Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 5750 - $190 - 3,180 - 55.31%
Level 2: 4750 - $130 - 2,923 - 61.53%
Level 3: 3750 - $120 - 1,895 - 50.54%
Level 4: 2750 - $100 - 1,148 - 41.75%
Luxury : 1000 - $400 - 584 - 58.44%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,575 - 78.75%
Farm Level 2: 1000 - $15 - 982 - 98.24%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %9,731 - 54.06%
Average Income per Game$2,263,317
Year to Date Revenue$92,796,002
Farm
Home Games Left0
Average Attendance - %2,557 - 85.24%
Average Income per Game$76,888
Year to Date Revenue$3,152,406

Expense

Pro Players Total Salaries$73,448,000
Farm Players Total Salaries$2,584,480
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$73,010,655
Farm Year To Date Expenses$3,364,232
Pro Salary Cap To Date$69,839,227
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$422,365
Pro Estimated Expenses$422,365
Farm Remaining Season Days1
Farm Expenses Per Days$19,804
Farm Estimated Expenses$19,804
Estimated Season Expenses$442,169
Estimated Season Salary Cap$70,245,017
Estimate Under Maximum Salary Cap of $81,500,000$11,254,983
Estimate Over Minimum Salary Cap of $60,200,000 $10,045,017
Current Bank Account$30,675,308
Projected Bank Account$30,233,139

Pro Players Salaries

Mike Hoffman (1 Way Contract) $12,000,000 (4)
-Salary Remaining : $66,298
-Salary Average : $12,000,000
-Salary Average Remaining : $66,298
Kyle Palmieri (1 Way Contract) $7,250,000 (3)
-Salary Remaining : $40,055
-Salary Average : $2,370,000
-Salary Average Remaining : $13,094
Reilly Smith (1 Way Contract) $7,030,000 (1)
-Salary Remaining : $38,840
-Salary Average : $2,860,000
-Salary Average Remaining : $15,801
Tyler Johnson (1 Way Contract) $6,463,000 (1)
-Salary Remaining : $35,707
-Salary Average : $6,463,000
-Salary Average Remaining : $35,707
Alex Tuch $4,680,000 (3)
-Salary Remaining : $25,856
-Salary Average : $3,929,000
-Salary Average Remaining : $21,707
Travis Zajac (1 Way Contract) $3,640,000 (1)
-Salary Remaining : $20,110
-Salary Average : $3,530,000
-Salary Average Remaining : $19,503
Markus Nutivaara $3,100,000 (4)
-Salary Remaining : $17,127
-Salary Average : $2,737,500
-Salary Average Remaining : $15,124
Jonathan Bernier (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $16,575
-Salary Average : $3,000,000
-Salary Average Remaining : $16,575
David Savard (1 Way Contract) $2,825,000 (1)
-Salary Remaining : $15,608
-Salary Average : $2,825,000
-Salary Average Remaining : $15,608
Zach Whitecloud $2,600,000 (3)
-Salary Remaining : $14,365
-Salary Average : $2,600,000
-Salary Average Remaining : $14,365
Andrew Shaw (1 Way Contract) $2,450,000 (1)
-1 Way Contract Salary Cap : $2,450,000
-Salary Remaining : $13,536
-Salary Average : $2,878,000
-Salary Average Remaining : $15,901
Tyler Bozak (1 Way Contract) $2,450,000 (1)
-Salary Remaining : $13,536
-Salary Average : $2,450,000
-Salary Average Remaining : $13,536
Vinnie Hinostroza $2,000,000 (1)
-Salary Remaining : $11,050
-Salary Average : $1,572,500
-Salary Average Remaining : $8,688
Jesper Bratt $2,000,000 (1)
-Salary Remaining : $11,050
-Salary Average : $1,583,056
-Salary Average Remaining : $8,746
Sean Kuraly $1,910,000 (3)
-Salary Remaining : $10,552
-Salary Average : $1,910,000
-Salary Average Remaining : $10,552
Dylan DeMelo $1,750,000 (2)
-Salary Remaining : $9,669
-Salary Average : $1,750,000
-Salary Average Remaining : $9,669
Kevin Lankinen $1,700,000 (3)
-Salary Remaining : $9,392
-Salary Average : $1,700,000
-Salary Average Remaining : $9,392
Justin Holl $1,500,000 (2)
-Salary Remaining : $8,287
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Matt Nieto (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $8,287
-Salary Average : $1,537,500
-Salary Average Remaining : $8,494
Josh Leivo $1,500,000 (1)
-Salary Remaining : $8,287
-Salary Average : $1,208,000
-Salary Average Remaining : $6,674
Scott Harrington $1,100,000 (3)
-Salary Remaining : $6,077
-Salary Average : $1,100,000
-Salary Average Remaining : $6,077
Derrick Pouliot $1,000,000 (3)
-Salary Remaining : $5,525
-Salary Average : $1,000,000
-Salary Average Remaining : $5,525
Total Pro Players22
Salary Commitment
Year 23 : $73,448,000
Year 24 : $40,090,000
Year 25 : $35,340,000
Year 26 : $15,100,000
Salary Average Commitment
Year 23 : $61,928,556
Year 24 : $33,559,000
Year 25 : $29,346,500
Year 26 : $14,737,500
Salary Cap with 1 Way Contract
Year 23 : $73,448,000
Year 24 : $40,090,000
Year 25 : $35,340,000
Year 26 : $15,100,000

Farm Players Salaries

Tomas Jurco $100,000 (1)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Jean-Sebastien Dea $97,480 (3)
Salary Remaining : $539
Salary Average : $97,480
Salary Average Remaining : $539
Connor Ingram $95,000 (3)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Scott Wedgewood $95,000 (3)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Bryce Kindopp $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Damien Giroux $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Hubert Labrie $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Jacob Moverare $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Jean-Luc Foudy $92,500 (3)
Salary Remaining : $511
Salary Average : $0
Salary Average Remaining : $0
John Leonard $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Linus Sandin $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Spencer Martin $90,000 (1)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Dan Renouf $90,000 (1)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Colin Campbell $87,500 (3)
Salary Remaining : $483
Salary Average : $87,500
Salary Average Remaining : $483
Max Veronneau $85,000 (2)
Salary Remaining : $470
Salary Average : $85,000
Salary Average Remaining : $470
Evan Cormier $85,000 (1)
Salary Remaining : $470
Salary Average : $70,000
Salary Average Remaining : $387
Cooper Zech $83,750 (3)
Salary Remaining : $463
Salary Average : $83,750
Salary Average Remaining : $463
Adam Johnson $83,250 (2)
Salary Remaining : $460
Salary Average : $83,250
Salary Average Remaining : $460
Nick Caamano $80,000 (2)
Salary Remaining : $442
Salary Average : $80,000
Salary Average Remaining : $442
Tyler Gaudet $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
John Stevens $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Mason Geertsen $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Ian McCoshen $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Beck Malenstyn $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Colton Point $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Ryan Kuffner $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Edward Wittchow $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Ross Colton $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Kieffer Bellows $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Lucas Carlsson $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Philip Kurashev $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Total Farm Players31
Salary Commitment
Year 23 : $2,584,480
Year 24 : $1,644,480
Year 25 : $1,106,230
Year 26 : $0
Salary Average Commitment
Year 23 : $2,251,980
Year 24 : $1,326,980
Year 25 : $788,730
Year 26 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5750 - $110 - 4,210 - 73.21%
Level 2: 4750 - $90 - 3,326 - 70.03%
Level 3: 3750 - $70 - 2,489 - 66.36%
Level 4: 2750 - $40 - 1,707 - 62.06%
Luxury : 1000 - $190 - 665 - 66.53%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,192 - 59.58%
Farm Level 2: 1000 - $30 - 473 - 47.26%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,397 - 68.87%
Average Income per Game$2,247,755
Year to Date Revenue$92,157,955
Farm
Home Games Left0
Average Attendance - %1,664 - 55.47%
Average Income per Game$77,299
Year to Date Revenue$3,169,260

Expense

Pro Players Total Salaries$62,751,666
Farm Players Total Salaries$2,966,300
Coaches Total Salaries$1,800,000
Luxury Taxe Total$0
Special Salary Cap Value$5,894,080
Pro Year To Date Expenses$67,967,064
Farm Year To Date Expenses$4,160,032
Pro Salary Cap To Date$66,340,781
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$352,219
Pro Estimated Expenses$352,219
Farm Remaining Season Days1
Farm Expenses Per Days$20,808
Farm Estimated Expenses$20,808
Estimated Season Expenses$373,027
Estimated Season Salary Cap$72,581,555
Estimate Under Maximum Salary Cap of $81,500,000$8,918,445
Estimate Over Minimum Salary Cap of $60,200,000 $12,381,555
Current Bank Account$31,176,443
Projected Bank Account$30,803,416

Pro Players Salaries

Chris Kreider (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $44,199
-Salary Average : $925,000
-Salary Average Remaining : $5,110
P.K. Subban (1 Way Contract) $7,660,000 (2)
-Salary Remaining : $42,320
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Tyson Barrie (1 Way Contract) $6,205,000 (2)
-Salary Remaining : $34,282
-Salary Average : $5,550,000
-Salary Average Remaining : $30,663
Torey Krug (1 Way Contract) $5,700,000 (2)
-Salary Remaining : $31,492
-Salary Average : $5,726,000
-Salary Average Remaining : $31,635
Derek Stepan (1 Way Contract) $5,150,000 (2)
-Salary Remaining : $28,453
-Salary Average : $6,550,000
-Salary Average Remaining : $36,188
Seth Jones (1 Way Contract) $4,489,000 (1)
-Salary Remaining : $24,801
-Salary Average : $4,489,000
-Salary Average Remaining : $24,801
Kevin Hayes (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $23,757
-Salary Average : $4,300,000
-Salary Average Remaining : $23,757
Petr Mrazek (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $22,099
-Salary Average : $3,916,500
-Salary Average Remaining : $21,638
Carl Hagelin (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $20,994
-Salary Average : $3,800,000
-Salary Average Remaining : $20,994
Mathieu Joseph $2,000,000 (4)
-Salary Remaining : $11,050
-Salary Average : $2,000,000
-Salary Average Remaining : $11,050
Andreas Athanasiou (1 Way Contract) $1,795,000 (1)
-Salary Remaining : $9,917
-Salary Average : $1,795,000
-Salary Average Remaining : $9,917
Andrew Copp (1 Way Contract) $1,625,000 (1)
-Salary Remaining : $8,978
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Kurtis MacDermid $1,116,000 (3)
-Salary Remaining : $6,166
-Salary Average : $1,116,000
-Salary Average Remaining : $6,166
Rem Pitlick $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Jacob Bryson $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Dominic Toninato $925,000 (3)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Jeremy Swayman $925,000 (3)
-Salary Remaining : $5,110
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Filip Chytil $894,166 (1)
-Salary Remaining : $4,940
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Niko Mikkola $842,500 (1)
-Salary Remaining : $4,655
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Brandon Pirri $775,000 (2)
-Salary Remaining : $4,282
-Salary Average : $775,000
-Salary Average Remaining : $4,282
John Hayden $700,000 (1)
-Salary Remaining : $3,867
-Salary Average : $775,000
-Salary Average Remaining : $4,282
Total Pro Players21
Salary Commitment
Year 23 : $62,751,666
Year 24 : $48,106,000
Year 25 : $8,766,000
Year 26 : $2,000,000
Salary Average Commitment
Year 23 : $47,542,500
Year 24 : $34,233,500
Year 25 : $8,391,000
Year 26 : $2,000,000
Salary Cap with 1 Way Contract
Year 23 : $62,751,666
Year 24 : $48,106,000
Year 25 : $8,766,000
Year 26 : $2,000,000

Farm Players Salaries

Dean Kukan $118,000 (3)
Salary Remaining : $652
Salary Average : $118,000
Salary Average Remaining : $652
Anthony Louis $100,000 (2)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Colby Williams $100,000 (2)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Carson Focht $99,900 (3)
Salary Remaining : $552
Salary Average : $99,900
Salary Average Remaining : $552
Henry Bowlby $99,900 (3)
Salary Remaining : $552
Salary Average : $99,900
Salary Average Remaining : $552
Logan Thompson $99,900 (3)
Salary Remaining : $552
Salary Average : $99,900
Salary Average Remaining : $552
Sebastian Aho $98,600 (3)
Salary Remaining : $545
Salary Average : $98,600
Salary Average Remaining : $545
Collin Delia $95,000 (3)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Hunter Miska $95,000 (3)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
C.J. Smith $92,500 (3)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Carson Meyer $92,500 (3)
Salary Remaining : $511
Salary Average : $0
Salary Average Remaining : $0
Chad Yetman $92,500 (3)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Jeff Malott $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Maksim Sushko $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Peter DiLiberatore $92,500 (3)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Philip Kemp $92,500 (3)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Michael Amadio $92,500 (3)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Hunter Shepard $92,500 (3)
Salary Remaining : $511
Salary Average : $0
Salary Average Remaining : $0
Arturs Silovs $92,500 (3)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Wyatt Newpower $92,500 (3)
Salary Remaining : $511
Salary Average : $0
Salary Average Remaining : $0
Alex-Olivier Voyer $92,500 (3)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Kalle Kossila $92,500 (1)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Samuel Asselin $92,500 (3)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Dennis Cholowski $90,000 (1)
Salary Remaining : $497
Salary Average : $70,000
Salary Average Remaining : $387
Andreas Borgman $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Jayson Megna $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Jalen Chatfield $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Declan McDonnell $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Matt Tennyson $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Devin Cooley $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Andreas Englund $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Dylan McIlrath $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Dylan Sikura $75,000 (1)
Salary Remaining : $414
Salary Average : $70,000
Salary Average Remaining : $387
Total Farm Players33
Salary Commitment
Year 23 : $2,966,300
Year 24 : $2,408,800
Year 25 : $2,023,800
Year 26 : $0
Salary Average Commitment
Year 23 : $2,663,800
Year 24 : $2,131,300
Year 25 : $1,746,300
Year 26 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 5750 - $125 - 5,398 - 93.87%
Level 2: 4750 - $100 - 4,518 - 95.12%
Level 3: 3750 - $75 - 3,509 - 93.56%
Level 4: 2750 - $50 - 2,611 - 94.96%
Luxury : 1000 - $300 - 759 - 75.94%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,963 - 98.16%
Farm Level 2: 1000 - $15 - 983 - 98.28%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,796 - 93.31%
Average Income per Game$2,534,743
Year to Date Revenue$103,924,472
Farm
Home Games Left0
Average Attendance - %2,946 - 98.20%
Average Income per Game$79,781
Year to Date Revenue$3,271,001

Expense

Pro Players Total Salaries$66,021,000
Farm Players Total Salaries$2,925,900
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$1,750,000
Pro Year To Date Expenses$63,473,729
Farm Year To Date Expenses$4,743,094
Pro Salary Cap To Date$62,261,914
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$370,282
Pro Estimated Expenses$370,282
Farm Remaining Season Days1
Farm Expenses Per Days$27,215
Farm Estimated Expenses$27,215
Estimated Season Expenses$397,497
Estimated Season Salary Cap$64,376,671
Estimate Under Maximum Salary Cap of $81,500,000$17,123,329
Estimate Over Minimum Salary Cap of $60,200,000 $4,176,671
Current Bank Account$66,486,890
Projected Bank Account$66,089,393

Pro Players Salaries

Joe Thornton (1 Way Contract) $6,400,000 (1)
-Salary Remaining : $35,359
-Salary Average : $6,400,000
-Salary Average Remaining : $35,359
Devante Smith-Pelly (1 Way Contract) $6,000,000 (1)
-1 Way Contract Salary Cap : $6,000,000
-Salary Remaining : $33,149
-Salary Average : $6,000,000
-Salary Average Remaining : $33,149
TJ Brodie (1 Way Contract) $5,216,000 (1)
-Salary Remaining : $28,818
-Salary Average : $5,216,000
-Salary Average Remaining : $28,818
Ryan Dzingel (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $24,862
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Corey Perry (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $24,862
-Salary Average : $4,500,000
-Salary Average Remaining : $24,862
Wayne Simmonds (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $22,099
-Salary Average : $4,000,000
-Salary Average Remaining : $22,099
Justin Williams (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $22,099
-Salary Average : $4,000,000
-Salary Average Remaining : $22,099
Dan Hamhuis (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $22,099
-Salary Average : $4,000,000
-Salary Average Remaining : $22,099
Michael Stone (1 Way Contract) $3,650,000 (1)
-Salary Remaining : $20,166
-Salary Average : $3,650,000
-Salary Average Remaining : $20,166
Alexander Steen (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $19,337
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Kaapo Kahkonen $2,263,000 (3)
-Salary Remaining : $12,503
-Salary Average : $2,263,000
-Salary Average Remaining : $12,503
Christian Folin (1 Way Contract) $1,850,000 (1)
-Salary Remaining : $10,221
-Salary Average : $1,850,000
-Salary Average Remaining : $10,221
Mike Matheson (1 Way Contract) $1,850,000 (1)
-Salary Remaining : $10,221
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Jimmy Vesey (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $9,945
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Brendan Lemieux $1,688,000 (3)
-Salary Remaining : $9,326
-Salary Average : $1,688,000
-Salary Average Remaining : $9,326
Victor Rask (1 Way Contract) $1,580,000 (1)
-Salary Remaining : $8,729
-Salary Average : $1,580,000
-Salary Average Remaining : $8,729
Sean Malone (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $8,287
-Salary Average : $1,500,000
-Salary Average Remaining : $8,287
Anthony Stolarz $1,450,000 (1)
-Salary Remaining : $8,011
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Jacob Larsson $1,200,000 (1)
-Salary Remaining : $6,630
-Salary Average : $1,200,000
-Salary Average Remaining : $6,630
Dylan Gambrell $1,138,000 (2)
-Salary Remaining : $6,287
-Salary Average : $1,138,000
-Salary Average Remaining : $6,287
Nicolas Roy $1,089,000 (2)
-Salary Remaining : $6,017
-Salary Average : $1,089,000
-Salary Average Remaining : $6,017
Logan Brown $995,000 (3)
-Salary Remaining : $5,497
-Salary Average : $995,000
-Salary Average Remaining : $5,497
Zac Rinaldo $950,000 (2)
-Salary Remaining : $5,249
-Salary Average : $950,000
-Salary Average Remaining : $5,249
Pierre Engvall $902,000 (1)
-Salary Remaining : $4,983
-Salary Average : $902,000
-Salary Average Remaining : $4,983
Total Pro Players24
Salary Commitment
Year 23 : $66,021,000
Year 24 : $21,123,000
Year 25 : $8,946,000
Year 26 : $4,000,000
Salary Average Commitment
Year 23 : $56,946,000
Year 24 : $17,323,000
Year 25 : $8,946,000
Year 26 : $4,000,000
Salary Cap with 1 Way Contract
Year 23 : $66,021,000
Year 24 : $21,123,000
Year 25 : $8,946,000
Year 26 : $4,000,000

Farm Players Salaries

Logan Stanley $114,100 (3)
Salary Remaining : $630
Salary Average : $114,100
Salary Average Remaining : $630
Cliff Pu $100,000 (2)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Cal Foote $99,700 (1)
Salary Remaining : $551
Salary Average : $99,700
Salary Average Remaining : $551
Ilya Samsonov $98,700 (1)
Salary Remaining : $545
Salary Average : $98,700
Salary Average Remaining : $545
Alexander Holtz $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Luke Evangelista $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Travis St. Denis $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Philip Tomasino $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Pierre-Olivier Joseph $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Gustav Lindstrom $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Juuso Valimaki $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Turner Elson $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Liam Foudy $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Garrett Wilson $90,000 (2)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Matt Lorito $90,000 (1)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Jake Bean $90,000 (1)
Salary Remaining : $497
Salary Average : $70,000
Salary Average Remaining : $387
Brian Gibbons $90,000 (2)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Rasmus Asplund (Out of Payroll) $89,400 (1)
Salary Remaining : $494
Salary Average : $89,400
Salary Average Remaining : $494
Steven Santini $89,000 (2)
Salary Remaining : $492
Salary Average : $89,000
Salary Average Remaining : $492
Charlie Lindgren $87,500 (3)
Salary Remaining : $483
Salary Average : $87,500
Salary Average Remaining : $483
Mitchell Stephens $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Pat Nagle $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Kevin Poulin $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Tyler Graovac $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Ryan Dmowski $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Tanner MacMaster $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
William Lagesson $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Lewis Zerter-Gossage $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Devante Stephens $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Derek Hulak $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Nathan Todd $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Michael Kim $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Logan Roe $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Kevin Lynch $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Sean Bonar $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Total Farm Players35
Salary Commitment
Year 23 : $2,925,900
Year 24 : $2,248,100
Year 25 : $849,100
Year 26 : $0
Salary Average Commitment
Year 23 : $2,643,400
Year 24 : $1,985,600
Year 25 : $586,600
Year 26 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 5750 - $140 - 4,279 - 74.41%
Level 2: 4750 - $120 - 3,203 - 67.44%
Level 3: 3750 - $90 - 2,525 - 67.34%
Level 4: 2750 - $65 - 1,755 - 63.80%
Luxury : 1000 - $300 - 764 - 76.36%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,562 - 78.10%
Farm Level 2: 1000 - $18 - 793 - 79.29%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,525 - 69.58%
Average Income per Game$2,253,008
Year to Date Revenue$92,373,331
Farm
Home Games Left0
Average Attendance - %2,355 - 78.49%
Average Income per Game$76,412
Year to Date Revenue$3,132,893

Expense

Pro Players Total Salaries$84,384,500
Farm Players Total Salaries$2,258,350
Coaches Total Salaries$3,900,000
Luxury Taxe Total$0
Special Salary Cap Value($5,318,750)
Pro Year To Date Expenses$86,043,185
Farm Year To Date Expenses$2,949,981
Pro Salary Cap To Date$82,838,484
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$483,892
Pro Estimated Expenses$483,892
Farm Remaining Season Days1
Farm Expenses Per Days$16,344
Farm Estimated Expenses$16,344
Estimated Season Expenses$500,236
Estimated Season Salary Cap$77,985,947
Estimate Under Maximum Salary Cap of $81,500,000$3,514,053
Estimate Over Minimum Salary Cap of $60,200,000 $17,785,947
Current Bank Account$12,805,763
Projected Bank Account$12,305,527

Pro Players Salaries

Brad Marchand (1 Way Contract) $7,600,000 (2)
-Salary Remaining : $41,989
-Salary Average : $7,600,000
-Salary Average Remaining : $41,989
Calle Jarnkrok (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $41,436
-Salary Average : $7,500,000
-Salary Average Remaining : $41,436
Andrei Vasilevskiy (1 Way Contract) $7,350,000 (3)
-Salary Remaining : $40,608
-Salary Average : $7,350,000
-Salary Average Remaining : $40,608
Max Pacioretty (1 Way Contract) $7,233,000 (3)
-Salary Remaining : $39,961
-Salary Average : $7,233,000
-Salary Average Remaining : $39,961
Alex Goligoski (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $38,674
-Salary Average : $7,000,000
-Salary Average Remaining : $38,674
Nicklas Backstrom (1 Way Contract) $6,136,000 (1)
-Salary Remaining : $33,901
-Salary Average : $7,900,000
-Salary Average Remaining : $43,646
Dylan Larkin (1 Way Contract) $5,975,000 (2)
-Salary Remaining : $33,011
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Bryan Rust (1 Way Contract) $5,748,000 (2)
-Salary Remaining : $31,757
-Salary Average : $4,561,000
-Salary Average Remaining : $25,199
Matt Dumba (1 Way Contract) $5,256,000 (1)
-Salary Remaining : $29,039
-Salary Average : $4,134,000
-Salary Average Remaining : $22,840
Dylan Strome $4,300,000 (4)
-Salary Remaining : $23,757
-Salary Average : $4,300,000
-Salary Average Remaining : $23,757
Ivan Provorov $4,300,000 (4)
-Salary Remaining : $23,757
-Salary Average : $4,300,000
-Salary Average Remaining : $23,757
Jaccob Slavin (1 Way Contract) $3,425,000 (2)
-Salary Remaining : $18,923
-Salary Average : $742,500
-Salary Average Remaining : $4,102
Tyler Bertuzzi $2,645,000 (2)
-Salary Remaining : $14,613
-Salary Average : $2,645,000
-Salary Average Remaining : $14,613
Marc Staal (1 Way Contract) $2,315,000 (1)
-Salary Remaining : $12,790
-Salary Average : $2,315,000
-Salary Average Remaining : $12,790
Jack Roslovic $2,014,000 (1)
-Salary Remaining : $11,127
-Salary Average : $2,014,000
-Salary Average Remaining : $11,127
Devan Dubnyk $1,482,500 (2)
-Salary Remaining : $8,191
-Salary Average : $1,482,500
-Salary Average Remaining : $8,191
Oskar Sundqvist $1,380,000 (1)
-Salary Remaining : $7,624
-Salary Average : $1,380,000
-Salary Average Remaining : $7,624
Jake Virtanen $1,100,000 (3)
-Salary Remaining : $6,077
-Salary Average : $1,090,000
-Salary Average Remaining : $6,022
Henri Jokiharju $925,000 (1)
-Salary Remaining : $5,110
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Martin Frk $700,000 (1)
-Salary Remaining : $3,867
-Salary Average : $650,000
-Salary Average Remaining : $3,591
Total Pro Players20
Salary Commitment
Year 23 : $84,384,500
Year 24 : $58,158,500
Year 25 : $24,283,000
Year 26 : $8,600,000
Salary Average Commitment
Year 23 : $75,822,000
Year 24 : $49,229,000
Year 25 : $24,273,000
Year 26 : $8,600,000
Salary Cap with 1 Way Contract
Year 23 : $84,384,500
Year 24 : $58,158,500
Year 25 : $24,283,000
Year 26 : $8,600,000

Farm Players Salaries

Nikolay Goldobin $99,900 (3)
Salary Remaining : $552
Salary Average : $99,900
Salary Average Remaining : $552
Reid Boucher $99,900 (3)
Salary Remaining : $552
Salary Average : $99,900
Salary Average Remaining : $552
Logan Shaw $99,900 (3)
Salary Remaining : $552
Salary Average : $99,900
Salary Average Remaining : $552
Patrick Brown $99,900 (3)
Salary Remaining : $552
Salary Average : $99,900
Salary Average Remaining : $552
Gilles Senn $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Cody Franson $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Diego Cuglietta $92,500 (3)
Salary Remaining : $511
Salary Average : $0
Salary Average Remaining : $0
Alexander Yelesin $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Brogan Rafferty $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Michael Houser $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Ryan Murphy $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Artyom Zagidulin $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Emil Larmi $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Alex Limoges $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Sebastian Repo $90,900 (1)
Salary Remaining : $502
Salary Average : $90,900
Salary Average Remaining : $502
Dominic Turgeon $90,000 (3)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Clark Bishop $90,000 (3)
Salary Remaining : $497
Salary Average : $55,000
Salary Average Remaining : $304
Vladislav Kamenev $90,000 (3)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Brett Seney $90,000 (3)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Maxime Lagace $90,000 (1)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Adam Clendening $90,000 (1)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Chaz Reddekopp $84,700 (1)
Salary Remaining : $468
Salary Average : $84,700
Salary Average Remaining : $468
Cavan Fitzgerald $77,000 (1)
Salary Remaining : $425
Salary Average : $84,667
Salary Average Remaining : $468
Jayce Hawryluk $71,150 (1)
Salary Remaining : $393
Salary Average : $78,267
Salary Average Remaining : $432
Kyle Rau $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Total Farm Players25
Salary Commitment
Year 23 : $2,258,350
Year 24 : $1,754,600
Year 25 : $1,222,100
Year 26 : $0
Salary Average Commitment
Year 23 : $1,995,634
Year 24 : $1,477,100
Year 25 : $944,600
Year 26 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 5750 - $125 - 5,502 - 95.68%
Level 2: 4750 - $100 - 4,439 - 93.46%
Level 3: 3750 - $75 - 3,485 - 92.93%
Level 4: 2750 - $50 - 2,600 - 94.55%
Luxury : 1000 - $300 - 769 - 76.92%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,964 - 98.22%
Farm Level 2: 1000 - $15 - 983 - 98.29%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,795 - 93.31%
Average Income per Game$2,542,960
Year to Date Revenue$104,261,377
Farm
Home Games Left0
Average Attendance - %2,947 - 98.24%
Average Income per Game$79,815
Year to Date Revenue$3,272,406

Expense

Pro Players Total Salaries$63,427,750
Farm Players Total Salaries$2,645,433
Coaches Total Salaries$3,400,000
Luxury Taxe Total$0
Special Salary Cap Value$1,912,500
Pro Year To Date Expenses$72,799,530
Farm Year To Date Expenses$3,377,560
Pro Salary Cap To Date$69,837,268
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$364,242
Pro Estimated Expenses$364,242
Farm Remaining Season Days1
Farm Expenses Per Days$19,588
Farm Estimated Expenses$19,588
Estimated Season Expenses$383,830
Estimated Season Salary Cap$72,100,198
Estimate Under Maximum Salary Cap of $81,500,000$9,399,802
Estimate Over Minimum Salary Cap of $60,200,000 $11,900,198
Current Bank Account$55,936,323
Projected Bank Account$55,552,493

Pro Players Salaries

Patrik Laine $6,750,000 (3)
-Salary Remaining : $37,293
-Salary Average : $5,585,000
-Salary Average Remaining : $30,856
Evgenii Dadonov (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $35,912
-Salary Average : $6,000,000
-Salary Average Remaining : $33,149
Semyon Varlamov (1 Way Contract) $6,233,750 (3)
-Salary Remaining : $34,441
-Salary Average : $6,233,750
-Salary Average Remaining : $34,441
Rasmus Ristolainen (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $31,768
-Salary Average : $5,750,000
-Salary Average Remaining : $31,768
Nazem Kadri (1 Way Contract) $4,400,000 (1)
-Salary Remaining : $24,309
-Salary Average : $3,400,000
-Salary Average Remaining : $18,785
Marc-Edouard Vlasic (1 Way Contract) $4,400,000 (2)
-Salary Remaining : $24,309
-Salary Average : $4,400,000
-Salary Average Remaining : $24,309
Adam Larsson (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $20,718
-Salary Average : $3,427,500
-Salary Average Remaining : $18,936
Travis Sanheim $3,537,000 (1)
-Salary Remaining : $19,541
-Salary Average : $3,537,000
-Salary Average Remaining : $19,541
Adam Henrique (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $19,337
-Salary Average : $3,500,000
-Salary Average Remaining : $19,337
Oskar Lindblom $2,973,000 (4)
-Salary Remaining : $16,425
-Salary Average : $2,973,000
-Salary Average Remaining : $16,425
Nino Niederreiter (1 Way Contract) $2,950,000 (3)
-Salary Remaining : $16,298
-Salary Average : $2,950,000
-Salary Average Remaining : $16,298
Cedric Paquette (1 Way Contract) $2,295,000 (4)
-Salary Remaining : $12,680
-Salary Average : $2,295,000
-Salary Average Remaining : $12,680
Pavel Francouz (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $11,050
-Salary Average : $2,000,000
-Salary Average Remaining : $11,050
Tyler Ennis (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $8,840
-Salary Average : $1,600,000
-Salary Average Remaining : $8,840
Troy Stecher $1,600,000 (2)
-Salary Remaining : $8,840
-Salary Average : $1,431,250
-Salary Average Remaining : $7,907
Michael Frolik $1,499,000 (3)
-Salary Remaining : $8,282
-Salary Average : $1,499,000
-Salary Average Remaining : $8,282
Matt Grzelcyk $1,265,000 (1)
-Salary Remaining : $6,989
-Salary Average : $1,265,000
-Salary Average Remaining : $6,989
Nikita Gusev $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
A.J. Greer $750,000 (3)
-Salary Remaining : $4,144
-Salary Average : $750,000
-Salary Average Remaining : $4,144
Matt Luff $750,000 (3)
-Salary Remaining : $4,144
-Salary Average : $750,000
-Salary Average Remaining : $4,144
Total Pro Players20
Salary Commitment
Year 23 : $63,427,750
Year 24 : $48,475,750
Year 25 : $30,700,750
Year 26 : $5,268,000
Salary Average Commitment
Year 23 : $60,271,500
Year 24 : $46,319,500
Year 25 : $29,035,750
Year 26 : $5,268,000
Salary Cap with 1 Way Contract
Year 23 : $63,427,750
Year 24 : $48,475,750
Year 25 : $30,700,750
Year 26 : $5,268,000

Farm Players Salaries

Malcolm Subban $151,550 (3)
Salary Remaining : $837
Salary Average : $151,550
Salary Average Remaining : $837
Ross Johnston $110,000 (2)
Salary Remaining : $608
Salary Average : $110,000
Salary Average Remaining : $608
Dylan Ferguson $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Jacob Ingham $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
C.J. Motte $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Cole Cassels $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
John Quenneville $92,500 (1)
Salary Remaining : $511
Salary Average : $70,000
Salary Average Remaining : $387
Trey Fix-Wolansky $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Juho Lammikko $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Maxim Golod $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Luka Burzan $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Hudson Fasching $90,000 (3)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Adin Hill $87,500 (2)
Salary Remaining : $483
Salary Average : $88,750
Salary Average Remaining : $490
Cameron Hughes $87,500 (2)
Salary Remaining : $483
Salary Average : $87,500
Salary Average Remaining : $483
Graeme Clarke $85,083 (2)
Salary Remaining : $470
Salary Average : $85,083
Salary Average Remaining : $470
Max McCormick $85,000 (1)
Salary Remaining : $470
Salary Average : $70,000
Salary Average Remaining : $387
Keegan Kolesar $85,000 (1)
Salary Remaining : $470
Salary Average : $85,000
Salary Average Remaining : $470
Christian Wolanin $85,000 (2)
Salary Remaining : $470
Salary Average : $85,000
Salary Average Remaining : $470
Mason Millman $81,300 (2)
Salary Remaining : $449
Salary Average : $81,300
Salary Average Remaining : $449
Luke Johnson (Out of Payroll) $80,000 (1)
Salary Remaining : $442
Salary Average : $86,667
Salary Average Remaining : $479
Alex Barre-Boulet $80,000 (2)
Salary Remaining : $442
Salary Average : $81,250
Salary Average Remaining : $449
Frederic Allard $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Louie Belpedio $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Kyle Criscuolo $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Shawn McBride $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Dominik Masin $70,000 (1)
Salary Remaining : $387
Salary Average : $76,472
Salary Average Remaining : $422
Joey Laleggia $70,000 (1)
Salary Remaining : $387
Salary Average : $65,000
Salary Average Remaining : $359
Jermaine Loewen $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Zack MacEwen $70,000 (1)
Salary Remaining : $387
Salary Average : $80,000
Salary Average Remaining : $442
Alexandre Alain $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Aleksi Saarela $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Laurent Dauphin $70,000 (1)
Salary Remaining : $387
Salary Average : $71,500
Salary Average Remaining : $395
Total Farm Players32
Salary Commitment
Year 23 : $2,725,433
Year 24 : $1,887,933
Year 25 : $779,050
Year 26 : $0
Salary Average Commitment
Year 23 : $2,522,572
Year 24 : $1,702,933
Year 25 : $591,550
Year 26 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5750 - $125 - 5,516 - 95.94%
Level 2: 4750 - $100 - 4,531 - 95.39%
Level 3: 3750 - $75 - 3,493 - 93.16%
Level 4: 2750 - $50 - 2,624 - 95.41%
Luxury : 1000 - $300 - 779 - 77.93%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,967 - 98.35%
Farm Level 2: 1000 - $15 - 986 - 98.55%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,944 - 94.13%
Average Income per Game$2,566,007
Year to Date Revenue$105,206,274
Farm
Home Games Left0
Average Attendance - %2,953 - 98.42%
Average Income per Game$79,949
Year to Date Revenue$3,277,893

Expense

Pro Players Total Salaries$50,255,000
Farm Players Total Salaries$2,089,600
Coaches Total Salaries$3,900,000
Luxury Taxe Total$0
Special Salary Cap Value$11,250,000
Pro Year To Date Expenses$69,723,133
Farm Year To Date Expenses$2,870,033
Pro Salary Cap To Date$66,604,302
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$294,227
Pro Estimated Expenses$294,227
Farm Remaining Season Days1
Farm Expenses Per Days$16,517
Farm Estimated Expenses$16,517
Estimated Season Expenses$310,744
Estimated Season Salary Cap$78,131,954
Estimate Under Maximum Salary Cap of $81,500,000$3,368,046
Estimate Over Minimum Salary Cap of $60,200,000 $17,931,954
Current Bank Account$72,568,433
Projected Bank Account$72,257,689

Pro Players Salaries

Jake Gardiner (1 Way Contract) $5,975,000 (2)
-Salary Remaining : $33,011
-Salary Average : $5,975,000
-Salary Average Remaining : $33,011
Alex Galchenyuk (1 Way Contract) $5,510,000 (1)
-Salary Remaining : $30,442
-Salary Average : $5,510,000
-Salary Average Remaining : $30,442
Braydon Coburn (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $30,387
-Salary Average : $5,500,000
-Salary Average Remaining : $30,387
Anton Stralman (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $30,387
-Salary Average : $5,500,000
-Salary Average Remaining : $30,387
Artem Anisimov (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $27,624
-Salary Average : $5,000,000
-Salary Average Remaining : $27,624
Colin Miller (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $19,337
-Salary Average : $3,500,000
-Salary Average Remaining : $19,337
Zack Kassian (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $17,956
-Salary Average : $3,250,000
-Salary Average Remaining : $17,956
Mattias Janmark (Out of Payroll) $2,900,000 (2)
-Salary Remaining : $16,022
-Salary Average : $2,900,000
-Salary Average Remaining : $16,022
Nick Bjugstad (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $14,917
-Salary Average : $2,683,750
-Salary Average Remaining : $14,827
Mathieu Perreault (1 Way Contract) $1,850,000 (1)
-Salary Remaining : $10,221
-Salary Average : $1,850,000
-Salary Average Remaining : $10,221
Nick Ritchie (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $8,840
-Salary Average : $894,167
-Salary Average Remaining : $4,940
Calvin Pickard $970,000 (1)
-Salary Remaining : $5,359
-Salary Average : $970,000
-Salary Average Remaining : $5,359
Morgan Frost $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Noah Dobson $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Nolan Patrick $925,000 (3)
-Salary Remaining : $5,110
-Salary Average : $550,000
-Salary Average Remaining : $3,039
John Marino $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Dylan Cozens $925,000 (3)
-Salary Remaining : $5,110
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Mario Ferraro $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Isac Lundestrom $900,000 (1)
-Salary Remaining : $4,972
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Nathan Beaulieu $900,000 (1)
-Salary Remaining : $4,972
-Salary Average : $916,667
-Salary Average Remaining : $5,064
Eric Comrie $850,000 (1)
-Salary Remaining : $4,696
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Martin Kaut $700,000 (1)
-Salary Remaining : $3,867
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Total Pro Players22
Salary Commitment
Year 23 : $53,155,000
Year 24 : $39,875,000
Year 25 : $13,600,000
Year 26 : $0
Salary Average Commitment
Year 23 : $51,349,584
Year 24 : $39,108,750
Year 25 : $12,850,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $53,155,000
Year 24 : $39,875,000
Year 25 : $13,600,000
Year 26 : $0

Farm Players Salaries

Ben Harpur $93,100 (1)
Salary Remaining : $514
Salary Average : $93,100
Salary Average Remaining : $514
Cam York $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Jack Ahcan $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Ryan Shea $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Riley Tufte $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Nick Lappin $92,500 (1)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Nikita Scherbak $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Ben Jones $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Branden Troock $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Michael Mersch $92,500 (1)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Evan Barratt $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Brett Murray $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Casey Fitzgerald $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Jan Jenik $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
German Rubtsov $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Adam Wilcox $90,000 (1)
Salary Remaining : $497
Salary Average : $70,000
Salary Average Remaining : $387
Jayden Halbgewachs $84,000 (1)
Salary Remaining : $464
Salary Average : $84,000
Salary Average Remaining : $464
Mike Vecchione $82,500 (2)
Salary Remaining : $456
Salary Average : $82,500
Salary Average Remaining : $456
Joona Koppanen $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Josh Melnick $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Kelly Klima $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Nicholas Jones $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Charles-Edouard D'Astous $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Brett Lernout $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Total Farm Players24
Salary Commitment
Year 23 : $2,089,600
Year 24 : $1,342,500
Year 25 : $630,000
Year 26 : $0
Salary Average Commitment
Year 23 : $1,844,600
Year 24 : $1,117,500
Year 25 : $405,000
Year 26 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 5750 - $125 - 5,530 - 96.17%
Level 2: 4750 - $100 - 4,445 - 93.58%
Level 3: 3750 - $75 - 3,484 - 92.91%
Level 4: 2750 - $50 - 2,637 - 95.89%
Luxury : 1000 - $300 - 770 - 76.97%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,969 - 98.43%
Farm Level 2: 1000 - $15 - 979 - 97.93%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,866 - 93.70%
Average Income per Game$2,551,695
Year to Date Revenue$104,619,496
Farm
Home Games Left0
Average Attendance - %2,948 - 98.27%
Average Income per Game$79,883
Year to Date Revenue$3,275,187

Expense

Pro Players Total Salaries$76,290,000
Farm Players Total Salaries$3,190,300
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$4,350,000
Pro Year To Date Expenses$73,204,718
Farm Year To Date Expenses$4,111,243
Pro Salary Cap To Date$71,902,079
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$427,017
Pro Estimated Expenses$427,017
Farm Remaining Season Days1
Farm Expenses Per Days$22,598
Farm Estimated Expenses$22,598
Estimated Season Expenses$449,615
Estimated Season Salary Cap$76,673,571
Estimate Under Maximum Salary Cap of $81,500,000$4,826,429
Estimate Over Minimum Salary Cap of $60,200,000 $16,473,571
Current Bank Account$68,691,626
Projected Bank Account$68,242,011

Pro Players Salaries

William Karlsson (1 Way Contract) $7,486,000 (5)
-Salary Remaining : $41,359
-Salary Average : $7,486,000
-Salary Average Remaining : $41,359
Alex DeBrincat $6,200,000 (3)
-Salary Remaining : $34,254
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Cam Atkinson (1 Way Contract) $6,071,000 (5)
-Salary Remaining : $33,541
-Salary Average : $6,071,000
-Salary Average Remaining : $33,541
Phillip Danault (1 Way Contract) $5,776,000 (4)
-Salary Remaining : $31,912
-Salary Average : $5,776,000
-Salary Average Remaining : $31,912
Matt Niskanen (1 Way Contract) $5,250,000 (5)
-Salary Remaining : $29,006
-Salary Average : $5,250,000
-Salary Average Remaining : $29,006
Robin Lehner (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $25,414
-Salary Average : $4,816,000
-Salary Average Remaining : $26,608
Brady Skjei $4,500,000 (1)
-Salary Remaining : $24,862
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Nick Foligno (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $19,337
-Salary Average : $3,500,000
-Salary Average Remaining : $19,337
Joel Edmundson (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $19,337
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Anthony Cirelli $3,194,000 (1)
-Salary Remaining : $17,646
-Salary Average : $3,194,000
-Salary Average Remaining : $17,646
Michael Del Zotto (1 Way Contract) $3,021,000 (1)
-1 Way Contract Salary Cap : $3,021,000
-Salary Remaining : $16,691
-Salary Average : $3,021,000
-Salary Average Remaining : $16,691
Brian Elliott (1 Way Contract) $3,000,000 (5)
-Salary Remaining : $16,575
-Salary Average : $3,000,000
-Salary Average Remaining : $16,575
Nikita Zaitsev (1 Way Contract) $2,962,000 (1)
-Salary Remaining : $16,365
-Salary Average : $3,500,000
-Salary Average Remaining : $19,337
Kailer Yamamoto $2,321,000 (1)
-Salary Remaining : $12,823
-Salary Average : $2,321,000
-Salary Average Remaining : $12,823
Jason Demers (1 Way Contract) $2,225,000 (2)
-Salary Remaining : $12,293
-Salary Average : $2,225,000
-Salary Average Remaining : $12,293
Ethan Bear $2,202,000 (2)
-Salary Remaining : $12,166
-Salary Average : $2,202,000
-Salary Average Remaining : $12,166
Brian Boyle (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $11,050
-Salary Average : $2,000,000
-Salary Average Remaining : $11,050
Marcus Foligno (1 Way Contract) $1,740,000 (1)
-Salary Remaining : $9,613
-Salary Average : $1,410,000
-Salary Average Remaining : $7,790
Riley Sheahan (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $8,287
-Salary Average : $1,500,000
-Salary Average Remaining : $8,287
Garnet Hathaway $1,325,000 (1)
-Salary Remaining : $7,320
-Salary Average : $1,700,000
-Salary Average Remaining : $9,392
Ryan Donato $1,317,000 (1)
-Salary Remaining : $7,276
-Salary Average : $1,317,000
-Salary Average Remaining : $7,276
K'Andre Miller $925,000 (3)
-Salary Remaining : $5,110
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Josh Norris $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Brett Howden $750,000 (1)
-Salary Remaining : $4,144
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Total Pro Players24
Salary Commitment
Year 23 : $76,290,000
Year 24 : $51,660,000
Year 25 : $39,308,000
Year 26 : $27,583,000
Salary Average Commitment
Year 23 : $65,014,000
Year 24 : $46,226,000
Year 25 : $33,874,000
Year 26 : $27,583,000
Salary Cap with 1 Way Contract
Year 23 : $76,290,000
Year 24 : $51,660,000
Year 25 : $39,308,000
Year 26 : $27,583,000

Farm Players Salaries

Ben Street $100,000 (1)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Cameron Gaunce $100,000 (1)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Matt Moulson $100,000 (1)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Nathan Bastian $92,800 (1)
Salary Remaining : $513
Salary Average : $92,800
Salary Average Remaining : $513
Mads Sogaard $92,500 (3)
Salary Remaining : $511
Salary Average : $0
Salary Average Remaining : $0
Nicolas Beaudin (Out of Payroll) $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Brendan Perlini $92,500 (1)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Brandon Crawley $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Evgeny Svechnikov $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Isaac Ratcliffe $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Jeremy Groleau $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Joakim Nygard $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Mikko Lehtonen $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Aliaksei Protas $92,500 (3)
Salary Remaining : $511
Salary Average : $0
Salary Average Remaining : $0
Mitchell Vande Sompel $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Ryan Poehling $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Adam Werner $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Tyler Tucker $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Ty Dellandrea $92,500 (3)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Simon Holmstrom $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Quinton Byfield $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Oliwer Kaski $80,000 (1)
Salary Remaining : $442
Salary Average : $80,000
Salary Average Remaining : $442
Alex Lyon $80,000 (1)
Salary Remaining : $442
Salary Average : $80,000
Salary Average Remaining : $442
Joakim Ryan $80,000 (3)
Salary Remaining : $442
Salary Average : $80,000
Salary Average Remaining : $442
Fredrik Claesson $80,000 (2)
Salary Remaining : $442
Salary Average : $80,000
Salary Average Remaining : $442
Gemel Smith $80,000 (3)
Salary Remaining : $442
Salary Average : $80,000
Salary Average Remaining : $442
Scott Wilson $80,000 (2)
Salary Remaining : $442
Salary Average : $80,000
Salary Average Remaining : $442
Justin Bailey $80,000 (1)
Salary Remaining : $442
Salary Average : $80,000
Salary Average Remaining : $442
Ville Husso $80,000 (1)
Salary Remaining : $442
Salary Average : $80,000
Salary Average Remaining : $442
Sam Miletic $80,000 (1)
Salary Remaining : $442
Salary Average : $70,000
Salary Average Remaining : $387
Dennis Yan $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Matthew Phillips $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Luke Green $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Jonathan Ang $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Juuso Riikola $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Jordan Gross $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Hudson Elynuik $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Total Farm Players37
Salary Commitment
Year 23 : $3,190,300
Year 24 : $1,945,000
Year 25 : $900,000
Year 26 : $0
Salary Average Commitment
Year 23 : $2,807,800
Year 24 : $1,572,500
Year 25 : $527,500
Year 26 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 5750 - $80 - 5,498 - 95.62%
Level 2: 4750 - $79 - 4,554 - 95.87%
Level 3: 3750 - $28 - 3,435 - 91.60%
Level 4: 2750 - $27 - 2,641 - 96.04%
Luxury : 1000 - $176 - 878 - 87.80%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,561 - 78.03%
Farm Level 2: 1000 - $17 - 984 - 98.42%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,006 - 94.48%
Average Income per Game$2,474,454
Year to Date Revenue$101,452,604
Farm
Home Games Left0
Average Attendance - %2,545 - 84.83%
Average Income per Game$77,790
Year to Date Revenue$3,189,386

Expense

Pro Players Total Salaries$81,971,000
Farm Players Total Salaries$3,045,370
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value($3,500,000)
Pro Year To Date Expenses$80,832,332
Farm Year To Date Expenses$3,739,894
Pro Salary Cap To Date$77,205,144
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$463,928
Pro Estimated Expenses$463,928
Farm Remaining Season Days1
Farm Expenses Per Days$20,969
Farm Estimated Expenses$20,969
Estimated Season Expenses$484,897
Estimated Season Salary Cap$74,152,774
Estimate Under Maximum Salary Cap of $81,500,000$7,347,226
Estimate Over Minimum Salary Cap of $60,200,000 $13,952,774
Current Bank Account$26,419,859
Projected Bank Account$25,934,962

Pro Players Salaries

Phil Kessel (1 Way Contract) $8,400,000 (1)
-Salary Remaining : $46,409
-Salary Average : $8,275,000
-Salary Average Remaining : $45,718
Marc-Andre Fleury (1 Way Contract) $7,587,500 (4)
-Salary Remaining : $41,920
-Salary Average : $7,587,500
-Salary Average Remaining : $41,920
Nate Schmidt (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $38,674
-Salary Average : $7,000,000
-Salary Average Remaining : $38,674
Mathew Barzal $6,929,000 (3)
-Salary Remaining : $38,282
-Salary Average : $6,929,000
-Salary Average Remaining : $38,282
Jay Bouwmeester (1 Way Contract) $5,620,000 (2)
-Salary Remaining : $31,050
-Salary Average : $5,620,000
-Salary Average Remaining : $31,050
Erik Gudbranson (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $30,387
-Salary Average : $5,500,000
-Salary Average Remaining : $30,387
Nikolaj Ehlers (1 Way Contract) $4,710,000 (1)
-Salary Remaining : $26,022
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Jason Zucker (1 Way Contract) $4,595,000 (3)
-Salary Remaining : $25,387
-Salary Average : $4,595,000
-Salary Average Remaining : $25,387
Yegor Sharangovich $4,418,000 (3)
-Salary Remaining : $24,409
-Salary Average : $4,418,000
-Salary Average Remaining : $24,409
Radko Gudas (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $22,099
-Salary Average : $4,000,000
-Salary Average Remaining : $22,099
Colton Sceviour (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $19,337
-Salary Average : $3,500,000
-Salary Average Remaining : $19,337
Riley Nash (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $13,812
-Salary Average : $2,500,000
-Salary Average Remaining : $13,812
Colton Sissons $2,350,000 (3)
-Salary Remaining : $12,983
-Salary Average : $1,990,000
-Salary Average Remaining : $10,994
Darnell Nurse (1 Way Contract) $2,075,000 (1)
-Salary Remaining : $11,464
-Salary Average : $1,787,500
-Salary Average Remaining : $9,876
Anthony Beauvillier $1,950,000 (2)
-Salary Remaining : $10,773
-Salary Average : $1,693,750
-Salary Average Remaining : $9,358
Andre Burakovsky (1 Way Contract) $1,886,500 (1)
-Salary Remaining : $10,423
-Salary Average : $1,750,000
-Salary Average Remaining : $9,669
Nikita Zadorov (1 Way Contract) $1,775,000 (1)
-Salary Remaining : $9,807
-Salary Average : $1,533,750
-Salary Average Remaining : $8,474
Valeri Nichushkin $1,525,000 (1)
-Salary Remaining : $8,425
-Salary Average : $1,525,000
-Salary Average Remaining : $8,425
Sam Bennett (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $8,287
-Salary Average : $1,356,250
-Salary Average Remaining : $7,493
Mark Jankowski $1,350,000 (2)
-Salary Remaining : $7,459
-Salary Average : $1,350,000
-Salary Average Remaining : $7,459
Jani Hakanpaa (Out of Payroll) $950,000 (2)
-Salary Remaining : $5,249
-Salary Average : $950,000
-Salary Average Remaining : $5,249
Robert Thomas $925,000 (1)
-Salary Remaining : $5,110
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Ilya Sorokin $925,000 (3)
-Salary Remaining : $5,110
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Total Pro Players23
Salary Commitment
Year 23 : $81,971,000
Year 24 : $51,174,500
Year 25 : $41,304,500
Year 26 : $14,587,500
Salary Average Commitment
Year 23 : $75,885,750
Year 24 : $50,183,250
Year 25 : $40,569,500
Year 26 : $14,587,500
Salary Cap with 1 Way Contract
Year 23 : $81,971,000
Year 24 : $51,174,500
Year 25 : $41,304,500
Year 26 : $14,587,500

Farm Players Salaries

Igor Shvyrev $100,000 (1)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Kiefer Sherwood $95,370 (3)
Salary Remaining : $527
Salary Average : $95,370
Salary Average Remaining : $527
Lukas Jasek $95,000 (2)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Skyler McKenzie $95,000 (2)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Parker Kelly $95,000 (2)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Jimmy Huntington $95,000 (2)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Peter Abbandonato $95,000 (2)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Ole Bjorgvik-Holm $95,000 (2)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Jakob Lilja $95,000 (2)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Joshua Anderson $95,000 (2)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Drake Rymsha $95,000 (1)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Evan McEneny $95,000 (1)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Danil Yurtaykin $95,000 (2)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Michael Sgarbossa $95,000 (1)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Michael Paliotta $95,000 (1)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Egor Sokolov $92,500 (3)
Salary Remaining : $511
Salary Average : $0
Salary Average Remaining : $0
John Ludvig $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Leon Gawanke $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Jeremy Helvig $92,500 (1)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Owen Tippett $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Urho Vaakanainen $92,500 (1)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Samuel Morin $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Ivan Prosvetov $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Garret Sparks $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Dillon Heatherington $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Jimmy Howard $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Richard Bachman $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Hunter Skinner $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Tyrell Goulbourne $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Nikolai Knyzhov $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Alexandre Fortin $70,000 (3)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Gaetan Haas $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Tommy Novak $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Johnathan Kovacevic $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Lean Bergmann $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Total Farm Players35
Salary Commitment
Year 23 : $3,045,370
Year 24 : $2,380,370
Year 25 : $742,870
Year 26 : $0
Salary Average Commitment
Year 23 : $2,840,370
Year 24 : $2,212,870
Year 25 : $575,370
Year 26 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 5750 - $150 - 4,011 - 69.76%
Level 2: 4750 - $100 - 4,485 - 94.42%
Level 3: 3750 - $80 - 2,866 - 76.43%
Level 4: 2750 - $60 - 1,892 - 68.80%
Luxury : 1000 - $325 - 715 - 71.52%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,965 - 98.27%
Farm Level 2: 1000 - $15 - 988 - 98.75%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,970 - 77.61%
Average Income per Game$2,356,908
Year to Date Revenue$96,633,227
Farm
Home Games Left0
Average Attendance - %2,953 - 98.43%
Average Income per Game$79,937
Year to Date Revenue$3,277,433

Expense

Pro Players Total Salaries$65,988,999
Farm Players Total Salaries$1,797,200
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Special Salary Cap Value$1,818,750
Pro Year To Date Expenses$73,053,880
Farm Year To Date Expenses$2,424,036
Pro Salary Cap To Date$71,109,129
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$372,867
Pro Estimated Expenses$372,867
Farm Remaining Season Days1
Farm Expenses Per Days$13,244
Farm Estimated Expenses$13,244
Estimated Season Expenses$386,111
Estimated Season Salary Cap$73,292,459
Estimate Under Maximum Salary Cap of $81,500,000$8,207,541
Estimate Over Minimum Salary Cap of $60,200,000 $13,092,459
Current Bank Account$35,471,127
Projected Bank Account$35,085,016

Pro Players Salaries

Tuukka Rask (1 Way Contract) $7,231,000 (1)
-Salary Remaining : $39,950
-Salary Average : $7,231,000
-Salary Average Remaining : $39,950
Claude Giroux (1 Way Contract) $6,742,000 (4)
-Salary Remaining : $37,249
-Salary Average : $6,742,000
-Salary Average Remaining : $37,249
Jordan Staal (1 Way Contract) $5,706,000 (4)
-Salary Remaining : $31,525
-Salary Average : $5,706,000
-Salary Average Remaining : $31,525
Keith Yandle (1 Way Contract) $5,547,000 (1)
-Salary Remaining : $30,646
-Salary Average : $5,547,000
-Salary Average Remaining : $30,646
Charlie Coyle (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $24,862
-Salary Average : $4,183,333
-Salary Average Remaining : $23,112
Alexandar Georgiev $3,700,000 (4)
-Salary Remaining : $20,442
-Salary Average : $3,700,000
-Salary Average Remaining : $20,442
Alex Killorn (1 Way Contract) $3,205,000 (1)
-Salary Remaining : $17,707
-Salary Average : $3,205,000
-Salary Average Remaining : $17,707
Nick Jensen (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $16,575
-Salary Average : $3,000,000
-Salary Average Remaining : $16,575
Travis Hamonic (1 Way Contract) $2,850,000 (1)
-Salary Remaining : $15,746
-Salary Average : $2,850,000
-Salary Average Remaining : $15,746
Jason Dickinson $2,800,000 (3)
-Salary Remaining : $15,470
-Salary Average : $2,800,000
-Salary Average Remaining : $15,470
Josh Anderson (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $13,812
-Salary Average : $2,500,000
-Salary Average Remaining : $13,812
Mike Green (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $11,050
-Salary Average : $2,000,000
-Salary Average Remaining : $11,050
Philippe Myers $1,800,000 (2)
-Salary Remaining : $9,945
-Salary Average : $1,800,000
-Salary Average Remaining : $9,945
Matt Martin (1 Way Contract) $1,750,000 (3)
-Salary Remaining : $9,669
-Salary Average : $1,750,000
-Salary Average Remaining : $9,669
Joonas Donskoi (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $8,287
-Salary Average : $1,500,000
-Salary Average Remaining : $8,287
Loui Eriksson (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $8,287
-Salary Average : $1,500,000
-Salary Average Remaining : $8,287
Kevin Labanc $1,500,000 (2)
-Salary Remaining : $8,287
-Salary Average : $1,500,000
-Salary Average Remaining : $8,287
Daniel Sprong $1,243,000 (1)
-Salary Remaining : $6,867
-Salary Average : $1,243,000
-Salary Average Remaining : $6,867
Noel Acciari $1,200,000 (1)
-Salary Remaining : $6,630
-Salary Average : $1,200,000
-Salary Average Remaining : $6,630
Brock McGinn $999,999 (2)
-Salary Remaining : $5,525
-Salary Average : $999,999
-Salary Average Remaining : $5,525
Jared Coreau $990,000 (1)
-Salary Remaining : $5,470
-Salary Average : $990,000
-Salary Average Remaining : $5,470
Vladislav Gavrikov $950,000 (2)
-Salary Remaining : $5,249
-Salary Average : $950,000
-Salary Average Remaining : $5,249
Joel Kiviranta $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Brady Tkachuk $925,000 (1)
-Salary Remaining : $5,110
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Adam Fox $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Total Pro Players25
Salary Commitment
Year 23 : $65,988,999
Year 24 : $38,797,999
Year 25 : $28,198,000
Year 26 : $20,648,000
Salary Average Commitment
Year 23 : $65,297,332
Year 24 : $38,481,332
Year 25 : $27,881,333
Year 26 : $20,331,333
Salary Cap with 1 Way Contract
Year 23 : $65,988,999
Year 24 : $38,797,999
Year 25 : $28,198,000
Year 26 : $20,648,000

Farm Players Salaries

Blake Pietila $100,000 (1)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
John Gilmour $100,000 (2)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
J.T. Brown $100,000 (1)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Dillon Simpson $100,000 (2)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Arthur Kaliyev $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Dominik Bokk $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Barrett Hayton $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Simon Benoit $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Brett Leason $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Chase De Leo $89,700 (1)
Salary Remaining : $496
Salary Average : $89,700
Salary Average Remaining : $496
Matt Beleskey $80,000 (2)
Salary Remaining : $442
Salary Average : $80,000
Salary Average Remaining : $442
Paul Carey $80,000 (2)
Salary Remaining : $442
Salary Average : $80,000
Salary Average Remaining : $442
Tommy Cross $80,000 (2)
Salary Remaining : $442
Salary Average : $80,000
Salary Average Remaining : $442
Cal O'Reilly $80,000 (2)
Salary Remaining : $442
Salary Average : $80,000
Salary Average Remaining : $442
Josef Korenar $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Taro Hirose $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Dysin Mayo $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Ryan Haggerty $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Scott Sabourin $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Jacob Middleton $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Andrew Shortridge $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Total Farm Players21
Salary Commitment
Year 23 : $1,797,200
Year 24 : $1,132,500
Year 25 : $185,000
Year 26 : $0
Salary Average Commitment
Year 23 : $1,722,200
Year 24 : $1,057,500
Year 25 : $110,000
Year 26 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5750 - $124 - 5,490 - 95.47%
Level 2: 4750 - $99 - 4,410 - 92.83%
Level 3: 3750 - $74 - 3,517 - 93.79%
Level 4: 2750 - $49 - 2,650 - 96.35%
Luxury : 1000 - $295 - 869 - 86.90%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 1,994 - 99.72%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,935 - 94.08%
Average Income per Game$2,557,351
Year to Date Revenue$104,851,406
Farm
Home Games Left0
Average Attendance - %2,994 - 99.81%
Average Income per Game$62,358
Year to Date Revenue$2,556,688

Expense

Pro Players Total Salaries$83,147,000
Farm Players Total Salaries$2,754,910
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Special Salary Cap Value($8,112,500)
Pro Year To Date Expenses$82,010,056
Farm Year To Date Expenses$3,570,469
Pro Salary Cap To Date$79,704,247
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$470,425
Pro Estimated Expenses$470,425
Farm Remaining Season Days1
Farm Expenses Per Days$19,640
Farm Estimated Expenses$19,640
Estimated Season Expenses$490,065
Estimated Season Salary Cap$72,051,123
Estimate Under Maximum Salary Cap of $81,500,000$9,448,877
Estimate Over Minimum Salary Cap of $60,200,000 $11,851,123
Current Bank Account$35,711,421
Projected Bank Account$35,221,356

Pro Players Salaries

Connor Hellebuyck (1 Way Contract) $9,600,000 (5)
-Salary Remaining : $53,039
-Salary Average : $8,960,714
-Salary Average Remaining : $49,507
Mark Scheifele (1 Way Contract) $9,190,000 (4)
-Salary Remaining : $50,773
-Salary Average : $9,190,000
-Salary Average Remaining : $50,773
Ryan Nugent-Hopkins (1 Way Contract) $7,808,000 (5)
-Salary Remaining : $43,138
-Salary Average : $7,808,000
-Salary Average Remaining : $43,138
John Carlson (1 Way Contract) $7,275,000 (2)
-Salary Remaining : $40,193
-Salary Average : $4,950,000
-Salary Average Remaining : $27,348
Ryan Strome (1 Way Contract) $6,342,000 (3)
-Salary Remaining : $35,039
-Salary Average : $5,575,600
-Salary Average Remaining : $30,804
Brock Boeser $6,238,000 (3)
-Salary Remaining : $34,464
-Salary Average : $6,238,000
-Salary Average Remaining : $34,464
Esa Lindell $5,500,000 (4)
-Salary Remaining : $30,387
-Salary Average : $4,733,667
-Salary Average Remaining : $26,153
Teuvo Teravainen (1 Way Contract) $5,125,000 (1)
-Salary Remaining : $28,315
-Salary Average : $4,600,000
-Salary Average Remaining : $25,414
Neal Pionk $5,114,000 (2)
-Salary Remaining : $28,254
-Salary Average : $5,114,000
-Salary Average Remaining : $28,254
Nico Hischier $4,000,000 (3)
-Salary Remaining : $22,099
-Salary Average : $4,000,000
-Salary Average Remaining : $22,099
Travis Konecny (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $15,470
-Salary Average : $2,800,000
-Salary Average Remaining : $15,470
Ryan Pulock $2,600,000 (1)
-Salary Remaining : $14,365
-Salary Average : $2,600,000
-Salary Average Remaining : $14,365
Brayden McNabb (1 Way Contract) $2,575,000 (1)
-Salary Remaining : $14,227
-Salary Average : $3,225,000
-Salary Average Remaining : $17,818
Ben Chiarot (1 Way Contract) $1,575,000 (1)
-Salary Remaining : $8,702
-Salary Average : $1,185,000
-Salary Average Remaining : $6,547
Artturi Lehkonen $1,375,000 (1)
-Salary Remaining : $7,597
-Salary Average : $1,225,000
-Salary Average Remaining : $6,768
Tucker Poolman $1,000,000 (2)
-Salary Remaining : $5,525
-Salary Average : $1,000,000
-Salary Average Remaining : $5,525
Logan O'Connor $925,000 (3)
-Salary Remaining : $5,110
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Alex Formenton $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Carter Hutton $850,000 (3)
-Salary Remaining : $4,696
-Salary Average : $850,000
-Salary Average Remaining : $4,696
Trevor Moore $850,000 (1)
-Salary Remaining : $4,696
-Salary Average : $850,000
-Salary Average Remaining : $4,696
Dillon Dube $780,000 (1)
-Salary Remaining : $4,309
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Andrew Mangiapane $700,000 (1)
-Salary Remaining : $3,867
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Total Pro Players22
Salary Commitment
Year 23 : $83,147,000
Year 24 : $64,767,000
Year 25 : $50,453,000
Year 26 : $32,098,000
Salary Average Commitment
Year 23 : $77,779,981
Year 24 : $59,894,981
Year 25 : $47,905,981
Year 26 : $30,692,381
Salary Cap with 1 Way Contract
Year 23 : $83,147,000
Year 24 : $64,767,000
Year 25 : $50,453,000
Year 26 : $32,098,000

Farm Players Salaries

Anders Nilsson $187,500 (1)
Salary Remaining : $1,036
Salary Average : $187,500
Salary Average Remaining : $1,036
Dylan Wells $95,000 (3)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Ilya Lyubushkin $95,000 (1)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Austin Wagner $93,080 (1)
Salary Remaining : $514
Salary Average : $93,080
Salary Average Remaining : $514
Mikko Kokkonen $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Akil Thomas $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Ben Gleason $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Hayden Verbeek $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Dyson Stevenson $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Isaak Phillips $92,500 (3)
Salary Remaining : $511
Salary Average : $0
Salary Average Remaining : $0
Kody Clark $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Matt Filipe $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Michael O'Leary $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Aidan Dudas $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Pavel Shen $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Pavel Dorofeyev $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Yegor Rykov $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Steven Lorentz $90,000 (2)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Jonas Johansson $90,000 (2)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Steven Fogarty $90,000 (3)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Phillip Di Giuseppe $90,000 (3)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Jake Walman $90,000 (3)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Timothy Liljegren $85,000 (1)
Salary Remaining : $470
Salary Average : $70,000
Salary Average Remaining : $387
Joey Anderson $85,000 (1)
Salary Remaining : $470
Salary Average : $85,000
Salary Average Remaining : $470
Eric Cornel $85,000 (3)
Salary Remaining : $470
Salary Average : $85,000
Salary Average Remaining : $470
Otto Koivula $80,000 (1)
Salary Remaining : $442
Salary Average : $70,000
Salary Average Remaining : $387
Anders Bjork $76,830 (1)
Salary Remaining : $424
Salary Average : $76,830
Salary Average Remaining : $424
Connor Bunnaman $75,000 (1)
Salary Remaining : $414
Salary Average : $70,000
Salary Average Remaining : $387
Eric Robinson $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Maxime Fortier $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Total Farm Players30
Salary Commitment
Year 23 : $2,754,910
Year 24 : $1,832,500
Year 25 : $1,282,500
Year 26 : $0
Salary Average Commitment
Year 23 : $2,332,410
Year 24 : $1,440,000
Year 25 : $890,000
Year 26 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5750 - $235 - 2,549 - 44.33%
Level 2: 4750 - $140 - 2,699 - 56.82%
Level 3: 3750 - $95 - 2,347 - 62.58%
Level 4: 2750 - $70 - 1,610 - 58.55%
Luxury : 1000 - $400 - 559 - 55.87%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $48 - 977 - 48.86%
Farm Level 2: 1000 - $28 - 495 - 49.45%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %9,763 - 54.24%
Average Income per Game$2,256,186
Year to Date Revenue$92,503,619
Farm
Home Games Left0
Average Attendance - %1,472 - 49.06%
Average Income per Game$77,245
Year to Date Revenue$3,167,045

Expense

Pro Players Total Salaries$81,747,000
Farm Players Total Salaries$3,048,150
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value($1,868,729)
Pro Year To Date Expenses$73,068,085
Farm Year To Date Expenses$4,154,255
Pro Salary Cap To Date$70,548,618
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$465,453
Pro Estimated Expenses$465,453
Farm Remaining Season Days1
Farm Expenses Per Days$22,365
Farm Estimated Expenses$22,365
Estimated Season Expenses$487,818
Estimated Season Salary Cap$69,131,530
Estimate Under Maximum Salary Cap of $81,500,000$12,368,470
Estimate Over Minimum Salary Cap of $60,200,000 $8,931,530
Current Bank Account$19,191,206
Projected Bank Account$18,703,388

Pro Players Salaries

Zdeno Chara (1 Way Contract) $12,000,000 (1)
-Salary Remaining : $66,298
-Salary Average : $12,000,000
-Salary Average Remaining : $66,298
Brent Burns (1 Way Contract) $7,642,000 (2)
-Salary Remaining : $42,221
-Salary Average : $7,694,000
-Salary Average Remaining : $42,508
Vincent Trocheck (1 Way Contract) $6,735,000 (5)
-Salary Remaining : $37,210
-Salary Average : $6,735,000
-Salary Average Remaining : $37,210
Yanni Gourde (1 Way Contract) $5,375,000 (3)
-Salary Remaining : $29,696
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Zach Werenski $5,000,000 (3)
-Salary Remaining : $27,624
-Salary Average : $5,000,000
-Salary Average Remaining : $27,624
Erik Haula (1 Way Contract) $4,525,000 (1)
-Salary Remaining : $25,000
-Salary Average : $1,737,000
-Salary Average Remaining : $9,597
Ryan Murray (1 Way Contract) $4,425,000 (5)
-Salary Remaining : $24,448
-Salary Average : $4,425,000
-Salary Average Remaining : $24,448
Zach Hyman (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $22,099
-Salary Average : $650,000
-Salary Average Remaining : $3,591
Ben Bishop (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $22,099
-Salary Average : $4,000,000
-Salary Average Remaining : $22,099
Damon Severson (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $17,956
-Salary Average : $3,250,000
-Salary Average Remaining : $17,956
Jack Johnson (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $17,956
-Salary Average : $3,825,000
-Salary Average Remaining : $21,133
Sam Reinhart (1 Way Contract) $3,110,000 (2)
-Salary Remaining : $17,182
-Salary Average : $3,110,000
-Salary Average Remaining : $17,182
Kevin Fiala $3,000,000 (2)
-Salary Remaining : $16,575
-Salary Average : $3,000,000
-Salary Average Remaining : $16,575
Brandon Carlo $2,850,000 (2)
-Salary Remaining : $15,746
-Salary Average : $2,850,000
-Salary Average Remaining : $15,746
Jack Campbell $2,310,000 (2)
-Salary Remaining : $12,762
-Salary Average : $1,870,000
-Salary Average Remaining : $10,331
Pavel Zacha $2,250,000 (2)
-Salary Remaining : $12,431
-Salary Average : $2,250,000
-Salary Average Remaining : $12,431
Tyler Pitlick (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $9,945
-Salary Average : $1,475,000
-Salary Average Remaining : $8,149
Ivan Barbashev $1,450,000 (2)
-Salary Remaining : $8,011
-Salary Average : $1,450,000
-Salary Average Remaining : $8,011
David Kampf $1,250,000 (2)
-Salary Remaining : $6,906
-Salary Average : $1,250,000
-Salary Average Remaining : $6,906
Elias Pettersson $925,000 (1)
-Salary Remaining : $5,110
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Dominik Kubalik $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Jacob MacDonald $925,000 (3)
-Salary Remaining : $5,110
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Trevor Lewis (1 Way Contract) $750,000 (3)
-Salary Remaining : $4,144
-Salary Average : $750,000
-Salary Average Remaining : $4,144
Total Pro Players23
Salary Commitment
Year 23 : $81,747,000
Year 24 : $51,997,000
Year 25 : $27,210,000
Year 26 : $15,160,000
Salary Average Commitment
Year 23 : $70,046,000
Year 24 : $46,409,000
Year 25 : $22,010,000
Year 26 : $15,160,000
Salary Cap with 1 Way Contract
Year 23 : $81,747,000
Year 24 : $51,997,000
Year 25 : $27,210,000
Year 26 : $15,160,000

Farm Players Salaries

Jonathan Ericsson $100,000 (1)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Brad Malone $100,000 (1)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Eric Tangradi $100,000 (1)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Jordan Szwarz $97,500 (1)
Salary Remaining : $539
Salary Average : $91,875
Salary Average Remaining : $508
Lukas Dostal $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Cole Hults $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Cole Schwindt $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Connor Mackey $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Drew O'Connor $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Eetu Luostarinen $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Jake Christiansen $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Justin Richards (Out of Payroll) $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Mark Kastelic $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Marc Michaelis $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Patrick Khodorenko $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Brett Brochu $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Ryan McGregor $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Nolan Foote $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Michael Dal Colle $90,650 (1)
Salary Remaining : $501
Salary Average : $90,650
Salary Average Remaining : $501
Stelio Mattheos $85,000 (1)
Salary Remaining : $470
Salary Average : $70,000
Salary Average Remaining : $387
Tyler Benson $85,000 (1)
Salary Remaining : $470
Salary Average : $70,000
Salary Average Remaining : $387
Riley Woods $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Christopher Wilkie $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Dan Vladar $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Anthony Greco $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Austin Rueschhoff $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Mason Primeau $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Kyle MacLean $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Nicholas Halloran $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Ethan Prow $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Hunter Drew $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Gregor MacLeod $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Jonathan Aspirot $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Kristians Rubins $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Griffen Outhouse $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Sean Day $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Total Farm Players36
Salary Commitment
Year 23 : $3,048,150
Year 24 : $2,245,000
Year 25 : $1,727,500
Year 26 : $0
Salary Average Commitment
Year 23 : $2,525,025
Year 24 : $1,757,500
Year 25 : $1,240,000
Year 26 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 5750 - $125 - 5,480 - 95.31%
Level 2: 4750 - $100 - 4,523 - 95.22%
Level 3: 3750 - $75 - 3,491 - 93.10%
Level 4: 2750 - $50 - 2,606 - 94.75%
Luxury : 1000 - $300 - 771 - 77.11%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,959 - 97.94%
Farm Level 2: 1000 - $15 - 976 - 97.59%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,871 - 93.73%
Average Income per Game$2,553,157
Year to Date Revenue$104,679,454
Farm
Home Games Left0
Average Attendance - %2,935 - 97.82%
Average Income per Game$79,508
Year to Date Revenue$3,259,835

Expense

Pro Players Total Salaries$78,947,000
Farm Players Total Salaries$2,638,600
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$81,538,829
Farm Year To Date Expenses$3,617,842
Pro Salary Cap To Date$78,056,561
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$452,746
Pro Estimated Expenses$452,746
Farm Remaining Season Days1
Farm Expenses Per Days$20,103
Farm Estimated Expenses$20,103
Estimated Season Expenses$472,849
Estimated Season Salary Cap$78,492,732
Estimate Under Maximum Salary Cap of $81,500,000$3,007,268
Estimate Over Minimum Salary Cap of $60,200,000 $18,292,732
Current Bank Account$55,019,689
Projected Bank Account$54,546,840

Pro Players Salaries

Matt Duchene (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $44,199
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Jonathan Toews (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $44,199
-Salary Average : $8,098,333
-Salary Average Remaining : $44,742
Kris Letang (1 Way Contract) $7,150,000 (4)
-Salary Remaining : $39,503
-Salary Average : $7,183,333
-Salary Average Remaining : $39,687
Mark Giordano (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $35,912
-Salary Average : $6,500,000
-Salary Average Remaining : $35,912
Miro Heiskanen $6,064,000 (3)
-Salary Remaining : $33,503
-Salary Average : $6,064,000
-Salary Average Remaining : $33,503
Aaron Ekblad (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $30,387
-Salary Average : $5,062,500
-Salary Average Remaining : $27,970
Tanner Pearson (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $27,624
-Salary Average : $4,660,714
-Salary Average Remaining : $25,750
Brad Richardson (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $19,337
-Salary Average : $3,500,000
-Salary Average Remaining : $19,337
Jake DeBrusk $3,000,000 (3)
-Salary Remaining : $16,575
-Salary Average : $2,585,000
-Salary Average Remaining : $14,282
Elias Lindholm (1 Way Contract) $2,875,000 (1)
-Salary Remaining : $15,884
-Salary Average : $2,875,000
-Salary Average Remaining : $15,884
Brandon Sutter (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $15,193
-Salary Average : $2,750,000
-Salary Average Remaining : $15,193
Ron Hainsey (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $15,193
-Salary Average : $2,750,000
-Salary Average Remaining : $15,193
Tomas Tatar (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $14,365
-Salary Average : $4,075,000
-Salary Average Remaining : $22,514
Warren Foegele $2,566,000 (2)
-Salary Remaining : $14,177
-Salary Average : $2,566,000
-Salary Average Remaining : $14,177
Oliver Bjorkstrand (1 Way Contract) $2,400,000 (2)
-Salary Remaining : $13,260
-Salary Average : $2,247,500
-Salary Average Remaining : $12,417
Darcy Kuemper (1 Way Contract) $2,375,000 (1)
-Salary Remaining : $13,122
-Salary Average : $995,000
-Salary Average Remaining : $5,497
Jay Beagle (1 Way Contract) $2,123,000 (1)
-Salary Remaining : $11,729
-Salary Average : $1,020,000
-Salary Average Remaining : $5,635
Casey DeSmith $2,000,000 (2)
-Salary Remaining : $11,050
-Salary Average : $2,000,000
-Salary Average Remaining : $11,050
Ryan Lindgren $1,869,000 (2)
-Salary Remaining : $10,326
-Salary Average : $1,869,000
-Salary Average Remaining : $10,326
Luca Sbisa $1,000,000 (2)
-Salary Remaining : $5,525
-Salary Average : $1,000,000
-Salary Average Remaining : $5,525
Lucas Wallmark $925,000 (1)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Total Pro Players21
Salary Commitment
Year 23 : $78,947,000
Year 24 : $61,799,000
Year 25 : $43,714,000
Year 26 : $20,150,000
Salary Average Commitment
Year 23 : $69,426,380
Year 24 : $53,286,380
Year 25 : $35,791,380
Year 26 : $19,942,380
Salary Cap with 1 Way Contract
Year 23 : $78,947,000
Year 24 : $61,799,000
Year 25 : $43,714,000
Year 26 : $20,150,000

Farm Players Salaries

Justin Scott $99,900 (2)
Salary Remaining : $552
Salary Average : $99,900
Salary Average Remaining : $552
Dakota Joshua $99,900 (2)
Salary Remaining : $552
Salary Average : $99,900
Salary Average Remaining : $552
Kyle Keyser $99,900 (2)
Salary Remaining : $552
Salary Average : $99,900
Salary Average Remaining : $552
Robert Carpenter $99,900 (2)
Salary Remaining : $552
Salary Average : $99,900
Salary Average Remaining : $552
Steven Kampfer $99,500 (1)
Salary Remaining : $550
Salary Average : $99,500
Salary Average Remaining : $550
Arttu Ruotsalainen $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Joseph Duszak $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Veini Vehvilainen $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Josh Wilkins $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Cam Dineen $92,500 (1)
Salary Remaining : $511
Salary Average : $70,000
Salary Average Remaining : $387
Olle Eriksson Ek $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Reece Scarlett $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Evan Fitzpatrick $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Mitch Eliot $90,000 (2)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Shane Starrett $90,000 (2)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Xavier Ouellet $90,000 (2)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Cameron Hebig $90,000 (2)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Niclas Almari $90,000 (2)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Maxime Lajoie $89,500 (2)
Salary Remaining : $494
Salary Average : $89,500
Salary Average Remaining : $494
Matt Tomkins $80,000 (2)
Salary Remaining : $442
Salary Average : $80,000
Salary Average Remaining : $442
Thomas Di Pauli $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Trevor Carrick $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Evan Polei $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Andrew Nielsen $70,000 (1)
Salary Remaining : $387
Salary Average : $69,917
Salary Average Remaining : $386
Joe Snively $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Joel Persson $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Johan Sodergran $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Luke Philp $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Sheldon Dries $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Sheldon Rempal $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
CJ Suess $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Total Farm Players31
Salary Commitment
Year 23 : $2,638,600
Year 24 : $2,301,600
Year 25 : $277,500
Year 26 : $0
Salary Average Commitment
Year 23 : $2,503,517
Year 24 : $2,189,100
Year 25 : $165,000
Year 26 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 5750 - $125 - 5,465 - 95.04%
Level 2: 4750 - $100 - 4,452 - 93.73%
Level 3: 3750 - $75 - 3,518 - 93.82%
Level 4: 2750 - $50 - 2,627 - 95.54%
Luxury : 1000 - $300 - 774 - 77.38%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,962 - 98.11%
Farm Level 2: 1000 - $15 - 985 - 98.54%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,837 - 93.54%
Average Income per Game$2,545,773
Year to Date Revenue$104,376,692
Farm
Home Games Left0
Average Attendance - %2,948 - 98.25%
Average Income per Game$79,794
Year to Date Revenue$3,271,563

Expense

Pro Players Total Salaries$71,914,000
Farm Players Total Salaries$2,978,410
Coaches Total Salaries$2,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$72,574,719
Farm Year To Date Expenses$3,861,154
Pro Salary Cap To Date$70,284,731
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$408,365
Pro Estimated Expenses$408,365
Farm Remaining Season Days1
Farm Expenses Per Days$21,428
Farm Estimated Expenses$21,428
Estimated Season Expenses$429,793
Estimated Season Salary Cap$70,682,046
Estimate Under Maximum Salary Cap of $81,500,000$10,817,954
Estimate Over Minimum Salary Cap of $60,200,000 $10,482,046
Current Bank Account$69,057,847
Projected Bank Account$68,628,054

Pro Players Salaries

John Tavares (1 Way Contract) $7,225,000 (2)
-Salary Remaining : $39,917
-Salary Average : $7,060,000
-Salary Average Remaining : $39,006
Nick Schmaltz $6,425,000 (3)
-Salary Remaining : $35,497
-Salary Average : $4,965,000
-Salary Average Remaining : $27,431
Mitchell Marner (1 Way Contract) $6,300,000 (3)
-Salary Remaining : $34,807
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Nick Bonino (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $30,387
-Salary Average : $5,500,000
-Salary Average Remaining : $30,387
Andy Greene (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $27,624
-Salary Average : $5,000,000
-Salary Average Remaining : $27,624
Timo Meier $5,000,000 (2)
-Salary Remaining : $27,624
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Sami Vatanen (1 Way Contract) $3,842,000 (3)
-Salary Remaining : $21,227
-Salary Average : $3,842,000
-Salary Average Remaining : $21,227
Jacob Trouba (1 Way Contract) $3,574,000 (1)
-Salary Remaining : $19,746
-Salary Average : $3,574,000
-Salary Average Remaining : $19,746
Antti Raanta (1 Way Contract) $3,179,000 (1)
-Salary Remaining : $17,564
-Salary Average : $3,179,000
-Salary Average Remaining : $17,564
Michael Raffl (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $16,575
-Salary Average : $3,000,000
-Salary Average Remaining : $16,575
Ondrej Kase $3,000,000 (2)
-Salary Remaining : $16,575
-Salary Average : $2,426,250
-Salary Average Remaining : $13,405
Philipp Grubauer (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $14,365
-Salary Average : $1,527,000
-Salary Average Remaining : $8,436
Andrew Cogliano (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $13,812
-Salary Average : $2,500,000
-Salary Average Remaining : $13,812
Brenden Dillon (1 Way Contract) $2,392,000 (1)
-Salary Remaining : $13,215
-Salary Average : $2,392,000
-Salary Average Remaining : $13,215
Adam Pelech $2,320,000 (1)
-Salary Remaining : $12,818
-Salary Average : $2,320,000
-Salary Average Remaining : $12,818
Scott Laughton $2,000,000 (1)
-Salary Remaining : $11,050
-Salary Average : $2,000,000
-Salary Average Remaining : $11,050
Alex Biega (1 Way Contract) $1,775,000 (1)
-1 Way Contract Salary Cap : $1,775,000
-Salary Remaining : $9,807
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Kirby Dach $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Alexander Romanov $925,000 (3)
-Salary Remaining : $5,110
-Salary Average : $0
-Salary Average Remaining : $0
Cale Makar $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Frank Vatrano $915,000 (1)
-Salary Remaining : $5,055
-Salary Average : $790,000
-Salary Average Remaining : $4,365
Adam Gaudette $897,000 (1)
-Salary Remaining : $4,956
-Salary Average : $897,000
-Salary Average Remaining : $4,956
Andrei Svechnikov $850,000 (1)
-Salary Remaining : $4,696
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Riley Stillman $845,000 (1)
-Salary Remaining : $4,669
-Salary Average : $845,000
-Salary Average Remaining : $4,669
Total Pro Players24
Salary Commitment
Year 23 : $71,914,000
Year 24 : $47,667,000
Year 25 : $22,992,000
Year 26 : $0
Salary Average Commitment
Year 23 : $56,767,250
Year 24 : $34,020,250
Year 25 : $15,232,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $71,914,000
Year 24 : $47,667,000
Year 25 : $22,992,000
Year 26 : $0

Farm Players Salaries

Brayden Pachal $100,000 (2)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Matt Benning $95,000 (2)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Pheonix Copley $95,000 (3)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Kevin Roy $95,000 (1)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Drew Shore $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Jack Studnicka $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Ivan Chekhovich $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Jack Quinn $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Cody Glass $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Axel Jonsson-Fjallby $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Ryan Bourque $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Dawson Barteaux $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Cameron Hillis $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Kristian Reichel $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Bowen Byram $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Gerald Mayhew $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Jamieson Rees $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Kaedan Korczak $92,500 (3)
Salary Remaining : $511
Salary Average : $0
Salary Average Remaining : $0
Dylan Garand $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Matthew Struthers $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Max Gildon $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Rourke Chartier $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Samuel Bolduc $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Wade Allison $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
William Lockwood $92,500 (3)
Salary Remaining : $511
Salary Average : $0
Salary Average Remaining : $0
Wyatte Wylie $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Michael Rasmussen $85,000 (1)
Salary Remaining : $470
Salary Average : $70,000
Salary Average Remaining : $387
Matt Villalta $85,000 (2)
Salary Remaining : $470
Salary Average : $85,000
Salary Average Remaining : $470
Travis Dermott $83,410 (1)
Salary Remaining : $461
Salary Average : $83,410
Salary Average Remaining : $461
Kyle Burroughs $80,000 (2)
Salary Remaining : $442
Salary Average : $80,000
Salary Average Remaining : $442
Jake Bischoff $80,000 (1)
Salary Remaining : $442
Salary Average : $80,000
Salary Average Remaining : $442
Nathan Walker $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Nicolas Aube-Kubel $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Total Farm Players33
Salary Commitment
Year 23 : $2,978,410
Year 24 : $2,490,000
Year 25 : $1,760,000
Year 26 : $0
Salary Average Commitment
Year 23 : $2,178,410
Year 24 : $1,705,000
Year 25 : $975,000
Year 26 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5750 - $120 - 5,463 - 95.00%
Level 2: 4750 - $100 - 4,460 - 93.89%
Level 3: 3750 - $75 - 3,558 - 94.87%
Level 4: 2750 - $30 - 2,733 - 99.39%
Luxury : 1000 - $225 - 973 - 97.29%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,571 - 78.56%
Farm Level 2: 1000 - $15 - 983 - 98.28%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,186 - 95.48%
Average Income per Game$2,420,370
Year to Date Revenue$99,235,151
Farm
Home Games Left0
Average Attendance - %2,554 - 85.13%
Average Income per Game$77,347
Year to Date Revenue$3,171,247

Expense

Pro Players Total Salaries$59,997,499
Farm Players Total Salaries$2,452,500
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Special Salary Cap Value$2,724,000
Pro Year To Date Expenses$60,436,100
Farm Year To Date Expenses$3,164,455
Pro Salary Cap To Date$58,137,744
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$342,528
Pro Estimated Expenses$342,528
Farm Remaining Season Days1
Farm Expenses Per Days$16,865
Farm Estimated Expenses$16,865
Estimated Season Expenses$359,393
Estimated Season Salary Cap$61,193,222
Estimate Under Maximum Salary Cap of $81,500,000$20,306,778
Estimate Over Minimum Salary Cap of $60,200,000 $993,222
Current Bank Account$59,794,048
Projected Bank Account$59,434,655

Pro Players Salaries

James Reimer (1 Way Contract) $6,700,000 (2)
-Salary Remaining : $37,017
-Salary Average : $6,700,000
-Salary Average Remaining : $37,017
Ilya Kovalchuk (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $35,912
-Salary Average : $6,500,000
-Salary Average Remaining : $35,912
Justin Braun (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $25,414
-Salary Average : $4,600,000
-Salary Average Remaining : $25,414
Madison Bowey $4,000,000 (2)
-Salary Remaining : $22,099
-Salary Average : $4,000,000
-Salary Average Remaining : $22,099
Jake McCabe (1 Way Contract) $3,896,000 (5)
-Salary Remaining : $21,525
-Salary Average : $3,896,000
-Salary Average Remaining : $21,525
Derick Brassard (1 Way Contract) $3,425,000 (2)
-Salary Remaining : $18,923
-Salary Average : $3,425,000
-Salary Average Remaining : $18,923
Marcus Johansson (1 Way Contract) $3,346,000 (3)
-Salary Remaining : $18,486
-Salary Average : $3,384,000
-Salary Average Remaining : $18,696
Micheal Ferland (1 Way Contract) $3,200,000 (4)
-Salary Remaining : $17,680
-Salary Average : $3,200,000
-Salary Average Remaining : $17,680
Brett Connolly (1 Way Contract) $3,040,500 (2)
-Salary Remaining : $16,798
-Salary Average : $2,607,875
-Salary Average Remaining : $14,408
Antoine Roussel (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $16,575
-Salary Average : $3,000,000
-Salary Average Remaining : $16,575
Radek Faksa (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $13,812
-Salary Average : $2,500,000
-Salary Average Remaining : $13,812
Mason Appleton (1 Way Contract) $2,115,000 (2)
-Salary Remaining : $11,685
-Salary Average : $2,211,250
-Salary Average Remaining : $12,217
Colin White $2,100,000 (2)
-Salary Remaining : $11,602
-Salary Average : $2,100,000
-Salary Average Remaining : $11,602
Nate Prosser $1,250,000 (1)
-Salary Remaining : $6,906
-Salary Average : $1,250,000
-Salary Average Remaining : $6,906
Curtis McKenzie (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $5,525
-Salary Average : $1,000,000
-Salary Average Remaining : $5,525
Boo Nieves (1 Way Contract) $999,999 (1)
-1 Way Contract Salary Cap : $999,999
-Salary Remaining : $5,525
-Salary Average : $999,999
-Salary Average Remaining : $5,525
Drake Batherson $950,000 (1)
-Salary Remaining : $5,249
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Dominik Simon $925,000 (1)
-Salary Remaining : $5,110
-Salary Average : $868,750
-Salary Average Remaining : $4,800
Henrik Borgstrom $925,000 (1)
-Salary Remaining : $5,110
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Jack Hughes $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Sean Walker $925,000 (3)
-Salary Remaining : $5,110
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Oliver Wahlstrom $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Quinn Hughes $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Igor Shesterkin $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Sam Steel $900,000 (1)
-Salary Remaining : $4,972
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Total Pro Players25
Salary Commitment
Year 23 : $59,997,499
Year 24 : $50,547,500
Year 25 : $16,081,000
Year 26 : $7,096,000
Salary Average Commitment
Year 23 : $58,592,874
Year 24 : $49,874,125
Year 25 : $15,630,000
Year 26 : $7,096,000
Salary Cap with 1 Way Contract
Year 23 : $59,997,499
Year 24 : $50,547,500
Year 25 : $15,967,000
Year 26 : $7,096,000

Farm Players Salaries

Janne Kuokkanen $95,000 (1)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Jakub Skarek $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Blade Jenkins $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Julian Melchiori $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Ryan Lomberg $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Curtis Hall $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Bode Wilde $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Egor Zamula $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Jack Dugan $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Jaret Anderson-Dolan $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Cale Morris $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Joachim Blichfeld $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Austin Poganski $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Jonas Rondbjerg $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Kyle Olson $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Kevin Hancock $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Nick Henry $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Ryan McLeod $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Sean Durzi $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Tye Felhaber $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Antti Suomela $80,000 (1)
Salary Remaining : $442
Salary Average : $70,000
Salary Average Remaining : $387
Jake Kulevich $80,000 (1)
Salary Remaining : $442
Salary Average : $70,000
Salary Average Remaining : $387
Matt Puempel $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Jake Dotchin $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Louis Domingue $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Darren Raddysh $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Givani Smith $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Beau Bennett $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Total Farm Players28
Salary Commitment
Year 23 : $2,452,500
Year 24 : $2,127,500
Year 25 : $925,000
Year 26 : $0
Salary Average Commitment
Year 23 : $2,057,500
Year 24 : $1,752,500
Year 25 : $550,000
Year 26 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5750 - $125 - 5,470 - 95.13%
Level 2: 4750 - $100 - 4,505 - 94.84%
Level 3: 3750 - $75 - 3,489 - 93.05%
Level 4: 2750 - $50 - 2,591 - 94.21%
Luxury : 1000 - $300 - 779 - 77.94%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,969 - 98.45%
Farm Level 2: 1000 - $15 - 986 - 98.55%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,835 - 93.53%
Average Income per Game$2,551,015
Year to Date Revenue$104,591,618
Farm
Home Games Left0
Average Attendance - %2,955 - 98.48%
Average Income per Game$80,010
Year to Date Revenue$3,280,425

Expense

Pro Players Total Salaries$81,508,200
Farm Players Total Salaries$2,968,800
Coaches Total Salaries$5,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$84,855,984
Farm Year To Date Expenses$4,138,582
Pro Salary Cap To Date$79,632,293
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$477,946
Pro Estimated Expenses$477,946
Farm Remaining Season Days1
Farm Expenses Per Days$21,375
Farm Estimated Expenses$21,375
Estimated Season Expenses$499,321
Estimated Season Salary Cap$80,070,460
Estimate Under Maximum Salary Cap of $81,500,000$1,429,540
Estimate Over Minimum Salary Cap of $60,200,000 $19,870,460
Current Bank Account$35,369,842
Projected Bank Account$34,870,521

Pro Players Salaries

Auston Matthews (1 Way Contract) $10,900,000 (4)
-Salary Remaining : $60,221
-Salary Average : $10,900,000
-Salary Average Remaining : $60,221
Jonathan Huberdeau (1 Way Contract) $9,791,000 (5)
-Salary Remaining : $54,094
-Salary Average : $9,791,000
-Salary Average Remaining : $54,094
Frederik Andersen (1 Way Contract) $8,784,000 (4)
-Salary Remaining : $48,530
-Salary Average : $8,280,000
-Salary Average Remaining : $45,746
Alex Pietrangelo (1 Way Contract) $6,475,000 (2)
-Salary Remaining : $35,773
-Salary Average : $6,475,000
-Salary Average Remaining : $35,773
Logan Couture (1 Way Contract) $6,453,000 (1)
-Salary Remaining : $35,652
-Salary Average : $6,453,000
-Salary Average Remaining : $35,652
Tyler Myers (1 Way Contract) $4,248,000 (1)
-Salary Remaining : $23,470
-Salary Average : $4,248,000
-Salary Average Remaining : $23,470
Linus Ullmark $4,055,000 (5)
-Salary Remaining : $22,403
-Salary Average : $4,055,000
-Salary Average Remaining : $22,403
Mats Zuccarello (1 Way Contract) $3,806,000 (2)
-Salary Remaining : $21,028
-Salary Average : $3,806,000
-Salary Average Remaining : $21,028
Morgan Rielly (1 Way Contract) $3,733,000 (1)
-Salary Remaining : $20,624
-Salary Average : $3,733,000
-Salary Average Remaining : $20,624
Boone Jenner (1 Way Contract) $3,360,000 (2)
-Salary Remaining : $18,564
-Salary Average : $3,360,000
-Salary Average Remaining : $18,564
Pavel Buchnevich $3,200,500 (2)
-Salary Remaining : $17,682
-Salary Average : $2,631,625
-Salary Average Remaining : $14,539
Alec Martinez (1 Way Contract) $2,790,000 (1)
-Salary Remaining : $15,414
-Salary Average : $2,790,000
-Salary Average Remaining : $15,414
Alexander Wennberg (1 Way Contract) $2,575,000 (2)
-Salary Remaining : $14,227
-Salary Average : $2,411,250
-Salary Average Remaining : $13,322
Joel Armia (Out of Payroll) $2,200,000 (2)
-Salary Remaining : $12,155
-Salary Average : $2,200,000
-Salary Average Remaining : $12,155
Kris Russell (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $11,050
-Salary Average : $2,000,000
-Salary Average Remaining : $11,050
Andreas Johnsson $1,712,000 (2)
-Salary Remaining : $9,459
-Salary Average : $1,712,000
-Salary Average Remaining : $9,459
Filip Chlapik $985,700 (3)
-Salary Remaining : $5,446
-Salary Average : $985,700
-Salary Average Remaining : $5,446
Zach Sanford $950,000 (4)
-Salary Remaining : $5,249
-Salary Average : $945,833
-Salary Average Remaining : $5,226
Joel Farabee $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Ilya Mikheyev $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Michael Hutchinson $900,000 (3)
-Salary Remaining : $4,972
-Salary Average : $900,000
-Salary Average Remaining : $4,972
Matt Roy $740,000 (2)
-Salary Remaining : $4,088
-Salary Average : $692,500
-Salary Average Remaining : $3,826
Total Pro Players22
Salary Commitment
Year 23 : $81,508,200
Year 24 : $64,284,200
Year 25 : $38,365,700
Year 26 : $34,480,000
Salary Average Commitment
Year 23 : $80,219,908
Year 24 : $62,995,908
Year 25 : $37,857,533
Year 26 : $33,971,833
Salary Cap with 1 Way Contract
Year 23 : $81,508,200
Year 24 : $64,284,200
Year 25 : $38,365,700
Year 26 : $34,480,000

Farm Players Salaries

Erik Kallgren $149,900 (2)
Salary Remaining : $828
Salary Average : $149,900
Salary Average Remaining : $828
Darren Archibald $149,900 (2)
Salary Remaining : $828
Salary Average : $149,900
Salary Average Remaining : $828
Michael Chaput $149,900 (3)
Salary Remaining : $828
Salary Average : $149,900
Salary Average Remaining : $828
Eric Knodel $149,900 (2)
Salary Remaining : $828
Salary Average : $149,900
Salary Average Remaining : $828
Cole Kehler $149,900 (2)
Salary Remaining : $828
Salary Average : $149,900
Salary Average Remaining : $828
Evan Weinger $149,900 (2)
Salary Remaining : $828
Salary Average : $149,900
Salary Average Remaining : $828
Matt Irwin $149,900 (2)
Salary Remaining : $828
Salary Average : $149,900
Salary Average Remaining : $828
Mark Barberio $149,900 (3)
Salary Remaining : $828
Salary Average : $149,900
Salary Average Remaining : $828
Gage Quinney (Out of Payroll) $149,900 (3)
Salary Remaining : $828
Salary Average : $149,900
Salary Average Remaining : $828
Matt Bartkowski $149,900 (3)
Salary Remaining : $828
Salary Average : $149,900
Salary Average Remaining : $828
Mathieu Olivier $149,900 (2)
Salary Remaining : $828
Salary Average : $149,900
Salary Average Remaining : $828
Nicholas Merkley $122,300 (3)
Salary Remaining : $676
Salary Average : $122,300
Salary Average Remaining : $676
Matej Pekar $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Markus Phillips $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Layton Ahac $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Adam Boqvist $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Jonathan Gruden $92,500 (3)
Salary Remaining : $511
Salary Average : $0
Salary Average Remaining : $0
Sampo Ranta $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Jakub Lauko $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Antoine Morand $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Boris Katchouk $87,500 (1)
Salary Remaining : $483
Salary Average : $87,500
Salary Average Remaining : $483
Austin Strand $80,000 (2)
Salary Remaining : $442
Salary Average : $83,125
Salary Average Remaining : $459
Jeffrey Truchon-Viel $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Alex Gallant $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Tim McGauley $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Brennan Menell $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Nick Schilkey $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Michael Carcone $70,000 (1)
Salary Remaining : $387
Salary Average : $73,333
Salary Average Remaining : $405
Total Farm Players28
Salary Commitment
Year 23 : $3,118,700
Year 24 : $2,736,200
Year 25 : $1,259,400
Year 26 : $0
Salary Average Commitment
Year 23 : $2,882,658
Year 24 : $2,496,825
Year 25 : $1,016,900
Year 26 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5750 - $125 - 5,479 - 95.29%
Level 2: 4750 - $95 - 4,523 - 95.22%
Level 3: 3750 - $75 - 3,482 - 92.85%
Level 4: 2750 - $45 - 2,672 - 97.18%
Luxury : 1000 - $225 - 973 - 97.31%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,561 - 78.05%
Farm Level 2: 1000 - $15 - 989 - 98.87%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,129 - 95.16%
Average Income per Game$2,486,632
Year to Date Revenue$101,951,921
Farm
Home Games Left0
Average Attendance - %2,550 - 84.99%
Average Income per Game$77,077
Year to Date Revenue$3,160,162

Expense

Pro Players Total Salaries$93,386,000
Farm Players Total Salaries$1,679,800
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value($9,329,000)
Pro Year To Date Expenses$88,109,326
Farm Year To Date Expenses$2,833,119
Pro Salary Cap To Date$86,132,791
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$524,232
Pro Estimated Expenses$524,232
Farm Remaining Season Days1
Farm Expenses Per Days$14,806
Farm Estimated Expenses$14,806
Estimated Season Expenses$539,038
Estimated Season Salary Cap$77,319,736
Estimate Under Maximum Salary Cap of $81,500,000$4,180,264
Estimate Over Minimum Salary Cap of $60,200,000 $17,119,736
Current Bank Account$56,118,964
Projected Bank Account$55,579,926

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $10,775,000 (4)
-Salary Remaining : $59,530
-Salary Average : $10,450,000
-Salary Average Remaining : $57,735
Nathan MacKinnon (1 Way Contract) $10,500,000 (2)
-Salary Remaining : $58,011
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Nikita Kucherov (1 Way Contract) $9,500,000 (4)
-Salary Remaining : $52,486
-Salary Average : $9,718,000
-Salary Average Remaining : $53,691
Jack Eichel (1 Way Contract) $8,980,000 (4)
-Salary Remaining : $49,613
-Salary Average : $8,516,667
-Salary Average Remaining : $47,053
Roman Josi (1 Way Contract) $6,490,000 (2)
-Salary Remaining : $35,856
-Salary Average : $6,490,000
-Salary Average Remaining : $35,856
Mike Smith (1 Way Contract) $5,850,000 (1)
-Salary Remaining : $32,320
-Salary Average : $5,850,000
-Salary Average Remaining : $32,320
Duncan Keith (1 Way Contract) $5,738,000 (1)
-Salary Remaining : $31,702
-Salary Average : $5,738,000
-Salary Average Remaining : $31,702
MacKenzie Weegar $5,448,000 (4)
-Salary Remaining : $30,099
-Salary Average : $5,448,000
-Salary Average Remaining : $30,099
Jake Guentzel $5,268,000 (1)
-Salary Remaining : $29,105
-Salary Average : $3,820,333
-Salary Average Remaining : $21,107
Jared Spurgeon (1 Way Contract) $4,637,000 (1)
-Salary Remaining : $25,619
-Salary Average : $4,637,000
-Salary Average Remaining : $25,619
David Krejci (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $24,862
-Salary Average : $4,500,000
-Salary Average Remaining : $24,862
Calvin de Haan (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $24,862
-Salary Average : $4,500,000
-Salary Average Remaining : $24,862
Anthony Duclair (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $11,050
-Salary Average : $2,000,000
-Salary Average Remaining : $11,050
Michael Grabner $975,000 (1)
-Salary Remaining : $5,387
-Salary Average : $975,000
-Salary Average Remaining : $5,387
Joakim Nordstrom $950,000 (2)
-Salary Remaining : $5,249
-Salary Average : $947,500
-Salary Average Remaining : $5,235
Anton Lundell $950,000 (3)
-Salary Remaining : $5,249
-Salary Average : $950,000
-Salary Average Remaining : $5,249
Kevan Miller $925,000 (3)
-Salary Remaining : $5,110
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Trevor Zegras $925,000 (3)
-Salary Remaining : $5,110
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Carter Hart $925,000 (1)
-Salary Remaining : $5,110
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Alexis Lafreniere $925,000 (3)
-Salary Remaining : $5,110
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Justus Annunen $925,000 (3)
-Salary Remaining : $5,110
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Dominik Kahun $900,000 (1)
-Salary Remaining : $4,972
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Par Lindholm $800,000 (1)
-Salary Remaining : $4,420
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Total Pro Players23
Salary Commitment
Year 23 : $93,386,000
Year 24 : $68,293,000
Year 25 : $41,353,000
Year 26 : $34,703,000
Salary Average Commitment
Year 23 : $79,390,500
Year 24 : $56,270,167
Year 25 : $39,282,667
Year 26 : $34,132,667
Salary Cap with 1 Way Contract
Year 23 : $93,386,000
Year 24 : $68,293,000
Year 25 : $41,353,000
Year 26 : $34,703,000

Farm Players Salaries

Colton White $97,300 (3)
Salary Remaining : $538
Salary Average : $97,300
Salary Average Remaining : $538
Adam Helewka $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Dominik Shine $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Tyson Foerster $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Scott Reedy $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Dennis Gilbert $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Dmitry Sokolov $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Josh Healey $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Jack Badini $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Giorgio Estephan $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Tanner Kaspick $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Paul Bittner $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Brandon Fortunato $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Jalen Smereck $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Brendan Leipsic $90,000 (1)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Mitch Reinke $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Christoffer Ehn $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Stefan Noesen $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Nicholas Shore $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Total Farm Players19
Salary Commitment
Year 23 : $1,679,800
Year 24 : $1,589,800
Year 25 : $1,449,800
Year 26 : $0
Salary Average Commitment
Year 23 : $1,192,300
Year 24 : $1,102,300
Year 25 : $962,300
Year 26 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 5750 - $115 - 5,558 - 96.67%
Level 2: 4750 - $80 - 4,643 - 97.75%
Level 3: 3750 - $70 - 3,556 - 94.82%
Level 4: 2750 - $50 - 2,582 - 93.88%
Luxury : 1000 - $295 - 858 - 85.77%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,984 - 99.19%
Farm Level 2: 1000 - $15 - 985 - 98.51%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,197 - 95.54%
Average Income per Game$2,380,416
Year to Date Revenue$97,597,050
Farm
Home Games Left0
Average Attendance - %2,969 - 98.97%
Average Income per Game$80,466
Year to Date Revenue$3,299,124

Expense

Pro Players Total Salaries$86,901,659
Farm Players Total Salaries$2,920,875
Coaches Total Salaries$4,900,000
Luxury Taxe Total$0
Special Salary Cap Value($610,000)
Pro Year To Date Expenses$80,650,195
Farm Year To Date Expenses$3,665,722
Pro Salary Cap To Date$76,339,888
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$502,219
Pro Estimated Expenses$502,219
Farm Remaining Season Days1
Farm Expenses Per Days$21,110
Farm Estimated Expenses$21,110
Estimated Season Expenses$523,329
Estimated Season Salary Cap$76,210,008
Estimate Under Maximum Salary Cap of $81,500,000$5,289,992
Estimate Over Minimum Salary Cap of $60,200,000 $16,010,008
Current Bank Account$50,580,257
Projected Bank Account$50,056,928

Pro Players Salaries

David Perron (1 Way Contract) $6,861,000 (5)
-Salary Remaining : $37,906
-Salary Average : $6,861,000
-Salary Average Remaining : $37,906
Pekka Rinne (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $35,912
-Salary Average : $6,500,000
-Salary Average Remaining : $35,912
Dustin Brown (1 Way Contract) $6,125,000 (3)
-Salary Remaining : $33,840
-Salary Average : $6,125,000
-Salary Average Remaining : $33,840
Sean Monahan (1 Way Contract) $5,775,000 (1)
-Salary Remaining : $31,906
-Salary Average : $5,775,000
-Salary Average Remaining : $31,906
Alex Iafallo $5,711,000 (5)
-Salary Remaining : $31,552
-Salary Average : $5,711,000
-Salary Average Remaining : $31,552
Jake Muzzin (1 Way Contract) $5,324,000 (4)
-Salary Remaining : $29,414
-Salary Average : $5,324,000
-Salary Average Remaining : $29,414
Craig Smith (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $27,624
-Salary Average : $5,000,000
-Salary Average Remaining : $27,624
Jaroslav Halak (1 Way Contract) $4,330,000 (1)
-Salary Remaining : $23,923
-Salary Average : $4,836,667
-Salary Average Remaining : $26,722
Tyler Toffoli (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $22,099
-Salary Average : $3,805,000
-Salary Average Remaining : $21,022
Brandon Saad (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $20,442
-Salary Average : $4,025,000
-Salary Average Remaining : $22,238
Mark Pysyk (1 Way Contract) $3,652,659 (3)
-Salary Remaining : $20,180
-Salary Average : $3,652,659
-Salary Average Remaining : $20,180
Chandler Stephenson $3,505,000 (2)
-Salary Remaining : $19,365
-Salary Average : $3,505,000
-Salary Average Remaining : $19,365
Cody Ceci (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $19,337
-Salary Average : $3,213,200
-Salary Average Remaining : $17,752
Carson Soucy $3,463,000 (5)
-Salary Remaining : $19,133
-Salary Average : $3,463,000
-Salary Average Remaining : $19,133
Nic Dowd $2,750,000 (5)
-Salary Remaining : $15,193
-Salary Average : $2,750,000
-Salary Average Remaining : $15,193
Shea Theodore (1 Way Contract) $2,325,000 (1)
-Salary Remaining : $12,845
-Salary Average : $863,000
-Salary Average Remaining : $4,768
Haydn Fleury $2,311,000 (4)
-Salary Remaining : $12,768
-Salary Average : $2,311,000
-Salary Average Remaining : $12,768
Danton Heinen $2,208,000 (2)
-Salary Remaining : $12,199
-Salary Average : $2,208,000
-Salary Average Remaining : $12,199
Ian Cole (1 Way Contract) $2,175,000 (1)
-Salary Remaining : $12,017
-Salary Average : $1,908,750
-Salary Average Remaining : $10,546
Derek Grant (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $11,050
-Salary Average : $2,000,000
-Salary Average Remaining : $11,050
Brandon Tanev (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $11,050
-Salary Average : $2,000,000
-Salary Average Remaining : $11,050
Derek Ryan (1 Way Contract) $1,972,000 (1)
-Salary Remaining : $10,895
-Salary Average : $650,000
-Salary Average Remaining : $3,591
Alex Nylander $1,714,000 (3)
-Salary Remaining : $9,470
-Salary Average : $1,714,000
-Salary Average Remaining : $9,470
Total Pro Players23
Salary Commitment
Year 23 : $86,901,659
Year 24 : $60,124,659
Year 25 : $52,411,659
Year 26 : $31,420,000
Salary Average Commitment
Year 23 : $84,201,276
Year 24 : $59,642,859
Year 25 : $51,929,859
Year 26 : $31,420,000
Salary Cap with 1 Way Contract
Year 23 : $86,901,659
Year 24 : $60,124,659
Year 25 : $52,411,659
Year 26 : $31,420,000

Farm Players Salaries

Aaron Dell $220,000 (2)
Salary Remaining : $1,215
Salary Average : $183,750
Salary Average Remaining : $1,015
Lane Pederson $107,100 (3)
Salary Remaining : $592
Salary Average : $107,100
Salary Average Remaining : $592
Guillaume Brisebois $95,400 (3)
Salary Remaining : $527
Salary Average : $95,400
Salary Average Remaining : $527
Brandon Biro $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Emilio Pettersen $92,500 (3)
Salary Remaining : $511
Salary Average : $0
Salary Average Remaining : $0
Dylan Samberg $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Jan Mysak $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Kevin Bahl (Out of Payroll) $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Brian Pinho $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Nolan Valleau $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Ryan Suzuki $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Vladislav Kolyachonok $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Zayde Wisdom $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Joshua Ho-Sang $90,000 (2)
Salary Remaining : $497
Salary Average : $90,625
Salary Average Remaining : $501
Max Jones $82,500 (1)
Salary Remaining : $456
Salary Average : $70,000
Salary Average Remaining : $387
Alexander True (Out of Payroll) $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Sam Montembeault $70,875 (1)
Salary Remaining : $392
Salary Average : $70,875
Salary Average Remaining : $392
Keaton Middleton $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Andy Miele $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Arvin Atwal $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Ben Youds $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Dave Gust $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Colton Beck $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Chris Conner $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Chris McCarthy $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Chris Stewart $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Christopher Brown $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Alex Dubeau $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Matthew Boudens $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Maxwell Willman $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Michael Prapavessis $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Pascal Laberge $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Corey Tropp $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Carter Bancks $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Dustin Tokarski $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Brad McClure $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Total Farm Players36
Salary Commitment
Year 23 : $2,995,875
Year 24 : $2,697,500
Year 25 : $1,127,500
Year 26 : $0
Salary Average Commitment
Year 23 : $2,517,750
Year 24 : $2,231,875
Year 25 : $697,500
Year 26 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 5750 - $140 - 4,311 - 74.97%
Level 2: 4750 - $111 - 3,466 - 72.98%
Level 3: 3750 - $83 - 2,737 - 72.99%
Level 4: 2750 - $55 - 2,093 - 76.10%
Luxury : 1000 - $300 - 768 - 76.79%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,559 - 77.94%
Farm Level 2: 1000 - $20 - 721 - 72.09%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,375 - 74.31%
Average Income per Game$2,263,358
Year to Date Revenue$92,797,665
Farm
Home Games Left0
Average Attendance - %2,280 - 75.99%
Average Income per Game$76,476
Year to Date Revenue$3,135,501

Expense

Pro Players Total Salaries$69,655,500
Farm Players Total Salaries$2,381,780
Coaches Total Salaries$4,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$72,634,716
Farm Year To Date Expenses$3,179,456
Pro Salary Cap To Date$68,991,439
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$404,174
Pro Estimated Expenses$404,174
Farm Remaining Season Days1
Farm Expenses Per Days$17,303
Farm Estimated Expenses$17,303
Estimated Season Expenses$421,477
Estimated Season Salary Cap$69,376,276
Estimate Under Maximum Salary Cap of $81,500,000$12,123,724
Estimate Over Minimum Salary Cap of $60,200,000 $9,176,276
Current Bank Account$37,834,992
Projected Bank Account$37,413,515

Pro Players Salaries

Evgeny Kuznetsov (1 Way Contract) $7,777,500 (2)
-Salary Remaining : $42,970
-Salary Average : $6,825,000
-Salary Average Remaining : $37,707
Charlie McAvoy $7,172,000 (4)
-Salary Remaining : $39,624
-Salary Average : $7,172,000
-Salary Average Remaining : $39,624
Vladimir Tarasenko (1 Way Contract) $6,870,000 (3)
-Salary Remaining : $37,956
-Salary Average : $5,825,000
-Salary Average Remaining : $32,182
Jonathan Quick (1 Way Contract) $6,200,000 (1)
-Salary Remaining : $34,254
-Salary Average : $6,425,000
-Salary Average Remaining : $35,497
Anders Lee (1 Way Contract) $5,600,000 (2)
-Salary Remaining : $30,939
-Salary Average : $5,600,000
-Salary Average Remaining : $30,939
Paul Stastny (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $27,624
-Salary Average : $5,000,000
-Salary Average Remaining : $27,624
Christopher Tanev (1 Way Contract) $4,322,000 (3)
-Salary Remaining : $23,878
-Salary Average : $4,322,000
-Salary Average Remaining : $23,878
Clayton Keller $3,740,000 (1)
-Salary Remaining : $20,663
-Salary Average : $2,788,611
-Salary Average Remaining : $15,407
Josh Manson (1 Way Contract) $3,375,000 (2)
-Salary Remaining : $18,646
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Josh Archibald $2,500,000 (4)
-Salary Remaining : $13,812
-Salary Average : $2,500,000
-Salary Average Remaining : $13,812
Tomas Nosek $2,500,000 (4)
-Salary Remaining : $13,812
-Salary Average : $2,500,000
-Salary Average Remaining : $13,812
Brock Nelson (1 Way Contract) $2,150,000 (1)
-Salary Remaining : $11,878
-Salary Average : $2,750,000
-Salary Average Remaining : $15,193
John Moore (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $11,050
-Salary Average : $2,000,000
-Salary Average Remaining : $11,050
Luke Glendening (1 Way Contract) $1,900,000 (2)
-Salary Remaining : $10,497
-Salary Average : $1,900,000
-Salary Average Remaining : $10,497
Jordie Benn (1 Way Contract) $1,530,000 (1)
-Salary Remaining : $8,453
-Salary Average : $2,100,000
-Salary Average Remaining : $11,602
Alexander Kerfoot $1,515,000 (1)
-Salary Remaining : $8,370
-Salary Average : $1,515,000
-Salary Average Remaining : $8,370
Frans Nielsen (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $8,287
-Salary Average : $1,500,000
-Salary Average Remaining : $8,287
Connor Clifton $1,229,000 (2)
-Salary Remaining : $6,790
-Salary Average : $1,229,000
-Salary Average Remaining : $6,790
Carl Grundstrom $925,000 (1)
-Salary Remaining : $5,110
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Andrew Peeke $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Cayden Primeau $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Total Pro Players21
Salary Commitment
Year 23 : $69,655,500
Year 24 : $50,095,500
Year 25 : $23,364,000
Year 26 : $12,172,000
Salary Average Commitment
Year 23 : $64,901,611
Year 24 : $45,273,000
Year 25 : $22,319,000
Year 26 : $12,172,000
Salary Cap with 1 Way Contract
Year 23 : $69,655,500
Year 24 : $50,095,500
Year 25 : $23,364,000
Year 26 : $12,172,000

Farm Players Salaries

Brett Ritchie $100,000 (3)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Travis Boyd $100,000 (1)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Hunter Shinkaruk $100,000 (1)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Markus Hannikainen $100,000 (1)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Alexander Petrovic $95,000 (1)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
MacKenzie Entwistle $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Hunter Jones $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Steven Swavely $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
David Gustafsson $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
David Pope $92,500 (1)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Patrick McGrath $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Kevin Mandolese $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Trent Frederic $90,890 (1)
Salary Remaining : $502
Salary Average : $90,890
Salary Average Remaining : $502
Nick Schneider $85,000 (2)
Salary Remaining : $470
Salary Average : $85,000
Salary Average Remaining : $470
Gabriel Carlsson $84,710 (2)
Salary Remaining : $468
Salary Average : $84,710
Salary Average Remaining : $468
Morgan Geekie $80,360 (1)
Salary Remaining : $444
Salary Average : $80,360
Salary Average Remaining : $444
Zach Senyshyn $78,320 (2)
Salary Remaining : $433
Salary Average : $78,320
Salary Average Remaining : $433
Mason Shaw $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Andy Welinski $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Jordan Nolan $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Anton Lindholm $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Jack Kopacka $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Carl Dahlstrom $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Kurtis Gabriel $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Thomas Hickey $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Connor Carrick $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Jordan Weal $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Carsen Twarynski $70,000 (1)
Salary Remaining : $387
Salary Average : $72,500
Salary Average Remaining : $401
Total Farm Players28
Salary Commitment
Year 23 : $2,381,780
Year 24 : $1,503,030
Year 25 : $470,000
Year 26 : $0
Salary Average Commitment
Year 23 : $2,196,780
Year 24 : $1,353,030
Year 25 : $320,000
Year 26 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 5750 - $101 - 5,576 - 96.97%
Level 2: 4750 - $76 - 4,634 - 97.55%
Level 3: 3750 - $51 - 3,695 - 98.55%
Level 4: 2750 - $20 - 2,749 - 99.97%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $15 - 2,000 - 100.00%
Farm Level 2: 1000 - $5 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,654 - 98.08%
Average Income per Game$1,825,226
Year to Date Revenue$74,834,284
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$43,750
Year to Date Revenue$1,793,750

Expense

Pro Players Total Salaries$73,509,500
Farm Players Total Salaries$2,212,500
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$71,093,717
Farm Year To Date Expenses$3,198,764
Pro Salary Cap To Date$67,028,206
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$428,229
Pro Estimated Expenses$428,229
Farm Remaining Season Days1
Farm Expenses Per Days$16,367
Farm Estimated Expenses$16,367
Estimated Season Expenses$444,596
Estimated Season Salary Cap$67,434,336
Estimate Under Maximum Salary Cap of $81,500,000$14,065,664
Estimate Over Minimum Salary Cap of $60,200,000 $7,234,336
Current Bank Account$22,335,553
Projected Bank Account$21,890,957

Pro Players Salaries

Evgeni Malkin (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $38,674
-Salary Average : $7,000,000
-Salary Average Remaining : $38,674
James van Riemsdyk (1 Way Contract) $6,749,000 (1)
-Salary Remaining : $37,287
-Salary Average : $6,749,000
-Salary Average Remaining : $37,287
Thomas Greiss (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $33,149
-Salary Average : $6,000,000
-Salary Average Remaining : $33,149
Jaden Schwartz (1 Way Contract) $5,005,000 (3)
-Salary Remaining : $27,652
-Salary Average : $5,255,600
-Salary Average Remaining : $29,036
Richard Panik (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $27,624
-Salary Average : $5,000,000
-Salary Average Remaining : $27,624
Josh Bailey (1 Way Contract) $4,939,000 (5)
-Salary Remaining : $27,287
-Salary Average : $4,939,000
-Salary Average Remaining : $27,287
Carter Verhaeghe $4,250,000 (3)
-Salary Remaining : $23,481
-Salary Average : $4,250,000
-Salary Average Remaining : $23,481
Justin Faulk (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $22,099
-Salary Average : $4,000,000
-Salary Average Remaining : $22,099
Jonas Brodin (1 Way Contract) $4,000,000 (5)
-Salary Remaining : $22,099
-Salary Average : $4,000,000
-Salary Average Remaining : $22,099
Anthony Mantha $3,723,500 (1)
-Salary Remaining : $20,572
-Salary Average : $2,790,667
-Salary Average Remaining : $15,418
Jonathan Drouin (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $19,890
-Salary Average : $1,660,000
-Salary Average Remaining : $9,171
Tristan Jarry $3,000,000 (2)
-Salary Remaining : $16,575
-Salary Average : $2,481,250
-Salary Average Remaining : $13,709
Lawson Crouse $2,994,000 (4)
-Salary Remaining : $16,541
-Salary Average : $2,994,000
-Salary Average Remaining : $16,541
Erik Gustafsson (1 Way Contract) $2,400,000 (1)
-Salary Remaining : $13,260
-Salary Average : $2,031,250
-Salary Average Remaining : $11,222
Josh Morrissey (1 Way Contract) $2,275,000 (1)
-Salary Remaining : $12,569
-Salary Average : $600,000
-Salary Average Remaining : $3,315
Jakub Vrana $2,000,000 (1)
-Salary Remaining : $11,050
-Salary Average : $1,641,667
-Salary Average Remaining : $9,070
Zach Bogosian $1,506,000 (2)
-Salary Remaining : $8,320
-Salary Average : $1,506,000
-Salary Average Remaining : $8,320
Matthew Highmore $968,000 (3)
-Salary Remaining : $5,348
-Salary Average : $968,000
-Salary Average Remaining : $5,348
Danny DeKeyser $925,000 (3)
-Salary Remaining : $5,110
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Gustav Forsling $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Tage Thompson $800,000 (2)
-Salary Remaining : $4,420
-Salary Average : $831,250
-Salary Average Remaining : $4,593
Colin Blackwell $750,000 (2)
-Salary Remaining : $4,144
-Salary Average : $750,000
-Salary Average Remaining : $4,144
Michael Bunting $700,000 (1)
-Salary Remaining : $3,867
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Total Pro Players23
Salary Commitment
Year 23 : $73,509,500
Year 24 : $51,662,000
Year 25 : $30,081,000
Year 26 : $18,933,000
Salary Average Commitment
Year 23 : $67,622,684
Year 24 : $49,110,100
Year 25 : $29,956,600
Year 26 : $18,933,000
Salary Cap with 1 Way Contract
Year 23 : $73,509,500
Year 24 : $51,662,000
Year 25 : $30,081,000
Year 26 : $18,933,000

Farm Players Salaries

Anton Forsberg $150,000 (3)
Salary Remaining : $829
Salary Average : $150,000
Salary Average Remaining : $829
Ryan Reaves $150,000 (3)
Salary Remaining : $829
Salary Average : $150,000
Salary Average Remaining : $829
Alex Chiasson $150,000 (3)
Salary Remaining : $829
Salary Average : $150,000
Salary Average Remaining : $829
Brett Kulak $143,000 (3)
Salary Remaining : $790
Salary Average : $130,700
Salary Average Remaining : $722
Adam Brooks $120,000 (3)
Salary Remaining : $663
Salary Average : $120,000
Salary Average Remaining : $663
Dryden Hunt (Out of Payroll) $114,300 (3)
Salary Remaining : $631
Salary Average : $114,300
Salary Average Remaining : $631
Ben Hutton $100,000 (3)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Nicolas Deslauriers $99,500 (2)
Salary Remaining : $550
Salary Average : $99,500
Salary Average Remaining : $550
Joey Daccord $95,000 (3)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Jon Gillies $95,000 (3)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Jerad Rosburg $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Wyatt Kalynuk $92,500 (3)
Salary Remaining : $511
Salary Average : $0
Salary Average Remaining : $0
Victor Soderstrom $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Tyler Angle $92,500 (3)
Salary Remaining : $511
Salary Average : $0
Salary Average Remaining : $0
Ryan Merkley $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Nate Sucese $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Mikey Anderson $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Josh Dunne $92,500 (3)
Salary Remaining : $511
Salary Average : $0
Salary Average Remaining : $0
Calle Rosen $85,000 (3)
Salary Remaining : $470
Salary Average : $85,000
Salary Average Remaining : $470
Danny O'Regan $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Egor Korshkov $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Ville Meskanen $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
William Lochead $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Total Farm Players23
Salary Commitment
Year 23 : $2,326,800
Year 24 : $2,251,800
Year 25 : $1,849,800
Year 26 : $0
Salary Average Commitment
Year 23 : $1,887,000
Year 24 : $1,812,000
Year 25 : $1,410,000
Year 26 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 5750 - $125 - 5,490 - 95.47%
Level 2: 4750 - $100 - 4,491 - 94.54%
Level 3: 3750 - $75 - 3,526 - 94.02%
Level 4: 2750 - $50 - 2,595 - 94.37%
Luxury : 1000 - $300 - 769 - 76.93%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,975 - 98.76%
Farm Level 2: 1000 - $15 - 982 - 98.17%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,870 - 93.72%
Average Income per Game$2,552,339
Year to Date Revenue$104,645,886
Farm
Home Games Left0
Average Attendance - %2,957 - 98.56%
Average Income per Game$80,133
Year to Date Revenue$3,285,439

Expense

Pro Players Total Salaries$62,945,499
Farm Players Total Salaries$2,111,120
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Special Salary Cap Value$4,631,500
Pro Year To Date Expenses$67,709,004
Farm Year To Date Expenses$2,992,456
Pro Salary Cap To Date$64,855,121
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$361,577
Pro Estimated Expenses$361,577
Farm Remaining Season Days1
Farm Expenses Per Days$14,979
Farm Estimated Expenses$14,979
Estimated Season Expenses$376,556
Estimated Season Salary Cap$69,834,386
Estimate Under Maximum Salary Cap of $81,500,000$11,665,614
Estimate Over Minimum Salary Cap of $60,200,000 $9,634,386
Current Bank Account$58,808,834
Projected Bank Account$58,432,278

Pro Players Salaries

Braden Holtby (1 Way Contract) $7,325,000 (3)
-Salary Remaining : $40,470
-Salary Average : $6,800,000
-Salary Average Remaining : $37,569
Kyle Okposo (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $33,149
-Salary Average : $7,070,000
-Salary Average Remaining : $39,061
Andrew Ladd (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $30,387
-Salary Average : $5,500,000
-Salary Average Remaining : $30,387
Kyle Turris (1 Way Contract) $5,154,000 (1)
-Salary Remaining : $28,475
-Salary Average : $5,154,000
-Salary Average Remaining : $28,475
Cal Clutterbuck (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $27,624
-Salary Average : $5,000,000
-Salary Average Remaining : $27,624
Niklas Hjalmarsson (1 Way Contract) $4,100,000 (4)
-Salary Remaining : $22,652
-Salary Average : $4,100,000
-Salary Average Remaining : $22,652
Paul Byron (1 Way Contract) $3,900,000 (4)
-Salary Remaining : $21,547
-Salary Average : $3,900,000
-Salary Average Remaining : $21,547
Eric Staal (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $19,337
-Salary Average : $3,500,000
-Salary Average Remaining : $19,337
Korbinian Holzer (1 Way Contract) $2,900,000 (2)
-Salary Remaining : $16,022
-Salary Average : $2,900,000
-Salary Average Remaining : $16,022
Rocco Grimaldi $2,753,000 (4)
-Salary Remaining : $15,210
-Salary Average : $2,753,000
-Salary Average Remaining : $15,210
Vladimir Sobotka (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $13,812
-Salary Average : $2,500,000
-Salary Average Remaining : $13,812
Joonas Korpisalo (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $11,602
-Salary Average : $2,100,000
-Salary Average Remaining : $11,602
Nick Holden (1 Way Contract) $1,800,000 (3)
-Salary Remaining : $9,945
-Salary Average : $1,800,000
-Salary Average Remaining : $9,945
Alan Quine (1 Way Contract) $1,700,000 (2)
-Salary Remaining : $9,392
-Salary Average : $1,700,000
-Salary Average Remaining : $9,392
Riley Barber $1,499,999 (2)
-Salary Remaining : $8,287
-Salary Average : $1,499,999
-Salary Average Remaining : $8,287
Nick Cousins $1,413,500 (1)
-Salary Remaining : $7,809
-Salary Average : $842,500
-Salary Average Remaining : $4,655
Bobby Ryan $1,300,000 (1)
-Salary Remaining : $7,182
-Salary Average : $1,300,000
-Salary Average Remaining : $7,182
Tim Heed $975,000 (1)
-Salary Remaining : $5,387
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Matt Boldy $925,000 (3)
-Salary Remaining : $5,110
-Salary Average : $0
-Salary Average Remaining : $0
Cole Perfetti $925,000 (3)
-Salary Remaining : $5,110
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Nikita Nesterov $925,000 (3)
-Salary Remaining : $5,110
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Dakota Mermis $750,000 (2)
-Salary Remaining : $4,144
-Salary Average : $750,000
-Salary Average Remaining : $4,144
Total Pro Players22
Salary Commitment
Year 23 : $62,945,499
Year 24 : $40,602,999
Year 25 : $31,653,000
Year 26 : $10,753,000
Salary Average Commitment
Year 23 : $61,194,499
Year 24 : $38,402,999
Year 25 : $29,453,000
Year 26 : $10,753,000
Salary Cap with 1 Way Contract
Year 23 : $62,945,499
Year 24 : $40,602,999
Year 25 : $31,653,000
Year 26 : $10,753,000

Farm Players Salaries

Matthew Peca $150,000 (2)
Salary Remaining : $829
Salary Average : $150,000
Salary Average Remaining : $829
Jaycob Megna $110,000 (2)
Salary Remaining : $608
Salary Average : $110,000
Salary Average Remaining : $608
Kyle Capobianco $96,120 (3)
Salary Remaining : $531
Salary Average : $96,120
Salary Average Remaining : $531
Callum Booth $95,000 (3)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Trent Miner $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Spencer Knight $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Declan Chisholm $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Arnaud Durandeau $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Gustav Olofsson $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Jett Woo $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Linus Hogberg $92,500 (3)
Salary Remaining : $511
Salary Average : $0
Salary Average Remaining : $0
Matthew Strome $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Nikita Okhotiuk $92,500 (3)
Salary Remaining : $511
Salary Average : $0
Salary Average Remaining : $0
Noel Hoefenmayer $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Tyce Thompson $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Zachary Gallant $92,500 (3)
Salary Remaining : $511
Salary Average : $0
Salary Average Remaining : $0
Adam Carlson $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Joseph Woll $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Cameron Darcy $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Danick Martel $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Colin Markison $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Tanner Sorenson $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Jack Rodewald $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Total Farm Players23
Salary Commitment
Year 23 : $2,111,120
Year 24 : $1,816,120
Year 25 : $1,023,620
Year 26 : $0
Salary Average Commitment
Year 23 : $1,608,620
Year 24 : $1,313,620
Year 25 : $521,120
Year 26 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 5750 - $150 - 4,050 - 70.43%
Level 2: 4750 - $125 - 3,071 - 64.65%
Level 3: 3750 - $100 - 2,253 - 60.07%
Level 4: 2750 - $85 - 1,363 - 49.55%
Luxury : 1000 - $425 - 548 - 54.81%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,969 - 98.44%
Farm Level 2: 1000 - $15 - 984 - 98.44%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %11,284 - 62.69%
Average Income per Game$2,269,705
Year to Date Revenue$93,057,925
Farm
Home Games Left0
Average Attendance - %2,953 - 98.44%
Average Income per Game$79,981
Year to Date Revenue$3,279,225

Expense

Pro Players Total Salaries$71,426,600
Farm Players Total Salaries$2,171,900
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Special Salary Cap Value($87,500)
Pro Year To Date Expenses$81,369,176
Farm Year To Date Expenses$2,927,695
Pro Salary Cap To Date$78,498,662
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$408,434
Pro Estimated Expenses$408,434
Farm Remaining Season Days1
Farm Expenses Per Days$15,314
Farm Estimated Expenses$15,314
Estimated Season Expenses$423,748
Estimated Season Salary Cap$78,805,784
Estimate Under Maximum Salary Cap of $81,500,000$2,694,216
Estimate Over Minimum Salary Cap of $60,200,000 $18,605,784
Current Bank Account$29,198,493
Projected Bank Account$28,774,745

Pro Players Salaries

Dougie Hamilton (1 Way Contract) $8,281,000 (5)
-Salary Remaining : $45,751
-Salary Average : $8,281,000
-Salary Average Remaining : $45,751
Gabriel Landeskog (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $41,436
-Salary Average : $7,494,917
-Salary Average Remaining : $41,408
Taylor Hall (1 Way Contract) $6,810,000 (5)
-Salary Remaining : $37,624
-Salary Average : $6,810,000
-Salary Average Remaining : $37,624
Leon Draisaitl (1 Way Contract) $6,725,000 (2)
-Salary Remaining : $37,155
-Salary Average : $6,725,000
-Salary Average Remaining : $37,155
Evander Kane (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $33,149
-Salary Average : $6,000,000
-Salary Average Remaining : $33,149
Mikael Granlund (1 Way Contract) $5,100,000 (3)
-Salary Remaining : $28,177
-Salary Average : $5,100,000
-Salary Average Remaining : $28,177
Cam Fowler (1 Way Contract) $3,825,000 (1)
-Salary Remaining : $21,133
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Kasperi Kapanen $3,600,000 (2)
-Salary Remaining : $19,890
-Salary Average : $3,600,000
-Salary Average Remaining : $19,890
Thatcher Demko $3,473,500 (2)
-Salary Remaining : $19,191
-Salary Average : $3,473,500
-Salary Average Remaining : $19,191
Mikhail Sergachev $2,762,000 (1)
-Salary Remaining : $15,260
-Salary Average : $2,149,667
-Salary Average Remaining : $11,877
Vitek Vanecek $2,219,500 (3)
-Salary Remaining : $12,262
-Salary Average : $2,219,500
-Salary Average Remaining : $12,262
Carter Rowney $2,000,000 (2)
-Salary Remaining : $11,050
-Salary Average : $1,647,250
-Salary Average Remaining : $9,101
Jamie Oleksiak (1 Way Contract) $1,700,000 (2)
-Salary Remaining : $9,392
-Salary Average : $1,565,000
-Salary Average Remaining : $8,646
Nick Paul $1,507,000 (2)
-Salary Remaining : $8,326
-Salary Average : $1,507,000
-Salary Average Remaining : $8,326
Ryan Graves (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $8,287
-Salary Average : $1,500,000
-Salary Average Remaining : $8,287
Jan Rutta $1,450,000 (5)
-Salary Remaining : $8,011
-Salary Average : $1,450,000
-Salary Average Remaining : $8,011
Austin Watson $1,440,000 (3)
-Salary Remaining : $7,956
-Salary Average : $1,299,000
-Salary Average Remaining : $7,177
Marcus Sorensen $1,200,000 (3)
-Salary Remaining : $6,630
-Salary Average : $1,200,000
-Salary Average Remaining : $6,630
Vitali Kravtsov $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Jordan Kyrou $925,000 (1)
-Salary Remaining : $5,110
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Jesse Puljujarvi $925,000 (3)
-Salary Remaining : $5,110
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Christian Djoos $808,600 (1)
-Salary Remaining : $4,467
-Salary Average : $808,600
-Salary Average Remaining : $4,467
Greg McKegg $750,000 (2)
-Salary Remaining : $4,144
-Salary Average : $750,000
-Salary Average Remaining : $4,144
Total Pro Players23
Salary Commitment
Year 23 : $71,426,600
Year 24 : $63,106,000
Year 25 : $42,425,500
Year 26 : $24,041,000
Salary Average Commitment
Year 23 : $66,155,434
Year 24 : $62,097,167
Year 25 : $41,904,417
Year 26 : $24,035,917
Salary Cap with 1 Way Contract
Year 23 : $71,426,600
Year 24 : $63,106,000
Year 25 : $42,425,500
Year 26 : $24,041,000

Farm Players Salaries

Tom McCollum $99,900 (1)
Salary Remaining : $552
Salary Average : $99,900
Salary Average Remaining : $552
Josiah Didier $97,500 (1)
Salary Remaining : $539
Salary Average : $97,500
Salary Average Remaining : $539
Joseph LaBate $97,500 (1)
Salary Remaining : $539
Salary Average : $97,500
Salary Average Remaining : $539
Daniil Tarasov $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Calen Addison $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Adam Ruzicka $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Adam Cracknell $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Kristian Vesalainen $92,000 (1)
Salary Remaining : $508
Salary Average : $92,000
Salary Average Remaining : $508
Emile Poirier $85,000 (2)
Salary Remaining : $470
Salary Average : $85,000
Salary Average Remaining : $470
Parker MacKay $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Jacob Pritchard $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Jarrett Burton $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Logan Day $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Matt Mangene $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
TJ Brennan $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Brent Pedersen $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Gerry Fitzgerald $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Jacob Doty $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Jacob Nilsson $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Jarid Lukosevicius $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Mitchell McLain $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Jake Lucchini $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Mike Liambas $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Adam Huska $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Brian Lashoff $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Philip Holm $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Mason Jobst $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Roland McKeown $70,000 (1)
Salary Remaining : $387
Salary Average : $71,500
Salary Average Remaining : $395
Total Farm Players28
Salary Commitment
Year 23 : $2,171,900
Year 24 : $1,505,000
Year 25 : $277,500
Year 26 : $0
Salary Average Commitment
Year 23 : $2,060,900
Year 24 : $1,392,500
Year 25 : $165,000
Year 26 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 5750 - $140 - 4,644 - 80.76%
Level 2: 4750 - $115 - 3,388 - 71.33%
Level 3: 3750 - $85 - 2,723 - 72.61%
Level 4: 2750 - $60 - 1,961 - 71.31%
Luxury : 1000 - $310 - 757 - 75.69%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,663 - 83.15%
Farm Level 2: 1000 - $20 - 778 - 77.83%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,472 - 74.85%
Average Income per Game$2,312,002
Year to Date Revenue$94,792,075
Farm
Home Games Left0
Average Attendance - %2,441 - 81.38%
Average Income per Game$77,310
Year to Date Revenue$3,169,695

Expense

Pro Players Total Salaries$57,461,000
Farm Players Total Salaries$2,107,600
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$16,535,000
Pro Year To Date Expenses$66,028,656
Farm Year To Date Expenses$4,310,883
Pro Salary Cap To Date$62,807,756
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$334,039
Pro Estimated Expenses$334,039
Farm Remaining Season Days1
Farm Expenses Per Days$22,694
Farm Estimated Expenses$22,694
Estimated Season Expenses$356,733
Estimated Season Salary Cap$79,660,220
Estimate Under Maximum Salary Cap of $81,500,000$1,839,780
Estimate Over Minimum Salary Cap of $60,200,000 $19,460,220
Current Bank Account$46,916,623
Projected Bank Account$46,559,890

Pro Players Salaries

Henrik Lundqvist (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $35,912
-Salary Average : $6,500,000
-Salary Average Remaining : $35,912
Kevin Shattenkirk (1 Way Contract) $5,725,000 (2)
-Salary Remaining : $31,630
-Salary Average : $5,981,000
-Salary Average Remaining : $33,044
Martin Necas $5,500,000 (5)
-Salary Remaining : $30,387
-Salary Average : $5,500,000
-Salary Average Remaining : $30,387
David Backes (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $27,624
-Salary Average : $5,000,000
-Salary Average Remaining : $27,624
Michal Kempny (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $20,994
-Salary Average : $3,800,000
-Salary Average Remaining : $20,994
Brad Hunt (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $19,337
-Salary Average : $3,500,000
-Salary Average Remaining : $19,337
Casey Mittelstadt $3,500,000 (5)
-Salary Remaining : $19,337
-Salary Average : $3,500,000
-Salary Average Remaining : $19,337
Milan Lucic (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $16,575
-Salary Average : $3,000,000
-Salary Average Remaining : $16,575
Greg Pateryn (1 Way Contract) $2,525,000 (1)
-Salary Remaining : $13,950
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Lukas Radil (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $13,812
-Salary Average : $2,500,000
-Salary Average Remaining : $13,812
Dmitry Kulikov (1 Way Contract) $2,225,000 (1)
-Salary Remaining : $12,293
-Salary Average : $1,480,000
-Salary Average Remaining : $8,177
Brendan Smith (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $11,050
-Salary Average : $2,000,000
-Salary Average Remaining : $11,050
Gabriel Bourque (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $9,669
-Salary Average : $1,750,000
-Salary Average Remaining : $9,669
Miikka Salomaki (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $8,287
-Salary Average : $1,500,000
-Salary Average Remaining : $8,287
Filip Gustavsson $1,500,000 (3)
-Salary Remaining : $8,287
-Salary Average : $1,500,000
-Salary Average Remaining : $8,287
Luke Witkowski $1,100,000 (2)
-Salary Remaining : $6,077
-Salary Average : $1,100,000
-Salary Average Remaining : $6,077
Jesper Boqvist $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Blake Lizotte $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Alex Alexeyev $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Ty Lewis $836,000 (1)
-Salary Remaining : $4,619
-Salary Average : $836,000
-Salary Average Remaining : $4,619
Conor Garland $775,000 (2)
-Salary Remaining : $4,282
-Salary Average : $751,250
-Salary Average Remaining : $4,151
Sami Niku $750,000 (2)
-Salary Remaining : $4,144
-Salary Average : $750,000
-Salary Average Remaining : $4,144
Calvin Petersen $700,000 (2)
-Salary Remaining : $3,867
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Total Pro Players23
Salary Commitment
Year 23 : $57,461,000
Year 24 : $44,125,000
Year 25 : $19,300,000
Year 26 : $17,800,000
Salary Average Commitment
Year 23 : $54,973,250
Year 24 : $44,357,250
Year 25 : $19,300,000
Year 26 : $17,800,000
Salary Cap with 1 Way Contract
Year 23 : $57,461,000
Year 24 : $44,125,000
Year 25 : $19,300,000
Year 26 : $17,800,000

Farm Players Salaries

Jeremy Lauzon $300,000 (4)
Salary Remaining : $1,657
Salary Average : $300,000
Salary Average Remaining : $1,657
Kevin Boyle $100,000 (2)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Filip Zadina $93,500 (1)
Salary Remaining : $517
Salary Average : $93,500
Salary Average Remaining : $517
Dante Fabbro $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Aarne Talvitie $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Jake Massie $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Markus Niemelainen $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Elvis Merzlikins $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Mitchell Chaffee $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Nikolai Prokhorkin $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Nils Hoglander $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Vitaly Abramov $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Tim Stutzle $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Ty Smith $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Tyler Madden $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Zac Jones $92,500 (3)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Dmitri Samorukov $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Olli Juolevi $90,000 (1)
Salary Remaining : $497
Salary Average : $70,000
Salary Average Remaining : $387
Rasmus Sandin $86,600 (1)
Salary Remaining : $478
Salary Average : $86,600
Salary Average Remaining : $478
Jacob Perreault $85,000 (3)
Salary Remaining : $470
Salary Average : $85,000
Salary Average Remaining : $470
Nick Seeler $80,000 (1)
Salary Remaining : $442
Salary Average : $77,500
Salary Average Remaining : $428
Cooper Marody $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Total Farm Players22
Salary Commitment
Year 23 : $2,200,100
Year 24 : $1,780,000
Year 25 : $1,125,000
Year 26 : $300,000
Salary Average Commitment
Year 23 : $1,915,100
Year 24 : $1,517,500
Year 25 : $862,500
Year 26 : $300,000

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBB T Center
Level 1: 5750 - $125 - 5,490 - 95.47%
Level 2: 4750 - $100 - 4,521 - 95.17%
Level 3: 3750 - $75 - 3,514 - 93.70%
Level 4: 2750 - $55 - 2,077 - 75.54%
Luxury : 1000 - $300 - 775 - 77.48%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,495 - 74.74%
Farm Level 2: 1000 - $15 - 990 - 99.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,376 - 90.98%
Average Income per Game$2,535,325
Year to Date Revenue$103,948,343
Farm
Home Games Left0
Average Attendance - %2,485 - 82.83%
Average Income per Game$76,486
Year to Date Revenue$3,135,913

Expense

Pro Players Total Salaries$83,920,500
Farm Players Total Salaries$2,815,200
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$83,921,401
Farm Year To Date Expenses$4,964,402
Pro Salary Cap To Date$80,663,143
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$480,224
Pro Estimated Expenses$480,224
Farm Remaining Season Days1
Farm Expenses Per Days$26,603
Farm Estimated Expenses$26,603
Estimated Season Expenses$506,827
Estimated Season Salary Cap$81,126,792
Estimate Under Maximum Salary Cap of $81,500,000$373,208
Estimate Over Minimum Salary Cap of $60,200,000 $20,926,792
Current Bank Account$50,751,300
Projected Bank Account$50,244,473

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $8,500,000 (5)
-Salary Remaining : $46,961
-Salary Average : $8,571,429
-Salary Average Remaining : $47,356
Victor Hedman (1 Way Contract) $7,750,000 (2)
-Salary Remaining : $42,818
-Salary Average : $7,750,000
-Salary Average Remaining : $42,818
Brayden Schenn (1 Way Contract) $7,250,000 (3)
-Salary Remaining : $40,055
-Salary Average : $7,250,000
-Salary Average Remaining : $40,055
Jeff Skinner (1 Way Contract) $7,200,000 (3)
-Salary Remaining : $39,779
-Salary Average : $7,197,600
-Salary Average Remaining : $39,766
Patrice Bergeron (1 Way Contract) $7,200,000 (4)
-Salary Remaining : $39,779
-Salary Average : $7,200,000
-Salary Average Remaining : $39,779
Sergei Bobrovsky (1 Way Contract) $6,667,500 (3)
-Salary Remaining : $36,837
-Salary Average : $6,667,500
-Salary Average Remaining : $36,837
John Klingberg (1 Way Contract) $6,250,000 (1)
-Salary Remaining : $34,530
-Salary Average : $6,250,000
-Salary Average Remaining : $34,530
Jonathan Marchessault (1 Way Contract) $6,050,000 (2)
-Salary Remaining : $33,425
-Salary Average : $6,050,000
-Salary Average Remaining : $33,425
Oliver Ekman-Larsson (1 Way Contract) $4,650,000 (1)
-Salary Remaining : $25,691
-Salary Average : $5,855,000
-Salary Average Remaining : $32,348
Tom Wilson (1 Way Contract) $3,733,000 (1)
-Salary Remaining : $20,624
-Salary Average : $3,733,000
-Salary Average Remaining : $20,624
Blake Coleman $3,500,000 (4)
-Salary Remaining : $19,337
-Salary Average : $3,070,833
-Salary Average Remaining : $16,966
Chris Driedger $2,700,000 (4)
-Salary Remaining : $14,917
-Salary Average : $2,700,000
-Salary Average Remaining : $14,917
Deryk Engelland (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $13,812
-Salary Average : $2,500,000
-Salary Average Remaining : $13,812
Tony DeAngelo $2,120,000 (1)
-Salary Remaining : $11,713
-Salary Average : $2,120,000
-Salary Average Remaining : $11,713
Will Butcher $2,010,000 (2)
-Salary Remaining : $11,105
-Salary Average : $2,010,000
-Salary Average Remaining : $11,105
Scott Mayfield $1,500,000 (3)
-Salary Remaining : $8,287
-Salary Average : $1,325,000
-Salary Average Remaining : $7,320
Jesper Fast (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $8,287
-Salary Average : $1,500,000
-Salary Average Remaining : $8,287
Patrick Marleau $990,000 (2)
-Salary Remaining : $5,470
-Salary Average : $990,000
-Salary Average Remaining : $5,470
Joe Veleno $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Shane Pinto $925,000 (3)
-Salary Remaining : $5,110
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Total Pro Players20
Salary Commitment
Year 23 : $83,920,500
Year 24 : $67,167,500
Year 25 : $47,942,500
Year 26 : $21,900,000
Salary Average Commitment
Year 23 : $84,215,362
Year 24 : $66,257,362
Year 25 : $47,032,362
Year 26 : $21,542,262
Salary Cap with 1 Way Contract
Year 23 : $83,920,500
Year 24 : $67,167,500
Year 25 : $47,942,500
Year 26 : $21,900,000

Farm Players Salaries

Ryan Miller $100,000 (2)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Calvin Thurkauf $100,000 (3)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Marian Studenic $100,000 (3)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Brayden Burke $100,000 (1)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Rudolfs Balcers $95,200 (1)
Salary Remaining : $526
Salary Average : $95,200
Salary Average Remaining : $526
Christian Jaros $95,000 (3)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Sam Anas $95,000 (3)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Jonny Brodzinski $95,000 (3)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Jakob Stukel $95,000 (3)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Ryan Bednard $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Jonathan Davidsson $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Conor Timmins $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Jack Rathbone $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Jesse Ylonen $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Joel Teasdale $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Brady Lyle $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Michal Teply $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Ostap Safin $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Alexei Melnichuk $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Josh Dickinson $90,000 (2)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Joseph Cecconi $90,000 (2)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Joona Luoto $90,000 (2)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Stefan Matteau (Out of Payroll) $90,000 (2)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Chase Priskie $90,000 (2)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Brandon Duhaime $90,000 (2)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Bobby Nardella $90,000 (2)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Brandon Davidson $90,000 (1)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Oscar Dansk $80,000 (2)
Salary Remaining : $442
Salary Average : $80,000
Salary Average Remaining : $442
Francis Perron $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Michael Pezzetta $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Mike Reilly $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Total Farm Players31
Salary Commitment
Year 23 : $2,815,200
Year 24 : $2,530,000
Year 25 : $1,227,500
Year 26 : $0
Salary Average Commitment
Year 23 : $2,552,700
Year 24 : $2,267,500
Year 25 : $965,000
Year 26 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 5750 - $245 - 3,933 - 68.40%
Level 2: 4750 - $145 - 3,322 - 69.94%
Level 3: 3750 - $95 - 2,730 - 72.80%
Level 4: 2750 - $75 - 1,964 - 71.42%
Luxury : 1000 - $400 - 750 - 74.96%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $48 - 1,165 - 58.24%
Farm Level 2: 1000 - $28 - 534 - 53.38%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,699 - 70.55%
Average Income per Game$2,399,219
Year to Date Revenue$98,367,962
Farm
Home Games Left0
Average Attendance - %1,699 - 56.62%
Average Income per Game$76,970
Year to Date Revenue$3,155,784

Expense

Pro Players Total Salaries$75,150,999
Farm Players Total Salaries$2,413,870
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$77,563,660
Farm Year To Date Expenses$3,244,227
Pro Salary Cap To Date$75,358,445
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$424,867
Pro Estimated Expenses$424,867
Farm Remaining Season Days1
Farm Expenses Per Days$17,480
Farm Estimated Expenses$17,480
Estimated Season Expenses$442,347
Estimated Season Salary Cap$75,773,644
Estimate Under Maximum Salary Cap of $81,500,000$5,726,356
Estimate Over Minimum Salary Cap of $60,200,000 $15,573,644
Current Bank Account$47,706,090
Projected Bank Account$47,263,743

Pro Players Salaries

Zach Parise (1 Way Contract) $8,100,000 (4)
-Salary Remaining : $44,751
-Salary Average : $8,100,000
-Salary Average Remaining : $44,751
Erik Karlsson (1 Way Contract) $7,550,000 (1)
-Salary Remaining : $41,713
-Salary Average : $7,550,000
-Salary Average Remaining : $41,713
Martin Jones (1 Way Contract) $6,750,000 (2)
-Salary Remaining : $37,293
-Salary Average : $6,750,000
-Salary Average Remaining : $37,293
Jake Allen (1 Way Contract) $6,015,000 (2)
-Salary Remaining : $33,232
-Salary Average : $6,015,000
-Salary Average Remaining : $33,232
Gustav Nyquist (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $30,387
-Salary Average : $5,500,000
-Salary Average Remaining : $30,387
Justin Schultz (1 Way Contract) $4,550,000 (2)
-Salary Remaining : $25,138
-Salary Average : $4,550,000
-Salary Average Remaining : $25,138
Pierre-Luc Dubois $4,000,000 (1)
-Salary Remaining : $22,099
-Salary Average : $2,964,722
-Salary Average Remaining : $16,380
Mark Borowiecki (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $22,099
-Salary Average : $4,000,000
-Salary Average Remaining : $22,099
Leo Komarov (1 Way Contract) $3,975,000 (3)
-Salary Remaining : $21,961
-Salary Average : $3,975,000
-Salary Average Remaining : $21,961
Sven Baertschi (1 Way Contract) $2,525,000 (2)
-1 Way Contract Salary Cap : $2,525,000
-Salary Remaining : $13,950
-Salary Average : $910,000
-Salary Average Remaining : $5,028
Chris Wideman (1 Way Contract) $2,425,000 (1)
-Salary Remaining : $13,398
-Salary Average : $2,425,000
-Salary Average Remaining : $13,398
Eeli Tolvanen $2,344,000 (4)
-Salary Remaining : $12,950
-Salary Average : $2,344,000
-Salary Average Remaining : $12,950
Chris Tierney (1 Way Contract) $1,952,000 (1)
-Salary Remaining : $10,785
-Salary Average : $1,952,000
-Salary Average Remaining : $10,785
Brandon Manning (1 Way Contract) $1,765,000 (1)
-1 Way Contract Salary Cap : $1,765,000
-Salary Remaining : $9,751
-Salary Average : $1,765,000
-Salary Average Remaining : $9,751
Tim Schaller (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $9,669
-Salary Average : $1,750,000
-Salary Average Remaining : $9,669
Mike Condon (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $9,669
-Salary Average : $1,750,000
-Salary Average Remaining : $9,669
Tyson Jost $1,617,000 (1)
-Salary Remaining : $8,934
-Salary Average : $1,617,000
-Salary Average Remaining : $8,934
Jordan Oesterle (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $8,287
-Salary Average : $1,500,000
-Salary Average Remaining : $8,287
Ryan Hartman $1,100,000 (1)
-Salary Remaining : $6,077
-Salary Average : $1,021,667
-Salary Average Remaining : $5,645
Jacob de la Rose $1,100,000 (1)
-Salary Remaining : $6,077
-Salary Average : $1,450,000
-Salary Average Remaining : $8,011
Slater Koekkoek $1,058,000 (3)
-Salary Remaining : $5,845
-Salary Average : $1,058,000
-Salary Average Remaining : $5,845
Tanner Jeannot $999,999 (1)
-Salary Remaining : $5,525
-Salary Average : $999,999
-Salary Average Remaining : $5,525
Drake Caggiula $975,000 (1)
-Salary Remaining : $5,387
-Salary Average : $958,333
-Salary Average Remaining : $5,295
Jesperi Kotkaniemi $925,000 (1)
-Salary Remaining : $5,110
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Artem Zub $925,000 (3)
-Salary Remaining : $5,110
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Total Pro Players25
Salary Commitment
Year 23 : $75,150,999
Year 24 : $47,242,000
Year 25 : $25,902,000
Year 26 : $15,944,000
Salary Average Commitment
Year 23 : $72,155,721
Year 24 : $45,252,000
Year 25 : $25,527,000
Year 26 : $15,944,000
Salary Cap with 1 Way Contract
Year 23 : $75,150,999
Year 24 : $47,242,000
Year 25 : $25,902,000
Year 26 : $15,944,000

Farm Players Salaries

Kevin Gravel $149,900 (2)
Salary Remaining : $828
Salary Average : $149,900
Salary Average Remaining : $828
Antoine Bibeau $125,000 (2)
Salary Remaining : $691
Salary Average : $125,000
Salary Average Remaining : $691
Jakub Zboril $119,000 (2)
Salary Remaining : $657
Salary Average : $119,000
Salary Average Remaining : $657
Kole Sherwood $100,000 (1)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Liam O'Brien $97,470 (3)
Salary Remaining : $539
Salary Average : $97,470
Salary Average Remaining : $539
Joel Kellman $95,000 (2)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Gabriel Vilardi $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Jamie Drysdale $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Lassi Thomson $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Olivier Rodrigue $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Joel Lowry $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Tim Gettinger $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Radim Zohorna $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Brandon Coe $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Jake Leschyshyn $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Byron Froese $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Ryan MacInnis $75,000 (1)
Salary Remaining : $414
Salary Average : $55,000
Salary Average Remaining : $304
Vasily Demchenko $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Peter Stoykewych $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Rob O'Gara $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Martin Pospisil $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Patrick Sieloff $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Oula Palve $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Antoine Waked $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Reid Duke $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Christopher Gibson $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Buddy Robinson $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Total Farm Players27
Salary Commitment
Year 23 : $2,413,870
Year 24 : $1,643,870
Year 25 : $652,470
Year 26 : $0
Salary Average Commitment
Year 23 : $2,168,870
Year 24 : $1,418,870
Year 25 : $427,470
Year 26 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 5750 - $100 - 5,604 - 97.47%
Level 2: 4750 - $63 - 4,726 - 99.49%
Level 3: 3750 - $40 - 3,743 - 99.82%
Level 4: 2750 - $22 - 2,749 - 99.97%
Luxury : 1000 - $190 - 987 - 98.65%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,963 - 98.17%
Farm Level 2: 1000 - $16 - 985 - 98.48%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,809 - 98.94%
Average Income per Game$1,820,918
Year to Date Revenue$74,657,644
Farm
Home Games Left0
Average Attendance - %2,948 - 98.27%
Average Income per Game$81,052
Year to Date Revenue$3,323,134

Expense

Pro Players Total Salaries$68,066,715
Farm Players Total Salaries$2,893,840
Coaches Total Salaries$4,475,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$71,761,568
Farm Year To Date Expenses$3,758,637
Pro Salary Cap To Date$68,118,933
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$395,396
Pro Estimated Expenses$395,396
Farm Remaining Season Days1
Farm Expenses Per Days$21,375
Farm Estimated Expenses$21,375
Estimated Season Expenses$416,771
Estimated Season Salary Cap$68,494,992
Estimate Under Maximum Salary Cap of $81,500,000$13,005,008
Estimate Over Minimum Salary Cap of $60,200,000 $8,294,992
Current Bank Account$10,291,962
Projected Bank Account$9,875,191

Pro Players Salaries

Mikael Backlund (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $41,436
-Salary Average : $7,500,000
-Salary Average Remaining : $41,436
Jordan Binnington $6,170,000 (5)
-Salary Remaining : $34,088
-Salary Average : $6,170,000
-Salary Average Remaining : $34,088
Nick Leddy (1 Way Contract) $5,174,000 (5)
-Salary Remaining : $28,586
-Salary Average : $5,174,000
-Salary Average Remaining : $28,586
Shayne Gostisbehere (1 Way Contract) $5,063,000 (3)
-Salary Remaining : $27,972
-Salary Average : $5,000,400
-Salary Average Remaining : $27,627
Valtteri Filppula (1 Way Contract) $4,153,000 (1)
-Salary Remaining : $22,945
-Salary Average : $4,568,667
-Salary Average Remaining : $25,241
David Rittich $4,095,000 (3)
-Salary Remaining : $22,624
-Salary Average : $3,421,000
-Salary Average Remaining : $18,901
Stephen Johns (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $22,099
-Salary Average : $4,000,000
-Salary Average Remaining : $22,099
Derek Forbort (1 Way Contract) $3,850,000 (3)
-Salary Remaining : $21,271
-Salary Average : $3,850,000
-Salary Average Remaining : $21,271
Devin Shore (1 Way Contract) $3,850,000 (2)
-Salary Remaining : $21,271
-Salary Average : $3,850,000
-Salary Average Remaining : $21,271
Jason Spezza (1 Way Contract) $2,899,000 (2)
-Salary Remaining : $16,017
-Salary Average : $2,899,000
-Salary Average Remaining : $16,017
Troy Terry $2,797,000 (4)
-Salary Remaining : $15,453
-Salary Average : $2,797,000
-Salary Average Remaining : $15,453
Dale Weise (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $13,812
-Salary Average : $2,500,000
-Salary Average Remaining : $13,812
Johan Larsson (1 Way Contract) $2,113,715 (2)
-Salary Remaining : $11,678
-Salary Average : $2,113,715
-Salary Average Remaining : $11,678
Pat Maroon (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $11,602
-Salary Average : $2,100,000
-Salary Average Remaining : $11,602
Nate Thompson (1 Way Contract) $1,800,000 (2)
-Salary Remaining : $9,945
-Salary Average : $1,800,000
-Salary Average Remaining : $9,945
Adam Erne $1,780,000 (2)
-Salary Remaining : $9,834
-Salary Average : $1,780,000
-Salary Average Remaining : $9,834
Justin Abdelkader (1 Way Contract) $1,700,000 (1)
-Salary Remaining : $9,392
-Salary Average : $1,700,000
-Salary Average Remaining : $9,392
Sammy Blais $1,527,000 (3)
-Salary Remaining : $8,436
-Salary Average : $1,527,000
-Salary Average Remaining : $8,436
Chris Wagner (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $8,287
-Salary Average : $1,500,000
-Salary Average Remaining : $8,287
Robert Hagg $1,320,000 (2)
-Salary Remaining : $7,293
-Salary Average : $1,320,000
-Salary Average Remaining : $7,293
Radim Simek $1,250,000 (1)
-Salary Remaining : $6,906
-Salary Average : $1,250,000
-Salary Average Remaining : $6,906
Nick Suzuki $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Total Pro Players22
Salary Commitment
Year 23 : $68,066,715
Year 24 : $57,363,715
Year 25 : $40,176,000
Year 26 : $21,641,000
Salary Average Commitment
Year 23 : $67,745,782
Year 24 : $56,627,115
Year 25 : $39,439,400
Year 26 : $21,641,000
Salary Cap with 1 Way Contract
Year 23 : $68,066,715
Year 24 : $57,363,715
Year 25 : $40,176,000
Year 26 : $21,641,000

Farm Players Salaries

Kevin Davis $100,000 (1)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Wiley Sherman $100,000 (1)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Zachary Leslie $100,000 (1)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Reese Johnson $100,000 (2)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Parker Wotherspoon $95,000 (3)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Erik Brannstrom $93,100 (1)
Salary Remaining : $514
Salary Average : $93,100
Salary Average Remaining : $514
Joel Hofer $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Mac Hollowell $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Nate Schnarr $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Mikhail Grigorenko $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Paul Cotter $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Justin Brazeau $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Raphael Lavoie $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Reilly Walsh $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Daniel Walcott $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Will Reilly $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Alex D'Orio $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Bryan Moore $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Julien Gauthier $86,720 (2)
Salary Remaining : $479
Salary Average : $86,720
Salary Average Remaining : $479
Dereck Baribeau $85,000 (2)
Salary Remaining : $470
Salary Average : $85,000
Salary Average Remaining : $470
Tanner Kero $85,000 (2)
Salary Remaining : $470
Salary Average : $85,000
Salary Average Remaining : $470
Christian Fischer $83,300 (1)
Salary Remaining : $460
Salary Average : $83,300
Salary Average Remaining : $460
Noah Juulsen $82,840 (1)
Salary Remaining : $458
Salary Average : $82,840
Salary Average Remaining : $458
Jansen Harkins $82,440 (1)
Salary Remaining : $455
Salary Average : $82,440
Salary Average Remaining : $455
Josh Brown $80,000 (1)
Salary Remaining : $442
Salary Average : $80,000
Salary Average Remaining : $442
Tyler Steenbergen $78,000 (1)
Salary Remaining : $431
Salary Average : $70,000
Salary Average Remaining : $387
Jonah Gadjovich $78,000 (1)
Salary Remaining : $431
Salary Average : $70,000
Salary Average Remaining : $387
Adam Mascherin $77,500 (1)
Salary Remaining : $428
Salary Average : $70,000
Salary Average Remaining : $387
Mackenzie MacEachern $76,940 (2)
Salary Remaining : $425
Salary Average : $76,940
Salary Average Remaining : $425
Curtis Lazar $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Gavin Bayreuther $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Tyler Lewington $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Zachary Fucale $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Total Farm Players33
Salary Commitment
Year 23 : $2,893,840
Year 24 : $1,638,660
Year 25 : $742,500
Year 26 : $0
Salary Average Commitment
Year 23 : $2,607,840
Year 24 : $1,376,160
Year 25 : $480,000
Year 26 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5750 - $125 - 5,455 - 94.87%
Level 2: 4750 - $100 - 4,438 - 93.43%
Level 3: 3750 - $75 - 3,515 - 93.74%
Level 4: 2750 - $50 - 2,639 - 95.96%
Luxury : 1000 - $300 - 768 - 76.84%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,975 - 98.74%
Farm Level 2: 1000 - $15 - 985 - 98.50%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,815 - 93.42%
Average Income per Game$2,540,048
Year to Date Revenue$104,141,971
Farm
Home Games Left0
Average Attendance - %2,960 - 98.66%
Average Income per Game$80,181
Year to Date Revenue$3,287,425

Expense

Pro Players Total Salaries$88,199,500
Farm Players Total Salaries$2,484,280
Coaches Total Salaries$3,410,000
Luxury Taxe Total$0
Special Salary Cap Value($6,000,000)
Pro Year To Date Expenses$87,229,031
Farm Year To Date Expenses$3,053,043
Pro Salary Cap To Date$84,335,963
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$502,483
Pro Estimated Expenses$502,483
Farm Remaining Season Days1
Farm Expenses Per Days$17,372
Farm Estimated Expenses$17,372
Estimated Season Expenses$519,855
Estimated Season Salary Cap$78,823,253
Estimate Under Maximum Salary Cap of $81,500,000$2,676,747
Estimate Over Minimum Salary Cap of $60,200,000 $18,623,253
Current Bank Account$42,341,788
Projected Bank Account$41,821,933

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,250,000 (2)
-Salary Remaining : $67,680
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Patrick Kane (1 Way Contract) $10,070,000 (5)
-Salary Remaining : $55,635
-Salary Average : $10,070,000
-Salary Average Remaining : $55,635
Drew Doughty (1 Way Contract) $9,000,000 (2)
-Salary Remaining : $49,724
-Salary Average : $9,000,000
-Salary Average Remaining : $49,724
David Pastrnak (1 Way Contract) $7,175,000 (2)
-Salary Remaining : $39,641
-Salary Average : $7,175,000
-Salary Average Remaining : $39,641
Mikko Koivu (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $38,674
-Salary Average : $7,000,000
-Salary Average Remaining : $38,674
Sean Couturier (1 Way Contract) $6,750,000 (3)
-Salary Remaining : $37,293
-Salary Average : $6,750,000
-Salary Average Remaining : $37,293
Joe Pavelski (1 Way Contract) $5,900,000 (2)
-Salary Remaining : $32,597
-Salary Average : $5,900,000
-Salary Average Remaining : $32,597
Viktor Arvidsson (1 Way Contract) $4,700,000 (4)
-Salary Remaining : $25,967
-Salary Average : $4,700,000
-Salary Average Remaining : $25,967
Cam Talbot (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $24,862
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Max Domi (1 Way Contract) $3,030,000 (1)
-Salary Remaining : $16,740
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Olli Maatta (1 Way Contract) $2,896,000 (1)
-Salary Remaining : $16,000
-Salary Average : $2,896,000
-Salary Average Remaining : $16,000
Pierre-Edouard Bellemare (1 Way Contract) $2,125,000 (1)
-Salary Remaining : $11,740
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Samuel Girard $2,055,000 (1)
-Salary Remaining : $11,354
-Salary Average : $2,055,000
-Salary Average Remaining : $11,354
Brett Pesce (1 Way Contract) $2,050,000 (1)
-Salary Remaining : $11,326
-Salary Average : $809,167
-Salary Average Remaining : $4,471
Anton Khudobin (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $11,050
-Salary Average : $2,000,000
-Salary Average Remaining : $11,050
Melker Karlsson $1,850,000 (1)
-Salary Remaining : $10,221
-Salary Average : $1,850,000
-Salary Average Remaining : $10,221
Jonas Siegenthaler $1,213,000 (3)
-Salary Remaining : $6,702
-Salary Average : $1,213,000
-Salary Average Remaining : $6,702
Carl Soderberg $1,000,000 (2)
-Salary Remaining : $5,525
-Salary Average : $1,000,000
-Salary Average Remaining : $5,525
Anthony Bitetto $1,000,000 (2)
-Salary Remaining : $5,525
-Salary Average : $1,000,000
-Salary Average Remaining : $5,525
Michael McLeod $925,000 (1)
-Salary Remaining : $5,110
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Robby Fabbri $710,500 (2)
-Salary Remaining : $3,925
-Salary Average : $710,500
-Salary Average Remaining : $3,925
Total Pro Players21
Salary Commitment
Year 23 : $88,199,500
Year 24 : $68,768,500
Year 25 : $22,733,000
Year 26 : $14,770,000
Salary Average Commitment
Year 23 : $67,928,667
Year 24 : $57,443,500
Year 25 : $22,733,000
Year 26 : $14,770,000
Salary Cap with 1 Way Contract
Year 23 : $88,199,500
Year 24 : $68,768,500
Year 25 : $22,733,000
Year 26 : $14,770,000

Farm Players Salaries

Nick Ebert $149,900 (2)
Salary Remaining : $828
Salary Average : $149,900
Salary Average Remaining : $828
Charles Hudon $141,500 (1)
Salary Remaining : $782
Salary Average : $55,000
Salary Average Remaining : $304
Karl Alzner $99,500 (1)
Salary Remaining : $550
Salary Average : $99,500
Salary Average Remaining : $550
Sam Carrick $99,000 (2)
Salary Remaining : $547
Salary Average : $99,000
Salary Average Remaining : $547
Karson Kuhlman $96,700 (1)
Salary Remaining : $534
Salary Average : $96,700
Salary Average Remaining : $534
Graham Knott $95,000 (3)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Griffen Molino $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Donovan Sebrango $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Cole Bardreau $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Eetu Tuulola $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Jimmy Schuldt $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Samuel Harvey $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Mattias Samuelsson $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Miles Gendron $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Jon Merrill $87,500 (1)
Salary Remaining : $483
Salary Average : $87,500
Salary Average Remaining : $483
Ty Ronning $84,700 (1)
Salary Remaining : $468
Salary Average : $84,700
Salary Average Remaining : $468
Anthony Richard $82,500 (3)
Salary Remaining : $456
Salary Average : $82,500
Salary Average Remaining : $456
Keith Kinkaid $80,000 (1)
Salary Remaining : $442
Salary Average : $80,000
Salary Average Remaining : $442
Nicolas Meloche $77,980 (2)
Salary Remaining : $431
Salary Average : $77,980
Salary Average Remaining : $431
Luke Schenn $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Michael McCarron $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Cole Schneider $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Tyler Randell $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Lance Bouma $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Ryan Fitzgerald $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Marko Dano $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Keegan Lowe $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Ukko-Pekka Luukkonen $55,000 (1)
Salary Remaining : $304
Salary Average : $55,000
Salary Average Remaining : $304
Total Farm Players28
Salary Commitment
Year 23 : $2,484,280
Year 24 : $1,544,380
Year 25 : $732,500
Year 26 : $0
Salary Average Commitment
Year 23 : $2,172,780
Year 24 : $1,319,380
Year 25 : $507,500
Year 26 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 5750 - $135 - 4,689 - 81.55%
Level 2: 4750 - $100 - 4,524 - 95.23%
Level 3: 3750 - $60 - 3,627 - 96.71%
Level 4: 2750 - $55 - 2,093 - 76.12%
Luxury : 1000 - $285 - 952 - 95.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,590 - 79.48%
Farm Level 2: 1000 - $20 - 702 - 70.17%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,884 - 88.24%
Average Income per Game$2,449,474
Year to Date Revenue$100,428,415
Farm
Home Games Left0
Average Attendance - %2,291 - 76.38%
Average Income per Game$77,154
Year to Date Revenue$3,163,311

Expense

Pro Players Total Salaries$85,016,100
Farm Players Total Salaries$1,940,000
Coaches Total Salaries$5,900,000
Luxury Taxe Total$0
Special Salary Cap Value($4,466,500)
Pro Year To Date Expenses$87,655,990
Farm Year To Date Expenses$3,118,488
Pro Salary Cap To Date$82,506,367
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$497,327
Pro Estimated Expenses$497,327
Farm Remaining Season Days1
Farm Expenses Per Days$15,691
Farm Estimated Expenses$15,691
Estimated Season Expenses$513,018
Estimated Season Salary Cap$78,498,519
Estimate Under Maximum Salary Cap of $81,500,000$3,001,481
Estimate Over Minimum Salary Cap of $60,200,000 $18,298,519
Current Bank Account$27,385,938
Projected Bank Account$26,872,920

Pro Players Salaries

Ryan O'Reilly (1 Way Contract) $8,474,000 (5)
-Salary Remaining : $46,818
-Salary Average : $8,474,000
-Salary Average Remaining : $46,818
Ryan Ellis (1 Way Contract) $7,238,000 (2)
-Salary Remaining : $39,989
-Salary Average : $5,290,000
-Salary Average Remaining : $29,227
J.T. Miller (1 Way Contract) $6,777,000 (3)
-Salary Remaining : $37,442
-Salary Average : $6,777,000
-Salary Average Remaining : $37,442
Ryan Suter (1 Way Contract) $5,848,000 (1)
-Salary Remaining : $32,309
-Salary Average : $5,848,000
-Salary Average Remaining : $32,309
John Gibson (1 Way Contract) $5,455,000 (4)
-Salary Remaining : $30,138
-Salary Average : $5,455,000
-Salary Average Remaining : $30,138
Lars Eller (1 Way Contract) $4,933,000 (5)
-Salary Remaining : $27,254
-Salary Average : $4,933,000
-Salary Average Remaining : $27,254
Connor Murphy (1 Way Contract) $4,512,000 (3)
-Salary Remaining : $24,928
-Salary Average : $4,512,000
-Salary Average Remaining : $24,928
Matthew Tkachuk (1 Way Contract) $4,331,600 (2)
-Salary Remaining : $23,931
-Salary Average : $925,000
-Salary Average Remaining : $5,110
T.J. Oshie (1 Way Contract) $4,325,000 (2)
-Salary Remaining : $23,895
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Jordan Eberle (1 Way Contract) $4,225,000 (2)
-Salary Remaining : $23,343
-Salary Average : $4,225,000
-Salary Average Remaining : $23,343
James Neal (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $22,099
-Salary Average : $5,125,000
-Salary Average Remaining : $28,315
Curtis McElhinney (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $20,442
-Salary Average : $3,700,000
-Salary Average Remaining : $20,442
Johnny Boychuk (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $16,575
-Salary Average : $3,453,333
-Salary Average Remaining : $19,079
Zach Aston-Reese $2,750,000 (3)
-Salary Remaining : $15,193
-Salary Average : $2,750,000
-Salary Average Remaining : $15,193
Brian Dumoulin (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $12,707
-Salary Average : $2,700,000
-Salary Average Remaining : $14,917
Tom Kuhnhackl (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $11,050
-Salary Average : $2,000,000
-Salary Average Remaining : $11,050
Sam Gagner (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $11,050
-Salary Average : $2,000,000
-Salary Average Remaining : $11,050
Jordan Martinook (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $11,050
-Salary Average : $2,000,000
-Salary Average Remaining : $11,050
Mikkel Boedker (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $11,050
-Salary Average : $2,000,000
-Salary Average Remaining : $11,050
Zack Smith (Out of Payroll) $2,000,000 (2)
-Salary Remaining : $11,050
-Salary Average : $2,000,000
-Salary Average Remaining : $11,050
Trevor van Riemsdyk $1,402,500 (1)
-Salary Remaining : $7,749
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Klim Kostin $895,000 (2)
-Salary Remaining : $4,945
-Salary Average : $895,000
-Salary Average Remaining : $4,945
Cody Goloubef $850,000 (2)
-Salary Remaining : $4,696
-Salary Average : $850,000
-Salary Average Remaining : $4,696
Total Pro Players23
Salary Commitment
Year 23 : $85,016,100
Year 24 : $64,765,600
Year 25 : $38,901,000
Year 26 : $18,862,000
Salary Average Commitment
Year 23 : $77,387,333
Year 24 : $55,636,000
Year 25 : $38,901,000
Year 26 : $18,862,000
Salary Cap with 1 Way Contract
Year 23 : $85,016,100
Year 24 : $64,765,600
Year 25 : $38,901,000
Year 26 : $18,862,000

Farm Players Salaries

Landon Bow $150,000 (2)
Salary Remaining : $829
Salary Average : $137,375
Salary Average Remaining : $759
David Warsofsky $100,000 (2)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Steve Bernier $100,000 (1)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Angus Crookshank $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Tanner Fritz $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Brendan Warren $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Nikolas Brouillard $92,500 (3)
Salary Remaining : $511
Salary Average : $0
Salary Average Remaining : $0
Lucas Elvenes $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Filip Larsson $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
David Quenneville $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Daniel Carr $90,000 (1)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Andrew Sturtz $85,000 (2)
Salary Remaining : $470
Salary Average : $85,000
Salary Average Remaining : $470
Anthony Peluso $85,000 (2)
Salary Remaining : $470
Salary Average : $85,000
Salary Average Remaining : $470
Ryan Stanton $85,000 (2)
Salary Remaining : $470
Salary Average : $85,000
Salary Average Remaining : $470
Matthew Ford $85,000 (2)
Salary Remaining : $470
Salary Average : $85,000
Salary Average Remaining : $470
Josh Wesley $80,000 (1)
Salary Remaining : $442
Salary Average : $86,500
Salary Average Remaining : $478
Casey Nelson (Out of Payroll) $77,500 (1)
Salary Remaining : $428
Salary Average : $77,500
Salary Average Remaining : $428
Tyler Sikura $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Andrew Oglevie $75,000 (1)
Salary Remaining : $414
Salary Average : $70,000
Salary Average Remaining : $387
Vinni Lettieri $72,500 (1)
Salary Remaining : $401
Salary Average : $92,500
Salary Average Remaining : $511
William Borgen $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Philippe Maillet $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Ryan Johnston (Out of Payroll) $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Zane McIntyre $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Total Farm Players24
Salary Commitment
Year 23 : $2,087,500
Year 24 : $1,517,500
Year 25 : $370,000
Year 26 : $0
Salary Average Commitment
Year 23 : $1,891,375
Year 24 : $1,299,875
Year 25 : $165,000
Year 26 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 5750 - $125 - 5,529 - 96.15%
Level 2: 4750 - $100 - 4,518 - 95.11%
Level 3: 3750 - $75 - 3,537 - 94.32%
Level 4: 2750 - $50 - 2,621 - 95.31%
Luxury : 1000 - $300 - 766 - 76.63%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,941 - 97.03%
Farm Level 2: 1000 - $15 - 981 - 98.12%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,971 - 94.28%
Average Income per Game$2,565,176
Year to Date Revenue$105,172,200
Farm
Home Games Left0
Average Attendance - %2,922 - 97.39%
Average Income per Game$79,040
Year to Date Revenue$3,240,649

Expense

Pro Players Total Salaries$81,605,095
Farm Players Total Salaries$3,759,800
Coaches Total Salaries$1,150,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$81,509,966
Farm Year To Date Expenses$4,382,812
Pro Salary Cap To Date$80,611,835
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$454,172
Pro Estimated Expenses$454,172
Farm Remaining Season Days1
Farm Expenses Per Days$23,811
Farm Estimated Expenses$23,811
Estimated Season Expenses$477,983
Estimated Season Salary Cap$81,062,692
Estimate Under Maximum Salary Cap of $81,500,000$437,308
Estimate Over Minimum Salary Cap of $60,200,000 $20,862,692
Current Bank Account$27,002,815
Projected Bank Account$26,524,832

Pro Players Salaries

Sidney Crosby (1 Way Contract) $10,550,000 (3)
-Salary Remaining : $58,287
-Salary Average : $10,290,000
-Salary Average Remaining : $56,851
Brayden Point (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $46,961
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Jamie Benn (1 Way Contract) $8,442,000 (1)
-Salary Remaining : $46,641
-Salary Average : $8,442,000
-Salary Average Remaining : $46,641
Thomas Chabot $7,179,000 (4)
-Salary Remaining : $39,663
-Salary Average : $7,179,000
-Salary Average Remaining : $39,663
Jacob Markstrom (1 Way Contract) $6,563,750 (5)
-Salary Remaining : $36,264
-Salary Average : $6,563,750
-Salary Average Remaining : $36,264
Roope Hintz $5,419,000 (3)
-Salary Remaining : $29,939
-Salary Average : $5,419,000
-Salary Average Remaining : $29,939
Alexander Radulov (1 Way Contract) $5,071,000 (1)
-Salary Remaining : $28,017
-Salary Average : $5,071,000
-Salary Average Remaining : $28,017
William Nylander (1 Way Contract) $4,800,000 (2)
-Salary Remaining : $26,519
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Jeff Petry (1 Way Contract) $3,558,000 (1)
-Salary Remaining : $19,657
-Salary Average : $3,558,000
-Salary Average Remaining : $19,657
Mattias Ekholm (1 Way Contract) $3,550,000 (2)
-Salary Remaining : $19,613
-Salary Average : $3,550,000
-Salary Average Remaining : $19,613
Jeff Carter (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $16,575
-Salary Average : $3,000,000
-Salary Average Remaining : $16,575
Adam Lowry (1 Way Contract) $2,730,000 (3)
-Salary Remaining : $15,083
-Salary Average : $2,730,000
-Salary Average Remaining : $15,083
Carl Gunnarsson (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $14,365
-Salary Average : $2,600,000
-Salary Average Remaining : $14,365
Jared McCann (1 Way Contract) $1,650,000 (1)
-Salary Remaining : $9,116
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Alex Stalock $1,600,000 (2)
-Salary Remaining : $8,840
-Salary Average : $1,425,000
-Salary Average Remaining : $7,873
Alexandre Texier $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Denis Gurianov $925,000 (1)
-Salary Remaining : $5,110
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Jason Robertson $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Rasmus Andersson $925,000 (1)
-Salary Remaining : $5,110
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Filip Hronek $925,000 (1)
-Salary Remaining : $5,110
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Blake Comeau $900,000 (1)
-Salary Remaining : $4,972
-Salary Average : $900,000
-Salary Average Remaining : $4,972
Andrej Sekera $867,345 (1)
-Salary Remaining : $4,792
-Salary Average : $867,345
-Salary Average Remaining : $4,792
Total Pro Players22
Salary Commitment
Year 23 : $81,605,095
Year 24 : $52,741,750
Year 25 : $32,441,750
Year 26 : $13,742,750
Salary Average Commitment
Year 23 : $68,320,095
Year 24 : $40,856,750
Year 25 : $32,181,750
Year 26 : $13,742,750
Salary Cap with 1 Way Contract
Year 23 : $81,605,095
Year 24 : $52,741,750
Year 25 : $32,441,750
Year 26 : $13,742,750

Farm Players Salaries

Laurent Brossoit $135,000 (2)
Salary Remaining : $746
Salary Average : $135,000
Salary Average Remaining : $746
Taylor Fedun $100,000 (1)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Sonny Milano $97,500 (1)
Salary Remaining : $539
Salary Average : $92,500
Salary Average Remaining : $511
Frederik Gauthier $95,000 (2)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Denis Malgin $95,000 (1)
Salary Remaining : $525
Salary Average : $86,333
Salary Average Remaining : $477
Will Cranley $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Alexei Toropchenko $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Ian Mitchell $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Connor Dewar $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Gabriel Fortier $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Brandon Hagel $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Alexander Volkov $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Michael Spacek $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Otto Somppi $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Ben Thomson $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Axel Andersson $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Dylan Coghlan $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Dmytro Timashov $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Alexander Barabanov $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Emil Bemstrom $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Joey Keane $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Jordy Bellerive $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Mikhail Maltsev $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Thomas Harley $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Tarmo Reunanen $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Samuel Fagemo $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Shane Bowers $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Riley Sutter $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Oskar Steen $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Ben Thomas $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Kirill Maksimov $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Kaapo Kakko $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Max Comtois $92,300 (1)
Salary Remaining : $510
Salary Average : $92,300
Salary Average Remaining : $510
Oliver Kylington $87,500 (1)
Salary Remaining : $483
Salary Average : $70,000
Salary Average Remaining : $387
Libor Hajek $85,000 (1)
Salary Remaining : $470
Salary Average : $70,000
Salary Average Remaining : $387
Pontus Aberg $80,000 (1)
Salary Remaining : $442
Salary Average : $71,667
Salary Average Remaining : $396
Jujhar Khaira $80,000 (2)
Salary Remaining : $442
Salary Average : $80,000
Salary Average Remaining : $442
Will Bitten $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Josh Mahura $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Felix Sandstrom $55,000 (1)
Salary Remaining : $304
Salary Average : $55,000
Salary Average Remaining : $304
Michael McNiven $55,000 (1)
Salary Remaining : $304
Salary Average : $55,000
Salary Average Remaining : $304
Mikhail Berdin $55,000 (1)
Salary Remaining : $304
Salary Average : $55,000
Salary Average Remaining : $304
Total Farm Players42
Salary Commitment
Year 23 : $3,759,800
Year 24 : $2,807,500
Year 25 : $1,387,500
Year 26 : $0
Salary Average Commitment
Year 23 : $3,142,800
Year 24 : $2,245,000
Year 25 : $825,000
Year 26 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 5750 - $120 - 5,478 - 95.27%
Level 2: 4750 - $100 - 4,461 - 93.92%
Level 3: 3750 - $65 - 3,633 - 96.87%
Level 4: 2750 - $55 - 2,069 - 75.22%
Luxury : 1000 - $290 - 941 - 94.13%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,338 - 66.90%
Farm Level 2: 1000 - $25 - 570 - 57.04%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,582 - 92.12%
Average Income per Game$2,503,207
Year to Date Revenue$102,631,479
Farm
Home Games Left0
Average Attendance - %1,908 - 63.61%
Average Income per Game$76,362
Year to Date Revenue$3,130,823

Expense

Pro Players Total Salaries$90,030,700
Farm Players Total Salaries$2,412,400
Coaches Total Salaries$2,490,000
Luxury Taxe Total$0
Special Salary Cap Value($8,500,000)
Pro Year To Date Expenses$90,329,274
Farm Year To Date Expenses$3,481,526
Pro Salary Cap To Date$88,678,225
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$505,694
Pro Estimated Expenses$505,694
Farm Remaining Season Days1
Farm Expenses Per Days$18,798
Farm Estimated Expenses$18,798
Estimated Season Expenses$524,492
Estimated Season Salary Cap$80,675,632
Estimate Under Maximum Salary Cap of $81,500,000$824,368
Estimate Over Minimum Salary Cap of $60,200,000 $20,475,632
Current Bank Account$34,984,098
Projected Bank Account$34,459,606

Pro Players Salaries

Anze Kopitar (1 Way Contract) $9,750,000 (3)
-Salary Remaining : $53,867
-Salary Average : $7,525,000
-Salary Average Remaining : $41,575
Alex Ovechkin (1 Way Contract) $9,481,000 (3)
-Salary Remaining : $52,381
-Salary Average : $9,399,800
-Salary Average Remaining : $51,933
Mika Zibanejad (1 Way Contract) $8,524,000 (4)
-Salary Remaining : $47,094
-Salary Average : $8,524,000
-Salary Average Remaining : $47,094
Steven Stamkos (1 Way Contract) $7,800,000 (1)
-Salary Remaining : $43,094
-Salary Average : $7,800,000
-Salary Average Remaining : $43,094
Shea Weber (1 Way Contract) $6,400,000 (2)
-Salary Remaining : $35,359
-Salary Average : $6,782,500
-Salary Average Remaining : $37,472
Matt Murray (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $33,149
-Salary Average : $5,875,000
-Salary Average Remaining : $32,459
Alexander Edler (1 Way Contract) $5,350,000 (4)
-Salary Remaining : $29,558
-Salary Average : $4,970,000
-Salary Average Remaining : $27,459
Erik Johnson (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $27,624
-Salary Average : $4,788,000
-Salary Average Remaining : $26,453
Ondrej Palat (1 Way Contract) $4,775,000 (2)
-Salary Remaining : $26,381
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Jakob Silfverberg (1 Way Contract) $4,211,000 (4)
-Salary Remaining : $23,265
-Salary Average : $4,211,000
-Salary Average Remaining : $23,265
Vladislav Namestnikov (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $19,337
-Salary Average : $3,500,000
-Salary Average Remaining : $19,337
J.T. Compher $3,482,000 (3)
-Salary Remaining : $19,238
-Salary Average : $2,970,600
-Salary Average Remaining : $16,412
Casey Cizikas (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $16,575
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Mackenzie Blackwood $2,768,000 (2)
-Salary Remaining : $15,293
-Salary Average : $2,307,250
-Salary Average Remaining : $12,747
Barclay Goodrow $2,470,000 (3)
-Salary Remaining : $13,646
-Salary Average : $2,470,000
-Salary Average Remaining : $13,646
Jarred Tinordi $2,000,000 (3)
-Salary Remaining : $11,050
-Salary Average : $2,000,000
-Salary Average Remaining : $11,050
William Carrier $985,000 (1)
-Salary Remaining : $5,442
-Salary Average : $985,000
-Salary Average Remaining : $5,442
Marcus Pettersson $984,700 (1)
-Salary Remaining : $5,440
-Salary Average : $984,700
-Salary Average Remaining : $5,440
Evan Bouchard $925,000 (2)
-Salary Remaining : $5,110
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Mikko Koskinen $925,000 (1)
-Salary Remaining : $5,110
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Sebastien Aho $900,000 (1)
-Salary Remaining : $4,972
-Salary Average : $900,000
-Salary Average Remaining : $4,972
Andrew Agozzino $800,000 (3)
-Salary Remaining : $4,420
-Salary Average : $800,000
-Salary Average Remaining : $4,420
Total Pro Players22
Salary Commitment
Year 23 : $90,030,700
Year 24 : $72,436,000
Year 25 : $54,568,000
Year 26 : $21,585,000
Salary Average Commitment
Year 23 : $79,667,850
Year 24 : $62,423,150
Year 25 : $51,158,400
Year 26 : $21,205,000
Salary Cap with 1 Way Contract
Year 23 : $90,030,700
Year 24 : $72,436,000
Year 25 : $54,568,000
Year 26 : $21,585,000

Farm Players Salaries

Kevin Connauton $149,900 (1)
Salary Remaining : $828
Salary Average : $149,900
Salary Average Remaining : $828
Martin Marincin $130,000 (2)
Salary Remaining : $718
Salary Average : $130,000
Salary Average Remaining : $718
Troy Grosenick $110,000 (1)
Salary Remaining : $608
Salary Average : $110,000
Salary Average Remaining : $608
Matt Donovan $100,000 (1)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Paul Thompson $100,000 (1)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Cory Conacher $100,000 (2)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Kyle Cumiskey $100,000 (1)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Alex Dostie $95,000 (3)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Dylan Blujus $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Brandon Gignac $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Tyler Parsons $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Anton Karlsson $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Pavel Gogolev $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Jamie Devane $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Austin Czarnik $92,500 (1)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Chris Terry $80,000 (2)
Salary Remaining : $442
Salary Average : $80,000
Salary Average Remaining : $442
Kyle Clifford $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Zach Redmond $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Brendan Gaunce $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Mirco Mueller $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Andy Andreoff $75,000 (1)
Salary Remaining : $414
Salary Average : $104,200
Salary Average Remaining : $576
Joel Hanley $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Zachary Sawchenko $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Ryan Wagner $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Maxim Lamarche $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Patrick Newell $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Jordan Murray $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Total Farm Players27
Salary Commitment
Year 23 : $2,412,400
Year 24 : $1,615,000
Year 25 : $465,000
Year 26 : $0
Salary Average Commitment
Year 23 : $2,291,600
Year 24 : $1,465,000
Year 25 : $315,000
Year 26 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 5750 - $115 - 5,584 - 97.11%
Level 2: 4750 - $95 - 4,499 - 94.72%
Level 3: 3750 - $60 - 3,652 - 97.40%
Level 4: 2750 - $45 - 2,631 - 95.67%
Luxury : 1000 - $250 - 970 - 97.04%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,345 - 67.24%
Farm Level 2: 1000 - $25 - 555 - 55.51%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,337 - 96.31%
Average Income per Game$2,392,058
Year to Date Revenue$98,074,364
Farm
Home Games Left0
Average Attendance - %1,900 - 63.33%
Average Income per Game$76,183
Year to Date Revenue$3,123,521

Expense

Pro Players Total Salaries$84,176,999
Farm Players Total Salaries$2,605,000
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Special Salary Cap Value($2,200,000)
Pro Year To Date Expenses$83,926,358
Farm Year To Date Expenses$3,204,875
Pro Salary Cap To Date$81,559,838
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$476,116
Pro Estimated Expenses$476,116
Farm Remaining Season Days1
Farm Expenses Per Days$17,707
Farm Estimated Expenses$17,707
Estimated Season Expenses$493,823
Estimated Season Salary Cap$79,824,904
Estimate Under Maximum Salary Cap of $81,500,000$1,675,096
Estimate Over Minimum Salary Cap of $60,200,000 $19,624,904
Current Bank Account$37,439,288
Projected Bank Account$36,945,465

Pro Players Salaries

Sebastian Aho $8,500,000 (4)
-Salary Remaining : $46,961
-Salary Average : $7,237,500
-Salary Average Remaining : $39,986
Carey Price (1 Way Contract) $8,132,000 (4)
-Salary Remaining : $44,928
-Salary Average : $8,044,167
-Salary Average Remaining : $44,443
Artemi Panarin (1 Way Contract) $8,125,000 (3)
-Salary Remaining : $44,890
-Salary Average : $925,000
-Salary Average Remaining : $5,110
Jakub Voracek (1 Way Contract) $7,626,000 (1)
-Salary Remaining : $42,133
-Salary Average : $7,626,000
-Salary Average Remaining : $42,133
Blake Wheeler (1 Way Contract) $6,636,000 (4)
-Salary Remaining : $36,663
-Salary Average : $6,636,000
-Salary Average Remaining : $36,663
Jean-Gabriel Pageau (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $30,387
-Salary Average : $4,834,000
-Salary Average Remaining : $26,707
Patric Hornqvist (1 Way Contract) $5,297,000 (1)
-Salary Remaining : $29,265
-Salary Average : $5,297,000
-Salary Average Remaining : $29,265
Ryan Johansen (1 Way Contract) $4,850,000 (2)
-Salary Remaining : $26,796
-Salary Average : $5,820,000
-Salary Average Remaining : $32,155
Hampus Lindholm (1 Way Contract) $4,543,000 (4)
-Salary Remaining : $25,099
-Salary Average : $4,543,000
-Salary Average Remaining : $25,099
Oscar Klefbom (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $24,862
-Salary Average : $4,230,000
-Salary Average Remaining : $23,370
Adrian Kempe (1 Way Contract) $4,400,000 (3)
-Salary Remaining : $24,309
-Salary Average : $4,266,667
-Salary Average Remaining : $23,573
Patrik Nemeth (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $16,575
-Salary Average : $3,000,000
-Salary Average Remaining : $16,575
Marco Scandella (1 Way Contract) $2,525,000 (1)
-Salary Remaining : $13,950
-Salary Average : $2,625,000
-Salary Average Remaining : $14,503
Brandon Montour (1 Way Contract) $2,010,000 (1)
-Salary Remaining : $11,105
-Salary Average : $2,010,000
-Salary Average Remaining : $11,105
Roman Polak (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $11,050
-Salary Average : $2,000,000
-Salary Average Remaining : $11,050
Evan Rodrigues $1,900,000 (2)
-Salary Remaining : $10,497
-Salary Average : $1,656,250
-Salary Average Remaining : $9,151
Teddy Blueger $1,683,000 (1)
-Salary Remaining : $9,298
-Salary Average : $1,683,000
-Salary Average Remaining : $9,298
Tyler Motte $1,200,000 (1)
-Salary Remaining : $6,630
-Salary Average : $1,040,000
-Salary Average Remaining : $5,746
Cory Schneider $999,999 (2)
-Salary Remaining : $5,525
-Salary Average : $999,999
-Salary Average Remaining : $5,525
Mason Marchment $750,000 (1)
-Salary Remaining : $4,144
-Salary Average : $750,000
-Salary Average Remaining : $4,144
Total Pro Players20
Salary Commitment
Year 23 : $84,176,999
Year 24 : $63,265,999
Year 25 : $54,936,000
Year 26 : $33,311,000
Salary Average Commitment
Year 23 : $75,223,583
Year 24 : $54,192,583
Year 25 : $45,716,334
Year 26 : $31,294,667
Salary Cap with 1 Way Contract
Year 23 : $84,176,999
Year 24 : $63,085,999
Year 25 : $55,336,000
Year 26 : $33,311,000

Farm Players Salaries

Spencer Smallman $97,500 (1)
Salary Remaining : $539
Salary Average : $97,500
Salary Average Remaining : $539
Alec Regula $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Micheal Haley $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Anton Wedin $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Kirill Ustimenko $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Jesper Lindgren $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Zach Nastasiuk $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Kale Clague $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Arsen Khisamutdinov $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Matej Chalupa $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Mathias Brome $92,500 (3)
Salary Remaining : $511
Salary Average : $0
Salary Average Remaining : $0
Markus Granlund $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Noah Gregor $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Teemu Kivihalme $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Theodor Lennstrom $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Justin Kloos $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
J-F Berube $90,000 (2)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Andrei Chibisov $85,000 (2)
Salary Remaining : $470
Salary Average : $85,000
Salary Average Remaining : $470
Marcus Hogberg $85,000 (2)
Salary Remaining : $470
Salary Average : $85,000
Salary Average Remaining : $470
Dmitry Osipov $85,000 (2)
Salary Remaining : $470
Salary Average : $85,000
Salary Average Remaining : $470
Justin Dowling $85,000 (1)
Salary Remaining : $470
Salary Average : $85,000
Salary Average Remaining : $470
Anton Blidh $85,000 (1)
Salary Remaining : $470
Salary Average : $85,000
Salary Average Remaining : $470
Christopher Clapperton $80,000 (2)
Salary Remaining : $442
Salary Average : $80,000
Salary Average Remaining : $442
Joseph Blandisi $80,000 (1)
Salary Remaining : $442
Salary Average : $80,000
Salary Average Remaining : $442
Felix Robert $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
James Hamblin $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Jeremy McKenna $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Cole Reinhardt $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Mikhail Vorobyev $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Kevin Stenlund $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Total Farm Players30
Salary Commitment
Year 23 : $2,605,000
Year 24 : $2,187,500
Year 25 : $1,115,000
Year 26 : $0
Salary Average Commitment
Year 23 : $2,250,000
Year 24 : $1,832,500
Year 25 : $760,000
Year 26 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 5750 - $120 - 5,513 - 95.88%
Level 2: 4750 - $80 - 4,608 - 97.01%
Level 3: 3750 - $50 - 3,700 - 98.66%
Level 4: 2750 - $30 - 2,733 - 99.39%
Luxury : 1000 - $220 - 978 - 97.85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,612 - 80.58%
Farm Level 2: 1000 - $20 - 745 - 74.51%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,533 - 97.40%
Average Income per Game$2,188,267
Year to Date Revenue$89,718,943
Farm
Home Games Left0
Average Attendance - %2,357 - 78.56%
Average Income per Game$76,975
Year to Date Revenue$3,155,963

Expense

Pro Players Total Salaries$81,253,000
Farm Players Total Salaries$2,283,400
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$82,701,727
Farm Year To Date Expenses$3,261,059
Pro Salary Cap To Date$80,991,998
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$457,199
Pro Estimated Expenses$457,199
Farm Remaining Season Days1
Farm Expenses Per Days$18,140
Farm Estimated Expenses$18,140
Estimated Season Expenses$475,339
Estimated Season Salary Cap$81,440,910
Estimate Under Maximum Salary Cap of $81,500,000$59,090
Estimate Over Minimum Salary Cap of $60,200,000 $21,240,910
Current Bank Account$10,550,190
Projected Bank Account$10,074,851

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $44,199
-Salary Average : $6,300,000
-Salary Average Remaining : $34,807
Tomas Hertl (1 Way Contract) $7,373,000 (5)
-Salary Remaining : $40,735
-Salary Average : $7,373,000
-Salary Average Remaining : $40,735
Filip Forsberg (1 Way Contract) $6,875,000 (1)
-Salary Remaining : $37,983
-Salary Average : $6,875,000
-Salary Average Remaining : $37,983
Corey Crawford (1 Way Contract) $6,305,000 (3)
-Salary Remaining : $34,834
-Salary Average : $6,305,000
-Salary Average Remaining : $34,834
Dmitry Orlov (1 Way Contract) $5,410,000 (1)
-Salary Remaining : $29,890
-Salary Average : $5,410,000
-Salary Average Remaining : $29,890
Ryan McDonagh (1 Way Contract) $4,879,000 (1)
-Salary Remaining : $26,956
-Salary Average : $4,879,000
-Salary Average Remaining : $26,956
Devon Toews $4,857,000 (1)
-Salary Remaining : $26,834
-Salary Average : $4,857,000
-Salary Average Remaining : $26,834
Brent Seabrook (1 Way Contract) $4,760,000 (1)
-Salary Remaining : $26,298
-Salary Average : $5,625,000
-Salary Average Remaining : $31,077
Brendan Gallagher (1 Way Contract) $4,680,000 (4)
-Salary Remaining : $25,856
-Salary Average : $4,680,000
-Salary Average Remaining : $25,856
Rickard Rakell (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $22,099
-Salary Average : $4,000,000
-Salary Average Remaining : $22,099
Vince Dunn $3,929,000 (3)
-Salary Remaining : $21,707
-Salary Average : $3,929,000
-Salary Average Remaining : $21,707
Ryan Getzlaf (1 Way Contract) $3,370,000 (2)
-Salary Remaining : $18,619
-Salary Average : $3,370,000
-Salary Average Remaining : $18,619
Christian Dvorak $3,239,000 (2)
-Salary Remaining : $17,895
-Salary Average : $3,239,000
-Salary Average Remaining : $17,895
Darren Helm (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $11,050
-Salary Average : $2,000,000
-Salary Average Remaining : $11,050
Kevin Rooney $2,000,000 (3)
-Salary Remaining : $11,050
-Salary Average : $2,000,000
-Salary Average Remaining : $11,050
Frederick Gaudreau $2,000,000 (3)
-Salary Remaining : $11,050
-Salary Average : $2,000,000
-Salary Average Remaining : $11,050
Alex Nedeljkovic $2,000,000 (3)
-Salary Remaining : $11,050
-Salary Average : $2,000,000
-Salary Average Remaining : $11,050
Jordan Greenway $1,992,000 (1)
-Salary Remaining : $11,006
-Salary Average : $1,992,000
-Salary Average Remaining : $11,006
Luke Kunin $1,934,000 (1)
-Salary Remaining : $10,685
-Salary Average : $1,934,000
-Salary Average Remaining : $10,685
Zemgus Girgensons (1 Way Contract) $1,650,000 (1)
-Salary Remaining : $9,116
-Salary Average : $1,650,000
-Salary Average Remaining : $9,116
Total Pro Players20
Salary Commitment
Year 23 : $81,253,000
Year 24 : $46,896,000
Year 25 : $32,287,000
Year 26 : $12,053,000
Salary Average Commitment
Year 23 : $80,418,000
Year 24 : $45,196,000
Year 25 : $32,287,000
Year 26 : $12,053,000
Salary Cap with 1 Way Contract
Year 23 : $81,253,000
Year 24 : $46,896,000
Year 25 : $32,287,000
Year 26 : $12,053,000

Farm Players Salaries

Caleb Jones $115,900 (3)
Salary Remaining : $640
Salary Average : $115,900
Salary Average Remaining : $640
Ryan Carpenter $100,000 (1)
Salary Remaining : $552
Salary Average : $100,000
Salary Average Remaining : $552
Ken Appleby $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Nicolas Hague $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Fredrik Handemark $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Jake Evans $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Lukas Vejdemo $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Jeff Glass $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Rhett Gardner $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Mark Friedman $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Tobias Bjornfot $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Jake Oettinger $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Sam Lafferty $90,000 (1)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Anthony Angello $90,000 (1)
Salary Remaining : $497
Salary Average : $90,000
Salary Average Remaining : $497
Lias Andersson $82,500 (1)
Salary Remaining : $456
Salary Average : $70,000
Salary Average Remaining : $387
Nathan Gerbe $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Troy Brouwer $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Oscar Fantenberg $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Zac Dalpe $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Yannick Weber $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Chad Ruhwedel $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Kenny Agostino $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Gabriel Dumont $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Victor Mete $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Joe Hicketts $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Paul LaDue $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Alex Belzile $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Total Farm Players27
Salary Commitment
Year 23 : $2,283,400
Year 24 : $1,710,900
Year 25 : $993,400
Year 26 : $0
Salary Average Commitment
Year 23 : $2,158,400
Year 24 : $1,598,400
Year 25 : $880,900
Year 26 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5750 - $133 - 5,011 - 87.14%
Level 2: 4750 - $101 - 4,436 - 93.38%
Level 3: 3750 - $83 - 2,677 - 71.38%
Level 4: 2750 - $52 - 2,536 - 92.23%
Luxury : 1000 - $298 - 774 - 77.41%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,973 - 98.67%
Farm Level 2: 1000 - $15 - 979 - 97.88%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,433 - 85.74%
Average Income per Game$2,463,757
Year to Date Revenue$101,014,056
Farm
Home Games Left0
Average Attendance - %2,952 - 98.41%
Average Income per Game$80,025
Year to Date Revenue$3,281,005

Expense

Pro Players Total Salaries$72,422,000
Farm Players Total Salaries$2,432,370
Coaches Total Salaries$2,700,000
Luxury Taxe Total$0
Special Salary Cap Value$3,862,500
Pro Year To Date Expenses$77,674,667
Farm Year To Date Expenses$3,068,305
Pro Salary Cap To Date$74,947,739
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$411,171
Pro Estimated Expenses$411,171
Farm Remaining Season Days1
Farm Expenses Per Days$17,306
Farm Estimated Expenses$17,306
Estimated Season Expenses$428,477
Estimated Season Salary Cap$79,159,477
Estimate Under Maximum Salary Cap of $81,500,000$2,340,523
Estimate Over Minimum Salary Cap of $60,200,000 $18,959,477
Current Bank Account$40,605,322
Projected Bank Account$40,176,845

Pro Players Salaries

Mark Stone (Out of Payroll) $9,210,000 (5)
-Salary Remaining : $50,884
-Salary Average : $9,210,000
-Salary Average Remaining : $50,884
Tyler Seguin (1 Way Contract) $8,910,000 (3)
-Salary Remaining : $49,227
-Salary Average : $8,910,000
-Salary Average Remaining : $49,227
Kyle Connor $6,200,000 (3)
-Salary Remaining : $34,254
-Salary Average : $5,145,000
-Salary Average Remaining : $28,425
Bo Horvat (1 Way Contract) $5,617,000 (2)
-Salary Remaining : $31,033
-Salary Average : $5,617,000
-Salary Average Remaining : $31,033
Colton Parayko (1 Way Contract) $5,226,000 (4)
-Salary Remaining : $28,873
-Salary Average : $5,226,000
-Salary Average Remaining : $28,873
Noah Hanifin (1 Way Contract) $4,470,000 (4)
-Salary Remaining : $24,696
-Salary Average : $4,470,000
-Salary Average Remaining : $24,696
Erik Cernak $4,441,000 (4)
-Salary Remaining : $24,536
-Salary Average : $4,441,000
-Salary Average Remaining : $24,536
Cody Eakin (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $22,099
-Salary Average : $4,000,000
-Salary Average Remaining : $22,099
Connor Brown (1 Way Contract) $3,207,000 (1)
-Salary Remaining : $17,718
-Salary Average : $3,207,000
-Salary Average Remaining : $17,718
Juuse Saros (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $16,575
-Salary Average : $2,719,500
-Salary Average Remaining : $15,025
Craig Anderson (1 Way Contract) $2,950,000 (1)
-Salary Remaining : $16,298
-Salary Average : $2,950,000
-Salary Average Remaining : $16,298
Matt Calvert (1 Way Contract) $2,353,000 (1)
-Salary Remaining : $13,000
-Salary Average : $2,353,000
-Salary Average Remaining : $13,000
Conor Sheary (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $11,050
-Salary Average : $2,000,000
-Salary Average Remaining : $11,050
Robert Bortuzzo (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $8,287
-Salary Average : $1,388,750
-Salary Average Remaining : $7,673
Yakov Trenin $1,492,000 (3)
-Salary Remaining : $8,243
-Salary Average : $1,492,000
-Salary Average Remaining : $8,243
Jakob Chychrun $1,220,000 (1)
-Salary Remaining : $6,740
-Salary Average : $1,220,000
-Salary Average Remaining : $6,740
Brendan Guhle $1,201,000 (3)
-Salary Remaining : $6,635
-Salary Average : $1,201,000
-Salary Average Remaining : $6,635
Miles Wood $1,000,000 (1)
-Salary Remaining : $5,525
-Salary Average : $975,000
-Salary Average Remaining : $5,387
Joel Eriksson Ek $950,000 (2)
-Salary Remaining : $5,249
-Salary Average : $943,750
-Salary Average Remaining : $5,214
Kirill Kaprizov $925,000 (3)
-Salary Remaining : $5,110
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Pius Suter $925,000 (3)
-Salary Remaining : $5,110
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Rasmus Dahlin $925,000 (1)
-Salary Remaining : $5,110
-Salary Average : $550,000
-Salary Average Remaining : $3,039
Victor Olofsson $700,000 (1)
-Salary Remaining : $3,867
-Salary Average : $700,000
-Salary Average Remaining : $3,867
Total Pro Players23
Salary Commitment
Year 23 : $72,422,000
Year 24 : $54,067,000
Year 25 : $43,000,000
Year 26 : $23,347,000
Salary Average Commitment
Year 23 : $69,819,000
Year 24 : $51,864,000
Year 25 : $41,195,000
Year 26 : $23,347,000
Salary Cap with 1 Way Contract
Year 23 : $72,422,000
Year 24 : $54,067,000
Year 25 : $43,000,000
Year 26 : $23,347,000

Farm Players Salaries

David Kase $105,000 (3)
Salary Remaining : $580
Salary Average : $105,000
Salary Average Remaining : $580
Glenn Gawdin $96,470 (3)
Salary Remaining : $533
Salary Average : $96,470
Salary Average Remaining : $533
Stuart Skinner $95,700 (1)
Salary Remaining : $529
Salary Average : $95,700
Salary Average Remaining : $529
Tobias Rieder $95,000 (1)
Salary Remaining : $525
Salary Average : $95,000
Salary Average Remaining : $525
Lukas Craggs $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Otto Leskinen $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Cole Caufield $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Corey Schueneman $92,500 (3)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Jake Kielly $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Mat Robson $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Nico Sturm $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Justin Almeida $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Rodrigo Abols $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Seamus Malone $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Ville Heinola $92,500 (2)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Riley Damiani $92,500 (3)
Salary Remaining : $511
Salary Average : $55,000
Salary Average Remaining : $304
Andrew Poturalski $92,500 (3)
Salary Remaining : $511
Salary Average : $92,500
Salary Average Remaining : $511
Cale Fleury $91,700 (1)
Salary Remaining : $507
Salary Average : $91,700
Salary Average Remaining : $507
Alexandre Carrier $86,100 (1)
Salary Remaining : $476
Salary Average : $86,100
Salary Average Remaining : $476
Brayden Tracey $85,000 (3)
Salary Remaining : $470
Salary Average : $85,000
Salary Average Remaining : $470
Connor Hobbs $84,900 (1)
Salary Remaining : $469
Salary Average : $84,900
Salary Average Remaining : $469
Thomas Schemitsch $75,000 (3)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Jeremy Bracco $75,000 (1)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Seth Griffith $75,000 (2)
Salary Remaining : $414
Salary Average : $75,000
Salary Average Remaining : $414
Kole Lind (Out of Payroll) $70,000 (1)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Joel L'Esperance $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Matiss Kivlenieks $70,000 (2)
Salary Remaining : $387
Salary Average : $70,000
Salary Average Remaining : $387
Martin Ouellette $55,000 (1)
Salary Remaining : $304
Salary Average : $55,000
Salary Average Remaining : $304
Total Farm Players28
Salary Commitment
Year 23 : $2,432,370
Year 24 : $1,778,970
Year 25 : $823,970
Year 26 : $0
Salary Average Commitment
Year 23 : $2,319,870
Year 24 : $1,666,470
Year 25 : $711,470
Year 26 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

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

Over Minimum of
$60,200,000

Pro Players

Farm Players

Total Players

Avalanche $30,675,308 $70,245,017 $11,254,983 $10,045,017 223153
Blackhawks $31,176,443 $72,581,555 $8,918,445 $12,381,555 213354
Blue Jackets $66,486,890 $64,376,671 $17,123,329 $4,176,671 243559
Blues $12,805,763 $77,985,947 $3,514,053 $17,785,947 202545
Bruins $55,936,323 $72,100,198 $9,399,802 $11,900,198 203252
Canadiens $72,568,433 $78,131,954 $3,368,046 $17,931,954 222446
Canucks $68,691,626 $76,673,571 $4,826,429 $16,473,571 243761
Capitals $26,419,859 $74,152,774 $7,347,226 $13,952,774 233558
Coyotes $35,471,127 $73,292,459 $8,207,541 $13,092,459 252146
Devils $35,711,421 $72,051,123 $9,448,877 $11,851,123 223052
Ducks $19,191,206 $69,131,530 $12,368,470 $8,931,530 233659
Flames $55,019,689 $78,492,732 $3,007,268 $18,292,732 213152
Flyers $69,057,847 $70,682,046 $10,817,954 $10,482,046 243357
Golden Knights $59,794,048 $61,193,222 $20,306,778 $993,222 252853
Hurricanes $35,369,842 $80,070,460 $1,429,540 $19,870,460 222850
Islanders $56,118,964 $77,319,736 $4,180,264 $17,119,736 231942
Jets $50,580,257 $76,210,008 $5,289,992 $16,010,008 233659
Kings $37,834,992 $69,376,276 $12,123,724 $9,176,276 212849
Kraken $22,335,553 $67,434,336 $14,065,664 $7,234,336 232346
Lightning $58,808,834 $69,834,386 $11,665,614 $9,634,386 222345
Maple Leafs $29,198,493 $78,805,784 $2,694,216 $18,605,784 232851
Oilers $46,916,623 $79,660,220 $1,839,780 $19,460,220 232245
Panthers $50,751,300 $81,126,792 $373,208 $20,926,792 203151
Penguins $47,706,090 $75,773,644 $5,726,356 $15,573,644 252752
Predators $10,291,962 $68,494,992 $13,005,008 $8,294,992 223355
Rangers $42,341,788 $78,823,253 $2,676,747 $18,623,253 212849
Red Wings $27,385,938 $78,498,519 $3,001,481 $18,298,519 232447
Sabres $27,002,815 $81,062,692 $437,308 $20,862,692 224264
Senators $34,984,098 $80,675,632 $824,368 $20,475,632 222749
Sharks $37,439,288 $79,824,904 $1,675,096 $19,624,904 203050
Stars $10,550,190 $81,440,910 $59,090 $21,240,910 202747
Wild $40,605,322 $79,159,477 $2,340,523 $18,959,477 232851