Team Finance for NHL SIMULATED

Update - 16 avril 2023 at 21:47

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 5750 - 125 $ - 5,750 - 100,00%
Level 2: 4750 - 75 $ - 4,750 - 100,00%
Level 3: 3750 - 50 $ - 3,750 - 100,00%
Level 4: 2750 - 45 $ - 2,750 - 100,00%
Luxury : 1000 - 250 $ - 1,000 - 100,00%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %18,000 - 100,00%
Average Income per Game2,045,312 $
Year to Date Revenue83,857,792 $

Expense

Pro Players Total Salaries85,517,999 $
Farm Players Total Salaries2,216,250 $
Coaches Total Salaries1,400,000 $
Luxury Taxe Total0 $
Special Salary Cap Value(3,371,000 $)
Pro Year To Date Expenses86,166,873 $
Farm Year To Date Expenses2,764,341 $
Pro Salary Cap To Date85,092,536 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days457,767 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days13,843 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap82,146,999 $
Estimate Under Maximum Salary Cap of 82,500,000 $353,001 $
Estimate Over Minimum Salary Cap of 0 $ 82,146,999 $
Current Bank Account42,273,823 $
Projected Bank Account42,273,823 $

Pro Players Salaries

Mikko Rantanen (1 Way Contract) 9,250,000 $ (3)
-Salary Average : 9,250,000 $
Cale Makar (1 Way Contract) 8,423,000 $ (3)
-Salary Average : 8,423,000 $
John Carlson (1 Way Contract) 8,000,000 $ (4)
-Salary Average : 8,000,000 $
Philipp Grubauer (1 Way Contract) 7,002,000 $ (2)
-Salary Average : 7,002,000 $
Claude Giroux (1 Way Contract) 6,742,000 $ (4)
-Salary Average : 8,275,000 $
Nathan MacKinnon (1 Way Contract) 6,300,000 $ (6)
-Salary Average : 6,300,000 $
T.J. Oshie (1 Way Contract) 5,750,000 $ (3)
-Salary Average : 5,750,000 $
Alec Martinez (1 Way Contract) 5,498,000 $ (2)
-Salary Average : 5,498,000 $
Tomas Hertl (1 Way Contract) 5,199,000 $ (2)
-Salary Average : 5,625,000 $
Alex Tuch (1 Way Contract) 4,750,000 $ (4)
-Salary Average : 4,750,000 $
David Perron (1 Way Contract) 4,179,000 $ (2)
-Salary Average : 4,000,000 $
Dmitry Kulikov (1 Way Contract) 2,500,000 $ (2)
-Salary Average : 2,500,000 $
Nick Jensen (1 Way Contract) 2,500,000 $ (1)
-Salary Average : 2,500,000 $
Justin Schultz (1 Way Contract) 2,000,000 $ (1)
-Salary Average : 2,000,000 $
Luke Glendening (1 Way Contract) 1,500,000 $ (1)
-Salary Average : 1,500,000 $
Derek Grant (1 Way Contract) 1,500,000 $ (1)
-Salary Average : 1,500,000 $
Colton Sceviour 999,999 $ (3)
-Salary Average : 999,999 $
Logan Thompson 925,000 $ (2)
-Salary Average : 0 $
Mark Jankowski 850,000 $ (2)
-Salary Average : 850,000 $
Andrej Sekera 850,000 $ (3)
-Salary Average : 850,000 $
Alexander Radulov 800,000 $ (1)
-Salary Average : 800,000 $
Total Pro Players21
Salary Commitment
Year 2022 : 85,517,999 $
Year 2023 : 82,607,999 $
Year 2024 : 56,454,999 $
Year 2025 : 31,182,000 $
Salary Average Commitment
Year 2022 : 86,372,999 $
Year 2023 : 78,072,999 $
Year 2024 : 52,597,999 $
Year 2025 : 27,325,000 $
Salary Cap with 1 Way Contract
Year 2022 : 85,517,999 $
Year 2023 : 77,217,999 $
Year 2024 : 51,064,999 $
Year 2025 : 25,792,000 $

Farm Players Salaries

Karson Kuhlman 100,000 $ (3)
Salary Average : 100,000 $
Kiefer Sherwood 98,480 $ (2)
Salary Average : 98,480 $
Adam Werner 95,000 $ (2)
Salary Average : 95,000 $
Sampo Ranta 92,500 $ (2)
Salary Average : 0 $
Justus Annunen 92,500 $ (2)
Salary Average : 0 $
Arttu Ruotsalainen 92,500 $ (2)
Salary Average : 0 $
Luka Burzan 92,500 $ (2)
Salary Average : 0 $
Trent Miner 92,500 $ (2)
Salary Average : 0 $
Nathan Legare 92,500 $ (3)
Salary Average : 0 $
Travis Barron 92,500 $ (3)
Salary Average : 0 $
Kyle Burroughs 75,270 $ (1)
Salary Average : 75,270 $
Gabriel Bourque 75,000 $ (3)
Salary Average : 75,000 $
Brett Connolly 75,000 $ (2)
Salary Average : 75,000 $
Brendan Smith 75,000 $ (1)
Salary Average : 75,000 $
Brandon Baddock 75,000 $ (2)
Salary Average : 75,000 $
Josh Dickinson 75,000 $ (2)
Salary Average : 75,000 $
Adam Brubacher 75,000 $ (2)
Salary Average : 75,000 $
Alex Kannok-Leipert 75,000 $ (2)
Salary Average : 75,000 $
Matt Irwin 75,000 $ (1)
Salary Average : 75,000 $
Richard Panik 75,000 $ (3)
Salary Average : 75,000 $
Sheldon Dries 75,000 $ (1)
Salary Average : 75,000 $
Blake Siebenaler 75,000 $ (2)
Salary Average : 75,000 $
Bobby Russell 75,000 $ (2)
Salary Average : 75,000 $
Brandon Estes 75,000 $ (2)
Salary Average : 75,000 $
Brenden Miller 75,000 $ (2)
Salary Average : 75,000 $
Pierre-Cedric Labrie 75,000 $ (2)
Salary Average : 75,000 $
Brad Hunt 75,000 $ (2)
Salary Average : 75,000 $
Total Farm Players27
Salary Commitment
Year 2022 : 2,216,250 $
Year 2023 : 1,915,980 $
Year 2024 : 435,000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1,568,750 $
Year 2023 : 1,268,480 $
Year 2024 : 250,000 $
Year 2025 : 0 $

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6750 - 125 $ - 6,384 - 94,57%
Level 2: 5750 - 100 $ - 5,102 - 88,73%
Level 3: 4750 - 75 $ - 4,017 - 84,57%
Level 4: 3750 - 50 $ - 3,082 - 82,18%
Luxury : 1000 - 250 $ - 1,000 - 100,00%
Total Capacity :22000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %19,584 - 89,02%
Average Income per Game2,516,870 $
Year to Date Revenue103,191,659 $

Expense

Pro Players Total Salaries83,923,999 $
Farm Players Total Salaries2,611,780 $
Coaches Total Salaries1,750,000 $
Luxury Taxe Total0 $
Special Salary Cap Value(2,937,500 $)
Pro Year To Date Expenses85,100,788 $
Farm Year To Date Expenses3,391,647 $
Pro Salary Cap To Date83,558,991 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days449,333 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days17,787 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap80,986,499 $
Estimate Under Maximum Salary Cap of 82,500,000 $1,513,501 $
Estimate Over Minimum Salary Cap of 0 $ 80,986,499 $
Current Bank Account13,486,426 $
Projected Bank Account13,486,426 $

Pro Players Salaries

Patrick Kane (1 Way Contract) 10,500,000 $ (1)
-Salary Average : 10,500,000 $
Jeff Skinner (1 Way Contract) 9,000,000 $ (5)
-Salary Average : 9,000,000 $
Ivan Provorov (1 Way Contract) 6,750,000 $ (3)
-Salary Average : 6,750,000 $
Seth Jones (1 Way Contract) 6,413,000 $ (4)
-Salary Average : 5,400,000 $
Cam Atkinson (1 Way Contract) 5,875,000 $ (3)
-Salary Average : 5,875,000 $
Jonathan Marchessault (1 Way Contract) 5,000,000 $ (2)
-Salary Average : 5,000,000 $
Marcus Foligno (1 Way Contract) 4,500,000 $ (2)
-Salary Average : 4,500,000 $
Sean Durzi (1 Way Contract) 3,868,000 $ (3)
-Salary Average : 3,868,000 $
Brandon Tanev (1 Way Contract) 3,500,000 $ (3)
-Salary Average : 3,500,000 $
Nino Niederreiter (1 Way Contract) 3,250,000 $ (5)
-Salary Average : 3,250,000 $
Roope Hintz (1 Way Contract) 3,150,000 $ (1)
-Salary Average : 3,150,000 $
Ilya Samsonov (1 Way Contract) 3,099,000 $ (1)
-Salary Average : 3,099,000 $
Anton Stralman (1 Way Contract) 2,996,000 $ (2)
-Salary Average : 2,996,000 $
Paul Stastny (1 Way Contract) 2,875,000 $ (3)
-Salary Average : 2,875,000 $
Zach Whitecloud (1 Way Contract) 2,661,000 $ (3)
-Salary Average : 750,000 $
Adam Larsson (1 Way Contract) 2,500,000 $ (3)
-Salary Average : 2,500,000 $
Alex Nedeljkovic (1 Way Contract) 2,366,000 $ (3)
-Salary Average : 2,366,000 $
Michael McLeod (1 Way Contract) 1,872,000 $ (3)
-Salary Average : 1,872,000 $
Kirby Dach (1 Way Contract) 1,708,000 $ (1)
-Salary Average : 1,708,000 $
Logan O'Connor (1 Way Contract) 1,041,000 $ (1)
-Salary Average : 1,041,000 $
Travis Boyd 999,999 $ (2)
-Salary Average : 999,999 $
Total Pro Players21
Salary Commitment
Year 2022 : 83,923,999 $
Year 2023 : 64,425,999 $
Year 2024 : 50,930,000 $
Year 2025 : 18,663,000 $
Salary Average Commitment
Year 2022 : 80,999,999 $
Year 2023 : 61,501,999 $
Year 2024 : 48,006,000 $
Year 2025 : 17,650,000 $
Salary Cap with 1 Way Contract
Year 2022 : 83,923,999 $
Year 2023 : 64,425,999 $
Year 2024 : 50,930,000 $
Year 2025 : 18,663,000 $

Farm Players Salaries

Rasmus Korhonen 92,500 $ (3)
Salary Average : 92,500 $
Wyatt Newpower 92,500 $ (2)
Salary Average : 92,500 $
Alec Regula 92,500 $ (2)
Salary Average : 0 $
Andrei Altybarmakian 92,500 $ (2)
Salary Average : 75,000 $
Chad Yetman 92,500 $ (2)
Salary Average : 0 $
Evan Barratt 92,500 $ (2)
Salary Average : 0 $
Ian Mitchell 92,500 $ (2)
Salary Average : 0 $
Isaak Phillips 92,500 $ (2)
Salary Average : 0 $
Josiah Slavin 92,500 $ (2)
Salary Average : 0 $
Magnus Hellberg 92,500 $ (3)
Salary Average : 92,500 $
Wyatt Kalynuk 92,500 $ (2)
Salary Average : 0 $
Liam Foudy 92,500 $ (2)
Salary Average : 0 $
Alex Vlasic 92,500 $ (3)
Salary Average : 0 $
Kirill Semyonov 92,500 $ (3)
Salary Average : 0 $
Adam Scheel 92,500 $ (2)
Salary Average : 92,500 $
Andreas Wingerli 92,500 $ (3)
Salary Average : 0 $
Mike Hardman 92,500 $ (3)
Salary Average : 0 $
Simon Ryfors 92,500 $ (3)
Salary Average : 0 $
Jesper Froden 92,500 $ (3)
Salary Average : 0 $
Jakub Pour 92,500 $ (3)
Salary Average : 0 $
Jakub Galvas 92,500 $ (3)
Salary Average : 0 $
Jackson Cates 92,500 $ (3)
Salary Average : 0 $
Philipp Kurashev 90,720 $ (1)
Salary Average : 90,720 $
Reese Johnson 89,100 $ (3)
Salary Average : 89,100 $
Joseph Cecconi 85,000 $ (2)
Salary Average : 85,000 $
MacKenzie Entwistle 82,460 $ (1)
Salary Average : 82,460 $
Greg McKegg 79,500 $ (1)
Salary Average : 79,500 $
Tanner Kero 75,000 $ (1)
Salary Average : 75,000 $
Chad Krys 75,000 $ (3)
Salary Average : 75,000 $
Total Farm Players29
Salary Commitment
Year 2022 : 2,611,780 $
Year 2023 : 2,284,100 $
Year 2024 : 1,181,600 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1,021,780 $
Year 2023 : 694,100 $
Year 2024 : 349,100 $
Year 2025 : 0 $

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 5750 - 250 $ - 3,808 - 66,23%
Level 2: 4750 - 150 $ - 3,216 - 67,71%
Level 3: 3750 - 100 $ - 2,667 - 71,11%
Level 4: 2750 - 90 $ - 1,929 - 70,15%
Luxury : 1000 - 350 $ - 848 - 84,78%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %12,468 - 69,27%
Average Income per Game2,714,489 $
Year to Date Revenue111,294,039 $

Expense

Pro Players Total Salaries78,925,333 $
Farm Players Total Salaries2,385,560 $
Coaches Total Salaries2,900,000 $
Luxury Taxe Total0 $
Special Salary Cap Value2,941,667 $
Pro Year To Date Expenses80,230,965 $
Farm Year To Date Expenses3,660,542 $
Pro Salary Cap To Date78,410,057 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days425,531 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days20,029 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap81,867,000 $
Estimate Under Maximum Salary Cap of 82,500,000 $633,000 $
Estimate Over Minimum Salary Cap of 0 $ 81,867,000 $
Current Bank Account54,392,993 $
Projected Bank Account54,392,993 $

Pro Players Salaries

Nikita Kucherov (1 Way Contract) 9,500,000 $ (5)
-Salary Average : 9,500,000 $
Victor Hedman (1 Way Contract) 7,875,000 $ (3)
-Salary Average : 7,875,000 $
Brayden Schenn (1 Way Contract) 6,500,000 $ (6)
-Salary Average : 6,500,000 $
Timo Meier (1 Way Contract) 6,000,000 $ (6)
-Salary Average : 6,000,000 $
Adam Henrique (1 Way Contract) 5,825,000 $ (2)
-Salary Average : 5,825,000 $
Andrew Copp (1 Way Contract) 5,171,000 $ (4)
-Salary Average : 3,777,000 $
Mikhail Sergachev (1 Way Contract) 4,800,000 $ (5)
-Salary Average : 4,800,000 $
Damon Severson (1 Way Contract) 4,166,666 $ (1)
-Salary Average : 4,166,666 $
Carter Hart (1 Way Contract) 3,944,000 $ (2)
-Salary Average : 3,944,000 $
Connor Murphy (1 Way Contract) 3,872,000 $ (3)
-Salary Average : 3,872,000 $
Cam Talbot (1 Way Contract) 3,666,667 $ (3)
-Salary Average : 3,666,667 $
Barclay Goodrow (1 Way Contract) 3,000,000 $ (3)
-Salary Average : 3,000,000 $
P.K. Subban (1 Way Contract) 2,500,001 $ (4)
-Salary Average : 2,500,001 $
Sam Bennett (1 Way Contract) 2,374,000 $ (2)
-Salary Average : 2,374,000 $
Frank Vatrano (1 Way Contract) 2,262,000 $ (1)
-Salary Average : 2,262,000 $
Alexandre Texier (1 Way Contract) 1,392,000 $ (1)
-Salary Average : 1,392,000 $
Chris Wagner (1 Way Contract) 1,350,000 $ (1)
-Salary Average : 1,350,000 $
Ross Colton (1 Way Contract) 1,254,000 $ (1)
-Salary Average : 1,254,000 $
Gabriel Carlsson 999,999 $ (3)
-Salary Average : 999,999 $
Rudolfs Balcers 900,000 $ (1)
-Salary Average : 900,000 $
Andrew Peeke 823,000 $ (5)
-Salary Average : 823,000 $
Brandon Cutler 750,000 $ (2)
-Salary Average : 750,000 $
Total Pro Players22
Salary Commitment
Year 2022 : 78,925,333 $
Year 2023 : 70,606,000 $
Year 2024 : 57,713,000 $
Year 2025 : 38,351,001 $
Salary Average Commitment
Year 2022 : 77,531,333 $
Year 2023 : 66,206,667 $
Year 2024 : 53,313,667 $
Year 2025 : 33,900,001 $
Salary Cap with 1 Way Contract
Year 2022 : 78,925,333 $
Year 2023 : 67,600,667 $
Year 2024 : 54,707,667 $
Year 2025 : 35,294,001 $

Farm Players Salaries

Kale Kessy 100,000 $ (1)
Salary Average : 100,000 $
Ian McCoshen 100,000 $ (2)
Salary Average : 100,000 $
Andrew Shortridge 100,000 $ (1)
Salary Average : 100,000 $
Mason Geertsen 100,000 $ (1)
Salary Average : 100,000 $
Zane McIntyre 100,000 $ (1)
Salary Average : 100,000 $
Brendan Gaunce 100,000 $ (1)
Salary Average : 100,000 $
Gavin Bayreuther 100,000 $ (2)
Salary Average : 100,000 $
Chaz Reddekopp 100,000 $ (1)
Salary Average : 100,000 $
Aliaksei Protas 92,500 $ (2)
Salary Average : 0 $
Daniil Tarasov 92,500 $ (2)
Salary Average : 0 $
Brandon Biro 92,500 $ (2)
Salary Average : 0 $
Tyler Angle 92,500 $ (2)
Salary Average : 0 $
Kale Howarth 92,500 $ (3)
Salary Average : 0 $
Tim Berni 92,500 $ (3)
Salary Average : 0 $
Kole Sherwood 90,000 $ (2)
Salary Average : 90,000 $
Kevin Stenlund 90,000 $ (1)
Salary Average : 90,000 $
Trey Fix-Wolansky 89,220 $ (3)
Salary Average : 89,220 $
Emil Bemstrom 81,340 $ (1)
Salary Average : 81,340 $
Ryan MacInnis 80,000 $ (1)
Salary Average : 80,000 $
Stefan Matteau 75,000 $ (2)
Salary Average : 75,000 $
Billy Sweezey 75,000 $ (2)
Salary Average : 75,000 $
Callahan Burke 75,000 $ (3)
Salary Average : 75,000 $
Brett Sutter 75,000 $ (2)
Salary Average : 75,000 $
Brett Gallant 75,000 $ (2)
Salary Average : 75,000 $
Clifford Watson 75,000 $ (1)
Salary Average : 75,000 $
Blake Hillman 75,000 $ (2)
Salary Average : 75,000 $
Alan Quine 75,000 $ (1)
Salary Average : 75,000 $
Total Farm Players27
Salary Commitment
Year 2022 : 2,385,560 $
Year 2023 : 1,384,220 $
Year 2024 : 349,220 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1,830,560 $
Year 2023 : 829,220 $
Year 2024 : 164,220 $
Year 2025 : 0 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 6250 - 205 $ - 4,517 - 72,27%
Level 2: 5250 - 115 $ - 4,257 - 81,08%
Level 3: 4250 - 85 $ - 3,096 - 72,86%
Level 4: 3250 - 70 $ - 2,572 - 79,14%
Luxury : 1500 - 330 $ - 1,020 - 67,99%
Total Capacity :20500
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %15,462 - 75,42%
Average Income per Game2,707,691 $
Year to Date Revenue111,015,340 $

Expense

Pro Players Total Salaries84,841,000 $
Farm Players Total Salaries2,571,410 $
Coaches Total Salaries2,500,000 $
Luxury Taxe Total0 $
Special Salary Cap Value(2,379,500 $)
Pro Year To Date Expenses84,171,363 $
Farm Year To Date Expenses3,069,336 $
Pro Salary Cap To Date81,725,779 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days459,476 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days16,251 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap82,461,500 $
Estimate Under Maximum Salary Cap of 82,500,000 $38,500 $
Estimate Over Minimum Salary Cap of 0 $ 82,461,500 $
Current Bank Account53,320,093 $
Projected Bank Account53,320,093 $

Pro Players Salaries

Drew Doughty (1 Way Contract) 11,000,000 $ (5)
-Salary Average : 11,000,000 $
Jared Spurgeon (1 Way Contract) 7,575,000 $ (5)
-Salary Average : 7,575,000 $
Tuukka Rask (1 Way Contract) 6,458,000 $ (1)
-Salary Average : 6,458,000 $
Evgeni Malkin (1 Way Contract) 6,351,000 $ (3)
-Salary Average : 9,500,000 $
William Karlsson (1 Way Contract) 5,900,000 $ (5)
-Salary Average : 5,900,000 $
Tyler Bertuzzi (1 Way Contract) 5,800,000 $ (3)
-Salary Average : 5,800,000 $
Jakob Silfverberg (1 Way Contract) 5,250,000 $ (2)
-Salary Average : 5,250,000 $
Blake Coleman (1 Way Contract) 4,759,000 $ (3)
-Salary Average : 4,759,000 $
Adrian Kempe (1 Way Contract) 4,554,000 $ (4)
-Salary Average : 4,554,000 $
Joe Pavelski (1 Way Contract) 4,400,000 $ (1)
-Salary Average : 4,400,000 $
Joel Eriksson Ek (1 Way Contract) 4,100,000 $ (2)
-Salary Average : 4,100,000 $
Brian Dumoulin (1 Way Contract) 4,100,000 $ (1)
-Salary Average : 4,100,000 $
Mattias Ekholm (1 Way Contract) 4,009,000 $ (2)
-Salary Average : 4,009,000 $
Ivan Barbashev (1 Way Contract) 2,915,000 $ (4)
-Salary Average : 1,193,000 $
Nicolas Hague (1 Way Contract) 2,095,000 $ (2)
-Salary Average : 2,095,000 $
Cal Clutterbuck (1 Way Contract) 1,600,000 $ (3)
-Salary Average : 1,600,000 $
Justin Braun (1 Way Contract) 1,350,000 $ (2)
-Salary Average : 1,350,000 $
Ville Husso 950,000 $ (3)
-Salary Average : 950,000 $
Pius Suter 925,000 $ (2)
-Salary Average : 0 $
Trevor Lewis 750,000 $ (1)
-Salary Average : 750,000 $
Total Pro Players20
Salary Commitment
Year 2022 : 84,841,000 $
Year 2023 : 69,133,000 $
Year 2024 : 51,404,000 $
Year 2025 : 31,944,000 $
Salary Average Commitment
Year 2022 : 85,343,000 $
Year 2023 : 69,635,000 $
Year 2024 : 52,831,000 $
Year 2025 : 30,222,000 $
Salary Cap with 1 Way Contract
Year 2022 : 84,841,000 $
Year 2023 : 69,133,000 $
Year 2024 : 51,404,000 $
Year 2025 : 31,944,000 $

Farm Players Salaries

Zack Kassian 100,000 $ (2)
Salary Average : 100,000 $
Jon Gillies 100,000 $ (3)
Salary Average : 100,000 $
Andy Andreoff 100,000 $ (3)
Salary Average : 100,000 $
Fredrik Claesson 100,000 $ (1)
Salary Average : 100,000 $
Joel Kellman 100,000 $ (2)
Salary Average : 100,000 $
Kyle Clifford 100,000 $ (3)
Salary Average : 100,000 $
Jeffrey Viel 100,000 $ (3)
Salary Average : 100,000 $
Jake Walman 95,000 $ (1)
Salary Average : 95,000 $
Tyler Tucker 92,500 $ (2)
Salary Average : 0 $
Joel Hofer 92,500 $ (2)
Salary Average : 0 $
Hugh McGing 92,500 $ (2)
Salary Average : 0 $
Colten Ellis 92,500 $ (3)
Salary Average : 0 $
Jacob Peterson 92,500 $ (3)
Salary Average : 0 $
Helge Grans 92,500 $ (3)
Salary Average : 0 $
Ilya Solovyov 92,500 $ (3)
Salary Average : 0 $
Nikita Alexandrov 92,500 $ (3)
Salary Average : 0 $
Mikhail Abramov 92,500 $ (3)
Salary Average : 0 $
Matthew Kessel 92,500 $ (3)
Salary Average : 0 $
Alex Biega 85,000 $ (2)
Salary Average : 85,000 $
Michael Amadio 82,180 $ (1)
Salary Average : 82,180 $
Nolan Stevens 80,000 $ (1)
Salary Average : 80,000 $
Alexei Toropchenko 79,230 $ (1)
Salary Average : 79,230 $
Mitch Reinke 75,000 $ (1)
Salary Average : 75,000 $
Steven Santini 75,000 $ (3)
Salary Average : 75,000 $
Vinni Lettieri 75,000 $ (2)
Salary Average : 75,000 $
Eetu Tuulola 75,000 $ (3)
Salary Average : 75,000 $
Dakota Joshua 75,000 $ (1)
Salary Average : 75,000 $
Dereck Baribeau 75,000 $ (1)
Salary Average : 75,000 $
Yanni Kaldis 75,000 $ (3)
Salary Average : 75,000 $
Total Farm Players29
Salary Commitment
Year 2022 : 2,571,410 $
Year 2023 : 1,910,000 $
Year 2024 : 1,272,500 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1,646,410 $
Year 2023 : 985,000 $
Year 2024 : 625,000 $
Year 2025 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 5750 - 125 $ - 5,750 - 100,00%
Level 2: 4750 - 75 $ - 4,750 - 100,00%
Level 3: 3750 - 50 $ - 3,750 - 100,00%
Level 4: 2750 - 45 $ - 2,750 - 100,00%
Luxury : 1000 - 250 $ - 1,000 - 100,00%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %18,000 - 100,00%
Average Income per Game2,045,312 $
Year to Date Revenue83,857,792 $

Expense

Pro Players Total Salaries81,260,341 $
Farm Players Total Salaries1,897,367 $
Coaches Total Salaries2,400,000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses80,452,702 $
Farm Year To Date Expenses2,397,313 $
Pro Salary Cap To Date77,941,365 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days440,531 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days12,155 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap81,260,341 $
Estimate Under Maximum Salary Cap of 82,500,000 $1,239,659 $
Estimate Over Minimum Salary Cap of 0 $ 81,260,341 $
Current Bank Account36,534,322 $
Projected Bank Account36,534,322 $

Pro Players Salaries

Charlie McAvoy (1 Way Contract) 7,996,000 $ (4)
-Salary Average : 7,996,000 $
Patrice Bergeron (1 Way Contract) 7,114,000 $ (3)
-Salary Average : 7,114,000 $
David Pastrnak (1 Way Contract) 6,666,667 $ (1)
-Salary Average : 6,666,667 $
Brad Marchand (1 Way Contract) 6,125,000 $ (3)
-Salary Average : 6,125,000 $
Mats Zuccarello (1 Way Contract) 6,000,000 $ (2)
-Salary Average : 6,000,000 $
Mikael Backlund (1 Way Contract) 5,350,000 $ (2)
-Salary Average : 5,350,000 $
Charlie Coyle (1 Way Contract) 5,250,000 $ (4)
-Salary Average : 5,250,000 $
Semyon Varlamov (1 Way Contract) 5,000,000 $ (1)
-Salary Average : 5,000,000 $
Alexander Edler (1 Way Contract) 4,700,000 $ (4)
-Salary Average : 4,700,000 $
Ryan Getzlaf (1 Way Contract) 3,750,000 $ (4)
-Salary Average : 3,750,000 $
Matt Grzelcyk (1 Way Contract) 3,687,500 $ (2)
-Salary Average : 3,687,500 $
Jeff Carter (1 Way Contract) 3,000,001 $ (5)
-Salary Average : 3,000,001 $
Mathieu Joseph (1 Way Contract) 3,000,000 $ (2)
-Salary Average : 3,000,000 $
Colton Sissons (1 Way Contract) 2,857,143 $ (4)
-Salary Average : 2,857,143 $
Nick Holden (1 Way Contract) 2,500,022 $ (4)
-Salary Average : 2,500,022 $
Derek Forbort (1 Way Contract) 2,000,008 $ (2)
-Salary Average : 2,000,008 $
Michael Stone (1 Way Contract) 2,000,000 $ (1)
-Salary Average : 2,000,000 $
Haydn Fleury (1 Way Contract) 1,464,000 $ (1)
-Salary Average : 1,300,000 $
Nick Bjugstad 950,000 $ (3)
-Salary Average : 950,000 $
Matt Filipe 925,000 $ (2)
-Salary Average : 0 $
Jeremy Swayman 925,000 $ (2)
-Salary Average : 0 $
Total Pro Players21
Salary Commitment
Year 2022 : 81,260,341 $
Year 2023 : 66,129,674 $
Year 2024 : 44,242,166 $
Year 2025 : 30,053,166 $
Salary Average Commitment
Year 2022 : 79,246,341 $
Year 2023 : 64,279,674 $
Year 2024 : 44,242,166 $
Year 2025 : 30,053,166 $
Salary Cap with 1 Way Contract
Year 2022 : 81,260,341 $
Year 2023 : 66,129,674 $
Year 2024 : 44,242,166 $
Year 2025 : 30,053,166 $

Farm Players Salaries

Alexander Petrovic 100,000 $ (2)
Salary Average : 100,000 $
Brandon Hickey 100,000 $ (1)
Salary Average : 100,000 $
Cody Franson 100,000 $ (1)
Salary Average : 100,000 $
John Hayden 100,000 $ (2)
Salary Average : 100,000 $
Oskar Steen 99,200 $ (2)
Salary Average : 99,200 $
Victor Berglund 92,500 $ (3)
Salary Average : 0 $
Nick Wolff 92,500 $ (2)
Salary Average : 0 $
Jack Ahcan 92,500 $ (2)
Salary Average : 0 $
Curtis Hall 92,500 $ (2)
Salary Average : 0 $
Jack Studnicka 89,580 $ (3)
Salary Average : 89,580 $
Trent Frederic 88,850 $ (1)
Salary Average : 88,850 $
Andrew Ladd 85,000 $ (3)
Salary Average : 85,000 $
Kyle Keyser 85,000 $ (2)
Salary Average : 85,000 $
Zach Senyshyn 78,320 $ (1)
Salary Average : 78,320 $
Jakub Lauko 76,417 $ (1)
Salary Average : 76,417 $
Christopher Gibson 75,000 $ (1)
Salary Average : 75,000 $
Bobby McMann 75,000 $ (2)
Salary Average : 75,000 $
Alexander Peters 75,000 $ (2)
Salary Average : 75,000 $
Dylan Sikura 75,000 $ (2)
Salary Average : 75,000 $
Cody McLeod 75,000 $ (1)
Salary Average : 75,000 $
Ben Holmstrom 75,000 $ (2)
Salary Average : 75,000 $
Aaron Dell 75,000 $ (2)
Salary Average : 75,000 $
Total Farm Players22
Salary Commitment
Year 2022 : 1,897,367 $
Year 2023 : 1,303,780 $
Year 2024 : 267,080 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1,527,367 $
Year 2023 : 933,780 $
Year 2024 : 174,580 $
Year 2025 : 0 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5750 - 250 $ - 3,865 - 67,21%
Level 2: 4750 - 150 $ - 3,222 - 67,83%
Level 3: 3750 - 100 $ - 2,643 - 70,48%
Level 4: 2750 - 90 $ - 1,906 - 69,33%
Luxury : 1000 - 350 $ - 859 - 85,91%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %12,495 - 69,42%
Average Income per Game2,732,488 $
Year to Date Revenue112,032,000 $

Expense

Pro Players Total Salaries70,679,166 $
Farm Players Total Salaries2,467,323 $
Coaches Total Salaries5,750,000 $
Luxury Taxe Total0 $
Special Salary Cap Value2,333,333 $
Pro Year To Date Expenses72,308,967 $
Farm Year To Date Expenses3,096,641 $
Pro Salary Cap To Date67,215,235 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days400,419 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days17,023 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap73,012,499 $
Estimate Under Maximum Salary Cap of 82,500,000 $9,487,501 $
Estimate Over Minimum Salary Cap of 0 $ 73,012,499 $
Current Bank Account110,573,693 $
Projected Bank Account110,573,693 $

Pro Players Salaries

Torey Krug (1 Way Contract) 6,500,000 $ (5)
-Salary Average : 6,500,000 $
Jacob Markstrom (1 Way Contract) 6,000,000 $ (4)
-Salary Average : 6,000,000 $
Alex Iafallo (1 Way Contract) 5,711,000 $ (4)
-Salary Average : 5,711,000 $
Mikael Granlund (1 Way Contract) 5,300,000 $ (2)
-Salary Average : 5,300,000 $
Nick Suzuki (1 Way Contract) 5,040,000 $ (2)
-Salary Average : 5,040,000 $
Evgenii Dadonov (1 Way Contract) 5,000,000 $ (1)
-Salary Average : 5,000,000 $
Travis Sanheim (1 Way Contract) 4,729,000 $ (2)
-Salary Average : 4,729,000 $
Zach Sanford (1 Way Contract) 3,688,000 $ (4)
-Salary Average : 3,688,000 $
Artturi Lehkonen (1 Way Contract) 3,319,000 $ (3)
-Salary Average : 3,319,000 $
Craig Smith (1 Way Contract) 3,100,000 $ (1)
-Salary Average : 3,100,000 $
Dominik Kubalik (1 Way Contract) 2,882,000 $ (2)
-Salary Average : 2,882,000 $
Jake Allen (1 Way Contract) 2,875,000 $ (1)
-Salary Average : 3,366,667 $
Oskar Sundqvist (1 Way Contract) 2,750,000 $ (1)
-Salary Average : 2,750,000 $
Brandon Carlo (1 Way Contract) 2,475,000 $ (1)
-Salary Average : 2,475,000 $
Jacob Middleton (1 Way Contract) 1,500,000 $ (3)
-Salary Average : 1,500,000 $
Calvin de Haan (1 Way Contract) 1,500,000 $ (1)
-Salary Average : 1,500,000 $
Dylan Coghlan (1 Way Contract) 1,285,000 $ (1)
-Salary Average : 1,285,000 $
Henrik Borgstrom (1 Way Contract) 1,171,000 $ (1)
-1 Way Contract Salary Cap : 1,171,000 $
-Salary Average : 1,171,000 $
Jake Evans (1 Way Contract) 1,110,000 $ (1)
-Salary Average : 1,110,000 $
Drake Caggiula (1 Way Contract) 1,000,000 $ (1)
-Salary Average : 1,000,000 $
Troy Stecher 999,999 $ (3)
-Salary Average : 999,999 $
Alexander Romanov 925,000 $ (2)
-Salary Average : 0 $
Cole Caufield 925,000 $ (2)
-Salary Average : 0 $
Ville Heinola 894,167 $ (1)
-Salary Average : 894,167 $
Total Pro Players24
Salary Commitment
Year 2022 : 70,679,166 $
Year 2023 : 47,518,999 $
Year 2024 : 27,717,999 $
Year 2025 : 21,899,000 $
Salary Average Commitment
Year 2022 : 69,320,833 $
Year 2023 : 45,668,999 $
Year 2024 : 27,717,999 $
Year 2025 : 21,899,000 $
Salary Cap with 1 Way Contract
Year 2022 : 70,679,166 $
Year 2023 : 47,518,999 $
Year 2024 : 27,717,999 $
Year 2025 : 21,899,000 $

Farm Players Salaries

Pontus Aberg 100,000 $ (1)
Salary Average : 100,000 $
Ryan Fanti 92,500 $ (3)
Salary Average : 92,500 $
Jet Greaves 92,500 $ (3)
Salary Average : 92,500 $
Callum Booth 92,500 $ (2)
Salary Average : 92,500 $
Shawn Element 92,500 $ (3)
Salary Average : 0 $
Gianni Fairbrother 92,500 $ (3)
Salary Average : 0 $
Dylan Holloway 92,500 $ (3)
Salary Average : 0 $
Pavel Dorofeyev 92,500 $ (2)
Salary Average : 0 $
Jack Rathbone 92,500 $ (2)
Salary Average : 0 $
Hayden Verbeek 92,500 $ (2)
Salary Average : 0 $
Cameron Hillis 92,500 $ (2)
Salary Average : 0 $
Nicolas Beaudin 86,333 $ (1)
Salary Average : 86,333 $
Joseph Blandisi 85,000 $ (1)
Salary Average : 85,000 $
Curtis McKenzie 85,000 $ (1)
Salary Average : 85,000 $
Noah Juulsen 80,990 $ (1)
Salary Average : 80,990 $
John Moore 80,000 $ (2)
Salary Average : 80,000 $
Carl Dahlstrom 80,000 $ (2)
Salary Average : 80,000 $
Dean Kukan 80,000 $ (2)
Salary Average : 80,000 $
Gage Quinney 80,000 $ (2)
Salary Average : 80,000 $
Jacob MacDonald 80,000 $ (1)
Salary Average : 80,000 $
Jayden Halbgewachs 80,000 $ (1)
Salary Average : 80,000 $
Scott Harrington 80,000 $ (1)
Salary Average : 80,000 $
Lias Andersson 80,000 $ (2)
Salary Average : 80,000 $
Maxim Letunov 80,000 $ (2)
Salary Average : 80,000 $
Michael Sgarbossa 80,000 $ (2)
Salary Average : 80,000 $
Michael McNiven 80,000 $ (2)
Salary Average : 80,000 $
Liam O'Brien 75,000 $ (1)
Salary Average : 75,000 $
Lukas Vejdemo 75,000 $ (1)
Salary Average : 75,000 $
Cale Fleury 75,000 $ (2)
Salary Average : 75,000 $
Total Farm Players29
Salary Commitment
Year 2022 : 2,467,323 $
Year 2023 : 1,640,000 $
Year 2024 : 462,500 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1,819,823 $
Year 2023 : 992,500 $
Year 2024 : 185,000 $
Year 2025 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6750 - 163 $ - 6,136 - 90,91%
Level 2: 4750 - 118 $ - 4,056 - 85,39%
Level 3: 3750 - 76 $ - 3,735 - 99,60%
Level 4: 2750 - 66 $ - 2,726 - 99,11%
Luxury : 1000 - 300 $ - 965 - 96,49%
Total Capacity :19000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %17,618 - 92,73%
Average Income per Game2,790,102 $
Year to Date Revenue114,394,199 $

Expense

Pro Players Total Salaries81,582,419 $
Farm Players Total Salaries2,084,365 $
Coaches Total Salaries4,400,000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses84,829,954 $
Farm Year To Date Expenses2,424,632 $
Pro Salary Cap To Date80,338,529 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days452,817 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days13,145 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap78,984,919 $
Estimate Under Maximum Salary Cap of 82,500,000 $3,515,081 $
Estimate Over Minimum Salary Cap of 0 $ 78,984,919 $
Current Bank Account35,256,126 $
Projected Bank Account35,256,126 $

Pro Players Salaries

Brock Boeser (1 Way Contract) 6,260,000 $ (5)
-Salary Average : 6,260,000 $
Jeff Petry (1 Way Contract) 6,250,000 $ (3)
-Salary Average : 6,100,000 $
Elias Pettersson (1 Way Contract) 6,126,200 $ (4)
-Salary Average : 6,126,200 $
Tyler Myers (1 Way Contract) 6,000,000 $ (2)
-Salary Average : 6,000,000 $
Bo Horvat (1 Way Contract) 5,500,000 $ (5)
-Salary Average : 5,500,000 $
Jonathan Drouin (1 Way Contract) 5,500,000 $ (4)
-Salary Average : 5,500,000 $
Reilly Smith (1 Way Contract) 5,490,000 $ (5)
-Salary Average : 5,490,000 $
Josh Bailey (1 Way Contract) 5,000,000 $ (2)
-Salary Average : 5,000,000 $
Ben Chiarot (1 Way Contract) 4,500,000 $ (3)
-Salary Average : 4,500,000 $
Quinn Hughes (1 Way Contract) 4,445,000 $ (1)
-Salary Average : 4,445,000 $
Thatcher Demko (1 Way Contract) 3,304,250 $ (5)
-Salary Average : 3,304,250 $
Mattias Janmark (1 Way Contract) 3,250,000 $ (3)
-Salary Average : 3,250,000 $
Tanner Pearson (1 Way Contract) 3,170,334 $ (2)
-Salary Average : 3,170,334 $
Oskar Lindblom (1 Way Contract) 3,000,000 $ (1)
-Salary Average : 3,000,000 $
Antti Raanta (Out of Payroll) 2,597,500 $ (2)
-Salary Average : 2,597,500 $
Marc Staal (1 Way Contract) 2,500,000 $ (2)
-Salary Average : 2,500,000 $
Milan Lucic (1 Way Contract) 2,200,001 $ (3)
-Salary Average : 2,200,001 $
Michael Del Zotto (1 Way Contract) 2,000,001 $ (2)
-Salary Average : 2,000,001 $
Nico Sturm (1 Way Contract) 1,360,000 $ (2)
-Salary Average : 1,360,000 $
Adam Gaudette (1 Way Contract) 1,210,234 $ (2)
-1 Way Contract Salary Cap : 1,210,234 $
-Salary Average : 1,210,234 $
James Neal 999,999 $ (1)
-Salary Average : 999,999 $
Ilya Lyubushkin 918,900 $ (1)
-Salary Average : 918,900 $
Total Pro Players22
Salary Commitment
Year 2022 : 81,582,419 $
Year 2023 : 74,557,270 $
Year 2024 : 50,719,201 $
Year 2025 : 34,519,200 $
Salary Average Commitment
Year 2022 : 81,432,419 $
Year 2023 : 72,068,520 $
Year 2024 : 48,230,451 $
Year 2025 : 32,180,450 $
Salary Cap with 1 Way Contract
Year 2022 : 81,582,419 $
Year 2023 : 72,218,520 $
Year 2024 : 48,380,451 $
Year 2025 : 32,180,450 $

Farm Players Salaries

Zack MacEwen 96,270 $ (3)
Salary Average : 96,270 $
Arturs Silovs 92,500 $ (2)
Salary Average : 0 $
J.J. Moser 92,500 $ (3)
Salary Average : 92,500 $
Ethan Keppen 92,500 $ (3)
Salary Average : 0 $
Cameron Morrison 92,500 $ (3)
Salary Average : 92,500 $
William Lockwood 92,500 $ (2)
Salary Average : 0 $
Pavel Gogolev 92,500 $ (2)
Salary Average : 92,500 $
Nikita Okhotiuk 92,500 $ (2)
Salary Average : 0 $
Marc Michaelis 92,500 $ (2)
Salary Average : 0 $
Carson Focht 92,500 $ (2)
Salary Average : 0 $
Sam Carrick 90,000 $ (2)
Salary Average : 90,000 $
Anthony Greco 85,000 $ (2)
Salary Average : 85,000 $
Kole Lind 77,965 $ (1)
Salary Average : 77,965 $
Jonah Gadjovich 77,630 $ (2)
Salary Average : 77,630 $
Michael Dipietro 75,000 $ (3)
Salary Average : 75,000 $
Mitch Eliot 75,000 $ (1)
Salary Average : 75,000 $
Max McCormick 75,000 $ (1)
Salary Average : 75,000 $
Josh Teves 75,000 $ (3)
Salary Average : 75,000 $
Jalen Chatfield 75,000 $ (1)
Salary Average : 75,000 $
J.C. Beaudin 75,000 $ (2)
Salary Average : 75,000 $
Guillaume Brisebois 75,000 $ (1)
Salary Average : 75,000 $
Casey Fitzgerald 75,000 $ (2)
Salary Average : 75,000 $
Brogan Rafferty 75,000 $ (1)
Salary Average : 75,000 $
Ashton Sautner 75,000 $ (2)
Salary Average : 75,000 $
Cam Johnson 75,000 $ (1)
Salary Average : 75,000 $
Total Farm Players25
Salary Commitment
Year 2022 : 2,084,365 $
Year 2023 : 1,556,400 $
Year 2024 : 523,770 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1,529,365 $
Year 2023 : 1,001,400 $
Year 2024 : 431,270 $
Year 2025 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6750 - 175 $ - 5,985 - 88,67%
Level 2: 5750 - 125 $ - 3,788 - 65,87%
Level 3: 4750 - 100 $ - 2,641 - 55,60%
Level 4: 3750 - 75 $ - 2,232 - 59,52%
Luxury : 2000 - 225 $ - 1,259 - 62,94%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %15,905 - 69,15%
Average Income per Game2,823,188 $
Year to Date Revenue115,750,720 $

Expense

Pro Players Total Salaries78,814,000 $
Farm Players Total Salaries2,467,623 $
Coaches Total Salaries1,500,000 $
Luxury Taxe Total0 $
Special Salary Cap Value2,937,500 $
Pro Year To Date Expenses78,103,083 $
Farm Year To Date Expenses3,041,297 $
Pro Salary Cap To Date76,060,759 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days422,296 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days15,702 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap81,751,500 $
Estimate Under Maximum Salary Cap of 82,500,000 $748,500 $
Estimate Over Minimum Salary Cap of 0 $ 81,751,500 $
Current Bank Account26,093,589 $
Projected Bank Account26,093,589 $

Pro Players Salaries

Nicklas Backstrom (1 Way Contract) 9,200,000 $ (3)
-Salary Average : 9,200,000 $
Clayton Keller (1 Way Contract) 7,150,000 $ (6)
-Salary Average : 7,150,000 $
Josh Morrissey (1 Way Contract) 6,250,000 $ (6)
-Salary Average : 6,250,000 $
Kyle Okposo (1 Way Contract) 6,000,000 $ (1)
-Salary Average : 6,000,000 $
Nick Schmaltz (1 Way Contract) 5,850,000 $ (4)
-Salary Average : 5,850,000 $
Jake Oettinger (1 Way Contract) 5,699,000 $ (5)
-Salary Average : 5,699,000 $
Noah Hanifin (1 Way Contract) 4,950,000 $ (2)
-Salary Average : 4,950,000 $
Carter Verhaeghe (1 Way Contract) 4,428,000 $ (3)
-Salary Average : 1,000,000 $
Pavel Zacha (1 Way Contract) 4,421,000 $ (2)
-Salary Average : 4,421,000 $
Noah Dobson (1 Way Contract) 4,326,000 $ (3)
-Salary Average : 4,326,000 $
Erik Cernak (1 Way Contract) 3,383,000 $ (2)
-Salary Average : 3,383,000 $
Jake DeBrusk (1 Way Contract) 2,714,000 $ (6)
-Salary Average : 4,302,334 $
Kaapo Kahkonen (1 Way Contract) 2,492,000 $ (4)
-Salary Average : 750,000 $
Mario Ferraro (1 Way Contract) 2,487,000 $ (3)
-Salary Average : 2,487,000 $
Tyson Jost (1 Way Contract) 2,038,000 $ (2)
-Salary Average : 2,038,000 $
Eetu Luostarinen (1 Way Contract) 1,729,000 $ (3)
-Salary Average : 1,729,000 $
Jack Johnson (1 Way Contract) 1,650,000 $ (1)
-Salary Average : 1,650,000 $
Jason Spezza (1 Way Contract) 1,500,000 $ (1)
-Salary Average : 1,500,000 $
Casey Mittelstadt (1 Way Contract) 1,346,000 $ (3)
-Salary Average : 1,346,000 $
Eric Robinson (1 Way Contract) 1,201,000 $ (3)
-Salary Average : 1,201,000 $
Total Pro Players20
Salary Commitment
Year 2022 : 78,814,000 $
Year 2023 : 72,497,000 $
Year 2024 : 57,705,000 $
Year 2025 : 32,061,000 $
Salary Average Commitment
Year 2022 : 75,232,334 $
Year 2023 : 66,082,334 $
Year 2024 : 51,290,334 $
Year 2025 : 30,001,334 $
Salary Cap with 1 Way Contract
Year 2022 : 78,814,000 $
Year 2023 : 69,664,000 $
Year 2024 : 54,872,000 $
Year 2025 : 30,155,000 $

Farm Players Salaries

Nathan Beaulieu 100,000 $ (3)
Salary Average : 100,000 $
Stefan Noesen 100,000 $ (2)
Salary Average : 100,000 $
Martin Frk 100,000 $ (3)
Salary Average : 100,000 $
Lucas Carlsson 97,950 $ (2)
Salary Average : 97,950 $
Jacob Larsson 95,000 $ (2)
Salary Average : 95,000 $
Zach Fucale 95,000 $ (2)
Salary Average : 95,000 $
Lucas Johansen 92,500 $ (3)
Salary Average : 0 $
Cole Schwindt 92,500 $ (2)
Salary Average : 0 $
Josh Lopina 92,500 $ (3)
Salary Average : 0 $
Mathias Laferriere 92,500 $ (3)
Salary Average : 0 $
Marco Rossi 92,500 $ (3)
Salary Average : 0 $
Tobias Geisser 92,500 $ (3)
Salary Average : 0 $
Jean-Luc Foudy 92,500 $ (2)
Salary Average : 0 $
Michal Teply 92,500 $ (2)
Salary Average : 0 $
Drew Helleson 92,500 $ (3)
Salary Average : 0 $
Joe Snively 90,000 $ (2)
Salary Average : 90,000 $
Bobby Nardella 90,000 $ (2)
Salary Average : 90,000 $
Garrett Pilon 87,000 $ (2)
Salary Average : 87,000 $
Beck Malenstyn 86,000 $ (2)
Salary Average : 86,000 $
Axel Jonsson-Fjallby 82,000 $ (2)
Salary Average : 82,000 $
Kody Clark 80,833 $ (1)
Salary Average : 80,833 $
Brett Leason 78,840 $ (1)
Salary Average : 78,840 $
J-F Berube 77,500 $ (1)
Salary Average : 77,500 $
Tanner Kaspick 75,000 $ (2)
Salary Average : 75,000 $
Michael Pezzetta 75,000 $ (2)
Salary Average : 75,000 $
Cayden Primeau 75,000 $ (1)
Salary Average : 75,000 $
Brandon Duhaime 75,000 $ (1)
Salary Average : 75,000 $
Andreas Englund 75,000 $ (3)
Salary Average : 75,000 $
Total Farm Players28
Salary Commitment
Year 2022 : 2,467,623 $
Year 2023 : 2,080,450 $
Year 2024 : 830,000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1,635,123 $
Year 2023 : 1,247,950 $
Year 2024 : 275,000 $
Year 2025 : 0 $

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 5750 - 125 $ - 5,750 - 100,00%
Level 2: 4750 - 75 $ - 4,750 - 100,00%
Level 3: 3750 - 50 $ - 3,750 - 100,00%
Level 4: 2750 - 45 $ - 2,750 - 100,00%
Luxury : 1000 - 250 $ - 1,000 - 100,00%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %18,000 - 100,00%
Average Income per Game2,045,312 $
Year to Date Revenue83,857,792 $

Expense

Pro Players Total Salaries79,845,760 $
Farm Players Total Salaries2,449,580 $
Coaches Total Salaries1,600,000 $
Luxury Taxe Total0 $
Special Salary Cap Value1,155,000 $
Pro Year To Date Expenses78,782,725 $
Farm Year To Date Expenses3,163,194 $
Pro Salary Cap To Date77,585,344 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days426,697 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days17,194 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap81,000,760 $
Estimate Under Maximum Salary Cap of 82,500,000 $1,499,240 $
Estimate Over Minimum Salary Cap of 0 $ 81,000,760 $
Current Bank Account47,541,957 $
Projected Bank Account47,541,957 $

Pro Players Salaries

Oliver Ekman-Larsson (1 Way Contract) 8,250,000 $ (5)
-Salary Average : 8,250,000 $
Blake Wheeler (1 Way Contract) 8,250,000 $ (2)
-Salary Average : 8,250,000 $
Sean Monahan (1 Way Contract) 6,375,000 $ (1)
-Salary Average : 6,375,000 $
Keith Yandle (1 Way Contract) 6,350,000 $ (1)
-Salary Average : 6,350,000 $
Andreas Athanasiou (1 Way Contract) 5,850,000 $ (3)
-Salary Average : 5,850,000 $
Duncan Keith (1 Way Contract) 5,538,462 $ (1)
-Salary Average : 5,538,462 $
Jakub Vrana (1 Way Contract) 4,826,000 $ (5)
-Salary Average : 4,826,000 $
Anthony Beauvillier (1 Way Contract) 4,306,000 $ (4)
-Salary Average : 4,306,000 $
Alex Goligoski (1 Way Contract) 3,600,000 $ (4)
-Salary Average : 3,600,000 $
Mackenzie Blackwood (1 Way Contract) 3,560,000 $ (1)
-Salary Average : 2,750,000 $
Lars Eller (1 Way Contract) 3,500,000 $ (1)
-Salary Average : 3,500,000 $
Nikita Zadorov (1 Way Contract) 3,291,000 $ (3)
-Salary Average : 3,291,000 $
Alex Wennberg (1 Way Contract) 2,922,000 $ (1)
-Salary Average : 2,922,000 $
Alex Galchenyuk (1 Way Contract) 2,500,000 $ (2)
-Salary Average : 2,500,000 $
Zemgus Girgensons (1 Way Contract) 2,200,000 $ (1)
-Salary Average : 2,200,000 $
Thomas Greiss (1 Way Contract) 1,675,000 $ (2)
-Salary Average : 1,675,000 $
Chad Ruhwedel (1 Way Contract) 1,200,000 $ (2)
-Salary Average : 1,200,000 $
Jordan Gross 999,999 $ (2)
-Salary Average : 999,999 $
Matthew Highmore 999,999 $ (3)
-Salary Average : 999,999 $
Cody Glass 939,600 $ (1)
-Salary Average : 939,600 $
Ty Dellandrea 925,000 $ (2)
-Salary Average : 0 $
Jesper Boqvist 920,500 $ (1)
-Salary Average : 920,500 $
Julien Gauthier 867,200 $ (1)
-Salary Average : 867,200 $
Total Pro Players23
Salary Commitment
Year 2022 : 79,845,760 $
Year 2023 : 46,672,998 $
Year 2024 : 31,122,999 $
Year 2025 : 20,982,000 $
Salary Average Commitment
Year 2022 : 78,110,760 $
Year 2023 : 45,747,998 $
Year 2024 : 31,122,999 $
Year 2025 : 20,982,000 $
Salary Cap with 1 Way Contract
Year 2022 : 79,845,760 $
Year 2023 : 46,672,998 $
Year 2024 : 31,122,999 $
Year 2025 : 20,982,000 $

Farm Players Salaries

Aaron Ness 100,000 $ (2)
Salary Average : 100,000 $
Dryden Hunt 100,000 $ (2)
Salary Average : 100,000 $
Hudson Fasching 100,000 $ (2)
Salary Average : 100,000 $
Kyle Criscuolo 100,000 $ (2)
Salary Average : 100,000 $
Michael Chaput 100,000 $ (2)
Salary Average : 100,000 $
Sam Anas 100,000 $ (2)
Salary Average : 100,000 $
Ryan McGregor 92,500 $ (2)
Salary Average : 0 $
Egor Sokolov 92,500 $ (2)
Salary Average : 0 $
Jesse Ylonen 92,500 $ (2)
Salary Average : 0 $
Nate Sucese 92,500 $ (2)
Salary Average : 75,000 $
David Tendeck 92,500 $ (3)
Salary Average : 0 $
Cameron Crotty 92,500 $ (2)
Salary Average : 0 $
Michael Callahan 92,500 $ (3)
Salary Average : 0 $
Ty Emberson 92,500 $ (3)
Salary Average : 0 $
Michael Karow 92,500 $ (3)
Salary Average : 0 $
Connor Zary 92,500 $ (3)
Salary Average : 0 $
Klim Kostin 86,300 $ (2)
Salary Average : 86,300 $
Cam Dineen 80,000 $ (2)
Salary Average : 80,000 $
Blake Speers 79,140 $ (1)
Salary Average : 79,140 $
Lane Pederson 79,140 $ (1)
Salary Average : 79,140 $
Brett McKenzie 75,000 $ (2)
Salary Average : 75,000 $
Bryce Gervais 75,000 $ (2)
Salary Average : 75,000 $
Blake Christensen 75,000 $ (2)
Salary Average : 75,000 $
Brennan Saulnier 75,000 $ (2)
Salary Average : 75,000 $
Ivan Prosvetov 75,000 $ (3)
Salary Average : 75,000 $
Brayden Burke 75,000 $ (2)
Salary Average : 75,000 $
Brian Flynn 75,000 $ (2)
Salary Average : 75,000 $
Alexis D'Aoust 75,000 $ (2)
Salary Average : 75,000 $
Total Farm Players28
Salary Commitment
Year 2022 : 2,449,580 $
Year 2023 : 2,291,300 $
Year 2024 : 537,500 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1,599,580 $
Year 2023 : 1,441,300 $
Year 2024 : 75,000 $
Year 2025 : 0 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6750 - 150 $ - 5,963 - 88,34%
Level 2: 5750 - 100 $ - 4,050 - 70,44%
Level 3: 4750 - 75 $ - 2,946 - 62,03%
Level 4: 3750 - 50 $ - 2,433 - 64,87%
Luxury : 2000 - 200 $ - 1,272 - 63,58%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %16,664 - 72,45%
Average Income per Game2,774,527 $
Year to Date Revenue113,755,606 $

Expense

Pro Players Total Salaries66,480,893 $
Farm Players Total Salaries2,831,793 $
Coaches Total Salaries1,400,000 $
Luxury Taxe Total0 $
Special Salary Cap Value15,555,169 $
Pro Year To Date Expenses63,472,627 $
Farm Year To Date Expenses3,530,602 $
Pro Salary Cap To Date62,591,977 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days355,984 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days18,158 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap81,036,063 $
Estimate Under Maximum Salary Cap of 82,500,000 $1,463,937 $
Estimate Over Minimum Salary Cap of 0 $ 81,036,063 $
Current Bank Account39,722,271 $
Projected Bank Account39,722,271 $

Pro Players Salaries

Mike Hoffman (1 Way Contract) 9,000,000 $ (2)
-Salary Average : 9,000,000 $
Zach Parise (1 Way Contract) 7,538,461 $ (3)
-Salary Average : 7,538,461 $
Marc-Edouard Vlasic (1 Way Contract) 7,000,000 $ (4)
-Salary Average : 7,000,000 $
Brendan Gallagher (1 Way Contract) 6,500,000 $ (5)
-Salary Average : 6,107,143 $
Jack Hughes (1 Way Contract) 6,440,000 $ (3)
-Salary Average : 6,440,000 $
Anton Khudobin (1 Way Contract) 3,333,333 $ (1)
-Salary Average : 3,333,333 $
David Rittich (1 Way Contract) 3,100,000 $ (2)
-1 Way Contract Salary Cap : 3,100,000 $
-Salary Average : 3,100,000 $
Nicolas Roy (1 Way Contract) 3,075,000 $ (3)
-Salary Average : 3,075,000 $
Henri Jokiharju (1 Way Contract) 2,900,000 $ (2)
-Salary Average : 2,900,000 $
Jason Dickinson (1 Way Contract) 2,800,000 $ (2)
-Salary Average : 2,800,000 $
Jan Rutta (1 Way Contract) 2,699,000 $ (3)
-Salary Average : 2,699,000 $
Cal Petersen (1 Way Contract) 2,234,000 $ (4)
-Salary Average : 2,234,000 $
Chris Wideman (Out of Payroll) 999,999 $ (1)
-Salary Average : 999,999 $
Nathan Walker 986,100 $ (2)
-Salary Average : 986,100 $
Eric Comrie 950,000 $ (2)
-Salary Average : 950,000 $
Kevin Bahl 925,000 $ (2)
-Salary Average : 0 $
Mattias Samuelsson 925,000 $ (2)
-Salary Average : 0 $
Nolan Foote 925,000 $ (2)
-Salary Average : 0 $
Dawson Mercer 925,000 $ (3)
-Salary Average : 0 $
Maxim Cajkovic 925,000 $ (3)
-Salary Average : 0 $
Zach Bogosian 800,000 $ (1)
-Salary Average : 800,000 $
Jonny Brodzinski 750,000 $ (1)
-Salary Average : 750,000 $
Anton Blidh 750,000 $ (3)
-Salary Average : 750,000 $
Total Pro Players23
Salary Commitment
Year 2022 : 66,480,893 $
Year 2023 : 60,597,561 $
Year 2024 : 38,086,461 $
Year 2025 : 15,734,000 $
Salary Average Commitment
Year 2022 : 61,463,036 $
Year 2023 : 55,579,704 $
Year 2024 : 35,843,604 $
Year 2025 : 15,341,143 $
Salary Cap with 1 Way Contract
Year 2022 : 66,480,893 $
Year 2023 : 60,597,561 $
Year 2024 : 38,086,461 $
Year 2025 : 15,734,000 $

Farm Players Salaries

Sammy Blais 100,000 $ (3)
Salary Average : 100,000 $
Hugo Alnefelt 92,500 $ (3)
Salary Average : 0 $
Artemi Kniazev 92,500 $ (3)
Salary Average : 0 $
Alex Beaucage 92,500 $ (3)
Salary Average : 0 $
Alexander Holtz 92,500 $ (2)
Salary Average : 0 $
Graeme Clarke 92,500 $ (2)
Salary Average : 0 $
Jett Woo 92,500 $ (2)
Salary Average : 0 $
Joel Teasdale 92,500 $ (2)
Salary Average : 0 $
Michael Vukojevic 92,500 $ (2)
Salary Average : 0 $
Reilly Walsh 92,500 $ (2)
Salary Average : 0 $
Samuel Bolduc 92,500 $ (2)
Salary Average : 0 $
Samuel Fagemo 92,500 $ (2)
Salary Average : 0 $
Tyce Thompson 92,500 $ (2)
Salary Average : 0 $
Brandon Bussi 92,500 $ (3)
Salary Average : 92,500 $
Tyler Madden 92,500 $ (2)
Salary Average : 0 $
Ben McCartney 92,500 $ (3)
Salary Average : 0 $
Cole Sillinger 92,500 $ (3)
Salary Average : 0 $
Fredrik Karlstrom 92,500 $ (3)
Salary Average : 0 $
Jakob Pelletier 92,500 $ (3)
Salary Average : 0 $
Linus Weissbach 92,500 $ (3)
Salary Average : 0 $
Lukas Rousek 92,500 $ (3)
Salary Average : 0 $
Marc McLaughlin 92,500 $ (3)
Salary Average : 92,500 $
Matias Maccelli 92,500 $ (3)
Salary Average : 0 $
Nick Cicek 92,500 $ (3)
Salary Average : 92,500 $
Samuel Helenius 92,500 $ (3)
Salary Average : 0 $
Vasily Podkolzin 92,500 $ (3)
Salary Average : 0 $
Mads Sogaard 92,500 $ (2)
Salary Average : 0 $
Rasmus Kupari 86,333 $ (1)
Salary Average : 86,333 $
Fabian Zetterlund 85,460 $ (1)
Salary Average : 85,460 $
Cal Foote 80,000 $ (3)
Salary Average : 80,000 $
Nathan Bastian 75,000 $ (2)
Salary Average : 75,000 $
Total Farm Players31
Salary Commitment
Year 2022 : 2,831,793 $
Year 2023 : 2,660,000 $
Year 2024 : 1,567,500 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 704,293 $
Year 2023 : 532,500 $
Year 2024 : 457,500 $
Year 2025 : 0 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6750 - 250 $ - 3,807 - 56,41%
Level 2: 5750 - 150 $ - 3,214 - 55,90%
Level 3: 4750 - 100 $ - 2,670 - 56,20%
Level 4: 3750 - 90 $ - 1,948 - 51,96%
Luxury : 2000 - 350 $ - 1,000 - 50,00%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %12,640 - 54,96%
Average Income per Game2,782,911 $
Year to Date Revenue114,099,346 $

Expense

Pro Players Total Salaries54,489,998 $
Farm Players Total Salaries1,994,333 $
Coaches Total Salaries2,000,000 $
Luxury Taxe Total0 $
Special Salary Cap Value12,684,333 $
Pro Year To Date Expenses53,124,842 $
Farm Year To Date Expenses2,946,662 $
Pro Salary Cap To Date52,007,777 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days293,598 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days15,843 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap67,174,331 $
Estimate Under Maximum Salary Cap of 82,500,000 $15,325,669 $
Estimate Over Minimum Salary Cap of 0 $ 67,174,331 $
Current Bank Account80,376,075 $
Projected Bank Account80,376,075 $

Pro Players Salaries

John Gibson (1 Way Contract) 6,400,000 $ (5)
-Salary Average : 6,400,000 $
Conor Garland (1 Way Contract) 5,200,000 $ (4)
-Salary Average : 5,200,000 $
Max Comtois (1 Way Contract) 3,800,000 $ (3)
-Salary Average : 3,800,000 $
Lawson Crouse (1 Way Contract) 3,400,000 $ (2)
-Salary Average : 3,400,000 $
Robert Thomas (1 Way Contract) 3,000,000 $ (3)
-Salary Average : 3,000,000 $
Danton Heinen (1 Way Contract) 2,600,000 $ (3)
-Salary Average : 2,600,000 $
Devan Dubnyk (1 Way Contract) 2,500,000 $ (2)
-1 Way Contract Salary Cap : 2,500,000 $
-Salary Average : 2,500,000 $
Robert Bortuzzo (1 Way Contract) 2,300,000 $ (4)
-Salary Average : 2,300,000 $
Ryan Donato (1 Way Contract) 2,100,000 $ (1)
-Salary Average : 2,100,000 $
Sam Steel (1 Way Contract) 2,000,000 $ (1)
-Salary Average : 2,000,000 $
Madison Bowey (1 Way Contract) 2,000,000 $ (2)
-Salary Average : 2,000,000 $
Joe Thornton (1 Way Contract) 2,000,000 $ (4)
-1 Way Contract Salary Cap : 2,000,000 $
-Salary Average : 2,000,000 $
Zdeno Chara (1 Way Contract) 2,000,000 $ (4)
-1 Way Contract Salary Cap : 2,000,000 $
-Salary Average : 2,000,000 $
Troy Terry (1 Way Contract) 1,450,000 $ (1)
-Salary Average : 1,450,000 $
Sonny Milano (1 Way Contract) 1,250,000 $ (1)
-Salary Average : 1,250,000 $
Isac Lundestrom (1 Way Contract) 1,200,000 $ (2)
-Salary Average : 1,200,000 $
Josh Mahura (1 Way Contract) 1,000,000 $ (2)
-Salary Average : 1,000,000 $
Alex-Olivier Voyer (1 Way Contract) 1,000,000 $ (2)
-1 Way Contract Salary Cap : 1,000,000 $
-Salary Average : 1,000,000 $
Zachary Hayes (1 Way Contract) 1,000,000 $ (2)
-1 Way Contract Salary Cap : 1,000,000 $
-Salary Average : 1,000,000 $
Anthony Stolarz (1 Way Contract) 1,000,000 $ (2)
-Salary Average : 1,000,000 $
Jarred Tinordi 999,999 $ (2)
-Salary Average : 999,999 $
Antoine Morand 999,999 $ (3)
-Salary Average : 999,999 $
Benoit-Olivier Groulx 925,000 $ (2)
-Salary Average : 0 $
Jamie Drysdale 925,000 $ (2)
-Salary Average : 0 $
Trevor Zegras 925,000 $ (2)
-Salary Average : 0 $
Lukas Dostal 925,000 $ (2)
-Salary Average : 0 $
Kyle Capobianco 840,000 $ (2)
-Salary Average : 840,000 $
Riley Stillman 750,000 $ (3)
-Salary Average : 750,000 $
Total Pro Players28
Salary Commitment
Year 2022 : 54,489,998 $
Year 2023 : 48,439,998 $
Year 2024 : 29,799,999 $
Year 2025 : 17,900,000 $
Salary Average Commitment
Year 2022 : 50,789,998 $
Year 2023 : 43,989,998 $
Year 2024 : 29,049,999 $
Year 2025 : 17,900,000 $
Salary Cap with 1 Way Contract
Year 2022 : 54,489,998 $
Year 2023 : 47,689,998 $
Year 2024 : 29,049,999 $
Year 2025 : 17,900,000 $

Farm Players Salaries

Brendan Guhle 100,000 $ (3)
Salary Average : 100,000 $
Jack Kopacka 100,000 $ (3)
Salary Average : 100,000 $
Kevin Poulin 100,000 $ (1)
Salary Average : 100,000 $
Peter Abbandonato 100,000 $ (1)
Salary Average : 100,000 $
Simon Benoit 100,000 $ (3)
Salary Average : 100,000 $
Luke Henman 100,000 $ (3)
Salary Average : 100,000 $
Declan Carlile 100,000 $ (3)
Salary Average : 100,000 $
Cole Clayton 100,000 $ (3)
Salary Average : 100,000 $
Jack Badini 92,500 $ (2)
Salary Average : 0 $
Brayden Tracey 92,500 $ (2)
Salary Average : 0 $
Bryce Kindopp 92,500 $ (2)
Salary Average : 0 $
Garrett Metcalf 92,500 $ (3)
Salary Average : 0 $
Olle Eriksson Ek 92,500 $ (2)
Salary Average : 0 $
Maxim Golod 92,500 $ (2)
Salary Average : 0 $
Alexei Melnichuk 92,500 $ (2)
Salary Average : 0 $
Jacob Perreault 92,500 $ (2)
Salary Average : 0 $
Hunter Drew 79,333 $ (1)
Salary Average : 79,333 $
Griffin Luce 75,000 $ (2)
Salary Average : 75,000 $
Cooper Zech 75,000 $ (2)
Salary Average : 75,000 $
Eduards Tralmaks 75,000 $ (3)
Salary Average : 75,000 $
Ryan Chyzowski 75,000 $ (3)
Salary Average : 75,000 $
Samuel Houde 75,000 $ (3)
Salary Average : 75,000 $
Total Farm Players22
Salary Commitment
Year 2022 : 1,994,333 $
Year 2023 : 1,715,000 $
Year 2024 : 917,500 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1,254,333 $
Year 2023 : 975,000 $
Year 2024 : 825,000 $
Year 2025 : 0 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6750 - 250 $ - 3,846 - 56,97%
Level 2: 4750 - 150 $ - 3,267 - 68,77%
Level 3: 3750 - 100 $ - 2,675 - 71,33%
Level 4: 2750 - 90 $ - 1,914 - 69,62%
Luxury : 2000 - 350 $ - 1,000 - 50,00%
Total Capacity :20000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %12,702 - 63,51%
Average Income per Game2,801,510 $
Year to Date Revenue114,861,912 $

Expense

Pro Players Total Salaries82,374,000 $
Farm Players Total Salaries2,029,200 $
Coaches Total Salaries4,000,000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses85,157,280 $
Farm Year To Date Expenses3,029,292 $
Pro Salary Cap To Date82,012,839 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days451,714 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days16,028 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap82,374,000 $
Estimate Under Maximum Salary Cap of 82,500,000 $126,000 $
Estimate Over Minimum Salary Cap of 0 $ 82,374,000 $
Current Bank Account37,826,684 $
Projected Bank Account37,826,684 $

Pro Players Salaries

Thomas Chabot (1 Way Contract) 8,000,000 $ (6)
-Salary Average : 8,000,000 $
Jordan Binnington (1 Way Contract) 6,100,000 $ (4)
-Salary Average : 6,100,000 $
Brady Tkachuk (1 Way Contract) 6,000,000 $ (3)
-Salary Average : 6,000,000 $
Matthew Tkachuk (1 Way Contract) 5,662,000 $ (2)
-Salary Average : 7,000,000 $
Brandon Saad (1 Way Contract) 5,500,000 $ (4)
-Salary Average : 5,500,000 $
Gustav Nyquist (1 Way Contract) 5,500,000 $ (1)
-Salary Average : 5,500,000 $
Nazem Kadri (1 Way Contract) 5,400,000 $ (4)
-Salary Average : 4,500,000 $
Patrik Laine (1 Way Contract) 5,181,000 $ (3)
-Salary Average : 5,181,000 $
Mikko Koskinen (1 Way Contract) 5,000,000 $ (5)
-Salary Average : 5,000,000 $
Kevin Fiala (1 Way Contract) 5,000,000 $ (6)
-Salary Average : 5,000,000 $
Elias Lindholm (1 Way Contract) 4,850,000 $ (2)
-Salary Average : 4,850,000 $
Rasmus Andersson (1 Way Contract) 4,550,000 $ (4)
-Salary Average : 4,550,000 $
Devon Toews (1 Way Contract) 4,100,000 $ (2)
-Salary Average : 4,100,000 $
Dillon Dube (1 Way Contract) 2,645,000 $ (2)
-Salary Average : 2,645,000 $
Erik Haula (1 Way Contract) 2,500,000 $ (2)
-Salary Average : 2,500,000 $
Jeremy Lauzon (1 Way Contract) 1,538,000 $ (2)
-Salary Average : 850,000 $
Oliver Kylington (1 Way Contract) 1,173,000 $ (1)
-Salary Average : 1,173,000 $
Johan Larsson (1 Way Contract) 1,000,000 $ (3)
-Salary Average : 1,000,000 $
Nate Thompson (1 Way Contract) 1,000,000 $ (2)
-Salary Average : 1,000,000 $
Juuso Valimaki 925,000 $ (2)
-Salary Average : 0 $
Trevor van Riemsdyk 750,000 $ (5)
-Salary Average : 750,000 $
Total Pro Players21
Salary Commitment
Year 2022 : 82,374,000 $
Year 2023 : 80,168,000 $
Year 2024 : 56,948,000 $
Year 2025 : 44,767,000 $
Salary Average Commitment
Year 2022 : 81,199,000 $
Year 2023 : 74,526,000 $
Year 2024 : 51,581,000 $
Year 2025 : 39,400,000 $
Salary Cap with 1 Way Contract
Year 2022 : 82,374,000 $
Year 2023 : 75,701,000 $
Year 2024 : 52,481,000 $
Year 2025 : 40,300,000 $

Farm Players Salaries

Carson Meyer 100,000 $ (2)
Salary Average : 100,000 $
Mitchell Balmas 100,000 $ (3)
Salary Average : 100,000 $
Hayden Hodgson 100,000 $ (3)
Salary Average : 100,000 $
Greg Moro 100,000 $ (3)
Salary Average : 100,000 $
Samuel Asselin 100,000 $ (2)
Salary Average : 100,000 $
Daniil Chechelev 92,500 $ (3)
Salary Average : 0 $
Dmitry Zavgorodniy 92,500 $ (2)
Salary Average : 0 $
Colton Poolman 92,500 $ (2)
Salary Average : 0 $
Dustin Wolf 92,500 $ (2)
Salary Average : 0 $
Connor Mackey 92,500 $ (2)
Salary Average : 0 $
Emilio Pettersen 92,500 $ (2)
Salary Average : 92,500 $
Johannes Kinnvall 92,500 $ (3)
Salary Average : 0 $
Yan Kuznetsov 92,500 $ (3)
Salary Average : 0 $
Keaton Middleton 90,000 $ (1)
Salary Average : 90,000 $
Jack Dougherty 90,000 $ (1)
Salary Average : 90,000 $
Adam Ruzicka 84,200 $ (2)
Salary Average : 84,200 $
Jeff Malott 75,000 $ (2)
Salary Average : 75,000 $
Matthew Phillips 75,000 $ (2)
Salary Average : 75,000 $
Martin Pospisil 75,000 $ (3)
Salary Average : 75,000 $
Luke Philp 75,000 $ (2)
Salary Average : 75,000 $
Justin Kirkland 75,000 $ (2)
Salary Average : 75,000 $
Jeff Kubiak 75,000 $ (2)
Salary Average : 75,000 $
Glenn Gawdin 75,000 $ (1)
Salary Average : 75,000 $
Total Farm Players23
Salary Commitment
Year 2022 : 2,029,200 $
Year 2023 : 1,774,200 $
Year 2024 : 652,500 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1,381,700 $
Year 2023 : 1,126,700 $
Year 2024 : 375,000 $
Year 2025 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 5750 - 125 $ - 3,877 - 67,42%
Level 2: 4750 - 100 $ - 3,331 - 70,13%
Level 3: 3750 - 75 $ - 2,711 - 72,30%
Level 4: 2750 - 50 $ - 1,953 - 71,02%
Luxury : 1000 - 300 $ - 926 - 92,63%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %12,799 - 71,10%
Average Income per Game2,693,665 $
Year to Date Revenue110,440,275 $

Expense

Pro Players Total Salaries65,598,856 $
Farm Players Total Salaries2,916,020 $
Coaches Total Salaries6,000,000 $
Luxury Taxe Total0 $
Special Salary Cap Value4,125,000 $
Pro Year To Date Expenses77,448,566 $
Farm Year To Date Expenses3,862,241 $
Pro Salary Cap To Date72,367,343 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days373,539 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days20,720 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap69,723,856 $
Estimate Under Maximum Salary Cap of 82,500,000 $12,776,144 $
Estimate Over Minimum Salary Cap of 0 $ 69,723,856 $
Current Bank Account63,968,345 $
Projected Bank Account63,968,345 $

Pro Players Salaries

Kevin Hayes (1 Way Contract) 7,142,857 $ (4)
-Salary Average : 7,142,857 $
James van Riemsdyk (1 Way Contract) 7,000,000 $ (1)
-Salary Average : 7,000,000 $
John Klingberg (1 Way Contract) 6,208,000 $ (4)
-Salary Average : 4,250,000 $
Neal Pionk (1 Way Contract) 5,845,000 $ (4)
-Salary Average : 4,632,000 $
Taylor Hall (1 Way Contract) 5,836,000 $ (2)
-Salary Average : 5,836,000 $
Elvis Merzlikins (1 Way Contract) 5,171,000 $ (5)
-Salary Average : 5,171,000 $
Rickard Rakell (1 Way Contract) 4,956,000 $ (4)
-Salary Average : 3,789,444 $
Joel Farabee (1 Way Contract) 3,838,000 $ (2)
-Salary Average : 3,838,000 $
Alexander Kerfoot (1 Way Contract) 3,500,000 $ (1)
-Salary Average : 3,500,000 $
Jake McCabe (1 Way Contract) 2,750,000 $ (3)
-Salary Average : 2,750,000 $
Petr Mrazek (1 Way Contract) 2,625,000 $ (3)
-Salary Average : 2,625,000 $
Vladislav Namestnikov (1 Way Contract) 2,250,000 $ (4)
-Salary Average : 2,250,000 $
Timothy Liljegren (1 Way Contract) 1,713,000 $ (3)
-Salary Average : 1,713,000 $
Mark Pysyk (1 Way Contract) 1,300,000 $ (1)
-Salary Average : 1,300,000 $
Blake Lizotte (1 Way Contract) 1,114,000 $ (1)
-Salary Average : 1,114,000 $
Sam Gagner 999,999 $ (1)
-Salary Average : 999,999 $
Cam York 925,000 $ (2)
-Salary Average : 750,000 $
Jan Jenik 925,000 $ (2)
-Salary Average : 0 $
Joshua Ho-Sang 750,000 $ (1)
-Salary Average : 750,000 $
Adam Brooks 750,000 $ (2)
-Salary Average : 750,000 $
Total Pro Players20
Salary Commitment
Year 2022 : 65,598,856 $
Year 2023 : 50,934,857 $
Year 2024 : 38,660,857 $
Year 2025 : 31,572,857 $
Salary Average Commitment
Year 2022 : 60,161,300 $
Year 2023 : 45,497,301 $
Year 2024 : 34,323,301 $
Year 2025 : 27,235,301 $
Salary Cap with 1 Way Contract
Year 2022 : 65,598,856 $
Year 2023 : 50,934,857 $
Year 2024 : 38,660,857 $
Year 2025 : 31,572,857 $

Farm Players Salaries

Calvin Pickard 100,000 $ (2)
Salary Average : 100,000 $
Morgan Frost 95,380 $ (3)
Salary Average : 95,380 $
Felix Sandstrom 95,000 $ (2)
Salary Average : 95,000 $
Samuel Ersson 92,500 $ (3)
Salary Average : 0 $
Wade Allison 92,500 $ (2)
Salary Average : 0 $
Egor Zamula 92,500 $ (2)
Salary Average : 0 $
Linus Sandin 92,500 $ (2)
Salary Average : 0 $
Mason Millman 92,500 $ (2)
Salary Average : 0 $
Nicholas Robertson 92,500 $ (2)
Salary Average : 0 $
Tanner Laczynski 92,500 $ (2)
Salary Average : 0 $
Thomas Harley 92,500 $ (2)
Salary Average : 0 $
Linus Hogberg 92,500 $ (2)
Salary Average : 0 $
Wyatte Wylie 92,500 $ (2)
Salary Average : 0 $
Ronnie Attard 92,500 $ (3)
Salary Average : 92,500 $
Jack McBain 92,500 $ (3)
Salary Average : 0 $
Noah Cates 92,500 $ (3)
Salary Average : 0 $
Bobby Brink 92,500 $ (3)
Salary Average : 0 $
Nicolas Aube-Kubel 91,700 $ (3)
Salary Average : 91,700 $
Kale Clague 82,280 $ (1)
Salary Average : 82,280 $
Corey Schueneman 82,000 $ (2)
Salary Average : 82,000 $
Justin Dowling 81,000 $ (1)
Salary Average : 81,000 $
Roman Ahcan 80,000 $ (3)
Salary Average : 80,000 $
Maksim Sushko 80,000 $ (3)
Salary Average : 80,000 $
Mark Friedman 80,000 $ (3)
Salary Average : 80,000 $
Nick Caamano 78,010 $ (2)
Salary Average : 78,010 $
Carsen Twarynski 75,650 $ (1)
Salary Average : 75,650 $
Tim Gettinger 75,000 $ (2)
Salary Average : 75,000 $
Zac Dalpe 75,000 $ (1)
Salary Average : 75,000 $
Kirill Ustimenko 75,000 $ (1)
Salary Average : 75,000 $
Max Willman 75,000 $ (1)
Salary Average : 75,000 $
German Rubtsov 75,000 $ (1)
Salary Average : 75,000 $
Derrick Pouliot 75,000 $ (2)
Salary Average : 75,000 $
Connor Bunnaman 75,000 $ (1)
Salary Average : 75,000 $
Chris Bigras 75,000 $ (1)
Salary Average : 75,000 $
Total Farm Players34
Salary Commitment
Year 2022 : 2,916,020 $
Year 2023 : 2,227,090 $
Year 2024 : 889,580 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1,713,520 $
Year 2023 : 1,024,590 $
Year 2024 : 519,580 $
Year 2025 : 0 $

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6750 - 125 $ - 6,448 - 95,53%
Level 2: 5750 - 75 $ - 5,339 - 92,85%
Level 3: 4750 - 50 $ - 4,343 - 91,44%
Level 4: 3750 - 45 $ - 3,257 - 86,84%
Luxury : 1000 - 250 $ - 1,000 - 100,00%
Total Capacity :22000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %20,387 - 92,67%
Average Income per Game2,275,180 $
Year to Date Revenue93,282,376 $

Expense

Pro Players Total Salaries78,992,002 $
Farm Players Total Salaries2,178,033 $
Coaches Total Salaries1,500,000 $
Luxury Taxe Total0 $
Special Salary Cap Value2,946,500 $
Pro Year To Date Expenses82,967,850 $
Farm Year To Date Expenses2,667,751 $
Pro Salary Cap To Date81,953,166 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days423,238 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days14,169 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap81,938,502 $
Estimate Under Maximum Salary Cap of 82,500,000 $561,498 $
Estimate Over Minimum Salary Cap of 0 $ 81,938,502 $
Current Bank Account25,469,195 $
Projected Bank Account25,469,195 $

Pro Players Salaries

Jack Eichel (1 Way Contract) 10,000,000 $ (4)
-Salary Average : 10,000,000 $
Logan Couture (1 Way Contract) 8,000,000 $ (5)
-Salary Average : 8,000,000 $
Adam Fox (1 Way Contract) 7,846,000 $ (5)
-Salary Average : 925,000 $
Vladimir Tarasenko (1 Way Contract) 7,500,000 $ (1)
-Salary Average : 7,500,000 $
Marc-Andre Fleury (1 Way Contract) 7,500,000 $ (5)
-Salary Average : 7,500,000 $
Justin Faulk (1 Way Contract) 6,500,000 $ (5)
-Salary Average : 6,500,000 $
Jean-Gabriel Pageau (1 Way Contract) 5,000,000 $ (4)
-Salary Average : 5,000,000 $
Ryan Pulock (1 Way Contract) 4,714,000 $ (4)
-Salary Average : 4,714,000 $
Brandon Hagel (1 Way Contract) 3,305,000 $ (2)
-Salary Average : 3,305,000 $
Owen Tippett (1 Way Contract) 3,068,000 $ (4)
-Salary Average : 3,068,000 $
Joonas Korpisalo (1 Way Contract) 2,000,001 $ (4)
-Salary Average : 2,000,001 $
Derek Stepan (1 Way Contract) 1,585,001 $ (2)
-Salary Average : 1,585,001 $
James Reimer (1 Way Contract) 1,575,000 $ (1)
-Salary Average : 1,575,000 $
Daniel Sprong (1 Way Contract) 1,549,000 $ (2)
-Salary Average : 750,000 $
Danny DeKeyser (1 Way Contract) 1,500,001 $ (3)
-Salary Average : 1,500,001 $
Jacob Bryson (1 Way Contract) 1,500,000 $ (3)
-Salary Average : 1,500,000 $
Ian Cole (1 Way Contract) 1,500,000 $ (2)
-Salary Average : 1,500,000 $
Garnet Hathaway (1 Way Contract) 1,500,000 $ (3)
-Salary Average : 1,500,000 $
Jimmy Vesey 999,999 $ (1)
-Salary Average : 999,999 $
Kirill Kaprizov 925,000 $ (2)
-Salary Average : 0 $
Matt Boldy 925,000 $ (2)
-Salary Average : 750,000 $
Total Pro Players21
Salary Commitment
Year 2022 : 78,992,002 $
Year 2023 : 68,893,003 $
Year 2024 : 59,104,002 $
Year 2025 : 54,628,001 $
Salary Average Commitment
Year 2022 : 70,172,002 $
Year 2023 : 60,097,003 $
Year 2024 : 52,207,002 $
Year 2025 : 47,707,001 $
Salary Cap with 1 Way Contract
Year 2022 : 78,992,002 $
Year 2023 : 68,917,003 $
Year 2024 : 59,128,002 $
Year 2025 : 54,628,001 $

Farm Players Salaries

Adam Johnson 100,000 $ (1)
Salary Average : 100,000 $
Andrew Hammond 100,000 $ (1)
Salary Average : 100,000 $
Brett Ritchie 100,000 $ (1)
Salary Average : 100,000 $
Kevin Gravel 100,000 $ (1)
Salary Average : 100,000 $
Mason Primeau 92,500 $ (2)
Salary Average : 0 $
Jiri Patera 92,500 $ (2)
Salary Average : 0 $
Jack Dugan 92,500 $ (2)
Salary Average : 0 $
Layton Ahac 92,500 $ (2)
Salary Average : 0 $
Isaiah Saville 92,500 $ (3)
Salary Average : 0 $
Peter DiLiberatore 92,500 $ (2)
Salary Average : 0 $
Connor Corcoran 92,500 $ (3)
Salary Average : 0 $
Justin Danforth 92,500 $ (3)
Salary Average : 0 $
Maxim Marushev 92,500 $ (3)
Salary Average : 0 $
Ben Jones 91,700 $ (3)
Salary Average : 91,700 $
Kieffer Bellows 87,500 $ (1)
Salary Average : 87,500 $
Alexander Alexeyev 86,333 $ (1)
Salary Average : 86,333 $
Lucas Elvenes 80,000 $ (2)
Salary Average : 80,000 $
Chase DeLeo 75,000 $ (1)
Salary Average : 75,000 $
T.J. Tynan 75,000 $ (2)
Salary Average : 75,000 $
Scott Sabourin 75,000 $ (1)
Salary Average : 75,000 $
Nick Seeler 75,000 $ (2)
Salary Average : 75,000 $
Jake Leschyshyn 75,000 $ (2)
Salary Average : 75,000 $
Danny O'Regan 75,000 $ (2)
Salary Average : 75,000 $
Brayden Pachal 75,000 $ (1)
Salary Average : 75,000 $
Zachary Leslie 75,000 $ (1)
Salary Average : 75,000 $
Total Farm Players25
Salary Commitment
Year 2022 : 2,178,033 $
Year 2023 : 1,304,200 $
Year 2024 : 461,700 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1,345,533 $
Year 2023 : 471,700 $
Year 2024 : 91,700 $
Year 2025 : 0 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5750 - 125 $ - 5,750 - 100,00%
Level 2: 4750 - 75 $ - 4,750 - 100,00%
Level 3: 3750 - 50 $ - 3,750 - 100,00%
Level 4: 2750 - 45 $ - 2,750 - 100,00%
Luxury : 1000 - 250 $ - 1,000 - 100,00%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %18,000 - 100,00%
Average Income per Game2,045,312 $
Year to Date Revenue83,857,792 $

Expense

Pro Players Total Salaries80,837,667 $
Farm Players Total Salaries3,611,600 $
Coaches Total Salaries1,500,000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses79,158,102 $
Farm Year To Date Expenses4,126,696 $
Pro Salary Cap To Date77,993,215 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days433,004 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days21,754 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap80,837,667 $
Estimate Under Maximum Salary Cap of 82,500,000 $1,662,333 $
Estimate Over Minimum Salary Cap of 0 $ 80,837,667 $
Current Bank Account59,241,101 $
Projected Bank Account59,241,101 $

Pro Players Salaries

Sebastian Aho (1 Way Contract) 8,454,000 $ (2)
-Salary Average : 8,454,000 $
Dougie Hamilton (1 Way Contract) 8,281,000 $ (4)
-Salary Average : 8,281,000 $
Morgan Rielly (1 Way Contract) 7,721,000 $ (5)
-Salary Average : 7,721,000 $
Jordan Staal (1 Way Contract) 6,000,000 $ (1)
-Salary Average : 6,000,000 $
Oliver Bjorkstrand (1 Way Contract) 5,418,000 $ (4)
-Salary Average : 2,828,000 $
Teuvo Teravainen (1 Way Contract) 5,400,000 $ (2)
-Salary Average : 5,400,000 $
Brady Skjei (1 Way Contract) 5,250,000 $ (2)
-Salary Average : 5,250,000 $
Yanni Gourde (1 Way Contract) 5,166,666 $ (3)
-Salary Average : 5,166,666 $
Brett Pesce (1 Way Contract) 4,025,000 $ (2)
-Salary Average : 4,025,000 $
Martin Necas (1 Way Contract) 3,445,000 $ (1)
-Salary Average : 863,333 $
Brock McGinn (1 Way Contract) 2,702,000 $ (2)
-Salary Average : 2,702,000 $
Filip Chytil (1 Way Contract) 2,578,000 $ (1)
-Salary Average : 2,578,000 $
Warren Foegele (1 Way Contract) 2,566,000 $ (1)
-Salary Average : 2,566,000 $
Gustav Forsling (1 Way Contract) 2,491,000 $ (1)
-Salary Average : 2,491,000 $
Jake Bean (1 Way Contract) 2,090,000 $ (2)
-Salary Average : 913,900 $
Tyler Johnson (1 Way Contract) 2,000,000 $ (3)
-Salary Average : 2,000,000 $
Jesper Fast (1 Way Contract) 2,000,000 $ (1)
-Salary Average : 2,000,000 $
Linus Ullmark (1 Way Contract) 1,750,000 $ (2)
-Salary Average : 1,750,000 $
Marcus Johansson (1 Way Contract) 1,700,001 $ (2)
-Salary Average : 1,700,001 $
Jordan Martinook (1 Way Contract) 1,000,000 $ (1)
-Salary Average : 1,000,000 $
Alex Stalock 800,000 $ (2)
-Salary Average : 800,000 $
Total Pro Players21
Salary Commitment
Year 2022 : 80,837,667 $
Year 2023 : 60,757,667 $
Year 2024 : 28,586,666 $
Year 2025 : 21,420,000 $
Salary Average Commitment
Year 2022 : 74,489,900 $
Year 2023 : 56,991,567 $
Year 2024 : 25,996,666 $
Year 2025 : 18,830,000 $
Salary Cap with 1 Way Contract
Year 2022 : 80,837,667 $
Year 2023 : 60,757,667 $
Year 2024 : 28,586,666 $
Year 2025 : 21,420,000 $

Farm Players Salaries

Andy Welinski 100,000 $ (3)
Salary Average : 100,000 $
Andrej Sustr 100,000 $ (3)
Salary Average : 100,000 $
Anthony Bitetto 100,000 $ (3)
Salary Average : 100,000 $
Matt Moulson 100,000 $ (1)
Salary Average : 100,000 $
Roland McKeown 100,000 $ (3)
Salary Average : 100,000 $
Thomas Hickey 100,000 $ (3)
Salary Average : 100,000 $
Trevor Carrick 100,000 $ (3)
Salary Average : 100,000 $
Steven Lorentz 100,000 $ (3)
Salary Average : 100,000 $
Morgan Geekie 94,100 $ (1)
Salary Average : 80,360 $
Jesper Sellgren 92,500 $ (3)
Salary Average : 0 $
David Cotton 92,500 $ (2)
Salary Average : 0 $
Eetu Makiniemi 92,500 $ (3)
Salary Average : 0 $
Jack Drury 92,500 $ (3)
Salary Average : 0 $
Jack LaFontaine 92,500 $ (3)
Salary Average : 0 $
Vladimir Tkachev 92,500 $ (3)
Salary Average : 0 $
Vasily Ponomarev 92,500 $ (3)
Salary Average : 92,500 $
Pyotr Kochetkov 92,500 $ (3)
Salary Average : 0 $
Dominik Bokk 92,500 $ (2)
Salary Average : 0 $
Jamieson Rees 92,500 $ (2)
Salary Average : 0 $
Ryan Suzuki 92,500 $ (2)
Salary Average : 0 $
Gregory Hofmann 92,500 $ (3)
Salary Average : 0 $
Noel Gunler 92,500 $ (3)
Salary Average : 0 $
Matt Donovan 90,000 $ (1)
Salary Average : 90,000 $
Cole Schneider 85,000 $ (1)
Salary Average : 85,000 $
Grant Hutton 80,000 $ (2)
Salary Average : 80,000 $
Anthony Louis 80,000 $ (3)
Salary Average : 80,000 $
Cameron Schilling 80,000 $ (2)
Salary Average : 80,000 $
Clark Bishop 80,000 $ (1)
Salary Average : 80,000 $
Dan Renouf 80,000 $ (2)
Salary Average : 80,000 $
Dominik Simon 80,000 $ (3)
Salary Average : 80,000 $
Joseph Cramarossa 80,000 $ (2)
Salary Average : 80,000 $
Tommy Cross 80,000 $ (2)
Salary Average : 80,000 $
Antoine Bibeau 80,000 $ (2)
Salary Average : 80,000 $
Vincent Desharnais 80,000 $ (2)
Salary Average : 80,000 $
Seth Griffith 80,000 $ (3)
Salary Average : 80,000 $
Sheldon Rempal 80,000 $ (3)
Salary Average : 80,000 $
Ross Johnston 80,000 $ (2)
Salary Average : 80,000 $
Joey Keane 75,000 $ (1)
Salary Average : 80,917 $
Maxime Lagace 75,000 $ (1)
Salary Average : 75,000 $
Brandon Davidson 75,000 $ (1)
Salary Average : 75,000 $
Spencer Smallman 75,000 $ (1)
Salary Average : 75,000 $
Total Farm Players41
Salary Commitment
Year 2022 : 3,611,600 $
Year 2023 : 2,862,500 $
Year 2024 : 1,852,500 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2,493,777 $
Year 2023 : 1,752,500 $
Year 2024 : 1,112,500 $
Year 2025 : 0 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 5750 - 125 $ - 5,750 - 100,00%
Level 2: 4750 - 75 $ - 4,750 - 100,00%
Level 3: 3750 - 50 $ - 3,750 - 100,00%
Level 4: 2750 - 45 $ - 2,750 - 100,00%
Luxury : 1000 - 250 $ - 1,000 - 100,00%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %18,000 - 100,00%
Average Income per Game2,045,312 $
Year to Date Revenue83,857,792 $

Expense

Pro Players Total Salaries86,453,865 $
Farm Players Total Salaries2,325,024 $
Coaches Total Salaries4,500,000 $
Luxury Taxe Total0 $
Special Salary Cap Value(4,000,000 $)
Pro Year To Date Expenses86,321,426 $
Farm Year To Date Expenses2,859,287 $
Pro Salary Cap To Date81,956,676 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days478,592 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days14,947 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap82,453,865 $
Estimate Under Maximum Salary Cap of 82,500,000 $46,135 $
Estimate Over Minimum Salary Cap of 0 $ 82,453,865 $
Current Bank Account39,668,770 $
Projected Bank Account39,668,770 $

Pro Players Salaries

Alex Ovechkin (1 Way Contract) 8,402,000 $ (4)
-Salary Average : 8,402,000 $
Jacob Trouba (1 Way Contract) 8,000,000 $ (4)
-Salary Average : 8,000,000 $
Max Pacioretty (1 Way Contract) 7,000,000 $ (1)
-Salary Average : 7,000,000 $
William Nylander (1 Way Contract) 6,962,366 $ (2)
-Salary Average : 6,962,366 $
Cam Fowler (1 Way Contract) 6,500,000 $ (4)
-Salary Average : 6,500,000 $
Pierre-Luc Dubois (1 Way Contract) 6,031,000 $ (2)
-Salary Average : 6,031,000 $
Phillip Danault (1 Way Contract) 5,776,000 $ (3)
-Salary Average : 5,776,000 $
Dmitry Orlov (1 Way Contract) 5,100,000 $ (5)
-Salary Average : 5,100,000 $
Miro Heiskanen (1 Way Contract) 5,100,000 $ (1)
-Salary Average : 5,100,000 $
Mike Matheson (1 Way Contract) 4,875,000 $ (4)
-Salary Average : 4,875,000 $
Viktor Arvidsson (1 Way Contract) 4,250,000 $ (2)
-Salary Average : 4,250,000 $
Evan Rodrigues (1 Way Contract) 3,604,000 $ (5)
-Salary Average : 3,000,000 $
Igor Shesterkin (1 Way Contract) 3,435,500 $ (4)
-Salary Average : 3,435,500 $
Nic Dowd (1 Way Contract) 2,599,000 $ (3)
-Salary Average : 2,599,000 $
Jesperi Kotkaniemi (1 Way Contract) 2,253,000 $ (1)
-Salary Average : 2,253,000 $
Brett Howden (1 Way Contract) 2,116,000 $ (3)
-Salary Average : 2,116,000 $
Matt Benning (1 Way Contract) 1,500,000 $ (2)
-Salary Average : 1,500,000 $
Frederick Gaudreau (1 Way Contract) 1,000,000 $ (2)
-Salary Average : 1,000,000 $
Scott Wedgewood 999,999 $ (2)
-Salary Average : 999,999 $
A.J. Greer 950,000 $ (1)
-Salary Average : 950,000 $
Total Pro Players20
Salary Commitment
Year 2022 : 86,453,865 $
Year 2023 : 71,549,865 $
Year 2024 : 50,806,500 $
Year 2025 : 40,315,500 $
Salary Average Commitment
Year 2022 : 85,849,865 $
Year 2023 : 70,546,865 $
Year 2024 : 49,803,500 $
Year 2025 : 39,312,500 $
Salary Cap with 1 Way Contract
Year 2022 : 86,453,865 $
Year 2023 : 71,150,865 $
Year 2024 : 50,407,500 $
Year 2025 : 39,916,500 $

Farm Players Salaries

Marian Studenic 99,690 $ (3)
Salary Average : 99,690 $
Evan Cormier 95,000 $ (2)
Salary Average : 95,000 $
Erik Kallgren 95,000 $ (1)
Salary Average : 95,000 $
Joel Blomqvist 92,500 $ (3)
Salary Average : 0 $
Anatolii Golyshev 92,500 $ (3)
Salary Average : 92,500 $
Blade Jenkins 92,500 $ (2)
Salary Average : 0 $
Cole Coskey 92,500 $ (2)
Salary Average : 0 $
Mitchell Vande Sompel 92,500 $ (2)
Salary Average : 0 $
Tanner Fritz 92,500 $ (2)
Salary Average : 0 $
Felix Bibeau 92,500 $ (2)
Salary Average : 0 $
Collin Adams 92,500 $ (3)
Salary Average : 0 $
Reece Newkirk 92,500 $ (3)
Salary Average : 0 $
Robin Salo 92,500 $ (3)
Salary Average : 0 $
Otto Koivula 92,000 $ (1)
Salary Average : 92,000 $
Thomas Schemitsch 90,000 $ (1)
Salary Average : 90,000 $
Simon Holmstrom 89,417 $ (1)
Salary Average : 89,417 $
Mason Jobst 82,500 $ (1)
Salary Average : 82,500 $
Arnaud Durandeau 80,000 $ (2)
Salary Average : 80,000 $
Jakub Skarek 76,417 $ (1)
Salary Average : 76,417 $
Maxime Lajoie 75,000 $ (1)
Salary Average : 75,000 $
Jean-Sebastien Dea 75,000 $ (1)
Salary Average : 75,000 $
Butrus Ghafari 75,000 $ (2)
Salary Average : 75,000 $
Nate Schnarr 75,000 $ (1)
Salary Average : 75,000 $
Phillip Di Giuseppe 75,000 $ (1)
Salary Average : 75,000 $
Carl Neill 75,000 $ (2)
Salary Average : 75,000 $
Christian Kasastul 75,000 $ (2)
Salary Average : 75,000 $
Riley Barber 75,000 $ (1)
Salary Average : 75,000 $
Total Farm Players27
Salary Commitment
Year 2022 : 2,325,024 $
Year 2023 : 1,424,690 $
Year 2024 : 562,190 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1,492,524 $
Year 2023 : 592,190 $
Year 2024 : 192,190 $
Year 2025 : 0 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell MTS Place
Level 1: 6750 - 250 $ - 3,768 - 55,82%
Level 2: 5750 - 150 $ - 3,207 - 55,77%
Level 3: 4750 - 100 $ - 2,671 - 56,24%
Level 4: 3750 - 90 $ - 1,942 - 51,78%
Luxury : 2000 - 350 $ - 1,000 - 50,00%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %12,588 - 54,73%
Average Income per Game2,768,657 $
Year to Date Revenue113,514,949 $

Expense

Pro Players Total Salaries86,534,199 $
Farm Players Total Salaries2,044,430 $
Coaches Total Salaries3,500,000 $
Luxury Taxe Total0 $
Special Salary Cap Value(4,125,000 $)
Pro Year To Date Expenses84,447,123 $
Farm Year To Date Expenses2,643,885 $
Pro Salary Cap To Date80,965,159 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days473,726 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days13,463 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap81,644,999 $
Estimate Under Maximum Salary Cap of 82,500,000 $855,001 $
Estimate Over Minimum Salary Cap of 0 $ 81,644,999 $
Current Bank Account54,607,280 $
Projected Bank Account54,607,280 $

Pro Players Salaries

Mark Stone (1 Way Contract) 9,500,000 $ (5)
-Salary Average : 9,500,000 $
Jakub Voracek (1 Way Contract) 8,250,000 $ (2)
-Salary Average : 8,250,000 $
Brent Burns (1 Way Contract) 8,000,000 $ (3)
-Salary Average : 8,000,000 $
Ryan McDonagh (1 Way Contract) 6,750,000 $ (4)
-Salary Average : 6,750,000 $
Darcy Kuemper (1 Way Contract) 6,239,000 $ (3)
-Salary Average : 6,239,000 $
Mark Scheifele (1 Way Contract) 6,125,000 $ (2)
-Salary Average : 6,125,000 $
Nikolaj Ehlers (1 Way Contract) 6,000,000 $ (3)
-Salary Average : 6,000,000 $
Erik Johnson (1 Way Contract) 6,000,000 $ (1)
-Salary Average : 6,000,000 $
J.T. Miller (1 Way Contract) 5,250,000 $ (1)
-Salary Average : 5,250,000 $
Shayne Gostisbehere (1 Way Contract) 4,500,000 $ (1)
-Salary Average : 4,500,000 $
Christopher Tanev (1 Way Contract) 4,500,000 $ (2)
-Salary Average : 4,500,000 $
Nick Bonino (1 Way Contract) 3,646,000 $ (3)
-Salary Average : 3,646,000 $
Jesper Bratt (1 Way Contract) 3,587,000 $ (2)
-Salary Average : 3,587,000 $
Andrew Mangiapane (1 Way Contract) 2,653,000 $ (1)
-Salary Average : 2,425,000 $
Matt Nieto 999,999 $ (1)
-Salary Average : 999,999 $
Logan Stanley 770,000 $ (1)
-Salary Average : 770,000 $
Rem Pitlick (Out of Payroll) 764,200 $ (1)
-Salary Average : 764,200 $
Jay Beagle 750,000 $ (1)
-Salary Average : 750,000 $
Kevin Rooney 750,000 $ (3)
-Salary Average : 750,000 $
Dan Vladar 750,000 $ (1)
-Salary Average : 750,000 $
Curtis Lazar 750,000 $ (1)
-Salary Average : 750,000 $
Total Pro Players21
Salary Commitment
Year 2022 : 86,534,199 $
Year 2023 : 63,347,000 $
Year 2024 : 40,885,000 $
Year 2025 : 16,250,000 $
Salary Average Commitment
Year 2022 : 86,306,199 $
Year 2023 : 63,347,000 $
Year 2024 : 40,885,000 $
Year 2025 : 16,250,000 $
Salary Cap with 1 Way Contract
Year 2022 : 86,534,199 $
Year 2023 : 63,347,000 $
Year 2024 : 40,885,000 $
Year 2025 : 16,250,000 $

Farm Players Salaries

Austin Czarnik 100,000 $ (3)
Salary Average : 100,000 $
Kurtis Gabriel 100,000 $ (2)
Salary Average : 100,000 $
Dillon Simpson 100,000 $ (1)
Salary Average : 100,000 $
Jonathon Martin 100,000 $ (1)
Salary Average : 100,000 $
Tyler Ennis 100,000 $ (2)
Salary Average : 100,000 $
Joseph LaBate 100,000 $ (1)
Salary Average : 100,000 $
Mikhail Berdin 95,000 $ (2)
Salary Average : 95,000 $
Simon Lundmark 92,500 $ (3)
Salary Average : 0 $
Nathan Smith 92,500 $ (3)
Salary Average : 0 $
Arvid Holm 92,500 $ (3)
Salary Average : 0 $
Kristian Reichel 90,180 $ (3)
Salary Average : 90,180 $
Jansen Harkins 81,750 $ (1)
Salary Average : 75,000 $
David Gustafsson 75,000 $ (2)
Salary Average : 81,750 $
Johnathan Kovacevic 75,000 $ (2)
Salary Average : 75,000 $
Cale Morris 75,000 $ (1)
Salary Average : 75,000 $
Leon Gawanke 75,000 $ (3)
Salary Average : 75,000 $
Nelson Nogier 75,000 $ (1)
Salary Average : 75,000 $
Sami Niku 75,000 $ (1)
Salary Average : 75,000 $
Carson Gicewicz 75,000 $ (2)
Salary Average : 75,000 $
Cedric Lacroix 75,000 $ (2)
Salary Average : 75,000 $
Benjamin Tardif 75,000 $ (2)
Salary Average : 75,000 $
Brian Halonen 75,000 $ (2)
Salary Average : 75,000 $
Charles Gerard 75,000 $ (2)
Salary Average : 75,000 $
Patrick Brown 75,000 $ (2)
Salary Average : 75,000 $
Total Farm Players24
Salary Commitment
Year 2022 : 2,044,430 $
Year 2023 : 1,437,680 $
Year 2024 : 542,680 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1,766,930 $
Year 2023 : 1,166,930 $
Year 2024 : 265,180 $
Year 2025 : 0 $

Kings

Kings is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 5750 - 250 $ - 3,758 - 65,35%
Level 2: 4750 - 150 $ - 3,267 - 68,77%
Level 3: 3750 - 100 $ - 2,682 - 71,52%
Level 4: 2750 - 90 $ - 1,862 - 67,70%
Luxury : 1000 - 350 $ - 842 - 84,18%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %12,410 - 68,95%
Average Income per Game2,699,833 $
Year to Date Revenue110,693,150 $

Expense

Pro Players Total Salaries80,848,053 $
Farm Players Total Salaries2,113,330 $
Coaches Total Salaries5,500,000 $
Luxury Taxe Total0 $
Special Salary Cap Value1,832,500 $
Pro Year To Date Expenses83,800,781 $
Farm Year To Date Expenses2,616,730 $
Pro Salary Cap To Date78,549,420 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days454,223 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days13,827 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap82,680,553 $
Estimate Under Maximum Salary Cap of 82,500,000 $-180,553 $
Estimate Over Minimum Salary Cap of 0 $ 82,680,553 $
Current Bank Account85,139,296 $
Projected Bank Account85,139,296 $

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) 10,000,000 $ (4)
-Salary Average : 10,000,000 $
Sidney Crosby (1 Way Contract) 8,700,000 $ (3)
-Salary Average : 8,700,000 $
Alex DeBrincat (1 Way Contract) 6,400,000 $ (1)
-Salary Average : 6,400,000 $
Tyson Barrie (1 Way Contract) 6,117,000 $ (3)
-Salary Average : 6,117,000 $
Phil Kessel (1 Way Contract) 5,375,000 $ (4)
-Salary Average : 5,375,000 $
TJ Brodie (1 Way Contract) 5,000,000 $ (2)
-Salary Average : 5,000,000 $
Travis Hamonic (1 Way Contract) 4,000,000 $ (2)
-Salary Average : 4,000,000 $
Max Domi (1 Way Contract) 3,950,000 $ (4)
-Salary Average : 3,950,000 $
Kevin Shattenkirk (1 Way Contract) 3,900,000 $ (1)
-Salary Average : 3,900,000 $
Denis Gurianov (1 Way Contract) 3,150,000 $ (5)
-Salary Average : 3,150,000 $
Dustin Brown (1 Way Contract) 2,934,000 $ (1)
-Salary Average : 5,875,000 $
Kasperi Kapanen (1 Way Contract) 2,765,000 $ (1)
-Salary Average : 3,200,000 $
Vince Dunn (1 Way Contract) 2,332,000 $ (1)
-Salary Average : 2,636,000 $
Derek Ryan (1 Way Contract) 2,250,000 $ (1)
-Salary Average : 2,250,000 $
Nolan Patrick (1 Way Contract) 2,000,000 $ (2)
-1 Way Contract Salary Cap : 2,000,000 $
-Salary Average : 2,000,000 $
Nicolas Deslauriers (1 Way Contract) 1,750,000 $ (3)
-Salary Average : 1,750,000 $
Kevin Lankinen (1 Way Contract) 1,691,500 $ (3)
-Salary Average : 800,000 $
Andrew Cogliano (1 Way Contract) 1,409,555 $ (2)
-Salary Average : 1,409,555 $
Nick Ritchie (1 Way Contract) 1,300,000 $ (1)
-Salary Average : 1,300,000 $
Brendan Lemieux (1 Way Contract) 1,300,000 $ (2)
-Salary Average : 1,300,000 $
Kurtis MacDermid 999,999 $ (3)
-Salary Average : 999,999 $
Devin Shore 999,999 $ (1)
-Salary Average : 999,999 $
Jaret Anderson-Dolan 974,000 $ (3)
-Salary Average : 974,000 $
Dysin Mayo 800,000 $ (2)
-Salary Average : 800,000 $
Cory Schneider 750,000 $ (1)
-Salary Average : 750,000 $
Total Pro Players25
Salary Commitment
Year 2022 : 80,848,053 $
Year 2023 : 57,217,054 $
Year 2024 : 42,707,499 $
Year 2025 : 22,475,000 $
Salary Average Commitment
Year 2022 : 83,636,553 $
Year 2023 : 56,325,554 $
Year 2024 : 41,815,999 $
Year 2025 : 22,475,000 $
Salary Cap with 1 Way Contract
Year 2022 : 80,848,053 $
Year 2023 : 57,217,054 $
Year 2024 : 42,707,499 $
Year 2025 : 22,475,000 $

Farm Players Salaries

Mikhail Maltsev 100,000 $ (3)
Salary Average : 100,000 $
Wayne Simmonds 100,000 $ (2)
Salary Average : 100,000 $
Xavier Ouellet 100,000 $ (3)
Salary Average : 100,000 $
Matthew Villalta 95,000 $ (2)
Salary Average : 95,000 $
Lukas Parik 92,500 $ (3)
Salary Average : 0 $
Cole Hults 92,500 $ (2)
Salary Average : 0 $
Michael Eyssimont 92,500 $ (2)
Salary Average : 0 $
David Hrenak 92,500 $ (3)
Salary Average : 0 $
Akil Thomas 92,500 $ (2)
Salary Average : 0 $
Aidan Dudas 92,500 $ (2)
Salary Average : 0 $
Markus Phillips 92,500 $ (2)
Salary Average : 0 $
Rafael Harvey-Pinard 92,500 $ (2)
Salary Average : 0 $
Andre Lee 92,500 $ (3)
Salary Average : 0 $
Jordan Spence 92,500 $ (3)
Salary Average : 0 $
Matthew Hellickson 92,500 $ (3)
Salary Average : 0 $
Nick Merkley 85,830 $ (1)
Salary Average : 85,830 $
Brandon Gignac 85,000 $ (2)
Salary Average : 85,000 $
Drake Rymsha 80,000 $ (2)
Salary Average : 80,000 $
Drew Callin 75,000 $ (3)
Salary Average : 75,000 $
Sven Baertschi 75,000 $ (1)
Salary Average : 75,000 $
Jordie Benn 75,000 $ (1)
Salary Average : 75,000 $
Jon Lizotte 75,000 $ (1)
Salary Average : 75,000 $
Daniel Brickley 75,000 $ (1)
Salary Average : 75,000 $
Bokondji Imama 75,000 $ (1)
Salary Average : 75,000 $
Total Farm Players24
Salary Commitment
Year 2022 : 2,113,330 $
Year 2023 : 1,652,500 $
Year 2024 : 737,500 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1,095,830 $
Year 2023 : 635,000 $
Year 2024 : 275,000 $
Year 2025 : 0 $

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 5750 - 115 $ - 5,750 - 100,00%
Level 2: 4750 - 80 $ - 4,750 - 100,00%
Level 3: 3750 - 65 $ - 3,745 - 99,85%
Level 4: 2750 - 50 $ - 2,750 - 100,00%
Luxury : 1000 - 250 $ - 1,000 - 100,00%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %17,995 - 99,97%
Average Income per Game2,090,179 $
Year to Date Revenue85,697,344 $

Expense

Pro Players Total Salaries73,320,024 $
Farm Players Total Salaries2,820,000 $
Coaches Total Salaries1,600,000 $
Luxury Taxe Total0 $
Special Salary Cap Value6,544,444 $
Pro Year To Date Expenses76,027,286 $
Farm Year To Date Expenses3,268,951 $
Pro Salary Cap To Date74,956,411 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days393,228 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days18,095 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap79,864,468 $
Estimate Under Maximum Salary Cap of 82,500,000 $2,635,532 $
Estimate Over Minimum Salary Cap of 0 $ 79,864,468 $
Current Bank Account50,785,188 $
Projected Bank Account50,785,188 $

Pro Players Salaries

Artemi Panarin (1 Way Contract) 11,642,860 $ (4)
-Salary Average : 11,642,857 $
John Tavares (1 Way Contract) 11,000,000 $ (3)
-Salary Average : 11,000,000 $
Chris Kreider (1 Way Contract) 6,500,000 $ (5)
-Salary Average : 6,500,000 $
Jonathan Huberdeau (1 Way Contract) 5,900,000 $ (5)
-Salary Average : 5,900,000 $
Brayden Point (1 Way Contract) 5,700,000 $ (6)
-Salary Average : 6,750,000 $
Shea Theodore (1 Way Contract) 5,200,000 $ (3)
-Salary Average : 5,200,000 $
Boone Jenner (1 Way Contract) 4,759,000 $ (4)
-Salary Average : 3,750,000 $
Jack Roslovic (1 Way Contract) 3,349,000 $ (2)
-Salary Average : 3,349,000 $
Marco Scandella (1 Way Contract) 3,275,000 $ (2)
-Salary Average : 3,275,000 $
Ryan Lindgren (1 Way Contract) 2,629,000 $ (2)
-Salary Average : 2,629,000 $
Mikey Anderson (1 Way Contract) 1,746,000 $ (6)
-Salary Average : 1,746,000 $
Anders Bjork (1 Way Contract) 1,600,000 $ (1)
-Salary Average : 1,600,000 $
Kaapo Kakko (1 Way Contract) 1,500,000 $ (3)
-Salary Average : 1,500,000 $
Scott Mayfield (1 Way Contract) 1,450,000 $ (1)
-Salary Average : 1,450,000 $
K'Andre Miller 925,000 $ (1)
-Salary Average : 925,000 $
Alexis Lafreniere 925,000 $ (2)
-Salary Average : 0 $
Morgan Barron 925,000 $ (2)
-Salary Average : 0 $
Seth Jarvis 925,000 $ (3)
-Salary Average : 0 $
Ilya Sorokin 925,000 $ (2)
-Salary Average : 0 $
Oliver Wahlstrom 894,167 $ (1)
-Salary Average : 894,167 $
Sebastien Aho 800,000 $ (3)
-Salary Average : 800,000 $
Charlie Lindgren 750,000 $ (1)
-Salary Average : 750,000 $
Total Pro Players22
Salary Commitment
Year 2022 : 73,320,024 $
Year 2023 : 75,907,857 $
Year 2024 : 63,879,857 $
Year 2025 : 44,454,857 $
Salary Average Commitment
Year 2022 : 69,661,024 $
Year 2023 : 64,041,857 $
Year 2024 : 54,788,857 $
Year 2025 : 36,288,857 $
Salary Cap with 1 Way Contract
Year 2022 : 73,320,024 $
Year 2023 : 67,700,857 $
Year 2024 : 55,672,857 $
Year 2025 : 36,247,857 $

Farm Players Salaries

Adam Huska 95,000 $ (2)
Salary Average : 95,000 $
Graham Knott 95,000 $ (1)
Salary Average : 95,000 $
Patrick Khodorenko 92,500 $ (2)
Salary Average : 0 $
Connor McMichael 92,500 $ (2)
Salary Average : 0 $
Zac Jones 92,500 $ (2)
Salary Average : 75,000 $
Justin Richards 92,500 $ (2)
Salary Average : 0 $
Hunter Skinner 92,500 $ (2)
Salary Average : 0 $
Jake Elmer 92,500 $ (3)
Salary Average : 0 $
Lauri Pajuniemi 92,500 $ (3)
Salary Average : 0 $
Austin Rueschhoff 92,500 $ (2)
Salary Average : 0 $
Matthew Robertson 92,500 $ (3)
Salary Average : 0 $
Tyler Wall 92,500 $ (2)
Salary Average : 0 $
Nils Lundkvist 92,500 $ (3)
Salary Average : 0 $
Tarmo Reunanen 92,500 $ (2)
Salary Average : 0 $
Ty Ronning 80,000 $ (2)
Salary Average : 80,000 $
Libor Hajek 80,000 $ (3)
Salary Average : 80,000 $
Gabriel Fontaine 80,000 $ (2)
Salary Average : 80,000 $
Cavan Fitzgerald 80,000 $ (2)
Salary Average : 80,000 $
Ara Nazarian 75,000 $ (2)
Salary Average : 75,000 $
Connor Ford 75,000 $ (2)
Salary Average : 75,000 $
Lynden McCallum 75,000 $ (1)
Salary Average : 75,000 $
Ben Thomson 75,000 $ (2)
Salary Average : 75,000 $
Matthew Wedman 75,000 $ (1)
Salary Average : 75,000 $
Alex Whelan 75,000 $ (2)
Salary Average : 75,000 $
Adam Helewka 75,000 $ (2)
Salary Average : 75,000 $
Alex Kile 75,000 $ (2)
Salary Average : 75,000 $
Max Martin 75,000 $ (1)
Salary Average : 75,000 $
Michael Carcone 75,000 $ (1)
Salary Average : 75,000 $
Matt Martin 75,000 $ (1)
Salary Average : 75,000 $
Patrick Giles 75,000 $ (1)
Salary Average : 75,000 $
Thomas Caron 75,000 $ (1)
Salary Average : 75,000 $
Francis Marotte 75,000 $ (1)
Salary Average : 75,000 $
Darren Raddysh 75,000 $ (1)
Salary Average : 75,000 $
Dillon Kelley 75,000 $ (1)
Salary Average : 75,000 $
Total Farm Players34
Salary Commitment
Year 2022 : 2,820,000 $
Year 2023 : 1,975,000 $
Year 2024 : 450,000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1,785,000 $
Year 2023 : 940,000 $
Year 2024 : 80,000 $
Year 2025 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 5750 - 190 $ - 4,840 - 84,17%
Level 2: 4750 - 125 $ - 3,788 - 79,76%
Level 3: 3750 - 91 $ - 2,911 - 77,63%
Level 4: 2750 - 70 $ - 2,393 - 87,04%
Luxury : 1000 - 280 $ - 1,000 - 100,00%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %14,933 - 82,96%
Average Income per Game2,631,937 $
Year to Date Revenue107,909,412 $

Expense

Pro Players Total Salaries86,084,666 $
Farm Players Total Salaries3,309,936 $
Coaches Total Salaries1,400,000 $
Luxury Taxe Total0 $
Special Salary Cap Value(3,750,000 $)
Pro Year To Date Expenses86,422,673 $
Farm Year To Date Expenses3,580,716 $
Pro Salary Cap To Date85,169,039 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days460,765 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days19,629 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap82,334,666 $
Estimate Under Maximum Salary Cap of 82,500,000 $165,334 $
Estimate Over Minimum Salary Cap of 0 $ 82,334,666 $
Current Bank Account100,675,772 $
Projected Bank Account100,675,772 $

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) 9,500,000 $ (6)
-Salary Average : 9,500,000 $
Alex Pietrangelo (1 Way Contract) 8,800,000 $ (5)
-Salary Average : 8,800,000 $
Steven Stamkos (1 Way Contract) 8,500,000 $ (2)
-Salary Average : 8,500,000 $
Zach Werenski (1 Way Contract) 7,551,000 $ (4)
-Salary Average : 7,551,000 $
Ryan O'Reilly (1 Way Contract) 7,500,000 $ (6)
-Salary Average : 7,500,000 $
Pavel Buchnevich (1 Way Contract) 6,325,000 $ (3)
-Salary Average : 6,325,000 $
Vincent Trocheck (1 Way Contract) 5,612,000 $ (3)
-Salary Average : 4,750,000 $
Andrei Svechnikov (1 Way Contract) 5,496,000 $ (2)
-Salary Average : 5,496,000 $
Colton Parayko (1 Way Contract) 4,629,000 $ (4)
-Salary Average : 4,629,000 $
Christian Dvorak (1 Way Contract) 4,450,000 $ (3)
-Salary Average : 4,450,000 $
Anthony Cirelli (1 Way Contract) 4,300,000 $ (2)
-Salary Average : 4,300,000 $
John Marino (1 Way Contract) 4,042,000 $ (2)
-Salary Average : 4,042,000 $
Trevor Moore (1 Way Contract) 1,988,000 $ (1)
-Salary Average : 1,988,000 $
Adin Hill (1 Way Contract) 1,650,000 $ (1)
-Salary Average : 1,650,000 $
Tage Thompson (1 Way Contract) 1,400,000 $ (6)
-Salary Average : 1,400,000 $
Michael Raffl 999,999 $ (2)
-Salary Average : 999,999 $
David Kampf 925,000 $ (3)
-Salary Average : 925,000 $
Niko Mikkola 875,000 $ (3)
-Salary Average : 875,000 $
Martin Fehervary 791,667 $ (1)
-Salary Average : 791,667 $
Christian Fischer 750,000 $ (1)
-Salary Average : 750,000 $
Total Pro Players20
Salary Commitment
Year 2022 : 86,084,666 $
Year 2023 : 84,261,999 $
Year 2024 : 60,924,000 $
Year 2025 : 42,737,000 $
Salary Average Commitment
Year 2022 : 85,222,666 $
Year 2023 : 80,042,999 $
Year 2024 : 56,705,000 $
Year 2025 : 39,380,000 $
Salary Cap with 1 Way Contract
Year 2022 : 86,084,666 $
Year 2023 : 80,904,999 $
Year 2024 : 57,567,000 $
Year 2025 : 39,380,000 $

Farm Players Salaries

Zach Sawchenko 100,000 $ (1)
Salary Average : 100,000 $
Matthew Murray 100,000 $ (3)
Salary Average : 100,000 $
Brendan Perlini 100,000 $ (1)
Salary Average : 100,000 $
Brett Murray 100,000 $ (3)
Salary Average : 100,000 $
Kristian Vesalainen 100,000 $ (3)
Salary Average : 100,000 $
Mathieu Perreault 100,000 $ (2)
Salary Average : 100,000 $
Paul LaDue 100,000 $ (2)
Salary Average : 100,000 $
Spencer Martin 100,000 $ (3)
Salary Average : 100,000 $
Carter Hutton 100,000 $ (2)
Salary Average : 100,000 $
Keegan Kolesar 97,500 $ (2)
Salary Average : 97,500 $
Gemel Smith 96,140 $ (2)
Salary Average : 96,140 $
Sean Day 95,100 $ (3)
Salary Average : 95,100 $
Colton White 95,000 $ (2)
Salary Average : 95,000 $
Jasper Weatherby 92,500 $ (3)
Salary Average : 0 $
Jordan Harris 92,500 $ (3)
Salary Average : 0 $
Amir Miftakhov 92,500 $ (3)
Salary Average : 0 $
Nick Perbix 92,500 $ (3)
Salary Average : 92,500 $
Cole Koepke 92,500 $ (3)
Salary Average : 0 $
Gage Goncalves 92,500 $ (3)
Salary Average : 0 $
Alex Green 92,500 $ (2)
Salary Average : 75,000 $
Gabriel Fortier 92,500 $ (2)
Salary Average : 0 $
Jacob Moverare 92,500 $ (2)
Salary Average : 0 $
Dmitry Semykin 92,500 $ (3)
Salary Average : 0 $
Greg Meireles 88,889 $ (3)
Salary Average : 88,889 $
Boris Katchouk 88,600 $ (2)
Salary Average : 88,600 $
Brent Gates Jr. 80,100 $ (1)
Salary Average : 80,100 $
Rhett Gardner 80,000 $ (2)
Salary Average : 80,000 $
Matt Luff 79,740 $ (1)
Salary Average : 79,740 $
Alexander True 79,100 $ (1)
Salary Average : 79,100 $
Connor Dewar 78,350 $ (2)
Salary Average : 78,350 $
Riley Sutter 76,417 $ (1)
Salary Average : 76,417 $
Jimmy Huntington 75,000 $ (3)
Salary Average : 75,000 $
Matthew Peca 75,000 $ (1)
Salary Average : 75,000 $
Otto Somppi 75,000 $ (3)
Salary Average : 75,000 $
Antti Suomela 75,000 $ (2)
Salary Average : 75,000 $
Andreas Borgman 75,000 $ (2)
Salary Average : 75,000 $
Dennis Gilbert 75,000 $ (1)
Salary Average : 75,000 $
Total Farm Players37
Salary Commitment
Year 2022 : 3,309,936 $
Year 2023 : 2,644,579 $
Year 2024 : 1,381,489 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2,552,436 $
Year 2023 : 1,887,079 $
Year 2024 : 826,489 $
Year 2025 : 0 $

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 5750 - 125 $ - 5,750 - 100,00%
Level 2: 4750 - 75 $ - 4,750 - 100,00%
Level 3: 3750 - 50 $ - 3,750 - 100,00%
Level 4: 2750 - 45 $ - 2,750 - 100,00%
Luxury : 1000 - 250 $ - 1,000 - 100,00%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %18,000 - 100,00%
Average Income per Game2,045,312 $
Year to Date Revenue83,857,792 $

Expense

Pro Players Total Salaries80,227,000 $
Farm Players Total Salaries1,836,670 $
Coaches Total Salaries2,000,000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses81,957,106 $
Farm Year To Date Expenses2,850,892 $
Pro Salary Cap To Date80,713,323 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days429,772 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days15,009 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap80,227,000 $
Estimate Under Maximum Salary Cap of 82,500,000 $2,273,000 $
Estimate Over Minimum Salary Cap of 0 $ 80,227,000 $
Current Bank Account57,413,776 $
Projected Bank Account57,413,776 $

Pro Players Salaries

Auston Matthews (1 Way Contract) 11,634,000 $ (2)
-Salary Average : 11,634,000 $
Tyler Seguin (1 Way Contract) 9,850,000 $ (5)
-Salary Average : 9,850,000 $
Sean Couturier (1 Way Contract) 5,882,000 $ (4)
-Salary Average : 5,882,000 $
Esa Lindell (1 Way Contract) 5,800,000 $ (3)
-Salary Average : 5,800,000 $
Jake Muzzin (1 Way Contract) 5,625,000 $ (2)
-Salary Average : 5,625,000 $
Travis Konecny (1 Way Contract) 5,500,000 $ (3)
-Salary Average : 5,500,000 $
Jack Campbell (1 Way Contract) 5,249,000 $ (4)
-Salary Average : 5,249,000 $
Jared McCann (1 Way Contract) 5,008,000 $ (4)
-Salary Average : 5,008,000 $
Tyler Toffoli (1 Way Contract) 4,250,000 $ (2)
-Salary Average : 4,250,000 $
Jani Hakanpaa (1 Way Contract) 3,000,000 $ (3)
-Salary Average : 3,000,000 $
Pierre-Edouard Bellemare (1 Way Contract) 2,548,000 $ (3)
-Salary Average : 2,548,000 $
Erik Gustafsson (1 Way Contract) 2,125,000 $ (2)
-Salary Average : 2,125,000 $
Victor Rask (1 Way Contract) 2,000,000 $ (3)
-Salary Average : 2,000,000 $
Frederik Gauthier (1 Way Contract) 1,500,000 $ (1)
-Salary Average : 1,500,000 $
Brad Richardson (1 Way Contract) 1,500,000 $ (2)
-1 Way Contract Salary Cap : 1,500,000 $
-Salary Average : 1,500,000 $
Mason Appleton (1 Way Contract) 1,408,000 $ (1)
-Salary Average : 1,408,000 $
Travis Dermott (1 Way Contract) 1,023,000 $ (1)
-Salary Average : 1,023,000 $
Gerry Mayhew (1 Way Contract) 1,000,000 $ (2)
-1 Way Contract Salary Cap : 1,000,000 $
-Salary Average : 1,000,000 $
Connor Clifton (1 Way Contract) 1,000,000 $ (1)
-Salary Average : 1,000,000 $
Alexander Barabanov 925,000 $ (2)
-Salary Average : 0 $
Dylan Cozens 925,000 $ (2)
-Salary Average : 0 $
Jack Quinn 925,000 $ (2)
-Salary Average : 0 $
Brian Elliott (1 Way Contract) 800,000 $ (2)
-Salary Average : 800,000 $
Luke Schenn 750,000 $ (2)
-Salary Average : 750,000 $
Total Pro Players24
Salary Commitment
Year 2022 : 80,227,000 $
Year 2023 : 75,296,000 $
Year 2024 : 44,837,000 $
Year 2025 : 25,989,000 $
Salary Average Commitment
Year 2022 : 77,452,000 $
Year 2023 : 72,521,000 $
Year 2024 : 44,837,000 $
Year 2025 : 25,989,000 $
Salary Cap with 1 Way Contract
Year 2022 : 80,227,000 $
Year 2023 : 75,296,000 $
Year 2024 : 44,837,000 $
Year 2025 : 25,989,000 $

Farm Players Salaries

Greg Pateryn 100,000 $ (1)
Salary Average : 100,000 $
Semyon Der-Arguchintsev 92,500 $ (3)
Salary Average : 0 $
Scott Perunovich 92,500 $ (3)
Salary Average : 0 $
James Greenway 92,500 $ (3)
Salary Average : 0 $
Filip Hallander 92,500 $ (3)
Salary Average : 0 $
Nic Petan 86,170 $ (1)
Salary Average : 86,170 $
Calle Rosen 80,000 $ (2)
Salary Average : 80,000 $
Collin Delia 75,500 $ (2)
Salary Average : 75,500 $
Christopher Brown 75,000 $ (2)
Salary Average : 75,000 $
CJ Suess 75,000 $ (2)
Salary Average : 75,000 $
Doyle Somerby 75,000 $ (1)
Salary Average : 75,000 $
Jeremy Gregoire 75,000 $ (1)
Salary Average : 75,000 $
Joey Anderson 75,000 $ (1)
Salary Average : 75,000 $
Joseph Duszak 75,000 $ (2)
Salary Average : 75,000 $
Charles Williams 75,000 $ (2)
Salary Average : 75,000 $
Remi Elie 75,000 $ (1)
Salary Average : 75,000 $
Christopher Wilkie 75,000 $ (2)
Salary Average : 75,000 $
Mat Robson 75,000 $ (1)
Salary Average : 75,000 $
Kyle MacLean 75,000 $ (2)
Salary Average : 75,000 $
Kyle Olson 75,000 $ (2)
Salary Average : 75,000 $
Zach Solow 75,000 $ (2)
Salary Average : 75,000 $
Joseph Woll 75,000 $ (2)
Salary Average : 75,000 $
James Hamblin 75,000 $ (2)
Salary Average : 75,000 $
Total Farm Players23
Salary Commitment
Year 2022 : 1,836,670 $
Year 2023 : 1,275,500 $
Year 2024 : 370,000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1,466,670 $
Year 2023 : 905,500 $
Year 2024 : 0 $
Year 2025 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 5750 - 250 $ - 3,796 - 66,02%
Level 2: 4750 - 150 $ - 3,238 - 68,17%
Level 3: 3750 - 100 $ - 2,681 - 71,50%
Level 4: 2750 - 90 $ - 1,911 - 69,48%
Luxury : 1000 - 350 $ - 849 - 84,93%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %12,476 - 69,31%
Average Income per Game2,715,252 $
Year to Date Revenue111,325,348 $

Expense

Pro Players Total Salaries75,453,499 $
Farm Players Total Salaries2,412,500 $
Coaches Total Salaries2,000,000 $
Luxury Taxe Total0 $
Special Salary Cap Value4,629,500 $
Pro Year To Date Expenses79,794,760 $
Farm Year To Date Expenses3,418,114 $
Pro Salary Cap To Date78,674,920 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days404,516 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days18,056 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap80,082,999 $
Estimate Under Maximum Salary Cap of 82,500,000 $2,417,001 $
Estimate Over Minimum Salary Cap of 0 $ 80,082,999 $
Current Bank Account32,805,714 $
Projected Bank Account32,805,714 $

Pro Players Salaries

Connor McDavid (1 Way Contract) 12,500,000 $ (4)
-Salary Average : 12,500,000 $
Leon Draisaitl (1 Way Contract) 8,500,000 $ (3)
-Salary Average : 8,500,000 $
Mark Giordano (1 Way Contract) 8,100,000 $ (5)
-Salary Average : 8,100,000 $
Darnell Nurse (1 Way Contract) 7,550,000 $ (5)
-Salary Average : 7,550,000 $
Ryan Nugent-Hopkins (1 Way Contract) 6,154,000 $ (6)
-Salary Average : 6,154,000 $
Mike Smith (1 Way Contract) 3,750,000 $ (4)
-Salary Average : 3,750,000 $
Connor Brown (1 Way Contract) 3,600,000 $ (1)
-Salary Average : 3,600,000 $
Jesse Puljujarvi (1 Way Contract) 3,446,000 $ (2)
-Salary Average : 3,446,000 $
Josh Manson (1 Way Contract) 2,963,000 $ (2)
-Salary Average : 2,963,000 $
Chandler Stephenson (1 Way Contract) 2,750,000 $ (2)
-Salary Average : 2,750,000 $
Kailer Yamamoto (1 Way Contract) 2,515,000 $ (1)
-Salary Average : 2,515,000 $
Jaroslav Halak (1 Way Contract) 2,500,000 $ (4)
-Salary Average : 2,500,000 $
Jonathan Bernier (1 Way Contract) 1,750,000 $ (3)
-1 Way Contract Salary Cap : 1,750,000 $
-Salary Average : 1,750,000 $
Tyler Motte (1 Way Contract) 1,680,000 $ (3)
-Salary Average : 1,680,000 $
Jakub Zboril (1 Way Contract) 1,600,000 $ (3)
-Salary Average : 1,600,000 $
Caleb Jones (1 Way Contract) 1,088,000 $ (1)
-Salary Average : 1,088,000 $
Cal O'Reilly 999,999 $ (3)
-Salary Average : 999,999 $
Tobias Bjornfot 894,167 $ (1)
-Salary Average : 894,167 $
Evan Bouchard 863,333 $ (1)
-Salary Average : 863,333 $
Laurent Dauphin 750,000 $ (1)
-Salary Average : 750,000 $
Dominic Toninato 750,000 $ (2)
-Salary Average : 750,000 $
Riley Nash 750,000 $ (1)
-Salary Average : 750,000 $
Total Pro Players22
Salary Commitment
Year 2022 : 75,453,499 $
Year 2023 : 65,368,999 $
Year 2024 : 55,459,999 $
Year 2025 : 40,930,000 $
Salary Average Commitment
Year 2022 : 75,453,499 $
Year 2023 : 64,992,999 $
Year 2024 : 55,083,999 $
Year 2025 : 40,554,000 $
Salary Cap with 1 Way Contract
Year 2022 : 75,453,499 $
Year 2023 : 64,992,999 $
Year 2024 : 55,083,999 $
Year 2025 : 40,554,000 $

Farm Players Salaries

Byron Froese 100,000 $ (3)
Salary Average : 100,000 $
Cody Goloubef 100,000 $ (1)
Salary Average : 100,000 $
Jayson Megna 100,000 $ (3)
Salary Average : 100,000 $
Ryan Lomberg 100,000 $ (3)
Salary Average : 100,000 $
William Lagesson 95,000 $ (3)
Salary Average : 95,000 $
Dmitri Samorukov 95,000 $ (3)
Salary Average : 95,000 $
Ostap Safin 92,500 $ (2)
Salary Average : 0 $
Ilya Konovalov 92,500 $ (3)
Salary Average : 0 $
Markus Niemelainen 92,500 $ (2)
Salary Average : 0 $
Michael Kesselring 92,500 $ (2)
Salary Average : 0 $
Karel Vejmelka 92,500 $ (3)
Salary Average : 92,500 $
Philip Kemp 92,500 $ (2)
Salary Average : 0 $
Filip Berglund 92,500 $ (3)
Salary Average : 0 $
Filip Kral 92,500 $ (3)
Salary Average : 0 $
Philip Broberg 92,500 $ (3)
Salary Average : 0 $
Walker Duehr 92,500 $ (3)
Salary Average : 92,500 $
Olivier Rodrigue 92,500 $ (2)
Salary Average : 0 $
Tyler Benson 90,000 $ (2)
Salary Average : 90,000 $
Stuart Skinner 90,000 $ (2)
Salary Average : 90,000 $
Austin Strand 90,000 $ (2)
Salary Average : 90,000 $
Cooper Marody 80,000 $ (2)
Salary Average : 80,000 $
Brett Seney 80,000 $ (1)
Salary Average : 80,000 $
Dmitrij Jaskin 75,000 $ (2)
Salary Average : 75,000 $
Steven Fogarty 75,000 $ (1)
Salary Average : 75,000 $
Rich Clune 75,000 $ (1)
Salary Average : 75,000 $
Michal Kempny 75,000 $ (3)
Salary Average : 75,000 $
Cameron Hughes 75,000 $ (1)
Salary Average : 75,000 $
Total Farm Players27
Salary Commitment
Year 2022 : 2,412,500 $
Year 2023 : 2,007,500 $
Year 2024 : 1,120,000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1,580,000 $
Year 2023 : 1,175,000 $
Year 2024 : 750,000 $
Year 2025 : 0 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 5750 - 125 $ - 5,750 - 100,00%
Level 2: 4750 - 75 $ - 4,750 - 100,00%
Level 3: 3750 - 50 $ - 3,750 - 100,00%
Level 4: 2750 - 45 $ - 2,750 - 100,00%
Luxury : 1000 - 250 $ - 1,000 - 100,00%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %18,000 - 100,00%
Average Income per Game2,045,312 $
Year to Date Revenue83,857,792 $

Expense

Pro Players Total Salaries86,549,999 $
Farm Players Total Salaries2,418,833 $
Coaches Total Salaries1,500,000 $
Luxury Taxe Total0 $
Special Salary Cap Value(4,066,667 $)
Pro Year To Date Expenses91,111,380 $
Farm Year To Date Expenses2,975,796 $
Pro Salary Cap To Date85,922,387 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days463,228 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days15,444 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap82,483,332 $
Estimate Under Maximum Salary Cap of 82,500,000 $16,668 $
Estimate Over Minimum Salary Cap of 0 $ 82,483,332 $
Current Bank Account15,172,882 $
Projected Bank Account15,172,882 $

Pro Players Salaries

Carey Price (1 Way Contract) 10,500,000 $ (4)
-Salary Average : 10,500,000 $
Anze Kopitar (1 Way Contract) 10,000,000 $ (2)
-Salary Average : 10,000,000 $
Aleksander Barkov (1 Way Contract) 9,816,000 $ (5)
-Salary Average : 5,900,000 $
Aaron Ekblad (1 Way Contract) 7,500,000 $ (3)
-Salary Average : 7,500,000 $
Sam Reinhart (1 Way Contract) 6,973,000 $ (4)
-Salary Average : 6,973,000 $
Anthony Mantha (1 Way Contract) 5,700,000 $ (2)
-Salary Average : 5,700,000 $
Anthony Duclair (1 Way Contract) 5,500,000 $ (3)
-Salary Average : 5,500,000 $
Brandon Montour (1 Way Contract) 4,562,000 $ (3)
-Salary Average : 4,562,000 $
MacKenzie Weegar (1 Way Contract) 3,250,000 $ (3)
-Salary Average : 3,250,000 $
Scott Laughton (1 Way Contract) 3,028,000 $ (2)
-Salary Average : 3,028,000 $
Erik Gudbranson (1 Way Contract) 2,800,000 $ (2)
-Salary Average : 2,800,000 $
Nicholas Paul (1 Way Contract) 2,750,000 $ (3)
-Salary Average : 2,750,000 $
David Savard (1 Way Contract) 2,500,000 $ (2)
-Salary Average : 2,500,000 $
Valeri Nichushkin (1 Way Contract) 2,131,000 $ (2)
-Salary Average : 2,500,000 $
Nick Leddy (1 Way Contract) 1,827,000 $ (1)
-Salary Average : 5,500,000 $
Michael Bunting (1 Way Contract) 1,500,000 $ (2)
-Salary Average : 1,500,000 $
Gabriel Vilardi (1 Way Contract) 1,283,000 $ (2)
-Salary Average : 1,283,000 $
Mason Marchment (1 Way Contract) 1,062,000 $ (2)
-Salary Average : 805,000 $
Ondrej Kase (1 Way Contract) 1,018,000 $ (1)
-Salary Average : 1,018,000 $
Tomas Nosek 999,999 $ (1)
-Salary Average : 999,999 $
Mattias Norlinder 925,000 $ (3)
-Salary Average : 0 $
Spencer Knight 925,000 $ (2)
-Salary Average : 0 $
Total Pro Players22
Salary Commitment
Year 2022 : 86,549,999 $
Year 2023 : 85,413,000 $
Year 2024 : 54,484,000 $
Year 2025 : 27,289,000 $
Salary Average Commitment
Year 2022 : 84,568,999 $
Year 2023 : 77,051,000 $
Year 2024 : 46,935,000 $
Year 2025 : 23,373,000 $
Salary Cap with 1 Way Contract
Year 2022 : 86,549,999 $
Year 2023 : 82,705,000 $
Year 2024 : 51,776,000 $
Year 2025 : 27,289,000 $

Farm Players Salaries

Beck Warm 100,000 $ (2)
Salary Average : 100,000 $
Philippe Desrosiers 100,000 $ (3)
Salary Average : 100,000 $
Evan Weinger 100,000 $ (1)
Salary Average : 100,000 $
Sam Montembeault 100,000 $ (4)
Salary Average : 100,000 $
Ryan Dmowski 98,500 $ (1)
Salary Average : 98,500 $
Cameron Hebig 98,500 $ (1)
Salary Average : 98,500 $
Serron Noel 92,500 $ (3)
Salary Average : 0 $
Maxim Mamin 92,500 $ (3)
Salary Average : 0 $
Logan Hutsko 92,500 $ (3)
Salary Average : 0 $
Vladislav Kolyachonok 92,500 $ (2)
Salary Average : 0 $
Max Gildon 92,500 $ (2)
Salary Average : 0 $
Juho Lammikko 92,500 $ (2)
Salary Average : 0 $
Henry Bowlby 92,500 $ (2)
Salary Average : 0 $
Grigori Denisenko 92,500 $ (2)
Salary Average : 0 $
Chase Priskie 90,000 $ (1)
Salary Average : 90,000 $
Shane Gersich 90,000 $ (2)
Salary Average : 90,000 $
Jonathan Aspirot 76,833 $ (1)
Salary Average : 76,833 $
Seth Helgeson 75,000 $ (1)
Salary Average : 75,000 $
Matthew Strome 75,000 $ (3)
Salary Average : 75,000 $
John Stevens 75,000 $ (1)
Salary Average : 75,000 $
Cole Maier 75,000 $ (3)
Salary Average : 75,000 $
Cole Bardreau 75,000 $ (2)
Salary Average : 75,000 $
Colby Williams 75,000 $ (2)
Salary Average : 75,000 $
Colin Theisen 75,000 $ (2)
Salary Average : 75,000 $
Connor McCarthy 75,000 $ (1)
Salary Average : 75,000 $
Andrew Nielsen 75,000 $ (1)
Salary Average : 75,000 $
Alex Gallant 75,000 $ (1)
Salary Average : 75,000 $
Aleksi Heponiemi 75,000 $ (2)
Salary Average : 75,000 $
Total Farm Players28
Salary Commitment
Year 2022 : 2,418,833 $
Year 2023 : 1,595,200 $
Year 2024 : 642,700 $
Year 2025 : 115,200 $
Salary Average Commitment
Year 2022 : 1,678,833 $
Year 2023 : 840,000 $
Year 2024 : 350,000 $
Year 2025 : 100,000 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 5750 - 125 $ - 5,677 - 98,74%
Level 2: 4750 - 105 $ - 4,747 - 99,93%
Level 3: 3750 - 90 $ - 3,552 - 94,71%
Level 4: 2750 - 65 $ - 2,705 - 98,35%
Luxury : 1000 - 300 $ - 997 - 99,72%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %17,678 - 98,21%
Average Income per Game2,255,231 $
Year to Date Revenue92,464,459 $

Expense

Pro Players Total Salaries84,118,332 $
Farm Players Total Salaries2,098,670 $
Coaches Total Salaries1,500,000 $
Luxury Taxe Total0 $
Special Salary Cap Value(2,311,500 $)
Pro Year To Date Expenses83,425,885 $
Farm Year To Date Expenses2,615,030 $
Pro Salary Cap To Date81,866,334 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days450,362 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days13,750 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap81,806,832 $
Estimate Under Maximum Salary Cap of 82,500,000 $693,168 $
Estimate Over Minimum Salary Cap of 0 $ 81,806,832 $
Current Bank Account93,643,860 $
Projected Bank Account93,643,860 $

Pro Players Salaries

Ryan Strome (1 Way Contract) 8,750,000 $ (5)
-Salary Average : 8,750,000 $
Kris Letang (1 Way Contract) 7,817,000 $ (4)
-Salary Average : 7,250,000 $
Nico Hischier (1 Way Contract) 7,250,000 $ (5)
-Salary Average : 7,250,000 $
Evander Kane (1 Way Contract) 7,000,000 $ (3)
-Salary Average : 7,000,000 $
Bryan Rust (1 Way Contract) 6,465,000 $ (4)
-Salary Average : 3,500,000 $
Ondrej Palat (1 Way Contract) 6,225,000 $ (5)
-Salary Average : 6,225,000 $
Connor Hellebuyck (1 Way Contract) 6,166,666 $ (2)
-Salary Average : 6,166,666 $
Tom Wilson (1 Way Contract) 5,166,666 $ (2)
-Salary Average : 5,166,666 $
Filip Hronek (1 Way Contract) 4,623,000 $ (2)
-Salary Average : 4,623,000 $
Brayden McNabb (1 Way Contract) 4,595,000 $ (5)
-Salary Average : 4,595,000 $
Tony DeAngelo (1 Way Contract) 4,480,000 $ (5)
-Salary Average : 4,800,000 $
Teddy Blueger (1 Way Contract) 3,106,000 $ (2)
-Salary Average : 3,106,000 $
Noel Acciari (1 Way Contract) 2,999,000 $ (3)
-Salary Average : 2,999,000 $
Casey Cizikas (1 Way Contract) 2,500,000 $ (2)
-Salary Average : 2,500,000 $
Casey DeSmith (1 Way Contract) 2,275,000 $ (4)
-Salary Average : 2,275,000 $
Riley Sheahan (1 Way Contract) 1,200,000 $ (1)
-Salary Average : 1,200,000 $
Tyler Bozak (1 Way Contract) 1,100,000 $ (1)
-Salary Average : 1,100,000 $
Victor Mete 900,000 $ (3)
-Salary Average : 900,000 $
Kyle Turris 750,000 $ (3)
-Salary Average : 750,000 $
Olli Maatta 750,000 $ (2)
-Salary Average : 750,000 $
Total Pro Players20
Salary Commitment
Year 2022 : 84,118,332 $
Year 2023 : 81,818,332 $
Year 2024 : 59,506,000 $
Year 2025 : 47,857,000 $
Salary Average Commitment
Year 2022 : 80,906,332 $
Year 2023 : 78,606,332 $
Year 2024 : 56,294,000 $
Year 2025 : 44,645,000 $
Salary Cap with 1 Way Contract
Year 2022 : 84,118,332 $
Year 2023 : 81,818,332 $
Year 2024 : 59,506,000 $
Year 2025 : 47,857,000 $

Farm Players Salaries

Ken Appleby 100,000 $ (3)
Salary Average : 100,000 $
Alexandre Fortin 100,000 $ (1)
Salary Average : 100,000 $
Buddy Robinson 100,000 $ (2)
Salary Average : 100,000 $
Dmitry Osipov 100,000 $ (1)
Salary Average : 100,000 $
Cedric Pare 100,000 $ (3)
Salary Average : 100,000 $
Rourke Chartier 100,000 $ (3)
Salary Average : 100,000 $
Justin Bailey 99,700 $ (1)
Salary Average : 99,700 $
Cole Moberg 92,500 $ (2)
Salary Average : 0 $
Evan Fitzpatrick 92,500 $ (2)
Salary Average : 0 $
Evgeny Svechnikov 83,970 $ (1)
Salary Average : 83,970 $
Evan Polei 80,000 $ (1)
Salary Average : 80,000 $
Austin Poganski 75,000 $ (1)
Salary Average : 75,000 $
Dylan Blujus 75,000 $ (2)
Salary Average : 75,000 $
Dylan McIlrath 75,000 $ (1)
Salary Average : 75,000 $
Edward Wittchow 75,000 $ (2)
Salary Average : 75,000 $
Kevin Roy 75,000 $ (1)
Salary Average : 75,000 $
Juuso Riikola 75,000 $ (2)
Salary Average : 75,000 $
Tye Felhaber 75,000 $ (3)
Salary Average : 75,000 $
Tyler Sikura 75,000 $ (1)
Salary Average : 75,000 $
Devante Smith-Pelly 75,000 $ (3)
Salary Average : 75,000 $
Eric Williams 75,000 $ (2)
Salary Average : 75,000 $
Jake Linhart 75,000 $ (1)
Salary Average : 75,000 $
Samuel Laberge 75,000 $ (2)
Salary Average : 75,000 $
Dylan Wells 75,000 $ (3)
Salary Average : 75,000 $
Aaron Luchuk 75,000 $ (2)
Salary Average : 75,000 $
Total Farm Players25
Salary Commitment
Year 2022 : 2,098,670 $
Year 2023 : 1,260,000 $
Year 2024 : 525,000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1,913,670 $
Year 2023 : 1,075,000 $
Year 2024 : 525,000 $
Year 2025 : 0 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6750 - 150 $ - 6,119 - 90,66%
Level 2: 4750 - 110 $ - 4,293 - 90,38%
Level 3: 3750 - 75 $ - 3,438 - 91,68%
Level 4: 2750 - 65 $ - 2,687 - 97,72%
Luxury : 2000 - 160 $ - 1,339 - 66,96%
Total Capacity :20000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %17,878 - 89,39%
Average Income per Game2,659,676 $
Year to Date Revenue109,046,699 $

Expense

Pro Players Total Salaries79,519,600 $
Farm Players Total Salaries2,690,230 $
Coaches Total Salaries1,500,000 $
Luxury Taxe Total0 $
Special Salary Cap Value2,000,000 $
Pro Year To Date Expenses76,593,695 $
Farm Year To Date Expenses3,144,137 $
Pro Salary Cap To Date75,227,283 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days426,030 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days16,880 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap73,519,600 $
Estimate Under Maximum Salary Cap of 82,500,000 $8,980,400 $
Estimate Over Minimum Salary Cap of 0 $ 73,519,600 $
Current Bank Account81,857,016 $
Projected Bank Account81,857,016 $

Pro Players Salaries

Erik Karlsson (1 Way Contract) 11,500,000 $ (5)
-Salary Average : 11,500,000 $
Roman Josi (1 Way Contract) 9,059,000 $ (6)
-Salary Average : 9,059,000 $
Filip Forsberg (1 Way Contract) 8,285,000 $ (5)
-Salary Average : 8,285,000 $
Matt Duchene (Out of Payroll) 8,000,000 $ (4)
-Salary Average : 8,000,000 $
Ryan Johansen (1 Way Contract) 8,000,000 $ (3)
-Salary Average : 8,000,000 $
Juuse Saros (1 Way Contract) 6,000,000 $ (4)
-Salary Average : 6,000,000 $
Dante Fabbro (1 Way Contract) 4,042,000 $ (3)
-Salary Average : 4,042,000 $
Luke Kunin (1 Way Contract) 3,255,000 $ (2)
-Salary Average : 3,255,000 $
Taylor Raddysh (1 Way Contract) 3,000,000 $ (5)
-Salary Average : 3,000,000 $
Robert Hagg (1 Way Contract) 2,955,000 $ (4)
-1 Way Contract Salary Cap : 2,955,000 $
-Salary Average : 2,955,000 $
Calle Jarnkrok (1 Way Contract) 2,834,000 $ (2)
-Salary Average : 2,834,000 $
Pavel Francouz (1 Way Contract) 2,000,000 $ (4)
-Salary Average : 2,000,000 $
Yakov Trenin (1 Way Contract) 2,000,000 $ (2)
-Salary Average : 2,000,000 $
Eeli Tolvanen (1 Way Contract) 1,411,000 $ (1)
-Salary Average : 1,411,000 $
Jon Merrill (1 Way Contract) 1,100,000 $ (3)
-Salary Average : 1,100,000 $
Frederic Allard 937,100 $ (2)
-Salary Average : 937,100 $
Philip Tomasino 925,000 $ (2)
-Salary Average : 0 $
Egor Afanasyev 925,000 $ (3)
-Salary Average : 0 $
Rasmus Asplund 880,000 $ (1)
-Salary Average : 880,000 $
Mark Borowiecki 875,000 $ (3)
-Salary Average : 875,000 $
Tanner Jeannot 786,500 $ (1)
-Salary Average : 786,500 $
Alexandre Carrier 750,000 $ (1)
-Salary Average : 750,000 $
Total Pro Players22
Salary Commitment
Year 2022 : 79,519,600 $
Year 2023 : 75,692,100 $
Year 2024 : 65,741,000 $
Year 2025 : 50,799,000 $
Salary Average Commitment
Year 2022 : 77,669,600 $
Year 2023 : 73,842,100 $
Year 2024 : 64,816,000 $
Year 2025 : 50,799,000 $
Salary Cap with 1 Way Contract
Year 2022 : 79,519,600 $
Year 2023 : 75,692,100 $
Year 2024 : 65,741,000 $
Year 2025 : 50,799,000 $

Farm Players Salaries

Adam Clendening 100,000 $ (2)
Salary Average : 100,000 $
Alex Belzile 100,000 $ (2)
Salary Average : 100,000 $
Charles Hudon 100,000 $ (3)
Salary Average : 100,000 $
Louis Domingue 100,000 $ (2)
Salary Average : 100,000 $
Felix Robert 100,000 $ (2)
Salary Average : 100,000 $
Cole Cassels 99,900 $ (1)
Salary Average : 99,900 $
Riley Tufte 99,900 $ (3)
Salary Average : 99,900 $
Slater Koekkoek 99,900 $ (3)
Salary Average : 99,900 $
Tyler Lewington 97,330 $ (2)
Salary Average : 97,330 $
Brandon Fortunato 92,500 $ (2)
Salary Average : 0 $
Devin Cooley 92,500 $ (2)
Salary Average : 0 $
Cole Smith 92,500 $ (2)
Salary Average : 0 $
David Farrance 92,500 $ (3)
Salary Average : 0 $
Grant Mismash 92,500 $ (3)
Salary Average : 0 $
Dylan Samberg 92,500 $ (2)
Salary Average : 0 $
Marc Del Gaizo 92,500 $ (3)
Salary Average : 0 $
Mathieu Olivier 88,230 $ (1)
Salary Average : 88,230 $
Ryan Poehling 82,470 $ (1)
Salary Average : 82,470 $
Gabriel Dumont 75,000 $ (2)
Salary Average : 75,000 $
Connor Ingram 75,000 $ (1)
Salary Average : 75,000 $
Anthony Richard 75,000 $ (1)
Salary Average : 75,000 $
Ben Harpur 75,000 $ (3)
Salary Average : 75,000 $
Thomas Novak 75,000 $ (2)
Salary Average : 75,000 $
Joel L'Esperance 75,000 $ (3)
Salary Average : 75,000 $
Jaycob Megna 75,000 $ (1)
Salary Average : 75,000 $
Jeremy Davies 75,000 $ (1)
Salary Average : 75,000 $
Lukas Craggs 75,000 $ (1)
Salary Average : 75,000 $
Matt Lorito 75,000 $ (1)
Salary Average : 75,000 $
Michael Mersch 75,000 $ (1)
Salary Average : 75,000 $
Sean Malone 75,000 $ (3)
Salary Average : 75,000 $
Robbie Russo 75,000 $ (1)
Salary Average : 75,000 $
Total Farm Players31
Salary Commitment
Year 2022 : 2,690,230 $
Year 2023 : 1,819,630 $
Year 2024 : 802,300 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2,042,730 $
Year 2023 : 1,172,130 $
Year 2024 : 524,800 $
Year 2025 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5950 - 125 $ - 5,942 - 99,87%
Level 2: 4950 - 75 $ - 4,935 - 99,70%
Level 3: 3950 - 50 $ - 3,944 - 99,84%
Level 4: 2950 - 45 $ - 2,944 - 99,79%
Luxury : 1200 - 250 $ - 1,187 - 98,89%
Total Capacity :19000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %18,952 - 99,75%
Average Income per Game2,174,069 $
Year to Date Revenue89,136,842 $

Expense

Pro Players Total Salaries64,139,175 $
Farm Players Total Salaries3,640,153 $
Coaches Total Salaries2,900,000 $
Luxury Taxe Total0 $
Special Salary Cap Value5,287,667 $
Pro Year To Date Expenses69,655,437 $
Farm Year To Date Expenses3,874,513 $
Pro Salary Cap To Date66,887,162 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days352,059 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days21,906 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap69,426,842 $
Estimate Under Maximum Salary Cap of 82,500,000 $13,073,158 $
Estimate Over Minimum Salary Cap of 0 $ 69,426,842 $
Current Bank Account44,751,524 $
Projected Bank Account44,751,524 $

Pro Players Salaries

Jason Zucker (1 Way Contract) 5,500,000 $ (1)
-Salary Average : 5,500,000 $
Jordan Eberle (1 Way Contract) 5,500,000 $ (2)
-Salary Average : 5,500,000 $
Patric Hornqvist (1 Way Contract) 5,300,000 $ (1)
-Salary Average : 5,300,000 $
Samuel Girard (1 Way Contract) 5,000,000 $ (5)
-Salary Average : 5,000,000 $
Kevin Labanc (1 Way Contract) 4,725,000 $ (2)
-Salary Average : 4,725,000 $
Marcus Pettersson (1 Way Contract) 4,025,175 $ (3)
-Salary Average : 4,025,175 $
Robby Fabbri (1 Way Contract) 3,995,000 $ (3)
-Salary Average : 3,995,000 $
Zach Aston-Reese (1 Way Contract) 3,286,000 $ (4)
-Salary Average : 3,286,000 $
Rasmus Sandin (1 Way Contract) 3,125,000 $ (5)
-Salary Average : 3,125,000 $
Mike Reilly (1 Way Contract) 3,100,000 $ (4)
-Salary Average : 3,100,000 $
Cedric Paquette (1 Way Contract) 2,295,000 $ (3)
-1 Way Contract Salary Cap : 2,295,000 $
-Salary Average : 2,295,000 $
Andy Greene (1 Way Contract) 2,000,001 $ (4)
-1 Way Contract Salary Cap : 2,000,001 $
-Salary Average : 2,000,001 $
Vinnie Hinostroza (1 Way Contract) 1,800,000 $ (2)
-Salary Average : 1,800,000 $
Tucker Poolman (1 Way Contract) 1,750,000 $ (2)
-Salary Average : 1,750,000 $
Ben Hutton (1 Way Contract) 1,750,000 $ (1)
-Salary Average : 1,750,000 $
Laurent Brossoit (1 Way Contract) 1,500,000 $ (3)
-Salary Average : 1,500,000 $
Filip Zadina (1 Way Contract) 1,492,000 $ (1)
-Salary Average : 1,492,000 $
Michael Rasmussen (1 Way Contract) 1,421,000 $ (1)
-Salary Average : 1,421,000 $
Olli Juolevi (1 Way Contract) 1,105,000 $ (2)
-Salary Average : 1,105,000 $
Dustin Tokarski 999,999 $ (3)
-Salary Average : 999,999 $
Sam Lafferty 962,300 $ (1)
-Salary Average : 962,300 $
Bowen Byram 925,000 $ (2)
-Salary Average : 0 $
Quinton Byfield 925,000 $ (2)
-Salary Average : 0 $
Urho Vaakanainen 907,700 $ (1)
-Salary Average : 907,700 $
Rocco Grimaldi 750,000 $ (3)
-Salary Average : 750,000 $
Total Pro Players25
Salary Commitment
Year 2022 : 64,139,175 $
Year 2023 : 47,147,175 $
Year 2024 : 30,417,175 $
Year 2025 : 16,511,001 $
Salary Average Commitment
Year 2022 : 62,289,175 $
Year 2023 : 44,956,175 $
Year 2024 : 30,076,175 $
Year 2025 : 16,511,001 $
Salary Cap with 1 Way Contract
Year 2022 : 64,139,175 $
Year 2023 : 46,806,175 $
Year 2024 : 30,076,175 $
Year 2025 : 16,511,001 $

Farm Players Salaries

Dennis Yan 100,000 $ (1)
Salary Average : 100,000 $
Hudson Elynuik 100,000 $ (1)
Salary Average : 100,000 $
Jermaine Loewen 100,000 $ (1)
Salary Average : 100,000 $
Jeremy McKenna 99,500 $ (2)
Salary Average : 99,500 $
Tobie Paquette-Bisson 99,500 $ (2)
Salary Average : 99,500 $
Samuel Harvey 99,500 $ (2)
Salary Average : 99,500 $
Robert Lynch 99,500 $ (2)
Salary Average : 99,500 $
Ryan Bednard 95,000 $ (2)
Salary Average : 95,000 $
Sam Miletic 95,000 $ (2)
Salary Average : 95,000 $
Cam Lee 92,500 $ (2)
Salary Average : 75,000 $
Drew O'Connor 92,500 $ (2)
Salary Average : 0 $
Jonathan Gruden 92,500 $ (2)
Salary Average : 0 $
Oskari Laaksonen 92,500 $ (2)
Salary Average : 0 $
Radim Zohorna 92,500 $ (2)
Salary Average : 0 $
Alex Nylander 92,500 $ (2)
Salary Average : 92,500 $
Will Reilly 92,500 $ (2)
Salary Average : 75,000 $
Sam Poulin 92,500 $ (3)
Salary Average : 0 $
Alex D'Orio 92,500 $ (2)
Salary Average : 0 $
Valtteri Puustinen 92,500 $ (3)
Salary Average : 0 $
Kasper Bjorkqvist 92,500 $ (3)
Salary Average : 0 $
Lukas Reichel 92,500 $ (3)
Salary Average : 0 $
Linden Marshall 90,000 $ (3)
Salary Average : 90,000 $
Pierre-Olivier Joseph 88,390 $ (1)
Salary Average : 88,390 $
Martin Kaut 86,333 $ (1)
Salary Average : 86,333 $
Joel Kiviranta 86,200 $ (1)
Salary Average : 86,200 $
Montana Onyebuchi 86,000 $ (3)
Salary Average : 86,000 $
Darien Kielb 86,000 $ (3)
Salary Average : 86,000 $
Nolan Kneen 86,000 $ (3)
Salary Average : 86,000 $
Chase Wouters 86,000 $ (3)
Salary Average : 86,000 $
Nathan Larose 86,000 $ (3)
Salary Average : 86,000 $
Brady Lyle 85,000 $ (2)
Salary Average : 85,000 $
Jake McGrew 85,000 $ (2)
Salary Average : 85,000 $
Justin Brazeau 85,000 $ (2)
Salary Average : 85,000 $
Isaac Ratcliffe 80,230 $ (1)
Salary Average : 75,000 $
Paul Cotter 76,000 $ (1)
Salary Average : 76,000 $
Andrew Agozzino 75,000 $ (1)
Salary Average : 75,000 $
Anthony Angello 75,000 $ (1)
Salary Average : 75,000 $
Jordy Bellerive 75,000 $ (2)
Salary Average : 75,000 $
Jan Drozg 75,000 $ (2)
Salary Average : 75,000 $
Michael Dal Colle 75,000 $ (1)
Salary Average : 75,000 $
Niclas Almari 75,000 $ (2)
Salary Average : 75,000 $
Total Farm Players41
Salary Commitment
Year 2022 : 3,640,153 $
Year 2023 : 2,698,000 $
Year 2024 : 890,000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2,767,423 $
Year 2023 : 1,830,500 $
Year 2024 : 520,000 $
Year 2025 : 0 $

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 5750 - 250 $ - 3,804 - 66,16%
Level 2: 4750 - 150 $ - 3,255 - 68,53%
Level 3: 3750 - 100 $ - 2,635 - 70,25%
Level 4: 2750 - 90 $ - 1,913 - 69,57%
Luxury : 1000 - 350 $ - 839 - 83,91%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %12,446 - 69,15%
Average Income per Game2,710,829 $
Year to Date Revenue111,143,988 $

Expense

Pro Players Total Salaries59,929,699 $
Farm Players Total Salaries2,502,567 $
Coaches Total Salaries2,800,000 $
Luxury Taxe Total0 $
Special Salary Cap Value4,617,056 $
Pro Year To Date Expenses62,882,043 $
Farm Year To Date Expenses3,380,870 $
Pro Salary Cap To Date60,838,485 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days327,670 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days17,474 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap64,546,755 $
Estimate Under Maximum Salary Cap of 82,500,000 $17,953,245 $
Estimate Over Minimum Salary Cap of 0 $ 64,546,755 $
Current Bank Account124,340,750 $
Projected Bank Account124,340,750 $

Pro Players Salaries

Ilya Mikheyev (1 Way Contract) 10,000,000 $ (1)
-Salary Average : 10,000,000 $
Matt Murray (1 Way Contract) 6,250,000 $ (2)
-Salary Average : 6,250,000 $
Nate Schmidt (1 Way Contract) 5,950,000 $ (3)
-Salary Average : 5,950,000 $
Ryan Murray (1 Way Contract) 5,250,000 $ (4)
-Salary Average : 5,250,000 $
Kyle Palmieri (1 Way Contract) 4,639,000 $ (3)
-Salary Average : 4,639,000 $
Craig Anderson (1 Way Contract) 4,000,000 $ (2)
-Salary Average : 4,000,000 $
Ryan Reaves (1 Way Contract) 4,000,000 $ (1)
-Salary Average : 4,000,000 $
Corey Perry (1 Way Contract) 3,000,000 $ (1)
-Salary Average : 3,000,000 $
Logan Shaw (1 Way Contract) 2,000,000 $ (1)
-Salary Average : 2,000,000 $
Loui Eriksson (1 Way Contract) 2,000,000 $ (2)
-Salary Average : 2,000,000 $
Josh Leivo (1 Way Contract) 1,500,000 $ (2)
-Salary Average : 1,500,000 $
Derick Brassard (1 Way Contract) 1,200,000 $ (1)
-Salary Average : 1,200,000 $
Austin Wagner (1 Way Contract) 1,133,333 $ (1)
-1 Way Contract Salary Cap : 1,133,333 $
-Salary Average : 1,133,333 $
Gustav Lindstrom (1 Way Contract) 1,075,000 $ (3)
-Salary Average : 1,075,000 $
Adam Erne 999,999 $ (2)
-Salary Average : 999,999 $
Dennis Cholowski 963,200 $ (2)
-Salary Average : 963,200 $
Adam Cracknell 925,000 $ (2)
-Salary Average : 0 $
Anton Lundell 925,000 $ (3)
-Salary Average : 0 $
Lucas Raymond 925,000 $ (3)
-Salary Average : 0 $
Moritz Seider 894,167 $ (1)
-Salary Average : 894,167 $
Cody Eakin 800,000 $ (1)
-Salary Average : 800,000 $
Kris Russell 750,000 $ (2)
-Salary Average : 750,000 $
Hunter Shepard 750,000 $ (3)
-Salary Average : 750,000 $
Total Pro Players23
Salary Commitment
Year 2022 : 59,929,699 $
Year 2023 : 36,902,199 $
Year 2024 : 19,514,000 $
Year 2025 : 5,250,000 $
Salary Average Commitment
Year 2022 : 57,154,699 $
Year 2023 : 34,127,199 $
Year 2024 : 17,664,000 $
Year 2025 : 5,250,000 $
Salary Cap with 1 Way Contract
Year 2022 : 59,929,699 $
Year 2023 : 36,902,199 $
Year 2024 : 19,514,000 $
Year 2025 : 5,250,000 $

Farm Players Salaries

Givani Smith 99,570 $ (3)
Salary Average : 99,570 $
Griffin Mendel 95,000 $ (3)
Salary Average : 95,000 $
Victor Brattstrom 92,500 $ (3)
Salary Average : 0 $
Jonatan Berggren 92,500 $ (3)
Salary Average : 0 $
Alex Turcotte 92,500 $ (2)
Salary Average : 0 $
Donovan Sebrango 92,500 $ (2)
Salary Average : 0 $
Keith Petruzzelli 92,500 $ (3)
Salary Average : 0 $
Jared McIsaac 92,500 $ (2)
Salary Average : 0 $
Kaden Fulcher 92,500 $ (2)
Salary Average : 0 $
Peyton Krebs 92,500 $ (3)
Salary Average : 0 $
Seth Barton 92,500 $ (3)
Salary Average : 0 $
Thomas Bordeleau 92,500 $ (3)
Salary Average : 0 $
Patrick Holway 92,500 $ (3)
Salary Average : 0 $
Garrett Wilson 90,000 $ (1)
Salary Average : 90,000 $
Joe Veleno 89,417 $ (1)
Salary Average : 89,417 $
Taro Hirose 86,080 $ (1)
Salary Average : 86,080 $
Mac Hollowell 80,000 $ (3)
Salary Average : 80,000 $
Kristians Rubins 80,000 $ (3)
Salary Average : 80,000 $
Luke Witkowski 80,000 $ (1)
Salary Average : 80,000 $
Justin Ducharme 80,000 $ (3)
Salary Average : 80,000 $
Stelio Mattheos 80,000 $ (3)
Salary Average : 80,000 $
Donald Busdeker 80,000 $ (3)
Salary Average : 80,000 $
Artyom Serikov 80,000 $ (3)
Salary Average : 80,000 $
Cole Fonstad 80,000 $ (3)
Salary Average : 80,000 $
Dino Kambeitz 80,000 $ (3)
Salary Average : 80,000 $
Andrew Poturalski 80,000 $ (1)
Salary Average : 80,000 $
Joe Hicketts 75,000 $ (1)
Salary Average : 75,000 $
Devante Stephens 75,000 $ (2)
Salary Average : 75,000 $
Chase Pearson 75,000 $ (2)
Salary Average : 75,000 $
Total Farm Players29
Salary Commitment
Year 2022 : 2,502,567 $
Year 2023 : 2,002,070 $
Year 2024 : 1,482,070 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1,485,067 $
Year 2023 : 984,570 $
Year 2024 : 834,570 $
Year 2025 : 0 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 5750 - 125 $ - 5,750 - 100,00%
Level 2: 4750 - 75 $ - 4,750 - 100,00%
Level 3: 3750 - 50 $ - 3,750 - 100,00%
Level 4: 2750 - 45 $ - 2,750 - 100,00%
Luxury : 1000 - 250 $ - 1,000 - 100,00%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %18,000 - 100,00%
Average Income per Game2,045,312 $
Year to Date Revenue83,857,792 $

Expense

Pro Players Total Salaries83,136,656 $
Farm Players Total Salaries1,967,500 $
Coaches Total Salaries1,400,000 $
Luxury Taxe Total0 $
Special Salary Cap Value(4,654,833 $)
Pro Year To Date Expenses81,588,098 $
Farm Year To Date Expenses2,508,206 $
Pro Salary Cap To Date80,393,278 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days445,167 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days12,526 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap71,338,966 $
Estimate Under Maximum Salary Cap of 82,500,000 $11,161,034 $
Estimate Over Minimum Salary Cap of 0 $ 71,338,966 $
Current Bank Account2,918,102 $
Projected Bank Account2,918,102 $

Pro Players Salaries

Mitchell Marner (1 Way Contract) 10,893,000 $ (3)
-Salary Average : 10,893,000 $
Kyle Connor (Out of Payroll) 7,142,857 $ (4)
-Salary Average : 7,142,857 $
Dylan Larkin (1 Way Contract) 6,100,000 $ (1)
-Salary Average : 6,100,000 $
Jake Guentzel (1 Way Contract) 6,000,000 $ (2)
-Salary Average : 6,000,000 $
Matt Dumba (1 Way Contract) 6,000,000 $ (1)
-Salary Average : 6,000,000 $
Jonathan Quick (1 Way Contract) 5,800,000 $ (1)
-Salary Average : 5,800,000 $
Mathew Barzal (1 Way Contract) 5,347,000 $ (1)
-Salary Average : 5,347,000 $
Robin Lehner (1 Way Contract) 5,000,000 $ (3)
-Salary Average : 5,000,000 $
Rasmus Dahlin (1 Way Contract) 5,000,000 $ (3)
-Salary Average : 5,000,000 $
Rasmus Ristolainen (1 Way Contract) 4,600,000 $ (5)
-Salary Average : 4,600,000 $
Yegor Sharangovich (1 Way Contract) 4,018,000 $ (2)
-Salary Average : 4,018,000 $
Jamie Oleksiak (1 Way Contract) 3,000,001 $ (5)
-Salary Average : 3,000,001 $
Colin Blackwell (1 Way Contract) 2,000,001 $ (3)
-Salary Average : 2,000,001 $
Ethan Bear (1 Way Contract) 2,000,000 $ (4)
-Salary Average : 2,000,000 $
Chris Tierney (1 Way Contract) 2,000,000 $ (3)
-Salary Average : 2,000,000 $
Carl Grundstrom (1 Way Contract) 1,550,000 $ (3)
-1 Way Contract Salary Cap : 1,550,000 $
-Salary Average : 1,550,000 $
Malcolm Subban 999,999 $ (3)
-Salary Average : 999,999 $
Jujhar Khaira 999,999 $ (2)
-Salary Average : 999,999 $
Brian Boyle 999,999 $ (2)
-Salary Average : 999,999 $
Pierre Engvall 935,800 $ (1)
-Salary Average : 1,250,000 $
Arthur Kaliyev 925,000 $ (2)
-Salary Average : 0 $
Ty Smith 925,000 $ (2)
-Salary Average : 0 $
Will Borgen 900,000 $ (2)
-Salary Average : 900,000 $
Total Pro Players23
Salary Commitment
Year 2022 : 83,136,656 $
Year 2023 : 58,953,856 $
Year 2024 : 44,185,858 $
Year 2025 : 16,742,858 $
Salary Average Commitment
Year 2022 : 81,600,856 $
Year 2023 : 57,103,856 $
Year 2024 : 44,185,858 $
Year 2025 : 16,742,858 $
Salary Cap with 1 Way Contract
Year 2022 : 83,136,656 $
Year 2023 : 58,953,856 $
Year 2024 : 44,185,858 $
Year 2025 : 16,742,858 $

Farm Players Salaries

Joona Koppanen 100,000 $ (3)
Salary Average : 100,000 $
Owen Sillinger 100,000 $ (3)
Salary Average : 100,000 $
Dean Stewart 100,000 $ (3)
Salary Average : 100,000 $
Kevin Connauton 100,000 $ (1)
Salary Average : 100,000 $
Jonas Johansson 95,000 $ (2)
Salary Average : 95,000 $
Cole Reinhardt 92,500 $ (2)
Salary Average : 0 $
Aarne Talvitie 92,500 $ (2)
Salary Average : 0 $
Yegor Chinakhov 92,500 $ (3)
Salary Average : 0 $
Matej Pekar 92,500 $ (2)
Salary Average : 0 $
Josh Jacobs 92,500 $ (1)
Salary Average : 92,500 $
Reid Duke 90,000 $ (3)
Salary Average : 90,000 $
Xavier Bernard 90,000 $ (3)
Salary Average : 90,000 $
Brendan Warren 80,000 $ (2)
Salary Average : 80,000 $
Dalton Smith 75,000 $ (2)
Salary Average : 75,000 $
Dave Gust 75,000 $ (2)
Salary Average : 75,000 $
C.J. Smith 75,000 $ (2)
Salary Average : 75,000 $
Danick Martel 75,000 $ (2)
Salary Average : 75,000 $
Ukko-Pekka Luukkonen 75,000 $ (3)
Salary Average : 75,000 $
Ethan Prow 75,000 $ (1)
Salary Average : 75,000 $
Jeremy Groleau 75,000 $ (1)
Salary Average : 75,000 $
Kyle Rau 75,000 $ (2)
Salary Average : 75,000 $
Colt Conrad 75,000 $ (2)
Salary Average : 75,000 $
Brian Lashoff 75,000 $ (1)
Salary Average : 75,000 $
Total Farm Players23
Salary Commitment
Year 2022 : 1,967,500 $
Year 2023 : 1,550,000 $
Year 2024 : 647,500 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1,597,500 $
Year 2023 : 1,180,000 $
Year 2024 : 555,000 $
Year 2025 : 0 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 5750 - 250 $ - 3,851 - 66,97%
Level 2: 4750 - 150 $ - 3,215 - 67,69%
Level 3: 3750 - 100 $ - 2,671 - 71,22%
Level 4: 2750 - 90 $ - 1,910 - 69,45%
Luxury : 1000 - 350 $ - 848 - 84,80%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %12,495 - 69,42%
Average Income per Game2,726,022 $
Year to Date Revenue111,766,887 $

Expense

Pro Players Total Salaries78,931,066 $
Farm Players Total Salaries2,435,510 $
Coaches Total Salaries2,400,000 $
Luxury Taxe Total0 $
Special Salary Cap Value2,187,500 $
Pro Year To Date Expenses80,483,805 $
Farm Year To Date Expenses2,834,494 $
Pro Salary Cap To Date78,196,127 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days428,207 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days15,003 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap81,118,566 $
Estimate Under Maximum Salary Cap of 82,500,000 $1,381,434 $
Estimate Over Minimum Salary Cap of 0 $ 81,118,566 $
Current Bank Account119,275,773 $
Projected Bank Account119,275,773 $

Pro Players Salaries

Jamie Benn (1 Way Contract) 9,500,000 $ (3)
-Salary Average : 9,500,000 $
Johnny Gaudreau (1 Way Contract) 7,879,000 $ (4)
-Salary Average : 6,750,000 $
Josh Norris (1 Way Contract) 5,600,000 $ (4)
-Salary Average : 5,600,000 $
Frederik Andersen (1 Way Contract) 5,154,700 $ (2)
-Salary Average : 5,154,700 $
Nikita Zaitsev (1 Way Contract) 4,500,000 $ (2)
-Salary Average : 4,500,000 $
Alexandar Georgiev (1 Way Contract) 4,034,000 $ (5)
-Salary Average : 2,425,000 $
Brenden Dillon (1 Way Contract) 3,900,000 $ (2)
-Salary Average : 3,900,000 $
Joonas Donskoi (1 Way Contract) 3,900,000 $ (1)
-Salary Average : 3,900,000 $
Drake Batherson (1 Way Contract) 3,823,000 $ (3)
-Salary Average : 3,823,000 $
Dylan Strome (1 Way Contract) 3,558,000 $ (2)
-Salary Average : 3,558,000 $
Joel Armia (1 Way Contract) 3,168,000 $ (2)
-Salary Average : 3,168,000 $
Ryan Graves (1 Way Contract) 3,166,667 $ (1)
-Salary Average : 3,166,667 $
Dylan DeMelo (1 Way Contract) 3,000,000 $ (2)
-Salary Average : 3,000,000 $
Alex Formenton (1 Way Contract) 2,955,000 $ (4)
-Salary Average : 2,955,000 $
Carson Soucy (1 Way Contract) 2,750,000 $ (1)
-Salary Average : 2,750,000 $
Ryan Hartman (1 Way Contract) 1,634,000 $ (1)
-Salary Average : 1,634,000 $
Janne Kuokkanen (1 Way Contract) 1,614,000 $ (2)
-Salary Average : 1,614,000 $
Erik Brannstrom (1 Way Contract) 1,595,000 $ (1)
-Salary Average : 1,595,000 $
Matt Bartkowski (1 Way Contract) 1,499,999 $ (1)
-1 Way Contract Salary Cap : 1,499,999 $
-Salary Average : 1,499,999 $
Barrett Hayton (1 Way Contract) 1,491,000 $ (3)
-Salary Average : 1,491,000 $
William Carrier (1 Way Contract) 1,400,000 $ (2)
-1 Way Contract Salary Cap : 1,400,000 $
-Salary Average : 1,400,000 $
Parker Kelly 958,700 $ (3)
-Salary Average : 958,700 $
Tim Stutzle 925,000 $ (2)
-Salary Average : 750,000 $
Artem Zub 925,000 $ (2)
-Salary Average : 0 $
Total Pro Players24
Salary Commitment
Year 2022 : 78,931,066 $
Year 2023 : 64,385,400 $
Year 2024 : 36,240,700 $
Year 2025 : 20,468,000 $
Salary Average Commitment
Year 2022 : 75,093,066 $
Year 2023 : 60,547,400 $
Year 2024 : 33,502,700 $
Year 2025 : 17,730,000 $
Salary Cap with 1 Way Contract
Year 2022 : 78,931,066 $
Year 2023 : 64,385,400 $
Year 2024 : 36,240,700 $
Year 2025 : 20,468,000 $

Farm Players Salaries

Christian Jaros 98,010 $ (2)
Salary Average : 98,010 $
Filip Gustavsson 95,000 $ (2)
Salary Average : 95,000 $
Brandon Scanlin 92,500 $ (3)
Salary Average : 92,500 $
Alex Limoges 92,500 $ (2)
Salary Average : 92,500 $
Axel Andersson 92,500 $ (2)
Salary Average : 0 $
Curtis Douglas 92,500 $ (2)
Salary Average : 92,500 $
Josh Dunne 92,500 $ (2)
Salary Average : 92,500 $
Lassi Thomson 92,500 $ (2)
Salary Average : 0 $
Mark Kastelic 92,500 $ (2)
Salary Average : 0 $
Raphael Lavoie 92,500 $ (2)
Salary Average : 0 $
Victor Soderstrom 92,500 $ (2)
Salary Average : 0 $
Alex Steeves 92,500 $ (3)
Salary Average : 0 $
Kevin Mandolese 92,500 $ (2)
Salary Average : 0 $
Daniil Miromanov 92,500 $ (3)
Salary Average : 0 $
Jacob Bernard-Docker 92,500 $ (3)
Salary Average : 0 $
Jordan Kawaguchi 92,500 $ (3)
Salary Average : 0 $
Matt Kiersted 92,500 $ (3)
Salary Average : 0 $
Maxence Guenette 92,500 $ (3)
Salary Average : 0 $
Philippe Daoust 92,500 $ (3)
Salary Average : 0 $
Roby Jarventie 92,500 $ (3)
Salary Average : 0 $
Taylor Ward 92,500 $ (3)
Salary Average : 92,500 $
Todd Burgess 92,500 $ (3)
Salary Average : 0 $
Viktor Lodin 92,500 $ (3)
Salary Average : 0 $
Joey Daccord 75,000 $ (1)
Salary Average : 75,000 $
Dominik Shine 75,000 $ (2)
Salary Average : 75,000 $
Christian Wolanin 75,000 $ (1)
Salary Average : 75,000 $
Cristiano Digiacinto 75,000 $ (2)
Salary Average : 75,000 $
Total Farm Players27
Salary Commitment
Year 2022 : 2,435,510 $
Year 2023 : 2,285,510 $
Year 2024 : 1,110,000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 955,510 $
Year 2023 : 805,510 $
Year 2024 : 185,000 $
Year 2025 : 0 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 5750 - 250 $ - 3,787 - 65,85%
Level 2: 4750 - 150 $ - 3,221 - 67,80%
Level 3: 3750 - 100 $ - 2,626 - 70,03%
Level 4: 2750 - 90 $ - 1,907 - 69,35%
Luxury : 1000 - 375 $ - 804 - 80,39%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %12,344 - 68,58%
Average Income per Game2,706,843 $
Year to Date Revenue110,980,581 $

Expense

Pro Players Total Salaries67,646,098 $
Farm Players Total Salaries2,998,059 $
Coaches Total Salaries1,500,000 $
Luxury Taxe Total0 $
Special Salary Cap Value5,730,833 $
Pro Year To Date Expenses71,600,013 $
Farm Year To Date Expenses3,777,456 $
Pro Salary Cap To Date70,319,896 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days363,207 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days18,508 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap73,376,931 $
Estimate Under Maximum Salary Cap of 82,500,000 $9,123,069 $
Estimate Over Minimum Salary Cap of 0 $ 73,376,931 $
Current Bank Account57,647,366 $
Projected Bank Account57,647,366 $

Pro Players Salaries

Jonathan Toews (1 Way Contract) 10,500,000 $ (1)
-Salary Average : 10,500,000 $
Martin Jones (1 Way Contract) 5,750,000 $ (2)
-Salary Average : 5,750,000 $
Jaden Schwartz (1 Way Contract) 5,308,000 $ (3)
-Salary Average : 5,308,000 $
Tomas Tatar (1 Way Contract) 5,000,000 $ (2)
-Salary Average : 5,000,000 $
Colin White (1 Way Contract) 4,750,000 $ (3)
-1 Way Contract Salary Cap : 4,750,000 $
-Salary Average : 4,750,000 $
Jakob Chychrun (1 Way Contract) 4,600,000 $ (3)
-Salary Average : 4,600,000 $
Andreas Johnsson (1 Way Contract) 3,400,000 $ (1)
-1 Way Contract Salary Cap : 3,400,000 $
-Salary Average : 3,400,000 $
Paul Byron (1 Way Contract) 3,400,000 $ (1)
-1 Way Contract Salary Cap : 3,400,000 $
-Salary Average : 3,400,000 $
Radek Faksa (1 Way Contract) 3,250,000 $ (3)
-Salary Average : 3,250,000 $
Philippe Myers (1 Way Contract) 2,550,000 $ (1)
-Salary Average : 2,550,000 $
Radko Gudas (1 Way Contract) 2,500,000 $ (1)
-Salary Average : 2,500,000 $
Radim Simek (1 Way Contract) 2,250,000 $ (2)
-1 Way Contract Salary Cap : 2,250,000 $
-Salary Average : 2,250,000 $
Braden Holtby (1 Way Contract) 2,000,000 $ (1)
-Salary Average : 2,000,000 $
Adam Boqvist (1 Way Contract) 1,531,000 $ (1)
-Salary Average : 1,531,000 $
Darren Helm (1 Way Contract) 1,525,000 $ (3)
-Salary Average : 1,525,000 $
Carter Rowney (1 Way Contract) 1,500,000 $ (3)
-Salary Average : 1,500,000 $
Tim Schaller 999,999 $ (1)
-Salary Average : 999,999 $
Alex Chiasson 999,999 $ (2)
-Salary Average : 999,999 $
Nils Hoglander 925,000 $ (1)
-Salary Average : 925,000 $
Logan Brown 907,100 $ (2)
-Salary Average : 907,100 $
Dylan Gambrell 900,000 $ (2)
-Salary Average : 900,000 $
Brett Kulak 850,000 $ (3)
-Salary Average : 850,000 $
Michael McCarron 750,000 $ (3)
-Salary Average : 750,000 $
Will Butcher (1 Way Contract) 750,000 $ (1)
-Salary Average : 750,000 $
Colin Miller 750,000 $ (1)
-Salary Average : 750,000 $
Total Pro Players25
Salary Commitment
Year 2022 : 67,646,098 $
Year 2023 : 38,340,099 $
Year 2024 : 22,533,000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 67,646,098 $
Year 2023 : 38,340,099 $
Year 2024 : 22,533,000 $
Year 2025 : 0 $
Salary Cap with 1 Way Contract
Year 2022 : 67,646,098 $
Year 2023 : 38,340,099 $
Year 2024 : 22,533,000 $
Year 2025 : 0 $

Farm Players Salaries

Brad Malone 100,000 $ (1)
Salary Average : 100,000 $
Cameron Gaunce 100,000 $ (1)
Salary Average : 100,000 $
Dillon Heatherington 100,000 $ (1)
Salary Average : 100,000 $
Garret Sparks 100,000 $ (1)
Salary Average : 100,000 $
Louie Belpedio 100,000 $ (2)
Salary Average : 100,000 $
Ryan Dzingel 100,000 $ (3)
Salary Average : 100,000 $
Noah Gregor 99,000 $ (2)
Salary Average : 99,000 $
Zachary Emond 92,500 $ (3)
Salary Average : 0 $
Scott Reedy 92,500 $ (2)
Salary Average : 0 $
Adam Raska 92,500 $ (3)
Salary Average : 0 $
Cole Perfetti 92,500 $ (2)
Salary Average : 0 $
Declan Chisholm 92,500 $ (2)
Salary Average : 0 $
John Leonard 92,500 $ (2)
Salary Average : 0 $
Kaedan Korczak 92,500 $ (2)
Salary Average : 0 $
Arvid Soderblom 92,500 $ (3)
Salary Average : 0 $
Riley Damiani 92,500 $ (2)
Salary Average : 0 $
Zachary Gallant 92,500 $ (2)
Salary Average : 75,000 $
Mason McTavish 92,500 $ (3)
Salary Average : 0 $
Akira Schmid 92,500 $ (3)
Salary Average : 0 $
Timur Ibragimov 92,500 $ (3)
Salary Average : 0 $
Braden Schneider 92,500 $ (3)
Salary Average : 0 $
Adam Beckman 92,500 $ (3)
Salary Average : 0 $
Justin Barron 92,500 $ (3)
Salary Average : 0 $
Jonathan Dahlen 92,500 $ (3)
Salary Average : 0 $
Dillon Hamaliuk 92,500 $ (3)
Salary Average : 0 $
Danila Klimovich 92,500 $ (3)
Salary Average : 0 $
Nicolas Meloche 85,630 $ (2)
Salary Average : 85,630 $
Mitchell Stephens 78,000 $ (1)
Salary Average : 78,000 $
Sasha Chmelevski 77,929 $ (1)
Salary Average : 77,929 $
Jordan Oesterle 75,000 $ (2)
Salary Average : 75,000 $
Joachim Blichfeld 75,000 $ (1)
Salary Average : 75,000 $
Josef Korenar 75,000 $ (2)
Salary Average : 75,000 $
Pheonix Copley 75,000 $ (1)
Salary Average : 75,000 $
Total Farm Players33
Salary Commitment
Year 2022 : 2,998,059 $
Year 2023 : 2,292,130 $
Year 2024 : 1,210,000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1,315,559 $
Year 2023 : 609,630 $
Year 2024 : 100,000 $
Year 2025 : 0 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 5750 - 190 $ - 4,930 - 85,74%
Level 2: 4750 - 130 $ - 3,919 - 82,50%
Level 3: 3750 - 95 $ - 2,976 - 79,36%
Level 4: 2750 - 65 $ - 2,749 - 99,96%
Luxury : 1000 - 310 $ - 954 - 95,39%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %15,528 - 86,27%
Average Income per Game2,586,088 $
Year to Date Revenue106,029,622 $

Expense

Pro Players Total Salaries85,104,458 $
Farm Players Total Salaries2,720,917 $
Coaches Total Salaries5,300,000 $
Luxury Taxe Total0 $
Special Salary Cap Value(2,750,000 $)
Pro Year To Date Expenses87,516,727 $
Farm Year To Date Expenses3,116,710 $
Pro Salary Cap To Date82,880,513 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days476,214 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days16,513 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap82,354,458 $
Estimate Under Maximum Salary Cap of 82,500,000 $145,542 $
Estimate Over Minimum Salary Cap of 0 $ 82,354,458 $
Current Bank Account36,962,269 $
Projected Bank Account36,962,269 $

Pro Players Salaries

Evgeny Kuznetsov (1 Way Contract) 7,800,000 $ (3)
-Salary Average : 7,800,000 $
Ryan Suter (1 Way Contract) 7,538,461 $ (3)
-Salary Average : 7,538,461 $
Anders Lee (1 Way Contract) 7,000,000 $ (4)
-Salary Average : 7,000,000 $
Jonas Brodin (1 Way Contract) 6,000,000 $ (6)
-Salary Average : 5,770,834 $
Brock Nelson (1 Way Contract) 6,000,000 $ (3)
-Salary Average : 6,000,000 $
Josh Anderson (1 Way Contract) 5,500,000 $ (5)
-Salary Average : 5,500,000 $
Zach Hyman (1 Way Contract) 5,403,000 $ (3)
-Salary Average : 5,403,000 $
Victor Olofsson (1 Way Contract) 5,376,000 $ (5)
-Salary Average : 5,376,000 $
Adam Pelech (1 Way Contract) 4,478,000 $ (4)
-Salary Average : 4,478,000 $
Alex Killorn (1 Way Contract) 4,450,000 $ (3)
-Salary Average : 4,450,000 $
Hampus Lindholm (1 Way Contract) 3,900,000 $ (2)
-Salary Average : 5,205,556 $
Jordan Kyrou (1 Way Contract) 3,581,000 $ (6)
-Salary Average : 3,581,000 $
Tristan Jarry (1 Way Contract) 3,500,000 $ (6)
-Salary Average : 3,500,000 $
Jordan Greenway (1 Way Contract) 3,431,000 $ (3)
-Salary Average : 2,100,000 $
Matt Roy (1 Way Contract) 3,397,000 $ (4)
-Salary Average : 1,126,000 $
Patrik Nemeth (1 Way Contract) 1,750,000 $ (2)
-Salary Average : 1,750,000 $
Austin Watson (1 Way Contract) 1,500,000 $ (1)
-Salary Average : 1,500,000 $
Anton Forsberg 999,999 $ (2)
-Salary Average : 999,999 $
Matt Tennyson 999,999 $ (2)
-Salary Average : 999,999 $
Sean Kuraly 999,999 $ (2)
-Salary Average : 999,999 $
Nick Cousins 750,000 $ (1)
-Salary Average : 750,000 $
Antoine Roussel 750,000 $ (1)
-Salary Average : 750,000 $
Total Pro Players22
Salary Commitment
Year 2022 : 85,104,458 $
Year 2023 : 90,254,458 $
Year 2024 : 81,604,461 $
Year 2025 : 45,421,000 $
Salary Average Commitment
Year 2022 : 82,578,848 $
Year 2023 : 79,578,848 $
Year 2024 : 69,623,295 $
Year 2025 : 36,331,834 $
Salary Cap with 1 Way Contract
Year 2022 : 85,104,458 $
Year 2023 : 82,104,458 $
Year 2024 : 73,454,461 $
Year 2025 : 38,832,000 $

Farm Players Salaries

Alex Lyon 100,000 $ (1)
Salary Average : 100,000 $
Chris Terry 100,000 $ (6)
Salary Average : 100,000 $
Joel Hanley 100,000 $ (2)
Salary Average : 100,000 $
Taylor Fedun 100,000 $ (2)
Salary Average : 100,000 $
Ryan Murphy 100,000 $ (2)
Salary Average : 100,000 $
Jake Christiansen 100,000 $ (2)
Salary Average : 100,000 $
Pat Maroon 95,000 $ (1)
Salary Average : 95,000 $
Colton Point 95,000 $ (2)
Salary Average : 95,000 $
Jacob Ingham 92,500 $ (2)
Salary Average : 0 $
Jonas Rondbjerg 92,500 $ (2)
Salary Average : 0 $
Shane Bowers 92,500 $ (2)
Salary Average : 92,500 $
Jerad Rosburg 92,500 $ (2)
Salary Average : 0 $
Dawson Barteaux 92,500 $ (2)
Salary Average : 0 $
Ryan Lohin 92,500 $ (2)
Salary Average : 0 $
Ryan Merkley 92,500 $ (2)
Salary Average : 0 $
Santeri Hatakka 92,500 $ (3)
Salary Average : 0 $
Oskar Back 92,500 $ (3)
Salary Average : 0 $
Keean Washkurak 92,500 $ (3)
Salary Average : 0 $
Ryan Shea 92,500 $ (2)
Salary Average : 0 $
Ryan McLeod 83,417 $ (2)
Salary Average : 83,417 $
Brian Pinho 80,000 $ (2)
Salary Average : 80,000 $
Isaac Johnson 75,000 $ (3)
Salary Average : 75,000 $
Ryan Wagner 75,000 $ (3)
Salary Average : 75,000 $
Ryan Schmelzer 75,000 $ (3)
Salary Average : 75,000 $
Drew Worrad 75,000 $ (3)
Salary Average : 75,000 $
Mike Vecchione 75,000 $ (3)
Salary Average : 75,000 $
Mackenzie MacEachern 75,000 $ (3)
Salary Average : 75,000 $
Joseph Gambardella 75,000 $ (3)
Salary Average : 75,000 $
Terry Broadhurst 75,000 $ (3)
Salary Average : 75,000 $
Dominic Turgeon 75,000 $ (1)
Salary Average : 75,000 $
Ben Gleason 75,000 $ (2)
Salary Average : 75,000 $
Total Farm Players31
Salary Commitment
Year 2022 : 2,720,917 $
Year 2023 : 2,950,917 $
Year 2024 : 1,477,500 $
Year 2025 : 600,000 $
Salary Average Commitment
Year 2022 : 1,795,917 $
Year 2023 : 1,525,917 $
Year 2024 : 700,000 $
Year 2025 : 100,000 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5750 - 250 $ - 3,805 - 66,17%
Level 2: 4750 - 150 $ - 3,239 - 68,19%
Level 3: 3750 - 100 $ - 2,671 - 71,22%
Level 4: 2750 - 90 $ - 1,881 - 68,42%
Luxury : 1000 - 350 $ - 849 - 84,86%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %12,445 - 69,14%
Average Income per Game2,713,056 $
Year to Date Revenue111,235,300 $

Expense

Pro Players Total Salaries79,656,000 $
Farm Players Total Salaries2,053,590 $
Coaches Total Salaries1,500,000 $
Luxury Taxe Total0 $
Special Salary Cap Value(1,500,000 $)
Pro Year To Date Expenses81,270,783 $
Farm Year To Date Expenses2,575,017 $
Pro Salary Cap To Date80,029,661 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days426,751 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days13,511 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap78,156,000 $
Estimate Under Maximum Salary Cap of 82,500,000 $4,344,000 $
Estimate Over Minimum Salary Cap of 0 $ 78,156,000 $
Current Bank Account70,655,641 $
Projected Bank Account70,655,641 $

Pro Players Salaries

Gabriel Landeskog (1 Way Contract) 12,225,000 $ (4)
-Salary Average : 12,225,000 $
Mika Zibanejad (1 Way Contract) 8,524,000 $ (4)
-Salary Average : 5,350,000 $
Jason Robertson (1 Way Contract) 7,100,000 $ (4)
-Salary Average : 7,100,000 $
Jaccob Slavin (1 Way Contract) 5,300,000 $ (3)
-Salary Average : 5,300,000 $
Cody Ceci (1 Way Contract) 5,250,000 $ (4)
-Salary Average : 5,250,000 $
Adam Lowry (1 Way Contract) 5,000,000 $ (3)
-Salary Average : 5,000,000 $
Andre Burakovsky (1 Way Contract) 4,566,000 $ (4)
-Salary Average : 4,900,000 $
J.T. Compher (1 Way Contract) 3,500,000 $ (1)
-Salary Average : 3,500,000 $
Joel Edmundson (1 Way Contract) 3,500,000 $ (2)
-Salary Average : 3,500,000 $
Conor Sheary (1 Way Contract) 3,011,000 $ (3)
-Salary Average : 2,000,000 $
Nick Foligno (1 Way Contract) 3,008,000 $ (1)
-Salary Average : 3,008,000 $
Vladislav Gavrikov (1 Way Contract) 2,800,000 $ (1)
-Salary Average : 2,800,000 $
Carl Hagelin (1 Way Contract) 2,750,000 $ (1)
-Salary Average : 2,750,000 $
Vitek Vanecek (1 Way Contract) 2,444,000 $ (4)
-Salary Average : 750,000 $
Chris Driedger (1 Way Contract) 2,180,000 $ (1)
-Salary Average : 2,180,000 $
Justin Holl (1 Way Contract) 2,000,000 $ (1)
-Salary Average : 2,000,000 $
Josh Brown (1 Way Contract) 1,899,000 $ (3)
-Salary Average : 1,899,000 $
Tyler Pitlick (1 Way Contract) 1,000,000 $ (2)
-Salary Average : 1,000,000 $
Alex Newhook 925,000 $ (2)
-Salary Average : 0 $
Matty Beniers 925,000 $ (3)
-Salary Average : 925,000 $
Ryan Carpenter 900,000 $ (2)
-Salary Average : 900,000 $
Jonas Siegenthaler 849,000 $ (1)
-Salary Average : 849,000 $
Total Pro Players22
Salary Commitment
Year 2022 : 79,656,000 $
Year 2023 : 62,569,000 $
Year 2024 : 56,244,000 $
Year 2025 : 40,109,000 $
Salary Average Commitment
Year 2022 : 73,186,000 $
Year 2023 : 56,099,000 $
Year 2024 : 50,699,000 $
Year 2025 : 35,575,000 $
Salary Cap with 1 Way Contract
Year 2022 : 79,656,000 $
Year 2023 : 62,569,000 $
Year 2024 : 56,244,000 $
Year 2025 : 40,109,000 $

Farm Players Salaries

Luke Johnson 97,140 $ (2)
Salary Average : 97,140 $
Dakota Mermis 96,450 $ (2)
Salary Average : 96,450 $
Nico Daws 92,500 $ (3)
Salary Average : 92,500 $
Bryce Misley 92,500 $ (3)
Salary Average : 0 $
Calen Addison 92,500 $ (2)
Salary Average : 0 $
Damien Giroux 92,500 $ (2)
Salary Average : 0 $
Kodie Curran 92,500 $ (2)
Salary Average : 0 $
Filip Lindberg 92,500 $ (3)
Salary Average : 0 $
Alexander Khovanov 92,500 $ (3)
Salary Average : 0 $
Mitchell Chaffee 92,500 $ (2)
Salary Average : 0 $
Ivan Lodnia 92,500 $ (3)
Salary Average : 0 $
J.J. Peterka 92,500 $ (3)
Salary Average : 92,500 $
Nick Swaney 92,500 $ (3)
Salary Average : 0 $
Hunter Jones 92,500 $ (2)
Salary Average : 0 $
Frank Hora 75,000 $ (2)
Salary Average : 75,000 $
Will Bitten 75,000 $ (1)
Salary Average : 75,000 $
Jacob Friend 75,000 $ (2)
Salary Average : 75,000 $
Devin Brosseau 75,000 $ (2)
Salary Average : 75,000 $
Jake Gaudet 75,000 $ (2)
Salary Average : 75,000 $
Mason Shaw 75,000 $ (1)
Salary Average : 75,000 $
Gustav Olofsson 75,000 $ (2)
Salary Average : 75,000 $
Connor Carrick 75,000 $ (2)
Salary Average : 75,000 $
Brennan Menell 75,000 $ (2)
Salary Average : 75,000 $
Alex Barre-Boulet 75,000 $ (1)
Salary Average : 75,000 $
Total Farm Players24
Salary Commitment
Year 2022 : 2,053,590 $
Year 2023 : 1,828,590 $
Year 2024 : 647,500 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1,128,590 $
Year 2023 : 903,590 $
Year 2024 : 185,000 $
Year 2025 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
0 $

Farm Salary Cap

Under Maximum of
61,200,000 $

Pro Players

Farm Players

Total Players

Avalanche 42,273,823 $ 82,146,999 $ 353,001 $ 82,146,999 $ 2,216,250 $ 58,983,750 $ 212748
Blackhawks 13,486,426 $ 80,986,499 $ 1,513,501 $ 80,986,499 $ 2,611,780 $ 58,588,220 $ 212950
Blue Jackets 54,392,993 $ 81,867,000 $ 633,000 $ 81,867,000 $ 2,385,560 $ 58,814,440 $ 222749
Blues 53,320,093 $ 82,461,500 $ 38,500 $ 82,461,500 $ 2,571,410 $ 58,628,590 $ 202949
Bruins 36,534,322 $ 81,260,341 $ 1,239,659 $ 81,260,341 $ 1,897,367 $ 59,302,633 $ 212243
Canadiens 110,573,693 $ 73,012,499 $ 9,487,501 $ 73,012,499 $ 2,467,323 $ 58,732,677 $ 242953
Canucks 35,256,126 $ 78,984,919 $ 3,515,081 $ 78,984,919 $ 2,084,365 $ 59,115,635 $ 222547
Capitals 26,093,589 $ 81,751,500 $ 748,500 $ 81,751,500 $ 2,467,623 $ 58,732,377 $ 202848
Coyotes 47,541,957 $ 81,000,760 $ 1,499,240 $ 81,000,760 $ 2,449,580 $ 58,750,420 $ 232851
Devils 39,722,271 $ 81,036,063 $ 1,463,937 $ 81,036,063 $ 2,831,793 $ 58,368,207 $ 233154
Ducks 80,376,075 $ 67,174,331 $ 15,325,669 $ 67,174,331 $ 1,994,333 $ 59,205,667 $ 282250
Flames 37,826,684 $ 82,374,000 $ 126,000 $ 82,374,000 $ 2,029,200 $ 59,170,800 $ 212344
Flyers 63,968,345 $ 69,723,856 $ 12,776,144 $ 69,723,856 $ 2,916,020 $ 58,283,980 $ 203454
Golden Knights 25,469,195 $ 81,938,502 $ 561,498 $ 81,938,502 $ 2,178,033 $ 59,021,967 $ 212546
Hurricanes 59,241,101 $ 80,837,667 $ 1,662,333 $ 80,837,667 $ 3,611,600 $ 57,588,400 $ 214162
Islanders 39,668,770 $ 82,453,865 $ 46,135 $ 82,453,865 $ 2,325,024 $ 58,874,976 $ 202747
Jets 54,607,280 $ 81,644,999 $ 855,001 $ 81,644,999 $ 2,044,430 $ 59,155,570 $ 212445
Kings 85,139,296 $ 82,680,553 $ -180,553 $ 82,680,553 $ 2,113,330 $ 59,086,670 $ 252449
Kraken 50,785,188 $ 79,864,468 $ 2,635,532 $ 79,864,468 $ 2,820,000 $ 58,380,000 $ 223456
Lightning 100,675,772 $ 82,334,666 $ 165,334 $ 82,334,666 $ 3,309,936 $ 57,890,064 $ 203757
Maple Leafs 57,413,776 $ 80,227,000 $ 2,273,000 $ 80,227,000 $ 1,836,670 $ 59,363,330 $ 242347
Oilers 32,805,714 $ 80,082,999 $ 2,417,001 $ 80,082,999 $ 2,412,500 $ 58,787,500 $ 222749
Panthers 15,172,882 $ 82,483,332 $ 16,668 $ 82,483,332 $ 2,418,833 $ 58,781,167 $ 222850
Penguins 93,643,860 $ 81,806,832 $ 693,168 $ 81,806,832 $ 2,098,670 $ 59,101,330 $ 202545
Predators 81,857,016 $ 73,519,600 $ 8,980,400 $ 73,519,600 $ 2,690,230 $ 58,509,770 $ 223153
Rangers 44,751,524 $ 69,426,842 $ 13,073,158 $ 69,426,842 $ 3,640,153 $ 57,559,847 $ 254166
Red Wings 124,340,750 $ 64,546,755 $ 17,953,245 $ 64,546,755 $ 2,502,567 $ 58,697,433 $ 232952
Sabres 2,918,102 $ 71,338,966 $ 11,161,034 $ 71,338,966 $ 1,967,500 $ 59,232,500 $ 232346
Senators 119,275,773 $ 81,118,566 $ 1,381,434 $ 81,118,566 $ 2,435,510 $ 58,764,490 $ 242751
Sharks 57,647,366 $ 73,376,931 $ 9,123,069 $ 73,376,931 $ 2,998,059 $ 58,201,941 $ 253358
Stars 36,962,269 $ 82,354,458 $ 145,542 $ 82,354,458 $ 2,720,917 $ 58,479,083 $ 223153
Wild 70,655,641 $ 78,156,000 $ 4,344,000 $ 78,156,000 $ 2,053,590 $ 59,146,410 $ 222446