Team FinanceLast Update - Thursday, March 30, 2023 at 05:46
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6002 - $61 - 5,677 - 94.59%
Level 2: 5001 - $40 - 4,786 - 95.69%
Level 3: 2000 - $27 - 1,938 - 96.89%
Level 4: 4001 - $18 - 3,769 - 94.21%
Luxury : 1003 - $155 - 941 - 93.77%
Total Capacity :18007
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17,110 - 95.02%
Average Income per Game$1,184,120
Year to Date Revenue$40,260,080
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,129,230
Farm Players Total Salaries$2,693,874
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,701,608
Farm Year To Date Expenses$2,257,418
Pro Salary Cap To Date$70,272,746
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,288,840
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$450,680
Pro Estimated Expenses$12,168,360
Farm Remaining Season Days27
Farm Expenses Per Days$14,178
Farm Estimated Expenses$382,806
Estimated Season Expenses$12,551,166
Estimated Season Salary Cap$82,370,069
Estimate Under Maximum Salary Cap of $82,500,000$129,931
Estimate Over Minimum Salary Cap of $61,000,000 $21,370,069
Current Bank Account$49,482,262
Projected Bank Account$45,219,936

Pro Players Salaries

Darnell Nurse (1 Way Contract) $9,250,000 (4)
-Salary Remaining : $1,314,474
Sidney Crosby (1 Way Contract) $8,700,000 (3)
-Salary Remaining : $1,236,316
Patrik Laine (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $1,065,789
Clayton Keller (1 Way Contract) $7,150,000 (3)
-Salary Remaining : $1,016,053
Max Pacioretty (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $994,737
Jonas Brodin (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $852,632
Frederik Andersen (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $710,526
Neal Pionk (1 Way Contract) $4,800,000 (1)
-Salary Remaining : $682,105
Andre Burakovsky (1 Way Contract) $4,227,000 (1)
-Salary Remaining : $600,679
Dylan Strome (1 Way Contract) $4,201,488 (4)
-Salary Remaining : $597,054
Brenden Dillon (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $582,632
Alexander Edler (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $532,895
Connor Brown (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $497,368
Marc Staal (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $390,789
Colin White (1 Way Contract) $2,100,742 (4)
-Salary Remaining : $298,526
David Kampf $1,500,000 (1)
-Salary Remaining : $213,158
Corey Perry $1,000,000 (1)
-Salary Remaining : $142,105
Anthony Stolarz $1,000,000 (1)
-Salary Remaining : $142,105
Nico Sturm $850,000 (2)
-Salary Remaining : $120,789
Travis Boyd $750,000 (3)
-Salary Remaining : $106,579
Total Pro Players20
Salary Commitment
Year 2022 : $85,129,230
Year 2023 : $57,752,230
Year 2024 : $48,402,230
Year 2025 : $25,802,230
Salary Average Commitment
Year 2022 : $63,677,000
Year 2023 : $37,500,000
Year 2024 : $28,150,000
Year 2025 : $5,550,000
Salary Cap with 1 Way Contract
Year 2022 : $85,129,230
Year 2023 : $57,752,230
Year 2024 : $48,402,230
Year 2025 : $25,802,230

Farm Players Salaries

Sakari Manninen $165,000 (4)
Salary Remaining : $165,000
Brett Howden $150,000 (1)
Salary Remaining : $150,000
Lawrence Pilut $120,000 (4)
Salary Remaining : $120,000
Jakub Zboril $113,750 (2)
Salary Remaining : $113,750
Radim Zohorna $110,000 (2)
Salary Remaining : $110,000
Carl Grundstrom $100,000 (2)
Salary Remaining : $100,000
Rasmus Asplund $100,000 (2)
Salary Remaining : $100,000
Juho Olkinuora $100,000 (4)
Salary Remaining : $100,000
Otto Leskinen $95,000 (1)
Salary Remaining : $95,000
Gustav Rydahl $95,000 (1)
Salary Remaining : $95,000
Malte Stromwall $95,000 (1)
Salary Remaining : $95,000
Markus Nurmi $95,000 (1)
Salary Remaining : $95,000
Mitchell Russell $95,000 (3)
Salary Remaining : $95,000
Ronald Knot $95,000 (1)
Salary Remaining : $95,000
Bobby Nardella $92,500 (1)
Salary Remaining : $92,500
Simon Holmstrom $92,500 (1)
Salary Remaining : $92,500
Andre Lee $88,375 (2)
Salary Remaining : $88,375
Hugo Alnefelt $85,083 (3)
Salary Remaining : $85,083
Simon Lundmark $85,083 (3)
Salary Remaining : $85,083
Axel Jonsson-Fjallby $85,000 (2)
Salary Remaining : $85,000
Maxime Lajoie $85,000 (2)
Salary Remaining : $85,000
Brett Leason $84,250 (1)
Salary Remaining : $84,250
Viktor Lodin $83,000 (2)
Salary Remaining : $83,000
Victor Berglund $81,833 (2)
Salary Remaining : $81,833
Mark Friedman $77,500 (2)
Salary Remaining : $77,500
Jacob Larsson $75,000 (4)
Salary Remaining : $75,000
Austin Czarnik $75,000 (2)
Salary Remaining : $75,000
Michael Carcone $75,000 (4)
Salary Remaining : $75,000
Total Farm Players28
Salary Commitment
Year 2022 : $2,693,874
Year 2023 : $1,799,624
Year 2024 : $800,166
Year 2025 : $535,000
Salary Average Commitment
Year 2022 : $2,234,250
Year 2023 : $1,405,000
Year 2024 : $685,000
Year 2025 : $480,000

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6833 - $60 - 5,877 - 86.01%
Level 2: 5693 - $35 - 5,003 - 87.89%
Level 3: 2277 - $20 - 2,056 - 90.31%
Level 4: 4555 - $10 - 4,368 - 95.90%
Luxury : 1142 - $160 - 927 - 81.14%
Total Capacity :20500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %18,232 - 88.93%
Average Income per Game$1,087,946
Year to Date Revenue$38,078,113
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$69,539,167
Farm Players Total Salaries$1,040,667
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$60,207,265
Farm Year To Date Expenses$789,022
Pro Salary Cap To Date$59,778,341
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,527,677
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$368,627
Pro Estimated Expenses$9,952,929
Farm Remaining Season Days27
Farm Expenses Per Days$5,477
Farm Estimated Expenses$147,879
Estimated Season Expenses$10,100,808
Estimated Season Salary Cap$69,660,233
Estimate Under Maximum Salary Cap of $82,500,000$12,839,767
Estimate Over Minimum Salary Cap of $61,000,000 $8,660,233
Current Bank Account$34,757,456
Projected Bank Account$31,184,325

Pro Players Salaries

Ryan Johansen (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $1,136,842
Jordan Eberle (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $852,632
Brandon Saad (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $852,632
Kevin Fiala (1 Way Contract) $5,600,000 (3)
-Salary Remaining : $795,789
Charlie Coyle (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $746,053
Ben Chiarot (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $710,526
Calvin de Haan (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $710,526
Marco Scandella (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $568,421
Ilya Samsonov (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $568,421
Ian Cole (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $511,579
Scott Laughton (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $426,316
Chandler Stephenson (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $390,789
Eric Comrie (Out of Payroll) $2,250,000 (2)
-Salary Remaining : $319,737
Drake Caggiula $1,500,000 (1)
-Salary Remaining : $213,158
Brandon Duhaime $1,500,000 (1)
-Salary Remaining : $213,158
Chad Ruhwedel $1,000,000 (1)
-Salary Remaining : $142,105
Sam Montembeault $925,000 (1)
-Salary Remaining : $131,447
Mario Ferraro $925,000 (1)
-Salary Remaining : $131,447
Rasmus Sandin $894,167 (1)
-Salary Remaining : $127,066
Frans Nielsen $800,000 (2)
-Salary Remaining : $113,684
Jason Robertson $795,000 (1)
-Salary Remaining : $112,974
Dan Vladar $750,000 (1)
-Salary Remaining : $106,579
Total Pro Players22
Salary Commitment
Year 2022 : $69,539,167
Year 2023 : $45,650,000
Year 2024 : $21,600,000
Year 2025 : $5,000,000
Salary Average Commitment
Year 2022 : $54,164,167
Year 2023 : $32,350,000
Year 2024 : $9,900,000
Year 2025 : $650,000
Salary Cap with 1 Way Contract
Year 2022 : $69,539,167
Year 2023 : $45,650,000
Year 2024 : $21,600,000
Year 2025 : $5,000,000

Farm Players Salaries

Kris Russell $150,000 (4)
Salary Remaining : $150,000
Bobby Brink $92,500 (2)
Salary Remaining : $92,500
Lucas Johansen $92,500 (1)
Salary Remaining : $92,500
Keean Washkurak $86,250 (2)
Salary Remaining : $86,250
Peetro Seppala $85,500 (2)
Salary Remaining : $85,500
Brady Lyle $80,000 (1)
Salary Remaining : $80,000
Matthew Strome $77,667 (1)
Salary Remaining : $77,667
Daniil Miromanov $76,250 (2)
Salary Remaining : $76,250
Krystof Hrabik $75,000 (2)
Salary Remaining : $75,000
Patrick Giles $75,000 (2)
Salary Remaining : $75,000
Bryce Misley $75,000 (2)
Salary Remaining : $75,000
Josh Mahura $75,000 (1)
Salary Remaining : $75,000
Total Farm Players12
Salary Commitment
Year 2022 : $1,040,667
Year 2023 : $715,500
Year 2024 : $150,000
Year 2025 : $150,000
Salary Average Commitment
Year 2022 : $902,667
Year 2023 : $615,000
Year 2024 : $150,000
Year 2025 : $150,000

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6048 - $62 - 5,828 - 96.37%
Level 2: 5040 - $42 - 4,871 - 96.64%
Level 3: 2016 - $20 - 1,925 - 95.46%
Level 4: 4032 - $18 - 3,561 - 88.31%
Luxury : 1008 - $150 - 756 - 75.00%
Total Capacity :18144
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %16,940 - 93.36%
Average Income per Game$1,179,887
Year to Date Revenue$42,475,936
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$84,339,500
Farm Players Total Salaries$2,286,500
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,383,632
Farm Year To Date Expenses$1,801,332
Pro Salary Cap To Date$69,954,656
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,899,436
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$446,524
Pro Estimated Expenses$12,056,148
Farm Remaining Season Days27
Farm Expenses Per Days$12,034
Farm Estimated Expenses$324,918
Estimated Season Expenses$12,381,066
Estimated Season Salary Cap$81,939,740
Estimate Under Maximum Salary Cap of $82,500,000$560,260
Estimate Over Minimum Salary Cap of $61,000,000 $20,939,740
Current Bank Account$75,263,579
Projected Bank Account$68,781,949

Pro Players Salaries

Tomas Hertl (1 Way Contract) $8,137,500 (4)
-Salary Remaining : $1,156,382
Victor Hedman (1 Way Contract) $7,875,000 (3)
-Salary Remaining : $1,119,079
Jordan Staal (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $852,632
Jonathan Huberdeau (1 Way Contract) $5,900,000 (1)
-Salary Remaining : $838,421
Adrian Kempe (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $781,579
Darcy Kuemper (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $781,579
Justin Faulk (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $746,053
Viktor Arvidsson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $710,526
Barclay Goodrow (1 Way Contract) $4,650,000 (3)
-Salary Remaining : $660,789
Ilya Mikheyev (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $639,474
Dylan DeMelo (1 Way Contract) $4,260,000 (2)
-Salary Remaining : $605,368
Devon Toews (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $582,632
Anton Stralman (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $568,421
Cam Talbot (1 Way Contract) $3,667,000 (1)
-Salary Remaining : $521,100
Jesper Fast (1 Way Contract) $3,150,000 (2)
-Salary Remaining : $447,632
Haydn Fleury $1,600,000 (1)
-Salary Remaining : $227,368
Niko Mikkola $1,400,000 (3)
-Salary Remaining : $198,947
Jujhar Khaira $1,200,000 (1)
-Salary Remaining : $170,526
Nick Suzuki $925,000 (1)
-Salary Remaining : $131,447
Arthur Kaliyev $925,000 (2)
-Salary Remaining : $131,447
Alex Galchenyuk $800,000 (3)
-Salary Remaining : $113,684
Total Pro Players21
Salary Commitment
Year 2022 : $84,339,500
Year 2023 : $46,047,500
Year 2024 : $22,862,500
Year 2025 : $8,137,500
Salary Average Commitment
Year 2022 : $51,852,000
Year 2023 : $29,510,000
Year 2024 : $14,625,000
Year 2025 : $650,000
Salary Cap with 1 Way Contract
Year 2022 : $84,339,500
Year 2023 : $46,047,500
Year 2024 : $22,862,500
Year 2025 : $8,137,500

Farm Players Salaries

Joe Snively $113,000 (2)
Salary Remaining : $113,000
Hugh McGing $102,000 (1)
Salary Remaining : $102,000
Jordan Kawaguchi $102,000 (1)
Salary Remaining : $102,000
Kole Lind $98,900 (1)
Salary Remaining : $98,900
Clay Stevenson $95,000 (2)
Salary Remaining : $95,000
Erik Kallgren $95,000 (1)
Salary Remaining : $95,000
Spencer Martin $95,000 (1)
Salary Remaining : $95,000
Nick Cicek $95,000 (2)
Salary Remaining : $95,000
Simon Johansson $95,000 (2)
Salary Remaining : $95,000
Tye Kartye $95,000 (3)
Salary Remaining : $95,000
Adam Klapka $95,000 (2)
Salary Remaining : $95,000
Avery Hayes $95,000 (3)
Salary Remaining : $95,000
Braden Schneider $95,000 (3)
Salary Remaining : $95,000
Hunter Drew $92,500 (1)
Salary Remaining : $92,500
Jakub Pour $92,500 (1)
Salary Remaining : $92,500
Jakub Lauko $89,500 (1)
Salary Remaining : $89,500
Jett Woo $86,083 (2)
Salary Remaining : $86,083
Jeffrey Viel $85,800 (1)
Salary Remaining : $85,800
Morgan Geekie $83,967 (1)
Salary Remaining : $83,967
Arnaud Durandeau $83,500 (1)
Salary Remaining : $83,500
Hayden Hodgson $82,500 (1)
Salary Remaining : $82,500
Lukas Dostal $82,250 (2)
Salary Remaining : $82,250
Cam Dineen $82,000 (1)
Salary Remaining : $82,000
Wyatt Newpower $80,000 (1)
Salary Remaining : $80,000
Marshall Rifai $75,000 (1)
Salary Remaining : $75,000
Total Farm Players25
Salary Commitment
Year 2022 : $2,286,500
Year 2023 : $946,333
Year 2024 : $285,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,922,833
Year 2023 : $853,333
Year 2024 : $260,000
Year 2025 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6416 - $50 - 6,180 - 96.33%
Level 2: 5347 - $28 - 5,239 - 97.98%
Level 3: 2138 - $26 - 2,003 - 93.67%
Level 4: 4277 - $17 - 4,108 - 96.06%
Luxury : 1072 - $124 - 1,049 - 97.89%
Total Capacity :19250
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %18,580 - 96.52%
Average Income per Game$1,013,772
Year to Date Revenue$34,468,249
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$84,684,000
Farm Players Total Salaries$1,885,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,361,255
Farm Year To Date Expenses$1,500,092
Pro Salary Cap To Date$69,932,302
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,096,404
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$448,337
Pro Estimated Expenses$12,105,099
Farm Remaining Season Days27
Farm Expenses Per Days$9,921
Farm Estimated Expenses$267,867
Estimated Season Expenses$12,372,966
Estimated Season Salary Cap$81,966,337
Estimate Under Maximum Salary Cap of $82,500,000$533,663
Estimate Over Minimum Salary Cap of $61,000,000 $20,966,337
Current Bank Account$58,850,112
Projected Bank Account$53,573,550

Pro Players Salaries

Mark Stone (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $1,350,000
Roman Josi (1 Way Contract) $9,059,000 (2)
-Salary Remaining : $1,287,332
Patrice Bergeron (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $1,136,842
Robin Lehner (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $710,526
Anthony DeAngelo (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $710,526
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $710,526
Drake Batherson (1 Way Contract) $4,950,000 (4)
-Salary Remaining : $703,421
Elias Lindholm (1 Way Contract) $4,850,000 (2)
-Salary Remaining : $689,211
Adam Pelech (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $639,474
Shayne Gostisbehere (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $639,474
Jake McCabe (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $568,421
Robby Fabbri (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $568,421
Miles Wood (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $468,947
Nick Paul (1 Way Contract) $3,125,000 (4)
-Salary Remaining : $444,079
Anthony Duclair (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $426,316
Mackenzie Blackwood (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $397,895
Michael Stone $1,400,000 (1)
-Salary Remaining : $198,947
Victor Rask $1,000,000 (1)
-Salary Remaining : $142,105
Zach Sanford $950,000 (2)
-Salary Remaining : $135,000
Tyler Ennis $750,000 (3)
-Salary Remaining : $106,579
Total Pro Players20
Salary Commitment
Year 2022 : $84,684,000
Year 2023 : $62,184,000
Year 2024 : $26,325,000
Year 2025 : $8,075,000
Salary Average Commitment
Year 2022 : $58,859,000
Year 2023 : $39,009,000
Year 2024 : $12,850,000
Year 2025 : $1,300,000
Salary Cap with 1 Way Contract
Year 2022 : $84,684,000
Year 2023 : $62,184,000
Year 2024 : $26,325,000
Year 2025 : $8,075,000

Farm Players Salaries

Max Veronneau $135,000 (1)
Salary Remaining : $135,000
Eetu Makiniemi $95,000 (2)
Salary Remaining : $95,000
Oskar Back $95,000 (2)
Salary Remaining : $95,000
Quinton Byfield $95,000 (3)
Salary Remaining : $95,000
Carson Meyer $95,000 (1)
Salary Remaining : $95,000
Isaak Phillips $95,000 (3)
Salary Remaining : $95,000
Valtteri Puustinen $95,000 (2)
Salary Remaining : $95,000
Fredrik Karlstrom $95,000 (1)
Salary Remaining : $95,000
Julian Napravnik $95,000 (1)
Salary Remaining : $95,000
Filip Roos $95,000 (1)
Salary Remaining : $95,000
Peetro Sepala $95,000 (3)
Salary Remaining : $95,000
Kai Wissmann $95,000 (1)
Salary Remaining : $95,000
Pavol Regenda $95,000 (2)
Salary Remaining : $95,000
Andrei Kuzmenko $95,000 (1)
Salary Remaining : $95,000
Michael Anderson $92,500 (1)
Salary Remaining : $92,500
Mark Kastelic $92,500 (1)
Salary Remaining : $92,500
Emil Bemstrom $92,500 (1)
Salary Remaining : $92,500
Samuel Asselin $82,500 (1)
Salary Remaining : $82,500
Zane McIntyre $80,000 (2)
Salary Remaining : $80,000
Travis Barron $75,000 (1)
Salary Remaining : $75,000
Total Farm Players20
Salary Commitment
Year 2022 : $1,885,000
Year 2023 : $745,000
Year 2024 : $285,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,568,417
Year 2023 : $633,417
Year 2024 : $273,417
Year 2025 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 5855 - $70 - 4,689 - 80.09%
Level 2: 4879 - $44 - 4,315 - 88.43%
Level 3: 1951 - $27 - 1,930 - 98.91%
Level 4: 3903 - $17 - 3,839 - 98.36%
Luxury : 977 - $164 - 836 - 85.57%
Total Capacity :17565
Farm
Farm Level 1: 2000 - $30 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %15,609 - 88.86%
Average Income per Game$1,104,789
Year to Date Revenue$36,458,053
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$79,821,697
Farm Players Total Salaries$935,566
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,038,389
Farm Year To Date Expenses$409,869
Pro Salary Cap To Date$67,609,457
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,838,316
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$422,746
Pro Estimated Expenses$11,414,142
Farm Remaining Season Days27
Farm Expenses Per Days$4,924
Farm Estimated Expenses$132,948
Estimated Season Expenses$11,547,090
Estimated Season Salary Cap$78,952,535
Estimate Under Maximum Salary Cap of $82,500,000$3,547,465
Estimate Over Minimum Salary Cap of $61,000,000 $17,952,535
Current Bank Account$27,325,559
Projected Bank Account$24,616,785

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $10,500,000 (3)
-Salary Remaining : $1,492,105
Jonathan Toews (1 Way Contract) $10,500,000 (1)
-Salary Remaining : $1,492,105
Mikael Granlund (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $923,684
Tyler Myers (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $852,632
Nick Foligno (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $781,579
Erik Gudbranson (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $781,579
Alex Tuch (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $675,000
Brett Pesce (1 Way Contract) $4,025,000 (1)
-Salary Remaining : $571,974
Dominik Kubalik (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $568,421
Paul Byron (1 Way Contract) $3,400,000 (1)
-Salary Remaining : $483,158
Radim Simek (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $390,789
Brock McGinn (1 Way Contract) $2,520,000 (1)
-Salary Remaining : $358,105
Nolan Patrick (1 Way Contract) $2,055,364 (1)
-Salary Remaining : $292,078
Tyson Jost (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $284,211
Jack Johnson $1,999,999 (3)
-Salary Remaining : $284,210
Casey DeSmith $1,800,000 (2)
-Salary Remaining : $255,789
Michael McLeod $975,000 (1)
-Salary Remaining : $138,553
Calle Rosen $925,000 (2)
-Salary Remaining : $131,447
Aaron Dell $850,000 (1)
-Salary Remaining : $120,789
Jonas Johansson $835,084 (1)
-Salary Remaining : $118,670
Glenn Gawdin $825,000 (1)
-Salary Remaining : $117,237
Mitchell Stephens $811,250 (1)
-Salary Remaining : $115,283
Daniel Sprong $800,000 (1)
-Salary Remaining : $113,684
Total Pro Players23
Salary Commitment
Year 2022 : $79,821,697
Year 2023 : $40,724,999
Year 2024 : $22,749,999
Year 2025 : $4,750,000
Salary Average Commitment
Year 2022 : $67,875,363
Year 2023 : $39,299,999
Year 2024 : $22,749,999
Year 2025 : $4,750,000
Salary Cap with 1 Way Contract
Year 2022 : $79,821,697
Year 2023 : $40,724,999
Year 2024 : $22,749,999
Year 2025 : $4,750,000

Farm Players Salaries

Austin Wagner $113,333 (1)
Salary Remaining : $113,333
Nico Daws $95,000 (3)
Salary Remaining : $95,000
Maxence Guenette $95,000 (3)
Salary Remaining : $95,000
Jakob Pelletier $95,000 (3)
Salary Remaining : $95,000
Adam Raska $95,000 (3)
Salary Remaining : $95,000
Adam Scheel $92,500 (1)
Salary Remaining : $92,500
Ryan Merkley $92,500 (2)
Salary Remaining : $92,500
Will Bitten $92,400 (1)
Salary Remaining : $92,400
Evan Barratt $87,000 (1)
Salary Remaining : $87,000
Antoine Morand $77,833 (1)
Salary Remaining : $77,833
Total Farm Players10
Salary Commitment
Year 2022 : $935,566
Year 2023 : $472,500
Year 2024 : $380,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $784,833
Year 2023 : $397,500
Year 2024 : $305,000
Year 2025 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 7091 - $60 - 5,981 - 84.34%
Level 2: 5909 - $38 - 5,185 - 87.74%
Level 3: 2363 - $24 - 2,067 - 87.48%
Level 4: 4727 - $19 - 3,340 - 70.65%
Luxury : 1183 - $150 - 977 - 82.58%
Total Capacity :21273
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17,550 - 82.50%
Average Income per Game$1,217,060
Year to Date Revenue$41,380,030
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$78,459,000
Farm Players Total Salaries$641,167
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,316,830
Farm Year To Date Expenses$638,055
Pro Salary Cap To Date$69,887,911
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,519,418
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$415,574
Pro Estimated Expenses$11,220,498
Farm Remaining Season Days27
Farm Expenses Per Days$3,375
Farm Estimated Expenses$91,125
Estimated Season Expenses$11,311,623
Estimated Season Salary Cap$81,037,345
Estimate Under Maximum Salary Cap of $82,500,000$1,462,655
Estimate Over Minimum Salary Cap of $61,000,000 $20,037,345
Current Bank Account$44,007,601
Projected Bank Account$41,215,396

Pro Players Salaries

Sebastian Aho (1 Way Contract) $8,454,000 (2)
-Salary Remaining : $1,201,358
Nazem Kadri (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $1,136,842
Pierre-Luc Dubois (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $1,065,789
Timo Meier (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $852,632
Alex Killorn (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $852,632
Hampus Lindholm (Out of Payroll) $5,750,000 (2)
-Salary Remaining : $817,105
Jacob Markstrom (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $781,579
Bryan Rust (1 Way Contract) $5,125,000 (4)
-Salary Remaining : $728,289
Chris Tanev (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $710,526
Josh Manson (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $639,474
Victor Olofsson (1 Way Contract) $4,250,000 (3)
-Salary Remaining : $603,947
Vitek Vanecek (1 Way Contract) $3,400,000 (3)
-Salary Remaining : $483,158
Adam Lowry (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $461,842
Vince Dunn (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $440,526
Jaycob Megna $1,500,000 (1)
-Salary Remaining : $213,158
Jake Evans $1,250,000 (1)
-Salary Remaining : $177,632
Sam Lafferty $1,200,000 (2)
-Salary Remaining : $170,526
Pat Maroon $995,000 (1)
-Salary Remaining : $141,395
Martin Necas $925,000 (1)
-Salary Remaining : $131,447
Sean Durzi $925,000 (1)
-Salary Remaining : $131,447
Ryan McLeod $835,000 (1)
-Salary Remaining : $118,658
Daniel Walcott $750,000 (1)
-Salary Remaining : $106,579
Total Pro Players22
Salary Commitment
Year 2022 : $84,209,000
Year 2023 : $54,929,000
Year 2024 : $34,525,000
Year 2025 : $26,875,000
Salary Average Commitment
Year 2022 : $47,384,000
Year 2023 : $24,954,000
Year 2024 : $4,550,000
Year 2025 : $3,250,000
Salary Cap with 1 Way Contract
Year 2022 : $84,209,000
Year 2023 : $54,929,000
Year 2024 : $34,525,000
Year 2025 : $26,875,000

Farm Players Salaries

Jaxson Stauber $95,000 (2)
Salary Remaining : $95,000
Matthew Kessel $95,000 (2)
Salary Remaining : $95,000
Brian Halonen $95,000 (2)
Salary Remaining : $95,000
Nathan Smith $95,000 (2)
Salary Remaining : $95,000
Raphael Lavoie $92,500 (2)
Salary Remaining : $92,500
Matt Luff $90,000 (2)
Salary Remaining : $90,000
Zachary Gallant $78,667 (1)
Salary Remaining : $78,667
Total Farm Players7
Salary Commitment
Year 2022 : $641,167
Year 2023 : $562,500
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $621,167
Year 2023 : $542,500
Year 2024 : $0
Year 2025 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 6270 - $58 - 5,457 - 87.03%
Level 2: 5225 - $38 - 4,345 - 83.16%
Level 3: 2090 - $23 - 1,782 - 85.25%
Level 4: 4180 - $14 - 3,561 - 85.20%
Luxury : 1045 - $165 - 790 - 75.63%
Total Capacity :18810
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %15,935 - 84.72%
Average Income per Game$1,157,205
Year to Date Revenue$39,344,967
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$88,589,167
Farm Players Total Salaries$2,158,499
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,917,240
Farm Year To Date Expenses$1,918,193
Pro Salary Cap To Date$69,488,301
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,100,434
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$468,890
Pro Estimated Expenses$12,660,030
Farm Remaining Season Days27
Farm Expenses Per Days$11,361
Farm Estimated Expenses$306,747
Estimated Season Expenses$12,966,777
Estimated Season Salary Cap$82,077,294
Estimate Under Maximum Salary Cap of $82,500,000$422,706
Estimate Over Minimum Salary Cap of $61,000,000 $21,077,294
Current Bank Account$78,378,735
Projected Bank Account$73,512,392

Pro Players Salaries

Evgeni Malkin (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $1,350,000
Adam Fox (1 Way Contract) $9,500,000 (4)
-Salary Remaining : $1,350,000
Dougie Hamilton (1 Way Contract) $8,250,000 (3)
-Salary Remaining : $1,172,368
Thomas Chabot (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $1,136,842
Vladimir Tarasenko (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $1,065,789
Kris Letang (1 Way Contract) $7,250,000 (2)
-Salary Remaining : $1,030,263
David Perron (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $923,684
J.T. Miller (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $746,053
Jakub Vrana (1 Way Contract) $4,900,000 (1)
-Salary Remaining : $696,316
John Marino (1 Way Contract) $4,400,000 (4)
-Salary Remaining : $625,263
Tristan Jarry (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $497,368
Robert Thomas (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $397,895
Frederick Gaudreau (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $355,263
Mike Smith (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $312,632
Jonathon Merrill $1,000,000 (4)
-Salary Remaining : $142,105
Joshua Norris $925,000 (1)
-Salary Remaining : $131,447
Andrew Peeke $916,667 (1)
-Salary Remaining : $130,263
Andrew Ladd $750,000 (1)
-Salary Remaining : $106,579
Patrick Brown $750,000 (3)
-Salary Remaining : $106,579
Alex Stalock $750,000 (2)
-Salary Remaining : $106,579
Alex Formenton $747,500 (1)
-Salary Remaining : $106,224
Kevin Rooney $700,000 (1)
-Salary Remaining : $99,474
Justin Kapelmaster $0 (0)
Total Pro Players23
Salary Commitment
Year 2022 : $88,589,167
Year 2023 : $55,900,000
Year 2024 : $38,400,000
Year 2025 : $14,900,000
Salary Average Commitment
Year 2022 : $50,425,000
Year 2023 : $30,850,000
Year 2024 : $28,800,000
Year 2025 : $11,150,000
Salary Cap with 1 Way Contract
Year 2022 : $88,589,167
Year 2023 : $55,900,000
Year 2024 : $38,400,000
Year 2025 : $14,900,000

Farm Players Salaries

Declan Carlile $95,000 (2)
Salary Remaining : $95,000
Gavin White $95,000 (3)
Salary Remaining : $95,000
Remi Poirier $92,500 (2)
Salary Remaining : $92,500
Tim Berni $92,500 (2)
Salary Remaining : $92,500
Conor Timmins $92,500 (1)
Salary Remaining : $92,500
Dylan Holloway $92,500 (3)
Salary Remaining : $92,500
Reese Johnson $92,500 (1)
Salary Remaining : $92,500
Drew O'Connor $92,500 (1)
Salary Remaining : $92,500
Alex D'Orio $92,500 (1)
Salary Remaining : $92,500
Philippe Daoust $92,500 (2)
Salary Remaining : $92,500
Jackson Cates $92,500 (1)
Salary Remaining : $92,500
Logan Hutsko $86,750 (2)
Salary Remaining : $86,750
Philip Tomasino $86,333 (3)
Salary Remaining : $86,333
Santeri Hatakka $85,083 (2)
Salary Remaining : $85,083
Tyson Kozak $85,000 (3)
Salary Remaining : $85,000
Jacob Peterson $84,250 (2)
Salary Remaining : $84,250
Jordan Harris $84,250 (2)
Salary Remaining : $84,250
Boris Katchouk $83,333 (2)
Salary Remaining : $83,333
Gage Goncalves $82,000 (3)
Salary Remaining : $82,000
Cole Reinhardt $81,333 (2)
Salary Remaining : $81,333
Filip Hallander $76,417 (2)
Salary Remaining : $76,417
Vincent Desharnais $76,250 (1)
Salary Remaining : $76,250
Cole Smith $75,000 (4)
Salary Remaining : $75,000
Oskar Steen $75,000 (4)
Salary Remaining : $75,000
Eric Staal $75,000 (2)
Salary Remaining : $75,000
Total Farm Players25
Salary Commitment
Year 2022 : $2,158,499
Year 2023 : $1,619,749
Year 2024 : $590,833
Year 2025 : $150,000
Salary Average Commitment
Year 2022 : $1,920,750
Year 2023 : $1,410,750
Year 2024 : $519,417
Year 2025 : $150,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6092 - $65 - 4,821 - 79.14%
Level 2: 5076 - $40 - 4,282 - 84.36%
Level 3: 2030 - $20 - 2,005 - 98.77%
Level 4: 4061 - $13 - 3,986 - 98.15%
Luxury : 1018 - $130 - 1,007 - 98.93%
Total Capacity :18277
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %16,102 - 88.10%
Average Income per Game$1,107,661
Year to Date Revenue$37,660,476
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,284,000
Farm Players Total Salaries$2,474,417
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,316,376
Farm Year To Date Expenses$2,090,531
Pro Salary Cap To Date$69,887,419
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,753,627
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$451,495
Pro Estimated Expenses$12,190,365
Farm Remaining Season Days27
Farm Expenses Per Days$13,023
Farm Estimated Expenses$351,621
Estimated Season Expenses$12,541,986
Estimated Season Salary Cap$82,006,720
Estimate Under Maximum Salary Cap of $82,500,000$493,280
Estimate Over Minimum Salary Cap of $61,000,000 $21,006,720
Current Bank Account$76,313,969
Projected Bank Account$71,525,610

Pro Players Salaries

Auston Matthews (1 Way Contract) $11,634,000 (2)
-Salary Remaining : $1,653,253
Charlie McAvoy (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $1,350,000
Matthew Tkachuk (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $1,278,947
Jeff Petry (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $888,158
Connor Hellebuyck (1 Way Contract) $6,200,000 (2)
-Salary Remaining : $881,053
Sam Reinhart (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $781,579
T.J. Brodie (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $710,526
Conor Garland (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $675,000
Joel Edmundson (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $639,474
Alex Iafallo (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $568,421
Kevin Shattenkirk (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $568,421
Erik Haula (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $568,421
Blake Lizotte $1,900,000 (3)
-Salary Remaining : $270,000
Jake Walman $1,050,000 (1)
-Salary Remaining : $149,211
Vinnie Hinostroza $1,000,000 (4)
-Salary Remaining : $142,105
Stefan Noesen $1,000,000 (4)
-Salary Remaining : $142,105
Justin Schultz $1,000,000 (4)
-Salary Remaining : $142,105
Sonny Milano $950,000 (1)
-Salary Remaining : $135,000
Joel Farabee $925,000 (1)
-Salary Remaining : $131,447
Beck Warm $875,000 (1)
-Salary Remaining : $124,342
Ryan Reaves $750,000 (1)
-Salary Remaining : $106,579
Michael Eyssimont $750,000 (4)
-Salary Remaining : $106,579
Brad Richardson $750,000 (1)
-Salary Remaining : $106,579
Total Pro Players23
Salary Commitment
Year 2022 : $85,284,000
Year 2023 : $69,484,000
Year 2024 : $28,900,000
Year 2025 : $16,750,000
Salary Average Commitment
Year 2022 : $59,234,000
Year 2023 : $43,834,000
Year 2024 : $15,950,000
Year 2025 : $5,050,000
Salary Cap with 1 Way Contract
Year 2022 : $85,284,000
Year 2023 : $69,484,000
Year 2024 : $28,900,000
Year 2025 : $16,750,000

Farm Players Salaries

Martin Frk $110,000 (1)
Salary Remaining : $110,000
Matthew Phillips $110,000 (1)
Salary Remaining : $110,000
Riley Tufte $110,000 (1)
Salary Remaining : $110,000
Wyatt Kalynuk $110,000 (2)
Salary Remaining : $110,000
Henry Bowlby $98,000 (2)
Salary Remaining : $98,000
Magnus Hellberg $95,000 (1)
Salary Remaining : $95,000
Georgi Merkulov $95,000 (3)
Salary Remaining : $95,000
David Cotton $95,000 (2)
Salary Remaining : $95,000
A.J. Greer $95,000 (2)
Salary Remaining : $95,000
Bennett MacArthur $95,000 (3)
Salary Remaining : $95,000
Milos Kelemen $95,000 (2)
Salary Remaining : $95,000
Robin Salo $95,000 (2)
Salary Remaining : $95,000
Ilya Solovyov $95,000 (3)
Salary Remaining : $95,000
Navrin Mutter $95,000 (3)
Salary Remaining : $95,000
Yanni Kaldis $92,500 (1)
Salary Remaining : $92,500
Nathan Todd $92,500 (1)
Salary Remaining : $92,500
Olle Lycksell $92,500 (1)
Salary Remaining : $92,500
Alex-Olivier Voyer $92,500 (1)
Salary Remaining : $92,500
Jonathan Aspirot $92,500 (1)
Salary Remaining : $92,500
Walker Duehr $92,500 (1)
Salary Remaining : $92,500
Jonathan Gruden $92,500 (2)
Salary Remaining : $92,500
Max Martin $92,500 (1)
Salary Remaining : $92,500
Scott Reedy $87,500 (1)
Salary Remaining : $87,500
Chase Priskie $85,000 (3)
Salary Remaining : $85,000
Jordan Gross $85,000 (3)
Salary Remaining : $85,000
Jamieson Rees $83,917 (3)
Salary Remaining : $83,917
Total Farm Players26
Salary Commitment
Year 2022 : $2,474,417
Year 2023 : $1,314,417
Year 2024 : $633,917
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,082,833
Year 2023 : $1,077,833
Year 2024 : $585,333
Year 2025 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameJobing.com Arena
Level 1: 5933 - $69 - 4,662 - 78.58%
Level 2: 4944 - $44 - 4,137 - 83.67%
Level 3: 1977 - $25 - 1,935 - 97.89%
Level 4: 3955 - $18 - 3,871 - 97.88%
Luxury : 990 - $175 - 754 - 76.11%
Total Capacity :17799
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %15,359 - 86.29%
Average Income per Game$1,079,559
Year to Date Revenue$36,705,010
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,144,335
Farm Players Total Salaries$2,019,915
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,705,116
Farm Year To Date Expenses$1,655,184
Pro Salary Cap To Date$69,276,144
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,556,914
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$450,760
Pro Estimated Expenses$12,170,520
Farm Remaining Season Days27
Farm Expenses Per Days$10,631
Farm Estimated Expenses$287,037
Estimated Season Expenses$12,457,557
Estimated Season Salary Cap$81,375,600
Estimate Under Maximum Salary Cap of $82,500,000$1,124,400
Estimate Over Minimum Salary Cap of $61,000,000 $20,375,600
Current Bank Account$53,187,026
Projected Bank Account$48,286,383

Pro Players Salaries

Tyler Seguin (1 Way Contract) $9,875,000 (1)
-Salary Remaining : $1,403,289
Mika Zibanejad (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $1,207,895
Tyson Barrie (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $923,684
Mark Giordano (1 Way Contract) $5,625,002 (2)
-Salary Remaining : $799,342
Adam Henrique (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $781,579
Josh Bailey (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $724,737
Rickard Rakell (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $710,526
Jakob Chychrun (1 Way Contract) $4,600,000 (2)
-Salary Remaining : $653,684
Carter Hart (1 Way Contract) $3,980,000 (2)
-Salary Remaining : $565,579
Michael Rasmussen (1 Way Contract) $3,751,000 (4)
-Salary Remaining : $533,037
Travis Hamonic (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $532,895
Pavel Zacha (1 Way Contract) $3,150,000 (4)
-Salary Remaining : $447,632
Danny DeKeyser (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $426,316
Denis Gurianov (1 Way Contract) $2,900,000 (1)
-Salary Remaining : $412,105
Filip Gustavsson (1 Way Contract) $2,605,000 (4)
-1 Way Contract Salary Cap : $2,605,000
-Salary Remaining : $370,184
Kevin Labanc (1 Way Contract) $2,100,000 (4)
-Salary Remaining : $298,421
Michael Del Zotto (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $284,211
Jaroslav Halak (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $284,211
Evan Rodrigues $1,200,000 (1)
-Salary Remaining : $170,526
Jonas Siegenthaler $1,125,000 (1)
-Salary Remaining : $159,868
Brian Boyle $1,050,000 (1)
-Salary Remaining : $149,211
Lucas Raymond $925,000 (3)
-Salary Remaining : $131,447
Alex Newhook $908,333 (2)
-Salary Remaining : $129,079
Total Pro Players23
Salary Commitment
Year 2022 : $85,144,335
Year 2023 : $50,494,335
Year 2024 : $30,281,000
Year 2025 : $20,106,000
Salary Average Commitment
Year 2022 : $56,614,335
Year 2023 : $36,539,335
Year 2024 : $19,656,000
Year 2025 : $9,756,000
Salary Cap with 1 Way Contract
Year 2022 : $85,144,335
Year 2023 : $50,494,335
Year 2024 : $30,281,000
Year 2025 : $20,106,000

Farm Players Salaries

Kurtis MacDermid $98,750 (2)
Salary Remaining : $98,750
Jet Greaves $95,000 (3)
Salary Remaining : $95,000
Jaydon Dureau $95,000 (3)
Salary Remaining : $95,000
Patrick Khodorenko $92,500 (1)
Salary Remaining : $92,500
Arttu Ruotsalainen $92,500 (1)
Salary Remaining : $92,500
Ryker Evans $92,500 (2)
Salary Remaining : $92,500
Mathias Emilio Pettersen $90,333 (2)
Salary Remaining : $90,333
Connor McMichael $89,417 (2)
Salary Remaining : $89,417
Ty Smith $86,333 (2)
Salary Remaining : $86,333
Cole Schwindt $85,583 (3)
Salary Remaining : $85,583
Oskari Laaksonen $85,333 (2)
Salary Remaining : $85,333
Hunter Skinner $85,083 (3)
Salary Remaining : $85,083
Arvid Holm $84,583 (2)
Salary Remaining : $84,583
Mikhail Abramov $81,000 (3)
Salary Remaining : $81,000
Joseph Woll $80,000 (1)
Salary Remaining : $80,000
Akil Thomas $79,500 (2)
Salary Remaining : $79,500
Isaac Ratcliffe $78,083 (1)
Salary Remaining : $78,083
Devin Cooley $77,000 (1)
Salary Remaining : $77,000
Jared McIsaac $76,417 (2)
Salary Remaining : $76,417
Alexei Toropchenko $75,000 (2)
Salary Remaining : $75,000
Sean Day $75,000 (3)
Salary Remaining : $75,000
Givani Smith $75,000 (3)
Salary Remaining : $75,000
Markus Nutivaara $75,000 (1)
Salary Remaining : $75,000
Jiri Patera $75,000 (3)
Salary Remaining : $75,000
Total Farm Players24
Salary Commitment
Year 2022 : $2,019,915
Year 2023 : $1,524,832
Year 2024 : $666,666
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,889,999
Year 2023 : $1,406,916
Year 2024 : $612,083
Year 2025 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5875 - $69 - 4,920 - 83.74%
Level 2: 4895 - $48 - 3,782 - 77.27%
Level 3: 1958 - $29 - 1,685 - 86.06%
Level 4: 3916 - $20 - 3,277 - 83.67%
Luxury : 981 - $165 - 826 - 84.21%
Total Capacity :17625
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %14,490 - 82.21%
Average Income per Game$1,103,567
Year to Date Revenue$38,624,830
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,650,001
Farm Players Total Salaries$1,356,582
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,765,296
Farm Year To Date Expenses$1,218,908
Pro Salary Cap To Date$70,336,298
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,621,399
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$442,895
Pro Estimated Expenses$11,958,165
Farm Remaining Season Days27
Farm Expenses Per Days$7,140
Farm Estimated Expenses$192,780
Estimated Season Expenses$12,150,945
Estimated Season Salary Cap$82,223,399
Estimate Under Maximum Salary Cap of $82,500,000$276,601
Estimate Over Minimum Salary Cap of $61,000,000 $21,223,399
Current Bank Account$8,796,080
Projected Bank Account$3,266,534

Pro Players Salaries

Joe Pavelski (1 Way Contract) $12,500,000 (1)
-Salary Remaining : $1,776,316
Kirill Kaprizov (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $1,278,947
Oliver Ekman-Larsson (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $1,172,368
Jacob Trouba (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $1,136,842
Anders Lee (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $994,737
Brock Nelson (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $852,632
Zach Hyman (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $781,579
Noah Hanifin (1 Way Contract) $4,950,000 (1)
-Salary Remaining : $703,421
Roope Hintz (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $447,632
Anton Forsberg (1 Way Contract) $2,750,000 (3)
-Salary Remaining : $390,789
James Reimer (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $319,737
Ivan Barbashev (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $319,737
Pierre-Edouard Bellemare (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $319,737
Trevor Lewis $1,500,000 (2)
-Salary Remaining : $213,158
Scott Mayfield $1,450,000 (1)
-Salary Remaining : $206,053
Nicolas Hague $1,400,000 (2)
-Salary Remaining : $198,947
Ryan Carpenter $1,250,001 (2)
-Salary Remaining : $177,632
Luke Schenn $1,250,000 (1)
-Salary Remaining : $177,632
Tanner Jeannot $1,100,000 (1)
-Salary Remaining : $156,316
Anton Lundell $925,000 (3)
-Salary Remaining : $131,447
Craig Anderson $925,000 (1)
-Salary Remaining : $131,447
Total Pro Players21
Salary Commitment
Year 2022 : $83,650,001
Year 2023 : $45,575,001
Year 2024 : $26,175,000
Year 2025 : $17,000,000
Salary Average Commitment
Year 2022 : $57,775,001
Year 2023 : $24,300,001
Year 2024 : $8,100,000
Year 2025 : $1,300,000
Salary Cap with 1 Way Contract
Year 2022 : $83,650,001
Year 2023 : $45,575,001
Year 2024 : $26,175,000
Year 2025 : $17,000,000

Farm Players Salaries

Connor Clifton $100,000 (1)
Salary Remaining : $100,000
Bobby Trivgno $95,000 (2)
Salary Remaining : $95,000
Alex Dostie $95,000 (1)
Salary Remaining : $95,000
Jacob Bernard-Docker $92,500 (2)
Salary Remaining : $92,500
Michael Kesselring $92,500 (2)
Salary Remaining : $92,500
Curtis Hall $92,500 (2)
Salary Remaining : $92,500
Chad Yetman $92,500 (2)
Salary Remaining : $92,500
Paul Cotter $92,500 (1)
Salary Remaining : $92,500
Kody Clark $92,500 (1)
Salary Remaining : $92,500
Justus Annunen $88,083 (2)
Salary Remaining : $88,083
Alec Regula $86,667 (2)
Salary Remaining : $86,667
Ty Dellandrea $86,333 (2)
Salary Remaining : $86,333
Michael Vukojevic $85,083 (3)
Salary Remaining : $85,083
Brandon Coe $85,083 (3)
Salary Remaining : $85,083
Blade Jenkins $80,333 (2)
Salary Remaining : $80,333
Total Farm Players15
Salary Commitment
Year 2022 : $1,356,582
Year 2023 : $976,582
Year 2024 : $170,166
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,308,999
Year 2023 : $928,999
Year 2024 : $150,083
Year 2025 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5724 - $60 - 5,576 - 97.42%
Level 2: 4770 - $40 - 4,621 - 96.87%
Level 3: 1908 - $25 - 1,890 - 99.04%
Level 4: 3816 - $18 - 3,761 - 98.55%
Luxury : 956 - $155 - 877 - 91.73%
Total Capacity :17174
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %16,724 - 97.38%
Average Income per Game$1,167,994
Year to Date Revenue$37,375,820
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$84,029,666
Farm Players Total Salaries$1,661,700
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,776,447
Farm Year To Date Expenses$1,244,457
Pro Salary Cap To Date$70,347,464
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,511,949
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$444,893
Pro Estimated Expenses$12,012,111
Farm Remaining Season Days27
Farm Expenses Per Days$8,746
Farm Estimated Expenses$236,142
Estimated Season Expenses$12,248,253
Estimated Season Salary Cap$82,288,511
Estimate Under Maximum Salary Cap of $82,500,000$211,489
Estimate Over Minimum Salary Cap of $61,000,000 $21,288,511
Current Bank Account$35,712,602
Projected Bank Account$33,976,298

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (1)
-Salary Remaining : $1,634,211
Drew Doughty (1 Way Contract) $11,000,000 (1)
-Salary Remaining : $1,563,158
Mitch Marner (1 Way Contract) $10,893,000 (2)
-Salary Remaining : $1,547,953
Anze Kopitar (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $1,421,053
Brent Burns (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $1,136,842
Ryan O'Reilly (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $1,065,789
Evander Kane (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $994,737
Jack Campbell (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $710,526
Sean Kuraly $1,600,000 (1)
-Salary Remaining : $227,368
Josh Archibald $1,500,000 (1)
-Salary Remaining : $213,158
Troy Terry $1,450,000 (1)
-Salary Remaining : $206,053
Colin Blackwell $1,325,000 (3)
-Salary Remaining : $188,289
Garnet Hathaway $1,100,000 (2)
-Salary Remaining : $156,316
Tyler Johnson $1,100,000 (1)
-Salary Remaining : $156,316
Dysin Mayo $950,000 (3)
-Salary Remaining : $135,000
Kevin Lankinen $899,999 (1)
-Salary Remaining : $127,895
Evan Bouchard $894,167 (1)
-Salary Remaining : $127,066
Markus Niemelainen $817,500 (1)
-Salary Remaining : $116,171
Lane Pederson $750,000 (2)
-Salary Remaining : $106,579
Loui Eriksson $750,000 (1)
-Salary Remaining : $106,579
Total Pro Players20
Salary Commitment
Year 2022 : $84,029,666
Year 2023 : $37,018,000
Year 2024 : $7,275,000
Year 2025 : $5,000,000
Salary Average Commitment
Year 2022 : $62,029,666
Year 2023 : $16,668,000
Year 2024 : $2,625,000
Year 2025 : $650,000
Salary Cap with 1 Way Contract
Year 2022 : $84,029,666
Year 2023 : $37,018,000
Year 2024 : $7,275,000
Year 2025 : $5,000,000

Farm Players Salaries

Alex Chiasson $120,000 (1)
Salary Remaining : $120,000
Colton Sceviour $110,000 (1)
Salary Remaining : $110,000
Noah Philp $95,000 (1)
Salary Remaining : $95,000
Olli Juolevi $95,000 (1)
Salary Remaining : $95,000
Reilly Walsh $92,500 (1)
Salary Remaining : $92,500
Chad Krys $92,500 (1)
Salary Remaining : $92,500
Alec Rauhauser $92,500 (1)
Salary Remaining : $92,500
Tyler Wall $92,500 (1)
Salary Remaining : $92,500
Nathan Clurman $92,500 (1)
Salary Remaining : $92,500
Graham McPhee $92,500 (1)
Salary Remaining : $92,500
James Greenway $92,500 (1)
Salary Remaining : $92,500
Connor Mackey $91,250 (1)
Salary Remaining : $91,250
Par Lindholm $90,000 (1)
Salary Remaining : $90,000
Keith Kinkaid $90,000 (1)
Salary Remaining : $90,000
Brian Pinho $82,200 (1)
Salary Remaining : $82,200
James Hamblin $80,750 (2)
Salary Remaining : $80,750
Troy Grosenick $80,000 (2)
Salary Remaining : $80,000
Dan Renouf $80,000 (1)
Salary Remaining : $80,000
Total Farm Players18
Salary Commitment
Year 2022 : $1,661,700
Year 2023 : $160,750
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,572,200
Year 2023 : $155,000
Year 2024 : $0
Year 2025 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameSaddledome
Level 1: 6429 - $49 - 6,231 - 96.92%
Level 2: 5358 - $34 - 5,056 - 94.37%
Level 3: 2143 - $24 - 2,054 - 95.86%
Level 4: 4286 - $14 - 4,160 - 97.06%
Luxury : 1073 - $149 - 1,015 - 94.58%
Total Capacity :19289
Farm
Farm Level 1: 2000 - $50 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %18,516 - 95.99%
Average Income per Game$1,052,445
Year to Date Revenue$35,783,129
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$84,596,979
Farm Players Total Salaries$2,073,458
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,569,776
Farm Year To Date Expenses$1,734,292
Pro Salary Cap To Date$70,140,802
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,367,115
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$447,879
Pro Estimated Expenses$12,092,733
Farm Remaining Season Days27
Farm Expenses Per Days$10,913
Farm Estimated Expenses$294,651
Estimated Season Expenses$12,387,384
Estimated Season Salary Cap$82,162,471
Estimate Under Maximum Salary Cap of $82,500,000$337,529
Estimate Over Minimum Salary Cap of $61,000,000 $21,162,471
Current Bank Account$7,694,656
Projected Bank Account$2,674,387

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $1,278,947
David Pastrnak (1 Way Contract) $8,118,642 (4)
-Salary Remaining : $1,153,702
Andrei Svechnikov (1 Way Contract) $7,750,000 (4)
-Salary Remaining : $1,101,316
Mathew Barzal (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $994,737
Mattias Ekholm (1 Way Contract) $6,250,000 (4)
-Salary Remaining : $888,158
Dylan Larkin (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $866,842
Erik Johnson (1 Way Contract) $6,099,999 (4)
-Salary Remaining : $866,842
Mikael Backlund (1 Way Contract) $5,350,000 (2)
-Salary Remaining : $760,263
Dmitry Orlov (1 Way Contract) $5,100,000 (1)
-Salary Remaining : $724,737
Valeri Nichushkin (1 Way Contract) $5,000,005 (4)
-Salary Remaining : $710,527
David Savard (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $639,474
Nikita Zadorov (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $568,421
Philippe Myers (1 Way Contract) $2,550,000 (1)
-Salary Remaining : $362,368
Eric Robinson $1,600,000 (2)
-Salary Remaining : $227,368
Austin Watson $1,500,000 (1)
-Salary Remaining : $213,158
Brendan Smith $1,200,000 (1)
-Salary Remaining : $170,526
Ryan Poehling $925,000 (1)
-Salary Remaining : $131,447
Seth Jarvis $894,167 (3)
-Salary Remaining : $127,066
Brandon Hagel $880,833 (1)
-Salary Remaining : $125,171
Ukko-Pekka Luukkonen $778,333 (1)
-Salary Remaining : $110,605
Total Pro Players20
Salary Commitment
Year 2022 : $84,596,979
Year 2023 : $49,562,813
Year 2024 : $42,612,813
Year 2025 : $37,218,646
Salary Average Commitment
Year 2022 : $50,559,165
Year 2023 : $16,074,999
Year 2024 : $14,774,999
Year 2025 : $9,349,999
Salary Cap with 1 Way Contract
Year 2022 : $84,596,979
Year 2023 : $49,562,813
Year 2024 : $42,612,813
Year 2025 : $37,218,646

Farm Players Salaries

Austin Strand $110,000 (1)
Salary Remaining : $110,000
Jeremy Davies $102,000 (1)
Salary Remaining : $102,000
Brady Keeper $102,000 (1)
Salary Remaining : $102,000
Cameron Hughes $96,800 (1)
Salary Remaining : $96,800
Lucas Condotta $95,000 (1)
Salary Remaining : $95,000
Dryden McKay $95,000 (2)
Salary Remaining : $95,000
Wyatt Aamodt $95,000 (1)
Salary Remaining : $95,000
Michael Callahan $95,000 (2)
Salary Remaining : $95,000
Brandon Scanlin $95,000 (2)
Salary Remaining : $95,000
Jesper Froden $95,000 (1)
Salary Remaining : $95,000
Brandon Biro $92,500 (1)
Salary Remaining : $92,500
Alexander Alexeyev $92,500 (1)
Salary Remaining : $92,500
Daniil Tarasov $92,500 (2)
Salary Remaining : $92,500
Mikhail Maltsev $89,008 (1)
Salary Remaining : $89,008
Nick Wolff $88,000 (1)
Salary Remaining : $88,000
Aarne Talvitie $85,000 (1)
Salary Remaining : $85,000
Connor Bunnaman $82,500 (1)
Salary Remaining : $82,500
Reece Newkirk $82,400 (3)
Salary Remaining : $82,400
Ben McCartney $81,333 (3)
Salary Remaining : $81,333
Dillon Hamaliuk $78,917 (3)
Salary Remaining : $78,917
Dryden Hunt $78,000 (1)
Salary Remaining : $78,000
Keith Petruzzelli $75,000 (2)
Salary Remaining : $75,000
Shawn Boudrias $75,000 (2)
Salary Remaining : $75,000
Total Farm Players23
Salary Commitment
Year 2022 : $2,073,458
Year 2023 : $770,150
Year 2024 : $242,650
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,778,817
Year 2023 : $733,817
Year 2024 : $226,317
Year 2025 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 6506 - $70 - 4,714 - 72.45%
Level 2: 5421 - $45 - 4,180 - 77.10%
Level 3: 2168 - $28 - 1,940 - 89.47%
Level 4: 4337 - $19 - 3,583 - 82.62%
Luxury : 1087 - $165 - 834 - 76.71%
Total Capacity :19519
Farm
Farm Level 1: 2000 - $50 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %15,250 - 78.13%
Average Income per Game$1,112,582
Year to Date Revenue$37,827,796
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$79,903,690
Farm Players Total Salaries$550,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$67,769,012
Farm Year To Date Expenses$551,470
Pro Salary Cap To Date$67,340,070
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,788,076
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$423,177
Pro Estimated Expenses$11,425,779
Farm Remaining Season Days27
Farm Expenses Per Days$2,895
Farm Estimated Expenses$78,165
Estimated Season Expenses$11,503,944
Estimated Season Salary Cap$78,694,812
Estimate Under Maximum Salary Cap of $82,500,000$3,805,188
Estimate Over Minimum Salary Cap of $61,000,000 $17,694,812
Current Bank Account$117,224,027
Projected Bank Account$113,508,159

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $9,250,000 (2)
-Salary Remaining : $1,314,474
Nico Hischier (1 Way Contract) $7,250,000 (3)
-Salary Remaining : $1,030,263
Kyle Connor (1 Way Contract) $7,142,857 (3)
-Salary Remaining : $1,015,038
Alex DeBrincat (1 Way Contract) $6,400,000 (1)
-Salary Remaining : $909,474
Josh Morrissey (1 Way Contract) $6,250,000 (2)
-Salary Remaining : $888,158
Artturi Lehkonen (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $852,632
Ilya Sorokin (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $710,526
Mikhail Sergachev (1 Way Contract) $4,800,000 (1)
-Salary Remaining : $682,105
Damon Severson (1 Way Contract) $4,166,666 (1)
-Salary Remaining : $592,105
Jared McCann (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $554,211
Oskar Sundqvist (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $426,316
Jesse Puljujarvi (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $426,316
Joonas Korpisalo (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $355,263
Dillon Dube (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $326,842
Erik Brannstrom (1 Way Contract) $2,200,000 (3)
-Salary Remaining : $312,632
Timothy Liljegren $1,400,000 (2)
-Salary Remaining : $198,947
Tim Stutzle $925,000 (2)
-Salary Remaining : $131,447
Fabian Zetterlund $925,000 (2)
-Salary Remaining : $131,447
Bowen Byram $925,000 (2)
-Salary Remaining : $131,447
Jack Hughes $925,000 (1)
-Salary Remaining : $131,447
Ville Heinola $894,167 (2)
-Salary Remaining : $127,066
Matt Boldy $750,000 (1)
-Salary Remaining : $106,579
Total Pro Players22
Salary Commitment
Year 2022 : $79,903,690
Year 2023 : $56,862,024
Year 2024 : $27,592,857
Year 2025 : $0
Salary Average Commitment
Year 2022 : $73,253,690
Year 2023 : $50,212,024
Year 2024 : $21,692,857
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $79,903,690
Year 2023 : $56,862,024
Year 2024 : $27,592,857
Year 2025 : $0

Farm Players Salaries

Yegor Chinakov $92,500 (3)
Salary Remaining : $92,500
Roby Jarventie $92,500 (3)
Salary Remaining : $92,500
Jacob Moverare $92,500 (1)
Salary Remaining : $92,500
Sampo Ranta $92,500 (2)
Salary Remaining : $92,500
Oliver Wahlstrom $92,500 (1)
Salary Remaining : $92,500
Maxime Lagace $87,500 (1)
Salary Remaining : $87,500
Total Farm Players6
Salary Commitment
Year 2022 : $550,000
Year 2023 : $277,500
Year 2024 : $185,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $495,000
Year 2023 : $222,500
Year 2024 : $130,000
Year 2025 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5500 - $60 - 5,039 - 91.62%
Level 2: 4750 - $35 - 4,386 - 92.35%
Level 3: 2000 - $25 - 1,950 - 97.48%
Level 4: 3750 - $18 - 3,720 - 99.19%
Luxury : 1500 - $100 - 1,039 - 69.24%
Total Capacity :17500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %16,134 - 92.19%
Average Income per Game$1,066,154
Year to Date Revenue$38,381,544
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$88,486,757
Farm Players Total Salaries$1,992,876
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,578,236
Farm Year To Date Expenses$1,730,642
Pro Salary Cap To Date$68,149,269
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,330,770
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$468,351
Pro Estimated Expenses$12,645,477
Farm Remaining Season Days27
Farm Expenses Per Days$10,489
Farm Estimated Expenses$283,203
Estimated Season Expenses$12,928,680
Estimated Season Salary Cap$80,723,709
Estimate Under Maximum Salary Cap of $82,500,000$1,776,291
Estimate Over Minimum Salary Cap of $61,000,000 $19,723,709
Current Bank Account$54,203,931
Projected Bank Account$46,606,021

Pro Players Salaries

Matt Duchene (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $1,350,000
Blake Wheeler (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $1,172,368
Zach Parise (1 Way Contract) $7,538,462 (1)
-Salary Remaining : $1,071,255
William Karlsson (1 Way Contract) $7,375,002 (3)
-Salary Remaining : $1,048,027
Gustav Nyquist (Out of Payroll) $7,000,000 (1)
-Salary Remaining : $994,737
Jeff Skinner (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $994,737
Max Domi (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $852,632
Nick Leddy (1 Way Contract) $5,626,002 (2)
-Salary Remaining : $799,484
James van Riemsdyk (1 Way Contract) $5,000,002 (1)
-Salary Remaining : $710,527
Jake Bean (1 Way Contract) $5,000,002 (3)
-Salary Remaining : $710,527
Semyon Varlamov (1 Way Contract) $5,000,002 (2)
-Salary Remaining : $710,527
Jack Roslovic (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $568,421
Alexandar Georgiev (1 Way Contract) $3,400,000 (3)
-Salary Remaining : $483,158
Zach Whitecloud (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $390,789
Colin Miller (1 Way Contract) $2,283,951 (2)
-Salary Remaining : $324,561
Riley Sheahan (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $284,211
Trevor van Riemsdyk (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $284,211
Zach Bogosian (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $284,211
Logan O'Connor $1,050,000 (3)
-Salary Remaining : $149,211
Cole Caufield $925,000 (2)
-Salary Remaining : $131,447
Barrett Hayton $894,167 (1)
-Salary Remaining : $127,066
Alexander Romanov $894,167 (2)
-Salary Remaining : $127,066
Total Pro Players22
Salary Commitment
Year 2022 : $95,486,757
Year 2023 : $38,304,126
Year 2024 : $19,575,004
Year 2025 : $2,750,000
Salary Average Commitment
Year 2022 : $83,036,757
Year 2023 : $32,204,126
Year 2024 : $16,825,004
Year 2025 : $2,750,000
Salary Cap with 1 Way Contract
Year 2022 : $95,486,757
Year 2023 : $38,304,126
Year 2024 : $19,575,004
Year 2025 : $2,750,000

Farm Players Salaries

Klim Kostin $95,000 (2)
Salary Remaining : $95,000
Nick Perbix $95,000 (1)
Salary Remaining : $95,000
Mads Sogaard $92,500 (3)
Salary Remaining : $92,500
Jack Drury $92,500 (2)
Salary Remaining : $92,500
Callan Foote $92,500 (1)
Salary Remaining : $92,500
Zachary Jones $92,500 (2)
Salary Remaining : $92,500
Liam Foudy $89,417 (2)
Salary Remaining : $89,417
Serron Noel $89,417 (3)
Salary Remaining : $89,417
Rasmus Kupari $89,417 (1)
Salary Remaining : $89,417
Nathan Schnarr $89,417 (1)
Salary Remaining : $89,417
Ronnie Attard $88,375 (2)
Salary Remaining : $88,375
Owen Tippett $86,333 (1)
Salary Remaining : $86,333
Ty Emberson $85,333 (2)
Salary Remaining : $85,333
Matias Maccelli $85,333 (3)
Salary Remaining : $85,333
Pyotr Kochetkov $84,250 (2)
Salary Remaining : $84,250
Cameron Hillis $83,833 (2)
Salary Remaining : $83,833
Michal Teply $82,000 (3)
Salary Remaining : $82,000
Matt Filipe $81,750 (1)
Salary Remaining : $81,750
Dustin Wolf $81,583 (3)
Salary Remaining : $81,583
Mackenzie Entwistle $81,167 (1)
Salary Remaining : $81,167
Stelio Mattheos $80,917 (1)
Salary Remaining : $80,917
Riley Sutter $78,667 (1)
Salary Remaining : $78,667
Yegor Zamula $75,667 (2)
Salary Remaining : $75,667
Total Farm Players23
Salary Commitment
Year 2022 : $1,992,876
Year 2023 : $1,217,708
Year 2024 : $430,833
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,903,001
Year 2023 : $1,127,833
Year 2024 : $411,083
Year 2025 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6226 - $65 - 5,405 - 86.81%
Level 2: 5188 - $45 - 4,065 - 78.36%
Level 3: 2075 - $28 - 1,904 - 91.78%
Level 4: 4151 - $17 - 3,937 - 94.85%
Luxury : 1040 - $160 - 905 - 87.06%
Total Capacity :18680
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %16,217 - 86.81%
Average Income per Game$1,143,107
Year to Date Revenue$38,865,650
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$66,177,143
Farm Players Total Salaries$1,378,500
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$64,160,495
Farm Year To Date Expenses$1,093,025
Pro Salary Cap To Date$63,731,554
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,001,751
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$350,932
Pro Estimated Expenses$9,475,164
Farm Remaining Season Days27
Farm Expenses Per Days$7,255
Farm Estimated Expenses$195,885
Estimated Season Expenses$9,671,049
Estimated Season Salary Cap$73,135,681
Estimate Under Maximum Salary Cap of $82,500,000$9,364,319
Estimate Over Minimum Salary Cap of $61,000,000 $12,135,681
Current Bank Account$101,215,081
Projected Bank Account$99,545,783

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $10,000,000 (4)
-Salary Remaining : $1,421,053
Jared Spurgeon (1 Way Contract) $7,575,000 (2)
-Salary Remaining : $1,076,447
Brayden Schenn (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $923,684
Alec Martinez (1 Way Contract) $5,700,000 (2)
-Salary Remaining : $810,000
Joel Eriksson Ek (Out of Payroll) $5,250,000 (3)
-Salary Remaining : $746,053
Jesperi Kotkaniemi (1 Way Contract) $4,820,000 (4)
-Salary Remaining : $684,947
Joonas Donskoi (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $568,421
Patrik Nemeth (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $461,842
Jordan Greenway (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $426,316
Robert Hagg (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $426,316
Oskar Lindblom (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $426,316
Colton Sissons (1 Way Contract) $2,857,143 (4)
-Salary Remaining : $406,015
Ondrej Kase (Out of Payroll) $2,600,000 (1)
-Salary Remaining : $369,474
Isac Lundestrom (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $319,737
Martin Jones (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $298,421
Laurent Brossoit (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $284,211
Christopher Gibson $1,500,000 (2)
-Salary Remaining : $213,158
Carsen Twarynski $925,000 (2)
-Salary Remaining : $131,447
Tobias Bjornfot $925,000 (1)
-Salary Remaining : $131,447
Casey Fitzgerald $925,000 (2)
-Salary Remaining : $131,447
Dylan Cozens $925,000 (2)
-Salary Remaining : $131,447
Ivan Lodnia $925,000 (2)
-Salary Remaining : $131,447
Total Pro Players22
Salary Commitment
Year 2022 : $74,027,143
Year 2023 : $59,402,143
Year 2024 : $25,927,143
Year 2025 : $17,677,143
Salary Average Commitment
Year 2022 : $51,575,000
Year 2023 : $38,900,000
Year 2024 : $7,850,000
Year 2025 : $1,950,000
Salary Cap with 1 Way Contract
Year 2022 : $74,027,143
Year 2023 : $59,402,143
Year 2024 : $25,927,143
Year 2025 : $17,677,143

Farm Players Salaries

Adam Beckman $95,000 (3)
Salary Remaining : $95,000
Kevin Mandolese $92,500 (3)
Salary Remaining : $92,500
Olivier Rodrigue $92,500 (2)
Salary Remaining : $92,500
David Farrance $92,500 (2)
Salary Remaining : $92,500
Kaeden Korczak $92,500 (3)
Salary Remaining : $92,500
Drew Helleson $92,500 (3)
Salary Remaining : $92,500
Nils Lundkvist $92,500 (3)
Salary Remaining : $92,500
Alex Vlasic $92,500 (3)
Salary Remaining : $92,500
Max Gildon $92,500 (1)
Salary Remaining : $92,500
Calen Addison $92,500 (1)
Salary Remaining : $92,500
Matthew Struthers $92,500 (2)
Salary Remaining : $92,500
Jacob Perreault $92,500 (3)
Salary Remaining : $92,500
Mason Shaw $92,500 (2)
Salary Remaining : $92,500
Lias Andersson $92,500 (1)
Salary Remaining : $92,500
Filip Kral $81,000 (2)
Salary Remaining : $81,000
Total Farm Players15
Salary Commitment
Year 2022 : $1,378,500
Year 2023 : $1,101,000
Year 2024 : $650,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,177,000
Year 2023 : $927,000
Year 2024 : $531,000
Year 2025 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5265 - $70 - 4,664 - 88.58%
Level 2: 4387 - $45 - 4,010 - 91.42%
Level 3: 1754 - $30 - 1,558 - 88.83%
Level 4: 3509 - $20 - 3,100 - 88.35%
Luxury : 880 - $170 - 772 - 87.69%
Total Capacity :15795
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $10 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %14,104 - 89.29%
Average Income per Game$1,070,388
Year to Date Revenue$37,463,563
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$69,331,503
Farm Players Total Salaries$1,518,249
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$66,687,591
Farm Year To Date Expenses$1,244,495
Pro Salary Cap To Date$66,258,624
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,422,325
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$367,534
Pro Estimated Expenses$9,923,418
Farm Remaining Season Days27
Farm Expenses Per Days$7,991
Farm Estimated Expenses$215,757
Estimated Season Expenses$10,139,175
Estimated Season Salary Cap$76,111,005
Estimate Under Maximum Salary Cap of $82,500,000$6,388,995
Estimate Over Minimum Salary Cap of $61,000,000 $15,111,005
Current Bank Account$47,995,266
Projected Bank Account$44,278,416

Pro Players Salaries

Mike Hoffman (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $994,737
William Nylander (1 Way Contract) $6,962,336 (2)
-Salary Remaining : $989,385
Brendan Gallagher (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $923,684
Jordan Binnington (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $852,632
Elvis Merzlikins (1 Way Contract) $5,400,000 (4)
-Salary Remaining : $767,368
Rasmus Andersson (1 Way Contract) $4,550,000 (3)
-Salary Remaining : $646,579
Derick Brassard (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $639,474
Erik Gustafsson (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $568,421
Casey Cizikas (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $497,368
Sean Monahan (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $497,368
Jordie Benn (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $426,316
Jordan Oesterle (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $284,211
Marc-Edouard Vlasic (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $284,211
Andy Greene (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $284,211
Jan Rutta $1,750,000 (2)
-Salary Remaining : $248,684
Louis Domingue $1,500,000 (1)
-Salary Remaining : $213,158
Pheonix Copley $950,000 (1)
-Salary Remaining : $135,000
Kirby Dach $925,000 (1)
-Salary Remaining : $131,447
Josiah Slavin $842,500 (1)
-Salary Remaining : $119,724
Alex Steeves $834,167 (2)
-Salary Remaining : $118,540
Jordan Spence $820,000 (2)
-Salary Remaining : $116,526
Keegan Kolesar $797,500 (1)
-Salary Remaining : $113,329
Total Pro Players22
Salary Commitment
Year 2022 : $69,331,503
Year 2023 : $52,316,503
Year 2024 : $22,450,000
Year 2025 : $5,400,000
Salary Average Commitment
Year 2022 : $57,429,836
Year 2023 : $43,262,336
Year 2024 : $17,700,000
Year 2025 : $650,000
Salary Cap with 1 Way Contract
Year 2022 : $69,331,503
Year 2023 : $52,316,503
Year 2024 : $22,450,000
Year 2025 : $5,400,000

Farm Players Salaries

Michael Chaput $120,000 (2)
Salary Remaining : $120,000
Nathan Staios $95,000 (3)
Salary Remaining : $95,000
Carter Hutton $95,000 (1)
Salary Remaining : $95,000
Collin Delia $95,000 (1)
Salary Remaining : $95,000
Taylor Ward $95,000 (1)
Salary Remaining : $95,000
Zackary Hayes $92,500 (1)
Salary Remaining : $92,500
Rafael Harvey-Pinard $92,500 (1)
Salary Remaining : $92,500
Joseph Veleno $92,500 (1)
Salary Remaining : $92,500
Mac Hollowell $92,500 (1)
Salary Remaining : $92,500
Alex Beaucage $87,833 (3)
Salary Remaining : $87,833
Brayden Tracey $86,333 (3)
Salary Remaining : $86,333
Danila Klimovich $85,583 (3)
Salary Remaining : $85,583
Grant Mismash $84,250 (2)
Salary Remaining : $84,250
Dmitry Zavgorodniy $78,000 (2)
Salary Remaining : $78,000
Dylan Coghlan $76,250 (1)
Salary Remaining : $76,250
Ryan Chyzowski $75,000 (2)
Salary Remaining : $75,000
Frederic Allard $75,000 (1)
Salary Remaining : $75,000
Total Farm Players17
Salary Commitment
Year 2022 : $1,518,249
Year 2023 : $711,999
Year 2024 : $354,749
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,375,500
Year 2023 : $618,000
Year 2024 : $290,000
Year 2025 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 5000 - $60 - 4,907 - 98.15%
Level 2: 4156 - $40 - 4,085 - 98.30%
Level 3: 1689 - $28 - 1,660 - 98.29%
Level 4: 3334 - $16 - 3,275 - 98.22%
Luxury : 825 - $175 - 783 - 94.91%
Total Capacity :15004
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %14,711 - 98.04%
Average Income per Game$1,028,072
Year to Date Revenue$35,982,530
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$79,895,100
Farm Players Total Salaries$1,235,792
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,494,773
Farm Year To Date Expenses$1,068,836
Pro Salary Cap To Date$69,065,796
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,168,434
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$423,132
Pro Estimated Expenses$11,424,564
Farm Remaining Season Days27
Farm Expenses Per Days$6,504
Farm Estimated Expenses$175,608
Estimated Season Expenses$11,600,172
Estimated Season Salary Cap$80,419,323
Estimate Under Maximum Salary Cap of $82,500,000$2,080,677
Estimate Over Minimum Salary Cap of $61,000,000 $19,419,323
Current Bank Account$13,717,098
Projected Bank Account$8,285,360

Pro Players Salaries

Gabriel Landeskog (1 Way Contract) $8,600,000 (3)
-Salary Remaining : $1,222,105
Leon Draisaitl (Out of Payroll) $8,500,000 (1)
-Salary Remaining : $1,207,895
Morgan Rielly (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $1,065,789
Marc-Andre Fleury (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $994,737
Jesper Bratt (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $852,632
Mathew Dumba (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $852,632
Nikolaj Ehlers (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $852,632
Bo Horvat (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $781,579
Brady Skjei (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $746,053
Nick Bonino (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $582,632
Derek Forbort (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $497,368
Pius Suter (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $461,842
Kasperi Kapanen (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $454,737
Ryan Lindgren (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $426,316
Pierre Engvall (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $355,263
Ryan Donato (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $284,211
Alex Barre-Boulet $1,100,000 (3)
-Salary Remaining : $156,316
Oliver Kylington $1,000,000 (1)
-Salary Remaining : $142,105
Nate Thompson $960,000 (3)
-Salary Remaining : $136,421
Nathan Bastian $950,000 (1)
-Salary Remaining : $135,000
Jeremy Swayman $925,000 (1)
-Salary Remaining : $131,447
Ben Hutton $800,000 (2)
-Salary Remaining : $113,684
Alexandre Carrier $760,100 (1)
-Salary Remaining : $108,014
Total Pro Players23
Salary Commitment
Year 2022 : $88,395,100
Year 2023 : $27,960,000
Year 2024 : $18,160,000
Year 2025 : $7,500,000
Salary Average Commitment
Year 2022 : $53,045,100
Year 2023 : $16,460,000
Year 2024 : $10,860,000
Year 2025 : $650,000
Salary Cap with 1 Way Contract
Year 2022 : $88,395,100
Year 2023 : $27,960,000
Year 2024 : $18,160,000
Year 2025 : $7,500,000

Farm Players Salaries

Kale Clague $115,000 (2)
Salary Remaining : $115,000
Chase Pearson $97,125 (1)
Salary Remaining : $97,125
Pontus Andreasson $95,000 (2)
Salary Remaining : $95,000
Corey Andonovski $95,000 (2)
Salary Remaining : $95,000
Dennis Cholowski $94,500 (1)
Salary Remaining : $94,500
Scott Perunovich $92,500 (2)
Salary Remaining : $92,500
Connor Dewar $92,500 (1)
Salary Remaining : $92,500
Akira Schmid $85,083 (2)
Salary Remaining : $85,083
Ian McCoshen $84,000 (1)
Salary Remaining : $84,000
Ken Appleby $80,000 (4)
Salary Remaining : $80,000
Timothy Gettinger $77,000 (2)
Salary Remaining : $77,000
Semyon Der-Arguchintsev $76,667 (3)
Salary Remaining : $76,667
Matej Pekar $76,417 (2)
Salary Remaining : $76,417
Kyle Keyser $75,000 (1)
Salary Remaining : $75,000
Total Farm Players14
Salary Commitment
Year 2022 : $1,235,792
Year 2023 : $792,667
Year 2024 : $156,667
Year 2025 : $80,000
Salary Average Commitment
Year 2022 : $1,032,250
Year 2023 : $671,417
Year 2024 : $145,000
Year 2025 : $80,000

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6039 - $60 - 5,816 - 96.30%
Level 2: 5032 - $43 - 4,510 - 89.64%
Level 3: 2013 - $25 - 1,745 - 86.67%
Level 4: 4026 - $18 - 3,597 - 89.35%
Luxury : 1008 - $165 - 835 - 82.85%
Total Capacity :18118
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %16,503 - 91.09%
Average Income per Game$1,170,108
Year to Date Revenue$40,953,765
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,235,732
Farm Players Total Salaries$2,119,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,678,921
Farm Year To Date Expenses$1,869,735
Pro Salary Cap To Date$70,250,016
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,020,645
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$451,241
Pro Estimated Expenses$12,183,507
Farm Remaining Season Days27
Farm Expenses Per Days$11,153
Farm Estimated Expenses$301,131
Estimated Season Expenses$12,484,638
Estimated Season Salary Cap$82,362,459
Estimate Under Maximum Salary Cap of $82,500,000$137,541
Estimate Over Minimum Salary Cap of $61,000,000 $21,362,459
Current Bank Account$49,485,522
Projected Bank Account$44,021,529

Pro Players Salaries

Patrick Kane (1 Way Contract) $10,500,000 (1)
-Salary Remaining : $1,492,105
Alex Pietrangelo (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $1,350,000
Sean Couturier (1 Way Contract) $7,750,000 (4)
-Salary Remaining : $1,101,316
Colton Parayko (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $923,684
Brad Marchand (1 Way Contract) $6,125,000 (3)
-Salary Remaining : $870,395
Mark Scheifele (1 Way Contract) $6,125,000 (2)
-Salary Remaining : $870,395
Jaccob Slavin (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $781,579
Linus Ullmark (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $710,526
Travis Sanheim (1 Way Contract) $4,650,000 (1)
-Salary Remaining : $660,789
Andrew Copp (1 Way Contract) $4,110,732 (1)
-Salary Remaining : $584,157
Mattias Janmark (1 Way Contract) $3,800,000 (3)
-1 Way Contract Salary Cap : $3,800,000
-Salary Remaining : $540,000
Alexander Barabanov (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $355,263
Ryan Hartman $1,900,000 (2)
-Salary Remaining : $270,000
Andrew Cogliano $1,800,000 (1)
-Salary Remaining : $255,789
Noel Acciari $1,700,000 (4)
-Salary Remaining : $241,579
Tage Thompson $1,400,000 (1)
-Salary Remaining : $198,947
Josh Brown $1,300,000 (3)
-Salary Remaining : $184,737
Robert Bortuzzo $1,300,000 (2)
-Salary Remaining : $184,737
Antoine Roussel $1,000,000 (2)
-Salary Remaining : $142,105
Joey Daccord $925,000 (1)
-Salary Remaining : $131,447
Jesper Boqvist $925,000 (1)
-Salary Remaining : $131,447
Logan Thompson $925,000 (3)
-Salary Remaining : $131,447
Total Pro Players22
Salary Commitment
Year 2022 : $85,235,732
Year 2023 : $60,925,000
Year 2024 : $38,600,000
Year 2025 : $15,950,000
Salary Average Commitment
Year 2022 : $58,885,732
Year 2023 : $35,600,000
Year 2024 : $15,125,000
Year 2025 : $1,950,000
Salary Cap with 1 Way Contract
Year 2022 : $85,235,732
Year 2023 : $60,925,000
Year 2024 : $38,600,000
Year 2025 : $15,950,000

Farm Players Salaries

Tucker Poolman $140,000 (1)
Salary Remaining : $140,000
Matt Irwin $110,000 (1)
Salary Remaining : $110,000
Henrik Borgstrom $100,000 (1)
Salary Remaining : $100,000
Noah Juulsen $100,000 (1)
Salary Remaining : $100,000
Dylan Gambrell $100,000 (1)
Salary Remaining : $100,000
Noah Cates $95,000 (2)
Salary Remaining : $95,000
Simon Benoit $95,000 (2)
Salary Remaining : $95,000
Marc Del Gaizo $95,000 (2)
Salary Remaining : $95,000
Jack LaFontaine $95,000 (1)
Salary Remaining : $95,000
Mack Guzdaa $95,000 (3)
Salary Remaining : $95,000
Cam York $95,000 (3)
Salary Remaining : $95,000
Jonatan Berggren $95,000 (2)
Salary Remaining : $95,000
Lauri Pajuniemi $95,000 (2)
Salary Remaining : $95,000
Jordan Frasca $95,000 (3)
Salary Remaining : $95,000
Santtu Kinnunen $95,000 (2)
Salary Remaining : $95,000
Calle Sjalin $95,000 (2)
Salary Remaining : $95,000
Arber Xhekaj $95,000 (3)
Salary Remaining : $95,000
Lukas Klok $95,000 (1)
Salary Remaining : $95,000
Peter Diliberatore $95,000 (2)
Salary Remaining : $95,000
Cole Koepke $84,250 (1)
Salary Remaining : $84,250
Jake Leschyshyn $77,833 (1)
Salary Remaining : $77,833
Jack Studnicka $76,917 (1)
Salary Remaining : $76,917
Total Farm Players22
Salary Commitment
Year 2022 : $2,119,000
Year 2023 : $1,140,000
Year 2024 : $380,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,832,166
Year 2023 : $953,166
Year 2024 : $330,000
Year 2025 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameSeattle Center Arena
Level 1: 6000 - $60 - 5,434 - 90.56%
Level 2: 5000 - $40 - 4,549 - 90.98%
Level 3: 2000 - $25 - 1,859 - 92.93%
Level 4: 4000 - $15 - 3,808 - 95.20%
Luxury : 1000 - $160 - 874 - 87.38%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %16,523 - 91.79%
Average Income per Game$1,121,552
Year to Date Revenue$39,254,323
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$66,537,528
Farm Players Total Salaries$1,050,167
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$63,983,242
Farm Year To Date Expenses$933,039
Pro Salary Cap To Date$63,554,307
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,729,313
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$352,829
Pro Estimated Expenses$9,526,383
Farm Remaining Season Days27
Farm Expenses Per Days$5,527
Farm Estimated Expenses$149,229
Estimated Season Expenses$9,675,612
Estimated Season Salary Cap$73,009,653
Estimate Under Maximum Salary Cap of $82,500,000$9,490,347
Estimate Over Minimum Salary Cap of $61,000,000 $12,009,653
Current Bank Account$27,999,844
Projected Bank Account$25,053,545

Pro Players Salaries

Torey Krug (1 Way Contract) $6,400,000 (2)
-Salary Remaining : $909,474
Reilly Smith (1 Way Contract) $6,250,000 (4)
-Salary Remaining : $888,158
T.J. Oshie (1 Way Contract) $6,150,000 (2)
-Salary Remaining : $873,947
Jakob Silfverberg (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $746,053
Craig Smith (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $675,000
Jake Allen (1 Way Contract) $4,350,000 (1)
-Salary Remaining : $618,158
Jake DeBrusk (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $568,421
Matt Grzelcyk (1 Way Contract) $3,687,500 (2)
-Salary Remaining : $524,013
Carson Soucy (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $390,789
Henri Jokiharju (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $355,263
Kaapo Kahkonen (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $355,263
Matt Benning (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $319,737
Darren Helm (1 Way Contract) $2,250,000 (2)
-1 Way Contract Salary Cap : $2,250,000
-Salary Remaining : $319,737
Ryan Graves (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $284,211
Devin Shore $1,999,999 (2)
-Salary Remaining : $284,210
Caleb Jones $1,900,000 (2)
-Salary Remaining : $270,000
Brian Elliott $1,750,029 (1)
-Salary Remaining : $248,688
William Carrier (Out of Payroll) $1,400,000 (2)
-Salary Remaining : $198,947
Tomas Nosek $1,400,000 (2)
-Salary Remaining : $198,947
Riley Stillman $1,350,000 (2)
-Salary Remaining : $191,842
Ryan Lomberg $800,000 (2)
-Salary Remaining : $113,684
Matty Beniers $750,000 (1)
-Salary Remaining : $106,579
Vinni Lettieri $750,000 (1)
-Salary Remaining : $106,579
Andrew Poturalski $750,000 (2)
-Salary Remaining : $106,579
Total Pro Players24
Salary Commitment
Year 2022 : $67,937,528
Year 2023 : $57,087,499
Year 2024 : $12,500,000
Year 2025 : $12,500,000
Salary Average Commitment
Year 2022 : $44,650,028
Year 2023 : $31,749,999
Year 2024 : $2,650,000
Year 2025 : $2,650,000
Salary Cap with 1 Way Contract
Year 2022 : $67,937,528
Year 2023 : $52,837,499
Year 2024 : $8,250,000
Year 2025 : $8,250,000

Farm Players Salaries

Victor Mete $180,000 (2)
Salary Remaining : $180,000
Zack MacEwen $125,000 (2)
Salary Remaining : $125,000
Jared Davidson $95,000 (3)
Salary Remaining : $95,000
Philip Kemp $92,500 (1)
Salary Remaining : $92,500
Philip Broberg $86,333 (3)
Salary Remaining : $86,333
Trey Fix-Wolansky $80,917 (1)
Salary Remaining : $80,917
Luke Henman $79,167 (2)
Salary Remaining : $79,167
Tyler Benson $78,750 (1)
Salary Remaining : $78,750
Logan Brown $78,750 (1)
Salary Remaining : $78,750
Bokondji Imama $78,750 (1)
Salary Remaining : $78,750
Dimitri Samorukov $75,000 (1)
Salary Remaining : $75,000
Total Farm Players11
Salary Commitment
Year 2022 : $1,050,167
Year 2023 : $565,500
Year 2024 : $181,333
Year 2025 : $0
Salary Average Commitment
Year 2022 : $842,584
Year 2023 : $409,167
Year 2024 : $140,000
Year 2025 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6500 - $48 - 6,211 - 95.55%
Level 2: 5416 - $36 - 5,091 - 93.99%
Level 3: 2166 - $22 - 2,044 - 94.37%
Level 4: 4333 - $14 - 4,087 - 94.33%
Luxury : 1085 - $148 - 1,024 - 94.42%
Total Capacity :19500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %18,457 - 94.65%
Average Income per Game$1,090,542
Year to Date Revenue$39,259,514
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,902,917
Farm Players Total Salaries$2,266,974
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,692,043
Farm Year To Date Expenses$1,931,305
Pro Salary Cap To Date$70,263,052
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,452,710
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$444,226
Pro Estimated Expenses$11,994,102
Farm Remaining Season Days27
Farm Expenses Per Days$11,931
Farm Estimated Expenses$322,137
Estimated Season Expenses$12,316,239
Estimated Season Salary Cap$82,186,090
Estimate Under Maximum Salary Cap of $82,500,000$313,910
Estimate Over Minimum Salary Cap of $61,000,000 $21,186,090
Current Bank Account$88,514,399
Projected Bank Account$81,650,870

Pro Players Salaries

Jack Eichel (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $1,421,053
Andrei Vasilevskiy (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $1,350,000
Ivan Provorov (1 Way Contract) $6,750,000 (2)
-Salary Remaining : $959,211
Ryan Nugent-Hopkins (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $852,632
Esa Lindell (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $824,211
Travis Konecny (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $781,579
Tyler Toffoli (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $724,737
Tyler Bertuzzi (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $675,000
Jamie Oleksiak (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $639,474
Christian Dvorak (1 Way Contract) $4,450,000 (2)
-Salary Remaining : $632,368
Adam Larsson (1 Way Contract) $4,166,667 (3)
-Salary Remaining : $592,105
Boone Jenner (1 Way Contract) $3,750,000 (4)
-Salary Remaining : $532,895
Calle Jarnkrok (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $426,316
Vladislav Gavrikov (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $397,895
Trevor Moore (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $298,421
Jani Hakanpaa $1,500,000 (2)
-Salary Remaining : $213,158
Sam Gagner $1,000,000 (1)
-Salary Remaining : $142,105
Kaapo Kakko $925,000 (1)
-Salary Remaining : $131,447
Thomas Greiss $800,000 (2)
-Salary Remaining : $113,684
Juho Lammikko $761,250 (1)
-Salary Remaining : $108,178
Kyle Burroughs $750,000 (1)
-Salary Remaining : $106,579
Total Pro Players21
Salary Commitment
Year 2022 : $83,902,917
Year 2023 : $52,016,667
Year 2024 : $18,416,667
Year 2025 : $3,750,000
Salary Average Commitment
Year 2022 : $73,291,667
Year 2023 : $48,066,667
Year 2024 : $15,316,667
Year 2025 : $650,000
Salary Cap with 1 Way Contract
Year 2022 : $83,902,917
Year 2023 : $52,016,667
Year 2024 : $18,416,667
Year 2025 : $3,750,000

Farm Players Salaries

Lukas Sedlak $120,000 (4)
Salary Remaining : $120,000
Hunter Shepard $97,125 (1)
Salary Remaining : $97,125
Marc McLaughlin $95,000 (2)
Salary Remaining : $95,000
Nick Swaney $92,500 (1)
Salary Remaining : $92,500
Cedric Pare $92,500 (1)
Salary Remaining : $92,500
Shane Pinto $92,500 (2)
Salary Remaining : $92,500
Pavel Dorofeyev $92,500 (2)
Salary Remaining : $92,500
Filip Lindberg $92,500 (1)
Salary Remaining : $92,500
Vladimir Tkachev $92,500 (1)
Salary Remaining : $92,500
Dustin Tokarski $90,000 (1)
Salary Remaining : $90,000
Jesse Ylonen $88,083 (2)
Salary Remaining : $88,083
Maxim Letunov $87,700 (2)
Salary Remaining : $87,700
Taylor Raddysh $87,675 (2)
Salary Remaining : $87,675
Cody Glass $86,333 (1)
Salary Remaining : $86,333
Graeme Clarke $85,083 (2)
Salary Remaining : $85,083
Maxim Cajkovic $85,083 (3)
Salary Remaining : $85,083
Samuel Bolduc $84,250 (2)
Salary Remaining : $84,250
Mason Millman $81,833 (2)
Salary Remaining : $81,833
Justin Bailey $80,000 (1)
Salary Remaining : $80,000
Matthew Robertson $79,750 (3)
Salary Remaining : $79,750
Josh Brook $79,500 (1)
Salary Remaining : $79,500
Vladislav Kolyachonok $78,917 (2)
Salary Remaining : $78,917
Nikita Okhotyuk $78,917 (2)
Salary Remaining : $78,917
Colton White $76,650 (1)
Salary Remaining : $76,650
Brandon Gignac $75,075 (1)
Salary Remaining : $75,075
Luka Burzan $75,000 (2)
Salary Remaining : $75,000
Total Farm Players26
Salary Commitment
Year 2022 : $2,266,974
Year 2023 : $1,312,291
Year 2024 : $284,833
Year 2025 : $120,000
Salary Average Commitment
Year 2022 : $2,081,891
Year 2023 : $1,179,783
Year 2024 : $205,000
Year 2025 : $75,000

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6266 - $75 - 4,558 - 72.75%
Level 2: 5222 - $48 - 3,892 - 74.52%
Level 3: 2088 - $30 - 1,645 - 78.80%
Level 4: 4177 - $19 - 3,539 - 84.73%
Luxury : 1047 - $150 - 1,007 - 96.17%
Total Capacity :18800
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %14,641 - 77.88%
Average Income per Game$1,138,717
Year to Date Revenue$42,132,529
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$84,046,000
Farm Players Total Salaries$2,083,750
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,640,766
Farm Year To Date Expenses$1,685,181
Pro Salary Cap To Date$70,211,819
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,554,868
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$444,979
Pro Estimated Expenses$12,014,433
Farm Remaining Season Days27
Farm Expenses Per Days$10,967
Farm Estimated Expenses$296,109
Estimated Season Expenses$12,310,542
Estimated Season Salary Cap$82,155,188
Estimate Under Maximum Salary Cap of $82,500,000$344,812
Estimate Over Minimum Salary Cap of $61,000,000 $21,155,188
Current Bank Account$52,546,860
Projected Bank Account$44,791,186

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (2)
-Salary Remaining : $1,776,316
Artemi Panarin (1 Way Contract) $10,750,000 (1)
-Salary Remaining : $1,527,632
John Carlson (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $1,136,842
Johnny Gaudreau (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $959,211
Ryan McDonagh (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $959,211
Chris Kreider (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $923,684
Igor Shesterkin (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $568,421
MacKenzie Weegar (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $497,368
Mason Marchment (1 Way Contract) $3,375,000 (1)
-Salary Remaining : $479,605
Radek Faksa (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $461,842
Brayden McNabb (1 Way Contract) $2,850,000 (3)
-Salary Remaining : $405,000
Mark Pysyk (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $284,211
Cal Clutterbuck (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $284,211
Mark Borowiecki (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $284,211
Blake Comeau (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $284,211
Yakov Trenin $1,500,000 (2)
-Salary Remaining : $213,158
Max Jones $1,295,000 (2)
-Salary Remaining : $184,026
Jimmy Vesey $1,200,000 (1)
-Salary Remaining : $170,526
Sam Carrick $1,200,000 (2)
-Salary Remaining : $170,526
Jacob Middleton $951,000 (1)
-Salary Remaining : $135,142
Eetu Luostarinen $925,000 (1)
-Salary Remaining : $131,447
Anton Khudobin $750,000 (2)
-Salary Remaining : $106,579
Total Pro Players22
Salary Commitment
Year 2022 : $84,046,000
Year 2023 : $33,845,000
Year 2024 : $6,100,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $76,821,000
Year 2023 : $30,695,000
Year 2024 : $3,900,000
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $84,046,000
Year 2023 : $33,845,000
Year 2024 : $6,100,000
Year 2025 : $0

Farm Players Salaries

Jordan Martinook $190,000 (3)
Salary Remaining : $190,000
Nicolas Deslauriers $120,000 (2)
Salary Remaining : $120,000
Wayne Simmonds $120,000 (1)
Salary Remaining : $120,000
Shane Gersich $100,000 (1)
Salary Remaining : $100,000
Fredrik Claesson $100,000 (2)
Salary Remaining : $100,000
Jacob MacDonald $100,000 (2)
Salary Remaining : $100,000
Julien Gauthier $100,000 (1)
Salary Remaining : $100,000
Karson Kuhlman $100,000 (1)
Salary Remaining : $100,000
Andrew Shortridge $100,000 (1)
Salary Remaining : $100,000
Parker Kelly $95,000 (2)
Salary Remaining : $95,000
Alex Green $95,000 (1)
Salary Remaining : $95,000
Cam Morrison $95,000 (2)
Salary Remaining : $95,000
Nathan Legare $95,000 (3)
Salary Remaining : $95,000
Declan McDonnel $95,000 (3)
Salary Remaining : $95,000
Ben Meyers $95,000 (2)
Salary Remaining : $95,000
Brett Murray $92,500 (1)
Salary Remaining : $92,500
Tyce Thompson $91,250 (1)
Salary Remaining : $91,250
Alex Lyon $75,000 (2)
Salary Remaining : $75,000
Martin Marincin $75,000 (2)
Salary Remaining : $75,000
Devan Dubnyk $75,000 (1)
Salary Remaining : $75,000
Michael Hutchinson $75,000 (2)
Salary Remaining : $75,000
Total Farm Players21
Salary Commitment
Year 2022 : $2,083,750
Year 2023 : $1,210,000
Year 2024 : $380,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,693,750
Year 2023 : $1,000,000
Year 2024 : $350,000
Year 2025 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6015 - $80 - 4,023 - 66.88%
Level 2: 5177 - $60 - 3,141 - 60.68%
Level 3: 2271 - $40 - 1,363 - 60.02%
Level 4: 4142 - $25 - 2,560 - 61.80%
Luxury : 1036 - $150 - 993 - 95.83%
Total Capacity :18641
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %12,080 - 64.80%
Average Income per Game$1,112,197
Year to Date Revenue$38,926,882
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$75,475,000
Farm Players Total Salaries$959,500
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$66,869,883
Farm Year To Date Expenses$889,496
Pro Salary Cap To Date$66,440,914
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,673,180
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$399,868
Pro Estimated Expenses$10,796,436
Farm Remaining Season Days27
Farm Expenses Per Days$5,050
Farm Estimated Expenses$136,350
Estimated Season Expenses$10,932,786
Estimated Season Salary Cap$77,166,313
Estimate Under Maximum Salary Cap of $82,500,000$5,333,687
Estimate Over Minimum Salary Cap of $61,000,000 $16,166,313
Current Bank Account$29,023,153
Projected Bank Account$24,763,547

Pro Players Salaries

Carey Price (1 Way Contract) $10,500,000 (1)
-Salary Remaining : $1,492,105
Nicklas Backstrom (Out of Payroll) $9,200,000 (2)
-Salary Remaining : $1,307,368
David Krejci (1 Way Contract) $7,250,000 (2)
-1 Way Contract Salary Cap : $7,250,000
-Salary Remaining : $1,030,263
Nate Schmidt (1 Way Contract) $5,950,000 (1)
-Salary Remaining : $845,526
Evgenii Dadonov (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $746,053
Mike Matheson (1 Way Contract) $4,875,000 (1)
-Salary Remaining : $692,763
Tanner Pearson (1 Way Contract) $4,150,000 (2)
-Salary Remaining : $589,737
Justin Braun (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $582,632
Vladislav Namestnikov (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $568,421
Joel Armia (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $497,368
Frank Vatrano (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $390,789
Troy Stecher (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $355,263
Zemgus Girgensons (1 Way Contract) $2,400,000 (3)
-Salary Remaining : $341,053
Matthew Nieto (1 Way Contract) $2,350,000 (2)
-Salary Remaining : $333,947
Ben Harpur (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $284,211
Cory Schneider (Out of Payroll) $2,000,000 (1)
-Salary Remaining : $284,211
Joey Anderson (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $284,211
Chris Wagner (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $284,211
Joe Thornton (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $284,211
Calvin Pickard (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $284,211
Juuso Valimaki $1,550,000 (2)
-Salary Remaining : $220,263
Christian Wolanin $1,500,000 (1)
-Salary Remaining : $213,158
Sebastian Aho $1,025,000 (1)
-Salary Remaining : $145,658
Mattias Samuelsson $925,000 (2)
-Salary Remaining : $131,447
Josh Leivo $900,000 (1)
-Salary Remaining : $127,895
Total Pro Players25
Salary Commitment
Year 2022 : $86,675,000
Year 2023 : $44,175,000
Year 2024 : $5,900,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $64,825,000
Year 2023 : $31,575,000
Year 2024 : $4,150,000
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $86,675,000
Year 2023 : $44,175,000
Year 2024 : $5,900,000
Year 2025 : $0

Farm Players Salaries

Mathias Lafreniere $95,000 (2)
Salary Remaining : $95,000
Peyton Krebs $95,000 (3)
Salary Remaining : $95,000
Joel Hofer $92,500 (2)
Salary Remaining : $92,500
Marco Rossi $92,500 (3)
Salary Remaining : $92,500
Layton Ahac $92,500 (2)
Salary Remaining : $92,500
John Ludvig $92,500 (2)
Salary Remaining : $92,500
Alexander True $85,000 (1)
Salary Remaining : $85,000
Matthew Highmore $82,500 (1)
Salary Remaining : $82,500
Leon Gawanke $81,000 (1)
Salary Remaining : $81,000
Benjamin Jones $76,000 (1)
Salary Remaining : $76,000
Pavel Gogolev $75,000 (2)
Salary Remaining : $75,000
Total Farm Players11
Salary Commitment
Year 2022 : $959,500
Year 2023 : $635,000
Year 2024 : $187,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $896,417
Year 2023 : $571,917
Year 2024 : $154,417
Year 2025 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6416 - $60 - 5,862 - 91.37%
Level 2: 5347 - $40 - 4,643 - 86.83%
Level 3: 2138 - $25 - 1,918 - 89.72%
Level 4: 4277 - $15 - 3,784 - 88.47%
Luxury : 1072 - $150 - 1,027 - 95.82%
Total Capacity :19250
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %17,234 - 89.53%
Average Income per Game$1,167,780
Year to Date Revenue$40,872,285
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$88,469,665
Farm Players Total Salaries$2,135,250
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,692,208
Farm Year To Date Expenses$1,963,775
Pro Salary Cap To Date$68,263,283
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,006,677
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$468,261
Pro Estimated Expenses$12,643,047
Farm Remaining Season Days27
Farm Expenses Per Days$11,238
Farm Estimated Expenses$303,426
Estimated Season Expenses$12,946,473
Estimated Season Salary Cap$80,835,293
Estimate Under Maximum Salary Cap of $82,500,000$1,664,707
Estimate Over Minimum Salary Cap of $61,000,000 $19,835,293
Current Bank Account$86,220,066
Projected Bank Account$80,280,270

Pro Players Salaries

John Tavares (1 Way Contract) $11,000,000 (1)
-Salary Remaining : $1,563,158
Nikita Kucherov (1 Way Contract) $9,500,000 (3)
-Salary Remaining : $1,350,000
Evgeny Kuznetsov (1 Way Contract) $7,800,000 (3)
-Salary Remaining : $1,108,421
Jeff Carter (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $923,684
Ryan Ellis (1 Way Contract) $6,250,000 (1)
-Salary Remaining : $888,158
Jake Guentzel (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $852,632
Kyle Okposo (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $852,632
Jake Muzzin (1 Way Contract) $5,625,000 (2)
-Salary Remaining : $799,342
Juuse Saros (1 Way Contract) $5,400,000 (4)
-Salary Remaining : $767,368
Tom Wilson (1 Way Contract) $5,166,666 (2)
-Salary Remaining : $734,210
Phillip Danault (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $603,947
Conor Sheary (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $426,316
Nick Jensen (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $355,263
Teddy Blueger (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $312,632
Yegor Sharangovich (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $284,211
Pavel Francouz (Out of Payroll) $1,999,999 (2)
-Salary Remaining : $284,210
Michael Bunting $1,000,000 (1)
-Salary Remaining : $142,105
Trevor Zegras (Out of Payroll) $925,000 (2)
-Salary Remaining : $131,447
K'Andre Miller $925,000 (2)
-Salary Remaining : $131,447
Cale Makar $880,833 (1)
-Salary Remaining : $125,171
Moritz Seider $866,333 (3)
-Salary Remaining : $123,110
Martin Fehervary $805,833 (1)
-Salary Remaining : $114,513
Steven Lorentz $800,000 (2)
-Salary Remaining : $113,684
Total Pro Players23
Salary Commitment
Year 2022 : $91,394,664
Year 2023 : $45,507,998
Year 2024 : $23,566,333
Year 2025 : $5,400,000
Salary Average Commitment
Year 2022 : $48,862,499
Year 2023 : $17,291,666
Year 2024 : $2,600,000
Year 2025 : $650,000
Salary Cap with 1 Way Contract
Year 2022 : $91,394,664
Year 2023 : $45,507,998
Year 2024 : $23,566,333
Year 2025 : $5,400,000

Farm Players Salaries

Mitchell Chaffee $97,125 (1)
Salary Remaining : $97,125
Brandon Bussi $95,000 (1)
Salary Remaining : $95,000
Strauss Mann $95,000 (1)
Salary Remaining : $95,000
David Hrenak $95,000 (1)
Salary Remaining : $95,000
Anton Levtchi $95,000 (1)
Salary Remaining : $95,000
Sam Hentges $95,000 (2)
Salary Remaining : $95,000
Matt Maggio $95,000 (3)
Salary Remaining : $95,000
Ben King $95,000 (3)
Salary Remaining : $95,000
John Leonard $92,500 (1)
Salary Remaining : $92,500
Wade Allison $92,500 (1)
Salary Remaining : $92,500
Jack Rathbone $92,500 (1)
Salary Remaining : $92,500
Tyler Madden $92,500 (2)
Salary Remaining : $92,500
Jasper Weatherby $92,500 (1)
Salary Remaining : $92,500
Lukas Reichel $92,500 (3)
Salary Remaining : $92,500
Jack McBain $88,375 (3)
Salary Remaining : $88,375
John-Jason Peterka $85,583 (3)
Salary Remaining : $85,583
Angus Crookshank $83,833 (2)
Salary Remaining : $83,833
Donovan Sebrango $82,833 (3)
Salary Remaining : $82,833
Nikita Alexandrov $81,667 (3)
Salary Remaining : $81,667
Michael Dipietro $81,167 (1)
Salary Remaining : $81,167
Riley Damiani $80,333 (2)
Salary Remaining : $80,333
Nick Robertson $79,667 (3)
Salary Remaining : $79,667
Martin Pospisil $79,667 (1)
Salary Remaining : $79,667
Tyler Angle $75,000 (1)
Salary Remaining : $75,000
Total Farm Players24
Salary Commitment
Year 2022 : $2,135,250
Year 2023 : $1,052,291
Year 2024 : $700,625
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,995,666
Year 2023 : $949,832
Year 2024 : $598,166
Year 2025 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 5646 - $81 - 3,888 - 68.86%
Level 2: 4705 - $75 - 2,823 - 60.00%
Level 3: 1882 - $65 - 1,129 - 59.99%
Level 4: 3764 - $50 - 2,258 - 59.99%
Luxury : 943 - $145 - 933 - 98.92%
Total Capacity :16940
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %11,031 - 65.12%
Average Income per Game$1,220,704
Year to Date Revenue$41,503,934
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$59,270,499
Farm Players Total Salaries$2,223,587
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$55,016,646
Farm Year To Date Expenses$1,907,217
Pro Salary Cap To Date$54,587,720
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,544,928
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$314,582
Pro Estimated Expenses$8,493,714
Farm Remaining Season Days27
Farm Expenses Per Days$11,703
Farm Estimated Expenses$315,981
Estimated Season Expenses$8,809,695
Estimated Season Salary Cap$63,010,370
Estimate Under Maximum Salary Cap of $82,500,000$19,489,630
Estimate Over Minimum Salary Cap of $61,000,000 $2,010,370
Current Bank Account$114,977,031
Projected Bank Account$114,712,264

Pro Players Salaries

Brock Boeser (1 Way Contract) $6,650,000 (3)
-Salary Remaining : $945,000
Nathan MacKinnon (1 Way Contract) $6,300,000 (1)
-Salary Remaining : $895,263
Kyle Palmieri (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $852,632
Tomas Tatar (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $852,632
Anthony Mantha (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $852,632
Ville Husso (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $639,474
Sam Bennett (1 Way Contract) $4,425,000 (4)
-Salary Remaining : $628,816
Gustav Forsling (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $355,263
Filip Chytil (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $326,842
Ryan Murray (1 Way Contract) $2,200,000 (4)
-Salary Remaining : $312,632
Ethan Bear (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $284,211
Sammy Blais $1,700,000 (2)
-Salary Remaining : $241,579
Brendan Lemieux $1,393,750 (1)
-Salary Remaining : $198,059
Nicolas Meloche $1,300,000 (2)
-Salary Remaining : $184,737
Michael McCarron $1,150,000 (2)
-Salary Remaining : $163,421
Jalen Chatfield $1,119,250 (1)
-Salary Remaining : $159,051
Trent Frederic $1,050,000 (1)
-Salary Remaining : $149,211
Spencer Knight $925,000 (3)
-Salary Remaining : $131,447
Cale Fleury (Out of Payroll) $900,000 (1)
-Salary Remaining : $127,895
Eeli Tolvanen $894,166 (1)
-Salary Remaining : $127,066
Morgan Frost $863,333 (1)
-Salary Remaining : $122,684
Total Pro Players21
Salary Commitment
Year 2022 : $60,170,499
Year 2023 : $40,850,000
Year 2024 : $20,200,000
Year 2025 : $6,625,000
Salary Average Commitment
Year 2022 : $41,132,499
Year 2023 : $25,025,000
Year 2024 : $10,425,000
Year 2025 : $2,850,000
Salary Cap with 1 Way Contract
Year 2022 : $60,170,499
Year 2023 : $40,850,000
Year 2024 : $20,200,000
Year 2025 : $6,625,000

Farm Players Salaries

Brendan Perlini $111,925 (1)
Salary Remaining : $111,925
Louis Belpedio $110,000 (2)
Salary Remaining : $110,000
Vasily Podkolzin $95,000 (3)
Salary Remaining : $95,000
Thomas Harley $95,000 (3)
Salary Remaining : $95,000
Samuel Fagemo $92,500 (2)
Salary Remaining : $92,500
Jake Christiansen $92,500 (1)
Salary Remaining : $92,500
Vitaly Kravtsov $92,500 (1)
Salary Remaining : $92,500
Victor Soderstrom $92,500 (2)
Salary Remaining : $92,500
Bryce Kindopp $92,500 (1)
Salary Remaining : $92,500
William Lockwood $92,500 (1)
Salary Remaining : $92,500
Cameron Crotty $92,500 (1)
Salary Remaining : $92,500
William Lagesson $91,850 (1)
Salary Remaining : $91,850
Beck Malenstyn $90,000 (2)
Salary Remaining : $90,000
Ryan Suzuki $89,417 (2)
Salary Remaining : $89,417
Adam Brooks $87,600 (1)
Salary Remaining : $87,600
Jonah Gadjovich $86,500 (1)
Salary Remaining : $86,500
Ty Ronning $82,600 (1)
Salary Remaining : $82,600
Carson Focht $82,167 (2)
Salary Remaining : $82,167
Yegor Sokolov $81,833 (2)
Salary Remaining : $81,833
Alexander Khovanov $81,168 (2)
Salary Remaining : $81,168
Adam Ruzicka $80,167 (1)
Salary Remaining : $80,167
Arturs Silovs $79,611 (2)
Salary Remaining : $79,611
Stuart Skinner $78,417 (1)
Salary Remaining : $78,417
Sasha Chmelevski $77,833 (1)
Salary Remaining : $77,833
Jaret Anderson-Dolan $75,000 (1)
Salary Remaining : $75,000
Total Farm Players25
Salary Commitment
Year 2022 : $2,223,588
Year 2023 : $989,196
Year 2024 : $190,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,011,112
Year 2023 : $912,445
Year 2024 : $154,417
Year 2025 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameSommet Center
Level 1: 5704 - $65 - 5,322 - 93.31%
Level 2: 4753 - $42 - 4,666 - 98.16%
Level 3: 1901 - $30 - 1,568 - 82.48%
Level 4: 3802 - $21 - 2,931 - 77.08%
Luxury : 953 - $158 - 911 - 95.59%
Total Capacity :17113
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %15,398 - 89.98%
Average Income per Game$1,136,042
Year to Date Revenue$38,625,439
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,036,667
Farm Players Total Salaries$2,438,792
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$66,172,392
Farm Year To Date Expenses$2,156,132
Pro Salary Cap To Date$65,743,449
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,952,296
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$392,298
Pro Estimated Expenses$10,592,046
Farm Remaining Season Days27
Farm Expenses Per Days$12,836
Farm Estimated Expenses$346,572
Estimated Season Expenses$10,938,618
Estimated Season Salary Cap$76,264,458
Estimate Under Maximum Salary Cap of $82,500,000$6,235,542
Estimate Over Minimum Salary Cap of $61,000,000 $15,264,458
Current Bank Account$65,747,777
Projected Bank Account$62,761,455

Pro Players Salaries

Miro Heiskanen (1 Way Contract) $8,450,000 (4)
-Salary Remaining : $1,200,789
John Gibson (1 Way Contract) $6,400,000 (1)
-Salary Remaining : $909,474
Jonathan Drouin (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $781,579
Jonathan Bernier (1 Way Contract) $5,200,000 (1)
-Salary Remaining : $738,947
Alexander Wennberg (1 Way Contract) $4,900,000 (1)
-Salary Remaining : $696,316
Andrew Mangiapane (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $639,474
James Neal (1 Way Contract) $4,500,000 (2)
-1 Way Contract Salary Cap : $4,500,000
-Salary Remaining : $639,474
Dmitry Kulikov (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $497,368
Alexander Kerfoot (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $497,368
Andreas Johnsson (1 Way Contract) $3,400,000 (1)
-Salary Remaining : $483,158
Andreas Athanasiou (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $468,947
Nick Bjugstad (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $461,842
Zack Kassian (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $454,737
Sean Walker (1 Way Contract) $2,650,000 (2)
-Salary Remaining : $376,579
Mathieu Joseph (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $355,263
Travis Dermott (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $284,211
Rudolfs Balcers $1,550,000 (1)
-Salary Remaining : $220,263
Nicolas Aube-Kubel $1,500,000 (1)
-Salary Remaining : $213,158
Urho Vaakanainen $1,500,000 (2)
-Salary Remaining : $213,158
Dylan Samberg $925,000 (1)
-Salary Remaining : $131,447
Cole Sillinger $925,000 (3)
-Salary Remaining : $131,447
Janis Moser $886,667 (2)
-Salary Remaining : $126,000
Total Pro Players22
Salary Commitment
Year 2022 : $74,036,667
Year 2023 : $35,911,667
Year 2024 : $13,875,000
Year 2025 : $8,450,000
Salary Average Commitment
Year 2022 : $53,575,000
Year 2023 : $24,200,000
Year 2024 : $5,800,000
Year 2025 : $650,000
Salary Cap with 1 Way Contract
Year 2022 : $74,036,667
Year 2023 : $35,911,667
Year 2024 : $13,875,000
Year 2025 : $8,450,000

Farm Players Salaries

Jarred Tinordi $175,000 (2)
Salary Remaining : $175,000
Kyle Capobianco $130,000 (2)
Salary Remaining : $130,000
Sam Steel $120,000 (2)
Salary Remaining : $120,000
Libor Hajek $120,000 (2)
Salary Remaining : $120,000
Taro Hirose $111,925 (1)
Salary Remaining : $111,925
Jansen Harkins $110,000 (1)
Salary Remaining : $110,000
Johnny Kovacevic $100,000 (2)
Salary Remaining : $100,000
Brinson Pasichnuk $92,500 (1)
Salary Remaining : $92,500
Martin Kaut $92,500 (1)
Salary Remaining : $92,500
Aleksi Heponiemi $92,500 (1)
Salary Remaining : $92,500
Thomas Bordeleau $91,667 (2)
Salary Remaining : $91,667
Nicolas Beaudin $89,417 (1)
Salary Remaining : $89,417
Arvid Soderblom $88,375 (2)
Salary Remaining : $88,375
Lassi Thomson $86,333 (2)
Salary Remaining : $86,333
Samuel Poulin $86,333 (3)
Salary Remaining : $86,333
Garrett Pilon $81,950 (1)
Salary Remaining : $81,950
Ivan Prosvetov $80,917 (1)
Salary Remaining : $80,917
Will Reilly $80,625 (1)
Salary Remaining : $80,625
Jan Jenik $79,500 (2)
Salary Remaining : $79,500
Axel Andersson $77,250 (2)
Salary Remaining : $77,250
Zach Sawchenko $77,000 (1)
Salary Remaining : $77,000
Max Willman $75,000 (3)
Salary Remaining : $75,000
Cooper Zech $75,000 (1)
Salary Remaining : $75,000
Hudson Fasching $75,000 (2)
Salary Remaining : $75,000
Anton Blidh $75,000 (3)
Salary Remaining : $75,000
Logan Shaw $75,000 (1)
Salary Remaining : $75,000
Total Farm Players26
Salary Commitment
Year 2022 : $2,438,792
Year 2023 : $1,379,458
Year 2024 : $236,333
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,055,917
Year 2023 : $1,108,083
Year 2024 : $215,000
Year 2025 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6066 - $65 - 4,990 - 82.26%
Level 2: 5055 - $43 - 4,569 - 90.39%
Level 3: 2022 - $28 - 1,908 - 94.34%
Level 4: 4044 - $18 - 3,925 - 97.06%
Luxury : 1013 - $160 - 864 - 85.28%
Total Capacity :18200
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %16,255 - 89.31%
Average Income per Game$1,139,554
Year to Date Revenue$39,884,374
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$60,112,542
Farm Players Total Salaries$1,331,309
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$59,509,257
Farm Year To Date Expenses$956,233
Pro Salary Cap To Date$59,080,299
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,837,321
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$319,013
Pro Estimated Expenses$8,613,351
Farm Remaining Season Days27
Farm Expenses Per Days$7,007
Farm Estimated Expenses$189,189
Estimated Season Expenses$8,802,540
Estimated Season Salary Cap$67,622,613
Estimate Under Maximum Salary Cap of $82,500,000$14,877,387
Estimate Over Minimum Salary Cap of $61,000,000 $6,622,613
Current Bank Account$39,703,490
Projected Bank Account$37,738,271

Pro Players Salaries

Zach Werenski (1 Way Contract) $10,541,670 (1)
-Salary Remaining : $1,498,026
Filip Forsberg (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $1,136,842
Derek Stepan (1 Way Contract) $7,600,001 (1)
-Salary Remaining : $1,080,000
Nick Schmaltz (Out of Payroll) $5,850,000 (2)
-Salary Remaining : $831,316
Calvin Petersen (Out of Payroll) $5,000,000 (3)
-Salary Remaining : $710,526
Carter Verhaeghe (1 Way Contract) $4,166,667 (3)
-Salary Remaining : $592,105
Marcus Pettersson (1 Way Contract) $3,755,000 (3)
-Salary Remaining : $533,605
Mike Reilly (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $426,316
Erik Cernak (1 Way Contract) $2,950,000 (1)
-Salary Remaining : $419,211
Warren Foegele (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $390,789
Derek Grant (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $369,474
Casey Mittelstadt (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $355,263
Rem Pitlick $1,100,000 (2)
-Salary Remaining : $156,316
Chris Tierney $1,100,000 (2)
-Salary Remaining : $156,316
Rocco Grimaldi (Out of Payroll) $990,000 (2)
-Salary Remaining : $140,684
Alexis Lafreniere $925,000 (2)
-Salary Remaining : $131,447
Quinn Hughes $925,000 (1)
-Salary Remaining : $131,447
Tommy Novak $858,375 (1)
-Salary Remaining : $121,980
Adam Erne $800,000 (1)
-Salary Remaining : $113,684
Matt Villalta $778,333 (1)
-Salary Remaining : $110,605
Darren Raddysh $762,500 (2)
-Salary Remaining : $108,355
Dylan Ferguson (Out of Payroll) $750,000 (2)
-Salary Remaining : $106,579
Total Pro Players22
Salary Commitment
Year 2022 : $67,702,542
Year 2023 : $37,499,167
Year 2024 : $20,921,667
Year 2025 : $8,000,000
Salary Average Commitment
Year 2022 : $40,173,334
Year 2023 : $19,970,000
Year 2024 : $5,705,000
Year 2025 : $650,000
Salary Cap with 1 Way Contract
Year 2022 : $67,702,542
Year 2023 : $37,499,167
Year 2024 : $20,921,667
Year 2025 : $8,000,000

Farm Players Salaries

Slater Koekkoek $120,000 (2)
Salary Remaining : $120,000
Kieffer Bellows $113,125 (1)
Salary Remaining : $113,125
Tanner Laczynski $97,125 (1)
Salary Remaining : $97,125
Nick Blankenburg $95,000 (1)
Salary Remaining : $95,000
Ethen Frank $95,000 (1)
Salary Remaining : $95,000
Jack Dugan $92,500 (1)
Salary Remaining : $92,500
Nolan Foote $89,417 (2)
Salary Remaining : $89,417
Jean-Luc Foudy $85,000 (3)
Salary Remaining : $85,000
Eetu Tuulola $84,963 (1)
Salary Remaining : $84,963
Gabriel Fortier $79,167 (2)
Salary Remaining : $79,167
Kristian Reichel $79,013 (1)
Salary Remaining : $79,013
Tyler Pitlick $76,000 (1)
Salary Remaining : $76,000
Isaac Poulter $75,000 (3)
Salary Remaining : $75,000
Dylan Blujus $75,000 (1)
Salary Remaining : $75,000
Kyle Rau $75,000 (1)
Salary Remaining : $75,000
Total Farm Players15
Salary Commitment
Year 2022 : $1,331,310
Year 2023 : $448,584
Year 2024 : $160,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,212,084
Year 2023 : $438,584
Year 2024 : $150,000
Year 2025 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6688 - $52 - 6,102 - 91.24%
Level 2: 5573 - $35 - 5,129 - 92.04%
Level 3: 2229 - $20 - 2,126 - 95.40%
Level 4: 4459 - $15 - 4,077 - 91.43%
Luxury : 1117 - $145 - 1,035 - 92.66%
Total Capacity :20066
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %18,470 - 92.05%
Average Income per Game$1,073,374
Year to Date Revenue$36,494,706
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$72,452,000
Farm Players Total Salaries$1,433,100
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$66,748,918
Farm Year To Date Expenses$1,358,682
Pro Salary Cap To Date$66,319,979
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,513,616
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$383,958
Pro Estimated Expenses$10,366,866
Farm Remaining Season Days27
Farm Expenses Per Days$7,543
Farm Estimated Expenses$203,661
Estimated Season Expenses$10,570,527
Estimated Season Salary Cap$76,615,781
Estimate Under Maximum Salary Cap of $82,500,000$5,884,219
Estimate Over Minimum Salary Cap of $61,000,000 $15,615,781
Current Bank Account$10,544,197
Projected Bank Account$7,487,286

Pro Players Salaries

Aaron Ekblad (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $1,065,789
Braden Holtby (1 Way Contract) $6,800,000 (2)
-Salary Remaining : $966,316
Ryan Pulock (Out of Payroll) $6,150,000 (4)
-Salary Remaining : $873,947
Yanni Gourde (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $817,105
Teuvo Teravainen (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $767,368
Jonathan Marchessault (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $710,526
Samuel Girard (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $710,526
Anthony Cirelli (1 Way Contract) $4,800,000 (1)
-Salary Remaining : $682,105
Anthony Beauvillier (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $568,421
Matt Roy (1 Way Contract) $3,465,000 (2)
-Salary Remaining : $492,395
Antti Raanta (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $454,737
Carl Hagelin (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $426,316
Jordan Kyrou (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $397,895
Riley Nash (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $355,263
Max Comtois (1 Way Contract) $2,037,000 (1)
-Salary Remaining : $289,468
Jay Beagle (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $284,211
Mark Jankowski $1,900,000 (2)
-Salary Remaining : $270,000
Jacob Bryson $1,750,000 (1)
-Salary Remaining : $248,684
Danton Heinen $1,500,000 (4)
-Salary Remaining : $213,158
Derek Ryan $1,500,000 (1)
-Salary Remaining : $213,158
Ilya Lyubushkin $900,000 (2)
-Salary Remaining : $127,895
John Moore $850,000 (3)
-Salary Remaining : $120,789
Gavin Bayreuther $800,000 (2)
-Salary Remaining : $113,684
Total Pro Players23
Salary Commitment
Year 2022 : $78,602,000
Year 2023 : $47,065,000
Year 2024 : $16,700,000
Year 2025 : $7,650,000
Salary Average Commitment
Year 2022 : $56,050,000
Year 2023 : $34,250,000
Year 2024 : $11,200,000
Year 2025 : $2,150,000
Salary Cap with 1 Way Contract
Year 2022 : $78,602,000
Year 2023 : $47,065,000
Year 2024 : $16,700,000
Year 2025 : $7,650,000

Farm Players Salaries

Dylan McLaughlin $110,000 (1)
Salary Remaining : $110,000
Arshdeep Bains $95,000 (3)
Salary Remaining : $95,000
Karel Vejmelka $92,500 (1)
Salary Remaining : $92,500
Hunter Jones $92,500 (2)
Salary Remaining : $92,500
Joshua Maniscalco $92,500 (1)
Salary Remaining : $92,500
Cole Perfetti $89,400 (3)
Salary Remaining : $89,400
Tyler Tucker $80,900 (2)
Salary Remaining : $80,900
Dakota Joshua $80,000 (3)
Salary Remaining : $80,000
Matthew Peca $80,000 (2)
Salary Remaining : $80,000
Jayson Megna $80,000 (2)
Salary Remaining : $80,000
Joel L'Esperance $80,000 (2)
Salary Remaining : $80,000
Aliaksei Protas $78,900 (3)
Salary Remaining : $78,900
Ostap Safin $77,500 (1)
Salary Remaining : $77,500
Maxim Sushko $77,500 (1)
Salary Remaining : $77,500
Bode Wilde $76,400 (2)
Salary Remaining : $76,400
Curtis Douglas $75,000 (2)
Salary Remaining : $75,000
Joseph Garreffa $75,000 (2)
Salary Remaining : $75,000
Total Farm Players17
Salary Commitment
Year 2022 : $1,433,100
Year 2023 : $983,100
Year 2024 : $343,300
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,359,800
Year 2023 : $937,300
Year 2024 : $332,500
Year 2025 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6230 - $63 - 5,284 - 84.82%
Level 2: 5191 - $40 - 4,505 - 86.79%
Level 3: 2076 - $23 - 1,902 - 91.61%
Level 4: 4153 - $15 - 3,892 - 93.72%
Luxury : 1040 - $163 - 808 - 77.68%
Total Capacity :18690
Farm
Farm Level 1: 2000 - $34 - 0 - 0.00%
Farm Level 2: 1000 - $14 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %16,391 - 87.70%
Average Income per Game$1,136,346
Year to Date Revenue$38,635,751
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$81,787,888
Farm Players Total Salaries$526,626
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,998,716
Farm Year To Date Expenses$467,424
Pro Salary Cap To Date$69,569,849
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,954,419
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$433,094
Pro Estimated Expenses$11,693,538
Farm Remaining Season Days27
Farm Expenses Per Days$2,772
Farm Estimated Expenses$74,844
Estimated Season Expenses$11,768,382
Estimated Season Salary Cap$81,192,350
Estimate Under Maximum Salary Cap of $82,500,000$1,307,650
Estimate Over Minimum Salary Cap of $61,000,000 $20,192,350
Current Bank Account$8,464,615
Projected Bank Account$4,650,652

Pro Players Salaries

Taylor Hall (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $1,421,053
Brayden Point (1 Way Contract) $9,500,000 (4)
-Salary Remaining : $1,350,000
Philipp Grubauer (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $994,737
Ondrej Palat (1 Way Contract) $5,900,000 (2)
-Salary Remaining : $838,421
Nikita Zaitsev (1 Way Contract) $5,555,555 (2)
-Salary Remaining : $789,474
Josh Anderson (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $781,579
Olli Maatta (1 Way Contract) $4,400,000 (4)
-Salary Remaining : $625,263
Connor Murphy (1 Way Contract) $4,400,000 (4)
-Salary Remaining : $625,263
Matt Murray (1 Way Contract) $4,333,333 (3)
-Salary Remaining : $615,789
Brandon Carlo (1 Way Contract) $4,100,000 (4)
-Salary Remaining : $582,632
Brian Dumoulin (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $582,632
Lawson Crouse (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $497,368
Nick Ritchie (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $426,316
Tyler Bozak $1,750,000 (2)
-Salary Remaining : $248,684
Anders Bjork $1,600,000 (1)
-Salary Remaining : $227,368
Evgeny Svechnikov $1,000,000 (1)
-Salary Remaining : $142,105
Cooper Marody $1,000,000 (1)
-Salary Remaining : $142,105
Brandon Pirri $1,000,000 (1)
-Salary Remaining : $142,105
Gabriel Carlsson $984,000 (1)
-Salary Remaining : $139,832
Philipp Kurashev $842,500 (1)
-Salary Remaining : $119,724
Benoit-Olivier Groulx $822,500 (2)
-Salary Remaining : $116,882
Zachary Fucale $750,000 (1)
-Salary Remaining : $106,579
Derrick Pouliot $750,000 (2)
-Salary Remaining : $106,579
Total Pro Players23
Salary Commitment
Year 2022 : $81,787,888
Year 2023 : $70,511,388
Year 2024 : $42,733,333
Year 2025 : $22,400,000
Salary Average Commitment
Year 2022 : $53,203,888
Year 2023 : $42,611,388
Year 2024 : $20,083,333
Year 2025 : $2,600,000
Salary Cap with 1 Way Contract
Year 2022 : $81,787,888
Year 2023 : $70,511,388
Year 2024 : $42,733,333
Year 2025 : $22,400,000

Farm Players Salaries

Connor Carrick $200,000 (2)
Salary Remaining : $200,000
Marian Studenic $85,400 (1)
Salary Remaining : $85,400
Michael Pezzetta $85,000 (2)
Salary Remaining : $85,000
Nick Henry $78,393 (1)
Salary Remaining : $78,393
Jakub Skarek $77,833 (1)
Salary Remaining : $77,833
Total Farm Players5
Salary Commitment
Year 2022 : $526,626
Year 2023 : $285,000
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $486,226
Year 2023 : $265,000
Year 2024 : $0
Year 2025 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 6384 - $84 - 3,969 - 62.17%
Level 2: 5320 - $55 - 3,327 - 62.53%
Level 3: 2128 - $32 - 1,471 - 69.11%
Level 4: 4256 - $20 - 3,192 - 74.99%
Luxury : 1065 - $192 - 712 - 66.83%
Total Capacity :19153
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %12,670 - 66.15%
Average Income per Game$1,092,362
Year to Date Revenue$38,232,677
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,645,387
Farm Players Total Salaries$658,845
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$67,825,086
Farm Year To Date Expenses$278,982
Pro Salary Cap To Date$67,396,121
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,554,173
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$395,502
Pro Estimated Expenses$10,678,554
Farm Remaining Season Days27
Farm Expenses Per Days$3,468
Farm Estimated Expenses$93,636
Estimated Season Expenses$10,772,190
Estimated Season Salary Cap$78,003,611
Estimate Under Maximum Salary Cap of $82,500,000$4,496,389
Estimate Over Minimum Salary Cap of $61,000,000 $17,003,611
Current Bank Account$42,073,999
Projected Bank Account$37,855,982

Pro Players Salaries

Kevin Hayes (1 Way Contract) $7,142,857 (3)
-Salary Remaining : $1,015,038
John Klingberg (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $923,684
Ryan Strome (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $852,632
Alex Goligoski (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $852,632
Jamie Benn (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $852,632
Paul Stastny (1 Way Contract) $5,201,042 (1)
-Salary Remaining : $739,095
Kailer Yamamoto $4,201,488 (3)
-Salary Remaining : $597,054
Cody Ceci (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $596,842
Jason Zucker (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $568,421
Alex Nedeljkovic (1 Way Contract) $3,900,000 (1)
-Salary Remaining : $554,211
Brandon Tanev (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $497,368
Phil Kessel (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $426,316
Brett Kulak (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $426,316
Luke Glendening (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $383,684
Jeremy Lauzon (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $284,211
Jason Dickinson (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $284,211
Cody Eakin (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $284,211
Nathan Beaulieu (Out of Payroll) $1,400,000 (2)
-Salary Remaining : $198,947
Scott Wedgewood (Out of Payroll) $1,200,000 (1)
-Salary Remaining : $170,526
Carl Dahlstrom $950,000 (1)
-Salary Remaining : $135,000
Malcolm Subban $850,000 (2)
-Salary Remaining : $120,789
Korbinian Holzer $750,000 (1)
-Salary Remaining : $106,579
Clark Bishop $750,000 (1)
-Salary Remaining : $106,579
Total Pro Players23
Salary Commitment
Year 2022 : $77,245,387
Year 2023 : $41,594,345
Year 2024 : $30,344,345
Year 2025 : $8,500,000
Salary Average Commitment
Year 2022 : $59,643,899
Year 2023 : $30,192,857
Year 2024 : $19,692,857
Year 2025 : $1,300,000
Salary Cap with 1 Way Contract
Year 2022 : $77,245,387
Year 2023 : $41,594,345
Year 2024 : $30,344,345
Year 2025 : $8,500,000

Farm Players Salaries

Connor Ingram $125,012 (3)
Salary Remaining : $125,012
Felix Sandstrom $95,000 (1)
Salary Remaining : $95,000
Justin Almeida $95,000 (2)
Salary Remaining : $95,000
Colton Point $92,500 (1)
Salary Remaining : $92,500
Linus Hogberg $92,500 (1)
Salary Remaining : $92,500
Connor Corcoran $81,333 (3)
Salary Remaining : $81,333
Kirill Maksimov $77,500 (1)
Salary Remaining : $77,500
Total Farm Players7
Salary Commitment
Year 2022 : $658,845
Year 2023 : $301,345
Year 2024 : $206,345
Year 2025 : $0
Salary Average Commitment
Year 2022 : $601,762
Year 2023 : $260,012
Year 2024 : $190,012
Year 2025 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 5854 - $71 - 4,565 - 77.97%
Level 2: 4878 - $49 - 3,695 - 75.74%
Level 3: 1951 - $31 - 1,531 - 78.45%
Level 4: 3902 - $19 - 3,399 - 87.12%
Luxury : 977 - $200 - 670 - 68.58%
Total Capacity :17562
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %13,859 - 78.92%
Average Income per Game$1,074,176
Year to Date Revenue$38,670,318
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$86,093,271
Farm Players Total Salaries$1,576,375
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,145,882
Farm Year To Date Expenses$1,042,096
Pro Salary Cap To Date$69,716,883
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,370,878
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$455,754
Pro Estimated Expenses$12,305,358
Farm Remaining Season Days27
Farm Expenses Per Days$8,297
Farm Estimated Expenses$224,019
Estimated Season Expenses$12,529,377
Estimated Season Salary Cap$81,951,177
Estimate Under Maximum Salary Cap of $82,500,000$548,823
Estimate Over Minimum Salary Cap of $61,000,000 $20,951,177
Current Bank Account$14,560,773
Projected Bank Account$7,402,274

Pro Players Salaries

Claude Giroux (1 Way Contract) $9,000,000 (2)
-Salary Remaining : $1,278,947
Logan Couture (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $1,136,842
Mats Zuccarello (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $1,065,789
Vincent Trocheck (1 Way Contract) $7,125,000 (4)
-Salary Remaining : $1,012,500
Cam Atkinson (1 Way Contract) $5,870,000 (3)
-Salary Remaining : $834,158
Oliver Bjorkstrand (1 Way Contract) $5,400,000 (3)
-Salary Remaining : $767,368
Jaden Schwartz (1 Way Contract) $5,350,000 (3)
-Salary Remaining : $760,263
Rasmus Ristolainen (1 Way Contract) $5,100,000 (4)
-Salary Remaining : $724,737
Chris Driedger (1 Way Contract) $4,700,000 (2)
-Salary Remaining : $667,895
Filip Hronek (1 Way Contract) $4,400,000 (2)
-Salary Remaining : $625,263
Pavel Buchnevich (1 Way Contract) $4,227,438 (1)
-Salary Remaining : $600,741
Radko Gudas (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $568,421
Artem Zub (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $355,263
Justin Holl (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $284,211
Zach Aston-Reese (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $284,211
Tyler Motte (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $284,211
Nic Dowd $1,500,000 (3)
-Salary Remaining : $213,158
Charlie Lindgren $1,020,000 (1)
-Salary Remaining : $144,947
Jakub Galvas $950,000 (2)
-Salary Remaining : $135,000
David Gustafsson $925,000 (1)
-Salary Remaining : $131,447
Logan Stanley $900,000 (1)
-Salary Remaining : $127,895
Jonathan Quick $850,000 (3)
-Salary Remaining : $120,789
Gustav Lindstrom $775,833 (1)
-Salary Remaining : $110,250
Total Pro Players23
Salary Commitment
Year 2022 : $86,093,271
Year 2023 : $54,745,000
Year 2024 : $33,195,000
Year 2025 : $14,225,000
Salary Average Commitment
Year 2022 : $53,798,271
Year 2023 : $24,050,000
Year 2024 : $14,850,000
Year 2025 : $1,950,000
Salary Cap with 1 Way Contract
Year 2022 : $86,093,271
Year 2023 : $54,745,000
Year 2024 : $33,195,000
Year 2025 : $14,225,000

Farm Players Salaries

David Rittich $110,000 (1)
Salary Remaining : $110,000
Oskari Salminen $95,000 (2)
Salary Remaining : $95,000
Oscar Dansk $95,000 (2)
Salary Remaining : $95,000
Carter Savoie $92,500 (2)
Salary Remaining : $92,500
Hayden Verbeek $92,500 (1)
Salary Remaining : $92,500
Declan Chisholm $92,500 (2)
Salary Remaining : $92,500
Shane Bowers $92,500 (1)
Salary Remaining : $92,500
Dawson Barteaux $92,500 (1)
Salary Remaining : $92,500
Mike Hardman $91,250 (1)
Salary Remaining : $91,250
Mackenzie MacEachern $90,000 (1)
Salary Remaining : $90,000
Jonas Rondbjerg $90,000 (2)
Salary Remaining : $90,000
Matt Kiersted $85,875 (1)
Salary Remaining : $85,875
Andrei Altybarmakyan $81,750 (1)
Salary Remaining : $81,750
Lucas Carlsson $80,000 (1)
Salary Remaining : $80,000
Mikhail Berdin $75,000 (1)
Salary Remaining : $75,000
Otto Koivula $75,000 (4)
Salary Remaining : $75,000
Dylan McIlrath $75,000 (1)
Salary Remaining : $75,000
Lukas Rousek $70,000 (1)
Salary Remaining : $70,000
Total Farm Players18
Salary Commitment
Year 2022 : $1,576,375
Year 2023 : $540,000
Year 2024 : $75,000
Year 2025 : $75,000
Salary Average Commitment
Year 2022 : $1,424,542
Year 2023 : $483,167
Year 2024 : $75,000
Year 2025 : $75,000

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica Airlines Center
Level 1: 6177 - $70 - 4,697 - 76.05%
Level 2: 5147 - $40 - 4,955 - 96.26%
Level 3: 2059 - $25 - 2,003 - 97.27%
Level 4: 4118 - $18 - 3,963 - 96.23%
Luxury : 1031 - $170 - 790 - 76.61%
Total Capacity :18532
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %16,408 - 88.54%
Average Income per Game$1,119,252
Year to Date Revenue$38,054,563
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,194,130
Farm Players Total Salaries$1,214,625
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,022,008
Farm Year To Date Expenses$1,060,071
Pro Salary Cap To Date$67,593,040
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,834,763
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$424,706
Pro Estimated Expenses$11,467,062
Farm Remaining Season Days27
Farm Expenses Per Days$6,393
Farm Estimated Expenses$172,611
Estimated Season Expenses$11,639,673
Estimated Season Salary Cap$78,989,038
Estimate Under Maximum Salary Cap of $82,500,000$3,510,962
Estimate Over Minimum Salary Cap of $61,000,000 $17,989,038
Current Bank Account$60,901,737
Projected Bank Account$57,096,827

Pro Players Salaries

Steven Stamkos (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $1,207,895
Jakub Voracek (1 Way Contract) $8,250,000 (3)
-Salary Remaining : $1,172,368
Ryan Suter (1 Way Contract) $7,538,462 (3)
-Salary Remaining : $1,071,255
Elias Pettersson (1 Way Contract) $7,350,000 (3)
-Salary Remaining : $1,044,474
Cam Fowler (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $923,684
Rasmus Dahlin (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $852,632
Shea Theodore (1 Way Contract) $5,200,000 (2)
-Salary Remaining : $738,947
Thatcher Demko (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $710,526
Lars Eller (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $497,368
J.T. Compher (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $497,368
Nicolas Roy (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $426,316
Adin Hill (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $426,316
Marcus Foligno (1 Way Contract) $2,900,001 (1)
-Salary Remaining : $412,105
Luke Kunin (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $326,842
Nick Holden (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $312,632
Brendan Guhle $1,017,500 (1)
-Salary Remaining : $144,592
Filip Zadina $925,000 (1)
-Salary Remaining : $131,447
Adam Boqvist $925,000 (1)
-Salary Remaining : $131,447
Kevin Bahl $925,000 (2)
-Salary Remaining : $131,447
Dawson Mercer $894,167 (3)
-Salary Remaining : $127,066
Noah Gregor $769,000 (1)
-Salary Remaining : $109,279
Total Pro Players21
Salary Commitment
Year 2022 : $80,194,130
Year 2023 : $62,157,629
Year 2024 : $47,532,629
Year 2025 : $14,500,000
Salary Average Commitment
Year 2022 : $54,132,463
Year 2023 : $39,663,462
Year 2024 : $25,038,462
Year 2025 : $4,300,000
Salary Cap with 1 Way Contract
Year 2022 : $80,194,130
Year 2023 : $62,157,629
Year 2024 : $47,532,629
Year 2025 : $14,500,000

Farm Players Salaries

Josef Korenar $97,125 (1)
Salary Remaining : $97,125
Gianni Fairbrother $95,000 (3)
Salary Remaining : $95,000
Egor Afanasyev $95,000 (3)
Salary Remaining : $95,000
Artemi Kniazev $95,000 (3)
Salary Remaining : $95,000
Noel Hoefenmayer $92,500 (1)
Salary Remaining : $92,500
Wyatte Wylie $92,500 (2)
Salary Remaining : $92,500
Ryan McGregor $92,500 (2)
Salary Remaining : $92,500
Alex Turcotte $92,500 (2)
Salary Remaining : $92,500
Aidan Dudas $92,500 (2)
Salary Remaining : $92,500
Damien Giroux $92,500 (2)
Salary Remaining : $92,500
Morgan Barron $92,500 (1)
Salary Remaining : $92,500
Grigori Denisenko $92,500 (2)
Salary Remaining : $92,500
Nils Hoglander $92,500 (2)
Salary Remaining : $92,500
Total Farm Players13
Salary Commitment
Year 2022 : $1,214,625
Year 2023 : $932,500
Year 2024 : $285,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,092,500
Year 2023 : $842,500
Year 2024 : $195,000
Year 2025 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6021 - $60 - 5,833 - 96.88%
Level 2: 5017 - $40 - 4,815 - 95.98%
Level 3: 2007 - $28 - 1,895 - 94.40%
Level 4: 4014 - $15 - 3,612 - 89.98%
Luxury : 1005 - $160 - 917 - 91.20%
Total Capacity :18064
Farm
Farm Level 1: 2000 - $12 - 0 - 0.00%
Farm Level 2: 1000 - $8 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %17,071 - 94.50%
Average Income per Game$1,151,071
Year to Date Revenue$40,287,479
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$53,494,880
Farm Players Total Salaries$1,579,149
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$64,113,067
Farm Year To Date Expenses$1,607,882
Pro Salary Cap To Date$63,684,122
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,906,425
Farm Estimated Season Revenue$0
Pro Remaining Season Days27
Pro Expenses Per Days$284,184
Pro Estimated Expenses$7,672,968
Farm Remaining Season Days27
Farm Expenses Per Days$8,311
Farm Estimated Expenses$224,397
Estimated Season Expenses$7,897,365
Estimated Season Salary Cap$71,286,026
Estimate Under Maximum Salary Cap of $82,500,000$11,213,974
Estimate Over Minimum Salary Cap of $61,000,000 $10,286,026
Current Bank Account$48,124,996
Projected Bank Account$47,134,056

Pro Players Salaries

Seth Jones (1 Way Contract) $9,500,000 (4)
-Salary Remaining : $1,350,000
Brady Tkachuk (1 Way Contract) $8,205,714 (4)
-Salary Remaining : $1,166,075
Nino Niederreiter (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $781,579
Blake Coleman (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $639,474
Brandon Montour (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $603,947
Dante Fabbro (1 Way Contract) $2,400,000 (1)
-Salary Remaining : $341,053
Curtis Lazar (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $284,211
Riley Barber (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $284,211
Marcus Johansson (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $284,211
Petr Mrazek $1,999,999 (4)
-Salary Remaining : $284,210
Christian Fischer $1,200,000 (1)
-Salary Remaining : $170,526
William Borgen $1,200,000 (1)
-Salary Remaining : $170,526
Justin Danforth $1,200,000 (3)
-Salary Remaining : $170,526
Ross Colton $1,125,000 (1)
-Salary Remaining : $159,868
Joel Kiviranta $1,050,000 (1)
-Salary Remaining : $149,211
Jamie Drysdale $925,000 (2)
-Salary Remaining : $131,447
Ian Mitchell $925,000 (2)
-Salary Remaining : $131,447
Jake Oettinger $925,000 (1)
-Salary Remaining : $131,447
Gabriel Vilardi $895,000 (1)
-Salary Remaining : $127,184
Noah Dobson $894,167 (1)
-Salary Remaining : $127,066
Kevin Stenlund $800,000 (3)
-Salary Remaining : $113,684
Total Pro Players21
Salary Commitment
Year 2022 : $53,494,880
Year 2023 : $37,305,713
Year 2024 : $23,705,713
Year 2025 : $21,705,713
Salary Average Commitment
Year 2022 : $21,814,167
Year 2023 : $8,400,000
Year 2024 : $4,600,000
Year 2025 : $2,600,000
Salary Cap with 1 Way Contract
Year 2022 : $53,494,880
Year 2023 : $37,305,713
Year 2024 : $23,705,713
Year 2025 : $21,705,713

Farm Players Salaries

Jon Gillies $150,000 (1)
Salary Remaining : $150,000
Ryan Dzingel $120,000 (4)
Salary Remaining : $120,000
Adam Werner $117,500 (1)
Salary Remaining : $117,500
Justin Richards $117,500 (1)
Salary Remaining : $117,500
Wyatt Bongiovanni $95,000 (2)
Salary Remaining : $95,000
Colin Swoyer $95,000 (1)
Salary Remaining : $95,000
Max Ellis $95,000 (3)
Salary Remaining : $95,000
Ty Glover $95,000 (3)
Salary Remaining : $95,000
Joshua Dunne $92,500 (1)
Salary Remaining : $92,500
Justin Barron $92,500 (3)
Salary Remaining : $92,500
Cayden Primeau $88,083 (1)
Salary Remaining : $88,083
Yan Kuznetsov $87,000 (3)
Salary Remaining : $87,000
Pierre-Olivier Joseph $86,400 (1)
Salary Remaining : $86,400
Jack Quinn $86,333 (3)
Salary Remaining : $86,333
Connor Zary $86,333 (3)
Salary Remaining : $86,333
Drake Rymsha $75,000 (1)
Salary Remaining : $75,000
Total Farm Players16
Salary Commitment
Year 2022 : $1,579,149
Year 2023 : $757,166
Year 2024 : $662,166
Year 2025 : $120,000
Salary Average Commitment
Year 2022 : $1,304,483
Year 2023 : $692,500
Year 2024 : $597,500
Year 2025 : $65,000

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $82,500,000
Available Cap Space

Over Minimum of
$61,000,000

Pro Players

Farm Players

Total Players

Avalanche $49,482,262 $82,370,069 $129,931 $21,370,069 202848
Blackhawks $34,757,456 $69,660,233 $12,839,767 $8,660,233 221234
Blue Jackets $75,263,579 $81,939,740 $560,260 $20,939,740 212546
Blues $58,850,112 $81,966,337 $533,663 $20,966,337 202040
Bruins $27,325,559 $78,952,535 $3,547,465 $17,952,535 231033
Canadiens $44,007,601 $81,037,345 $1,462,655 $20,037,345 22729
Canucks $78,378,735 $82,077,294 $422,706 $21,077,294 232548
Capitals $76,313,969 $82,006,720 $493,280 $21,006,720 232649
Coyotes $53,187,026 $81,375,600 $1,124,400 $20,375,600 232447
Devils $8,796,080 $82,223,399 $276,601 $21,223,399 211536
Ducks $35,712,602 $82,288,511 $211,489 $21,288,511 201838
Flames $7,694,656 $82,162,471 $337,529 $21,162,471 202343
Flyers $117,224,027 $78,694,812 $3,805,188 $17,694,812 22628
Golden Knights $54,203,931 $80,723,709 $1,776,291 $19,723,709 222345
Hurricanes $101,215,081 $73,135,681 $9,364,319 $12,135,681 221537
Islanders $47,995,266 $76,111,005 $6,388,995 $15,111,005 221739
Jets $13,717,098 $80,419,323 $2,080,677 $19,419,323 231437
Kings $49,485,522 $82,362,459 $137,541 $21,362,459 222244
Kraken $27,999,844 $73,009,653 $9,490,347 $12,009,653 241135
Lightning $88,514,399 $82,186,090 $313,910 $21,186,090 212647
Maple Leafs $52,546,860 $82,155,188 $344,812 $21,155,188 222143
Oilers $29,023,153 $77,166,313 $5,333,687 $16,166,313 251136
Panthers $86,220,066 $80,835,293 $1,664,707 $19,835,293 232447
Penguins $114,977,031 $63,010,370 $19,489,630 $2,010,370 212546
Predators $65,747,777 $76,264,458 $6,235,542 $15,264,458 222648
Rangers $39,703,490 $67,622,613 $14,877,387 $6,622,613 221537
Red Wings $10,544,197 $76,615,781 $5,884,219 $15,615,781 231740
Sabres $8,464,615 $81,192,350 $1,307,650 $20,192,350 23528
Senators $42,073,999 $78,003,611 $4,496,389 $17,003,611 23730
Sharks $14,560,773 $81,951,177 $548,823 $20,951,177 231841
Stars $60,901,737 $78,989,038 $3,510,962 $17,989,038 211334
Wild $48,124,996 $71,286,026 $11,213,974 $10,286,026 211637