Please rotate your device to landscape mode for a better experience.
Login

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 5000 - $150 - 0 - 0.00%
Level 3: 2000 - $100 - 0 - 0.00%
Level 4: 3304 - $75 - 0 - 0.00%
Luxury : 870 - $400 - 0 - 0.00%
Total Capacity :17174

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$88,524,667
Farm Players Total Salaries$3,481,667
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$710,116
Pro Estimated Expenses$89,474,616
Farm Remaining Season Days128
Farm Expenses Per Days$27,201
Farm Estimated Expenses$3,481,728
Estimated Season Expenses$92,956,344
Estimated Season Salary Cap$88,524,702
Estimate Under Maximum Salary Cap of $95,500,000$6,975,298
Estimate Over Minimum Salary Cap of $70,600,000 $17,924,702
Current Bank Account$384,851,346
Projected Bank Account$291,895,002

Pro Players Salaries

Mitch Marner (1 Way Contract) $10,893,000 (1)
Sam Reinhart (1 Way Contract) $8,625,000 (16)
Jordan Kyrou (1 Way Contract) $8,125,000 (13)
Andrei Svechnikov (1 Way Contract) $7,750,000 (10)
Colton Parayko (1 Way Contract) $6,500,000 (12)
Neal Pionk (1 Way Contract) $5,875,000 (2)
Logan Thompson (1 Way Contract) $5,850,000 (12)
Erik Karlsson (1 Way Contract) $5,750,000 (5)
Vincent Trocheck (1 Way Contract) $5,625,000 (10)
Josh Manson (1 Way Contract) $4,500,000 (3)
Gustav Nyquist (1 Way Contract) $3,185,000 (1)
Yegor Sharangovich (1 Way Contract) $3,100,000 (2)
Jordan Staal (1 Way Contract) $2,875,000 (2)
David Savard $2,500,000 (3)
Artturi Lehkonen (1 Way Contract) $2,250,000 (5)
Anthony Stolarz $1,125,000 (2)
Adam Edstrom (1 Way Contract) $846,667 (5)
-1 Way Contract Salary Cap : $846,667
Cal Clutterbuck $800,000 (1)
Matt Dumba $800,000 (2)
Tyler Johnson (1 Way Contract) $775,000 (3)
Casey Cizikas $775,000 (3)
Total Pro Players21
Salary Commitment
Year 21 : $88,524,667
Year 22 : $73,646,667
Year 23 : $59,871,667
Year 24 : $51,321,667
Salary Average Commitment
Year 21 : $86,340,576
Year 22 : $71,462,576
Year 23 : $57,687,576
Year 24 : $50,687,576
Salary Cap with 1 Way Contract
Year 21 : $88,524,667
Year 22 : $73,646,667
Year 23 : $59,871,667
Year 24 : $51,321,667

Farm Players Salaries

Trent Frederic $230,000 (2)
Nikita Nesterenko $200,000 (3)
Tristan Luneau $125,000 (1)
Connor Dewar $100,000 (3)
Carl Grundstrom $90,000 (4)
Jesse Ylonen $90,000 (4)
Caleb Jones $90,000 (4)
Nicolas Meloche $90,000 (4)
David Farrance $90,000 (4)
Adam Beckman $89,417 (1)
Helge Grans $87,000 (1)
Zack Ostapchuk $87,000 (3)
Danil Gushchin $86,000 (5)
Thomas Milic $84,167 (5)
Ville Koivunen $80,583 (4)
Jakub Lauko $78,750 (1)
Olle Lycksell $78,750 (1)
Juuso Parssinen $77,500 (2)
Sammy Walker $77,500 (3)
Mathias Emilio Pettersen $77,500 (3)
Jonas Rondbjerg $77,500 (1)
Samuel Fagemo $77,500 (3)
Simon Holmstrom $77,500 (3)
Reilly Walsh $77,500 (3)
Michael Vukojevic $77,500 (3)
Arvid Holm $77,500 (1)
Dylan Wells $77,500 (1)
Joseph Woll $77,500 (1)
Sami Niku $77,500 (3)
Jakub Galvas $77,500 (3)
Ryan Jones $77,500 (3)
Roby Jarventie $77,500 (3)
Robin Salo $77,500 (3)
William Wrenn $77,500 (3)
Nathan Legare $77,500 (3)
Mikhail Maltsev $77,500 (1)
Jeremy Davies $77,500 (3)
Ryan Winterton $77,500 (5)
Eetu Makiniemi $77,500 (1)
Total Farm Players39
Salary Commitment
Year 21 : $3,481,667
Year 22 : $2,557,750
Year 23 : $2,250,250
Year 24 : $778,250
Salary Average Commitment
Year 21 : $2,784,167
Year 22 : $1,860,250
Year 23 : $1,552,750
Year 24 : $778,250

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $110 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $38 - 0 - 0.00%
Level 4: 3675 - $30 - 0 - 0.00%
Luxury : 890 - $220 - 0 - 0.00%
Total Capacity :17565

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,005,674
Farm Players Total Salaries$2,571,332
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$642,505
Pro Estimated Expenses$80,955,630
Farm Remaining Season Days128
Farm Expenses Per Days$20,089
Farm Estimated Expenses$2,571,392
Estimated Season Expenses$83,527,022
Estimated Season Salary Cap$80,005,716
Estimate Under Maximum Salary Cap of $95,500,000$15,494,284
Estimate Over Minimum Salary Cap of $70,600,000 $9,405,716
Current Bank Account$138,840,248
Projected Bank Account$55,313,226

Pro Players Salaries

Drew Doughty (1 Way Contract) $11,000,000 (6)
Ivan Barbashev (1 Way Contract) $9,000,000 (1)
Brady Tkachuk (1 Way Contract) $8,330,674 (8)
Taylor Hall (1 Way Contract) $8,000,000 (2)
Logan Couture (1 Way Contract) $8,000,000 (1)
Hampus Lindholm (1 Way Contract) $6,500,000 (4)
Vladislav Gavrikov (1 Way Contract) $5,875,000 (1)
Elvis Merzlikins (1 Way Contract) $5,400,000 (6)
Corey Perry (1 Way Contract) $3,000,000 (1)
Andrew Peeke $2,750,000 (2)
Karel Vejmelka $2,725,000 (1)
Brandon Duhaime $1,850,000 (3)
Brandon Saad (1 Way Contract) $1,500,000 (2)
Anthony Beauvillier (1 Way Contract) $1,250,000 (1)
Pierre-Olivier Joseph $950,000 (2)
Jonathan Toews $775,000 (4)
Tyler Pitlick $775,000 (4)
Tyler Tucker $775,000 (1)
Nikita Zaitsev $775,000 (4)
Lukas Sedlak $775,000 (3)
Total Pro Players20
Salary Commitment
Year 21 : $80,005,674
Year 22 : $49,380,674
Year 23 : $36,180,674
Year 24 : $33,555,674
Salary Average Commitment
Year 21 : $80,005,673
Year 22 : $49,380,673
Year 23 : $36,180,673
Year 24 : $33,555,673
Salary Cap with 1 Way Contract
Year 21 : $80,005,674
Year 22 : $49,380,674
Year 23 : $36,180,674
Year 24 : $33,555,674

Farm Players Salaries

Fedor Svechkov $92,500 (4)
Reid Schaefer $91,833 (4)
Ryder Rolston $89,500 (4)
Jayden Grubbe $86,750 (4)
Brayden Tracey $86,333 (1)
Adam Raska $84,833 (1)
Samu Tuomaala $83,083 (4)
Spencer Stastney $82,500 (4)
Nolan Allen $82,500 (4)
Leevi Merilainen $82,000 (2)
Matt Rempe $82,000 (2)
Brad Morrison $77,500 (1)
William Lockwood $77,500 (2)
Michael Callahan $77,500 (2)
Nathan Clurman $77,500 (2)
Paul LaDue $77,500 (4)
Yaniv Perets $77,500 (4)
Jacob Peterson $77,500 (1)
Rourke Chartier $77,500 (3)
Josh Anderson $77,500 (3)
Layton Ahac $77,500 (3)
John Hayden $77,500 (2)
Nathan Smith $77,500 (2)
Anthony Romano $77,500 (1)
Max McCormick $77,500 (2)
Seth Barton $77,500 (3)
Stelio Mattheos $77,500 (3)
Viktor Lodin $77,500 (3)
Vitali Kravtsov $77,500 (3)
Wyatt Kalynuk $77,500 (1)
Clay Stevenson $77,500 (2)
Dylan Gambrell $77,500 (1)
Total Farm Players32
Salary Commitment
Year 21 : $2,571,332
Year 22 : $2,012,666
Year 23 : $1,306,166
Year 24 : $763,666
Salary Average Commitment
Year 21 : $2,106,332
Year 22 : $1,547,666
Year 23 : $841,166
Year 24 : $763,666

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 6000 - $105 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $38 - 0 - 0.00%
Level 4: 5170 - $25 - 0 - 0.00%
Luxury : 900 - $210 - 0 - 0.00%
Total Capacity :19070

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$60,773,333
Farm Players Total Salaries$2,407,472
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$489,868
Pro Estimated Expenses$61,723,368
Farm Remaining Season Days128
Farm Expenses Per Days$18,808
Farm Estimated Expenses$2,407,424
Estimated Season Expenses$64,130,792
Estimated Season Salary Cap$60,773,328
Estimate Under Maximum Salary Cap of $95,500,000$34,726,672
Estimate Over Minimum Salary Cap of $70,600,000 -$9,826,672
Current Bank Account$234,946,325
Projected Bank Account$170,815,533

Pro Players Salaries

Miro Heiskanen (1 Way Contract) $8,450,000 (10)
Roope Hintz (1 Way Contract) $8,450,000 (14)
Alex Killorn (1 Way Contract) $6,250,000 (3)
Linus Ullmark (1 Way Contract) $5,000,000 (2)
Adin Hill (1 Way Contract) $4,900,000 (2)
Colin White (1 Way Contract) $4,750,000 (1)
Rasmus Andersson (1 Way Contract) $4,550,000 (3)
Michael Rasmussen (1 Way Contract) $3,200,000 (8)
Luke Kunin $2,750,000 (2)
Matt Grzelcyk (1 Way Contract) $2,750,000 (2)
Jonathan Drouin (1 Way Contract) $2,500,000 (1)
Jackson LaCombe $925,000 (4)
Elmer Soderblom $873,333 (2)
Alex Petrovic $775,000 (4)
Filip Hallander $775,000 (3)
Ethan Prow $775,000 (1)
Hudson Fasching $775,000 (2)
Austin Czarnik $775,000 (3)
Jacob Larsson $775,000 (4)
Boris Katchouk $775,000 (1)
Total Pro Players20
Salary Commitment
Year 21 : $60,773,333
Year 22 : $51,973,333
Year 23 : $34,925,000
Year 24 : $22,575,000
Salary Average Commitment
Year 21 : $57,703,333
Year 22 : $48,903,333
Year 23 : $31,855,000
Year 24 : $19,505,000
Salary Cap with 1 Way Contract
Year 21 : $60,773,333
Year 22 : $51,973,333
Year 23 : $34,925,000
Year 24 : $22,575,000

Farm Players Salaries

Lian Bichsel $95,000 (4)
Jakub Dobes $92,500 (2)
Jackson Blake $90,583 (5)
Brennan Othmann $86,333 (4)
Oskari Laaksonen $85,333 (1)
Ronald Attard $85,000 (2)
Nolan Foote $82,500 (2)
Joey Keane $80,917 (1)
Zayde Wisdom $79,750 (2)
Dmitry Kuzmin $79,556 (3)
Linus Karlsson $77,500 (2)
Timothy Gettinger $77,500 (1)
Blake Murray $77,500 (4)
Frederic Allard $77,500 (1)
Jeremiah Addison $77,500 (3)
Luka Burzan $77,500 (3)
Adam Gaudette $77,500 (3)
Brett Murray $77,500 (2)
Maksim Zhukov $77,500 (1)
Joe Vrbetic $77,500 (1)
Travis Barron $77,500 (2)
Shea Weber $77,500 (4)
Linus Weissbach $77,500 (4)
Ben McCartney $77,500 (1)
David Quennville $77,500 (4)
Jared McIssac $77,500 (1)
Ivan Lodnia $77,500 (4)
Ty Ronning $77,500 (1)
Lucas Johansen $77,500 (4)
Lukas Jasek $77,500 (3)
Total Farm Players30
Salary Commitment
Year 21 : $2,407,472
Year 22 : $1,698,722
Year 23 : $1,126,472
Year 24 : $736,916
Salary Average Commitment
Year 21 : $2,407,472
Year 22 : $1,698,722
Year 23 : $1,126,472
Year 24 : $736,916

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $66 - 0 - 0.00%
Level 3: 2000 - $42 - 0 - 0.00%
Level 4: 5429 - $25 - 0 - 0.00%
Luxury : 860 - $202 - 0 - 0.00%
Total Capacity :19289

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,825,000
Farm Players Total Salaries$3,639,917
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$664,881
Pro Estimated Expenses$83,775,006
Farm Remaining Season Days128
Farm Expenses Per Days$28,437
Farm Estimated Expenses$3,639,936
Estimated Season Expenses$87,414,942
Estimated Season Salary Cap$82,824,966
Estimate Under Maximum Salary Cap of $95,500,000$12,675,034
Estimate Over Minimum Salary Cap of $70,600,000 $12,224,966
Current Bank Account$1,141,900
Projected Bank Account($86,273,042)

Pro Players Salaries

Brent Burns (1 Way Contract) $8,000,000 (2)
Victor Hedman (1 Way Contract) $7,875,000 (2)
Ryan Pulock (1 Way Contract) $6,150,000 (8)
Evgeni Malkin (1 Way Contract) $6,100,000 (4)
Ryan Nugent-Hopkins (1 Way Contract) $5,125,000 (5)
Blake Coleman (1 Way Contract) $4,900,000 (3)
Adam Lowry (1 Way Contract) $4,500,000 (2)
Sam Bennett (1 Way Contract) $4,425,000 (2)
Jason Dickinson (1 Way Contract) $4,250,000 (3)
Ben Chiarot (1 Way Contract) $4,000,000 (3)
Boone Jenner (1 Way Contract) $3,750,000 (1)
Aaron Ekblad (1 Way Contract) $3,750,000 (1)
Frederik Andersen (1 Way Contract) $3,400,000 (1)
Joel Eriksson Ek (1 Way Contract) $3,250,000 (10)
Matt Roy (1 Way Contract) $3,000,000 (3)
William Karlsson (1 Way Contract) $2,950,000 (5)
Vladislav Namestnikov $2,900,000 (4)
Stefan Noesen $2,000,000 (3)
Matt Nieto $1,500,000 (2)
Kaapo Kahkonen $1,000,000 (3)
Total Pro Players20
Salary Commitment
Year 21 : $82,825,000
Year 22 : $71,925,000
Year 23 : $45,625,000
Year 24 : $26,475,000
Salary Average Commitment
Year 21 : $82,825,000
Year 22 : $71,925,000
Year 23 : $45,625,000
Year 24 : $26,475,000
Salary Cap with 1 Way Contract
Year 21 : $82,825,000
Year 22 : $71,925,000
Year 23 : $45,625,000
Year 24 : $26,475,000

Farm Players Salaries

Johnathan Kovacevic $250,000 (4)
Ryan McLeod $210,000 (2)
William Dufour $185,000 (3)
Mathieu Olivier $110,000 (1)
Santeri Hatakka $100,000 (4)
Marc Staal $100,000 (1)
Hugo Alnefelt $100,000 (4)
Sonny Milano $100,000 (2)
Jakub Vrana $100,000 (4)
Anthony DeAngelo $100,000 (4)
Justin Brazeau $100,000 (3)
Yaroslav Askarov $92,500 (4)
Matthew Knies $92,500 (4)
Ryan Johnson $92,500 (3)
Simon Nemec $91,833 (4)
Kevin Korchinski $91,833 (4)
Nathan Gaucher $88,667 (5)
Filip Mesar $88,667 (5)
Yan Kuznetsov $87,000 (5)
Martin Kaut $86,333 (1)
Zachary L'Heureux $86,333 (3)
Dominik Bokk $86,333 (1)
Tyson Kozak $85,000 (1)
Remi Poirier $83,667 (1)
Ilya Nikolaev $83,667 (1)
Colton Dach $82,500 (3)
Alexander Alexeyev $82,500 (2)
Philip Tomasino $82,500 (2)
Artemii Kniazev $78,917 (1)
Erik Portillo $78,333 (6)
David Tendeck $78,333 (1)
Sam Houde $77,500 (1)
Marc Del Gaizo $77,500 (2)
Zack MacEwen $77,500 (3)
Adam Ruzicka $77,500 (2)
Mackie Samoskevich $77,500 (1)
Ilya Solovyov $77,500 (4)
Total Farm Players37
Salary Commitment
Year 21 : $3,639,916
Year 22 : $2,692,666
Year 23 : $2,062,666
Year 24 : $1,438,833
Salary Average Commitment
Year 21 : $3,639,916
Year 22 : $2,692,666
Year 23 : $2,062,666
Year 24 : $1,438,833

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4750 - $25 - 0 - 0.00%
Luxury : 930 - $200 - 0 - 0.00%
Total Capacity :18680

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,906,667
Farm Players Total Salaries$3,198,917
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$673,466
Pro Estimated Expenses$84,856,716
Farm Remaining Season Days128
Farm Expenses Per Days$24,992
Farm Estimated Expenses$3,198,976
Estimated Season Expenses$88,055,692
Estimated Season Salary Cap$83,906,676
Estimate Under Maximum Salary Cap of $95,500,000$11,593,324
Estimate Over Minimum Salary Cap of $70,600,000 $13,306,676
Current Bank Account$141,746,181
Projected Bank Account$53,690,489

Pro Players Salaries

Jeff Skinner (1 Way Contract) $9,000,000 (6)
Mika Zibanejad (1 Way Contract) $8,500,000 (5)
Jesper Bratt (1 Way Contract) $7,875,000 (16)
Travis Konecny (1 Way Contract) $5,550,000 (2)
Conor Sheary (1 Way Contract) $5,300,000 (2)
-1 Way Contract Salary Cap : $5,300,000
John Marino (1 Way Contract) $4,400,000 (6)
Akito Hirose (1 Way Contract) $4,350,000 (1)
-1 Way Contract Salary Cap : $4,350,000
John Klingberg (1 Way Contract) $4,150,000 (1)
-1 Way Contract Salary Cap : $4,150,000
Radek Faksa (1 Way Contract) $3,850,000 (3)
Ilya Mikheyev (1 Way Contract) $3,750,000 (4)
Warren Foegele (1 Way Contract) $3,500,000 (6)
Aliaksei Protas (1 Way Contract) $3,375,000 (9)
-1 Way Contract Salary Cap : $3,375,000
Shayne Gostisbehere (1 Way Contract) $3,200,000 (6)
Brian Dumoulin (1 Way Contract) $3,150,000 (2)
Mathieu Joseph $2,950,000 (4)
Michael Amadio $2,600,000 (5)
Michael Kesselring $1,400,000 (3)
Jonathan Quick $1,275,000 (1)
Dmitry Kulikov $1,150,000 (7)
Nick Perbix $1,125,000 (2)
Connor Bedard $950,000 (4)
Dylan Guenther $894,167 (2)
Lukas Dostal $812,500 (2)
Parker Wotherspoon $800,000 (1)
Total Pro Players24
Salary Commitment
Year 21 : $83,906,667
Year 22 : $73,331,667
Year 23 : $56,500,000
Year 24 : $51,250,000
Salary Average Commitment
Year 21 : $83,906,667
Year 22 : $73,331,667
Year 23 : $56,500,000
Year 24 : $51,250,000
Salary Cap with 1 Way Contract
Year 21 : $83,906,667
Year 22 : $73,331,667
Year 23 : $56,500,000
Year 24 : $51,250,000

Farm Players Salaries

Brock McGinn $275,000 (2)
Tanner Jeannot $266,500 (1)
Anton Forsberg $177,500 (2)
Jordan Spence $150,000 (4)
Nikolai Knyzhov $125,000 (1)
Rasmus Kupari $100,000 (2)
Nils Lundkvist $92,500 (1)
Devon Levi $92,500 (5)
Aidan McDonough $87,000 (5)
Logan Stankoven $86,667 (5)
Jalen Luypen $85,917 (1)
Kyle Clifford $85,000 (1)
Isaiah George $83,833 (3)
Elliot Desnoyers $82,500 (5)
Jakob Pelletier $80,000 (2)
Luke Witkowski $80,000 (3)
Jayce Hawryluk $80,000 (3)
Jonny Brodzinski $80,000 (3)
Xavier Ouellet $80,000 (3)
Max Willman $79,000 (1)
Daniel O'Regan $77,500 (4)
Chris Tierney $77,500 (4)
Zac Dalpe $77,500 (4)
Filip Lindberg $77,500 (1)
Jacob Moverare $77,500 (3)
Samuel Poulin $77,500 (3)
Ivan Prosvetov $77,500 (1)
Maxim Cajkovic $77,500 (1)
Brendan Lemieux $77,500 (4)
Adam Wilsby $77,500 (1)
Dominik Kubalik $77,500 (4)
Tomas Nosek $77,500 (4)
Total Farm Players32
Salary Commitment
Year 21 : $3,198,917
Year 22 : $2,155,000
Year 23 : $1,522,500
Year 24 : $963,667
Salary Average Commitment
Year 21 : $3,198,917
Year 22 : $2,155,000
Year 23 : $1,522,500
Year 24 : $963,667

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $110 - 0 - 0.00%
Level 2: 5000 - $70 - 0 - 0.00%
Level 3: 2000 - $45 - 0 - 0.00%
Level 4: 6620 - $35 - 0 - 0.00%
Luxury : 880 - $260 - 0 - 0.00%
Total Capacity :20500

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$72,660,834
Farm Players Total Salaries$2,908,416
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$584,213
Pro Estimated Expenses$73,610,838
Farm Remaining Season Days128
Farm Expenses Per Days$22,722
Farm Estimated Expenses$2,908,416
Estimated Season Expenses$76,519,254
Estimated Season Salary Cap$72,660,798
Estimate Under Maximum Salary Cap of $95,500,000$22,839,202
Estimate Over Minimum Salary Cap of $70,600,000 $2,060,798
Current Bank Account$163,671,719
Projected Bank Account$87,152,465

Pro Players Salaries

Brayden Point (1 Way Contract) $9,500,000 (11)
Thomas Chabot (1 Way Contract) $8,000,000 (6)
Trevor Zegras (1 Way Contract) $5,750,000 (3)
Igor Shesterkin (1 Way Contract) $5,666,667 (1)
Anton Lundell (1 Way Contract) $5,000,000 (11)
Artem Zub (1 Way Contract) $4,600,000 (5)
Alex Vlasic (1 Way Contract) $4,600,000 (11)
Erik Gustafsson (1 Way Contract) $3,900,000 (2)
Bowen Byram (1 Way Contract) $3,850,000 (1)
Gabriel Vilardi (1 Way Contract) $3,437,500 (1)
Kyle Palmieri (1 Way Contract) $3,000,000 (2)
Brandon Halverson $2,500,000 (3)
Alexandre Texier $2,100,000 (3)
Nico Sturm (1 Way Contract) $2,000,000 (1)
Mason Marchment $2,000,000 (1)
Ryan Poehling $1,900,000 (3)
Alexey Toropchenko $1,250,000 (1)
Brett Leason $1,050,000 (1)
Pavel Mintyukov $918,333 (3)
Marco Rossi $863,334 (1)
Jonah Gadjovich (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $775,000
Total Pro Players21
Salary Commitment
Year 21 : $72,660,834
Year 22 : $52,543,333
Year 23 : $45,643,333
Year 24 : $32,475,000
Salary Average Commitment
Year 21 : $72,660,834
Year 22 : $52,543,333
Year 23 : $45,643,333
Year 24 : $32,475,000
Salary Cap with 1 Way Contract
Year 21 : $72,660,834
Year 22 : $52,543,333
Year 23 : $45,643,333
Year 24 : $32,475,000

Farm Players Salaries

Filip Zadina $182,500 (2)
Lawrence Pilut $150,000 (1)
Juuso Riikola $150,000 (1)
Rafael Harvey-Pinard $110,000 (1)
Jonatan Berggren $92,500 (1)
William Wallinder $92,500 (3)
Ryan Ufko $92,500 (5)
Lukas Dragicevic $92,333 (5)
Alex Laferriere $87,500 (1)
Viktor Neuchev $87,000 (3)
Tristan Lennox $86,750 (3)
Alex Jefferies $86,750 (1)
Hendrix Lapierre $86,333 (1)
Hugo Ollas $85,500 (3)
Jaydon Dureau $84,167 (1)
James Malatesta $84,167 (3)
Frank Nazar $83,833 (5)
Judd Caufield $83,750 (1)
Eemil Viro $82,833 (1)
Markus Niemelainen $77,500 (1)
Marcel Marcel $77,500 (1)
Will Bitten $77,500 (1)
Sam Hentges $77,500 (1)
Jake Wise $77,500 (1)
MacKenzie Entwistle $77,500 (1)
Jack Studnicka $77,500 (1)
Nicolas Beaudin $77,500 (1)
Patrick Harper $77,500 (1)
Nicholas Abruzzese $77,500 (1)
Dylan Coghlan $77,500 (1)
Jack LaFontaine $77,500 (1)
Shane Bowers $77,500 (4)
Total Farm Players32
Salary Commitment
Year 21 : $2,908,416
Year 22 : $964,583
Year 23 : $782,083
Year 24 : $346,166
Salary Average Commitment
Year 21 : $2,908,416
Year 22 : $964,583
Year 23 : $782,083
Year 24 : $346,166

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 6000 - $103 - 0 - 0.00%
Level 2: 5000 - $74 - 0 - 0.00%
Level 3: 2000 - $44 - 0 - 0.00%
Level 4: 3879 - $34 - 0 - 0.00%
Luxury : 930 - $228 - 0 - 0.00%
Total Capacity :17809

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,022,583
Farm Players Total Salaries$2,337,257
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$698,195
Pro Estimated Expenses$87,972,570
Farm Remaining Season Days128
Farm Expenses Per Days$18,260
Farm Estimated Expenses$2,337,280
Estimated Season Expenses$90,309,850
Estimated Season Salary Cap$87,022,530
Estimate Under Maximum Salary Cap of $95,500,000$8,477,470
Estimate Over Minimum Salary Cap of $70,600,000 $16,422,530
Current Bank Account$243,265,973
Projected Bank Account$152,956,123

Pro Players Salaries

Mathew Barzal (1 Way Contract) $9,150,000 (14)
Steven Stamkos (1 Way Contract) $8,000,000 (7)
Anze Kopitar (1 Way Contract) $7,500,000 (3)
Noah Hanifin (1 Way Contract) $7,350,000 (16)
Tomas Hertl (1 Way Contract) $6,750,000 (5)
Brandon Hagel (1 Way Contract) $6,500,000 (15)
Charlie Coyle (1 Way Contract) $5,250,000 (2)
Tom Wilson (1 Way Contract) $5,166,667 (6)
Jakob Chychrun (1 Way Contract) $4,600,000 (2)
Philip Broberg (1 Way Contract) $4,580,917 (4)
-1 Way Contract Salary Cap : $4,580,917
Patrick Kane (1 Way Contract) $4,000,000 (1)
Alexandar Georgiev (1 Way Contract) $3,400,000 (2)
Brayden McNabb $2,850,000 (1)
Zach Whitecloud $2,750,000 (2)
Pyotr Kochetkov $2,000,000 (6)
Vincent Desharnais $2,000,000 (1)
Jack McBain $1,500,000 (2)
Derek Grant $1,125,000 (4)
Alex Chiasson $999,999 (2)
Zach Bogosian $775,000 (4)
Jan Rutta $775,000 (4)
Total Pro Players21
Salary Commitment
Year 21 : $87,022,583
Year 22 : $78,172,583
Year 23 : $59,672,584
Year 24 : $52,172,584
Salary Average Commitment
Year 21 : $81,235,084
Year 22 : $72,385,084
Year 23 : $53,885,085
Year 24 : $46,385,085
Salary Cap with 1 Way Contract
Year 21 : $87,022,583
Year 22 : $78,172,583
Year 23 : $59,672,584
Year 24 : $52,172,584

Farm Players Salaries

Aku Raty $135,000 (5)
Aatu Raty $92,500 (5)
Drew Helleson $92,500 (1)
Jonathan Lekkerimaki $91,833 (5)
Matt Maggio $87,000 (4)
Maxwell Crozier $86,750 (3)
Chase Stillman $86,333 (4)
Tyce Thompson $85,000 (3)
Isaiah Saville $84,967 (1)
Rory Kerins $84,667 (2)
Mason Millman $81,833 (1)
Brandon Coe $81,373 (1)
Nikolas Matinpalo $80,167 (5)
Samuel Bolduc $80,000 (1)
Fedor Gordeev $79,167 (1)
Gabriel Fortier $78,167 (1)
Alex Goligoski $77,500 (1)
Gage Goncalves $77,500 (2)
Liam O'Brien $77,500 (3)
Philippe Desrosiers $77,500 (4)
Justin Holl $77,500 (3)
Benjamin King $77,500 (1)
Cam Dineen $77,500 (3)
Michal Teply $77,500 (4)
Travis Boyd $77,500 (1)
Joel L'Esperance $77,500 (1)
Markus Ruusu $77,500 (2)
Austin Watson $77,500 (3)
Total Farm Players28
Salary Commitment
Year 21 : $2,337,257
Year 22 : $1,449,250
Year 23 : $1,209,583
Year 24 : $727,833
Salary Average Commitment
Year 21 : $2,337,257
Year 22 : $1,449,250
Year 23 : $1,209,583
Year 24 : $727,833

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $180 - 0 - 0.00%
Level 2: 5000 - $145 - 0 - 0.00%
Level 3: 2000 - $75 - 0 - 0.00%
Level 4: 4204 - $55 - 0 - 0.00%
Luxury : 940 - $400 - 0 - 0.00%
Total Capacity :18144

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$61,115,408
Farm Players Total Salaries$2,623,868
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$492,583
Pro Estimated Expenses$62,065,458
Farm Remaining Season Days128
Farm Expenses Per Days$20,499
Farm Estimated Expenses$2,623,872
Estimated Season Expenses$64,689,330
Estimated Season Salary Cap$61,115,418
Estimate Under Maximum Salary Cap of $95,500,000$34,384,582
Estimate Over Minimum Salary Cap of $70,600,000 -$9,484,582
Current Bank Account$408,402,034
Projected Bank Account$343,712,704

Pro Players Salaries

Owen Power (1 Way Contract) $8,350,000 (14)
Torey Krug (1 Way Contract) $6,500,000 (6)
Quinton Byfield (1 Way Contract) $6,250,000 (10)
Jonas Brodin (1 Way Contract) $6,000,000 (8)
Brock Nelson (1 Way Contract) $6,000,000 (2)
Jordan Binnington (1 Way Contract) $6,000,000 (6)
Nick Schmaltz (1 Way Contract) $5,850,000 (4)
Jordan Greenway (1 Way Contract) $3,000,000 (2)
Pierre Engvall (1 Way Contract) $3,000,000 (11)
Isac Lundestrom $1,500,000 (2)
Jesse Puljujarvi $1,339,575 (2)
Juraj Slafkovsky $950,000 (1)
Tyler Boucher $863,333 (4)
Justus Annunen $837,500 (4)
Matthew Kessel $800,000 (3)
Phil Di Giuseppe $775,000 (4)
Dillon Heatherington (1 Way Contract) $775,000 (3)
Mark Giordano $775,000 (3)
Max Gildon $775,000 (3)
Justin Braun $775,000 (3)
Total Pro Players20
Salary Commitment
Year 21 : $61,115,408
Year 22 : $60,165,408
Year 23 : $48,325,833
Year 24 : $44,425,833
Salary Average Commitment
Year 21 : $61,115,408
Year 22 : $60,165,408
Year 23 : $48,325,833
Year 24 : $44,425,833
Salary Cap with 1 Way Contract
Year 21 : $61,115,408
Year 22 : $60,165,408
Year 23 : $48,325,833
Year 24 : $44,425,833

Farm Players Salaries

Arttu Ruotsalainen $150,000 (1)
Johan Sodergran $100,000 (1)
Alex Cotton $100,000 (1)
Samuel Laberge $92,500 (3)
Paul Ludwinski $90,000 (5)
Mikael Pyyhtia $89,750 (2)
Trevor Kuntar $86,750 (2)
Evan Nause $86,417 (3)
Mikey Milne $86,167 (1)
Tyler Angle $85,033 (1)
Topias Vilen $83,667 (4)
Riley Kidney $83,667 (4)
Daniel Zhilkin $83,167 (4)
Jakub Brebenec $82,833 (4)
Artem Grushnikov $81,417 (4)
Matthew Hellickson $80,000 (1)
Tanner Laczynski $77,500 (4)
Veeti Vainio $77,500 (3)
Spencer Smallman $77,500 (4)
Antoine Bibeau $77,500 (2)
Bear Hughes $77,500 (1)
Brandon Biro $77,500 (3)
Louis Domingue $77,500 (2)
Milos Kelemen $77,500 (1)
Keean Washkurak $77,500 (1)
Simon Lundmark $77,500 (2)
Maksim Sushko $77,500 (1)
Mattias Norlinder $77,500 (4)
Andre Lee $77,500 (4)
Keith Kinkaid $77,500 (3)
Derrick Pouliot $77,500 (3)
Total Farm Players31
Salary Commitment
Year 21 : $2,623,868
Year 22 : $1,712,668
Year 23 : $1,303,668
Year 24 : $814,751
Salary Average Commitment
Year 21 : $2,623,868
Year 22 : $1,712,668
Year 23 : $1,303,668
Year 24 : $814,751

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2032 - $35 - 0 - 0.00%
Level 4: 4550 - $25 - 0 - 0.00%
Luxury : 950 - $200 - 0 - 0.00%
Total Capacity :18532

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$70,600,000
Farm Players Total Salaries$2,415,083
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$3,800,000
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$567,857
Pro Estimated Expenses$71,549,982
Farm Remaining Season Days128
Farm Expenses Per Days$18,868
Farm Estimated Expenses$2,415,104
Estimated Season Expenses$73,965,086
Estimated Season Salary Cap$74,399,942
Estimate Under Maximum Salary Cap of $95,500,000$21,100,058
Estimate Over Minimum Salary Cap of $70,600,000 $3,799,942
Current Bank Account$93,164,537
Projected Bank Account$19,199,451

Pro Players Salaries

Jacob Trouba (1 Way Contract) $8,000,000 (3)
Josh Norris (1 Way Contract) $7,950,000 (11)
Connor Clifton (1 Way Contract) $6,300,000 (2)
Egor Zamula (1 Way Contract) $6,250,000 (2)
Thomas Harley (1 Way Contract) $4,000,000 (2)
Alex Iafallo (1 Way Contract) $4,000,000 (1)
Steven Fogarty (1 Way Contract) $3,939,999 (1)
Austin Wagner (1 Way Contract) $3,700,000 (1)
-1 Way Contract Salary Cap : $3,700,000
Zachary Leslie (1 Way Contract) $3,700,000 (1)
-1 Way Contract Salary Cap : $3,700,000
Laurent Dauphin (1 Way Contract) $3,480,000 (1)
Mike Hoffman (1 Way Contract) $3,480,000 (1)
Kirby Dach (1 Way Contract) $3,362,500 (3)
Mackenzie Blackwood $2,350,000 (1)
Oskar Sundqvist $2,000,000 (1)
Lukas Reichel $1,200,000 (2)
Brock Faber $925,000 (2)
Zachary Fucale $900,000 (1)
Mason McTavish $894,167 (2)
Simon Edvinsson $894,167 (4)
Tyson Foerster $863,334 (2)
Jake Neighbours $835,833 (1)
Jacob Bryson $800,000 (1)
Vinni Lettieri $775,000 (1)
Total Pro Players23
Salary Commitment
Year 21 : $70,600,000
Year 22 : $40,639,168
Year 23 : $20,206,667
Year 24 : $8,844,167
Salary Average Commitment
Year 21 : $70,600,000
Year 22 : $40,639,168
Year 23 : $20,206,667
Year 24 : $8,844,167
Salary Cap with 1 Way Contract
Year 21 : $70,600,000
Year 22 : $40,639,168
Year 23 : $20,206,667
Year 24 : $8,844,167

Farm Players Salaries

Cole McWard $125,000 (2)
Stephen Halliday $95,000 (3)
Landon Slaggert $95,000 (5)
Alexi Kolosov $92,500 (3)
Drew Commesso $92,500 (4)
Marco Kasper $91,833 (4)
Joakim Kemell $91,833 (4)
Joel Blomqvist $88,667 (4)
Daniel Torgersson $86,750 (2)
Ville Ottavainen $86,750 (4)
Zachary Bolduc $86,333 (4)
Noel Gunler $86,250 (2)
Alexander Kisakov $85,917 (2)
Cross Hanas $85,917 (2)
Gavin White $85,750 (4)
Zach Dean $85,250 (4)
Josh Bloom $83,667 (4)
Daemon Hunt $82,833 (2)
Donovan Sebrango $82,833 (2)
Vincent Iorio $81,417 (4)
Roman Schmidt $80,583 (3)
Andrew Poturalski $77,500 (2)
Liam Ohgren $77,500 (3)
Anders Bjork $77,500 (2)
Jack Gorniak $77,500 (1)
Mikhail Abramov $77,500 (1)
Nikita Soshnikov $77,500 (1)
Riley Nash $77,500 (1)
Total Farm Players28
Salary Commitment
Year 21 : $2,415,083
Year 22 : $2,105,083
Year 23 : $1,314,583
Year 24 : $969,000
Salary Average Commitment
Year 21 : $2,415,083
Year 22 : $2,105,083
Year 23 : $1,314,583
Year 24 : $969,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - $193 - 0 - 0.00%
Level 2: 5000 - $97 - 0 - 0.00%
Level 3: 2000 - $64 - 0 - 0.00%
Level 4: 5665 - $56 - 0 - 0.00%
Luxury : 850 - $302 - 0 - 0.00%
Total Capacity :19515

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$77,159,997
Farm Players Total Salaries$3,412,333
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$5,262,500
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$619,921
Pro Estimated Expenses$78,110,046
Farm Remaining Season Days128
Farm Expenses Per Days$26,659
Farm Estimated Expenses$3,412,352
Estimated Season Expenses$81,522,398
Estimated Season Salary Cap$82,422,506
Estimate Under Maximum Salary Cap of $95,500,000$13,077,494
Estimate Over Minimum Salary Cap of $70,600,000 $11,822,506
Current Bank Account$59,132,539
Projected Bank Account($22,389,859)

Pro Players Salaries

Adam Erne (1 Way Contract) $15,500,000 (1)
Darnell Nurse (1 Way Contract) $9,250,000 (4)
Semyon Varlamov (1 Way Contract) $6,000,000 (2)
Erik Cernak (1 Way Contract) $5,200,000 (14)
Nikita Zadorov (1 Way Contract) $5,000,000 (8)
Trevor Moore (1 Way Contract) $4,200,000 (6)
Parker Kelly (1 Way Contract) $3,750,000 (2)
Jake Walman (1 Way Contract) $3,400,000 (2)
Jordan Martinook (1 Way Contract) $3,050,000 (5)
Eetu Luostarinen (1 Way Contract) $3,000,000 (4)
Mark Jankowski $2,999,999 (2)
Nicolas Aube-Kubel $2,999,999 (2)
Joel Kiviranta $2,999,999 (2)
Nino Niederreiter (1 Way Contract) $2,960,000 (5)
Jake Bean $1,750,000 (2)
Kevin Stenlund $1,200,000 (2)
Jimmy Vesey $800,000 (2)
Travis Dermott $775,000 (2)
Josh Leivo $775,000 (1)
Jesper Boqvist $775,000 (1)
Calvin Pickard $775,000 (1)
Total Pro Players21
Salary Commitment
Year 21 : $77,159,997
Year 22 : $59,334,997
Year 23 : $32,660,000
Year 24 : $32,660,000
Salary Average Commitment
Year 21 : $75,389,997
Year 22 : $57,564,997
Year 23 : $30,890,000
Year 24 : $30,890,000
Salary Cap with 1 Way Contract
Year 21 : $77,159,997
Year 22 : $59,334,997
Year 23 : $32,660,000
Year 24 : $32,660,000

Farm Players Salaries

Philippe Myers $300,000 (2)
Alex Barre-Boulet $300,000 (4)
Klim Kostin $200,000 (1)
Pierrick Dube $112,500 (3)
Mitchell Weeks $95,000 (4)
Jeff Malott $95,000 (4)
Nico Myatovic $95,000 (2)
Jack Millar $95,000 (4)
Avery Hayes $95,000 (4)
Justin Hryckowian $95,000 (4)
Wyatt Aamodt $95,000 (4)
Arttu Hyry $95,000 (4)
Isak Rosen $89,417 (4)
Victor Mancini $87,000 (3)
Ryan O'Rourke $85,583 (1)
Maximus Wanner $82,833 (4)
Taylor Ward $77,500 (3)
Brian Halonen $77,500 (3)
Riley Barber $77,500 (1)
Ian Mitchell $77,500 (1)
Nate Schnarr $77,500 (1)
Tommy Miller $77,500 (3)
Jimmy Huntington $77,500 (3)
Peetro Seppala $77,500 (3)
Nick Swaney $77,500 (1)
Ethen Frank $77,500 (3)
Michael Dipietro $77,500 (1)
Alex Limoges $77,500 (3)
Philip Kemp $77,500 (2)
Keaton Thompson $77,500 (1)
Kole Lind $77,500 (1)
Kaden Fulcher $77,500 (1)
Daniil Chechelev $77,500 (1)
Anthony Angello $77,500 (1)
Total Farm Players34
Salary Commitment
Year 21 : $3,412,333
Year 22 : $2,351,750
Year 23 : $1,879,250
Year 24 : $1,137,250
Salary Average Commitment
Year 21 : $3,412,333
Year 22 : $2,351,750
Year 23 : $1,879,250
Year 24 : $1,137,250

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 5000 - $150 - 0 - 0.00%
Level 3: 2000 - $100 - 0 - 0.00%
Level 4: 4507 - $75 - 0 - 0.00%
Luxury : 840 - $400 - 0 - 0.00%
Total Capacity :18347

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$63,405,834
Farm Players Total Salaries$2,670,467
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$9,500,000
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$510,761
Pro Estimated Expenses$64,355,886
Farm Remaining Season Days128
Farm Expenses Per Days$20,863
Farm Estimated Expenses$2,670,464
Estimated Season Expenses$67,026,350
Estimated Season Salary Cap$72,905,846
Estimate Under Maximum Salary Cap of $95,500,000$22,594,154
Estimate Over Minimum Salary Cap of $70,600,000 $2,305,846
Current Bank Account$306,285,007
Projected Bank Account$239,258,657

Pro Players Salaries

Jake Sanderson (1 Way Contract) $8,050,000 (15)
John Gibson (1 Way Contract) $6,400,000 (5)
Casey Mittelstadt (1 Way Contract) $5,750,000 (5)
Joel Farabee (1 Way Contract) $5,000,000 (7)
Alexandre Carrier (1 Way Contract) $5,000,000 (3)
Dougie Hamilton (1 Way Contract) $4,500,000 (8)
Dawson Mercer (1 Way Contract) $4,000,000 (6)
Jake Oettinger (1 Way Contract) $4,000,000 (1)
Cody Ceci (1 Way Contract) $3,500,001 (4)
Anthony Mantha (1 Way Contract) $3,500,000 (2)
Tyler Myers (1 Way Contract) $3,000,000 (6)
Noah Cates $2,625,000 (1)
Morgan Geekie $2,000,000 (1)
Logan Cooley $950,000 (4)
Lucas Raymond $925,000 (1)
William Eklund $894,167 (2)
Conor Geekie $886,666 (4)
Arthur Kaliyev $825,000 (2)
Jaycob Megna $800,000 (3)
Joel Edmundson $800,000 (3)
Total Pro Players20
Salary Commitment
Year 21 : $63,405,834
Year 22 : $53,855,834
Year 23 : $48,636,667
Year 24 : $42,036,667
Salary Average Commitment
Year 21 : $60,337,084
Year 22 : $50,787,084
Year 23 : $45,617,917
Year 24 : $39,017,917
Salary Cap with 1 Way Contract
Year 21 : $63,405,834
Year 22 : $53,855,834
Year 23 : $48,636,667
Year 24 : $42,036,667

Farm Players Salaries

Kent Johnson $180,000 (6)
Nolan Patrick $120,000 (1)
Hunter McDonald $95,000 (3)
Gavin Brindley $95,000 (5)
Rutger McGroarty $95,000 (6)
Matt Savoie $92,500 (5)
David Jiricek $91,833 (4)
Nick Lardis $89,667 (5)
Luca Cagnoni $89,500 (6)
Kristian Vesalainen $89,417 (1)
Serron Noel $89,417 (1)
Cayden Primeau $89,000 (2)
Brad Lambert $88,667 (5)
Brandt Clarke $86,333 (5)
Fabian Lysell $86,333 (3)
Jesper Vikman $85,800 (3)
Olof Lindbom $85,500 (1)
Francesco Pinelli $84,500 (3)
Martin Chromiak $82,000 (1)
Bokondji Imama $80,000 (3)
Dmitri Samorukov $77,500 (1)
Tyler Benson $77,500 (2)
Victor Mete $77,500 (1)
Maxime Lajoie $77,500 (1)
Hardy Haman Aktell $77,500 (1)
Kyle Capobianco $77,500 (3)
Jan Bednar $77,500 (1)
Jonathan Gruden $77,500 (3)
Jett Woo $77,500 (1)
Drake Caggiula $77,500 (2)
Total Farm Players30
Salary Commitment
Year 21 : $2,670,467
Year 22 : $1,739,133
Year 23 : $1,495,133
Year 24 : $908,500
Salary Average Commitment
Year 21 : $2,670,467
Year 22 : $1,739,133
Year 23 : $1,495,133
Year 24 : $908,500

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 5330 - $24 - 0 - 0.00%
Luxury : 920 - $200 - 0 - 0.00%
Total Capacity :19250

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$75,691,666
Farm Players Total Salaries$2,279,250
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$608,267
Pro Estimated Expenses$76,641,642
Farm Remaining Season Days128
Farm Expenses Per Days$17,807
Farm Estimated Expenses$2,279,296
Estimated Season Expenses$78,920,938
Estimated Season Salary Cap$75,691,728
Estimate Under Maximum Salary Cap of $95,500,000$19,808,272
Estimate Over Minimum Salary Cap of $70,600,000 $5,091,728
Current Bank Account$54,387,656
Projected Bank Account($24,533,282)

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $10,000,000 (4)
Tyler Seguin (1 Way Contract) $9,850,000 (6)
Seth Jones (1 Way Contract) $9,500,000 (3)
MacKenzie Weegar (1 Way Contract) $6,250,000 (14)
Travis Sanheim (1 Way Contract) $6,250,000 (5)
Jaden Schwartz (1 Way Contract) $5,500,000 (4)
Yanni Gourde (1 Way Contract) $5,166,666 (2)
Jason Zucker (1 Way Contract) $4,750,000 (4)
Mikey Anderson (1 Way Contract) $4,125,000 (14)
Scott Mayfield (1 Way Contract) $3,500,000 (12)
Dan Vladar $2,200,000 (2)
Andreas Englund $1,250,000 (3)
Christian Fischer $1,125,000 (2)
Mitchell Chaffee $800,000 (3)
Cole Smith $775,000 (3)
Noel Acciari $775,000 (3)
Ryan Lomberg $775,000 (3)
Kevin Labanc (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $775,000
Sam Carrick $775,000 (3)
Scott Harrington $775,000 (3)
Samuel Blais $775,000 (3)
Total Pro Players21
Salary Commitment
Year 21 : $75,691,666
Year 22 : $75,691,666
Year 23 : $66,425,000
Year 24 : $50,225,000
Salary Average Commitment
Year 21 : $69,773,204
Year 22 : $69,773,204
Year 23 : $60,506,538
Year 24 : $45,856,538
Salary Cap with 1 Way Contract
Year 21 : $75,691,666
Year 22 : $75,691,666
Year 23 : $66,425,000
Year 24 : $50,225,000

Farm Players Salaries

Ben Meyers $95,000 (5)
Leo Loof $86,750 (4)
Stanislav Svozil $82,500 (4)
Matthew Berlin $77,500 (3)
Jesper Froden $77,500 (3)
Angus Crookshank $77,500 (2)
Anthony Richard $77,500 (3)
Austin Osmanski $77,500 (3)
Christian Wolanin $77,500 (3)
Austin Strand $77,500 (3)
Callahan Burke $77,500 (1)
Mason Primeau $77,500 (3)
Grant Hutton $77,500 (3)
Hayden Hodgson $77,500 (3)
Jiri Smejkal $77,500 (3)
Dustin Tokarski $77,500 (3)
Joel Teasdale $77,500 (3)
Nick DeSimone $77,500 (3)
Hunter Drew $77,500 (3)
Wade Allison $77,500 (3)
Waltteri Merela $77,500 (3)
Matthew Wedman $77,500 (4)
Turner Elson $77,500 (4)
Jack Malone $77,500 (4)
Adam Brooks $77,500 (3)
Cole Fonstad $77,500 (2)
Kole Sherwood $77,500 (3)
Michael Hutchinson $77,500 (1)
Nick Ritchie $77,500 (3)
Total Farm Players29
Salary Commitment
Year 21 : $2,279,250
Year 22 : $2,124,250
Year 23 : $1,969,250
Year 24 : $496,750
Salary Average Commitment
Year 21 : $1,659,250
Year 22 : $1,504,250
Year 23 : $1,349,250
Year 24 : $496,750

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $136 - 0 - 0.00%
Level 2: 5000 - $73 - 0 - 0.00%
Level 3: 2000 - $44 - 0 - 0.00%
Level 4: 4300 - $33 - 0 - 0.00%
Luxury : 930 - $251 - 0 - 0.00%
Total Capacity :18230

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$76,927,666
Farm Players Total Salaries$2,575,501
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$618,077
Pro Estimated Expenses$77,877,702
Farm Remaining Season Days128
Farm Expenses Per Days$20,121
Farm Estimated Expenses$2,575,488
Estimated Season Expenses$80,453,190
Estimated Season Salary Cap$76,927,662
Estimate Under Maximum Salary Cap of $95,500,000$18,572,338
Estimate Over Minimum Salary Cap of $70,600,000 $6,327,662
Current Bank Account$125,221,850
Projected Bank Account$44,768,660

Pro Players Salaries

Cam Atkinson (1 Way Contract) $8,875,000 (2)
Sean Couturier (1 Way Contract) $7,750,000 (3)
Jake Guentzel (1 Way Contract) $7,045,000 (6)
Brad Marchand (1 Way Contract) $6,125,000 (2)
Philipp Grubauer (1 Way Contract) $5,900,000 (6)
Adam Pelech (1 Way Contract) $5,750,000 (9)
Jonathan Marchessault (1 Way Contract) $5,500,000 (10)
Ondrej Palat (1 Way Contract) $5,300,000 (2)
Robin Lehner (1 Way Contract) $5,000,000 (2)
-1 Way Contract Salary Cap : $5,000,000
Barclay Goodrow (1 Way Contract) $3,641,667 (5)
Ivan Fedotov (1 Way Contract) $3,275,000 (3)
Tye Kartye $2,999,999 (2)
Josh Archibald $1,541,000 (1)
Sam Malinski $1,500,000 (2)
Peyton Krebs $1,450,000 (4)
Scott Perunovich $1,150,000 (2)
Ben Hutton $975,000 (1)
Kaedan Korczak $825,000 (4)
Dominic Toninato $775,000 (2)
Anton Stralman $775,000 (4)
Brett Ritchie $775,000 (1)
Total Pro Players21
Salary Commitment
Year 21 : $76,927,666
Year 22 : $73,636,666
Year 23 : $41,911,667
Year 24 : $30,886,667
Salary Average Commitment
Year 21 : $75,932,666
Year 22 : $72,641,666
Year 23 : $40,916,667
Year 24 : $29,891,667
Salary Cap with 1 Way Contract
Year 21 : $76,927,666
Year 22 : $73,636,666
Year 23 : $41,911,667
Year 24 : $30,886,667

Farm Players Salaries

Dillon Dube $230,000 (1)
Vadin Zherenko $84,667 (5)
Karel Plasek $84,667 (1)
Brett Harrison $83,667 (3)
Chase Lang $77,500 (2)
Dawson Barteaux $77,500 (4)
Mitchell Hoelscher $77,500 (4)
Blake Hillman $77,500 (2)
Jean-Sebastien Dea $77,500 (2)
Aleksi Heponiemi $77,500 (2)
Alexandre Fortin $77,500 (2)
Cole Bardreau $77,500 (1)
Mason Geertsen $77,500 (4)
Givani Smith $77,500 (2)
Buddy Robinson $77,500 (2)
Connor Hobbs $77,500 (2)
Dmitri Semykin $77,500 (4)
Josh Anderson (D) $77,500 (1)
Connor Mackey $77,500 (3)
Aaron Dell $77,500 (4)
Jack Becker $77,500 (2)
Hubert Labrie $77,500 (4)
Cole Krygier $77,500 (4)
Jasper Weatherby $77,500 (2)
Ryan Murray $77,500 (4)
Kyle Jackson $77,500 (1)
Rem Pitlick $77,500 (4)
Axel Jonsson-Fjallby $77,500 (4)
Nolan Stevens $77,500 (2)
Dennis Cholowski $77,500 (4)
Cory Conacher $77,500 (4)
Total Farm Players31
Salary Commitment
Year 21 : $2,575,501
Year 22 : $2,028,334
Year 23 : $1,175,834
Year 24 : $1,014,667
Salary Average Commitment
Year 21 : $2,575,501
Year 22 : $2,028,334
Year 23 : $1,175,834
Year 24 : $1,014,667

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 5000 - $92 - 0 - 0.00%
Level 3: 2000 - $65 - 0 - 0.00%
Level 4: 4014 - $59 - 0 - 0.00%
Luxury : 940 - $320 - 0 - 0.00%
Total Capacity :17954

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$93,489,429
Farm Players Total Salaries$3,620,028
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$749,519
Pro Estimated Expenses$94,439,394
Farm Remaining Season Days128
Farm Expenses Per Days$28,281
Farm Estimated Expenses$3,619,968
Estimated Season Expenses$98,059,362
Estimated Season Salary Cap$93,489,480
Estimate Under Maximum Salary Cap of $95,500,000$2,010,520
Estimate Over Minimum Salary Cap of $70,600,000 $22,889,480
Current Bank Account$214,989,267
Projected Bank Account$116,929,905

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (4)
Matthew Tkachuk (1 Way Contract) $9,500,000 (11)
Jared Spurgeon (1 Way Contract) $7,575,000 (3)
Claude Giroux (1 Way Contract) $6,500,000 (1)
Kris Letang (1 Way Contract) $6,100,000 (5)
Tyler Toffoli (1 Way Contract) $6,000,000 (8)
Bryan Rust (1 Way Contract) $5,125,000 (4)
Juuse Saros (1 Way Contract) $5,000,000 (2)
Drake Batherson (1 Way Contract) $4,975,000 (6)
Pierre-Luc Dubois (1 Way Contract) $4,250,000 (6)
Ryan Hartman (1 Way Contract) $4,000,000 (5)
Filip Gustavsson (1 Way Contract) $3,600,000 (2)
Ryan Graves (1 Way Contract) $3,550,000 (2)
William Borgen (1 Way Contract) $3,300,000 (3)
Carson Soucy (1 Way Contract) $3,250,000 (2)
Yakov Trenin (1 Way Contract) $3,076,072 (4)
Frank Vatrano (1 Way Contract) $2,445,500 (2)
Juuso Valimaki $2,000,000 (4)
JT Compher $800,000 (1)
Callan Foote $800,000 (1)
Total Pro Players20
Salary Commitment
Year 21 : $93,489,429
Year 22 : $85,389,429
Year 23 : $67,543,929
Year 24 : $56,668,929
Salary Average Commitment
Year 21 : $93,489,429
Year 22 : $85,389,429
Year 23 : $67,543,929
Year 24 : $56,668,929
Salary Cap with 1 Way Contract
Year 21 : $93,489,429
Year 22 : $85,389,429
Year 23 : $67,543,929
Year 24 : $56,668,929

Farm Players Salaries

Isaac Poulter $125,000 (3)
Blade Jenkins $125,000 (2)
Damien Giroux $125,000 (2)
Parker Ford $125,000 (3)
Alexandre Doucet $125,000 (3)
Tyler Wall $100,000 (2)
Adam Klapka $100,000 (3)
Jake Livingstone $100,000 (3)
Jermaine Loewen $100,000 (2)
Isaac Ratcliffe $100,000 (2)
Nikita Tolopilo $100,000 (3)
Mike McCarron $98,000 (2)
Haydn Fleury $95,000 (4)
Tyler Madden $92,500 (4)
Michael Karow $92,500 (4)
Ty Smith $92,500 (4)
Carson Meyer $92,500 (4)
Tyler Kleven $91,667 (2)
Jacob Lucchini $90,000 (3)
Uvis Balinskis $90,000 (3)
Eetu Liukas $86,750 (1)
Gavin Hain $86,583 (5)
Noah Warren $86,500 (3)
Tyrel Bauer $85,000 (2)
Ethan Samson $84,667 (3)
Samuel Savoie $84,667 (3)
Grant Mismash $84,250 (1)
Daylan Kuefler $84,000 (3)
Tanner Dickinson $82,667 (1)
Greg Meireles $82,611 (5)
Justin Robidas $82,500 (2)
Matthew Phillips $82,500 (4)
Jack Matier $80,167 (3)
Miles Wood $80,000 (1)
Patrick Guay $77,500 (1)
Brandon Baddock $77,500 (1)
Josh Mahura $77,500 (1)
Marat Khusnutdinov $77,500 (1)
Arnaud Durandeau $77,500 (1)
Total Farm Players39
Salary Commitment
Year 21 : $3,620,029
Year 22 : $2,898,862
Year 23 : $1,991,695
Year 24 : $716,694
Salary Average Commitment
Year 21 : $3,620,029
Year 22 : $2,898,862
Year 23 : $1,991,695
Year 24 : $716,694

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 5000 - $125 - 0 - 0.00%
Level 3: 2000 - $75 - 0 - 0.00%
Level 4: 7402 - $40 - 0 - 0.00%
Luxury : 900 - $380 - 0 - 0.00%
Total Capacity :21302

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$79,457,023
Farm Players Total Salaries$2,629,560
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$638,151
Pro Estimated Expenses$80,407,026
Farm Remaining Season Days128
Farm Expenses Per Days$20,543
Farm Estimated Expenses$2,629,504
Estimated Season Expenses$83,036,530
Estimated Season Salary Cap$79,456,986
Estimate Under Maximum Salary Cap of $95,500,000$16,043,014
Estimate Over Minimum Salary Cap of $70,600,000 $8,856,986
Current Bank Account$221,837,784
Projected Bank Account$138,801,254

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $9,250,000 (1)
Ilya Sorokin (1 Way Contract) $8,250,000 (14)
Kevin Fiala (1 Way Contract) $7,875,000 (9)
Brandon Montour (1 Way Contract) $7,142,857 (12)
Troy Terry (1 Way Contract) $7,000,000 (11)
Chris Kreider (1 Way Contract) $6,500,000 (6)
Josh Morrissey (1 Way Contract) $6,500,000 (8)
Phillip Danault (1 Way Contract) $5,500,000 (5)
Max Domi (1 Way Contract) $3,000,000 (2)
Matt Duchene (1 Way Contract) $3,000,000 (1)
Barrett Hayton $2,650,000 (4)
Antti Raanta $2,500,000 (1)
Alexander Romanov $2,500,000 (2)
Jake Evans $1,700,000 (2)
Kyle Burroughs $1,500,000 (1)
Leo Carlsson $950,000 (4)
Zach Benson $950,000 (4)
Luke Hughes $925,000 (2)
Jayden Struble $900,833 (5)
Kaiden Guhle $863,333 (1)
Total Pro Players20
Salary Commitment
Year 21 : $79,457,023
Year 22 : $62,343,690
Year 23 : $54,218,690
Year 24 : $54,218,690
Salary Average Commitment
Year 21 : $79,457,023
Year 22 : $62,343,690
Year 23 : $54,218,690
Year 24 : $54,218,690
Salary Cap with 1 Way Contract
Year 21 : $79,457,023
Year 22 : $62,343,690
Year 23 : $54,218,690
Year 24 : $54,218,690

Farm Players Salaries

Jujhar Khaira $125,000 (2)
Logan Stanley $125,000 (4)
Matthew Poitras $110,000 (3)
Callum Booth $100,000 (3)
Linus Soderstrom $100,000 (3)
Adam Huska $100,000 (3)
Filip Bystedt $91,833 (5)
Isaac Belliveau $87,500 (3)
Carson Lambos $86,333 (3)
Parker Bell $85,750 (3)
Jachym Kondelik $85,500 (1)
Sam Lipkin $85,167 (5)
Louis Crevier $85,033 (5)
Sawyer Mynio $83,833 (5)
Anttoni Honka $83,667 (1)
Joshua Roy $83,500 (5)
Joshua Davies $82,833 (5)
Jacob Melanson $82,611 (3)
Phillippe Daoust $82,167 (1)
Connor Corcoran $81,333 (1)
Will Butcher $80,000 (2)
William Lagesson $80,000 (2)
Tucker Poolman $80,000 (2)
Cole Koepke $77,500 (1)
Drake Rymsha $77,500 (1)
Cedric Pare $77,500 (1)
Matt Schmalz $77,500 (1)
John Leonard $77,500 (1)
Benoit-Olivier Groulx $77,500 (2)
Shane Eiserman $77,500 (1)
Total Farm Players30
Salary Commitment
Year 21 : $2,629,560
Year 22 : $1,831,893
Year 23 : $1,389,393
Year 24 : $637,199
Salary Average Commitment
Year 21 : $2,629,560
Year 22 : $1,831,893
Year 23 : $1,389,393
Year 24 : $637,199

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $130 - 0 - 0.00%
Level 2: 5000 - $70 - 0 - 0.00%
Level 3: 2000 - $45 - 0 - 0.00%
Level 4: 3213 - $40 - 0 - 0.00%
Luxury : 900 - $235 - 0 - 0.00%
Total Capacity :17113

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$90,600,040
Farm Players Total Salaries$4,037,250
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$4,250,000
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$726,984
Pro Estimated Expenses$91,599,984
Farm Remaining Season Days128
Farm Expenses Per Days$31,541
Farm Estimated Expenses$4,037,248
Estimated Season Expenses$95,637,232
Estimated Season Salary Cap$94,850,048
Estimate Under Maximum Salary Cap of $95,500,000$649,952
Estimate Over Minimum Salary Cap of $70,600,000 $24,250,048
Current Bank Account$114,615,598
Projected Bank Account$18,978,366

Pro Players Salaries

Alexander Ovechkin (1 Way Contract) $9,500,000 (4)
Andrei Vasilevskiy (1 Way Contract) $9,500,000 (4)
Robert Thomas (1 Way Contract) $8,125,000 (9)
Jason Robertson (1 Way Contract) $7,750,000 (4)
Morgan Rielly (1 Way Contract) $7,500,000 (3)
Rickard Rakell (1 Way Contract) $5,000,000 (2)
Sean Monahan (1 Way Contract) $4,500,000 (3)
Jake McCabe (1 Way Contract) $4,000,040 (2)
Brenden Dillon (1 Way Contract) $4,000,000 (3)
Radko Gudas (1 Way Contract) $4,000,000 (3)
Evan Bouchard (1 Way Contract) $3,900,000 (2)
Tyson Barrie (1 Way Contract) $3,500,000 (4)
-1 Way Contract Salary Cap : $3,500,000
Jesper Fast (1 Way Contract) $3,500,000 (4)
Evan Rodrigues (1 Way Contract) $3,000,000 (4)
Jake Allen $2,750,000 (1)
Brendan Smith $2,250,000 (4)
Calle Jarnkrok $2,100,000 (3)
Denis Malgin $2,000,000 (3)
Alec Martinez $1,500,000 (2)
Colin Blackwell $1,125,000 (3)
Urho Vaakanainen $1,100,000 (1)
Total Pro Players21
Salary Commitment
Year 21 : $90,600,040
Year 22 : $86,750,040
Year 23 : $72,350,000
Year 24 : $47,125,000
Salary Average Commitment
Year 21 : $89,865,040
Year 22 : $86,015,040
Year 23 : $71,615,000
Year 24 : $46,390,000
Salary Cap with 1 Way Contract
Year 21 : $90,600,040
Year 22 : $86,750,040
Year 23 : $72,350,000
Year 24 : $47,125,000

Farm Players Salaries

Pheonix Copley $275,000 (4)
Martin Jones $275,000 (4)
Logan Brown $275,000 (4)
Filip Cederqvist $275,000 (4)
Joe Veleno $227,500 (2)
Roland McKeown $150,000 (3)
Nick Leivermann $150,000 (4)
Colton White $125,000 (4)
Tanner Pearson $125,000 (2)
Noah Gregor $125,000 (3)
Cooper Marody $110,000 (4)
Oliver Wahlstrom $100,000 (1)
Seth Griffith $92,500 (3)
Zachary Uens $85,917 (1)
Dylan Roobroeck $85,000 (2)
Liam Kirk $81,333 (1)
Devin Shore $80,000 (2)
Collin Adams $80,000 (1)
Brett Lernout $80,000 (3)
Rocco Grimaldi $77,500 (2)
Jaden Lipinski $77,500 (1)
Aaron Irving $77,500 (1)
Jacob Leguerrier $77,500 (1)
Alex Kannok-Leipert $77,500 (1)
Ryan Shea $77,500 (1)
Garret Sparks $77,500 (3)
Calle Rosen $77,500 (3)
Connor Bunnaman $77,500 (1)
Patrick Moynihan $77,500 (1)
Frederik Gauthier $77,500 (2)
Karson Kuhlman $77,500 (3)
Gustav Olofsson $77,500 (3)
Chris Terry $77,500 (2)
Kenton Helgsen $77,500 (2)
Xavier Bernard $77,500 (1)
Total Farm Players35
Salary Commitment
Year 21 : $4,037,250
Year 22 : $3,070,000
Year 23 : $2,242,500
Year 24 : $1,485,000
Salary Average Commitment
Year 21 : $4,037,250
Year 22 : $3,070,000
Year 23 : $2,242,500
Year 24 : $1,485,000

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5514 - $140 - 0 - 0.00%
Level 2: 5000 - $87 - 0 - 0.00%
Level 3: 2000 - $57 - 0 - 0.00%
Level 4: 3000 - $52 - 0 - 0.00%
Luxury : 1000 - $272 - 0 - 0.00%
Total Capacity :16514

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,812,944
Farm Players Total Salaries$3,524,299
Coaches Total Salaries$1,700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$702,881
Pro Estimated Expenses$88,563,006
Farm Remaining Season Days128
Farm Expenses Per Days$27,534
Farm Estimated Expenses$3,524,352
Estimated Season Expenses$92,087,358
Estimated Season Salary Cap$87,812,928
Estimate Under Maximum Salary Cap of $95,500,000$7,687,072
Estimate Over Minimum Salary Cap of $70,600,000 $17,212,928
Current Bank Account$265,650,874
Projected Bank Account$173,563,516

Pro Players Salaries

Timo Meier (1 Way Contract) $8,800,000 (13)
Moritz Seider (1 Way Contract) $8,550,000 (14)
Seth Jarvis (1 Way Contract) $7,420,087 (16)
Matty Beniers (1 Way Contract) $7,142,857 (14)
Owen Tippett (1 Way Contract) $6,200,000 (16)
Jacob Markstrom (1 Way Contract) $6,000,000 (3)
Brett Pesce (1 Way Contract) $5,500,000 (12)
Jake DeBrusk (1 Way Contract) $5,500,000 (14)
Dylan Strome (1 Way Contract) $5,000,000 (8)
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (4)
Noah Dobson (1 Way Contract) $4,000,000 (1)
Ross Colton (1 Way Contract) $4,000,000 (4)
Ryan Donato (1 Way Contract) $3,500,000 (2)
Trevor van Riemsdyk (1 Way Contract) $3,000,000 (4)
Sam Lafferty $2,000,000 (4)
Cameron York $1,600,000 (2)
Scott Wedgewood $1,500,000 (2)
Dylan Samberg $1,400,000 (1)
Derek Ryan $900,000 (1)
Jack Johnson $800,000 (1)
Total Pro Players20
Salary Commitment
Year 21 : $87,812,944
Year 22 : $80,712,944
Year 23 : $74,112,944
Year 24 : $68,112,944
Salary Average Commitment
Year 21 : $87,812,944
Year 22 : $80,712,944
Year 23 : $74,112,944
Year 24 : $68,112,944
Salary Cap with 1 Way Contract
Year 21 : $87,812,944
Year 22 : $80,712,944
Year 23 : $74,112,944
Year 24 : $68,112,944

Farm Players Salaries

Nathan Walker $200,000 (4)
Carl Dahlstrom $200,000 (4)
Henri Nikkanen $200,000 (4)
Robert Mastrosimone $100,000 (4)
Daniil Chayka $100,000 (4)
Jansen Harkins $100,000 (4)
Craig Smith $100,000 (2)
Xavier Bourgault $92,500 (1)
Vladislav Firstov $92,500 (1)
Sean Behrens $90,583 (5)
Kirill Tyutyayev $90,000 (2)
Kyle Masters $90,000 (4)
Filip Johansson $90,000 (5)
Ivan Ivan $90,000 (3)
Carsen Twarynski $90,000 (2)
Shakir Mukhamadullin $89,417 (1)
Chaz Lucius $89,417 (3)
Nikita Chibrikov $87,583 (5)
Tristen Robins $87,000 (5)
Dylan Duke $86,750 (5)
Oskar Olausson $86,333 (3)
Justin Sourdif $84,750 (1)
Mark Kastelic $83,500 (1)
Will Cuylle $82,833 (2)
Dylan Garand $82,800 (1)
Gage Alexander $81,000 (1)
Jacob Bernard-Docker $80,500 (1)
Lukas Cormier $79,333 (1)
Logan Shaw $77,500 (1)
Olivier Rodrigue $77,500 (1)
Justin Richards $77,500 (3)
Kyle Criscuolo $77,500 (3)
Luke Philp $77,500 (3)
Nick Cicek $77,500 (3)
Reese Johnson $77,500 (3)
Kevin Mandolese $77,500 (1)
Nathan Beaulieu $77,500 (1)
Total Farm Players37
Salary Commitment
Year 21 : $3,524,299
Year 22 : $2,447,999
Year 23 : $2,085,166
Year 24 : $1,431,916
Salary Average Commitment
Year 21 : $3,524,299
Year 22 : $2,447,999
Year 23 : $2,085,166
Year 24 : $1,431,916

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 4683 - $150 - 0 - 0.00%
Level 2: 4000 - $85 - 0 - 0.00%
Level 3: 2000 - $50 - 0 - 0.00%
Level 4: 2404 - $45 - 0 - 0.00%
Luxury : 830 - $300 - 0 - 0.00%
Total Capacity :13917

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$93,037,500
Farm Players Total Salaries$2,440,833
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$745,933
Pro Estimated Expenses$93,987,558
Farm Remaining Season Days128
Farm Expenses Per Days$19,069
Farm Estimated Expenses$2,440,832
Estimated Season Expenses$96,428,390
Estimated Season Salary Cap$93,037,518
Estimate Under Maximum Salary Cap of $95,500,000$2,462,482
Estimate Over Minimum Salary Cap of $70,600,000 $22,437,518
Current Bank Account$74,065,673
Projected Bank Account($22,362,717)

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $12,600,000 (13)
Connor McDavid (1 Way Contract) $12,500,000 (4)
Rasmus Dahlin (1 Way Contract) $11,000,000 (16)
Jack Eichel (1 Way Contract) $10,000,000 (4)
Aleksander Barkov (1 Way Contract) $10,000,000 (11)
Tim Stutzle (1 Way Contract) $8,350,000 (13)
Jack Hughes (1 Way Contract) $8,000,000 (11)
Quinn Hughes (1 Way Contract) $7,850,000 (6)
Rasmus Ristolainen (1 Way Contract) $2,550,000 (6)
Calvin de Haan $2,000,000 (2)
Jeremy Lauzon $1,000,000 (4)
Matvei Michkov $950,000 (6)
Cam Talbot $800,000 (1)
Troy Stecher $787,500 (4)
Matt Martin $775,000 (1)
James Reimer (1 Way Contract) $775,000 (3)
Trevor Lewis $775,000 (1)
Lars Eller $775,000 (1)
Evgeny Kuznetsov (1 Way Contract) $775,000 (3)
Curtis Lazar $775,000 (3)
Total Pro Players20
Salary Commitment
Year 21 : $93,037,500
Year 22 : $89,912,500
Year 23 : $87,912,500
Year 24 : $85,587,500
Salary Average Commitment
Year 21 : $93,037,500
Year 22 : $89,912,500
Year 23 : $87,912,500
Year 24 : $85,587,500
Salary Cap with 1 Way Contract
Year 21 : $93,037,500
Year 22 : $89,912,500
Year 23 : $87,912,500
Year 24 : $85,587,500

Farm Players Salaries

Will Smith $95,000 (6)
Kevin Gravel $90,000 (2)
Jason Polin $85,833 (5)
Casey DeSmith $77,500 (3)
Libor Hajek $77,500 (3)
Chase De Leo $77,500 (3)
Connor Bleackley $77,500 (4)
Connor Carrick $77,500 (1)
Kevin Connauton $77,500 (3)
Anton Blidh $77,500 (2)
Henrik Borgstrom $77,500 (4)
Anton Levtchi $77,500 (3)
Billy Sweezey $77,500 (3)
Brandon Scanlin $77,500 (3)
Evan Barratt $77,500 (1)
Jack Badini $77,500 (1)
Pierre-Edouard Bellemare $77,500 (3)
Matt Murray $77,500 (4)
Luke Stevens $77,500 (1)
Rhett Gardner $77,500 (1)
Sheldon Dries $77,500 (1)
Lane Pederson $77,500 (1)
Matthew Peca $77,500 (3)
Ryan Merkley $77,500 (4)
Luke Johnson $77,500 (1)
Zachary Senyshyn $77,500 (4)
Alex Nylander $77,500 (4)
Keaton Middleton $77,500 (1)
Ales Stezka $77,500 (4)
Evan Fitzpatrick $77,500 (4)
Rudolfs Balcers $77,500 (4)
Total Farm Players31
Salary Commitment
Year 21 : $2,440,833
Year 22 : $1,743,333
Year 23 : $1,575,833
Year 24 : $878,333
Salary Average Commitment
Year 21 : $2,440,833
Year 22 : $1,743,333
Year 23 : $1,575,833
Year 24 : $878,333

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $175 - 0 - 0.00%
Level 2: 5000 - $115 - 0 - 0.00%
Level 3: 2000 - $80 - 0 - 0.00%
Level 4: 4186 - $65 - 0 - 0.00%
Luxury : 820 - $400 - 0 - 0.00%
Total Capacity :18006

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$77,275,000
Farm Players Total Salaries$2,893,417
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$10,000,000
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$620,833
Pro Estimated Expenses$78,224,958
Farm Remaining Season Days128
Farm Expenses Per Days$22,605
Farm Estimated Expenses$2,893,440
Estimated Season Expenses$81,118,398
Estimated Season Salary Cap$87,275,044
Estimate Under Maximum Salary Cap of $95,500,000$8,224,956
Estimate Over Minimum Salary Cap of $70,600,000 $16,675,044
Current Bank Account$253,232,028
Projected Bank Account$172,113,630

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $9,000,000 (4)
J.T. Miller (1 Way Contract) $8,000,000 (5)
Chandler Stephenson (1 Way Contract) $5,500,000 (3)
Adrian Kempe (1 Way Contract) $5,500,000 (3)
Jaccob Slavin (1 Way Contract) $5,300,000 (1)
Shea Theodore (1 Way Contract) $5,200,000 (2)
Thatcher Demko (1 Way Contract) $5,000,000 (3)
Brandon Carlo (1 Way Contract) $4,800,000 (5)
Chris Tanev (1 Way Contract) $4,500,000 (6)
Marcus Foligno (1 Way Contract) $4,000,000 (4)
Alexander Kerfoot (1 Way Contract) $3,500,000 (1)
Matias Maccelli (1 Way Contract) $3,450,000 (2)
J.J. Moser (1 Way Contract) $3,375,000 (4)
Erik Haula (1 Way Contract) $3,150,000 (1)
Garnet Hathaway $2,000,000 (4)
Simon Benoit $1,350,000 (3)
Laurent Brossoit $1,050,000 (1)
Martin Pospisil $1,000,000 (2)
Pavel Dorofeyev $825,000 (2)
Luke Glendening $775,000 (2)
Total Pro Players20
Salary Commitment
Year 21 : $77,275,000
Year 22 : $64,275,000
Year 23 : $53,025,000
Year 24 : $35,675,000
Salary Average Commitment
Year 21 : $77,275,000
Year 22 : $64,275,000
Year 23 : $53,025,000
Year 24 : $35,675,000
Salary Cap with 1 Way Contract
Year 21 : $77,275,000
Year 22 : $64,275,000
Year 23 : $53,025,000
Year 24 : $35,675,000

Farm Players Salaries

Brett Howden $190,000 (2)
Akil Thomas $155,000 (1)
Nathan Bastian $135,000 (2)
Cameron Morrison $92,500 (1)
Brendan Brisson $92,500 (2)
Mavrik Bourque $89,417 (2)
Jagger Firkus $89,167 (4)
Josh Lopina $87,833 (2)
Ryan Mantha $87,000 (1)
Ethan Cardwell $86,750 (4)
Florian Xhekaj $86,667 (3)
Kalle Vaisanen $86,333 (5)
Jared Davidson $86,250 (3)
Sam Steel $85,000 (1)
Cameron Crotty $85,000 (1)
Eric Robinson $85,000 (1)
Samuel Knazko $84,750 (2)
Jean-Luc Foudy $84,750 (1)
David Gustafsson $83,500 (2)
Steven Santini $80,000 (1)
Cameron Hughes $80,000 (1)
Josiah Slavin $80,000 (3)
Joey Anderson $80,000 (3)
Collin Delia $80,000 (1)
Wade Alison $78,500 (1)
Riley Tufte $77,500 (1)
Matt Irwin $77,500 (4)
Jaxson Stauber $77,500 (3)
Noel Hoefenmayer $77,500 (1)
Tyson Jost $77,500 (2)
Grigori Denisenko $77,500 (2)
Jiri Patera $77,500 (3)
Total Farm Players32
Salary Commitment
Year 21 : $2,893,417
Year 22 : $1,745,667
Year 23 : $827,667
Year 24 : $339,750
Salary Average Commitment
Year 21 : $2,893,417
Year 22 : $1,745,667
Year 23 : $827,667
Year 24 : $339,750

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 4500 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 900 - $200 - 0 - 0.00%
Total Capacity :17400

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$71,639,167
Farm Players Total Salaries$2,823,990
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$4,500,000
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$576,104
Pro Estimated Expenses$72,589,104
Farm Remaining Season Days128
Farm Expenses Per Days$22,062
Farm Estimated Expenses$2,823,936
Estimated Season Expenses$75,413,040
Estimated Season Salary Cap$76,139,190
Estimate Under Maximum Salary Cap of $95,500,000$19,360,810
Estimate Over Minimum Salary Cap of $70,600,000 $5,539,190
Current Bank Account$122,161,396
Projected Bank Account$46,748,356

Pro Players Salaries

Andreas Athanasiou (1 Way Contract) $10,000,000 (1)
Brady Skjei (1 Way Contract) $7,000,000 (14)
Ivan Provorov (1 Way Contract) $6,750,000 (2)
Esa Lindell (1 Way Contract) $5,800,000 (2)
Jack Campbell (1 Way Contract) $5,000,000 (1)
Ryan Strome (1 Way Contract) $5,000,000 (4)
Alexander Wennberg (1 Way Contract) $5,000,000 (4)
Connor Murphy (1 Way Contract) $4,400,000 (3)
Timothy Liljegren (1 Way Contract) $3,000,000 (4)
Alex Newhook $2,900,000 (5)
Jack Roslovic (1 Way Contract) $2,800,000 (1)
Stuart Skinner $2,600,000 (4)
Philipp Kurashev $2,250,000 (2)
Connor McMichael $2,100,000 (4)
Morgan Frost $2,100,000 (2)
Keegan Kolesar $1,400,000 (2)
Kevin Bahl $1,050,000 (2)
Josh Doan $925,000 (5)
Nikita Okhotyuk $789,167 (1)
Dylan Holloway $775,000 (1)
Total Pro Players20
Salary Commitment
Year 21 : $71,639,167
Year 22 : $52,275,000
Year 23 : $32,925,000
Year 24 : $28,525,000
Salary Average Commitment
Year 21 : $71,639,167
Year 22 : $52,275,000
Year 23 : $32,925,000
Year 24 : $28,525,000
Salary Cap with 1 Way Contract
Year 21 : $71,639,167
Year 22 : $52,275,000
Year 23 : $32,925,000
Year 24 : $28,525,000

Farm Players Salaries

Declan Chisholm $100,000 (1)
Mads Sogaard $92,500 (1)
Sam Colangelo $92,500 (3)
David Reinbacher $91,833 (5)
Wyatt Kaiser $91,667 (5)
Matthew Stienburg $89,875 (1)
Peter Diliberatore $88,083 (1)
Alex Beaucage $87,833 (1)
Daniil Misyul $86,700 (1)
Lassi Thomson $86,333 (1)
Jacob Perreault $86,333 (2)
Cameron Hillis $85,000 (3)
Mikko Kokkonen $84,667 (1)
Garin Bjorkland $84,333 (1)
Nils Aman $82,500 (3)
Jeremy Poirier $82,333 (1)
Wyatte Wylie $82,083 (1)
Pavel Shen $80,917 (1)
Cole Schwindt $80,000 (2)
Ville Heinola $80,000 (1)
Jack Finley $79,750 (1)
Hunter Jones $78,750 (1)
Hunter Skinner $77,500 (1)
Cole Reinhardt $77,500 (2)
Garrett Pilon $77,500 (4)
Riley Damiani $77,500 (1)
Logan Mailloux $77,500 (1)
Maxence Guenette $77,500 (1)
Pavol Regenda $77,500 (3)
Tobias Bjornfot $77,500 (2)
Liam Foudy $77,500 (2)
Vladislav Kolyachonok $77,500 (3)
Max Comtois $77,500 (1)
Jonathan Dugan $77,500 (2)
Total Farm Players34
Salary Commitment
Year 21 : $2,823,990
Year 22 : $1,152,333
Year 23 : $676,000
Year 24 : $261,000
Salary Average Commitment
Year 21 : $2,823,990
Year 22 : $1,152,333
Year 23 : $676,000
Year 24 : $261,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $185 - 0 - 0.00%
Level 2: 5000 - $140 - 0 - 0.00%
Level 3: 2024 - $100 - 0 - 0.00%
Level 4: 5619 - $75 - 0 - 0.00%
Luxury : 900 - $360 - 0 - 0.00%
Total Capacity :19543

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,975,000
Farm Players Total Salaries$2,303,000
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$1,204,500
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$674,008
Pro Estimated Expenses$84,925,008
Farm Remaining Season Days128
Farm Expenses Per Days$17,992
Farm Estimated Expenses$2,302,976
Estimated Season Expenses$87,227,984
Estimated Season Salary Cap$85,179,468
Estimate Under Maximum Salary Cap of $95,500,000$10,320,532
Estimate Over Minimum Salary Cap of $70,600,000 $14,579,468
Current Bank Account$386,889,348
Projected Bank Account$299,661,364

Pro Players Salaries

Filip Hronek (1 Way Contract) $15,250,000 (4)
Gabriel Landeskog (1 Way Contract) $7,000,000 (9)
-1 Way Contract Salary Cap : $7,000,000
Sean Walker (1 Way Contract) $7,000,000 (4)
Vladimir Tarasenko (1 Way Contract) $7,000,000 (4)
Dylan DeMelo (1 Way Contract) $7,000,000 (4)
Jordan Eberle (1 Way Contract) $6,000,000 (4)
Nate Schmidt (1 Way Contract) $6,000,000 (4)
Andrew Mangiapane (1 Way Contract) $5,800,000 (1)
Mike Reilly (1 Way Contract) $5,000,000 (4)
Vitek Vanecek (1 Way Contract) $3,400,000 (1)
Vince Hinostroza (1 Way Contract) $3,250,000 (2)
-1 Way Contract Salary Cap : $3,250,000
Evgeny Dadanov (1 Way Contract) $2,250,000 (2)
Beck Malenstyn $1,000,000 (2)
Daniel Sprong $975,000 (1)
A.J. Greer $850,000 (3)
Marc McLaughlin $775,000 (3)
Kevin Rooney $775,000 (3)
Brayden Pachal $775,000 (3)
Nick Cousins $775,000 (3)
Oskar Lindblom (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $775,000
Chris Wideman (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $775,000
Justin Schultz (1 Way Contract) $775,000 (3)
Matt Tomkins $775,000 (2)
Total Pro Players23
Salary Commitment
Year 21 : $83,975,000
Year 22 : $73,800,000
Year 23 : $66,525,000
Year 24 : $60,250,000
Salary Average Commitment
Year 21 : $83,975,000
Year 22 : $73,800,000
Year 23 : $66,525,000
Year 24 : $60,250,000
Salary Cap with 1 Way Contract
Year 21 : $83,975,000
Year 22 : $73,800,000
Year 23 : $66,525,000
Year 24 : $60,250,000

Farm Players Salaries

Filip Roos $92,500 (3)
Tim Berni $92,500 (1)
Ondrej Pavel $87,000 (3)
Calle Sjalin $85,500 (1)
Santtu Kinnunen $85,500 (1)
Jett Alexander $77,500 (3)
Brendan Gaunce $77,500 (1)
Kyle Rau $77,500 (1)
Chase Priskie $77,500 (1)
Dakota Mermis $77,500 (1)
Kurtis MacDermid $77,500 (3)
Artem Anisimov $77,500 (1)
Charles Hudon $77,500 (3)
CJ Suess $77,500 (3)
David Gust $77,500 (3)
Graham McPhee $77,500 (3)
Hunter Shepard $77,500 (3)
Terrance Amorosa $77,500 (3)
Andy Andreoff $77,500 (1)
Joona Luoto $77,500 (3)
Josh Dunne $77,500 (3)
Kristian Reichel $77,500 (3)
Mike Hardman $77,500 (3)
Keegan Iverson $77,500 (3)
Lukas Rousek $77,500 (1)
Jacob MacDonald $77,500 (1)
Anton Khudobin $77,500 (1)
Michael Houser $77,500 (1)
Greg McKegg $77,500 (1)
Total Farm Players29
Salary Commitment
Year 21 : $2,303,000
Year 22 : $1,187,000
Year 23 : $1,187,000
Year 24 : $0
Salary Average Commitment
Year 21 : $2,303,000
Year 22 : $1,187,000
Year 23 : $1,187,000
Year 24 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 5000 - $150 - 0 - 0.00%
Level 2: 5000 - $85 - 0 - 0.00%
Level 3: 3300 - $35 - 0 - 0.00%
Level 4: 4087 - $25 - 0 - 0.00%
Luxury : 1000 - $300 - 0 - 0.00%
Total Capacity :18387

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$71,369,167
Farm Players Total Salaries$3,195,746
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$573,962
Pro Estimated Expenses$72,319,212
Farm Remaining Season Days128
Farm Expenses Per Days$24,967
Farm Estimated Expenses$3,195,776
Estimated Season Expenses$75,514,988
Estimated Season Salary Cap$71,369,172
Estimate Under Maximum Salary Cap of $95,500,000$24,130,828
Estimate Over Minimum Salary Cap of $70,600,000 $769,172
Current Bank Account$75,302,729
Projected Bank Account($212,259)

Pro Players Salaries

Sidney Crosby (1 Way Contract) $8,700,000 (2)
Cole Caufield (1 Way Contract) $7,850,000 (13)
Matt Boldy (1 Way Contract) $7,000,000 (11)
Andre Burakovsky (1 Way Contract) $5,500,000 (6)
Spencer Knight (1 Way Contract) $4,500,000 (4)
-1 Way Contract Salary Cap : $4,500,000
Robby Fabbri (1 Way Contract) $4,000,000 (2)
-1 Way Contract Salary Cap : $4,000,000
Erik Gudbranson (1 Way Contract) $4,000,000 (5)
Oliver Kylington (1 Way Contract) $3,000,000 (4)
-1 Way Contract Salary Cap : $3,000,000
Maxim Tsyplakov (1 Way Contract) $3,000,000 (4)
-1 Way Contract Salary Cap : $3,000,000
Brett Kulak $2,750,000 (3)
Adam Boqvist $2,600,000 (1)
Alex Nedeljkovic $2,500,000 (4)
Dante Fabbro $2,500,000 (1)
Alexis Lafreniere $2,325,000 (1)
Yegor Chinakhov $2,100,000 (3)
Justin Danforth $1,100,000 (2)
Arvid Soderblom $1,000,000 (3)
Viktor Arvidsson $1,000,000 (4)
Adam Fantilli $950,000 (4)
Drew O'Connor $925,000 (2)
Jack Quinn $863,334 (1)
JJ Peterka $855,833 (2)
Ryan Suter $800,000 (4)
Kailer Yamamoto (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $775,000
Calen Addison $775,000 (1)
Total Pro Players25
Salary Commitment
Year 21 : $71,369,167
Year 22 : $61,530,833
Year 23 : $45,950,000
Year 24 : $40,100,000
Salary Average Commitment
Year 21 : $70,202,501
Year 22 : $60,364,167
Year 23 : $44,783,334
Year 24 : $38,933,334
Salary Cap with 1 Way Contract
Year 21 : $71,369,167
Year 22 : $61,530,833
Year 23 : $45,950,000
Year 24 : $40,100,000

Farm Players Salaries

Phil Kessel $200,000 (1)
Guillaume Brisebois $125,000 (2)
Tomas Suchanek $125,000 (3)
Devin Cooley $100,000 (3)
Jet Greaves $100,000 (3)
Collin Graf $100,000 (3)
Otto Stenberg $95,000 (6)
Corson Ceulemans $92,500 (3)
Alexander Holtz $92,500 (1)
Shane Wright $91,833 (3)
Hunter McKown $90,000 (3)
Gabriel Szturc $90,000 (3)
Kai Schwindt $90,000 (3)
Milo Roelens $90,000 (3)
Beau Jelsma $90,000 (3)
Jon-Randall Avon $90,000 (3)
Denton Mateychuk $88,667 (6)
Thomas Bordeleau $87,413 (2)
Cutter Gauthier $86,500 (5)
Jordan Dumais $86,000 (6)
Taylor Gauthier $85,917 (1)
Olen Zellweger $84,417 (5)
Zemgus Girgensons $80,000 (4)
Michael Carcone $80,000 (3)
Matthew Murray $80,000 (3)
Zach Aston-Reese $77,500 (3)
Sean Day $77,500 (1)
Ben Gleason $77,500 (2)
John Ludvig $77,500 (2)
Robert Bortuzzo $77,500 (2)
Olli Juolevi $77,500 (2)
Valtteri Puustinen $77,500 (4)
Xavier Parent $77,500 (1)
Mark Pysyk $77,500 (2)
Filip Kral $77,500 (1)
Total Farm Players35
Salary Commitment
Year 21 : $3,195,746
Year 22 : $2,584,829
Year 23 : $1,984,917
Year 24 : $598,084
Salary Average Commitment
Year 21 : $3,195,746
Year 22 : $2,584,829
Year 23 : $1,984,917
Year 24 : $598,084

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 3692 - $25 - 0 - 0.00%
Luxury : 870 - $200 - 0 - 0.00%
Total Capacity :17562

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,242,381
Farm Players Total Salaries$2,425,235
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$668,194
Pro Estimated Expenses$84,192,444
Farm Remaining Season Days128
Farm Expenses Per Days$18,947
Farm Estimated Expenses$2,425,216
Estimated Season Expenses$86,617,660
Estimated Season Salary Cap$83,242,404
Estimate Under Maximum Salary Cap of $95,500,000$12,257,596
Estimate Over Minimum Salary Cap of $70,600,000 $12,642,404
Current Bank Account$14,022,866
Projected Bank Account($72,594,794)

Pro Players Salaries

Charlie McAvoy (1 Way Contract) $9,500,000 (9)
Adam Fox (1 Way Contract) $9,500,000 (9)
Filip Forsberg (1 Way Contract) $8,500,000 (11)
Mark Scheifele (1 Way Contract) $8,500,000 (13)
Vince Dunn (1 Way Contract) $7,350,000 (3)
Mark Stone (1 Way Contract) $5,700,000 (5)
Alex Tuch (1 Way Contract) $4,750,000 (3)
Filip Chytil (1 Way Contract) $4,437,500 (5)
Mattias Samuelsson (1 Way Contract) $4,285,714 (7)
Carter Verhaeghe (1 Way Contract) $4,166,667 (2)
Dakota Joshua (1 Way Contract) $3,250,000 (7)
Nicolas Roy (1 Way Contract) $3,000,000 (6)
Braden Schneider $2,200,000 (3)
Fabian Zetterlund $1,450,000 (2)
Darren Raddysh $975,000 (3)
Henry Thrun $912,500 (2)
Samuel Ersson $867,500 (5)
Luke Evangelista $797,500 (2)
Curtis Hall $775,000 (1)
Charlie Lindgren $775,000 (1)
Zach Sanford $775,000 (1)
Justin Dowling $775,000 (1)
Total Pro Players22
Salary Commitment
Year 21 : $83,242,381
Year 22 : $80,142,381
Year 23 : $72,815,714
Year 24 : $57,540,714
Salary Average Commitment
Year 21 : $83,242,381
Year 22 : $80,142,381
Year 23 : $72,815,714
Year 24 : $57,540,714
Salary Cap with 1 Way Contract
Year 21 : $83,242,381
Year 22 : $80,142,381
Year 23 : $72,815,714
Year 24 : $57,540,714

Farm Players Salaries

Brady Keeper $100,000 (2)
Sebastian Aho (D) $100,000 (2)
Logan Morrison $90,000 (3)
Blake Mclaughlin $88,375 (1)
Ethan Del Mastro $85,583 (5)
Tyson Hinds $82,944 (3)
Marshall Warren $82,500 (3)
Matvei Petrov $80,333 (3)
Arshdeep Bains $80,000 (3)
Georgii Merkulov $80,000 (3)
Jake Christiansen $80,000 (3)
Riley Stillman $78,000 (1)
Scott Reedy $78,000 (1)
Rasmus Asplund $78,000 (1)
Mitchell Stephens $78,000 (1)
Glenn Gawdin $78,000 (1)
Brandon Gignac $78,000 (1)
Oskar Back $77,500 (1)
Marcus Bjork $77,500 (1)
Kyle KacLean $77,500 (3)
Jon Gillies $77,500 (1)
Andy Welinski $77,500 (1)
Andreas Johnsson $77,500 (1)
Christopher Gibson $77,500 (3)
Walker Duehr $77,500 (2)
James Hamblin $77,500 (2)
Radim Simek $77,500 (3)
Jay O'Brien $77,500 (2)
Dylan Sikura $77,500 (3)
Alex Stalock $77,500 (3)
Total Farm Players30
Salary Commitment
Year 21 : $2,425,235
Year 22 : $1,481,360
Year 23 : $1,048,860
Year 24 : $85,583
Salary Average Commitment
Year 21 : $2,425,235
Year 22 : $1,481,360
Year 23 : $1,048,860
Year 24 : $85,583

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $150 - 0 - 0.00%
Level 2: 5000 - $85 - 0 - 0.00%
Level 3: 2000 - $50 - 0 - 0.00%
Level 4: 4000 - $45 - 0 - 0.00%
Luxury : 1000 - $300 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,275,032
Farm Players Total Salaries$3,869,166
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$2,000,000
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$668,849
Pro Estimated Expenses$84,274,974
Farm Remaining Season Days128
Farm Expenses Per Days$30,228
Farm Estimated Expenses$3,869,184
Estimated Season Expenses$88,144,158
Estimated Season Salary Cap$85,275,038
Estimate Under Maximum Salary Cap of $95,500,000$10,224,962
Estimate Over Minimum Salary Cap of $70,600,000 $14,675,038
Current Bank Account$211,173,890
Projected Bank Account$123,029,732

Pro Players Salaries

Nick Suzuki (1 Way Contract) $7,857,000 (11)
Kevin Hayes (1 Way Contract) $7,142,857 (4)
Dylan Cozens (1 Way Contract) $7,100,000 (11)
Anthony Cirelli (1 Way Contract) $6,250,000 (14)
Mattias Ekholm (1 Way Contract) $6,250,000 (3)
Teuvo Teravainen (1 Way Contract) $5,400,000 (5)
Samuel Girard (1 Way Contract) $5,000,000 (6)
Jesperi Kotkaniemi (1 Way Contract) $4,850,000 (10)
-1 Way Contract Salary Cap : $4,850,000
Jamie Oleksiak (1 Way Contract) $4,600,000 (3)
Ryan Lindgren (1 Way Contract) $4,500,000 (1)
Marcus Pettersson (1 Way Contract) $4,025,175 (1)
Anthony Duclair (1 Way Contract) $3,500,000 (7)
Kieffer Bellows (1 Way Contract) $3,250,000 (4)
-1 Way Contract Salary Cap : $3,250,000
Samuel Montembeault (1 Way Contract) $3,150,000 (4)
Marc-Andre Fleury (1 Way Contract) $2,500,000 (2)
Nicolas Deslauriers $1,750,000 (2)
Derek Forbort $1,400,000 (1)
Michael Eyssimont $1,250,000 (3)
Ty Emberson $950,000 (1)
Brendan Gallagher $900,000 (2)
Josh Anderson (1 Way Contract) $850,000 (3)
Ryan Johansen (1 Way Contract) $800,000 (3)
Total Pro Players22
Salary Commitment
Year 21 : $83,275,032
Year 22 : $72,399,857
Year 23 : $67,249,857
Year 24 : $53,499,857
Salary Average Commitment
Year 21 : $80,344,123
Year 22 : $69,468,948
Year 23 : $64,318,948
Year 24 : $50,568,948
Salary Cap with 1 Way Contract
Year 21 : $83,275,032
Year 22 : $72,399,857
Year 23 : $67,249,857
Year 24 : $53,499,857

Farm Players Salaries

Evgeny Svechnikov $250,000 (2)
Ethan Bear $206,250 (2)
Gabriel Carlsson $200,000 (2)
Matt Iacopelli $185,000 (2)
Dryden Hunt $150,000 (2)
Jordan Harris $140,000 (2)
Patrik Koch $125,000 (3)
Daniil Tarasov $105,000 (5)
Arber Xhekaj $100,000 (1)
Blake Wheeler $100,000 (2)
Brett Seney $95,000 (2)
Lias Andersson $95,000 (2)
Henry Rybinski $92,500 (4)
William Stromgren $92,500 (4)
Sampo Ranta $92,500 (1)
Jakub Skarek $90,000 (2)
Chase Bradley $87,250 (4)
Frederic Brunet $86,000 (3)
Xavier Simoneau $85,500 (1)
Jake Chiasson $84,333 (4)
Amir Miftakhov $83,833 (1)
Oskar Pettersson $83,500 (5)
Quinn Olson $77,500 (1)
Connor Hvidston $77,500 (1)
Willam Carrier $77,500 (3)
Sheldon Rempal $77,500 (1)
Julien Gauthier $77,500 (1)
Mats Lindgren $77,500 (1)
Bryce Misley $77,500 (3)
Taylor Fedun $77,500 (1)
Jaret Anderson-Dolan $77,500 (3)
Nicholas Porco $77,500 (3)
Mason Shaw $77,500 (1)
Egor Sokolov $77,500 (1)
Jesper Sellgren $77,500 (3)
Gustav Lindstrom $77,500 (1)
Jake Leschyshyn $77,500 (1)
Benjamin Gaudreau $77,500 (1)
Total Farm Players38
Salary Commitment
Year 21 : $3,869,166
Year 22 : $2,654,833
Year 23 : $1,143,583
Year 24 : $545,083
Salary Average Commitment
Year 21 : $3,869,166
Year 22 : $2,654,833
Year 23 : $1,143,583
Year 24 : $545,083

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 6000 - $175 - 0 - 0.00%
Level 2: 5000 - $75 - 0 - 0.00%
Level 3: 2096 - $45 - 0 - 0.00%
Level 4: 4120 - $34 - 0 - 0.00%
Luxury : 880 - $300 - 0 - 0.00%
Total Capacity :18096

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$84,550,000
Farm Players Total Salaries$2,720,334
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$2,950,000
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$678,571
Pro Estimated Expenses$85,499,946
Farm Remaining Season Days128
Farm Expenses Per Days$21,253
Farm Estimated Expenses$2,720,384
Estimated Season Expenses$88,220,330
Estimated Season Salary Cap$87,500,032
Estimate Under Maximum Salary Cap of $95,500,000$7,999,968
Estimate Over Minimum Salary Cap of $70,600,000 $16,900,032
Current Bank Account$47,072,960
Projected Bank Account($41,147,370)

Pro Players Salaries

Patrik Laine (1 Way Contract) $8,700,000 (4)
-1 Way Contract Salary Cap : $8,700,000
Nick Foligno (1 Way Contract) $7,500,000 (3)
Adam Henrique (1 Way Contract) $7,000,000 (4)
Cam Fowler (1 Way Contract) $6,500,000 (3)
Brayden Schenn (1 Way Contract) $6,500,000 (7)
Ilya Samsonov (1 Way Contract) $6,000,000 (4)
T.J. Oshie (1 Way Contract) $5,700,000 (4)
Luke Schenn (1 Way Contract) $5,300,000 (4)
Jared McCann (1 Way Contract) $5,000,000 (6)
Michael Matheson (1 Way Contract) $4,875,000 (3)
Lawson Crouse (1 Way Contract) $4,300,000 (6)
David Perron (1 Way Contract) $4,000,000 (4)
Mario Ferraro (1 Way Contract) $3,250,000 (4)
Jacob Middleton $2,450,000 (1)
Mason Lohrei $2,000,000 (3)
Nic Dowd $1,300,000 (1)
Dennis Gilbert $900,000 (3)
Erik Brannstrom $900,000 (2)
Eric Comrie $825,000 (4)
Eric Staal $775,000 (2)
Saku Maenalanen $775,000 (2)
Total Pro Players21
Salary Commitment
Year 21 : $84,550,000
Year 22 : $80,800,000
Year 23 : $78,350,000
Year 24 : $56,575,000
Salary Average Commitment
Year 21 : $84,550,000
Year 22 : $80,800,000
Year 23 : $78,350,000
Year 24 : $56,575,000
Salary Cap with 1 Way Contract
Year 21 : $84,550,000
Year 22 : $80,800,000
Year 23 : $78,350,000
Year 24 : $56,575,000

Farm Players Salaries

Nick Bonino $150,000 (2)
Pontus Holmberg $89,417 (5)
Jaroslav Chmelar $86,750 (5)
Antti Tuomisto $86,750 (1)
Magnus Chrona $86,750 (3)
Artem Guryev $86,000 (3)
William Trudeau $85,667 (1)
Devante Stephens $85,000 (1)
Lucas Ciona $83,000 (3)
Francesco Arcuri $82,500 (3)
Carson Focht $82,167 (1)
Timur Ibragimov $81,333 (1)
Graeme Clarke $80,000 (2)
Malcolm Subban $80,000 (1)
Alexander Barabanov $80,000 (1)
Adam Clendening $77,500 (2)
Otto Koivula $77,500 (1)
Riley Sutter $77,500 (2)
Mac Hollowell $77,500 (2)
Brandon Davidson $77,500 (2)
Brian Pinho $77,500 (2)
Kody Clark $77,500 (2)
Nikita Alexandrov $77,500 (2)
Ryan Ellis $77,500 (2)
Vitaly Abramov $77,500 (2)
Joseph Cecconi $77,500 (2)
Kale Howarth $77,500 (2)
Matt Villalta $77,500 (4)
Dylan McIlrath $77,500 (2)
Jan Jenik $77,500 (1)
Ryan Carpenter $77,500 (2)
Josh Brook $77,500 (2)
Kyle Olson $77,500 (2)
Total Farm Players33
Salary Commitment
Year 21 : $2,720,334
Year 22 : $1,984,417
Year 23 : $591,917
Year 24 : $253,667
Salary Average Commitment
Year 21 : $2,720,334
Year 22 : $1,984,417
Year 23 : $591,917
Year 24 : $253,667

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $97 - 0 - 0.00%
Level 2: 5000 - $63 - 0 - 0.00%
Level 3: 2000 - $37 - 0 - 0.00%
Level 4: 5192 - $15 - 0 - 0.00%
Luxury : 900 - $199 - 0 - 0.00%
Total Capacity :19092

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$91,308,333
Farm Players Total Salaries$2,349,750
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$732,209
Pro Estimated Expenses$92,258,334
Farm Remaining Season Days128
Farm Expenses Per Days$18,357
Farm Estimated Expenses$2,349,696
Estimated Season Expenses$94,608,030
Estimated Season Salary Cap$91,308,294
Estimate Under Maximum Salary Cap of $95,500,000$4,191,706
Estimate Over Minimum Salary Cap of $70,600,000 $20,708,294
Current Bank Account$8,841,975
Projected Bank Account($85,766,055)

Pro Players Salaries

Auston Matthews (1 Way Contract) $13,250,000 (7)
William Nylander (1 Way Contract) $11,500,000 (15)
David Pastrnak (1 Way Contract) $11,250,000 (13)
Sebastian Aho (1 Way Contract) $9,750,000 (15)
Zach Werenski (1 Way Contract) $9,583,333 (7)
Nikita Kucherov (1 Way Contract) $9,500,000 (5)
Cale Makar (1 Way Contract) $9,000,000 (5)
Ukko-Pekka Luukkonen (1 Way Contract) $4,750,000 (9)
Eeli Tolvanen (1 Way Contract) $3,475,000 (3)
Max Pacioretty (1 Way Contract) $1,500,000 (3)
Marc-Edouard Vlasic $775,000 (3)
Kasperi Kapanen $775,000 (4)
Brian Elliott $775,000 (4)
Kyle Okposo $775,000 (4)
Erik Johnson (1 Way Contract) $775,000 (3)
Travis Hamonic $775,000 (4)
Ryan Reaves $775,000 (2)
Brad Malone $775,000 (3)
Ross Johnston $775,000 (3)
Jake Massie $775,000 (3)
Total Pro Players20
Salary Commitment
Year 21 : $91,308,333
Year 22 : $91,308,333
Year 23 : $90,533,333
Year 24 : $81,683,333
Salary Average Commitment
Year 21 : $87,567,261
Year 22 : $87,567,261
Year 23 : $86,792,261
Year 24 : $77,942,261
Salary Cap with 1 Way Contract
Year 21 : $91,308,333
Year 22 : $91,308,333
Year 23 : $90,533,333
Year 24 : $81,683,333

Farm Players Salaries

Jesper Wallstedt $92,500 (1)
Dimitry Ovchinnikov $83,500 (1)
Michael Pezzetta $81,250 (2)
Dylan Sadowy $77,500 (3)
John Moore $77,500 (2)
Brendan Perlini $77,500 (2)
Casey Fitzgerald $77,500 (3)
Cole Guttman $77,500 (1)
Fredrik Karlstrom $77,500 (1)
Fredrik Olofsson $77,500 (3)
Victor Berglund $77,500 (3)
Cameron Darcy $77,500 (2)
Vladislav Kamenev $77,500 (2)
Jeffrey Viel $77,500 (3)
Damien Riat $77,500 (3)
Maxime Lagace $77,500 (2)
Dylan Ferguson $77,500 (2)
Dmitry Zlodeyev $77,500 (1)
Anatoli Golyshev $77,500 (1)
Artem Sergeev $77,500 (1)
Cristiano Digiacinto $77,500 (1)
Eemeli Rasanen $77,500 (1)
Linus Olund $77,500 (1)
Maxim Marushev $77,500 (1)
Tobias Geisser $77,500 (1)
William Reilly $77,500 (1)
Matt Luff $77,500 (3)
Kenneth Appleby $77,500 (3)
Jeremy Helvig $77,500 (3)
Alan Quine $77,500 (3)
Total Farm Players30
Salary Commitment
Year 21 : $2,349,750
Year 22 : $1,321,250
Year 23 : $775,000
Year 24 : $0
Salary Average Commitment
Year 21 : $2,349,750
Year 22 : $1,321,250
Year 23 : $775,000
Year 24 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 5000 - $150 - 0 - 0.00%
Level 3: 2000 - $100 - 0 - 0.00%
Level 4: 4889 - $75 - 0 - 0.00%
Luxury : 930 - $400 - 0 - 0.00%
Total Capacity :18819

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$63,707,010
Farm Players Total Salaries$3,207,349
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$8,925,000
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$513,151
Pro Estimated Expenses$64,657,026
Farm Remaining Season Days128
Farm Expenses Per Days$25,057
Farm Estimated Expenses$3,207,296
Estimated Season Expenses$67,864,322
Estimated Season Salary Cap$72,631,986
Estimate Under Maximum Salary Cap of $95,500,000$22,868,014
Estimate Over Minimum Salary Cap of $70,600,000 $2,031,986
Current Bank Account$230,957,672
Projected Bank Account$163,093,350

Pro Players Salaries

Nick Jensen (1 Way Contract) $5,000,000 (2)
Conor Garland (1 Way Contract) $4,950,000 (3)
Ville Husso (1 Way Contract) $4,750,000 (2)
-1 Way Contract Salary Cap : $4,750,000
Michael McLeod (1 Way Contract) $4,250,000 (4)
Andrew Copp (1 Way Contract) $4,000,000 (4)
Nick Leddy (1 Way Contract) $4,000,000 (4)
Carter Hart (1 Way Contract) $3,979,000 (1)
Tomas Tatar (1 Way Contract) $3,750,000 (1)
Jonas Siegenthaler (1 Way Contract) $3,400,000 (8)
Olli Maatta (1 Way Contract) $3,125,010 (2)
Christian Dvorak (1 Way Contract) $3,000,000 (4)
-1 Way Contract Salary Cap : $3,000,000
Danton Heinen (1 Way Contract) $3,000,000 (4)
Brandon Tanev $2,999,000 (1)
Jalen Chatfield $2,999,000 (3)
Bobby McMann $2,500,000 (3)
Mason Appleton $2,166,667 (2)
Chad Ruhwedel $1,500,000 (2)
Taylor Raddysh $1,000,000 (1)
John Beecher $925,000 (2)
Ridly Greig $863,333 (2)
Jarred Tinordi $775,000 (2)
Kevin Lankinen $775,000 (2)
Total Pro Players22
Salary Commitment
Year 21 : $63,707,010
Year 22 : $51,979,010
Year 23 : $32,099,000
Year 24 : $21,650,000
Salary Average Commitment
Year 21 : $63,707,010
Year 22 : $51,979,010
Year 23 : $32,099,000
Year 24 : $21,650,000
Salary Cap with 1 Way Contract
Year 21 : $63,707,010
Year 22 : $51,979,010
Year 23 : $32,099,000
Year 24 : $21,650,000

Farm Players Salaries

Steven Lorentz $200,000 (4)
Jonas Johansson $175,000 (3)
Jordan Oesterle $125,000 (2)
Brad Hunt $109,000 (2)
Marshall Rifai $100,000 (3)
Declan Carlile $100,000 (3)
Kevin Wall $100,000 (3)
Alex Steeves $100,000 (3)
Luca Del Bel Belluz $89,167 (4)
Jani Nyman $89,167 (5)
Danila Klimovich $88,667 (1)
Christian Kyrou $87,833 (3)
Calle Clang $87,833 (2)
Caeden Bankier $86,750 (4)
Ryder Korczak $85,917 (2)
Kim Nousiainen $85,900 (1)
Topi Niemela $85,667 (2)
Ozzy Wiesblatt $83,533 (2)
Tyler Tullio $82,333 (2)
Samuel Helenius $80,583 (4)
Cale Fleury $80,000 (2)
Ben Jones $77,500 (4)
Alec Regula $77,500 (1)
Jared Moe $77,500 (1)
Jack St. Ivany $77,500 (5)
Jamieson Rees $77,500 (1)
Joe Hicketts $77,500 (2)
Brent Gates Jr. $77,500 (1)
Matt Tennyson $77,500 (2)
Matthew Robertson $77,500 (1)
Mathias Leferriere $77,500 (1)
Matej Blumel $77,500 (2)
Case McCarthy $77,500 (1)
Ryan Suzuki $77,500 (2)
Georgi Romanov $77,500 (3)
Alexander Campbell $77,500 (1)
Total Farm Players36
Salary Commitment
Year 21 : $3,284,850
Year 22 : $2,490,283
Year 23 : $1,441,000
Year 24 : $700,667
Salary Average Commitment
Year 21 : $3,284,850
Year 22 : $2,490,283
Year 23 : $1,441,000
Year 24 : $700,667

Utah Hockey Club



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 6000 - $110 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 3165 - $25 - 0 - 0.00%
Luxury : 960 - $210 - 0 - 0.00%
Total Capacity :17125

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$91,000,000
Farm Players Total Salaries$2,426,667
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$730,159
Pro Estimated Expenses$92,000,034
Farm Remaining Season Days128
Farm Expenses Per Days$18,958
Farm Estimated Expenses$2,426,624
Estimated Season Expenses$94,426,658
Estimated Season Salary Cap$90,999,972
Estimate Under Maximum Salary Cap of $95,500,000$4,500,028
Estimate Over Minimum Salary Cap of $70,600,000 $20,399,972
Current Bank Account$30,422,241
Projected Bank Account($64,004,417)

Pro Players Salaries

Oliver Ekman-Larsson (1 Way Contract) $8,250,000 (6)
Alex Pietrangelo (1 Way Contract) $8,000,000 (6)
Nazem Kadri (1 Way Contract) $7,000,000 (9)
Jonathan Huberdeau (1 Way Contract) $6,500,000 (3)
Nikolaj Ehlers (1 Way Contract) $6,000,000 (2)
Zach Hyman (1 Way Contract) $5,500,000 (1)
Oliver Bjorkstrand (1 Way Contract) $5,400,000 (4)
Tristan Jarry (1 Way Contract) $5,375,000 (4)
-1 Way Contract Salary Cap : $5,375,000
Mikael Granlund (1 Way Contract) $5,000,000 (2)
Ryan O'Reilly (1 Way Contract) $4,500,000 (3)
Michael Bunting (1 Way Contract) $4,500,000 (3)
Petr Mrazek (1 Way Contract) $4,250,000 (4)
Ryan McDonagh (1 Way Contract) $4,000,000 (4)
Anders Lee (1 Way Contract) $3,500,000 (3)
Ilya Lyubushkin (1 Way Contract) $3,000,000 (3)
Niko Mikkola $2,500,000 (4)
Nick Bjugstad $2,000,000 (1)
Thomas Novak $2,000,000 (4)
Connor Ingram $1,950,000 (4)
TJ Brodie $1,000,000 (4)
Nick Seeler $775,000 (1)
Total Pro Players21
Salary Commitment
Year 21 : $91,000,000
Year 22 : $82,725,000
Year 23 : $71,725,000
Year 24 : $49,725,000
Salary Average Commitment
Year 21 : $90,377,500
Year 22 : $82,102,500
Year 23 : $71,102,500
Year 24 : $49,102,500
Salary Cap with 1 Way Contract
Year 21 : $91,000,000
Year 22 : $82,725,000
Year 23 : $71,725,000
Year 24 : $49,725,000

Farm Players Salaries

Matt Benning $125,000 (2)
Nicolas Petan $100,000 (2)
Ondrej Kase $100,000 (2)
Spencer Martin $100,000 (3)
Corey Schueneman $92,500 (5)
Marc Johnstone $89,417 (5)
Maxim Groshev $86,750 (3)
Jordan Gross $86,750 (5)
Raivis Ansons $84,417 (1)
Zack Kassian $80,000 (1)
Kale Clague $80,000 (3)
Marco Scandella $80,000 (2)
Luke Prokop $79,333 (1)
Oskar Steen $78,000 (1)
Gage Quinney $78,000 (1)
Patrick Brown $78,000 (1)
Jackson Cates $78,000 (1)
Nikita Pavlychev $78,000 (1)
Madison Bowey $77,500 (1)
Alex Belzile $77,500 (3)
Matthew Highmore $77,500 (1)
Erik Kallgren $77,500 (3)
Dan Renouf $77,500 (3)
Hugh McGing $77,500 (1)
Curtis Douglas $77,500 (3)
Bryce Montgomery $77,500 (1)
Noah Carroll $77,500 (1)
Scott Walford $77,500 (1)
Lucas Carlsson $77,500 (1)
Total Farm Players29
Salary Commitment
Year 21 : $2,426,667
Year 22 : $1,250,417
Year 23 : $845,417
Year 24 : $268,667
Salary Average Commitment
Year 21 : $2,426,667
Year 22 : $1,250,417
Year 23 : $845,417
Year 24 : $268,667

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $160 - 0 - 0.00%
Level 2: 5000 - $94 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 5020 - $39 - 0 - 0.00%
Luxury : 890 - $265 - 0 - 0.00%
Total Capacity :18910

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$73,766,450
Farm Players Total Salaries$2,726,750
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$1,040,000
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$592,988
Pro Estimated Expenses$74,716,488
Farm Remaining Season Days128
Farm Expenses Per Days$21,303
Farm Estimated Expenses$2,726,784
Estimated Season Expenses$77,443,272
Estimated Season Salary Cap$74,806,448
Estimate Under Maximum Salary Cap of $95,500,000$20,693,552
Estimate Over Minimum Salary Cap of $70,600,000 $4,206,448
Current Bank Account$168,114,906
Projected Bank Account$90,671,634

Pro Players Salaries

Andrei Kuzmenko (1 Way Contract) $11,000,000 (1)
Roman Josi (1 Way Contract) $9,059,000 (7)
Dylan Larkin (1 Way Contract) $8,700,000 (14)
Alex DeBrincat (1 Way Contract) $7,875,000 (6)
Tyler Bertuzzi (1 Way Contract) $5,500,000 (8)
Reilly Smith (1 Way Contract) $5,000,000 (1)
Dmitry Orlov (1 Way Contract) $3,875,000 (2)
Shane Pinto (1 Way Contract) $3,750,000 (3)
Henri Jokiharju (1 Way Contract) $3,100,000 (2)
Sean Kuraly $2,500,000 (1)
Nicolas Hague $2,294,150 (1)
Josh Brown $2,000,000 (2)
Connor Brown (1 Way Contract) $1,800,000 (1)
-1 Way Contract Salary Cap : $1,800,000
Colin Miller (1 Way Contract) $1,500,000 (1)
Cole Sillinger $925,000 (1)
Alex Lyon $900,000 (1)
Connor Zary $863,300 (4)
Marcus Johansson $800,000 (1)
Calvin Petersen $775,000 (1)
Isaak Phillips $775,000 (2)
Kiefer Sherwood $775,000 (1)
Total Pro Players21
Salary Commitment
Year 21 : $73,766,450
Year 22 : $45,497,300
Year 23 : $35,747,300
Year 24 : $31,997,300
Salary Average Commitment
Year 21 : $70,596,450
Year 22 : $42,327,300
Year 23 : $32,577,300
Year 24 : $28,827,300
Salary Cap with 1 Way Contract
Year 21 : $73,766,450
Year 22 : $45,497,300
Year 23 : $35,747,300
Year 24 : $31,997,300

Farm Players Salaries

Sam Gagner $100,000 (2)
Chris Wagner $100,000 (2)
Riley Sheahan $100,000 (2)
Robert Hagg $100,000 (2)
Ivan Miroshnichenko $95,000 (4)
Carter Mazur $90,583 (4)
Scott Morrow $87,000 (1)
Sebastian Cossa $86,333 (3)
Alexis Gendron $86,000 (4)
Ryan Hofer $85,167 (4)
Amadeus Lombardi $83,833 (4)
Jan Mysak $82,833 (2)
Mark Friedman $80,000 (3)
Marian Studenic $77,500 (1)
Axel Andersson $77,500 (1)
Cole Moberg $77,500 (1)
Dillion Hamaliuk $77,500 (1)
Mattias Janmark $77,500 (1)
Tomas Vomacka $77,500 (1)
Jack Rathbone $77,500 (1)
Aidan Dudas $77,500 (1)
Nicholas Caamano $77,500 (1)
Justin Bailey $77,500 (1)
Maxim Barbashev $77,500 (1)
Jakub Zboril $77,500 (4)
Reece Newkirk $77,500 (1)
Xavier Bouchard $77,500 (4)
Joona Koppanen $77,500 (1)
Denis Gurianov $77,500 (1)
Gavin Bayreuther $77,500 (1)
Taro Hirose $77,500 (1)
Felix Sandstrom $77,500 (1)
Martin Frk $77,500 (1)
Total Farm Players33
Salary Commitment
Year 21 : $2,726,749
Year 22 : $1,244,749
Year 23 : $761,916
Year 24 : $595,583
Salary Average Commitment
Year 21 : $2,726,749
Year 22 : $1,244,749
Year 23 : $761,916
Year 24 : $595,583

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 5000 - $150 - 0 - 0.00%
Level 3: 2000 - $100 - 0 - 0.00%
Level 4: 3368 - $75 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :17368

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$90,784,000
Farm Players Total Salaries$3,406,307
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$728,048
Pro Estimated Expenses$91,734,048
Farm Remaining Season Days128
Farm Expenses Per Days$26,612
Farm Estimated Expenses$3,406,336
Estimated Season Expenses$95,140,384
Estimated Season Salary Cap$90,784,008
Estimate Under Maximum Salary Cap of $95,500,000$4,715,992
Estimate Over Minimum Salary Cap of $70,600,000 $20,184,008
Current Bank Account$334,508,203
Projected Bank Account$239,367,819

Pro Players Salaries

Elias Pettersson (1 Way Contract) $11,600,000 (14)
John Tavares (1 Way Contract) $11,000,000 (2)
Bo Horvat (1 Way Contract) $8,500,000 (5)
Jeremy Swayman (1 Way Contract) $8,250,000 (8)
Devon Toews (1 Way Contract) $7,125,000 (12)
Justin Faulk (1 Way Contract) $6,500,000 (2)
Sean Durzi (1 Way Contract) $6,000,000 (7)
Mats Zuccarello (1 Way Contract) $4,125,000 (3)
K'Andre Miller (1 Way Contract) $3,872,000 (1)
Kirill Marchenko (1 Way Contract) $3,850,000 (5)
Damon Severson (1 Way Contract) $3,500,000 (2)
Evander Kane (1 Way Contract) $3,500,000 (1)
Scott Laughton (1 Way Contract) $3,000,000 (2)
James van Riemsdyk $2,990,000 (1)
Pius Suter $2,000,000 (1)
Jon Merrill $1,200,000 (1)
Logan O'Connor $1,050,000 (1)
Dmitri Voronkov $925,000 (3)
David Rittich $900,000 (1)
Ryker Evans $897,000 (2)
Total Pro Players20
Salary Commitment
Year 21 : $90,784,000
Year 22 : $75,272,000
Year 23 : $50,375,000
Year 24 : $45,325,000
Salary Average Commitment
Year 21 : $90,784,000
Year 22 : $75,272,000
Year 23 : $50,375,000
Year 24 : $45,325,000
Salary Cap with 1 Way Contract
Year 21 : $90,784,000
Year 22 : $75,272,000
Year 23 : $50,375,000
Year 24 : $45,325,000

Farm Players Salaries

Cody Glass $250,000 (1)
Kaapo Kakko $240,000 (1)
Akira Schmid $175,000 (4)
Jack Drury $175,000 (3)
Bobby Brink $150,000 (4)
Morgan Barron $135,000 (1)
Conor Timmins $110,000 (1)
Dysin Mayo $95,000 (2)
Carter Savoie $92,500 (1)
John Farinacci $91,000 (1)
Ben Harpur $90,000 (2)
Ty Dellandrea $90,000 (1)
Sean Farrell $89,750 (5)
Bradly Nadeau $89,667 (5)
Nicholas Robertson $87,500 (2)
Adam Ginning $87,000 (5)
David Spacek $86,250 (3)
Ruslan Iskhakov $85,500 (3)
Antonio Stranges $84,667 (1)
Fraser Minten $81,667 (5)
Zac Jones $81,250 (1)
Ronan Seeley $81,000 (1)
Roni Hirvonen $81,000 (1)
Ty Voit $80,056 (3)
Quinn Schmiemann $77,500 (1)
Luke Henman $77,500 (1)
Ryan Francis $77,500 (1)
Raphael Lavoie $77,500 (1)
Yegor Afanasyev $77,500 (1)
Emil Bemstrom $77,500 (1)
Joel Hofer $77,500 (2)
Alex Turcotte $77,500 (5)
Colten Ellis $77,500 (1)
Total Farm Players33
Salary Commitment
Year 21 : $3,406,307
Year 22 : $1,527,390
Year 23 : $1,177,390
Year 24 : $750,584
Salary Average Commitment
Year 21 : $3,406,307
Year 22 : $1,527,390
Year 23 : $1,177,390
Year 24 : $750,584

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6000 - $150 - 0 - 0.00%
Level 2: 5000 - $85 - 0 - 0.00%
Level 3: 2000 - $50 - 0 - 0.00%
Level 4: 4596 - $45 - 0 - 0.00%
Luxury : 910 - $300 - 0 - 0.00%
Total Capacity :18506

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,745,000
Farm Players Total Salaries$2,703,625
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$688,056
Pro Estimated Expenses$86,695,056
Farm Remaining Season Days128
Farm Expenses Per Days$21,122
Farm Estimated Expenses$2,703,616
Estimated Season Expenses$89,398,672
Estimated Season Salary Cap$85,745,016
Estimate Under Maximum Salary Cap of $95,500,000$9,754,984
Estimate Over Minimum Salary Cap of $70,600,000 $15,145,016
Current Bank Account$159,308,675
Projected Bank Account$69,910,003

Pro Players Salaries

Jamie Benn (1 Way Contract) $9,500,000 (2)
Leon Draisaitl (1 Way Contract) $8,500,000 (2)
John Carlson (1 Way Contract) $8,000,000 (4)
Elias Lindholm (1 Way Contract) $7,750,000 (8)
Brock Boeser (1 Way Contract) $6,650,000 (2)
Valeri Nichushkin (1 Way Contract) $6,125,000 (4)
Pavel Buchnevich (1 Way Contract) $5,800,000 (2)
Darcy Kuemper (1 Way Contract) $5,250,000 (2)
Rasmus Sandin (1 Way Contract) $4,600,000 (10)
Mikael Backlund (1 Way Contract) $4,000,000 (4)
Joonas Korpisalo (1 Way Contract) $4,000,000 (5)
Adam Larsson (1 Way Contract) $4,000,000 (1)
Joel Armia (1 Way Contract) $3,400,000 (2)
Teddy Blueger $1,800,000 (3)
Jani Hakanpaa $1,500,000 (3)
Nils Hoglander $1,100,000 (1)
Max Jones $1,000,000 (3)
Alexander Edler $950,000 (1)
Joel Hanley $950,000 (1)
Emil Martinsen Lilleberg $870,000 (2)
Total Pro Players20
Salary Commitment
Year 21 : $85,745,000
Year 22 : $78,745,000
Year 23 : $38,775,000
Year 24 : $34,475,000
Salary Average Commitment
Year 21 : $85,745,000
Year 22 : $78,745,000
Year 23 : $38,775,000
Year 24 : $34,475,000
Salary Cap with 1 Way Contract
Year 21 : $85,745,000
Year 22 : $78,745,000
Year 23 : $38,775,000
Year 24 : $34,475,000

Farm Players Salaries

Nicklas Backstrom $100,000 (2)
Ondrej Becher $86,500 (6)
Maksymillian Szuber $85,917 (4)
Arturs Silovs $85,000 (3)
Elias Pettersson D $83,833 (5)
Ole Bjorgvik-Holm $82,500 (2)
Henrik Tikkanen $82,375 (3)
Mason Morelli $80,000 (3)
Cameron Butler $80,000 (3)
Andrej Sustr $77,500 (3)
Lucas Condotta $77,500 (3)
Joe Snively $77,500 (3)
Mitchell Vande Sompel $77,500 (3)
Ethan Keppen $77,500 (3)
Leon Gawanke $77,500 (1)
Karl Henriksson $77,500 (1)
Jakob Forsbacka-Karlsson $77,500 (3)
Matt Kiersted $77,500 (3)
Lauri Pajuniemi $77,500 (3)
Radim Zohorna $77,500 (3)
Olle Eriksson Ek $77,500 (3)
Jayson Megna $77,500 (3)
Brett Davis $77,500 (3)
Declan McDonnell $77,500 (3)
Haakon Henelt $77,500 (3)
Robbie Russo $77,500 (3)
Shane Gersich $77,500 (3)
Steven Spinner $77,500 (1)
Vili Saarijarvi $77,500 (3)
Artur Cholach $77,500 (1)
Jonathan Davidsson $77,500 (1)
Calvin Thurkauf $77,500 (3)
Filip Larsson $77,500 (3)
Cal O'Reilly $77,500 (3)
Total Farm Players34
Salary Commitment
Year 21 : $2,703,625
Year 22 : $2,316,125
Year 23 : $2,133,625
Year 24 : $256,250
Salary Average Commitment
Year 21 : $2,681,125
Year 22 : $2,293,625
Year 23 : $2,111,125
Year 24 : $256,250

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell MTS Place
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 1341 - $25 - 0 - 0.00%
Luxury : 980 - $200 - 0 - 0.00%
Total Capacity :15321

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,712,024
Farm Players Total Salaries$3,117,833
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days126
Pro Expenses Per Days$671,921
Pro Estimated Expenses$84,662,046
Farm Remaining Season Days128
Farm Expenses Per Days$24,358
Farm Estimated Expenses$3,117,824
Estimated Season Expenses$87,779,870
Estimated Season Salary Cap$83,712,006
Estimate Under Maximum Salary Cap of $95,500,000$11,787,994
Estimate Over Minimum Salary Cap of $70,600,000 $13,112,006
Current Bank Account$173,776,440
Projected Bank Account$85,996,570

Pro Players Salaries

Mikhail Sergachev (1 Way Contract) $8,500,000 (9)
Connor Hellebuyck (1 Way Contract) $8,500,000 (10)
Nico Hischier (1 Way Contract) $7,250,000 (6)
Clayton Keller (1 Way Contract) $7,150,000 (6)
Tage Thompson (1 Way Contract) $7,142,857 (11)
Kyle Connor (1 Way Contract) $7,142,857 (2)
Jeff Petry (1 Way Contract) $6,250,000 (1)
Gustav Forsling (1 Way Contract) $5,750,000 (11)
Pavel Zacha (1 Way Contract) $4,750,000 (5)
Martin Necas (1 Way Contract) $3,250,000 (2)
Cole Perfetti (1 Way Contract) $3,250,000 (4)
Nick Paul (1 Way Contract) $3,150,000 (9)
Colton Sissons $2,857,143 (3)
Martin Fehervary $2,675,000 (4)
Blake Lizotte $1,850,000 (4)
Noah Juulsen $1,000,000 (4)
Wyatt Johnston $894,167 (2)
Joel Daccord $800,000 (2)
Ian Cole $775,000 (4)
Paul Cotter $775,000 (3)
Total Pro Players20
Salary Commitment
Year 21 : $83,712,024
Year 22 : $77,462,024
Year 23 : $65,375,000
Year 24 : $61,742,857
Salary Average Commitment
Year 21 : $83,712,025
Year 22 : $77,462,025
Year 23 : $65,375,000
Year 24 : $61,742,857
Salary Cap with 1 Way Contract
Year 21 : $83,712,024
Year 22 : $77,462,024
Year 23 : $65,375,000
Year 24 : $61,742,857

Farm Players Salaries

Jamie Drysdale $230,000 (4)
Milan Lucic $150,000 (3)
David Kampf $150,000 (2)
Justin Barron $115,000 (4)
Vasily Podkolzin $100,000 (4)
Lane Hutson $97,500 (3)
Emil Heineman $95,000 (5)
Matt Coronato $92,500 (1)
Domenick Fensore $92,500 (1)
Jiri Kulich $91,833 (3)
Michael Benning $91,667 (1)
Emil Andrae $90,333 (3)
Daniil Miromanov $90,000 (3)
Tucker Robertson $87,000 (3)
Brett Berard $86,750 (4)
Victor Soderstrom $86,333 (1)
Owen Beck $85,333 (5)
Ryan Tverberg $85,167 (4)
Tyler Motte $85,000 (4)
Matthew Seminoff $85,000 (3)
Jack Thompson $82,833 (5)
Dustin Wolf $81,333 (5)
Nico Daws $81,250 (4)
Adam Sykora $80,667 (5)
Keith Petruzzelli $80,000 (1)
Nick Blankenburg $80,000 (1)
Vasily Ponomarev $79,500 (1)
Alexander Chmelevski $77,833 (1)
Albert Johansson $77,500 (2)
Victor Olofsson $77,500 (3)
Ryan McAllister $77,500 (3)
Max Sasson $77,500 (3)
Trey Fix-Wolansky $77,500 (2)
Total Farm Players33
Salary Commitment
Year 21 : $3,117,832
Year 22 : $2,437,499
Year 23 : $2,132,499
Year 24 : $1,208,333
Salary Average Commitment
Year 21 : $3,117,832
Year 22 : $2,437,499
Year 23 : $2,132,499
Year 24 : $1,208,333

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $95,500,000
Available Cap Space

Over Minimum of
$70,600,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $384,851,346 $88,524,702 $6,975,298 $17,924,702 213960
Boston Bruins $138,840,248 $80,005,716 $15,494,284 $9,405,716 203252
Buffalo Sabres $234,946,325 $60,773,328 $34,726,672 -$9,826,672 203050
Calgary Flames $1,141,900 $82,824,966 $12,675,034 $12,224,966 203757
Carolina Hurricanes $141,746,181 $83,906,676 $11,593,324 $13,306,676 243256
Chicago Blackhawks $163,671,719 $72,660,798 $22,839,202 $2,060,798 213253
Colorado Avalanche $243,265,973 $87,022,530 $8,477,470 $16,422,530 212849
Columbus Blue Jackets $408,402,034 $61,115,418 $34,384,582 -$9,484,582 203151
Dallas Stars $93,164,537 $74,399,942 $21,100,058 $3,799,942 232851
Detroit Red Wings $59,132,539 $82,422,506 $13,077,494 $11,822,506 213455
Edmonton Oilers $306,285,007 $72,905,846 $22,594,154 $2,305,846 203050
Florida Panthers $54,387,656 $75,691,728 $19,808,272 $5,091,728 212950
Los Angeles Kings $125,221,850 $76,927,662 $18,572,338 $6,327,662 213152
Minnesota Wild $214,989,267 $93,489,480 $2,010,520 $22,889,480 203959
Montreal Canadiens $221,837,784 $79,456,986 $16,043,014 $8,856,986 203050
Nashville Predators $114,615,598 $94,850,048 $649,952 $24,250,048 213556
New Jersey Devils $265,650,874 $87,812,928 $7,687,072 $17,212,928 203757
New York Islanders $74,065,673 $93,037,518 $2,462,482 $22,437,518 203151
New York Rangers $253,232,028 $87,275,044 $8,224,956 $16,675,044 203252
Ottawa Senators $122,161,396 $76,139,190 $19,360,810 $5,539,190 203454
Philadelphia Flyers $386,889,348 $85,179,468 $10,320,532 $14,579,468 232952
Pittsburgh Penguins $75,302,729 $71,369,172 $24,130,828 $769,172 253560
San Jose Sharks $14,022,866 $83,242,404 $12,257,596 $12,642,404 223052
Seattle Kraken $211,173,890 $85,275,038 $10,224,962 $14,675,038 223860
St. Louis Blues $47,072,960 $87,500,032 $7,999,968 $16,900,032 213354
Tampa Bay Lightning $8,841,975 $91,308,294 $4,191,706 $20,708,294 203050
Toronto Maple Leafs $230,957,672 $72,631,986 $22,868,014 $2,031,986 223658
Utah Hockey Club $30,422,241 $90,999,972 $4,500,028 $20,399,972 212950
Vancouver Canucks $168,114,906 $74,806,448 $20,693,552 $4,206,448 213354
Vegas Golden Knights $334,508,203 $90,784,008 $4,715,992 $20,184,008 203353
Washington Capitals $159,308,675 $85,745,016 $9,754,984 $15,145,016 203454
Winnipeg Jets $173,776,440 $83,712,006 $11,787,994 $13,112,006 203353