Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 5750 - $190 - 0 - 0.00%
Level 2: 4750 - $130 - 0 - 0.00%
Level 3: 3750 - $120 - 0 - 0.00%
Level 4: 2750 - $100 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$69,110,000
Farm Players Total Salaries$2,009,480
Coaches Total Salaries$4,000,000
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
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$389,784
Pro Estimated Expenses$72,110,040
Farm Remaining Season Days185
Farm Expenses Per Days$16,267
Farm Estimated Expenses$3,009,395
Estimated Season Expenses$75,119,435
Estimated Season Salary Cap$69,110,080
Estimate Under Maximum Salary Cap of $82,500,000$13,389,920
Estimate Over Minimum Salary Cap of $61,000,000 $8,110,080
Current Bank Account$43,342,948
Projected Bank Account($31,776,487)

Pro Players Salaries

Mike Hoffman (1 Way Contract) $12,000,000 (3)
-Salary Remaining : $12,000,000
-Salary Average : $12,000,000
-Salary Average Remaining : $12,000,000
Kyle Palmieri (1 Way Contract) $7,250,000 (2)
-Salary Remaining : $7,250,000
-Salary Average : $7,250,000
-Salary Average Remaining : $7,250,000
Reilly Smith (1 Way Contract) $4,895,000 (3)
-Salary Remaining : $4,895,000
-Salary Average : $4,895,000
-Salary Average Remaining : $4,895,000
Alex Tuch (1 Way Contract) $4,680,000 (2)
-Salary Remaining : $4,680,000
-Salary Average : $4,680,000
-Salary Average Remaining : $4,680,000
Jesper Bratt (1 Way Contract) $4,300,000 (4)
-Salary Remaining : $4,300,000
-Salary Average : $4,300,000
-Salary Average Remaining : $4,300,000
Tomas Tatar (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $4,000,000
-Salary Average : $4,000,000
-Salary Average Remaining : $4,000,000
Kyle Okposo (1 Way Contract) $3,150,000 (3)
-Salary Remaining : $3,150,000
-Salary Average : $3,150,000
-Salary Average Remaining : $3,150,000
David Savard (1 Way Contract) $3,150,000 (3)
-Salary Remaining : $3,150,000
-Salary Average : $3,150,000
-Salary Average Remaining : $3,150,000
Marc Staal (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $3,000,000
-Salary Average : $3,000,000
-Salary Average Remaining : $3,000,000
Zach Whitecloud (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $2,600,000
-Salary Average : $2,600,000
-Salary Average Remaining : $2,600,000
Sven Baertschi (1 Way Contract) $2,525,000 (1)
-1 Way Contract Salary Cap : $2,525,000
-Salary Remaining : $2,525,000
-Salary Average : $2,525,000
-Salary Average Remaining : $2,525,000
Keith Yandle (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $2,000,000
-Salary Average : $2,000,000
-Salary Average Remaining : $2,000,000
Sean Kuraly (1 Way Contract) $1,910,000 (2)
-Salary Remaining : $1,910,000
-Salary Average : $1,910,000
-Salary Average Remaining : $1,910,000
Dylan DeMelo (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,750,000
-Salary Average : $1,750,000
-Salary Average Remaining : $1,750,000
Kevin Lankinen (1 Way Contract) $1,700,000 (2)
-Salary Remaining : $1,700,000
-Salary Average : $1,700,000
-Salary Average Remaining : $1,700,000
Justin Holl (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,500,000
-Salary Average : $1,500,000
-Salary Average Remaining : $1,500,000
Matt Nieto (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,500,000
-Salary Average : $1,500,000
-Salary Average Remaining : $1,500,000
Ross Colton (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $1,500,000
-Salary Average : $1,500,000
-Salary Average Remaining : $1,500,000
Kieffer Bellows (1 Way Contract) $1,200,000 (3)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $1,200,000
-Salary Average : $1,200,000
-Salary Average Remaining : $1,200,000
Scott Harrington (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $1,100,000
-Salary Average : $1,100,000
-Salary Average Remaining : $1,100,000
Derrick Pouliot (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $1,000,000
-Salary Average : $1,000,000
-Salary Average Remaining : $1,000,000
Scott Wedgewood $950,000 (2)
-Salary Remaining : $950,000
-Salary Average : $950,000
-Salary Average Remaining : $950,000
Colin Blackwell $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $750,000
-Salary Average Remaining : $750,000
Philipp Kurashev $700,000 (1)
-Salary Remaining : $700,000
-Salary Average : $700,000
-Salary Average Remaining : $700,000
Total Pro Players24
Salary Commitment
Year 2022 : $69,110,000
Year 2023 : $58,385,000
Year 2024 : $34,195,000
Year 2025 : $4,300,000
Salary Average Commitment
Year 2022 : $69,110,000
Year 2023 : $58,385,000
Year 2024 : $34,195,000
Year 2025 : $4,300,000
Salary Cap with 1 Way Contract
Year 2022 : $69,110,000
Year 2023 : $58,385,000
Year 2024 : $34,195,000
Year 2025 : $4,300,000

Farm Players Salaries

Jean-Sebastien Dea $97,480 (2)
Salary Remaining : $97,480
Salary Average : $97,480
Salary Average Remaining : $97,480
Connor Ingram $95,000 (2)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Spencer Martin $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Kasper Bjorkqvist $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Justin Danforth $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Graham McPhee $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Bryce Kindopp $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Damien Giroux $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Jacob Moverare $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Jean-Luc Foudy $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
John Leonard $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Linus Sandin $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Dan Renouf $90,000 (3)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Keith Petruzzelli $90,000 (4)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Colton Point $85,000 (2)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Cooper Zech $83,750 (2)
Salary Remaining : $83,750
Salary Average : $83,750
Salary Average Remaining : $83,750
Adam Johnson $83,250 (1)
Salary Remaining : $83,250
Salary Average : $83,250
Salary Average Remaining : $83,250
Nick Caamano $80,000 (1)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Mason Geertsen $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Ian McCoshen $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
John Stevens $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Beck Malenstyn $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Joe Snively $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Total Farm Players23
Salary Commitment
Year 2022 : $2,009,480
Year 2023 : $1,626,230
Year 2024 : $560,000
Year 2025 : $90,000
Salary Average Commitment
Year 2022 : $2,009,480
Year 2023 : $1,626,230
Year 2024 : $560,000
Year 2025 : $90,000

Blackhawks

Blackhawks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5750 - $110 - 0 - 0.00%
Level 2: 4750 - $90 - 0 - 0.00%
Level 3: 3750 - $70 - 0 - 0.00%
Level 4: 2750 - $40 - 0 - 0.00%
Luxury : 1000 - $190 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $30 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$75,936,000
Farm Players Total Salaries$2,716,400
Coaches Total Salaries$3,800,000
Luxury Taxe Total$0
Special Salary Cap Value$10,394,080
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$426,681
Pro Estimated Expenses$78,935,985
Farm Remaining Season Days185
Farm Expenses Per Days$19,008
Farm Estimated Expenses$3,516,480
Estimated Season Expenses$82,452,465
Estimated Season Salary Cap$86,330,105
Estimate Under Maximum Salary Cap of $82,500,000-$3,830,105
Estimate Over Minimum Salary Cap of $61,000,000 $25,330,105
Current Bank Account$22,289,252
Projected Bank Account($60,163,213)

Pro Players Salaries

Chris Kreider (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $8,000,000
-Salary Average : $8,000,000
-Salary Average Remaining : $8,000,000
P.K. Subban (1 Way Contract) $7,660,000 (1)
-Salary Remaining : $7,660,000
-Salary Average : $7,660,000
-Salary Average Remaining : $7,660,000
Tyson Barrie (1 Way Contract) $6,205,000 (1)
-Salary Remaining : $6,205,000
-Salary Average : $6,205,000
-Salary Average Remaining : $6,205,000
Seth Jones (1 Way Contract) $6,200,000 (4)
-Salary Remaining : $6,200,000
-Salary Average : $6,200,000
-Salary Average Remaining : $6,200,000
Andrew Copp (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $6,000,000
-Salary Average : $6,000,000
-Salary Average Remaining : $6,000,000
Torey Krug (1 Way Contract) $5,700,000 (1)
-Salary Remaining : $5,700,000
-Salary Average : $5,700,000
-Salary Average Remaining : $5,700,000
Derek Stepan (1 Way Contract) $5,150,000 (1)
-Salary Remaining : $5,150,000
-Salary Average : $5,150,000
-Salary Average Remaining : $5,150,000
Petr Mrazek (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $4,000,000
-Salary Average : $4,000,000
-Salary Average Remaining : $4,000,000
Carl Hagelin (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $3,800,000
-Salary Average : $3,800,000
-Salary Average Remaining : $3,800,000
Filip Chytil (1 Way Contract) $3,350,000 (4)
-Salary Remaining : $3,350,000
-Salary Average : $3,350,000
-Salary Average Remaining : $3,350,000
Andreas Athanasiou (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $3,000,000
-Salary Average : $3,000,000
-Salary Average Remaining : $3,000,000
Mathieu Joseph (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $2,000,000
-Salary Average : $2,000,000
-Salary Average Remaining : $2,000,000
Ian Cole (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $1,800,000
-Salary Average : $1,800,000
-Salary Average Remaining : $1,800,000
Tyler Bozak (1 Way Contract) $1,700,000 (3)
-Salary Remaining : $1,700,000
-Salary Average : $1,700,000
-Salary Average Remaining : $1,700,000
Dennis Cholowski (1 Way Contract) $1,275,000 (3)
-1 Way Contract Salary Cap : $1,275,000
-Salary Remaining : $1,275,000
-Salary Average : $1,275,000
-Salary Average Remaining : $1,275,000
Niko Mikkola (1 Way Contract) $1,250,000 (3)
-Salary Remaining : $1,250,000
-Salary Average : $1,250,000
-Salary Average Remaining : $1,250,000
Dean Kukan (1 Way Contract) $1,180,000 (2)
-1 Way Contract Salary Cap : $1,180,000
-Salary Remaining : $1,180,000
-Salary Average : $1,180,000
-Salary Average Remaining : $1,180,000
Kurtis MacDermid (1 Way Contract) $1,116,000 (2)
-1 Way Contract Salary Cap : $1,116,000
-Salary Remaining : $1,116,000
-Salary Average : $1,116,000
-Salary Average Remaining : $1,116,000
Fabian Zetterlund $950,000 (3)
-Salary Remaining : $950,000
-Salary Average : $950,000
-Salary Average Remaining : $950,000
Maxim Mamin $950,000 (3)
-Salary Remaining : $950,000
-Salary Average : $950,000
-Salary Average Remaining : $950,000
Moritz Seider $950,000 (3)
-Salary Remaining : $950,000
-Salary Average : $950,000
-Salary Average Remaining : $950,000
Jacob Bryson $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Rem Pitlick $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Dominic Toninato $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Jeremy Swayman $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Total Pro Players25
Salary Commitment
Year 2022 : $75,936,000
Year 2023 : $35,571,000
Year 2024 : $27,625,000
Year 2025 : $18,550,000
Salary Average Commitment
Year 2022 : $75,936,000
Year 2023 : $35,571,000
Year 2024 : $27,625,000
Year 2025 : $18,550,000
Salary Cap with 1 Way Contract
Year 2022 : $75,936,000
Year 2023 : $35,571,000
Year 2024 : $27,625,000
Year 2025 : $18,550,000

Farm Players Salaries

Anthony Louis $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Carson Focht $99,900 (2)
Salary Remaining : $99,900
Salary Average : $99,900
Salary Average Remaining : $99,900
Logan Thompson $99,900 (2)
Salary Remaining : $99,900
Salary Average : $99,900
Salary Average Remaining : $99,900
Fredrik Karlstrom $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Cole Koepke $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Dylan Sikura $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Andrei Altybarmakian $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Sebastien Aho $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Daniil Miromanov $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Karel Vejmelka $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Lukas Rousek $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Luke Henman $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Matthew Kessel $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Maxence Guenette $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Nick Swaney $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Robin Salo $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Adam Scheel $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Alex Green $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Jack Drury $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Jeff Malott $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Chad Yetman $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Samuel Asselin $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Maksim Sushko $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Peter DiLiberatore $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
C.J. Smith $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Philip Kemp $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Alex-Olivier Voyer $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
John Hayden $81,600 (2)
Salary Remaining : $81,600
Salary Average : $81,600
Salary Average Remaining : $81,600
Devin Cooley $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Total Farm Players29
Salary Commitment
Year 2022 : $2,716,400
Year 2023 : $2,431,400
Year 2024 : $1,520,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,716,400
Year 2023 : $2,431,400
Year 2024 : $1,520,000
Year 2025 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 5750 - $125 - 0 - 0.00%
Level 2: 4750 - $100 - 0 - 0.00%
Level 3: 3750 - $75 - 0 - 0.00%
Level 4: 2750 - $50 - 0 - 0.00%
Luxury : 1000 - $300 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$63,972,000
Farm Players Total Salaries$1,946,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$11,650,000
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
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$351,200
Pro Estimated Expenses$64,972,000
Farm Remaining Season Days185
Farm Expenses Per Days$21,330
Farm Estimated Expenses$3,946,050
Estimated Season Expenses$68,918,050
Estimated Season Salary Cap$75,622,075
Estimate Under Maximum Salary Cap of $82,500,000$6,877,925
Estimate Over Minimum Salary Cap of $61,000,000 $14,622,075
Current Bank Account$54,449,393
Projected Bank Account($14,468,657)

Pro Players Salaries

Brady Tkachuk (1 Way Contract) $7,570,000 (5)
-Salary Remaining : $7,570,000
-Salary Average : $7,570,000
-Salary Average Remaining : $7,570,000
Mike Matheson (1 Way Contract) $5,425,000 (5)
-Salary Remaining : $5,425,000
-Salary Average : $5,425,000
-Salary Average Remaining : $5,425,000
TJ Brodie (1 Way Contract) $4,650,000 (4)
-Salary Remaining : $4,650,000
-Salary Average : $4,650,000
-Salary Average Remaining : $4,650,000
Ryan Dzingel (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,500,000
-Salary Average : $4,500,000
-Salary Average Remaining : $4,500,000
Wayne Simmonds (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $4,000,000
-Salary Average : $4,000,000
-Salary Average Remaining : $4,000,000
Ilya Samsonov (1 Way Contract) $3,900,000 (3)
-Salary Remaining : $3,900,000
-Salary Average : $3,900,000
-Salary Average Remaining : $3,900,000
Daniel Sprong (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $3,000,000
-Salary Average : $3,000,000
-Salary Average Remaining : $3,000,000
Jake Bean (1 Way Contract) $2,940,000 (3)
-1 Way Contract Salary Cap : $2,940,000
-Salary Remaining : $2,940,000
-Salary Average : $2,940,000
-Salary Average Remaining : $2,940,000
Pierre Engvall (1 Way Contract) $2,900,000 (3)
-Salary Remaining : $2,900,000
-Salary Average : $2,900,000
-Salary Average Remaining : $2,900,000
Anthony Stolarz (1 Way Contract) $2,638,000 (4)
-Salary Remaining : $2,638,000
-Salary Average : $2,638,000
-Salary Average Remaining : $2,638,000
Kaapo Kahkonen (1 Way Contract) $2,263,000 (2)
-Salary Remaining : $2,263,000
-Salary Average : $2,263,000
-Salary Average Remaining : $2,263,000
Cal Foote (1 Way Contract) $2,230,000 (4)
-1 Way Contract Salary Cap : $2,230,000
-Salary Remaining : $2,230,000
-Salary Average : $2,230,000
-Salary Average Remaining : $2,230,000
Nick Cousins (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $2,000,000
-Salary Average : $2,000,000
-Salary Average Remaining : $2,000,000
Victor Rask (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $2,000,000
-Salary Average : $2,000,000
-Salary Average Remaining : $2,000,000
Brendan Lemieux (1 Way Contract) $1,688,000 (2)
-Salary Remaining : $1,688,000
-Salary Average : $1,688,000
-Salary Average Remaining : $1,688,000
Rasmus Asplund (1 Way Contract) $1,650,000 (2)
-1 Way Contract Salary Cap : $1,650,000
-Salary Remaining : $1,650,000
-Salary Average : $1,650,000
-Salary Average Remaining : $1,650,000
Jimmy Vesey (1 Way Contract) $1,325,000 (2)
-Salary Remaining : $1,325,000
-Salary Average : $1,325,000
-Salary Average Remaining : $1,325,000
Jacob Larsson (1 Way Contract) $1,200,000 (3)
-Salary Remaining : $1,200,000
-Salary Average : $1,200,000
-Salary Average Remaining : $1,200,000
Logan Stanley (1 Way Contract) $1,141,000 (2)
-Salary Remaining : $1,141,000
-Salary Average : $1,141,000
-Salary Average Remaining : $1,141,000
Dylan Gambrell (1 Way Contract) $1,138,000 (1)
-Salary Remaining : $1,138,000
-Salary Average : $1,138,000
-Salary Average Remaining : $1,138,000
Nicolas Roy (1 Way Contract) $1,089,000 (1)
-Salary Remaining : $1,089,000
-Salary Average : $1,089,000
-Salary Average Remaining : $1,089,000
Brayden Pachal (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $1,000,000
-Salary Average : $1,000,000
-Salary Average Remaining : $1,000,000
Anton Lundell $950,000 (2)
-Salary Remaining : $950,000
-Salary Average : $950,000
-Salary Average Remaining : $950,000
Juuso Valimaki $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Gustav Lindstrom $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Alexander Romanov $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Total Pro Players26
Salary Commitment
Year 2022 : $63,972,000
Year 2023 : $55,320,000
Year 2024 : $42,453,000
Year 2025 : $25,513,000
Salary Average Commitment
Year 2022 : $63,972,000
Year 2023 : $55,320,000
Year 2024 : $42,453,000
Year 2025 : $25,513,000
Salary Cap with 1 Way Contract
Year 2022 : $63,972,000
Year 2023 : $55,320,000
Year 2024 : $42,453,000
Year 2025 : $25,513,000

Farm Players Salaries

Logan Brown $99,500 (2)
Salary Remaining : $99,500
Salary Average : $99,500
Salary Average Remaining : $99,500
Ilya Konovalov $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Justin Barron $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Alex Steeves $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Jordan Spence $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Aaron Luchuk $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Nathan Legare $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Philip Tomasino $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Liam Foudy $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Turner Elson $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Pierre-Olivier Joseph $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Steven Santini $89,000 (1)
Salary Remaining : $89,000
Salary Average : $89,000
Salary Average Remaining : $89,000
Charlie Lindgren $87,500 (2)
Salary Remaining : $87,500
Salary Average : $87,500
Salary Average Remaining : $87,500
Maxim Letunov $85,000 (3)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
William Lagesson $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Mitchell Stephens $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Sean Malone $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Pat Nagle $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Nathan Todd $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Kevin Poulin $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Devante Stephens $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Ryan Dmowski $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Michael Kim $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Total Farm Players23
Salary Commitment
Year 2022 : $1,946,000
Year 2023 : $1,194,500
Year 2024 : $655,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,946,000
Year 2023 : $1,194,500
Year 2024 : $655,000
Year 2025 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 5750 - $140 - 0 - 0.00%
Level 2: 4750 - $120 - 0 - 0.00%
Level 3: 3750 - $90 - 0 - 0.00%
Level 4: 2750 - $65 - 0 - 0.00%
Luxury : 1000 - $300 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 0 - 0.00%
Farm Level 2: 1000 - $18 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$81,621,000
Farm Players Total Salaries$1,755,000
Coaches Total Salaries$3,900,000
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
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$458,492
Pro Estimated Expenses$84,821,020
Farm Remaining Season Days185
Farm Expenses Per Days$13,270
Farm Estimated Expenses$2,454,950
Estimated Season Expenses$87,275,970
Estimated Season Salary Cap$81,621,075
Estimate Under Maximum Salary Cap of $82,500,000$878,925
Estimate Over Minimum Salary Cap of $61,000,000 $20,621,075
Current Bank Account$3,805,527
Projected Bank Account($83,470,443)

Pro Players Salaries

Connor Hellebuyck (1 Way Contract) $9,600,000 (4)
-Salary Remaining : $9,600,000
-Salary Average : $9,600,000
-Salary Average Remaining : $9,600,000
Jack Eichel (1 Way Contract) $8,980,000 (3)
-Salary Remaining : $8,980,000
-Salary Average : $8,980,000
-Salary Average Remaining : $8,980,000
Brad Marchand (1 Way Contract) $7,600,000 (1)
-Salary Remaining : $7,600,000
-Salary Average : $7,600,000
-Salary Average Remaining : $7,600,000
Max Pacioretty (1 Way Contract) $7,233,000 (2)
-Salary Remaining : $7,233,000
-Salary Average : $7,233,000
-Salary Average Remaining : $7,233,000
Matt Dumba (1 Way Contract) $5,800,000 (4)
-Salary Remaining : $5,800,000
-Salary Average : $5,800,000
-Salary Average Remaining : $5,800,000
Tom Wilson (1 Way Contract) $5,700,000 (3)
-Salary Remaining : $5,700,000
-Salary Average : $5,700,000
-Salary Average Remaining : $5,700,000
Jack Roslovic (1 Way Contract) $4,800,000 (5)
-Salary Remaining : $4,800,000
-Salary Average : $4,800,000
-Salary Average Remaining : $4,800,000
Nicklas Backstrom (1 Way Contract) $4,560,000 (4)
-Salary Remaining : $4,560,000
-Salary Average : $4,560,000
-Salary Average Remaining : $4,560,000
Ivan Provorov (1 Way Contract) $4,300,000 (3)
-Salary Remaining : $4,300,000
-Salary Average : $4,300,000
-Salary Average Remaining : $4,300,000
Adam Larsson (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $3,750,000
-Salary Average : $3,750,000
-Salary Average Remaining : $3,750,000
Alex Goligoski (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,500,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,500,000
Oskar Sundqvist (1 Way Contract) $3,380,000 (3)
-Salary Remaining : $3,380,000
-Salary Average : $3,380,000
-Salary Average Remaining : $3,380,000
Tyler Bertuzzi (1 Way Contract) $2,645,000 (1)
-Salary Remaining : $2,645,000
-Salary Average : $2,645,000
-Salary Average Remaining : $2,645,000
Mikko Koskinen (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $2,500,000
-Salary Average : $2,500,000
-Salary Average Remaining : $2,500,000
Nick Holden (1 Way Contract) $1,800,000 (2)
-Salary Remaining : $1,800,000
-Salary Average : $1,800,000
-Salary Average Remaining : $1,800,000
Logan Shaw $999,000 (2)
-Salary Remaining : $999,000
-Salary Average : $999,000
-Salary Average Remaining : $999,000
Patrick Brown $999,000 (2)
-Salary Remaining : $999,000
-Salary Average : $999,000
-Salary Average Remaining : $999,000
Kevin Bahl $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Michael Amadio $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Alexis Lafreniere $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Kyle Rau $700,000 (1)
-Salary Remaining : $700,000
-Salary Average : $700,000
-Salary Average Remaining : $700,000
Total Pro Players21
Salary Commitment
Year 2022 : $81,621,000
Year 2023 : $63,426,000
Year 2024 : $49,620,000
Year 2025 : $24,760,000
Salary Average Commitment
Year 2022 : $81,621,000
Year 2023 : $63,426,000
Year 2024 : $49,620,000
Year 2025 : $24,760,000
Salary Cap with 1 Way Contract
Year 2022 : $81,621,000
Year 2023 : $63,426,000
Year 2024 : $49,620,000
Year 2025 : $24,760,000

Farm Players Salaries

Colby Williams $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Josiah Slavin $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Grant Mismash $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Dmitrij Jaskin $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Cedric Pare $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Michael Houser $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Ryan Murphy $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Cody Franson $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Brogan Rafferty $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Alex Limoges $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Wyatt Newpower $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Clark Bishop $90,000 (2)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Brett Seney $90,000 (2)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Dominic Turgeon $90,000 (2)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Andrew Shortridge $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Eduards Tralmaks $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Eric Williams $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Brayden Burke $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Callahan Burke $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Bobby McMann $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Total Farm Players20
Salary Commitment
Year 2022 : $1,755,000
Year 2023 : $1,112,500
Year 2024 : $380,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,755,000
Year 2023 : $1,112,500
Year 2024 : $380,000
Year 2025 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 5750 - $125 - 0 - 0.00%
Level 2: 4750 - $100 - 0 - 0.00%
Level 3: 3750 - $75 - 0 - 0.00%
Level 4: 2750 - $50 - 0 - 0.00%
Luxury : 1000 - $300 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$76,586,749
Farm Players Total Salaries$2,761,383
Coaches Total Salaries$3,400,000
Luxury Taxe Total$0
Special Salary Cap Value$1,912,500
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
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$427,496
Pro Estimated Expenses$79,086,760
Farm Remaining Season Days185
Farm Expenses Per Days$19,791
Farm Estimated Expenses$3,661,335
Estimated Season Expenses$82,748,095
Estimated Season Salary Cap$78,499,170
Estimate Under Maximum Salary Cap of $82,500,000$4,000,830
Estimate Over Minimum Salary Cap of $61,000,000 $17,499,170
Current Bank Account$5,146,243
Projected Bank Account($77,601,852)

Pro Players Salaries

Dmitry Orlov (1 Way Contract) $9,050,000 (5)
-Salary Remaining : $9,050,000
-Salary Average : $9,050,000
-Salary Average Remaining : $9,050,000
Nazem Kadri (1 Way Contract) $7,945,000 (4)
-Salary Remaining : $7,945,000
-Salary Average : $7,945,000
-Salary Average Remaining : $7,945,000
Mark Scheifele (1 Way Contract) $7,190,000 (3)
-Salary Remaining : $7,190,000
-Salary Average : $7,190,000
-Salary Average Remaining : $7,190,000
James van Riemsdyk (1 Way Contract) $7,050,000 (5)
-Salary Remaining : $7,050,000
-Salary Average : $7,050,000
-Salary Average Remaining : $7,050,000
Evgenii Dadonov (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $6,500,000
-Salary Average : $6,500,000
-Salary Average Remaining : $6,500,000
Semyon Varlamov (1 Way Contract) $6,233,750 (2)
-Salary Remaining : $6,233,750
-Salary Average : $6,233,750
-Salary Average Remaining : $6,233,750
Neal Pionk (1 Way Contract) $5,114,000 (1)
-Salary Remaining : $5,114,000
-Salary Average : $5,114,000
-Salary Average Remaining : $5,114,000
Matt Grzelcyk (1 Way Contract) $3,879,000 (3)
-Salary Remaining : $3,879,000
-Salary Average : $3,879,000
-Salary Average Remaining : $3,879,000
Adam Henrique (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,500,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,500,000
Oskar Lindblom (1 Way Contract) $2,973,000 (3)
-Salary Remaining : $2,973,000
-Salary Average : $2,973,000
-Salary Average Remaining : $2,973,000
Nino Niederreiter (1 Way Contract) $2,950,000 (2)
-Salary Remaining : $2,950,000
-Salary Average : $2,950,000
-Salary Average Remaining : $2,950,000
James Neal (1 Way Contract) $2,350,000 (4)
-Salary Remaining : $2,350,000
-Salary Average : $2,350,000
-Salary Average Remaining : $2,350,000
Rasmus Ristolainen (1 Way Contract) $1,961,000 (1)
-Salary Remaining : $1,961,000
-Salary Average : $1,961,000
-Salary Average Remaining : $1,961,000
Keegan Kolesar (1 Way Contract) $1,916,000 (3)
-Salary Remaining : $1,916,000
-Salary Average : $1,916,000
-Salary Average Remaining : $1,916,000
Luke Schenn (1 Way Contract) $1,800,000 (3)
-Salary Remaining : $1,800,000
-Salary Average : $1,800,000
-Salary Average Remaining : $1,800,000
Troy Stecher (1 Way Contract) $1,600,000 (1)
-1 Way Contract Salary Cap : $1,600,000
-Salary Remaining : $1,600,000
-Salary Average : $1,600,000
-Salary Average Remaining : $1,600,000
Tyler Ennis (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $1,600,000
-Salary Average : $1,600,000
-Salary Average Remaining : $1,600,000
Ross Johnston (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $1,100,000
-Salary Average : $1,100,000
-Salary Average Remaining : $1,100,000
Brendan Smith $999,999 (3)
-Salary Remaining : $999,999
-Salary Average : $999,999
-Salary Average Remaining : $999,999
Adin Hill $875,000 (1)
-Salary Remaining : $875,000
-Salary Average : $875,000
-Salary Average Remaining : $875,000
Laurent Dauphin $850,000 (3)
-Salary Remaining : $850,000
-Salary Average : $850,000
-Salary Average Remaining : $850,000
A.J. Greer $750,000 (2)
-Salary Remaining : $750,000
-Salary Average : $750,000
-Salary Average Remaining : $750,000
Total Pro Players22
Salary Commitment
Year 2022 : $78,186,749
Year 2023 : $62,436,749
Year 2024 : $46,002,999
Year 2025 : $26,395,000
Salary Average Commitment
Year 2022 : $78,186,749
Year 2023 : $62,436,749
Year 2024 : $46,002,999
Year 2025 : $26,395,000
Salary Cap with 1 Way Contract
Year 2022 : $78,186,749
Year 2023 : $62,436,749
Year 2024 : $46,002,999
Year 2025 : $26,395,000

Farm Players Salaries

Cole Clayton $100,000 (3)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
David Hrenak $100,000 (3)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Zachary Emond $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Connor Zary $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Artemi Kniazev $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Calvin Pickard $95,000 (2)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Reece Newkirk $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Mathias Laferriere $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Cam Lee $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Jacob MacDonald $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Cole Cassels $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Juho Lammikko $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Luka Burzan $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Maxim Golod $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Trey Fix-Wolansky $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Dylan Ferguson $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Jacob Ingham $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Hudson Fasching $90,000 (2)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Cameron Hughes $87,500 (1)
Salary Remaining : $87,500
Salary Average : $87,500
Salary Average Remaining : $87,500
Graeme Clarke $85,083 (1)
Salary Remaining : $85,083
Salary Average : $85,083
Salary Average Remaining : $85,083
Christian Wolanin $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Mason Millman $81,300 (1)
Salary Remaining : $81,300
Salary Average : $81,300
Salary Average Remaining : $81,300
Alex Barre-Boulet $80,000 (1)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Alexander Petrovic $75,000 (3)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Matt Luff $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Michael Mersch $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Louie Belpedio $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Karson Kuhlman $75,000 (3)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Frederic Allard $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Greg Moro $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Alex Biega $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Jermaine Loewen $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Kristians Rubins $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Total Farm Players33
Salary Commitment
Year 2022 : $2,853,883
Year 2023 : $1,792,500
Year 2024 : $920,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,853,883
Year 2023 : $1,792,500
Year 2024 : $920,000
Year 2025 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5750 - $125 - 0 - 0.00%
Level 2: 4750 - $100 - 0 - 0.00%
Level 3: 3750 - $75 - 0 - 0.00%
Level 4: 2750 - $50 - 0 - 0.00%
Luxury : 1000 - $300 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$67,111,000
Farm Players Total Salaries$2,387,500
Coaches Total Salaries$4,650,000
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
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$383,032
Pro Estimated Expenses$70,860,920
Farm Remaining Season Days185
Farm Expenses Per Days$17,770
Farm Estimated Expenses$3,287,450
Estimated Season Expenses$74,148,370
Estimated Season Salary Cap$67,110,970
Estimate Under Maximum Salary Cap of $82,500,000$15,389,030
Estimate Over Minimum Salary Cap of $61,000,000 $6,110,970
Current Bank Account$67,157,689
Projected Bank Account($6,990,681)

Pro Players Salaries

Alexander Radulov (1 Way Contract) $12,000,000 (1)
-Salary Remaining : $12,000,000
-Salary Average : $12,000,000
-Salary Average Remaining : $12,000,000
Anton Stralman (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $5,500,000
-Salary Average : $5,500,000
-Salary Average Remaining : $5,500,000
Michael Del Zotto (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $5,000,000
-Salary Average : $5,000,000
-Salary Average Remaining : $5,000,000
Jason Zucker (1 Way Contract) $4,595,000 (2)
-Salary Remaining : $4,595,000
-Salary Average : $4,595,000
-Salary Average Remaining : $4,595,000
Nick Ritchie (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $3,500,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,500,000
Colin Miller (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $3,500,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,500,000
Zack Kassian (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $3,250,000
-Salary Average : $3,250,000
-Salary Average Remaining : $3,250,000
Travis Boyd (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $3,250,000
-Salary Average : $3,250,000
-Salary Average Remaining : $3,250,000
Isac Lundestrom (1 Way Contract) $3,200,000 (4)
-Salary Remaining : $3,200,000
-Salary Average : $3,200,000
-Salary Average Remaining : $3,200,000
Alex Galchenyuk (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $3,000,000
-Salary Average : $3,000,000
-Salary Average Remaining : $3,000,000
Mattias Janmark (1 Way Contract) $2,900,000 (1)
-Salary Remaining : $2,900,000
-Salary Average : $2,900,000
-Salary Average Remaining : $2,900,000
Nick Bjugstad (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $2,700,000
-Salary Average : $2,700,000
-Salary Average Remaining : $2,700,000
Noel Acciari (1 Way Contract) $2,700,000 (3)
-Salary Remaining : $2,700,000
-Salary Average : $2,700,000
-Salary Average Remaining : $2,700,000
Cedric Paquette (1 Way Contract) $2,295,000 (3)
-Salary Remaining : $2,295,000
-Salary Average : $2,295,000
-Salary Average Remaining : $2,295,000
Anton Khudobin (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $2,000,000
-Salary Average : $2,000,000
-Salary Average Remaining : $2,000,000
Eric Comrie (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $1,100,000
-Salary Average : $1,100,000
-Salary Average Remaining : $1,100,000
Anthony Bitetto (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $1,000,000
-Salary Average : $1,000,000
-Salary Average Remaining : $1,000,000
Nathan Beaulieu $971,000 (2)
-Salary Remaining : $971,000
-Salary Average : $971,000
-Salary Average Remaining : $971,000
Lucas Raymond $950,000 (3)
-Salary Remaining : $950,000
-Salary Average : $950,000
-Salary Average Remaining : $950,000
John Marino $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Dylan Cozens $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Noah Dobson $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Mario Ferraro $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Total Pro Players23
Salary Commitment
Year 2022 : $67,111,000
Year 2023 : $38,236,000
Year 2024 : $15,645,000
Year 2025 : $6,700,000
Salary Average Commitment
Year 2022 : $67,111,000
Year 2023 : $38,236,000
Year 2024 : $15,645,000
Year 2025 : $6,700,000
Salary Cap with 1 Way Contract
Year 2022 : $67,111,000
Year 2023 : $38,236,000
Year 2024 : $15,645,000
Year 2025 : $6,700,000

Farm Players Salaries

Colten Ellis $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Jonathan Dahlen $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Martin Kaut $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Morgan Frost $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Cam York $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Ben Jones $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Evan Barratt $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Brett Murray $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Casey Fitzgerald $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Jack Ahcan $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
German Rubtsov $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Jan Jenik $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Nolan Patrick $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Riley Tufte $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Ryan Shea $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Mike Vecchione $82,500 (1)
Salary Remaining : $82,500
Salary Average : $82,500
Salary Average Remaining : $82,500
Seth Barton $80,000 (3)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Michael Callahan $77,500 (3)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Arvid Holm $77,500 (3)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Troy Grosenick $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Brian Halonen $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Hudson Elynuik $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Scott Sabourin $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Danny O'Regan $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Cavan Fitzgerald $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Joona Koppanen $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Owen Sillinger $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Kyle Criscuolo $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Total Farm Players28
Salary Commitment
Year 2022 : $2,387,500
Year 2023 : $1,450,000
Year 2024 : $520,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,387,500
Year 2023 : $1,450,000
Year 2024 : $520,000
Year 2025 : $0

Canucks

Canucks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 5750 - $125 - 0 - 0.00%
Level 2: 4750 - $100 - 0 - 0.00%
Level 3: 3750 - $75 - 0 - 0.00%
Level 4: 2750 - $50 - 0 - 0.00%
Luxury : 1000 - $300 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$79,267,000
Farm Players Total Salaries$2,442,400
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$3,500,000
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
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$433,876
Pro Estimated Expenses$80,267,060
Farm Remaining Season Days185
Farm Expenses Per Days$18,067
Farm Estimated Expenses$3,342,395
Estimated Season Expenses$83,609,455
Estimated Season Salary Cap$82,766,950
Estimate Under Maximum Salary Cap of $82,500,000-$266,950
Estimate Over Minimum Salary Cap of $61,000,000 $21,766,950
Current Bank Account$20,293,019
Projected Bank Account($63,316,436)

Pro Players Salaries

Alec Martinez (1 Way Contract) $8,500,000 (5)
-Salary Remaining : $8,500,000
-Salary Average : $8,500,000
-Salary Average Remaining : $8,500,000
William Karlsson (1 Way Contract) $7,486,000 (4)
-Salary Remaining : $7,486,000
-Salary Average : $7,486,000
-Salary Average Remaining : $7,486,000
Alex DeBrincat (1 Way Contract) $6,200,000 (2)
-Salary Remaining : $6,200,000
-Salary Average : $6,200,000
-Salary Average Remaining : $6,200,000
Cam Atkinson (1 Way Contract) $6,071,000 (4)
-Salary Remaining : $6,071,000
-Salary Average : $6,071,000
-Salary Average Remaining : $6,071,000
Phillip Danault (1 Way Contract) $5,776,000 (3)
-Salary Remaining : $5,776,000
-Salary Average : $5,776,000
-Salary Average Remaining : $5,776,000
Brady Skjei (1 Way Contract) $5,174,000 (4)
-Salary Remaining : $5,174,000
-Salary Average : $5,174,000
-Salary Average Remaining : $5,174,000
Anthony Cirelli (1 Way Contract) $4,767,000 (2)
-Salary Remaining : $4,767,000
-Salary Average : $4,767,000
-Salary Average Remaining : $4,767,000
Robin Lehner (1 Way Contract) $4,600,000 (2)
-Salary Remaining : $4,600,000
-Salary Average : $4,600,000
-Salary Average Remaining : $4,600,000
Joel Edmundson (1 Way Contract) $4,100,000 (5)
-Salary Remaining : $4,100,000
-Salary Average : $4,100,000
-Salary Average Remaining : $4,100,000
Kailer Yamamoto (1 Way Contract) $3,787,000 (2)
-Salary Remaining : $3,787,000
-Salary Average : $3,787,000
-Salary Average Remaining : $3,787,000
Marcus Foligno (1 Way Contract) $3,512,000 (3)
-Salary Remaining : $3,512,000
-Salary Average : $3,512,000
-Salary Average Remaining : $3,512,000
Nick Foligno (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,500,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,500,000
Brian Elliott (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $3,000,000
-Salary Average : $3,000,000
-Salary Average Remaining : $3,000,000
Ethan Bear (1 Way Contract) $2,202,000 (1)
-Salary Remaining : $2,202,000
-Salary Average : $2,202,000
-Salary Average Remaining : $2,202,000
Brian Boyle (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $2,000,000
-Salary Average : $2,000,000
-Salary Average Remaining : $2,000,000
Brett Howden (1 Way Contract) $1,622,000 (2)
-Salary Remaining : $1,622,000
-Salary Average : $1,622,000
-Salary Average Remaining : $1,622,000
Riley Sheahan (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,500,000
-Salary Average : $1,500,000
-Salary Average Remaining : $1,500,000
Ilya Lyubushkin (1 Way Contract) $1,379,000 (3)
-Salary Remaining : $1,379,000
-Salary Average : $1,379,000
-Salary Average Remaining : $1,379,000
Nathan Bastian (1 Way Contract) $1,141,000 (1)
-1 Way Contract Salary Cap : $1,141,000
-Salary Remaining : $1,141,000
-Salary Average : $1,141,000
-Salary Average Remaining : $1,141,000
Ryan Donato (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $1,100,000
-Salary Average : $1,100,000
-Salary Average Remaining : $1,100,000
K'Andre Miller $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Josh Norris $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Total Pro Players22
Salary Commitment
Year 2022 : $79,267,000
Year 2023 : $66,899,000
Year 2024 : $44,998,000
Year 2025 : $34,331,000
Salary Average Commitment
Year 2022 : $79,267,000
Year 2023 : $66,899,000
Year 2024 : $44,998,000
Year 2025 : $34,331,000
Salary Cap with 1 Way Contract
Year 2022 : $79,267,000
Year 2023 : $66,899,000
Year 2024 : $44,998,000
Year 2025 : $34,331,000

Farm Players Salaries

Matt Tennyson $99,900 (3)
Salary Remaining : $99,900
Salary Average : $99,900
Salary Average Remaining : $99,900
Samuel Dove-McFalls $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Philip Broberg $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Noah Cates $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
J.J. Peterka $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Jakob Pelletier $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Brendan Perlini $95,000 (1)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Justin Bailey $95,000 (2)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Mads Sogaard $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Mitchell Vande Sompel $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Evgeny Svechnikov $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Isaac Ratcliffe $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Jeremy Groleau $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Nicolas Beaudin $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Ryan Poehling $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Adam Werner $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Simon Holmstrom $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Quinton Byfield $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Ty Dellandrea $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Tyler Tucker $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Aliaksei Protas $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Matthew Phillips $90,000 (2)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Gemel Smith $80,000 (2)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Scott Wilson $80,000 (1)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Fredrik Claesson $80,000 (1)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Dennis Yan $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Jordan Gross $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Total Farm Players27
Salary Commitment
Year 2022 : $2,442,400
Year 2023 : $1,394,900
Year 2024 : $574,900
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,442,400
Year 2023 : $1,394,900
Year 2024 : $574,900
Year 2025 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 5750 - $80 - 0 - 0.00%
Level 2: 4750 - $79 - 0 - 0.00%
Level 3: 3750 - $28 - 0 - 0.00%
Level 4: 2750 - $27 - 0 - 0.00%
Luxury : 1000 - $176 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $17 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$79,398,500
Farm Players Total Salaries$2,685,370
Coaches Total Salaries$2,600,000
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
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$439,992
Pro Estimated Expenses$81,398,520
Farm Remaining Season Days185
Farm Expenses Per Days$17,759
Farm Estimated Expenses$3,285,415
Estimated Season Expenses$84,683,935
Estimated Season Salary Cap$79,398,485
Estimate Under Maximum Salary Cap of $82,500,000$3,101,515
Estimate Over Minimum Salary Cap of $61,000,000 $18,398,485
Current Bank Account$17,197,599
Projected Bank Account($67,486,336)

Pro Players Salaries

Marc-Andre Fleury (1 Way Contract) $7,587,500 (3)
-Salary Remaining : $7,587,500
-Salary Average : $7,587,500
-Salary Average Remaining : $7,587,500
Nikolaj Ehlers (1 Way Contract) $7,200,000 (2)
-Salary Remaining : $7,200,000
-Salary Average : $7,200,000
-Salary Average Remaining : $7,200,000
Mathew Barzal (1 Way Contract) $6,929,000 (2)
-Salary Remaining : $6,929,000
-Salary Average : $6,929,000
-Salary Average Remaining : $6,929,000
Darnell Nurse (1 Way Contract) $6,600,000 (1)
-Salary Remaining : $6,600,000
-Salary Average : $6,600,000
-Salary Average Remaining : $6,600,000
Phil Kessel (1 Way Contract) $5,933,000 (4)
-Salary Remaining : $5,933,000
-Salary Average : $5,933,000
-Salary Average Remaining : $5,933,000
Travis Hamonic (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $5,000,000
-Salary Average : $5,000,000
-Salary Average Remaining : $5,000,000
Yegor Sharangovich (1 Way Contract) $4,418,000 (2)
-Salary Remaining : $4,418,000
-Salary Average : $4,418,000
-Salary Average Remaining : $4,418,000
Andre Burakovsky (1 Way Contract) $4,022,000 (1)
-Salary Remaining : $4,022,000
-Salary Average : $4,022,000
-Salary Average Remaining : $4,022,000
Radko Gudas (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $4,000,000
-Salary Average : $4,000,000
-Salary Average Remaining : $4,000,000
Valeri Nichushkin (1 Way Contract) $3,682,000 (5)
-Salary Remaining : $3,682,000
-Salary Average : $3,682,000
-Salary Average Remaining : $3,682,000
Colton Sceviour (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $3,500,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,500,000
Nate Schmidt (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $3,500,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,500,000
Robert Thomas (1 Way Contract) $3,032,000 (4)
-Salary Remaining : $3,032,000
-Salary Average : $3,032,000
-Salary Average Remaining : $3,032,000
Sam Bennett (1 Way Contract) $2,727,000 (2)
-Salary Remaining : $2,727,000
-Salary Average : $2,727,000
-Salary Average Remaining : $2,727,000
Nikita Zadorov (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $2,700,000
-Salary Average : $2,700,000
-Salary Average Remaining : $2,700,000
Colton Sissons (1 Way Contract) $2,350,000 (2)
-Salary Remaining : $2,350,000
-Salary Average : $2,350,000
-Salary Average Remaining : $2,350,000
Anthony Beauvillier (1 Way Contract) $1,950,000 (1)
-Salary Remaining : $1,950,000
-Salary Average : $1,950,000
-Salary Average Remaining : $1,950,000
Mark Jankowski (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $1,350,000
-Salary Average : $1,350,000
-Salary Average Remaining : $1,350,000
Urho Vaakanainen (1 Way Contract) $1,043,000 (3)
-Salary Remaining : $1,043,000
-Salary Average : $1,043,000
-Salary Average Remaining : $1,043,000
Jani Hakanpaa $950,000 (1)
-Salary Remaining : $950,000
-Salary Average : $950,000
-Salary Average Remaining : $950,000
Ilya Sorokin $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Total Pro Players21
Salary Commitment
Year 2022 : $79,398,500
Year 2023 : $61,826,500
Year 2024 : $29,777,500
Year 2025 : $16,147,000
Salary Average Commitment
Year 2022 : $79,398,500
Year 2023 : $61,826,500
Year 2024 : $29,777,500
Year 2025 : $16,147,000
Salary Cap with 1 Way Contract
Year 2022 : $79,398,500
Year 2023 : $61,826,500
Year 2024 : $29,777,500
Year 2025 : $16,147,000

Farm Players Salaries

Kiefer Sherwood $95,370 (2)
Salary Remaining : $95,370
Salary Average : $95,370
Salary Average Remaining : $95,370
Nathan Smith $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Jimmy Huntington $95,000 (1)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Parker Kelly $95,000 (1)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Peter Abbandonato $95,000 (1)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Jake Elmer $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Jesper Sellgren $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Daniil Chechelev $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Lucas Johansen $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Matt Kiersted $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Mike Hardman $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
David Tendeck $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Nils Lundkvist $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Peyton Krebs $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Simon Ryfors $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Vasily Podkolzin $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Victor Berglund $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Viktor Lodin $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Mareks Mitens $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Leon Gawanke $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Owen Tippett $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Ivan Prosvetov $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Egor Sokolov $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Garret Sparks $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Dillon Heatherington $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Tyrell Goulbourne $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Hunter Skinner $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Thomas Novak $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Johnathan Kovacevic $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Alexandre Fortin $70,000 (2)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Total Farm Players30
Salary Commitment
Year 2022 : $2,685,370
Year 2023 : $1,982,870
Year 2024 : $1,425,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,685,370
Year 2023 : $1,982,870
Year 2024 : $1,425,000
Year 2025 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 5750 - $150 - 0 - 0.00%
Level 2: 4750 - $100 - 0 - 0.00%
Level 3: 3750 - $80 - 0 - 0.00%
Level 4: 2750 - $60 - 0 - 0.00%
Luxury : 1000 - $325 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$70,792,998
Farm Players Total Salaries$0
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$1,818,750
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$390,773
Pro Estimated Expenses$72,293,005
Farm Remaining Season Days185
Farm Expenses Per Days$2,703
Farm Estimated Expenses$500,055
Estimated Season Expenses$72,793,060
Estimated Season Salary Cap$72,611,775
Estimate Under Maximum Salary Cap of $82,500,000$9,888,225
Estimate Over Minimum Salary Cap of $61,000,000 $11,611,775
Current Bank Account$35,085,016
Projected Bank Account($37,708,044)

Pro Players Salaries

Claude Giroux (1 Way Contract) $6,742,000 (3)
-Salary Remaining : $6,742,000
-Salary Average : $6,742,000
-Salary Average Remaining : $6,742,000
Alex Killorn (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $6,000,000
-Salary Average : $6,000,000
-Salary Average Remaining : $6,000,000
Jordan Staal (1 Way Contract) $5,706,000 (3)
-Salary Remaining : $5,706,000
-Salary Average : $5,706,000
-Salary Average Remaining : $5,706,000
Ville Husso (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $5,500,000
-Salary Average : $5,500,000
-Salary Average Remaining : $5,500,000
Josh Anderson (1 Way Contract) $4,600,000 (5)
-Salary Remaining : $4,600,000
-Salary Average : $4,600,000
-Salary Average Remaining : $4,600,000
Charlie Coyle (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $4,500,000
-Salary Average : $4,500,000
-Salary Average Remaining : $4,500,000
Alexandar Georgiev (1 Way Contract) $3,700,000 (3)
-Salary Remaining : $3,700,000
-Salary Average : $3,700,000
-Salary Average Remaining : $3,700,000
Artturi Lehkonen (1 Way Contract) $3,300,000 (3)
-Salary Remaining : $3,300,000
-Salary Average : $3,300,000
-Salary Average Remaining : $3,300,000
Nick Jensen (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $3,000,000
-Salary Average : $3,000,000
-Salary Average Remaining : $3,000,000
Jason Dickinson (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $2,800,000
-Salary Average : $2,800,000
-Salary Average Remaining : $2,800,000
Dillon Dube (1 Way Contract) $2,645,000 (2)
-Salary Remaining : $2,645,000
-Salary Average : $2,645,000
-Salary Average Remaining : $2,645,000
Dysin Mayo (1 Way Contract) $1,800,000 (2)
-Salary Remaining : $1,800,000
-Salary Average : $1,800,000
-Salary Average Remaining : $1,800,000
Philippe Myers (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $1,800,000
-Salary Average : $1,800,000
-Salary Average Remaining : $1,800,000
Matt Martin (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $1,750,000
-Salary Average : $1,750,000
-Salary Average Remaining : $1,750,000
Joonas Donskoi (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,500,000
-Salary Average : $1,500,000
-Salary Average Remaining : $1,500,000
Dillon Simpson $999,999 (1)
-Salary Remaining : $999,999
-Salary Average : $999,999
-Salary Average Remaining : $999,999
Brock McGinn $999,999 (1)
-Salary Remaining : $999,999
-Salary Average : $999,999
-Salary Average Remaining : $999,999
Helge Grans $950,000 (3)
-Salary Remaining : $950,000
-Salary Average : $950,000
-Salary Average Remaining : $950,000
Adam Beckman $950,000 (3)
-Salary Remaining : $950,000
-Salary Average : $950,000
-Salary Average Remaining : $950,000
Yegor Chinakhov $950,000 (3)
-Salary Remaining : $950,000
-Salary Average : $950,000
-Salary Average Remaining : $950,000
Shawn Element $950,000 (3)
-Salary Remaining : $950,000
-Salary Average : $950,000
-Salary Average Remaining : $950,000
Dominik Bokk $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Arthur Kaliyev $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Adam Fox $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Joel Kiviranta $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Barrett Hayton $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Brett Leason $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Simon Benoit $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Josef Korenar $825,000 (3)
-Salary Remaining : $825,000
-Salary Average : $825,000
-Salary Average Remaining : $825,000
Tommy Cross $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $800,000
-Salary Average Remaining : $800,000
Cal O'Reilly $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $800,000
-Salary Average Remaining : $800,000
Jacob Middleton $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $750,000
-Salary Average Remaining : $750,000
Total Pro Players32
Salary Commitment
Year 2022 : $70,792,998
Year 2023 : $58,518,000
Year 2024 : $44,673,000
Year 2025 : $10,100,000
Salary Average Commitment
Year 2022 : $70,792,998
Year 2023 : $58,518,000
Year 2024 : $44,673,000
Year 2025 : $10,100,000
Salary Cap with 1 Way Contract
Year 2022 : $70,792,998
Year 2023 : $58,518,000
Year 2024 : $44,673,000
Year 2025 : $10,100,000

Farm Players Salaries

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

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5750 - $124 - 0 - 0.00%
Level 2: 4750 - $99 - 0 - 0.00%
Level 3: 3750 - $74 - 0 - 0.00%
Level 4: 2750 - $49 - 0 - 0.00%
Luxury : 1000 - $295 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 0 - 0.00%
Farm Level 2: 1000 - $10 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$78,729,749
Farm Players Total Salaries$2,217,950
Coaches Total Salaries$2,000,000
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
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$433,674
Pro Estimated Expenses$80,229,690
Farm Remaining Season Days185
Farm Expenses Per Days$14,692
Farm Estimated Expenses$2,718,020
Estimated Season Expenses$82,947,710
Estimated Season Salary Cap$80,729,710
Estimate Under Maximum Salary Cap of $82,500,000$1,770,290
Estimate Over Minimum Salary Cap of $61,000,000 $19,729,710
Current Bank Account$62,660,119
Projected Bank Account($20,287,591)

Pro Players Salaries

Patrick Kane (1 Way Contract) $10,070,000 (4)
-Salary Remaining : $10,070,000
-Salary Average : $10,070,000
-Salary Average Remaining : $10,070,000
Jakub Vrana (1 Way Contract) $5,850,000 (5)
-Salary Remaining : $5,850,000
-Salary Average : $5,850,000
-Salary Average Remaining : $5,850,000
Andrew Mangiapane (1 Way Contract) $5,720,000 (4)
-Salary Remaining : $5,720,000
-Salary Average : $5,720,000
-Salary Average Remaining : $5,720,000
Bo Horvat (1 Way Contract) $5,617,000 (1)
-Salary Remaining : $5,617,000
-Salary Average : $5,617,000
-Salary Average Remaining : $5,617,000
John Carlson (1 Way Contract) $5,456,250 (1)
-Salary Remaining : $5,456,250
-Salary Average : $5,456,250
-Salary Average Remaining : $5,456,250
Colton Parayko (1 Way Contract) $5,226,000 (3)
-Salary Remaining : $5,226,000
-Salary Average : $5,226,000
-Salary Average Remaining : $5,226,000
Travis Sanheim (1 Way Contract) $4,902,000 (4)
-Salary Remaining : $4,902,000
-Salary Average : $4,902,000
-Salary Average Remaining : $4,902,000
Linus Ullmark (1 Way Contract) $4,055,000 (4)
-Salary Remaining : $4,055,000
-Salary Average : $4,055,000
-Salary Average Remaining : $4,055,000
Brayden McNabb (1 Way Contract) $4,000,000 (5)
-Salary Remaining : $4,000,000
-Salary Average : $4,000,000
-Salary Average Remaining : $4,000,000
Nico Hischier (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $4,000,000
-Salary Average : $4,000,000
-Salary Average Remaining : $4,000,000
Carter Hart (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $3,800,000
-Salary Average : $3,800,000
-Salary Average Remaining : $3,800,000
Shea Theodore (1 Way Contract) $3,791,500 (5)
-Salary Remaining : $3,791,500
-Salary Average : $3,791,500
-Salary Average Remaining : $3,791,500
Trevor Moore (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $3,600,000
-Salary Average : $3,600,000
-Salary Average Remaining : $3,600,000
Lawson Crouse (1 Way Contract) $2,994,000 (3)
-Salary Remaining : $2,994,000
-Salary Average : $2,994,000
-Salary Average Remaining : $2,994,000
Victor Olofsson (1 Way Contract) $2,450,000 (1)
-Salary Remaining : $2,450,000
-Salary Average : $2,450,000
-Salary Average Remaining : $2,450,000
Anthony Duclair (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $2,000,000
-Salary Average : $2,000,000
-Salary Average Remaining : $2,000,000
Timothy Liljegren (1 Way Contract) $1,248,000 (2)
-Salary Remaining : $1,248,000
-Salary Average : $1,248,000
-Salary Average Remaining : $1,248,000
Tanner Jeannot (1 Way Contract) $1,100,000 (3)
-Salary Remaining : $1,100,000
-Salary Average : $1,100,000
-Salary Average Remaining : $1,100,000
Andrej Sekera $999,999 (3)
-Salary Remaining : $999,999
-Salary Average : $999,999
-Salary Average Remaining : $999,999
Alex Formenton $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Pius Suter $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Total Pro Players21
Salary Commitment
Year 2022 : $78,729,749
Year 2023 : $64,281,499
Year 2024 : $52,508,499
Year 2025 : $38,388,500
Salary Average Commitment
Year 2022 : $78,729,749
Year 2023 : $64,281,499
Year 2024 : $52,508,499
Year 2025 : $38,388,500
Salary Cap with 1 Way Contract
Year 2022 : $78,729,749
Year 2023 : $64,281,499
Year 2024 : $52,508,499
Year 2025 : $38,388,500

Farm Players Salaries

Otto Koivula $97,500 (3)
Salary Remaining : $97,500
Salary Average : $97,500
Salary Average Remaining : $97,500
Connor Bunnaman $96,900 (3)
Salary Remaining : $96,900
Salary Average : $96,900
Salary Average Remaining : $96,900
Dylan Wells $95,000 (2)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Santeri Hatakka $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Egor Afanasyev $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Joey Anderson $95,000 (3)
Salary Remaining : $95,000
Salary Average : $81,667
Salary Average Remaining : $81,667
Matt Filipe $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Akil Thomas $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Corey Schueneman $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Ben Gleason $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Hayden Verbeek $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Isaak Phillips $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Kody Clark $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Aidan Dudas $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Michael O'Leary $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Pavel Dorofeyev $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Ryan McLeod $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Anders Bjork $91,050 (1)
Salary Remaining : $91,050
Salary Average : $91,050
Salary Average Remaining : $91,050
Steven Lorentz $90,000 (1)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Steven Fogarty $90,000 (2)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Phillip Di Giuseppe $90,000 (2)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Jake Walman $90,000 (2)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Jonas Johansson $90,000 (1)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Carter Hutton $85,000 (2)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Total Farm Players24
Salary Commitment
Year 2022 : $2,217,950
Year 2023 : $1,761,900
Year 2024 : $439,400
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,204,617
Year 2023 : $1,748,567
Year 2024 : $466,067
Year 2025 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5750 - $130 - 0 - 0.00%
Level 2: 4750 - $105 - 0 - 0.00%
Level 3: 3750 - $70 - 0 - 0.00%
Level 4: 2750 - $55 - 0 - 0.00%
Luxury : 1000 - $295 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $48 - 0 - 0.00%
Farm Level 2: 1000 - $28 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$74,164,000
Farm Players Total Salaries$3,267,500
Coaches Total Salaries$6,000,000
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
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$427,914
Pro Estimated Expenses$79,164,090
Farm Remaining Season Days185
Farm Expenses Per Days$23,068
Farm Estimated Expenses$4,267,580
Estimated Season Expenses$83,431,670
Estimated Season Salary Cap$74,163,910
Estimate Under Maximum Salary Cap of $82,500,000$8,336,090
Estimate Over Minimum Salary Cap of $61,000,000 $13,163,910
Current Bank Account$29,625,858
Projected Bank Account($53,805,812)

Pro Players Salaries

Brent Burns (1 Way Contract) $7,642,000 (1)
-Salary Remaining : $7,642,000
-Salary Average : $7,642,000
-Salary Average Remaining : $7,642,000
David Perron (1 Way Contract) $6,861,000 (4)
-Salary Remaining : $6,861,000
-Salary Average : $6,861,000
-Salary Average Remaining : $6,861,000
Vincent Trocheck (1 Way Contract) $6,735,000 (4)
-Salary Remaining : $6,735,000
-Salary Average : $6,735,000
-Salary Average Remaining : $6,735,000
Alex Iafallo (1 Way Contract) $5,711,000 (4)
-Salary Remaining : $5,711,000
-Salary Average : $5,711,000
-Salary Average Remaining : $5,711,000
Zach Hyman (1 Way Contract) $5,425,000 (4)
-Salary Remaining : $5,425,000
-Salary Average : $5,425,000
-Salary Average Remaining : $5,425,000
Elias Pettersson (1 Way Contract) $5,375,000 (1)
-Salary Remaining : $5,375,000
-Salary Average : $5,375,000
-Salary Average Remaining : $5,375,000
Damon Severson (1 Way Contract) $5,175,000 (4)
-Salary Remaining : $5,175,000
-Salary Average : $5,175,000
-Salary Average Remaining : $5,175,000
Zach Werenski (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $5,000,000
-Salary Average : $5,000,000
-Salary Average Remaining : $5,000,000
Ryan Murray (1 Way Contract) $4,425,000 (4)
-Salary Remaining : $4,425,000
-Salary Average : $4,425,000
-Salary Average Remaining : $4,425,000
Marc-Edouard Vlasic (1 Way Contract) $4,400,000 (1)
-Salary Remaining : $4,400,000
-Salary Average : $4,400,000
-Salary Average Remaining : $4,400,000
Kevin Fiala (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $3,000,000
-Salary Average : $3,000,000
-Salary Average Remaining : $3,000,000
Brandon Carlo (1 Way Contract) $2,850,000 (1)
-Salary Remaining : $2,850,000
-Salary Average : $2,850,000
-Salary Average Remaining : $2,850,000
Jack Campbell (1 Way Contract) $2,310,000 (1)
-Salary Remaining : $2,310,000
-Salary Average : $2,310,000
-Salary Average Remaining : $2,310,000
Pavel Zacha (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $2,250,000
-Salary Average : $2,250,000
-Salary Average Remaining : $2,250,000
Sam Reinhart (1 Way Contract) $1,555,000 (1)
-Salary Remaining : $1,555,000
-Salary Average : $1,555,000
-Salary Average Remaining : $1,555,000
Ivan Barbashev (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $1,450,000
-Salary Average : $1,450,000
-Salary Average Remaining : $1,450,000
David Kampf (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $1,250,000
-Salary Average : $1,250,000
-Salary Average Remaining : $1,250,000
Dan Vladar (1 Way Contract) $1,075,000 (2)
-Salary Remaining : $1,075,000
-Salary Average : $1,075,000
-Salary Average Remaining : $1,075,000
Eetu Luostarinen $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Trevor Lewis $750,000 (2)
-Salary Remaining : $750,000
-Salary Average : $750,000
-Salary Average Remaining : $750,000
Total Pro Players20
Salary Commitment
Year 2022 : $74,164,000
Year 2023 : $41,157,000
Year 2024 : $34,332,000
Year 2025 : $34,332,000
Salary Average Commitment
Year 2022 : $74,164,000
Year 2023 : $41,157,000
Year 2024 : $34,332,000
Year 2025 : $34,332,000
Salary Cap with 1 Way Contract
Year 2022 : $74,164,000
Year 2023 : $41,157,000
Year 2024 : $34,332,000
Year 2025 : $34,332,000

Farm Players Salaries

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

Flames

Flames is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 5750 - $125 - 0 - 0.00%
Level 2: 4750 - $100 - 0 - 0.00%
Level 3: 3750 - $75 - 0 - 0.00%
Level 4: 2750 - $50 - 0 - 0.00%
Luxury : 1000 - $300 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$82,764,000
Farm Players Total Salaries$1,806,600
Coaches Total Salaries$4,000,000
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
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$463,589
Pro Estimated Expenses$85,763,965
Farm Remaining Season Days185
Farm Expenses Per Days$15,171
Farm Estimated Expenses$2,806,635
Estimated Season Expenses$88,570,600
Estimated Season Salary Cap$82,764,005
Estimate Under Maximum Salary Cap of $82,500,000-$264,005
Estimate Over Minimum Salary Cap of $61,000,000 $21,764,005
Current Bank Account$72,687,088
Projected Bank Account($15,883,512)

Pro Players Salaries

Elias Lindholm (1 Way Contract) $8,800,000 (4)
-Salary Remaining : $8,800,000
-Salary Average : $8,800,000
-Salary Average Remaining : $8,800,000
Jonathan Toews (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $8,000,000
-Salary Average : $8,000,000
-Salary Average Remaining : $8,000,000
Matt Duchene (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $8,000,000
-Salary Average : $8,000,000
-Salary Average Remaining : $8,000,000
Kris Letang (1 Way Contract) $7,150,000 (3)
-Salary Remaining : $7,150,000
-Salary Average : $7,150,000
-Salary Average Remaining : $7,150,000
Darcy Kuemper (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $6,500,000
-Salary Average : $6,500,000
-Salary Average Remaining : $6,500,000
Mark Giordano (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $6,500,000
-Salary Average : $6,500,000
-Salary Average Remaining : $6,500,000
Miro Heiskanen (1 Way Contract) $6,064,000 (2)
-Salary Remaining : $6,064,000
-Salary Average : $6,064,000
-Salary Average Remaining : $6,064,000
Aaron Ekblad (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $5,500,000
-Salary Average : $5,500,000
-Salary Average Remaining : $5,500,000
Tanner Pearson (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $5,000,000
-Salary Average : $5,000,000
-Salary Average Remaining : $5,000,000
Jake DeBrusk (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $3,000,000
-Salary Average : $3,000,000
-Salary Average Remaining : $3,000,000
Warren Foegele (1 Way Contract) $2,566,000 (1)
-Salary Remaining : $2,566,000
-Salary Average : $2,566,000
-Salary Average Remaining : $2,566,000
Oliver Bjorkstrand (1 Way Contract) $2,400,000 (1)
-Salary Remaining : $2,400,000
-Salary Average : $2,400,000
-Salary Average Remaining : $2,400,000
Casey DeSmith (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $2,000,000
-Salary Average : $2,000,000
-Salary Average Remaining : $2,000,000
Ryan Lindgren (1 Way Contract) $1,869,000 (1)
-Salary Remaining : $1,869,000
-Salary Average : $1,869,000
-Salary Average Remaining : $1,869,000
Michael Stone (1 Way Contract) $1,800,000 (3)
-Salary Remaining : $1,800,000
-Salary Average : $1,800,000
-Salary Average Remaining : $1,800,000
Vinnie Hinostroza (1 Way Contract) $1,790,000 (2)
-Salary Remaining : $1,790,000
-Salary Average : $1,790,000
-Salary Average Remaining : $1,790,000
Martin Frk (1 Way Contract) $1,300,000 (3)
-Salary Remaining : $1,300,000
-Salary Average : $1,300,000
-Salary Average Remaining : $1,300,000
Cam Dineen (1 Way Contract) $1,100,000 (3)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $1,100,000
-Salary Average : $1,100,000
-Salary Average Remaining : $1,100,000
Brad Richardson (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $1,100,000
-Salary Average : $1,100,000
-Salary Average Remaining : $1,100,000
Arttu Ruotsalainen $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Sheldon Rempal $700,000 (1)
-Salary Remaining : $700,000
-Salary Average : $700,000
-Salary Average Remaining : $700,000
Sheldon Dries $700,000 (1)
-Salary Remaining : $700,000
-Salary Average : $700,000
-Salary Average Remaining : $700,000
Total Pro Players22
Salary Commitment
Year 2022 : $82,764,000
Year 2023 : $67,029,000
Year 2024 : $39,650,000
Year 2025 : $20,300,000
Salary Average Commitment
Year 2022 : $82,764,000
Year 2023 : $67,029,000
Year 2024 : $39,650,000
Year 2025 : $20,300,000
Salary Cap with 1 Way Contract
Year 2022 : $82,764,000
Year 2023 : $67,029,000
Year 2024 : $39,650,000
Year 2025 : $20,300,000

Farm Players Salaries

Kyle Keyser $99,900 (1)
Salary Remaining : $99,900
Salary Average : $99,900
Salary Average Remaining : $99,900
Dakota Joshua $99,900 (1)
Salary Remaining : $99,900
Salary Average : $99,900
Salary Average Remaining : $99,900
Justin Scott $99,900 (1)
Salary Remaining : $99,900
Salary Average : $99,900
Salary Average Remaining : $99,900
Robert Carpenter $99,900 (1)
Salary Remaining : $99,900
Salary Average : $99,900
Salary Average Remaining : $99,900
Ethan Keppen $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Olle Eriksson Ek $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Evan Fitzpatrick $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Joseph Duszak $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Xavier Ouellet $90,000 (1)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Mitch Eliot $90,000 (1)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Niclas Almari $90,000 (1)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Cameron Hebig $90,000 (1)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Maxime Lajoie $89,500 (1)
Salary Remaining : $89,500
Salary Average : $89,500
Salary Average Remaining : $89,500
Andrew Nielsen $75,000 (3)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Trevor Carrick $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Zack MacEwen $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Pontus Aberg $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Joseph Gambardella $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Evan Polei $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Luke Philp $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
CJ Suess $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Total Farm Players21
Salary Commitment
Year 2022 : $1,806,600
Year 2023 : $430,000
Year 2024 : $170,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,806,600
Year 2023 : $430,000
Year 2024 : $170,000
Year 2025 : $0

Flyers

Flyers is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 5750 - $125 - 0 - 0.00%
Level 2: 4750 - $100 - 0 - 0.00%
Level 3: 3750 - $75 - 0 - 0.00%
Level 4: 2750 - $50 - 0 - 0.00%
Luxury : 1000 - $300 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$82,500,000
Farm Players Total Salaries$2,923,500
Coaches Total Salaries$6,500,000
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
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$478,378
Pro Estimated Expenses$88,499,930
Farm Remaining Season Days185
Farm Expenses Per Days$18,505
Farm Estimated Expenses$3,423,425
Estimated Season Expenses$91,923,355
Estimated Season Salary Cap$82,500,010
Estimate Under Maximum Salary Cap of $82,500,000-$10
Estimate Over Minimum Salary Cap of $61,000,000 $21,500,010
Current Bank Account$49,601,972
Projected Bank Account($42,321,383)

Pro Players Salaries

John Tavares (1 Way Contract) $7,225,000 (1)
-Salary Remaining : $7,225,000
-Salary Average : $7,225,000
-Salary Average Remaining : $7,225,000
Patrice Bergeron (1 Way Contract) $7,200,000 (3)
-Salary Remaining : $7,200,000
-Salary Average : $7,200,000
-Salary Average Remaining : $7,200,000
Nick Schmaltz (1 Way Contract) $6,425,000 (2)
-Salary Remaining : $6,425,000
-Salary Average : $6,425,000
-Salary Average Remaining : $6,425,000
Jacob Trouba (1 Way Contract) $6,350,000 (5)
-Salary Remaining : $6,350,000
-Salary Average : $6,350,000
-Salary Average Remaining : $6,350,000
Mitchell Marner (1 Way Contract) $6,300,000 (2)
-Salary Remaining : $6,300,000
-Salary Average : $6,300,000
-Salary Average Remaining : $6,300,000
Andrei Svechnikov (1 Way Contract) $6,200,000 (2)
-Salary Remaining : $6,200,000
-Salary Average : $6,200,000
-Salary Average Remaining : $6,200,000
Nick Bonino (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $5,500,000
-Salary Average : $5,500,000
-Salary Average Remaining : $5,500,000
Justin Faulk (1 Way Contract) $5,300,000 (4)
-Salary Remaining : $5,300,000
-Salary Average : $5,300,000
-Salary Average Remaining : $5,300,000
Timo Meier (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $5,000,000
-Salary Average : $5,000,000
-Salary Average Remaining : $5,000,000
Adam Pelech (1 Way Contract) $4,700,000 (4)
-Salary Remaining : $4,700,000
-Salary Average : $4,700,000
-Salary Average Remaining : $4,700,000
Scott Laughton (1 Way Contract) $3,300,000 (4)
-Salary Remaining : $3,300,000
-Salary Average : $3,300,000
-Salary Average Remaining : $3,300,000
Ondrej Kase (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $3,000,000
-Salary Average : $3,000,000
-Salary Average Remaining : $3,000,000
Philipp Grubauer (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $2,600,000
-Salary Average : $2,600,000
-Salary Average Remaining : $2,600,000
Brenden Dillon (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $2,300,000
-Salary Average : $2,300,000
-Salary Average Remaining : $2,300,000
Frank Vatrano (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $2,000,000
-Salary Average : $2,000,000
-Salary Average Remaining : $2,000,000
Mike Smith (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $2,000,000
-Salary Average : $2,000,000
-Salary Average Remaining : $2,000,000
Michael Rasmussen (1 Way Contract) $1,700,000 (1)
-Salary Remaining : $1,700,000
-Salary Average : $1,700,000
-Salary Average Remaining : $1,700,000
Matt Benning $950,000 (1)
-Salary Remaining : $950,000
-Salary Average : $950,000
-Salary Average Remaining : $950,000
Cale Makar $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Bowen Byram $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Jack Quinn $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Kirby Dach $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Shea Weber $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $750,000
-Salary Average Remaining : $750,000
Total Pro Players23
Salary Commitment
Year 2022 : $82,500,000
Year 2023 : $59,425,000
Year 2024 : $30,850,000
Year 2025 : $21,650,000
Salary Average Commitment
Year 2022 : $82,500,000
Year 2023 : $59,425,000
Year 2024 : $30,850,000
Year 2025 : $21,650,000
Salary Cap with 1 Way Contract
Year 2022 : $82,500,000
Year 2023 : $59,425,000
Year 2024 : $30,850,000
Year 2025 : $21,650,000

Farm Players Salaries

Rasmus Korhonen $100,000 (3)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Filip Lindberg $100,000 (3)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Brad Malone $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Pheonix Copley $95,000 (2)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Lukas Reichel $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Kyle Topping $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Dillon Hamaliuk $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Gerry Mayhew $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Kristian Reichel $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Cameron Hillis $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Dawson Barteaux $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Jack Studnicka $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Jamieson Rees $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Kaedan Korczak $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Max Gildon $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Rourke Chartier $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Axel Jonsson-Fjallby $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
William Lockwood $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Daniil Tarasov $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Wyatte Wylie $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Wade Allison $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Samuel Bolduc $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Matthew Villalta $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Kyle Burroughs $80,000 (1)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Cameron Schilling $80,000 (3)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Doyle Somerby $80,000 (3)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Chris Bigras $80,000 (3)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Dylan McIlrath $80,000 (3)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Brandon Baddock $76,000 (3)
Salary Remaining : $76,000
Salary Average : $76,000
Salary Average Remaining : $76,000
Nicolas Aube-Kubel $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Nathan Walker $75,000 (3)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Travis Dermott $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Adam Gaudette $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Total Farm Players33
Salary Commitment
Year 2022 : $2,923,500
Year 2023 : $2,573,500
Year 2024 : $1,051,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,923,500
Year 2023 : $2,573,500
Year 2024 : $1,051,000
Year 2025 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5750 - $120 - 0 - 0.00%
Level 2: 4750 - $100 - 0 - 0.00%
Level 3: 3750 - $75 - 0 - 0.00%
Level 4: 2750 - $30 - 0 - 0.00%
Luxury : 1000 - $225 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$71,346,499
Farm Players Total Salaries$2,388,070
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Special Salary Cap Value$4,724,000
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
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$396,468
Pro Estimated Expenses$73,346,580
Farm Remaining Season Days185
Farm Expenses Per Days$16,152
Farm Estimated Expenses$2,988,120
Estimated Season Expenses$76,334,700
Estimated Season Salary Cap$76,070,545
Estimate Under Maximum Salary Cap of $82,500,000$6,429,455
Estimate Over Minimum Salary Cap of $61,000,000 $15,070,545
Current Bank Account$33,134,655
Projected Bank Account($43,200,045)

Pro Players Salaries

Kevin Hayes (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $6,500,000
-Salary Average : $6,500,000
-Salary Average Remaining : $6,500,000
Drake Batherson (1 Way Contract) $5,694,000 (5)
-Salary Remaining : $5,694,000
-Salary Average : $5,694,000
-Salary Average Remaining : $5,694,000
Craig Smith (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $5,000,000
-Salary Average : $5,000,000
-Salary Average Remaining : $5,000,000
Viktor Arvidsson (1 Way Contract) $4,700,000 (3)
-Salary Remaining : $4,700,000
-Salary Average : $4,700,000
-Salary Average Remaining : $4,700,000
Justin Braun (1 Way Contract) $4,600,000 (2)
-Salary Remaining : $4,600,000
-Salary Average : $4,600,000
-Salary Average Remaining : $4,600,000
Madison Bowey (1 Way Contract) $4,000,000 (1)
-1 Way Contract Salary Cap : $4,000,000
-Salary Remaining : $4,000,000
-Salary Average : $4,000,000
-Salary Average Remaining : $4,000,000
Jake McCabe (1 Way Contract) $3,896,000 (4)
-Salary Remaining : $3,896,000
-Salary Average : $3,896,000
-Salary Average Remaining : $3,896,000
Chandler Stephenson (1 Way Contract) $3,505,000 (1)
-Salary Remaining : $3,505,000
-Salary Average : $3,505,000
-Salary Average Remaining : $3,505,000
Derick Brassard (1 Way Contract) $3,425,000 (1)
-Salary Remaining : $3,425,000
-Salary Average : $3,425,000
-Salary Average Remaining : $3,425,000
Marcus Johansson (1 Way Contract) $3,346,000 (2)
-Salary Remaining : $3,346,000
-Salary Average : $3,403,000
-Salary Average Remaining : $3,403,000
Antti Raanta (1 Way Contract) $3,300,000 (3)
-Salary Remaining : $3,300,000
-Salary Average : $3,300,000
-Salary Average Remaining : $3,300,000
Brett Connolly (1 Way Contract) $3,040,500 (1)
-Salary Remaining : $3,040,500
-Salary Average : $3,040,500
-Salary Average Remaining : $3,040,500
Antoine Roussel (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $3,000,000
-Salary Average : $3,000,000
-Salary Average Remaining : $3,000,000
Mason Appleton (1 Way Contract) $2,115,000 (1)
-Salary Remaining : $2,115,000
-Salary Average : $2,115,000
-Salary Average Remaining : $2,115,000
Colin White (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $2,100,000
-Salary Average : $2,100,000
-Salary Average Remaining : $2,100,000
Sam Steel (1 Way Contract) $1,730,000 (2)
-1 Way Contract Salary Cap : $1,730,000
-Salary Remaining : $1,730,000
-Salary Average : $1,730,000
-Salary Average Remaining : $1,730,000
Janne Kuokkanen (1 Way Contract) $1,614,000 (2)
-1 Way Contract Salary Cap : $1,614,000
-Salary Remaining : $1,614,000
-Salary Average : $1,614,000
-Salary Average Remaining : $1,614,000
Henrik Borgstrom (1 Way Contract) $1,112,000 (3)
-1 Way Contract Salary Cap : $1,112,000
-Salary Remaining : $1,112,000
-Salary Average : $1,112,000
-Salary Average Remaining : $1,112,000
Riley Stillman (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $1,100,000
-Salary Average : $1,100,000
-Salary Average Remaining : $1,100,000
Dominik Simon (1 Way Contract) $1,019,000 (2)
-1 Way Contract Salary Cap : $1,019,000
-Salary Remaining : $1,019,000
-Salary Average : $1,019,000
-Salary Average Remaining : $1,019,000
John Moore $999,999 (3)
-Salary Remaining : $999,999
-Salary Average : $999,999
-Salary Average Remaining : $999,999
Jaret Anderson-Dolan $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Jack Hughes $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Oliver Wahlstrom $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Quinn Hughes $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Sean Durzi $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Igor Shesterkin $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Total Pro Players27
Salary Commitment
Year 2022 : $71,346,499
Year 2023 : $43,624,999
Year 2024 : $31,201,999
Year 2025 : $21,090,000
Salary Average Commitment
Year 2022 : $71,403,499
Year 2023 : $43,567,999
Year 2024 : $31,201,999
Year 2025 : $21,090,000
Salary Cap with 1 Way Contract
Year 2022 : $71,346,499
Year 2023 : $43,510,999
Year 2024 : $31,201,999
Year 2025 : $21,090,000

Farm Players Salaries

Givani Smith $99,570 (3)
Salary Remaining : $99,570
Salary Average : $99,570
Salary Average Remaining : $99,570
Juuso Riikola $98,000 (3)
Salary Remaining : $98,000
Salary Average : $98,000
Salary Average Remaining : $98,000
Radim Simek $98,000 (3)
Salary Remaining : $98,000
Salary Average : $98,000
Salary Average Remaining : $98,000
Michael Karow $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Bryce Misley $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Filip Hallander $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Matthew Murray $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Ryan Chyzowski $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Sam Poulin $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Semyon Der-Arguchintsev $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Blade Jenkins $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Ryan Lomberg $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Curtis Hall $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Egor Zamula $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Jack Dugan $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Cale Morris $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Joachim Blichfeld $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Jonas Rondbjerg $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Jakub Skarek $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Kyle Olson $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Nick Henry $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Tye Felhaber $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Austin Poganski $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Louis Domingue $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Antti Suomela $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Darren Raddysh $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Total Farm Players26
Salary Commitment
Year 2022 : $2,388,070
Year 2023 : $1,793,070
Year 2024 : $960,570
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,388,070
Year 2023 : $1,793,070
Year 2024 : $960,570
Year 2025 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5750 - $125 - 0 - 0.00%
Level 2: 4750 - $100 - 0 - 0.00%
Level 3: 3750 - $75 - 0 - 0.00%
Level 4: 2750 - $50 - 0 - 0.00%
Luxury : 1000 - $300 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$81,265,500
Farm Players Total Salaries$2,381,900
Coaches Total Salaries$5,900,000
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
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$466,300
Pro Estimated Expenses$86,265,500
Farm Remaining Season Days185
Farm Expenses Per Days$17,740
Farm Estimated Expenses$3,281,900
Estimated Season Expenses$89,547,400
Estimated Season Salary Cap$81,265,505
Estimate Under Maximum Salary Cap of $82,500,000$1,234,495
Estimate Over Minimum Salary Cap of $61,000,000 $20,265,505
Current Bank Account$45,499,181
Projected Bank Account($44,048,219)

Pro Players Salaries

Auston Matthews (1 Way Contract) $10,900,000 (3)
-Salary Remaining : $10,900,000
-Salary Average : $10,900,000
-Salary Average Remaining : $10,900,000
Jonathan Huberdeau (1 Way Contract) $9,791,000 (4)
-Salary Remaining : $9,791,000
-Salary Average : $9,791,000
-Salary Average Remaining : $9,791,000
Frederik Andersen (1 Way Contract) $8,784,000 (3)
-Salary Remaining : $8,784,000
-Salary Average : $8,784,000
-Salary Average Remaining : $8,784,000
Morgan Rielly (1 Way Contract) $6,875,000 (3)
-Salary Remaining : $6,875,000
-Salary Average : $6,875,000
-Salary Average Remaining : $6,875,000
Alex Pietrangelo (1 Way Contract) $6,475,000 (1)
-Salary Remaining : $6,475,000
-Salary Average : $6,475,000
-Salary Average Remaining : $6,475,000
Logan Couture (1 Way Contract) $5,600,000 (4)
-Salary Remaining : $5,600,000
-Salary Average : $5,600,000
-Salary Average Remaining : $5,600,000
Esa Lindell (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $5,500,000
-Salary Average : $5,500,000
-Salary Average Remaining : $5,500,000
Mats Zuccarello (1 Way Contract) $3,806,000 (1)
-Salary Remaining : $3,806,000
-Salary Average : $3,806,000
-Salary Average Remaining : $3,806,000
Boone Jenner (1 Way Contract) $3,360,000 (1)
-Salary Remaining : $3,360,000
-Salary Average : $3,360,000
-Salary Average Remaining : $3,360,000
Pavel Buchnevich (1 Way Contract) $3,200,500 (1)
-Salary Remaining : $3,200,500
-Salary Average : $3,200,500
-Salary Average Remaining : $3,200,500
Alex Wennberg (1 Way Contract) $2,575,000 (1)
-Salary Remaining : $2,575,000
-Salary Average : $2,575,000
-Salary Average Remaining : $2,575,000
Joel Armia (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $2,200,000
-Salary Average : $2,200,000
-Salary Average Remaining : $2,200,000
Kris Russell (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $2,000,000
-Salary Average : $2,000,000
-Salary Average Remaining : $2,000,000
Andreas Johnsson (1 Way Contract) $1,712,000 (1)
-Salary Remaining : $1,712,000
-Salary Average : $1,712,000
-Salary Average Remaining : $1,712,000
Nick Merkley (1 Way Contract) $1,223,000 (2)
-1 Way Contract Salary Cap : $1,223,000
-Salary Remaining : $1,223,000
-Salary Average : $1,223,000
-Salary Average Remaining : $1,223,000
Boris Katchouk (1 Way Contract) $1,100,000 (3)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $1,100,000
-Salary Average : $1,100,000
-Salary Average Remaining : $1,100,000
Gage Quinney (1 Way Contract) $999,000 (2)
-1 Way Contract Salary Cap : $999,000
-Salary Remaining : $999,000
-Salary Average : $999,000
-Salary Average Remaining : $999,000
Zach Sanford $950,000 (3)
-Salary Remaining : $950,000
-Salary Average : $950,000
-Salary Average Remaining : $950,000
Adam Boqvist $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Joel Farabee $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Ilya Mikheyev $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Matt Roy $740,000 (1)
-Salary Remaining : $740,000
-Salary Average : $740,000
-Salary Average Remaining : $740,000
Dustin Tokarski $700,000 (1)
-Salary Remaining : $700,000
-Salary Average : $700,000
-Salary Average Remaining : $700,000
Total Pro Players23
Salary Commitment
Year 2022 : $81,265,500
Year 2023 : $53,722,000
Year 2024 : $49,500,000
Year 2025 : $15,391,000
Salary Average Commitment
Year 2022 : $81,265,500
Year 2023 : $53,722,000
Year 2024 : $49,500,000
Year 2025 : $15,391,000
Salary Cap with 1 Way Contract
Year 2022 : $81,265,500
Year 2023 : $53,722,000
Year 2024 : $49,500,000
Year 2025 : $15,391,000

Farm Players Salaries

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

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5750 - $125 - 0 - 0.00%
Level 2: 4750 - $95 - 0 - 0.00%
Level 3: 3750 - $75 - 0 - 0.00%
Level 4: 2750 - $45 - 0 - 0.00%
Luxury : 1000 - $225 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$84,825,000
Farm Players Total Salaries$1,382,300
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value($2,505,000)
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
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$466,622
Pro Estimated Expenses$86,325,070
Farm Remaining Season Days185
Farm Expenses Per Days$12,877
Farm Estimated Expenses$2,382,245
Estimated Season Expenses$88,707,315
Estimated Season Salary Cap$82,320,090
Estimate Under Maximum Salary Cap of $82,500,000$179,910
Estimate Over Minimum Salary Cap of $61,000,000 $21,320,090
Current Bank Account$58,669,154
Projected Bank Account($30,038,161)

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $10,775,000 (3)
-Salary Remaining : $10,775,000
-Salary Average : $10,775,000
-Salary Average Remaining : $10,775,000
Nathan MacKinnon (1 Way Contract) $10,500,000 (1)
-Salary Remaining : $10,500,000
-Salary Average : $10,500,000
-Salary Average Remaining : $10,500,000
Mika Zibanejad (1 Way Contract) $8,524,000 (3)
-Salary Remaining : $8,524,000
-Salary Average : $8,524,000
-Salary Average Remaining : $8,524,000
Andrei Vasilevskiy (1 Way Contract) $7,350,000 (2)
-Salary Remaining : $7,350,000
-Salary Average : $7,350,000
-Salary Average Remaining : $7,350,000
Teuvo Teravainen (1 Way Contract) $7,148,000 (5)
-Salary Remaining : $7,148,000
-Salary Average : $7,148,000
-Salary Average Remaining : $7,148,000
Patrik Laine (1 Way Contract) $6,750,000 (2)
-Salary Remaining : $6,750,000
-Salary Average : $6,750,000
-Salary Average Remaining : $6,750,000
Roman Josi (1 Way Contract) $6,490,000 (1)
-Salary Remaining : $6,490,000
-Salary Average : $6,490,000
-Salary Average Remaining : $6,490,000
Jared Spurgeon (1 Way Contract) $5,725,000 (3)
-Salary Remaining : $5,725,000
-Salary Average : $5,725,000
-Salary Average Remaining : $5,725,000
Travis Konecny (1 Way Contract) $5,133,000 (2)
-Salary Remaining : $5,133,000
-Salary Average : $5,133,000
-Salary Average Remaining : $5,133,000
Henri Jokiharju (1 Way Contract) $3,900,000 (4)
-Salary Remaining : $3,900,000
-Salary Average : $3,900,000
-Salary Average Remaining : $3,900,000
Pavel Francouz (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $2,000,000
-Salary Average : $2,000,000
-Salary Average Remaining : $2,000,000
Olli Maatta (1 Way Contract) $1,905,000 (2)
-Salary Remaining : $1,905,000
-Salary Average : $1,905,000
-Salary Average Remaining : $1,905,000
Tucker Poolman (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $1,000,000
-Salary Average : $1,000,000
-Salary Average Remaining : $1,000,000
Vladislav Gavrikov $950,000 (1)
-Salary Remaining : $950,000
-Salary Average : $950,000
-Salary Average Remaining : $950,000
Seth Jarvis $950,000 (3)
-Salary Remaining : $950,000
-Salary Average : $950,000
-Salary Average Remaining : $950,000
Trevor Zegras $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Gustav Forsling $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Logan O'Connor $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Jay Beagle $750,000 (2)
-Salary Remaining : $750,000
-Salary Average : $750,000
-Salary Average Remaining : $750,000
Ryan Carpenter $750,000 (2)
-Salary Remaining : $750,000
-Salary Average : $750,000
-Salary Average Remaining : $750,000
Tyler Pitlick $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $750,000
-Salary Average Remaining : $750,000
Stefan Noesen $700,000 (1)
-Salary Remaining : $700,000
-Salary Average : $700,000
-Salary Average Remaining : $700,000
Total Pro Players22
Salary Commitment
Year 2022 : $84,825,000
Year 2023 : $62,260,000
Year 2024 : $37,772,000
Year 2025 : $11,048,000
Salary Average Commitment
Year 2022 : $84,825,000
Year 2023 : $62,260,000
Year 2024 : $37,772,000
Year 2025 : $11,048,000
Salary Cap with 1 Way Contract
Year 2022 : $84,825,000
Year 2023 : $62,260,000
Year 2024 : $37,772,000
Year 2025 : $11,048,000

Farm Players Salaries

Colton White $97,300 (2)
Salary Remaining : $97,300
Salary Average : $97,300
Salary Average Remaining : $97,300
Nicholas Boka $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Braden Schneider $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Anatolii Golyshev $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Justus Annunen $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Scott Reedy $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Josh Healey $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Jack Badini $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Tanner Kaspick $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Brandon Fortunato $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Dominik Shine $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Dennis Gilbert $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Alexander Holtz $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Adam Helewka $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Mitch Reinke $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Total Farm Players15
Salary Commitment
Year 2022 : $1,382,300
Year 2023 : $1,382,300
Year 2024 : $285,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,382,300
Year 2023 : $1,382,300
Year 2024 : $285,000
Year 2025 : $0

Jets

Jets is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 5750 - $115 - 0 - 0.00%
Level 2: 4750 - $80 - 0 - 0.00%
Level 3: 3750 - $70 - 0 - 0.00%
Level 4: 2750 - $50 - 0 - 0.00%
Luxury : 1000 - $295 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$78,231,157
Farm Players Total Salaries$1,626,540
Coaches Total Salaries$4,950,000
Luxury Taxe Total$0
Special Salary Cap Value$5,346,500
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
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$444,493
Pro Estimated Expenses$82,231,205
Farm Remaining Season Days185
Farm Expenses Per Days$13,927
Farm Estimated Expenses$2,576,495
Estimated Season Expenses$84,807,700
Estimated Season Salary Cap$83,577,635
Estimate Under Maximum Salary Cap of $82,500,000-$1,077,635
Estimate Over Minimum Salary Cap of $61,000,000 $22,577,635
Current Bank Account$62,987,282
Projected Bank Account($21,820,418)

Pro Players Salaries

Ryan Nugent-Hopkins (1 Way Contract) $7,808,000 (4)
-Salary Remaining : $7,808,000
-Salary Average : $7,808,000
-Salary Average Remaining : $7,808,000
Sergei Bobrovsky (1 Way Contract) $6,667,500 (2)
-Salary Remaining : $6,667,500
-Salary Average : $6,667,500
-Salary Average Remaining : $6,667,500
Bryan Rust (1 Way Contract) $5,748,000 (1)
-Salary Remaining : $5,748,000
-Salary Average : $5,748,000
-Salary Average Remaining : $5,748,000
Yanni Gourde (1 Way Contract) $5,375,000 (2)
-Salary Remaining : $5,375,000
-Salary Average : $5,375,000
-Salary Average Remaining : $5,375,000
Jake Muzzin (1 Way Contract) $5,324,000 (3)
-Salary Remaining : $5,324,000
-Salary Average : $5,324,000
-Salary Average Remaining : $5,324,000
Carter Verhaeghe (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $4,250,000
-Salary Average : $4,250,000
-Salary Average Remaining : $4,250,000
Brandon Saad (1 Way Contract) $4,136,000 (3)
-Salary Remaining : $4,136,000
-Salary Average : $4,136,000
-Salary Average Remaining : $4,136,000
Mark Pysyk (1 Way Contract) $3,652,659 (2)
-Salary Remaining : $3,652,659
-Salary Average : $3,652,659
-Salary Average Remaining : $3,652,659
Cody Ceci (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $3,500,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,500,000
Carson Soucy (1 Way Contract) $3,463,000 (4)
-Salary Remaining : $3,463,000
-Salary Average : $3,463,000
-Salary Average Remaining : $3,463,000
Jon Merrill (1 Way Contract) $2,999,999 (3)
-Salary Remaining : $2,999,999
-Salary Average : $2,999,999
-Salary Average Remaining : $2,999,999
Nic Dowd (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $2,750,000
-Salary Average : $2,750,000
-Salary Average Remaining : $2,750,000
MacKenzie Weegar (1 Way Contract) $2,724,000 (3)
-Salary Remaining : $2,724,000
-Salary Average : $2,724,000
-Salary Average Remaining : $2,724,000
Haydn Fleury (1 Way Contract) $2,311,000 (3)
-Salary Remaining : $2,311,000
-Salary Average : $2,311,000
-Salary Average Remaining : $2,311,000
Danton Heinen (1 Way Contract) $2,208,000 (1)
-Salary Remaining : $2,208,000
-Salary Average : $2,208,000
-Salary Average Remaining : $2,208,000
Aaron Dell (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $2,200,000
-Salary Average : $2,200,000
-Salary Average Remaining : $2,200,000
Derek Grant (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $2,000,000
-Salary Average : $2,000,000
-Salary Average Remaining : $2,000,000
Brandon Tanev (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $2,000,000
-Salary Average : $2,000,000
-Salary Average Remaining : $2,000,000
Eric Robinson (1 Way Contract) $1,979,000 (3)
-Salary Remaining : $1,979,000
-Salary Average : $1,979,000
-Salary Average Remaining : $1,979,000
Alex Nylander (1 Way Contract) $1,714,000 (2)
-1 Way Contract Salary Cap : $1,714,000
-Salary Remaining : $1,714,000
-Salary Average : $1,714,000
-Salary Average Remaining : $1,714,000
Anton Forsberg (1 Way Contract) $1,499,999 (2)
-Salary Remaining : $1,499,999
-Salary Average : $1,499,999
-Salary Average Remaining : $1,499,999
Lane Pederson (1 Way Contract) $1,071,000 (2)
-1 Way Contract Salary Cap : $1,071,000
-Salary Remaining : $1,071,000
-Salary Average : $1,071,000
-Salary Average Remaining : $1,071,000
T.J. Tynan (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $1,000,000
-Salary Average : $1,000,000
-Salary Average Remaining : $1,000,000
Nolan Foote $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Dominik Kubalik $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Total Pro Players25
Salary Commitment
Year 2022 : $78,231,157
Year 2023 : $65,150,157
Year 2024 : $34,494,999
Year 2025 : $14,021,000
Salary Average Commitment
Year 2022 : $78,231,157
Year 2023 : $65,150,157
Year 2024 : $34,494,999
Year 2025 : $14,021,000
Salary Cap with 1 Way Contract
Year 2022 : $78,231,157
Year 2023 : $65,150,157
Year 2024 : $34,494,999
Year 2025 : $14,021,000

Farm Players Salaries

Sam Montembeault $96,140 (2)
Salary Remaining : $96,140
Salary Average : $96,140
Salary Average Remaining : $96,140
Guillaume Brisebois $95,400 (2)
Salary Remaining : $95,400
Salary Average : $95,400
Salary Average Remaining : $95,400
Marc Del Gaizo $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Jacob Bernard-Docker $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Stephen Harper $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Dylan Samberg $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Vladislav Kolyachonok $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Ryan McGregor $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Brandon Biro $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Brian Pinho $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Emilio Pettersen $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Joshua Ho-Sang $90,000 (1)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Alexander True $80,000 (2)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Josh Leivo $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Christopher Brown $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Matthew Boudens $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Keaton Middleton $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Max Willman $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Dave Gust $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Total Farm Players19
Salary Commitment
Year 2022 : $1,626,540
Year 2023 : $1,186,540
Year 2024 : $285,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,626,540
Year 2023 : $1,186,540
Year 2024 : $285,000
Year 2025 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 5750 - $140 - 0 - 0.00%
Level 2: 4750 - $111 - 0 - 0.00%
Level 3: 3750 - $83 - 0 - 0.00%
Level 4: 2750 - $55 - 0 - 0.00%
Luxury : 1000 - $300 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$81,120,500
Farm Players Total Salaries$1,910,530
Coaches Total Salaries$4,600,000
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
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$460,111
Pro Estimated Expenses$85,120,535
Farm Remaining Season Days185
Farm Expenses Per Days$13,570
Farm Estimated Expenses$2,510,450
Estimated Season Expenses$87,630,985
Estimated Season Salary Cap$81,120,465
Estimate Under Maximum Salary Cap of $82,500,000$1,379,535
Estimate Over Minimum Salary Cap of $61,000,000 $20,120,465
Current Bank Account$38,913,515
Projected Bank Account($48,717,470)

Pro Players Salaries

Evgeny Kuznetsov (1 Way Contract) $7,777,500 (1)
-Salary Remaining : $7,777,500
-Salary Average : $7,777,500
-Salary Average Remaining : $7,777,500
Charlie McAvoy (1 Way Contract) $7,172,000 (3)
-Salary Remaining : $7,172,000
-Salary Average : $7,172,000
-Salary Average Remaining : $7,172,000
Vladimir Tarasenko (1 Way Contract) $6,870,000 (2)
-Salary Remaining : $6,870,000
-Salary Average : $6,870,000
-Salary Average Remaining : $6,870,000
Martin Jones (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $6,750,000
-Salary Average : $6,750,000
-Salary Average Remaining : $6,750,000
Brock Nelson (1 Way Contract) $6,350,000 (4)
-Salary Remaining : $6,350,000
-Salary Average : $6,350,000
-Salary Average Remaining : $6,350,000
Clayton Keller (1 Way Contract) $6,325,000 (4)
-Salary Remaining : $6,325,000
-Salary Average : $6,325,000
-Salary Average Remaining : $6,325,000
Tyler Myers (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $6,000,000
-Salary Average : $6,000,000
-Salary Average Remaining : $6,000,000
Anders Lee (1 Way Contract) $5,600,000 (1)
-Salary Remaining : $5,600,000
-Salary Average : $5,600,000
-Salary Average Remaining : $5,600,000
Paul Stastny (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $5,000,000
-Salary Average : $5,000,000
-Salary Average Remaining : $5,000,000
Christopher Tanev (1 Way Contract) $4,322,000 (2)
-Salary Remaining : $4,322,000
-Salary Average : $4,322,000
-Salary Average Remaining : $4,322,000
Josh Manson (1 Way Contract) $3,375,000 (1)
-Salary Remaining : $3,375,000
-Salary Average : $3,375,000
-Salary Average Remaining : $3,375,000
Alexander Kerfoot (1 Way Contract) $3,350,000 (3)
-Salary Remaining : $3,350,000
-Salary Average : $3,350,000
-Salary Average Remaining : $3,350,000
Tomas Nosek (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $2,500,000
-Salary Average : $2,500,000
-Salary Average Remaining : $2,500,000
Luke Glendening (1 Way Contract) $1,900,000 (1)
-Salary Remaining : $1,900,000
-Salary Average : $1,900,000
-Salary Average Remaining : $1,900,000
Carl Grundstrom (1 Way Contract) $1,800,000 (3)
-Salary Remaining : $1,800,000
-Salary Average : $1,800,000
-Salary Average Remaining : $1,800,000
Trent Frederic (1 Way Contract) $1,525,000 (2)
-Salary Remaining : $1,525,000
-Salary Average : $1,525,000
-Salary Average Remaining : $1,525,000
Morgan Geekie (1 Way Contract) $1,425,000 (2)
-Salary Remaining : $1,425,000
-Salary Average : $1,425,000
-Salary Average Remaining : $1,425,000
Connor Clifton (1 Way Contract) $1,229,000 (1)
-Salary Remaining : $1,229,000
-Salary Average : $1,229,000
-Salary Average Remaining : $1,229,000
Andrew Peeke $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Cayden Primeau $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Total Pro Players20
Salary Commitment
Year 2022 : $81,120,500
Year 2023 : $47,639,000
Year 2024 : $33,497,000
Year 2025 : $18,675,000
Salary Average Commitment
Year 2022 : $81,120,500
Year 2023 : $47,639,000
Year 2024 : $33,497,000
Year 2025 : $18,675,000
Salary Cap with 1 Way Contract
Year 2022 : $81,120,500
Year 2023 : $47,639,000
Year 2024 : $33,497,000
Year 2025 : $18,675,000

Farm Players Salaries

Brett Ritchie $100,000 (2)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Vladimir Tkachev $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Serron Noel $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Josh Lopina $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Dylan Holloway $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Hunter Jones $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
David Gustafsson $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
MacKenzie Entwistle $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Patrick McGrath $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Kevin Mandolese $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Gabriel Carlsson $84,710 (1)
Salary Remaining : $84,710
Salary Average : $84,710
Salary Average Remaining : $84,710
Jack Kopacka $80,000 (1)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Carsen Twarynski $80,000 (2)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Zach Senyshyn $78,320 (1)
Salary Remaining : $78,320
Salary Average : $78,320
Salary Average Remaining : $78,320
Kurtis Gabriel $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Andy Welinski $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Connor Carrick $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Mason Shaw $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Maxime Lagace $75,000 (3)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Thomas Hickey $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Carl Dahlstrom $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Cameron Gaunce $60,000 (1)
Salary Remaining : $60,000
Salary Average : $60,000
Salary Average Remaining : $60,000
Kevin Connauton $60,000 (1)
Salary Remaining : $60,000
Salary Average : $60,000
Salary Average Remaining : $60,000
Total Farm Players23
Salary Commitment
Year 2022 : $1,910,530
Year 2023 : $912,500
Year 2024 : $455,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,910,530
Year 2023 : $912,500
Year 2024 : $455,000
Year 2025 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 5750 - $120 - 0 - 0.00%
Level 2: 4750 - $80 - 0 - 0.00%
Level 3: 3750 - $60 - 0 - 0.00%
Level 4: 2750 - $25 - 0 - 0.00%
Luxury : 1000 - $150 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 0 - 0.00%
Farm Level 2: 1000 - $10 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$78,601,998
Farm Players Total Salaries$1,462,000
Coaches Total Salaries$4,750,000
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
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$446,497
Pro Estimated Expenses$82,601,945
Farm Remaining Season Days185
Farm Expenses Per Days$11,957
Farm Estimated Expenses$2,212,045
Estimated Season Expenses$84,813,990
Estimated Season Salary Cap$78,602,060
Estimate Under Maximum Salary Cap of $82,500,000$3,897,940
Estimate Over Minimum Salary Cap of $61,000,000 $17,602,060
Current Bank Account$19,046,257
Projected Bank Account($65,767,733)

Pro Players Salaries

Jake Guentzel (1 Way Contract) $8,600,000 (5)
-Salary Remaining : $8,600,000
-Salary Average : $8,600,000
-Salary Average Remaining : $8,600,000
Evgeni Malkin (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $7,000,000
-Salary Average : $7,000,000
-Salary Average Remaining : $7,000,000
Thomas Greiss (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $6,000,000
-Salary Average : $6,000,000
-Salary Average Remaining : $6,000,000
Jaden Schwartz (1 Way Contract) $5,005,000 (2)
-Salary Remaining : $5,005,000
-Salary Average : $5,005,000
-Salary Average Remaining : $5,005,000
Andy Greene (1 Way Contract) $5,000,000 (1)
-1 Way Contract Salary Cap : $5,000,000
-Salary Remaining : $5,000,000
-Salary Average : $5,000,000
-Salary Average Remaining : $5,000,000
Richard Panik (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $5,000,000
-Salary Average : $5,000,000
-Salary Average Remaining : $5,000,000
Josh Bailey (1 Way Contract) $4,939,000 (4)
-Salary Remaining : $4,939,000
-Salary Average : $4,939,000
-Salary Average Remaining : $4,939,000
Josh Morrissey (1 Way Contract) $4,561,000 (1)
-Salary Remaining : $4,561,000
-Salary Average : $4,561,000
-Salary Average Remaining : $4,561,000
Dylan Strome (1 Way Contract) $4,300,000 (3)
-Salary Remaining : $4,300,000
-Salary Average : $4,300,000
-Salary Average Remaining : $4,300,000
Jonas Brodin (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $4,000,000
-Salary Average : $4,000,000
-Salary Average Remaining : $4,000,000
Jonathan Drouin (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $3,600,000
-Salary Average : $3,600,000
-Salary Average Remaining : $3,600,000
Tristan Jarry (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $3,000,000
-Salary Average : $3,000,000
-Salary Average Remaining : $3,000,000
Erik Gustafsson (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $2,200,000
-Salary Average : $2,200,000
-Salary Average Remaining : $2,200,000
Zach Bogosian (1 Way Contract) $1,506,000 (1)
-Salary Remaining : $1,506,000
-Salary Average : $1,506,000
-Salary Average Remaining : $1,506,000
Michael Bunting (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $1,500,000
-Salary Average : $1,500,000
-Salary Average Remaining : $1,500,000
Alex Chiasson (1 Way Contract) $1,499,999 (2)
-Salary Remaining : $1,499,999
-Salary Average : $1,499,999
-Salary Average Remaining : $1,499,999
Ryan Reaves (1 Way Contract) $1,499,999 (2)
-1 Way Contract Salary Cap : $1,499,999
-Salary Remaining : $1,499,999
-Salary Average : $1,499,999
-Salary Average Remaining : $1,499,999
Brett Kulak (1 Way Contract) $1,430,000 (2)
-Salary Remaining : $1,430,000
-Salary Average : $1,430,000
-Salary Average Remaining : $1,430,000
Adam Brooks (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $1,200,000
-Salary Average : $1,200,000
-Salary Average Remaining : $1,200,000
Dryden Hunt (1 Way Contract) $1,143,000 (2)
-1 Way Contract Salary Cap : $1,143,000
-Salary Remaining : $1,143,000
-Salary Average : $1,143,000
-Salary Average Remaining : $1,143,000
Ben Hutton (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $1,000,000
-Salary Average : $1,000,000
-Salary Average Remaining : $1,000,000
William Carrier (1 Way Contract) $1,000,000 (3)
-Salary Remaining : $1,000,000
-Salary Average : $1,000,000
-Salary Average Remaining : $1,000,000
Matthew Highmore $968,000 (2)
-Salary Remaining : $968,000
-Salary Average : $968,000
-Salary Average Remaining : $968,000
Mikey Anderson $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Danny DeKeyser $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Tage Thompson $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $800,000
-Salary Average Remaining : $800,000
Total Pro Players26
Salary Commitment
Year 2022 : $78,601,998
Year 2023 : $48,209,998
Year 2024 : $31,339,000
Year 2025 : $24,539,000
Salary Average Commitment
Year 2022 : $78,601,998
Year 2023 : $48,209,998
Year 2024 : $31,339,000
Year 2025 : $24,539,000
Salary Cap with 1 Way Contract
Year 2022 : $78,601,998
Year 2023 : $48,209,998
Year 2024 : $31,339,000
Year 2025 : $24,539,000

Farm Players Salaries

Nicolas Deslauriers $99,500 (1)
Salary Remaining : $99,500
Salary Average : $99,500
Salary Average Remaining : $99,500
Jon Gillies $95,000 (2)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Joey Daccord $95,000 (2)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Marc McLaughlin $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Jonatan Berggren $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Janis Moser $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Wyatt Kalynuk $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Victor Soderstrom $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Tyler Angle $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Ryan Merkley $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Nate Sucese $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Josh Dunne $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Jerad Rosburg $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Calle Rosen $85,000 (2)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Blake Speers $82,500 (3)
Salary Remaining : $82,500
Salary Average : $82,500
Salary Average Remaining : $82,500
Jet Greaves $72,500 (3)
Salary Remaining : $72,500
Salary Average : $72,500
Salary Average Remaining : $72,500
Total Farm Players16
Salary Commitment
Year 2022 : $1,462,000
Year 2023 : $1,362,500
Year 2024 : $440,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,462,000
Year 2023 : $1,362,500
Year 2024 : $440,000
Year 2025 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 5750 - $125 - 0 - 0.00%
Level 2: 4750 - $100 - 0 - 0.00%
Level 3: 3750 - $75 - 0 - 0.00%
Level 4: 2750 - $50 - 0 - 0.00%
Luxury : 1000 - $300 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$62,185,998
Farm Players Total Salaries$2,138,620
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$7,466,500
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
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$349,654
Pro Estimated Expenses$64,685,990
Farm Remaining Season Days185
Farm Expenses Per Days$14,263
Farm Estimated Expenses$2,638,655
Estimated Season Expenses$67,324,645
Estimated Season Salary Cap$69,652,585
Estimate Under Maximum Salary Cap of $82,500,000$12,847,415
Estimate Over Minimum Salary Cap of $61,000,000 $8,652,585
Current Bank Account$40,132,278
Projected Bank Account($27,192,367)

Pro Players Salaries

Braden Holtby (1 Way Contract) $7,325,000 (2)
-Salary Remaining : $7,325,000
-Salary Average : $7,325,000
-Salary Average Remaining : $7,325,000
Oliver Ekman-Larsson (1 Way Contract) $7,100,000 (5)
-Salary Remaining : $7,100,000
-Salary Average : $7,100,000
-Salary Average Remaining : $7,100,000
Andrew Ladd (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $5,500,000
-Salary Average : $5,500,000
-Salary Average Remaining : $5,500,000
Ben Chiarot (1 Way Contract) $4,760,000 (4)
-Salary Remaining : $4,760,000
-Salary Average : $4,760,000
-Salary Average Remaining : $4,760,000
Calvin de Haan (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,500,000
-Salary Average : $4,500,000
-Salary Average Remaining : $4,500,000
Paul Byron (1 Way Contract) $3,900,000 (3)
-Salary Remaining : $3,900,000
-Salary Average : $3,900,000
-Salary Average Remaining : $3,900,000
Jordie Benn (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $3,500,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,500,000
Garnet Hathaway (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $3,500,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,500,000
Rocco Grimaldi (1 Way Contract) $2,753,000 (3)
-Salary Remaining : $2,753,000
-Salary Average : $2,753,000
-Salary Average Remaining : $2,753,000
Cal Clutterbuck (1 Way Contract) $2,225,000 (4)
-Salary Remaining : $2,225,000
-Salary Average : $2,225,000
-Salary Average Remaining : $2,225,000
Derek Ryan (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $2,100,000
-Salary Average : $2,100,000
-Salary Average Remaining : $2,100,000
Joonas Korpisalo (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $2,100,000
-Salary Average : $2,100,000
-Salary Average Remaining : $2,100,000
Alan Quine (1 Way Contract) $1,700,000 (1)
-Salary Remaining : $1,700,000
-Salary Average : $1,700,000
-Salary Average Remaining : $1,700,000
Malcolm Subban (1 Way Contract) $1,515,500 (2)
-Salary Remaining : $1,515,500
-Salary Average : $1,515,500
-Salary Average Remaining : $1,515,500
Riley Barber (1 Way Contract) $1,499,999 (1)
-Salary Remaining : $1,499,999
-Salary Average : $1,499,999
-Salary Average Remaining : $1,499,999
Matthew Peca (1 Way Contract) $1,499,999 (1)
-Salary Remaining : $1,499,999
-Salary Average : $1,499,999
-Salary Average Remaining : $1,499,999
Devan Dubnyk (1 Way Contract) $1,482,500 (1)
-1 Way Contract Salary Cap : $1,482,500
-Salary Remaining : $1,482,500
-Salary Average : $1,482,500
-Salary Average Remaining : $1,482,500
Michael Raffl (1 Way Contract) $1,350,000 (2)
-Salary Remaining : $1,350,000
-Salary Average : $1,350,000
-Salary Average Remaining : $1,350,000
Jaycob Megna (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $1,100,000
-Salary Average : $1,100,000
-Salary Average Remaining : $1,100,000
Matt Boldy $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Linus Hogberg $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Cole Perfetti $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Total Pro Players22
Salary Commitment
Year 2022 : $62,185,998
Year 2023 : $48,303,500
Year 2024 : $27,738,000
Year 2025 : $14,085,000
Salary Average Commitment
Year 2022 : $62,185,998
Year 2023 : $48,303,500
Year 2024 : $27,738,000
Year 2025 : $14,085,000
Salary Cap with 1 Way Contract
Year 2022 : $62,185,998
Year 2023 : $48,303,500
Year 2024 : $27,738,000
Year 2025 : $14,085,000

Farm Players Salaries

Kyle Capobianco $96,120 (2)
Salary Remaining : $96,120
Salary Average : $96,120
Salary Average Remaining : $96,120
Callum Booth $95,000 (2)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Xavier Bernard $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Samuel Helenius $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Drew Helleson $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Spencer Knight $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Declan Chisholm $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Arnaud Durandeau $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Gustav Olofsson $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Jett Woo $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Matthew Strome $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Nikita Okhotiuk $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Trent Miner $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Tyce Thompson $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Zachary Gallant $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Joseph Woll $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Dakota Mermis $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Danick Martel $75,000 (3)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Robert Lynch $55,000 (1)
Salary Remaining : $55,000
Salary Average : $55,000
Salary Average Remaining : $55,000
Tim Schaller $55,000 (1)
Salary Remaining : $55,000
Salary Average : $55,000
Salary Average Remaining : $55,000
Jakub Pour $55,000 (1)
Salary Remaining : $55,000
Salary Average : $55,000
Salary Average Remaining : $55,000
Taylor Ward $55,000 (1)
Salary Remaining : $55,000
Salary Average : $55,000
Salary Average Remaining : $55,000
Chase DeLeo $55,000 (1)
Salary Remaining : $55,000
Salary Average : $55,000
Salary Average Remaining : $55,000
Dylan McLaughlin $55,000 (1)
Salary Remaining : $55,000
Salary Average : $55,000
Salary Average Remaining : $55,000
Travis Barron $55,000 (1)
Salary Remaining : $55,000
Salary Average : $55,000
Salary Average Remaining : $55,000
Cole Smith $55,000 (1)
Salary Remaining : $55,000
Salary Average : $55,000
Salary Average Remaining : $55,000
Cole Maier $55,000 (1)
Salary Remaining : $55,000
Salary Average : $55,000
Salary Average Remaining : $55,000
Total Farm Players27
Salary Commitment
Year 2022 : $2,138,620
Year 2023 : $1,198,620
Year 2024 : $360,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,138,620
Year 2023 : $1,198,620
Year 2024 : $360,000
Year 2025 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 5750 - $150 - 0 - 0.00%
Level 2: 4750 - $125 - 0 - 0.00%
Level 3: 3750 - $100 - 0 - 0.00%
Level 4: 2750 - $85 - 0 - 0.00%
Luxury : 1000 - $425 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$79,682,000
Farm Players Total Salaries$2,223,000
Coaches Total Salaries$3,000,000
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
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$444,227
Pro Estimated Expenses$82,181,995
Farm Remaining Season Days185
Farm Expenses Per Days$14,719
Farm Estimated Expenses$2,723,015
Estimated Season Expenses$84,905,010
Estimated Season Salary Cap$81,682,090
Estimate Under Maximum Salary Cap of $82,500,000$817,910
Estimate Over Minimum Salary Cap of $61,000,000 $20,682,090
Current Bank Account$23,774,745
Projected Bank Account($61,130,265)

Pro Players Salaries

Dougie Hamilton (1 Way Contract) $8,281,000 (4)
-Salary Remaining : $8,281,000
-Salary Average : $8,281,000
-Salary Average Remaining : $8,281,000
Gabriel Landeskog (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $7,500,000
-Salary Average : $7,500,000
-Salary Average Remaining : $7,500,000
Taylor Hall (1 Way Contract) $6,810,000 (4)
-Salary Remaining : $6,810,000
-Salary Average : $6,810,000
-Salary Average Remaining : $6,810,000
Leon Draisaitl (1 Way Contract) $6,725,000 (1)
-Salary Remaining : $6,725,000
-Salary Average : $6,725,000
-Salary Average Remaining : $6,725,000
Evander Kane (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $6,000,000
-Salary Average : $6,000,000
-Salary Average Remaining : $6,000,000
Cam Fowler (1 Way Contract) $5,410,000 (4)
-Salary Remaining : $5,410,000
-Salary Average : $5,410,000
-Salary Average Remaining : $5,410,000
Mikhail Sergachev (1 Way Contract) $5,210,000 (1)
-Salary Remaining : $5,210,000
-Salary Average : $5,210,000
-Salary Average Remaining : $5,210,000
Mikael Granlund (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $5,100,000
-Salary Average : $5,100,000
-Salary Average Remaining : $5,100,000
Jeff Carter (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $4,500,000
-Salary Average : $4,500,000
-Salary Average Remaining : $4,500,000
Kasperi Kapanen (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $3,600,000
-Salary Average : $3,600,000
-Salary Average Remaining : $3,600,000
Jordan Kyrou (1 Way Contract) $3,581,000 (1)
-Salary Remaining : $3,581,000
-Salary Average : $3,581,000
-Salary Average Remaining : $3,581,000
Thatcher Demko (1 Way Contract) $3,473,500 (1)
-Salary Remaining : $3,473,500
-Salary Average : $3,473,500
-Salary Average Remaining : $3,473,500
Vitek Vanecek (1 Way Contract) $2,219,500 (2)
-Salary Remaining : $2,219,500
-Salary Average : $2,219,500
-Salary Average Remaining : $2,219,500
Carter Rowney (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $2,000,000
-Salary Average : $2,000,000
-Salary Average Remaining : $2,000,000
Jamie Oleksiak (1 Way Contract) $1,700,000 (1)
-Salary Remaining : $1,700,000
-Salary Average : $1,700,000
-Salary Average Remaining : $1,700,000
Nicholas Paul (1 Way Contract) $1,507,000 (1)
-Salary Remaining : $1,507,000
-Salary Average : $1,507,000
-Salary Average Remaining : $1,507,000
Ryan Graves (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,500,000
-Salary Average : $1,500,000
-Salary Average Remaining : $1,500,000
Jan Rutta (1 Way Contract) $1,450,000 (4)
-Salary Remaining : $1,450,000
-Salary Average : $1,450,000
-Salary Average Remaining : $1,450,000
Austin Watson (1 Way Contract) $1,440,000 (2)
-Salary Remaining : $1,440,000
-Salary Average : $1,440,000
-Salary Average Remaining : $1,440,000
Jesse Puljujarvi $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Greg McKegg $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $750,000
-Salary Average Remaining : $750,000
Total Pro Players21
Salary Commitment
Year 2022 : $79,682,000
Year 2023 : $51,135,500
Year 2024 : $33,951,000
Year 2025 : $21,951,000
Salary Average Commitment
Year 2022 : $79,682,000
Year 2023 : $51,135,500
Year 2024 : $33,951,000
Year 2025 : $21,951,000
Salary Cap with 1 Way Contract
Year 2022 : $79,682,000
Year 2023 : $51,135,500
Year 2024 : $33,951,000
Year 2025 : $21,951,000

Farm Players Salaries

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

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 5750 - $140 - 0 - 0.00%
Level 2: 4750 - $115 - 0 - 0.00%
Level 3: 3750 - $85 - 0 - 0.00%
Level 4: 2750 - $60 - 0 - 0.00%
Luxury : 1000 - $310 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$66,175,000
Farm Players Total Salaries$2,965,700
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$14,935,000
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
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$373,919
Pro Estimated Expenses$69,175,015
Farm Remaining Season Days185
Farm Expenses Per Days$26,842
Farm Estimated Expenses$4,965,770
Estimated Season Expenses$74,140,785
Estimated Season Salary Cap$81,110,055
Estimate Under Maximum Salary Cap of $82,500,000$1,389,945
Estimate Over Minimum Salary Cap of $61,000,000 $20,110,055
Current Bank Account$46,099,289
Projected Bank Account($28,041,496)

Pro Players Salaries

Joe Thornton (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $7,000,000
-Salary Average : $7,000,000
-Salary Average Remaining : $7,000,000
Kevin Shattenkirk (1 Way Contract) $5,725,000 (1)
-Salary Remaining : $5,725,000
-Salary Average : $5,725,000
-Salary Average Remaining : $5,725,000
Martin Necas (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $5,500,000
-Salary Average : $5,500,000
-Salary Average Remaining : $5,500,000
Tyler Johnson (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $5,000,000
-Salary Average : $5,000,000
-Salary Average Remaining : $5,000,000
Dmitry Kulikov (1 Way Contract) $4,067,000 (5)
-Salary Remaining : $4,067,000
-Salary Average : $4,067,000
-Salary Average Remaining : $4,067,000
Jakub Voracek (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $4,000,000
-Salary Average : $4,000,000
-Salary Average Remaining : $4,000,000
Calle Jarnkrok (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $4,000,000
-Salary Average : $4,000,000
-Salary Average Remaining : $4,000,000
Michal Kempny (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $3,800,000
-Salary Average : $3,800,000
-Salary Average Remaining : $3,800,000
Brad Hunt (1 Way Contract) $3,500,000 (1)
-1 Way Contract Salary Cap : $3,500,000
-Salary Remaining : $3,500,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,500,000
Casey Mittelstadt (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $3,500,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,500,000
Jeremy Lauzon (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $3,000,000
-Salary Average : $3,000,000
-Salary Average Remaining : $3,000,000
Milan Lucic (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $3,000,000
-Salary Average : $3,000,000
-Salary Average Remaining : $3,000,000
Filip Zadina (1 Way Contract) $2,852,000 (4)
-Salary Remaining : $2,852,000
-Salary Average : $2,852,000
-Salary Average Remaining : $2,852,000
Rasmus Sandin (1 Way Contract) $1,606,000 (2)
-Salary Remaining : $1,606,000
-Salary Average : $1,606,000
-Salary Average Remaining : $1,606,000
Filip Gustavsson (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,500,000
-Salary Average : $1,500,000
-Salary Average Remaining : $1,500,000
Luke Witkowski (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $1,100,000
-Salary Average : $1,100,000
-Salary Average Remaining : $1,100,000
Dante Fabbro $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Jesper Boqvist $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Blake Lizotte $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Tim Stutzle $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Ty Smith $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Elvis Merzlikins $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Conor Garland $775,000 (1)
-Salary Remaining : $775,000
-Salary Average : $775,000
-Salary Average Remaining : $775,000
Cal Petersen $700,000 (1)
-Salary Remaining : $700,000
-Salary Average : $700,000
-Salary Average Remaining : $700,000
Total Pro Players24
Salary Commitment
Year 2022 : $66,175,000
Year 2023 : $47,675,000
Year 2024 : $35,719,000
Year 2025 : $23,919,000
Salary Average Commitment
Year 2022 : $66,175,000
Year 2023 : $47,675,000
Year 2024 : $35,719,000
Year 2025 : $23,919,000
Salary Cap with 1 Way Contract
Year 2022 : $66,175,000
Year 2023 : $47,675,000
Year 2024 : $35,719,000
Year 2025 : $23,919,000

Farm Players Salaries

Michael Dipietro $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Maxim Cajkovic $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Alex Beaucage $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Alex Turcotte $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Benoit-Olivier Groulx $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Cameron Morrison $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Arvid Soderblom $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Dawson Mercer $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Grigori Denisenko $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Martin Fehervary $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Connor McMichael $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Nicholas Robertson $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Sasha Chmelevski $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Oskari Laaksonen $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Rasmus Kupari $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Roby Jarventie $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Yan Kuznetsov $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Ty Emberson $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Ronnie Attard $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Noel Gunler $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Aarne Talvitie $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Alexander Alexeyev $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Dmitri Samorukov $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Markus Niemelainen $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Jake Massie $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Mitchell Chaffee $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Nils Hoglander $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Zac Jones $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Olli Juolevi $90,700 (2)
Salary Remaining : $90,700
Salary Average : $90,700
Salary Average Remaining : $90,700
Jacob Perreault $85,000 (2)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Sami Niku $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Cooper Marody $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Total Farm Players32
Salary Commitment
Year 2022 : $2,965,700
Year 2023 : $2,613,200
Year 2024 : $1,900,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,965,700
Year 2023 : $2,613,200
Year 2024 : $1,900,000
Year 2025 : $0

Panthers

Panthers is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameBB T Center
Level 1: 5750 - $125 - 0 - 0.00%
Level 2: 4750 - $100 - 0 - 0.00%
Level 3: 3750 - $75 - 0 - 0.00%
Level 4: 2750 - $55 - 0 - 0.00%
Luxury : 1000 - $300 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$82,997,000
Farm Players Total Salaries$2,420,000
Coaches Total Salaries$5,000,000
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
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$464,849
Pro Estimated Expenses$85,997,065
Farm Remaining Season Days185
Farm Expenses Per Days$23,892
Farm Estimated Expenses$4,420,020
Estimated Season Expenses$90,417,085
Estimated Season Salary Cap$82,996,920
Estimate Under Maximum Salary Cap of $82,500,000-$496,920
Estimate Over Minimum Salary Cap of $61,000,000 $21,996,920
Current Bank Account$40,244,473
Projected Bank Account($50,172,612)

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $8,500,000
-Salary Average : $8,500,000
-Salary Average Remaining : $8,500,000
Victor Hedman (1 Way Contract) $7,750,000 (1)
-Salary Remaining : $7,750,000
-Salary Average : $7,750,000
-Salary Average Remaining : $7,750,000
Brayden Schenn (1 Way Contract) $7,250,000 (2)
-Salary Remaining : $7,250,000
-Salary Average : $7,250,000
-Salary Average Remaining : $7,250,000
Jeff Skinner (1 Way Contract) $7,200,000 (2)
-Salary Remaining : $7,200,000
-Salary Average : $7,200,000
-Salary Average Remaining : $7,200,000
John Klingberg (1 Way Contract) $6,100,000 (4)
-Salary Remaining : $6,100,000
-Salary Average : $6,100,000
-Salary Average Remaining : $6,100,000
Jonathan Marchessault (1 Way Contract) $6,050,000 (1)
-Salary Remaining : $6,050,000
-Salary Average : $6,050,000
-Salary Average Remaining : $6,050,000
Tony DeAngelo (1 Way Contract) $5,700,000 (3)
-Salary Remaining : $5,700,000
-Salary Average : $5,700,000
-Salary Average Remaining : $5,700,000
James Reimer (1 Way Contract) $4,700,000 (1)
-Salary Remaining : $4,700,000
-Salary Average : $4,700,000
-Salary Average Remaining : $4,700,000
Corey Perry (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,500,000
-Salary Average : $4,500,000
-Salary Average Remaining : $4,500,000
Tyler Toffoli (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $4,000,000
-Salary Average : $4,000,000
-Salary Average Remaining : $4,000,000
Blake Coleman (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $3,500,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,500,000
Casey Cizikas (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $3,000,000
-Salary Average : $3,000,000
-Salary Average Remaining : $3,000,000
Chris Driedger (1 Way Contract) $2,700,000 (3)
-Salary Remaining : $2,700,000
-Salary Average : $2,700,000
-Salary Average Remaining : $2,700,000
Sean Monahan (1 Way Contract) $2,404,000 (1)
-Salary Remaining : $2,404,000
-Salary Average : $2,404,000
-Salary Average Remaining : $2,404,000
Will Butcher (1 Way Contract) $2,010,000 (1)
-Salary Remaining : $2,010,000
-Salary Average : $2,010,000
-Salary Average Remaining : $2,010,000
Scott Mayfield (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,500,000
-Salary Average : $1,500,000
-Salary Average Remaining : $1,500,000
Jesper Fast (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,500,000
-Salary Average : $1,500,000
-Salary Average Remaining : $1,500,000
Slater Koekkoek (1 Way Contract) $1,058,000 (2)
-Salary Remaining : $1,058,000
-Salary Average : $1,058,000
-Salary Average Remaining : $1,058,000
Marian Studenic (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $1,000,000
-Salary Average : $1,000,000
-Salary Average Remaining : $1,000,000
Jonny Brodzinski $950,000 (2)
-Salary Remaining : $950,000
-Salary Average : $950,000
-Salary Average Remaining : $950,000
Joe Veleno $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Mike Reilly $700,000 (1)
-Salary Remaining : $700,000
-Salary Average : $700,000
-Salary Average Remaining : $700,000
Total Pro Players22
Salary Commitment
Year 2022 : $82,997,000
Year 2023 : $49,458,000
Year 2024 : $26,500,000
Year 2025 : $14,600,000
Salary Average Commitment
Year 2022 : $82,997,000
Year 2023 : $49,458,000
Year 2024 : $26,500,000
Year 2025 : $14,600,000
Salary Cap with 1 Way Contract
Year 2022 : $82,997,000
Year 2023 : $49,458,000
Year 2024 : $26,500,000
Year 2025 : $14,600,000

Farm Players Salaries

Christian Jaros $95,000 (2)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Sam Anas $95,000 (2)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Bobby Brink $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Ryan Bednard $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Alexei Melnichuk $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Brady Lyle $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Cody Glass $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Jack Rathbone $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Jesse Ylonen $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Joel Teasdale $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Ryan Suzuki $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Michal Teply $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Ostap Safin $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Brandon Duhaime $90,000 (1)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Joseph Cecconi $90,000 (1)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Stefan Matteau $90,000 (1)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Bobby Nardella $90,000 (1)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Josh Dickinson $90,000 (1)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Chase Priskie $90,000 (1)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Taylor Fedun $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Michael Sgarbossa $70,000 (2)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Joseph Cramarossa $70,000 (2)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Andy Andreoff $70,000 (2)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Gabriel Bourque $70,000 (2)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Michael Pezzetta $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Justin Dowling $70,000 (2)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Tyler Wotherspoon $70,000 (2)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Shane Pinto $55,000 (1)
Salary Remaining : $55,000
Salary Average : $55,000
Salary Average Remaining : $55,000
Conor Timmins $55,000 (1)
Salary Remaining : $55,000
Salary Average : $55,000
Salary Average Remaining : $55,000
Total Farm Players29
Salary Commitment
Year 2022 : $2,420,000
Year 2023 : $1,445,000
Year 2024 : $95,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,420,000
Year 2023 : $1,445,000
Year 2024 : $95,000
Year 2025 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 5750 - $245 - 0 - 0.00%
Level 2: 4750 - $145 - 0 - 0.00%
Level 3: 3750 - $95 - 0 - 0.00%
Level 4: 2750 - $75 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $48 - 0 - 0.00%
Farm Level 2: 1000 - $28 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$79,815,000
Farm Players Total Salaries$2,334,970
Coaches Total Salaries$2,750,000
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
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$442,243
Pro Estimated Expenses$81,814,955
Farm Remaining Season Days185
Farm Expenses Per Days$16,676
Farm Estimated Expenses$3,085,060
Estimated Season Expenses$84,900,015
Estimated Season Salary Cap$79,814,920
Estimate Under Maximum Salary Cap of $82,500,000$2,685,080
Estimate Over Minimum Salary Cap of $61,000,000 $18,814,920
Current Bank Account$35,430,958
Projected Bank Account($49,469,057)

Pro Players Salaries

Zach Parise (1 Way Contract) $8,100,000 (3)
-Salary Remaining : $8,100,000
-Salary Average : $8,100,000
-Salary Average Remaining : $8,100,000
Erik Karlsson (1 Way Contract) $6,925,000 (5)
-Salary Remaining : $6,925,000
-Salary Average : $6,925,000
-Salary Average Remaining : $6,925,000
Ryan Strome (1 Way Contract) $6,342,000 (2)
-Salary Remaining : $6,342,000
-Salary Average : $6,342,000
-Salary Average Remaining : $6,342,000
Dustin Brown (1 Way Contract) $6,125,000 (2)
-Salary Remaining : $6,125,000
-Salary Average : $6,125,000
-Salary Average Remaining : $6,125,000
Jake Allen (1 Way Contract) $6,015,000 (1)
-Salary Remaining : $6,015,000
-Salary Average : $6,015,000
-Salary Average Remaining : $6,015,000
Gustav Nyquist (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $5,500,000
-Salary Average : $5,500,000
-Salary Average Remaining : $5,500,000
Pierre-Luc Dubois (1 Way Contract) $5,100,000 (4)
-Salary Remaining : $5,100,000
-Salary Average : $5,100,000
-Salary Average Remaining : $5,100,000
Justin Schultz (1 Way Contract) $4,550,000 (1)
-Salary Remaining : $4,550,000
-Salary Average : $4,550,000
-Salary Average Remaining : $4,550,000
Mark Borowiecki (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $4,000,000
-Salary Average : $4,000,000
-Salary Average Remaining : $4,000,000
Chris Tierney (1 Way Contract) $3,975,000 (3)
-Salary Remaining : $3,975,000
-Salary Average : $3,975,000
-Salary Average Remaining : $3,975,000
Ryan Hartman (1 Way Contract) $3,675,000 (5)
-Salary Remaining : $3,675,000
-Salary Average : $3,675,000
-Salary Average Remaining : $3,675,000
Tyson Jost (1 Way Contract) $2,700,000 (3)
-Salary Remaining : $2,700,000
-Salary Average : $2,700,000
-Salary Average Remaining : $2,700,000
Eeli Tolvanen (1 Way Contract) $2,344,000 (3)
-Salary Remaining : $2,344,000
-Salary Average : $2,344,000
-Salary Average Remaining : $2,344,000
Jesperi Kotkaniemi (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $2,250,000
-Salary Average : $2,250,000
-Salary Average Remaining : $2,250,000
Patric Hornqvist (1 Way Contract) $2,250,000 (3)
-Salary Remaining : $2,250,000
-Salary Average : $2,250,000
-Salary Average Remaining : $2,250,000
Jordan Oesterle (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,500,000
-Salary Average : $1,500,000
-Salary Average Remaining : $1,500,000
Kevin Gravel (1 Way Contract) $1,499,000 (1)
-1 Way Contract Salary Cap : $1,499,000
-Salary Remaining : $1,499,000
-Salary Average : $1,499,000
-Salary Average Remaining : $1,499,000
Antoine Bibeau (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $1,250,000
-Salary Remaining : $1,250,000
-Salary Average : $1,250,000
-Salary Average Remaining : $1,250,000
Jakub Zboril (1 Way Contract) $1,190,000 (1)
-1 Way Contract Salary Cap : $1,190,000
-Salary Remaining : $1,190,000
-Salary Average : $1,190,000
-Salary Average Remaining : $1,190,000
Chris Wideman (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $1,000,000
-Salary Average : $1,000,000
-Salary Average Remaining : $1,000,000
Jamie Drysdale $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Artem Zub $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Radim Zohorna $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Christopher Gibson $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $750,000
-Salary Average Remaining : $750,000
Total Pro Players24
Salary Commitment
Year 2022 : $79,815,000
Year 2023 : $63,061,000
Year 2024 : $41,569,000
Year 2025 : $15,700,000
Salary Average Commitment
Year 2022 : $79,815,000
Year 2023 : $63,061,000
Year 2024 : $41,569,000
Year 2025 : $15,700,000
Salary Cap with 1 Way Contract
Year 2022 : $79,815,000
Year 2023 : $63,061,000
Year 2024 : $41,569,000
Year 2025 : $15,700,000

Farm Players Salaries

Buddy Robinson $100,000 (3)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Jeffrey Viel $100,000 (3)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Ryan MacInnis $100,000 (3)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Kole Sherwood $100,000 (3)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Liam O'Brien $97,470 (2)
Salary Remaining : $97,470
Salary Average : $97,470
Salary Average Remaining : $97,470
Akira Schmid $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Simon Lundmark $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Johannes Kinnvall $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
James Greenway $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Jakub Galvas $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Cole Sillinger $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Alexander Peters $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Amir Miftakhov $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Joel Kellman $95,000 (1)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Jake Leschyshyn $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Gabriel Vilardi $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Olivier Rodrigue $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Lassi Thomson $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Tim Gettinger $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Michael Carcone $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Jayden Halbgewachs $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Luke Johnson $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Martin Pospisil $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Justin Kirkland $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Max McCormick $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Edward Wittchow $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Total Farm Players26
Salary Commitment
Year 2022 : $2,334,970
Year 2023 : $1,742,470
Year 2024 : $1,160,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,334,970
Year 2023 : $1,742,470
Year 2024 : $1,160,000
Year 2025 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 5750 - $100 - 0 - 0.00%
Level 2: 4750 - $63 - 0 - 0.00%
Level 3: 3750 - $40 - 0 - 0.00%
Level 4: 2750 - $22 - 0 - 0.00%
Luxury : 1000 - $190 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $16 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$62,045,715
Farm Players Total Salaries$2,893,170
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$291,667
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$354,301
Pro Estimated Expenses$65,545,685
Farm Remaining Season Days185
Farm Expenses Per Days$23,747
Farm Estimated Expenses$4,393,195
Estimated Season Expenses$69,938,880
Estimated Season Salary Cap$62,337,337
Estimate Under Maximum Salary Cap of $82,500,000$20,162,663
Estimate Over Minimum Salary Cap of $61,000,000 $1,337,337
Current Bank Account$4,985,191
Projected Bank Account($64,953,689)

Pro Players Salaries

Mikael Backlund (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $7,500,000
-Salary Average : $7,500,000
-Salary Average Remaining : $7,500,000
Jordan Binnington (1 Way Contract) $6,170,000 (4)
-Salary Remaining : $6,170,000
-Salary Average : $6,170,000
-Salary Average Remaining : $6,170,000
Nick Leddy (1 Way Contract) $5,174,000 (4)
-Salary Remaining : $5,174,000
-Salary Average : $5,174,000
-Salary Average Remaining : $5,174,000
Shayne Gostisbehere (1 Way Contract) $5,063,000 (2)
-Salary Remaining : $5,063,000
-Salary Average : $5,063,000
-Salary Average Remaining : $5,063,000
David Rittich (1 Way Contract) $4,095,000 (2)
-Salary Remaining : $4,095,000
-Salary Average : $4,095,000
-Salary Average Remaining : $4,095,000
Erik Brannstrom (1 Way Contract) $4,088,000 (5)
-Salary Remaining : $4,088,000
-Salary Average : $4,088,000
-Salary Average Remaining : $4,088,000
Derek Forbort (1 Way Contract) $3,850,000 (2)
-Salary Remaining : $3,850,000
-Salary Average : $3,850,000
-Salary Average Remaining : $3,850,000
Devin Shore (1 Way Contract) $3,850,000 (1)
-Salary Remaining : $3,850,000
-Salary Average : $3,850,000
-Salary Average Remaining : $3,850,000
Jason Spezza (1 Way Contract) $2,899,000 (1)
-Salary Remaining : $2,899,000
-Salary Average : $2,899,000
-Salary Average Remaining : $2,899,000
Troy Terry (1 Way Contract) $2,797,000 (3)
-Salary Remaining : $2,797,000
-Salary Average : $2,797,000
-Salary Average Remaining : $2,797,000
Curtis Lazar (1 Way Contract) $2,377,000 (4)
-Salary Remaining : $2,377,000
-Salary Average : $2,377,000
-Salary Average Remaining : $2,377,000
Josh Brown (1 Way Contract) $2,218,000 (3)
-Salary Remaining : $2,218,000
-Salary Average : $2,218,000
-Salary Average Remaining : $2,218,000
Johan Larsson (1 Way Contract) $2,113,715 (1)
-Salary Remaining : $2,113,715
-Salary Average : $2,113,715
-Salary Average Remaining : $2,113,715
Nate Thompson (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $1,800,000
-Salary Average : $1,800,000
-Salary Average Remaining : $1,800,000
Adam Erne (1 Way Contract) $1,780,000 (1)
-Salary Remaining : $1,780,000
-Salary Average : $1,780,000
-Salary Average Remaining : $1,780,000
Sammy Blais (1 Way Contract) $1,527,000 (2)
-Salary Remaining : $1,527,000
-Salary Average : $1,527,000
-Salary Average Remaining : $1,527,000
Christian Fischer (1 Way Contract) $1,345,000 (3)
-Salary Remaining : $1,345,000
-Salary Average : $1,345,000
-Salary Average Remaining : $1,345,000
Robert Hagg (1 Way Contract) $1,320,000 (1)
-Salary Remaining : $1,320,000
-Salary Average : $1,320,000
-Salary Average Remaining : $1,320,000
Chris Wagner (1 Way Contract) $1,154,000 (3)
-Salary Remaining : $1,154,000
-Salary Average : $1,154,000
-Salary Average Remaining : $1,154,000
Nick Suzuki $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Total Pro Players20
Salary Commitment
Year 2022 : $62,045,715
Year 2023 : $47,358,000
Year 2024 : $32,823,000
Year 2025 : $17,809,000
Salary Average Commitment
Year 2022 : $62,045,715
Year 2023 : $47,358,000
Year 2024 : $32,823,000
Year 2025 : $17,809,000
Salary Cap with 1 Way Contract
Year 2022 : $62,045,715
Year 2023 : $47,358,000
Year 2024 : $32,823,000
Year 2025 : $17,809,000

Farm Players Salaries

Reese Johnson $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Patrick Giles $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Parker Wotherspoon $95,000 (2)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Cole Fonstad $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Reilly Walsh $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Daniel Walcott $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Justin Brazeau $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Mac Hollowell $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Nate Schnarr $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Paul Cotter $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Raphael Lavoie $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Joel Hofer $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Alex D'Orio $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Will Reilly $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Zach Fucale $90,670 (1)
Salary Remaining : $90,670
Salary Average : $90,670
Salary Average Remaining : $90,670
Tyler Lewington $89,940 (3)
Salary Remaining : $89,940
Salary Average : $89,940
Salary Average Remaining : $89,940
Jansen Harkins $88,100 (1)
Salary Remaining : $88,100
Salary Average : $88,100
Salary Average Remaining : $88,100
Greg Meireles $87,500 (3)
Salary Remaining : $87,500
Salary Average : $87,500
Salary Average Remaining : $87,500
Jake Gaudet $87,500 (3)
Salary Remaining : $87,500
Salary Average : $87,500
Salary Average Remaining : $87,500
Julien Gauthier $86,720 (1)
Salary Remaining : $86,720
Salary Average : $86,720
Salary Average Remaining : $86,720
Colin Theisen $85,000 (3)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Brent Gates Jr. $85,000 (3)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Tanner Kero $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Dereck Baribeau $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Gavin Bayreuther $81,000 (3)
Salary Remaining : $81,000
Salary Average : $81,000
Salary Average Remaining : $81,000
Cole Moberg $80,000 (1)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Brandon Cutler $80,000 (3)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Darien Kielb $80,000 (1)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Artyom Serikov $80,000 (1)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Alex Whelan $80,000 (1)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Noah Juulsen $79,800 (2)
Salary Remaining : $79,800
Salary Average : $79,800
Salary Average Remaining : $79,800
Mackenzie MacEachern $76,940 (1)
Salary Remaining : $76,940
Salary Average : $76,940
Salary Average Remaining : $76,940
Jonah Gadjovich $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Total Farm Players33
Salary Commitment
Year 2022 : $2,893,170
Year 2023 : $1,590,740
Year 2024 : $785,940
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,893,170
Year 2023 : $1,590,740
Year 2024 : $785,940
Year 2025 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5750 - $125 - 0 - 0.00%
Level 2: 4750 - $100 - 0 - 0.00%
Level 3: 3750 - $75 - 0 - 0.00%
Level 4: 2750 - $50 - 0 - 0.00%
Luxury : 1000 - $300 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$81,905,499
Farm Players Total Salaries$2,082,980
Coaches Total Salaries$3,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$457,597
Pro Estimated Expenses$84,655,445
Farm Remaining Season Days185
Farm Expenses Per Days$13,962
Farm Estimated Expenses$2,582,970
Estimated Season Expenses$87,238,415
Estimated Season Salary Cap$81,905,420
Estimate Under Maximum Salary Cap of $82,500,000$594,580
Estimate Over Minimum Salary Cap of $61,000,000 $20,905,420
Current Bank Account$33,538,402
Projected Bank Account($53,700,013)

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,250,000 (1)
-Salary Remaining : $12,250,000
-Salary Average : $12,250,000
-Salary Average Remaining : $12,250,000
Drew Doughty (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $9,000,000
-Salary Average : $9,000,000
-Salary Average Remaining : $9,000,000
David Pastrnak (1 Way Contract) $7,175,000 (1)
-Salary Remaining : $7,175,000
-Salary Average : $7,175,000
-Salary Average Remaining : $7,175,000
Sean Couturier (1 Way Contract) $6,750,000 (2)
-Salary Remaining : $6,750,000
-Salary Average : $6,750,000
-Salary Average Remaining : $6,750,000
Brett Pesce (1 Way Contract) $6,255,000 (5)
-Salary Remaining : $6,255,000
-Salary Average : $6,255,000
-Salary Average Remaining : $6,255,000
Brock Boeser (1 Way Contract) $6,238,000 (2)
-Salary Remaining : $6,238,000
-Salary Average : $6,238,000
-Salary Average Remaining : $6,238,000
Joe Pavelski (1 Way Contract) $5,900,000 (1)
-Salary Remaining : $5,900,000
-Salary Average : $5,900,000
-Salary Average Remaining : $5,900,000
Samuel Girard (1 Way Contract) $5,715,000 (4)
-Salary Remaining : $5,715,000
-Salary Average : $5,715,000
-Salary Average Remaining : $5,715,000
Cam Talbot (1 Way Contract) $4,770,000 (3)
-Salary Remaining : $4,770,000
-Salary Average : $4,770,000
-Salary Average Remaining : $4,770,000
Ryan Pulock (1 Way Contract) $4,714,000 (4)
-Salary Remaining : $4,714,000
-Salary Average : $4,714,000
-Salary Average Remaining : $4,714,000
Anthony Mantha (1 Way Contract) $2,900,000 (1)
-Salary Remaining : $2,900,000
-Salary Average : $2,900,000
-Salary Average Remaining : $2,900,000
Max Domi (1 Way Contract) $2,445,000 (1)
-Salary Remaining : $2,445,000
-Salary Average : $2,445,000
-Salary Average Remaining : $2,445,000
Ukko-Pekka Luukkonen (1 Way Contract) $1,505,000 (3)
-Salary Remaining : $1,505,000
-Salary Average : $1,505,000
-Salary Average Remaining : $1,505,000
Jonas Siegenthaler (1 Way Contract) $1,213,000 (2)
-Salary Remaining : $1,213,000
-Salary Average : $1,213,000
-Salary Average Remaining : $1,213,000
Michael McLeod (1 Way Contract) $1,090,000 (1)
-Salary Remaining : $1,090,000
-Salary Average : $1,090,000
-Salary Average Remaining : $1,090,000
Jack Johnson $999,999 (3)
-Salary Remaining : $999,999
-Salary Average : $999,999
-Salary Average Remaining : $999,999
Pierre-Edouard Bellemare $775,000 (3)
-Salary Remaining : $775,000
-Salary Average : $775,000
-Salary Average Remaining : $775,000
Michael McCarron $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $750,000
-Salary Average Remaining : $750,000
Loui Eriksson $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $750,000
-Salary Average Remaining : $750,000
Robby Fabbri $710,500 (1)
-Salary Remaining : $710,500
-Salary Average : $710,500
-Salary Average Remaining : $710,500
Total Pro Players20
Salary Commitment
Year 2022 : $81,905,499
Year 2023 : $38,934,999
Year 2024 : $24,733,999
Year 2025 : $16,684,000
Salary Average Commitment
Year 2022 : $81,905,499
Year 2023 : $38,934,999
Year 2024 : $24,733,999
Year 2025 : $16,684,000
Salary Cap with 1 Way Contract
Year 2022 : $81,905,499
Year 2023 : $38,934,999
Year 2024 : $24,733,999
Year 2025 : $16,684,000

Farm Players Salaries

Mathieu Perreault $100,000 (3)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Ben Harpur $100,000 (3)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Sam Carrick $99,000 (1)
Salary Remaining : $99,000
Salary Average : $99,000
Salary Average Remaining : $99,000
Jack LaFontaine $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Matias Maccelli $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Graham Knott $95,000 (2)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Hugo Alnefelt $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Cole Bardreau $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Eetu Tuulola $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Mattias Samuelsson $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Jimmy Schuldt $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Donovan Sebrango $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Samuel Harvey $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Jesper Froden $88,500 (3)
Salary Remaining : $88,500
Salary Average : $88,500
Salary Average Remaining : $88,500
Anthony Richard $82,500 (2)
Salary Remaining : $82,500
Salary Average : $82,500
Salary Average Remaining : $82,500
Nicolas Meloche $77,980 (1)
Salary Remaining : $77,980
Salary Average : $77,980
Salary Average Remaining : $77,980
Charles Hudon $75,000 (3)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Austin Czarnik $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Jon Lizotte $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Brandon Davidson $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Matt Moulson $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Ty Ronning $75,000 (3)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Jayson Megna $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Cole Schneider $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Total Farm Players24
Salary Commitment
Year 2022 : $2,082,980
Year 2023 : $1,421,000
Year 2024 : $723,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,082,980
Year 2023 : $1,421,000
Year 2024 : $723,500
Year 2025 : $0

Red Wings

Red Wings is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 5750 - $135 - 0 - 0.00%
Level 2: 4750 - $100 - 0 - 0.00%
Level 3: 3750 - $60 - 0 - 0.00%
Level 4: 2750 - $55 - 0 - 0.00%
Luxury : 1000 - $285 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$85,914,099
Farm Players Total Salaries$2,551,400
Coaches Total Salaries$5,900,000
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
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$491,428
Pro Estimated Expenses$90,914,180
Farm Remaining Season Days185
Farm Expenses Per Days$18,656
Farm Estimated Expenses$3,451,360
Estimated Season Expenses$94,365,540
Estimated Season Salary Cap$85,914,185
Estimate Under Maximum Salary Cap of $82,500,000-$3,414,185
Estimate Over Minimum Salary Cap of $61,000,000 $24,914,185
Current Bank Account$1,018,383
Projected Bank Account($93,347,157)

Pro Players Salaries

Jeff Petry (1 Way Contract) $8,600,000 (5)
-Salary Remaining : $8,600,000
-Salary Average : $8,600,000
-Salary Average Remaining : $8,600,000
Ryan O'Reilly (1 Way Contract) $8,474,000 (4)
-Salary Remaining : $8,474,000
-Salary Average : $8,474,000
-Salary Average Remaining : $8,474,000
Ryan Ellis $7,238,000 (1)
-Salary Remaining : $7,238,000
-Salary Average : $7,238,000
-Salary Average Remaining : $7,238,000
J.T. Miller (1 Way Contract) $6,777,000 (2)
-Salary Remaining : $6,777,000
-Salary Average : $6,777,000
-Salary Average Remaining : $6,777,000
John Gibson (1 Way Contract) $5,455,000 (3)
-Salary Remaining : $5,455,000
-Salary Average : $5,455,000
-Salary Average Remaining : $5,455,000
Erik Haula (1 Way Contract) $5,100,000 (5)
-Salary Remaining : $5,100,000
-Salary Average : $5,100,000
-Salary Average Remaining : $5,100,000
Connor Murphy (1 Way Contract) $4,512,000 (2)
-Salary Remaining : $4,512,000
-Salary Average : $4,512,000
-Salary Average Remaining : $4,512,000
Matthew Tkachuk (1 Way Contract) $4,331,600 (1)
-Salary Remaining : $4,331,600
-Salary Average : $4,331,600
-Salary Average Remaining : $4,331,600
T.J. Oshie (1 Way Contract) $4,325,000 (1)
-Salary Remaining : $4,325,000
-Salary Average : $4,325,000
-Salary Average Remaining : $4,325,000
Brian Dumoulin (1 Way Contract) $4,260,000 (3)
-Salary Remaining : $4,260,000
-Salary Average : $4,260,000
-Salary Average Remaining : $4,260,000
Jordan Eberle (1 Way Contract) $4,225,000 (1)
-Salary Remaining : $4,225,000
-Salary Average : $4,225,000
-Salary Average Remaining : $4,225,000
Erik Gudbranson (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $3,100,000
-Salary Average : $3,100,000
-Salary Average Remaining : $3,100,000
Andrew Cogliano (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $3,100,000
-Salary Average : $3,100,000
-Salary Average Remaining : $3,100,000
Zach Aston-Reese (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $2,750,000
-Salary Average : $2,750,000
-Salary Average Remaining : $2,750,000
Lars Eller (1 Way Contract) $2,466,500 (4)
-Salary Remaining : $2,466,500
-Salary Average : $2,466,500
-Salary Average Remaining : $2,466,500
Trevor van Riemsdyk (1 Way Contract) $2,100,000 (4)
-Salary Remaining : $2,100,000
-Salary Average : $2,100,000
-Salary Average Remaining : $2,100,000
Pat Maroon (1 Way Contract) $2,100,000 (3)
-Salary Remaining : $2,100,000
-Salary Average : $2,100,000
-Salary Average Remaining : $2,100,000
Jordan Martinook (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $2,000,000
-Salary Average : $2,000,000
-Salary Average Remaining : $2,000,000
Jaroslav Halak (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $2,000,000
-Salary Average : $2,000,000
-Salary Average Remaining : $2,000,000
Sam Gagner (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $2,000,000
-Salary Average : $2,000,000
-Salary Average Remaining : $2,000,000
Greg Pateryn $999,999 (3)
-Salary Remaining : $999,999
-Salary Average : $999,999
-Salary Average Remaining : $999,999
Total Pro Players21
Salary Commitment
Year 2022 : $85,914,099
Year 2023 : $63,794,499
Year 2024 : $47,755,499
Year 2025 : $32,940,500
Salary Average Commitment
Year 2022 : $85,914,099
Year 2023 : $63,794,499
Year 2024 : $47,755,499
Year 2025 : $32,940,500
Salary Cap with 1 Way Contract
Year 2022 : $85,914,099
Year 2023 : $63,794,499
Year 2024 : $47,755,499
Year 2025 : $32,940,500

Farm Players Salaries

Adam Clendening $100,000 (3)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Grant Hutton $100,000 (3)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Griffin Mendel $100,000 (3)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Henry Bowlby $99,900 (2)
Salary Remaining : $99,900
Salary Average : $99,900
Salary Average Remaining : $99,900
Vinni Lettieri $97,000 (3)
Salary Remaining : $97,000
Salary Average : $97,000
Salary Average Remaining : $97,000
Jan Drozg $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Collin Delia $95,000 (2)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Jackson Cates $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Andreas Wingerli $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Keean Washkurak $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Mikhail Abramov $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Tobias Geisser $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Tristen Nielsen $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Walker Duehr $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Hunter Miska $95,000 (2)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Tyler Madden $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Brendan Warren $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Nikolas Brouillard $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Lucas Elvenes $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Carson Meyer $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Tanner Fritz $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Klim Kostin $89,500 (1)
Salary Remaining : $89,500
Salary Average : $89,500
Salary Average Remaining : $89,500
Cody Goloubef $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Ryan Stanton $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Josh Wesley $75,000 (3)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Jalen Chatfield $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Will Borgen $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Zane McIntyre $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Total Farm Players28
Salary Commitment
Year 2022 : $2,551,400
Year 2023 : $2,059,400
Year 2024 : $1,232,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,551,400
Year 2023 : $2,059,400
Year 2024 : $1,232,000
Year 2025 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 5750 - $125 - 0 - 0.00%
Level 2: 4750 - $100 - 0 - 0.00%
Level 3: 3750 - $75 - 0 - 0.00%
Level 4: 2750 - $50 - 0 - 0.00%
Luxury : 1000 - $300 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$81,230,750
Farm Players Total Salaries$2,780,500
Coaches Total Salaries$1,150,000
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
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$442,328
Pro Estimated Expenses$81,830,680
Farm Remaining Season Days185
Farm Expenses Per Days$18,003
Farm Estimated Expenses$3,330,555
Estimated Season Expenses$85,161,235
Estimated Season Salary Cap$81,230,725
Estimate Under Maximum Salary Cap of $82,500,000$1,269,275
Estimate Over Minimum Salary Cap of $61,000,000 $20,230,725
Current Bank Account$36,384,198
Projected Bank Account($48,777,037)

Pro Players Salaries

Sidney Crosby (1 Way Contract) $10,550,000 (2)
-Salary Remaining : $10,550,000
-Salary Average : $10,550,000
-Salary Average Remaining : $10,550,000
Brayden Point (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $8,500,000
-Salary Average : $8,500,000
-Salary Average Remaining : $8,500,000
Thomas Chabot (1 Way Contract) $7,179,000 (3)
-Salary Remaining : $7,179,000
-Salary Average : $7,179,000
-Salary Average Remaining : $7,179,000
Jacob Markstrom (1 Way Contract) $6,563,750 (4)
-Salary Remaining : $6,563,750
-Salary Average : $6,563,750
-Salary Average Remaining : $6,563,750
Roope Hintz (1 Way Contract) $5,419,000 (2)
-Salary Remaining : $5,419,000
-Salary Average : $5,419,000
-Salary Average Remaining : $5,419,000
William Nylander (1 Way Contract) $4,800,000 (1)
-Salary Remaining : $4,800,000
-Salary Average : $4,800,000
-Salary Average Remaining : $4,800,000
Filip Hronek (1 Way Contract) $4,623,000 (3)
-Salary Remaining : $4,623,000
-Salary Average : $4,623,000
-Salary Average Remaining : $4,623,000
Jared McCann (1 Way Contract) $3,945,000 (2)
-Salary Remaining : $3,945,000
-Salary Average : $3,945,000
-Salary Average Remaining : $3,945,000
Ryan Suter (1 Way Contract) $3,700,000 (3)
-Salary Remaining : $3,700,000
-Salary Average : $3,700,000
-Salary Average Remaining : $3,700,000
Mattias Ekholm (1 Way Contract) $3,550,000 (1)
-Salary Remaining : $3,550,000
-Salary Average : $3,550,000
-Salary Average Remaining : $3,550,000
Rasmus Andersson (1 Way Contract) $3,365,000 (2)
-Salary Remaining : $3,365,000
-Salary Average : $3,365,000
-Salary Average Remaining : $3,365,000
Denis Gurianov (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $3,200,000
-Salary Average : $3,200,000
-Salary Average Remaining : $3,200,000
Adam Lowry (1 Way Contract) $2,730,000 (2)
-Salary Remaining : $2,730,000
-Salary Average : $2,730,000
-Salary Average Remaining : $2,730,000
Oliver Kylington (1 Way Contract) $2,700,000 (3)
-Salary Remaining : $2,700,000
-Salary Average : $2,700,000
-Salary Average Remaining : $2,700,000
Sonny Milano (1 Way Contract) $1,700,000 (1)
-Salary Remaining : $1,700,000
-Salary Average : $1,700,000
-Salary Average Remaining : $1,700,000
Alex Stalock (1 Way Contract) $1,600,000 (1)
-1 Way Contract Salary Cap : $1,600,000
-Salary Remaining : $1,600,000
-Salary Average : $1,600,000
-Salary Average Remaining : $1,600,000
Laurent Brossoit (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $1,350,000
-Salary Average : $1,350,000
-Salary Average Remaining : $1,350,000
Max Comtois (1 Way Contract) $1,156,000 (1)
-1 Way Contract Salary Cap : $1,156,000
-Salary Remaining : $1,156,000
-Salary Average : $1,156,000
-Salary Average Remaining : $1,156,000
Jason Robertson $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Brandon Hagel $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Alexandre Texier $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Kaapo Kakko $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Jonathan Bernier $900,000 (2)
-Salary Remaining : $900,000
-Salary Average : $900,000
-Salary Average Remaining : $900,000
Total Pro Players23
Salary Commitment
Year 2022 : $81,230,750
Year 2023 : $54,874,750
Year 2024 : $27,965,750
Year 2025 : $6,563,750
Salary Average Commitment
Year 2022 : $81,230,750
Year 2023 : $54,874,750
Year 2024 : $27,965,750
Year 2025 : $6,563,750
Salary Cap with 1 Way Contract
Year 2022 : $81,230,750
Year 2023 : $54,874,750
Year 2024 : $27,965,750
Year 2025 : $6,563,750

Farm Players Salaries

Adam Raska $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Logan Hutsko $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Jack McBain $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Filip Kral $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Frederik Gauthier $95,000 (1)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Jordy Bellerive $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Axel Andersson $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Ben Thomson $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Otto Somppi $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Alexei Toropchenko $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Gabriel Fortier $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Connor Dewar $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Ian Mitchell $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Emil Bemstrom $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Joey Keane $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Dylan Coghlan $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Alexander Barabanov $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Mikhail Maltsev $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Oskar Steen $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Riley Sutter $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Shane Bowers $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Samuel Fagemo $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Tarmo Reunanen $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Thomas Harley $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Mikhail Berdin $85,000 (2)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Will Bitten $80,500 (3)
Salary Remaining : $80,500
Salary Average : $80,500
Salary Average Remaining : $80,500
Jujhar Khaira $80,000 (1)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Taro Hirose $80,000 (2)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Libor Hajek $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Josh Mahura $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Zach Sawchenko $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Total Farm Players31
Salary Commitment
Year 2022 : $2,780,500
Year 2023 : $1,625,500
Year 2024 : $460,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,780,500
Year 2023 : $1,625,500
Year 2024 : $460,500
Year 2025 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 5750 - $120 - 0 - 0.00%
Level 2: 4750 - $100 - 0 - 0.00%
Level 3: 3750 - $65 - 0 - 0.00%
Level 4: 2750 - $55 - 0 - 0.00%
Luxury : 1000 - $290 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $25 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$81,867,000
Farm Players Total Salaries$2,482,500
Coaches Total Salaries$2,490,000
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
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$450,632
Pro Estimated Expenses$83,366,920
Farm Remaining Season Days185
Farm Expenses Per Days$18,770
Farm Estimated Expenses$3,472,450
Estimated Season Expenses$86,839,370
Estimated Season Salary Cap$81,866,940
Estimate Under Maximum Salary Cap of $82,500,000$633,060
Estimate Over Minimum Salary Cap of $61,000,000 $20,866,940
Current Bank Account$14,108,432
Projected Bank Account($72,730,938)

Pro Players Salaries

Anze Kopitar (1 Way Contract) $9,750,000 (2)
-Salary Remaining : $9,750,000
-Salary Average : $9,750,000
-Salary Average Remaining : $9,750,000
Nikita Kucherov (1 Way Contract) $9,500,000 (3)
-Salary Remaining : $9,500,000
-Salary Average : $9,500,000
-Salary Average Remaining : $9,500,000
Steven Stamkos (1 Way Contract) $8,302,000 (5)
-Salary Remaining : $8,302,000
-Salary Average : $8,302,000
-Salary Average Remaining : $8,302,000
Alexander Edler (1 Way Contract) $5,350,000 (3)
-Salary Remaining : $5,350,000
-Salary Average : $5,350,000
-Salary Average Remaining : $5,350,000
Erik Johnson (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $5,000,000
-Salary Average : $5,000,000
-Salary Average Remaining : $5,000,000
Ondrej Palat (1 Way Contract) $4,775,000 (1)
-Salary Remaining : $4,775,000
-Salary Average : $4,775,000
-Salary Average Remaining : $4,775,000
Carey Price (1 Way Contract) $4,312,000 (3)
-Salary Remaining : $4,312,000
-Salary Average : $4,192,000
-Salary Average Remaining : $4,192,000
Jakob Silfverberg (1 Way Contract) $4,211,000 (3)
-Salary Remaining : $4,211,000
-Salary Average : $4,211,000
-Salary Average Remaining : $4,211,000
Mark Stone (1 Way Contract) $4,210,000 (4)
-Salary Remaining : $4,210,000
-Salary Average : $4,210,000
-Salary Average Remaining : $4,210,000
Rudolfs Balcers (1 Way Contract) $3,750,000 (4)
-Salary Remaining : $3,750,000
-Salary Average : $3,750,000
-Salary Average Remaining : $3,750,000
Matt Murray (1 Way Contract) $3,684,000 (5)
-Salary Remaining : $3,684,000
-Salary Average : $3,684,000
-Salary Average Remaining : $3,684,000
J.T. Compher (1 Way Contract) $3,482,000 (2)
-Salary Remaining : $3,482,000
-Salary Average : $3,482,000
-Salary Average Remaining : $3,482,000
Duncan Keith (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $3,000,000
-Salary Average : $3,000,000
-Salary Average Remaining : $3,000,000
Mackenzie Blackwood (1 Way Contract) $2,768,000 (1)
-Salary Remaining : $2,768,000
-Salary Average : $2,768,000
-Salary Average Remaining : $2,768,000
Barclay Goodrow (1 Way Contract) $2,470,000 (2)
-Salary Remaining : $2,470,000
-Salary Average : $2,470,000
-Salary Average Remaining : $2,470,000
Jarred Tinordi (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $2,000,000
-Salary Average : $2,000,000
-Salary Average Remaining : $2,000,000
Marcus Pettersson (1 Way Contract) $1,748,000 (1)
-Salary Remaining : $1,748,000
-Salary Average : $1,748,000
-Salary Average Remaining : $1,748,000
Vladislav Namestnikov (1 Way Contract) $1,000,000 (3)
-Salary Remaining : $1,000,000
-Salary Average : $1,000,000
-Salary Average Remaining : $1,000,000
Evan Bouchard $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Jamie Benn (1 Way Contract) $880,000 (4)
-Salary Remaining : $880,000
-Salary Average : $880,000
-Salary Average Remaining : $880,000
Matt Niskanen $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $750,000
-Salary Average Remaining : $750,000
Total Pro Players21
Salary Commitment
Year 2022 : $81,867,000
Year 2023 : $70,721,000
Year 2024 : $48,019,000
Year 2025 : $23,826,000
Salary Average Commitment
Year 2022 : $81,747,000
Year 2023 : $70,781,000
Year 2024 : $48,079,000
Year 2025 : $23,826,000
Salary Cap with 1 Way Contract
Year 2022 : $81,867,000
Year 2023 : $70,901,000
Year 2024 : $48,199,000
Year 2025 : $23,826,000

Farm Players Salaries

Ashton Sautner $100,000 (3)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Andreas Borgman $100,000 (3)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Blake Hillman $100,000 (3)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Andreas Englund $100,000 (3)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Carson Gicewicz $100,000 (3)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Bryce Gervais $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Lukas Parik $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Gianni Fairbrother $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Oskar Back $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Jamie Devane $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Pavel Gogolev $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Gregory Hofmann $92,500 (3)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Dylan Blujus $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Brandon Gignac $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Garrett Wilson $90,000 (1)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Remi Elie $85,000 (3)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Daniel Mannella $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Matt Donovan $85,000 (3)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Keith Kinkaid $85,000 (2)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Evan Cormier $85,000 (3)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Curtis McKenzie $85,000 (3)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Tyler Sikura $85,000 (3)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Andrew Agozzino $80,000 (2)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Chris Terry $80,000 (1)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Kyle Clifford $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Joel Hanley $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Brendan Gaunce $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Ryan Wagner $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Total Farm Players28
Salary Commitment
Year 2022 : $2,482,500
Year 2023 : $1,747,500
Year 2024 : $1,397,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,482,500
Year 2023 : $1,747,500
Year 2024 : $1,397,500
Year 2025 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 5750 - $115 - 0 - 0.00%
Level 2: 4750 - $95 - 0 - 0.00%
Level 3: 3750 - $60 - 0 - 0.00%
Level 4: 2750 - $45 - 0 - 0.00%
Luxury : 1000 - $250 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $25 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$75,350,911
Farm Players Total Salaries$2,188,260
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Special Salary Cap Value$4,000,000
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
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$418,113
Pro Estimated Expenses$77,350,905
Farm Remaining Season Days185
Farm Expenses Per Days$15,072
Farm Estimated Expenses$2,788,320
Estimated Season Expenses$80,139,225
Estimated Season Salary Cap$79,350,870
Estimate Under Maximum Salary Cap of $82,500,000$3,149,130
Estimate Over Minimum Salary Cap of $61,000,000 $18,350,870
Current Bank Account$1,797,472
Projected Bank Account($78,341,753)

Pro Players Salaries

Sebastian Aho (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $8,500,000
-Salary Average : $8,500,000
-Salary Average Remaining : $8,500,000
Artemi Panarin (1 Way Contract) $8,125,000 (2)
-Salary Remaining : $8,125,000
-Salary Average : $8,125,000
-Salary Average Remaining : $8,125,000
Blake Wheeler (1 Way Contract) $6,636,000 (3)
-Salary Remaining : $6,636,000
-Salary Average : $6,636,000
-Salary Average Remaining : $6,636,000
Jean-Gabriel Pageau (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $5,500,000
-Salary Average : $5,500,000
-Salary Average Remaining : $5,500,000
Nikita Zaitsev (1 Way Contract) $5,101,000 (5)
-Salary Remaining : $5,101,000
-Salary Average : $5,101,000
-Salary Average Remaining : $5,101,000
Ryan Johansen (1 Way Contract) $4,850,000 (1)
-Salary Remaining : $4,850,000
-Salary Average : $4,850,000
-Salary Average Remaining : $4,850,000
Hampus Lindholm (1 Way Contract) $4,543,000 (3)
-Salary Remaining : $4,543,000
-Salary Average : $4,543,000
-Salary Average Remaining : $4,543,000
Brandon Montour (1 Way Contract) $4,146,000 (4)
-Salary Remaining : $4,146,000
-Salary Average : $4,146,000
-Salary Average Remaining : $4,146,000
Jonathan Quick (1 Way Contract) $3,611,000 (2)
-Salary Remaining : $3,611,000
-Salary Average : $3,611,000
-Salary Average Remaining : $3,611,000
Teddy Blueger (1 Way Contract) $3,600,000 (3)
-Salary Remaining : $3,600,000
-Salary Average : $3,600,000
-Salary Average Remaining : $3,600,000
Patrik Nemeth (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $3,000,000
-Salary Average : $3,000,000
-Salary Average Remaining : $3,000,000
Zdeno Chara (1 Way Contract) $2,511,111 (4)
-Salary Remaining : $2,511,111
-Salary Average : $2,511,111
-Salary Average Remaining : $2,511,111
Marco Scandella (1 Way Contract) $2,444,000 (3)
-Salary Remaining : $2,444,000
-Salary Average : $2,444,000
-Salary Average Remaining : $2,444,000
Adrian Kempe (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $2,200,000
-Salary Average : $2,200,000
-Salary Average Remaining : $2,200,000
Cody Eakin (1 Way Contract) $2,001,001 (4)
-Salary Remaining : $2,001,001
-Salary Average : $2,001,001
-Salary Average Remaining : $2,001,001
Craig Anderson (1 Way Contract) $2,001,000 (3)
-Salary Remaining : $2,001,000
-Salary Average : $2,001,000
-Salary Average Remaining : $2,001,000
Mason Marchment (1 Way Contract) $1,449,000 (1)
-Salary Remaining : $1,449,000
-Salary Average : $1,449,000
-Salary Average Remaining : $1,449,000
Tyler Motte (1 Way Contract) $1,220,000 (1)
-Salary Remaining : $1,220,000
-Salary Average : $1,220,000
-Salary Average Remaining : $1,220,000
Riley Nash (1 Way Contract) $1,211,000 (3)
-Salary Remaining : $1,211,000
-Salary Average : $1,211,000
-Salary Average Remaining : $1,211,000
Cory Schneider $999,999 (1)
-Salary Remaining : $999,999
-Salary Average : $999,999
-Salary Average Remaining : $999,999
Evan Rodrigues $950,000 (1)
-Salary Remaining : $950,000
-Salary Average : $950,000
-Salary Average Remaining : $950,000
Anton Blidh $751,800 (1)
-Salary Remaining : $751,800
-Salary Average : $751,800
-Salary Average Remaining : $751,800
Total Pro Players22
Salary Commitment
Year 2022 : $75,350,911
Year 2023 : $65,130,112
Year 2024 : $48,194,112
Year 2025 : $13,759,112
Salary Average Commitment
Year 2022 : $75,350,911
Year 2023 : $65,130,112
Year 2024 : $48,194,112
Year 2025 : $13,759,112
Salary Cap with 1 Way Contract
Year 2022 : $75,350,911
Year 2023 : $65,130,112
Year 2024 : $48,194,112
Year 2025 : $13,759,112

Farm Players Salaries

Victor Brattstrom $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Linus Weissbach $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Alex Vlasic $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Magnus Hellberg $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Dmitry Semykin $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Filip Berglund $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Connor Corcoran $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Nick Pastujov $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Nikita Alexandrov $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Valtteri Puustinen $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Noah Gregor $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Kale Clague $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Kirill Ustimenko $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Alec Regula $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Teemu Kivihalme $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
J-F Berube $90,000 (1)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Dmitry Osipov $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Kevin Stenlund $75,760 (2)
Salary Remaining : $75,760
Salary Average : $75,760
Salary Average Remaining : $75,760
Spencer Smallman $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Hayden Hodgson $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
James Hamblin $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Felix Robert $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Cole Reinhardt $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Joseph Blandisi $75,000 (3)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Jeremy McKenna $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Total Farm Players25
Salary Commitment
Year 2022 : $2,188,260
Year 2023 : $1,735,760
Year 2024 : $1,025,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,188,260
Year 2023 : $1,735,760
Year 2024 : $1,025,000
Year 2025 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 5750 - $120 - 0 - 0.00%
Level 2: 4750 - $80 - 0 - 0.00%
Level 3: 3750 - $50 - 0 - 0.00%
Level 4: 2750 - $30 - 0 - 0.00%
Luxury : 1000 - $220 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$76,017,000
Farm Players Total Salaries$3,625,660
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$424,416
Pro Estimated Expenses$78,516,960
Farm Remaining Season Days185
Farm Expenses Per Days$25,004
Farm Estimated Expenses$4,625,740
Estimated Season Expenses$83,142,700
Estimated Season Salary Cap$76,017,055
Estimate Under Maximum Salary Cap of $82,500,000$6,482,945
Estimate Over Minimum Salary Cap of $61,000,000 $15,017,055
Current Bank Account$16,650,352
Projected Bank Account($66,492,348)

Pro Players Salaries

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

Farm Players Salaries

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

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5750 - $133 - 0 - 0.00%
Level 2: 4750 - $101 - 0 - 0.00%
Level 3: 3750 - $83 - 0 - 0.00%
Level 4: 2750 - $52 - 0 - 0.00%
Luxury : 1000 - $298 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$73,988,000
Farm Players Total Salaries$2,467,470
Coaches Total Salaries$2,700,000
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
Farm Estimated Season Revenue$0
Pro Remaining Season Days185
Pro Expenses Per Days$410,746
Pro Estimated Expenses$75,988,010
Farm Remaining Season Days185
Farm Expenses Per Days$17,121
Farm Estimated Expenses$3,167,385
Estimated Season Expenses$79,155,395
Estimated Season Salary Cap$73,987,975
Estimate Under Maximum Salary Cap of $82,500,000$8,512,025
Estimate Over Minimum Salary Cap of $61,000,000 $12,987,975
Current Bank Account$38,773,162
Projected Bank Account($40,382,233)

Pro Players Salaries

Tyler Seguin (1 Way Contract) $8,910,000 (2)
-Salary Remaining : $8,910,000
-Salary Average : $8,910,000
-Salary Average Remaining : $8,910,000
Jakob Chychrun (1 Way Contract) $6,550,000 (4)
-Salary Remaining : $6,550,000
-Salary Average : $6,550,000
-Salary Average Remaining : $6,550,000
Kyle Connor (1 Way Contract) $6,200,000 (2)
-Salary Remaining : $6,200,000
-Salary Average : $6,200,000
-Salary Average Remaining : $6,200,000
Dylan Larkin (1 Way Contract) $5,975,000 (1)
-Salary Remaining : $5,975,000
-Salary Average : $5,975,000
-Salary Average Remaining : $5,975,000
Rasmus Dahlin (1 Way Contract) $5,200,000 (5)
-Salary Remaining : $5,200,000
-Salary Average : $5,200,000
-Salary Average Remaining : $5,200,000
Alex Ovechkin (1 Way Contract) $4,481,000 (2)
-Salary Remaining : $4,481,000
-Salary Average : $4,481,000
-Salary Average Remaining : $4,481,000
Noah Hanifin (1 Way Contract) $4,470,000 (3)
-Salary Remaining : $4,470,000
-Salary Average : $4,470,000
-Salary Average Remaining : $4,470,000
Erik Cernak (1 Way Contract) $4,441,000 (3)
-Salary Remaining : $4,441,000
-Salary Average : $4,441,000
-Salary Average Remaining : $4,441,000
Connor Brown (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $4,100,000
-Salary Average : $4,100,000
-Salary Average Remaining : $4,100,000
Jaccob Slavin (1 Way Contract) $3,425,000 (1)
-Salary Remaining : $3,425,000
-Salary Average : $3,425,000
-Salary Average Remaining : $3,425,000
Juuse Saros (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $3,000,000
-Salary Average : $3,000,000
-Salary Average Remaining : $3,000,000
Conor Sheary (1 Way Contract) $2,550,000 (2)
-Salary Remaining : $2,550,000
-Salary Average : $2,550,000
-Salary Average Remaining : $2,550,000
Radek Faksa (1 Way Contract) $2,518,000 (3)
-Salary Remaining : $2,518,000
-Salary Average : $2,518,000
-Salary Average Remaining : $2,518,000
Tuukka Rask (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $2,000,000
-Salary Average : $2,000,000
-Salary Average Remaining : $2,000,000
Kevin Labanc (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,500,000
-Salary Average : $1,500,000
-Salary Average Remaining : $1,500,000
Robert Bortuzzo (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,500,000
-Salary Average : $1,500,000
-Salary Average Remaining : $1,500,000
Yakov Trenin (1 Way Contract) $1,492,000 (2)
-Salary Remaining : $1,492,000
-Salary Average : $1,492,000
-Salary Average Remaining : $1,492,000
Brendan Guhle (1 Way Contract) $1,201,000 (2)
-1 Way Contract Salary Cap : $1,201,000
-Salary Remaining : $1,201,000
-Salary Average : $1,201,000
-Salary Average Remaining : $1,201,000
Joel Eriksson Ek $950,000 (1)
-Salary Remaining : $950,000
-Salary Average : $950,000
-Salary Average Remaining : $950,000
Kirill Kaprizov $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Cole Caufield $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Nico Sturm $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $925,000
-Salary Average Remaining : $925,000
Alexandre Carrier $750,000 (2)
-Salary Remaining : $750,000
-Salary Average : $750,000
-Salary Average Remaining : $750,000
Total Pro Players23
Salary Commitment
Year 2022 : $73,988,000
Year 2023 : $54,713,000
Year 2024 : $27,279,000
Year 2025 : $11,750,000
Salary Average Commitment
Year 2022 : $73,988,000
Year 2023 : $54,713,000
Year 2024 : $27,279,000
Year 2025 : $11,750,000
Salary Cap with 1 Way Contract
Year 2022 : $73,988,000
Year 2023 : $54,713,000
Year 2024 : $27,279,000
Year 2025 : $11,750,000

Farm Players Salaries

Nic Petan $99,500 (3)
Salary Remaining : $99,500
Salary Average : $99,500
Salary Average Remaining : $99,500
Felix Sandstrom $99,500 (3)
Salary Remaining : $99,500
Salary Average : $99,500
Salary Average Remaining : $99,500
Philippe Daoust $99,500 (3)
Salary Remaining : $99,500
Salary Average : $99,500
Salary Average Remaining : $99,500
Lauri Pajuniemi $99,500 (3)
Salary Remaining : $99,500
Salary Average : $99,500
Salary Average Remaining : $99,500
Bokondji Imama $99,500 (2)
Salary Remaining : $99,500
Salary Average : $99,500
Salary Average Remaining : $99,500
Austin Wagner $99,500 (3)
Salary Remaining : $99,500
Salary Average : $99,500
Salary Average Remaining : $99,500
Lucas Carlsson $99,500 (3)
Salary Remaining : $99,500
Salary Average : $99,500
Salary Average Remaining : $99,500
Zachary Hayes $99,500 (3)
Salary Remaining : $99,500
Salary Average : $99,500
Salary Average Remaining : $99,500
Kole Lind $97,500 (3)
Salary Remaining : $97,500
Salary Average : $97,500
Salary Average Remaining : $97,500
Glenn Gawdin $96,470 (2)
Salary Remaining : $96,470
Salary Average : $96,470
Salary Average Remaining : $96,470
Chase Wouters $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Alexander Khovanov $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Nico Daws $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Marco Rossi $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Mattias Norlinder $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Ville Heinola $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Andrew Poturalski $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Lukas Craggs $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Mat Robson $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Riley Damiani $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Declan Carlile $85,000 (3)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Brayden Tracey $85,000 (2)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Stuart Skinner $75,000 (3)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Thomas Schemitsch $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Seth Griffith $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Cale Fleury $75,000 (3)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Joel L'Esperance $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Total Farm Players27
Salary Commitment
Year 2022 : $2,467,470
Year 2023 : $2,044,970
Year 2024 : $1,504,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,467,470
Year 2023 : $2,044,970
Year 2024 : $1,504,000
Year 2025 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

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

Over Minimum of
$61,000,000

Pro Players

Farm Players

Total Players

Avalanche $43,342,948 $69,110,080 $13,389,920 $8,110,080 242347
Blackhawks $22,289,252 $86,330,105 -$3,830,105 $25,330,105 252954
Blue Jackets $54,449,393 $75,622,075 $6,877,925 $14,622,075 262349
Blues $3,805,527 $81,621,075 $878,925 $20,621,075 212041
Bruins $5,146,243 $78,499,170 $4,000,830 $17,499,170 223355
Canadiens $67,157,689 $67,110,970 $15,389,030 $6,110,970 232851
Canucks $20,293,019 $82,766,950 -$266,950 $21,766,950 222749
Capitals $17,197,599 $79,398,485 $3,101,515 $18,398,485 213051
Coyotes $35,085,016 $72,611,775 $9,888,225 $11,611,775 32032
Devils $62,660,119 $80,729,710 $1,770,290 $19,729,710 212445
Ducks $29,625,858 $74,163,910 $8,336,090 $13,163,910 203757
Flames $72,687,088 $82,764,005 -$264,005 $21,764,005 222143
Flyers $49,601,972 $82,500,010 -$10 $21,500,010 233356
Golden Knights $33,134,655 $76,070,545 $6,429,455 $15,070,545 272653
Hurricanes $45,499,181 $81,265,505 $1,234,495 $20,265,505 232548
Islanders $58,669,154 $82,320,090 $179,910 $21,320,090 221537
Jets $62,987,282 $83,577,635 -$1,077,635 $22,577,635 251944
Kings $38,913,515 $81,120,465 $1,379,535 $20,120,465 202343
Kraken $19,046,257 $78,602,060 $3,897,940 $17,602,060 261642
Lightning $40,132,278 $69,652,585 $12,847,415 $8,652,585 222749
Maple Leafs $23,774,745 $81,682,090 $817,910 $20,682,090 212849
Oilers $46,099,289 $81,110,055 $1,389,945 $20,110,055 243256
Panthers $40,244,473 $82,996,920 -$496,920 $21,996,920 222951
Penguins $35,430,958 $79,814,920 $2,685,080 $18,814,920 242650
Predators $4,985,191 $62,337,337 $20,162,663 $1,337,337 203353
Rangers $33,538,402 $81,905,420 $594,580 $20,905,420 202444
Red Wings $1,018,383 $85,914,185 -$3,414,185 $24,914,185 212849
Sabres $36,384,198 $81,230,725 $1,269,275 $20,230,725 233154
Senators $14,108,432 $81,866,940 $633,060 $20,866,940 212849
Sharks $1,797,472 $79,350,870 $3,149,130 $18,350,870 222547
Stars $16,650,352 $76,017,055 $6,482,945 $15,017,055 244064
Wild $38,773,162 $73,987,975 $8,512,025 $12,987,975 232750