Team Finance for LIGUE SIMULE DES MORDUS DE HOCKEY

Update - 27 avril 2026 at 18:34

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6667 - $160 - 4,091 - 61,37%
Level 2: 5556 - $130 - 2,829 - 50,91%
Level 3: 2222 - $80 - 1,182 - 53,18%
Level 4: 4444 - $70 - 2,154 - 48,48%
Luxury : 1111 - $300 - 688 - 61,90%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1,559 - 77,95%
Farm Level 2: 1000 - $15 - 932 - 93,22%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %10,944 - 54,72%
Average Income per Game$2,174,609
Year to Date Revenue$89,158,968
Farm
Home Games Left0
Average Attendance - %2,491 - 83,04%
Average Income per Game$85,683
Year to Date Revenue$3,513,017

Expense

Pro Players Total Salaries$72,669,881
Farm Players Total Salaries$1,035,625
Coaches Total Salaries$4,150,000
Luxury Taxe Total$0
Special Salary Cap Value$4,837,500
Pro Year To Date Expenses$77,967,445
Farm Year To Date Expenses$1,664,035
Pro Salary Cap To Date$74,197,717
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$400,894
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,872
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$77,507,381
Estimate Under Maximum Salary Cap of $82,500,000$4,992,619
Estimate Over Minimum Salary Cap of $61,200,000 $16,307,381
Current Bank Account$81,724,089
Projected Bank Account$81,724,089

Pro Players Salaries

Adam Fox $9,500,000 (2)
Brady Tkachuk $8,205,714 (4)
Andrei Svechnikov $7,750,000 (4)
Cam Fowler $6,500,000 (4)
Jonas Brodin $6,000,000 (3)
Nick Bonino $5,500,000 (3)
Bo Horvat $5,500,000 (5)
Jake Oettinger $4,100,000 (3)
Tuukka Rask $4,000,000 (3)
Jordan Kyrou $2,800,000 (2)
Tanner Pearson $2,300,000 (4)
Nikita Zaitsev $2,000,000 (4)
Matt Nieto $1,975,000 (1)
David Savard $1,500,000 (3)
Josh Norris $925,000 (1)
Matty Beniers $925,000 (3)
Alexander Romanov $894,167 (2)
Jason Robertson $795,000 (1)
Nicolas Roy $750,000 (2)
Brian Boyle $750,000 (1)
Total Pro Players20
Salary Commitment
Year 2022 : $72,669,881
Year 2023 : $77,724,881
Year 2024 : $63,780,714
Year 2025 : $41,755,714
Salary Average Commitment
Year 2022 : $72,669,881
Year 2023 : $68,224,881
Year 2024 : $54,280,714
Year 2025 : $32,255,714
Salary Cap with 1 Way Contract
Year 2022 : $72,669,881
Year 2023 : $68,224,881
Year 2024 : $54,280,714
Year 2025 : $32,255,714

Farm Players Salaries

Brad Hunt $80,000 (2)
Jordan Gross $65,000 (1)
Adam Werner $46,250 (1)
Mikhail Abramov $46,250 (3)
Matthew Robertson $46,250 (3)
Adam Raska $46,250 (3)
Cameron Morrison $46,250 (3)
Cole Fonstad $46,250 (3)
Adam Helewka $45,000 (2)
Jeremy McKenna $45,000 (2)
Peter DiLiberatore $44,042 (2)
Arnaud Durandeau $37,833 (1)
Anton Khudobin $37,500 (1)
Marian Studenic $37,500 (4)
Callahan Burke $37,500 (1)
Brian Pinho $37,500 (1)
Brogan Rafferty $37,500 (3)
Alex Whelan $37,500 (1)
Matthew Phillips $37,500 (4)
Jimmy Schuldt $37,500 (3)
Mason Geertsen $36,250 (3)
Josh Teves $35,000 (3)
Joseph Blandisi $35,000 (3)
Chris Bigras $35,000 (3)
Total Farm Players24
Salary Commitment
Year 2022 : $1,035,625
Year 2023 : $736,542
Year 2024 : $522,500
Year 2025 : $75,000
Salary Average Commitment
Year 2022 : $1,563,125
Year 2023 : $1,264,042
Year 2024 : $1,050,000
Year 2025 : $75,000

Blackhawks

Blackhawks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $125 - 5,276 - 87,94%
Level 2: 5000 - $75 - 4,986 - 99,73%
Level 3: 2000 - $50 - 1,990 - 99,48%
Level 4: 4000 - $45 - 3,300 - 82,50%
Luxury : 1000 - $250 - 841 - 84,11%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1,560 - 78,02%
Farm Level 2: 1000 - $15 - 940 - 93,96%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %16,393 - 91,07%
Average Income per Game$2,222,728
Year to Date Revenue$91,131,851
Farm
Home Games Left0
Average Attendance - %2,500 - 83,33%
Average Income per Game$85,883
Year to Date Revenue$3,521,192

Expense

Pro Players Total Salaries$85,288,333
Farm Players Total Salaries$914,000
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value($2,200,000)
Pro Year To Date Expenses$86,931,853
Farm Year To Date Expenses$1,868,755
Pro Salary Cap To Date$82,918,079
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$464,675
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,074
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$83,088,333
Estimate Under Maximum Salary Cap of $82,500,000-$588,333
Estimate Over Minimum Salary Cap of $61,200,000 $21,888,333
Current Bank Account$142,718,993
Projected Bank Account$142,718,993

Pro Players Salaries

Aleksander Barkov $10,000,000 (4)
Mikko Rantanen $9,250,000 (1)
Victor Hedman $7,875,000 (3)
Nick Suzuki $7,875,000 (4)
Elias Pettersson $7,350,000 (3)
Rasmus Dahlin $6,000,000 (4)
Jacob Markstrom $5,500,000 (1)
Mikael Granlund $5,000,000 (4)
Elias Lindholm $4,850,000 (4)
Alex Killorn $4,450,000 (1)
Viktor Arvidsson $4,250,000 (4)
Roope Hintz $3,250,000 (1)
Zdeno Chara $2,000,000 (2)
Lawson Crouse $1,533,333 (1)
Casey DeSmith $1,100,000 (3)
Zach Whitecloud $925,000 (1)
Mason McTavish $925,000 (3)
Ian Cole $805,000 (4)
Danny DeKeyser $800,000 (3)
Nate Thompson $800,000 (3)
Ryan Donato $750,000 (3)
Total Pro Players21
Salary Commitment
Year 2022 : $85,288,333
Year 2023 : $60,380,000
Year 2024 : $58,380,000
Year 2025 : $38,780,000
Salary Average Commitment
Year 2022 : $80,488,333
Year 2023 : $55,580,000
Year 2024 : $53,580,000
Year 2025 : $38,780,000
Salary Cap with 1 Way Contract
Year 2022 : $85,288,333
Year 2023 : $60,380,000
Year 2024 : $58,380,000
Year 2025 : $38,780,000

Farm Players Salaries

Matteo Gennaro $46,250 (3)
Matthew Murray $42,500 (4)
Graham Knott $40,000 (3)
Jake Massie $38,500 (1)
Andrej Sustr $38,250 (4)
Kirill Semyonov $38,250 (4)
Stefan Noesen $37,750 (4)
Nick DeSimone $37,500 (1)
Alexander Petrovic $37,500 (4)
Anthony Louis $37,500 (4)
Garrett Wilson $37,500 (2)
Ethan Prow $37,500 (4)
Kiefer Sherwood $37,500 (4)
Matt Moulson $37,500 (4)
Carter Hutton $37,500 (4)
Matt Tennyson $37,500 (4)
Riley Barber $37,500 (4)
Jesper Froden $37,500 (4)
Ryan Murphy $37,500 (1)
Thomas Hickey $37,500 (4)
Tyler Lewington $37,500 (4)
Anthony Bitetto $37,500 (4)
Matt Lorito $35,000 (1)
Luke Johnson $35,000 (3)
Total Farm Players24
Salary Commitment
Year 2022 : $914,000
Year 2023 : $765,500
Year 2024 : $728,000
Year 2025 : $606,750
Salary Average Commitment
Year 2022 : $867,750
Year 2023 : $719,250
Year 2024 : $681,750
Year 2025 : $606,750

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6667 - $120 - 6,245 - 93,67%
Level 2: 5556 - $70 - 5,300 - 95,39%
Level 3: 2222 - $46 - 2,108 - 94,89%
Level 4: 4444 - $40 - 4,231 - 95,20%
Luxury : 1111 - $225 - 1,053 - 94,81%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1,560 - 77,99%
Farm Level 2: 1000 - $15 - 941 - 94,12%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %18,937 - 94,69%
Average Income per Game$2,419,142
Year to Date Revenue$99,184,836
Farm
Home Games Left0
Average Attendance - %2,501 - 83,37%
Average Income per Game$85,892
Year to Date Revenue$3,521,568

Expense

Pro Players Total Salaries$76,885,834
Farm Players Total Salaries$900,792
Coaches Total Salaries$4,950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$81,135,240
Farm Year To Date Expenses$1,681,941
Pro Salary Cap To Date$76,685,178
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$426,768
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,688
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$76,885,834
Estimate Under Maximum Salary Cap of $82,500,000$5,614,166
Estimate Over Minimum Salary Cap of $61,200,000 $15,685,834
Current Bank Account$87,570,518
Projected Bank Account$87,570,518

Pro Players Salaries

Filip Forsberg $8,500,000 (4)
Brayden Schenn $6,500,000 (2)
Claude Giroux $6,500,000 (4)
Nathan MacKinnon $6,300,000 (1)
Mats Zuccarello $6,000,000 (1)
Darnell Nurse $5,600,000 (3)
Jonathan Marchessault $5,000,000 (4)
Ryan Pulock $5,000,000 (3)
Jakob Chychrun $4,600,000 (2)
Alex Wennberg $4,500,000 (3)
Derek Forbort $4,500,000 (3)
Frederik Andersen $4,500,000 (4)
Pierre Engvall $2,250,000 (2)
Nick Cousins $1,000,000 (1)
Michael McLeod $975,000 (2)
Connor Zary $925,000 (3)
Slater Koekkoek $925,000 (1)
Andrew Peeke $916,667 (1)
Oliver Wahlstrom $894,167 (4)
Anton Forsberg $750,000 (1)
Alan Quine $750,000 (1)
Total Pro Players21
Salary Commitment
Year 2022 : $76,885,834
Year 2023 : $60,244,167
Year 2024 : $45,919,167
Year 2025 : $25,394,167
Salary Average Commitment
Year 2022 : $70,178,334
Year 2023 : $55,969,167
Year 2024 : $41,644,167
Year 2025 : $22,044,167
Salary Cap with 1 Way Contract
Year 2022 : $76,885,834
Year 2023 : $60,244,167
Year 2024 : $45,919,167
Year 2025 : $25,394,167

Farm Players Salaries

Reece Newkirk $46,250 (3)
Nick Swaney $46,250 (3)
Blake Siebenaler $46,250 (3)
Chase Wouters $46,250 (3)
Dereck Baribeau $45,000 (2)
Gabriel Carlsson $44,708 (1)
Justus Annunen $44,042 (2)
Alec Regula $43,750 (2)
Travis Dermott $43,167 (1)
Kody Clark $41,958 (1)
Riley Sutter $40,000 (3)
Jake Leschyshyn $39,625 (2)
Dylan Coghlan $38,125 (4)
Boris Katchouk $37,917 (4)
Logan Brown $37,500 (2)
Dillon Heatherington $37,500 (3)
Dillon Simpson $37,500 (1)
Blake Christensen $37,500 (1)
Alex Kile $37,500 (1)
Alex Gallant $37,500 (1)
Aaron Ness $37,500 (1)
Ryan Olsen $35,000 (1)
Total Farm Players22
Salary Commitment
Year 2022 : $900,792
Year 2023 : $548,459
Year 2024 : $338,542
Year 2025 : $76,042
Salary Average Commitment
Year 2022 : $715,792
Year 2023 : $363,459
Year 2024 : $153,542
Year 2025 : $76,042

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 7667 - $108 - 6,442 - 84,02%
Level 2: 6389 - $60 - 5,539 - 86,69%
Level 3: 2556 - $38 - 2,194 - 85,86%
Level 4: 5111 - $29 - 4,433 - 86,74%
Luxury : 1277 - $197 - 1,077 - 84,33%
Total Capacity :23000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1,560 - 78,01%
Farm Level 2: 1000 - $15 - 953 - 95,32%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %19,685 - 85,59%
Average Income per Game$2,086,664
Year to Date Revenue$85,553,220
Farm
Home Games Left0
Average Attendance - %2,513 - 83,78%
Average Income per Game$86,131
Year to Date Revenue$3,531,386

Expense

Pro Players Total Salaries$76,594,834
Farm Players Total Salaries$1,161,437
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,900,000
Pro Year To Date Expenses$76,726,590
Farm Year To Date Expenses$2,210,328
Pro Salary Cap To Date$73,876,078
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$416,289
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,376
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$78,494,834
Estimate Under Maximum Salary Cap of $82,500,000$4,005,166
Estimate Over Minimum Salary Cap of $61,200,000 $17,294,834
Current Bank Account$109,598,485
Projected Bank Account$109,598,485

Pro Players Salaries

Jack Eichel $10,000,000 (1)
Ryan McDonagh $6,750,000 (1)
Sam Reinhart $6,500,000 (4)
Nick Schmaltz $5,850,000 (4)
Rasmus Ristolainen $5,100,000 (4)
Noah Hanifin $4,950,000 (1)
Victor Olofsson $4,750,000 (4)
Marco Scandella $4,525,000 (2)
Jordan Binnington $4,400,000 (1)
Elvis Merzlikins $4,000,000 (2)
Andreas Athanasiou $2,700,000 (3)
Gustav Forsling $2,666,667 (4)
Alex Iafallo $2,425,000 (2)
Jesper Bratt $2,100,000 (1)
Zemgus Girgensons $1,750,000 (2)
Evan Rodrigues $1,500,000 (2)
Nicholas Paul $1,350,000 (3)
Moritz Seider $925,000 (1)
Cole Sillinger $925,000 (3)
Barrett Hayton $894,167 (1)
Cal Petersen $859,000 (3)
Urho Vaakanainen $850,000 (1)
Rasmus Asplund $825,000 (2)
Total Pro Players23
Salary Commitment
Year 2022 : $76,594,834
Year 2023 : $45,725,667
Year 2024 : $30,700,667
Year 2025 : $24,866,667
Salary Average Commitment
Year 2022 : $86,494,834
Year 2023 : $41,475,667
Year 2024 : $26,450,667
Year 2025 : $21,541,667
Salary Cap with 1 Way Contract
Year 2022 : $76,594,834
Year 2023 : $45,725,667
Year 2024 : $30,700,667
Year 2025 : $24,866,667

Farm Players Salaries

Sam Steel $50,000 (2)
Ilya Konovalov $46,250 (3)
Jordan Kawaguchi $46,250 (3)
Alex Steeves $46,250 (3)
Dmitry Semykin $46,250 (3)
Filip Hallander $46,250 (3)
John Leonard $46,250 (1)
Josh Dunne $46,250 (2)
Jakub Galvas $46,250 (3)
Patrick Khodorenko $46,250 (2)
Michael Callahan $46,250 (3)
Matt Kiersted $46,250 (3)
David Tendeck $46,250 (3)
Serron Noel $46,250 (3)
Max Willman $46,250 (3)
Will Borgen $45,000 (1)
Casey Fitzgerald $42,938 (1)
Aarne Talvitie $42,125 (2)
Ivan Prosvetov $40,458 (1)
Johnathan Kovacevic $39,625 (1)
Gustav Lindstrom $38,792 (1)
Kyle Capobianco $38,750 (2)
Brett Murray $38,750 (1)
Mitchell Vande Sompel $36,250 (1)
Mike Vecchione $35,000 (1)
Radim Simek $33,750 (1)
Devante Stephens $32,500 (1)
Total Farm Players27
Salary Commitment
Year 2022 : $1,161,438
Year 2023 : $732,125
Year 2024 : $508,750
Year 2025 : $0
Salary Average Commitment
Year 2022 : $742,688
Year 2023 : $315,875
Year 2024 : $92,500
Year 2025 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 8333 - $90 - 6,015 - 72,18%
Level 2: 6944 - $75 - 4,509 - 64,93%
Level 3: 2778 - $45 - 1,749 - 62,97%
Level 4: 5556 - $37 - 3,513 - 63,24%
Luxury : 1389 - $195 - 933 - 67,16%
Total Capacity :25000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1,542 - 77,11%
Farm Level 2: 1000 - $15 - 949 - 94,91%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %16,719 - 66,88%
Average Income per Game$2,211,064
Year to Date Revenue$90,653,621
Farm
Home Games Left0
Average Attendance - %2,491 - 83,05%
Average Income per Game$85,270
Year to Date Revenue$3,496,055

Expense

Pro Players Total Salaries$86,756,917
Farm Players Total Salaries$1,350,709
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value($5,000,000)
Pro Year To Date Expenses$83,568,806
Farm Year To Date Expenses$2,350,510
Pro Salary Cap To Date$80,462,912
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$472,405
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,372
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,756,917
Estimate Under Maximum Salary Cap of $82,500,000$743,083
Estimate Over Minimum Salary Cap of $61,200,000 $20,556,917
Current Bank Account$95,830,853
Projected Bank Account$95,830,853

Pro Players Salaries

Sebastian Aho $8,460,250 (2)
Miro Heiskanen $8,450,000 (4)
Gabriel Landeskog $7,000,000 (3)
Matthew Tkachuk $7,000,000 (2)
David Pastrnak $6,666,667 (4)
Brad Marchand $6,125,000 (2)
William Karlsson $5,900,000 (1)
Igor Shesterkin $5,666,667 (4)
Zach Werenski $5,000,000 (2)
Charlie McAvoy $4,900,000 (2)
Brett Pesce $4,025,000 (3)
Valeri Nichushkin $3,000,000 (1)
Martin Necas $3,000,000 (3)
Andrew Copp $2,280,000 (1)
Isac Lundestrom $1,800,000 (4)
Eric Comrie $1,800,000 (4)
Noel Acciari $1,600,000 (1)
Zach Parise $1,500,000 (4)
Alexis Lafreniere $925,000 (2)
Mario Ferraro $925,000 (1)
Alexandre Carrier $733,333 (4)
Total Pro Players21
Salary Commitment
Year 2022 : $86,756,917
Year 2023 : $73,051,917
Year 2024 : $40,641,667
Year 2025 : $26,616,667
Salary Average Commitment
Year 2022 : $85,131,917
Year 2023 : $71,426,917
Year 2024 : $40,641,667
Year 2025 : $26,616,667
Salary Cap with 1 Way Contract
Year 2022 : $86,756,917
Year 2023 : $73,051,917
Year 2024 : $40,641,667
Year 2025 : $26,616,667

Farm Players Salaries

Filip Lindberg $46,250 (3)
Ville Heinola $46,250 (1)
Adam Beckman $46,250 (3)
Artemi Kniazev $46,250 (3)
Danila Klimovich $46,250 (3)
Declan Carlile $46,250 (3)
Jack Ahcan $46,250 (1)
Drew Helleson $46,250 (3)
Helge Grans $46,250 (3)
Jonatan Berggren $46,250 (3)
David Hrenak $46,250 (3)
Logan Hutsko $46,250 (3)
Keean Washkurak $46,250 (3)
Andrei Kuzmenko $46,250 (3)
Tyler Madden $46,250 (2)
Viktor Lodin $46,250 (3)
Vasily Podkolzin $46,250 (3)
Valtteri Puustinen $46,250 (3)
Santeri Hatakka $46,250 (3)
Noah Cates $46,250 (3)
Tyce Thompson $45,625 (2)
Emilio Pettersen $45,167 (2)
Kale Clague $45,000 (1)
Pavel Dorofeyev $45,000 (2)
Alex Limoges $45,000 (2)
Troy Stecher $42,500 (3)
Mason Millman $42,417 (2)
Taro Hirose $40,000 (4)
Beck Warm $37,500 (3)
Trey Fix-Wolansky $37,500 (3)
Total Farm Players30
Salary Commitment
Year 2022 : $1,350,709
Year 2023 : $1,213,209
Year 2024 : $943,750
Year 2025 : $40,000
Salary Average Commitment
Year 2022 : $749,459
Year 2023 : $611,959
Year 2024 : $342,500
Year 2025 : $40,000

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $110 - 5,750 - 95,84%
Level 2: 5000 - $70 - 4,345 - 86,90%
Level 3: 2000 - $50 - 1,993 - 99,65%
Level 4: 4000 - $39 - 3,987 - 99,68%
Luxury : 1000 - $185 - 935 - 93,48%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $20 - 1,813 - 90,63%
Farm Level 2: 1000 - $10 - 888 - 88,76%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %17,011 - 94,50%
Average Income per Game$2,209,105
Year to Date Revenue$90,573,322
Farm
Home Games Left0
Average Attendance - %2,700 - 90,01%
Average Income per Game$76,899
Year to Date Revenue$3,152,860

Expense

Pro Players Total Salaries$79,905,833
Farm Players Total Salaries$1,477,458
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$84,279,159
Farm Year To Date Expenses$3,477,380
Pro Salary Cap To Date$79,700,096
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$444,241
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,302
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$77,905,833
Estimate Under Maximum Salary Cap of $82,500,000$4,594,167
Estimate Over Minimum Salary Cap of $61,200,000 $16,705,833
Current Bank Account$43,741,336
Projected Bank Account$43,741,336

Pro Players Salaries

Carey Price $10,500,000 (3)
Derek Stepan $7,000,000 (1)
Max Pacioretty $7,000,000 (1)
Brendan Gallagher $6,500,000 (3)
Adam Pelech $5,750,000 (3)
Conor Sheary $5,500,000 (2)
Calle Jarnkrok $5,100,000 (4)
Travis Hamonic $4,750,000 (2)
Lars Eller $4,500,000 (4)
Craig Smith $4,000,000 (2)
Robert Bortuzzo $3,000,000 (3)
Casey Mittelstadt $2,500,000 (3)
Erik Gustafsson (Out of Payroll) $2,000,000 (1)
Jon Merrill $2,000,000 (1)
P.K. Subban $2,000,000 (1)
Curtis Lazar $1,800,000 (3)
Antoine Roussel $1,300,000 (3)
Michael Raffl $1,100,000 (1)
Victor Mete $1,000,000 (1)
Jake Evans $925,000 (1)
Cole Caufield $880,833 (2)
Kevin Lankinen $800,000 (4)
Total Pro Players22
Salary Commitment
Year 2022 : $79,905,833
Year 2023 : $71,080,833
Year 2024 : $55,950,000
Year 2025 : $24,600,000
Salary Average Commitment
Year 2022 : $79,905,833
Year 2023 : $56,880,833
Year 2024 : $41,750,000
Year 2025 : $10,400,000
Salary Cap with 1 Way Contract
Year 2022 : $79,905,833
Year 2023 : $56,880,833
Year 2024 : $41,750,000
Year 2025 : $10,400,000

Farm Players Salaries

Evan Polei $50,000 (1)
Jermaine Loewen $50,000 (2)
Noah Juulsen $50,000 (1)
Jonathon Martin $50,000 (1)
Reese Johnson $50,000 (1)
Brayden Pachal $50,000 (1)
Dmitry Osipov $47,500 (1)
Cameron Crotty $46,250 (2)
Mads Sogaard $46,250 (2)
Cole Perfetti $46,250 (2)
Simon Ryfors $46,250 (3)
Roby Jarventie $46,250 (3)
Dylan Samberg $46,250 (2)
Justin Barron $46,250 (3)
Gage Goncalves $46,250 (3)
Jack Drury $46,250 (3)
Kyle Olson $45,000 (2)
Nolan Foote $44,708 (2)
Samuel Bolduc $42,125 (2)
Rafael Harvey-Pinard $41,250 (2)
Damien Giroux $40,917 (2)
Jonas Rondbjerg $40,333 (2)
Michael Pezzetta $40,000 (2)
Will Bitten $40,000 (2)
Michael McNiven $40,000 (2)
Lukas Vejdemo $39,750 (1)
Joel Hofer $39,750 (2)
Paul Cotter $38,500 (1)
Matej Pekar $38,208 (2)
Joel Teasdale $38,167 (2)
Brandon Gignac $37,500 (1)
Zach Fucale $37,500 (3)
Clark Bishop $35,000 (1)
Antti Suomela $35,000 (1)
Total Farm Players34
Salary Commitment
Year 2022 : $1,477,458
Year 2023 : $994,208
Year 2024 : $268,750
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,292,458
Year 2023 : $809,208
Year 2024 : $83,750
Year 2025 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6667 - $125 - 5,330 - 79,95%
Level 2: 5556 - $75 - 5,191 - 93,43%
Level 3: 2222 - $50 - 2,096 - 94,34%
Level 4: 4444 - $45 - 3,257 - 73,30%
Luxury : 1111 - $250 - 834 - 75,06%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1,544 - 77,19%
Farm Level 2: 1000 - $15 - 945 - 94,45%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %16,708 - 83,54%
Average Income per Game$2,258,037
Year to Date Revenue$92,579,510
Farm
Home Games Left0
Average Attendance - %2,488 - 82,94%
Average Income per Game$85,252
Year to Date Revenue$3,495,339

Expense

Pro Players Total Salaries$69,620,000
Farm Players Total Salaries$1,032,125
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$3,787,500
Pro Year To Date Expenses$67,214,479
Farm Year To Date Expenses$2,097,326
Pro Salary Cap To Date$64,717,828
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$376,947
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,695
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$72,412,500
Estimate Under Maximum Salary Cap of $82,500,000$10,087,500
Estimate Over Minimum Salary Cap of $61,200,000 $11,212,500
Current Bank Account$85,270,515
Projected Bank Account$85,270,515

Pro Players Salaries

Mathew Barzal $7,000,000 (1)
Alexander Radulov $6,250,000 (2)
James Neal $5,750,000 (1)
Andrew Ladd $5,500,000 (1)
Radko Gudas $5,330,000 (2)
Alex Chiasson $5,000,000 (1)
Vladislav Namestnikov $5,000,000 (3)
Jordan Oesterle $4,625,000 (1)
Thomas Greiss $3,500,000 (2)
Jordan Greenway $3,000,000 (3)
Henri Jokiharju $2,500,000 (4)
Brendan Smith $2,500,000 (2)
Filip Chytil $2,300,000 (3)
William Carrier $2,000,000 (4)
Sam Gagner (Out of Payroll) $995,000 (1)
Riley Nash $950,000 (4)
Ukko-Pekka Luukkonen $950,000 (2)
Philip Broberg $925,000 (3)
Thomas Harley $894,167 (1)
Matt Boldy $880,833 (2)
Calen Addison $795,000 (2)
Ryan Dzingel $750,000 (4)
Andy Welinski $750,000 (1)
Alexander True $750,000 (1)
Carl Grundstrom $725,000 (2)
Total Pro Players25
Salary Commitment
Year 2022 : $69,620,000
Year 2023 : $38,355,833
Year 2024 : $17,425,000
Year 2025 : $6,200,000
Salary Average Commitment
Year 2022 : $67,595,000
Year 2023 : $37,430,833
Year 2024 : $16,500,000
Year 2025 : $6,200,000
Salary Cap with 1 Way Contract
Year 2022 : $69,620,000
Year 2023 : $38,355,833
Year 2024 : $17,425,000
Year 2025 : $6,200,000

Farm Players Salaries

Devan Dubnyk $150,000 (2)
Keith Petruzzelli $46,250 (3)
Cole Koepke $46,250 (3)
Sasha Chmelevski $46,250 (3)
Tye Felhaber $46,250 (1)
Jack Quinn $44,708 (2)
Jean-Luc Foudy $43,917 (2)
Ty Dellandrea $43,167 (1)
Oskari Laaksonen $42,667 (1)
Riley Damiani $39,958 (1)
Hunter Drew $39,667 (2)
Jakub Lauko $39,333 (1)
Alex Kannok-Leipert $37,500 (1)
Alexandre Fortin $37,500 (1)
Alexis D'Aoust $37,500 (1)
Billy Sweezey $37,500 (1)
Adam Brubacher $37,500 (1)
Joe Hicketts $37,500 (3)
Alex Lyon $37,500 (1)
Mitchell Stephens $36,875 (3)
Joachim Blichfeld $36,833 (1)
Robbie Russo $35,000 (1)
Hudson Elynuik $32,500 (1)
Total Farm Players23
Salary Commitment
Year 2022 : $1,032,125
Year 2023 : $491,417
Year 2024 : $213,125
Year 2025 : $0
Salary Average Commitment
Year 2022 : $938,375
Year 2023 : $398,917
Year 2024 : $120,625
Year 2025 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6667 - $135 - 4,811 - 72,16%
Level 2: 5556 - $100 - 3,558 - 64,04%
Level 3: 2222 - $75 - 1,229 - 55,32%
Level 4: 4444 - $35 - 4,287 - 96,47%
Luxury : 1111 - $290 - 723 - 65,05%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1,545 - 77,24%
Farm Level 2: 1000 - $15 - 947 - 94,73%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %14,608 - 73,04%
Average Income per Game$2,171,029
Year to Date Revenue$89,012,183
Farm
Home Games Left0
Average Attendance - %2,492 - 83,07%
Average Income per Game$85,344
Year to Date Revenue$3,499,119

Expense

Pro Players Total Salaries$64,350,962
Farm Players Total Salaries$1,134,500
Coaches Total Salaries$4,300,000
Luxury Taxe Total$0
Special Salary Cap Value$4,400,000
Pro Year To Date Expenses$69,166,433
Farm Year To Date Expenses$2,093,384
Pro Salary Cap To Date$65,770,384
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$356,058
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,234
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$68,750,962
Estimate Under Maximum Salary Cap of $82,500,000$13,749,038
Estimate Over Minimum Salary Cap of $61,200,000 $7,550,962
Current Bank Account$75,181,149
Projected Bank Account$75,181,149

Pro Players Salaries

James van Riemsdyk $6,000,000 (4)
Duncan Keith $5,538,462 (1)
Josh Bailey $5,500,000 (3)
Evgenii Dadonov $5,500,000 (2)
Jake McCabe $5,000,000 (4)
Jonathan Bernier $4,125,000 (3)
Will Butcher $3,500,000 (1)
Kailer Yamamoto $3,100,000 (2)
Dustin Brown $3,000,000 (1)
Jason Spezza $2,550,000 (2)
Justin Holl $2,500,000 (1)
Tyson Jost $2,000,000 (1)
Wayne Simmonds $2,000,000 (3)
Zach Sanford $2,000,000 (3)
Ilya Samsonov $1,800,000 (1)
Brian Elliott $1,800,000 (1)
Mattias Janmark $1,150,000 (3)
Emil Bemstrom $925,000 (1)
Ryan Merkley $900,000 (2)
Sam Carrick $850,000 (2)
Jeremy Lauzon $850,000 (1)
Jan Rutta $850,000 (1)
Michael Amadio $762,500 (4)
Cam Dineen $750,000 (1)
Jonas Johansson $750,000 (4)
Andrew Agozzino $650,000 (1)
Total Pro Players26
Salary Commitment
Year 2022 : $64,350,962
Year 2023 : $40,187,500
Year 2024 : $27,287,500
Year 2025 : $12,512,500
Salary Average Commitment
Year 2022 : $64,300,962
Year 2023 : $40,187,500
Year 2024 : $27,287,500
Year 2025 : $12,512,500
Salary Cap with 1 Way Contract
Year 2022 : $64,350,962
Year 2023 : $40,187,500
Year 2024 : $27,287,500
Year 2025 : $12,512,500

Farm Players Salaries

Felix Robert $46,250 (4)
Filip Berglund $46,250 (3)
Sam Poulin $46,250 (3)
Dillon Hamaliuk $46,250 (3)
Maxim Cajkovic $46,250 (3)
Alex Vlasic $46,250 (3)
Arvid Holm $46,250 (3)
Ilya Solovyov $46,250 (3)
Cole Clayton $45,000 (3)
Benjamin Tardif $45,000 (3)
Joel Kellman $45,000 (1)
Dino Kambeitz $45,000 (3)
Artyom Serikov $45,000 (3)
Brandon Cutler $45,000 (3)
Alex-Olivier Voyer $45,000 (3)
Patrick Giles $45,000 (3)
Shawn Element $45,000 (3)
Thomas Caron $45,000 (3)
Vincent Marleau $45,000 (3)
Cedric Pare $45,000 (3)
Devin Cooley $40,500 (1)
James Hamblin $39,500 (2)
Jack Studnicka $38,750 (1)
Thomas Schemitsch $35,750 (1)
Seth Griffith $35,000 (1)
Adam Clendening $35,000 (1)
Total Farm Players26
Salary Commitment
Year 2022 : $1,134,500
Year 2023 : $904,500
Year 2024 : $865,000
Year 2025 : $46,250
Salary Average Commitment
Year 2022 : $857,000
Year 2023 : $627,000
Year 2024 : $587,500
Year 2025 : $46,250

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6667 - $112 - 6,276 - 94,14%
Level 2: 5556 - $64 - 5,346 - 96,23%
Level 3: 2222 - $41 - 2,149 - 96,73%
Level 4: 4444 - $36 - 4,239 - 95,38%
Luxury : 1111 - $200 - 1,064 - 95,79%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1,549 - 77,45%
Farm Level 2: 1000 - $15 - 943 - 94,34%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %19,075 - 95,37%
Average Income per Game$2,232,966
Year to Date Revenue$91,551,605
Farm
Home Games Left0
Average Attendance - %2,492 - 83,08%
Average Income per Game$85,458
Year to Date Revenue$3,503,788

Expense

Pro Players Total Salaries$74,169,167
Farm Players Total Salaries$1,057,083
Coaches Total Salaries$3,250,000
Luxury Taxe Total$0
Special Salary Cap Value$4,000,000
Pro Year To Date Expenses$79,071,825
Farm Year To Date Expenses$2,124,741
Pro Salary Cap To Date$76,218,007
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$402,206
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,827
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$78,169,167
Estimate Under Maximum Salary Cap of $82,500,000$4,330,833
Estimate Over Minimum Salary Cap of $61,200,000 $16,969,167
Current Bank Account$51,749,380
Projected Bank Account$51,749,380

Pro Players Salaries

Dougie Hamilton $9,000,000 (3)
Leon Draisaitl $8,500,000 (4)
Brent Burns $8,000,000 (3)
Jake Guentzel $6,000,000 (1)
Alexander Edler $6,000,000 (1)
Semyon Varlamov $5,000,000 (1)
Rasmus Andersson $4,450,000 (2)
David Perron $4,000,000 (2)
Robert Thomas $2,800,000 (4)
Patrice Bergeron $2,500,000 (4)
Jeff Carter $2,300,000 (4)
Mikko Koskinen $2,200,000 (4)
Alex Goligoski $2,100,000 (4)
Derek Ryan $1,850,000 (4)
Andrew Cogliano $1,850,000 (4)
Rudolfs Balcers $1,550,000 (2)
Tage Thompson $1,400,000 (1)
Luke Glendening $1,050,000 (3)
Corey Perry $1,000,000 (1)
Dysin Mayo $950,000 (4)
Adam Boqvist $894,167 (1)
Trevor Moore $775,000 (5)
Total Pro Players22
Salary Commitment
Year 2022 : $74,169,167
Year 2023 : $68,100,000
Year 2024 : $58,100,000
Year 2025 : $40,050,000
Salary Average Commitment
Year 2022 : $74,169,167
Year 2023 : $53,875,000
Year 2024 : $43,875,000
Year 2025 : $25,825,000
Salary Cap with 1 Way Contract
Year 2022 : $74,169,167
Year 2023 : $53,875,000
Year 2024 : $43,875,000
Year 2025 : $25,825,000

Farm Players Salaries

Rasmus Korhonen $97,500 (4)
Brandon Bussi $60,000 (4)
Joseph LaBate $50,000 (2)
Alex Belzile $50,000 (2)
Gabriel Dumont $50,000 (2)
Marco Rossi $46,250 (3)
Brian Lashoff $45,000 (2)
Brendan Warren $45,000 (2)
Curtis McKenzie $45,000 (2)
Jayson Megna $45,000 (2)
Xavier Ouellet $45,000 (2)
Hudson Fasching $40,000 (3)
Hunter Skinner $40,000 (3)
Cole Reinhardt $40,000 (3)
Cole Moberg $40,000 (3)
Dakota Mermis $40,000 (3)
Liam O'Brien $40,000 (4)
Chad Yetman $40,000 (3)
Carson Focht $40,000 (3)
Matt Irwin $40,000 (1)
Michael Dal Colle $40,000 (4)
Ryan MacInnis $40,000 (4)
Logan Thompson $38,333 (4)
Total Farm Players23
Salary Commitment
Year 2022 : $1,057,083
Year 2023 : $1,017,083
Year 2024 : $642,083
Year 2025 : $315,833
Salary Average Commitment
Year 2022 : $1,720,833
Year 2023 : $1,680,833
Year 2024 : $1,305,833
Year 2025 : $1,025,833

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $125 - 5,275 - 87,92%
Level 2: 5000 - $75 - 4,973 - 99,45%
Level 3: 2000 - $50 - 1,991 - 99,57%
Level 4: 4000 - $45 - 3,245 - 81,13%
Luxury : 1000 - $250 - 832 - 83,16%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1,555 - 77,75%
Farm Level 2: 1000 - $15 - 949 - 94,86%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %16,316 - 90,64%
Average Income per Game$2,213,890
Year to Date Revenue$90,769,488
Farm
Home Games Left0
Average Attendance - %2,504 - 83,45%
Average Income per Game$85,815
Year to Date Revenue$3,518,418

Expense

Pro Players Total Salaries$67,822,500
Farm Players Total Salaries$1,046,292
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$150,000
Pro Year To Date Expenses$74,710,437
Farm Year To Date Expenses$2,521,970
Pro Salary Cap To Date$71,403,067
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$372,750
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,402
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$67,972,500
Estimate Under Maximum Salary Cap of $82,500,000$14,527,500
Estimate Over Minimum Salary Cap of $61,200,000 $6,772,500
Current Bank Account$82,620,712
Projected Bank Account$82,620,712

Pro Players Salaries

Tyler Seguin $9,850,000 (1)
Clayton Keller $7,150,000 (3)
William Nylander $6,970,000 (4)
John Gibson $6,400,000 (1)
Teuvo Teravainen $5,400,000 (5)
Jack Roslovic $4,000,000 (1)
Paul Byron $3,400,000 (1)
Nick Jensen $3,055,000 (3)
Brandon Carlo $2,850,000 (2)
Scott Laughton $2,300,000 (1)
Keith Yandle $2,100,000 (1)
Joonas Korpisalo $2,000,000 (1)
Robert Hagg $1,600,000 (3)
Scott Mayfield $1,450,000 (1)
Rasmus Sandin $1,400,000 (4)
Pontus Aberg $1,300,000 (1)
Pat Maroon $1,250,000 (3)
Greg McKegg $1,000,000 (1)
Erik Brannstrom $950,000 (1)
Kaapo Kakko $925,000 (1)
Ty Smith $863,333 (2)
Mikhail Maltsev $809,167 (2)
A.J. Greer $800,000 (1)
Total Pro Players23
Salary Commitment
Year 2022 : $67,822,500
Year 2023 : $31,347,500
Year 2024 : $26,825,000
Year 2025 : $13,770,000
Salary Average Commitment
Year 2022 : $81,872,500
Year 2023 : $31,347,500
Year 2024 : $26,825,000
Year 2025 : $13,770,000
Salary Cap with 1 Way Contract
Year 2022 : $67,822,500
Year 2023 : $31,347,500
Year 2024 : $26,825,000
Year 2025 : $13,770,000

Farm Players Salaries

Nick Perbix $46,250 (3)
Colten Ellis $46,250 (3)
Nathan Bastian $41,250 (2)
Benoit-Olivier Groulx $41,125 (2)
Dustin Wolf $40,792 (2)
Austin Poganski $40,000 (1)
Cody Goloubef $40,000 (1)
Alexei Toropchenko $38,750 (1)
Colton White $38,125 (3)
Lane Pederson $37,500 (1)
Alexander Peters $37,500 (2)
Blake Speers $37,500 (1)
Cavan Fitzgerald $37,500 (1)
Christian Jaros $37,500 (1)
Danick Martel $37,500 (2)
Kole Sherwood $37,500 (2)
Jayden Halbgewachs $37,500 (2)
Josh Jacobs $37,500 (2)
Nolan Stevens $37,500 (1)
Shane Gersich $37,500 (1)
Logan Day $37,500 (2)
Ryan Chyzowski $37,500 (2)
Samuel Houde $37,500 (2)
Samuel Laberge $37,500 (1)
Stephen Harper $37,500 (2)
Steven Santini $37,500 (2)
Ken Appleby $36,250 (2)
Total Farm Players27
Salary Commitment
Year 2022 : $1,046,292
Year 2023 : $665,042
Year 2024 : $130,625
Year 2025 : $0
Salary Average Commitment
Year 2022 : $953,792
Year 2023 : $572,542
Year 2024 : $38,125
Year 2025 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $125 - 5,172 - 86,21%
Level 2: 5000 - $75 - 4,973 - 99,46%
Level 3: 2000 - $50 - 1,993 - 99,65%
Level 4: 4000 - $45 - 3,262 - 81,54%
Luxury : 1000 - $250 - 827 - 82,74%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1,561 - 78,04%
Farm Level 2: 1000 - $15 - 934 - 93,39%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %16,227 - 90,15%
Average Income per Game$2,194,464
Year to Date Revenue$89,973,018
Farm
Home Games Left0
Average Attendance - %2,495 - 83,16%
Average Income per Game$85,797
Year to Date Revenue$3,517,678

Expense

Pro Players Total Salaries$83,162,857
Farm Players Total Salaries$1,111,873
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value($5,000,000)
Pro Year To Date Expenses$83,881,511
Farm Year To Date Expenses$2,113,795
Pro Salary Cap To Date$81,044,918
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$445,594
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,115
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$78,162,857
Estimate Under Maximum Salary Cap of $82,500,000$4,337,143
Estimate Over Minimum Salary Cap of $61,200,000 $16,962,857
Current Bank Account$77,240,684
Projected Bank Account$77,240,684

Pro Players Salaries

Brayden Point $9,500,000 (4)
Jared Spurgeon $7,575,000 (2)
Kevin Hayes $7,142,857 (5)
Ivan Provorov $6,750,000 (1)
Josh Morrissey $6,250,000 (3)
Mark Scheifele $6,125,000 (2)
Nikolaj Ehlers $6,000,000 (4)
Jordan Staal $6,000,000 (1)
Ryan Strome $5,000,000 (4)
Mike Matheson $4,875,000 (1)
Gustav Nyquist $3,645,000 (3)
Linus Ullmark $2,500,000 (2)
Dillon Dube $2,300,000 (3)
Jack Johnson $1,600,000 (4)
Brandon Hagel $1,500,000 (3)
Troy Terry $1,450,000 (4)
Mark Jankowski $1,100,000 (4)
Oskar Sundqvist $1,000,000 (3)
Connor Clifton $1,000,000 (3)
Mattias Samuelsson $925,000 (4)
Jeremy Swayman $925,000 (2)
Total Pro Players21
Salary Commitment
Year 2022 : $83,162,857
Year 2023 : $73,395,000
Year 2024 : $56,270,000
Year 2025 : $40,575,000
Salary Average Commitment
Year 2022 : $78,693,690
Year 2023 : $61,068,690
Year 2024 : $48,412,857
Year 2025 : $32,717,857
Salary Cap with 1 Way Contract
Year 2022 : $83,162,857
Year 2023 : $65,537,857
Year 2024 : $48,412,857
Year 2025 : $32,717,857

Farm Players Salaries

Henrik Borgstrom $50,000 (4)
Nicolas Meloche $50,000 (2)
Noah Gregor $47,500 (3)
Eetu Makiniemi $46,250 (3)
Vladimir Tkachev $46,250 (3)
Samuel Dove-McFalls $46,250 (3)
Matthew Kessel $46,250 (3)
Tanner Laczynski $46,250 (2)
Ryan Poehling $46,250 (1)
Brandon Biro $45,000 (1)
Cole Coskey $45,000 (2)
Linus Hogberg $45,000 (2)
Nick Merkley $45,000 (1)
Adam Huska $45,000 (4)
Nolan Patrick $43,706 (2)
Colton Point $41,625 (4)
Juho Lammikko $40,000 (4)
Isaac Ratcliffe $39,042 (1)
Mark Friedman $38,750 (4)
Jakub Pour $37,500 (4)
Vincent Desharnais $37,500 (2)
Connor Bunnaman $37,500 (4)
Bobby Nardella $37,500 (1)
Blake Hillman $37,500 (1)
Jansen Harkins $36,250 (3)
Austin Rueschhoff $35,000 (1)
Total Farm Players26
Salary Commitment
Year 2022 : $1,111,873
Year 2023 : $826,581
Year 2024 : $559,125
Year 2025 : $290,375
Salary Average Commitment
Year 2022 : $1,019,373
Year 2023 : $734,081
Year 2024 : $466,625
Year 2025 : $290,375

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6500 - $95 - 6,360 - 97,85%
Level 2: 5417 - $60 - 5,340 - 98,58%
Level 3: 2167 - $35 - 2,144 - 98,96%
Level 4: 4333 - $25 - 4,311 - 99,49%
Luxury : 1083 - $210 - 1,043 - 96,33%
Total Capacity :19500
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1,556 - 77,82%
Farm Level 2: 1000 - $15 - 952 - 95,22%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %19,199 - 98,46%
Average Income per Game$1,976,528
Year to Date Revenue$81,037,633
Farm
Home Games Left0
Average Attendance - %2,509 - 83,62%
Average Income per Game$85,947
Year to Date Revenue$3,523,837

Expense

Pro Players Total Salaries$84,450,000
Farm Players Total Salaries$1,089,401
Coaches Total Salaries$5,100,000
Luxury Taxe Total$0
Special Salary Cap Value($5,000,000)
Pro Year To Date Expenses$83,186,941
Farm Year To Date Expenses$3,168,010
Pro Salary Cap To Date$80,865,879
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$452,368
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,260
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$79,450,000
Estimate Under Maximum Salary Cap of $82,500,000$3,050,000
Estimate Over Minimum Salary Cap of $61,200,000 $18,250,000
Current Bank Account$28,552,903
Projected Bank Account$28,552,903

Pro Players Salaries

Drew Doughty $11,000,000 (1)
Ryan Johansen $8,000,000 (1)
Vladimir Tarasenko $7,500,000 (1)
Esa Lindell $5,800,000 (2)
Jake Muzzin $5,625,000 (2)
Jordan Eberle $5,500,000 (1)
Torey Krug $5,500,000 (2)
Yanni Gourde $5,200,000 (1)
Reilly Smith $5,000,000 (4)
Drake Batherson $4,975,000 (2)
Paul Stastny $3,750,000 (3)
Tristan Jarry $3,500,000 (3)
Marcus Foligno $3,100,000 (3)
James Reimer $3,000,000 (3)
Denis Gurianov $3,000,000 (1)
Ethan Bear $2,000,000 (1)
Nick Foligno $1,350,000 (3)
Mason Appleton $900,000 (3)
Cale Morris $900,000 (2)
Jani Hakanpaa $800,000 (2)
Nicolas Deslauriers $800,000 (4)
Cal Clutterbuck $750,000 (2)
Total Pro Players22
Salary Commitment
Year 2022 : $87,950,000
Year 2023 : $45,750,000
Year 2024 : $21,400,000
Year 2025 : $5,800,000
Salary Average Commitment
Year 2022 : $82,290,000
Year 2023 : $45,750,000
Year 2024 : $21,400,000
Year 2025 : $5,800,000
Salary Cap with 1 Way Contract
Year 2022 : $87,950,000
Year 2023 : $45,750,000
Year 2024 : $21,400,000
Year 2025 : $5,800,000

Farm Players Salaries

Jacob MacDonald $75,000 (2)
Danton Heinen $50,000 (3)
Jonathan Dahlen $46,250 (3)
Arttu Ruotsalainen $46,250 (2)
Collin Adams $46,250 (3)
Ian Mitchell $46,250 (2)
Jack McBain $46,250 (3)
Joe Veleno $46,250 (1)
Kasper Bjorkqvist $46,250 (3)
Seth Barton $46,250 (3)
Wade Allison $46,250 (2)
Tobias Geisser $46,250 (3)
Wyatt Kalynuk $45,000 (1)
Jesse Ylonen $44,042 (2)
Cody Glass $43,150 (1)
Declan Chisholm $40,750 (1)
Jalen Chatfield $38,125 (2)
Ara Nazarian $37,500 (1)
Anthony Greco $37,500 (1)
Ben Thomson $37,500 (1)
Dylan Ferguson $36,667 (1)
Connor Ingram $36,667 (1)
Keegan Kolesar $36,250 (3)
Jake Walman $36,250 (3)
Pat Nagle $32,500 (1)
Total Farm Players25
Salary Commitment
Year 2022 : $1,089,401
Year 2023 : $695,917
Year 2024 : $400,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $806,901
Year 2023 : $418,417
Year 2024 : $122,500
Year 2025 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $125 - 5,199 - 86,64%
Level 2: 5000 - $75 - 4,975 - 99,50%
Level 3: 2000 - $50 - 1,991 - 99,56%
Level 4: 4000 - $45 - 3,292 - 82,30%
Luxury : 1000 - $250 - 830 - 82,96%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1,552 - 77,60%
Farm Level 2: 1000 - $15 - 939 - 93,93%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %16,286 - 90,48%
Average Income per Game$2,202,275
Year to Date Revenue$90,293,270
Farm
Home Games Left0
Average Attendance - %2,491 - 83,04%
Average Income per Game$85,509
Year to Date Revenue$3,505,871

Expense

Pro Players Total Salaries$77,161,667
Farm Players Total Salaries$947,956
Coaches Total Salaries$3,250,000
Luxury Taxe Total$0
Special Salary Cap Value($1,525,000)
Pro Year To Date Expenses$81,034,904
Farm Year To Date Expenses$1,720,503
Pro Salary Cap To Date$77,922,929
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$419,272
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,937
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$75,636,667
Estimate Under Maximum Salary Cap of $82,500,000$6,863,333
Estimate Over Minimum Salary Cap of $61,200,000 $14,436,667
Current Bank Account$62,158,101
Projected Bank Account$62,158,101

Pro Players Salaries

Justin Faulk $6,500,000 (2)
Carl Hagelin $6,250,000 (1)
Dylan Larkin $6,100,000 (1)
Cam Atkinson $5,875,000 (4)
Jonathan Quick $5,800,000 (1)
Zach Hyman $5,500,000 (3)
Brady Skjei $5,250,000 (4)
Juuse Saros $5,000,000 (3)
Jared McCann $5,000,000 (4)
Joel Edmundson $4,000,000 (2)
J.T. Compher $3,500,000 (3)
Pavel Buchnevich $3,250,000 (2)
Ryan Graves $3,166,667 (4)
Mikhail Sergachev $3,000,000 (1)
Nicolas Hague $2,500,000 (3)
Johan Larsson $2,000,000 (3)
Brett Connolly $975,000 (3)
Trevor Zegras $925,000 (2)
Anton Lundell $925,000 (2)
Eetu Luostarinen $897,500 (1)
Alex Formenton $747,500 (1)
Total Pro Players21
Salary Commitment
Year 2022 : $77,161,667
Year 2023 : $54,366,667
Year 2024 : $38,766,667
Year 2025 : $19,291,667
Salary Average Commitment
Year 2022 : $77,161,667
Year 2023 : $54,366,667
Year 2024 : $38,766,667
Year 2025 : $19,291,667
Salary Cap with 1 Way Contract
Year 2022 : $77,161,667
Year 2023 : $54,366,667
Year 2024 : $38,766,667
Year 2025 : $19,291,667

Farm Players Salaries

Gerry Mayhew $48,750 (4)
Nick Lappin $48,750 (2)
John Moore $47,500 (2)
Justin Dowling $47,500 (3)
Jakob Pelletier $46,250 (3)
Garrett Metcalf $46,250 (3)
Marcus Vela $46,250 (3)
Tim Berni $46,250 (3)
Tommy Cross $45,000 (1)
Ryan Bednard $45,000 (1)
Luke Esposito $45,000 (2)
Lias Andersson $43,706 (3)
Haydn Fleury $42,500 (1)
Austin Czarnik $42,500 (3)
Brett Leason $42,125 (1)
Markus Niemelainen $40,875 (2)
Vincent Arseneau $40,000 (1)
Kristian Reichel $38,750 (2)
Ryan Wagner $37,500 (3)
Brandon Estes $37,500 (1)
Bobby Russell $37,500 (1)
Maxime Lagace $32,500 (2)
Total Farm Players22
Salary Commitment
Year 2022 : $947,956
Year 2023 : $658,331
Year 2024 : $404,956
Year 2025 : $48,750
Salary Average Commitment
Year 2022 : $762,956
Year 2023 : $473,331
Year 2024 : $219,956
Year 2025 : $48,750

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6333 - $160 - 3,924 - 61,97%
Level 2: 5278 - $130 - 2,740 - 51,91%
Level 3: 2111 - $80 - 1,114 - 52,78%
Level 4: 4222 - $70 - 2,104 - 49,84%
Luxury : 1056 - $300 - 681 - 64,53%
Total Capacity :19000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $50 - 1,500 - 75,00%
Farm Level 2: 1000 - $30 - 750 - 75,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %10,564 - 55,60%
Average Income per Game$2,154,805
Year to Date Revenue$88,346,987
Farm
Home Games Left0
Average Attendance - %2,250 - 75,00%
Average Income per Game$121,875
Year to Date Revenue$4,996,875

Expense

Pro Players Total Salaries$65,942,856
Farm Players Total Salaries$1,180,486
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$2,000,000
Pro Year To Date Expenses$75,733,898
Farm Year To Date Expenses$2,241,558
Pro Salary Cap To Date$72,075,923
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$365,489
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,476
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$67,942,856
Estimate Under Maximum Salary Cap of $82,500,000$14,557,144
Estimate Over Minimum Salary Cap of $61,200,000 $6,742,856
Current Bank Account$54,669,709
Projected Bank Account$54,669,709

Pro Players Salaries

Artemi Panarin $11,642,860 (4)
Cale Makar $9,000,000 (4)
Phillip Danault $5,500,000 (3)
Blake Coleman $4,900,000 (3)
Cody Ceci $4,500,000 (5)
Darcy Kuemper $4,500,000 (3)
Devon Toews $4,100,000 (4)
Connor Brown $3,600,000 (3)
Nick Ritchie $2,500,000 (4)
Artem Zub $2,500,000 (2)
Devin Shore $2,300,000 (1)
Max Comtois $2,037,500 (2)
Ross Colton $1,125,000 (1)
Jeffrey Viel $1,000,000 (2)
Ryan Carpenter $975,000 (2)
Blake Lizotte $925,000 (1)
Victor Brattstrom $925,000 (3)
Jacob Bryson $889,166 (1)
Jan Jenik $795,000 (2)
Jakub Skarek $778,333 (1)
Jacob Middleton $725,000 (4)
Nico Sturm $725,000 (3)
Total Pro Players22
Salary Commitment
Year 2022 : $65,942,856
Year 2023 : $58,675,357
Year 2024 : $51,367,857
Year 2025 : $31,217,857
Salary Average Commitment
Year 2022 : $61,117,856
Year 2023 : $55,100,357
Year 2024 : $48,292,857
Year 2025 : $29,067,857
Salary Cap with 1 Way Contract
Year 2022 : $65,942,856
Year 2023 : $59,925,357
Year 2024 : $52,617,857
Year 2025 : $32,467,857

Farm Players Salaries

Riley Stillman $56,250 (2)
Dylan McIlrath $50,000 (1)
Brent Gates Jr. $50,000 (1)
Jacob Peterson $46,250 (3)
Drew O'Connor $46,250 (2)
Jake Christiansen $46,250 (2)
Ethan Keppen $46,250 (3)
Bryce Kindopp $46,250 (2)
Spencer Knight $46,250 (2)
Isaiah Saville $46,250 (3)
Jake Elmer $46,250 (3)
Jesper Sellgren $46,250 (3)
Mitchell Chaffee $46,250 (2)
Kristian Vesalainen $44,750 (3)
Martin Kaut $43,417 (4)
Connor Dewar $41,292 (1)
Mark Kastelic $41,083 (2)
Tyler Tucker $40,417 (2)
Mitch Reinke $40,000 (1)
Brady Lyle $40,000 (2)
Andreas Englund $40,000 (1)
Martin Pospisil $39,833 (1)
Aidan Dudas $39,333 (2)
Olle Eriksson Ek $38,694 (2)
Taylor Raddysh $37,917 (2)
Maxime Lajoie $37,500 (2)
Luke Philp $37,500 (1)
Total Farm Players27
Salary Commitment
Year 2022 : $1,180,486
Year 2023 : $881,861
Year 2024 : $319,417
Year 2025 : $43,417
Salary Average Commitment
Year 2022 : $949,236
Year 2023 : $650,611
Year 2024 : $88,167
Year 2025 : $43,417

Hurricanes

Hurricanes is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $130 - 4,878 - 81,30%
Level 2: 5000 - $90 - 3,904 - 78,08%
Level 3: 2000 - $40 - 2,000 - 99,98%
Level 4: 4000 - $25 - 4,000 - 100,00%
Luxury : 1000 - $250 - 821 - 82,10%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $25 - 1,924 - 96,21%
Farm Level 2: 1000 - $15 - 945 - 94,46%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %15,603 - 86,68%
Average Income per Game$2,042,417
Year to Date Revenue$83,739,102
Farm
Home Games Left0
Average Attendance - %2,869 - 95,63%
Average Income per Game$77,843
Year to Date Revenue$3,191,562

Expense

Pro Players Total Salaries$88,562,500
Farm Players Total Salaries$1,243,271
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Special Salary Cap Value($5,000,000)
Pro Year To Date Expenses$84,792,892
Farm Year To Date Expenses$3,853,935
Pro Salary Cap To Date$81,171,569
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$481,908
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,701
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$83,562,500
Estimate Under Maximum Salary Cap of $82,500,000-$1,062,500
Estimate Over Minimum Salary Cap of $61,200,000 $22,362,500
Current Bank Account$44,805,930
Projected Bank Account$44,805,930

Pro Players Salaries

Johnny Gaudreau $9,750,000 (4)
Nicklas Backstrom $9,200,000 (2)
Aaron Ekblad $7,500,000 (3)
Ryan O'Reilly $7,500,000 (1)
John Klingberg $7,000,000 (4)
Cam Talbot $6,100,000 (4)
Jonathan Huberdeau $5,900,000 (1)
Andre Burakovsky $4,900,000 (2)
Conor Garland $4,900,000 (3)
Mikael Backlund $4,100,000 (4)
Nikita Zadorov $3,750,000 (3)
Marc-Edouard Vlasic $3,500,000 (4)
Alexander Kerfoot $3,500,000 (3)
Jamie Oleksiak $2,137,500 (1)
Colin Blackwell $1,350,000 (4)
Chad Ruhwedel $1,200,000 (1)
Evan Cormier $1,100,000 (4)
Brendan Perlini $1,000,000 (3)
Andrew Poturalski $975,000 (1)
Anton Blidh $950,000 (2)
Craig Anderson $750,000 (3)
Adam Cracknell $750,000 (4)
Alex Biega $750,000 (1)
Total Pro Players23
Salary Commitment
Year 2022 : $88,562,500
Year 2023 : $70,100,000
Year 2024 : $55,050,000
Year 2025 : $33,650,000
Salary Average Commitment
Year 2022 : $92,066,667
Year 2023 : $77,717,500
Year 2024 : $62,667,500
Year 2025 : $33,650,000
Salary Cap with 1 Way Contract
Year 2022 : $88,562,500
Year 2023 : $70,100,000
Year 2024 : $55,050,000
Year 2025 : $33,650,000

Farm Players Salaries

Brad Richardson $200,000 (3)
Tucker Poolman $73,750 (3)
Josef Korenar $65,000 (4)
Steven Lorentz $52,500 (4)
Jakub Zboril $50,000 (1)
Sven Baertschi $50,000 (1)
Jarred Tinordi $50,000 (4)
Joel Hanley $50,000 (3)
Max Zimmer $46,250 (3)
Curtis Hall $46,250 (2)
Callum Booth $45,000 (4)
Akil Thomas $45,000 (2)
David Cotton $42,938 (2)
Danny O'Regan $42,500 (2)
Matt Filipe $40,875 (2)
Jack Badini $40,750 (1)
Bryce Gervais $40,000 (1)
Philip Kemp $39,333 (2)
Spencer Smallman $38,125 (3)
Parker Wotherspoon $37,500 (2)
Louie Belpedio $37,500 (1)
Devante Smith-Pelly $37,500 (1)
Byron Froese $37,500 (1)
Tyrell Goulbourne $35,000 (2)
Total Farm Players24
Salary Commitment
Year 2022 : $1,243,271
Year 2023 : $950,021
Year 2024 : $620,625
Year 2025 : $212,500
Salary Average Commitment
Year 2022 : $1,197,021
Year 2023 : $903,771
Year 2024 : $574,375
Year 2025 : $212,500

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $123 - 5,367 - 89,44%
Level 2: 5000 - $74 - 4,978 - 99,57%
Level 3: 2000 - $49 - 1,990 - 99,49%
Level 4: 4000 - $38 - 3,978 - 99,45%
Luxury : 1000 - $242 - 888 - 88,80%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $33 - 1,869 - 93,46%
Farm Level 2: 1000 - $15 - 948 - 94,84%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %17,201 - 95,56%
Average Income per Game$2,223,189
Year to Date Revenue$91,150,767
Farm
Home Games Left0
Average Attendance - %2,818 - 93,92%
Average Income per Game$94,885
Year to Date Revenue$3,890,270

Expense

Pro Players Total Salaries$75,580,000
Farm Players Total Salaries$1,399,275
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$3,600,000
Pro Year To Date Expenses$82,514,239
Farm Year To Date Expenses$2,891,211
Pro Salary Cap To Date$79,744,525
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$410,947
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,259
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$79,180,000
Estimate Under Maximum Salary Cap of $82,500,000$3,320,000
Estimate Over Minimum Salary Cap of $61,200,000 $17,980,000
Current Bank Account$68,462,579
Projected Bank Account$68,462,579

Pro Players Salaries

Seth Jones $9,500,000 (4)
Steven Stamkos $8,500,000 (2)
Sean Couturier $7,750,000 (4)
Nico Hischier $7,250,000 (2)
Patrik Laine $6,750,000 (2)
Chris Kreider $6,500,000 (2)
Colton Parayko $5,500,000 (1)
Kevin Fiala $5,100,000 (1)
Ilya Sorokin $4,000,000 (4)
Erik Cernak $2,900,000 (1)
Nick Holden $2,000,000 (4)
Anthony Duclair $1,650,000 (1)
Pierre-Edouard Bellemare $1,555,000 (3)
Brett Howden $1,500,000 (2)
Dmitry Kulikov $1,000,000 (2)
Yakov Trenin $1,000,000 (1)
Kirby Dach $925,000 (1)
Evan Bouchard $894,167 (1)
Kevin Rooney $750,000 (3)
Dan Vladar $750,000 (2)
Laurent Dauphin $700,000 (3)
Total Pro Players21
Salary Commitment
Year 2022 : $76,474,167
Year 2023 : $58,505,000
Year 2024 : $26,255,000
Year 2025 : $23,250,000
Salary Average Commitment
Year 2022 : $69,291,667
Year 2023 : $51,322,500
Year 2024 : $20,072,500
Year 2025 : $17,067,500
Salary Cap with 1 Way Contract
Year 2022 : $76,474,167
Year 2023 : $58,505,000
Year 2024 : $26,255,000
Year 2025 : $23,250,000

Farm Players Salaries

Simon Holmstrom $46,250 (1)
Adam Scheel $46,250 (2)
Thomas Bordeleau $46,250 (3)
Nick Pastujov $46,250 (3)
Justin Richards $46,250 (2)
Linus Weissbach $46,250 (3)
Anatolii Golyshev $46,250 (3)
Lassi Thomson $44,708 (2)
Victor Soderstrom $44,708 (2)
Ryan Suzuki $44,708 (2)
Scott Reedy $42,125 (2)
Michael Dipietro $42,000 (3)
Cameron Hillis $41,917 (1)
Ryan McLeod $41,750 (1)
Kirill Ustimenko $41,250 (1)
Blade Jenkins $40,167 (1)
Otto Koivula $40,000 (3)
Cameron Hughes $40,000 (3)
Doyle Somerby $40,000 (2)
Guillaume Brisebois $40,000 (1)
Dylan McLaughlin $40,000 (2)
Linus Sandin $39,625 (2)
Dawson Barteaux $39,192 (2)
Glenn Gawdin $38,125 (1)
Roland McKeown $38,125 (4)
Nate Schnarr $37,500 (3)
Joel L'Esperance $37,500 (4)
Jacob Larsson $37,500 (1)
Mason Shaw $37,500 (3)
Matthew Strome $37,500 (3)
William Lagesson $37,500 (4)
Malcolm Subban $37,500 (1)
Ben Jones $37,500 (3)
Keaton Middleton $37,125 (1)
Total Farm Players34
Salary Commitment
Year 2022 : $1,399,275
Year 2023 : $997,691
Year 2024 : $570,125
Year 2025 : $113,125
Salary Average Commitment
Year 2022 : $1,260,525
Year 2023 : $858,941
Year 2024 : $431,375
Year 2025 : $113,125

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell MTS Place
Level 1: 8333 - $151 - 4,261 - 51,14%
Level 2: 6944 - $125 - 2,972 - 42,80%
Level 3: 2778 - $80 - 1,183 - 42,59%
Level 4: 5556 - $70 - 2,310 - 41,57%
Luxury : 1389 - $300 - 690 - 49,66%
Total Capacity :25000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $30 - 1,889 - 94,46%
Farm Level 2: 1000 - $15 - 950 - 95,03%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %11,416 - 45,67%
Average Income per Game$2,273,645
Year to Date Revenue$93,219,438
Farm
Home Games Left0
Average Attendance - %2,839 - 94,65%
Average Income per Game$88,661
Year to Date Revenue$3,635,101

Expense

Pro Players Total Salaries$73,525,000
Farm Players Total Salaries$1,176,364
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$78,789,728
Farm Year To Date Expenses$2,222,353
Pro Salary Cap To Date$76,362,101
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$397,500
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,455
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$73,525,000
Estimate Under Maximum Salary Cap of $82,500,000$8,975,000
Estimate Over Minimum Salary Cap of $61,200,000 $12,325,000
Current Bank Account$97,781,999
Projected Bank Account$97,781,999

Pro Players Salaries

Anze Kopitar $10,000,000 (2)
Logan Couture $8,000,000 (1)
Mattias Ekholm $6,250,000 (4)
Rickard Rakell $6,000,000 (4)
Anthony Mantha $5,500,000 (2)
Max Domi $5,300,000 (1)
Jakob Silfverberg $5,250,000 (1)
Tyler Bertuzzi $4,750,000 (4)
Kevin Labanc $4,725,000 (4)
Kaapo Kahkonen $2,750,000 (4)
Kevin Shattenkirk $2,500,000 (3)
Tanner Jeannot $1,850,000 (1)
Colin Miller $1,500,000 (4)
Tyler Ennis $1,400,000 (4)
Victor Rask $1,300,000 (4)
Logan O'Connor (Out of Payroll) $1,050,000 (4)
Mark Borowiecki $1,000,000 (2)
Greg Pateryn $1,000,000 (1)
Jaycob Megna $950,000 (4)
Amir Miftakhov $925,000 (3)
Robin Salo $925,000 (3)
Chris Terry $850,000 (3)
Mason Marchment $800,000 (3)
Total Pro Players23
Salary Commitment
Year 2022 : $74,575,000
Year 2023 : $53,175,000
Year 2024 : $36,675,000
Year 2025 : $30,675,000
Salary Average Commitment
Year 2022 : $60,962,500
Year 2023 : $39,562,500
Year 2024 : $26,262,500
Year 2025 : $22,112,500
Salary Cap with 1 Way Contract
Year 2022 : $74,575,000
Year 2023 : $53,175,000
Year 2024 : $36,675,000
Year 2025 : $30,675,000

Farm Players Salaries

Braden Holtby $275,000 (1)
Austin Wagner $56,667 (3)
Chris Wagner $55,000 (1)
Patrick Brown $47,500 (3)
Martin Frk $47,500 (4)
Arthur Kaliyev $46,250 (2)
Fredrik Karlstrom $46,250 (3)
Bobby Brink $46,250 (3)
Jack Rathbone $46,250 (2)
Jacob Perreault $46,250 (2)
Jordan Spence $46,250 (3)
Akira Schmid $46,250 (3)
Mattias Norlinder $46,250 (3)
Nic Petan $45,000 (3)
Isaak Phillips $42,958 (2)
Logan Shaw $42,500 (1)
Trent Miner $41,417 (2)
Jacob Ingham $40,917 (2)
Joe Snively $40,000 (4)
Justin Ducharme $40,000 (2)
Andreas Borgman $40,000 (2)
Mac Hollowell $39,988 (1)
Samuel Fagemo $39,750 (2)
Darren Raddysh $38,125 (2)
Joseph Cramarossa $37,500 (1)
Jonny Brodzinski $37,500 (2)
Jaret Anderson-Dolan $37,375 (1)
Jordy Bellerive $36,667 (1)
Total Farm Players28
Salary Commitment
Year 2022 : $1,451,364
Year 2023 : $927,334
Year 2024 : $467,917
Year 2025 : $87,500
Salary Average Commitment
Year 2022 : $1,220,114
Year 2023 : $696,084
Year 2024 : $236,667
Year 2025 : $87,500

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $123 - 5,374 - 89,57%
Level 2: 5000 - $74 - 4,973 - 99,46%
Level 3: 2000 - $49 - 1,989 - 99,46%
Level 4: 4000 - $38 - 3,990 - 99,76%
Luxury : 1000 - $242 - 887 - 88,68%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $33 - 1,884 - 94,19%
Farm Level 2: 1000 - $15 - 932 - 93,25%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %17,213 - 95,63%
Average Income per Game$2,224,165
Year to Date Revenue$91,190,745
Farm
Home Games Left0
Average Attendance - %2,816 - 93,88%
Average Income per Game$95,190
Year to Date Revenue$3,902,791

Expense

Pro Players Total Salaries$68,898,809
Farm Players Total Salaries$953,800
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$2,500,000
Pro Year To Date Expenses$71,924,215
Farm Year To Date Expenses$1,976,948
Pro Salary Cap To Date$68,496,404
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$378,415
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,283
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$63,398,809
Estimate Under Maximum Salary Cap of $82,500,000$19,101,191
Estimate Over Minimum Salary Cap of $61,200,000 $2,198,809
Current Bank Account$20,738,684
Projected Bank Account$20,738,684

Pro Players Salaries

Thomas Chabot (Out of Payroll) $8,000,000 (1)
Mike Hoffman $5,875,000 (2)
Anton Stralman $5,500,000 (1)
Samuel Girard $5,000,000 (2)
Robin Lehner $5,000,000 (3)
Shayne Gostisbehere $4,100,000 (3)
Zack Kassian $4,000,000 (2)
Pavel Zacha $3,500,000 (4)
Brandon Montour $3,500,000 (2)
Joel Armia $3,400,000 (3)
Colton Sissons $2,857,143 (1)
Mathieu Perreault $2,600,000 (3)
Matt Benning $1,900,000 (1)
Derek Grant $1,850,000 (1)
Brett Kulak $1,850,000 (1)
Jordie Benn $1,800,000 (1)
David Rittich $1,250,000 (3)
Laurent Brossoit $1,225,000 (1)
Milan Lucic $1,000,000 (2)
Josh Leivo $925,000 (1)
Michael McCarron $850,000 (2)
Matthew Peca $850,000 (1)
Madison Bowey $725,000 (3)
Michael Mersch $675,000 (1)
Frederick Gaudreau $666,666 (1)
Total Pro Players25
Salary Commitment
Year 2022 : $68,898,809
Year 2023 : $40,800,000
Year 2024 : $20,575,000
Year 2025 : $3,500,000
Salary Average Commitment
Year 2022 : $68,898,809
Year 2023 : $40,800,000
Year 2024 : $20,575,000
Year 2025 : $3,500,000
Salary Cap with 1 Way Contract
Year 2022 : $68,898,809
Year 2023 : $40,800,000
Year 2024 : $20,575,000
Year 2025 : $3,500,000

Farm Players Salaries

Jack LaFontaine $46,250 (3)
Olivier Galipeau $46,250 (3)
Michael Karow $46,250 (3)
Jacob Friend $46,250 (3)
Chase Pearson $45,850 (1)
Eetu Tuulola $45,450 (2)
Curtis Douglas $45,000 (2)
Charles Hudon $45,000 (2)
Jacob Moverare $45,000 (2)
Connor Carrick $45,000 (1)
Paul LaDue $41,250 (1)
Brendan Guhle $40,000 (2)
Jean-Sebastien Dea $40,000 (2)
Tanner Kero $40,000 (1)
Calvin Pickard $40,000 (2)
Garret Sparks $38,750 (1)
Dominik Simon $37,500 (3)
Brian Halonen $37,500 (1)
Brett McKenzie $37,500 (1)
Maxim Letunov $37,500 (1)
Brandon Baddock $37,500 (1)
Ashton Sautner $37,500 (1)
Kurtis Gabriel $32,500 (1)
Total Farm Players23
Salary Commitment
Year 2022 : $953,800
Year 2023 : $522,950
Year 2024 : $222,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $768,800
Year 2023 : $337,950
Year 2024 : $37,500
Year 2025 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6833 - $125 - 5,238 - 76,66%
Level 2: 5694 - $75 - 5,232 - 91,89%
Level 3: 2278 - $50 - 2,133 - 93,62%
Level 4: 4556 - $45 - 3,299 - 72,40%
Luxury : 1139 - $250 - 835 - 73,35%
Total Capacity :20500
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1,555 - 77,77%
Farm Level 2: 1000 - $15 - 948 - 94,76%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %16,737 - 81,65%
Average Income per Game$2,251,610
Year to Date Revenue$92,316,012
Farm
Home Games Left0
Average Attendance - %2,503 - 83,43%
Average Income per Game$85,819
Year to Date Revenue$3,518,594

Expense

Pro Players Total Salaries$87,472,000
Farm Players Total Salaries$1,487,917
Coaches Total Salaries$9,500,000
Luxury Taxe Total$0
Special Salary Cap Value($5,000,000)
Pro Year To Date Expenses$91,521,677
Farm Year To Date Expenses$3,657,038
Pro Salary Cap To Date$83,217,999
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$499,853
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,357
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$82,472,000
Estimate Under Maximum Salary Cap of $82,500,000$28,000
Estimate Over Minimum Salary Cap of $61,200,000 $21,272,000
Current Bank Account$83,222,229
Projected Bank Account$83,222,229

Pro Players Salaries

Auston Matthews $11,634,000 (2)
Mitchell Marner $10,893,000 (2)
Patrick Kane $10,500,000 (1)
Alex Pietrangelo $9,000,000 (2)
Jeff Petry $6,250,000 (3)
Vincent Trocheck $5,625,000 (3)
Shea Theodore $5,200,000 (4)
Jason Zucker $3,750,000 (4)
Brandon Tanev $3,500,000 (4)
Marc-Andre Fleury $3,500,000 (4)
Vladislav Gavrikov $2,800,000 (4)
Ryan Hartman $2,750,000 (3)
Luke Kunin $2,750,000 (2)
Mike Smith $2,000,000 (1)
Ilya Mikheyev $1,645,000 (3)
MacKenzie Weegar $1,400,000 (2)
Tyler Motte $1,225,000 (3)
Chandler Stephenson $1,200,000 (2)
Carter Verhaeghe $1,000,000 (3)
Derrick Pouliot $850,000 (1)
Total Pro Players20
Salary Commitment
Year 2022 : $87,472,000
Year 2023 : $74,122,000
Year 2024 : $37,245,000
Year 2025 : $18,750,000
Salary Average Commitment
Year 2022 : $85,122,000
Year 2023 : $71,772,000
Year 2024 : $34,895,000
Year 2025 : $16,400,000
Salary Cap with 1 Way Contract
Year 2022 : $87,472,000
Year 2023 : $74,122,000
Year 2024 : $37,245,000
Year 2025 : $18,750,000

Farm Players Salaries

Karson Kuhlman $100,000 (4)
Charlie Lindgren $100,000 (4)
Walker Duehr $100,000 (4)
Carsen Twarynski $100,000 (4)
Jiri Patera $100,000 (4)
Jonah Gadjovich $100,000 (2)
Dominic Toninato $95,000 (3)
Jimmy Huntington $95,000 (4)
Scott Harrington $81,667 (1)
Fredrik Claesson $62,500 (1)
Brandon Hickey $46,250 (1)
Brett Seney $46,250 (2)
Cole Schneider $46,250 (2)
Cole Hults $46,250 (2)
John Lethemon $46,250 (3)
Kyle Topping $46,250 (3)
Philippe Daoust $46,250 (3)
Aaron Dell $45,000 (3)
Frederik Gauthier $42,500 (3)
Alex Nylander $37,500 (2)
Ben Gleason $37,500 (2)
Zachary Leslie $35,000 (1)
Turner Ottenbreit $32,500 (2)
Total Farm Players23
Salary Commitment
Year 2022 : $1,487,917
Year 2023 : $1,262,500
Year 2024 : $916,250
Year 2025 : $595,000
Salary Average Commitment
Year 2022 : $1,390,417
Year 2023 : $1,165,000
Year 2024 : $823,750
Year 2025 : $595,000

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 8333 - $125 - 5,258 - 63,10%
Level 2: 6944 - $75 - 5,314 - 76,52%
Level 3: 2778 - $50 - 2,144 - 77,18%
Level 4: 5556 - $45 - 3,270 - 58,86%
Luxury : 1389 - $250 - 833 - 60,00%
Total Capacity :25000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1,553 - 77,64%
Farm Level 2: 1000 - $15 - 941 - 94,07%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %16,820 - 67,28%
Average Income per Game$2,262,582
Year to Date Revenue$92,765,844
Farm
Home Games Left0
Average Attendance - %2,493 - 83,11%
Average Income per Game$85,571
Year to Date Revenue$3,508,430

Expense

Pro Players Total Salaries$81,841,000
Farm Players Total Salaries$1,004,000
Coaches Total Salaries$1,975,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$78,396,312
Farm Year To Date Expenses$2,002,940
Pro Salary Cap To Date$77,139,064
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$436,005
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,416
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,841,000
Estimate Under Maximum Salary Cap of $82,500,000$659,000
Estimate Over Minimum Salary Cap of $61,200,000 $20,641,000
Current Bank Account$19,609,935
Projected Bank Account$19,609,935

Pro Players Salaries

Erik Karlsson $11,500,000 (5)
Nikita Kucherov $9,500,000 (1)
Andrei Vasilevskiy $9,500,000 (3)
Evgeny Kuznetsov $7,800,000 (3)
Brock Boeser $5,875,000 (3)
Ondrej Palat $5,300,000 (3)
Ryan Nugent-Hopkins $5,125,000 (3)
Anthony Cirelli $4,800,000 (2)
Tyson Barrie $4,500,000 (2)
Damon Severson $4,166,000 (1)
Carson Soucy $2,750,000 (3)
Marc Staal $2,000,000 (1)
Michael Stone $1,400,000 (2)
Brett Ritchie $1,000,000 (1)
Tristen Nielsen $925,000 (3)
Gavin Bayreuther $900,000 (2)
Ross Johnston $900,000 (2)
Ryan McGregor $900,000 (2)
Kevin Stenlund $750,000 (3)
Matt Luff $750,000 (1)
Matt Donovan $750,000 (3)
Dustin Tokarski $750,000 (2)
Total Pro Players22
Salary Commitment
Year 2022 : $81,841,000
Year 2023 : $64,425,000
Year 2024 : $50,275,000
Year 2025 : $11,500,000
Salary Average Commitment
Year 2022 : $80,516,000
Year 2023 : $63,100,000
Year 2024 : $49,350,000
Year 2025 : $11,500,000
Salary Cap with 1 Way Contract
Year 2022 : $81,841,000
Year 2023 : $64,425,000
Year 2024 : $50,275,000
Year 2025 : $11,500,000

Farm Players Salaries

Collin Delia $90,000 (3)
Andre Lee $46,250 (3)
Jacob Bernard-Docker $46,250 (3)
Michael Houser $45,000 (3)
Mason Primeau $45,000 (2)
John Hayden $45,000 (1)
Bokondji Imama $45,000 (1)
Sheldon Dries $45,000 (2)
Dennis Yan $40,000 (1)
Michael Kim $40,000 (3)
Michael Carcone $37,750 (1)
Andrew D'Agostini $37,500 (1)
Brandon Fortunato $37,500 (1)
Brenden Miller $37,500 (1)
Brennan Menell $37,500 (1)
Dan Renouf $37,500 (3)
Otto Somppi $37,500 (2)
Darien Kielb $37,500 (3)
Tyler Wotherspoon $37,500 (1)
Nick Henry $37,500 (2)
Lukas Craggs $37,500 (1)
Nick Seeler $36,250 (1)
Daniel Walcott $35,000 (1)
Christopher Wilkie $32,500 (1)
Total Farm Players24
Salary Commitment
Year 2022 : $1,004,000
Year 2023 : $507,500
Year 2024 : $342,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,621,500
Year 2023 : $1,125,000
Year 2024 : $960,000
Year 2025 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6667 - $90 - 6,474 - 97,11%
Level 2: 5556 - $70 - 5,321 - 95,77%
Level 3: 2222 - $50 - 2,089 - 94,03%
Level 4: 4444 - $36 - 4,330 - 97,43%
Luxury : 1111 - $210 - 1,064 - 95,79%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $38 - 1,505 - 75,26%
Farm Level 2: 1000 - $22 - 750 - 75,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %19,279 - 96,39%
Average Income per Game$2,144,109
Year to Date Revenue$87,908,469
Farm
Home Games Left0
Average Attendance - %2,255 - 75,18%
Average Income per Game$92,125
Year to Date Revenue$3,777,137

Expense

Pro Players Total Salaries$87,414,167
Farm Players Total Salaries$1,014,709
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Special Salary Cap Value($5,000,000)
Pro Year To Date Expenses$88,837,090
Farm Year To Date Expenses$3,138,924
Pro Salary Cap To Date$83,490,038
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$486,390
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,867
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$82,414,167
Estimate Under Maximum Salary Cap of $82,500,000$85,833
Estimate Over Minimum Salary Cap of $61,200,000 $21,214,167
Current Bank Account$35,991,152
Projected Bank Account$35,991,152

Pro Players Salaries

Connor McDavid $12,500,000 (4)
Alex Ovechkin $9,500,000 (3)
Mark Stone $9,500,000 (4)
John Carlson $8,000,000 (4)
Kyle Connor $7,100,000 (1)
Joe Pavelski $7,000,000 (1)
Evgeni Malkin $6,100,000 (4)
Mika Zibanejad $5,350,000 (5)
Alec Martinez $5,250,000 (3)
Adam Larsson $4,575,000 (3)
Jack Campbell $2,440,000 (1)
Yegor Sharangovich $2,000,000 (4)
Nic Dowd $1,000,000 (4)
Kirill Kaprizov $925,000 (1)
Quinn Hughes $916,667 (1)
Filip Hronek $913,333 (1)
Dylan DeMelo $900,000 (1)
Sean Kuraly $900,000 (2)
Dylan Cozens $894,167 (2)
Chris Driedger $850,000 (2)
Mark Giordano $800,000 (2)
Total Pro Players21
Salary Commitment
Year 2022 : $87,414,167
Year 2023 : $76,869,167
Year 2024 : $73,425,000
Year 2025 : $54,100,000
Salary Average Commitment
Year 2022 : $88,484,167
Year 2023 : $68,289,167
Year 2024 : $61,625,000
Year 2025 : $42,300,000
Salary Cap with 1 Way Contract
Year 2022 : $87,414,167
Year 2023 : $67,219,167
Year 2024 : $63,775,000
Year 2025 : $44,450,000

Farm Players Salaries

Kyle Keyser $75,000 (2)
Hunter Shepard $75,000 (3)
Richard Panik $60,000 (1)
Samuel Ersson $46,250 (3)
Marc McLaughlin $46,250 (3)
Dylan Holloway $46,250 (3)
Michael Kesselring $46,250 (2)
Peyton Krebs $46,250 (3)
Juuso Riikola $45,000 (2)
Cam York $44,042 (2)
Brayden Tracey $43,167 (2)
Cole Cassels $41,250 (1)
Wyatt Newpower $40,000 (1)
Jeff Malott $40,000 (1)
Stelio Mattheos $37,500 (3)
Gemel Smith $37,500 (1)
Nathan Larose $35,000 (3)
Harri Sateri $35,000 (3)
Tobie Paquette-Bisson $35,000 (3)
Joshua Ho-Sang $35,000 (3)
Travis Barron $35,000 (3)
Kyle Rau $35,000 (1)
Gustav Olofsson $35,000 (1)
Total Farm Players23
Salary Commitment
Year 2022 : $1,014,709
Year 2023 : $725,959
Year 2024 : $472,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $829,709
Year 2023 : $540,959
Year 2024 : $287,500
Year 2025 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $105 - 5,984 - 99,74%
Level 2: 5000 - $65 - 4,996 - 99,92%
Level 3: 2000 - $42 - 1,999 - 99,95%
Level 4: 4000 - $30 - 4,000 - 100,00%
Luxury : 1000 - $205 - 999 - 99,87%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $25 - 1,941 - 97,03%
Farm Level 2: 1000 - $15 - 951 - 95,08%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %17,978 - 99,88%
Average Income per Game$2,029,070
Year to Date Revenue$83,191,889
Farm
Home Games Left0
Average Attendance - %2,891 - 96,38%
Average Income per Game$78,469
Year to Date Revenue$3,217,215

Expense

Pro Players Total Salaries$63,871,667
Farm Players Total Salaries$1,541,820
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,400,000
Pro Year To Date Expenses$65,761,593
Farm Year To Date Expenses$2,552,700
Pro Salary Cap To Date$63,043,683
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$349,325
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,378
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$65,271,667
Estimate Under Maximum Salary Cap of $82,500,000$17,228,333
Estimate Over Minimum Salary Cap of $61,200,000 $4,071,667
Current Bank Account$46,417,062
Projected Bank Account$46,417,062

Pro Players Salaries

Jakub Voracek $8,250,000 (2)
Kyle Palmieri $5,200,000 (4)
Tom Wilson $5,166,667 (4)
Ben Hutton $5,000,000 (2)
Jesperi Kotkaniemi $4,820,000 (4)
Tyler Johnson $4,525,000 (3)
Anthony Beauvillier $4,150,000 (3)
Matt Murray $4,000,000 (4)
Alex Galchenyuk $3,500,000 (2)
Pavel Francouz $3,100,000 (4)
Chris Tierney $2,937,500 (1)
Joe Thornton $1,500,000 (3)
Jonas Siegenthaler $1,125,000 (3)
Daniel Sprong $1,000,000 (1)
J.J. Moser $925,000 (3)
Daniil Miromanov $925,000 (3)
Dante Fabbro $925,000 (1)
Nils Lundkvist $925,000 (3)
Yegor Chinakhov $925,000 (3)
Spencer Martin $925,000 (3)
Alexandre Texier $897,500 (1)
Bowen Byram $894,167 (2)
Martin Fehervary $805,833 (1)
Radim Zohorna $750,000 (2)
Nathan Walker $700,000 (2)
Total Pro Players25
Salary Commitment
Year 2022 : $63,871,667
Year 2023 : $57,305,834
Year 2024 : $38,211,667
Year 2025 : $22,286,667
Salary Average Commitment
Year 2022 : $58,021,667
Year 2023 : $51,455,834
Year 2024 : $36,361,667
Year 2025 : $22,286,667
Salary Cap with 1 Way Contract
Year 2022 : $63,871,667
Year 2023 : $57,305,834
Year 2024 : $38,211,667
Year 2025 : $22,286,667

Farm Players Salaries

Jasper Weatherby $87,500 (4)
Jackson Cates $60,000 (4)
Maxence Guenette $55,000 (4)
Trent Frederic $52,500 (2)
Sam Montembeault $50,000 (4)
Hayden Hodgson $50,000 (4)
Zach Sawchenko $46,250 (3)
Maxim Mamin $46,250 (3)
Andreas Wingerli $46,250 (3)
Ben McCartney $46,250 (3)
David Farrance $46,250 (3)
Krystof Hrabik $46,250 (3)
Lukas Rousek $46,250 (3)
Luke Henman $46,250 (3)
Maxim Marushev $46,250 (3)
Samuel Helenius $46,250 (3)
Arvid Soderblom $46,250 (3)
Vladislav Provolnev $46,250 (3)
Victor Berglund $46,250 (3)
Aleksi Heponiemi $46,250 (1)
Nikita Alexandrov $46,250 (3)
Nick Cicek $46,250 (3)
Nathan Legare $46,250 (3)
Luka Burzan $45,000 (2)
Josiah Slavin $45,000 (3)
Tyler Angle $42,542 (2)
Fabian Zetterlund $40,458 (1)
Arturs Silovs $39,444 (2)
Dryden Hunt $38,125 (3)
Josh Wesley $37,500 (1)
Samuel Harvey $37,500 (3)
Peyton Jones $37,500 (2)
Paul Thompson $37,500 (1)
Total Farm Players33
Salary Commitment
Year 2022 : $1,541,819
Year 2023 : $1,380,111
Year 2024 : $1,163,125
Year 2025 : $302,500
Salary Average Commitment
Year 2022 : $940,569
Year 2023 : $778,861
Year 2024 : $561,875
Year 2025 : $302,500

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $160 - 3,810 - 63,51%
Level 2: 5000 - $130 - 2,696 - 53,93%
Level 3: 2000 - $80 - 1,109 - 55,44%
Level 4: 4000 - $70 - 2,060 - 51,50%
Luxury : 1000 - $300 - 676 - 67,59%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1,553 - 77,63%
Farm Level 2: 1000 - $15 - 942 - 94,21%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %10,351 - 57,51%
Average Income per Game$2,125,877
Year to Date Revenue$87,160,976
Farm
Home Games Left0
Average Attendance - %2,495 - 83,16%
Average Income per Game$85,591
Year to Date Revenue$3,509,224

Expense

Pro Players Total Salaries$67,366,667
Farm Players Total Salaries$1,093,729
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Special Salary Cap Value($1,000,000)
Pro Year To Date Expenses$69,537,639
Farm Year To Date Expenses$2,123,099
Pro Salary Cap To Date$66,425,129
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$370,351
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,020
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$66,366,667
Estimate Under Maximum Salary Cap of $82,500,000$16,133,333
Estimate Over Minimum Salary Cap of $61,200,000 $5,166,667
Current Bank Account$42,525,013
Projected Bank Account$42,525,013

Pro Players Salaries

Jonathan Toews $10,500,000 (5)
Nazem Kadri (Out of Payroll) $7,000,000 (4)
Hampus Lindholm $6,500,000 (4)
Erik Johnson $6,000,000 (1)
Nino Niederreiter $5,250,000 (1)
Artturi Lehkonen $4,500,000 (3)
Matt Roy $3,800,000 (4)
Barclay Goodrow $3,641,667 (4)
Justin Braun $3,500,000 (2)
Vitek Vanecek $3,400,000 (4)
Jakub Vrana $3,350,000 (5)
Zach Bogosian $2,750,000 (2)
Jason Dickinson $2,650,000 (3)
Louis Domingue $2,500,000 (2)
Ondrej Kase $1,500,000 (4)
Eeli Tolvanen $1,450,000 (3)
David Kampf $1,000,000 (1)
John Marino $925,000 (1)
Tim Stutzle $925,000 (2)
Dean Kukan $925,000 (3)
Travis Boyd $800,000 (1)
Darren Helm $800,000 (2)
Jon Gillies $700,000 (1)
Total Pro Players23
Salary Commitment
Year 2022 : $74,366,667
Year 2023 : $66,091,667
Year 2024 : $55,616,667
Year 2025 : $46,091,667
Salary Average Commitment
Year 2022 : $67,391,667
Year 2023 : $54,966,667
Year 2024 : $44,491,667
Year 2025 : $34,966,667
Salary Cap with 1 Way Contract
Year 2022 : $74,366,667
Year 2023 : $59,691,667
Year 2024 : $49,216,667
Year 2025 : $39,691,667

Farm Players Salaries

Philippe Myers $100,000 (1)
Drake Caggiula $66,979 (1)
Christian Fischer $50,000 (2)
Semyon Der-Arguchintsev $46,250 (3)
Lucas Johansen $46,250 (3)
Alexei Melnichuk $46,250 (2)
Wyatte Wylie $45,000 (2)
Jerad Rosburg $45,000 (2)
Jared McIsaac $45,000 (2)
Axel Andersson $45,000 (2)
Rasmus Kupari $44,708 (1)
Chad Krys $42,667 (1)
Cameron Gaunce $40,000 (1)
Chase Priskie $40,000 (4)
C.J. Smith $40,000 (1)
Antoine Bibeau $40,000 (1)
Brett Sutter $40,000 (1)
Brian Flynn $40,000 (1)
Chase DeLeo $40,000 (1)
Brett Gallant $40,000 (1)
Bobby McMann $38,125 (2)
Evan Weinger $37,500 (1)
Garrett Pilon $37,500 (1)
Beck Malenstyn $37,500 (2)
Total Farm Players24
Salary Commitment
Year 2022 : $1,093,729
Year 2023 : $484,375
Year 2024 : $132,500
Year 2025 : $40,000
Salary Average Commitment
Year 2022 : $1,001,229
Year 2023 : $391,875
Year 2024 : $40,000
Year 2025 : $40,000

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - $90 - 6,000 - 100,00%
Level 2: 5000 - $70 - 4,999 - 99,99%
Level 3: 2000 - $52 - 1,999 - 99,93%
Level 4: 4000 - $38 - 4,000 - 100,00%
Luxury : 1000 - $210 - 1,000 - 100,00%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1,549 - 77,43%
Farm Level 2: 1000 - $15 - 947 - 94,71%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %17,998 - 99,99%
Average Income per Game$1,709,896
Year to Date Revenue$70,105,741
Farm
Home Games Left0
Average Attendance - %2,496 - 83,19%
Average Income per Game$85,507
Year to Date Revenue$3,505,786

Expense

Pro Players Total Salaries$82,175,000
Farm Players Total Salaries$1,056,867
Coaches Total Salaries$3,700,000
Luxury Taxe Total$0
Special Salary Cap Value($4,275,000)
Pro Year To Date Expenses$86,944,489
Farm Year To Date Expenses$2,846,750
Pro Salary Cap To Date$84,156,329
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$442,500
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,036
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$77,900,000
Estimate Under Maximum Salary Cap of $82,500,000$4,600,000
Estimate Over Minimum Salary Cap of $61,200,000 $16,700,000
Current Bank Account$4,557,668
Projected Bank Account$4,557,668

Pro Players Salaries

Sidney Crosby $8,700,000 (3)
Blake Wheeler $8,250,000 (1)
Matt Duchene $8,000,000 (1)
Kris Letang $6,100,000 (4)
T.J. Oshie $5,750,000 (3)
Christopher Tanev $5,500,000 (2)
Jaccob Slavin $5,300,000 (2)
Bryan Rust $5,125,000 (4)
Thatcher Demko $5,000,000 (4)
Connor Murphy $4,400,000 (3)
Boone Jenner $3,750,000 (4)
Trevor van Riemsdyk $3,700,000 (4)
Teddy Blueger $2,200,000 (2)
Chris Wideman $2,000,000 (4)
Josh Anderson $1,850,000 (2)
Mike Reilly $1,500,000 (1)
Jay Beagle $1,500,000 (4)
Jaroslav Halak $1,100,000 (2)
Michael Bunting $950,000 (4)
Ryan Reaves $750,000 (4)
Sam Lafferty $750,000 (2)
Total Pro Players21
Salary Commitment
Year 2022 : $82,175,000
Year 2023 : $64,425,000
Year 2024 : $47,725,000
Year 2025 : $28,875,000
Salary Average Commitment
Year 2022 : $80,550,000
Year 2023 : $62,800,000
Year 2024 : $46,100,000
Year 2025 : $27,250,000
Salary Cap with 1 Way Contract
Year 2022 : $82,175,000
Year 2023 : $64,425,000
Year 2024 : $47,725,000
Year 2025 : $28,875,000

Farm Players Salaries

Michael Hutchinson $47,500 (2)
Brandon Duhaime $46,250 (1)
Pierre-Cedric Labrie $46,250 (3)
Nikita Pavlychev $46,250 (3)
Justin Bailey $45,000 (4)
Rourke Chartier $45,000 (1)
Graeme Clarke $42,742 (2)
Filip Gustavsson $39,375 (1)
Mikhail Berdin $37,500 (2)
Chaz Reddekopp $37,500 (1)
Carl Neill $37,500 (1)
Cody McLeod $37,500 (1)
German Rubtsov $37,500 (1)
Colton Poolman $37,500 (1)
Daniel Brickley $37,500 (1)
Kyle Burroughs $37,500 (4)
Joey Anderson $37,500 (2)
Griffin Mendel $37,500 (3)
Niclas Almari $37,500 (4)
Simon Benoit $37,500 (3)
Zac Dalpe $37,500 (3)
Anthony Angello $37,500 (4)
Greg Moro $35,000 (3)
Bryce Misley $35,000 (1)
Stefan Matteau $35,000 (3)
Brandon Davidson $35,000 (2)
Mark Alt $33,500 (1)
Total Farm Players27
Salary Commitment
Year 2022 : $1,056,867
Year 2023 : $632,742
Year 2024 : $432,500
Year 2025 : $157,500
Salary Average Commitment
Year 2022 : $964,367
Year 2023 : $540,242
Year 2024 : $340,000
Year 2025 : $157,500

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $125 - 5,087 - 84,79%
Level 2: 5000 - $75 - 4,973 - 99,46%
Level 3: 2000 - $50 - 1,991 - 99,57%
Level 4: 4000 - $45 - 3,251 - 81,27%
Luxury : 1000 - $250 - 844 - 84,44%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1,579 - 78,97%
Farm Level 2: 1000 - $15 - 937 - 93,72%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %16,147 - 89,70%
Average Income per Game$2,184,084
Year to Date Revenue$89,547,438
Farm
Home Games Left0
Average Attendance - %2,517 - 83,89%
Average Income per Game$86,673
Year to Date Revenue$3,553,613

Expense

Pro Players Total Salaries$68,373,500
Farm Players Total Salaries$957,384
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value($737,500)
Pro Year To Date Expenses$70,424,040
Farm Year To Date Expenses$1,587,048
Pro Salary Cap To Date$69,335,905
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$363,808
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$7,670
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$67,636,000
Estimate Under Maximum Salary Cap of $82,500,000$14,864,000
Estimate Over Minimum Salary Cap of $61,200,000 $6,436,000
Current Bank Account$102,369,496
Projected Bank Account$102,369,496

Pro Players Salaries

Taylor Hall $8,000,000 (2)
Alex DeBrincat $6,400,000 (1)
Tyler Myers $6,000,000 (2)
Andrew Mangiapane $5,800,000 (4)
Martin Jones $5,750,000 (1)
Jean-Gabriel Pageau $5,000,000 (2)
Vince Dunn $4,000,000 (1)
Joel Eriksson Ek $4,000,000 (1)
Jake DeBrusk $3,675,000 (1)
Vinnie Hinostroza $2,800,000 (3)
Derick Brassard $2,800,000 (3)
Jordan Martinook $2,000,000 (1)
Cory Schneider $2,000,000 (2)
Morgan Geekie $1,400,000 (3)
Josh Brown $1,200,000 (2)
Erik Gudbranson $1,000,000 (1)
Alex Newhook $908,333 (2)
Noah Dobson $895,000 (1)
Connor McMichael $894,167 (2)
Vinni Lettieri $800,000 (3)
Pierre-Olivier Joseph $800,000 (1)
Parker Kelly $751,000 (2)
Sebastien Aho $750,000 (4)
Anthony Stolarz $750,000 (1)
Total Pro Players24
Salary Commitment
Year 2022 : $68,373,500
Year 2023 : $39,103,500
Year 2024 : $14,350,000
Year 2025 : $6,550,000
Salary Average Commitment
Year 2022 : $68,373,500
Year 2023 : $39,103,500
Year 2024 : $14,350,000
Year 2025 : $6,550,000
Salary Cap with 1 Way Contract
Year 2022 : $68,373,500
Year 2023 : $39,103,500
Year 2024 : $14,350,000
Year 2025 : $6,550,000

Farm Players Salaries

Gage Quinney $55,000 (1)
Karel Vejmelka $46,250 (3)
Thomas Novak $46,250 (3)
Zac Jones $46,250 (2)
Sampo Ranta $46,250 (1)
Greg Meireles $46,250 (3)
Aaron Luchuk $46,250 (3)
Samuel Asselin $45,000 (1)
Jamieson Rees $42,667 (1)
Michal Teply $41,292 (2)
Kristians Rubins $40,625 (1)
Frederic Allard $40,000 (3)
Zack MacEwen $40,000 (4)
Colby Williams $40,000 (1)
Butrus Ghafari $40,000 (1)
Cameron Schilling $40,000 (1)
Vladislav Kolyachonok $39,750 (1)
Lucas Elvenes $38,833 (1)
Anthony Richard $37,500 (4)
Adam Brooks $37,500 (4)
Kaden Fulcher $36,667 (1)
Mathieu Olivier $32,550 (1)
Jack Dougherty $32,500 (1)
Total Farm Players23
Salary Commitment
Year 2022 : $957,384
Year 2023 : $427,542
Year 2024 : $340,000
Year 2025 : $115,000
Salary Average Commitment
Year 2022 : $1,528,634
Year 2023 : $998,792
Year 2024 : $911,250
Year 2025 : $825,000

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6333 - $150 - 4,299 - 67,89%
Level 2: 5278 - $100 - 3,537 - 67,01%
Level 3: 2111 - $60 - 1,527 - 72,34%
Level 4: 4222 - $40 - 4,108 - 97,30%
Luxury : 1056 - $200 - 1,037 - 98,17%
Total Capacity :19000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $30 - 1,891 - 94,56%
Farm Level 2: 1000 - $20 - 750 - 75,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %14,508 - 76,36%
Average Income per Game$2,178,169
Year to Date Revenue$89,304,912
Farm
Home Games Left0
Average Attendance - %2,641 - 88,04%
Average Income per Game$89,670
Year to Date Revenue$3,676,459

Expense

Pro Players Total Salaries$63,650,000
Farm Players Total Salaries$1,115,873
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$6,250,000
Pro Year To Date Expenses$62,875,771
Farm Year To Date Expenses$3,141,252
Pro Salary Cap To Date$61,279,742
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$340,263
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,399
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$65,900,000
Estimate Under Maximum Salary Cap of $82,500,000$16,600,000
Estimate Over Minimum Salary Cap of $61,200,000 $4,700,000
Current Bank Account$63,591,622
Projected Bank Account$63,591,622

Pro Players Salaries

Oliver Ekman-Larsson $8,250,000 (1)
Adam Henrique $5,825,000 (1)
Justin Schultz $5,500,000 (2)
Pierre-Luc Dubois $5,000,000 (2)
Ryan Murray $4,600,000 (2)
Robby Fabbri (Out of Payroll) $4,000,000 (4)
Nick Leddy $3,300,000 (4)
Oskar Lindblom $3,000,000 (1)
Jesse Puljujarvi $3,000,000 (2)
Alex Nedeljkovic $3,000,000 (1)
Patrik Nemeth $2,500,000 (4)
Patric Hornqvist $2,200,000 (4)
Adin Hill $2,175,000 (1)
Olli Maatta $2,000,000 (4)
Jesper Fast $2,000,000 (3)
Brendan Lemieux $1,900,000 (1)
Tyler Pitlick $1,100,000 (4)
Pius Suter $925,000 (2)
Yan Kuznetsov $925,000 (3)
Loui Eriksson $900,000 (2)
Brandon Scanlin $800,000 (3)
Philipp Kurashev $750,000 (4)
Total Pro Players22
Salary Commitment
Year 2022 : $63,650,000
Year 2023 : $39,500,000
Year 2024 : $19,575,000
Year 2025 : $15,850,000
Salary Average Commitment
Year 2022 : $65,225,000
Year 2023 : $41,075,000
Year 2024 : $21,150,000
Year 2025 : $18,350,000
Salary Cap with 1 Way Contract
Year 2022 : $63,650,000
Year 2023 : $39,500,000
Year 2024 : $19,575,000
Year 2025 : $15,850,000

Farm Players Salaries

Philippe Desrosiers $65,000 (1)
Magnus Hellberg $46,250 (3)
Reilly Walsh $46,250 (1)
Hugo Alnefelt $46,250 (3)
Morgan Barron $46,250 (2)
Zachary Gallant $46,250 (3)
Tyler Wall $46,250 (2)
Nikita Okhotiuk $45,250 (2)
Kurtis MacDermid $45,000 (1)
Adam Johnson $45,000 (2)
Evgeny Svechnikov $43,706 (1)
Jett Woo $43,042 (1)
Kole Lind $42,500 (3)
Robert Trivigno $40,000 (3)
Taylor Ward $40,000 (2)
Libor Hajek $40,000 (3)
Gabriel Fontaine $40,000 (2)
Cooper Marody $40,000 (4)
Sheldon Rempal $40,000 (4)
Olivier Rodrigue $39,750 (1)
Gabriel Fortier $39,583 (1)
Antoine Morand $38,917 (1)
Dennis Cholowski $38,125 (2)
Tarmo Reunanen $37,500 (2)
Tim Gettinger $37,500 (2)
Alex D'Orio $37,500 (3)
Total Farm Players26
Salary Commitment
Year 2022 : $1,115,873
Year 2023 : $754,625
Year 2024 : $378,750
Year 2025 : $80,000
Salary Average Commitment
Year 2022 : $1,023,373
Year 2023 : $662,125
Year 2024 : $286,250
Year 2025 : $80,000

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - $125 - 5,208 - 86,81%
Level 2: 5000 - $75 - 4,973 - 99,46%
Level 3: 2000 - $50 - 1,994 - 99,68%
Level 4: 4000 - $45 - 3,263 - 81,57%
Luxury : 1000 - $250 - 815 - 81,48%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1,563 - 78,15%
Farm Level 2: 1000 - $15 - 950 - 94,97%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %16,252 - 90,29%
Average Income per Game$2,196,580
Year to Date Revenue$90,059,790
Farm
Home Games Left0
Average Attendance - %2,513 - 83,76%
Average Income per Game$86,187
Year to Date Revenue$3,533,674

Expense

Pro Players Total Salaries$69,335,000
Farm Players Total Salaries$1,135,833
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$900,000
Pro Year To Date Expenses$69,682,591
Farm Year To Date Expenses$2,075,817
Pro Salary Cap To Date$66,409,319
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$380,711
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,241
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$70,235,000
Estimate Under Maximum Salary Cap of $82,500,000$12,265,000
Estimate Over Minimum Salary Cap of $61,200,000 $9,035,000
Current Bank Account$133,341,457
Projected Bank Account$133,341,457

Pro Players Salaries

Marcus Johansson $6,960,000 (1)
Phil Kessel $6,100,000 (3)
Charlie Coyle $5,250,000 (2)
Calvin de Haan $5,000,000 (3)
Josh Manson $5,000,000 (4)
Brenden Dillon $4,000,000 (4)
Mark Pysyk $4,000,000 (1)
Matt Grzelcyk $3,700,000 (4)
Alexandar Georgiev $3,400,000 (4)
Ryan Lindgren $3,000,000 (3)
Neal Pionk $3,000,000 (1)
Warren Foegele $2,750,000 (4)
Oliver Kylington $2,500,000 (1)
Nick Bjugstad $2,500,000 (2)
Matt Martin $2,000,000 (3)
Garnet Hathaway $1,550,000 (4)
Pheonix Copley $1,500,000 (1)
Austin Watson $1,500,000 (2)
Timothy Liljegren $1,000,000 (3)
Jesper Boqvist $925,000 (1)
Jack Hughes $925,000 (1)
Joel Farabee $925,000 (1)
Jamie Drysdale $925,000 (2)
Quinton Byfield $925,000 (2)
Total Pro Players24
Salary Commitment
Year 2022 : $69,335,000
Year 2023 : $48,600,000
Year 2024 : $37,500,000
Year 2025 : $18,100,000
Salary Average Commitment
Year 2022 : $67,035,000
Year 2023 : $46,300,000
Year 2024 : $35,200,000
Year 2025 : $18,100,000
Salary Cap with 1 Way Contract
Year 2022 : $69,335,000
Year 2023 : $48,600,000
Year 2024 : $37,500,000
Year 2025 : $20,400,000

Farm Players Salaries

Phillip Di Giuseppe $48,750 (2)
Peter Abbandonato $47,500 (1)
Nico Daws $46,250 (3)
Alexander Khovanov $46,250 (3)
Johannes Kinnvall $46,250 (3)
Tobias Bjornfot $46,250 (1)
Ivan Lodnia $46,250 (3)
Alexander Holtz $46,250 (2)
Timur Ibragimov $46,250 (3)
Noel Gunler $46,250 (3)
Scott Perunovich $46,250 (3)
Kyle Clifford $45,000 (2)
Philip Tomasino $44,708 (2)
Cayden Primeau $44,042 (1)
Egor Sokolov $41,000 (2)
Andrei Altybarmakian $41,000 (2)
MacKenzie Entwistle $40,583 (1)
Aliaksei Protas $39,750 (2)
Pavel Gogolev $39,750 (2)
Julien Gauthier $38,750 (3)
Joona Koppanen $38,750 (2)
Kieffer Bellows $37,500 (4)
Axel Jonsson-Fjallby $37,500 (3)
Markus Phillips $35,000 (3)
Daniil Chechelev $35,000 (4)
Mitch Eliot $32,500 (2)
Jeremy Groleau $32,500 (2)
Total Farm Players27
Salary Commitment
Year 2022 : $1,135,833
Year 2023 : $957,458
Year 2024 : $507,500
Year 2025 : $72,500
Salary Average Commitment
Year 2022 : $812,083
Year 2023 : $633,708
Year 2024 : $183,750
Year 2025 : $72,500

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 8333 - $119 - 6,273 - 75,27%
Level 2: 6944 - $71 - 5,348 - 77,01%
Level 3: 2777 - $46 - 2,111 - 76,03%
Level 4: 5556 - $35 - 4,348 - 78,27%
Luxury : 1390 - $214 - 1,053 - 75,77%
Total Capacity :25000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $50 - 1,500 - 75,00%
Farm Level 2: 1000 - $30 - 750 - 75,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %19,133 - 76,53%
Average Income per Game$2,385,244
Year to Date Revenue$97,794,999
Farm
Home Games Left0
Average Attendance - %2,250 - 75,00%
Average Income per Game$121,875
Year to Date Revenue$4,996,875

Expense

Pro Players Total Salaries$76,648,333
Farm Players Total Salaries$1,261,416
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value($650,000)
Pro Year To Date Expenses$82,730,754
Farm Year To Date Expenses$2,009,676
Pro Salary Cap To Date$79,935,770
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$416,570
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,902
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$75,998,333
Estimate Under Maximum Salary Cap of $82,500,000$6,501,667
Estimate Over Minimum Salary Cap of $61,200,000 $14,798,333
Current Bank Account$99,169,034
Projected Bank Account$99,169,034

Pro Players Salaries

Jamie Benn $9,500,000 (3)
Anders Lee $7,000,000 (1)
Brayden McNabb $6,000,000 (4)
Philipp Grubauer $5,900,000 (4)
Jaden Schwartz $5,500,000 (3)
Oliver Bjorkstrand $5,400,000 (3)
Evander Kane $5,125,000 (3)
Frank Vatrano $4,600,000 (3)
Tyler Toffoli $4,500,000 (2)
Erik Haula $4,200,000 (3)
Ben Chiarot $3,500,000 (3)
Jake Bean $2,333,333 (4)
Brock McGinn $2,100,000 (2)
Sammy Blais $2,000,000 (4)
Juuso Valimaki $1,550,000 (2)
Andrej Sekera $1,200,000 (4)
Rem Pitlick $1,100,000 (4)
Alexander Barabanov $1,000,000 (2)
Adam Erne $997,500 (3)
Ilya Lyubushkin $805,000 (4)
Carter Rowney $800,000 (1)
Niko Mikkola $787,500 (1)
Scott Wedgewood $750,000 (1)
Total Pro Players23
Salary Commitment
Year 2022 : $76,648,333
Year 2023 : $67,310,833
Year 2024 : $58,160,833
Year 2025 : $19,338,333
Salary Average Commitment
Year 2022 : $73,609,444
Year 2023 : $64,271,944
Year 2024 : $55,121,944
Year 2025 : $16,771,666
Salary Cap with 1 Way Contract
Year 2022 : $76,648,333
Year 2023 : $67,310,833
Year 2024 : $58,160,833
Year 2025 : $19,338,333

Farm Players Salaries

Alexander Alexeyev $46,250 (3)
Daniil Tarasov $46,250 (2)
Ben Holmstrom $46,250 (3)
Zachary Hayes $46,250 (3)
Ty Emberson $46,250 (3)
Oskar Back $46,250 (3)
Mike Hardman $46,250 (3)
Marc Del Gaizo $46,250 (3)
Lauri Pajuniemi $46,250 (3)
Justin Danforth $46,250 (3)
Clifford Watson $46,250 (3)
Evan Fitzpatrick $45,000 (2)
Mackenzie MacEachern $45,000 (1)
Hunter Jones $45,000 (2)
Liam Foudy $44,708 (2)
Carson Meyer $41,000 (2)
Erik Kallgren $40,875 (1)
Oskar Steen $40,458 (1)
Carl Dahlstrom $40,000 (2)
Brendan Gaunce $38,125 (2)
Taylor Fedun $37,500 (1)
Luke Witkowski $37,500 (1)
Henry Bowlby $37,500 (1)
Tim Schaller $37,500 (1)
Gabriel Bourque $37,500 (1)
Dylan Sikura $37,500 (1)
Cody Franson $37,500 (1)
Steven Fogarty $37,500 (1)
Andrew Hammond $37,500 (1)
Michael Chaput $35,000 (1)
Total Farm Players30
Salary Commitment
Year 2022 : $1,261,416
Year 2023 : $762,583
Year 2024 : $462,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $937,666
Year 2023 : $438,833
Year 2024 : $138,750
Year 2025 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - $125 - 5,271 - 87,85%
Level 2: 5000 - $75 - 4,980 - 99,60%
Level 3: 2000 - $50 - 1,985 - 99,26%
Level 4: 4000 - $45 - 3,306 - 82,65%
Luxury : 1000 - $250 - 834 - 83,42%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1,552 - 77,62%
Farm Level 2: 1000 - $15 - 937 - 93,66%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %16,376 - 90,98%
Average Income per Game$2,218,515
Year to Date Revenue$90,959,130
Farm
Home Games Left0
Average Attendance - %2,489 - 82,97%
Average Income per Game$85,479
Year to Date Revenue$3,504,619

Expense

Pro Players Total Salaries$83,829,000
Farm Players Total Salaries$1,145,167
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value($3,000,000)
Pro Year To Date Expenses$84,804,027
Farm Year To Date Expenses$3,120,396
Pro Salary Cap To Date$83,264,503
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$449,100
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,554
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,829,000
Estimate Under Maximum Salary Cap of $82,500,000$1,671,000
Estimate Over Minimum Salary Cap of $61,200,000 $19,629,000
Current Bank Account$4,442,291
Projected Bank Account$4,442,291

Pro Players Salaries

Roman Josi $9,000,000 (2)
Jacob Trouba $8,000,000 (4)
Morgan Rielly $7,500,000 (4)
Kyle Okposo $6,000,000 (1)
Brock Nelson $6,000,000 (4)
Tomas Hertl $5,700,000 (1)
TJ Brodie $5,500,000 (2)
J.T. Miller $5,250,000 (4)
Ryan Getzlaf $5,000,000 (3)
Alex Tuch $4,750,000 (4)
Carter Hart $3,979,000 (1)
Mackenzie Blackwood $2,800,000 (2)
Ivan Barbashev $2,250,000 (3)
Filip Zadina $1,825,000 (4)
Tyler Bozak $1,800,000 (2)
Trevor Lewis $1,500,000 (1)
Andreas Johnsson $1,300,000 (4)
Michal Kempny $1,250,000 (3)
Joel Kiviranta $1,050,000 (4)
Jujhar Khaira $975,000 (3)
Logan Stanley $900,000 (2)
Ben Harpur $800,000 (2)
Ryan Lomberg $700,000 (2)
Total Pro Players23
Salary Commitment
Year 2022 : $83,829,000
Year 2023 : $66,650,000
Year 2024 : $45,150,000
Year 2025 : $35,675,000
Salary Average Commitment
Year 2022 : $80,629,000
Year 2023 : $66,650,000
Year 2024 : $45,150,000
Year 2025 : $35,675,000
Salary Cap with 1 Way Contract
Year 2022 : $83,829,000
Year 2023 : $66,650,000
Year 2024 : $45,150,000
Year 2025 : $35,675,000

Farm Players Salaries

Connor Corcoran $46,250 (3)
Dean Stewart $46,250 (3)
Xavier Bernard $46,250 (3)
Braden Schneider $46,250 (3)
Nicholas Boka $46,250 (3)
Grant Mismash $46,250 (3)
Christian Wolanin $40,000 (2)
Zach Solow $40,000 (2)
Zach Senyshyn $40,000 (1)
Matthew Villalta $38,917 (2)
Jack Kopacka $37,500 (1)
Buddy Robinson $37,500 (4)
Givani Smith $37,500 (2)
Drake Rymsha $37,500 (4)
Kevin Connauton $37,500 (4)
Alex Green $37,500 (4)
Dmitrij Jaskin $37,500 (4)
Grant Hutton $37,500 (4)
Kyle Turris $37,500 (4)
Justin Kirkland $37,500 (4)
Joey Daccord $37,500 (1)
Gregory Hofmann $37,500 (4)
Hugh McGing $37,500 (4)
Nathan Todd $37,500 (4)
Ty Ronning $37,500 (4)
Nick Wolff $37,500 (4)
Ty Pelton-Byce $37,500 (4)
Andy Andreoff $37,500 (1)
Christopher Gibson $33,750 (1)
Total Farm Players29
Salary Commitment
Year 2022 : $1,145,167
Year 2023 : $958,917
Year 2024 : $802,500
Year 2025 : $525,000
Salary Average Commitment
Year 2022 : $960,167
Year 2023 : $773,917
Year 2024 : $617,500
Year 2025 : $525,000

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 7000 - $100 - 6,510 - 93,00%
Level 2: 5833 - $62 - 5,420 - 92,92%
Level 3: 2333 - $35 - 2,216 - 94,97%
Level 4: 4667 - $21 - 4,609 - 98,77%
Luxury : 1167 - $202 - 1,091 - 93,51%
Total Capacity :21000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $30 - 1,876 - 93,80%
Farm Level 2: 1000 - $11 - 978 - 97,80%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %19,847 - 94,51%
Average Income per Game$2,058,925
Year to Date Revenue$84,415,920
Farm
Home Games Left0
Average Attendance - %2,854 - 95,13%
Average Income per Game$83,800
Year to Date Revenue$3,435,797

Expense

Pro Players Total Salaries$71,497,802
Farm Players Total Salaries$1,553,396
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$2,012,500
Pro Year To Date Expenses$66,393,079
Farm Year To Date Expenses$2,474,037
Pro Salary Cap To Date$64,099,021
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$386,831
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,439
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$73,510,302
Estimate Under Maximum Salary Cap of $82,500,000$8,989,698
Estimate Over Minimum Salary Cap of $61,200,000 $12,310,302
Current Bank Account$63,219,493
Projected Bank Account$63,219,493

Pro Players Salaries

John Tavares $11,000,000 (4)
Ryan Suter $7,538,462 (3)
Jonathan Drouin $5,500,000 (2)
Christian Dvorak $4,450,000 (1)
Antti Raanta $4,400,000 (3)
Marcus Pettersson $4,025,174 (4)
Petr Mrazek $3,800,000 (3)
Adam Lowry $3,250,000 (3)
Radek Faksa $3,200,000 (2)
Jimmy Vesey $3,200,000 (2)
Dylan Strome $3,100,000 (1)
Tomas Nosek $2,750,000 (1)
Dominik Kubalik $2,500,000 (4)
Cody Eakin $2,250,000 (2)
Luke Schenn $1,800,000 (2)
Zach Aston-Reese $1,725,000 (3)
Michael Del Zotto $1,700,000 (3)
Sonny Milano $1,700,000 (4)
Colton Sceviour $1,600,000 (3)
Andy Greene $1,200,000 (4)
Sean Durzi $809,166 (1)
Total Pro Players21
Salary Commitment
Year 2022 : $71,497,802
Year 2023 : $60,388,636
Year 2024 : $44,438,636
Year 2025 : $20,425,174
Salary Average Commitment
Year 2022 : $71,497,803
Year 2023 : $60,388,637
Year 2024 : $44,438,637
Year 2025 : $20,425,174
Salary Cap with 1 Way Contract
Year 2022 : $71,497,802
Year 2023 : $60,388,636
Year 2024 : $44,438,636
Year 2025 : $20,425,174

Farm Players Salaries

Janne Kuokkanen $91,250 (2)
Austin Strand $75,000 (1)
Stuart Skinner $50,000 (3)
Dylan Gambrell $47,500 (4)
Nathan Smith $46,250 (3)
Alex Beaucage $46,250 (3)
Cam Lee $46,250 (1)
Jack Dugan $46,250 (1)
Ronnie Attard $46,250 (3)
Seth Jarvis $46,250 (3)
Simon Lundmark $46,250 (3)
Connor Mackey $45,000 (2)
Kevin Mandolese $45,000 (2)
Cole Schwindt $43,500 (2)
Evan Barratt $43,500 (2)
Raphael Lavoie $43,500 (2)
Morgan Frost $43,167 (1)
Dominik Bokk $43,167 (2)
Cal Foote $42,500 (3)
Caleb Jones $42,500 (3)
Will Reilly $40,313 (1)
Jonathan Gruden $40,000 (4)
Lucas Carlsson $40,000 (2)
Jonathan Aspirot $40,000 (3)
Felix Sandstrom $38,750 (4)
Cale Fleury $37,500 (3)
Adam Ruzicka $37,500 (3)
Jeremy Davies $37,500 (3)
Jan Drozg $37,500 (3)
Klim Kostin $37,500 (3)
Leon Gawanke $37,500 (3)
Sam Miletic $37,500 (4)
Shane Bowers $37,500 (3)
Tyler Benson $37,500 (2)
Joseph Woll $37,500 (3)
Total Farm Players35
Salary Commitment
Year 2022 : $1,553,396
Year 2023 : $1,302,417
Year 2024 : $870,000
Year 2025 : $163,750
Salary Average Commitment
Year 2022 : $1,368,396
Year 2023 : $1,117,417
Year 2024 : $685,000
Year 2025 : $163,750

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6667 - $90 - 6,502 - 97,53%
Level 2: 5556 - $65 - 5,434 - 97,81%
Level 3: 2222 - $48 - 2,104 - 94,67%
Level 4: 4444 - $32 - 4,310 - 96,99%
Luxury : 1111 - $200 - 1,078 - 97,00%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1,561 - 78,04%
Farm Level 2: 1000 - $15 - 925 - 92,46%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %19,428 - 97,14%
Average Income per Game$2,075,379
Year to Date Revenue$85,090,535
Farm
Home Games Left0
Average Attendance - %2,485 - 82,85%
Average Income per Game$85,623
Year to Date Revenue$3,510,532

Expense

Pro Players Total Salaries$64,571,666
Farm Players Total Salaries$1,511,367
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Special Salary Cap Value$3,550,000
Pro Year To Date Expenses$72,544,657
Farm Year To Date Expenses$3,840,030
Pro Salary Cap To Date$69,767,170
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$353,009
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$21,112
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$68,121,666
Estimate Under Maximum Salary Cap of $82,500,000$14,378,334
Estimate Over Minimum Salary Cap of $61,200,000 $6,921,666
Current Bank Account$62,786,179
Projected Bank Account$62,786,179

Pro Players Salaries

Jeff Skinner $9,000,000 (1)
Connor Hellebuyck $6,166,666 (1)
Matt Dumba $6,000,000 (3)
Tony DeAngelo $5,000,000 (4)
Travis Sanheim $4,675,000 (4)
Brandon Saad $4,500,000 (3)
Tomas Tatar $4,500,000 (1)
Sam Bennett $4,425,000 (4)
Adrian Kempe $3,650,000 (1)
Jake Allen $2,875,000 (3)
Riley Sheahan $2,330,000 (2)
Eric Robinson $2,000,000 (4)
Gabriel Vilardi $1,627,500 (2)
Michael Rasmussen $1,460,000 (4)
Kris Russell $1,000,000 (2)
Nicolas Aube-Kubel $1,000,000 (4)
Nathan Beaulieu $975,000 (3)
Lucas Raymond $925,000 (3)
K'Andre Miller $925,000 (2)
Olli Juolevi $800,000 (1)
Mathieu Joseph $737,500 (3)
Total Pro Players21
Salary Commitment
Year 2022 : $64,571,666
Year 2023 : $40,455,000
Year 2024 : $34,572,500
Year 2025 : $18,560,000
Salary Average Commitment
Year 2022 : $63,646,666
Year 2023 : $39,530,000
Year 2024 : $33,647,500
Year 2025 : $18,560,000
Salary Cap with 1 Way Contract
Year 2022 : $64,571,666
Year 2023 : $40,455,000
Year 2024 : $34,572,500
Year 2025 : $18,560,000

Farm Players Salaries

Anders Bjork $80,000 (3)
Lukas Parik $46,250 (3)
James Greenway $46,250 (3)
Vasily Ponomarev $46,250 (3)
Alex Turcotte $46,250 (2)
Mathias Laferriere $46,250 (3)
Lukas Reichel $46,250 (3)
Egor Afanasyev $46,250 (3)
Matt Bartkowski $46,250 (1)
Gianni Fairbrother $46,250 (3)
Riley Tufte $46,250 (2)
Dmitry Zavgorodniy $45,000 (2)
Justin Brazeau $45,000 (2)
Michael Vukojevic $45,000 (2)
Ostap Safin $45,000 (2)
Max Gildon $45,000 (2)
Nicolas Beaudin $44,750 (1)
Nils Hoglander $44,583 (2)
William Lockwood $42,125 (2)
Dmitri Samorukov $41,250 (3)
Joey Keane $40,450 (1)
Hunter Miska $40,000 (4)
Joseph Duszak $40,000 (1)
Nick Caamano $39,750 (1)
Maxim Golod $39,667 (2)
Robert Carpenter $39,625 (1)
Alex Barre-Boulet $37,917 (4)
Dennis Gilbert $37,500 (1)
Josh Mahura $37,500 (2)
Dakota Joshua $37,500 (4)
Brayden Burke $37,500 (2)
Sean Day $37,500 (2)
Sami Niku $36,250 (1)
CJ Suess $35,000 (1)
Andrew Nielsen $35,000 (1)
Total Farm Players35
Salary Commitment
Year 2022 : $1,511,367
Year 2023 : $1,116,792
Year 2024 : $560,417
Year 2025 : $115,417
Salary Average Commitment
Year 2022 : $1,172,617
Year 2023 : $778,042
Year 2024 : $236,667
Year 2025 : $115,417

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6667 - $125 - 5,166 - 77,49%
Level 2: 5556 - $75 - 5,266 - 94,79%
Level 3: 2222 - $50 - 2,086 - 93,88%
Level 4: 4444 - $45 - 3,279 - 73,78%
Luxury : 1111 - $250 - 824 - 74,18%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1,561 - 78,04%
Farm Level 2: 1000 - $15 - 935 - 93,47%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %16,621 - 83,11%
Average Income per Game$2,232,984
Year to Date Revenue$91,552,333
Farm
Home Games Left0
Average Attendance - %2,495 - 83,18%
Average Income per Game$85,809
Year to Date Revenue$3,518,179

Expense

Pro Players Total Salaries$64,716,000
Farm Players Total Salaries$1,066,500
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Special Salary Cap Value$4,500,000
Pro Year To Date Expenses$68,604,054
Farm Year To Date Expenses$2,511,400
Pro Salary Cap To Date$63,013,285
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$366,926
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,508
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$69,216,000
Estimate Under Maximum Salary Cap of $82,500,000$13,284,000
Estimate Over Minimum Salary Cap of $61,200,000 $8,016,000
Current Bank Account$67,516,810
Projected Bank Account$67,516,810

Pro Players Salaries

Sean Monahan $6,375,000 (1)
Sergei Bobrovsky $6,000,000 (3)
Timo Meier $6,000,000 (1)
Nate Schmidt $5,950,000 (3)
Travis Konecny $5,500,000 (1)
Dmitry Orlov $5,500,000 (4)
Brian Dumoulin $5,000,000 (4)
Colin White $4,750,000 (2)
Joonas Donskoi $4,000,000 (4)
Casey Cizikas $3,000,000 (3)
Kasperi Kapanen $3,000,000 (1)
Cedric Paquette $1,000,000 (1)
Rocco Grimaldi $975,000 (4)
Mikey Anderson $925,000 (1)
Dawson Mercer $925,000 (3)
J.J. Peterka $925,000 (3)
Ville Husso $901,000 (2)
Owen Tippett $863,333 (1)
Calle Rosen $850,000 (4)
Kevin Bahl $795,000 (2)
Egor Zamula $756,667 (4)
Matthew Highmore $725,000 (1)
Total Pro Players22
Salary Commitment
Year 2022 : $64,716,000
Year 2023 : $40,327,667
Year 2024 : $33,881,667
Year 2025 : $17,081,667
Salary Average Commitment
Year 2022 : $59,283,500
Year 2023 : $39,402,667
Year 2024 : $32,956,667
Year 2025 : $17,081,667
Salary Cap with 1 Way Contract
Year 2022 : $64,716,000
Year 2023 : $40,327,667
Year 2024 : $33,881,667
Year 2025 : $17,081,667

Farm Players Salaries

Corey Schueneman $100,000 (4)
Cal O'Reilly $50,000 (1)
Josh Lopina $47,500 (4)
Pyotr Kochetkov $46,250 (3)
Grigori Denisenko $46,250 (2)
Matthew Wedman $46,250 (3)
Matias Maccelli $46,250 (3)
Jordan Harris $46,250 (3)
Joel Blomqvist $46,250 (3)
Filip Kral $46,250 (3)
Layton Ahac $44,875 (4)
Donovan Sebrango $42,542 (2)
Troy Grosenick $42,500 (1)
Lukas Dostal $41,125 (2)
Nicholas Robertson $41,083 (2)
David Gustafsson $40,875 (1)
Kaedan Korczak $39,750 (2)
Maksim Sushko $38,750 (1)
Cameron Hebig $37,500 (1)
Ryan Shea $37,500 (1)
Adam Gaudette $37,500 (1)
Kevin Gravel $35,000 (1)
Sam Anas $33,750 (1)
Jon Lizotte $32,500 (1)
Total Farm Players24
Salary Commitment
Year 2022 : $1,066,500
Year 2023 : $680,625
Year 2024 : $469,875
Year 2025 : $192,375
Salary Average Commitment
Year 2022 : $789,000
Year 2023 : $403,125
Year 2024 : $192,375
Year 2025 : $192,375

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$61,200,000

Pro Players

Farm Players

Total Players

Avalanche $81,724,089 $77,507,381 $4,992,619 $16,307,381 202444
Blackhawks $142,718,993 $83,088,333 -$588,333 $21,888,333 212445
Blue Jackets $87,570,518 $76,885,834 $5,614,166 $15,685,834 212243
Blues $109,598,485 $78,494,834 $4,005,166 $17,294,834 232750
Bruins $95,830,853 $81,756,917 $743,083 $20,556,917 213051
Canadiens $43,741,336 $77,905,833 $4,594,167 $16,705,833 223456
Canucks $85,270,515 $72,412,500 $10,087,500 $11,212,500 252348
Capitals $75,181,149 $68,750,962 $13,749,038 $7,550,962 262652
Coyotes $51,749,380 $78,169,167 $4,330,833 $16,969,167 222345
Devils $82,620,712 $67,972,500 $14,527,500 $6,772,500 232750
Ducks $77,240,684 $78,162,857 $4,337,143 $16,962,857 212647
Flames $28,552,903 $79,450,000 $3,050,000 $18,250,000 222547
Flyers $62,158,101 $75,636,667 $6,863,333 $14,436,667 212243
Golden Knights $54,669,709 $67,942,856 $14,557,144 $6,742,856 222749
Hurricanes $44,805,930 $83,562,500 -$1,062,500 $22,362,500 232447
Islanders $68,462,579 $79,180,000 $3,320,000 $17,980,000 213455
Jets $97,781,999 $73,525,000 $8,975,000 $12,325,000 232851
Kings $20,738,684 $63,398,809 $19,101,191 $2,198,809 252348
Kraken $83,222,229 $82,472,000 $28,000 $21,272,000 202343
Lightning $19,609,935 $81,841,000 $659,000 $20,641,000 222446
Maple Leafs $35,991,152 $82,414,167 $85,833 $21,214,167 212344
Oilers $46,417,062 $65,271,667 $17,228,333 $4,071,667 253358
Panthers $42,525,013 $66,366,667 $16,133,333 $5,166,667 232447
Penguins $4,557,668 $77,900,000 $4,600,000 $16,700,000 212748
Predators $102,369,496 $67,636,000 $14,864,000 $6,436,000 242347
Rangers $63,591,622 $65,900,000 $16,600,000 $4,700,000 222648
Red Wings $133,341,457 $70,235,000 $12,265,000 $9,035,000 242751
Sabres $99,169,034 $75,998,333 $6,501,667 $14,798,333 233053
Senators $4,442,291 $80,829,000 $1,671,000 $19,629,000 232952
Sharks $63,219,493 $73,510,302 $8,989,698 $12,310,302 213556
Stars $62,786,179 $68,121,666 $14,378,334 $6,921,666 213556
Wild $67,516,810 $69,216,000 $13,284,000 $8,016,000 222446