Login

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 6050 - 400 $ - 3 708 - 61,29%
Level 2: 5050 - 200 $ - 3 367 - 66,68%
Level 3: 2050 - 125 $ - 1 308 - 63,79%
Level 4: 4050 - 75 $ - 2 705 - 66,80%
Luxury : 1000 - 500 $ - 753 - 75,35%
Total Capacity :18200
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 75 $ - 1 123 - 56,13%
Farm Level 2: 1000 - 35 $ - 588 - 58,81%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %11 842 - 65,07%
Average Income per Game3 624 826 $
Year to Date Revenue134 118 559 $
Farm
Home Games Left1
Average Attendance - %1 711 - 57,02%
Average Income per Game130 974 $
Year to Date Revenue4 846 042 $

Expense

Pro Players Total Salaries95 250 763 $
Farm Players Total Salaries3 138 900 $
Coaches Total Salaries5 800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(4 962 500 $)
Pro Year To Date Expenses78 790 556 $
Farm Year To Date Expenses4 602 638 $
Pro Salary Cap To Date75 440 035 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 499 304 $
Farm Estimated Season Revenue130 974 $
Pro Remaining Season Days22
Pro Expenses Per Days532 531 $
Pro Estimated Expenses11 715 682 $
Farm Remaining Season Days10
Farm Expenses Per Days29 534 $
Farm Estimated Expenses295 340 $
Estimated Season Expenses12 011 022 $
Estimated Season Salary Cap81 743 757 $
Estimate Under Maximum Salary Cap of 85 000 000 $3 256 243 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 16 743 757 $
Current Bank Account150 257 549 $
Projected Bank Account152 876 805 $

Pro Players Salaries

Aleksander Barkov 12 500 100 $ (8)
Roman Josi 9 059 000 $ (6)
Ryan Nugent-Hopkins 8 700 000 $ (7)
Steven Stamkos 8 500 000 $ (2)
Connor Hellebuyck 6 166 666 $ (2)
Dustin Brown 6 000 000 $ (1)
Erik Johnson 6 000 000 $ (1)
Zach Hyman 5 900 000 $ (3)
Ian Cole 5 250 000 $ (4)
Joe Pavelski 5 000 000 $ (1)
Viktor Arvidsson 4 250 000 $ (2)
Christopher Tanev 3 500 000 $ (3)
Luke Glendening (1 Way Contract) 3 000 000 $ (1)
Carl Hagelin 2 750 000 $ (1)
Kris Russell 2 700 000 $ (1)
Christian Folin 2 225 000 $ (1)
Cole Caufield 1 000 000 $ (2)
Anton Lundell 1 000 000 $ (2)
Carter Rowney 900 000 $ (2)
Calle Clang 850 000 $ (3)
Total Pro Players20
Salary Commitment
Year 2022 : 95 250 763 $
Year 2023 : 67 575 763 $
Year 2024 : 45 759 097 $
Year 2025 : 35 509 097 $
Salary Average Commitment
Year 2022 : 85 200 763 $
Year 2023 : 59 575 763 $
Year 2024 : 45 759 097 $
Year 2025 : 35 509 097 $
Salary Cap with 1 Way Contract
Year 2022 : 95 250 763 $
Year 2023 : 67 575 763 $
Year 2024 : 45 759 097 $
Year 2025 : 35 509 097 $

Farm Players Salaries

Troy Brouwer 231 500 $ (1)
Lukas Dostal 200 000 $ (2)
Andrei Mironov 150 000 $ (2)
James Neal 150 000 $ (3)
Kevin Shattenkirk 135 000 $ (3)
Marcus Johansson 120 000 $ (2)
David Schlemko 120 000 $ (1)
Eric Gryba 120 000 $ (2)
Kevin Connauton 120 000 $ (3)
Martin Hanzal 100 000 $ (2)
Matt Donovan 100 000 $ (1)
Josh Leivo 100 000 $ (1)
Brad Malone 100 000 $ (1)
Martin Marincin 100 000 $ (2)
Erik Gustafsson 100 000 $ (3)
Ty Smith 97 500 $ (2)
J-F Berube 95 000 $ (1)
Chris Bourque 89 900 $ (1)
Kenny Agostino 85 000 $ (2)
Matias Maccelli 85 000 $ (3)
Austin Carroll 82 500 $ (1)
Ryan Reaves 80 000 $ (1)
Mikael Pyyhtia 75 000 $ (3)
Oscar Lindberg 75 000 $ (1)
Marko Dano 75 000 $ (1)
Chris Casto 72 500 $ (1)
Jimmy Hayes 70 000 $ (1)
Paul Thompson 70 000 $ (1)
Adam Krause 70 000 $ (1)
Adam Chapie 70 000 $ (1)
Total Farm Players30
Salary Commitment
Year 2022 : 3 138 900 $
Year 2023 : 1 637 500 $
Year 2024 : 665 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 3 138 900 $
Year 2023 : 1 637 500 $
Year 2024 : 665 000 $
Year 2025 : 0 $

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6025 - 335 $ - 4 323 - 71,75%
Level 2: 5050 - 200 $ - 3 340 - 66,15%
Level 3: 2050 - 125 $ - 1 285 - 62,67%
Level 4: 4050 - 75 $ - 2 681 - 66,19%
Luxury : 1000 - 500 $ - 745 - 74,51%
Total Capacity :18175
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 45 $ - 1 975 - 98,74%
Farm Level 2: 1000 - 30 $ - 705 - 70,46%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %12 374 - 68,08%
Average Income per Game3 559 958 $
Year to Date Revenue131 718 463 $
Farm
Home Games Left1
Average Attendance - %2 680 - 89,32%
Average Income per Game136 070 $
Year to Date Revenue5 034 590 $

Expense

Pro Players Total Salaries92 238 461 $
Farm Players Total Salaries3 513 000 $
Coaches Total Salaries5 800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(8 275 000 $)
Pro Year To Date Expenses79 761 711 $
Farm Year To Date Expenses3 747 016 $
Pro Salary Cap To Date75 353 142 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 239 834 $
Farm Estimated Season Revenue136 070 $
Pro Remaining Season Days22
Pro Expenses Per Days522 787 $
Pro Estimated Expenses11 501 314 $
Farm Remaining Season Days10
Farm Expenses Per Days24 787 $
Farm Estimated Expenses247 870 $
Estimated Season Expenses11 749 184 $
Estimated Season Salary Cap77 988 074 $
Estimate Under Maximum Salary Cap of 85 000 000 $7 011 926 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 12 988 074 $
Current Bank Account38 744 357 $
Projected Bank Account41 371 077 $

Pro Players Salaries

Claude Giroux 10 000 000 $ (4)
Anthony Cirelli 8 500 000 $ (5)
Zach Parise 7 538 461 $ (3)
Vincent Trocheck 7 500 000 $ (4)
Dougie Hamilton 6 000 000 $ (3)
Alexander Radulov 5 600 000 $ (2)
Jacob Markstrom 5 400 000 $ (2)
Charlie Coyle 5 175 000 $ (2)
Noah Hanifin 4 950 000 $ (2)
Alexander Wennberg 4 900 000 $ (1)
Vladislav Namestnikov 4 700 000 $ (2)
Olli Maatta 4 100 000 $ (2)
Roman Polak 4 000 000 $ (2)
Travis Hamonic 3 900 000 $ (1)
Blake Coleman 3 250 000 $ (3)
Jesperi Kotkaniemi 3 000 000 $ (2)
Quinton Byfield 1 000 000 $ (1)
Dante Fabbro 975 000 $ (1)
Joseph Woll 900 000 $ (1)
Rem Pitlick 850 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2022 : 92 238 461 $
Year 2023 : 79 713 461 $
Year 2024 : 42 788 461 $
Year 2025 : 26 000 000 $
Salary Average Commitment
Year 2022 : 85 200 000 $
Year 2023 : 72 675 000 $
Year 2024 : 35 750 000 $
Year 2025 : 26 000 000 $
Salary Cap with 1 Way Contract
Year 2022 : 92 238 461 $
Year 2023 : 79 713 461 $
Year 2024 : 42 788 461 $
Year 2025 : 26 000 000 $

Farm Players Salaries

Colin Miller 275 000 $ (2)
Michael Rasmussen 230 000 $ (1)
Julius Honka 220 000 $ (1)
Maxime Comtois 200 000 $ (1)
Slater Koekkoek 170 000 $ (1)
Janne Kuokkanen 160 000 $ (1)
Christian Fischer 150 000 $ (2)
Cal Foote 150 000 $ (2)
Vladislav Gavrikov 150 000 $ (2)
Andy Welinski 130 000 $ (2)
Victor Mete 120 000 $ (1)
Chris Bigras 115 000 $ (1)
Aleksi Saarela 100 000 $ (1)
Carl Grundstrom 100 000 $ (3)
Cody Glass 100 000 $ (1)
Chris Driedger 98 500 $ (2)
Phillip Di Giuseppe 92 500 $ (2)
Jonas Johansson 92 500 $ (1)
Laurent Dauphin 90 000 $ (1)
Nicolas Beaudin 90 000 $ (2)
Ethan Keppen 85 000 $ (2)
Jakub Lauko 80 000 $ (1)
Jacob Paquette 75 000 $ (2)
Brayden Pachal 75 000 $ (1)
Kole Sherwood (Out of Payroll) 75 000 $ (1)
Axel Jonsson-Fjallby 75 000 $ (1)
Mason Shaw 75 000 $ (2)
Ryan Zuhlsdorf 74 500 $ (2)
Brady Burns 70 000 $ (1)
Dereck Baribeau 70 000 $ (1)
Total Farm Players30
Salary Commitment
Year 2022 : 3 588 000 $
Year 2023 : 1 545 500 $
Year 2024 : 100 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 3 668 200 $
Year 2023 : 1 625 700 $
Year 2024 : 100 000 $
Year 2025 : 0 $

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - 200 $ - 5 974 - 99,57%
Level 2: 5000 - 150 $ - 4 867 - 97,34%
Level 3: 2000 - 85 $ - 1 971 - 98,55%
Level 4: 4000 - 60 $ - 3 218 - 80,46%
Luxury : 1000 - 235 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 40 $ - 1 977 - 98,84%
Farm Level 2: 1000 - 20 $ - 992 - 99,15%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %17 031 - 94,61%
Average Income per Game3 150 661 $
Year to Date Revenue116 574 453 $
Farm
Home Games Left1
Average Attendance - %2 968 - 98,95%
Average Income per Game123 630 $
Year to Date Revenue4 574 300 $

Expense

Pro Players Total Salaries85 850 000 $
Farm Players Total Salaries2 286 900 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(1 487 500 $)
Pro Year To Date Expenses77 327 431 $
Farm Year To Date Expenses3 307 755 $
Pro Salary Cap To Date74 682 274 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 602 644 $
Farm Estimated Season Revenue123 630 $
Pro Remaining Season Days22
Pro Expenses Per Days477 688 $
Pro Estimated Expenses10 509 136 $
Farm Remaining Season Days10
Farm Expenses Per Days18 890 $
Farm Estimated Expenses188 900 $
Estimated Season Expenses10 698 036 $
Estimated Season Salary Cap83 349 072 $
Estimate Under Maximum Salary Cap of 85 000 000 $1 650 928 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 18 349 072 $
Current Bank Account70 049 728 $
Projected Bank Account72 077 966 $

Pro Players Salaries

Brayden Point 8 750 000 $ (5)
Evander Kane 7 000 000 $ (3)
Ryan McDonagh 6 750 000 $ (4)
John Gibson 6 400 000 $ (5)
Bryan Rust 6 000 000 $ (4)
Nick Schmaltz 5 850 000 $ (4)
Esa Lindell 5 800 000 $ (3)
Charlie McAvoy 5 750 000 $ (2)
Michael Grabner 5 250 000 $ (2)
Luca Sbisa 5 000 000 $ (1)
Alex Killorn 4 450 000 $ (1)
Marc Staal 4 000 000 $ (1)
Austin Watson 3 000 000 $ (2)
Jack Campbell 2 500 000 $ (1)
Gabriel Bourque 1 750 000 $ (2)
Matthew Kiersted 1 750 000 $ (2)
Denis Gurianov 1 250 000 $ (1)
Logan Shaw 1 200 000 $ (2)
Josh Norris 950 000 $ (1)
Dmitri Samorukov 850 000 $ (1)
Brett Sutter 850 000 $ (2)
Sheldon Rempal 750 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2022 : 85 850 000 $
Year 2023 : 66 100 000 $
Year 2024 : 46 550 000 $
Year 2025 : 33 750 000 $
Salary Average Commitment
Year 2022 : 55 000 000 $
Year 2023 : 35 250 000 $
Year 2024 : 15 700 000 $
Year 2025 : 8 200 000 $
Salary Cap with 1 Way Contract
Year 2022 : 85 850 000 $
Year 2023 : 66 100 000 $
Year 2024 : 46 550 000 $
Year 2025 : 33 750 000 $

Farm Players Salaries

Melker Karlsson 225 000 $ (1)
Jack Roslovic 180 000 $ (1)
Frederik Gauthier 125 000 $ (1)
Sebastian Repo 110 000 $ (1)
Noah Juulsen 105 400 $ (1)
Mason McDonald 98 500 $ (1)
Vili Saarijarvi 95 000 $ (1)
Reid Duke 95 000 $ (1)
Damien Riat 90 000 $ (1)
Dillon Heatherington 90 000 $ (2)
Parker Wotherspoon 90 000 $ (2)
Jeremy Roy 88 000 $ (1)
Vitek Vanecek 87 500 $ (2)
Matt Bartkowski 85 000 $ (2)
Joel Hanley 85 000 $ (2)
Gustav Olofsson 85 000 $ (2)
William Bitten 85 000 $ (2)
David Gust 80 000 $ (2)
Calvin Pickard 80 000 $ (1)
Jason Garrison 80 000 $ (2)
Tanner Kaspick 77 500 $ (2)
Vince Pedrie (Out of Payroll) 75 000 $ (1)
Mathias From 75 000 $ (1)
Blake Speers 75 000 $ (2)
Total Farm Players24
Salary Commitment
Year 2022 : 2 361 900 $
Year 2023 : 920 000 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 361 900 $
Year 2023 : 920 000 $
Year 2024 : 0 $
Year 2025 : 0 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 6000 - 400 $ - 3 450 - 57,51%
Level 2: 5000 - 200 $ - 3 199 - 63,99%
Level 3: 2000 - 125 $ - 1 247 - 62,34%
Level 4: 4000 - 75 $ - 2 623 - 65,57%
Luxury : 1000 - 500 $ - 714 - 71,37%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 75 $ - 1 111 - 55,56%
Farm Level 2: 1000 - 35 $ - 577 - 57,69%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %11 233 - 62,41%
Average Income per Game3 411 863 $
Year to Date Revenue126 238 940 $
Farm
Home Games Left2
Average Attendance - %1 688 - 56,27%
Average Income per Game129 421 $
Year to Date Revenue4 659 157 $

Expense

Pro Players Total Salaries55 225 000 $
Farm Players Total Salaries2 315 300 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value8 425 000 $
Pro Year To Date Expenses71 898 659 $
Farm Year To Date Expenses4 748 558 $
Pro Salary Cap To Date69 253 499 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 647 453 $
Farm Estimated Season Revenue258 842 $
Pro Remaining Season Days22
Pro Expenses Per Days313 038 $
Pro Estimated Expenses6 886 836 $
Farm Remaining Season Days10
Farm Expenses Per Days27 674 $
Farm Estimated Expenses276 740 $
Estimated Season Expenses7 163 576 $
Estimated Season Salary Cap84 210 497 $
Estimate Under Maximum Salary Cap of 85 000 000 $789 503 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 19 210 497 $
Current Bank Account89 096 602 $
Projected Bank Account95 839 321 $

Pro Players Salaries

Carey Price 10 500 000 $ (4)
Oliver Ekman-Larsson 8 250 000 $ (5)
Paul Stastny 6 300 000 $ (2)
Brady Skjei 5 250 000 $ (2)
Kevin Labanc 5 000 000 $ (4)
John Moore 2 750 000 $ (1)
Tyler Benson 2 250 000 $ (2)
Jason Demers 2 000 000 $ (2)
Jakub Vrana 1 800 000 $ (1)
David Kampf 1 500 000 $ (2)
Jon Gillies 1 025 000 $ (1)
Chris Wagner 1 000 000 $ (1)
Barrett Hayton 950 000 $ (2)
Nic Petan 900 000 $ (2)
Antoine Morand 900 000 $ (1)
Joey Keane 850 000 $ (1)
Derek Ryan 850 000 $ (1)
Zack Kassian 800 000 $ (1)
Dion Phaneuf 800 000 $ (2)
Juuso Riikola 800 000 $ (1)
Filip Ahl 750 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2022 : 55 225 000 $
Year 2023 : 43 700 000 $
Year 2024 : 23 750 000 $
Year 2025 : 23 750 000 $
Salary Average Commitment
Year 2022 : 43 175 000 $
Year 2023 : 31 650 000 $
Year 2024 : 11 700 000 $
Year 2025 : 11 700 000 $
Salary Cap with 1 Way Contract
Year 2022 : 55 225 000 $
Year 2023 : 43 700 000 $
Year 2024 : 23 750 000 $
Year 2025 : 23 750 000 $

Farm Players Salaries

Travis Sanheim 275 000 $ (3)
Dominik Simon 174 500 $ (1)
Jack Dugan 140 000 $ (1)
Carson Soucy 135 400 $ (1)
Brett Pollock 111 200 $ (1)
Ben Thomson 111 000 $ (1)
Brandon Anselmini 110 100 $ (1)
Brendan Leipsic 100 000 $ (2)
Jake Evans 97 500 $ (1)
JC Lipon 97 200 $ (1)
Ashton Sautner 96 500 $ (1)
Braden Christoffer 92 900 $ (1)
Lukas Vejdemo 92 500 $ (1)
Brian Cooper 92 300 $ (1)
Justus Annunen 90 000 $ (2)
Shane Bowers 90 000 $ (1)
Adam Wilcox 89 800 $ (1)
Brett Welychka 89 400 $ (1)
Mark Letestu 80 000 $ (1)
Drake Rymsha 75 000 $ (1)
Frank Corrado 75 000 $ (1)
Total Farm Players21
Salary Commitment
Year 2022 : 2 315 300 $
Year 2023 : 465 000 $
Year 2024 : 275 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 315 300 $
Year 2023 : 465 000 $
Year 2024 : 275 000 $
Year 2025 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6050 - 200 $ - 5 972 - 98,71%
Level 2: 5050 - 100 $ - 5 004 - 99,09%
Level 3: 2050 - 50 $ - 2 050 - 100,00%
Level 4: 4100 - 40 $ - 4 055 - 98,90%
Luxury : 1000 - 400 $ - 976 - 97,55%
Total Capacity :18250
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 50 $ - 1 963 - 98,14%
Farm Level 2: 1000 - 25 $ - 824 - 82,38%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %18 056 - 98,94%
Average Income per Game2 937 072 $
Year to Date Revenue108 671 650 $
Farm
Home Games Left2
Average Attendance - %2 787 - 92,89%
Average Income per Game148 416 $
Year to Date Revenue5 342 970 $

Expense

Pro Players Total Salaries55 300 000 $
Farm Players Total Salaries2 379 500 $
Coaches Total Salaries5 750 000 $
Luxury Taxe Total0 $
Special Salary Cap Value12 587 500 $
Pro Year To Date Expenses69 352 022 $
Farm Year To Date Expenses3 777 441 $
Pro Salary Cap To Date65 604 711 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 748 286 $
Farm Estimated Season Revenue296 832 $
Pro Remaining Season Days22
Pro Expenses Per Days320 161 $
Pro Estimated Expenses7 043 542 $
Farm Remaining Season Days10
Farm Expenses Per Days22 296 $
Farm Estimated Expenses222 960 $
Estimated Season Expenses7 266 502 $
Estimated Season Salary Cap84 733 075 $
Estimate Under Maximum Salary Cap of 85 000 000 $266 925 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 19 733 075 $
Current Bank Account46 203 078 $
Projected Bank Account50 981 694 $

Pro Players Salaries

Jakub Voracek 8 250 000 $ (2)
Ryan Pulock 5 500 000 $ (3)
Max Domi 5 250 000 $ (3)
Dylan Strome 4 150 000 $ (2)
Konstantin Okulov 4 000 000 $ (2)
Ilya Samsonov 3 600 000 $ (2)
Brandon Tanev 3 500 000 $ (3)
Artem Anisimov 3 200 000 $ (1)
Nick Bjugstad 2 900 000 $ (3)
Riley Sheahan 2 800 000 $ (1)
Chris Mueller 2 500 000 $ (1)
Matt Grzelcyk 1 750 000 $ (1)
Alex Galchenyuk 1 450 000 $ (3)
Chris Wideman 1 000 000 $ (2)
Sam Montembeault (1 Way Contract) 1 000 000 $ (2)
Adam Boqvist 975 000 $ (2)
Dylan Cozens 975 000 $ (3)
Kevin Stenlund 900 000 $ (1)
Mason Marchment (Out of Payroll) 875 000 $ (1)
Niko Mikkola 850 000 $ (1)
Joachim Blichfeld 750 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2022 : 56 175 000 $
Year 2023 : 42 550 000 $
Year 2024 : 19 575 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 56 175 000 $
Year 2023 : 42 550 000 $
Year 2024 : 19 575 000 $
Year 2025 : 0 $
Salary Cap with 1 Way Contract
Year 2022 : 56 175 000 $
Year 2023 : 42 550 000 $
Year 2024 : 19 575 000 $
Year 2025 : 0 $

Farm Players Salaries

Landon Bow 150 000 $ (1)
Matt Martin 150 000 $ (1)
Mitchell Fossier 132 000 $ (2)
Mikhail Vorobyov 120 000 $ (1)
Mackenzie MacEachern 110 000 $ (2)
Olli Juolevi 100 000 $ (1)
Justin Kirkland 100 000 $ (1)
Vitali Kravstov 100 000 $ (2)
Bowen Byram 100 000 $ (3)
Kyle Schempp 95 000 $ (1)
Nikolai Knyzhov 95 000 $ (2)
Adam Helewka 92 500 $ (1)
Kirill Marchenko 90 000 $ (2)
Alexandre Texier 90 000 $ (1)
Martin Fehervary 90 000 $ (1)
JJ Moser 85 000 $ (2)
Connor Hobbs 80 000 $ (2)
Christian Krygier 75 000 $ (2)
Matvei Averochkin 75 000 $ (2)
Martin Pospisil 75 000 $ (2)
Robbie Stucker 75 000 $ (1)
Tanner Laczynski 75 000 $ (1)
Lauri Pajuniemi 75 000 $ (1)
Markus Nurmi 75 000 $ (1)
Isaiah Saville 75 000 $ (3)
Total Farm Players25
Salary Commitment
Year 2022 : 2 379 500 $
Year 2023 : 1 092 000 $
Year 2024 : 175 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 379 500 $
Year 2023 : 1 092 000 $
Year 2024 : 175 000 $
Year 2025 : 0 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - 400 $ - 3 601 - 60,02%
Level 2: 5000 - 200 $ - 3 319 - 66,38%
Level 3: 2000 - 125 $ - 1 316 - 65,81%
Level 4: 4000 - 75 $ - 2 703 - 67,59%
Luxury : 1000 - 500 $ - 732 - 73,23%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 986 - 99,30%
Farm Level 2: 1000 - 15 $ - 999 - 99,95%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %11 672 - 64,85%
Average Income per Game3 547 147 $
Year to Date Revenue131 244 443 $
Farm
Home Games Left1
Average Attendance - %2 985 - 99,51%
Average Income per Game105 624 $
Year to Date Revenue3 908 082 $

Expense

Pro Players Total Salaries93 275 000 $
Farm Players Total Salaries2 300 000 $
Coaches Total Salaries3 300 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(6 687 500 $)
Pro Year To Date Expenses79 590 873 $
Farm Year To Date Expenses2 971 009 $
Pro Salary Cap To Date77 386 549 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 188 588 $
Farm Estimated Season Revenue105 624 $
Pro Remaining Season Days22
Pro Expenses Per Days514 919 $
Pro Estimated Expenses11 328 218 $
Farm Remaining Season Days10
Farm Expenses Per Days17 816 $
Farm Estimated Expenses178 160 $
Estimated Season Expenses11 506 378 $
Estimated Season Salary Cap81 731 565 $
Estimate Under Maximum Salary Cap of 85 000 000 $3 268 435 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 16 731 565 $
Current Bank Account219 832 710 $
Projected Bank Account222 620 544 $

Pro Players Salaries

Patrick Kane 10 500 000 $ (1)
Kris Letang 7 250 000 $ (2)
Carl Soderberg 7 000 000 $ (1)
James van Riemsdyk 7 000 000 $ (1)
Mark Scheifele 6 125 000 $ (2)
Thomas Chabot 5 500 000 $ (1)
Roope Hintz 5 500 000 $ (2)
Mats Zuccarello 5 250 000 $ (1)
Josh Anderson 5 100 000 $ (3)
Brayden McNabb 4 500 000 $ (2)
Jared McCann 4 500 000 $ (2)
Andy Greene 4 000 000 $ (2)
Brett Howden 3 900 000 $ (3)
Anton Stralman 3 750 000 $ (3)
Cam Talbot 3 500 000 $ (2)
Jaroslav Halak (1 Way Contract) 3 000 000 $ (1)
Nic Hague 2 750 000 $ (2)
JT Brown 1 250 000 $ (1)
Pierre-Edouard Bellemare 1 000 000 $ (1)
Vincent Desharnais 1 000 000 $ (1)
Jaret Anderson-Dolan 900 000 $ (2)
Total Pro Players21
Salary Commitment
Year 2022 : 93 275 000 $
Year 2023 : 51 775 000 $
Year 2024 : 12 750 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 88 725 000 $
Year 2023 : 51 775 000 $
Year 2024 : 12 750 000 $
Year 2025 : 0 $
Salary Cap with 1 Way Contract
Year 2022 : 93 275 000 $
Year 2023 : 51 775 000 $
Year 2024 : 12 750 000 $
Year 2025 : 0 $

Farm Players Salaries

Oliver Bjorkstrand 275 000 $ (2)
Carter Verhaeghe 220 000 $ (1)
John Hayden 150 000 $ (1)
Pontus Aberg 95 000 $ (1)
Pierre-Olivier Joseph 90 000 $ (1)
Ryan Hartman 90 000 $ (1)
Henri Jokiharju 90 000 $ (1)
Jack Lafontaine 90 000 $ (2)
Alexandre Carrier 90 000 $ (1)
Jonathan Ang 85 000 $ (1)
Gustav Lindstrom 85 000 $ (1)
Riley Sutter 85 000 $ (2)
Paul Bittner 85 000 $ (1)
Dominik Masin 80 000 $ (2)
Vladislav Kamenev 80 000 $ (1)
Logan Thompson 80 000 $ (1)
Erik Foley 80 000 $ (1)
Nikita Alexandrov 80 000 $ (3)
Hayden Hawkey 75 000 $ (1)
Arnaud Durandeau 75 000 $ (1)
Brandan Duhaime 75 000 $ (1)
Nicolas Mattinen 75 000 $ (1)
Peter Diliberatore 70 000 $ (1)
Total Farm Players23
Salary Commitment
Year 2022 : 2 300 000 $
Year 2023 : 610 000 $
Year 2024 : 80 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 300 000 $
Year 2023 : 610 000 $
Year 2024 : 80 000 $
Year 2025 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6100 - 240 $ - 5 983 - 98,08%
Level 2: 5100 - 130 $ - 4 958 - 97,22%
Level 3: 2000 - 80 $ - 1 987 - 99,37%
Level 4: 4000 - 60 $ - 3 319 - 82,96%
Luxury : 1000 - 440 $ - 978 - 97,81%
Total Capacity :18200
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 60 $ - 1 368 - 68,41%
Farm Level 2: 1000 - 30 $ - 666 - 66,56%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %17 225 - 94,64%
Average Income per Game3 586 182 $
Year to Date Revenue132 688 739 $
Farm
Home Games Left1
Average Attendance - %2 034 - 67,79%
Average Income per Game127 569 $
Year to Date Revenue4 720 049 $

Expense

Pro Players Total Salaries78 800 000 $
Farm Players Total Salaries2 692 583 $
Coaches Total Salaries5 183 333 $
Luxury Taxe Total0 $
Special Salary Cap Value(1 375 000 $)
Pro Year To Date Expenses72 717 404 $
Farm Year To Date Expenses3 181 421 $
Pro Salary Cap To Date68 896 626 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 344 729 $
Farm Estimated Season Revenue127 569 $
Pro Remaining Season Days22
Pro Expenses Per Days446 953 $
Pro Estimated Expenses9 832 966 $
Farm Remaining Season Days10
Farm Expenses Per Days20 360 $
Farm Estimated Expenses203 600 $
Estimated Season Expenses10 036 566 $
Estimated Season Salary Cap76 842 058 $
Estimate Under Maximum Salary Cap of 85 000 000 $8 157 942 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 11 842 058 $
Current Bank Account100 461 608 $
Projected Bank Account104 897 340 $

Pro Players Salaries

Artemi Panarin 10 000 000 $ (5)
Kirill Kaprizov 9 000 000 $ (4)
Elias Pettersson 8 750 000 $ (7)
Darcy Kuemper 6 200 000 $ (2)
Clayton Keller 6 000 000 $ (4)
Ivan Provorov 6 000 000 $ (2)
Teuvo Teravainen 5 400 000 $ (2)
Nazem Kadri 4 350 000 $ (4)
Calle Jarnkrok 3 800 000 $ (5)
Mackenzie Blackwood 3 000 000 $ (2)
Mathieu Joseph 2 750 000 $ (1)
Trevor Daley 2 500 000 $ (1)
Nick Blankenburg 1 500 000 $ (3)
Ben Meyers 1 500 000 $ (3)
Ryan Lindgren 1 500 000 $ (2)
Connor Mackey 1 250 000 $ (2)
Mikhail Maltsev 1 250 000 $ (2)
Garnet Hathaway 1 200 000 $ (1)
Cale Makar 1 000 000 $ (1)
Alexis Lafreniere 1 000 000 $ (1)
Dennis Gilbert 850 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2022 : 78 800 000 $
Year 2023 : 69 500 000 $
Year 2024 : 44 900 000 $
Year 2025 : 41 900 000 $
Salary Average Commitment
Year 2022 : 58 800 000 $
Year 2023 : 50 000 000 $
Year 2024 : 35 600 000 $
Year 2025 : 32 600 000 $
Salary Cap with 1 Way Contract
Year 2022 : 78 800 000 $
Year 2023 : 69 500 000 $
Year 2024 : 44 900 000 $
Year 2025 : 41 900 000 $

Farm Players Salaries

Travis Dermott 333 333 $ (1)
Jan Rutta 200 000 $ (1)
Eric Comrie 125 000 $ (2)
Mitch Hults 125 000 $ (2)
Joel Kiviranta 125 000 $ (2)
Michael Amadio 110 000 $ (2)
Marian Gaborik 100 000 $ (1)
Conor Garland 99 250 $ (2)
Taro Hirose 97 500 $ (2)
Ty Dellandrea 97 500 $ (2)
Andre Burakovsky 95 000 $ (2)
Gustaf Westlund 95 000 $ (1)
Austen Keating 95 000 $ (1)
Greg Printz 95 000 $ (1)
Philip Tomasino 95 000 $ (3)
Otto Koivula (Out of Payroll) 90 000 $ (2)
Oliwer Kaski 90 000 $ (2)
Joseph Duszak 90 000 $ (2)
Samuel Fagemo 90 000 $ (2)
Mike Robinson 85 000 $ (1)
Justin Bergeron 75 000 $ (2)
Sebastian Walfridsson 75 000 $ (1)
Dawson Davidson 75 000 $ (1)
Justin Scott 75 000 $ (1)
Zachary Uens 75 000 $ (3)
Akira Schmid 75 000 $ (2)
Total Farm Players26
Salary Commitment
Year 2022 : 2 782 583 $
Year 2023 : 1 554 250 $
Year 2024 : 170 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 782 583 $
Year 2023 : 1 554 250 $
Year 2024 : 170 000 $
Year 2025 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6000 - 375 $ - 3 730 - 62,17%
Level 2: 5000 - 180 $ - 3 595 - 71,89%
Level 3: 2000 - 100 $ - 1 569 - 78,43%
Level 4: 4000 - 70 $ - 2 819 - 70,47%
Luxury : 1000 - 480 $ - 768 - 76,76%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 70 $ - 1 186 - 59,30%
Farm Level 2: 1000 - 33 $ - 616 - 61,57%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %12 480 - 69,33%
Average Income per Game3 497 189 $
Year to Date Revenue129 395 993 $
Farm
Home Games Left2
Average Attendance - %1 802 - 60,06%
Average Income per Game130 099 $
Year to Date Revenue4 683 577 $

Expense

Pro Players Total Salaries105 867 000 $
Farm Players Total Salaries2 614 250 $
Coaches Total Salaries5 750 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(15 071 000 $)
Pro Year To Date Expenses85 486 177 $
Farm Year To Date Expenses3 523 671 $
Pro Salary Cap To Date81 474 380 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 988 756 $
Farm Estimated Season Revenue260 199 $
Pro Remaining Season Days22
Pro Expenses Per Days593 640 $
Pro Estimated Expenses13 060 080 $
Farm Remaining Season Days10
Farm Expenses Per Days21 921 $
Farm Estimated Expenses219 210 $
Estimated Season Expenses13 279 290 $
Estimated Season Salary Cap78 925 274 $
Estimate Under Maximum Salary Cap of 85 000 000 $6 074 726 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 13 925 274 $
Current Bank Account52 432 021 $
Projected Bank Account53 401 686 $

Pro Players Salaries

Filip Forsberg 8 500 000 $ (5)
Mark Giordano 8 000 000 $ (2)
Andrei Kuzmenko 8 000 000 $ (3)
Logan Couture 8 000 000 $ (5)
Brock Boeser 7 000 000 $ (1)
Mathew Barzal 6 850 000 $ (2)
Cam Fowler 6 500 000 $ (4)
Hampus Lindholm 6 400 000 $ (4)
Jaden Schwartz 6 375 000 $ (4)
Adam Henrique 5 825 000 $ (2)
Tuukka Rask 5 750 000 $ (2)
Mikko Koivu (1 Way Contract) 5 000 000 $ (1)
Alex Goligoski (1 Way Contract) 5 000 000 $ (1)
Nick Foligno 4 500 000 $ (1)
Oscar Klefbom 4 167 000 $ (1)
Rodrigo Abols 3 000 000 $ (3)
Justin Braun 2 000 000 $ (1)
Michal Kempny 1 750 000 $ (1)
Boone Jenner 1 750 000 $ (1)
Valtteri Puustinen 750 000 $ (1)
Ivan Fedotov 750 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2022 : 105 867 000 $
Year 2023 : 73 200 000 $
Year 2024 : 46 775 000 $
Year 2025 : 35 775 000 $
Salary Average Commitment
Year 2022 : 87 242 000 $
Year 2023 : 60 875 000 $
Year 2024 : 39 275 000 $
Year 2025 : 28 275 000 $
Salary Cap with 1 Way Contract
Year 2022 : 105 867 000 $
Year 2023 : 73 200 000 $
Year 2024 : 46 775 000 $
Year 2025 : 35 775 000 $

Farm Players Salaries

Adam Gaudette 130 000 $ (1)
Tyler Lewington 130 000 $ (3)
Antti Suomela 125 000 $ (1)
Henrik Borgstrom 125 000 $ (1)
Mitchell Chaffee 120 000 $ (2)
Adin Hill 115 000 $ (1)
Lawrence Pilut 106 250 $ (1)
Curtis Lazar 105 500 $ (1)
Petr Kodytek 100 000 $ (2)
Mike Green 100 000 $ (1)
Nicolas Roy 97 500 $ (1)
Kieffer Bellows 97 500 $ (1)
Ryan Donato 97 500 $ (2)
Jakob Forsbacka Karlsson 95 000 $ (1)
Dennis Yan 92 500 $ (1)
Malcolm Subban 90 000 $ (1)
Jeremy Lauzon 87 500 $ (1)
Peter Cehlarik 85 000 $ (1)
Joe Hicketts 85 000 $ (1)
Maros Jedlicka 85 000 $ (3)
Reilly Walsh 85 000 $ (2)
Milos Roman 82 500 $ (1)
Mikko Lehtonen 80 000 $ (1)
Andrew Ladd 77 500 $ (1)
David Noel 75 000 $ (1)
Rickard Hugg 75 000 $ (2)
Miska Kukkonen 70 000 $ (1)
Total Farm Players27
Salary Commitment
Year 2022 : 2 614 250 $
Year 2023 : 692 500 $
Year 2024 : 215 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 614 250 $
Year 2023 : 692 500 $
Year 2024 : 215 000 $
Year 2025 : 0 $

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameMullett Arena
Level 1: 6000 - 235 $ - 5 900 - 98,34%
Level 2: 5000 - 145 $ - 4 856 - 97,12%
Level 3: 2000 - 105 $ - 1 495 - 74,77%
Level 4: 4000 - 54 $ - 3 972 - 99,30%
Luxury : 1000 - 472 $ - 776 - 77,58%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 984 - 99,18%
Farm Level 2: 1000 - 12 $ - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left3
Average Attendance - %17 000 - 94,44%
Average Income per Game3 535 471 $
Year to Date Revenue134 347 887 $
Farm
Home Games Left2
Average Attendance - %2 984 - 99,45%
Average Income per Game101 781 $
Year to Date Revenue3 664 099 $

Expense

Pro Players Total Salaries75 899 750 $
Farm Players Total Salaries2 843 075 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 625 000 $
Pro Year To Date Expenses72 745 605 $
Farm Year To Date Expenses4 041 863 $
Pro Salary Cap To Date70 100 449 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 606 412 $
Farm Estimated Season Revenue203 561 $
Pro Remaining Season Days22
Pro Expenses Per Days424 192 $
Pro Estimated Expenses9 332 224 $
Farm Remaining Season Days10
Farm Expenses Per Days24 960 $
Farm Estimated Expenses249 600 $
Estimated Season Expenses9 581 824 $
Estimated Season Salary Cap81 702 835 $
Estimate Under Maximum Salary Cap of 85 000 000 $3 297 165 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 16 702 835 $
Current Bank Account228 904 326 $
Projected Bank Account230 132 475 $

Pro Players Salaries

Alex Ovechkin 10 050 000 $ (2)
Ryan Johansen 8 000 000 $ (3)
Marc-Edouard Vlasic 7 000 000 $ (4)
Erik Haula 6 750 000 $ (2)
Tyson Barrie 6 225 000 $ (2)
Alexander Kerfoot 4 900 000 $ (2)
Will Butcher 4 785 000 $ (1)
Micheal Ferland 4 250 000 $ (1)
Slava Voynov 3 750 000 $ (1)
Andrew Shaw 3 700 000 $ (2)
Ryan Graves 3 500 000 $ (4)
Max Jones 3 300 000 $ (3)
Jonathan Bernier 2 600 000 $ (1)
Rasmus Andersson 1 500 000 $ (2)
Kevin Rooney 1 489 750 $ (2)
Reid Boucher 950 000 $ (1)
Jack Drury 900 000 $ (2)
Benjamin Zloty 750 000 $ (3)
David Cotton 750 000 $ (1)
Jeremy Swayman 750 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2022 : 75 899 750 $
Year 2023 : 58 064 750 $
Year 2024 : 22 550 000 $
Year 2025 : 10 500 000 $
Salary Average Commitment
Year 2022 : 64 289 750 $
Year 2023 : 53 864 750 $
Year 2024 : 22 550 000 $
Year 2025 : 10 500 000 $
Salary Cap with 1 Way Contract
Year 2022 : 75 899 750 $
Year 2023 : 58 064 750 $
Year 2024 : 22 550 000 $
Year 2025 : 10 500 000 $

Farm Players Salaries

Matt Roy 223 000 $ (2)
Brendan Perlini 197 500 $ (2)
Kiefer Sherwood 175 000 $ (2)
Jujhar Khaira 140 000 $ (2)
Sheldon Dries 135 000 $ (1)
Brian Flynn 133 375 $ (2)
Madison Bowey 130 000 $ (1)
Philippe Myers 125 700 $ (1)
Cole Perfetti 100 000 $ (1)
Brock McGinn 100 000 $ (1)
Colton Point 99 000 $ (2)
Thomas Gregoire 98 900 $ (2)
Kasimir Kaskisuo 97 500 $ (2)
Nicholas Merkley 97 500 $ (1)
Luke Johnson 97 500 $ (2)
Maxim Mamin 95 000 $ (1)
Matthew Robertson 90 000 $ (1)
Yakov Trenin 90 000 $ (2)
Michael Spacek 88 100 $ (1)
Jonah Gadjovich 85 000 $ (1)
Chris Butler 85 000 $ (1)
Ben McCartney 75 000 $ (3)
Kyle Crnkovic 75 000 $ (3)
Ilya Usov 70 000 $ (1)
Daniel Baker 70 000 $ (1)
Jack Van De Leest 70 000 $ (1)
Total Farm Players26
Salary Commitment
Year 2022 : 2 843 075 $
Year 2023 : 1 501 775 $
Year 2024 : 150 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 843 075 $
Year 2023 : 1 501 775 $
Year 2024 : 150 000 $
Year 2025 : 0 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - 200 $ - 5 980 - 99,66%
Level 2: 5000 - 100 $ - 4 996 - 99,91%
Level 3: 2000 - 50 $ - 2 000 - 100,00%
Level 4: 4000 - 40 $ - 3 999 - 99,98%
Luxury : 1000 - 400 $ - 983 - 98,34%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 50 $ - 1 973 - 98,67%
Farm Level 2: 1000 - 25 $ - 816 - 81,57%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %17 958 - 99,77%
Average Income per Game2 936 057 $
Year to Date Revenue108 634 100 $
Farm
Home Games Left2
Average Attendance - %2 789 - 92,97%
Average Income per Game148 821 $
Year to Date Revenue5 357 566 $

Expense

Pro Players Total Salaries112 316 666 $
Farm Players Total Salaries3 357 500 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(14 187 500 $)
Pro Year To Date Expenses81 300 507 $
Farm Year To Date Expenses3 861 671 $
Pro Salary Cap To Date77 773 676 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 744 227 $
Farm Estimated Season Revenue297 643 $
Pro Remaining Season Days22
Pro Expenses Per Days625 358 $
Pro Estimated Expenses13 757 876 $
Farm Remaining Season Days10
Farm Expenses Per Days25 043 $
Farm Estimated Expenses250 430 $
Estimated Season Expenses14 008 306 $
Estimated Season Salary Cap76 870 942 $
Estimate Under Maximum Salary Cap of 85 000 000 $8 129 058 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 11 870 942 $
Current Bank Account108 993 549 $
Projected Bank Account107 027 113 $

Pro Players Salaries

Erik Karlsson 11 500 000 $ (5)
Sergei Bobrovsky 10 000 000 $ (5)
Eric Staal 10 000 000 $ (2)
Matthew Tkachuk (1 Way Contract) 8 750 000 $ (5)
Aaron Ekblad 7 500 000 $ (3)
David Pastrnak 6 666 666 $ (1)
John Marino 5 500 000 $ (2)
Bo Horvat 5 500 000 $ (1)
Jason Zucker 5 500 000 $ (1)
Dmitry Orlov 5 100 000 $ (1)
Anthony Mantha 5 000 000 $ (3)
Brady Tkachuk 5 000 000 $ (4)
Danny DeKeyser 4 000 000 $ (1)
Dominik Kubalik 4 000 000 $ (4)
Ondrej Kase 3 900 000 $ (1)
Kevan Miller 3 250 000 $ (1)
Brandon Sutter 3 050 000 $ (3)
Colton Sceviour 2 200 000 $ (1)
Jesper Bratt 1 800 000 $ (1)
Barclay Goodrow 1 500 000 $ (1)
Curtis McElhinney 1 000 000 $ (2)
Mario Ferraro 850 000 $ (1)
Dominik Lakatos 750 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2022 : 112 316 666 $
Year 2023 : 71 300 000 $
Year 2024 : 54 800 000 $
Year 2025 : 39 250 000 $
Salary Average Commitment
Year 2022 : 97 468 666 $
Year 2023 : 56 452 000 $
Year 2024 : 39 952 000 $
Year 2025 : 24 402 000 $
Salary Cap with 1 Way Contract
Year 2022 : 112 316 666 $
Year 2023 : 71 300 000 $
Year 2024 : 54 800 000 $
Year 2025 : 39 250 000 $

Farm Players Salaries

Dominik Kahun 250 000 $ (1)
Tyler Motte 250 000 $ (1)
Egor Yakovlev 200 000 $ (1)
Tomas Nosek 180 000 $ (1)
Gustav Forsling 175 000 $ (1)
Adrian Kempe 150 000 $ (1)
Devon Toews 150 000 $ (1)
Christian Djoos 140 000 $ (2)
Jayson Megna 135 000 $ (1)
Zack Mitchell 120 000 $ (1)
Ethan Bear 120 000 $ (1)
Clifford Watson 100 000 $ (1)
Calvin Thurkauf 100 000 $ (1)
Felix Girard 100 000 $ (1)
Ryan MacInnis 100 000 $ (1)
Josh Jacobs 100 000 $ (1)
Craig Wyszomirski 95 000 $ (1)
Urho Vaakanainen 95 000 $ (1)
Gregory Chase 92 500 $ (1)
Emerson Clark 92 500 $ (1)
Nick Schneider 92 500 $ (1)
Matiss Kivlenieks 90 000 $ (1)
Boris Katchouk 90 000 $ (1)
Jesper Boqvist 90 000 $ (2)
Sean Day 85 000 $ (1)
Semyon Der-Arguchintsev 85 000 $ (2)
Oliver Kylington 80 000 $ (2)
Total Farm Players27
Salary Commitment
Year 2022 : 3 357 500 $
Year 2023 : 395 000 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 3 357 500 $
Year 2023 : 395 000 $
Year 2024 : 0 $
Year 2025 : 0 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - 225 $ - 5 970 - 99,49%
Level 2: 5000 - 180 $ - 3 659 - 73,19%
Level 3: 2000 - 110 $ - 1 458 - 72,91%
Level 4: 4332 - 60 $ - 3 293 - 76,03%
Luxury : 1000 - 395 $ - 990 - 99,00%
Total Capacity :18332
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 42 $ - 1 985 - 99,26%
Farm Level 2: 1000 - 18 $ - 997 - 99,74%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %15 371 - 83,85%
Average Income per Game3 438 651 $
Year to Date Revenue127 230 070 $
Farm
Home Games Left2
Average Attendance - %2 983 - 99,42%
Average Income per Game126 663 $
Year to Date Revenue4 559 850 $

Expense

Pro Players Total Salaries82 607 142 $
Farm Players Total Salaries2 715 000 $
Coaches Total Salaries6 750 000 $
Luxury Taxe Total0 $
Special Salary Cap Value4 000 000 $
Pro Year To Date Expenses75 101 077 $
Farm Year To Date Expenses4 129 047 $
Pro Salary Cap To Date70 692 432 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 754 602 $
Farm Estimated Season Revenue253 325 $
Pro Remaining Season Days22
Pro Expenses Per Days471 006 $
Pro Estimated Expenses10 362 132 $
Farm Remaining Season Days10
Farm Expenses Per Days25 661 $
Farm Estimated Expenses256 610 $
Estimated Season Expenses10 618 742 $
Estimated Season Salary Cap84 463 160 $
Estimate Under Maximum Salary Cap of 85 000 000 $536 840 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 19 463 160 $
Current Bank Account140 390 562 $
Projected Bank Account143 779 747 $

Pro Players Salaries

Rasmus Ristolainen 8 000 000 $ (6)
Shea Weber 7 857 143 $ (4)
Mikael Granlund 6 500 000 $ (3)
Phillip Danault 6 300 000 $ (4)
Nathan MacKinnon 6 300 000 $ (1)
Brad Marchand 6 125 000 $ (3)
Travis Zajac 5 500 000 $ (2)
Cody Eakin 5 200 000 $ (1)
Tom Wilson 5 166 666 $ (2)
Igor Shestyorkin 4 400 000 $ (2)
Joel Armia 3 900 000 $ (3)
Artem Zub 3 000 000 $ (3)
Arttu Ruotsalainen 2 800 000 $ (2)
Samuel Bucek 2 800 000 $ (4)
Gilles Senn 2 333 333 $ (3)
Artturi Lehkonen 1 900 000 $ (1)
Erik Brannstrom 975 000 $ (1)
Blake Lizotte 950 000 $ (1)
Egor Sokolov 900 000 $ (2)
Alec Regula 850 000 $ (2)
Jack Rathbone 850 000 $ (2)
Total Pro Players21
Salary Commitment
Year 2022 : 82 607 142 $
Year 2023 : 67 282 142 $
Year 2024 : 46 815 476 $
Year 2025 : 24 957 143 $
Salary Average Commitment
Year 2022 : 75 249 999 $
Year 2023 : 59 924 999 $
Year 2024 : 39 458 333 $
Year 2025 : 17 600 000 $
Salary Cap with 1 Way Contract
Year 2022 : 82 607 142 $
Year 2023 : 67 282 142 $
Year 2024 : 46 815 476 $
Year 2025 : 24 957 143 $

Farm Players Salaries

Charles Hudon 180 000 $ (1)
Jayce Hawryluk 140 000 $ (2)
Brett Kulak 135 000 $ (3)
Adam Clendening 125 000 $ (1)
Tyler Ennis 125 000 $ (1)
David Backes 125 000 $ (1)
Jordan Subban 125 000 $ (3)
Patrick Maroon 125 000 $ (2)
Mathieu Perreault 125 000 $ (2)
Joe Veleno 120 000 $ (2)
Ville Pokka 110 000 $ (2)
Dominic Toninato 110 000 $ (3)
Zachary Fucale 110 000 $ (3)
Tanner Pearson 100 000 $ (1)
Kevin Boyle 100 000 $ (1)
Mattias Samuelsson 95 000 $ (2)
Ryan Poehling 95 000 $ (2)
Lane Pederson 90 000 $ (1)
Patrick Khodorenko 90 000 $ (1)
Jack Ahcan 90 000 $ (1)
Ian Mitchell 90 000 $ (2)
Colton White 85 000 $ (1)
Ryan Lohin 80 000 $ (1)
Juuso Parssinen 75 000 $ (3)
Kurtis MacDermid 70 000 $ (1)
Total Farm Players25
Salary Commitment
Year 2022 : 2 715 000 $
Year 2023 : 1 455 000 $
Year 2024 : 555 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 715 000 $
Year 2023 : 1 455 000 $
Year 2024 : 555 000 $
Year 2025 : 0 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - 250 $ - 5 957 - 99,28%
Level 2: 5000 - 150 $ - 4 899 - 97,99%
Level 3: 2000 - 80 $ - 1 991 - 99,56%
Level 4: 4000 - 65 $ - 3 053 - 76,33%
Luxury : 1000 - 450 $ - 809 - 80,95%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 50 $ - 1 934 - 96,70%
Farm Level 2: 1000 - 25 $ - 819 - 81,89%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %16 710 - 92,83%
Average Income per Game3 682 570 $
Year to Date Revenue136 255 093 $
Farm
Home Games Left2
Average Attendance - %2 753 - 91,76%
Average Income per Game146 459 $
Year to Date Revenue5 272 534 $

Expense

Pro Players Total Salaries67 429 000 $
Farm Players Total Salaries2 481 650 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(225 000 $)
Pro Year To Date Expenses65 518 904 $
Farm Year To Date Expenses3 115 652 $
Pro Salary Cap To Date61 992 061 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 730 280 $
Farm Estimated Season Revenue292 919 $
Pro Remaining Season Days22
Pro Expenses Per Days384 027 $
Pro Estimated Expenses8 448 594 $
Farm Remaining Season Days10
Farm Expenses Per Days20 009 $
Farm Estimated Expenses200 090 $
Estimated Season Expenses8 648 684 $
Estimated Season Salary Cap69 742 545 $
Estimate Under Maximum Salary Cap of 85 000 000 $15 257 455 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 4 742 545 $
Current Bank Account114 266 521 $
Projected Bank Account120 641 036 $

Pro Players Salaries

Sebastian Aho 8 454 000 $ (2)
Brent Seabrook 6 875 000 $ (2)
Sean Monahan 6 375 000 $ (1)
Braden Holtby 5 575 000 $ (2)
Brandon Saad 5 000 000 $ (4)
Marc Methot 4 000 000 $ (1)
Adam Lowry (1 Way Contract) 3 900 000 $ (2)
Johnny Boychuk 3 500 000 $ (1)
Greg Pateryn 3 000 000 $ (2)
Tim Schaller 2 700 000 $ (1)
Noel Acciari 2 350 000 $ (3)
Nikolay Kulemin 2 300 000 $ (2)
Marek Hecl 2 000 000 $ (1)
Denis Alexeyev 2 000 000 $ (1)
Sergei Telegin 2 000 000 $ (1)
Karl Alzner 1 800 000 $ (1)
Dillon Dube 1 500 000 $ (1)
Steven Lorentz 1 000 000 $ (1)
Daniil Pylenkov 850 000 $ (2)
Wyatt Kalynuk 750 000 $ (1)
Adam Ruzicka 750 000 $ (2)
Eetu Makiniemi 750 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2022 : 67 429 000 $
Year 2023 : 39 054 000 $
Year 2024 : 7 350 000 $
Year 2025 : 5 000 000 $
Salary Average Commitment
Year 2022 : 59 900 000 $
Year 2023 : 31 525 000 $
Year 2024 : 7 350 000 $
Year 2025 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 2022 : 67 429 000 $
Year 2023 : 39 054 000 $
Year 2024 : 7 350 000 $
Year 2025 : 5 000 000 $

Farm Players Salaries

Taylor Ward 200 000 $ (1)
Sam Bennett 200 000 $ (2)
Michael Dal Colle 130 000 $ (2)
Adam Erne 100 000 $ (1)
Andrew O'Brien 100 000 $ (1)
Charles-David Beaudoin 100 000 $ (1)
Jonas Siegenthaler 99 550 $ (1)
Connor Ingram 97 500 $ (1)
Callum Booth 97 000 $ (1)
Josh Hennessy 96 000 $ (1)
Brandon Baddock 95 100 $ (1)
Gabriel Gagne 95 000 $ (1)
Hunter Warner 95 000 $ (1)
Kevin Gravel 95 000 $ (1)
Dmytro Timashov 92 500 $ (1)
Austin Strand 89 000 $ (1)
Pierre Engvall 85 000 $ (1)
Theo Rochette 85 000 $ (3)
Adam Johnson 80 000 $ (1)
Adam Cracknell 80 000 $ (1)
Cole Schneider 75 000 $ (1)
Riley Stillman 75 000 $ (1)
Anton Lindholm 75 000 $ (1)
Dawson Barteaux 75 000 $ (2)
Cole Fraser 70 000 $ (1)
Total Farm Players25
Salary Commitment
Year 2022 : 2 481 650 $
Year 2023 : 490 000 $
Year 2024 : 85 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 481 650 $
Year 2023 : 490 000 $
Year 2024 : 85 000 $
Year 2025 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6500 - 200 $ - 6 380 - 98,16%
Level 2: 5000 - 100 $ - 5 000 - 100,00%
Level 3: 2000 - 50 $ - 2 000 - 100,00%
Level 4: 4000 - 40 $ - 4 000 - 100,00%
Luxury : 1000 - 400 $ - 990 - 98,98%
Total Capacity :18500
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 50 $ - 1 938 - 96,92%
Farm Level 2: 1000 - 25 $ - 829 - 82,88%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %18 370 - 99,30%
Average Income per Game3 039 949 $
Year to Date Revenue112 478 100 $
Farm
Home Games Left2
Average Attendance - %2 767 - 92,24%
Average Income per Game147 050 $
Year to Date Revenue5 293 783 $

Expense

Pro Players Total Salaries72 008 000 $
Farm Players Total Salaries2 347 111 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 250 000 $
Pro Year To Date Expenses76 299 040 $
Farm Year To Date Expenses3 937 690 $
Pro Salary Cap To Date71 890 423 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 159 795 $
Farm Estimated Season Revenue294 099 $
Pro Remaining Season Days22
Pro Expenses Per Days414 022 $
Pro Estimated Expenses9 108 484 $
Farm Remaining Season Days10
Farm Expenses Per Days24 983 $
Farm Estimated Expenses249 830 $
Estimated Season Expenses9 358 314 $
Estimated Season Salary Cap82 657 503 $
Estimate Under Maximum Salary Cap of 85 000 000 $2 342 497 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 17 657 503 $
Current Bank Account60 676 266 $
Projected Bank Account63 771 846 $

Pro Players Salaries

Auston Matthews 11 634 000 $ (2)
Mattias Ekholm 7 500 000 $ (3)
Vladimir Tarasenko 7 500 000 $ (1)
Jared Spurgeon 6 800 000 $ (3)
Ilya Sorokin 5 000 000 $ (2)
Elias Lindholm 4 850 000 $ (2)
Robert Thomas 3 500 000 $ (2)
Joel Edmundson 3 500 000 $ (1)
Mark Pysyk 3 000 000 $ (2)
Kyle Brodziak 2 400 000 $ (2)
Adam McQuaid 2 400 000 $ (1)
Matt Nieto 2 274 000 $ (1)
Casey Mittelstadt 2 200 000 $ (2)
Leo Komarov 2 000 000 $ (2)
Marcus Foligno 1 600 000 $ (2)
Anders Nilsson 1 500 000 $ (2)
Tim Heed 1 300 000 $ (1)
Devin Shore 1 150 000 $ (2)
Sean Kuraly 1 000 000 $ (1)
Fabian Zetterlund 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2022 : 72 008 000 $
Year 2023 : 54 034 000 $
Year 2024 : 14 300 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 51 074 000 $
Year 2023 : 42 900 000 $
Year 2024 : 14 300 000 $
Year 2025 : 0 $
Salary Cap with 1 Way Contract
Year 2022 : 72 008 000 $
Year 2023 : 54 034 000 $
Year 2024 : 14 300 000 $
Year 2025 : 0 $

Farm Players Salaries

Dale Weise 175 000 $ (1)
Brandon Manning 160 000 $ (3)
Jacob de la Rose 130 000 $ (1)
Nathan Beaulieu 130 000 $ (1)
Xavier Ouellet 120 000 $ (1)
Mike Reilly 120 000 $ (2)
Ryan White 111 111 $ (1)
Yannick Weber 100 000 $ (2)
Nick Cousins 100 000 $ (2)
Devante Smith-Pelly 100 000 $ (1)
Michael Chaput 95 000 $ (1)
Frederic Allard 92 500 $ (1)
Alex Belzile 90 000 $ (1)
Jonne Tammela 90 000 $ (1)
Jake Dotchin 89 500 $ (1)
Kyle Rau 89 000 $ (1)
Milan Kloucek 85 000 $ (2)
Eric Florchuk 85 000 $ (2)
Louie Belpedio 85 000 $ (1)
Hubert Labrie 75 000 $ (1)
Andrew Hammond 75 000 $ (1)
Scott Reedy 75 000 $ (2)
Beau Bennett 75 000 $ (1)
Total Farm Players23
Salary Commitment
Year 2022 : 2 347 111 $
Year 2023 : 725 000 $
Year 2024 : 160 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 347 111 $
Year 2023 : 725 000 $
Year 2024 : 160 000 $
Year 2025 : 0 $

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - 400 $ - 3 555 - 59,25%
Level 2: 5000 - 200 $ - 3 310 - 66,20%
Level 3: 2000 - 125 $ - 1 287 - 64,34%
Level 4: 4000 - 75 $ - 2 698 - 67,46%
Luxury : 1000 - 500 $ - 746 - 74,57%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 75 $ - 1 099 - 54,96%
Farm Level 2: 1000 - 35 $ - 590 - 58,95%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %11 596 - 64,42%
Average Income per Game3 525 205 $
Year to Date Revenue130 432 598 $
Farm
Home Games Left2
Average Attendance - %1 689 - 56,29%
Average Income per Game128 844 $
Year to Date Revenue4 638 379 $

Expense

Pro Players Total Salaries99 799 999 $
Farm Players Total Salaries2 772 500 $
Coaches Total Salaries5 750 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(8 825 000 $)
Pro Year To Date Expenses79 788 406 $
Farm Year To Date Expenses4 443 072 $
Pro Salary Cap To Date76 261 434 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 100 821 $
Farm Estimated Season Revenue257 688 $
Pro Remaining Season Days22
Pro Expenses Per Days558 065 $
Pro Estimated Expenses12 277 430 $
Farm Remaining Season Days10
Farm Expenses Per Days25 991 $
Farm Estimated Expenses259 910 $
Estimated Season Expenses12 537 340 $
Estimated Season Salary Cap79 240 732 $
Estimate Under Maximum Salary Cap of 85 000 000 $5 759 268 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 14 240 732 $
Current Bank Account120 241 701 $
Projected Bank Account122 062 870 $

Pro Players Salaries

Tyler Seguin 9 850 000 $ (5)
Tomas Hertl 8 400 000 $ (6)
Alex Pietrangelo 8 000 000 $ (4)
Gabriel Landeskog 7 500 000 $ (2)
Jacob Trouba 7 000 000 $ (5)
Andrei Svechnikov 6 450 000 $ (4)
Keith Yandle 6 350 000 $ (1)
Jordan Staal 6 000 000 $ (1)
Patric Hornqvist 5 300 000 $ (1)
Radek Faksa 5 250 000 $ (3)
Darnell Nurse 5 200 000 $ (1)
Tyler Johnson 5 000 000 $ (2)
Ben Bishop 4 916 666 $ (1)
Radko Gudas 3 333 333 $ (1)
Thomas Hickey 3 100 000 $ (3)
Darren Helm 2 500 000 $ (1)
Alexander Samonov 1 300 000 $ (1)
K'Andre Miller 900 000 $ (1)
Alexander Steen (1 Way Contract) 900 000 $ (1)
Jason Robertson 900 000 $ (1)
Frans Nielsen (1 Way Contract) 850 000 $ (1)
Corey Perry (1 Way Contract) 800 000 $ (2)
Total Pro Players22
Salary Commitment
Year 2022 : 99 799 999 $
Year 2023 : 61 350 000 $
Year 2024 : 48 050 000 $
Year 2025 : 39 700 000 $
Salary Average Commitment
Year 2022 : 84 149 999 $
Year 2023 : 45 700 000 $
Year 2024 : 32 400 000 $
Year 2025 : 24 050 000 $
Salary Cap with 1 Way Contract
Year 2022 : 99 799 999 $
Year 2023 : 61 350 000 $
Year 2024 : 48 050 000 $
Year 2025 : 39 700 000 $

Farm Players Salaries

Nick Jensen 250 000 $ (1)
Morgan Frost 150 000 $ (2)
Alex Steeves 130 000 $ (3)
Michal Neuvirth 130 000 $ (1)
Dan Renouf 120 000 $ (2)
Valeri Orekhov 110 000 $ (2)
Clay Hanus 110 000 $ (2)
Mason Appleton 105 000 $ (1)
Sam Miletic 100 000 $ (1)
Mikhail Berdin 97 500 $ (2)
Filip Pyrochta 97 500 $ (1)
Nicolas Meloche 97 500 $ (1)
Scott Eansor 95 000 $ (1)
Jordan Maletta 95 000 $ (1)
Alexander Alexeyev 95 000 $ (2)
Mitchell Stephens 92 500 $ (1)
Brett Leason 90 000 $ (2)
Joseph Cramarossa 90 000 $ (1)
Jansen Harkins 90 000 $ (1)
Doyle Somerby 90 000 $ (1)
Kyle Criscuolo 87 500 $ (1)
Joonas Oden 75 000 $ (2)
Kaden Fulcher 75 000 $ (1)
Rhett Pitlick 75 000 $ (2)
Stephen Halliday 75 000 $ (3)
Joachym Kondelik 75 000 $ (2)
Danil Alalykin 75 000 $ (3)
Total Farm Players27
Salary Commitment
Year 2022 : 2 772 500 $
Year 2023 : 1 277 500 $
Year 2024 : 280 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 572 500 $
Year 2023 : 1 277 500 $
Year 2024 : 280 000 $
Year 2025 : 0 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - 250 $ - 5 932 - 98,87%
Level 2: 5000 - 170 $ - 3 907 - 78,15%
Level 3: 2000 - 100 $ - 1 609 - 80,46%
Level 4: 4000 - 50 $ - 3 971 - 99,28%
Luxury : 1000 - 400 $ - 992 - 99,17%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 50 $ - 1 961 - 98,06%
Farm Level 2: 1000 - 25 $ - 840 - 83,99%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %16 411 - 91,17%
Average Income per Game3 629 266 $
Year to Date Revenue134 282 853 $
Farm
Home Games Left2
Average Attendance - %2 801 - 93,37%
Average Income per Game148 821 $
Year to Date Revenue5 357 563 $

Expense

Pro Players Total Salaries98 725 000 $
Farm Players Total Salaries2 376 300 $
Coaches Total Salaries5 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(7 725 000 $)
Pro Year To Date Expenses78 856 914 $
Farm Year To Date Expenses4 210 572 $
Pro Salary Cap To Date76 211 669 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 517 065 $
Farm Estimated Season Revenue297 642 $
Pro Remaining Season Days22
Pro Expenses Per Days546 909 $
Pro Estimated Expenses12 031 998 $
Farm Remaining Season Days10
Farm Expenses Per Days25 726 $
Farm Estimated Expenses257 260 $
Estimated Season Expenses12 289 258 $
Estimated Season Salary Cap80 163 829 $
Estimate Under Maximum Salary Cap of 85 000 000 $4 836 171 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 15 163 829 $
Current Bank Account104 780 278 $
Projected Bank Account107 305 727 $

Pro Players Salaries

Anze Kopitar 10 000 000 $ (2)
Andrei Vasilevskiy 10 000 000 $ (6)
Evgeni Malkin 9 975 000 $ (4)
Mark Stone 9 500 000 $ (5)
Colton Parayko 7 000 000 $ (5)
Timo Meier 7 000 000 $ (2)
Miro Heiskanen 6 000 000 $ (3)
Jakob Silfverberg 5 250 000 $ (2)
Brian Dumoulin 4 100 000 $ (1)
Brett Pesce 4 025 000 $ (2)
Lars Eller 3 500 000 $ (1)
Paul Byron 3 400 000 $ (1)
Brandon Hagel 3 100 000 $ (4)
Kevin Lynch 3 000 000 $ (1)
Carl Gunnarsson 2 350 000 $ (2)
Valtteri Filppula 2 000 000 $ (1)
Ryan Callahan 1 950 000 $ (1)
Keith Kinkaid 1 300 000 $ (1)
Byron Froese 1 250 000 $ (1)
Jaycob Megna 1 100 000 $ (1)
Timothy Liljegren 1 100 000 $ (3)
Liam Foudy 975 000 $ (2)
Will Borgen 850 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2022 : 98 725 000 $
Year 2023 : 76 275 000 $
Year 2024 : 46 675 000 $
Year 2025 : 39 575 000 $
Salary Average Commitment
Year 2022 : 75 969 167 $
Year 2023 : 56 419 167 $
Year 2024 : 37 675 000 $
Year 2025 : 30 575 000 $
Salary Cap with 1 Way Contract
Year 2022 : 98 725 000 $
Year 2023 : 76 275 000 $
Year 2024 : 46 675 000 $
Year 2025 : 39 575 000 $

Farm Players Salaries

Jordan Martinook 150 000 $ (2)
Alexander True 125 000 $ (1)
Noah Gregor 125 000 $ (2)
Collin Adams 125 000 $ (1)
Matthew Galajda 125 000 $ (1)
Josh Lopina 125 000 $ (3)
Peter Holland 110 000 $ (1)
Scott Harrington 100 000 $ (1)
Trevor Lewis 100 000 $ (1)
Johannes Kinnvall 100 000 $ (1)
Peetro Seppala  100 000 $ (2)
Waltteri Merela  100 000 $ (2)
Jake Livingstone 100 000 $ (2)
Jordan Sambrook 100 000 $ (2)
Andreas Englund 96 300 $ (1)
Zachary Jones 85 000 $ (2)
Jan Jenik 85 000 $ (2)
Ivan Prosvetov 75 000 $ (2)
Adam Wilsby 75 000 $ (2)
Pontus Holmberg 75 000 $ (1)
Noah Cates 75 000 $ (2)
Ty Lewis 75 000 $ (1)
Ian Scott 75 000 $ (2)
Eetu Pakkila 75 000 $ (2)
Total Farm Players24
Salary Commitment
Year 2022 : 2 376 300 $
Year 2023 : 1 345 000 $
Year 2024 : 125 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 376 300 $
Year 2023 : 1 345 000 $
Year 2024 : 125 000 $
Year 2025 : 0 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 6000 - 270 $ - 5 901 - 98,35%
Level 2: 5000 - 190 $ - 3 441 - 68,81%
Level 3: 2000 - 70 $ - 2 000 - 100,00%
Level 4: 4000 - 55 $ - 3 951 - 98,78%
Luxury : 1000 - 500 $ - 736 - 73,64%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 60 $ - 1 412 - 70,59%
Farm Level 2: 1000 - 35 $ - 597 - 59,74%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %16 029 - 89,05%
Average Income per Game3 715 571 $
Year to Date Revenue137 476 117 $
Farm
Home Games Left1
Average Attendance - %2 009 - 66,97%
Average Income per Game132 024 $
Year to Date Revenue4 884 899 $

Expense

Pro Players Total Salaries82 876 000 $
Farm Players Total Salaries3 285 000 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(4 472 500 $)
Pro Year To Date Expenses74 716 694 $
Farm Year To Date Expenses4 827 451 $
Pro Salary Cap To Date71 189 852 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 862 283 $
Farm Estimated Season Revenue132 024 $
Pro Remaining Season Days22
Pro Expenses Per Days467 075 $
Pro Estimated Expenses10 275 650 $
Farm Remaining Season Days10
Farm Expenses Per Days30 374 $
Farm Estimated Expenses303 740 $
Estimated Season Expenses10 579 390 $
Estimated Season Salary Cap76 519 892 $
Estimate Under Maximum Salary Cap of 85 000 000 $8 480 108 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 11 519 892 $
Current Bank Account86 688 350 $
Projected Bank Account91 103 267 $

Pro Players Salaries

Sean Couturier 11 000 000 $ (6)
Evgeny Kuznetsov 7 800 000 $ (3)
Josh Morrissey 7 000 000 $ (6)
Jonathan Huberdeau 5 900 000 $ (1)
Brendan Gallagher 5 300 000 $ (3)
Elvis Merzlikins 5 000 000 $ (5)
Mikhail Grigorenko 5 000 000 $ (1)
Nikita Zaitsev 4 500 000 $ (2)
Adam Larsson 4 150 000 $ (2)
Brandon Carlo 3 950 000 $ (2)
Casey Cizikas 3 500 000 $ (2)
Samuel Girard 3 300 000 $ (1)
Thatcher Demko 3 200 000 $ (4)
Ilya Mikheyev 3 051 000 $ (2)
Mark Jankowski 2 400 000 $ (2)
Markus Granlund 2 200 000 $ (2)
Zemgus Girgensons 1 850 000 $ (2)
Nathan Bastian 1 100 000 $ (1)
Matthew Boldy 975 000 $ (3)
Morgan Geekie 850 000 $ (1)
Akito Hirose 850 000 $ (3)
Total Pro Players21
Salary Commitment
Year 2022 : 82 876 000 $
Year 2023 : 66 726 000 $
Year 2024 : 41 125 000 $
Year 2025 : 26 200 000 $
Salary Average Commitment
Year 2022 : 82 876 000 $
Year 2023 : 66 726 000 $
Year 2024 : 41 125 000 $
Year 2025 : 26 200 000 $
Salary Cap with 1 Way Contract
Year 2022 : 82 876 000 $
Year 2023 : 66 726 000 $
Year 2024 : 41 125 000 $
Year 2025 : 26 200 000 $

Farm Players Salaries

Sam Gagner 280 000 $ (2)
Jake Virtanen 260 000 $ (1)
Cedric Paquette 250 000 $ (1)
Erik Gudbranson 150 000 $ (1)
Robert Hagg 150 000 $ (3)
Michael Bunting 125 000 $ (3)
Igor Ozhiganov 120 000 $ (2)
Ryan Gropp 120 000 $ (1)
Chase De Leo 120 000 $ (3)
Liam O'Brien 120 000 $ (1)
Stefan Noesen 120 000 $ (1)
Joey Anderson 110 000 $ (1)
Rinat Valiev 110 000 $ (3)
Tomas Jurco 100 000 $ (1)
Hunter Miska 100 000 $ (3)
Jayden Halbgewachs 100 000 $ (2)
Jalen Chatfield 92 500 $ (1)
Brandon Crawley 92 500 $ (1)
Strauss Mann 92 500 $ (2)
Blake Hillman 92 500 $ (4)
Kristofers Bindulis 90 000 $ (1)
Ivan Morozov 90 000 $ (2)
Kale Clague 90 000 $ (1)
Hudson Fasching 85 000 $ (3)
Jacob Nilsson 75 000 $ (1)
Chaz Reddekopp 75 000 $ (2)
Spencer Smallman 75 000 $ (1)
Total Farm Players27
Salary Commitment
Year 2022 : 3 285 000 $
Year 2023 : 1 540 000 $
Year 2024 : 782 500 $
Year 2025 : 92 500 $
Salary Average Commitment
Year 2022 : 3 110 000 $
Year 2023 : 1 545 000 $
Year 2024 : 782 500 $
Year 2025 : 92 500 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Centre
Level 1: 6000 - 200 $ - 5 957 - 99,28%
Level 2: 5000 - 100 $ - 4 984 - 99,68%
Level 3: 2000 - 50 $ - 2 000 - 100,00%
Level 4: 4000 - 40 $ - 3 996 - 99,89%
Luxury : 1000 - 400 $ - 981 - 98,13%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 50 $ - 1 935 - 96,77%
Farm Level 2: 1000 - 25 $ - 809 - 80,88%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %17 918 - 99,54%
Average Income per Game2 927 643 $
Year to Date Revenue108 322 775 $
Farm
Home Games Left2
Average Attendance - %2 744 - 91,47%
Average Income per Game146 237 $
Year to Date Revenue5 264 532 $

Expense

Pro Players Total Salaries93 023 461 $
Farm Players Total Salaries2 585 000 $
Coaches Total Salaries6 400 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(3 900 000 $)
Pro Year To Date Expenses79 348 362 $
Farm Year To Date Expenses3 623 248 $
Pro Salary Cap To Date74 939 770 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 710 570 $
Farm Estimated Season Revenue292 474 $
Pro Remaining Season Days22
Pro Expenses Per Days527 008 $
Pro Estimated Expenses11 594 176 $
Farm Remaining Season Days10
Farm Expenses Per Days22 902 $
Farm Estimated Expenses229 020 $
Estimated Season Expenses11 823 196 $
Estimated Season Salary Cap82 042 542 $
Estimate Under Maximum Salary Cap of 85 000 000 $2 957 458 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 17 042 542 $
Current Bank Account140 365 017 $
Projected Bank Account140 544 865 $

Pro Players Salaries

Phil Kessel 9 000 000 $ (4)
Blake Wheeler 8 250 000 $ (2)
Ryan Suter 7 538 461 $ (3)
Brayden Schenn 6 750 000 $ (3)
Zach Werenski 6 660 000 $ (5)
Gustav Nyquist 6 300 000 $ (1)
Frederik Andersen 6 100 000 $ (5)
Brock Nelson 6 000 000 $ (3)
Shea Theodore 5 200 000 $ (4)
David Savard 5 200 000 $ (4)
Shayne Gostisbehere 4 500 000 $ (1)
Brandon Montour 4 100 000 $ (2)
Tage Thompson 2 950 000 $ (2)
Zach Bogosian 2 800 000 $ (2)
Evan Rodrigues 2 750 000 $ (4)
Vinnie Hinostroza 2 500 000 $ (2)
Anton Levtchi 1 600 000 $ (2)
Pavel Zacha 1 400 000 $ (2)
Julien Gauthier 1 400 000 $ (1)
Christoffer Ehn 1 100 000 $ (3)
Philippe Desrosiers 925 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2022 : 93 023 461 $
Year 2023 : 79 898 461 $
Year 2024 : 56 298 461 $
Year 2025 : 34 910 000 $
Salary Average Commitment
Year 2022 : 67 000 000 $
Year 2023 : 53 875 000 $
Year 2024 : 38 025 000 $
Year 2025 : 29 175 000 $
Salary Cap with 1 Way Contract
Year 2022 : 93 023 461 $
Year 2023 : 79 898 461 $
Year 2024 : 56 298 461 $
Year 2025 : 34 910 000 $

Farm Players Salaries

Marcus Sorensen 165 000 $ (2)
Michael McCarron 160 000 $ (2)
Gabriel Dumont 120 000 $ (2)
Denis Malgin 120 000 $ (1)
Alexandar Georgiev 110 000 $ (1)
Andreas Borgman 100 000 $ (1)
Brian Boyle 100 000 $ (2)
Daniel Carr 100 000 $ (1)
Andrew Cogliano 99 500 $ (1)
Chase Priskie 99 500 $ (1)
Stuart Skinner 97 500 $ (2)
Zach Whitecloud 96 000 $ (1)
Cavan Fitzgerald 92 500 $ (1)
Tyler Bozak 90 000 $ (1)
Brooks Macek 90 000 $ (1)
Dustin Tokarski 85 000 $ (2)
Joonas Donskoi 80 000 $ (1)
Jens Looke 80 000 $ (1)
Thomas Vanek 80 000 $ (1)
TJ Hensick 80 000 $ (1)
Brendan Gaunce 80 000 $ (1)
Ben Harpur 80 000 $ (1)
Alexandre Grenier 80 000 $ (1)
Yannick Veilleux 75 000 $ (1)
Ben Street 75 000 $ (2)
Chase Pearson 75 000 $ (1)
Jocktan Chainey 75 000 $ (2)
Total Farm Players27
Salary Commitment
Year 2022 : 2 585 000 $
Year 2023 : 877 500 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 585 000 $
Year 2023 : 877 500 $
Year 2024 : 0 $
Year 2025 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 6000 - 250 $ - 5 957 - 99,28%
Level 2: 5000 - 150 $ - 4 977 - 99,55%
Level 3: 2000 - 80 $ - 1 997 - 99,87%
Level 4: 4000 - 65 $ - 3 904 - 97,61%
Luxury : 1000 - 450 $ - 959 - 95,88%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 50 $ - 1 980 - 98,99%
Farm Level 2: 1000 - 25 $ - 836 - 83,61%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %17 795 - 98,86%
Average Income per Game3 006 212 $
Year to Date Revenue111 229 836 $
Farm
Home Games Left1
Average Attendance - %2 816 - 93,86%
Average Income per Game149 866 $
Year to Date Revenue5 545 030 $

Expense

Pro Players Total Salaries84 316 000 $
Farm Players Total Salaries2 619 700 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses77 416 238 $
Farm Year To Date Expenses4 842 567 $
Pro Salary Cap To Date73 007 660 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 024 847 $
Farm Estimated Season Revenue149 866 $
Pro Remaining Season Days22
Pro Expenses Per Days480 194 $
Pro Estimated Expenses10 564 268 $
Farm Remaining Season Days10
Farm Expenses Per Days29 424 $
Farm Estimated Expenses294 240 $
Estimated Season Expenses10 858 508 $
Estimated Season Salary Cap82 980 524 $
Estimate Under Maximum Salary Cap of 85 000 000 $2 019 476 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 17 980 524 $
Current Bank Account36 920 789 $
Projected Bank Account38 236 994 $

Pro Players Salaries

Matt Duchene 8 850 000 $ (3)
Alex DeBrincat 7 000 000 $ (4)
Rickard Rakell 6 666 000 $ (3)
Neal Pionk 6 500 000 $ (3)
Robin Lehner 6 500 000 $ (4)
Mikhail Sergachev 6 000 000 $ (4)
Kyle Connor 5 700 000 $ (2)
Mikael Backlund 5 350 000 $ (2)
Alexander Edler 5 000 000 $ (1)
Stephen Johns 4 500 000 $ (3)
Michael Frolik 3 500 000 $ (2)
Nolan Patrick 3 200 000 $ (1)
Brian Elliott 2 800 000 $ (1)
Luke Kunin 2 700 000 $ (4)
Patrik Berglund 2 000 000 $ (1)
Brad Richardson 1 500 000 $ (1)
Matt Luff 1 400 000 $ (1)
Brian Gibbons 1 000 000 $ (1)
Matt Moulson 1 000 000 $ (1)
Alexander Romanov 900 000 $ (1)
Nikolai Kovalenko 750 000 $ (2)
John Leonard 750 000 $ (1)
Logan Day 750 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2022 : 84 316 000 $
Year 2023 : 64 016 000 $
Year 2024 : 48 716 000 $
Year 2025 : 22 200 000 $
Salary Average Commitment
Year 2022 : 71 166 000 $
Year 2023 : 50 866 000 $
Year 2024 : 40 566 000 $
Year 2025 : 22 200 000 $
Salary Cap with 1 Way Contract
Year 2022 : 84 316 000 $
Year 2023 : 64 016 000 $
Year 2024 : 48 716 000 $
Year 2025 : 22 200 000 $

Farm Players Salaries

Max Veronneau 180 000 $ (3)
Ben Hutton 150 000 $ (3)
Simon Benoit 130 000 $ (2)
Frank Vatrano 120 000 $ (2)
Jarred Tinordi 100 000 $ (1)
Mark Barberio (Out of Payroll) 100 000 $ (1)
Matthew Peca 100 000 $ (1)
Timothy Gettinger 100 000 $ (2)
Dryden McKay 100 000 $ (3)
Seth Griffith 95 000 $ (1)
Evan Cormier 95 000 $ (3)
Pavel Shen 95 000 $ (2)
Lukas Sedlak 90 000 $ (2)
Eric Cornel 90 000 $ (3)
Phil Varone 90 000 $ (2)
Jacob Olofsson 90 000 $ (2)
Jacob Middleton 88 700 $ (1)
Steven Santini 81 000 $ (1)
Samuel Morin 80 000 $ (3)
Deven Sideroff 80 000 $ (2)
David Pope 80 000 $ (3)
Cameron Hughes 80 000 $ (2)
Ryan Shea 75 000 $ (1)
Casey Fitzgerald 75 000 $ (2)
Danick Martel 75 000 $ (3)
Guillaume Brisebois 70 000 $ (1)
Ostap Safin 70 000 $ (1)
Elmer Soderblom 70 000 $ (1)
Arvid Holm 70 000 $ (1)
Total Farm Players29
Salary Commitment
Year 2022 : 2 719 700 $
Year 2023 : 1 800 000 $
Year 2024 : 850 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 719 700 $
Year 2023 : 1 800 000 $
Year 2024 : 850 000 $
Year 2025 : 0 $

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - 399 $ - 3 489 - 58,15%
Level 2: 5000 - 199 $ - 3 211 - 64,21%
Level 3: 2000 - 124 $ - 1 250 - 62,50%
Level 4: 6000 - 49 $ - 4 120 - 68,67%
Luxury : 1000 - 499 $ - 724 - 72,39%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 41 $ - 1 983 - 99,16%
Farm Level 2: 1000 - 23 $ - 988 - 98,78%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %12 794 - 63,97%
Average Income per Game3 436 366 $
Year to Date Revenue127 145 551 $
Farm
Home Games Left1
Average Attendance - %2 971 - 99,03%
Average Income per Game130 039 $
Year to Date Revenue4 811 434 $

Expense

Pro Players Total Salaries70 489 999 $
Farm Players Total Salaries3 585 000 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 650 000 $
Pro Year To Date Expenses71 012 907 $
Farm Year To Date Expenses5 422 247 $
Pro Salary Cap To Date66 163 446 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 745 465 $
Farm Estimated Season Revenue130 039 $
Pro Remaining Season Days22
Pro Expenses Per Days408 548 $
Pro Estimated Expenses8 988 056 $
Farm Remaining Season Days10
Farm Expenses Per Days32 098 $
Farm Estimated Expenses320 980 $
Estimated Season Expenses9 309 036 $
Estimated Season Salary Cap77 150 962 $
Estimate Under Maximum Salary Cap of 85 000 000 $7 849 038 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 12 150 962 $
Current Bank Account73 266 385 $
Projected Bank Account77 832 853 $

Pro Players Salaries

Devan Dubnyk 7 500 000 $ (3)
Patrik Nemeth 6 000 000 $ (4)
Brandon Pirri 6 000 000 $ (2)
Bryan Little 5 291 666 $ (2)
Colin White 5 000 000 $ (5)
Darren Dietz 4 500 000 $ (4)
Tanner Fritz 4 500 000 $ (2)
Jake Oettinger 4 333 333 $ (3)
Sami Vatanen 4 000 000 $ (2)
Matt Benning (1 Way Contract) 3 650 000 $ (5)
Michael Del Zotto 3 000 000 $ (2)
Brad Hunt 3 000 000 $ (2)
Alex Formenton (Out of Payroll) 2 500 000 $ (2)
Connor Brown 2 400 000 $ (1)
Zach Sanford 2 000 000 $ (1)
William Carrier 1 575 000 $ (2)
Christian Jaros 1 490 000 $ (4)
Juho Lammikko 1 400 000 $ (1)
Anthony Angello 1 400 000 $ (1)
Austin Wagner 1 000 000 $ (1)
Joel Farabee 950 000 $ (1)
Jacob Bryson 750 000 $ (1)
Yegor Sharangovich 750 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2022 : 72 989 999 $
Year 2023 : 62 339 999 $
Year 2024 : 32 473 333 $
Year 2025 : 20 640 000 $
Salary Average Commitment
Year 2022 : 71 189 999 $
Year 2023 : 60 539 999 $
Year 2024 : 32 473 333 $
Year 2025 : 20 640 000 $
Salary Cap with 1 Way Contract
Year 2022 : 72 989 999 $
Year 2023 : 62 339 999 $
Year 2024 : 32 473 333 $
Year 2025 : 20 640 000 $

Farm Players Salaries

Artyom Minulin 250 000 $ (3)
Simon Ryfors 250 000 $ (2)
Adrian Holesinsky 250 000 $ (3)
Dmitri Shugayev 200 000 $ (2)
Trevor Moore 200 000 $ (1)
Alex Iafallo 175 000 $ (3)
Calle Rosen 175 000 $ (3)
Mareks Mitens 160 000 $ (2)
Dennis Cholowski 160 000 $ (1)
Alex Lintuniemi 152 000 $ (1)
Joel L'esperance 150 000 $ (3)
Jeremy Bracco 150 000 $ (1)
Nikita Popugaev 120 000 $ (2)
Brendan Lemieux 110 000 $ (1)
Zach Metsa 110 000 $ (1)
Lias Andersson 98 000 $ (2)
Oliver Wahlstrom 97 500 $ (2)
Eamon McAdam 97 500 $ (1)
Emil Johansson 95 000 $ (2)
Lucas Johansen 95 000 $ (1)
Andrej Sekera 90 000 $ (1)
Jordan Spence 90 000 $ (3)
Johnathan Kovacevic 85 000 $ (1)
Jacob Peterson 75 000 $ (2)
Parker Ford 75 000 $ (2)
Matej Blumel 75 000 $ (2)
Total Farm Players26
Salary Commitment
Year 2022 : 3 585 000 $
Year 2023 : 2 335 500 $
Year 2024 : 1 090 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 3 585 000 $
Year 2023 : 2 335 500 $
Year 2024 : 1 090 000 $
Year 2025 : 0 $

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6000 - 225 $ - 5 943 - 99,04%
Level 2: 5000 - 150 $ - 4 854 - 97,09%
Level 3: 2000 - 70 $ - 1 998 - 99,92%
Level 4: 4000 - 50 $ - 3 968 - 99,19%
Luxury : 1000 - 400 $ - 976 - 97,62%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 990 - 99,50%
Farm Level 2: 1000 - 15 $ - 1 000 - 99,97%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %17 739 - 98,55%
Average Income per Game3 492 464 $
Year to Date Revenue129 221 169 $
Farm
Home Games Left2
Average Attendance - %2 990 - 99,66%
Average Income per Game105 810 $
Year to Date Revenue3 809 150 $

Expense

Pro Players Total Salaries94 825 000 $
Farm Players Total Salaries2 497 500 $
Coaches Total Salaries4 950 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(5 125 000 $)
Pro Year To Date Expenses81 087 077 $
Farm Year To Date Expenses2 836 251 $
Pro Salary Cap To Date77 560 239 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 969 856 $
Farm Estimated Season Revenue211 619 $
Pro Remaining Season Days22
Pro Expenses Per Days531 317 $
Pro Estimated Expenses11 688 974 $
Farm Remaining Season Days10
Farm Expenses Per Days19 813 $
Farm Estimated Expenses198 130 $
Estimated Season Expenses11 887 104 $
Estimated Season Salary Cap83 651 103 $
Estimate Under Maximum Salary Cap of 85 000 000 $1 348 897 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 18 651 103 $
Current Bank Account72 592 000 $
Projected Bank Account74 886 371 $

Pro Players Salaries

John Tavares 11 000 000 $ (3)
Jonathan Toews 10 500 000 $ (1)
Sidney Crosby 8 700 000 $ (3)
Mika Zibanejad 8 000 000 $ (6)
Brent Burns 8 000 000 $ (3)
David Perron 7 500 000 $ (3)
Jake Gardiner 6 000 000 $ (4)
Nikolaj Ehlers 6 000 000 $ (3)
Matt Murray 5 750 000 $ (3)
Dan Girardi 5 000 000 $ (2)
Nino Niederreiter 4 250 000 $ (3)
Adam Pelech 4 000 000 $ (1)
Nick Leddy 4 000 000 $ (2)
Owen Tippett 1 000 000 $ (1)
Alex Chiasson 975 000 $ (1)
David Gustafsson 900 000 $ (2)
Jonatan Berggren 900 000 $ (2)
Antoine Roussel 850 000 $ (1)
Nikita Okhotyuk 750 000 $ (3)
Erik Kallgren 750 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2022 : 94 825 000 $
Year 2023 : 76 750 000 $
Year 2024 : 65 950 000 $
Year 2025 : 14 000 000 $
Salary Average Commitment
Year 2022 : 86 625 000 $
Year 2023 : 68 550 000 $
Year 2024 : 57 750 000 $
Year 2025 : 14 000 000 $
Salary Cap with 1 Way Contract
Year 2022 : 94 825 000 $
Year 2023 : 76 750 000 $
Year 2024 : 65 950 000 $
Year 2025 : 14 000 000 $

Farm Players Salaries

Andrew MacDonald 275 000 $ (1)
Kevin Fiala 150 000 $ (1)
Logan Brown 125 000 $ (2)
Dylan Coghlan 120 000 $ (2)
AJ Greer 100 000 $ (1)
Jordan Kawaguchi 100 000 $ (1)
Robby Fabbri 100 000 $ (2)
Martin Kaut 97 500 $ (2)
Brandon Halverson 95 000 $ (2)
Spencer Martin 95 000 $ (1)
Nick Paul 95 000 $ (1)
Joshua Ho-Sang 95 000 $ (1)
Zach Senyshyn 90 000 $ (1)
Jakub Zboril 90 000 $ (1)
Gabriel Carlsson 90 000 $ (1)
Vasiliy Ponomarev 90 000 $ (3)
Henrik Samuelsson 85 000 $ (1)
Dmitrij Jaskin 80 000 $ (2)
Alexandre Alain 80 000 $ (2)
Milan Lucic 75 000 $ (1)
Jeff Taylor 75 000 $ (1)
Brian Pinho 75 000 $ (1)
Anthony Peluso 75 000 $ (1)
Andrey Pedan 75 000 $ (1)
Jake Massie 70 000 $ (1)
Total Farm Players25
Salary Commitment
Year 2022 : 2 497 500 $
Year 2023 : 787 500 $
Year 2024 : 90 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 497 500 $
Year 2023 : 787 500 $
Year 2024 : 90 000 $
Year 2025 : 0 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Videotron
Level 1: 6000 - 250 $ - 5 924 - 98,74%
Level 2: 5000 - 120 $ - 4 972 - 99,44%
Level 3: 4500 - 70 $ - 2 228 - 49,51%
Level 4: 4000 - 50 $ - 3 968 - 99,20%
Luxury : 1000 - 450 $ - 813 - 81,28%
Total Capacity :20500
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 988 - 99,40%
Farm Level 2: 1000 - 15 $ - 999 - 99,87%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %17 905 - 87,34%
Average Income per Game3 497 277 $
Year to Date Revenue129 399 238 $
Farm
Home Games Left1
Average Attendance - %2 987 - 99,55%
Average Income per Game105 698 $
Year to Date Revenue3 910 812 $

Expense

Pro Players Total Salaries88 600 000 $
Farm Players Total Salaries1 812 500 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(3 250 000 $)
Pro Year To Date Expenses76 631 444 $
Farm Year To Date Expenses3 252 198 $
Pro Salary Cap To Date73 986 266 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 989 107 $
Farm Estimated Season Revenue105 698 $
Pro Remaining Season Days22
Pro Expenses Per Days492 473 $
Pro Estimated Expenses10 834 406 $
Farm Remaining Season Days10
Farm Expenses Per Days19 037 $
Farm Estimated Expenses190 370 $
Estimated Season Expenses11 024 776 $
Estimated Season Salary Cap81 215 834 $
Estimate Under Maximum Salary Cap of 85 000 000 $3 784 166 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 16 215 834 $
Current Bank Account66 974 595 $
Projected Bank Account70 044 624 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (4)
Patrice Bergeron 10 000 000 $ (3)
Patrik Laine 7 500 000 $ (2)
Jeff Carter 7 000 000 $ (1)
Chris Kreider 6 500 000 $ (4)
David Krejci 6 400 000 $ (2)
Dylan Larkin 6 100 000 $ (1)
Matt Dumba 6 000 000 $ (1)
Jordan Binnington 5 400 000 $ (3)
Andreas Athanasiou 4 200 000 $ (4)
Michael Stone 3 300 000 $ (1)
Kevin Lankinen 3 250 000 $ (2)
Juuso Valimaki 2 600 000 $ (1)
Daniel Sprong 1 500 000 $ (2)
Valentin Zykov 1 000 000 $ (1)
Givani Smith 900 000 $ (1)
Nate Thompson 750 000 $ (1)
Jon Merrill 750 000 $ (1)
Joel Teasdale 750 000 $ (2)
Cody Ceci 750 000 $ (1)
Leon Gawanke 750 000 $ (2)
Mikey Anderson 700 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2022 : 88 600 000 $
Year 2023 : 58 750 000 $
Year 2024 : 38 600 000 $
Year 2025 : 23 200 000 $
Salary Average Commitment
Year 2022 : 81 800 000 $
Year 2023 : 51 950 000 $
Year 2024 : 38 600 000 $
Year 2025 : 23 200 000 $
Salary Cap with 1 Way Contract
Year 2022 : 88 600 000 $
Year 2023 : 58 750 000 $
Year 2024 : 38 600 000 $
Year 2025 : 23 200 000 $

Farm Players Salaries

Derrick Pouliot 210 000 $ (1)
Julius Bergman 95 000 $ (1)
MacKenzie Weegar 95 000 $ (1)
Nick Seeler 95 000 $ (1)
Gerald Mayhew 92 500 $ (1)
Nick Ritchie 90 000 $ (2)
Brennan Menell 90 000 $ (1)
Alex D'Orio 90 000 $ (1)
Libor Sulak 87 500 $ (1)
JC Beaudin 87 500 $ (1)
Brad Morrison 85 000 $ (2)
Jake Paterson 80 000 $ (1)
Andrei Svetlakov 80 000 $ (2)
Ross Colton 80 000 $ (2)
Alexandre Fortin 80 000 $ (2)
Mark Borowiecki 75 000 $ (1)
Nathan Noel 75 000 $ (1)
Par Lindholm 75 000 $ (1)
Evan Weinger 75 000 $ (2)
Xavier Parent 75 000 $ (3)
Total Farm Players20
Salary Commitment
Year 2022 : 1 812 500 $
Year 2023 : 565 000 $
Year 2024 : 75 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1 812 500 $
Year 2023 : 565 000 $
Year 2024 : 75 000 $
Year 2025 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - 150 $ - 6 000 - 100,00%
Level 2: 5000 - 110 $ - 4 987 - 99,74%
Level 3: 2000 - 85 $ - 1 995 - 99,74%
Level 4: 4000 - 75 $ - 2 662 - 66,56%
Luxury : 1000 - 250 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 995 - 99,76%
Farm Level 2: 1000 - 15 $ - 1 000 - 99,99%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %16 644 - 92,47%
Average Income per Game2 584 726 $
Year to Date Revenue95 634 856 $
Farm
Home Games Left1
Average Attendance - %2 995 - 99,84%
Average Income per Game106 042 $
Year to Date Revenue3 923 556 $

Expense

Pro Players Total Salaries72 035 666 $
Farm Players Total Salaries3 047 133 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value8 700 000 $
Pro Year To Date Expenses69 902 771 $
Farm Year To Date Expenses3 609 659 $
Pro Salary Cap To Date67 257 615 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 338 903 $
Farm Estimated Season Revenue106 042 $
Pro Remaining Season Days22
Pro Expenses Per Days403 418 $
Pro Estimated Expenses8 875 196 $
Farm Remaining Season Days10
Farm Expenses Per Days23 259 $
Farm Estimated Expenses232 590 $
Estimated Season Expenses9 107 786 $
Estimated Season Salary Cap84 477 973 $
Estimate Under Maximum Salary Cap of 85 000 000 $522 027 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 19 477 973 $
Current Bank Account16 423 305 $
Projected Bank Account17 760 464 $

Pro Players Salaries

Seth Jones 9 250 000 $ (8)
Kevin Hayes 6 000 000 $ (2)
Jonathan Quick 5 800 000 $ (1)
Ondrej Palat 5 300 000 $ (4)
Yanni Gourde 5 166 666 $ (3)
Semyon Varlamov 5 000 000 $ (2)
Tomas Hyka 3 900 000 $ (3)
Kailer Yamamoto 3 600 000 $ (2)
Nikita Zadorov 3 500 000 $ (2)
Jimmy Vesey 3 150 000 $ (1)
C.J. Suess 3 000 000 $ (3)
Teddy Blueger 2 800 000 $ (2)
Derick Brassard 2 569 000 $ (2)
Tom Kuhnhackl 2 500 000 $ (1)
Rushan Rafikov 2 400 000 $ (3)
Bogdan Kiselevich 2 200 000 $ (3)
Colin Wilson 1 250 000 $ (1)
Andrew Poturalski 1 150 000 $ (2)
Quinn Hughes 1 000 000 $ (1)
Tim Stutzle 1 000 000 $ (2)
Christian Wolanin 750 000 $ (2)
Andrej Sustr 750 000 $ (2)
Total Pro Players22
Salary Commitment
Year 2022 : 72 035 666 $
Year 2023 : 58 335 666 $
Year 2024 : 31 216 666 $
Year 2025 : 14 550 000 $
Salary Average Commitment
Year 2022 : 62 069 000 $
Year 2023 : 48 369 000 $
Year 2024 : 26 550 000 $
Year 2025 : 14 550 000 $
Salary Cap with 1 Way Contract
Year 2022 : 72 035 666 $
Year 2023 : 58 335 666 $
Year 2024 : 31 216 666 $
Year 2025 : 14 550 000 $

Farm Players Salaries

Juuse Saros 420 000 $ (5)
Tyler Pitlick 275 000 $ (1)
Mattias Janmark 275 000 $ (1)
Troy Stecher 270 000 $ (1)
Valeri Nichushkin 256 800 $ (1)
Nicolas Deslauriers 160 000 $ (3)
Dylan Ferguson 150 000 $ (2)
Sonny Milano 129 000 $ (1)
Filip Gustavsson 110 000 $ (1)
Brett Seney (Out of Payroll) 105 000 $ (1)
Michael Mersch 100 000 $ (1)
Kyle Platzer 95 000 $ (1)
Filip Chlapik 90 000 $ (1)
Mitch Reinke 90 000 $ (1)
Michael Bournival 87 500 $ (1)
Griffin Reinhart 80 000 $ (2)
Joe Morrow 80 000 $ (2)
Connor Carrick 80 000 $ (2)
Dryden Hunt 75 000 $ (1)
Colby Williams 75 000 $ (1)
Adam Musil 75 000 $ (1)
Nicholas Caamano 73 833 $ (1)
Total Farm Players22
Salary Commitment
Year 2022 : 3 152 133 $
Year 2023 : 970 000 $
Year 2024 : 580 000 $
Year 2025 : 420 000 $
Salary Average Commitment
Year 2022 : 3 152 133 $
Year 2023 : 970 000 $
Year 2024 : 580 000 $
Year 2025 : 420 000 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFLA Live Arena
Level 1: 6000 - 400 $ - 3 539 - 58,99%
Level 2: 5000 - 200 $ - 3 273 - 65,46%
Level 3: 2000 - 125 $ - 1 284 - 64,22%
Level 4: 4000 - 75 $ - 2 687 - 67,19%
Luxury : 1000 - 500 $ - 734 - 73,44%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 75 $ - 1 130 - 56,50%
Farm Level 2: 1000 - 35 $ - 582 - 58,17%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %11 518 - 63,99%
Average Income per Game3 499 432 $
Year to Date Revenue129 479 000 $
Farm
Home Games Left1
Average Attendance - %1 712 - 57,05%
Average Income per Game131 383 $
Year to Date Revenue4 861 183 $

Expense

Pro Players Total Salaries88 150 000 $
Farm Players Total Salaries2 695 000 $
Coaches Total Salaries4 950 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(7 375 000 $)
Pro Year To Date Expenses77 455 333 $
Farm Year To Date Expenses4 104 529 $
Pro Salary Cap To Date74 545 689 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 997 730 $
Farm Estimated Season Revenue131 383 $
Pro Remaining Season Days22
Pro Expenses Per Days491 667 $
Pro Estimated Expenses10 816 674 $
Farm Remaining Season Days10
Farm Expenses Per Days24 971 $
Farm Estimated Expenses249 710 $
Estimated Season Expenses11 066 384 $
Estimated Season Salary Cap77 597 039 $
Estimate Under Maximum Salary Cap of 85 000 000 $7 402 961 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 12 597 039 $
Current Bank Account128 264 449 $
Projected Bank Account131 327 178 $

Pro Players Salaries

Jamie Benn 9 500 000 $ (3)
Taylor Hall 9 000 000 $ (4)
Leon Draisaitl 8 500 000 $ (3)
John Carlson 8 000 000 $ (4)
TJ Brodie 7 000 000 $ (3)
John Klingberg 6 000 000 $ (4)
William Karlsson 5 900 000 $ (5)
Nico Hischier 5 750 000 $ (2)
Carter Hart 5 600 000 $ (2)
Mike Hoffman 5 400 000 $ (2)
JT Miller 5 250 000 $ (1)
Jay Bouwmeester 2 625 000 $ (1)
Filip Hronek 2 200 000 $ (2)
Drake Batherson (1 Way Contract) 1 350 000 $ (1)
Zach Aston-Reese 1 350 000 $ (2)
Frederick Gaudreau 1 300 000 $ (1)
Ivan Kulbakov 900 000 $ (1)
Scott Perunovich 900 000 $ (1)
Nathan Walker 825 000 $ (1)
Miikka Salomaki 800 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2022 : 88 150 000 $
Year 2023 : 74 200 000 $
Year 2024 : 53 900 000 $
Year 2025 : 28 900 000 $
Salary Average Commitment
Year 2022 : 87 500 000 $
Year 2023 : 73 550 000 $
Year 2024 : 53 250 000 $
Year 2025 : 28 250 000 $
Salary Cap with 1 Way Contract
Year 2022 : 88 150 000 $
Year 2023 : 74 200 000 $
Year 2024 : 53 900 000 $
Year 2025 : 28 900 000 $

Farm Players Salaries

Nail Yakupov 200 000 $ (1)
Evgeny Svechnikov 170 000 $ (1)
Ivan Barbashev 165 000 $ (2)
Dalton Prout 145 000 $ (2)
Dmitry Kulikov 140 000 $ (2)
Haydn Fleury 110 000 $ (1)
Alexei Lipanov 97 500 $ (3)
Nikita Scherbak 97 500 $ (1)
Pavel Dorofeyev 95 000 $ (3)
Nikolay Goldobin 95 000 $ (2)
Alexander Volkov 90 000 $ (1)
Artur Kayumov 90 000 $ (1)
Klim Kostin 90 000 $ (3)
Michael DiPietro 90 000 $ (1)
Maxim Letunov 90 000 $ (1)
Dmitry Osipov 85 000 $ (1)
Felix Sandstrom 85 000 $ (1)
Ilya Mironov 85 000 $ (2)
Sergey Zborovskiy 75 000 $ (1)
Pavel Koltygin 75 000 $ (3)
Alexander Nikishin 75 000 $ (2)
Maksim Sushko 75 000 $ (1)
Vladislav Yeryomenko 75 000 $ (1)
Alexander Zhabreyev 75 000 $ (3)
Ivan Chekhovich 75 000 $ (2)
Alexei Sergeyev 75 000 $ (2)
Nikita Jevpalovs 75 000 $ (2)
Total Farm Players27
Salary Commitment
Year 2022 : 2 695 000 $
Year 2023 : 1 362 500 $
Year 2024 : 432 500 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 695 000 $
Year 2023 : 1 362 500 $
Year 2024 : 432 500 $
Year 2025 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - 200 $ - 5 983 - 99,71%
Level 2: 5000 - 100 $ - 4 997 - 99,94%
Level 3: 2000 - 50 $ - 2 000 - 100,00%
Level 4: 4000 - 40 $ - 3 998 - 99,94%
Luxury : 1000 - 400 $ - 982 - 98,18%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 50 $ - 1 929 - 96,47%
Farm Level 2: 1000 - 25 $ - 808 - 80,81%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left3
Average Attendance - %17 959 - 99,77%
Average Income per Game2 936 036 $
Year to Date Revenue111 569 375 $
Farm
Home Games Left2
Average Attendance - %2 738 - 91,25%
Average Income per Game145 843 $
Year to Date Revenue5 250 347 $

Expense

Pro Players Total Salaries84 170 699 $
Farm Players Total Salaries2 485 500 $
Coaches Total Salaries8 750 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses79 380 664 $
Farm Year To Date Expenses4 694 504 $
Pro Salary Cap To Date73 869 833 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 808 109 $
Farm Estimated Season Revenue291 686 $
Pro Remaining Season Days22
Pro Expenses Per Days486 133 $
Pro Estimated Expenses10 694 926 $
Farm Remaining Season Days10
Farm Expenses Per Days28 652 $
Farm Estimated Expenses286 520 $
Estimated Season Expenses10 981 446 $
Estimated Season Salary Cap83 825 515 $
Estimate Under Maximum Salary Cap of 85 000 000 $1 174 485 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 18 825 515 $
Current Bank Account51 088 207 $
Projected Bank Account49 206 556 $

Pro Players Salaries

Jeff Skinner 9 000 000 $ (5)
Max Pacioretty 7 000 000 $ (1)
William Nylander 6 962 366 $ (2)
Jake Muzzin 6 250 000 $ (4)
Jeff Petry 6 000 000 $ (3)
Carter Hutton 5 000 000 $ (1)
Anthony Duclair 5 000 000 $ (5)
Matt Niskanen 5 000 000 $ (3)
Alex Tuch 4 750 000 $ (4)
Jake McCabe 4 550 000 $ (3)
Nikita Gusev 4 500 000 $ (2)
Matt Calvert 3 500 000 $ (2)
CJ Smith 3 333 333 $ (3)
Alex Nedeljkovic 2 800 000 $ (2)
Justin Schultz 2 500 000 $ (3)
Kaapo Kakko 2 500 000 $ (1)
Jay Beagle 2 000 000 $ (1)
Nicolas Aube-Kubel 975 000 $ (1)
Wayne Simmonds 900 000 $ (1)
Rafael Harvey-Pinard 900 000 $ (2)
Santtu Kinnunen 750 000 $ (2)
Total Pro Players21
Salary Commitment
Year 2022 : 84 170 699 $
Year 2023 : 65 795 699 $
Year 2024 : 46 383 333 $
Year 2025 : 25 000 000 $
Salary Average Commitment
Year 2022 : 58 458 333 $
Year 2023 : 46 583 333 $
Year 2024 : 33 633 333 $
Year 2025 : 12 250 000 $
Salary Cap with 1 Way Contract
Year 2022 : 84 170 699 $
Year 2023 : 65 795 699 $
Year 2024 : 46 383 333 $
Year 2025 : 25 000 000 $

Farm Players Salaries

Jacob Larsson 250 000 $ (1)
Ryan Kesler 222 200 $ (1)
Marco Scandella 150 000 $ (1)
Jean-Sebastien Dea 150 000 $ (2)
Joakim Nordstrom 120 000 $ (1)
Jesse Gabrielle 115 000 $ (2)
Patrick Sieloff 111 700 $ (1)
Ryan Collins 110 800 $ (1)
Brandon Gignac 110 000 $ (1)
Casey Nelson 100 000 $ (1)
Connor Brickley 97 500 $ (1)
Axel Holmstrom 97 300 $ (1)
Miles Wood 95 000 $ (1)
Ryan Haggerty 93 500 $ (1)
Erik Condra 90 000 $ (1)
Turner Elson 87 500 $ (1)
Michael McNiven 85 000 $ (1)
Ryan Hitchcock 85 000 $ (1)
Tyler Parsons 85 000 $ (1)
Michael Pezzetta 80 000 $ (1)
Ryan Culkin 75 000 $ (1)
Ben Jones 75 000 $ (2)
Total Farm Players22
Salary Commitment
Year 2022 : 2 485 500 $
Year 2023 : 340 000 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 485 500 $
Year 2023 : 340 000 $
Year 2024 : 0 $
Year 2025 : 0 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - 200 $ - 5 974 - 99,57%
Level 2: 5000 - 100 $ - 4 996 - 99,93%
Level 3: 2000 - 50 $ - 2 000 - 100,00%
Level 4: 4000 - 40 $ - 3 991 - 99,77%
Luxury : 1000 - 400 $ - 966 - 96,61%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 50 $ - 1 905 - 95,27%
Farm Level 2: 1000 - 25 $ - 807 - 80,65%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left3
Average Attendance - %17 927 - 99,60%
Average Income per Game2 925 693 $
Year to Date Revenue111 176 325 $
Farm
Home Games Left1
Average Attendance - %2 712 - 90,40%
Average Income per Game144 297 $
Year to Date Revenue5 339 001 $

Expense

Pro Players Total Salaries55 965 000 $
Farm Players Total Salaries2 436 400 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value7 933 500 $
Pro Year To Date Expenses72 773 414 $
Farm Year To Date Expenses4 749 578 $
Pro Salary Cap To Date68 805 649 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 777 078 $
Farm Estimated Season Revenue144 297 $
Pro Remaining Season Days22
Pro Expenses Per Days325 081 $
Pro Estimated Expenses7 151 782 $
Farm Remaining Season Days10
Farm Expenses Per Days28 370 $
Farm Estimated Expenses283 700 $
Estimated Season Expenses7 435 482 $
Estimated Season Salary Cap83 358 663 $
Estimate Under Maximum Salary Cap of 85 000 000 $1 641 337 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 18 358 663 $
Current Bank Account139 377 636 $
Projected Bank Account140 863 529 $

Pro Players Salaries

Drew Doughty 11 000 000 $ (5)
Jonathan Drouin 5 500 000 $ (1)
Josh Bailey 5 000 000 $ (2)
Ryan Dzingel 4 500 000 $ (2)
Derek Stepan 4 500 000 $ (1)
Erik Cernak 3 600 000 $ (2)
Kaapo Kahkonen 3 500 000 $ (3)
Colton Sissons 3 500 000 $ (3)
Adam Reideborn 2 500 000 $ (2)
Alexander Nylander 1 990 000 $ (2)
Emil Djuse 1 750 000 $ (2)
Nico Sturm 1 100 000 $ (2)
Jamie Oleksiak 1 000 000 $ (2)
Brendan Smith 1 000 000 $ (2)
Seth Jarvis 975 000 $ (3)
Rasmus Sandin 950 000 $ (2)
Zac Rinaldo 900 000 $ (2)
Nolan Foote 900 000 $ (2)
Rasmus Asplund 900 000 $ (1)
Sean Durzi 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2022 : 55 965 000 $
Year 2023 : 44 165 000 $
Year 2024 : 18 975 000 $
Year 2025 : 11 000 000 $
Salary Average Commitment
Year 2022 : 45 465 000 $
Year 2023 : 33 665 000 $
Year 2024 : 8 475 000 $
Year 2025 : 500 000 $
Salary Cap with 1 Way Contract
Year 2022 : 55 965 000 $
Year 2023 : 44 165 000 $
Year 2024 : 18 975 000 $
Year 2025 : 11 000 000 $

Farm Players Salaries

Dylan DeMelo 200 000 $ (1)
Fredrik Claesson 125 000 $ (2)
Garrett Pilon 108 900 $ (2)
Adam Ollas Matsson 100 000 $ (2)
Maxime Lajoie 100 000 $ (1)
Jan Kovar 100 000 $ (1)
Kevin Ekman-Larsson 100 000 $ (1)
Zach Palmquist 100 000 $ (1)
David Sklenicka 100 000 $ (1)
Francis Beauvillier 100 000 $ (1)
Olivier Archambault 100 000 $ (1)
Jalen Smereck 100 000 $ (1)
Yaroslav Askarov 97 500 $ (2)
Sebastien Aho 95 000 $ (2)
Anders Bjork (Out of Payroll) 92 000 $ (1)
Mario Kempe 90 000 $ (1)
Maxime Fortier 90 000 $ (1)
Stefan Matteau 90 000 $ (2)
Tony Calderone 90 000 $ (1)
Alex Dostie 85 000 $ (1)
Kole Lind 80 000 $ (2)
Oleg Sosunov 80 000 $ (2)
Conner Bleackley 80 000 $ (2)
Brayden Burke 80 000 $ (1)
Dakota Mermis 75 000 $ (1)
Alex Lyon 70 000 $ (1)
Total Farm Players26
Salary Commitment
Year 2022 : 2 528 400 $
Year 2023 : 856 400 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 528 400 $
Year 2023 : 856 400 $
Year 2024 : 0 $
Year 2025 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6100 - 400 $ - 3 492 - 57,25%
Level 2: 5100 - 200 $ - 3 192 - 62,59%
Level 3: 2100 - 125 $ - 1 244 - 59,23%
Level 4: 4200 - 75 $ - 2 577 - 61,35%
Luxury : 1000 - 500 $ - 707 - 70,68%
Total Capacity :18500
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 50 $ - 1 956 - 97,81%
Farm Level 2: 1000 - 35 $ - 593 - 59,34%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %11 211 - 60,60%
Average Income per Game3 421 628 $
Year to Date Revenue126 600 253 $
Farm
Home Games Left1
Average Attendance - %2 550 - 84,99%
Average Income per Game148 226 $
Year to Date Revenue5 484 367 $

Expense

Pro Players Total Salaries55 474 000 $
Farm Players Total Salaries2 206 100 $
Coaches Total Salaries3 400 000 $
Luxury Taxe Total0 $
Special Salary Cap Value16 812 500 $
Pro Year To Date Expenses62 119 828 $
Farm Year To Date Expenses3 320 152 $
Pro Salary Cap To Date55 627 319 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 686 514 $
Farm Estimated Season Revenue148 226 $
Pro Remaining Season Days22
Pro Expenses Per Days310 075 $
Pro Estimated Expenses6 821 650 $
Farm Remaining Season Days10
Farm Expenses Per Days19 575 $
Farm Estimated Expenses195 750 $
Estimated Season Expenses7 017 400 $
Estimated Season Salary Cap79 001 253 $
Estimate Under Maximum Salary Cap of 85 000 000 $5 998 747 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 14 001 253 $
Current Bank Account131 211 599 $
Projected Bank Account138 028 939 $

Pro Players Salaries

Nikita Kucherov 9 500 000 $ (5)
Justin Faulk 6 200 000 $ (2)
Jake DeBrusk 4 800 000 $ (2)
Alec Martinez 4 000 000 $ (3)
Jordan Kyrou 3 999 000 $ (1)
Pius Suter 3 000 000 $ (2)
Anthony Beauvillier 2 750 000 $ (2)
Rudolfs Balcers 2 500 000 $ (3)
Victor Olofsson 2 500 000 $ (3)
Oskar Sundqvist 1 875 000 $ (3)
Eetu Luostarinen 1 875 000 $ (3)
Derek Grant 1 800 000 $ (1)
Antti Raanta (1 Way Contract) 1 500 000 $ (1)
Brandon Davidson 1 050 000 $ (1)
Ryan Spooner 1 000 000 $ (2)
Ryan Fitzgerald 1 000 000 $ (1)
Ludwig Bystrom 1 000 000 $ (1)
Daniel Vladar 975 000 $ (1)
Gabriel Vilardi 950 000 $ (1)
Calen Addison 900 000 $ (2)
Markus Nutivaara 800 000 $ (2)
Hampus Gustafsson 750 000 $ (2)
Yegor Zaitsev 750 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2022 : 55 474 000 $
Year 2023 : 42 450 000 $
Year 2024 : 22 250 000 $
Year 2025 : 9 500 000 $
Salary Average Commitment
Year 2022 : 46 474 000 $
Year 2023 : 33 450 000 $
Year 2024 : 13 250 000 $
Year 2025 : 500 000 $
Salary Cap with 1 Way Contract
Year 2022 : 55 474 000 $
Year 2023 : 42 450 000 $
Year 2024 : 22 250 000 $
Year 2025 : 9 500 000 $

Farm Players Salaries

Jakob Chychrun 200 000 $ (2)
Samuel Blais 125 000 $ (1)
Casey DeSmith 100 000 $ (2)
Sam Lafferty 100 000 $ (1)
Antoine Waked 95 100 $ (1)
Sam Steel 95 000 $ (1)
Joakim Ryan 92 500 $ (1)
Julius Nattinen 92 500 $ (1)
Charlie Lindgren 91 500 $ (1)
Colby Cave 90 000 $ (4)
Cal Petersen 90 000 $ (3)
Jonathon Martin 87 000 $ (1)
Kurtis Gabriel 85 000 $ (1)
Connor Dewar 85 000 $ (2)
Joona Koppanen 82 500 $ (1)
Daniel Walcott 82 500 $ (1)
Oscar Fantenberg 80 000 $ (2)
Josh Currie 80 000 $ (1)
Dysin Mayo 77 500 $ (2)
Trey Fix-Wolansky 75 000 $ (2)
Nelson Nogier 75 000 $ (2)
Philipp Kurashev 75 000 $ (3)
Sasha Chmelevski 75 000 $ (2)
Jake Walman 75 000 $ (3)
Total Farm Players24
Salary Commitment
Year 2022 : 2 206 100 $
Year 2023 : 1 097 500 $
Year 2024 : 330 000 $
Year 2025 : 90 000 $
Salary Average Commitment
Year 2022 : 2 206 100 $
Year 2023 : 1 097 500 $
Year 2024 : 330 000 $
Year 2025 : 90 000 $

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - 220 $ - 5 928 - 98,80%
Level 2: 5000 - 123 $ - 4 899 - 97,98%
Level 3: 2000 - 88 $ - 1 983 - 99,17%
Level 4: 4000 - 48 $ - 3 987 - 99,68%
Luxury : 1000 - 400 $ - 978 - 97,82%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 57 $ - 1 503 - 75,17%
Farm Level 2: 1000 - 27 $ - 774 - 77,41%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %17 776 - 98,75%
Average Income per Game3 329 919 $
Year to Date Revenue123 206 996 $
Farm
Home Games Left2
Average Attendance - %2 277 - 75,91%
Average Income per Game133 237 $
Year to Date Revenue4 796 523 $

Expense

Pro Players Total Salaries73 741 667 $
Farm Players Total Salaries3 023 500 $
Coaches Total Salaries7 750 000 $
Luxury Taxe Total0 $
Special Salary Cap Value4 750 000 $
Pro Year To Date Expenses75 387 082 $
Farm Year To Date Expenses5 025 258 $
Pro Salary Cap To Date70 758 094 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 319 675 $
Farm Estimated Season Revenue266 474 $
Pro Remaining Season Days22
Pro Expenses Per Days424 686 $
Pro Estimated Expenses9 343 092 $
Farm Remaining Season Days10
Farm Expenses Per Days31 744 $
Farm Estimated Expenses317 440 $
Estimated Season Expenses9 660 532 $
Estimated Season Salary Cap84 230 236 $
Estimate Under Maximum Salary Cap of 85 000 000 $769 764 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 19 230 236 $
Current Bank Account164 104 212 $
Projected Bank Account168 029 829 $

Pro Players Salaries

Johnny Gaudreau 10 000 000 $ (6)
Victor Hedman 7 875 000 $ (3)
Reilly Smith 7 500 000 $ (5)
Tyler Myers 7 250 000 $ (3)
Sam Reinhart (1 Way Contract) 5 250 000 $ (1)
Tyler Toffoli 5 000 000 $ (2)
Jake Allen 3 800 000 $ (2)
Sergei Shumakov 3 750 000 $ (3)
Victor Rask 3 750 000 $ (3)
Jean-Gabriel Pageau 2 750 000 $ (3)
Petr Mrazek 2 750 000 $ (1)
Alex Biega 2 666 667 $ (1)
Trevor van Riemsdyk 2 500 000 $ (1)
Caleb Jones 2 250 000 $ (1)
Radim Zohorna 1 500 000 $ (2)
Mikkel Boedker 1 500 000 $ (2)
Bobby Ryan 1 000 000 $ (2)
Axel Holmstrom 900 000 $ (1)
Nick Abbruzzese 900 000 $ (1)
Adam Fox 850 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2022 : 73 741 667 $
Year 2023 : 55 675 000 $
Year 2024 : 42 875 000 $
Year 2025 : 17 500 000 $
Salary Average Commitment
Year 2022 : 71 991 667 $
Year 2023 : 53 925 000 $
Year 2024 : 41 125 000 $
Year 2025 : 17 500 000 $
Salary Cap with 1 Way Contract
Year 2022 : 73 741 667 $
Year 2023 : 55 675 000 $
Year 2024 : 42 875 000 $
Year 2025 : 17 500 000 $

Farm Players Salaries

Shane Starrett 275 000 $ (2)
Ryan Carpenter 220 000 $ (1)
Tyson Jost 180 000 $ (1)
Tyler Angle  130 000 $ (3)
Carl Dahlstrom 125 000 $ (2)
Matt Hunwick 125 000 $ (1)
Justin Dowling 120 000 $ (1)
Tyler Graovac 115 000 $ (2)
Boo Nieves 100 000 $ (2)
Mat Bodie 100 000 $ (1)
Jordan Oesterle 100 000 $ (1)
Marcus Kruger 100 000 $ (1)
Joakim Nygard 100 000 $ (1)
Markus Hannikainen 97 500 $ (1)
Matt Puempel 97 500 $ (1)
Nicolas Kerdiles 95 000 $ (1)
Nils Hoglander 95 000 $ (2)
Antoine Bibeau 90 000 $ (1)
Mike Vecchione 90 000 $ (1)
Joey Laleggia 90 000 $ (1)
Darren Raddysh 90 000 $ (1)
Giovanni Fiore 87 500 $ (1)
Dominic Turgeon 86 000 $ (1)
Matthew Highmore 80 000 $ (1)
Jack Dougherty 80 000 $ (1)
Warren Foegele 80 000 $ (1)
Tanner Jeannot 75 000 $ (1)
Total Farm Players27
Salary Commitment
Year 2022 : 3 023 500 $
Year 2023 : 840 000 $
Year 2024 : 130 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 3 023 500 $
Year 2023 : 840 000 $
Year 2024 : 130 000 $
Year 2025 : 0 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 6000 - 400 $ - 3 523 - 58,72%
Level 2: 5000 - 200 $ - 3 284 - 65,69%
Level 3: 2000 - 125 $ - 1 284 - 64,20%
Level 4: 4000 - 75 $ - 2 652 - 66,30%
Luxury : 1000 - 500 $ - 739 - 73,86%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 998 - 99,89%
Farm Level 2: 1000 - 15 $ - 1 000 - 99,96%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %11 482 - 63,79%
Average Income per Game3 493 591 $
Year to Date Revenue129 262 874 $
Farm
Home Games Left2
Average Attendance - %2 997 - 99,91%
Average Income per Game106 145 $
Year to Date Revenue3 821 213 $

Expense

Pro Players Total Salaries54 751 333 $
Farm Players Total Salaries3 373 700 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 500 000 $
Pro Year To Date Expenses60 974 947 $
Farm Year To Date Expenses4 607 961 $
Pro Salary Cap To Date58 329 789 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 974 365 $
Farm Estimated Season Revenue212 290 $
Pro Remaining Season Days22
Pro Expenses Per Days310 491 $
Pro Estimated Expenses6 830 802 $
Farm Remaining Season Days10
Farm Expenses Per Days33 757 $
Farm Estimated Expenses337 570 $
Estimated Season Expenses7 168 372 $
Estimated Season Salary Cap66 305 753 $
Estimate Under Maximum Salary Cap of 85 000 000 $18 694 247 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 1 305 753 $
Current Bank Account139 123 722 $
Projected Bank Account146 142 005 $

Pro Players Salaries

Tomas Tatar 9 000 000 $ (2)
Kyle Turris 6 000 000 $ (2)
Jordan Eberle 5 500 000 $ (2)
Josh Manson 4 500 000 $ (2)
Justin Abdelkader 4 250 000 $ (1)
Rasmus Dahlin 3 500 000 $ (1)
Jimmy Howard 3 500 000 $ (1)
Thomas Greiss 3 333 333 $ (1)
Pavel Buchnevich 3 000 000 $ (3)
Sven Baertschi 2 500 000 $ (1)
Joel Eriksson Ek 2 000 000 $ (2)
Jesse Puljujarvi (Out of Payroll) 2 000 000 $ (1)
Martin Frk 1 741 000 $ (1)
Jesper Fast 1 500 000 $ (2)
Korbinian Holzer 1 300 000 $ (1)
Filip Chytil 1 200 000 $ (2)
Mitchell Vande Sompel 977 000 $ (1)
Nils Lundkvist 950 000 $ (2)
Total Pro Players18
Salary Commitment
Year 2022 : 56 751 333 $
Year 2023 : 33 650 000 $
Year 2024 : 3 000 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 51 751 333 $
Year 2023 : 28 650 000 $
Year 2024 : 3 000 000 $
Year 2025 : 0 $
Salary Cap with 1 Way Contract
Year 2022 : 56 751 333 $
Year 2023 : 33 650 000 $
Year 2024 : 3 000 000 $
Year 2025 : 0 $

Farm Players Salaries

Marcus Pettersson 350 000 $ (1)
Philipp Grubauer 350 000 $ (2)
Connor Murphy 300 000 $ (1)
Louis Domingue 150 000 $ (1)
Thomas Schemitsch 109 600 $ (1)
Kyle Clifford 100 000 $ (1)
Ken Appleby 97 100 $ (2)
Connor McMichael 95 000 $ (3)
Daniel Brickley 95 000 $ (1)
Jordan Nolan 95 000 $ (1)
Tim Erixon 90 000 $ (1)
Justin Auger 90 000 $ (2)
Andreas Martinsen 89 500 $ (2)
Spencer Foo 87 500 $ (2)
Morgan Klimchuk 87 500 $ (1)
Bokondji Imama 87 000 $ (1)
Nico Daws 85 000 $ (3)
Josh Mahura 85 000 $ (1)
Adam Huska 85 000 $ (1)
Adam Brooks 85 000 $ (3)
Carsen Twarynski 84 000 $ (2)
Cole Cassels 81 500 $ (1)
Charles D'Astous 80 000 $ (4)
Josh Jooris 80 000 $ (1)
Gemel Smith 75 000 $ (1)
Hugh McGing 75 000 $ (3)
Andrew Nielsen 75 000 $ (3)
Declan McDonnell 70 000 $ (1)
Jake Chelios 70 000 $ (1)
Slava Demin 70 000 $ (1)
Total Farm Players30
Salary Commitment
Year 2022 : 3 373 700 $
Year 2023 : 1 293 100 $
Year 2024 : 495 000 $
Year 2025 : 80 000 $
Salary Average Commitment
Year 2022 : 3 373 700 $
Year 2023 : 1 293 100 $
Year 2024 : 495 000 $
Year 2025 : 80 000 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 6200 - 220 $ - 5 989 - 96,60%
Level 2: 5200 - 150 $ - 4 869 - 93,63%
Level 3: 2200 - 80 $ - 2 087 - 94,85%
Level 4: 4200 - 50 $ - 4 041 - 96,22%
Luxury : 1000 - 500 $ - 727 - 72,69%
Total Capacity :18800
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 50 $ - 1 940 - 97,01%
Farm Level 2: 1000 - 25 $ - 839 - 83,91%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %17 713 - 94,22%
Average Income per Game3 475 606 $
Year to Date Revenue128 597 435 $
Farm
Home Games Left2
Average Attendance - %2 779 - 92,64%
Average Income per Game147 479 $
Year to Date Revenue5 309 248 $

Expense

Pro Players Total Salaries65 454 166 $
Farm Players Total Salaries2 363 500 $
Coaches Total Salaries5 400 000 $
Luxury Taxe Total0 $
Special Salary Cap Value6 300 000 $
Pro Year To Date Expenses62 140 415 $
Farm Year To Date Expenses3 273 058 $
Pro Salary Cap To Date58 260 844 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 902 425 $
Farm Estimated Season Revenue294 958 $
Pro Remaining Season Days22
Pro Expenses Per Days375 560 $
Pro Estimated Expenses8 262 320 $
Farm Remaining Season Days10
Farm Expenses Per Days19 330 $
Farm Estimated Expenses193 300 $
Estimated Season Expenses8 455 620 $
Estimated Season Salary Cap72 302 732 $
Estimate Under Maximum Salary Cap of 85 000 000 $12 697 268 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 7 302 732 $
Current Bank Account120 267 677 $
Projected Bank Account126 009 440 $

Pro Players Salaries

Mikko Koskinen 6 000 000 $ (1)
Jack Hughes 6 000 000 $ (3)
Kyle Okposo 6 000 000 $ (1)
Travis Konecny 5 125 000 $ (4)
Christian Dvorak 4 450 000 $ (3)
Damon Severson 4 166 666 $ (1)
Martin Necas 3 750 000 $ (2)
Ryan Strome 3 600 000 $ (2)
Nic Dowd 3 500 000 $ (1)
Brett Connolly 3 500 000 $ (2)
Vince Dunn 3 500 000 $ (1)
Troy Terry 2 500 000 $ (1)
Lawson Crouse 2 500 000 $ (2)
Jordan Greenway 2 000 000 $ (3)
Sean Walker 1 500 000 $ (3)
Sami Niku 1 200 000 $ (2)
Yegor Korshkov 1 000 000 $ (2)
Scott Laughton 962 500 $ (1)
Mathieu Olivier 950 000 $ (2)
Roland McKeown 900 000 $ (1)
Chad Johnson 800 000 $ (1)
Trevor Carrick 800 000 $ (1)
Petrus Palmu 750 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2022 : 65 454 166 $
Year 2023 : 35 575 000 $
Year 2024 : 19 075 000 $
Year 2025 : 5 125 000 $
Salary Average Commitment
Year 2022 : 58 704 166 $
Year 2023 : 28 825 000 $
Year 2024 : 15 125 000 $
Year 2025 : 5 125 000 $
Salary Cap with 1 Way Contract
Year 2022 : 65 454 166 $
Year 2023 : 35 575 000 $
Year 2024 : 19 075 000 $
Year 2025 : 5 125 000 $

Farm Players Salaries

Andrew Peeke 150 000 $ (1)
Jason Spezza 150 000 $ (2)
Pavol Regenda 120 000 $ (3)
Josef Korenar 110 000 $ (2)
Vasili Podkolzin 100 000 $ (3)
Garret Sparks 100 000 $ (1)
Rasmus Kupari 97 500 $ (2)
Jake Bean 97 500 $ (1)
Thomas Harley 97 500 $ (2)
Noah Dobson 97 500 $ (2)
Isac Lundestrom 95 000 $ (2)
Jonathan Dahlen 90 000 $ (1)
Kevin Bahl 90 000 $ (2)
Benoit-Olivier Groulx 90 000 $ (2)
John Quenneville 87 500 $ (1)
Carter Camper 85 000 $ (1)
Wyatt Johnston 85 000 $ (3)
Nikolay Prokhorkin 85 000 $ (1)
Jori Lehtera 80 000 $ (1)
Connor Bunnaman 77 000 $ (2)
Ben Gleason 77 000 $ (2)
Matthew Phillips 77 000 $ (2)
Alexei Toropchenko 75 000 $ (2)
Simon Lundmark 75 000 $ (3)
Tye Felhaber 75 000 $ (1)
Total Farm Players25
Salary Commitment
Year 2022 : 2 363 500 $
Year 2023 : 1 513 500 $
Year 2024 : 380 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 363 500 $
Year 2023 : 1 513 500 $
Year 2024 : 380 000 $
Year 2025 : 0 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6150 - 400 $ - 3 579 - 58,20%
Level 2: 5100 - 200 $ - 3 309 - 64,87%
Level 3: 2100 - 125 $ - 1 304 - 62,11%
Level 4: 4200 - 75 $ - 2 675 - 63,68%
Luxury : 1000 - 500 $ - 741 - 74,12%
Total Capacity :18550
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 978 - 98,92%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left3
Average Attendance - %11 608 - 62,58%
Average Income per Game3 534 608 $
Year to Date Revenue134 315 122 $
Farm
Home Games Left1
Average Attendance - %2 978 - 99,28%
Average Income per Game105 303 $
Year to Date Revenue3 896 208 $

Expense

Pro Players Total Salaries76 565 000 $
Farm Players Total Salaries3 101 800 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value750 000 $
Pro Year To Date Expenses77 864 278 $
Farm Year To Date Expenses3 591 747 $
Pro Salary Cap To Date75 131 036 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 603 825 $
Farm Estimated Season Revenue105 303 $
Pro Remaining Season Days22
Pro Expenses Per Days428 306 $
Pro Estimated Expenses9 422 732 $
Farm Remaining Season Days10
Farm Expenses Per Days22 999 $
Farm Estimated Expenses229 990 $
Estimated Season Expenses9 652 722 $
Estimated Season Salary Cap84 937 116 $
Estimate Under Maximum Salary Cap of 85 000 000 $62 884 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 19 937 116 $
Current Bank Account135 047 885 $
Projected Bank Account136 104 291 $

Pro Players Salaries

Morgan Rielly 8 000 000 $ (8)
Ryan Ellis 6 250 000 $ (5)
Jake Guentzel 6 000 000 $ (2)
Martin Jones 5 750 000 $ (2)
Pierre-Luc Dubois 5 200 000 $ (1)
Kasperi Kapanen 5 100 000 $ (5)
Craig Smith 5 000 000 $ (2)
Jonathan Marchessault 5 000 000 $ (2)
Mike Matheson 4 875 000 $ (4)
Brenden Dillon 3 750 000 $ (1)
Jordie Benn 3 500 000 $ (1)
Robert Bortuzzo 3 000 000 $ (2)
JT Compher 2 875 000 $ (2)
Richard Panik 2 750 000 $ (1)
Eeli Tolvanen 2 600 000 $ (1)
Tristan Jarry 1 500 000 $ (1)
Riley Nash 1 300 000 $ (2)
Magnus Paajarvi 1 200 000 $ (1)
Tom Pyatt 1 000 000 $ (2)
Colin Blackwell 965 000 $ (1)
Nick Suzuki 950 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2022 : 76 565 000 $
Year 2023 : 54 150 000 $
Year 2024 : 24 225 000 $
Year 2025 : 24 225 000 $
Salary Average Commitment
Year 2022 : 65 365 000 $
Year 2023 : 42 900 000 $
Year 2024 : 18 475 000 $
Year 2025 : 18 475 000 $
Salary Cap with 1 Way Contract
Year 2022 : 76 565 000 $
Year 2023 : 54 150 000 $
Year 2024 : 24 225 000 $
Year 2025 : 24 225 000 $

Farm Players Salaries

Danton Heinen 200 000 $ (1)
Kyle Wood 188 600 $ (1)
Chandler Stephenson 180 000 $ (2)
Lucas Wallmark 175 000 $ (1)
Nicholas Baptiste 160 000 $ (1)
Jack Rodewald 160 000 $ (1)
Zack MacEwen 135 000 $ (1)
Michael Raffl 130 000 $ (2)
Francis Perron 116 400 $ (1)
Dylan McIlrath 110 000 $ (1)
Nick DeSimone 100 000 $ (2)
Eric Robinson 100 000 $ (2)
Chase Balisy 100 000 $ (2)
Gage Quinney 98 000 $ (1)
Kyle Capobianco 97 500 $ (1)
Spencer Watson 97 200 $ (2)
Alexandre Ranger 96 500 $ (2)
Michael Brodzinski 95 400 $ (2)
Christopher Gibson 95 000 $ (1)
Pierre-Cedric Labrie 95 000 $ (1)
Dante Salituro 92 200 $ (2)
Zach O'Brien 90 000 $ (1)
Brad Thiessen 85 000 $ (1)
Alexander Petrovic 80 000 $ (1)
Aaron Ness 80 000 $ (1)
Charles Williams 75 000 $ (1)
Kevin Roy 70 000 $ (1)
Total Farm Players27
Salary Commitment
Year 2022 : 3 101 800 $
Year 2023 : 991 300 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 3 101 800 $
Year 2023 : 991 300 $
Year 2024 : 0 $
Year 2025 : 0 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6600 - 400 $ - 3 657 - 55,41%
Level 2: 5000 - 200 $ - 3 311 - 66,22%
Level 3: 2000 - 125 $ - 1 302 - 65,11%
Level 4: 4000 - 75 $ - 2 713 - 67,82%
Luxury : 1000 - 500 $ - 751 - 75,05%
Total Capacity :18600
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 50 $ - 1 953 - 97,66%
Farm Level 2: 1000 - 25 $ - 821 - 82,11%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left3
Average Attendance - %11 734 - 63,09%
Average Income per Game3 583 271 $
Year to Date Revenue136 164 279 $
Farm
Home Games Left2
Average Attendance - %2 774 - 92,48%
Average Income per Game147 740 $
Year to Date Revenue5 318 627 $

Expense

Pro Players Total Salaries87 501 000 $
Farm Players Total Salaries3 384 500 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(5 125 000 $)
Pro Year To Date Expenses79 573 378 $
Farm Year To Date Expenses5 295 600 $
Pro Salary Cap To Date75 605 598 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 749 812 $
Farm Estimated Season Revenue295 479 $
Pro Remaining Season Days22
Pro Expenses Per Days494 629 $
Pro Estimated Expenses10 881 838 $
Farm Remaining Season Days10
Farm Expenses Per Days33 819 $
Farm Estimated Expenses338 190 $
Estimated Season Expenses11 220 028 $
Estimated Season Salary Cap80 830 168 $
Estimate Under Maximum Salary Cap of 85 000 000 $4 169 832 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 15 830 168 $
Current Bank Account167 675 254 $
Projected Bank Account167 500 517 $

Pro Players Salaries

Mikko Rantanen 8 750 000 $ (5)
PK Subban 8 500 000 $ (5)
Nicklas Backstrom 7 751 000 $ (3)
Ryan O'Reilly 7 500 000 $ (1)
Torey Krug 6 225 000 $ (2)
Nate Schmidt 5 950 000 $ (3)
Cam Atkinson 5 875 000 $ (3)
Jaccob Slavin 5 300 000 $ (3)
Evgenii Dadonov 5 200 000 $ (1)
Niklas Hjalmarsson 3 850 000 $ (3)
Jonas Brodin 3 300 000 $ (3)
Jack Johnson 3 250 000 $ (1)
Nikita Tryamkin 3 100 000 $ (3)
James Reimer 3 000 000 $ (1)
Nick Bonino (1 Way Contract) 3 000 000 $ (1)
Andrew Copp 3 000 000 $ (3)
David Rittich 1 000 000 $ (3)
Marat Khairullin 1 000 000 $ (3)
Lucas Raymond 1 000 000 $ (3)
Robin Kovacs 950 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2022 : 87 501 000 $
Year 2023 : 64 601 000 $
Year 2024 : 58 376 000 $
Year 2025 : 17 250 000 $
Salary Average Commitment
Year 2022 : 74 001 000 $
Year 2023 : 51 101 000 $
Year 2024 : 44 876 000 $
Year 2025 : 9 200 000 $
Salary Cap with 1 Way Contract
Year 2022 : 87 501 000 $
Year 2023 : 64 601 000 $
Year 2024 : 58 376 000 $
Year 2025 : 17 250 000 $

Farm Players Salaries

Nick Holden 350 000 $ (2)
Mirco Mueller 200 000 $ (4)
Ty Rattie 190 800 $ (1)
Hannes Bjorninen 150 000 $ (2)
Vinni Lettieri 143 000 $ (1)
Henrik Haapala 125 000 $ (3)
Eric Fehr 120 000 $ (1)
Robin Press 110 000 $ (1)
Brady Brassart 105 600 $ (1)
Oscar Dansk 104 200 $ (1)
Loui Eriksson 100 000 $ (2)
Brent Pedersen 100 000 $ (1)
Corban Knight 100 000 $ (2)
Josh Archibald 100 000 $ (1)
Luke Schenn 100 000 $ (1)
Anthony Stolarz 100 000 $ (3)
Steven Kampfer 100 000 $ (1)
Nikita Tertyshny 100 000 $ (3)
Andrew Agozzino 100 000 $ (1)
Danny O'Regan 99 500 $ (1)
Justin Kloos 99 100 $ (1)
Beck Malenstyn 95 700 $ (1)
Chris Nell 92 200 $ (1)
Anttoni Honka 90 000 $ (2)
Josh Healey 87 500 $ (1)
Anthony Louis 86 900 $ (1)
Nate Prosser 80 000 $ (2)
Cal Clutterbuck 80 000 $ (1)
Will Reilly 75 000 $ (1)
Total Farm Players29
Salary Commitment
Year 2022 : 3 384 500 $
Year 2023 : 1 395 000 $
Year 2024 : 525 000 $
Year 2025 : 200 000 $
Salary Average Commitment
Year 2022 : 3 384 500 $
Year 2023 : 1 395 000 $
Year 2024 : 525 000 $
Year 2025 : 200 000 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 215 $ - 5 947 - 99,12%
Level 2: 5000 - 150 $ - 4 901 - 98,02%
Level 3: 2000 - 75 $ - 1 997 - 99,85%
Level 4: 4000 - 55 $ - 3 969 - 99,23%
Luxury : 1000 - 475 $ - 771 - 77,14%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 50 $ - 1 952 - 97,60%
Farm Level 2: 1000 - 25 $ - 818 - 81,82%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left4
Average Attendance - %17 586 - 97,70%
Average Income per Game3 435 338 $
Year to Date Revenue127 107 519 $
Farm
Home Games Left2
Average Attendance - %2 770 - 92,34%
Average Income per Game147 564 $
Year to Date Revenue5 312 312 $

Expense

Pro Players Total Salaries79 250 000 $
Farm Players Total Salaries2 729 000 $
Coaches Total Salaries9 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(1 027 500 $)
Pro Year To Date Expenses68 916 126 $
Farm Year To Date Expenses3 505 241 $
Pro Salary Cap To Date66 415 040 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 741 353 $
Farm Estimated Season Revenue295 128 $
Pro Remaining Season Days22
Pro Expenses Per Days469 086 $
Pro Estimated Expenses10 319 892 $
Farm Remaining Season Days10
Farm Expenses Per Days21 431 $
Farm Estimated Expenses214 310 $
Estimated Season Expenses10 534 202 $
Estimated Season Salary Cap74 761 190 $
Estimate Under Maximum Salary Cap of 85 000 000 $10 238 810 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 9 761 190 $
Current Bank Account205 705 317 $
Projected Bank Account209 207 596 $

Pro Players Salaries

Mitchell Marner 11 500 000 $ (5)
Jack Eichel 10 000 000 $ (4)
Marc-Andre Fleury 7 000 000 $ (2)
Anders Lee 6 666 667 $ (3)
Ryan Murray 6 500 000 $ (2)
TJ Oshie 5 750 000 $ (3)
Kyle Palmieri 5 250 000 $ (3)
Calvin de Haan 4 000 000 $ (1)
Derek Forbort 3 750 000 $ (2)
Andreas Johnsson 3 500 000 $ (1)
Chris Tierney 3 333 333 $ (1)
Ben Chiarot 3 000 000 $ (3)
Vladimir Tkachev 1 500 000 $ (1)
Joonas Korpisalo 1 500 000 $ (3)
Brandon Dubinsky 1 000 000 $ (1)
Johan Larsson 1 000 000 $ (1)
Philip Broberg 1 000 000 $ (2)
Filip Kral 750 000 $ (2)
Cooper Marody 750 000 $ (1)
Riley Damiani 750 000 $ (2)
David Kase 750 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2022 : 79 250 000 $
Year 2023 : 63 416 667 $
Year 2024 : 43 666 667 $
Year 2025 : 21 500 000 $
Salary Average Commitment
Year 2022 : 61 358 333 $
Year 2023 : 48 325 000 $
Year 2024 : 32 450 000 $
Year 2025 : 21 500 000 $
Salary Cap with 1 Way Contract
Year 2022 : 79 250 000 $
Year 2023 : 63 416 667 $
Year 2024 : 43 666 667 $
Year 2025 : 21 500 000 $

Farm Players Salaries

Tyler Bertuzzi 240 000 $ (3)
Tony DeAngelo 200 000 $ (2)
Jason Dickinson 150 000 $ (3)
Scott Mayfield 145 000 $ (1)
Oskar Lindblom 130 000 $ (2)
Brendan Guhle 97 700 $ (1)
Andrew Mangiapane 97 500 $ (1)
Connor Zary 97 500 $ (3)
Rhett Gardner 96 800 $ (1)
Anthony Richard 95 000 $ (3)
Vincent Dunn 95 000 $ (2)
Michael Carcone 95 000 $ (2)
Anthony Greco 95 000 $ (2)
Merrick Madsen 95 000 $ (2)
Cameron Gaunce 95 000 $ (1)
Joseph Gambardella 95 000 $ (2)
Joseph Blandisi 95 000 $ (2)
Hayden Verbeek 95 000 $ (3)
Manuel Wiederer 92 500 $ (1)
Trent Frederic 92 500 $ (3)
Laurent Brossoit 92 000 $ (1)
Connor Clifton 90 000 $ (1)
Josh Dickinson 90 000 $ (1)
Mark Friedman 87 500 $ (1)
Ian McCoshen (Out of Payroll) 80 000 $ (2)
Cayden Primeau 75 000 $ (2)
Total Farm Players26
Salary Commitment
Year 2022 : 2 809 000 $
Year 2023 : 1 825 000 $
Year 2024 : 770 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 714 000 $
Year 2023 : 1 825 000 $
Year 2024 : 770 000 $
Year 2025 : 0 $

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of 85 000 000 $
Available Cap Space

Over Minimum of
65 000 000 $

Pro Players

Farm Players

Total Players

Avalanche 150 257 549 $ 81 743 757 $ 3 256 243 $ 16 743 757 $ 203050
Blackhawks 38 744 357 $ 77 988 074 $ 7 011 926 $ 12 988 074 $ 203050
Blue Jackets 70 049 728 $ 83 349 072 $ 1 650 928 $ 18 349 072 $ 222446
Blues 89 096 602 $ 84 210 497 $ 789 503 $ 19 210 497 $ 212142
Bruins 46 203 078 $ 84 733 075 $ 266 925 $ 19 733 075 $ 212546
Canadiens 219 832 710 $ 81 731 565 $ 3 268 435 $ 16 731 565 $ 212344
Canucks 100 461 608 $ 76 842 058 $ 8 157 942 $ 11 842 058 $ 212647
Capitals 52 432 021 $ 78 925 274 $ 6 074 726 $ 13 925 274 $ 212748
Coyotes 228 904 326 $ 81 702 835 $ 3 297 165 $ 16 702 835 $ 202646
Devils 108 993 549 $ 76 870 942 $ 8 129 058 $ 11 870 942 $ 232750
Ducks 140 390 562 $ 84 463 160 $ 536 840 $ 19 463 160 $ 212546
Flames 114 266 521 $ 69 742 545 $ 15 257 455 $ 4 742 545 $ 222547
Flyers 60 676 266 $ 82 657 503 $ 2 342 497 $ 17 657 503 $ 202343
Golden Knights 120 241 701 $ 79 240 732 $ 5 759 268 $ 14 240 732 $ 222749
Hurricanes 104 780 278 $ 80 163 829 $ 4 836 171 $ 15 163 829 $ 232447
Islanders 86 688 350 $ 76 519 892 $ 8 480 108 $ 11 519 892 $ 212748
Jets 140 365 017 $ 82 042 542 $ 2 957 458 $ 17 042 542 $ 212748
Kings 36 920 789 $ 82 980 524 $ 2 019 476 $ 17 980 524 $ 232952
Kraken 73 266 385 $ 77 150 962 $ 7 849 038 $ 12 150 962 $ 232649
Maple Leafs 72 592 000 $ 83 651 103 $ 1 348 897 $ 18 651 103 $ 202545
Nordiques 66 974 595 $ 81 215 834 $ 3 784 166 $ 16 215 834 $ 222042
Oilers 16 423 305 $ 84 477 973 $ 522 027 $ 19 477 973 $ 222244
Panthers 128 264 449 $ 77 597 039 $ 7 402 961 $ 12 597 039 $ 202747
Penguins 51 088 207 $ 83 825 515 $ 1 174 485 $ 18 825 515 $ 212243
Predators 139 377 636 $ 83 358 663 $ 1 641 337 $ 18 358 663 $ 202646
Rangers 131 211 599 $ 79 001 253 $ 5 998 747 $ 14 001 253 $ 232447
Red Wings 164 104 212 $ 84 230 236 $ 769 764 $ 19 230 236 $ 202747
Sabres 139 123 722 $ 66 305 753 $ 18 694 247 $ 1 305 753 $ 183048
Senators 120 267 677 $ 72 302 732 $ 12 697 268 $ 7 302 732 $ 232548
Sharks 135 047 885 $ 84 937 116 $ 62 884 $ 19 937 116 $ 212748
Stars 167 675 254 $ 80 830 168 $ 4 169 832 $ 15 830 168 $ 202949
Wild 205 705 317 $ 74 761 190 $ 10 238 810 $ 9 761 190 $ 212647