Team FinanceLast Update - Friday, October 14, 2022 at 07:18
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 - $80 - 0 - 0.00%
Level 2: 5001 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4001 - $25 - 0 - 0.00%
Luxury : 1003 - $180 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$90,066,730
Farm Players Total Salaries$2,083,874
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$476,667
Pro Estimated Expenses$81,033,390
Farm Remaining Season Days170
Farm Expenses Per Days$10,968
Farm Estimated Expenses$1,864,560
Estimated Season Expenses$82,897,950
Estimated Season Salary Cap$77,397,260
Estimate Under Maximum Salary Cap of $81,500,000$4,102,740
Estimate Over Minimum Salary Cap of $60,200,000 $17,197,260
Current Bank Account$54,931,208
Projected Bank Account($27,966,742)

Pro Players Salaries

Darnell Nurse (1 Way Contract) $9,250,000 (4)
-Salary Remaining : $8,276,316
Sidney Crosby (1 Way Contract) $8,700,000 (3)
-Salary Remaining : $7,784,211
Patrik Laine (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $6,710,526
Clayton Keller (1 Way Contract) $7,150,000 (3)
-Salary Remaining : $6,397,368
Max Pacioretty (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $6,263,158
Jonas Brodin (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $5,368,421
Frederik Andersen (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,473,684
Neal Pionk (1 Way Contract) $4,800,000 (1)
-Salary Remaining : $4,294,737
Andre Burakovsky (1 Way Contract) $4,227,000 (1)
-Salary Remaining : $3,782,053
Dylan Strome (1 Way Contract) $4,201,488 (4)
-Salary Remaining : $3,759,226
Brenden Dillon (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $3,668,421
Lars Eller (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,131,579
Connor Brown (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $3,131,579
Colin White $2,100,742 (4)
-Salary Remaining : $1,879,611
Sakari Manninen (1 Way Contract) $1,650,000 (4)
-1 Way Contract Salary Cap : $16,500
-Salary Remaining : $1,476,316
David Kampf $1,500,000 (1)
-Salary Remaining : $1,342,105
Niko Mikkola $1,400,000 (3)
-Salary Remaining : $1,252,632
Brendan Smith $1,200,000 (1)
-Salary Remaining : $1,073,684
Jakub Zboril $1,137,500 (2)
-Salary Remaining : $1,017,763
Juho Olkinuora (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $10,000
-Salary Remaining : $894,737
Corey Perry $1,000,000 (1)
-Salary Remaining : $894,737
Gustav Rydahl (1 Way Contract) $950,000 (1)
-1 Way Contract Salary Cap : $9,500
-Salary Remaining : $850,000
Nico Sturm $850,000 (2)
-Salary Remaining : $760,526
Jonathan Quick $850,000 (3)
-Salary Remaining : $760,526
Travis Boyd $750,000 (3)
-Salary Remaining : $671,053
Austin Czarnik $750,000 (2)
-Salary Remaining : $671,053
Total Pro Players26
Salary Commitment
Year 2022 : $90,066,730
Year 2023 : $61,789,730
Year 2024 : $50,552,230
Year 2025 : $25,702,230
Salary Average Commitment
Year 2022 : $66,777,000
Year 2023 : $40,250,000
Year 2024 : $29,550,000
Year 2025 : $5,450,000
Salary Cap with 1 Way Contract
Year 2022 : $86,502,730
Year 2023 : $59,166,230
Year 2024 : $47,928,730
Year 2025 : $23,078,730

Farm Players Salaries

Lawrence Pilut $120,000 (4)
Salary Remaining : $120,000
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
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
Adam Scheel $92,500 (1)
Salary Remaining : $92,500
Simon Holmstrom $92,500 (1)
Salary Remaining : $92,500
Mike Hardman $91,250 (1)
Salary Remaining : $91,250
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
Otto Koivula $75,000 (4)
Salary Remaining : $75,000
Jacob Larsson $75,000 (4)
Salary Remaining : $75,000
Total Farm Players23
Salary Commitment
Year 2022 : $2,083,874
Year 2023 : $1,345,874
Year 2024 : $535,166
Year 2025 : $270,000
Salary Average Commitment
Year 2022 : $1,703,000
Year 2023 : $1,005,000
Year 2024 : $420,000
Year 2025 : $215,000

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6833 - $60 - 0 - 0.00%
Level 2: 5693 - $35 - 0 - 0.00%
Level 3: 2277 - $20 - 0 - 0.00%
Level 4: 4555 - $10 - 0 - 0.00%
Luxury : 1142 - $160 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$70,539,167
Farm Players Total Salaries$890,667
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$373,890
Pro Estimated Expenses$63,561,300
Farm Remaining Season Days170
Farm Expenses Per Days$4,688
Farm Estimated Expenses$796,960
Estimated Season Expenses$64,358,260
Estimated Season Salary Cap$63,114,030
Estimate Under Maximum Salary Cap of $81,500,000$18,385,970
Estimate Over Minimum Salary Cap of $60,200,000 $2,914,030
Current Bank Account$29,525,630
Projected Bank Account($34,832,630)

Pro Players Salaries

Ryan Johansen (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $7,157,895
Jordan Eberle (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,368,421
Brandon Saad (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,368,421
Kevin Fiala (1 Way Contract) $5,600,000 (3)
-Salary Remaining : $5,010,526
Charlie Coyle (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $4,697,368
Ben Chiarot (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $4,473,684
Calvin de Haan (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,473,684
Marco Scandella (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,578,947
Ilya Samsonov (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,578,947
Ian Cole (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $3,221,053
Scott Laughton (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,684,211
Chandler Stephenson (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $2,460,526
Eric Comrie $2,250,000 (2)
-Salary Remaining : $2,013,158
Drake Caggiula $1,500,000 (1)
-Salary Remaining : $1,342,105
Brandon Duhaime $1,500,000 (1)
-Salary Remaining : $1,342,105
Chad Ruhwedel $1,000,000 (1)
-Salary Remaining : $894,737
Sam Gagner (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $894,737
Sam Montembeault $925,000 (1)
-Salary Remaining : $827,632
Mario Ferraro $925,000 (1)
-Salary Remaining : $827,632
Rasmus Sandin $894,167 (1)
-Salary Remaining : $800,044
Frans Nielsen $800,000 (2)
-Salary Remaining : $715,789
Jason Robertson $795,000 (1)
-Salary Remaining : $711,316
Dan Vladar $750,000 (1)
-Salary Remaining : $671,053
Total Pro Players23
Salary Commitment
Year 2022 : $70,539,167
Year 2023 : $45,650,000
Year 2024 : $21,600,000
Year 2025 : $5,000,000
Salary Average Commitment
Year 2022 : $55,164,167
Year 2023 : $32,350,000
Year 2024 : $9,900,000
Year 2025 : $650,000
Salary Cap with 1 Way Contract
Year 2022 : $70,539,167
Year 2023 : $45,650,000
Year 2024 : $21,600,000
Year 2025 : $5,000,000

Farm Players Salaries

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 Players11
Salary Commitment
Year 2022 : $890,667
Year 2023 : $565,500
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $752,667
Year 2023 : $465,000
Year 2024 : $0
Year 2025 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6048 - $75 - 0 - 0.00%
Level 2: 5040 - $50 - 0 - 0.00%
Level 3: 2016 - $30 - 0 - 0.00%
Level 4: 4032 - $25 - 0 - 0.00%
Luxury : 1008 - $250 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,895,000
Farm Players Total Salaries$1,983,366
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$428,395
Pro Estimated Expenses$72,827,150
Farm Remaining Season Days170
Farm Expenses Per Days$10,439
Farm Estimated Expenses$1,774,630
Estimated Season Expenses$74,601,780
Estimated Season Salary Cap$72,379,710
Estimate Under Maximum Salary Cap of $81,500,000$9,120,290
Estimate Over Minimum Salary Cap of $60,200,000 $12,179,710
Current Bank Account$81,722,607
Projected Bank Account$7,120,827

Pro Players Salaries

Victor Hedman (1 Way Contract) $7,875,000 (3)
-Salary Remaining : $7,046,053
Ryan Strome (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $5,368,421
Jordan Staal (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,368,421
Adrian Kempe (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $4,921,053
Teuvo Teravainen (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $4,831,579
Justin Faulk (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $4,697,368
Viktor Arvidsson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,473,684
Barclay Goodrow (1 Way Contract) $4,650,000 (3)
-Salary Remaining : $4,160,526
Ilya Mikheyev $4,500,000 (1)
-Salary Remaining : $4,026,316
Dylan DeMelo (1 Way Contract) $4,260,000 (2)
-Salary Remaining : $3,811,579
Devon Toews $4,100,000 (2)
-Salary Remaining : $3,668,421
Carter Hart $3,980,000 (2)
-Salary Remaining : $3,561,053
Jesper Fast (1 Way Contract) $3,150,000 (2)
-Salary Remaining : $2,818,421
Phil Kessel (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,684,211
Marc Staal (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $2,460,526
Anton Forsberg $2,750,000 (3)
-Salary Remaining : $2,460,526
Haydn Fleury $1,600,000 (1)
-Salary Remaining : $1,431,579
Jujhar Khaira $1,200,000 (1)
-Salary Remaining : $1,073,684
Joe Snively $1,130,000 (2)
-Salary Remaining : $1,011,053
Spencer Martin $950,000 (1)
-Salary Remaining : $850,000
Kaapo Kakko $925,000 (1)
-Salary Remaining : $827,632
Nick Suzuki $925,000 (1)
-Salary Remaining : $827,632
Total Pro Players22
Salary Commitment
Year 2022 : $80,895,000
Year 2023 : $54,395,000
Year 2024 : $18,025,000
Year 2025 : $2,750,000
Salary Average Commitment
Year 2022 : $55,685,000
Year 2023 : $40,185,000
Year 2024 : $15,925,000
Year 2025 : $2,750,000
Salary Cap with 1 Way Contract
Year 2022 : $80,895,000
Year 2023 : $54,395,000
Year 2024 : $18,025,000
Year 2025 : $2,750,000

Farm Players Salaries

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
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
Hunter Drew $92,500 (1)
Salary Remaining : $92,500
Arthur Kaliyev $92,500 (2)
Salary Remaining : $92,500
Jakub Pour $92,500 (1)
Salary Remaining : $92,500
Jakub Lauko $89,500 (1)
Salary Remaining : $89,500
Ty Smith $86,333 (2)
Salary Remaining : $86,333
Jett Woo $86,083 (2)
Salary Remaining : $86,083
Jeffrey Viel $85,800 (1)
Salary Remaining : $85,800
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
Brad Richardson $75,000 (1)
Salary Remaining : $75,000
Total Farm Players22
Salary Commitment
Year 2022 : $1,983,366
Year 2023 : $917,166
Year 2024 : $190,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,766,666
Year 2023 : $897,166
Year 2024 : $190,000
Year 2025 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6416 - $50 - 0 - 0.00%
Level 2: 5347 - $31 - 0 - 0.00%
Level 3: 2138 - $26 - 0 - 0.00%
Level 4: 4277 - $15 - 0 - 0.00%
Luxury : 1072 - $125 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,659,000
Farm Players Total Salaries$1,705,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$437,679
Pro Estimated Expenses$74,405,430
Farm Remaining Season Days170
Farm Expenses Per Days$8,974
Farm Estimated Expenses$1,525,580
Estimated Season Expenses$75,931,010
Estimated Season Salary Cap$73,957,990
Estimate Under Maximum Salary Cap of $81,500,000$7,542,010
Estimate Over Minimum Salary Cap of $60,200,000 $13,757,990
Current Bank Account$69,043,210
Projected Bank Account($6,887,800)

Pro Players Salaries

Mark Stone (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $8,500,000
Roman Josi (1 Way Contract) $9,059,000 (2)
-Salary Remaining : $8,105,421
Logan Couture (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $7,157,895
Robin Lehner (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $4,473,684
Anthony DeAngelo (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,473,684
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,473,684
Drake Batherson $4,950,000 (4)
-Salary Remaining : $4,428,947
Elias Lindholm (1 Way Contract) $4,850,000 (2)
-Salary Remaining : $4,339,474
Adam Pelech (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $4,026,316
Jake McCabe (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,578,947
Robby Fabbri (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,578,947
Miles Wood (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $2,952,632
Nick Paul $3,125,000 (4)
-Salary Remaining : $2,796,053
Anthony Duclair $3,000,000 (2)
-Salary Remaining : $2,684,211
Mackenzie Blackwood (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $2,505,263
Michael Stone (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $1,252,632
Victor Rask $1,000,000 (1)
-Salary Remaining : $894,737
Zach Sanford (1 Way Contract) $950,000 (2)
-Salary Remaining : $850,000
Michael Anderson $925,000 (1)
-Salary Remaining : $827,632
Zane McIntyre $800,000 (2)
-Salary Remaining : $715,789
Tyler Ennis (1 Way Contract) $750,000 (3)
-Salary Remaining : $671,053
Loui Eriksson $750,000 (1)
-Salary Remaining : $671,053
Total Pro Players22
Salary Commitment
Year 2022 : $82,659,000
Year 2023 : $54,984,000
Year 2024 : $26,325,000
Year 2025 : $8,075,000
Salary Average Commitment
Year 2022 : $64,034,000
Year 2023 : $39,009,000
Year 2024 : $12,850,000
Year 2025 : $1,300,000
Salary Cap with 1 Way Contract
Year 2022 : $82,659,000
Year 2023 : $54,984,000
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
Andrei Kuzmenko $95,000 (1)
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
Nick Blankenburg $95,000 (1)
Salary Remaining : $95,000
Emil Bemstrom $92,500 (1)
Salary Remaining : $92,500
John Moore $85,000 (3)
Salary Remaining : $85,000
Samuel Asselin $82,500 (1)
Salary Remaining : $82,500
Travis Barron $75,000 (1)
Salary Remaining : $75,000
Total Farm Players18
Salary Commitment
Year 2022 : $1,705,000
Year 2023 : $655,000
Year 2024 : $370,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,455,917
Year 2023 : $583,417
Year 2024 : $358,417
Year 2025 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 5855 - $70 - 0 - 0.00%
Level 2: 4879 - $44 - 0 - 0.00%
Level 3: 1951 - $27 - 0 - 0.00%
Level 4: 3903 - $17 - 0 - 0.00%
Luxury : 977 - $164 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$78,119,946
Farm Players Total Salaries$257,233
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$413,789
Pro Estimated Expenses$70,344,130
Farm Remaining Season Days170
Farm Expenses Per Days$1,354
Farm Estimated Expenses$230,180
Estimated Season Expenses$70,574,310
Estimated Season Salary Cap$69,896,860
Estimate Under Maximum Salary Cap of $81,500,000$11,603,140
Estimate Over Minimum Salary Cap of $60,200,000 $9,696,860
Current Bank Account$32,115,764
Projected Bank Account($38,458,546)

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $10,500,000 (3)
-Salary Remaining : $9,394,737
Jonathan Toews (1 Way Contract) $10,500,000 (1)
-Salary Remaining : $9,394,737
Mikael Granlund (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $5,815,789
Tyler Myers (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $5,368,421
Nick Foligno (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,921,053
Erik Gudbranson (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $4,921,053
Alex Tuch (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $4,250,000
Brett Pesce (1 Way Contract) $4,025,000 (1)
-Salary Remaining : $3,601,316
Dominik Kubalik (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,578,947
Paul Byron (1 Way Contract) $3,400,000 (1)
-Salary Remaining : $3,042,105
Brock McGinn (1 Way Contract) $2,520,000 (1)
-Salary Remaining : $2,254,737
Nolan Patrick (1 Way Contract) $2,055,364 (1)
-Salary Remaining : $1,839,010
Tyson Jost (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,789,474
Jack Johnson $1,999,999 (3)
-Salary Remaining : $1,789,473
Casey DeSmith $1,800,000 (2)
-Salary Remaining : $1,610,526
Austin Wagner $1,133,333 (1)
-Salary Remaining : $1,014,035
Michael McLeod $975,000 (1)
-Salary Remaining : $872,368
Ryan Merkley $925,000 (2)
-Salary Remaining : $827,632
Aaron Dell (1 Way Contract) $850,000 (1)
-Salary Remaining : $760,526
Glenn Gawdin $825,000 (1)
-Salary Remaining : $738,158
Mitchell Stephens $811,250 (1)
-Salary Remaining : $725,855
Daniel Sprong $800,000 (1)
-Salary Remaining : $715,789
Dummy DooDoo $750,000 (1)
-Salary Remaining : $671,053
Total Pro Players23
Salary Commitment
Year 2022 : $78,119,946
Year 2023 : $37,974,999
Year 2024 : $22,749,999
Year 2025 : $4,750,000
Salary Average Commitment
Year 2022 : $66,150,363
Year 2023 : $36,824,999
Year 2024 : $22,749,999
Year 2025 : $4,750,000
Salary Cap with 1 Way Contract
Year 2022 : $78,119,946
Year 2023 : $37,974,999
Year 2024 : $22,749,999
Year 2025 : $4,750,000

Farm Players Salaries

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 Players3
Salary Commitment
Year 2022 : $257,233
Year 2023 : $0
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $229,833
Year 2023 : $0
Year 2024 : $0
Year 2025 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 7091 - $65 - 0 - 0.00%
Level 2: 5909 - $40 - 0 - 0.00%
Level 3: 2363 - $25 - 0 - 0.00%
Level 4: 4727 - $20 - 0 - 0.00%
Luxury : 1183 - $160 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$88,484,417
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$468,339
Pro Estimated Expenses$79,617,630
Farm Remaining Season Days170
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$79,617,630
Estimated Season Salary Cap$79,170,190
Estimate Under Maximum Salary Cap of $81,500,000$2,329,810
Estimate Over Minimum Salary Cap of $60,200,000 $18,970,190
Current Bank Account$45,382,456
Projected Bank Account($34,235,174)

Pro Players Salaries

Sebastian Aho (1 Way Contract) $8,454,000 (2)
-Salary Remaining : $7,564,105
Nazem Kadri (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $7,157,895
Pierre-Luc Dubois (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $6,710,526
Vladimir Tarasenko (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $6,710,526
Hampus Lindholm (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $5,144,737
Jacob Markstrom (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,921,053
Bryan Rust (1 Way Contract) $5,125,000 (4)
-Salary Remaining : $4,585,526
Chris Tanev (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,473,684
Josh Manson (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $4,026,316
Victor Olofsson (1 Way Contract) $4,250,000 (3)
-Salary Remaining : $3,802,632
Brandon Tanev (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $3,131,579
Vitek Vanecek $3,400,000 (3)
-Salary Remaining : $3,042,105
Vince Dunn (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $2,773,684
Rudolfs Balcers $1,550,000 (1)
-Salary Remaining : $1,386,842
Jaycob Megna $1,500,000 (1)
-Salary Remaining : $1,342,105
Sam Lafferty $1,200,000 (2)
-Salary Remaining : $1,073,684
Colton Sceviour $1,100,000 (1)
-Salary Remaining : $984,211
Nathan Smith $950,000 (2)
-Salary Remaining : $850,000
Jaxson Stauber $950,000 (2)
-Salary Remaining : $850,000
Dysin Mayo $950,000 (3)
-Salary Remaining : $850,000
Brian Halonen $950,000 (2)
-Salary Remaining : $850,000
Matthew Kessel $950,000 (2)
-Salary Remaining : $850,000
Martin Necas $925,000 (1)
-Salary Remaining : $827,632
Raphael Lavoie $925,000 (2)
-Salary Remaining : $827,632
Matt Luff $900,000 (2)
-Salary Remaining : $805,263
Ronald Attard $883,750 (2)
-Salary Remaining : $790,724
Ryan McLeod $835,000 (1)
-Salary Remaining : $747,105
Ryan Lomberg $800,000 (2)
-Salary Remaining : $715,789
Zachary Gallant $786,667 (1)
-Salary Remaining : $703,860
Daniel Walcott $750,000 (1)
-Salary Remaining : $671,053
Total Pro Players30
Salary Commitment
Year 2022 : $88,484,417
Year 2023 : $57,437,750
Year 2024 : $29,725,000
Year 2025 : $17,625,000
Salary Average Commitment
Year 2022 : $58,825,667
Year 2023 : $34,629,000
Year 2024 : $7,400,000
Year 2025 : $1,950,000
Salary Cap with 1 Way Contract
Year 2022 : $88,484,417
Year 2023 : $57,437,750
Year 2024 : $29,725,000
Year 2025 : $17,625,000

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 2022 : $0
Year 2023 : $0
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $0
Year 2023 : $0
Year 2024 : $0
Year 2025 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 6270 - $80 - 0 - 0.00%
Level 2: 5225 - $60 - 0 - 0.00%
Level 3: 2090 - $40 - 0 - 0.00%
Level 4: 4180 - $28 - 0 - 0.00%
Luxury : 1045 - $215 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$81,891,667
Farm Players Total Salaries$2,199,249
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$433,640
Pro Estimated Expenses$73,718,800
Farm Remaining Season Days170
Farm Expenses Per Days$11,575
Farm Estimated Expenses$1,967,750
Estimated Season Expenses$75,686,550
Estimated Season Salary Cap$73,271,530
Estimate Under Maximum Salary Cap of $81,500,000$8,228,470
Estimate Over Minimum Salary Cap of $60,200,000 $13,071,530
Current Bank Account$82,569,201
Projected Bank Account$6,882,651

Pro Players Salaries

Evgeni Malkin (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $8,500,000
Adam Fox (1 Way Contract) $9,500,000 (4)
-Salary Remaining : $8,500,000
Dougie Hamilton (1 Way Contract) $8,250,000 (3)
-Salary Remaining : $7,381,579
Thomas Chabot (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $7,157,895
Kris Letang (1 Way Contract) $7,250,000 (2)
-Salary Remaining : $6,486,842
David Perron (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $5,815,789
J.T. Miller (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $4,697,368
Jakub Vrana (1 Way Contract) $4,900,000 (1)
-Salary Remaining : $4,384,211
John Marino $4,400,000 (4)
-Salary Remaining : $3,936,842
Tristan Jarry (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,131,579
Robert Thomas $2,800,000 (1)
-Salary Remaining : $2,505,263
Frederick Gaudreau $2,500,000 (1)
-Salary Remaining : $2,236,842
Mike Smith $2,200,000 (1)
-Salary Remaining : $1,968,421
Danton Heinen (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $1,342,105
Jonathon Merrill $1,000,000 (4)
-Salary Remaining : $894,737
Joshua Norris $925,000 (1)
-Salary Remaining : $827,632
Andrew Peeke $916,667 (1)
-Salary Remaining : $820,176
Patrick Brown $750,000 (3)
-Salary Remaining : $671,053
Andrew Poturalski $750,000 (2)
-Salary Remaining : $671,053
Kevin Rooney $750,000 (1)
-Salary Remaining : $671,053
Alex Formenton $750,000 (1)
-Salary Remaining : $671,053
Justin Kapelmaster $0 (0)
Total Pro Players22
Salary Commitment
Year 2022 : $81,891,667
Year 2023 : $57,400,000
Year 2024 : $39,900,000
Year 2025 : $16,400,000
Salary Average Commitment
Year 2022 : $43,422,500
Year 2023 : $32,250,000
Year 2024 : $30,300,000
Year 2025 : $12,650,000
Salary Cap with 1 Way Contract
Year 2022 : $81,891,667
Year 2023 : $57,400,000
Year 2024 : $39,900,000
Year 2025 : $16,400,000

Farm Players Salaries

Declan Carlile $95,000 (2)
Salary Remaining : $95,000
Gavin White $95,000 (3)
Salary Remaining : $95,000
Jared Davidson $95,000 (3)
Salary Remaining : $95,000
Remi Poirier $92,500 (2)
Salary Remaining : $92,500
Reese Johnson $92,500 (1)
Salary Remaining : $92,500
Jackson Cates $92,500 (1)
Salary Remaining : $92,500
Philippe Daoust $92,500 (2)
Salary Remaining : $92,500
Drew O'Connor $92,500 (1)
Salary Remaining : $92,500
Alex D'Orio $92,500 (1)
Salary Remaining : $92,500
Conor Timmins $92,500 (1)
Salary Remaining : $92,500
Dylan Holloway $92,500 (3)
Salary Remaining : $92,500
Tim Berni $92,500 (2)
Salary Remaining : $92,500
Connor Mackey $91,250 (1)
Salary Remaining : $91,250
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
Jordan Harris $84,250 (2)
Salary Remaining : $84,250
Jacob Peterson $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
James Hamblin $80,750 (2)
Salary Remaining : $80,750
Filip Hallander $76,417 (2)
Salary Remaining : $76,417
Oskar Steen $75,000 (4)
Salary Remaining : $75,000
Total Farm Players25
Salary Commitment
Year 2022 : $2,199,249
Year 2023 : $1,645,499
Year 2024 : $610,833
Year 2025 : $75,000
Salary Average Commitment
Year 2022 : $1,910,750
Year 2023 : $1,410,750
Year 2024 : $519,417
Year 2025 : $75,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6092 - $70 - 0 - 0.00%
Level 2: 5076 - $45 - 0 - 0.00%
Level 3: 2030 - $23 - 0 - 0.00%
Level 4: 4061 - $18 - 0 - 0.00%
Luxury : 1018 - $130 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$86,028,167
Farm Players Total Salaries$2,115,500
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$455,411
Pro Estimated Expenses$77,419,870
Farm Remaining Season Days170
Farm Expenses Per Days$11,134
Farm Estimated Expenses$1,892,780
Estimated Season Expenses$79,312,650
Estimated Season Salary Cap$73,340,890
Estimate Under Maximum Salary Cap of $81,500,000$8,159,110
Estimate Over Minimum Salary Cap of $60,200,000 $13,140,890
Current Bank Account$83,010,400
Projected Bank Account$3,697,750

Pro Players Salaries

Auston Matthews (1 Way Contract) $11,634,000 (2)
-Salary Remaining : $10,409,368
Charlie McAvoy (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $8,500,000
Matthew Tkachuk (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $8,052,632
Connor Hellebuyck (1 Way Contract) $6,200,000 (2)
-Salary Remaining : $5,547,368
Sam Reinhart (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,921,053
T.J. Brodie (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,473,684
Conor Garland (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $4,250,000
Joel Edmundson (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $4,026,316
Justin Braun (1 Way Contract) $4,100,000 (2)
-1 Way Contract Salary Cap : $41,000
-Salary Remaining : $3,668,421
Kevin Shattenkirk (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,578,947
Erik Haula (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $3,578,947
Alex Iafallo (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,578,947
Frank Vatrano (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $2,460,526
Blake Lizotte $1,900,000 (3)
-Salary Remaining : $1,700,000
Vinnie Hinostroza (1 Way Contract) $1,000,000 (4)
-Salary Remaining : $894,737
Stefan Noesen $1,000,000 (4)
-Salary Remaining : $894,737
Justin Schultz (1 Way Contract) $1,000,000 (4)
-Salary Remaining : $894,737
A.J. Greer $950,000 (2)
-Salary Remaining : $850,000
Magnus Hellberg $950,000 (1)
-Salary Remaining : $850,000
Joel Farabee $925,000 (1)
-Salary Remaining : $827,632
Ville Heinola $894,167 (2)
-Salary Remaining : $800,044
Beck Warm $875,000 (1)
-Salary Remaining : $782,895
Chase Priskie $850,000 (3)
-Salary Remaining : $760,526
Ryan Reaves $750,000 (1)
-Salary Remaining : $671,053
Total Pro Players24
Salary Commitment
Year 2022 : $86,028,167
Year 2023 : $72,028,167
Year 2024 : $22,750,000
Year 2025 : $16,000,000
Salary Average Commitment
Year 2022 : $57,778,167
Year 2023 : $43,978,167
Year 2024 : $9,800,000
Year 2025 : $4,300,000
Salary Cap with 1 Way Contract
Year 2022 : $81,969,167
Year 2023 : $67,969,167
Year 2024 : $22,750,000
Year 2025 : $16,000,000

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
Bennett MacArthur $95,000 (3)
Salary Remaining : $95,000
Georgi Merkulov $95,000 (3)
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
Milos Kelemen $95,000 (2)
Salary Remaining : $95,000
David Cotton $95,000 (2)
Salary Remaining : $95,000
Olle Lycksell $92,500 (1)
Salary Remaining : $92,500
Jonathan Gruden $92,500 (2)
Salary Remaining : $92,500
Walker Duehr $92,500 (1)
Salary Remaining : $92,500
Jonathan Aspirot $92,500 (1)
Salary Remaining : $92,500
Alex-Olivier Voyer $92,500 (1)
Salary Remaining : $92,500
Max Martin $92,500 (1)
Salary Remaining : $92,500
Yanni Kaldis $92,500 (1)
Salary Remaining : $92,500
Nathan Todd $92,500 (1)
Salary Remaining : $92,500
Scott Reedy $87,500 (1)
Salary Remaining : $87,500
Jordan Gross $85,000 (3)
Salary Remaining : $85,000
Total Farm Players22
Salary Commitment
Year 2022 : $2,115,500
Year 2023 : $1,050,500
Year 2024 : $465,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,772,500
Year 2023 : $842,500
Year 2024 : $415,000
Year 2025 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameJobing.com Arena
Level 1: 5933 - $69 - 0 - 0.00%
Level 2: 4944 - $44 - 0 - 0.00%
Level 3: 1977 - $25 - 0 - 0.00%
Level 4: 3955 - $18 - 0 - 0.00%
Luxury : 990 - $180 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$95,575,165
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$505,659
Pro Estimated Expenses$85,962,030
Farm Remaining Season Days170
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$85,962,030
Estimated Season Salary Cap$85,514,590
Estimate Under Maximum Salary Cap of $81,500,000-$4,014,590
Estimate Over Minimum Salary Cap of $60,200,000 $25,314,590
Current Bank Account$59,642,316
Projected Bank Account($26,319,714)

Pro Players Salaries

Tyler Seguin (1 Way Contract) $9,875,000 (1)
-Salary Remaining : $8,835,526
Mika Zibanejad (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $7,605,263
Darcy Kuemper (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,921,053
Adam Henrique (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $4,921,053
Josh Bailey (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $4,563,158
Rickard Rakell (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,473,684
Jakob Chychrun (1 Way Contract) $4,600,000 (2)
-Salary Remaining : $4,115,789
Michael Rasmussen $3,751,000 (4)
-Salary Remaining : $3,356,158
Travis Hamonic (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $3,355,263
Alexander Edler (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $3,355,263
Pavel Zacha (1 Way Contract) $3,150,000 (4)
-Salary Remaining : $2,818,421
Danny DeKeyser (Out of Payroll) $3,000,000 (1)
-Salary Remaining : $2,684,211
Denis Gurianov (1 Way Contract) $2,900,000 (1)
-Salary Remaining : $2,594,737
Filip Gustavsson (1 Way Contract) $2,605,000 (4)
-Salary Remaining : $2,330,789
Kevin Labanc (1 Way Contract) $2,100,000 (4)
-Salary Remaining : $1,878,947
Jaroslav Halak (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,789,474
Ethan Bear (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,789,474
Evan Rodrigues $1,200,000 (1)
-Salary Remaining : $1,073,684
Jonas Siegenthaler $1,125,000 (1)
-Salary Remaining : $1,006,579
Brian Boyle (1 Way Contract) $1,050,000 (1)
-Salary Remaining : $939,474
Kurtis MacDermid $987,500 (2)
-Salary Remaining : $883,553
Jet Greaves $950,000 (3)
-Salary Remaining : $850,000
Olli Juolevi $950,000 (1)
-Salary Remaining : $850,000
Jaydon Dureau $950,000 (3)
-Salary Remaining : $850,000
Arttu Ruotsalainen $925,000 (1)
-Salary Remaining : $827,632
Lucas Raymond $925,000 (3)
-Salary Remaining : $827,632
Ryker Evans $925,000 (2)
-Salary Remaining : $827,632
Patrick Khodorenko $925,000 (1)
-Salary Remaining : $827,632
Alex Newhook $908,333 (2)
-Salary Remaining : $812,719
Mathias Emilio Pettersen $903,333 (2)
-Salary Remaining : $808,245
Connor McMichael $894,167 (2)
-Salary Remaining : $800,044
Cole Schwindt $855,833 (3)
-Salary Remaining : $765,745
Oskari Laaksonen $853,333 (2)
-Salary Remaining : $763,508
Hunter Skinner $850,833 (3)
-Salary Remaining : $761,272
Arvid Holm $845,833 (2)
-Salary Remaining : $756,798
Mikhail Abramov $810,000 (3)
-Salary Remaining : $724,737
Joseph Woll $800,000 (1)
-Salary Remaining : $715,789
Akil Thomas $795,000 (2)
-Salary Remaining : $711,316
Isaac Ratcliffe $780,834 (1)
-Salary Remaining : $698,641
Devin Cooley $770,000 (1)
-Salary Remaining : $688,947
Jared McIsaac $764,166 (2)
-Salary Remaining : $683,727
Alexei Toropchenko $750,000 (2)
-Salary Remaining : $671,053
Sean Day $750,000 (3)
-Salary Remaining : $671,053
Givani Smith $750,000 (3)
-Salary Remaining : $671,053
Markus Nutivaara (1 Way Contract) $750,000 (1)
-Salary Remaining : $671,053
Jiri Patera $750,000 (3)
-Salary Remaining : $671,053
Mason Appleton $0 (0)
Total Pro Players47
Salary Commitment
Year 2022 : $98,575,165
Year 2023 : $55,274,331
Year 2024 : $36,947,666
Year 2025 : $20,106,000
Salary Average Commitment
Year 2022 : $77,625,999
Year 2023 : $43,470,165
Year 2024 : $25,776,833
Year 2025 : $9,756,000
Salary Cap with 1 Way Contract
Year 2022 : $98,575,165
Year 2023 : $55,274,331
Year 2024 : $36,947,666
Year 2025 : $20,106,000

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 2022 : $0
Year 2023 : $0
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $0
Year 2023 : $0
Year 2024 : $0
Year 2025 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5875 - $69 - 0 - 0.00%
Level 2: 4895 - $48 - 0 - 0.00%
Level 3: 1958 - $29 - 0 - 0.00%
Level 4: 3916 - $20 - 0 - 0.00%
Luxury : 981 - $165 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$84,692,001
Farm Players Total Salaries$1,546,582
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$448,379
Pro Estimated Expenses$76,224,430
Farm Remaining Season Days170
Farm Expenses Per Days$8,140
Farm Estimated Expenses$1,383,800
Estimated Season Expenses$77,608,230
Estimated Season Salary Cap$73,651,140
Estimate Under Maximum Salary Cap of $81,500,000$7,848,860
Estimate Over Minimum Salary Cap of $60,200,000 $13,451,140
Current Bank Account$13,955,454
Projected Bank Account($63,652,776)

Pro Players Salaries

Joe Pavelski (1 Way Contract) $12,500,000 (1)
-Salary Remaining : $11,184,211
Kirill Kaprizov $9,000,000 (4)
-Salary Remaining : $8,052,632
Oliver Ekman-Larsson (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $7,381,579
Jacob Trouba (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $7,157,895
Brock Nelson (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $5,368,421
Zach Hyman (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $4,921,053
Samuel Girard (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $4,473,684
Cam Talbot (1 Way Contract) $3,667,000 (1)
-Salary Remaining : $3,281,000
Casey Cizikas (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,131,579
Roope Hintz (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $2,818,421
Dante Fabbro (1 Way Contract) $2,400,000 (1)
-1 Way Contract Salary Cap : $24,000
-Salary Remaining : $2,147,368
James Reimer (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $2,013,158
Pierre-Edouard Bellemare (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $2,013,158
Ivan Barbashev $2,250,000 (1)
-Salary Remaining : $2,013,158
Trevor Lewis $1,500,000 (2)
-Salary Remaining : $1,342,105
Scott Mayfield $1,450,000 (1)
-Salary Remaining : $1,297,368
Nicolas Hague $1,400,000 (2)
-Salary Remaining : $1,252,632
Colin Blackwell $1,325,000 (3)
-Salary Remaining : $1,185,526
Ryan Carpenter $1,250,001 (2)
-Salary Remaining : $1,118,422
Luke Schenn $1,250,000 (1)
-Salary Remaining : $1,118,421
Ross Colton $1,125,000 (1)
-Salary Remaining : $1,006,579
Craig Anderson $925,000 (1)
-Salary Remaining : $827,632
Matt Boldy $750,000 (1)
-Salary Remaining : $671,053
Total Pro Players23
Salary Commitment
Year 2022 : $84,692,001
Year 2023 : $41,225,001
Year 2024 : $28,825,000
Year 2025 : $17,000,000
Salary Average Commitment
Year 2022 : $58,967,001
Year 2023 : $22,325,001
Year 2024 : $13,125,000
Year 2025 : $1,300,000
Salary Cap with 1 Way Contract
Year 2022 : $82,316,001
Year 2023 : $41,225,001
Year 2024 : $28,825,000
Year 2025 : $17,000,000

Farm Players Salaries

Josh Ho-Sang $190,000 (2)
Salary Remaining : $190,000
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 Players16
Salary Commitment
Year 2022 : $1,546,582
Year 2023 : $1,166,582
Year 2024 : $170,166
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,498,999
Year 2023 : $1,118,999
Year 2024 : $150,083
Year 2025 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5724 - $73 - 0 - 0.00%
Level 2: 4770 - $48 - 0 - 0.00%
Level 3: 1908 - $28 - 0 - 0.00%
Level 4: 3816 - $20 - 0 - 0.00%
Luxury : 956 - $170 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$84,232,708
Farm Players Total Salaries$1,194,700
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$445,962
Pro Estimated Expenses$75,813,540
Farm Remaining Season Days170
Farm Expenses Per Days$6,288
Farm Estimated Expenses$1,068,960
Estimated Season Expenses$76,882,500
Estimated Season Salary Cap$74,568,970
Estimate Under Maximum Salary Cap of $81,500,000$6,931,030
Estimate Over Minimum Salary Cap of $60,200,000 $14,368,970
Current Bank Account$45,157,686
Projected Bank Account($31,724,814)

Pro Players Salaries

Anze Kopitar (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $8,947,368
Brent Burns (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $7,157,895
Evander Kane (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $6,263,158
John Klingberg (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $5,815,789
Chris Kreider (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $5,815,789
Jordan Binnington (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $5,368,421
Nino Niederreiter (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $4,921,053
Paul Stastny (1 Way Contract) $5,201,042 (1)
-Salary Remaining : $4,653,564
Jack Campbell $5,000,000 (4)
-Salary Remaining : $4,473,684
Cody Ceci (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $3,757,895
Adam Lowry (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $2,907,895
Brett Kulak $3,000,000 (3)
-Salary Remaining : $2,684,211
Jeremy Lauzon $2,000,000 (4)
-Salary Remaining : $1,789,474
Josh Archibald $1,500,000 (1)
-Salary Remaining : $1,342,105
Troy Terry $1,450,000 (1)
-Salary Remaining : $1,297,368
Christian Fischer $1,200,000 (1)
-Salary Remaining : $1,073,684
Nicolas Deslauriers $1,200,000 (2)
-Salary Remaining : $1,073,684
Garnet Hathaway $1,100,000 (2)
-Salary Remaining : $984,211
Tyler Johnson $1,100,000 (1)
-Salary Remaining : $984,211
Pat Maroon $995,000 (1)
-Salary Remaining : $890,263
Mark Kastelic $925,000 (1)
-Salary Remaining : $827,632
Keith Kinkaid (1 Way Contract) $899,999 (1)
-1 Way Contract Salary Cap : $9,000
-Salary Remaining : $805,262
Evan Bouchard $894,167 (1)
-Salary Remaining : $800,044
Markus Niemelainen $817,500 (1)
-Salary Remaining : $731,447
Total Pro Players24
Salary Commitment
Year 2022 : $84,232,708
Year 2023 : $57,050,000
Year 2024 : $25,750,000
Year 2025 : $16,750,000
Salary Average Commitment
Year 2022 : $46,507,708
Year 2023 : $21,800,000
Year 2024 : $11,600,000
Year 2025 : $2,600,000
Salary Cap with 1 Way Contract
Year 2022 : $83,341,709
Year 2023 : $57,050,000
Year 2024 : $25,750,000
Year 2025 : $16,750,000

Farm Players Salaries

Alex Chiasson $120,000 (1)
Salary Remaining : $120,000
Noah Philp $95,000 (1)
Salary Remaining : $95,000
Tyler Wall $92,500 (1)
Salary Remaining : $92,500
James Greenway $92,500 (1)
Salary Remaining : $92,500
Graham McPhee $92,500 (1)
Salary Remaining : $92,500
Nathan Clurman $92,500 (1)
Salary Remaining : $92,500
Reilly Walsh $92,500 (1)
Salary Remaining : $92,500
Alec Rauhauser $92,500 (1)
Salary Remaining : $92,500
Chad Krys $92,500 (1)
Salary Remaining : $92,500
Par Lindholm $90,000 (1)
Salary Remaining : $90,000
Brian Pinho $82,200 (1)
Salary Remaining : $82,200
Troy Grosenick $80,000 (2)
Salary Remaining : $80,000
Dan Renouf $80,000 (1)
Salary Remaining : $80,000
Total Farm Players13
Salary Commitment
Year 2022 : $1,194,700
Year 2023 : $80,000
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,167,200
Year 2023 : $80,000
Year 2024 : $0
Year 2025 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6429 - $49 - 0 - 0.00%
Level 2: 5358 - $34 - 0 - 0.00%
Level 3: 2143 - $24 - 0 - 0.00%
Level 4: 4286 - $14 - 0 - 0.00%
Luxury : 1073 - $149 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,971,979
Farm Players Total Salaries$1,902,958
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$439,326
Pro Estimated Expenses$74,685,420
Farm Remaining Season Days170
Farm Expenses Per Days$10,016
Farm Estimated Expenses$1,702,720
Estimated Season Expenses$76,388,140
Estimated Season Salary Cap$74,238,150
Estimate Under Maximum Salary Cap of $81,500,000$7,261,850
Estimate Over Minimum Salary Cap of $60,200,000 $14,038,150
Current Bank Account$16,015,595
Projected Bank Account($60,372,545)

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $8,052,632
David Pastrnak (1 Way Contract) $8,118,642 (4)
-Salary Remaining : $7,264,048
Andrei Svechnikov $7,750,000 (4)
-Salary Remaining : $6,934,211
Mathew Barzal (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $6,263,158
Mattias Ekholm (1 Way Contract) $6,250,000 (4)
-Salary Remaining : $5,592,105
Dylan Larkin (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $5,457,895
Erik Johnson (1 Way Contract) $6,099,999 (4)
-Salary Remaining : $5,457,894
Mikael Backlund (1 Way Contract) $5,350,000 (2)
-Salary Remaining : $4,786,842
Valeri Nichushkin (1 Way Contract) $5,000,005 (4)
-Salary Remaining : $4,473,689
David Savard (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $4,026,316
Nikita Zadorov (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $3,578,947
Radek Faksa (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $2,907,895
Laurent Brossoit (Out of Payroll) $2,000,000 (1)
-Salary Remaining : $1,789,474
Mark Borowiecki (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,789,474
Eric Robinson $1,600,000 (2)
-Salary Remaining : $1,431,579
Austin Watson (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,342,105
Jake Walman $1,050,000 (1)
-Salary Remaining : $939,474
Ryan Poehling $925,000 (1)
-Salary Remaining : $827,632
Alexander Alexeyev $925,000 (1)
-Salary Remaining : $827,632
Seth Jarvis $894,167 (3)
-Salary Remaining : $800,044
Brandon Hagel $880,833 (1)
-Salary Remaining : $788,114
Ukko-Pekka Luukkonen $778,333 (1)
-Salary Remaining : $696,403
Total Pro Players22
Salary Commitment
Year 2022 : $84,971,979
Year 2023 : $54,812,813
Year 2024 : $45,862,813
Year 2025 : $37,218,646
Salary Average Commitment
Year 2022 : $51,084,165
Year 2023 : $21,324,999
Year 2024 : $18,024,999
Year 2025 : $9,349,999
Salary Cap with 1 Way Contract
Year 2022 : $84,971,979
Year 2023 : $54,812,813
Year 2024 : $45,862,813
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
Jesper Froden $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
Brandon Biro $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
Shawn Boudrias $75,000 (2)
Salary Remaining : $75,000
Keith Petruzzelli $75,000 (2)
Salary Remaining : $75,000
Total Farm Players21
Salary Commitment
Year 2022 : $1,902,958
Year 2023 : $770,150
Year 2024 : $242,650
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,611,317
Year 2023 : $733,817
Year 2024 : $226,317
Year 2025 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 6506 - $70 - 0 - 0.00%
Level 2: 5421 - $45 - 0 - 0.00%
Level 3: 2168 - $28 - 0 - 0.00%
Level 4: 4337 - $19 - 0 - 0.00%
Luxury : 1087 - $165 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,684,523
Farm Players Total Salaries$695,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$464,129
Pro Estimated Expenses$78,901,930
Farm Remaining Season Days170
Farm Expenses Per Days$3,658
Farm Estimated Expenses$621,860
Estimated Season Expenses$79,523,790
Estimated Season Salary Cap$76,682,920
Estimate Under Maximum Salary Cap of $81,500,000$4,817,080
Estimate Over Minimum Salary Cap of $60,200,000 $16,482,920
Current Bank Account$119,516,713
Projected Bank Account$39,992,923

Pro Players Salaries

John Tavares (1 Way Contract) $11,000,000 (1)
-Salary Remaining : $9,842,105
Mikko Rantanen (1 Way Contract) $9,250,000 (2)
-Salary Remaining : $8,276,316
Nico Hischier (1 Way Contract) $7,250,000 (3)
-Salary Remaining : $6,486,842
Kyle Connor (1 Way Contract) $7,142,857 (3)
-Salary Remaining : $6,390,977
Alex DeBrincat (1 Way Contract) $6,400,000 (1)
-Salary Remaining : $5,726,316
Josh Morrissey (1 Way Contract) $6,250,000 (2)
-Salary Remaining : $5,592,105
Ilya Sorokin $5,000,000 (3)
-Salary Remaining : $4,473,684
Mikhail Sergachev (1 Way Contract) $4,800,000 (1)
-Salary Remaining : $4,294,737
Damon Severson (1 Way Contract) $4,166,666 (1)
-Salary Remaining : $3,728,070
Jack Roslovic $4,000,000 (2)
-Salary Remaining : $3,578,947
Jared McCann (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $3,489,474
Oskar Sundqvist (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,684,211
Brayden McNabb (1 Way Contract) $2,850,000 (3)
-Salary Remaining : $2,550,000
Zemgus Girgensons (1 Way Contract) $2,400,000 (3)
-Salary Remaining : $2,147,368
Erik Brannstrom $2,200,000 (3)
-Salary Remaining : $1,968,421
Joey Anderson (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $20,000
-Salary Remaining : $1,789,474
Louis Domingue $1,500,000 (1)
-Salary Remaining : $1,342,105
Oliver Wahlstrom $925,000 (1)
-Salary Remaining : $827,632
Tim Stutzle $925,000 (2)
-Salary Remaining : $827,632
Jack Hughes $925,000 (1)
-Salary Remaining : $827,632
Bowen Byram $925,000 (2)
-Salary Remaining : $827,632
Maxime Lagace $875,000 (1)
-Salary Remaining : $782,895
Total Pro Players22
Salary Commitment
Year 2022 : $87,684,523
Year 2023 : $54,092,857
Year 2024 : $26,842,857
Year 2025 : $0
Salary Average Commitment
Year 2022 : $73,134,523
Year 2023 : $39,542,857
Year 2024 : $16,992,857
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $85,704,523
Year 2023 : $52,112,857
Year 2024 : $26,842,857
Year 2025 : $0

Farm Players Salaries

Timothy Liljegren $140,000 (2)
Salary Remaining : $140,000
Yegor Chinakov $92,500 (3)
Salary Remaining : $92,500
Roby Jarventie $92,500 (3)
Salary Remaining : $92,500
Anton Lundell $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
Fabian Zetterlund $92,500 (2)
Salary Remaining : $92,500
Total Farm Players7
Salary Commitment
Year 2022 : $695,000
Year 2023 : $602,500
Year 2024 : $277,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $537,500
Year 2023 : $445,000
Year 2024 : $195,000
Year 2025 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5500 - $70 - 0 - 0.00%
Level 2: 4750 - $45 - 0 - 0.00%
Level 3: 2000 - $25 - 0 - 0.00%
Level 4: 3750 - $18 - 0 - 0.00%
Luxury : 1500 - $125 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,463,426
Farm Players Total Salaries$1,904,126
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$426,123
Pro Estimated Expenses$72,440,910
Farm Remaining Season Days170
Farm Expenses Per Days$10,022
Farm Estimated Expenses$1,703,740
Estimated Season Expenses$74,144,650
Estimated Season Salary Cap$71,993,640
Estimate Under Maximum Salary Cap of $81,500,000$9,506,360
Estimate Over Minimum Salary Cap of $60,200,000 $11,793,640
Current Bank Account$57,981,265
Projected Bank Account($16,163,385)

Pro Players Salaries

Zach Parise (1 Way Contract) $7,538,462 (1)
-Salary Remaining : $6,744,940
William Karlsson (1 Way Contract) $7,375,002 (3)
-Salary Remaining : $6,598,686
Jeff Petry (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $5,592,105
Max Domi (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,368,421
Nick Leddy (1 Way Contract) $5,626,002 (2)
-Salary Remaining : $5,033,791
Mark Giordano (1 Way Contract) $5,625,002 (2)
-Salary Remaining : $5,032,897
Semyon Varlamov (1 Way Contract) $5,000,002 (2)
-Salary Remaining : $4,473,686
James van Riemsdyk (1 Way Contract) $5,000,002 (1)
-Salary Remaining : $4,473,686
Jake Bean $5,000,002 (3)
-Salary Remaining : $4,473,686
Blake Coleman (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,026,316
Sean Monahan (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $3,131,579
Alexandar Georgiev (1 Way Contract) $3,400,000 (3)
-Salary Remaining : $3,042,105
Jesse Puljujarvi (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,684,211
Zach Whitecloud (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $2,460,526
Colin Miller (1 Way Contract) $2,283,951 (2)
-Salary Remaining : $2,043,535
Justin Danforth $1,200,000 (3)
-Salary Remaining : $1,073,684
Logan O'Connor $1,050,000 (3)
-Salary Remaining : $939,474
Cole Caufield $925,000 (2)
-Salary Remaining : $827,632
Barrett Hayton $894,167 (1)
-Salary Remaining : $800,044
Rasmus Kupari $894,167 (1)
-Salary Remaining : $800,044
Alexander Romanov $894,167 (2)
-Salary Remaining : $800,044
Liam Foudy $894,167 (2)
-Salary Remaining : $800,044
Owen Tippett $863,333 (1)
-Salary Remaining : $772,456
Total Pro Players23
Salary Commitment
Year 2022 : $80,463,426
Year 2023 : $51,773,295
Year 2024 : $27,025,004
Year 2025 : $2,750,000
Salary Average Commitment
Year 2022 : $74,863,426
Year 2023 : $46,173,295
Year 2024 : $24,275,004
Year 2025 : $2,750,000
Salary Cap with 1 Way Contract
Year 2022 : $80,463,426
Year 2023 : $51,773,295
Year 2024 : $27,025,004
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
Zachary Jones $92,500 (2)
Salary Remaining : $92,500
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
Vitaly Kravtsov $92,500 (1)
Salary Remaining : $92,500
Serron Noel $89,417 (3)
Salary Remaining : $89,417
Nathan Schnarr $89,417 (1)
Salary Remaining : $89,417
Ronnie Attard $88,375 (2)
Salary Remaining : $88,375
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
Jamieson Rees $83,917 (3)
Salary Remaining : $83,917
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 Players22
Salary Commitment
Year 2022 : $1,904,126
Year 2023 : $1,212,208
Year 2024 : $514,750
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,815,667
Year 2023 : $1,123,749
Year 2024 : $496,416
Year 2025 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6226 - $65 - 0 - 0.00%
Level 2: 5188 - $45 - 0 - 0.00%
Level 3: 2075 - $28 - 0 - 0.00%
Level 4: 4151 - $17 - 0 - 0.00%
Luxury : 1040 - $160 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$75,877,142
Farm Players Total Salaries$1,098,500
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$401,985
Pro Estimated Expenses$68,337,450
Farm Remaining Season Days170
Farm Expenses Per Days$5,782
Farm Estimated Expenses$982,940
Estimated Season Expenses$69,320,390
Estimated Season Salary Cap$67,890,010
Estimate Under Maximum Salary Cap of $81,500,000$13,609,990
Estimate Over Minimum Salary Cap of $60,200,000 $7,690,010
Current Bank Account$99,452,951
Projected Bank Account$30,132,561

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $10,000,000 (4)
-Salary Remaining : $8,947,368
Jared Spurgeon (1 Way Contract) $7,575,000 (2)
-Salary Remaining : $6,777,632
Brayden Schenn (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $5,815,789
Alec Martinez (1 Way Contract) $5,700,000 (2)
-Salary Remaining : $5,100,000
Joel Eriksson Ek (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $4,697,368
Jesperi Kotkaniemi $4,820,000 (4)
-Salary Remaining : $4,312,632
Anton Stralman (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,578,947
Joonas Donskoi (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,578,947
Patrik Nemeth (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $2,907,895
Oskar Lindblom (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,684,211
Colton Sissons (1 Way Contract) $2,857,143 (4)
-Salary Remaining : $2,556,391
Ondrej Kase (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $2,326,316
Isac Lundestrom $2,250,000 (2)
-Salary Remaining : $2,013,158
Martin Jones (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $1,878,947
Cal Clutterbuck (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,789,474
Tobias Rieder $1,999,999 (2)
-Salary Remaining : $1,789,473
Christopher Gibson $1,500,000 (2)
-Salary Remaining : $1,342,105
Tobias Bjornfot $925,000 (1)
-Salary Remaining : $827,632
Casey Fitzgerald $925,000 (2)
-Salary Remaining : $827,632
Dylan Cozens $925,000 (2)
-Salary Remaining : $827,632
Jacob Perreault $925,000 (3)
-Salary Remaining : $827,632
Calen Addison $925,000 (1)
-Salary Remaining : $827,632
Alex Vlasic $925,000 (3)
-Salary Remaining : $827,632
Olivier Rodrigue $925,000 (2)
-Salary Remaining : $827,632
Total Pro Players24
Salary Commitment
Year 2022 : $75,877,142
Year 2023 : $56,327,142
Year 2024 : $24,777,143
Year 2025 : $17,677,143
Salary Average Commitment
Year 2022 : $56,049,999
Year 2023 : $38,449,999
Year 2024 : $8,775,000
Year 2025 : $1,950,000
Salary Cap with 1 Way Contract
Year 2022 : $75,877,142
Year 2023 : $56,327,142
Year 2024 : $24,777,143
Year 2025 : $17,677,143

Farm Players Salaries

Kevin Mandolese $92,500 (3)
Salary Remaining : $92,500
David Farrance $92,500 (2)
Salary Remaining : $92,500
Ivan Lodnia $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
Max Gildon $92,500 (1)
Salary Remaining : $92,500
Matthew Struthers $92,500 (2)
Salary Remaining : $92,500
Carsen Twarynski $92,500 (2)
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 Players12
Salary Commitment
Year 2022 : $1,098,500
Year 2023 : $913,500
Year 2024 : $370,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $869,500
Year 2023 : $712,000
Year 2024 : $278,500
Year 2025 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5265 - $70 - 0 - 0.00%
Level 2: 4387 - $45 - 0 - 0.00%
Level 3: 1754 - $30 - 0 - 0.00%
Level 4: 3509 - $20 - 0 - 0.00%
Luxury : 880 - $175 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,663,752
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$453,493
Pro Estimated Expenses$77,093,810
Farm Remaining Season Days170
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$77,093,810
Estimated Season Salary Cap$76,646,540
Estimate Under Maximum Salary Cap of $81,500,000$4,853,460
Estimate Over Minimum Salary Cap of $60,200,000 $16,446,540
Current Bank Account$50,313,789
Projected Bank Account($26,780,021)

Pro Players Salaries

Anders Lee (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $6,263,158
Mike Hoffman (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $6,263,158
William Nylander (1 Way Contract) $6,962,336 (2)
-Salary Remaining : $6,229,459
Braden Holtby (Out of Payroll) $6,800,000 (2)
-Salary Remaining : $6,084,211
Artturi Lehkonen (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $5,368,421
Dmitry Orlov (1 Way Contract) $5,100,000 (1)
-Salary Remaining : $4,563,158
Rasmus Andersson (1 Way Contract) $4,550,000 (3)
-Salary Remaining : $4,071,053
Derick Brassard (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,026,316
Nick Bonino (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $3,668,421
Erik Gustafsson (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,578,947
Derek Forbort (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $3,131,579
Jordie Benn (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,684,211
Radim Simek (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $2,460,526
Joonas Korpisalo (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $2,236,842
Jan Rutta $1,750,000 (2)
-Salary Remaining : $1,565,789
Michael Chaput $1,200,000 (2)
-Salary Remaining : $1,073,684
Taylor Ward $950,000 (1)
-Salary Remaining : $850,000
Collin Delia $950,000 (1)
-Salary Remaining : $850,000
Pheonix Copley $950,000 (1)
-Salary Remaining : $850,000
Carter Hutton (1 Way Contract) $950,000 (1)
-Salary Remaining : $850,000
Nathan Staios $950,000 (3)
-Salary Remaining : $850,000
Zackary Hayes $925,000 (1)
-Salary Remaining : $827,632
Rafael Harvey-Pinard $925,000 (1)
-Salary Remaining : $827,632
Joseph Veleno $925,000 (1)
-Salary Remaining : $827,632
Kirby Dach $925,000 (1)
-Salary Remaining : $827,632
Mac Hollowell $925,000 (1)
-Salary Remaining : $827,632
Calle Rosen $925,000 (2)
-Salary Remaining : $827,632
Alex Beaucage $878,333 (3)
-Salary Remaining : $785,877
Brayden Tracey $863,333 (3)
-Salary Remaining : $772,456
Danila Klimovich $855,833 (3)
-Salary Remaining : $765,745
Grant Mismash $842,500 (2)
-Salary Remaining : $753,816
Josiah Slavin $842,500 (1)
-Salary Remaining : $753,816
Morgan Geekie $839,666 (1)
-Salary Remaining : $751,280
Jonas Johansson $835,084 (1)
-Salary Remaining : $747,180
Alex Steeves $834,167 (2)
-Salary Remaining : $746,360
Jordan Spence $820,000 (2)
-Salary Remaining : $733,684
Keegan Kolesar $797,500 (1)
-Salary Remaining : $713,553
Dmitry Zavgorodniy $780,000 (2)
-Salary Remaining : $697,895
Dylan Coghlan $762,500 (1)
-Salary Remaining : $682,237
Frederic Allard $750,000 (1)
-Salary Remaining : $671,053
Ryan Chyzowski $750,000 (2)
-Salary Remaining : $671,053
Total Pro Players41
Salary Commitment
Year 2022 : $92,463,752
Year 2023 : $65,511,502
Year 2024 : $14,097,499
Year 2025 : $0
Salary Average Commitment
Year 2022 : $88,784,836
Year 2023 : $62,842,336
Year 2024 : $13,450,000
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $92,463,752
Year 2023 : $65,511,502
Year 2024 : $14,097,499
Year 2025 : $0

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 2022 : $0
Year 2023 : $0
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $0
Year 2023 : $0
Year 2024 : $0
Year 2025 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 5000 - $90 - 0 - 0.00%
Level 2: 4156 - $60 - 0 - 0.00%
Level 3: 1689 - $35 - 0 - 0.00%
Level 4: 3334 - $25 - 0 - 0.00%
Luxury : 825 - $195 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$84,720,100
Farm Players Total Salaries$1,235,792
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$448,527
Pro Estimated Expenses$76,249,590
Farm Remaining Season Days170
Farm Expenses Per Days$6,504
Farm Estimated Expenses$1,105,680
Estimated Season Expenses$77,355,270
Estimated Season Salary Cap$75,802,150
Estimate Under Maximum Salary Cap of $81,500,000$5,697,850
Estimate Over Minimum Salary Cap of $60,200,000 $15,602,150
Current Bank Account$15,548,177
Projected Bank Account($61,807,093)

Pro Players Salaries

Gabriel Landeskog (1 Way Contract) $8,600,000 (3)
-Salary Remaining : $7,694,737
Leon Draisaitl (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $7,605,263
Morgan Rielly (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $6,710,526
Marc-Andre Fleury (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $6,263,158
Jesper Bratt (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,368,421
Nikolaj Ehlers (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,368,421
Jake Muzzin (1 Way Contract) $5,625,000 (2)
-Salary Remaining : $5,032,895
Bo Horvat (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,921,053
Brady Skjei (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $4,697,368
Tyler Bertuzzi (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $4,250,000
Kasperi Kapanen (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $2,863,158
Ryan Lindgren $3,000,000 (2)
-Salary Remaining : $2,684,211
Pierre Engvall $2,500,000 (2)
-Salary Remaining : $2,236,842
Ryan Donato $2,000,000 (1)
-Salary Remaining : $1,789,474
Travis Dermott (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,789,474
Alex Barre-Boulet $1,100,000 (3)
-Salary Remaining : $984,211
Oliver Kylington $1,000,000 (1)
-Salary Remaining : $894,737
Nate Thompson $960,000 (3)
-Salary Remaining : $858,947
Nathan Bastian $950,000 (1)
-Salary Remaining : $850,000
Jeremy Swayman $925,000 (1)
-Salary Remaining : $827,632
Ben Hutton (1 Way Contract) $800,000 (2)
-Salary Remaining : $715,789
Kevin Stenlund $800,000 (3)
-Salary Remaining : $715,789
Alexandre Carrier $760,100 (1)
-Salary Remaining : $680,089
Total Pro Players23
Salary Commitment
Year 2022 : $84,720,100
Year 2023 : $30,885,000
Year 2024 : $18,960,000
Year 2025 : $7,500,000
Salary Average Commitment
Year 2022 : $51,870,100
Year 2023 : $19,385,000
Year 2024 : $11,660,000
Year 2025 : $650,000
Salary Cap with 1 Way Contract
Year 2022 : $84,720,100
Year 2023 : $30,885,000
Year 2024 : $18,960,000
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 - $73 - 0 - 0.00%
Level 2: 5032 - $54 - 0 - 0.00%
Level 3: 2013 - $32 - 0 - 0.00%
Level 4: 4026 - $25 - 0 - 0.00%
Luxury : 1008 - $176 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,610,732
Farm Players Total Salaries$2,381,500
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$453,214
Pro Estimated Expenses$77,046,380
Farm Remaining Season Days170
Farm Expenses Per Days$12,534
Farm Estimated Expenses$2,130,780
Estimated Season Expenses$79,177,160
Estimated Season Salary Cap$73,233,110
Estimate Under Maximum Salary Cap of $81,500,000$8,266,890
Estimate Over Minimum Salary Cap of $60,200,000 $13,033,110
Current Bank Account$52,780,413
Projected Bank Account($26,396,747)

Pro Players Salaries

Patrick Kane (1 Way Contract) $10,500,000 (1)
-Salary Remaining : $9,394,737
Alex Pietrangelo (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $8,500,000
Sean Couturier (1 Way Contract) $7,750,000 (4)
-Salary Remaining : $6,934,211
Colton Parayko (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $5,815,789
Brendan Gallagher (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $5,815,789
Mark Scheifele (1 Way Contract) $6,125,000 (2)
-Salary Remaining : $5,480,263
Brad Marchand (1 Way Contract) $6,125,000 (3)
-Salary Remaining : $5,480,263
Jaccob Slavin (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $4,921,053
Linus Ullmark (Out of Payroll) $5,000,000 (3)
-Salary Remaining : $4,473,684
Travis Sanheim (1 Way Contract) $4,650,000 (1)
-Salary Remaining : $4,160,526
Andrew Copp (1 Way Contract) $4,110,732 (1)
-Salary Remaining : $3,678,023
Mattias Janmark (1 Way Contract) $3,800,000 (3)
-1 Way Contract Salary Cap : $38,000
-Salary Remaining : $3,400,000
Alexander Barabanov $2,500,000 (2)
-Salary Remaining : $2,236,842
Ryan Hartman $1,900,000 (2)
-Salary Remaining : $1,700,000
Andrew Cogliano $1,800,000 (1)
-Salary Remaining : $1,610,526
Kris Russell (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $1,342,105
Tage Thompson $1,400,000 (1)
-Salary Remaining : $1,252,632
Robert Bortuzzo $1,300,000 (2)
-Salary Remaining : $1,163,158
Josh Brown $1,300,000 (3)
-Salary Remaining : $1,163,158
Antoine Roussel (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $894,737
Joey Daccord $925,000 (1)
-Salary Remaining : $827,632
Logan Thompson $925,000 (3)
-Salary Remaining : $827,632
Total Pro Players22
Salary Commitment
Year 2022 : $90,610,732
Year 2023 : $67,225,000
Year 2024 : $44,900,000
Year 2025 : $15,750,000
Salary Average Commitment
Year 2022 : $65,310,732
Year 2023 : $42,950,000
Year 2024 : $22,475,000
Year 2025 : $2,800,000
Salary Cap with 1 Way Contract
Year 2022 : $86,848,732
Year 2023 : $63,463,000
Year 2024 : $41,138,000
Year 2025 : $15,750,000

Farm Players Salaries

Noel Acciari $170,000 (4)
Salary Remaining : $170,000
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
Jack LaFontaine $95,000 (1)
Salary Remaining : $95,000
Peter Diliberatore $95,000 (2)
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
Marc Del Gaizo $95,000 (2)
Salary Remaining : $95,000
Jesper Boqvist $92,500 (1)
Salary Remaining : $92,500
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 Players24
Salary Commitment
Year 2022 : $2,381,500
Year 2023 : $1,310,000
Year 2024 : $550,000
Year 2025 : $170,000
Salary Average Commitment
Year 2022 : $1,989,666
Year 2023 : $1,018,166
Year 2024 : $395,000
Year 2025 : $65,000

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameSeattle Center Arena
Level 1: 6000 - $80 - 0 - 0.00%
Level 2: 5000 - $50 - 0 - 0.00%
Level 3: 2000 - $30 - 0 - 0.00%
Level 4: 4000 - $20 - 0 - 0.00%
Luxury : 1000 - $175 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$77,725,028
Farm Players Total Salaries$659,167
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$411,711
Pro Estimated Expenses$69,990,870
Farm Remaining Season Days170
Farm Expenses Per Days$3,469
Farm Estimated Expenses$589,730
Estimated Season Expenses$70,580,600
Estimated Season Salary Cap$67,329,010
Estimate Under Maximum Salary Cap of $81,500,000$14,170,990
Estimate Over Minimum Salary Cap of $60,200,000 $7,129,010
Current Bank Account$25,461,802
Projected Bank Account($45,118,798)

Pro Players Salaries

Gustav Nyquist (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $6,263,158
Torey Krug (1 Way Contract) $6,400,000 (2)
-Salary Remaining : $5,726,316
Reilly Smith (1 Way Contract) $6,250,000 (4)
-Salary Remaining : $5,592,105
Jakob Silfverberg (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $4,697,368
Craig Smith (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $4,250,000
Jake Allen (1 Way Contract) $4,350,000 (1)
-Salary Remaining : $3,892,105
Jake DeBrusk (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,578,947
Boone Jenner (1 Way Contract) $3,750,000 (4)
-Salary Remaining : $3,355,263
Matt Grzelcyk (1 Way Contract) $3,687,500 (2)
-Salary Remaining : $3,299,342
Robert Hagg (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,684,211
Carson Soucy $2,750,000 (1)
-Salary Remaining : $2,460,526
Philippe Myers (1 Way Contract) $2,550,000 (1)
-Salary Remaining : $2,281,579
Henri Jokiharju (1 Way Contract) $2,500,000 (2)
-1 Way Contract Salary Cap : $25,000
-Salary Remaining : $2,236,842
Kaapo Kahkonen $2,500,000 (2)
-Salary Remaining : $2,236,842
Darren Helm (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $2,013,158
Matt Benning (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $2,013,158
Ryan Graves (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,789,474
Devin Shore $1,999,999 (2)
-Salary Remaining : $1,789,473
Caleb Jones $1,900,000 (2)
-Salary Remaining : $1,700,000
Brian Elliott $1,750,029 (1)
-Salary Remaining : $1,565,815
Tomas Nosek $1,400,000 (2)
-Salary Remaining : $1,252,632
William Carrier $1,400,000 (2)
-Salary Remaining : $1,252,632
Zack MacEwen $1,250,000 (2)
-Salary Remaining : $1,118,421
Jake Evans $1,250,000 (1)
-Salary Remaining : $1,118,421
Bokondji Imama $787,500 (1)
-Salary Remaining : $704,605
Vinni Lettieri $750,000 (1)
-Salary Remaining : $671,053
Total Pro Players26
Salary Commitment
Year 2022 : $77,725,028
Year 2023 : $49,787,499
Year 2024 : $10,000,000
Year 2025 : $10,000,000
Salary Average Commitment
Year 2022 : $45,900,028
Year 2023 : $26,549,999
Year 2024 : $1,300,000
Year 2025 : $1,300,000
Salary Cap with 1 Way Contract
Year 2022 : $75,250,028
Year 2023 : $47,312,499
Year 2024 : $10,000,000
Year 2025 : $10,000,000

Farm Players Salaries

Victor Mete $180,000 (2)
Salary Remaining : $180,000
Philip Kemp $92,500 (1)
Salary Remaining : $92,500
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
Matty Beniers $75,000 (1)
Salary Remaining : $75,000
Dimitri Samorukov $75,000 (1)
Salary Remaining : $75,000
Total Farm Players7
Salary Commitment
Year 2022 : $659,167
Year 2023 : $259,167
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $496,667
Year 2023 : $144,167
Year 2024 : $0
Year 2025 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6500 - $75 - 0 - 0.00%
Level 2: 5416 - $50 - 0 - 0.00%
Level 3: 2166 - $33 - 0 - 0.00%
Level 4: 4333 - $25 - 0 - 0.00%
Luxury : 1085 - $185 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,010,416
Farm Players Total Salaries$1,920,058
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$450,055
Pro Estimated Expenses$76,509,350
Farm Remaining Season Days170
Farm Expenses Per Days$10,106
Farm Estimated Expenses$1,718,020
Estimated Season Expenses$78,227,370
Estimated Season Salary Cap$76,061,910
Estimate Under Maximum Salary Cap of $81,500,000$5,438,090
Estimate Over Minimum Salary Cap of $60,200,000 $15,861,910
Current Bank Account$95,678,233
Projected Bank Account$17,450,863

Pro Players Salaries

Jack Eichel (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $8,947,368
Andrei Vasilevskiy (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $8,500,000
Ivan Provorov (1 Way Contract) $6,750,000 (2)
-Salary Remaining : $6,039,474
Ryan Pulock (1 Way Contract) $6,150,000 (4)
-Salary Remaining : $5,502,632
Jonathan Huberdeau (1 Way Contract) $5,900,000 (1)
-Salary Remaining : $5,278,947
Esa Lindell (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $5,189,474
Travis Konecny (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $4,921,053
Tyler Toffoli (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $4,563,158
Christian Dvorak (1 Way Contract) $4,450,000 (2)
-Salary Remaining : $3,981,579
Adam Larsson (1 Way Contract) $4,166,667 (3)
-Salary Remaining : $3,728,070
Pius Suter $3,250,000 (1)
-Salary Remaining : $2,907,895
Calle Jarnkrok (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,684,211
Vladislav Gavrikov (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $2,505,263
Trevor Moore (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $1,878,947
Sean Kuraly $1,600,000 (1)
-Salary Remaining : $1,431,579
Jani Hakanpaa $1,500,000 (2)
-Salary Remaining : $1,342,105
Shane Pinto $925,000 (2)
-Salary Remaining : $827,632
Jesse Ylonen $880,833 (2)
-Salary Remaining : $788,114
Cody Glass $863,333 (1)
-Salary Remaining : $772,456
Philip Broberg $863,333 (3)
-Salary Remaining : $772,456
Justin Bailey $800,000 (1)
-Salary Remaining : $715,789
Alex Galchenyuk $800,000 (3)
-Salary Remaining : $715,789
Thomas Greiss (1 Way Contract) $800,000 (2)
-Salary Remaining : $715,789
Juho Lammikko $761,250 (1)
-Salary Remaining : $681,118
Kyle Burroughs $750,000 (1)
-Salary Remaining : $671,053
Total Pro Players25
Salary Commitment
Year 2022 : $85,010,416
Year 2023 : $47,385,833
Year 2024 : $11,980,000
Year 2025 : $6,150,000
Salary Average Commitment
Year 2022 : $67,885,833
Year 2023 : $40,822,500
Year 2024 : $6,266,667
Year 2025 : $650,000
Salary Cap with 1 Way Contract
Year 2022 : $85,010,416
Year 2023 : $47,385,833
Year 2024 : $11,980,000
Year 2025 : $6,150,000

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
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
Maxim Letunov $87,700 (2)
Salary Remaining : $87,700
Taylor Raddysh $87,675 (2)
Salary Remaining : $87,675
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
Matthew Robertson $79,750 (3)
Salary Remaining : $79,750
Josh Brook $79,500 (1)
Salary Remaining : $79,500
Nikita Okhotyuk $78,917 (2)
Salary Remaining : $78,917
Vladislav Kolyachonok $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 Players22
Salary Commitment
Year 2022 : $1,920,058
Year 2023 : $1,131,708
Year 2024 : $284,833
Year 2025 : $120,000
Salary Average Commitment
Year 2022 : $1,749,975
Year 2023 : $999,200
Year 2024 : $205,000
Year 2025 : $75,000

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6266 - $75 - 0 - 0.00%
Level 2: 5222 - $48 - 0 - 0.00%
Level 3: 2088 - $30 - 0 - 0.00%
Level 4: 4177 - $19 - 0 - 0.00%
Luxury : 1047 - $150 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$92,820,999
Farm Players Total Salaries$858,750
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$491,163
Pro Estimated Expenses$83,497,710
Farm Remaining Season Days170
Farm Expenses Per Days$4,520
Farm Estimated Expenses$768,400
Estimated Season Expenses$84,266,110
Estimated Season Salary Cap$83,050,440
Estimate Under Maximum Salary Cap of $81,500,000-$1,550,440
Estimate Over Minimum Salary Cap of $60,200,000 $22,850,440
Current Bank Account$54,490,278
Projected Bank Account($29,775,832)

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (2)
-Salary Remaining : $11,184,211
Artemi Panarin (1 Way Contract) $10,750,000 (1)
-Salary Remaining : $9,618,421
John Carlson (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $7,157,895
Ryan O'Reilly (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $6,710,526
Johnny Gaudreau (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $6,039,474
Ryan McDonagh (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $6,039,474
Igor Shesterkin (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,578,947
MacKenzie Weegar (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,131,579
Jordan Greenway (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,684,211
Dillon Dube (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $2,057,895
Blake Comeau (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,789,474
Marc-Edouard Vlasic (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,789,474
Jordan Oesterle (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,789,474
Andy Greene (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,789,474
Jordan Martinook $1,900,000 (3)
-Salary Remaining : $1,700,000
Yakov Trenin $1,500,000 (2)
-Salary Remaining : $1,342,105
Max Jones $1,295,000 (2)
-Salary Remaining : $1,158,684
Jimmy Vesey $1,200,000 (1)
-Salary Remaining : $1,073,684
Wayne Simmonds $1,200,000 (1)
-Salary Remaining : $1,073,684
Sam Carrick $1,200,000 (2)
-Salary Remaining : $1,073,684
Karson Kuhlman $1,000,000 (1)
-Salary Remaining : $894,737
Fredrik Claesson $1,000,000 (2)
-Salary Remaining : $894,737
Shane Gersich $1,000,000 (1)
-Salary Remaining : $894,737
Jacob MacDonald $1,000,000 (2)
-Salary Remaining : $894,737
Jacob Middleton $951,000 (1)
-Salary Remaining : $850,895
Alex Green $950,000 (1)
-Salary Remaining : $850,000
Eetu Luostarinen $925,000 (1)
-Salary Remaining : $827,632
Kevin Lankinen $899,999 (1)
-Salary Remaining : $805,262
Martin Marincin $750,000 (2)
-Salary Remaining : $671,053
Devan Dubnyk $750,000 (1)
-Salary Remaining : $671,053
Anton Khudobin (1 Way Contract) $750,000 (2)
-Salary Remaining : $671,053
Michael Hutchinson (1 Way Contract) $750,000 (2)
-Salary Remaining : $671,053
Alex Lyon $750,000 (2)
-Salary Remaining : $671,053
Total Pro Players33
Salary Commitment
Year 2022 : $92,820,999
Year 2023 : $30,695,000
Year 2024 : $4,900,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $83,620,999
Year 2023 : $26,645,000
Year 2024 : $2,550,000
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $92,820,999
Year 2023 : $30,695,000
Year 2024 : $4,900,000
Year 2025 : $0

Farm Players Salaries

Andrew Shortridge $100,000 (1)
Salary Remaining : $100,000
Julien Gauthier $100,000 (1)
Salary Remaining : $100,000
Ben Meyers $95,000 (2)
Salary Remaining : $95,000
Declan McDonnel $95,000 (3)
Salary Remaining : $95,000
Nathan Legare $95,000 (3)
Salary Remaining : $95,000
Cam Morrison $95,000 (2)
Salary Remaining : $95,000
Parker Kelly $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
Total Farm Players9
Salary Commitment
Year 2022 : $858,750
Year 2023 : $475,000
Year 2024 : $190,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $708,750
Year 2023 : $395,000
Year 2024 : $160,000
Year 2025 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6015 - $80 - 0 - 0.00%
Level 2: 5177 - $60 - 0 - 0.00%
Level 3: 2271 - $40 - 0 - 0.00%
Level 4: 4142 - $25 - 0 - 0.00%
Luxury : 1036 - $150 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$62,770,000
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$333,000
Pro Estimated Expenses$56,610,000
Farm Remaining Season Days170
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$56,610,000
Estimated Season Salary Cap$56,162,560
Estimate Under Maximum Salary Cap of $81,500,000$25,337,440
Estimate Over Minimum Salary Cap of $60,200,000 -$4,037,440
Current Bank Account$29,655,650
Projected Bank Account($26,954,350)

Pro Players Salaries

Nate Schmidt (1 Way Contract) $5,950,000 (1)
-Salary Remaining : $5,323,684
Yanni Gourde (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $5,144,737
Evgenii Dadonov (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $4,697,368
Mike Matheson (1 Way Contract) $4,875,000 (1)
-Salary Remaining : $4,361,842
Tanner Pearson (1 Way Contract) $4,150,000 (2)
-Salary Remaining : $3,713,158
Vladislav Namestnikov (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,578,947
Troy Stecher (Out of Payroll) $2,500,000 (1)
-Salary Remaining : $2,236,842
Matthew Nieto (1 Way Contract) $2,350,000 (2)
-Salary Remaining : $2,102,632
Ben Harpur $2,000,000 (1)
-Salary Remaining : $1,789,474
Joe Thornton (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,789,474
Riley Barber $2,000,000 (1)
-Salary Remaining : $1,789,474
Chris Wagner $2,000,000 (1)
-Salary Remaining : $1,789,474
Michael Del Zotto (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,789,474
Cory Schneider (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,789,474
Calvin Pickard $2,000,000 (1)
-Salary Remaining : $1,789,474
Juuso Valimaki $1,550,000 (2)
-Salary Remaining : $1,386,842
Christian Wolanin $1,500,000 (1)
-Salary Remaining : $1,342,105
Sebastian Aho $1,025,000 (1)
-Salary Remaining : $917,105
Sonny Milano $950,000 (1)
-Salary Remaining : $850,000
Peyton Krebs $950,000 (3)
-Salary Remaining : $850,000
Mathias Lafreniere $950,000 (2)
-Salary Remaining : $850,000
Mattias Samuelsson $925,000 (2)
-Salary Remaining : $827,632
John Ludvig $925,000 (2)
-Salary Remaining : $827,632
Layton Ahac $925,000 (2)
-Salary Remaining : $827,632
Marco Rossi $925,000 (3)
-Salary Remaining : $827,632
Joel Hofer $925,000 (2)
-Salary Remaining : $827,632
Josh Leivo $900,000 (1)
-Salary Remaining : $805,263
Alexander True $850,000 (1)
-Salary Remaining : $760,526
Matthew Highmore $825,000 (1)
-Salary Remaining : $738,158
Leon Gawanke $810,000 (1)
-Salary Remaining : $724,737
Benjamin Jones $760,000 (1)
-Salary Remaining : $680,000
Pavel Gogolev $750,000 (2)
-Salary Remaining : $671,053
Total Pro Players32
Salary Commitment
Year 2022 : $65,270,000
Year 2023 : $19,325,000
Year 2024 : $1,875,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $57,789,167
Year 2023 : $17,794,167
Year 2024 : $1,544,167
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $65,270,000
Year 2023 : $19,325,000
Year 2024 : $1,875,000
Year 2025 : $0

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 2022 : $0
Year 2023 : $0
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $0
Year 2023 : $0
Year 2024 : $0
Year 2025 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6416 - $75 - 0 - 0.00%
Level 2: 5347 - $55 - 0 - 0.00%
Level 3: 2138 - $35 - 0 - 0.00%
Level 4: 4277 - $25 - 0 - 0.00%
Luxury : 1072 - $140 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$77,378,414
Farm Players Total Salaries$2,310,875
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$409,886
Pro Estimated Expenses$69,680,620
Farm Remaining Season Days170
Farm Expenses Per Days$12,162
Farm Estimated Expenses$2,067,540
Estimated Season Expenses$71,748,160
Estimated Season Salary Cap$69,233,350
Estimate Under Maximum Salary Cap of $81,500,000$12,266,650
Estimate Over Minimum Salary Cap of $60,200,000 $9,033,350
Current Bank Account$87,803,764
Projected Bank Account$16,055,604

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,500,000 (3)
-Salary Remaining : $8,500,000
Evgeny Kuznetsov (1 Way Contract) $7,800,000 (3)
-Salary Remaining : $6,978,947
Jeff Carter (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $5,815,789
Ryan Ellis (1 Way Contract) $6,250,000 (1)
-Salary Remaining : $5,592,105
Kyle Okposo (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,368,421
Jake Guentzel $6,000,000 (1)
-Salary Remaining : $5,368,421
Juuse Saros (1 Way Contract) $5,400,000 (4)
-Salary Remaining : $4,831,579
Tom Wilson (1 Way Contract) $5,166,666 (2)
-Salary Remaining : $4,622,806
Phillip Danault (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $3,802,632
Mason Marchment $3,375,000 (1)
-Salary Remaining : $3,019,737
Nick Jensen (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,236,842
Teddy Blueger (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $1,968,421
Yegor Sharangovich $2,000,000 (1)
-Salary Remaining : $1,789,474
Pavel Francouz $1,999,999 (2)
-Salary Remaining : $1,789,473
Riley Stillman $1,350,000 (2)
-Salary Remaining : $1,207,895
Michael Bunting $1,000,000 (1)
-Salary Remaining : $894,737
Trevor Zegras $925,000 (2)
-Salary Remaining : $827,632
K'Andre Miller $925,000 (2)
-Salary Remaining : $827,632
Jack McBain $883,750 (3)
-Salary Remaining : $790,724
Cale Makar $880,833 (1)
-Salary Remaining : $788,114
Moritz Seider $866,333 (3)
-Salary Remaining : $775,140
Martin Fehervary $805,833 (1)
-Salary Remaining : $721,008
Steven Lorentz $800,000 (2)
-Salary Remaining : $715,789
Total Pro Players23
Salary Commitment
Year 2022 : $77,378,414
Year 2023 : $42,116,748
Year 2024 : $24,450,083
Year 2025 : $5,400,000
Salary Average Commitment
Year 2022 : $33,537,499
Year 2023 : $12,966,666
Year 2024 : $3,250,000
Year 2025 : $650,000
Salary Cap with 1 Way Contract
Year 2022 : $77,378,414
Year 2023 : $42,116,748
Year 2024 : $24,450,083
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
Oskari Salminen $95,000 (2)
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
Cayden Primeau $88,083 (1)
Salary Remaining : $88,083
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
Trey Fix-Wolansky $80,917 (1)
Salary Remaining : $80,917
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 Players26
Salary Commitment
Year 2022 : $2,310,875
Year 2023 : $1,058,916
Year 2024 : $612,250
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,194,666
Year 2023 : $979,832
Year 2024 : $533,166
Year 2025 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 5646 - $90 - 0 - 0.00%
Level 2: 4705 - $77 - 0 - 0.00%
Level 3: 1882 - $62 - 0 - 0.00%
Level 4: 3764 - $45 - 0 - 0.00%
Luxury : 943 - $180 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$79,206,702
Farm Players Total Salaries$863,092
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$419,509
Pro Estimated Expenses$71,316,530
Farm Remaining Season Days170
Farm Expenses Per Days$4,543
Farm Estimated Expenses$772,310
Estimated Season Expenses$72,088,840
Estimated Season Salary Cap$68,831,810
Estimate Under Maximum Salary Cap of $81,500,000$12,668,190
Estimate Over Minimum Salary Cap of $60,200,000 $8,631,810
Current Bank Account$100,196,960
Projected Bank Account$28,108,120

Pro Players Salaries

Brock Boeser (1 Way Contract) $6,650,000 (3)
-Salary Remaining : $5,950,000
Tyson Barrie (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $5,815,789
Nathan MacKinnon (1 Way Contract) $6,300,000 (1)
-Salary Remaining : $5,636,842
Anthony Mantha (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $5,368,421
Kyle Palmieri (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $5,368,421
Tomas Tatar (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $5,368,421
Ville Husso $4,500,000 (2)
-Salary Remaining : $4,026,316
Sam Bennett (1 Way Contract) $4,425,000 (4)
-Salary Remaining : $3,959,211
J.T. Compher (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,131,579
Gustav Forsling (Out of Payroll) $2,500,000 (1)
-Salary Remaining : $2,236,842
Filip Chytil (1 Way Contract) $2,300,000 (1)
-1 Way Contract Salary Cap : $23,000
-Salary Remaining : $2,057,895
Ryan Murray (1 Way Contract) $2,200,000 (4)
-Salary Remaining : $1,968,421
Trevor van Riemsdyk (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,789,474
Sammy Blais $1,700,000 (2)
-Salary Remaining : $1,521,053
Nicolas Meloche $1,300,000 (2)
-Salary Remaining : $1,163,158
Slater Koekkoek $1,200,000 (2)
-Salary Remaining : $1,073,684
Michael McCarron $1,150,000 (2)
-Salary Remaining : $1,028,947
Jalen Chatfield $1,119,250 (1)
-Salary Remaining : $1,001,434
Thomas Harley $950,000 (3)
-Salary Remaining : $850,000
Spencer Knight $925,000 (3)
-Salary Remaining : $827,632
Victor Soderstrom $925,000 (2)
-Salary Remaining : $827,632
Samuel Fagemo $925,000 (2)
-Salary Remaining : $827,632
William Lockwood $925,000 (1)
-Salary Remaining : $827,632
William Lagesson $918,500 (1)
-Salary Remaining : $821,816
Beck Malenstyn $900,000 (2)
-Salary Remaining : $805,263
Ryan Suzuki $894,167 (2)
-Salary Remaining : $800,044
Eeli Tolvanen $894,166 (1)
-Salary Remaining : $800,043
Adam Brooks $876,000 (1)
-Salary Remaining : $783,789
Morgan Frost $863,333 (1)
-Salary Remaining : $772,456
Ty Ronning $826,000 (1)
-Salary Remaining : $739,053
Yegor Sokolov $818,333 (2)
-Salary Remaining : $732,193
Alexander Khovanov $811,677 (2)
-Salary Remaining : $726,237
Adam Ruzicka $801,666 (1)
-Salary Remaining : $717,280
Arturs Silovs $796,111 (2)
-Salary Remaining : $712,310
Stuart Skinner $784,166 (1)
-Salary Remaining : $701,622
Sasha Chmelevski $778,333 (1)
-Salary Remaining : $696,403
Jaret Anderson-Dolan $750,000 (1)
-Salary Remaining : $671,053
Total Pro Players37
Salary Commitment
Year 2022 : $81,706,702
Year 2023 : $49,070,288
Year 2024 : $21,150,000
Year 2025 : $6,625,000
Salary Average Commitment
Year 2022 : $58,421,942
Year 2023 : $32,777,778
Year 2024 : $11,319,167
Year 2025 : $2,850,000
Salary Cap with 1 Way Contract
Year 2022 : $79,429,702
Year 2023 : $49,070,288
Year 2024 : $21,150,000
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
Trent Frederic $105,000 (1)
Salary Remaining : $105,000
Cameron Crotty $92,500 (1)
Salary Remaining : $92,500
Bryce Kindopp $92,500 (1)
Salary Remaining : $92,500
Jake Christiansen $92,500 (1)
Salary Remaining : $92,500
Cale Fleury $90,000 (1)
Salary Remaining : $90,000
Jonah Gadjovich $86,500 (1)
Salary Remaining : $86,500
Carson Focht $82,167 (2)
Salary Remaining : $82,167
Total Farm Players9
Salary Commitment
Year 2022 : $863,092
Year 2023 : $192,167
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $729,667
Year 2023 : $192,167
Year 2024 : $0
Year 2025 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameSommet Center
Level 1: 5704 - $65 - 0 - 0.00%
Level 2: 4753 - $42 - 0 - 0.00%
Level 3: 1901 - $30 - 0 - 0.00%
Level 4: 3802 - $21 - 0 - 0.00%
Luxury : 953 - $158 - 0 - 0.00%
Total Capacity :17113
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,795,834
Farm Players Total Salaries$2,247,875
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$443,662
Pro Estimated Expenses$75,422,540
Farm Remaining Season Days170
Farm Expenses Per Days$11,831
Farm Estimated Expenses$2,011,270
Estimated Season Expenses$77,433,810
Estimated Season Salary Cap$68,154,700
Estimate Under Maximum Salary Cap of $81,500,000$13,345,300
Estimate Over Minimum Salary Cap of $60,200,000 $7,954,700
Current Bank Account$69,250,862
Projected Bank Account($8,182,948)

Pro Players Salaries

Miro Heiskanen $8,450,000 (4)
-Salary Remaining : $7,560,526
John Gibson (1 Way Contract) $6,400,000 (1)
-Salary Remaining : $5,726,316
T.J. Oshie (1 Way Contract) $6,150,000 (2)
-Salary Remaining : $5,502,632
Mathew Dumba (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,368,421
Jonathan Drouin (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,921,053
Jonathan Bernier (1 Way Contract) $5,200,000 (1)
-Salary Remaining : $4,652,632
Alexander Wennberg (1 Way Contract) $4,900,000 (1)
-Salary Remaining : $4,384,211
James Neal (1 Way Contract) $4,500,000 (2)
-1 Way Contract Salary Cap : $45,000
-Salary Remaining : $4,026,316
Andrew Mangiapane (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $4,026,316
Dmitry Kulikov (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $3,131,579
Alexander Kerfoot (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,131,579
Andreas Johnsson (1 Way Contract) $3,400,000 (1)
-Salary Remaining : $3,042,105
Andreas Athanasiou (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $2,952,632
Nick Bjugstad (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $2,907,895
Zack Kassian (1 Way Contract) $3,200,000 (2)
-1 Way Contract Salary Cap : $32,000
-Salary Remaining : $2,863,158
Sean Walker (1 Way Contract) $2,650,000 (2)
-Salary Remaining : $2,371,053
Mathieu Joseph (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $2,236,842
Nicolas Aube-Kubel $1,500,000 (1)
-Salary Remaining : $1,342,105
Jansen Harkins $1,100,000 (1)
-Salary Remaining : $984,211
Cole Sillinger $925,000 (3)
-Salary Remaining : $827,632
Dylan Samberg $925,000 (1)
-Salary Remaining : $827,632
Janis Moser $886,667 (2)
-Salary Remaining : $793,334
Ivan Prosvetov $809,167 (1)
-Salary Remaining : $723,992
Logan Shaw $750,000 (1)
-Salary Remaining : $671,053
Total Pro Players24
Salary Commitment
Year 2022 : $83,795,834
Year 2023 : $40,561,667
Year 2024 : $13,875,000
Year 2025 : $8,450,000
Salary Average Commitment
Year 2022 : $60,084,167
Year 2023 : $29,700,000
Year 2024 : $5,800,000
Year 2025 : $650,000
Salary Cap with 1 Way Contract
Year 2022 : $76,172,834
Year 2023 : $32,938,667
Year 2024 : $13,875,000
Year 2025 : $8,450,000

Farm Players Salaries

Jarred Tinordi $175,000 (2)
Salary Remaining : $175,000
Urho Vaakanainen $150,000 (2)
Salary Remaining : $150,000
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
Johnny Kovacevic $100,000 (2)
Salary Remaining : $100,000
Martin Kaut $92,500 (1)
Salary Remaining : $92,500
Aleksi Heponiemi $92,500 (1)
Salary Remaining : $92,500
Brinson Pasichnuk $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
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
Anton Blidh $75,000 (3)
Salary Remaining : $75,000
Total Farm Players23
Salary Commitment
Year 2022 : $2,247,875
Year 2023 : $1,454,458
Year 2024 : $236,333
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,790,000
Year 2023 : $1,098,083
Year 2024 : $215,000
Year 2025 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6066 - $68 - 0 - 0.00%
Level 2: 5055 - $43 - 0 - 0.00%
Level 3: 2022 - $28 - 0 - 0.00%
Level 4: 4044 - $18 - 0 - 0.00%
Luxury : 1013 - $162 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$86,603,126
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$458,438
Pro Estimated Expenses$77,934,460
Farm Remaining Season Days170
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$77,934,460
Estimated Season Salary Cap$77,487,020
Estimate Under Maximum Salary Cap of $81,500,000$4,012,980
Estimate Over Minimum Salary Cap of $60,200,000 $17,287,020
Current Bank Account$32,084,606
Projected Bank Account($45,849,854)

Pro Players Salaries

Zach Werenski (1 Way Contract) $10,541,670 (1)
-Salary Remaining : $9,432,017
Carey Price (1 Way Contract) $10,500,000 (1)
-Salary Remaining : $9,394,737
Filip Forsberg (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $7,157,895
Derek Stepan (1 Way Contract) $7,600,001 (1)
-Salary Remaining : $6,800,001
Nick Schmaltz (1 Way Contract) $5,850,000 (2)
-Salary Remaining : $5,234,211
Calvin Petersen (Out of Payroll) $5,000,000 (3)
-Salary Remaining : $4,473,684
Shayne Gostisbehere (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,026,316
Carter Verhaeghe (1 Way Contract) $4,166,667 (3)
-Salary Remaining : $3,728,070
Marcus Pettersson $3,755,000 (3)
-Salary Remaining : $3,359,737
Mike Reilly (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,684,211
Erik Cernak (1 Way Contract) $2,950,000 (1)
-Salary Remaining : $2,639,474
Warren Foegele (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $2,460,526
Derek Grant (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $2,326,316
Casey Mittelstadt $2,500,000 (2)
-Salary Remaining : $2,236,842
Kieffer Bellows $1,131,250 (1)
-Salary Remaining : $1,012,171
Rem Pitlick $1,100,000 (2)
-Salary Remaining : $984,211
Chris Tierney (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $984,211
Rocco Grimaldi (1 Way Contract) $990,000 (2)
-Salary Remaining : $885,789
Tanner Laczynski $971,250 (1)
-Salary Remaining : $869,013
Ethen Frank $950,000 (1)
-Salary Remaining : $850,000
Quinn Hughes $925,000 (1)
-Salary Remaining : $827,632
Alexis Lafreniere $925,000 (2)
-Salary Remaining : $827,632
Jack Dugan $925,000 (1)
-Salary Remaining : $827,632
Nolan Foote $894,167 (2)
-Salary Remaining : $800,044
Tommy Novak $858,375 (1)
-Salary Remaining : $768,020
Jean-Luc Foudy $850,000 (3)
-Salary Remaining : $760,526
Eetu Tuulola $849,625 (1)
-Salary Remaining : $760,191
Adam Erne $800,000 (1)
-Salary Remaining : $715,789
Gabriel Fortier $791,667 (2)
-Salary Remaining : $708,334
Kristian Reichel $790,125 (1)
-Salary Remaining : $706,954
Matt Villalta $778,333 (1)
-Salary Remaining : $696,403
Tyler Pitlick $760,000 (1)
-Salary Remaining : $680,000
Kyle Rau $750,000 (1)
-Salary Remaining : $671,053
Dylan Ferguson $750,000 (2)
-Salary Remaining : $671,053
Alex Limoges $0 (0)
Total Pro Players35
Salary Commitment
Year 2022 : $91,603,126
Year 2023 : $39,272,501
Year 2024 : $21,771,667
Year 2025 : $8,000,000
Salary Average Commitment
Year 2022 : $62,944,168
Year 2023 : $21,655,834
Year 2024 : $6,455,000
Year 2025 : $650,000
Salary Cap with 1 Way Contract
Year 2022 : $91,603,126
Year 2023 : $39,272,501
Year 2024 : $21,771,667
Year 2025 : $8,000,000

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 2022 : $0
Year 2023 : $0
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $0
Year 2023 : $0
Year 2024 : $0
Year 2025 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6688 - $52 - 0 - 0.00%
Level 2: 5573 - $35 - 0 - 0.00%
Level 3: 2229 - $20 - 0 - 0.00%
Level 4: 4459 - $15 - 0 - 0.00%
Luxury : 1117 - $145 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,565,000
Farm Players Total Salaries$1,507,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$442,447
Pro Estimated Expenses$75,215,990
Farm Remaining Season Days170
Farm Expenses Per Days$7,932
Farm Estimated Expenses$1,348,440
Estimated Season Expenses$76,564,430
Estimated Season Salary Cap$74,768,720
Estimate Under Maximum Salary Cap of $81,500,000$6,731,280
Estimate Over Minimum Salary Cap of $60,200,000 $14,568,720
Current Bank Account$13,957,091
Projected Bank Account($62,607,339)

Pro Players Salaries

Matt Duchene (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $8,500,000
Seth Jones (1 Way Contract) $9,500,000 (4)
-Salary Remaining : $8,500,000
Nicklas Backstrom (1 Way Contract) $9,200,000 (2)
-Salary Remaining : $8,231,579
Patrice Bergeron (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $7,157,895
Aaron Ekblad (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $6,710,526
Ryan Nugent-Hopkins (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $5,368,421
Jonathan Marchessault (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,473,684
Anthony Beauvillier (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,578,947
Matt Roy (1 Way Contract) $3,465,000 (2)
-Salary Remaining : $3,100,263
Antti Raanta (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $2,863,158
Carl Hagelin (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,684,211
Jordan Kyrou $2,800,000 (1)
-Salary Remaining : $2,505,263
Riley Nash (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,236,842
Zach Bogosian (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,789,474
Mark Jankowski $1,900,000 (2)
-Salary Remaining : $1,700,000
Jacob Bryson $1,750,000 (1)
-Salary Remaining : $1,565,789
Derek Ryan $1,500,000 (1)
-Salary Remaining : $1,342,105
Jamie Drysdale $925,000 (2)
-Salary Remaining : $827,632
Jake Oettinger $925,000 (1)
-Salary Remaining : $827,632
Ilya Lyubushkin $900,000 (2)
-Salary Remaining : $805,263
Total Pro Players20
Salary Commitment
Year 2022 : $83,565,000
Year 2023 : $59,590,000
Year 2024 : $18,700,000
Year 2025 : $9,500,000
Salary Average Commitment
Year 2022 : $56,950,000
Year 2023 : $36,225,000
Year 2024 : $9,850,000
Year 2025 : $650,000
Salary Cap with 1 Way Contract
Year 2022 : $83,565,000
Year 2023 : $59,590,000
Year 2024 : $18,700,000
Year 2025 : $9,500,000

Farm Players Salaries

Dylan McLaughlin $110,000 (1)
Salary Remaining : $110,000
Arshdeep Bains $95,000 (3)
Salary Remaining : $95,000
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
Pierre-Olivier Joseph $86,400 (1)
Salary Remaining : $86,400
Tyler Tucker $80,900 (2)
Salary Remaining : $80,900
Jayson Megna $80,000 (2)
Salary Remaining : $80,000
Matthew Peca $80,000 (2)
Salary Remaining : $80,000
Gavin Bayreuther $80,000 (2)
Salary Remaining : $80,000
Joel L'Esperance $80,000 (2)
Salary Remaining : $80,000
Dakota Joshua $80,000 (3)
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 Players18
Salary Commitment
Year 2022 : $1,507,000
Year 2023 : $1,063,100
Year 2024 : $343,300
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,446,200
Year 2023 : $1,002,300
Year 2024 : $332,500
Year 2025 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6230 - $69 - 0 - 0.00%
Level 2: 5191 - $43 - 0 - 0.00%
Level 3: 2076 - $28 - 0 - 0.00%
Level 4: 4153 - $15 - 0 - 0.00%
Luxury : 1040 - $162 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$90,554,153
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$479,232
Pro Estimated Expenses$81,469,440
Farm Remaining Season Days170
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$81,469,440
Estimated Season Salary Cap$81,022,170
Estimate Under Maximum Salary Cap of $81,500,000$477,830
Estimate Over Minimum Salary Cap of $60,200,000 $20,822,170
Current Bank Account$12,095,004
Projected Bank Account($69,374,436)

Pro Players Salaries

Taylor Hall (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $8,947,368
Brayden Point (1 Way Contract) $9,500,000 (4)
-Salary Remaining : $8,500,000
Philipp Grubauer (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $6,263,158
Ondrej Palat (1 Way Contract) $5,900,000 (2)
-Salary Remaining : $5,278,947
Nikita Zaitsev (1 Way Contract) $5,555,555 (2)
-Salary Remaining : $4,970,760
Josh Anderson (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $4,921,053
Olli Maatta (1 Way Contract) $4,400,000 (4)
-Salary Remaining : $3,936,842
Connor Murphy (1 Way Contract) $4,400,000 (4)
-Salary Remaining : $3,936,842
Matt Murray (1 Way Contract) $4,333,333 (3)
-Salary Remaining : $3,877,193
Brian Dumoulin (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $3,668,421
Brandon Carlo (1 Way Contract) $4,100,000 (4)
-Salary Remaining : $3,668,421
Lawson Crouse $3,500,000 (3)
-Salary Remaining : $3,131,579
Joel Armia (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $3,131,579
Nick Ritchie (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,684,211
Connor Carrick $1,999,999 (2)
-Salary Remaining : $1,789,473
Tyler Bozak (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $1,565,789
Anders Bjork $1,600,000 (1)
-Salary Remaining : $1,431,579
Brandon Pirri $1,000,000 (1)
-Salary Remaining : $894,737
Cooper Marody $1,000,000 (1)
-Salary Remaining : $894,737
Evgeny Svechnikov $1,000,000 (1)
-Salary Remaining : $894,737
Gabriel Carlsson $984,000 (1)
-Salary Remaining : $880,421
Marian Studenic $854,000 (1)
-Salary Remaining : $764,105
Michael Pezzetta $850,000 (2)
-Salary Remaining : $760,526
Philipp Kurashev $842,500 (1)
-Salary Remaining : $753,816
Benoit-Olivier Groulx $822,500 (2)
-Salary Remaining : $735,921
Nick Henry $783,933 (1)
-Salary Remaining : $701,414
Jakub Skarek $778,333 (1)
-Salary Remaining : $696,403
Zachary Fucale $750,000 (1)
-Salary Remaining : $671,053
Derrick Pouliot (1 Way Contract) $750,000 (2)
-Salary Remaining : $671,053
Adam Huska $0 (0)
Total Pro Players30
Salary Commitment
Year 2022 : $90,554,153
Year 2023 : $76,861,387
Year 2024 : $46,233,333
Year 2025 : $22,400,000
Salary Average Commitment
Year 2022 : $61,566,153
Year 2023 : $48,761,387
Year 2024 : $23,583,333
Year 2025 : $2,600,000
Salary Cap with 1 Way Contract
Year 2022 : $90,554,153
Year 2023 : $76,861,387
Year 2024 : $46,233,333
Year 2025 : $22,400,000

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 2022 : $0
Year 2023 : $0
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $0
Year 2023 : $0
Year 2024 : $0
Year 2025 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 6384 - $84 - 0 - 0.00%
Level 2: 5320 - $55 - 0 - 0.00%
Level 3: 2128 - $32 - 0 - 0.00%
Level 4: 4256 - $20 - 0 - 0.00%
Luxury : 1065 - $192 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,093,480
Farm Players Total Salaries$158,833
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$434,703
Pro Estimated Expenses$73,899,510
Farm Remaining Season Days170
Farm Expenses Per Days$836
Farm Estimated Expenses$142,120
Estimated Season Expenses$74,041,630
Estimated Season Salary Cap$71,680,500
Estimate Under Maximum Salary Cap of $81,500,000$9,819,500
Estimate Over Minimum Salary Cap of $60,200,000 $11,480,500
Current Bank Account$42,745,390
Projected Bank Account($31,296,240)

Pro Players Salaries

Drew Doughty (1 Way Contract) $11,000,000 (1)
-Salary Remaining : $9,842,105
Mitch Marner (1 Way Contract) $10,893,000 (2)
-Salary Remaining : $9,746,368
Tomas Hertl (1 Way Contract) $8,137,500 (4)
-Salary Remaining : $7,280,921
Kevin Hayes (1 Way Contract) $7,142,857 (3)
-Salary Remaining : $6,390,977
Timo Meier (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,368,421
Alex Goligoski (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,368,421
Alex Killorn (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $5,368,421
Jason Zucker (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,578,947
Alex Nedeljkovic (1 Way Contract) $3,900,000 (1)
-Salary Remaining : $3,489,474
Luke Glendening (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $2,415,789
Cody Eakin (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,789,474
Jason Dickinson (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $20,000
-Salary Remaining : $1,789,474
Nathan Beaulieu $1,400,000 (2)
-Salary Remaining : $1,252,632
Connor Ingram $1,250,123 (3)
-Salary Remaining : $1,118,531
Scott Wedgewood $1,200,000 (1)
-Salary Remaining : $1,073,684
Carl Dahlstrom $950,000 (1)
-Salary Remaining : $850,000
Sean Durzi $925,000 (1)
-Salary Remaining : $827,632
Linus Hogberg $925,000 (1)
-Salary Remaining : $827,632
Colton Point $925,000 (1)
-Salary Remaining : $827,632
Gabriel Vilardi $895,000 (1)
-Salary Remaining : $800,789
Malcolm Subban (1 Way Contract) $850,000 (2)
-Salary Remaining : $760,526
Clark Bishop $750,000 (1)
-Salary Remaining : $671,053
Dummy DeeDee $750,000 (1)
-Salary Remaining : $671,053
Dummy Ruskee $750,000 (1)
-Salary Remaining : $671,053
Korbinian Holzer (1 Way Contract) $750,000 (1)
-Salary Remaining : $671,053
Kailer Yamamoto $0 (0)
Total Pro Players26
Salary Commitment
Year 2022 : $82,093,480
Year 2023 : $39,673,480
Year 2024 : $26,530,480
Year 2025 : $14,137,500
Salary Average Commitment
Year 2022 : $62,305,980
Year 2023 : $26,085,980
Year 2024 : $13,692,980
Year 2025 : $1,300,000
Salary Cap with 1 Way Contract
Year 2022 : $80,113,480
Year 2023 : $39,673,480
Year 2024 : $26,530,480
Year 2025 : $14,137,500

Farm Players Salaries

Connor Corcoran $81,333 (3)
Salary Remaining : $81,333
Kirill Maksimov $77,500 (1)
Salary Remaining : $77,500
Total Farm Players2
Salary Commitment
Year 2022 : $158,833
Year 2023 : $81,333
Year 2024 : $81,333
Year 2025 : $0
Salary Average Commitment
Year 2022 : $142,500
Year 2023 : $65,000
Year 2024 : $65,000
Year 2025 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 5854 - $71 - 0 - 0.00%
Level 2: 4878 - $49 - 0 - 0.00%
Level 3: 1951 - $31 - 0 - 0.00%
Level 4: 3902 - $19 - 0 - 0.00%
Luxury : 977 - $200 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$84,855,271
Farm Players Total Salaries$619,250
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$449,238
Pro Estimated Expenses$76,370,460
Farm Remaining Season Days170
Farm Expenses Per Days$3,259
Farm Estimated Expenses$554,030
Estimated Season Expenses$76,924,490
Estimated Season Salary Cap$69,501,100
Estimate Under Maximum Salary Cap of $81,500,000$11,998,900
Estimate Over Minimum Salary Cap of $60,200,000 $9,301,100
Current Bank Account$19,878,433
Projected Bank Account($57,046,057)

Pro Players Salaries

Claude Giroux (1 Way Contract) $9,000,000 (2)
-Salary Remaining : $8,052,632
Mats Zuccarello (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $6,710,526
David Krejci (1 Way Contract) $7,250,000 (2)
-1 Way Contract Salary Cap : $72,500
-Salary Remaining : $6,486,842
Vincent Trocheck (Out of Payroll) $7,125,000 (4)
-Salary Remaining : $6,375,000
Cam Atkinson (1 Way Contract) $5,870,000 (3)
-Salary Remaining : $5,252,105
Oliver Bjorkstrand (1 Way Contract) $5,400,000 (3)
-Salary Remaining : $4,831,579
Jaden Schwartz (1 Way Contract) $5,350,000 (3)
-Salary Remaining : $4,786,842
Rasmus Ristolainen (1 Way Contract) $5,100,000 (4)
-Salary Remaining : $4,563,158
Chris Driedger (1 Way Contract) $4,700,000 (2)
-Salary Remaining : $4,205,263
Filip Hronek $4,400,000 (2)
-Salary Remaining : $3,936,842
Pavel Buchnevich (1 Way Contract) $4,227,438 (1)
-Salary Remaining : $3,782,445
Radko Gudas (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,578,947
Artem Zub (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $2,236,842
Max Comtois $2,037,000 (1)
-Salary Remaining : $1,822,579
Tyler Motte $2,000,000 (4)
-Salary Remaining : $1,789,474
Zach Aston-Reese (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,789,474
Justin Holl $2,000,000 (1)
-Salary Remaining : $1,789,474
Nic Dowd $1,500,000 (3)
-Salary Remaining : $1,342,105
David Rittich $1,100,000 (1)
-Salary Remaining : $984,211
Charlie Lindgren $1,020,000 (1)
-Salary Remaining : $912,632
Anthony Stolarz $1,000,000 (1)
-Salary Remaining : $894,737
Oscar Dansk (1 Way Contract) $950,000 (2)
-Salary Remaining : $850,000
David Gustafsson $925,000 (1)
-Salary Remaining : $827,632
Mackenzie MacEachern $900,000 (1)
-Salary Remaining : $805,263
Logan Stanley $900,000 (1)
-Salary Remaining : $805,263
Jonas Rondbjerg $900,000 (2)
-Salary Remaining : $805,263
Lucas Carlsson $800,000 (1)
-Salary Remaining : $715,789
Gustav Lindstrom $775,833 (1)
-Salary Remaining : $694,166
Dylan McIlrath $750,000 (1)
-Salary Remaining : $671,053
Total Pro Players29
Salary Commitment
Year 2022 : $91,980,271
Year 2023 : $62,045,000
Year 2024 : $32,345,000
Year 2025 : $14,225,000
Salary Average Commitment
Year 2022 : $50,904,938
Year 2023 : $24,806,667
Year 2024 : $14,000,000
Year 2025 : $1,950,000
Salary Cap with 1 Way Contract
Year 2022 : $84,802,771
Year 2023 : $54,867,500
Year 2024 : $32,345,000
Year 2025 : $14,225,000

Farm Players Salaries

Carter Savoie $92,500 (2)
Salary Remaining : $92,500
Declan Chisholm $92,500 (2)
Salary Remaining : $92,500
Dawson Barteaux $92,500 (1)
Salary Remaining : $92,500
Shane Bowers $92,500 (1)
Salary Remaining : $92,500
Hayden Verbeek $92,500 (1)
Salary Remaining : $92,500
Andrei Altybarmakyan $81,750 (1)
Salary Remaining : $81,750
Mikhail Berdin $75,000 (1)
Salary Remaining : $75,000
Total Farm Players7
Salary Commitment
Year 2022 : $619,250
Year 2023 : $185,000
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $581,750
Year 2023 : $157,500
Year 2024 : $0
Year 2025 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica Airlines Center
Level 1: 6177 - $70 - 0 - 0.00%
Level 2: 5147 - $40 - 0 - 0.00%
Level 3: 2059 - $25 - 0 - 0.00%
Level 4: 4118 - $18 - 0 - 0.00%
Luxury : 1031 - $170 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$78,934,130
Farm Players Total Salaries$1,025,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$418,074
Pro Estimated Expenses$71,072,580
Farm Remaining Season Days170
Farm Expenses Per Days$5,395
Farm Estimated Expenses$917,150
Estimated Season Expenses$71,989,730
Estimated Season Salary Cap$70,625,310
Estimate Under Maximum Salary Cap of $81,500,000$10,874,690
Estimate Over Minimum Salary Cap of $60,200,000 $10,425,310
Current Bank Account$63,729,253
Projected Bank Account($8,260,477)

Pro Players Salaries

Steven Stamkos (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $7,605,263
Jakub Voracek (1 Way Contract) $8,250,000 (3)
-Salary Remaining : $7,381,579
Ryan Suter (1 Way Contract) $7,538,462 (3)
-Salary Remaining : $6,744,940
Elias Pettersson $7,350,000 (3)
-Salary Remaining : $6,576,316
Cam Fowler (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $5,815,789
Rasmus Dahlin $6,000,000 (3)
-Salary Remaining : $5,368,421
Shea Theodore (1 Way Contract) $5,200,000 (2)
-Salary Remaining : $4,652,632
Thatcher Demko $5,000,000 (4)
-Salary Remaining : $4,473,684
Adin Hill (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $2,684,211
Nicolas Roy (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,684,211
Marcus Foligno (1 Way Contract) $2,900,001 (1)
-Salary Remaining : $2,594,738
Luke Kunin $2,300,000 (1)
-Salary Remaining : $2,057,895
Nick Holden (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $1,968,421
Brett Howden $1,500,000 (1)
-Salary Remaining : $1,342,105
Brendan Lemieux $1,393,750 (1)
-Salary Remaining : $1,247,039
Brendan Guhle $1,017,500 (1)
-Salary Remaining : $910,395
Josef Korenar $971,250 (1)
-Salary Remaining : $869,013
Vasily Podkolzin $950,000 (3)
-Salary Remaining : $850,000
Nils Hoglander $925,000 (2)
-Salary Remaining : $827,632
Kevin Bahl $925,000 (2)
-Salary Remaining : $827,632
Filip Zadina $925,000 (1)
-Salary Remaining : $827,632
Adam Boqvist $925,000 (1)
-Salary Remaining : $827,632
Dawson Mercer $894,167 (3)
-Salary Remaining : $800,044
Noah Gregor $769,000 (1)
-Salary Remaining : $688,053
Keaton Middleton $0 (0)
Nicholas Merkley $0 (0)
Cap Penalty $0 (0)
Total Pro Players27
Salary Commitment
Year 2022 : $78,934,130
Year 2023 : $64,032,629
Year 2024 : $48,482,629
Year 2025 : $14,500,000
Salary Average Commitment
Year 2022 : $51,507,463
Year 2023 : $41,238,462
Year 2024 : $25,688,462
Year 2025 : $4,300,000
Salary Cap with 1 Way Contract
Year 2022 : $78,934,130
Year 2023 : $64,032,629
Year 2024 : $48,482,629
Year 2025 : $14,500,000

Farm Players Salaries

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
Total Farm Players11
Salary Commitment
Year 2022 : $1,025,000
Year 2023 : $840,000
Year 2024 : $285,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $935,000
Year 2023 : $750,000
Year 2024 : $195,000
Year 2025 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6021 - $60 - 0 - 0.00%
Level 2: 5017 - $40 - 0 - 0.00%
Level 3: 2007 - $28 - 0 - 0.00%
Level 4: 4014 - $20 - 0 - 0.00%
Luxury : 1005 - $160 - 0 - 0.00%
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 Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$84,688,214
Farm Players Total Salaries$1,616,708
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days170
Pro Expenses Per Days$448,359
Pro Estimated Expenses$76,221,030
Farm Remaining Season Days170
Farm Expenses Per Days$8,509
Farm Estimated Expenses$1,446,530
Estimated Season Expenses$77,667,560
Estimated Season Salary Cap$70,237,540
Estimate Under Maximum Salary Cap of $81,500,000$11,262,460
Estimate Over Minimum Salary Cap of $60,200,000 $10,037,540
Current Bank Account$45,908,466
Projected Bank Account($31,759,094)

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (1)
-Salary Remaining : $10,289,474
Blake Wheeler (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $7,381,579
Brady Tkachuk $8,205,714 (4)
-Salary Remaining : $7,341,955
Jeff Skinner (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $6,263,158
Jamie Benn (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,368,421
Elvis Merzlikins (1 Way Contract) $5,400,000 (4)
-Salary Remaining : $4,831,579
Noah Hanifin (1 Way Contract) $4,950,000 (1)
-Salary Remaining : $4,428,947
Anthony Cirelli (1 Way Contract) $4,800,000 (1)
-Salary Remaining : $4,294,737
Jamie Oleksiak (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $4,026,316
Brandon Montour (1 Way Contract) $4,250,000 (2)
-1 Way Contract Salary Cap : $42,500
-Salary Remaining : $3,802,632
Conor Sheary (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,684,211
Curtis Lazar $2,000,000 (2)
-Salary Remaining : $1,789,474
Jay Beagle (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,789,474
Riley Sheahan (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,789,474
Marcus Johansson (1 Way Contract) $2,000,000 (4)
-1 Way Contract Salary Cap : $20,000
-Salary Remaining : $1,789,474
Mark Pysyk $2,000,000 (2)
-Salary Remaining : $1,789,474
William Borgen $1,200,000 (1)
-Salary Remaining : $1,073,684
Tanner Jeannot $1,100,000 (1)
-Salary Remaining : $984,211
Ian Mitchell $925,000 (2)
-Salary Remaining : $827,632
Justin Barron $925,000 (3)
-Salary Remaining : $827,632
Karel Vejmelka $925,000 (1)
-Salary Remaining : $827,632
Noah Dobson $894,167 (1)
-Salary Remaining : $800,044
Jack Quinn $863,333 (3)
-Salary Remaining : $772,456
Total Pro Players23
Salary Commitment
Year 2022 : $84,688,214
Year 2023 : $31,069,047
Year 2024 : $21,894,047
Year 2025 : $15,605,714
Salary Average Commitment
Year 2022 : $63,519,167
Year 2023 : $12,525,000
Year 2024 : $8,300,000
Year 2025 : $1,950,000
Salary Cap with 1 Way Contract
Year 2022 : $78,500,714
Year 2023 : $24,881,547
Year 2024 : $19,914,047
Year 2025 : $13,625,714

Farm Players Salaries

Petr Mrazek $200,000 (4)
Salary Remaining : $200,000
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
Joel Kiviranta $105,000 (1)
Salary Remaining : $105,000
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
Yan Kuznetsov $87,000 (3)
Salary Remaining : $87,000
Connor Zary $86,333 (3)
Salary Remaining : $86,333
Matt Kiersted $85,875 (1)
Salary Remaining : $85,875
Drake Rymsha $75,000 (1)
Salary Remaining : $75,000
Total Farm Players15
Salary Commitment
Year 2022 : $1,616,708
Year 2023 : $778,333
Year 2024 : $683,333
Year 2025 : $320,000
Salary Average Commitment
Year 2022 : $1,200,875
Year 2023 : $572,500
Year 2024 : $477,500
Year 2025 : $130,000

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

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

Over Minimum of
$60,200,000

Pro Players

Farm Players

Total Players

Avalanche $54,931,208 $77,397,260 $4,102,740 $17,197,260 262349
Blackhawks $29,525,630 $63,114,030 $18,385,970 $2,914,030 231134
Blue Jackets $81,722,607 $72,379,710 $9,120,290 $12,179,710 222244
Blues $69,043,210 $73,957,990 $7,542,010 $13,757,990 221840
Bruins $32,115,764 $69,896,860 $11,603,140 $9,696,860 23326
Canadiens $45,382,456 $79,170,190 $2,329,810 $18,970,190 30030
Canucks $82,569,201 $73,271,530 $8,228,470 $13,071,530 222547
Capitals $83,010,400 $73,340,890 $8,159,110 $13,140,890 242246
Coyotes $59,642,316 $85,514,590 -$4,014,590 $25,314,590 47047
Devils $13,955,454 $73,651,140 $7,848,860 $13,451,140 231639
Ducks $45,157,686 $74,568,970 $6,931,030 $14,368,970 241337
Flames $16,015,595 $74,238,150 $7,261,850 $14,038,150 222143
Flyers $119,516,713 $76,682,920 $4,817,080 $16,482,920 22729
Golden Knights $57,981,265 $71,993,640 $9,506,360 $11,793,640 232245
Hurricanes $99,452,951 $67,890,010 $13,609,990 $7,690,010 241236
Islanders $50,313,789 $76,646,540 $4,853,460 $16,446,540 41041
Jets $15,548,177 $75,802,150 $5,697,850 $15,602,150 231437
Kings $52,780,413 $73,233,110 $8,266,890 $13,033,110 222446
Kraken $25,461,802 $67,329,010 $14,170,990 $7,129,010 26733
Lightning $95,678,233 $76,061,910 $5,438,090 $15,861,910 252247
Maple Leafs $54,490,278 $83,050,440 -$1,550,440 $22,850,440 33942
Oilers $29,655,650 $56,162,560 $25,337,440 -$4,037,440 32032
Panthers $87,803,764 $69,233,350 $12,266,650 $9,033,350 232649
Penguins $100,196,960 $68,831,810 $12,668,190 $8,631,810 37946
Predators $69,250,862 $68,154,700 $13,345,300 $7,954,700 242347
Rangers $32,084,606 $77,487,020 $4,012,980 $17,287,020 35035
Red Wings $13,957,091 $74,768,720 $6,731,280 $14,568,720 201838
Sabres $12,095,004 $81,022,170 $477,830 $20,822,170 30030
Senators $42,745,390 $71,680,500 $9,819,500 $11,480,500 26228
Sharks $19,878,433 $69,501,100 $11,998,900 $9,301,100 29736
Stars $63,729,253 $70,625,310 $10,874,690 $10,425,310 271138
Wild $45,908,466 $70,237,540 $11,262,460 $10,037,540 231538