Out of Date Version of the STHS! Please update your version!
Login

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - 180 $ - 5 188 - 86,46%
Level 2: 5000 - 140 $ - 3 994 - 79,87%
Level 3: 2615 - 125 $ - 1 988 - 76,01%
Level 4: 4000 - 100 $ - 3 040 - 76,01%
Luxury : 1000 - 300 $ - 919 - 91,85%
Total Capacity :18615

Income

Home Games Left2
Average Attendance - %15 128 - 81,27%
Average Income per Game3 458 240 $
Year to Date Revenue138 329 589 $

Expense

Pro Players Total Salaries92 505 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses80 033 928 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date80 033 928 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 916 479 $
Pro Remaining Season Days10
Pro Expenses Per Days1 051 193 $
Pro Estimated Expenses10 511 930 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses10 511 930 $
Estimated Season Salary Cap90 545 858 $
Estimate Under Maximum Salary Cap of 91 000 000 $454 142 $
Estimate Over Minimum Salary Cap of 59 000 000 $ 31 545 858 $
Current Bank Account354 829 623 $
Projected Bank Account351 234 172 $

Pro Players Salaries

Auston Matthews 13 250 000 $ (3)
-Salary Remaining : 1 505 682 $
Sergei Bobrovsky 10 000 000 $ (2)
-Salary Remaining : 1 136 364 $
Jesper Bratt 7 875 000 $ (3)
-Salary Remaining : 894 886 $
Andrei Svechnikov 7 750 000 $ (2)
-Salary Remaining : 880 682 $
Matthew Boldy 7 000 000 $ (3)
-Salary Remaining : 795 455 $
Cam Fowler 6 500 000 $ (5)
-Salary Remaining : 738 636 $
Damon Severson 6 250 000 $ (2)
-Salary Remaining : 710 227 $
Sean Monahan 5 500 000 $ (3)
-Salary Remaining : 625 000 $
Shea Theodore 5 200 000 $ (2)
-Salary Remaining : 590 909 $
Nino Niederreiter 4 000 000 $ (1)
-Salary Remaining : 454 545 $
Anthony Duclair 3 500 000 $ (3)
-Salary Remaining : 397 727 $
Marco Scandella 3 275 000 $ (4)
-Salary Remaining : 372 159 $
Karel Vejmelka 2 725 000 $ (1)
-Salary Remaining : 309 659 $
Nico Sturm 2 000 000 $ (1)
-Salary Remaining : 227 273 $
Noel Acciari 2 000 000 $ (2)
-Salary Remaining : 227 273 $
Scott Mayfield 1 450 000 $ (1)
-Salary Remaining : 164 773 $
Connor Dewar 1 180 000 $ (3)
-Salary Remaining : 134 091 $
William Borgen 925 000 $ (2)
-Salary Remaining : 105 114 $
Valtteri Puustinen 775 000 $ (3)
-Salary Remaining : 88 068 $
Jayson Megna 750 000 $ (1)
-Salary Remaining : 85 227 $
Xavier Parent 600 000 $ (1)
-Salary Remaining : 68 182 $
Total Pro Players21
Salary Commitment
Year 54 : 92 505 000 $
Year 55 : 80 980 000 $
Year 56 : 48 855 000 $
Year 57 : 9 775 000 $
Salary Average Commitment
Year 54 : 5 400 000 $
Year 55 : 4 800 000 $
Year 56 : 4 800 000 $
Year 57 : 600 000 $
Salary Cap with 1 Way Contract
Year 54 : 92 505 000 $
Year 55 : 80 980 000 $
Year 56 : 48 855 000 $
Year 57 : 9 775 000 $

Farm Players Salaries

Dmitry Orlov 510 000 $ (2)
Salary Remaining : 510 000 $
Alexander Wennberg 450 000 $ (1)
Salary Remaining : 450 000 $
Jakub Vrana 262 500 $ (2)
Salary Remaining : 262 500 $
Jack Drury 172 500 $ (3)
Salary Remaining : 172 500 $
Kurtis MacDermid 115 000 $ (3)
Salary Remaining : 115 000 $
Cole Smith 100 000 $ (5)
Salary Remaining : 100 000 $
Arvid Soderblom 96 250 $ (3)
Salary Remaining : 96 250 $
Andre Lee 92 500 $ (3)
Salary Remaining : 92 500 $
Taylor Gauthier 92 500 $ (1)
Salary Remaining : 92 500 $
Chase Pearson 91 783 $ (1)
Salary Remaining : 91 783 $
John Farinacci 91 000 $ (3)
Salary Remaining : 91 000 $
Pierrick Dube 87 000 $ (5)
Salary Remaining : 87 000 $
Viktor Neuchev 87 000 $ (3)
Salary Remaining : 87 000 $
Kyle McDonald 87 000 $ (5)
Salary Remaining : 87 000 $
Alex Jefferies 86 750 $ (3)
Salary Remaining : 86 750 $
Akito Hirose 78 750 $ (3)
Salary Remaining : 78 750 $
Reilly Walsh 77 500 $ (3)
Salary Remaining : 77 500 $
Cole Koepke 77 500 $ (5)
Salary Remaining : 77 500 $
Filip Roos 77 500 $ (3)
Salary Remaining : 77 500 $
Hudson Fasching 77 500 $ (1)
Salary Remaining : 77 500 $
Mitchell Gibson 77 500 $ (3)
Salary Remaining : 77 500 $
Remi Elie 75 000 $ (1)
Salary Remaining : 75 000 $
David Cotton 0 $ (0)
Salary Remaining : 0 $
Frederic Allard 0 $ (0)
Salary Remaining : 0 $
Sheldon Rempal 0 $ (0)
Salary Remaining : 0 $
Total Farm Players25
Salary Commitment
Year 54 : 2 963 033 $
Year 55 : 2 176 250 $
Year 56 : 1 403 750 $
Year 57 : 351 500 $
Salary Average Commitment
Year 54 : 951 250 $
Year 55 : 858 750 $
Year 56 : 858 750 $
Year 57 : 240 000 $

Black Hawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6500 - 180 $ - 5 914 - 90,98%
Level 2: 5500 - 100 $ - 5 264 - 95,71%
Level 3: 2717 - 90 $ - 2 663 - 98,00%
Level 4: 4000 - 80 $ - 3 924 - 98,10%
Luxury : 1000 - 300 $ - 939 - 93,90%
Total Capacity :19717

Income

Home Games Left5
Average Attendance - %18 703 - 94,86%
Average Income per Game3 118 863 $
Year to Date Revenue115 397 921 $

Expense

Pro Players Total Salaries72 577 500 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses58 587 644 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date58 587 644 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue15 594 314 $
Pro Remaining Season Days10
Pro Expenses Per Days824 744 $
Pro Estimated Expenses8 247 440 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses8 247 440 $
Estimated Season Salary Cap66 835 084 $
Estimate Under Maximum Salary Cap of 91 000 000 $24 164 916 $
Estimate Over Minimum Salary Cap of 59 000 000 $ 7 835 084 $
Current Bank Account213 377 328 $
Projected Bank Account220 724 202 $

Pro Players Salaries

Nikita Kucherov 9 500 000 $ (1)
-Salary Remaining : 1 079 545 $
Sam Reinhart 8 265 000 $ (3)
-Salary Remaining : 939 205 $
Sean Couturier 7 750 000 $ (3)
-Salary Remaining : 880 682 $
Nazem Kadri 7 000 000 $ (5)
-Salary Remaining : 795 455 $
Torey Krug 6 500 000 $ (2)
-Salary Remaining : 738 636 $
Tyler Bertuzzi 5 500 000 $ (3)
-Salary Remaining : 625 000 $
Bryan Rust 5 125 000 $ (3)
-Salary Remaining : 582 386 $
T.J. Brodie 5 000 000 $ (4)
-Salary Remaining : 568 182 $
Alex Tuch 4 750 000 $ (1)
-Salary Remaining : 539 773 $
Chris Driedger (Out of Payroll) 3 500 000 $ (1)
-Salary Remaining : 397 727 $
Luke Schenn 2 750 000 $ (3)
-Salary Remaining : 312 500 $
William Carrier 2 000 000 $ (3)
-Salary Remaining : 227 273 $
Jani Hakanpaa 1 500 000 $ (2)
-Salary Remaining : 170 455 $
Noah Cates 1 137 500 $ (1)
-Salary Remaining : 129 261 $
Kaapo Kahkonen 1 000 000 $ (3)
-Salary Remaining : 113 636 $
Trevor van Riemsdyk 950 000 $ (1)
-Salary Remaining : 107 955 $
Zach Sanford 850 000 $ (1)
-Salary Remaining : 96 591 $
Samuel Poulin 775 000 $ (2)
-Salary Remaining : 88 068 $
Louis Crevier 775 000 $ (3)
-Salary Remaining : 88 068 $
Hunter Miska 725 000 $ (1)
-Salary Remaining : 82 386 $
Juho Lammikko 725 000 $ (1)
-Salary Remaining : 82 386 $
Total Pro Players21
Salary Commitment
Year 54 : 76 077 500 $
Year 55 : 53 940 000 $
Year 56 : 45 165 000 $
Year 57 : 12 000 000 $
Salary Average Commitment
Year 54 : 6 000 000 $
Year 55 : 6 000 000 $
Year 56 : 4 800 000 $
Year 57 : 600 000 $
Salary Cap with 1 Way Contract
Year 54 : 76 077 500 $
Year 55 : 53 940 000 $
Year 56 : 45 165 000 $
Year 57 : 12 000 000 $

Farm Players Salaries

Ryan Reaves 175 000 $ (2)
Salary Remaining : 175 000 $
Tyler Madden 92 500 $ (1)
Salary Remaining : 92 500 $
Ethan Del Mastro 85 583 $ (2)
Salary Remaining : 85 583 $
Brendan Lemieux 80 000 $ (2)
Salary Remaining : 80 000 $
Ben Harpur 78 750 $ (2)
Salary Remaining : 78 750 $
Dustin Tokarski 77 500 $ (1)
Salary Remaining : 77 500 $
Sebastian AhoD 77 500 $ (3)
Salary Remaining : 77 500 $
Drake Caggiula 77 500 $ (1)
Salary Remaining : 77 500 $
William Lockwood 75 000 $ (1)
Salary Remaining : 75 000 $
Garrett Pilon 75 000 $ (1)
Salary Remaining : 75 000 $
Jaret Anderson-Dolan 75 000 $ (1)
Salary Remaining : 75 000 $
Chris Tierney 75 000 $ (3)
Salary Remaining : 75 000 $
Total Farm Players12
Salary Commitment
Year 54 : 1 044 333 $
Year 55 : 571 833 $
Year 56 : 152 500 $
Year 57 : 0 $
Salary Average Commitment
Year 54 : 120 000 $
Year 55 : 120 000 $
Year 56 : 60 000 $
Year 57 : 0 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6500 - 180 $ - 5 245 - 80,69%
Level 2: 4500 - 140 $ - 3 989 - 88,65%
Level 3: 3500 - 125 $ - 2 008 - 57,36%
Level 4: 3650 - 100 $ - 3 059 - 83,82%
Luxury : 1000 - 300 $ - 919 - 91,91%
Total Capacity :19150

Income

Home Games Left1
Average Attendance - %15 221 - 79,48%
Average Income per Game3 479 526 $
Year to Date Revenue142 660 565 $

Expense

Pro Players Total Salaries95 552 500 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses79 984 679 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date79 984 679 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 479 526 $
Pro Remaining Season Days10
Pro Expenses Per Days1 085 824 $
Pro Estimated Expenses10 858 240 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses10 858 240 $
Estimated Season Salary Cap90 842 919 $
Estimate Under Maximum Salary Cap of 91 000 000 $157 081 $
Estimate Over Minimum Salary Cap of 59 000 000 $ 31 842 919 $
Current Bank Account311 980 614 $
Projected Bank Account304 601 900 $

Pro Players Salaries

Jack Eichel 10 000 000 $ (2)
-Salary Remaining : 1 136 364 $
Mikko Rantanen 9 250 000 $ (1)
-Salary Remaining : 1 051 136 $
Patrik Laine 8 700 000 $ (1)
-Salary Remaining : 988 636 $
Mark Scheifele 8 500 000 $ (1)
-Salary Remaining : 965 909 $
Miro Heiskanen 8 450 000 $ (2)
-Salary Remaining : 960 227 $
Anthony Cirelli 6 250 000 $ (3)
-Salary Remaining : 710 227 $
Nikolaj Ehlers 6 000 000 $ (2)
-Salary Remaining : 681 818 $
Brady Skjei 5 250 000 $ (1)
-Salary Remaining : 596 591 $
Thatcher Demko 5 000 000 $ (2)
-Salary Remaining : 568 182 $
Mikael Granlund 5 000 000 $ (5)
-Salary Remaining : 568 182 $
Travis Sanheim 4 675 000 $ (2)
-Salary Remaining : 531 250 $
Devon Toews 4 100 000 $ (1)
-Salary Remaining : 465 909 $
Shane Pinto 3 750 000 $ (3)
-Salary Remaining : 426 136 $
Thomas Novak 3 500 000 $ (3)
-Salary Remaining : 397 727 $
Cam York 1 600 000 $ (1)
-Salary Remaining : 181 818 $
Kirill Marchenko 1 562 500 $ (2)
-Salary Remaining : 177 557 $
Luke Glendening 1 500 000 $ (3)
-Salary Remaining : 170 455 $
Cayden Primeau 890 000 $ (1)
-Salary Remaining : 101 136 $
Trevor Lewis 800 000 $ (2)
-Salary Remaining : 90 909 $
Calvin De Haan 775 000 $ (4)
-Salary Remaining : 88 068 $
Total Pro Players20
Salary Commitment
Year 54 : 95 552 500 $
Year 55 : 57 262 500 $
Year 56 : 20 775 000 $
Year 57 : 5 775 000 $
Salary Average Commitment
Year 54 : 5 162 500 $
Year 55 : 3 962 500 $
Year 56 : 2 400 000 $
Year 57 : 600 000 $
Salary Cap with 1 Way Contract
Year 54 : 95 552 500 $
Year 55 : 57 262 500 $
Year 56 : 20 775 000 $
Year 57 : 5 775 000 $

Farm Players Salaries

Caleb Jones 135 000 $ (2)
Salary Remaining : 135 000 $
Daniil Miromanov 125 000 $ (3)
Salary Remaining : 125 000 $
Rem Pitlick 110 000 $ (1)
Salary Remaining : 110 000 $
Daniil Tarasov 105 000 $ (2)
Salary Remaining : 105 000 $
Josh Maniscalco 92 500 $ (2)
Salary Remaining : 92 500 $
Dmitri Voronkov 92 500 $ (3)
Salary Remaining : 92 500 $
Jordan Spence 91 917 $ (1)
Salary Remaining : 91 917 $
Tyson Foerster 86 333 $ (3)
Salary Remaining : 86 333 $
Justus Annunen 83 750 $ (3)
Salary Remaining : 83 750 $
Nick Cicek 83 500 $ (3)
Salary Remaining : 83 500 $
Pontus Holmberg 80 000 $ (1)
Salary Remaining : 80 000 $
Tanner Laczynski 76 250 $ (1)
Salary Remaining : 76 250 $
Joseph Cecconi 75 000 $ (2)
Salary Remaining : 75 000 $
Guillaume Brisebois 75 000 $ (2)
Salary Remaining : 75 000 $
Total Farm Players14
Salary Commitment
Year 54 : 1 311 750 $
Year 55 : 953 583 $
Year 56 : 471 083 $
Year 57 : 0 $
Salary Average Commitment
Year 54 : 451 333 $
Year 55 : 391 333 $
Year 56 : 298 833 $
Year 57 : 0 $

Bruins

Bruins is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 5000 - 180 $ - 4 816 - 96,32%
Level 2: 5000 - 140 $ - 3 981 - 79,62%
Level 3: 2500 - 125 $ - 2 039 - 81,57%
Level 4: 4065 - 100 $ - 3 077 - 75,70%
Luxury : 1000 - 300 $ - 918 - 91,80%
Total Capacity :17565

Income

Home Games Left3
Average Attendance - %14 832 - 84,44%
Average Income per Game3 370 841 $
Year to Date Revenue131 462 811 $

Expense

Pro Players Total Salaries54 525 333 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 434 713 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date48 434 713 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 112 524 $
Pro Remaining Season Days10
Pro Expenses Per Days619 606 $
Pro Estimated Expenses6 196 060 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses6 196 060 $
Estimated Season Salary Cap54 630 773 $
Estimate Under Maximum Salary Cap of 91 000 000 $36 369 227 $
Estimate Over Minimum Salary Cap of 59 000 000 $ -4 369 227 $
Current Bank Account309 951 458 $
Projected Bank Account313 867 922 $

Pro Players Salaries

Andrew Mangiapane 5 800 000 $ (3)
-Salary Remaining : 659 091 $
Andrei Kuzmenko 5 500 000 $ (2)
-Salary Remaining : 625 000 $
Tristan Jarry 5 375 000 $ (2)
-Salary Remaining : 610 795 $
Ryan Strome 5 000 000 $ (1)
-Salary Remaining : 568 182 $
Shayne Gostisbehere 4 125 000 $ (2)
-Salary Remaining : 468 750 $
Jack Roslovic 4 000 000 $ (1)
-Salary Remaining : 454 545 $
Kailer Yamamoto 3 100 000 $ (2)
-Salary Remaining : 352 273 $
Olli Maatta 2 250 000 $ (1)
-Salary Remaining : 255 682 $
Sonny Milano 1 900 000 $ (2)
-Salary Remaining : 215 909 $
Filip Zadina 1 850 000 $ (1)
-Salary Remaining : 210 227 $
Isac Lundestrom 1 800 000 $ (2)
-Salary Remaining : 204 545 $
Travis Boyd 1 750 000 $ (2)
-Salary Remaining : 198 864 $
Cole Sillinger 1 633 333 $ (1)
-Salary Remaining : 185 606 $
Antti Raanta 1 500 000 $ (4)
-Salary Remaining : 170 455 $
Rasmus Sandin 1 400 000 $ (2)
-Salary Remaining : 159 091 $
Carl Grundstrom 1 300 000 $ (2)
-Salary Remaining : 147 727 $
Nick Perbix 1 125 000 $ (2)
-Salary Remaining : 127 841 $
Kasperi Kapanen 1 000 000 $ (3)
-Salary Remaining : 113 636 $
Cole Guttman 950 000 $ (1)
-Salary Remaining : 107 955 $
Martin Fehervary 880 000 $ (1)
-Salary Remaining : 100 000 $
Nick Seeler 775 000 $ (2)
-Salary Remaining : 88 068 $
Calvin Pickard 762 000 $ (2)
-Salary Remaining : 86 591 $
Philipp Kurashev 750 000 $ (1)
-Salary Remaining : 85 227 $
Total Pro Players23
Salary Commitment
Year 54 : 54 525 333 $
Year 55 : 37 212 000 $
Year 56 : 8 300 000 $
Year 57 : 1 500 000 $
Salary Average Commitment
Year 54 : 2 150 000 $
Year 55 : 1 200 000 $
Year 56 : 1 200 000 $
Year 57 : 0 $
Salary Cap with 1 Way Contract
Year 54 : 54 525 333 $
Year 55 : 37 212 000 $
Year 56 : 8 300 000 $
Year 57 : 1 500 000 $

Farm Players Salaries

Matt Murray 625 000 $ (1)
Salary Remaining : 625 000 $
Colin Blackwell 120 000 $ (1)
Salary Remaining : 120 000 $
Vasily Podkolzin 100 000 $ (3)
Salary Remaining : 100 000 $
Andreas Englund 100 000 $ (2)
Salary Remaining : 100 000 $
Ben Hutton 97 500 $ (3)
Salary Remaining : 97 500 $
Tye Kartye 92 500 $ (2)
Salary Remaining : 92 500 $
Ryan Johnson 92 500 $ (3)
Salary Remaining : 92 500 $
Artemi Kniazev 90 500 $ (2)
Salary Remaining : 90 500 $
Calen Addison 82 500 $ (2)
Salary Remaining : 82 500 $
Joe Snively 80 000 $ (2)
Salary Remaining : 80 000 $
Lane Pederson 77 500 $ (3)
Salary Remaining : 77 500 $
Vinni Lettieri 77 500 $ (2)
Salary Remaining : 77 500 $
Matthew Highmore 77 500 $ (3)
Salary Remaining : 77 500 $
Christian Wolanin 77 500 $ (1)
Salary Remaining : 77 500 $
Troy Grosenick 77 500 $ (3)
Salary Remaining : 77 500 $
Luke Philp 77 500 $ (1)
Salary Remaining : 77 500 $
Collin Delia 77 500 $ (1)
Salary Remaining : 77 500 $
Jake Leschyshyn 76 667 $ (2)
Salary Remaining : 76 667 $
Adam Ruzicka 76 250 $ (2)
Salary Remaining : 76 250 $
Kieffer Bellows 0 $ (0)
Salary Remaining : 0 $
Jordy Bellerive 0 $ (0)
Salary Remaining : 0 $
Isaac Ratcliffe 0 $ (0)
Salary Remaining : 0 $
Austin Strand 0 $ (0)
Salary Remaining : 0 $
Ken Appleby 0 $ (0)
Salary Remaining : 0 $
Riley Damiani 0 $ (0)
Salary Remaining : 0 $
Total Farm Players25
Salary Commitment
Year 54 : 2 175 917 $
Year 55 : 1 198 417 $
Year 56 : 522 500 $
Year 57 : 0 $
Salary Average Commitment
Year 54 : 425 000 $
Year 55 : 425 000 $
Year 56 : 332 500 $
Year 57 : 0 $

Canadiens

Canadiens is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 7000 - 180 $ - 5 217 - 74,52%
Level 2: 5000 - 140 $ - 3 897 - 77,94%
Level 3: 4000 - 125 $ - 2 000 - 50,00%
Level 4: 4273 - 100 $ - 3 088 - 72,27%
Luxury : 1000 - 300 $ - 920 - 92,01%
Total Capacity :21273

Income

Home Games Left5
Average Attendance - %15 122 - 71,08%
Average Income per Game3 455 951 $
Year to Date Revenue127 870 193 $

Expense

Pro Players Total Salaries57 430 458 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses49 399 851 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date49 399 851 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue17 279 756 $
Pro Remaining Season Days10
Pro Expenses Per Days652 619 $
Pro Estimated Expenses6 526 190 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses6 526 190 $
Estimated Season Salary Cap55 926 041 $
Estimate Under Maximum Salary Cap of 91 000 000 $35 073 959 $
Estimate Over Minimum Salary Cap of 59 000 000 $ -3 073 959 $
Current Bank Account226 621 711 $
Projected Bank Account237 375 277 $

Pro Players Salaries

Brendan Gallagher 6 500 000 $ (1)
-Salary Remaining : 738 636 $
Erik Johnson 6 000 000 $ (3)
-Salary Remaining : 681 818 $
Semyon Varlamov 5 000 000 $ (3)
-Salary Remaining : 568 182 $
Ilya Mikheyev 4 750 000 $ (1)
-Salary Remaining : 539 773 $
Tyson Barrie 4 500 000 $ (2)
-Salary Remaining : 511 364 $
Radek Faksa 3 250 000 $ (1)
-Salary Remaining : 369 318 $
Craig Smith 3 100 000 $ (2)
-Salary Remaining : 352 273 $
Timothy Liljegren 3 000 000 $ (3)
-Salary Remaining : 340 909 $
Oskar Sundqvist 2 750 000 $ (1)
-Salary Remaining : 312 500 $
Brock McGinn 2 750 000 $ (1)
-Salary Remaining : 312 500 $
Sean Kuraly 2 500 000 $ (3)
-Salary Remaining : 284 091 $
Dan Vladar 2 200 000 $ (3)
-Salary Remaining : 250 000 $
Morgan Geekie 2 000 000 $ (3)
-Salary Remaining : 227 273 $
Kevin Korchinski 1 920 000 $ (3)
-Salary Remaining : 218 182 $
Jack McBain 1 350 000 $ (2)
-Salary Remaining : 153 409 $
Sam Carrick 1 000 000 $ (5)
-Salary Remaining : 113 636 $
Cody Glass 874 125 $ (1)
-Salary Remaining : 99 332 $
Simon Lundmark 850 833 $ (2)
-Salary Remaining : 96 686 $
Ryan McLeod 798 000 $ (1)
-Salary Remaining : 90 682 $
Julien Gauthier 787 500 $ (3)
-Salary Remaining : 89 489 $
Malcolm Subban 775 000 $ (2)
-Salary Remaining : 88 068 $
Jett Woo 775 000 $ (1)
-Salary Remaining : 88 068 $
Total Pro Players22
Salary Commitment
Year 54 : 57 430 458 $
Year 55 : 34 983 333 $
Year 56 : 24 407 500 $
Year 57 : 1 000 000 $
Salary Average Commitment
Year 54 : 5 118 333 $
Year 55 : 4 518 333 $
Year 56 : 4 518 333 $
Year 57 : 600 000 $
Salary Cap with 1 Way Contract
Year 54 : 57 430 458 $
Year 55 : 34 983 333 $
Year 56 : 24 407 500 $
Year 57 : 1 000 000 $

Farm Players Salaries

Tyler Boucher 160 000 $ (3)
Salary Remaining : 160 000 $
Dylan Holloway 144 167 $ (2)
Salary Remaining : 144 167 $
Matt Stienburg 95 000 $ (3)
Salary Remaining : 95 000 $
Jayden Grubbe 92 500 $ (3)
Salary Remaining : 92 500 $
Brett Harrison 90 300 $ (3)
Salary Remaining : 90 300 $
Zack Ostapchuk 88 000 $ (3)
Salary Remaining : 88 000 $
Daniil Chayka 84 400 $ (3)
Salary Remaining : 84 400 $
Nikita Okhotyuk 78 917 $ (3)
Salary Remaining : 78 917 $
Jared McIsaac 78 750 $ (3)
Salary Remaining : 78 750 $
Noel Hoefenmayer 77 500 $ (1)
Salary Remaining : 77 500 $
Trey Fix-Wolansky 77 500 $ (2)
Salary Remaining : 77 500 $
Gabriel Fortier 77 500 $ (1)
Salary Remaining : 77 500 $
Seth Griffith 76 250 $ (1)
Salary Remaining : 76 250 $
Total Farm Players13
Salary Commitment
Year 54 : 1 220 784 $
Year 55 : 989 534 $
Year 56 : 767 867 $
Year 57 : 0 $
Salary Average Commitment
Year 54 : 712 750 $
Year 55 : 532 750 $
Year 56 : 532 750 $
Year 57 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6500 - 180 $ - 5 117 - 78,72%
Level 2: 5500 - 140 $ - 3 944 - 71,71%
Level 3: 2250 - 125 $ - 1 998 - 88,78%
Level 4: 4000 - 100 $ - 3 075 - 76,87%
Luxury : 1000 - 300 $ - 916 - 91,62%
Total Capacity :19250

Income

Home Games Left3
Average Attendance - %15 049 - 78,18%
Average Income per Game3 434 768 $
Year to Date Revenue133 955 954 $

Expense

Pro Players Total Salaries90 280 833 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses80 017 201 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date80 017 201 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 304 304 $
Pro Remaining Season Days10
Pro Expenses Per Days1 025 919 $
Pro Estimated Expenses10 259 190 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses10 259 190 $
Estimated Season Salary Cap90 276 391 $
Estimate Under Maximum Salary Cap of 91 000 000 $723 609 $
Estimate Over Minimum Salary Cap of 59 000 000 $ 31 276 391 $
Current Bank Account102 069 119 $
Projected Bank Account102 114 233 $

Pro Players Salaries

Nathan MacKinnon 12 600 000 $ (3)
-Salary Remaining : 1 431 818 $
Robert Thomas 8 125 000 $ (2)
-Salary Remaining : 923 295 $
Jason Robertson 7 750 000 $ (2)
-Salary Remaining : 880 682 $
Filip Hronek 7 250 000 $ (3)
-Salary Remaining : 823 864 $
Hampus Lindholm 6 500 000 $ (1)
-Salary Remaining : 738 636 $
Chris Kreider 6 500 000 $ (4)
-Salary Remaining : 738 636 $
Mattias Ekholm 6 250 000 $ (1)
-Salary Remaining : 710 227 $
Jacob Markstrom 6 000 000 $ (3)
-Salary Remaining : 681 818 $
Pavel Buchnevich 5 800 000 $ (2)
-Salary Remaining : 659 091 $
Joel Eriksson Ek 5 250 000 $ (1)
-Salary Remaining : 596 591 $
Matias Maccelli 3 425 000 $ (3)
-Salary Remaining : 389 205 $
Jonas Siegenthaler 3 400 000 $ (3)
-Salary Remaining : 386 364 $
Luke Kunin 2 750 000 $ (1)
-Salary Remaining : 312 500 $
Jamie Oleksiak 2 137 500 $ (2)
-Salary Remaining : 242 898 $
Kevin Stenlund 2 000 000 $ (3)
-Salary Remaining : 227 273 $
Braden Schneider 1 325 000 $ (1)
-Salary Remaining : 150 568 $
Jacob Bernard-Docker 1 208 333 $ (1)
-Salary Remaining : 137 311 $
Dmitry Kulikov 1 150 000 $ (5)
-Salary Remaining : 130 682 $
Ross Colton 1 125 000 $ (1)
-Salary Remaining : 127 841 $
Philip Tomasino 863 334 $ (2)
-Salary Remaining : 98 106 $
Sebastian Cossa 863 333 $ (3)
-Salary Remaining : 98 106 $
Taylor Raddysh 758 333 $ (2)
-Salary Remaining : 86 174 $
Total Pro Players22
Salary Commitment
Year 54 : 93 030 833 $
Year 55 : 68 622 500 $
Year 56 : 43 188 333 $
Year 57 : 7 650 000 $
Salary Average Commitment
Year 54 : 5 663 333 $
Year 55 : 5 063 333 $
Year 56 : 4 463 333 $
Year 57 : 600 000 $
Salary Cap with 1 Way Contract
Year 54 : 93 030 833 $
Year 55 : 68 622 500 $
Year 56 : 43 188 333 $
Year 57 : 7 650 000 $

Farm Players Salaries

Thomas Chabot 800 000 $ (1)
Salary Remaining : 800 000 $
Calvin Petersen 500 000 $ (2)
Salary Remaining : 500 000 $
Filip Gustavsson 375 000 $ (3)
Salary Remaining : 375 000 $
Oliver Kylington 250 000 $ (2)
Salary Remaining : 250 000 $
Curtis Hall 92 500 $ (2)
Salary Remaining : 92 500 $
Josh Mahura 92 500 $ (2)
Salary Remaining : 92 500 $
Layton Ahac 89 750 $ (2)
Salary Remaining : 89 750 $
Michael Eyssimont 80 000 $ (3)
Salary Remaining : 80 000 $
Adam Erne 78 500 $ (2)
Salary Remaining : 78 500 $
Wade Allison 78 500 $ (2)
Salary Remaining : 78 500 $
Angus Crookshank 77 500 $ (1)
Salary Remaining : 77 500 $
Isaak Phillips 77 500 $ (2)
Salary Remaining : 77 500 $
Bokondji Imama 77 500 $ (1)
Salary Remaining : 77 500 $
Jimmy Huntington 77 500 $ (2)
Salary Remaining : 77 500 $
Ian Mitchell 77 500 $ (3)
Salary Remaining : 77 500 $
Justin Bailey 77 500 $ (3)
Salary Remaining : 77 500 $
Boris Katchouk 75 833 $ (2)
Salary Remaining : 75 833 $
Total Farm Players17
Salary Commitment
Year 54 : 2 977 583 $
Year 55 : 2 022 583 $
Year 56 : 610 000 $
Year 57 : 0 $
Salary Average Commitment
Year 54 : 780 000 $
Year 55 : 660 000 $
Year 56 : 240 000 $
Year 57 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - 180 $ - 5 128 - 85,46%
Level 2: 5000 - 140 $ - 3 932 - 78,63%
Level 3: 2506 - 125 $ - 2 037 - 81,30%
Level 4: 4000 - 100 $ - 3 018 - 75,44%
Luxury : 1000 - 300 $ - 921 - 92,14%
Total Capacity :18506

Income

Home Games Left3
Average Attendance - %15 036 - 81,25%
Average Income per Game3 436 425 $
Year to Date Revenue134 020 588 $

Expense

Pro Players Total Salaries80 253 751 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses66 793 181 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date66 793 181 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 309 276 $
Pro Remaining Season Days10
Pro Expenses Per Days911 974 $
Pro Estimated Expenses9 119 740 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses9 119 740 $
Estimated Season Salary Cap75 912 921 $
Estimate Under Maximum Salary Cap of 91 000 000 $15 087 079 $
Estimate Over Minimum Salary Cap of 59 000 000 $ 16 912 921 $
Current Bank Account66 203 589 $
Projected Bank Account67 393 125 $

Pro Players Salaries

Roope Hintz 8 450 000 $ (3)
-Salary Remaining : 960 227 $
Brent Burns 8 000 000 $ (2)
-Salary Remaining : 909 091 $
Clayton Keller 7 150 000 $ (3)
-Salary Remaining : 812 500 $
Ryan McDonagh 6 750 000 $ (2)
-Salary Remaining : 767 045 $
Ryan Pulock 6 150 000 $ (2)
-Salary Remaining : 698 864 $
Mats Zuccarello 6 000 000 $ (1)
-Salary Remaining : 681 818 $
Anton Lundell 5 000 000 $ (3)
-Salary Remaining : 568 182 $
Rasmus Andersson 4 550 000 $ (3)
-Salary Remaining : 517 045 $
Ian Cole 4 250 000 $ (1)
-Salary Remaining : 482 955 $
Adam Fantilli 4 150 000 $ (3)
-Salary Remaining : 471 591 $
Frederik Andersen 3 400 000 $ (5)
-Salary Remaining : 386 364 $
Martin Necas 3 000 000 $ (2)
-Salary Remaining : 340 909 $
Jan Rutta 2 750 000 $ (3)
-Salary Remaining : 312 500 $
Stuart Skinner 2 600 000 $ (2)
-Salary Remaining : 295 455 $
Blake Lizotte 1 675 000 $ (1)
-Salary Remaining : 190 341 $
Nic Dowd 1 300 000 $ (3)
-Salary Remaining : 147 727 $
Alexey Toropchenko 1 250 000 $ (3)
-Salary Remaining : 142 045 $
Connor Zary 1 050 000 $ (3)
-Salary Remaining : 119 318 $
Wyatt Johnston 1 000 417 $ (1)
-Salary Remaining : 113 684 $
Eric Robinson 950 000 $ (3)
-Salary Remaining : 107 955 $
Daniil Gushchin 828 334 $ (3)
-Salary Remaining : 94 129 $
Total Pro Players21
Salary Commitment
Year 54 : 80 253 751 $
Year 55 : 67 328 334 $
Year 56 : 40 828 334 $
Year 57 : 3 400 000 $
Salary Average Commitment
Year 54 : 8 252 917 $
Year 55 : 7 252 500 $
Year 56 : 7 252 500 $
Year 57 : 600 000 $
Salary Cap with 1 Way Contract
Year 54 : 80 253 751 $
Year 55 : 67 328 334 $
Year 56 : 40 828 334 $
Year 57 : 3 400 000 $

Farm Players Salaries

Matthew Benning 125 000 $ (1)
Salary Remaining : 125 000 $
Andrew Cogliano 100 000 $ (2)
Salary Remaining : 100 000 $
Filip Kral 77 500 $ (3)
Salary Remaining : 77 500 $
Kyle MacLean 77 500 $ (5)
Salary Remaining : 77 500 $
Sheldon Dries 77 500 $ (3)
Salary Remaining : 77 500 $
Owen Sillinger 77 500 $ (5)
Salary Remaining : 77 500 $
Connor Carrick 77 500 $ (3)
Salary Remaining : 77 500 $
John Leonard 77 500 $ (3)
Salary Remaining : 77 500 $
Matt Tennyson 75 000 $ (1)
Salary Remaining : 75 000 $
Carl Dahlstrom 75 000 $ (1)
Salary Remaining : 75 000 $
Justin Schultz 60 000 $ (1)
Salary Remaining : 60 000 $
Sam Anas 0 $ (0)
Salary Remaining : 0 $
Total Farm Players12
Salary Commitment
Year 54 : 900 000 $
Year 55 : 565 000 $
Year 56 : 465 000 $
Year 57 : 155 000 $
Salary Average Commitment
Year 54 : 480 000 $
Year 55 : 360 000 $
Year 56 : 360 000 $
Year 57 : 120 000 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - 180 $ - 5 138 - 85,63%
Level 2: 5000 - 140 $ - 3 916 - 78,33%
Level 3: 2000 - 125 $ - 1 967 - 98,35%
Level 4: 4000 - 100 $ - 3 041 - 76,02%
Luxury : 1000 - 300 $ - 926 - 92,57%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %14 988 - 83,26%
Average Income per Game3 428 109 $
Year to Date Revenue133 696 253 $

Expense

Pro Players Total Salaries71 914 500 $
Farm Players Total Salaries0 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses60 825 342 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date60 825 342 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 284 327 $
Pro Remaining Season Days10
Pro Expenses Per Days817 210 $
Pro Estimated Expenses8 172 100 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses8 172 100 $
Estimated Season Salary Cap68 997 442 $
Estimate Under Maximum Salary Cap of 91 000 000 $22 002 558 $
Estimate Over Minimum Salary Cap of 59 000 000 $ 9 997 442 $
Current Bank Account341 916 571 $
Projected Bank Account344 028 798 $

Pro Players Salaries

Tyler Seguin 9 850 000 $ (3)
-Salary Remaining : 1 119 318 $
Blake Wheeler 8 250 000 $ (3)
-Salary Remaining : 937 500 $
Kevin Fiala 7 875 000 $ (1)
-Salary Remaining : 894 886 $
Ivan Provorov 6 750 000 $ (1)
-Salary Remaining : 767 045 $
Jack Campbell 5 000 000 $ (1)
-Salary Remaining : 568 182 $
Brandon Saad 4 500 000 $ (3)
-Salary Remaining : 511 364 $
Cole Perfetti 3 250 000 $ (3)
-Salary Remaining : 369 318 $
Carson Soucy 3 250 000 $ (3)
-Salary Remaining : 369 318 $
Ryan Graves 3 166 667 $ (1)
-Salary Remaining : 359 849 $
Pierre Engvall 3 000 000 $ (3)
-Salary Remaining : 340 909 $
Max Domi 3 000 000 $ (2)
-Salary Remaining : 340 909 $
Marcus Bjork 2 550 000 $ (4)
-Salary Remaining : 289 773 $
Dominik Kubalik 2 500 000 $ (2)
-Salary Remaining : 284 091 $
Ethan Bear 2 062 000 $ (3)
-Salary Remaining : 234 318 $
Christian Fischer 1 125 000 $ (3)
-Salary Remaining : 127 841 $
Adam Scheel 925 000 $ (2)
-Salary Remaining : 105 114 $
Ty Dellandrea 900 000 $ (2)
-Salary Remaining : 102 273 $
Zachary Bolduc 863 333 $ (3)
-Salary Remaining : 98 106 $
Luke Evangelista 797 500 $ (2)
-Salary Remaining : 90 625 $
Juuso Parssinen 775 000 $ (3)
-Salary Remaining : 88 068 $
Calle Rosen 775 000 $ (3)
-Salary Remaining : 88 068 $
Ben Kraws (Out of Payroll) 775 000 $ (5)
-Salary Remaining : 88 068 $
Colton Point 750 000 $ (1)
-Salary Remaining : 85 227 $
Total Pro Players23
Salary Commitment
Year 54 : 72 689 500 $
Year 55 : 49 147 833 $
Year 56 : 41 025 333 $
Year 57 : 3 325 000 $
Salary Average Commitment
Year 54 : 8 638 333 $
Year 55 : 8 038 333 $
Year 56 : 7 113 333 $
Year 57 : 850 000 $
Salary Cap with 1 Way Contract
Year 54 : 72 689 500 $
Year 55 : 49 147 833 $
Year 56 : 41 025 333 $
Year 57 : 3 325 000 $

Farm Players Salaries

Tomas Tatar 150 000 $ (2)
Salary Remaining : 150 000 $
Kole Lind 85 000 $ (1)
Salary Remaining : 85 000 $
Jean-Luc Foudy 84 700 $ (3)
Salary Remaining : 84 700 $
Grigory Denisenko 77 500 $ (3)
Salary Remaining : 77 500 $
Carson Meyer 77 500 $ (2)
Salary Remaining : 77 500 $
Mitchell Stephens 77 500 $ (3)
Salary Remaining : 77 500 $
Jacob MacDonald 76 250 $ (1)
Salary Remaining : 76 250 $
Jonny Brodzinski 76 250 $ (1)
Salary Remaining : 76 250 $
Mac Hollowell 75 000 $ (1)
Salary Remaining : 75 000 $
Riley Tufte 75 000 $ (1)
Salary Remaining : 75 000 $
Dereck Baribeau 0 $ (0)
Salary Remaining : 0 $
Declan Chisholm 0 $ (0)
Salary Remaining : 0 $
Gustav Olofsson 0 $ (0)
Salary Remaining : 0 $
Total Farm Players13
Salary Commitment
Year 54 : 854 700 $
Year 55 : 467 200 $
Year 56 : 239 700 $
Year 57 : 0 $
Salary Average Commitment
Year 54 : 240 000 $
Year 55 : 240 000 $
Year 56 : 180 000 $
Year 57 : 0 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - 180 $ - 5 162 - 86,04%
Level 2: 5000 - 140 $ - 3 895 - 77,91%
Level 3: 2336 - 125 $ - 1 987 - 85,08%
Level 4: 4000 - 100 $ - 3 098 - 77,45%
Luxury : 1000 - 300 $ - 925 - 92,50%
Total Capacity :18336

Income

Home Games Left3
Average Attendance - %15 068 - 82,18%
Average Income per Game3 442 411 $
Year to Date Revenue134 254 034 $

Expense

Pro Players Total Salaries85 700 333 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses76 043 450 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date76 043 450 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 327 233 $
Pro Remaining Season Days10
Pro Expenses Per Days973 867 $
Pro Estimated Expenses9 738 670 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses9 738 670 $
Estimated Season Salary Cap85 782 120 $
Estimate Under Maximum Salary Cap of 91 000 000 $5 217 880 $
Estimate Over Minimum Salary Cap of 59 000 000 $ 26 782 120 $
Current Bank Account168 050 311 $
Projected Bank Account168 638 874 $

Pro Players Salaries

Mark Stone 9 500 000 $ (2)
-Salary Remaining : 1 079 545 $
Dylan Cozens 7 100 000 $ (3)
-Salary Remaining : 806 818 $
Rasmus Dahlin 6 000 000 $ (2)
-Salary Remaining : 681 818 $
Bo Horvat 5 500 000 $ (1)
-Salary Remaining : 625 000 $
Erik Cernak 5 200 000 $ (2)
-Salary Remaining : 590 909 $
Joel Farabee 5 000 000 $ (1)
-Salary Remaining : 568 182 $
Jean-Gabriel Pageau 5 000 000 $ (2)
-Salary Remaining : 568 182 $
Linus Ullmark 5 000 000 $ (2)
-Salary Remaining : 568 182 $
Adam Larsson 4 167 000 $ (3)
-Salary Remaining : 473 523 $
Jake McCabe 4 000 000 $ (1)
-Salary Remaining : 454 545 $
Boone Jenner 3 750 000 $ (1)
-Salary Remaining : 426 136 $
David Savard 3 500 000 $ (5)
-Salary Remaining : 397 727 $
Pavel Zacha 3 500 000 $ (1)
-Salary Remaining : 397 727 $
Erik Haula 3 150 000 $ (4)
-Salary Remaining : 357 955 $
Zach Whitecloud 2 750 000 $ (2)
-Salary Remaining : 312 500 $
Jake Bean 2 333 333 $ (2)
-Salary Remaining : 265 151 $
Calle Jarnkrok 2 100 000 $ (1)
-Salary Remaining : 238 636 $
Trevor Moore 1 875 000 $ (1)
-Salary Remaining : 213 068 $
Jake Evans 1 700 000 $ (1)
-Salary Remaining : 193 182 $
Nathan Bastian 1 350 000 $ (2)
-Salary Remaining : 153 409 $
Dawson Mercer 1 325 000 $ (1)
-Salary Remaining : 150 568 $
Marcus Johansson 1 100 000 $ (1)
-Salary Remaining : 125 000 $
Logan Thompson 800 000 $ (2)
-Salary Remaining : 90 909 $
Total Pro Players23
Salary Commitment
Year 54 : 85 700 333 $
Year 55 : 55 850 333 $
Year 56 : 17 917 000 $
Year 57 : 6 650 000 $
Salary Average Commitment
Year 54 : 2 600 000 $
Year 55 : 2 600 000 $
Year 56 : 1 800 000 $
Year 57 : 600 000 $
Salary Cap with 1 Way Contract
Year 54 : 85 700 333 $
Year 55 : 55 850 333 $
Year 56 : 17 917 000 $
Year 57 : 6 650 000 $

Farm Players Salaries

Brad Lambert 120 000 $ (2)
Salary Remaining : 120 000 $
Travis Mitchell 95 000 $ (1)
Salary Remaining : 95 000 $
Mattias Norlinder 92 500 $ (1)
Salary Remaining : 92 500 $
Linus Karlsson 92 500 $ (2)
Salary Remaining : 92 500 $
Declan Carlile 92 500 $ (2)
Salary Remaining : 92 500 $
Nikita Novikov 92 500 $ (2)
Salary Remaining : 92 500 $
Samu Tuomaala 92 500 $ (2)
Salary Remaining : 92 500 $
Nikita Chibrikov 92 500 $ (2)
Salary Remaining : 92 500 $
Matej Blumel 92 500 $ (2)
Salary Remaining : 92 500 $
Connor Mackey 91 250 $ (2)
Salary Remaining : 91 250 $
Matthew Robertson 91 083 $ (1)
Salary Remaining : 91 083 $
Ales Stezka 87 000 $ (1)
Salary Remaining : 87 000 $
Clay Stevenson 85 500 $ (1)
Salary Remaining : 85 500 $
Nikolas Matinpalo 85 500 $ (1)
Salary Remaining : 85 500 $
Ryan Tverberg 85 167 $ (2)
Salary Remaining : 85 167 $
Sam Malinski 85 000 $ (2)
Salary Remaining : 85 000 $
Matthew Seminoff 85 000 $ (2)
Salary Remaining : 85 000 $
Gustav Lindstrom 85 000 $ (1)
Salary Remaining : 85 000 $
Alex Steeves 83 417 $ (1)
Salary Remaining : 83 417 $
Nolan Foote 82 500 $ (3)
Salary Remaining : 82 500 $
Ryan Shea 77 500 $ (1)
Salary Remaining : 77 500 $
Benoit-Olivier Groulx 77 500 $ (1)
Salary Remaining : 77 500 $
Matt Villalta 77 500 $ (1)
Salary Remaining : 77 500 $
Dennis Cholowski 77 500 $ (1)
Salary Remaining : 77 500 $
Total Farm Players24
Salary Commitment
Year 54 : 2 118 917 $
Year 55 : 1 103 917 $
Year 56 : 82 500 $
Year 57 : 0 $
Salary Average Commitment
Year 54 : 1 348 000 $
Year 55 : 750 000 $
Year 56 : 60 000 $
Year 57 : 0 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - 180 $ - 5 135 - 85,58%
Level 2: 5000 - 140 $ - 3 798 - 75,97%
Level 3: 3289 - 125 $ - 2 006 - 60,98%
Level 4: 4000 - 100 $ - 3 039 - 75,98%
Luxury : 1000 - 300 $ - 933 - 93,26%
Total Capacity :19289

Income

Home Games Left4
Average Attendance - %14 910 - 77,30%
Average Income per Game3 412 689 $
Year to Date Revenue129 682 166 $

Expense

Pro Players Total Salaries76 919 834 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses73 868 547 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date73 868 547 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 650 754 $
Pro Remaining Season Days10
Pro Expenses Per Days874 089 $
Pro Estimated Expenses8 740 890 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses8 740 890 $
Estimated Season Salary Cap82 609 437 $
Estimate Under Maximum Salary Cap of 91 000 000 $8 390 563 $
Estimate Over Minimum Salary Cap of 59 000 000 $ 23 609 437 $
Current Bank Account139 736 712 $
Projected Bank Account144 646 576 $

Pro Players Salaries

Roman Josi 9 059 000 $ (4)
-Salary Remaining : 1 029 432 $
Kirill Kaprizov 9 000 000 $ (1)
-Salary Remaining : 1 022 727 $
Tim Stutzle 8 350 000 $ (3)
-Salary Remaining : 948 864 $
Jack Hughes 8 000 000 $ (1)
-Salary Remaining : 909 091 $
Quinton Byfield 6 250 000 $ (3)
-Salary Remaining : 710 227 $
Juuse Saros 5 000 000 $ (2)
-Salary Remaining : 568 182 $
Vladimir Tarasenko 5 000 000 $ (3)
-Salary Remaining : 568 182 $
Nick Leddy 4 000 000 $ (3)
-Salary Remaining : 454 545 $
Mario Ferraro 3 250 000 $ (1)
-Salary Remaining : 369 318 $
Jordan Greenway 3 000 000 $ (1)
-Salary Remaining : 340 909 $
Vladislav Gavrikov 2 800 000 $ (1)
-Salary Remaining : 318 182 $
Nick Bonino 2 050 000 $ (3)
-Salary Remaining : 232 955 $
Luke Hughes 1 850 000 $ (3)
-Salary Remaining : 210 227 $
Yaroslav Askarov 1 775 000 $ (3)
-Salary Remaining : 201 705 $
Dylan Guenther 1 744 167 $ (1)
-Salary Remaining : 198 201 $
Ryan Hartman 1 700 000 $ (1)
-Salary Remaining : 193 182 $
Matthew Poitras 950 000 $ (1)
-Salary Remaining : 107 955 $
Dustin Wolf 850 000 $ (1)
-Salary Remaining : 96 591 $
Hugh McGing 775 000 $ (3)
-Salary Remaining : 88 068 $
Johnathan Kovacevic 766 667 $ (2)
-Salary Remaining : 87 121 $
Mark Jankowski 750 000 $ (1)
-Salary Remaining : 85 227 $
Lukas Vejdemo 0 $ (0)
Total Pro Players22
Salary Commitment
Year 54 : 76 919 834 $
Year 55 : 44 875 667 $
Year 56 : 39 109 000 $
Year 57 : 9 059 000 $
Salary Average Commitment
Year 54 : 8 914 167 $
Year 55 : 5 100 000 $
Year 56 : 5 100 000 $
Year 57 : 0 $
Salary Cap with 1 Way Contract
Year 54 : 76 919 834 $
Year 55 : 44 875 667 $
Year 56 : 39 109 000 $
Year 57 : 9 059 000 $

Farm Players Salaries

Andrew Peeke 275 000 $ (2)
Salary Remaining : 275 000 $
Jesper Wallstedt 135 000 $ (3)
Salary Remaining : 135 000 $
Total Farm Players2
Salary Commitment
Year 54 : 410 000 $
Year 55 : 410 000 $
Year 56 : 135 000 $
Year 57 : 0 $
Salary Average Commitment
Year 54 : 135 000 $
Year 55 : 135 000 $
Year 56 : 135 000 $
Year 57 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - 180 $ - 5 163 - 86,05%
Level 2: 5000 - 140 $ - 3 908 - 78,16%
Level 3: 3537 - 125 $ - 2 021 - 57,14%
Level 4: 4000 - 100 $ - 3 092 - 77,29%
Luxury : 1000 - 300 $ - 914 - 91,36%
Total Capacity :19537

Income

Home Games Left3
Average Attendance - %15 097 - 77,27%
Average Income per Game3 445 362 $
Year to Date Revenue134 369 116 $

Expense

Pro Players Total Salaries90 098 191 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses79 717 424 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date79 717 424 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 336 086 $
Pro Remaining Season Days10
Pro Expenses Per Days1 023 843 $
Pro Estimated Expenses10 238 430 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses10 238 430 $
Estimated Season Salary Cap89 955 854 $
Estimate Under Maximum Salary Cap of 91 000 000 $1 044 146 $
Estimate Over Minimum Salary Cap of 59 000 000 $ 30 955 854 $
Current Bank Account181 416 254 $
Projected Bank Account181 513 910 $

Pro Players Salaries

Drew Doughty 11 000 000 $ (3)
-Salary Remaining : 1 250 000 $
Jacob Trouba 8 000 000 $ (1)
-Salary Remaining : 909 091 $
Alex DeBrincat 7 875 000 $ (3)
-Salary Remaining : 894 886 $
Kyle Connor 7 142 857 $ (1)
-Salary Remaining : 811 688 $
Joshua Morrissey 6 250 000 $ (1)
-Salary Remaining : 710 227 $
Jonathan Huberdeau 5 900 000 $ (2)
-Salary Remaining : 670 455 $
Igor Shesterkin 5 666 667 $ (1)
-Salary Remaining : 643 939 $
Mika Zibanejad 5 350 000 $ (2)
-Salary Remaining : 607 955 $
Charlie Coyle 5 250 000 $ (3)
-Salary Remaining : 596 591 $
Artturi Lehkonen 4 500 000 $ (1)
-Salary Remaining : 511 364 $
Carter Verhaeghe 4 166 667 $ (3)
-Salary Remaining : 473 485 $
K'Andre Miller 3 872 000 $ (3)
-Salary Remaining : 440 000 $
Frank Vatrano 3 650 000 $ (1)
-Salary Remaining : 414 773 $
Brayden McNabb 2 850 000 $ (2)
-Salary Remaining : 323 864 $
Chandler Stephenson 2 750 000 $ (2)
-Salary Remaining : 312 500 $
Eetu Luostarinen 1 500 000 $ (1)
-Salary Remaining : 170 455 $
David Kampf 1 500 000 $ (1)
-Salary Remaining : 170 455 $
Jack Johnson 1 150 000 $ (2)
-Salary Remaining : 130 682 $
Barclay Goodrow 925 000 $ (2)
-Salary Remaining : 105 114 $
Michael Hutchinson 800 000 $ (2)
-Salary Remaining : 90 909 $
Total Pro Players20
Salary Commitment
Year 54 : 90 098 191 $
Year 55 : 51 888 667 $
Year 56 : 32 163 667 $
Year 57 : 0 $
Salary Average Commitment
Year 54 : 8 050 000 $
Year 55 : 1 800 000 $
Year 56 : 1 800 000 $
Year 57 : 0 $
Salary Cap with 1 Way Contract
Year 54 : 90 098 191 $
Year 55 : 51 888 667 $
Year 56 : 32 163 667 $
Year 57 : 0 $

Farm Players Salaries

Garnet Hathaway 237 500 $ (5)
Salary Remaining : 237 500 $
Trent Frederic 230 000 $ (2)
Salary Remaining : 230 000 $
Yegor Chinakhov 210 000 $ (3)
Salary Remaining : 210 000 $
Vincent Desharnais 200 000 $ (3)
Salary Remaining : 200 000 $
Hendrix Lapierre 110 583 $ (2)
Salary Remaining : 110 583 $
Kyle Burroughs 110 000 $ (2)
Salary Remaining : 110 000 $
Brett Leason 105 000 $ (3)
Salary Remaining : 105 000 $
Karl Henriksson 92 500 $ (1)
Salary Remaining : 92 500 $
Zayde Wisdom 89 667 $ (3)
Salary Remaining : 89 667 $
Ronnie Attard 85 000 $ (3)
Salary Remaining : 85 000 $
Tyler Tullio 83 333 $ (2)
Salary Remaining : 83 333 $
Joseph Veleno 82 500 $ (2)
Salary Remaining : 82 500 $
Parker Wotherspoon 80 000 $ (3)
Salary Remaining : 80 000 $
Joey Anderson 80 000 $ (2)
Salary Remaining : 80 000 $
Mackenzie Entwistle 80 000 $ (1)
Salary Remaining : 80 000 $
Timothy Gettinger 77 500 $ (3)
Salary Remaining : 77 500 $
Jan Jenik 77 500 $ (2)
Salary Remaining : 77 500 $
Axel Jonsson-Fjallby 77 500 $ (2)
Salary Remaining : 77 500 $
Yegor Sokolov 77 500 $ (3)
Salary Remaining : 77 500 $
Tyler Benson 0 $ (0)
Salary Remaining : 0 $
Oskar Steen 0 $ (0)
Salary Remaining : 0 $
Matej Pekar 0 $ (0)
Salary Remaining : 0 $
Tyler Parsons 0 $ (0)
Salary Remaining : 0 $
Total Farm Players23
Salary Commitment
Year 54 : 2 186 083 $
Year 55 : 2 013 583 $
Year 56 : 1 162 167 $
Year 57 : 237 500 $
Salary Average Commitment
Year 54 : 826 416 $
Year 55 : 733 916 $
Year 56 : 540 000 $
Year 57 : 60 000 $

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - 180 $ - 5 207 - 86,78%
Level 2: 4368 - 140 $ - 3 941 - 90,22%
Level 3: 2000 - 125 $ - 1 949 - 97,47%
Level 4: 4000 - 100 $ - 3 052 - 76,31%
Luxury : 1000 - 300 $ - 915 - 91,45%
Total Capacity :17368

Income

Home Games Left3
Average Attendance - %15 064 - 86,73%
Average Income per Game3 445 159 $
Year to Date Revenue134 361 196 $

Expense

Pro Players Total Salaries58 441 667 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 301 028 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date53 301 028 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 335 477 $
Pro Remaining Season Days10
Pro Expenses Per Days664 110 $
Pro Estimated Expenses6 641 100 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses6 641 100 $
Estimated Season Salary Cap59 942 128 $
Estimate Under Maximum Salary Cap of 91 000 000 $31 057 872 $
Estimate Over Minimum Salary Cap of 59 000 000 $ 942 128 $
Current Bank Account206 830 344 $
Projected Bank Account210 524 721 $

Pro Players Salaries

Adam Fox 9 500 000 $ (1)
-Salary Remaining : 1 079 545 $
Morgan Rielly 7 500 000 $ (1)
-Salary Remaining : 852 273 $
Colton Parayko 6 500 000 $ (3)
-Salary Remaining : 738 636 $
Ivan Barbashev 5 000 000 $ (3)
-Salary Remaining : 568 182 $
Kevin Labanc 4 725 000 $ (1)
-Salary Remaining : 536 932 $
Oliver Ekman-Larsson 3 500 000 $ (5)
-Salary Remaining : 397 727 $
Nick Paul 3 150 000 $ (1)
-Salary Remaining : 357 955 $
Mathieu Joseph 2 950 000 $ (3)
-Salary Remaining : 335 227 $
Denis Gurianov 2 900 000 $ (1)
-Salary Remaining : 329 545 $
Erik Brannstrom 2 000 000 $ (2)
-Salary Remaining : 227 273 $
Pavel Dorofeyev 1 835 000 $ (3)
-Salary Remaining : 208 523 $
Casey DeSmith 1 800 000 $ (2)
-Salary Remaining : 204 545 $
Ross Johnston 1 100 000 $ (3)
-Salary Remaining : 125 000 $
Carl Berglund 950 000 $ (5)
-Salary Remaining : 107 955 $
Drew O'Connor 925 000 $ (1)
-Salary Remaining : 105 114 $
John-Jason Peterka 894 167 $ (2)
-Salary Remaining : 101 610 $
Ukko-Pekka Luukkonen 837 500 $ (1)
-Salary Remaining : 95 170 $
Erik Gustafsson 825 000 $ (2)
-Salary Remaining : 93 750 $
Tyler Motte 800 000 $ (2)
-Salary Remaining : 90 909 $
Mathieu Olivier 750 000 $ (1)
-Salary Remaining : 85 227 $
Total Pro Players20
Salary Commitment
Year 54 : 58 441 667 $
Year 55 : 28 154 167 $
Year 56 : 21 835 000 $
Year 57 : 4 450 000 $
Salary Average Commitment
Year 54 : 5 125 000 $
Year 55 : 4 200 000 $
Year 56 : 4 200 000 $
Year 57 : 1 200 000 $
Salary Cap with 1 Way Contract
Year 54 : 58 441 667 $
Year 55 : 28 154 167 $
Year 56 : 21 835 000 $
Year 57 : 4 450 000 $

Farm Players Salaries

Chris Wagner 135 000 $ (1)
Salary Remaining : 135 000 $
Milos Kelemen 81 750 $ (2)
Salary Remaining : 81 750 $
Robert Hagg 77 500 $ (2)
Salary Remaining : 77 500 $
Joel Hanley 77 500 $ (5)
Salary Remaining : 77 500 $
James Hamblin 77 500 $ (5)
Salary Remaining : 77 500 $
Jack Rathbone 77 500 $ (3)
Salary Remaining : 77 500 $
Marc McLaughlin 77 500 $ (5)
Salary Remaining : 77 500 $
Evan Fitzpatrick 75 000 $ (1)
Salary Remaining : 75 000 $
Michal Teply 0 $ (0)
Salary Remaining : 0 $
Dylan Coghlan 0 $ (0)
Salary Remaining : 0 $
Anders Bjork 0 $ (0)
Salary Remaining : 0 $
Total Farm Players11
Salary Commitment
Year 54 : 679 250 $
Year 55 : 469 250 $
Year 56 : 310 000 $
Year 57 : 232 500 $
Salary Average Commitment
Year 54 : 381 750 $
Year 55 : 321 750 $
Year 56 : 240 000 $
Year 57 : 180 000 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 4000 - 180 $ - 4 000 - 100,00%
Level 2: 5000 - 140 $ - 3 935 - 78,69%
Level 3: 2730 - 125 $ - 2 028 - 74,28%
Level 4: 4000 - 100 $ - 3 069 - 76,73%
Luxury : 1000 - 300 $ - 922 - 92,19%
Total Capacity :16730

Income

Home Games Left4
Average Attendance - %13 954 - 83,41%
Average Income per Game3 140 675 $
Year to Date Revenue119 345 654 $

Expense

Pro Players Total Salaries89 077 381 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses78 056 046 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date78 056 046 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 562 700 $
Pro Remaining Season Days10
Pro Expenses Per Days1 012 243 $
Pro Estimated Expenses10 122 430 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses10 122 430 $
Estimated Season Salary Cap88 178 476 $
Estimate Under Maximum Salary Cap of 91 000 000 $2 821 524 $
Estimate Over Minimum Salary Cap of 59 000 000 $ 29 178 476 $
Current Bank Account114 607 655 $
Projected Bank Account117 047 925 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (2)
-Salary Remaining : 1 420 455 $
Cale Makar 9 000 000 $ (1)
-Salary Remaining : 1 022 727 $
Connor Hellebuyck 8 500 000 $ (3)
-Salary Remaining : 965 909 $
Alex Killorn 6 250 000 $ (2)
-Salary Remaining : 710 227 $
Pierre-Luc Dubois 6 000 000 $ (1)
-Salary Remaining : 681 818 $
J.T. Compher 5 100 000 $ (2)
-Salary Remaining : 579 545 $
Samuel Girard 5 000 000 $ (3)
-Salary Remaining : 568 182 $
Sam Bennett 4 425 000 $ (1)
-Salary Remaining : 502 841 $
Lawson Crouse 4 300 000 $ (1)
-Salary Remaining : 488 636 $
Mattias Samuelsson 4 285 714 $ (3)
-Salary Remaining : 487 013 $
Brandon Carlo 4 100 000 $ (1)
-Salary Remaining : 465 909 $
Noah Dobson 4 000 000 $ (1)
-Salary Remaining : 454 545 $
Viktor Arvidsson 4 000 000 $ (3)
-Salary Remaining : 454 545 $
Nikita Zadorov 3 750 000 $ (2)
-Salary Remaining : 426 136 $
Jason Dickinson 2 650 000 $ (2)
-Salary Remaining : 301 136 $
Devon Levi 1 566 667 $ (3)
-Salary Remaining : 178 030 $
Logan O'Connor 1 050 000 $ (2)
-Salary Remaining : 119 318 $
Justin Danforth 975 000 $ (3)
-Salary Remaining : 110 795 $
AJ Greer 850 000 $ (3)
-Salary Remaining : 96 591 $
Justin Brazeau 775 000 $ (5)
-Salary Remaining : 88 068 $
Total Pro Players20
Salary Commitment
Year 54 : 89 077 381 $
Year 55 : 57 252 381 $
Year 56 : 25 952 381 $
Year 57 : 775 000 $
Salary Average Commitment
Year 54 : 4 525 000 $
Year 55 : 4 525 000 $
Year 56 : 4 525 000 $
Year 57 : 600 000 $
Salary Cap with 1 Way Contract
Year 54 : 89 077 381 $
Year 55 : 57 252 381 $
Year 56 : 25 952 381 $
Year 57 : 775 000 $

Farm Players Salaries

Eric Comrie 180 000 $ (2)
Salary Remaining : 180 000 $
Michael Kesselring 140 000 $ (5)
Salary Remaining : 140 000 $
Victor Olofsson 107 500 $ (3)
Salary Remaining : 107 500 $
Georgi Romanov 95 000 $ (3)
Salary Remaining : 95 000 $
Jakub Pour 92 500 $ (3)
Salary Remaining : 92 500 $
Uvis Balinskis 85 000 $ (3)
Salary Remaining : 85 000 $
Josiah Slavin 77 500 $ (3)
Salary Remaining : 77 500 $
Ryan McGregor 77 500 $ (3)
Salary Remaining : 77 500 $
Mason Jobst 77 500 $ (3)
Salary Remaining : 77 500 $
Cam Dineen 77 500 $ (2)
Salary Remaining : 77 500 $
Jonathan Aspirot 76 833 $ (1)
Salary Remaining : 76 833 $
Jalen Chatfield 76 250 $ (1)
Salary Remaining : 76 250 $
Rudolfs Balcers 75 000 $ (1)
Salary Remaining : 75 000 $
Maxim Marushev 0 $ (0)
Salary Remaining : 0 $
Drake Rymsha 0 $ (0)
Salary Remaining : 0 $
Anton Blidh 0 $ (0)
Salary Remaining : 0 $
Total Farm Players16
Salary Commitment
Year 54 : 1 238 083 $
Year 55 : 1 010 000 $
Year 56 : 752 500 $
Year 57 : 140 000 $
Salary Average Commitment
Year 54 : 570 500 $
Year 55 : 570 500 $
Year 56 : 570 500 $
Year 57 : 60 000 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 6000 - 180 $ - 5 259 - 87,66%
Level 2: 5000 - 140 $ - 3 953 - 79,06%
Level 3: 2890 - 125 $ - 2 017 - 69,81%
Level 4: 4000 - 100 $ - 3 057 - 76,43%
Luxury : 1000 - 300 $ - 914 - 91,44%
Total Capacity :18890

Income

Home Games Left4
Average Attendance - %15 202 - 80,47%
Average Income per Game3 475 217 $
Year to Date Revenue132 058 255 $

Expense

Pro Players Total Salaries87 907 857 $
Farm Players Total Salaries0 $
Coaches Total Salaries250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses74 890 620 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date74 890 620 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 900 869 $
Pro Remaining Season Days10
Pro Expenses Per Days998 953 $
Pro Estimated Expenses9 989 530 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses9 989 530 $
Estimated Season Salary Cap84 880 150 $
Estimate Under Maximum Salary Cap of 91 000 000 $6 119 850 $
Estimate Over Minimum Salary Cap of 59 000 000 $ 25 880 150 $
Current Bank Account62 952 796 $
Projected Bank Account66 864 135 $

Pro Players Salaries

John Tavares 11 000 000 $ (3)
-Salary Remaining : 1 250 000 $
Matt Duchene 8 000 000 $ (2)
-Salary Remaining : 909 091 $
Jared Spurgeon 7 575 000 $ (4)
-Salary Remaining : 860 795 $
Kevin Hayes 7 142 857 $ (3)
-Salary Remaining : 811 688 $
Anders Lee 7 000 000 $ (1)
-Salary Remaining : 795 455 $
Mark Giordano 6 750 000 $ (2)
-Salary Remaining : 767 045 $
Phillip Danault 5 500 000 $ (2)
-Salary Remaining : 625 000 $
Reilly Smith 5 000 000 $ (5)
-Salary Remaining : 568 182 $
Kyle Palmieri 5 000 000 $ (3)
-Salary Remaining : 568 182 $
Christopher Tanev 4 500 000 $ (4)
-Salary Remaining : 511 364 $
Matt Dumba 3 750 000 $ (3)
-Salary Remaining : 426 136 $
Ryan Suter 3 650 000 $ (2)
-Salary Remaining : 414 773 $
Alexander Romanov 2 500 000 $ (3)
-Salary Remaining : 284 091 $
Martin Jones 2 000 000 $ (2)
-Salary Remaining : 227 273 $
Laurent Brossoit 1 750 000 $ (3)
-Salary Remaining : 198 864 $
Connor Bedard 950 000 $ (3)
-Salary Remaining : 107 955 $
Jayden Struble 925 000 $ (3)
-Salary Remaining : 105 114 $
Will Cuylle 902 500 $ (2)
-Salary Remaining : 102 557 $
Nico Daws 867 500 $ (2)
-Salary Remaining : 98 580 $
Adam Klapka 832 500 $ (1)
-Salary Remaining : 94 602 $
Jonathan Gruden 775 000 $ (1)
-Salary Remaining : 88 068 $
Vinnie Hinostroza 775 000 $ (2)
-Salary Remaining : 88 068 $
Parker Kelly 762 500 $ (1)
-Salary Remaining : 86 648 $
Total Pro Players23
Salary Commitment
Year 54 : 87 907 857 $
Year 55 : 78 537 857 $
Year 56 : 50 092 857 $
Year 57 : 17 075 000 $
Salary Average Commitment
Year 54 : 9 852 500 $
Year 55 : 9 020 000 $
Year 56 : 8 117 500 $
Year 57 : 5 100 000 $
Salary Cap with 1 Way Contract
Year 54 : 87 907 857 $
Year 55 : 78 537 857 $
Year 56 : 50 092 857 $
Year 57 : 17 075 000 $

Farm Players Salaries

Shane Wright 394 917 $ (3)
Salary Remaining : 394 917 $
Tomas Suchanek 139 900 $ (5)
Salary Remaining : 139 900 $
Hunter McKown 136 667 $ (4)
Salary Remaining : 136 667 $
Nikita Tolopilo 95 000 $ (2)
Salary Remaining : 95 000 $
Oskari Salminen 92 500 $ (2)
Salary Remaining : 92 500 $
Colten Ellis 92 500 $ (2)
Salary Remaining : 92 500 $
Jakub Dobes 92 500 $ (2)
Salary Remaining : 92 500 $
Dylan Garand 90 250 $ (1)
Salary Remaining : 90 250 $
Vincent Iorio 89 417 $ (1)
Salary Remaining : 89 417 $
Brayden Tracey 86 333 $ (1)
Salary Remaining : 86 333 $
Cale Fleury 80 000 $ (1)
Salary Remaining : 80 000 $
Mason Shaw 77 500 $ (3)
Salary Remaining : 77 500 $
Brandon Scanlin 77 500 $ (4)
Salary Remaining : 77 500 $
Alec Regula 77 500 $ (3)
Salary Remaining : 77 500 $
Gavin Bayreuther 77 500 $ (2)
Salary Remaining : 77 500 $
Casey Fitzgerald 77 500 $ (3)
Salary Remaining : 77 500 $
Cooper Marody 76 250 $ (1)
Salary Remaining : 76 250 $
Total Farm Players17
Salary Commitment
Year 54 : 1 853 734 $
Year 55 : 1 431 484 $
Year 56 : 981 484 $
Year 57 : 354 067 $
Salary Average Commitment
Year 54 : 864 917 $
Year 55 : 775 500 $
Year 56 : 495 500 $
Year 57 : 223 667 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - 180 $ - 5 165 - 86,08%
Level 2: 5000 - 140 $ - 3 905 - 78,10%
Level 3: 2000 - 125 $ - 1 956 - 97,81%
Level 4: 4000 - 100 $ - 3 047 - 76,17%
Luxury : 1000 - 300 $ - 926 - 92,59%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %14 999 - 83,33%
Average Income per Game3 432 025 $
Year to Date Revenue130 416 951 $

Expense

Pro Players Total Salaries84 132 750 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses74 391 045 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date74 391 045 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 728 100 $
Pro Remaining Season Days10
Pro Expenses Per Days956 054 $
Pro Estimated Expenses9 560 540 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses9 560 540 $
Estimated Season Salary Cap83 951 585 $
Estimate Under Maximum Salary Cap of 91 000 000 $7 048 415 $
Estimate Over Minimum Salary Cap of 59 000 000 $ 24 951 585 $
Current Bank Account170 708 459 $
Projected Bank Account174 876 019 $

Pro Players Salaries

Seth Jones 9 500 000 $ (1)
-Salary Remaining : 1 079 545 $
Sebastian Aho 8 460 250 $ (1)
-Salary Remaining : 961 392 $
Nico Hischier 7 250 000 $ (3)
-Salary Remaining : 823 864 $
Troy Terry 7 000 000 $ (2)
-Salary Remaining : 795 455 $
Brandon Hagel 6 500 000 $ (3)
-Salary Remaining : 738 636 $
Esa Lindell 5 800 000 $ (2)
-Salary Remaining : 659 091 $
Darcy Kuemper 5 250 000 $ (3)
-Salary Remaining : 596 591 $
Rickard Rakell 5 000 000 $ (3)
-Salary Remaining : 568 182 $
Andreas Athanasiou 4 250 000 $ (1)
-Salary Remaining : 482 955 $
Nick Jensen 4 050 000 $ (4)
-Salary Remaining : 460 227 $
Brett Pesce 4 025 000 $ (2)
-Salary Remaining : 457 386 $
Alex Iafallo 4 000 000 $ (1)
-Salary Remaining : 454 545 $
Marcus Foligno 3 100 000 $ (1)
-Salary Remaining : 352 273 $
Brett Kulak 2 750 000 $ (3)
-Salary Remaining : 312 500 $
Sammy Blais 1 525 000 $ (1)
-Salary Remaining : 173 295 $
Beck Malenstyn 1 350 000 $ (3)
-Salary Remaining : 153 409 $
James Reimer 1 000 000 $ (3)
-Salary Remaining : 113 636 $
Pat Maroon 900 000 $ (2)
-Salary Remaining : 102 273 $
Ryker Evans 897 500 $ (2)
-Salary Remaining : 101 989 $
Danton Heinen 775 000 $ (2)
-Salary Remaining : 88 068 $
Liam O'Brien 750 000 $ (1)
-Salary Remaining : 85 227 $
Total Pro Players21
Salary Commitment
Year 54 : 84 132 750 $
Year 55 : 52 547 500 $
Year 56 : 33 150 000 $
Year 57 : 4 050 000 $
Salary Average Commitment
Year 54 : 6 325 000 $
Year 55 : 5 125 000 $
Year 56 : 4 200 000 $
Year 57 : 0 $
Salary Cap with 1 Way Contract
Year 54 : 84 132 750 $
Year 55 : 52 547 500 $
Year 56 : 33 150 000 $
Year 57 : 4 050 000 $

Farm Players Salaries

Eemil Viro 90 250 $ (2)
Salary Remaining : 90 250 $
Calle Clang 87 833 $ (3)
Salary Remaining : 87 833 $
Jared Davidson 86 250 $ (3)
Salary Remaining : 86 250 $
Topias Vilen 83 667 $ (3)
Salary Remaining : 83 667 $
Walker Duehr 82 500 $ (3)
Salary Remaining : 82 500 $
Leevi Merilainen 82 000 $ (2)
Salary Remaining : 82 000 $
Blake Murray 79 167 $ (2)
Salary Remaining : 79 167 $
Rasmus Asplund 77 500 $ (2)
Salary Remaining : 77 500 $
Emil Bemstrom 77 500 $ (3)
Salary Remaining : 77 500 $
Dylan Gambrell 77 500 $ (2)
Salary Remaining : 77 500 $
Brandon Gignac 77 500 $ (3)
Salary Remaining : 77 500 $
Joe Hicketts 77 500 $ (3)
Salary Remaining : 77 500 $
Dylan McIlrath 77 500 $ (2)
Salary Remaining : 77 500 $
Travis Barron 77 500 $ (2)
Salary Remaining : 77 500 $
Victor Mete 0 $ (0)
Salary Remaining : 0 $
Hunter Drew 0 $ (0)
Salary Remaining : 0 $
Joseph Blandisi 0 $ (0)
Salary Remaining : 0 $
Total Farm Players17
Salary Commitment
Year 54 : 1 134 167 $
Year 55 : 1 134 167 $
Year 56 : 572 750 $
Year 57 : 0 $
Salary Average Commitment
Year 54 : 699 250 $
Year 55 : 699 250 $
Year 56 : 447 833 $
Year 57 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - 180 $ - 5 188 - 86,47%
Level 2: 5000 - 140 $ - 3 936 - 78,72%
Level 3: 2118 - 125 $ - 1 968 - 92,90%
Level 4: 4000 - 100 $ - 3 033 - 75,81%
Luxury : 1000 - 300 $ - 918 - 91,77%
Total Capacity :18118

Income

Home Games Left3
Average Attendance - %15 042 - 83,02%
Average Income per Game3 441 126 $
Year to Date Revenue134 203 927 $

Expense

Pro Players Total Salaries84 791 999 $
Farm Players Total Salaries0 $
Coaches Total Salaries250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses77 396 645 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date77 396 645 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 323 379 $
Pro Remaining Season Days10
Pro Expenses Per Days963 545 $
Pro Estimated Expenses9 635 450 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses9 635 450 $
Estimated Season Salary Cap87 032 095 $
Estimate Under Maximum Salary Cap of 91 000 000 $3 967 905 $
Estimate Over Minimum Salary Cap of 59 000 000 $ 28 032 095 $
Current Bank Account421 722 921 $
Projected Bank Account422 410 850 $

Pro Players Salaries

Patrick Kane 10 500 000 $ (3)
-Salary Remaining : 1 193 182 $
Brayden Point 9 500 000 $ (1)
-Salary Remaining : 1 079 545 $
Jamie Benn 9 500 000 $ (2)
-Salary Remaining : 1 079 545 $
Alex Pietrangelo 8 000 000 $ (5)
-Salary Remaining : 909 091 $
Max Pacioretty 7 000 000 $ (1)
-Salary Remaining : 795 455 $
Andrew Copp 5 625 000 $ (1)
-Salary Remaining : 639 205 $
Gustav Nyquist 5 500 000 $ (2)
-Salary Remaining : 625 000 $
Yanni Gourde 5 166 166 $ (1)
-Salary Remaining : 587 064 $
Alex Vlasic 4 500 000 $ (3)
-Salary Remaining : 511 364 $
Michael Anderson (Out of Payroll) 4 125 000 $ (2)
-Salary Remaining : 468 750 $
David Perron 4 000 000 $ (2)
-Salary Remaining : 454 545 $
Matt Roy 3 150 000 $ (2)
-Salary Remaining : 357 955 $
Jonathan Drouin 2 500 000 $ (3)
-Salary Remaining : 284 091 $
Connor Ingram 1 950 000 $ (3)
-Salary Remaining : 221 591 $
Cal Clutterbuck 1 750 000 $ (4)
-Salary Remaining : 198 864 $
Rafael Harvey-Pinard 1 100 000 $ (3)
-Salary Remaining : 125 000 $
Mason Lohrei 925 000 $ (3)
-Salary Remaining : 105 114 $
Jordan Oesterle 925 000 $ (2)
-Salary Remaining : 105 114 $
Jordan Harris 842 500 $ (1)
-Salary Remaining : 95 739 $
Gabriel Vilardi 825 000 $ (1)
-Salary Remaining : 93 750 $
Jujhar Khaira 775 000 $ (2)
-Salary Remaining : 88 068 $
Jet Greaves 758 333 $ (1)
-Salary Remaining : 86 174 $
Total Pro Players22
Salary Commitment
Year 54 : 88 916 999 $
Year 55 : 59 200 000 $
Year 56 : 31 225 000 $
Year 57 : 9 750 000 $
Salary Average Commitment
Year 54 : 3 925 000 $
Year 55 : 3 925 000 $
Year 56 : 3 925 000 $
Year 57 : 600 000 $
Salary Cap with 1 Way Contract
Year 54 : 88 916 999 $
Year 55 : 59 200 000 $
Year 56 : 31 225 000 $
Year 57 : 9 750 000 $

Farm Players Salaries

Elvis Merzlikins 540 000 $ (1)
Salary Remaining : 540 000 $
Adin Hill 490 000 $ (3)
Salary Remaining : 490 000 $
Lukas Reichel 133 750 $ (2)
Salary Remaining : 133 750 $
Ville Heinola 107 583 $ (1)
Salary Remaining : 107 583 $
Jacob Peterson 92 500 $ (2)
Salary Remaining : 92 500 $
Jacob Perreault 92 500 $ (1)
Salary Remaining : 92 500 $
Samuel Bolduc 80 000 $ (3)
Salary Remaining : 80 000 $
Lucas Carlsson 77 500 $ (2)
Salary Remaining : 77 500 $
Philippe Myers 77 500 $ (3)
Salary Remaining : 77 500 $
Justin Kirkland 77 500 $ (2)
Salary Remaining : 77 500 $
Josh Dunne 77 500 $ (1)
Salary Remaining : 77 500 $
Brett Murray 77 500 $ (2)
Salary Remaining : 77 500 $
Cameron Crotty 77 500 $ (3)
Salary Remaining : 77 500 $
Keaton Middleton 77 500 $ (2)
Salary Remaining : 77 500 $
Colton White 76 250 $ (2)
Salary Remaining : 76 250 $
Logan Brown 75 000 $ (1)
Salary Remaining : 75 000 $
Sam Gagner 75 000 $ (3)
Salary Remaining : 75 000 $
Beck Warm 75 000 $ (1)
Salary Remaining : 75 000 $
Total Farm Players18
Salary Commitment
Year 54 : 2 380 083 $
Year 55 : 1 412 500 $
Year 56 : 800 000 $
Year 57 : 0 $
Salary Average Commitment
Year 54 : 450 000 $
Year 55 : 255 000 $
Year 56 : 255 000 $
Year 57 : 0 $

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - 180 $ - 5 135 - 85,58%
Level 2: 5000 - 140 $ - 3 945 - 78,89%
Level 3: 2000 - 125 $ - 1 960 - 98,01%
Level 4: 3459 - 100 $ - 3 083 - 89,13%
Luxury : 1000 - 300 $ - 916 - 91,57%
Total Capacity :17459

Income

Home Games Left3
Average Attendance - %15 038 - 86,13%
Average Income per Game3 433 699 $
Year to Date Revenue133 914 278 $

Expense

Pro Players Total Salaries85 400 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses73 787 565 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date73 787 565 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 301 098 $
Pro Remaining Season Days10
Pro Expenses Per Days970 455 $
Pro Estimated Expenses9 704 550 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses9 704 550 $
Estimated Season Salary Cap83 492 115 $
Estimate Under Maximum Salary Cap of 91 000 000 $7 507 885 $
Estimate Over Minimum Salary Cap of 59 000 000 $ 24 492 115 $
Current Bank Account72 969 883 $
Projected Bank Account73 566 431 $

Pro Players Salaries

Anze Kopitar 10 000 000 $ (3)
-Salary Remaining : 1 136 364 $
Jeremy Swayman 8 250 000 $ (1)
-Salary Remaining : 937 500 $
Valeri Nichushkin 6 125 000 $ (2)
-Salary Remaining : 696 023 $
Brock Nelson 6 000 000 $ (2)
-Salary Remaining : 681 818 $
Tyler Myers 6 000 000 $ (4)
-Salary Remaining : 681 818 $
Jake Guentzel 6 000 000 $ (1)
-Salary Remaining : 681 818 $
Adam Pelech 5 750 000 $ (2)
-Salary Remaining : 653 409 $
Rasmus Ristolainen 5 100 000 $ (1)
-Salary Remaining : 579 545 $
Dylan Strome 5 000 000 $ (3)
-Salary Remaining : 568 182 $
Jared McCann 5 000 000 $ (1)
-Salary Remaining : 568 182 $
Ben Chiarot 4 750 000 $ (5)
-Salary Remaining : 539 773 $
Robby Fabbri 4 000 000 $ (3)
-Salary Remaining : 454 545 $
Alexander Kerfoot 3 500 000 $ (3)
-Salary Remaining : 397 727 $
Dante Fabbro 2 400 000 $ (1)
-Salary Remaining : 272 727 $
Zemgus Girgensons 2 200 000 $ (1)
-Salary Remaining : 250 000 $
Eeli Tolvanen 1 450 000 $ (2)
-Salary Remaining : 164 773 $
Logan Stanley 1 000 000 $ (2)
-Salary Remaining : 113 636 $
Connor Brown 1 000 000 $ (3)
-Salary Remaining : 113 636 $
Daniel Sprong 975 000 $ (3)
-Salary Remaining : 110 795 $
David Rittich 900 000 $ (1)
-Salary Remaining : 102 273 $
Total Pro Players20
Salary Commitment
Year 54 : 85 400 000 $
Year 55 : 55 550 000 $
Year 56 : 35 225 000 $
Year 57 : 10 750 000 $
Salary Average Commitment
Year 54 : 4 200 000 $
Year 55 : 3 600 000 $
Year 56 : 3 600 000 $
Year 57 : 600 000 $
Salary Cap with 1 Way Contract
Year 54 : 85 400 000 $
Year 55 : 55 550 000 $
Year 56 : 35 225 000 $
Year 57 : 10 750 000 $

Farm Players Salaries

Artem Zub 460 000 $ (3)
Salary Remaining : 460 000 $
Jesper Fast 200 000 $ (1)
Salary Remaining : 200 000 $
Pius Suter 160 000 $ (3)
Salary Remaining : 160 000 $
Austin Watson 150 000 $ (1)
Salary Remaining : 150 000 $
Lukas Dostal 81 250 $ (3)
Salary Remaining : 81 250 $
Radim Zohorna 0 $ (0)
Salary Remaining : 0 $
Arttu Ruotsalainen 0 $ (0)
Salary Remaining : 0 $
Wyatt Kalynuk 0 $ (0)
Salary Remaining : 0 $
Kyle Rau 0 $ (0)
Salary Remaining : 0 $
Total Farm Players9
Salary Commitment
Year 54 : 1 051 250 $
Year 55 : 701 250 $
Year 56 : 701 250 $
Year 57 : 0 $
Salary Average Commitment
Year 54 : 180 000 $
Year 55 : 180 000 $
Year 56 : 180 000 $
Year 57 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - 180 $ - 5 168 - 86,14%
Level 2: 5000 - 140 $ - 3 922 - 78,45%
Level 3: 3500 - 125 $ - 2 005 - 57,28%
Level 4: 4000 - 100 $ - 3 080 - 77,00%
Luxury : 1000 - 300 $ - 924 - 92,43%
Total Capacity :19500

Income

Home Games Left4
Average Attendance - %15 099 - 77,43%
Average Income per Game3 449 754 $
Year to Date Revenue131 090 661 $

Expense

Pro Players Total Salaries89 877 500 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses79 767 563 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date79 767 563 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 799 017 $
Pro Remaining Season Days10
Pro Expenses Per Days1 021 335 $
Pro Estimated Expenses10 213 350 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses10 213 350 $
Estimated Season Salary Cap89 980 913 $
Estimate Under Maximum Salary Cap of 91 000 000 $1 019 087 $
Estimate Over Minimum Salary Cap of 59 000 000 $ 30 980 913 $
Current Bank Account383 257 589 $
Projected Bank Account386 843 256 $

Pro Players Salaries

Mitchell Marner 10 903 000 $ (1)
-Salary Remaining : 1 238 977 $
Charlie McAvoy 9 500 000 $ (1)
-Salary Remaining : 1 079 545 $
Alex Ovechkin 9 500 000 $ (5)
-Salary Remaining : 1 079 545 $
Dylan Larkin 8 700 000 $ (2)
-Salary Remaining : 988 636 $
Sidney Crosby 8 700 000 $ (3)
-Salary Remaining : 988 636 $
Ilya Sorokin 8 250 000 $ (3)
-Salary Remaining : 937 500 $
Brad Marchand 6 125 000 $ (2)
-Salary Remaining : 696 023 $
Jaccob Slavin 5 300 000 $ (3)
-Salary Remaining : 602 273 $
J.T Miller 5 250 000 $ (3)
-Salary Remaining : 596 591 $
Vince Dunn 4 000 000 $ (1)
-Salary Remaining : 454 545 $
Nicolas Roy 3 000 000 $ (1)
-Salary Remaining : 340 909 $
Alexandre Carrier 2 500 000 $ (2)
-Salary Remaining : 284 091 $
Jeremy Lauzon 2 000 000 $ (1)
-Salary Remaining : 227 273 $
Bobby McMann 1 350 000 $ (3)
-Salary Remaining : 153 409 $
Brandon Duhaime 1 100 000 $ (2)
-Salary Remaining : 125 000 $
Nick Blankenburg 825 000 $ (2)
-Salary Remaining : 93 750 $
Austin Czarnik 762 500 $ (2)
-Salary Remaining : 86 648 $
Jack Studnicka 762 000 $ (1)
-Salary Remaining : 86 591 $
Simon Benoit 750 000 $ (1)
-Salary Remaining : 85 227 $
Charlie Lindgren 600 000 $ (1)
-Salary Remaining : 68 182 $
Total Pro Players20
Salary Commitment
Year 54 : 89 877 500 $
Year 55 : 58 362 500 $
Year 56 : 38 350 000 $
Year 57 : 9 500 000 $
Salary Average Commitment
Year 54 : 22 728 000 $
Year 55 : 11 225 000 $
Year 56 : 10 400 000 $
Year 57 : 600 000 $
Salary Cap with 1 Way Contract
Year 54 : 89 877 500 $
Year 55 : 58 362 500 $
Year 56 : 38 350 000 $
Year 57 : 9 500 000 $

Farm Players Salaries

Noah Philp 92 500 $ (2)
Salary Remaining : 92 500 $
Vadim Zherenko 84 667 $ (2)
Salary Remaining : 84 667 $
Joel Hofer 77 500 $ (3)
Salary Remaining : 77 500 $
Jeff Malott 76 250 $ (1)
Salary Remaining : 76 250 $
Brogan Rafferty 75 000 $ (1)
Salary Remaining : 75 000 $
Brett Seney 75 000 $ (1)
Salary Remaining : 75 000 $
Tyler Angle 0 $ (0)
Salary Remaining : 0 $
Matt Luff 0 $ (0)
Salary Remaining : 0 $
Total Farm Players8
Salary Commitment
Year 54 : 480 917 $
Year 55 : 254 667 $
Year 56 : 77 500 $
Year 57 : 0 $
Salary Average Commitment
Year 54 : 144 667 $
Year 55 : 144 667 $
Year 56 : 60 000 $
Year 57 : 0 $

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 5000 - 180 $ - 4 782 - 95,65%
Level 2: 5000 - 140 $ - 3 969 - 79,38%
Level 3: 2000 - 125 $ - 1 971 - 98,56%
Level 4: 3839 - 100 $ - 3 054 - 79,56%
Luxury : 1000 - 300 $ - 923 - 92,28%
Total Capacity :16839

Income

Home Games Left5
Average Attendance - %14 700 - 87,30%
Average Income per Game3 345 331 $
Year to Date Revenue123 777 229 $

Expense

Pro Players Total Salaries91 540 398 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses80 328 759 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date80 328 759 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue16 726 653 $
Pro Remaining Season Days10
Pro Expenses Per Days1 040 232 $
Pro Estimated Expenses10 402 320 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses10 402 320 $
Estimated Season Salary Cap90 731 079 $
Estimate Under Maximum Salary Cap of 91 000 000 $268 921 $
Estimate Over Minimum Salary Cap of 59 000 000 $ 31 731 079 $
Current Bank Account102 326 537 $
Projected Bank Account108 650 870 $

Pro Players Salaries

Artemi Panarin 11 642 860 $ (2)
-Salary Remaining : 1 323 052 $
Claude Giroux 8 275 000 $ (1)
-Salary Remaining : 940 341 $
John Carlson 8 000 000 $ (4)
-Salary Remaining : 909 091 $
Nick Suzuki 7 875 000 $ (1)
-Salary Remaining : 894 886 $
Cole Caufield 7 850 000 $ (3)
-Salary Remaining : 892 045 $
Elias Pettersson 7 350 000 $ (2)
-Salary Remaining : 835 227 $
William Nylander 6 962 366 $ (2)
-Salary Remaining : 791 178 $
Michael Matheson 4 875 000 $ (2)
-Salary Remaining : 553 977 $
Juraj Slafkovsky 4 450 000 $ (3)
-Salary Remaining : 505 682 $
Marcus Pettersson 4 025 175 $ (3)
-Salary Remaining : 457 406 $
Brenden Dillon 3 900 000 $ (4)
-Salary Remaining : 443 182 $
Cam Talbot 3 666 667 $ (2)
-Salary Remaining : 416 667 $
Kirby Dach 3 362 500 $ (1)
-Salary Remaining : 382 102 $
Michael Rasmussen 1 460 000 $ (2)
-Salary Remaining : 165 909 $
Tage Thompson 1 400 000 $ (1)
-Salary Remaining : 159 091 $
Kaiden Guhle 1 283 333 $ (2)
-Salary Remaining : 145 833 $
Jarred Tinordi 1 250 000 $ (4)
-Salary Remaining : 142 045 $
Joshua Roy 850 000 $ (3)
-Salary Remaining : 96 591 $
Otto Koivula 800 000 $ (2)
-Salary Remaining : 90 909 $
Kyle Clifford 762 500 $ (1)
-Salary Remaining : 86 648 $
Samuel Montembeault 750 000 $ (2)
-Salary Remaining : 85 227 $
Hunter Shepard 750 000 $ (2)
-Salary Remaining : 85 227 $
Brandon Crawley 0 $ (0)
Gage Quinney 0 $ (0)
Chaz Reddekopp 0 $ (0)
Yannick Veilleux 0 $ (0)
Kristians Rubins 0 $ (0)
Total Pro Players27
Salary Commitment
Year 54 : 91 540 398 $
Year 55 : 69 865 398 $
Year 56 : 30 325 175 $
Year 57 : 13 150 000 $
Salary Average Commitment
Year 54 : 14 243 333 $
Year 55 : 14 243 333 $
Year 56 : 7 085 000 $
Year 57 : 600 000 $
Salary Cap with 1 Way Contract
Year 54 : 91 540 398 $
Year 55 : 69 865 398 $
Year 56 : 30 325 175 $
Year 57 : 13 150 000 $

Farm Players Salaries

Karson Kuhlman 77 500 $ (2)
Salary Remaining : 77 500 $
Greg McKegg 76 250 $ (1)
Salary Remaining : 76 250 $
Alex Barre-Boulet 76 000 $ (2)
Salary Remaining : 76 000 $
Aleksi Heponiemi 75 000 $ (1)
Salary Remaining : 75 000 $
Adam Brubacher 0 $ (0)
Salary Remaining : 0 $
Adam Karashik 0 $ (0)
Salary Remaining : 0 $
Ostap Safin 0 $ (0)
Salary Remaining : 0 $
Austin Rueschhoff 0 $ (0)
Salary Remaining : 0 $
Anthony Angello 0 $ (0)
Salary Remaining : 0 $
Total Farm Players9
Salary Commitment
Year 54 : 304 750 $
Year 55 : 153 500 $
Year 56 : 0 $
Year 57 : 0 $
Salary Average Commitment
Year 54 : 0 $
Year 55 : 0 $
Year 56 : 0 $
Year 57 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Center
Level 1: 6500 - 180 $ - 5 339 - 82,14%
Level 2: 5800 - 140 $ - 3 937 - 67,88%
Level 3: 2500 - 125 $ - 2 005 - 80,22%
Level 4: 4000 - 100 $ - 3 104 - 77,61%
Luxury : 1000 - 300 $ - 922 - 92,16%
Total Capacity :19800

Income

Home Games Left6
Average Attendance - %15 308 - 77,31%
Average Income per Game3 501 347 $
Year to Date Revenue126 048 503 $

Expense

Pro Players Total Salaries87 394 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses76 453 027 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date76 453 027 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue21 008 084 $
Pro Remaining Season Days10
Pro Expenses Per Days993 114 $
Pro Estimated Expenses9 931 140 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses9 931 140 $
Estimated Season Salary Cap86 384 167 $
Estimate Under Maximum Salary Cap of 91 000 000 $4 615 833 $
Estimate Over Minimum Salary Cap of 59 000 000 $ 27 384 167 $
Current Bank Account159 764 416 $
Projected Bank Account170 841 360 $

Pro Players Salaries

Andrei Vasilevskiy 9 500 000 $ (1)
-Salary Remaining : 1 079 545 $
Darnell Nurse 9 250 000 $ (1)
-Salary Remaining : 1 051 136 $
Leon Draisaitl 8 500 000 $ (3)
-Salary Remaining : 965 909 $
Tomas Hertl 8 137 000 $ (1)
-Salary Remaining : 924 659 $
Victor Hedman 7 875 000 $ (2)
-Salary Remaining : 894 886 $
Trevor Zegras 5 750 000 $ (1)
-Salary Remaining : 653 409 $
Adrian Kempe 5 500 000 $ (1)
-Salary Remaining : 625 000 $
Ryan Nugent-Hopkins 5 125 000 $ (3)
-Salary Remaining : 582 386 $
Jakob Chychrun 4 600 000 $ (1)
-Salary Remaining : 522 727 $
Evan Bouchard 3 900 000 $ (3)
-Salary Remaining : 443 182 $
Joel Armia 3 400 000 $ (3)
-Salary Remaining : 386 364 $
Yegor Sharangovich 3 100 000 $ (2)
-Salary Remaining : 352 273 $
Derek Forbort 3 000 000 $ (3)
-Salary Remaining : 340 909 $
Dylan Samberg 1 400 000 $ (1)
-Salary Remaining : 159 091 $
Santeri Hatakka 925 000 $ (2)
-Salary Remaining : 105 114 $
James van Riemsdyk 900 000 $ (5)
-Salary Remaining : 102 273 $
Nick Bjugstad 900 000 $ (1)
-Salary Remaining : 102 273 $
Joel Blomqvist 886 000 $ (3)
-Salary Remaining : 100 682 $
Thomas Harley 863 333 $ (2)
-Salary Remaining : 98 106 $
Jake Neighbours 836 000 $ (3)
-Salary Remaining : 95 000 $
Nicholas Robertson 796 667 $ (2)
-Salary Remaining : 90 530 $
Ryan Poehling 750 000 $ (1)
-Salary Remaining : 85 227 $
Jimmy Vesey 750 000 $ (2)
-Salary Remaining : 85 227 $
Corey Perry 750 000 $ (2)
-Salary Remaining : 85 227 $
Total Pro Players24
Salary Commitment
Year 54 : 87 394 000 $
Year 55 : 41 607 000 $
Year 56 : 26 547 000 $
Year 57 : 900 000 $
Salary Average Commitment
Year 54 : 8 579 167 $
Year 55 : 6 179 167 $
Year 56 : 4 463 333 $
Year 57 : 600 000 $
Salary Cap with 1 Way Contract
Year 54 : 87 394 000 $
Year 55 : 41 607 000 $
Year 56 : 26 547 000 $
Year 57 : 900 000 $

Farm Players Salaries

Brian Dumoulin 315 000 $ (5)
Salary Remaining : 315 000 $
Kent Johnson 180 000 $ (2)
Salary Remaining : 180 000 $
Yegor Zamula 170 000 $ (1)
Salary Remaining : 170 000 $
Anthony Beauvillier 125 000 $ (3)
Salary Remaining : 125 000 $
Dysin Mayo 95 000 $ (1)
Salary Remaining : 95 000 $
Sasha Chmelevski 92 750 $ (1)
Salary Remaining : 92 750 $
John Beecher 92 500 $ (3)
Salary Remaining : 92 500 $
Jonatan Berggren 92 500 $ (2)
Salary Remaining : 92 500 $
Peyton Krebs 86 333 $ (2)
Salary Remaining : 86 333 $
Kaedan Korczak 82 500 $ (1)
Salary Remaining : 82 500 $
Mitchell Chaffee 80 000 $ (5)
Salary Remaining : 80 000 $
Steven Santini 80 000 $ (1)
Salary Remaining : 80 000 $
Tyler Tucker 80 000 $ (3)
Salary Remaining : 80 000 $
Arturs Silovs 78 600 $ (2)
Salary Remaining : 78 600 $
Nathan Walker 77 500 $ (1)
Salary Remaining : 77 500 $
Brayden Pachal 77 500 $ (5)
Salary Remaining : 77 500 $
Raphael Lavoie 77 500 $ (2)
Salary Remaining : 77 500 $
Connor Bunnaman 75 000 $ (1)
Salary Remaining : 75 000 $
Scott Reedy 0 $ (0)
Salary Remaining : 0 $
Total Farm Players19
Salary Commitment
Year 54 : 1 957 683 $
Year 55 : 1 284 933 $
Year 56 : 770 000 $
Year 57 : 472 500 $
Salary Average Commitment
Year 54 : 752 500 $
Year 55 : 512 500 $
Year 56 : 392 500 $
Year 57 : 180 000 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - 180 $ - 5 116 - 85,27%
Level 2: 5000 - 140 $ - 3 973 - 79,47%
Level 3: 125 - 125 $ - 125 - 100,00%
Level 4: 4000 - 100 $ - 3 074 - 76,86%
Luxury : 1000 - 300 $ - 925 - 92,45%
Total Capacity :16125

Income

Home Games Left4
Average Attendance - %13 213 - 81,94%
Average Income per Game3 095 638 $
Year to Date Revenue117 634 234 $

Expense

Pro Players Total Salaries85 794 167 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses73 544 455 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date73 544 455 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 382 551 $
Pro Remaining Season Days10
Pro Expenses Per Days974 934 $
Pro Estimated Expenses9 749 340 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses9 749 340 $
Estimated Season Salary Cap83 293 795 $
Estimate Under Maximum Salary Cap of 91 000 000 $7 706 205 $
Estimate Over Minimum Salary Cap of 59 000 000 $ 24 293 795 $
Current Bank Account89 203 064 $
Projected Bank Account91 836 275 $

Pro Players Salaries

Mikhail Sergachev 8 500 000 $ (3)
-Salary Remaining : 965 909 $
Kris Letang 7 250 000 $ (1)
-Salary Remaining : 823 864 $
Evgeni Malkin 6 100 000 $ (3)
-Salary Remaining : 693 182 $
William Karlsson 5 900 000 $ (3)
-Salary Remaining : 670 455 $
Neal Pionk 5 875 000 $ (3)
-Salary Remaining : 667 614 $
Vincent Trocheck 5 625 000 $ (1)
-Salary Remaining : 639 205 $
Mikael Backlund 5 350 000 $ (3)
-Salary Remaining : 607 955 $
Blake Coleman 4 900 000 $ (5)
-Salary Remaining : 556 818 $
Elias Lindholm 4 850 000 $ (3)
-Salary Remaining : 551 136 $
Logan Cooley 4 450 000 $ (3)
-Salary Remaining : 505 682 $
Radko Gudas 4 000 000 $ (3)
-Salary Remaining : 454 545 $
Petr Mrazek 3 800 000 $ (2)
-Salary Remaining : 431 818 $
Yakov Trenin 3 500 000 $ (3)
-Salary Remaining : 397 727 $
Mason McTavish 3 394 167 $ (2)
-Salary Remaining : 385 701 $
Adam Lowry 3 250 000 $ (3)
-Salary Remaining : 369 318 $
MacKenzie Weegar 3 250 000 $ (2)
-Salary Remaining : 369 318 $
Jake Sanderson 1 850 000 $ (2)
-Salary Remaining : 210 227 $
Owen Tippett 1 500 000 $ (1)
-Salary Remaining : 170 455 $
Pyotr Kochetkov 925 000 $ (1)
-Salary Remaining : 105 114 $
Dakota Joshua 825 000 $ (1)
-Salary Remaining : 93 750 $
Mason Marchment 700 000 $ (1)
-Salary Remaining : 79 545 $
Total Pro Players21
Salary Commitment
Year 54 : 85 794 167 $
Year 55 : 68 969 167 $
Year 56 : 56 675 000 $
Year 57 : 4 900 000 $
Salary Average Commitment
Year 54 : 10 394 167 $
Year 55 : 10 394 167 $
Year 56 : 5 150 000 $
Year 57 : 600 000 $
Salary Cap with 1 Way Contract
Year 54 : 85 794 167 $
Year 55 : 68 969 167 $
Year 56 : 56 675 000 $
Year 57 : 4 900 000 $

Farm Players Salaries

Jake Oettinger 400 000 $ (1)
Salary Remaining : 400 000 $
Niko Mikkola 250 000 $ (3)
Salary Remaining : 250 000 $
Simon Edvinsson 177 500 $ (2)
Salary Remaining : 177 500 $
Jiri Kulich 88 600 $ (3)
Salary Remaining : 88 600 $
Olen Zellweger 86 167 $ (1)
Salary Remaining : 86 167 $
Zack MacEwen 77 500 $ (3)
Salary Remaining : 77 500 $
Nic Petan 76 250 $ (2)
Salary Remaining : 76 250 $
Total Farm Players7
Salary Commitment
Year 54 : 1 156 017 $
Year 55 : 669 850 $
Year 56 : 416 100 $
Year 57 : 0 $
Salary Average Commitment
Year 54 : 476 917 $
Year 55 : 392 500 $
Year 56 : 215 000 $
Year 57 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - 180 $ - 5 176 - 86,27%
Level 2: 5000 - 140 $ - 3 946 - 78,93%
Level 3: 2607 - 125 $ - 2 001 - 76,77%
Level 4: 4000 - 100 $ - 3 055 - 76,39%
Luxury : 1000 - 300 $ - 935 - 93,51%
Total Capacity :18607

Income

Home Games Left2
Average Attendance - %15 114 - 81,23%
Average Income per Game3 457 451 $
Year to Date Revenue138 298 037 $

Expense

Pro Players Total Salaries88 268 214 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses79 075 623 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date79 075 623 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 914 902 $
Pro Remaining Season Days10
Pro Expenses Per Days1 003 048 $
Pro Estimated Expenses10 030 480 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses10 030 480 $
Estimated Season Salary Cap89 106 103 $
Estimate Under Maximum Salary Cap of 91 000 000 $1 893 897 $
Estimate Over Minimum Salary Cap of 59 000 000 $ 30 106 103 $
Current Bank Account112 324 686 $
Projected Bank Account109 209 108 $

Pro Players Salaries

Matthew Tkachuk 9 500 000 $ (1)
-Salary Remaining : 1 079 545 $
Mathew Barzal 9 150 000 $ (3)
-Salary Remaining : 1 039 773 $
Brady Tkachuk 8 205 714 $ (2)
-Salary Remaining : 932 468 $
Brock Boeser 6 650 000 $ (3)
-Salary Remaining : 755 682 $
Brayden Schenn 6 500 000 $ (1)
-Salary Remaining : 738 636 $
Jordan Binnington 6 000 000 $ (3)
-Salary Remaining : 681 818 $
T.J. Oshie 5 750 000 $ (4)
-Salary Remaining : 653 409 $
Jaden Schwartz 5 500 000 $ (5)
-Salary Remaining : 625 000 $
Tom Wilson 5 166 667 $ (2)
-Salary Remaining : 587 121 $
Noah Hanifin 4 950 000 $ (2)
-Salary Remaining : 562 500 $
John Marino 4 400 000 $ (3)
-Salary Remaining : 500 000 $
Erik Gudbranson 4 000 000 $ (5)
-Salary Remaining : 454 545 $
Scott Laughton 3 000 000 $ (3)
-Salary Remaining : 340 909 $
Alexandre Texier 2 100 000 $ (3)
-Salary Remaining : 238 636 $
Teddy Blueger 1 900 000 $ (2)
-Salary Remaining : 215 909 $
Morgan Barron 1 775 000 $ (1)
-Salary Remaining : 201 705 $
Brock Faber 1 008 333 $ (3)
-Salary Remaining : 114 583 $
Brendan Smith 1 000 000 $ (5)
-Salary Remaining : 113 636 $
Anthony Stolarz 950 000 $ (1)
-Salary Remaining : 107 955 $
Darren Raddysh 762 500 $ (1)
-Salary Remaining : 86 648 $
Total Pro Players20
Salary Commitment
Year 54 : 88 268 214 $
Year 55 : 68 780 714 $
Year 56 : 48 558 333 $
Year 57 : 16 250 000 $
Salary Average Commitment
Year 54 : 6 325 000 $
Year 55 : 6 325 000 $
Year 56 : 6 325 000 $
Year 57 : 1 800 000 $
Salary Cap with 1 Way Contract
Year 54 : 88 268 214 $
Year 55 : 68 780 714 $
Year 56 : 48 558 333 $
Year 57 : 16 250 000 $

Farm Players Salaries

Spencer Knight 450 000 $ (3)
Salary Remaining : 450 000 $
Tanner Jeannot 267 000 $ (3)
Salary Remaining : 267 000 $
Bobby Brink 113 750 $ (1)
Salary Remaining : 113 750 $
Kevin Bahl 105 000 $ (3)
Salary Remaining : 105 000 $
Brendan Brisson 92 500 $ (3)
Salary Remaining : 92 500 $
Elmer Soderblom 92 500 $ (1)
Salary Remaining : 92 500 $
Jakub Lauko 87 167 $ (1)
Salary Remaining : 87 167 $
Riley Sutter 87 167 $ (1)
Salary Remaining : 87 167 $
Hugo Alnefelt 85 083 $ (3)
Salary Remaining : 85 083 $
Arber Xhekaj 82 833 $ (2)
Salary Remaining : 82 833 $
Zachary Jones 81 250 $ (3)
Salary Remaining : 81 250 $
Matt Kiersted 77 500 $ (2)
Salary Remaining : 77 500 $
Jack Ahcan 77 500 $ (2)
Salary Remaining : 77 500 $
Paul Cotter 77 500 $ (3)
Salary Remaining : 77 500 $
Arnaud Durandeau 76 250 $ (1)
Salary Remaining : 76 250 $
Klim Kostin 75 000 $ (1)
Salary Remaining : 75 000 $
Matthew Phillips 75 000 $ (1)
Salary Remaining : 75 000 $
Tanner Pearson 60 000 $ (1)
Salary Remaining : 60 000 $
Total Farm Players18
Salary Commitment
Year 54 : 2 063 000 $
Year 55 : 1 396 166 $
Year 56 : 1 158 333 $
Year 57 : 0 $
Salary Average Commitment
Year 54 : 807 833 $
Year 55 : 655 333 $
Year 56 : 452 500 $
Year 57 : 0 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - 180 $ - 5 057 - 84,28%
Level 2: 5000 - 140 $ - 3 948 - 78,95%
Level 3: 4500 - 125 $ - 2 007 - 44,61%
Level 4: 4773 - 100 $ - 3 034 - 63,56%
Luxury : 1000 - 300 $ - 919 - 91,90%
Total Capacity :21273

Income

Home Games Left4
Average Attendance - %14 964 - 70,34%
Average Income per Game3 416 391 $
Year to Date Revenue129 822 855 $

Expense

Pro Players Total Salaries96 798 143 $
Farm Players Total Salaries0 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses78 232 435 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date78 232 435 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 665 564 $
Pro Remaining Season Days10
Pro Expenses Per Days1 099 979 $
Pro Estimated Expenses10 999 790 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses10 999 790 $
Estimated Season Salary Cap89 232 225 $
Estimate Under Maximum Salary Cap of 91 000 000 $1 767 775 $
Estimate Over Minimum Salary Cap of 59 000 000 $ 30 232 225 $
Current Bank Account142 133 283 $
Projected Bank Account144 799 057 $

Pro Players Salaries

Jeff Skinner 9 000 000 $ (3)
-Salary Remaining : 1 022 727 $
Steven Stamkos 8 500 000 $ (2)
-Salary Remaining : 965 909 $
Logan Couture 8 000 000 $ (3)
-Salary Remaining : 909 091 $
Aaron Ekblad 7 500 000 $ (3)
-Salary Remaining : 852 273 $
Jordan Staal 6 000 000 $ (2)
-Salary Remaining : 681 818 $
Nick Schmaltz 5 850 000 $ (1)
-Salary Remaining : 664 773 $
Adam Henrique 5 825 000 $ (2)
-Salary Remaining : 661 932 $
Travis Konecny 5 500 000 $ (1)
-Salary Remaining : 625 000 $
Zach Hyman 5 500 000 $ (3)
-Salary Remaining : 625 000 $
Jonathan Marchessault 5 000 000 $ (2)
-Salary Remaining : 568 182 $
Tyler Toffoli 4 250 000 $ (3)
-Salary Remaining : 482 955 $
Nick Foligno 4 000 000 $ (2)
-Salary Remaining : 454 545 $
Jake Walman 3 400 000 $ (2)
-Salary Remaining : 386 364 $
Alexandar Georgiev 3 400 000 $ (3)
-Salary Remaining : 386 364 $
Colton Sissons 2 857 143 $ (1)
-Salary Remaining : 324 675 $
Gustav Forsling 2 666 000 $ (1)
-Salary Remaining : 302 955 $
Sean Walker 2 650 000 $ (1)
-Salary Remaining : 301 136 $
Jacob Middleton 2 450 000 $ (2)
-Salary Remaining : 278 409 $
Barrett Hayton 1 775 000 $ (1)
-Salary Remaining : 201 705 $
Josh Brown 1 000 000 $ (3)
-Salary Remaining : 113 636 $
J.J. Moser 925 000 $ (2)
-Salary Remaining : 105 114 $
Joey Daccord 750 000 $ (1)
-Salary Remaining : 85 227 $
Total Pro Players22
Salary Commitment
Year 54 : 96 798 143 $
Year 55 : 74 750 000 $
Year 56 : 38 650 000 $
Year 57 : 0 $
Salary Average Commitment
Year 54 : 3 925 000 $
Year 55 : 3 925 000 $
Year 56 : 3 000 000 $
Year 57 : 0 $
Salary Cap with 1 Way Contract
Year 54 : 96 798 143 $
Year 55 : 74 750 000 $
Year 56 : 38 650 000 $
Year 57 : 0 $

Farm Players Salaries

Emil Heineman 150 000 $ (5)
Salary Remaining : 150 000 $
Kevin Rooney 130 000 $ (3)
Salary Remaining : 130 000 $
Conor Timmins 110 000 $ (3)
Salary Remaining : 110 000 $
Cam Atkinson 110 000 $ (5)
Salary Remaining : 110 000 $
Drew Helleson 92 500 $ (2)
Salary Remaining : 92 500 $
Emil Andrae 90 333 $ (3)
Salary Remaining : 90 333 $
Samuel Knazko 90 250 $ (2)
Salary Remaining : 90 250 $
Egor Afanasyev 89 667 $ (2)
Salary Remaining : 89 667 $
Shane Bowers 79 800 $ (1)
Salary Remaining : 79 800 $
Cole Reinhardt 77 500 $ (3)
Salary Remaining : 77 500 $
Jonas Johansson 77 500 $ (1)
Salary Remaining : 77 500 $
Chase Priskie 77 500 $ (3)
Salary Remaining : 77 500 $
Jakub Skarek 76 417 $ (1)
Salary Remaining : 76 417 $
Ben Jones 75 000 $ (2)
Salary Remaining : 75 000 $
Fredrik Claesson 0 $ (0)
Salary Remaining : 0 $
Will Bitten 0 $ (0)
Salary Remaining : 0 $
Jacob Larsson 0 $ (0)
Salary Remaining : 0 $
Tyler Wall 0 $ (0)
Salary Remaining : 0 $
German Rubtsov 0 $ (0)
Salary Remaining : 0 $
Cole Schwindt 0 $ (0)
Salary Remaining : 0 $
Serron Noel 0 $ (0)
Salary Remaining : 0 $
Brinson Pasichnuk 0 $ (0)
Salary Remaining : 0 $
Michael McNiven 0 $ (0)
Salary Remaining : 0 $
Jeremy Groleau 0 $ (0)
Salary Remaining : 0 $
Total Farm Players24
Salary Commitment
Year 54 : 1 326 467 $
Year 55 : 1 092 750 $
Year 56 : 745 333 $
Year 57 : 260 000 $
Salary Average Commitment
Year 54 : 542 750 $
Year 55 : 542 750 $
Year 56 : 452 500 $
Year 57 : 152 500 $

Rangers

Rangers is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 180 $ - 5 090 - 84,84%
Level 2: 5000 - 140 $ - 3 960 - 79,20%
Level 3: 2000 - 125 $ - 1 969 - 98,43%
Level 4: 4006 - 100 $ - 3 051 - 76,15%
Luxury : 1000 - 300 $ - 927 - 92,71%
Total Capacity :18006

Income

Home Games Left3
Average Attendance - %14 997 - 83,29%
Average Income per Game3 426 870 $
Year to Date Revenue133 647 920 $

Expense

Pro Players Total Salaries61 590 630 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses50 642 698 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date50 642 698 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 280 609 $
Pro Remaining Season Days10
Pro Expenses Per Days699 894 $
Pro Estimated Expenses6 998 940 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses6 998 940 $
Estimated Season Salary Cap57 641 638 $
Estimate Under Maximum Salary Cap of 91 000 000 $33 358 362 $
Estimate Over Minimum Salary Cap of 59 000 000 $ -1 358 362 $
Current Bank Account167 439 301 $
Projected Bank Account170 720 970 $

Pro Players Salaries

Jake DeBrusk 5 500 000 $ (3)
-Salary Remaining : 625 000 $
Jason Zucker 5 300 000 $ (2)
-Salary Remaining : 602 273 $
Evander Kane 5 125 000 $ (1)
-Salary Remaining : 582 386 $
Dylan DeMelo 4 900 000 $ (3)
-Salary Remaining : 556 818 $
Jordan Eberle 4 750 000 $ (5)
-Salary Remaining : 539 773 $
John Klingberg 4 150 000 $ (2)
-Salary Remaining : 471 591 $
Lars Eller 3 500 000 $ (3)
-Salary Remaining : 397 727 $
Joel Edmundson 3 500 000 $ (1)
-Salary Remaining : 397 727 $
Cody Ceci 3 250 000 $ (1)
-Salary Remaining : 369 318 $
Mike Reilly 3 000 000 $ (1)
-Salary Remaining : 340 909 $
Evan Rodrigues 3 000 000 $ (2)
-Salary Remaining : 340 909 $
Jamie Drysdale 2 300 000 $ (3)
-Salary Remaining : 261 364 $
Ryan Donato 2 000 000 $ (2)
-Salary Remaining : 227 273 $
Conor Sheary 1 500 000 $ (1)
-Salary Remaining : 170 455 $
Pheonix Copley 1 500 000 $ (2)
-Salary Remaining : 170 455 $
Nick Cousins 1 100 000 $ (3)
-Salary Remaining : 125 000 $
Scott Wedgewood 1 000 000 $ (1)
-Salary Remaining : 113 636 $
Zach Aston-Reese 840 630 $ (1)
-Salary Remaining : 95 526 $
Pierre-Olivier Joseph 825 000 $ (2)
-Salary Remaining : 93 750 $
Noah Juulsen 775 000 $ (2)
-Salary Remaining : 88 068 $
Kiefer Sherwood 775 000 $ (2)
-Salary Remaining : 88 068 $
Haydn Fleury 775 000 $ (3)
-Salary Remaining : 88 068 $
Jacob Ingham 775 000 $ (3)
-Salary Remaining : 88 068 $
Michael Pezzetta 750 000 $ (1)
-Salary Remaining : 85 227 $
Anton Forsberg 700 000 $ (1)
-Salary Remaining : 79 545 $
Total Pro Players25
Salary Commitment
Year 54 : 61 590 630 $
Year 55 : 41 925 000 $
Year 56 : 23 600 000 $
Year 57 : 4 750 000 $
Salary Average Commitment
Year 54 : 4 200 000 $
Year 55 : 4 200 000 $
Year 56 : 4 200 000 $
Year 57 : 600 000 $
Salary Cap with 1 Way Contract
Year 54 : 61 590 630 $
Year 55 : 41 925 000 $
Year 56 : 23 600 000 $
Year 57 : 4 750 000 $

Farm Players Salaries

Tomas Nosek 300 000 $ (2)
Salary Remaining : 300 000 $
Richard Panik 275 000 $ (1)
Salary Remaining : 275 000 $
Riley Stillman 135 000 $ (2)
Salary Remaining : 135 000 $
Nicolas Aube-Kubel 122 500 $ (1)
Salary Remaining : 122 500 $
Taro Hirose 85 000 $ (3)
Salary Remaining : 85 000 $
Libor Hajek 80 000 $ (3)
Salary Remaining : 80 000 $
Michael Carcone 77 500 $ (2)
Salary Remaining : 77 500 $
Kole Sherwood 77 500 $ (3)
Salary Remaining : 77 500 $
Xavier Ouellet 76 250 $ (1)
Salary Remaining : 76 250 $
Dennis Gilbert 76 200 $ (2)
Salary Remaining : 76 200 $
Alex Stalock 75 000 $ (3)
Salary Remaining : 75 000 $
Markus Niemelainen 0 $ (0)
Salary Remaining : 0 $
Total Farm Players12
Salary Commitment
Year 54 : 1 379 950 $
Year 55 : 906 200 $
Year 56 : 317 500 $
Year 57 : 0 $
Salary Average Commitment
Year 54 : 256 250 $
Year 55 : 180 000 $
Year 56 : 180 000 $
Year 57 : 0 $

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6500 - 180 $ - 5 128 - 78,89%
Level 2: 5500 - 140 $ - 3 956 - 71,93%
Level 3: 3066 - 125 $ - 1 985 - 64,74%
Level 4: 4000 - 100 $ - 3 107 - 77,66%
Luxury : 1000 - 300 $ - 925 - 92,50%
Total Capacity :20066

Income

Home Games Left3
Average Attendance - %15 101 - 75,25%
Average Income per Game3 446 607 $
Year to Date Revenue134 417 683 $

Expense

Pro Players Total Salaries54 498 333 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses55 092 848 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date55 092 848 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 339 822 $
Pro Remaining Season Days10
Pro Expenses Per Days619 299 $
Pro Estimated Expenses6 192 990 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses6 192 990 $
Estimated Season Salary Cap61 285 838 $
Estimate Under Maximum Salary Cap of 91 000 000 $29 714 162 $
Estimate Over Minimum Salary Cap of 59 000 000 $ 2 285 838 $
Current Bank Account214 635 479 $
Projected Bank Account218 782 311 $

Pro Players Salaries

John Gibson 6 400 000 $ (1)
-Salary Remaining : 727 273 $
Jeff Petry 6 250 000 $ (3)
-Salary Remaining : 710 227 $
Marc Staal 5 700 000 $ (1)
-Salary Remaining : 647 727 $
Andre Burakovsky 5 500 000 $ (3)
-Salary Remaining : 625 000 $
Evgenii Dadonov 5 000 000 $ (1)
-Salary Remaining : 568 182 $
Michael Bunting 4 500 000 $ (3)
-Salary Remaining : 511 364 $
Filip Chytil 4 437 500 $ (3)
-Salary Remaining : 504 261 $
Matt Grzelcyk 3 687 500 $ (3)
-Salary Remaining : 419 034 $
Travis Hamonic 3 000 000 $ (1)
-Salary Remaining : 340 909 $
Michael Amadio 2 600 000 $ (3)
-Salary Remaining : 295 455 $
Mason Appleton 2 166 667 $ (2)
-Salary Remaining : 246 212 $
Mattias Janmark 1 450 000 $ (3)
-Salary Remaining : 164 773 $
Marat Khusnutdinov 1 350 000 $ (3)
-Salary Remaining : 153 409 $
Justin Barron 1 158 333 $ (1)
-Salary Remaining : 131 629 $
Noah Gregor 950 000 $ (1)
-Salary Remaining : 107 955 $
Akira Schmid 925 000 $ (2)
-Salary Remaining : 105 114 $
Alex Laferriere 875 000 $ (3)
-Salary Remaining : 99 432 $
Jakob Pelletier 863 333 $ (2)
-Salary Remaining : 98 106 $
Sasha Pastujov 825 000 $ (3)
-Salary Remaining : 93 750 $
Nikolai Knyzhov 810 000 $ (1)
-Salary Remaining : 92 045 $
Liam Foudy 775 000 $ (3)
-Salary Remaining : 88 068 $
David Gustafsson 775 000 $ (2)
-Salary Remaining : 88 068 $
Samuel Fagemo 750 000 $ (3)
-Salary Remaining : 85 227 $
Colin White 0 $ (0)
Total Pro Players24
Salary Commitment
Year 54 : 60 748 333 $
Year 55 : 37 730 000 $
Year 56 : 33 000 000 $
Year 57 : 0 $
Salary Average Commitment
Year 54 : 7 525 000 $
Year 55 : 6 600 000 $
Year 56 : 6 600 000 $
Year 57 : 0 $
Salary Cap with 1 Way Contract
Year 54 : 60 748 333 $
Year 55 : 37 730 000 $
Year 56 : 33 000 000 $
Year 57 : 0 $

Farm Players Salaries

Steven Lorentz 105 000 $ (2)
Salary Remaining : 105 000 $
Jack St. Ivany 95 000 $ (1)
Salary Remaining : 95 000 $
Jake Christiansen 92 500 $ (3)
Salary Remaining : 92 500 $
Cross Hanas 92 500 $ (2)
Salary Remaining : 92 500 $
Ryan O'Rourke 89 417 $ (3)
Salary Remaining : 89 417 $
Bryce Kindopp 87 413 $ (1)
Salary Remaining : 87 413 $
Mark Kastelic 83 500 $ (3)
Salary Remaining : 83 500 $
Axel Andersson 81 375 $ (1)
Salary Remaining : 81 375 $
Nicolas Meloche 78 750 $ (1)
Salary Remaining : 78 750 $
Max Lajoie 78 750 $ (1)
Salary Remaining : 78 750 $
David Tendeck 78 333 $ (2)
Salary Remaining : 78 333 $
Mathias Emilio Pettersen 77 500 $ (3)
Salary Remaining : 77 500 $
Jacob Moverare 77 500 $ (3)
Salary Remaining : 77 500 $
Hunter Skinner 77 500 $ (3)
Salary Remaining : 77 500 $
Ben Meyers 77 500 $ (3)
Salary Remaining : 77 500 $
Jonah Gadjovich 77 500 $ (3)
Salary Remaining : 77 500 $
Sean Day 77 500 $ (1)
Salary Remaining : 77 500 $
Kevin Gravel 77 500 $ (3)
Salary Remaining : 77 500 $
Ivan Prosvetov 75 000 $ (1)
Salary Remaining : 75 000 $
Erik Kallgren 75 000 $ (1)
Salary Remaining : 75 000 $
Pavel Gogolev 0 $ (0)
Salary Remaining : 0 $
Christopher Gibson 0 $ (0)
Salary Remaining : 0 $
Alexander True 0 $ (0)
Salary Remaining : 0 $
Total Farm Players23
Salary Commitment
Year 54 : 1 655 038 $
Year 55 : 1 006 250 $
Year 56 : 730 417 $
Year 57 : 0 $
Salary Average Commitment
Year 54 : 727 500 $
Year 55 : 632 500 $
Year 56 : 540 000 $
Year 57 : 0 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 5690 - 180 $ - 5 138 - 90,30%
Level 2: 6000 - 140 $ - 3 950 - 65,84%
Level 3: 2000 - 125 $ - 1 977 - 98,84%
Level 4: 4000 - 100 $ - 3 066 - 76,64%
Luxury : 1000 - 300 $ - 931 - 93,07%
Total Capacity :18690

Income

Home Games Left5
Average Attendance - %15 062 - 80,59%
Average Income per Game3 443 077 $
Year to Date Revenue127 393 848 $

Expense

Pro Players Total Salaries77 733 456 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses67 050 510 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date67 050 510 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue17 215 385 $
Pro Remaining Season Days10
Pro Expenses Per Days883 335 $
Pro Estimated Expenses8 833 350 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses8 833 350 $
Estimated Season Salary Cap75 883 860 $
Estimate Under Maximum Salary Cap of 91 000 000 $15 116 140 $
Estimate Over Minimum Salary Cap of 59 000 000 $ 16 883 860 $
Current Bank Account143 191 171 $
Projected Bank Account151 573 206 $

Pro Players Salaries

Zach Werenski 9 583 333 $ (1)
-Salary Remaining : 1 089 015 $
Jordan Kyrou 8 125 000 $ (2)
-Salary Remaining : 923 295 $
Marc-Andre Fleury 7 000 000 $ (1)
-Salary Remaining : 795 455 $
Jonas Brodin 6 000 000 $ (1)
-Salary Remaining : 681 818 $
Timo Meier 6 000 000 $ (1)
-Salary Remaining : 681 818 $
Conor Garland 4 950 000 $ (1)
-Salary Remaining : 562 500 $
Joonas Korpisalo 4 000 000 $ (3)
-Salary Remaining : 454 545 $
Bowen Byram 3 850 000 $ (3)
-Salary Remaining : 437 500 $
Brandon Tanev 3 500 000 $ (4)
-Salary Remaining : 397 727 $
Warren Foegele 2 750 000 $ (2)
-Salary Remaining : 312 500 $
Tucker Poolman 2 500 000 $ (3)
-Salary Remaining : 284 091 $
Casey Cizikas 2 500 000 $ (1)
-Salary Remaining : 284 091 $
Casey Mittelstadt 2 500 000 $ (2)
-Salary Remaining : 284 091 $
Alexis Lafreniere 2 325 000 $ (3)
-Salary Remaining : 264 205 $
Owen Power 1 850 000 $ (2)
-Salary Remaining : 210 227 $
Matt Martin 1 500 000 $ (3)
-Salary Remaining : 170 455 $
Troy Stecher 1 250 000 $ (1)
-Salary Remaining : 142 045 $
Joel Kiviranta 1 050 000 $ (2)
-Salary Remaining : 119 318 $
Matthew Nieto 900 000 $ (3)
-Salary Remaining : 102 273 $
Jesper Boqvist 874 123 $ (1)
-Salary Remaining : 99 332 $
Victor Soderstrom 863 000 $ (3)
-Salary Remaining : 98 068 $
Jesse Puljujarvi 800 000 $ (2)
-Salary Remaining : 90 909 $
Ben Gleason 775 000 $ (3)
-Salary Remaining : 88 068 $
Laurent Dauphin 775 000 $ (3)
-Salary Remaining : 88 068 $
Adam Brooks 763 000 $ (3)
-Salary Remaining : 86 705 $
Oscar Dansk 750 000 $ (1)
-Salary Remaining : 85 227 $
Total Pro Players26
Salary Commitment
Year 54 : 77 733 456 $
Year 55 : 38 826 000 $
Year 56 : 21 751 000 $
Year 57 : 3 500 000 $
Salary Average Commitment
Year 54 : 7 850 000 $
Year 55 : 7 850 000 $
Year 56 : 6 000 000 $
Year 57 : 600 000 $
Salary Cap with 1 Way Contract
Year 54 : 77 733 456 $
Year 55 : 38 826 000 $
Year 56 : 21 751 000 $
Year 57 : 3 500 000 $

Farm Players Salaries

Kody Clark 83 333 $ (1)
Salary Remaining : 83 333 $
Jan Mysak 82 333 $ (3)
Salary Remaining : 82 333 $
Andrei Altybarmakyan 81 800 $ (3)
Salary Remaining : 81 800 $
Rhett Gardner 77 500 $ (3)
Salary Remaining : 77 500 $
Kale Clague 77 500 $ (3)
Salary Remaining : 77 500 $
William Lagesson 77 500 $ (3)
Salary Remaining : 77 500 $
Kyle Capobianco 77 500 $ (3)
Salary Remaining : 77 500 $
Tyler Lewington 75 000 $ (3)
Salary Remaining : 75 000 $
Maxim Sushko 0 $ (0)
Salary Remaining : 0 $
Total Farm Players9
Salary Commitment
Year 54 : 632 466 $
Year 55 : 549 133 $
Year 56 : 549 133 $
Year 57 : 0 $
Salary Average Commitment
Year 54 : 420 000 $
Year 55 : 420 000 $
Year 56 : 420 000 $
Year 57 : 0 $

Senateurs

Senateurs is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Canadian Tire
Level 1: 6000 - 180 $ - 5 123 - 85,38%
Level 2: 4534 - 140 $ - 3 904 - 86,10%
Level 3: 3000 - 125 $ - 2 046 - 68,21%
Level 4: 3000 - 100 $ - 2 956 - 98,55%
Luxury : 1000 - 300 $ - 917 - 91,72%
Total Capacity :17534

Income

Home Games Left4
Average Attendance - %14 947 - 85,24%
Average Income per Game3 419 971 $
Year to Date Revenue129 958 901 $

Expense

Pro Players Total Salaries94 480 816 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses81 415 402 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date81 415 402 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 679 884 $
Pro Remaining Season Days10
Pro Expenses Per Days1 073 646 $
Pro Estimated Expenses10 736 460 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses10 736 460 $
Estimated Season Salary Cap92 151 862 $
Estimate Under Maximum Salary Cap of 91 000 000 $-1 151 862 $
Estimate Over Minimum Salary Cap of 59 000 000 $ 33 151 862 $
Current Bank Account89 100 867 $
Projected Bank Account92 044 291 $

Pro Players Salaries

David Pastrnak 13 000 000 $ (1)
-Salary Remaining : 1 477 273 $
Aleksander Barkov 10 000 000 $ (1)
-Salary Remaining : 1 136 364 $
Filip Forsberg 8 500 000 $ (1)
-Salary Remaining : 965 909 $
Brandon Montour 8 000 000 $ (3)
-Salary Remaining : 909 091 $
Joshua Norris 7 950 000 $ (1)
-Salary Remaining : 903 409 $
Quinn Hughes 7 850 000 $ (1)
-Salary Remaining : 892 045 $
Drake Batherson 4 975 000 $ (1)
-Salary Remaining : 565 341 $
Ryan O'Reilly 4 500 000 $ (3)
-Salary Remaining : 511 364 $
Alec Martinez 4 000 000 $ (5)
-Salary Remaining : 454 545 $
Lucas Raymond 3 425 000 $ (2)
-Salary Remaining : 389 205 $
Connor Clifton 3 333 333 $ (3)
-Salary Remaining : 378 788 $
Miles Wood 3 200 000 $ (1)
-Salary Remaining : 363 636 $
Alex Nedeljkovic 2 500 000 $ (3)
-Salary Remaining : 284 091 $
Nicolas Hague 2 294 150 $ (2)
-Salary Remaining : 260 699 $
Frederick Gaudreau 2 100 000 $ (2)
-Salary Remaining : 238 636 $
Kaapo Kakko 2 100 000 $ (1)
-Salary Remaining : 238 636 $
Moritz Seider 1 713 333 $ (2)
-Salary Remaining : 194 697 $
Keegan Kolesar 1 400 000 $ (3)
-Salary Remaining : 159 091 $
Alexander Barabanov 1 000 000 $ (2)
-Salary Remaining : 113 636 $
Alex Lyon 900 000 $ (3)
-Salary Remaining : 102 273 $
Michael McCarron 900 000 $ (3)
-Salary Remaining : 102 273 $
Michael DiPietro 840 000 $ (1)
-Salary Remaining : 95 455 $
Total Pro Players22
Salary Commitment
Year 54 : 94 480 816 $
Year 55 : 36 065 816 $
Year 56 : 25 533 333 $
Year 57 : 4 000 000 $
Salary Average Commitment
Year 54 : 5 725 000 $
Year 55 : 5 125 000 $
Year 56 : 4 200 000 $
Year 57 : 600 000 $
Salary Cap with 1 Way Contract
Year 54 : 94 480 816 $
Year 55 : 36 065 816 $
Year 56 : 25 533 333 $
Year 57 : 4 000 000 $

Farm Players Salaries

Connor Murphy 440 000 $ (1)
Salary Remaining : 440 000 $
Vitek Vanecek 340 000 $ (1)
Salary Remaining : 340 000 $
Sam Lafferty 115 000 $ (2)
Salary Remaining : 115 000 $
Alex Alexeyev 92 500 $ (1)
Salary Remaining : 92 500 $
Jacob Bryson 90 000 $ (3)
Salary Remaining : 90 000 $
Nicolas Beaudin 86 333 $ (1)
Salary Remaining : 86 333 $
Arthur Kaliyev 83 250 $ (3)
Salary Remaining : 83 250 $
Alex Turcotte 77 500 $ (3)
Salary Remaining : 77 500 $
Tobias Bjornfot 77 500 $ (3)
Salary Remaining : 77 500 $
Ty Smith 77 500 $ (3)
Salary Remaining : 77 500 $
Glenn Gawdin 76 250 $ (2)
Salary Remaining : 76 250 $
Tyce Thompson 0 $ (0)
Salary Remaining : 0 $
Total Farm Players12
Salary Commitment
Year 54 : 1 555 833 $
Year 55 : 597 000 $
Year 56 : 405 750 $
Year 57 : 0 $
Salary Average Commitment
Year 54 : 300 000 $
Year 55 : 300 000 $
Year 56 : 300 000 $
Year 57 : 0 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 6000 - 180 $ - 5 131 - 85,51%
Level 2: 5000 - 140 $ - 3 946 - 78,91%
Level 3: 2562 - 125 $ - 2 031 - 79,27%
Level 4: 3000 - 100 $ - 2 959 - 98,62%
Luxury : 1000 - 300 $ - 919 - 91,88%
Total Capacity :17562

Income

Home Games Left5
Average Attendance - %14 985 - 85,32%
Average Income per Game3 428 888 $
Year to Date Revenue126 868 865 $

Expense

Pro Players Total Salaries81 288 333 $
Farm Players Total Salaries0 $
Coaches Total Salaries250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses69 809 940 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date69 809 940 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue17 144 441 $
Pro Remaining Season Days10
Pro Expenses Per Days923 731 $
Pro Estimated Expenses9 237 310 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses9 237 310 $
Estimated Season Salary Cap79 047 250 $
Estimate Under Maximum Salary Cap of 91 000 000 $11 952 750 $
Estimate Over Minimum Salary Cap of 59 000 000 $ 20 047 250 $
Current Bank Account76 237 479 $
Projected Bank Account84 144 610 $

Pro Players Salaries

Ryan Johansen 8 000 000 $ (1)
-Salary Remaining : 909 091 $
Ryan Ellis 6 250 000 $ (4)
-Salary Remaining : 710 227 $
Ondrej Palat 6 000 000 $ (5)
-Salary Remaining : 681 818 $
Taylor Hall 6 000 000 $ (5)
-Salary Remaining : 681 818 $
Kyle Okposo 6 000 000 $ (1)
-Salary Remaining : 681 818 $
Josh Anderson 5 500 000 $ (1)
-Salary Remaining : 625 000 $
Anthony Deangelo 5 000 000 $ (1)
-Salary Remaining : 568 182 $
Ville Husso 4 750 000 $ (2)
-Salary Remaining : 539 773 $
Christian Dvorak 4 450 000 $ (1)
-Salary Remaining : 505 682 $
Kevin Shattenkirk 3 900 000 $ (2)
-Salary Remaining : 443 182 $
Ilya Samsonov 3 500 000 $ (2)
-Salary Remaining : 397 727 $
Justin Holl 3 400 000 $ (3)
-Salary Remaining : 386 364 $
Derek Ryan 3 125 000 $ (1)
-Salary Remaining : 355 114 $
Jake Allen 2 875 000 $ (3)
-Salary Remaining : 326 705 $
Radim Simek 2 250 000 $ (2)
-Salary Remaining : 255 682 $
Ryan Lomberg 2 000 000 $ (3)
-Salary Remaining : 227 273 $
Vladislav Namestnikov 2 000 000 $ (5)
-Salary Remaining : 227 273 $
Jack Quinn 1 713 333 $ (3)
-Salary Remaining : 194 697 $
Colin Miller 1 500 000 $ (3)
-Salary Remaining : 170 455 $
Mark Friedman 775 000 $ (3)
-Salary Remaining : 88 068 $
Dryden Hunt 775 000 $ (3)
-Salary Remaining : 88 068 $
Adam Gaudette 775 000 $ (2)
-Salary Remaining : 88 068 $
Mackenzie MacEachern 750 000 $ (1)
-Salary Remaining : 85 227 $
Total Pro Players23
Salary Commitment
Year 54 : 81 288 333 $
Year 55 : 48 463 333 $
Year 56 : 33 288 333 $
Year 57 : 20 250 000 $
Salary Average Commitment
Year 54 : 5 400 000 $
Year 55 : 4 800 000 $
Year 56 : 4 800 000 $
Year 57 : 1 800 000 $
Salary Cap with 1 Way Contract
Year 54 : 81 288 333 $
Year 55 : 48 463 333 $
Year 56 : 33 288 333 $
Year 57 : 20 250 000 $

Farm Players Salaries

Zach Benson 160 000 $ (3)
Salary Remaining : 160 000 $
Tyler Kleven 112 500 $ (3)
Salary Remaining : 112 500 $
Logan Morrison 95 000 $ (3)
Salary Remaining : 95 000 $
Hardy Haman Aktell 95 000 $ (3)
Salary Remaining : 95 000 $
Matthew Knies 92 500 $ (3)
Salary Remaining : 92 500 $
Ville Petman 92 500 $ (4)
Salary Remaining : 92 500 $
Dillon Hamaliuk 90 500 $ (1)
Salary Remaining : 90 500 $
Aatu Raty 90 250 $ (2)
Salary Remaining : 90 250 $
Roby Jarventie 89 417 $ (1)
Salary Remaining : 89 417 $
Ivan Ivan 84 500 $ (3)
Salary Remaining : 84 500 $
Timur Ibragimov 82 000 $ (1)
Salary Remaining : 82 000 $
Jon-Randall Avon 80 000 $ (3)
Salary Remaining : 80 000 $
Vladislav Kolyachonok 77 500 $ (3)
Salary Remaining : 77 500 $
Mike Hardman 77 500 $ (3)
Salary Remaining : 77 500 $
Jeremy Davies 77 500 $ (2)
Salary Remaining : 77 500 $
Maxence Guenette 77 500 $ (3)
Salary Remaining : 77 500 $
Louis Domingue 77 500 $ (2)
Salary Remaining : 77 500 $
Cole McWard 77 500 $ (3)
Salary Remaining : 77 500 $
John Ludvig 77 500 $ (3)
Salary Remaining : 77 500 $
Kevin Mandolese 77 500 $ (3)
Salary Remaining : 77 500 $
Semyon Der-Arguchintsev 76 667 $ (1)
Salary Remaining : 76 667 $
Dan Renouf 76 250 $ (1)
Salary Remaining : 76 250 $
Lucas Johansen 76 250 $ (1)
Salary Remaining : 76 250 $
Clark Bishop 75 000 $ (1)
Salary Remaining : 75 000 $
Michael Vukojevic 0 $ (0)
Salary Remaining : 0 $
Total Farm Players25
Salary Commitment
Year 54 : 2 088 334 $
Year 55 : 1 522 250 $
Year 56 : 1 277 000 $
Year 57 : 92 500 $
Salary Average Commitment
Year 54 : 1 028 917 $
Year 55 : 1 028 917 $
Year 56 : 938 667 $
Year 57 : 92 500 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - 180 $ - 5 150 - 85,83%
Level 2: 5000 - 140 $ - 3 898 - 77,95%
Level 3: 2584 - 125 $ - 2 014 - 77,96%
Level 4: 4000 - 100 $ - 3 047 - 76,17%
Luxury : 1000 - 300 $ - 916 - 91,56%
Total Capacity :18584

Income

Home Games Left5
Average Attendance - %15 024 - 80,85%
Average Income per Game3 432 681 $
Year to Date Revenue127 009 208 $

Expense

Pro Players Total Salaries69 435 833 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses60 717 014 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date60 717 014 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue17 163 406 $
Pro Remaining Season Days10
Pro Expenses Per Days789 044 $
Pro Estimated Expenses7 890 440 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses7 890 440 $
Estimated Season Salary Cap68 607 454 $
Estimate Under Maximum Salary Cap of 91 000 000 $22 392 546 $
Estimate Over Minimum Salary Cap of 59 000 000 $ 9 607 454 $
Current Bank Account233 493 396 $
Projected Bank Account242 766 362 $

Pro Players Salaries

Erik Karlsson 11 500 000 $ (4)
-Salary Remaining : 1 306 818 $
Philipp Grubauer 5 900 000 $ (2)
-Salary Remaining : 670 455 $
Dougie Hamilton 5 750 000 $ (1)
-Salary Remaining : 653 409 $
Anthony Mantha 5 700 000 $ (2)
-Salary Remaining : 647 727 $
Oliver Bjorkstrand 5 400 000 $ (2)
-Salary Remaining : 613 636 $
Josh Manson 4 500 000 $ (2)
-Salary Remaining : 511 364 $
Leo Carlsson 4 200 000 $ (3)
-Salary Remaining : 477 273 $
Simon Nemec 4 168 333 $ (3)
-Salary Remaining : 473 674 $
Alex Newhook 2 900 000 $ (3)
-Salary Remaining : 329 545 $
Stefan Noesen 2 750 000 $ (3)
-Salary Remaining : 312 500 $
Kevin Lankinen 2 000 000 $ (2)
-Salary Remaining : 227 273 $
William Eklund 1 775 000 $ (3)
-Salary Remaining : 201 705 $
Marco Rossi 1 713 333 $ (3)
-Salary Remaining : 194 697 $
Nils Hoglander 1 100 000 $ (3)
-Salary Remaining : 125 000 $
Samuel Ersson 925 000 $ (2)
-Salary Remaining : 105 114 $
Adam Werner 925 000 $ (2)
-Salary Remaining : 105 114 $
Nils Lundkvist 925 000 $ (2)
-Salary Remaining : 105 114 $
Adam Beckman 894 167 $ (3)
-Salary Remaining : 101 610 $
Logan Stankoven 880 000 $ (3)
-Salary Remaining : 100 000 $
Philip Broberg 863 333 $ (1)
-Salary Remaining : 98 106 $
Urho Vaakanainen 850 000 $ (2)
-Salary Remaining : 96 591 $
Nate Schmidt 800 000 $ (4)
-Salary Remaining : 90 909 $
Morgan Frost 800 000 $ (1)
-Salary Remaining : 90 909 $
Jonas Rondbjerg 766 667 $ (3)
-Salary Remaining : 87 121 $
Fabian Zetterlund 750 000 $ (1)
-Salary Remaining : 85 227 $
Gemel Smith 700 000 $ (2)
-Salary Remaining : 79 545 $
Zach Senyshyn 0 $ (0)
Evan Cormier 0 $ (0)
Jack Kopacka 0 $ (0)
Total Pro Players29
Salary Commitment
Year 54 : 69 435 833 $
Year 55 : 61 272 500 $
Year 56 : 33 447 500 $
Year 57 : 12 300 000 $
Salary Average Commitment
Year 54 : 12 508 334 $
Year 55 : 12 508 334 $
Year 56 : 11 908 334 $
Year 57 : 600 000 $
Salary Cap with 1 Way Contract
Year 54 : 69 435 833 $
Year 55 : 61 272 500 $
Year 56 : 33 447 500 $
Year 57 : 12 300 000 $

Farm Players Salaries

Mads Sogaard 92 500 $ (3)
Salary Remaining : 92 500 $
Mavrik Bourque 89 417 $ (2)
Salary Remaining : 89 417 $
Olivier Rodrigue 77 500 $ (3)
Salary Remaining : 77 500 $
Jesse Ylonen 77 500 $ (3)
Salary Remaining : 77 500 $
Spencer Martin 76 250 $ (2)
Salary Remaining : 76 250 $
Linus Hogberg 0 $ (0)
Salary Remaining : 0 $
Lukas Elvenes 0 $ (0)
Salary Remaining : 0 $
Total Farm Players7
Salary Commitment
Year 54 : 413 167 $
Year 55 : 413 167 $
Year 56 : 247 500 $
Year 57 : 0 $
Salary Average Commitment
Year 54 : 269 417 $
Year 55 : 269 417 $
Year 56 : 180 000 $
Year 57 : 0 $

Wild

Wild is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 180 $ - 5 234 - 87,23%
Level 2: 5000 - 140 $ - 3 939 - 78,78%
Level 3: 2064 - 125 $ - 1 997 - 96,73%
Level 4: 4000 - 100 $ - 3 044 - 76,11%
Luxury : 1000 - 300 $ - 927 - 92,74%
Total Capacity :18064

Income

Home Games Left5
Average Attendance - %15 141 - 83,82%
Average Income per Game3 465 388 $
Year to Date Revenue128 219 364 $

Expense

Pro Players Total Salaries53 797 167 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses46 838 992 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date46 838 992 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue17 326 941 $
Pro Remaining Season Days10
Pro Expenses Per Days611 331 $
Pro Estimated Expenses6 113 310 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses6 113 310 $
Estimated Season Salary Cap52 952 302 $
Estimate Under Maximum Salary Cap of 91 000 000 $38 047 698 $
Estimate Over Minimum Salary Cap of 59 000 000 $ -6 047 698 $
Current Bank Account194 168 399 $
Projected Bank Account205 382 030 $

Pro Players Salaries

Justin Faulk 6 500 000 $ (2)
-Salary Remaining : 738 636 $
Jonathan Quick 5 800 000 $ (3)
-Salary Remaining : 659 091 $
Teuvo Teravainen 5 400 000 $ (2)
-Salary Remaining : 613 636 $
Jesperi Kotkaniemi 4 820 000 $ (2)
-Salary Remaining : 547 727 $
Jordan Martinook 3 050 000 $ (1)
-Salary Remaining : 346 591 $
Ryan Lindgren 3 000 000 $ (2)
-Salary Remaining : 340 909 $
Ilya Lyubushkin 2 750 000 $ (2)
-Salary Remaining : 312 500 $
Adam Boqvist 2 600 000 $ (1)
-Salary Remaining : 295 455 $
Henri Jokiharju 2 500 000 $ (2)
-Salary Remaining : 284 091 $
Mackenzie Blackwood 2 350 000 $ (2)
-Salary Remaining : 267 045 $
Brett Howden 1 900 000 $ (2)
-Salary Remaining : 215 909 $
Matthew Beniers 1 897 500 $ (2)
-Salary Remaining : 215 625 $
Sean Durzi 1 700 000 $ (1)
-Salary Remaining : 193 182 $
Max Jones 1 295 000 $ (1)
-Salary Remaining : 147 159 $
Rasmus Kupari 1 000 000 $ (1)
-Salary Remaining : 113 636 $
Curtis Lazar 1 000 000 $ (2)
-Salary Remaining : 113 636 $
Juuso Valimaki 1 000 000 $ (1)
-Salary Remaining : 113 636 $
Oliver Wahlstrom 1 000 000 $ (1)
-Salary Remaining : 113 636 $
Jackson LaCombe 925 000 $ (2)
-Salary Remaining : 105 114 $
Pavel Mintyukov 918 000 $ (2)
-Salary Remaining : 104 318 $
Sam Steel 850 000 $ (1)
-Salary Remaining : 96 591 $
Tyson Jost 775 000 $ (1)
-Salary Remaining : 88 068 $
Joseph Woll 766 667 $ (1)
-Salary Remaining : 87 121 $
Travis Dermott 0 $ (0)
Seth Jarvis 0 $ (0)
Total Pro Players25
Salary Commitment
Year 54 : 53 797 167 $
Year 55 : 39 760 500 $
Year 56 : 5 800 000 $
Year 57 : 0 $
Salary Average Commitment
Year 54 : 5 768 333 $
Year 55 : 3 968 333 $
Year 56 : 0 $
Year 57 : 0 $
Salary Cap with 1 Way Contract
Year 54 : 53 797 167 $
Year 55 : 39 760 500 $
Year 56 : 5 800 000 $
Year 57 : 0 $

Farm Players Salaries

Connor McMichael 210 000 $ (2)
Salary Remaining : 210 000 $
Alexander Holtz 89 400 $ (1)
Salary Remaining : 89 400 $
Aliaksei Protas 88 833 $ (1)
Salary Remaining : 88 833 $
Ridly Greig 86 300 $ (1)
Salary Remaining : 86 300 $
Simon Holmstrom 85 000 $ (1)
Salary Remaining : 85 000 $
Givani Smith 80 000 $ (2)
Salary Remaining : 80 000 $
Felix Sandstrom 77 500 $ (2)
Salary Remaining : 77 500 $
Jamieson Rees 77 500 $ (1)
Salary Remaining : 77 500 $
Martin Pospisil 77 500 $ (1)
Salary Remaining : 77 500 $
Scott Perunovich 77 500 $ (1)
Salary Remaining : 77 500 $
Hunter Jones 0 $ (0)
Salary Remaining : 0 $
Zach Sawchenko 0 $ (0)
Salary Remaining : 0 $
Total Farm Players12
Salary Commitment
Year 54 : 949 533 $
Year 55 : 367 500 $
Year 56 : 0 $
Year 57 : 0 $
Salary Average Commitment
Year 54 : 386 333 $
Year 55 : 120 000 $
Year 56 : 0 $
Year 57 : 0 $

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of 91 000 000 $
Available Cap Space

Over Minimum of
59 000 000 $

Pro Players

Farm Players

Total Players

Avalanche 354 829 623 $ 90 545 858 $ 454 142 $ 31 545 858 $ 212546
Black Hawks 213 377 328 $ 66 835 084 $ 24 164 916 $ 7 835 084 $ 211233
Blues 311 980 614 $ 90 842 919 $ 157 081 $ 31 842 919 $ 201434
Bruins 309 951 458 $ 54 630 773 $ 36 369 227 $ -4 369 227 $ 232548
Canadiens 226 621 711 $ 55 926 041 $ 35 073 959 $ -3 073 959 $ 221335
Canucks 102 069 119 $ 90 276 391 $ 723 609 $ 31 276 391 $ 221739
Capitals 66 203 589 $ 75 912 921 $ 15 087 079 $ 16 912 921 $ 211233
Devils 341 916 571 $ 68 997 442 $ 22 002 558 $ 9 997 442 $ 231336
Ducks 168 050 311 $ 85 782 120 $ 5 217 880 $ 26 782 120 $ 232447
Flames 139 736 712 $ 82 609 437 $ 8 390 563 $ 23 609 437 $ 22224
Flyers 181 416 254 $ 89 955 854 $ 1 044 146 $ 30 955 854 $ 202343
Golden Knights 206 830 344 $ 59 942 128 $ 31 057 872 $ 942 128 $ 201131
Hurricanes 114 607 655 $ 88 178 476 $ 2 821 524 $ 29 178 476 $ 201636
Islanders 62 952 796 $ 84 880 150 $ 6 119 850 $ 25 880 150 $ 231740
Jets 170 708 459 $ 83 951 585 $ 7 048 415 $ 24 951 585 $ 211738
Kings 421 722 921 $ 87 032 095 $ 3 967 905 $ 28 032 095 $ 221840
Kraken 72 969 883 $ 83 492 115 $ 7 507 885 $ 24 492 115 $ 20929
Lightning 383 257 589 $ 89 980 913 $ 1 019 087 $ 30 980 913 $ 20828
Maple Leafs 102 326 537 $ 90 731 079 $ 268 921 $ 31 731 079 $ 27936
Oilers 159 764 416 $ 86 384 167 $ 4 615 833 $ 27 384 167 $ 241943
Panthers 89 203 064 $ 83 293 795 $ 7 706 205 $ 24 293 795 $ 21728
Penguins 112 324 686 $ 89 106 103 $ 1 893 897 $ 30 106 103 $ 201838
Predators 142 133 283 $ 89 232 225 $ 1 767 775 $ 30 232 225 $ 222446
Rangers 167 439 301 $ 57 641 638 $ 33 358 362 $ -1 358 362 $ 251237
Red Wings 214 635 479 $ 61 285 838 $ 29 714 162 $ 2 285 838 $ 242347
Sabres 143 191 171 $ 75 883 860 $ 15 116 140 $ 16 883 860 $ 26935
Senateurs 89 100 867 $ 92 151 862 $ -1 151 862 $ 33 151 862 $ 221234
Sharks 76 237 479 $ 79 047 250 $ 11 952 750 $ 20 047 250 $ 232548
Stars 233 493 396 $ 68 607 454 $ 22 392 546 $ 9 607 454 $ 29736
Wild 194 168 399 $ 52 952 302 $ 38 047 698 $ -6 047 698 $ 251237