Login

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $200 - 4,200 - 70.00%
Level 2: 5000 - $150 - 3,500 - 70.00%
Level 3: 2000 - $100 - 1,400 - 70.00%
Level 4: 3304 - $75 - 2,313 - 70.01%
Luxury : 870 - $400 - 609 - 70.00%
Total Capacity :17174

Income

Home Games Left8
Average Attendance - %12,022 - 70.00%
Average Income per Game$2,863,892
Year to Date Revenue$94,508,436

Expense

Pro Players Total Salaries$87,724,667
Farm Players Total Salaries$3,112,667
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$66,685,560
Farm Year To Date Expenses$2,491,196
Pro Salary Cap To Date$65,928,320
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,911,136
Pro Remaining Season Days28
Pro Expenses Per Days$642,570
Pro Estimated Expenses$17,991,960
Farm Remaining Season Days22
Farm Expenses Per Days$23,581
Farm Estimated Expenses$518,782
Estimated Season Expenses$18,510,742
Estimated Season Salary Cap$83,727,528
Estimate Under Maximum Salary Cap of $88,000,000$4,272,472
Estimate Over Minimum Salary Cap of $68,000,000 $15,727,528
Current Bank Account$365,623,413
Projected Bank Account$370,023,807

Pro Players Salaries

Mitch Marner (1 Way Contract) $10,893,000 (2)
Mathew Barzal (1 Way Contract) $9,150,000 (15)
Jordan Kyrou (1 Way Contract) $8,125,000 (14)
Andrei Svechnikov (1 Way Contract) $7,750,000 (11)
Colton Parayko (1 Way Contract) $6,500,000 (13)
Sam Reinhart (1 Way Contract) $6,500,000 (1)
Neal Pionk (1 Way Contract) $5,875,000 (3)
Erik Karlsson (1 Way Contract) $5,750,000 (6)
Filip Hronek (1 Way Contract) $4,400,000 (1)
Gustav Nyquist (1 Way Contract) $3,185,000 (2)
Yegor Sharangovich (1 Way Contract) $3,100,000 (3)
Zach Whitecloud $2,750,000 (3)
Trent Frederic $2,300,000 (3)
Artturi Lehkonen (1 Way Contract) $2,250,000 (6)
Nicolas Deslauriers $1,750,000 (3)
Anthony Stolarz $1,125,000 (3)
Adam Edstrom (1 Way Contract) $846,667 (6)
-1 Way Contract Salary Cap : $846,667
Cal Clutterbuck $800,000 (2)
Matt Dumba $800,000 (3)
Logan Thompson $775,000 (1)
Tyler Johnson (1 Way Contract) $775,000 (4)
Sami Niku $775,000 (4)
Joseph Woll $775,000 (2)
Casey Cizikas $775,000 (4)
Total Pro Players24
Salary Commitment
Year 20 : $87,724,667
Year 21 : $76,049,667
Year 22 : $60,396,667
Year 23 : $42,696,667
Salary Average Commitment
Year 20 : $82,190,576
Year 21 : $70,515,576
Year 22 : $54,862,576
Year 23 : $37,162,576
Salary Cap with 1 Way Contract
Year 20 : $87,724,667
Year 21 : $76,049,667
Year 22 : $60,396,667
Year 23 : $42,696,667

Farm Players Salaries

Nikita Nesterenko $200,000 (4)
Riley Stillman $135,000 (1)
Aku Raty $135,000 (6)
Carl Grundstrom $130,000 (1)
Tristan Luneau $125,000 (2)
Adam Beckman $89,417 (2)
Helge Grans $87,000 (2)
Zack Ostapchuk $87,000 (4)
Danil Gushchin $86,000 (6)
Henri Nikkanen $85,917 (1)
Juuso Parssinen $85,083 (1)
Ville Koivunen $80,583 (5)
Blake Murray $79,167 (1)
Jakub Lauko $78,750 (2)
Olle Lycksell $78,750 (2)
Ryan Winterton $77,500 (6)
Roby Jarventie $77,500 (4)
Mathias Emilio Pettersen $77,500 (4)
Jonas Rondbjerg $77,500 (2)
Samuel Fagemo $77,500 (4)
Simon Holmstrom $77,500 (4)
Reilly Walsh $77,500 (4)
Dylan Wells $77,500 (2)
Michael Vukojevic $77,500 (4)
Sammy Walker $77,500 (4)
Anton Stralman $77,500 (4)
Jakub Galvas $77,500 (4)
Robin Salo $77,500 (4)
Ryan Jones $77,500 (4)
William Wrenn $77,500 (4)
Jeremy Davies $77,500 (4)
Nathan Legare $77,500 (4)
Arvid Holm $77,500 (2)
Mikhail Maltsev $77,500 (2)
Eetu Makiniemi $77,500 (2)
Total Farm Players35
Salary Commitment
Year 20 : $3,112,667
Year 21 : $2,597,500
Year 22 : $1,751,083
Year 23 : $1,751,083
Salary Average Commitment
Year 20 : $2,415,167
Year 21 : $1,900,000
Year 22 : $1,053,583
Year 23 : $1,053,583

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - $110 - 5,841 - 97.35%
Level 2: 5000 - $60 - 4,912 - 98.25%
Level 3: 2000 - $35 - 1,988 - 99.41%
Level 4: 3165 - $25 - 3,165 - 100.00%
Luxury : 960 - $210 - 919 - 95.75%
Total Capacity :17125

Income

Home Games Left8
Average Attendance - %16,826 - 98.25%
Average Income per Game$1,905,687
Year to Date Revenue$62,887,662

Expense

Pro Players Total Salaries$88,790,000
Farm Players Total Salaries$2,624,334
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$61,494,623
Farm Year To Date Expenses$2,153,310
Pro Salary Cap To Date$60,697,459
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,245,494
Pro Remaining Season Days28
Pro Expenses Per Days$650,652
Pro Estimated Expenses$18,218,256
Farm Remaining Season Days22
Farm Expenses Per Days$19,881
Farm Estimated Expenses$437,382
Estimated Season Expenses$18,655,638
Estimated Season Salary Cap$78,712,827
Estimate Under Maximum Salary Cap of $88,000,000$9,287,173
Estimate Over Minimum Salary Cap of $68,000,000 $10,712,827
Current Bank Account$36,727,591
Projected Bank Account$33,317,447

Pro Players Salaries

Oliver Ekman-Larsson (1 Way Contract) $8,250,000 (7)
Alex Pietrangelo (1 Way Contract) $8,000,000 (7)
Nazem Kadri (1 Way Contract) $7,000,000 (10)
Jonathan Huberdeau (1 Way Contract) $6,500,000 (4)
Nikolaj Ehlers (1 Way Contract) $6,000,000 (3)
Zach Hyman (1 Way Contract) $5,500,000 (2)
Tristan Jarry (1 Way Contract) $5,375,000 (5)
Vladimir Tarasenko (1 Way Contract) $5,000,000 (1)
Mikael Granlund (1 Way Contract) $5,000,000 (3)
Michael Bunting (1 Way Contract) $4,500,000 (4)
Ryan O'Reilly (1 Way Contract) $4,500,000 (4)
Petr Mrazek (1 Way Contract) $3,800,000 (1)
Anders Lee (1 Way Contract) $3,500,000 (4)
Ilya Lyubushkin (1 Way Contract) $3,000,000 (4)
Brayden McNabb $2,850,000 (2)
Niko Mikkola $2,500,000 (5)
Nick Bjugstad $2,000,000 (2)
Jack McBain $1,500,000 (3)
Matt Benning $1,250,000 (3)
Nathan Walker $1,000,000 (1)
Sean Walker $990,000 (1)
Nick Seeler $775,000 (2)
Total Pro Players22
Salary Commitment
Year 20 : $88,790,000
Year 21 : $78,000,000
Year 22 : $66,875,000
Year 23 : $53,125,000
Salary Average Commitment
Year 20 : $88,167,500
Year 21 : $77,377,500
Year 22 : $66,252,500
Year 23 : $52,502,500
Salary Cap with 1 Way Contract
Year 20 : $88,790,000
Year 21 : $78,000,000
Year 22 : $66,875,000
Year 23 : $53,125,000

Farm Players Salaries

Connor Ingram $195,000 (5)
Spencer Martin $100,000 (4)
Nicolas Petan $100,000 (3)
Corey Schueneman $92,500 (6)
Marc Johnstone $89,417 (6)
Maxim Groshev $86,750 (4)
Jordan Gross $86,750 (6)
Raivis Ansons $84,417 (2)
Nikolas Matinpalo $80,167 (6)
Oskar Steen $80,000 (1)
Luke Prokop $79,333 (2)
Matthew Highmore $77,500 (2)
Tanner Laczynski $77,500 (1)
Alex Belzile $77,500 (4)
Austin Wagner $77,500 (1)
Madison Bowey $77,500 (2)
Gage Quinney $77,500 (1)
Dan Renouf $77,500 (4)
Jackson Cates $77,500 (1)
Curtis Douglas $77,500 (4)
Hugh McGing $77,500 (2)
Lucas Carlsson $77,500 (2)
Erik Kallgren $77,500 (4)
Steven Fogarty $77,500 (1)
Turner Elson $77,500 (1)
Bryce Montgomery $77,500 (2)
Noah Carroll $77,500 (2)
Scott Walford $77,500 (2)
Brandon Gignac $77,500 (1)
Kale Clague $77,500 (1)
Cooper Marody $77,500 (1)
Total Farm Players31
Salary Commitment
Year 20 : $2,624,334
Year 21 : $1,846,834
Year 22 : $1,140,584
Year 23 : $1,040,584
Salary Average Commitment
Year 20 : $2,624,334
Year 21 : $1,846,834
Year 22 : $1,140,584
Year 23 : $1,040,584

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $110 - 5,714 - 95.23%
Level 2: 5000 - $60 - 4,935 - 98.70%
Level 3: 2000 - $38 - 1,990 - 99.51%
Level 4: 3675 - $30 - 3,675 - 100.00%
Luxury : 890 - $220 - 870 - 97.81%
Total Capacity :17565

Income

Home Games Left8
Average Attendance - %17,185 - 97.84%
Average Income per Game$1,940,018
Year to Date Revenue$64,020,584

Expense

Pro Players Total Salaries$85,905,674
Farm Players Total Salaries$2,469,707
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$69,086,774
Farm Year To Date Expenses$2,073,362
Pro Salary Cap To Date$68,329,534
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,520,142
Pro Remaining Season Days28
Pro Expenses Per Days$629,389
Pro Estimated Expenses$17,622,892
Farm Remaining Season Days22
Farm Expenses Per Days$18,710
Farm Estimated Expenses$411,620
Estimated Season Expenses$18,034,512
Estimated Season Salary Cap$85,759,674
Estimate Under Maximum Salary Cap of $88,000,000$2,240,326
Estimate Over Minimum Salary Cap of $68,000,000 $17,759,674
Current Bank Account$141,434,425
Projected Bank Account$138,920,055

Pro Players Salaries

Drew Doughty (1 Way Contract) $11,000,000 (7)
Ivan Barbashev (1 Way Contract) $9,000,000 (2)
Brady Tkachuk (1 Way Contract) $8,330,674 (9)
Logan Couture (1 Way Contract) $8,000,000 (2)
Taylor Hall (1 Way Contract) $8,000,000 (3)
Hampus Lindholm (1 Way Contract) $6,500,000 (5)
Vladislav Gavrikov (1 Way Contract) $5,875,000 (2)
Elvis Merzlikins (1 Way Contract) $5,400,000 (7)
Brandon Saad (1 Way Contract) $4,500,000 (1)
Dylan DeMelo (1 Way Contract) $3,000,000 (1)
Corey Perry (1 Way Contract) $3,000,000 (2)
Andrew Peeke $2,750,000 (3)
Karel Vejmelka $2,725,000 (2)
Brandon Duhaime $1,850,000 (4)
Anthony Beauvillier (1 Way Contract) $1,250,000 (2)
Pierre-Olivier Joseph $850,000 (1)
Tyler Tucker $775,000 (2)
Brad Morrison $775,000 (2)
Alex Nylander $775,000 (1)
Rourke Chartier $775,000 (4)
Lukas Sedlak $775,000 (4)
Total Pro Players21
Salary Commitment
Year 20 : $85,905,674
Year 21 : $76,780,674
Year 22 : $45,380,674
Year 23 : $34,630,674
Salary Average Commitment
Year 20 : $85,905,673
Year 21 : $76,780,673
Year 22 : $45,380,673
Year 23 : $34,630,673
Salary Cap with 1 Way Contract
Year 20 : $85,905,674
Year 21 : $76,780,674
Year 22 : $45,380,674
Year 23 : $34,630,674

Farm Players Salaries

Rem Pitlick $110,000 (1)
Spencer Stastney $92,500 (1)
Fedor Svechkov $92,500 (5)
Reid Schaefer $91,833 (5)
Ryder Rolston $89,500 (5)
Michael Callahan $88,375 (1)
Jayden Grubbe $86,750 (5)
Brayden Tracey $86,333 (1)
Adam Raska $84,833 (2)
Samu Tuomaala $83,083 (5)
Nolan Allen $82,500 (5)
Matt Rempe $82,000 (3)
Leevi Merilainen $82,000 (3)
Layton Ahac $77,500 (4)
Seth Barton $77,500 (4)
Lucas Johansen $77,500 (1)
Wyatt Kalynuk $77,500 (2)
Vitali Kravtsov $77,500 (4)
Viktor Lodin $77,500 (4)
William Lockwood $77,500 (3)
Stelio Mattheos $77,500 (4)
Nathan Clurman $77,500 (1)
Josh Anderson $77,500 (4)
Max McCormick $77,500 (3)
Anthony Romano $77,500 (2)
Nathan Smith $77,500 (1)
John Hayden $77,500 (3)
Dylan Gambrell $77,500 (2)
Clay Stevenson $77,500 (3)
Jacob Peterson $77,500 (2)
Total Farm Players30
Salary Commitment
Year 20 : $2,469,707
Year 21 : $1,859,999
Year 22 : $1,465,166
Year 23 : $991,166
Salary Average Commitment
Year 20 : $2,004,707
Year 21 : $1,394,999
Year 22 : $1,000,166
Year 23 : $526,166

Buffalo Sabres

Buffalo Sabres is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 6000 - $105 - 5,782 - 96.36%
Level 2: 5000 - $60 - 4,897 - 97.95%
Level 3: 2000 - $38 - 1,981 - 99.05%
Level 4: 5170 - $25 - 4,562 - 88.24%
Luxury : 900 - $210 - 884 - 98.21%
Total Capacity :19070

Income

Home Games Left8
Average Attendance - %18,106 - 94.95%
Average Income per Game$1,901,058
Year to Date Revenue$62,734,905

Expense

Pro Players Total Salaries$63,420,833
Farm Players Total Salaries$2,259,430
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,989,938
Farm Year To Date Expenses$1,914,568
Pro Salary Cap To Date$50,232,698
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,208,462
Pro Remaining Season Days28
Pro Expenses Per Days$466,455
Pro Estimated Expenses$13,060,740
Farm Remaining Season Days22
Farm Expenses Per Days$17,117
Farm Estimated Expenses$376,574
Estimated Season Expenses$13,437,314
Estimated Season Salary Cap$63,100,686
Estimate Under Maximum Salary Cap of $88,000,000$24,899,314
Estimate Over Minimum Salary Cap of $68,000,000 -$4,899,314
Current Bank Account$227,180,712
Projected Bank Account$228,951,860

Pro Players Salaries

Miro Heiskanen (1 Way Contract) $8,450,000 (11)
Roope Hintz (1 Way Contract) $8,450,000 (15)
Alex Killorn (1 Way Contract) $6,250,000 (4)
Linus Ullmark (1 Way Contract) $5,000,000 (3)
Adin Hill (1 Way Contract) $4,900,000 (3)
Colin White (1 Way Contract) $4,750,000 (2)
Rasmus Andersson (1 Way Contract) $4,550,000 (4)
Matt Grzelcyk (1 Way Contract) $3,687,500 (1)
Luke Kunin $2,750,000 (1)
Oliver Kylington $2,500,000 (1)
Jonathan Drouin (1 Way Contract) $2,500,000 (2)
Michael Rasmussen $1,460,000 (1)
Nicolas Meloche $950,000 (1)
Jackson LaCombe $925,000 (1)
Elmer Soderblom $873,333 (3)
Michael Karow $775,000 (1)
Austin Czarnik $775,000 (4)
Caleb Jones $775,000 (1)
Boris Katchouk $775,000 (1)
Hudson Fasching $775,000 (3)
Filip Hallander $775,000 (4)
Carson Meyer $775,000 (1)
Total Pro Players22
Salary Commitment
Year 20 : $63,420,833
Year 21 : $48,048,333
Year 22 : $40,798,333
Year 23 : $29,250,000
Salary Average Commitment
Year 20 : $60,350,833
Year 21 : $44,978,333
Year 22 : $37,728,333
Year 23 : $26,180,000
Salary Cap with 1 Way Contract
Year 20 : $63,420,833
Year 21 : $48,048,333
Year 22 : $40,798,333
Year 23 : $29,250,000

Farm Players Salaries

Lian Bichsel $95,000 (5)
Jakub Dobes $92,500 (3)
Jackson Blake $90,583 (6)
Linus Karlsson $88,375 (1)
Brennan Othmann $86,333 (5)
Nolan Foote $86,333 (1)
Ronald Attard $85,000 (3)
Zayde Wisdom $82,000 (1)
Dmitry Kuzmin $79,556 (4)
Jared McIssac $78,750 (1)
Luka Burzan $77,500 (4)
Adam Gaudette $77,500 (4)
Jeremiah Addison $77,500 (4)
Brett Murray $77,500 (1)
Timothy Gettinger $77,500 (2)
Robert Mastrosimone $77,500 (1)
Maksim Zhukov $77,500 (2)
Frederic Allard $77,500 (2)
Joe Vrbetic $77,500 (2)
Joey Keane $77,500 (1)
Travis Barron $77,500 (1)
Ben McCartney $77,500 (2)
David Quennville $77,500 (1)
Ethan Prow $77,500 (2)
Oskari Laaksonen $77,500 (1)
Ty Ronning $77,500 (2)
Evan Fitzpatrick $77,500 (1)
Lukas Jasek $77,500 (4)
Total Farm Players28
Salary Commitment
Year 20 : $2,259,430
Year 21 : $1,381,472
Year 22 : $838,972
Year 23 : $661,472
Salary Average Commitment
Year 20 : $2,259,430
Year 21 : $1,381,472
Year 22 : $838,972
Year 23 : $661,472

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 5,869 - 97.81%
Level 2: 5000 - $66 - 4,886 - 97.71%
Level 3: 2000 - $42 - 1,969 - 98.43%
Level 4: 5429 - $25 - 4,526 - 83.37%
Luxury : 860 - $202 - 859 - 99.87%
Total Capacity :19289

Income

Home Games Left8
Average Attendance - %18,108 - 93.88%
Average Income per Game$1,905,232
Year to Date Revenue$62,872,641

Expense

Pro Players Total Salaries$82,950,000
Farm Players Total Salaries$2,916,916
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,496,430
Farm Year To Date Expenses$2,510,113
Pro Salary Cap To Date$69,739,082
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,241,852
Pro Remaining Season Days28
Pro Expenses Per Days$607,971
Pro Estimated Expenses$17,023,188
Farm Remaining Season Days22
Farm Expenses Per Days$22,098
Farm Estimated Expenses$486,156
Estimated Season Expenses$17,509,344
Estimated Season Salary Cap$86,569,518
Estimate Under Maximum Salary Cap of $88,000,000$1,430,482
Estimate Over Minimum Salary Cap of $68,000,000 $18,569,518
Current Bank Account$14,186,099
Projected Bank Account$11,918,607

Pro Players Salaries

Brent Burns (1 Way Contract) $8,000,000 (3)
Victor Hedman (1 Way Contract) $7,875,000 (3)
Ryan Pulock (1 Way Contract) $6,150,000 (9)
Evgeni Malkin (1 Way Contract) $6,100,000 (5)
Ryan Nugent-Hopkins (1 Way Contract) $5,125,000 (6)
Blake Coleman (1 Way Contract) $4,900,000 (4)
Adam Lowry (1 Way Contract) $4,500,000 (3)
Sam Bennett (1 Way Contract) $4,425,000 (3)
Jason Dickinson (1 Way Contract) $4,250,000 (4)
Ben Chiarot (1 Way Contract) $4,000,000 (4)
Boone Jenner (1 Way Contract) $3,750,000 (2)
Aaron Ekblad (1 Way Contract) $3,750,000 (2)
Frederik Andersen (1 Way Contract) $3,400,000 (2)
Joel Eriksson Ek (1 Way Contract) $3,250,000 (11)
Matt Roy (1 Way Contract) $3,000,000 (4)
William Karlsson (1 Way Contract) $2,950,000 (6)
Ryan McLeod $2,100,000 (3)
Stefan Noesen $2,000,000 (4)
Matt Nieto $1,500,000 (3)
Kaapo Kahkonen $1,000,000 (4)
Matthew Knies $925,000 (5)
Total Pro Players21
Salary Commitment
Year 20 : $82,950,000
Year 21 : $82,950,000
Year 22 : $72,050,000
Year 23 : $43,650,000
Salary Average Commitment
Year 20 : $82,950,000
Year 21 : $82,950,000
Year 22 : $72,050,000
Year 23 : $43,650,000
Salary Cap with 1 Way Contract
Year 20 : $82,950,000
Year 21 : $82,950,000
Year 22 : $72,050,000
Year 23 : $43,650,000

Farm Players Salaries

William Dufour $185,000 (4)
Matt Murray $125,000 (1)
Mathieu Olivier $110,000 (2)
Marc Staal $100,000 (2)
Justin Brazeau $100,000 (4)
Sonny Milano $100,000 (3)
Ryan Johnson $92,500 (4)
Yaroslav Askarov $92,500 (5)
Kevin Korchinski $91,833 (5)
Simon Nemec $91,833 (5)
Filip Mesar $88,667 (6)
Nathan Gaucher $88,667 (6)
Erik Portillo $87,500 (1)
Yan Kuznetsov $87,000 (6)
Zachary L'Heureux $86,333 (4)
Philip Tomasino $86,333 (1)
Martin Kaut $86,333 (1)
Dominik Bokk $86,333 (2)
Marc Del Gaizo $85,083 (1)
Tyson Kozak $85,000 (2)
Daniil Chayka $84,750 (1)
Remi Poirier $83,667 (2)
Ilya Nikolaev $83,667 (2)
Colton Dach $82,500 (4)
Alexander Alexeyev $82,500 (3)
Artemii Kniazev $78,917 (1)
Ilya Solovyov $77,500 (1)
Mackie Samoskevich $77,500 (2)
Zack MacEwen $77,500 (4)
David Tendeck $77,500 (1)
Adam Ruzicka $77,500 (3)
Sam Houde $77,500 (1)
Total Farm Players32
Salary Commitment
Year 20 : $2,916,916
Year 21 : $2,050,500
Year 22 : $1,424,333
Year 23 : $1,164,333
Salary Average Commitment
Year 20 : $2,916,916
Year 21 : $2,050,500
Year 22 : $1,424,333
Year 23 : $1,164,333

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $100 - 5,853 - 97.55%
Level 2: 5000 - $60 - 4,845 - 96.89%
Level 3: 2000 - $35 - 1,992 - 99.58%
Level 4: 4750 - $25 - 4,521 - 95.17%
Luxury : 930 - $200 - 911 - 97.93%
Total Capacity :18680

Income

Home Games Left9
Average Attendance - %18,121 - 97.01%
Average Income per Game$1,848,876
Year to Date Revenue$59,164,021

Expense

Pro Players Total Salaries$80,721,242
Farm Players Total Salaries$3,150,917
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$65,553,933
Farm Year To Date Expenses$2,626,644
Pro Salary Cap To Date$64,796,684
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,639,881
Pro Remaining Season Days28
Pro Expenses Per Days$591,821
Pro Estimated Expenses$16,570,988
Farm Remaining Season Days22
Farm Expenses Per Days$23,871
Farm Estimated Expenses$525,162
Estimated Season Expenses$17,096,150
Estimated Season Salary Cap$81,174,920
Estimate Under Maximum Salary Cap of $88,000,000$6,825,080
Estimate Over Minimum Salary Cap of $68,000,000 $13,174,920
Current Bank Account$137,840,581
Projected Bank Account$137,384,312

Pro Players Salaries

Jeff Skinner (1 Way Contract) $9,000,000 (7)
Mika Zibanejad (1 Way Contract) $8,500,000 (6)
Ryan McDonagh (1 Way Contract) $6,750,000 (1)
Travis Konecny (1 Way Contract) $5,550,000 (3)
Conor Sheary (1 Way Contract) $5,300,000 (3)
-1 Way Contract Salary Cap : $5,300,000
John Marino (1 Way Contract) $4,400,000 (7)
Akito Hirose (1 Way Contract) $4,350,000 (2)
-1 Way Contract Salary Cap : $4,350,000
John Klingberg (1 Way Contract) $4,150,000 (2)
-1 Way Contract Salary Cap : $4,150,000
Shayne Gostisbehere (1 Way Contract) $4,125,000 (1)
Radek Faksa (1 Way Contract) $3,850,000 (4)
Aliaksei Protas (1 Way Contract) $3,375,000 (10)
-1 Way Contract Salary Cap : $3,375,000
Brian Dumoulin (1 Way Contract) $3,150,000 (3)
Mathieu Joseph $2,950,000 (5)
Warren Foegele $2,750,000 (1)
Danton Heinen $2,500,000 (1)
Jesper Bratt $1,339,575 (1)
Jonathan Quick $1,275,000 (2)
Nick Perbix $1,125,000 (3)
Zemgus Girgensons $1,000,000 (1)
Justin Danforth $975,000 (1)
Connor Bedard $950,000 (5)
Dylan Guenther $894,167 (3)
Zach Bogosian $850,000 (1)
Lukas Dostal $812,500 (3)
Parker Wotherspoon $800,000 (2)
Total Pro Players25
Salary Commitment
Year 20 : $80,721,242
Year 21 : $60,431,667
Year 22 : $49,856,667
Year 23 : $33,025,000
Salary Average Commitment
Year 20 : $80,721,242
Year 21 : $60,431,667
Year 22 : $49,856,667
Year 23 : $33,025,000
Salary Cap with 1 Way Contract
Year 20 : $80,721,242
Year 21 : $60,431,667
Year 22 : $49,856,667
Year 23 : $33,025,000

Farm Players Salaries

Brock McGinn $275,000 (3)
Tanner Jeannot $266,500 (2)
Anton Forsberg $177,500 (3)
Michael Kesselring $140,000 (4)
Nikolai Knyzhov $125,000 (2)
Brendan Smith $110,000 (1)
Ondrej Kase $110,000 (1)
Steven Lorentz $105,000 (1)
Rasmus Kupari $100,000 (3)
Filip Lindberg $92,500 (1)
Nils Lundkvist $92,500 (2)
Devon Levi $92,500 (6)
Aidan McDonough $87,000 (6)
Logan Stankoven $86,667 (6)
Jakob Pelletier $86,333 (1)
Jalen Luypen $85,917 (2)
Kyle Clifford $85,000 (2)
Elliot Desnoyers $82,500 (6)
Sebastian Aho (D) $82,500 (1)
Jordan Spence $82,000 (1)
Jonny Brodzinski $80,000 (4)
Luke Witkowski $80,000 (4)
Jayce Hawryluk $80,000 (4)
Xavier Ouellet $80,000 (4)
Max Willman $79,000 (2)
Jacob Moverare $77,500 (4)
Samuel Poulin $77,500 (4)
Maxim Cajkovic $77,500 (1)
Ivan Prosvetov $77,500 (1)
Adam Wilsby $77,500 (2)
Total Farm Players30
Salary Commitment
Year 20 : $3,150,917
Year 21 : $2,327,584
Year 22 : $1,516,167
Year 23 : $963,667
Salary Average Commitment
Year 20 : $3,150,917
Year 21 : $2,327,584
Year 22 : $1,516,167
Year 23 : $963,667

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $110 - 5,783 - 96.38%
Level 2: 5000 - $70 - 4,762 - 95.24%
Level 3: 2000 - $45 - 1,953 - 97.63%
Level 4: 6620 - $35 - 4,635 - 70.02%
Luxury : 880 - $260 - 864 - 98.18%
Total Capacity :20500

Income

Home Games Left9
Average Attendance - %17,997 - 87.79%
Average Income per Game$2,151,840
Year to Date Revenue$68,858,876

Expense

Pro Players Total Salaries$73,435,834
Farm Players Total Salaries$3,158,416
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$59,175,144
Farm Year To Date Expenses$2,643,681
Pro Salary Cap To Date$58,417,904
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,366,559
Pro Remaining Season Days28
Pro Expenses Per Days$539,028
Pro Estimated Expenses$15,092,784
Farm Remaining Season Days22
Farm Expenses Per Days$23,927
Farm Estimated Expenses$526,394
Estimated Season Expenses$15,619,178
Estimated Season Salary Cap$73,317,936
Estimate Under Maximum Salary Cap of $88,000,000$14,682,064
Estimate Over Minimum Salary Cap of $68,000,000 $5,317,936
Current Bank Account$159,400,084
Projected Bank Account$163,147,465

Pro Players Salaries

Brayden Point (1 Way Contract) $9,500,000 (12)
Thomas Chabot (1 Way Contract) $8,000,000 (7)
Trevor Zegras (1 Way Contract) $5,750,000 (4)
Igor Shesterkin (1 Way Contract) $5,666,667 (2)
Anton Lundell (1 Way Contract) $5,000,000 (12)
Artem Zub (1 Way Contract) $4,600,000 (6)
Alex Vlasic (1 Way Contract) $4,600,000 (12)
Erik Gustafsson (1 Way Contract) $3,900,000 (3)
Bowen Byram (1 Way Contract) $3,850,000 (2)
Gabriel Vilardi (1 Way Contract) $3,437,500 (2)
Kyle Palmieri (1 Way Contract) $3,000,000 (3)
Brandon Halverson $2,500,000 (4)
Alexandre Texier $2,100,000 (4)
Nico Sturm (1 Way Contract) $2,000,000 (2)
Mason Marchment $2,000,000 (2)
Ryan Poehling $1,900,000 (4)
Alexey Toropchenko $1,250,000 (2)
Brett Leason $1,050,000 (2)
Pavel Mintyukov $918,333 (4)
Marco Rossi $863,334 (2)
Carl Dahlstrom $775,000 (1)
Jonah Gadjovich (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $775,000
Total Pro Players22
Salary Commitment
Year 20 : $73,435,834
Year 21 : $71,885,834
Year 22 : $51,768,333
Year 23 : $44,868,333
Salary Average Commitment
Year 20 : $73,435,834
Year 21 : $71,885,834
Year 22 : $51,768,333
Year 23 : $44,868,333
Salary Cap with 1 Way Contract
Year 20 : $73,435,834
Year 21 : $71,885,834
Year 22 : $51,768,333
Year 23 : $44,868,333

Farm Players Salaries

Filip Zadina $182,500 (3)
Lawrence Pilut $150,000 (2)
Juuso Riikola $150,000 (2)
Rafael Harvey-Pinard $110,000 (2)
Sam Hentges $92,500 (1)
William Wallinder $92,500 (4)
Jonatan Berggren $92,500 (2)
Ryan Ufko $92,500 (6)
Lukas Dragicevic $92,333 (6)
Alex Laferriere $87,500 (2)
Viktor Neuchev $87,000 (4)
Tristan Lennox $86,750 (4)
Alex Jefferies $86,750 (2)
Hendrix Lapierre $86,333 (2)
Hugo Ollas $85,500 (4)
Jaydon Dureau $84,167 (2)
James Malatesta $84,167 (4)
Frank Nazar $83,833 (6)
Judd Caufield $83,750 (2)
Eemil Viro $82,833 (2)
Alex Goligoski $80,000 (1)
Dylan Coghlan $77,500 (2)
Marcel Marcel $77,500 (1)
Will Bitten $77,500 (1)
Jack Studnicka $77,500 (1)
Jake Wise $77,500 (1)
Ryan Merkley $77,500 (1)
MacKenzie Entwistle $77,500 (2)
Markus Niemelainen $77,500 (1)
Patrick Harper $77,500 (1)
Nicholas Abruzzese $77,500 (2)
Matthew Wedman $77,500 (1)
Shane Bowers $77,500 (1)
Jack LaFontaine $77,500 (1)
Nicolas Beaudin $77,500 (1)
Total Farm Players35
Salary Commitment
Year 20 : $3,158,416
Year 21 : $2,133,416
Year 22 : $887,083
Year 23 : $704,583
Salary Average Commitment
Year 20 : $3,158,416
Year 21 : $2,133,416
Year 22 : $887,083
Year 23 : $704,583

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 6000 - $103 - 5,832 - 97.20%
Level 2: 5000 - $74 - 4,877 - 97.53%
Level 3: 2000 - $44 - 1,976 - 98.81%
Level 4: 3879 - $34 - 3,879 - 100.00%
Luxury : 930 - $228 - 887 - 95.34%
Total Capacity :17809

Income

Home Games Left9
Average Attendance - %17,450 - 97.99%
Average Income per Game$2,060,005
Year to Date Revenue$65,920,164

Expense

Pro Players Total Salaries$80,441,667
Farm Players Total Salaries$2,422,923
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$66,584,491
Farm Year To Date Expenses$2,336,441
Pro Salary Cap To Date$65,827,248
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,540,046
Pro Remaining Season Days28
Pro Expenses Per Days$589,795
Pro Estimated Expenses$16,514,260
Farm Remaining Season Days22
Farm Expenses Per Days$18,355
Farm Estimated Expenses$403,810
Estimated Season Expenses$16,918,070
Estimated Season Salary Cap$82,148,756
Estimate Under Maximum Salary Cap of $88,000,000$5,851,244
Estimate Over Minimum Salary Cap of $68,000,000 $14,148,756
Current Bank Account$223,472,590
Projected Bank Account$225,094,566

Pro Players Salaries

Anze Kopitar (1 Way Contract) $7,500,000 (4)
Tomas Hertl (1 Way Contract) $6,750,000 (6)
Brandon Hagel (1 Way Contract) $6,500,000 (16)
Mattias Ekholm (1 Way Contract) $6,250,000 (4)
Vincent Trocheck (1 Way Contract) $5,625,000 (11)
Oliver Bjorkstrand (1 Way Contract) $5,400,000 (5)
Charlie Coyle (1 Way Contract) $5,250,000 (3)
Tom Wilson (1 Way Contract) $5,166,667 (7)
Johnny Gaudreau (1 Way Contract) $4,750,000 (1)
Jamie Oleksiak (1 Way Contract) $4,600,000 (4)
Josh Manson (1 Way Contract) $4,500,000 (4)
Nick Leddy (1 Way Contract) $4,000,000 (5)
Alexandar Georgiev (1 Way Contract) $3,400,000 (3)
Patrick Kane (1 Way Contract) $2,750,000 (1)
Casey Mittelstadt $2,500,000 (1)
Pyotr Kochetkov $2,000,000 (7)
Dmitry Kulikov $1,150,000 (8)
JT Compher $800,000 (2)
Liam O'Brien $775,000 (4)
Jan Rutta $775,000 (1)
Total Pro Players20
Salary Commitment
Year 20 : $80,441,667
Year 21 : $69,666,667
Year 22 : $68,866,667
Year 23 : $60,216,667
Salary Average Commitment
Year 20 : $78,004,168
Year 21 : $67,229,168
Year 22 : $66,429,168
Year 23 : $57,779,168
Salary Cap with 1 Way Contract
Year 20 : $80,441,667
Year 21 : $69,666,667
Year 22 : $68,866,667
Year 23 : $60,216,667

Farm Players Salaries

Aatu Raty $92,500 (6)
Drew Helleson $92,500 (2)
Sam Colangelo $92,500 (4)
Jonathan Lekkerimaki $91,833 (6)
David Reinbacher $91,833 (6)
Isak Rosen $89,417 (5)
Matt Maggio $87,000 (5)
Chase Stillman $86,333 (5)
Mattias Norlinder $85,917 (1)
Filip Cederqvist $85,000 (1)
Tyce Thompson $85,000 (4)
Cameron Hillis $85,000 (4)
Isaiah Saville $84,967 (1)
Rory Kerins $84,667 (3)
Thomas Milic $84,167 (6)
Cole Krygier $83,750 (1)
Mason Millman $81,833 (2)
Brandon Coe $81,373 (2)
Samuel Bolduc $80,000 (2)
Fedor Gordeev $79,167 (2)
Gabriel Fortier $78,167 (2)
Cam Dineen $77,500 (1)
Marat Khusnutdinov $77,500 (2)
Benjamin King $77,500 (2)
Matt Irwin $77,500 (1)
Scott Reedy $77,500 (1)
Joel L'Esperance $77,500 (2)
Markus Ruusu $77,500 (3)
Riley Damiani $77,500 (2)
Total Farm Players29
Salary Commitment
Year 20 : $2,422,924
Year 21 : $1,850,790
Year 22 : $1,047,750
Year 23 : $885,583
Salary Average Commitment
Year 20 : $2,422,924
Year 21 : $1,850,790
Year 22 : $1,047,750
Year 23 : $885,583

Columbus Blue Jackets

Columbus Blue Jackets is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $180 - 4,200 - 70.00%
Level 2: 5000 - $145 - 3,500 - 70.00%
Level 3: 2000 - $75 - 1,400 - 70.00%
Level 4: 4204 - $55 - 2,943 - 70.00%
Luxury : 940 - $400 - 658 - 70.00%
Total Capacity :18144

Income

Home Games Left8
Average Attendance - %12,701 - 70.00%
Average Income per Game$2,672,485
Year to Date Revenue$88,192,010

Expense

Pro Players Total Salaries$49,312,076
Farm Players Total Salaries$2,501,792
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$40,084,824
Farm Year To Date Expenses$2,082,083
Pro Salary Cap To Date$39,327,584
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,379,881
Pro Remaining Season Days28
Pro Expenses Per Days$364,218
Pro Estimated Expenses$10,198,104
Farm Remaining Season Days22
Farm Expenses Per Days$18,953
Farm Estimated Expenses$416,966
Estimated Season Expenses$10,615,070
Estimated Season Salary Cap$49,332,936
Estimate Under Maximum Salary Cap of $88,000,000$38,667,064
Estimate Over Minimum Salary Cap of $68,000,000 -$18,667,064
Current Bank Account$397,748,170
Projected Bank Account$408,512,981

Pro Players Salaries

Torey Krug (1 Way Contract) $6,500,000 (7)
Jonas Brodin (1 Way Contract) $6,000,000 (9)
Brock Nelson (1 Way Contract) $6,000,000 (3)
Jordan Binnington (1 Way Contract) $6,000,000 (7)
Nick Schmaltz (1 Way Contract) $5,850,000 (5)
Pierre Engvall (1 Way Contract) $3,000,000 (12)
Jordan Greenway (1 Way Contract) $3,000,000 (3)
Isac Lundestrom $1,800,000 (1)
Jesse Puljujarvi $1,339,575 (3)
Juraj Slafkovsky $950,000 (2)
Owen Power $916,667 (1)
Quinton Byfield $894,167 (1)
Topias Vilen $836,667 (5)
Matthew Kessel $800,000 (4)
Justus Annunen $775,000 (1)
Adam Erne $775,000 (1)
Justin Braun $775,000 (4)
Dillon Heatherington (1 Way Contract) $775,000 (4)
Mark Giordano $775,000 (4)
Max Gildon $775,000 (4)
Rudolfs Balcers $775,000 (1)
Total Pro Players21
Salary Commitment
Year 20 : $49,312,076
Year 21 : $43,376,242
Year 22 : $42,426,242
Year 23 : $32,086,667
Salary Average Commitment
Year 20 : $49,312,076
Year 21 : $43,376,242
Year 22 : $42,426,242
Year 23 : $32,086,667
Salary Cap with 1 Way Contract
Year 20 : $49,312,076
Year 21 : $43,376,242
Year 22 : $42,426,242
Year 23 : $32,086,667

Farm Players Salaries

Arttu Ruotsalainen $150,000 (2)
Alex Cotton $100,000 (2)
Johan Sodergran $100,000 (2)
Samuel Laberge $92,500 (4)
Paul Ludwinski $90,000 (6)
Mikael Pyyhtia $89,750 (3)
Andre Lee $88,375 (1)
Trevor Kuntar $86,750 (3)
Evan Nause $86,417 (4)
Tyler Boucher $86,333 (5)
Keean Washkurak $86,250 (1)
Mikey Milne $86,167 (2)
Simon Lundmark $85,083 (1)
Tyler Angle $85,083 (1)
Riley Kidney $83,667 (5)
Daniel Zhilkin $83,167 (5)
Jakub Brebenec $82,833 (5)
Artem Grushnikov $81,417 (5)
Jack Badini $80,500 (1)
Matthew Hellickson $80,000 (2)
Veeti Vainio $77,500 (4)
Antoine Bibeau $77,500 (3)
Bear Hughes $77,500 (2)
Brandon Biro $77,500 (4)
Louis Domingue $77,500 (3)
Milos Kelemen $77,500 (1)
Maksim Sushko $77,500 (1)
Keith Kinkaid $77,500 (4)
Derrick Pouliot $77,500 (4)
Total Farm Players29
Salary Commitment
Year 20 : $2,501,792
Year 21 : $1,921,501
Year 22 : $1,327,834
Year 23 : $996,334
Salary Average Commitment
Year 20 : $2,501,792
Year 21 : $1,921,501
Year 22 : $1,327,834
Year 23 : $996,334

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5,870 - 97.83%
Level 2: 5000 - $60 - 4,817 - 96.33%
Level 3: 2032 - $35 - 1,987 - 97.77%
Level 4: 4550 - $25 - 4,379 - 96.25%
Luxury : 950 - $200 - 909 - 95.71%
Total Capacity :18532

Income

Home Games Left8
Average Attendance - %17,962 - 96.92%
Average Income per Game$1,842,903
Year to Date Revenue$60,815,795

Expense

Pro Players Total Salaries$67,125,000
Farm Players Total Salaries$2,507,777
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$5,300,000
Pro Year To Date Expenses$51,882,520
Farm Year To Date Expenses$2,073,746
Pro Salary Cap To Date$51,125,280
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,743,223
Pro Remaining Season Days28
Pro Expenses Per Days$493,297
Pro Estimated Expenses$13,812,316
Farm Remaining Season Days22
Farm Expenses Per Days$18,998
Farm Estimated Expenses$417,956
Estimated Season Expenses$14,230,272
Estimated Season Salary Cap$70,044,844
Estimate Under Maximum Salary Cap of $88,000,000$17,955,156
Estimate Over Minimum Salary Cap of $68,000,000 $2,044,844
Current Bank Account$92,828,174
Projected Bank Account$93,341,125

Pro Players Salaries

Jacob Trouba (1 Way Contract) $8,000,000 (4)
Josh Norris (1 Way Contract) $7,950,000 (12)
Connor Clifton (1 Way Contract) $6,300,000 (3)
Egor Zamula (1 Way Contract) $6,250,000 (3)
-1 Way Contract Salary Cap : $6,250,000
Nikita Zaitsev (1 Way Contract) $4,500,000 (1)
Andreas Athanasiou (1 Way Contract) $4,250,000 (1)
Alex Iafallo (1 Way Contract) $4,000,000 (2)
Kirby Dach (1 Way Contract) $3,362,500 (4)
Zack Kassian (1 Way Contract) $3,200,000 (1)
Mike Reilly (1 Way Contract) $3,000,000 (1)
Mackenzie Blackwood $2,350,000 (2)
Chris Tierney $2,300,000 (1)
Oskar Sundqvist $2,000,000 (2)
Landon Slaggert $950,000 (6)
Lukas Reichel $925,000 (1)
Brock Faber $925,000 (3)
Mason McTavish $925,000 (1)
Zachary Fucale $900,000 (2)
Tyson Foerster $894,167 (1)
Simon Edvinsson $894,167 (5)
Thomas Harley $863,333 (1)
Jake Neighbours $835,833 (2)
Vinni Lettieri $775,000 (2)
Nikita Soshnikov $775,000 (2)
Total Pro Players24
Salary Commitment
Year 20 : $67,125,000
Year 21 : $46,267,500
Year 22 : $34,631,667
Year 23 : $21,156,667
Salary Average Commitment
Year 20 : $67,125,000
Year 21 : $46,267,500
Year 22 : $34,631,667
Year 23 : $21,156,667
Salary Cap with 1 Way Contract
Year 20 : $67,125,000
Year 21 : $46,267,500
Year 22 : $34,631,667
Year 23 : $21,156,667

Farm Players Salaries

Cole McWard $125,000 (3)
Stephen Halliday $95,000 (4)
Alexi Kolosov $92,500 (4)
Drew Commesso $92,500 (5)
David Farrance $92,500 (1)
Marco Kasper $91,833 (5)
Joakim Kemell $91,833 (5)
Joel Blomqvist $88,667 (5)
Ales Stezka $87,000 (1)
Daniel Torgersson $86,750 (3)
Ville Ottavainen $86,750 (5)
Zachary Bolduc $86,333 (5)
Noel Gunler $86,250 (3)
Cross Hanas $85,917 (3)
Alexander Kisakov $85,917 (3)
Gavin White $85,750 (5)
Zach Dean $85,250 (5)
Donovan Sebrango $85,083 (1)
Josh Bloom $83,667 (5)
Daemon Hunt $82,833 (3)
Vincent Iorio $81,417 (5)
Mikhail Abramov $80,944 (1)
Roman Schmidt $80,583 (4)
Jacob Bryson $80,000 (2)
Andrew Poturalski $77,500 (3)
Liam Ohgren $77,500 (4)
Anders Bjork $77,500 (3)
Jack Gorniak $77,500 (2)
Riley Nash $77,500 (2)
Total Farm Players29
Salary Commitment
Year 20 : $2,507,777
Year 21 : $2,162,250
Year 22 : $1,927,250
Year 23 : $1,219,583
Salary Average Commitment
Year 20 : $2,507,777
Year 21 : $2,162,250
Year 22 : $1,927,250
Year 23 : $1,219,583

Detroit Red Wings

Detroit Red Wings is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - $193 - 4,200 - 70.00%
Level 2: 5000 - $97 - 3,663 - 73.25%
Level 3: 2000 - $64 - 1,423 - 71.17%
Level 4: 5665 - $56 - 3,966 - 70.01%
Luxury : 850 - $302 - 675 - 79.37%
Total Capacity :19515

Income

Home Games Left8
Average Attendance - %13,927 - 71.36%
Average Income per Game$2,507,402
Year to Date Revenue$82,744,252

Expense

Pro Players Total Salaries$50,468,330
Farm Players Total Salaries$3,167,916
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$5,262,500
Pro Year To Date Expenses$53,248,179
Farm Year To Date Expenses$2,752,691
Pro Salary Cap To Date$52,490,938
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,059,213
Pro Remaining Season Days28
Pro Expenses Per Days$372,597
Pro Estimated Expenses$10,432,716
Farm Remaining Season Days22
Farm Expenses Per Days$23,999
Farm Estimated Expenses$527,978
Estimated Season Expenses$10,960,694
Estimated Season Salary Cap$67,993,402
Estimate Under Maximum Salary Cap of $88,000,000$20,006,598
Estimate Over Minimum Salary Cap of $68,000,000 -$6,598
Current Bank Account$50,109,250
Projected Bank Account$59,207,769

Pro Players Salaries

Darnell Nurse (1 Way Contract) $9,250,000 (5)
Semyon Varlamov (1 Way Contract) $6,000,000 (3)
Erik Cernak (1 Way Contract) $5,200,000 (15)
Parker Kelly (1 Way Contract) $3,750,000 (3)
Jordan Martinook (1 Way Contract) $3,050,000 (6)
Nicolas Aube-Kubel $2,999,999 (3)
Nino Niederreiter (1 Way Contract) $2,960,000 (6)
Jordan Staal (1 Way Contract) $2,875,000 (3)
Trevor Moore $2,500,000 (1)
Jake Bean $2,333,333 (1)
Eetu Luostarinen $1,500,000 (1)
Kevin Stenlund $1,200,000 (3)
Alex Chiasson $999,999 (3)
Jake Walman $999,999 (1)
Tyler Motte $900,000 (1)
Nikita Zadorov (1 Way Contract) $825,000 (1)
Jimmy Vesey $800,000 (3)
Travis Dermott $775,000 (3)
Josh Leivo $775,000 (2)
Calvin Pickard $775,000 (2)
Total Pro Players20
Salary Commitment
Year 20 : $50,468,330
Year 21 : $41,409,998
Year 22 : $39,859,998
Year 23 : $20,460,000
Salary Average Commitment
Year 20 : $48,698,330
Year 21 : $39,639,998
Year 22 : $38,089,998
Year 23 : $18,690,000
Salary Cap with 1 Way Contract
Year 20 : $50,468,330
Year 21 : $41,409,998
Year 22 : $39,859,998
Year 23 : $20,460,000

Farm Players Salaries

Mark Jankowski $300,000 (3)
Philippe Myers $300,000 (3)
Joel Kiviranta $300,000 (3)
Klim Kostin $200,000 (2)
Pheonix Copley $150,000 (1)
Pierrick Dube $112,500 (4)
Victor Mancini $87,000 (4)
Ryan O'Rourke $85,583 (2)
Maximus Wanner $82,833 (5)
Nate Schnarr $77,500 (1)
Brian Halonen $77,500 (4)
Riley Barber $77,500 (2)
Jesper Boqvist $77,500 (2)
Ian Mitchell $77,500 (2)
Brendan Lemieux $77,500 (1)
Jimmy Huntington $77,500 (4)
Taylor Ward $77,500 (4)
Michael Dipietro $77,500 (2)
Peetro Seppala $77,500 (4)
Nick Swaney $77,500 (2)
Ethen Frank $77,500 (4)
Tommy Miller $77,500 (4)
Alex Limoges $77,500 (4)
Philip Kemp $77,500 (3)
Keaton Thompson $77,500 (2)
Kole Lind $77,500 (1)
Kaden Fulcher $77,500 (1)
Daniil Chechelev $77,500 (1)
Anthony Angello $77,500 (2)
Total Farm Players29
Salary Commitment
Year 20 : $3,167,916
Year 21 : $2,630,416
Year 22 : $1,802,333
Year 23 : $824,833
Salary Average Commitment
Year 20 : $3,167,916
Year 21 : $2,630,416
Year 22 : $1,802,333
Year 23 : $824,833

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $200 - 4,200 - 70.00%
Level 2: 5000 - $150 - 3,500 - 70.00%
Level 3: 2000 - $100 - 1,400 - 70.00%
Level 4: 4507 - $75 - 3,155 - 70.00%
Luxury : 840 - $400 - 588 - 70.00%
Total Capacity :18347

Income

Home Games Left8
Average Attendance - %12,843 - 70.00%
Average Income per Game$2,945,469
Year to Date Revenue$97,200,477

Expense

Pro Players Total Salaries$59,584,167
Farm Players Total Salaries$2,248,799
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$9,500,000
Pro Year To Date Expenses$52,761,611
Farm Year To Date Expenses$1,883,062
Pro Salary Cap To Date$52,004,371
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,563,752
Pro Remaining Season Days28
Pro Expenses Per Days$438,653
Pro Estimated Expenses$12,282,284
Farm Remaining Season Days22
Farm Expenses Per Days$17,036
Farm Estimated Expenses$374,792
Estimated Season Expenses$12,657,076
Estimated Season Salary Cap$73,593,903
Estimate Under Maximum Salary Cap of $88,000,000$14,406,097
Estimate Over Minimum Salary Cap of $68,000,000 $5,593,903
Current Bank Account$304,378,331
Projected Bank Account$315,285,007

Pro Players Salaries

Jake Sanderson (1 Way Contract) $8,050,000 (16)
John Gibson (1 Way Contract) $6,400,000 (6)
Tyler Myers (1 Way Contract) $6,000,000 (1)
Anthony Mantha (1 Way Contract) $5,700,000 (1)
Samuel Girard (1 Way Contract) $5,000,000 (7)
Joel Farabee (1 Way Contract) $5,000,000 (8)
Alexandre Carrier (1 Way Contract) $5,000,000 (4)
Jake Oettinger (1 Way Contract) $4,000,000 (2)
Noah Cates $2,625,000 (2)
Morgan Geekie $2,000,000 (2)
Gavin Brindley $950,000 (6)
Logan Cooley $950,000 (5)
Kent Johnson $925,000 (1)
Lucas Raymond $925,000 (2)
Dawson Mercer $894,167 (1)
William Eklund $894,167 (3)
Arthur Kaliyev $894,167 (1)
Cayden Primeau $890,000 (3)
Brad Lambert $886,666 (6)
Jaycob Megna $800,000 (4)
Joel Edmundson $800,000 (4)
Total Pro Players21
Salary Commitment
Year 20 : $59,584,167
Year 21 : $45,170,833
Year 22 : $35,620,833
Year 23 : $33,836,666
Salary Average Commitment
Year 20 : $56,565,417
Year 21 : $42,152,083
Year 22 : $32,602,083
Year 23 : $30,817,916
Salary Cap with 1 Way Contract
Year 20 : $59,584,167
Year 21 : $45,170,833
Year 22 : $35,620,833
Year 23 : $33,836,666

Farm Players Salaries

Nolan Patrick $120,000 (1)
Hunter McDonald $95,000 (4)
Matt Savoie $92,500 (6)
David Jiricek $91,833 (5)
Nick Lardis $89,667 (6)
Fabian Lysell $86,333 (4)
Brandt Clarke $86,333 (6)
Jesper Vikman $85,800 (4)
Olof Lindbom $85,500 (1)
Francesco Pinelli $84,500 (4)
Garin Bjorkland $84,333 (2)
Martin Chromiak $82,000 (2)
Bokondji Imama $80,000 (4)
Jett Woo $77,500 (2)
Jonathan Gruden $77,500 (4)
Daniel O'Regan $77,500 (1)
Henrik Borgstrom $77,500 (1)
Hardy Haman Aktell $77,500 (2)
Kristian Vesalainen $77,500 (1)
Jan Bednar $77,500 (2)
Maxime Lajoie $77,500 (2)
Victor Mete $77,500 (1)
Kyle Capobianco $77,500 (4)
Serron Noel $77,500 (1)
Tyler Benson $77,500 (3)
Dmitri Samorukov $77,500 (2)
Drake Caggiula $77,500 (3)
Total Farm Players27
Salary Commitment
Year 20 : $2,248,799
Year 21 : $1,655,799
Year 22 : $1,101,966
Year 23 : $946,966
Salary Average Commitment
Year 20 : $2,248,799
Year 21 : $1,655,799
Year 22 : $1,101,966
Year 23 : $946,966

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $100 - 5,864 - 97.73%
Level 2: 5000 - $60 - 4,917 - 98.34%
Level 3: 2000 - $40 - 1,980 - 99.01%
Level 4: 5330 - $24 - 4,639 - 87.04%
Luxury : 920 - $200 - 907 - 98.54%
Total Capacity :19250

Income

Home Games Left8
Average Attendance - %18,307 - 95.10%
Average Income per Game$1,861,534
Year to Date Revenue$61,430,609

Expense

Pro Players Total Salaries$85,216,666
Farm Players Total Salaries$2,285,583
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$68,480,664
Farm Year To Date Expenses$1,925,866
Pro Salary Cap To Date$67,723,424
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,892,269
Pro Remaining Season Days28
Pro Expenses Per Days$624,396
Pro Estimated Expenses$17,483,088
Farm Remaining Season Days22
Farm Expenses Per Days$17,315
Farm Estimated Expenses$380,930
Estimated Season Expenses$17,864,018
Estimated Season Salary Cap$85,013,760
Estimate Under Maximum Salary Cap of $88,000,000$2,986,240
Estimate Over Minimum Salary Cap of $68,000,000 $17,013,760
Current Bank Account$47,648,657
Projected Bank Account$44,676,908

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $10,000,000 (5)
Tyler Seguin (1 Way Contract) $9,850,000 (7)
Seth Jones (1 Way Contract) $9,500,000 (4)
Travis Sanheim (1 Way Contract) $6,250,000 (6)
MacKenzie Weegar (1 Way Contract) $6,250,000 (15)
Jaden Schwartz (1 Way Contract) $5,500,000 (5)
Jason Zucker (1 Way Contract) $5,300,000 (1)
Yanni Gourde (1 Way Contract) $5,166,666 (3)
Kevin Labanc (1 Way Contract) $4,725,000 (1)
Mikey Anderson (1 Way Contract) $4,125,000 (15)
Scott Mayfield (1 Way Contract) $3,500,000 (13)
Marco Scandella (1 Way Contract) $3,275,000 (1)
-1 Way Contract Salary Cap : $3,275,000
Dan Vladar $2,200,000 (3)
Travis Boyd $1,750,000 (1)
Andreas Englund $1,250,000 (4)
Christian Fischer $1,125,000 (1)
Mitchell Chaffee $800,000 (4)
Cole Smith $775,000 (4)
Noel Acciari $775,000 (4)
Ryan Lomberg $775,000 (4)
Sam Carrick $775,000 (4)
Johnathan Kovacevic $775,000 (1)
Samuel Blais $775,000 (4)
Total Pro Players23
Salary Commitment
Year 20 : $85,216,666
Year 21 : $68,266,666
Year 22 : $68,266,666
Year 23 : $60,900,000
Salary Average Commitment
Year 20 : $80,073,204
Year 21 : $63,123,204
Year 22 : $63,123,204
Year 23 : $55,756,538
Salary Cap with 1 Way Contract
Year 20 : $85,216,666
Year 21 : $68,266,666
Year 22 : $68,266,666
Year 23 : $60,900,000

Farm Players Salaries

Ben Meyers $95,000 (6)
Leo Loof $86,750 (5)
Angus Crookshank $83,833 (1)
Stanislav Svozil $82,500 (5)
Matthew Berlin $77,500 (4)
Grant Hutton $77,500 (4)
Brendan Warren $77,500 (1)
Anthony Richard $77,500 (4)
Austin Osmanski $77,500 (4)
Christian Wolanin $77,500 (4)
Austin Strand $77,500 (4)
Paul LaDue $77,500 (1)
Callahan Burke $77,500 (2)
Mason Primeau $77,500 (4)
Hayden Hodgson $77,500 (4)
Dustin Tokarski $77,500 (4)
Jesper Froden $77,500 (4)
Jiri Smejkal $77,500 (4)
Joel Teasdale $77,500 (4)
Nick DeSimone $77,500 (4)
Hunter Drew $77,500 (4)
Wade Allison $77,500 (4)
Waltteri Merela $77,500 (4)
Scott Harrington $77,500 (4)
Adam Brooks $77,500 (4)
Cole Fonstad $77,500 (3)
Kole Sherwood $77,500 (4)
Michael Hutchinson $77,500 (2)
Nick Ritchie $77,500 (4)
Total Farm Players29
Salary Commitment
Year 20 : $2,285,583
Year 21 : $2,046,750
Year 22 : $1,891,750
Year 23 : $1,814,250
Salary Average Commitment
Year 20 : $1,588,083
Year 21 : $1,349,250
Year 22 : $1,194,250
Year 23 : $1,116,750

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $136 - 5,687 - 94.78%
Level 2: 5000 - $73 - 4,821 - 96.42%
Level 3: 2000 - $44 - 1,970 - 98.50%
Level 4: 4300 - $33 - 4,219 - 98.11%
Luxury : 930 - $251 - 874 - 93.95%
Total Capacity :18230

Income

Home Games Left9
Average Attendance - %17,570 - 96.38%
Average Income per Game$2,340,061
Year to Date Revenue$74,881,959

Expense

Pro Players Total Salaries$87,530,167
Farm Players Total Salaries$2,646,501
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$69,903,613
Farm Year To Date Expenses$2,270,624
Pro Salary Cap To Date$69,146,373
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,060,551
Pro Remaining Season Days28
Pro Expenses Per Days$641,161
Pro Estimated Expenses$17,952,508
Farm Remaining Season Days22
Farm Expenses Per Days$20,049
Farm Estimated Expenses$441,078
Estimated Season Expenses$18,393,586
Estimated Season Salary Cap$86,906,129
Estimate Under Maximum Salary Cap of $88,000,000$1,093,871
Estimate Over Minimum Salary Cap of $68,000,000 $18,906,129
Current Bank Account$122,438,903
Projected Bank Account$125,105,868

Pro Players Salaries

Cam Atkinson (1 Way Contract) $8,875,000 (3)
Sean Couturier (1 Way Contract) $7,750,000 (4)
Jake Guentzel (1 Way Contract) $7,045,000 (7)
Brad Marchand (1 Way Contract) $6,125,000 (1)
Philipp Grubauer (1 Way Contract) $5,900,000 (1)
Adam Pelech (1 Way Contract) $5,750,000 (10)
Ondrej Palat (1 Way Contract) $5,300,000 (3)
Robin Lehner (1 Way Contract) $5,000,000 (3)
-1 Way Contract Salary Cap : $5,000,000
Anthony DeAngelo (1 Way Contract) $5,000,000 (1)
Jonathan Marchessault (1 Way Contract) $5,000,000 (1)
Tyson Barrie (1 Way Contract) $4,500,000 (1)
Dominik Kubalik (1 Way Contract) $4,000,000 (1)
Barclay Goodrow (1 Way Contract) $3,641,667 (6)
Ivan Fedotov (1 Way Contract) $3,275,000 (4)
-1 Way Contract Salary Cap : $3,275,000
Marcus Foligno (1 Way Contract) $3,100,000 (1)
Josh Archibald $1,541,000 (2)
Ben Hutton $975,000 (2)
Peyton Krebs $863,333 (1)
Kaedan Korczak $789,167 (1)
Carey Price $775,000 (1)
Scott Perunovich $775,000 (1)
Dominic Toninato $775,000 (3)
Brett Ritchie $775,000 (2)
Total Pro Players23
Salary Commitment
Year 20 : $87,530,167
Year 21 : $50,702,667
Year 22 : $47,411,667
Year 23 : $27,461,667
Salary Average Commitment
Year 20 : $86,535,167
Year 21 : $49,707,667
Year 22 : $46,416,667
Year 23 : $26,466,667
Salary Cap with 1 Way Contract
Year 20 : $87,530,167
Year 21 : $50,702,667
Year 22 : $47,411,667
Year 23 : $27,461,667

Farm Players Salaries

Tye Kartye $300,000 (3)
Dillon Dube $230,000 (1)
Sam Malinski $150,000 (3)
Santeri Hatakka $86,000 (1)
Karel Plasek $84,667 (1)
Vadin Zherenko $84,667 (6)
Brett Harrison $83,667 (4)
Buddy Robinson $77,500 (3)
Givani Smith $77,500 (3)
Blake Hillman $77,500 (3)
Alexandre Fortin $77,500 (3)
Chase Lang $77,500 (3)
Zac Dalpe $77,500 (1)
Aleksi Heponiemi $77,500 (3)
Jean-Sebastien Dea $77,500 (3)
Connor Hobbs $77,500 (3)
Spencer Smallman $77,500 (1)
Cole Bardreau $77,500 (2)
Connor Mackey $77,500 (4)
Josh Anderson (D) $77,500 (2)
Jack Becker $77,500 (3)
Rhett Gardner $77,500 (1)
Jasper Weatherby $77,500 (3)
Kyle Jackson $77,500 (2)
Luke Johnson $77,500 (1)
Glenn Gawdin $77,500 (1)
Nolan Stevens $77,500 (3)
Justin Dowling $77,500 (1)
Total Farm Players28
Salary Commitment
Year 20 : $2,646,501
Year 21 : $1,780,834
Year 22 : $1,548,334
Year 23 : $245,834
Salary Average Commitment
Year 20 : $2,646,501
Year 21 : $1,780,834
Year 22 : $1,548,334
Year 23 : $245,834

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $200 - 4,200 - 70.00%
Level 2: 5000 - $92 - 3,814 - 76.27%
Level 3: 2000 - $65 - 1,436 - 71.79%
Level 4: 4014 - $59 - 2,810 - 70.00%
Luxury : 940 - $320 - 665 - 70.71%
Total Capacity :17954

Income

Home Games Left8
Average Attendance - %12,924 - 71.98%
Average Income per Game$2,477,388
Year to Date Revenue$81,753,808

Expense

Pro Players Total Salaries$87,972,857
Farm Players Total Salaries$2,935,362
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,446,785
Farm Year To Date Expenses$2,516,004
Pro Salary Cap To Date$69,689,481
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,819,105
Pro Remaining Season Days28
Pro Expenses Per Days$644,369
Pro Estimated Expenses$18,042,332
Farm Remaining Season Days22
Farm Expenses Per Days$22,238
Farm Estimated Expenses$489,236
Estimated Season Expenses$18,531,568
Estimated Season Salary Cap$87,539,033
Estimate Under Maximum Salary Cap of $88,000,000$460,967
Estimate Over Minimum Salary Cap of $68,000,000 $19,539,033
Current Bank Account$241,086,634
Projected Bank Account$242,374,171

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (1)
Matthew Tkachuk (1 Way Contract) $9,500,000 (12)
Jared Spurgeon (1 Way Contract) $7,575,000 (4)
Claude Giroux (1 Way Contract) $6,500,000 (2)
Kris Letang (1 Way Contract) $6,100,000 (6)
Bryan Rust (1 Way Contract) $5,125,000 (5)
Juuse Saros (1 Way Contract) $5,000,000 (3)
Drake Batherson (1 Way Contract) $4,975,000 (7)
Pierre-Luc Dubois (1 Way Contract) $4,250,000 (7)
Tyler Toffoli (1 Way Contract) $4,250,000 (1)
Ryan Hartman (1 Way Contract) $4,000,000 (6)
Filip Gustavsson (1 Way Contract) $3,600,000 (3)
Ryan Graves (1 Way Contract) $3,550,000 (3)
William Borgen (1 Way Contract) $3,300,000 (4)
Carson Soucy (1 Way Contract) $3,250,000 (3)
Beck Malenstyn $1,000,000 (3)
Juuso Valimaki $1,000,000 (1)
Mike McCarron $980,000 (3)
Callan Foote $800,000 (1)
Jesper Fast $800,000 (1)
Garnet Hathaway $775,000 (1)
Total Pro Players21
Salary Commitment
Year 20 : $87,972,857
Year 21 : $68,705,000
Year 22 : $62,205,000
Year 23 : $44,825,000
Salary Average Commitment
Year 20 : $87,972,857
Year 21 : $68,705,000
Year 22 : $62,205,000
Year 23 : $44,825,000
Salary Cap with 1 Way Contract
Year 20 : $87,972,857
Year 21 : $68,705,000
Year 22 : $62,205,000
Year 23 : $44,825,000

Farm Players Salaries

Isaac Poulter $125,000 (4)
Parker Ford $125,000 (4)
Blade Jenkins $125,000 (3)
Alexandre Doucet $125,000 (4)
Damien Giroux $125,000 (3)
Jujhar Khaira $125,000 (3)
Isaac Ratcliffe $100,000 (3)
Tyler Wall $100,000 (3)
Adam Klapka $100,000 (4)
Jake Livingstone $100,000 (4)
Jermaine Loewen $100,000 (3)
Nikita Tolopilo $100,000 (4)
Tyler Kleven $91,667 (1)
Jacob Lucchini $90,000 (4)
Uvis Balinskis $90,000 (4)
Eetu Liukas $86,750 (2)
Gavin Hain $86,583 (6)
Tyrel Bauer $85,000 (1)
Jansen Harkins $85,000 (1)
Ethan Samson $84,667 (4)
Grant Mismash $84,250 (1)
Daylan Kuefler $84,000 (4)
Tanner Dickinson $82,667 (2)
Greg Meireles $82,611 (6)
Gage Goncalves $82,000 (1)
Jack Matier $80,167 (4)
Miles Wood $80,000 (2)
Brandon Baddock $77,500 (2)
Josh Mahura $77,500 (2)
Patrick Guay $77,500 (1)
Arnaud Durandeau $77,500 (1)
Total Farm Players31
Salary Commitment
Year 20 : $2,935,362
Year 21 : $2,352,445
Year 22 : $1,948,028
Year 23 : $1,273,028
Salary Average Commitment
Year 20 : $2,935,362
Year 21 : $2,352,445
Year 22 : $1,948,028
Year 23 : $1,273,028

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $200 - 4,200 - 70.00%
Level 2: 5000 - $125 - 3,500 - 70.00%
Level 3: 2000 - $75 - 1,400 - 70.00%
Level 4: 7402 - $40 - 5,181 - 69.99%
Luxury : 900 - $380 - 630 - 70.00%
Total Capacity :21302

Income

Home Games Left8
Average Attendance - %14,911 - 70.00%
Average Income per Game$2,725,419
Year to Date Revenue$89,938,827

Expense

Pro Players Total Salaries$87,489,166
Farm Players Total Salaries$2,229,727
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$69,509,215
Farm Year To Date Expenses$1,972,973
Pro Salary Cap To Date$68,751,945
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,803,352
Pro Remaining Season Days28
Pro Expenses Per Days$640,864
Pro Estimated Expenses$17,944,192
Farm Remaining Season Days22
Farm Expenses Per Days$16,892
Farm Estimated Expenses$371,624
Estimated Season Expenses$18,315,816
Estimated Season Salary Cap$86,503,357
Estimate Under Maximum Salary Cap of $88,000,000$1,496,643
Estimate Over Minimum Salary Cap of $68,000,000 $18,503,357
Current Bank Account$182,016,445
Projected Bank Account$185,503,981

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $9,250,000 (2)
Kevin Fiala (1 Way Contract) $7,875,000 (10)
Quinn Hughes (1 Way Contract) $7,850,000 (7)
Troy Terry (1 Way Contract) $7,000,000 (12)
Josh Morrissey (1 Way Contract) $6,500,000 (9)
Chris Kreider (1 Way Contract) $6,500,000 (7)
Phillip Danault (1 Way Contract) $5,500,000 (6)
Christian Dvorak (1 Way Contract) $4,450,000 (1)
Ilya Sorokin (1 Way Contract) $4,000,000 (1)
Brandon Montour (1 Way Contract) $3,500,000 (1)
Jonathan Toews (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $3,000,000
Matt Duchene (1 Way Contract) $3,000,000 (2)
Luke Schenn (1 Way Contract) $3,000,000 (1)
Max Domi (1 Way Contract) $3,000,000 (3)
Antti Raanta $2,500,000 (2)
Alexander Romanov $2,500,000 (3)
Barrett Hayton $1,775,000 (1)
Jake Evans $1,700,000 (3)
Matthew Poitras $1,100,000 (4)
Benoit-Olivier Groulx $925,000 (1)
Jayden Struble $900,833 (6)
Kaiden Guhle $863,333 (2)
William Lagesson $800,000 (3)
Total Pro Players23
Salary Commitment
Year 20 : $87,489,166
Year 21 : $66,839,166
Year 22 : $51,225,833
Year 23 : $43,225,833
Salary Average Commitment
Year 20 : $87,489,166
Year 21 : $66,839,166
Year 22 : $51,225,833
Year 23 : $43,225,833
Salary Cap with 1 Way Contract
Year 20 : $87,489,166
Year 21 : $66,839,166
Year 22 : $51,225,833
Year 23 : $43,225,833

Farm Players Salaries

Linus Soderstrom $100,000 (4)
Callum Booth $100,000 (4)
Adam Huska $100,000 (4)
Connor Corcoran $100,000 (1)
Logan Stanley $99,000 (1)
Filip Bystedt $91,833 (6)
Isaac Belliveau $87,500 (4)
Carson Lambos $86,333 (4)
Parker Bell $85,750 (4)
Jachym Kondelik $85,500 (1)
Sam Lipkin $85,167 (6)
Louis Crevier $85,033 (6)
Sawyer Mynio $83,833 (6)
Anttoni Honka $83,667 (2)
Joshua Roy $83,500 (6)
Joshua Davies $82,833 (6)
Jacob Melanson $82,611 (4)
Phillippe Daoust $82,167 (2)
Tucker Poolman $80,000 (3)
Will Butcher $80,000 (3)
Cedric Pare $77,500 (2)
Cole Koepke $77,500 (2)
Drake Rymsha $77,500 (1)
Shane Eiserman $77,500 (2)
Matt Schmalz $77,500 (2)
John Leonard $77,500 (1)
Total Farm Players26
Salary Commitment
Year 20 : $2,229,727
Year 21 : $1,790,227
Year 22 : $1,314,393
Year 23 : $1,154,393
Salary Average Commitment
Year 20 : $2,229,727
Year 21 : $1,790,227
Year 22 : $1,314,393
Year 23 : $1,154,393

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $130 - 5,588 - 93.13%
Level 2: 5000 - $70 - 4,809 - 96.18%
Level 3: 2000 - $45 - 1,846 - 92.28%
Level 4: 3213 - $40 - 3,048 - 94.87%
Luxury : 900 - $235 - 856 - 95.10%
Total Capacity :17113

Income

Home Games Left8
Average Attendance - %16,147 - 94.35%
Average Income per Game$2,309,540
Year to Date Revenue$76,214,830

Expense

Pro Players Total Salaries$88,150,041
Farm Players Total Salaries$2,720,046
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$69,368,581
Farm Year To Date Expenses$2,356,197
Pro Salary Cap To Date$68,571,483
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,476,322
Pro Remaining Season Days28
Pro Expenses Per Days$646,015
Pro Estimated Expenses$18,088,420
Farm Remaining Season Days22
Farm Expenses Per Days$20,606
Farm Estimated Expenses$453,332
Estimated Season Expenses$18,541,752
Estimated Season Salary Cap$86,456,987
Estimate Under Maximum Salary Cap of $88,000,000$1,543,013
Estimate Over Minimum Salary Cap of $68,000,000 $18,456,987
Current Bank Account$155,574,411
Projected Bank Account$155,508,981

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) $9,500,000 (5)
Alexander Ovechkin (1 Way Contract) $9,500,000 (5)
Robert Thomas (1 Way Contract) $8,125,000 (10)
Jason Robertson (1 Way Contract) $7,750,000 (5)
Morgan Rielly (1 Way Contract) $7,500,000 (4)
Rickard Rakell (1 Way Contract) $5,000,000 (3)
Sean Monahan (1 Way Contract) $4,500,000 (4)
Viktor Arvidsson (1 Way Contract) $4,250,000 (1)
Jake McCabe (1 Way Contract) $4,000,040 (3)
Brenden Dillon (1 Way Contract) $4,000,000 (4)
Radko Gudas (1 Way Contract) $4,000,000 (4)
Jake Allen $2,750,000 (2)
Evan Rodrigues $2,250,000 (1)
Calle Jarnkrok $2,100,000 (4)
Jeremy Lauzon $2,000,000 (5)
Denis Malgin $2,000,000 (4)
Yakov Trenin $1,700,000 (1)
Milan Lucic $1,500,001 (4)
Alec Martinez $1,500,000 (3)
Martin Necas $1,500,000 (1)
Colin Blackwell $1,125,000 (4)
Joe Veleno $825,000 (1)
Noah Juulsen $775,000 (1)
Total Pro Players23
Salary Commitment
Year 20 : $88,150,041
Year 21 : $76,850,041
Year 22 : $74,100,041
Year 23 : $63,600,001
Salary Average Commitment
Year 20 : $87,415,041
Year 21 : $76,115,041
Year 22 : $73,365,041
Year 23 : $62,865,001
Salary Cap with 1 Way Contract
Year 20 : $88,150,041
Year 21 : $76,850,041
Year 22 : $74,100,041
Year 23 : $63,600,001

Farm Players Salaries

Roland McKeown $150,000 (4)
Tanner Pearson $125,000 (3)
Noah Gregor $125,000 (4)
Urho Vaakanainen $110,000 (2)
Seth Griffith $92,500 (4)
Oliver Wahlstrom $87,413 (1)
Liam Kirk $81,333 (2)
Dmitri Semykin $81,300 (1)
Brett Lernout $80,000 (4)
Devin Shore $80,000 (3)
Jaroslav Halak $80,000 (1)
Mitchell Hoelscher $77,500 (1)
Frederik Gauthier $77,500 (3)
Collin Adams $77,500 (1)
Gustav Olofsson $77,500 (4)
Dawson Barteaux $77,500 (1)
Chris Terry $77,500 (3)
Alex Kannok-Leipert $77,500 (1)
Philippe Desrosiers $77,500 (1)
Rocco Grimaldi $77,500 (3)
Jaden Lipinski $77,500 (1)
Garret Sparks $77,500 (4)
Ty Smith $77,500 (1)
Nick Leivermann $77,500 (1)
Patrick Moynihan $77,500 (1)
Xavier Bernard $77,500 (1)
Ryan Shea $77,500 (1)
Mitchell Stephens $77,500 (1)
Calle Rosen $77,500 (4)
Connor Bunnaman $77,500 (1)
Karson Kuhlman $77,500 (4)
Kenton Helgsen $77,500 (3)
Total Farm Players32
Salary Commitment
Year 20 : $2,720,045
Year 21 : $1,463,833
Year 22 : $1,272,500
Year 23 : $757,500
Salary Average Commitment
Year 20 : $2,720,045
Year 21 : $1,463,833
Year 22 : $1,272,500
Year 23 : $757,500

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5514 - $140 - 5,436 - 98.59%
Level 2: 5000 - $87 - 4,643 - 92.87%
Level 3: 2000 - $57 - 1,553 - 77.67%
Level 4: 3000 - $52 - 2,730 - 91.01%
Luxury : 1000 - $272 - 854 - 85.40%
Total Capacity :16514

Income

Home Games Left9
Average Attendance - %15,217 - 92.15%
Average Income per Game$2,425,465
Year to Date Revenue$77,614,885

Expense

Pro Players Total Salaries$73,379,999
Farm Players Total Salaries$2,706,549
Coaches Total Salaries$1,700,000
Luxury Taxe Total$0
Special Salary Cap Value$4,750,000
Pro Year To Date Expenses$60,946,602
Farm Year To Date Expenses$2,217,594
Pro Salary Cap To Date$60,348,807
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,829,186
Pro Remaining Season Days28
Pro Expenses Per Days$537,174
Pro Estimated Expenses$15,040,872
Farm Remaining Season Days22
Farm Expenses Per Days$20,504
Farm Estimated Expenses$451,088
Estimated Season Expenses$15,491,960
Estimated Season Salary Cap$79,987,499
Estimate Under Maximum Salary Cap of $88,000,000$8,012,501
Estimate Over Minimum Salary Cap of $68,000,000 $11,987,499
Current Bank Account$268,543,823
Projected Bank Account$274,881,049

Pro Players Salaries

Timo Meier (1 Way Contract) $8,800,000 (14)
Steven Stamkos (1 Way Contract) $8,000,000 (8)
Jacob Markstrom (1 Way Contract) $6,000,000 (4)
Nate Schmidt (1 Way Contract) $5,950,000 (2)
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (5)
Dylan Strome (1 Way Contract) $5,000,000 (9)
Brett Pesce (1 Way Contract) $4,025,000 (1)
Jake DeBrusk (1 Way Contract) $4,000,000 (1)
Ross Colton (1 Way Contract) $4,000,000 (5)
Noah Dobson (1 Way Contract) $4,000,000 (2)
Ryan Donato (1 Way Contract) $3,500,000 (3)
Trevor van Riemsdyk (1 Way Contract) $3,000,000 (5)
Cameron York $1,600,000 (3)
Owen Tippett $1,500,000 (1)
Scott Wedgewood $1,500,000 (3)
Dylan Samberg $1,400,000 (2)
Craig Smith $999,999 (3)
Derek Ryan $900,000 (2)
Matty Beniers $897,500 (1)
Seth Jarvis $894,167 (1)
Moritz Seider $863,333 (1)
Sam Lafferty $775,000 (1)
Phil Di Giuseppe $775,000 (1)
Total Pro Players23
Salary Commitment
Year 20 : $73,379,999
Year 21 : $59,649,999
Year 22 : $47,399,999
Year 23 : $39,800,000
Salary Average Commitment
Year 20 : $73,379,999
Year 21 : $59,649,999
Year 22 : $47,399,999
Year 23 : $39,800,000
Salary Cap with 1 Way Contract
Year 20 : $73,379,999
Year 21 : $59,649,999
Year 22 : $47,399,999
Year 23 : $39,800,000

Farm Players Salaries

Nathan Beaulieu $100,000 (1)
Xavier Bourgault $92,500 (2)
Vladislav Firstov $92,500 (2)
Sean Behrens $90,583 (6)
Kirill Tyutyayev $90,000 (3)
Kyle Masters $90,000 (5)
Carsen Twarynski $90,000 (3)
Ivan Ivan $90,000 (4)
Filip Johansson $90,000 (6)
Chaz Lucius $89,417 (4)
Shakir Mukhamadullin $89,417 (2)
Nikita Chibrikov $87,583 (6)
Tristen Robins $87,000 (6)
Dylan Duke $86,750 (6)
Oskar Olausson $86,333 (4)
Will Cuylle $85,083 (1)
Justin Sourdif $84,750 (2)
Mark Kastelic $83,500 (2)
Dylan Garand $82,800 (2)
Gage Alexander $81,000 (2)
Jacob Bernard-Docker $80,500 (2)
Jack Johnson $80,000 (2)
Lukas Cormier $79,333 (2)
Kevin Mandolese $77,500 (2)
Reese Johnson $77,500 (4)
Philip Broberg $77,500 (1)
Nick Cicek $77,500 (4)
Luke Philp $77,500 (4)
Kyle Criscuolo $77,500 (4)
Justin Richards $77,500 (4)
Logan Shaw $77,500 (2)
Olivier Rodrigue $77,500 (2)
Total Farm Players32
Salary Commitment
Year 20 : $2,706,549
Year 21 : $2,443,966
Year 22 : $1,365,166
Year 23 : $1,185,166
Salary Average Commitment
Year 20 : $2,706,549
Year 21 : $2,443,966
Year 22 : $1,365,166
Year 23 : $1,185,166

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 4683 - $150 - 4,523 - 96.59%
Level 2: 4000 - $85 - 4,000 - 100.00%
Level 3: 2000 - $50 - 1,963 - 98.13%
Level 4: 2404 - $45 - 2,404 - 100.00%
Luxury : 830 - $300 - 705 - 84.92%
Total Capacity :13917

Income

Home Games Left8
Average Attendance - %13,595 - 97.68%
Average Income per Game$2,139,994
Year to Date Revenue$70,619,807

Expense

Pro Players Total Salaries$84,325,000
Farm Players Total Salaries$2,135,833
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,972,850
Farm Year To Date Expenses$1,809,255
Pro Salary Cap To Date$67,215,610
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,119,953
Pro Remaining Season Days28
Pro Expenses Per Days$617,935
Pro Estimated Expenses$17,302,180
Farm Remaining Season Days22
Farm Expenses Per Days$16,181
Farm Estimated Expenses$355,982
Estimated Season Expenses$17,658,162
Estimated Season Salary Cap$84,325,038
Estimate Under Maximum Salary Cap of $88,000,000$3,674,962
Estimate Over Minimum Salary Cap of $68,000,000 $16,325,038
Current Bank Account$39,024,537
Projected Bank Account$38,486,328

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $12,600,000 (14)
Connor McDavid (1 Way Contract) $12,500,000 (5)
Aleksander Barkov (1 Way Contract) $10,000,000 (12)
Jack Eichel (1 Way Contract) $10,000,000 (5)
Tim Stutzle (1 Way Contract) $8,350,000 (14)
Jack Hughes (1 Way Contract) $8,000,000 (12)
Rasmus Dahlin (1 Way Contract) $6,000,000 (1)
Ian Cole (1 Way Contract) $3,000,000 (1)
Calvin de Haan $2,000,000 (3)
Kyle Burroughs $1,500,000 (2)
Chad Ruhwedel $1,500,000 (3)
Leo Carlsson $950,000 (5)
Luke Hughes $925,000 (3)
Cam Talbot $800,000 (2)
Curtis Lazar $775,000 (4)
Casey DeSmith $775,000 (4)
Evgeny Kuznetsov (1 Way Contract) $775,000 (4)
Trevor Lewis $775,000 (2)
Matt Martin $775,000 (2)
Troy Stecher $775,000 (1)
James Reimer (1 Way Contract) $775,000 (4)
Lars Eller $775,000 (2)
Total Pro Players22
Salary Commitment
Year 20 : $84,325,000
Year 21 : $74,550,000
Year 22 : $69,925,000
Year 23 : $65,500,000
Salary Average Commitment
Year 20 : $84,325,000
Year 21 : $74,550,000
Year 22 : $69,925,000
Year 23 : $65,500,000
Salary Cap with 1 Way Contract
Year 20 : $84,325,000
Year 21 : $74,550,000
Year 22 : $69,925,000
Year 23 : $65,500,000

Farm Players Salaries

Zach Benson $95,000 (5)
Kevin Gravel $90,000 (3)
Jason Polin $85,833 (6)
Zachary Senyshyn $80,000 (1)
Shea Weber $80,000 (1)
Evan Barratt $77,500 (1)
Chase De Leo $77,500 (4)
Connor Bleackley $77,500 (1)
Connor Carrick $77,500 (2)
Kevin Connauton $77,500 (4)
Anton Blidh $77,500 (3)
Anton Levtchi $77,500 (4)
Billy Sweezey $77,500 (4)
Brandon Scanlin $77,500 (4)
Jon Gillies $77,500 (1)
Hudson Elynuik $77,500 (1)
Aaron Dell $77,500 (1)
Patrick Brown $77,500 (1)
Libor Hajek $77,500 (4)
Pierre-Edouard Bellemare $77,500 (4)
Luke Stevens $77,500 (1)
Sheldon Dries $77,500 (2)
Lane Pederson $77,500 (2)
Matthew Peca $77,500 (4)
Matthew Phillips $77,500 (1)
Keaton Middleton $77,500 (2)
Nikita Pavlychev $77,500 (1)
Total Farm Players27
Salary Commitment
Year 20 : $2,135,833
Year 21 : $1,278,333
Year 22 : $968,333
Year 23 : $800,833
Salary Average Commitment
Year 20 : $2,135,833
Year 21 : $1,278,333
Year 22 : $968,333
Year 23 : $800,833

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $175 - 4,200 - 70.00%
Level 2: 5000 - $115 - 3,500 - 70.00%
Level 3: 2000 - $80 - 1,400 - 70.00%
Level 4: 4186 - $65 - 2,930 - 70.00%
Luxury : 820 - $400 - 574 - 70.00%
Total Capacity :18006

Income

Home Games Left8
Average Attendance - %12,604 - 70.00%
Average Income per Game$2,487,630
Year to Date Revenue$82,091,790

Expense

Pro Players Total Salaries$72,886,667
Farm Players Total Salaries$2,841,333
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$10,000,000
Pro Year To Date Expenses$59,036,807
Farm Year To Date Expenses$2,406,304
Pro Salary Cap To Date$58,279,567
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,901,040
Pro Remaining Season Days28
Pro Expenses Per Days$535,048
Pro Estimated Expenses$14,981,344
Farm Remaining Season Days22
Farm Expenses Per Days$21,525
Farm Estimated Expenses$473,550
Estimated Season Expenses$15,454,894
Estimated Season Salary Cap$83,068,159
Estimate Under Maximum Salary Cap of $88,000,000$4,931,841
Estimate Over Minimum Salary Cap of $68,000,000 $15,068,159
Current Bank Account$268,807,186
Projected Bank Account$273,253,332

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $9,000,000 (5)
J.T. Miller (1 Way Contract) $8,000,000 (6)
Chandler Stephenson (1 Way Contract) $5,500,000 (4)
Adrian Kempe (1 Way Contract) $5,500,000 (4)
Jaccob Slavin (1 Way Contract) $5,300,000 (2)
Shea Theodore (1 Way Contract) $5,200,000 (3)
Thatcher Demko (1 Way Contract) $5,000,000 (4)
Brandon Carlo (1 Way Contract) $4,800,000 (6)
Chris Tanev (1 Way Contract) $4,500,000 (1)
Alexander Kerfoot (1 Way Contract) $3,500,000 (2)
Matias Maccelli (1 Way Contract) $3,450,000 (3)
Erik Haula (1 Way Contract) $3,150,000 (2)
Brett Howden $1,900,000 (3)
Simon Benoit $1,350,000 (4)
Laurent Brossoit $1,050,000 (2)
J.J. Moser $886,667 (1)
Sam Steel $850,000 (2)
Pavel Dorofeyev $825,000 (3)
Joey Anderson $800,000 (4)
Luke Glendening $775,000 (3)
Martin Pospisil $775,000 (1)
Haydn Fleury $775,000 (1)
Total Pro Players22
Salary Commitment
Year 20 : $72,886,667
Year 21 : $65,950,000
Year 22 : $52,100,000
Year 23 : $39,950,000
Salary Average Commitment
Year 20 : $72,886,667
Year 21 : $65,950,000
Year 22 : $52,100,000
Year 23 : $39,950,000
Salary Cap with 1 Way Contract
Year 20 : $72,886,667
Year 21 : $65,950,000
Year 22 : $52,100,000
Year 23 : $39,950,000

Farm Players Salaries

Akil Thomas $155,000 (2)
Nathan Bastian $135,000 (3)
Brendan Brisson $92,500 (3)
Cameron Morrison $92,500 (2)
Mavrik Bourque $89,417 (3)
Josh Lopina $87,833 (3)
Ivan Lodnia $87,500 (1)
Ryan Mantha $87,000 (2)
Ethan Cardwell $86,750 (5)
Kalle Vaisanen $86,333 (6)
Jared Davidson $86,250 (4)
Eric Robinson $85,000 (2)
Cameron Crotty $85,000 (2)
Samuel Knazko $84,750 (3)
Jean-Luc Foudy $84,750 (2)
Keith Petruzzelli $81,750 (1)
Tomas Nosek $80,500 (1)
Austin Watson $80,000 (1)
Josiah Slavin $80,000 (4)
Steven Santini $80,000 (2)
Collin Delia $80,000 (2)
Cameron Hughes $80,000 (2)
Wade Alison $78,500 (2)
Ryan Murray $77,500 (1)
Jacob Larsson $77,500 (1)
Riley Tufte $77,500 (2)
Rasmus Asplund $77,500 (1)
David Gustafsson $77,500 (1)
Noel Hoefenmayer $77,500 (1)
Tyson Jost $77,500 (3)
Dennis Cholowski $77,500 (1)
Grigori Denisenko $77,500 (3)
Jiri Patera $77,500 (4)
Total Farm Players33
Salary Commitment
Year 20 : $2,841,333
Year 21 : $2,046,583
Year 22 : $1,061,333
Year 23 : $416,833
Salary Average Commitment
Year 20 : $2,841,333
Year 21 : $2,046,583
Year 22 : $1,061,333
Year 23 : $416,833

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - $100 - 5,917 - 98.61%
Level 2: 4500 - $60 - 4,500 - 100.00%
Level 3: 2000 - $35 - 1,993 - 99.66%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 900 - $200 - 886 - 98.39%
Total Capacity :17400

Income

Home Games Left9
Average Attendance - %17,295 - 99.40%
Average Income per Game$1,800,692
Year to Date Revenue$57,622,130

Expense

Pro Players Total Salaries$73,988,333
Farm Players Total Salaries$2,703,348
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$59,719,506
Farm Year To Date Expenses$2,244,016
Pro Salary Cap To Date$58,962,266
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,206,224
Pro Remaining Season Days28
Pro Expenses Per Days$543,031
Pro Estimated Expenses$15,204,868
Farm Remaining Season Days22
Farm Expenses Per Days$20,480
Farm Estimated Expenses$450,560
Estimated Season Expenses$15,655,428
Estimated Season Salary Cap$73,974,382
Estimate Under Maximum Salary Cap of $88,000,000$14,025,618
Estimate Over Minimum Salary Cap of $68,000,000 $5,974,382
Current Bank Account$94,534,525
Projected Bank Account$95,085,321

Pro Players Salaries

Dougie Hamilton (1 Way Contract) $9,000,000 (9)
-1 Way Contract Salary Cap : $9,000,000
Ivan Provorov (1 Way Contract) $6,750,000 (3)
Esa Lindell (1 Way Contract) $5,800,000 (3)
Brady Skjei (1 Way Contract) $5,250,000 (1)
Ryan Strome (1 Way Contract) $5,000,000 (5)
Jakob Chychrun (1 Way Contract) $4,600,000 (3)
Alexander Wennberg (1 Way Contract) $4,500,000 (1)
Connor Murphy (1 Way Contract) $4,400,000 (4)
Ilya Samsonov (1 Way Contract) $3,550,000 (1)
David Savard (1 Way Contract) $3,500,000 (1)
Kasperi Kapanen (1 Way Contract) $3,200,000 (1)
Alex Newhook $2,900,000 (6)
Jack Roslovic (1 Way Contract) $2,800,000 (2)
Stuart Skinner $2,600,000 (5)
Philipp Kurashev $2,250,000 (3)
Morgan Frost $2,100,000 (3)
Keegan Kolesar $1,400,000 (3)
Kevin Bahl $1,050,000 (3)
Josh Doan $925,000 (6)
Connor McMichael $863,333 (1)
Dylan Holloway $775,000 (2)
Thomas Novak $775,000 (1)
Total Pro Players22
Salary Commitment
Year 20 : $73,988,333
Year 21 : $52,350,000
Year 22 : $48,775,000
Year 23 : $24,825,000
Salary Average Commitment
Year 20 : $73,988,333
Year 21 : $52,350,000
Year 22 : $48,775,000
Year 23 : $24,825,000
Salary Cap with 1 Way Contract
Year 20 : $73,988,333
Year 21 : $52,350,000
Year 22 : $48,775,000
Year 23 : $24,825,000

Farm Players Salaries

Timothy Liljegren $140,000 (1)
Declan Chisholm $100,000 (2)
Mads Sogaard $92,500 (2)
Wyatt Kaiser $91,667 (6)
Matthew Stienburg $89,875 (2)
Peter Diliberatore $88,093 (1)
Alex Beaucage $87,833 (1)
Maxwell Crozier $86,750 (4)
Daniil Misyul $86,700 (2)
Jacob Perreault $86,333 (3)
Lassi Thomson $86,333 (1)
Cole Schwindt $85,583 (1)
Mikko Kokkonen $84,667 (2)
Nils Aman $82,500 (4)
Jeremy Poirier $82,333 (2)
Cole Reinhardt $81,350 (1)
Pavel Shen $80,914 (1)
Ville Heinola $80,000 (2)
Jack Finley $79,750 (2)
Nikita Okhotyuk $78,917 (2)
Hunter Jones $78,750 (1)
Pavol Regenda $77,500 (4)
Maxence Guenette $77,500 (2)
Logan Mailloux $77,500 (2)
Tobias Bjornfot $77,500 (3)
Hunter Skinner $77,500 (2)
Garrett Pilon $77,500 (1)
Jaxson Stauber $77,500 (4)
Vladislav Kolyachonok $77,500 (4)
Max Comtois $77,500 (1)
Wyatte Wylie $77,500 (1)
Liam Foudy $77,500 (1)
Total Farm Players32
Salary Commitment
Year 20 : $2,703,348
Year 21 : $1,664,492
Year 22 : $657,250
Year 23 : $493,417
Salary Average Commitment
Year 20 : $2,703,348
Year 21 : $1,664,492
Year 22 : $657,250
Year 23 : $493,417

Philadelphia Flyers

Philadelphia Flyers is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $185 - 4,200 - 70.00%
Level 2: 5000 - $140 - 3,500 - 70.00%
Level 3: 2024 - $100 - 1,417 - 70.01%
Level 4: 5619 - $75 - 3,933 - 69.99%
Luxury : 900 - $360 - 630 - 70.00%
Total Capacity :19543

Income

Home Games Left8
Average Attendance - %13,680 - 70.00%
Average Income per Game$2,876,408
Year to Date Revenue$94,921,464

Expense

Pro Players Total Salaries$53,738,462
Farm Players Total Salaries$2,070,500
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,474,294
Farm Year To Date Expenses$1,736,023
Pro Salary Cap To Date$42,717,054
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,011,264
Pro Remaining Season Days28
Pro Expenses Per Days$396,293
Pro Estimated Expenses$11,096,204
Farm Remaining Season Days22
Farm Expenses Per Days$15,686
Farm Estimated Expenses$345,092
Estimated Season Expenses$11,441,296
Estimated Season Salary Cap$53,620,506
Estimate Under Maximum Salary Cap of $88,000,000$34,379,494
Estimate Over Minimum Salary Cap of $68,000,000 -$14,379,494
Current Bank Account$433,955,630
Projected Bank Account$445,525,598

Pro Players Salaries

Ryan Suter (1 Way Contract) $7,538,462 (1)
Gabriel Landeskog (1 Way Contract) $7,000,000 (10)
-1 Way Contract Salary Cap : $7,000,000
Andrew Mangiapane (1 Way Contract) $5,800,000 (2)
Noah Hanifin (1 Way Contract) $4,950,000 (1)
Robby Fabbri (1 Way Contract) $4,000,000 (3)
Frank Vatrano (1 Way Contract) $3,650,000 (3)
Vitek Vanecek (1 Way Contract) $3,400,000 (2)
Vince Hinostroza (1 Way Contract) $3,250,000 (3)
-1 Way Contract Salary Cap : $3,250,000
Evgeny Dadanov (1 Way Contract) $2,250,000 (1)
Daniel Sprong $975,000 (2)
A.J. Greer $850,000 (4)
Oskar Lindblom (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $775,000
Justin Schultz (1 Way Contract) $775,000 (4)
Greg McKegg $775,000 (2)
Brendan Gaunce $775,000 (2)
Marc McLaughlin $775,000 (4)
Kevin Rooney $775,000 (4)
Chris Wideman (1 Way Contract) $775,000 (4)
Nick Cousins $775,000 (4)
Malcolm Subban $775,000 (1)
Brayden Pachal $775,000 (4)
Andy Andreoff $775,000 (2)
Justin Holl $775,000 (4)
Dakota Mermis $775,000 (2)
Total Pro Players24
Salary Commitment
Year 20 : $53,738,462
Year 21 : $38,225,000
Year 22 : $24,950,000
Year 23 : $14,050,000
Salary Average Commitment
Year 20 : $53,738,462
Year 21 : $38,225,000
Year 22 : $24,950,000
Year 23 : $14,050,000
Salary Cap with 1 Way Contract
Year 20 : $53,738,462
Year 21 : $38,225,000
Year 22 : $24,950,000
Year 23 : $14,050,000

Farm Players Salaries

Filip Roos $92,500 (4)
Tim Berni $92,500 (1)
Ondrej Pavel $87,000 (4)
Calle Sjalin $85,500 (1)
Santtu Kinnunen $85,500 (1)
Matt Tomkins $77,500 (3)
Chase Priskie $77,500 (2)
Kurtis MacDermid $77,500 (4)
Artem Anisimov $77,500 (2)
Colton White $77,500 (1)
Charles Hudon $77,500 (4)
CJ Suess $77,500 (4)
David Gust $77,500 (4)
Graham McPhee $77,500 (4)
Jett Alexander $77,500 (4)
Terrance Amorosa $77,500 (4)
Joona Luoto $77,500 (4)
Josh Dunne $77,500 (4)
Kristian Reichel $77,500 (4)
Mike Hardman $77,500 (4)
Keegan Iverson $77,500 (4)
Hubert Labrie $77,500 (1)
Lukas Rousek $77,500 (2)
Jacob MacDonald $77,500 (2)
Hunter Shepard $77,500 (4)
Kyle Rau $77,500 (2)
Total Farm Players26
Salary Commitment
Year 20 : $2,070,500
Year 21 : $1,652,000
Year 22 : $1,264,500
Year 23 : $1,187,000
Salary Average Commitment
Year 20 : $2,070,500
Year 21 : $1,652,000
Year 22 : $1,264,500
Year 23 : $1,187,000

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 5000 - $150 - 5,000 - 100.00%
Level 2: 5000 - $85 - 5,000 - 100.00%
Level 3: 3300 - $35 - 3,300 - 100.00%
Level 4: 4087 - $25 - 4,087 - 100.00%
Luxury : 1000 - $300 - 1,000 - 100.00%
Total Capacity :18387

Income

Home Games Left8
Average Attendance - %18,387 - 100.00%
Average Income per Game$2,522,086
Year to Date Revenue$83,228,838

Expense

Pro Players Total Salaries$65,594,167
Farm Players Total Salaries$2,637,834
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$56,511,879
Farm Year To Date Expenses$2,546,182
Pro Salary Cap To Date$55,754,635
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,176,688
Pro Remaining Season Days28
Pro Expenses Per Days$482,204
Pro Estimated Expenses$13,501,712
Farm Remaining Season Days22
Farm Expenses Per Days$19,984
Farm Estimated Expenses$439,648
Estimated Season Expenses$13,941,360
Estimated Season Salary Cap$69,063,595
Estimate Under Maximum Salary Cap of $88,000,000$18,936,405
Estimate Over Minimum Salary Cap of $68,000,000 $1,063,595
Current Bank Account$69,522,169
Projected Bank Account$75,757,497

Pro Players Salaries

Sidney Crosby (1 Way Contract) $8,700,000 (3)
Cole Caufield (1 Way Contract) $7,850,000 (14)
Matt Boldy (1 Way Contract) $7,000,000 (12)
Andre Burakovsky (1 Way Contract) $5,500,000 (7)
Spencer Knight (1 Way Contract) $4,500,000 (5)
-1 Way Contract Salary Cap : $4,500,000
Erik Gudbranson (1 Way Contract) $4,000,000 (6)
Marc-Andre Fleury (1 Way Contract) $3,500,000 (1)
Kailer Yamamoto (1 Way Contract) $3,100,000 (1)
-1 Way Contract Salary Cap : $3,100,000
Brett Kulak $2,750,000 (4)
Michael Amadio $2,600,000 (6)
Adam Boqvist $2,600,000 (2)
Alexis Lafreniere $2,325,000 (2)
Yegor Chinakhov $2,100,000 (4)
Alex Nedeljkovic $1,500,000 (1)
Adam Fantilli $950,000 (5)
Drew O'Connor $925,000 (3)
Jack Quinn $863,334 (2)
JJ Peterka $855,833 (3)
Calen Addison $825,000 (1)
Ryan Johansen (1 Way Contract) $800,000 (4)
Matthew Murray $800,000 (4)
Robert Bortuzzo $775,000 (3)
John Ludvig $775,000 (3)
Total Pro Players23
Salary Commitment
Year 20 : $65,594,167
Year 21 : $56,669,167
Year 22 : $50,880,833
Year 23 : $38,850,000
Salary Average Commitment
Year 20 : $64,427,501
Year 21 : $55,502,501
Year 22 : $49,714,167
Year 23 : $37,683,334
Salary Cap with 1 Way Contract
Year 20 : $65,594,167
Year 21 : $56,669,167
Year 22 : $50,880,833
Year 23 : $38,850,000

Farm Players Salaries

Phil Kessel $200,000 (2)
Guillaume Brisebois $125,000 (3)
Tomas Suchanek $125,000 (4)
Arvid Soderblom $100,000 (4)
Devin Cooley $100,000 (4)
Collin Graf $100,000 (4)
Jet Greaves $100,000 (4)
Alexander Holtz $92,500 (2)
Corson Ceulemans $92,500 (4)
Shane Wright $91,833 (4)
Thomas Bordeleau $91,667 (1)
Gabriel Szturc $90,000 (4)
Hunter McKown $90,000 (4)
Beau Jelsma $90,000 (4)
Jon-Randall Avon $90,000 (4)
Kai Schwindt $90,000 (4)
Milo Roelens $90,000 (4)
Cutter Gauthier $86,500 (6)
Taylor Gauthier $85,917 (2)
Olen Zellweger $84,417 (6)
Michael Carcone $80,000 (4)
Filip Kral $77,500 (2)
Olli Juolevi $77,500 (3)
Zach Aston-Reese $77,500 (4)
Valtteri Puustinen $77,500 (1)
Ben Gleason $77,500 (1)
Sean Day $77,500 (1)
Mark Pysyk $77,500 (3)
Total Farm Players28
Salary Commitment
Year 20 : $2,637,834
Year 21 : $2,313,667
Year 22 : $1,857,750
Year 23 : $1,577,750
Salary Average Commitment
Year 20 : $2,637,834
Year 21 : $2,313,667
Year 22 : $1,857,750
Year 23 : $1,577,750

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - $100 - 5,900 - 98.33%
Level 2: 5000 - $60 - 4,936 - 98.72%
Level 3: 2000 - $35 - 1,991 - 99.53%
Level 4: 3692 - $25 - 3,692 - 100.00%
Luxury : 870 - $200 - 869 - 99.85%
Total Capacity :17562

Income

Home Games Left8
Average Attendance - %17,387 - 99.00%
Average Income per Game$1,820,564
Year to Date Revenue$60,078,624

Expense

Pro Players Total Salaries$87,444,881
Farm Players Total Salaries$2,224,485
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$69,917,464
Farm Year To Date Expenses$1,910,382
Pro Salary Cap To Date$69,160,224
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,564,515
Pro Remaining Season Days28
Pro Expenses Per Days$640,543
Pro Estimated Expenses$17,935,204
Farm Remaining Season Days22
Farm Expenses Per Days$16,852
Farm Estimated Expenses$370,744
Estimated Season Expenses$18,305,948
Estimated Season Salary Cap$86,902,676
Estimate Under Maximum Salary Cap of $88,000,000$1,097,324
Estimate Over Minimum Salary Cap of $68,000,000 $18,902,676
Current Bank Account$12,119,487
Projected Bank Account$8,378,054

Pro Players Salaries

Charlie McAvoy (1 Way Contract) $9,500,000 (10)
Adam Fox (1 Way Contract) $9,500,000 (10)
Filip Forsberg (1 Way Contract) $8,500,000 (12)
Mark Scheifele (1 Way Contract) $8,500,000 (14)
Vince Dunn (1 Way Contract) $7,350,000 (4)
Mark Stone (1 Way Contract) $5,700,000 (6)
Ilya Mikheyev (1 Way Contract) $5,000,000 (1)
Alex Tuch (1 Way Contract) $4,750,000 (4)
Filip Chytil (1 Way Contract) $4,437,500 (6)
-1 Way Contract Salary Cap : $4,437,500
Mattias Samuelsson (1 Way Contract) $4,285,714 (8)
Carter Verhaeghe (1 Way Contract) $4,166,667 (3)
Dakota Joshua (1 Way Contract) $3,250,000 (8)
Nicolas Roy (1 Way Contract) $3,000,000 (7)
Braden Schneider $2,200,000 (4)
Fabian Zetterlund $1,450,000 (3)
Darren Raddysh $975,000 (4)
Henry Thrun $912,500 (3)
Samuel Ersson $867,500 (6)
Kyle KacLean $775,000 (4)
Charlie Lindgren $775,000 (2)
Zach Sanford $775,000 (2)
Andreas Johnsson $775,000 (2)
Total Pro Players22
Salary Commitment
Year 20 : $87,444,881
Year 21 : $82,444,881
Year 22 : $80,119,881
Year 23 : $73,590,714
Salary Average Commitment
Year 20 : $87,444,881
Year 21 : $82,444,881
Year 22 : $80,119,881
Year 23 : $73,590,714
Salary Cap with 1 Way Contract
Year 20 : $87,444,881
Year 21 : $82,444,881
Year 22 : $80,119,881
Year 23 : $73,590,714

Farm Players Salaries

Logan Morrison $90,000 (4)
Blake Mclaughlin $88,375 (2)
Ethan Del Mastro $85,583 (6)
Tyson Hinds $82,944 (4)
Marshall Warren $82,500 (4)
Matvei Petrov $80,333 (4)
Arshdeep Bains $80,000 (4)
Jake Christiansen $80,000 (4)
Georgii Merkulov $80,000 (4)
Luke Evangelista $79,750 (3)
Mason Geertsen $77,500 (1)
Dylan Sikura $77,500 (4)
Jay O'Brien $77,500 (3)
Jesse Ylonen $77,500 (1)
Radim Simek $77,500 (4)
Alex Petrovic $77,500 (1)
James Hamblin $77,500 (3)
Walker Duehr $77,500 (3)
Michael Houser $77,500 (1)
Alex Stalock $77,500 (4)
Laurent Dauphin $77,500 (1)
Oskar Back $77,500 (2)
Marcus Bjork $77,500 (2)
Zachary Leslie $77,500 (1)
Andy Welinski $77,500 (2)
Christopher Gibson $77,500 (4)
Anton Khudobin $77,500 (1)
Jonathan Dugan $77,500 (3)
Total Farm Players28
Salary Commitment
Year 20 : $2,224,485
Year 21 : $1,681,985
Year 22 : $1,361,110
Year 23 : $971,360
Salary Average Commitment
Year 20 : $2,224,485
Year 21 : $1,681,985
Year 22 : $1,361,110
Year 23 : $971,360

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $150 - 4,532 - 75.54%
Level 2: 5000 - $85 - 4,755 - 95.11%
Level 3: 2000 - $50 - 1,945 - 97.25%
Level 4: 4000 - $45 - 3,199 - 79.97%
Luxury : 1000 - $300 - 710 - 71.02%
Total Capacity :18000

Income

Home Games Left8
Average Attendance - %15,141 - 84.12%
Average Income per Game$2,292,039
Year to Date Revenue$75,637,297

Expense

Pro Players Total Salaries$77,737,357
Farm Players Total Salaries$3,298,833
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$2,000,000
Pro Year To Date Expenses$57,977,751
Farm Year To Date Expenses$2,402,741
Pro Salary Cap To Date$57,180,689
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,336,314
Pro Remaining Season Days28
Pro Expenses Per Days$570,561
Pro Estimated Expenses$15,975,708
Farm Remaining Season Days22
Farm Expenses Per Days$24,991
Farm Estimated Expenses$549,802
Estimated Season Expenses$16,525,510
Estimated Season Salary Cap$74,953,481
Estimate Under Maximum Salary Cap of $88,000,000$13,046,519
Estimate Over Minimum Salary Cap of $68,000,000 $6,953,481
Current Bank Account$221,124,213
Projected Bank Account$222,935,017

Pro Players Salaries

Nick Suzuki (1 Way Contract) $7,857,000 (12)
Kevin Hayes (1 Way Contract) $7,142,857 (5)
Dylan Cozens (1 Way Contract) $7,100,000 (12)
Anthony Cirelli (1 Way Contract) $6,250,000 (15)
T.J. Oshie (1 Way Contract) $5,750,000 (1)
Teuvo Teravainen (1 Way Contract) $5,400,000 (6)
TJ Brodie (1 Way Contract) $5,000,000 (1)
Jack Campbell (1 Way Contract) $5,000,000 (2)
Jesperi Kotkaniemi (1 Way Contract) $4,850,000 (11)
Kieffer Bellows (1 Way Contract) $3,250,000 (5)
-1 Way Contract Salary Cap : $3,250,000
Anthony Duclair (1 Way Contract) $3,000,000 (1)
Ryan Lindgren (1 Way Contract) $3,000,000 (1)
Dante Fabbro $2,500,000 (2)
Dryden Hunt $1,500,000 (3)
Max Pacioretty (1 Way Contract) $1,500,000 (4)
Derek Forbort $1,400,000 (2)
Arber Xhekaj $1,000,000 (2)
Samuel Montembeault $1,000,000 (1)
Gustav Lindstrom $950,000 (1)
Ty Emberson $950,000 (2)
Brendan Gallagher $900,000 (3)
Josh Anderson (1 Way Contract) $850,000 (4)
Michael Pezzetta $812,500 (3)
Ryan Reaves $775,000 (3)
Total Pro Players24
Salary Commitment
Year 20 : $77,737,357
Year 21 : $59,037,357
Year 22 : $48,187,357
Year 23 : $44,199,857
Salary Average Commitment
Year 20 : $74,806,448
Year 21 : $56,106,448
Year 22 : $45,256,448
Year 23 : $41,268,948
Salary Cap with 1 Way Contract
Year 20 : $77,737,357
Year 21 : $59,037,357
Year 22 : $48,187,357
Year 23 : $44,199,857

Farm Players Salaries

Evgeny Svechnikov $250,000 (3)
Ethan Bear $206,250 (3)
Gabriel Carlsson $200,000 (3)
Matt Iacopelli $185,000 (3)
Jordan Harris $140,000 (3)
Michael Eyssimont $125,000 (4)
Patrik Koch $125,000 (4)
Jakub Zboril $113,750 (1)
Daniil Tarasov $105,000 (6)
Brady Keeper $100,000 (3)
Brett Seney $95,000 (3)
Lias Andersson $95,000 (3)
Henry Rybinski $92,500 (5)
Sampo Ranta $92,500 (1)
William Stromgren $92,500 (5)
Jakub Skarek $90,000 (3)
Frederic Brunet $86,000 (4)
Xavier Simoneau $85,500 (2)
Amir Miftakhov $83,833 (1)
Oskar Pettersson $83,500 (6)
Julien Gauthier $77,500 (2)
Egor Sokolov $77,500 (2)
Quinn Olson $77,500 (2)
Taylor Fedun $77,500 (2)
Jesper Sellgren $77,500 (4)
Nicholas Porco $77,500 (4)
Jaret Anderson-Dolan $77,500 (4)
Jake Leschyshyn $77,500 (2)
Bryce Misley $77,500 (4)
Sheldon Rempal $77,500 (2)
Mason Shaw $77,500 (2)
Total Farm Players31
Salary Commitment
Year 20 : $3,298,833
Year 21 : $3,008,750
Year 22 : $2,380,750
Year 23 : $1,019,500
Salary Average Commitment
Year 20 : $3,298,833
Year 21 : $3,008,750
Year 22 : $2,380,750
Year 23 : $1,019,500

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 6000 - $175 - 4,205 - 70.08%
Level 2: 5000 - $75 - 4,761 - 95.22%
Level 3: 2096 - $45 - 1,986 - 94.76%
Level 4: 4120 - $34 - 4,086 - 99.17%
Luxury : 880 - $300 - 670 - 76.15%
Total Capacity :18096

Income

Home Games Left8
Average Attendance - %15,708 - 86.80%
Average Income per Game$2,268,123
Year to Date Revenue$74,848,043

Expense

Pro Players Total Salaries$70,819,167
Farm Players Total Salaries$2,334,584
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$2,950,000
Pro Year To Date Expenses$57,000,749
Farm Year To Date Expenses$1,956,382
Pro Salary Cap To Date$56,243,509
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,144,980
Pro Remaining Season Days28
Pro Expenses Per Days$520,066
Pro Estimated Expenses$14,561,848
Farm Remaining Season Days22
Farm Expenses Per Days$17,686
Farm Estimated Expenses$389,092
Estimated Season Expenses$14,950,940
Estimated Season Salary Cap$73,562,605
Estimate Under Maximum Salary Cap of $88,000,000$14,437,395
Estimate Over Minimum Salary Cap of $68,000,000 $5,562,605
Current Bank Account$79,853,048
Projected Bank Account$83,047,088

Pro Players Salaries

Patrik Laine (1 Way Contract) $8,700,000 (5)
-1 Way Contract Salary Cap : $8,700,000
Nick Foligno (1 Way Contract) $7,500,000 (4)
Brayden Schenn (1 Way Contract) $6,500,000 (8)
Cam Fowler (1 Way Contract) $6,500,000 (4)
Jordan Eberle (1 Way Contract) $5,500,000 (1)
Jared McCann (1 Way Contract) $5,000,000 (7)
Michael Matheson (1 Way Contract) $4,875,000 (4)
David Perron (1 Way Contract) $4,750,000 (1)
Cody Ceci (1 Way Contract) $3,300,000 (1)
Mario Ferraro (1 Way Contract) $3,250,000 (5)
Jacob Middleton $2,450,000 (2)
Mason Lohrei $2,000,000 (4)
Erik Brannstrom $2,000,000 (1)
Nick Bonino $1,500,000 (3)
Nic Dowd $1,300,000 (2)
Brian Elliott $900,000 (1)
Pontus Holmberg $894,167 (6)
Alexander Barabanov $800,000 (2)
Martin Jones $775,000 (1)
Ryan Carpenter $775,000 (3)
Paul Cotter $775,000 (4)
Saku Maenalanen $775,000 (3)
Total Pro Players22
Salary Commitment
Year 20 : $70,819,167
Year 21 : $53,594,167
Year 22 : $49,044,167
Year 23 : $45,994,167
Salary Average Commitment
Year 20 : $70,819,167
Year 21 : $53,594,167
Year 22 : $49,044,167
Year 23 : $45,994,167
Salary Cap with 1 Way Contract
Year 20 : $70,819,167
Year 21 : $53,594,167
Year 22 : $49,044,167
Year 23 : $45,994,167

Farm Players Salaries

Emil Heineman $95,000 (6)
Jaroslav Chmelar $86,750 (6)
Antti Tuomisto $86,750 (2)
Magnus Chrona $86,750 (4)
Artem Guryev $86,000 (4)
William Trudeau $85,667 (2)
Devante Stephens $85,000 (2)
Lucas Ciona $83,000 (4)
Francesco Arcuri $82,500 (4)
Carson Focht $82,167 (2)
Eric Comrie $80,000 (1)
Otto Koivula $77,500 (1)
Adam Clendening $77,500 (3)
Nikita Alexandrov $77,500 (1)
Riley Sutter $77,500 (1)
Mac Hollowell $77,500 (1)
Brandon Davidson $77,500 (3)
Brian Pinho $77,500 (3)
Graeme Clarke $77,500 (1)
Kale Howarth $77,500 (3)
Ryan Ellis $77,500 (3)
Kody Clark $77,500 (3)
Joseph Cecconi $77,500 (3)
Matt Villalta $77,500 (1)
Timur Ibragimov $77,500 (1)
Dylan McIlrath $77,500 (3)
Vitaly Abramov $77,500 (3)
Josh Brook $77,500 (3)
Kyle Olson $77,500 (3)
Total Farm Players29
Salary Commitment
Year 20 : $2,334,584
Year 21 : $1,712,084
Year 22 : $1,372,500
Year 23 : $520,000
Salary Average Commitment
Year 20 : $2,334,584
Year 21 : $1,712,084
Year 22 : $1,372,500
Year 23 : $520,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $97 - 5,882 - 98.03%
Level 2: 5000 - $63 - 4,828 - 96.56%
Level 3: 2000 - $37 - 1,986 - 99.32%
Level 4: 5192 - $15 - 4,767 - 91.80%
Luxury : 900 - $199 - 886 - 98.44%
Total Capacity :19092

Income

Home Games Left8
Average Attendance - %18,349 - 96.11%
Average Income per Game$1,782,074
Year to Date Revenue$58,808,431

Expense

Pro Players Total Salaries$85,742,374
Farm Players Total Salaries$2,253,500
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$69,091,428
Farm Year To Date Expenses$1,874,985
Pro Salary Cap To Date$68,334,188
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,256,589
Pro Remaining Season Days28
Pro Expenses Per Days$628,206
Pro Estimated Expenses$17,589,768
Farm Remaining Season Days22
Farm Expenses Per Days$17,072
Farm Estimated Expenses$375,584
Estimated Season Expenses$17,965,352
Estimated Season Salary Cap$85,731,204
Estimate Under Maximum Salary Cap of $88,000,000$2,268,796
Estimate Over Minimum Salary Cap of $68,000,000 $17,731,204
Current Bank Account($2,125,254)
Projected Bank Account($5,834,017)

Pro Players Salaries

Auston Matthews (1 Way Contract) $11,634,000 (1)
David Pastrnak (1 Way Contract) $11,250,000 (14)
Sebastian Aho (1 Way Contract) $9,750,000 (16)
Zach Werenski (1 Way Contract) $9,583,333 (8)
Nikita Kucherov (1 Way Contract) $9,500,000 (6)
Cale Makar (1 Way Contract) $9,000,000 (6)
William Nylander (1 Way Contract) $6,962,366 (1)
Marcus Pettersson (1 Way Contract) $4,025,175 (2)
Vincent Desharnais $2,000,000 (2)
Eeli Tolvanen $1,450,000 (1)
Michael McLeod $1,400,000 (1)
Vladislav Namestnikov $1,000,000 (1)
Connor Dewar $1,000,000 (4)
Jesper Wallstedt $925,000 (2)
Ukko-Pekka Luukkonen $837,500 (1)
Willam Carrier $775,000 (4)
Fredrik Olofsson $775,000 (4)
Marc-Edouard Vlasic $775,000 (4)
Erik Johnson (1 Way Contract) $775,000 (4)
Brad Malone $775,000 (4)
Ross Johnston $775,000 (4)
Jake Massie $775,000 (4)
Total Pro Players22
Salary Commitment
Year 20 : $85,742,374
Year 21 : $62,458,508
Year 22 : $55,508,333
Year 23 : $55,508,333
Salary Average Commitment
Year 20 : $82,001,302
Year 21 : $58,717,436
Year 22 : $51,767,261
Year 23 : $51,767,261
Salary Cap with 1 Way Contract
Year 20 : $85,742,374
Year 21 : $62,458,508
Year 22 : $55,508,333
Year 23 : $55,508,333

Farm Players Salaries

Dimitry Ovchinnikov $83,500 (2)
Dylan Sadowy $77,500 (4)
Cory Conacher $77,500 (1)
John Moore $77,500 (3)
Brendan Perlini $77,500 (3)
Casey Fitzgerald $77,500 (4)
Cole Guttman $77,500 (2)
Fredrik Karlstrom $77,500 (2)
Linus Weissbach $77,500 (1)
Victor Berglund $77,500 (4)
Cameron Darcy $77,500 (3)
Vladislav Kamenev $77,500 (3)
Jeffrey Viel $77,500 (4)
Damien Riat $77,500 (4)
Maxime Lagace $77,500 (3)
Dylan Ferguson $77,500 (3)
Dmitry Zlodeyev $77,500 (2)
Anatoli Golyshev $77,500 (2)
Artem Sergeev $77,500 (2)
Cristiano Digiacinto $77,500 (2)
Eemeli Rasanen $77,500 (2)
Linus Olund $77,500 (2)
Maxim Marushev $77,500 (2)
Tobias Geisser $77,500 (2)
William Reilly $77,500 (2)
Matt Luff $77,500 (4)
Kenneth Appleby $77,500 (4)
Jeremy Helvig $77,500 (4)
Alan Quine $77,500 (4)
Total Farm Players29
Salary Commitment
Year 20 : $2,253,500
Year 21 : $2,098,500
Year 22 : $1,162,500
Year 23 : $697,500
Salary Average Commitment
Year 20 : $2,253,500
Year 21 : $2,098,500
Year 22 : $1,162,500
Year 23 : $697,500

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6000 - $200 - 4,200 - 70.00%
Level 2: 5000 - $150 - 3,500 - 70.00%
Level 3: 2000 - $100 - 1,400 - 70.00%
Level 4: 4889 - $75 - 3,422 - 69.99%
Luxury : 930 - $400 - 651 - 70.00%
Total Capacity :18819

Income

Home Games Left8
Average Attendance - %13,173 - 70.00%
Average Income per Game$3,012,854
Year to Date Revenue$99,424,182

Expense

Pro Players Total Salaries$63,576,343
Farm Players Total Salaries$2,933,683
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$6,375,000
Pro Year To Date Expenses$53,653,215
Farm Year To Date Expenses$2,509,242
Pro Salary Cap To Date$52,895,974
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,102,832
Pro Remaining Season Days28
Pro Expenses Per Days$467,582
Pro Estimated Expenses$13,092,296
Farm Remaining Season Days22
Farm Expenses Per Days$22,225
Farm Estimated Expenses$488,950
Estimated Season Expenses$13,581,246
Estimated Season Salary Cap$72,170,518
Estimate Under Maximum Salary Cap of $88,000,000$15,829,482
Estimate Over Minimum Salary Cap of $68,000,000 $4,170,518
Current Bank Account$258,386,200
Projected Bank Account$268,907,786

Pro Players Salaries

Rasmus Ristolainen (1 Way Contract) $6,500,000 (1)
Jakub Vrana (1 Way Contract) $5,250,000 (1)
-1 Way Contract Salary Cap : $5,250,000
Nick Jensen (1 Way Contract) $5,000,000 (3)
Conor Garland (1 Way Contract) $4,950,000 (4)
Ville Husso (1 Way Contract) $4,750,000 (3)
-1 Way Contract Salary Cap : $4,750,000
Carter Hart (1 Way Contract) $3,980,000 (1)
Tomas Tatar (1 Way Contract) $3,750,000 (2)
Jonas Siegenthaler (1 Way Contract) $3,400,000 (9)
Olli Maatta (1 Way Contract) $3,125,010 (3)
Jalen Chatfield $2,999,000 (4)
Brandon Tanev $2,999,000 (2)
Andrew Copp $2,950,000 (1)
Bobby McMann $2,500,000 (4)
Kyle Okposo $2,500,000 (1)
Jonas Johansson $1,750,000 (4)
Mason Appleton $1,150,000 (1)
Taylor Raddysh $1,000,000 (2)
John Beecher $925,000 (3)
Mike Hoffman $885,000 (1)
Ridly Greig $863,333 (3)
Blake Wheeler (1 Way Contract) $800,000 (1)
Jarred Tinordi $775,000 (3)
Kevin Lankinen $775,000 (3)
Total Pro Players23
Salary Commitment
Year 20 : $63,576,343
Year 21 : $39,561,343
Year 22 : $31,812,343
Year 23 : $15,599,000
Salary Average Commitment
Year 20 : $63,576,343
Year 21 : $39,561,343
Year 22 : $31,812,343
Year 23 : $15,599,000
Salary Cap with 1 Way Contract
Year 20 : $63,576,343
Year 21 : $39,561,343
Year 22 : $31,812,343
Year 23 : $15,599,000

Farm Players Salaries

Jordan Oesterle $125,000 (3)
Brad Hunt $109,000 (3)
Declan Carlile $100,000 (4)
Marshall Rifai $100,000 (4)
Kevin Wall $100,000 (4)
Alex Steeves $100,000 (4)
Matej Blumel $92,500 (1)
Luca Del Bel Belluz $89,167 (5)
Jani Nyman $89,167 (6)
Danila Klimovich $88,667 (2)
Christian Kyrou $87,833 (4)
Calle Clang $87,833 (3)
Caeden Bankier $86,750 (5)
Ryan Suzuki $86,333 (1)
Ryder Korczak $85,917 (3)
Kim Nousiainen $85,900 (2)
Topi Niemela $85,667 (3)
Ozzy Wiesblatt $83,533 (3)
Tyler Tullio $82,333 (3)
Samuel Helenius $80,583 (5)
Cale Fleury $80,000 (3)
Ben Jones $77,500 (1)
Jared Moe $77,500 (2)
Alexander Campbell $77,500 (2)
Jack St. Ivany $77,500 (6)
Jamieson Rees $77,500 (2)
Georgi Romanov $77,500 (4)
Joe Hicketts $77,500 (3)
Brent Gates Jr. $77,500 (2)
Matt Tennyson $77,500 (3)
Matthew Robertson $77,500 (2)
Mathias Leferriere $77,500 (2)
Case McCarthy $77,500 (2)
Alec Regula $77,500 (2)
Total Farm Players34
Salary Commitment
Year 20 : $2,933,683
Year 21 : $2,677,350
Year 22 : $1,882,783
Year 23 : $988,500
Salary Average Commitment
Year 20 : $2,933,683
Year 21 : $2,677,350
Year 22 : $1,882,783
Year 23 : $988,500

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $160 - 4,374 - 72.89%
Level 2: 5000 - $94 - 3,718 - 74.36%
Level 3: 2000 - $40 - 1,952 - 97.60%
Level 4: 5020 - $39 - 4,125 - 82.17%
Luxury : 890 - $265 - 872 - 97.97%
Total Capacity :18910

Income

Home Games Left8
Average Attendance - %15,040 - 79.54%
Average Income per Game$2,263,717
Year to Date Revenue$74,702,676

Expense

Pro Players Total Salaries$73,490,617
Farm Players Total Salaries$2,756,832
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$1,040,000
Pro Year To Date Expenses$59,265,204
Farm Year To Date Expenses$2,304,830
Pro Salary Cap To Date$58,507,964
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,109,740
Pro Remaining Season Days28
Pro Expenses Per Days$539,425
Pro Estimated Expenses$15,103,900
Farm Remaining Season Days22
Farm Expenses Per Days$20,885
Farm Estimated Expenses$459,470
Estimated Season Expenses$15,563,370
Estimated Season Salary Cap$74,459,112
Estimate Under Maximum Salary Cap of $88,000,000$13,540,888
Estimate Over Minimum Salary Cap of $68,000,000 $6,459,112
Current Bank Account$165,856,048
Projected Bank Account$168,402,418

Pro Players Salaries

Andrei Kuzmenko (1 Way Contract) $11,000,000 (2)
Roman Josi (1 Way Contract) $9,059,000 (8)
Dylan Larkin (1 Way Contract) $8,700,000 (15)
Alex DeBrincat (1 Way Contract) $7,875,000 (7)
Tyler Bertuzzi (1 Way Contract) $5,500,000 (1)
Reilly Smith (1 Way Contract) $5,000,000 (2)
Dmitry Orlov (1 Way Contract) $3,875,000 (3)
Shane Pinto (1 Way Contract) $3,750,000 (4)
Sean Kuraly $2,500,000 (2)
Henri Jokiharju $2,500,000 (1)
Nicolas Hague $2,294,150 (2)
Josh Brown $2,000,000 (3)
Connor Brown (1 Way Contract) $1,800,000 (2)
Colin Miller (1 Way Contract) $1,500,000 (2)
Kiefer Sherwood $990,000 (1)
Cole Sillinger $925,000 (2)
Alex Lyon $900,000 (2)
Connor Zary $863,300 (5)
Isaak Phillips $859,167 (1)
Calvin Petersen $800,000 (1)
Marcus Johansson $800,000 (2)
Total Pro Players21
Salary Commitment
Year 20 : $73,490,617
Year 21 : $62,841,450
Year 22 : $36,122,300
Year 23 : $30,247,300
Salary Average Commitment
Year 20 : $70,320,617
Year 21 : $59,671,450
Year 22 : $32,952,300
Year 23 : $27,077,300
Salary Cap with 1 Way Contract
Year 20 : $73,490,617
Year 21 : $62,841,450
Year 22 : $36,122,300
Year 23 : $30,247,300

Farm Players Salaries

Mattias Janmark $100,000 (1)
Martin Frk $100,000 (1)
Robert Hagg $100,000 (3)
Sam Gagner $100,000 (3)
Taro Hirose $100,000 (1)
Gavin Bayreuther $100,000 (1)
Chris Wagner $100,000 (3)
Riley Sheahan $100,000 (3)
Ivan Miroshnichenko $95,000 (5)
Carter Mazur $90,583 (5)
Scott Morrow $87,000 (2)
Sebastian Cossa $86,333 (4)
Alexis Gendron $86,000 (5)
Ryan Hofer $85,167 (5)
Denis Gurianov $85,000 (1)
Amadeus Lombardi $83,833 (5)
Jan Mysak $82,833 (3)
Reece Newkirk $82,833 (1)
Tomas Vomacka $81,000 (1)
Mark Friedman $80,000 (4)
Aidan Dudas $78,750 (1)
Cole Moberg $77,500 (1)
Maxim Barbashev $77,500 (2)
Nicholas Caamano $77,500 (1)
Marian Studenic $77,500 (1)
Axel Andersson $77,500 (1)
Jack Rathbone $77,500 (2)
Dillion Hamaliuk $77,500 (1)
Xavier Bouchard $77,500 (1)
Joona Koppanen $77,500 (1)
Felix Sandstrom $77,500 (1)
Justin Bailey $77,500 (2)
Total Farm Players32
Salary Commitment
Year 20 : $2,756,832
Year 21 : $1,409,249
Year 22 : $1,089,749
Year 23 : $606,916
Salary Average Commitment
Year 20 : $2,756,832
Year 21 : $1,409,249
Year 22 : $1,089,749
Year 23 : $606,916

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $200 - 4,200 - 70.00%
Level 2: 5000 - $150 - 3,500 - 70.00%
Level 3: 2000 - $100 - 1,400 - 70.00%
Level 4: 3368 - $75 - 2,358 - 70.01%
Luxury : 1000 - $400 - 700 - 70.00%
Total Capacity :17368

Income

Home Games Left8
Average Attendance - %12,158 - 70.00%
Average Income per Game$2,923,156
Year to Date Revenue$96,464,148

Expense

Pro Players Total Salaries$79,214,500
Farm Players Total Salaries$3,636,422
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$63,899,220
Farm Year To Date Expenses$3,027,822
Pro Salary Cap To Date$63,141,980
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,385,248
Pro Remaining Season Days28
Pro Expenses Per Days$580,902
Pro Estimated Expenses$16,265,256
Farm Remaining Season Days22
Farm Expenses Per Days$27,549
Farm Estimated Expenses$606,078
Estimated Season Expenses$16,871,334
Estimated Season Salary Cap$79,214,484
Estimate Under Maximum Salary Cap of $88,000,000$8,785,516
Estimate Over Minimum Salary Cap of $68,000,000 $11,214,484
Current Bank Account$319,219,861
Projected Bank Account$325,733,775

Pro Players Salaries

John Tavares (1 Way Contract) $11,000,000 (3)
Bo Horvat (1 Way Contract) $8,500,000 (6)
Elias Pettersson (1 Way Contract) $7,350,000 (1)
Justin Faulk (1 Way Contract) $6,500,000 (3)
Sean Durzi (1 Way Contract) $6,000,000 (8)
Mats Zuccarello (1 Way Contract) $4,125,000 (4)
Devon Toews (1 Way Contract) $4,100,000 (1)
K'Andre Miller (1 Way Contract) $3,872,000 (2)
Kirill Marchenko $3,850,000 (6)
Damon Severson (1 Way Contract) $3,500,000 (3)
Evander Kane (1 Way Contract) $3,500,000 (2)
Jeremy Swayman (1 Way Contract) $3,480,000 (1)
Scott Laughton (1 Way Contract) $3,000,000 (3)
James van Riemsdyk $2,990,000 (2)
Pius Suter $2,000,000 (2)
Logan O'Connor $1,050,000 (2)
Dmitri Voronkov $925,000 (4)
Derek Grant $900,000 (1)
David Rittich $900,000 (2)
Ryker Evans $897,500 (1)
Joel Hofer $775,000 (3)
Total Pro Players21
Salary Commitment
Year 20 : $79,214,500
Year 21 : $62,487,000
Year 22 : $48,175,000
Year 23 : $23,400,000
Salary Average Commitment
Year 20 : $79,214,500
Year 21 : $62,487,000
Year 22 : $48,175,000
Year 23 : $23,400,000
Salary Cap with 1 Way Contract
Year 20 : $79,214,500
Year 21 : $62,487,000
Year 22 : $48,175,000
Year 23 : $23,400,000

Farm Players Salaries

Cody Glass $250,000 (2)
Kaapo Kakko $240,000 (2)
Jack Drury $175,000 (4)
Morgan Barron $135,000 (2)
Jon Merrill $120,000 (2)
Conor Timmins $110,000 (2)
Dysin Mayo $95,000 (3)
Bobby Brink $92,500 (1)
Curtis Hall $92,500 (1)
Carter Savoie $92,500 (2)
John Farinacci $91,000 (2)
Tyler Pitlick $90,000 (1)
Ty Dellandrea $90,000 (2)
Ben Harpur $90,000 (3)
Sean Farrell $89,750 (6)
Bradly Nadeau $89,667 (6)
Adam Ginning $87,000 (6)
David Spacek $86,250 (4)
Ruslan Iskhakov $85,500 (4)
Akira Schmid $85,083 (1)
Hugo Alnefelt $85,033 (1)
Antonio Stranges $84,667 (2)
Fraser Minten $81,667 (6)
Zac Jones $81,250 (2)
Ronan Seeley $81,000 (2)
Roni Hirvonen $81,000 (2)
Ty Voit $80,056 (4)
Raphael Lavoie $77,500 (2)
Nicholas Robertson $77,500 (1)
Yegor Afanasyev $77,500 (1)
Ryan Francis $77,500 (2)
Luke Henman $77,500 (2)
Colten Ellis $77,500 (2)
Emil Bemstrom $77,500 (2)
Quinn Schmiemann $77,500 (2)
Logan Brown $77,500 (1)
Alex Turcotte $77,500 (6)
Total Farm Players37
Salary Commitment
Year 20 : $3,636,423
Year 21 : $2,958,807
Year 22 : $1,037,390
Year 23 : $852,390
Salary Average Commitment
Year 20 : $3,636,423
Year 21 : $2,958,807
Year 22 : $1,037,390
Year 23 : $852,390

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6000 - $150 - 4,554 - 75.90%
Level 2: 5000 - $85 - 4,745 - 94.91%
Level 3: 2000 - $50 - 1,926 - 96.30%
Level 4: 4596 - $45 - 3,261 - 70.94%
Luxury : 910 - $300 - 680 - 74.76%
Total Capacity :18506

Income

Home Games Left9
Average Attendance - %15,166 - 81.95%
Average Income per Game$2,284,969
Year to Date Revenue$73,119,009

Expense

Pro Players Total Salaries$83,545,000
Farm Players Total Salaries$2,294,125
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$63,906,920
Farm Year To Date Expenses$1,910,039
Pro Salary Cap To Date$63,149,680
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,564,721
Pro Remaining Season Days28
Pro Expenses Per Days$612,283
Pro Estimated Expenses$17,143,924
Farm Remaining Season Days22
Farm Expenses Per Days$17,380
Farm Estimated Expenses$382,360
Estimated Season Expenses$17,526,284
Estimated Season Salary Cap$80,100,852
Estimate Under Maximum Salary Cap of $88,000,000$7,899,148
Estimate Over Minimum Salary Cap of $68,000,000 $12,100,852
Current Bank Account$134,902,030
Projected Bank Account$137,940,467

Pro Players Salaries

Jamie Benn (1 Way Contract) $9,500,000 (3)
Leon Draisaitl (1 Way Contract) $8,500,000 (3)
John Carlson (1 Way Contract) $8,000,000 (5)
Brock Boeser (1 Way Contract) $6,650,000 (3)
Valeri Nichushkin (1 Way Contract) $6,125,000 (5)
Pavel Buchnevich (1 Way Contract) $5,800,000 (3)
Mikael Backlund (1 Way Contract) $5,350,000 (1)
Darcy Kuemper (1 Way Contract) $5,250,000 (3)
Elias Lindholm (1 Way Contract) $4,850,000 (1)
Joonas Korpisalo (1 Way Contract) $4,000,000 (6)
Adam Larsson (1 Way Contract) $4,000,000 (2)
Joel Armia (1 Way Contract) $3,400,000 (1)
Teddy Blueger $1,800,000 (4)
Jani Hakanpaa $1,500,000 (4)
Rasmus Sandin $1,400,000 (1)
Nils Hoglander $1,100,000 (2)
Nicklas Backstrom $1,000,000 (3)
Max Jones $1,000,000 (4)
Alexander Edler $950,000 (2)
Joel Hanley $950,000 (2)
Emil Martinsen Lilleberg $870,000 (3)
Radim Zohorna $775,000 (4)
Jakob Forsbacka-Karlsson $775,000 (4)
Total Pro Players23
Salary Commitment
Year 20 : $83,545,000
Year 21 : $68,545,000
Year 22 : $61,545,000
Year 23 : $23,975,000
Salary Average Commitment
Year 20 : $83,520,000
Year 21 : $68,520,000
Year 22 : $61,520,000
Year 23 : $23,950,000
Salary Cap with 1 Way Contract
Year 20 : $83,545,000
Year 21 : $68,545,000
Year 22 : $61,545,000
Year 23 : $23,975,000

Farm Players Salaries

Karl Henriksson $87,000 (1)
Maksymillian Szuber $85,917 (5)
Arturs Silovs $85,000 (4)
Elias Pettersson D $83,833 (6)
Ole Bjorgvik-Holm $82,500 (3)
Henrik Tikkanen $82,375 (4)
Cameron Butler $80,000 (4)
Mason Morelli $80,000 (4)
Leon Gawanke $77,500 (1)
Mitchell Vande Sompel $77,500 (4)
Ethan Keppen $77,500 (4)
Andrej Sustr $77,500 (4)
Joe Snively $77,500 (4)
Lucas Condotta $77,500 (4)
Matt Kiersted $77,500 (4)
Jayson Megna $77,500 (4)
Lauri Pajuniemi $77,500 (4)
Olle Eriksson Ek $77,500 (4)
Brett Davis $77,500 (4)
Declan McDonnell $77,500 (4)
Haakon Henelt $77,500 (4)
Robbie Russo $77,500 (4)
Shane Gersich $77,500 (4)
Steven Spinner $77,500 (2)
Vili Saarijarvi $77,500 (4)
Jonathan Davidsson $77,500 (2)
Calvin Thurkauf $77,500 (4)
Filip Larsson $77,500 (4)
Cal O'Reilly $77,500 (4)
Total Farm Players29
Salary Commitment
Year 20 : $2,294,125
Year 21 : $2,129,625
Year 22 : $1,974,625
Year 23 : $1,892,125
Salary Average Commitment
Year 20 : $2,274,125
Year 21 : $2,109,625
Year 22 : $1,954,625
Year 23 : $1,872,125

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell MTS Place
Level 1: 6000 - $100 - 5,927 - 98.79%
Level 2: 5000 - $60 - 4,961 - 99.22%
Level 3: 2000 - $35 - 1,999 - 99.95%
Level 4: 1341 - $25 - 1,341 - 100.00%
Luxury : 980 - $200 - 936 - 95.51%
Total Capacity :15321

Income

Home Games Left8
Average Attendance - %15,164 - 98.98%
Average Income per Game$1,759,810
Year to Date Revenue$58,073,722

Expense

Pro Players Total Salaries$82,614,857
Farm Players Total Salaries$3,419,749
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$64,367,087
Farm Year To Date Expenses$2,888,932
Pro Salary Cap To Date$63,609,815
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,078,478
Pro Remaining Season Days28
Pro Expenses Per Days$605,542
Pro Estimated Expenses$16,955,176
Farm Remaining Season Days22
Farm Expenses Per Days$25,907
Farm Estimated Expenses$569,954
Estimated Season Expenses$17,525,130
Estimated Season Salary Cap$80,372,239
Estimate Under Maximum Salary Cap of $88,000,000$7,627,761
Estimate Over Minimum Salary Cap of $68,000,000 $12,372,239
Current Bank Account$202,786,067
Projected Bank Account$199,339,415

Pro Players Salaries

Mikhail Sergachev (1 Way Contract) $8,500,000 (10)
Nico Hischier (1 Way Contract) $7,250,000 (7)
Clayton Keller (1 Way Contract) $7,150,000 (7)
Tage Thompson (1 Way Contract) $7,142,857 (12)
Kyle Connor (1 Way Contract) $7,142,857 (3)
Jeff Petry (1 Way Contract) $6,250,000 (2)
Connor Hellebuyck (1 Way Contract) $6,166,666 (1)
Pavel Zacha (1 Way Contract) $4,750,000 (6)
Lawson Crouse (1 Way Contract) $4,300,000 (7)
Evan Bouchard (1 Way Contract) $3,900,000 (3)
Nick Paul (1 Way Contract) $3,150,000 (10)
Adam Henrique (1 Way Contract) $2,912,500 (1)
Colton Sissons $2,857,143 (4)
Martin Fehervary $2,675,000 (5)
Gustav Forsling $2,666,667 (1)
Blake Lizotte $1,657,000 (1)
Daniil Miromanov $900,000 (4)
Wyatt Johnston $894,167 (3)
Joel Daccord $800,000 (3)
Eric Staal $775,000 (3)
Kevin Shattenkirk (1 Way Contract) $775,000 (4)
Total Pro Players21
Salary Commitment
Year 20 : $82,614,857
Year 21 : $69,212,024
Year 22 : $62,962,024
Year 23 : $49,450,000
Salary Average Commitment
Year 20 : $82,614,858
Year 21 : $69,212,025
Year 22 : $62,962,025
Year 23 : $49,450,000
Salary Cap with 1 Way Contract
Year 20 : $82,614,857
Year 21 : $69,212,024
Year 22 : $62,962,024
Year 23 : $49,450,000

Farm Players Salaries

Jamie Drysdale $230,000 (5)
David Kampf $150,000 (3)
Vasily Podkolzin $100,000 (5)
Lane Hutson $97,500 (4)
Justin Barron $92,500 (1)
Domenick Fensore $92,500 (2)
Matt Coronato $92,500 (2)
Jiri Kulich $91,833 (4)
Michael Benning $91,667 (2)
Emil Andrae $90,333 (4)
Dennis Gilbert $90,000 (4)
Alex Barre-Boulet $90,000 (4)
Cole Perfetti $89,417 (1)
Tucker Robertson $87,000 (4)
Brett Berard $86,750 (5)
Victor Soderstrom $86,333 (1)
Owen Beck $85,333 (6)
Ryan Tverberg $85,167 (5)
Nico Daws $85,083 (1)
Matthew Seminoff $85,000 (4)
Jack Thompson $82,833 (6)
Michal Teply $82,000 (1)
Albert Johansson $82,000 (1)
Dustin Wolf $81,333 (6)
Adam Sykora $80,667 (6)
Nick Blankenburg $80,000 (2)
Vasily Ponomarev $79,500 (2)
Travis Hamonic $77,500 (1)
Alexander Chmelevski $77,500 (1)
Jack Malone $77,500 (2)
Yaniv Perets $77,500 (4)
Tyler Madden $77,500 (1)
Max Sasson $77,500 (4)
Trey Fix-Wolansky $77,500 (3)
Victor Olofsson $77,500 (4)
Ryan McAllister $77,500 (4)
Jan Jenik $77,500 (1)
Axel Jonsson-Fjallby $77,500 (3)
Total Farm Players38
Salary Commitment
Year 20 : $3,419,749
Year 21 : $2,592,416
Year 22 : $2,078,749
Year 23 : $1,773,749
Salary Average Commitment
Year 20 : $3,419,749
Year 21 : $2,592,416
Year 22 : $2,078,749
Year 23 : $1,773,749

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $88,000,000
Available Cap Space

Over Minimum of
$68,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $365,623,413 $83,727,528 $4,272,472 $15,727,528 243559
Arizona Coyotes $36,727,591 $78,712,827 $9,287,173 $10,712,827 223153
Boston Bruins $141,434,425 $85,759,674 $2,240,326 $17,759,674 213051
Buffalo Sabres $227,180,712 $63,100,686 $24,899,314 -$4,899,314 222850
Calgary Flames $14,186,099 $86,569,518 $1,430,482 $18,569,518 213253
Carolina Hurricanes $137,840,581 $81,174,920 $6,825,080 $13,174,920 253055
Chicago Blackhawks $159,400,084 $73,317,936 $14,682,064 $5,317,936 223557
Colorado Avalanche $223,472,590 $82,148,756 $5,851,244 $14,148,756 202949
Columbus Blue Jackets $397,748,170 $49,332,936 $38,667,064 -$18,667,064 212950
Dallas Stars $92,828,174 $70,044,844 $17,955,156 $2,044,844 242953
Detroit Red Wings $50,109,250 $67,993,402 $20,006,598 -$6,598 202949
Edmonton Oilers $304,378,331 $73,593,903 $14,406,097 $5,593,903 212748
Florida Panthers $47,648,657 $85,013,760 $2,986,240 $17,013,760 232952
Los Angeles Kings $122,438,903 $86,906,129 $1,093,871 $18,906,129 232851
Minnesota Wild $241,086,634 $87,539,033 $460,967 $19,539,033 213152
Montreal Canadiens $182,016,445 $86,503,357 $1,496,643 $18,503,357 232649
Nashville Predators $155,574,411 $86,456,987 $1,543,013 $18,456,987 233255
New Jersey Devils $268,543,823 $79,987,499 $8,012,501 $11,987,499 233255
New York Islanders $39,024,537 $84,325,038 $3,674,962 $16,325,038 222749
New York Rangers $268,807,186 $83,068,159 $4,931,841 $15,068,159 223355
Ottawa Senators $94,534,525 $73,974,382 $14,025,618 $5,974,382 223254
Philadelphia Flyers $433,955,630 $53,620,506 $34,379,494 -$14,379,494 242650
Pittsburgh Penguins $69,522,169 $69,063,595 $18,936,405 $1,063,595 232851
San Jose Sharks $12,119,487 $86,902,676 $1,097,324 $18,902,676 222850
Seattle Kraken $221,124,213 $74,953,481 $13,046,519 $6,953,481 243155
St. Louis Blues $79,853,048 $73,562,605 $14,437,395 $5,562,605 222951
Tampa Bay Lightning ($2,125,254) $85,731,204 $2,268,796 $17,731,204 222951
Toronto Maple Leafs $258,386,200 $72,170,518 $15,829,482 $4,170,518 233457
Vancouver Canucks $165,856,048 $74,459,112 $13,540,888 $6,459,112 213253
Vegas Golden Knights $319,219,861 $79,214,484 $8,785,516 $11,214,484 213758
Washington Capitals $134,902,030 $80,100,852 $7,899,148 $12,100,852 232952
Winnipeg Jets $202,786,067 $80,372,239 $7,627,761 $12,372,239 213859