Team Finance for PROSIMLEAGUE.ca

Update - 9 avril 2023 at 08:49

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - 102$ - 6,000 - 100,00%
Level 2: 5000 - 62$ - 4,639 - 92,77%
Level 3: 2000 - 38$ - 2,000 - 100,00%
Level 4: 4000 - 30$ - 3,263 - 81,58%
Luxury : 1000 - 240$ - 799 - 79,88%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,947 - 97,37%
Farm Level 2: 1000 - 15$ - 978 - 97,84%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,701 - 92,78%
Average Income per Game1,581,507$
Year to Date Revenue64,841,783$
Farm
Home Games Left-2
Average Attendance - %2,926 - 97,53%
Average Income per Game103,544$
Year to Date Revenue4,245,286$

Expense

Pro Players Total Salaries79,241,310$
Farm Players Total Salaries1,098,816$
Coaches Total Salaries5,100,000$
Luxury Taxe Total0$
Special Salary Cap Value(2,750,000$)
Pro Year To Date Expenses85,423,755$
Farm Year To Date Expenses2,024,888$
Pro Salary Cap To Date81,223,743$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(207,087$)
Pro Remaining Season Days0
Pro Expenses Per Days441,488$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days10,576$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap76,491,310$
Estimate Under Maximum Salary Cap of 81,500,000$5,008,690$
Estimate Over Minimum Salary Cap of 60,200,000$ 16,291,310$
Current Bank Account26,449,568$
Projected Bank Account26,242,481$

Pro Players Salaries

Claude Giroux 8,275,000$ (3)
-Salary Average : 8,275,000$
Ryan O'Reilly 7,500,000$ (4)
-Salary Average : 7,500,000$
Kris Letang 7,250,000$ (1)
-Salary Average : 7,250,000$
Max Pacioretty 7,000,000$ (5)
-Salary Average : 4,500,000$
Taylor Hall 6,000,000$ (3)
-Salary Average : 6,000,000$
Jeff Petry 5,500,000$ (2)
-Salary Average : 5,500,000$
Mike Hoffman 5,187,500$ (2)
-Salary Average : 5,187,500$
Robin Lehner 5,000,000$ (5)
-Salary Average : 4,000,000$
Mike Matheson 4,875,000$ (5)
-Salary Average : 4,875,000$
Brian Dumoulin 4,100,000$ (2)
-Salary Average : 4,100,000$
Ben Chiarot 3,500,000$ (4)
-Salary Average : 3,500,000$
Jared McCann (Out of Payroll) 2,940,000$ (5)
-Salary Average : 1,250,000$
Colton Sissons 2,857,143$ (3)
-Salary Average : 2,857,143$
Adrian Kempe 2,000,000$ (4)
-Salary Average : 2,000,000$
Brett Kulak 1,850,000$ (2)
-Salary Average : 1,850,000$
Cal Clutterbuck 1,600,000$ (3)
-Salary Average : 1,600,000$
Nicolas Deslauriers 1,200,000$ (2)
-Salary Average : 1,200,000$
Anton Khudobin 1,200,000$ (1)
-Salary Average : 1,200,000$
Paul Byron 1,166,667$ (1)
-Salary Average : 1,166,667$
Arttu Ruotsalainen 925,000$ (2)
-Salary Average : 925,000$
Victor Olofsson 767,500$ (3)
-Salary Average : 767,500$
Dryden Hunt 762,500$ (5)
-Salary Average : 762,500$
Colin Blackwell 725,000$ (2)
-Salary Average : 725,000$
Total Pro Players23
Salary Commitment
Year 2022 : 82,181,310$
Year 2023 : 72,564,643$
Year 2024 : 53,077,143$
Year 2025 : 33,577,500$
Salary Average Commitment
Year 2022 : 76,991,310$
Year 2023 : 67,374,643$
Year 2024 : 47,887,143$
Year 2025 : 28,387,500$
Salary Cap with 1 Way Contract
Year 2022 : 82,181,310$
Year 2023 : 72,564,643$
Year 2024 : 53,077,143$
Year 2025 : 33,577,500$

Farm Players Salaries

Peter Abbandonato 90,000$ (2)
Salary Average : 70,000$
Cayden Primeau 88,083$ (2)
Salary Average : 88,083$
Michael Joly 82,500$ (3)
Salary Average : 82,500$
Christopher Gibson 82,200$ (3)
Salary Average : 82,200$
Jordan Spence 82,000$ (1)
Salary Average : 50,000$
Ian McCoshen 81,700$ (3)
Salary Average : 81,700$
Tomas Jurco 80,500$ (3)
Salary Average : 80,500$
Hudson Fasching 80,000$ (2)
Salary Average : 80,000$
Yannick Weber 76,500$ (1)
Salary Average : 76,500$
Otto Somppi 76,333$ (1)
Salary Average : 76,333$
Dan Renouf 71,500$ (3)
Salary Average : 71,500$
Cameron Hebig 70,000$ (1)
Salary Average : 70,000$
Aaron Luchuk 70,000$ (1)
Salary Average : 70,000$
Antoine Bibeau 67,500$ (1)
Salary Average : 67,500$
Andreas Englund 0$ (0)
Salary Average : 0$
Total Farm Players15
Salary Commitment
Year 2022 : 1,098,816$
Year 2023 : 656,483$
Year 2024 : 398,400$
Year 2025 : 0$
Salary Average Commitment
Year 2022 : 1,046,816$
Year 2023 : 636,483$
Year 2024 : 398,400$
Year 2025 : 0$

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 200$ - 3,217 - 53,62%
Level 2: 5000 - 150$ - 2,023 - 40,46%
Level 3: 2000 - 100$ - 1,239 - 61,97%
Level 4: 4000 - 90$ - 1,600 - 40,00%
Luxury : 1000 - 300$ - 638 - 63,80%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,945 - 97,25%
Farm Level 2: 1000 - 15$ - 991 - 99,11%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %8,717 - 48,43%
Average Income per Game1,757,727$
Year to Date Revenue72,066,811$
Farm
Home Games Left-2
Average Attendance - %2,936 - 97,87%
Average Income per Game103,675$
Year to Date Revenue4,250,663$

Expense

Pro Players Total Salaries64,675,101$
Farm Players Total Salaries2,156,500$
Coaches Total Salaries1,850,000$
Luxury Taxe Total0$
Special Salary Cap Value799,991$
Pro Year To Date Expenses67,363,705$
Farm Year To Date Expenses2,577,088$
Pro Salary Cap To Date65,863,661$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(207,349$)
Pro Remaining Season Days0
Pro Expenses Per Days350,133$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days13,262$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap65,475,092$
Estimate Under Maximum Salary Cap of 81,500,000$16,024,908$
Estimate Over Minimum Salary Cap of 60,200,000$ 5,275,092$
Current Bank Account108,273,422$
Projected Bank Account108,066,073$

Pro Players Salaries

Mitchell Marner 10,903,000$ (1)
-Salary Average : 10,903,000$
Steven Stamkos 8,500,000$ (3)
-Salary Average : 8,500,000$
Shea Weber 7,857,143$ (2)
-Salary Average : 7,857,143$
Derek Stepan 6,500,000$ (1)
-Salary Average : 6,500,000$
Brett Pesce 4,025,000$ (1)
-Salary Average : 4,025,000$
Mattias Ekholm 3,750,000$ (5)
-Salary Average : 3,750,000$
Pius Suter 3,250,000$ (4)
-Salary Average : 3,250,000$
Denis Gurianov 2,550,000$ (4)
-Salary Average : 894,166$
Chandler Stephenson 2,500,000$ (3)
-Salary Average : 2,500,000$
Pavel Zacha 2,250,000$ (1)
-Salary Average : 2,250,000$
Ilya Lyubushkin 1,350,000$ (2)
-Salary Average : 1,350,000$
Anton Forsberg 999,999$ (2)
-Salary Average : 999,999$
Ilya Samsonov 925,000$ (1)
-Salary Average : 925,000$
Zac Jones 925,000$ (1)
-Salary Average : 925,000$
Joel Farabee 925,000$ (2)
-Salary Average : 925,000$
Seth Jarvis 894,167$ (2)
-Salary Average : 894,167$
Bowen Byram 894,167$ (1)
-Salary Average : 894,167$
Isac Lundestrom 874,125$ (2)
-Salary Average : 925,000$
Rasmus Kupari 863,333$ (2)
-Salary Average : 894,167$
Philipp Kurashev 842,500$ (1)
-Salary Average : 842,500$
Fabian Zetterlund 809,167$ (2)
-Salary Average : 809,167$
Mason Marchment 800,000$ (3)
-Salary Average : 800,000$
Oliver Kylington 787,500$ (1)
-Salary Average : 787,500$
Gustav Forsling 700,000$ (4)
-Salary Average : 700,000$
Total Pro Players24
Salary Commitment
Year 2022 : 64,675,101$
Year 2023 : 36,622,934$
Year 2024 : 22,050,000$
Year 2025 : 10,250,000$
Salary Average Commitment
Year 2022 : 63,100,976$
Year 2023 : 35,048,809$
Year 2024 : 20,394,166$
Year 2025 : 8,594,166$
Salary Cap with 1 Way Contract
Year 2022 : 64,675,101$
Year 2023 : 36,622,934$
Year 2024 : 22,050,000$
Year 2025 : 10,250,000$

Farm Players Salaries

Dominik Kahun 92,500$ (2)
Salary Average : 92,500$
Dylan Samberg 92,500$ (1)
Salary Average : 92,500$
Jack Rathbone 92,500$ (1)
Salary Average : 92,500$
Mason Appleton 90,000$ (4)
Salary Average : 90,000$
Brayden Tracey 89,417$ (1)
Salary Average : 89,417$
Liam Foudy 89,417$ (1)
Salary Average : 89,417$
Evan Barratt 87,000$ (1)
Salary Average : 87,000$
Ryan Suzuki 86,333$ (1)
Salary Average : 86,333$
Julius Honka 86,333$ (1)
Salary Average : 86,333$
Ty Emberson 85,333$ (1)
Salary Average : 50,000$
Trent Miner 82,833$ (2)
Salary Average : 50,000$
Tim Soderlund 82,500$ (1)
Salary Average : 82,500$
Jimmy Huntington 80,917$ (2)
Salary Average : 80,917$
Simon Benoit 80,917$ (1)
Salary Average : 80,917$
Olivier Rodrigue 79,500$ (1)
Salary Average : 79,500$
Riley Stillman 77,333$ (1)
Salary Average : 77,333$
Filip Gustavsson 76,167$ (1)
Salary Average : 76,167$
German Rubtsov 75,000$ (2)
Salary Average : 75,000$
Sami Niku 75,000$ (5)
Salary Average : 75,000$
Lynden McCallum 70,000$ (1)
Salary Average : 70,000$
Gustav Bouramman 70,000$ (1)
Salary Average : 70,000$
Jeremy McKenna 70,000$ (1)
Salary Average : 70,000$
Kyle Wood 70,000$ (1)
Salary Average : 70,000$
Evan Cormier 70,000$ (2)
Salary Average : 70,000$
Vili Saarijarvi 70,000$ (1)
Salary Average : 70,000$
Otto Leskinen 70,000$ (5)
Salary Average : 70,000$
Brandon Pirri 65,000$ (1)
Salary Average : 65,000$
Total Farm Players27
Salary Commitment
Year 2022 : 2,156,500$
Year 2023 : 636,250$
Year 2024 : 235,000$
Year 2025 : 235,000$
Salary Average Commitment
Year 2022 : 2,088,334$
Year 2023 : 603,417$
Year 2024 : 235,000$
Year 2025 : 235,000$

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7825 - 100$ - 6,599 - 84,33%
Level 2: 3900 - 60$ - 3,900 - 100,00%
Level 3: 4900 - 40$ - 3,087 - 62,99%
Level 4: 1900 - 30$ - 1,900 - 100,00%
Luxury : 975 - 225$ - 964 - 98,89%
Total Capacity :19500
Farm
Farm Level 1: 2000 - 35$ - 1,953 - 97,65%
Farm Level 2: 1000 - 15$ - 975 - 97,51%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,450 - 84,36%
Average Income per Game1,614,155$
Year to Date Revenue66,180,364$
Farm
Home Games Left-2
Average Attendance - %2,928 - 97,61%
Average Income per Game103,730$
Year to Date Revenue4,252,930$

Expense

Pro Players Total Salaries82,045,833$
Farm Players Total Salaries1,896,250$
Coaches Total Salaries2,100,000$
Luxury Taxe Total0$
Special Salary Cap Value(7,117,937$)
Pro Year To Date Expenses78,541,568$
Farm Year To Date Expenses2,761,399$
Pro Salary Cap To Date77,341,600$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(207,460$)
Pro Remaining Season Days0
Pro Expenses Per Days440,454$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days14,795$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap74,927,896$
Estimate Under Maximum Salary Cap of 81,500,000$6,572,104$
Estimate Over Minimum Salary Cap of 60,200,000$ 14,727,896$
Current Bank Account10,935,143$
Projected Bank Account10,727,683$

Pro Players Salaries

Patrick Kane 10,500,000$ (1)
-Salary Average : 10,500,000$
Sidney Crosby 8,700,000$ (4)
-Salary Average : 8,700,000$
Jordan Staal 6,000,000$ (1)
-Salary Average : 6,000,000$
Jordan Eberle 6,000,000$ (2)
-Salary Average : 6,000,000$
Cam Atkinson 5,875,000$ (4)
-Salary Average : 5,875,000$
Alec Martinez 5,250,000$ (3)
-Salary Average : 4,000,000$
Vincent Trocheck 4,750,000$ (4)
-Salary Average : 4,750,000$
Christopher Tanev 4,500,000$ (3)
-Salary Average : 4,450,000$
Frederik Andersen 4,500,000$ (5)
-Salary Average : 5,000,000$
Connor Murphy 3,850,000$ (5)
-Salary Average : 3,850,000$
Mikael Backlund 3,575,000$ (1)
-Salary Average : 3,575,000$
Danny DeKeyser 3,000,000$ (3)
-Salary Average : 3,000,000$
Kevin Fiala 3,000,000$ (4)
-Salary Average : 3,000,000$
Scott Darling 2,000,000$ (1)
-Salary Average : 2,000,000$
Garret Sparks 2,000,000$ (1)
-Salary Average : 2,000,000$
Luke Glendening 1,800,000$ (2)
-Salary Average : 1,800,000$
Zach Sanford 1,500,000$ (4)
-Salary Average : 1,500,000$
Jake Virtanen 1,250,000$ (1)
-Salary Average : 1,250,000$
Ryan Carpenter 1,000,000$ (2)
-Salary Average : 1,000,000$
Cal Petersen 858,333$ (4)
-Salary Average : 858,333$
Michael Bunting 737,500$ (2)
-Salary Average : 737,500$
Matt Roy 700,000$ (1)
-Salary Average : 700,000$
Michael Stone 700,000$ (4)
-Salary Average : 700,000$
Total Pro Players23
Salary Commitment
Year 2022 : 82,045,833$
Year 2023 : 56,020,833$
Year 2024 : 46,483,333$
Year 2025 : 33,733,333$
Salary Average Commitment
Year 2022 : 81,245,833$
Year 2023 : 55,220,833$
Year 2024 : 45,683,333$
Year 2025 : 34,233,333$
Salary Cap with 1 Way Contract
Year 2022 : 82,045,833$
Year 2023 : 56,020,833$
Year 2024 : 46,483,333$
Year 2025 : 33,733,333$

Farm Players Salaries

Matt Hunwick 100,000$ (1)
Salary Average : 100,000$
T.J. Hensick 100,000$ (2)
Salary Average : 100,000$
Ben Hutton 95,000$ (3)
Salary Average : 95,000$
Tommy Cross 87,500$ (3)
Salary Average : 87,500$
Maxim Cajkovic 85,083$ (1)
Salary Average : 85,083$
Jacob Peterson 84,250$ (2)
Salary Average : 84,250$
Gage Goncalves 82,000$ (1)
Salary Average : 82,000$
Leon Gawanke 79,667$ (2)
Salary Average : 79,667$
Felix Sandstrom 79,250$ (1)
Salary Average : 79,250$
Jakub Lauko 76,417$ (2)
Salary Average : 78,667$
Michael Carcone 75,000$ (3)
Salary Average : 50,000$
Mitchell Vande Sompel 75,000$ (3)
Salary Average : 75,000$
Ryan Culkin 75,000$ (2)
Salary Average : 75,000$
Daniel Audette 75,000$ (2)
Salary Average : 75,000$
Clark Bishop 75,000$ (3)
Salary Average : 75,000$
Julius Bergman 75,000$ (2)
Salary Average : 75,000$
Devante Smith-Pelly 75,000$ (1)
Salary Average : 75,000$
Brady Brassart 75,000$ (1)
Salary Average : 75,000$
Nate Thompson 75,000$ (4)
Salary Average : 75,000$
Luke Green 73,333$ (1)
Salary Average : 73,333$
Felix Bibeau 70,000$ (1)
Salary Average : 70,000$
Shane Hanna 70,000$ (1)
Salary Average : 70,000$
Zach Palmquist 70,000$ (1)
Salary Average : 70,000$
Josh Currie 68,750$ (1)
Salary Average : 68,750$
Total Farm Players24
Salary Commitment
Year 2022 : 1,896,250$
Year 2023 : 1,047,834$
Year 2024 : 482,500$
Year 2025 : 75,000$
Salary Average Commitment
Year 2022 : 1,873,500$
Year 2023 : 1,025,084$
Year 2024 : 457,500$
Year 2025 : 75,000$

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 7825 - 200$ - 3,225 - 41,21%
Level 2: 3900 - 150$ - 1,977 - 50,70%
Level 3: 4900 - 100$ - 1,960 - 40,00%
Level 4: 1900 - 90$ - 1,103 - 58,03%
Luxury : 975 - 300$ - 633 - 64,93%
Total Capacity :19500
Farm
Farm Level 1: 2000 - 35$ - 1,937 - 96,83%
Farm Level 2: 1000 - 15$ - 981 - 98,14%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %8,898 - 45,63%
Average Income per Game1,783,399$
Year to Date Revenue73,119,374$
Farm
Home Games Left-2
Average Attendance - %2,918 - 97,27%
Average Income per Game103,127$
Year to Date Revenue4,228,187$

Expense

Pro Players Total Salaries73,315,226$
Farm Players Total Salaries1,297,300$
Coaches Total Salaries1,585,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses78,646,444$
Farm Year To Date Expenses2,075,158$
Pro Salary Cap To Date77,861,426$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(206,253$)
Pro Remaining Season Days0
Pro Expenses Per Days392,065$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,097$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap73,315,226$
Estimate Under Maximum Salary Cap of 81,500,000$8,184,774$
Estimate Over Minimum Salary Cap of 60,200,000$ 13,115,226$
Current Bank Account71,417,125$
Projected Bank Account71,210,872$

Pro Players Salaries

Alex Pietrangelo 8,800,000$ (4)
-Salary Average : 8,800,000$
Tomas Hertl 8,500,000$ (3)
-Salary Average : 8,500,000$
Paul Stastny 6,500,000$ (3)
-Salary Average : 6,500,000$
Jake Guentzel (Out of Payroll) 6,000,000$ (1)
-Salary Average : 6,000,000$
Brandon Saad 6,000,000$ (1)
-Salary Average : 6,000,000$
Jeff Carter 5,272,727$ (1)
-Salary Average : 5,272,727$
Jared Spurgeon 5,187,500$ (3)
-Salary Average : 5,187,500$
Nikita Zaitsev 4,500,000$ (5)
-Salary Average : 4,500,000$
Cam Talbot 4,000,000$ (3)
-Salary Average : 4,000,000$
Thomas Greiss 3,600,000$ (1)
-Salary Average : 3,600,000$
Adam Lowry 2,916,666$ (2)
-Salary Average : 2,916,666$
John Moore 2,750,000$ (2)
-Salary Average : 2,750,000$
Dante Fabbro 2,400,000$ (2)
-Salary Average : 925,000$
Trevor van Riemsdyk 2,300,000$ (2)
-Salary Average : 2,300,000$
Rocco Grimaldi 2,000,000$ (5)
-Salary Average : 925,000$
Ryan Donato 1,900,000$ (4)
-Salary Average : 1,900,000$
Laurent Brossoit 1,500,000$ (4)
-Salary Average : 1,500,000$
Austin Wagner 1,275,000$ (5)
-Salary Average : 1,275,000$
Darren Helm 1,250,000$ (2)
-Salary Average : 1,250,000$
Charles Hudon 1,005,000$ (3)
-Salary Average : 1,005,000$
Alex Newhook 908,333$ (1)
-Salary Average : 908,333$
Calle Rosen 750,000$ (3)
-Salary Average : 750,000$
Total Pro Players22
Salary Commitment
Year 2022 : 79,315,226$
Year 2023 : 57,534,166$
Year 2024 : 45,917,500$
Year 2025 : 19,975,000$
Salary Average Commitment
Year 2022 : 76,765,226$
Year 2023 : 54,984,166$
Year 2024 : 44,842,500$
Year 2025 : 18,900,000$
Salary Cap with 1 Way Contract
Year 2022 : 79,315,226$
Year 2023 : 57,534,166$
Year 2024 : 45,917,500$
Year 2025 : 19,975,000$

Farm Players Salaries

Kasper Bjorkqvist 149,900$ (5)
Salary Average : 149,900$
Taylor Fedun 99,800$ (3)
Salary Average : 99,800$
Daniil Miromanov 84,250$ (5)
Salary Average : 84,250$
Nikita Alexandrov 81,667$ (1)
Salary Average : 81,667$
Martin Marincin 75,100$ (3)
Salary Average : 75,100$
Chris Stewart 75,000$ (1)
Salary Average : 75,000$
Maxime Lajoie 75,000$ (2)
Salary Average : 71,000$
Mason Shaw 75,000$ (1)
Salary Average : 79,250$
Ryan MacInnis 75,000$ (5)
Salary Average : 75,000$
Carsen Twarynski 75,000$ (2)
Salary Average : 77,583$
Jaret Anderson-Dolan 74,750$ (1)
Salary Average : 74,750$
Brad Morrison 74,333$ (1)
Salary Average : 74,333$
Steven Lorentz 72,500$ (5)
Salary Average : 72,833$
Joseph Garreffa 70,000$ (1)
Salary Average : 70,000$
Griffin Luce 70,000$ (1)
Salary Average : 70,000$
Matthew Peca 70,000$ (4)
Salary Average : 70,000$
Total Farm Players16
Salary Commitment
Year 2022 : 1,297,300$
Year 2023 : 776,550$
Year 2024 : 626,550$
Year 2025 : 451,650$
Salary Average Commitment
Year 2022 : 1,300,466$
Year 2023 : 775,466$
Year 2024 : 626,883$
Year 2025 : 451,983$

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 6000 - 100$ - 5,998 - 99,97%
Level 2: 5000 - 60$ - 4,623 - 92,45%
Level 3: 2000 - 35$ - 2,000 - 100,00%
Level 4: 4000 - 25$ - 3,344 - 83,61%
Luxury : 1000 - 200$ - 986 - 98,57%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,949 - 97,47%
Farm Level 2: 1000 - 15$ - 976 - 97,57%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,951 - 94,17%
Average Income per Game1,534,937$
Year to Date Revenue62,932,429$
Farm
Home Games Left-2
Average Attendance - %2,925 - 97,51%
Average Income per Game103,583$
Year to Date Revenue4,246,898$

Expense

Pro Players Total Salaries73,944,166$
Farm Players Total Salaries860,412$
Coaches Total Salaries2,250,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses74,387,389$
Farm Year To Date Expenses1,893,965$
Pro Salary Cap To Date73,037,374$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(207,166$)
Pro Remaining Season Days0
Pro Expenses Per Days398,382$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days9,314$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap73,944,166$
Estimate Under Maximum Salary Cap of 81,500,000$7,555,834$
Estimate Over Minimum Salary Cap of 60,200,000$ 13,744,166$
Current Bank Account81,342,330$
Projected Bank Account81,135,164$

Pro Players Salaries

Wayne Simmonds 8,000,000$ (2)
-Salary Average : 8,000,000$
Zdeno Chara 7,000,000$ (2)
-Salary Average : 7,000,000$
Jaroslav Halak 6,500,000$ (1)
-Salary Average : 6,500,000$
Rasmus Dahlin 6,000,000$ (2)
-Salary Average : 925,000$
Anthony Mantha 5,700,000$ (5)
-Salary Average : 5,700,000$
Bryan Little 5,291,666$ (2)
-Salary Average : 5,291,666$
Thatcher Demko 5,000,000$ (5)
-Salary Average : 1,050,000$
Pierre-Luc Dubois 5,000,000$ (2)
-Salary Average : 894,166$
Rasmus Andersson 4,550,000$ (1)
-Salary Average : 4,550,000$
Josh Manson 4,100,000$ (3)
-Salary Average : 4,100,000$
Nikita Zadorov 3,750,000$ (4)
-Salary Average : 3,200,000$
Jordan Greenway 2,100,000$ (3)
-Salary Average : 2,100,000$
Sonny Milano 1,700,000$ (1)
-Salary Average : 1,700,000$
Sammy Blais 1,500,000$ (3)
-Salary Average : 1,500,000$
Nolan Patrick 1,200,000$ (1)
-Salary Average : 925,000$
Igor Shesterkin 925,000$ (2)
-Salary Average : 925,000$
Kirby Dach 925,000$ (2)
-Salary Average : 925,000$
Anton Lundell 925,000$ (2)
-Salary Average : 783,333$
Dawson Mercer 894,167$ (2)
-Salary Average : 894,167$
Tanner Kaspick 750,000$ (1)
-Salary Average : 738,889$
Connor Ingram 733,333$ (1)
-Salary Average : 733,333$
Jack Dougherty 700,000$ (1)
-Salary Average : 500,000$
Alex Belzile 700,000$ (2)
-Salary Average : 700,000$
Total Pro Players23
Salary Commitment
Year 2022 : 73,944,166$
Year 2023 : 57,810,833$
Year 2024 : 22,150,000$
Year 2025 : 14,450,000$
Salary Average Commitment
Year 2022 : 59,635,554$
Year 2023 : 43,988,332$
Year 2024 : 17,650,000$
Year 2025 : 9,950,000$
Salary Cap with 1 Way Contract
Year 2022 : 73,944,166$
Year 2023 : 57,810,833$
Year 2024 : 22,150,000$
Year 2025 : 14,450,000$

Farm Players Salaries

Pavel Dorofeyev 92,500$ (1)
Salary Average : 92,500$
Grigori Denisenko 92,500$ (1)
Salary Average : 50,000$
Alexander Holtz 92,500$ (1)
Salary Average : 92,500$
Thomas Bordeleau 91,667$ (2)
Salary Average : 91,667$
Joe Veleno 89,417$ (2)
Salary Average : 92,500$
Jesse Ylonen 88,083$ (1)
Salary Average : 88,083$
Alexander Nylander 87,413$ (2)
Salary Average : 86,333$
Thomas Harley 86,333$ (1)
Salary Average : 86,333$
Matthew Spencer 70,000$ (1)
Salary Average : 70,000$
Kevin Davis 70,000$ (1)
Salary Average : 70,000$
Total Farm Players10
Salary Commitment
Year 2022 : 860,413$
Year 2023 : 268,496$
Year 2024 : 0$
Year 2025 : 0$
Salary Average Commitment
Year 2022 : 819,916$
Year 2023 : 270,500$
Year 2024 : 0$
Year 2025 : 0$

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - 100$ - 5,999 - 99,98%
Level 2: 5000 - 60$ - 4,739 - 94,78%
Level 3: 2000 - 35$ - 2,000 - 100,00%
Level 4: 4000 - 25$ - 3,404 - 85,09%
Luxury : 1000 - 200$ - 985 - 98,45%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,949 - 97,46%
Farm Level 2: 1000 - 15$ - 979 - 97,90%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,126 - 95,14%
Average Income per Game1,545,256$
Year to Date Revenue63,355,506$
Farm
Home Games Left-2
Average Attendance - %2,928 - 97,61%
Average Income per Game103,633$
Year to Date Revenue4,248,949$

Expense

Pro Players Total Salaries78,700,833$
Farm Players Total Salaries2,135,703$
Coaches Total Salaries2,450,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses81,080,706$
Farm Year To Date Expenses3,241,312$
Pro Salary Cap To Date79,480,785$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(207,266$)
Pro Remaining Season Days0
Pro Expenses Per Days424,872$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days15,797$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap78,700,833$
Estimate Under Maximum Salary Cap of 81,500,000$2,799,167$
Estimate Over Minimum Salary Cap of 60,200,000$ 18,500,833$
Current Bank Account21,166,501$
Projected Bank Account20,959,235$

Pro Players Salaries

John Tavares 11,000,000$ (2)
-Salary Average : 11,000,000$
Carey Price 10,500,000$ (4)
-Salary Average : 10,500,000$
Vladimir Tarasenko 7,500,000$ (2)
-Salary Average : 7,500,000$
Drew Doughty 7,000,000$ (2)
-Salary Average : 7,000,000$
Brock Boeser 5,875,000$ (1)
-Salary Average : 5,875,000$
Samuel Girard 5,000,000$ (2)
-Salary Average : 728,333$
Noah Hanifin (Out of Payroll) 4,950,000$ (1)
-Salary Average : 4,950,000$
Anthony Cirelli 4,800,000$ (3)
-Salary Average : 728,333$
Mats Zuccarello 4,500,000$ (1)
-Salary Average : 4,500,000$
Devon Toews 4,100,000$ (5)
-Salary Average : 700,000$
Carson Soucy 2,750,000$ (2)
-Salary Average : 750,000$
Anthony Beauvillier 2,100,000$ (1)
-Salary Average : 2,100,000$
Max Comtois 2,037,500$ (1)
-Salary Average : 820,000$
Ethan Bear 2,000,000$ (1)
-Salary Average : 2,000,000$
Nick Holden 1,700,000$ (2)
-Salary Average : 1,650,000$
Kailer Yamamoto 1,175,000$ (1)
-Salary Average : 894,166$
Sam Gagner 950,000$ (2)
-Salary Average : 950,000$
Josh Norris 925,000$ (1)
-Salary Average : 925,000$
Kirill Kaprizov 925,000$ (1)
-Salary Average : 925,000$
Matt Boldy 880,833$ (2)
-Salary Average : 500,000$
Jake Evans 750,000$ (4)
-Salary Average : 750,000$
Linus Ullmark 750,000$ (2)
-Salary Average : 750,000$
Alex Formenton 747,500$ (1)
-Salary Average : 747,500$
Rudolfs Balcers 735,000$ (1)
-Salary Average : 735,000$
Total Pro Players24
Salary Commitment
Year 2022 : 83,650,833$
Year 2023 : 57,680,833$
Year 2024 : 20,150,000$
Year 2025 : 15,350,000$
Salary Average Commitment
Year 2022 : 67,978,332$
Year 2023 : 43,506,666$
Year 2024 : 12,678,333$
Year 2025 : 11,950,000$
Salary Cap with 1 Way Contract
Year 2022 : 83,650,833$
Year 2023 : 57,680,833$
Year 2024 : 20,150,000$
Year 2025 : 15,350,000$

Farm Players Salaries

Mikhail Grigorenko 120,000$ (2)
Salary Average : 120,000$
Adam Erne 105,000$ (1)
Salary Average : 105,000$
Kaapo Kakko 92,500$ (2)
Salary Average : 92,500$
Filip Lindberg 92,500$ (1)
Salary Average : 92,500$
Daniil Tarasov 92,500$ (1)
Salary Average : 50,000$
Jack Dugan 92,500$ (1)
Salary Average : 92,500$
Morgan Barron 92,500$ (1)
Salary Average : 92,500$
Tyce Thompson 91,250$ (1)
Salary Average : 91,250$
Jack Quinn 89,417$ (1)
Salary Average : 89,417$
Brett Howden 88,500$ (2)
Salary Average : 86,333$
Lauri Pajuniemi 88,375$ (1)
Salary Average : 88,375$
Nico Sturm 87,413$ (1)
Salary Average : 87,413$
Nolan Foote 86,333$ (1)
Salary Average : 86,333$
Nicolas Beaudin 86,333$ (2)
Salary Average : 89,417$
Malcolm Subban 85,000$ (2)
Salary Average : 85,000$
Curtis Lazar 80,000$ (1)
Salary Average : 80,000$
Josh Brook 79,500$ (1)
Salary Average : 79,500$
Jonah Gadjovich 78,333$ (1)
Salary Average : 78,333$
Matthew Strome 77,500$ (1)
Salary Average : 77,500$
Kristian Reichel 75,250$ (2)
Salary Average : 75,250$
Louis Domingue 75,000$ (1)
Salary Average : 75,000$
Jonne Tammela 70,000$ (1)
Salary Average : 70,000$
Graham Knott 70,000$ (1)
Salary Average : 70,000$
Matt Nieto 70,000$ (3)
Salary Average : 70,000$
Alex Breton 70,000$ (1)
Salary Average : 70,000$
Total Farm Players25
Salary Commitment
Year 2022 : 2,135,703$
Year 2023 : 617,583$
Year 2024 : 70,000$
Year 2025 : 0$
Salary Average Commitment
Year 2022 : 2,094,121$
Year 2023 : 618,500$
Year 2024 : 70,000$
Year 2025 : 0$

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - 100$ - 5,999 - 99,98%
Level 2: 5000 - 60$ - 4,722 - 94,44%
Level 3: 2000 - 35$ - 2,000 - 100,00%
Level 4: 4000 - 25$ - 3,420 - 85,51%
Luxury : 1000 - 200$ - 984 - 98,43%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,943 - 97,13%
Farm Level 2: 1000 - 15$ - 977 - 97,68%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,126 - 95,14%
Average Income per Game1,544,496$
Year to Date Revenue63,324,324$
Farm
Home Games Left-2
Average Attendance - %2,919 - 97,31%
Average Income per Game103,304$
Year to Date Revenue4,235,456$

Expense

Pro Players Total Salaries62,712,500$
Farm Players Total Salaries2,157,415$
Coaches Total Salaries2,100,000$
Luxury Taxe Total0$
Special Salary Cap Value7,337,500$
Pro Year To Date Expenses67,252,498$
Farm Year To Date Expenses3,031,537$
Pro Salary Cap To Date66,052,530$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(206,608$)
Pro Remaining Season Days0
Pro Expenses Per Days338,161$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days16,177$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap70,050,000$
Estimate Under Maximum Salary Cap of 81,500,000$11,450,000$
Estimate Over Minimum Salary Cap of 60,200,000$ 9,850,000$
Current Bank Account28,229,280$
Projected Bank Account28,022,672$

Pro Players Salaries

Marcus Johansson 9,500,000$ (2)
-Salary Average : 9,500,000$
David Krejci 7,250,000$ (1)
-Salary Average : 7,250,000$
Kyle Turris 6,000,000$ (2)
-Salary Average : 6,000,000$
Rasmus Ristolainen 5,400,000$ (4)
-Salary Average : 5,400,000$
Tyler Johnson 5,000,000$ (3)
-Salary Average : 5,000,000$
Carl Soderberg 4,750,000$ (2)
-Salary Average : 4,750,000$
Jay Beagle 4,000,000$ (1)
-Salary Average : 4,000,000$
Jordan Oesterle 3,500,000$ (2)
-Salary Average : 3,500,000$
Matt Calvert 3,000,000$ (2)
-Salary Average : 3,000,000$
Alex Chiasson 2,150,000$ (2)
-Salary Average : 2,150,000$
Tage Thompson 1,400,000$ (1)
-Salary Average : 925,000$
Erik Gustafsson 1,200,000$ (2)
-Salary Average : 1,200,000$
Jeremy Lauzon 1,000,000$ (2)
-Salary Average : 500,000$
Matt Benning 1,000,000$ (2)
-Salary Average : 1,000,000$
Mario Ferraro 925,000$ (2)
-Salary Average : 925,000$
Barrett Hayton 894,167$ (2)
-Salary Average : 894,167$
Oliver Wahlstrom 894,167$ (2)
-Salary Average : 925,000$
Cole Caufield 880,833$ (1)
-Salary Average : 880,833$
Owen Tippett 863,333$ (1)
-Salary Average : 863,333$
Martin Necas 863,333$ (1)
-Salary Average : 863,333$
Logan Thompson 766,667$ (2)
-Salary Average : 500,000$
Cale Morris 750,000$ (3)
-Salary Average : 500,000$
Zach Whitecloud 725,000$ (1)
-Salary Average : 725,000$
Total Pro Players23
Salary Commitment
Year 2022 : 62,712,500$
Year 2023 : 46,730,001$
Year 2024 : 11,150,000$
Year 2025 : 5,400,000$
Salary Average Commitment
Year 2022 : 61,251,666$
Year 2023 : 45,744,167$
Year 2024 : 10,900,000$
Year 2025 : 5,400,000$
Salary Cap with 1 Way Contract
Year 2022 : 62,712,500$
Year 2023 : 46,730,001$
Year 2024 : 11,150,000$
Year 2025 : 5,400,000$

Farm Players Salaries

Kevin Connauton 137,500$ (1)
Salary Average : 137,500$
Max Jones 129,500$ (2)
Salary Average : 86,333$
Michael Hutchinson 100,000$ (5)
Salary Average : 100,000$
David Farrance 92,500$ (1)
Salary Average : 71,250$
Cole Sillinger 92,500$ (2)
Salary Average : 78,333$
Wyatt Kalynuk 92,500$ (2)
Salary Average : 92,500$
Emil Bemstrom 92,500$ (1)
Salary Average : 92,500$
Oliwer Kaski 92,500$ (1)
Salary Average : 92,500$
Urho Vaakanainen 89,417$ (2)
Salary Average : 89,417$
Nils Hoglander 89,167$ (2)
Salary Average : 50,000$
Logan Hutsko 86,750$ (2)
Salary Average : 74,500$
Jakob Pelletier 86,333$ (2)
Salary Average : 50,000$
Dominik Bokk 86,333$ (1)
Salary Average : 86,333$
Oskari Laaksonen 85,333$ (1)
Salary Average : 85,333$
Jamieson Rees 85,333$ (1)
Salary Average : 85,333$
Matias Maccelli 85,333$ (1)
Salary Average : 50,000$
Conor Timmins 85,000$ (1)
Salary Average : 92,500$
Pyotr Kochetkov 84,250$ (1)
Salary Average : 67,125$
Jan Jenik 79,500$ (1)
Salary Average : 79,500$
Jonathan Gruden 78,833$ (1)
Salary Average : 50,000$
Jake Leschyshyn 77,833$ (1)
Salary Average : 77,833$
Lucas Elvenes 77,667$ (1)
Salary Average : 77,667$
Boris Katchouk 75,833$ (2)
Salary Average : 83,333$
Brandon Duhaime 75,000$ (5)
Salary Average : 75,000$
Denis Malgin 0$ (0)
Salary Average : 0$
Total Farm Players25
Salary Commitment
Year 2022 : 2,157,415$
Year 2023 : 917,000$
Year 2024 : 175,000$
Year 2025 : 175,000$
Salary Average Commitment
Year 2022 : 1,924,790$
Year 2023 : 779,416$
Year 2024 : 175,000$
Year 2025 : 175,000$

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Centre
Level 1: 8200 - 80$ - 6,909 - 84,26%
Level 2: 4000 - 79$ - 3,704 - 92,60%
Level 3: 5000 - 28$ - 3,341 - 66,82%
Level 4: 2100 - 27$ - 2,100 - 100,00%
Luxury : 1200 - 176$ - 1,060 - 88,32%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 35$ - 1,903 - 95,13%
Farm Level 2: 1000 - 17$ - 772 - 77,17%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,114 - 83,48%
Average Income per Game1,477,634$
Year to Date Revenue60,582,974$
Farm
Home Games Left-2
Average Attendance - %2,674 - 89,14%
Average Income per Game99,634$
Year to Date Revenue4,084,980$

Expense

Pro Players Total Salaries82,507,833$
Farm Players Total Salaries2,483,584$
Coaches Total Salaries1,700,000$
Luxury Taxe Total0$
Special Salary Cap Value(2,250,000$)
Pro Year To Date Expenses82,775,261$
Farm Year To Date Expenses3,209,526$
Pro Salary Cap To Date81,829,220$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(199,267$)
Pro Remaining Season Days0
Pro Expenses Per Days441,840$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days16,844$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap80,257,833$
Estimate Under Maximum Salary Cap of 81,500,000$1,242,167$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,057,833$
Current Bank Account45,675,449$
Projected Bank Account45,476,182$

Pro Players Salaries

Jonathan Toews 10,500,000$ (1)
-Salary Average : 10,500,000$
John Carlson 8,000,000$ (5)
-Salary Average : 3,967,000$
Sergei Bobrovsky 7,425,000$ (1)
-Salary Average : 7,425,000$
Matthew Tkachuk 7,000,000$ (1)
-Salary Average : 7,000,000$
Johnny Gaudreau 6,750,000$ (4)
-Salary Average : 6,750,000$
Bo Horvat 5,500,000$ (2)
-Salary Average : 5,500,000$
Brady Skjei 5,250,000$ (5)
-Salary Average : 5,250,000$
Gustav Nyquist 4,750,000$ (1)
-Salary Average : 4,750,000$
Nazem Kadri 4,500,000$ (3)
-Salary Average : 4,500,000$
Oscar Klefbom 4,167,000$ (2)
-Salary Average : 4,167,000$
Phillip Danault 3,083,333$ (4)
-Salary Average : 3,083,333$
Scott Laughton 3,000,000$ (5)
-Salary Average : 3,000,000$
Robby Fabbri 2,950,000$ (5)
-Salary Average : 900,000$
Zach Hyman 2,250,000$ (3)
-Salary Average : 2,250,000$
Zemgus Girgensons 2,200,000$ (3)
-Salary Average : 2,200,000$
Jonas Siegenthaler 1,125,000$ (3)
-Salary Average : 1,125,000$
Magnus Paajarvi 900,000$ (2)
-Salary Average : 900,000$
Adam Boqvist 894,167$ (2)
-Salary Average : 894,167$
Evan Bouchard 863,333$ (1)
-Salary Average : 894,167$
Ville Husso 700,000$ (1)
-Salary Average : 700,000$
Evan Rodrigues 700,000$ (2)
-Salary Average : 700,000$
Total Pro Players21
Salary Commitment
Year 2022 : 82,507,833$
Year 2023 : 51,269,500$
Year 2024 : 39,108,333$
Year 2025 : 29,033,333$
Salary Average Commitment
Year 2022 : 76,455,667$
Year 2023 : 45,186,500$
Year 2024 : 33,025,333$
Year 2025 : 22,950,333$
Salary Cap with 1 Way Contract
Year 2022 : 82,507,833$
Year 2023 : 51,269,500$
Year 2024 : 39,108,333$
Year 2025 : 29,033,333$

Farm Players Salaries

Ian Mitchell 92,500$ (1)
Salary Average : 92,500$
Adam Huska 92,500$ (1)
Salary Average : 92,500$
Gerald Mayhew 92,500$ (1)
Salary Average : 92,500$
Buddy Robinson 92,500$ (1)
Salary Average : 92,500$
Vladimir Tkachev 92,500$ (2)
Salary Average : 92,500$
Jacob Bernard-Docker 92,500$ (2)
Salary Average : 92,500$
Justin Barron 92,500$ (2)
Salary Average : 92,500$
Sampo Ranta 92,500$ (1)
Salary Average : 92,500$
Alex Vlasic 91,667$ (2)
Salary Average : 91,667$
Oskar Back 85,083$ (2)
Salary Average : 85,083$
Lukas Dostal 82,250$ (1)
Salary Average : 82,250$
Tommy Novak 81,750$ (3)
Salary Average : 81,750$
Nikolai Knyzhov 79,667$ (2)
Salary Average : 79,667$
Oula Palve 79,250$ (1)
Salary Average : 79,250$
Artemi Kniazev 78,917$ (2)
Salary Average : 78,917$
Joni Tuulola 75,000$ (3)
Salary Average : 75,000$
Ashton Sautner 75,000$ (3)
Salary Average : 75,000$
Tanner Kero 75,000$ (2)
Salary Average : 75,000$
Max Veronneau 75,000$ (2)
Salary Average : 75,000$
Jakub Zboril 75,000$ (2)
Salary Average : 75,000$
Erik Kallgren 75,000$ (1)
Salary Average : 50,000$
Max Willman 75,000$ (3)
Salary Average : 75,000$
Gabriel Carlsson 72,500$ (1)
Salary Average : 72,500$
Jayden Halbgewachs 72,500$ (1)
Salary Average : 72,500$
Beau Bennett 72,500$ (1)
Salary Average : 72,500$
Stefan Matteau 72,500$ (3)
Salary Average : 72,500$
Tyler Lewington 70,000$ (2)
Salary Average : 70,000$
Brogan Rafferty 70,000$ (1)
Salary Average : 70,000$
Jeremy Gregoire 70,000$ (1)
Salary Average : 70,000$
Tyler Steenbergen 70,000$ (2)
Salary Average : 77,083$
Jean-Luc Foudy 70,000$ (1)
Salary Average : 70,000$
Total Farm Players31
Salary Commitment
Year 2022 : 2,483,584$
Year 2023 : 1,357,084$
Year 2024 : 379,250$
Year 2025 : 0$
Salary Average Commitment
Year 2022 : 2,465,667$
Year 2023 : 1,364,167$
Year 2024 : 379,250$
Year 2025 : 0$

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - 100$ - 5,996 - 99,94%
Level 2: 5000 - 60$ - 4,666 - 93,32%
Level 3: 2000 - 35$ - 2,000 - 100,00%
Level 4: 4000 - 25$ - 3,360 - 83,99%
Luxury : 1000 - 200$ - 992 - 99,18%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,937 - 96,84%
Farm Level 2: 1000 - 15$ - 976 - 97,61%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,013 - 94,52%
Average Income per Game1,539,889$
Year to Date Revenue63,135,461$
Farm
Home Games Left-2
Average Attendance - %2,913 - 97,10%
Average Income per Game103,039$
Year to Date Revenue4,224,588$

Expense

Pro Players Total Salaries72,108,333$
Farm Players Total Salaries3,490,370$
Coaches Total Salaries1,937,500$
Luxury Taxe Total0$
Special Salary Cap Value4,356,000$
Pro Year To Date Expenses69,694,634$
Farm Year To Date Expenses4,509,306$
Pro Salary Cap To Date68,757,108$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(206,077$)
Pro Remaining Season Days0
Pro Expenses Per Days386,486$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days23,759$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap76,464,333$
Estimate Under Maximum Salary Cap of 81,500,000$5,035,667$
Estimate Over Minimum Salary Cap of 60,200,000$ 16,264,333$
Current Bank Account20,306,201$
Projected Bank Account20,100,124$

Pro Players Salaries

Leon Draisaitl 8,500,000$ (4)
-Salary Average : 8,500,000$
Anders Lee 7,000,000$ (5)
-Salary Average : 7,000,000$
Adam Henrique 5,825,000$ (2)
-Salary Average : 5,825,000$
Matt Niskanen 5,750,000$ (1)
-Salary Average : 5,750,000$
Jason Zucker 5,500,000$ (2)
-Salary Average : 5,500,000$
Sami Vatanen 4,875,000$ (2)
-Salary Average : 4,875,000$
James van Riemsdyk 4,250,000$ (1)
-Salary Average : 4,250,000$
Brendan Gallagher 3,750,000$ (4)
-Salary Average : 3,750,000$
Joel Edmundson 3,500,000$ (3)
-Salary Average : 3,500,000$
Petr Mrazek 3,125,000$ (3)
-Salary Average : 3,125,000$
Tomas Nosek 3,000,000$ (3)
-Salary Average : 3,000,000$
Pekka Rinne 2,900,000$ (1)
-Salary Average : 2,900,000$
Karel Vejmelka 2,725,000$ (3)
-Salary Average : 2,725,000$
Brock McGinn 2,100,000$ (1)
-Salary Average : 2,100,000$
Justin Holl 2,000,000$ (3)
-Salary Average : 2,000,000$
Jesper Fast 1,750,000$ (1)
-Salary Average : 1,750,000$
Lawson Crouse 1,533,333$ (1)
-Salary Average : 1,533,333$
Mark Pysyk 1,500,000$ (3)
-Salary Average : 1,500,000$
J.J. Moser 886,667$ (1)
-Salary Average : 886,667$
Nick Suzuki 863,333$ (2)
-Salary Average : 863,333$
Alexei Toropchenko 775,000$ (1)
-Salary Average : 775,000$
Total Pro Players21
Salary Commitment
Year 2022 : 72,108,333$
Year 2023 : 52,163,333$
Year 2024 : 35,100,000$
Year 2025 : 19,250,000$
Salary Average Commitment
Year 2022 : 72,108,333$
Year 2023 : 52,163,333$
Year 2024 : 35,100,000$
Year 2025 : 19,250,000$
Salary Cap with 1 Way Contract
Year 2022 : 72,108,333$
Year 2023 : 52,163,333$
Year 2024 : 35,100,000$
Year 2025 : 19,250,000$

Farm Players Salaries

Brett Ritchie 120,000$ (2)
Salary Average : 120,000$
Kasimir Kaskisuo 100,000$ (2)
Salary Average : 100,000$
Scott Perunovich 92,500$ (2)
Salary Average : 92,500$
Yan Kuznetsov 87,000$ (2)
Salary Average : 50,000$
Philip Tomasino 86,333$ (2)
Salary Average : 89,417$
Gianni Fairbrother 84,833$ (1)
Salary Average : 84,833$
Austin Rueschhoff 84,250$ (3)
Salary Average : 84,250$
Reece Newkirk 82,833$ (1)
Salary Average : 66,417$
Mark Kastelic 82,167$ (2)
Salary Average : 82,167$
Mason Millman 81,833$ (2)
Salary Average : 84,833$
Patrick Bajkov 80,917$ (1)
Salary Average : 80,917$
Stelio Mattheos 80,917$ (1)
Salary Average : 80,917$
Justin Almeida 80,917$ (2)
Salary Average : 80,917$
Kody Clark 80,833$ (1)
Salary Average : 83,917$
Ian Scott 80,583$ (2)
Salary Average : 50,000$
Jack Badini 80,500$ (2)
Salary Average : 80,500$
Adin Hill 80,000$ (2)
Salary Average : 80,000$
Markus Phillips 79,667$ (2)
Salary Average : 79,667$
Aliaksei Protas 79,500$ (1)
Salary Average : 79,500$
Maxim Golod 79,333$ (1)
Salary Average : 79,333$
Emil Larmi 79,250$ (1)
Salary Average : 79,250$
Gabriel Fortier 79,167$ (1)
Salary Average : 79,167$
Mathias Laferriere 78,667$ (1)
Salary Average : 78,667$
Linus Olund 77,583$ (1)
Salary Average : 77,583$
Maksim Sushko 77,500$ (2)
Salary Average : 77,500$
Jalen Chatfield 76,250$ (3)
Salary Average : 76,250$
Kale Clague 76,125$ (2)
Salary Average : 76,167$
Arnaud Durandeau 75,667$ (2)
Salary Average : 75,667$
Cedric Pare 75,000$ (2)
Salary Average : 75,000$
Justin Brazeau 75,000$ (2)
Salary Average : 50,000$
Patrick Giles 75,000$ (2)
Salary Average : 50,000$
Kyle Topping 75,000$ (1)
Salary Average : 50,000$
Krystof Hrabik 75,000$ (1)
Salary Average : 50,000$
Bryce Misley 75,000$ (1)
Salary Average : 75,000$
Yannick Veilleux 75,000$ (1)
Salary Average : 75,000$
Colton Poolman 75,000$ (2)
Salary Average : 84,250$
Skyler McKenzie 74,167$ (1)
Salary Average : 74,167$
Travis Barron 71,467$ (1)
Salary Average : 71,467$
Chaz Reddekopp 70,000$ (1)
Salary Average : 70,000$
Landon Bow 70,000$ (1)
Salary Average : 70,000$
Brandon Gignac 70,000$ (1)
Salary Average : 70,000$
Cole Moberg 70,000$ (1)
Salary Average : 70,000$
Andreas Borgman 70,000$ (3)
Salary Average : 70,000$
Colby Sissons 69,611$ (1)
Salary Average : 69,611$
Total Farm Players44
Salary Commitment
Year 2022 : 3,490,370$
Year 2023 : 1,811,292$
Year 2024 : 230,500$
Year 2025 : 0$
Salary Average Commitment
Year 2022 : 3,324,831$
Year 2023 : 1,709,085$
Year 2024 : 230,500$
Year 2025 : 0$

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 8000 - 93$ - 6,698 - 83,73%
Level 2: 4000 - 70$ - 4,000 - 100,00%
Level 3: 5000 - 36$ - 3,121 - 62,42%
Level 4: 2000 - 35$ - 2,000 - 100,00%
Luxury : 1500 - 160$ - 1,085 - 72,31%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 31$ - 1,978 - 98,90%
Farm Level 2: 1000 - 10$ - 998 - 99,84%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,904 - 82,46%
Average Income per Game1,573,532$
Year to Date Revenue64,514,793$
Farm
Home Games Left-2
Average Attendance - %2,976 - 99,21%
Average Income per Game89,129$
Year to Date Revenue3,654,273$

Expense

Pro Players Total Salaries78,511,758$
Farm Players Total Salaries1,002,417$
Coaches Total Salaries5,590,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses81,984,905$
Farm Year To Date Expenses2,337,857$
Pro Salary Cap To Date77,844,889$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(178,257$)
Pro Remaining Season Days0
Pro Expenses Per Days437,311$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days12,976$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap78,511,758$
Estimate Under Maximum Salary Cap of 81,500,000$2,988,242$
Estimate Over Minimum Salary Cap of 60,200,000$ 18,311,758$
Current Bank Account37,882,500$
Projected Bank Account37,704,243$

Pro Players Salaries

Auston Matthews 11,640,250$ (2)
-Salary Average : 500,000$
Kevin Hayes 7,142,857$ (2)
-Salary Average : 7,142,857$
Connor Hellebuyck 6,166,666$ (4)
-Salary Average : 6,166,666$
T.J. Oshie 5,750,000$ (1)
-Salary Average : 5,750,000$
Gabriel Landeskog 5,571,429$ (4)
-Salary Average : 5,571,429$
Tyler Myers 5,500,000$ (1)
-Salary Average : 5,500,000$
Hampus Lindholm 5,205,556$ (3)
-Salary Average : 5,205,556$
John Marino 4,400,000$ (3)
-Salary Average : 500,000$
Vince Dunn 4,000,000$ (2)
-Salary Average : 500,000$
Bryan Rust 3,500,000$ (4)
-Salary Average : 3,500,000$
Brian Elliott 3,250,000$ (2)
-Salary Average : 3,250,000$
Tyler Pitlick 3,000,000$ (4)
-Salary Average : 3,000,000$
Teuvo Teravainen 2,860,000$ (2)
-Salary Average : 2,860,000$
Carl Hagelin 2,750,000$ (3)
-Salary Average : 2,750,000$
Ryan Ellis 2,500,000$ (2)
-Salary Average : 2,500,000$
Teddy Blueger 2,200,000$ (2)
-Salary Average : 500,000$
Scott Mayfield 1,450,000$ (5)
-Salary Average : 500,000$
Mark Letestu (Out of Payroll) 1,000,000$ (2)
-Salary Average : 1,000,000$
Barclay Goodrow 925,000$ (3)
-Salary Average : 925,000$
Andrew Agozzino 700,000$ (1)
-Salary Average : 700,000$
Total Pro Players20
Salary Commitment
Year 2022 : 79,511,758$
Year 2023 : 67,561,758$
Year 2024 : 32,968,651$
Year 2025 : 19,688,095$
Salary Average Commitment
Year 2022 : 58,321,508$
Year 2023 : 46,371,508$
Year 2024 : 28,118,651$
Year 2025 : 18,738,095$
Salary Cap with 1 Way Contract
Year 2022 : 79,511,758$
Year 2023 : 67,561,758$
Year 2024 : 32,968,651$
Year 2025 : 19,688,095$

Farm Players Salaries

Curtis Hall 92,500$ (1)
Salary Average : 92,500$
Michael Vukojevic 85,083$ (1)
Salary Average : 85,083$
Pavel Gogolev 83,417$ (1)
Salary Average : 83,417$
Linus Hogberg 81,500$ (1)
Salary Average : 81,500$
Nate Schnarr 78,667$ (2)
Salary Average : 50,000$
Filip Hallander 76,417$ (2)
Salary Average : 50,000$
Zachary Leslie 75,000$ (2)
Salary Average : 75,000$
Jack Kopacka 74,500$ (1)
Salary Average : 74,500$
Deven Sideroff 72,833$ (1)
Salary Average : 72,833$
Jacob Middleton 72,500$ (2)
Salary Average : 50,000$
Dylan Wells 70,000$ (1)
Salary Average : 50,000$
Sam Carrick 70,000$ (1)
Salary Average : 70,000$
Evan Polei 70,000$ (1)
Salary Average : 50,000$
Total Farm Players13
Salary Commitment
Year 2022 : 1,002,417$
Year 2023 : 302,584$
Year 2024 : 0$
Year 2025 : 0$
Salary Average Commitment
Year 2022 : 884,833$
Year 2023 : 225,000$
Year 2024 : 0$
Year 2025 : 0$

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 8000 - 95$ - 6,690 - 83,63%
Level 2: 4000 - 85$ - 3,447 - 86,18%
Level 3: 4500 - 60$ - 2,026 - 45,01%
Level 4: 1800 - 50$ - 1,800 - 99,99%
Luxury : 1200 - 225$ - 1,006 - 83,87%
Total Capacity :19500
Farm
Farm Level 1: 2000 - 30$ - 1,963 - 98,13%
Farm Level 2: 1000 - 11$ - 996 - 99,60%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,969 - 76,77%
Average Income per Game1,708,203$
Year to Date Revenue70,036,326$
Farm
Home Games Left-2
Average Attendance - %2,959 - 98,62%
Average Income per Game87,295$
Year to Date Revenue3,579,092$

Expense

Pro Players Total Salaries81,404,791$
Farm Players Total Salaries2,358,000$
Coaches Total Salaries2,200,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses78,231,495$
Farm Year To Date Expenses3,348,378$
Pro Salary Cap To Date76,931,524$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(174,590$)
Pro Remaining Season Days0
Pro Expenses Per Days437,591$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days17,238$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap81,404,791$
Estimate Under Maximum Salary Cap of 81,500,000$95,209$
Estimate Over Minimum Salary Cap of 60,200,000$ 21,204,791$
Current Bank Account88,928,421$
Projected Bank Account88,753,831$

Pro Players Salaries

Connor McDavid 12,500,000$ (4)
-Salary Average : 500,000$
Nikita Kucherov 9,500,000$ (5)
-Salary Average : 4,500,000$
Victor Hedman 7,875,000$ (2)
-Salary Average : 7,875,000$
Marc-Andre Fleury 7,000,000$ (2)
-Salary Average : 500,000$
Brad Marchand 6,125,000$ (4)
-Salary Average : 6,125,000$
Nikolaj Ehlers 6,000,000$ (5)
-Salary Average : 6,000,000$
Ryan McDonagh 4,700,000$ (1)
-Salary Average : 4,700,000$
Carter Hart 3,979,000$ (2)
-Salary Average : 500,000$
Jakub Vrana 3,350,000$ (2)
-Salary Average : 3,350,000$
Erik Cernak 2,950,000$ (1)
-Salary Average : 500,000$
Oskar Sundqvist 2,750,000$ (3)
-Salary Average : 2,750,000$
Valeri Nichushkin 2,500,000$ (4)
-Salary Average : 2,500,000$
Vladislav Gavrikov 2,000,000$ (4)
-Salary Average : 2,000,000$
Blake Coleman 1,800,000$ (1)
-Salary Average : 1,800,000$
Ryan Hartman 1,700,000$ (5)
-Salary Average : 1,900,000$
Joel Eriksson Ek 1,487,500$ (1)
-Salary Average : 1,487,500$
Logan O'Connor 1,050,000$ (4)
-Salary Average : 1,050,000$
Cale Makar 880,833$ (1)
-Salary Average : 880,833$
Casey Mittelstadt 874,125$ (1)
-Salary Average : 874,125$
Rasmus Asplund 825,000$ (2)
-Salary Average : 825,000$
Jason Demers 800,000$ (2)
-Salary Average : 500,000$
Jordan Kyrou 758,333$ (1)
-Salary Average : 758,333$
Total Pro Players22
Salary Commitment
Year 2022 : 81,404,791$
Year 2023 : 67,954,000$
Year 2024 : 44,125,000$
Year 2025 : 41,375,000$
Salary Average Commitment
Year 2022 : 51,875,791$
Year 2023 : 40,875,000$
Year 2024 : 27,325,000$
Year 2025 : 24,575,000$
Salary Cap with 1 Way Contract
Year 2022 : 81,404,791$
Year 2023 : 67,954,000$
Year 2024 : 44,125,000$
Year 2025 : 41,375,000$

Farm Players Salaries

Chad Johnson 145,000$ (1)
Salary Average : 145,000$
Eeli Tolvanen 145,000$ (2)
Salary Average : 89,417$
Jon Merrill 137,500$ (2)
Salary Average : 137,500$
Christian Djoos 125,000$ (3)
Salary Average : 125,000$
Adam Gaudette 99,750$ (5)
Salary Average : 99,750$
Cole Hults 92,500$ (1)
Salary Average : 92,500$
Bobby Brink 92,500$ (1)
Salary Average : 92,500$
Jonatan Berggren 92,500$ (1)
Salary Average : 92,500$
Dennis Cholowski 90,000$ (2)
Salary Average : 90,000$
Eetu Luostarinen 89,750$ (2)
Salary Average : 50,000$
Lassi Thomson 86,333$ (1)
Salary Average : 86,333$
Jett Woo 86,083$ (1)
Salary Average : 86,083$
Jordan Harris 84,250$ (1)
Salary Average : 84,250$
Eetu Tuulola 80,917$ (1)
Salary Average : 80,917$
Danila Klimovich 80,583$ (1)
Salary Average : 80,583$
Blake Speers 80,000$ (4)
Salary Average : 80,000$
Veini Vehvilainen 80,000$ (5)
Salary Average : 80,000$
Maxime Lagace 80,000$ (3)
Salary Average : 80,000$
Kaedan Korczak 78,917$ (1)
Salary Average : 78,917$
Tucker Poolman 77,500$ (4)
Salary Average : 77,500$
Matej Pekar 76,417$ (1)
Salary Average : 50,000$
Dominik Simon 75,000$ (3)
Salary Average : 75,000$
Matthew Highmore 72,500$ (4)
Salary Average : 72,500$
Chase Wouters 70,000$ (1)
Salary Average : 50,000$
Nikita Nesterov 70,000$ (2)
Salary Average : 70,000$
James Greenway 70,000$ (1)
Salary Average : 70,000$
Total Farm Players26
Salary Commitment
Year 2022 : 2,358,000$
Year 2023 : 1,222,000$
Year 2024 : 689,750$
Year 2025 : 409,750$
Salary Average Commitment
Year 2022 : 2,216,250$
Year 2023 : 1,126,667$
Year 2024 : 689,750$
Year 2025 : 409,750$

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 7450 - 190$ - 3,318 - 44,53%
Level 2: 3600 - 150$ - 1,960 - 54,43%
Level 3: 4500 - 100$ - 1,800 - 40,00%
Level 4: 1800 - 90$ - 1,121 - 62,26%
Luxury : 1150 - 290$ - 655 - 56,99%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 35$ - 1,926 - 96,32%
Farm Level 2: 1000 - 15$ - 973 - 97,32%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %8,853 - 47,86%
Average Income per Game1,744,019$
Year to Date Revenue71,504,765$
Farm
Home Games Left-2
Average Attendance - %2,900 - 96,66%
Average Income per Game102,531$
Year to Date Revenue4,203,774$

Expense

Pro Players Total Salaries81,335,833$
Farm Players Total Salaries1,721,444$
Coaches Total Salaries1,990,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses80,778,185$
Farm Year To Date Expenses2,618,162$
Pro Salary Cap To Date79,578,179$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(205,062$)
Pro Remaining Season Days0
Pro Expenses Per Days436,698$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days13,288$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap81,335,833$
Estimate Under Maximum Salary Cap of 81,500,000$164,167$
Estimate Over Minimum Salary Cap of 60,200,000$ 21,135,833$
Current Bank Account56,858,785$
Projected Bank Account56,653,723$

Pro Players Salaries

Nicklas Backstrom 6,700,000$ (1)
-Salary Average : 6,700,000$
Alexander Edler 6,000,000$ (3)
-Salary Average : 6,000,000$
Blake Wheeler 5,600,000$ (1)
-Salary Average : 5,600,000$
Jonathan Drouin 5,500,000$ (1)
-Salary Average : 5,500,000$
Torey Krug 5,250,000$ (2)
-Salary Average : 5,250,000$
Brayden Schenn 5,125,000$ (3)
-Salary Average : 5,125,000$
Ben Bishop 4,916,666$ (1)
-Salary Average : 4,916,666$
Tyler Bertuzzi 4,750,000$ (5)
-Salary Average : 1,400,000$
Kyle Palmieri 4,650,000$ (3)
-Salary Average : 4,650,000$
Cody Ceci 4,300,000$ (2)
-Salary Average : 4,300,000$
John Klingberg 4,250,000$ (4)
-Salary Average : 4,250,000$
Joel Armia 3,400,000$ (5)
-Salary Average : 975,000$
Max Domi 3,150,000$ (1)
-Salary Average : 3,150,000$
Andreas Athanasiou 3,000,000$ (3)
-Salary Average : 3,000,000$
Patrik Nemeth 3,000,000$ (2)
-Salary Average : 3,000,000$
Oliver Bjorkstrand 2,500,000$ (4)
-Salary Average : 2,500,000$
Erik Haula 2,375,000$ (4)
-Salary Average : 2,750,000$
Luke Kunin 2,300,000$ (2)
-Salary Average : 2,300,000$
Martin Jones 2,000,000$ (4)
-Salary Average : 3,000,000$
Jan Rutta 925,000$ (1)
-Salary Average : 925,000$
Rasmus Sandin 894,167$ (2)
-Salary Average : 894,167$
Nicolas Roy 750,000$ (5)
-Salary Average : 720,000$
Total Pro Players22
Salary Commitment
Year 2022 : 81,335,833$
Year 2023 : 54,544,167$
Year 2024 : 38,800,000$
Year 2025 : 20,025,000$
Salary Average Commitment
Year 2022 : 76,905,833$
Year 2023 : 50,114,167$
Year 2024 : 34,370,000$
Year 2025 : 15,595,000$
Salary Cap with 1 Way Contract
Year 2022 : 81,335,833$
Year 2023 : 54,544,167$
Year 2024 : 38,800,000$
Year 2025 : 20,025,000$

Farm Players Salaries

Nathan Beaulieu 125,000$ (4)
Salary Average : 125,000$
Craig Anderson 111,111$ (1)
Salary Average : 111,111$
Ryan Lomberg 110,000$ (3)
Salary Average : 110,000$
Eric Fehr 100,000$ (1)
Salary Average : 100,000$
Kevin Poulin 82,500$ (2)
Salary Average : 82,500$
Laurent Dauphin 82,500$ (2)
Salary Average : 82,500$
Maxim Lamarche 82,500$ (2)
Salary Average : 82,500$
Jake Lucchini 82,500$ (2)
Salary Average : 82,500$
Riley Damiani 80,333$ (1)
Salary Average : 80,333$
David Rittich 80,000$ (1)
Salary Average : 80,000$
Samuel Laberge 72,500$ (2)
Salary Average : 72,500$
Alexis D'Aoust 72,500$ (2)
Salary Average : 72,500$
Carl Grundstrom 72,500$ (2)
Salary Average : 92,500$
Alex Gallant 72,500$ (2)
Salary Average : 72,500$
Vincent Arseneau 72,500$ (2)
Salary Average : 72,500$
Kevin Roy 72,500$ (2)
Salary Average : 72,500$
Alexander Petrovic 70,000$ (3)
Salary Average : 70,000$
Brennan Menell 70,000$ (4)
Salary Average : 70,000$
James Phelan 70,000$ (3)
Salary Average : 50,000$
Tom Kuhnhackl 70,000$ (2)
Salary Average : 70,000$
Ryan Fitzgerald 70,000$ (3)
Salary Average : 70,000$
Total Farm Players21
Salary Commitment
Year 2022 : 1,721,444$
Year 2023 : 1,350,000$
Year 2024 : 515,000$
Year 2025 : 195,000$
Salary Average Commitment
Year 2022 : 1,721,444$
Year 2023 : 1,350,000$
Year 2024 : 495,000$
Year 2025 : 195,000$

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 8200 - 100$ - 6,728 - 82,05%
Level 2: 4300 - 60$ - 4,299 - 99,97%
Level 3: 5000 - 35$ - 3,141 - 62,82%
Level 4: 2000 - 25$ - 2,000 - 100,00%
Luxury : 1000 - 200$ - 985 - 98,46%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 35$ - 1,927 - 96,37%
Farm Level 2: 1000 - 15$ - 972 - 97,20%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,152 - 83,67%
Average Income per Game1,609,494$
Year to Date Revenue65,989,269$
Farm
Home Games Left-2
Average Attendance - %2,899 - 96,64%
Average Income per Game102,546$
Year to Date Revenue4,204,394$

Expense

Pro Players Total Salaries88,108,333$
Farm Players Total Salaries3,072,999$
Coaches Total Salaries3,500,000$
Luxury Taxe Total0$
Special Salary Cap Value(9,062,500$)
Pro Year To Date Expenses84,469,595$
Farm Year To Date Expenses4,123,897$
Pro Salary Cap To Date81,969,600$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(205,092$)
Pro Remaining Season Days0
Pro Expenses Per Days479,409$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days21,550$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap79,045,833$
Estimate Under Maximum Salary Cap of 81,500,000$2,454,167$
Estimate Over Minimum Salary Cap of 60,200,000$ 18,845,833$
Current Bank Account15,374,541$
Projected Bank Account15,169,449$

Pro Players Salaries

Jakub Voracek 8,250,000$ (2)
-Salary Average : 8,250,000$
Austin Watson 8,000,000$ (1)
-Salary Average : 8,000,000$
Sam Reinhart 6,500,000$ (5)
-Salary Average : 3,650,000$
Alex Goligoski 5,475,000$ (3)
-Salary Average : 5,475,000$
Mika Zibanejad 5,350,000$ (3)
-Salary Average : 5,350,000$
Jakob Silfverberg 5,250,000$ (4)
-Salary Average : 3,750,000$
Jonathan Marchessault 5,000,000$ (1)
-Salary Average : 5,000,000$
Dustin Brown 5,000,000$ (2)
-Salary Average : 5,000,000$
TJ Brodie 4,650,000$ (2)
-Salary Average : 4,650,000$
Sean Couturier 4,333,333$ (5)
-Salary Average : 4,333,333$
Anton Stralman 4,000,000$ (2)
-Salary Average : 4,000,000$
Evgenii Dadonov 4,000,000$ (2)
-Salary Average : 4,000,000$
Elvis Merzlikins 4,000,000$ (5)
-Salary Average : 874,125$
Jake Muzzin 4,000,000$ (1)
-Salary Average : 4,000,000$
Noel Acciari 4,000,000$ (4)
-Salary Average : 4,000,000$
Josh Archibald 3,500,000$ (3)
-Salary Average : 3,500,000$
Marco Scandella 3,275,000$ (2)
-Salary Average : 3,275,000$
Brayden McNabb (Out of Payroll) 2,500,000$ (4)
-Salary Average : 2,500,000$
Jack Campbell 1,650,000$ (4)
-Salary Average : 1,650,000$
Oscar Fantenberg 950,000$ (4)
-Salary Average : 950,000$
Ryan Lindgren 925,000$ (1)
-Salary Average : 925,000$
Total Pro Players21
Salary Commitment
Year 2022 : 90,608,333$
Year 2023 : 72,683,333$
Year 2024 : 43,508,333$
Year 2025 : 29,183,333$
Salary Average Commitment
Year 2022 : 83,132,458$
Year 2023 : 65,207,458$
Year 2024 : 36,032,458$
Year 2025 : 21,707,458$
Salary Cap with 1 Way Contract
Year 2022 : 90,608,333$
Year 2023 : 72,683,333$
Year 2024 : 43,508,333$
Year 2025 : 29,183,333$

Farm Players Salaries

Aaron Dell 150,000$ (4)
Salary Average : 150,000$
Jeremy Helvig 150,000$ (3)
Salary Average : 150,000$
Egor Yakovlev 150,000$ (4)
Salary Average : 150,000$
Reid Gardiner 150,000$ (4)
Salary Average : 150,000$
Jakob Stukel 100,000$ (4)
Salary Average : 100,000$
Hunter Miska 100,000$ (4)
Salary Average : 100,000$
Nick Bjugstad 100,000$ (5)
Salary Average : 100,000$
Eamon McAdam 100,000$ (4)
Salary Average : 100,000$
Hunter Warner 100,000$ (4)
Salary Average : 100,000$
Kevin Gravel 100,000$ (1)
Salary Average : 100,000$
Charlie Lindgren 100,000$ (2)
Salary Average : 100,000$
Jimmy Hayes 100,000$ (2)
Salary Average : 100,000$
Marcus Kruger 95,000$ (2)
Salary Average : 95,000$
Cam Lee 92,500$ (3)
Salary Average : 92,500$
Frank Corrado 92,500$ (1)
Salary Average : 92,500$
Cooper Marody 92,500$ (1)
Salary Average : 92,500$
Paul LaDue 90,000$ (3)
Salary Average : 90,000$
Lukas Sedlak 90,000$ (2)
Salary Average : 90,000$
Ty Rattie 90,000$ (3)
Salary Average : 90,000$
Max Gildon 85,333$ (1)
Salary Average : 85,333$
Akira Schmid 85,083$ (1)
Salary Average : 85,083$
Amir Miftakhov 83,833$ (1)
Salary Average : 83,833$
Damien Giroux 81,833$ (1)
Salary Average : 81,833$
Oskar Steen 80,917$ (2)
Salary Average : 80,917$
Jonas Rondbjerg 80,667$ (1)
Salary Average : 80,667$
Ryan Olsen 80,000$ (3)
Salary Average : 80,000$
Troy Bourke 80,000$ (3)
Salary Average : 80,000$
Dillon Hamaliuk 78,917$ (1)
Salary Average : 78,917$
Pascal Laberge 78,083$ (1)
Salary Average : 78,083$
Matthew Phillips 73,333$ (1)
Salary Average : 73,333$
Byron Froese 72,500$ (4)
Salary Average : 72,500$
Samuel Kurker 70,000$ (3)
Salary Average : 70,000$
Total Farm Players32
Salary Commitment
Year 2022 : 3,072,999$
Year 2023 : 2,140,917$
Year 2024 : 1,675,000$
Year 2025 : 1,022,500$
Salary Average Commitment
Year 2022 : 3,072,999$
Year 2023 : 2,140,917$
Year 2024 : 1,675,000$
Year 2025 : 1,022,500$

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100$ - 5,999 - 99,99%
Level 2: 5000 - 60$ - 4,710 - 94,19%
Level 3: 2000 - 40$ - 2,000 - 100,00%
Level 4: 4000 - 30$ - 3,304 - 82,60%
Luxury : 1000 - 200$ - 993 - 99,34%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,945 - 97,24%
Farm Level 2: 1000 - 15$ - 982 - 98,15%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,006 - 94,48%
Average Income per Game1,575,362$
Year to Date Revenue64,589,839$
Farm
Home Games Left0
Average Attendance - %2,926 - 97,54%
Average Income per Game103,486$
Year to Date Revenue4,242,919$

Expense

Pro Players Total Salaries77,458,614$
Farm Players Total Salaries4,407,976$
Coaches Total Salaries1,700,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses73,023,124$
Farm Year To Date Expenses5,349,091$
Pro Salary Cap To Date72,223,119$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days414,067$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days28,085$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap77,458,614$
Estimate Under Maximum Salary Cap of 81,500,000$4,041,386$
Estimate Over Minimum Salary Cap of 60,200,000$ 17,258,614$
Current Bank Account27,866,498$
Projected Bank Account27,866,498$

Pro Players Salaries

Evgeni Malkin 9,500,000$ (1)
-Salary Average : 9,500,000$
Jacob Trouba 8,000,000$ (3)
-Salary Average : 8,000,000$
Phil Kessel 8,000,000$ (2)
-Salary Average : 8,000,000$
William Nylander 6,962,366$ (3)
-Salary Average : 6,962,366$
Alex DeBrincat 6,400,000$ (2)
-Salary Average : 6,400,000$
Jason Spezza 6,000,000$ (1)
-Salary Average : 6,000,000$
Alex Tuch 4,750,000$ (5)
-Salary Average : 4,750,000$
Colin White 4,750,000$ (4)
-Salary Average : 4,750,000$
Calvin de Haan 4,550,000$ (2)
-Salary Average : 4,550,000$
Colton Sceviour 3,000,000$ (1)
-Salary Average : 3,000,000$
Nick Cousins 2,800,000$ (2)
-Salary Average : 2,800,000$
Darcy Kuemper 1,850,000$ (3)
-Salary Average : 1,850,000$
Alexandre Texier 1,525,000$ (2)
-Salary Average : 897,500$
Zachary Fucale 1,499,999$ (4)
-Salary Average : 1,499,999$
Matt Grzelcyk 1,400,000$ (3)
-Salary Average : 1,400,000$
Filip Chytil 894,166$ (1)
-Salary Average : 894,166$
Jacob Bryson 889,166$ (2)
-Salary Average : 889,166$
Jack McBain 883,750$ (1)
-Salary Average : 691,875$
Martin Fehervary 791,667$ (2)
-Salary Average : 805,833$
Andrew Peeke 787,500$ (2)
-Salary Average : 916,667$
Kevin Rooney 750,000$ (2)
-Salary Average : 750,000$
Chris Wideman 750,000$ (3)
-Salary Average : 750,000$
Daniel Sprong 725,000$ (3)
-Salary Average : 725,000$
Total Pro Players23
Salary Commitment
Year 2022 : 77,458,614$
Year 2023 : 57,180,698$
Year 2024 : 30,687,365$
Year 2025 : 10,999,999$
Salary Average Commitment
Year 2022 : 76,782,572$
Year 2023 : 56,696,531$
Year 2024 : 30,687,365$
Year 2025 : 10,999,999$
Salary Cap with 1 Way Contract
Year 2022 : 77,458,614$
Year 2023 : 57,180,698$
Year 2024 : 30,687,365$
Year 2025 : 10,999,999$

Farm Players Salaries

Brendan Lemieux 150,000$ (4)
Salary Average : 150,000$
Nic Petan 150,000$ (3)
Salary Average : 150,000$
Connor Hobbs 150,000$ (3)
Salary Average : 150,000$
Jimmy Schuldt 150,000$ (4)
Salary Average : 150,000$
Ben Lovejoy 150,000$ (3)
Salary Average : 150,000$
Zack MacEwen 150,000$ (4)
Salary Average : 150,000$
Alex Lyon 150,000$ (4)
Salary Average : 150,000$
Dylan Sikura 130,000$ (3)
Salary Average : 130,000$
Anthony Richard 130,000$ (4)
Salary Average : 130,000$
Dakota Mermis 130,000$ (3)
Salary Average : 130,000$
Mackenzie MacEachern 110,000$ (4)
Salary Average : 110,000$
Jake Dotchin 100,000$ (3)
Salary Average : 100,000$
Garrett Wilson 100,000$ (2)
Salary Average : 100,000$
Nathan Walker 100,000$ (2)
Salary Average : 100,000$
Jake Christiansen 92,500$ (1)
Salary Average : 92,500$
Jack Ahcan 92,500$ (2)
Salary Average : 92,500$
John Leonard 92,500$ (2)
Salary Average : 92,500$
Tim Berni 92,500$ (1)
Salary Average : 71,250$
Andrew Oglevie 92,500$ (3)
Salary Average : 92,500$
Christian Wolanin 90,000$ (1)
Salary Average : 90,000$
Jacob de la Rose 90,000$ (1)
Salary Average : 90,000$
Peter DiLiberatore 88,083$ (1)
Salary Average : 50,000$
Tyler Angle 85,083$ (2)
Salary Average : 50,000$
Ilya Konovalov 84,250$ (2)
Salary Average : 72,833$
Jordan Kawaguchi 84,250$ (3)
Salary Average : 75,688$
Josiah Slavin 84,250$ (2)
Salary Average : 50,000$
Mac Hollowell 79,977$ (1)
Salary Average : 79,977$
Martin Pospisil 79,667$ (2)
Salary Average : 79,667$
Arsen Khisamutdinov 79,500$ (1)
Salary Average : 79,500$
Isaac Ratcliffe 78,083$ (1)
Salary Average : 78,083$
Kyle Capobianco 77,500$ (1)
Salary Average : 77,500$
Julien Gauthier 77,500$ (2)
Salary Average : 86,333$
Alexander True 76,333$ (1)
Salary Average : 76,333$
Egor Zamula 75,667$ (1)
Salary Average : 75,667$
Corey Schueneman 75,000$ (3)
Salary Average : 75,000$
Joachim Blichfeld 75,000$ (2)
Salary Average : 73,667$
Rhett Gardner 75,000$ (2)
Salary Average : 75,000$
Michael Pezzetta 75,000$ (3)
Salary Average : 75,000$
Tyler Vesel 73,500$ (1)
Salary Average : 73,500$
Xavier Ouellet 73,500$ (4)
Salary Average : 73,500$
Kaden Fulcher 73,333$ (1)
Salary Average : 73,333$
Cooper Zech 70,000$ (1)
Salary Average : 70,000$
Brett Seney 70,000$ (3)
Salary Average : 70,000$
Joshua Ho-Sang 70,000$ (1)
Salary Average : 70,000$
Brendan Perlini 70,000$ (4)
Salary Average : 70,000$
Kalle Kossila 65,000$ (2)
Salary Average : 65,000$
Total Farm Players46
Salary Commitment
Year 2022 : 4,407,976$
Year 2023 : 3,201,000$
Year 2024 : 2,190,250$
Year 2025 : 983,500$
Salary Average Commitment
Year 2022 : 4,266,830$
Year 2023 : 3,119,187$
Year 2024 : 2,181,688$
Year 2025 : 983,500$

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 9500 - 95$ - 6,717 - 70,70%
Level 2: 5000 - 59$ - 4,655 - 93,10%
Level 3: 6000 - 30$ - 3,224 - 53,74%
Level 4: 3000 - 25$ - 3,000 - 100,00%
Luxury : 1500 - 195$ - 1,031 - 68,71%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 35$ - 1,957 - 97,84%
Farm Level 2: 1000 - 15$ - 977 - 97,69%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,626 - 74,51%
Average Income per Game1,606,768$
Year to Date Revenue65,877,482$
Farm
Home Games Left-2
Average Attendance - %2,934 - 97,79%
Average Income per Game103,923$
Year to Date Revenue4,260,838$

Expense

Pro Players Total Salaries70,175,832$
Farm Players Total Salaries2,633,834$
Coaches Total Salaries2,090,000$
Luxury Taxe Total0$
Special Salary Cap Value775,500$
Pro Year To Date Expenses73,662,986$
Farm Year To Date Expenses3,301,843$
Pro Salary Cap To Date72,222,950$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(207,846$)
Pro Remaining Season Days0
Pro Expenses Per Days378,920$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days17,375$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap70,951,332$
Estimate Under Maximum Salary Cap of 81,500,000$10,548,668$
Estimate Over Minimum Salary Cap of 60,200,000$ 10,751,332$
Current Bank Account54,074,156$
Projected Bank Account53,866,310$

Pro Players Salaries

Lars Eller 8,000,000$ (1)
-Salary Average : 8,000,000$
Timo Meier 6,000,000$ (1)
-Salary Average : 6,000,000$
Ondrej Palat 5,300,000$ (3)
-Salary Average : 5,300,000$
Tom Wilson 5,166,666$ (3)
-Salary Average : 5,166,666$
Reilly Smith 5,000,000$ (4)
-Salary Average : 5,000,000$
Brandon Sutter 4,375,000$ (1)
-Salary Average : 4,375,000$
Nic Dowd 4,000,000$ (3)
-Salary Average : 4,000,000$
Kevin Shattenkirk 3,900,000$ (3)
-Salary Average : 6,650,000$
Joonas Donskoi 3,900,000$ (3)
-Salary Average : 3,900,000$
Philipp Grubauer 3,333,333$ (3)
-Salary Average : 3,333,333$
Travis Sanheim 3,250,000$ (4)
-Salary Average : 3,250,000$
Warren Foegele 2,750,000$ (2)
-Salary Average : 746,667$
Jesper Bratt 2,750,000$ (2)
-Salary Average : 749,167$
Nick Jensen 2,500,000$ (3)
-Salary Average : 2,500,000$
Artturi Lehkonen 2,450,000$ (4)
-Salary Average : 2,450,000$
Alex Iafallo 2,450,000$ (3)
-Salary Average : 2,450,000$
MacKenzie Weegar 1,600,000$ (1)
-Salary Average : 1,600,000$
Carter Verhaeghe 1,000,000$ (2)
-Salary Average : 1,000,000$
Adam Fox 925,000$ (2)
-Salary Average : 925,000$
Sean Durzi 809,166$ (2)
-Salary Average : 809,166$
Vitek Vanecek 716,667$ (5)
-Salary Average : 716,667$
Total Pro Players21
Salary Commitment
Year 2022 : 70,175,832$
Year 2023 : 50,200,832$
Year 2024 : 41,966,666$
Year 2025 : 11,416,667$
Salary Average Commitment
Year 2022 : 68,921,666$
Year 2023 : 48,946,666$
Year 2024 : 44,716,666$
Year 2025 : 11,416,667$
Salary Cap with 1 Way Contract
Year 2022 : 70,175,832$
Year 2023 : 50,200,832$
Year 2024 : 41,966,666$
Year 2025 : 11,416,667$

Farm Players Salaries

Reilly Walsh 92,500$ (1)
Salary Average : 92,500$
Dennis Gilbert 92,500$ (1)
Salary Average : 92,500$
Vasily Podkolzin 92,500$ (2)
Salary Average : 50,000$
Mattias Samuelsson 92,500$ (1)
Salary Average : 50,000$
Colton Point 92,500$ (1)
Salary Average : 92,500$
Connor Zary 89,417$ (2)
Salary Average : 89,417$
Donovan Sebrango 85,083$ (2)
Salary Average : 85,083$
Grant Mismash 84,250$ (1)
Salary Average : 84,250$
William Lockwood 84,250$ (2)
Salary Average : 84,250$
Brett Leason 84,250$ (2)
Salary Average : 84,250$
Egor Sokolov 81,833$ (1)
Salary Average : 81,833$
Matt Filipe 81,750$ (2)
Salary Average : 81,750$
MacKenzie Entwistle 81,167$ (2)
Salary Average : 81,167$
Adam Ruzicka 80,167$ (2)
Salary Average : 80,167$
Calvin Pickard 80,000$ (4)
Salary Average : 80,000$
Marko Dano 80,000$ (3)
Salary Average : 80,000$
Joseph Woll 80,000$ (1)
Salary Average : 80,000$
Aidan Dudas 78,667$ (1)
Salary Average : 78,667$
Sasha Chmelevski 77,833$ (1)
Salary Average : 77,833$
Brett Murray 77,500$ (2)
Salary Average : 77,500$
Jonathan Dahlen 75,000$ (2)
Salary Average : 92,500$
Zac Dalpe 75,000$ (3)
Salary Average : 75,000$
Anthony Stolarz 75,000$ (3)
Salary Average : 75,000$
Jonas Johansson 75,000$ (5)
Salary Average : 50,000$
Josh Mahura 74,500$ (1)
Salary Average : 74,500$
Jonathan Ang 74,500$ (1)
Salary Average : 74,500$
Connor Bunnaman 73,667$ (1)
Salary Average : 73,667$
Zachary Sawchenko 72,500$ (2)
Salary Average : 70,000$
Gustav Olofsson 70,000$ (3)
Salary Average : 70,000$
Joel Blomqvist 70,000$ (2)
Salary Average : 70,000$
Luka Burzan 70,000$ (2)
Salary Average : 70,000$
Nick Moutrey 70,000$ (2)
Salary Average : 70,000$
Trevor Carrick 70,000$ (1)
Salary Average : 70,000$
Total Farm Players33
Salary Commitment
Year 2022 : 2,633,834$
Year 2023 : 1,568,584$
Year 2024 : 455,000$
Year 2025 : 155,000$
Salary Average Commitment
Year 2022 : 2,538,834$
Year 2023 : 1,516,084$
Year 2024 : 430,000$
Year 2025 : 130,000$

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBrooklyn Centre
Level 1: 6000 - 200$ - 3,207 - 53,44%
Level 2: 5000 - 140$ - 2,100 - 42,00%
Level 3: 2000 - 100$ - 1,254 - 62,68%
Level 4: 4000 - 65$ - 1,609 - 40,22%
Luxury : 1000 - 280$ - 665 - 66,47%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 45$ - 1,302 - 65,12%
Farm Level 2: 1000 - 20$ - 657 - 65,74%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %8,834 - 49,08%
Average Income per Game1,689,228$
Year to Date Revenue69,258,363$
Farm
Home Games Left-2
Average Attendance - %1,960 - 65,33%
Average Income per Game89,700$
Year to Date Revenue3,677,709$

Expense

Pro Players Total Salaries81,351,916$
Farm Players Total Salaries3,586,883$
Coaches Total Salaries2,050,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses81,859,729$
Farm Year To Date Expenses5,000,554$
Pro Salary Cap To Date81,309,739$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(179,400$)
Pro Remaining Season Days0
Pro Expenses Per Days433,343$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days26,915$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap81,351,916$
Estimate Under Maximum Salary Cap of 81,500,000$148,084$
Estimate Over Minimum Salary Cap of 60,200,000$ 21,151,916$
Current Bank Account15,872,955$
Projected Bank Account15,693,555$

Pro Players Salaries

Sebastian Aho 8,460,250$ (1)
-Salary Average : 8,460,250$
Nico Hischier 7,250,000$ (1)
-Salary Average : 925,000$
Joe Pavelski 7,000,000$ (3)
-Salary Average : 7,000,000$
Sean Monahan 6,375,000$ (1)
-Salary Average : 6,375,000$
Pierre-Edouard Bellemare 6,000,000$ (1)
-Salary Average : 6,000,000$
Matt Dumba 6,000,000$ (5)
-Salary Average : 6,000,000$
Jonathan Quick 5,800,000$ (1)
-Salary Average : 5,800,000$
Justin Schultz 5,500,000$ (2)
-Salary Average : 5,500,000$
Shea Theodore 5,200,000$ (1)
-Salary Average : 5,200,000$
Damon Severson 4,166,666$ (5)
-Salary Average : 7,000,000$
Jordie Benn 4,000,000$ (2)
-Salary Average : 4,000,000$
Conor Sheary 3,000,000$ (2)
-Salary Average : 3,000,000$
Riley Nash 2,750,000$ (1)
-Salary Average : 2,750,000$
Mikko Koskinen 2,500,000$ (2)
-Salary Average : 2,500,000$
Tyler Bozak 2,000,000$ (2)
-Salary Average : 2,000,000$
Ryan Murray 2,000,000$ (5)
-Salary Average : 4,600,000$
Yanni Gourde 1,000,000$ (1)
-Salary Average : 1,000,000$
Andrei Svechnikov 925,000$ (1)
-Salary Average : 925,000$
Yakov Trenin 725,000$ (1)
-Salary Average : 725,000$
Patrick Marleau 700,000$ (3)
-Salary Average : 700,000$
Total Pro Players20
Salary Commitment
Year 2022 : 81,351,916$
Year 2023 : 36,866,666$
Year 2024 : 19,866,666$
Year 2025 : 12,166,666$
Salary Average Commitment
Year 2022 : 80,460,250$
Year 2023 : 42,300,000$
Year 2024 : 25,300,000$
Year 2025 : 17,600,000$
Salary Cap with 1 Way Contract
Year 2022 : 81,351,916$
Year 2023 : 36,866,666$
Year 2024 : 19,866,666$
Year 2025 : 12,166,666$

Farm Players Salaries

Jean-Sebastien Dea 150,000$ (4)
Salary Average : 150,000$
Victor Rask 145,000$ (2)
Salary Average : 145,000$
Tom Pyatt 140,000$ (3)
Salary Average : 140,000$
Zac Rinaldo 140,000$ (3)
Salary Average : 140,000$
Nicolas Aube-Kubel 107,500$ (2)
Salary Average : 107,500$
Justin Falk 100,000$ (1)
Salary Average : 100,000$
Nate Prosser 100,000$ (2)
Salary Average : 100,000$
Alan Quine 100,000$ (2)
Salary Average : 100,000$
Connor Brickley 100,000$ (2)
Salary Average : 100,000$
Micheal Haley 95,000$ (1)
Salary Average : 95,000$
Roby Jarventie 92,500$ (2)
Salary Average : 92,500$
Jeremy Swayman 92,500$ (2)
Salary Average : 50,000$
Jake Oettinger 92,500$ (1)
Salary Average : 92,500$
Mike Hardman 91,250$ (2)
Salary Average : 77,500$
Will Borgen 90,000$ (3)
Salary Average : 90,000$
Layton Ahac 89,750$ (2)
Salary Average : 50,000$
Alex Beaucage 87,833$ (2)
Salary Average : 87,833$
Ryan Merkley 86,333$ (2)
Salary Average : 50,000$
Colten Ellis 85,083$ (2)
Salary Average : 85,083$
Isaiah Saville 84,967$ (1)
Salary Average : 84,967$
Nick Henry 79,833$ (1)
Salary Average : 79,833$
Samuel Fagemo 79,500$ (2)
Salary Average : 79,500$
Lucas Carlsson 79,250$ (1)
Salary Average : 79,250$
Nicolas Hague 79,167$ (1)
Salary Average : 79,167$
Jared McIsaac 76,417$ (2)
Salary Average : 50,000$
Nick Merkley 75,000$ (5)
Salary Average : 75,000$
Karson Kuhlman 72,500$ (2)
Salary Average : 72,500$
Reid Boucher 70,000$ (4)
Salary Average : 70,000$
Ryan Gropp 70,000$ (2)
Salary Average : 70,000$
Andrew Nielsen 70,000$ (1)
Salary Average : 70,000$
Dillon Simpson 70,000$ (4)
Salary Average : 70,000$
Julien Nantel 70,000$ (4)
Salary Average : 70,000$
Thomas Schemitsch 70,000$ (1)
Salary Average : 70,000$
Keith Petruzzelli 70,000$ (1)
Salary Average : 70,000$
Ryan Hitchcock 70,000$ (2)
Salary Average : 70,000$
Noel Gunler 70,000$ (1)
Salary Average : 70,000$
Spencer Martin 70,000$ (1)
Salary Average : 70,000$
Xavier Bernard 70,000$ (1)
Salary Average : 70,000$
Jonny Brodzinski 70,000$ (4)
Salary Average : 70,000$
Matt Donovan 67,500$ (2)
Salary Average : 67,500$
Joey Laleggia 67,500$ (3)
Salary Average : 67,500$
Total Farm Players41
Salary Commitment
Year 2022 : 3,586,883$
Year 2023 : 2,556,166$
Year 2024 : 942,500$
Year 2025 : 505,000$
Salary Average Commitment
Year 2022 : 3,428,133$
Year 2023 : 2,397,416$
Year 2024 : 942,500$
Year 2025 : 505,000$

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 9200 - 100$ - 6,667 - 72,47%
Level 2: 4900 - 60$ - 4,657 - 95,04%
Level 3: 5600 - 35$ - 3,148 - 56,22%
Level 4: 2225 - 25$ - 2,225 - 100,00%
Luxury : 1075 - 200$ - 1,024 - 95,30%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35$ - 1,958 - 97,89%
Farm Level 2: 1000 - 15$ - 973 - 97,27%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,721 - 77,05%
Average Income per Game1,645,990$
Year to Date Revenue67,485,610$
Farm
Home Games Left-2
Average Attendance - %2,930 - 97,68%
Average Income per Game103,888$
Year to Date Revenue4,259,405$

Expense

Pro Players Total Salaries77,844,998$
Farm Players Total Salaries2,994,756$
Coaches Total Salaries6,000,000$
Luxury Taxe Total0$
Special Salary Cap Value(846,429$)
Pro Year To Date Expenses82,489,884$
Farm Year To Date Expenses3,927,567$
Pro Salary Cap To Date77,489,881$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(207,776$)
Pro Remaining Season Days0
Pro Expenses Per Days438,333$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days21,136$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap76,998,569$
Estimate Under Maximum Salary Cap of 81,500,000$4,501,431$
Estimate Over Minimum Salary Cap of 60,200,000$ 16,798,569$
Current Bank Account22,685,154$
Projected Bank Account22,477,378$

Pro Players Salaries

Alex Killorn 10,500,000$ (2)
-Salary Average : 10,500,000$
Jamie Benn 9,500,000$ (2)
-Salary Average : 9,500,000$
Brayden Point 6,750,000$ (2)
-Salary Average : 6,750,000$
Justin Faulk 6,500,000$ (4)
-Salary Average : 6,500,000$
Brock Nelson 6,000,000$ (1)
-Salary Average : 6,000,000$
Jaccob Slavin 5,300,000$ (2)
-Salary Average : 5,300,000$
Elias Lindholm 4,850,000$ (1)
-Salary Average : 4,850,000$
Adam Larsson 4,166,666$ (4)
-Salary Average : 4,166,666$
Connor Brown 3,600,000$ (5)
-Salary Average : 500,000$
Brandon Montour 3,387,500$ (2)
-Salary Average : 3,387,500$
Sean Kuraly 2,500,000$ (4)
-Salary Average : 808,750$
Andrew Mangiapane 2,425,000$ (5)
-Salary Average : 715,000$
Alexandar Georgiev 2,425,000$ (4)
-Salary Average : 2,425,000$
Jamie Oleksiak 2,137,500$ (2)
-Salary Average : 2,137,500$
Erik Gudbranson 1,950,000$ (2)
-Salary Average : 3,500,000$
Josh Anderson 1,850,000$ (3)
-Salary Average : 1,850,000$
Ivan Barbashev 1,475,000$ (4)
-Salary Average : 1,475,000$
Garnet Hathaway 999,999$ (1)
-Salary Average : 999,999$
Dillon Dube 778,333$ (1)
-Salary Average : 778,333$
Dan Vladar 750,000$ (1)
-Salary Average : 750,000$
Total Pro Players20
Salary Commitment
Year 2022 : 77,844,998$
Year 2023 : 64,466,666$
Year 2024 : 24,941,666$
Year 2025 : 23,091,666$
Salary Average Commitment
Year 2022 : 72,893,748$
Year 2023 : 59,515,416$
Year 2024 : 18,440,416$
Year 2025 : 16,590,416$
Salary Cap with 1 Way Contract
Year 2022 : 77,844,998$
Year 2023 : 64,466,666$
Year 2024 : 24,941,666$
Year 2025 : 23,091,666$

Farm Players Salaries

Miikka Salomaki 150,000$ (4)
Salary Average : 150,000$
Connor Clifton 100,000$ (3)
Salary Average : 100,000$
Noah Cates 92,500$ (1)
Salary Average : 92,500$
Vladislav Kamenev 92,500$ (5)
Salary Average : 92,500$
Austin Poganski 92,500$ (5)
Salary Average : 92,500$
Michael Dal Colle 92,500$ (5)
Salary Average : 92,500$
Ben Thomas 92,500$ (5)
Salary Average : 92,500$
Phelix Martineau 92,500$ (5)
Salary Average : 92,500$
Keith Yandle 90,000$ (2)
Salary Average : 90,000$
Libor Hajek 87,413$ (2)
Salary Average : 83,333$
Alexander Alexeyev 86,333$ (2)
Salary Average : 86,333$
John Ludvig 85,333$ (1)
Salary Average : 85,333$
Carl Dahlstrom 85,000$ (1)
Salary Average : 85,000$
Lawrence Pilut 85,000$ (2)
Salary Average : 85,000$
Lukas Rousek 83,000$ (1)
Salary Average : 83,000$
Rafael Harvey-Pinard 82,500$ (2)
Salary Average : 82,500$
Nathan Bastian 82,500$ (2)
Salary Average : 71,417$
Akil Thomas 79,500$ (1)
Salary Average : 79,500$
Vladislav Kolyachonok 79,500$ (1)
Salary Average : 79,500$
Jesper Lindgren 77,583$ (1)
Salary Average : 77,583$
Tobias Geisser 77,444$ (1)
Salary Average : 77,444$
Axel Andersson 77,250$ (1)
Salary Average : 77,250$
Tyler Parsons 77,150$ (2)
Salary Average : 73,500$
Riley Sutter 76,417$ (2)
Salary Average : 78,667$
Otto Koivula 76,417$ (2)
Salary Average : 78,667$
Bode Wilde 76,417$ (2)
Salary Average : 77,833$
Gavin Bayreuther 75,000$ (5)
Salary Average : 100,000$
Mikhail Berdin 75,000$ (1)
Salary Average : 75,000$
Noah Gregor 75,000$ (2)
Salary Average : 76,833$
Jacob Moverare 75,000$ (2)
Salary Average : 70,556$
Sean Day 75,000$ (2)
Salary Average : 70,000$
Aleksi Saarela 70,000$ (1)
Salary Average : 70,000$
Michael Spacek 70,000$ (1)
Salary Average : 70,000$
Cole Fonstad 70,000$ (1)
Salary Average : 70,000$
Mikko Kokkonen 70,000$ (1)
Salary Average : 70,000$
Joseph Blandisi 70,000$ (3)
Salary Average : 70,000$
Total Farm Players36
Salary Commitment
Year 2022 : 2,994,756$
Year 2023 : 1,902,646$
Year 2024 : 857,500$
Year 2025 : 687,500$
Salary Average Commitment
Year 2022 : 2,999,249$
Year 2023 : 1,907,139$
Year 2024 : 882,500$
Year 2025 : 712,500$

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - 160$ - 3,950 - 65,83%
Level 2: 5000 - 100$ - 2,945 - 58,90%
Level 3: 2000 - 85$ - 1,478 - 73,90%
Level 4: 4000 - 55$ - 1,792 - 44,80%
Luxury : 1000 - 333$ - 565 - 56,45%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50$ - 1,173 - 58,63%
Farm Level 2: 1000 - 25$ - 531 - 53,14%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %10,729 - 59,61%
Average Income per Game1,673,278$
Year to Date Revenue68,604,412$
Farm
Home Games Left-2
Average Attendance - %1,704 - 56,80%
Average Income per Game89,896$
Year to Date Revenue3,685,747$

Expense

Pro Players Total Salaries78,962,024$
Farm Players Total Salaries2,260,079$
Coaches Total Salaries1,350,000$
Luxury Taxe Total0$
Special Salary Cap Value2,136,120$
Pro Year To Date Expenses79,986,508$
Farm Year To Date Expenses2,744,286$
Pro Salary Cap To Date79,136,491$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(179,793$)
Pro Remaining Season Days0
Pro Expenses Per Days422,286$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days14,604$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap81,098,144$
Estimate Under Maximum Salary Cap of 81,500,000$401,856$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,898,144$
Current Bank Account19,458,101$
Projected Bank Account19,278,308$

Pro Players Salaries

Artemi Panarin 11,642,860$ (3)
-Salary Average : 11,642,857$
Thomas Chabot 8,000,000$ (5)
-Salary Average : 863,333$
Evgeny Kuznetsov 7,800,000$ (4)
-Salary Average : 7,800,000$
Patrice Bergeron 6,875,000$ (2)
-Salary Average : 6,875,000$
Erik Karlsson 6,500,000$ (2)
-Salary Average : 6,500,000$
Filip Forsberg 6,000,000$ (2)
-Salary Average : 6,000,000$
Dmitry Orlov 5,100,000$ (3)
-Salary Average : 5,100,000$
Mikael Granlund 3,750,000$ (4)
-Salary Average : 3,750,000$
Andrei Vasilevskiy 3,500,000$ (2)
-Salary Average : 3,500,000$
Radko Gudas 3,350,000$ (2)
-Salary Average : 3,350,000$
Marcus Foligno 3,100,000$ (5)
-Salary Average : 2,800,000$
Leo Komarov 2,750,000$ (2)
-Salary Average : 2,750,000$
Ondrej Kase 2,600,000$ (1)
-Salary Average : 2,600,000$
Ryan Pulock 2,000,000$ (3)
-Salary Average : 2,000,000$
Trevor Moore 1,875,000$ (3)
-Salary Average : 1,875,000$
K'Andre Miller 925,000$ (1)
-Salary Average : 925,000$
Shane Pinto 925,000$ (1)
-Salary Average : 925,000$
Alexander Romanov 894,167$ (1)
-Salary Average : 894,167$
Sam Montembeault 700,000$ (1)
-Salary Average : 700,000$
Lucas Wallmark 675,000$ (3)
-Salary Average : 675,000$
Total Pro Players20
Salary Commitment
Year 2022 : 78,962,024$
Year 2023 : 72,917,857$
Year 2024 : 43,942,857$
Year 2025 : 22,650,000$
Salary Average Commitment
Year 2022 : 71,525,357$
Year 2023 : 65,481,190$
Year 2024 : 36,506,190$
Year 2025 : 15,213,333$
Salary Cap with 1 Way Contract
Year 2022 : 78,962,024$
Year 2023 : 72,917,857$
Year 2024 : 43,942,857$
Year 2025 : 22,650,000$

Farm Players Salaries

Victor Mete 120,000$ (2)
Salary Average : 74,833$
Christian Fischer 100,000$ (1)
Salary Average : 100,000$
Max McCormick 100,000$ (3)
Salary Average : 100,000$
Gabriel Bourque 100,000$ (3)
Salary Average : 100,000$
Joonas Lyytinen 99,000$ (2)
Salary Average : 99,000$
Arthur Kaliyev 92,500$ (1)
Salary Average : 92,500$
Dean Kukan 90,000$ (3)
Salary Average : 90,000$
Kole Lind 87,413$ (2)
Salary Average : 89,167$
Martin Kaut 86,333$ (1)
Salary Average : 86,333$
Mattias Norlinder 85,917$ (1)
Salary Average : 85,917$
Samuel Helenius 85,083$ (1)
Salary Average : 85,083$
Filip Larsson 83,667$ (2)
Salary Average : 83,667$
Kirill Ustimenko 82,583$ (1)
Salary Average : 82,583$
Maxence Guenette 81,333$ (1)
Salary Average : 81,333$
Michael Dipietro 81,167$ (1)
Salary Average : 81,167$
Tarmo Reunanen 80,917$ (1)
Salary Average : 50,000$
Taylor Raddysh 75,833$ (2)
Salary Average : 83,333$
Dakota Joshua 75,000$ (2)
Salary Average : 79,250$
Morgan Geekie 75,000$ (2)
Salary Average : 76,333$
Lucas Johansen 75,000$ (2)
Salary Average : 92,500$
Roland McKeown 75,000$ (1)
Salary Average : 70,000$
Logan Brown 75,000$ (2)
Salary Average : 86,333$
Drake Rymsha 73,333$ (2)
Salary Average : 73,333$
Curtis McKenzie 70,000$ (3)
Salary Average : 70,000$
Duncan Siemens 70,000$ (4)
Salary Average : 70,000$
Matt Puempel 70,000$ (4)
Salary Average : 70,000$
Remi Elie 70,000$ (3)
Salary Average : 70,000$
Total Farm Players27
Salary Commitment
Year 2022 : 2,260,078$
Year 2023 : 1,409,245$
Year 2024 : 570,000$
Year 2025 : 140,000$
Salary Average Commitment
Year 2022 : 2,222,665$
Year 2023 : 1,407,749$
Year 2024 : 570,000$
Year 2025 : 140,000$

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 5750 - 125$ - 4,997 - 86,90%
Level 2: 4750 - 75$ - 4,444 - 93,55%
Level 3: 3750 - 50$ - 2,940 - 78,41%
Level 4: 2750 - 45$ - 2,208 - 80,28%
Luxury : 1000 - 250$ - 752 - 75,19%
Total Capacity :18000
Farm
Farm Level 1: 3000 - 25$ - 2,983 - 99,43%
Farm Level 2: 2000 - 15$ - 1,957 - 97,87%
Farm Total Capacity :5000

Income

Home Games Left0
Average Attendance - %15,340 - 85,22%
Average Income per Game1,740,254$
Year to Date Revenue71,350,401$
Farm
Home Games Left0
Average Attendance - %4,940 - 98,80%
Average Income per Game129,914$
Year to Date Revenue5,326,456$

Expense

Pro Players Total Salaries62,391,663$
Farm Players Total Salaries2,561,332$
Coaches Total Salaries5,000,000$
Luxury Taxe Total0$
Special Salary Cap Value1,928,571$
Pro Year To Date Expenses75,043,752$
Farm Year To Date Expenses3,624,668$
Pro Salary Cap To Date71,043,747$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days351,279$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days18,843$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap64,320,234$
Estimate Under Maximum Salary Cap of 81,500,000$17,179,766$
Estimate Over Minimum Salary Cap of 60,200,000$ 4,120,234$
Current Bank Account47,935,359$
Projected Bank Account47,935,359$

Pro Players Salaries

Mark Borowiecki (Out of Payroll) 10,000,000$ (2)
-Salary Average : 10,000,000$
Ryan Johansen 8,000,000$ (3)
-Salary Average : 8,000,000$
Marc Staal 5,700,000$ (1)
-Salary Average : 5,700,000$
Andrew Ladd 5,500,000$ (1)
-Salary Average : 3,000,000$
Niklas Hjalmarsson 5,000,000$ (2)
-Salary Average : 5,000,000$
Carter Hutton 5,000,000$ (1)
-Salary Average : 5,000,000$
Chris Driedger 4,899,999$ (4)
-Salary Average : 600,000$
Marcus Pettersson (Out of Payroll) 3,899,000$ (5)
-Salary Average : 3,899,000$
Eric Staal 3,500,000$ (1)
-Salary Average : 3,500,000$
Sven Baertschi 3,366,666$ (1)
-Salary Average : 3,366,666$
Matt Martin 2,700,000$ (1)
-Salary Average : 2,700,000$
Brendan Leipsic 2,500,000$ (1)
-Salary Average : 2,500,000$
Nick Ritchie 2,500,000$ (1)
-Salary Average : 2,500,000$
Colin Miller 2,000,000$ (4)
-Salary Average : 2,000,000$
Tyson Jost 2,000,000$ (2)
-Salary Average : 2,000,000$
Scott Harrington 1,700,000$ (3)
-Salary Average : 1,700,000$
Michael Raffl 1,500,000$ (4)
-Salary Average : 1,500,000$
Vinnie Hinostroza 1,500,000$ (1)
-Salary Average : 1,500,000$
Melker Karlsson 1,499,999$ (3)
-Salary Average : 1,499,999$
Milan Lucic 1,499,999$ (4)
-Salary Average : 1,499,999$
Haydn Fleury 1,300,000$ (5)
-Salary Average : 1,300,000$
Mathieu Olivier 725,000$ (1)
-Salary Average : 725,000$
Total Pro Players22
Salary Commitment
Year 2022 : 76,290,663$
Year 2023 : 43,298,997$
Year 2024 : 26,298,997$
Year 2025 : 15,098,998$
Salary Average Commitment
Year 2022 : 69,490,664$
Year 2023 : 38,998,998$
Year 2024 : 21,998,998$
Year 2025 : 10,798,999$
Salary Cap with 1 Way Contract
Year 2022 : 76,290,663$
Year 2023 : 43,298,997$
Year 2024 : 26,298,997$
Year 2025 : 15,098,998$

Farm Players Salaries

Brandon Davidson 150,000$ (3)
Salary Average : 150,000$
Sheldon Rempal 150,000$ (4)
Salary Average : 150,000$
Steven Fogarty 150,000$ (4)
Salary Average : 150,000$
Justin Bailey 150,000$ (4)
Salary Average : 150,000$
Joseph Cramarossa 150,000$ (3)
Salary Average : 150,000$
Andy Andreoff 150,000$ (3)
Salary Average : 150,000$
Seth Helgeson 150,000$ (3)
Salary Average : 150,000$
Nick Seeler 150,000$ (4)
Salary Average : 150,000$
Petrus Palmu 150,000$ (1)
Salary Average : 150,000$
Sebastien Aho 100,000$ (4)
Salary Average : 100,000$
Ryan Haggerty 95,000$ (4)
Salary Average : 95,000$
Michael Mersch 95,000$ (4)
Salary Average : 95,000$
Jordan Gross 92,500$ (2)
Salary Average : 92,500$
Spencer Knight 92,500$ (1)
Salary Average : 92,500$
J.J. Peterka 88,667$ (2)
Salary Average : 50,000$
Morgan Frost 86,333$ (2)
Salary Average : 86,333$
Ville Heinola 86,333$ (2)
Salary Average : 92,500$
Jake Bean 86,333$ (1)
Salary Average : 86,333$
Connor McMichael 86,333$ (2)
Salary Average : 50,000$
Calen Addison 79,500$ (1)
Salary Average : 50,000$
Ukko-Pekka Luukkonen 77,833$ (1)
Salary Average : 77,833$
John Hayden 75,000$ (1)
Salary Average : 75,000$
Ben Harpur 70,000$ (1)
Salary Average : 70,000$
Total Farm Players23
Salary Commitment
Year 2022 : 2,561,332$
Year 2023 : 1,930,166$
Year 2024 : 1,490,000$
Year 2025 : 890,000$
Salary Average Commitment
Year 2022 : 2,462,999$
Year 2023 : 1,861,333$
Year 2024 : 1,490,000$
Year 2025 : 890,000$

Lightning

Lightning is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - 125$ - 5,017 - 83,61%
Level 2: 5000 - 75$ - 4,444 - 88,89%
Level 3: 2000 - 60$ - 1,967 - 98,36%
Level 4: 4000 - 18$ - 3,679 - 91,99%
Luxury : 1000 - 215$ - 979 - 97,87%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,935 - 96,76%
Farm Level 2: 1000 - 15$ - 982 - 98,22%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,086 - 89,37%
Average Income per Game1,693,839$
Year to Date Revenue69,447,413$
Farm
Home Games Left-2
Average Attendance - %2,917 - 97,25%
Average Income per Game103,083$
Year to Date Revenue4,226,391$

Expense

Pro Players Total Salaries81,680,952$
Farm Players Total Salaries4,290,875$
Coaches Total Salaries1,500,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses79,714,868$
Farm Year To Date Expenses5,031,263$
Pro Salary Cap To Date78,964,812$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(206,165$)
Pro Remaining Season Days0
Pro Expenses Per Days436,143$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days26,671$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap81,680,952$
Estimate Under Maximum Salary Cap of 81,500,000$-180,952$
Estimate Over Minimum Salary Cap of 60,200,000$ 21,480,952$
Current Bank Account73,469,493$
Projected Bank Account73,263,328$

Pro Players Salaries

Mark Stone 9,500,000$ (4)
-Salary Average : 9,500,000$
Mark Giordano 6,750,000$ (1)
-Salary Average : 6,750,000$
John Gibson 6,400,000$ (3)
-Salary Average : 6,400,000$
Mark Scheifele 6,125,000$ (4)
-Salary Average : 6,125,000$
Nick Schmaltz 5,850,000$ (3)
-Salary Average : 5,850,000$
Morgan Rielly 5,000,000$ (5)
-Salary Average : 5,000,000$
Jean-Gabriel Pageau 5,000,000$ (4)
-Salary Average : 5,000,000$
Charlie McAvoy 4,900,000$ (2)
-Salary Average : 4,900,000$
Boone Jenner 3,750,000$ (5)
-Salary Average : 2,900,000$
Tyson Barrie 3,750,000$ (4)
-Salary Average : 3,750,000$
J.T. Compher 3,500,000$ (1)
-Salary Average : 3,500,000$
Casey Cizikas 3,350,000$ (1)
-Salary Average : 3,350,000$
Pavel Buchnevich 3,250,000$ (4)
-Salary Average : 3,250,000$
Darnell Nurse 3,200,000$ (3)
-Salary Average : 3,200,000$
Roope Hintz 3,150,000$ (1)
-Salary Average : 3,150,000$
Jack Roslovic 2,030,952$ (1)
-Salary Average : 2,030,952$
Ilya Sorokin 2,000,000$ (2)
-Salary Average : 2,000,000$
Jani Hakanpaa 1,500,000$ (3)
-Salary Average : 1,500,000$
Brandon Hagel 1,500,000$ (2)
-Salary Average : 880,833$
Jesse Puljujarvi 1,175,000$ (1)
-Salary Average : 1,175,000$
Total Pro Players20
Salary Commitment
Year 2022 : 81,680,952$
Year 2023 : 61,725,000$
Year 2024 : 53,325,000$
Year 2025 : 36,375,000$
Salary Average Commitment
Year 2022 : 80,211,785$
Year 2023 : 60,255,833$
Year 2024 : 52,475,000$
Year 2025 : 35,525,000$
Salary Cap with 1 Way Contract
Year 2022 : 81,680,952$
Year 2023 : 61,725,000$
Year 2024 : 53,325,000$
Year 2025 : 36,375,000$

Farm Players Salaries

Johannes Kinnvall 150,000$ (3)
Salary Average : 150,000$
Mark Friedman 150,000$ (5)
Salary Average : 150,000$
Lukas Jasek 150,000$ (3)
Salary Average : 150,000$
Taro Hirose 150,000$ (5)
Salary Average : 150,000$
Maxim Mamin 150,000$ (5)
Salary Average : 150,000$
Colton White 150,000$ (3)
Salary Average : 150,000$
Steven Santini 150,000$ (4)
Salary Average : 150,000$
David Cotton 150,000$ (3)
Salary Average : 150,000$
John Lethemon 150,000$ (2)
Salary Average : 150,000$
Riley Barber 147,500$ (2)
Salary Average : 147,500$
Michael Sgarbossa 125,000$ (2)
Salary Average : 125,000$
Fredrik Claesson 111,500$ (2)
Salary Average : 111,500$
Trent Frederic 105,000$ (2)
Salary Average : 92,500$
Scott Wilson 100,000$ (1)
Salary Average : 100,000$
Gabriel Dumont 100,000$ (2)
Salary Average : 100,000$
Patrik Rybar 100,000$ (1)
Salary Average : 100,000$
Logan Shaw 100,000$ (3)
Salary Average : 100,000$
Chris Wagner 100,000$ (1)
Salary Average : 100,000$
Nick DeSimone 100,000$ (1)
Salary Average : 100,000$
Cole Schneider 97,500$ (1)
Salary Average : 97,500$
Niko Mikkola 95,000$ (2)
Salary Average : 95,000$
Tyler Wotherspoon 95,000$ (3)
Salary Average : 95,000$
Dustin Tokarski 95,000$ (2)
Salary Average : 95,000$
Josh Dickinson 92,500$ (1)
Salary Average : 92,500$
Adam Scheel 92,500$ (1)
Salary Average : 92,500$
Nolan Stevens 92,500$ (2)
Salary Average : 92,500$
Brandon Scanlin 92,500$ (1)
Salary Average : 92,500$
Alex Limoges 90,000$ (3)
Salary Average : 90,000$
Robbie Russo 87,500$ (2)
Salary Average : 87,500$
Matt Kiersted 85,875$ (2)
Salary Average : 85,875$
Angus Crookshank 83,833$ (2)
Salary Average : 83,833$
Alex Steeves 83,417$ (2)
Salary Average : 83,417$
Philippe Maillet 80,000$ (2)
Salary Average : 80,000$
Nick Pastujov 75,000$ (1)
Salary Average : 75,000$
Todd Burgess 75,000$ (1)
Salary Average : 75,000$
Nikolas Brouillard 75,000$ (2)
Salary Average : 50,000$
Olivier Leblanc 75,000$ (1)
Salary Average : 50,000$
CJ Suess 75,000$ (1)
Salary Average : 75,000$
Mitchell Stephens 73,750$ (1)
Salary Average : 73,750$
Seth Griffith 70,000$ (1)
Salary Average : 70,000$
A.J. Greer 70,000$ (1)
Salary Average : 70,000$
Total Farm Players41
Salary Commitment
Year 2022 : 4,290,875$
Year 2023 : 3,002,125$
Year 2024 : 1,485,000$
Year 2025 : 600,000$
Salary Average Commitment
Year 2022 : 4,228,375$
Year 2023 : 2,964,625$
Year 2024 : 1,485,000$
Year 2025 : 600,000$

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - 100$ - 5,999 - 99,99%
Level 2: 5000 - 60$ - 4,675 - 93,51%
Level 3: 2000 - 35$ - 2,000 - 100,00%
Level 4: 4000 - 25$ - 3,407 - 85,18%
Luxury : 1000 - 200$ - 990 - 98,96%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,937 - 96,83%
Farm Level 2: 1000 - 15$ - 975 - 97,52%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,071 - 94,84%
Average Income per Game1,541,958$
Year to Date Revenue63,220,275$
Farm
Home Games Left-2
Average Attendance - %2,912 - 97,06%
Average Income per Game103,015$
Year to Date Revenue4,223,598$

Expense

Pro Players Total Salaries66,487,458$
Farm Players Total Salaries413,250$
Coaches Total Salaries2,200,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses72,205,241$
Farm Year To Date Expenses1,388,491$
Pro Salary Cap To Date70,905,205$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(206,029$)
Pro Remaining Season Days0
Pro Expenses Per Days358,664$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days6,948$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap66,487,458$
Estimate Under Maximum Salary Cap of 81,500,000$15,012,542$
Estimate Over Minimum Salary Cap of 60,200,000$ 6,287,458$
Current Bank Account54,285,880$
Projected Bank Account54,079,851$

Pro Players Salaries

Jeff Skinner 9,000,000$ (2)
-Salary Average : 9,000,000$
Oliver Ekman-Larsson 8,250,000$ (3)
-Salary Average : 8,250,000$
Corey Perry 5,500,000$ (3)
-Salary Average : 5,500,000$
Ryan Reaves 5,000,000$ (1)
-Salary Average : 5,000,000$
Kevin Labanc 4,725,000$ (3)
-Salary Average : 4,725,000$
Tyler Ennis 4,500,000$ (4)
-Salary Average : 4,500,000$
Travis Zajac 4,500,000$ (2)
-Salary Average : 4,500,000$
Jonathan Bernier 4,000,000$ (2)
-Salary Average : 4,000,000$
Ryan Dzingel 3,375,000$ (3)
-Salary Average : 3,375,000$
Jack Johnson (Out of Payroll) 3,250,000$ (2)
-Salary Average : 3,250,000$
Antoine Roussel 3,000,000$ (2)
-Salary Average : 3,000,000$
Luke Schenn 3,000,000$ (1)
-Salary Average : 3,000,000$
Cedric Paquette 1,650,000$ (3)
-Salary Average : 1,650,000$
Robert Hagg 1,600,000$ (3)
-Salary Average : 1,600,000$
Cal Foote 925,000$ (1)
-Salary Average : 925,000$
Jamie Drysdale 925,000$ (1)
-Salary Average : 925,000$
Mason McTavish 925,000$ (1)
-Salary Average : 925,000$
Cole Perfetti 894,167$ (3)
-Salary Average : 500,000$
Cam York 880,833$ (2)
-Salary Average : 500,000$
Sam Steel 874,125$ (1)
-Salary Average : 874,125$
Ty Dellandrea 863,333$ (2)
-Salary Average : 894,167$
Kaapo Kahkonen 725,000$ (2)
-Salary Average : 725,000$
Philippe Desrosiers 700,000$ (2)
-Salary Average : 700,000$
Jujhar Khaira 675,000$ (2)
-Salary Average : 675,000$
Total Pro Players24
Salary Commitment
Year 2022 : 69,737,458$
Year 2023 : 58,088,333$
Year 2024 : 30,494,167$
Year 2025 : 4,500,000$
Salary Average Commitment
Year 2022 : 68,993,292$
Year 2023 : 57,344,167$
Year 2024 : 30,100,000$
Year 2025 : 4,500,000$
Salary Cap with 1 Way Contract
Year 2022 : 69,737,458$
Year 2023 : 58,088,333$
Year 2024 : 30,494,167$
Year 2025 : 4,500,000$

Farm Players Salaries

Cameron Morrison 92,500$ (1)
Salary Average : 92,500$
Marco Rossi 89,417$ (1)
Salary Average : 89,417$
Victor Soderstrom 86,333$ (3)
Salary Average : 50,000$
Timothy Gettinger 75,000$ (1)
Salary Average : 75,000$
Darren Archibald 70,000$ (1)
Salary Average : 70,000$
Total Farm Players5
Salary Commitment
Year 2022 : 413,250$
Year 2023 : 86,333$
Year 2024 : 86,333$
Year 2025 : 0$
Salary Average Commitment
Year 2022 : 376,917$
Year 2023 : 50,000$
Year 2024 : 50,000$
Year 2025 : 0$

Oilers

Oilers is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - 100$ - 6,000 - 100,00%
Level 2: 5000 - 60$ - 4,751 - 95,02%
Level 3: 2000 - 35$ - 2,000 - 100,00%
Level 4: 4000 - 25$ - 3,366 - 84,15%
Luxury : 1000 - 200$ - 984 - 98,45%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,955 - 97,76%
Farm Level 2: 1000 - 15$ - 980 - 98,03%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,102 - 95,01%
Average Income per Game1,545,157$
Year to Date Revenue63,351,452$
Farm
Home Games Left-2
Average Attendance - %2,936 - 97,85%
Average Income per Game103,923$
Year to Date Revenue4,260,842$

Expense

Pro Players Total Salaries55,649,201$
Farm Players Total Salaries1,428,251$
Coaches Total Salaries2,332,500$
Luxury Taxe Total0$
Special Salary Cap Value4,000,000$
Pro Year To Date Expenses64,434,113$
Farm Year To Date Expenses2,339,775$
Pro Salary Cap To Date62,834,116$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(207,846$)
Pro Remaining Season Days0
Pro Expenses Per Days302,906$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,433$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap59,649,201$
Estimate Under Maximum Salary Cap of 81,500,000$21,850,799$
Estimate Over Minimum Salary Cap of 60,200,000$ -550,799$
Current Bank Account103,338,079$
Projected Bank Account103,130,233$

Pro Players Salaries

Jesperi Kotkaniemi 6,100,035$ (2)
-Salary Average : 925,000$
Corey Crawford 6,000,000$ (1)
-Salary Average : 6,000,000$
Patric Hornqvist 5,300,000$ (2)
-Salary Average : 5,300,000$
Derick Brassard 5,000,000$ (1)
-Salary Average : 5,000,000$
Andreas Johnsson 3,400,000$ (4)
-Salary Average : 3,400,000$
Oskar Lindblom (Out of Payroll) 3,000,000$ (2)
-Salary Average : 3,000,000$
Robert Thomas 2,800,000$ (1)
-Salary Average : 894,166$
Joonas Korpisalo 2,800,000$ (1)
-Salary Average : 900,000$
Danton Heinen 2,800,000$ (1)
-Salary Average : 2,800,000$
Frank Vatrano 2,533,333$ (4)
-Salary Average : 2,533,333$
Anders Nilsson 2,500,000$ (2)
-Salary Average : 2,500,000$
Devin Shore 2,300,000$ (2)
-Salary Average : 2,300,000$
Yegor Sharangovich 2,000,000$ (2)
-Salary Average : 775,833$
Zack Kassian 1,950,000$ (1)
-Salary Average : 1,950,000$
Juuso Valimaki 1,550,000$ (1)
-Salary Average : 894,166$
Braden Schneider 925,000$ (1)
-Salary Average : 925,000$
Tim Stutzle 925,000$ (1)
-Salary Average : 925,000$
Logan Stanley 900,000$ (2)
-Salary Average : 863,333$
Dylan Cozens 894,167$ (1)
-Salary Average : 894,167$
Noah Dobson 894,167$ (2)
-Salary Average : 894,167$
Ty Smith 863,333$ (1)
-Salary Average : 863,333$
Philip Broberg 863,333$ (2)
-Salary Average : 863,333$
Peyton Krebs 863,333$ (1)
-Salary Average : 863,333$
Lukas Vejdemo 750,000$ (1)
-Salary Average : 792,500$
Alex Nedeljkovic 737,500$ (2)
-Salary Average : 737,500$
Total Pro Players25
Salary Commitment
Year 2022 : 58,649,201$
Year 2023 : 30,528,368$
Year 2024 : 5,933,333$
Year 2025 : 5,933,333$
Salary Average Commitment
Year 2022 : 47,794,164$
Year 2023 : 24,092,499$
Year 2024 : 5,933,333$
Year 2025 : 5,933,333$
Salary Cap with 1 Way Contract
Year 2022 : 58,649,201$
Year 2023 : 30,528,368$
Year 2024 : 5,933,333$
Year 2025 : 5,933,333$

Farm Players Salaries

Brayden Burke 92,500$ (1)
Salary Average : 92,500$
Alex Turcotte 92,500$ (1)
Salary Average : 92,500$
Jacob Perreault 92,500$ (1)
Salary Average : 92,500$
Serron Noel 89,417$ (1)
Salary Average : 69,708$
Kristian Vesalainen 89,417$ (1)
Salary Average : 89,417$
Tobias Bjornfot 89,417$ (1)
Salary Average : 89,417$
Raphael Lavoie 87,000$ (1)
Salary Average : 87,000$
Alec Regula 86,667$ (2)
Salary Average : 86,667$
Nico Daws 85,083$ (1)
Salary Average : 85,083$
Gustav Lindstrom 85,000$ (1)
Salary Average : 77,583$
Michal Teply 82,000$ (2)
Salary Average : 82,583$
Brendan Guhle 80,000$ (1)
Salary Average : 80,000$
Nikita Okhotiuk 78,917$ (2)
Salary Average : 79,500$
Antoine Morand 77,833$ (1)
Salary Average : 77,833$
Evan Fitzpatrick 75,000$ (2)
Salary Average : 77,000$
John Quenneville 75,000$ (2)
Salary Average : 75,000$
Noel Hoefenmayer 70,000$ (1)
Salary Average : 70,000$
Total Farm Players17
Salary Commitment
Year 2022 : 1,428,251$
Year 2023 : 397,584$
Year 2024 : 0$
Year 2025 : 0$
Salary Average Commitment
Year 2022 : 1,404,291$
Year 2023 : 400,750$
Year 2024 : 0$
Year 2025 : 0$

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBB and T Centre
Level 1: 8000 - 100$ - 6,623 - 82,79%
Level 2: 4000 - 60$ - 4,000 - 100,00%
Level 3: 5000 - 35$ - 3,170 - 63,39%
Level 4: 2000 - 25$ - 2,000 - 100,00%
Luxury : 1000 - 200$ - 990 - 99,01%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35$ - 1,937 - 96,87%
Farm Level 2: 1000 - 15$ - 980 - 97,96%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,783 - 83,92%
Average Income per Game1,576,633$
Year to Date Revenue64,641,948$
Farm
Home Games Left-2
Average Attendance - %2,917 - 97,23%
Average Income per Game103,125$
Year to Date Revenue4,228,114$

Expense

Pro Players Total Salaries80,005,000$
Farm Players Total Salaries1,281,083$
Coaches Total Salaries2,100,000$
Luxury Taxe Total0$
Special Salary Cap Value1,452,000$
Pro Year To Date Expenses78,701,715$
Farm Year To Date Expenses2,232,244$
Pro Salary Cap To Date77,501,727$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(206,249$)
Pro Remaining Season Days0
Pro Expenses Per Days429,656$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,540$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap81,457,000$
Estimate Under Maximum Salary Cap of 81,500,000$43,000$
Estimate Over Minimum Salary Cap of 60,200,000$ 21,257,000$
Current Bank Account29,824,041$
Projected Bank Account29,617,792$

Pro Players Salaries

Chris Kreider 6,500,000$ (2)
-Salary Average : 6,500,000$
Erik Johnson 6,000,000$ (1)
-Salary Average : 6,000,000$
Semyon Varlamov 5,900,000$ (2)
-Salary Average : 5,900,000$
Jonathan Huberdeau 5,900,000$ (4)
-Salary Average : 5,900,000$
Ryan Nugent-Hopkins 5,125,000$ (5)
-Salary Average : 6,000,000$
Nick Bonino 5,000,000$ (3)
-Salary Average : 5,000,000$
Jakob Chychrun 4,600,000$ (1)
-Salary Average : 4,600,000$
Tyler Toffoli 4,250,000$ (4)
-Salary Average : 4,250,000$
Jonas Brodin 4,166,667$ (3)
-Salary Average : 4,166,667$
Robert Bortuzzo 4,000,000$ (1)
-Salary Average : 4,000,000$
Matt Murray 3,750,000$ (3)
-Salary Average : 3,750,000$
David Perron 3,750,000$ (1)
-Salary Average : 3,750,000$
Ryan Strome 3,100,000$ (3)
-Salary Average : 3,100,000$
Dylan Strome 3,000,000$ (2)
-Salary Average : 863,333$
Brandon Carlo 2,850,000$ (1)
-Salary Average : 2,850,000$
Derek Ryan 2,300,000$ (2)
-Salary Average : 2,300,000$
Chad Ruhwedel 2,100,000$ (3)
-Salary Average : 2,100,000$
Jordan Martinook 2,000,000$ (1)
-Salary Average : 2,000,000$
Anthony Duclair 1,700,000$ (4)
-Salary Average : 1,700,000$
Brandon Tanev 1,150,000$ (2)
-Salary Average : 1,150,000$
Tobias Rieder 1,000,000$ (3)
-Salary Average : 1,000,000$
Tony DeAngelo 1,000,000$ (5)
-Salary Average : 925,000$
Pierre-Olivier Joseph 863,333$ (2)
-Salary Average : 863,333$
Total Pro Players23
Salary Commitment
Year 2022 : 80,005,000$
Year 2023 : 56,805,000$
Year 2024 : 37,091,667$
Year 2025 : 17,975,000$
Salary Average Commitment
Year 2022 : 78,668,333$
Year 2023 : 55,468,333$
Year 2024 : 37,891,667$
Year 2025 : 18,775,000$
Salary Cap with 1 Way Contract
Year 2022 : 80,005,000$
Year 2023 : 56,805,000$
Year 2024 : 37,091,667$
Year 2025 : 17,975,000$

Farm Players Salaries

Zach Bogosian 130,000$ (3)
Salary Average : 130,000$
Magnus Hellberg 100,000$ (2)
Salary Average : 100,000$
Josh Leivo 100,000$ (4)
Salary Average : 100,000$
Guillaume Brisebois 99,000$ (3)
Salary Average : 99,000$
Jeffrey Truchon-Viel 99,000$ (3)
Salary Average : 99,000$
Kevin Mandolese 97,500$ (1)
Salary Average : 97,500$
Joakim Nygard 92,500$ (1)
Salary Average : 92,500$
Chad Krys 85,333$ (2)
Salary Average : 85,333$
Scott Reedy 84,250$ (1)
Salary Average : 50,000$
Robin Salo 84,250$ (1)
Salary Average : 84,250$
Mason Primeau 82,500$ (1)
Salary Average : 82,500$
Collin Delia 76,750$ (2)
Salary Average : 76,750$
Olli Juolevi 75,000$ (2)
Salary Average : 86,333$
Givani Smith 75,000$ (2)
Salary Average : 71,417$
Total Farm Players14
Salary Commitment
Year 2022 : 1,281,083$
Year 2023 : 840,083$
Year 2024 : 428,000$
Year 2025 : 100,000$
Salary Average Commitment
Year 2022 : 1,254,583$
Year 2023 : 847,833$
Year 2024 : 428,000$
Year 2025 : 100,000$

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - 200$ - 3,167 - 52,78%
Level 2: 5000 - 120$ - 2,398 - 47,95%
Level 3: 2000 - 80$ - 1,536 - 76,79%
Level 4: 4000 - 60$ - 1,671 - 41,79%
Luxury : 1000 - 200$ - 988 - 98,81%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,938 - 96,90%
Farm Level 2: 1000 - 15$ - 977 - 97,72%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %9,760 - 54,22%
Average Income per Game1,677,254$
Year to Date Revenue68,767,400$
Farm
Home Games Left-2
Average Attendance - %2,915 - 97,18%
Average Income per Game103,114$
Year to Date Revenue4,227,681$

Expense

Pro Players Total Salaries78,924,523$
Farm Players Total Salaries1,109,166$
Coaches Total Salaries3,500,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses81,484,533$
Farm Year To Date Expenses2,071,966$
Pro Salary Cap To Date78,984,491$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(206,228$)
Pro Remaining Season Days0
Pro Expenses Per Days430,818$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,160$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap78,924,523$
Estimate Under Maximum Salary Cap of 81,500,000$2,575,477$
Estimate Over Minimum Salary Cap of 60,200,000$ 18,724,523$
Current Bank Account73,901,013$
Projected Bank Account73,694,785$

Pro Players Salaries

Jack Eichel 10,000,000$ (1)
-Salary Average : 10,000,000$
Kyle Connor 7,142,857$ (1)
-Salary Average : 925,000$
Mathew Barzal 7,000,000$ (3)
-Salary Average : 863,333$
Mike Smith 7,000,000$ (2)
-Salary Average : 7,000,000$
Ivan Provorov 6,750,000$ (5)
-Salary Average : 6,750,000$
David Pastrnak 6,666,667$ (5)
-Salary Average : 6,666,666$
Zach Werenski 5,000,000$ (5)
-Salary Average : 5,000,000$
Scott Wedgewood 4,500,000$ (2)
-Salary Average : 4,500,000$
Shayne Gostisbehere 4,500,000$ (2)
-Salary Average : 4,500,000$
Viktor Arvidsson 4,250,000$ (2)
-Salary Average : 4,250,000$
Kasperi Kapanen 3,200,000$ (4)
-Salary Average : 3,200,000$
Henri Jokiharju 2,500,000$ (2)
-Salary Average : 925,000$
Jimmy Vesey 2,275,000$ (2)
-Salary Average : 2,275,000$
Brian Boyle 2,000,000$ (1)
-Salary Average : 2,000,000$
Frans Nielsen 1,499,999$ (3)
-Salary Average : 1,499,999$
Ilya Mikheyev 925,000$ (1)
-Salary Average : 925,000$
Jason Robertson 795,000$ (2)
-Salary Average : 795,000$
Luca Sbisa 750,000$ (3)
-Salary Average : 750,000$
Sean Walker 745,000$ (3)
-Salary Average : 745,000$
William Carrier 725,000$ (1)
-Salary Average : 725,000$
Michael Amadio 700,000$ (1)
-Salary Average : 700,000$
Total Pro Players21
Salary Commitment
Year 2022 : 78,924,523$
Year 2023 : 57,431,666$
Year 2024 : 31,611,666$
Year 2025 : 21,616,667$
Salary Average Commitment
Year 2022 : 64,994,998$
Year 2023 : 49,719,998$
Year 2024 : 25,474,998$
Year 2025 : 21,616,666$
Salary Cap with 1 Way Contract
Year 2022 : 78,924,523$
Year 2023 : 57,431,666$
Year 2024 : 31,611,666$
Year 2025 : 21,616,667$

Farm Players Salaries

Mark Alt 100,000$ (1)
Salary Average : 100,000$
Corban Knight 100,000$ (1)
Salary Average : 100,000$
Hunter Jones 82,583$ (1)
Salary Average : 82,583$
Filip Kral 81,000$ (1)
Salary Average : 81,000$
Jake Elmer 80,917$ (1)
Salary Average : 80,917$
Tyler Tucker 80,833$ (1)
Salary Average : 80,833$
Blade Jenkins 80,333$ (1)
Salary Average : 80,333$
Ben Jones 76,000$ (2)
Salary Average : 76,000$
Beck Malenstyn 75,000$ (2)
Salary Average : 73,667$
Joakim Ryan 72,500$ (2)
Salary Average : 72,500$
Ryan Chyzowski 70,000$ (1)
Salary Average : 70,000$
Kyle Olson 70,000$ (1)
Salary Average : 70,000$
Matt Luff 70,000$ (1)
Salary Average : 70,000$
Jarred Tinordi 70,000$ (1)
Salary Average : 70,000$
Total Farm Players14
Salary Commitment
Year 2022 : 1,109,166$
Year 2023 : 223,500$
Year 2024 : 0$
Year 2025 : 0$
Salary Average Commitment
Year 2022 : 1,107,833$
Year 2023 : 222,167$
Year 2024 : 0$
Year 2025 : 0$

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - 112$ - 5,987 - 99,79%
Level 2: 5000 - 60$ - 4,661 - 93,21%
Level 3: 2000 - 38$ - 2,000 - 100,00%
Level 4: 4000 - 28$ - 3,362 - 84,06%
Luxury : 1000 - 205$ - 984 - 98,43%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,949 - 97,43%
Farm Level 2: 1000 - 15$ - 980 - 97,97%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,995 - 94,41%
Average Income per Game1,612,886$
Year to Date Revenue66,128,311$
Farm
Home Games Left-2
Average Attendance - %2,928 - 97,61%
Average Income per Game103,619$
Year to Date Revenue4,248,381$

Expense

Pro Players Total Salaries78,230,674$
Farm Players Total Salaries2,182,817$
Coaches Total Salaries1,723,500$
Luxury Taxe Total0$
Special Salary Cap Value990,000$
Pro Year To Date Expenses80,053,231$
Farm Year To Date Expenses2,875,710$
Pro Salary Cap To Date79,079,736$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(207,238$)
Pro Remaining Season Days0
Pro Expenses Per Days419,070$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days15,518$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap79,220,674$
Estimate Under Maximum Salary Cap of 81,500,000$2,279,326$
Estimate Over Minimum Salary Cap of 60,200,000$ 19,020,674$
Current Bank Account76,078,777$
Projected Bank Account75,871,539$

Pro Players Salaries

Anze Kopitar 10,000,000$ (1)
-Salary Average : 10,000,000$
Brady Tkachuk 8,330,674$ (1)
-Salary Average : 8,330,674$
Logan Couture 8,000,000$ (4)
-Salary Average : 8,000,000$
Clayton Keller 7,150,000$ (2)
-Salary Average : 7,150,000$
Travis Konecny 5,500,000$ (5)
-Salary Average : 5,500,000$
Colton Parayko 5,500,000$ (2)
-Salary Average : 5,500,000$
Seth Jones 5,400,000$ (5)
-Salary Average : 5,400,000$
Conor Garland 4,950,000$ (3)
-Salary Average : 4,950,000$
Jordan Binnington 4,400,000$ (4)
-Salary Average : 4,400,000$
Roman Josi 4,000,000$ (2)
-Salary Average : 4,000,000$
Derek Forbort 3,000,000$ (1)
-Salary Average : 3,000,000$
Philippe Myers 2,550,000$ (1)
-Salary Average : 2,550,000$
Radek Faksa 2,200,000$ (3)
-Salary Average : 2,200,000$
Johan Larsson 1,550,000$ (3)
-Salary Average : 1,550,000$
Matt Irwin 1,250,000$ (1)
-Salary Average : 1,250,000$
Zach Aston-Reese 1,000,000$ (4)
-Salary Average : 1,000,000$
Elias Pettersson 925,000$ (1)
-Salary Average : 925,000$
Jack Hughes 925,000$ (2)
-Salary Average : 925,000$
Kevin Lankinen 850,000$ (4)
-Salary Average : 850,000$
Mark Jankowski 750,000$ (4)
-Salary Average : 750,000$
Total Pro Players20
Salary Commitment
Year 2022 : 78,230,674$
Year 2023 : 52,175,000$
Year 2024 : 34,600,000$
Year 2025 : 25,900,000$
Salary Average Commitment
Year 2022 : 78,230,674$
Year 2023 : 52,175,000$
Year 2024 : 34,600,000$
Year 2025 : 25,900,000$
Salary Cap with 1 Way Contract
Year 2022 : 78,230,674$
Year 2023 : 52,175,000$
Year 2024 : 34,600,000$
Year 2025 : 25,900,000$

Farm Players Salaries

Tyler Wall 92,500$ (2)
Salary Average : 92,500$
Jeremy Davies 92,500$ (1)
Salary Average : 92,500$
Dylan Holloway 92,500$ (2)
Salary Average : 92,500$
Wade Allison 92,500$ (2)
Salary Average : 50,000$
Rem Pitlick 91,783$ (3)
Salary Average : 50,000$
Michael Del Zotto 90,000$ (1)
Salary Average : 90,000$
Arvid Soderblom 88,375$ (1)
Salary Average : 88,375$
Lias Andersson 87,413$ (1)
Salary Average : 87,413$
Travis Dermott 87,413$ (1)
Salary Average : 87,413$
Simon Holmstrom 86,333$ (2)
Salary Average : 86,333$
Samuel Ersson 85,917$ (2)
Salary Average : 85,917$
Connor Dewar 82,583$ (1)
Salary Average : 82,583$
Alexander Khovanov 81,167$ (2)
Salary Average : 81,167$
Ivan Prosvetov 80,917$ (1)
Salary Average : 80,917$
Matthew Robertson 79,750$ (2)
Salary Average : 79,750$
Ivan Chekhovich 77,667$ (1)
Salary Average : 77,667$
Jake Walman 75,000$ (4)
Salary Average : 50,000$
Frederic Allard 75,000$ (1)
Salary Average : 75,000$
Kieffer Bellows 75,000$ (1)
Salary Average : 50,000$
Dominic Toninato 75,000$ (4)
Salary Average : 75,000$
Filip Chlapik 73,500$ (1)
Salary Average : 73,500$
Tyler Graovac 70,000$ (3)
Salary Average : 70,000$
Kyle Rau 70,000$ (3)
Salary Average : 70,000$
Nikita Jevpalovs 70,000$ (3)
Salary Average : 70,000$
Marcus Hogberg 70,000$ (1)
Salary Average : 70,000$
Adam Helewka 70,000$ (3)
Salary Average : 70,000$
Lukas Parik 70,000$ (2)
Salary Average : 70,000$
Total Farm Players27
Salary Commitment
Year 2022 : 2,182,816$
Year 2023 : 1,202,450$
Year 2024 : 521,783$
Year 2025 : 150,000$
Salary Average Commitment
Year 2022 : 2,048,534$
Year 2023 : 1,093,167$
Year 2024 : 455,000$
Year 2025 : 125,000$

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 115$ - 5,978 - 99,63%
Level 2: 5000 - 75$ - 4,494 - 89,88%
Level 3: 2000 - 45$ - 2,000 - 100,00%
Level 4: 4000 - 32$ - 3,251 - 81,26%
Luxury : 1000 - 220$ - 980 - 98,03%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 40$ - 1,460 - 73,02%
Farm Level 2: 1000 - 25$ - 528 - 52,83%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,702 - 92,79%
Average Income per Game1,792,705$
Year to Date Revenue73,500,917$
Farm
Home Games Left-2
Average Attendance - %1,989 - 66,29%
Average Income per Game89,534$
Year to Date Revenue3,670,875$

Expense

Pro Players Total Salaries79,363,333$
Farm Players Total Salaries1,248,667$
Coaches Total Salaries1,250,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses77,864,687$
Farm Year To Date Expenses1,909,080$
Pro Salary Cap To Date77,214,716$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(179,067$)
Pro Remaining Season Days0
Pro Expenses Per Days423,351$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days9,781$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap79,363,333$
Estimate Under Maximum Salary Cap of 81,500,000$2,136,667$
Estimate Over Minimum Salary Cap of 60,200,000$ 19,163,333$
Current Bank Account59,934,977$
Projected Bank Account59,755,910$

Pro Players Salaries

Nick Leddy 7,000,000$ (3)
-Salary Average : 7,000,000$
Jake Allen 6,800,000$ (3)
-Salary Average : 6,800,000$
Pat Maroon 6,000,000$ (2)
-Salary Average : 6,000,000$
Brandon Dubinsky 6,000,000$ (2)
-Salary Average : 6,000,000$
Nick Foligno 5,500,000$ (1)
-Salary Average : 5,500,000$
Artem Anisimov 5,000,000$ (2)
-Salary Average : 5,000,000$
Olli Maatta 5,000,000$ (4)
-Salary Average : 5,000,000$
Craig Smith 4,250,000$ (2)
-Salary Average : 4,250,000$
Kris Russell 4,000,000$ (2)
-Salary Average : 4,000,000$
Andrew Cogliano 4,000,000$ (1)
-Salary Average : 4,000,000$
Cody Eakin 4,000,000$ (3)
-Salary Average : 4,000,000$
Frederick Gaudreau 4,000,000$ (5)
-Salary Average : 4,000,000$
Casey DeSmith 3,000,000$ (4)
-Salary Average : 3,000,000$
Kyle Clifford 3,000,000$ (3)
-Salary Average : 3,000,000$
Dmitry Kulikov 2,250,000$ (3)
-Salary Average : 4,333,333$
Greg McKegg 2,250,000$ (2)
-Salary Average : 2,250,000$
Connor Carrick 1,500,000$ (1)
-Salary Average : 1,500,000$
Pierre Engvall 1,250,000$ (2)
-Salary Average : 1,250,000$
Jesper Boqvist 925,000$ (1)
-Salary Average : 925,000$
Riley Tufte 925,000$ (2)
-Salary Average : 925,000$
Artem Zub 925,000$ (1)
-Salary Average : 925,000$
Lukas Reichel 925,000$ (1)
-Salary Average : 712,500$
Erik Brannstrom 863,333$ (1)
-Salary Average : 863,333$
Total Pro Players23
Salary Commitment
Year 2022 : 79,363,333$
Year 2023 : 64,725,000$
Year 2024 : 35,050,000$
Year 2025 : 12,000,000$
Salary Average Commitment
Year 2022 : 81,234,166$
Year 2023 : 66,808,333$
Year 2024 : 37,133,333$
Year 2025 : 12,000,000$
Salary Cap with 1 Way Contract
Year 2022 : 79,363,333$
Year 2023 : 64,725,000$
Year 2024 : 35,050,000$
Year 2025 : 12,000,000$

Farm Players Salaries

Edward Pasquale 100,000$ (2)
Salary Average : 100,000$
Marek Mazanec 100,000$ (2)
Salary Average : 100,000$
Harri Sateri 100,000$ (2)
Salary Average : 100,000$
Jordan Schroeder 100,000$ (2)
Salary Average : 100,000$
Alexei Melnichuk 92,500$ (1)
Salary Average : 50,000$
Cole Schwindt 87,000$ (1)
Salary Average : 87,000$
Cameron Hillis 83,833$ (1)
Salary Average : 50,000$
Andrei Altybarmakian 81,750$ (1)
Salary Average : 81,750$
Cale Fleury 77,167$ (1)
Salary Average : 77,167$
Jakub Skarek 76,417$ (2)
Salary Average : 50,000$
Eric Comrie 70,000$ (2)
Salary Average : 70,000$
Dillon Heatherington 70,000$ (1)
Salary Average : 70,000$
Chris Bigras 70,000$ (1)
Salary Average : 70,000$
Maxim Letunov 70,000$ (2)
Salary Average : 70,000$
Dylan McIlrath 70,000$ (1)
Salary Average : 70,000$
Total Farm Players15
Salary Commitment
Year 2022 : 1,248,667$
Year 2023 : 616,417$
Year 2024 : 0$
Year 2025 : 0$
Salary Average Commitment
Year 2022 : 1,145,917$
Year 2023 : 590,000$
Year 2024 : 0$
Year 2025 : 0$

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - 100$ - 6,000 - 100,00%
Level 2: 5000 - 70$ - 4,620 - 92,41%
Level 3: 2000 - 50$ - 2,000 - 100,00%
Level 4: 4000 - 40$ - 2,483 - 62,08%
Luxury : 1000 - 300$ - 640 - 64,05%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 45$ - 1,315 - 65,73%
Farm Level 2: 1000 - 25$ - 529 - 52,93%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,744 - 87,47%
Average Income per Game1,643,624$
Year to Date Revenue67,388,589$
Farm
Home Games Left-2
Average Attendance - %1,844 - 61,46%
Average Income per Game90,484$
Year to Date Revenue3,709,832$

Expense

Pro Players Total Salaries58,661,794$
Farm Players Total Salaries1,608,068$
Coaches Total Salaries1,850,000$
Luxury Taxe Total0$
Special Salary Cap Value5,892,714$
Pro Year To Date Expenses72,131,440$
Farm Year To Date Expenses2,229,913$
Pro Salary Cap To Date70,931,420$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(180,967$)
Pro Remaining Season Days0
Pro Expenses Per Days316,729$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,947$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap64,554,508$
Estimate Under Maximum Salary Cap of 81,500,000$16,945,492$
Estimate Over Minimum Salary Cap of 60,200,000$ 4,354,508$
Current Bank Account33,856,687$
Projected Bank Account33,675,720$

Pro Players Salaries

Zach Parise 7,538,461$ (2)
-Salary Average : 7,538,461$
Brent Seabrook 6,875,000$ (2)
-Salary Average : 6,875,000$
Braden Holtby 6,100,000$ (1)
-Salary Average : 6,100,000$
Bobby Ryan 6,000,000$ (1)
-Salary Average : 6,000,000$
Mike Sislo 5,000,000$ (1)
-Salary Average : 5,000,000$
Devan Dubnyk 4,333,333$ (2)
-Salary Average : 4,333,333$
Marc-Edouard Vlasic 4,250,000$ (1)
-Salary Average : 4,250,000$
Ian Cole 4,250,000$ (1)
-Salary Average : 5,000,000$
Deryk Engelland (Out of Payroll) 3,000,000$ (1)
-Salary Average : 3,000,000$
Blake Comeau 2,400,000$ (3)
-Salary Average : 2,400,000$
Micheal Ferland 2,300,000$ (3)
-Salary Average : 2,300,000$
Janne Kuokkanen 1,825,000$ (1)
-Salary Average : 1,825,000$
Pheonix Copley 1,100,000$ (1)
-Salary Average : 1,100,000$
Saku Maenalanen 925,000$ (1)
-Salary Average : 925,000$
Connor Mackey 912,500$ (3)
-Salary Average : 925,000$
Filip Zadina 894,167$ (1)
-Salary Average : 894,167$
Cody Glass 863,333$ (2)
-Salary Average : 863,333$
Blake Lizotte 800,000$ (2)
-Salary Average : 925,000$
Kevin Bahl 795,000$ (1)
-Salary Average : 795,000$
Alex Galchenyuk 750,000$ (1)
-Salary Average : 4,900,000$
Evgeny Svechnikov 750,000$ (2)
-Salary Average : 874,125$
Total Pro Players21
Salary Commitment
Year 2022 : 61,661,794$
Year 2023 : 26,772,627$
Year 2024 : 5,612,500$
Year 2025 : 0$
Salary Average Commitment
Year 2022 : 66,823,419$
Year 2023 : 27,034,252$
Year 2024 : 5,625,000$
Year 2025 : 0$
Salary Cap with 1 Way Contract
Year 2022 : 61,661,794$
Year 2023 : 26,772,627$
Year 2024 : 5,612,500$
Year 2025 : 0$

Farm Players Salaries

Sven Andrighetto 95,000$ (1)
Salary Average : 95,000$
Shane Bowers 92,500$ (1)
Salary Average : 92,500$
Brandon Biro 92,500$ (2)
Salary Average : 50,000$
Ronnie Attard 88,375$ (2)
Salary Average : 88,375$
Kerby Rychel 86,333$ (1)
Salary Average : 86,333$
Jasper Weatherby 84,250$ (1)
Salary Average : 84,250$
Curtis Douglas 83,750$ (2)
Salary Average : 50,000$
Jacob Ingham 81,833$ (1)
Salary Average : 81,833$
Declan Chisholm 81,500$ (2)
Salary Average : 50,000$
Mikhail Abramov 80,944$ (2)
Salary Average : 80,944$
Joey Keane 80,917$ (2)
Salary Average : 80,917$
Tyler Benson 75,000$ (2)
Salary Average : 80,833$
Nick Wolff 75,000$ (2)
Salary Average : 50,000$
Cameron Hughes 75,000$ (3)
Salary Average : 79,250$
Ben Gleason 75,000$ (2)
Salary Average : 76,167$
Cam Dineen 74,500$ (1)
Salary Average : 74,500$
Dylan Ferguson 73,333$ (2)
Salary Average : 73,333$
Josef Korenar 72,333$ (1)
Salary Average : 72,333$
Robert Trivigno 70,000$ (1)
Salary Average : 70,000$
Jayce Hawryluk 70,000$ (1)
Salary Average : 87,413$
Total Farm Players20
Salary Commitment
Year 2022 : 1,608,068$
Year 2023 : 881,319$
Year 2024 : 75,000$
Year 2025 : 0$
Salary Average Commitment
Year 2022 : 1,503,980$
Year 2023 : 759,819$
Year 2024 : 79,250$
Year 2025 : 0$

Sabres

Sabres is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - 100$ - 5,999 - 99,98%
Level 2: 5000 - 70$ - 4,424 - 88,49%
Level 3: 2000 - 65$ - 1,881 - 94,04%
Level 4: 4000 - 30$ - 3,245 - 81,13%
Luxury : 1000 - 300$ - 624 - 62,42%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 40$ - 1,460 - 73,00%
Farm Level 2: 1000 - 20$ - 658 - 65,82%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,173 - 89,85%
Average Income per Game1,645,551$
Year to Date Revenue67,467,581$
Farm
Home Games Left-2
Average Attendance - %2,118 - 70,60%
Average Income per Game89,453$
Year to Date Revenue3,667,575$

Expense

Pro Players Total Salaries82,192,254$
Farm Players Total Salaries3,151,450$
Coaches Total Salaries2,400,000$
Luxury Taxe Total0$
Special Salary Cap Value1,071,429$
Pro Year To Date Expenses80,939,028$
Farm Year To Date Expenses4,164,159$
Pro Salary Cap To Date79,439,048$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(178,906$)
Pro Remaining Season Days0
Pro Expenses Per Days442,816$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days21,436$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap83,263,683$
Estimate Under Maximum Salary Cap of 81,500,000$-1,763,683$
Estimate Over Minimum Salary Cap of 60,200,000$ 23,063,683$
Current Bank Account70,874,407$
Projected Bank Account70,695,501$

Pro Players Salaries

Alex Ovechkin 9,540,000$ (1)
-Salary Average : 9,540,000$
Aaron Ekblad 7,500,000$ (3)
-Salary Average : 7,500,000$
Evander Kane 7,000,000$ (4)
-Salary Average : 7,000,000$
Cam Fowler 6,500,000$ (3)
-Salary Average : 6,500,000$
Nathan MacKinnon 6,300,000$ (1)
-Salary Average : 6,300,000$
Dylan Larkin 6,100,000$ (5)
-Salary Average : 6,100,000$
Esa Lindell 5,800,000$ (5)
-Salary Average : 2,200,000$
Dougie Hamilton 5,750,000$ (2)
-Salary Average : 5,750,000$
Sam Bennett 4,425,000$ (2)
-Salary Average : 2,550,000$
Travis Hamonic 3,857,143$ (3)
-Salary Average : 3,857,143$
Rickard Rakell 3,789,444$ (4)
-Salary Average : 3,789,444$
Ryan Getzlaf 3,000,000$ (1)
-Salary Average : 3,000,000$
Alex Wennberg 2,250,000$ (4)
-Salary Average : 2,250,000$
Tuukka Rask 2,000,000$ (1)
-Salary Average : 2,000,000$
Steven Kampfer 1,499,000$ (4)
-Salary Average : 1,499,000$
Troy Terry 1,450,000$ (1)
-Salary Average : 1,450,000$
Joe Thornton 1,200,000$ (4)
-Salary Average : 1,200,000$
Tyler Motte 1,000,000$ (1)
-Salary Average : 1,000,000$
Lucas Raymond 925,000$ (2)
-Salary Average : 783,333$
Quinn Hughes 916,667$ (1)
-Salary Average : 916,667$
Tristan Jarry 700,000$ (3)
-Salary Average : 700,000$
Pavel Francouz 690,000$ (1)
-Salary Average : 690,000$
Total Pro Players22
Salary Commitment
Year 2022 : 82,192,254$
Year 2023 : 57,295,587$
Year 2024 : 46,195,587$
Year 2025 : 27,638,444$
Salary Average Commitment
Year 2022 : 76,575,587$
Year 2023 : 51,678,920$
Year 2024 : 42,595,587$
Year 2025 : 24,038,444$
Salary Cap with 1 Way Contract
Year 2022 : 82,192,254$
Year 2023 : 57,295,587$
Year 2024 : 46,195,587$
Year 2025 : 27,638,444$

Farm Players Salaries

Anders Bjork 150,000$ (5)
Salary Average : 150,000$
Danny O'Regan 150,000$ (5)
Salary Average : 150,000$
Noah Juulsen 150,000$ (5)
Salary Average : 150,000$
Brendan Gaunce 150,000$ (5)
Salary Average : 150,000$
Glenn Gawdin 150,000$ (5)
Salary Average : 150,000$
Alex Stalock 150,000$ (3)
Salary Average : 150,000$
Loui Eriksson 150,000$ (3)
Salary Average : 150,000$
Trevor Lewis 149,900$ (4)
Salary Average : 149,900$
Matt Read 120,000$ (2)
Salary Average : 120,000$
David Backes 100,000$ (4)
Salary Average : 100,000$
Andrej Sekera 100,000$ (2)
Salary Average : 100,000$
Mike Vecchione 100,000$ (4)
Salary Average : 100,000$
Josh Dunne 92,500$ (2)
Salary Average : 50,000$
Patrick Khodorenko 92,500$ (1)
Salary Average : 50,000$
Justus Annunen 88,383$ (1)
Salary Average : 50,000$
Marc McLaughlin 88,375$ (1)
Salary Average : 69,188$
Helge Grans 87,000$ (2)
Salary Average : 87,000$
Chase Pearson 85,875$ (1)
Salary Average : 85,875$
Timur Ibragimov 81,333$ (2)
Salary Average : 70,889$
Mikhail Maltsev 80,917$ (2)
Salary Average : 80,917$
Jonathan Ericsson 80,000$ (1)
Salary Average : 80,000$
Brett Lernout 80,000$ (1)
Salary Average : 80,000$
Alexandre Alain 80,000$ (3)
Salary Average : 80,000$
Alex Broadhurst 80,000$ (2)
Salary Average : 80,000$
Nicholas Robertson 79,667$ (2)
Salary Average : 82,167$
Joseph Duszak 75,000$ (4)
Salary Average : 75,000$
Chase De Leo 75,000$ (4)
Salary Average : 75,000$
Chase Priskie 75,000$ (4)
Salary Average : 50,000$
Justin Kirkland 70,000$ (3)
Salary Average : 70,000$
Brian Pinho 70,000$ (3)
Salary Average : 70,000$
Joseph Gambardella 70,000$ (3)
Salary Average : 70,000$
Total Farm Players31
Salary Commitment
Year 2022 : 3,151,450$
Year 2023 : 2,636,317$
Year 2024 : 1,914,900$
Year 2025 : 1,324,900$
Salary Average Commitment
Year 2022 : 2,975,936$
Year 2023 : 2,560,873$
Year 2024 : 1,889,900$
Year 2025 : 1,299,900$

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - 110$ - 5,994 - 99,90%
Level 2: 5000 - 65$ - 4,619 - 92,38%
Level 3: 2000 - 50$ - 2,000 - 100,00%
Level 4: 4000 - 42$ - 2,352 - 58,80%
Luxury : 1000 - 200$ - 982 - 98,23%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 20$ - 2,000 - 100,00%
Farm Level 2: 1000 - 10$ - 999 - 99,92%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,947 - 88,60%
Average Income per Game1,693,528$
Year to Date Revenue69,434,629$
Farm
Home Games Left-2
Average Attendance - %2,999 - 99,97%
Average Income per Game62,490$
Year to Date Revenue2,562,088$

Expense

Pro Players Total Salaries64,155,834$
Farm Players Total Salaries816,917$
Coaches Total Salaries2,000,000$
Luxury Taxe Total0$
Special Salary Cap Value12,128,536$
Pro Year To Date Expenses73,551,372$
Farm Year To Date Expenses1,442,177$
Pro Salary Cap To Date72,301,335$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(124,980$)
Pro Remaining Season Days0
Pro Expenses Per Days346,063$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days8,291$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap76,284,370$
Estimate Under Maximum Salary Cap of 81,500,000$5,215,630$
Estimate Over Minimum Salary Cap of 60,200,000$ 16,084,370$
Current Bank Account94,019,478$
Projected Bank Account93,894,498$

Pro Players Salaries

Duncan Keith 12,000,000$ (1)
-Salary Average : 12,000,000$
Miro Heiskanen 8,450,000$ (2)
-Salary Average : 500,000$
Alexander Radulov 6,250,000$ (4)
-Salary Average : 6,250,000$
Drake Batherson 4,975,000$ (5)
-Salary Average : 736,666$
Christian Dvorak 4,450,000$ (1)
-Salary Average : 4,450,000$
Filip Hronek 4,400,000$ (2)
-Salary Average : 4,400,000$
Ryan Graves 4,000,001$ (1)
-Salary Average : 4,000,001$
Jake DeBrusk 3,675,000$ (3)
-Salary Average : 863,333$
Mackenzie Blackwood 2,800,000$ (4)
-Salary Average : 2,800,000$
Justin Braun 1,800,000$ (1)
-Salary Average : 1,800,000$
Ryan Bednard 1,500,000$ (3)
-Salary Average : 1,500,000$
Greg Pateryn 1,000,000$ (4)
-Salary Average : 1,000,000$
James Neal 1,000,000$ (2)
-Salary Average : 1,000,000$
Curtis McElhinney 1,000,000$ (2)
-Salary Average : 1,000,000$
Alexis Lafreniere 925,000$ (1)
-Salary Average : 925,000$
Trevor Zegras 925,000$ (2)
-Salary Average : 500,000$
Matty Beniers 897,500$ (2)
-Salary Average : 500,000$
Gabriel Vilardi 894,167$ (2)
-Salary Average : 894,167$
Moritz Seider 863,333$ (2)
-Salary Average : 925,000$
Michael McLeod 863,333$ (1)
-Salary Average : 863,333$
Ryan Poehling 750,000$ (1)
-Salary Average : 925,000$
Mathieu Joseph 737,500$ (1)
-Salary Average : 738,000$
Total Pro Players22
Salary Commitment
Year 2022 : 64,155,834$
Year 2023 : 38,630,000$
Year 2024 : 20,200,000$
Year 2025 : 15,025,000$
Salary Average Commitment
Year 2022 : 48,570,500$
Year 2023 : 22,869,166$
Year 2024 : 13,149,999$
Year 2025 : 10,786,666$
Salary Cap with 1 Way Contract
Year 2022 : 64,155,834$
Year 2023 : 38,630,000$
Year 2024 : 20,200,000$
Year 2025 : 15,025,000$

Farm Players Salaries

Mathieu Perreault 140,000$ (3)
Salary Average : 140,000$
Henrik Borgstrom 130,000$ (5)
Salary Average : 130,000$
Anton Lindholm 120,000$ (1)
Salary Average : 120,000$
Daniel Carr 100,000$ (2)
Salary Average : 100,000$
Jack Drury 92,500$ (1)
Salary Average : 92,500$
Quinton Byfield 89,417$ (3)
Salary Average : 50,000$
Garrett Pilon 75,000$ (2)
Salary Average : 75,000$
Samuel Morin 70,000$ (2)
Salary Average : 70,000$
Total Farm Players8
Salary Commitment
Year 2022 : 816,917$
Year 2023 : 604,417$
Year 2024 : 359,417$
Year 2025 : 130,000$
Salary Average Commitment
Year 2022 : 777,500$
Year 2023 : 565,000$
Year 2024 : 320,000$
Year 2025 : 130,000$

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Centre
Level 1: 7700 - 100$ - 6,600 - 85,71%
Level 2: 4100 - 60$ - 4,100 - 100,00%
Level 3: 4750 - 45$ - 2,948 - 62,06%
Level 4: 2050 - 35$ - 2,050 - 100,00%
Luxury : 1400 - 175$ - 1,043 - 74,48%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35$ - 1,955 - 97,76%
Farm Level 2: 1000 - 15$ - 975 - 97,51%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,740 - 83,70%
Average Income per Game1,616,077$
Year to Date Revenue66,259,167$
Farm
Home Games Left-2
Average Attendance - %2,930 - 97,68%
Average Income per Game103,825$
Year to Date Revenue4,256,843$

Expense

Pro Players Total Salaries75,736,794$
Farm Players Total Salaries1,914,472$
Coaches Total Salaries2,400,000$
Luxury Taxe Total0$
Special Salary Cap Value1,384,603$
Pro Year To Date Expenses78,064,915$
Farm Year To Date Expenses2,954,697$
Pro Salary Cap To Date76,864,953$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(207,651$)
Pro Remaining Season Days0
Pro Expenses Per Days407,073$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days16,479$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap77,121,397$
Estimate Under Maximum Salary Cap of 81,500,000$4,378,603$
Estimate Over Minimum Salary Cap of 60,200,000$ 16,921,397$
Current Bank Account27,759,580$
Projected Bank Account27,551,929$

Pro Players Salaries

Tyler Seguin 9,850,000$ (5)
-Salary Average : 5,750,000$
Ryan Suter 7,538,461$ (2)
-Salary Average : 7,538,461$
Josh Bailey 6,000,000$ (3)
-Salary Average : 6,000,000$
Jaden Schwartz 5,350,000$ (1)
-Salary Average : 5,350,000$
Tomas Tatar 5,300,000$ (1)
-Salary Average : 5,300,000$
Charlie Coyle 5,250,000$ (4)
-Salary Average : 5,250,000$
Brenden Dillon 5,000,000$ (2)
-Salary Average : 5,000,000$
Mikhail Sergachev 4,800,000$ (2)
-Salary Average : 894,166$
Dylan DeMelo 4,000,000$ (4)
-Salary Average : 4,000,000$
Tanner Pearson 3,750,000$ (3)
-Salary Average : 3,750,000$
Miles Wood 2,750,000$ (2)
-Salary Average : 2,750,000$
Markus Nutivaara 2,700,000$ (1)
-Salary Average : 2,700,000$
Nate Schmidt 2,225,000$ (2)
-Salary Average : 2,225,000$
Riley Sheahan 2,100,000$ (1)
-Salary Average : 2,100,000$
Juuse Saros 1,500,000$ (2)
-Salary Average : 1,500,000$
Brett Connolly 1,500,000$ (1)
-Salary Average : 1,500,000$
Michael Rasmussen 1,460,000$ (2)
-Salary Average : 894,166$
Ross Colton 1,125,000$ (4)
-Salary Average : 700,000$
Alexander Barabanov 1,000,000$ (3)
-Salary Average : 925,000$
Dominik Kubalik 925,000$ (1)
-Salary Average : 925,000$
Timothy Liljegren 863,333$ (1)
-Salary Average : 863,333$
Stuart Skinner 750,000$ (2)
-Salary Average : 784,166$
Total Pro Players22
Salary Commitment
Year 2022 : 75,736,794$
Year 2023 : 56,998,461$
Year 2024 : 30,975,000$
Year 2025 : 20,225,000$
Salary Average Commitment
Year 2022 : 66,699,292$
Year 2023 : 47,960,959$
Year 2024 : 26,375,000$
Year 2025 : 15,700,000$
Salary Cap with 1 Way Contract
Year 2022 : 75,736,794$
Year 2023 : 56,998,461$
Year 2024 : 30,975,000$
Year 2025 : 20,225,000$

Farm Players Salaries

Joel Kiviranta 105,000$ (1)
Salary Average : 105,000$
Dale Weise 100,000$ (1)
Salary Average : 100,000$
Mads Sogaard 92,500$ (1)
Salary Average : 50,000$
Drew O'Connor 92,500$ (1)
Salary Average : 92,500$
Nils Lundkvist 92,500$ (2)
Salary Average : 78,333$
Tanner Laczynski 92,500$ (1)
Salary Average : 50,000$
Drake Caggiula 90,000$ (2)
Salary Average : 90,000$
Klim Kostin 86,333$ (1)
Salary Average : 86,333$
Hugo Alnefelt 85,083$ (1)
Salary Average : 50,000$
Ryan McLeod 83,417$ (2)
Salary Average : 83,417$
Benoit-Olivier Groulx 82,250$ (1)
Salary Average : 50,000$
Wyatte Wylie 82,083$ (1)
Salary Average : 50,000$
Markus Niemelainen 81,750$ (1)
Salary Average : 50,000$
David Gustafsson 81,750$ (1)
Salary Average : 81,750$
Kristians Rubins 78,500$ (1)
Salary Average : 78,500$
Olle Eriksson Ek 77,389$ (1)
Salary Average : 50,000$
Jake McGrew 77,333$ (1)
Salary Average : 50,000$
Jack Studnicka 76,917$ (1)
Salary Average : 76,917$
Semyon Der-Arguchintsev 76,667$ (1)
Salary Average : 76,667$
Adam Brooks 72,500$ (1)
Salary Average : 72,500$
Keegan Kolesar 72,500$ (3)
Salary Average : 70,250$
Adam Clendening 70,000$ (2)
Salary Average : 70,000$
Hubert Labrie 65,000$ (1)
Salary Average : 65,000$
Total Farm Players23
Salary Commitment
Year 2022 : 1,914,472$
Year 2023 : 408,417$
Year 2024 : 72,500$
Year 2025 : 0$
Salary Average Commitment
Year 2022 : 1,627,167$
Year 2023 : 392,000$
Year 2024 : 70,250$
Year 2025 : 0$

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - 100$ - 5,999 - 99,98%
Level 2: 5000 - 60$ - 4,647 - 92,95%
Level 3: 2000 - 35$ - 2,000 - 100,00%
Level 4: 4000 - 25$ - 3,389 - 84,71%
Luxury : 1000 - 200$ - 981 - 98,14%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,960 - 97,98%
Farm Level 2: 1000 - 15$ - 976 - 97,59%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,016 - 94,53%
Average Income per Game1,537,128$
Year to Date Revenue63,022,265$
Farm
Home Games Left-2
Average Attendance - %2,935 - 97,85%
Average Income per Game104,028$
Year to Date Revenue4,265,162$

Expense

Pro Players Total Salaries68,486,681$
Farm Players Total Salaries1,582,500$
Coaches Total Salaries2,400,000$
Luxury Taxe Total0$
Special Salary Cap Value2,314,103$
Pro Year To Date Expenses68,382,471$
Farm Year To Date Expenses2,540,603$
Pro Salary Cap To Date66,882,439$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(208,057$)
Pro Remaining Season Days0
Pro Expenses Per Days370,300$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days13,135$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap70,800,784$
Estimate Under Maximum Salary Cap of 81,500,000$10,699,216$
Estimate Over Minimum Salary Cap of 60,200,000$ 10,600,784$
Current Bank Account11,656,489$
Projected Bank Account11,448,432$

Pro Players Salaries

P.K. Subban 9,000,000$ (2)
-Salary Average : 9,000,000$
Brendan Smith 6,350,000$ (2)
-Salary Average : 6,350,000$
Kyle Okposo 6,000,000$ (1)
-Salary Average : 6,000,000$
Nino Niederreiter 5,250,000$ (2)
-Salary Average : 5,250,000$
David Savard 4,250,000$ (3)
-Salary Average : 4,250,000$
Antti Raanta 4,250,000$ (2)
-Salary Average : 4,250,000$
Derek Grant 3,750,000$ (4)
-Salary Average : 3,750,000$
Chris Tierney 3,500,000$ (1)
-Salary Average : 3,500,000$
David Kampf 3,500,000$ (3)
-Salary Average : 3,500,000$
Calle Jarnkrok 3,000,000$ (4)
-Salary Average : 3,000,000$
Mike Reilly 3,000,000$ (5)
-Salary Average : 725,000$
Richard Panik 3,000,000$ (2)
-Salary Average : 3,000,000$
Vladislav Namestnikov 2,000,000$ (5)
-Salary Average : 1,937,500$
Jason Dickinson 1,500,000$ (1)
-Salary Average : 1,500,000$
Mirco Mueller 1,400,000$ (3)
-Salary Average : 1,400,000$
Jacob Larsson 1,200,000$ (1)
-Salary Average : 1,200,000$
Martin Frk 1,000,000$ (2)
-Salary Average : 500,000$
Slater Koekkoek 925,000$ (3)
-Salary Average : 925,000$
Eric Robinson 877,000$ (3)
-Salary Average : 877,000$
Kevin Stenlund 874,125$ (1)
-Salary Average : 874,125$
Caleb Jones 850,000$ (1)
-Salary Average : 850,000$
Joel Hofer 795,000$ (2)
-Salary Average : 809,166$
Nicolas Meloche 750,000$ (2)
-Salary Average : 853,333$
Jon Gillies 750,000$ (1)
-Salary Average : 750,000$
Dylan Coghlan 715,556$ (1)
-Salary Average : 715,556$
Total Pro Players25
Salary Commitment
Year 2022 : 68,486,681$
Year 2023 : 53,097,000$
Year 2024 : 22,702,000$
Year 2025 : 11,750,000$
Salary Average Commitment
Year 2022 : 65,766,680$
Year 2023 : 50,376,999$
Year 2024 : 20,364,500$
Year 2025 : 9,412,500$
Salary Cap with 1 Way Contract
Year 2022 : 68,486,681$
Year 2023 : 53,097,000$
Year 2024 : 22,702,000$
Year 2025 : 11,750,000$

Farm Players Salaries

Yegor Chinahkov 92,500$ (1)
Salary Average : 92,500$
Tyler Madden 92,500$ (2)
Salary Average : 92,500$
Vitali Kravtsov 92,500$ (1)
Salary Average : 92,500$
Jackson Cates 92,500$ (1)
Salary Average : 92,500$
Adam Beckman 89,417$ (1)
Salary Average : 89,417$
Simon Lundmark 85,083$ (1)
Salary Average : 85,083$
Samuel Bolduc 84,250$ (2)
Salary Average : 84,250$
Egor Afanasyev 78,917$ (1)
Salary Average : 78,917$
Ostap Safin 77,500$ (1)
Salary Average : 77,500$
Paul Cotter 76,000$ (2)
Salary Average : 77,000$
Joey Anderson 75,000$ (1)
Salary Average : 75,000$
Ivan Lodnia 74,750$ (1)
Salary Average : 74,750$
Keaton Middleton 74,250$ (1)
Salary Average : 74,250$
Nicholas Caamano 73,833$ (1)
Salary Average : 73,833$
Austin Strand 73,500$ (1)
Salary Average : 73,500$
Callum Booth 70,000$ (1)
Salary Average : 70,000$
Ethan Keppen 70,000$ (1)
Salary Average : 70,000$
Max Zimmer 70,000$ (1)
Salary Average : 70,000$
Drew Helleson 70,000$ (1)
Salary Average : 70,000$
Michael McNiven 70,000$ (1)
Salary Average : 70,000$
Total Farm Players20
Salary Commitment
Year 2022 : 1,582,500$
Year 2023 : 252,750$
Year 2024 : 0$
Year 2025 : 0$
Salary Average Commitment
Year 2022 : 1,583,500$
Year 2023 : 253,750$
Year 2024 : 0$
Year 2025 : 0$

Wild

Wild is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 105$ - 5,998 - 99,96%
Level 2: 5000 - 65$ - 4,563 - 91,26%
Level 3: 2000 - 40$ - 2,000 - 100,00%
Level 4: 4000 - 23$ - 3,456 - 86,40%
Luxury : 1000 - 225$ - 975 - 97,54%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,933 - 96,65%
Farm Level 2: 1000 - 15$ - 977 - 97,69%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,992 - 94,40%
Average Income per Game1,631,642$
Year to Date Revenue66,897,331$
Farm
Home Games Left-2
Average Attendance - %2,910 - 97,00%
Average Income per Game102,889$
Year to Date Revenue4,218,468$

Expense

Pro Players Total Salaries87,650,000$
Farm Players Total Salaries2,438,042$
Coaches Total Salaries4,300,000$
Luxury Taxe Total0$
Special Salary Cap Value(5,913,000$)
Pro Year To Date Expenses83,782,869$
Farm Year To Date Expenses4,562,560$
Pro Salary Cap To Date81,482,833$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue(205,779$)
Pro Remaining Season Days0
Pro Expenses Per Days475,926$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days23,482$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap81,737,000$
Estimate Under Maximum Salary Cap of 81,500,000$-237,000$
Estimate Over Minimum Salary Cap of 60,200,000$ 21,537,000$
Current Bank Account55,519,848$
Projected Bank Account55,314,069$

Pro Players Salaries

Mikko Rantanen 9,250,000$ (1)
-Salary Average : 9,250,000$
Brent Burns 8,000,000$ (2)
-Salary Average : 8,000,000$
Matt Duchene 8,000,000$ (3)
-Salary Average : 8,000,000$
Patrik Laine 6,750,000$ (1)
-Salary Average : 6,750,000$
Josh Morrissey 6,250,000$ (2)
-Salary Average : 6,250,000$
Aleksander Barkov 5,900,000$ (5)
-Salary Average : 500,000$
Adam Pelech 5,750,000$ (5)
-Salary Average : 5,750,000$
William Karlsson 5,250,000$ (2)
-Salary Average : 5,250,000$
J.T. Miller 5,250,000$ (3)
-Salary Average : 5,250,000$
Andre Burakovsky 4,900,000$ (4)
-Salary Average : 4,900,000$
Jacob Markstrom 3,666,667$ (3)
-Salary Average : 3,666,667$
Alexander Kerfoot 3,500,000$ (5)
-Salary Average : 3,500,000$
Neal Pionk 3,000,000$ (3)
-Salary Average : 3,000,000$
Andrew Copp 2,500,000$ (1)
-Salary Average : 2,500,000$
James Reimer 2,250,000$ (4)
-Salary Average : 4,000,000$
Mattias Janmark 2,250,000$ (4)
-Salary Average : 2,250,000$
Jake McCabe 1,600,000$ (1)
-Salary Average : 1,600,000$
Nick Paul 1,350,000$ (4)
-Salary Average : 1,350,000$
Tanner Jeannot 800,000$ (3)
-Salary Average : 713,333$
Alexandre Carrier 733,333$ (5)
-Salary Average : 688,333$
Michael McCarron 700,000$ (2)
-Salary Average : 700,000$
Total Pro Players21
Salary Commitment
Year 2022 : 87,650,000$
Year 2023 : 67,550,000$
Year 2024 : 47,350,000$
Year 2025 : 26,633,333$
Salary Average Commitment
Year 2022 : 83,868,333$
Year 2023 : 63,768,333$
Year 2024 : 43,568,333$
Year 2025 : 22,938,333$
Salary Cap with 1 Way Contract
Year 2022 : 87,650,000$
Year 2023 : 67,550,000$
Year 2024 : 47,350,000$
Year 2025 : 26,633,333$

Farm Players Salaries

Dylan Gambrell 110,000$ (4)
Salary Average : 70,000$
Austin Czarnik 100,000$ (1)
Salary Average : 100,000$
Madison Bowey 100,000$ (1)
Salary Average : 100,000$
Stefan Noesen 92,500$ (3)
Salary Average : 92,500$
Justin Richards 92,500$ (1)
Salary Average : 92,500$
Michael Chaput 90,000$ (2)
Salary Average : 90,000$
Reese Johnson 88,083$ (1)
Salary Average : 88,083$
Isaak Phillips 85,917$ (1)
Salary Average : 85,917$
J-F Berube 85,000$ (2)
Salary Average : 85,000$
Jesper Froden 85,000$ (3)
Salary Average : 85,000$
Calvin Thurkauf 85,000$ (3)
Salary Average : 85,000$
Nick Lappin 84,200$ (1)
Salary Average : 84,200$
Dustin Wolf 81,333$ (1)
Salary Average : 81,333$
Pontus Aberg 80,000$ (2)
Salary Average : 80,000$
Ville Meskanen 80,000$ (2)
Salary Average : 80,000$
Alex Barre-Boulet 75,926$ (1)
Salary Average : 75,926$
Ty Ronning 75,083$ (1)
Salary Average : 75,083$
Alexandre Fortin 75,000$ (3)
Salary Average : 75,000$
Radim Zohorna 75,000$ (2)
Salary Average : 79,250$
Josh Jacobs 75,000$ (3)
Salary Average : 75,000$
Dysin Mayo 75,000$ (2)
Salary Average : 71,500$
Dominic Turgeon 75,000$ (2)
Salary Average : 75,000$
Bokondji Imama 75,000$ (3)
Salary Average : 75,000$
Louie Belpedio 75,000$ (2)
Salary Average : 50,000$
Sam Anas 72,500$ (2)
Salary Average : 72,500$
Ken Appleby 72,500$ (2)
Salary Average : 72,500$
Patrick Russell 70,000$ (2)
Salary Average : 70,000$
Frederik Gauthier 70,000$ (1)
Salary Average : 70,000$
Danick Martel 70,000$ (1)
Salary Average : 70,000$
Radim Simek 67,500$ (3)
Salary Average : 67,500$
Jens Looke 0$ (0)
Salary Average : 0$
Total Farm Players31
Salary Commitment
Year 2022 : 2,438,042$
Year 2023 : 1,515,000$
Year 2024 : 665,000$
Year 2025 : 110,000$
Salary Average Commitment
Year 2022 : 2,373,792$
Year 2023 : 1,450,750$
Year 2024 : 625,000$
Year 2025 : 70,000$

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
60,200,000$

Pro Players

Farm Players

Total Players

Avalanche 26,449,568$ 76,491,310$ 5,008,690$ 16,291,310$ 231538
Blackhawks 108,273,422$ 65,475,092$ 16,024,908$ 5,275,092$ 242751
Blue Jackets 10,935,143$ 74,927,896$ 6,572,104$ 14,727,896$ 232447
Blues 71,417,125$ 73,315,226$ 8,184,774$ 13,115,226$ 221638
Bruins 81,342,330$ 73,944,166$ 7,555,834$ 13,744,166$ 231033
Canadiens 21,166,501$ 78,700,833$ 2,799,167$ 18,500,833$ 242549
Canucks 28,229,280$ 70,050,000$ 11,450,000$ 9,850,000$ 232548
Capitals 45,675,449$ 80,257,833$ 1,242,167$ 20,057,833$ 213152
Coyotes 20,306,201$ 76,464,333$ 5,035,667$ 16,264,333$ 214465
Devils 37,882,500$ 78,511,758$ 2,988,242$ 18,311,758$ 201333
Ducks 88,928,421$ 81,404,791$ 95,209$ 21,204,791$ 222648
Flames 56,858,785$ 81,335,833$ 164,167$ 21,135,833$ 222143
Flyers 15,374,541$ 79,045,833$ 2,454,167$ 18,845,833$ 213253
Golden Knights 27,866,498$ 77,458,614$ 4,041,386$ 17,258,614$ 234669
Hurricanes 54,074,156$ 70,951,332$ 10,548,668$ 10,751,332$ 213354
Islanders 15,872,955$ 81,351,916$ 148,084$ 21,151,916$ 204161
Jets 22,685,154$ 76,998,569$ 4,501,431$ 16,798,569$ 203656
Kings 19,458,101$ 81,098,144$ 401,856$ 20,898,144$ 202747
Kraken 47,935,359$ 64,320,234$ 17,179,766$ 4,120,234$ 222345
Lightning 73,469,493$ 81,680,952$ -180,952$ 21,480,952$ 204161
Maple Leafs 54,285,880$ 66,487,458$ 15,012,542$ 6,287,458$ 24529
Oilers 103,338,079$ 59,649,201$ 21,850,799$ -550,799$ 251742
Panthers 29,824,041$ 81,457,000$ 43,000$ 21,257,000$ 231437
Penguins 73,901,013$ 78,924,523$ 2,575,477$ 18,724,523$ 211435
Predators 76,078,777$ 79,220,674$ 2,279,326$ 19,020,674$ 202747
Rangers 59,934,977$ 79,363,333$ 2,136,667$ 19,163,333$ 231538
Red Wings 33,856,687$ 64,554,508$ 16,945,492$ 4,354,508$ 212041
Sabres 70,874,407$ 83,263,683$ -1,763,683$ 23,063,683$ 223153
Senators 94,019,478$ 76,284,370$ 5,215,630$ 16,084,370$ 22830
Sharks 27,759,580$ 77,121,397$ 4,378,603$ 16,921,397$ 222345
Stars 11,656,489$ 70,800,784$ 10,699,216$ 10,600,784$ 252045
Wild 55,519,848$ 81,737,000$ -237,000$ 21,537,000$ 213152