Team FinanceLast Update - 28 mars 2024 at 22:54
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Avalanche

Avalanche is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 5 764 - 96,06%
Level 2: 5000 - $60 - 4 841 - 96,81%
Level 3: 2000 - $40 - 1 935 - 96,77%
Level 4: 4000 - $30 - 3 126 - 78,15%
Luxury : 1000 - $210 - 803 - 80,33%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 515 - 75,76%
Farm Level 2: 1000 - $15 - 760 - 76,01%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left9
Average Attendance - %16 469 - 91,49%
Average Income per Game$1,797,966
Year to Date Revenue$57,534,918
Farm
Home Games Left9
Average Attendance - %2 275 - 75,84%
Average Income per Game$96,003
Year to Date Revenue$2,784,082

Expense

Pro Players Total Salaries$52,100,000
Farm Players Total Salaries$1,795,734
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$49,612,751
Farm Year To Date Expenses$536,707
Pro Salary Cap To Date$49,531,603
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,181,696
Farm Estimated Season Revenue$864,025
Pro Remaining Season Days38
Pro Expenses Per Days$272,775
Pro Estimated Expenses$10,365,450
Farm Remaining Season Days38
Farm Expenses Per Days$9,402
Farm Estimated Expenses$357,276
Estimated Season Expenses$10,722,726
Estimated Season Salary Cap$59,742,849
Estimate Under Maximum Salary Cap of $83,500,000$23,757,151
Estimate Over Minimum Salary Cap of $61,700,000 -$1,957,151
Current Bank Account$69,897,931
Projected Bank Account$76,220,926

Pro Players Salaries

Aaron Ekblad (1 Way Contract) $9,000,000 (7)
-Salary Remaining : $1,790,576
Patrik Laine (Out of Payroll) $8,000,000 (4)
-Salary Remaining : $1,591,623
Trevor Zegras (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $1,193,717
Sam Bennett (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $895,288
Cam Fowler (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $795,812
Jake Debrusk (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $795,812
Jonas Brodin (1 Way Contract) $3,700,000 (3)
-Salary Remaining : $736,126
Lawson Crouse (1 Way Contract) $3,700,000 (3)
-Salary Remaining : $736,126
Spencer Knight (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $596,859
Erik Gustafsson (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $497,382
Alexander Romanov (Out of Payroll) $2,500,000 (2)
-Salary Remaining : $497,382
Samuel Montembeault (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $397,906
Paul Cotter (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $298,429
Filip Zadina (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $198,953
Joseph Veleno $1,000,000 (2)
-Salary Remaining : $198,953
Travis Dermott (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $198,953
Connor Bedard $950,000 (3)
-Salary Remaining : $189,005
Victor Soderstrom $925,000 (1)
-Salary Remaining : $184,031
Kirill Marchenko $925,000 (1)
-Salary Remaining : $184,031
Trey Fix-Wolansky $825,000 (1)
-Salary Remaining : $164,136
Mitchell Stephens $800,000 (1)
-Salary Remaining : $159,162
Keith Kinkaid (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $154,188
Total Pro Players22
Salary Commitment
Year 24 : $62,600,000
Year 25 : $52,350,000
Year 26 : $44,850,000
Year 27 : $30,000,000
Salary Average Commitment
Year 24 : $62,600,000
Year 25 : $52,350,000
Year 26 : $44,850,000
Year 27 : $30,000,000
Salary Cap with 1 Way Contract
Year 24 : $61,825,000
Year 25 : $52,350,000
Year 26 : $44,850,000
Year 27 : $30,000,000

Farm Players Salaries

Brad Lambert $95,000 (3)
Salary Remaining : $18,901
Jesper Wallstedt $92,500 (2)
Salary Remaining : $18,403
Nikolai Kovalenko $89,650 (2)
Salary Remaining : $17,836
Joel Blomqvist $88,667 (3)
Salary Remaining : $17,640
Joshua Roy $85,667 (3)
Salary Remaining : $17,044
Simon Johansson $85,500 (1)
Salary Remaining : $17,010
Brandon Coe $85,083 (1)
Salary Remaining : $16,928
Francesco Arcuri $84,167 (3)
Salary Remaining : $16,745
Michal Teply $82,000 (1)
Salary Remaining : $16,314
Tyler Lewington $77,500 (1)
Salary Remaining : $15,419
Noah Juulsen $77,500 (1)
Salary Remaining : $15,419
Nail Yakupov $77,500 (1)
Salary Remaining : $15,419
Blade Jenkins $77,500 (1)
Salary Remaining : $15,419
Jiri Sekac $77,500 (1)
Salary Remaining : $15,419
Jake Wise $77,500 (1)
Salary Remaining : $15,419
Jeremy Roy $77,500 (1)
Salary Remaining : $15,419
J.C. Lipon $77,500 (1)
Salary Remaining : $15,419
Matej Pekar $77,500 (1)
Salary Remaining : $15,419
William Reilly $77,500 (1)
Salary Remaining : $15,419
Maxime Lagace $77,500 (1)
Salary Remaining : $15,419
David Tendeck $77,500 (1)
Salary Remaining : $15,419
Jan Jenik $77,500 (1)
Salary Remaining : $15,419
Total Farm Players22
Salary Commitment
Year 24 : $1,795,734
Year 25 : $535,651
Year 26 : $353,501
Year 27 : $0
Salary Average Commitment
Year 24 : $1,795,734
Year 25 : $535,651
Year 26 : $353,501
Year 27 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5 653 - 94,22%
Level 2: 5000 - $60 - 4 777 - 95,54%
Level 3: 2000 - $35 - 1 933 - 96,66%
Level 4: 4000 - $20 - 3 922 - 98,05%
Luxury : 1000 - $200 - 952 - 95,15%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 538 - 76,89%
Farm Level 2: 1000 - $15 - 751 - 75,12%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left8
Average Attendance - %17 237 - 95,76%
Average Income per Game$1,770,664
Year to Date Revenue$58,431,922
Farm
Home Games Left9
Average Attendance - %2 289 - 76,30%
Average Income per Game$96,988
Year to Date Revenue$2,812,658

Expense

Pro Players Total Salaries$79,046,667
Farm Players Total Salaries$1,577,749
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$58,353,585
Farm Year To Date Expenses$611,906
Pro Salary Cap To Date$58,306,465
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,165,314
Farm Estimated Season Revenue$872,894
Pro Remaining Season Days38
Pro Expenses Per Days$413,857
Pro Estimated Expenses$15,726,566
Farm Remaining Season Days38
Farm Expenses Per Days$8,260
Farm Estimated Expenses$313,880
Estimated Season Expenses$16,040,446
Estimated Season Salary Cap$74,033,031
Estimate Under Maximum Salary Cap of $83,500,000$9,466,969
Estimate Over Minimum Salary Cap of $61,700,000 $12,333,031
Current Bank Account$49,711,491
Projected Bank Account$48,709,253

Pro Players Salaries

Patrick Kane (1 Way Contract) $12,000,000 (3)
-Salary Remaining : $2,387,435
Ryan Nugent-Hopkins (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $1,392,670
Mathew Barzal (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $1,392,670
John Gibson (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $1,193,717
Ryan Graves (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $895,288
Anthony Beauvillier (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $815,707
Connor Brown (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $696,335
Brady Skjei (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $696,335
Brandon Montour (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $696,335
Alexis Lafreniere (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $646,597
Nick Jensen (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $596,859
Anders Lee (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $596,859
Robert Thomas (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $596,859
Cody Ceci (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $497,382
Ben Chiarot (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $497,382
Morgan Frost (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $397,906
Pheonix Copley (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $298,429
Alexandre Texier (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $298,429
Jesper Boqvist (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $258,639
Jack McBain (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $238,743
John-Jason Peterka $866,667 (2)
-Salary Remaining : $172,426
Kyle Burroughs $780,000 (1)
-Salary Remaining : $155,183
Kieffer Bellows $775,000 (2)
-Salary Remaining : $154,188
Jesse Ylonen $775,000 (2)
-Salary Remaining : $154,188
Total Pro Players24
Salary Commitment
Year 24 : $79,046,667
Year 25 : $60,766,667
Year 26 : $38,750,000
Year 27 : $24,250,000
Salary Average Commitment
Year 24 : $79,046,667
Year 25 : $60,766,667
Year 26 : $38,750,000
Year 27 : $24,250,000
Salary Cap with 1 Way Contract
Year 24 : $79,046,667
Year 25 : $60,766,667
Year 26 : $38,750,000
Year 27 : $24,250,000

Farm Players Salaries

Zachary Bolduc $92,500 (3)
Salary Remaining : $18,403
Mason Lohrei $92,500 (2)
Salary Remaining : $18,403
Carter Mazur $90,583 (3)
Salary Remaining : $18,022
Ethan Samson $87,667 (3)
Salary Remaining : $17,442
Daniil Misyul $86,750 (2)
Salary Remaining : $17,259
Kyle Masters $86,500 (3)
Salary Remaining : $17,209
Jack Thompson $85,083 (2)
Salary Remaining : $16,928
Ryan Bednard $85,000 (1)
Salary Remaining : $16,911
Colton White $85,000 (1)
Salary Remaining : $16,911
Tanner Dickinson $84,833 (2)
Salary Remaining : $16,878
Cole Reinhardt $81,333 (1)
Salary Remaining : $16,181
Eetu Makiniemi $77,500 (1)
Salary Remaining : $15,419
Nikita Scherbak $77,500 (1)
Salary Remaining : $15,419
Joona Koppanen $77,500 (1)
Salary Remaining : $15,419
Ryan McGregor $77,500 (2)
Salary Remaining : $15,419
Calvin Thurkauf $77,500 (1)
Salary Remaining : $15,419
Brett Murray $77,500 (1)
Salary Remaining : $15,419
Lukas Rousek $77,500 (2)
Salary Remaining : $15,419
Ryan MacInnis $77,500 (1)
Salary Remaining : $15,419
Total Farm Players19
Salary Commitment
Year 24 : $1,577,749
Year 25 : $861,416
Year 26 : $357,250
Year 27 : $0
Salary Average Commitment
Year 24 : $1,577,749
Year 25 : $861,416
Year 26 : $357,250
Year 27 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $200 - 2 587 - 43,11%
Level 2: 5000 - $100 - 2 772 - 55,45%
Level 3: 2000 - $75 - 911 - 45,57%
Level 4: 4000 - $50 - 1 855 - 46,38%
Luxury : 1000 - $200 - 961 - 96,07%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 587 - 79,36%
Farm Level 2: 1000 - $15 - 787 - 78,65%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left8
Average Attendance - %9 086 - 50,48%
Average Income per Game$1,710,273
Year to Date Revenue$56,439,002
Farm
Home Games Left9
Average Attendance - %2 374 - 79,13%
Average Income per Game$100,355
Year to Date Revenue$2,910,298

Expense

Pro Players Total Salaries$78,750,833
Farm Players Total Salaries$2,873,164
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$64,992,503
Farm Year To Date Expenses$1,299,885
Pro Salary Cap To Date$64,651,232
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,682,182
Farm Estimated Season Revenue$903,196
Pro Remaining Season Days38
Pro Expenses Per Days$412,308
Pro Estimated Expenses$15,667,704
Farm Remaining Season Days38
Farm Expenses Per Days$15,043
Farm Estimated Expenses$571,634
Estimated Season Expenses$16,239,338
Estimated Season Salary Cap$80,318,936
Estimate Under Maximum Salary Cap of $83,500,000$3,181,064
Estimate Over Minimum Salary Cap of $61,700,000 $18,618,936
Current Bank Account$30,960,729
Projected Bank Account$29,306,769

Pro Players Salaries

Thomas Chabot (1 Way Contract) $8,000,000 (5)
-Salary Remaining : $1,591,623
Brady Tkachuk (1 Way Contract) $8,000,000 (6)
-Salary Remaining : $1,591,623
Cole Caufield (1 Way Contract) $8,000,000 (8)
-Salary Remaining : $1,591,623
Alexander DeBrincat (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $1,193,717
Juuse Saros (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $1,193,717
Rasmus Dahlin (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $1,193,717
Elias Pettersson (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $1,193,717
Blake Coleman (Out of Payroll) $5,750,000 (4)
-Salary Remaining : $1,143,979
Bowen Byram (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $795,812
Brett Pesce (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $795,812
Joel Farabee (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $636,649
Andrew Peeke (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $596,859
Michael Bunting (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $596,859
Dominik Kubalik (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $397,906
Sean Durzi $2,000,000 (1)
-Salary Remaining : $397,906
Jake Evans $1,500,000 (1)
-Salary Remaining : $298,429
Jeremy Lauzon (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $298,429
Timothy Liljegren $1,200,000 (1)
-Salary Remaining : $238,743
Oliver Wahlstrom (1 Way Contract) $950,000 (2)
-Salary Remaining : $189,005
Jake Sanderson $925,000 (1)
-Salary Remaining : $184,031
David Rittich (1 Way Contract) $900,000 (2)
-Salary Remaining : $179,058
Jack Studnicka $900,000 (1)
-Salary Remaining : $179,058
William Cuylle $850,833 (2)
-Salary Remaining : $169,276
Michael Pezzetta (1 Way Contract) $825,000 (2)
-Salary Remaining : $164,136
Total Pro Players24
Salary Commitment
Year 24 : $84,500,833
Year 25 : $71,275,833
Year 26 : $50,750,000
Year 27 : $41,750,000
Salary Average Commitment
Year 24 : $84,500,833
Year 25 : $71,275,833
Year 26 : $50,750,000
Year 27 : $41,750,000
Salary Cap with 1 Way Contract
Year 24 : $84,500,833
Year 25 : $71,275,833
Year 26 : $50,750,000
Year 27 : $41,750,000

Farm Players Salaries

Matthew Savoie $95,000 (3)
Salary Remaining : $18,901
Juraj Slafkovsky (Out of Payroll) $95,000 (2)
Salary Remaining : $18,901
Alex Turcotte $92,500 (1)
Salary Remaining : $18,403
Josh Doan $92,500 (3)
Salary Remaining : $18,403
Chase Stillman $92,500 (3)
Salary Remaining : $18,403
Ryan Johnson $92,500 (2)
Salary Remaining : $18,403
Sean Farrell $89,750 (2)
Salary Remaining : $17,856
Jakob Pelletier $86,333 (1)
Salary Remaining : $17,176
Donovan Sebrango $85,083 (2)
Salary Remaining : $16,928
Eemil Viro $85,083 (2)
Salary Remaining : $16,928
Dylan Garand $85,083 (2)
Salary Remaining : $16,928
Gianni Fairbrother $84,833 (1)
Salary Remaining : $16,878
Matvey Petrov $84,333 (3)
Salary Remaining : $16,778
Gage Goncalves $82,583 (1)
Salary Remaining : $16,430
Mason Primeau $82,500 (1)
Salary Remaining : $16,414
Lukas Cormier $81,333 (2)
Salary Remaining : $16,181
Brady Keeper $80,000 (2)
Salary Remaining : $15,916
Nicolas Beaudin $80,000 (2)
Salary Remaining : $15,916
Gerald Mayhew $80,000 (2)
Salary Remaining : $15,916
Samuel Bolduc $80,000 (2)
Salary Remaining : $15,916
Jared McIsaac $78,750 (1)
Salary Remaining : $15,668
Alexei Melnichuk $77,500 (1)
Salary Remaining : $15,419
Evan Fitzpatrick $77,500 (1)
Salary Remaining : $15,419
Cameron Gaunce $77,500 (1)
Salary Remaining : $15,419
Ryan Fitzgerald $77,500 (1)
Salary Remaining : $15,419
Jonas Rondbjerg $77,500 (1)
Salary Remaining : $15,419
Jonny Brodzinski $77,500 (1)
Salary Remaining : $15,419
Carson Meyer $77,500 (1)
Salary Remaining : $15,419
Bokondji Imama $77,500 (1)
Salary Remaining : $15,419
Simon Benoit $77,500 (2)
Salary Remaining : $15,419
Jalen Chatfield $77,500 (1)
Salary Remaining : $15,419
Jordan Gross $77,500 (1)
Salary Remaining : $15,419
Nolan Stevens $77,500 (1)
Salary Remaining : $15,419
Justin Richards $77,500 (1)
Salary Remaining : $15,419
Brandon Biro $77,500 (1)
Salary Remaining : $15,419
Benjamin Finkelstein $77,500 (1)
Salary Remaining : $15,419
Total Farm Players36
Salary Commitment
Year 24 : $2,968,164
Year 25 : $1,375,665
Year 26 : $364,333
Year 27 : $0
Salary Average Commitment
Year 24 : $2,968,164
Year 25 : $1,375,665
Year 26 : $364,333
Year 27 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameSavvis Center
Level 1: 6000 - $85 - 5 885 - 98,08%
Level 2: 5000 - $48 - 4 952 - 99,04%
Level 3: 2000 - $28 - 1 993 - 99,64%
Level 4: 4000 - $20 - 3 959 - 98,98%
Luxury : 1000 - $190 - 954 - 95,44%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 544 - 77,18%
Farm Level 2: 1000 - $15 - 774 - 77,36%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left11
Average Attendance - %17 743 - 98,57%
Average Income per Game$1,570,778
Year to Date Revenue$47,123,346
Farm
Home Games Left9
Average Attendance - %2 317 - 77,24%
Average Income per Game$97,790
Year to Date Revenue$2,835,920

Expense

Pro Players Total Salaries$98,925,834
Farm Players Total Salaries$1,335,958
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value($3,301,047)
Pro Year To Date Expenses$64,320,077
Farm Year To Date Expenses$704,306
Pro Salary Cap To Date$63,569,290
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,278,560
Farm Estimated Season Revenue$880,113
Pro Remaining Season Days38
Pro Expenses Per Days$517,936
Pro Estimated Expenses$19,681,568
Farm Remaining Season Days38
Farm Expenses Per Days$6,995
Farm Estimated Expenses$265,810
Estimated Season Expenses$19,947,378
Estimated Season Salary Cap$79,770,755
Estimate Under Maximum Salary Cap of $83,500,000$3,729,245
Estimate Over Minimum Salary Cap of $61,700,000 $18,070,755
Current Bank Account$84,658,854
Projected Bank Account$82,870,149

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $10,000,000 (8)
-Salary Remaining : $1,989,529
Kirill Kaprizov $9,000,000 (3)
-Salary Remaining : $1,790,576
Zach Werenski (1 Way Contract) $8,500,000 (8)
-Salary Remaining : $1,691,099
Claude Giroux (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $1,691,099
Timo Meier (1 Way Contract) $8,000,000 (8)
-Salary Remaining : $1,591,623
Brent Burns (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $1,193,717
Jakob Chychrun (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $994,764
Phillip Danault (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $994,764
Noah Dobson $4,000,000 (3)
-Salary Remaining : $795,812
John (Jack) Roslovic $4,000,000 (1)
-Salary Remaining : $795,812
Tristan Jarry (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $746,073
Victor Olofsson (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $746,073
Pavel Zacha (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $596,859
Yegor Sharangovich (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $596,859
Artem Zub (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $497,382
Jeff Carter (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $397,906
Adin Hill (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $397,906
Ryan Suter (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $298,429
Max Domi (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $238,743
Rem Pitlick (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $198,953
Sam Gagner (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $198,953
Sam Steel (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $198,953
Luke Glendening (1 Way Contract) $900,000 (1)
-Salary Remaining : $179,058
Vinni Lettieri $900,000 (1)
-Salary Remaining : $179,058
Connor Carrick (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $179,058
Nils Hoglander $891,667 (1)
-Salary Remaining : $177,400
Aatu Raty $859,167 (2)
-Salary Remaining : $170,934
Johnathan Kovacevic $775,000 (2)
-Salary Remaining : $154,188
Total Pro Players28
Salary Commitment
Year 24 : $98,925,834
Year 25 : $57,134,167
Year 26 : $47,500,000
Year 27 : $34,500,000
Salary Average Commitment
Year 24 : $98,925,834
Year 25 : $57,134,167
Year 26 : $47,500,000
Year 27 : $34,500,000
Salary Cap with 1 Way Contract
Year 24 : $98,025,834
Year 25 : $57,134,167
Year 26 : $47,500,000
Year 27 : $34,500,000

Farm Players Salaries

Alex Formenton $295,500 (2)
Salary Remaining : $58,791
Brandt Clarke $92,500 (2)
Salary Remaining : $18,403
Glenn Gawdin $90,000 (1)
Salary Remaining : $17,906
William Lockwood $90,000 (1)
Salary Remaining : $17,906
Filip Johansson $88,375 (1)
Salary Remaining : $17,582
Nikita Chibrikov $87,583 (3)
Salary Remaining : $17,425
Riley Kidney $85,917 (3)
Salary Remaining : $17,093
Bogdan Trineyev $85,917 (2)
Salary Remaining : $17,093
Garin Bjorklund $84,333 (2)
Salary Remaining : $16,778
Jack Matier $83,833 (3)
Salary Remaining : $16,679
Otto Koivula $80,000 (1)
Salary Remaining : $15,916
Nicolas Petan $80,000 (1)
Salary Remaining : $15,916
Patrick Khodorenko $77,500 (2)
Salary Remaining : $15,419
Christian Krygier $77,500 (1)
Salary Remaining : $15,419
Lauri Pajuniemi $77,500 (1)
Salary Remaining : $15,419
Tyler Inamoto $77,500 (1)
Salary Remaining : $15,419
Jeffrey Viel $77,500 (2)
Salary Remaining : $15,419
Jonathan Aspirot $0 (0)
Salary Remaining : $0
Adam Huska $0 (0)
Salary Remaining : $0
Total Farm Players19
Salary Commitment
Year 24 : $1,631,458
Year 25 : $970,583
Year 26 : $257,333
Year 27 : $0
Salary Average Commitment
Year 24 : $1,631,458
Year 25 : $970,583
Year 26 : $257,333
Year 27 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 6000 - $100 - 5 847 - 97,45%
Level 2: 5000 - $60 - 4 851 - 97,02%
Level 3: 2000 - $35 - 1 956 - 97,80%
Level 4: 4000 - $20 - 3 910 - 97,74%
Luxury : 1000 - $200 - 965 - 96,46%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 587 - 79,33%
Farm Level 2: 1000 - $15 - 770 - 76,99%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left7
Average Attendance - %17 528 - 97,38%
Average Income per Game$1,810,812
Year to Date Revenue$61,567,605
Farm
Home Games Left9
Average Attendance - %2 357 - 78,55%
Average Income per Game$99,951
Year to Date Revenue$2,898,586

Expense

Pro Players Total Salaries$77,516,667
Farm Players Total Salaries$3,276,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value($1,020,943)
Pro Year To Date Expenses$64,277,942
Farm Year To Date Expenses$1,393,399
Pro Salary Cap To Date$63,360,270
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,675,683
Farm Estimated Season Revenue$899,561
Pro Remaining Season Days38
Pro Expenses Per Days$405,846
Pro Estimated Expenses$15,422,148
Farm Remaining Season Days38
Farm Expenses Per Days$17,152
Farm Estimated Expenses$651,776
Estimated Season Expenses$16,073,924
Estimated Season Salary Cap$77,537,655
Estimate Under Maximum Salary Cap of $83,500,000$5,962,345
Estimate Over Minimum Salary Cap of $61,700,000 $15,837,655
Current Bank Account$90,945,097
Projected Bank Account$88,446,417

Pro Players Salaries

William Nylander (1 Way Contract) $12,000,000 (7)
-Salary Remaining : $2,387,435
Dougie Hamilton (Out of Payroll) $8,000,000 (7)
-Salary Remaining : $1,591,623
David Pastrnak (Out of Payroll) $7,350,000 (2)
-Salary Remaining : $1,462,304
Bo Horvat (Out of Payroll) $7,200,000 (2)
-Salary Remaining : $1,432,461
Blake Wheeler (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $1,392,670
Dmitry Orlov (Out of Payroll) $5,000,000 (3)
-Salary Remaining : $994,764
Ilya Mikheyev (1 Way Contract) $4,900,000 (3)
-Salary Remaining : $974,869
Igor Shesterkin (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $895,288
Carter Verhaeghe (1 Way Contract) $4,166,667 (2)
-Salary Remaining : $828,970
Anthony Cirelli (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $756,021
Nicholas Paul (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $616,754
Scott Mayfield (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $596,859
Kaapo Kakko (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $457,592
Matthew Benning (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $437,696
Jan Rutta (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $397,906
Derek Forbort (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $397,906
Pyotr Kochetkov $2,000,000 (4)
-Salary Remaining : $397,906
Phillipe Myers (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $375,000
-1 Way Contract Salary Cap Remaining : $74,607
-Salary Remaining : $298,429
Sonny Milano (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $298,429
Adam Fantilli $950,000 (3)
-Salary Remaining : $189,005
Seth Jarvis $925,000 (1)
-Salary Remaining : $184,031
Luke Hughes $925,000 (2)
-Salary Remaining : $184,031
Marco Rossi $925,000 (2)
-Salary Remaining : $184,031
Quinton Byfield $925,000 (1)
-Salary Remaining : $184,031
Eric Staal (1 Way Contract) $800,000 (1)
-Salary Remaining : $159,162
Mark Friedman (1 Way Contract) $775,000 (1)
-Salary Remaining : $154,188
Ty Emberson $775,000 (1)
-Salary Remaining : $154,188
Colin White (1 Way Contract) $0 (0)
Total Pro Players28
Salary Commitment
Year 24 : $90,516,667
Year 25 : $62,516,667
Year 26 : $35,950,000
Year 27 : $22,000,000
Salary Average Commitment
Year 24 : $90,516,667
Year 25 : $62,516,667
Year 26 : $35,950,000
Year 27 : $22,000,000
Salary Cap with 1 Way Contract
Year 24 : $89,391,664
Year 25 : $62,516,667
Year 26 : $35,950,000
Year 27 : $22,000,000

Farm Players Salaries

Christian Fischer $110,000 (1)
Salary Remaining : $21,885
Marco Kasper $95,000 (3)
Salary Remaining : $18,901
Sebastian Cossa $92,500 (3)
Salary Remaining : $18,403
Philip Broberg $92,500 (1)
Salary Remaining : $18,403
Cole Sillinger $92,500 (1)
Salary Remaining : $18,403
Matthew Coronato $92,500 (2)
Salary Remaining : $18,403
Braden Schneider $92,500 (2)
Salary Remaining : $18,403
Tyler Kleven $91,667 (2)
Salary Remaining : $18,237
Emil Andrae $90,333 (3)
Salary Remaining : $17,972
Ozzy Wiesblatt $89,750 (2)
Salary Remaining : $17,856
Antti Saarela $89,625 (2)
Salary Remaining : $17,831
Andre Lee $88,375 (1)
Salary Remaining : $17,582
Ethan Del Mastro $87,833 (3)
Salary Remaining : $17,475
Eetu Liukas $86,750 (3)
Salary Remaining : $17,259
Maxim Groshev $86,750 (3)
Salary Remaining : $17,259
John St. Ivany $85,750 (1)
Salary Remaining : $17,060
Tyson Hinds $84,833 (3)
Salary Remaining : $16,878
Dillon Hamaliuk $80,917 (1)
Salary Remaining : $16,099
Kaedan Korczak $80,917 (1)
Salary Remaining : $16,099
Brendan Lemieux $80,000 (1)
Salary Remaining : $15,916
Anders Bjork $80,000 (2)
Salary Remaining : $15,916
Yegor Zamula $80,000 (2)
Salary Remaining : $15,916
Gabriel Fortier $80,000 (2)
Salary Remaining : $15,916
Reese Johnson $80,000 (2)
Salary Remaining : $15,916
Kasimir Kaskisuo $80,000 (2)
Salary Remaining : $15,916
Jake Massie $77,500 (1)
Salary Remaining : $15,419
Lawrence Pilut $77,500 (1)
Salary Remaining : $15,419
Henrik Tikkanen $77,500 (1)
Salary Remaining : $15,419
Matt Luff $77,500 (1)
Salary Remaining : $15,419
Fredrik Olofsson $77,500 (1)
Salary Remaining : $15,419
Cole Bardreau $77,500 (1)
Salary Remaining : $15,419
Nathan Smith $77,500 (1)
Salary Remaining : $15,419
Skyler Brind'Amour $77,500 (1)
Salary Remaining : $15,419
Michael Houser $77,500 (1)
Salary Remaining : $15,419
Gabriel Bourque $77,500 (1)
Salary Remaining : $15,419
Hudson Elynuik $77,500 (1)
Salary Remaining : $15,419
Jake Leschyshyn $77,500 (1)
Salary Remaining : $15,419
Lucas Johansen $77,500 (1)
Salary Remaining : $15,419
Jakub Zboril $77,500 (1)
Salary Remaining : $15,419
Total Farm Players39
Salary Commitment
Year 24 : $3,276,000
Year 25 : $1,480,041
Year 26 : $623,999
Year 27 : $0
Salary Average Commitment
Year 24 : $3,276,000
Year 25 : $1,480,041
Year 26 : $623,999
Year 27 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6000 - $95 - 5 741 - 95,68%
Level 2: 5000 - $55 - 4 914 - 98,27%
Level 3: 2000 - $30 - 1 974 - 98,70%
Level 4: 4000 - $15 - 3 998 - 99,94%
Luxury : 1000 - $190 - 963 - 96,32%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 547 - 77,36%
Farm Level 2: 1000 - $15 - 775 - 77,48%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left9
Average Attendance - %17 589 - 97,72%
Average Income per Game$1,665,501
Year to Date Revenue$53,296,034
Farm
Home Games Left9
Average Attendance - %2 322 - 77,40%
Average Income per Game$98,002
Year to Date Revenue$2,842,045

Expense

Pro Players Total Salaries$81,358,500
Farm Players Total Salaries$1,147,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$60,070,080
Farm Year To Date Expenses$416,540
Pro Salary Cap To Date$59,429,225
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,989,510
Farm Estimated Season Revenue$882,014
Pro Remaining Season Days38
Pro Expenses Per Days$425,961
Pro Estimated Expenses$16,186,518
Farm Remaining Season Days38
Farm Expenses Per Days$6,009
Farm Estimated Expenses$228,342
Estimated Season Expenses$16,414,860
Estimated Season Salary Cap$75,456,561
Estimate Under Maximum Salary Cap of $83,500,000$8,043,439
Estimate Over Minimum Salary Cap of $61,700,000 $13,756,561
Current Bank Account$420,629,274
Projected Bank Account$420,085,938

Pro Players Salaries

Sidney Crosby (1 Way Contract) $12,000,000 (2)
-Salary Remaining : $2,387,435
Erik Karlsson (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $1,989,529
Brayden Schenn (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $1,392,670
Thatcher Demko (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $1,193,717
Evgenii Dadonov $5,500,000 (1)
-Salary Remaining : $1,094,241
Evgeny Kuznetsov (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $994,764
Pierre-Luc Dubois (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $994,764
Robby Fabbri (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $895,288
Erik Gudbranson (1 Way Contract) $4,200,000 (2)
-Salary Remaining : $835,602
Jake McCabe (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $815,707
Kevin Hayes (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $795,812
Warren Foegele (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $596,859
Calle Jarnkrok (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $417,801
Laurent Brossoit (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $298,429
Brendan Smith (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $238,743
Joel Kiviranta (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $198,953
Leo Carlsson $950,000 (3)
-Salary Remaining : $189,005
Luke Schenn (1 Way Contract) $925,000 (1)
-Salary Remaining : $184,031
Chad Ruhwedel $900,000 (1)
-Salary Remaining : $179,058
Nils Aman $883,500 (1)
-Salary Remaining : $175,775
Stefan Noesen $800,000 (1)
-Salary Remaining : $159,162
Alex Stalock (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $159,162
Total Pro Players22
Salary Commitment
Year 24 : $81,358,500
Year 25 : $52,150,000
Year 26 : $13,950,000
Year 27 : $6,000,000
Salary Average Commitment
Year 24 : $81,358,500
Year 25 : $52,150,000
Year 26 : $13,950,000
Year 27 : $6,000,000
Salary Cap with 1 Way Contract
Year 24 : $80,558,496
Year 25 : $51,350,000
Year 26 : $13,950,000
Year 27 : $6,000,000

Farm Players Salaries

Jiri Patera $90,000 (2)
Salary Remaining : $17,906
Milan Lucic $90,000 (1)
Salary Remaining : $17,906
Isaak Phillips $85,917 (1)
Salary Remaining : $17,093
Sam Hentges $85,500 (1)
Salary Remaining : $17,010
Lucas Carlsson $85,000 (2)
Salary Remaining : $16,911
Drake Caggiula $85,000 (2)
Salary Remaining : $16,911
Angus Crookshank $83,833 (1)
Salary Remaining : $16,679
Kyle Olson $77,500 (1)
Salary Remaining : $15,419
Alex Kannok-Leipert $77,500 (1)
Salary Remaining : $15,419
Linus Sandin $77,500 (1)
Salary Remaining : $15,419
Hunter Drew $77,500 (1)
Salary Remaining : $15,419
Jan Drozg $77,500 (1)
Salary Remaining : $15,419
Cameron Hughes $77,500 (1)
Salary Remaining : $15,419
Daniel Walcott $77,500 (1)
Salary Remaining : $15,419
Brett Sutter $77,500 (1)
Salary Remaining : $15,419
Total Farm Players15
Salary Commitment
Year 24 : $1,225,250
Year 25 : $260,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,225,250
Year 25 : $260,000
Year 26 : $0
Year 27 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 5 795 - 96,59%
Level 2: 5000 - $60 - 4 839 - 96,78%
Level 3: 2000 - $35 - 1 929 - 96,47%
Level 4: 4000 - $20 - 3 948 - 98,70%
Luxury : 1000 - $200 - 952 - 95,22%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 564 - 78,18%
Farm Level 2: 1000 - $15 - 781 - 78,09%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left11
Average Attendance - %17 464 - 97,02%
Average Income per Game$1,798,126
Year to Date Revenue$53,943,788
Farm
Home Games Left9
Average Attendance - %2 345 - 78,15%
Average Income per Game$98,997
Year to Date Revenue$2,870,903

Expense

Pro Players Total Salaries$65,075,833
Farm Players Total Salaries$2,235,083
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$1,886,125
Pro Year To Date Expenses$66,445,247
Farm Year To Date Expenses$1,189,711
Pro Salary Cap To Date$66,445,247
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,779,389
Farm Estimated Season Revenue$890,970
Pro Remaining Season Days38
Pro Expenses Per Days$340,711
Pro Estimated Expenses$12,947,018
Farm Remaining Season Days38
Farm Expenses Per Days$11,702
Farm Estimated Expenses$444,676
Estimated Season Expenses$13,391,694
Estimated Season Salary Cap$81,278,390
Estimate Under Maximum Salary Cap of $83,500,000$2,221,610
Estimate Over Minimum Salary Cap of $61,700,000 $19,578,390
Current Bank Account$409,764,091
Projected Bank Account$417,042,756

Pro Players Salaries

Artemi Panarin (1 Way Contract) $10,000,000 (4)
-Salary Remaining : $1,989,529
John Carlson (1 Way Contract) $9,250,000 (3)
-Salary Remaining : $1,840,314
Mikael Backlund (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $1,293,194
Mattias Ekholm (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $1,193,717
Charlie McAvoy (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $994,764
Dylan Cozens (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $994,764
Alexandar Georgiev (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $815,707
Drake Batherson (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $795,812
Ondrej Palat (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $795,812
Oliver Kylington (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $497,382
Ryan Poehling $950,000 (2)
-Salary Remaining : $189,005
Matt Irwin $950,000 (1)
-Salary Remaining : $189,005
Nils Lundkvist $925,000 (1)
-Salary Remaining : $184,031
Jackson Lacombe $925,000 (1)
-Salary Remaining : $184,031
Yaroslav Askarov $925,000 (2)
-Salary Remaining : $184,031
Juuso Parssinen $850,833 (1)
-Salary Remaining : $169,276
Klim Kostin $825,000 (1)
-Salary Remaining : $164,136
Trevor Lewis (1 Way Contract) $800,000 (1)
-Salary Remaining : $159,162
Cole Smith $800,000 (2)
-Salary Remaining : $159,162
Sam Lafferty $775,000 (1)
-Salary Remaining : $154,188
Total Pro Players20
Salary Commitment
Year 24 : $65,075,833
Year 25 : $54,025,000
Year 26 : $44,850,000
Year 27 : $16,000,000
Salary Average Commitment
Year 24 : $65,075,833
Year 25 : $54,025,000
Year 26 : $44,850,000
Year 27 : $16,000,000
Salary Cap with 1 Way Contract
Year 24 : $65,075,833
Year 25 : $54,025,000
Year 26 : $44,850,000
Year 27 : $16,000,000

Farm Players Salaries

Aleksei Kolosov $92,500 (3)
Salary Remaining : $18,403
Bobby Brink $92,500 (1)
Salary Remaining : $18,403
Sheldon Dries $90,000 (2)
Salary Remaining : $17,906
Evan Nause $88,667 (3)
Salary Remaining : $17,640
Gannon Laroque $86,750 (3)
Salary Remaining : $17,259
Maxwell Crozier $86,750 (2)
Salary Remaining : $17,259
Artem Guryev $86,000 (3)
Salary Remaining : $17,110
Xavier Simoneau $85,500 (2)
Salary Remaining : $17,010
Hunter Skinner $85,083 (1)
Salary Remaining : $16,928
Michael Vukojevic $85,083 (1)
Salary Remaining : $16,928
Felix Sandstrom $85,000 (2)
Salary Remaining : $16,911
Jeremy Davies $85,000 (2)
Salary Remaining : $16,911
Zachary Jones $81,250 (2)
Salary Remaining : $16,165
Kiefer Sherwood $80,000 (1)
Salary Remaining : $15,916
Rourke Chartier $80,000 (1)
Salary Remaining : $15,916
MacKenzie MacEachern $80,000 (1)
Salary Remaining : $15,916
Josh Jacobs $80,000 (2)
Salary Remaining : $15,916
Denis Malgin $80,000 (1)
Salary Remaining : $15,916
Austin Strand $80,000 (2)
Salary Remaining : $15,916
Austin Rueschhoff $80,000 (2)
Salary Remaining : $15,916
Brandon Baddock $80,000 (2)
Salary Remaining : $15,916
Austin Czarnik $77,500 (1)
Salary Remaining : $15,419
Jimmy Huntington $77,500 (1)
Salary Remaining : $15,419
Evan Vierling $77,500 (1)
Salary Remaining : $15,419
John Ludvig $77,500 (2)
Salary Remaining : $15,419
Logan Cockerill $77,500 (1)
Salary Remaining : $15,419
Ryan Jones $77,500 (1)
Salary Remaining : $15,419
Total Farm Players27
Salary Commitment
Year 24 : $2,235,083
Year 25 : $1,264,917
Year 26 : $353,917
Year 27 : $0
Salary Average Commitment
Year 24 : $2,235,083
Year 25 : $1,264,917
Year 26 : $353,917
Year 27 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 6000 - $100 - 5 826 - 97,11%
Level 2: 5000 - $60 - 4 904 - 98,07%
Level 3: 2000 - $35 - 1 967 - 98,34%
Level 4: 4000 - $20 - 3 974 - 99,35%
Luxury : 1000 - $200 - 975 - 97,50%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 543 - 77,14%
Farm Level 2: 1000 - $15 - 771 - 77,07%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left9
Average Attendance - %17 646 - 98,03%
Average Income per Game$1,818,084
Year to Date Revenue$58,178,683
Farm
Home Games Left9
Average Attendance - %2 313 - 77,11%
Average Income per Game$97,679
Year to Date Revenue$2,832,683

Expense

Pro Players Total Salaries$82,275,000
Farm Players Total Salaries$1,678,001
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$65,657,706
Farm Year To Date Expenses$320,969
Pro Salary Cap To Date$65,657,706
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,362,755
Farm Estimated Season Revenue$879,109
Pro Remaining Season Days38
Pro Expenses Per Days$430,759
Pro Estimated Expenses$16,368,842
Farm Remaining Season Days38
Farm Expenses Per Days$8,785
Farm Estimated Expenses$333,830
Estimated Season Expenses$16,702,672
Estimated Season Salary Cap$82,026,548
Estimate Under Maximum Salary Cap of $83,500,000$1,473,452
Estimate Over Minimum Salary Cap of $61,700,000 $20,326,548
Current Bank Account$57,592,841
Projected Bank Account$58,132,033

Pro Players Salaries

Jason Robertson (1 Way Contract) $9,000,000 (7)
-Salary Remaining : $1,790,576
Drew Doughty (1 Way Contract) $9,000,000 (2)
-Salary Remaining : $1,790,576
Steven Stamkos (1 Way Contract) $8,400,000 (1)
-Salary Remaining : $1,671,204
Vladimir Tarasenko (1 Way Contract) $8,300,000 (1)
-Salary Remaining : $1,651,309
Mika Zibanejad (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $1,591,623
J.T. Miller (1 Way Contract) $8,000,000 (7)
-Salary Remaining : $1,591,623
Morgan Rielly (1 Way Contract) $7,900,000 (3)
-Salary Remaining : $1,571,728
Darcy Kuemper (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $1,193,717
K'Andre Miller (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $636,649
Frederick Gaudreau (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $596,859
Brayden McNabb (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $497,382
Trent Frederic $2,000,000 (3)
-Salary Remaining : $397,906
Tyler Motte (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $198,953
Alex Goligoski (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $198,953
Anton Lundell $925,000 (1)
-Salary Remaining : $184,031
Connor Ingram $900,000 (1)
-Salary Remaining : $179,058
Nick Seeler $800,000 (1)
-Salary Remaining : $159,162
Michael McCarron $800,000 (1)
-Salary Remaining : $159,162
Brett Seney $775,000 (1)
-Salary Remaining : $154,188
Mark Jankowski (1 Way Contract) $775,000 (1)
-Salary Remaining : $154,188
Total Pro Players20
Salary Commitment
Year 24 : $82,275,000
Year 25 : $56,100,000
Year 26 : $40,900,000
Year 27 : $25,000,000
Salary Average Commitment
Year 24 : $82,275,000
Year 25 : $56,100,000
Year 26 : $40,900,000
Year 27 : $25,000,000
Salary Cap with 1 Way Contract
Year 24 : $82,275,000
Year 25 : $56,100,000
Year 26 : $40,900,000
Year 27 : $25,000,000

Farm Players Salaries

Kevin Korchinski $95,000 (3)
Salary Remaining : $18,901
Ivan Morozov $92,500 (1)
Salary Remaining : $18,403
Calvin Pickard $90,000 (2)
Salary Remaining : $17,906
Mikael Pyyhtia $89,750 (2)
Salary Remaining : $17,856
Erik Portillo $87,500 (1)
Salary Remaining : $17,408
Trevor Kuntar $86,750 (2)
Salary Remaining : $17,259
Ethan Cardwell $86,750 (3)
Salary Remaining : $17,259
Henri Nikkanen $85,917 (1)
Salary Remaining : $17,093
Calle Sjalin $85,500 (1)
Salary Remaining : $17,010
Rory Kerins $84,667 (2)
Salary Remaining : $16,845
Jake Chiasson $84,333 (3)
Salary Remaining : $16,778
Jaydon Dureau $84,167 (2)
Salary Remaining : $16,745
Mikhail Abramov $81,000 (1)
Salary Remaining : $16,115
Luke Henman $79,167 (2)
Salary Remaining : $15,750
Martin Pospisil $77,500 (1)
Salary Remaining : $15,419
Hugh McGing $77,500 (1)
Salary Remaining : $15,419
Mitchell Hoelscher $77,500 (1)
Salary Remaining : $15,419
Keaton Middleton $77,500 (1)
Salary Remaining : $15,419
Nate Clurman $77,500 (1)
Salary Remaining : $15,419
Anthony Angello $77,500 (1)
Salary Remaining : $15,419
Tanner Kaspick $0 (0)
Salary Remaining : $0
Carsen Twarynski $0 (0)
Salary Remaining : $0
Total Farm Players22
Salary Commitment
Year 24 : $1,678,001
Year 25 : $780,584
Year 26 : $266,083
Year 27 : $0
Salary Average Commitment
Year 24 : $1,678,001
Year 25 : $780,584
Year 26 : $266,083
Year 27 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 6000 - $80 - 5 785 - 96,41%
Level 2: 5000 - $70 - 3 835 - 76,69%
Level 3: 2000 - $30 - 1 952 - 97,61%
Level 4: 4000 - $20 - 3 875 - 96,88%
Luxury : 1000 - $300 - 531 - 53,12%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 516 - 75,81%
Farm Level 2: 1000 - $15 - 773 - 77,26%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left9
Average Attendance - %15 978 - 88,77%
Average Income per Game$1,529,667
Year to Date Revenue$48,949,344
Farm
Home Games Left9
Average Attendance - %2 289 - 76,29%
Average Income per Game$96,339
Year to Date Revenue$2,793,840

Expense

Pro Players Total Salaries$71,297,500
Farm Players Total Salaries$1,887,833
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,757,550
Farm Year To Date Expenses$504,243
Pro Salary Cap To Date$48,710,430
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,767,003
Farm Estimated Season Revenue$867,054
Pro Remaining Season Days38
Pro Expenses Per Days$373,285
Pro Estimated Expenses$14,184,830
Farm Remaining Season Days38
Farm Expenses Per Days$9,884
Farm Estimated Expenses$375,592
Estimated Season Expenses$14,560,422
Estimated Season Salary Cap$62,671,440
Estimate Under Maximum Salary Cap of $83,500,000$20,828,560
Estimate Over Minimum Salary Cap of $61,700,000 $971,440
Current Bank Account$128,415,583
Projected Bank Account$128,489,218

Pro Players Salaries

Joshua Norris (1 Way Contract) $8,000,000 (7)
-Salary Remaining : $1,591,623
Wayne Simmonds (1 Way Contract) $7,200,000 (1)
-Salary Remaining : $1,432,461
Chris Kreider (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $1,392,670
Nino Niederreiter (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $1,193,717
Rasmus Andersson (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $994,764
Jakub Vrana (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $994,764
Matthew Murray (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $994,764
Carey Price (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $994,764
Damon Severson (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $795,812
Radek Faksa (1 Way Contract) $3,650,000 (3)
-Salary Remaining : $726,178
Chris Driedger $3,500,000 (2)
-Salary Remaining : $696,335
Eeli Tolvanen (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $646,597
Caleb Jones (1 Way Contract) $3,000,000 (3)
-1 Way Contract Salary Cap : $1,875,000
-1 Way Contract Salary Cap Remaining : $373,037
-Salary Remaining : $596,859
Miles Wood (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $596,859
Dante Fabbro (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $517,277
Cody Eakin (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $875,000
-1 Way Contract Salary Cap Remaining : $174,084
-Salary Remaining : $397,906
Conor Timmins (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $397,906
Ryan Donato (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $298,429
Eetu Luostarinen (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $298,429
Josh Leivo (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $278,534
Emil Bemstrom (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $258,639
Ryan Reaves (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $198,953
Kent Johnson $925,000 (1)
-Salary Remaining : $184,031
Jake Neighbours $897,500 (2)
-Salary Remaining : $178,560
Dustin Tokarski $800,000 (2)
-Salary Remaining : $159,162
Joseph Cecconi $800,000 (2)
-Salary Remaining : $159,162
Callan Foote $800,000 (2)
-Salary Remaining : $159,162
Jonathan Gruden $775,000 (1)
-Salary Remaining : $154,188
Total Pro Players28
Salary Commitment
Year 24 : $86,897,500
Year 25 : $54,197,500
Year 26 : $34,650,000
Year 27 : $20,000,000
Salary Average Commitment
Year 24 : $86,897,500
Year 25 : $54,197,500
Year 26 : $34,650,000
Year 27 : $20,000,000
Salary Cap with 1 Way Contract
Year 24 : $84,647,500
Year 25 : $53,072,500
Year 26 : $33,525,000
Year 27 : $20,000,000

Farm Players Salaries

Taylor Raddysh $95,000 (1)
Salary Remaining : $18,901
Boris Katchouk $92,500 (1)
Salary Remaining : $18,403
Aleksi Heponiemi $90,000 (1)
Salary Remaining : $17,906
Mitchell Gibson $86,750 (1)
Salary Remaining : $17,259
Brett Harrison $85,917 (3)
Salary Remaining : $17,093
Ruslan Iskhakov $85,500 (1)
Salary Remaining : $17,010
Ville Koivunen $85,083 (3)
Salary Remaining : $16,928
Ryan Mast $85,000 (3)
Salary Remaining : $16,911
Ole Julian Bjorgvik-Holm $84,583 (2)
Salary Remaining : $16,828
Jacob Larsson $80,000 (2)
Salary Remaining : $15,916
William Bitten $80,000 (1)
Salary Remaining : $15,916
Luke Philp $80,000 (2)
Salary Remaining : $15,916
Martin Kaut $80,000 (1)
Salary Remaining : $15,916
Jakub Lauko (Out of Payroll) $80,000 (2)
Salary Remaining : $15,916
Tyler Bird $77,500 (1)
Salary Remaining : $15,419
Carson Focht $77,500 (1)
Salary Remaining : $15,419
Maxwell Gildon $77,500 (1)
Salary Remaining : $15,419
Arvid Holm $77,500 (1)
Salary Remaining : $15,419
Eric Hjorth $77,500 (1)
Salary Remaining : $15,419
Greg Meireles $77,500 (1)
Salary Remaining : $15,419
Matthew Hellickson $77,500 (1)
Salary Remaining : $15,419
Tyler Madden $77,500 (1)
Salary Remaining : $15,419
Kristian Vesalainen $77,500 (1)
Salary Remaining : $15,419
Total Farm Players23
Salary Commitment
Year 24 : $1,887,833
Year 25 : $580,583
Year 26 : $256,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,887,833
Year 25 : $580,583
Year 26 : $256,000
Year 27 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 6000 - $110 - 4 764 - 79,39%
Level 2: 5000 - $65 - 4 778 - 95,55%
Level 3: 2000 - $40 - 1 914 - 95,68%
Level 4: 4000 - $25 - 3 808 - 95,20%
Luxury : 1000 - $225 - 734 - 73,36%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 628 - 81,40%
Farm Level 2: 1000 - $15 - 782 - 78,16%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left7
Average Attendance - %15 996 - 88,87%
Average Income per Game$1,745,300
Year to Date Revenue$59,340,189
Farm
Home Games Left9
Average Attendance - %2 410 - 80,32%
Average Income per Game$102,371
Year to Date Revenue$2,968,765

Expense

Pro Players Total Salaries$83,775,833
Farm Players Total Salaries$1,964,917
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value($3,079,843)
Pro Year To Date Expenses$66,795,634
Farm Year To Date Expenses$1,509,878
Pro Salary Cap To Date$66,795,634
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,217,098
Farm Estimated Season Revenue$921,341
Pro Remaining Season Days38
Pro Expenses Per Days$438,617
Pro Estimated Expenses$16,667,446
Farm Remaining Season Days38
Farm Expenses Per Days$10,288
Farm Estimated Expenses$390,944
Estimated Season Expenses$17,058,390
Estimated Season Salary Cap$80,383,237
Estimate Under Maximum Salary Cap of $83,500,000$3,116,763
Estimate Over Minimum Salary Cap of $61,700,000 $18,683,237
Current Bank Account$23,925,567
Projected Bank Account$20,005,616

Pro Players Salaries

Alex Pietrangelo (1 Way Contract) $9,300,000 (2)
-Salary Remaining : $1,850,262
Kevin Fiala (1 Way Contract) $8,000,000 (6)
-Salary Remaining : $1,591,623
Mats Zuccarello-Aasen (1 Way Contract) $7,750,000 (1)
-Salary Remaining : $1,541,885
Frederik Andersen (Out of Payroll) $7,500,000 (2)
-Salary Remaining : $1,492,147
Elias Lindholm (1 Way Contract) $7,000,000 (7)
-Salary Remaining : $1,392,670
Ryan O'Reilly (Out of Payroll) $7,000,000 (2)
-Salary Remaining : $1,392,670
Jamie Benn (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $1,392,670
Neal Pionk (1 Way Contract) $5,875,000 (3)
-Salary Remaining : $1,168,848
Anthony Mantha (1 Way Contract) $5,700,000 (4)
-Salary Remaining : $1,134,031
Bryan Rust (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $994,764
John Marino (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $895,288
Erik Haula (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $795,812
Mario Ferraro (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $646,597
Jacob Middleton $2,500,000 (2)
-Salary Remaining : $497,382
Carson Soucy (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $397,906
Jason Dickinson (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $397,906
Scott Wedgewood $2,000,000 (1)
-Salary Remaining : $397,906
Michael Anderson $2,000,000 (2)
-Salary Remaining : $397,906
Isac Lundestrom (1 Way Contract) $1,400,000 (2)
-Salary Remaining : $278,534
Jordan Greenway (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $198,953
Pierre-Edouard Bellemare (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $198,953
Akira Schmid $850,833 (1)
-Salary Remaining : $169,276
Dakota Joshua $850,000 (2)
-Salary Remaining : $169,110
Derek Ryan (1 Way Contract) $800,000 (1)
-Salary Remaining : $159,162
Total Pro Players24
Salary Commitment
Year 24 : $98,275,833
Year 25 : $80,875,000
Year 26 : $29,825,000
Year 27 : $20,700,000
Salary Average Commitment
Year 24 : $98,275,833
Year 25 : $80,875,000
Year 26 : $29,825,000
Year 27 : $20,700,000
Salary Cap with 1 Way Contract
Year 24 : $98,275,833
Year 25 : $80,875,000
Year 26 : $29,825,000
Year 27 : $20,700,000

Farm Players Salaries

Cayden Primeau $95,000 (1)
Salary Remaining : $18,901
Connor Mackey $95,000 (2)
Salary Remaining : $18,901
David Jiricek $95,000 (2)
Salary Remaining : $18,901
Fabian Lysell $92,500 (2)
Salary Remaining : $18,403
Chase Priskie $90,000 (2)
Salary Remaining : $17,906
Rocco Grimaldi $90,000 (2)
Salary Remaining : $17,906
Calle Rosen $90,000 (1)
Salary Remaining : $17,906
Andrew Poturalski $90,000 (1)
Salary Remaining : $17,906
Kurtis Macdermid $90,000 (1)
Salary Remaining : $17,906
Noel Gunler $86,250 (2)
Salary Remaining : $17,160
Ian Mitchell $85,000 (2)
Salary Remaining : $16,911
Ross Johnston $85,000 (1)
Salary Remaining : $16,911
Jack Ahcan $85,000 (1)
Salary Remaining : $16,911
Remi Poirier $83,667 (2)
Salary Remaining : $16,646
Greg McKegg $80,000 (2)
Salary Remaining : $15,916
Curtis McKenzie $80,000 (1)
Salary Remaining : $15,916
Brendan Gaunce $80,000 (2)
Salary Remaining : $15,916
Egor Sokolov $80,000 (2)
Salary Remaining : $15,916
Michael Sgarbossa $80,000 (1)
Salary Remaining : $15,916
Zane McIntyre $80,000 (2)
Salary Remaining : $15,916
T.J. Tynan $77,500 (2)
Salary Remaining : $15,419
Cole Coskey $77,500 (2)
Salary Remaining : $15,419
Tanner Fritz $77,500 (1)
Salary Remaining : $15,419
Total Farm Players23
Salary Commitment
Year 24 : $1,964,917
Year 25 : $1,192,417
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,964,917
Year 25 : $1,192,417
Year 26 : $0
Year 27 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 6000 - $125 - 4 164 - 69,40%
Level 2: 5000 - $80 - 3 390 - 67,79%
Level 3: 2000 - $70 - 982 - 49,10%
Level 4: 4000 - $60 - 1 612 - 40,30%
Luxury : 1000 - $200 - 940 - 94,05%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 559 - 77,96%
Farm Level 2: 1000 - $15 - 762 - 76,18%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left7
Average Attendance - %11 088 - 61,60%
Average Income per Game$1,706,422
Year to Date Revenue$58,018,336
Farm
Home Games Left9
Average Attendance - %2 321 - 77,36%
Average Income per Game$98,334
Year to Date Revenue$2,851,691

Expense

Pro Players Total Salaries$64,175,000
Farm Players Total Salaries$1,077,916
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$1,929,974
Pro Year To Date Expenses$50,432,470
Farm Year To Date Expenses$271,691
Pro Salary Cap To Date$49,711,528
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,944,952
Farm Estimated Season Revenue$885,008
Pro Remaining Season Days38
Pro Expenses Per Days$335,995
Pro Estimated Expenses$12,767,810
Farm Remaining Season Days38
Farm Expenses Per Days$5,644
Farm Estimated Expenses$214,472
Estimated Season Expenses$12,982,282
Estimated Season Salary Cap$64,230,256
Estimate Under Maximum Salary Cap of $83,500,000$19,269,744
Estimate Over Minimum Salary Cap of $61,700,000 $2,530,256
Current Bank Account$76,663,010
Projected Bank Account$76,510,688

Pro Players Salaries

Tyler Seguin (1 Way Contract) $9,500,000 (3)
-Salary Remaining : $1,890,052
Brayden Point (Out of Payroll) $7,200,000 (1)
-Salary Remaining : $1,432,461
Kyle Palmieri (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $1,293,194
Ville Husso (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $994,764
Tomas Tatar (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $945,026
Joel Armia (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $795,812
Mike Reilly (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $795,812
Casey Cizikas (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $795,812
Jesse Puljujarvi (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $756,021
Tucker Poolman $3,200,000 (2)
-Salary Remaining : $636,649
Mathieu Joseph (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $596,859
Louis Domingue (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $596,859
Zachary Sanford (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $497,382
Brenden Dillon (1 Way Contract) $2,250,000 (3)
-Salary Remaining : $447,644
Ryan McLeod $1,500,000 (1)
-Salary Remaining : $298,429
Kevin Connauton (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $198,953
Jakob Silfverberg (1 Way Contract) $975,000 (2)
-Salary Remaining : $193,979
Chris Tierney (Out of Payroll) $950,000 (2)
-Salary Remaining : $189,005
Jujhar Khaira (1 Way Contract) $950,000 (1)
-Salary Remaining : $189,005
Trevor Carrick $950,000 (1)
-Salary Remaining : $189,005
Riley Nash (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $179,058
Brendan Perlini $800,000 (1)
-Salary Remaining : $159,162
Robert Bortuzzo (1 Way Contract) $800,000 (1)
-Salary Remaining : $159,162
Matt Villalta $800,000 (1)
-Salary Remaining : $159,162
Total Pro Players24
Salary Commitment
Year 24 : $72,325,000
Year 25 : $36,675,000
Year 26 : $26,550,000
Year 27 : $3,000,000
Salary Average Commitment
Year 24 : $72,325,000
Year 25 : $36,675,000
Year 26 : $26,550,000
Year 27 : $3,000,000
Salary Cap with 1 Way Contract
Year 24 : $71,425,000
Year 25 : $36,675,000
Year 26 : $26,550,000
Year 27 : $3,000,000

Farm Players Salaries

Yan Kuznetsov $90,083 (1)
Salary Remaining : $17,922
Zachary Fucale $90,000 (1)
Salary Remaining : $17,906
Matthew Phillips $90,000 (1)
Salary Remaining : $17,906
Calle Clang $87,833 (2)
Salary Remaining : $17,475
Jamieson Rees $85,333 (1)
Salary Remaining : $16,977
Adam Edstrom $84,667 (2)
Salary Remaining : $16,845
Jermaine Loewen $80,000 (1)
Salary Remaining : $15,916
Joseph Cramarossa $80,000 (1)
Salary Remaining : $15,916
Garrett Wilson $80,000 (1)
Salary Remaining : $15,916
Philip Kemp $77,500 (2)
Salary Remaining : $15,419
Michael Karow $77,500 (1)
Salary Remaining : $15,419
Matteo Gennaro $77,500 (2)
Salary Remaining : $15,419
Cole Moberg $77,500 (1)
Salary Remaining : $15,419
Brendan Warren $0 (0)
Salary Remaining : $0
Jack Kopacka $0 (0)
Salary Remaining : $0
Total Farm Players15
Salary Commitment
Year 24 : $1,077,916
Year 25 : $327,500
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,077,916
Year 25 : $327,500
Year 26 : $0
Year 27 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $130 - 3 964 - 66,07%
Level 2: 5000 - $100 - 2 799 - 55,99%
Level 3: 2000 - $70 - 988 - 49,39%
Level 4: 4000 - $50 - 1 837 - 45,92%
Luxury : 1000 - $210 - 767 - 76,73%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 560 - 78,01%
Farm Level 2: 1000 - $15 - 782 - 78,16%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left10
Average Attendance - %10 355 - 57,53%
Average Income per Game$1,664,902
Year to Date Revenue$51,611,959
Farm
Home Games Left9
Average Attendance - %2 342 - 78,06%
Average Income per Game$98,831
Year to Date Revenue$2,866,112

Expense

Pro Players Total Salaries$73,035,000
Farm Players Total Salaries$1,718,583
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$56,330,051
Farm Year To Date Expenses$748,602
Pro Salary Cap To Date$56,330,051
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,649,019
Farm Estimated Season Revenue$889,483
Pro Remaining Season Days38
Pro Expenses Per Days$382,382
Pro Estimated Expenses$14,530,516
Farm Remaining Season Days38
Farm Expenses Per Days$8,998
Farm Estimated Expenses$341,924
Estimated Season Expenses$14,872,440
Estimated Season Salary Cap$70,860,567
Estimate Under Maximum Salary Cap of $83,500,000$12,639,433
Estimate Over Minimum Salary Cap of $61,700,000 $9,160,567
Current Bank Account$405,270,806
Projected Bank Account$407,936,868

Pro Players Salaries

Jakub Voracek (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $1,591,623
Mason Marchment $6,550,000 (5)
-Salary Remaining : $1,303,141
Brandon Saad (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $1,193,717
Tj Brodie (1 Way Contract) $5,900,000 (2)
-Salary Remaining : $1,173,822
Erik Johnson (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $1,094,241
Jordan Binnington (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $1,094,241
Connor Murphy (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $994,764
James VanRiemsdyk (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $835,602
Boone Jenner (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $815,707
Nick Foligno (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $795,812
Anthony Duclair (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $696,335
Marcus Johansson (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $646,597
Radko Gudas (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $636,649
Casey Mittelstadt (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $616,754
MacKenzie Blackwood (1 Way Contract) $2,300,000 (3)
-Salary Remaining : $457,592
David Kampf (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $417,801
Cale Fleury $1,800,000 (2)
-Salary Remaining : $358,115
Steven Lorentz $1,050,000 (3)
-Salary Remaining : $208,901
Colin Miller $955,000 (1)
-Salary Remaining : $190,000
Dylan Coghlan $955,000 (2)
-Salary Remaining : $190,000
Travis Boyd (1 Way Contract) $950,000 (2)
-Salary Remaining : $189,005
Slater Koekkoek (1 Way Contract) $800,000 (1)
-Salary Remaining : $159,162
Adam Gaudette $775,000 (1)
-Salary Remaining : $154,188
Daniel Sprong $775,000 (1)
-Salary Remaining : $154,188
Adam Erne (1 Way Contract) $775,000 (1)
-Salary Remaining : $154,188
Total Pro Players25
Salary Commitment
Year 24 : $81,035,000
Year 25 : $46,105,000
Year 26 : $31,200,000
Year 27 : $18,650,000
Salary Average Commitment
Year 24 : $81,035,000
Year 25 : $46,105,000
Year 26 : $31,200,000
Year 27 : $18,650,000
Salary Cap with 1 Way Contract
Year 24 : $81,035,000
Year 25 : $46,105,000
Year 26 : $31,200,000
Year 27 : $18,650,000

Farm Players Salaries

Tyler Boucher $92,500 (3)
Salary Remaining : $18,403
Michael Kesselring $92,500 (1)
Salary Remaining : $18,403
Ryker Evans $89,750 (2)
Salary Remaining : $17,856
Magnus Chrona $86,750 (2)
Salary Remaining : $17,259
Topias Vilen $85,917 (3)
Salary Remaining : $17,093
Colten Ellis $85,083 (1)
Salary Remaining : $16,928
Garrett Pilon $85,000 (2)
Salary Remaining : $16,911
Mason Millman $84,833 (1)
Salary Remaining : $16,878
Cole Krygier $83,750 (2)
Salary Remaining : $16,662
Tyler Tucker $80,000 (2)
Salary Remaining : $15,916
Brinson Pasichnuk $78,000 (1)
Salary Remaining : $15,518
Daniel Audette $77,500 (1)
Salary Remaining : $15,419
Cedric Pare $77,500 (1)
Salary Remaining : $15,419
Dean Stewart $77,500 (1)
Salary Remaining : $15,419
Danick Martel $77,500 (1)
Salary Remaining : $15,419
Kirill Maksimov $77,500 (1)
Salary Remaining : $15,419
Jack Badini (Out of Payroll) $77,500 (1)
Salary Remaining : $15,419
Fredrik Karlstrom $77,500 (1)
Salary Remaining : $15,419
Mathias Laferriere $77,500 (1)
Salary Remaining : $15,419
Matt Filipe $77,500 (1)
Salary Remaining : $15,419
Matt Iacopelli $77,500 (1)
Salary Remaining : $15,419
Spencer Martin $77,500 (1)
Salary Remaining : $15,419
Nick Schneider $77,500 (1)
Salary Remaining : $15,419
Givani Smith $77,500 (1)
Salary Remaining : $15,419
Evan Barratt $0 (0)
Salary Remaining : $0
Jeremy Groleau $0 (0)
Salary Remaining : $0
Jean-Christophe Beaudin $0 (0)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 24 : $1,951,583
Year 25 : $603,667
Year 26 : $178,417
Year 27 : $0
Salary Average Commitment
Year 24 : $1,951,583
Year 25 : $603,667
Year 26 : $178,417
Year 27 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $90 - 5 837 - 97,29%
Level 2: 5000 - $60 - 4 824 - 96,48%
Level 3: 2000 - $30 - 1 973 - 98,67%
Level 4: 4000 - $15 - 4 000 - 100,00%
Luxury : 1000 - $200 - 968 - 96,82%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 583 - 79,16%
Farm Level 2: 1000 - $15 - 798 - 79,76%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left9
Average Attendance - %17 603 - 97,79%
Average Income per Game$1,680,166
Year to Date Revenue$53,765,308
Farm
Home Games Left9
Average Attendance - %2 381 - 79,36%
Average Income per Game$100,390
Year to Date Revenue$2,911,298

Expense

Pro Players Total Salaries$71,035,000
Farm Players Total Salaries$1,869,549
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$60,226,888
Farm Year To Date Expenses$937,821
Pro Salary Cap To Date$58,719,047
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,121,493
Farm Estimated Season Revenue$903,506
Pro Remaining Season Days38
Pro Expenses Per Days$371,911
Pro Estimated Expenses$14,132,618
Farm Remaining Season Days38
Farm Expenses Per Days$9,788
Farm Estimated Expenses$371,944
Estimated Season Expenses$14,504,562
Estimated Season Salary Cap$72,627,845
Estimate Under Maximum Salary Cap of $83,500,000$10,872,155
Estimate Over Minimum Salary Cap of $61,700,000 $10,927,845
Current Bank Account$110,631,941
Projected Bank Account$112,152,378

Pro Players Salaries

Roman Josi (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $1,691,099
Sean Monahan (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $1,293,194
Matt Duchene (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $1,193,717
Noah Hanifin (1 Way Contract) $5,500,000 (5)
-Salary Remaining : $1,094,241
Viktor Arvidsson (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $945,026
Jean-Gabriel Pageau (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $895,288
Andreas Athanasiou (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $795,812
Frank Vatrano (Out of Payroll) $3,930,000 (3)
-Salary Remaining : $781,885
Kevin Lankinen (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $716,230
Rasmus Sandin (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $696,335
Jonathan Drouin (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $646,597
Artturi Lehkonen (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $596,859
Zach Whitecloud (1 Way Contract) $2,930,000 (3)
-Salary Remaining : $582,932
Karel Vejmelka $2,500,000 (2)
-Salary Remaining : $497,382
Mattias Samuelsson (1 Way Contract) $2,430,000 (2)
-Salary Remaining : $483,455
Alexander Kerfoot (1 Way Contract) $2,275,000 (1)
-Salary Remaining : $452,618
Barrett Hayton (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $397,906
Kevin Labanc (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $348,168
Drew O'Connor (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $75,000
-1 Way Contract Salary Cap Remaining : $14,921
-Salary Remaining : $238,743
Casey Fitzgerald $1,000,000 (2)
-Salary Remaining : $198,953
Kaiden Guhle $925,000 (2)
-Salary Remaining : $184,031
Dawson Mercer $925,000 (1)
-Salary Remaining : $184,031
Total Pro Players22
Salary Commitment
Year 24 : $74,965,000
Year 25 : $56,015,000
Year 26 : $36,360,000
Year 27 : $24,000,000
Salary Average Commitment
Year 24 : $74,965,000
Year 25 : $56,015,000
Year 26 : $36,360,000
Year 27 : $24,000,000
Salary Cap with 1 Way Contract
Year 24 : $73,840,000
Year 25 : $54,890,000
Year 26 : $36,360,000
Year 27 : $24,000,000

Farm Players Salaries

David Gustafsson (Out of Payroll) $98,400 (1)
Salary Remaining : $19,577
Jack Rathbone $95,100 (1)
Salary Remaining : $18,920
Connor Mcmichael $92,500 (1)
Salary Remaining : $18,403
Xavier Bourgault $92,500 (2)
Salary Remaining : $18,403
Jack Drury $92,500 (1)
Salary Remaining : $18,403
Joe Snively $91,500 (3)
Salary Remaining : $18,204
Olen Zellweger $89,750 (3)
Salary Remaining : $17,856
James Malatesta $87,083 (3)
Salary Remaining : $17,325
Jesper Vikman $85,800 (3)
Salary Remaining : $17,070
Aleksi Heimosalmi $85,083 (3)
Salary Remaining : $16,928
Tyler Angle $85,083 (1)
Salary Remaining : $16,928
Tyrel Bauer $85,000 (2)
Salary Remaining : $16,911
Ryan Winterton $84,667 (2)
Salary Remaining : $16,845
Elliot Desnoyers $84,583 (2)
Salary Remaining : $16,828
Patrick Holway $77,500 (1)
Salary Remaining : $15,419
Jacob Pivonka $77,500 (1)
Salary Remaining : $15,419
Peter Diliberatore $77,500 (1)
Salary Remaining : $15,419
Dylan Wells $77,500 (1)
Salary Remaining : $15,419
Cameron Crotty $77,500 (2)
Salary Remaining : $15,419
Tyler Weiss $77,500 (1)
Salary Remaining : $15,419
Nicholas Caamano $77,500 (2)
Salary Remaining : $15,419
Henrik Borgstrom $77,500 (1)
Salary Remaining : $15,419
Otto Leskinen $0 (0)
Salary Remaining : $0
Jacob McGrew $0 (0)
Salary Remaining : $0
Connor Bunnaman $0 (0)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 24 : $1,869,549
Year 25 : $940,966
Year 26 : $439,216
Year 27 : $0
Salary Average Commitment
Year 24 : $1,869,549
Year 25 : $940,966
Year 26 : $439,216
Year 27 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5 696 - 94,93%
Level 2: 5000 - $60 - 4 795 - 95,89%
Level 3: 2000 - $35 - 1 948 - 97,41%
Level 4: 4000 - $25 - 3 838 - 95,94%
Luxury : 1000 - $200 - 948 - 94,84%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 552 - 77,58%
Farm Level 2: 1000 - $15 - 776 - 77,58%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left9
Average Attendance - %17 225 - 95,69%
Average Income per Game$1,804,498
Year to Date Revenue$57,743,946
Farm
Home Games Left9
Average Attendance - %2 327 - 77,58%
Average Income per Game$98,253
Year to Date Revenue$2,849,343

Expense

Pro Players Total Salaries$66,986,667
Farm Players Total Salaries$3,384,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$52,831,997
Farm Year To Date Expenses$1,016,773
Pro Salary Cap To Date$52,831,997
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,240,485
Farm Estimated Season Revenue$884,279
Pro Remaining Season Days38
Pro Expenses Per Days$350,716
Pro Estimated Expenses$13,327,208
Farm Remaining Season Days38
Farm Expenses Per Days$17,717
Farm Estimated Expenses$673,246
Estimated Season Expenses$14,000,454
Estimated Season Salary Cap$66,159,205
Estimate Under Maximum Salary Cap of $83,500,000$17,340,795
Estimate Over Minimum Salary Cap of $61,700,000 $4,459,205
Current Bank Account$94,272,022
Projected Bank Account$97,396,332

Pro Players Salaries

Simeon Varlamov (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $1,492,147
Mark Scheifele (1 Way Contract) $7,200,000 (1)
-Salary Remaining : $1,432,461
Evander Kane (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $1,392,670
Ryan Ellis (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $1,392,670
Oliver Bjorkstrand (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $1,193,717
Dylan Larkin (Out of Payroll) $5,800,000 (2)
-Salary Remaining : $1,153,927
Jared McCann (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $994,764
Alex Nedeljkovic (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $795,812
Josh Morrissey (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $795,812
Jonathan Quick (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $795,812
Nikita Zaitsev (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $397,906
Conor Sheary (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $397,906
Sean Walker (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $298,429
Jimmy Vesey (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $298,429
William Carrier (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $298,429
Logan O'Connor (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $198,953
Arthur Kaliyev $925,000 (1)
-Salary Remaining : $184,031
Brett Kulak (1 Way Contract) $900,000 (2)
-Salary Remaining : $179,058
Devin Shore $900,000 (2)
-Salary Remaining : $179,058
Janis Moser $886,667 (1)
-Salary Remaining : $176,405
Haydn Fleury (1 Way Contract) $850,000 (1)
-Salary Remaining : $169,110
Gabriel Vilardi $850,000 (1)
-Salary Remaining : $169,110
Cody Glass $850,000 (1)
-Salary Remaining : $169,110
Pavel Dorofeyev $825,000 (1)
-Salary Remaining : $164,136
Total Pro Players24
Salary Commitment
Year 24 : $73,986,667
Year 25 : $33,600,000
Year 26 : $10,000,000
Year 27 : $6,000,000
Salary Average Commitment
Year 24 : $73,986,667
Year 25 : $33,600,000
Year 26 : $10,000,000
Year 27 : $6,000,000
Salary Cap with 1 Way Contract
Year 24 : $73,986,667
Year 25 : $33,600,000
Year 26 : $10,000,000
Year 27 : $6,000,000

Farm Players Salaries

Sebastian Aho. $95,000 (1)
Salary Remaining : $18,901
Domenick Fensore $92,500 (2)
Salary Remaining : $18,403
Carter Savoie $92,500 (1)
Salary Remaining : $18,403
Connor Zary $92,500 (2)
Salary Remaining : $18,403
Fedor Svechkov $92,500 (3)
Salary Remaining : $18,403
Matthew Knies $92,500 (2)
Salary Remaining : $18,403
Jacob Perreault $92,500 (2)
Salary Remaining : $18,403
Libor Hajek $90,000 (1)
Salary Remaining : $17,906
Scott Sabourin $90,000 (1)
Salary Remaining : $17,906
Urho Vaakanainen $90,000 (1)
Salary Remaining : $17,906
Karson Kuhlman $90,000 (1)
Salary Remaining : $17,906
Jean-Luc Foudy $87,833 (2)
Salary Remaining : $17,475
Vincent Iorio $87,583 (3)
Salary Remaining : $17,425
William Dufour $85,917 (2)
Salary Remaining : $17,093
Topi Niemela $85,667 (2)
Salary Remaining : $17,044
Vyacheslav Peksa $85,167 (3)
Salary Remaining : $16,944
Jan Mysak $85,083 (2)
Salary Remaining : $16,928
Taro Hirose $85,000 (1)
Salary Remaining : $16,911
Maximus Wanner $84,667 (3)
Salary Remaining : $16,845
Vadim Zherenko $84,667 (2)
Salary Remaining : $16,845
Tyler Tullio $84,333 (2)
Salary Remaining : $16,778
Martin Chromiak $83,833 (2)
Salary Remaining : $16,679
Curtis Douglas $83,750 (1)
Salary Remaining : $16,662
Dmitry Ovchinnikov $83,500 (1)
Salary Remaining : $16,613
Alexander Pashin $82,667 (2)
Salary Remaining : $16,447
Albert Johansson $82,583 (1)
Salary Remaining : $16,430
Keith Petruzzelli $81,750 (1)
Salary Remaining : $16,264
Kyle Keyser $80,000 (1)
Salary Remaining : $15,916
Hunter Jones $80,000 (2)
Salary Remaining : $15,916
Joel L'Esperance $80,000 (1)
Salary Remaining : $15,916
Declan Chisholm $80,000 (2)
Salary Remaining : $15,916
Mathias Emilio Pettersen $80,000 (2)
Salary Remaining : $15,916
Demetrios Koumontzis $77,500 (1)
Salary Remaining : $15,419
C.J. Smith $77,500 (1)
Salary Remaining : $15,419
Jacob Ingham $77,500 (1)
Salary Remaining : $15,419
Jan Bednar $77,500 (1)
Salary Remaining : $15,419
Benton Maass $77,500 (1)
Salary Remaining : $15,419
Scott Reedy $77,500 (1)
Salary Remaining : $15,419
Matthew Cairns $77,500 (1)
Salary Remaining : $15,419
Ivan Lodnia $77,500 (1)
Salary Remaining : $15,419
Total Farm Players40
Salary Commitment
Year 24 : $3,384,000
Year 25 : $1,639,917
Year 26 : $349,917
Year 27 : $0
Salary Average Commitment
Year 24 : $3,384,000
Year 25 : $1,639,917
Year 26 : $349,917
Year 27 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - $100 - 5 779 - 96,32%
Level 2: 5000 - $70 - 3 934 - 78,67%
Level 3: 2000 - $35 - 1 919 - 95,97%
Level 4: 4000 - $25 - 3 863 - 96,58%
Luxury : 1000 - $190 - 949 - 94,92%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 556 - 77,82%
Farm Level 2: 1000 - $15 - 776 - 77,56%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left8
Average Attendance - %16 445 - 91,36%
Average Income per Game$1,784,119
Year to Date Revenue$58,875,938
Farm
Home Games Left9
Average Attendance - %2 332 - 77,73%
Average Income per Game$98,501
Year to Date Revenue$2,856,536

Expense

Pro Players Total Salaries$64,991,667
Farm Players Total Salaries$3,668,582
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$63,060,089
Farm Year To Date Expenses$1,474,242
Pro Salary Cap To Date$62,176,587
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,272,955
Farm Estimated Season Revenue$886,511
Pro Remaining Season Days38
Pro Expenses Per Days$340,271
Pro Estimated Expenses$12,930,298
Farm Remaining Season Days38
Farm Expenses Per Days$19,207
Farm Estimated Expenses$729,866
Estimated Season Expenses$13,660,164
Estimated Season Salary Cap$75,106,885
Estimate Under Maximum Salary Cap of $83,500,000$8,393,115
Estimate Over Minimum Salary Cap of $61,700,000 $13,406,885
Current Bank Account$107,494,618
Projected Bank Account$108,993,920

Pro Players Salaries

Cale Makar (1 Way Contract) $9,000,000 (6)
-Salary Remaining : $1,790,576
Jack Hughes (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $1,492,147
Brad Marchand (Out of Payroll) $6,500,000 (2)
-Salary Remaining : $1,293,194
David Savard (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $1,193,717
Ryan Strome (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $994,764
Jake Oettinger (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $895,288
Rickard Rakell (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $895,288
Jordan Kyrou (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $696,335
Ross Colton (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $646,597
Adrian Kempe (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $596,859
Jonas Siegenthaler $3,000,000 (3)
-Salary Remaining : $596,859
Jamie Drysdale (1 Way Contract) $2,750,000 (3)
-Salary Remaining : $547,120
Evan Rodrigues (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $497,382
Nicolas Hague (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $497,382
Mark Giordano (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $397,906
Calen Addison (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $248,691
Jordan Staal (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $198,953
Logan Cooley $950,000 (3)
-Salary Remaining : $189,005
Ukko-Pekka Luukkonen $950,000 (1)
-Salary Remaining : $189,005
Wyatt Johnston (Out of Payroll) $925,000 (2)
-Salary Remaining : $184,031
Lucas Raymond $925,000 (1)
-Salary Remaining : $184,031
Alex Vlasic $916,667 (1)
-Salary Remaining : $182,374
Total Pro Players22
Salary Commitment
Year 24 : $72,416,667
Year 25 : $49,625,000
Year 26 : $28,450,000
Year 27 : $14,000,000
Salary Average Commitment
Year 24 : $72,416,667
Year 25 : $49,625,000
Year 26 : $28,450,000
Year 27 : $14,000,000
Salary Cap with 1 Way Contract
Year 24 : $72,416,667
Year 25 : $49,625,000
Year 26 : $28,450,000
Year 27 : $14,000,000

Farm Players Salaries

Dylan Samberg $140,000 (2)
Salary Remaining : $27,853
Grigori Denisenko $97,500 (2)
Salary Remaining : $19,398
Jonas Johansson $97,500 (2)
Salary Remaining : $19,398
Scott Perunovich $95,000 (1)
Salary Remaining : $18,901
Chaz Lucius $92,500 (3)
Salary Remaining : $18,403
Ryan Suzuki $92,500 (1)
Salary Remaining : $18,403
Corson Ceulemans $92,500 (3)
Salary Remaining : $18,403
Ville Heinola $92,500 (2)
Salary Remaining : $18,403
Oskar Olausson $92,500 (3)
Salary Remaining : $18,403
Ty Smith $90,000 (2)
Salary Remaining : $17,906
Jaret Anderson-Dolan $90,000 (1)
Salary Remaining : $17,906
Akil Thomas $87,500 (2)
Salary Remaining : $17,408
Sean Day $87,500 (1)
Salary Remaining : $17,408
Helge Grans $87,000 (2)
Salary Remaining : $17,309
Sasha Pastujov $87,000 (3)
Salary Remaining : $17,309
Maxim Cajkovic $85,083 (1)
Salary Remaining : $16,928
Danil Gushchin $85,083 (2)
Salary Remaining : $16,928
Mitchell Vande Sompel $85,000 (1)
Salary Remaining : $16,911
Nikolai Knyzhov $85,000 (1)
Salary Remaining : $16,911
Noel Hoefenmayer $84,500 (1)
Salary Remaining : $16,812
Jeremie Poirier $84,333 (2)
Salary Remaining : $16,778
Ilya Nikolaev $83,667 (2)
Salary Remaining : $16,646
Ilya Solovyov $82,833 (1)
Salary Remaining : $16,480
Ronan Seeley $82,333 (2)
Salary Remaining : $16,380
Dmitry Kuzmin $82,000 (3)
Salary Remaining : $16,314
Egor Afanasyev $81,750 (1)
Salary Remaining : $16,264
Vladislav Kolyachonok $80,917 (1)
Salary Remaining : $16,099
Josh Brook $80,000 (1)
Salary Remaining : $15,916
Marcus Kallionkieli $79,583 (1)
Salary Remaining : $15,833
Collin Adams $77,500 (1)
Salary Remaining : $15,419
Connor Mcclennon $77,500 (1)
Salary Remaining : $15,419
Kevin Mandolese $77,500 (1)
Salary Remaining : $15,419
Cristiano Digiacinto $77,500 (1)
Salary Remaining : $15,419
Matthew Highmore $77,500 (1)
Salary Remaining : $15,419
Mitchell Chaffee $77,500 (1)
Salary Remaining : $15,419
James Greenway $77,500 (1)
Salary Remaining : $15,419
Jonathan Tychonick $77,500 (1)
Salary Remaining : $15,419
Kale Howarth $77,500 (1)
Salary Remaining : $15,419
Luka Burzan $77,500 (1)
Salary Remaining : $15,419
Nick Leivermann $77,500 (1)
Salary Remaining : $15,419
Reilly Walsh $77,500 (1)
Salary Remaining : $15,419
Tanner Laczynski $77,500 (1)
Salary Remaining : $15,419
Graham McPhee $77,500 (1)
Salary Remaining : $15,419
Total Farm Players43
Salary Commitment
Year 24 : $3,668,582
Year 25 : $1,473,916
Year 26 : $446,500
Year 27 : $0
Salary Average Commitment
Year 24 : $3,668,582
Year 25 : $1,473,916
Year 26 : $446,500
Year 27 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 6000 - $110 - 4 660 - 77,66%
Level 2: 5000 - $55 - 4 825 - 96,50%
Level 3: 2000 - $35 - 1 931 - 96,54%
Level 4: 4000 - $20 - 3 943 - 98,57%
Luxury : 1000 - $210 - 778 - 77,75%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 562 - 78,11%
Farm Level 2: 1000 - $15 - 784 - 78,43%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left9
Average Attendance - %16 136 - 89,64%
Average Income per Game$1,620,612
Year to Date Revenue$51,859,584
Farm
Home Games Left9
Average Attendance - %2 346 - 78,22%
Average Income per Game$98,997
Year to Date Revenue$2,870,903

Expense

Pro Players Total Salaries$81,766,667
Farm Players Total Salaries$1,211,250
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$60,272,107
Farm Year To Date Expenses$898,367
Pro Salary Cap To Date$59,418,052
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,585,508
Farm Estimated Season Revenue$890,970
Pro Remaining Season Days38
Pro Expenses Per Days$428,098
Pro Estimated Expenses$16,267,724
Farm Remaining Season Days38
Farm Expenses Per Days$6,342
Farm Estimated Expenses$240,996
Estimated Season Expenses$16,508,720
Estimated Season Salary Cap$75,461,956
Estimate Under Maximum Salary Cap of $83,500,000$8,038,044
Estimate Over Minimum Salary Cap of $61,700,000 $13,761,956
Current Bank Account$119,212,214
Projected Bank Account$118,179,972

Pro Players Salaries

Auston Matthews (1 Way Contract) $11,000,000 (1)
-Salary Remaining : $2,188,482
Aleksander Barkov (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $1,591,623
Matthew Boldy (1 Way Contract) $8,000,000 (8)
-Salary Remaining : $1,591,623
Jonathan Audy-Marchessault (1 Way Contract) $6,300,000 (3)
-Salary Remaining : $1,253,403
Kevin Shattenkirk (1 Way Contract) $6,300,000 (1)
-Salary Remaining : $1,253,403
Linus Ullmark (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $994,764
Pavel Francouz (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $895,288
Reilly Smith (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $895,288
Erik Cernak (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $795,812
Joonas Korpisalo (Out of Payroll) $3,500,000 (2)
-Salary Remaining : $696,335
Nick Leddy (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $646,597
Marcus Pettersson (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $596,859
Scott Laughton (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $547,120
Nicolas Aube-Kubel $2,100,000 (1)
-Salary Remaining : $417,801
Ryan Murray (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $397,906
Nolan Patrick (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $397,906
Nico Sturm $1,800,000 (1)
-Salary Remaining : $358,115
Pierre Engvall $1,500,000 (1)
-Salary Remaining : $298,429
Dmitry Kulikov (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $298,429
Chris Wideman (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $175,000
-1 Way Contract Salary Cap Remaining : $34,817
-Salary Remaining : $258,639
Owen Tippett (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $238,743
Sam Carrick $1,000,000 (1)
-Salary Remaining : $198,953
Zachary L'Heureux $925,000 (3)
-Salary Remaining : $184,031
Mason McTavish $925,000 (2)
-Salary Remaining : $184,031
Owen Power $916,667 (1)
-Salary Remaining : $182,374
Total Pro Players25
Salary Commitment
Year 24 : $87,266,667
Year 25 : $49,150,000
Year 26 : $36,725,000
Year 27 : $17,000,000
Salary Average Commitment
Year 24 : $87,266,667
Year 25 : $49,150,000
Year 26 : $36,725,000
Year 27 : $17,000,000
Salary Cap with 1 Way Contract
Year 24 : $86,141,667
Year 25 : $49,150,000
Year 26 : $36,725,000
Year 27 : $17,000,000

Farm Players Salaries

Mattias Norlinder $85,917 (1)
Salary Remaining : $17,093
Carl Lindbom $84,000 (3)
Salary Remaining : $16,712
Matt Rempe $83,833 (2)
Salary Remaining : $16,679
Shane Starrett $80,000 (1)
Salary Remaining : $15,916
Troy Grosenick $80,000 (1)
Salary Remaining : $15,916
Cam Morrison $80,000 (1)
Salary Remaining : $15,916
Brogan Rafferty $80,000 (1)
Salary Remaining : $15,916
Henry Bowlby $80,000 (1)
Salary Remaining : $15,916
Olivier Rodrigue $80,000 (2)
Salary Remaining : $15,916
Mikhail Maltsev $80,000 (1)
Salary Remaining : $15,916
Maxime Lajoie $80,000 (2)
Salary Remaining : $15,916
Stefan Matteau $80,000 (2)
Salary Remaining : $15,916
Aaron Ness $80,000 (1)
Salary Remaining : $15,916
Cole Fraser $80,000 (1)
Salary Remaining : $15,916
John McCarron $77,500 (1)
Salary Remaining : $15,419
Ty Ronning $0 (0)
Salary Remaining : $0
Shane Gersich $0 (0)
Salary Remaining : $0
Total Farm Players17
Salary Commitment
Year 24 : $1,211,250
Year 25 : $407,833
Year 26 : $84,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,211,250
Year 25 : $407,833
Year 26 : $84,000
Year 27 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - $110 - 4 665 - 77,75%
Level 2: 5000 - $80 - 3 374 - 67,48%
Level 3: 2000 - $50 - 1 379 - 68,94%
Level 4: 4000 - $35 - 2 655 - 66,37%
Luxury : 1000 - $230 - 707 - 70,69%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 592 - 79,58%
Farm Level 2: 1000 - $15 - 798 - 79,84%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left10
Average Attendance - %12 779 - 71,00%
Average Income per Game$1,650,176
Year to Date Revenue$51,155,455
Farm
Home Games Left9
Average Attendance - %2 390 - 79,67%
Average Income per Game$100,846
Year to Date Revenue$2,924,529

Expense

Pro Players Total Salaries$74,909,167
Farm Players Total Salaries$2,433,833
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$55,687,155
Farm Year To Date Expenses$1,421,577
Pro Salary Cap To Date$54,422,235
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,501,760
Farm Estimated Season Revenue$907,612
Pro Remaining Season Days38
Pro Expenses Per Days$392,195
Pro Estimated Expenses$14,903,410
Farm Remaining Season Days38
Farm Expenses Per Days$12,743
Farm Estimated Expenses$484,234
Estimated Season Expenses$15,387,644
Estimated Season Salary Cap$69,007,319
Estimate Under Maximum Salary Cap of $83,500,000$14,492,681
Estimate Over Minimum Salary Cap of $61,700,000 $7,307,319
Current Bank Account$70,144,383
Projected Bank Account$72,166,111

Pro Players Salaries

Victor Hedman (1 Way Contract) $7,750,000 (1)
-Salary Remaining : $1,541,885
Clayton Keller (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $1,392,670
Pavel Buchnevich (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $1,293,194
Jaccob Slavin (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $1,193,717
Brendan Gallagher (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $994,764
Zach Hyman (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $994,764
Tom Wilson (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $994,764
William Karlsson (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $895,288
Ryan Pulock (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $895,288
Andre Burakovsky (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $696,335
Andrew Mangiapane (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $696,335
Vladislav Namestnikov (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $397,906
Casey DeSmith (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $397,906
Petr Mrazek (Out of Payroll) $2,000,000 (2)
-Salary Remaining : $397,906
Ryan Lindgren (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $298,429
Zemgus Girgensons (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $298,429
Kevin Bahl $1,050,000 (2)
-Salary Remaining : $208,901
Radim Simek $1,000,000 (1)
-Salary Remaining : $198,953
Nathan Walker $950,000 (2)
-Salary Remaining : $189,005
Morgan Barron $900,000 (2)
-Salary Remaining : $179,058
Joel Hofer $900,000 (2)
-Salary Remaining : $179,058
Alexey Toropchenko $850,000 (1)
-Salary Remaining : $169,110
Nikita Okhotyuk $809,167 (1)
-Salary Remaining : $160,986
Malcolm Subban (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $159,162
Tyler Pitlick (1 Way Contract) $800,000 (2)
-Salary Remaining : $159,162
Patrick Maroon (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $159,162
Mark Pysyk (1 Way Contract) $800,000 (2)
-Salary Remaining : $159,162
Total Pro Players27
Salary Commitment
Year 24 : $76,909,167
Year 25 : $52,700,000
Year 26 : $23,000,000
Year 27 : $16,000,000
Salary Average Commitment
Year 24 : $76,909,167
Year 25 : $52,700,000
Year 26 : $23,000,000
Year 27 : $16,000,000
Salary Cap with 1 Way Contract
Year 24 : $75,309,168
Year 25 : $51,900,000
Year 26 : $23,000,000
Year 27 : $16,000,000

Farm Players Salaries

Dominic Toninato $95,000 (1)
Salary Remaining : $18,901
Jakub Dobes $92,500 (2)
Salary Remaining : $18,403
Gemel Smith $90,000 (1)
Salary Remaining : $17,906
Pierre-Cedric Labrie $90,000 (1)
Salary Remaining : $17,906
Phillip Di Giuseppe $90,000 (2)
Salary Remaining : $17,906
Emil Heineman $89,750 (2)
Salary Remaining : $17,856
Aku Raty $89,625 (2)
Salary Remaining : $17,831
Michael Callahan $88,375 (1)
Salary Remaining : $17,582
Emil Martinsen Lilleberg $87,000 (2)
Salary Remaining : $17,309
Logan Stankoven $85,917 (3)
Salary Remaining : $17,093
Santeri Hatakka $85,083 (1)
Salary Remaining : $16,928
Nicolas Meloche $85,000 (1)
Salary Remaining : $16,911
Dmitri Samorukov $85,000 (1)
Salary Remaining : $16,911
Will Cranley $84,167 (2)
Salary Remaining : $16,745
Jordan Spence $82,583 (2)
Salary Remaining : $16,430
Luke Prokop $81,333 (2)
Salary Remaining : $16,181
Radim Zohorna $80,000 (2)
Salary Remaining : $15,916
Vincent Desharnais $80,000 (2)
Salary Remaining : $15,916
Christian Wolanin $80,000 (1)
Salary Remaining : $15,916
Timothy Gettinger $80,000 (2)
Salary Remaining : $15,916
Logan Shaw $80,000 (1)
Salary Remaining : $15,916
Kevin Gravel $80,000 (2)
Salary Remaining : $15,916
Matthew Peca $80,000 (2)
Salary Remaining : $15,916
Matt Martin $80,000 (2)
Salary Remaining : $15,916
Jack Dougherty $80,000 (1)
Salary Remaining : $15,916
Shane Bowers $80,000 (1)
Salary Remaining : $15,916
Gavin Hain $77,500 (1)
Salary Remaining : $15,419
Thimo Nickl $77,500 (1)
Salary Remaining : $15,419
Evan Cormier $77,500 (1)
Salary Remaining : $15,419
Seth Barton $0 (0)
Salary Remaining : $0
Total Farm Players30
Salary Commitment
Year 24 : $2,433,833
Year 25 : $1,262,875
Year 26 : $85,917
Year 27 : $0
Salary Average Commitment
Year 24 : $2,433,833
Year 25 : $1,262,875
Year 26 : $85,917
Year 27 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $95 - 5 759 - 95,99%
Level 2: 5000 - $60 - 4 827 - 96,54%
Level 3: 2000 - $35 - 1 964 - 98,19%
Level 4: 4000 - $20 - 3 952 - 98,79%
Luxury : 1000 - $200 - 955 - 95,50%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 546 - 77,31%
Farm Level 2: 1000 - $15 - 774 - 77,41%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left10
Average Attendance - %17 457 - 96,98%
Average Income per Game$1,751,486
Year to Date Revenue$54,296,054
Farm
Home Games Left9
Average Attendance - %2 320 - 77,34%
Average Income per Game$97,936
Year to Date Revenue$2,840,141

Expense

Pro Players Total Salaries$88,100,000
Farm Players Total Salaries$1,610,374
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value($2,893,979)
Pro Year To Date Expenses$59,325,912
Farm Year To Date Expenses$1,156,573
Pro Salary Cap To Date$59,325,912
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,514,856
Farm Estimated Season Revenue$881,423
Pro Remaining Season Days38
Pro Expenses Per Days$461,257
Pro Estimated Expenses$17,527,766
Farm Remaining Season Days38
Farm Expenses Per Days$8,431
Farm Estimated Expenses$320,378
Estimated Season Expenses$17,848,144
Estimated Season Salary Cap$73,959,699
Estimate Under Maximum Salary Cap of $83,500,000$9,540,301
Estimate Over Minimum Salary Cap of $61,700,000 $12,259,699
Current Bank Account$44,611,337
Projected Bank Account$45,159,472

Pro Players Salaries

Anze Kopitar (Out of Payroll) $9,000,000 (2)
-Salary Remaining : $1,790,576
Gabriel Landeskog (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $1,691,099
Max Pacioretty (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $1,691,099
Joe Pavelski (1 Way Contract) $7,750,000 (1)
-Salary Remaining : $1,541,885
Logan Couture (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $1,492,147
Tyler Bertuzzi (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $1,193,717
Nikolaj Ehlers (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $1,193,717
Marc-Andre Fleury (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $994,764
Brandon Carlo (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $994,764
Filip Hronek (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $895,288
Robin Lehner (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $845,550
Barclay Goodrow (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $795,812
Matias Maccelli (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $795,812
Ian Cole (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $795,812
Philipp Grubauer (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $795,812
Jason Zucker (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $596,859
Gustav Forsling (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $596,859
Noel Acciari (Out of Payroll) $2,000,000 (3)
-Salary Remaining : $397,906
Marc-Edouard Vlasic (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $238,743
Jake Walman (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $198,953
Andrew Cogliano (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $198,953
Garnet Hathaway $950,000 (1)
-Salary Remaining : $189,005
Connor Clifton $900,000 (1)
-Salary Remaining : $179,058
Austin Watson (1 Way Contract) $900,000 (2)
-Salary Remaining : $179,058
Nick Bonino (1 Way Contract) $900,000 (1)
-Salary Remaining : $179,058
Total Pro Players25
Salary Commitment
Year 24 : $102,850,000
Year 25 : $66,400,000
Year 26 : $24,000,000
Year 27 : $19,000,000
Salary Average Commitment
Year 24 : $111,400,000
Year 25 : $66,400,000
Year 26 : $24,000,000
Year 27 : $19,000,000
Salary Cap with 1 Way Contract
Year 24 : $102,850,000
Year 25 : $66,400,000
Year 26 : $24,000,000
Year 27 : $19,000,000

Farm Players Salaries

Michael Hutchinson $95,000 (2)
Salary Remaining : $18,901
Joshua Mahura $95,000 (2)
Salary Remaining : $18,901
Roby Jarventie $92,500 (2)
Salary Remaining : $18,403
Mackie Samoskevich $92,500 (2)
Salary Remaining : $18,403
Matthew Kessel $88,375 (1)
Salary Remaining : $17,582
Antti Tuomisto $86,750 (2)
Salary Remaining : $17,259
Caedan Bankier $86,750 (3)
Salary Remaining : $17,259
Keean Washkurak $86,250 (1)
Salary Remaining : $17,160
Samuel Helenius $85,083 (2)
Salary Remaining : $16,928
A.J. Greer (Out of Payroll) $85,000 (1)
Salary Remaining : $16,911
Tuukka Tieksola $82,333 (1)
Salary Remaining : $16,380
Maxence Guenette $81,333 (1)
Salary Remaining : $16,181
Gage Alexander $81,000 (2)
Salary Remaining : $16,115
Andy Welinski $80,000 (1)
Salary Remaining : $15,916
Dalton Smith $80,000 (2)
Salary Remaining : $15,916
Matt Tomkins $80,000 (2)
Salary Remaining : $15,916
Justin Dowling (Out of Payroll) $80,000 (2)
Salary Remaining : $15,916
Maxwell Willman $80,000 (1)
Salary Remaining : $15,916
Robin Salo $80,000 (1)
Salary Remaining : $15,916
Andreas Englund $80,000 (1)
Salary Remaining : $15,916
John Leonard $77,500 (2)
Salary Remaining : $15,419
Oskari Laaksonen $0 (0)
Salary Remaining : $0
Total Farm Players22
Salary Commitment
Year 24 : $1,775,374
Year 25 : $1,032,083
Year 26 : $86,750
Year 27 : $0
Salary Average Commitment
Year 24 : $1,775,374
Year 25 : $1,032,083
Year 26 : $86,750
Year 27 : $0

Kraken

Kraken is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5 714 - 95,23%
Level 2: 5000 - $60 - 4 817 - 96,34%
Level 3: 2000 - $35 - 1 944 - 97,21%
Level 4: 4000 - $25 - 3 834 - 95,85%
Luxury : 1000 - $200 - 941 - 94,07%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 544 - 77,20%
Farm Level 2: 1000 - $15 - 776 - 77,61%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left10
Average Attendance - %17 250 - 95,83%
Average Income per Game$1,806,526
Year to Date Revenue$56,002,306
Farm
Home Games Left9
Average Attendance - %2 320 - 77,34%
Average Income per Game$97,866
Year to Date Revenue$2,838,122

Expense

Pro Players Total Salaries$66,119,167
Farm Players Total Salaries$1,887,501
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$1,295,811
Pro Year To Date Expenses$46,792,014
Farm Year To Date Expenses$542,123
Pro Salary Cap To Date$46,161,784
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,065,260
Farm Estimated Season Revenue$880,796
Pro Remaining Season Days38
Pro Expenses Per Days$346,174
Pro Estimated Expenses$13,154,612
Farm Remaining Season Days38
Farm Expenses Per Days$9,882
Farm Estimated Expenses$375,516
Estimated Season Expenses$13,530,128
Estimated Season Salary Cap$60,388,387
Estimate Under Maximum Salary Cap of $83,500,000$23,111,613
Estimate Over Minimum Salary Cap of $61,700,000 -$1,311,613
Current Bank Account$442,678,541
Projected Bank Account$448,094,469

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,500,000 (4)
-Salary Remaining : $1,890,052
Nazem Kadri (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $1,193,717
Mike Hoffman (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $1,193,717
Conor Garland (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $994,764
Martin Jones (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $795,812
Dillon Dube (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $795,812
Jake Bean (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $596,859
Henri Jokiharju (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $596,859
Kasperi Kapanen (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $596,859
Maxime Comtois (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $547,120
Nicolas Roy (1 Way Contract) $2,400,000 (2)
-Salary Remaining : $477,487
Kaapo Kahkonen (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $437,696
Nick Ritchie (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $875,000
-1 Way Contract Salary Cap Remaining : $174,084
-Salary Remaining : $397,906
Vincent Hinostroza (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $397,906
Blake Lizotte (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $298,429
Max Jones (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $298,429
Tyson Jost (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $298,429
Jack Johnson $1,300,000 (1)
-Salary Remaining : $258,639
Riley Stillman (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $198,953
Simon Nemec $950,000 (3)
-Salary Remaining : $189,005
William Eklund $925,000 (3)
-Salary Remaining : $184,031
Kale Clague $900,000 (2)
-Salary Remaining : $179,058
Simon Holmstrom $894,167 (1)
-Salary Remaining : $177,897
Dysin Mayo $800,000 (2)
-Salary Remaining : $159,162
Total Pro Players24
Salary Commitment
Year 24 : $66,119,167
Year 25 : $45,675,000
Year 26 : $32,375,000
Year 27 : $24,500,000
Salary Average Commitment
Year 24 : $66,119,167
Year 25 : $45,675,000
Year 26 : $32,375,000
Year 27 : $24,500,000
Salary Cap with 1 Way Contract
Year 24 : $64,994,167
Year 25 : $44,550,000
Year 26 : $32,375,000
Year 27 : $24,500,000

Farm Players Salaries

Mason Shaw (Out of Payroll) $95,000 (2)
Salary Remaining : $18,901
Wade Allison $95,000 (1)
Salary Remaining : $18,901
Devon Levi $92,500 (2)
Salary Remaining : $18,403
William Wallinder $92,500 (3)
Salary Remaining : $18,403
Samuel Poulin (Out of Payroll) $92,500 (1)
Salary Remaining : $18,403
Carson Lambos $92,500 (3)
Salary Remaining : $18,403
Zach Dean $91,417 (3)
Salary Remaining : $18,188
Daniil Tarasov $90,000 (1)
Salary Remaining : $17,906
Alex Barre-Boulet $90,000 (2)
Salary Remaining : $17,906
Colton Dach $87,000 (3)
Salary Remaining : $17,309
Aleksandr Kisakov $85,917 (2)
Salary Remaining : $17,093
Tyson Kozak $85,000 (2)
Salary Remaining : $16,911
Dennis Cholowski $85,000 (2)
Salary Remaining : $16,911
Mikko Kokkonen $84,667 (2)
Salary Remaining : $16,845
Ty Voit $83,500 (3)
Salary Remaining : $16,613
Jimmy Schuldt $80,000 (2)
Salary Remaining : $15,916
Dominik Simon $77,500 (1)
Salary Remaining : $15,419
Louis Belpedio $77,500 (1)
Salary Remaining : $15,419
Nicholas Merkley $77,500 (1)
Salary Remaining : $15,419
Erik Kallgren $77,500 (1)
Salary Remaining : $15,419
Jasper Weatherby $77,500 (1)
Salary Remaining : $15,419
Hunter Miska $77,500 (1)
Salary Remaining : $15,419
Total Farm Players22
Salary Commitment
Year 24 : $1,887,501
Year 25 : $1,145,001
Year 26 : $446,917
Year 27 : $0
Salary Average Commitment
Year 24 : $1,887,501
Year 25 : $1,145,001
Year 26 : $446,917
Year 27 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - $180 - 2 861 - 47,68%
Level 2: 5000 - $131 - 2 082 - 41,64%
Level 3: 2000 - $110 - 800 - 40,00%
Level 4: 4000 - $90 - 1 600 - 40,00%
Luxury : 1000 - $250 - 649 - 64,87%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 538 - 76,91%
Farm Level 2: 1000 - $15 - 760 - 75,97%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left8
Average Attendance - %7 991 - 44,40%
Average Income per Game$1,760,935
Year to Date Revenue$58,110,871
Farm
Home Games Left9
Average Attendance - %2 298 - 76,60%
Average Income per Game$97,198
Year to Date Revenue$2,818,730

Expense

Pro Players Total Salaries$66,781,667
Farm Players Total Salaries$1,968,334
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,000,000
Pro Year To Date Expenses$50,798,260
Farm Year To Date Expenses$607,251
Pro Salary Cap To Date$49,908,870
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,087,484
Farm Estimated Season Revenue$874,778
Pro Remaining Season Days38
Pro Expenses Per Days$349,642
Pro Estimated Expenses$13,286,396
Farm Remaining Season Days38
Farm Expenses Per Days$10,305
Farm Estimated Expenses$391,590
Estimated Season Expenses$13,677,986
Estimated Season Salary Cap$67,971,446
Estimate Under Maximum Salary Cap of $83,500,000$15,528,554
Estimate Over Minimum Salary Cap of $61,700,000 $6,271,446
Current Bank Account$85,184,574
Projected Bank Account$86,468,850

Pro Players Salaries

Connor McDavid (1 Way Contract) $13,000,000 (3)
-Salary Remaining : $2,586,387
Jonathan Huberdeau (1 Way Contract) $9,000,000 (2)
-Salary Remaining : $1,790,576
Jacob Markstrom (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $1,591,623
Taylor Hall (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $1,492,147
Hampus Lindholm (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $1,193,717
Tyson Barrie (1 Way Contract) $5,700,000 (4)
-Salary Remaining : $1,134,031
Oscar Klefbom (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $835,602
Derek Grant (1 Way Contract) $3,250,000 (1)
-1 Way Contract Salary Cap : $2,125,000
-1 Way Contract Salary Cap Remaining : $422,775
-Salary Remaining : $646,597
Joshua Brown (1 Way Contract) $1,275,000 (2)
-Salary Remaining : $253,665
Joel Daccord (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $238,743
Jarred Tinordi (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $238,743
Dylan Gambrell $1,000,000 (1)
-Salary Remaining : $198,953
Liam Foudy $950,000 (1)
-Salary Remaining : $189,005
Justin Barron $925,000 (1)
-Salary Remaining : $184,031
Nolan Foote $925,000 (1)
-Salary Remaining : $184,031
Peyton Krebs $925,000 (1)
-Salary Remaining : $184,031
Ty Dellandrea $900,000 (2)
-Salary Remaining : $179,058
Isaac Ratcliffe $875,000 (1)
-Salary Remaining : $174,084
Jayden Struble $867,500 (2)
-Salary Remaining : $172,592
Michael Eyssimont $850,000 (1)
-Salary Remaining : $169,110
Kevin Stenlund $850,000 (1)
-Salary Remaining : $169,110
Kyle Capobianco $800,000 (2)
-Salary Remaining : $159,162
Nathan Legare $789,167 (1)
-Salary Remaining : $157,007
Total Pro Players23
Salary Commitment
Year 24 : $70,981,667
Year 25 : $55,442,500
Year 26 : $40,200,000
Year 27 : $27,200,000
Salary Average Commitment
Year 24 : $70,981,667
Year 25 : $55,442,500
Year 26 : $40,200,000
Year 27 : $27,200,000
Salary Cap with 1 Way Contract
Year 24 : $69,856,667
Year 25 : $55,442,500
Year 26 : $40,200,000
Year 27 : $27,200,000

Farm Players Salaries

Adam Beckman $92,500 (1)
Salary Remaining : $18,403
Brennan Othmann $92,500 (3)
Salary Remaining : $18,403
John Farinacci $91,000 (2)
Salary Remaining : $18,105
Matthew Strome $90,000 (1)
Salary Remaining : $17,906
Michael Dipietro $87,000 (1)
Salary Remaining : $17,309
Artem Grushnikov $85,917 (3)
Salary Remaining : $17,093
Talyn Boyko $85,083 (2)
Salary Remaining : $16,928
Filip Cederqvist $85,000 (1)
Salary Remaining : $16,911
Lucas Ciona $84,917 (3)
Salary Remaining : $16,894
Raivis Ansons $84,417 (2)
Salary Remaining : $16,795
Arturs Silovs $80,000 (1)
Salary Remaining : $15,916
Alexander True $80,000 (2)
Salary Remaining : $15,916
Giovanni Fiore $77,500 (1)
Salary Remaining : $15,419
Madison Bowey $77,500 (1)
Salary Remaining : $15,419
Blake Hillman $77,500 (1)
Salary Remaining : $15,419
Chaz Reddekopp $77,500 (1)
Salary Remaining : $15,419
Tyler Benson (Out of Payroll) $77,500 (1)
Salary Remaining : $15,419
Christopher Brown $77,500 (1)
Salary Remaining : $15,419
Colton Poolman $77,500 (1)
Salary Remaining : $15,419
Josh Maniscalco $77,500 (1)
Salary Remaining : $15,419
Matthew Wedman $77,500 (1)
Salary Remaining : $15,419
Samuel Houde $77,500 (1)
Salary Remaining : $15,419
Filip Larsson $77,500 (1)
Salary Remaining : $15,419
German Rubtsov $77,500 (1)
Salary Remaining : $15,419
Total Farm Players24
Salary Commitment
Year 24 : $1,968,334
Year 25 : $603,834
Year 26 : $263,334
Year 27 : $0
Salary Average Commitment
Year 24 : $1,968,334
Year 25 : $603,834
Year 26 : $263,334
Year 27 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6000 - $75 - 5 894 - 98,23%
Level 2: 5000 - $60 - 4 833 - 96,67%
Level 3: 2000 - $40 - 1 894 - 94,71%
Level 4: 4000 - $20 - 3 964 - 99,10%
Luxury : 1000 - $145 - 987 - 98,67%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 516 - 75,78%
Farm Level 2: 1000 - $15 - 788 - 78,81%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left9
Average Attendance - %17 572 - 97,62%
Average Income per Game$1,534,900
Year to Date Revenue$49,116,815
Farm
Home Games Left9
Average Attendance - %2 304 - 76,79%
Average Income per Game$96,655
Year to Date Revenue$2,802,988

Expense

Pro Players Total Salaries$95,072,500
Farm Players Total Salaries$1,612,792
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value($295,157)
Pro Year To Date Expenses$62,220,299
Farm Year To Date Expenses$551,092
Pro Salary Cap To Date$62,220,299
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,814,104
Farm Estimated Season Revenue$869,893
Pro Remaining Season Days38
Pro Expenses Per Days$497,762
Pro Estimated Expenses$18,914,956
Farm Remaining Season Days38
Farm Expenses Per Days$8,444
Farm Estimated Expenses$320,872
Estimated Season Expenses$19,235,828
Estimated Season Salary Cap$80,840,098
Estimate Under Maximum Salary Cap of $83,500,000$2,659,902
Estimate Over Minimum Salary Cap of $61,700,000 $19,140,098
Current Bank Account$61,835,963
Projected Bank Account$57,284,132

Pro Players Salaries

Mitchell Marner (1 Way Contract) $11,000,000 (4)
-Salary Remaining : $2,188,482
Tomas Hertl (1 Way Contract) $8,400,000 (5)
-Salary Remaining : $1,671,204
Tim Stuetzle (1 Way Contract) $8,300,000 (8)
-Salary Remaining : $1,651,309
Connor Hellebuyck (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $1,591,623
Quintin Hughes $7,850,000 (2)
-Salary Remaining : $1,561,780
Esa Lindell (1 Way Contract) $7,250,000 (3)
-Salary Remaining : $1,442,408
Andrew Copp (1 Way Contract) $5,625,000 (4)
-Salary Remaining : $1,119,110
Andrei Kuzmenko $5,500,000 (2)
-Salary Remaining : $1,094,241
Jeff Petry (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $1,094,241
Teuvo Teravainen (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $994,764
Vitek Vanecek (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $696,335
Adam Boqvist (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $696,335
Matthew Grzelcyk (1 Way Contract) $3,350,000 (3)
-Salary Remaining : $666,492
Brock McGinn (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $547,120
Jordan Harris (1 Way Contract) $1,400,000 (2)
-Salary Remaining : $278,534
Corey Perry (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $198,953
Michael Amadio $950,000 (1)
-Salary Remaining : $189,005
Dylan Guenther $925,000 (2)
-Salary Remaining : $184,031
Cole Perfetti $925,000 (2)
-Salary Remaining : $184,031
John Hayden $900,000 (1)
-Salary Remaining : $179,058
Rasmus Kupari $900,000 (2)
-Salary Remaining : $179,058
Matthew Beniers $897,500 (1)
-Salary Remaining : $178,560
Pierre-Olivier Joseph $850,000 (1)
-Salary Remaining : $169,110
Anthony Richard $800,000 (1)
-Salary Remaining : $159,162
Total Pro Players24
Salary Commitment
Year 24 : $95,072,500
Year 25 : $80,675,000
Year 26 : $52,425,000
Year 27 : $33,325,000
Salary Average Commitment
Year 24 : $95,072,500
Year 25 : $80,675,000
Year 26 : $52,425,000
Year 27 : $33,325,000
Salary Cap with 1 Way Contract
Year 24 : $95,072,500
Year 25 : $80,675,000
Year 26 : $52,425,000
Year 27 : $33,325,000

Farm Players Salaries

Thomas Bordeleau $91,667 (1)
Salary Remaining : $18,237
Adam Ginning $88,375 (1)
Salary Remaining : $17,582
Ville Ottavainen $86,750 (3)
Salary Remaining : $17,259
Lukas Svejkovsky $85,917 (2)
Salary Remaining : $17,093
Hugo Alnefelt $85,083 (1)
Salary Remaining : $16,928
Olli Juolevi $80,000 (1)
Salary Remaining : $15,916
Lias Andersson $80,000 (2)
Salary Remaining : $15,916
Spencer Smallman $80,000 (1)
Salary Remaining : $15,916
Kristian Reichel $80,000 (1)
Salary Remaining : $15,916
Alexander Alexeyev $80,000 (2)
Salary Remaining : $15,916
Josiah Slavin $77,500 (1)
Salary Remaining : $15,419
Matt Brassard $77,500 (1)
Salary Remaining : $15,419
Jake Ryczek $77,500 (1)
Salary Remaining : $15,419
Adam Smith $77,500 (1)
Salary Remaining : $15,419
Nicholas Abruzzese $77,500 (2)
Salary Remaining : $15,419
Parker Wotherspoon $77,500 (1)
Salary Remaining : $15,419
Wyatte Wylie $77,500 (1)
Salary Remaining : $15,419
Philippe Desrosiers $77,500 (1)
Salary Remaining : $15,419
Devin Cooley $77,500 (1)
Salary Remaining : $15,419
Jacob Kucharski $77,500 (1)
Salary Remaining : $15,419
Frederic Allard $0 (0)
Salary Remaining : $0
Total Farm Players21
Salary Commitment
Year 24 : $1,612,792
Year 25 : $410,167
Year 26 : $86,750
Year 27 : $0
Salary Average Commitment
Year 24 : $1,612,792
Year 25 : $410,167
Year 26 : $86,750
Year 27 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $100 - 5 813 - 96,89%
Level 2: 5000 - $60 - 4 801 - 96,02%
Level 3: 2000 - $35 - 1 928 - 96,41%
Level 4: 4000 - $20 - 3 891 - 97,28%
Luxury : 1000 - $200 - 948 - 94,78%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 528 - 76,38%
Farm Level 2: 1000 - $15 - 778 - 77,82%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left11
Average Attendance - %17 381 - 96,56%
Average Income per Game$1,794,348
Year to Date Revenue$53,830,445
Farm
Home Games Left9
Average Attendance - %2 306 - 76,86%
Average Income per Game$97,062
Year to Date Revenue$2,814,796

Expense

Pro Players Total Salaries$57,626,833
Farm Players Total Salaries$2,021,417
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$714,660
Pro Year To Date Expenses$53,219,556
Farm Year To Date Expenses$1,345,401
Pro Salary Cap To Date$53,219,556
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,737,830
Farm Estimated Season Revenue$873,557
Pro Remaining Season Days38
Pro Expenses Per Days$301,711
Pro Estimated Expenses$11,465,018
Farm Remaining Season Days38
Farm Expenses Per Days$10,583
Farm Estimated Expenses$402,154
Estimated Season Expenses$11,867,172
Estimated Season Salary Cap$65,399,234
Estimate Under Maximum Salary Cap of $83,500,000$18,100,766
Estimate Over Minimum Salary Cap of $61,700,000 $3,699,234
Current Bank Account$85,564,101
Projected Bank Account$94,308,316

Pro Players Salaries

Alex Killorn (1 Way Contract) $5,985,000 (2)
-Salary Remaining : $1,190,733
David Perron (Out of Payroll) $5,500,000 (1)
-Salary Remaining : $1,094,241
Anthony Deangelo (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $994,764
Charlie Coyle (Out of Payroll) $5,000,000 (4)
-Salary Remaining : $994,764
Travis Hamonic (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $994,764
Ivan Barbashev (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $994,764
Yanni Gourde (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $895,288
Anton Forsberg $3,790,000 (3)
-Salary Remaining : $754,031
Jamie Oleksiak (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $746,073
Travis Sanheim (1 Way Contract) $3,700,000 (3)
-Salary Remaining : $736,126
Kyle Okposo (Out of Payroll) $3,000,000 (1)
-Salary Remaining : $596,859
Erik Brannstrom (1 Way Contract) $2,926,000 (2)
-Salary Remaining : $582,136
Matthew Nieto (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $397,906
Jesper Fast (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $358,115
Oskar Lindblom (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $238,743
Lukas Dostal $950,000 (2)
-Salary Remaining : $189,005
Brett Ritchie $900,000 (1)
-Salary Remaining : $179,058
Julien Gauthier $900,000 (1)
-Salary Remaining : $179,058
Logan Brown $850,000 (2)
-Salary Remaining : $169,110
Ben Hutton (1 Way Contract) $850,000 (1)
-Salary Remaining : $169,110
Aliaksei Protas $825,833 (1)
-Salary Remaining : $164,302
Nick Cousins (1 Way Contract) $775,000 (1)
-Salary Remaining : $154,188
Gustav Olofsson $775,000 (1)
-Salary Remaining : $154,188
Markus Niemelainen $775,000 (1)
-Salary Remaining : $154,188
Austin Wagner $775,000 (1)
-Salary Remaining : $154,188
Total Pro Players25
Salary Commitment
Year 24 : $66,526,833
Year 25 : $44,651,000
Year 26 : $21,990,000
Year 27 : $5,000,000
Salary Average Commitment
Year 24 : $66,514,333
Year 25 : $44,651,000
Year 26 : $21,990,000
Year 27 : $5,000,000
Salary Cap with 1 Way Contract
Year 24 : $66,526,833
Year 25 : $44,651,000
Year 26 : $21,990,000
Year 27 : $5,000,000

Farm Players Salaries

Isak Rosen $92,500 (3)
Salary Remaining : $18,403
Mads Sogaard $92,500 (1)
Salary Remaining : $18,403
Zack Ostapchuk $87,000 (3)
Salary Remaining : $17,309
Daniel Torgersson $86,750 (2)
Salary Remaining : $17,259
Brett Berard $86,750 (3)
Salary Remaining : $17,259
Jakub Brabenec $84,667 (3)
Salary Remaining : $16,845
Judd Caulfield $83,750 (2)
Salary Remaining : $16,662
Reece Newkirk $82,833 (1)
Salary Remaining : $16,480
Philippe Daoust $82,167 (2)
Salary Remaining : $16,347
Dylan Ferguson $80,000 (1)
Salary Remaining : $15,916
Guillaume Brisebois $77,500 (1)
Salary Remaining : $15,419
Emile Poirier $77,500 (1)
Salary Remaining : $15,419
Adam Helewka $77,500 (1)
Salary Remaining : $15,419
Cole Cassels $77,500 (1)
Salary Remaining : $15,419
Roland McKeown $77,500 (1)
Salary Remaining : $15,419
Brandon Gignac $77,500 (1)
Salary Remaining : $15,419
Jack Lafontaine $77,500 (1)
Salary Remaining : $15,419
Drake Rymsha $77,500 (1)
Salary Remaining : $15,419
Laurent Dauphin $77,500 (1)
Salary Remaining : $15,419
Sam Anas $77,500 (1)
Salary Remaining : $15,419
Vili Saarijarvi $77,500 (1)
Salary Remaining : $15,419
Travis Barron $77,500 (1)
Salary Remaining : $15,419
Ryan Merkley $77,500 (1)
Salary Remaining : $15,419
Ethan Keppen $77,500 (1)
Salary Remaining : $15,419
Pascal Laberge $77,500 (1)
Salary Remaining : $15,419
Total Farm Players25
Salary Commitment
Year 24 : $2,021,417
Year 25 : $603,584
Year 26 : $350,917
Year 27 : $0
Salary Average Commitment
Year 24 : $2,021,417
Year 25 : $603,584
Year 26 : $350,917
Year 27 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 6000 - $95 - 5 812 - 96,87%
Level 2: 5000 - $55 - 4 822 - 96,44%
Level 3: 2000 - $35 - 1 920 - 96,01%
Level 4: 4000 - $20 - 3 962 - 99,06%
Luxury : 1000 - $175 - 970 - 97,01%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 557 - 77,87%
Farm Level 2: 1000 - $15 - 769 - 76,89%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left9
Average Attendance - %17 487 - 97,15%
Average Income per Game$1,689,085
Year to Date Revenue$54,050,704
Farm
Home Games Left9
Average Attendance - %2 326 - 77,54%
Average Income per Game$98,399
Year to Date Revenue$2,853,580

Expense

Pro Players Total Salaries$82,075,000
Farm Players Total Salaries$2,208,168
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$66,453,654
Farm Year To Date Expenses$1,129,485
Pro Salary Cap To Date$66,400,644
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,201,760
Farm Estimated Season Revenue$885,594
Pro Remaining Season Days38
Pro Expenses Per Days$429,712
Pro Estimated Expenses$16,329,056
Farm Remaining Season Days38
Farm Expenses Per Days$11,561
Farm Estimated Expenses$439,318
Estimated Season Expenses$16,768,374
Estimated Season Salary Cap$82,729,700
Estimate Under Maximum Salary Cap of $83,500,000$770,300
Estimate Over Minimum Salary Cap of $61,700,000 $21,029,700
Current Bank Account$408,239,191
Projected Bank Account$407,558,171

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $9,250,000 (2)
-Salary Remaining : $1,840,314
Miro Heiskanen (1 Way Contract) $8,450,000 (2)
-Salary Remaining : $1,681,152
Roope Hintz (1 Way Contract) $8,000,000 (7)
-Salary Remaining : $1,591,623
Kyle Connor (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $1,392,670
Travis Konecny (1 Way Contract) $6,500,000 (6)
-Salary Remaining : $1,293,194
Joel Eriksson Ek (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $994,764
Alex Tuch (1 Way Contract) $4,700,000 (3)
-Salary Remaining : $935,079
Filip Gustavsson (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $795,812
MacKenzie Weegar (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $795,812
Cameron Talbot (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $795,812
Adam Larsson (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $795,812
Martin Necas (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $596,859
Shane Pinto $2,200,000 (2)
-Salary Remaining : $437,696
Alexandre Carrier (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $397,906
Nic Dowd (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $397,906
Philipp Kurashev (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $298,429
Curtis Lazar $1,000,000 (1)
-Salary Remaining : $198,953
Ethan Bear (1 Way Contract) $950,000 (1)
-Salary Remaining : $189,005
Fabian Zetterlund $950,000 (1)
-Salary Remaining : $189,005
Brock Faber $925,000 (2)
-Salary Remaining : $184,031
Martin Fehervary $925,000 (2)
-Salary Remaining : $184,031
Thomas Novak $875,000 (1)
-Salary Remaining : $174,084
Zach Parise (1 Way Contract) $850,000 (1)
-Salary Remaining : $169,110
Total Pro Players23
Salary Commitment
Year 24 : $82,075,000
Year 25 : $65,950,000
Year 26 : $38,200,000
Year 27 : $31,500,000
Salary Average Commitment
Year 24 : $82,075,000
Year 25 : $65,950,000
Year 26 : $38,200,000
Year 27 : $31,500,000
Salary Cap with 1 Way Contract
Year 24 : $82,075,000
Year 25 : $65,950,000
Year 26 : $38,200,000
Year 27 : $31,500,000

Farm Players Salaries

Alex Lyon $95,000 (2)
Salary Remaining : $18,901
Brendan Brisson $92,500 (2)
Salary Remaining : $18,403
Nikita Nesterenko $92,500 (1)
Salary Remaining : $18,403
Vladislav Firstov $92,500 (2)
Salary Remaining : $18,403
Drew Helleson $92,500 (2)
Salary Remaining : $18,403
Dmitri Voronkov $92,500 (2)
Salary Remaining : $18,403
Alexander Holtz $92,500 (2)
Salary Remaining : $18,403
Lukas Reichel $92,500 (1)
Salary Remaining : $18,403
Ridly Greig $92,500 (2)
Salary Remaining : $18,403
Philip Tomasino $92,500 (1)
Salary Remaining : $18,403
Wyatt Kaiser $91,667 (2)
Salary Remaining : $18,237
William Stromgren $90,083 (3)
Salary Remaining : $17,922
Justin Sourdif $87,000 (2)
Salary Remaining : $17,309
Stanislav Svozil $87,000 (3)
Salary Remaining : $17,309
Francesco Pinelli $86,750 (3)
Salary Remaining : $17,259
Samuel Ersson $85,917 (1)
Salary Remaining : $17,093
Henrik Rybinski $85,917 (2)
Salary Remaining : $17,093
Ryder Korczak $85,917 (2)
Salary Remaining : $17,093
Ryan Tverberg $85,167 (3)
Salary Remaining : $16,944
Ronald Attard $85,000 (2)
Salary Remaining : $16,911
Pavel Novak $84,667 (2)
Salary Remaining : $16,845
Trent Miner $82,833 (1)
Salary Remaining : $16,480
Vasiliy Ponomarev $81,833 (2)
Salary Remaining : $16,281
Artemi Kniazev $80,917 (1)
Salary Remaining : $16,099
Alexander Nylander $80,000 (1)
Salary Remaining : $15,916
Bode Wilde $0 (0)
Salary Remaining : $0
Total Farm Players26
Salary Commitment
Year 24 : $2,208,168
Year 25 : $1,601,001
Year 26 : $349,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,208,168
Year 25 : $1,601,001
Year 26 : $349,000
Year 27 : $0

Penguins

Penguins is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Colis
Level 1: 6000 - $94 - 5 672 - 94,54%
Level 2: 5000 - $68 - 4 603 - 92,06%
Level 3: 2000 - $40 - 1 918 - 95,92%
Level 4: 4000 - $30 - 2 968 - 74,20%
Luxury : 1000 - $197 - 944 - 94,42%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 531 - 76,53%
Farm Level 2: 1000 - $15 - 767 - 76,65%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left9
Average Attendance - %16 106 - 89,48%
Average Income per Game$1,784,986
Year to Date Revenue$57,119,537
Farm
Home Games Left10
Average Attendance - %2 297 - 76,57%
Average Income per Game$96,957
Year to Date Revenue$2,714,794

Expense

Pro Players Total Salaries$47,635,833
Farm Players Total Salaries$1,454,250
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$295,157
Pro Year To Date Expenses$48,400,092
Farm Year To Date Expenses$551,650
Pro Salary Cap To Date$48,400,092
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,064,870
Farm Estimated Season Revenue$969,569
Pro Remaining Season Days38
Pro Expenses Per Days$249,402
Pro Estimated Expenses$9,477,276
Farm Remaining Season Days38
Farm Expenses Per Days$7,614
Farm Estimated Expenses$289,332
Estimated Season Expenses$9,766,608
Estimated Season Salary Cap$58,172,525
Estimate Under Maximum Salary Cap of $83,500,000$25,327,475
Estimate Over Minimum Salary Cap of $61,700,000 -$3,527,475
Current Bank Account$87,053,476
Projected Bank Account$94,321,307

Pro Players Salaries

Jack Eichel (Out of Payroll) $10,000,000 (3)
-Salary Remaining : $1,989,529
Nick Suzuki (1 Way Contract) $8,000,000 (7)
-Salary Remaining : $1,591,623
Mathew Dumba (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $1,392,670
Elvis Merzlikins (Out of Payroll) $6,000,000 (4)
-Salary Remaining : $1,193,717
Calvin De Haan (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $994,764
Michael Matheson (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $895,288
William Borgen (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $537,173
Noah Cates $2,625,000 (2)
-Salary Remaining : $522,251
Tanner Jeannot (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $497,382
Samuel Blais (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $437,696
Morgan Geekie (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $397,906
Nikita Zadorov (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $397,906
Oskar Sundqvist (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $397,906
Juuso Valimaki (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $198,953
Danton Heinen (1 Way Contract) $950,000 (2)
-Salary Remaining : $189,005
Jordan Oesterle (1 Way Contract) $925,000 (1)
-Salary Remaining : $184,031
Adam Ruzicka $900,000 (1)
-Salary Remaining : $179,058
Collin Delia $900,000 (1)
-Salary Remaining : $179,058
Mark Kastelic $835,000 (2)
-Salary Remaining : $166,126
Luke Evangelista $825,833 (2)
-Salary Remaining : $164,302
Rasmus Asplund $775,000 (1)
-Salary Remaining : $154,188
Total Pro Players21
Salary Commitment
Year 24 : $63,635,833
Year 25 : $42,935,833
Year 26 : $26,500,000
Year 27 : $14,000,000
Salary Average Commitment
Year 24 : $63,635,833
Year 25 : $42,935,833
Year 26 : $26,500,000
Year 27 : $14,000,000
Salary Cap with 1 Way Contract
Year 24 : $63,635,833
Year 25 : $42,935,833
Year 26 : $26,500,000
Year 27 : $14,000,000

Farm Players Salaries

Shane Wright $95,000 (3)
Salary Remaining : $18,901
Curtis Hall $92,500 (1)
Salary Remaining : $18,403
Brayden Tracey $92,500 (1)
Salary Remaining : $18,403
Simon Edvinsson $92,500 (3)
Salary Remaining : $18,403
Aidan Mcdonough (Out of Payroll) $92,500 (1)
Salary Remaining : $18,403
Lassi Thomson $92,500 (1)
Salary Remaining : $18,403
Elmer Soderblom (Out of Payroll) $87,833 (2)
Salary Remaining : $17,475
Isaac Belliveau $87,500 (3)
Salary Remaining : $17,408
Daniil Chayka $87,000 (3)
Salary Remaining : $17,309
Jayden Grubbe (Out of Payroll) $86,750 (3)
Salary Remaining : $17,259
Josh Bloom (Out of Payroll) $85,917 (3)
Salary Remaining : $17,093
Leevi Merilainen $83,833 (2)
Salary Remaining : $16,679
Dakota Mermis $80,000 (2)
Salary Remaining : $15,916
Tanner Kero $80,000 (2)
Salary Remaining : $15,916
Xavier Ouellet $80,000 (2)
Salary Remaining : $15,916
Steven Santini $80,000 (2)
Salary Remaining : $15,916
Zachary Emond $77,500 (1)
Salary Remaining : $15,419
Jay O'Brien $77,500 (1)
Salary Remaining : $15,419
Zac Dalpe $77,500 (2)
Salary Remaining : $15,419
Connor Corcoran $0 (0)
Salary Remaining : $0
Damien Giroux $0 (0)
Salary Remaining : $0
Total Farm Players21
Salary Commitment
Year 24 : $1,628,833
Year 25 : $1,103,833
Year 26 : $534,667
Year 27 : $0
Salary Average Commitment
Year 24 : $1,628,833
Year 25 : $1,103,833
Year 26 : $534,667
Year 27 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Entertainment Center
Level 1: 6000 - $100 - 5 731 - 95,52%
Level 2: 5000 - $60 - 4 742 - 94,84%
Level 3: 2000 - $35 - 1 942 - 97,09%
Level 4: 4000 - $20 - 3 906 - 97,65%
Luxury : 1000 - $200 - 945 - 94,51%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 557 - 77,87%
Farm Level 2: 1000 - $15 - 782 - 78,17%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left7
Average Attendance - %17 266 - 95,92%
Average Income per Game$1,777,187
Year to Date Revenue$60,424,359
Farm
Home Games Left9
Average Attendance - %2 339 - 77,97%
Average Income per Game$98,686
Year to Date Revenue$2,861,901

Expense

Pro Players Total Salaries$50,150,000
Farm Players Total Salaries$1,211,667
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,041,885
Pro Year To Date Expenses$57,214,508
Farm Year To Date Expenses$799,000
Pro Salary Cap To Date$57,214,508
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,440,309
Farm Estimated Season Revenue$888,176
Pro Remaining Season Days38
Pro Expenses Per Days$262,565
Pro Estimated Expenses$9,977,470
Farm Remaining Season Days38
Farm Expenses Per Days$6,344
Farm Estimated Expenses$241,072
Estimated Season Expenses$10,218,542
Estimated Season Salary Cap$69,233,863
Estimate Under Maximum Salary Cap of $83,500,000$14,266,137
Estimate Over Minimum Salary Cap of $61,700,000 $7,533,863
Current Bank Account$55,972,900
Projected Bank Account$59,082,843

Pro Players Salaries

Kristopher Letang (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $1,691,099
Torey Krug (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $1,691,099
Ryan McDonagh (Out of Payroll) $7,000,000 (1)
-Salary Remaining : $1,392,670
Vincent Trocheck (Out of Payroll) $6,200,000 (5)
-Salary Remaining : $1,233,508
Phil Kessel (1 Way Contract) $5,000,001 (2)
-Salary Remaining : $994,765
Rasmus Ristolainen (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $994,764
Mikael Granlund (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $994,764
Lars Eller (1 Way Contract) $4,300,000 (3)
-Salary Remaining : $855,497
Adam Lowry (Out of Payroll) $3,000,000 (3)
-Salary Remaining : $596,859
Josh Manson (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $596,859
Ilya Samsonov (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $497,382
Matt Roy (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $497,382
Antti Raanta (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $397,906
Sean Kuraly (Out of Payroll) $2,000,000 (3)
-Salary Remaining : $397,906
Nate Schmidt (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $298,429
Tyson Foerster $925,000 (2)
-Salary Remaining : $184,031
Marc Staal (1 Way Contract) $900,000 (1)
-Salary Remaining : $179,058
Zach Bogosian (1 Way Contract) $800,000 (1)
-Salary Remaining : $159,162
Zach Aston-Reese (1 Way Contract) $800,000 (1)
-Salary Remaining : $159,162
Eric Robinson $800,000 (1)
-Salary Remaining : $159,162
Samuel Fagemo $800,000 (1)
-Salary Remaining : $159,162
Ryan Carpenter (Out of Payroll) $775,000 (2)
-Salary Remaining : $154,188
Sheldon Rempal $775,000 (2)
-Salary Remaining : $154,188
Will Butcher (1 Way Contract) $775,000 (1)
-Salary Remaining : $154,188
Serron Noel $775,000 (1)
-Salary Remaining : $154,188
Total Pro Players25
Salary Commitment
Year 24 : $74,125,001
Year 25 : $42,975,001
Year 26 : $18,500,000
Year 27 : $6,200,000
Salary Average Commitment
Year 24 : $74,125,001
Year 25 : $42,975,001
Year 26 : $18,500,000
Year 27 : $6,200,000
Salary Cap with 1 Way Contract
Year 24 : $74,125,001
Year 25 : $42,975,001
Year 26 : $18,500,000
Year 27 : $6,200,000

Farm Players Salaries

Nikita Novikov $86,750 (3)
Salary Remaining : $17,259
Zachary Uens $85,917 (2)
Salary Remaining : $17,093
Cross Hanas $85,917 (2)
Salary Remaining : $17,093
Adam Raska (Out of Payroll) $84,833 (1)
Salary Remaining : $16,878
Seth Griffith $82,500 (2)
Salary Remaining : $16,414
Dustin Wolf $81,583 (1)
Salary Remaining : $16,231
Magnus Hellberg $80,000 (1)
Salary Remaining : $15,916
Stelio Mattheos $80,000 (1)
Salary Remaining : $15,916
Blake Murray $79,167 (1)
Salary Remaining : $15,750
Michael Mcniven $77,500 (1)
Salary Remaining : $15,419
Jean-Francois Berube $77,500 (1)
Salary Remaining : $15,419
Mitch Reinke $77,500 (2)
Salary Remaining : $15,419
Matt Tennyson $77,500 (1)
Salary Remaining : $15,419
Brian Pinho $77,500 (1)
Salary Remaining : $15,419
Byron Froese $77,500 (1)
Salary Remaining : $15,419
Total Farm Players15
Salary Commitment
Year 24 : $1,211,667
Year 25 : $418,584
Year 26 : $86,750
Year 27 : $0
Salary Average Commitment
Year 24 : $1,211,667
Year 25 : $418,584
Year 26 : $86,750
Year 27 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $175 - 2 961 - 49,34%
Level 2: 5000 - $105 - 2 659 - 53,18%
Level 3: 2000 - $75 - 915 - 45,74%
Level 4: 4000 - $55 - 1 728 - 43,21%
Luxury : 1000 - $275 - 596 - 59,61%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 553 - 77,64%
Farm Level 2: 1000 - $15 - 780 - 78,02%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left11
Average Attendance - %8 859 - 49,22%
Average Income per Game$1,676,073
Year to Date Revenue$50,282,196
Farm
Home Games Left9
Average Attendance - %2 333 - 77,77%
Average Income per Game$98,421
Year to Date Revenue$2,854,214

Expense

Pro Players Total Salaries$81,878,333
Farm Players Total Salaries$2,119,583
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$60,277,851
Farm Year To Date Expenses$801,635
Pro Salary Cap To Date$60,130,601
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,436,805
Farm Estimated Season Revenue$885,791
Pro Remaining Season Days38
Pro Expenses Per Days$428,682
Pro Estimated Expenses$16,289,916
Farm Remaining Season Days38
Farm Expenses Per Days$11,097
Farm Estimated Expenses$421,686
Estimated Season Expenses$16,711,602
Estimated Season Salary Cap$76,420,517
Estimate Under Maximum Salary Cap of $83,500,000$7,079,483
Estimate Over Minimum Salary Cap of $61,700,000 $14,720,517
Current Bank Account$35,356,425
Projected Bank Account$37,967,419

Pro Players Salaries

Tage Thompson (1 Way Contract) $9,000,000 (8)
-Salary Remaining : $1,790,576
Sean Couturier (1 Way Contract) $8,250,000 (4)
-Salary Remaining : $1,641,361
Vince Dunn (1 Way Contract) $7,000,000 (6)
-Salary Remaining : $1,392,670
Jared Spurgeon (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $1,392,670
Seth Jones (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $1,293,194
Jordan Eberle (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $1,143,979
Tyler Myers (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $994,764
Sam Reinhart (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $895,288
Ryan Johansen (1 Way Contract) $4,300,000 (2)
-Salary Remaining : $855,497
Jeremy Swayman (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $696,335
Tanner Pearson (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $646,597
Kirby Dach (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $636,649
Luke Kunin (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $537,173
Jeff Skinner (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $397,906
James Reimer (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $298,429
Michael Rasmussen (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $298,429
Michael McLeod (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $278,534
Nathan Beaulieu (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $248,691
Jack Quinn $925,000 (2)
-Salary Remaining : $184,031
Gavin Bayreuther $900,000 (1)
-Salary Remaining : $179,058
Jonah Gadjovich $850,000 (1)
-Salary Remaining : $169,110
Arber Xhekaj $828,333 (1)
-Salary Remaining : $164,799
Tobias Bjornfot $775,000 (1)
-Salary Remaining : $154,188
Total Pro Players23
Salary Commitment
Year 24 : $81,878,333
Year 25 : $58,425,000
Year 26 : $41,250,000
Year 27 : $27,750,000
Salary Average Commitment
Year 24 : $81,878,333
Year 25 : $58,425,000
Year 26 : $41,250,000
Year 27 : $27,750,000
Salary Cap with 1 Way Contract
Year 24 : $81,878,333
Year 25 : $58,425,000
Year 26 : $41,250,000
Year 27 : $27,750,000

Farm Players Salaries

Nathan Gaucher $95,000 (3)
Salary Remaining : $18,901
Thomas Harley $92,500 (1)
Salary Remaining : $18,403
Mavrik Bourque $92,500 (2)
Salary Remaining : $18,403
Michael Benning $91,667 (2)
Salary Remaining : $18,237
Christopher Gibson $90,000 (1)
Salary Remaining : $17,906
Adam Brooks $90,000 (2)
Salary Remaining : $17,906
Tristen Robins $85,917 (2)
Salary Remaining : $17,093
Santtu Kinnunen $85,500 (1)
Salary Remaining : $17,010
Roman Schmidt $85,083 (3)
Salary Remaining : $16,928
Marc Del Gaizo $85,083 (1)
Salary Remaining : $16,928
Daemon Hunt $85,083 (2)
Salary Remaining : $16,928
Ben Jones $85,000 (1)
Salary Remaining : $16,911
Nick Henry $85,000 (1)
Salary Remaining : $16,911
Alexander Chmelevski $85,000 (1)
Salary Remaining : $16,911
Colby Williams $85,000 (1)
Salary Remaining : $16,911
Devante Stephens $85,000 (1)
Salary Remaining : $16,911
Mac Hollowell $85,000 (1)
Salary Remaining : $16,911
Anttoni Honka $83,667 (2)
Salary Remaining : $16,646
Matthew Robertson $82,583 (1)
Salary Remaining : $16,430
Riley Damiani $77,500 (1)
Salary Remaining : $15,419
Valtteri Puustinen $77,500 (1)
Salary Remaining : $15,419
Dawson Barteaux $77,500 (1)
Salary Remaining : $15,419
Jacob Peterson $77,500 (1)
Salary Remaining : $15,419
Patrick Harper $77,500 (1)
Salary Remaining : $15,419
John Adams $77,500 (1)
Salary Remaining : $15,419
Dennis Gilbert $0 (0)
Salary Remaining : $0
Ivan Prosvetov $0 (0)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 24 : $2,119,583
Year 25 : $708,917
Year 26 : $180,083
Year 27 : $0
Salary Average Commitment
Year 24 : $2,119,583
Year 25 : $708,917
Year 26 : $180,083
Year 27 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $100 - 5 766 - 96,10%
Level 2: 5000 - $60 - 4 779 - 95,57%
Level 3: 2000 - $35 - 1 925 - 96,24%
Level 4: 4000 - $20 - 3 918 - 97,95%
Luxury : 1000 - $200 - 949 - 94,88%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 576 - 78,79%
Farm Level 2: 1000 - $15 - 778 - 77,77%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left8
Average Attendance - %17 336 - 96,31%
Average Income per Game$1,786,248
Year to Date Revenue$58,946,186
Farm
Home Games Left9
Average Attendance - %2 354 - 78,45%
Average Income per Game$99,561
Year to Date Revenue$2,887,282

Expense

Pro Players Total Salaries$65,950,000
Farm Players Total Salaries$2,245,292
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$306,283
Pro Year To Date Expenses$64,423,828
Farm Year To Date Expenses$1,464,140
Pro Salary Cap To Date$63,929,583
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,289,984
Farm Estimated Season Revenue$896,053
Pro Remaining Season Days38
Pro Expenses Per Days$345,288
Pro Estimated Expenses$13,120,944
Farm Remaining Season Days38
Farm Expenses Per Days$11,755
Farm Estimated Expenses$446,690
Estimated Season Expenses$13,567,634
Estimated Season Salary Cap$77,356,810
Estimate Under Maximum Salary Cap of $83,500,000$6,143,190
Estimate Over Minimum Salary Cap of $61,700,000 $15,656,810
Current Bank Account$63,165,772
Projected Bank Account$64,784,175

Pro Players Salaries

Mikhail Sergachev (1 Way Contract) $8,000,000 (8)
-Salary Remaining : $1,591,623
Jacob Trouba (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $1,293,194
Josh Anderson (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $1,044,503
J.T. Compher (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $994,764
Jaden Schwartz (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $994,764
Shayne Gostisbehere (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $895,288
Trevor Moore (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $795,812
Gustav Nyquist (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $795,812
Brian Dumoulin (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $696,335
Colton Sissons (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $596,859
Stuart Skinner (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $596,859
Marcus Foligno (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $596,859
Dylan Demelo (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $497,382
Anthony Stolarz (Out of Payroll) $2,500,000 (3)
-Salary Remaining : $497,382
Theodor Blueger (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $397,906
Mason Appleton (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $397,906
Tyler Johnson (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $198,953
Mattias Janmark (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $198,953
Brandon Duhaime $950,000 (2)
-Salary Remaining : $189,005
Jon Gillies $950,000 (1)
-Salary Remaining : $189,005
Nicolas Deslauriers (1 Way Contract) $800,000 (2)
-Salary Remaining : $159,162
Total Pro Players21
Salary Commitment
Year 24 : $68,450,000
Year 25 : $67,500,000
Year 26 : $49,500,000
Year 27 : $17,000,000
Salary Average Commitment
Year 24 : $68,450,000
Year 25 : $67,500,000
Year 26 : $49,500,000
Year 27 : $17,000,000
Salary Cap with 1 Way Contract
Year 24 : $68,450,000
Year 25 : $67,500,000
Year 26 : $49,500,000
Year 27 : $17,000,000

Farm Players Salaries

Max McCormick $90,000 (1)
Salary Remaining : $17,906
Kyle Rau $90,000 (1)
Salary Remaining : $17,906
Brad Malone $90,000 (1)
Salary Remaining : $17,906
Leon Gawanke $90,000 (1)
Salary Remaining : $17,906
Matthew Stienburg $89,875 (2)
Salary Remaining : $17,881
Layton Ahac $89,750 (1)
Salary Remaining : $17,856
Antonio Stranges $89,333 (3)
Salary Remaining : $17,773
Alex Laferriere $87,500 (2)
Salary Remaining : $17,408
Olivier Nadeau $85,917 (3)
Salary Remaining : $17,093
Kim Nousiainen $85,917 (2)
Salary Remaining : $17,093
William Trudeau $85,667 (1)
Salary Remaining : $17,044
Justin Robidas $82,500 (3)
Salary Remaining : $16,414
Ben Mccartney $81,333 (1)
Salary Remaining : $16,181
Alec Regula $80,000 (2)
Salary Remaining : $15,916
David Cotton $80,000 (1)
Salary Remaining : $15,916
Ryan Shea $80,000 (1)
Salary Remaining : $15,916
Tyce Thompson $80,000 (1)
Salary Remaining : $15,916
Oskar Steen $80,000 (1)
Salary Remaining : $15,916
Jacob Moverare $80,000 (2)
Salary Remaining : $15,916
Jordy Bellerive $80,000 (1)
Salary Remaining : $15,916
John Stevens $80,000 (1)
Salary Remaining : $15,916
Chris Terry $80,000 (1)
Salary Remaining : $15,916
Garret Sparks $77,500 (1)
Salary Remaining : $15,419
Wyatt Kalynuk $77,500 (1)
Salary Remaining : $15,419
Jakov Novak $77,500 (1)
Salary Remaining : $15,419
Martin Has $77,500 (1)
Salary Remaining : $15,419
Marian Studenic $77,500 (2)
Salary Remaining : $15,419
Chase Pearson $0 (0)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 24 : $2,245,292
Year 25 : $758,542
Year 26 : $257,750
Year 27 : $0
Salary Average Commitment
Year 24 : $2,245,292
Year 25 : $758,542
Year 26 : $257,750
Year 27 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 6000 - $100 - 5 776 - 96,26%
Level 2: 5000 - $60 - 4 792 - 95,84%
Level 3: 2000 - $35 - 1 951 - 97,57%
Level 4: 4000 - $20 - 3 943 - 98,58%
Luxury : 1000 - $200 - 943 - 94,25%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 579 - 78,93%
Farm Level 2: 1000 - $15 - 779 - 77,89%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left8
Average Attendance - %17 405 - 96,69%
Average Income per Game$1,789,143
Year to Date Revenue$59,041,728
Farm
Home Games Left9
Average Attendance - %2 358 - 78,58%
Average Income per Game$99,732
Year to Date Revenue$2,892,239

Expense

Pro Players Total Salaries$63,625,000
Farm Players Total Salaries$2,782,968
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,570,285
Farm Year To Date Expenses$972,559
Pro Salary Cap To Date$50,570,285
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,313,146
Farm Estimated Season Revenue$897,591
Pro Remaining Season Days38
Pro Expenses Per Days$333,115
Pro Estimated Expenses$12,658,370
Farm Remaining Season Days38
Farm Expenses Per Days$14,571
Farm Estimated Expenses$553,698
Estimated Season Expenses$13,212,068
Estimated Season Salary Cap$63,228,655
Estimate Under Maximum Salary Cap of $83,500,000$20,271,345
Estimate Over Minimum Salary Cap of $61,700,000 $1,528,655
Current Bank Account$83,315,396
Projected Bank Account$85,314,065

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $12,500,000 (4)
-Salary Remaining : $2,486,911
Filip Forsberg (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $1,392,670
John Klingberg (1 Way Contract) $6,100,000 (3)
-Salary Remaining : $1,213,613
Shea Theodore (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $1,094,241
Alexander Wennberg (1 Way Contract) $4,150,000 (3)
-Salary Remaining : $825,654
Ilya Sorokin (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $795,812
Dylan Strome $3,250,000 (1)
-Salary Remaining : $646,597
Filip Chytil (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $596,859
Daniel Vladar (1 Way Contract) $2,400,000 (1)
-Salary Remaining : $477,487
Olli Maatta (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $457,592
Logan Stanley (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $397,906
Jordan Martinook (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $397,906
Denis Gurianov (1 Way Contract) $1,800,000 (2)
-Salary Remaining : $358,115
Nathan Bastian (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $298,429
Yegor Chinakhov $1,000,000 (2)
-Salary Remaining : $198,953
Hendrix Lapierre $925,000 (2)
-Salary Remaining : $184,031
Moritz Seider $925,000 (1)
-Salary Remaining : $184,031
Vasily Podkolzin $925,000 (1)
-Salary Remaining : $184,031
Jake Muzzin (1 Way Contract) $800,000 (2)
-Salary Remaining : $159,162
Ilya Lyubushkin (1 Way Contract) $775,000 (1)
-Salary Remaining : $154,188
Benoit-Olivier Groulx $775,000 (1)
-Salary Remaining : $154,188
Total Pro Players21
Salary Commitment
Year 24 : $63,625,000
Year 25 : $48,275,000
Year 26 : $32,250,000
Year 27 : $18,000,000
Salary Average Commitment
Year 24 : $63,625,000
Year 25 : $48,275,000
Year 26 : $32,250,000
Year 27 : $18,000,000
Salary Cap with 1 Way Contract
Year 24 : $63,625,000
Year 25 : $48,275,000
Year 26 : $32,250,000
Year 27 : $18,000,000

Farm Players Salaries

Raphael Lavoie $95,000 (2)
Salary Remaining : $18,901
Dylan Holloway $92,500 (1)
Salary Remaining : $18,403
Matej Blumel $92,500 (1)
Salary Remaining : $18,403
Drew Commesso $92,500 (3)
Salary Remaining : $18,403
Shakir Mukhamadullin $92,500 (2)
Salary Remaining : $18,403
Henry Thrun $91,250 (1)
Salary Remaining : $18,154
Samu Tuomaala $89,250 (3)
Salary Remaining : $17,757
Linus Karlsson $88,375 (1)
Salary Remaining : $17,582
Blake McLaughlin $88,375 (1)
Salary Remaining : $17,582
Karl Henriksson $87,000 (1)
Salary Remaining : $17,309
Leo Loof $86,750 (3)
Salary Remaining : $17,259
Roni Hirvonen $85,667 (2)
Salary Remaining : $17,044
Olof Lindbom $85,500 (1)
Salary Remaining : $17,010
Jakub Demek $85,168 (3)
Salary Remaining : $16,944
Artur Akhtyamov $85,167 (3)
Salary Remaining : $16,944
Graeme Clarke $85,083 (1)
Salary Remaining : $16,928
Oskar Back $85,083 (1)
Salary Remaining : $16,928
Nicholas Robertson $85,000 (1)
Salary Remaining : $16,911
Isaiah Saville $84,967 (1)
Salary Remaining : $16,904
Adam Wilsby $84,250 (1)
Salary Remaining : $16,762
William Villeneuve $83,500 (2)
Salary Remaining : $16,613
Zayde Wisdom $82,583 (2)
Salary Remaining : $16,430
Kole Lind $80,000 (2)
Salary Remaining : $15,916
Kirill Tyutyayev $77,500 (1)
Salary Remaining : $15,419
Timur Ibragimov $77,500 (1)
Salary Remaining : $15,419
Bryce Kindopp $77,500 (1)
Salary Remaining : $15,419
Jacob Christiansen $77,500 (1)
Salary Remaining : $15,419
Rhett Gardner $77,500 (1)
Salary Remaining : $15,419
Austin Poganski $77,500 (1)
Salary Remaining : $15,419
Callum Booth $77,500 (1)
Salary Remaining : $15,419
Nate Schnarr $77,500 (1)
Salary Remaining : $15,419
Quinn Schmiemann $77,500 (1)
Salary Remaining : $15,419
Linus Weissbach $77,500 (1)
Salary Remaining : $15,419
Cameron Hillis $0 (0)
Salary Remaining : $0
Total Farm Players34
Salary Commitment
Year 24 : $2,782,968
Year 25 : $958,085
Year 26 : $438,835
Year 27 : $0
Salary Average Commitment
Year 24 : $2,782,968
Year 25 : $958,085
Year 26 : $438,835
Year 27 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 6000 - $98 - 5 728 - 95,47%
Level 2: 5000 - $60 - 4 803 - 96,05%
Level 3: 2000 - $38 - 1 905 - 95,25%
Level 4: 4000 - $22 - 3 870 - 96,75%
Luxury : 1000 - $185 - 961 - 96,08%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 542 - 77,11%
Farm Level 2: 1000 - $15 - 759 - 75,86%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left8
Average Attendance - %17 267 - 95,93%
Average Income per Game$1,765,381
Year to Date Revenue$58,257,566
Farm
Home Games Left9
Average Attendance - %2 301 - 76,70%
Average Income per Game$97,385
Year to Date Revenue$2,824,161

Expense

Pro Players Total Salaries$77,788,333
Farm Players Total Salaries$1,347,583
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$56,441,785
Farm Year To Date Expenses$456,061
Pro Salary Cap To Date$56,441,785
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,123,046
Farm Estimated Season Revenue$876,464
Pro Remaining Season Days38
Pro Expenses Per Days$407,269
Pro Estimated Expenses$15,476,222
Farm Remaining Season Days38
Farm Expenses Per Days$7,055
Farm Estimated Expenses$268,090
Estimated Season Expenses$15,744,312
Estimated Season Salary Cap$71,918,007
Estimate Under Maximum Salary Cap of $83,500,000$11,581,993
Estimate Over Minimum Salary Cap of $61,700,000 $10,218,007
Current Bank Account$57,126,201
Projected Bank Account$56,381,399

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) $10,000,000 (4)
-Salary Remaining : $1,989,529
Nico Hischier (1 Way Contract) $6,750,000 (3)
-Salary Remaining : $1,342,932
Brandon Hagel (1 Way Contract) $6,000,000 (6)
-Salary Remaining : $1,193,717
Troy Terry (1 Way Contract) $5,900,000 (1)
-Salary Remaining : $1,173,822
Tyler Toffoli (1 Way Contract) $5,880,000 (3)
-Salary Remaining : $1,169,843
Colton Parayko (1 Way Contract) $5,700,000 (4)
-Salary Remaining : $1,134,031
Darnell Nurse (Out of Payroll) $5,500,000 (3)
-Salary Remaining : $1,094,241
Chandler Stephenson (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $1,094,241
Samuel Girard (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $994,764
Brock Boeser (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $994,764
Alex Newhook (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $696,335
Joel Edmundson (1 Way Contract) $3,300,000 (3)
-Salary Remaining : $656,545
Pius Suter (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $596,859
Christian Dvorak (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $557,068
Kailer Yamamoto (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $397,906
Cameron York $1,600,000 (2)
-Salary Remaining : $318,325
John Beecher $925,000 (2)
-Salary Remaining : $184,031
Joshua Lopina $878,333 (2)
-Salary Remaining : $174,747
Samuel Walker $855,000 (1)
-Salary Remaining : $170,105
Victor Mete $850,000 (2)
-Salary Remaining : $169,110
Charlie Lindgren $800,000 (1)
-Salary Remaining : $159,162
Joseph Gambardella $775,000 (1)
-Salary Remaining : $154,188
Darren Raddysh $775,000 (1)
-Salary Remaining : $154,188
Total Pro Players23
Salary Commitment
Year 24 : $83,288,333
Year 25 : $69,183,333
Year 26 : $62,130,000
Year 27 : $31,700,000
Salary Average Commitment
Year 24 : $83,288,333
Year 25 : $69,183,333
Year 26 : $62,130,000
Year 27 : $31,700,000
Salary Cap with 1 Way Contract
Year 24 : $83,288,333
Year 25 : $69,183,333
Year 26 : $62,130,000
Year 27 : $31,700,000

Farm Players Salaries

Spencer Stastney $92,500 (1)
Salary Remaining : $18,403
Olle Eriksson Ek $85,000 (1)
Salary Remaining : $16,911
Jack Finley $82,583 (2)
Salary Remaining : $16,430
Cam Dineen $80,000 (2)
Salary Remaining : $15,916
Jared Moe $77,500 (1)
Salary Remaining : $15,419
Brett Stapley $77,500 (1)
Salary Remaining : $15,419
Yannick Weber $77,500 (1)
Salary Remaining : $15,419
Derrick Pouliot $77,500 (1)
Salary Remaining : $15,419
Ostap Safin $77,500 (1)
Salary Remaining : $15,419
Brandon Kruse $77,500 (1)
Salary Remaining : $15,419
Nick Desimone $77,500 (1)
Salary Remaining : $15,419
Chase De Leo $77,500 (1)
Salary Remaining : $15,419
Otto Somppi $77,500 (1)
Salary Remaining : $15,419
Jack Gorniak $77,500 (1)
Salary Remaining : $15,419
Robbie Stucker $77,500 (1)
Salary Remaining : $15,419
Stanislav Demin $77,500 (1)
Salary Remaining : $15,419
Alexander Petrovic $77,500 (1)
Salary Remaining : $15,419
Total Farm Players17
Salary Commitment
Year 24 : $1,347,583
Year 25 : $162,583
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,347,583
Year 25 : $162,583
Year 26 : $0
Year 27 : $0

Sharks

Sharks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavillion
Level 1: 6000 - $110 - 4 728 - 78,80%
Level 2: 5000 - $75 - 3 659 - 73,17%
Level 3: 2000 - $50 - 1 381 - 69,04%
Level 4: 4000 - $35 - 2 640 - 65,99%
Luxury : 1000 - $200 - 959 - 95,91%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 570 - 78,48%
Farm Level 2: 1000 - $15 - 770 - 77,04%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left9
Average Attendance - %13 366 - 74,26%
Average Income per Game$1,710,072
Year to Date Revenue$54,722,317
Farm
Home Games Left9
Average Attendance - %2 340 - 78,00%
Average Income per Game$99,071
Year to Date Revenue$2,873,056

Expense

Pro Players Total Salaries$96,517,500
Farm Players Total Salaries$1,485,833
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$64,906,981
Farm Year To Date Expenses$870,998
Pro Salary Cap To Date$64,789,181
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,390,652
Farm Estimated Season Revenue$891,638
Pro Remaining Season Days38
Pro Expenses Per Days$505,327
Pro Estimated Expenses$19,202,426
Farm Remaining Season Days38
Farm Expenses Per Days$7,779
Farm Estimated Expenses$295,602
Estimated Season Expenses$19,498,028
Estimated Season Salary Cap$83,767,787
Estimate Under Maximum Salary Cap of $83,500,000-$267,787
Estimate Over Minimum Salary Cap of $61,700,000 $22,067,787
Current Bank Account$115,070,800
Projected Bank Account$111,855,062

Pro Players Salaries

Devon Toews (1 Way Contract) $9,500,000 (6)
-Salary Remaining : $1,890,052
Nicklas Backstrom (1 Way Contract) $9,250,000 (2)
-Salary Remaining : $1,840,314
Mark Stone (1 Way Contract) $7,200,000 (2)
-Salary Remaining : $1,432,461
Johnny Gaudreau (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $1,392,670
Jack Campbell (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $1,293,194
T.J. Oshie (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $1,193,717
Cam Atkinson (1 Way Contract) $5,900,000 (3)
-Salary Remaining : $1,173,822
Oliver Ekman-Larsson (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $1,094,241
Adam Henrique (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $1,094,241
Ryan Hartman (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $994,764
Jesperi Kotkaniemi (1 Way Contract) $4,437,500 (1)
-Salary Remaining : $882,853
Evan Bouchard (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $795,812
Jacob Bryson (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $875,000
-1 Way Contract Salary Cap Remaining : $174,084
-Salary Remaining : $397,906
Eric Comrie $2,000,000 (3)
-Salary Remaining : $397,906
Niko Mikkola (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $397,906
Justin Schultz (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $397,906
Rafael Harvey-Pinard $2,000,000 (3)
-Salary Remaining : $397,906
Keegan Kolesar (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $298,429
Nick Bjugstad (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $298,429
Cal Clutterbuck (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $238,743
Jonathon Merrill (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $238,743
Craig Smith (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $198,953
Marco Scandella (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $198,953
Jonatan Berggren $925,000 (1)
-Salary Remaining : $184,031
Jacob Bernard-Docker $805,000 (2)
-Salary Remaining : $160,157
Jayson Megna $800,000 (2)
-Salary Remaining : $159,162
Pontus Holmberg $800,000 (2)
-Salary Remaining : $159,162
Total Pro Players27
Salary Commitment
Year 24 : $96,517,500
Year 25 : $73,455,000
Year 26 : $40,400,000
Year 27 : $21,000,000
Salary Average Commitment
Year 24 : $96,517,500
Year 25 : $73,455,000
Year 26 : $40,400,000
Year 27 : $21,000,000
Salary Cap with 1 Way Contract
Year 24 : $95,392,504
Year 25 : $72,330,000
Year 26 : $40,400,000
Year 27 : $21,000,000

Farm Players Salaries

Logan Mailloux $89,750 (3)
Salary Remaining : $17,856
Ryan O'Rourke $88,667 (2)
Salary Remaining : $17,640
Alex Beaucage $87,833 (1)
Salary Remaining : $17,475
Nolan Allan $87,000 (3)
Salary Remaining : $17,309
Cole Schwindt (Out of Payroll) $87,000 (1)
Salary Remaining : $17,309
Michael Milne $86,167 (2)
Salary Remaining : $17,143
Louis Crevier $85,083 (1)
Salary Remaining : $16,928
Jacob Melanson $84,333 (3)
Salary Remaining : $16,778
Ken Appleby $80,000 (2)
Salary Remaining : $15,916
Riley Sutter $80,000 (2)
Salary Remaining : $15,916
Jakub Skarek $80,000 (2)
Salary Remaining : $15,916
Gustav Lindstrom $80,000 (2)
Salary Remaining : $15,916
Dillon Heatherington $80,000 (2)
Salary Remaining : $15,916
Colin Blackwell (Out of Payroll) $80,000 (2)
Salary Remaining : $15,916
Gabriel Carlsson $77,500 (1)
Salary Remaining : $15,419
Mason Geertsen $77,500 (1)
Salary Remaining : $15,419
Brett Leason (Out of Payroll) $77,500 (1)
Salary Remaining : $15,419
Sean Malone $77,500 (1)
Salary Remaining : $15,419
Zack Macewen (Out of Payroll) $77,500 (1)
Salary Remaining : $15,419
Tobias Geisser $77,500 (1)
Salary Remaining : $15,419
Gabriel Dumont (Out of Payroll) $77,500 (1)
Salary Remaining : $15,419
Joachim Blichfeld $0 (0)
Salary Remaining : $0
Total Farm Players22
Salary Commitment
Year 24 : $1,718,333
Year 25 : $915,917
Year 26 : $261,083
Year 27 : $0
Salary Average Commitment
Year 24 : $1,718,333
Year 25 : $915,917
Year 26 : $261,083
Year 27 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $105 - 5 696 - 94,93%
Level 2: 5000 - $64 - 4 781 - 95,63%
Level 3: 2000 - $39 - 1 902 - 95,09%
Level 4: 4000 - $26 - 3 878 - 96,96%
Luxury : 1000 - $198 - 954 - 95,40%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $12 - 1 999 - 99,97%
Farm Level 2: 1000 - $5 - 999 - 99,93%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left10
Average Attendance - %17 211 - 95,62%
Average Income per Game$1,889,253
Year to Date Revenue$58,566,840
Farm
Home Games Left9
Average Attendance - %2 999 - 99,96%
Average Income per Game$43,194
Year to Date Revenue$1,252,620

Expense

Pro Players Total Salaries$87,275,000
Farm Players Total Salaries$1,696,333
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value($1,295,811)
Pro Year To Date Expenses$63,626,436
Farm Year To Date Expenses$694,129
Pro Salary Cap To Date$63,626,436
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,892,529
Farm Estimated Season Revenue$388,744
Pro Remaining Season Days38
Pro Expenses Per Days$456,937
Pro Estimated Expenses$17,363,606
Farm Remaining Season Days38
Farm Expenses Per Days$8,881
Farm Estimated Expenses$337,478
Estimated Season Expenses$17,701,084
Estimated Season Salary Cap$79,694,231
Estimate Under Maximum Salary Cap of $83,500,000$3,805,769
Estimate Over Minimum Salary Cap of $61,700,000 $17,994,231
Current Bank Account$80,257,776
Projected Bank Account$81,837,965

Pro Players Salaries

Evgeni Malkin (1 Way Contract) $9,750,000 (1)
-Salary Remaining : $1,939,791
Adam Fox (1 Way Contract) $9,500,000 (7)
-Salary Remaining : $1,890,052
Sebastian Aho (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $1,790,576
Alexander Ovechkin (Out of Payroll) $9,000,000 (1)
-Salary Remaining : $1,790,576
Matthew Tkachuk (1 Way Contract) $9,000,000 (7)
-Salary Remaining : $1,790,576
Andrei Svechnikov (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $1,591,623
Ivan Provorov (1 Way Contract) $6,250,000 (5)
-Salary Remaining : $1,243,455
Nick Schmaltz (1 Way Contract) $5,850,000 (3)
-Salary Remaining : $1,163,874
Justin Faulk (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $1,094,241
Jesper Bratt (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $945,026
Carter Hart (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $795,812
Calvin Petersen (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $497,382
Trevor Van Riemdyk (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $397,906
Alexander Barabanov $2,000,000 (1)
-Salary Remaining : $397,906
Jaycob Megna $1,500,000 (1)
-Salary Remaining : $298,429
Brett Howden (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $298,429
Carl Grundstrom $1,300,000 (1)
-Salary Remaining : $258,639
Robert Hagg (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $238,743
Nicklaus Perbix $1,125,000 (2)
-Salary Remaining : $223,822
Troy Stecher (1 Way Contract) $900,000 (2)
-Salary Remaining : $179,058
Connor Dewar $850,000 (1)
-Salary Remaining : $169,110
Parker Kelly $800,000 (1)
-Salary Remaining : $159,162
Total Pro Players22
Salary Commitment
Year 24 : $96,275,000
Year 25 : $61,375,000
Year 26 : $53,100,000
Year 27 : $47,250,000
Salary Average Commitment
Year 24 : $96,275,000
Year 25 : $61,375,000
Year 26 : $53,100,000
Year 27 : $47,250,000
Salary Cap with 1 Way Contract
Year 24 : $96,275,000
Year 25 : $61,375,000
Year 26 : $53,100,000
Year 27 : $47,250,000

Farm Players Salaries

Oscar Dansk $95,000 (2)
Salary Remaining : $18,901
Cole Guttman $95,000 (1)
Salary Remaining : $18,901
Simon Lundmark $85,083 (1)
Salary Remaining : $16,928
Ben Harpur $85,000 (1)
Salary Remaining : $16,911
Anton Blidh $85,000 (1)
Salary Remaining : $16,911
Lane Pederson $82,500 (2)
Salary Remaining : $16,414
MacKenzie Entwistle $80,000 (1)
Salary Remaining : $15,916
Hudson Fasching $80,000 (2)
Salary Remaining : $15,916
Olle Lycksell $78,750 (2)
Salary Remaining : $15,668
Justus Annunen $77,500 (1)
Salary Remaining : $15,419
Cole Koepke $77,500 (1)
Salary Remaining : $15,419
Cole Schneider $77,500 (1)
Salary Remaining : $15,419
Austin Osmanski $77,500 (1)
Salary Remaining : $15,419
Joe Hicketts $77,500 (2)
Salary Remaining : $15,419
Ethan Prow $77,500 (1)
Salary Remaining : $15,419
Alexander Green $77,500 (1)
Salary Remaining : $15,419
Nick Swaney $77,500 (1)
Salary Remaining : $15,419
Robert Mastrosimone $77,500 (1)
Salary Remaining : $15,419
Xavier Bernard $77,500 (1)
Salary Remaining : $15,419
Joseph Woll $77,500 (2)
Salary Remaining : $15,419
Riley Tufte $77,500 (2)
Salary Remaining : $15,419
Total Farm Players21
Salary Commitment
Year 24 : $1,696,333
Year 25 : $568,750
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,696,333
Year 25 : $568,750
Year 26 : $0
Year 27 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $85 - 5 855 - 97,58%
Level 2: 5000 - $70 - 3 950 - 79,01%
Level 3: 2000 - $45 - 1 523 - 76,14%
Level 4: 4000 - $30 - 3 083 - 77,06%
Luxury : 1000 - $160 - 985 - 98,48%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 530 - 76,52%
Farm Level 2: 1000 - $15 - 762 - 76,19%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left9
Average Attendance - %15 395 - 85,53%
Average Income per Game$1,628,180
Year to Date Revenue$52,101,757
Farm
Home Games Left9
Average Attendance - %2 292 - 76,41%
Average Income per Game$96,838
Year to Date Revenue$2,808,313

Expense

Pro Players Total Salaries$72,500,833
Farm Players Total Salaries$774,001
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value($1,583,115)
Pro Year To Date Expenses$67,363,539
Farm Year To Date Expenses$329,131
Pro Salary Cap To Date$67,353,067
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,653,619
Farm Estimated Season Revenue$871,545
Pro Remaining Season Days38
Pro Expenses Per Days$379,586
Pro Estimated Expenses$14,424,268
Farm Remaining Season Days38
Farm Expenses Per Days$4,052
Farm Estimated Expenses$153,976
Estimated Season Expenses$14,578,244
Estimated Season Salary Cap$80,194,220
Estimate Under Maximum Salary Cap of $83,500,000$3,305,780
Estimate Over Minimum Salary Cap of $61,700,000 $18,494,220
Current Bank Account$85,791,487
Projected Bank Account$86,738,407

Pro Players Salaries

John Tavares (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $1,989,529
Jake Guentzel (1 Way Contract) $7,500,000 (6)
-Salary Remaining : $1,492,147
Alec Martinez (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $1,392,670
Brock Nelson (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $1,293,194
Valeri Nichushkin (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $1,293,194
Adam Pelech (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $1,193,717
Sergei Bobrovsky (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $1,193,717
Alex Iafallo (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $895,288
Brandon Tanev (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $696,335
Jake Allen (Out of Payroll) $3,000,000 (3)
-Salary Remaining : $596,859
Vladislav Gavrikov (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $557,068
Chris Tanev (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $497,382
Tomas Nosek (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $318,325
Yakov Trenin (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $298,429
Jansen Harkins $875,000 (1)
-Salary Remaining : $174,084
Nicolas Daws $850,833 (1)
-Salary Remaining : $169,276
Joseph Anderson $850,000 (1)
-Salary Remaining : $169,110
William Lagesson $850,000 (1)
-Salary Remaining : $169,110
Axel Jonsson-Fjallby $800,000 (1)
-Salary Remaining : $159,162
Noah Gregor $800,000 (2)
-Salary Remaining : $159,162
Jett Woo $800,000 (2)
-Salary Remaining : $159,162
Beck Malenstyn $775,000 (1)
-Salary Remaining : $154,188
Total Pro Players22
Salary Commitment
Year 24 : $75,500,833
Year 25 : $62,900,000
Year 26 : $37,500,000
Year 27 : $26,500,000
Salary Average Commitment
Year 24 : $75,500,833
Year 25 : $62,900,000
Year 26 : $37,500,000
Year 27 : $26,500,000
Salary Cap with 1 Way Contract
Year 24 : $75,500,833
Year 25 : $62,900,000
Year 26 : $37,500,000
Year 27 : $26,500,000

Farm Players Salaries

Ryder Rolston $89,500 (3)
Salary Remaining : $17,806
Danila Klimovich $88,667 (2)
Salary Remaining : $17,640
Samuel Knazko $87,000 (2)
Salary Remaining : $17,309
Tristan Lennox $86,750 (3)
Salary Remaining : $17,259
Nikita Alexandrov $86,167 (1)
Salary Remaining : $17,143
Jalen Luypen $85,917 (2)
Salary Remaining : $17,093
David Farrance $85,000 (1)
Salary Remaining : $16,911
Arnaud Durandeau $85,000 (1)
Salary Remaining : $16,911
Justin Kirkland $80,000 (1)
Salary Remaining : $15,916
Cooper Marody $0 (0)
Salary Remaining : $0
Total Farm Players10
Salary Commitment
Year 24 : $774,001
Year 25 : $437,834
Year 26 : $176,250
Year 27 : $0
Salary Average Commitment
Year 24 : $1,494,001
Year 25 : $437,834
Year 26 : $176,250
Year 27 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $83,500,000
Available Cap Space

Over Minimum of
$61,700,000

Farm Salary Cap

Under Maximum of
$61,700,000

Pro Players

Farm Players

Total Players

Avalanche $69,897,931 $59,742,849 $23,757,151 -$1,957,151 $893,983 $60,806,017 222244
Blackhawks $49,711,491 $74,033,031 $9,466,969 $12,333,031 $925,786 $60,774,214 241943
Blue Jackets $30,960,729 $80,318,936 $3,181,064 $18,618,936 $1,871,519 $59,828,481 243660
Blues $84,658,854 $79,770,755 $3,729,245 $18,070,755 $970,116 $60,729,884 281947
Bruins $90,945,097 $77,537,655 $5,962,345 $15,837,655 $2,045,175 $59,654,825 283967
Canadiens $420,629,274 $75,456,561 $8,043,439 $13,756,561 $644,882 $61,055,118 221537
Canucks $409,764,091 $81,278,390 $2,221,610 $19,578,390 $1,634,387 $60,065,613 202747
Capitals $57,592,841 $82,026,548 $1,473,452 $20,326,548 $654,799 $61,045,201 202242
Coyotes $128,415,583 $62,671,440 $20,828,560 $971,440 $879,835 $60,820,165 282351
Devils $23,925,567 $80,383,237 $3,116,763 $18,683,237 $1,900,822 $59,799,178 242347
Ducks $76,663,010 $64,230,256 $19,269,744 $2,530,256 $486,163 $61,213,837 241539
Flames $405,270,806 $70,860,567 $12,639,433 $9,160,567 $1,090,526 $60,609,474 252752
Flyers $110,631,941 $72,627,845 $10,872,155 $10,927,845 $1,309,765 $60,390,235 222547
Golden Knights $94,272,022 $66,159,205 $17,340,795 $4,459,205 $1,690,019 $60,009,981 244064
Hurricanes $107,494,618 $75,106,885 $8,393,115 $13,406,885 $2,204,108 $59,495,892 224365
Islanders $119,212,214 $75,461,956 $8,038,044 $13,761,956 $1,139,363 $60,560,637 251742
Jets $70,144,383 $69,007,319 $14,492,681 $7,307,319 $1,905,811 $59,794,189 273057
Kings $44,611,337 $73,959,699 $9,540,301 $12,259,699 $1,476,951 $60,223,049 252247
Kraken $442,678,541 $60,388,387 $23,111,613 -$1,311,613 $917,639 $60,782,361 242246
Lightning $85,184,574 $67,971,446 $15,528,554 $6,271,446 $998,841 $60,701,159 232447
Maple Leafs $61,835,963 $80,840,098 $2,659,902 $19,140,098 $871,964 $60,828,036 242145
Oilers $85,564,101 $65,399,234 $18,100,766 $3,699,234 $1,747,555 $59,952,445 252550
Panthers $408,239,191 $82,729,700 $770,300 $21,029,700 $1,568,803 $60,131,197 232649
Penguins $87,053,476 $58,172,525 $25,327,475 -$3,527,475 $840,982 $60,859,018 212142
Predators $55,972,900 $69,233,863 $14,266,137 $7,533,863 $1,040,072 $60,659,928 251540
Rangers $35,356,425 $76,420,517 $7,079,483 $14,720,517 $1,223,321 $60,476,679 232750
Red Wings $63,165,772 $77,356,810 $6,143,190 $15,656,810 $1,910,830 $59,789,170 212849
Sabres $83,315,396 $63,228,655 $20,271,345 $1,528,655 $1,526,257 $60,173,743 213455
Senators $57,126,201 $71,918,007 $11,581,993 $10,218,007 $724,151 $60,975,849 231740
Sharks $115,070,800 $83,767,787 -$267,787 $22,067,787 $1,166,600 $60,533,400 272249
Stars $80,257,776 $79,694,231 $3,805,769 $17,994,231 $1,031,607 $60,668,393 222143
Wild $85,791,487 $80,194,220 $3,305,780 $18,494,220 $483,107 $61,216,893 221032