Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 5750 - $190 - 3,088 - 53.70%
Level 2: 4750 - $130 - 2,915 - 61.38%
Level 3: 3750 - $120 - 1,820 - 48.53%
Level 4: 2750 - $100 - 1,101 - 40.05%
Luxury : 1000 - $400 - 580 - 57.99%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,597 - 79.87%
Farm Level 2: 1000 - $15 - 986 - 98.60%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %9,504 - 52.80%
Average Income per Game$2,212,885
Year to Date Revenue$90,728,267
Farm
Home Games Left0
Average Attendance - %2,583 - 86.11%
Average Income per Game$78,391
Year to Date Revenue$3,214,011

Expense

Pro Players Total Salaries$76,089,000
Farm Players Total Salaries$1,914,480
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$79,677,184
Farm Year To Date Expenses$3,028,298
Pro Salary Cap To Date$76,464,139
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$427,508
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,754
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$76,464,139
Estimate Under Maximum Salary Cap of $82,500,000$6,035,861
Estimate Over Minimum Salary Cap of $61,000,000 $15,464,139
Current Bank Account$54,579,744
Projected Bank Account$54,579,744

Pro Players Salaries

Mike Hoffman (1 Way Contract) $12,000,000 (3)
-Salary Remaining : $0
-Salary Average : $12,000,000
-Salary Average Remaining : $0
Kyle Palmieri (1 Way Contract) $7,250,000 (2)
-Salary Remaining : $0
-Salary Average : $7,250,000
-Salary Average Remaining : $0
Evgenii Dadonov (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Reilly Smith (1 Way Contract) $4,895,000 (3)
-Salary Remaining : $0
-Salary Average : $4,895,000
-Salary Average Remaining : $0
Alex Tuch (1 Way Contract) $4,680,000 (2)
-Salary Remaining : $0
-Salary Average : $4,680,000
-Salary Average Remaining : $0
Ryan Murray (1 Way Contract) $4,425,000 (4)
-Salary Remaining : $0
-Salary Average : $4,425,000
-Salary Average Remaining : $0
Jesper Bratt (1 Way Contract) $4,300,000 (4)
-Salary Remaining : $0
-Salary Average : $4,300,000
-Salary Average Remaining : $0
Tomas Tatar (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Kyle Okposo (1 Way Contract) $3,150,000 (3)
-Salary Remaining : $0
-Salary Average : $3,150,000
-Salary Average Remaining : $0
David Savard (1 Way Contract) $3,150,000 (3)
-Salary Remaining : $0
-Salary Average : $3,150,000
-Salary Average Remaining : $0
Marc Staal (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Zach Whitecloud (Out of Payroll) $2,600,000 (2)
-Salary Remaining : $0
-Salary Average : $2,600,000
-Salary Average Remaining : $0
Sven Baertschi (1 Way Contract) $2,525,000 (1)
-1 Way Contract Salary Cap : $2,525,000
-Salary Remaining : $0
-Salary Average : $2,525,000
-Salary Average Remaining : $0
Sean Monahan (1 Way Contract) $2,404,000 (5)
-Salary Remaining : $0
-Salary Average : $2,404,000
-Salary Average Remaining : $0
Sean Kuraly (1 Way Contract) $1,910,000 (2)
-Salary Remaining : $0
-Salary Average : $1,910,000
-Salary Average Remaining : $0
Kevin Lankinen (1 Way Contract) $1,700,000 (2)
-Salary Remaining : $0
-Salary Average : $1,700,000
-Salary Average Remaining : $0
Matt Nieto (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Justin Holl (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Ross Colton (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Kieffer Bellows (1 Way Contract) $1,200,000 (3)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $0
-Salary Average : $1,200,000
-Salary Average Remaining : $0
Scott Harrington (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Derrick Pouliot (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Scott Wedgewood $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Corey Perry (1 Way Contract) $750,000 (1)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Philipp Kurashev $700,000 (1)
-Salary Remaining : $0
-Salary Average : $700,000
-Salary Average Remaining : $0
Total Pro Players25
Salary Commitment
Year 2022 : $78,689,000
Year 2023 : $73,810,000
Year 2024 : $43,120,000
Year 2025 : $13,225,000
Salary Average Commitment
Year 2022 : $82,439,000
Year 2023 : $71,714,000
Year 2024 : $41,024,000
Year 2025 : $11,129,000
Salary Cap with 1 Way Contract
Year 2022 : $78,689,000
Year 2023 : $71,714,000
Year 2024 : $41,024,000
Year 2025 : $11,129,000

Farm Players Salaries

Jean-Sebastien Dea $97,480 (2)
Salary Remaining : $0
Salary Average : $97,480
Salary Average Remaining : $0
Connor Ingram $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Spencer Martin (Out of Payroll) $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Kasper Bjorkqvist $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Justin Danforth $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Graham McPhee $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Bryce Kindopp $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Damien Giroux $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jacob Moverare $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jean-Luc Foudy $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
John Leonard $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Linus Sandin $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Dan Renouf $90,000 (3)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Keith Petruzzelli $90,000 (4)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Colton Point $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Cooper Zech $83,750 (2)
Salary Remaining : $0
Salary Average : $83,750
Salary Average Remaining : $0
Adam Johnson $83,250 (1)
Salary Remaining : $0
Salary Average : $83,250
Salary Average Remaining : $0
Nick Caamano $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Mason Geertsen $75,000 (4)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Ian McCoshen $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
John Stevens $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Beck Malenstyn $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Joe Snively $70,000 (4)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Total Farm Players23
Salary Commitment
Year 2022 : $2,009,480
Year 2023 : $1,891,230
Year 2024 : $825,000
Year 2025 : $280,000
Salary Average Commitment
Year 2022 : $2,009,480
Year 2023 : $1,851,230
Year 2024 : $785,000
Year 2025 : $235,000

Blackhawks

Blackhawks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5750 - $110 - 5,555 - 96.60%
Level 2: 4750 - $90 - 4,509 - 94.93%
Level 3: 3750 - $70 - 3,523 - 93.94%
Level 4: 2750 - $40 - 2,664 - 96.88%
Luxury : 1000 - $190 - 990 - 99.01%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,221 - 61.07%
Farm Level 2: 1000 - $30 - 489 - 48.89%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,241 - 95.78%
Average Income per Game$2,259,285
Year to Date Revenue$92,630,670
Farm
Home Games Left0
Average Attendance - %1,710 - 57.01%
Average Income per Game$79,400
Year to Date Revenue$3,255,388

Expense

Pro Players Total Salaries$71,200,500
Farm Players Total Salaries$2,521,500
Coaches Total Salaries$3,800,000
Luxury Taxe Total$0
Special Salary Cap Value$14,394,080
Pro Year To Date Expenses$74,346,817
Farm Year To Date Expenses$3,411,722
Pro Salary Cap To Date$71,163,596
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$401,084
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,954
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$85,557,676
Estimate Under Maximum Salary Cap of $82,500,000-$3,057,676
Estimate Over Minimum Salary Cap of $61,000,000 $24,557,676
Current Bank Account$26,416,771
Projected Bank Account$26,416,771

Pro Players Salaries

Tyson Barrie (1 Way Contract) $6,205,000 (1)
-Salary Remaining : $0
-Salary Average : $6,205,000
-Salary Average Remaining : $0
Seth Jones (1 Way Contract) $6,200,000 (4)
-Salary Remaining : $0
-Salary Average : $6,200,000
-Salary Average Remaining : $0
Andrew Copp (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Joe Pavelski (1 Way Contract) $5,900,000 (1)
-Salary Remaining : $0
-Salary Average : $5,900,000
-Salary Average Remaining : $0
Torey Krug (1 Way Contract) $5,700,000 (1)
-Salary Remaining : $0
-Salary Average : $5,700,000
-Salary Average Remaining : $0
Brandon Saad (1 Way Contract) $4,136,000 (3)
-Salary Remaining : $0
-Salary Average : $4,136,000
-Salary Average Remaining : $0
Petr Mrazek (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Carl Hagelin (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $0
-Salary Average : $3,800,000
-Salary Average Remaining : $0
Oskar Sundqvist (1 Way Contract) $3,380,000 (3)
-Salary Remaining : $0
-Salary Average : $3,380,000
-Salary Average Remaining : $0
Filip Chytil (1 Way Contract) $3,350,000 (4)
-Salary Remaining : $0
-Salary Average : $3,350,000
-Salary Average Remaining : $0
Andreas Athanasiou (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Jason Dickinson (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $0
-Salary Average : $2,800,000
-Salary Average Remaining : $0
Radek Faksa (1 Way Contract) $2,518,000 (3)
-Salary Remaining : $0
-Salary Average : $2,518,000
-Salary Average Remaining : $0
Ian Cole (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $0
-Salary Average : $1,800,000
-Salary Average Remaining : $0
Tyler Bozak (1 Way Contract) $1,700,000 (3)
-Salary Remaining : $0
-Salary Average : $1,700,000
-Salary Average Remaining : $0
Malcolm Subban (1 Way Contract) $1,515,500 (2)
-1 Way Contract Salary Cap : $1,515,500
-Salary Remaining : $0
-Salary Average : $1,515,500
-Salary Average Remaining : $0
Dennis Cholowski (1 Way Contract) $1,275,000 (3)
-1 Way Contract Salary Cap : $1,275,000
-Salary Remaining : $0
-Salary Average : $1,275,000
-Salary Average Remaining : $0
Dean Kukan (1 Way Contract) $1,180,000 (2)
-1 Way Contract Salary Cap : $1,180,000
-Salary Remaining : $0
-Salary Average : $1,180,000
-Salary Average Remaining : $0
Kurtis MacDermid (1 Way Contract) $1,116,000 (2)
-1 Way Contract Salary Cap : $1,116,000
-Salary Remaining : $0
-Salary Average : $1,116,000
-Salary Average Remaining : $0
Fabian Zetterlund $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Maxim Mamin $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Moritz Seider $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Rem Pitlick $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Jacob Bryson $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Jeremy Swayman $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Total Pro Players25
Salary Commitment
Year 2022 : $71,200,500
Year 2023 : $45,745,500
Year 2024 : $34,409,000
Year 2025 : $18,550,000
Salary Average Commitment
Year 2022 : $71,200,500
Year 2023 : $45,745,500
Year 2024 : $34,409,000
Year 2025 : $18,550,000
Salary Cap with 1 Way Contract
Year 2022 : $71,200,500
Year 2023 : $45,745,500
Year 2024 : $34,409,000
Year 2025 : $18,550,000

Farm Players Salaries

Anthony Louis $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Carson Focht $99,900 (2)
Salary Remaining : $0
Salary Average : $99,900
Salary Average Remaining : $0
Jack Drury $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Cole Koepke $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Dylan Sikura $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Andrei Altybarmakian $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Alex Green $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Sebastien Aho $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Daniil Miromanov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Karel Vejmelka $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Lukas Rousek $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Luke Henman $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Matthew Kessel $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Maxence Guenette $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nick Swaney $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Robin Salo $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Adam Scheel $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Fredrik Karlstrom $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jeff Malott $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Chad Yetman $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Philip Kemp $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Maksim Sushko $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Peter DiLiberatore $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
C.J. Smith $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Samuel Asselin $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Alex-Olivier Voyer $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
John Hayden $81,600 (2)
Salary Remaining : $0
Salary Average : $81,600
Salary Average Remaining : $0
Devin Cooley $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players28
Salary Commitment
Year 2022 : $2,616,500
Year 2023 : $2,331,500
Year 2024 : $1,520,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,616,500
Year 2023 : $2,331,500
Year 2024 : $1,520,000
Year 2025 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 5750 - $125 - 5,523 - 96.05%
Level 2: 4750 - $100 - 3,960 - 83.37%
Level 3: 3750 - $75 - 2,969 - 79.18%
Level 4: 2750 - $50 - 2,605 - 94.71%
Luxury : 1000 - $300 - 760 - 76.01%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,974 - 98.69%
Farm Level 2: 1000 - $15 - 985 - 98.48%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,817 - 87.87%
Average Income per Game$2,417,640
Year to Date Revenue$99,123,234
Farm
Home Games Left0
Average Attendance - %2,958 - 98.62%
Average Income per Game$80,143
Year to Date Revenue$3,285,862

Expense

Pro Players Total Salaries$61,172,000
Farm Players Total Salaries$2,036,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$11,650,000
Pro Year To Date Expenses$63,668,543
Farm Year To Date Expenses$4,020,028
Pro Salary Cap To Date$62,141,180
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$336,065
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$21,816
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$73,791,180
Estimate Under Maximum Salary Cap of $82,500,000$8,708,820
Estimate Over Minimum Salary Cap of $61,000,000 $12,791,180
Current Bank Account$89,169,918
Projected Bank Account$89,169,918

Pro Players Salaries

Brady Tkachuk (1 Way Contract) $7,570,000 (5)
-Salary Remaining : $0
-Salary Average : $7,570,000
-Salary Average Remaining : $0
Mike Matheson (1 Way Contract) $5,425,000 (5)
-Salary Remaining : $0
-Salary Average : $5,425,000
-Salary Average Remaining : $0
TJ Brodie (1 Way Contract) $4,650,000 (4)
-Salary Remaining : $0
-Salary Average : $4,650,000
-Salary Average Remaining : $0
Ryan Dzingel (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Wayne Simmonds (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Ilya Samsonov (1 Way Contract) $3,900,000 (3)
-Salary Remaining : $0
-Salary Average : $3,900,000
-Salary Average Remaining : $0
Daniel Sprong (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Jake Bean (1 Way Contract) $2,940,000 (3)
-Salary Remaining : $0
-Salary Average : $2,940,000
-Salary Average Remaining : $0
Pierre Engvall (1 Way Contract) $2,900,000 (3)
-Salary Remaining : $0
-Salary Average : $2,900,000
-Salary Average Remaining : $0
Anthony Stolarz (1 Way Contract) $2,638,000 (4)
-Salary Remaining : $0
-Salary Average : $2,638,000
-Salary Average Remaining : $0
Kaapo Kahkonen (1 Way Contract) $2,263,000 (2)
-Salary Remaining : $0
-Salary Average : $2,263,000
-Salary Average Remaining : $0
Cal Foote (1 Way Contract) $2,230,000 (4)
-Salary Remaining : $0
-Salary Average : $2,230,000
-Salary Average Remaining : $0
Nick Cousins (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Victor Rask (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Brendan Lemieux (1 Way Contract) $1,688,000 (2)
-1 Way Contract Salary Cap : $1,688,000
-Salary Remaining : $0
-Salary Average : $1,688,000
-Salary Average Remaining : $0
Rasmus Asplund (1 Way Contract) $1,650,000 (2)
-Salary Remaining : $0
-Salary Average : $1,650,000
-Salary Average Remaining : $0
Jimmy Vesey (1 Way Contract) $1,325,000 (2)
-Salary Remaining : $0
-Salary Average : $1,325,000
-Salary Average Remaining : $0
Jacob Larsson (1 Way Contract) $1,200,000 (3)
-Salary Remaining : $0
-Salary Average : $1,200,000
-Salary Average Remaining : $0
Logan Stanley (1 Way Contract) $1,141,000 (2)
-Salary Remaining : $0
-Salary Average : $1,141,000
-Salary Average Remaining : $0
Dylan Gambrell (1 Way Contract) $1,138,000 (1)
-Salary Remaining : $0
-Salary Average : $1,138,000
-Salary Average Remaining : $0
Nicolas Roy (1 Way Contract) $1,089,000 (1)
-Salary Remaining : $0
-Salary Average : $1,089,000
-Salary Average Remaining : $0
Brayden Pachal (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Anton Lundell (Out of Payroll) $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Alexander Romanov $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2022 : $62,122,000
Year 2023 : $54,395,000
Year 2024 : $42,453,000
Year 2025 : $25,513,000
Salary Average Commitment
Year 2022 : $62,122,000
Year 2023 : $54,395,000
Year 2024 : $42,453,000
Year 2025 : $25,513,000
Salary Cap with 1 Way Contract
Year 2022 : $62,122,000
Year 2023 : $54,395,000
Year 2024 : $42,453,000
Year 2025 : $25,513,000

Farm Players Salaries

Logan Brown $99,500 (2)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Ilya Konovalov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Justin Barron (Out of Payroll) $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Alex Steeves $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jordan Spence $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Aaron Luchuk $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nathan Legare $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Turner Elson $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Philip Tomasino $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Pierre-Olivier Joseph $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Gustav Lindstrom $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Juuso Valimaki $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Liam Foudy $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Steven Santini $89,000 (1)
Salary Remaining : $0
Salary Average : $89,000
Salary Average Remaining : $0
Charlie Lindgren $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Maxim Letunov $85,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Mitchell Stephens $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Sean Malone $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
William Lagesson $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Michael Kim $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Nathan Todd $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Pat Nagle $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Devante Stephens $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Ryan Dmowski $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Kevin Poulin $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Total Farm Players25
Salary Commitment
Year 2022 : $2,131,000
Year 2023 : $1,287,000
Year 2024 : $655,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,131,000
Year 2023 : $1,287,000
Year 2024 : $655,000
Year 2025 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 5750 - $140 - 4,187 - 72.83%
Level 2: 4750 - $120 - 3,106 - 65.38%
Level 3: 3750 - $90 - 2,434 - 64.90%
Level 4: 2750 - $65 - 1,728 - 62.85%
Luxury : 1000 - $300 - 769 - 76.94%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,614 - 80.69%
Farm Level 2: 1000 - $18 - 804 - 80.36%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,225 - 67.91%
Average Income per Game$2,205,620
Year to Date Revenue$90,430,425
Farm
Home Games Left0
Average Attendance - %2,417 - 80.58%
Average Income per Game$78,600
Year to Date Revenue$3,222,609

Expense

Pro Players Total Salaries$74,942,500
Farm Players Total Salaries$1,780,000
Coaches Total Salaries$3,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$82,751,150
Farm Year To Date Expenses$2,526,586
Pro Salary Cap To Date$78,856,518
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$422,392
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,405
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$78,856,518
Estimate Under Maximum Salary Cap of $82,500,000$3,643,482
Estimate Over Minimum Salary Cap of $61,000,000 $17,856,518
Current Bank Account$8,680,825
Projected Bank Account$8,680,825

Pro Players Salaries

Connor Hellebuyck (1 Way Contract) $9,600,000 (4)
-Salary Remaining : $0
-Salary Average : $9,600,000
-Salary Average Remaining : $0
Jack Eichel (1 Way Contract) $8,980,000 (3)
-Salary Remaining : $0
-Salary Average : $8,980,000
-Salary Average Remaining : $0
Brad Marchand (1 Way Contract) $7,600,000 (1)
-Salary Remaining : $0
-Salary Average : $7,600,000
-Salary Average Remaining : $0
Max Pacioretty (1 Way Contract) $7,233,000 (2)
-Salary Remaining : $0
-Salary Average : $7,233,000
-Salary Average Remaining : $0
Taylor Hall (1 Way Contract) $5,810,000 (4)
-Salary Remaining : $0
-Salary Average : $6,810,000
-Salary Average Remaining : $0
Cam Fowler (1 Way Contract) $5,410,000 (4)
-Salary Remaining : $0
-Salary Average : $5,410,000
-Salary Average Remaining : $0
Jaden Schwartz (1 Way Contract) $5,005,000 (2)
-Salary Remaining : $0
-Salary Average : $5,005,000
-Salary Average Remaining : $0
Josh Morrissey (1 Way Contract) $4,561,000 (1)
-Salary Remaining : $0
-Salary Average : $4,561,000
-Salary Average Remaining : $0
Nicklas Backstrom (1 Way Contract) $4,560,000 (4)
-Salary Remaining : $0
-Salary Average : $4,560,000
-Salary Average Remaining : $0
Ivan Provorov (1 Way Contract) $4,300,000 (3)
-Salary Remaining : $0
-Salary Average : $4,300,000
-Salary Average Remaining : $0
Chris Kreider (1 Way Contract) $4,000,000 (5)
-Salary Remaining : $0
-Salary Average : $8,000,000
-Salary Average Remaining : $0
Shea Theodore (1 Way Contract) $3,791,500 (5)
-Salary Remaining : $0
-Salary Average : $3,791,500
-Salary Average Remaining : $0
Lawson Crouse (1 Way Contract) $2,994,000 (3)
-Salary Remaining : $0
-Salary Average : $2,994,000
-Salary Average Remaining : $0
Mikko Koskinen (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Nick Holden (1 Way Contract) $1,800,000 (2)
-Salary Remaining : $0
-Salary Average : $1,800,000
-Salary Average Remaining : $0
Patrick Brown $999,000 (2)
-Salary Remaining : $0
-Salary Average : $999,000
-Salary Average Remaining : $0
Logan Shaw $999,000 (2)
-Salary Remaining : $0
-Salary Average : $999,000
-Salary Average Remaining : $0
Michael Houser $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Brogan Rafferty $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Michael Amadio $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Alexis Lafreniere $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Kyle Rau $700,000 (1)
-Salary Remaining : $0
-Salary Average : $700,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2022 : $84,542,500
Year 2023 : $73,861,500
Year 2024 : $55,050,500
Year 2025 : $36,276,500
Salary Average Commitment
Year 2022 : $89,542,500
Year 2023 : $75,756,500
Year 2024 : $56,945,500
Year 2025 : $38,171,500
Salary Cap with 1 Way Contract
Year 2022 : $84,542,500
Year 2023 : $70,756,500
Year 2024 : $51,945,500
Year 2025 : $33,171,500

Farm Players Salaries

Colby Williams $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Josiah Slavin $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Grant Mismash $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Dmitrij Jaskin $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Cedric Pare $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Alex Limoges $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Cody Franson $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Wyatt Newpower $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Ryan Murphy $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Brett Seney $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Clark Bishop $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Dominic Turgeon $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Eduards Tralmaks $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Brayden Burke $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Eric Williams $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Callahan Burke $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Bobby McMann $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Andrew Shortridge $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Robbie Russo $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Mark Alt $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Jeff Kubiak $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Total Farm Players21
Salary Commitment
Year 2022 : $1,780,000
Year 2023 : $1,020,000
Year 2024 : $380,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,780,000
Year 2023 : $1,020,000
Year 2024 : $380,000
Year 2025 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 5750 - $125 - 5,427 - 94.39%
Level 2: 4750 - $100 - 3,937 - 82.89%
Level 3: 3750 - $75 - 2,946 - 78.55%
Level 4: 2750 - $50 - 2,610 - 94.92%
Luxury : 1000 - $300 - 763 - 76.26%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,964 - 98.22%
Farm Level 2: 1000 - $15 - 982 - 98.24%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,683 - 87.13%
Average Income per Game$2,395,962
Year to Date Revenue$98,234,457
Farm
Home Games Left0
Average Attendance - %2,947 - 98.22%
Average Income per Game$79,805
Year to Date Revenue$3,272,014

Expense

Pro Players Total Salaries$47,143,499
Farm Players Total Salaries$2,941,383
Coaches Total Salaries$3,400,000
Luxury Taxe Total$0
Special Salary Cap Value$21,465,000
Pro Year To Date Expenses$63,393,624
Farm Year To Date Expenses$3,700,692
Pro Salary Cap To Date$60,766,289
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$268,343
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$20,764
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$82,231,289
Estimate Under Maximum Salary Cap of $82,500,000$268,711
Estimate Over Minimum Salary Cap of $61,000,000 $21,231,289
Current Bank Account$49,249,734
Projected Bank Account$49,249,734

Pro Players Salaries

James van Riemsdyk (1 Way Contract) $7,050,000 (5)
-Salary Remaining : $0
-Salary Average : $7,050,000
-Salary Average Remaining : $0
Craig Smith (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Matt Grzelcyk (1 Way Contract) $3,879,000 (3)
-Salary Remaining : $0
-Salary Average : $3,879,000
-Salary Average Remaining : $0
Brett Connolly (1 Way Contract) $3,040,500 (1)
-Salary Remaining : $0
-Salary Average : $3,040,500
-Salary Average Remaining : $0
Oskar Lindblom (1 Way Contract) $2,973,000 (3)
-Salary Remaining : $0
-Salary Average : $2,973,000
-Salary Average Remaining : $0
Mackenzie Blackwood (1 Way Contract) $2,768,000 (2)
-Salary Remaining : $0
-Salary Average : $2,768,000
-Salary Average Remaining : $0
James Neal (1 Way Contract) $2,350,000 (4)
-Salary Remaining : $0
-Salary Average : $2,350,000
-Salary Average Remaining : $0
Haydn Fleury (1 Way Contract) $2,311,000 (3)
-Salary Remaining : $0
-Salary Average : $2,311,000
-Salary Average Remaining : $0
Keith Yandle (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Keegan Kolesar (1 Way Contract) $1,916,000 (3)
-Salary Remaining : $0
-Salary Average : $1,916,000
-Salary Average Remaining : $0
Andreas Johnsson (1 Way Contract) $1,712,000 (1)
-Salary Remaining : $0
-Salary Average : $1,712,000
-Salary Average Remaining : $0
Troy Stecher (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $0
-Salary Average : $1,600,000
-Salary Average Remaining : $0
Tyler Ennis (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $0
-Salary Average : $1,600,000
-Salary Average Remaining : $0
Nick Merkley (1 Way Contract) $1,223,000 (2)
-1 Way Contract Salary Cap : $1,223,000
-Salary Remaining : $0
-Salary Average : $1,223,000
-Salary Average Remaining : $0
Lane Pederson (1 Way Contract) $1,071,000 (2)
-1 Way Contract Salary Cap : $1,071,000
-Salary Remaining : $0
-Salary Average : $1,071,000
-Salary Average Remaining : $0
Brendan Smith $999,999 (3)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Jaret Anderson-Dolan $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Adin Hill $875,000 (4)
-Salary Remaining : $0
-Salary Average : $875,000
-Salary Average Remaining : $0
Laurent Dauphin $850,000 (3)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Alex Barre-Boulet $800,000 (4)
-Salary Remaining : $0
-Salary Average : $800,000
-Salary Average Remaining : $0
Colin Blackwell $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Alex Biega $750,000 (2)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Stefan Noesen $700,000 (1)
-Salary Remaining : $0
-Salary Average : $700,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2022 : $47,143,499
Year 2023 : $36,892,999
Year 2024 : $31,575,999
Year 2025 : $18,647,000
Salary Average Commitment
Year 2022 : $47,143,499
Year 2023 : $34,815,999
Year 2024 : $29,003,999
Year 2025 : $16,075,000
Salary Cap with 1 Way Contract
Year 2022 : $47,143,499
Year 2023 : $34,815,999
Year 2024 : $29,003,999
Year 2025 : $16,075,000

Farm Players Salaries

Cole Clayton $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
David Hrenak $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Zachary Emond $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mathias Laferriere $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Artemi Kniazev $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Cam Lee $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jacob Bernard-Docker $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Connor Zary $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Sam Poulin $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Reece Newkirk $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Calvin Pickard $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jacob MacDonald $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Dylan Ferguson $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Cole Cassels $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jacob Ingham $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Luka Burzan $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Trey Fix-Wolansky $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Maxim Golod $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Hudson Fasching $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Cameron Hughes $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Graeme Clarke $85,083 (1)
Salary Remaining : $0
Salary Average : $85,083
Salary Average Remaining : $0
Christian Wolanin $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Mason Millman $81,300 (1)
Salary Remaining : $0
Salary Average : $81,300
Salary Average Remaining : $0
Alexander Petrovic $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
A.J. Greer $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Louie Belpedio $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Karson Kuhlman $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Michael Mersch $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Greg Moro $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Frederic Allard $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Matt Luff $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Kristians Rubins $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Johnathan Kovacevic $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Jermaine Loewen $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Total Farm Players34
Salary Commitment
Year 2022 : $2,941,383
Year 2023 : $1,890,000
Year 2024 : $1,110,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,941,383
Year 2023 : $1,890,000
Year 2024 : $1,110,000
Year 2025 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5750 - $125 - 5,448 - 94.76%
Level 2: 4750 - $100 - 3,916 - 82.44%
Level 3: 3750 - $75 - 2,949 - 78.63%
Level 4: 2750 - $50 - 2,664 - 96.87%
Luxury : 1000 - $300 - 744 - 74.42%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,988 - 99.39%
Farm Level 2: 1000 - $15 - 983 - 98.32%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,721 - 87.34%
Average Income per Game$2,392,831
Year to Date Revenue$98,106,090
Farm
Home Games Left0
Average Attendance - %2,971 - 99.03%
Average Income per Game$80,555
Year to Date Revenue$3,302,751

Expense

Pro Players Total Salaries$66,286,000
Farm Players Total Salaries$2,297,500
Coaches Total Salaries$4,650,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,384,629
Farm Year To Date Expenses$3,257,040
Pro Salary Cap To Date$66,319,485
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$378,573
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,284
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$66,319,485
Estimate Under Maximum Salary Cap of $82,500,000$16,180,515
Estimate Over Minimum Salary Cap of $61,000,000 $5,319,485
Current Bank Account$94,924,861
Projected Bank Account$94,924,861

Pro Players Salaries

Alexander Radulov (1 Way Contract) $12,000,000 (1)
-Salary Remaining : $0
-Salary Average : $12,000,000
-Salary Average Remaining : $0
Anton Stralman (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Michael Del Zotto (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Jason Zucker (1 Way Contract) $4,595,000 (2)
-Salary Remaining : $0
-Salary Average : $4,595,000
-Salary Average Remaining : $0
Colin Miller (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Nick Ritchie (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Travis Boyd (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $0
-Salary Average : $3,250,000
-Salary Average Remaining : $0
Zack Kassian (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $0
-Salary Average : $3,250,000
-Salary Average Remaining : $0
Isac Lundestrom (1 Way Contract) $3,200,000 (4)
-Salary Remaining : $0
-Salary Average : $3,200,000
-Salary Average Remaining : $0
Alex Galchenyuk (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Mattias Janmark (1 Way Contract) $2,900,000 (4)
-Salary Remaining : $0
-Salary Average : $2,900,000
-Salary Average Remaining : $0
Nick Bjugstad (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $0
-Salary Average : $2,700,000
-Salary Average Remaining : $0
Cedric Paquette (1 Way Contract) $2,295,000 (3)
-Salary Remaining : $0
-Salary Average : $2,295,000
-Salary Average Remaining : $0
Anton Khudobin (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Eric Comrie (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Anthony Bitetto (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Nathan Beaulieu $971,000 (2)
-Salary Remaining : $0
-Salary Average : $971,000
-Salary Average Remaining : $0
Lucas Raymond $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Zach Sanford $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
John Marino $925,000 (5)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Noah Dobson $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Brett Murray $925,000 (4)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Dylan Cozens $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Cam York $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2022 : $66,286,000
Year 2023 : $45,411,000
Year 2024 : $21,895,000
Year 2025 : $14,700,000
Salary Average Commitment
Year 2022 : $66,286,000
Year 2023 : $42,161,000
Year 2024 : $18,645,000
Year 2025 : $11,450,000
Salary Cap with 1 Way Contract
Year 2022 : $66,286,000
Year 2023 : $42,161,000
Year 2024 : $18,645,000
Year 2025 : $11,450,000

Farm Players Salaries

Colten Ellis $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jonathan Dahlen $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Braden Schneider $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Martin Kaut $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nolan Patrick $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Ben Jones $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Evan Barratt $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Casey Fitzgerald $92,500 (3)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jack Ahcan $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
German Rubtsov $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jan Jenik $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Ryan Shea $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Riley Tufte $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Morgan Frost $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Mike Vecchione $82,500 (1)
Salary Remaining : $0
Salary Average : $82,500
Salary Average Remaining : $0
Seth Barton $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Michael Callahan $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Arvid Holm $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Troy Grosenick $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Scott Sabourin $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Brian Halonen $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Danny O'Regan $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Hudson Elynuik $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Cavan Fitzgerald $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Joona Koppanen $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Owen Sillinger $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Kyle Criscuolo $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players27
Salary Commitment
Year 2022 : $2,297,500
Year 2023 : $1,552,500
Year 2024 : $715,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,297,500
Year 2023 : $1,545,000
Year 2024 : $707,500
Year 2025 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 5750 - $125 - 5,432 - 94.48%
Level 2: 4750 - $100 - 3,851 - 81.08%
Level 3: 3750 - $75 - 2,903 - 77.42%
Level 4: 2750 - $50 - 2,582 - 93.88%
Luxury : 1000 - $300 - 766 - 76.58%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,961 - 98.06%
Farm Level 2: 1000 - $15 - 992 - 99.19%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,534 - 86.30%
Average Income per Game$2,379,048
Year to Date Revenue$97,540,958
Farm
Home Games Left0
Average Attendance - %2,953 - 98.43%
Average Income per Game$79,883
Year to Date Revenue$3,275,206

Expense

Pro Players Total Salaries$75,500,000
Farm Players Total Salaries$2,427,400
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$3,500,000
Pro Year To Date Expenses$79,103,723
Farm Year To Date Expenses$3,397,772
Pro Salary Cap To Date$77,965,950
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$413,514
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,986
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$81,465,950
Estimate Under Maximum Salary Cap of $82,500,000$1,034,050
Estimate Over Minimum Salary Cap of $61,000,000 $20,465,950
Current Bank Account$20,607,688
Projected Bank Account$20,607,688

Pro Players Salaries

Alec Martinez (1 Way Contract) $8,500,000 (5)
-Salary Remaining : $0
-Salary Average : $8,500,000
-Salary Average Remaining : $0
William Karlsson (1 Way Contract) $7,486,000 (4)
-Salary Remaining : $0
-Salary Average : $7,486,000
-Salary Average Remaining : $0
Alex DeBrincat (1 Way Contract) $6,200,000 (2)
-Salary Remaining : $0
-Salary Average : $6,200,000
-Salary Average Remaining : $0
Cam Atkinson (1 Way Contract) $6,071,000 (4)
-Salary Remaining : $0
-Salary Average : $6,071,000
-Salary Average Remaining : $0
Phillip Danault (1 Way Contract) $5,776,000 (3)
-Salary Remaining : $0
-Salary Average : $5,776,000
-Salary Average Remaining : $0
Brady Skjei (1 Way Contract) $5,174,000 (4)
-Salary Remaining : $0
-Salary Average : $5,174,000
-Salary Average Remaining : $0
Anthony Cirelli (1 Way Contract) $4,767,000 (2)
-Salary Remaining : $0
-Salary Average : $4,767,000
-Salary Average Remaining : $0
Robin Lehner (1 Way Contract) $4,600,000 (2)
-Salary Remaining : $0
-Salary Average : $4,600,000
-Salary Average Remaining : $0
Kailer Yamamoto (1 Way Contract) $3,787,000 (2)
-Salary Remaining : $0
-Salary Average : $3,787,000
-Salary Average Remaining : $0
Marcus Foligno (1 Way Contract) $3,512,000 (3)
-Salary Remaining : $0
-Salary Average : $3,512,000
-Salary Average Remaining : $0
Nick Foligno (Out of Payroll) $3,500,000 (1)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Boone Jenner (1 Way Contract) $3,360,000 (1)
-Salary Remaining : $0
-Salary Average : $3,360,000
-Salary Average Remaining : $0
Mark Giordano (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Ville Husso (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Kris Russell (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Brett Howden (1 Way Contract) $1,622,000 (2)
-Salary Remaining : $0
-Salary Average : $1,622,000
-Salary Average Remaining : $0
Ilya Lyubushkin (1 Way Contract) $1,379,000 (3)
-Salary Remaining : $0
-Salary Average : $1,379,000
-Salary Average Remaining : $0
Nathan Bastian (1 Way Contract) $1,141,000 (1)
-1 Way Contract Salary Cap : $1,141,000
-Salary Remaining : $0
-Salary Average : $1,141,000
-Salary Average Remaining : $0
Ryan Donato (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Josh Norris $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
K'Andre Miller $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Quinton Byfield $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2022 : $79,000,000
Year 2023 : $68,974,000
Year 2024 : $40,898,000
Year 2025 : $30,231,000
Salary Average Commitment
Year 2022 : $84,750,000
Year 2023 : $74,724,000
Year 2024 : $43,398,000
Year 2025 : $32,731,000
Salary Cap with 1 Way Contract
Year 2022 : $79,000,000
Year 2023 : $68,974,000
Year 2024 : $40,898,000
Year 2025 : $30,231,000

Farm Players Salaries

Matt Tennyson $99,900 (3)
Salary Remaining : $0
Salary Average : $99,900
Salary Average Remaining : $0
Brendan Perlini $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Samuel Dove-McFalls $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Philip Broberg $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Noah Cates $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
J.J. Peterka $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jakob Pelletier $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Justin Bailey $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Aliaksei Protas $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Mitchell Vande Sompel $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Evgeny Svechnikov $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Isaac Ratcliffe $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jeremy Groleau $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Nicolas Beaudin $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Ryan Poehling $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Mads Sogaard $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Simon Holmstrom $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Ty Dellandrea $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Tyler Tucker $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Adam Werner $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Matthew Phillips $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Gemel Smith $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Fredrik Claesson $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Scott Wilson $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Charles Williams $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Dennis Yan $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jordan Gross $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Total Farm Players27
Salary Commitment
Year 2022 : $2,427,400
Year 2023 : $1,302,400
Year 2024 : $574,900
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,427,400
Year 2023 : $1,302,400
Year 2024 : $574,900
Year 2025 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 5750 - $131 - 5,139 - 89.38%
Level 2: 4750 - $100 - 3,797 - 79.93%
Level 3: 3750 - $71 - 3,467 - 92.47%
Level 4: 2750 - $46 - 2,624 - 95.43%
Luxury : 1000 - $290 - 793 - 79.33%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1,007 - 50.35%
Farm Level 2: 1000 - $25 - 621 - 62.09%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,821 - 87.89%
Average Income per Game$2,305,925
Year to Date Revenue$94,542,941
Farm
Home Games Left0
Average Attendance - %1,628 - 54.27%
Average Income per Game$78,773
Year to Date Revenue$3,229,703

Expense

Pro Players Total Salaries$81,323,500
Farm Players Total Salaries$2,522,870
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$82,387,006
Farm Year To Date Expenses$3,181,458
Pro Salary Cap To Date$80,245,890
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$450,397
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,880
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$80,245,890
Estimate Under Maximum Salary Cap of $82,500,000$2,254,110
Estimate Over Minimum Salary Cap of $61,000,000 $19,245,890
Current Bank Account$24,401,779
Projected Bank Account$24,401,779

Pro Players Salaries

Marc-Andre Fleury (1 Way Contract) $7,587,500 (3)
-Salary Remaining : $0
-Salary Average : $7,587,500
-Salary Average Remaining : $0
Nikolaj Ehlers (1 Way Contract) $7,200,000 (2)
-Salary Remaining : $0
-Salary Average : $7,200,000
-Salary Average Remaining : $0
Mathew Barzal (1 Way Contract) $6,929,000 (2)
-Salary Remaining : $0
-Salary Average : $6,929,000
-Salary Average Remaining : $0
Darnell Nurse (1 Way Contract) $6,600,000 (6)
-Salary Remaining : $0
-Salary Average : $6,600,000
-Salary Average Remaining : $0
Phil Kessel (1 Way Contract) $5,933,000 (4)
-Salary Remaining : $0
-Salary Average : $5,933,000
-Salary Average Remaining : $0
Travis Hamonic (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Yegor Sharangovich (1 Way Contract) $4,418,000 (2)
-Salary Remaining : $0
-Salary Average : $4,418,000
-Salary Average Remaining : $0
Andre Burakovsky (1 Way Contract) $4,022,000 (4)
-Salary Remaining : $0
-Salary Average : $4,022,000
-Salary Average Remaining : $0
Radko Gudas (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Valeri Nichushkin (1 Way Contract) $3,682,000 (5)
-Salary Remaining : $0
-Salary Average : $3,682,000
-Salary Average Remaining : $0
Nate Schmidt (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Colton Sceviour (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Robert Thomas (1 Way Contract) $3,032,000 (4)
-Salary Remaining : $0
-Salary Average : $3,032,000
-Salary Average Remaining : $0
Sam Bennett (1 Way Contract) $2,727,000 (2)
-Salary Remaining : $0
-Salary Average : $2,727,000
-Salary Average Remaining : $0
Nikita Zadorov (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $0
-Salary Average : $2,700,000
-Salary Average Remaining : $0
Colton Sissons (1 Way Contract) $2,350,000 (2)
-Salary Remaining : $0
-Salary Average : $2,350,000
-Salary Average Remaining : $0
Anthony Beauvillier (1 Way Contract) $1,950,000 (2)
-Salary Remaining : $0
-Salary Average : $1,950,000
-Salary Average Remaining : $0
Mark Jankowski (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $0
-Salary Average : $1,350,000
-Salary Average Remaining : $0
Urho Vaakanainen (1 Way Contract) $1,043,000 (3)
-Salary Remaining : $0
-Salary Average : $1,043,000
-Salary Average Remaining : $0
Luke Schenn (1 Way Contract) $1,000,000 (3)
-Salary Remaining : $0
-Salary Average : $1,800,000
-Salary Average Remaining : $0
Jani Hakanpaa $950,000 (5)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Owen Tippett $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Ilya Sorokin $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2022 : $81,323,500
Year 2023 : $82,273,500
Year 2024 : $46,559,500
Year 2025 : $31,929,000
Salary Average Commitment
Year 2022 : $82,123,500
Year 2023 : $77,148,500
Year 2024 : $43,149,500
Year 2025 : $27,719,000
Salary Cap with 1 Way Contract
Year 2022 : $81,323,500
Year 2023 : $76,348,500
Year 2024 : $42,349,500
Year 2025 : $27,719,000

Farm Players Salaries

Kiefer Sherwood $95,370 (2)
Salary Remaining : $0
Salary Average : $95,370
Salary Average Remaining : $0
David Tendeck $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nathan Smith $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jimmy Huntington $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Parker Kelly $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Peter Abbandonato $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jake Elmer $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jesper Sellgren $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Daniil Chechelev $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Matt Kiersted $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mike Hardman $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Lucas Johansen $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nils Lundkvist $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Peyton Krebs $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Simon Ryfors $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Vasily Podkolzin $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Victor Berglund $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Viktor Lodin $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mareks Mitens $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ivan Prosvetov $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Leon Gawanke $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Egor Sokolov $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Dillon Heatherington $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Garret Sparks $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Tyrell Goulbourne $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Hunter Skinner $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Alexandre Fortin $70,000 (2)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Thomas Novak $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Total Farm Players28
Salary Commitment
Year 2022 : $2,522,870
Year 2023 : $1,982,870
Year 2024 : $1,425,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,522,870
Year 2023 : $1,982,870
Year 2024 : $1,425,000
Year 2025 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 5750 - $140 - 4,125 - 71.73%
Level 2: 4750 - $95 - 4,433 - 93.32%
Level 3: 3750 - $75 - 2,880 - 76.79%
Level 4: 2750 - $60 - 1,887 - 68.61%
Luxury : 1000 - $350 - 663 - 66.25%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,979 - 98.95%
Farm Level 2: 1000 - $15 - 986 - 98.58%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,986 - 77.70%
Average Income per Game$2,286,669
Year to Date Revenue$93,753,441
Farm
Home Games Left0
Average Attendance - %2,965 - 98.82%
Average Income per Game$80,326
Year to Date Revenue$3,293,363

Expense

Pro Players Total Salaries$57,625,999
Farm Players Total Salaries$2,305,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$7,689,750
Pro Year To Date Expenses$61,943,524
Farm Year To Date Expenses$2,715,978
Pro Salary Cap To Date$60,236,382
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$319,600
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,162
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$67,926,132
Estimate Under Maximum Salary Cap of $82,500,000$14,573,868
Estimate Over Minimum Salary Cap of $61,000,000 $6,926,132
Current Bank Account$57,472,318
Projected Bank Account$57,472,318

Pro Players Salaries

Alex Killorn (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Jordan Staal (1 Way Contract) $5,706,000 (3)
-Salary Remaining : $0
-Salary Average : $5,706,000
-Salary Average Remaining : $0
Derek Stepan (1 Way Contract) $5,150,000 (1)
-Salary Remaining : $0
-Salary Average : $5,150,000
-Salary Average Remaining : $0
Mikael Granlund (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $0
-Salary Average : $5,100,000
-Salary Average Remaining : $0
Josh Anderson (1 Way Contract) $4,600,000 (5)
-Salary Remaining : $0
-Salary Average : $4,600,000
-Salary Average Remaining : $0
Alexandar Georgiev (1 Way Contract) $3,700,000 (3)
-Salary Remaining : $0
-Salary Average : $3,700,000
-Salary Average Remaining : $0
Artturi Lehkonen (1 Way Contract) $3,300,000 (3)
-Salary Remaining : $0
-Salary Average : $3,300,000
-Salary Average Remaining : $0
Brian Elliott (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Jon Merrill (1 Way Contract) $2,999,999 (3)
-Salary Remaining : $0
-Salary Average : $2,999,999
-Salary Average Remaining : $0
Dillon Dube (1 Way Contract) $2,645,000 (2)
-Salary Remaining : $0
-Salary Average : $2,645,000
-Salary Average Remaining : $0
Carter Rowney (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Philippe Myers (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $0
-Salary Average : $1,800,000
-Salary Average Remaining : $0
Dysin Mayo (1 Way Contract) $1,800,000 (2)
-Salary Remaining : $0
-Salary Average : $1,800,000
-Salary Average Remaining : $0
Matt Martin (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $0
-Salary Average : $1,750,000
-Salary Average Remaining : $0
Riley Sheahan (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Joonas Donskoi (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Simon Benoit $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Barrett Hayton $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Adam Fox $925,000 (4)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Cal O'Reilly $800,000 (1)
-Salary Remaining : $0
-Salary Average : $800,000
-Salary Average Remaining : $0
Jacob Middleton $750,000 (2)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Linden Marshall $750,000 (3)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2022 : $57,625,999
Year 2023 : $49,904,999
Year 2024 : $37,655,999
Year 2025 : $15,200,000
Salary Average Commitment
Year 2022 : $57,625,999
Year 2023 : $43,025,999
Year 2024 : $30,980,999
Year 2025 : $8,525,000
Salary Cap with 1 Way Contract
Year 2022 : $57,625,999
Year 2023 : $43,025,999
Year 2024 : $30,980,999
Year 2025 : $8,525,000

Farm Players Salaries

Dillon Simpson $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Adam Beckman $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Helge Grans $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Yegor Chinakhov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Shawn Element $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Brett Leason $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Ville Heinola $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Dominik Bokk $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Arthur Kaliyev $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Joel Kiviranta $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Josef Korenar $82,500 (3)
Salary Remaining : $0
Salary Average : $82,500
Salary Average Remaining : $0
Tommy Cross $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Alex Kannok-Leipert $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Erik Brown $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Felix Bibeau $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Matt Lorito $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Aaron Ness $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Harri Sateri $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Kevin Roy $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Joseph LaBate $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Corbin Kaczperski $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Josiah Didier $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Brett Sutter $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Zachary Leslie $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Connor McCarthy $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Nathan Larose $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Vincent Marleau $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Cody McLeod $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players28
Salary Commitment
Year 2022 : $2,305,000
Year 2023 : $872,500
Year 2024 : $687,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,305,000
Year 2023 : $872,500
Year 2024 : $687,500
Year 2025 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5750 - $124 - 5,466 - 95.06%
Level 2: 4750 - $99 - 4,471 - 94.13%
Level 3: 3750 - $74 - 3,217 - 85.80%
Level 4: 2750 - $49 - 2,630 - 95.64%
Luxury : 1000 - $295 - 772 - 77.16%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 1,993 - 99.67%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,556 - 91.98%
Average Income per Game$2,486,766
Year to Date Revenue$101,957,409
Farm
Home Games Left0
Average Attendance - %2,993 - 99.78%
Average Income per Game$62,335
Year to Date Revenue$2,555,725

Expense

Pro Players Total Salaries$82,862,248
Farm Players Total Salaries$2,125,450
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$2,000,000
Pro Year To Date Expenses$81,490,092
Farm Year To Date Expenses$2,549,939
Pro Salary Cap To Date$79,522,768
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$456,012
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,192
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$81,522,768
Estimate Under Maximum Salary Cap of $82,500,000$977,232
Estimate Over Minimum Salary Cap of $61,000,000 $20,522,768
Current Bank Account$78,133,222
Projected Bank Account$78,133,222

Pro Players Salaries

Patrick Kane (1 Way Contract) $10,070,000 (4)
-Salary Remaining : $0
-Salary Average : $10,070,000
-Salary Average Remaining : $0
Jake Guentzel (1 Way Contract) $8,600,000 (5)
-Salary Remaining : $0
-Salary Average : $8,600,000
-Salary Average Remaining : $0
Mark Scheifele (1 Way Contract) $7,190,000 (3)
-Salary Remaining : $0
-Salary Average : $7,190,000
-Salary Average Remaining : $0
Jared Spurgeon (1 Way Contract) $5,725,000 (3)
-Salary Remaining : $0
-Salary Average : $5,725,000
-Salary Average Remaining : $0
Andrew Mangiapane (1 Way Contract) $5,720,000 (4)
-Salary Remaining : $0
-Salary Average : $5,720,000
-Salary Average Remaining : $0
Tom Wilson (1 Way Contract) $5,700,000 (3)
-Salary Remaining : $0
-Salary Average : $5,700,000
-Salary Average Remaining : $0
John Carlson (1 Way Contract) $5,456,250 (6)
-Salary Remaining : $0
-Salary Average : $5,456,250
-Salary Average Remaining : $0
Colton Parayko (1 Way Contract) $5,226,000 (3)
-Salary Remaining : $0
-Salary Average : $5,226,000
-Salary Average Remaining : $0
Travis Sanheim (1 Way Contract) $4,902,000 (4)
-Salary Remaining : $0
-Salary Average : $4,902,000
-Salary Average Remaining : $0
Linus Ullmark (1 Way Contract) $4,055,000 (4)
-Salary Remaining : $0
-Salary Average : $4,055,000
-Salary Average Remaining : $0
Nico Hischier (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Evgeni Malkin (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
-Salary Average : $7,000,000
-Salary Average Remaining : $0
Tyler Bertuzzi (1 Way Contract) $2,645,000 (6)
-Salary Remaining : $0
-Salary Average : $2,645,000
-Salary Average Remaining : $0
Scott Mayfield (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Anton Forsberg (1 Way Contract) $1,499,999 (2)
-Salary Remaining : $0
-Salary Average : $1,499,999
-Salary Average Remaining : $0
Timothy Liljegren (1 Way Contract) $1,248,000 (2)
-1 Way Contract Salary Cap : $1,248,000
-Salary Remaining : $0
-Salary Average : $1,248,000
-Salary Average Remaining : $0
Tanner Jeannot (1 Way Contract) $1,100,000 (3)
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Andrej Sekera $999,999 (3)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Vladislav Gavrikov $950,000 (5)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Dominik Kubalik $925,000 (6)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Pius Suter $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Alex Formenton $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2022 : $82,862,248
Year 2023 : $96,328,998
Year 2024 : $87,155,999
Year 2025 : $61,215,000
Salary Average Commitment
Year 2022 : $86,362,248
Year 2023 : $85,437,248
Year 2024 : $76,264,249
Year 2025 : $50,323,250
Salary Cap with 1 Way Contract
Year 2022 : $82,862,248
Year 2023 : $81,937,248
Year 2024 : $72,764,249
Year 2025 : $46,823,250

Farm Players Salaries

Otto Koivula $97,500 (3)
Salary Remaining : $0
Salary Average : $97,500
Salary Average Remaining : $0
Connor Bunnaman $96,900 (3)
Salary Remaining : $0
Salary Average : $96,900
Salary Average Remaining : $0
Dylan Wells $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Egor Afanasyev $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Joey Anderson $95,000 (3)
Salary Remaining : $0
Salary Average : $81,667
Salary Average Remaining : $0
Aidan Dudas $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Kevin Bahl $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Akil Thomas $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Corey Schueneman $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Ben Gleason $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Hayden Verbeek $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Isaak Phillips $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Matt Filipe $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Kody Clark $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Michael O'Leary $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Pavel Dorofeyev $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Ryan McLeod $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Anders Bjork $91,050 (1)
Salary Remaining : $0
Salary Average : $91,050
Salary Average Remaining : $0
Steven Fogarty $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Phillip Di Giuseppe $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Jake Walman $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Jonas Johansson $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Carter Hutton $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Total Farm Players23
Salary Commitment
Year 2022 : $2,125,450
Year 2023 : $1,759,400
Year 2024 : $344,400
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,112,117
Year 2023 : $1,746,067
Year 2024 : $371,067
Year 2025 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5750 - $130 - 5,405 - 94.00%
Level 2: 4750 - $105 - 3,602 - 75.83%
Level 3: 3750 - $70 - 3,562 - 95.00%
Level 4: 2750 - $55 - 2,021 - 73.48%
Luxury : 1000 - $295 - 778 - 77.82%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $48 - 1,002 - 50.10%
Farm Level 2: 1000 - $28 - 515 - 51.52%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,368 - 85.38%
Average Income per Game$2,422,862
Year to Date Revenue$99,337,348
Farm
Home Games Left0
Average Attendance - %1,517 - 50.58%
Average Income per Game$78,157
Year to Date Revenue$3,204,430

Expense

Pro Players Total Salaries$72,397,999
Farm Players Total Salaries$3,175,000
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$77,753,988
Farm Year To Date Expenses$4,228,419
Pro Salary Cap To Date$72,574,363
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$418,368
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,568
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$72,574,363
Estimate Under Maximum Salary Cap of $82,500,000$9,925,637
Estimate Over Minimum Salary Cap of $61,000,000 $11,574,363
Current Bank Account$45,185,229
Projected Bank Account$45,185,229

Pro Players Salaries

Brent Burns (1 Way Contract) $7,642,000 (1)
-Salary Remaining : $0
-Salary Average : $7,642,000
-Salary Average Remaining : $0
David Perron (1 Way Contract) $6,861,000 (4)
-Salary Remaining : $0
-Salary Average : $6,861,000
-Salary Average Remaining : $0
Vincent Trocheck (1 Way Contract) $6,735,000 (4)
-Salary Remaining : $0
-Salary Average : $6,735,000
-Salary Average Remaining : $0
Alex Iafallo (1 Way Contract) $5,711,000 (4)
-Salary Remaining : $0
-Salary Average : $5,711,000
-Salary Average Remaining : $0
Zach Hyman (1 Way Contract) $5,425,000 (4)
-Salary Remaining : $0
-Salary Average : $5,425,000
-Salary Average Remaining : $0
Elias Pettersson (1 Way Contract) $5,375,000 (1)
-Salary Remaining : $0
-Salary Average : $5,375,000
-Salary Average Remaining : $0
Damon Severson (1 Way Contract) $5,175,000 (4)
-Salary Remaining : $0
-Salary Average : $5,175,000
-Salary Average Remaining : $0
Zach Werenski (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Dmitry Kulikov (1 Way Contract) $4,067,000 (5)
-Salary Remaining : $0
-Salary Average : $4,067,000
-Salary Average Remaining : $0
Kevin Fiala (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Brandon Carlo (1 Way Contract) $2,850,000 (1)
-Salary Remaining : $0
-Salary Average : $2,850,000
-Salary Average Remaining : $0
Jack Campbell (1 Way Contract) $2,310,000 (1)
-Salary Remaining : $0
-Salary Average : $2,310,000
-Salary Average Remaining : $0
Pavel Zacha (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $0
-Salary Average : $2,250,000
-Salary Average Remaining : $0
Dylan DeMelo (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $0
-Salary Average : $1,750,000
-Salary Average Remaining : $0
Sam Reinhart (1 Way Contract) $1,555,000 (1)
-Salary Remaining : $0
-Salary Average : $1,555,000
-Salary Average Remaining : $0
Yakov Trenin (1 Way Contract) $1,492,000 (2)
-Salary Remaining : $0
-Salary Average : $1,492,000
-Salary Average Remaining : $0
Ivan Barbashev (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $0
-Salary Average : $1,450,000
-Salary Average Remaining : $0
Dan Vladar (1 Way Contract) $1,075,000 (2)
-Salary Remaining : $0
-Salary Average : $1,075,000
-Salary Average Remaining : $0
Greg Pateryn $999,999 (3)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Eetu Luostarinen $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Trevor Lewis $750,000 (2)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 2022 : $72,397,999
Year 2023 : $43,290,999
Year 2024 : $34,973,999
Year 2025 : $33,974,000
Salary Average Commitment
Year 2022 : $72,397,999
Year 2023 : $43,290,999
Year 2024 : $34,973,999
Year 2025 : $33,974,000
Salary Cap with 1 Way Contract
Year 2022 : $72,397,999
Year 2023 : $43,290,999
Year 2024 : $34,973,999
Year 2025 : $33,974,000

Farm Players Salaries

Ryan Fanti $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nick Cicek $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Joel Blomqvist $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Alex Newhook $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Gage Goncalves $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Hugh McGing $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ilya Solovyov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jacob Peterson $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Danila Klimovich $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nick Perbix $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Rafael Harvey-Pinard $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Eetu Makiniemi $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ben McCartney $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Brandon Bussi $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Tim Berni $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jake Christiansen $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Michael Dal Colle $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Patrick Khodorenko $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Lukas Dostal $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Cole Schwindt $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Connor Mackey $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Mark Kastelic $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Marc Michaelis (Out of Payroll) $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Drew O'Connor $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Justin Richards $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Cole Hults $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Sean Day $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Anthony Greco $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Kyle MacLean $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Ethan Prow $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Mason Primeau $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Stelio Mattheos $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Christopher Wilkie $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Tyler Benson $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Austin Rueschhoff $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Hunter Drew $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Jonathan Aspirot $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Total Farm Players37
Salary Commitment
Year 2022 : $3,267,500
Year 2023 : $3,052,500
Year 2024 : $1,425,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $3,267,500
Year 2023 : $3,052,500
Year 2024 : $1,425,000
Year 2025 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 5750 - $115 - 5,520 - 95.99%
Level 2: 4750 - $80 - 4,566 - 96.13%
Level 3: 3750 - $70 - 3,524 - 93.99%
Level 4: 2750 - $50 - 2,648 - 96.29%
Luxury : 1000 - $295 - 862 - 86.25%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,973 - 98.64%
Farm Level 2: 1000 - $15 - 981 - 98.09%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,121 - 95.12%
Average Income per Game$2,326,791
Year to Date Revenue$95,398,448
Farm
Home Games Left0
Average Attendance - %2,954 - 98.45%
Average Income per Game$80,039
Year to Date Revenue$3,281,594

Expense

Pro Players Total Salaries$83,434,000
Farm Players Total Salaries$1,811,600
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$3,250,000
Pro Year To Date Expenses$82,318,182
Farm Year To Date Expenses$2,896,948
Pro Salary Cap To Date$78,909,397
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$467,211
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,198
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$82,159,397
Estimate Under Maximum Salary Cap of $82,500,000$340,603
Estimate Over Minimum Salary Cap of $61,000,000 $21,159,397
Current Bank Account$86,152,000
Projected Bank Account$86,152,000

Pro Players Salaries

Elias Lindholm (1 Way Contract) $8,800,000 (4)
-Salary Remaining : $0
-Salary Average : $8,800,000
-Salary Average Remaining : $0
Matt Duchene (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $0
-Salary Average : $8,000,000
-Salary Average Remaining : $0
Kris Letang (1 Way Contract) $7,150,000 (3)
-Salary Remaining : $0
-Salary Average : $7,150,000
-Salary Average Remaining : $0
Darcy Kuemper (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
John Klingberg (1 Way Contract) $6,100,000 (4)
-Salary Remaining : $0
-Salary Average : $6,100,000
-Salary Average Remaining : $0
Miro Heiskanen (1 Way Contract) $6,064,000 (2)
-Salary Remaining : $0
-Salary Average : $6,064,000
-Salary Average Remaining : $0
Aaron Ekblad (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Jonathan Toews (1 Way Contract) $5,360,000 (3)
-Salary Remaining : $0
-Salary Average : $8,000,000
-Salary Average Remaining : $0
Tanner Pearson (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Jake DeBrusk (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Warren Foegele (1 Way Contract) $2,566,000 (4)
-Salary Remaining : $0
-Salary Average : $2,566,000
-Salary Average Remaining : $0
Oliver Bjorkstrand (1 Way Contract) $2,400,000 (4)
-Salary Remaining : $0
-Salary Average : $2,400,000
-Salary Average Remaining : $0
Danton Heinen (1 Way Contract) $2,208,000 (1)
-Salary Remaining : $0
-Salary Average : $2,208,000
-Salary Average Remaining : $0
Ethan Bear (1 Way Contract) $2,202,000 (4)
-Salary Remaining : $0
-Salary Average : $2,202,000
-Salary Average Remaining : $0
Casey DeSmith (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Ryan Lindgren (1 Way Contract) $1,869,000 (4)
-Salary Remaining : $0
-Salary Average : $1,869,000
-Salary Average Remaining : $0
Michael Stone (1 Way Contract) $1,800,000 (3)
-Salary Remaining : $0
-Salary Average : $1,800,000
-Salary Average Remaining : $0
Vinnie Hinostroza (1 Way Contract) $1,790,000 (2)
-Salary Remaining : $0
-Salary Average : $1,790,000
-Salary Average Remaining : $0
Martin Frk (1 Way Contract) $1,300,000 (3)
-Salary Remaining : $0
-Salary Average : $1,300,000
-Salary Average Remaining : $0
Cam Dineen (1 Way Contract) $1,100,000 (3)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Brad Richardson (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Arttu Ruotsalainen $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Sheldon Rempal $700,000 (1)
-Salary Remaining : $0
-Salary Average : $700,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2022 : $83,434,000
Year 2023 : $86,989,000
Year 2024 : $66,110,000
Year 2025 : $49,400,000
Salary Average Commitment
Year 2022 : $86,074,000
Year 2023 : $81,166,000
Year 2024 : $60,287,000
Year 2025 : $40,937,000
Salary Cap with 1 Way Contract
Year 2022 : $83,434,000
Year 2023 : $78,526,000
Year 2024 : $57,647,000
Year 2025 : $40,937,000

Farm Players Salaries

Kyle Keyser $99,900 (1)
Salary Remaining : $0
Salary Average : $99,900
Salary Average Remaining : $0
Dakota Joshua $99,900 (1)
Salary Remaining : $0
Salary Average : $99,900
Salary Average Remaining : $0
Justin Scott $99,900 (1)
Salary Remaining : $0
Salary Average : $99,900
Salary Average Remaining : $0
Robert Carpenter $99,900 (1)
Salary Remaining : $0
Salary Average : $99,900
Salary Average Remaining : $0
Ethan Keppen $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Olle Eriksson Ek $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Evan Fitzpatrick $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Joseph Duszak $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Ryan Schmelzer $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Cameron Hebig $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Mitch Eliot $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Niclas Almari $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Maxime Lajoie $89,500 (1)
Salary Remaining : $0
Salary Average : $89,500
Salary Average Remaining : $0
Andrew Nielsen $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Trevor Carrick $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Pontus Aberg $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Zack MacEwen $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Joseph Gambardella $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Tommy Nappier $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Evan Polei $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Luke Philp (Out of Payroll) $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
CJ Suess $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Total Farm Players22
Salary Commitment
Year 2022 : $1,881,600
Year 2023 : $595,000
Year 2024 : $245,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,881,600
Year 2023 : $595,000
Year 2024 : $245,000
Year 2025 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 5750 - $125 - 5,466 - 95.06%
Level 2: 4750 - $100 - 3,946 - 83.08%
Level 3: 3750 - $75 - 2,930 - 78.14%
Level 4: 2750 - $50 - 2,575 - 93.62%
Luxury : 1000 - $300 - 760 - 75.96%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,958 - 97.91%
Farm Level 2: 1000 - $15 - 986 - 98.56%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,677 - 87.09%
Average Income per Game$2,398,675
Year to Date Revenue$98,345,671
Farm
Home Games Left0
Average Attendance - %2,944 - 98.13%
Average Income per Game$79,672
Year to Date Revenue$3,266,548

Expense

Pro Players Total Salaries$81,575,000
Farm Players Total Salaries$3,016,000
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$86,711,699
Farm Year To Date Expenses$3,488,794
Pro Salary Cap To Date$80,310,956
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$473,378
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,005
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$80,310,956
Estimate Under Maximum Salary Cap of $82,500,000$2,189,044
Estimate Over Minimum Salary Cap of $61,000,000 $19,310,956
Current Bank Account$61,013,698
Projected Bank Account$61,013,698

Pro Players Salaries

John Tavares (1 Way Contract) $7,225,000 (2)
-Salary Remaining : $0
-Salary Average : $7,225,000
-Salary Average Remaining : $0
Patrice Bergeron (1 Way Contract) $7,200,000 (3)
-Salary Remaining : $0
-Salary Average : $7,200,000
-Salary Average Remaining : $0
Nick Schmaltz (1 Way Contract) $6,425,000 (2)
-Salary Remaining : $0
-Salary Average : $6,425,000
-Salary Average Remaining : $0
Jacob Trouba (1 Way Contract) $6,350,000 (5)
-Salary Remaining : $0
-Salary Average : $6,350,000
-Salary Average Remaining : $0
Mitchell Marner (1 Way Contract) $6,300,000 (2)
-Salary Remaining : $0
-Salary Average : $6,300,000
-Salary Average Remaining : $0
Andrei Svechnikov (1 Way Contract) $6,200,000 (2)
-Salary Remaining : $0
-Salary Average : $6,200,000
-Salary Average Remaining : $0
Nick Bonino (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Justin Faulk (1 Way Contract) $5,300,000 (4)
-Salary Remaining : $0
-Salary Average : $5,300,000
-Salary Average Remaining : $0
Timo Meier (1 Way Contract) $5,000,000 (6)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Adam Pelech (1 Way Contract) $4,700,000 (4)
-Salary Remaining : $0
-Salary Average : $4,700,000
-Salary Average Remaining : $0
Scott Laughton (1 Way Contract) $3,300,000 (4)
-Salary Remaining : $0
-Salary Average : $3,300,000
-Salary Average Remaining : $0
Ondrej Kase (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Philipp Grubauer (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $0
-Salary Average : $2,600,000
-Salary Average Remaining : $0
Brenden Dillon (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $0
-Salary Average : $2,300,000
-Salary Average Remaining : $0
Frank Vatrano (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Mike Smith (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Michael Rasmussen (1 Way Contract) $1,700,000 (1)
-Salary Remaining : $0
-Salary Average : $1,700,000
-Salary Average Remaining : $0
Matt Benning $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Cale Makar $925,000 (3)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Bowen Byram $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Kirby Dach $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Shea Weber $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2022 : $81,575,000
Year 2023 : $80,017,000
Year 2024 : $48,360,000
Year 2025 : $28,529,000
Salary Average Commitment
Year 2022 : $81,575,000
Year 2023 : $74,650,000
Year 2024 : $39,775,000
Year 2025 : $26,650,000
Salary Cap with 1 Way Contract
Year 2022 : $81,575,000
Year 2023 : $74,650,000
Year 2024 : $39,775,000
Year 2025 : $26,650,000

Farm Players Salaries

Rasmus Korhonen $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Filip Lindberg $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Brad Malone $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Pheonix Copley $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Lukas Reichel $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Kyle Topping $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Dillon Hamaliuk $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Gerry Mayhew $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Kristian Reichel $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Cameron Hillis $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Dawson Barteaux $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jack Quinn (Out of Payroll) $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jack Studnicka $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jamieson Rees $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Kaedan Korczak $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Max Gildon $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Axel Jonsson-Fjallby $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Wyatte Wylie $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
William Lockwood $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Samuel Bolduc $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Daniil Tarasov (Out of Payroll) $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Rourke Chartier $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Wade Allison $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Matthew Villalta $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Kyle Burroughs $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Doyle Somerby $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Chris Bigras $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Dylan McIlrath $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Cameron Schilling $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Brandon Baddock $76,000 (3)
Salary Remaining : $0
Salary Average : $76,000
Salary Average Remaining : $0
Nathan Walker $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Travis Dermott $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Adam Gaudette $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Nicolas Aube-Kubel $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players34
Salary Commitment
Year 2022 : $3,016,000
Year 2023 : $2,666,000
Year 2024 : $1,051,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $3,016,000
Year 2023 : $2,666,000
Year 2024 : $1,051,000
Year 2025 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5750 - $120 - 5,496 - 95.58%
Level 2: 4750 - $100 - 3,884 - 81.76%
Level 3: 3750 - $75 - 2,869 - 76.50%
Level 4: 2750 - $30 - 2,724 - 99.07%
Luxury : 1000 - $225 - 977 - 97.66%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,618 - 80.88%
Farm Level 2: 1000 - $15 - 987 - 98.68%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,949 - 88.61%
Average Income per Game$2,268,536
Year to Date Revenue$93,009,985
Farm
Home Games Left0
Average Attendance - %2,604 - 86.81%
Average Income per Game$79,163
Year to Date Revenue$3,245,680

Expense

Pro Players Total Salaries$76,761,999
Farm Players Total Salaries$2,310,570
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Special Salary Cap Value$2,724,000
Pro Year To Date Expenses$76,397,266
Farm Year To Date Expenses$3,057,887
Pro Salary Cap To Date$74,224,972
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$425,741
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,733
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$76,948,972
Estimate Under Maximum Salary Cap of $82,500,000$5,551,028
Estimate Over Minimum Salary Cap of $61,000,000 $15,948,972
Current Bank Account$25,035,167
Projected Bank Account$25,035,167

Pro Players Salaries

Kevin Hayes (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Nazem Kadri (1 Way Contract) $5,945,000 (4)
-Salary Remaining : $0
-Salary Average : $7,945,000
-Salary Average Remaining : $0
Drake Batherson (1 Way Contract) $5,694,000 (5)
-Salary Remaining : $0
-Salary Average : $5,694,000
-Salary Average Remaining : $0
Viktor Arvidsson (1 Way Contract) $4,700,000 (3)
-Salary Remaining : $0
-Salary Average : $4,700,000
-Salary Average Remaining : $0
Justin Braun (1 Way Contract) $4,600,000 (2)
-Salary Remaining : $0
-Salary Average : $4,600,000
-Salary Average Remaining : $0
Dmitry Orlov (1 Way Contract) $4,525,000 (5)
-Salary Remaining : $0
-Salary Average : $9,050,000
-Salary Average Remaining : $0
Madison Bowey (1 Way Contract) $4,000,000 (1)
-1 Way Contract Salary Cap : $4,000,000
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Jake McCabe (1 Way Contract) $3,896,000 (4)
-Salary Remaining : $0
-Salary Average : $3,896,000
-Salary Average Remaining : $0
Chandler Stephenson (1 Way Contract) $3,505,000 (4)
-Salary Remaining : $0
-Salary Average : $3,505,000
-Salary Average Remaining : $0
Derick Brassard (1 Way Contract) $3,425,000 (1)
-Salary Remaining : $0
-Salary Average : $3,425,000
-Salary Average Remaining : $0
Marcus Johansson (1 Way Contract) $3,346,000 (2)
-Salary Remaining : $0
-Salary Average : $3,403,000
-Salary Average Remaining : $0
Antti Raanta (1 Way Contract) $3,300,000 (3)
-Salary Remaining : $0
-Salary Average : $3,300,000
-Salary Average Remaining : $0
Antoine Roussel (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Mason Appleton (1 Way Contract) $2,115,000 (1)
-Salary Remaining : $0
-Salary Average : $2,115,000
-Salary Average Remaining : $0
Colin White (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $0
-Salary Average : $2,100,000
-Salary Average Remaining : $0
Rasmus Ristolainen (1 Way Contract) $1,961,000 (1)
-Salary Remaining : $0
-Salary Average : $1,961,000
-Salary Average Remaining : $0
Trevor Moore (1 Way Contract) $1,800,000 (2)
-Salary Remaining : $0
-Salary Average : $3,600,000
-Salary Average Remaining : $0
Sam Steel (1 Way Contract) $1,730,000 (2)
-1 Way Contract Salary Cap : $1,730,000
-Salary Remaining : $0
-Salary Average : $1,730,000
-Salary Average Remaining : $0
Janne Kuokkanen (1 Way Contract) $1,614,000 (2)
-1 Way Contract Salary Cap : $1,614,000
-Salary Remaining : $0
-Salary Average : $1,614,000
-Salary Average Remaining : $0
Niko Mikkola (1 Way Contract) $1,250,000 (3)
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Henrik Borgstrom (1 Way Contract) $1,112,000 (3)
-1 Way Contract Salary Cap : $1,112,000
-Salary Remaining : $0
-Salary Average : $1,112,000
-Salary Average Remaining : $0
Riley Stillman (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Dominik Simon (1 Way Contract) $1,019,000 (2)
-1 Way Contract Salary Cap : $1,019,000
-Salary Remaining : $0
-Salary Average : $1,019,000
-Salary Average Remaining : $0
John Moore $999,999 (3)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Jack Hughes $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Oliver Wahlstrom $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Quinn Hughes $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Igor Shesterkin $925,000 (4)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Louis Domingue $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players29
Salary Commitment
Year 2022 : $77,686,999
Year 2023 : $65,215,999
Year 2024 : $50,992,999
Year 2025 : $39,631,000
Salary Average Commitment
Year 2022 : $86,068,999
Year 2023 : $64,842,999
Year 2024 : $48,876,999
Year 2025 : $37,515,000
Salary Cap with 1 Way Contract
Year 2022 : $77,686,999
Year 2023 : $56,460,999
Year 2024 : $42,351,999
Year 2025 : $30,990,000

Farm Players Salaries

Givani Smith $99,570 (3)
Salary Remaining : $0
Salary Average : $99,570
Salary Average Remaining : $0
Juuso Riikola $98,000 (3)
Salary Remaining : $0
Salary Average : $98,000
Salary Average Remaining : $0
Radim Simek $98,000 (3)
Salary Remaining : $0
Salary Average : $98,000
Salary Average Remaining : $0
Filip Hallander $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Bryce Misley $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Matthew Murray $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Michael Karow $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ryan Chyzowski $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Semyon Der-Arguchintsev $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Cale Morris $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Blade Jenkins $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Ryan Lomberg $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Curtis Hall $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Egor Zamula $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jack Dugan $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Joachim Blichfeld $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Tye Felhaber $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jonas Rondbjerg $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jakub Skarek $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Kyle Olson $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Nick Henry $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Sean Durzi $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Austin Poganski $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Antti Suomela $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Darren Raddysh $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players25
Salary Commitment
Year 2022 : $2,310,570
Year 2023 : $1,986,670
Year 2024 : $865,570
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,310,570
Year 2023 : $1,790,570
Year 2024 : $865,570
Year 2025 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5750 - $125 - 5,435 - 94.52%
Level 2: 4750 - $100 - 3,923 - 82.58%
Level 3: 3750 - $75 - 2,935 - 78.26%
Level 4: 2750 - $50 - 2,574 - 93.62%
Luxury : 1000 - $300 - 755 - 75.46%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,983 - 99.16%
Farm Level 2: 1000 - $15 - 986 - 98.59%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,622 - 86.79%
Average Income per Game$2,387,954
Year to Date Revenue$97,906,107
Farm
Home Games Left0
Average Attendance - %2,969 - 98.97%
Average Income per Game$80,461
Year to Date Revenue$3,298,914

Expense

Pro Players Total Salaries$75,089,500
Farm Players Total Salaries$2,381,900
Coaches Total Salaries$5,900,000
Luxury Taxe Total$0
Special Salary Cap Value$4,895,500
Pro Year To Date Expenses$82,046,297
Farm Year To Date Expenses$3,234,036
Pro Salary Cap To Date$76,881,301
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$432,916
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,740
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$81,776,801
Estimate Under Maximum Salary Cap of $82,500,000$723,199
Estimate Over Minimum Salary Cap of $61,000,000 $20,776,801
Current Bank Account$53,923,869
Projected Bank Account$53,923,869

Pro Players Salaries

Auston Matthews (1 Way Contract) $10,900,000 (3)
-Salary Remaining : $0
-Salary Average : $10,900,000
-Salary Average Remaining : $0
Frederik Andersen (1 Way Contract) $8,784,000 (3)
-Salary Remaining : $0
-Salary Average : $8,784,000
-Salary Average Remaining : $0
Morgan Rielly (1 Way Contract) $6,875,000 (3)
-Salary Remaining : $0
-Salary Average : $6,875,000
-Salary Average Remaining : $0
Alex Pietrangelo (1 Way Contract) $6,475,000 (1)
-Salary Remaining : $0
-Salary Average : $6,475,000
-Salary Average Remaining : $0
Logan Couture (1 Way Contract) $5,600,000 (4)
-Salary Remaining : $0
-Salary Average : $5,600,000
-Salary Average Remaining : $0
Esa Lindell (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Mark Stone (1 Way Contract) $4,210,000 (4)
-Salary Remaining : $0
-Salary Average : $4,210,000
-Salary Average Remaining : $0
Joel Edmundson (1 Way Contract) $4,100,000 (5)
-Salary Remaining : $0
-Salary Average : $4,100,000
-Salary Average Remaining : $0
Jakub Vrana (1 Way Contract) $4,000,000 (5)
-Salary Remaining : $0
-Salary Average : $5,850,000
-Salary Average Remaining : $0
Mats Zuccarello (1 Way Contract) $3,806,000 (1)
-Salary Remaining : $0
-Salary Average : $3,806,000
-Salary Average Remaining : $0
Pavel Buchnevich (1 Way Contract) $3,200,500 (1)
-Salary Remaining : $0
-Salary Average : $3,200,500
-Salary Average Remaining : $0
Alex Wennberg (1 Way Contract) $2,575,000 (1)
-Salary Remaining : $0
-Salary Average : $2,575,000
-Salary Average Remaining : $0
Brian Boyle (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Boris Katchouk (1 Way Contract) $1,100,000 (3)
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Gage Quinney (1 Way Contract) $999,000 (2)
-1 Way Contract Salary Cap : $999,000
-Salary Remaining : $0
-Salary Average : $999,000
-Salary Average Remaining : $0
Ilya Mikheyev $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Joel Farabee $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Adam Boqvist $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Noel Acciari (1 Way Contract) $750,000 (3)
-Salary Remaining : $0
-Salary Average : $2,700,000
-Salary Average Remaining : $0
Matt Roy $740,000 (1)
-Salary Remaining : $0
-Salary Average : $740,000
-Salary Average Remaining : $0
Dustin Tokarski $700,000 (1)
-Salary Remaining : $0
-Salary Average : $700,000
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 2022 : $75,089,500
Year 2023 : $52,818,000
Year 2024 : $51,819,000
Year 2025 : $17,910,000
Salary Average Commitment
Year 2022 : $78,889,500
Year 2023 : $56,618,000
Year 2024 : $55,619,000
Year 2025 : $19,760,000
Salary Cap with 1 Way Contract
Year 2022 : $75,089,500
Year 2023 : $52,818,000
Year 2024 : $51,819,000
Year 2025 : $17,910,000

Farm Players Salaries

Jiri Patera $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Kyle Turris $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Drake Caggiula $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Isaac Johnson $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Dino Kambeitz $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Vincent Desharnais $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Nick Seeler $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Erik Kallgren $99,900 (1)
Salary Remaining : $0
Salary Average : $99,900
Salary Average Remaining : $0
Mathieu Olivier $99,900 (1)
Salary Remaining : $0
Salary Average : $99,900
Salary Average Remaining : $0
Michael Chaput $99,900 (2)
Salary Remaining : $0
Salary Average : $99,900
Salary Average Remaining : $0
Matt Irwin $99,900 (1)
Salary Remaining : $0
Salary Average : $99,900
Salary Average Remaining : $0
Evan Weinger $99,900 (1)
Salary Remaining : $0
Salary Average : $99,900
Salary Average Remaining : $0
Matt Bartkowski $99,900 (2)
Salary Remaining : $0
Salary Average : $99,900
Salary Average Remaining : $0
Ivan Lodnia $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Kirill Semyonov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Markus Phillips $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Matej Pekar $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jonathan Gruden $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jakub Lauko $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Sampo Ranta $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Antoine Morand $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Layton Ahac $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Michael Hutchinson $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Austin Strand $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Brennan Menell $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players25
Salary Commitment
Year 2022 : $2,381,900
Year 2023 : $1,717,300
Year 2024 : $890,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,381,900
Year 2023 : $1,717,300
Year 2024 : $890,000
Year 2025 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5750 - $125 - 5,431 - 94.46%
Level 2: 4750 - $95 - 4,468 - 94.07%
Level 3: 3750 - $75 - 2,918 - 77.82%
Level 4: 2750 - $45 - 2,663 - 96.83%
Luxury : 1000 - $225 - 966 - 96.58%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,625 - 81.27%
Farm Level 2: 1000 - $15 - 978 - 97.80%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,447 - 91.37%
Average Income per Game$2,406,159
Year to Date Revenue$98,652,517
Farm
Home Games Left0
Average Attendance - %2,603 - 86.78%
Average Income per Game$79,293
Year to Date Revenue$3,251,006

Expense

Pro Players Total Salaries$84,470,330
Farm Players Total Salaries$1,190,000
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value($2,505,000)
Pro Year To Date Expenses$84,891,494
Farm Year To Date Expenses$2,302,814
Pro Salary Cap To Date$83,227,318
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$464,704
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,838
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$80,722,318
Estimate Under Maximum Salary Cap of $82,500,000$1,777,682
Estimate Over Minimum Salary Cap of $61,000,000 $19,722,318
Current Bank Account$63,378,369
Projected Bank Account$63,378,369

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $10,775,000 (3)
-Salary Remaining : $0
-Salary Average : $10,775,000
-Salary Average Remaining : $0
Nathan MacKinnon (1 Way Contract) $10,500,000 (1)
-Salary Remaining : $0
-Salary Average : $10,500,000
-Salary Average Remaining : $0
Mika Zibanejad (1 Way Contract) $8,524,000 (3)
-Salary Remaining : $0
-Salary Average : $8,524,000
-Salary Average Remaining : $0
Andrei Vasilevskiy (1 Way Contract) $7,350,000 (2)
-Salary Remaining : $0
-Salary Average : $7,350,000
-Salary Average Remaining : $0
Roman Josi (1 Way Contract) $6,490,000 (1)
-Salary Remaining : $0
-Salary Average : $6,490,000
-Salary Average Remaining : $0
Jake Muzzin (1 Way Contract) $5,324,000 (3)
-Salary Remaining : $0
-Salary Average : $5,324,000
-Salary Average Remaining : $0
Travis Konecny (1 Way Contract) $5,133,000 (2)
-Salary Remaining : $0
-Salary Average : $5,133,000
-Salary Average Remaining : $0
Carter Verhaeghe (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $0
-Salary Average : $4,250,000
-Salary Average Remaining : $0
Brayden McNabb (1 Way Contract) $4,000,000 (5)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Jonas Brodin (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Carter Hart (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $0
-Salary Average : $3,800,000
-Salary Average Remaining : $0
Blake Coleman (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Jonathan Marchessault (1 Way Contract) $2,050,000 (3)
-Salary Remaining : $0
-Salary Average : $6,050,000
-Salary Average Remaining : $0
Mark Pysyk (1 Way Contract) $1,826,330 (2)
-Salary Remaining : $0
-Salary Average : $3,652,659
-Salary Average Remaining : $0
Colton White $973,000 (2)
-Salary Remaining : $0
-Salary Average : $973,000
-Salary Average Remaining : $0
Seth Jarvis $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Trevor Zegras $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Mario Ferraro $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Gustav Forsling $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Jay Beagle $750,000 (2)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Ryan Carpenter $750,000 (2)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Tyler Pitlick $750,000 (3)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2022 : $84,470,330
Year 2023 : $69,353,330
Year 2024 : $47,396,000
Year 2025 : $8,000,000
Salary Average Commitment
Year 2022 : $90,296,659
Year 2023 : $71,456,659
Year 2024 : $47,673,000
Year 2025 : $8,000,000
Salary Cap with 1 Way Contract
Year 2022 : $84,470,330
Year 2023 : $65,630,330
Year 2024 : $43,673,000
Year 2025 : $8,000,000

Farm Players Salaries

Nicholas Boka $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Anatolii Golyshev $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Justus Annunen $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Scott Reedy $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Josh Healey $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jack Badini $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Tanner Kaspick $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Brandon Fortunato $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Dominik Shine $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Dennis Gilbert $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Alexander Holtz $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Adam Helewka $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Mitch Reinke $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players13
Salary Commitment
Year 2022 : $1,190,000
Year 2023 : $1,190,000
Year 2024 : $190,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,190,000
Year 2023 : $1,190,000
Year 2024 : $190,000
Year 2025 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 5750 - $115 - 5,519 - 95.98%
Level 2: 4750 - $80 - 4,578 - 96.38%
Level 3: 3750 - $70 - 3,571 - 95.23%
Level 4: 2750 - $50 - 2,624 - 95.40%
Luxury : 1000 - $295 - 769 - 76.86%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,971 - 98.53%
Farm Level 2: 1000 - $15 - 984 - 98.37%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,060 - 94.78%
Average Income per Game$2,332,749
Year to Date Revenue$95,642,704
Farm
Home Games Left0
Average Attendance - %2,954 - 98.48%
Average Income per Game$80,025
Year to Date Revenue$3,281,008

Expense

Pro Players Total Salaries$74,642,500
Farm Players Total Salaries$1,599,040
Coaches Total Salaries$4,950,000
Luxury Taxe Total$0
Special Salary Cap Value$5,346,500
Pro Year To Date Expenses$78,277,247
Farm Year To Date Expenses$2,570,086
Pro Salary Cap To Date$74,179,046
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$425,095
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,779
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$79,525,546
Estimate Under Maximum Salary Cap of $82,500,000$2,974,454
Estimate Over Minimum Salary Cap of $61,000,000 $18,525,546
Current Bank Account$40,063,661
Projected Bank Account$40,063,661

Pro Players Salaries

Ryan Nugent-Hopkins (1 Way Contract) $7,808,000 (4)
-Salary Remaining : $0
-Salary Average : $7,808,000
-Salary Average Remaining : $0
Sergei Bobrovsky (1 Way Contract) $6,667,500 (2)
-Salary Remaining : $0
-Salary Average : $6,667,500
-Salary Average Remaining : $0
Bo Horvat (1 Way Contract) $5,617,000 (6)
-Salary Remaining : $0
-Salary Average : $5,617,000
-Salary Average Remaining : $0
Yanni Gourde (1 Way Contract) $5,375,000 (2)
-Salary Remaining : $0
-Salary Average : $5,375,000
-Salary Average Remaining : $0
Neal Pionk (1 Way Contract) $5,114,000 (5)
-Salary Remaining : $0
-Salary Average : $5,114,000
-Salary Average Remaining : $0
Charlie Coyle (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Carson Soucy (1 Way Contract) $3,463,000 (4)
-Salary Remaining : $0
-Salary Average : $3,463,000
-Salary Average Remaining : $0
Nikita Zaitsev (1 Way Contract) $3,301,000 (5)
-Salary Remaining : $0
-Salary Average : $5,101,000
-Salary Average Remaining : $0
Nick Jensen (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Nino Niederreiter (1 Way Contract) $2,950,000 (2)
-Salary Remaining : $0
-Salary Average : $2,950,000
-Salary Average Remaining : $0
Nic Dowd (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $0
-Salary Average : $2,750,000
-Salary Average Remaining : $0
MacKenzie Weegar (Out of Payroll) $2,724,000 (3)
-Salary Remaining : $0
-Salary Average : $2,724,000
-Salary Average Remaining : $0
Adrian Kempe (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $0
-Salary Average : $2,200,000
-Salary Average Remaining : $0
Aaron Dell (1 Way Contract) $2,200,000 (1)
-1 Way Contract Salary Cap : $2,200,000
-Salary Remaining : $0
-Salary Average : $2,200,000
-Salary Average Remaining : $0
Derek Grant (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Pavel Francouz (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Brandon Tanev (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Eric Robinson (1 Way Contract) $1,979,000 (3)
-Salary Remaining : $0
-Salary Average : $1,979,000
-Salary Average Remaining : $0
Olli Maatta (1 Way Contract) $1,905,000 (2)
-Salary Remaining : $0
-Salary Average : $1,905,000
-Salary Average Remaining : $0
Alex Nylander (1 Way Contract) $1,714,000 (2)
-1 Way Contract Salary Cap : $1,714,000
-Salary Remaining : $0
-Salary Average : $1,714,000
-Salary Average Remaining : $0
Ross Johnston (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
T.J. Tynan (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Tucker Poolman (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Conor Garland $775,000 (4)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Adam Henrique (1 Way Contract) $750,000 (1)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Josh Leivo $750,000 (2)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players26
Salary Commitment
Year 2022 : $74,642,500
Year 2023 : $74,418,500
Year 2024 : $47,857,000
Year 2025 : $37,654,000
Salary Average Commitment
Year 2022 : $79,192,500
Year 2023 : $69,392,500
Year 2024 : $42,831,000
Year 2025 : $32,628,000
Salary Cap with 1 Way Contract
Year 2022 : $74,642,500
Year 2023 : $67,592,500
Year 2024 : $41,031,000
Year 2025 : $30,828,000

Farm Players Salaries

Sam Montembeault $96,140 (2)
Salary Remaining : $0
Salary Average : $96,140
Salary Average Remaining : $0
Guillaume Brisebois $95,400 (2)
Salary Remaining : $0
Salary Average : $95,400
Salary Average Remaining : $0
Marc Del Gaizo $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Stephen Harper $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Vladislav Kolyachonok $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Ryan McGregor $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Brandon Biro $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Brian Pinho $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Emilio Pettersen $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Joshua Ho-Sang $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Nick DeSimone $85,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Alexander True $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Ryan Jones $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Nick Wolff $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Keaton Middleton $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Max Willman $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Christopher Brown $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Matthew Boudens $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Dave Gust $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Total Farm Players19
Salary Commitment
Year 2022 : $1,599,040
Year 2023 : $1,159,040
Year 2024 : $275,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,599,040
Year 2023 : $1,159,040
Year 2024 : $275,000
Year 2025 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 5750 - $140 - 4,254 - 73.99%
Level 2: 4750 - $111 - 3,434 - 72.30%
Level 3: 3750 - $83 - 2,610 - 69.60%
Level 4: 2750 - $55 - 2,024 - 73.60%
Luxury : 1000 - $300 - 751 - 75.06%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,607 - 80.35%
Farm Level 2: 1000 - $20 - 718 - 71.75%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,073 - 72.63%
Average Income per Game$2,218,419
Year to Date Revenue$90,955,195
Farm
Home Games Left0
Average Attendance - %2,325 - 77.49%
Average Income per Game$78,203
Year to Date Revenue$3,206,325

Expense

Pro Players Total Salaries$77,617,600
Farm Players Total Salaries$1,928,320
Coaches Total Salaries$4,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$83,867,977
Farm Year To Date Expenses$2,557,863
Pro Salary Cap To Date$79,141,733
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$441,176
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,667
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$79,141,733
Estimate Under Maximum Salary Cap of $82,500,000$3,358,267
Estimate Over Minimum Salary Cap of $61,000,000 $18,141,733
Current Bank Account$46,649,195
Projected Bank Account$46,649,195

Pro Players Salaries

Evgeny Kuznetsov (1 Way Contract) $7,777,500 (1)
-Salary Remaining : $0
-Salary Average : $7,777,500
-Salary Average Remaining : $0
Charlie McAvoy (1 Way Contract) $7,172,000 (3)
-Salary Remaining : $0
-Salary Average : $7,172,000
-Salary Average Remaining : $0
Vladimir Tarasenko (1 Way Contract) $6,870,000 (2)
-Salary Remaining : $0
-Salary Average : $6,870,000
-Salary Average Remaining : $0
Martin Jones (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $0
-Salary Average : $6,750,000
-Salary Average Remaining : $0
Brock Nelson (1 Way Contract) $6,350,000 (4)
-Salary Remaining : $0
-Salary Average : $6,350,000
-Salary Average Remaining : $0
Clayton Keller (1 Way Contract) $6,325,000 (4)
-Salary Remaining : $0
-Salary Average : $6,325,000
-Salary Average Remaining : $0
Tyler Myers (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Anders Lee (1 Way Contract) $5,600,000 (1)
-Salary Remaining : $0
-Salary Average : $5,600,000
-Salary Average Remaining : $0
Paul Stastny (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Christopher Tanev (1 Way Contract) $4,322,000 (2)
-Salary Remaining : $0
-Salary Average : $4,322,000
-Salary Average Remaining : $0
Alexander Kerfoot (1 Way Contract) $3,350,000 (3)
-Salary Remaining : $0
-Salary Average : $3,350,000
-Salary Average Remaining : $0
Tomas Nosek (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Carl Grundstrom (1 Way Contract) $1,800,000 (3)
-Salary Remaining : $0
-Salary Average : $1,800,000
-Salary Average Remaining : $0
Trent Frederic (1 Way Contract) $1,525,000 (2)
-Salary Remaining : $0
-Salary Average : $1,525,000
-Salary Average Remaining : $0
Morgan Geekie (1 Way Contract) $1,425,000 (2)
-Salary Remaining : $0
-Salary Average : $1,425,000
-Salary Average Remaining : $0
Connor Clifton (1 Way Contract) $1,229,000 (1)
-Salary Remaining : $0
-Salary Average : $1,229,000
-Salary Average Remaining : $0
Andrew Peeke $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
MacKenzie Entwistle $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Cayden Primeau $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Gabriel Carlsson $847,100 (1)
-Salary Remaining : $0
-Salary Average : $847,100
-Salary Average Remaining : $0
Total Pro Players20
Salary Commitment
Year 2022 : $77,617,600
Year 2023 : $47,639,000
Year 2024 : $33,497,000
Year 2025 : $18,675,000
Salary Average Commitment
Year 2022 : $77,617,600
Year 2023 : $47,639,000
Year 2024 : $33,497,000
Year 2025 : $18,675,000
Salary Cap with 1 Way Contract
Year 2022 : $77,617,600
Year 2023 : $47,639,000
Year 2024 : $33,497,000
Year 2025 : $18,675,000

Farm Players Salaries

Brett Ritchie $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Vladimir Tkachev $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Serron Noel $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Josh Lopina $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Dylan Holloway $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Patrick McGrath $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Hunter Jones $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
David Gustafsson $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Kevin Mandolese $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Carsen Twarynski $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Jack Kopacka $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Zach Senyshyn $78,320 (1)
Salary Remaining : $0
Salary Average : $78,320
Salary Average Remaining : $0
Thomas Hickey $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Mason Shaw $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Cam Johnson $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Andy Welinski $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Kurtis Gabriel $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Connor Carrick $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Maxime Lagace $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Carl Dahlstrom $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Nicholas Jones $60,000 (1)
Salary Remaining : $0
Salary Average : $60,000
Salary Average Remaining : $0
Cameron Gaunce $60,000 (1)
Salary Remaining : $0
Salary Average : $60,000
Salary Average Remaining : $0
Kevin Connauton $60,000 (1)
Salary Remaining : $0
Salary Average : $60,000
Salary Average Remaining : $0
Jordan Kawaguchi $60,000 (1)
Salary Remaining : $0
Salary Average : $60,000
Salary Average Remaining : $0
Total Farm Players24
Salary Commitment
Year 2022 : $1,928,320
Year 2023 : $912,500
Year 2024 : $455,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,928,320
Year 2023 : $912,500
Year 2024 : $455,000
Year 2025 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 5750 - $120 - 5,509 - 95.80%
Level 2: 4750 - $80 - 4,558 - 95.96%
Level 3: 3750 - $60 - 3,618 - 96.47%
Level 4: 2750 - $25 - 2,749 - 99.98%
Luxury : 1000 - $150 - 998 - 99.80%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 1,989 - 99.47%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,432 - 96.84%
Average Income per Game$2,118,669
Year to Date Revenue$86,865,425
Farm
Home Games Left0
Average Attendance - %2,989 - 99.64%
Average Income per Game$62,233
Year to Date Revenue$2,551,550

Expense

Pro Players Total Salaries$74,960,998
Farm Players Total Salaries$1,649,500
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$78,669,203
Farm Year To Date Expenses$2,412,874
Pro Salary Cap To Date$74,429,440
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$426,816
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,970
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$74,429,440
Estimate Under Maximum Salary Cap of $82,500,000$8,070,560
Estimate Over Minimum Salary Cap of $61,000,000 $13,429,440
Current Bank Account$27,381,155
Projected Bank Account$27,381,155

Pro Players Salaries

Patrik Laine (1 Way Contract) $6,750,000 (2)
-Salary Remaining : $0
-Salary Average : $6,750,000
-Salary Average Remaining : $0
Thomas Greiss (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Matt Dumba (1 Way Contract) $5,800,000 (4)
-Salary Remaining : $0
-Salary Average : $5,800,000
-Salary Average Remaining : $0
Andy Greene (1 Way Contract) $5,000,000 (1)
-1 Way Contract Salary Cap : $5,000,000
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Richard Panik (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Josh Bailey (1 Way Contract) $4,939,000 (4)
-Salary Remaining : $0
-Salary Average : $4,939,000
-Salary Average Remaining : $0
Jack Roslovic (1 Way Contract) $4,800,000 (5)
-Salary Remaining : $0
-Salary Average : $4,800,000
-Salary Average Remaining : $0
Dylan Strome (1 Way Contract) $4,300,000 (3)
-Salary Remaining : $0
-Salary Average : $4,300,000
-Salary Average Remaining : $0
Henri Jokiharju (1 Way Contract) $3,900,000 (4)
-Salary Remaining : $0
-Salary Average : $3,900,000
-Salary Average Remaining : $0
Jonathan Drouin (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $0
-Salary Average : $3,600,000
-Salary Average Remaining : $0
Tristan Jarry (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Victor Olofsson (1 Way Contract) $2,450,000 (1)
-Salary Remaining : $0
-Salary Average : $2,450,000
-Salary Average Remaining : $0
Erik Gustafsson (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $0
-Salary Average : $2,200,000
-Salary Average Remaining : $0
Zach Bogosian (1 Way Contract) $1,506,000 (1)
-Salary Remaining : $0
-Salary Average : $1,506,000
-Salary Average Remaining : $0
Michael Bunting (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Ryan Reaves (1 Way Contract) $1,499,999 (2)
-1 Way Contract Salary Cap : $1,499,999
-Salary Remaining : $0
-Salary Average : $1,499,999
-Salary Average Remaining : $0
Alex Chiasson (1 Way Contract) $1,499,999 (2)
-1 Way Contract Salary Cap : $1,499,999
-Salary Remaining : $0
-Salary Average : $1,499,999
-Salary Average Remaining : $0
Brett Kulak (1 Way Contract) $1,430,000 (2)
-Salary Remaining : $0
-Salary Average : $1,430,000
-Salary Average Remaining : $0
Adam Brooks (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $0
-Salary Average : $1,200,000
-Salary Average Remaining : $0
Dryden Hunt (1 Way Contract) $1,143,000 (2)
-1 Way Contract Salary Cap : $1,143,000
-Salary Remaining : $0
-Salary Average : $1,143,000
-Salary Average Remaining : $0
Ben Hutton (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
William Carrier (1 Way Contract) $1,000,000 (3)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Matthew Highmore $968,000 (2)
-Salary Remaining : $0
-Salary Average : $968,000
-Salary Average Remaining : $0
Danny DeKeyser $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Mikey Anderson $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Logan O'Connor $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Steven Lorentz $900,000 (1)
-Salary Remaining : $0
-Salary Average : $900,000
-Salary Average Remaining : $0
Tage Thompson $800,000 (1)
-Salary Remaining : $0
-Salary Average : $800,000
-Salary Average Remaining : $0
Total Pro Players28
Salary Commitment
Year 2022 : $74,960,998
Year 2023 : $45,779,998
Year 2024 : $26,239,000
Year 2025 : $19,439,000
Salary Average Commitment
Year 2022 : $74,960,998
Year 2023 : $45,779,998
Year 2024 : $26,239,000
Year 2025 : $19,439,000
Salary Cap with 1 Way Contract
Year 2022 : $74,960,998
Year 2023 : $45,779,998
Year 2024 : $26,239,000
Year 2025 : $19,439,000

Farm Players Salaries

Nicolas Deslauriers $99,500 (1)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Joey Daccord $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Santeri Hatakka $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Marc McLaughlin $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jonatan Berggren $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Janis Moser $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jon Gillies $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nate Sucese $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Dylan Samberg $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jerad Rosburg $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Josh Dunne $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Victor Soderstrom $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Ryan Merkley $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Tyler Angle $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Wyatt Kalynuk $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Calle Rosen $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Blake Speers $82,500 (3)
Salary Remaining : $0
Salary Average : $82,500
Salary Average Remaining : $0
Jet Greaves $72,500 (3)
Salary Remaining : $0
Salary Average : $72,500
Salary Average Remaining : $0
Total Farm Players18
Salary Commitment
Year 2022 : $1,649,500
Year 2023 : $1,550,000
Year 2024 : $535,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,649,500
Year 2023 : $1,550,000
Year 2024 : $535,000
Year 2025 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 5750 - $125 - 5,392 - 93.77%
Level 2: 4750 - $100 - 3,970 - 83.57%
Level 3: 3750 - $75 - 2,941 - 78.44%
Level 4: 2750 - $50 - 2,622 - 95.34%
Luxury : 1000 - $300 - 762 - 76.19%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,973 - 98.64%
Farm Level 2: 1000 - $15 - 980 - 98.01%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,687 - 87.15%
Average Income per Game$2,394,283
Year to Date Revenue$98,165,617
Farm
Home Games Left0
Average Attendance - %2,953 - 98.43%
Average Income per Game$80,027
Year to Date Revenue$3,281,109

Expense

Pro Players Total Salaries$65,525,498
Farm Players Total Salaries$2,238,520
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$9,292,830
Pro Year To Date Expenses$69,339,388
Farm Year To Date Expenses$2,803,113
Pro Salary Cap To Date$66,481,607
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$367,705
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,803
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$75,774,437
Estimate Under Maximum Salary Cap of $82,500,000$6,725,563
Estimate Over Minimum Salary Cap of $61,000,000 $14,774,437
Current Bank Account$75,436,503
Projected Bank Account$75,436,503

Pro Players Salaries

P.K. Subban (1 Way Contract) $7,660,000 (1)
-Salary Remaining : $0
-Salary Average : $7,660,000
-Salary Average Remaining : $0
Braden Holtby (1 Way Contract) $7,325,000 (2)
-Salary Remaining : $0
-Salary Average : $7,325,000
-Salary Average Remaining : $0
Oliver Ekman-Larsson (1 Way Contract) $7,100,000 (5)
-Salary Remaining : $0
-Salary Average : $7,100,000
-Salary Average Remaining : $0
Andrew Ladd (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Ben Chiarot (1 Way Contract) $4,760,000 (4)
-Salary Remaining : $0
-Salary Average : $4,760,000
-Salary Average Remaining : $0
Calvin de Haan (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Jordie Benn (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Garnet Hathaway (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Rocco Grimaldi (1 Way Contract) $2,753,000 (3)
-Salary Remaining : $0
-Salary Average : $2,753,000
-Salary Average Remaining : $0
Cal Clutterbuck (1 Way Contract) $2,225,000 (4)
-Salary Remaining : $0
-Salary Average : $2,225,000
-Salary Average Remaining : $0
Derek Ryan (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $0
-Salary Average : $2,100,000
-Salary Average Remaining : $0
Alan Quine (1 Way Contract) $1,700,000 (1)
-1 Way Contract Salary Cap : $1,700,000
-Salary Remaining : $0
-Salary Average : $1,700,000
-Salary Average Remaining : $0
Riley Barber (1 Way Contract) $1,499,999 (1)
-Salary Remaining : $0
-Salary Average : $1,499,999
-Salary Average Remaining : $0
Matthew Peca (1 Way Contract) $1,499,999 (1)
-Salary Remaining : $0
-Salary Average : $1,499,999
-Salary Average Remaining : $0
Devan Dubnyk (1 Way Contract) $1,482,500 (1)
-Salary Remaining : $0
-Salary Average : $1,482,500
-Salary Average Remaining : $0
Michael Raffl (1 Way Contract) $1,350,000 (2)
-Salary Remaining : $0
-Salary Average : $1,350,000
-Salary Average Remaining : $0
Christian Fischer (1 Way Contract) $1,345,000 (3)
-Salary Remaining : $0
-Salary Average : $1,345,000
-Salary Average Remaining : $0
Jaycob Megna (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Matt Boldy $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Juho Lammikko $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Dominic Toninato $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Cole Perfetti $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Spencer Knight $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2022 : $65,525,498
Year 2023 : $46,083,000
Year 2024 : $25,183,000
Year 2025 : $14,085,000
Salary Average Commitment
Year 2022 : $65,525,498
Year 2023 : $46,083,000
Year 2024 : $25,183,000
Year 2025 : $14,085,000
Salary Cap with 1 Way Contract
Year 2022 : $65,525,498
Year 2023 : $46,083,000
Year 2024 : $25,183,000
Year 2025 : $14,085,000

Farm Players Salaries

Logan Thompson $99,900 (2)
Salary Remaining : $0
Salary Average : $99,900
Salary Average Remaining : $0
Kyle Capobianco $96,120 (2)
Salary Remaining : $0
Salary Average : $96,120
Salary Average Remaining : $0
Callum Booth $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Xavier Bernard $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Samuel Helenius $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Drew Helleson $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Trent Miner $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Joseph Woll $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Declan Chisholm $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Arnaud Durandeau $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Gustav Olofsson $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jett Woo $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Linus Hogberg $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Matthew Strome $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Nikita Okhotiuk $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Tyce Thompson $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Zachary Gallant $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Dakota Mermis $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Danick Martel $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Robert Lynch $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Tim Schaller $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Jakub Pour $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Chase DeLeo $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Dylan McLaughlin $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Taylor Ward $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Travis Barron $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Cole Smith $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Cole Maier $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Total Farm Players28
Salary Commitment
Year 2022 : $2,238,520
Year 2023 : $1,298,520
Year 2024 : $360,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,238,520
Year 2023 : $1,298,520
Year 2024 : $360,000
Year 2025 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 5750 - $150 - 3,934 - 68.42%
Level 2: 4750 - $125 - 3,005 - 63.25%
Level 3: 3750 - $100 - 2,189 - 58.36%
Level 4: 2750 - $85 - 1,298 - 47.21%
Luxury : 1000 - $425 - 537 - 53.68%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,968 - 98.38%
Farm Level 2: 1000 - $15 - 987 - 98.70%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %10,962 - 60.90%
Average Income per Game$2,208,335
Year to Date Revenue$90,541,721
Farm
Home Games Left0
Average Attendance - %2,955 - 98.49%
Average Income per Game$79,992
Year to Date Revenue$3,279,669

Expense

Pro Players Total Salaries$76,732,999
Farm Players Total Salaries$2,223,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$3,000,000
Pro Year To Date Expenses$79,952,774
Farm Year To Date Expenses$2,703,106
Pro Salary Cap To Date$77,113,372
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$428,286
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,719
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$80,113,372
Estimate Under Maximum Salary Cap of $82,500,000$2,386,628
Estimate Over Minimum Salary Cap of $61,000,000 $19,113,372
Current Bank Account$44,940,255
Projected Bank Account$44,940,255

Pro Players Salaries

Dougie Hamilton (1 Way Contract) $8,281,000 (4)
-Salary Remaining : $0
-Salary Average : $8,281,000
-Salary Average Remaining : $0
Gabriel Landeskog (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $0
-Salary Average : $7,500,000
-Salary Average Remaining : $0
Leon Draisaitl (1 Way Contract) $6,725,000 (1)
-Salary Remaining : $0
-Salary Average : $6,725,000
-Salary Average Remaining : $0
Evander Kane (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Mikhail Sergachev (1 Way Contract) $5,210,000 (1)
-Salary Remaining : $0
-Salary Average : $5,210,000
-Salary Average Remaining : $0
Jeff Carter (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Tyler Toffoli (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Adam Larsson (1 Way Contract) $3,750,000 (5)
-Salary Remaining : $0
-Salary Average : $3,750,000
-Salary Average Remaining : $0
Kasperi Kapanen (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $0
-Salary Average : $3,600,000
-Salary Average Remaining : $0
Jordan Kyrou (1 Way Contract) $3,581,000 (1)
-Salary Remaining : $0
-Salary Average : $3,581,000
-Salary Average Remaining : $0
Alex Goligoski (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Thatcher Demko (1 Way Contract) $3,473,500 (1)
-Salary Remaining : $0
-Salary Average : $3,473,500
-Salary Average Remaining : $0
Claude Giroux (1 Way Contract) $3,371,000 (3)
-Salary Remaining : $0
-Salary Average : $6,742,000
-Salary Average Remaining : $0
Vitek Vanecek (1 Way Contract) $2,219,500 (2)
-Salary Remaining : $0
-Salary Average : $2,219,500
-Salary Average Remaining : $0
Jamie Oleksiak (1 Way Contract) $1,700,000 (1)
-Salary Remaining : $0
-Salary Average : $1,700,000
-Salary Average Remaining : $0
Nicholas Paul (1 Way Contract) $1,507,000 (1)
-Salary Remaining : $0
-Salary Average : $1,507,000
-Salary Average Remaining : $0
Ryan Graves (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Jan Rutta (1 Way Contract) $1,450,000 (4)
-Salary Remaining : $0
-Salary Average : $1,450,000
-Salary Average Remaining : $0
Austin Watson (1 Way Contract) $1,440,000 (2)
-Salary Remaining : $0
-Salary Average : $1,440,000
-Salary Average Remaining : $0
Brock McGinn $999,999 (1)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Jesse Puljujarvi $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Casey Cizikas (1 Way Contract) $750,000 (1)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Greg McKegg $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2022 : $76,732,999
Year 2023 : $45,209,500
Year 2024 : $29,125,000
Year 2025 : $13,754,000
Salary Average Commitment
Year 2022 : $82,353,999
Year 2023 : $48,307,500
Year 2024 : $32,223,000
Year 2025 : $13,481,000
Salary Cap with 1 Way Contract
Year 2022 : $76,732,999
Year 2023 : $44,936,500
Year 2024 : $28,852,000
Year 2025 : $13,481,000

Farm Players Salaries

Pyotr Kochetkov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Vasily Ponomarev $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Matthew Robertson $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Matt Murphy $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Adam Cracknell $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Calen Addison $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Adam Ruzicka $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Kristian Vesalainen $90,300 (2)
Salary Remaining : $0
Salary Average : $90,300
Salary Average Remaining : $0
Adam Huska $85,200 (3)
Salary Remaining : $0
Salary Average : $85,200
Salary Average Remaining : $0
Ara Nazarian $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Blake Christensen $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Cole Coskey $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Alexis D'Aoust $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Andre Lee $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Devante Smith-Pelly $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Donald Busdeker $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Byron Froese $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Benjamin Tardif $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Alex Lyon $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Roland McKeown $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Alex Gallant $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jacob Doty $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Jarid Lukosevicius $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Jake Lucchini $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Mason Jobst $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Logan Day $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Mitchell McLain $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Brian Lashoff $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Total Farm Players28
Salary Commitment
Year 2022 : $2,223,000
Year 2023 : $815,500
Year 2024 : $540,200
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,223,000
Year 2023 : $815,500
Year 2024 : $540,200
Year 2025 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 5750 - $140 - 4,241 - 73.75%
Level 2: 4750 - $115 - 3,218 - 67.74%
Level 3: 3750 - $85 - 2,552 - 68.05%
Level 4: 2750 - $60 - 1,856 - 67.48%
Luxury : 1000 - $310 - 739 - 73.93%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,627 - 81.34%
Farm Level 2: 1000 - $20 - 723 - 72.30%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,605 - 70.03%
Average Income per Game$2,205,678
Year to Date Revenue$90,432,802
Farm
Home Games Left0
Average Attendance - %2,350 - 78.33%
Average Income per Game$79,080
Year to Date Revenue$3,242,297

Expense

Pro Players Total Salaries$66,683,000
Farm Players Total Salaries$2,870,700
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$14,935,000
Pro Year To Date Expenses$68,940,511
Farm Year To Date Expenses$4,964,742
Pro Salary Cap To Date$65,734,731
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$376,665
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$26,328
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$80,669,731
Estimate Under Maximum Salary Cap of $82,500,000$1,830,269
Estimate Over Minimum Salary Cap of $61,000,000 $19,669,731
Current Bank Account$65,869,135
Projected Bank Account$65,869,135

Pro Players Salaries

Joe Thornton (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $0
-Salary Average : $7,000,000
-Salary Average Remaining : $0
Kevin Shattenkirk (1 Way Contract) $5,725,000 (1)
-Salary Remaining : $0
-Salary Average : $5,725,000
-Salary Average Remaining : $0
Martin Necas (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Tyler Johnson (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Marc-Edouard Vlasic (1 Way Contract) $4,400,000 (1)
-Salary Remaining : $0
-Salary Average : $4,400,000
-Salary Average Remaining : $0
Jakub Voracek (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Calle Jarnkrok (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Michal Kempny (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $0
-Salary Average : $3,800,000
-Salary Average Remaining : $0
Brad Hunt (1 Way Contract) $3,500,000 (1)
-1 Way Contract Salary Cap : $3,500,000
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Casey Mittelstadt (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Milan Lucic (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Jeremy Lauzon (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Filip Zadina (1 Way Contract) $2,852,000 (4)
-Salary Remaining : $0
-Salary Average : $2,852,000
-Salary Average Remaining : $0
Rasmus Sandin (1 Way Contract) $1,606,000 (2)
-Salary Remaining : $0
-Salary Average : $1,606,000
-Salary Average Remaining : $0
Filip Gustavsson (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Luke Witkowski (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Michael Dipietro $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Nolan Foote $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Jesper Boqvist $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Dante Fabbro $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Tim Stutzle $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Ty Smith $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Blake Lizotte $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Cal Petersen $700,000 (1)
-Salary Remaining : $0
-Salary Average : $700,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2022 : $66,683,000
Year 2023 : $45,483,000
Year 2024 : $32,602,000
Year 2025 : $19,852,000
Salary Average Commitment
Year 2022 : $66,683,000
Year 2023 : $45,483,000
Year 2024 : $32,602,000
Year 2025 : $19,852,000
Salary Cap with 1 Way Contract
Year 2022 : $66,683,000
Year 2023 : $45,483,000
Year 2024 : $32,602,000
Year 2025 : $19,852,000

Farm Players Salaries

Arvid Soderblom $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Maxim Cajkovic $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Alex Beaucage $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Alex Turcotte $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Benoit-Olivier Groulx $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Cameron Morrison $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Yan Kuznetsov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Dawson Mercer $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Grigori Denisenko $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Martin Fehervary $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Connor McMichael $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nicholas Robertson $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Roby Jarventie $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Sasha Chmelevski $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ronnie Attard $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Noel Gunler $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ty Emberson $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Rasmus Kupari $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Oskari Laaksonen $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mitchell Chaffee $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Nils Hoglander $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Aarne Talvitie $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jake Massie $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Zac Jones $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Dmitri Samorukov $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Alexander Alexeyev $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Markus Niemelainen $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Olli Juolevi $90,700 (2)
Salary Remaining : $0
Salary Average : $90,700
Salary Average Remaining : $0
Jacob Perreault $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Sami Niku $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Cooper Marody $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players31
Salary Commitment
Year 2022 : $2,870,700
Year 2023 : $2,518,200
Year 2024 : $1,805,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,870,700
Year 2023 : $2,518,200
Year 2024 : $1,805,000
Year 2025 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBB T Center
Level 1: 5750 - $125 - 5,450 - 94.78%
Level 2: 4750 - $100 - 3,906 - 82.24%
Level 3: 3750 - $75 - 2,949 - 78.63%
Level 4: 2750 - $55 - 2,011 - 73.14%
Luxury : 1000 - $300 - 752 - 75.18%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,559 - 77.97%
Farm Level 2: 1000 - $15 - 985 - 98.48%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,068 - 83.71%
Average Income per Game$2,362,342
Year to Date Revenue$96,856,007
Farm
Home Games Left0
Average Attendance - %2,544 - 84.81%
Average Income per Game$78,890
Year to Date Revenue$3,234,494

Expense

Pro Players Total Salaries$53,741,000
Farm Players Total Salaries$2,117,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$4,750,000
Pro Year To Date Expenses$73,777,370
Farm Year To Date Expenses$4,240,842
Pro Salary Cap To Date$70,297,382
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$306,708
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,257
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$75,047,382
Estimate Under Maximum Salary Cap of $82,500,000$7,452,618
Estimate Over Minimum Salary Cap of $61,000,000 $14,047,382
Current Bank Account$62,316,762
Projected Bank Account$62,316,762

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $0
-Salary Average : $8,500,000
-Salary Average Remaining : $0
Victor Hedman (1 Way Contract) $7,750,000 (1)
-Salary Remaining : $0
-Salary Average : $7,750,000
-Salary Average Remaining : $0
Jeff Skinner (1 Way Contract) $7,200,000 (2)
-Salary Remaining : $0
-Salary Average : $7,200,000
-Salary Average Remaining : $0
Teuvo Teravainen (1 Way Contract) $7,148,000 (5)
-Salary Remaining : $0
-Salary Average : $7,148,000
-Salary Average Remaining : $0
Tony DeAngelo (1 Way Contract) $5,700,000 (3)
-Salary Remaining : $0
-Salary Average : $5,700,000
-Salary Average Remaining : $0
Chris Driedger (1 Way Contract) $2,700,000 (3)
-Salary Remaining : $0
-Salary Average : $2,700,000
-Salary Average Remaining : $0
Will Butcher (1 Way Contract) $2,010,000 (1)
-Salary Remaining : $0
-Salary Average : $2,010,000
-Salary Average Remaining : $0
Laurent Brossoit (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $0
-Salary Average : $1,350,000
-Salary Average Remaining : $0
Slater Koekkoek (1 Way Contract) $1,058,000 (2)
-Salary Remaining : $0
-Salary Average : $1,058,000
-Salary Average Remaining : $0
Marian Studenic (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Jonny Brodzinski $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Jack Rathbone $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Cody Glass $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Jesse Ylonen $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Joe Veleno $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Noah Gregor $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Brandon Duhaime $900,000 (1)
-Salary Remaining : $0
-Salary Average : $900,000
-Salary Average Remaining : $0
Mitchell Gillam $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Justin Dowling $700,000 (2)
-Salary Remaining : $0
-Salary Average : $700,000
-Salary Average Remaining : $0
Michael Pezzetta $700,000 (1)
-Salary Remaining : $0
-Salary Average : $700,000
-Salary Average Remaining : $0
Mike Reilly $700,000 (1)
-Salary Remaining : $0
-Salary Average : $700,000
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 2022 : $53,741,000
Year 2023 : $36,806,000
Year 2024 : $24,048,000
Year 2025 : $15,648,000
Salary Average Commitment
Year 2022 : $53,741,000
Year 2023 : $36,806,000
Year 2024 : $24,048,000
Year 2025 : $15,648,000
Salary Cap with 1 Way Contract
Year 2022 : $53,741,000
Year 2023 : $36,806,000
Year 2024 : $24,048,000
Year 2025 : $15,648,000

Farm Players Salaries

Christian Jaros $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Sam Anas $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Bobby Brink $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ryan Bednard $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Brady Lyle $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Ryan Suzuki $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Ostap Safin $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Michal Teply $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Joel Teasdale $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Alexei Melnichuk $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Xavier Ouellet $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Bobby Nardella $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Chase Priskie $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Josh Dickinson $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Joseph Cecconi $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Stefan Matteau $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Kodie Curran $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Devin Brosseau $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Terry Broadhurst $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Gabriel Bourque $70,000 (2)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Joseph Cramarossa $70,000 (2)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Andy Andreoff $70,000 (2)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Michael Sgarbossa $70,000 (2)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Taylor Fedun $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Tyler Wotherspoon $70,000 (2)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Total Farm Players25
Salary Commitment
Year 2022 : $2,117,500
Year 2023 : $1,190,000
Year 2024 : $95,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,117,500
Year 2023 : $1,190,000
Year 2024 : $95,000
Year 2025 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 5750 - $210 - 2,772 - 48.21%
Level 2: 4750 - $120 - 3,065 - 64.53%
Level 3: 3750 - $80 - 2,671 - 71.23%
Level 4: 2750 - $60 - 1,818 - 66.13%
Luxury : 1000 - $370 - 599 - 59.92%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $45 - 1,077 - 53.83%
Farm Level 2: 1000 - $25 - 582 - 58.16%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %10,926 - 60.70%
Average Income per Game$2,197,786
Year to Date Revenue$90,109,208
Farm
Home Games Left0
Average Attendance - %1,658 - 55.27%
Average Income per Game$78,867
Year to Date Revenue$3,233,552

Expense

Pro Players Total Salaries$81,165,000
Farm Players Total Salaries$2,409,970
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$82,879,820
Farm Year To Date Expenses$3,100,697
Pro Salary Cap To Date$80,257,987
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$449,541
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,081
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$80,257,987
Estimate Under Maximum Salary Cap of $82,500,000$2,242,013
Estimate Over Minimum Salary Cap of $61,000,000 $19,257,987
Current Bank Account$42,793,201
Projected Bank Account$42,793,201

Pro Players Salaries

Zach Parise (1 Way Contract) $8,100,000 (3)
-Salary Remaining : $0
-Salary Average : $8,100,000
-Salary Average Remaining : $0
Erik Karlsson (1 Way Contract) $6,925,000 (5)
-Salary Remaining : $0
-Salary Average : $6,925,000
-Salary Average Remaining : $0
Ryan Strome (1 Way Contract) $6,342,000 (2)
-Salary Remaining : $0
-Salary Average : $6,342,000
-Salary Average Remaining : $0
Dustin Brown (1 Way Contract) $6,125,000 (2)
-Salary Remaining : $0
-Salary Average : $6,125,000
-Salary Average Remaining : $0
Jake Allen (1 Way Contract) $6,015,000 (1)
-Salary Remaining : $0
-Salary Average : $6,015,000
-Salary Average Remaining : $0
Gustav Nyquist (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Pierre-Luc Dubois (1 Way Contract) $5,100,000 (4)
-Salary Remaining : $0
-Salary Average : $5,100,000
-Salary Average Remaining : $0
Justin Schultz (1 Way Contract) $4,550,000 (1)
-Salary Remaining : $0
-Salary Average : $4,550,000
-Salary Average Remaining : $0
Mark Borowiecki (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Chris Tierney (1 Way Contract) $3,975,000 (3)
-Salary Remaining : $0
-Salary Average : $3,975,000
-Salary Average Remaining : $0
Ryan Hartman (1 Way Contract) $3,675,000 (5)
-Salary Remaining : $0
-Salary Average : $3,675,000
-Salary Average Remaining : $0
Tyson Jost (1 Way Contract) $2,700,000 (3)
-Salary Remaining : $0
-Salary Average : $2,700,000
-Salary Average Remaining : $0
Eeli Tolvanen (1 Way Contract) $2,344,000 (3)
-Salary Remaining : $0
-Salary Average : $2,344,000
-Salary Average Remaining : $0
Jesperi Kotkaniemi (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $0
-Salary Average : $2,250,000
-Salary Average Remaining : $0
Patric Hornqvist (1 Way Contract) $2,250,000 (3)
-Salary Remaining : $0
-Salary Average : $2,250,000
-Salary Average Remaining : $0
Joonas Korpisalo (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $0
-Salary Average : $2,100,000
-Salary Average Remaining : $0
Jordan Oesterle (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Kevin Gravel (1 Way Contract) $1,499,000 (1)
-1 Way Contract Salary Cap : $1,499,000
-Salary Remaining : $0
-Salary Average : $1,499,000
-Salary Average Remaining : $0
Antoine Bibeau (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $1,250,000
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Jakub Zboril (1 Way Contract) $1,190,000 (1)
-1 Way Contract Salary Cap : $1,190,000
-Salary Remaining : $0
-Salary Average : $1,190,000
-Salary Average Remaining : $0
Chris Wideman (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Jamie Drysdale $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Gabriel Vilardi $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Artem Zub $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2022 : $81,165,000
Year 2023 : $62,136,000
Year 2024 : $41,569,000
Year 2025 : $15,700,000
Salary Average Commitment
Year 2022 : $81,165,000
Year 2023 : $62,136,000
Year 2024 : $41,569,000
Year 2025 : $15,700,000
Salary Cap with 1 Way Contract
Year 2022 : $81,165,000
Year 2023 : $62,136,000
Year 2024 : $41,569,000
Year 2025 : $15,700,000

Farm Players Salaries

Buddy Robinson $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Ryan MacInnis $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Jeffrey Viel $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Kole Sherwood $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Liam O'Brien $97,470 (2)
Salary Remaining : $0
Salary Average : $97,470
Salary Average Remaining : $0
Simon Lundmark $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Johannes Kinnvall $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
James Greenway $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jakub Galvas $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Akira Schmid $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Alexander Peters $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Cole Sillinger $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Amir Miftakhov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Joel Kellman $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jake Leschyshyn $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Olivier Rodrigue $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Lassi Thomson $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Tim Gettinger $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Radim Zohorna $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jayden Halbgewachs $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Michael Carcone $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Martin Pospisil $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Luke Johnson $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Christopher Gibson $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Justin Kirkland $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Max McCormick $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Edward Wittchow $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Total Farm Players27
Salary Commitment
Year 2022 : $2,409,970
Year 2023 : $1,834,970
Year 2024 : $1,160,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,409,970
Year 2023 : $1,834,970
Year 2024 : $1,160,000
Year 2025 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 5750 - $96 - 5,588 - 97.18%
Level 2: 4750 - $63 - 4,706 - 99.07%
Level 3: 3750 - $40 - 3,743 - 99.81%
Level 4: 2750 - $22 - 2,750 - 100.00%
Luxury : 1000 - $187 - 989 - 98.95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $23 - 1,971 - 98.56%
Farm Level 2: 1000 - $14 - 983 - 98.26%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,776 - 98.76%
Average Income per Game$1,799,101
Year to Date Revenue$73,763,140
Farm
Home Games Left0
Average Attendance - %2,954 - 98.46%
Average Income per Game$77,537
Year to Date Revenue$3,179,000

Expense

Pro Players Total Salaries$66,975,715
Farm Players Total Salaries$2,725,670
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$291,667
Pro Year To Date Expenses$67,671,608
Farm Year To Date Expenses$4,344,744
Pro Salary Cap To Date$63,641,988
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$380,950
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,841
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$63,933,655
Estimate Under Maximum Salary Cap of $82,500,000$18,566,345
Estimate Over Minimum Salary Cap of $61,000,000 $2,933,655
Current Bank Account$9,910,979
Projected Bank Account$9,910,979

Pro Players Salaries

Mikael Backlund (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $0
-Salary Average : $7,500,000
-Salary Average Remaining : $0
Jordan Binnington (1 Way Contract) $6,170,000 (4)
-Salary Remaining : $0
-Salary Average : $6,170,000
-Salary Average Remaining : $0
Nick Leddy (1 Way Contract) $5,174,000 (4)
-Salary Remaining : $0
-Salary Average : $5,174,000
-Salary Average Remaining : $0
Shayne Gostisbehere (1 Way Contract) $5,063,000 (2)
-Salary Remaining : $0
-Salary Average : $5,063,000
-Salary Average Remaining : $0
David Rittich (1 Way Contract) $4,095,000 (2)
-Salary Remaining : $0
-Salary Average : $4,095,000
-Salary Average Remaining : $0
Erik Brannstrom (1 Way Contract) $4,088,000 (5)
-Salary Remaining : $0
-Salary Average : $4,088,000
-Salary Average Remaining : $0
Paul Byron (1 Way Contract) $3,900,000 (3)
-Salary Remaining : $0
-Salary Average : $3,900,000
-Salary Average Remaining : $0
Derek Forbort (1 Way Contract) $3,850,000 (2)
-Salary Remaining : $0
-Salary Average : $3,850,000
-Salary Average Remaining : $0
Devin Shore (1 Way Contract) $3,850,000 (1)
-Salary Remaining : $0
-Salary Average : $3,850,000
-Salary Average Remaining : $0
Jason Spezza (1 Way Contract) $2,899,000 (1)
-Salary Remaining : $0
-Salary Average : $2,899,000
-Salary Average Remaining : $0
Troy Terry (1 Way Contract) $2,797,000 (3)
-Salary Remaining : $0
-Salary Average : $2,797,000
-Salary Average Remaining : $0
Curtis Lazar (1 Way Contract) $2,377,000 (4)
-Salary Remaining : $0
-Salary Average : $2,377,000
-Salary Average Remaining : $0
Josh Brown (1 Way Contract) $2,218,000 (3)
-Salary Remaining : $0
-Salary Average : $2,218,000
-Salary Average Remaining : $0
Johan Larsson (1 Way Contract) $2,113,715 (1)
-Salary Remaining : $0
-Salary Average : $2,113,715
-Salary Average Remaining : $0
Nate Thompson (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $0
-Salary Average : $1,800,000
-Salary Average Remaining : $0
Adam Erne (1 Way Contract) $1,780,000 (5)
-Salary Remaining : $0
-Salary Average : $1,780,000
-Salary Average Remaining : $0
Sammy Blais (1 Way Contract) $1,527,000 (2)
-Salary Remaining : $0
-Salary Average : $1,527,000
-Salary Average Remaining : $0
Robert Hagg (1 Way Contract) $1,320,000 (5)
-Salary Remaining : $0
-Salary Average : $1,320,000
-Salary Average Remaining : $0
Chris Wagner (1 Way Contract) $1,154,000 (3)
-Salary Remaining : $0
-Salary Average : $1,154,000
-Salary Average Remaining : $0
Nick Suzuki $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Paul Cotter $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Jonah Gadjovich $750,000 (2)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Sheldon Dries $700,000 (1)
-Salary Remaining : $0
-Salary Average : $700,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2022 : $66,975,715
Year 2023 : $55,955,000
Year 2024 : $40,670,000
Year 2025 : $23,101,000
Salary Average Commitment
Year 2022 : $66,975,715
Year 2023 : $53,763,000
Year 2024 : $38,478,000
Year 2025 : $20,909,000
Salary Cap with 1 Way Contract
Year 2022 : $66,975,715
Year 2023 : $53,763,000
Year 2024 : $38,478,000
Year 2025 : $20,909,000

Farm Players Salaries

Reese Johnson $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Patrick Giles $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Parker Wotherspoon $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Cole Fonstad $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Joel Hofer $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Will Reilly $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Daniel Walcott $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Justin Brazeau $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Mac Hollowell $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Nate Schnarr $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Reilly Walsh $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Raphael Lavoie $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Alex D'Orio $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Zach Fucale $90,670 (5)
Salary Remaining : $0
Salary Average : $90,670
Salary Average Remaining : $0
Tyler Lewington $89,940 (3)
Salary Remaining : $0
Salary Average : $89,940
Salary Average Remaining : $0
Jansen Harkins $88,100 (2)
Salary Remaining : $0
Salary Average : $88,100
Salary Average Remaining : $0
Greg Meireles $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Jake Gaudet $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Julien Gauthier $86,720 (3)
Salary Remaining : $0
Salary Average : $86,720
Salary Average Remaining : $0
Tanner Kero $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Brent Gates Jr. $85,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Colin Theisen $85,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Dereck Baribeau $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Gavin Bayreuther $81,000 (3)
Salary Remaining : $0
Salary Average : $81,000
Salary Average Remaining : $0
Cole Moberg $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Brandon Cutler $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Artyom Serikov $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Darien Kielb $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Alex Whelan $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Noah Juulsen $79,800 (2)
Salary Remaining : $0
Salary Average : $79,800
Salary Average Remaining : $0
Mackenzie MacEachern $76,940 (1)
Salary Remaining : $0
Salary Average : $76,940
Salary Average Remaining : $0
Total Farm Players31
Salary Commitment
Year 2022 : $2,725,670
Year 2023 : $1,793,700
Year 2024 : $975,800
Year 2025 : $90,940
Salary Average Commitment
Year 2022 : $2,725,670
Year 2023 : $1,781,230
Year 2024 : $963,330
Year 2025 : $90,670

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5750 - $125 - 5,486 - 95.40%
Level 2: 4750 - $100 - 3,884 - 81.78%
Level 3: 3750 - $75 - 2,932 - 78.18%
Level 4: 2750 - $50 - 2,626 - 95.49%
Luxury : 1000 - $300 - 752 - 75.20%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,973 - 98.67%
Farm Level 2: 1000 - $15 - 982 - 98.16%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,680 - 87.11%
Average Income per Game$2,393,857
Year to Date Revenue$98,148,144
Farm
Home Games Left0
Average Attendance - %2,955 - 98.50%
Average Income per Game$80,075
Year to Date Revenue$3,283,080

Expense

Pro Players Total Salaries$82,530,499
Farm Players Total Salaries$2,082,980
Coaches Total Salaries$3,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$82,942,192
Farm Year To Date Expenses$2,599,611
Pro Salary Cap To Date$79,824,781
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$460,976
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,962
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$79,824,781
Estimate Under Maximum Salary Cap of $82,500,000$2,675,219
Estimate Over Minimum Salary Cap of $61,000,000 $18,824,781
Current Bank Account$44,427,823
Projected Bank Account$44,427,823

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,250,000 (1)
-Salary Remaining : $0
-Salary Average : $12,250,000
-Salary Average Remaining : $0
Drew Doughty (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $0
-Salary Average : $9,000,000
-Salary Average Remaining : $0
David Pastrnak (1 Way Contract) $7,175,000 (1)
-Salary Remaining : $0
-Salary Average : $7,175,000
-Salary Average Remaining : $0
Sean Couturier (1 Way Contract) $6,750,000 (2)
-Salary Remaining : $0
-Salary Average : $6,750,000
-Salary Average Remaining : $0
Brett Pesce (1 Way Contract) $6,255,000 (5)
-Salary Remaining : $0
-Salary Average : $6,255,000
-Salary Average Remaining : $0
Brock Boeser (1 Way Contract) $6,238,000 (2)
-Salary Remaining : $0
-Salary Average : $6,238,000
-Salary Average Remaining : $0
Samuel Girard (1 Way Contract) $5,715,000 (4)
-Salary Remaining : $0
-Salary Average : $5,715,000
-Salary Average Remaining : $0
Cam Talbot (1 Way Contract) $4,770,000 (3)
-Salary Remaining : $0
-Salary Average : $4,770,000
-Salary Average Remaining : $0
Ryan Pulock (1 Way Contract) $4,714,000 (4)
-Salary Remaining : $0
-Salary Average : $4,714,000
-Salary Average Remaining : $0
Anthony Mantha (1 Way Contract) $2,900,000 (1)
-Salary Remaining : $0
-Salary Average : $2,900,000
-Salary Average Remaining : $0
Brayden Schenn (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
-Salary Average : $7,250,000
-Salary Average Remaining : $0
Max Domi (1 Way Contract) $2,445,000 (1)
-Salary Remaining : $0
-Salary Average : $2,445,000
-Salary Average Remaining : $0
Mathieu Joseph (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Ukko-Pekka Luukkonen (1 Way Contract) $1,505,000 (3)
-Salary Remaining : $0
-Salary Average : $1,505,000
-Salary Average Remaining : $0
Jonas Siegenthaler (1 Way Contract) $1,213,000 (2)
-Salary Remaining : $0
-Salary Average : $1,213,000
-Salary Average Remaining : $0
Joel Armia (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $0
-Salary Average : $2,200,000
-Salary Average Remaining : $0
Michael McLeod (1 Way Contract) $1,090,000 (1)
-Salary Remaining : $0
-Salary Average : $1,090,000
-Salary Average Remaining : $0
Jack Johnson $999,999 (3)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Elvis Merzlikins $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Pierre-Edouard Bellemare $775,000 (3)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Josh Manson (1 Way Contract) $750,000 (1)
-Salary Remaining : $0
-Salary Average : $3,375,000
-Salary Average Remaining : $0
Michael McCarron $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Robby Fabbri $710,500 (1)
-Salary Remaining : $0
-Salary Average : $710,500
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2022 : $82,530,499
Year 2023 : $43,434,999
Year 2024 : $26,733,999
Year 2025 : $16,684,000
Salary Average Commitment
Year 2022 : $91,005,499
Year 2023 : $48,184,999
Year 2024 : $26,733,999
Year 2025 : $16,684,000
Salary Cap with 1 Way Contract
Year 2022 : $82,530,499
Year 2023 : $43,434,999
Year 2024 : $26,733,999
Year 2025 : $16,684,000

Farm Players Salaries

Mathieu Perreault $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Ben Harpur $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Sam Carrick $99,000 (1)
Salary Remaining : $0
Salary Average : $99,000
Salary Average Remaining : $0
Jack LaFontaine $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Hugo Alnefelt $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Matias Maccelli $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Graham Knott $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Donovan Sebrango $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Cole Bardreau $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Eetu Tuulola $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jimmy Schuldt $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Mattias Samuelsson $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Samuel Harvey $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jesper Froden $88,500 (3)
Salary Remaining : $0
Salary Average : $88,500
Salary Average Remaining : $0
Anthony Richard $82,500 (2)
Salary Remaining : $0
Salary Average : $82,500
Salary Average Remaining : $0
Nicolas Meloche $77,980 (1)
Salary Remaining : $0
Salary Average : $77,980
Salary Average Remaining : $0
Matt Moulson $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Austin Czarnik $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Ty Ronning $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Brandon Davidson $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jon Lizotte $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Charles Hudon (Out of Payroll) $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Loui Eriksson $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jayson Megna $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Cole Schneider $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players25
Salary Commitment
Year 2022 : $2,157,980
Year 2023 : $1,421,000
Year 2024 : $723,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,157,980
Year 2023 : $1,421,000
Year 2024 : $723,500
Year 2025 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 5750 - $135 - 4,426 - 76.97%
Level 2: 4750 - $100 - 3,916 - 82.44%
Level 3: 3750 - $60 - 3,645 - 97.20%
Level 4: 2750 - $55 - 2,027 - 73.70%
Luxury : 1000 - $285 - 925 - 92.54%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,626 - 81.28%
Farm Level 2: 1000 - $20 - 721 - 72.11%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,939 - 82.99%
Average Income per Game$2,295,337
Year to Date Revenue$94,108,797
Farm
Home Games Left0
Average Attendance - %2,347 - 78.22%
Average Income per Game$78,985
Year to Date Revenue$3,238,396

Expense

Pro Players Total Salaries$82,459,100
Farm Players Total Salaries$2,399,400
Coaches Total Salaries$5,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$87,024,647
Farm Year To Date Expenses$3,460,832
Pro Salary Cap To Date$81,506,512
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$472,752
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,835
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$81,506,512
Estimate Under Maximum Salary Cap of $82,500,000$993,488
Estimate Over Minimum Salary Cap of $61,000,000 $20,506,512
Current Bank Account$7,880,097
Projected Bank Account$7,880,097

Pro Players Salaries

Jeff Petry (1 Way Contract) $8,600,000 (5)
-Salary Remaining : $0
-Salary Average : $8,600,000
-Salary Average Remaining : $0
Ryan O'Reilly (1 Way Contract) $8,474,000 (4)
-Salary Remaining : $0
-Salary Average : $8,474,000
-Salary Average Remaining : $0
Ryan Ellis $7,238,000 (1)
-Salary Remaining : $0
-Salary Average : $7,238,000
-Salary Average Remaining : $0
J.T. Miller (1 Way Contract) $6,777,000 (2)
-Salary Remaining : $0
-Salary Average : $6,777,000
-Salary Average Remaining : $0
John Gibson (1 Way Contract) $5,455,000 (3)
-Salary Remaining : $0
-Salary Average : $5,455,000
-Salary Average Remaining : $0
Erik Haula (1 Way Contract) $5,100,000 (5)
-Salary Remaining : $0
-Salary Average : $5,100,000
-Salary Average Remaining : $0
Connor Murphy (1 Way Contract) $4,512,000 (2)
-Salary Remaining : $0
-Salary Average : $4,512,000
-Salary Average Remaining : $0
Matthew Tkachuk (1 Way Contract) $4,331,600 (1)
-Salary Remaining : $0
-Salary Average : $4,331,600
-Salary Average Remaining : $0
Brian Dumoulin (1 Way Contract) $4,260,000 (3)
-Salary Remaining : $0
-Salary Average : $4,260,000
-Salary Average Remaining : $0
Jordan Eberle (1 Way Contract) $4,225,000 (1)
-Salary Remaining : $0
-Salary Average : $4,225,000
-Salary Average Remaining : $0
Andrew Cogliano (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $0
-Salary Average : $3,100,000
-Salary Average Remaining : $0
Erik Gudbranson (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $0
-Salary Average : $3,100,000
-Salary Average Remaining : $0
Zach Aston-Reese (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $0
-Salary Average : $2,750,000
-Salary Average Remaining : $0
Lars Eller (1 Way Contract) $2,466,500 (4)
-Salary Remaining : $0
-Salary Average : $2,466,500
-Salary Average Remaining : $0
Pat Maroon (1 Way Contract) $2,100,000 (3)
-Salary Remaining : $0
-Salary Average : $2,100,000
-Salary Average Remaining : $0
Trevor van Riemsdyk (1 Way Contract) $2,100,000 (4)
-Salary Remaining : $0
-Salary Average : $2,100,000
-Salary Average Remaining : $0
Sam Gagner (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Jordan Martinook (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Jaroslav Halak (Out of Payroll) $2,000,000 (3)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Kevin Labanc (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Vinni Lettieri $970,000 (3)
-Salary Remaining : $0
-Salary Average : $970,000
-Salary Average Remaining : $0
Will Borgen $700,000 (1)
-Salary Remaining : $0
-Salary Average : $700,000
-Salary Average Remaining : $0
Zane McIntyre $700,000 (1)
-Salary Remaining : $0
-Salary Average : $700,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2022 : $84,459,100
Year 2023 : $63,764,500
Year 2024 : $47,725,500
Year 2025 : $32,940,500
Salary Average Commitment
Year 2022 : $84,459,100
Year 2023 : $63,764,500
Year 2024 : $47,725,500
Year 2025 : $32,940,500
Salary Cap with 1 Way Contract
Year 2022 : $84,459,100
Year 2023 : $63,764,500
Year 2024 : $47,725,500
Year 2025 : $32,940,500

Farm Players Salaries

Grant Hutton $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Adam Clendening $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Griffin Mendel $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Henry Bowlby $99,900 (2)
Salary Remaining : $0
Salary Average : $99,900
Salary Average Remaining : $0
Collin Delia $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Walker Duehr $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Tristen Nielsen $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Tobias Geisser $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mikhail Abramov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Keean Washkurak $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jan Drozg $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jackson Cates $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Hunter Miska $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Andreas Wingerli $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Brendan Warren $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Carson Meyer $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Tanner Fritz $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Lucas Elvenes $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Nikolas Brouillard $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Tyler Madden $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Klim Kostin $89,500 (1)
Salary Remaining : $0
Salary Average : $89,500
Salary Average Remaining : $0
Cody Goloubef $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Brayden Tracey $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Ryan Stanton $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Josh Wesley $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jalen Chatfield $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players26
Salary Commitment
Year 2022 : $2,399,400
Year 2023 : $2,047,400
Year 2024 : $1,135,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,399,400
Year 2023 : $2,047,400
Year 2024 : $1,135,000
Year 2025 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 5750 - $125 - 5,488 - 95.44%
Level 2: 4750 - $100 - 3,924 - 82.61%
Level 3: 3750 - $75 - 2,900 - 77.34%
Level 4: 2750 - $50 - 2,589 - 94.16%
Luxury : 1000 - $300 - 758 - 75.80%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,962 - 98.09%
Farm Level 2: 1000 - $15 - 984 - 98.45%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,660 - 87.00%
Average Income per Game$2,396,587
Year to Date Revenue$98,260,048
Farm
Home Games Left0
Average Attendance - %2,946 - 98.21%
Average Income per Game$79,766
Year to Date Revenue$3,270,388

Expense

Pro Players Total Salaries$85,905,750
Farm Players Total Salaries$2,705,500
Coaches Total Salaries$1,150,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$82,810,786
Farm Year To Date Expenses$3,284,753
Pro Salary Cap To Date$82,087,491
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$467,599
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,597
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$82,087,491
Estimate Under Maximum Salary Cap of $82,500,000$412,509
Estimate Over Minimum Salary Cap of $61,000,000 $21,087,491
Current Bank Account$51,819,095
Projected Bank Account$51,819,095

Pro Players Salaries

Sidney Crosby (1 Way Contract) $10,550,000 (2)
-Salary Remaining : $0
-Salary Average : $10,550,000
-Salary Average Remaining : $0
Brayden Point (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $0
-Salary Average : $8,500,000
-Salary Average Remaining : $0
Thomas Chabot (1 Way Contract) $7,179,000 (3)
-Salary Remaining : $0
-Salary Average : $7,179,000
-Salary Average Remaining : $0
Jacob Markstrom (1 Way Contract) $6,563,750 (4)
-Salary Remaining : $0
-Salary Average : $6,563,750
-Salary Average Remaining : $0
Roope Hintz (1 Way Contract) $5,419,000 (2)
-Salary Remaining : $0
-Salary Average : $5,419,000
-Salary Average Remaining : $0
William Nylander (1 Way Contract) $4,800,000 (1)
-Salary Remaining : $0
-Salary Average : $4,800,000
-Salary Average Remaining : $0
James Reimer (1 Way Contract) $4,700,000 (1)
-Salary Remaining : $0
-Salary Average : $4,700,000
-Salary Average Remaining : $0
Filip Hronek (1 Way Contract) $4,623,000 (3)
-Salary Remaining : $0
-Salary Average : $4,623,000
-Salary Average Remaining : $0
Jared McCann (1 Way Contract) $3,945,000 (2)
-Salary Remaining : $0
-Salary Average : $3,945,000
-Salary Average Remaining : $0
Ryan Suter (1 Way Contract) $3,700,000 (3)
-Salary Remaining : $0
-Salary Average : $3,700,000
-Salary Average Remaining : $0
Mattias Ekholm (1 Way Contract) $3,550,000 (1)
-Salary Remaining : $0
-Salary Average : $3,550,000
-Salary Average Remaining : $0
Rasmus Andersson (1 Way Contract) $3,365,000 (2)
-Salary Remaining : $0
-Salary Average : $3,365,000
-Salary Average Remaining : $0
Denis Gurianov (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $0
-Salary Average : $3,200,000
-Salary Average Remaining : $0
Adam Lowry (1 Way Contract) $2,730,000 (2)
-Salary Remaining : $0
-Salary Average : $2,730,000
-Salary Average Remaining : $0
Oliver Kylington (1 Way Contract) $2,700,000 (3)
-Salary Remaining : $0
-Salary Average : $2,700,000
-Salary Average Remaining : $0
Sonny Milano (1 Way Contract) $1,700,000 (1)
-Salary Remaining : $0
-Salary Average : $1,700,000
-Salary Average Remaining : $0
Alex Stalock (1 Way Contract) $1,600,000 (1)
-1 Way Contract Salary Cap : $1,600,000
-Salary Remaining : $0
-Salary Average : $1,600,000
-Salary Average Remaining : $0
Jesper Fast (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Max Comtois (1 Way Contract) $1,156,000 (1)
-1 Way Contract Salary Cap : $1,156,000
-Salary Remaining : $0
-Salary Average : $1,156,000
-Salary Average Remaining : $0
Jason Robertson $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Brandon Hagel $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Alexandre Texier $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Jonathan Bernier $900,000 (2)
-Salary Remaining : $0
-Salary Average : $900,000
-Salary Average Remaining : $0
Jamie Benn (Out of Payroll) $880,000 (4)
-Salary Remaining : $0
-Salary Average : $880,000
-Salary Average Remaining : $0
Josh Mahura $750,000 (2)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players25
Salary Commitment
Year 2022 : $86,785,750
Year 2023 : $56,504,750
Year 2024 : $28,845,750
Year 2025 : $7,443,750
Salary Average Commitment
Year 2022 : $86,785,750
Year 2023 : $56,504,750
Year 2024 : $28,845,750
Year 2025 : $7,443,750
Salary Cap with 1 Way Contract
Year 2022 : $86,785,750
Year 2023 : $56,504,750
Year 2024 : $28,845,750
Year 2025 : $7,443,750

Farm Players Salaries

Adam Raska $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Logan Hutsko $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jack McBain $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Filip Kral $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Frederik Gauthier $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Joey Keane $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Alexander Barabanov $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Dylan Coghlan $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Axel Andersson $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Ben Thomson $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Otto Somppi $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Alexei Toropchenko $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Gabriel Fortier $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Connor Dewar $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Ian Mitchell $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Emil Bemstrom $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jordy Bellerive $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Mikhail Maltsev $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Oskar Steen $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Riley Sutter $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Shane Bowers $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Samuel Fagemo $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Tarmo Reunanen $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Thomas Harley $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Mikhail Berdin $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Will Bitten $80,500 (3)
Salary Remaining : $0
Salary Average : $80,500
Salary Average Remaining : $0
Jujhar Khaira $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Taro Hirose $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Libor Hajek $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Zach Sawchenko (Out of Payroll) $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Total Farm Players30
Salary Commitment
Year 2022 : $2,705,500
Year 2023 : $1,550,500
Year 2024 : $460,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,705,500
Year 2023 : $1,550,500
Year 2024 : $460,500
Year 2025 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 5750 - $120 - 5,461 - 94.97%
Level 2: 4750 - $100 - 3,960 - 83.37%
Level 3: 3750 - $65 - 3,621 - 96.57%
Level 4: 2750 - $55 - 2,024 - 73.59%
Luxury : 1000 - $290 - 788 - 78.83%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,383 - 69.17%
Farm Level 2: 1000 - $25 - 572 - 57.19%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,854 - 88.08%
Average Income per Game$2,358,511
Year to Date Revenue$96,698,964
Farm
Home Games Left0
Average Attendance - %1,955 - 65.18%
Average Income per Game$78,397
Year to Date Revenue$3,214,283

Expense

Pro Players Total Salaries$83,413,250
Farm Players Total Salaries$2,397,500
Coaches Total Salaries$2,490,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$84,086,293
Farm Year To Date Expenses$3,409,627
Pro Salary Cap To Date$82,248,951
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$458,991
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,311
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$82,248,951
Estimate Under Maximum Salary Cap of $82,500,000$251,049
Estimate Over Minimum Salary Cap of $61,000,000 $21,248,951
Current Bank Account$14,525,759
Projected Bank Account$14,525,759

Pro Players Salaries

Anze Kopitar (1 Way Contract) $9,750,000 (2)
-Salary Remaining : $0
-Salary Average : $9,750,000
-Salary Average Remaining : $0
Nikita Kucherov (1 Way Contract) $9,500,000 (3)
-Salary Remaining : $0
-Salary Average : $9,500,000
-Salary Average Remaining : $0
Steven Stamkos (1 Way Contract) $8,302,000 (5)
-Salary Remaining : $0
-Salary Average : $8,302,000
-Salary Average Remaining : $0
Alexander Edler (1 Way Contract) $5,350,000 (3)
-Salary Remaining : $0
-Salary Average : $5,350,000
-Salary Average Remaining : $0
Erik Johnson (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Jonathan Huberdeau (1 Way Contract) $4,895,500 (4)
-Salary Remaining : $0
-Salary Average : $9,791,000
-Salary Average Remaining : $0
Ondrej Palat (1 Way Contract) $4,775,000 (1)
-Salary Remaining : $0
-Salary Average : $4,775,000
-Salary Average Remaining : $0
Carey Price (1 Way Contract) $4,312,000 (3)
-Salary Remaining : $0
-Salary Average : $4,192,000
-Salary Average Remaining : $0
Jakob Silfverberg (1 Way Contract) $4,211,000 (3)
-Salary Remaining : $0
-Salary Average : $4,211,000
-Salary Average Remaining : $0
Rudolfs Balcers (1 Way Contract) $3,750,000 (4)
-Salary Remaining : $0
-Salary Average : $3,750,000
-Salary Average Remaining : $0
Matt Murray (1 Way Contract) $3,684,000 (5)
-Salary Remaining : $0
-Salary Average : $3,684,000
-Salary Average Remaining : $0
J.T. Compher (1 Way Contract) $3,482,000 (2)
-Salary Remaining : $0
-Salary Average : $3,482,000
-Salary Average Remaining : $0
Duncan Keith (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Semyon Varlamov (1 Way Contract) $2,733,750 (2)
-Salary Remaining : $0
-Salary Average : $6,233,750
-Salary Average Remaining : $0
Barclay Goodrow (1 Way Contract) $2,470,000 (2)
-Salary Remaining : $0
-Salary Average : $2,470,000
-Salary Average Remaining : $0
Jarred Tinordi (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Marcus Pettersson (1 Way Contract) $1,748,000 (1)
-Salary Remaining : $0
-Salary Average : $1,748,000
-Salary Average Remaining : $0
Vladislav Namestnikov (1 Way Contract) $1,000,000 (3)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Evan Bouchard $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Kaapo Kakko $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Tyler Sikura $850,000 (3)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Matt Niskanen $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2022 : $83,413,250
Year 2023 : $74,110,250
Year 2024 : $48,674,500
Year 2025 : $23,631,500
Salary Average Commitment
Year 2022 : $91,688,750
Year 2023 : $82,565,750
Year 2024 : $53,630,000
Year 2025 : $28,527,000
Salary Cap with 1 Way Contract
Year 2022 : $83,413,250
Year 2023 : $74,290,250
Year 2024 : $48,854,500
Year 2025 : $23,631,500

Farm Players Salaries

Andreas Englund $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Andreas Borgman $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Carson Gicewicz $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Blake Hillman $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Ashton Sautner $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Bryce Gervais $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Lukas Parik $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Gianni Fairbrother $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Oskar Back $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jamie Devane $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Pavel Gogolev $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Gregory Hofmann $92,500 (3)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Brandon Gignac $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Dylan Blujus $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Garrett Wilson $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Curtis McKenzie $85,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Evan Cormier $85,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Keith Kinkaid $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Matt Donovan $85,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Daniel Mannella $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Remi Elie $85,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Andrew Agozzino $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Chris Terry $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Kyle Clifford $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Joel Hanley $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Brendan Gaunce $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Ryan Wagner $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Total Farm Players27
Salary Commitment
Year 2022 : $2,397,500
Year 2023 : $1,662,500
Year 2024 : $1,312,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,397,500
Year 2023 : $1,662,500
Year 2024 : $1,312,500
Year 2025 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 5750 - $115 - 5,475 - 95.21%
Level 2: 4750 - $95 - 4,558 - 95.95%
Level 3: 3750 - $60 - 3,628 - 96.73%
Level 4: 2750 - $45 - 2,672 - 97.17%
Luxury : 1000 - $250 - 952 - 95.20%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,343 - 67.17%
Farm Level 2: 1000 - $25 - 578 - 57.77%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,284 - 96.02%
Average Income per Game$2,375,777
Year to Date Revenue$97,406,871
Farm
Home Games Left0
Average Attendance - %1,921 - 64.04%
Average Income per Game$76,829
Year to Date Revenue$3,150,005

Expense

Pro Players Total Salaries$72,549,912
Farm Players Total Salaries$2,195,760
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Special Salary Cap Value$5,800,000
Pro Year To Date Expenses$75,136,909
Farm Year To Date Expenses$2,876,374
Pro Salary Cap To Date$72,694,088
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$402,972
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,112
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$78,494,088
Estimate Under Maximum Salary Cap of $82,500,000$4,005,912
Estimate Over Minimum Salary Cap of $61,000,000 $17,494,088
Current Bank Account$24,341,065
Projected Bank Account$24,341,065

Pro Players Salaries

Sebastian Aho (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $0
-Salary Average : $8,500,000
-Salary Average Remaining : $0
Artemi Panarin (1 Way Contract) $8,125,000 (2)
-Salary Remaining : $0
-Salary Average : $8,125,000
-Salary Average Remaining : $0
Blake Wheeler (1 Way Contract) $6,636,000 (3)
-Salary Remaining : $0
-Salary Average : $6,636,000
-Salary Average Remaining : $0
Jean-Gabriel Pageau (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Ryan Johansen (1 Way Contract) $4,850,000 (1)
-Salary Remaining : $0
-Salary Average : $4,850,000
-Salary Average Remaining : $0
Hampus Lindholm (1 Way Contract) $4,543,000 (3)
-Salary Remaining : $0
-Salary Average : $4,543,000
-Salary Average Remaining : $0
Brandon Montour (1 Way Contract) $4,146,000 (4)
-Salary Remaining : $0
-Salary Average : $4,146,000
-Salary Average Remaining : $0
Jonathan Quick (1 Way Contract) $3,611,000 (2)
-Salary Remaining : $0
-Salary Average : $3,611,000
-Salary Average Remaining : $0
Teddy Blueger (1 Way Contract) $3,600,000 (3)
-Salary Remaining : $0
-Salary Average : $3,600,000
-Salary Average Remaining : $0
Cody Ceci (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Patrik Nemeth (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Zdeno Chara (1 Way Contract) $2,511,111 (4)
-Salary Remaining : $0
-Salary Average : $2,511,111
-Salary Average Remaining : $0
Marco Scandella (1 Way Contract) $2,444,000 (3)
-Salary Remaining : $0
-Salary Average : $2,444,000
-Salary Average Remaining : $0
Cody Eakin (1 Way Contract) $2,001,001 (4)
-Salary Remaining : $0
-Salary Average : $2,001,001
-Salary Average Remaining : $0
Craig Anderson (1 Way Contract) $2,001,000 (3)
-Salary Remaining : $0
-Salary Average : $2,001,000
-Salary Average Remaining : $0
Anthony Duclair (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Mason Marchment (1 Way Contract) $1,449,000 (1)
-Salary Remaining : $0
-Salary Average : $1,449,000
-Salary Average Remaining : $0
Tyler Motte (1 Way Contract) $1,220,000 (1)
-Salary Remaining : $0
-Salary Average : $1,220,000
-Salary Average Remaining : $0
Riley Nash (1 Way Contract) $1,211,000 (3)
-Salary Remaining : $0
-Salary Average : $1,211,000
-Salary Average Remaining : $0
Evan Rodrigues $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Anton Blidh $751,800 (1)
-Salary Remaining : $0
-Salary Average : $751,800
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 2022 : $72,549,912
Year 2023 : $63,329,112
Year 2024 : $43,093,112
Year 2025 : $8,658,112
Salary Average Commitment
Year 2022 : $72,549,912
Year 2023 : $63,329,112
Year 2024 : $43,093,112
Year 2025 : $8,658,112
Salary Cap with 1 Way Contract
Year 2022 : $72,549,912
Year 2023 : $63,329,112
Year 2024 : $43,093,112
Year 2025 : $8,658,112

Farm Players Salaries

Cory Schneider $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Victor Brattstrom $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Magnus Hellberg $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Alex Vlasic $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Valtteri Puustinen $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nikita Alexandrov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nick Pastujov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Linus Weissbach $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Connor Corcoran $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Filip Berglund $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Dmitry Semykin $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Kale Clague $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Teemu Kivihalme $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Kirill Ustimenko $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Alec Regula $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
J-F Berube $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Dmitry Osipov $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Kevin Stenlund $75,760 (2)
Salary Remaining : $0
Salary Average : $75,760
Salary Average Remaining : $0
Hayden Hodgson $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Spencer Smallman $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jeremy McKenna $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
James Hamblin $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Felix Robert $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Cole Reinhardt $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Joseph Blandisi $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players25
Salary Commitment
Year 2022 : $2,195,760
Year 2023 : $1,735,760
Year 2024 : $1,025,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,195,760
Year 2023 : $1,735,760
Year 2024 : $1,025,000
Year 2025 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 5750 - $120 - 5,526 - 96.10%
Level 2: 4750 - $80 - 4,568 - 96.16%
Level 3: 3750 - $45 - 3,686 - 98.30%
Level 4: 2750 - $25 - 2,740 - 99.63%
Luxury : 1000 - $190 - 980 - 98.04%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,836 - 91.79%
Farm Level 2: 1000 - $15 - 883 - 88.32%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,500 - 97.22%
Average Income per Game$2,157,509
Year to Date Revenue$88,457,851
Farm
Home Games Left0
Average Attendance - %2,719 - 90.63%
Average Income per Game$80,050
Year to Date Revenue$3,282,069

Expense

Pro Players Total Salaries$76,017,000
Farm Players Total Salaries$3,625,660
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$76,580,762
Farm Year To Date Expenses$4,603,157
Pro Salary Cap To Date$73,603,376
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$424,416
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$25,004
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$73,603,376
Estimate Under Maximum Salary Cap of $82,500,000$8,896,624
Estimate Over Minimum Salary Cap of $61,000,000 $12,603,376
Current Bank Account$22,206,353
Projected Bank Account$22,206,353

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $0
-Salary Average : $8,000,000
-Salary Average Remaining : $0
Tomas Hertl (1 Way Contract) $7,373,000 (4)
-Salary Remaining : $0
-Salary Average : $7,373,000
-Salary Average Remaining : $0
Filip Forsberg (1 Way Contract) $6,290,000 (5)
-Salary Remaining : $0
-Salary Average : $6,290,000
-Salary Average Remaining : $0
Ryan McDonagh (1 Way Contract) $5,615,000 (5)
-Salary Remaining : $0
-Salary Average : $5,615,000
-Salary Average Remaining : $0
Devon Toews (1 Way Contract) $4,857,000 (1)
-Salary Remaining : $0
-Salary Average : $4,857,000
-Salary Average Remaining : $0
Brendan Gallagher (1 Way Contract) $4,680,000 (3)
-Salary Remaining : $0
-Salary Average : $4,680,000
-Salary Average Remaining : $0
Rickard Rakell (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Vince Dunn (1 Way Contract) $3,929,000 (2)
-Salary Remaining : $0
-Salary Average : $3,929,000
-Salary Average Remaining : $0
Ryan Getzlaf (1 Way Contract) $3,370,000 (1)
-Salary Remaining : $0
-Salary Average : $3,370,000
-Salary Average Remaining : $0
Christian Dvorak (1 Way Contract) $3,239,000 (1)
-Salary Remaining : $0
-Salary Average : $3,239,000
-Salary Average Remaining : $0
Luke Kunin (1 Way Contract) $3,231,000 (3)
-Salary Remaining : $0
-Salary Average : $3,231,000
-Salary Average Remaining : $0
Jordan Greenway (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Zemgus Girgensons (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Victor Mete (1 Way Contract) $2,327,000 (5)
-Salary Remaining : $0
-Salary Average : $2,327,000
-Salary Average Remaining : $0
Darren Helm (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Kevin Rooney (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Frederick Gaudreau (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Alex Nedeljkovic (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Caleb Jones (1 Way Contract) $1,159,000 (2)
-1 Way Contract Salary Cap : $1,159,000
-Salary Remaining : $0
-Salary Average : $1,159,000
-Salary Average Remaining : $0
Lias Andersson (1 Way Contract) $1,097,000 (3)
-1 Way Contract Salary Cap : $1,097,000
-Salary Remaining : $0
-Salary Average : $1,097,000
-Salary Average Remaining : $0
Jake Oettinger $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Nicolas Hague $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Sam Lafferty $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Chad Ruhwedel $750,000 (2)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2022 : $76,017,000
Year 2023 : $53,951,000
Year 2024 : $38,113,000
Year 2025 : $26,105,000
Salary Average Commitment
Year 2022 : $76,017,000
Year 2023 : $53,951,000
Year 2024 : $38,113,000
Year 2025 : $26,105,000
Salary Cap with 1 Way Contract
Year 2022 : $76,017,000
Year 2023 : $53,951,000
Year 2024 : $38,113,000
Year 2025 : $26,105,000

Farm Players Salaries

Alex Belzile $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Dustin Wolf $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jeremy Davies $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Cameron Crotty $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Carl Neill $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Chad Krys $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Chase Pearson $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Curtis Douglas $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
David Farrance $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Garrett Pilon $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
J.C. Beaudin $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jared McIsaac $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jasper Weatherby $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
David Cotton $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jeremy Gregoire $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nolan Stevens $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Taylor Raddysh $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Tanner Laczynski $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Josh Jacobs $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Olivier Leblanc $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Scott Perunovich $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Aleksi Heponiemi $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Michael Vukojevic $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Michael Eyssimont $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nelson Nogier $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Morgan Barron $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jake Evans $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Mark Friedman $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Ken Appleby $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Rhett Gardner $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Tobias Bjornfot $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Lukas Vejdemo $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Anthony Angello $75,660 (2)
Salary Remaining : $0
Salary Average : $75,660
Salary Average Remaining : $0
Tobie Paquette-Bisson $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Joe Hicketts $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Andrew Hammond $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Gabriel Dumont $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Zac Dalpe $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Andrej Sustr $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Paul LaDue $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Total Farm Players40
Salary Commitment
Year 2022 : $3,625,660
Year 2023 : $3,093,160
Year 2024 : $2,700,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $3,625,660
Year 2023 : $3,093,160
Year 2024 : $2,700,000
Year 2025 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5750 - $133 - 4,494 - 78.16%
Level 2: 4750 - $101 - 3,680 - 77.48%
Level 3: 3750 - $83 - 2,698 - 71.96%
Level 4: 2750 - $52 - 2,124 - 77.24%
Luxury : 1000 - $298 - 765 - 76.54%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,972 - 98.62%
Farm Level 2: 1000 - $15 - 980 - 97.96%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,763 - 76.46%
Average Income per Game$2,221,348
Year to Date Revenue$91,075,271
Farm
Home Games Left0
Average Attendance - %2,952 - 98.40%
Average Income per Game$80,007
Year to Date Revenue$3,280,275

Expense

Pro Players Total Salaries$84,376,000
Farm Players Total Salaries$2,097,470
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$78,792,755
Farm Year To Date Expenses$3,071,505
Pro Salary Cap To Date$76,976,423
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$464,195
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,121
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$76,976,423
Estimate Under Maximum Salary Cap of $82,500,000$5,523,577
Estimate Over Minimum Salary Cap of $61,000,000 $15,976,423
Current Bank Account$51,264,448
Projected Bank Account$51,264,448

Pro Players Salaries

Tyler Seguin (1 Way Contract) $8,910,000 (2)
-Salary Remaining : $0
-Salary Average : $8,910,000
-Salary Average Remaining : $0
Jakob Chychrun (1 Way Contract) $6,550,000 (4)
-Salary Remaining : $0
-Salary Average : $6,550,000
-Salary Average Remaining : $0
Kyle Connor (1 Way Contract) $6,200,000 (2)
-Salary Remaining : $0
-Salary Average : $6,200,000
-Salary Average Remaining : $0
Dylan Larkin (1 Way Contract) $5,975,000 (1)
-Salary Remaining : $0
-Salary Average : $5,975,000
-Salary Average Remaining : $0
Bryan Rust (1 Way Contract) $5,748,000 (1)
-Salary Remaining : $0
-Salary Average : $5,748,000
-Salary Average Remaining : $0
Rasmus Dahlin (1 Way Contract) $5,200,000 (5)
-Salary Remaining : $0
-Salary Average : $5,200,000
-Salary Average Remaining : $0
Alex Ovechkin (1 Way Contract) $4,481,000 (2)
-Salary Remaining : $0
-Salary Average : $4,481,000
-Salary Average Remaining : $0
Noah Hanifin (1 Way Contract) $4,470,000 (3)
-Salary Remaining : $0
-Salary Average : $4,470,000
-Salary Average Remaining : $0
Erik Cernak (1 Way Contract) $4,441,000 (3)
-Salary Remaining : $0
-Salary Average : $4,441,000
-Salary Average Remaining : $0
T.J. Oshie (1 Way Contract) $4,325,000 (1)
-Salary Remaining : $0
-Salary Average : $4,325,000
-Salary Average Remaining : $0
Connor Brown (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $0
-Salary Average : $4,100,000
-Salary Average Remaining : $0
Jaccob Slavin (1 Way Contract) $3,425,000 (1)
-Salary Remaining : $0
-Salary Average : $3,425,000
-Salary Average Remaining : $0
Juuse Saros (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Conor Sheary (1 Way Contract) $2,550,000 (2)
-Salary Remaining : $0
-Salary Average : $2,550,000
-Salary Average Remaining : $0
Tuukka Rask (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Luke Glendening (1 Way Contract) $1,900,000 (1)
-Salary Remaining : $0
-Salary Average : $1,900,000
-Salary Average Remaining : $0
Robert Bortuzzo (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
David Kampf (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Brendan Guhle (1 Way Contract) $1,201,000 (2)
-1 Way Contract Salary Cap : $1,201,000
-Salary Remaining : $0
-Salary Average : $1,201,000
-Salary Average Remaining : $0
Kole Lind $975,000 (3)
-Salary Remaining : $0
-Salary Average : $975,000
-Salary Average Remaining : $0
Joel Eriksson Ek $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Marco Rossi $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Cole Caufield $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Kirill Kaprizov $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Nico Sturm $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Alexandre Carrier $750,000 (2)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Stuart Skinner $750,000 (3)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players27
Salary Commitment
Year 2022 : $84,376,000
Year 2023 : $53,378,000
Year 2024 : $27,436,000
Year 2025 : $11,750,000
Salary Average Commitment
Year 2022 : $84,376,000
Year 2023 : $53,378,000
Year 2024 : $27,436,000
Year 2025 : $11,750,000
Salary Cap with 1 Way Contract
Year 2022 : $84,376,000
Year 2023 : $53,378,000
Year 2024 : $27,436,000
Year 2025 : $11,750,000

Farm Players Salaries

Nic Petan $99,500 (3)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Felix Sandstrom $99,500 (3)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Philippe Daoust $99,500 (3)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Lauri Pajuniemi $99,500 (3)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Bokondji Imama $99,500 (2)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Austin Wagner $99,500 (3)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Zachary Hayes $99,500 (3)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Lucas Carlsson $99,500 (3)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Glenn Gawdin $96,470 (2)
Salary Remaining : $0
Salary Average : $96,470
Salary Average Remaining : $0
Chase Wouters $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Alexander Khovanov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nico Daws $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mattias Norlinder (Out of Payroll) $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mat Robson $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Lukas Craggs $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Andrew Poturalski $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Riley Damiani $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Declan Carlile $85,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Thomas Schemitsch $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Michael Kesselring $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Seth Griffith $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Cale Fleury $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Joel L'Esperance $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Total Farm Players23
Salary Commitment
Year 2022 : $2,097,470
Year 2023 : $1,767,470
Year 2024 : $1,311,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,097,470
Year 2023 : $1,767,470
Year 2024 : $1,311,500
Year 2025 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

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

Over Minimum of
$61,000,000

Pro Players

Farm Players

Total Players

Avalanche $54,579,744 $76,464,139 $6,035,861 $15,464,139 252348
Blackhawks $26,416,771 $85,557,676 -$3,057,676 $24,557,676 252853
Blue Jackets $89,169,918 $73,791,180 $8,708,820 $12,791,180 242549
Blues $8,680,825 $78,856,518 $3,643,482 $17,856,518 222143
Bruins $49,249,734 $82,231,289 $268,711 $21,231,289 233457
Canadiens $94,924,861 $66,319,485 $16,180,515 $5,319,485 242751
Canucks $20,607,688 $81,465,950 $1,034,050 $20,465,950 222749
Capitals $24,401,779 $80,245,890 $2,254,110 $19,245,890 232851
Coyotes $57,472,318 $67,926,132 $14,573,868 $6,926,132 222850
Devils $78,133,222 $81,522,768 $977,232 $20,522,768 222345
Ducks $45,185,229 $72,574,363 $9,925,637 $11,574,363 213758
Flames $86,152,000 $82,159,397 $340,603 $21,159,397 232245
Flyers $61,013,698 $80,310,956 $2,189,044 $19,310,956 223456
Golden Knights $25,035,167 $76,948,972 $5,551,028 $15,948,972 292554
Hurricanes $53,923,869 $81,776,801 $723,199 $20,776,801 212546
Islanders $63,378,369 $80,722,318 $1,777,682 $19,722,318 221335
Jets $40,063,661 $79,525,546 $2,974,454 $18,525,546 261945
Kings $46,649,195 $79,141,733 $3,358,267 $18,141,733 202444
Kraken $27,381,155 $74,429,440 $8,070,560 $13,429,440 281846
Lightning $75,436,503 $75,774,437 $6,725,563 $14,774,437 232851
Maple Leafs $44,940,255 $80,113,372 $2,386,628 $19,113,372 232851
Oilers $65,869,135 $80,669,731 $1,830,269 $19,669,731 243155
Panthers $62,316,762 $75,047,382 $7,452,618 $14,047,382 212546
Penguins $42,793,201 $80,257,987 $2,242,013 $19,257,987 242751
Predators $9,910,979 $63,933,655 $18,566,345 $2,933,655 233154
Rangers $44,427,823 $79,824,781 $2,675,219 $18,824,781 232548
Red Wings $7,880,097 $81,506,512 $993,488 $20,506,512 232649
Sabres $51,819,095 $82,087,491 $412,509 $21,087,491 253055
Senators $14,525,759 $82,248,951 $251,049 $21,248,951 222749
Sharks $24,341,065 $78,494,088 $4,005,912 $17,494,088 212546
Stars $22,206,353 $73,603,376 $8,896,624 $12,603,376 244064
Wild $51,264,448 $76,976,423 $5,523,577 $15,976,423 272350