Version obsolète du STHS! Veuillez mettre à jour votre version!
Connexion

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6144 - 120 $ - 0 - 0,00%
Level 2: 5000 - 70 $ - 0 - 0,00%
Level 3: 2000 - 45 $ - 0 - 0,00%
Level 4: 4000 - 35 $ - 0 - 0,00%
Luxury : 1000 - 300 $ - 0 - 0,00%
Total Capacity :18144
Farm
Farm Level 1: 2000 - 35 $ - 1 974 - 98,70%
Farm Level 2: 1000 - 15 $ - 900 - 90,00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left35
Average Attendance - %2 874 - 95,80%
Average Income per Game90 849 $
Year to Date Revenue90 849 $

Expense

Pro Players Total Salaries71 192 058 $
Farm Players Total Salaries3 157 732 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses1 880 052 $
Farm Year To Date Expenses132 813 $
Pro Salary Cap To Date1 765 404 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue3 179 715 $
Pro Remaining Season Days153
Pro Expenses Per Days482 115 $
Pro Estimated Expenses73 763 595 $
Farm Remaining Season Days142
Farm Expenses Per Days31 902 $
Farm Estimated Expenses4 530 084 $
Estimated Season Expenses78 293 679 $
Season Salary Cap71 192 058 $
Estimate Under Maximum Salary Cap of 85 000 000 $13 807 942 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 11 192 058 $
Current Bank Account8 446 811 $
Projected Bank Account(66 667 153 $)

Pro Players Salaries

Mattias Ekholm 6 250 000 $ (3)
-Salary Remaining : 6 090 764 $
-Salary Average : 6 250 000 $
-Salary Average Remaining : 6 090 764 $
Brandon Saad 6 000 000 $ (1)
-Salary Remaining : 5 847 134 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 847 134 $
Joel Eriksson Ek 5 250 000 $ (1)
-Salary Remaining : 5 116 242 $
-Salary Average : 5 250 000 $
-Salary Average Remaining : 5 116 242 $
Charlie McAvoy 4 900 000 $ (4)
-Salary Remaining : 4 775 159 $
-Salary Average : 4 900 000 $
-Salary Average Remaining : 4 775 159 $
Elias Lindholm 4 850 000 $ (3)
-Salary Remaining : 4 726 433 $
-Salary Average : 4 850 000 $
-Salary Average Remaining : 4 726 433 $
Evander Kane 4 608 696 $ (3)
-Salary Remaining : 4 491 277 $
-Salary Average : 4 608 696 $
-Salary Average Remaining : 4 491 277 $
Nikita Zaitsev 4 500 000 $ (2)
-Salary Remaining : 4 385 350 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 4 385 350 $
Nazem Kadri 4 500 000 $ (3)
-Salary Remaining : 4 385 350 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 4 385 350 $
Christian Dvorak 4 450 000 $ (4)
-Salary Remaining : 4 336 624 $
-Salary Average : 4 450 000 $
-Salary Average Remaining : 4 336 624 $
Jake Muzzin 4 000 000 $ (1)
-Salary Remaining : 3 898 089 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 3 898 089 $
Tanner Pearson 3 750 000 $ (1)
-Salary Remaining : 3 654 459 $
-Salary Average : 3 750 000 $
-Salary Average Remaining : 3 654 459 $
Craig Smith 3 100 000 $ (2)
-Salary Remaining : 3 021 019 $
-Salary Average : 3 100 000 $
-Salary Average Remaining : 3 021 019 $
Frank Vatrano 2 533 333 $ (2)
-Salary Remaining : 2 468 789 $
-Salary Average : 3 131 330 $
-Salary Average Remaining : 3 051 551 $
Nick Jensen 2 500 000 $ (2)
-Salary Remaining : 2 436 306 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 2 436 306 $
Pavel Zacha 2 250 000 $ (1)
-Salary Remaining : 2 192 675 $
-Salary Average : 2 250 000 $
-Salary Average Remaining : 2 192 675 $
Ilya Sorokin 2 000 000 $ (2)
-Salary Remaining : 1 949 045 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 949 045 $
Jack Roslovic 1 838 362 $ (1)
-Salary Remaining : 1 791 525 $
-Salary Average : 1 838 362 $
-Salary Average Remaining : 1 791 525 $
Vladislav Gavrikov 1 350 000 $ (1)
-Salary Remaining : 1 315 605 $
-Salary Average : 1 350 000 $
-Salary Average Remaining : 1 315 605 $
Robin Lehner (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 974 522 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 974 522 $
Roope Hintz 811 667 $ (1)
-Salary Remaining : 790 988 $
-Salary Average : 811 667 $
-Salary Average Remaining : 790 988 $
Nicolas Roy 750 000 $ (3)
-Salary Remaining : 730 892 $
-Salary Average : 750 000 $
-Salary Average Remaining : 730 892 $
Total Pro Players21
Salary Commitment
Year 2022 : 71 192 058 $
Year 2023 : 44 942 029 $
Year 2024 : 30 308 696 $
Year 2025 : 9 350 000 $
Salary Average Commitment
Year 2022 : 71 790 055 $
Year 2023 : 45 540 026 $
Year 2024 : 30 308 696 $
Year 2025 : 9 350 000 $
Salary Cap with 1 Way Contract
Year 2022 : 71 192 058 $
Year 2023 : 44 942 029 $
Year 2024 : 30 308 696 $
Year 2025 : 9 350 000 $

Farm Players Salaries

Sonny Milano 170 000 $ (3)
Salary Remaining : 165 342 $
Salary Average : 170 000 $
Salary Average Remaining : 165 342 $
Ben Hutton 150 000 $ (1)
Salary Remaining : 145 890 $
Salary Average : 150 000 $
Salary Average Remaining : 145 890 $
Mike Reilly 150 000 $ (1)
Salary Remaining : 145 890 $
Salary Average : 150 000 $
Salary Average Remaining : 145 890 $
Ville Heinola 113 750 $ (1)
Salary Remaining : 110 634 $
Salary Average : 113 750 $
Salary Average Remaining : 110 634 $
Eetu Makiniemi 100 000 $ (3)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Casey Fitzgerald 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Robin Salo 93 775 $ (3)
Salary Remaining : 91 206 $
Salary Average : 93 775 $
Salary Average Remaining : 91 206 $
Jakub Skarek 92 750 $ (1)
Salary Remaining : 90 209 $
Salary Average : 92 750 $
Salary Average Remaining : 90 209 $
Antoine Morand 92 750 $ (1)
Salary Remaining : 90 209 $
Salary Average : 92 750 $
Salary Average Remaining : 90 209 $
Jack Drury 92 500 $ (3)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Jesse Ylonen 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 88 083 $
Salary Average Remaining : 85 670 $
Kevin Stenlund 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Donovan Sebrango 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Rasmus Asplund 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Mikhail Maltsev 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Connor Dewar 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Mackenzie Blackwood 91 333 $ (2)
Salary Remaining : 88 831 $
Salary Average : 91 333 $
Salary Average Remaining : 88 831 $
Kaedan Korczak 90 500 $ (2)
Salary Remaining : 88 021 $
Salary Average : 79 500 $
Salary Average Remaining : 77 322 $
Jan Jenik 90 250 $ (2)
Salary Remaining : 87 777 $
Salary Average : 79 500 $
Salary Average Remaining : 77 322 $
Adam Raska 90 000 $ (3)
Salary Remaining : 87 534 $
Salary Average : 90 000 $
Salary Average Remaining : 87 534 $
Riley Stillman 90 000 $ (1)
Salary Remaining : 87 534 $
Salary Average : 90 000 $
Salary Average Remaining : 87 534 $
Brendan Guhle 88 883 $ (1)
Salary Remaining : 86 448 $
Salary Average : 88 883 $
Salary Average Remaining : 86 448 $
Cale Fleury 88 333 $ (1)
Salary Remaining : 85 913 $
Salary Average : 88 333 $
Salary Average Remaining : 85 913 $
Tyler Benson 86 333 $ (1)
Salary Remaining : 83 968 $
Salary Average : 86 333 $
Salary Average Remaining : 83 968 $
Isaiah Saville 86 242 $ (3)
Salary Remaining : 83 879 $
Salary Average : 86 242 $
Salary Average Remaining : 83 879 $
Jack Badini 81 500 $ (2)
Salary Remaining : 79 267 $
Salary Average : 80 500 $
Salary Average Remaining : 78 295 $
Cole Reinhardt 81 333 $ (3)
Salary Remaining : 79 105 $
Salary Average : 81 333 $
Salary Average Remaining : 79 105 $
Colton Point 75 000 $ (2)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Michael McCarron 75 000 $ (1)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Gabriel Carlsson 72 500 $ (1)
Salary Remaining : 70 514 $
Salary Average : 72 500 $
Salary Average Remaining : 70 514 $
Bryce Misley 65 000 $ (2)
Salary Remaining : 63 219 $
Salary Average : 45 000 $
Salary Average Remaining : 43 767 $
Ryan Jones 65 000 $ (2)
Salary Remaining : 63 219 $
Salary Average : 45 000 $
Salary Average Remaining : 43 767 $
Drew Helleson 65 000 $ (3)
Salary Remaining : 63 219 $
Salary Average : 65 000 $
Salary Average Remaining : 63 219 $
Charles Hudon 65 000 $ (2)
Salary Remaining : 63 219 $
Salary Average : 65 000 $
Salary Average Remaining : 63 219 $
Total Farm Players34
Salary Commitment
Year 2022 : 3 157 732 $
Year 2023 : 1 679 933 $
Year 2024 : 778 850 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 3 090 565 $
Year 2023 : 1 612 766 $
Year 2024 : 778 850 $
Year 2025 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 5613 - 350 $ - 2 806 - 49,99%
Level 2: 4613 - 300 $ - 2 306 - 49,99%
Level 3: 1613 - 250 $ - 895 - 55,49%
Level 4: 3613 - 100 $ - 1 872 - 51,81%
Luxury : 2113 - 500 $ - 1 056 - 49,98%
Total Capacity :17565
Farm
Farm Level 1: 2000 - 35 $ - 1 737 - 86,85%
Farm Level 2: 1000 - 15 $ - 872 - 87,20%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %8 935 - 50,87%
Average Income per Game2 874 135 $
Year to Date Revenue2 874 135 $
Farm
Home Games Left35
Average Attendance - %2 609 - 86,97%
Average Income per Game81 263 $
Year to Date Revenue81 263 $

Expense

Pro Players Total Salaries77 074 523 $
Farm Players Total Salaries2 897 498 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses2 052 856 $
Farm Year To Date Expenses120 480 $
Pro Salary Cap To Date1 963 684 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue114 965 400 $
Farm Estimated Season Revenue2 844 205 $
Pro Remaining Season Days153
Pro Expenses Per Days513 214 $
Pro Estimated Expenses78 521 742 $
Farm Remaining Season Days142
Farm Expenses Per Days30 120 $
Farm Estimated Expenses4 277 040 $
Estimated Season Expenses82 798 782 $
Season Salary Cap77 074 523 $
Estimate Under Maximum Salary Cap of 85 000 000 $7 925 477 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 17 074 523 $
Current Bank Account78 658 194 $
Projected Bank Account113 669 017 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (1)
-Salary Remaining : 12 181 529 $
-Salary Average : 12 500 000 $
-Salary Average Remaining : 12 181 529 $
Alex Pietrangelo 10 050 000 $ (3)
-Salary Remaining : 9 793 949 $
-Salary Average : 10 050 000 $
-Salary Average Remaining : 9 793 949 $
Sergei Bobrovsky 10 000 000 $ (3)
-Salary Remaining : 9 745 223 $
-Salary Average : 10 000 000 $
-Salary Average Remaining : 9 745 223 $
Kevin Hayes 7 642 857 $ (3)
-Salary Remaining : 7 448 135 $
-Salary Average : 7 642 858 $
-Salary Average Remaining : 7 448 136 $
Patrik Laine 7 500 000 $ (2)
-Salary Remaining : 7 308 917 $
-Salary Average : 7 500 000 $
-Salary Average Remaining : 7 308 917 $
Brad Marchand (Out of Payroll) 6 125 000 $ (3)
-Salary Remaining : 5 968 949 $
-Salary Average : 6 125 000 $
-Salary Average Remaining : 5 968 949 $
Anthony Cirelli 4 800 000 $ (2)
-Salary Remaining : 4 677 707 $
-Salary Average : 4 800 000 $
-Salary Average Remaining : 4 677 707 $
Alex Killorn 4 450 000 $ (2)
-Salary Remaining : 4 336 624 $
-Salary Average : 4 450 000 $
-Salary Average Remaining : 4 336 624 $
Zach Hyman 2 250 000 $ (1)
-Salary Remaining : 2 192 675 $
-Salary Average : 2 250 000 $
-Salary Average Remaining : 2 192 675 $
Jordie Benn 2 000 000 $ (1)
-Salary Remaining : 1 949 045 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 949 045 $
Artem Zub 1 775 000 $ (2)
-Salary Remaining : 1 729 777 $
-Salary Average : 1 775 000 $
-Salary Average Remaining : 1 729 777 $
Pius Suter 1 775 000 $ (2)
-Salary Remaining : 1 729 777 $
-Salary Average : 1 775 000 $
-Salary Average Remaining : 1 729 777 $
Lawson Crouse 1 533 333 $ (3)
-Salary Remaining : 1 494 267 $
-Salary Average : 1 533 333 $
-Salary Average Remaining : 1 494 267 $
Matt Grzelcyk 1 400 000 $ (2)
-Salary Remaining : 1 364 331 $
-Salary Average : 1 400 000 $
-Salary Average Remaining : 1 364 331 $
Dawson Mercer 1 294 167 $ (3)
-Salary Remaining : 1 261 195 $
-Salary Average : 1 294 167 $
-Salary Average Remaining : 1 261 195 $
Spencer Knight 925 000 $ (2)
-Salary Remaining : 901 433 $
-Salary Average : 925 000 $
-Salary Average Remaining : 901 433 $
Ilya Mikheyev 925 000 $ (1)
-Salary Remaining : 901 433 $
-Salary Average : 925 000 $
-Salary Average Remaining : 901 433 $
Sean Durzi 925 000 $ (1)
-Salary Remaining : 901 433 $
-Salary Average : 925 000 $
-Salary Average Remaining : 901 433 $
Sean Kuraly 925 000 $ (1)
-Salary Remaining : 901 433 $
-Salary Average : 925 000 $
-Salary Average Remaining : 901 433 $
Filip Hronek 913 333 $ (2)
-Salary Remaining : 890 063 $
-Salary Average : 913 333 $
-Salary Average Remaining : 890 063 $
Cam Dineen 910 833 $ (1)
-Salary Remaining : 887 627 $
-Salary Average : 910 833 $
-Salary Average Remaining : 887 627 $
Jordan Kyrou 880 000 $ (1)
-Salary Remaining : 857 580 $
-Salary Average : 880 000 $
-Salary Average Remaining : 857 580 $
Jeremy Lauzon 850 000 $ (4)
-Salary Remaining : 828 344 $
-Salary Average : 850 000 $
-Salary Average Remaining : 828 344 $
Valeri Nichushkin 850 000 $ (1)
-Salary Remaining : 828 344 $
-Salary Average : 850 000 $
-Salary Average Remaining : 828 344 $
Total Pro Players24
Salary Commitment
Year 2022 : 83 199 523 $
Year 2023 : 61 033 690 $
Year 2024 : 37 495 357 $
Year 2025 : 850 000 $
Salary Average Commitment
Year 2022 : 83 199 524 $
Year 2023 : 61 033 691 $
Year 2024 : 37 495 358 $
Year 2025 : 850 000 $
Salary Cap with 1 Way Contract
Year 2022 : 83 199 523 $
Year 2023 : 61 033 690 $
Year 2024 : 37 495 357 $
Year 2025 : 850 000 $

Farm Players Salaries

Oskar Sundqvist 275 000 $ (2)
Salary Remaining : 267 466 $
Salary Average : 275 000 $
Salary Average Remaining : 267 466 $
Ryan Donato 190 000 $ (3)
Salary Remaining : 184 795 $
Salary Average : 83 250 $
Salary Average Remaining : 80 969 $
Blake Coleman 180 000 $ (1)
Salary Remaining : 175 068 $
Salary Average : 180 000 $
Salary Average Remaining : 175 068 $
Anders Bjork 160 000 $ (2)
Salary Remaining : 155 616 $
Salary Average : 160 000 $
Salary Average Remaining : 155 616 $
Jack McBain 135 000 $ (1)
Salary Remaining : 131 301 $
Salary Average : 135 000 $
Salary Average Remaining : 131 301 $
Martin Kaut 128 833 $ (2)
Salary Remaining : 125 304 $
Salary Average : 128 833 $
Salary Average Remaining : 125 304 $
Jakub Zboril 128 833 $ (1)
Salary Remaining : 125 304 $
Salary Average : 128 833 $
Salary Average Remaining : 125 304 $
Pierre Engvall 125 000 $ (2)
Salary Remaining : 121 575 $
Salary Average : 125 000 $
Salary Average Remaining : 121 575 $
Tobias Bjornfot 108 333 $ (1)
Salary Remaining : 105 365 $
Salary Average : 108 333 $
Salary Average Remaining : 105 365 $
Nick Cousins 100 000 $ (2)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Joey Keane 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
David Gustafsson 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Pyotr Kochetkov 92 500 $ (4)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Michael Vukojevic 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 45 000 $
Salary Average Remaining : 43 767 $
Akil Thomas 91 083 $ (2)
Salary Remaining : 88 588 $
Salary Average : 45 000 $
Salary Average Remaining : 43 767 $
Joel Hofer 91 083 $ (2)
Salary Remaining : 88 588 $
Salary Average : 45 000 $
Salary Average Remaining : 43 767 $
Dillon Hamaliuk 90 500 $ (2)
Salary Remaining : 88 021 $
Salary Average : 90 500 $
Salary Average Remaining : 88 021 $
Dmitry Semykin 81 333 $ (2)
Salary Remaining : 79 105 $
Salary Average : 81 333 $
Salary Average Remaining : 79 105 $
Adin Hill 80 000 $ (3)
Salary Remaining : 77 808 $
Salary Average : 80 000 $
Salary Average Remaining : 77 808 $
Trevor Moore 77 500 $ (1)
Salary Remaining : 75 377 $
Salary Average : 77 500 $
Salary Average Remaining : 75 377 $
Zachary Senyshyn 70 000 $ (1)
Salary Remaining : 68 082 $
Salary Average : 45 000 $
Salary Average Remaining : 43 767 $
Jean-Sebastien Dea 70 000 $ (2)
Salary Remaining : 68 082 $
Salary Average : 70 000 $
Salary Average Remaining : 68 082 $
Jarred Tinordi 70 000 $ (1)
Salary Remaining : 68 082 $
Salary Average : 70 000 $
Salary Average Remaining : 68 082 $
Dylan McIlrath 70 000 $ (1)
Salary Remaining : 68 082 $
Salary Average : 70 000 $
Salary Average Remaining : 68 082 $
Kyle Rau 70 000 $ (1)
Salary Remaining : 68 082 $
Salary Average : 70 000 $
Salary Average Remaining : 68 082 $
Nicolas Aube-Kubel 70 000 $ (1)
Salary Remaining : 68 082 $
Salary Average : 70 000 $
Salary Average Remaining : 68 082 $
Hudson Elynuik 65 000 $ (2)
Salary Remaining : 63 219 $
Salary Average : 65 000 $
Salary Average Remaining : 63 219 $
Total Farm Players27
Salary Commitment
Year 2022 : 2 897 498 $
Year 2023 : 1 732 832 $
Year 2024 : 362 500 $
Year 2025 : 92 500 $
Salary Average Commitment
Year 2022 : 2 626 082 $
Year 2023 : 1 486 416 $
Year 2024 : 255 750 $
Year 2025 : 92 500 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6527 - 350 $ - 3 590 - 55,00%
Level 2: 5527 - 300 $ - 3 040 - 55,00%
Level 3: 3527 - 250 $ - 1 940 - 55,00%
Level 4: 4524 - 100 $ - 2 488 - 55,00%
Luxury : 1000 - 500 $ - 550 - 55,00%
Total Capacity :21105
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %11 608 - 55,00%
Average Income per Game3 495 030 $
Year to Date Revenue3 495 030 $
Farm
Home Games Left36
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries77 581 701 $
Farm Players Total Salaries2 701 117 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses2 040 300 $
Farm Year To Date Expenses101 400 $
Pro Salary Cap To Date1 976 604 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue139 801 200 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days153
Pro Expenses Per Days510 075 $
Pro Estimated Expenses78 041 475 $
Farm Remaining Season Days142
Farm Expenses Per Days25 350 $
Farm Estimated Expenses3 599 700 $
Estimated Season Expenses81 641 175 $
Season Salary Cap77 581 701 $
Estimate Under Maximum Salary Cap of 85 000 000 $7 418 299 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 17 581 701 $
Current Bank Account62 229 462 $
Projected Bank Account120 389 487 $

Pro Players Salaries

Alex DeBrincat 6 400 000 $ (2)
-Salary Remaining : 6 236 943 $
-Salary Average : 6 400 000 $
-Salary Average Remaining : 6 236 943 $
Yanni Gourde 6 166 666 $ (3)
-Salary Remaining : 6 009 553 $
-Salary Average : 6 166 666 $
-Salary Average Remaining : 6 009 553 $
Jesperi Kotkaniemi 6 100 035 $ (1)
-Salary Remaining : 5 944 620 $
-Salary Average : 6 100 035 $
-Salary Average Remaining : 5 944 620 $
Mats Zuccarello 6 000 000 $ (3)
-Salary Remaining : 5 847 134 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 847 134 $
Rasmus Dahlin 6 000 000 $ (4)
-Salary Remaining : 5 847 134 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 847 134 $
William Karlsson 5 900 000 $ (1)
-Salary Remaining : 5 749 682 $
-Salary Average : 5 900 000 $
-Salary Average Remaining : 5 749 682 $
Zach Werenski 5 000 000 $ (2)
-Salary Remaining : 4 872 611 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 4 872 611 $
Ryan Murray 4 600 000 $ (2)
-Salary Remaining : 4 482 803 $
-Salary Average : 4 600 000 $
-Salary Average Remaining : 4 482 803 $
Calvin de Haan 4 550 000 $ (2)
-Salary Remaining : 4 434 076 $
-Salary Average : 4 550 000 $
-Salary Average Remaining : 4 434 076 $
Antti Raanta 4 250 000 $ (1)
-Salary Remaining : 4 141 720 $
-Salary Average : 4 250 000 $
-Salary Average Remaining : 4 141 720 $
Vladislav Namestnikov 4 000 000 $ (1)
-Salary Remaining : 3 898 089 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 3 898 089 $
Mike Hoffman 4 000 000 $ (2)
-Salary Remaining : 3 898 089 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 3 898 089 $
Justin Braun 2 800 000 $ (3)
-Salary Remaining : 2 728 662 $
-Salary Average : 2 800 000 $
-Salary Average Remaining : 2 728 662 $
Nathan Walker 1 750 000 $ (3)
-Salary Remaining : 1 705 414 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 1 705 414 $
Andrew Poturalski 1 750 000 $ (3)
-Salary Remaining : 1 705 414 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 1 705 414 $
Parker Kelly 1 726 667 $ (3)
-Salary Remaining : 1 682 675 $
-Salary Average : 1 726 667 $
-Salary Average Remaining : 1 682 675 $
Jacob Peterson 1 425 000 $ (1)
-Salary Remaining : 1 388 694 $
-Salary Average : 1 425 000 $
-Salary Average Remaining : 1 388 694 $
Nathan Smith 1 350 000 $ (3)
-Salary Remaining : 1 315 605 $
-Salary Average : 1 350 000 $
-Salary Average Remaining : 1 315 605 $
Carter Rowney 1 333 333 $ (1)
-Salary Remaining : 1 299 363 $
-Salary Average : 1 333 333 $
-Salary Average Remaining : 1 299 363 $
Christian Fischer 1 000 000 $ (2)
-Salary Remaining : 974 522 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 974 522 $
Patrik Nemeth 763 333 $ (1)
-Salary Remaining : 743 885 $
-Salary Average : 763 333 $
-Salary Average Remaining : 743 885 $
Vitek Vanecek 716 667 $ (4)
-Salary Remaining : 698 408 $
-Salary Average : 716 667 $
-Salary Average Remaining : 698 408 $
Total Pro Players22
Salary Commitment
Year 2022 : 77 581 701 $
Year 2023 : 53 810 000 $
Year 2024 : 28 260 000 $
Year 2025 : 6 716 667 $
Salary Average Commitment
Year 2022 : 77 581 701 $
Year 2023 : 53 810 000 $
Year 2024 : 28 260 000 $
Year 2025 : 6 716 667 $
Salary Cap with 1 Way Contract
Year 2022 : 77 581 701 $
Year 2023 : 53 810 000 $
Year 2024 : 28 260 000 $
Year 2025 : 6 716 667 $

Farm Players Salaries

Will Butcher 373 333 $ (3)
Salary Remaining : 363 105 $
Salary Average : 373 333 $
Salary Average Remaining : 363 105 $
Ilya Samsonov 200 000 $ (1)
Salary Remaining : 194 521 $
Salary Average : 200 000 $
Salary Average Remaining : 194 521 $
Drew O'Connor 177 500 $ (2)
Salary Remaining : 172 637 $
Salary Average : 177 500 $
Salary Average Remaining : 172 637 $
Adam Gaudette 149 167 $ (1)
Salary Remaining : 145 080 $
Salary Average : 149 167 $
Salary Average Remaining : 145 080 $
Alexey Toropchenko 137 917 $ (1)
Salary Remaining : 134 138 $
Salary Average : 137 917 $
Salary Average Remaining : 134 138 $
Christian Wolanin 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Hunter Skinner 92 500 $ (3)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Santeri Hatakka 92 500 $ (3)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Arvid Soderblom 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Alex Green 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 45 000 $
Salary Average Remaining : 43 767 $
Artemi Kniazev 90 500 $ (4)
Salary Remaining : 88 021 $
Salary Average : 90 500 $
Salary Average Remaining : 88 021 $
Libor Hajek 87 413 $ (2)
Salary Remaining : 85 018 $
Salary Average : 87 413 $
Salary Average Remaining : 85 018 $
Lias Andersson 87 413 $ (3)
Salary Remaining : 85 018 $
Salary Average : 87 413 $
Salary Average Remaining : 85 018 $
Mason Millman 87 000 $ (3)
Salary Remaining : 84 616 $
Salary Average : 87 000 $
Salary Average Remaining : 84 616 $
Jonah Gadjovich 86 333 $ (3)
Salary Remaining : 83 968 $
Salary Average : 86 333 $
Salary Average Remaining : 83 968 $
Will Bitten 84 000 $ (3)
Salary Remaining : 81 699 $
Salary Average : 84 000 $
Salary Average Remaining : 81 699 $
Nick Henry 82 667 $ (1)
Salary Remaining : 80 402 $
Salary Average : 82 667 $
Salary Average Remaining : 80 402 $
Blade Jenkins 80 333 $ (2)
Salary Remaining : 78 132 $
Salary Average : 80 333 $
Salary Average Remaining : 78 132 $
Oskar Steen 80 000 $ (2)
Salary Remaining : 77 808 $
Salary Average : 80 000 $
Salary Average Remaining : 77 808 $
Semyon Der-Arguchintsev 76 667 $ (4)
Salary Remaining : 74 566 $
Salary Average : 76 667 $
Salary Average Remaining : 74 566 $
Lukas Vejdemo 75 000 $ (4)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Sam Montembeault 70 875 $ (1)
Salary Remaining : 68 933 $
Salary Average : 70 875 $
Salary Average Remaining : 68 933 $
Antti Suomela 70 000 $ (1)
Salary Remaining : 68 082 $
Salary Average : 70 000 $
Salary Average Remaining : 68 082 $
Radim Simek 67 500 $ (1)
Salary Remaining : 65 651 $
Salary Average : 67 500 $
Salary Average Remaining : 65 651 $
Sam Anas 67 500 $ (1)
Salary Remaining : 65 651 $
Salary Average : 67 500 $
Salary Average Remaining : 65 651 $
Total Farm Players25
Salary Commitment
Year 2022 : 2 701 117 $
Year 2023 : 1 662 991 $
Year 2024 : 1 145 246 $
Year 2025 : 242 167 $
Salary Average Commitment
Year 2022 : 2 653 617 $
Year 2023 : 1 615 491 $
Year 2024 : 1 145 246 $
Year 2025 : 242 167 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6200 - 240 $ - 4 238 - 68,35%
Level 2: 5200 - 150 $ - 3 626 - 69,73%
Level 3: 3100 - 90 $ - 2 215 - 71,45%
Level 4: 4043 - 70 $ - 2 680 - 66,29%
Luxury : 1000 - 450 $ - 649 - 64,90%
Total Capacity :19543
Farm
Farm Level 1: 2000 - 35 $ - 1 714 - 85,70%
Farm Level 2: 1000 - 15 $ - 951 - 95,10%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %13 408 - 68,61%
Average Income per Game2 464 022 $
Year to Date Revenue2 464 022 $
Farm
Home Games Left35
Average Attendance - %2 665 - 88,83%
Average Income per Game81 681 $
Year to Date Revenue81 681 $

Expense

Pro Players Total Salaries79 081 190 $
Farm Players Total Salaries2 687 616 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses2 091 240 $
Farm Year To Date Expenses87 332 $
Pro Salary Cap To Date1 996 972 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue98 560 880 $
Farm Estimated Season Revenue2 858 835 $
Pro Remaining Season Days153
Pro Expenses Per Days522 810 $
Pro Estimated Expenses79 989 930 $
Farm Remaining Season Days142
Farm Expenses Per Days21 833 $
Farm Estimated Expenses3 100 286 $
Estimated Season Expenses83 090 216 $
Season Salary Cap78 381 190 $
Estimate Under Maximum Salary Cap of 85 000 000 $6 618 810 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 18 381 190 $
Current Bank Account53 862 298 $
Projected Bank Account72 191 797 $

Pro Players Salaries

Artemi Panarin 11 642 860 $ (3)
-Salary Remaining : 11 346 224 $
-Salary Average : 11 642 857 $
-Salary Average Remaining : 11 346 224 $
Ryan Johansen 8 000 000 $ (3)
-Salary Remaining : 7 796 178 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 7 796 178 $
Josh Morrissey 6 500 000 $ (3)
-Salary Remaining : 6 334 395 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 6 334 395 $
Jonas Brodin 6 000 000 $ (2)
-Salary Remaining : 5 847 134 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 847 134 $
Josh Anderson 6 000 000 $ (3)
-Salary Remaining : 5 847 134 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 847 134 $
Jacob Markstrom 6 000 000 $ (2)
-Salary Remaining : 5 847 134 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 847 134 $
Tyler Toffoli (1 Way Contract) 5 000 000 $ (3)
-Salary Remaining : 4 872 611 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 4 872 611 $
Chris Kreider 4 625 000 $ (1)
-Salary Remaining : 4 507 166 $
-Salary Average : 4 625 000 $
-Salary Average Remaining : 4 507 166 $
Ryan Strome 4 500 000 $ (2)
-Salary Remaining : 4 385 350 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 4 385 350 $
Andreas Johnsson 3 400 000 $ (2)
-Salary Remaining : 3 313 376 $
-Salary Average : 3 400 000 $
-Salary Average Remaining : 3 313 376 $
Dylan DeMelo 3 000 000 $ (2)
-Salary Remaining : 2 923 567 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 2 923 567 $
Cam Talbot 2 750 000 $ (1)
-Salary Remaining : 2 679 936 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 2 679 936 $
Erik Haula 2 625 000 $ (2)
-Salary Remaining : 2 558 121 $
-Salary Average : 2 625 000 $
-Salary Average Remaining : 2 558 121 $
Adam Fox 1 775 000 $ (1)
-Salary Remaining : 1 729 777 $
-Salary Average : 1 775 000 $
-Salary Average Remaining : 1 729 777 $
Troy Stecher 1 700 000 $ (2)
-Salary Remaining : 1 656 688 $
-Salary Average : 1 700 000 $
-Salary Average Remaining : 1 656 688 $
Zach Parise 1 500 000 $ (1)
-Salary Remaining : 1 461 783 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 1 461 783 $
Alex Goligoski 1 000 000 $ (1)
-Salary Remaining : 974 522 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 974 522 $
Alex Formenton 888 333 $ (1)
-Salary Remaining : 865 700 $
-Salary Average : 888 333 $
-Salary Average Remaining : 865 700 $
Michael Sgarbossa 750 000 $ (3)
-Salary Remaining : 730 892 $
-Salary Average : 750 000 $
-Salary Average Remaining : 730 892 $
Logan O'Connor 725 000 $ (3)
-Salary Remaining : 706 529 $
-Salary Average : 725 000 $
-Salary Average Remaining : 706 529 $
Gemel Smith (1 Way Contract) 700 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-Salary Remaining : 682 166 $
-Salary Average : 700 000 $
-Salary Average Remaining : 682 166 $
Total Pro Players21
Salary Commitment
Year 2022 : 79 081 190 $
Year 2023 : 66 542 857 $
Year 2024 : 38 617 857 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 79 081 190 $
Year 2023 : 66 542 857 $
Year 2024 : 38 617 857 $
Year 2025 : 0 $
Salary Cap with 1 Way Contract
Year 2022 : 78 381 190 $
Year 2023 : 65 842 857 $
Year 2024 : 38 617 857 $
Year 2025 : 0 $

Farm Players Salaries

Quinton Byfield 354 417 $ (2)
Salary Remaining : 344 707 $
Salary Average : 354 417 $
Salary Average Remaining : 344 707 $
David Farrance 135 000 $ (2)
Salary Remaining : 131 301 $
Salary Average : 135 000 $
Salary Average Remaining : 131 301 $
Thomas Harley 128 833 $ (2)
Salary Remaining : 125 304 $
Salary Average : 128 833 $
Salary Average Remaining : 125 304 $
Ty Smith 126 333 $ (1)
Salary Remaining : 122 872 $
Salary Average : 126 333 $
Salary Average Remaining : 122 872 $
John Leonard 113 750 $ (2)
Salary Remaining : 110 634 $
Salary Average : 113 750 $
Salary Average Remaining : 110 634 $
Jordan Harris 113 750 $ (4)
Salary Remaining : 110 634 $
Salary Average : 113 750 $
Salary Average Remaining : 110 634 $
Tyce Thompson 112 500 $ (1)
Salary Remaining : 109 418 $
Salary Average : 112 500 $
Salary Average Remaining : 109 418 $
Layton Ahac 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Zachary Jones 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Evan Barratt 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Josiah Slavin 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Simon Lundmark 92 500 $ (3)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Stelio Mattheos 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Brandon Gignac 92 167 $ (2)
Salary Remaining : 89 641 $
Salary Average : 92 167 $
Salary Average Remaining : 89 641 $
Nathan Bastian 90 500 $ (1)
Salary Remaining : 88 021 $
Salary Average : 90 500 $
Salary Average Remaining : 88 021 $
Alex Limoges 86 700 $ (2)
Salary Remaining : 84 325 $
Salary Average : 86 700 $
Salary Average Remaining : 84 325 $
Jack Studnicka 86 333 $ (1)
Salary Remaining : 83 968 $
Salary Average : 86 333 $
Salary Average Remaining : 83 968 $
Taro Hirose 85 000 $ (2)
Salary Remaining : 82 671 $
Salary Average : 85 000 $
Salary Average Remaining : 82 671 $
Dustin Wolf 82 500 $ (3)
Salary Remaining : 80 240 $
Salary Average : 82 500 $
Salary Average Remaining : 80 240 $
Joseph Woll 80 000 $ (1)
Salary Remaining : 77 808 $
Salary Average : 80 000 $
Salary Average Remaining : 77 808 $
Jiri Patera 80 000 $ (3)
Salary Remaining : 77 808 $
Salary Average : 80 000 $
Salary Average Remaining : 77 808 $
Mark Friedman 77 500 $ (2)
Salary Remaining : 75 377 $
Salary Average : 77 500 $
Salary Average Remaining : 75 377 $
Givani Smith 75 000 $ (3)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Dylan Ferguson 73 333 $ (2)
Salary Remaining : 71 324 $
Salary Average : 73 333 $
Salary Average Remaining : 71 324 $
Cole Bardreau 70 000 $ (1)
Salary Remaining : 68 082 $
Salary Average : 70 000 $
Salary Average Remaining : 68 082 $
Lane Pederson 69 000 $ (1)
Salary Remaining : 67 110 $
Salary Average : 69 000 $
Salary Average Remaining : 67 110 $
Total Farm Players26
Salary Commitment
Year 2022 : 2 687 616 $
Year 2023 : 1 867 950 $
Year 2024 : 443 750 $
Year 2025 : 113 750 $
Salary Average Commitment
Year 2022 : 2 687 616 $
Year 2023 : 1 867 950 $
Year 2024 : 443 750 $
Year 2025 : 113 750 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 5800 - 350 $ - 2 920 - 50,34%
Level 2: 3800 - 300 $ - 1 939 - 51,03%
Level 3: 2713 - 250 $ - 1 356 - 49,98%
Level 4: 3800 - 100 $ - 1 975 - 51,97%
Luxury : 1000 - 500 $ - 520 - 52,00%
Total Capacity :17113
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %8 710 - 50,90%
Average Income per Game2 640 220 $
Year to Date Revenue2 640 220 $
Farm
Home Games Left36
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries78 097 500 $
Farm Players Total Salaries4 377 582 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses2 135 494 $
Farm Year To Date Expenses162 056 $
Pro Salary Cap To Date1 995 366 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue105 608 800 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days153
Pro Expenses Per Days526 099 $
Pro Estimated Expenses80 493 147 $
Farm Remaining Season Days142
Farm Expenses Per Days40 257 $
Farm Estimated Expenses5 716 494 $
Estimated Season Expenses86 209 641 $
Season Salary Cap77 097 500 $
Estimate Under Maximum Salary Cap of 85 000 000 $7 902 500 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 17 097 500 $
Current Bank Account56 218 802 $
Projected Bank Account75 617 961 $

Pro Players Salaries

Erik Karlsson 10 255 000 $ (3)
-Salary Remaining : 9 993 726 $
-Salary Average : 10 255 000 $
-Salary Average Remaining : 9 993 726 $
Vladimir Tarasenko 10 000 000 $ (3)
-Salary Remaining : 9 745 223 $
-Salary Average : 10 000 000 $
-Salary Average Remaining : 9 745 223 $
Steven Stamkos 8 500 000 $ (2)
-Salary Remaining : 8 283 439 $
-Salary Average : 8 500 000 $
-Salary Average Remaining : 8 283 439 $
Logan Couture 8 000 000 $ (3)
-Salary Remaining : 7 796 178 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 7 796 178 $
Jared Spurgeon 7 575 000 $ (2)
-Salary Remaining : 7 382 006 $
-Salary Average : 7 575 000 $
-Salary Average Remaining : 7 382 006 $
Cam Atkinson 5 875 000 $ (1)
-Salary Remaining : 5 725 318 $
-Salary Average : 5 875 000 $
-Salary Average Remaining : 5 725 318 $
Brayden Schenn 5 125 000 $ (1)
-Salary Remaining : 4 994 427 $
-Salary Average : 5 125 000 $
-Salary Average Remaining : 4 994 427 $
Ryan Graves 4 416 667 $ (3)
-Salary Remaining : 4 304 140 $
-Salary Average : 4 416 667 $
-Salary Average Remaining : 4 304 140 $
Linus Ullmark 2 600 000 $ (2)
-Salary Remaining : 2 533 758 $
-Salary Average : 2 600 000 $
-Salary Average Remaining : 2 533 758 $
Andrew Mangiapane 2 425 000 $ (4)
-Salary Remaining : 2 363 217 $
-Salary Average : 2 425 000 $
-Salary Average Remaining : 2 363 217 $
Kevin Shattenkirk 1 750 000 $ (1)
-Salary Remaining : 1 705 414 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 1 705 414 $
Anthony Duclair 1 650 000 $ (2)
-Salary Remaining : 1 607 962 $
-Salary Average : 1 650 000 $
-Salary Average Remaining : 1 607 962 $
Evan Bouchard (Out of Payroll) 1 627 500 $ (1)
-Salary Remaining : 1 586 035 $
-Salary Average : 1 627 500 $
-Salary Average Remaining : 1 586 035 $
Blake Lizotte 1 491 667 $ (1)
-Salary Remaining : 1 453 663 $
-Salary Average : 1 491 667 $
-Salary Average Remaining : 1 453 663 $
Jake Oettinger 1 387 500 $ (3)
-Salary Remaining : 1 352 150 $
-Salary Average : 1 387 500 $
-Salary Average Remaining : 1 352 150 $
Cole Caufield 1 308 333 $ (2)
-Salary Remaining : 1 275 000 $
-Salary Average : 1 308 333 $
-Salary Average Remaining : 1 275 000 $
Nic Dowd 1 250 000 $ (3)
-Salary Remaining : 1 218 153 $
-Salary Average : 1 250 000 $
-Salary Average Remaining : 1 218 153 $
Oliver Ekman-Larsson (1 Way Contract) 1 000 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-Salary Remaining : 974 522 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 974 522 $
Jakob Silfverberg 1 000 000 $ (1)
-Salary Remaining : 974 522 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 974 522 $
Brandon Hagel 925 000 $ (1)
-Salary Remaining : 901 433 $
-Salary Average : 925 000 $
-Salary Average Remaining : 901 433 $
Rasmus Andersson 863 333 $ (2)
-Salary Remaining : 841 337 $
-Salary Average : 863 333 $
-Salary Average Remaining : 841 337 $
Frederick Gaudreau 700 000 $ (2)
-Salary Remaining : 682 166 $
-Salary Average : 1 450 000 $
-Salary Average Remaining : 1 413 057 $
Total Pro Players22
Salary Commitment
Year 2022 : 79 725 000 $
Year 2023 : 60 930 833 $
Year 2024 : 37 734 167 $
Year 2025 : 2 425 000 $
Salary Average Commitment
Year 2022 : 80 475 000 $
Year 2023 : 61 680 833 $
Year 2024 : 37 734 167 $
Year 2025 : 2 425 000 $
Salary Cap with 1 Way Contract
Year 2022 : 78 725 000 $
Year 2023 : 60 930 833 $
Year 2024 : 37 734 167 $
Year 2025 : 2 425 000 $

Farm Players Salaries

Brenden Dillon 390 000 $ (2)
Salary Remaining : 379 315 $
Salary Average : 390 000 $
Salary Average Remaining : 379 315 $
Casey Cizikas 335 000 $ (2)
Salary Remaining : 325 822 $
Salary Average : 335 000 $
Salary Average Remaining : 325 822 $
Jack Johnson 325 000 $ (1)
Salary Remaining : 316 096 $
Salary Average : 325 000 $
Salary Average Remaining : 316 096 $
Max Domi 315 000 $ (1)
Salary Remaining : 306 370 $
Salary Average : 315 000 $
Salary Average Remaining : 306 370 $
Jimmy Vesey 227 500 $ (1)
Salary Remaining : 221 267 $
Salary Average : 227 500 $
Salary Average Remaining : 221 267 $
Jack Quinn 177 500 $ (2)
Salary Remaining : 172 637 $
Salary Average : 45 000 $
Salary Average Remaining : 43 767 $
Mark Jankowski 167 500 $ (2)
Salary Remaining : 162 911 $
Salary Average : 167 500 $
Salary Average Remaining : 162 911 $
Josh Leivo 150 000 $ (1)
Salary Remaining : 145 890 $
Salary Average : 150 000 $
Salary Average Remaining : 145 890 $
Kristian Vesalainen 146 083 $ (3)
Salary Remaining : 142 081 $
Salary Average : 146 083 $
Salary Average Remaining : 142 081 $
Juuso Valimaki 131 917 $ (2)
Salary Remaining : 128 302 $
Salary Average : 131 917 $
Salary Average Remaining : 128 302 $
Urho Vaakanainen 130 250 $ (3)
Salary Remaining : 126 682 $
Salary Average : 130 250 $
Salary Average Remaining : 126 682 $
Joe Snively 125 000 $ (3)
Salary Remaining : 121 575 $
Salary Average : 125 000 $
Salary Average Remaining : 121 575 $
Sampo Ranta 120 833 $ (2)
Salary Remaining : 117 523 $
Salary Average : 0 $
Salary Average Remaining : 0 $
Ben McCartney 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Zach Bogosian 100 000 $ (2)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Matt Filipe 92 500 $ (4)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Radim Zohorna 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Hugo Alnefelt 92 500 $ (4)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Markus Niemelainen 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Ryan McLeod 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Ukko-Pekka Luukkonen 91 083 $ (3)
Salary Remaining : 88 588 $
Salary Average : 91 083 $
Salary Average Remaining : 88 588 $
Yan Kuznetsov 89 417 $ (4)
Salary Remaining : 86 967 $
Salary Average : 89 417 $
Salary Average Remaining : 86 967 $
Janne Kuokkanen 89 417 $ (3)
Salary Remaining : 86 967 $
Salary Average : 89 417 $
Salary Average Remaining : 86 967 $
Morgan Frost 86 333 $ (1)
Salary Remaining : 83 968 $
Salary Average : 86 333 $
Salary Average Remaining : 83 968 $
Kasperi Kapanen 86 333 $ (1)
Salary Remaining : 83 968 $
Salary Average : 86 333 $
Salary Average Remaining : 83 968 $
Oliver Kylington 86 333 $ (1)
Salary Remaining : 83 968 $
Salary Average : 86 333 $
Salary Average Remaining : 83 968 $
Dylan Coghlan 76 250 $ (4)
Salary Remaining : 74 161 $
Salary Average : 76 250 $
Salary Average Remaining : 74 161 $
Alex Barre-Boulet 75 833 $ (4)
Salary Remaining : 73 756 $
Salary Average : 75 833 $
Salary Average Remaining : 73 756 $
Morgan Geekie 75 000 $ (3)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Lucas Johansen 75 000 $ (4)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Cooper Marody (Out of Payroll) 75 000 $ (4)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Hunter Shepard 75 000 $ (4)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Garret Sparks 67 500 $ (1)
Salary Remaining : 65 651 $
Salary Average : 67 500 $
Salary Average Remaining : 65 651 $
Total Farm Players33
Salary Commitment
Year 2022 : 4 452 582 $
Year 2023 : 2 916 083 $
Year 2024 : 1 308 333 $
Year 2025 : 651 500 $
Salary Average Commitment
Year 2022 : 4 199 249 $
Year 2023 : 2 662 750 $
Year 2024 : 1 308 333 $
Year 2025 : 651 500 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6273 - 160 $ - 5 852 - 93,29%
Level 2: 5273 - 110 $ - 4 639 - 87,98%
Level 3: 2273 - 90 $ - 2 273 - 100,00%
Level 4: 4273 - 50 $ - 3 949 - 92,42%
Luxury : 1000 - 300 $ - 961 - 96,10%
Total Capacity :19092
Farm
Farm Level 1: 2000 - 35 $ - 1 724 - 86,20%
Farm Level 2: 1000 - 15 $ - 868 - 86,80%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %17 674 - 92,57%
Average Income per Game2 350 623 $
Year to Date Revenue2 350 623 $
Farm
Home Games Left35
Average Attendance - %2 592 - 86,40%
Average Income per Game80 696 $
Year to Date Revenue80 696 $

Expense

Pro Players Total Salaries83 812 500 $
Farm Players Total Salaries4 683 084 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses2 165 606 $
Farm Year To Date Expenses183 100 $
Pro Salary Cap To Date2 076 434 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue94 024 920 $
Farm Estimated Season Revenue2 824 360 $
Pro Remaining Season Days153
Pro Expenses Per Days556 131 $
Pro Estimated Expenses85 088 043 $
Farm Remaining Season Days142
Farm Expenses Per Days45 775 $
Farm Estimated Expenses6 500 050 $
Estimated Season Expenses91 588 093 $
Season Salary Cap83 812 500 $
Estimate Under Maximum Salary Cap of 85 000 000 $1 187 500 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 23 812 500 $
Current Bank Account10 979 449 $
Projected Bank Account16 240 636 $

Pro Players Salaries

Mikko Rantanen 9 250 000 $ (1)
-Salary Remaining : 9 014 331 $
-Salary Average : 9 250 000 $
-Salary Average Remaining : 9 014 331 $
Thomas Chabot 8 000 000 $ (1)
-Salary Remaining : 7 796 178 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 7 796 178 $
Victor Hedman 7 875 000 $ (3)
-Salary Remaining : 7 674 363 $
-Salary Average : 7 875 000 $
-Salary Average Remaining : 7 674 363 $
Andrei Svechnikov 7 750 000 $ (4)
-Salary Remaining : 7 552 548 $
-Salary Average : 7 750 000 $
-Salary Average Remaining : 7 552 548 $
Aaron Ekblad (1 Way Contract) 7 500 000 $ (2)
-Salary Remaining : 7 308 917 $
-Salary Average : 7 500 000 $
-Salary Average Remaining : 7 308 917 $
Anders Lee (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 6 821 656 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 6 821 656 $
Matthew Tkachuk 7 000 000 $ (3)
-Salary Remaining : 6 821 656 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 6 821 656 $
Nathan MacKinnon 6 300 000 $ (3)
-Salary Remaining : 6 139 490 $
-Salary Average : 6 300 000 $
-Salary Average Remaining : 6 139 490 $
Jonathan Marchessault 5 000 000 $ (1)
-Salary Remaining : 4 872 611 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 4 872 611 $
Alexander Edler 4 550 000 $ (3)
-Salary Remaining : 4 434 076 $
-Salary Average : 4 550 000 $
-Salary Average Remaining : 4 434 076 $
Jean-Gabriel Pageau 3 100 000 $ (1)
-Salary Remaining : 3 021 019 $
-Salary Average : 3 100 000 $
-Salary Average Remaining : 3 021 019 $
Jesper Fast 2 000 000 $ (3)
-Salary Remaining : 1 949 045 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 949 045 $
Brian Elliott 1 700 000 $ (3)
-Salary Remaining : 1 656 688 $
-Salary Average : 1 700 000 $
-Salary Average Remaining : 1 656 688 $
Cal Clutterbuck 1 000 000 $ (1)
-Salary Remaining : 974 522 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 974 522 $
Jake Evans 925 000 $ (1)
-Salary Remaining : 901 433 $
-Salary Average : 925 000 $
-Salary Average Remaining : 901 433 $
Eetu Luostarinen 925 000 $ (1)
-Salary Remaining : 901 433 $
-Salary Average : 925 000 $
-Salary Average Remaining : 901 433 $
Nico Daws (Out of Payroll) 925 000 $ (4)
-Salary Remaining : 901 433 $
-Salary Average : 925 000 $
-Salary Average Remaining : 901 433 $
Jason Robertson 894 167 $ (1)
-Salary Remaining : 871 386 $
-Salary Average : 894 167 $
-Salary Average Remaining : 871 386 $
Jonas Siegenthaler 883 333 $ (1)
-Salary Remaining : 860 828 $
-Salary Average : 883 333 $
-Salary Average Remaining : 860 828 $
Chad Ruhwedel 750 000 $ (3)
-Salary Remaining : 730 892 $
-Salary Average : 750 000 $
-Salary Average Remaining : 730 892 $
Conor Sheary (1 Way Contract) 735 000 $ (2)
-Salary Remaining : 716 274 $
-Salary Average : 735 000 $
-Salary Average Remaining : 716 274 $
Jack Campbell 675 000 $ (1)
-Salary Remaining : 657 803 $
-Salary Average : 675 000 $
-Salary Average Remaining : 657 803 $
Total Pro Players22
Salary Commitment
Year 2022 : 84 737 500 $
Year 2023 : 54 085 000 $
Year 2024 : 45 850 000 $
Year 2025 : 8 675 000 $
Salary Average Commitment
Year 2022 : 84 737 500 $
Year 2023 : 54 085 000 $
Year 2024 : 45 850 000 $
Year 2025 : 8 675 000 $
Salary Cap with 1 Way Contract
Year 2022 : 84 737 500 $
Year 2023 : 54 085 000 $
Year 2024 : 45 850 000 $
Year 2025 : 8 675 000 $

Farm Players Salaries

Alexander Barabanov 350 000 $ (3)
Salary Remaining : 340 411 $
Salary Average : 350 000 $
Salary Average Remaining : 340 411 $
Colin Miller 340 000 $ (3)
Salary Remaining : 330 685 $
Salary Average : 340 000 $
Salary Average Remaining : 330 685 $
Jaroslav Halak 300 000 $ (2)
Salary Remaining : 291 781 $
Salary Average : 300 000 $
Salary Average Remaining : 291 781 $
Evan Rodrigues 300 000 $ (3)
Salary Remaining : 291 781 $
Salary Average : 300 000 $
Salary Average Remaining : 291 781 $
Brandon Carlo 285 000 $ (2)
Salary Remaining : 277 192 $
Salary Average : 285 000 $
Salary Average Remaining : 277 192 $
Joonas Korpisalo 280 000 $ (2)
Salary Remaining : 272 329 $
Salary Average : 280 000 $
Salary Average Remaining : 272 329 $
Zemgus Girgensons 220 000 $ (3)
Salary Remaining : 213 973 $
Salary Average : 220 000 $
Salary Average Remaining : 213 973 $
Marc Staal 200 000 $ (2)
Salary Remaining : 194 521 $
Salary Average : 200 000 $
Salary Average Remaining : 194 521 $
Philip Broberg 171 333 $ (4)
Salary Remaining : 166 639 $
Salary Average : 171 333 $
Salary Average Remaining : 166 639 $
Cedric Paquette 165 000 $ (2)
Salary Remaining : 160 479 $
Salary Average : 165 000 $
Salary Average Remaining : 160 479 $
Oliver Wahlstrom 146 250 $ (1)
Salary Remaining : 142 243 $
Salary Average : 146 250 $
Salary Average Remaining : 142 243 $
Noel Acciari 125 000 $ (3)
Salary Remaining : 121 575 $
Salary Average : 125 000 $
Salary Average Remaining : 121 575 $
Nicolas Beaudin 113 583 $ (1)
Salary Remaining : 110 471 $
Salary Average : 113 583 $
Salary Average Remaining : 110 471 $
Jason Zucker 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Kyle Palmieri 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Nate Thompson 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Nathan Beaulieu 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Patric Hornqvist 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Tomas Tatar 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Nick Ritchie 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Gerald Mayhew 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Peter Abbandonato 95 000 $ (2)
Salary Remaining : 92 397 $
Salary Average : 95 000 $
Salary Average Remaining : 92 397 $
Mitchell Stephens 91 917 $ (1)
Salary Remaining : 89 398 $
Salary Average : 91 917 $
Salary Average Remaining : 89 398 $
Tyler Ennis 90 000 $ (3)
Salary Remaining : 87 534 $
Salary Average : 90 000 $
Salary Average Remaining : 87 534 $
Callan Foote 85 000 $ (1)
Salary Remaining : 82 671 $
Salary Average : 85 000 $
Salary Average Remaining : 82 671 $
Zachary Gallant 78 667 $ (2)
Salary Remaining : 76 511 $
Salary Average : 78 667 $
Salary Average Remaining : 76 511 $
Arnaud Durandeau 75 667 $ (2)
Salary Remaining : 73 594 $
Salary Average : 75 667 $
Salary Average Remaining : 73 594 $
Michael Stone 75 000 $ (3)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Stefan Noesen 75 000 $ (3)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Justin Danforth 75 000 $ (3)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
A.J. Greer 75 000 $ (1)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Bokondji Imama 70 667 $ (1)
Salary Remaining : 68 731 $
Salary Average : 70 667 $
Salary Average Remaining : 68 731 $
Total Farm Players32
Salary Commitment
Year 2022 : 4 683 084 $
Year 2023 : 3 300 667 $
Year 2024 : 1 821 333 $
Year 2025 : 171 333 $
Salary Average Commitment
Year 2022 : 4 683 084 $
Year 2023 : 3 300 667 $
Year 2024 : 1 821 333 $
Year 2025 : 171 333 $

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiaBank Arena
Level 1: 6650 - 350 $ - 4 322 - 64,99%
Level 2: 5650 - 300 $ - 3 672 - 64,99%
Level 3: 2250 - 250 $ - 1 462 - 64,98%
Level 4: 4250 - 100 $ - 2 762 - 64,99%
Luxury : 1000 - 500 $ - 650 - 65,00%
Total Capacity :19800
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %12 868 - 64,99%
Average Income per Game3 939 100 $
Year to Date Revenue3 939 100 $
Farm
Home Games Left36
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries83 988 624 $
Farm Players Total Salaries2 695 060 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses2 216 272 $
Farm Year To Date Expenses142 332 $
Pro Salary Cap To Date2 139 836 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue157 564 000 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days153
Pro Expenses Per Days554 068 $
Pro Estimated Expenses84 772 404 $
Farm Remaining Season Days142
Farm Expenses Per Days35 583 $
Farm Estimated Expenses5 052 786 $
Estimated Season Expenses89 825 190 $
Season Salary Cap83 988 624 $
Estimate Under Maximum Salary Cap of 85 000 000 $1 011 376 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 23 988 624 $
Current Bank Account74 434 467 $
Projected Bank Account142 173 277 $

Pro Players Salaries

Mitch Marner 10 893 000 $ (1)
-Salary Remaining : 10 615 471 $
-Salary Average : 450 000 $
-Salary Average Remaining : 438 535 $
Aleksander Barkov 5 900 000 $ (4)
-Salary Remaining : 5 749 682 $
-Salary Average : 5 900 000 $
-Salary Average Remaining : 5 749 682 $
Travis Konecny 5 500 000 $ (1)
-Salary Remaining : 5 359 873 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 5 359 873 $
Bo Horvat 5 500 000 $ (2)
-Salary Remaining : 5 359 873 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 5 359 873 $
Rasmus Ristolainen 5 400 000 $ (3)
-Salary Remaining : 5 262 420 $
-Salary Average : 5 400 000 $
-Salary Average Remaining : 5 262 420 $
Morgan Rielly 5 000 000 $ (2)
-Salary Remaining : 4 872 611 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 4 872 611 $
Reilly Smith 5 000 000 $ (1)
-Salary Remaining : 4 872 611 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 4 872 611 $
Shayne Gostisbehere 4 750 000 $ (3)
-Salary Remaining : 4 628 981 $
-Salary Average : 4 750 000 $
-Salary Average Remaining : 4 628 981 $
Vincent Trocheck 4 750 000 $ (2)
-Salary Remaining : 4 628 981 $
-Salary Average : 4 750 000 $
-Salary Average Remaining : 4 628 981 $
Jeff Carter 4 125 000 $ (3)
-Salary Remaining : 4 019 904 $
-Salary Average : 4 125 000 $
-Salary Average Remaining : 4 019 904 $
Adam Larsson 4 000 000 $ (3)
-Salary Remaining : 3 898 089 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 3 898 089 $
Carter Hart 3 979 000 $ (2)
-Salary Remaining : 3 877 624 $
-Salary Average : 3 979 000 $
-Salary Average Remaining : 3 877 624 $
Nikita Zadorov 3 200 000 $ (1)
-Salary Remaining : 3 118 471 $
-Salary Average : 3 200 000 $
-Salary Average Remaining : 3 118 471 $
Erik Cernak 2 950 000 $ (1)
-Salary Remaining : 2 874 841 $
-Salary Average : 2 950 000 $
-Salary Average Remaining : 2 874 841 $
Jesper Bratt 2 750 000 $ (3)
-Salary Remaining : 2 679 936 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 2 679 936 $
Andrew Copp 2 280 000 $ (3)
-Salary Remaining : 2 221 911 $
-Salary Average : 2 280 000 $
-Salary Average Remaining : 2 221 911 $
Moritz Seider 1 713 333 $ (3)
-Salary Remaining : 1 669 681 $
-Salary Average : 1 713 333 $
-Salary Average Remaining : 1 669 681 $
Ryan Hartman 1 700 000 $ (3)
-Salary Remaining : 1 656 688 $
-Salary Average : 1 700 000 $
-Salary Average Remaining : 1 656 688 $
Derek Stepan 1 350 000 $ (3)
-Salary Remaining : 1 315 605 $
-Salary Average : 1 350 000 $
-Salary Average Remaining : 1 315 605 $
Andrew Cogliano 1 250 000 $ (2)
-Salary Remaining : 1 218 153 $
-Salary Average : 1 250 000 $
-Salary Average Remaining : 1 218 153 $
Kailer Yamamoto 1 124 166 $ (1)
-Salary Remaining : 1 095 525 $
-Salary Average : 894 166 $
-Salary Average Remaining : 871 385 $
Elvis Merzlikins 874 125 $ (1)
-Salary Remaining : 851 854 $
-Salary Average : 874 125 $
-Salary Average Remaining : 851 854 $
Total Pro Players22
Salary Commitment
Year 2022 : 83 988 624 $
Year 2023 : 54 447 333 $
Year 2024 : 33 968 333 $
Year 2025 : 5 900 000 $
Salary Average Commitment
Year 2022 : 73 315 624 $
Year 2023 : 54 447 333 $
Year 2024 : 33 968 333 $
Year 2025 : 5 900 000 $
Salary Cap with 1 Way Contract
Year 2022 : 83 988 624 $
Year 2023 : 54 447 333 $
Year 2024 : 33 968 333 $
Year 2025 : 5 900 000 $

Farm Players Salaries

Thomas Greiss 375 000 $ (1)
Salary Remaining : 364 726 $
Salary Average : 375 000 $
Salary Average Remaining : 364 726 $
Jordan Oesterle 135 000 $ (2)
Salary Remaining : 131 301 $
Salary Average : 135 000 $
Salary Average Remaining : 131 301 $
Jan Rutta 130 000 $ (2)
Salary Remaining : 126 438 $
Salary Average : 130 000 $
Salary Average Remaining : 126 438 $
Darren Helm 125 000 $ (1)
Salary Remaining : 121 575 $
Salary Average : 125 000 $
Salary Average Remaining : 121 575 $
Colin Blackwell 125 000 $ (1)
Salary Remaining : 121 575 $
Salary Average : 125 000 $
Salary Average Remaining : 121 575 $
Derek Ryan 125 000 $ (1)
Salary Remaining : 121 575 $
Salary Average : 125 000 $
Salary Average Remaining : 121 575 $
Filip Chytil 124 417 $ (2)
Salary Remaining : 121 008 $
Salary Average : 89 417 $
Salary Average Remaining : 86 967 $
Ryan Merkley 116 333 $ (2)
Salary Remaining : 113 146 $
Salary Average : 116 333 $
Salary Average Remaining : 113 146 $
Brendan Smith 110 000 $ (2)
Salary Remaining : 106 986 $
Salary Average : 110 000 $
Salary Average Remaining : 106 986 $
Arthur Kaliyev 106 667 $ (2)
Salary Remaining : 103 744 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Tomas Nosek 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Cayden Primeau 96 667 $ (1)
Salary Remaining : 94 018 $
Salary Average : 96 667 $
Salary Average Remaining : 94 018 $
Adam Beckman 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Hunter Jones 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Alex Vlasic 91 667 $ (3)
Salary Remaining : 89 155 $
Salary Average : 91 667 $
Salary Average Remaining : 89 155 $
Samuel Helenius 90 250 $ (3)
Salary Remaining : 87 777 $
Salary Average : 90 250 $
Salary Average Remaining : 87 777 $
Brett Howden 90 000 $ (2)
Salary Remaining : 87 534 $
Salary Average : 90 000 $
Salary Average Remaining : 87 534 $
Ryan Suzuki 89 417 $ (2)
Salary Remaining : 86 967 $
Salary Average : 89 417 $
Salary Average Remaining : 86 967 $
Serron Noel 89 417 $ (2)
Salary Remaining : 86 967 $
Salary Average : 89 417 $
Salary Average Remaining : 86 967 $
Gabriel Fortier 88 000 $ (2)
Salary Remaining : 85 589 $
Salary Average : 88 000 $
Salary Average Remaining : 85 589 $
Gabriel Bourque 86 600 $ (1)
Salary Remaining : 84 227 $
Salary Average : 86 600 $
Salary Average Remaining : 84 227 $
Joel Hanley 75 000 $ (3)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Steven Fogarty 70 875 $ (1)
Salary Remaining : 68 933 $
Salary Average : 70 875 $
Salary Average Remaining : 68 933 $
Andrew Nielsen 69 750 $ (1)
Salary Remaining : 67 839 $
Salary Average : 69 750 $
Salary Average Remaining : 67 839 $
Total Farm Players24
Salary Commitment
Year 2022 : 2 695 060 $
Year 2023 : 1 521 168 $
Year 2024 : 256 917 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 645 893 $
Year 2023 : 1 472 001 $
Year 2024 : 256 917 $
Year 2025 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - 120 $ - 6 000 - 100,00%
Level 2: 4500 - 100 $ - 4 500 - 100,00%
Level 3: 2500 - 65 $ - 2 500 - 100,00%
Level 4: 4347 - 25 $ - 4 347 - 100,00%
Luxury : 1000 - 150 $ - 1 000 - 100,00%
Total Capacity :18347
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %18 347 - 100,00%
Average Income per Game1 750 293 $
Year to Date Revenue1 750 293 $
Farm
Home Games Left36
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries83 900 833 $
Farm Players Total Salaries4 038 833 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses2 214 032 $
Farm Year To Date Expenses165 448 $
Pro Salary Cap To Date2 137 600 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue70 011 720 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days153
Pro Expenses Per Days553 508 $
Pro Estimated Expenses84 686 724 $
Farm Remaining Season Days142
Farm Expenses Per Days41 362 $
Farm Estimated Expenses5 873 404 $
Estimated Season Expenses90 560 128 $
Season Salary Cap83 900 833 $
Estimate Under Maximum Salary Cap of 85 000 000 $1 099 167 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 23 900 833 $
Current Bank Account36 404 203 $
Projected Bank Account15 855 795 $

Pro Players Salaries

Nikita Kucherov 9 500 000 $ (2)
-Salary Remaining : 9 257 962 $
-Salary Average : 9 500 000 $
-Salary Average Remaining : 9 257 962 $
John Carlson 8 000 000 $ (3)
-Salary Remaining : 7 796 178 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 7 796 178 $
Elias Pettersson 7 350 000 $ (3)
-Salary Remaining : 7 162 739 $
-Salary Average : 7 350 000 $
-Salary Average Remaining : 7 162 739 $
Ivan Provorov 6 750 000 $ (1)
-Salary Remaining : 6 578 025 $
-Salary Average : 6 750 000 $
-Salary Average Remaining : 6 578 025 $
David Pastrnak 6 666 667 $ (4)
-Salary Remaining : 6 496 816 $
-Salary Average : 6 666 667 $
-Salary Average Remaining : 6 496 816 $
Ryan Nugent-Hopkins 6 000 000 $ (1)
-Salary Remaining : 5 847 134 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 847 134 $
Jake Guentzel 6 000 000 $ (3)
-Salary Remaining : 5 847 134 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 847 134 $
Tomas Hertl 5 625 000 $ (2)
-Salary Remaining : 5 481 688 $
-Salary Average : 5 625 000 $
-Salary Average Remaining : 5 481 688 $
Jakob Chychrun 4 600 000 $ (2)
-Salary Remaining : 4 482 803 $
-Salary Average : 4 600 000 $
-Salary Average Remaining : 4 482 803 $
Sean Couturier 4 333 333 $ (2)
-Salary Remaining : 4 222 930 $
-Salary Average : 4 333 333 $
-Salary Average Remaining : 4 222 930 $
Alexis Lafreniere 3 775 000 $ (2)
-Salary Remaining : 3 678 822 $
-Salary Average : 925 000 $
-Salary Average Remaining : 901 433 $
Tristan Jarry 3 550 000 $ (1)
-Salary Remaining : 3 459 554 $
-Salary Average : 450 000 $
-Salary Average Remaining : 438 535 $
Casey Mittelstadt 2 500 000 $ (3)
-Salary Remaining : 2 436 306 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 2 436 306 $
Brayden McNabb 2 500 000 $ (2)
-Salary Remaining : 2 436 306 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 2 436 306 $
Jani Hakanpaa 1 750 000 $ (3)
-Salary Remaining : 1 705 414 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 1 705 414 $
Nick Suzuki 1 325 833 $ (1)
-Salary Remaining : 1 292 054 $
-Salary Average : 1 325 833 $
-Salary Average Remaining : 1 292 054 $
Cody Ceci 1 250 000 $ (2)
-Salary Remaining : 1 218 153 $
-Salary Average : 1 250 000 $
-Salary Average Remaining : 1 218 153 $
Zach Aston-Reese 925 000 $ (3)
-Salary Remaining : 901 433 $
-Salary Average : 925 000 $
-Salary Average Remaining : 901 433 $
Logan Thompson 800 000 $ (2)
-Salary Remaining : 779 618 $
-Salary Average : 800 000 $
-Salary Average Remaining : 779 618 $
Derek Grant 700 000 $ (1)
-Salary Remaining : 682 166 $
-Salary Average : 700 000 $
-Salary Average Remaining : 682 166 $
Total Pro Players20
Salary Commitment
Year 2022 : 83 900 833 $
Year 2023 : 65 575 000 $
Year 2024 : 33 191 667 $
Year 2025 : 6 666 667 $
Salary Average Commitment
Year 2022 : 77 950 833 $
Year 2023 : 62 725 000 $
Year 2024 : 33 191 667 $
Year 2025 : 6 666 667 $
Salary Cap with 1 Way Contract
Year 2022 : 83 900 833 $
Year 2023 : 65 575 000 $
Year 2024 : 33 191 667 $
Year 2025 : 6 666 667 $

Farm Players Salaries

Kirby Dach 342 500 $ (1)
Salary Remaining : 333 116 $
Salary Average : 342 500 $
Salary Average Remaining : 333 116 $
Jake McCabe 285 000 $ (2)
Salary Remaining : 277 192 $
Salary Average : 285 000 $
Salary Average Remaining : 277 192 $
Denis Gurianov 255 000 $ (4)
Salary Remaining : 248 014 $
Salary Average : 255 000 $
Salary Average Remaining : 248 014 $
Max Comtois 203 750 $ (3)
Salary Remaining : 198 168 $
Salary Average : 203 750 $
Salary Average Remaining : 198 168 $
Vasily Podkolzin 177 500 $ (4)
Salary Remaining : 172 637 $
Salary Average : 177 500 $
Salary Average Remaining : 172 637 $
David Kampf 150 000 $ (2)
Salary Remaining : 145 890 $
Salary Average : 150 000 $
Salary Average Remaining : 145 890 $
Sammy Blais 150 000 $ (4)
Salary Remaining : 145 890 $
Salary Average : 150 000 $
Salary Average Remaining : 145 890 $
Michael Rasmussen 146 000 $ (3)
Salary Remaining : 142 000 $
Salary Average : 146 000 $
Salary Average Remaining : 142 000 $
Erik Brannstrom 131 333 $ (4)
Salary Remaining : 127 735 $
Salary Average : 131 333 $
Salary Average Remaining : 127 735 $
Liam Foudy 126 917 $ (2)
Salary Remaining : 123 440 $
Salary Average : 89 417 $
Salary Average Remaining : 86 967 $
Mark Borowiecki 120 000 $ (1)
Salary Remaining : 116 712 $
Salary Average : 120 000 $
Salary Average Remaining : 116 712 $
Wade Allison 113 750 $ (2)
Salary Remaining : 110 634 $
Salary Average : 113 750 $
Salary Average Remaining : 110 634 $
Evgeny Svechnikov 107 583 $ (1)
Salary Remaining : 104 636 $
Salary Average : 107 583 $
Salary Average Remaining : 104 636 $
Tyler Madden 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Fabian Zetterlund 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Mads Sogaard 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Mattias Samuelsson 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Maxim Cajkovic 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Tyler Angle 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Jean-Luc Foudy 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 45 000 $
Salary Average Remaining : 43 767 $
Josh Mahura 91 083 $ (1)
Salary Remaining : 88 588 $
Salary Average : 91 083 $
Salary Average Remaining : 88 588 $
Michael Dipietro 91 083 $ (1)
Salary Remaining : 88 588 $
Salary Average : 91 083 $
Salary Average Remaining : 88 588 $
Aliaksei Protas 89 417 $ (2)
Salary Remaining : 86 967 $
Salary Average : 89 417 $
Salary Average Remaining : 86 967 $
Jacob Perreault 89 417 $ (4)
Salary Remaining : 86 967 $
Salary Average : 89 417 $
Salary Average Remaining : 86 967 $
Riley Damiani 89 167 $ (2)
Salary Remaining : 86 724 $
Salary Average : 89 167 $
Salary Average Remaining : 86 724 $
Isaac Ratcliffe 86 333 $ (1)
Salary Remaining : 83 968 $
Salary Average : 86 333 $
Salary Average Remaining : 83 968 $
Slater Koekkoek 85 000 $ (2)
Salary Remaining : 82 671 $
Salary Average : 85 000 $
Salary Average Remaining : 82 671 $
Martin Pospisil 81 000 $ (1)
Salary Remaining : 78 781 $
Salary Average : 81 000 $
Salary Average Remaining : 78 781 $
Fredrik Karlstrom 79 500 $ (2)
Salary Remaining : 77 322 $
Salary Average : 79 500 $
Salary Average Remaining : 77 322 $
Matthew Phillips 75 000 $ (1)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Olli Juolevi 75 000 $ (4)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Erik Kallgren 75 000 $ (1)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Derrick Pouliot 75 000 $ (1)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Total Farm Players33
Salary Commitment
Year 2022 : 4 038 833 $
Year 2023 : 2 801 751 $
Year 2024 : 1 228 000 $
Year 2025 : 878 250 $
Salary Average Commitment
Year 2022 : 3 953 833 $
Year 2023 : 2 716 751 $
Year 2024 : 1 228 000 $
Year 2025 : 878 250 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6250 - 145 $ - 0 - 0,00%
Level 2: 4250 - 76 $ - 0 - 0,00%
Level 3: 2250 - 75 $ - 0 - 0,00%
Level 4: 4256 - 50 $ - 0 - 0,00%
Luxury : 1000 - 310 $ - 0 - 0,00%
Total Capacity :18006
Farm
Farm Level 1: 2000 - 35 $ - 1 786 - 89,30%
Farm Level 2: 1000 - 15 $ - 931 - 93,10%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left35
Average Attendance - %2 717 - 90,57%
Average Income per Game84 123 $
Year to Date Revenue84 123 $

Expense

Pro Players Total Salaries83 107 458 $
Farm Players Total Salaries3 975 533 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses2 206 560 $
Farm Year To Date Expenses122 616 $
Pro Salary Cap To Date2 117 388 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue2 944 305 $
Pro Remaining Season Days153
Pro Expenses Per Days551 640 $
Pro Estimated Expenses84 400 920 $
Farm Remaining Season Days142
Farm Expenses Per Days30 654 $
Farm Estimated Expenses4 352 868 $
Estimated Season Expenses88 753 788 $
Season Salary Cap83 107 458 $
Estimate Under Maximum Salary Cap of 85 000 000 $1 892 542 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 23 107 458 $
Current Bank Account51 613 814 $
Projected Bank Account(34 195 669 $)

Pro Players Salaries

Drew Doughty 11 000 000 $ (2)
-Salary Remaining : 10 719 745 $
-Salary Average : 11 000 000 $
-Salary Average Remaining : 10 719 745 $
Evgeni Malkin 9 500 000 $ (3)
-Salary Remaining : 9 257 962 $
-Salary Average : 9 500 000 $
-Salary Average Remaining : 9 257 962 $
Jakub Voracek 8 250 000 $ (2)
-Salary Remaining : 8 039 809 $
-Salary Average : 8 250 000 $
-Salary Average Remaining : 8 039 809 $
Igor Shesterkin 5 666 667 $ (4)
-Salary Remaining : 5 522 293 $
-Salary Average : 5 666 667 $
-Salary Average Remaining : 5 522 293 $
Darnell Nurse 5 600 000 $ (3)
-Salary Remaining : 5 457 325 $
-Salary Average : 5 600 000 $
-Salary Average Remaining : 5 457 325 $
Teuvo Teravainen 5 400 000 $ (3)
-Salary Remaining : 5 262 420 $
-Salary Average : 5 400 000 $
-Salary Average Remaining : 5 262 420 $
Jaccob Slavin 5 300 000 $ (2)
-Salary Remaining : 5 164 968 $
-Salary Average : 5 300 000 $
-Salary Average Remaining : 5 164 968 $
J.T. Miller 5 250 000 $ (1)
-Salary Remaining : 5 116 242 $
-Salary Average : 5 250 000 $
-Salary Average Remaining : 5 116 242 $
T.J. Brodie 4 650 000 $ (1)
-Salary Remaining : 4 531 529 $
-Salary Average : 4 650 000 $
-Salary Average Remaining : 4 531 529 $
Jack Hughes 3 775 000 $ (1)
-Salary Remaining : 3 678 822 $
-Salary Average : 3 775 000 $
-Salary Average Remaining : 3 678 822 $
Jakub Vrana 3 350 000 $ (3)
-Salary Remaining : 3 264 650 $
-Salary Average : 3 350 000 $
-Salary Average Remaining : 3 264 650 $
Neal Pionk 3 000 000 $ (3)
-Salary Remaining : 2 923 567 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 2 923 567 $
Adam Lowry 2 916 666 $ (1)
-Salary Remaining : 2 842 356 $
-Salary Average : 2 916 666 $
-Salary Average Remaining : 2 842 356 $
Connor Brown 2 100 000 $ (1)
-Salary Remaining : 2 046 497 $
-Salary Average : 450 000 $
-Salary Average Remaining : 438 535 $
Scott Wedgewood 1 825 000 $ (3)
-Salary Remaining : 1 778 503 $
-Salary Average : 1 825 000 $
-Salary Average Remaining : 1 778 503 $
Rudolfs Balcers 1 550 000 $ (4)
-Salary Remaining : 1 510 510 $
-Salary Average : 1 550 000 $
-Salary Average Remaining : 1 510 510 $
Johan Larsson 1 475 000 $ (1)
-Salary Remaining : 1 437 420 $
-Salary Average : 1 475 000 $
-Salary Average Remaining : 1 437 420 $
Yegor Sharangovich 925 000 $ (2)
-Salary Remaining : 901 433 $
-Salary Average : 925 000 $
-Salary Average Remaining : 901 433 $
Isac Lundestrom 874 125 $ (4)
-Salary Remaining : 851 854 $
-Salary Average : 874 125 $
-Salary Average Remaining : 851 854 $
Matt Roy 700 000 $ (1)
-Salary Remaining : 682 166 $
-Salary Average : 700 000 $
-Salary Average Remaining : 682 166 $
Total Pro Players20
Salary Commitment
Year 2022 : 83 107 458 $
Year 2023 : 62 240 792 $
Year 2024 : 36 765 792 $
Year 2025 : 8 090 792 $
Salary Average Commitment
Year 2022 : 81 457 458 $
Year 2023 : 62 240 792 $
Year 2024 : 36 765 792 $
Year 2025 : 8 090 792 $
Salary Cap with 1 Way Contract
Year 2022 : 83 107 458 $
Year 2023 : 62 240 792 $
Year 2024 : 36 765 792 $
Year 2025 : 8 090 792 $

Farm Players Salaries

Jake DeBrusk 367 500 $ (4)
Salary Remaining : 357 432 $
Salary Average : 367 500 $
Salary Average Remaining : 357 432 $
Kaapo Kakko 357 500 $ (1)
Salary Remaining : 347 705 $
Salary Average : 357 500 $
Salary Average Remaining : 347 705 $
Alexander Kerfoot 350 000 $ (3)
Salary Remaining : 340 411 $
Salary Average : 350 000 $
Salary Average Remaining : 340 411 $
Ethan Bear 200 000 $ (3)
Salary Remaining : 194 521 $
Salary Average : 200 000 $
Salary Average Remaining : 194 521 $
Aleksi Heponiemi 177 500 $ (1)
Salary Remaining : 172 637 $
Salary Average : 177 500 $
Salary Average Remaining : 172 637 $
Adam Boqvist 174 417 $ (1)
Salary Remaining : 169 638 $
Salary Average : 174 417 $
Salary Average Remaining : 169 638 $
Gabriel Vilardi 162 700 $ (1)
Salary Remaining : 158 242 $
Salary Average : 162 700 $
Salary Average Remaining : 158 242 $
Brendan Lemieux 155 000 $ (3)
Salary Remaining : 150 753 $
Salary Average : 155 000 $
Salary Average Remaining : 150 753 $
Connor Carrick 150 000 $ (1)
Salary Remaining : 145 890 $
Salary Average : 150 000 $
Salary Average Remaining : 145 890 $
Ty Dellandrea 140 083 $ (2)
Salary Remaining : 136 245 $
Salary Average : 86 333 $
Salary Average Remaining : 83 968 $
Bobby Brink 113 750 $ (4)
Salary Remaining : 110 634 $
Salary Average : 113 750 $
Salary Average Remaining : 110 634 $
Craig Anderson 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Jon Merrill 93 750 $ (2)
Salary Remaining : 91 182 $
Salary Average : 93 750 $
Salary Average Remaining : 91 182 $
William Borgen 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Sam Lafferty 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Rem Pitlick 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Jacob Bryson 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Arttu Ruotsalainen 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Matej Pekar 91 333 $ (2)
Salary Remaining : 88 831 $
Salary Average : 76 417 $
Salary Average Remaining : 74 323 $
Logan Stanley 90 000 $ (2)
Salary Remaining : 87 534 $
Salary Average : 90 000 $
Salary Average Remaining : 87 534 $
Kody Clark 89 417 $ (1)
Salary Remaining : 86 967 $
Salary Average : 89 417 $
Salary Average Remaining : 86 967 $
Nolan Foote 86 333 $ (4)
Salary Remaining : 83 968 $
Salary Average : 86 333 $
Salary Average Remaining : 83 968 $
Curtis Douglas 83 750 $ (4)
Salary Remaining : 81 455 $
Salary Average : 83 750 $
Salary Average Remaining : 81 455 $
Alexander True 80 000 $ (1)
Salary Remaining : 77 808 $
Salary Average : 80 000 $
Salary Average Remaining : 77 808 $
Joachim Blichfeld 79 000 $ (1)
Salary Remaining : 76 836 $
Salary Average : 79 000 $
Salary Average Remaining : 76 836 $
Hayden Verbeek 77 667 $ (1)
Salary Remaining : 75 539 $
Salary Average : 77 667 $
Salary Average Remaining : 75 539 $
Logan Brown 75 000 $ (2)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Zach Whitecloud 75 000 $ (1)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Connor Ingram 73 333 $ (1)
Salary Remaining : 71 324 $
Salary Average : 73 333 $
Salary Average Remaining : 71 324 $
Callum Booth 70 000 $ (1)
Salary Remaining : 68 082 $
Salary Average : 70 000 $
Salary Average Remaining : 68 082 $
Total Farm Players30
Salary Commitment
Year 2022 : 3 975 533 $
Year 2023 : 2 031 499 $
Year 2024 : 1 356 333 $
Year 2025 : 651 333 $
Salary Average Commitment
Year 2022 : 3 906 867 $
Year 2023 : 1 962 833 $
Year 2024 : 1 356 333 $
Year 2025 : 651 333 $

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6475 - 154 $ - 6 032 - 93,16%
Level 2: 5375 - 82 $ - 5 375 - 100,00%
Level 3: 2375 - 65 $ - 2 375 - 100,00%
Level 4: 4290 - 44 $ - 4 290 - 100,00%
Luxury : 1000 - 306 $ - 1 000 - 100,00%
Total Capacity :19515
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %19 072 - 97,73%
Average Income per Game2 220 694 $
Year to Date Revenue2 220 694 $
Farm
Home Games Left36
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries84 415 833 $
Farm Players Total Salaries2 891 667 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses2 227 156 $
Farm Year To Date Expenses147 716 $
Pro Salary Cap To Date2 150 720 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue88 827 760 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days153
Pro Expenses Per Days556 789 $
Pro Estimated Expenses85 188 717 $
Farm Remaining Season Days142
Farm Expenses Per Days36 929 $
Farm Estimated Expenses5 243 918 $
Estimated Season Expenses90 432 635 $
Season Salary Cap84 415 833 $
Estimate Under Maximum Salary Cap of 85 000 000 $584 167 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 24 415 833 $
Current Bank Account19 904 107 $
Projected Bank Account18 299 232 $

Pro Players Salaries

Jack Eichel 10 000 000 $ (3)
-Salary Remaining : 9 745 223 $
-Salary Average : 10 000 000 $
-Salary Average Remaining : 9 745 223 $
Gustav Nyquist 6 250 000 $ (3)
-Salary Remaining : 6 090 764 $
-Salary Average : 6 250 000 $
-Salary Average Remaining : 6 090 764 $
Erik Johnson 6 000 000 $ (2)
-Salary Remaining : 5 847 134 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 847 134 $
Esa Lindell 5 800 000 $ (3)
-Salary Remaining : 5 652 229 $
-Salary Average : 5 800 000 $
-Salary Average Remaining : 5 652 229 $
Tyler Bertuzzi 4 750 000 $ (3)
-Salary Remaining : 4 628 981 $
-Salary Average : 4 750 000 $
-Salary Average Remaining : 4 628 981 $
Sam Bennett 4 425 000 $ (4)
-Salary Remaining : 4 312 261 $
-Salary Average : 4 425 000 $
-Salary Average Remaining : 4 312 261 $
Jordan Binnington 4 400 000 $ (2)
-Salary Remaining : 4 287 898 $
-Salary Average : 4 400 000 $
-Salary Average Remaining : 4 287 898 $
Olli Maatta 4 083 333 $ (1)
-Salary Remaining : 3 979 299 $
-Salary Average : 4 083 333 $
-Salary Average Remaining : 3 979 299 $
David Perron 4 000 000 $ (2)
-Salary Remaining : 3 898 089 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 3 898 089 $
David Savard 4 000 000 $ (3)
-Salary Remaining : 3 898 089 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 3 898 089 $
Matt Murray 3 750 000 $ (1)
-Salary Remaining : 3 654 459 $
-Salary Average : 3 750 000 $
-Salary Average Remaining : 3 654 459 $
Mikael Granlund 3 750 000 $ (2)
-Salary Remaining : 3 654 459 $
-Salary Average : 3 750 000 $
-Salary Average Remaining : 3 654 459 $
J.T. Compher (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 3 410 828 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 3 410 828 $
Dylan Strome 3 338 333 $ (2)
-Salary Remaining : 3 253 280 $
-Salary Average : 3 338 333 $
-Salary Average Remaining : 3 253 280 $
Andre Burakovsky 3 250 000 $ (1)
-Salary Remaining : 3 167 197 $
-Salary Average : 3 250 000 $
-Salary Average Remaining : 3 167 197 $
Erik Gudbranson 3 200 000 $ (3)
-Salary Remaining : 3 118 471 $
-Salary Average : 3 200 000 $
-Salary Average Remaining : 3 118 471 $
Carl Hagelin 2 750 000 $ (1)
-Salary Remaining : 2 679 936 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 2 679 936 $
Dylan Cozens 1 744 167 $ (1)
-Salary Remaining : 1 699 730 $
-Salary Average : 1 744 167 $
-Salary Average Remaining : 1 699 730 $
Nils Hoglander 1 125 000 $ (2)
-Salary Remaining : 1 096 338 $
-Salary Average : 891 667 $
-Salary Average Remaining : 868 949 $
Victor Olofsson 925 000 $ (2)
-Salary Remaining : 901 433 $
-Salary Average : 925 000 $
-Salary Average Remaining : 901 433 $
Janis Moser 925 000 $ (2)
-Salary Remaining : 901 433 $
-Salary Average : 925 000 $
-Salary Average Remaining : 901 433 $
Devin Shore 850 000 $ (1)
-Salary Remaining : 828 344 $
-Salary Average : 850 000 $
-Salary Average Remaining : 828 344 $
Noah Gregor 850 000 $ (1)
-Salary Remaining : 828 344 $
-Salary Average : 850 000 $
-Salary Average Remaining : 828 344 $
Michael Del Zotto 750 000 $ (1)
-Salary Remaining : 730 892 $
-Salary Average : 750 000 $
-Salary Average Remaining : 730 892 $
Total Pro Players24
Salary Commitment
Year 2022 : 84 415 833 $
Year 2023 : 66 388 333 $
Year 2024 : 38 425 000 $
Year 2025 : 4 425 000 $
Salary Average Commitment
Year 2022 : 84 182 500 $
Year 2023 : 66 155 000 $
Year 2024 : 38 425 000 $
Year 2025 : 4 425 000 $
Salary Cap with 1 Way Contract
Year 2022 : 84 415 833 $
Year 2023 : 66 388 333 $
Year 2024 : 38 425 000 $
Year 2025 : 4 425 000 $

Farm Players Salaries

Brett Kulak 285 000 $ (3)
Salary Remaining : 277 192 $
Salary Average : 285 000 $
Salary Average Remaining : 277 192 $
Philippe Myers 255 000 $ (4)
Salary Remaining : 248 014 $
Salary Average : 255 000 $
Salary Average Remaining : 248 014 $
Morgan Barron 177 500 $ (2)
Salary Remaining : 172 637 $
Salary Average : 177 500 $
Salary Average Remaining : 172 637 $
Braden Schneider 132 500 $ (4)
Salary Remaining : 128 870 $
Salary Average : 132 500 $
Salary Average Remaining : 128 870 $
Justus Annunen 105 000 $ (2)
Salary Remaining : 102 123 $
Salary Average : 45 000 $
Salary Average Remaining : 43 767 $
Connor Zary 103 583 $ (3)
Salary Remaining : 100 745 $
Salary Average : 103 583 $
Salary Average Remaining : 100 745 $
Henrik Borgstrom 100 000 $ (4)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Andrew Hammond 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Zack MacEwen 99 583 $ (1)
Salary Remaining : 96 855 $
Salary Average : 132 917 $
Salary Average Remaining : 129 275 $
Joey Anderson 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Gustav Lindstrom 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Jonatan Berggren 92 500 $ (4)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Philipp Kurashev 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Simon Holmstrom 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Pavel Dorofeyev 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 45 000 $
Salary Average Remaining : 43 767 $
Kevin Bahl 90 250 $ (2)
Salary Remaining : 87 777 $
Salary Average : 90 250 $
Salary Average Remaining : 87 777 $
Dennis Cholowski 90 000 $ (2)
Salary Remaining : 87 534 $
Salary Average : 90 000 $
Salary Average Remaining : 87 534 $
Noel Gunler 89 667 $ (3)
Salary Remaining : 87 210 $
Salary Average : 89 667 $
Salary Average Remaining : 87 210 $
Alec Regula 89 417 $ (2)
Salary Remaining : 86 967 $
Salary Average : 89 417 $
Salary Average Remaining : 86 967 $
Seth Barton 83 250 $ (1)
Salary Remaining : 80 969 $
Salary Average : 83 250 $
Salary Average Remaining : 80 969 $
Carson Meyer 82 000 $ (3)
Salary Remaining : 79 753 $
Salary Average : 82 000 $
Salary Average Remaining : 79 753 $
Aidan Dudas 79 167 $ (2)
Salary Remaining : 76 998 $
Salary Average : 79 167 $
Salary Average Remaining : 76 998 $
Michael Amadio 76 250 $ (3)
Salary Remaining : 74 161 $
Salary Average : 76 250 $
Salary Average Remaining : 74 161 $
Kevin Poulin 75 000 $ (1)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Jansen Harkins 75 000 $ (3)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Juho Lammikko 75 000 $ (3)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Victor Mete 73 500 $ (2)
Salary Remaining : 71 486 $
Salary Average : 73 500 $
Salary Average Remaining : 71 486 $
Total Farm Players27
Salary Commitment
Year 2022 : 2 891 667 $
Year 2023 : 2 163 834 $
Year 2024 : 1 366 500 $
Year 2025 : 580 000 $
Salary Average Commitment
Year 2022 : 2 817 501 $
Year 2023 : 2 056 334 $
Year 2024 : 1 366 500 $
Year 2025 : 580 000 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6200 - 195 $ - 6 014 - 97,00%
Level 2: 5200 - 115 $ - 5 188 - 99,77%
Level 3: 2200 - 80 $ - 2 200 - 100,00%
Level 4: 4052 - 65 $ - 3 152 - 77,79%
Luxury : 1000 - 287 $ - 1 000 - 100,00%
Total Capacity :18652
Farm
Farm Level 1: 2000 - 35 $ - 1 979 - 98,95%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %17 554 - 94,11%
Average Income per Game2 680 953 $
Year to Date Revenue2 680 953 $
Farm
Home Games Left35
Average Attendance - %2 979 - 99,30%
Average Income per Game92 691 $
Year to Date Revenue92 691 $

Expense

Pro Players Total Salaries83 149 999 $
Farm Players Total Salaries3 733 416 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses2 207 644 $
Farm Year To Date Expenses143 380 $
Pro Salary Cap To Date2 118 472 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue107 238 120 $
Farm Estimated Season Revenue3 244 185 $
Pro Remaining Season Days153
Pro Expenses Per Days551 911 $
Pro Estimated Expenses84 442 383 $
Farm Remaining Season Days142
Farm Expenses Per Days35 845 $
Farm Estimated Expenses5 089 990 $
Estimated Season Expenses89 532 373 $
Season Salary Cap83 149 999 $
Estimate Under Maximum Salary Cap of 85 000 000 $1 850 001 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 23 149 999 $
Current Bank Account20 470 652 $
Projected Bank Account41 420 584 $

Pro Players Salaries

Jeff Skinner 11 500 000 $ (3)
-Salary Remaining : 11 207 006 $
-Salary Average : 11 500 000 $
-Salary Average Remaining : 11 207 006 $
Jonathan Toews 10 500 000 $ (1)
-Salary Remaining : 10 232 484 $
-Salary Average : 10 500 000 $
-Salary Average Remaining : 10 232 484 $
Brent Burns 10 500 000 $ (3)
-Salary Remaining : 10 232 484 $
-Salary Average : 10 500 000 $
-Salary Average Remaining : 10 232 484 $
Mika Zibanejad 5 350 000 $ (2)
-Salary Remaining : 5 213 694 $
-Salary Average : 5 350 000 $
-Salary Average Remaining : 5 213 694 $
Paul Stastny 5 250 000 $ (3)
-Salary Remaining : 5 116 242 $
-Salary Average : 5 250 000 $
-Salary Average Remaining : 5 116 242 $
Samuel Girard 5 000 000 $ (2)
-Salary Remaining : 4 872 611 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 4 872 611 $
Josh Bailey 5 000 000 $ (2)
-Salary Remaining : 4 872 611 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 4 872 611 $
Devon Toews 4 100 000 $ (3)
-Salary Remaining : 3 995 541 $
-Salary Average : 4 100 000 $
-Salary Average Remaining : 3 995 541 $
Jake Allen 4 000 000 $ (3)
-Salary Remaining : 3 898 089 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 3 898 089 $
Marco Scandella 3 275 000 $ (2)
-Salary Remaining : 3 191 561 $
-Salary Average : 3 275 000 $
-Salary Average Remaining : 3 191 561 $
Phillip Danault 3 083 333 $ (1)
-Salary Remaining : 3 004 777 $
-Salary Average : 3 083 333 $
-Salary Average Remaining : 3 004 777 $
Robert Thomas 2 800 000 $ (4)
-Salary Remaining : 2 728 662 $
-Salary Average : 2 800 000 $
-Salary Average Remaining : 2 728 662 $
Radko Gudas 2 500 000 $ (2)
-Salary Remaining : 2 436 306 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 2 436 306 $
Ivan Barbashev 2 250 000 $ (4)
-Salary Remaining : 2 192 675 $
-Salary Average : 2 250 000 $
-Salary Average Remaining : 2 192 675 $
Anton Forsberg 2 150 000 $ (3)
-Salary Remaining : 2 095 223 $
-Salary Average : 2 150 000 $
-Salary Average Remaining : 2 095 223 $
Dante Fabbro 1 491 666 $ (1)
-Salary Remaining : 1 453 662 $
-Salary Average : 1 491 666 $
-Salary Average Remaining : 1 453 662 $
Joel Farabee 1 425 000 $ (1)
-Salary Remaining : 1 388 694 $
-Salary Average : 1 425 000 $
-Salary Average Remaining : 1 388 694 $
Ryan Carpenter 1 000 000 $ (3)
-Salary Remaining : 974 522 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 974 522 $
Brian Boyle 1 000 000 $ (3)
-Salary Remaining : 974 522 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 974 522 $
Michael McLeod 975 000 $ (4)
-Salary Remaining : 950 159 $
-Salary Average : 975 000 $
-Salary Average Remaining : 950 159 $
Total Pro Players20
Salary Commitment
Year 2022 : 83 149 999 $
Year 2023 : 66 650 000 $
Year 2024 : 45 525 000 $
Year 2025 : 6 025 000 $
Salary Average Commitment
Year 2022 : 83 149 999 $
Year 2023 : 66 650 000 $
Year 2024 : 45 525 000 $
Year 2025 : 6 025 000 $
Salary Cap with 1 Way Contract
Year 2022 : 83 149 999 $
Year 2023 : 66 650 000 $
Year 2024 : 45 525 000 $
Year 2025 : 6 025 000 $

Farm Players Salaries

Chris Driedger 350 000 $ (3)
Salary Remaining : 340 411 $
Salary Average : 350 000 $
Salary Average Remaining : 340 411 $
Jay Beagle 300 000 $ (2)
Salary Remaining : 291 781 $
Salary Average : 300 000 $
Salary Average Remaining : 291 781 $
Oskar Lindblom 300 000 $ (1)
Salary Remaining : 291 781 $
Salary Average : 300 000 $
Salary Average Remaining : 291 781 $
Alex Turcotte 247 500 $ (2)
Salary Remaining : 240 719 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Tyler Bozak 200 000 $ (1)
Salary Remaining : 194 521 $
Salary Average : 200 000 $
Salary Average Remaining : 194 521 $
Nils Lundkvist 177 500 $ (4)
Salary Remaining : 172 637 $
Salary Average : 177 500 $
Salary Average Remaining : 172 637 $
Marco Rossi 174 417 $ (4)
Salary Remaining : 169 638 $
Salary Average : 174 417 $
Salary Average Remaining : 169 638 $
Tyson Jost 167 333 $ (2)
Salary Remaining : 162 749 $
Salary Average : 167 333 $
Salary Average Remaining : 162 749 $
Garnet Hathaway 150 000 $ (3)
Salary Remaining : 145 890 $
Salary Average : 150 000 $
Salary Average Remaining : 145 890 $
Lassi Thomson 135 000 $ (2)
Salary Remaining : 131 301 $
Salary Average : 89 417 $
Salary Average Remaining : 86 967 $
Ronald Attard 135 000 $ (2)
Salary Remaining : 131 301 $
Salary Average : 135 000 $
Salary Average Remaining : 131 301 $
Matthew Peca 130 000 $ (1)
Salary Remaining : 126 438 $
Salary Average : 130 000 $
Salary Average Remaining : 126 438 $
Jacob Bernard-Docker 120 833 $ (4)
Salary Remaining : 117 523 $
Salary Average : 120 833 $
Salary Average Remaining : 117 523 $
Ryan Dzingel 110 000 $ (3)
Salary Remaining : 106 986 $
Salary Average : 110 000 $
Salary Average Remaining : 106 986 $
Paul Byron 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Luke Glendening 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Loui Eriksson 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Drake Caggiula 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Helge Grans 92 500 $ (4)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Malcolm Subban 85 000 $ (3)
Salary Remaining : 82 671 $
Salary Average : 85 000 $
Salary Average Remaining : 82 671 $
Carl Dahlstrom 85 000 $ (3)
Salary Remaining : 82 671 $
Salary Average : 85 000 $
Salary Average Remaining : 82 671 $
Tyler Tucker 80 833 $ (4)
Salary Remaining : 78 619 $
Salary Average : 80 833 $
Salary Average Remaining : 78 619 $
Greg McKegg 75 000 $ (3)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Louis Domingue 75 000 $ (3)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Carl Grundstrom 72 500 $ (4)
Salary Remaining : 70 514 $
Salary Average : 72 500 $
Salary Average Remaining : 70 514 $
Kevin Rooney 70 000 $ (1)
Salary Remaining : 68 082 $
Salary Average : 70 000 $
Salary Average Remaining : 68 082 $
Matt Irwin (Out of Payroll) 70 000 $ (2)
Salary Remaining : 68 082 $
Salary Average : 70 000 $
Salary Average Remaining : 68 082 $
Total Farm Players27
Salary Commitment
Year 2022 : 3 803 416 $
Year 2023 : 2 703 416 $
Year 2024 : 1 648 583 $
Year 2025 : 718 583 $
Salary Average Commitment
Year 2022 : 3 602 833 $
Year 2023 : 2 502 833 $
Year 2024 : 1 648 583 $
Year 2025 : 718 583 $

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 6000 - 160 $ - 6 000 - 100,00%
Level 2: 4919 - 130 $ - 4 643 - 94,39%
Level 3: 1990 - 90 $ - 1 990 - 100,00%
Level 4: 3900 - 55 $ - 3 826 - 98,10%
Luxury : 1000 - 300 $ - 1 000 - 100,00%
Total Capacity :17809
Farm
Farm Level 1: 2000 - 40 $ - 1 421 - 71,05%
Farm Level 2: 1000 - 20 $ - 566 - 56,60%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %17 459 - 98,03%
Average Income per Game2 478 432 $
Year to Date Revenue2 478 432 $
Farm
Home Games Left35
Average Attendance - %1 987 - 66,23%
Average Income per Game74 976 $
Year to Date Revenue74 976 $

Expense

Pro Players Total Salaries81 651 112 $
Farm Players Total Salaries2 939 584 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses2 156 716 $
Farm Year To Date Expenses107 932 $
Pro Salary Cap To Date2 080 284 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue99 137 280 $
Farm Estimated Season Revenue2 624 160 $
Pro Remaining Season Days153
Pro Expenses Per Days539 179 $
Pro Estimated Expenses82 494 387 $
Farm Remaining Season Days142
Farm Expenses Per Days26 983 $
Farm Estimated Expenses3 831 586 $
Estimated Season Expenses86 325 973 $
Season Salary Cap81 651 112 $
Estimate Under Maximum Salary Cap of 85 000 000 $3 348 888 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 21 651 112 $
Current Bank Account13 604 804 $
Projected Bank Account29 040 271 $

Pro Players Salaries

Mark Stone 9 500 000 $ (1)
-Salary Remaining : 9 257 962 $
-Salary Average : 9 500 000 $
-Salary Average Remaining : 9 257 962 $
Evgeny Kuznetsov 7 800 000 $ (2)
-Salary Remaining : 7 601 274 $
-Salary Average : 7 800 000 $
-Salary Average Remaining : 7 601 274 $
Brayden Point 6 750 000 $ (4)
-Salary Remaining : 6 578 025 $
-Salary Average : 6 750 000 $
-Salary Average Remaining : 6 578 025 $
John Gibson 6 400 000 $ (2)
-Salary Remaining : 6 236 943 $
-Salary Average : 6 400 000 $
-Salary Average Remaining : 6 236 943 $
Mathew Dumba 6 000 000 $ (3)
-Salary Remaining : 5 847 134 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 847 134 $
Kyle Okposo 6 000 000 $ (3)
-Salary Remaining : 5 847 134 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 847 134 $
Nate Schmidt 5 950 000 $ (2)
-Salary Remaining : 5 798 408 $
-Salary Average : 5 950 000 $
-Salary Average Remaining : 5 798 408 $
Ben Chiarot 5 500 000 $ (3)
-Salary Remaining : 5 359 873 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 5 359 873 $
Conor Garland 4 950 000 $ (4)
-Salary Remaining : 4 823 885 $
-Salary Average : 4 950 000 $
-Salary Average Remaining : 4 823 885 $
Rickard Rakell 3 789 444 $ (1)
-Salary Remaining : 3 692 898 $
-Salary Average : 3 789 444 $
-Salary Average Remaining : 3 692 898 $
Tim Stutzle 3 425 000 $ (1)
-Salary Remaining : 3 337 739 $
-Salary Average : 3 425 000 $
-Salary Average Remaining : 3 337 739 $
Anthony Mantha 3 300 000 $ (2)
-Salary Remaining : 3 215 924 $
-Salary Average : 3 300 000 $
-Salary Average Remaining : 3 215 924 $
Cale Makar 2 854 166 $ (1)
-Salary Remaining : 2 781 448 $
-Salary Average : 2 854 166 $
-Salary Average Remaining : 2 781 448 $
Dmitry Kulikov 2 250 000 $ (2)
-Salary Remaining : 2 192 675 $
-Salary Average : 2 250 000 $
-Salary Average Remaining : 2 192 675 $
Luke Schenn 1 850 001 $ (3)
-Salary Remaining : 1 802 867 $
-Salary Average : 1 850 001 $
-Salary Average Remaining : 1 802 867 $
Mark Kastelic 1 571 668 $ (3)
-Salary Remaining : 1 531 626 $
-Salary Average : 1 571 668 $
-Salary Average Remaining : 1 531 626 $
Austin Watson 1 100 000 $ (1)
-Salary Remaining : 1 071 975 $
-Salary Average : 1 183 333 $
-Salary Average Remaining : 1 153 184 $
Jamie Benn 1 000 000 $ (1)
-Salary Remaining : 974 522 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 974 522 $
Kaapo Kahkonen (Out of Payroll) 925 000 $ (1)
-Salary Remaining : 901 433 $
-Salary Average : 925 000 $
-Salary Average Remaining : 901 433 $
Mathieu Joseph 910 833 $ (1)
-Salary Remaining : 887 627 $
-Salary Average : 910 833 $
-Salary Average Remaining : 887 627 $
Corey Perry 750 000 $ (2)
-Salary Remaining : 730 892 $
-Salary Average : 750 000 $
-Salary Average Remaining : 730 892 $
Daniel Vladar 750 000 $ (1)
-Salary Remaining : 730 892 $
-Salary Average : 750 000 $
-Salary Average Remaining : 730 892 $
Total Pro Players22
Salary Commitment
Year 2022 : 83 326 112 $
Year 2023 : 59 071 669 $
Year 2024 : 32 621 669 $
Year 2025 : 11 700 000 $
Salary Average Commitment
Year 2022 : 83 409 445 $
Year 2023 : 59 071 669 $
Year 2024 : 32 621 669 $
Year 2025 : 11 700 000 $
Salary Cap with 1 Way Contract
Year 2022 : 83 326 112 $
Year 2023 : 59 071 669 $
Year 2024 : 32 621 669 $
Year 2025 : 11 700 000 $

Farm Players Salaries

Brendan Gallagher 375 000 $ (1)
Salary Remaining : 364 726 $
Salary Average : 375 000 $
Salary Average Remaining : 364 726 $
Bowen Byram 339 417 $ (1)
Salary Remaining : 330 118 $
Salary Average : 339 417 $
Salary Average Remaining : 330 118 $
Michal Kempny 250 000 $ (1)
Salary Remaining : 243 151 $
Salary Average : 250 000 $
Salary Average Remaining : 243 151 $
Grigori Denisenko 177 500 $ (2)
Salary Remaining : 172 637 $
Salary Average : 45 000 $
Salary Average Remaining : 43 767 $
Victor Soderstrom 152 333 $ (2)
Salary Remaining : 148 160 $
Salary Average : 152 333 $
Salary Average Remaining : 148 160 $
Peyton Krebs 127 500 $ (2)
Salary Remaining : 124 007 $
Salary Average : 127 500 $
Salary Average Remaining : 124 007 $
Rocco Grimaldi 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Paul Cotter 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Valtteri Puustinen 93 750 $ (3)
Salary Remaining : 91 182 $
Salary Average : 93 750 $
Salary Average Remaining : 91 182 $
William Lockwood 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Ivan Prosvetov 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Jesper Boqvist (Out of Payroll) 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Danila Klimovich 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Roby Jarventie 92 500 $ (3)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Nicolas Meloche 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Egor Afanasyev 90 917 $ (3)
Salary Remaining : 88 426 $
Salary Average : 90 917 $
Salary Average Remaining : 88 426 $
Nathan Legare 90 500 $ (4)
Salary Remaining : 88 021 $
Salary Average : 90 500 $
Salary Average Remaining : 88 021 $
Matthew Robertson 89 667 $ (4)
Salary Remaining : 87 210 $
Salary Average : 89 667 $
Salary Average Remaining : 87 210 $
Guillaume Brisebois 88 833 $ (2)
Salary Remaining : 86 400 $
Salary Average : 88 833 $
Salary Average Remaining : 86 400 $
Logan Hutsko 86 750 $ (3)
Salary Remaining : 84 373 $
Salary Average : 86 750 $
Salary Average Remaining : 84 373 $
Declan Chisholm 82 750 $ (3)
Salary Remaining : 80 483 $
Salary Average : 82 750 $
Salary Average Remaining : 80 483 $
Nicholas Robertson 82 167 $ (2)
Salary Remaining : 79 916 $
Salary Average : 82 167 $
Salary Average Remaining : 79 916 $
Sean Day 75 000 $ (4)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Zachary Fucale 75 000 $ (1)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Joel L'Esperance (Out of Payroll) 72 500 $ (4)
Salary Remaining : 70 514 $
Salary Average : 72 500 $
Salary Average Remaining : 70 514 $
Total Farm Players25
Salary Commitment
Year 2022 : 3 104 584 $
Year 2023 : 1 495 167 $
Year 2024 : 774 334 $
Year 2025 : 327 667 $
Salary Average Commitment
Year 2022 : 2 972 084 $
Year 2023 : 1 362 667 $
Year 2024 : 774 334 $
Year 2025 : 327 667 $

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6500 - 175 $ - 5 592 - 86,03%
Level 2: 5500 - 100 $ - 5 336 - 97,02%
Level 3: 2500 - 75 $ - 2 302 - 92,08%
Level 4: 4200 - 50 $ - 4 055 - 96,55%
Luxury : 1017 - 350 $ - 838 - 82,40%
Total Capacity :19717
Farm
Farm Level 1: 2000 - 35 $ - 1 775 - 88,75%
Farm Level 2: 1000 - 15 $ - 882 - 88,20%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %18 123 - 91,92%
Average Income per Game2 398 990 $
Year to Date Revenue2 398 990 $
Farm
Home Games Left35
Average Attendance - %2 657 - 88,57%
Average Income per Game82 891 $
Year to Date Revenue82 891 $

Expense

Pro Players Total Salaries78 325 366 $
Farm Players Total Salaries2 685 329 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses2 135 679 $
Farm Year To Date Expenses114 085 $
Pro Salary Cap To Date2 046 507 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue95 959 600 $
Farm Estimated Season Revenue2 901 185 $
Pro Remaining Season Days153
Pro Expenses Per Days521 181 $
Pro Estimated Expenses79 740 693 $
Farm Remaining Season Days142
Farm Expenses Per Days28 667 $
Farm Estimated Expenses4 070 714 $
Estimated Season Expenses83 811 407 $
Season Salary Cap78 325 366 $
Estimate Under Maximum Salary Cap of 85 000 000 $6 674 634 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 18 325 366 $
Current Bank Account57 709 374 $
Projected Bank Account72 758 752 $

Pro Players Salaries

Auston Matthews 11 634 000 $ (2)
-Salary Remaining : 11 337 592 $
-Salary Average : 11 634 000 $
-Salary Average Remaining : 11 337 592 $
Sebastian Aho 8 454 000 $ (2)
-Salary Remaining : 8 238 611 $
-Salary Average : 8 454 000 $
-Salary Average Remaining : 8 238 611 $
Joe Pavelski 7 775 000 $ (1)
-Salary Remaining : 7 576 911 $
-Salary Average : 7 775 000 $
-Salary Average Remaining : 7 576 911 $
William Nylander 6 962 366 $ (4)
-Salary Remaining : 6 784 981 $
-Salary Average : 6 962 366 $
-Salary Average Remaining : 6 784 981 $
Mark Giordano 6 750 000 $ (2)
-Salary Remaining : 6 578 025 $
-Salary Average : 6 750 000 $
-Salary Average Remaining : 6 578 025 $
Cam Fowler 6 500 000 $ (2)
-Salary Remaining : 6 334 395 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 6 334 395 $
Torey Krug 6 500 000 $ (3)
-Salary Remaining : 6 334 395 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 6 334 395 $
Filip Forsberg 6 000 000 $ (3)
-Salary Remaining : 5 847 134 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 847 134 $
Alec Martinez 4 000 000 $ (2)
-Salary Remaining : 3 898 089 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 3 898 089 $
Teddy Blueger 3 200 000 $ (3)
-Salary Remaining : 3 118 471 $
-Salary Average : 3 200 000 $
-Salary Average Remaining : 3 118 471 $
Gustav Forsling (Out of Payroll) 2 666 667 $ (4)
-Salary Remaining : 2 598 726 $
-Salary Average : 2 666 667 $
-Salary Average Remaining : 2 598 726 $
Eric Robinson 1 975 000 $ (3)
-Salary Remaining : 1 924 682 $
-Salary Average : 1 975 000 $
-Salary Average Remaining : 1 924 682 $
Dominik Kubalik 1 775 000 $ (1)
-Salary Remaining : 1 729 777 $
-Salary Average : 1 775 000 $
-Salary Average Remaining : 1 729 777 $
Scott Mayfield 1 450 000 $ (2)
-Salary Remaining : 1 413 057 $
-Salary Average : 1 450 000 $
-Salary Average Remaining : 1 413 057 $
Derick Brassard 1 200 000 $ (1)
-Salary Remaining : 1 169 427 $
-Salary Average : 1 866 667 $
-Salary Average Remaining : 1 819 109 $
Andreas Athanasiou 1 200 000 $ (3)
-Salary Remaining : 1 169 427 $
-Salary Average : 450 000 $
-Salary Average Remaining : 438 535 $
Kevin Lankinen 800 000 $ (2)
-Salary Remaining : 779 618 $
-Salary Average : 800 000 $
-Salary Average Remaining : 779 618 $
Patrick Brown 775 000 $ (1)
-Salary Remaining : 755 255 $
-Salary Average : 775 000 $
-Salary Average Remaining : 755 255 $
Ville Husso 700 000 $ (1)
-Salary Remaining : 682 166 $
-Salary Average : 700 000 $
-Salary Average Remaining : 682 166 $
Frederik Gauthier 675 000 $ (1)
-Salary Remaining : 657 803 $
-Salary Average : 675 000 $
-Salary Average Remaining : 657 803 $
Total Pro Players20
Salary Commitment
Year 2022 : 80 992 033 $
Year 2023 : 68 092 033 $
Year 2024 : 28 504 033 $
Year 2025 : 9 629 033 $
Salary Average Commitment
Year 2022 : 80 908 700 $
Year 2023 : 67 342 033 $
Year 2024 : 27 754 033 $
Year 2025 : 9 629 033 $
Salary Cap with 1 Way Contract
Year 2022 : 80 992 033 $
Year 2023 : 68 092 033 $
Year 2024 : 28 504 033 $
Year 2025 : 9 629 033 $

Farm Players Salaries

Anton Khudobin 333 333 $ (2)
Salary Remaining : 324 201 $
Salary Average : 333 333 $
Salary Average Remaining : 324 201 $
Andy Greene 270 000 $ (2)
Salary Remaining : 262 603 $
Salary Average : 270 000 $
Salary Average Remaining : 262 603 $
Dillon Dube 230 000 $ (3)
Salary Remaining : 223 699 $
Salary Average : 230 000 $
Salary Average Remaining : 223 699 $
Robert Hagg 160 000 $ (2)
Salary Remaining : 155 616 $
Salary Average : 160 000 $
Salary Average Remaining : 155 616 $
Jett Woo 104 417 $ (1)
Salary Remaining : 101 556 $
Salary Average : 104 417 $
Salary Average Remaining : 101 556 $
Andrei Altybarmakian 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Lauri Pajuniemi 92 500 $ (3)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Carsen Twarynski 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Lucas Elvenes 90 333 $ (4)
Salary Remaining : 87 858 $
Salary Average : 90 333 $
Salary Average Remaining : 87 858 $
Alex Steeves 89 667 $ (3)
Salary Remaining : 87 210 $
Salary Average : 89 667 $
Salary Average Remaining : 87 210 $
Brayden Tracey 89 417 $ (2)
Salary Remaining : 86 967 $
Salary Average : 45 000 $
Salary Average Remaining : 43 767 $
Kole Lind 87 413 $ (3)
Salary Remaining : 85 018 $
Salary Average : 87 413 $
Salary Average Remaining : 85 018 $
Leon Gawanke 86 000 $ (3)
Salary Remaining : 83 644 $
Salary Average : 86 000 $
Salary Average Remaining : 83 644 $
Adam Ruzicka 85 000 $ (1)
Salary Remaining : 82 671 $
Salary Average : 85 000 $
Salary Average Remaining : 82 671 $
Egor Sokolov 85 000 $ (3)
Salary Remaining : 82 671 $
Salary Average : 85 000 $
Salary Average Remaining : 82 671 $
Pavel Gogolev 83 417 $ (2)
Salary Remaining : 81 131 $
Salary Average : 83 417 $
Salary Average Remaining : 81 131 $
Tommy Novak 81 750 $ (1)
Salary Remaining : 79 510 $
Salary Average : 81 750 $
Salary Average Remaining : 79 510 $
Joseph Duszak 80 000 $ (2)
Salary Remaining : 77 808 $
Salary Average : 45 000 $
Salary Average Remaining : 43 767 $
Kyle Capobianco 77 500 $ (2)
Salary Remaining : 75 377 $
Salary Average : 77 500 $
Salary Average Remaining : 75 377 $
Julien Gauthier 77 500 $ (2)
Salary Remaining : 75 377 $
Salary Average : 77 500 $
Salary Average Remaining : 75 377 $
Justin Bailey 75 000 $ (4)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Stuart Skinner 75 000 $ (3)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Alex Nedeljkovic 73 750 $ (3)
Salary Remaining : 71 729 $
Salary Average : 45 000 $
Salary Average Remaining : 43 767 $
Alexandre Carrier 73 333 $ (1)
Salary Remaining : 71 324 $
Salary Average : 45 000 $
Salary Average Remaining : 43 767 $
Total Farm Players24
Salary Commitment
Year 2022 : 2 685 330 $
Year 2023 : 2 248 329 $
Year 2024 : 984 662 $
Year 2025 : 165 333 $
Salary Average Commitment
Year 2022 : 2 548 829 $
Year 2023 : 2 140 163 $
Year 2024 : 955 912 $
Year 2025 : 165 333 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 6024 - 125 $ - 6 024 - 100,00%
Level 2: 5024 - 80 $ - 5 024 - 100,00%
Level 3: 2024 - 50 $ - 2 024 - 100,00%
Level 4: 4024 - 25 $ - 4 024 - 100,00%
Luxury : 1000 - 180 $ - 1 000 - 100,00%
Total Capacity :18096
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %18 096 - 100,00%
Average Income per Game1 690 392 $
Year to Date Revenue1 690 392 $
Farm
Home Games Left36
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries79 703 333 $
Farm Players Total Salaries2 205 333 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses2 094 352 $
Farm Year To Date Expenses74 120 $
Pro Salary Cap To Date2 030 660 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue67 615 680 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days153
Pro Expenses Per Days523 588 $
Pro Estimated Expenses80 108 964 $
Farm Remaining Season Days142
Farm Expenses Per Days18 530 $
Farm Estimated Expenses2 631 260 $
Estimated Season Expenses82 740 224 $
Season Salary Cap79 703 333 $
Estimate Under Maximum Salary Cap of 85 000 000 $5 296 667 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 19 703 333 $
Current Bank Account18 139 495 $
Projected Bank Account3 014 951 $

Pro Players Salaries

Blake Wheeler 9 125 000 $ (3)
-Salary Remaining : 8 892 516 $
-Salary Average : 9 125 000 $
-Salary Average Remaining : 8 892 516 $
Matt Duchene 8 000 000 $ (3)
-Salary Remaining : 7 796 178 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 7 796 178 $
Ryan O'Reilly 7 500 000 $ (1)
-Salary Remaining : 7 308 917 $
-Salary Average : 7 500 000 $
-Salary Average Remaining : 7 308 917 $
Philipp Grubauer 6 900 000 $ (3)
-Salary Remaining : 6 724 204 $
-Salary Average : 5 900 000 $
-Salary Average Remaining : 5 749 682 $
Patrice Bergeron 6 875 000 $ (3)
-Salary Remaining : 6 699 841 $
-Salary Average : 6 875 000 $
-Salary Average Remaining : 6 699 841 $
Connor Hellebuyck 6 166 666 $ (1)
-Salary Remaining : 6 009 553 $
-Salary Average : 6 166 666 $
-Salary Average Remaining : 6 009 553 $
Ondrej Palat 5 300 000 $ (3)
-Salary Remaining : 5 164 968 $
-Salary Average : 5 300 000 $
-Salary Average Remaining : 5 164 968 $
Travis Sanheim 4 675 000 $ (4)
-Salary Remaining : 4 555 892 $
-Salary Average : 4 675 000 $
-Salary Average Remaining : 4 555 892 $
Josh Manson 4 600 000 $ (3)
-Salary Remaining : 4 482 803 $
-Salary Average : 4 600 000 $
-Salary Average Remaining : 4 482 803 $
Oliver Bjorkstrand 2 500 000 $ (1)
-Salary Remaining : 2 436 306 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 2 436 306 $
Anton Lundell 1 775 000 $ (4)
-Salary Remaining : 1 729 777 $
-Salary Average : 1 775 000 $
-Salary Average Remaining : 1 729 777 $
Jamie Drysdale 1 775 000 $ (2)
-Salary Remaining : 1 729 777 $
-Salary Average : 1 775 000 $
-Salary Average Remaining : 1 729 777 $
Ryan Reaves 1 750 000 $ (2)
-Salary Remaining : 1 705 414 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 1 705 414 $
Cole Perfetti 1 627 500 $ (4)
-Salary Remaining : 1 586 035 $
-Salary Average : 1 627 500 $
-Salary Average Remaining : 1 586 035 $
Andrew Peeke 1 491 667 $ (1)
-Salary Remaining : 1 453 663 $
-Salary Average : 1 491 667 $
-Salary Average Remaining : 1 453 663 $
Alex Newhook 1 491 667 $ (2)
-Salary Remaining : 1 453 663 $
-Salary Average : 1 491 667 $
-Salary Average Remaining : 1 453 663 $
William Carrier 1 400 000 $ (3)
-Salary Remaining : 1 364 331 $
-Salary Average : 1 400 000 $
-Salary Average Remaining : 1 364 331 $
Trent Frederic 1 137 500 $ (1)
-Salary Remaining : 1 108 519 $
-Salary Average : 1 137 500 $
-Salary Average Remaining : 1 108 519 $
Ryan Lindgren 1 100 000 $ (1)
-Salary Remaining : 1 071 975 $
-Salary Average : 1 100 000 $
-Salary Average Remaining : 1 071 975 $
Nicolas Deslauriers 1 000 000 $ (3)
-Salary Remaining : 974 522 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 974 522 $
Jaden Schwartz 1 000 000 $ (1)
-Salary Remaining : 974 522 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 974 522 $
John-Jason Peterka 925 000 $ (4)
-Salary Remaining : 901 433 $
-Salary Average : 925 000 $
-Salary Average Remaining : 901 433 $
Nicolas Hague 863 333 $ (1)
-Salary Remaining : 841 337 $
-Salary Average : 863 333 $
-Salary Average Remaining : 841 337 $
Keegan Kolesar 725 000 $ (1)
-Salary Remaining : 706 529 $
-Salary Average : 725 000 $
-Salary Average Remaining : 706 529 $
Total Pro Players24
Salary Commitment
Year 2022 : 79 703 333 $
Year 2023 : 57 219 167 $
Year 2024 : 52 202 500 $
Year 2025 : 9 002 500 $
Salary Average Commitment
Year 2022 : 78 703 333 $
Year 2023 : 56 219 167 $
Year 2024 : 51 202 500 $
Year 2025 : 9 002 500 $
Salary Cap with 1 Way Contract
Year 2022 : 79 703 333 $
Year 2023 : 57 219 167 $
Year 2024 : 52 202 500 $
Year 2025 : 9 002 500 $

Farm Players Salaries

Alexander Holtz 177 500 $ (2)
Salary Remaining : 172 637 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Cam York (Out of Payroll) 130 833 $ (2)
Salary Remaining : 127 249 $
Salary Average : 130 833 $
Salary Average Remaining : 127 249 $
Justin Barron 115 833 $ (2)
Salary Remaining : 112 660 $
Salary Average : 45 000 $
Salary Average Remaining : 43 767 $
Dylan Gambrell 110 000 $ (4)
Salary Remaining : 106 986 $
Salary Average : 110 000 $
Salary Average Remaining : 106 986 $
Charlie Lindgren 100 000 $ (3)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Cameron Morrison 92 500 $ (4)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Glenn Gawdin 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Jake Walman 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Niko Mikkola 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Simon Benoit 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Lukas Dostal 91 083 $ (2)
Salary Remaining : 88 588 $
Salary Average : 45 000 $
Salary Average Remaining : 43 767 $
Mackenzie Entwistle 89 417 $ (1)
Salary Remaining : 86 967 $
Salary Average : 89 417 $
Salary Average Remaining : 86 967 $
Jakub Lauko 89 417 $ (1)
Salary Remaining : 86 967 $
Salary Average : 89 417 $
Salary Average Remaining : 86 967 $
Boris Katchouk 89 417 $ (1)
Salary Remaining : 86 967 $
Salary Average : 89 417 $
Salary Average Remaining : 86 967 $
Rafael Harvey-Pinard 87 500 $ (2)
Salary Remaining : 85 103 $
Salary Average : 45 000 $
Salary Average Remaining : 43 767 $
Kurtis MacDermid 87 500 $ (3)
Salary Remaining : 85 103 $
Salary Average : 87 500 $
Salary Average Remaining : 85 103 $
Jakob Pelletier 86 333 $ (4)
Salary Remaining : 83 968 $
Salary Average : 86 333 $
Salary Average Remaining : 83 968 $
Sam Poulin 86 333 $ (3)
Salary Remaining : 83 968 $
Salary Average : 86 333 $
Salary Average Remaining : 83 968 $
Caleb Jones 85 000 $ (4)
Salary Remaining : 82 671 $
Salary Average : 85 000 $
Salary Average Remaining : 82 671 $
Zachary Emond 80 000 $ (3)
Salary Remaining : 77 808 $
Salary Average : 80 000 $
Salary Average Remaining : 77 808 $
Mackenzie MacEachern 75 000 $ (1)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Dillon Heatherington 75 000 $ (3)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Austin Poganski 75 000 $ (4)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Matthew Highmore 72 500 $ (3)
Salary Remaining : 70 514 $
Salary Average : 72 500 $
Salary Average Remaining : 70 514 $
Alex Belzile 70 000 $ (2)
Salary Remaining : 68 082 $
Salary Average : 70 000 $
Salary Average Remaining : 68 082 $
Total Farm Players25
Salary Commitment
Year 2022 : 2 336 166 $
Year 2023 : 1 715 415 $
Year 2024 : 950 166 $
Year 2025 : 448 833 $
Salary Average Commitment
Year 2022 : 2 091 750 $
Year 2023 : 1 470 999 $
Year 2024 : 950 166 $
Year 2025 : 448 833 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6295 - 100 $ - 6 295 - 100,00%
Level 2: 4295 - 60 $ - 4 295 - 100,00%
Level 3: 2295 - 30 $ - 2 295 - 100,00%
Level 4: 3289 - 20 $ - 3 289 - 100,00%
Luxury : 1000 - 180 $ - 1 000 - 100,00%
Total Capacity :17174
Farm
Farm Level 1: 2000 - 33 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %17 174 - 100,00%
Average Income per Game1 322 013 $
Year to Date Revenue1 322 013 $
Farm
Home Games Left36
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries64 039 723 $
Farm Players Total Salaries3 701 527 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses1 860 885 $
Farm Year To Date Expenses128 808 $
Pro Salary Cap To Date1 784 452 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 880 520 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days153
Pro Expenses Per Days427 005 $
Pro Estimated Expenses65 331 765 $
Farm Remaining Season Days142
Farm Expenses Per Days32 202 $
Farm Estimated Expenses4 572 684 $
Estimated Season Expenses69 904 449 $
Season Salary Cap64 039 723 $
Estimate Under Maximum Salary Cap of 85 000 000 $20 960 277 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 4 039 723 $
Current Bank Account45 006 558 $
Projected Bank Account27 982 629 $

Pro Players Salaries

Tyler Seguin 9 850 000 $ (1)
-Salary Remaining : 9 599 045 $
-Salary Average : 9 850 000 $
-Salary Average Remaining : 9 599 045 $
Jacob Trouba (Out of Payroll) 8 000 000 $ (2)
-Salary Remaining : 7 796 178 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 7 796 178 $
James van Riemsdyk 7 000 000 $ (1)
-Salary Remaining : 6 821 656 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 6 821 656 $
Jonathan Quick 5 800 000 $ (1)
-Salary Remaining : 5 652 229 $
-Salary Average : 5 800 000 $
-Salary Average Remaining : 5 652 229 $
Charlie Coyle 5 250 000 $ (1)
-Salary Remaining : 5 116 242 $
-Salary Average : 5 250 000 $
-Salary Average Remaining : 5 116 242 $
Nino Niederreiter 5 250 000 $ (2)
-Salary Remaining : 5 116 242 $
-Salary Average : 5 250 000 $
-Salary Average Remaining : 5 116 242 $
Brady Skjei 5 250 000 $ (1)
-Salary Remaining : 5 116 242 $
-Salary Average : 5 250 000 $
-Salary Average Remaining : 5 116 242 $
Hampus Lindholm 5 205 556 $ (2)
-Salary Remaining : 5 072 930 $
-Salary Average : 5 205 556 $
-Salary Average Remaining : 5 072 930 $
Shea Theodore 5 200 000 $ (1)
-Salary Remaining : 5 067 516 $
-Salary Average : 5 200 000 $
-Salary Average Remaining : 5 067 516 $
Chandler Stephenson 2 750 000 $ (2)
-Salary Remaining : 2 679 936 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 2 679 936 $
Ondrej Kase 2 600 000 $ (1)
-Salary Remaining : 2 533 758 $
-Salary Average : 2 600 000 $
-Salary Average Remaining : 2 533 758 $
Joshua Norris 1 633 333 $ (1)
-Salary Remaining : 1 591 719 $
-Salary Average : 1 633 333 $
-Salary Average Remaining : 1 591 719 $
Noah Dobson 1 431 667 $ (1)
-Salary Remaining : 1 395 191 $
-Salary Average : 1 431 667 $
-Salary Average Remaining : 1 395 191 $
Matt Boldy 1 325 000 $ (1)
-Salary Remaining : 1 291 242 $
-Salary Average : 1 325 000 $
-Salary Average Remaining : 1 291 242 $
Jeremy Swayman 1 050 000 $ (2)
-Salary Remaining : 1 023 248 $
-Salary Average : 1 050 000 $
-Salary Average Remaining : 1 023 248 $
Jordan Eberle 1 000 000 $ (1)
-Salary Remaining : 974 522 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 974 522 $
Derek Forbort 1 000 000 $ (2)
-Salary Remaining : 974 522 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 974 522 $
Adrian Kempe 894 167 $ (1)
-Salary Remaining : 871 386 $
-Salary Average : 894 167 $
-Salary Average Remaining : 871 386 $
Sam Gagner 850 000 $ (1)
-Salary Remaining : 828 344 $
-Salary Average : 850 000 $
-Salary Average Remaining : 828 344 $
Carter Verhaeghe 700 000 $ (1)
-Salary Remaining : 682 166 $
-Salary Average : 700 000 $
-Salary Average Remaining : 682 166 $
Total Pro Players20
Salary Commitment
Year 2022 : 72 039 723 $
Year 2023 : 23 255 556 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 72 039 723 $
Year 2023 : 23 255 556 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Cap with 1 Way Contract
Year 2022 : 72 039 723 $
Year 2023 : 23 255 556 $
Year 2024 : 0 $
Year 2025 : 0 $

Farm Players Salaries

Brandon Montour 338 750 $ (1)
Salary Remaining : 329 469 $
Salary Average : 338 750 $
Salary Average Remaining : 329 469 $
Alexandar Georgiev 242 500 $ (2)
Salary Remaining : 235 856 $
Salary Average : 242 500 $
Salary Average Remaining : 235 856 $
Michael Anderson 177 500 $ (2)
Salary Remaining : 172 637 $
Salary Average : 45 000 $
Salary Average Remaining : 43 767 $
Cody Glass 171 333 $ (1)
Salary Remaining : 166 639 $
Salary Average : 171 333 $
Salary Average Remaining : 166 639 $
Yegor Chinakhov 157 500 $ (3)
Salary Remaining : 153 185 $
Salary Average : 157 500 $
Salary Average Remaining : 153 185 $
Jack Rathbone 149 167 $ (2)
Salary Remaining : 145 080 $
Salary Average : 149 167 $
Salary Average Remaining : 145 080 $
Rasmus Kupari 108 167 $ (1)
Salary Remaining : 105 203 $
Salary Average : 108 167 $
Salary Average Remaining : 105 203 $
Jake Christiansen 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Daniil Miromanov 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Cole Koepke 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Sasha Chmelevski 92 750 $ (1)
Salary Remaining : 90 209 $
Salary Average : 92 750 $
Salary Average Remaining : 90 209 $
Raphael Lavoie 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Scott Reedy 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Samuel Bolduc 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Henri Jokiharju 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Keaton Thompson 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Alex Beaucage 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Daniil Tarasov 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Jordan Spence 91 917 $ (2)
Salary Remaining : 89 398 $
Salary Average : 91 917 $
Salary Average Remaining : 89 398 $
Benoit-Olivier Groulx 91 083 $ (1)
Salary Remaining : 88 588 $
Salary Average : 91 083 $
Salary Average Remaining : 88 588 $
Riley Sutter 89 417 $ (1)
Salary Remaining : 86 967 $
Salary Average : 89 417 $
Salary Average Remaining : 86 967 $
Taylor Raddysh 89 417 $ (1)
Salary Remaining : 86 967 $
Salary Average : 89 417 $
Salary Average Remaining : 86 967 $
Ryan MacInnis 87 413 $ (1)
Salary Remaining : 85 018 $
Salary Average : 87 413 $
Salary Average Remaining : 85 018 $
Axel Andersson 87 167 $ (2)
Salary Remaining : 84 779 $
Salary Average : 87 167 $
Salary Average Remaining : 84 779 $
Vasili Ponomarev 83 000 $ (3)
Salary Remaining : 80 726 $
Salary Average : 83 000 $
Salary Average Remaining : 80 726 $
Mikhail Abramov 80 944 $ (2)
Salary Remaining : 78 727 $
Salary Average : 80 944 $
Salary Average Remaining : 78 727 $
Jonathan Gruden 80 250 $ (1)
Salary Remaining : 78 051 $
Salary Average : 80 250 $
Salary Average Remaining : 78 051 $
Mac Hollowell 79 977 $ (1)
Salary Remaining : 77 785 $
Salary Average : 79 977 $
Salary Average Remaining : 77 785 $
Arturs Silovs 79 611 $ (1)
Salary Remaining : 77 430 $
Salary Average : 79 611 $
Salary Average Remaining : 77 430 $
Yegor Zamula 78 667 $ (2)
Salary Remaining : 76 511 $
Salary Average : 78 667 $
Salary Average Remaining : 76 511 $
Mikhail Berdin 75 000 $ (1)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Tim Gettinger 75 000 $ (1)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Axel Jonsson-Fjallby 75 000 $ (1)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Nico Sturm 72 500 $ (2)
Salary Remaining : 70 514 $
Salary Average : 72 500 $
Salary Average Remaining : 70 514 $
Total Farm Players34
Salary Commitment
Year 2022 : 3 701 530 $
Year 2023 : 1 405 862 $
Year 2024 : 240 500 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 3 569 030 $
Year 2023 : 1 273 362 $
Year 2024 : 240 500 $
Year 2025 : 0 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6325 - 160 $ - 5 814 - 91,92%
Level 2: 5325 - 125 $ - 5 054 - 94,91%
Level 3: 2325 - 80 $ - 2 325 - 100,00%
Level 4: 4314 - 60 $ - 4 213 - 97,66%
Luxury : 1000 - 300 $ - 1 000 - 100,00%
Total Capacity :19289
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %18 406 - 95,42%
Average Income per Game2 530 847 $
Year to Date Revenue2 530 847 $
Farm
Home Games Left36
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries78 107 499 $
Farm Players Total Salaries2 695 555 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses2 091 912 $
Farm Year To Date Expenses101 248 $
Pro Salary Cap To Date1 990 000 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue101 233 880 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days153
Pro Expenses Per Days522 978 $
Pro Estimated Expenses80 015 634 $
Farm Remaining Season Days142
Farm Expenses Per Days25 312 $
Farm Estimated Expenses3 594 304 $
Estimated Season Expenses83 609 938 $
Season Salary Cap78 107 499 $
Estimate Under Maximum Salary Cap of 85 000 000 $6 892 501 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 18 107 499 $
Current Bank Account71 713 819 $
Projected Bank Account89 337 761 $

Pro Players Salaries

John Tavares 11 000 000 $ (3)
-Salary Remaining : 10 719 745 $
-Salary Average : 11 000 000 $
-Salary Average Remaining : 10 719 745 $
Miro Heiskanen 8 450 000 $ (3)
-Salary Remaining : 8 234 713 $
-Salary Average : 8 450 000 $
-Salary Average Remaining : 8 234 713 $
Brock Nelson 7 250 000 $ (2)
-Salary Remaining : 7 065 287 $
-Salary Average : 7 250 000 $
-Salary Average Remaining : 7 065 287 $
Dougie Hamilton 5 750 000 $ (2)
-Salary Remaining : 5 603 503 $
-Salary Average : 5 750 000 $
-Salary Average Remaining : 5 603 503 $
Bryan Rust 5 625 000 $ (3)
-Salary Remaining : 5 481 688 $
-Salary Average : 5 625 000 $
-Salary Average Remaining : 5 481 688 $
Tom Wilson 5 166 666 $ (2)
-Salary Remaining : 5 035 031 $
-Salary Average : 5 166 666 $
-Salary Average Remaining : 5 035 031 $
Drake Batherson 4 975 000 $ (2)
-Salary Remaining : 4 848 248 $
-Salary Average : 4 975 000 $
-Salary Average Remaining : 4 848 248 $
Colin White 4 750 000 $ (1)
-Salary Remaining : 4 628 981 $
-Salary Average : 4 750 000 $
-Salary Average Remaining : 4 628 981 $
Alex Tuch 4 750 000 $ (4)
-Salary Remaining : 4 628 981 $
-Salary Average : 4 750 000 $
-Salary Average Remaining : 4 628 981 $
Anthony Beauvillier 4 150 000 $ (4)
-Salary Remaining : 4 044 268 $
-Salary Average : 4 150 000 $
-Salary Average Remaining : 4 044 268 $
Joel Edmundson 3 500 000 $ (2)
-Salary Remaining : 3 410 828 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 3 410 828 $
Andrei Vasilevskiy 3 500 000 $ (2)
-Salary Remaining : 3 410 828 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 3 410 828 $
Scott Laughton 2 300 000 $ (2)
-Salary Remaining : 2 241 401 $
-Salary Average : 2 300 000 $
-Salary Average Remaining : 2 241 401 $
Ryan Pulock 2 000 000 $ (2)
-Salary Remaining : 1 949 045 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 949 045 $
Trevor Zegras 1 775 000 $ (4)
-Salary Remaining : 1 729 777 $
-Salary Average : 1 775 000 $
-Salary Average Remaining : 1 729 777 $
Mathew Barzal 1 263 333 $ (1)
-Salary Remaining : 1 231 146 $
-Salary Average : 1 263 333 $
-Salary Average Remaining : 1 231 146 $
Travis Hamonic 1 250 000 $ (3)
-Salary Remaining : 1 218 153 $
-Salary Average : 1 250 000 $
-Salary Average Remaining : 1 218 153 $
Alexander Romanov 1 177 500 $ (2)
-Salary Remaining : 1 147 500 $
-Salary Average : 894 167 $
-Salary Average Remaining : 871 386 $
Jesse Puljujarvi 1 175 000 $ (2)
-Salary Remaining : 1 145 064 $
-Salary Average : 1 175 000 $
-Salary Average Remaining : 1 145 064 $
Thatcher Demko 1 050 000 $ (1)
-Salary Remaining : 1 023 248 $
-Salary Average : 1 050 000 $
-Salary Average Remaining : 1 023 248 $
Carson Soucy 750 000 $ (1)
-Salary Remaining : 730 892 $
-Salary Average : 750 000 $
-Salary Average Remaining : 730 892 $
Total Pro Players21
Salary Commitment
Year 2022 : 81 607 499 $
Year 2023 : 73 794 166 $
Year 2024 : 37 000 000 $
Year 2025 : 10 675 000 $
Salary Average Commitment
Year 2022 : 81 324 166 $
Year 2023 : 73 510 833 $
Year 2024 : 37 000 000 $
Year 2025 : 10 675 000 $
Salary Cap with 1 Way Contract
Year 2022 : 81 607 499 $
Year 2023 : 73 794 166 $
Year 2024 : 37 000 000 $
Year 2025 : 10 675 000 $

Farm Players Salaries

Alex Chiasson 215 000 $ (1)
Salary Remaining : 209 110 $
Salary Average : 215 000 $
Salary Average Remaining : 209 110 $
Emil Bemstrom 163 333 $ (1)
Salary Remaining : 158 858 $
Salary Average : 163 333 $
Salary Average Remaining : 158 858 $
Owen Tippett 159 667 $ (3)
Salary Remaining : 155 292 $
Salary Average : 159 667 $
Salary Average Remaining : 155 292 $
Dylan Holloway 144 167 $ (4)
Salary Remaining : 140 217 $
Salary Average : 144 167 $
Salary Average Remaining : 140 217 $
Haydn Fleury 130 000 $ (4)
Salary Remaining : 126 438 $
Salary Average : 130 000 $
Salary Average Remaining : 126 438 $
Dominik Bokk 107 583 $ (1)
Salary Remaining : 104 636 $
Salary Average : 107 583 $
Salary Average Remaining : 104 636 $
Philip Tomasino 103 583 $ (1)
Salary Remaining : 100 745 $
Salary Average : 103 583 $
Salary Average Remaining : 100 745 $
Matt Benning 100 000 $ (3)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Riley Tufte 99 583 $ (1)
Salary Remaining : 96 855 $
Salary Average : 99 583 $
Salary Average Remaining : 96 855 $
Jasper Weatherby 92 500 $ (4)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Jamieson Rees 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Colten Ellis 92 500 $ (4)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Jaret Anderson-Dolan 91 333 $ (1)
Salary Remaining : 88 831 $
Salary Average : 91 333 $
Salary Average Remaining : 88 831 $
Calen Addison 91 083 $ (1)
Salary Remaining : 88 588 $
Salary Average : 91 083 $
Salary Average Remaining : 88 588 $
Jonas Rondbjerg 90 000 $ (2)
Salary Remaining : 87 534 $
Salary Average : 80 667 $
Salary Average Remaining : 78 457 $
Nate Schnarr 89 417 $ (2)
Salary Remaining : 86 967 $
Salary Average : 89 417 $
Salary Average Remaining : 86 967 $
Ostap Safin 87 917 $ (2)
Salary Remaining : 85 508 $
Salary Average : 87 917 $
Salary Average Remaining : 85 508 $
Parker Wotherspoon 85 472 $ (1)
Salary Remaining : 83 130 $
Salary Average : 85 472 $
Salary Average Remaining : 83 130 $
Filip Gustavsson 78 750 $ (4)
Salary Remaining : 76 592 $
Salary Average : 78 750 $
Salary Average Remaining : 76 592 $
Joel Teasdale 78 667 $ (2)
Salary Remaining : 76 511 $
Salary Average : 78 667 $
Salary Average Remaining : 76 511 $
Nic Petan (Out of Payroll) 77 500 $ (3)
Salary Remaining : 75 377 $
Salary Average : 77 500 $
Salary Average Remaining : 75 377 $
Anthony Stolarz 75 000 $ (2)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Mitchell Vande Sompel 72 500 $ (2)
Salary Remaining : 70 514 $
Salary Average : 72 500 $
Salary Average Remaining : 70 514 $
Madison Bowey 72 500 $ (3)
Salary Remaining : 70 514 $
Salary Average : 72 500 $
Salary Average Remaining : 70 514 $
Adam Brooks 72 500 $ (4)
Salary Remaining : 70 514 $
Salary Average : 72 500 $
Salary Average Remaining : 70 514 $
Matthew Nieto 70 000 $ (2)
Salary Remaining : 68 082 $
Salary Average : 70 000 $
Salary Average Remaining : 68 082 $
Chris Bigras 70 000 $ (1)
Salary Remaining : 68 082 $
Salary Average : 70 000 $
Salary Average Remaining : 68 082 $
Curtis Lazar 70 000 $ (2)
Salary Remaining : 68 082 $
Salary Average : 70 000 $
Salary Average Remaining : 68 082 $
Total Farm Players28
Salary Commitment
Year 2022 : 2 773 055 $
Year 2023 : 1 653 585 $
Year 2024 : 1 020 084 $
Year 2025 : 610 417 $
Salary Average Commitment
Year 2022 : 2 763 722 $
Year 2023 : 1 644 252 $
Year 2024 : 1 020 084 $
Year 2025 : 610 417 $

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5842 - 140 $ - 5 842 - 100,00%
Level 2: 3842 - 95 $ - 3 842 - 100,00%
Level 3: 2842 - 75 $ - 2 634 - 92,68%
Level 4: 3842 - 45 $ - 3 797 - 98,83%
Luxury : 1000 - 225 $ - 1 000 - 100,00%
Total Capacity :17368
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %17 115 - 98,54%
Average Income per Game1 953 913 $
Year to Date Revenue1 953 913 $
Farm
Home Games Left36
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries79 596 507 $
Farm Players Total Salaries2 916 930 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses2 117 108 $
Farm Year To Date Expenses93 616 $
Pro Salary Cap To Date2 027 936 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue78 156 520 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days153
Pro Expenses Per Days529 277 $
Pro Estimated Expenses80 979 381 $
Farm Remaining Season Days142
Farm Expenses Per Days23 404 $
Farm Estimated Expenses3 323 368 $
Estimated Season Expenses84 302 749 $
Season Salary Cap79 596 507 $
Estimate Under Maximum Salary Cap of 85 000 000 $5 403 493 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 19 596 507 $
Current Bank Account838 171 $
Projected Bank Account(5 308 058 $)

Pro Players Salaries

Marc-Andre Fleury 9 500 000 $ (3)
-Salary Remaining : 9 257 962 $
-Salary Average : 9 500 000 $
-Salary Average Remaining : 9 257 962 $
Brady Tkachuk 8 330 674 $ (4)
-Salary Remaining : 8 118 428 $
-Salary Average : 8 330 674 $
-Salary Average Remaining : 8 118 428 $
Boone Jenner 6 250 000 $ (3)
-Salary Remaining : 6 090 764 $
-Salary Average : 6 250 000 $
-Salary Average Remaining : 6 090 764 $
Jonathan Huberdeau 5 900 000 $ (1)
-Salary Remaining : 5 749 682 $
-Salary Average : 5 900 000 $
-Salary Average Remaining : 5 749 682 $
Nick Schmaltz 5 850 000 $ (4)
-Salary Remaining : 5 700 955 $
-Salary Average : 5 850 000 $
-Salary Average Remaining : 5 700 955 $
Jeff Petry 5 500 000 $ (2)
-Salary Remaining : 5 359 873 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 5 359 873 $
Kevin Fiala 5 100 000 $ (4)
-Salary Remaining : 4 970 064 $
-Salary Average : 5 100 000 $
-Salary Average Remaining : 4 970 064 $
Tyson Barrie 4 500 000 $ (3)
-Salary Remaining : 4 385 350 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 4 385 350 $
Brett Pesce 4 025 000 $ (3)
-Salary Remaining : 3 922 452 $
-Salary Average : 4 025 000 $
-Salary Average Remaining : 3 922 452 $
James Reimer 3 400 000 $ (1)
-Salary Remaining : 3 313 376 $
-Salary Average : 3 400 000 $
-Salary Average Remaining : 3 313 376 $
Pavel Buchnevich 3 250 000 $ (3)
-Salary Remaining : 3 167 197 $
-Salary Average : 3 250 000 $
-Salary Average Remaining : 3 167 197 $
Jared McCann (1 Way Contract) 2 940 000 $ (4)
-Salary Remaining : 2 865 096 $
-Salary Average : 2 940 000 $
-Salary Average Remaining : 2 865 096 $
Joel Armia 2 600 000 $ (1)
-Salary Remaining : 2 533 758 $
-Salary Average : 2 600 000 $
-Salary Average Remaining : 2 533 758 $
Nick Paul 2 400 000 $ (3)
-Salary Remaining : 2 338 854 $
-Salary Average : 2 400 000 $
-Salary Average Remaining : 2 338 854 $
Brock McGinn 2 100 000 $ (2)
-Salary Remaining : 2 046 497 $
-Salary Average : 2 100 000 $
-Salary Average Remaining : 2 046 497 $
Adam Pelech 1 600 000 $ (2)
-Salary Remaining : 1 559 236 $
-Salary Average : 1 600 000 $
-Salary Average Remaining : 1 559 236 $
Seth Jarvis 1 425 000 $ (2)
-Salary Remaining : 1 388 694 $
-Salary Average : 1 425 000 $
-Salary Average Remaining : 1 388 694 $
Mario Ferraro 1 137 500 $ (1)
-Salary Remaining : 1 108 519 $
-Salary Average : 1 137 500 $
-Salary Average Remaining : 1 108 519 $
Sean Monahan 1 000 000 $ (1)
-Salary Remaining : 974 522 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 974 522 $
Dmitry Orlov 1 000 000 $ (1)
-Salary Remaining : 974 522 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 974 522 $
Barclay Goodrow 925 000 $ (1)
-Salary Remaining : 901 433 $
-Salary Average : 925 000 $
-Salary Average Remaining : 901 433 $
Yakov Trenin 863 333 $ (1)
-Salary Remaining : 841 337 $
-Salary Average : 863 333 $
-Salary Average Remaining : 841 337 $
Total Pro Players22
Salary Commitment
Year 2022 : 79 596 507 $
Year 2023 : 62 770 674 $
Year 2024 : 52 145 674 $
Year 2025 : 22 220 674 $
Salary Average Commitment
Year 2022 : 79 596 507 $
Year 2023 : 62 770 674 $
Year 2024 : 52 145 674 $
Year 2025 : 22 220 674 $
Salary Cap with 1 Way Contract
Year 2022 : 79 596 507 $
Year 2023 : 62 770 674 $
Year 2024 : 52 145 674 $
Year 2025 : 22 220 674 $

Farm Players Salaries

Eeli Tolvanen 311 500 $ (1)
Salary Remaining : 302 966 $
Salary Average : 311 500 $
Salary Average Remaining : 302 966 $
Jake Bean 233 333 $ (4)
Salary Remaining : 226 941 $
Salary Average : 233 333 $
Salary Average Remaining : 226 941 $
Cole Sillinger 163 333 $ (4)
Salary Remaining : 158 858 $
Salary Average : 163 333 $
Salary Average Remaining : 158 858 $
K'Andre Miller 127 500 $ (2)
Salary Remaining : 124 007 $
Salary Average : 127 500 $
Salary Average Remaining : 124 007 $
Joe Veleno 121 292 $ (3)
Salary Remaining : 117 969 $
Salary Average : 121 292 $
Salary Average Remaining : 117 969 $
Klim Kostin 107 583 $ (4)
Salary Remaining : 104 636 $
Salary Average : 107 583 $
Salary Average Remaining : 104 636 $
Oskari Laaksonen 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 85 333 $
Salary Average Remaining : 82 995 $
Graeme Clarke 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 85 083 $
Salary Average Remaining : 82 752 $
Cole Schwindt 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 87 000 $
Salary Average Remaining : 84 616 $
Kirill Ustimenko 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Grant Mismash 92 500 $ (3)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Karel Vejmelka 92 500 $ (4)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Eetu Tuulola 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Teemu Kivihalme 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Vladislav Kolyachonok 91 083 $ (2)
Salary Remaining : 88 588 $
Salary Average : 91 083 $
Salary Average Remaining : 88 588 $
Cameron Hillis 91 000 $ (2)
Salary Remaining : 88 507 $
Salary Average : 91 000 $
Salary Average Remaining : 88 507 $
Alexander Khovanov 89 417 $ (3)
Salary Remaining : 86 967 $
Salary Average : 89 417 $
Salary Average Remaining : 86 967 $
Calvin Petersen 85 833 $ (1)
Salary Remaining : 83 482 $
Salary Average : 85 833 $
Salary Average Remaining : 83 482 $
Jacob Ingham 85 000 $ (2)
Salary Remaining : 82 671 $
Salary Average : 85 000 $
Salary Average Remaining : 82 671 $
Max Lajoie 78 000 $ (2)
Salary Remaining : 75 863 $
Salary Average : 71 000 $
Salary Average Remaining : 69 055 $
Jaycob Megna 76 875 $ (2)
Salary Remaining : 74 769 $
Salary Average : 76 875 $
Salary Average Remaining : 74 769 $
Kale Clague 76 125 $ (1)
Salary Remaining : 74 039 $
Salary Average : 76 125 $
Salary Average Remaining : 74 039 $
Ty Ronning 75 000 $ (2)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Justin Kirkland 75 000 $ (2)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Kieffer Bellows 75 000 $ (2)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Anthony Richard 73 500 $ (2)
Salary Remaining : 71 486 $
Salary Average : 73 500 $
Salary Average Remaining : 71 486 $
Jacob Moverare 70 556 $ (2)
Salary Remaining : 68 623 $
Salary Average : 70 556 $
Salary Average Remaining : 68 623 $
Joseph Blandisi 70 000 $ (1)
Salary Remaining : 68 082 $
Salary Average : 70 000 $
Salary Average Remaining : 68 082 $
Total Farm Players28
Salary Commitment
Year 2022 : 2 916 930 $
Year 2023 : 2 095 972 $
Year 2024 : 899 958 $
Year 2025 : 596 749 $
Salary Average Commitment
Year 2022 : 2 889 846 $
Year 2023 : 2 068 888 $
Year 2024 : 899 958 $
Year 2025 : 596 749 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Centre
Level 1: 5100 - 350 $ - 0 - 0,00%
Level 2: 4100 - 300 $ - 0 - 0,00%
Level 3: 2100 - 250 $ - 0 - 0,00%
Level 4: 3021 - 100 $ - 0 - 0,00%
Luxury : 1000 - 500 $ - 0 - 0,00%
Total Capacity :15321
Farm
Farm Level 1: 2000 - 35 $ - 1 801 - 90,05%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left35
Average Attendance - %2 801 - 93,37%
Average Income per Game85 839 $
Year to Date Revenue85 839 $

Expense

Pro Players Total Salaries77 891 667 $
Farm Players Total Salaries4 150 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses2 083 069 $
Farm Year To Date Expenses144 366 $
Pro Salary Cap To Date1 968 417 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue3 004 365 $
Pro Remaining Season Days153
Pro Expenses Per Days524 788 $
Pro Estimated Expenses80 292 564 $
Farm Remaining Season Days142
Farm Expenses Per Days35 274 $
Farm Estimated Expenses5 008 908 $
Estimated Season Expenses85 301 472 $
Season Salary Cap77 891 667 $
Estimate Under Maximum Salary Cap of 85 000 000 $7 108 333 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 17 891 667 $
Current Bank Account38 734 536 $
Projected Bank Account(43 562 571 $)

Pro Players Salaries

Max Pacioretty 8 500 000 $ (2)
-Salary Remaining : 8 283 439 $
-Salary Average : 8 500 000 $
-Salary Average Remaining : 8 283 439 $
Nico Hischier 7 250 000 $ (3)
-Salary Remaining : 7 065 287 $
-Salary Average : 7 250 000 $
-Salary Average Remaining : 7 065 287 $
Kyle Connor 7 142 857 $ (1)
-Salary Remaining : 6 960 873 $
-Salary Average : 7 142 857 $
-Salary Average Remaining : 6 960 873 $
Mark Scheifele 6 125 000 $ (1)
-Salary Remaining : 5 968 949 $
-Salary Average : 6 125 000 $
-Salary Average Remaining : 5 968 949 $
Anton Stralman 5 500 000 $ (1)
-Salary Remaining : 5 359 873 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 5 359 873 $
Pierre-Luc Dubois 5 000 000 $ (2)
-Salary Remaining : 4 872 611 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 4 872 611 $
Chris Tanev 4 500 000 $ (2)
-Salary Remaining : 4 385 350 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 4 385 350 $
John Klingberg 4 250 000 $ (1)
-Salary Remaining : 4 141 720 $
-Salary Average : 4 250 000 $
-Salary Average Remaining : 4 141 720 $
Nick Bonino 4 100 000 $ (1)
-Salary Remaining : 3 995 541 $
-Salary Average : 4 100 000 $
-Salary Average Remaining : 3 995 541 $
Connor Murphy 3 850 000 $ (2)
-Salary Remaining : 3 751 911 $
-Salary Average : 3 850 000 $
-Salary Average Remaining : 3 751 911 $
Lucas Raymond 3 425 000 $ (4)
-Salary Remaining : 3 337 739 $
-Salary Average : 3 425 000 $
-Salary Average Remaining : 3 337 739 $
Tanner Jeannot 3 300 000 $ (3)
-Salary Remaining : 3 215 924 $
-Salary Average : 3 300 000 $
-Salary Average Remaining : 3 215 924 $
Dysin Mayo 3 250 000 $ (3)
-Salary Remaining : 3 167 197 $
-Salary Average : 3 250 000 $
-Salary Average Remaining : 3 167 197 $
Colton Sissons 2 857 143 $ (2)
-Salary Remaining : 2 784 350 $
-Salary Average : 2 857 143 $
-Salary Average Remaining : 2 784 350 $
Noah Cates 2 387 500 $ (3)
-Salary Remaining : 2 326 672 $
-Salary Average : 2 387 500 $
-Salary Average Remaining : 2 326 672 $
Artturi Lehkonen 2 300 000 $ (4)
-Salary Remaining : 2 241 401 $
-Salary Average : 2 300 000 $
-Salary Average Remaining : 2 241 401 $
Quinn Hughes 1 604 167 $ (1)
-Salary Remaining : 1 563 297 $
-Salary Average : 1 604 167 $
-Salary Average Remaining : 1 563 297 $
Juuse Saros (Out of Payroll) 1 500 000 $ (1)
-Salary Remaining : 1 461 783 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 1 461 783 $
Tyler Motte 1 225 000 $ (3)
-Salary Remaining : 1 193 790 $
-Salary Average : 1 225 000 $
-Salary Average Remaining : 1 193 790 $
Justin Holl 675 000 $ (1)
-Salary Remaining : 657 803 $
-Salary Average : 675 000 $
-Salary Average Remaining : 657 803 $
Eric Comrie 650 000 $ (1)
-Salary Remaining : 633 439 $
-Salary Average : 650 000 $
-Salary Average Remaining : 633 439 $
Total Pro Players21
Salary Commitment
Year 2022 : 79 391 667 $
Year 2023 : 47 844 643 $
Year 2024 : 23 137 500 $
Year 2025 : 5 725 000 $
Salary Average Commitment
Year 2022 : 79 391 667 $
Year 2023 : 47 844 643 $
Year 2024 : 23 137 500 $
Year 2025 : 5 725 000 $
Salary Cap with 1 Way Contract
Year 2022 : 79 391 667 $
Year 2023 : 47 844 643 $
Year 2024 : 23 137 500 $
Year 2025 : 5 725 000 $

Farm Players Salaries

Kris Russell 400 000 $ (1)
Salary Remaining : 389 041 $
Salary Average : 400 000 $
Salary Average Remaining : 389 041 $
Tucker Poolman 350 000 $ (3)
Salary Remaining : 340 411 $
Salary Average : 350 000 $
Salary Average Remaining : 340 411 $
Ilya Lyubushkin 285 000 $ (3)
Salary Remaining : 277 192 $
Salary Average : 285 000 $
Salary Average Remaining : 277 192 $
Jason Dickinson 265 000 $ (4)
Salary Remaining : 257 740 $
Salary Average : 265 000 $
Salary Average Remaining : 257 740 $
Scott Perunovich 217 500 $ (3)
Salary Remaining : 211 541 $
Salary Average : 217 500 $
Salary Average Remaining : 211 541 $
Pierre-Edouard Bellemare 180 000 $ (1)
Salary Remaining : 175 068 $
Salary Average : 180 000 $
Salary Average Remaining : 175 068 $
Wyatt Kalynuk 177 500 $ (2)
Salary Remaining : 172 637 $
Salary Average : 177 500 $
Salary Average Remaining : 172 637 $
Justin Richards 142 500 $ (2)
Salary Remaining : 138 596 $
Salary Average : 142 500 $
Salary Average Remaining : 138 596 $
Robert Bortuzzo 137 500 $ (2)
Salary Remaining : 133 733 $
Salary Average : 137 500 $
Salary Average Remaining : 133 733 $
Matt Kiersted 135 000 $ (2)
Salary Remaining : 131 301 $
Salary Average : 135 000 $
Salary Average Remaining : 131 301 $
David Cotton 135 000 $ (2)
Salary Remaining : 131 301 $
Salary Average : 135 000 $
Salary Average Remaining : 131 301 $
Lukas Reichel 133 750 $ (4)
Salary Remaining : 130 086 $
Salary Average : 133 750 $
Salary Average Remaining : 130 086 $
Jujhar Khaira 120 000 $ (3)
Salary Remaining : 116 712 $
Salary Average : 120 000 $
Salary Average Remaining : 116 712 $
Alex Galchenyuk 105 000 $ (2)
Salary Remaining : 102 123 $
Salary Average : 105 000 $
Salary Average Remaining : 102 123 $
Michael Raffl 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Olle Eriksson Ek 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Logan Shaw 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Cody Eakin 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Adam Huska 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Carey Price 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Kyle Olson 95 000 $ (2)
Salary Remaining : 92 397 $
Salary Average : 45 000 $
Salary Average Remaining : 43 767 $
Alexei Melnichuk 92 500 $ (3)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Dryden Hunt 76 250 $ (4)
Salary Remaining : 74 161 $
Salary Average : 76 250 $
Salary Average Remaining : 74 161 $
Mathieu Olivier 75 000 $ (1)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Sami Niku 75 000 $ (1)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Aaron Dell 75 000 $ (3)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Cole Smith 75 000 $ (4)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Ben Harpur 72 500 $ (2)
Salary Remaining : 70 514 $
Salary Average : 72 500 $
Salary Average Remaining : 70 514 $
Chase De Leo 65 000 $ (1)
Salary Remaining : 63 219 $
Salary Average : 65 000 $
Salary Average Remaining : 63 219 $
Joel Blomqvist 65 000 $ (1)
Salary Remaining : 63 219 $
Salary Average : 65 000 $
Salary Average Remaining : 63 219 $
Total Farm Players30
Salary Commitment
Year 2022 : 4 150 000 $
Year 2023 : 2 690 000 $
Year 2024 : 1 690 000 $
Year 2025 : 550 000 $
Salary Average Commitment
Year 2022 : 4 100 000 $
Year 2023 : 2 640 000 $
Year 2024 : 1 690 000 $
Year 2025 : 550 000 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 6070 - 200 $ - 5 273 - 86,87%
Level 2: 5070 - 100 $ - 5 070 - 100,00%
Level 3: 2070 - 50 $ - 2 070 - 100,00%
Level 4: 4020 - 40 $ - 3 750 - 93,28%
Luxury : 1000 - 270 $ - 980 - 98,00%
Total Capacity :18230
Farm
Farm Level 1: 2000 - 35 $ - 1 834 - 91,70%
Farm Level 2: 1000 - 15 $ - 888 - 88,80%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %17 143 - 94,04%
Average Income per Game2 287 670 $
Year to Date Revenue2 287 670 $
Farm
Home Games Left35
Average Attendance - %2 722 - 90,73%
Average Income per Game85 261 $
Year to Date Revenue85 261 $

Expense

Pro Players Total Salaries84 088 928 $
Farm Players Total Salaries2 424 244 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses2 257 044 $
Farm Year To Date Expenses80 116 $
Pro Salary Cap To Date2 142 392 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue91 506 800 $
Farm Estimated Season Revenue2 984 135 $
Pro Remaining Season Days153
Pro Expenses Per Days564 261 $
Pro Estimated Expenses86 331 933 $
Farm Remaining Season Days142
Farm Expenses Per Days20 029 $
Farm Estimated Expenses2 844 118 $
Estimated Season Expenses89 176 051 $
Season Salary Cap84 088 928 $
Estimate Under Maximum Salary Cap of 85 000 000 $911 072 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 24 088 928 $
Current Bank Account14 088 397 $
Projected Bank Account19 403 281 $

Pro Players Salaries

Nicklas Backstrom 11 200 000 $ (3)
-Salary Remaining : 10 914 650 $
-Salary Average : 11 200 000 $
-Salary Average Remaining : 10 914 650 $
Patrick Kane 10 500 000 $ (2)
-Salary Remaining : 10 232 484 $
-Salary Average : 10 500 000 $
-Salary Average Remaining : 10 232 484 $
Ryan McDonagh 9 250 000 $ (3)
-Salary Remaining : 9 014 331 $
-Salary Average : 9 250 000 $
-Salary Average Remaining : 9 014 331 $
Claude Giroux 8 275 000 $ (3)
-Salary Remaining : 8 064 172 $
-Salary Average : 8 275 000 $
-Salary Average Remaining : 8 064 172 $
Clayton Keller (1 Way Contract) 7 150 000 $ (2)
-Salary Remaining : 6 967 834 $
-Salary Average : 7 150 000 $
-Salary Average Remaining : 6 967 834 $
Brock Boeser 5 875 000 $ (2)
-Salary Remaining : 5 725 318 $
-Salary Average : 5 875 000 $
-Salary Average Remaining : 5 725 318 $
Adam Henrique 5 825 000 $ (2)
-Salary Remaining : 5 676 592 $
-Salary Average : 5 825 000 $
-Salary Average Remaining : 5 676 592 $
Gabriel Landeskog 5 571 429 $ (1)
-Salary Remaining : 5 429 482 $
-Salary Average : 5 571 429 $
-Salary Average Remaining : 5 429 482 $
Mikhail Sergachev 4 800 000 $ (2)
-Salary Remaining : 4 677 707 $
-Salary Average : 4 800 000 $
-Salary Average Remaining : 4 677 707 $
Damon Severson 4 166 666 $ (2)
-Salary Remaining : 4 060 509 $
-Salary Average : 4 166 666 $
-Salary Average Remaining : 4 060 509 $
Mike Smith 3 200 000 $ (3)
-Salary Remaining : 3 118 471 $
-Salary Average : 3 200 000 $
-Salary Average Remaining : 3 118 471 $
Martin Necas 1 400 833 $ (2)
-Salary Remaining : 1 365 143 $
-Salary Average : 1 400 833 $
-Salary Average Remaining : 1 365 143 $
Mikko Koskinen 1 000 000 $ (1)
-Salary Remaining : 974 522 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 974 522 $
Mike Matheson 1 000 000 $ (1)
-Salary Remaining : 974 522 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 974 522 $
Alexandre Texier 925 000 $ (1)
-Salary Remaining : 901 433 $
-Salary Average : 925 000 $
-Salary Average Remaining : 901 433 $
John Marino 925 000 $ (1)
-Salary Remaining : 901 433 $
-Salary Average : 925 000 $
-Salary Average Remaining : 901 433 $
Mason Appleton 900 000 $ (4)
-Salary Remaining : 877 070 $
-Salary Average : 900 000 $
-Salary Average Remaining : 877 070 $
Jacob Middleton 725 000 $ (4)
-Salary Remaining : 706 529 $
-Salary Average : 725 000 $
-Salary Average Remaining : 706 529 $
Joe Thornton 700 000 $ (2)
-Salary Remaining : 682 166 $
-Salary Average : 700 000 $
-Salary Average Remaining : 682 166 $
Ryan Lomberg 700 000 $ (1)
-Salary Remaining : 682 166 $
-Salary Average : 700 000 $
-Salary Average Remaining : 682 166 $
Total Pro Players20
Salary Commitment
Year 2022 : 84 088 928 $
Year 2023 : 73 967 499 $
Year 2024 : 33 550 000 $
Year 2025 : 1 625 000 $
Salary Average Commitment
Year 2022 : 84 088 928 $
Year 2023 : 73 967 499 $
Year 2024 : 33 550 000 $
Year 2025 : 1 625 000 $
Salary Cap with 1 Way Contract
Year 2022 : 84 088 928 $
Year 2023 : 73 967 499 $
Year 2024 : 33 550 000 $
Year 2025 : 1 625 000 $

Farm Players Salaries

Alex Iafallo 242 500 $ (2)
Salary Remaining : 235 856 $
Salary Average : 242 500 $
Salary Average Remaining : 235 856 $
Ryan Poehling 149 167 $ (1)
Salary Remaining : 145 080 $
Salary Average : 149 167 $
Salary Average Remaining : 145 080 $
Timothy Liljegren 126 333 $ (3)
Salary Remaining : 122 872 $
Salary Average : 126 333 $
Salary Average Remaining : 122 872 $
Pierre-Olivier Joseph 107 583 $ (1)
Salary Remaining : 104 636 $
Salary Average : 107 583 $
Salary Average Remaining : 104 636 $
Brad Richardson 100 000 $ (2)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Michael Pezzetta (Out of Payroll) 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Kevin Labanc 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Jack LaFontaine 100 000 $ (3)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Pat Maroon 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Adam Scheel 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Jake Leschyshyn 92 750 $ (1)
Salary Remaining : 90 209 $
Salary Average : 92 750 $
Salary Average Remaining : 90 209 $
Isaak Phillips 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Reilly Walsh 92 500 $ (3)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Matias Maccelli 92 500 $ (4)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
David Hrenak 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Filip Hallander 91 333 $ (4)
Salary Remaining : 88 831 $
Salary Average : 91 333 $
Salary Average Remaining : 88 831 $
Samuel Fagemo 91 083 $ (4)
Salary Remaining : 88 588 $
Salary Average : 91 083 $
Salary Average Remaining : 88 588 $
Gianni Fairbrother 90 333 $ (4)
Salary Remaining : 87 858 $
Salary Average : 90 333 $
Salary Average Remaining : 87 858 $
Martin Fehervary 89 417 $ (1)
Salary Remaining : 86 967 $
Salary Average : 89 417 $
Salary Average Remaining : 86 967 $
Alexander Nylander 87 413 $ (2)
Salary Remaining : 85 018 $
Salary Average : 87 413 $
Salary Average Remaining : 85 018 $
Dmitri Samorukov 86 333 $ (4)
Salary Remaining : 83 968 $
Salary Average : 86 333 $
Salary Average Remaining : 83 968 $
Brennan Menell 75 000 $ (4)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Nicholas Merkley 75 000 $ (1)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Daniel Sprong 75 000 $ (4)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Felix Sandstrom 75 000 $ (4)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Total Farm Players25
Salary Commitment
Year 2022 : 2 524 245 $
Year 2023 : 1 517 827 $
Year 2024 : 995 415 $
Year 2025 : 676 582 $
Salary Average Commitment
Year 2022 : 2 524 245 $
Year 2023 : 1 517 827 $
Year 2024 : 995 415 $
Year 2025 : 676 582 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6092 - 150 $ - 5 943 - 97,55%
Level 2: 5085 - 120 $ - 4 793 - 94,26%
Level 3: 2085 - 75 $ - 2 085 - 100,00%
Level 4: 4085 - 65 $ - 3 067 - 75,08%
Luxury : 1000 - 285 $ - 1 000 - 100,00%
Total Capacity :18347
Farm
Farm Level 1: 2000 - 35 $ - 1 739 - 86,95%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %16 888 - 92,05%
Average Income per Game2 318 074 $
Year to Date Revenue2 318 074 $
Farm
Home Games Left35
Average Attendance - %2 739 - 91,30%
Average Income per Game83 451 $
Year to Date Revenue83 451 $

Expense

Pro Players Total Salaries84 454 417 $
Farm Players Total Salaries2 282 917 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses2 247 246 $
Farm Year To Date Expenses75 559 $
Pro Salary Cap To Date2 158 074 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue92 722 960 $
Farm Estimated Season Revenue2 920 785 $
Pro Remaining Season Days153
Pro Expenses Per Days560 219 $
Pro Estimated Expenses85 713 507 $
Farm Remaining Season Days142
Farm Expenses Per Days19 061 $
Farm Estimated Expenses2 706 662 $
Estimated Season Expenses88 420 169 $
Season Salary Cap84 454 417 $
Estimate Under Maximum Salary Cap of 85 000 000 $545 583 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 24 454 417 $
Current Bank Account35 563 940 $
Projected Bank Account42 787 516 $

Pro Players Salaries

Anze Kopitar 10 000 000 $ (2)
-Salary Remaining : 9 745 223 $
-Salary Average : 10 000 000 $
-Salary Average Remaining : 9 745 223 $
Roman Josi 9 059 000 $ (3)
-Salary Remaining : 8 828 197 $
-Salary Average : 9 059 000 $
-Salary Average Remaining : 8 828 197 $
Leon Draisaitl 8 500 000 $ (2)
-Salary Remaining : 8 283 439 $
-Salary Average : 8 500 000 $
-Salary Average Remaining : 8 283 439 $
Kris Letang 7 250 000 $ (2)
-Salary Remaining : 7 065 287 $
-Salary Average : 7 250 000 $
-Salary Average Remaining : 7 065 287 $
Johnny Gaudreau 6 750 000 $ (2)
-Salary Remaining : 6 578 025 $
-Salary Average : 6 750 000 $
-Salary Average Remaining : 6 578 025 $
Sam Reinhart 6 500 000 $ (4)
-Salary Remaining : 6 334 395 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 6 334 395 $
Colton Parayko 5 500 000 $ (1)
-Salary Remaining : 5 359 873 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 5 359 873 $
Seth Jones 5 400 000 $ (2)
-Salary Remaining : 5 262 420 $
-Salary Average : 5 400 000 $
-Salary Average Remaining : 5 262 420 $
Joonas Donskoi 3 900 000 $ (3)
-Salary Remaining : 3 800 637 $
-Salary Average : 3 900 000 $
-Salary Average Remaining : 3 800 637 $
Brandon Tanev 3 525 000 $ (3)
-Salary Remaining : 3 435 191 $
-Salary Average : 3 525 000 $
-Salary Average Remaining : 3 435 191 $
Marcus Foligno 3 183 250 $ (3)
-Salary Remaining : 3 102 148 $
-Salary Average : 3 183 250 $
-Salary Average Remaining : 3 102 148 $
Ian Cole 2 925 000 $ (3)
-Salary Remaining : 2 850 478 $
-Salary Average : 2 925 000 $
-Salary Average Remaining : 2 850 478 $
Barrett Hayton 2 644 167 $ (1)
-Salary Remaining : 2 576 800 $
-Salary Average : 2 644 167 $
-Salary Average Remaining : 2 576 800 $
Darcy Kuemper 1 850 000 $ (2)
-Salary Remaining : 1 802 866 $
-Salary Average : 1 850 000 $
-Salary Average Remaining : 1 802 866 $
Nick Holden 1 755 500 $ (3)
-Salary Remaining : 1 710 774 $
-Salary Average : 1 755 500 $
-Salary Average Remaining : 1 710 774 $
Tyler Pitlick 1 750 000 $ (2)
-Salary Remaining : 1 705 414 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 1 705 414 $
Kirill Kaprizov 1 387 500 $ (2)
-Salary Remaining : 1 352 150 $
-Salary Average : 1 387 500 $
-Salary Average Remaining : 1 352 150 $
Pavel Francouz 950 000 $ (2)
-Salary Remaining : 925 796 $
-Salary Average : 950 000 $
-Salary Average Remaining : 925 796 $
Trey Fix-Wolansky 925 000 $ (4)
-Salary Remaining : 901 433 $
-Salary Average : 925 000 $
-Salary Average Remaining : 901 433 $
Mason Marchment 700 000 $ (2)
-Salary Remaining : 682 166 $
-Salary Average : 700 000 $
-Salary Average Remaining : 682 166 $
Total Pro Players20
Salary Commitment
Year 2022 : 84 454 417 $
Year 2023 : 76 310 250 $
Year 2024 : 31 772 750 $
Year 2025 : 7 425 000 $
Salary Average Commitment
Year 2022 : 84 454 417 $
Year 2023 : 76 310 250 $
Year 2024 : 31 772 750 $
Year 2025 : 7 425 000 $
Salary Cap with 1 Way Contract
Year 2022 : 84 454 417 $
Year 2023 : 76 310 250 $
Year 2024 : 31 772 750 $
Year 2025 : 7 425 000 $

Farm Players Salaries

Colton Sceviour 120 000 $ (1)
Salary Remaining : 116 712 $
Salary Average : 120 000 $
Salary Average Remaining : 116 712 $
Marc-Edouard Vlasic 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Andrew Ladd 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Danny DeKeyser 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Mattias Janmark 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Matthew Villalta 92 750 $ (2)
Salary Remaining : 90 209 $
Salary Average : 92 750 $
Salary Average Remaining : 90 209 $
Tarmo Reunanen 92 500 $ (4)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Josh Dunne 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Thomas Novak 92 500 $ (3)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Dennis Gilbert 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Mike Hardman 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Mason Shaw 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Reese Johnson 92 500 $ (3)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Jonas Johansson 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Frederic Allard 92 167 $ (1)
Salary Remaining : 89 641 $
Salary Average : 92 167 $
Salary Average Remaining : 89 641 $
Riley Sheahan 90 000 $ (1)
Salary Remaining : 87 534 $
Salary Average : 90 000 $
Salary Average Remaining : 87 534 $
Jeff Malott 78 000 $ (4)
Salary Remaining : 75 863 $
Salary Average : 78 000 $
Salary Average Remaining : 75 863 $
Vinni Lettieri 75 000 $ (3)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Jon Gillies 75 000 $ (2)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Marian Studenic 75 000 $ (3)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Matt Luff 75 000 $ (4)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Corey Schueneman 75 000 $ (3)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Colton White 75 000 $ (3)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Evan Fitzpatrick 75 000 $ (4)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Karson Kuhlman 72 500 $ (3)
Salary Remaining : 70 514 $
Salary Average : 72 500 $
Salary Average Remaining : 70 514 $
William Lagesson 72 500 $ (2)
Salary Remaining : 70 514 $
Salary Average : 45 000 $
Salary Average Remaining : 43 767 $
Total Farm Players26
Salary Commitment
Year 2022 : 2 282 917 $
Year 2023 : 1 303 250 $
Year 2024 : 878 000 $
Year 2025 : 320 500 $
Salary Average Commitment
Year 2022 : 2 255 417 $
Year 2023 : 1 275 750 $
Year 2024 : 878 000 $
Year 2025 : 320 500 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6150 - 120 $ - 6 150 - 100,00%
Level 2: 4150 - 110 $ - 4 150 - 100,00%
Level 3: 2131 - 80 $ - 2 131 - 100,00%
Level 4: 4131 - 70 $ - 2 816 - 68,17%
Luxury : 1000 - 130 $ - 1 000 - 100,00%
Total Capacity :17562
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 896 - 89,60%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %16 247 - 92,51%
Average Income per Game1 861 310 $
Year to Date Revenue1 861 310 $
Farm
Home Games Left35
Average Attendance - %2 896 - 96,53%
Average Income per Game91 784 $
Year to Date Revenue91 784 $

Expense

Pro Players Total Salaries77 868 333 $
Farm Players Total Salaries3 080 625 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses2 083 842 $
Farm Year To Date Expenses112 009 $
Pro Salary Cap To Date1 981 933 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue74 452 400 $
Farm Estimated Season Revenue3 212 440 $
Pro Remaining Season Days153
Pro Expenses Per Days521 454 $
Pro Estimated Expenses79 782 462 $
Farm Remaining Season Days142
Farm Expenses Per Days27 949 $
Farm Estimated Expenses3 968 758 $
Estimated Season Expenses83 751 220 $
Season Salary Cap77 868 333 $
Estimate Under Maximum Salary Cap of 85 000 000 $7 131 667 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 17 868 333 $
Current Bank Account31 367 440 $
Projected Bank Account25 281 060 $

Pro Players Salaries

Justin Faulk 6 500 000 $ (2)
-Salary Remaining : 6 334 395 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 6 334 395 $
Timo Meier 6 000 000 $ (3)
-Salary Remaining : 5 847 134 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 847 134 $
Nikolaj Ehlers 6 000 000 $ (4)
-Salary Remaining : 5 847 134 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 847 134 $
Tyler Myers 6 000 000 $ (2)
-Salary Remaining : 5 847 134 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 847 134 $
Jordan Staal 6 000 000 $ (2)
-Salary Remaining : 5 847 134 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 847 134 $
Taylor Hall 6 000 000 $ (3)
-Salary Remaining : 5 847 134 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 847 134 $
Jonathan Drouin 5 500 000 $ (2)
-Salary Remaining : 5 359 873 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 5 359 873 $
Frederik Andersen 5 000 000 $ (2)
-Salary Remaining : 4 872 611 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 4 872 611 $
Evgenii Dadonov 5 000 000 $ (2)
-Salary Remaining : 4 872 611 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 4 872 611 $
Noah Hanifin 4 950 000 $ (1)
-Salary Remaining : 4 823 885 $
-Salary Average : 4 950 000 $
-Salary Average Remaining : 4 823 885 $
Braden Holtby 4 300 000 $ (3)
-Salary Remaining : 4 190 446 $
-Salary Average : 4 300 000 $
-Salary Average Remaining : 4 190 446 $
Mikael Backlund 3 500 000 $ (2)
-Salary Remaining : 3 410 828 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 3 410 828 $
Mark Pysyk 2 733 333 $ (1)
-Salary Remaining : 2 663 694 $
-Salary Average : 2 733 333 $
-Salary Average Remaining : 2 663 694 $
Alexander Wennberg 2 250 000 $ (3)
-Salary Remaining : 2 192 675 $
-Salary Average : 2 250 000 $
-Salary Average Remaining : 2 192 675 $
Vince Dunn 1 875 000 $ (1)
-Salary Remaining : 1 827 229 $
-Salary Average : 1 875 000 $
-Salary Average Remaining : 1 827 229 $
MacKenzie Weegar 1 600 000 $ (1)
-Salary Remaining : 1 559 236 $
-Salary Average : 1 600 000 $
-Salary Average Remaining : 1 559 236 $
Troy Terry 1 450 000 $ (2)
-Salary Remaining : 1 413 057 $
-Salary Average : 1 450 000 $
-Salary Average Remaining : 1 413 057 $
Tage Thompson 1 400 000 $ (2)
-Salary Remaining : 1 364 331 $
-Salary Average : 1 400 000 $
-Salary Average Remaining : 1 364 331 $
Danton Heinen 1 110 000 $ (4)
-Salary Remaining : 1 081 720 $
-Salary Average : 1 110 000 $
-Salary Average Remaining : 1 081 720 $
Ross Colton 700 000 $ (2)
-Salary Remaining : 682 166 $
-Salary Average : 700 000 $
-Salary Average Remaining : 682 166 $
Total Pro Players20
Salary Commitment
Year 2022 : 77 868 333 $
Year 2023 : 66 710 000 $
Year 2024 : 25 660 000 $
Year 2025 : 7 110 000 $
Salary Average Commitment
Year 2022 : 77 868 333 $
Year 2023 : 66 710 000 $
Year 2024 : 25 660 000 $
Year 2025 : 7 110 000 $
Salary Cap with 1 Way Contract
Year 2022 : 77 868 333 $
Year 2023 : 66 710 000 $
Year 2024 : 25 660 000 $
Year 2025 : 7 110 000 $

Farm Players Salaries

David Rittich 275 000 $ (2)
Salary Remaining : 267 466 $
Salary Average : 275 000 $
Salary Average Remaining : 267 466 $
Jordan Greenway 210 000 $ (1)
Salary Remaining : 204 247 $
Salary Average : 210 000 $
Salary Average Remaining : 204 247 $
Calle Jarnkrok 200 000 $ (1)
Salary Remaining : 194 521 $
Salary Average : 200 000 $
Salary Average Remaining : 194 521 $
Ian Mitchell 177 500 $ (3)
Salary Remaining : 172 637 $
Salary Average : 177 500 $
Salary Average Remaining : 172 637 $
Filip Zadina 174 417 $ (4)
Salary Remaining : 169 638 $
Salary Average : 174 417 $
Salary Average Remaining : 169 638 $
Josh Brown 127 500 $ (3)
Salary Remaining : 124 007 $
Salary Average : 127 500 $
Salary Average Remaining : 124 007 $
Shane Bowers 107 500 $ (1)
Salary Remaining : 104 555 $
Salary Average : 107 500 $
Salary Average Remaining : 104 555 $
Connor Clifton 100 000 $ (3)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Victor Rask 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Jonathan Bernier 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Brett Leason 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Max Gildon 92 500 $ (3)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Brayden Burke 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Otto Koivula 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Nikita Okhotyuk 90 500 $ (4)
Salary Remaining : 88 021 $
Salary Average : 90 500 $
Salary Average Remaining : 88 021 $
Jared McIsaac 89 667 $ (4)
Salary Remaining : 87 210 $
Salary Average : 89 667 $
Salary Average Remaining : 87 210 $
Rasmus Sandin 89 417 $ (1)
Salary Remaining : 86 967 $
Salary Average : 89 417 $
Salary Average Remaining : 86 967 $
Maxime Lagace 87 500 $ (2)
Salary Remaining : 85 103 $
Salary Average : 87 500 $
Salary Average Remaining : 85 103 $
Sam Steel 87 413 $ (2)
Salary Remaining : 85 018 $
Salary Average : 87 413 $
Salary Average Remaining : 85 018 $
Tobias Geisser 87 378 $ (3)
Salary Remaining : 84 984 $
Salary Average : 87 378 $
Salary Average Remaining : 84 984 $
Trevor van Riemsdyk 80 000 $ (2)
Salary Remaining : 77 808 $
Salary Average : 80 000 $
Salary Average Remaining : 77 808 $
Travis Boyd 80 000 $ (1)
Salary Remaining : 77 808 $
Salary Average : 80 000 $
Salary Average Remaining : 77 808 $
Noah Juulsen 75 000 $ (1)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Beck Malenstyn 75 000 $ (2)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Brett Seney 75 000 $ (4)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Jonathan Dahlen 75 000 $ (2)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Alan Quine 73 500 $ (1)
Salary Remaining : 71 486 $
Salary Average : 73 500 $
Salary Average Remaining : 71 486 $
Jordy Bellerive 73 333 $ (3)
Salary Remaining : 71 324 $
Salary Average : 73 333 $
Salary Average Remaining : 71 324 $
Total Farm Players28
Salary Commitment
Year 2022 : 3 080 625 $
Year 2023 : 1 767 707 $
Year 2024 : 1 087 795 $
Year 2025 : 429 584 $
Salary Average Commitment
Year 2022 : 3 080 625 $
Year 2023 : 1 767 707 $
Year 2024 : 1 087 795 $
Year 2025 : 429 584 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6223 - 200 $ - 5 419 - 87,08%
Level 2: 5223 - 150 $ - 3 900 - 74,67%
Level 3: 2323 - 115 $ - 1 819 - 78,30%
Level 4: 4323 - 70 $ - 2 692 - 62,27%
Luxury : 1000 - 275 $ - 1 000 - 100,00%
Total Capacity :19092
Farm
Farm Level 1: 2000 - 35 $ - 1 795 - 89,75%
Farm Level 2: 1000 - 15 $ - 928 - 92,80%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %14 830 - 77,68%
Average Income per Game2 575 567 $
Year to Date Revenue2 575 567 $
Farm
Home Games Left35
Average Attendance - %2 723 - 90,77%
Average Income per Game84 419 $
Year to Date Revenue84 419 $

Expense

Pro Players Total Salaries77 113 462 $
Farm Players Total Salaries2 640 214 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses2 055 281 $
Farm Year To Date Expenses101 119 $
Pro Salary Cap To Date1 966 109 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue103 022 680 $
Farm Estimated Season Revenue2 954 665 $
Pro Remaining Season Days153
Pro Expenses Per Days513 462 $
Pro Estimated Expenses78 559 686 $
Farm Remaining Season Days142
Farm Expenses Per Days24 933 $
Farm Estimated Expenses3 540 486 $
Estimated Season Expenses82 100 172 $
Season Salary Cap77 113 462 $
Estimate Under Maximum Salary Cap of 85 000 000 $7 886 538 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 17 113 462 $
Current Bank Account50 273 777 $
Projected Bank Account74 150 950 $

Pro Players Salaries

Alex Ovechkin 9 538 462 $ (2)
-Salary Remaining : 9 295 444 $
-Salary Average : 9 538 462 $
-Salary Average Remaining : 9 295 444 $
Sidney Crosby 8 700 000 $ (4)
-Salary Remaining : 8 478 344 $
-Salary Average : 8 700 000 $
-Salary Average Remaining : 8 478 344 $
T.J. Oshie 6 375 000 $ (3)
-Salary Remaining : 6 212 580 $
-Salary Average : 6 375 000 $
-Salary Average Remaining : 6 212 580 $
Dylan Larkin 6 100 000 $ (1)
-Salary Remaining : 5 944 586 $
-Salary Average : 6 100 000 $
-Salary Average Remaining : 5 944 586 $
Semyon Varlamov 5 812 500 $ (1)
-Salary Remaining : 5 664 411 $
-Salary Average : 5 812 500 $
-Salary Average Remaining : 5 664 411 $
Nick Leddy 5 500 000 $ (2)
-Salary Remaining : 5 359 873 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 5 359 873 $
Viktor Arvidsson 4 250 000 $ (2)
-Salary Remaining : 4 141 720 $
-Salary Average : 4 250 000 $
-Salary Average Remaining : 4 141 720 $
Brian Dumoulin 4 100 000 $ (2)
-Salary Remaining : 3 995 541 $
-Salary Average : 4 100 000 $
-Salary Average Remaining : 3 995 541 $
Ryan Suter 3 650 000 $ (3)
-Salary Remaining : 3 557 006 $
-Salary Average : 3 650 000 $
-Salary Average Remaining : 3 557 006 $
Lars Eller 3 500 000 $ (2)
-Salary Remaining : 3 410 828 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 3 410 828 $
Robby Fabbri 2 950 000 $ (3)
-Salary Remaining : 2 874 841 $
-Salary Average : 2 950 000 $
-Salary Average Remaining : 2 874 841 $
Warren Foegele 2 750 000 $ (3)
-Salary Remaining : 2 679 936 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 2 679 936 $
Casey DeSmith 2 375 000 $ (3)
-Salary Remaining : 2 314 490 $
-Salary Average : 2 375 000 $
-Salary Average Remaining : 2 314 490 $
Luke Kunin 2 300 000 $ (2)
-Salary Remaining : 2 241 401 $
-Salary Average : 2 300 000 $
-Salary Average Remaining : 2 241 401 $
Radek Faksa 2 200 000 $ (1)
-Salary Remaining : 2 143 949 $
-Salary Average : 2 200 000 $
-Salary Average Remaining : 2 143 949 $
Jamie Oleksiak 2 137 500 $ (2)
-Salary Remaining : 2 083 041 $
-Salary Average : 2 137 500 $
-Salary Average Remaining : 2 083 041 $
Dylan Samberg 1 175 000 $ (2)
-Salary Remaining : 1 145 064 $
-Salary Average : 1 175 000 $
-Salary Average Remaining : 1 145 064 $
Phil Kessel 1 000 000 $ (1)
-Salary Remaining : 974 522 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 974 522 $
Anthony DeAngelo 1 000 000 $ (3)
-Salary Remaining : 974 522 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 974 522 $
Michael Bunting (1 Way Contract) 950 000 $ (3)
-Salary Remaining : 925 796 $
-Salary Average : 2 949 000 $
-Salary Average Remaining : 2 873 866 $
Riley Nash 750 000 $ (2)
-Salary Remaining : 730 892 $
-Salary Average : 750 000 $
-Salary Average Remaining : 730 892 $
Total Pro Players21
Salary Commitment
Year 2022 : 77 113 462 $
Year 2023 : 62 000 962 $
Year 2024 : 28 750 000 $
Year 2025 : 8 700 000 $
Salary Average Commitment
Year 2022 : 79 112 462 $
Year 2023 : 63 999 962 $
Year 2024 : 30 749 000 $
Year 2025 : 8 700 000 $
Salary Cap with 1 Way Contract
Year 2022 : 77 113 462 $
Year 2023 : 62 000 962 $
Year 2024 : 28 750 000 $
Year 2025 : 8 700 000 $

Farm Players Salaries

Travis Dermott 150 000 $ (1)
Salary Remaining : 145 890 $
Salary Average : 150 000 $
Salary Average Remaining : 145 890 $
Joseph Cecconi 129 375 $ (1)
Salary Remaining : 125 830 $
Salary Average : 129 375 $
Salary Average Remaining : 125 830 $
Jack Ahcan 113 750 $ (1)
Salary Remaining : 110 634 $
Salary Average : 113 750 $
Salary Average Remaining : 110 634 $
Marc McLaughlin 105 000 $ (2)
Salary Remaining : 102 123 $
Salary Average : 105 000 $
Salary Average Remaining : 102 123 $
Keith Petruzzelli 100 000 $ (1)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Vinnie Hinostroza 100 000 $ (2)
Salary Remaining : 97 260 $
Salary Average : 100 000 $
Salary Average Remaining : 97 260 $
Adam Erne 99 750 $ (2)
Salary Remaining : 97 017 $
Salary Average : 99 750 $
Salary Average Remaining : 97 017 $
Tanner Laczynski 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Adam Helewka 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Cameron Crotty 92 500 $ (2)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Linus Weissbach 92 500 $ (1)
Salary Remaining : 89 966 $
Salary Average : 92 500 $
Salary Average Remaining : 89 966 $
Michal Teply 91 917 $ (3)
Salary Remaining : 89 398 $
Salary Average : 91 917 $
Salary Average Remaining : 89 398 $
Gage Goncalves 91 917 $ (3)
Salary Remaining : 89 398 $
Salary Average : 91 917 $
Salary Average Remaining : 89 398 $
Alexander Alexeyev 89 417 $ (1)
Salary Remaining : 86 967 $
Salary Average : 89 417 $
Salary Average Remaining : 86 967 $
Connor McMichael 89 417 $ (2)
Salary Remaining : 86 967 $
Salary Average : 89 417 $
Salary Average Remaining : 86 967 $
Nikita Alexandrov 89 417 $ (2)
Salary Remaining : 86 967 $
Salary Average : 89 417 $
Salary Average Remaining : 86 967 $
Jacob Larsson 89 417 $ (1)
Salary Remaining : 86 967 $
Salary Average : 89 417 $
Salary Average Remaining : 86 967 $
Matthew Strome 87 917 $ (2)
Salary Remaining : 85 508 $
Salary Average : 87 917 $
Salary Average Remaining : 85 508 $
Nolan Patrick 87 413 $ (2)
Salary Remaining : 85 018 $
Salary Average : 87 413 $
Salary Average Remaining : 85 018 $
Viktor Lodin 83 000 $ (2)
Salary Remaining : 80 726 $
Salary Average : 83 000 $
Salary Average Remaining : 80 726 $
Trent Miner 82 833 $ (3)
Salary Remaining : 80 564 $
Salary Average : 82 833 $
Salary Average Remaining : 80 564 $
Austin Strand 77 175 $ (1)
Salary Remaining : 75 061 $
Salary Average : 77 175 $
Salary Average Remaining : 75 061 $
Jalen Chatfield 75 000 $ (3)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Philippe Desrosiers 75 000 $ (3)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Joey Daccord 75 000 $ (1)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Nicholas Caamano 75 000 $ (2)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Dominik Simon 75 000 $ (2)
Salary Remaining : 72 945 $
Salary Average : 75 000 $
Salary Average Remaining : 72 945 $
Martin Frk 72 500 $ (2)
Salary Remaining : 70 514 $
Salary Average : 72 500 $
Salary Average Remaining : 70 514 $
Remi Elie 65 000 $ (1)
Salary Remaining : 63 219 $
Salary Average : 45 000 $
Salary Average Remaining : 43 767 $
Total Farm Players29
Salary Commitment
Year 2022 : 2 640 214 $
Year 2023 : 1 566 081 $
Year 2024 : 416 667 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 620 214 $
Year 2023 : 1 566 081 $
Year 2024 : 416 667 $
Year 2025 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 85 000 000 $
Available Cap Space

Over Minimum of
60 000 000 $

Farm Salary Cap

Under Maximum of
99 000 000 $

Pro Players

Farm Players

Total Players

Blue Jackets 8 446 811 $ 71 192 058 $ 13 807 942 $ 11 192 058 $ 3 157 732 $ 95 842 268 $ 213455
Bruins 78 658 194 $ 77 074 523 $ 7 925 477 $ 17 074 523 $ 2 897 498 $ 96 102 502 $ 242751
Canadiens 62 229 462 $ 77 581 701 $ 7 418 299 $ 17 581 701 $ 2 701 117 $ 96 298 883 $ 222547
Flyers 53 862 298 $ 78 381 190 $ 6 618 810 $ 18 381 190 $ 2 687 616 $ 96 312 384 $ 212647
Islanders 56 218 802 $ 77 097 500 $ 7 902 500 $ 17 097 500 $ 4 377 582 $ 94 622 418 $ 223355
Lightning 10 979 449 $ 83 812 500 $ 1 187 500 $ 23 812 500 $ 4 683 084 $ 94 316 916 $ 223254
Maple Leafs 74 434 467 $ 83 988 624 $ 1 011 376 $ 23 988 624 $ 2 695 060 $ 96 304 940 $ 222446
Penguins 36 404 203 $ 83 900 833 $ 1 099 167 $ 23 900 833 $ 4 038 833 $ 94 961 167 $ 203353
Rangers 51 613 814 $ 83 107 458 $ 1 892 542 $ 23 107 458 $ 3 975 533 $ 95 024 467 $ 203050
Red Wings 19 904 107 $ 84 415 833 $ 584 167 $ 24 415 833 $ 2 891 667 $ 96 108 333 $ 242751
Senators 20 470 652 $ 83 149 999 $ 1 850 001 $ 23 149 999 $ 3 733 416 $ 95 266 584 $ 202747
Avalanche 13 604 804 $ 81 651 112 $ 3 348 888 $ 21 651 112 $ 2 939 584 $ 96 060 416 $ 222547
Blackhawks 57 709 374 $ 78 325 366 $ 6 674 634 $ 18 325 366 $ 2 685 329 $ 96 314 671 $ 202444
Blues 18 139 495 $ 79 703 333 $ 5 296 667 $ 19 703 333 $ 2 205 333 $ 96 794 667 $ 242549
Ducks 45 006 558 $ 64 039 723 $ 20 960 277 $ 4 039 723 $ 3 701 527 $ 95 298 473 $ 203454
Flames 71 713 819 $ 78 107 499 $ 6 892 501 $ 18 107 499 $ 2 695 555 $ 96 304 445 $ 212849
Golden Knights 838 171 $ 79 596 507 $ 5 403 493 $ 19 596 507 $ 2 916 930 $ 96 083 070 $ 222850
Jets 38 734 536 $ 77 891 667 $ 7 108 333 $ 17 891 667 $ 4 150 000 $ 94 850 000 $ 213051
Kings 14 088 397 $ 84 088 928 $ 911 072 $ 24 088 928 $ 2 424 244 $ 96 575 756 $ 202545
Oilers 35 563 940 $ 84 454 417 $ 545 583 $ 24 454 417 $ 2 282 917 $ 96 717 083 $ 202646
Sharks 31 367 440 $ 77 868 333 $ 7 131 667 $ 17 868 333 $ 3 080 625 $ 95 919 375 $ 202848
Stars 50 273 777 $ 77 113 462 $ 7 886 538 $ 17 113 462 $ 2 640 214 $ 96 359 786 $ 212950