Team FinanceLast Update - April 14, 2023 at 15:30
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $152 - 5,649 - 94.15%
Level 2: 5000 - $91 - 4,707 - 94.15%
Level 3: 2000 - $54 - 1,883 - 94.15%
Level 4: 4000 - $39 - 3,766 - 94.15%
Luxury : 1000 - $303 - 941 - 94.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,883 - 94.15%
Farm Level 2: 1000 - $17 - 941 - 94.15%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,946 - 94.15%
Average Income per Game$1,820,790
Year to Date Revenue$74,652,400
Farm
Home Games Left0
Average Attendance - %2,824 - 94.15%
Average Income per Game$55,546
Year to Date Revenue$2,277,400

Expense

Pro Players Total Salaries$73,004,292
Farm Players Total Salaries$1,927,122
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$76,969,034
Farm Year To Date Expenses$2,394,786
Pro Salary Cap To Date$73,631,261
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$393,640
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,580
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$70,004,288
Estimate Under Maximum Salary Cap of $81,500,000$11,495,712
Estimate Over Minimum Salary Cap of $60,240,000 $9,764,288
Current Bank Account$26,299,453
Projected Bank Account$26,299,453

Pro Players Salaries

Erik Cernak (1 Way Contract) $8,200,000 (4)
-Salary Remaining : $0
Brock Boeser (1 Way Contract) $7,140,000 (3)
-Salary Remaining : $0
Jordan Staal (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Brady Tkachuk (1 Way Contract) $5,460,000 (4)
-Salary Remaining : $0
Shea Theodore (1 Way Contract) $5,200,000 (3)
-Salary Remaining : $0
Tyler Johnson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Carter Hart (1 Way Contract) $3,979,000 (3)
-Salary Remaining : $0
Alexander Edler (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
Joel Edmundson (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
Ryan Graves (1 Way Contract) $3,166,667 (2)
-Salary Remaining : $0
Mikey Anderson (1 Way Contract) $3,120,000 (4)
-1 Way Contract Salary Cap : $1,620,000
-Salary Remaining : $0
Lukas Dostal (1 Way Contract) $2,500,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
Daniel Sprong (1 Way Contract) $2,088,000 (3)
-Salary Remaining : $0
Max Comtois (1 Way Contract) $2,037,500 (1)
-Salary Remaining : $0
Jake Evans (1 Way Contract) $1,700,000 (2)
-Salary Remaining : $0
Sammy Blais (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
David Rittich $1,499,000 (4)
-Salary Remaining : $0
Josh Archibald $1,450,000 (4)
-Salary Remaining : $0
Wade Allison $1,340,000 (3)
-Salary Remaining : $0
Trent Frederic $1,050,000 (5)
-Salary Remaining : $0
Kodie Curran $1,000,000 (2)
-Salary Remaining : $0
Mark Pysyk $900,000 (3)
-Salary Remaining : $0
Sam Steel $874,125 (3)
-Salary Remaining : $0
Blake Lizotte $800,000 (3)
-Salary Remaining : $0
ANA CAPHIT $0 (0)
Total Pro Players25
Salary Commitment
Year 2022 : $73,004,292
Year 2023 : $71,448,792
Year 2024 : $62,652,125
Year 2025 : $21,409,000
Salary Average Commitment
Year 2022 : $71,084,292
Year 2023 : $64,046,792
Year 2024 : $54,180,125
Year 2025 : $20,124,000
Salary Cap with 1 Way Contract
Year 2022 : $70,004,293
Year 2023 : $62,966,793
Year 2024 : $54,600,125
Year 2025 : $19,279,000

Farm Players Salaries

Dylan Wells $149,900 (3)
Salary Remaining : $0
Brayden Tracey $136,000 (4)
Salary Remaining : $0
Simon Benoit $100,000 (5)
Salary Remaining : $0
Hunter Drew $93,500 (2)
Salary Remaining : $0
Bryce Kindopp $92,500 (3)
Salary Remaining : $0
Gaetan Haas $91,500 (2)
Salary Remaining : $0
Keith Yandle $90,000 (2)
Salary Remaining : $0
Jacob Perreault $89,417 (3)
Salary Remaining : $0
Connor Dewar $82,583 (3)
Salary Remaining : $0
Benoit-Olivier Groulx $82,250 (2)
Salary Remaining : $0
Jack Badini $80,500 (3)
Salary Remaining : $0
Brendan Guhle $80,000 (2)
Salary Remaining : $0
Maxim Golod $79,333 (3)
Salary Remaining : $0
Olle Eriksson Ek $77,389 (3)
Salary Remaining : $0
Axel Andersson $77,250 (2)
Salary Remaining : $0
Josh Mahura $75,000 (2)
Salary Remaining : $0
Danny O'Regan $75,000 (2)
Salary Remaining : $0
Ethan Bowen $75,000 (3)
Salary Remaining : $0
William Francis $75,000 (3)
Salary Remaining : $0
Sam Carrick $75,000 (3)
Salary Remaining : $0
Trevor Carrick $75,000 (1)
Salary Remaining : $0
Vinni Lettieri $75,000 (1)
Salary Remaining : $0
Total Farm Players22
Salary Commitment
Year 2022 : $1,927,122
Year 2023 : $1,827,122
Year 2024 : $1,162,622
Year 2025 : $286,000
Salary Average Commitment
Year 2022 : $1,912,955
Year 2023 : $1,762,955
Year 2024 : $1,112,622
Year 2025 : $236,000

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameJobing.com Arena
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,880 - 94.00%
Farm Level 2: 1000 - $17 - 940 - 94.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left0
Average Attendance - %2,820 - 94.00%
Average Income per Game$55,460
Year to Date Revenue$2,273,860

Expense

Pro Players Total Salaries$70,927,167
Farm Players Total Salaries$2,634,416
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$71,504,877
Farm Year To Date Expenses$2,752,146
Pro Salary Cap To Date$67,800,059
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$382,591
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,343
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$67,927,168
Estimate Under Maximum Salary Cap of $81,500,000$13,572,832
Estimate Over Minimum Salary Cap of $60,240,000 $7,687,168
Current Bank Account$43,180,714
Projected Bank Account$43,180,714

Pro Players Salaries

Vladimir Tarasenko (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $0
Dylan Larkin (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $0
Damon Severson (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Rasmus Ristolainen (1 Way Contract) $5,400,000 (2)
-Salary Remaining : $0
Nazem Kadri (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
Vladislav Gavrikov (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $0
Justin Schultz (1 Way Contract) $4,000,000 (3)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $0
Paul Stastny (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $0
Marcus Foligno (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $0
Yakov Trenin (1 Way Contract) $2,812,000 (1)
-Salary Remaining : $0
Radko Gudas (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
Keegan Kolesar (1 Way Contract) $2,497,000 (3)
-Salary Remaining : $0
Logan Stanley (1 Way Contract) $2,300,000 (2)
-1 Way Contract Salary Cap : $800,000
-Salary Remaining : $0
Artturi Lehkonen (1 Way Contract) $2,300,000 (4)
-Salary Remaining : $0
James Reimer (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $0
Marc Staal (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Mark Borowiecki (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Rocco Grimaldi (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Braden Holtby (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
Janne Kuokkanen (1 Way Contract) $1,825,000 (3)
-Salary Remaining : $0
Nicolas Deslauriers $1,499,000 (3)
-Salary Remaining : $0
Bowen Byram $894,167 (3)
-Salary Remaining : $0
ARI CAPHIT $0 (0)
Total Pro Players23
Salary Commitment
Year 2022 : $70,927,167
Year 2023 : $53,765,167
Year 2024 : $29,965,167
Year 2025 : $9,750,000
Salary Average Commitment
Year 2022 : $69,093,833
Year 2023 : $51,931,833
Year 2024 : $29,965,167
Year 2025 : $9,750,000
Salary Cap with 1 Way Contract
Year 2022 : $67,927,167
Year 2023 : $50,765,167
Year 2024 : $28,465,167
Year 2025 : $9,750,000

Farm Players Salaries

Nolan Patrick $120,000 (2)
Salary Remaining : $0
Vili Saarijarvi $100,000 (1)
Salary Remaining : $0
Dysin Mayo $100,000 (1)
Salary Remaining : $0
Blake Speers $100,000 (1)
Salary Remaining : $0
Cam Dineen $100,000 (1)
Salary Remaining : $0
Ty Emberson $100,000 (1)
Salary Remaining : $0
Justin Barron $100,000 (1)
Salary Remaining : $0
Cameron Crotty $100,000 (1)
Salary Remaining : $0
Vladislav Kolyachonok $100,000 (1)
Salary Remaining : $0
Hudson Fasching $100,000 (1)
Salary Remaining : $0
Ryan McGregor $100,000 (1)
Salary Remaining : $0
Ivan Prosvetov $100,000 (1)
Salary Remaining : $0
Lucas Wallmark $95,000 (3)
Salary Remaining : $0
Cayden Primeau $88,083 (2)
Salary Remaining : $0
Klim Kostin $86,333 (2)
Salary Remaining : $0
Cole Hults $85,000 (2)
Salary Remaining : $0
Michael Carcone $85,000 (4)
Salary Remaining : $0
Jan Drozg $75,000 (3)
Salary Remaining : $0
Bokondji Imama $75,000 (1)
Salary Remaining : $0
Mareks Mitens $75,000 (3)
Salary Remaining : $0
Michael O'Leary $75,000 (3)
Salary Remaining : $0
Jeremy McKenna $75,000 (3)
Salary Remaining : $0
Matthew Strome $75,000 (1)
Salary Remaining : $0
Noel Hoefenmayer $75,000 (2)
Salary Remaining : $0
Riley McKay $75,000 (3)
Salary Remaining : $0
Zach Solow $75,000 (3)
Salary Remaining : $0
Kyle Topping $75,000 (3)
Salary Remaining : $0
Mitchell Hoelscher $75,000 (3)
Salary Remaining : $0
Cole Fonstad $75,000 (3)
Salary Remaining : $0
Alex-Olivier Voyer $75,000 (3)
Salary Remaining : $0
Total Farm Players30
Salary Commitment
Year 2022 : $2,634,416
Year 2023 : $1,384,416
Year 2024 : $930,000
Year 2025 : $85,000
Salary Average Commitment
Year 2022 : $2,634,416
Year 2023 : $1,384,416
Year 2024 : $930,000
Year 2025 : $85,000

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,880 - 94.00%
Farm Level 2: 1000 - $17 - 940 - 94.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left0
Average Attendance - %2,820 - 94.00%
Average Income per Game$55,460
Year to Date Revenue$2,273,860

Expense

Pro Players Total Salaries$68,031,091
Farm Players Total Salaries$2,784,234
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,711,201
Farm Year To Date Expenses$2,922,601
Pro Salary Cap To Date$71,187,237
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$367,187
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,140
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$66,531,090
Estimate Under Maximum Salary Cap of $81,500,000$14,968,910
Estimate Over Minimum Salary Cap of $60,240,000 $6,291,090
Current Bank Account$30,126,050
Projected Bank Account$30,126,050

Pro Players Salaries

Shea Weber (1 Way Contract) $7,857,143 (3)
-Salary Remaining : $0
Anthony Mantha (1 Way Contract) $5,700,000 (2)
-Salary Remaining : $0
Taylor Hall (1 Way Contract) $5,610,000 (1)
-Salary Remaining : $0
Darnell Nurse (1 Way Contract) $5,600,000 (3)
-Salary Remaining : $0
Reilly Smith (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
BOS CAPHIT $4,950,000 (1)
-Salary Remaining : $0
Charlie McAvoy (1 Way Contract) $4,900,000 (2)
-Salary Remaining : $0
Brandon Carlo (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $0
Milan Lucic (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
Vitek Vanecek (1 Way Contract) $3,880,615 (3)
-Salary Remaining : $0
Adam Lowry (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $0
Erik Haula (1 Way Contract) $2,375,000 (2)
-Salary Remaining : $0
Marco Scandella (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Alexander Barabanov $1,450,000 (3)
-Salary Remaining : $0
Kevin Rooney $1,450,000 (4)
-Salary Remaining : $0
Caleb Jones $1,300,000 (1)
-Salary Remaining : $0
Martin Jones (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
Mathieu Perreault $950,000 (2)
-Salary Remaining : $0
Mason Marchment $800,000 (3)
-Salary Remaining : $0
Curtis Lazar $800,000 (2)
-Salary Remaining : $0
Steven Kampfer $800,000 (2)
-Salary Remaining : $0
Alex Barre-Boulet $758,333 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2022 : $68,031,091
Year 2023 : $50,412,758
Year 2024 : $26,037,758
Year 2025 : $1,450,000
Salary Average Commitment
Year 2022 : $68,971,091
Year 2023 : $50,412,758
Year 2024 : $26,037,758
Year 2025 : $1,450,000
Salary Cap with 1 Way Contract
Year 2022 : $66,531,093
Year 2023 : $48,912,760
Year 2024 : $26,037,758
Year 2025 : $1,450,000

Farm Players Salaries

Matt Murray $149,900 (3)
Salary Remaining : $0
Chris Wagner $135,000 (2)
Salary Remaining : $0
Cam York $110,500 (1)
Salary Remaining : $0
Ryan Suzuki $100,000 (1)
Salary Remaining : $0
Shane Pinto $100,000 (1)
Salary Remaining : $0
Tye McGinn $95,000 (1)
Salary Remaining : $0
Jack Ahcan $92,500 (2)
Salary Remaining : $0
Laurent Dauphin $92,000 (3)
Salary Remaining : $0
Stefan Noesen $92,000 (3)
Salary Remaining : $0
Quinton Byfield $92,000 (3)
Salary Remaining : $0
Samuel Asselin $90,000 (3)
Salary Remaining : $0
Pat Maroon $90,000 (2)
Salary Remaining : $0
Urho Vaakanainen $89,417 (3)
Salary Remaining : $0
Jakub Lauko $85,000 (4)
Salary Remaining : $0
Matt Filipe $81,750 (2)
Salary Remaining : $0
Logan Thompson $80,000 (2)
Salary Remaining : $0
Brady Lyle $80,000 (2)
Salary Remaining : $0
Gabriel Fortier $79,167 (3)
Salary Remaining : $0
Tyler Lewington $75,000 (3)
Salary Remaining : $0
Michael Stone $75,000 (3)
Salary Remaining : $0
Nick Wolff $75,000 (1)
Salary Remaining : $0
Lukas Vejdemo $75,000 (1)
Salary Remaining : $0
Robert Lantosi $75,000 (1)
Salary Remaining : $0
Joona Koppanen $75,000 (2)
Salary Remaining : $0
Victor Berglund $75,000 (3)
Salary Remaining : $0
Zach Jordan $75,000 (1)
Salary Remaining : $0
Fredrik Claesson $75,000 (1)
Salary Remaining : $0
Evan Weinger $75,000 (1)
Salary Remaining : $0
Connor Lacouvee $75,000 (2)
Salary Remaining : $0
Cameron Hughes $75,000 (2)
Salary Remaining : $0
Kyle Keyser $75,000 (3)
Salary Remaining : $0
Josh Melnick $75,000 (1)
Salary Remaining : $0
Total Farm Players32
Salary Commitment
Year 2022 : $2,784,234
Year 2023 : $1,862,734
Year 2024 : $1,069,484
Year 2025 : $85,000
Salary Average Commitment
Year 2022 : $2,766,317
Year 2023 : $1,858,234
Year 2024 : $1,069,484
Year 2025 : $85,000

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - $152 - 5,649 - 94.15%
Level 2: 5000 - $91 - 4,707 - 94.15%
Level 3: 2000 - $54 - 1,883 - 94.15%
Level 4: 4000 - $39 - 3,766 - 94.15%
Luxury : 1000 - $303 - 941 - 94.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,883 - 94.15%
Farm Level 2: 1000 - $17 - 941 - 94.15%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,946 - 94.15%
Average Income per Game$1,820,790
Year to Date Revenue$74,652,400
Farm
Home Games Left0
Average Attendance - %2,824 - 94.15%
Average Income per Game$55,546
Year to Date Revenue$2,277,400

Expense

Pro Players Total Salaries$78,481,394
Farm Players Total Salaries$2,831,916
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$78,617,992
Farm Year To Date Expenses$3,699,536
Pro Salary Cap To Date$76,366,404
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$422,773
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$20,383
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$77,181,395
Estimate Under Maximum Salary Cap of $81,500,000$4,318,605
Estimate Over Minimum Salary Cap of $60,240,000 $16,941,395
Current Bank Account$22,300,624
Projected Bank Account$22,300,624

Pro Players Salaries

Steven Stamkos (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $0
Alex Ovechkin (1 Way Contract) $8,140,000 (3)
-Salary Remaining : $0
Joe Pavelski (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $0
Ryan McDonagh (1 Way Contract) $6,750,000 (3)
-Salary Remaining : $0
Brayden Schenn (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $0
Jake Muzzin (1 Way Contract) $5,625,000 (2)
-Salary Remaining : $0
Jeff Carter (1 Way Contract) $5,272,727 (3)
-Salary Remaining : $0
Calvin Petersen (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
Jake Debrusk (1 Way Contract) $3,675,000 (1)
-Salary Remaining : $0
Travis Sanheim (1 Way Contract) $3,175,000 (1)
-Salary Remaining : $0
Oskar Lindblom (Out of Payroll) $3,000,000 (3)
-Salary Remaining : $0
Zach Whitecloud (1 Way Contract) $2,927,000 (3)
-Salary Remaining : $0
Gustav Forsling (1 Way Contract) $2,666,667 (3)
-Salary Remaining : $0
Adin Hill (1 Way Contract) $2,175,000 (2)
-Salary Remaining : $0
Zach Sanford (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
Cedric Paquette (1 Way Contract) $1,750,000 (4)
-Salary Remaining : $0
Ryan Hartman (1 Way Contract) $1,700,000 (1)
-Salary Remaining : $0
Chandler Stephenson (1 Way Contract) $1,375,000 (1)
-Salary Remaining : $0
Jaret Anderson-Dolan (1 Way Contract) $1,300,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Josh Leivo $1,200,000 (4)
-Salary Remaining : $0
Mattias Samuelsson $925,000 (4)
-Salary Remaining : $0
Rasmus Asplund $825,000 (2)
-Salary Remaining : $0
BUF CAPHIT $0 (0)
Total Pro Players23
Salary Commitment
Year 2022 : $81,481,394
Year 2023 : $71,644,727
Year 2024 : $54,044,727
Year 2025 : $7,330,000
Salary Average Commitment
Year 2022 : $83,216,394
Year 2023 : $65,416,394
Year 2024 : $49,791,394
Year 2025 : $5,175,000
Salary Cap with 1 Way Contract
Year 2022 : $80,181,392
Year 2023 : $63,756,392
Year 2024 : $48,131,392
Year 2025 : $3,875,000

Farm Players Salaries

Dillon Simpson $150,000 (3)
Salary Remaining : $0
Mikhail Grigorenko $150,000 (4)
Salary Remaining : $0
Nikita Nesterov $135,000 (4)
Salary Remaining : $0
Shane Bowers $100,000 (3)
Salary Remaining : $0
Lawrence Pilut $100,000 (1)
Salary Remaining : $0
Arttu Ruotsalainen $92,500 (3)
Salary Remaining : $0
Brandon Biro $92,500 (1)
Salary Remaining : $0
Ryan MacInnis $92,000 (4)
Salary Remaining : $0
Simon Holmstrom $86,333 (2)
Salary Remaining : $0
Oskari Laaksonen $85,333 (3)
Salary Remaining : $0
Brett Murray $85,000 (3)
Salary Remaining : $0
Linus Weissbach $84,000 (3)
Salary Remaining : $0
Ukko-Pekka Luukkonen $77,833 (2)
Salary Remaining : $0
Matej Pekar $76,417 (2)
Salary Remaining : $0
Derek Sheppard $75,000 (1)
Salary Remaining : $0
Casey Fitzgerald $75,000 (2)
Salary Remaining : $0
Cameron Schilling $75,000 (4)
Salary Remaining : $0
Brandon Davidson $75,000 (3)
Salary Remaining : $0
Anthony Louis $75,000 (3)
Salary Remaining : $0
Jimmy Schuldt $75,000 (2)
Salary Remaining : $0
Nic Pierog $75,000 (1)
Salary Remaining : $0
Logan Shaw $75,000 (1)
Salary Remaining : $0
Tyler Wall $75,000 (3)
Salary Remaining : $0
Pascal Aquin $75,000 (3)
Salary Remaining : $0
Rinat Valiev $75,000 (4)
Salary Remaining : $0
Robert Lynch $75,000 (3)
Salary Remaining : $0
Scott Conway $75,000 (2)
Salary Remaining : $0
Sean Malone $75,000 (4)
Salary Remaining : $0
Will Graber $75,000 (3)
Salary Remaining : $0
Yanni Kaldis $75,000 (3)
Salary Remaining : $0
Alex Dubeau $75,000 (3)
Salary Remaining : $0
Joseph Woll $75,000 (3)
Salary Remaining : $0
Andrew Oglevie $75,000 (1)
Salary Remaining : $0
Total Farm Players33
Salary Commitment
Year 2022 : $2,831,916
Year 2023 : $2,398,483
Year 2024 : $1,932,900
Year 2025 : $642,700
Salary Average Commitment
Year 2022 : $2,831,916
Year 2023 : $2,339,416
Year 2024 : $1,873,833
Year 2025 : $602,000

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $152 - 5,649 - 94.15%
Level 2: 5000 - $91 - 4,707 - 94.15%
Level 3: 2000 - $54 - 1,883 - 94.15%
Level 4: 4000 - $39 - 3,766 - 94.15%
Luxury : 1000 - $303 - 941 - 94.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,883 - 94.15%
Farm Level 2: 1000 - $17 - 941 - 94.15%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,946 - 94.15%
Average Income per Game$1,820,790
Year to Date Revenue$74,652,400
Farm
Home Games Left0
Average Attendance - %2,824 - 94.15%
Average Income per Game$55,546
Year to Date Revenue$2,277,400

Expense

Pro Players Total Salaries$81,933,500
Farm Players Total Salaries$2,849,783
Coaches Total Salaries$5,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$84,630,510
Farm Year To Date Expenses$4,219,467
Pro Salary Cap To Date$77,909,689
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$459,753
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$21,807
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$78,933,500
Estimate Under Maximum Salary Cap of $81,500,000$2,566,500
Estimate Over Minimum Salary Cap of $60,240,000 $18,693,500
Current Bank Account$24,735,361
Projected Bank Account$24,735,361

Pro Players Salaries

CGY CAPHIT $9,225,000 (2)
-Salary Remaining : $0
Miro Heiskanen (1 Way Contract) $8,450,000 (3)
-Salary Remaining : $0
Sean Monahan (1 Way Contract) $6,820,000 (2)
-Salary Remaining : $0
Alex Debrincat (1 Way Contract) $6,400,000 (2)
-Salary Remaining : $0
Rasmus Dahlin (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Elias Lindholm (1 Way Contract) $4,850,000 (2)
-Salary Remaining : $0
Mikhail Sergachev (1 Way Contract) $4,800,000 (3)
-Salary Remaining : $0
Conor Timmins (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $0
Will Butcher (1 Way Contract) $3,733,333 (5)
-Salary Remaining : $0
Colin Blackwell (1 Way Contract) $3,631,000 (3)
-1 Way Contract Salary Cap : $2,131,000
-Salary Remaining : $0
Evander Kane (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
Darcy Kuemper (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $0
Alex Nylander (1 Way Contract) $3,240,000 (2)
-Salary Remaining : $0
Sergei Bobrovsky (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
Ethan Bear (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
Alexandre Texier (1 Way Contract) $1,525,000 (3)
-1 Way Contract Salary Cap : $25,000
-Salary Remaining : $0
Garnet Hathaway (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
Ryan Dzingel $1,450,000 (4)
-Salary Remaining : $0
Derek Stepan $1,350,000 (1)
-Salary Remaining : $0
Derek Ryan $1,250,000 (1)
-Salary Remaining : $0
Kyle Clifford $1,000,000 (3)
-Salary Remaining : $0
Trevor Van Riemsdyk $950,000 (1)
-Salary Remaining : $0
Mikhail Maltsev $809,167 (3)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 2022 : $81,933,500
Year 2023 : $75,780,167
Year 2024 : $50,220,167
Year 2025 : $4,325,000
Salary Average Commitment
Year 2022 : $79,893,457
Year 2023 : $76,343,457
Year 2024 : $48,231,832
Year 2025 : $4,496,666
Salary Cap with 1 Way Contract
Year 2022 : $78,933,495
Year 2023 : $75,383,495
Year 2024 : $41,598,499
Year 2025 : $5,183,333

Farm Players Salaries

Axel Jonsson-Fjallby $145,000 (3)
Salary Remaining : $0
Jaydon Dureau $145,000 (3)
Salary Remaining : $0
Eetu Tuulola $145,000 (3)
Salary Remaining : $0
Thomas Schemitsch $145,000 (3)
Salary Remaining : $0
Connor MacKey $110,500 (1)
Salary Remaining : $0
Matthew Phillips $109,200 (4)
Salary Remaining : $0
Victor Soderstrom $105,000 (2)
Salary Remaining : $0
Rory Kerins $100,000 (1)
Salary Remaining : $0
Walker Duehr $100,000 (1)
Salary Remaining : $0
Justin Kirkland $100,000 (1)
Salary Remaining : $0
Luke Philp $100,000 (1)
Salary Remaining : $0
Adam Ruzicka $92,000 (3)
Salary Remaining : $0
Daniil Chechelev $90,000 (3)
Salary Remaining : $0
Filip Zadina $89,417 (3)
Salary Remaining : $0
Erik Brannstrom $86,333 (2)
Salary Remaining : $0
Marc-Andre Gaudet $85,000 (3)
Salary Remaining : $0
Ilya Nikolayev $85,000 (3)
Salary Remaining : $0
Cameron Whynot $84,000 (3)
Salary Remaining : $0
Lucas Ciona $84,000 (3)
Salary Remaining : $0
Cole Jordan $84,000 (3)
Salary Remaining : $0
Lucas Feuk $84,000 (3)
Salary Remaining : $0
Dustin Wolf $81,333 (3)
Salary Remaining : $0
Adam Werner $75,000 (2)
Salary Remaining : $0
Demetrios Koumontzis $75,000 (3)
Salary Remaining : $0
Glenn Gawdin $75,000 (1)
Salary Remaining : $0
Joshua Nodler $75,000 (3)
Salary Remaining : $0
Nikita Scherbak $75,000 (2)
Salary Remaining : $0
Olli Juolevi $75,000 (3)
Salary Remaining : $0
Mitchell Mattson $75,000 (3)
Salary Remaining : $0
Kevin Gravel $75,000 (3)
Salary Remaining : $0
Total Farm Players30
Salary Commitment
Year 2022 : $2,849,783
Year 2023 : $2,270,950
Year 2024 : $1,929,617
Year 2025 : $109,200
Salary Average Commitment
Year 2022 : $2,782,111
Year 2023 : $2,215,861
Year 2024 : $1,893,195
Year 2025 : $75,000

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - $152 - 5,649 - 94.15%
Level 2: 5000 - $91 - 4,707 - 94.15%
Level 3: 2000 - $54 - 1,883 - 94.15%
Level 4: 4000 - $39 - 3,766 - 94.15%
Luxury : 1000 - $303 - 941 - 94.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,883 - 94.15%
Farm Level 2: 1000 - $17 - 941 - 94.15%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,946 - 94.15%
Average Income per Game$1,820,790
Year to Date Revenue$74,652,400
Farm
Home Games Left0
Average Attendance - %2,824 - 94.15%
Average Income per Game$55,546
Year to Date Revenue$2,277,400

Expense

Pro Players Total Salaries$71,586,333
Farm Players Total Salaries$2,553,604
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$78,930,848
Farm Year To Date Expenses$2,778,817
Pro Salary Cap To Date$72,580,888
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$390,619
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,913
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$67,086,332
Estimate Under Maximum Salary Cap of $81,500,000$14,413,668
Estimate Over Minimum Salary Cap of $60,240,000 $6,846,332
Current Bank Account$13,701,561
Projected Bank Account$13,701,561

Pro Players Salaries

CAR CAPHIT (1 Way Contract) $8,350,000 (2)
-Salary Remaining : $0
Ryan Pulock (1 Way Contract) $7,450,000 (4)
-Salary Remaining : $0
Parker Milner (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $0
Gustav Nyquist (1 Way Contract) $6,350,000 (4)
-Salary Remaining : $0
Pierre-Luc Dubois (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
Andre Burakovsky (1 Way Contract) $4,900,000 (3)
-Salary Remaining : $0
Jake Gardiner (1 Way Contract) $4,050,000 (3)
-1 Way Contract Salary Cap : $2,550,000
-Salary Remaining : $0
Dylan Demelo (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
Adam Pelech (1 Way Contract) $2,875,000 (4)
-Salary Remaining : $0
Frank Vatrano (1 Way Contract) $2,533,333 (2)
-Salary Remaining : $0
Ivan Barbashev (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $0
Kyle Turris (1 Way Contract) $2,150,000 (2)
-1 Way Contract Salary Cap : $650,000
-Salary Remaining : $0
Mattias Janmark (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Nicholas Shore (1 Way Contract) $2,000,000 (3)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Mathieu Joseph (1 Way Contract) $1,713,000 (2)
-Salary Remaining : $0
Ryan Donato (1 Way Contract) $1,700,000 (2)
-Salary Remaining : $0
Dean Kukan (1 Way Contract) $1,650,000 (3)
-Salary Remaining : $0
Colton Sceviour $1,265,000 (4)
-Salary Remaining : $0
Casey Desmith $1,250,000 (1)
-Salary Remaining : $0
Jacob Larsson $1,200,000 (3)
-Salary Remaining : $0
Tobias Rieder $1,000,000 (2)
-Salary Remaining : $0
Jimmy Vesey $900,000 (1)
-Salary Remaining : $0
Luke Johnson $750,000 (1)
-Salary Remaining : $0
Greg Pateryn $750,000 (2)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2022 : $71,586,333
Year 2023 : $61,651,333
Year 2024 : $42,705,000
Year 2025 : $20,825,000
Salary Average Commitment
Year 2022 : $73,053,416
Year 2023 : $61,653,416
Year 2024 : $41,957,083
Year 2025 : $20,103,750
Salary Cap with 1 Way Contract
Year 2022 : $67,086,332
Year 2023 : $55,686,332
Year 2024 : $36,740,000
Year 2025 : $17,940,000

Farm Players Salaries

Jared Coreau $149,900 (3)
Salary Remaining : $0
Travis Boyd $149,900 (4)
Salary Remaining : $0
Thomas Hickey $149,587 (3)
Salary Remaining : $0
Michael Frolik $149,569 (3)
Salary Remaining : $0
Michael Sgarbossa $147,565 (3)
Salary Remaining : $0
Brett Connolly $145,000 (3)
Salary Remaining : $0
Dylan Cozens $143,000 (5)
Salary Remaining : $0
Matt Irwin $135,000 (3)
Salary Remaining : $0
Braden Schneider $100,000 (1)
Salary Remaining : $0
Trevor Lewis $100,000 (4)
Salary Remaining : $0
Taylor Leier $96,500 (3)
Salary Remaining : $0
Alexis Lafreniere $92,500 (3)
Salary Remaining : $0
Dominik Bokk $86,333 (3)
Salary Remaining : $0
Calvin Pickard $80,000 (1)
Salary Remaining : $0
Andrew Peeke $78,750 (2)
Salary Remaining : $0
Reece Willcox $75,000 (1)
Salary Remaining : $0
Alex Lyon $75,000 (3)
Salary Remaining : $0
Maxim Letunov $75,000 (1)
Salary Remaining : $0
Lenni Killinen $75,000 (3)
Salary Remaining : $0
Justin Dowling $75,000 (3)
Salary Remaining : $0
Jalen Chatfield $75,000 (3)
Salary Remaining : $0
Ethan Prow $75,000 (1)
Salary Remaining : $0
Aaron Dell $75,000 (1)
Salary Remaining : $0
Andrew Poturalski $75,000 (1)
Salary Remaining : $0
Aaron Ness $75,000 (1)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2022 : $2,553,602
Year 2023 : $2,331,352
Year 2024 : $2,093,852
Year 2025 : $641,900
Salary Average Commitment
Year 2022 : $2,832,177
Year 2023 : $2,202,177
Year 2024 : $2,044,052
Year 2025 : $592,100

Chicago Blackhawks

Chicago Blackhawks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,880 - 94.00%
Farm Level 2: 1000 - $17 - 940 - 94.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left0
Average Attendance - %2,820 - 94.00%
Average Income per Game$55,460
Year to Date Revenue$2,273,860

Expense

Pro Players Total Salaries$83,522,329
Farm Players Total Salaries$2,271,217
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$83,919,605
Farm Year To Date Expenses$2,474,945
Pro Salary Cap To Date$80,302,557
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$449,587
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,411
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$82,022,328
Estimate Under Maximum Salary Cap of $81,500,000-$522,328
Estimate Over Minimum Salary Cap of $60,240,000 $21,782,328
Current Bank Account$15,334,453
Projected Bank Account$15,334,453

Pro Players Salaries

Evgeni Malkin (1 Way Contract) $12,350,000 (1)
-Salary Remaining : $0
Artemi Panarin (1 Way Contract) $11,642,860 (3)
-Salary Remaining : $0
Mikko Rantanen (1 Way Contract) $9,250,000 (1)
-Salary Remaining : $0
Marc-Andre Fleury (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $0
Jeff Petry (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $0
Anthony Duclair (1 Way Contract) $6,200,000 (4)
-Salary Remaining : $0
Nick Leddy (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Rickard Rakell (1 Way Contract) $3,789,444 (1)
-Salary Remaining : $0
Travis Hamonic (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Jake Allen (1 Way Contract) $2,875,000 (2)
-Salary Remaining : $0
Riley Stillman (1 Way Contract) $2,700,000 (3)
-Salary Remaining : $0
Brayden McNabb (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Jack Roslovic (1 Way Contract) $1,838,362 (3)
-Salary Remaining : $0
Tommy Nappier (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Nicolas Aube-Kubel $1,075,000 (1)
-Salary Remaining : $0
Ryan Carpenter $1,000,000 (1)
-Salary Remaining : $0
Blake Comeau $1,000,000 (3)
-Salary Remaining : $0
Nicolas Beaudin $863,333 (1)
-Salary Remaining : $0
Martin Necas $863,333 (3)
-Salary Remaining : $0
Carter Rowney $825,000 (1)
-Salary Remaining : $0
Callum Booth $750,000 (1)
-Salary Remaining : $0
Brendan Woods $750,000 (3)
-Salary Remaining : $0
CHI CAPHIT $0 (0)
Total Pro Players23
Salary Commitment
Year 2022 : $83,522,329
Year 2023 : $49,619,552
Year 2024 : $38,244,552
Year 2025 : $6,200,000
Salary Average Commitment
Year 2022 : $82,097,329
Year 2023 : $49,619,552
Year 2024 : $38,244,552
Year 2025 : $6,200,000
Salary Cap with 1 Way Contract
Year 2022 : $82,022,330
Year 2023 : $49,619,552
Year 2024 : $38,244,552
Year 2025 : $6,200,000

Farm Players Salaries

Kiefer Sherwood $145,000 (4)
Salary Remaining : $0
Andrei Altybarmakian $142,800 (2)
Salary Remaining : $0
Jonah Gadjovich $134,000 (4)
Salary Remaining : $0
Alex Vlasic $130,000 (3)
Salary Remaining : $0
Arthur Kaliyev $110,000 (3)
Salary Remaining : $0
Henrik Borgstrom $100,000 (1)
Salary Remaining : $0
Matt Tomkins $90,000 (1)
Salary Remaining : $0
Evan Barratt $87,000 (3)
Salary Remaining : $0
Alec Regula $86,667 (1)
Salary Remaining : $0
Chad Krys $85,333 (3)
Salary Remaining : $0
Isaak Phillips $85,000 (4)
Salary Remaining : $0
Malcolm Subban $85,000 (3)
Salary Remaining : $0
Josiah Slavin $84,250 (1)
Salary Remaining : $0
MacKenzie Entwistle $81,167 (3)
Salary Remaining : $0
JC Lipon $75,000 (3)
Salary Remaining : $0
Joakim Nygard $75,000 (3)
Salary Remaining : $0
Lean Bergmann $75,000 (3)
Salary Remaining : $0
Jonathan Ang $75,000 (3)
Salary Remaining : $0
Dennis Yan $75,000 (3)
Salary Remaining : $0
Matej Chalupa $75,000 (3)
Salary Remaining : $0
Brandon Hickey $75,000 (3)
Salary Remaining : $0
Sam Miletic $75,000 (3)
Salary Remaining : $0
Tobie Paquette-Bisson $75,000 (3)
Salary Remaining : $0
Merrick Rippon $75,000 (1)
Salary Remaining : $0
Mitchell Stephens $75,000 (3)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2022 : $2,271,217
Year 2023 : $1,835,300
Year 2024 : $1,692,500
Year 2025 : $364,000
Salary Average Commitment
Year 2022 : $2,271,217
Year 2023 : $1,835,300
Year 2024 : $1,692,500
Year 2025 : $364,000

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $152 - 5,649 - 94.15%
Level 2: 5000 - $91 - 4,707 - 94.15%
Level 3: 2000 - $54 - 1,883 - 94.15%
Level 4: 4000 - $39 - 3,766 - 94.15%
Luxury : 1000 - $303 - 941 - 94.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,883 - 94.15%
Farm Level 2: 1000 - $17 - 941 - 94.15%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,946 - 94.15%
Average Income per Game$1,820,790
Year to Date Revenue$74,652,400
Farm
Home Games Left0
Average Attendance - %2,824 - 94.15%
Average Income per Game$55,546
Year to Date Revenue$2,277,400

Expense

Pro Players Total Salaries$77,157,257
Farm Players Total Salaries$2,494,063
Coaches Total Salaries$5,050,000
Luxury Taxe Total$0
Pro Year To Date Expenses$77,819,191
Farm Year To Date Expenses$3,641,766
Pro Salary Cap To Date$72,023,929
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$431,688
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,851
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$74,157,257
Estimate Under Maximum Salary Cap of $81,500,000$7,342,743
Estimate Over Minimum Salary Cap of $60,240,000 $13,917,257
Current Bank Account$26,238,052
Projected Bank Account$26,238,052

Pro Players Salaries

COL CAPHIT (1 Way Contract) $14,005,560 (2)
-Salary Remaining : $0
Mikael Backlund (1 Way Contract) $6,375,000 (4)
-Salary Remaining : $0
Jesperi Kotkaniemi (1 Way Contract) $6,100,035 (2)
-Salary Remaining : $0
Oliver Bjorkstrand (1 Way Contract) $5,625,000 (4)
-Salary Remaining : $0
Jason Zucker (1 Way Contract) $5,500,000 (1)
-1 Way Contract Salary Cap : $4,000,000
-Salary Remaining : $0
Mikael Granlund (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
Alexander Radulov (1 Way Contract) $4,950,000 (2)
-Salary Remaining : $0
Filip Hronek (1 Way Contract) $4,400,000 (3)
-Salary Remaining : $0
Joel Armia (1 Way Contract) $3,400,000 (1)
-Salary Remaining : $0
Sami Vatanen (1 Way Contract) $3,240,000 (3)
-Salary Remaining : $0
Kaapo Kakko (1 Way Contract) $2,760,000 (2)
-Salary Remaining : $0
Markus Nutivaara (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $0
Haydn Fleury (Out of Payroll) $2,380,000 (3)
-Salary Remaining : $0
Marcus Sorensen (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
Antti Raanta (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
Jay Beagle (1 Way Contract) $1,680,000 (3)
-1 Way Contract Salary Cap : $180,000
-Salary Remaining : $0
Lawson Crouse (1 Way Contract) $1,533,333 (3)
-Salary Remaining : $0
Spencer Knight $925,000 (3)
-Salary Remaining : $0
Tim Stutzle $925,000 (3)
-Salary Remaining : $0
Evan Bouchard $863,333 (3)
-Salary Remaining : $0
Zach Bogosian $850,000 (3)
-Salary Remaining : $0
Eric Staal $825,000 (4)
-Salary Remaining : $0
Tony Deangelo $750,000 (1)
-Salary Remaining : $0
Logan O'Connor $750,000 (3)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2022 : $79,537,257
Year 2023 : $62,946,701
Year 2024 : $38,061,666
Year 2025 : $12,825,000
Salary Average Commitment
Year 2022 : $72,840,312
Year 2023 : $63,190,312
Year 2024 : $33,801,666
Year 2025 : $11,575,000
Salary Cap with 1 Way Contract
Year 2022 : $76,537,258
Year 2023 : $68,387,258
Year 2024 : $35,871,666
Year 2025 : $12,825,000

Farm Players Salaries

Alex Biega $149,900 (4)
Salary Remaining : $0
Stefan Matteau $145,000 (4)
Salary Remaining : $0
Matthew Highmore $144,500 (4)
Salary Remaining : $0
Carter Hutton $135,000 (2)
Salary Remaining : $0
Jonas Johansson $121,000 (2)
Salary Remaining : $0
Juuso Riikola $115,000 (1)
Salary Remaining : $0
Cole Perfetti $100,000 (1)
Salary Remaining : $0
Trent Miner $100,000 (1)
Salary Remaining : $0
Ville Heinola $100,000 (5)
Salary Remaining : $0
Roby Jarventie $92,500 (3)
Salary Remaining : $0
Jamie Drysdale $92,500 (2)
Salary Remaining : $0
Mikko Lehtonen $90,000 (1)
Salary Remaining : $0
Libor Hajek $87,413 (3)
Salary Remaining : $0
Ty Dellandrea $86,333 (2)
Salary Remaining : $0
Filip Gustavsson $85,000 (4)
Salary Remaining : $0
Ben Meyers $84,000 (3)
Salary Remaining : $0
Jamieson Rees $83,917 (3)
Salary Remaining : $0
Zayde Wisdom $82,000 (2)
Salary Remaining : $0
Ryan Lomberg $75,000 (1)
Salary Remaining : $0
Miikka Salomaki $75,000 (1)
Salary Remaining : $0
Alexei Protas $75,000 (5)
Salary Remaining : $0
Thomas Gregoire $75,000 (2)
Salary Remaining : $0
Ryan Reaves $75,000 (1)
Salary Remaining : $0
German Rubtsov $75,000 (1)
Salary Remaining : $0
Gerald Mayhew $75,000 (1)
Salary Remaining : $0
Wyatt Aamodt $75,000 (3)
Salary Remaining : $0
Total Farm Players26
Salary Commitment
Year 2022 : $2,494,062
Year 2023 : $1,920,962
Year 2024 : $1,191,629
Year 2025 : $768,800
Salary Average Commitment
Year 2022 : $2,503,582
Year 2023 : $1,723,582
Year 2024 : $1,177,749
Year 2025 : $754,920

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $152 - 5,649 - 94.15%
Level 2: 5000 - $91 - 4,707 - 94.15%
Level 3: 2000 - $54 - 1,883 - 94.15%
Level 4: 4000 - $39 - 3,766 - 94.15%
Luxury : 1000 - $303 - 941 - 94.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,883 - 94.15%
Farm Level 2: 1000 - $17 - 941 - 94.15%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,946 - 94.15%
Average Income per Game$1,820,790
Year to Date Revenue$74,652,400
Farm
Home Games Left0
Average Attendance - %2,824 - 94.15%
Average Income per Game$55,546
Year to Date Revenue$2,277,400

Expense

Pro Players Total Salaries$78,137,333
Farm Players Total Salaries$2,280,149
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$79,881,268
Farm Year To Date Expenses$2,496,578
Pro Salary Cap To Date$77,814,725
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$423,603
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,458
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$76,637,333
Estimate Under Maximum Salary Cap of $81,500,000$4,862,667
Estimate Over Minimum Salary Cap of $60,240,000 $16,397,333
Current Bank Account$15,896,639
Projected Bank Account$15,896,639

Pro Players Salaries

Jonathan Toews (1 Way Contract) $10,500,000 (2)
-Salary Remaining : $0
CBJ CAPHIT $6,579,000 (1)
-Salary Remaining : $0
Christopher Tanev (1 Way Contract) $5,625,000 (2)
-Salary Remaining : $0
Linus Ullmark (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Mike Hoffman (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
Mario Ferraro (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $0
Olli Maatta (1 Way Contract) $4,083,333 (2)
-Salary Remaining : $0
Dominik Kubalik (1 Way Contract) $3,700,000 (2)
-Salary Remaining : $0
Alexander Kerfoot (1 Way Contract) $3,500,000 (3)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $0
Erik Gustafsson (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $0
Victor Olofsson (1 Way Contract) $3,050,000 (1)
-Salary Remaining : $0
Chris Tierney (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
Mats Zuccarello (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Jared McCann (1 Way Contract) $2,940,000 (3)
-Salary Remaining : $0
Noah Gregor (1 Way Contract) $2,300,000 (3)
-Salary Remaining : $0
Barclay Goodrow (1 Way Contract) $2,300,000 (4)
-Salary Remaining : $0
Adam Erne (1 Way Contract) $2,100,000 (3)
-Salary Remaining : $0
Nick Seeler (1 Way Contract) $1,560,000 (2)
-Salary Remaining : $0
Nick Paul $1,350,000 (1)
-Salary Remaining : $0
Dylan Gambrell $1,100,000 (1)
-Salary Remaining : $0
Matt Benning $1,000,000 (1)
-Salary Remaining : $0
Tyler Ennis $1,000,000 (2)
-Salary Remaining : $0
Anthony Stolarz $950,000 (3)
-Salary Remaining : $0
Dan Renouf $750,000 (3)
-Salary Remaining : $0
Zac Rinaldo $750,000 (3)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 2022 : $78,137,333
Year 2023 : $60,018,333
Year 2024 : $21,840,000
Year 2025 : $8,550,000
Salary Average Commitment
Year 2022 : $76,199,000
Year 2023 : $57,120,000
Year 2024 : $23,181,667
Year 2025 : $9,891,667
Salary Cap with 1 Way Contract
Year 2022 : $76,637,332
Year 2023 : $60,558,332
Year 2024 : $20,340,000
Year 2025 : $8,550,000

Farm Players Salaries

Michael Spacek $149,900 (3)
Salary Remaining : $0
Calvin Thurkauf $100,000 (1)
Salary Remaining : $0
Ole Julian Bjorgvik Holm $100,000 (1)
Salary Remaining : $0
Jacob Christiansen $100,000 (2)
Salary Remaining : $0
Daniil Tarasov $92,500 (3)
Salary Remaining : $0
Joshua Anderson $90,000 (3)
Salary Remaining : $0
Joakim Ryan $90,000 (3)
Salary Remaining : $0
John Moore $86,500 (3)
Salary Remaining : $0
Connor McMichael $86,333 (2)
Salary Remaining : $0
Tyler Angle $85,083 (3)
Salary Remaining : $0
Mike Condon $85,000 (2)
Salary Remaining : $0
Carson Meyer $82,000 (3)
Salary Remaining : $0
Luca Sbisa $80,000 (3)
Salary Remaining : $0
Antoine Morand $77,833 (3)
Salary Remaining : $0
Brendan Gaunce $75,000 (2)
Salary Remaining : $0
Brendan Warren $75,000 (3)
Salary Remaining : $0
Gavin Bayreuther $75,000 (3)
Salary Remaining : $0
Gabriel Carlsson $75,000 (4)
Salary Remaining : $0
Kyle Burroughs $75,000 (3)
Salary Remaining : $0
Josh Dunne $75,000 (2)
Salary Remaining : $0
Jeremy Helvig $75,000 (3)
Salary Remaining : $0
Nathan Gerbe $75,000 (2)
Salary Remaining : $0
Nick Schilkey $75,000 (2)
Salary Remaining : $0
Nikolay Goldobin $75,000 (3)
Salary Remaining : $0
Trey Fix-Wolansky $75,000 (2)
Salary Remaining : $0
Tyler Sikura $75,000 (2)
Salary Remaining : $0
Adam Cracknell $75,000 (1)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 2022 : $2,280,149
Year 2023 : $2,066,849
Year 2024 : $1,329,816
Year 2025 : $121,000
Salary Average Commitment
Year 2022 : $2,322,499
Year 2023 : $2,047,499
Year 2024 : $1,318,316
Year 2025 : $109,500

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,924 - 96.18%
Farm Level 2: 1000 - $17 - 965 - 96.48%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left0
Average Attendance - %2,888 - 96.28%
Average Income per Game$53,035
Year to Date Revenue$2,174,440

Expense

Pro Players Total Salaries$78,380,000
Farm Players Total Salaries$2,363,666
Coaches Total Salaries$1,910,000
Luxury Taxe Total$0
Pro Year To Date Expenses$78,579,618
Farm Year To Date Expenses$2,474,173
Pro Salary Cap To Date$76,919,578
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$425,745
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,902
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$78,380,000
Estimate Under Maximum Salary Cap of $81,500,000$3,120,000
Estimate Over Minimum Salary Cap of $60,240,000 $18,140,000
Current Bank Account$41,153,577
Projected Bank Account$41,153,577

Pro Players Salaries

Drew Doughty (1 Way Contract) $8,680,000 (2)
-Salary Remaining : $0
Jared Spurgeon (1 Way Contract) $7,575,000 (1)
-Salary Remaining : $0
Max Pacioretty (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $0
Aleksander Barkov (1 Way Contract) $5,900,000 (3)
-Salary Remaining : $0
Jonathan Huberdeau (1 Way Contract) $5,900,000 (1)
-Salary Remaining : $0
Neal Pionk (1 Way Contract) $5,875,000 (1)
-Salary Remaining : $0
Mika Zibanejad (1 Way Contract) $5,350,000 (3)
-Salary Remaining : $0
Brandon Saad (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $0
Hampus Lindholm (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Andrew Copp (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $0
Denis Gurianov (1 Way Contract) $2,550,000 (3)
-Salary Remaining : $0
Jamie Oleksiak (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $0
Alex Killorn (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $0
Pavel Francouz (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
John Gibson (1 Way Contract) $1,950,000 (1)
-Salary Remaining : $0
Troy Stecher (1 Way Contract) $1,700,000 (3)
-Salary Remaining : $0
DAL CAPHIT $1,625,000 (1)
-Salary Remaining : $0
Austin Watson (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
Johan Larsson $1,400,000 (3)
-Salary Remaining : $0
Tyler Pitlick (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
Jack Hughes $925,000 (3)
-Salary Remaining : $0
Kevin Lankinen $800,000 (3)
-Salary Remaining : $0
Rhett Gardner $750,000 (2)
-Salary Remaining : $0
Joel Hanley $750,000 (2)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2022 : $78,380,000
Year 2023 : $43,955,000
Year 2024 : $25,125,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $84,705,556
Year 2023 : $48,575,000
Year 2024 : $25,125,000
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $78,380,000
Year 2023 : $43,955,000
Year 2024 : $25,125,000
Year 2025 : $0

Farm Players Salaries

Jonas Rondbjerg $134,000 (3)
Salary Remaining : $0
Joel L'Esperance $130,000 (3)
Salary Remaining : $0
Riley Damiani $119,000 (2)
Salary Remaining : $0
Jan Jenik $100,000 (1)
Salary Remaining : $0
Adam Mascherin $100,000 (1)
Salary Remaining : $0
Antonio Stranges $100,000 (1)
Salary Remaining : $0
Tye Felhaber $92,500 (3)
Salary Remaining : $0
Riley Tufte $92,500 (1)
Salary Remaining : $0
Adam Scheel $92,500 (2)
Salary Remaining : $0
Ryan Shea $92,500 (1)
Salary Remaining : $0
Jacob Peterson $92,000 (3)
Salary Remaining : $0
Fredrik Karlstrom $84,000 (3)
Salary Remaining : $0
Dmitri Semykin $81,333 (2)
Salary Remaining : $0
Dawson Barteaux $78,333 (3)
Salary Remaining : $0
Ben Gleason $75,000 (2)
Salary Remaining : $0
Joseph Cecconi $75,000 (2)
Salary Remaining : $0
Jerad Rosburg $75,000 (3)
Salary Remaining : $0
Andy Welinski $75,000 (1)
Salary Remaining : $0
Pheonix Copley $75,000 (2)
Salary Remaining : $0
Justin Kloos $75,000 (2)
Salary Remaining : $0
Matt Donovan $75,000 (1)
Salary Remaining : $0
Jacob Ingham $75,000 (3)
Salary Remaining : $0
Nick Caamano $75,000 (1)
Salary Remaining : $0
Tanner Kero $75,000 (2)
Salary Remaining : $0
Tomas Jurco $75,000 (1)
Salary Remaining : $0
Colton Point $75,000 (1)
Salary Remaining : $0
Nick Baptiste $75,000 (1)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 2022 : $2,363,666
Year 2023 : $1,428,666
Year 2024 : $760,833
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,324,999
Year 2023 : $1,389,999
Year 2024 : $760,833
Year 2025 : $0

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $152 - 5,649 - 94.15%
Level 2: 5000 - $91 - 4,707 - 94.15%
Level 3: 2000 - $54 - 1,883 - 94.15%
Level 4: 4000 - $39 - 3,766 - 94.15%
Luxury : 1000 - $303 - 941 - 94.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,883 - 94.15%
Farm Level 2: 1000 - $17 - 941 - 94.15%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,946 - 94.15%
Average Income per Game$1,820,790
Year to Date Revenue$74,652,400
Farm
Home Games Left0
Average Attendance - %2,824 - 94.15%
Average Income per Game$55,546
Year to Date Revenue$2,277,400

Expense

Pro Players Total Salaries$82,342,857
Farm Players Total Salaries$2,123,400
Coaches Total Salaries$6,545,000
Luxury Taxe Total$0
Pro Year To Date Expenses$85,400,815
Farm Year To Date Expenses$3,062,127
Pro Salary Cap To Date$77,533,007
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$467,489
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,614
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$79,992,856
Estimate Under Maximum Salary Cap of $81,500,000$1,507,144
Estimate Over Minimum Salary Cap of $60,240,000 $19,752,856
Current Bank Account$11,185,847
Projected Bank Account$11,185,847

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $0
John Carlson (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $0
Kyle Connor (1 Way Contract) $7,142,857 (1)
-Salary Remaining : $0
Anders Lee (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $0
Brock Nelson (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Josh Morrissey (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Juuse Saros (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
Connor Brown (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $0
DET CAPHIT (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Ben Chiarot (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
Lars Eller (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Morgan Rielly (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Carl Hagelin (1 Way Contract) $2,750,000 (3)
-Salary Remaining : $0
Philippe Myers (1 Way Contract) $2,550,000 (5)
-Salary Remaining : $0
Connor Clifton (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $0
Thomas Greiss (1 Way Contract) $1,925,000 (2)
-Salary Remaining : $0
Rudolfs Balcers (1 Way Contract) $1,550,000 (3)
-Salary Remaining : $0
Brent Pedersen (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Tyler Motte $1,225,000 (1)
-Salary Remaining : $0
Frederick Gaudreau $1,200,000 (1)
-Salary Remaining : $0
Joel Kiviranta $1,050,000 (3)
-Salary Remaining : $0
Wyatt Newpower (1 Way Contract) $850,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Chad Ruhwedel $750,000 (2)
-Salary Remaining : $0
Juho Lammikko $750,000 (2)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2022 : $82,342,857
Year 2023 : $66,615,000
Year 2024 : $54,690,000
Year 2025 : $12,340,000
Salary Average Commitment
Year 2022 : $82,842,857
Year 2023 : $64,775,000
Year 2024 : $52,100,000
Year 2025 : $9,500,000
Salary Cap with 1 Way Contract
Year 2022 : $79,992,856
Year 2023 : $64,425,000
Year 2024 : $51,000,000
Year 2025 : $8,650,000

Farm Players Salaries

Alexander Chmelevski $149,900 (4)
Salary Remaining : $0
Nathan Staios $145,000 (3)
Salary Remaining : $0
James Hamblin $145,000 (3)
Salary Remaining : $0
Seth Barton $100,000 (1)
Salary Remaining : $0
Riley Barber $100,000 (1)
Salary Remaining : $0
Luke Witkowski $100,000 (1)
Salary Remaining : $0
Chase Pearson $100,000 (1)
Salary Remaining : $0
Jared McIsaac $97,500 (2)
Salary Remaining : $0
Mathias Brome $95,000 (3)
Salary Remaining : $0
Cole Schneider $90,000 (1)
Salary Remaining : $0
Donovan Sebrango $85,083 (2)
Salary Remaining : $0
Taro Hirose $85,000 (1)
Salary Remaining : $0
Joey Keane $80,917 (2)
Salary Remaining : $0
Brent Gates Jr. $75,000 (2)
Salary Remaining : $0
Byron Froese $75,000 (3)
Salary Remaining : $0
Sean Bonar $75,000 (3)
Salary Remaining : $0
Jayce Hawryluk $75,000 (1)
Salary Remaining : $0
Joe Veleno $75,000 (2)
Salary Remaining : $0
Jeremy Brodeur $75,000 (3)
Salary Remaining : $0
Kyle Criscuolo $75,000 (3)
Salary Remaining : $0
Kasper Bjorkqvist $75,000 (3)
Salary Remaining : $0
Adam Wilcox $75,000 (2)
Salary Remaining : $0
Joni Tuulola $75,000 (1)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 2022 : $2,123,400
Year 2023 : $1,398,400
Year 2024 : $909,900
Year 2025 : $149,900
Salary Average Commitment
Year 2022 : $2,102,317
Year 2023 : $1,377,317
Year 2024 : $909,900
Year 2025 : $149,900

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $152 - 5,649 - 94.15%
Level 2: 5000 - $91 - 4,707 - 94.15%
Level 3: 2000 - $54 - 1,883 - 94.15%
Level 4: 4000 - $39 - 3,766 - 94.15%
Luxury : 1000 - $303 - 941 - 94.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,883 - 94.15%
Farm Level 2: 1000 - $17 - 941 - 94.15%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,946 - 94.15%
Average Income per Game$1,820,790
Year to Date Revenue$74,652,400
Farm
Home Games Left0
Average Attendance - %2,824 - 94.15%
Average Income per Game$55,546
Year to Date Revenue$2,277,400

Expense

Pro Players Total Salaries$77,125,166
Farm Players Total Salaries$2,175,650
Coaches Total Salaries$3,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$80,616,606
Farm Year To Date Expenses$2,415,915
Pro Salary Cap To Date$74,124,672
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$428,857
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,902
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$74,125,166
Estimate Under Maximum Salary Cap of $81,500,000$7,374,834
Estimate Over Minimum Salary Cap of $60,240,000 $13,885,166
Current Bank Account$14,862,650
Projected Bank Account$14,862,650

Pro Players Salaries

Logan Couture (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $0
Patrik Laine (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $0
Torey Krug (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $0
Bo Horvat (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
Tom Wilson (1 Way Contract) $5,166,666 (1)
-Salary Remaining : $0
Thatcher Demko (1 Way Contract) $4,950,000 (4)
-Salary Remaining : $0
Alex Tuch (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $0
Kevin Shattenkirk (1 Way Contract) $3,900,000 (3)
-Salary Remaining : $0
Yegor Sharangovich (1 Way Contract) $3,780,000 (4)
-Salary Remaining : $0
Matt Grzelcyk (1 Way Contract) $3,687,500 (3)
-Salary Remaining : $0
Jordan Kyrou (1 Way Contract) $2,800,000 (5)
-Salary Remaining : $0
Alec Martinez (1 Way Contract) $2,400,000 (4)
-Salary Remaining : $0
Jakub Zboril (1 Way Contract) $2,351,000 (3)
-Salary Remaining : $0
Laurent Brossoit (1 Way Contract) $2,325,000 (1)
-Salary Remaining : $0
Max Domi (1 Way Contract) $2,040,000 (2)
-Salary Remaining : $0
Jesper Fast (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
Erik Gudbranson (1 Way Contract) $1,950,000 (3)
-1 Way Contract Salary Cap : $450,000
-Salary Remaining : $0
Sonny Milano (1 Way Contract) $1,600,000 (3)
-1 Way Contract Salary Cap : $100,000
-Salary Remaining : $0
Brendan Perlini $1,100,000 (1)
-Salary Remaining : $0
Alexander Volkov $925,000 (3)
-Salary Remaining : $0
Devin Shore $850,000 (2)
-Salary Remaining : $0
Brendan Smith $800,000 (3)
-Salary Remaining : $0
Vasily Demchenko $750,000 (3)
-Salary Remaining : $0
William Lagesson $750,000 (3)
-Salary Remaining : $0
Nick Merkley $750,000 (5)
-Salary Remaining : $0
EDM CAPHIT $0 (0)
Total Pro Players26
Salary Commitment
Year 2022 : $77,125,166
Year 2023 : $76,663,500
Year 2024 : $59,773,500
Year 2025 : $20,380,000
Salary Average Commitment
Year 2022 : $84,485,166
Year 2023 : $76,243,500
Year 2024 : $56,093,500
Year 2025 : $17,510,000
Salary Cap with 1 Way Contract
Year 2022 : $74,125,168
Year 2023 : $65,533,500
Year 2024 : $48,643,500
Year 2025 : $14,680,000

Farm Players Salaries

Anton Stralman $149,900 (4)
Salary Remaining : $0
Ondrej Kase $120,000 (3)
Salary Remaining : $0
Ryan Merkley $110,000 (3)
Salary Remaining : $0
Par Lindholm $110,000 (3)
Salary Remaining : $0
Seth Griffith $100,000 (3)
Salary Remaining : $0
Olivier Rodrigue $100,000 (1)
Salary Remaining : $0
Adam Gaudette $99,750 (2)
Salary Remaining : $0
Joshua Ho-Sang $97,500 (3)
Salary Remaining : $0
Slater Koekkoek $92,500 (3)
Salary Remaining : $0
Michael Kesselring $92,500 (2)
Salary Remaining : $0
Garret Sparks $90,000 (1)
Salary Remaining : $0
Owen Tippett $86,333 (5)
Salary Remaining : $0
Ryan McLeod $83,417 (2)
Salary Remaining : $0
Tim Soderlund $82,583 (1)
Salary Remaining : $0
Dmitri Samorukov $82,500 (1)
Salary Remaining : $0
Philip Kemp $78,667 (3)
Salary Remaining : $0
Buddy Robinson $75,000 (1)
Salary Remaining : $0
Dennis Gilbert $75,000 (2)
Salary Remaining : $0
Markus Niemelainen $75,000 (4)
Salary Remaining : $0
Kirill Maksimov $75,000 (2)
Salary Remaining : $0
Marc Michaelis $75,000 (1)
Salary Remaining : $0
Zach Redmond $75,000 (1)
Salary Remaining : $0
Tyler Benson $75,000 (2)
Salary Remaining : $0
Stuart Skinner $75,000 (2)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 2022 : $2,175,650
Year 2023 : $1,810,484
Year 2024 : $1,234,817
Year 2025 : $512,400
Salary Average Commitment
Year 2022 : $2,466,001
Year 2023 : $1,885,918
Year 2024 : $1,196,751
Year 2025 : $478,917

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,880 - 94.00%
Farm Level 2: 1000 - $17 - 940 - 94.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left0
Average Attendance - %2,820 - 94.00%
Average Income per Game$55,460
Year to Date Revenue$2,273,860

Expense

Pro Players Total Salaries$80,770,000
Farm Players Total Salaries$2,287,533
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$83,071,350
Farm Year To Date Expenses$2,556,805
Pro Salary Cap To Date$79,693,686
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$440,266
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,498
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,770,000
Estimate Under Maximum Salary Cap of $81,500,000$730,000
Estimate Over Minimum Salary Cap of $60,240,000 $20,530,000
Current Bank Account$5,277,154
Projected Bank Account$5,277,154

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $8,120,000 (2)
-Salary Remaining : $0
Patrice Bergeron (1 Way Contract) $6,875,000 (3)
-Salary Remaining : $0
FLO CAPHIT (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $0
William Nylander (1 Way Contract) $6,200,000 (4)
-Salary Remaining : $0
Mark Scheifele (1 Way Contract) $6,125,000 (3)
-Salary Remaining : $0
Nikolaj Ehlers (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Seth Jones (1 Way Contract) $5,400,000 (3)
-Salary Remaining : $0
Jonas Brodin (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Dmitry Orlov (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $0
Tomas Tatar (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Jaccob Slavin (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $0
Nikita Kucherov (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $0
Semyon Varlamov (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Phillip Danault (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
Shayne Gostisbehere (1 Way Contract) $2,625,000 (2)
-Salary Remaining : $0
Ryan Murray (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
Conor Garland (1 Way Contract) $1,700,000 (1)
-Salary Remaining : $0
Ryan Johansen (1 Way Contract) $1,625,000 (1)
-Salary Remaining : $0
Robin Lehner (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $0
Dylan Coghlan $1,000,000 (1)
-Salary Remaining : $0
Christian Fischer $1,000,000 (2)
-Salary Remaining : $0
Michael Bunting $950,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2022 : $80,770,000
Year 2023 : $69,505,000
Year 2024 : $43,660,000
Year 2025 : $6,200,000
Salary Average Commitment
Year 2022 : $97,231,667
Year 2023 : $69,406,667
Year 2024 : $41,056,667
Year 2025 : $6,200,000
Salary Cap with 1 Way Contract
Year 2022 : $80,770,000
Year 2023 : $61,695,000
Year 2024 : $35,850,000
Year 2025 : $6,200,000

Farm Players Salaries

Alexandre Alain $149,900 (3)
Salary Remaining : $0
Cavan Fitzgerald $149,900 (4)
Salary Remaining : $0
Kenny Agostino $149,900 (4)
Salary Remaining : $0
Artem Anisimov $145,000 (3)
Salary Remaining : $0
Jake Kulevich $140,000 (1)
Salary Remaining : $0
Andy Miele $100,000 (3)
Salary Remaining : $0
Sampo Ranta $92,500 (3)
Salary Remaining : $0
Max Gildon $85,333 (3)
Salary Remaining : $0
Daniel Audette $75,000 (1)
Salary Remaining : $0
Brad Malone $75,000 (1)
Salary Remaining : $0
Calle Rosen $75,000 (1)
Salary Remaining : $0
Colin Campbell $75,000 (1)
Salary Remaining : $0
Corey Tropp $75,000 (1)
Salary Remaining : $0
Dakota Joshua $75,000 (1)
Salary Remaining : $0
William Christopoulos $75,000 (1)
Salary Remaining : $0
Darren Archibald $75,000 (2)
Salary Remaining : $0
Tom McCollum $75,000 (2)
Salary Remaining : $0
John Hayden $75,000 (2)
Salary Remaining : $0
Justin Bailey $75,000 (2)
Salary Remaining : $0
Lucas Carlsson $75,000 (2)
Salary Remaining : $0
Nick Ebert $75,000 (1)
Salary Remaining : $0
Tyler Gaudet $75,000 (1)
Salary Remaining : $0
Marc Del Gaizo $75,000 (3)
Salary Remaining : $0
Oscar Dansk $75,000 (1)
Salary Remaining : $0
Jaycob Megna $75,000 (1)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2022 : $2,287,533
Year 2023 : $1,322,533
Year 2024 : $947,533
Year 2025 : $299,800
Salary Average Commitment
Year 2022 : $2,287,533
Year 2023 : $1,322,533
Year 2024 : $947,533
Year 2025 : $299,800

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $152 - 5,658 - 94.29%
Level 2: 5000 - $91 - 4,715 - 94.29%
Level 3: 2000 - $54 - 1,886 - 94.29%
Level 4: 4000 - $39 - 3,772 - 94.29%
Luxury : 1000 - $303 - 943 - 94.29%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,886 - 94.29%
Farm Level 2: 1000 - $17 - 943 - 94.29%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,973 - 94.29%
Average Income per Game$1,823,620
Year to Date Revenue$74,768,440
Farm
Home Games Left0
Average Attendance - %2,829 - 94.29%
Average Income per Game$55,633
Year to Date Revenue$2,280,940

Expense

Pro Players Total Salaries$82,379,166
Farm Players Total Salaries$2,648,249
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$80,694,454
Farm Year To Date Expenses$2,935,042
Pro Salary Cap To Date$76,659,877
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$448,825
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,416
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,879,164
Estimate Under Maximum Salary Cap of $81,500,000$620,836
Estimate Over Minimum Salary Cap of $60,240,000 $20,639,164
Current Bank Account$19,317,697
Projected Bank Account$19,317,697

Pro Players Salaries

Jakub Voracek (1 Way Contract) $8,250,000 (2)
-Salary Remaining : $0
Kris Letang (1 Way Contract) $7,440,000 (1)
-Salary Remaining : $0
Sam Reinhart (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $0
Jordan Binnington (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Jake Guentzel (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
LA CAPHIT $5,500,000 (2)
-Salary Remaining : $0
Carter Verhaeghe (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $0
Blake Coleman (1 Way Contract) $4,900,000 (3)
-Salary Remaining : $0
Sean Couturier (1 Way Contract) $4,333,333 (3)
-Salary Remaining : $0
David Savard (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
MacKenzie Weegar (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $0
Cody Ceci (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $0
Scott Laughton (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
Cam Atkinson (1 Way Contract) $2,730,000 (1)
-Salary Remaining : $0
John Klingberg (1 Way Contract) $2,125,000 (1)
-Salary Remaining : $0
Sebastien Aho (1 Way Contract) $1,562,500 (3)
-1 Way Contract Salary Cap : $62,500
-Salary Remaining : $0
Jacob De La Rose $1,450,000 (3)
-Salary Remaining : $0
Tobias Bjornfot $1,375,000 (3)
-Salary Remaining : $0
Austin Wagner $1,375,000 (4)
-Salary Remaining : $0
Jan Rutta $1,300,000 (1)
-Salary Remaining : $0
Mikko Koskinen $900,000 (2)
-Salary Remaining : $0
Mason Appleton $900,000 (3)
-Salary Remaining : $0
Cody Glass $863,333 (1)
-Salary Remaining : $0
Julien Gauthier $775,000 (3)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2022 : $82,379,166
Year 2023 : $65,035,833
Year 2024 : $37,285,833
Year 2025 : $1,375,000
Salary Average Commitment
Year 2022 : $78,831,666
Year 2023 : $60,905,833
Year 2024 : $36,255,833
Year 2025 : $1,133,333
Salary Cap with 1 Way Contract
Year 2022 : $80,879,165
Year 2023 : $63,170,832
Year 2024 : $33,420,832
Year 2025 : $1,375,000

Farm Players Salaries

Anton Lundell $149,999 (3)
Salary Remaining : $0
Michael Krutil $145,000 (3)
Salary Remaining : $0
Clark Bishop $110,000 (4)
Salary Remaining : $0
Jasper Weatherby $110,000 (3)
Salary Remaining : $0
Akil Thomas $100,000 (1)
Salary Remaining : $0
Kyle Rau $100,000 (3)
Salary Remaining : $0
Collin Delia $100,000 (3)
Salary Remaining : $0
Gage Goncalves $100,000 (1)
Salary Remaining : $0
Austin Strand $100,000 (1)
Salary Remaining : $0
Christian Djoos $100,000 (3)
Salary Remaining : $0
Kale Clague $100,000 (1)
Salary Remaining : $0
Dominic Toninato $92,000 (3)
Salary Remaining : $0
Colton White $92,000 (3)
Salary Remaining : $0
Marian Studenic $90,000 (2)
Salary Remaining : $0
Rasmus Kupari $86,333 (2)
Salary Remaining : $0
Gustav Lindstrom $85,000 (3)
Salary Remaining : $0
Oskar Steen $80,917 (1)
Salary Remaining : $0
Johan Sodergran $79,167 (1)
Salary Remaining : $0
Matt Villalta $77,833 (2)
Salary Remaining : $0
Louis Domingue $75,000 (2)
Salary Remaining : $0
Maxime Lajoie $75,000 (2)
Salary Remaining : $0
Mike Vecchione $75,000 (2)
Salary Remaining : $0
Gregor MacLeod $75,000 (1)
Salary Remaining : $0
Reese Johnson $75,000 (1)
Salary Remaining : $0
Ryan Poehling $75,000 (3)
Salary Remaining : $0
Christian Wolanin $75,000 (1)
Salary Remaining : $0
Zach Senyshyn $75,000 (3)
Salary Remaining : $0
Nikita Pavlychev $75,000 (1)
Salary Remaining : $0
Navrin Mutter $75,000 (1)
Salary Remaining : $0
Total Farm Players29
Salary Commitment
Year 2022 : $2,648,249
Year 2023 : $1,756,332
Year 2024 : $1,233,999
Year 2025 : $110,000
Salary Average Commitment
Year 2022 : $2,669,833
Year 2023 : $1,734,749
Year 2024 : $1,233,999
Year 2025 : $110,000

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $152 - 5,649 - 94.15%
Level 2: 5000 - $91 - 4,707 - 94.15%
Level 3: 2000 - $54 - 1,883 - 94.15%
Level 4: 4000 - $39 - 3,766 - 94.15%
Luxury : 1000 - $303 - 941 - 94.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,883 - 94.15%
Farm Level 2: 1000 - $17 - 941 - 94.15%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,946 - 94.15%
Average Income per Game$1,820,790
Year to Date Revenue$74,652,400
Farm
Home Games Left0
Average Attendance - %2,824 - 94.15%
Average Income per Game$55,546
Year to Date Revenue$2,277,400

Expense

Pro Players Total Salaries$75,833,990
Farm Players Total Salaries$2,568,483
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$78,129,710
Farm Year To Date Expenses$2,918,261
Pro Salary Cap To Date$75,254,735
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$408,691
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,992
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$72,833,992
Estimate Under Maximum Salary Cap of $81,500,000$8,666,008
Estimate Over Minimum Salary Cap of $60,240,000 $12,593,992
Current Bank Account$14,249,974
Projected Bank Account$14,249,974

Pro Players Salaries

MIN CAPHIT $11,105,000 (2)
-Salary Remaining : $0
Anze Kopitar (1 Way Contract) $10,000,000 (3)
-Salary Remaining : $0
Roman Josi (1 Way Contract) $9,059,000 (2)
-Salary Remaining : $0
Nathan MacKinnon (1 Way Contract) $6,300,000 (3)
-Salary Remaining : $0
Jamie Benn (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
Teuvo Teravainen (1 Way Contract) $5,400,000 (3)
-1 Way Contract Salary Cap : $3,900,000
-Salary Remaining : $0
Evgeny Kuznetsov (1 Way Contract) $4,400,000 (2)
-Salary Remaining : $0
Henri Jokiharju (1 Way Contract) $3,375,000 (3)
-Salary Remaining : $0
Jason Dickinson (1 Way Contract) $2,650,000 (2)
-Salary Remaining : $0
Vladislav Namestnikov (1 Way Contract) $2,000,000 (4)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Justin Braun (1 Way Contract) $1,800,000 (2)
-Salary Remaining : $0
Moritz Seider $1,499,990 (3)
-Salary Remaining : $0
Kurtis MacDermid $1,450,000 (4)
-Salary Remaining : $0
Eric Comrie $1,120,000 (3)
-Salary Remaining : $0
Vinnie Hinostroza $1,050,000 (2)
-Salary Remaining : $0
Sean Durzi $1,000,000 (1)
-Salary Remaining : $0
Andrew Cogliano $1,000,000 (1)
-Salary Remaining : $0
Jake Oettinger $925,000 (2)
-Salary Remaining : $0
Jon Merrill $850,000 (3)
-Salary Remaining : $0
Matt Nieto $850,000 (1)
-Salary Remaining : $0
Brandon Duhaime $850,000 (4)
-Salary Remaining : $0
Zack MacEwen $825,000 (3)
-Salary Remaining : $0
Derick Brassard $825,000 (1)
-Salary Remaining : $0
Dakota Mermis $750,000 (1)
-Salary Remaining : $0
Anton Blidh $750,000 (2)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 2022 : $75,833,990
Year 2023 : $60,494,990
Year 2024 : $39,419,990
Year 2025 : $10,050,000
Salary Average Commitment
Year 2022 : $72,746,990
Year 2023 : $68,321,990
Year 2024 : $38,514,990
Year 2025 : $10,112,500
Salary Cap with 1 Way Contract
Year 2022 : $72,833,990
Year 2023 : $68,408,990
Year 2024 : $36,669,990
Year 2025 : $8,800,000

Farm Players Salaries

Zac Dalpe $149,900 (4)
Salary Remaining : $0
Damien Giroux $100,000 (5)
Salary Remaining : $0
Dereck Baribeau $100,000 (1)
Salary Remaining : $0
Nick Swaney $100,000 (1)
Salary Remaining : $0
Adam Beckman $100,000 (1)
Salary Remaining : $0
Daemon Hunt $100,000 (1)
Salary Remaining : $0
Mitchell Chaffee $100,000 (1)
Salary Remaining : $0
Will Bitten $100,000 (1)
Salary Remaining : $0
Ryan O'Rourke $100,000 (1)
Salary Remaining : $0
Reid Duke $95,000 (3)
Salary Remaining : $0
Cole Moberg $95,000 (3)
Salary Remaining : $0
Jack McBain $92,000 (3)
Salary Remaining : $0
Dominic Turgeon $90,000 (4)
Salary Remaining : $0
Mason Shaw $85,000 (3)
Salary Remaining : $0
Arber Xhekaj $84,000 (3)
Salary Remaining : $0
Hunter Jones $82,583 (3)
Salary Remaining : $0
Nate Prosser $80,000 (2)
Salary Remaining : $0
Will Borgen $80,000 (2)
Salary Remaining : $0
Logan Day $80,000 (2)
Salary Remaining : $0
Tyler Wotherspoon $80,000 (2)
Salary Remaining : $0
Jakub Galvas $75,000 (3)
Salary Remaining : $0
Alexander Khovanov $75,000 (3)
Salary Remaining : $0
Ryan Bourque $75,000 (1)
Salary Remaining : $0
Joseph Cramarossa $75,000 (1)
Salary Remaining : $0
Nicholas Jones $75,000 (1)
Salary Remaining : $0
Felix Sandstrom $75,000 (1)
Salary Remaining : $0
Steven Fogarty $75,000 (2)
Salary Remaining : $0
Connor Corcoran $75,000 (1)
Salary Remaining : $0
Andreas Martinsen $75,000 (2)
Salary Remaining : $0
Total Farm Players29
Salary Commitment
Year 2022 : $2,568,483
Year 2023 : $1,513,683
Year 2024 : $1,023,583
Year 2025 : $340,000
Salary Average Commitment
Year 2022 : $2,593,613
Year 2023 : $1,518,613
Year 2024 : $1,038,563
Year 2025 : $339,980

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $152 - 5,727 - 95.46%
Level 2: 5000 - $91 - 4,789 - 95.77%
Level 3: 2000 - $54 - 1,912 - 95.58%
Level 4: 4000 - $39 - 3,793 - 94.84%
Luxury : 1000 - $303 - 954 - 95.37%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,883 - 94.15%
Farm Level 2: 1000 - $17 - 941 - 94.15%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,175 - 95.42%
Average Income per Game$1,725,640
Year to Date Revenue$70,751,241
Farm
Home Games Left0
Average Attendance - %2,824 - 94.15%
Average Income per Game$55,546
Year to Date Revenue$2,277,400

Expense

Pro Players Total Salaries$75,138,488
Farm Players Total Salaries$2,122,449
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$79,306,680
Farm Year To Date Expenses$2,649,507
Pro Salary Cap To Date$74,923,666
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$404,992
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,619
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$72,138,486
Estimate Under Maximum Salary Cap of $81,500,000$9,361,514
Estimate Over Minimum Salary Cap of $60,240,000 $11,898,486
Current Bank Account$9,703,444
Projected Bank Account$9,703,444

Pro Players Salaries

Carey Price (1 Way Contract) $10,560,000 (1)
-Salary Remaining : $0
Mark Stone (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $0
MTL CAPHIT (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $0
Matthew Tkachuk (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $0
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
Noah Hanifin (1 Way Contract) $4,950,000 (3)
-Salary Remaining : $0
Marcus Pettersson (1 Way Contract) $4,025,175 (3)
-Salary Remaining : $0
Vince Dunn (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
Ryan Getzlaf (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Luke Kunin (1 Way Contract) $2,300,000 (3)
-Salary Remaining : $0
Tyson Jost (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
Brett Kulak (1 Way Contract) $1,850,000 (2)
-Salary Remaining : $0
Nolan Valleau (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Max Martin (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Dan Vladar $1,499,990 (3)
-Salary Remaining : $0
Lucas Raymond $1,499,990 (3)
-Salary Remaining : $0
Paul Byron $1,450,000 (4)
-Salary Remaining : $0
Max Jones $1,295,000 (2)
-Salary Remaining : $0
Riley Nash $1,000,000 (4)
-Salary Remaining : $0
Cole Caufield $920,000 (4)
-Salary Remaining : $0
Nick Suzuki $863,333 (3)
-Salary Remaining : $0
Jordan Harris $850,000 (3)
-Salary Remaining : $0
Rafael Harvey-Pinard $825,000 (3)
-Salary Remaining : $0
Niklaus Perbix $750,000 (3)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2022 : $75,138,488
Year 2023 : $51,953,488
Year 2024 : $38,933,488
Year 2025 : $3,370,000
Salary Average Commitment
Year 2022 : $72,663,155
Year 2023 : $51,758,155
Year 2024 : $38,925,655
Year 2025 : $3,362,167
Salary Cap with 1 Way Contract
Year 2022 : $72,138,489
Year 2023 : $51,578,488
Year 2024 : $38,933,488
Year 2025 : $3,370,000

Farm Players Salaries

Dmitry Zavgorodniy $149,500 (3)
Salary Remaining : $0
Michael McNiven $100,000 (1)
Salary Remaining : $0
Michael Pezzetta $100,000 (1)
Salary Remaining : $0
Brian Lashoff $100,000 (1)
Salary Remaining : $0
Cameron Hillis $100,000 (5)
Salary Remaining : $0
Jesse Ylonen $100,000 (5)
Salary Remaining : $0
Joel Teasdale $100,000 (1)
Salary Remaining : $0
Martin Pospisil $100,000 (1)
Salary Remaining : $0
Josh Brook $100,000 (2)
Salary Remaining : $0
Yan Kuznetsov $100,000 (5)
Salary Remaining : $0
Aleksi Heponiemi $92,500 (1)
Salary Remaining : $0
Rem Pitlick $91,783 (1)
Salary Remaining : $0
Hugo Alnefelt $90,000 (3)
Salary Remaining : $0
Cole Schwindt $85,583 (4)
Salary Remaining : $0
Jan Mysak $85,083 (4)
Salary Remaining : $0
Sean Farrell $85,000 (3)
Salary Remaining : $0
Jack Studnicka $84,000 (3)
Salary Remaining : $0
Brett Stapley $84,000 (3)
Salary Remaining : $0
John Ludvig $75,000 (2)
Salary Remaining : $0
Jack Gorniak $75,000 (3)
Salary Remaining : $0
Griffin Luce $75,000 (1)
Salary Remaining : $0
Chris Wideman $75,000 (1)
Salary Remaining : $0
Cory Schneider $75,000 (2)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 2022 : $2,122,449
Year 2023 : $1,368,150
Year 2024 : $1,082,350
Year 2025 : $514,850
Salary Average Commitment
Year 2022 : $2,184,003
Year 2023 : $1,349,720
Year 2024 : $1,071,487
Year 2025 : $503,987

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $150 - 5,742 - 95.70%
Level 2: 5000 - $90 - 4,809 - 96.17%
Level 3: 2000 - $50 - 1,921 - 96.05%
Level 4: 4000 - $39 - 3,772 - 94.29%
Luxury : 1000 - $300 - 967 - 96.72%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 1,930 - 96.50%
Farm Level 2: 1000 - $15 - 976 - 97.65%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,211 - 95.61%
Average Income per Game$1,827,404
Year to Date Revenue$74,923,550
Farm
Home Games Left0
Average Attendance - %2,906 - 96.88%
Average Income per Game$53,245
Year to Date Revenue$2,183,065

Expense

Pro Players Total Salaries$79,682,529
Farm Players Total Salaries$2,464,600
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$84,911,012
Farm Year To Date Expenses$4,458,070
Pro Salary Cap To Date$75,243,431
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$434,482
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$23,748
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$73,682,528
Estimate Under Maximum Salary Cap of $81,500,000$7,817,472
Estimate Over Minimum Salary Cap of $60,240,000 $13,442,528
Current Bank Account$14,538,376
Projected Bank Account$14,538,376

Pro Players Salaries

Cale Makar (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $0
Matt Dumba (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Esa Lindell (1 Way Contract) $5,800,000 (3)
-Salary Remaining : $0
Tristan Jarry (1 Way Contract) $5,460,000 (3)
-Salary Remaining : $0
Joonas Donskoi (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $0
Tyler Bertuzzi (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $0
Rasmus Andersson (1 Way Contract) $4,550,000 (1)
-Salary Remaining : $0
Alex Iafallo (1 Way Contract) $4,200,000 (2)
-Salary Remaining : $0
Philippe Desrosiers (1 Way Contract) $3,343,529 (2)
-1 Way Contract Salary Cap : $1,843,529
-Salary Remaining : $0
Tanner Pearson (1 Way Contract) $3,250,000 (2)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $0
Kyle Okposo (1 Way Contract) $3,000,000 (3)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $0
Victor Rask (1 Way Contract) $2,950,000 (3)
-Salary Remaining : $0
Robby Fabbri (Out of Payroll) $2,950,000 (3)
-Salary Remaining : $0
Robert Thomas (1 Way Contract) $2,800,000 (3)
-Salary Remaining : $0
Joonas Korpisalo (1 Way Contract) $2,800,000 (3)
-Salary Remaining : $0
Andreas Johnsson (1 Way Contract) $2,575,000 (3)
-1 Way Contract Salary Cap : $1,075,000
-Salary Remaining : $0
Casey Mittelstadt (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
Travis Dermott (1 Way Contract) $2,300,000 (4)
-Salary Remaining : $0
Alex Formenton (1 Way Contract) $2,134,000 (2)
-Salary Remaining : $0
Isac Lundestrom (1 Way Contract) $1,625,000 (1)
-Salary Remaining : $0
Juuso Valimaki (1 Way Contract) $1,550,000 (1)
-Salary Remaining : $0
Brandon Hagel (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
Tanner Jeannot $800,000 (1)
-Salary Remaining : $0
Jason Robertson $795,000 (3)
-Salary Remaining : $0
Jeremy Davies $750,000 (2)
-Salary Remaining : $0
NSH CAPHIT $0 (0)
Total Pro Players26
Salary Commitment
Year 2022 : $82,632,529
Year 2023 : $74,107,529
Year 2024 : $45,680,000
Year 2025 : $2,300,000
Salary Average Commitment
Year 2022 : $78,371,654
Year 2023 : $70,597,529
Year 2024 : $42,370,000
Year 2025 : $2,300,000
Salary Cap with 1 Way Contract
Year 2022 : $76,632,528
Year 2023 : $68,107,528
Year 2024 : $42,680,000
Year 2025 : $2,300,000

Farm Players Salaries

Nathan Walker $149,900 (3)
Salary Remaining : $0
James Neal $149,900 (3)
Salary Remaining : $0
Jordan Gross $149,900 (3)
Salary Remaining : $0
Dustin Tokarski $149,900 (3)
Salary Remaining : $0
Eric Tangradi $110,000 (1)
Salary Remaining : $0
Vitali Kravtsov $100,000 (1)
Salary Remaining : $0
Roland McKeown $100,000 (1)
Salary Remaining : $0
Brogan Rafferty $99,000 (3)
Salary Remaining : $0
Anthony Richard $90,000 (4)
Salary Remaining : $0
Luke Evangelista $82,500 (4)
Salary Remaining : $0
Spencer Martin $80,000 (1)
Salary Remaining : $0
Devin Cooley $78,500 (2)
Salary Remaining : $0
Victor Hadfield $75,000 (1)
Salary Remaining : $0
Brandon Gignac $75,000 (1)
Salary Remaining : $0
Connor Ingram $75,000 (3)
Salary Remaining : $0
Felix Robert $75,000 (1)
Salary Remaining : $0
Filip Chlapik $75,000 (1)
Salary Remaining : $0
Frederic Allard $75,000 (1)
Salary Remaining : $0
Ty Ronning $75,000 (2)
Salary Remaining : $0
Vladislav Kamenev $75,000 (1)
Salary Remaining : $0
Matt Luff $75,000 (1)
Salary Remaining : $0
Matthew Struthers $75,000 (1)
Salary Remaining : $0
Michael McCarron $75,000 (2)
Salary Remaining : $0
Daniil Miromanov $75,000 (3)
Salary Remaining : $0
Nic Petan $75,000 (2)
Salary Remaining : $0
Paul Carey $75,000 (1)
Salary Remaining : $0
Jacob Leguerrier $75,000 (1)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 2022 : $2,464,600
Year 2023 : $1,324,600
Year 2024 : $1,021,100
Year 2025 : $172,500
Salary Average Commitment
Year 2022 : $2,515,000
Year 2023 : $1,375,000
Year 2024 : $1,071,500
Year 2025 : $172,000

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,880 - 94.00%
Farm Level 2: 1000 - $17 - 940 - 94.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left0
Average Attendance - %2,820 - 94.00%
Average Income per Game$55,460
Year to Date Revenue$2,273,860

Expense

Pro Players Total Salaries$80,615,000
Farm Players Total Salaries$2,414,083
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$80,447,344
Farm Year To Date Expenses$2,676,814
Pro Salary Cap To Date$77,399,460
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$440,771
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,171
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$79,115,000
Estimate Under Maximum Salary Cap of $81,500,000$2,385,000
Estimate Over Minimum Salary Cap of $60,240,000 $18,875,000
Current Bank Account$19,172,674
Projected Bank Account$19,172,674

Pro Players Salaries

Jonathan Marchessault (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $0
David Krejci (1 Way Contract) $7,250,000 (3)
-Salary Remaining : $0
Cam Fowler (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $0
Tyler Myers (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $0
Nick Schmaltz (1 Way Contract) $5,850,000 (3)
-Salary Remaining : $0
Jakob Silfverberg (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $0
Zach Werenski (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Tj Brodie (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Sam Bennett (1 Way Contract) $4,425,000 (2)
-Salary Remaining : $0
Radek Faksa (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $0
Matt Roy (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $0
Jesper Bratt (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
Nick Bonino (1 Way Contract) $2,700,000 (3)
-Salary Remaining : $0
Noel Acciari (1 Way Contract) $2,640,000 (4)
-Salary Remaining : $0
Dillon Dube (1 Way Contract) $2,300,000 (2)
-1 Way Contract Salary Cap : $800,000
-Salary Remaining : $0
David Kampf (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $0
Trevor Moore (1 Way Contract) $1,875,000 (3)
-Salary Remaining : $0
Dawson Mercer $1,300,000 (3)
-Salary Remaining : $0
Kris Russell $1,250,000 (2)
-Salary Remaining : $0
Michael Houser $950,000 (3)
-Salary Remaining : $0
Jeremy Swayman $925,000 (3)
-Salary Remaining : $0
Anton Forsberg $900,000 (3)
-Salary Remaining : $0
Riley Sheahan $850,000 (2)
-Salary Remaining : $0
NJ CAPHIT $0 (0)
Total Pro Players24
Salary Commitment
Year 2022 : $80,615,000
Year 2023 : $68,715,000
Year 2024 : $44,640,000
Year 2025 : $13,140,000
Salary Average Commitment
Year 2022 : $78,991,667
Year 2023 : $67,091,667
Year 2024 : $43,016,667
Year 2025 : $12,166,667
Salary Cap with 1 Way Contract
Year 2022 : $79,115,000
Year 2023 : $67,215,000
Year 2024 : $44,640,000
Year 2025 : $13,140,000

Farm Players Salaries

Nico Dawes $149,999 (3)
Salary Remaining : $0
Kyle Wood $145,000 (3)
Salary Remaining : $0
Akira Schmid $110,000 (3)
Salary Remaining : $0
Grigori Denisenko $100,000 (3)
Salary Remaining : $0
Curtis Hall $92,500 (1)
Salary Remaining : $0
Graeme Clarke $92,000 (3)
Salary Remaining : $0
Tyce Thompson $91,250 (3)
Salary Remaining : $0
Michael Vukojevic $85,083 (2)
Salary Remaining : $0
Kole Lind $84,000 (3)
Salary Remaining : $0
Kevin Bahl $84,000 (3)
Salary Remaining : $0
Nate Schnarr $84,000 (3)
Salary Remaining : $0
Fabian Zetterlund $80,917 (3)
Salary Remaining : $0
Max McCormick $80,000 (3)
Salary Remaining : $0
Christian Jaros $80,000 (3)
Salary Remaining : $0
Nikita Okhotyuk $78,917 (2)
Salary Remaining : $0
Bode Wilde $76,417 (1)
Salary Remaining : $0
Charles-Edouard D'Astous $75,000 (1)
Salary Remaining : $0
Danil Yurtaykin $75,000 (1)
Salary Remaining : $0
Chase De Leo $75,000 (3)
Salary Remaining : $0
Jeremy Groleau $75,000 (1)
Salary Remaining : $0
Igor Shvyrev $75,000 (1)
Salary Remaining : $0
Cole Kehler $75,000 (1)
Salary Remaining : $0
Joseph Gambardella $75,000 (3)
Salary Remaining : $0
Patrick Newell $75,000 (1)
Salary Remaining : $0
Reilly Walsh $75,000 (1)
Salary Remaining : $0
Robbie Russo $75,000 (3)
Salary Remaining : $0
Trenton Bourque $75,000 (1)
Salary Remaining : $0
Aarne Talvitie $75,000 (3)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 2022 : $2,414,083
Year 2023 : $1,658,166
Year 2024 : $1,494,166
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,422,750
Year 2023 : $1,653,833
Year 2024 : $1,489,833
Year 2025 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 6000 - $152 - 5,649 - 94.15%
Level 2: 5000 - $91 - 4,707 - 94.15%
Level 3: 2000 - $54 - 1,883 - 94.15%
Level 4: 4000 - $39 - 3,766 - 94.15%
Luxury : 1000 - $303 - 941 - 94.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,883 - 94.15%
Farm Level 2: 1000 - $17 - 941 - 94.15%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,946 - 94.15%
Average Income per Game$1,820,790
Year to Date Revenue$74,652,400
Farm
Home Games Left0
Average Attendance - %2,824 - 94.15%
Average Income per Game$55,546
Year to Date Revenue$2,277,400

Expense

Pro Players Total Salaries$84,101,309
Farm Players Total Salaries$2,432,633
Coaches Total Salaries$5,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$88,919,771
Farm Year To Date Expenses$2,825,871
Pro Salary Cap To Date$80,919,799
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$473,943
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,067
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,101,312
Estimate Under Maximum Salary Cap of $81,500,000$398,688
Estimate Over Minimum Salary Cap of $60,240,000 $20,861,312
Current Bank Account$10,117,962
Projected Bank Account$10,117,962

Pro Players Salaries

P.K. Subban (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $0
Dougie Hamilton (1 Way Contract) $9,000,000 (2)
-Salary Remaining : $0
Filip Forsberg (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $0
John Tavares (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
J.T. Miller (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $0
Kevin Fiala (1 Way Contract) $5,100,000 (1)
-Salary Remaining : $0
Adam Larsson (1 Way Contract) $4,800,000 (4)
-Salary Remaining : $0
Anthony Beauvillier (1 Way Contract) $4,150,000 (2)
-Salary Remaining : $0
Ilya Sorokin (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Petr Mrazek (1 Way Contract) $3,750,000 (4)
-Salary Remaining : $0
Brandon Tanev (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Cal Clutterbuck (1 Way Contract) $3,500,000 (1)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $0
NYI CAPHIT (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Nate Schmidt (1 Way Contract) $2,975,000 (1)
-Salary Remaining : $0
Colton Sissons (1 Way Contract) $2,857,143 (3)
-Salary Remaining : $0
Casey Cizikas (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Ryan Olsen (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Matt Martin (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
Scott Mayfield $1,450,000 (1)
-Salary Remaining : $0
Richard Panik $1,375,000 (3)
-Salary Remaining : $0
Brad Hunt $950,000 (3)
-Salary Remaining : $0
Kieffer Bellows $894,166 (2)
-Salary Remaining : $0
Ben Harpur $800,000 (3)
-Salary Remaining : $0
Michael Dal Colle $750,000 (3)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2022 : $84,101,309
Year 2023 : $51,076,309
Year 2024 : $29,532,143
Year 2025 : $8,550,000
Salary Average Commitment
Year 2022 : $83,301,309
Year 2023 : $50,276,309
Year 2024 : $28,732,143
Year 2025 : $7,750,000
Salary Cap with 1 Way Contract
Year 2022 : $81,101,310
Year 2023 : $51,076,309
Year 2024 : $29,532,143
Year 2025 : $8,550,000

Farm Players Salaries

Chris Terry $149,900 (3)
Salary Remaining : $0
Leo Komarov $149,900 (3)
Salary Remaining : $0
Jack Kopacka $145,000 (3)
Salary Remaining : $0
Julian Melchiori $145,000 (3)
Salary Remaining : $0
Donald Busdeker $145,000 (3)
Salary Remaining : $0
Otto Koivula $100,000 (1)
Salary Remaining : $0
Keaton Middleton $100,000 (1)
Salary Remaining : $0
Cole Bardreau $100,000 (1)
Salary Remaining : $0
Ross Johnston $99,000 (3)
Salary Remaining : $0
Arnaud Durandeau $84,000 (4)
Salary Remaining : $0
Andy Greene $82,500 (4)
Salary Remaining : $0
Stelio Mattheos $80,917 (1)
Salary Remaining : $0
Jakub Skarek $76,417 (1)
Salary Remaining : $0
Austin Czarnik $75,000 (1)
Salary Remaining : $0
Eric Knodel $75,000 (1)
Salary Remaining : $0
Curtis Douglas $75,000 (3)
Salary Remaining : $0
Devante Stephens $75,000 (1)
Salary Remaining : $0
Kevin Poulin $75,000 (1)
Salary Remaining : $0
Givani Smith $75,000 (2)
Salary Remaining : $0
Grant Hutton $75,000 (2)
Salary Remaining : $0
Ken Appleby $75,000 (1)
Salary Remaining : $0
Reece Newkirk $75,000 (3)
Salary Remaining : $0
Matt Tennyson $75,000 (2)
Salary Remaining : $0
Nikita Jevpalovs $75,000 (1)
Salary Remaining : $0
Alex Stalock $75,000 (1)
Salary Remaining : $0
Robin Salo $75,000 (3)
Salary Remaining : $0
Total Farm Players26
Salary Commitment
Year 2022 : $2,432,634
Year 2023 : $1,450,300
Year 2024 : $1,225,300
Year 2025 : $166,500
Salary Average Commitment
Year 2022 : $2,433,634
Year 2023 : $1,451,300
Year 2024 : $1,226,300
Year 2025 : $166,500

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $152 - 5,649 - 94.15%
Level 2: 5000 - $91 - 4,707 - 94.15%
Level 3: 2000 - $54 - 1,883 - 94.15%
Level 4: 4000 - $39 - 3,766 - 94.15%
Luxury : 1000 - $303 - 941 - 94.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,883 - 94.15%
Farm Level 2: 1000 - $17 - 941 - 94.15%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,946 - 94.15%
Average Income per Game$1,820,790
Year to Date Revenue$74,652,400
Farm
Home Games Left0
Average Attendance - %2,824 - 94.15%
Average Income per Game$55,546
Year to Date Revenue$2,277,400

Expense

Pro Players Total Salaries$74,291,155
Farm Players Total Salaries$2,580,550
Coaches Total Salaries$4,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$75,276,420
Farm Year To Date Expenses$5,935,566
Pro Salary Cap To Date$72,776,396
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$400,485
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$31,811
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$72,791,156
Estimate Under Maximum Salary Cap of $81,500,000$8,708,844
Estimate Over Minimum Salary Cap of $60,240,000 $12,551,156
Current Bank Account$41,123,438
Projected Bank Account$41,123,438

Pro Players Salaries

NYR CAPHIT (1 Way Contract) $12,700,000 (2)
-Salary Remaining : $0
Brayden Point (1 Way Contract) $6,750,000 (3)
-Salary Remaining : $0
Kevin Hayes (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $0
Marc-Edouard Vlasic (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Alex Goligoski (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
Miles Wood (1 Way Contract) $4,760,000 (2)
-Salary Remaining : $0
Nikita Zaitsev (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
Calle Jarnkrok (1 Way Contract) $4,160,000 (4)
-Salary Remaining : $0
Valtteri Filppula (1 Way Contract) $2,750,000 (3)
-Salary Remaining : $0
Conor Sheary (1 Way Contract) $2,300,000 (3)
-Salary Remaining : $0
Kaapo Kahkonen (1 Way Contract) $2,230,988 (3)
-Salary Remaining : $0
Samuel Bolduc (1 Way Contract) $1,550,000 (4)
-1 Way Contract Salary Cap : $50,000
-Salary Remaining : $0
Andrej Sekera (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
Drake Caggiula $1,499,000 (4)
-Salary Remaining : $0
Jordan Oesterle $1,499,000 (4)
-Salary Remaining : $0
Scott Harrington $1,499,000 (3)
-Salary Remaining : $0
Andrew Hammond $1,499,000 (4)
-Salary Remaining : $0
Dryden Hunt $1,300,000 (2)
-Salary Remaining : $0
Alex Galchenyuk $1,050,000 (1)
-Salary Remaining : $0
Corey Perry $1,000,000 (2)
-Salary Remaining : $0
Bobby Ryan $1,000,000 (1)
-Salary Remaining : $0
Joel Farabee $925,000 (3)
-Salary Remaining : $0
Trevor Zegras $925,000 (1)
-Salary Remaining : $0
Oliver Wahlstrom $894,167 (2)
-Salary Remaining : $0
Alexandre Carrier $750,000 (2)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 2022 : $74,291,155
Year 2023 : $64,441,155
Year 2024 : $43,911,988
Year 2025 : $10,207,000
Salary Average Commitment
Year 2022 : $64,846,155
Year 2023 : $60,371,155
Year 2024 : $40,951,988
Year 2025 : $8,047,000
Salary Cap with 1 Way Contract
Year 2022 : $72,791,155
Year 2023 : $68,316,155
Year 2024 : $42,411,988
Year 2025 : $8,707,000

Farm Players Salaries

Nick Holden $149,900 (3)
Salary Remaining : $0
Yegor Rykov $149,900 (3)
Salary Remaining : $0
Dmitry Sokolov $149,000 (3)
Salary Remaining : $0
Victor Mete $120,000 (2)
Salary Remaining : $0
Jack Johnson $115,000 (2)
Salary Remaining : $0
Brandon Sutter $112,500 (2)
Salary Remaining : $0
Joel Hofer $100,000 (2)
Salary Remaining : $0
Will Cuylle $100,000 (1)
Salary Remaining : $0
Hunter Skinner $100,000 (1)
Salary Remaining : $0
Morgan Barron $92,500 (3)
Salary Remaining : $0
Justin Richards $92,500 (3)
Salary Remaining : $0
Patrick Khodorenko $92,500 (1)
Salary Remaining : $0
Ronald Attard $92,000 (3)
Salary Remaining : $0
Peyton Krebs $92,000 (3)
Salary Remaining : $0
Noah Cates $92,000 (3)
Salary Remaining : $0
Austin Rueschhoff $84,250 (2)
Salary Remaining : $0
Martin Kaut $84,000 (2)
Salary Remaining : $0
Keith Kinkaid $82,500 (2)
Salary Remaining : $0
Markus Hannikainen $80,000 (2)
Salary Remaining : $0
Jonny Brodzinski $75,000 (3)
Salary Remaining : $0
Mason Geertsen $75,000 (3)
Salary Remaining : $0
Greg McKegg $75,000 (1)
Salary Remaining : $0
Erik Condra $75,000 (2)
Salary Remaining : $0
Tim Gettinger $75,000 (3)
Salary Remaining : $0
Tyler Graovac $75,000 (1)
Salary Remaining : $0
Adam Huska $75,000 (1)
Salary Remaining : $0
Anthony Greco $75,000 (1)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 2022 : $2,580,550
Year 2023 : $1,988,050
Year 2024 : $1,134,800
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,562,383
Year 2023 : $1,969,883
Year 2024 : $1,134,800
Year 2025 : $0

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,880 - 94.00%
Farm Level 2: 1000 - $17 - 940 - 94.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left0
Average Attendance - %2,820 - 94.00%
Average Income per Game$55,460
Year to Date Revenue$2,273,860

Expense

Pro Players Total Salaries$78,261,667
Farm Players Total Salaries$2,654,898
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$77,021,493
Farm Year To Date Expenses$2,826,548
Pro Salary Cap To Date$75,521,444
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$424,264
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,452
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$78,261,667
Estimate Under Maximum Salary Cap of $81,500,000$3,238,333
Estimate Over Minimum Salary Cap of $60,240,000 $18,021,667
Current Bank Account$30,543,442
Projected Bank Account$30,543,442

Pro Players Salaries

Tyler Seguin (1 Way Contract) $9,850,000 (2)
-Salary Remaining : $0
Oliver Ekman-Larsson (1 Way Contract) $8,250,000 (2)
-Salary Remaining : $0
Erik Johnson (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Philipp Grubauer (1 Way Contract) $5,900,000 (3)
-Salary Remaining : $0
Zach Hyman (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Patric Hornqvist (1 Way Contract) $5,300,000 (1)
-Salary Remaining : $0
Ryan Nugent-Hopkins (1 Way Contract) $5,125,000 (2)
-Salary Remaining : $0
Vincent Trocheck (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $0
Calvin De Haan (1 Way Contract) $4,550,000 (3)
-Salary Remaining : $0
Bryan Rust (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Brandon Montour (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Dylan Strome (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Elvis Merzlikins (1 Way Contract) $2,970,000 (1)
-Salary Remaining : $0
Dante Fabbro (1 Way Contract) $2,400,000 (4)
-Salary Remaining : $0
Zach Aston-Reese (1 Way Contract) $1,725,000 (3)
-Salary Remaining : $0
Anders Bjork (1 Way Contract) $1,700,000 (3)
-Salary Remaining : $0
Eeli Tolvanen $1,450,000 (3)
-Salary Remaining : $0
Mark Jankowski $1,250,000 (3)
-Salary Remaining : $0
Martin Fehervary $791,667 (2)
-Salary Remaining : $0
Nic Dowd $750,000 (3)
-Salary Remaining : $0
OTT CAPHIT $0 (0)
Total Pro Players21
Salary Commitment
Year 2022 : $78,261,667
Year 2023 : $70,466,667
Year 2024 : $30,950,000
Year 2025 : $2,875,000
Salary Average Commitment
Year 2022 : $79,647,917
Year 2023 : $70,347,917
Year 2024 : $30,831,250
Year 2025 : $2,756,250
Salary Cap with 1 Way Contract
Year 2022 : $78,261,667
Year 2023 : $69,991,667
Year 2024 : $30,475,000
Year 2025 : $2,400,000

Farm Players Salaries

Matthew Beniers $149,999 (3)
Salary Remaining : $0
Mads Sogaard $134,000 (4)
Salary Remaining : $0
Zac Jones $100,000 (4)
Salary Remaining : $0
Jack Rathbone $100,000 (1)
Salary Remaining : $0
Taylor Raddysh $100,000 (1)
Salary Remaining : $0
Michael Dipietro $100,000 (1)
Salary Remaining : $0
Jack Dougherty $92,400 (3)
Salary Remaining : $0
Lassi Thomson $86,333 (2)
Salary Remaining : $0
Yegor Zamula $85,000 (3)
Salary Remaining : $0
Jake Leschyshyn $85,000 (3)
Salary Remaining : $0
Mark Kastelic $84,000 (3)
Salary Remaining : $0
Cole Reinhardt $84,000 (2)
Salary Remaining : $0
Angus Crookshank $83,833 (1)
Salary Remaining : $0
Kevin Mandolese $83,500 (2)
Salary Remaining : $0
Andrew Agozzino $80,000 (1)
Salary Remaining : $0
Vincent Desharnais $80,000 (1)
Salary Remaining : $0
Jonathan Aspirot $76,833 (3)
Salary Remaining : $0
Dillon Heatherington $75,000 (1)
Salary Remaining : $0
Branden Troock $75,000 (2)
Salary Remaining : $0
Carter Camper $75,000 (2)
Salary Remaining : $0
Conner Bleackley $75,000 (2)
Salary Remaining : $0
Vitaly Abramov $75,000 (2)
Salary Remaining : $0
Greg Carey $75,000 (1)
Salary Remaining : $0
Trent Bourque $75,000 (1)
Salary Remaining : $0
Kevin Roy $75,000 (1)
Salary Remaining : $0
Parker Kelly $75,000 (3)
Salary Remaining : $0
Peter Abbandonato $75,000 (1)
Salary Remaining : $0
Pontus Aberg $75,000 (1)
Salary Remaining : $0
Yegor Sokolov $75,000 (4)
Salary Remaining : $0
Tommy Novak $75,000 (2)
Salary Remaining : $0
Josh Currie $75,000 (2)
Salary Remaining : $0
Total Farm Players31
Salary Commitment
Year 2022 : $2,654,898
Year 2023 : $1,758,465
Year 2024 : $1,054,632
Year 2025 : $406,400
Salary Average Commitment
Year 2022 : $2,710,548
Year 2023 : $1,716,715
Year 2024 : $1,012,882
Year 2025 : $382,050

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $150 - 5,792 - 96.54%
Level 2: 5000 - $90 - 4,809 - 96.18%
Level 3: 2000 - $50 - 1,934 - 96.70%
Level 4: 4000 - $37 - 3,849 - 96.22%
Luxury : 1000 - $300 - 964 - 96.44%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,883 - 94.15%
Farm Level 2: 1000 - $17 - 941 - 94.15%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,348 - 96.38%
Average Income per Game$1,830,059
Year to Date Revenue$75,032,399
Farm
Home Games Left0
Average Attendance - %2,824 - 94.15%
Average Income per Game$55,546
Year to Date Revenue$2,277,400

Expense

Pro Players Total Salaries$86,697,333
Farm Players Total Salaries$1,921,499
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$86,210,055
Farm Year To Date Expenses$2,214,175
Pro Salary Cap To Date$78,840,365
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$471,794
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,551
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,697,336
Estimate Under Maximum Salary Cap of $81,500,000$802,664
Estimate Over Minimum Salary Cap of $60,240,000 $20,457,336
Current Bank Account$10,993,980
Projected Bank Account$10,993,980

Pro Players Salaries

Quinn Hughes (1 Way Contract) $7,850,000 (3)
-Salary Remaining : $0
Aaron Ekblad (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $0
Ryan O'Reilly (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $0
James Van Riemsdyk (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $0
Justin Faulk (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $0
Chris Driedger (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Jonathan Drouin (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Josh Anderson (1 Way Contract) $3,760,000 (2)
-Salary Remaining : $0
Tomas Hertl (1 Way Contract) $3,375,000 (2)
-Salary Remaining : $0
Anton Khudobin (1 Way Contract) $3,333,333 (3)
-1 Way Contract Salary Cap : $1,833,333
-Salary Remaining : $0
Brendan Gallagher (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $0
Frans Nielsen (1 Way Contract) $3,000,000 (3)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $0
PHI CAPHIT $2,500,000 (1)
-Salary Remaining : $0
Tyson Barrie (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $0
Teddy Blueger (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $0
Jacob MacDonald (1 Way Contract) $1,829,000 (1)
-Salary Remaining : $0
Ryan Suter (1 Way Contract) $1,825,000 (2)
-Salary Remaining : $0
Kasperi Kapanen (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $0
Braydon Coburn (1 Way Contract) $1,600,000 (3)
-1 Way Contract Salary Cap : $100,000
-Salary Remaining : $0
Christopher Gibson (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Derek Grant (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
Robert Bortuzzo $1,375,000 (2)
-Salary Remaining : $0
Brendan Lemieux (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $0
Evan Rodrigues $1,000,000 (2)
-Salary Remaining : $0
Joakim Nordstrom $900,000 (1)
-Salary Remaining : $0
Jaroslav Halak (1 Way Contract) $750,000 (1)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 2022 : $86,697,333
Year 2023 : $78,243,333
Year 2024 : $44,908,333
Year 2025 : $7,000,000
Salary Average Commitment
Year 2022 : $86,213,999
Year 2023 : $75,534,999
Year 2024 : $44,699,999
Year 2025 : $7,000,000
Salary Cap with 1 Way Contract
Year 2022 : $80,697,336
Year 2023 : $73,118,328
Year 2024 : $39,783,332
Year 2025 : $7,000,000

Farm Players Salaries

Ilya Lyubushkin $135,000 (1)
Salary Remaining : $0
Kirill Ustimenko $100,000 (1)
Salary Remaining : $0
Evan Fitzpatrick $100,000 (4)
Salary Remaining : $0
Gianni Fairbrother $100,000 (1)
Salary Remaining : $0
Jackson Cates $100,000 (1)
Salary Remaining : $0
David Kase $100,000 (1)
Salary Remaining : $0
Luka Burzan $100,000 (1)
Salary Remaining : $0
Tanner Laczynski $92,500 (1)
Salary Remaining : $0
Jordan Kawaguchi $84,250 (2)
Salary Remaining : $0
Cooper Zech $83,750 (1)
Salary Remaining : $0
Wyatte Wylie $82,083 (1)
Salary Remaining : $0
Mason Millman $81,833 (2)
Salary Remaining : $0
Linus Hogberg $81,500 (2)
Salary Remaining : $0
Isaac Ratcliffe $78,083 (3)
Salary Remaining : $0
Maksim Sushko $77,500 (1)
Salary Remaining : $0
Maxime Fortier $75,000 (2)
Salary Remaining : $0
Linus Sandin $75,000 (3)
Salary Remaining : $0
Ryan Fitzgerald $75,000 (1)
Salary Remaining : $0
Guillaume Brisebois $75,000 (1)
Salary Remaining : $0
Sheldon Dries $75,000 (3)
Salary Remaining : $0
Taylor Fedun $75,000 (3)
Salary Remaining : $0
Connor Bunnaman $75,000 (1)
Salary Remaining : $0
Total Farm Players22
Salary Commitment
Year 2022 : $1,921,499
Year 2023 : $725,666
Year 2024 : $403,083
Year 2025 : $100,000
Salary Average Commitment
Year 2022 : $1,921,499
Year 2023 : $725,666
Year 2024 : $403,083
Year 2025 : $100,000

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $152 - 5,649 - 94.15%
Level 2: 5000 - $91 - 4,707 - 94.15%
Level 3: 2000 - $54 - 1,883 - 94.15%
Level 4: 4000 - $39 - 3,766 - 94.15%
Luxury : 1000 - $303 - 941 - 94.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,883 - 94.15%
Farm Level 2: 1000 - $17 - 941 - 94.15%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,946 - 94.15%
Average Income per Game$1,820,790
Year to Date Revenue$74,652,400
Farm
Home Games Left0
Average Attendance - %2,824 - 94.15%
Average Income per Game$55,546
Year to Date Revenue$2,277,400

Expense

Pro Players Total Salaries$68,215,833
Farm Players Total Salaries$2,305,417
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,240,618
Farm Year To Date Expenses$2,717,157
Pro Salary Cap To Date$69,817,736
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$370,829
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,593
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$65,215,833
Estimate Under Maximum Salary Cap of $81,500,000$16,284,167
Estimate Over Minimum Salary Cap of $60,240,000 $4,975,833
Current Bank Account$27,565,031
Projected Bank Account$27,565,031

Pro Players Salaries

PIT CAPHIT (1 Way Contract) $8,833,333 (2)
-Salary Remaining : $0
Jordan Eberle (1 Way Contract) $7,250,000 (4)
-Salary Remaining : $0
Pavel Zacha (1 Way Contract) $6,630,000 (4)
-Salary Remaining : $0
Drake Batherson (1 Way Contract) $4,975,000 (2)
-Salary Remaining : $0
Jonathan Bernier (1 Way Contract) $4,125,000 (3)
-Salary Remaining : $0
Colin Miller (1 Way Contract) $3,875,000 (1)
-Salary Remaining : $0
Jaden Schwartz (1 Way Contract) $3,840,000 (1)
-Salary Remaining : $0
Tuukka Rask (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $0
Pius Suter (1 Way Contract) $3,250,000 (3)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $0
Mackenzie Blackwood (1 Way Contract) $2,800,000 (3)
-Salary Remaining : $0
Sean Kuraly (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
Jeff Skinner (1 Way Contract) $2,420,000 (3)
-Salary Remaining : $0
Radim Simek (Out of Payroll) $2,250,000 (2)
-Salary Remaining : $0
Zack Kassian (1 Way Contract) $2,000,000 (3)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Michael Rasmussen $1,460,000 (2)
-Salary Remaining : $0
Tanner Kaspick $1,450,000 (3)
-Salary Remaining : $0
Cody Eakin $1,450,000 (3)
-Salary Remaining : $0
Drew O'Connor $925,000 (2)
-Salary Remaining : $0
K'Andre Miller $925,000 (3)
-Salary Remaining : $0
Adam Boqvist $894,167 (2)
-Salary Remaining : $0
Ty Smith $863,333 (3)
-Salary Remaining : $0
Brandon Scanlin $750,000 (3)
-Salary Remaining : $0
Mark Friedman $750,000 (3)
-Salary Remaining : $0
Taylor Ward $750,000 (3)
-Salary Remaining : $0
Boo Nieves $750,000 (2)
-Salary Remaining : $0
Anthony Angello $750,000 (2)
-Salary Remaining : $0
Matt Beleskey $750,000 (1)
-Salary Remaining : $0
Total Pro Players27
Salary Commitment
Year 2022 : $70,465,833
Year 2023 : $54,750,833
Year 2024 : $37,913,333
Year 2025 : $13,880,000
Salary Average Commitment
Year 2022 : $65,745,833
Year 2023 : $52,370,833
Year 2024 : $33,533,333
Year 2025 : $9,500,000
Salary Cap with 1 Way Contract
Year 2022 : $67,465,832
Year 2023 : $55,750,832
Year 2024 : $34,913,333
Year 2025 : $13,880,000

Farm Players Salaries

Tyler Tucker $145,000 (3)
Salary Remaining : $0
Scott Perunovich $110,000 (3)
Salary Remaining : $0
Kevin Stenlund $105,000 (2)
Salary Remaining : $0
Nate Clurman $100,000 (1)
Salary Remaining : $0
Calen Addison (Out of Payroll) $100,000 (1)
Salary Remaining : $0
Niclas Almari $100,000 (1)
Salary Remaining : $0
Nicholas Robertson $100,000 (5)
Salary Remaining : $0
Dominik Kahun $97,500 (2)
Salary Remaining : $0
Jesper Boqvist $92,500 (2)
Salary Remaining : $0
Jonathan Dahlen $92,000 (3)
Salary Remaining : $0
Nick Blankenburg $92,000 (3)
Salary Remaining : $0
Brandon Halverson $90,000 (2)
Salary Remaining : $0
Marc McLaughlin $90,000 (3)
Salary Remaining : $0
Gabriel Vilardi $89,417 (3)
Salary Remaining : $0
Filip Hallander $84,000 (3)
Salary Remaining : $0
Valtteri Puustinen $84,000 (3)
Salary Remaining : $0
Peetro Seppala $84,000 (3)
Salary Remaining : $0
Jaxson Stauber $75,000 (3)
Salary Remaining : $0
Justin Almeida $75,000 (3)
Salary Remaining : $0
Radim Zohorna $75,000 (1)
Salary Remaining : $0
Gabriel Dumont $75,000 (1)
Salary Remaining : $0
Erik Burgdoerfer $75,000 (1)
Salary Remaining : $0
Dominik Simon $75,000 (1)
Salary Remaining : $0
Kirill Tankov $75,000 (3)
Salary Remaining : $0
Bobby Nardella $75,000 (1)
Salary Remaining : $0
Anthony Bitetto $75,000 (3)
Salary Remaining : $0
Kasimir Kaskisuo $75,000 (1)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 2022 : $2,405,417
Year 2023 : $1,829,000
Year 2024 : $1,444,000
Year 2025 : $110,000
Salary Average Commitment
Year 2022 : $2,514,472
Year 2023 : $1,764,472
Year 2024 : $1,379,472
Year 2025 : $100,000

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion at San Jose
Level 1: 6000 - $152 - 5,658 - 94.29%
Level 2: 5000 - $91 - 4,715 - 94.29%
Level 3: 2000 - $54 - 1,886 - 94.29%
Level 4: 4000 - $39 - 3,772 - 94.29%
Luxury : 1000 - $303 - 943 - 94.29%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,886 - 94.29%
Farm Level 2: 1000 - $17 - 943 - 94.29%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,973 - 94.29%
Average Income per Game$1,823,620
Year to Date Revenue$74,768,440
Farm
Home Games Left0
Average Attendance - %2,829 - 94.29%
Average Income per Game$55,633
Year to Date Revenue$2,280,940

Expense

Pro Players Total Salaries$83,952,000
Farm Players Total Salaries$2,220,750
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$84,344,277
Farm Year To Date Expenses$2,775,806
Pro Salary Cap To Date$79,623,541
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$457,191
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,004
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,952,000
Estimate Under Maximum Salary Cap of $81,500,000$548,000
Estimate Over Minimum Salary Cap of $60,240,000 $20,712,000
Current Bank Account$4,987,308
Projected Bank Account$4,987,308

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (3)
-Salary Remaining : $0
Alex Pietrangelo (1 Way Contract) $8,800,000 (3)
-Salary Remaining : $0
Sidney Crosby (1 Way Contract) $8,300,000 (4)
-Salary Remaining : $0
Tyler Toffoli (1 Way Contract) $6,820,000 (2)
-Salary Remaining : $0
Timo Meier (1 Way Contract) $5,040,000 (2)
-Salary Remaining : $0
Oscar Klefbom (1 Way Contract) $4,167,000 (3)
-Salary Remaining : $0
Brent Burns (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
Nick Foligno (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $0
Mattias Ekholm (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $0
Roope Hintz (1 Way Contract) $3,150,000 (3)
-Salary Remaining : $0
SJ CAPHIT $3,000,000 (1)
-Salary Remaining : $0
Alex Nedeljkovic (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
David Perron (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
Boone Jenner (1 Way Contract) $1,875,000 (4)
-Salary Remaining : $0
Luke Glendening (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
Joey Laleggia (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Danny Dekeyser (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $0
Scott Darling (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Nick Cousins (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
Eric Robinson $1,250,000 (4)
-Salary Remaining : $0
Jordie Benn $900,000 (2)
-Salary Remaining : $0
Brian Elliott $900,000 (1)
-Salary Remaining : $0
Sam Gagner $850,000 (1)
-Salary Remaining : $0
Luke Schenn $850,000 (1)
-Salary Remaining : $0
Nico Sturm $750,000 (2)
-Salary Remaining : $0
Ville Husso $750,000 (4)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 2022 : $83,952,000
Year 2023 : $74,707,000
Year 2024 : $55,397,000
Year 2025 : $17,030,000
Salary Average Commitment
Year 2022 : $82,258,250
Year 2023 : $69,658,250
Year 2024 : $54,958,250
Year 2025 : $16,591,250
Salary Cap with 1 Way Contract
Year 2022 : $80,952,000
Year 2023 : $71,352,000
Year 2024 : $52,042,000
Year 2025 : $13,675,000

Farm Players Salaries

Fedor Gordeev $145,000 (2)
Salary Remaining : $0
Justin Brazeau $145,000 (1)
Salary Remaining : $0
Jayden Halbgewachs $105,000 (3)
Salary Remaining : $0
Zach Sawchenko $100,000 (1)
Salary Remaining : $0
Ryan Murphy $100,000 (3)
Salary Remaining : $0
Jake McGrew $100,000 (1)
Salary Remaining : $0
Brandon Coe $100,000 (1)
Salary Remaining : $0
T.J. Tynan $100,000 (1)
Salary Remaining : $0
Alexei Melnichuk $92,500 (1)
Salary Remaining : $0
Logan Brown $90,000 (3)
Salary Remaining : $0
Scott Reedy $84,250 (2)
Salary Remaining : $0
Yevgeni Kashnikov $84,000 (3)
Salary Remaining : $0
Jacob Middleton $75,000 (3)
Salary Remaining : $0
Brayden Burke $75,000 (2)
Salary Remaining : $0
Adam Raska $75,000 (3)
Salary Remaining : $0
Dillon Hamaliuk $75,000 (3)
Salary Remaining : $0
Gannon Laroque $75,000 (3)
Salary Remaining : $0
Santeri Hatakka $75,000 (3)
Salary Remaining : $0
Jarid Lukosevicius $75,000 (3)
Salary Remaining : $0
Zach Gallant $75,000 (1)
Salary Remaining : $0
Nicolas Meloche $75,000 (2)
Salary Remaining : $0
Jeffrey Viel $75,000 (3)
Salary Remaining : $0
Jeremy Roy $75,000 (1)
Salary Remaining : $0
Lane Pederson $75,000 (1)
Salary Remaining : $0
Joel Kellman $75,000 (1)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2022 : $2,220,750
Year 2023 : $1,283,250
Year 2024 : $904,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,250,450
Year 2023 : $1,312,950
Year 2024 : $933,700
Year 2025 : $0

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,880 - 94.00%
Farm Level 2: 1000 - $17 - 940 - 94.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left0
Average Attendance - %2,820 - 94.00%
Average Income per Game$55,460
Year to Date Revenue$2,273,860

Expense

Pro Players Total Salaries$78,867,250
Farm Players Total Salaries$1,808,747
Coaches Total Salaries$7,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$90,907,692
Farm Year To Date Expenses$2,144,063
Pro Salary Cap To Date$78,960,917
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$456,741
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,951
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$72,867,248
Estimate Under Maximum Salary Cap of $81,500,000$8,632,752
Estimate Over Minimum Salary Cap of $60,240,000 $12,627,248
Current Bank Account$7,078,278
Projected Bank Account$7,078,278

Pro Players Salaries

Kirill Kaprizov (Out of Payroll) $9,000,000 (1)
-Salary Remaining : $0
Sebastian Aho (1 Way Contract) $8,460,250 (2)
-Salary Remaining : $0
Clayton Keller (1 Way Contract) $7,200,000 (3)
-Salary Remaining : $0
Ivan Provorov (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $0
Cam Talbot (1 Way Contract) $5,625,000 (2)
-Salary Remaining : $0
Jakub Vrana (1 Way Contract) $5,250,000 (5)
-Salary Remaining : $0
Josh Bailey (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Jakob Chychrun (1 Way Contract) $4,600,000 (2)
-Salary Remaining : $0
John Marino (1 Way Contract) $4,400,000 (1)
-Salary Remaining : $0
Nikita Zadorov (1 Way Contract) $4,250,000 (4)
-Salary Remaining : $0
Jesse Puljujarvi (1 Way Contract) $4,200,000 (2)
-Salary Remaining : $0
SEA CAPHIT $3,200,000 (1)
-Salary Remaining : $0
Ryan Lindgren (1 Way Contract) $2,400,000 (1)
-Salary Remaining : $0
Carl Grundstrom (1 Way Contract) $2,343,000 (3)
-1 Way Contract Salary Cap : $843,000
-Salary Remaining : $0
Beck Malenstyn (1 Way Contract) $2,025,000 (2)
-1 Way Contract Salary Cap : $525,000
-Salary Remaining : $0
Liam Foudy (1 Way Contract) $1,999,000 (4)
-1 Way Contract Salary Cap : $499,000
-Salary Remaining : $0
Tanner Dickinson (1 Way Contract) $1,700,000 (3)
-1 Way Contract Salary Cap : $200,000
-Salary Remaining : $0
Mathieu Olivier $1,340,000 (1)
-Salary Remaining : $0
Jonas Siegenthaler $1,125,000 (3)
-Salary Remaining : $0
Darren Helm $1,000,000 (1)
-Salary Remaining : $0
Pierre-Edouard Bellemare $1,000,000 (2)
-Salary Remaining : $0
Michael McLeod $975,000 (1)
-Salary Remaining : $0
Josh Norris $925,000 (1)
-Salary Remaining : $0
Jeremy Lauzon $850,000 (3)
-Salary Remaining : $0
Will Cranley $750,000 (3)
-Salary Remaining : $0
Maxim Marushev $750,000 (2)
-Salary Remaining : $0
Antoine Roussel $750,000 (3)
-Salary Remaining : $0
Total Pro Players27
Salary Commitment
Year 2022 : $87,867,250
Year 2023 : $54,227,250
Year 2024 : $27,567,000
Year 2025 : $12,849,000
Salary Average Commitment
Year 2022 : $86,714,472
Year 2023 : $51,724,472
Year 2024 : $25,717,000
Year 2025 : $10,999,000
Salary Cap with 1 Way Contract
Year 2022 : $81,867,248
Year 2023 : $46,877,248
Year 2024 : $21,717,000
Year 2025 : $9,999,000

Farm Players Salaries

Chris Bigras $150,000 (2)
Salary Remaining : $0
Kaiden Guhle $100,000 (1)
Salary Remaining : $0
Thomas Harley $100,000 (1)
Salary Remaining : $0
Emil Bemstrom $92,500 (3)
Salary Remaining : $0
John Leonard $92,500 (3)
Salary Remaining : $0
Dennis Cholowski $90,000 (1)
Salary Remaining : $0
Barrett Hayton $89,417 (1)
Salary Remaining : $0
Ridly Greig $89,417 (2)
Salary Remaining : $0
Lias Andersson $87,413 (3)
Salary Remaining : $0
Matt Kiersted $85,000 (2)
Salary Remaining : $0
Kevin Connauton $82,500 (1)
Salary Remaining : $0
Giovanni Vallati $75,000 (3)
Salary Remaining : $0
Samuel Harvey $75,000 (2)
Salary Remaining : $0
Marcus Kallionkieli (Out of Payroll) $75,000 (3)
Salary Remaining : $0
Felix Bibeau $75,000 (2)
Salary Remaining : $0
Krystof Hrabik $75,000 (3)
Salary Remaining : $0
Keean Washkurak $75,000 (3)
Salary Remaining : $0
Cole Coskey $75,000 (2)
Salary Remaining : $0
Mat Robson $75,000 (3)
Salary Remaining : $0
Carsen Twarynski $75,000 (1)
Salary Remaining : $0
Cale Fleury $75,000 (3)
Salary Remaining : $0
Zane Mcintyre $75,000 (1)
Salary Remaining : $0
Total Farm Players22
Salary Commitment
Year 2022 : $1,883,746
Year 2023 : $1,271,830
Year 2024 : $722,412
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,808,746
Year 2023 : $1,196,830
Year 2024 : $722,412
Year 2025 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,880 - 94.00%
Farm Level 2: 1000 - $17 - 940 - 94.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left0
Average Attendance - %2,820 - 94.00%
Average Income per Game$55,460
Year to Date Revenue$2,273,860

Expense

Pro Players Total Salaries$68,750,666
Farm Players Total Salaries$2,557,875
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$80,438,309
Farm Year To Date Expenses$3,634,695
Pro Salary Cap To Date$78,182,962
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$376,333
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,925
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$68,750,666
Estimate Under Maximum Salary Cap of $81,500,000$12,749,334
Estimate Over Minimum Salary Cap of $60,240,000 $8,510,666
Current Bank Account$19,246,739
Projected Bank Account$19,246,739

Pro Players Salaries

STL CAPHIT (1 Way Contract) $11,325,000 (1)
-Salary Remaining : $0
Connor Murphy (1 Way Contract) $7,140,000 (3)
-Salary Remaining : $0
Gabriel Landeskog (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $0
Pavel Buchnevich (1 Way Contract) $6,840,000 (2)
-Salary Remaining : $0
Colton Parayko (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
Mike Matheson (1 Way Contract) $4,875,000 (2)
-Salary Remaining : $0
Jack Campbell (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $0
Christian Dvorak (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $0
Brady Skjei (1 Way Contract) $2,625,000 (2)
-Salary Remaining : $0
Blake Wheeler (1 Way Contract) $2,125,000 (4)
-Salary Remaining : $0
Marcus Johansson (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
Nikita Gusev $1,499,000 (4)
-Salary Remaining : $0
Oliver Kylington $1,340,000 (4)
-Salary Remaining : $0
Nathan Beaulieu $1,250,000 (3)
-Salary Remaining : $0
Danton Heinen $1,100,000 (1)
-Salary Remaining : $0
Alex Newhook $908,333 (1)
-Salary Remaining : $0
Nick Bjugstad $900,000 (1)
-Salary Remaining : $0
Nils Hoglander $891,667 (3)
-Salary Remaining : $0
Jacob Bryson $889,166 (2)
-Salary Remaining : $0
Philipp Kurashev $842,500 (2)
-Salary Remaining : $0
Joey Daccord $750,000 (1)
-Salary Remaining : $0
Kalle Kossila $750,000 (3)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2022 : $68,750,666
Year 2023 : $60,142,333
Year 2024 : $44,070,667
Year 2025 : $15,539,000
Salary Average Commitment
Year 2022 : $64,038,166
Year 2023 : $49,054,833
Year 2024 : $34,023,167
Year 2025 : $9,164,000
Salary Cap with 1 Way Contract
Year 2022 : $68,750,666
Year 2023 : $53,767,333
Year 2024 : $37,695,667
Year 2025 : $9,164,000

Farm Players Salaries

Zach Fucale $150,000 (4)
Salary Remaining : $0
Luke Martin $145,000 (3)
Salary Remaining : $0
Hudson Elynuik $145,000 (3)
Salary Remaining : $0
Ivan Chekhovich $145,000 (3)
Salary Remaining : $0
Josef Korenar $110,000 (4)
Salary Remaining : $0
Charlie Lindgren $110,000 (3)
Salary Remaining : $0
Yegor Chinakhov $92,000 (4)
Salary Remaining : $0
David Cotton $85,875 (2)
Salary Remaining : $0
Jacob Nilsson $75,000 (3)
Salary Remaining : $0
Alex Limoges $75,000 (3)
Salary Remaining : $0
Andrew MacWilliam $75,000 (3)
Salary Remaining : $0
Ben Street $75,000 (1)
Salary Remaining : $0
Andreas Wingerli $75,000 (3)
Salary Remaining : $0
Eric Cornel $75,000 (3)
Salary Remaining : $0
Gage Quinney $75,000 (3)
Salary Remaining : $0
Garrett Wilson $75,000 (1)
Salary Remaining : $0
Matt Mangene $75,000 (3)
Salary Remaining : $0
John Nyberg $75,000 (3)
Salary Remaining : $0
Kai Edmonds $75,000 (3)
Salary Remaining : $0
Nathan Todd $75,000 (3)
Salary Remaining : $0
Nelson Nogier $75,000 (2)
Salary Remaining : $0
Nolan Stevens $75,000 (3)
Salary Remaining : $0
Philip Holm $75,000 (3)
Salary Remaining : $0
Shawn McBride $75,000 (1)
Salary Remaining : $0
TJ Brennan $75,000 (3)
Salary Remaining : $0
Tom Kuhnhackl $75,000 (1)
Salary Remaining : $0
Tommy Cross $75,000 (1)
Salary Remaining : $0
Zac Leslie $75,000 (1)
Salary Remaining : $0
A.J. Greer $75,000 (3)
Salary Remaining : $0
Total Farm Players29
Salary Commitment
Year 2022 : $2,557,875
Year 2023 : $2,137,125
Year 2024 : $1,976,250
Year 2025 : $381,250
Salary Average Commitment
Year 2022 : $2,579,813
Year 2023 : $2,129,813
Year 2024 : $1,968,938
Year 2025 : $373,938

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,880 - 94.00%
Farm Level 2: 1000 - $17 - 940 - 94.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left0
Average Attendance - %2,820 - 94.00%
Average Income per Game$55,460
Year to Date Revenue$2,273,860

Expense

Pro Players Total Salaries$82,684,167
Farm Players Total Salaries$2,400,250
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$84,312,315
Farm Year To Date Expenses$3,585,227
Pro Salary Cap To Date$78,884,138
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$461,086
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,086
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,184,167
Estimate Under Maximum Salary Cap of $81,500,000$315,833
Estimate Over Minimum Salary Cap of $60,240,000 $20,944,167
Current Bank Account$6,151,524
Projected Bank Account$6,151,524

Pro Players Salaries

Erik Karlsson (1 Way Contract) $9,680,000 (4)
-Salary Remaining : $0
Andrei Vasilevskiy (1 Way Contract) $9,500,000 (3)
-Salary Remaining : $0
Jack Eichel (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $0
Chris Kreider (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $0
Charlie Coyle (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $0
Colin White (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $0
Michael Del Zotto (1 Way Contract) $4,200,000 (2)
-Salary Remaining : $0
Craig Smith (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $0
Jake McCabe (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Brenden Dillon (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $0
Brett Ritchie (1 Way Contract) $3,400,000 (4)
-Salary Remaining : $0
Carson Soucy (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $0
Nick Ritchie (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
Evgenii Dadonov (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $0
Zemgus Girgensons (1 Way Contract) $2,200,000 (3)
-Salary Remaining : $0
Miles Gendron (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Matt Puempel $1,450,000 (3)
-Salary Remaining : $0
Reid Boucher $1,450,000 (3)
-Salary Remaining : $0
TB CAPHIT $1,375,000 (1)
-Salary Remaining : $0
Dominik Masin $1,000,000 (2)
-Salary Remaining : $0
Nicolas Hague $791,667 (2)
-Salary Remaining : $0
Niko Mikkola $787,500 (2)
-Salary Remaining : $0
Marcus Hogberg $750,000 (1)
-Salary Remaining : $0
Tyler Bozak $750,000 (3)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2022 : $82,684,167
Year 2023 : $83,123,167
Year 2024 : $39,280,000
Year 2025 : $19,180,000
Salary Average Commitment
Year 2022 : $84,186,167
Year 2023 : $80,561,167
Year 2024 : $41,250,000
Year 2025 : $21,150,000
Salary Cap with 1 Way Contract
Year 2022 : $81,184,167
Year 2023 : $79,059,167
Year 2024 : $39,880,000
Year 2025 : $19,780,000

Farm Players Salaries

Otto Somppi $106,250 (2)
Salary Remaining : $0
Jack Thompson $100,000 (1)
Salary Remaining : $0
Declan McDonnell $100,000 (1)
Salary Remaining : $0
Alex Green $100,000 (1)
Salary Remaining : $0
Nick Henry $100,000 (1)
Salary Remaining : $0
Gilles Senn $100,000 (3)
Salary Remaining : $0
Odeen Tufto $100,000 (1)
Salary Remaining : $0
Cole Koepke $100,000 (1)
Salary Remaining : $0
Jimmy Huntington $85,000 (4)
Salary Remaining : $0
Simon Ryfors $84,000 (3)
Salary Remaining : $0
Darren Raddysh $75,000 (2)
Salary Remaining : $0
Cole Maier $75,000 (2)
Salary Remaining : $0
Cameron Gaunce $75,000 (2)
Salary Remaining : $0
Henry Bowlby $75,000 (2)
Salary Remaining : $0
Jack Rodewald $75,000 (2)
Salary Remaining : $0
James de Haas $75,000 (2)
Salary Remaining : $0
Jansen Harkins $75,000 (4)
Salary Remaining : $0
Richard Bachman $75,000 (3)
Salary Remaining : $0
Joey Anderson $75,000 (2)
Salary Remaining : $0
Joseph Labate $75,000 (2)
Salary Remaining : $0
MacKenzie MacEachern $75,000 (4)
Salary Remaining : $0
Maxime Lagace $75,000 (3)
Salary Remaining : $0
Mitchell Vande Sompel $75,000 (2)
Salary Remaining : $0
Remi Elie $75,000 (2)
Salary Remaining : $0
Sean Day $75,000 (5)
Salary Remaining : $0
Cedrick Andree $75,000 (1)
Salary Remaining : $0
Jon Gillies $75,000 (4)
Salary Remaining : $0
Martin Ouellette $75,000 (2)
Salary Remaining : $0
Michael Mersch $75,000 (2)
Salary Remaining : $0
Total Farm Players29
Salary Commitment
Year 2022 : $2,400,250
Year 2023 : $1,796,350
Year 2024 : $790,100
Year 2025 : $410,100
Salary Average Commitment
Year 2022 : $2,419,747
Year 2023 : $1,744,747
Year 2024 : $769,747
Year 2025 : $405,080

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $145 - 5,783 - 96.39%
Level 2: 5000 - $88 - 4,846 - 96.92%
Level 3: 2000 - $50 - 1,941 - 97.05%
Level 4: 4000 - $38 - 3,849 - 96.23%
Luxury : 1000 - $295 - 968 - 96.85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,883 - 94.15%
Farm Level 2: 1000 - $17 - 941 - 94.15%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,388 - 96.60%
Average Income per Game$1,794,067
Year to Date Revenue$73,556,738
Farm
Home Games Left0
Average Attendance - %2,824 - 94.15%
Average Income per Game$55,546
Year to Date Revenue$2,277,400

Expense

Pro Players Total Salaries$80,634,333
Farm Players Total Salaries$2,278,894
Coaches Total Salaries$3,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$81,481,363
Farm Year To Date Expenses$3,119,390
Pro Salary Cap To Date$78,981,341
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$442,204
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,111
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,634,333
Estimate Under Maximum Salary Cap of $81,500,000$865,667
Estimate Over Minimum Salary Cap of $60,240,000 $20,394,333
Current Bank Account$18,842,758
Projected Bank Account$18,842,758

Pro Players Salaries

Nicklas Backstrom (1 Way Contract) $9,200,000 (2)
-Salary Remaining : $0
Phil Kessel (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $0
Elias Pettersson (1 Way Contract) $7,350,000 (3)
-Salary Remaining : $0
Nino Niederreiter (1 Way Contract) $7,140,000 (2)
-Salary Remaining : $0
Jacob Markstrom (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Kirby Dach (1 Way Contract) $5,999,000 (4)
-Salary Remaining : $0
Ryan Strome (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $0
Ryan Ellis (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $0
Brett Pesce (1 Way Contract) $4,025,000 (2)
-Salary Remaining : $0
J.T. Compher (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
Kyle Palmieri (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
Artem Zub (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
Andrew Mangiapane (1 Way Contract) $2,425,000 (2)
-Salary Remaining : $0
Jake Bean (1 Way Contract) $2,333,333 (2)
-Salary Remaining : $0
TOR CAPHIT $2,000,000 (2)
-Salary Remaining : $0
Jonathan Quick (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
Pierre Engvall $1,250,000 (2)
-Salary Remaining : $0
Michael Amadio $1,012,000 (4)
-Salary Remaining : $0
Denis Malgin $1,000,000 (1)
-Salary Remaining : $0
Timothy Liljegren $1,000,000 (4)
-Salary Remaining : $0
Semyon Der-Arguchintsev $1,000,000 (3)
-Salary Remaining : $0
Jarred Tinordi $900,000 (1)
-Salary Remaining : $0
Brennan Menell $750,000 (3)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 2022 : $80,634,333
Year 2023 : $82,301,333
Year 2024 : $49,678,000
Year 2025 : $9,771,000
Salary Average Commitment
Year 2022 : $75,786,666
Year 2023 : $73,886,666
Year 2024 : $43,153,333
Year 2025 : $3,820,000
Salary Cap with 1 Way Contract
Year 2022 : $80,634,333
Year 2023 : $78,734,333
Year 2024 : $46,111,000
Year 2025 : $8,011,000

Farm Players Salaries

Tyler Steenbergen $131,000 (2)
Salary Remaining : $0
Kurtis Gabriel $126,000 (4)
Salary Remaining : $0
Cliff Pu $110,000 (3)
Salary Remaining : $0
Tyler Parsons $100,000 (1)
Salary Remaining : $0
Carl Soderberg $100,000 (3)
Salary Remaining : $0
Joseph Duszak $100,000 (1)
Salary Remaining : $0
Adam Brooks (Out of Payroll) $100,000 (1)
Salary Remaining : $0
Yannick Veilleux $100,000 (3)
Salary Remaining : $0
Filip Kral $100,000 (1)
Salary Remaining : $0
Connor Zary $100,000 (1)
Salary Remaining : $0
Cameron Hebig $90,000 (2)
Salary Remaining : $0
Pavel Gogolev $83,417 (2)
Salary Remaining : $0
Emile Poirier $80,000 (3)
Salary Remaining : $0
Mac Hollowell $79,977 (1)
Salary Remaining : $0
Kristians Rubins $78,500 (2)
Salary Remaining : $0
Michael Hutchinson $75,000 (2)
Salary Remaining : $0
Marko Dano $75,000 (3)
Salary Remaining : $0
Teemu Kivihalme $75,000 (3)
Salary Remaining : $0
Francis Perron $75,000 (1)
Salary Remaining : $0
Nick Desimone $75,000 (3)
Salary Remaining : $0
Colton Beck $75,000 (1)
Salary Remaining : $0
Adam Carlson $75,000 (3)
Salary Remaining : $0
Alex D'Orio $75,000 (1)
Salary Remaining : $0
Carl Dahlstrom $75,000 (2)
Salary Remaining : $0
Oula Palve $75,000 (1)
Salary Remaining : $0
Alexander Petrovic $75,000 (1)
Salary Remaining : $0
Joel Lowry $75,000 (1)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 2022 : $2,378,894
Year 2023 : $1,348,917
Year 2024 : $816,000
Year 2025 : $126,000
Salary Average Commitment
Year 2022 : $2,312,894
Year 2023 : $1,282,917
Year 2024 : $765,000
Year 2025 : $75,000

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,880 - 94.00%
Farm Level 2: 1000 - $17 - 940 - 94.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left0
Average Attendance - %2,820 - 94.00%
Average Income per Game$55,460
Year to Date Revenue$2,273,860

Expense

Pro Players Total Salaries$78,979,666
Farm Players Total Salaries$2,909,345
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$77,807,679
Farm Year To Date Expenses$3,320,867
Pro Salary Cap To Date$75,251,779
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$425,424
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,805
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$75,979,667
Estimate Under Maximum Salary Cap of $81,500,000$5,520,333
Estimate Over Minimum Salary Cap of $60,240,000 $15,739,667
Current Bank Account$12,646,591
Projected Bank Account$12,646,591

Pro Players Salaries

Patrick Kane (1 Way Contract) $10,500,000 (5)
-Salary Remaining : $0
Matt Duchene (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $0
David Pastrnak (1 Way Contract) $6,666,667 (3)
-Salary Remaining : $0
Connor Hellebuyck (1 Way Contract) $6,166,666 (3)
-Salary Remaining : $0
Brad Marchand (1 Way Contract) $6,125,000 (2)
-Salary Remaining : $0
William Karlsson (1 Way Contract) $5,900,000 (3)
-Salary Remaining : $0
Samuel Girard (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Alexander Steen (1 Way Contract) $3,599,000 (2)
-1 Way Contract Salary Cap : $2,099,000
-Salary Remaining : $0
Mike Reilly (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
T.J. Oshie (1 Way Contract) $2,875,000 (1)
-Salary Remaining : $0
Oskar Sundqvist (1 Way Contract) $2,750,000 (3)
-Salary Remaining : $0
Patrik Nemeth (1 Way Contract) $2,700,000 (3)
-Salary Remaining : $0
Yanni Gourde (1 Way Contract) $2,583,333 (2)
-Salary Remaining : $0
Jordan Greenway (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $0
Justin Holl (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
Jake Walman (1 Way Contract) $1,839,000 (3)
-1 Way Contract Salary Cap : $339,000
-Salary Remaining : $0
Jani Hakanpaa (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
Gabriel Bourque $1,250,000 (2)
-Salary Remaining : $0
Josh Brown $1,200,000 (1)
-Salary Remaining : $0
Adam Fox $925,000 (2)
-Salary Remaining : $0
Patrick Russell $800,000 (2)
-Salary Remaining : $0
Cooper Marody $750,000 (2)
-Salary Remaining : $0
Devan Dubnyk $750,000 (1)
-Salary Remaining : $0
VAN CAPHIT $0 (0)
Total Pro Players24
Salary Commitment
Year 2022 : $78,979,666
Year 2023 : $77,049,666
Year 2024 : $53,917,333
Year 2025 : $21,395,000
Salary Average Commitment
Year 2022 : $81,804,666
Year 2023 : $74,104,666
Year 2024 : $50,972,333
Year 2025 : $18,500,000
Salary Cap with 1 Way Contract
Year 2022 : $75,979,664
Year 2023 : $71,154,664
Year 2024 : $49,522,332
Year 2025 : $18,500,000

Farm Players Salaries

J.C. Beaudin $150,000 (4)
Salary Remaining : $0
Griffen Outhouse $149,900 (3)
Salary Remaining : $0
Jujhar Khaira $149,900 (2)
Salary Remaining : $0
Jeremy Bracco $149,900 (3)
Salary Remaining : $0
Joachim Blichfeld $149,900 (4)
Salary Remaining : $0
Alex Chiasson $149,900 (2)
Salary Remaining : $0
Shawn Boudrias $149,900 (4)
Salary Remaining : $0
Eetu Luostarinen $137,500 (1)
Salary Remaining : $0
Jordy Bellerive $100,000 (1)
Salary Remaining : $0
Otto Leskinen $100,000 (1)
Salary Remaining : $0
Ethan Keppen $93,750 (3)
Salary Remaining : $0
Tyson Foerster $89,417 (2)
Salary Remaining : $0
Steven Swavely $85,000 (1)
Salary Remaining : $0
Tyson Galloway $85,000 (3)
Salary Remaining : $0
Riku Tohila $84,000 (3)
Salary Remaining : $0
Taige Harding $84,000 (3)
Salary Remaining : $0
Bryce Montgomery $84,000 (3)
Salary Remaining : $0
Carson Focht $84,000 (4)
Salary Remaining : $0
Nikolai Knyzhov $79,667 (2)
Salary Remaining : $0
Arturs Silovs $78,611 (3)
Salary Remaining : $0
Loui Eriksson $75,000 (1)
Salary Remaining : $0
Madison Bowey $75,000 (3)
Salary Remaining : $0
James Fisher $75,000 (3)
Salary Remaining : $0
Brett Brochu $75,000 (3)
Salary Remaining : $0
Joe Carroll $75,000 (3)
Salary Remaining : $0
Jason Demers $75,000 (1)
Salary Remaining : $0
Phillip Di Giuseppe $75,000 (3)
Salary Remaining : $0
Kaleb Lawrence $75,000 (3)
Salary Remaining : $0
Robert Calisti $75,000 (3)
Salary Remaining : $0
Total Farm Players29
Salary Commitment
Year 2022 : $2,909,345
Year 2023 : $2,537,178
Year 2024 : $1,867,961
Year 2025 : $533,800
Salary Average Commitment
Year 2022 : $2,856,907
Year 2023 : $2,332,157
Year 2024 : $1,863,273
Year 2025 : $533,800

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $152 - 5,649 - 94.15%
Level 2: 5000 - $91 - 4,707 - 94.15%
Level 3: 2000 - $54 - 1,883 - 94.15%
Level 4: 4000 - $39 - 3,766 - 94.15%
Luxury : 1000 - $303 - 941 - 94.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,883 - 94.15%
Farm Level 2: 1000 - $17 - 941 - 94.15%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,946 - 94.15%
Average Income per Game$1,820,790
Year to Date Revenue$74,652,400
Farm
Home Games Left0
Average Attendance - %2,824 - 94.15%
Average Income per Game$55,546
Year to Date Revenue$2,277,400

Expense

Pro Players Total Salaries$82,071,907
Farm Players Total Salaries$2,144,450
Coaches Total Salaries$4,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$78,331,121
Farm Year To Date Expenses$3,216,310
Pro Salary Cap To Date$71,831,105
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$455,170
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,322
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$79,071,907
Estimate Under Maximum Salary Cap of $81,500,000$2,428,093
Estimate Over Minimum Salary Cap of $60,240,000 $18,831,907
Current Bank Account$8,071,874
Projected Bank Account$8,071,874

Pro Players Salaries

Auston Matthews (1 Way Contract) $11,640,250 (3)
-Salary Remaining : $0
Claude Giroux (1 Way Contract) $8,580,000 (3)
-Salary Remaining : $0
Jacob Trouba (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $0
Victor Hedman (1 Way Contract) $7,875,000 (3)
-Salary Remaining : $0
Igor Shesterkin (1 Way Contract) $5,666,667 (3)
-Salary Remaining : $0
Travis Konecny (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
Joel Eriksson Ek (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $0
Alex Wennberg (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
Devon Toews (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $0
Josh Manson (1 Way Contract) $2,300,000 (3)
-Salary Remaining : $0
Filip Chytil (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $0
Noah Dobson (1 Way Contract) $2,300,000 (3)
-Salary Remaining : $0
Viktor Arvidsson (1 Way Contract) $2,125,000 (1)
-Salary Remaining : $0
Dyson Stevenson (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Matt Boldy $1,499,990 (3)
-Salary Remaining : $0
Dylan Sikura $1,450,000 (3)
-Salary Remaining : $0
Ben Hutton $950,000 (2)
-Salary Remaining : $0
Wyatt Kalynuk $925,000 (1)
-Salary Remaining : $0
Wayne Simmonds $900,000 (1)
-Salary Remaining : $0
Brett Howden $885,000 (2)
-Salary Remaining : $0
Scott Wedgewood $825,000 (1)
-Salary Remaining : $0
Joe Cox (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Edward Wittchow (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Phil Varone $750,000 (1)
-Salary Remaining : $0
Samuel Morin $750,000 (1)
-Salary Remaining : $0
VGS CAPHIT $0 (0)
Total Pro Players26
Salary Commitment
Year 2022 : $82,071,907
Year 2023 : $74,316,907
Year 2024 : $60,431,907
Year 2025 : $0
Salary Average Commitment
Year 2022 : $84,228,782
Year 2023 : $74,953,782
Year 2024 : $61,068,782
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $79,071,912
Year 2023 : $72,796,907
Year 2024 : $58,911,907
Year 2025 : $0

Farm Players Salaries

Paul Bittner $149,900 (3)
Salary Remaining : $0
Ben Jones $118,300 (2)
Salary Remaining : $0
Jack Dugan $100,000 (4)
Salary Remaining : $0
Dylan Ferguson $100,000 (1)
Salary Remaining : $0
Jiri Patera $100,000 (1)
Salary Remaining : $0
Pavel Dorofeyev $90,000 (4)
Salary Remaining : $0
Layton Ahac $89,750 (3)
Salary Remaining : $0
Peter Diliberatore $88,083 (3)
Salary Remaining : $0
Pierre-Olivier Joseph $85,000 (4)
Salary Remaining : $0
Paul Cotter $85,000 (4)
Salary Remaining : $0
William Lockwood $84,250 (4)
Salary Remaining : $0
Lucas Elvenes $77,667 (1)
Salary Remaining : $0
Brayden Pachal $76,500 (2)
Salary Remaining : $0
Ryan Gropp $75,000 (1)
Salary Remaining : $0
Sven Baertschi $75,000 (3)
Salary Remaining : $0
Zack Hayes $75,000 (3)
Salary Remaining : $0
Patrick Brown $75,000 (2)
Salary Remaining : $0
Micheal Haley $75,000 (1)
Salary Remaining : $0
Michael Chaput $75,000 (1)
Salary Remaining : $0
Mason Primeau $75,000 (4)
Salary Remaining : $0
Max Willman $75,000 (1)
Salary Remaining : $0
Joseph Blandisi $75,000 (1)
Salary Remaining : $0
Evan Cormier $75,000 (1)
Salary Remaining : $0
Corey Schueneman $75,000 (1)
Salary Remaining : $0
Ryan Bednard $75,000 (2)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2022 : $2,144,450
Year 2023 : $1,350,133
Year 2024 : $1,015,133
Year 2025 : $537,400
Salary Average Commitment
Year 2022 : $2,117,900
Year 2023 : $1,315,233
Year 2024 : $996,983
Year 2025 : $519,250

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $152 - 5,649 - 94.15%
Level 2: 5000 - $91 - 4,707 - 94.15%
Level 3: 2000 - $54 - 1,883 - 94.15%
Level 4: 4000 - $39 - 3,766 - 94.15%
Luxury : 1000 - $303 - 941 - 94.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,883 - 94.15%
Farm Level 2: 1000 - $15 - 970 - 96.98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,946 - 94.15%
Average Income per Game$1,820,790
Year to Date Revenue$74,652,400
Farm
Home Games Left0
Average Attendance - %2,853 - 95.09%
Average Income per Game$54,089
Year to Date Revenue$2,217,630

Expense

Pro Players Total Salaries$81,500,666
Farm Players Total Salaries$2,335,832
Coaches Total Salaries$6,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$84,793,500
Farm Year To Date Expenses$2,505,145
Pro Salary Cap To Date$71,556,768
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$465,429
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,754
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$75,500,664
Estimate Under Maximum Salary Cap of $81,500,000$5,999,336
Estimate Over Minimum Salary Cap of $60,240,000 $15,260,664
Current Bank Account$11,844,680
Projected Bank Account$11,844,680

Pro Players Salaries

Mitchell Marner (1 Way Contract) $10,903,000 (1)
-Salary Remaining : $0
Nick Jensen (1 Way Contract) $8,750,000 (4)
-Salary Remaining : $0
Andrei Svechnikov (1 Way Contract) $7,750,000 (3)
-Salary Remaining : $0
Nico Hischier (1 Way Contract) $7,250,000 (3)
-Salary Remaining : $0
Ben Bishop (1 Way Contract) $4,916,666 (2)
-Salary Remaining : $0
Frederik Andersen (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $0
Dmitry Kulikov (1 Way Contract) $3,840,000 (1)
-Salary Remaining : $0
Ian Cole (1 Way Contract) $3,600,000 (3)
-Salary Remaining : $0
Ross Colton (1 Way Contract) $2,999,000 (4)
-Salary Remaining : $0
Brock McGinn (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
Jake Virtanen (1 Way Contract) $2,550,000 (3)
-1 Way Contract Salary Cap : $1,050,000
-Salary Remaining : $0
Andreas Athanasiou (1 Way Contract) $2,530,000 (4)
-Salary Remaining : $0
Tucker Poolman (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $0
Alexei Toropchenko (1 Way Contract) $1,800,000 (3)
-1 Way Contract Salary Cap : $300,000
-Salary Remaining : $0
Ilya Mikheyev (1 Way Contract) $1,700,000 (4)
-Salary Remaining : $0
Oliwer Kaski (1 Way Contract) $1,600,000 (3)
-1 Way Contract Salary Cap : $100,000
-Salary Remaining : $0
Rodrigo Abols (1 Way Contract) $1,600,000 (3)
-Salary Remaining : $0
WSH CAPHIT $1,532,000 (2)
-Salary Remaining : $0
Jordan Weal (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
Nick Schneider (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Evgeny Svechnikov $1,430,000 (2)
-Salary Remaining : $0
Sasha Mutala $1,000,000 (1)
-Salary Remaining : $0
Karson Kuhlman $750,000 (3)
-Salary Remaining : $0
Dmitry Osipov $750,000 (3)
-Salary Remaining : $0
Steven Lorentz $750,000 (3)
-Salary Remaining : $0
Wiley Sherman $750,000 (3)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 2022 : $81,500,666
Year 2023 : $63,007,666
Year 2024 : $55,129,000
Year 2025 : $18,479,000
Salary Average Commitment
Year 2022 : $79,469,791
Year 2023 : $62,566,791
Year 2024 : $55,244,000
Year 2025 : $18,594,000
Salary Cap with 1 Way Contract
Year 2022 : $75,500,664
Year 2023 : $57,007,664
Year 2024 : $49,129,000
Year 2025 : $18,479,000

Farm Players Salaries

Seth Jarvis $149,999 (3)
Salary Remaining : $0
Tyler Parks $145,000 (3)
Salary Remaining : $0
Tage Thompson $140,000 (3)
Salary Remaining : $0
Nathan Bastian $134,000 (4)
Salary Remaining : $0
Cole Sillinger $110,000 (3)
Salary Remaining : $0
Michael Raffl $110,000 (3)
Salary Remaining : $0
Alexander Alexeyev $105,000 (4)
Salary Remaining : $0
Mario Kempe $100,000 (3)
Salary Remaining : $0
Ian Mitchell $92,500 (2)
Salary Remaining : $0
Rasmus Sandin $89,417 (2)
Salary Remaining : $0
Nolan Foote $86,333 (1)
Salary Remaining : $0
Cal Foote $85,000 (1)
Salary Remaining : $0
Declan Chisholm $81,500 (3)
Salary Remaining : $0
Michael Kapla $80,000 (3)
Salary Remaining : $0
Brady Keeper $76,250 (2)
Salary Remaining : $0
Boris Katchouk $75,833 (2)
Salary Remaining : $0
Beck Warm $75,000 (3)
Salary Remaining : $0
Sam Vigneault $75,000 (3)
Salary Remaining : $0
Jonathon Martin $75,000 (3)
Salary Remaining : $0
Jordan Murray $75,000 (3)
Salary Remaining : $0
Ryan Collins $75,000 (3)
Salary Remaining : $0
Cale Morris $75,000 (1)
Salary Remaining : $0
Morgan Geekie $75,000 (2)
Salary Remaining : $0
Sebastian Repo $75,000 (3)
Salary Remaining : $0
Lance Bouma $75,000 (3)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2022 : $2,335,832
Year 2023 : $2,089,499
Year 2024 : $1,680,499
Year 2025 : $239,000
Salary Average Commitment
Year 2022 : $2,305,832
Year 2023 : $2,059,499
Year 2024 : $1,650,499
Year 2025 : $209,000

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $152 - 5,649 - 94.15%
Level 2: 5000 - $91 - 4,707 - 94.15%
Level 3: 2000 - $54 - 1,883 - 94.15%
Level 4: 4000 - $39 - 3,766 - 94.15%
Luxury : 1000 - $303 - 941 - 94.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,883 - 94.15%
Farm Level 2: 1000 - $17 - 941 - 94.15%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,946 - 94.15%
Average Income per Game$1,820,790
Year to Date Revenue$74,652,400
Farm
Home Games Left0
Average Attendance - %2,824 - 94.15%
Average Income per Game$55,546
Year to Date Revenue$2,277,400

Expense

Pro Players Total Salaries$78,394,167
Farm Players Total Salaries$2,504,167
Coaches Total Salaries$3,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$84,899,964
Farm Year To Date Expenses$2,634,969
Pro Salary Cap To Date$79,429,229
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$435,607
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,650
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$76,894,168
Estimate Under Maximum Salary Cap of $81,500,000$4,605,832
Estimate Over Minimum Salary Cap of $60,240,000 $16,654,168
Current Bank Account$11,564,767
Projected Bank Account$11,564,767

Pro Players Salaries

Thomas Chabot (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $0
Mathew Barzal (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $0
Ondrej Palat (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $0
Adam Henrique (1 Way Contract) $5,250,000 (4)
-Salary Remaining : $0
Anthony Cirelli (1 Way Contract) $4,800,000 (1)
-Salary Remaining : $0
Adrian Kempe (1 Way Contract) $4,760,000 (3)
-Salary Remaining : $0
Kevin Labanc (1 Way Contract) $4,725,000 (3)
-Salary Remaining : $0
WPG CAPHIT $4,240,000 (2)
-Salary Remaining : $0
Brian Dumoulin (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $0
Sean Walker (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $0
Tomas Nosek (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
Derek Forbort (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Warren Foegele (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $0
Valeri Nichushkin (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
Alexandar Georgiev (1 Way Contract) $2,425,000 (2)
-Salary Remaining : $0
Nicolas Roy (1 Way Contract) $2,125,000 (4)
-Salary Remaining : $0
Ilya Samsonov (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Jordan Martinook (1 Way Contract) $1,650,000 (4)
-1 Way Contract Salary Cap : $150,000
-Salary Remaining : $0
Troy Terry $1,450,000 (2)
-Salary Remaining : $0
William Carrier $1,400,000 (3)
-Salary Remaining : $0
Kailer Yamamoto $1,175,000 (3)
-Salary Remaining : $0
Alexander Romanov $894,167 (1)
-Salary Remaining : $0
Gustav Olofsson $800,000 (3)
-Salary Remaining : $0
Robert Hagg (1 Way Contract) $750,000 (1)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2022 : $78,394,167
Year 2023 : $68,700,000
Year 2024 : $50,785,000
Year 2025 : $16,325,000
Salary Average Commitment
Year 2022 : $73,634,167
Year 2023 : $65,190,000
Year 2024 : $46,650,000
Year 2025 : $14,950,000
Salary Cap with 1 Way Contract
Year 2022 : $76,894,167
Year 2023 : $68,450,000
Year 2024 : $49,285,000
Year 2025 : $14,825,000

Farm Players Salaries

Jett Woo $134,000 (4)
Salary Remaining : $0
Mikhail Berdin $100,000 (3)
Salary Remaining : $0
Ozzy Wiesblatt $100,000 (1)
Salary Remaining : $0
Dylan Samberg $92,500 (3)
Salary Remaining : $0
Nathan Smith $92,000 (3)
Salary Remaining : $0
Sami Niku $92,000 (4)
Salary Remaining : $0
Kristian Vesalainen $89,417 (3)
Salary Remaining : $0
Johnny Kovacevic $85,000 (3)
Salary Remaining : $0
Jeff Malott $85,000 (3)
Salary Remaining : $0
Kristian Reichel $85,000 (3)
Salary Remaining : $0
David Gustafsson $81,750 (3)
Salary Remaining : $0
Tim Schaller $80,000 (3)
Salary Remaining : $0
Emil Djuse $80,000 (3)
Salary Remaining : $0
Ryan Haggerty $80,000 (3)
Salary Remaining : $0
Anthony Peluso $80,000 (3)
Salary Remaining : $0
Morgan Klimchuk $80,000 (3)
Salary Remaining : $0
Kevin Boyle $80,000 (3)
Salary Remaining : $0
Daniel Carr $80,000 (3)
Salary Remaining : $0
Joe Hicketts $77,500 (2)
Salary Remaining : $0
Parker Wotherspoon $77,500 (3)
Salary Remaining : $0
Tarmo Reunanen $77,500 (2)
Salary Remaining : $0
CJ Suess $75,000 (3)
Salary Remaining : $0
Austin Poganski $75,000 (1)
Salary Remaining : $0
Sam Montembeault $75,000 (1)
Salary Remaining : $0
Leon Gawanke $75,000 (4)
Salary Remaining : $0
Joona Luoto $75,000 (2)
Salary Remaining : $0
Sam Lafferty $75,000 (1)
Salary Remaining : $0
Michael Eyssimont $75,000 (3)
Salary Remaining : $0
Erik Kallgren $75,000 (2)
Salary Remaining : $0
Alexander True $75,000 (3)
Salary Remaining : $0
Total Farm Players30
Salary Commitment
Year 2022 : $2,504,167
Year 2023 : $2,179,167
Year 2024 : $1,874,167
Year 2025 : $301,000
Salary Average Commitment
Year 2022 : $2,504,167
Year 2023 : $2,179,167
Year 2024 : $1,874,167
Year 2025 : $301,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$60,240,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $26,299,453 $70,004,288 $11,495,712 $9,764,288 252247
Arizona Coyotes $43,180,714 $67,927,168 $13,572,832 $7,687,168 233053
Boston Bruins $30,126,050 $66,531,090 $14,968,910 $6,291,090 223254
Buffalo Sabres $22,300,624 $77,181,395 $4,318,605 $16,941,395 233356
Calgary Flames $24,735,361 $78,933,500 $2,566,500 $18,693,500 233053
Carolina Hurricanes $13,701,561 $67,086,332 $14,413,668 $6,846,332 242549
Chicago Blackhawks $15,334,453 $82,022,328 -$522,328 $21,782,328 232548
Colorado Avalanche $26,238,052 $74,157,257 $7,342,743 $13,917,257 242650
Columbus Blue Jackets $15,896,639 $76,637,333 $4,862,667 $16,397,333 252752
Dallas Stars $41,153,577 $78,380,000 $3,120,000 $18,140,000 242751
Detroit Red Wings $11,185,847 $79,992,856 $1,507,144 $19,752,856 242347
Edmonton Oilers $14,862,650 $74,125,166 $7,374,834 $13,885,166 262450
Florida Panthers $5,277,154 $80,770,000 $730,000 $20,530,000 222547
Los Angeles Kings $19,317,697 $80,879,164 $620,836 $20,639,164 242953
Minnesota Wild $14,249,974 $72,833,992 $8,666,008 $12,593,992 252954
Montreal Canadiens $9,703,444 $72,138,486 $9,361,514 $11,898,486 242347
Nashville Predators $14,538,376 $73,682,528 $7,817,472 $13,442,528 262753
New Jersey Devils $19,172,674 $79,115,000 $2,385,000 $18,875,000 242852
New York Islanders $10,117,962 $81,101,312 $398,688 $20,861,312 242650
New York Rangers $41,123,438 $72,791,156 $8,708,844 $12,551,156 252752
Ottawa Senators $30,543,442 $78,261,667 $3,238,333 $18,021,667 213152
Philadelphia Flyers $10,993,980 $80,697,336 $802,664 $20,457,336 262248
Pittsburgh Penguins $27,565,031 $65,215,833 $16,284,167 $4,975,833 272754
San Jose Sharks $4,987,308 $80,952,000 $548,000 $20,712,000 262551
Seattle Kraken $7,078,278 $72,867,248 $8,632,752 $12,627,248 272249
St. Louis Blues $19,246,739 $68,750,666 $12,749,334 $8,510,666 222951
Tampa Bay Lightning $6,151,524 $81,184,167 $315,833 $20,944,167 242953
Toronto Maple Leafs $18,842,758 $80,634,333 $865,667 $20,394,333 232750
Vancouver Canucks $12,646,591 $75,979,667 $5,520,333 $15,739,667 242953
Vegas Golden Knights $8,071,874 $79,071,907 $2,428,093 $18,831,907 262551
Washington Capitals $11,844,680 $75,500,664 $5,999,336 $15,260,664 262551
Winnipeg Jets $11,564,767 $76,894,168 $4,605,832 $16,654,168 243054