WEB CLIENT LEAGUE FILES

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $62 - 5,591 - 93.18%
Level 2: 5000 - $32 - 4,861 - 97.22%
Level 3: 2000 - $22 - 1,790 - 89.49%
Level 4: 3174 - $14 - 2,751 - 86.66%
Luxury : 1000 - $135 - 1,000 - 100.00%
Total Capacity :17174
Team Popularity : 116.00%

Income

Home Games Left32
Average Attendance - %15,992 - 93.12%
Average Income per Game$1,087,041
Year to Date Revenue$9,783,365

Expense

Pro Players Total Salaries$62,590,000
Farm Players Total Salaries$1,948,000
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$15,945,191
Farm Year To Date Expenses$655,948
Pro Salary Cap To Date$15,227,095
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,785,298
Pro Remaining Season Days115
Pro Expenses Per Days$431,184
Pro Estimated Expenses$49,586,160
Farm Remaining Season Days114
Farm Expenses Per Days$17,868
Farm Estimated Expenses$2,036,952
Estimated Season Expenses$51,623,112
Estimated Season Salary Cap$62,581,335
Estimate Under Maximum Salary Cap of $67,500,000$4,918,665
Estimate Over Minimum Salary Cap of $43,000,000 $19,581,335
Current Bank Account$61,952,264
Projected Bank Account$45,114,450

Pro Players Salaries

Carey Price $6,250,000 (2)
Artemi Panarin $5,650,000 (1)
Mattias Ekholm $5,000,000 (3)
Derek Stepan $4,750,000 (2)
T.J. Oshie $4,500,000 (1)
Jake Gardiner $4,250,000 (1)
Michael Del Zotto $4,000,000 (2)
Justin Faulk $4,000,000 (3)
Nick Bonino $3,750,000 (2)
Adrian Kempe $3,500,000 (4)
Mathew Barzal $3,500,000 (5)
Teuvo Teravainen $2,500,000 (3)
Pavel Buchnevich $2,500,000 (3)
Brett Pesce $2,000,000 (3)
Colton Sissons $1,750,000 (3)
Jack Roslovic $1,200,000 (1)
Kris Russell $1,000,000 (1)
John Hayden $935,000 (1)
Chris Driedger $800,000 (1)
Philipp Kurashev $755,000 (1)
Total Pro Players20
Salary Commitment
Year 2022 : $62,590,000
Year 2023 : $45,500,000
Year 2024 : $28,750,000
Year 2025 : $9,000,000
Salary Average Commitment
Year 2022 : $64,125,000
Year 2023 : $44,841,666
Year 2024 : $26,133,333
Year 2025 : $7,553,333
Salary Cap with 1 Way Contract
Year 2022 : $62,590,000
Year 2023 : $43,500,000
Year 2024 : $24,750,000
Year 2025 : $7,000,000

Farm Players Salaries

Simon Ryfors $100,000 (3)
Rasmus Asplund $97,500 (3)
Vitaly Abramov $95,000 (1)
Cole Maier $95,000 (2)
Jake Walman $95,000 (1)
Vitek Vanecek $90,000 (1)
Riley Nash $85,000 (2)
Antoine Morand $80,000 (2)
Trevor Carrick $79,500 (2)
Jayson Megna $78,500 (1)
Jack Ahcan $75,500 (2)
Justin Barron $75,000 (3)
Max Gildon $70,000 (2)
Bobby Nardella $70,000 (3)
Lukas Dostal $69,500 (2)
Devin Cooley $69,000 (1)
Alan Quine $67,500 (2)
Joseph Duszak $65,000 (3)
Lucas Elvenes $64,500 (1)
Dominik Shine $62,500 (3)
Kyle Burroughs $61,000 (1)
Tanner Kaspick $60,500 (1)
Maxime Lajoie $57,500 (2)
Donovan Sebrango $50,000 (3)
Chad Yetman $48,500 (3)
Michael Pezzetta $45,000 (2)
Noel Hoefenmayer $41,500 (3)
Total Farm Players27
Salary Commitment
Year 2022 : $1,948,000
Year 2023 : $1,342,000
Year 2024 : $610,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,948,833
Year 2023 : $1,335,333
Year 2024 : $610,000
Year 2025 : $0

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameJobing.com Arena
Level 1: 6000 - $58 - 5,997 - 99.94%
Level 2: 5000 - $30 - 4,997 - 99.94%
Level 3: 2000 - $19 - 1,969 - 98.47%
Level 4: 3799 - $9 - 3,799 - 100.00%
Luxury : 1000 - $130 - 1,000 - 100.00%
Total Capacity :17799
Team Popularity : 108.00%

Income

Home Games Left32
Average Attendance - %17,762 - 99.79%
Average Income per Game$1,041,993
Year to Date Revenue$9,377,937

Expense

Pro Players Total Salaries$47,710,000
Farm Players Total Salaries$1,756,000
Coaches Total Salaries$2,400,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$12,402,114
Farm Year To Date Expenses$661,987
Pro Salary Cap To Date$12,036,978
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,343,776
Pro Remaining Season Days115
Pro Expenses Per Days$323,750
Pro Estimated Expenses$37,231,250
Farm Remaining Season Days114
Farm Expenses Per Days$17,589
Farm Estimated Expenses$2,005,146
Estimated Season Expenses$39,236,396
Estimated Season Salary Cap$48,133,408
Estimate Under Maximum Salary Cap of $67,500,000$19,366,592
Estimate Over Minimum Salary Cap of $43,000,000 $5,133,408
Current Bank Account$27,282,369
Projected Bank Account$21,389,749

Pro Players Salaries

Petr Mrazek $5,700,000 (3)
Travis Hamonic $4,000,000 (4)
Samuel Girard $4,000,000 (5)
Wayne Simmonds $4,000,000 (1)
Alex Tuch $3,750,000 (5)
Nick Bjugstad $3,500,000 (1)
Christian Fischer $3,500,000 (5)
Jamie Oleksiak $3,000,000 (3)
Paul Byron $3,000,000 (1)
Cody Eakin $2,000,000 (1)
Madison Bowey $2,000,000 (3)
Danny DeKeyser $1,500,000 (2)
Tage Thompson $1,300,000 (2)
Brendan Gaunce $1,210,000 (1)
Alex Steeves $1,000,000 (3)
Oliver Wahlstrom $1,000,000 (2)
Curtis McKenzie $1,000,000 (2)
Eric Cornel $900,000 (1)
Jacob Middleton $900,000 (1)
Adam Huska $450,000 (1)
Total Pro Players20
Salary Commitment
Year 2022 : $47,710,000
Year 2023 : $33,500,000
Year 2024 : $30,000,000
Year 2025 : $18,250,000
Salary Average Commitment
Year 2022 : $48,213,602
Year 2023 : $32,591,102
Year 2024 : $27,791,102
Year 2025 : $16,797,916
Salary Cap with 1 Way Contract
Year 2022 : $47,710,000
Year 2023 : $31,750,000
Year 2024 : $26,950,000
Year 2025 : $15,250,000

Farm Players Salaries

Adam Carlson $121,000 (1)
Pheonix Copley $120,000 (2)
Jake Kielly $110,000 (1)
Jakob Pelletier $100,000 (3)
Nolan Foote $100,000 (2)
Sam Anas $100,000 (1)
Matt Tennyson $100,000 (1)
Axel Andersson $95,000 (2)
Logan Shaw $80,000 (2)
Henry Bowlby $80,000 (2)
Josh Healey $75,000 (2)
Seth Helgeson $75,000 (2)
Sheldon Rempal $70,000 (1)
Chase Pearson $65,000 (1)
Lauri Pajuniemi $65,000 (3)
Josh Melnick $60,000 (1)
Ryan McGregor $50,000 (2)
Morgan Barron $50,000 (2)
Nate Clurman $50,000 (2)
Victor Berglund $47,500 (3)
Ben McCartney $47,500 (3)
Philip Kemp $47,500 (2)
Jonathan Davidsson $47,500 (1)
Total Farm Players23
Salary Commitment
Year 2022 : $1,756,000
Year 2023 : $1,082,500
Year 2024 : $260,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,751,000
Year 2023 : $1,077,500
Year 2024 : $260,000
Year 2025 : $0

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $59 - 5,912 - 98.53%
Level 2: 5000 - $30 - 4,933 - 98.66%
Level 3: 2000 - $20 - 1,970 - 98.49%
Level 4: 3565 - $8 - 3,565 - 100.00%
Luxury : 1000 - $140 - 994 - 99.40%
Total Capacity :17565
Team Popularity : 112.00%

Income

Home Games Left31
Average Attendance - %17,374 - 98.91%
Average Income per Game$1,026,438
Year to Date Revenue$10,264,383

Expense

Pro Players Total Salaries$63,395,000
Farm Players Total Salaries$1,825,170
Coaches Total Salaries$3,050,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$15,947,124
Farm Year To Date Expenses$642,390
Pro Salary Cap To Date$15,496,797
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,819,587
Pro Remaining Season Days115
Pro Expenses Per Days$429,243
Pro Estimated Expenses$49,362,945
Farm Remaining Season Days114
Farm Expenses Per Days$17,385
Farm Estimated Expenses$1,981,890
Estimated Season Expenses$51,344,835
Estimated Season Salary Cap$63,460,077
Estimate Under Maximum Salary Cap of $67,500,000$4,039,923
Estimate Over Minimum Salary Cap of $43,000,000 $20,460,077
Current Bank Account$31,623,382
Projected Bank Account$12,098,134

Pro Players Salaries

Claude Giroux $7,000,000 (1)
Anze Kopitar $6,500,000 (2)
John Klingberg $5,000,000 (2)
Elias Lindholm $5,000,000 (2)
Marc-Andre Fleury $4,600,000 (2)
Yanni Gourde $4,500,000 (1)
Derrick Pouliot $3,750,000 (4)
Anthony Beauvillier $3,000,000 (3)
Zach Parise $2,850,000 (1)
Jaroslav Halak $2,750,000 (1)
Alex DeBrincat $2,750,000 (5)
Jonathan Merrill $2,600,000 (2)
Michael Stone $2,600,000 (3)
Dillon Dube $2,500,000 (5)
Thomas Chabot $2,250,000 (4)
Trevor Moore $1,350,000 (2)
Michael Bunting $1,300,000 (5)
Kevin Rooney $1,100,000 (2)
Tim Stutzle $1,000,000 (2)
Quinn Hughes $995,000 (1)
Total Pro Players20
Salary Commitment
Year 2022 : $63,395,000
Year 2023 : $47,750,000
Year 2024 : $23,650,000
Year 2025 : $19,100,000
Salary Average Commitment
Year 2022 : $64,790,833
Year 2023 : $47,133,333
Year 2024 : $21,732,500
Year 2025 : $16,032,500
Salary Cap with 1 Way Contract
Year 2022 : $63,395,000
Year 2023 : $45,300,000
Year 2024 : $18,150,000
Year 2025 : $12,550,000

Farm Players Salaries

Frederik Gauthier $126,445 (1)
Michael Amadio $99,225 (1)
Mitchell Vande Sompel $97,000 (1)
Ryan Collins $95,500 (1)
J.C. Beaudin $95,500 (1)
David Gustafsson $95,000 (3)
Gustav Olofsson $95,000 (2)
T.J. Hensick $95,000 (3)
Kasper Bjorkqvist $95,000 (2)
Joseph Blandisi $89,500 (2)
Patrick Brown $89,000 (3)
Mike Robinson $80,000 (3)
Matthew Cairns $80,000 (3)
Chris Terry $78,000 (1)
Blake Comeau $78,000 (1)
Hunter Shepard $72,000 (1)
Christian Wolanin $70,000 (3)
Jack Dugan $65,000 (3)
Linus Hogberg (Out of Payroll) $62,500 (2)
Kale Kessy $60,000 (1)
Joel Hanley $60,000 (1)
John McCarron $60,000 (1)
Pontus Holmberg $50,000 (3)
Total Farm Players23
Salary Commitment
Year 2022 : $1,887,670
Year 2023 : $966,000
Year 2024 : $624,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,887,670
Year 2023 : $966,000
Year 2024 : $624,000
Year 2025 : $0

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - $65 - 5,295 - 88.25%
Level 2: 5000 - $35 - 4,296 - 85.92%
Level 3: 2500 - $20 - 2,050 - 81.99%
Level 4: 4000 - $10 - 3,708 - 92.70%
Luxury : 1190 - $135 - 1,049 - 88.13%
Total Capacity :18690
Team Popularity : 114.00%

Income

Home Games Left31
Average Attendance - %16,398 - 87.73%
Average Income per Game$1,064,157
Year to Date Revenue$10,641,566

Expense

Pro Players Total Salaries$63,225,000
Farm Players Total Salaries$2,156,860
Coaches Total Salaries$3,350,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$15,998,837
Farm Year To Date Expenses$732,712
Pro Salary Cap To Date$15,390,298
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,988,855
Pro Remaining Season Days115
Pro Expenses Per Days$432,401
Pro Estimated Expenses$49,726,115
Farm Remaining Season Days114
Farm Expenses Per Days$19,913
Farm Estimated Expenses$2,270,082
Estimated Season Expenses$51,996,197
Estimated Season Salary Cap$63,225,008
Estimate Under Maximum Salary Cap of $67,500,000$4,274,992
Estimate Over Minimum Salary Cap of $43,000,000 $20,225,008
Current Bank Account$35,258,017
Projected Bank Account$16,250,675

Pro Players Salaries

Tyler Seguin $6,500,000 (3)
William Karlsson $6,000,000 (4)
Kyle Connor $5,750,000 (6)
Dougie Hamilton $5,000,000 (4)
Mikko Rantanen $5,000,000 (2)
Phillip Danault $5,000,000 (5)
Victor Hedman $4,750,000 (2)
Connor Hellebuyck $4,750,000 (4)
Troy Terry $3,250,000 (6)
Charlie McAvoy $3,250,000 (4)
Matt Roy $2,250,000 (3)
Janne Kuokkanen $2,050,000 (1)
Brandon Tanev $1,750,000 (2)
Robby Fabbri $1,500,000 (1)
Jordan Oesterle $1,350,000 (1)
Jon Gillies $1,265,000 (1)
Sean Walker $1,210,000 (1)
Oskar Lindblom $1,000,000 (1)
Jordan Kyrou $950,000 (1)
Yegor Sharangovich $650,000 (1)
Total Pro Players20
Salary Commitment
Year 2022 : $63,225,000
Year 2023 : $53,850,000
Year 2024 : $43,700,000
Year 2025 : $36,050,000
Salary Average Commitment
Year 2022 : $64,061,391
Year 2023 : $54,311,391
Year 2024 : $42,873,891
Year 2025 : $34,568,335
Salary Cap with 1 Way Contract
Year 2022 : $63,225,000
Year 2023 : $53,250,000
Year 2024 : $41,750,000
Year 2025 : $33,000,000

Farm Players Salaries

Derek Ryan $200,000 (1)
Victor Mete $135,000 (3)
Steven Santini $113,135 (1)
Brendan Lemieux $111,925 (1)
Carl Grundstrom $110,000 (2)
Cal Petersen $100,000 (1)
Rasmus Kupari $97,500 (3)
Max Comtois $95,000 (1)
Jeffrey Truchon-Viel $90,750 (1)
Tucker Poolman $80,000 (2)
Connor Ingram $78,650 (1)
Josh Mahura $77,500 (1)
Matt Luff $77,000 (1)
Cam Dineen $72,500 (1)
Evan Barratt $71,500 (2)
Jordan Spence $67,500 (3)
Ostap Safin $66,500 (2)
Luke Philp $66,000 (1)
Cavan Fitzgerald $61,500 (1)
Cooper Marody $60,000 (1)
Ryan Lohin $60,000 (1)
Brandon Hickey $60,000 (1)
Drake Rymsha $55,000 (2)
Bokondji Imama $53,900 (1)
Cooper Zech $50,000 (1)
Joey Daccord $46,000 (1)
Total Farm Players26
Salary Commitment
Year 2022 : $2,156,860
Year 2023 : $683,000
Year 2024 : $300,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,164,360
Year 2023 : $683,000
Year 2024 : $300,000
Year 2025 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $60 - 5,335 - 88.91%
Level 2: 5000 - $30 - 4,990 - 99.79%
Level 3: 2200 - $15 - 2,200 - 100.00%
Level 4: 5000 - $6 - 4,689 - 93.77%
Luxury : 1089 - $130 - 1,089 - 100.00%
Total Capacity :19289
Team Popularity : 108.00%

Income

Home Games Left32
Average Attendance - %18,302 - 94.88%
Average Income per Game$1,001,973
Year to Date Revenue$9,017,760

Expense

Pro Players Total Salaries$53,425,000
Farm Players Total Salaries$2,401,925
Coaches Total Salaries$2,400,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$13,369,913
Farm Year To Date Expenses$809,079
Pro Salary Cap To Date$13,004,760
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,063,147
Pro Remaining Season Days115
Pro Expenses Per Days$361,349
Pro Estimated Expenses$41,555,135
Farm Remaining Season Days114
Farm Expenses Per Days$21,867
Farm Estimated Expenses$2,492,838
Estimated Season Expenses$44,047,973
Estimated Season Salary Cap$53,424,960
Estimate Under Maximum Salary Cap of $67,500,000$14,075,040
Estimate Over Minimum Salary Cap of $43,000,000 $10,424,960
Current Bank Account$43,716,603
Projected Bank Account$31,731,777

Pro Players Salaries

Nate Schmidt $6,000,000 (5)
Patrik Laine $6,000,000 (4)
Justin Danforth $5,000,000 (5)
Jacob Markstrom $5,000,000 (4)
Kyle Turris $4,100,000 (1)
Sam Carrick $3,250,000 (3)
Antoine Roussel $3,000,000 (3)
Dante Fabbro $2,500,000 (5)
Brady Tkachuk $2,250,000 (4)
Joel Edmundson $2,200,000 (3)
Pius Suter $2,200,000 (1)
Brad Hunt $2,000,000 (2)
Luke Kunin $1,800,000 (2)
Jonathan Bernier $1,750,000 (1)
Timothy Liljegren $1,500,000 (3)
Braden Schneider $1,000,000 (3)
Gabriel Vilardi $1,000,000 (1)
Kaapo Kakko $1,000,000 (1)
Dylan Cozens $1,000,000 (2)
Tanner Jeannot $875,000 (1)
Total Pro Players20
Salary Commitment
Year 2022 : $53,425,000
Year 2023 : $41,250,000
Year 2024 : $37,450,000
Year 2025 : $27,750,000
Salary Average Commitment
Year 2022 : $49,867,084
Year 2023 : $39,433,750
Year 2024 : $34,846,250
Year 2025 : $23,856,250
Salary Cap with 1 Way Contract
Year 2022 : $53,425,000
Year 2023 : $42,500,000
Year 2024 : $37,700,000
Year 2025 : $26,750,000

Farm Players Salaries

Kiefer Sherwood $175,000 (3)
Ryan Lomberg $165,000 (1)
Jake Christiansen $150,000 (2)
Tyson Jost $110,000 (2)
Kristians Rubins $108,900 (1)
Brad Malone $100,000 (2)
Beck Warm $100,000 (2)
Grigori Denisenko $100,000 (2)
Taylor Raddysh $93,500 (1)
Alexandre Carrier $90,000 (1)
Dylan Samberg $90,000 (2)
Nikita Alexandrov $85,000 (2)
Reid Duke $85,000 (3)
Stelio Mattheos $82,500 (1)
Adam Brooks $81,675 (1)
Joona Koppanen $79,200 (1)
Callum Booth $78,650 (1)
Josh Brook $75,000 (1)
Riley Stillman $70,000 (1)
Cole Schwindt $67,500 (3)
Jack LaFontaine $65,000 (1)
Guillaume Brisebois $65,000 (1)
Carsen Twarynski $65,000 (1)
Jeremy Davies $60,000 (1)
Alex Whelan $60,000 (2)
Cole Reinhardt $50,000 (3)
Hunter Drew $50,000 (2)
Total Farm Players27
Salary Commitment
Year 2022 : $2,401,925
Year 2023 : $1,272,500
Year 2024 : $452,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,460,050
Year 2023 : $1,280,625
Year 2024 : $440,000
Year 2025 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - $62 - 4,845 - 80.75%
Level 2: 5000 - $30 - 4,111 - 82.22%
Level 3: 2000 - $19 - 1,664 - 83.21%
Level 4: 4580 - $9 - 3,894 - 85.01%
Luxury : 1100 - $135 - 929 - 84.48%
Total Capacity :18680
Team Popularity : 108.00%

Income

Home Games Left32
Average Attendance - %15,443 - 82.67%
Average Income per Game$1,089,407
Year to Date Revenue$9,804,664

Expense

Pro Players Total Salaries$61,425,000
Farm Players Total Salaries$2,200,000
Coaches Total Salaries$2,700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,116,936
Farm Year To Date Expenses$681,596
Pro Salary Cap To Date$15,630,090
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,861,028
Pro Remaining Season Days115
Pro Expenses Per Days$417,270
Pro Estimated Expenses$47,986,050
Farm Remaining Season Days114
Farm Expenses Per Days$19,205
Farm Estimated Expenses$2,189,370
Estimated Season Expenses$50,175,420
Estimated Season Salary Cap$62,102,970
Estimate Under Maximum Salary Cap of $67,500,000$5,397,030
Estimate Over Minimum Salary Cap of $43,000,000 $19,102,970
Current Bank Account$66,376,923
Projected Bank Account$51,062,531

Pro Players Salaries

Alex Pietrangelo $5,750,000 (3)
Tyler Myers $5,250,000 (2)
Nick Foligno $5,000,000 (1)
Sebastian F. Aho $5,000,000 (4)
Alex Goligoski $4,250,000 (1)
Jared Spurgeon $4,250,000 (2)
Jake Virtanen $4,000,000 (5)
Jonathan Drouin $4,000,000 (3)
Ryan Hartman $4,000,000 (6)
Philipp Grubauer $3,500,000 (1)
Sam Bennett $3,500,000 (5)
Robert Thomas $3,000,000 (7)
Carter Hart $2,000,000 (2)
Colin White $1,500,000 (3)
Miles Wood $1,250,000 (2)
Kurtis MacDermid $1,200,000 (2)
Dawson Mercer $1,000,000 (3)
Mathieu Joseph $1,000,000 (1)
Adam Boqvist $1,000,000 (1)
Noah Dobson $975,000 (1)
Total Pro Players20
Salary Commitment
Year 2022 : $61,425,000
Year 2023 : $48,200,000
Year 2024 : $34,050,000
Year 2025 : $22,000,000
Salary Average Commitment
Year 2022 : $61,680,237
Year 2023 : $46,555,237
Year 2024 : $33,462,380
Year 2025 : $21,676,666
Salary Cap with 1 Way Contract
Year 2022 : $61,425,000
Year 2023 : $45,700,000
Year 2024 : $31,750,000
Year 2025 : $19,500,000

Farm Players Salaries

Logan Brown $150,000 (3)
Oscar Dansk $100,000 (1)
Jacob Bernard-Docker $100,000 (3)
Samuel Poulin $100,000 (3)
Adam Gaudette $100,000 (2)
Michael McLeod $95,000 (1)
Raphael Lavoie $95,000 (3)
Brett Leason $95,000 (3)
Alexandre Texier $95,000 (1)
Thomas Bordeleau $95,000 (3)
Dan Renouf $95,000 (1)
Kole Lind $95,000 (1)
Conor Timmins $95,000 (1)
Olli Juolevi $92,500 (1)
Liam Foudy $90,000 (2)
Eetu Luostarinen $85,000 (2)
Jesper Boqvist $85,000 (1)
Jakub Lauko $80,000 (3)
William Lockwood $80,000 (3)
Dennis Gilbert $75,000 (3)
Jack Rathbone $70,000 (2)
Olle Eriksson Ek $65,000 (1)
Joel Rumpel $60,000 (1)
Cody Franson $60,000 (1)
Jacob Friend $47,500 (3)
Total Farm Players25
Salary Commitment
Year 2022 : $2,200,000
Year 2023 : $1,262,500
Year 2024 : $917,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,200,000
Year 2023 : $1,262,500
Year 2024 : $917,500
Year 2025 : $0

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $59 - 5,800 - 96.67%
Level 2: 5400 - $30 - 5,124 - 94.89%
Level 3: 3000 - $14 - 2,524 - 84.14%
Level 4: 5000 - $7 - 4,482 - 89.63%
Luxury : 1100 - $135 - 1,055 - 95.91%
Total Capacity :20500
Team Popularity : 110.00%

Income

Home Games Left31
Average Attendance - %18,985 - 92.61%
Average Income per Game$1,072,977
Year to Date Revenue$10,729,769

Expense

Pro Players Total Salaries$66,800,000
Farm Players Total Salaries$2,204,000
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,771,693
Farm Year To Date Expenses$783,977
Pro Salary Cap To Date$16,260,538
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,262,284
Pro Remaining Season Days115
Pro Expenses Per Days$453,289
Pro Estimated Expenses$52,128,235
Farm Remaining Season Days114
Farm Expenses Per Days$21,219
Farm Estimated Expenses$2,418,966
Estimated Season Expenses$54,547,201
Estimated Season Salary Cap$66,800,048
Estimate Under Maximum Salary Cap of $67,500,000$699,952
Estimate Over Minimum Salary Cap of $43,000,000 $23,800,048
Current Bank Account$53,285,468
Projected Bank Account$32,000,551

Pro Players Salaries

David Perron $7,500,000 (2)
Roman Josi $7,000,000 (2)
Kevin Shattenkirk $5,750,000 (1)
Sean Couturier $4,850,000 (2)
Jaden Schwartz $4,500,000 (2)
Erik Gudbranson $3,500,000 (1)
Paul Stastny $3,500,000 (1)
T.J. Brodie $3,500,000 (3)
Connor Brown $3,250,000 (2)
Mike Hoffman $3,000,000 (1)
Devon Toews $3,000,000 (5)
Anthony DeAngelo $3,000,000 (3)
Calvin Pickard $2,750,000 (2)
Linus Ullmark $2,500,000 (1)
Jesper Bratt $2,250,000 (3)
Casey Mittelstadt $2,000,000 (3)
Drake Batherson $2,000,000 (6)
Jack Hughes $1,000,000 (1)
Cole Sillinger $1,000,000 (3)
Nils Hoglander $950,000 (2)
Total Pro Players20
Salary Commitment
Year 2022 : $66,800,000
Year 2023 : $49,400,000
Year 2024 : $21,000,000
Year 2025 : $7,000,000
Salary Average Commitment
Year 2022 : $65,274,881
Year 2023 : $47,098,214
Year 2024 : $18,917,857
Year 2025 : $6,142,857
Salary Cap with 1 Way Contract
Year 2022 : $66,800,000
Year 2023 : $47,550,000
Year 2024 : $16,750,000
Year 2025 : $5,000,000

Farm Players Salaries

Andrew Poturalski $140,000 (1)
Dean Kukan $130,000 (1)
Nicolas Aube-Kubel $125,000 (4)
Scott Wedgewood $114,000 (1)
Otto Leskinen $110,000 (2)
Andreas Englund $100,000 (1)
Olivier Rodrigue $95,000 (3)
Anthony Richard $90,000 (2)
Daniel O'Regan $90,000 (1)
Steven Fogarty $90,000 (2)
Jonathan Aspirot $90,000 (1)
Brett Seney $90,000 (2)
Cole Smith $85,000 (2)
Will Bitten $85,000 (3)
Tory Dello $80,000 (1)
Tyce Thompson $80,000 (3)
Parker Wotherspoon $80,000 (2)
Fabian Zetterlund $80,000 (1)
Doyle Somerby $75,000 (2)
Mason Shaw $75,000 (2)
Gilles Senn $70,000 (1)
Kyle MacLean $60,000 (2)
Jacob Graves $60,000 (1)
Leon Gawanke $60,000 (1)
Carson Meyer $50,000 (2)
Total Farm Players25
Salary Commitment
Year 2022 : $2,204,000
Year 2023 : $1,190,000
Year 2024 : $410,000
Year 2025 : $150,000
Salary Average Commitment
Year 2022 : $2,216,500
Year 2023 : $1,202,500
Year 2024 : $397,500
Year 2025 : $137,500

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $58 - 6,000 - 100.00%
Level 2: 5000 - $30 - 5,000 - 100.00%
Level 3: 2000 - $19 - 2,000 - 100.00%
Level 4: 4000 - $9 - 4,000 - 100.00%
Luxury : 1007 - $135 - 1,007 - 100.00%
Total Capacity :18007
Team Popularity : 126.00%

Income

Home Games Left31
Average Attendance - %18,007 - 100.00%
Average Income per Game$1,054,838
Year to Date Revenue$10,548,380

Expense

Pro Players Total Salaries$63,400,000
Farm Players Total Salaries$2,192,500
Coaches Total Salaries$2,775,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,629,936
Farm Year To Date Expenses$745,038
Pro Salary Cap To Date$16,143,091
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,699,978
Pro Remaining Season Days115
Pro Expenses Per Days$430,263
Pro Estimated Expenses$49,480,245
Farm Remaining Season Days114
Farm Expenses Per Days$19,652
Farm Estimated Expenses$2,240,328
Estimated Season Expenses$51,720,573
Estimated Season Salary Cap$64,110,166
Estimate Under Maximum Salary Cap of $67,500,000$3,389,834
Estimate Over Minimum Salary Cap of $43,000,000 $21,110,166
Current Bank Account$50,527,289
Projected Bank Account$31,506,694

Pro Players Salaries

Sidney Crosby $7,000,000 (3)
Gabriel Landeskog $7,000,000 (4)
Brayden Schenn $5,500,000 (4)
Sergei Bobrovsky $5,250,000 (1)
Boone Jenner $5,000,000 (3)
Ryan Suter $5,000,000 (1)
Max Pacioretty $4,250,000 (2)
Rasmus Dahlin $4,000,000 (4)
Hampus Lindholm $4,000,000 (7)
Tyler Johnson $3,500,000 (2)
Josh Morrissey $2,500,000 (3)
Conor Garland $2,500,000 (2)
Clayton Keller $2,100,000 (1)
Bowen Byram $1,000,000 (3)
Eeli Tolvanen $1,000,000 (1)
Kailer Yamamoto $950,000 (1)
Jack Studnicka $900,000 (1)
Adam Fox $800,000 (1)
Antoine Bibeau $800,000 (1)
Brayden Burke $350,000 (1)
Total Pro Players20
Salary Commitment
Year 2022 : $63,400,000
Year 2023 : $46,750,000
Year 2024 : $36,500,000
Year 2025 : $19,500,000
Salary Average Commitment
Year 2022 : $62,667,738
Year 2023 : $45,392,738
Year 2024 : $35,142,738
Year 2025 : $19,854,167
Salary Cap with 1 Way Contract
Year 2022 : $63,400,000
Year 2023 : $46,250,000
Year 2024 : $36,000,000
Year 2025 : $20,500,000

Farm Players Salaries

Jarred Tinordi $125,000 (1)
Radim Simek $125,000 (1)
Loui Eriksson $125,000 (1)
Brad Richardson $125,000 (1)
Alex Petrovic $115,000 (1)
Scott Harrington $110,000 (1)
Dillon Simpson $110,000 (1)
Jay Beagle $100,000 (1)
Philip Tomasino $100,000 (3)
Eric Comrie $97,500 (2)
Jonas Johansson $90,000 (2)
Tyler Sikura $90,000 (1)
Aleksi Heponiemi $85,000 (2)
Adam Cracknell $85,000 (1)
Zachary Jones $80,000 (3)
Gage Goncalves $80,000 (3)
Cameron Hughes $75,000 (1)
Matias Maccelli $70,000 (3)
Mitch McLain $60,000 (1)
Tyler Wotherspoon $60,000 (1)
Alex Kile $60,000 (1)
Jimmy Oligny $60,000 (1)
Michael Pelech $60,000 (1)
Erik Kallgren $60,000 (1)
Cal Burke $45,000 (1)
Total Farm Players25
Salary Commitment
Year 2022 : $2,192,500
Year 2023 : $602,500
Year 2024 : $330,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,192,500
Year 2023 : $602,500
Year 2024 : $330,000
Year 2025 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $60 - 5,883 - 98.05%
Level 2: 5000 - $30 - 5,000 - 100.00%
Level 3: 2000 - $16 - 2,000 - 100.00%
Level 4: 4000 - $7 - 4,000 - 100.00%
Luxury : 1144 - $125 - 1,144 - 100.00%
Total Capacity :18144
Team Popularity : 112.00%

Income

Home Games Left32
Average Attendance - %18,027 - 99.35%
Average Income per Game$1,051,890
Year to Date Revenue$9,467,014

Expense

Pro Players Total Salaries$59,700,000
Farm Players Total Salaries$2,067,500
Coaches Total Salaries$2,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$14,926,001
Farm Year To Date Expenses$699,154
Pro Salary Cap To Date$14,560,851
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,660,494
Pro Remaining Season Days115
Pro Expenses Per Days$402,632
Pro Estimated Expenses$46,302,680
Farm Remaining Season Days114
Farm Expenses Per Days$18,990
Farm Estimated Expenses$2,164,860
Estimated Season Expenses$48,467,540
Estimated Season Salary Cap$59,728,596
Estimate Under Maximum Salary Cap of $67,500,000$7,771,404
Estimate Over Minimum Salary Cap of $43,000,000 $16,728,596
Current Bank Account$26,977,821
Projected Bank Account$12,170,775

Pro Players Salaries

Nathan MacKinnon $6,500,000 (4)
Vladimir Tarasenko $6,000,000 (2)
Tuukka Rask $5,250,000 (2)
Morgan Rielly $5,000,000 (4)
P.K. Subban $5,000,000 (3)
Jonathan Huberdeau $4,750,000 (3)
Alexander Wennberg $4,000,000 (4)
Jacob Trouba $4,000,000 (4)
Oliver Bjorkstrand $2,750,000 (3)
Jakob Chychrun $2,750,000 (5)
Jesse Puljujarvi $2,300,000 (2)
Will Butcher $2,100,000 (5)
Kasperi Kapanen $1,950,000 (1)
Austin Wagner $1,500,000 (4)
Jamie McGinn $1,250,000 (1)
Spencer Knight $1,000,000 (3)
Jamie Drysdale $1,000,000 (3)
Anton Lundell $1,000,000 (3)
Arthur Kaliyev $950,000 (3)
Jacob Peterson $650,000 (3)
Total Pro Players20
Salary Commitment
Year 2022 : $59,700,000
Year 2023 : $56,550,000
Year 2024 : $43,050,000
Year 2025 : $27,250,000
Salary Average Commitment
Year 2022 : $61,520,000
Year 2023 : $58,070,000
Year 2024 : $44,240,000
Year 2025 : $27,431,666
Salary Cap with 1 Way Contract
Year 2022 : $59,700,000
Year 2023 : $56,500,000
Year 2024 : $42,950,000
Year 2025 : $25,850,000

Farm Players Salaries

Joel Kellman $175,000 (1)
Jacob Larsson $175,000 (2)
Joona Luoto $100,000 (1)
Alexander Yelesin $100,000 (1)
Cole Ully $100,000 (1)
Kristian Reichel $100,000 (1)
Lucas Wallmark $100,000 (1)
Brayden Pachal $100,000 (1)
Reese Johnson $90,000 (1)
Keith Kinkaid $75,000 (1)
Alexei Toropchenko $70,000 (1)
Martin Pospisil $70,000 (1)
Eetu Makiniemi $70,000 (3)
Mark Borowiecki $70,000 (1)
Justin Brazeau $70,000 (1)
Brandon Crawley $70,000 (2)
Max Willman $65,000 (2)
Filip Kral $65,000 (3)
Cliff Watson $65,000 (1)
Evan Buitenhuis $60,000 (1)
Tobie Bisson $60,000 (1)
Mark Alt $60,000 (1)
Erik Brown $60,000 (1)
Brett Davis $50,000 (2)
Dean Stewart $47,500 (2)
Total Farm Players25
Salary Commitment
Year 2022 : $2,067,500
Year 2023 : $542,500
Year 2024 : $135,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,067,500
Year 2023 : $542,500
Year 2024 : $135,000
Year 2025 : $0

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $63 - 5,342 - 89.03%
Level 2: 5000 - $32 - 4,473 - 89.46%
Level 3: 2300 - $18 - 2,128 - 92.54%
Level 4: 4000 - $9 - 3,876 - 96.89%
Luxury : 1232 - $140 - 1,002 - 81.30%
Total Capacity :18532
Team Popularity : 110.00%

Income

Home Games Left32
Average Attendance - %16,821 - 90.76%
Average Income per Game$1,056,518
Year to Date Revenue$9,508,664

Expense

Pro Players Total Salaries$67,085,000
Farm Players Total Salaries$2,446,000
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,634,164
Farm Year To Date Expenses$893,375
Pro Salary Cap To Date$16,329,913
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,808,583
Pro Remaining Season Days115
Pro Expenses Per Days$449,572
Pro Estimated Expenses$51,700,780
Farm Remaining Season Days114
Farm Expenses Per Days$24,477
Farm Estimated Expenses$2,790,378
Estimated Season Expenses$54,491,158
Estimated Season Salary Cap$67,085,048
Estimate Under Maximum Salary Cap of $67,500,000$414,952
Estimate Over Minimum Salary Cap of $43,000,000 $24,085,048
Current Bank Account$20,230,116
Projected Bank Account($452,459)

Pro Players Salaries

Patrick Kane $8,000,000 (1)
Leon Draisaitl $5,750,000 (3)
Miro Heiskanen $5,250,000 (8)
David Pastrnak $5,100,000 (1)
Jordan Binnington $5,000,000 (3)
Oscar Klefbom $5,000,000 (2)
Mika Zibanejad $4,750,000 (4)
Jonathan Toews $4,750,000 (2)
Colton Parayko $4,000,000 (2)
Noah Hanifin $4,000,000 (4)
Jonathan Quick $3,250,000 (2)
Nick Ritchie $2,600,000 (3)
Pavel Zacha $2,000,000 (1)
Ilya Mikheyev $1,750,000 (1)
Mitchell Stephens $1,135,000 (2)
Jonas Siegenthaler $1,100,000 (2)
Lucas Raymond $1,000,000 (3)
Alex Newhook $1,000,000 (3)
Nicolas Beaudin $850,000 (1)
Rudolfs Balcers $800,000 (2)
Total Pro Players20
Salary Commitment
Year 2022 : $67,085,000
Year 2023 : $48,135,000
Year 2024 : $29,100,000
Year 2025 : $13,750,000
Salary Average Commitment
Year 2022 : $63,840,714
Year 2023 : $47,870,714
Year 2024 : $29,035,715
Year 2025 : $13,964,286
Salary Cap with 1 Way Contract
Year 2022 : $67,085,000
Year 2023 : $49,385,000
Year 2024 : $29,350,000
Year 2025 : $14,000,000

Farm Players Salaries

Joe Hicketts $150,000 (2)
Dylan Coghlan $150,000 (2)
Chris Bigras $134,000 (2)
Alexander Volkov $115,000 (2)
Nathan Walker $97,500 (2)
Jayce Hawryluk $97,500 (2)
Jonathan Dahlen $95,000 (1)
Lane Pederson $95,000 (1)
Gustav Lindstrom $92,500 (1)
Anders Bjork $90,000 (3)
Givani Smith $87,500 (1)
Nicholas Robertson $82,500 (1)
Michael DiPietro $80,000 (2)
Matt Villalta $77,500 (3)
Andrei Altybarmakian $75,000 (2)
Joe Wegwerth $70,000 (2)
Jimmy Huntington $70,000 (2)
Samuel Asselin $70,000 (2)
Turner Ottenbreit $70,000 (1)
Brandon Halverson $70,000 (1)
Emil Bemstrom $70,000 (1)
Devante Stephens $69,500 (1)
Aidan Dudas $67,500 (3)
Axel Jonsson-Fjallby $65,000 (1)
Justin Almeida $60,000 (3)
Sasha Chmelevski $50,000 (2)
Nick Perbix $50,000 (2)
Arnaud Durandeau $50,000 (3)
Ben Jones $47,500 (2)
Ryan Bednard $47,500 (2)
Total Farm Players30
Salary Commitment
Year 2022 : $2,446,000
Year 2023 : $1,649,000
Year 2024 : $345,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,446,000
Year 2023 : $1,649,000
Year 2024 : $345,000
Year 2025 : $0

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $57 - 6,000 - 100.00%
Level 2: 5000 - $37 - 4,111 - 82.21%
Level 3: 3000 - $20 - 2,400 - 80.00%
Level 4: 5000 - $16 - 4,000 - 80.00%
Luxury : 1066 - $100 - 1,066 - 100.00%
Total Capacity :20066
Team Popularity : 110.00%

Income

Home Games Left31
Average Attendance - %17,577 - 87.59%
Average Income per Game$1,061,917
Year to Date Revenue$10,619,169

Expense

Pro Players Total Salaries$57,225,000
Farm Players Total Salaries$1,557,500
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$14,440,952
Farm Year To Date Expenses$540,274
Pro Salary Cap To Date$13,929,760
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,919,424
Pro Remaining Season Days115
Pro Expenses Per Days$390,296
Pro Estimated Expenses$44,884,040
Farm Remaining Season Days114
Farm Expenses Per Days$14,619
Farm Estimated Expenses$1,666,566
Estimated Season Expenses$46,550,606
Estimated Season Salary Cap$57,224,960
Estimate Under Maximum Salary Cap of $67,500,000$10,275,040
Estimate Over Minimum Salary Cap of $43,000,000 $14,224,960
Current Bank Account$31,752,165
Projected Bank Account$18,120,983

Pro Players Salaries

Mark Scheifele $6,500,000 (4)
Max Domi $5,500,000 (3)
Brock Boeser $4,000,000 (3)
Travis Konecny $3,900,000 (1)
Bo Horvat $3,850,000 (2)
Calvin De Haan $3,500,000 (1)
Cam Talbot $3,500,000 (2)
Marc Staal $3,200,000 (1)
Cody Ceci $3,000,000 (3)
Nick Holden $2,750,000 (2)
Zack Kassian $2,125,000 (2)
Brett Connolly $2,000,000 (1)
Haydn Fleury $2,000,000 (3)
Matt Benning $1,900,000 (1)
Nolan Patrick $1,650,000 (2)
Cody Glass $1,400,000 (1)
Zach Sanford $1,400,000 (2)
Dennis Cholowski $1,400,000 (1)
Alexis Lafreniere $1,000,000 (3)
Trevor Zegras $1,000,000 (3)
Thatcher Demko $1,000,000 (1)
Evan Bouchard $650,000 (1)
Total Pro Players22
Salary Commitment
Year 2022 : $57,225,000
Year 2023 : $38,275,000
Year 2024 : $23,000,000
Year 2025 : $6,500,000
Salary Average Commitment
Year 2022 : $55,020,833
Year 2023 : $38,275,000
Year 2024 : $23,000,000
Year 2025 : $6,500,000
Salary Cap with 1 Way Contract
Year 2022 : $57,225,000
Year 2023 : $38,275,000
Year 2024 : $23,000,000
Year 2025 : $6,500,000

Farm Players Salaries

Luke Witkowski $110,000 (2)
Brett Kulak $100,000 (1)
Ben Thomson $95,000 (1)
Ashton Sautner $95,000 (1)
Dylan Blujus $92,500 (2)
Kurtis Gabriel $80,000 (1)
Joshua Brown $77,500 (2)
Joseph Labate $75,000 (2)
Otto Koivula $72,500 (2)
Cameron Johnson $72,500 (2)
Blaine Byron $65,000 (2)
Joseph Cramarossa $65,000 (2)
Alex Sakellaropoulos $62,500 (2)
Brayden Tracey $62,500 (3)
Jacob Bryson $62,500 (3)
Sean Durzi $62,500 (3)
Tanner Fritz $62,500 (2)
Dillon Heatherington $62,500 (2)
Joe Pendenza $62,500 (2)
Max McCormick $60,000 (1)
Christopher Brown $60,000 (1)
Total Farm Players21
Salary Commitment
Year 2022 : $1,557,500
Year 2023 : $1,067,500
Year 2024 : $187,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,557,500
Year 2023 : $1,067,500
Year 2024 : $187,500
Year 2025 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $57 - 5,980 - 99.67%
Level 2: 4839 - $32 - 4,698 - 97.08%
Level 3: 2000 - $18 - 2,000 - 100.00%
Level 4: 3000 - $10 - 3,000 - 100.00%
Luxury : 1000 - $138 - 952 - 95.22%
Total Capacity :16839
Team Popularity : 108.00%

Income

Home Games Left32
Average Attendance - %16,630 - 98.76%
Average Income per Game$1,026,025
Year to Date Revenue$9,234,227

Expense

Pro Players Total Salaries$60,550,000
Farm Players Total Salaries$2,418,500
Coaches Total Salaries$3,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$15,408,539
Farm Year To Date Expenses$837,643
Pro Salary Cap To Date$14,739,135
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,832,807
Pro Remaining Season Days115
Pro Expenses Per Days$416,447
Pro Estimated Expenses$47,891,405
Farm Remaining Season Days114
Farm Expenses Per Days$22,639
Farm Estimated Expenses$2,580,846
Estimated Season Expenses$50,472,251
Estimated Season Salary Cap$60,549,960
Estimate Under Maximum Salary Cap of $67,500,000$6,950,040
Estimate Over Minimum Salary Cap of $43,000,000 $17,549,960
Current Bank Account$58,974,150
Projected Bank Account$41,334,706

Pro Players Salaries

Connor McDavid $7,250,000 (3)
Evander Kane $6,000,000 (1)
Brian Elliott $5,300,000 (1)
Zach Werenski $5,000,000 (6)
Mark Giordano $4,000,000 (1)
Vladislav Namestnikov $4,000,000 (2)
Michal Kempny $3,750,000 (1)
Andrei Svechnikov $3,500,000 (2)
Matthew Tkachuk $3,400,000 (4)
Curtis Lazar $3,000,000 (3)
Tristan Jarry $2,500,000 (2)
David Kampf $1,800,000 (3)
Oliver Kylington $1,650,000 (1)
Chris Wideman $1,500,000 (3)
Evgeny Svechnikov $1,500,000 (2)
Jason Dickinson $1,500,000 (1)
Stefan Matteau $1,400,000 (1)
Brock McGinn $1,250,000 (4)
Henrik Borgstrom $1,250,000 (3)
Cale Makar $1,000,000 (1)
Total Pro Players20
Salary Commitment
Year 2022 : $60,550,000
Year 2023 : $36,750,000
Year 2024 : $26,850,000
Year 2025 : $11,450,000
Salary Average Commitment
Year 2022 : $59,247,917
Year 2023 : $34,681,250
Year 2024 : $23,318,750
Year 2025 : $10,050,000
Salary Cap with 1 Way Contract
Year 2022 : $60,550,000
Year 2023 : $35,950,000
Year 2024 : $24,450,000
Year 2025 : $9,650,000

Farm Players Salaries

Hudson Fasching $150,000 (3)
J.F. Berube $150,000 (3)
Mitch Reinke $140,000 (2)
Robert Lantosi $125,000 (1)
Gavin Bayreuther $120,000 (1)
Jake Oettinger $100,000 (1)
Caleb Jones $100,000 (1)
Kyle Criscuolo $100,000 (3)
Joakim Nygard $100,000 (1)
Mike Hardman $100,000 (1)
Kevin Roy $100,000 (1)
Samuel Fagemo $95,000 (2)
Vitali Kravtsov $91,000 (1)
Jean-Sebastien Dea $90,000 (1)
Laurent Dauphin $90,000 (2)
Chase De Leo $90,000 (2)
Cale Fleury $85,000 (2)
Kyle Rau $80,000 (2)
Jeremy Groleau $80,000 (1)
Gerald Mayhew $80,000 (2)
Joey Keane $80,000 (1)
Byron Froese $80,000 (1)
Alec Regula $80,000 (2)
Isaak Phillips $65,000 (3)
Dylan Ferguson $47,500 (1)
Total Farm Players25
Salary Commitment
Year 2022 : $2,418,500
Year 2023 : $1,205,000
Year 2024 : $465,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,390,167
Year 2023 : $1,205,000
Year 2024 : $465,000
Year 2025 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $59 - 6,000 - 100.00%
Level 2: 5000 - $32 - 4,961 - 99.22%
Level 3: 2000 - $19 - 1,989 - 99.44%
Level 4: 5000 - $7 - 4,803 - 96.06%
Luxury : 1250 - $124 - 1,225 - 97.97%
Total Capacity :19250
Team Popularity : 114.00%

Income

Home Games Left32
Average Attendance - %18,978 - 98.58%
Average Income per Game$1,096,669
Year to Date Revenue$9,870,018

Expense

Pro Players Total Salaries$65,500,000
Farm Players Total Salaries$2,162,000
Coaches Total Salaries$1,950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,150,981
Farm Year To Date Expenses$799,311
Pro Salary Cap To Date$15,944,077
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,093,397
Pro Remaining Season Days115
Pro Expenses Per Days$436,513
Pro Estimated Expenses$50,198,995
Farm Remaining Season Days114
Farm Expenses Per Days$21,603
Farm Estimated Expenses$2,462,742
Estimated Season Expenses$52,661,737
Estimated Season Salary Cap$65,499,992
Estimate Under Maximum Salary Cap of $67,500,000$2,000,008
Estimate Over Minimum Salary Cap of $43,000,000 $22,499,992
Current Bank Account$39,025,270
Projected Bank Account$21,456,930

Pro Players Salaries

Evgeni Malkin $9,500,000 (5)
Blake Wheeler $6,500,000 (1)
Oliver Ekman-Larsson $6,000,000 (2)
Charlie Coyle $5,500,000 (1)
Timo Meier $4,500,000 (5)
Jake Allen $4,500,000 (3)
Nikolaj Ehlers $4,100,000 (3)
Damon Severson $4,000,000 (1)
Brady Skjei $3,000,000 (1)
Carter Rowney $3,000,000 (1)
Brendan Smith $2,650,000 (2)
Josh Leivo $1,700,000 (1)
Mark Jankowski $1,650,000 (1)
Warren Foegele $1,500,000 (2)
Juuso Valimaki $1,400,000 (3)
Frederick Gaudreau $1,250,000 (3)
Matt Nieto $1,200,000 (2)
Victor Soderstrom $1,000,000 (2)
Nick Paul $975,000 (1)
Craig Anderson $875,000 (1)
Mikey Anderson $700,000 (1)
Total Pro Players21
Salary Commitment
Year 2022 : $65,500,000
Year 2023 : $38,250,000
Year 2024 : $27,300,000
Year 2025 : $13,100,000
Salary Average Commitment
Year 2022 : $62,168,453
Year 2023 : $35,747,620
Year 2024 : $24,152,381
Year 2025 : $12,385,714
Salary Cap with 1 Way Contract
Year 2022 : $65,500,000
Year 2023 : $37,600,000
Year 2024 : $25,250,000
Year 2025 : $14,000,000

Farm Players Salaries

Josh Jacobs $130,000 (1)
Nathan Bastian $120,000 (1)
Jake Neighbours $100,000 (3)
Mark Friedman $98,000 (1)
T.J. Tynan $95,000 (2)
Jesper Froden $95,000 (3)
Aaron Ness $95,000 (2)
Yanni Kaldis $95,000 (2)
Philippe Desrosiers $95,000 (1)
Maxim Letunov $95,000 (2)
Robin Salo $92,500 (3)
Jonah Gadjovich $90,000 (2)
Alexandre Fortin $90,000 (1)
Phil Di Giuseppe $90,000 (2)
Garret Sparks $90,000 (1)
Cale Morris $88,000 (2)
Clark Bishop $86,000 (1)
Adam Beckman $80,000 (3)
Colton Poolman $80,000 (2)
William Borgen $77,500 (2)
Teemu Kivihalme $65,000 (2)
Noah Cates $65,000 (3)
Brian Pinho $55,000 (3)
Nick Pastujov $47,500 (2)
Rafael Harvey-Pinard $47,500 (2)
Total Farm Players25
Salary Commitment
Year 2022 : $2,162,000
Year 2023 : $1,471,500
Year 2024 : $495,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,167,500
Year 2023 : $1,463,500
Year 2024 : $492,500
Year 2025 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $59 - 6,000 - 100.00%
Level 2: 5000 - $32 - 4,914 - 98.28%
Level 3: 2000 - $18 - 2,000 - 100.00%
Level 4: 4000 - $9 - 4,000 - 100.00%
Luxury : 1118 - $129 - 1,118 - 100.00%
Total Capacity :18118
Team Popularity : 118.00%

Income

Home Games Left31
Average Attendance - %18,032 - 99.52%
Average Income per Game$1,083,926
Year to Date Revenue$10,839,257

Expense

Pro Players Total Salaries$65,950,000
Farm Players Total Salaries$2,337,500
Coaches Total Salaries$2,850,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,323,363
Farm Year To Date Expenses$831,608
Pro Salary Cap To Date$15,897,382
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,601,697
Pro Remaining Season Days115
Pro Expenses Per Days$445,395
Pro Estimated Expenses$51,220,425
Farm Remaining Season Days114
Farm Expenses Per Days$22,765
Farm Estimated Expenses$2,595,210
Estimated Season Expenses$53,815,635
Estimated Season Salary Cap$65,793,812
Estimate Under Maximum Salary Cap of $67,500,000$1,706,188
Estimate Over Minimum Salary Cap of $43,000,000 $22,793,812
Current Bank Account$41,077,389
Projected Bank Account$20,863,451

Pro Players Salaries

Kristopher Letang $6,250,000 (2)
Bryan Rust $5,750,000 (5)
Sami Vatanen $5,750,000 (1)
John Gibson $5,500,000 (2)
Chris Kreider $5,375,000 (4)
Sam Gagner $5,000,000 (1)
Dylan Larkin $4,500,000 (4)
Danton Heinen $3,875,000 (4)
Keith Yandle $3,500,000 (2)
David Savard $3,250,000 (1)
Joe Pavelski $3,000,000 (1)
James Van Riemsdyk $3,000,000 (2)
Artturi Lehkonen $2,000,000 (1)
Zemgus Girgensons $1,900,000 (3)
Devin Shore $1,800,000 (3)
Ryan Lindgren $1,450,000 (1)
Denis Malgin $1,250,000 (1)
Markus Nutivaara $1,200,000 (2)
Jaret Anderson-Dolan $950,000 (1)
Adam Werner $650,000 (1)
Total Pro Players20
Salary Commitment
Year 2022 : $65,950,000
Year 2023 : $41,900,000
Year 2024 : $23,700,000
Year 2025 : $20,000,000
Salary Average Commitment
Year 2022 : $62,394,643
Year 2023 : $41,069,048
Year 2024 : $22,421,429
Year 2025 : $18,721,429
Salary Cap with 1 Way Contract
Year 2022 : $65,950,000
Year 2023 : $42,650,000
Year 2024 : $23,200,000
Year 2025 : $19,500,000

Farm Players Salaries

Collin Delia $110,000 (1)
Keegan Lowe $110,000 (1)
Adam Johnson $110,000 (1)
Joey Anderson $105,000 (2)
Tomas Jurco $100,000 (1)
Nick Cicek $100,000 (3)
Michael Raffl $100,000 (1)
Radim Zohorna $100,000 (1)
Jujhar Khaira $100,000 (2)
Jonny Brodzinski $99,500 (1)
Kevin Connauton $95,000 (2)
Jack Drury $90,000 (3)
Simon Benoit $90,000 (1)
Max Lagace $88,000 (1)
Ryan Fitzgerald $87,500 (1)
Pavel Dorofeyev $85,000 (2)
Dylan Sikura $85,000 (1)
Michal Teply $70,000 (2)
Jacob Moverare $70,000 (2)
Markus Phillips $70,000 (1)
Michael Krutil $70,000 (2)
Jakub Galvas $65,000 (3)
Bogdan Trineyev $65,000 (3)
Veini Vehvilainen $65,000 (1)
Jordan Kawaguchi $60,000 (1)
John Leonard $50,000 (2)
Jiri Patera $50,000 (2)
Tyler Tucker $47,500 (2)
Total Farm Players28
Salary Commitment
Year 2022 : $2,337,500
Year 2023 : $1,062,500
Year 2024 : $320,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,337,500
Year 2023 : $1,062,500
Year 2024 : $320,000
Year 2025 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $60 - 5,926 - 98.77%
Level 2: 5000 - $34 - 4,784 - 95.67%
Level 3: 2000 - $24 - 1,766 - 88.31%
Level 4: 4400 - $12 - 3,554 - 80.77%
Luxury : 1168 - $145 - 1,035 - 88.57%
Total Capacity :18568
Team Popularity : 118.00%

Income

Home Games Left31
Average Attendance - %17,064 - 91.90%
Average Income per Game$1,122,316
Year to Date Revenue$11,223,161

Expense

Pro Players Total Salaries$65,200,000
Farm Players Total Salaries$2,018,000
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,080,270
Farm Year To Date Expenses$748,223
Pro Salary Cap To Date$15,715,119
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,791,799
Pro Remaining Season Days115
Pro Expenses Per Days$438,816
Pro Estimated Expenses$50,463,840
Farm Remaining Season Days114
Farm Expenses Per Days$19,987
Farm Estimated Expenses$2,278,518
Estimated Season Expenses$52,742,358
Estimated Season Salary Cap$65,044,024
Estimate Under Maximum Salary Cap of $67,500,000$2,455,976
Estimate Over Minimum Salary Cap of $43,000,000 $22,044,024
Current Bank Account$24,077,458
Projected Bank Account$6,126,899

Pro Players Salaries

Taylor Hall $8,000,000 (2)
Nikita Kucherov $7,500,000 (1)
Shea Theodore $4,500,000 (4)
David Krejci $4,250,000 (1)
Jean-Gabriel Pageau $4,000,000 (3)
William Nylander $3,900,000 (5)
Kyle Palmieri $3,850,000 (2)
Jeff Carter $3,500,000 (1)
Mathew Dumba $3,250,000 (2)
Carl Hagelin $3,250,000 (1)
Michael McCarron $2,500,000 (1)
Rasmus Andersson $2,450,000 (2)
Christian Dvorak $2,350,000 (1)
MacKenzie Blackwood $2,000,000 (3)
Carson Soucy $2,000,000 (2)
Mikko Koskinen $2,000,000 (1)
Matt Grzelcyk $1,700,000 (4)
Anton Lindholm $1,250,000 (1)
K'Andre Miller $1,000,000 (3)
Erik Cernak $1,000,000 (1)
Yegor Chinakhov $950,000 (3)
Total Pro Players21
Salary Commitment
Year 2022 : $65,200,000
Year 2023 : $38,850,000
Year 2024 : $20,300,000
Year 2025 : $11,600,000
Salary Average Commitment
Year 2022 : $63,931,230
Year 2023 : $36,943,730
Year 2024 : $17,656,230
Year 2025 : $10,191,944
Salary Cap with 1 Way Contract
Year 2022 : $65,200,000
Year 2023 : $37,600,000
Year 2024 : $18,050,000
Year 2025 : $10,100,000

Farm Players Salaries

Greg McKegg $135,000 (2)
Kale Clague $125,000 (2)
Jordan Schmaltz $125,000 (1)
Henri Jokiharju $110,000 (2)
Lias Andersson $100,000 (2)
Ty Dellandrea $100,000 (2)
Sam Steel $99,000 (1)
Keaton Middleton $97,500 (3)
Simon Holmstrom $95,000 (2)
Ryan McLeod $95,000 (2)
Egor Sokolov $95,000 (3)
Max Jones $89,500 (1)
Nate Schnarr $80,000 (3)
Nathan Legare $80,000 (3)
Matt Spencer $77,500 (1)
Patrick Sieloff $77,500 (1)
Jake Leschyshyn $77,000 (1)
Jake Lucchini $70,000 (1)
Akira Schmid $65,000 (3)
Fedor Gordeev $65,000 (3)
Matt Schmalz $62,500 (1)
Greg Meireles $50,000 (3)
Michael McNiven $47,500 (1)
Mark Kastelic $0 (0)
Alexander Holtz $0 (0)
Total Farm Players25
Salary Commitment
Year 2022 : $2,018,000
Year 2023 : $1,312,500
Year 2024 : $532,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,018,000
Year 2023 : $1,292,500
Year 2024 : $532,500
Year 2025 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $58 - 6,000 - 100.00%
Level 2: 5000 - $32 - 4,828 - 96.56%
Level 3: 4000 - $16 - 3,200 - 80.00%
Level 4: 5000 - $9 - 4,368 - 87.36%
Luxury : 1273 - $119 - 1,186 - 93.13%
Total Capacity :21273
Team Popularity : 110.00%

Income

Home Games Left31
Average Attendance - %19,582 - 92.05%
Average Income per Game$1,093,780
Year to Date Revenue$10,937,796

Expense

Pro Players Total Salaries$62,975,000
Farm Players Total Salaries$2,151,000
Coaches Total Salaries$2,550,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$14,865,309
Farm Year To Date Expenses$713,811
Pro Salary Cap To Date$14,439,295
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,907,168
Pro Remaining Season Days115
Pro Expenses Per Days$425,822
Pro Estimated Expenses$48,969,530
Farm Remaining Season Days114
Farm Expenses Per Days$19,543
Farm Estimated Expenses$2,227,902
Estimated Season Expenses$51,197,432
Estimated Season Salary Cap$62,084,830
Estimate Under Maximum Salary Cap of $67,500,000$5,415,170
Estimate Over Minimum Salary Cap of $43,000,000 $19,084,830
Current Bank Account$34,032,888
Projected Bank Account$16,742,624

Pro Players Salaries

Braden Holtby $6,000,000 (1)
Dmitry Kulikov $5,250,000 (1)
Mikael Backlund $5,000,000 (3)
Anthony Duclair $5,000,000 (5)
Mikhail Sergachev $5,000,000 (2)
Reilly Smith $4,650,000 (2)
Nikita Zaitsev $4,000,000 (3)
Mathieu Perreault $4,000,000 (1)
Victor Rask $3,250,000 (2)
Derick Brassard $3,000,000 (3)
Nathan Beaulieu $2,750,000 (3)
Charles Hudon $2,000,000 (3)
Tim Schaller $2,000,000 (1)
Jake Evans $1,750,000 (3)
Joel Eriksson Ek $1,750,000 (2)
Owen Tippett $1,750,000 (3)
Jesperi Kotkaniemi $1,500,000 (2)
Zachary Fucale $1,500,000 (3)
Noah Juulsen $1,125,000 (1)
Moritz Seider $900,000 (1)
Rem Pitlick $800,000 (2)
Total Pro Players21
Salary Commitment
Year 2022 : $62,975,000
Year 2023 : $43,950,000
Year 2024 : $26,750,000
Year 2025 : $5,000,000
Salary Average Commitment
Year 2022 : $62,108,334
Year 2023 : $43,500,000
Year 2024 : $26,750,000
Year 2025 : $5,000,000
Salary Cap with 1 Way Contract
Year 2022 : $62,975,000
Year 2023 : $43,700,000
Year 2024 : $26,750,000
Year 2025 : $5,000,000

Farm Players Salaries

John Moore $275,000 (2)
Cory Schneider $140,000 (2)
Garnet Hathaway $135,000 (1)
Dylan McIlrath $119,000 (1)
Ryan Suzuki $100,000 (2)
Jeff Malott $90,000 (3)
Lukas Vejdemo $90,000 (3)
Josiah Didier $90,000 (2)
Yannick Veilleux $90,000 (2)
Hunter Jones $85,000 (2)
Jeremy Gregoire $85,000 (3)
Trey Fix-Wolansky $80,000 (1)
Dave Gust $80,000 (2)
Corey Schueneman $80,000 (2)
Samuel Bolduc $80,000 (2)
Matt Bradley $77,000 (1)
Cole Schneider $75,000 (1)
Ryan Schmelzer $72,500 (2)
Dalton Thrower $70,000 (1)
Sam Miletic $70,000 (1)
Jacob LeGuerrier $62,500 (3)
Christopher Wilkie $55,000 (2)
Hayden Hawkey $50,000 (2)
Total Farm Players23
Salary Commitment
Year 2022 : $2,151,000
Year 2023 : $1,525,000
Year 2024 : $327,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,151,000
Year 2023 : $1,525,000
Year 2024 : $327,500
Year 2025 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6350 - $59 - 6,140 - 96.69%
Level 2: 5292 - $32 - 5,077 - 95.93%
Level 3: 2117 - $20 - 2,035 - 96.12%
Level 4: 3175 - $12 - 2,989 - 94.13%
Luxury : 1179 - $126 - 1,178 - 99.94%
Total Capacity :18113
Team Popularity : 114.00%

Income

Home Games Left32
Average Attendance - %17,418 - 96.17%
Average Income per Game$1,121,616
Year to Date Revenue$10,094,543

Expense

Pro Players Total Salaries$62,550,000
Farm Players Total Salaries$3,469,500
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$14,759,698
Farm Year To Date Expenses$1,105,980
Pro Salary Cap To Date$14,589,313
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,891,708
Pro Remaining Season Days115
Pro Expenses Per Days$416,118
Pro Estimated Expenses$47,853,570
Farm Remaining Season Days114
Farm Expenses Per Days$30,924
Farm Estimated Expenses$3,525,336
Estimated Season Expenses$51,378,906
Estimated Season Salary Cap$61,913,308
Estimate Under Maximum Salary Cap of $67,500,000$5,586,692
Estimate Over Minimum Salary Cap of $43,000,000 $18,913,308
Current Bank Account$32,248,508
Projected Bank Account$16,761,310

Pro Players Salaries

Ryan Johansen $9,000,000 (4)
Filip Forsberg $6,000,000 (6)
Mikael Granlund $5,000,000 (4)
Kevin Hayes $4,750,000 (2)
Viktor Arvidsson $4,500,000 (4)
Casey Cizikas $3,750,000 (4)
Jonas Brodin $3,000,000 (5)
Derek Forbort $2,750,000 (2)
Anton Stralman $2,500,000 (2)
Scott Mayfield $2,500,000 (2)
Alexander Kerfoot $2,500,000 (2)
Luke Glendening $2,000,000 (2)
Matt Irwin $2,000,000 (1)
Antti Suomela $2,000,000 (2)
Laurent Brossoit $2,000,000 (4)
Brandon Montour $1,800,000 (2)
Tanner Kero $1,750,000 (1)
Kevin Labanc $1,750,000 (3)
Riley Sheahan $1,500,000 (2)
Ville Husso $1,500,000 (3)
Total Pro Players20
Salary Commitment
Year 2022 : $62,550,000
Year 2023 : $62,400,000
Year 2024 : $40,425,000
Year 2025 : $34,675,000
Salary Average Commitment
Year 2022 : $61,817,113
Year 2023 : $57,957,113
Year 2024 : $36,336,279
Year 2025 : $32,837,946
Salary Cap with 1 Way Contract
Year 2022 : $62,550,000
Year 2023 : $58,800,000
Year 2024 : $36,500,000
Year 2025 : $33,250,000

Farm Players Salaries

Nick Cousins $250,000 (1)
Karson Kuhlman $250,000 (1)
A.J. Greer $200,000 (1)
Brandon Pirri $175,000 (2)
Nikolai Knyzhov $175,000 (2)
Nick DeSimone $150,000 (1)
Seth Griffith $150,000 (5)
Yakov Trenin $150,000 (3)
Nic Dowd $122,500 (1)
Dakota Mermis $110,000 (1)
Gemel Smith $110,000 (1)
Gage Quinney $100,000 (2)
Erik Brannstrom $100,000 (1)
Pierre-Olivier Joseph $100,000 (1)
Justin Kirkland $100,000 (2)
Urho Vaakanainen $100,000 (1)
Wyatt Newpower $100,000 (2)
Christopher Gibson $100,000 (2)
Tye Felhaber $97,500 (2)
Liam O'Brien $95,000 (1)
Kyle Keyser $95,000 (2)
Libor Hajek $92,500 (2)
Buddy Robinson $87,000 (1)
Mat Robson $85,000 (3)
Cameron Hebig $85,000 (3)
Mason Jobst $80,000 (3)
Nick Wolff $75,000 (2)
Brandon Gignac $75,000 (3)
James Hamblin $60,000 (2)
Total Farm Players29
Salary Commitment
Year 2022 : $3,469,500
Year 2023 : $1,875,000
Year 2024 : $802,500
Year 2025 : $222,500
Salary Average Commitment
Year 2022 : $3,520,166
Year 2023 : $1,898,166
Year 2024 : $723,999
Year 2025 : $204,000

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $58 - 5,961 - 99.34%
Level 2: 5000 - $30 - 4,982 - 99.65%
Level 3: 2000 - $17 - 2,000 - 100.00%
Level 4: 3000 - $8 - 3,000 - 100.00%
Luxury : 1625 - $124 - 1,300 - 80.01%
Total Capacity :17625
Team Popularity : 106.00%

Income

Home Games Left32
Average Attendance - %17,243 - 97.83%
Average Income per Game$1,064,460
Year to Date Revenue$9,580,137

Expense

Pro Players Total Salaries$59,925,000
Farm Players Total Salaries$2,299,800
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$14,942,279
Farm Year To Date Expenses$808,561
Pro Salary Cap To Date$14,552,781
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,062,709
Pro Remaining Season Days115
Pro Expenses Per Days$404,770
Pro Estimated Expenses$46,548,550
Farm Remaining Season Days114
Farm Expenses Per Days$21,853
Farm Estimated Expenses$2,491,242
Estimated Season Expenses$49,039,792
Estimated Season Salary Cap$59,890,726
Estimate Under Maximum Salary Cap of $67,500,000$7,609,274
Estimate Over Minimum Salary Cap of $43,000,000 $16,890,726
Current Bank Account$46,583,654
Projected Bank Account$31,606,571

Pro Players Salaries

Ilya Sorokin $6,000,000 (6)
Evgenii Dadonov $5,500,000 (1)
Nico Hischier $5,200,000 (7)
Ryan Dzingel $4,500,000 (2)
Jack Eichel $4,400,000 (3)
Jaccob Slavin $4,000,000 (4)
Brayden McNabb $4,000,000 (1)
Jakub Vrana $3,900,000 (7)
Jimmy Vesey $3,000,000 (2)
Joonas Donskoi $2,700,000 (3)
Jake DeBrusk (1 Way Contract) $2,600,000 (6)
Marcus Pettersson $2,400,000 (7)
Ryan Pulock (1 Way Contract) $2,300,000 (3)
Thomas Greiss $2,000,000 (1)
Filip Hronek $1,900,000 (3)
Jared McCann $1,750,000 (2)
Logan Stanley $1,000,000 (2)
Joe Veleno $1,000,000 (3)
Justin Holl $925,000 (1)
Jason Robertson $850,000 (1)
Total Pro Players20
Salary Commitment
Year 2022 : $59,925,000
Year 2023 : $48,950,000
Year 2024 : $41,400,000
Year 2025 : $26,600,000
Salary Average Commitment
Year 2022 : $60,994,444
Year 2023 : $46,969,444
Year 2024 : $36,969,444
Year 2025 : $24,636,111
Salary Cap with 1 Way Contract
Year 2022 : $59,925,000
Year 2023 : $46,650,000
Year 2024 : $36,400,000
Year 2025 : $24,100,000

Farm Players Salaries

Karl Alzner $300,000 (1)
Stefan Noesen $135,000 (2)
Filip Gustavsson $104,500 (1)
Parker Kelly $100,000 (1)
Thomas Harley $100,000 (3)
Peyton Krebs $100,000 (3)
Louis Belpedio $96,800 (1)
Johnathan Kovacevic $80,000 (1)
Tyler Benson $80,000 (1)
Joseph Woll $80,000 (3)
Fredrik Karlstrom $80,000 (2)
Cal O'Reilly $80,000 (1)
Thomas Novak $80,000 (1)
Jani Hakanpaa $80,000 (1)
Ryan Reaves $80,000 (1)
Frederic Allard $80,000 (1)
Matt Iacopelli $75,000 (1)
Danick Martel $75,000 (1)
Max Zimmer $70,000 (1)
Tarmo Reunanen $70,000 (1)
Curtis Hall $70,000 (3)
Niko Mikkola $66,000 (1)
Brandon Saigeon $62,500 (1)
Kyle Olson $55,000 (2)
Cole Coskey $50,000 (2)
Zachary Bouthillier $50,000 (2)
Total Farm Players26
Salary Commitment
Year 2022 : $2,299,800
Year 2023 : $720,000
Year 2024 : $350,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,353,800
Year 2023 : $720,000
Year 2024 : $350,000
Year 2025 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 6000 - $58 - 6,000 - 100.00%
Level 2: 5000 - $31 - 5,000 - 100.00%
Level 3: 2100 - $18 - 2,100 - 100.00%
Level 4: 3013 - $13 - 2,918 - 96.85%
Luxury : 1000 - $138 - 997 - 99.67%
Total Capacity :17113
Team Popularity : 116.00%

Income

Home Games Left32
Average Attendance - %17,015 - 99.43%
Average Income per Game$1,063,275
Year to Date Revenue$9,569,474

Expense

Pro Players Total Salaries$58,925,500
Farm Players Total Salaries$2,095,750
Coaches Total Salaries$2,575,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$15,659,505
Farm Year To Date Expenses$775,561
Pro Salary Cap To Date$15,227,421
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,024,796
Pro Remaining Season Days115
Pro Expenses Per Days$399,345
Pro Estimated Expenses$45,924,675
Farm Remaining Season Days114
Farm Expenses Per Days$19,177
Farm Estimated Expenses$2,186,178
Estimated Season Expenses$48,110,853
Estimated Season Salary Cap$59,809,241
Estimate Under Maximum Salary Cap of $67,500,000$7,690,759
Estimate Over Minimum Salary Cap of $43,000,000 $16,809,241
Current Bank Account$24,281,858
Projected Bank Account$10,195,801

Pro Players Salaries

John Tavares $6,750,000 (4)
Erik Johnson (Out of Payroll) $6,500,000 (3)
Jakob Silfverberg $6,000,000 (1)
Johnny Gaudreau $5,250,000 (4)
Jonathan Marchessault $5,000,000 (3)
Jordan Staal $4,750,000 (3)
Aaron Ekblad $4,450,000 (2)
Richard Panik $4,300,000 (1)
Jake Muzzin $4,000,000 (3)
Tyler Pitlick $3,500,000 (1)
Alexander Edler $3,000,000 (2)
David Rittich $2,500,000 (3)
Adam Henrique $2,100,000 (2)
Antti Raanta $2,000,000 (2)
Eric Staal $1,500,000 (1)
Jeremy Lauzon $940,500 (1)
Joe Thornton $775,000 (1)
Ross Colton $750,000 (1)
Vladislav Gavrikov $700,000 (4)
Mason Appleton $660,000 (1)
Total Pro Players20
Salary Commitment
Year 2022 : $65,425,500
Year 2023 : $46,850,000
Year 2024 : $33,750,000
Year 2025 : $14,000,000
Salary Average Commitment
Year 2022 : $60,708,893
Year 2023 : $44,475,060
Year 2024 : $33,817,917
Year 2025 : $12,718,750
Salary Cap with 1 Way Contract
Year 2022 : $65,425,500
Year 2023 : $47,000,000
Year 2024 : $35,450,000
Year 2025 : $12,700,000

Farm Players Salaries

Alexei Melnichuk $170,000 (1)
Cameron Gaunce $135,500 (1)
Louis Domingue $125,000 (2)
Justin Dowling $100,000 (1)
Jaycob Megna $95,000 (2)
Shane Bowers $95,000 (1)
Robbie Russo $95,000 (1)
Martin Frk $95,000 (2)
Matthew Peca $92,500 (2)
Dominic Turgeon $90,750 (1)
Andy Andreoff $90,000 (1)
Taylor Fedun $90,000 (1)
Tommy Cross $90,000 (1)
Paul LaDue $87,500 (2)
Gabriel Bourque $87,000 (1)
Garrett Wilson $82,500 (1)
Alex Belzile $80,000 (1)
Thomas Hickey $72,500 (1)
Patrick Khodorenko $58,500 (2)
Evan Cormier $55,000 (1)
Oskar Steen $49,000 (1)
Matej Pekar $47,500 (3)
Mitch Eliot $42,500 (1)
Mitchell Chaffee $35,000 (1)
Adam Raska $35,000 (3)
Total Farm Players25
Salary Commitment
Year 2022 : $2,095,750
Year 2023 : $636,000
Year 2024 : $82,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,092,417
Year 2023 : $636,000
Year 2024 : $82,500
Year 2025 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $55 - 6,000 - 100.00%
Level 2: 5000 - $25 - 5,000 - 100.00%
Level 3: 2200 - $11 - 2,200 - 100.00%
Level 4: 4000 - $5 - 4,000 - 100.00%
Luxury : 1000 - $130 - 1,000 - 100.00%
Total Capacity :18200
Team Popularity : 110.00%

Income

Home Games Left32
Average Attendance - %18,200 - 100.00%
Average Income per Game$937,508
Year to Date Revenue$8,437,572

Expense

Pro Players Total Salaries$51,881,200
Farm Players Total Salaries$2,410,000
Coaches Total Salaries$3,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$12,947,735
Farm Year To Date Expenses$883,247
Pro Salary Cap To Date$12,400,035
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,000,256
Pro Remaining Season Days115
Pro Expenses Per Days$356,126
Pro Estimated Expenses$40,954,490
Farm Remaining Season Days114
Farm Expenses Per Days$22,583
Farm Estimated Expenses$2,574,462
Estimated Season Expenses$43,528,952
Estimated Season Salary Cap$51,652,295
Estimate Under Maximum Salary Cap of $67,500,000$15,847,705
Estimate Over Minimum Salary Cap of $43,000,000 $8,652,295
Current Bank Account$29,113,598
Projected Bank Account$15,584,902

Pro Players Salaries

Ryan Ellis $5,250,000 (7)
Ryan McDonagh $5,000,000 (2)
Andreas Athanasiou $3,500,000 (2)
Daniel Sprong $3,500,000 (4)
Sonny Milano $3,500,000 (4)
Jack Johnson $3,250,000 (1)
Matt Murray $3,250,000 (2)
Mike Smith $2,750,000 (1)
Tyler Bertuzzi $2,500,000 (1)
Dominik Kahun $2,500,000 (2)
Ilya Samsonov $2,000,000 (6)
Mike Reilly $2,000,000 (2)
Brendan Perlini $1,900,000 (1)
Nicolas Hague $1,750,000 (3)
Filip Chytil $1,400,000 (5)
Nicholas Merkley $1,210,000 (2)
Ryan Poehling $1,200,000 (3)
Ville Heinola $1,000,000 (2)
Matthew Boldy $1,000,000 (2)
J.J. Moser $950,000 (3)
Morgan Frost $900,000 (1)
MacKenzie MacEachern $871,200 (1)
Curtis Douglas $700,000 (3)
Total Pro Players23
Salary Commitment
Year 2022 : $51,881,200
Year 2023 : $42,110,000
Year 2024 : $23,300,000
Year 2025 : $18,000,000
Salary Average Commitment
Year 2022 : $52,262,807
Year 2023 : $39,647,857
Year 2024 : $20,970,000
Year 2025 : $16,190,000
Salary Cap with 1 Way Contract
Year 2022 : $51,881,200
Year 2023 : $39,710,000
Year 2024 : $20,250,000
Year 2025 : $15,650,000

Farm Players Salaries

Arttu Ruotsalainen $250,000 (3)
Jayden Halbgewachs $220,000 (1)
Nic Petan $192,500 (1)
Brennan Menell $150,000 (1)
Thomas Schemitsch $97,500 (2)
Lucas Carlsson $95,000 (3)
Josh Dunne $92,500 (1)
Mathieu Olivier $85,000 (3)
Kristian Vesalainen $85,000 (1)
Pascal Laberge $80,000 (1)
Keith Petruzzelli $80,000 (3)
Nathan Smith $80,000 (3)
Oskari Laaksonen $80,000 (2)
Kody Clark $80,000 (3)
Conner Bleackley $75,000 (3)
Evan Polei $75,000 (1)
Timothy Gettinger $75,000 (3)
Logan Thompson $65,000 (1)
Zane McIntyre $65,000 (3)
Anthony Angello $65,000 (2)
Wyatte Wylie $65,000 (2)
Jake Kupsky $60,000 (3)
Brett McKenzie $55,000 (1)
Cole Moberg $47,500 (3)
Travis Barron $47,500 (2)
Tyler Angle $47,500 (2)
Total Farm Players26
Salary Commitment
Year 2022 : $2,410,000
Year 2023 : $1,395,000
Year 2024 : $992,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,396,000
Year 2023 : $1,395,000
Year 2024 : $992,500
Year 2025 : $0

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 6000 - $55 - 5,931 - 98.85%
Level 2: 5000 - $30 - 5,000 - 100.00%
Level 3: 2153 - $17 - 2,139 - 99.35%
Level 4: 5000 - $7 - 4,809 - 96.17%
Luxury : 1000 - $145 - 961 - 96.07%
Total Capacity :19153
Team Popularity : 112.00%

Income

Home Games Left31
Average Attendance - %18,839 - 98.36%
Average Income per Game$1,032,214
Year to Date Revenue$10,322,140

Expense

Pro Players Total Salaries$64,550,000
Farm Players Total Salaries$2,545,000
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,150,329
Farm Year To Date Expenses$907,981
Pro Salary Cap To Date$15,663,483
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,998,634
Pro Remaining Season Days115
Pro Expenses Per Days$437,829
Pro Estimated Expenses$50,350,335
Farm Remaining Season Days114
Farm Expenses Per Days$24,139
Farm Estimated Expenses$2,751,846
Estimated Season Expenses$53,102,181
Estimated Season Salary Cap$64,500,648
Estimate Under Maximum Salary Cap of $67,500,000$2,999,352
Estimate Over Minimum Salary Cap of $43,000,000 $21,500,648
Current Bank Account$20,097,550
Projected Bank Account($1,005,997)

Pro Players Salaries

Steven Stamkos $7,500,000 (3)
Logan Couture $6,000,000 (3)
Frederik Andersen $5,750,000 (3)
Phil Kessel $5,000,000 (3)
Shayne Gostisbehere $5,000,000 (5)
Jake Guentzel $5,000,000 (4)
Brayden Point $4,500,000 (5)
Adam Larsson $4,250,000 (2)
Connor Murphy $3,000,000 (1)
Craig Smith $2,000,000 (3)
Mark Pysyk $2,000,000 (1)
Chandler Stephenson $2,000,000 (1)
Mattias Janmark $1,900,000 (2)
Zach Whitecloud $1,800,000 (1)
Zachary Sawchenko $1,500,000 (3)
Jake Bean $1,500,000 (3)
Jesper Fast (1 Way Contract) $1,350,000 (1)
-1 Way Contract Salary Cap : $1,350,000
Trevor Lewis $1,300,000 (1)
Milan Lucic $1,250,000 (1)
Pierre-Edouard Bellemare $1,250,000 (2)
Connor Mackey (Out of Payroll) $1,200,000 (3)
Nicolas Roy $700,000 (1)
Total Pro Players22
Salary Commitment
Year 2022 : $65,750,000
Year 2023 : $53,550,000
Year 2024 : $46,450,000
Year 2025 : $16,600,000
Salary Average Commitment
Year 2022 : $65,251,190
Year 2023 : $53,208,333
Year 2024 : $45,858,333
Year 2025 : $14,912,500
Salary Cap with 1 Way Contract
Year 2022 : $65,750,000
Year 2023 : $52,350,000
Year 2024 : $44,950,000
Year 2025 : $14,500,000

Farm Players Salaries

Ryan MacInnis $120,000 (3)
Brandon Davidson $115,000 (1)
Tyler Bozak $110,000 (2)
Calle Rosen $110,000 (2)
Devante Smith-Pelly $110,000 (3)
Alexander True $110,000 (1)
Josh Archibald $100,000 (3)
Trevor Van Riemsdyk $100,000 (1)
Dustin Tokarski $100,000 (2)
Dmytro Timashov $100,000 (2)
Yannick Weber $100,000 (1)
Nathan Todd $95,000 (2)
Nicolas Deslauriers $90,000 (1)
Boris Katchouk $90,000 (1)
Troy Grosenick $90,000 (1)
Nick Lappin $85,000 (1)
Alex Limoges $85,000 (1)
Richard Clune $85,000 (1)
Jared McIsaac $85,000 (3)
Ethan Prow $85,000 (1)
Gabriel Dumont $80,000 (1)
Logan Hutsko $80,000 (3)
Reilly Walsh $75,000 (2)
Sean Day $75,000 (1)
Dominic Toninato $75,000 (1)
Martin Ouellette $75,000 (1)
Jesper Lindgren $70,000 (1)
Garrett Metcalf $50,000 (1)
Total Farm Players28
Salary Commitment
Year 2022 : $2,545,000
Year 2023 : $1,085,000
Year 2024 : $495,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,545,000
Year 2023 : $1,085,000
Year 2024 : $495,000
Year 2025 : $0

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 6000 - $64 - 5,619 - 93.64%
Level 2: 5000 - $32 - 4,912 - 98.25%
Level 3: 2319 - $17 - 2,229 - 96.10%
Level 4: 5200 - $7 - 4,865 - 93.56%
Luxury : 1000 - $167 - 892 - 89.16%
Total Capacity :19519
Team Popularity : 122.00%

Income

Home Games Left32
Average Attendance - %18,516 - 94.86%
Average Income per Game$1,126,626
Year to Date Revenue$10,139,632

Expense

Pro Players Total Salaries$66,275,000
Farm Players Total Salaries$1,681,900
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,457,066
Farm Year To Date Expenses$652,349
Pro Salary Cap To Date$16,091,948
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,052,025
Pro Remaining Season Days115
Pro Expenses Per Days$445,888
Pro Estimated Expenses$51,277,120
Farm Remaining Season Days114
Farm Expenses Per Days$17,761
Farm Estimated Expenses$2,024,754
Estimated Season Expenses$53,301,874
Estimated Season Salary Cap$66,234,248
Estimate Under Maximum Salary Cap of $67,500,000$1,265,752
Estimate Over Minimum Salary Cap of $43,000,000 $23,234,248
Current Bank Account$62,808,282
Projected Bank Account$45,558,433

Pro Players Salaries

Alexander Ovechkin $7,000,000 (3)
Ryan O'Reilly $6,000,000 (1)
Sean Monahan $5,500,000 (6)
Matt Duchene $5,500,000 (1)
James Reimer $5,000,000 (2)
Shea Weber $5,000,000 (2)
Ivan Provorov $4,750,000 (4)
Kyle Okposo $4,500,000 (2)
Cam Fowler $3,700,000 (2)
Cam Atkinson $3,250,000 (1)
Devan Dubnyk $3,000,000 (1)
Blake Coleman (1 Way Contract) $2,900,000 (3)
Justin Braun $2,250,000 (1)
Vince Dunn $2,100,000 (3)
Barclay Goodrow $1,675,000 (3)
John Quenneville $1,100,000 (1)
Eric Robinson $900,000 (1)
Pierre Engvall $850,000 (2)
Morgan Geekie $800,000 (1)
John Marino $500,000 (1)
Total Pro Players20
Salary Commitment
Year 2022 : $66,275,000
Year 2023 : $44,725,000
Year 2024 : $26,675,000
Year 2025 : $11,750,000
Salary Average Commitment
Year 2022 : $65,674,999
Year 2023 : $42,999,999
Year 2024 : $23,218,749
Year 2025 : $9,847,916
Salary Cap with 1 Way Contract
Year 2022 : $66,275,000
Year 2023 : $42,975,000
Year 2024 : $23,925,000
Year 2025 : $10,250,000

Farm Players Salaries

Austin Czarnik $135,000 (1)
Patrik Nemeth $110,000 (1)
Michael Chaput $99,900 (2)
Kieffer Bellows $95,000 (1)
Akil Thomas $90,000 (2)
Michael Mersch $90,000 (2)
Glenn Gawdin $85,000 (3)
Eamon McAdam $72,500 (1)
Jeremy Swayman $70,000 (2)
Marc Del Gaizo $70,000 (3)
Zayde Wisdom $70,000 (2)
Terrance Amorosa $68,000 (1)
Ivan Chukarov $60,000 (1)
Brett Gallant $60,000 (1)
Nolan Valleau $60,000 (1)
Hugh McGing $60,000 (2)
Vincent Desharnais $52,250 (1)
Otto Somppi $52,250 (1)
Cole Koepke $50,000 (2)
Mikhail Berdin $50,000 (1)
Jake Ryczek $49,500 (1)
Pavel Shen $47,500 (1)
Jacob McGrew $45,000 (2)
Cedric Pare $40,000 (2)
Total Farm Players24
Salary Commitment
Year 2022 : $1,681,900
Year 2023 : $769,900
Year 2024 : $155,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,681,900
Year 2023 : $769,900
Year 2024 : $155,000
Year 2025 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $55 - 6,000 - 100.00%
Level 2: 5000 - $30 - 5,000 - 100.00%
Level 3: 1600 - $20 - 1,600 - 100.00%
Level 4: 3732 - $8 - 3,732 - 100.00%
Luxury : 800 - $165 - 797 - 99.66%
Total Capacity :17132
Team Popularity : 108.00%

Income

Home Games Left33
Average Attendance - %17,129 - 99.98%
Average Income per Game$1,003,369
Year to Date Revenue$8,026,952

Expense

Pro Players Total Salaries$63,475,000
Farm Players Total Salaries$2,420,500
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$15,946,065
Farm Year To Date Expenses$860,486
Pro Salary Cap To Date$15,459,220
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,111,177
Pro Remaining Season Days115
Pro Expenses Per Days$430,757
Pro Estimated Expenses$49,537,055
Farm Remaining Season Days114
Farm Expenses Per Days$23,315
Farm Estimated Expenses$2,657,910
Estimated Season Expenses$52,194,965
Estimated Season Salary Cap$63,483,105
Estimate Under Maximum Salary Cap of $67,500,000$4,016,895
Estimate Over Minimum Salary Cap of $43,000,000 $20,483,105
Current Bank Account$22,262,017
Projected Bank Account$3,178,229

Pro Players Salaries

Evgeny Kuznetsov $6,500,000 (3)
John Carlson $6,350,000 (5)
Seth Jones $6,000,000 (6)
Jakub Voracek $5,500,000 (4)
Calle Jarnkrok $4,500,000 (4)
Dominik Kubalik $3,900,000 (1)
Tom Wilson $3,750,000 (4)
Anthony Cirelli $3,000,000 (2)
Victor Olofsson $3,000,000 (3)
Dmitry Orlov $2,750,000 (2)
Anton Forsberg $2,750,000 (4)
Ryan Graves $2,500,000 (5)
Frank Vatrano $2,500,000 (1)
MacKenzie Weegar $2,500,000 (1)
Vinnie Hinostroza $2,000,000 (1)
Robert Hagg $1,700,000 (2)
Sean Kuraly $1,500,000 (1)
Ryan Carpenter $1,050,000 (2)
Vasily Podkolzin $925,000 (3)
Elvis Merzlikins $800,000 (1)
Total Pro Players20
Salary Commitment
Year 2022 : $63,475,000
Year 2023 : $50,275,000
Year 2024 : $41,375,000
Year 2025 : $30,250,000
Salary Average Commitment
Year 2022 : $59,451,785
Year 2023 : $48,464,286
Year 2024 : $40,076,786
Year 2025 : $30,151,786
Salary Cap with 1 Way Contract
Year 2022 : $63,475,000
Year 2023 : $50,275,000
Year 2024 : $41,775,000
Year 2025 : $31,350,000

Farm Players Salaries

Justin Bailey $125,000 (3)
Zac Dalpe $125,000 (1)
Sheldon Dries $121,000 (1)
Juho Lammikko $110,000 (1)
Carl Dahlstrom $104,500 (2)
Colin Blackwell $100,000 (5)
Tyrell Goulbourne $100,000 (4)
Dylan DeMelo $100,000 (2)
Garrett Pilon $100,000 (4)
Jake Bischoff $97,500 (2)
Lassi Thomson $97,500 (2)
Sam Lafferty $97,500 (2)
Luke Johnson $95,000 (1)
Tyler Parsons $95,000 (2)
Anthony Bitetto $95,000 (1)
Andy Welinski $92,500 (2)
Dan Vladar $90,000 (3)
Connor Bunnaman $85,000 (4)
Adam Clendening $80,000 (2)
Ryan Jones $70,000 (2)
Adam Ruzicka $70,000 (1)
Mac Hollowell $67,500 (3)
Ivan Prosvetov $67,500 (1)
Mason Primeau $65,000 (2)
Dakota Joshua $60,000 (1)
Brett Murray $60,000 (1)
Dawson Barteaux $50,000 (2)
Total Farm Players27
Salary Commitment
Year 2022 : $2,420,500
Year 2023 : $1,624,500
Year 2024 : $667,500
Year 2025 : $385,000
Salary Average Commitment
Year 2022 : $2,323,208
Year 2023 : $1,616,375
Year 2024 : $667,500
Year 2025 : $385,000

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - $62 - 5,209 - 86.82%
Level 2: 5000 - $34 - 4,332 - 86.64%
Level 3: 2000 - $22 - 1,745 - 87.26%
Level 4: 3396 - $14 - 2,746 - 80.85%
Luxury : 1100 - $142 - 954 - 86.72%
Total Capacity :17496
Team Popularity : 108.00%

Income

Home Games Left33
Average Attendance - %14,986 - 85.65%
Average Income per Game$1,016,969
Year to Date Revenue$8,135,754

Expense

Pro Players Total Salaries$64,700,000
Farm Players Total Salaries$2,117,000
Coaches Total Salaries$2,350,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$15,971,706
Farm Year To Date Expenses$726,254
Pro Salary Cap To Date$15,606,578
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,559,985
Pro Remaining Season Days115
Pro Expenses Per Days$435,526
Pro Estimated Expenses$50,085,490
Farm Remaining Season Days114
Farm Expenses Per Days$19,649
Farm Estimated Expenses$2,239,986
Estimated Season Expenses$52,325,476
Estimated Season Salary Cap$64,557,248
Estimate Under Maximum Salary Cap of $67,500,000$2,942,752
Estimate Over Minimum Salary Cap of $43,000,000 $21,557,248
Current Bank Account$15,976,856
Projected Bank Account($2,788,635)

Pro Players Salaries

Alex Killorn $6,500,000 (3)
Brent Burns $6,150,000 (1)
Martin Jones $6,000,000 (4)
Aleksander Barkov $6,000,000 (3)
Darnell Nurse $5,500,000 (5)
Ryan Nugent-Hopkins $4,500,000 (1)
Marc-Edouard Vlasic $4,250,000 (2)
Alec Martinez $4,000,000 (3)
Martin Necas $3,500,000 (3)
Radko Gudas $3,250,000 (1)
Kevin Fiala $3,000,000 (3)
Andrew Copp $2,500,000 (1)
Johan Larsson $1,450,000 (3)
Alexander Nylander $1,300,000 (2)
Ethan Bear $1,150,000 (2)
Joel Farabee $1,000,000 (1)
Cole Caufield $1,000,000 (3)
Josh Norris $1,000,000 (2)
Patrick Maroon $1,000,000 (2)
Hunter Miska (1 Way Contract) $950,000 (1)
-1 Way Contract Salary Cap : $950,000
Igor Shesterkin $700,000 (1)
Total Pro Players21
Salary Commitment
Year 2022 : $64,700,000
Year 2023 : $45,900,000
Year 2024 : $36,700,000
Year 2025 : $11,500,000
Salary Average Commitment
Year 2022 : $63,192,064
Year 2023 : $44,783,731
Year 2024 : $36,208,731
Year 2025 : $11,127,778
Salary Cap with 1 Way Contract
Year 2022 : $64,700,000
Year 2023 : $45,650,000
Year 2024 : $36,950,000
Year 2025 : $11,500,000

Farm Players Salaries

Anton Khudobin $170,000 (2)
Jake McCabe $140,000 (3)
Michael Dal Colle $120,000 (3)
Michael Rasmussen $115,000 (2)
Nils Lundkvist $95,000 (3)
Mario Ferraro $95,000 (1)
Jordan Subban $91,000 (2)
Michael Hutchinson $90,000 (2)
Nico Daws $89,000 (3)
Dillon Hamaliuk $80,000 (3)
William Lagesson $80,000 (3)
Austin Poganski $80,000 (2)
Casey Fitzgerald $80,000 (3)
Graham Knott $78,000 (2)
Michael Eyssimont $74,000 (3)
Noah Gregor $70,000 (1)
Layton Ahac $70,000 (2)
Markus Niemelainen $70,000 (2)
Scott Reedy $70,000 (2)
Connor Dewar $70,000 (1)
Blake Speers $65,000 (1)
Riley Tufte $65,000 (1)
Anthony Louis $62,500 (2)
Matthew Phillips $50,000 (2)
Josiah Slavin $47,500 (2)
Total Farm Players25
Salary Commitment
Year 2022 : $2,117,000
Year 2023 : $1,732,000
Year 2024 : $758,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,105,000
Year 2023 : $1,740,000
Year 2024 : $758,000
Year 2025 : $0

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $55 - 5,355 - 89.25%
Level 2: 5000 - $30 - 4,627 - 92.54%
Level 3: 2000 - $21 - 1,595 - 79.76%
Level 4: 4000 - $10 - 3,169 - 79.22%
Luxury : 1000 - $150 - 767 - 76.72%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left32
Average Attendance - %15,513 - 86.18%
Average Income per Game$978,266
Year to Date Revenue$8,804,394

Expense

Pro Players Total Salaries$59,770,900
Farm Players Total Salaries$2,329,200
Coaches Total Salaries$2,350,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$14,980,755
Farm Year To Date Expenses$739,272
Pro Salary Cap To Date$14,579,105
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,304,512
Pro Remaining Season Days115
Pro Expenses Per Days$404,085
Pro Estimated Expenses$46,469,775
Farm Remaining Season Days114
Farm Expenses Per Days$20,061
Farm Estimated Expenses$2,286,954
Estimated Season Expenses$48,756,729
Estimated Season Salary Cap$59,800,555
Estimate Under Maximum Salary Cap of $67,500,000$7,699,445
Estimate Over Minimum Salary Cap of $43,000,000 $16,800,555
Current Bank Account$26,148,867
Projected Bank Account$8,696,650

Pro Players Salaries

Nicklas Backstrom $6,000,000 (1)
Colin Miller $5,000,000 (2)
Nazem Kadri $5,000,000 (3)
Gustav Nyquist $4,500,000 (2)
Nikita Zadorov $4,450,000 (2)
Marcus Foligno $4,250,000 (3)
Nikita Gusev $3,500,000 (1)
Erik Haula $3,000,000 (1)
Nick Jensen $3,000,000 (3)
Anthony Mantha $2,850,000 (2)
Jan Rutta $2,850,000 (2)
Kevin Lankinen $2,750,000 (4)
Denis Gurianov $2,250,000 (3)
Alexander Barabanov $2,000,000 (2)
Ryan Murray $2,000,000 (3)
Samuel Blais $1,500,000 (3)
Adin Hill $1,450,000 (2)
Ryan Donato $1,250,000 (2)
Roland McKeown $1,200,000 (3)
Logan O'Connor $970,900 (2)
Total Pro Players20
Salary Commitment
Year 2022 : $59,770,900
Year 2023 : $51,520,900
Year 2024 : $24,250,000
Year 2025 : $4,000,000
Salary Average Commitment
Year 2022 : $57,736,419
Year 2023 : $44,961,419
Year 2024 : $22,420,162
Year 2025 : $3,300,000
Salary Cap with 1 Way Contract
Year 2022 : $59,770,900
Year 2023 : $47,270,900
Year 2024 : $21,950,000
Year 2025 : $2,750,000

Farm Players Salaries

Alex Barre-Boulet $220,000 (2)
Kaapo Kahkonen $150,000 (3)
Brogan Rafferty $150,000 (2)
Jansen Harkins $120,000 (1)
Lucas Johansen $120,000 (2)
Brandon Biro $100,000 (3)
Arvid Soderblom $95,000 (2)
Egor Zamula $95,000 (3)
Rocco Grimaldi $90,000 (2)
Sebastian D. Aho $90,000 (1)
Daniil Miromanov $90,000 (2)
Anton Blidh $87,000 (2)
Robert Bortuzzo $85,000 (1)
Kyle Clifford $85,000 (1)
Felix Sandstrom $84,700 (1)
Nathan Gerbe $80,000 (2)
Marian Studenic $80,000 (3)
Brett Ritchie $80,000 (2)
Keegan Kolesar $72,500 (1)
Mikhail Maltsev $70,000 (2)
Matt Kiersted $65,000 (3)
Walker Duehr $60,000 (2)
Tyler Steenbergen $60,000 (1)
Aarne Talvitie $50,000 (3)
Peter Abbandonato $50,000 (1)
Total Farm Players25
Salary Commitment
Year 2022 : $2,329,200
Year 2023 : $1,602,000
Year 2024 : $550,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,291,700
Year 2023 : $1,644,500
Year 2024 : $545,000
Year 2025 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $54 - 6,000 - 100.00%
Level 2: 5000 - $29 - 4,999 - 99.98%
Level 3: 2100 - $15 - 2,100 - 100.00%
Level 4: 5000 - $6 - 4,685 - 93.69%
Luxury : 1150 - $119 - 1,141 - 99.18%
Total Capacity :19250
Team Popularity : 108.00%

Income

Home Games Left32
Average Attendance - %18,924 - 98.31%
Average Income per Game$989,818
Year to Date Revenue$8,908,366

Expense

Pro Players Total Salaries$59,351,000
Farm Players Total Salaries$2,712,000
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$14,913,531
Farm Year To Date Expenses$833,026
Pro Salary Cap To Date$14,487,546
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,674,190
Pro Remaining Season Days115
Pro Expenses Per Days$401,980
Pro Estimated Expenses$46,227,700
Farm Remaining Season Days114
Farm Expenses Per Days$22,927
Farm Estimated Expenses$2,613,678
Estimated Season Expenses$48,841,378
Estimated Season Salary Cap$59,391,251
Estimate Under Maximum Salary Cap of $67,500,000$8,108,749
Estimate Over Minimum Salary Cap of $43,000,000 $16,391,251
Current Bank Account$14,444,435
Projected Bank Account($2,722,753)

Pro Players Salaries

Tomas Hertl $6,100,000 (4)
J.T. Miller $5,500,000 (4)
Vincent Trocheck $5,500,000 (4)
Ondrej Palat $4,500,000 (2)
Brandon Saad $4,000,000 (3)
Esa Lindell $3,750,000 (4)
Chris Tanev $3,750,000 (3)
Juuse Saros $3,500,000 (2)
Artem Zub $3,250,000 (3)
Erik Gustafsson $3,000,000 (2)
Mike Matheson $2,750,000 (3)
Slater Koekkoek $1,870,000 (1)
Michael Houser $1,750,000 (3)
Radek Faksa $1,750,000 (3)
Gustav Forsling $1,500,000 (1)
Patric Hornqvist $1,500,000 (1)
Klim Kostin $1,331,000 (3)
Teddy Blueger (1 Way Contract) $1,200,000 (1)
Seth Jarvis $1,000,000 (3)
Kirby Dach $1,000,000 (1)
Tyler Motte $850,000 (1)
Total Pro Players21
Salary Commitment
Year 2022 : $59,351,000
Year 2023 : $51,431,000
Year 2024 : $41,181,000
Year 2025 : $21,350,000
Salary Average Commitment
Year 2022 : $58,127,190
Year 2023 : $50,207,190
Year 2024 : $39,507,190
Year 2025 : $19,842,857
Salary Cap with 1 Way Contract
Year 2022 : $59,351,000
Year 2023 : $51,431,000
Year 2024 : $40,431,000
Year 2025 : $20,850,000

Farm Players Salaries

Drew O'Connor $200,000 (1)
Cam Lee $150,000 (1)
Adam Scheel $150,000 (2)
Remi Elie $150,000 (1)
Matt Bartkowski $125,000 (1)
Taro Hirose $121,000 (1)
Jordy Bellerive $120,000 (2)
Zachary Senyshyn $120,000 (2)
Joshua Ho-Sang $120,000 (1)
Chad Ruhwedel $120,000 (2)
Casey DeSmith $115,000 (1)
German Rubtsov $110,000 (1)
Spencer Martin $99,000 (2)
Felix Robert $97,500 (2)
Keaton Thompson $97,000 (1)
Chad Krys $95,000 (1)
Dysin Mayo $92,500 (1)
Shane Gersich $75,000 (2)
Riley Barber $75,000 (2)
Denis Smirnov $70,000 (2)
Rhett Gardner $70,000 (1)
Mathias Emilio Pettersen $50,000 (3)
Benjamin Finklestein $50,000 (2)
Peter Quenneville $50,000 (1)
Collin Adams $47,500 (2)
Maxim Marushev $47,500 (2)
Nikita Pavlychev $47,500 (1)
Adam Smith $47,500 (1)
Total Farm Players28
Salary Commitment
Year 2022 : $2,712,000
Year 2023 : $1,121,500
Year 2024 : $50,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,712,000
Year 2023 : $1,121,500
Year 2024 : $50,000
Year 2025 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. PeteTimes Forum
Level 1: 6000 - $57 - 6,000 - 100.00%
Level 2: 5000 - $32 - 4,839 - 96.78%
Level 3: 2000 - $16 - 2,000 - 100.00%
Level 4: 5200 - $7 - 4,831 - 92.91%
Luxury : 1300 - $120 - 1,261 - 96.97%
Total Capacity :19500
Team Popularity : 112.00%

Income

Home Games Left32
Average Attendance - %18,931 - 97.08%
Average Income per Game$1,063,771
Year to Date Revenue$9,573,938

Expense

Pro Players Total Salaries$45,510,566
Farm Players Total Salaries$1,651,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$11,666,399
Farm Year To Date Expenses$642,426
Pro Salary Cap To Date$11,179,553
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,040,668
Pro Remaining Season Days115
Pro Expenses Per Days$312,570
Pro Estimated Expenses$35,945,550
Farm Remaining Season Days114
Farm Expenses Per Days$17,556
Farm Estimated Expenses$2,001,384
Estimated Season Expenses$37,946,934
Estimated Season Salary Cap$45,611,933
Estimate Under Maximum Salary Cap of $67,500,000$21,888,067
Estimate Over Minimum Salary Cap of $43,000,000 $2,611,933
Current Bank Account$49,893,183
Projected Bank Account$45,986,917

Pro Players Salaries

Nick Leddy $5,000,000 (1)
Rickard Rakell $5,000,000 (4)
Tanner Pearson $4,750,000 (2)
Andre Burakovsky $4,500,000 (3)
Josh Manson $4,500,000 (2)
Pavel Francouz $3,250,000 (2)
Ilya Lyubushkin $2,750,000 (1)
Valeri Nichushkin $2,375,000 (2)
J.T. Compher $1,800,000 (1)
Elias Pettersson $1,570,566 (1)
Joonas Korpisalo $1,500,000 (1)
Andrew Mangiapane $1,250,000 (1)
Oskar Sundqvist $1,250,000 (1)
Tobias Bjornfot $965,000 (1)
Jakub Zboril $950,000 (1)
William Carrier $950,000 (1)
Andrew Peeke $900,000 (1)
Dylan Gambrell $750,000 (3)
Trent Frederic $750,000 (3)
Martin Kaut $750,000 (3)
Total Pro Players20
Salary Commitment
Year 2022 : $45,510,566
Year 2023 : $27,000,000
Year 2024 : $12,000,000
Year 2025 : $5,000,000
Salary Average Commitment
Year 2022 : $42,381,401
Year 2023 : $25,095,834
Year 2024 : $11,416,667
Year 2025 : $5,000,000
Salary Cap with 1 Way Contract
Year 2022 : $45,510,566
Year 2023 : $26,625,000
Year 2024 : $11,750,000
Year 2025 : $5,000,000

Farm Players Salaries

Jack Dougherty $120,000 (1)
Ukko-Pekka Luukkonen $85,000 (1)
Ian Mitchell $84,500 (1)
Justus Annunen $82,500 (2)
Samuel Montembeault $80,000 (1)
Sampo Ranta $80,000 (1)
Joe Snively $75,000 (2)
Brandon Duhaime $70,000 (1)
Brett Sutter $65,000 (2)
Greg Pateryn $65,000 (1)
Jerad Rosburg $65,000 (2)
Shane Starrett $65,000 (2)
Andrew Agozzino $65,000 (2)
Scott Sabourin $60,000 (1)
Jon Lizotte $60,000 (3)
Rob Hamilton $60,000 (3)
Dalton Smith $60,000 (1)
Brandon Baddock $60,000 (2)
Olivier Archambault $60,000 (1)
Patrick Holway $60,000 (1)
Jamie Devane $60,000 (1)
Luke Martin $55,000 (2)
Luke Stevens $41,500 (1)
David Cotton $37,500 (1)
Hudson Elynuik $35,000 (1)
Total Farm Players25
Salary Commitment
Year 2022 : $1,651,000
Year 2023 : $652,500
Year 2024 : $120,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,641,000
Year 2023 : $652,500
Year 2024 : $120,000
Year 2025 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6000 - $60 - 5,888 - 98.14%
Level 2: 5000 - $32 - 4,527 - 90.55%
Level 3: 2000 - $20 - 1,876 - 93.78%
Level 4: 4400 - $8 - 3,983 - 90.53%
Luxury : 1419 - $110 - 1,328 - 93.58%
Total Capacity :18819
Team Popularity : 114.00%

Income

Home Games Left32
Average Attendance - %17,602 - 93.54%
Average Income per Game$1,095,734
Year to Date Revenue$9,861,604

Expense

Pro Players Total Salaries$59,075,000
Farm Players Total Salaries$2,655,900
Coaches Total Salaries$2,050,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$14,720,555
Farm Year To Date Expenses$861,035
Pro Salary Cap To Date$14,416,277
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,063,481
Pro Remaining Season Days115
Pro Expenses Per Days$396,875
Pro Estimated Expenses$45,640,625
Farm Remaining Season Days114
Farm Expenses Per Days$22,887
Farm Estimated Expenses$2,609,118
Estimated Season Expenses$48,249,743
Estimated Season Salary Cap$59,111,142
Estimate Under Maximum Salary Cap of $67,500,000$8,388,858
Estimate Over Minimum Salary Cap of $43,000,000 $16,111,142
Current Bank Account$34,303,936
Projected Bank Account$21,117,674

Pro Players Salaries

Brad Marchand $6,000,000 (3)
Auston Matthews $6,000,000 (4)
Patrice Bergeron $5,950,000 (2)
Mark Stone $5,500,000 (3)
Andrei Vasilevskiy $5,000,000 (3)
Tyler Toffoli $4,250,000 (3)
Zach Hyman (1 Way Contract) $4,000,000 (4)
Travis Sanheim $2,750,000 (5)
Scott Laughton $2,400,000 (3)
Troy Stecher $2,350,000 (4)
Justin Schultz $2,250,000 (3)
Ondrej Kase $1,950,000 (2)
Josh Anderson $1,950,000 (1)
Alexandar Georgiev $1,750,000 (4)
Jordan Greenway $1,500,000 (3)
Travis Dermott $1,250,000 (1)
Sami Niku $1,250,000 (1)
Ty Smith $1,000,000 (2)
Nick Suzuki $1,000,000 (1)
Mason Marchment $975,000 (1)
Total Pro Players20
Salary Commitment
Year 2022 : $59,075,000
Year 2023 : $54,740,000
Year 2024 : $47,075,000
Year 2025 : $20,890,000
Salary Average Commitment
Year 2022 : $57,107,331
Year 2023 : $51,040,664
Year 2024 : $42,140,664
Year 2025 : $17,226,339
Salary Cap with 1 Way Contract
Year 2022 : $59,075,000
Year 2023 : $52,650,000
Year 2024 : $43,750,000
Year 2025 : $16,850,000

Farm Players Salaries

Noel Acciari $250,000 (2)
Brett Howden $165,000 (4)
Chris Wagner $150,000 (1)
Matthew Highmore $135,000 (4)
Adam Erne $125,000 (4)
Miikka Salomaki $120,000 (1)
Julien Gauthier $120,000 (2)
Jimmy Schuldt $120,000 (1)
Valentin Zykov $98,000 (1)
Isac Lundestrom $95,000 (2)
Alex Formenton $95,000 (2)
Joseph Gambardella $95,000 (1)
Travis Boyd $92,500 (3)
Pyotr Kochetkov $92,500 (3)
Vladislav Kolyachonok $91,500 (3)
Nicolas Meloche $90,000 (2)
Gabriel Fortier $89,500 (3)
Kevin Gravel $87,500 (1)
Stuart Skinner $79,900 (3)
Chase Priskie $79,500 (2)
Peter Stoykewych $75,000 (2)
Reece Willcox (Out of Payroll) $75,000 (2)
Connor Clifton $75,000 (1)
Kaden Fulcher $75,000 (1)
Spencer Watson $62,500 (1)
Tanner Laczynski $50,000 (1)
Nick Swaney $47,500 (1)
Total Farm Players27
Salary Commitment
Year 2022 : $2,730,900
Year 2023 : $1,907,900
Year 2024 : $1,117,400
Year 2025 : $665,000
Salary Average Commitment
Year 2022 : $2,867,933
Year 2023 : $1,925,900
Year 2024 : $1,031,400
Year 2025 : $542,500

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGM Place
Level 1: 6000 - $59 - 6,000 - 100.00%
Level 2: 5000 - $34 - 4,653 - 93.07%
Level 3: 2000 - $22 - 1,832 - 91.62%
Level 4: 4600 - $9 - 4,431 - 96.32%
Luxury : 1030 - $130 - 1,030 - 100.00%
Total Capacity :18630
Team Popularity : 118.00%

Income

Home Games Left32
Average Attendance - %17,947 - 96.33%
Average Income per Game$1,086,713
Year to Date Revenue$9,780,417

Expense

Pro Players Total Salaries$67,000,000
Farm Players Total Salaries$2,997,500
Coaches Total Salaries$2,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,295,390
Farm Year To Date Expenses$890,384
Pro Salary Cap To Date$15,808,547
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,774,816
Pro Remaining Season Days115
Pro Expenses Per Days$453,947
Pro Estimated Expenses$52,203,905
Farm Remaining Season Days114
Farm Expenses Per Days$25,811
Farm Estimated Expenses$2,942,454
Estimated Season Expenses$55,146,359
Estimated Season Salary Cap$66,499,282
Estimate Under Maximum Salary Cap of $67,500,000$1,000,718
Estimate Over Minimum Salary Cap of $43,000,000 $23,499,282
Current Bank Account$41,907,752
Projected Bank Account$21,536,209

Pro Players Salaries

Erik Karlsson $7,000,000 (2)
Andrew Cogliano $6,000,000 (2)
Drew Doughty $6,000,000 (1)
Tomas Tatar $5,000,000 (1)
Marcus Johansson $5,000,000 (1)
Rasmus Ristolainen $4,650,000 (1)
Jason Zucker $4,500,000 (2)
Brock Nelson $4,500,000 (3)
Alex Iafallo $3,000,000 (2)
Adam Lowry $2,750,000 (3)
Alex Stalock $2,750,000 (1)
Ben Hutton $2,600,000 (3)
Kirill Kaprizov $2,500,000 (6)
Roope Hintz $2,250,000 (5)
Ivan Barbashev $2,000,000 (1)
Derek Grant $1,850,000 (1)
Jack Campbell $1,500,000 (2)
Alex Chiasson $1,250,000 (3)
Christian Jaros $1,100,000 (1)
Martin Fehervary $800,000 (1)
Total Pro Players20
Salary Commitment
Year 2022 : $67,000,000
Year 2023 : $41,050,000
Year 2024 : $20,250,000
Year 2025 : $10,500,000
Salary Average Commitment
Year 2022 : $70,114,643
Year 2023 : $42,307,143
Year 2024 : $20,057,143
Year 2025 : $8,900,000
Salary Cap with 1 Way Contract
Year 2022 : $67,000,000
Year 2023 : $37,850,000
Year 2024 : $15,850,000
Year 2025 : $4,750,000

Farm Players Salaries

Darren Helm $350,000 (1)
Tyler Ennis $245,000 (1)
Xavier Ouellet $200,000 (2)
Andreas Johnsson $150,000 (2)
Joel Kiviranta $140,000 (2)
Nick Seeler $125,000 (2)
Aaron Dell $110,000 (1)
Charlie Lindgren $110,000 (1)
Ben Harpur $100,000 (1)
Justin Auger $100,000 (1)
Dylan Labbe $100,000 (1)
Nick Moutrey $100,000 (1)
Simon Lundmark $95,000 (3)
Cal Foote $92,500 (1)
Kevin Lynch $85,000 (1)
Jonathan Gruden $80,000 (2)
Dmitry Semykin $80,000 (3)
Jonas Rondbjerg $80,000 (2)
Tyler Spezia $80,000 (2)
Bobby McMann $80,000 (2)
Brinson Pasichnuk $80,000 (1)
Jacob Ingham $70,000 (1)
Matt Lorito $70,000 (2)
Samuel Laberge $70,000 (2)
Luke Esposito $70,000 (2)
Angus Redmond $70,000 (1)
C.J. Suess $65,000 (1)
Total Farm Players27
Salary Commitment
Year 2022 : $2,997,500
Year 2023 : $1,320,000
Year 2024 : $175,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,997,500
Year 2023 : $1,320,000
Year 2024 : $175,000
Year 2025 : $0

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $58 - 6,000 - 100.00%
Level 2: 5000 - $30 - 5,000 - 100.00%
Level 3: 2000 - $20 - 1,959 - 97.93%
Level 4: 3500 - $10 - 3,500 - 100.00%
Luxury : 1000 - $130 - 1,000 - 100.00%
Total Capacity :17500
Team Popularity : 112.00%

Income

Home Games Left32
Average Attendance - %17,459 - 99.76%
Average Income per Game$1,046,235
Year to Date Revenue$9,416,115

Expense

Pro Players Total Salaries$61,900,000
Farm Players Total Salaries$2,677,000
Coaches Total Salaries$3,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$15,729,619
Farm Year To Date Expenses$911,647
Pro Salary Cap To Date$15,194,081
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,479,520
Pro Remaining Season Days115
Pro Expenses Per Days$421,711
Pro Estimated Expenses$48,496,765
Farm Remaining Season Days114
Farm Expenses Per Days$25,013
Farm Estimated Expenses$2,851,482
Estimated Season Expenses$51,348,247
Estimated Season Salary Cap$62,026,336
Estimate Under Maximum Salary Cap of $67,500,000$5,473,664
Estimate Over Minimum Salary Cap of $43,000,000 $19,026,336
Current Bank Account$35,401,038
Projected Bank Account$17,532,311

Pro Players Salaries

Corey Perry $5,750,000 (1)
Mats Zuccarello $5,750,000 (2)
Semyon Varlamov $5,000,000 (3)
Nino Niederreiter $5,000,000 (3)
Brenden Dillon $4,000,000 (2)
Neal Pionk $4,000,000 (3)
Conor Sheary (1 Way Contract) $3,900,000 (1)
Olli Maatta $3,750,000 (2)
Chris Tierney $3,000,000 (2)
Marco Scandella $3,000,000 (1)
Lars Eller $2,900,000 (2)
Luke Schenn $2,800,000 (2)
Alex Nedeljkovic $2,750,000 (4)
Joel Armia $2,500,000 (4)
Philippe Myers $1,800,000 (2)
Zach Aston-Reese $1,500,000 (2)
Filip Zadina $1,500,000 (3)
James Neal $1,300,000 (1)
Tomas Nosek $1,200,000 (1)
Brandon Hagel $500,000 (1)
Total Pro Players20
Salary Commitment
Year 2022 : $61,900,000
Year 2023 : $45,900,000
Year 2024 : $23,250,000
Year 2025 : $6,500,000
Salary Average Commitment
Year 2022 : $63,638,690
Year 2023 : $46,562,500
Year 2024 : $21,779,167
Year 2025 : $5,812,500
Salary Cap with 1 Way Contract
Year 2022 : $61,900,000
Year 2023 : $46,250,000
Year 2024 : $20,750,000
Year 2025 : $5,250,000

Farm Players Salaries

Brandon Sutter $170,000 (1)
Juuso Riikola $160,000 (2)
Anthony Stolarz $150,000 (1)
Joel L'Esperance $145,000 (1)
Gabriel Carlsson $140,000 (2)
Jordan Martinook $130,000 (2)
Austin Strand $125,000 (2)
Vinni Lettieri $120,000 (2)
Blake Lizotte $120,000 (2)
Tyson Foerster $100,000 (2)
Alex Turcotte $100,000 (3)
Dominik Bokk $100,000 (2)
C.J. Smith $100,000 (1)
Zack MacEwen $97,500 (2)
Calen Addison $95,000 (2)
Linus Sandin $82,500 (1)
Aliaksei Protas $80,000 (3)
Darren Raddysh $80,000 (1)
Jalen Chatfield $80,000 (1)
Matthew Strome $77,000 (1)
Josef Korenar $75,000 (2)
Alexander Green $70,000 (2)
Jordan Harris $70,000 (3)
Michael Sgarbossa $67,500 (2)
Alex Lyon $60,000 (1)
Wyatt Kalynuk $47,500 (2)
Jasper Weatherby $35,000 (1)
Total Farm Players27
Salary Commitment
Year 2022 : $2,677,000
Year 2023 : $1,697,500
Year 2024 : $250,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,703,667
Year 2023 : $1,697,500
Year 2024 : $250,000
Year 2025 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $65 - 5,395 - 89.92%
Level 2: 5000 - $35 - 4,349 - 86.98%
Level 3: 2000 - $20 - 1,856 - 92.80%
Level 4: 4000 - $9 - 3,757 - 93.93%
Luxury : 1277 - $130 - 1,195 - 93.61%
Total Capacity :18277
Team Popularity : 116.00%

Income

Home Games Left32
Average Attendance - %16,553 - 90.57%
Average Income per Game$1,123,342
Year to Date Revenue$10,110,082

Expense

Pro Players Total Salaries$66,933,000
Farm Players Total Salaries$2,615,800
Coaches Total Salaries$3,550,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,971,692
Farm Year To Date Expenses$821,025
Pro Salary Cap To Date$16,302,288
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,946,958
Pro Remaining Season Days115
Pro Expenses Per Days$458,441
Pro Estimated Expenses$52,720,715
Farm Remaining Season Days114
Farm Expenses Per Days$22,621
Farm Estimated Expenses$2,578,794
Estimated Season Expenses$55,299,509
Estimated Season Salary Cap$66,942,423
Estimate Under Maximum Salary Cap of $67,500,000$557,577
Estimate Over Minimum Salary Cap of $43,000,000 $23,942,423
Current Bank Account$33,694,137
Projected Bank Account$14,341,586

Pro Players Salaries

Jamie Benn $6,500,000 (1)
Alex Galchenyuk $5,650,000 (4)
Torey Krug $5,500,000 (4)
Mitch Marner $5,000,000 (4)
Jeff Skinner $5,000,000 (3)
Jeff Petry $4,400,000 (2)
Tyson Barrie $4,250,000 (3)
Darcy Kuemper $4,200,000 (4)
Brendan Gallagher $3,500,000 (4)
Jordan Eberle $3,500,000 (1)
Zach Bogosian $3,333,000 (1)
Nick Schmaltz $2,950,000 (2)
Brian Dumoulin $2,900,000 (1)
Ben Chiarot $2,350,000 (3)
Pierre-Luc Dubois $1,600,000 (1)
Lawson Crouse $1,500,000 (1)
Matt Martin $1,500,000 (1)
Nico Sturm $1,500,000 (3)
Carter Verhaeghe $1,000,000 (1)
Karel Vejmelka (1 Way Contract) $800,000 (2)
Total Pro Players20
Salary Commitment
Year 2022 : $66,933,000
Year 2023 : $45,150,000
Year 2024 : $36,800,000
Year 2025 : $22,250,000
Salary Average Commitment
Year 2022 : $65,221,043
Year 2023 : $43,401,667
Year 2024 : $35,741,667
Year 2025 : $22,991,667
Salary Cap with 1 Way Contract
Year 2022 : $66,933,000
Year 2023 : $45,100,000
Year 2024 : $36,950,000
Year 2025 : $23,850,000

Farm Players Salaries

Austin Watson $143,000 (1)
Scott Wilson $130,000 (3)
Jacob MacDonald $128,800 (2)
Austin Rueschhoff $100,000 (2)
Kevin Stenlund $100,000 (2)
Ken Appleby $100,000 (2)
Connor McMichael $100,000 (3)
Nelson Nogier $100,000 (2)
Connor Carrick $100,000 (2)
Pavel Gogolev $100,000 (2)
Brady Lyle $100,000 (1)
Evan Weinger $99,000 (1)
Alexander Romanov $95,000 (2)
Donald Busdeker $90,000 (3)
Jordan Gross $87,500 (3)
Grant Hutton $87,500 (3)
Bryce Kindopp $87,500 (1)
Dereck Baribeau $85,000 (2)
Joel Teasdale $82,500 (1)
Jordie Benn $80,000 (1)
MacKenzie Entwistle $80,000 (1)
Justin Richards $77,500 (1)
Isaac Ratcliffe $75,000 (2)
Nate Thompson $75,000 (1)
Bobo Carpenter $75,000 (1)
Ryan Shea $67,500 (2)
Sean Malone $67,500 (1)
Dylan Wells $55,000 (1)
Cayden Primeau $47,500 (1)
Total Farm Players29
Salary Commitment
Year 2022 : $2,615,800
Year 2023 : $1,526,300
Year 2024 : $455,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,623,467
Year 2023 : $1,553,967
Year 2024 : $503,000
Year 2025 : $0

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $58 - 5,991 - 99.84%
Level 2: 4000 - $36 - 3,906 - 97.65%
Level 3: 2915 - $14 - 2,552 - 87.54%
Level 4: 1000 - $13 - 1,000 - 100.00%
Luxury : 1100 - $121 - 1,100 - 100.00%
Total Capacity :15015
Team Popularity : 108.00%

Income

Home Games Left32
Average Attendance - %14,548 - 96.89%
Average Income per Game$998,150
Year to Date Revenue$8,983,353

Expense

Pro Players Total Salaries$48,500,000
Farm Players Total Salaries$2,158,500
Coaches Total Salaries$2,350,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$12,107,549
Farm Year To Date Expenses$778,435
Pro Salary Cap To Date$11,766,778
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,940,811
Pro Remaining Season Days115
Pro Expenses Per Days$328,289
Pro Estimated Expenses$37,753,235
Farm Remaining Season Days114
Farm Expenses Per Days$20,586
Farm Estimated Expenses$2,346,804
Estimated Season Expenses$40,100,039
Estimated Season Salary Cap$48,460,863
Estimate Under Maximum Salary Cap of $67,500,000$19,039,137
Estimate Over Minimum Salary Cap of $43,000,000 $5,460,863
Current Bank Account$33,435,798
Projected Bank Account$25,276,570

Pro Players Salaries

Anders Lee $6,000,000 (2)
Robin Lehner $5,000,000 (4)
Josh Bailey $4,500,000 (2)
Ryan Strome $3,500,000 (5)
Sam Reinhart $3,500,000 (4)
Ben Gleason $2,500,000 (5)
Rasmus Sandin $2,500,000 (4)
Cal Clutterbuck $2,500,000 (1)
Kerby Rychel $2,250,000 (2)
Malcolm Subban $2,000,000 (2)
Brandon Carlo $2,000,000 (1)
Adam Pelech $1,900,000 (5)
Alex Biega $1,750,000 (1)
Evan Rodrigues $1,750,000 (1)
Dominik Simon $1,500,000 (1)
Dylan Strome $1,400,000 (1)
Drake Caggiula $1,250,000 (1)
Mattias Samuelsson $950,000 (3)
Paul Thompson $900,000 (1)
Benoit-Olivier Groulx $850,000 (2)
Total Pro Players20
Salary Commitment
Year 2022 : $48,500,000
Year 2023 : $38,600,000
Year 2024 : $24,275,000
Year 2025 : $23,658,750
Salary Average Commitment
Year 2022 : $49,491,513
Year 2023 : $36,774,846
Year 2024 : $22,008,179
Year 2025 : $21,058,179
Salary Cap with 1 Way Contract
Year 2022 : $48,500,000
Year 2023 : $35,450,000
Year 2024 : $19,850,000
Year 2025 : $18,900,000

Farm Players Salaries

Justin Scott $150,000 (2)
Dryden Hunt $150,000 (2)
Nikolas Brouillard $95,000 (2)
Cole Bardreau $95,000 (1)
Turner Elson $95,000 (1)
Kyle Capobianco $92,500 (2)
Logan Day $90,000 (1)
Zack Hayes $90,000 (2)
Brian Lashoff $90,000 (1)
Filip Hallander $90,000 (3)
Mason Geertsen $90,000 (2)
Adam Helewka $90,000 (2)
Adam Wilcox $85,000 (1)
Dylan Sadowy $82,500 (3)
Corey Durocher $80,000 (1)
Paul Cotter $80,000 (1)
Jack Kopacka $75,000 (3)
Ty Emberson $72,500 (3)
Jeremy Helvig $70,000 (2)
Michael Carcone (Out of Payroll) $70,000 (2)
Jimmy Lodge $70,000 (1)
Parker Gahagen $70,000 (1)
Colton White $68,500 (1)
Riley Damiani $65,000 (2)
Ty Ronning $62,500 (3)
Nick Caamano $60,000 (3)
Total Farm Players26
Salary Commitment
Year 2022 : $2,228,500
Year 2023 : $1,405,000
Year 2024 : $442,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,228,500
Year 2023 : $1,405,000
Year 2024 : $442,500
Year 2025 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $67,500,000
Available Cap Space

Over Minimum of
$43,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $61,952,264 $62,581,335 $4,918,665 $19,581,335 202747
Arizona Coyotes $27,282,369 $48,133,408 $19,366,592 $5,133,408 202343
Boston Bruins $31,623,382 $63,460,077 $4,039,923 $20,460,077 202343
Buffalo Sabres $35,258,017 $63,225,008 $4,274,992 $20,225,008 202646
Calgary Flames $43,716,603 $53,424,960 $14,075,040 $10,424,960 202747
Carolina Hurricanes $66,376,923 $62,102,970 $5,397,030 $19,102,970 202545
Chicago Blackhawks $53,285,468 $66,800,048 $699,952 $23,800,048 202545
Colorado Avalanche $50,527,289 $64,110,166 $3,389,834 $21,110,166 202545
Columbus Blue Jackets $26,977,821 $59,728,596 $7,771,404 $16,728,596 202545
Dallas Stars $20,230,116 $67,085,048 $414,952 $24,085,048 203050
Detroit Red Wings $31,752,165 $57,224,960 $10,275,040 $14,224,960 222143
Edmonton Oilers $58,974,150 $60,549,960 $6,950,040 $17,549,960 202545
Florida Panthers $39,025,270 $65,499,992 $2,000,008 $22,499,992 212546
Los Angeles Kings $41,077,389 $65,793,812 $1,706,188 $22,793,812 202848
Minnesota Wild $24,077,458 $65,044,024 $2,455,976 $22,044,024 212546
Montreal Canadiens $34,032,888 $62,084,830 $5,415,170 $19,084,830 212344
Nashville Predators $32,248,508 $61,913,308 $5,586,692 $18,913,308 202949
New Jersey Devils $46,583,654 $59,890,726 $7,609,274 $16,890,726 202646
New York Islanders $24,281,858 $59,809,241 $7,690,759 $16,809,241 202545
New York Rangers $29,113,598 $51,652,295 $15,847,705 $8,652,295 232649
Ottawa Senators $20,097,550 $64,500,648 $2,999,352 $21,500,648 222850
Philadelphia Flyers $62,808,282 $66,234,248 $1,265,752 $23,234,248 202444
Pittsburgh Penguins $22,262,017 $63,483,105 $4,016,895 $20,483,105 202747
San Jose Sharks $15,976,856 $64,557,248 $2,942,752 $21,557,248 212546
Seattle Kraken $26,148,867 $59,800,555 $7,699,445 $16,800,555 202545
St. Louis Blues $14,444,435 $59,391,251 $8,108,749 $16,391,251 212849
Tampa Bay Lightning $49,893,183 $45,611,933 $21,888,067 $2,611,933 202545
Toronto Maple Leafs $34,303,936 $59,111,142 $8,388,858 $16,111,142 202747
Vancouver Canucks $41,907,752 $66,499,282 $1,000,718 $23,499,282 202747
Vegas Golden Knights $35,401,038 $62,026,336 $5,473,664 $19,026,336 202747
Washington Capitals $33,694,137 $66,942,423 $557,577 $23,942,423 202949
Winnipeg Jets $33,435,798 $48,460,863 $19,039,137 $5,460,863 202646