Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5174 - 150 $ - 5 174 - 100,00%
Level 2: 5000 - 100 $ - 5 000 - 100,00%
Level 3: 2000 - 85 $ - 2 000 - 100,00%
Level 4: 4000 - 55 $ - 4 000 - 100,00%
Luxury : 1000 - 300 $ - 1 000 - 100,00%
Total Capacity :17174
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 50 $ - 2 000 - 99,99%
Farm Level 2: 1000 - 30 $ - 1 000 - 99,98%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left11
Average Attendance - %17 174 - 100,00%
Average Income per Game1 966 100 $
Year to Date Revenue58 983 000 $
Farm
Home Games Left11
Average Attendance - %3 000 - 99,99%
Average Income per Game129 987 $
Year to Date Revenue3 899 620 $

Expense

Pro Players Total Salaries91 835 000 $
Pro Players Total Average Salaries91 835 000 $
Farm Players Total Salaries3 274 500 $
Farm Players Total Average Salaries3 274 500 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(1 500 000 $)
Pro Year To Date Expenses59 821 487 $
Farm Year To Date Expenses2 857 208 $
Pro Salary Cap Per Days480 812 $
Pro Salary Cap To Date58 292 966 $
Farm Salary Cap Per Days17 144 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue21 627 100 $
Farm Estimated Season Revenue1 429 861 $
Pro Remaining Season Days58
Pro Expenses Per Days491 283 $
Pro Estimated Expenses28 494 414 $
Farm Remaining Season Days58
Farm Expenses Per Days22 380 $
Farm Estimated Expenses1 298 040 $
Estimated Season Expenses29 792 454 $
Estimated Season Salary Cap84 680 062 $
Estimate Under Maximum Salary Cap of 86 000 050 $1 319 988 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 17 680 012 $
Current Bank Account84 653 959 $
Projected Bank Account77 918 466 $

Pro Players Salaries

John Tavares 10 000 000 $ (4)
-Salary Remaining : 3 036 649 $
-Salary Average : 10 000 000 $
-Salary Average Remaining : 3 036 649 $
Cam Fowler 7 500 000 $ (5)
-Salary Remaining : 2 277 487 $
-Salary Average : 7 500 000 $
-Salary Average Remaining : 2 277 487 $
David Krejci 6 800 000 $ (2)
-Salary Remaining : 2 064 921 $
-Salary Average : 6 800 000 $
-Salary Average Remaining : 2 064 921 $
Roman Josi 6 750 000 $ (3)
-Salary Remaining : 2 049 738 $
-Salary Average : 6 750 000 $
-Salary Average Remaining : 2 049 738 $
Zachary Werenski 5 750 000 $ (2)
-Salary Remaining : 1 746 073 $
-Salary Average : 5 750 000 $
-Salary Average Remaining : 1 746 073 $
Brock Boeser 5 500 000 $ (2)
-Salary Remaining : 1 670 157 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 1 670 157 $
Andre Burakovsky 5 500 000 $ (3)
-Salary Remaining : 1 670 157 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 1 670 157 $
Rickard Rakell 5 000 000 $ (3)
-Salary Remaining : 1 518 325 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 518 325 $
Dylan Strome 4 500 000 $ (2)
-Salary Remaining : 1 366 492 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 366 492 $
J.T. Miller 4 325 000 $ (1)
-Salary Remaining : 1 313 351 $
-Salary Average : 4 325 000 $
-Salary Average Remaining : 1 313 351 $
Chris Tierney 4 000 000 $ (2)
-Salary Remaining : 1 214 660 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 214 660 $
Oskar Lindblom 3 600 000 $ (1)
-Salary Remaining : 1 093 194 $
-Salary Average : 3 600 000 $
-Salary Average Remaining : 1 093 194 $
Mike Richards 3 060 000 $ (1)
-Salary Remaining : 929 215 $
-Salary Average : 3 060 000 $
-Salary Average Remaining : 929 215 $
Darren Dietz 2 750 000 $ (3)
-Salary Remaining : 835 079 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 835 079 $
Andrew Copp 2 500 000 $ (4)
-Salary Remaining : 759 162 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 759 162 $
Vitek Vanecek 2 500 000 $ (2)
-Salary Remaining : 759 162 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 759 162 $
Petr Mrazek 2 500 000 $ (3)
-Salary Remaining : 759 162 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 759 162 $
Tyler Biggs 2 500 000 $ (2)
-Salary Remaining : 759 162 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 759 162 $
Rhett Gardner 2 000 000 $ (1)
-Salary Remaining : 607 330 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 607 330 $
Filip Hronek 1 650 000 $ (2)
-Salary Remaining : 501 047 $
-Salary Average : 1 650 000 $
-Salary Average Remaining : 501 047 $
Eric Comrie 1 300 000 $ (1)
-Salary Remaining : 394 764 $
-Salary Average : 1 300 000 $
-Salary Average Remaining : 394 764 $
Adam Fox 950 000 $ (1)
-Salary Remaining : 288 482 $
-Salary Average : 950 000 $
-Salary Average Remaining : 288 482 $
Jansen Harkins 900 000 $ (1)
-Salary Remaining : 273 298 $
-Salary Average : 900 000 $
-Salary Average Remaining : 273 298 $
Total Pro Players23
Salary Commitment
Year 2022 : 91 835 000 $
Year 2023 : 75 700 000 $
Year 2024 : 42 500 000 $
Year 2025 : 20 000 000 $
Salary Average Commitment
Year 2022 : 91 835 000 $
Year 2023 : 75 700 000 $
Year 2024 : 42 500 000 $
Year 2025 : 20 000 000 $
Salary Cap with 1 Way Contract
Year 2022 : 91 835 000 $
Year 2023 : 75 700 000 $
Year 2024 : 42 500 000 $
Year 2025 : 20 000 000 $

Farm Players Salaries

Joey Laleggia 200 000 $ (2)
Salary Remaining : 60 733 $
Salary Average : 200 000 $
Salary Average Remaining : 60 733 $
Max Willman 195 000 $ (3)
Salary Remaining : 59 215 $
Salary Average : 195 000 $
Salary Average Remaining : 59 215 $
Sheldon Rempal 195 000 $ (3)
Salary Remaining : 59 215 $
Salary Average : 195 000 $
Salary Average Remaining : 59 215 $
Max Friberg 185 000 $ (2)
Salary Remaining : 56 178 $
Salary Average : 185 000 $
Salary Average Remaining : 56 178 $
Mike Hardman 175 000 $ (3)
Salary Remaining : 53 141 $
Salary Average : 175 000 $
Salary Average Remaining : 53 141 $
Marco Scandella 175 000 $ (1)
Salary Remaining : 53 141 $
Salary Average : 175 000 $
Salary Average Remaining : 53 141 $
Adam Helewka 170 000 $ (3)
Salary Remaining : 51 623 $
Salary Average : 170 000 $
Salary Average Remaining : 51 623 $
Matthew Highmore 150 000 $ (2)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Ryan Sproul 150 000 $ (3)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Joe Veleno 130 000 $ (2)
Salary Remaining : 39 476 $
Salary Average : 130 000 $
Salary Average Remaining : 39 476 $
Carl Dahlstrom 125 000 $ (3)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Kyle Wood 125 000 $ (4)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Joe Snively 115 000 $ (3)
Salary Remaining : 34 921 $
Salary Average : 115 000 $
Salary Average Remaining : 34 921 $
Kerby Rychel 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Tyler Benson 97 500 $ (3)
Salary Remaining : 29 607 $
Salary Average : 97 500 $
Salary Average Remaining : 29 607 $
Cole Perfetti 95 000 $ (2)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Simeon Varlamov 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Kalle Kossila 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Jiri Sekac 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Joseph Garreffa 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Thomas Novak 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Kyle Olson 80 000 $ (2)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Michael Brodzinski 79 500 $ (1)
Salary Remaining : 24 141 $
Salary Average : 79 500 $
Salary Average Remaining : 24 141 $
Hannibal Weitzmann 77 500 $ (3)
Salary Remaining : 23 534 $
Salary Average : 77 500 $
Salary Average Remaining : 23 534 $
Joonas Lyytinen 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Lars Volden 75 000 $ (2)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Odeen Tufto 70 000 $ (1)
Salary Remaining : 21 257 $
Salary Average : 70 000 $
Salary Average Remaining : 21 257 $
Total Farm Players27
Salary Commitment
Year 2022 : 3 274 500 $
Year 2023 : 2 430 000 $
Year 2024 : 1 425 000 $
Year 2025 : 125 000 $
Salary Average Commitment
Year 2022 : 3 274 500 $
Year 2023 : 2 430 000 $
Year 2024 : 1 425 000 $
Year 2025 : 125 000 $

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 5799 - 150 $ - 5 799 - 100,00%
Level 2: 5000 - 125 $ - 5 000 - 100,00%
Level 3: 2000 - 90 $ - 2 000 - 100,00%
Level 4: 4000 - 70 $ - 4 000 - 100,00%
Luxury : 1000 - 400 $ - 1 000 - 100,00%
Total Capacity :17799
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 60 $ - 1 981 - 99,04%
Farm Level 2: 1000 - 40 $ - 999 - 99,86%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left10
Average Attendance - %17 799 - 100,00%
Average Income per Game2 354 850 $
Year to Date Revenue73 000 350 $
Farm
Home Games Left12
Average Attendance - %2 980 - 99,32%
Average Income per Game158 799 $
Year to Date Revenue4 605 160 $

Expense

Pro Players Total Salaries82 080 000 $
Pro Players Total Average Salaries81 330 000 $
Farm Players Total Salaries2 230 000 $
Farm Players Total Average Salaries2 230 000 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 000 000 $
Pro Year To Date Expenses60 142 922 $
Farm Year To Date Expenses2 579 135 $
Pro Salary Cap Per Days425 812 $
Pro Salary Cap To Date58 507 973 $
Farm Salary Cap Per Days11 675 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue23 548 500 $
Farm Estimated Season Revenue1 905 583 $
Pro Remaining Season Days58
Pro Expenses Per Days437 592 $
Pro Estimated Expenses25 380 336 $
Farm Remaining Season Days58
Farm Expenses Per Days16 911 $
Farm Estimated Expenses980 838 $
Estimated Season Expenses26 361 174 $
Estimated Season Salary Cap84 205 069 $
Estimate Under Maximum Salary Cap of 86 000 050 $1 794 981 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 17 205 019 $
Current Bank Account135 672 757 $
Projected Bank Account134 765 666 $

Pro Players Salaries

Steven Stamkos 9 500 000 $ (3)
-Salary Remaining : 2 884 817 $
-Salary Average : 9 500 000 $
-Salary Average Remaining : 2 884 817 $
Hampus Lindholm 8 250 000 $ (5)
-Salary Remaining : 2 505 236 $
-Salary Average : 8 250 000 $
-Salary Average Remaining : 2 505 236 $
Bo Horvat 7 000 000 $ (5)
-Salary Remaining : 2 125 654 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 2 125 654 $
Erik Johnson 6 500 000 $ (4)
-Salary Remaining : 1 973 822 $
-Salary Average : 5 750 000 $
-Salary Average Remaining : 1 746 073 $
Sam Bennett 6 500 000 $ (5)
-Salary Remaining : 1 973 822 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 1 973 822 $
Clayton Keller 5 750 000 $ (2)
-Salary Remaining : 1 746 073 $
-Salary Average : 5 750 000 $
-Salary Average Remaining : 1 746 073 $
Luca Sbisa 5 000 000 $ (1)
-Salary Remaining : 1 518 325 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 518 325 $
Jack Campbell 4 250 000 $ (3)
-Salary Remaining : 1 290 576 $
-Salary Average : 4 250 000 $
-Salary Average Remaining : 1 290 576 $
Derek Forbort 3 850 000 $ (1)
-Salary Remaining : 1 169 110 $
-Salary Average : 3 850 000 $
-Salary Average Remaining : 1 169 110 $
Jarred Tinordi 3 800 000 $ (3)
-Salary Remaining : 1 153 927 $
-Salary Average : 3 800 000 $
-Salary Average Remaining : 1 153 927 $
Corey Perry 3 730 000 $ (1)
-Salary Remaining : 1 132 670 $
-Salary Average : 3 730 000 $
-Salary Average Remaining : 1 132 670 $
Travis Sanheim 3 500 000 $ (1)
-Salary Remaining : 1 062 827 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 1 062 827 $
Anthony Cirelli 3 200 000 $ (1)
-Salary Remaining : 971 728 $
-Salary Average : 3 200 000 $
-Salary Average Remaining : 971 728 $
Trey Fix-Wolansky 2 500 000 $ (3)
-Salary Remaining : 759 162 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 759 162 $
Zach Sanford 2 300 000 $ (2)
-Salary Remaining : 698 429 $
-Salary Average : 2 300 000 $
-Salary Average Remaining : 698 429 $
Jake Evans 2 200 000 $ (2)
-Salary Remaining : 668 063 $
-Salary Average : 2 200 000 $
-Salary Average Remaining : 668 063 $
Noel Acciari 1 500 000 $ (1)
-Salary Remaining : 455 497 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 455 497 $
Max Jones 925 000 $ (2)
-Salary Remaining : 280 890 $
-Salary Average : 925 000 $
-Salary Average Remaining : 280 890 $
Jesper Boqvist 925 000 $ (1)
-Salary Remaining : 280 890 $
-Salary Average : 925 000 $
-Salary Average Remaining : 280 890 $
Erik Källgren 900 000 $ (3)
-Salary Remaining : 273 298 $
-Salary Average : 900 000 $
-Salary Average Remaining : 273 298 $
Total Pro Players20
Salary Commitment
Year 2022 : 82 080 000 $
Year 2023 : 59 875 000 $
Year 2024 : 48 700 000 $
Year 2025 : 26 250 000 $
Salary Average Commitment
Year 2022 : 81 330 000 $
Year 2023 : 59 625 000 $
Year 2024 : 48 450 000 $
Year 2025 : 27 500 000 $
Salary Cap with 1 Way Contract
Year 2022 : 81 330 000 $
Year 2023 : 59 625 000 $
Year 2024 : 48 450 000 $
Year 2025 : 27 500 000 $

Farm Players Salaries

Mareks Mitens 175 000 $ (3)
Salary Remaining : 53 141 $
Salary Average : 175 000 $
Salary Average Remaining : 53 141 $
Vilmos Gallo 130 000 $ (1)
Salary Remaining : 39 476 $
Salary Average : 130 000 $
Salary Average Remaining : 39 476 $
Mark Kastelic 120 000 $ (4)
Salary Remaining : 36 440 $
Salary Average : 120 000 $
Salary Average Remaining : 36 440 $
Hafthor Sigrunarson 100 000 $ (2)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Rodion Amirov 95 000 $ (3)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Tobias Björnfot 95 000 $ (2)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Benjamin King 90 000 $ (3)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Jack Matier 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Ty Gallagher 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Gregorio Gios 90 000 $ (3)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Arturs Silovs 85 000 $ (2)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Aleksi Heponiemi 85 000 $ (3)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Ozzy Wiesblatt 85 000 $ (2)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Jacob Ratcliffe (Out of Payroll) 85 000 $ (4)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Ralfs Bergmanis 80 000 $ (3)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Demid Yeremeyev 80 000 $ (3)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Kirill Steklov 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Artur Cholach 75 000 $ (3)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Jermaine Loewen 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Nikolai Hakala 75 000 $ (3)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Roko Mandic 65 000 $ (3)
Salary Remaining : 19 738 $
Salary Average : 65 000 $
Salary Average Remaining : 19 738 $
Reinhard Venter 65 000 $ (1)
Salary Remaining : 19 738 $
Salary Average : 65 000 $
Salary Average Remaining : 19 738 $
Declan Bronte 65 000 $ (1)
Salary Remaining : 19 738 $
Salary Average : 65 000 $
Salary Average Remaining : 19 738 $
Hakan Salt 65 000 $ (1)
Salary Remaining : 19 738 $
Salary Average : 65 000 $
Salary Average Remaining : 19 738 $
Austin Mitchell-King 60 000 $ (2)
Salary Remaining : 18 220 $
Salary Average : 60 000 $
Salary Average Remaining : 18 220 $
Karma Stein 60 000 $ (2)
Salary Remaining : 18 220 $
Salary Average : 60 000 $
Salary Average Remaining : 18 220 $
Kacper Bartnik 60 000 $ (1)
Salary Remaining : 18 220 $
Salary Average : 60 000 $
Salary Average Remaining : 18 220 $
Total Farm Players27
Salary Commitment
Year 2022 : 2 315 000 $
Year 2023 : 1 780 000 $
Year 2024 : 1 115 000 $
Year 2025 : 205 000 $
Salary Average Commitment
Year 2022 : 2 315 000 $
Year 2023 : 1 780 000 $
Year 2024 : 1 115 000 $
Year 2025 : 205 000 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 5765 - 150 $ - 5 765 - 100,00%
Level 2: 5000 - 125 $ - 5 000 - 100,00%
Level 3: 2000 - 100 $ - 2 000 - 100,00%
Level 4: 4000 - 99 $ - 4 000 - 100,00%
Luxury : 1000 - 400 $ - 1 000 - 100,00%
Total Capacity :17765
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 45 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 30 $ - 1 000 - 99,98%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left12
Average Attendance - %17 765 - 100,00%
Average Income per Game2 330 060 $
Year to Date Revenue67 571 750 $
Farm
Home Games Left12
Average Attendance - %3 000 - 99,99%
Average Income per Game118 441 $
Year to Date Revenue3 434 790 $

Expense

Pro Players Total Salaries84 750 000 $
Pro Players Total Average Salaries84 750 000 $
Farm Players Total Salaries3 225 000 $
Farm Players Total Average Salaries3 225 000 $
Coaches Total Salaries4 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value500 000 $
Pro Year To Date Expenses61 099 457 $
Farm Year To Date Expenses3 272 996 $
Pro Salary Cap Per Days443 717 $
Pro Salary Cap To Date58 949 225 $
Farm Salary Cap Per Days16 885 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 960 724 $
Farm Estimated Season Revenue1 421 292 $
Pro Remaining Season Days58
Pro Expenses Per Days459 424 $
Pro Estimated Expenses26 646 592 $
Farm Remaining Season Days58
Farm Expenses Per Days25 262 $
Farm Estimated Expenses1 465 196 $
Estimated Season Expenses28 111 788 $
Estimated Season Salary Cap85 184 811 $
Estimate Under Maximum Salary Cap of 86 000 050 $815 239 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 18 184 761 $
Current Bank Account34 374 398 $
Projected Bank Account35 644 626 $

Pro Players Salaries

Brad Marchand 9 000 000 $ (1)
-Salary Remaining : 2 732 984 $
-Salary Average : 9 000 000 $
-Salary Average Remaining : 2 732 984 $
Igor Shestyorkin 7 700 000 $ (6)
-Salary Remaining : 2 338 220 $
-Salary Average : 7 700 000 $
-Salary Average Remaining : 2 338 220 $
David Pastrnak 7 500 000 $ (1)
-Salary Remaining : 2 277 487 $
-Salary Average : 7 500 000 $
-Salary Average Remaining : 2 277 487 $
Oliver Ekman-Larsson 7 500 000 $ (5)
-Salary Remaining : 2 277 487 $
-Salary Average : 7 500 000 $
-Salary Average Remaining : 2 277 487 $
Ryan Nugent-Hopkins 7 000 000 $ (2)
-Salary Remaining : 2 125 654 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 2 125 654 $
Nico Hischier 6 300 000 $ (4)
-Salary Remaining : 1 913 089 $
-Salary Average : 6 300 000 $
-Salary Average Remaining : 1 913 089 $
Derrick Pouliot 4 500 000 $ (4)
-Salary Remaining : 1 366 492 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 366 492 $
Nathan Beaulieu 4 250 000 $ (3)
-Salary Remaining : 1 290 576 $
-Salary Average : 4 250 000 $
-Salary Average Remaining : 1 290 576 $
Tyson Baillie 4 000 000 $ (2)
-Salary Remaining : 1 214 660 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 214 660 $
Adam Boqvist 4 000 000 $ (3)
-Salary Remaining : 1 214 660 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 214 660 $
Eric Gelinas 3 400 000 $ (1)
-Salary Remaining : 1 032 461 $
-Salary Average : 3 400 000 $
-Salary Average Remaining : 1 032 461 $
Nikita Jevpalovs 3 200 000 $ (1)
-Salary Remaining : 971 728 $
-Salary Average : 3 200 000 $
-Salary Average Remaining : 971 728 $
Pavel Francouz 3 000 000 $ (2)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Ahti Oksanen 2 750 000 $ (2)
-Salary Remaining : 835 079 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 835 079 $
Marko Dano 2 400 000 $ (3)
-Salary Remaining : 728 796 $
-Salary Average : 2 400 000 $
-Salary Average Remaining : 728 796 $
Frédérik Gauthier 2 300 000 $ (3)
-Salary Remaining : 698 429 $
-Salary Average : 2 300 000 $
-Salary Average Remaining : 698 429 $
Jakob Forsbacka Karlsson 1 900 000 $ (2)
-Salary Remaining : 576 963 $
-Salary Average : 1 900 000 $
-Salary Average Remaining : 576 963 $
Hudson Fasching 1 600 000 $ (2)
-Salary Remaining : 485 864 $
-Salary Average : 1 600 000 $
-Salary Average Remaining : 485 864 $
Mason Marchment 1 500 000 $ (1)
-Salary Remaining : 455 497 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 455 497 $
Jacob Bryson 950 000 $ (1)
-Salary Remaining : 288 482 $
-Salary Average : 950 000 $
-Salary Average Remaining : 288 482 $
Total Pro Players20
Salary Commitment
Year 2022 : 84 750 000 $
Year 2023 : 59 200 000 $
Year 2024 : 38 950 000 $
Year 2025 : 26 000 000 $
Salary Average Commitment
Year 2022 : 84 750 000 $
Year 2023 : 59 200 000 $
Year 2024 : 38 950 000 $
Year 2025 : 26 000 000 $
Salary Cap with 1 Way Contract
Year 2022 : 84 750 000 $
Year 2023 : 59 200 000 $
Year 2024 : 38 950 000 $
Year 2025 : 26 000 000 $

Farm Players Salaries

Colton Sissons 200 000 $ (1)
Salary Remaining : 60 733 $
Salary Average : 200 000 $
Salary Average Remaining : 60 733 $
Maximilian Veronneau 190 000 $ (2)
Salary Remaining : 57 696 $
Salary Average : 190 000 $
Salary Average Remaining : 57 696 $
Steven Fogarty 190 000 $ (2)
Salary Remaining : 57 696 $
Salary Average : 190 000 $
Salary Average Remaining : 57 696 $
Mattias Norstebo 185 000 $ (3)
Salary Remaining : 56 178 $
Salary Average : 185 000 $
Salary Average Remaining : 56 178 $
Simon Tremblay 175 000 $ (4)
Salary Remaining : 53 141 $
Salary Average : 175 000 $
Salary Average Remaining : 53 141 $
Rodrigo Abols 175 000 $ (1)
Salary Remaining : 53 141 $
Salary Average : 175 000 $
Salary Average Remaining : 53 141 $
Déreck Baribeau 150 000 $ (5)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Alexander Khokhlachev 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Zach Parise 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Roland McKeown 140 000 $ (1)
Salary Remaining : 42 513 $
Salary Average : 140 000 $
Salary Average Remaining : 42 513 $
Dalton Thrower 140 000 $ (1)
Salary Remaining : 42 513 $
Salary Average : 140 000 $
Salary Average Remaining : 42 513 $
Brett Kulak 125 000 $ (2)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Jacob Christiansen 100 000 $ (3)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Declan Chisholm 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Damien Giroux 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Chad Yetman 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Shawn Element 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Max Golod 95 000 $ (2)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Alexander Dergachyov 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
James Reimer 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Ryan McGregor 85 000 $ (3)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Calvin Thurkauf 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Zane McIntyre 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Robert Bortuzzo 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Adam Mascherin 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Tim Gettinger 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Total Farm Players26
Salary Commitment
Year 2022 : 3 225 000 $
Year 2023 : 1 295 000 $
Year 2024 : 695 000 $
Year 2025 : 325 000 $
Salary Average Commitment
Year 2022 : 3 225 000 $
Year 2023 : 1 295 000 $
Year 2024 : 695 000 $
Year 2025 : 325 000 $

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 8500 - 150 $ - 8 500 - 100,00%
Level 2: 5500 - 110 $ - 5 500 - 100,00%
Level 3: 3070 - 80 $ - 3 070 - 100,00%
Level 4: 4000 - 60 $ - 4 000 - 100,00%
Luxury : 1000 - 265 $ - 1 000 - 100,00%
Total Capacity :22070
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 999 - 99,94%
Farm Level 2: 1000 - 22 $ - 1 000 - 99,97%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left10
Average Attendance - %22 070 - 100,00%
Average Income per Game2 630 600 $
Year to Date Revenue81 548 600 $
Farm
Home Games Left12
Average Attendance - %2 998 - 99,95%
Average Income per Game91 951 $
Year to Date Revenue2 666 590 $

Expense

Pro Players Total Salaries84 350 000 $
Pro Players Total Average Salaries84 350 000 $
Farm Players Total Salaries2 929 000 $
Farm Players Total Average Salaries2 929 000 $
Coaches Total Salaries3 750 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(2 400 000 $)
Pro Year To Date Expenses59 511 796 $
Farm Year To Date Expenses3 206 628 $
Pro Salary Cap Per Days441 623 $
Pro Salary Cap To Date57 933 522 $
Farm Salary Cap Per Days15 335 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 306 000 $
Farm Estimated Season Revenue1 103 417 $
Pro Remaining Season Days58
Pro Expenses Per Days452 094 $
Pro Estimated Expenses26 221 452 $
Farm Remaining Season Days58
Farm Expenses Per Days24 497 $
Farm Estimated Expenses1 420 826 $
Estimated Season Expenses27 642 278 $
Estimated Season Salary Cap81 147 656 $
Estimate Under Maximum Salary Cap of 86 000 050 $4 852 394 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 14 147 606 $
Current Bank Account38 448 082 $
Projected Bank Account38 215 221 $

Pro Players Salaries

Sidney Crosby 10 000 000 $ (1)
-Salary Remaining : 3 036 649 $
-Salary Average : 10 000 000 $
-Salary Average Remaining : 3 036 649 $
Matt Duchene 8 500 000 $ (4)
-Salary Remaining : 2 581 152 $
-Salary Average : 8 500 000 $
-Salary Average Remaining : 2 581 152 $
Ryan Ellis 7 800 000 $ (5)
-Salary Remaining : 2 368 586 $
-Salary Average : 7 800 000 $
-Salary Average Remaining : 2 368 586 $
Brandon Montour 6 500 000 $ (6)
-Salary Remaining : 1 973 822 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 1 973 822 $
Kevin Shattenkirk 6 500 000 $ (1)
-Salary Remaining : 1 973 822 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 1 973 822 $
Philipp Grubauer 6 000 000 $ (4)
-Salary Remaining : 1 821 990 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 821 990 $
Brendan Leipsic 4 500 000 $ (3)
-Salary Remaining : 1 366 492 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 366 492 $
Curtis Lazar 4 000 000 $ (3)
-Salary Remaining : 1 214 660 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 214 660 $
Josh Anderson 3 800 000 $ (3)
-Salary Remaining : 1 153 927 $
-Salary Average : 3 800 000 $
-Salary Average Remaining : 1 153 927 $
Kirill Kaprizov 3 500 000 $ (2)
-Salary Remaining : 1 062 827 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 1 062 827 $
Marek Mazanec 3 000 000 $ (3)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Jordan Subban 3 000 000 $ (1)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Joe Morrow 2 750 000 $ (1)
-Salary Remaining : 835 079 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 835 079 $
Nick Schmaltz 2 750 000 $ (1)
-Salary Remaining : 835 079 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 835 079 $
Matt Roy 2 400 000 $ (4)
-Salary Remaining : 728 796 $
-Salary Average : 2 400 000 $
-Salary Average Remaining : 728 796 $
Marcus Pettersson 2 000 000 $ (1)
-Salary Remaining : 607 330 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 607 330 $
Daniel Sprong (Out of Payroll) 1 700 000 $ (1)
-Salary Remaining : 516 230 $
-Salary Average : 1 700 000 $
-Salary Average Remaining : 516 230 $
John Quenneville 1 700 000 $ (2)
-Salary Remaining : 516 230 $
-Salary Average : 1 700 000 $
-Salary Average Remaining : 516 230 $
Anthony Angello 1 300 000 $ (1)
-Salary Remaining : 394 764 $
-Salary Average : 1 300 000 $
-Salary Average Remaining : 394 764 $
Brock McGinn 1 250 000 $ (4)
-Salary Remaining : 379 581 $
-Salary Average : 1 250 000 $
-Salary Average Remaining : 379 581 $
Lukas Vejdemo 1 200 000 $ (3)
-Salary Remaining : 364 398 $
-Salary Average : 1 200 000 $
-Salary Average Remaining : 364 398 $
Nathan Bastian 1 200 000 $ (4)
-Salary Remaining : 364 398 $
-Salary Average : 1 200 000 $
-Salary Average Remaining : 364 398 $
Evgeny Grachev 700 000 $ (2)
-Salary Remaining : 212 565 $
-Salary Average : 700 000 $
-Salary Average Remaining : 212 565 $
Total Pro Players23
Salary Commitment
Year 2022 : 86 050 000 $
Year 2023 : 56 050 000 $
Year 2024 : 50 150 000 $
Year 2025 : 33 650 000 $
Salary Average Commitment
Year 2022 : 86 050 000 $
Year 2023 : 56 050 000 $
Year 2024 : 50 150 000 $
Year 2025 : 33 650 000 $
Salary Cap with 1 Way Contract
Year 2022 : 86 050 000 $
Year 2023 : 56 050 000 $
Year 2024 : 50 150 000 $
Year 2025 : 33 650 000 $

Farm Players Salaries

Trevor Cox 200 000 $ (2)
Salary Remaining : 60 733 $
Salary Average : 200 000 $
Salary Average Remaining : 60 733 $
Daniel O'Regan 165 000 $ (1)
Salary Remaining : 50 105 $
Salary Average : 165 000 $
Salary Average Remaining : 50 105 $
Alexei Mitrofanov 156 500 $ (1)
Salary Remaining : 47 524 $
Salary Average : 156 500 $
Salary Average Remaining : 47 524 $
Ian McCoshen 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Sakari Manninen 150 000 $ (3)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Radim Zohorna 150 000 $ (3)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Jason Fram 135 000 $ (1)
Salary Remaining : 40 995 $
Salary Average : 135 000 $
Salary Average Remaining : 40 995 $
Brendan Burke 125 000 $ (3)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Taylor Doherty 125 000 $ (1)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Malte Strömwall 120 000 $ (3)
Salary Remaining : 36 440 $
Salary Average : 120 000 $
Salary Average Remaining : 36 440 $
Scott Laughton 120 000 $ (2)
Salary Remaining : 36 440 $
Salary Average : 120 000 $
Salary Average Remaining : 36 440 $
Eric Cornel 110 000 $ (1)
Salary Remaining : 33 403 $
Salary Average : 110 000 $
Salary Average Remaining : 33 403 $
Jujhar Khaira 100 000 $ (2)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Nick Baptiste 100 000 $ (2)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Dylan Sikura 100 000 $ (3)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Simon Ryfors 95 000 $ (2)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Josh Brown 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Maxim Letunov 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Yegor Korshkov 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Robin Press 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Lucas Carlsson 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Christian Folin 82 500 $ (1)
Salary Remaining : 25 052 $
Salary Average : 82 500 $
Salary Average Remaining : 25 052 $
Ty Emberson 80 000 $ (2)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Tyler Tucker 80 000 $ (2)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Yaniv Perets 75 000 $ (2)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Mason Shaw 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Total Farm Players26
Salary Commitment
Year 2022 : 2 929 000 $
Year 2023 : 1 495 000 $
Year 2024 : 645 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 929 000 $
Year 2023 : 1 495 000 $
Year 2024 : 645 000 $
Year 2025 : 0 $

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 7500 - 100 $ - 7 500 - 100,00%
Level 2: 6500 - 60 $ - 6 500 - 100,00%
Level 3: 3289 - 35 $ - 3 289 - 100,00%
Level 4: 5000 - 20 $ - 5 000 - 100,00%
Luxury : 2000 - 200 $ - 2 000 - 100,00%
Total Capacity :24289
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 99,99%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left10
Average Attendance - %24 289 - 100,00%
Average Income per Game1 755 115 $
Year to Date Revenue54 408 565 $
Farm
Home Games Left11
Average Attendance - %3 000 - 99,99%
Average Income per Game84 992 $
Year to Date Revenue2 549 755 $

Expense

Pro Players Total Salaries87 925 000 $
Pro Players Total Average Salaries87 925 000 $
Farm Players Total Salaries2 722 500 $
Farm Players Total Average Salaries2 722 500 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(1 600 000 $)
Pro Year To Date Expenses61 567 390 $
Farm Year To Date Expenses3 392 425 $
Pro Salary Cap Per Days460 340 $
Pro Salary Cap To Date60 263 746 $
Farm Salary Cap Per Days14 254 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue17 551 150 $
Farm Estimated Season Revenue934 910 $
Pro Remaining Season Days58
Pro Expenses Per Days473 429 $
Pro Estimated Expenses27 458 882 $
Farm Remaining Season Days58
Farm Expenses Per Days24 725 $
Farm Estimated Expenses1 434 050 $
Estimated Season Expenses28 892 932 $
Estimated Season Salary Cap85 363 466 $
Estimate Under Maximum Salary Cap of 86 000 050 $636 584 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 18 363 416 $
Current Bank Account40 488 018 $
Projected Bank Account30 081 146 $

Pro Players Salaries

Tyler Seguin 8 500 000 $ (4)
-Salary Remaining : 2 581 152 $
-Salary Average : 8 500 000 $
-Salary Average Remaining : 2 581 152 $
Alex Galchenyuk 8 500 000 $ (5)
-Salary Remaining : 2 581 152 $
-Salary Average : 8 500 000 $
-Salary Average Remaining : 2 581 152 $
Travis Hamonic 7 000 000 $ (3)
-Salary Remaining : 2 125 654 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 2 125 654 $
Derek Stepan 6 750 000 $ (2)
-Salary Remaining : 2 049 738 $
-Salary Average : 6 750 000 $
-Salary Average Remaining : 2 049 738 $
Teuvo Teravainen 6 000 000 $ (1)
-Salary Remaining : 1 821 990 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 821 990 $
Marcus Johansson 5 500 000 $ (2)
-Salary Remaining : 1 670 157 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 1 670 157 $
Valeri Nichushkin 5 500 000 $ (2)
-Salary Remaining : 1 670 157 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 1 670 157 $
Olli Maatta 5 000 000 $ (5)
-Salary Remaining : 1 518 325 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 518 325 $
Thomas Chabot 5 000 000 $ (2)
-Salary Remaining : 1 518 325 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 518 325 $
Cal Petersen 4 500 000 $ (3)
-Salary Remaining : 1 366 492 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 366 492 $
Calvin Pickard 3 500 000 $ (1)
-Salary Remaining : 1 062 827 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 1 062 827 $
Ryan MacInnis 3 200 000 $ (1)
-Salary Remaining : 971 728 $
-Salary Average : 3 200 000 $
-Salary Average Remaining : 971 728 $
Theodor Blueger 3 000 000 $ (2)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Ryan Lindgren 3 000 000 $ (2)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Markus Nutivaara 2 750 000 $ (4)
-Salary Remaining : 835 079 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 835 079 $
Shayne Gostisbehere 2 750 000 $ (3)
-Salary Remaining : 835 079 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 835 079 $
Ivan Barbashev 2 250 000 $ (1)
-Salary Remaining : 683 246 $
-Salary Average : 2 250 000 $
-Salary Average Remaining : 683 246 $
Tyler Motte 1 900 000 $ (3)
-Salary Remaining : 576 963 $
-Salary Average : 1 900 000 $
-Salary Average Remaining : 576 963 $
Anthony Beauvillier 1 400 000 $ (1)
-Salary Remaining : 425 131 $
-Salary Average : 1 400 000 $
-Salary Average Remaining : 425 131 $
Derek Ryan 1 000 000 $ (1)
-Salary Remaining : 303 665 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 303 665 $
Blake Lizotte 925 000 $ (1)
-Salary Remaining : 280 890 $
-Salary Average : 925 000 $
-Salary Average Remaining : 280 890 $
Total Pro Players21
Salary Commitment
Year 2022 : 87 925 000 $
Year 2023 : 69 650 000 $
Year 2024 : 40 900 000 $
Year 2025 : 24 750 000 $
Salary Average Commitment
Year 2022 : 87 925 000 $
Year 2023 : 69 650 000 $
Year 2024 : 40 900 000 $
Year 2025 : 24 750 000 $
Salary Cap with 1 Way Contract
Year 2022 : 87 925 000 $
Year 2023 : 69 650 000 $
Year 2024 : 40 900 000 $
Year 2025 : 24 750 000 $

Farm Players Salaries

Lukas Sedlak 200 000 $ (2)
Salary Remaining : 60 733 $
Salary Average : 200 000 $
Salary Average Remaining : 60 733 $
J.T. Compher (Out of Payroll) 190 000 $ (1)
Salary Remaining : 57 696 $
Salary Average : 190 000 $
Salary Average Remaining : 57 696 $
Kevin Lankinen 170 000 $ (3)
Salary Remaining : 51 623 $
Salary Average : 170 000 $
Salary Average Remaining : 51 623 $
Adam Almqvist 157 500 $ (2)
Salary Remaining : 47 827 $
Salary Average : 157 500 $
Salary Average Remaining : 47 827 $
Brandon Hagel 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Yevgeni Svechnikov 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Brogan Rafferty 130 000 $ (1)
Salary Remaining : 39 476 $
Salary Average : 130 000 $
Salary Average Remaining : 39 476 $
Dennis Gilbert 130 000 $ (1)
Salary Remaining : 39 476 $
Salary Average : 130 000 $
Salary Average Remaining : 39 476 $
Dmitri Mikhailov 125 000 $ (1)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Anton Zlobin 125 000 $ (1)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Zach Pochiro 110 000 $ (1)
Salary Remaining : 33 403 $
Salary Average : 110 000 $
Salary Average Remaining : 33 403 $
Clark Bishop 100 000 $ (2)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Marc-Andre Fleury 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Mark Friedman 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Colton Point 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Barrett Hayton 92 500 $ (1)
Salary Remaining : 28 089 $
Salary Average : 92 500 $
Salary Average Remaining : 28 089 $
Dakota Joshua 92 500 $ (2)
Salary Remaining : 28 089 $
Salary Average : 92 500 $
Salary Average Remaining : 28 089 $
Leon Gawanke 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Nick Merkley 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Ty Smith 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Michael Sgarbossa 87 500 $ (1)
Salary Remaining : 26 571 $
Salary Average : 87 500 $
Salary Average Remaining : 26 571 $
Tanner Kero 87 500 $ (1)
Salary Remaining : 26 571 $
Salary Average : 87 500 $
Salary Average Remaining : 26 571 $
Kody Clark 85 000 $ (2)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Lucas Johansen 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Nick Shore 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Jacob Olofsson (Out of Payroll) 82 500 $ (2)
Salary Remaining : 25 052 $
Salary Average : 82 500 $
Salary Average Remaining : 25 052 $
Total Farm Players26
Salary Commitment
Year 2022 : 2 995 000 $
Year 2023 : 887 500 $
Year 2024 : 170 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 995 000 $
Year 2023 : 887 500 $
Year 2024 : 170 000 $
Year 2025 : 0 $

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6500 - 150 $ - 6 500 - 100,00%
Level 2: 5180 - 125 $ - 5 180 - 100,00%
Level 3: 2000 - 100 $ - 2 000 - 100,00%
Level 4: 4000 - 95 $ - 4 000 - 100,00%
Luxury : 1000 - 400 $ - 1 000 - 100,00%
Total Capacity :18680
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 200 $ - 851 - 42,54%
Farm Level 2: 1000 - 150 $ - 412 - 41,18%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left10
Average Attendance - %18 680 - 100,00%
Average Income per Game2 552 210 $
Year to Date Revenue79 118 500 $
Farm
Home Games Left11
Average Attendance - %1 263 - 42,08%
Average Income per Game231 918 $
Year to Date Revenue6 957 550 $

Expense

Pro Players Total Salaries64 930 000 $
Pro Players Total Average Salaries64 930 000 $
Farm Players Total Salaries2 975 045 $
Farm Players Total Average Salaries2 975 045 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value5 000 000 $
Pro Year To Date Expenses51 356 342 $
Farm Year To Date Expenses3 131 334 $
Pro Salary Cap Per Days339 948 $
Pro Salary Cap To Date49 475 977 $
Farm Salary Cap Per Days15 576 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 522 097 $
Farm Estimated Season Revenue2 551 102 $
Pro Remaining Season Days58
Pro Expenses Per Days353 037 $
Pro Estimated Expenses20 476 146 $
Farm Remaining Season Days58
Farm Expenses Per Days23 430 $
Farm Estimated Expenses1 358 940 $
Estimated Season Expenses21 835 086 $
Estimated Season Salary Cap74 192 961 $
Estimate Under Maximum Salary Cap of 86 000 050 $11 807 089 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 7 192 911 $
Current Bank Account71 751 332 $
Projected Bank Account77 989 445 $

Pro Players Salaries

Jamie Benn 6 800 000 $ (2)
-Salary Remaining : 2 064 921 $
-Salary Average : 6 800 000 $
-Salary Average Remaining : 2 064 921 $
Nino Niederreiter 5 500 000 $ (1)
-Salary Remaining : 1 670 157 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 1 670 157 $
Jonathon Blum 5 000 000 $ (2)
-Salary Remaining : 1 518 325 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 518 325 $
Dan DeKeyser 4 500 000 $ (1)
-Salary Remaining : 1 366 492 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 366 492 $
Aaron Ness 3 750 000 $ (1)
-Salary Remaining : 1 138 743 $
-Salary Average : 3 750 000 $
-Salary Average Remaining : 1 138 743 $
Keith Kinkaid 3 500 000 $ (1)
-Salary Remaining : 1 062 827 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 1 062 827 $
Nikolai Knyzhov 3 500 000 $ (1)
-Salary Remaining : 1 062 827 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 1 062 827 $
Kevin Stenlund 3 400 000 $ (4)
-Salary Remaining : 1 032 461 $
-Salary Average : 3 400 000 $
-Salary Average Remaining : 1 032 461 $
Andreas Borgman 3 000 000 $ (3)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Brett Ritchie 3 000 000 $ (2)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Oskar Sundqvist 2 880 000 $ (2)
-Salary Remaining : 874 555 $
-Salary Average : 2 880 000 $
-Salary Average Remaining : 874 555 $
Christian Wolanin 2 800 000 $ (2)
-Salary Remaining : 850 262 $
-Salary Average : 2 800 000 $
-Salary Average Remaining : 850 262 $
Rudolfs Balcers 2 800 000 $ (2)
-Salary Remaining : 850 262 $
-Salary Average : 2 800 000 $
-Salary Average Remaining : 850 262 $
Anthony Camara 2 300 000 $ (1)
-Salary Remaining : 698 429 $
-Salary Average : 2 300 000 $
-Salary Average Remaining : 698 429 $
Johan Larsson 2 250 000 $ (3)
-Salary Remaining : 683 246 $
-Salary Average : 2 250 000 $
-Salary Average Remaining : 683 246 $
Ryan Hartman (Out of Payroll) 2 200 000 $ (1)
-Salary Remaining : 668 063 $
-Salary Average : 2 200 000 $
-Salary Average Remaining : 668 063 $
Matthew Finn 2 100 000 $ (2)
-Salary Remaining : 637 696 $
-Salary Average : 2 100 000 $
-Salary Average Remaining : 637 696 $
Sonny Milano 1 800 000 $ (1)
-Salary Remaining : 546 597 $
-Salary Average : 1 800 000 $
-Salary Average Remaining : 546 597 $
Rasmus Asplund 1 500 000 $ (1)
-Salary Remaining : 455 497 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 455 497 $
Sami Niku 1 500 000 $ (1)
-Salary Remaining : 455 497 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 455 497 $
Dylan Gambrell 1 250 000 $ (1)
-Salary Remaining : 379 581 $
-Salary Average : 1 250 000 $
-Salary Average Remaining : 379 581 $
Alexander Chmelevski 950 000 $ (3)
-Salary Remaining : 288 482 $
-Salary Average : 950 000 $
-Salary Average Remaining : 288 482 $
Tyler Parsons 850 000 $ (2)
-Salary Remaining : 258 115 $
-Salary Average : 850 000 $
-Salary Average Remaining : 258 115 $
Total Pro Players23
Salary Commitment
Year 2022 : 67 130 000 $
Year 2023 : 35 830 000 $
Year 2024 : 9 600 000 $
Year 2025 : 3 400 000 $
Salary Average Commitment
Year 2022 : 67 130 000 $
Year 2023 : 35 830 000 $
Year 2024 : 9 600 000 $
Year 2025 : 3 400 000 $
Salary Cap with 1 Way Contract
Year 2022 : 67 130 000 $
Year 2023 : 35 830 000 $
Year 2024 : 9 600 000 $
Year 2025 : 3 400 000 $

Farm Players Salaries

Josh Bailey 200 000 $ (2)
Salary Remaining : 60 733 $
Salary Average : 200 000 $
Salary Average Remaining : 60 733 $
Rihards Bukarts 200 000 $ (1)
Salary Remaining : 60 733 $
Salary Average : 200 000 $
Salary Average Remaining : 60 733 $
Lukas Bengtsson 195 000 $ (3)
Salary Remaining : 59 215 $
Salary Average : 195 000 $
Salary Average Remaining : 59 215 $
Johannes Kinnvall (Out of Payroll) 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Guillaume Brisebois 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Jack Lafontaine 145 045 $ (2)
Salary Remaining : 44 045 $
Salary Average : 145 045 $
Salary Average Remaining : 44 045 $
Justin Brazeau 140 000 $ (3)
Salary Remaining : 42 513 $
Salary Average : 140 000 $
Salary Average Remaining : 42 513 $
Kiefer Sherwood 140 000 $ (1)
Salary Remaining : 42 513 $
Salary Average : 140 000 $
Salary Average Remaining : 42 513 $
Greg McKegg 130 000 $ (2)
Salary Remaining : 39 476 $
Salary Average : 130 000 $
Salary Average Remaining : 39 476 $
Louis Belpedio 125 000 $ (2)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Sam Lafferty 120 000 $ (2)
Salary Remaining : 36 440 $
Salary Average : 120 000 $
Salary Average Remaining : 36 440 $
Sami Aittokallio 110 000 $ (1)
Salary Remaining : 33 403 $
Salary Average : 110 000 $
Salary Average Remaining : 33 403 $
Riley Damiani 100 000 $ (3)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Artyom Minulin 100 000 $ (2)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Amir Garayev 92 500 $ (2)
Salary Remaining : 28 089 $
Salary Average : 92 500 $
Salary Average Remaining : 28 089 $
Mikhail Vorobyov 92 500 $ (1)
Salary Remaining : 28 089 $
Salary Average : 92 500 $
Salary Average Remaining : 28 089 $
Dmitri Voronkov 92 500 $ (3)
Salary Remaining : 28 089 $
Salary Average : 92 500 $
Salary Average Remaining : 28 089 $
Brennan Menell 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Jakob Stenqvist 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Jacob Peterson 90 000 $ (3)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Ben Zloty 85 000 $ (3)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Helge Grans 85 000 $ (3)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Arshdeep Bains 85 000 $ (2)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Connor Dewar 82 500 $ (1)
Salary Remaining : 25 052 $
Salary Average : 82 500 $
Salary Average Remaining : 25 052 $
Vladimir Galkin 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Ty Ronning 80 000 $ (2)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Ben Mirageas 75 000 $ (2)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Total Farm Players27
Salary Commitment
Year 2022 : 3 125 045 $
Year 2023 : 2 120 045 $
Year 2024 : 787 500 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 3 125 045 $
Year 2023 : 2 120 045 $
Year 2024 : 787 500 $
Year 2025 : 0 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6500 - 150 $ - 6 500 - 100,00%
Level 2: 5500 - 120 $ - 5 500 - 100,00%
Level 3: 2500 - 70 $ - 2 500 - 100,00%
Level 4: 4500 - 50 $ - 4 500 - 100,00%
Luxury : 1500 - 400 $ - 1 500 - 100,00%
Total Capacity :20500
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 99,98%
Farm Level 2: 1000 - 15 $ - 999 - 99,94%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left10
Average Attendance - %20 500 - 100,00%
Average Income per Game2 635 000 $
Year to Date Revenue81 685 000 $
Farm
Home Games Left12
Average Attendance - %2 999 - 99,97%
Average Income per Game84 981 $
Year to Date Revenue2 464 445 $

Expense

Pro Players Total Salaries83 875 000 $
Pro Players Total Average Salaries83 875 000 $
Farm Players Total Salaries3 834 500 $
Farm Players Total Average Salaries3 834 500 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(100 000 $)
Pro Year To Date Expenses59 894 897 $
Farm Year To Date Expenses3 086 635 $
Pro Salary Cap Per Days439 136 $
Pro Salary Cap To Date58 542 566 $
Farm Salary Cap Per Days20 076 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 350 000 $
Farm Estimated Season Revenue1 019 770 $
Pro Remaining Season Days58
Pro Expenses Per Days446 990 $
Pro Estimated Expenses25 925 420 $
Farm Remaining Season Days58
Farm Expenses Per Days27 929 $
Farm Estimated Expenses1 619 882 $
Estimated Season Expenses27 545 302 $
Estimated Season Salary Cap83 912 454 $
Estimate Under Maximum Salary Cap of 86 000 050 $2 087 596 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 16 912 404 $
Current Bank Account175 976 480 $
Projected Bank Account175 800 948 $

Pro Players Salaries

Jonathan Toews 9 000 000 $ (1)
-Salary Remaining : 2 732 984 $
-Salary Average : 9 000 000 $
-Salary Average Remaining : 2 732 984 $
Evgeny Dadonov 8 600 000 $ (2)
-Salary Remaining : 2 611 518 $
-Salary Average : 8 600 000 $
-Salary Average Remaining : 2 611 518 $
Tyler Ennis 7 350 000 $ (3)
-Salary Remaining : 2 231 937 $
-Salary Average : 7 350 000 $
-Salary Average Remaining : 2 231 937 $
David Savard 6 250 000 $ (5)
-Salary Remaining : 1 897 906 $
-Salary Average : 6 250 000 $
-Salary Average Remaining : 1 897 906 $
David Musil 5 800 000 $ (5)
-Salary Remaining : 1 761 257 $
-Salary Average : 5 800 000 $
-Salary Average Remaining : 1 761 257 $
Cody Franson 5 250 000 $ (2)
-Salary Remaining : 1 594 241 $
-Salary Average : 5 250 000 $
-Salary Average Remaining : 1 594 241 $
Hunter Shinkaruk 4 700 000 $ (4)
-Salary Remaining : 1 427 225 $
-Salary Average : 4 700 000 $
-Salary Average Remaining : 1 427 225 $
Tomas Tatar 4 650 000 $ (2)
-Salary Remaining : 1 412 042 $
-Salary Average : 4 650 000 $
-Salary Average Remaining : 1 412 042 $
Adam Clendening 4 000 000 $ (2)
-Salary Remaining : 1 214 660 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 214 660 $
Ondrej Palat 3 500 000 $ (2)
-Salary Remaining : 1 062 827 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 1 062 827 $
Remi Elie 3 400 000 $ (4)
-Salary Remaining : 1 032 461 $
-Salary Average : 3 400 000 $
-Salary Average Remaining : 1 032 461 $
Karel Vejmelka 2 725 000 $ (1)
-Salary Remaining : 827 487 $
-Salary Average : 2 725 000 $
-Salary Average Remaining : 827 487 $
Mitchell Vande Sompel 2 500 000 $ (6)
-Salary Remaining : 759 162 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 759 162 $
Jordan Caron 2 500 000 $ (2)
-Salary Remaining : 759 162 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 759 162 $
Zack MacEwen 2 350 000 $ (1)
-Salary Remaining : 713 613 $
-Salary Average : 2 350 000 $
-Salary Average Remaining : 713 613 $
Victor Olofsson 2 250 000 $ (1)
-Salary Remaining : 683 246 $
-Salary Average : 2 250 000 $
-Salary Average Remaining : 683 246 $
John Nyberg 2 200 000 $ (1)
-Salary Remaining : 668 063 $
-Salary Average : 2 200 000 $
-Salary Average Remaining : 668 063 $
Mackenzie Blackwood 1 900 000 $ (1)
-Salary Remaining : 576 963 $
-Salary Average : 1 900 000 $
-Salary Average Remaining : 576 963 $
Jérémy Davies 1 900 000 $ (1)
-Salary Remaining : 576 963 $
-Salary Average : 1 900 000 $
-Salary Average Remaining : 576 963 $
Julien Pelletier 1 100 000 $ (1)
-Salary Remaining : 334 031 $
-Salary Average : 1 100 000 $
-Salary Average Remaining : 334 031 $
Juuso Pärssinen 1 000 000 $ (2)
-Salary Remaining : 303 665 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 303 665 $
Jordan Kyrou 950 000 $ (1)
-Salary Remaining : 288 482 $
-Salary Average : 950 000 $
-Salary Average Remaining : 288 482 $
Total Pro Players22
Salary Commitment
Year 2022 : 83 875 000 $
Year 2023 : 59 500 000 $
Year 2024 : 30 000 000 $
Year 2025 : 22 650 000 $
Salary Average Commitment
Year 2022 : 83 875 000 $
Year 2023 : 59 500 000 $
Year 2024 : 30 000 000 $
Year 2025 : 22 650 000 $
Salary Cap with 1 Way Contract
Year 2022 : 83 875 000 $
Year 2023 : 59 500 000 $
Year 2024 : 30 000 000 $
Year 2025 : 22 650 000 $

Farm Players Salaries

Bowen Byram 950 000 $ (2)
Salary Remaining : 288 482 $
Salary Average : 950 000 $
Salary Average Remaining : 288 482 $
Jordan Schneider 200 000 $ (1)
Salary Remaining : 60 733 $
Salary Average : 200 000 $
Salary Average Remaining : 60 733 $
Michael Joly 195 000 $ (2)
Salary Remaining : 59 215 $
Salary Average : 195 000 $
Salary Average Remaining : 59 215 $
Calle Rosén 190 000 $ (1)
Salary Remaining : 57 696 $
Salary Average : 190 000 $
Salary Average Remaining : 57 696 $
Sven Baertschi 180 000 $ (1)
Salary Remaining : 54 660 $
Salary Average : 180 000 $
Salary Average Remaining : 54 660 $
Mike Green (Out of Payroll) 180 000 $ (1)
Salary Remaining : 54 660 $
Salary Average : 180 000 $
Salary Average Remaining : 54 660 $
Anders Nilsson 140 000 $ (3)
Salary Remaining : 42 513 $
Salary Average : 140 000 $
Salary Average Remaining : 42 513 $
Ryan Spooner 140 000 $ (1)
Salary Remaining : 42 513 $
Salary Average : 140 000 $
Salary Average Remaining : 42 513 $
Peetro Seppälä 125 000 $ (3)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Chaz Reddekopp 125 000 $ (1)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Simon Johansson 125 000 $ (3)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Joakim Nordstrom 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Martin Frk 95 000 $ (2)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Rem Pitlick 92 500 $ (1)
Salary Remaining : 28 089 $
Salary Average : 92 500 $
Salary Average Remaining : 28 089 $
Ryan Suzuki 92 500 $ (2)
Salary Remaining : 28 089 $
Salary Average : 92 500 $
Salary Average Remaining : 28 089 $
MacKenzie Entwistle 92 000 $ (1)
Salary Remaining : 27 937 $
Salary Average : 92 000 $
Salary Average Remaining : 27 937 $
Marat Khairullin 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Joe Hicketts 87 500 $ (1)
Salary Remaining : 26 571 $
Salary Average : 87 500 $
Salary Average Remaining : 26 571 $
Mikael Pyyhtiä 85 000 $ (3)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Semyon Der-Arguchintsev 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Brandon Coe 85 000 $ (2)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Samuel Montembeault 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Arber Xhekaj 80 000 $ (2)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Nikita Nesterenko 80 000 $ (2)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Ty Voit 80 000 $ (3)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Daniil Gushchin 80 000 $ (3)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Michael Spacek 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Frederik Dichow 75 000 $ (3)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Total Farm Players28
Salary Commitment
Year 2022 : 4 014 500 $
Year 2023 : 1 432 500 $
Year 2024 : 710 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 4 014 500 $
Year 2023 : 1 432 500 $
Year 2024 : 710 000 $
Year 2025 : 0 $

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 6007 - 150 $ - 6 007 - 100,00%
Level 2: 5000 - 125 $ - 5 000 - 100,00%
Level 3: 2000 - 100 $ - 2 000 - 100,00%
Level 4: 4000 - 85 $ - 4 000 - 100,00%
Luxury : 1000 - 400 $ - 1 000 - 100,00%
Total Capacity :18007
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 999 - 99,95%
Farm Level 2: 1000 - 15 $ - 999 - 99,93%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left12
Average Attendance - %18 007 - 100,00%
Average Income per Game2 466 050 $
Year to Date Revenue71 515 450 $
Farm
Home Games Left11
Average Attendance - %2 998 - 99,94%
Average Income per Game84 953 $
Year to Date Revenue2 548 600 $

Expense

Pro Players Total Salaries85 275 000 $
Pro Players Total Average Salaries85 275 000 $
Farm Players Total Salaries2 767 500 $
Farm Players Total Average Salaries2 767 500 $
Coaches Total Salaries4 450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(4 500 000 $)
Pro Year To Date Expenses63 287 053 $
Farm Year To Date Expenses2 549 552 $
Pro Salary Cap Per Days446 466 $
Pro Salary Cap To Date60 718 963 $
Farm Salary Cap Per Days14 490 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 592 600 $
Farm Estimated Season Revenue934 487 $
Pro Remaining Season Days58
Pro Expenses Per Days464 791 $
Pro Estimated Expenses26 957 878 $
Farm Remaining Season Days58
Farm Expenses Per Days19 463 $
Farm Estimated Expenses1 128 854 $
Estimated Season Expenses28 086 732 $
Estimated Season Salary Cap82 113 991 $
Estimate Under Maximum Salary Cap of 86 000 050 $3 886 059 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 15 113 941 $
Current Bank Account74 353 731 $
Projected Bank Account76 794 086 $

Pro Players Salaries

Jakub Voracek 7 500 000 $ (2)
-Salary Remaining : 2 277 487 $
-Salary Average : 7 500 000 $
-Salary Average Remaining : 2 277 487 $
Robby Fabbri 7 500 000 $ (5)
-Salary Remaining : 2 277 487 $
-Salary Average : 7 500 000 $
-Salary Average Remaining : 2 277 487 $
Evgeny Kuznetsov 7 500 000 $ (3)
-Salary Remaining : 2 277 487 $
-Salary Average : 7 500 000 $
-Salary Average Remaining : 2 277 487 $
Vyacheslav Voynov 7 000 000 $ (4)
-Salary Remaining : 2 125 654 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 2 125 654 $
Andrew Hammond 6 250 000 $ (1)
-Salary Remaining : 1 897 906 $
-Salary Average : 6 250 000 $
-Salary Average Remaining : 1 897 906 $
William Karlsson 6 000 000 $ (6)
-Salary Remaining : 1 821 990 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 821 990 $
Martin Jones (Out of Payroll) 5 750 000 $ (3)
-Salary Remaining : 1 746 073 $
-Salary Average : 5 750 000 $
-Salary Average Remaining : 1 746 073 $
Colin Wilson 5 000 000 $ (2)
-Salary Remaining : 1 518 325 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 518 325 $
Yann Sauve 4 575 000 $ (2)
-Salary Remaining : 1 389 267 $
-Salary Average : 4 575 000 $
-Salary Average Remaining : 1 389 267 $
Andreas Englund 4 000 000 $ (4)
-Salary Remaining : 1 214 660 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 214 660 $
Jani Hakanpaa 3 500 000 $ (2)
-Salary Remaining : 1 062 827 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 1 062 827 $
Joachim Nermark 3 000 000 $ (1)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Taylor Leier 3 000 000 $ (1)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Devon Toews 2 950 000 $ (2)
-Salary Remaining : 895 812 $
-Salary Average : 2 950 000 $
-Salary Average Remaining : 895 812 $
Brett Cote 2 800 000 $ (3)
-Salary Remaining : 850 262 $
-Salary Average : 2 800 000 $
-Salary Average Remaining : 850 262 $
Rocco Grimaldi 2 500 000 $ (1)
-Salary Remaining : 759 162 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 759 162 $
Zach Aston-Reese 2 500 000 $ (1)
-Salary Remaining : 759 162 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 759 162 $
Artyom Zub 2 250 000 $ (1)
-Salary Remaining : 683 246 $
-Salary Average : 2 250 000 $
-Salary Average Remaining : 683 246 $
Niklas Hjalmarsson 1 800 000 $ (2)
-Salary Remaining : 546 597 $
-Salary Average : 1 800 000 $
-Salary Average Remaining : 546 597 $
Michael Chaput 1 500 000 $ (1)
-Salary Remaining : 455 497 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 455 497 $
Marcus Davidsson 1 250 000 $ (3)
-Salary Remaining : 379 581 $
-Salary Average : 1 250 000 $
-Salary Average Remaining : 379 581 $
Tomas Plekanec 1 000 000 $ (1)
-Salary Remaining : 303 665 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 303 665 $
Brian Elliott 1 000 000 $ (1)
-Salary Remaining : 303 665 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 303 665 $
Ivan Morozov 900 000 $ (3)
-Salary Remaining : 273 298 $
-Salary Average : 900 000 $
-Salary Average Remaining : 273 298 $
Total Pro Players24
Salary Commitment
Year 2022 : 91 025 000 $
Year 2023 : 68 025 000 $
Year 2024 : 42 700 000 $
Year 2025 : 24 500 000 $
Salary Average Commitment
Year 2022 : 91 025 000 $
Year 2023 : 68 025 000 $
Year 2024 : 42 700 000 $
Year 2025 : 24 500 000 $
Salary Cap with 1 Way Contract
Year 2022 : 91 025 000 $
Year 2023 : 68 025 000 $
Year 2024 : 42 700 000 $
Year 2025 : 24 500 000 $

Farm Players Salaries

Justin Auger 200 000 $ (2)
Salary Remaining : 60 733 $
Salary Average : 200 000 $
Salary Average Remaining : 60 733 $
Christian Djoos 175 000 $ (1)
Salary Remaining : 53 141 $
Salary Average : 175 000 $
Salary Average Remaining : 53 141 $
Karlis Cukste 165 000 $ (1)
Salary Remaining : 50 105 $
Salary Average : 165 000 $
Salary Average Remaining : 50 105 $
Gustav Olofsson 150 000 $ (2)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Stephen Silas 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Patrik Nemeth 140 000 $ (1)
Salary Remaining : 42 513 $
Salary Average : 140 000 $
Salary Average Remaining : 42 513 $
Dustin Tokarski 125 000 $ (1)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Kurtis MacDermid 120 000 $ (2)
Salary Remaining : 36 440 $
Salary Average : 120 000 $
Salary Average Remaining : 36 440 $
Christoph Bertschy 100 000 $ (2)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Vadim Vasjonkin 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Sam Miletic 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Mathieu Olivier 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Joel L'Esperance 95 000 $ (2)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Matej Tomek 92 500 $ (1)
Salary Remaining : 28 089 $
Salary Average : 92 500 $
Salary Average Remaining : 28 089 $
Brett Budgell 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Oskar Bäck 90 000 $ (3)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Kyle Rau 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Keegan Iverson 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Frédérick Gaudreau 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Mitchell Gibson 80 000 $ (3)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Colin Smith 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Arturas Laukaitis 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Joseph Cramarossa 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Xavier Bernard 75 000 $ (3)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Erik Gustafsson 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Brendan Warren 70 000 $ (1)
Salary Remaining : 21 257 $
Salary Average : 70 000 $
Salary Average Remaining : 21 257 $
Total Farm Players26
Salary Commitment
Year 2022 : 2 767 500 $
Year 2023 : 1 000 000 $
Year 2024 : 245 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 767 500 $
Year 2023 : 1 000 000 $
Year 2024 : 245 000 $
Year 2025 : 0 $

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7500 - 150 $ - 7 500 - 100,00%
Level 2: 7000 - 125 $ - 7 000 - 100,00%
Level 3: 3500 - 100 $ - 3 343 - 95,51%
Level 4: 4000 - 99 $ - 4 000 - 100,00%
Luxury : 3000 - 275 $ - 2 740 - 91,33%
Total Capacity :25000
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 110 $ - 1 518 - 75,91%
Farm Level 2: 1000 - 85 $ - 740 - 74,02%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left11
Average Attendance - %24 583 - 98,33%
Average Income per Game3 461 991 $
Year to Date Revenue103 859 735 $
Farm
Home Games Left11
Average Attendance - %2 258 - 75,28%
Average Income per Game227 893 $
Year to Date Revenue6 836 785 $

Expense

Pro Players Total Salaries93 050 000 $
Pro Players Total Average Salaries93 800 000 $
Farm Players Total Salaries2 720 000 $
Farm Players Total Average Salaries2 720 000 $
Coaches Total Salaries3 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(5 000 000 $)
Pro Year To Date Expenses62 687 311 $
Farm Year To Date Expenses2 659 235 $
Pro Salary Cap Per Days491 099 $
Pro Salary Cap To Date61 074 211 $
Farm Salary Cap Per Days14 241 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue38 081 903 $
Farm Estimated Season Revenue2 506 821 $
Pro Remaining Season Days58
Pro Expenses Per Days500 262 $
Pro Estimated Expenses29 015 196 $
Farm Remaining Season Days58
Farm Expenses Per Days20 000 $
Farm Estimated Expenses1 160 000 $
Estimated Season Expenses30 175 196 $
Estimated Season Salary Cap84 557 953 $
Estimate Under Maximum Salary Cap of 86 000 050 $1 442 097 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 17 557 903 $
Current Bank Account131 006 223 $
Projected Bank Account141 419 751 $

Pro Players Salaries

Nathan MacKinnon 10 000 000 $ (4)
-Salary Remaining : 3 036 649 $
-Salary Average : 10 000 000 $
-Salary Average Remaining : 3 036 649 $
Seth Jones 7 800 000 $ (5)
-Salary Remaining : 2 368 586 $
-Salary Average : 7 800 000 $
-Salary Average Remaining : 2 368 586 $
Nikolaj Ehlers 7 500 000 $ (2)
-Salary Remaining : 2 277 487 $
-Salary Average : 7 500 000 $
-Salary Average Remaining : 2 277 487 $
Ondrej Pavelec 7 250 000 $ (1)
-Salary Remaining : 2 201 571 $
-Salary Average : 7 250 000 $
-Salary Average Remaining : 2 201 571 $
William Nylander 7 000 000 $ (4)
-Salary Remaining : 2 125 654 $
-Salary Average : 7 750 000 $
-Salary Average Remaining : 2 353 403 $
Victor Hedman 6 500 000 $ (1)
-Salary Remaining : 1 973 822 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 1 973 822 $
Pavel Buchnevich 6 250 000 $ (6)
-Salary Remaining : 1 897 906 $
-Salary Average : 6 250 000 $
-Salary Average Remaining : 1 897 906 $
Alexandar Georgiyev 5 950 000 $ (6)
-Salary Remaining : 1 806 806 $
-Salary Average : 5 950 000 $
-Salary Average Remaining : 1 806 806 $
Ilya Mikheyev 5 000 000 $ (5)
-Salary Remaining : 1 518 325 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 518 325 $
Charlie McAvoy 5 000 000 $ (2)
-Salary Remaining : 1 518 325 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 518 325 $
Alexander Kerfoot 4 000 000 $ (2)
-Salary Remaining : 1 214 660 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 214 660 $
Jared McCann 4 000 000 $ (1)
-Salary Remaining : 1 214 660 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 214 660 $
Jonas Brodin 4 000 000 $ (3)
-Salary Remaining : 1 214 660 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 214 660 $
Nicolas Kerdiles 3 000 000 $ (3)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Adam Lowry 2 800 000 $ (2)
-Salary Remaining : 850 262 $
-Salary Average : 2 800 000 $
-Salary Average Remaining : 850 262 $
Pierre Engvall 1 750 000 $ (3)
-Salary Remaining : 531 414 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 531 414 $
Chandler Stephenson 1 500 000 $ (1)
-Salary Remaining : 455 497 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 455 497 $
Jack Johnson 1 500 000 $ (1)
-Salary Remaining : 455 497 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 455 497 $
Noah Juulsen 1 250 000 $ (1)
-Salary Remaining : 379 581 $
-Salary Average : 1 250 000 $
-Salary Average Remaining : 379 581 $
Max Görtz 1 000 000 $ (2)
-Salary Remaining : 303 665 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 303 665 $
Total Pro Players20
Salary Commitment
Year 2022 : 93 050 000 $
Year 2023 : 71 050 000 $
Year 2024 : 52 250 000 $
Year 2025 : 43 500 000 $
Salary Average Commitment
Year 2022 : 93 800 000 $
Year 2023 : 71 800 000 $
Year 2024 : 51 500 000 $
Year 2025 : 42 750 000 $
Salary Cap with 1 Way Contract
Year 2022 : 93 800 000 $
Year 2023 : 71 800 000 $
Year 2024 : 51 500 000 $
Year 2025 : 42 750 000 $

Farm Players Salaries

Nathan Walker 200 000 $ (2)
Salary Remaining : 60 733 $
Salary Average : 200 000 $
Salary Average Remaining : 60 733 $
Axel Holmstrom 185 000 $ (1)
Salary Remaining : 56 178 $
Salary Average : 185 000 $
Salary Average Remaining : 56 178 $
Jake Walman 175 000 $ (1)
Salary Remaining : 53 141 $
Salary Average : 175 000 $
Salary Average Remaining : 53 141 $
Barclay Goodrow 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Mirko Hoefflin 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Brandon Hickey 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Anton Blidh 130 000 $ (1)
Salary Remaining : 39 476 $
Salary Average : 130 000 $
Salary Average Remaining : 39 476 $
Alex Belzile 125 000 $ (1)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Shane Bowers 125 000 $ (2)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Michal Kempný 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Andrey Pedan 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Marcus Karlberg 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Carsen Twarynski 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Riley Stillman 92 500 $ (2)
Salary Remaining : 28 089 $
Salary Average : 92 500 $
Salary Average Remaining : 28 089 $
Chad Nychuk 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Mattias Samuelsson 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Josh Lawrence 90 000 $ (3)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Justin Robidas (Out of Payroll) 90 000 $ (3)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Kale McCallum 85 000 $ (3)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
James Malatesta 85 000 $ (3)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Samuel Asselin 82 500 $ (2)
Salary Remaining : 25 052 $
Salary Average : 82 500 $
Salary Average Remaining : 25 052 $
Tim Bozon 80 000 $ (2)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Calle Clang 80 000 $ (3)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Marco Costantini 80 000 $ (3)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Jakob Robillard 75 000 $ (3)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Total Farm Players25
Salary Commitment
Year 2022 : 2 810 000 $
Year 2023 : 1 255 000 $
Year 2024 : 585 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 810 000 $
Year 2023 : 1 255 000 $
Year 2024 : 585 000 $
Year 2025 : 0 $

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 8000 - 150 $ - 8 000 - 100,00%
Level 2: 6000 - 125 $ - 6 000 - 100,00%
Level 3: 4000 - 95 $ - 3 352 - 83,80%
Level 4: 5000 - 80 $ - 5 000 - 100,00%
Luxury : 2000 - 400 $ - 1 830 - 91,52%
Total Capacity :25000
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 40 $ - 1 701 - 85,03%
Farm Level 2: 1000 - 20 $ - 849 - 84,95%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left11
Average Attendance - %24 183 - 96,73%
Average Income per Game3 411 390 $
Year to Date Revenue102 341 690 $
Farm
Home Games Left11
Average Attendance - %2 550 - 85,00%
Average Income per Game133 789 $
Year to Date Revenue4 013 664 $

Expense

Pro Players Total Salaries78 211 000 $
Pro Players Total Average Salaries78 211 000 $
Farm Players Total Salaries2 696 100 $
Farm Players Total Average Salaries2 696 100 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value3 700 000 $
Pro Year To Date Expenses56 489 876 $
Farm Year To Date Expenses2 978 273 $
Pro Salary Cap Per Days409 482 $
Pro Salary Cap To Date54 664 485 $
Farm Salary Cap Per Days14 116 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue37 525 286 $
Farm Estimated Season Revenue1 471 677 $
Pro Remaining Season Days58
Pro Expenses Per Days422 571 $
Pro Estimated Expenses24 509 118 $
Farm Remaining Season Days58
Farm Expenses Per Days19 351 $
Farm Estimated Expenses1 122 358 $
Estimated Season Expenses25 631 476 $
Estimated Season Salary Cap82 114 441 $
Estimate Under Maximum Salary Cap of 86 000 050 $3 885 609 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 15 114 391 $
Current Bank Account96 275 536 $
Projected Bank Account109 641 023 $

Pro Players Salaries

Leon Draisaitl 8 200 000 $ (4)
-Salary Remaining : 2 490 052 $
-Salary Average : 8 200 000 $
-Salary Average Remaining : 2 490 052 $
Mathew Barzal 7 000 000 $ (2)
-Salary Remaining : 2 125 654 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 2 125 654 $
Sean Couturier 7 000 000 $ (4)
-Salary Remaining : 2 125 654 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 2 125 654 $
Slater Koekkoek 6 951 000 $ (4)
-Salary Remaining : 2 110 775 $
-Salary Average : 6 951 000 $
-Salary Average Remaining : 2 110 775 $
William Carrier 5 250 000 $ (4)
-Salary Remaining : 1 594 241 $
-Salary Average : 5 250 000 $
-Salary Average Remaining : 1 594 241 $
Alex Petrovic 5 150 000 $ (2)
-Salary Remaining : 1 563 874 $
-Salary Average : 5 150 000 $
-Salary Average Remaining : 1 563 874 $
Vince Dunn 5 000 000 $ (5)
-Salary Remaining : 1 518 325 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 518 325 $
Alexander Urbom 4 500 000 $ (2)
-Salary Remaining : 1 366 492 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 366 492 $
Jordan Binnington 4 500 000 $ (1)
-Salary Remaining : 1 366 492 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 366 492 $
Duncan Siemens 4 500 000 $ (2)
-Salary Remaining : 1 366 492 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 366 492 $
Henrik Samuelsson 3 800 000 $ (2)
-Salary Remaining : 1 153 927 $
-Salary Average : 3 800 000 $
-Salary Average Remaining : 1 153 927 $
Pavel Zacha 3 200 000 $ (2)
-Salary Remaining : 971 728 $
-Salary Average : 3 200 000 $
-Salary Average Remaining : 971 728 $
Haydn Fleury 3 000 000 $ (1)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Max Pacioretty 2 210 000 $ (2)
-Salary Remaining : 671 099 $
-Salary Average : 2 210 000 $
-Salary Average Remaining : 671 099 $
Filip Gustavsson 2 000 000 $ (1)
-Salary Remaining : 607 330 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 607 330 $
Laurent Dauphin 1 700 000 $ (1)
-Salary Remaining : 516 230 $
-Salary Average : 1 700 000 $
-Salary Average Remaining : 516 230 $
Adam Brooks (Out of Payroll) 1 500 000 $ (1)
-Salary Remaining : 455 497 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 455 497 $
Travis Boyd 1 500 000 $ (2)
-Salary Remaining : 455 497 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 455 497 $
Sam Steel 950 000 $ (1)
-Salary Remaining : 288 482 $
-Salary Average : 950 000 $
-Salary Average Remaining : 288 482 $
Alexander True 900 000 $ (1)
-Salary Remaining : 273 298 $
-Salary Average : 900 000 $
-Salary Average Remaining : 273 298 $
Michael Bournival 900 000 $ (1)
-Salary Remaining : 273 298 $
-Salary Average : 900 000 $
-Salary Average Remaining : 273 298 $
Total Pro Players21
Salary Commitment
Year 2022 : 79 711 000 $
Year 2023 : 64 261 000 $
Year 2024 : 32 401 000 $
Year 2025 : 32 401 000 $
Salary Average Commitment
Year 2022 : 79 711 000 $
Year 2023 : 64 261 000 $
Year 2024 : 32 401 000 $
Year 2025 : 32 401 000 $
Salary Cap with 1 Way Contract
Year 2022 : 79 711 000 $
Year 2023 : 64 261 000 $
Year 2024 : 32 401 000 $
Year 2025 : 32 401 000 $

Farm Players Salaries

Curtis Hamilton 200 000 $ (3)
Salary Remaining : 60 733 $
Salary Average : 200 000 $
Salary Average Remaining : 60 733 $
Jacob Larsson 185 000 $ (2)
Salary Remaining : 56 178 $
Salary Average : 185 000 $
Salary Average Remaining : 56 178 $
Christian Jaros 180 000 $ (1)
Salary Remaining : 54 660 $
Salary Average : 180 000 $
Salary Average Remaining : 54 660 $
Travis Zajac 176 100 $ (1)
Salary Remaining : 53 475 $
Salary Average : 176 100 $
Salary Average Remaining : 53 475 $
Evan Fitzpatrick 140 000 $ (3)
Salary Remaining : 42 513 $
Salary Average : 140 000 $
Salary Average Remaining : 42 513 $
Parker Wotherspoon 135 000 $ (2)
Salary Remaining : 40 995 $
Salary Average : 135 000 $
Salary Average Remaining : 40 995 $
Zach Whitecloud 125 000 $ (1)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Matteson Iacopelli 120 000 $ (2)
Salary Remaining : 36 440 $
Salary Average : 120 000 $
Salary Average Remaining : 36 440 $
Givani Smith 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Adam Brodecki 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Jake Oettinger 92 500 $ (1)
Salary Remaining : 28 089 $
Salary Average : 92 500 $
Salary Average Remaining : 28 089 $
Martin Fehervary 92 500 $ (2)
Salary Remaining : 28 089 $
Salary Average : 92 500 $
Salary Average Remaining : 28 089 $
Nils Höglander 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Ryan Collins 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Anthony Richard 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Tobias Lindberg 85 000 $ (2)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Hugo Hävelid 85 000 $ (3)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Chad Krys 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Daniel Audette 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Justin Kea 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Albin Eriksson 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Oliver Suni 80 000 $ (3)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Simon Bourque 75 000 $ (2)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Santeri Virtanen 75 000 $ (3)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Cole Sanford 65 000 $ (4)
Salary Remaining : 19 738 $
Salary Average : 65 000 $
Salary Average Remaining : 19 738 $
Total Farm Players25
Salary Commitment
Year 2022 : 2 696 100 $
Year 2023 : 1 427 500 $
Year 2024 : 645 000 $
Year 2025 : 65 000 $
Salary Average Commitment
Year 2022 : 2 696 100 $
Year 2023 : 1 427 500 $
Year 2024 : 645 000 $
Year 2025 : 65 000 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 10566 - 120 $ - 10 566 - 100,00%
Level 2: 5500 - 86 $ - 5 500 - 100,00%
Level 3: 2500 - 65 $ - 2 500 - 100,00%
Level 4: 4000 - 60 $ - 4 000 - 100,00%
Luxury : 1500 - 170 $ - 1 500 - 100,00%
Total Capacity :24066
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 33 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 22 $ - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left10
Average Attendance - %24 066 - 100,00%
Average Income per Game2 060 411 $
Year to Date Revenue63 872 740 $
Farm
Home Games Left12
Average Attendance - %3 000 - 100,00%
Average Income per Game88 000 $
Year to Date Revenue2 552 000 $

Expense

Pro Players Total Salaries85 700 000 $
Pro Players Total Average Salaries85 700 000 $
Farm Players Total Salaries3 490 000 $
Farm Players Total Average Salaries3 490 000 $
Coaches Total Salaries2 900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses60 427 734 $
Farm Year To Date Expenses2 344 994 $
Pro Salary Cap Per Days448 691 $
Pro Salary Cap To Date58 919 121 $
Farm Salary Cap Per Days18 272 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 604 110 $
Farm Estimated Season Revenue1 056 000 $
Pro Remaining Season Days58
Pro Expenses Per Days459 162 $
Pro Estimated Expenses26 631 396 $
Farm Remaining Season Days58
Farm Expenses Per Days22 984 $
Farm Estimated Expenses1 333 072 $
Estimated Season Expenses27 964 468 $
Estimated Season Salary Cap84 943 199 $
Estimate Under Maximum Salary Cap of 86 000 050 $1 056 851 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 17 943 149 $
Current Bank Account54 157 610 $
Projected Bank Account47 853 252 $

Pro Players Salaries

Nikita Kucherov 9 000 000 $ (1)
-Salary Remaining : 2 732 984 $
-Salary Average : 9 000 000 $
-Salary Average Remaining : 2 732 984 $
Evgeni Malkin 8 000 000 $ (2)
-Salary Remaining : 2 429 319 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 2 429 319 $
Jonathan Drouin 7 000 000 $ (5)
-Salary Remaining : 2 125 654 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 2 125 654 $
Jaden Schwartz 6 500 000 $ (4)
-Salary Remaining : 1 973 822 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 1 973 822 $
Nick Leddy 6 250 000 $ (1)
-Salary Remaining : 1 897 906 $
-Salary Average : 6 250 000 $
-Salary Average Remaining : 1 897 906 $
Torey Krug 6 250 000 $ (2)
-Salary Remaining : 1 897 906 $
-Salary Average : 6 250 000 $
-Salary Average Remaining : 1 897 906 $
Tomas Hertl 6 000 000 $ (4)
-Salary Remaining : 1 821 990 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 821 990 $
Kyle Connor 6 000 000 $ (6)
-Salary Remaining : 1 821 990 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 821 990 $
Brady Skjei 5 500 000 $ (2)
-Salary Remaining : 1 670 157 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 1 670 157 $
Jean-Gabriel Pageau 5 000 000 $ (1)
-Salary Remaining : 1 518 325 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 518 325 $
John Klingberg 4 750 000 $ (1)
-Salary Remaining : 1 442 408 $
-Salary Average : 4 750 000 $
-Salary Average Remaining : 1 442 408 $
Connor Hellebuyck 4 200 000 $ (5)
-Salary Remaining : 1 275 393 $
-Salary Average : 4 200 000 $
-Salary Average Remaining : 1 275 393 $
Samuel Morin 2 800 000 $ (2)
-Salary Remaining : 850 262 $
-Salary Average : 2 800 000 $
-Salary Average Remaining : 850 262 $
Jordan Greenway 2 150 000 $ (3)
-Salary Remaining : 652 880 $
-Salary Average : 2 150 000 $
-Salary Average Remaining : 652 880 $
Mark Katic 1 750 000 $ (3)
-Salary Remaining : 531 414 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 531 414 $
Alex Dubeau 1 000 000 $ (1)
-Salary Remaining : 303 665 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 303 665 $
Lars Eller 900 000 $ (3)
-Salary Remaining : 273 298 $
-Salary Average : 900 000 $
-Salary Average Remaining : 273 298 $
John Moore 900 000 $ (1)
-Salary Remaining : 273 298 $
-Salary Average : 900 000 $
-Salary Average Remaining : 273 298 $
Joe Pavelski 900 000 $ (3)
-Salary Remaining : 273 298 $
-Salary Average : 900 000 $
-Salary Average Remaining : 273 298 $
Michael Frolik 850 000 $ (3)
-Salary Remaining : 258 115 $
-Salary Average : 850 000 $
-Salary Average Remaining : 258 115 $
Total Pro Players20
Salary Commitment
Year 2022 : 85 700 000 $
Year 2023 : 58 800 000 $
Year 2024 : 36 250 000 $
Year 2025 : 29 700 000 $
Salary Average Commitment
Year 2022 : 85 700 000 $
Year 2023 : 58 800 000 $
Year 2024 : 36 250 000 $
Year 2025 : 29 700 000 $
Salary Cap with 1 Way Contract
Year 2022 : 85 700 000 $
Year 2023 : 58 800 000 $
Year 2024 : 36 250 000 $
Year 2025 : 29 700 000 $

Farm Players Salaries

Karl Alzner 950 000 $ (2)
Salary Remaining : 288 482 $
Salary Average : 950 000 $
Salary Average Remaining : 288 482 $
Zach Hyman 195 000 $ (2)
Salary Remaining : 59 215 $
Salary Average : 195 000 $
Salary Average Remaining : 59 215 $
Timur Bilyalov 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Elvis Merzlikins 135 000 $ (2)
Salary Remaining : 40 995 $
Salary Average : 135 000 $
Salary Average Remaining : 40 995 $
Shane Prince 125 000 $ (3)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Nikolas Brouillard 100 000 $ (2)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Alexander Barabanov 95 000 $ (2)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Morgan Ellis 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Aaron Dell 90 000 $ (3)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Jeff Carter 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Jordan Martinook 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Jyrki Jokipakka 90 000 $ (3)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Dean Kukan 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Alec Martinez 90 000 $ (3)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Antoine Roussel 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Marcus Foligno 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Tom Kuhnhackl 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Yanni Gourde 90 000 $ (3)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Collin Delia 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Zach Trotman 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Ben Chiarot 85 000 $ (2)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Bryan Little 85 000 $ (2)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Vadim Shipachev 85 000 $ (3)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Greg Chase 80 000 $ (3)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Nikita Soshnikov 80 000 $ (3)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Jacob Dion 80 000 $ (2)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Brandon McMillan 75 000 $ (2)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Total Farm Players27
Salary Commitment
Year 2022 : 3 490 000 $
Year 2023 : 1 855 000 $
Year 2024 : 730 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 3 490 000 $
Year 2023 : 1 855 000 $
Year 2024 : 730 000 $
Year 2025 : 0 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 5000 - 150 $ - 5 000 - 100,00%
Level 2: 4839 - 110 $ - 4 839 - 100,00%
Level 3: 2000 - 85 $ - 2 000 - 100,00%
Level 4: 4000 - 75 $ - 4 000 - 100,00%
Luxury : 1000 - 330 $ - 1 000 - 100,00%
Total Capacity :16839
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 40 $ - 2 000 - 99,99%
Farm Level 2: 1000 - 20 $ - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left10
Average Attendance - %16 839 - 100,00%
Average Income per Game2 059 532 $
Year to Date Revenue63 845 480 $
Farm
Home Games Left11
Average Attendance - %3 000 - 99,99%
Average Income per Game99 988 $
Year to Date Revenue2 999 640 $

Expense

Pro Players Total Salaries77 050 000 $
Pro Players Total Average Salaries77 050 000 $
Farm Players Total Salaries4 495 500 $
Farm Players Total Average Salaries4 495 500 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses52 251 568 $
Farm Year To Date Expenses3 115 627 $
Pro Salary Cap Per Days403 403 $
Pro Salary Cap To Date50 326 439 $
Farm Salary Cap Per Days23 537 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 595 316 $
Farm Estimated Season Revenue1 099 868 $
Pro Remaining Season Days58
Pro Expenses Per Days416 492 $
Pro Estimated Expenses24 156 536 $
Farm Remaining Season Days58
Farm Expenses Per Days31 390 $
Farm Estimated Expenses1 820 620 $
Estimated Season Expenses25 977 156 $
Estimated Season Salary Cap73 723 813 $
Estimate Under Maximum Salary Cap of 86 000 050 $12 276 237 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 6 723 763 $
Current Bank Account38 910 375 $
Projected Bank Account34 628 403 $

Pro Players Salaries

Taylor Hall 8 250 000 $ (3)
-Salary Remaining : 2 505 236 $
-Salary Average : 8 250 000 $
-Salary Average Remaining : 2 505 236 $
Sam Gagner 6 500 000 $ (3)
-Salary Remaining : 1 973 822 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 1 973 822 $
Brendan Gallagher 6 000 000 $ (4)
-Salary Remaining : 1 821 990 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 821 990 $
Rasmus Dahlin 4 500 000 $ (4)
-Salary Remaining : 1 366 492 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 366 492 $
Anton Slepyshev 4 200 000 $ (3)
-Salary Remaining : 1 275 393 $
-Salary Average : 4 200 000 $
-Salary Average Remaining : 1 275 393 $
Colten Teubert 4 000 000 $ (2)
-Salary Remaining : 1 214 660 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 214 660 $
Cody Ceci 4 000 000 $ (2)
-Salary Remaining : 1 214 660 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 214 660 $
Cédric Paquette 3 700 000 $ (3)
-Salary Remaining : 1 123 560 $
-Salary Average : 3 700 000 $
-Salary Average Remaining : 1 123 560 $
Tobias Rieder 3 600 000 $ (2)
-Salary Remaining : 1 093 194 $
-Salary Average : 3 600 000 $
-Salary Average Remaining : 1 093 194 $
Martin Marincin 3 250 000 $ (3)
-Salary Remaining : 986 911 $
-Salary Average : 3 250 000 $
-Salary Average Remaining : 986 911 $
Ville Husso 3 200 000 $ (3)
-Salary Remaining : 971 728 $
-Salary Average : 3 200 000 $
-Salary Average Remaining : 971 728 $
Martin Gernat 3 000 000 $ (2)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Kailer Yamamoto 3 000 000 $ (1)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Matt Hackett 2 700 000 $ (1)
-Salary Remaining : 819 895 $
-Salary Average : 2 700 000 $
-Salary Average Remaining : 819 895 $
Bogdan Yakimov 2 500 000 $ (2)
-Salary Remaining : 759 162 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 759 162 $
Gabriel Vilardi 2 500 000 $ (3)
-Salary Remaining : 759 162 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 759 162 $
Frank Vatrano 2 200 000 $ (3)
-Salary Remaining : 668 063 $
-Salary Average : 2 200 000 $
-Salary Average Remaining : 668 063 $
Dmitri Samorukov 2 100 000 $ (3)
-Salary Remaining : 637 696 $
-Salary Average : 2 100 000 $
-Salary Average Remaining : 637 696 $
Tyler Bunz 1 850 000 $ (3)
-Salary Remaining : 561 780 $
-Salary Average : 1 850 000 $
-Salary Average Remaining : 561 780 $
Jack Dougherty 1 700 000 $ (1)
-Salary Remaining : 516 230 $
-Salary Average : 1 700 000 $
-Salary Average Remaining : 516 230 $
Cameron Hughes 1 500 000 $ (3)
-Salary Remaining : 455 497 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 455 497 $
Paul Bittner 1 400 000 $ (1)
-Salary Remaining : 425 131 $
-Salary Average : 1 400 000 $
-Salary Average Remaining : 425 131 $
Otto Leskinen 1 400 000 $ (1)
-Salary Remaining : 425 131 $
-Salary Average : 1 400 000 $
-Salary Average Remaining : 425 131 $
Total Pro Players23
Salary Commitment
Year 2022 : 77 050 000 $
Year 2023 : 66 850 000 $
Year 2024 : 49 750 000 $
Year 2025 : 10 500 000 $
Salary Average Commitment
Year 2022 : 77 050 000 $
Year 2023 : 66 850 000 $
Year 2024 : 49 750 000 $
Year 2025 : 10 500 000 $
Salary Cap with 1 Way Contract
Year 2022 : 77 050 000 $
Year 2023 : 66 850 000 $
Year 2024 : 49 750 000 $
Year 2025 : 10 500 000 $

Farm Players Salaries

Mikko Vainonen 1 650 000 $ (2)
Salary Remaining : 501 047 $
Salary Average : 1 650 000 $
Salary Average Remaining : 501 047 $
Brett Howden 200 000 $ (2)
Salary Remaining : 60 733 $
Salary Average : 200 000 $
Salary Average Remaining : 60 733 $
Jared Knight 185 000 $ (2)
Salary Remaining : 56 178 $
Salary Average : 185 000 $
Salary Average Remaining : 56 178 $
Samu Perhonen 185 000 $ (3)
Salary Remaining : 56 178 $
Salary Average : 185 000 $
Salary Average Remaining : 56 178 $
Alex Lintuniemi 170 000 $ (1)
Salary Remaining : 51 623 $
Salary Average : 170 000 $
Salary Average Remaining : 51 623 $
J.D. Greenway 170 000 $ (3)
Salary Remaining : 51 623 $
Salary Average : 170 000 $
Salary Average Remaining : 51 623 $
Dominik Masin 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Dillon Simpson 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Kieffer Bellows 135 000 $ (1)
Salary Remaining : 40 995 $
Salary Average : 135 000 $
Salary Average Remaining : 40 995 $
Michael McLeod 130 000 $ (3)
Salary Remaining : 39 476 $
Salary Average : 130 000 $
Salary Average Remaining : 39 476 $
Patrick Khodorenko 130 000 $ (2)
Salary Remaining : 39 476 $
Salary Average : 130 000 $
Salary Average Remaining : 39 476 $
Tyrell Goulbourne 96 000 $ (2)
Salary Remaining : 29 152 $
Salary Average : 96 000 $
Salary Average Remaining : 29 152 $
Libor Hájek 95 000 $ (2)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Philip Tomasino 95 000 $ (2)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Kirby Dach 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Shane Pinto 95 000 $ (2)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Henri Jokiharju 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Matthew Spencer 92 000 $ (1)
Salary Remaining : 27 937 $
Salary Average : 92 000 $
Salary Average Remaining : 27 937 $
Marco Rossi 90 000 $ (3)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Keaton Middleton 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Andrew Peeke 87 500 $ (2)
Salary Remaining : 26 571 $
Salary Average : 87 500 $
Salary Average Remaining : 26 571 $
Jakub Lauko 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Jimmy Huntington 80 000 $ (2)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Olivier Roy 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Stephon Williams 70 000 $ (1)
Salary Remaining : 21 257 $
Salary Average : 70 000 $
Salary Average Remaining : 21 257 $
Total Farm Players25
Salary Commitment
Year 2022 : 4 495 500 $
Year 2023 : 1 803 500 $
Year 2024 : 575 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 4 495 500 $
Year 2023 : 1 803 500 $
Year 2024 : 575 000 $
Year 2025 : 0 $

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFLA Live Arena
Level 1: 6500 - 150 $ - 6 500 - 100,00%
Level 2: 5500 - 85 $ - 5 500 - 100,00%
Level 3: 2250 - 50 $ - 2 250 - 100,00%
Level 4: 4000 - 30 $ - 4 000 - 100,00%
Luxury : 1000 - 300 $ - 1 000 - 100,00%
Total Capacity :19250
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 100 $ - 1 863 - 93,14%
Farm Level 2: 1000 - 75 $ - 805 - 80,52%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left10
Average Attendance - %19 250 - 100,00%
Average Income per Game1 975 000 $
Year to Date Revenue61 225 000 $
Farm
Home Games Left11
Average Attendance - %2 668 - 88,93%
Average Income per Game246 661 $
Year to Date Revenue7 399 825 $

Expense

Pro Players Total Salaries94 300 000 $
Pro Players Total Average Salaries93 710 000 $
Farm Players Total Salaries2 732 500 $
Farm Players Total Average Salaries2 732 500 $
Coaches Total Salaries4 950 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(5 000 000 $)
Pro Year To Date Expenses63 530 632 $
Farm Year To Date Expenses2 442 984 $
Pro Salary Cap Per Days490 628 $
Pro Salary Cap To Date60 270 328 $
Farm Salary Cap Per Days14 306 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 750 000 $
Farm Estimated Season Revenue2 713 269 $
Pro Remaining Season Days58
Pro Expenses Per Days514 660 $
Pro Estimated Expenses29 850 280 $
Farm Remaining Season Days58
Farm Expenses Per Days19 280 $
Farm Estimated Expenses1 118 240 $
Estimated Season Expenses30 968 520 $
Estimated Season Salary Cap83 726 752 $
Estimate Under Maximum Salary Cap of 86 000 050 $2 273 298 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 16 726 702 $
Current Bank Account115 421 118 $
Projected Bank Account106 915 867 $

Pro Players Salaries

Sergei Bobrovsky 8 500 000 $ (3)
-Salary Remaining : 2 581 152 $
-Salary Average : 8 500 000 $
-Salary Average Remaining : 2 581 152 $
Kris Letang 8 000 000 $ (4)
-Salary Remaining : 2 429 319 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 2 429 319 $
Jonathan Huberdeau 8 000 000 $ (3)
-Salary Remaining : 2 429 319 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 2 429 319 $
Aleksander Barkov 6 750 000 $ (2)
-Salary Remaining : 2 049 738 $
-Salary Average : 6 750 000 $
-Salary Average Remaining : 2 049 738 $
Claude Giroux 6 500 000 $ (2)
-Salary Remaining : 1 973 822 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 1 973 822 $
Aaron Ekblad 6 500 000 $ (1)
-Salary Remaining : 1 973 822 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 1 973 822 $
Robert Thomas 6 500 000 $ (4)
-Salary Remaining : 1 973 822 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 1 973 822 $
Ryan O'Reilly 6 000 000 $ (1)
-Salary Remaining : 1 821 990 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 821 990 $
Oliver Bjorkstrand 5 500 000 $ (3)
-Salary Remaining : 1 670 157 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 1 670 157 $
Scott Harrington 5 000 000 $ (4)
-Salary Remaining : 1 518 325 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 518 325 $
Joel Edmundson 4 350 000 $ (1)
-Salary Remaining : 1 320 942 $
-Salary Average : 3 760 000 $
-Salary Average Remaining : 1 141 780 $
Ondrej Kase 3 500 000 $ (1)
-Salary Remaining : 1 062 827 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 1 062 827 $
Sean Walker 3 500 000 $ (2)
-Salary Remaining : 1 062 827 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 1 062 827 $
Jacob De La Rose 2 500 000 $ (1)
-Salary Remaining : 759 162 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 759 162 $
Brendan Perlini 2 500 000 $ (1)
-Salary Remaining : 759 162 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 759 162 $
Casey DeSmith 2 250 000 $ (3)
-Salary Remaining : 683 246 $
-Salary Average : 2 250 000 $
-Salary Average Remaining : 683 246 $
Christian Dvorak 2 000 000 $ (1)
-Salary Remaining : 607 330 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 607 330 $
MacKenzie MacEachern 1 800 000 $ (1)
-Salary Remaining : 546 597 $
-Salary Average : 1 800 000 $
-Salary Average Remaining : 546 597 $
Tobias Enstrom 1 600 000 $ (1)
-Salary Remaining : 485 864 $
-Salary Average : 1 600 000 $
-Salary Average Remaining : 485 864 $
Tyler Bozak 1 200 000 $ (1)
-Salary Remaining : 364 398 $
-Salary Average : 1 200 000 $
-Salary Average Remaining : 364 398 $
K'Andre Miller 950 000 $ (2)
-Salary Remaining : 288 482 $
-Salary Average : 950 000 $
-Salary Average Remaining : 288 482 $
Dillon Dube 900 000 $ (1)
-Salary Remaining : 273 298 $
-Salary Average : 900 000 $
-Salary Average Remaining : 273 298 $
Total Pro Players22
Salary Commitment
Year 2022 : 94 300 000 $
Year 2023 : 61 450 000 $
Year 2024 : 43 750 000 $
Year 2025 : 19 500 000 $
Salary Average Commitment
Year 2022 : 93 710 000 $
Year 2023 : 61 450 000 $
Year 2024 : 43 750 000 $
Year 2025 : 19 500 000 $
Salary Cap with 1 Way Contract
Year 2022 : 93 710 000 $
Year 2023 : 61 450 000 $
Year 2024 : 43 750 000 $
Year 2025 : 19 500 000 $

Farm Players Salaries

Joel Hanley 200 000 $ (2)
Salary Remaining : 60 733 $
Salary Average : 200 000 $
Salary Average Remaining : 60 733 $
Alan Quine 180 000 $ (1)
Salary Remaining : 54 660 $
Salary Average : 180 000 $
Salary Average Remaining : 54 660 $
Ben Harpur 130 000 $ (1)
Salary Remaining : 39 476 $
Salary Average : 130 000 $
Salary Average Remaining : 39 476 $
Keith Petruzzelli 125 000 $ (3)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Seth Griffith 120 000 $ (1)
Salary Remaining : 36 440 $
Salary Average : 120 000 $
Salary Average Remaining : 36 440 $
Joakim Nygard 120 000 $ (1)
Salary Remaining : 36 440 $
Salary Average : 120 000 $
Salary Average Remaining : 36 440 $
Beau Bennett 120 000 $ (1)
Salary Remaining : 36 440 $
Salary Average : 120 000 $
Salary Average Remaining : 36 440 $
Patrick Bjorkstrand 120 000 $ (1)
Salary Remaining : 36 440 $
Salary Average : 120 000 $
Salary Average Remaining : 36 440 $
Gemel Smith 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Michael McNiven 100 000 $ (2)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Ryan Tesink 97 500 $ (1)
Salary Remaining : 29 607 $
Salary Average : 97 500 $
Salary Average Remaining : 29 607 $
Peter Cehlarik 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Andrej Sustr 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Alexei Marchenko 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Alexei Emelin 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Linus Lindstrom 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Dustin Wolf 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Matej Pekar 85 000 $ (2)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Lucas Elvenes 85 000 $ (3)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Jonathan Gruden 82 500 $ (3)
Salary Remaining : 25 052 $
Salary Average : 82 500 $
Salary Average Remaining : 25 052 $
Adam Janosik 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Tanner Kaspick 77 500 $ (1)
Salary Remaining : 23 534 $
Salary Average : 77 500 $
Salary Average Remaining : 23 534 $
Aapeli Rasanen 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Tyler Angle 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Greg Pateryn 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Alex Velischek 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Alex Biega 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Total Farm Players27
Salary Commitment
Year 2022 : 2 732 500 $
Year 2023 : 677 500 $
Year 2024 : 292 500 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 732 500 $
Year 2023 : 677 500 $
Year 2024 : 292 500 $
Year 2025 : 0 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6118 - 150 $ - 6 118 - 100,00%
Level 2: 5000 - 125 $ - 5 000 - 100,00%
Level 3: 2000 - 100 $ - 2 000 - 100,00%
Level 4: 4000 - 99 $ - 4 000 - 100,00%
Luxury : 1000 - 400 $ - 1 000 - 100,00%
Total Capacity :18118
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 999 - 99,87%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left10
Average Attendance - %18 118 - 100,00%
Average Income per Game2 292 700 $
Year to Date Revenue71 073 700 $
Farm
Home Games Left11
Average Attendance - %2 999 - 99,96%
Average Income per Game84 981 $
Year to Date Revenue2 549 415 $

Expense

Pro Players Total Salaries84 655 000 $
Pro Players Total Average Salaries85 015 000 $
Farm Players Total Salaries2 575 000 $
Farm Players Total Average Salaries2 575 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses59 464 316 $
Farm Year To Date Expenses3 204 334 $
Pro Salary Cap Per Days409 764 $
Pro Salary Cap To Date57 877 014 $
Farm Salary Cap Per Days13 482 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue22 927 000 $
Farm Estimated Season Revenue934 786 $
Pro Remaining Season Days58
Pro Expenses Per Days456 309 $
Pro Estimated Expenses26 465 922 $
Farm Remaining Season Days58
Farm Expenses Per Days23 953 $
Farm Estimated Expenses1 389 274 $
Estimated Season Expenses27 855 196 $
Estimated Season Salary Cap81 643 326 $
Estimate Under Maximum Salary Cap of 86 000 050 $4 356 724 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 14 643 276 $
Current Bank Account158 777 188 $
Projected Bank Account154 783 778 $

Pro Players Salaries

Anze Kopitar 9 500 000 $ (4)
-Salary Remaining : 2 884 817 $
-Salary Average : 9 500 000 $
-Salary Average Remaining : 2 884 817 $
Jeff Skinner 8 500 000 $ (4)
-Salary Remaining : 2 581 152 $
-Salary Average : 8 500 000 $
-Salary Average Remaining : 2 581 152 $
Drew Doughty 8 000 000 $ (1)
-Salary Remaining : 2 429 319 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 2 429 319 $
Jordan Staal 7 250 000 $ (2)
-Salary Remaining : 2 201 571 $
-Salary Average : 7 250 000 $
-Salary Average Remaining : 2 201 571 $
Michael Del Zotto (Out of Payroll) 6 750 000 $ (3)
-Salary Remaining : 2 049 738 $
-Salary Average : 6 750 000 $
-Salary Average Remaining : 2 049 738 $
Danton Heinen 6 750 000 $ (3)
-Salary Remaining : 2 049 738 $
-Salary Average : 6 750 000 $
-Salary Average Remaining : 2 049 738 $
Boone Jenner 5 000 000 $ (3)
-Salary Remaining : 1 518 325 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 518 325 $
Miles Wood 5 000 000 $ (6)
-Salary Remaining : 1 518 325 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 518 325 $
Mark Pysyk 4 250 000 $ (3)
-Salary Remaining : 1 290 576 $
-Salary Average : 4 250 000 $
-Salary Average Remaining : 1 290 576 $
Kevin Fiala 3 500 000 $ (1)
-Salary Remaining : 1 062 827 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 1 062 827 $
Mathieu Joseph 2 750 000 $ (1)
-Salary Remaining : 835 079 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 835 079 $
Michael McCarron 2 500 000 $ (5)
-Salary Remaining : 759 162 $
-Salary Average : 2 860 000 $
-Salary Average Remaining : 868 482 $
Benjamin Conz 2 280 000 $ (1)
-Salary Remaining : 692 356 $
-Salary Average : 2 280 000 $
-Salary Average Remaining : 692 356 $
Caleb Jones 2 200 000 $ (1)
-Salary Remaining : 668 063 $
-Salary Average : 2 200 000 $
-Salary Average Remaining : 668 063 $
Keegan Kanzig 2 100 000 $ (4)
-Salary Remaining : 637 696 $
-Salary Average : 2 100 000 $
-Salary Average Remaining : 637 696 $
Rasmus Andersson 2 000 000 $ (1)
-Salary Remaining : 607 330 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 607 330 $
Ilya Samsonov 2 000 000 $ (1)
-Salary Remaining : 607 330 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 607 330 $
Matt Luff 1 750 000 $ (2)
-Salary Remaining : 531 414 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 531 414 $
Nicolas Roy 925 000 $ (1)
-Salary Remaining : 280 890 $
-Salary Average : 925 000 $
-Salary Average Remaining : 280 890 $
Niko Mikkola 850 000 $ (1)
-Salary Remaining : 258 115 $
-Salary Average : 850 000 $
-Salary Average Remaining : 258 115 $
Justin Dowling 800 000 $ (3)
-Salary Remaining : 242 932 $
-Salary Average : 800 000 $
-Salary Average Remaining : 242 932 $
Total Pro Players21
Salary Commitment
Year 2022 : 84 655 000 $
Year 2023 : 60 350 000 $
Year 2024 : 51 350 000 $
Year 2025 : 28 300 000 $
Salary Average Commitment
Year 2022 : 85 015 000 $
Year 2023 : 60 510 000 $
Year 2024 : 51 510 000 $
Year 2025 : 27 960 000 $
Salary Cap with 1 Way Contract
Year 2022 : 85 015 000 $
Year 2023 : 60 510 000 $
Year 2024 : 51 510 000 $
Year 2025 : 27 960 000 $

Farm Players Salaries

Ben Hutton 200 000 $ (2)
Salary Remaining : 60 733 $
Salary Average : 200 000 $
Salary Average Remaining : 60 733 $
Brendan Gaunce 195 000 $ (1)
Salary Remaining : 59 215 $
Salary Average : 195 000 $
Salary Average Remaining : 59 215 $
Anders Bjork 190 000 $ (1)
Salary Remaining : 57 696 $
Salary Average : 190 000 $
Salary Average Remaining : 57 696 $
Mitchell Stephens 180 000 $ (2)
Salary Remaining : 54 660 $
Salary Average : 180 000 $
Salary Average Remaining : 54 660 $
Joonas Korpisalo 165 000 $ (1)
Salary Remaining : 50 105 $
Salary Average : 165 000 $
Salary Average Remaining : 50 105 $
Joachim Blichfeld 155 000 $ (2)
Salary Remaining : 47 068 $
Salary Average : 155 000 $
Salary Average Remaining : 47 068 $
Victor Mete (Out of Payroll) 125 000 $ (1)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Emil Bemstrom 110 000 $ (1)
Salary Remaining : 33 403 $
Salary Average : 110 000 $
Salary Average Remaining : 33 403 $
Ross Colton 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Dante Fabbro 92 500 $ (1)
Salary Remaining : 28 089 $
Salary Average : 92 500 $
Salary Average Remaining : 28 089 $
Ryan Shea 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Boris Katchouk 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Ivan Lodnia 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Maxim Sushko 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Nicolas Beaudin 90 000 $ (3)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Garrett Pilon 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Riley Tufte 85 000 $ (2)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Oleg Sosunov 85 000 $ (3)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Mikey Eyssimont 82 500 $ (1)
Salary Remaining : 25 052 $
Salary Average : 82 500 $
Salary Average Remaining : 25 052 $
Sergei Zborovsky 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Brent Gates 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Antti Niemi 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Mike Robinson 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Max Hermens 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Total Farm Players24
Salary Commitment
Year 2022 : 2 700 000 $
Year 2023 : 1 065 000 $
Year 2024 : 175 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 700 000 $
Year 2023 : 1 065 000 $
Year 2024 : 175 000 $
Year 2025 : 0 $

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6568 - 127 $ - 6 568 - 100,00%
Level 2: 5000 - 90 $ - 5 000 - 100,00%
Level 3: 2000 - 68 $ - 2 000 - 100,00%
Level 4: 4000 - 44 $ - 4 000 - 100,00%
Luxury : 1000 - 188 $ - 1 000 - 100,00%
Total Capacity :18568
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 25 $ - 1 999 - 99,96%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left12
Average Attendance - %18 568 - 100,00%
Average Income per Game1 678 764 $
Year to Date Revenue48 684 168 $
Farm
Home Games Left11
Average Attendance - %2 999 - 99,97%
Average Income per Game64 978 $
Year to Date Revenue1 949 350 $

Expense

Pro Players Total Salaries84 500 000 $
Pro Players Total Average Salaries85 500 000 $
Farm Players Total Salaries3 255 000 $
Farm Players Total Average Salaries3 255 000 $
Coaches Total Salaries3 400 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(3 000 000 $)
Pro Year To Date Expenses60 560 169 $
Farm Year To Date Expenses2 725 692 $
Pro Salary Cap Per Days447 644 $
Pro Salary Cap To Date59 303 668 $
Farm Salary Cap Per Days17 042 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 145 173 $
Farm Estimated Season Revenue714 762 $
Pro Remaining Season Days58
Pro Expenses Per Days455 497 $
Pro Estimated Expenses26 418 826 $
Farm Remaining Season Days58
Farm Expenses Per Days21 754 $
Farm Estimated Expenses1 261 732 $
Estimated Season Expenses27 680 558 $
Estimated Season Salary Cap82 267 020 $
Estimate Under Maximum Salary Cap of 86 000 050 $3 733 030 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 15 266 970 $
Current Bank Account(4 567 405 $)
Projected Bank Account(11 388 028 $)

Pro Players Salaries

Vladimir Tarasenko 9 000 000 $ (5)
-Salary Remaining : 2 732 984 $
-Salary Average : 9 000 000 $
-Salary Average Remaining : 2 732 984 $
Mark Stone 7 000 000 $ (2)
-Salary Remaining : 2 125 654 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 2 125 654 $
Thatcher Demko 6 800 000 $ (6)
-Salary Remaining : 2 064 921 $
-Salary Average : 6 800 000 $
-Salary Average Remaining : 2 064 921 $
Ryan Murray 6 000 000 $ (6)
-Salary Remaining : 1 821 990 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 821 990 $
Neal Pionk 6 000 000 $ (5)
-Salary Remaining : 1 821 990 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 821 990 $
Morgan Klimchuk 5 500 000 $ (4)
-Salary Remaining : 1 670 157 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 1 670 157 $
Mikhail Grigorenko 5 000 000 $ (2)
-Salary Remaining : 1 518 325 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 518 325 $
Bobby Ryan 5 000 000 $ (3)
-Salary Remaining : 1 518 325 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 821 990 $
Kevin Labanc 5 000 000 $ (3)
-Salary Remaining : 1 518 325 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 518 325 $
Ryan Murphy 4 500 000 $ (2)
-Salary Remaining : 1 366 492 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 366 492 $
Tyler Wotherspoon 4 100 000 $ (2)
-Salary Remaining : 1 245 026 $
-Salary Average : 4 100 000 $
-Salary Average Remaining : 1 245 026 $
JC Lipon 4 000 000 $ (2)
-Salary Remaining : 1 214 660 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 214 660 $
Tyson Barrie 3 000 000 $ (3)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Evan Rodrigues 2 750 000 $ (1)
-Salary Remaining : 835 079 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 835 079 $
Alex Barré-Boulet 2 200 000 $ (1)
-Salary Remaining : 668 063 $
-Salary Average : 2 200 000 $
-Salary Average Remaining : 668 063 $
Dylan Demelo 1 950 000 $ (3)
-Salary Remaining : 592 147 $
-Salary Average : 1 950 000 $
-Salary Average Remaining : 592 147 $
John Hayden 1 750 000 $ (2)
-Salary Remaining : 531 414 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 531 414 $
Jared Coreau 1 750 000 $ (3)
-Salary Remaining : 531 414 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 531 414 $
Lane Pederson 1 300 000 $ (4)
-Salary Remaining : 394 764 $
-Salary Average : 1 300 000 $
-Salary Average Remaining : 394 764 $
Erik Foley 950 000 $ (1)
-Salary Remaining : 288 482 $
-Salary Average : 950 000 $
-Salary Average Remaining : 288 482 $
Lucas Raymond 950 000 $ (3)
-Salary Remaining : 288 482 $
-Salary Average : 950 000 $
-Salary Average Remaining : 288 482 $
Total Pro Players21
Salary Commitment
Year 2022 : 84 500 000 $
Year 2023 : 78 600 000 $
Year 2024 : 52 250 000 $
Year 2025 : 34 600 000 $
Salary Average Commitment
Year 2022 : 85 500 000 $
Year 2023 : 79 600 000 $
Year 2024 : 53 250 000 $
Year 2025 : 34 600 000 $
Salary Cap with 1 Way Contract
Year 2022 : 85 500 000 $
Year 2023 : 79 600 000 $
Year 2024 : 53 250 000 $
Year 2025 : 34 600 000 $

Farm Players Salaries

Sebastian Collberg 195 000 $ (2)
Salary Remaining : 59 215 $
Salary Average : 195 000 $
Salary Average Remaining : 59 215 $
Christophe Lalancette 190 000 $ (3)
Salary Remaining : 57 696 $
Salary Average : 190 000 $
Salary Average Remaining : 57 696 $
Devin Shore 180 000 $ (1)
Salary Remaining : 54 660 $
Salary Average : 180 000 $
Salary Average Remaining : 54 660 $
Denis Godla 175 000 $ (4)
Salary Remaining : 53 141 $
Salary Average : 175 000 $
Salary Average Remaining : 53 141 $
John Leonard 175 000 $ (1)
Salary Remaining : 53 141 $
Salary Average : 175 000 $
Salary Average Remaining : 53 141 $
Antoine Bibeau 170 000 $ (1)
Salary Remaining : 51 623 $
Salary Average : 170 000 $
Salary Average Remaining : 51 623 $
Adam Ginning 150 000 $ (2)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Charles-Olivier Roussel 150 000 $ (2)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Sam Carrick 150 000 $ (2)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Cale Fleury 140 000 $ (2)
Salary Remaining : 42 513 $
Salary Average : 140 000 $
Salary Average Remaining : 42 513 $
Nick Sorensen 140 000 $ (1)
Salary Remaining : 42 513 $
Salary Average : 140 000 $
Salary Average Remaining : 42 513 $
Brycen Martin 130 000 $ (3)
Salary Remaining : 39 476 $
Salary Average : 130 000 $
Salary Average Remaining : 39 476 $
Justin Almeida 120 000 $ (3)
Salary Remaining : 36 440 $
Salary Average : 120 000 $
Salary Average Remaining : 36 440 $
Daniil Zharkov 120 000 $ (1)
Salary Remaining : 36 440 $
Salary Average : 120 000 $
Salary Average Remaining : 36 440 $
Igor Bobkov 110 000 $ (3)
Salary Remaining : 33 403 $
Salary Average : 110 000 $
Salary Average Remaining : 33 403 $
Sebastian Repo 100 000 $ (3)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Tyler Graovac 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Gustav Lindstrom 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Yegor Sharangovich 90 000 $ (3)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
John Marino 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Jordan Harris 90 000 $ (3)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Nick Seeler 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Brett Leason 85 000 $ (3)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Ivan Chekhovich 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Nikita Filatov 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Austin Lemieux 70 000 $ (2)
Salary Remaining : 21 257 $
Salary Average : 70 000 $
Salary Average Remaining : 21 257 $
Total Farm Players26
Salary Commitment
Year 2022 : 3 255 000 $
Year 2023 : 2 125 000 $
Year 2024 : 1 090 000 $
Year 2025 : 175 000 $
Salary Average Commitment
Year 2022 : 3 255 000 $
Year 2023 : 2 125 000 $
Year 2024 : 1 090 000 $
Year 2025 : 175 000 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 7273 - 150 $ - 7 273 - 100,00%
Level 2: 5500 - 125 $ - 5 500 - 100,00%
Level 3: 2500 - 90 $ - 2 500 - 100,00%
Level 4: 4500 - 75 $ - 4 500 - 100,00%
Luxury : 1500 - 350 $ - 1 500 - 100,00%
Total Capacity :21273
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 30 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 10 $ - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left9
Average Attendance - %21 273 - 100,00%
Average Income per Game2 865 950 $
Year to Date Revenue91 710 400 $
Farm
Home Games Left12
Average Attendance - %3 000 - 100,00%
Average Income per Game70 000 $
Year to Date Revenue2 030 000 $

Expense

Pro Players Total Salaries86 600 000 $
Pro Players Total Average Salaries86 933 333 $
Farm Players Total Salaries2 595 000 $
Farm Players Total Average Salaries2 595 000 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(4 500 000 $)
Pro Year To Date Expenses62 749 447 $
Farm Year To Date Expenses2 319 517 $
Pro Salary Cap Per Days455 148 $
Pro Salary Cap To Date61 326 878 $
Farm Salary Cap Per Days13 586 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 793 550 $
Farm Estimated Season Revenue840 000 $
Pro Remaining Season Days58
Pro Expenses Per Days465 183 $
Pro Estimated Expenses26 980 614 $
Farm Remaining Season Days58
Farm Expenses Per Days17 513 $
Farm Estimated Expenses1 015 754 $
Estimated Season Expenses27 996 368 $
Estimated Season Salary Cap83 225 462 $
Estimate Under Maximum Salary Cap of 86 000 050 $2 774 588 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 16 225 412 $
Current Bank Account293 683 032 $
Projected Bank Account292 320 214 $

Pro Players Salaries

Alex Pietrangelo 9 000 000 $ (5)
-Salary Remaining : 2 732 984 $
-Salary Average : 9 000 000 $
-Salary Average Remaining : 2 732 984 $
Sean Monahan 9 000 000 $ (5)
-Salary Remaining : 2 732 984 $
-Salary Average : 9 000 000 $
-Salary Average Remaining : 2 732 984 $
Mark Scheifele 8 000 000 $ (5)
-Salary Remaining : 2 429 319 $
-Salary Average : 8 333 333 $
-Salary Average Remaining : 2 530 541 $
Jordan Eberle (Out of Payroll) 7 750 000 $ (4)
-Salary Remaining : 2 353 403 $
-Salary Average : 7 750 000 $
-Salary Average Remaining : 2 353 403 $
Filip Forsberg 7 500 000 $ (1)
-Salary Remaining : 2 277 487 $
-Salary Average : 7 500 000 $
-Salary Average Remaining : 2 277 487 $
Tyler Myers 7 500 000 $ (2)
-Salary Remaining : 2 277 487 $
-Salary Average : 7 500 000 $
-Salary Average Remaining : 2 277 487 $
Michal Neuvirth 7 000 000 $ (2)
-Salary Remaining : 2 125 654 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 2 125 654 $
Gabriel Landeskog 7 000 000 $ (2)
-Salary Remaining : 2 125 654 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 2 125 654 $
Jakub Vrana 6 500 000 $ (6)
-Salary Remaining : 1 973 822 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 1 973 822 $
Julius Honka 5 250 000 $ (5)
-Salary Remaining : 1 594 241 $
-Salary Average : 5 250 000 $
-Salary Average Remaining : 1 594 241 $
Phillip Danault 4 700 000 $ (3)
-Salary Remaining : 1 427 225 $
-Salary Average : 4 700 000 $
-Salary Average Remaining : 1 427 225 $
Conner Bleackley 2 200 000 $ (1)
-Salary Remaining : 668 063 $
-Salary Average : 2 200 000 $
-Salary Average Remaining : 668 063 $
Oscar Dansk 2 100 000 $ (1)
-Salary Remaining : 637 696 $
-Salary Average : 2 100 000 $
-Salary Average Remaining : 637 696 $
Simon Despres 2 000 000 $ (2)
-Salary Remaining : 607 330 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 607 330 $
Nikita Nesterov 2 000 000 $ (1)
-Salary Remaining : 607 330 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 607 330 $
Joel Kiviranta 1 800 000 $ (1)
-Salary Remaining : 546 597 $
-Salary Average : 1 800 000 $
-Salary Average Remaining : 546 597 $
Jordan Oesterle 1 500 000 $ (1)
-Salary Remaining : 455 497 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 455 497 $
Brendan Lemieux 1 300 000 $ (1)
-Salary Remaining : 394 764 $
-Salary Average : 1 300 000 $
-Salary Average Remaining : 394 764 $
Maxim Shalunov 750 000 $ (1)
-Salary Remaining : 227 749 $
-Salary Average : 750 000 $
-Salary Average Remaining : 227 749 $
Magnus Paajarvi 750 000 $ (1)
-Salary Remaining : 227 749 $
-Salary Average : 750 000 $
-Salary Average Remaining : 227 749 $
Michael Pezzetta 750 000 $ (1)
-Salary Remaining : 227 749 $
-Salary Average : 750 000 $
-Salary Average Remaining : 227 749 $
Total Pro Players21
Salary Commitment
Year 2022 : 94 350 000 $
Year 2023 : 74 700 000 $
Year 2024 : 51 200 000 $
Year 2025 : 46 500 000 $
Salary Average Commitment
Year 2022 : 94 683 333 $
Year 2023 : 74 033 333 $
Year 2024 : 50 533 333 $
Year 2025 : 45 833 333 $
Salary Cap with 1 Way Contract
Year 2022 : 94 683 333 $
Year 2023 : 74 033 333 $
Year 2024 : 50 533 333 $
Year 2025 : 45 833 333 $

Farm Players Salaries

Joseph Duszak 200 000 $ (2)
Salary Remaining : 60 733 $
Salary Average : 200 000 $
Salary Average Remaining : 60 733 $
Joseph Labate 180 000 $ (2)
Salary Remaining : 54 660 $
Salary Average : 180 000 $
Salary Average Remaining : 54 660 $
Jeffrey Viel 175 000 $ (2)
Salary Remaining : 53 141 $
Salary Average : 175 000 $
Salary Average Remaining : 53 141 $
Jared Davidson 150 000 $ (3)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Rory Kerins 150 000 $ (3)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Cory Schneider 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Mikey Anderson 95 000 $ (3)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Cédric Desruisseaux 92 500 $ (2)
Salary Remaining : 28 089 $
Salary Average : 92 500 $
Salary Average Remaining : 28 089 $
Michael Vukojevic 92 500 $ (2)
Salary Remaining : 28 089 $
Salary Average : 92 500 $
Salary Average Remaining : 28 089 $
Alexis Shank 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Thomas Casey 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Oskari Laaksonen 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Scott Sabourin 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Nathan Staios 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Brian Halonen 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Isaak Phillips 85 000 $ (3)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Clay Hanus 85 000 $ (2)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Jack Dugan 85 000 $ (2)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Francis Beauvillier 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Daniel Vladar 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Florian Elias 80 000 $ (3)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Keaton Ellerby 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Curtis Douglas 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Jonathan Audy-Marchessault 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Fredrik Claesson 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Total Farm Players25
Salary Commitment
Year 2022 : 2 595 000 $
Year 2023 : 1 740 000 $
Year 2024 : 560 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 595 000 $
Year 2023 : 1 740 000 $
Year 2024 : 560 000 $
Year 2025 : 0 $

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 5113 - 150 $ - 5 113 - 100,00%
Level 2: 5000 - 110 $ - 5 000 - 100,00%
Level 3: 2000 - 70 $ - 2 000 - 100,00%
Level 4: 4000 - 50 $ - 4 000 - 100,00%
Luxury : 1000 - 350 $ - 1 000 - 100,00%
Total Capacity :17113
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 40 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 20 $ - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left10
Average Attendance - %17 113 - 100,00%
Average Income per Game2 006 950 $
Year to Date Revenue62 215 450 $
Farm
Home Games Left11
Average Attendance - %3 000 - 100,00%
Average Income per Game100 000 $
Year to Date Revenue3 000 000 $

Expense

Pro Players Total Salaries86 500 000 $
Pro Players Total Average Salaries86 500 000 $
Farm Players Total Salaries2 795 000 $
Farm Players Total Average Salaries2 795 000 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(1 250 000 $)
Pro Year To Date Expenses61 449 771 $
Farm Year To Date Expenses2 602 832 $
Pro Salary Cap Per Days452 880 $
Pro Salary Cap To Date60 024 110 $
Farm Salary Cap Per Days14 634 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 069 500 $
Farm Estimated Season Revenue1 100 000 $
Pro Remaining Season Days58
Pro Expenses Per Days463 351 $
Pro Estimated Expenses26 874 358 $
Farm Remaining Season Days58
Farm Expenses Per Days19 869 $
Farm Estimated Expenses1 152 402 $
Estimated Season Expenses28 026 760 $
Estimated Season Salary Cap85 041 150 $
Estimate Under Maximum Salary Cap of 86 000 050 $958 900 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 18 041 100 $
Current Bank Account76 531 326 $
Projected Bank Account69 674 066 $

Pro Players Salaries

Carter Hart 10 000 000 $ (6)
-Salary Remaining : 3 036 649 $
-Salary Average : 10 000 000 $
-Salary Average Remaining : 3 036 649 $
Mitchell Marner 9 500 000 $ (5)
-Salary Remaining : 2 884 817 $
-Salary Average : 9 500 000 $
-Salary Average Remaining : 2 884 817 $
Nick Suzuki 7 000 000 $ (4)
-Salary Remaining : 2 125 654 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 2 125 654 $
Alexander Burmistrov 6 500 000 $ (2)
-Salary Remaining : 1 973 822 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 1 973 822 $
Sam Reinhart 6 250 000 $ (6)
-Salary Remaining : 1 897 906 $
-Salary Average : 6 250 000 $
-Salary Average Remaining : 1 897 906 $
Nic Petan 6 200 000 $ (6)
-Salary Remaining : 1 882 723 $
-Salary Average : 6 200 000 $
-Salary Average Remaining : 1 882 723 $
Dmitri Orlov 6 000 000 $ (2)
-Salary Remaining : 1 821 990 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 821 990 $
Justin Faulk 5 850 000 $ (3)
-Salary Remaining : 1 776 440 $
-Salary Average : 5 850 000 $
-Salary Average Remaining : 1 776 440 $
Brett Pesce 4 600 000 $ (5)
-Salary Remaining : 1 396 859 $
-Salary Average : 4 600 000 $
-Salary Average Remaining : 1 396 859 $
Colton Parayko 4 500 000 $ (4)
-Salary Remaining : 1 366 492 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 366 492 $
Tristan Jarry 4 000 000 $ (4)
-Salary Remaining : 1 214 660 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 214 660 $
Anders Lee 3 750 000 $ (1)
-Salary Remaining : 1 138 743 $
-Salary Average : 3 750 000 $
-Salary Average Remaining : 1 138 743 $
Adam Pelech 3 000 000 $ (4)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Trevor Moore 2 200 000 $ (3)
-Salary Remaining : 668 063 $
-Salary Average : 2 200 000 $
-Salary Average Remaining : 668 063 $
Brett Pollock 1 750 000 $ (1)
-Salary Remaining : 531 414 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 531 414 $
Tage Thompson 1 500 000 $ (2)
-Salary Remaining : 455 497 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 455 497 $
Logan Brown 1 150 000 $ (1)
-Salary Remaining : 349 215 $
-Salary Average : 1 150 000 $
-Salary Average Remaining : 349 215 $
Drake Batherson 950 000 $ (1)
-Salary Remaining : 288 482 $
-Salary Average : 950 000 $
-Salary Average Remaining : 288 482 $
Connor Murphy 900 000 $ (1)
-Salary Remaining : 273 298 $
-Salary Average : 900 000 $
-Salary Average Remaining : 273 298 $
Nicholas Caamano 900 000 $ (1)
-Salary Remaining : 273 298 $
-Salary Average : 900 000 $
-Salary Average Remaining : 273 298 $
Total Pro Players20
Salary Commitment
Year 2022 : 86 500 000 $
Year 2023 : 77 100 000 $
Year 2024 : 63 100 000 $
Year 2025 : 55 050 000 $
Salary Average Commitment
Year 2022 : 86 500 000 $
Year 2023 : 77 100 000 $
Year 2024 : 63 100 000 $
Year 2025 : 55 050 000 $
Salary Cap with 1 Way Contract
Year 2022 : 86 500 000 $
Year 2023 : 77 100 000 $
Year 2024 : 63 100 000 $
Year 2025 : 55 050 000 $

Farm Players Salaries

Karson Kuhlman 200 000 $ (3)
Salary Remaining : 60 733 $
Salary Average : 200 000 $
Salary Average Remaining : 60 733 $
Darcy Kuemper 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Miikka Salomäki 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Jonas Johansson 150 000 $ (2)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Mark Jankowski 140 000 $ (2)
Salary Remaining : 42 513 $
Salary Average : 140 000 $
Salary Average Remaining : 42 513 $
Cristoval Nieves 140 000 $ (2)
Salary Remaining : 42 513 $
Salary Average : 140 000 $
Salary Average Remaining : 42 513 $
Marc-Olivier Roy 130 000 $ (1)
Salary Remaining : 39 476 $
Salary Average : 130 000 $
Salary Average Remaining : 39 476 $
Mitch Moroz 125 000 $ (1)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Morgan Barron 110 000 $ (2)
Salary Remaining : 33 403 $
Salary Average : 110 000 $
Salary Average Remaining : 33 403 $
Cole Clayton 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Matt Kessel 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Josh Dunne 95 000 $ (2)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Jaydon Dureau 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Dylan Coghlan 92 500 $ (2)
Salary Remaining : 28 089 $
Salary Average : 92 500 $
Salary Average Remaining : 28 089 $
Alex Turcotte 92 500 $ (2)
Salary Remaining : 28 089 $
Salary Average : 92 500 $
Salary Average Remaining : 28 089 $
Stefan Noesen 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Robert Hagg 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Reilly Smith 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Radim Simek 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Ian Cole 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Ryan Carpenter 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Harri Sateri 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Dylan Blujus 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Luke Adam 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Spencer Stastney 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Kyle Platzer 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Total Farm Players26
Salary Commitment
Year 2022 : 2 795 000 $
Year 2023 : 1 020 000 $
Year 2024 : 200 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 795 000 $
Year 2023 : 1 020 000 $
Year 2024 : 200 000 $
Year 2025 : 0 $

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5625 - 150 $ - 5 625 - 100,00%
Level 2: 5000 - 125 $ - 5 000 - 100,00%
Level 3: 2000 - 60 $ - 2 000 - 100,00%
Level 4: 4000 - 40 $ - 4 000 - 100,00%
Luxury : 1000 - 350 $ - 1 000 - 100,00%
Total Capacity :17625
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 997 - 99,85%
Farm Level 2: 1000 - 15 $ - 999 - 99,93%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left9
Average Attendance - %17 625 - 100,00%
Average Income per Game2 098 750 $
Year to Date Revenue67 160 000 $
Farm
Home Games Left11
Average Attendance - %2 996 - 99,88%
Average Income per Game84 886 $
Year to Date Revenue2 546 590 $

Expense

Pro Players Total Salaries74 750 000 $
Pro Players Total Average Salaries77 166 667 $
Farm Players Total Salaries2 442 500 $
Farm Players Total Average Salaries2 442 500 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(1 200 000 $)
Pro Year To Date Expenses57 159 983 $
Farm Year To Date Expenses2 386 441 $
Pro Salary Cap Per Days404 014 $
Pro Salary Cap To Date56 507 668 $
Farm Salary Cap Per Days12 788 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 888 750 $
Farm Estimated Season Revenue933 750 $
Pro Remaining Season Days58
Pro Expenses Per Days412 304 $
Pro Estimated Expenses23 913 632 $
Farm Remaining Season Days58
Farm Expenses Per Days18 024 $
Farm Estimated Expenses1 045 392 $
Estimated Season Expenses24 959 024 $
Estimated Season Salary Cap78 740 480 $
Estimate Under Maximum Salary Cap of 86 000 050 $7 259 570 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 11 740 430 $
Current Bank Account94 321 498 $
Projected Bank Account89 184 974 $

Pro Players Salaries

Patrice Bergeron 8 500 000 $ (3)
-Salary Remaining : 2 581 152 $
-Salary Average : 8 500 000 $
-Salary Average Remaining : 2 581 152 $
Evander Kane 6 750 000 $ (1)
-Salary Remaining : 2 049 738 $
-Salary Average : 6 750 000 $
-Salary Average Remaining : 2 049 738 $
Jacob Trouba 6 500 000 $ (4)
-Salary Remaining : 1 973 822 $
-Salary Average : 7 250 000 $
-Salary Average Remaining : 2 201 571 $
Adam Erne 5 500 000 $ (4)
-Salary Remaining : 1 670 157 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 1 670 157 $
Artemi Panarin 5 000 000 $ (3)
-Salary Remaining : 1 518 325 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 518 325 $
Brian Dumoulin 4 500 000 $ (1)
-Salary Remaining : 1 366 492 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 366 492 $
Will Butcher 4 500 000 $ (3)
-Salary Remaining : 1 366 492 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 366 492 $
Ilya Sorokin 3 500 000 $ (5)
-Salary Remaining : 1 062 827 $
-Salary Average : 5 166 667 $
-Salary Average Remaining : 1 568 936 $
Travis Dermott 3 500 000 $ (3)
-Salary Remaining : 1 062 827 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 1 062 827 $
Steven Santini 3 300 000 $ (2)
-Salary Remaining : 1 002 094 $
-Salary Average : 3 300 000 $
-Salary Average Remaining : 1 002 094 $
Dysin Mayo 3 000 000 $ (3)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Adam Gaudette 3 000 000 $ (4)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Nolan Patrick 2 750 000 $ (3)
-Salary Remaining : 835 079 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 835 079 $
Roope Hintz 2 750 000 $ (3)
-Salary Remaining : 835 079 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 835 079 $
James Neal 2 200 000 $ (1)
-Salary Remaining : 668 063 $
-Salary Average : 2 200 000 $
-Salary Average Remaining : 668 063 $
Tuukka Rask 2 050 000 $ (1)
-Salary Remaining : 622 513 $
-Salary Average : 2 050 000 $
-Salary Average Remaining : 622 513 $
Jason Dickinson 2 000 000 $ (2)
-Salary Remaining : 607 330 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 607 330 $
Malcolm Subban 2 000 000 $ (3)
-Salary Remaining : 607 330 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 607 330 $
Taro Hirose 1 750 000 $ (1)
-Salary Remaining : 531 414 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 531 414 $
Taylor Raddysh 850 000 $ (1)
-Salary Remaining : 258 115 $
-Salary Average : 850 000 $
-Salary Average Remaining : 258 115 $
Evan Barratt 850 000 $ (1)
-Salary Remaining : 258 115 $
-Salary Average : 850 000 $
-Salary Average Remaining : 258 115 $
Total Pro Players21
Salary Commitment
Year 2022 : 74 750 000 $
Year 2023 : 59 300 000 $
Year 2024 : 56 000 000 $
Year 2025 : 23 000 000 $
Salary Average Commitment
Year 2022 : 77 166 667 $
Year 2023 : 58 216 667 $
Year 2024 : 52 916 667 $
Year 2025 : 20 916 667 $
Salary Cap with 1 Way Contract
Year 2022 : 77 166 667 $
Year 2023 : 58 216 667 $
Year 2024 : 52 916 667 $
Year 2025 : 20 916 667 $

Farm Players Salaries

Adam Polasek 200 000 $ (1)
Salary Remaining : 60 733 $
Salary Average : 200 000 $
Salary Average Remaining : 60 733 $
Zach Hall 190 000 $ (1)
Salary Remaining : 57 696 $
Salary Average : 190 000 $
Salary Average Remaining : 57 696 $
Jakob Silfverberg 180 000 $ (2)
Salary Remaining : 54 660 $
Salary Average : 180 000 $
Salary Average Remaining : 54 660 $
Jackson Houck 175 000 $ (3)
Salary Remaining : 53 141 $
Salary Average : 175 000 $
Salary Average Remaining : 53 141 $
Lukas Sutter 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Jacob Middleton 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Jeremy Smith 130 000 $ (1)
Salary Remaining : 39 476 $
Salary Average : 130 000 $
Salary Average Remaining : 39 476 $
Gabriel Carlsson 130 000 $ (1)
Salary Remaining : 39 476 $
Salary Average : 130 000 $
Salary Average Remaining : 39 476 $
Andrew Fritsch 125 000 $ (2)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Lucas Lessio 120 000 $ (3)
Salary Remaining : 36 440 $
Salary Average : 120 000 $
Salary Average Remaining : 36 440 $
Alex Grant 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Simon Benoît 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Brayden Burke 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Andrew Agozzino 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Ivan Prosvetov 82 500 $ (2)
Salary Remaining : 25 052 $
Salary Average : 82 500 $
Salary Average Remaining : 25 052 $
Alex Chiasson 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Andrej Bykov 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Brad Malone 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Benjamin Finkelstein 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Anatoli Golyshev 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Andrey Zubarev (Out of Payroll) 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Andrei Kostitsyn 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Total Farm Players22
Salary Commitment
Year 2022 : 2 517 500 $
Year 2023 : 772 500 $
Year 2024 : 295 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 517 500 $
Year 2023 : 772 500 $
Year 2024 : 295 000 $
Year 2025 : 0 $

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 5000 - 150 $ - 5 000 - 100,00%
Level 2: 4250 - 125 $ - 4 250 - 100,00%
Level 3: 2000 - 100 $ - 2 000 - 100,00%
Level 4: 4000 - 75 $ - 4 000 - 100,00%
Luxury : 1000 - 400 $ - 1 000 - 100,00%
Total Capacity :16250
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 50 $ - 1 998 - 99,91%
Farm Level 2: 1000 - 25 $ - 999 - 99,89%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left11
Average Attendance - %16 250 - 100,00%
Average Income per Game1 599 933 $
Year to Date Revenue47 998 000 $
Farm
Home Games Left11
Average Attendance - %2 997 - 99,90%
Average Income per Game87 349 $
Year to Date Revenue2 620 478 $

Expense

Pro Players Total Salaries85 475 000 $
Pro Players Total Average Salaries85 475 000 $
Farm Players Total Salaries4 121 500 $
Farm Players Total Average Salaries4 121 500 $
Coaches Total Salaries4 300 000 $
Luxury Taxe Total0 $
Special Salary Cap Value500 000 $
Pro Year To Date Expenses59 376 190 $
Farm Year To Date Expenses3 214 960 $
Pro Salary Cap Per Days447 513 $
Pro Salary Cap To Date56 989 780 $
Farm Salary Cap Per Days21 579 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue17 599 267 $
Farm Estimated Season Revenue960 842 $
Pro Remaining Season Days58
Pro Expenses Per Days463 220 $
Pro Estimated Expenses26 866 760 $
Farm Remaining Season Days58
Farm Expenses Per Days28 385 $
Farm Estimated Expenses1 646 330 $
Estimated Season Expenses28 513 090 $
Estimated Season Salary Cap83 445 534 $
Estimate Under Maximum Salary Cap of 86 000 050 $2 554 516 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 16 445 484 $
Current Bank Account170 607 $
Projected Bank Account(9 782 374 $)

Pro Players Salaries

Cale Makar 8 000 000 $ (2)
-Salary Remaining : 2 429 319 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 2 429 319 $
Darnell Nurse 8 000 000 $ (6)
-Salary Remaining : 2 429 319 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 2 429 319 $
Braden Holtby 7 500 000 $ (2)
-Salary Remaining : 2 277 487 $
-Salary Average : 7 500 000 $
-Salary Average Remaining : 2 277 487 $
Andrei Svechnikov 7 000 000 $ (2)
-Salary Remaining : 2 125 654 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 2 125 654 $
Zach Bogosian 6 000 000 $ (3)
-Salary Remaining : 1 821 990 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 821 990 $
Jesper Bratt 4 850 000 $ (2)
-Salary Remaining : 1 472 775 $
-Salary Average : 4 850 000 $
-Salary Average Remaining : 1 472 775 $
Cal Foote 4 700 000 $ (5)
-Salary Remaining : 1 427 225 $
-Salary Average : 4 700 000 $
-Salary Average Remaining : 1 427 225 $
Martin Reway 4 650 000 $ (3)
-Salary Remaining : 1 412 042 $
-Salary Average : 4 650 000 $
-Salary Average Remaining : 1 412 042 $
Saku Maenalanen 4 300 000 $ (3)
-Salary Remaining : 1 305 759 $
-Salary Average : 4 300 000 $
-Salary Average Remaining : 1 305 759 $
Vince Hinostroza 4 250 000 $ (2)
-Salary Remaining : 1 290 576 $
-Salary Average : 4 250 000 $
-Salary Average Remaining : 1 290 576 $
Jake Virtanen 4 000 000 $ (2)
-Salary Remaining : 1 214 660 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 214 660 $
Cole Cassels 4 000 000 $ (1)
-Salary Remaining : 1 214 660 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 214 660 $
Mitch Holmberg 3 125 000 $ (1)
-Salary Remaining : 948 953 $
-Salary Average : 3 125 000 $
-Salary Average Remaining : 948 953 $
Joakim Ryan 3 000 000 $ (3)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Griffin Reinhart 3 000 000 $ (2)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Spencer Martin 2 500 000 $ (4)
-Salary Remaining : 759 162 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 759 162 $
Jaedon Descheneau 2 250 000 $ (1)
-Salary Remaining : 683 246 $
-Salary Average : 2 250 000 $
-Salary Average Remaining : 683 246 $
Sean Malone 1 600 000 $ (1)
-Salary Remaining : 485 864 $
-Salary Average : 1 600 000 $
-Salary Average Remaining : 485 864 $
Yan-Pavel Laplante 1 500 000 $ (1)
-Salary Remaining : 455 497 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 455 497 $
Carter Verhaeghe 1 250 000 $ (3)
-Salary Remaining : 379 581 $
-Salary Average : 1 250 000 $
-Salary Average Remaining : 379 581 $
Joel Eriksson Ek (Out of Payroll) 1 200 000 $ (2)
-Salary Remaining : 364 398 $
-Salary Average : 1 200 000 $
-Salary Average Remaining : 364 398 $
Total Pro Players21
Salary Commitment
Year 2022 : 86 675 000 $
Year 2023 : 74 200 000 $
Year 2024 : 34 400 000 $
Year 2025 : 15 200 000 $
Salary Average Commitment
Year 2022 : 86 675 000 $
Year 2023 : 74 200 000 $
Year 2024 : 34 400 000 $
Year 2025 : 15 200 000 $
Salary Cap with 1 Way Contract
Year 2022 : 86 675 000 $
Year 2023 : 74 200 000 $
Year 2024 : 34 400 000 $
Year 2025 : 15 200 000 $

Farm Players Salaries

Julius Bergman (Out of Payroll) 2 000 000 $ (1)
Salary Remaining : 607 330 $
Salary Average : 2 000 000 $
Salary Average Remaining : 607 330 $
Maxim Mamin 1 500 000 $ (1)
Salary Remaining : 455 497 $
Salary Average : 1 500 000 $
Salary Average Remaining : 455 497 $
Brett Seney 175 000 $ (1)
Salary Remaining : 53 141 $
Salary Average : 175 000 $
Salary Average Remaining : 53 141 $
Christopher Clapperton 175 000 $ (2)
Salary Remaining : 53 141 $
Salary Average : 175 000 $
Salary Average Remaining : 53 141 $
Nico Sturm 170 000 $ (1)
Salary Remaining : 51 623 $
Salary Average : 170 000 $
Salary Average Remaining : 51 623 $
Jake Paterson 156 500 $ (2)
Salary Remaining : 47 524 $
Salary Average : 156 500 $
Salary Average Remaining : 47 524 $
Robin Kovacs 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Dion Phaneuf 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Frans Nielsen 140 000 $ (1)
Salary Remaining : 42 513 $
Salary Average : 140 000 $
Salary Average Remaining : 42 513 $
Stephen Johns 130 000 $ (1)
Salary Remaining : 39 476 $
Salary Average : 130 000 $
Salary Average Remaining : 39 476 $
Julien Gauthier 120 000 $ (2)
Salary Remaining : 36 440 $
Salary Average : 120 000 $
Salary Average Remaining : 36 440 $
Jonathan Dahlen 120 000 $ (2)
Salary Remaining : 36 440 $
Salary Average : 120 000 $
Salary Average Remaining : 36 440 $
Victor Antipin 100 000 $ (2)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Blake Siebenaler 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Brenden Kichton 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Dylan Olsen 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Jérémy Roy 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Colton White 95 000 $ (2)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Matthew Phillips 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Brandon Gignac 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Alexandre Bélanger 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Matthew Bradley 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Vili Saarijärvi 80 000 $ (2)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Shamil Shmakov 80 000 $ (2)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Filip Ahl 70 000 $ (1)
Salary Remaining : 21 257 $
Salary Average : 70 000 $
Salary Average Remaining : 21 257 $
Kirill Kabanov 70 000 $ (1)
Salary Remaining : 21 257 $
Salary Average : 70 000 $
Salary Average Remaining : 21 257 $
Total Farm Players26
Salary Commitment
Year 2022 : 6 216 500 $
Year 2023 : 1 016 500 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 6 216 500 $
Year 2023 : 1 016 500 $
Year 2024 : 0 $
Year 2025 : 0 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5200 - 150 $ - 5 200 - 100,00%
Level 2: 5000 - 125 $ - 5 000 - 100,00%
Level 3: 2000 - 100 $ - 2 000 - 100,00%
Level 4: 4000 - 90 $ - 4 000 - 100,00%
Luxury : 1000 - 400 $ - 1 000 - 100,00%
Total Capacity :17200
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 60 $ - 1 989 - 99,44%
Farm Level 2: 1000 - 40 $ - 1 000 - 99,96%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left10
Average Attendance - %17 200 - 100,00%
Average Income per Game2 365 000 $
Year to Date Revenue73 315 000 $
Farm
Home Games Left11
Average Attendance - %2 988 - 99,61%
Average Income per Game159 308 $
Year to Date Revenue4 779 240 $

Expense

Pro Players Total Salaries86 525 000 $
Pro Players Total Average Salaries85 525 000 $
Farm Players Total Salaries2 947 500 $
Farm Players Total Average Salaries2 947 500 $
Coaches Total Salaries3 550 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses61 375 786 $
Farm Year To Date Expenses2 839 887 $
Pro Salary Cap Per Days447 775 $
Pro Salary Cap To Date59 014 303 $
Farm Salary Cap Per Days15 432 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue23 650 000 $
Farm Estimated Season Revenue1 752 388 $
Pro Remaining Season Days58
Pro Expenses Per Days465 314 $
Pro Estimated Expenses26 988 212 $
Farm Remaining Season Days58
Farm Expenses Per Days21 715 $
Farm Estimated Expenses1 259 470 $
Estimated Season Expenses28 247 682 $
Estimated Season Salary Cap84 985 253 $
Estimate Under Maximum Salary Cap of 86 000 050 $1 014 797 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 17 985 203 $
Current Bank Account126 453 474 $
Projected Bank Account123 608 180 $

Pro Players Salaries

Brayden Point 9 750 000 $ (6)
-Salary Remaining : 2 960 733 $
-Salary Average : 9 750 000 $
-Salary Average Remaining : 2 960 733 $
Andrey Vasilevskiy 8 000 000 $ (4)
-Salary Remaining : 2 429 319 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 2 429 319 $
Ryan McDonagh 7 000 000 $ (5)
-Salary Remaining : 2 125 654 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 821 990 $
Travis Konecny 7 000 000 $ (5)
-Salary Remaining : 2 125 654 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 2 125 654 $
Denis Malgin 6 250 000 $ (6)
-Salary Remaining : 1 897 906 $
-Salary Average : 6 250 000 $
-Salary Average Remaining : 1 897 906 $
Tyler Bertuzzi 5 500 000 $ (6)
-Salary Remaining : 1 670 157 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 1 670 157 $
Jakob Chychrun 5 500 000 $ (2)
-Salary Remaining : 1 670 157 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 1 670 157 $
Brandon Carlo 4 700 000 $ (5)
-Salary Remaining : 1 427 225 $
-Salary Average : 4 700 000 $
-Salary Average Remaining : 1 427 225 $
Shea Theodore 4 600 000 $ (3)
-Salary Remaining : 1 396 859 $
-Salary Average : 4 600 000 $
-Salary Average Remaining : 1 396 859 $
Ivan Provorov 4 500 000 $ (6)
-Salary Remaining : 1 366 492 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 366 492 $
Viktor Arvidsson 3 350 000 $ (2)
-Salary Remaining : 1 017 277 $
-Salary Average : 3 350 000 $
-Salary Average Remaining : 1 017 277 $
Denis Guryanov 3 250 000 $ (1)
-Salary Remaining : 986 911 $
-Salary Average : 3 250 000 $
-Salary Average Remaining : 986 911 $
Jake McCabe 2 500 000 $ (2)
-Salary Remaining : 759 162 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 759 162 $
Ryan Donato 2 400 000 $ (4)
-Salary Remaining : 728 796 $
-Salary Average : 2 400 000 $
-Salary Average Remaining : 728 796 $
Nikolay Goldobin 2 100 000 $ (2)
-Salary Remaining : 637 696 $
-Salary Average : 2 100 000 $
-Salary Average Remaining : 637 696 $
Christian Fischer 1 900 000 $ (1)
-Salary Remaining : 576 963 $
-Salary Average : 1 900 000 $
-Salary Average Remaining : 576 963 $
Gustav Forsling 1 750 000 $ (1)
-Salary Remaining : 531 414 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 531 414 $
Adin Hill 1 500 000 $ (1)
-Salary Remaining : 455 497 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 455 497 $
Henrik Borgstrom 1 200 000 $ (1)
-Salary Remaining : 364 398 $
-Salary Average : 1 200 000 $
-Salary Average Remaining : 364 398 $
Brandon Duhaime 1 000 000 $ (1)
-Salary Remaining : 303 665 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 303 665 $
Eric Robinson 975 000 $ (1)
-Salary Remaining : 296 073 $
-Salary Average : 975 000 $
-Salary Average Remaining : 296 073 $
Jason Robertson 950 000 $ (1)
-Salary Remaining : 288 482 $
-Salary Average : 950 000 $
-Salary Average Remaining : 288 482 $
Glenn Gawdin 850 000 $ (1)
-Salary Remaining : 258 115 $
-Salary Average : 850 000 $
-Salary Average Remaining : 258 115 $
Total Pro Players23
Salary Commitment
Year 2022 : 86 525 000 $
Year 2023 : 72 650 000 $
Year 2024 : 58 700 000 $
Year 2025 : 53 600 000 $
Salary Average Commitment
Year 2022 : 85 525 000 $
Year 2023 : 72 150 000 $
Year 2024 : 58 700 000 $
Year 2025 : 54 100 000 $
Salary Cap with 1 Way Contract
Year 2022 : 85 525 000 $
Year 2023 : 72 150 000 $
Year 2024 : 58 700 000 $
Year 2025 : 54 100 000 $

Farm Players Salaries

Vladislav Gavrikov 190 000 $ (3)
Salary Remaining : 57 696 $
Salary Average : 190 000 $
Salary Average Remaining : 57 696 $
Josh Mahura 160 000 $ (3)
Salary Remaining : 48 586 $
Salary Average : 160 000 $
Salary Average Remaining : 48 586 $
Joseph Blandisi 160 000 $ (1)
Salary Remaining : 48 586 $
Salary Average : 160 000 $
Salary Average Remaining : 48 586 $
Michael DiPietro 155 000 $ (3)
Salary Remaining : 47 068 $
Salary Average : 155 000 $
Salary Average Remaining : 47 068 $
Trent Frederic 150 000 $ (2)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
William Lagesson 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Scott Walford 125 000 $ (3)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Felix Sandström 117 500 $ (1)
Salary Remaining : 35 681 $
Salary Average : 117 500 $
Salary Average Remaining : 35 681 $
Stuart Skinner 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Evan Bouchard 95 000 $ (2)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Tyson Foerster 95 000 $ (2)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Dylan Cozens 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Nick Robertson 95 000 $ (2)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Rasmus Sandin 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Jan Jenik 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Alex Formenton 95 000 $ (3)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Morgan Frost 92 500 $ (2)
Salary Remaining : 28 089 $
Salary Average : 92 500 $
Salary Average Remaining : 28 089 $
Dawson Mercer 92 500 $ (2)
Salary Remaining : 28 089 $
Salary Average : 92 500 $
Salary Average Remaining : 28 089 $
Moritz Seider 92 500 $ (2)
Salary Remaining : 28 089 $
Salary Average : 92 500 $
Salary Average Remaining : 28 089 $
Josh Norris 92 500 $ (1)
Salary Remaining : 28 089 $
Salary Average : 92 500 $
Salary Average Remaining : 28 089 $
Ryan Poehling 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Andrei Altybarmakyan 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Aidan Dudas 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Cam Hillis 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Jeremy Bracco 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Spencer Watson 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Filip Westerlund 75 000 $ (2)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Total Farm Players27
Salary Commitment
Year 2022 : 2 947 500 $
Year 2023 : 1 602 500 $
Year 2024 : 725 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 947 500 $
Year 2023 : 1 602 500 $
Year 2024 : 725 000 $
Year 2025 : 0 $

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Canadian Tire
Level 1: 8500 - 150 $ - 8 500 - 100,00%
Level 2: 5500 - 125 $ - 5 500 - 100,00%
Level 3: 2153 - 100 $ - 2 153 - 100,00%
Level 4: 4000 - 99 $ - 4 000 - 100,00%
Luxury : 1000 - 400 $ - 1 000 - 100,00%
Total Capacity :21153
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 115 $ - 1 397 - 69,87%
Farm Level 2: 1000 - 70 $ - 896 - 89,60%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left12
Average Attendance - %21 153 - 100,00%
Average Income per Game2 950 375 $
Year to Date Revenue85 560 875 $
Farm
Home Games Left12
Average Attendance - %2 293 - 76,44%
Average Income per Game235 178 $
Year to Date Revenue6 820 150 $

Expense

Pro Players Total Salaries85 060 000 $
Pro Players Total Average Salaries85 060 000 $
Farm Players Total Salaries3 138 000 $
Farm Players Total Average Salaries3 103 000 $
Coaches Total Salaries3 750 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses61 109 325 $
Farm Year To Date Expenses3 070 927 $
Pro Salary Cap Per Days445 340 $
Pro Salary Cap To Date59 312 992 $
Farm Salary Cap Per Days16 246 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue35 404 500 $
Farm Estimated Season Revenue2 822 131 $
Pro Remaining Season Days58
Pro Expenses Per Days458 429 $
Pro Estimated Expenses26 588 882 $
Farm Remaining Season Days58
Farm Expenses Per Days22 974 $
Farm Estimated Expenses1 332 492 $
Estimated Season Expenses27 921 374 $
Estimated Season Salary Cap85 142 712 $
Estimate Under Maximum Salary Cap of 86 000 050 $857 338 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 18 142 662 $
Current Bank Account35 893 539 $
Projected Bank Account46 198 796 $

Pro Players Salaries

Alex Ovechkin 8 500 000 $ (3)
-Salary Remaining : 2 581 152 $
-Salary Average : 8 500 000 $
-Salary Average Remaining : 2 581 152 $
Erik Karlsson 8 500 000 $ (5)
-Salary Remaining : 2 581 152 $
-Salary Average : 8 500 000 $
-Salary Average Remaining : 2 581 152 $
Dylan Larkin 7 500 000 $ (2)
-Salary Remaining : 2 277 487 $
-Salary Average : 7 500 000 $
-Salary Average Remaining : 2 277 487 $
Elias Pettersson 7 500 000 $ (2)
-Salary Remaining : 2 277 487 $
-Salary Average : 7 500 000 $
-Salary Average Remaining : 2 277 487 $
Robin Lehner 6 500 000 $ (4)
-Salary Remaining : 1 973 822 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 1 973 822 $
Tanner Pearson 5 300 000 $ (1)
-Salary Remaining : 1 609 424 $
-Salary Average : 5 300 000 $
-Salary Average Remaining : 1 609 424 $
Mika Zibanejad 5 000 000 $ (2)
-Salary Remaining : 1 518 325 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 518 325 $
Jared Cowen 4 700 000 $ (2)
-Salary Remaining : 1 427 225 $
-Salary Average : 4 700 000 $
-Salary Average Remaining : 1 427 225 $
Jesse Puljujarvi 4 300 000 $ (3)
-Salary Remaining : 1 305 759 $
-Salary Average : 4 300 000 $
-Salary Average Remaining : 1 305 759 $
Nick Cousins 4 000 000 $ (3)
-Salary Remaining : 1 214 660 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 214 660 $
Dylan McIlrath 3 850 000 $ (3)
-Salary Remaining : 1 169 110 $
-Salary Average : 3 850 000 $
-Salary Average Remaining : 1 169 110 $
Kyle Clifford 3 800 000 $ (2)
-Salary Remaining : 1 153 927 $
-Salary Average : 3 800 000 $
-Salary Average Remaining : 1 153 927 $
Dmitrij Jaskin 2 500 000 $ (4)
-Salary Remaining : 759 162 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 759 162 $
Vladimir Tkachev 2 500 000 $ (1)
-Salary Remaining : 759 162 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 759 162 $
Conor Sheary 2 500 000 $ (2)
-Salary Remaining : 759 162 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 759 162 $
Raman Hrabarenka 2 210 000 $ (2)
-Salary Remaining : 671 099 $
-Salary Average : 2 210 000 $
-Salary Average Remaining : 671 099 $
Andrey Kuzmenko 1 750 000 $ (1)
-Salary Remaining : 531 414 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 531 414 $
Nils Lundkvist 1 250 000 $ (2)
-Salary Remaining : 379 581 $
-Salary Average : 1 250 000 $
-Salary Average Remaining : 379 581 $
Stefan Elliott 1 000 000 $ (2)
-Salary Remaining : 303 665 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 303 665 $
Garret Sparks 1 000 000 $ (2)
-Salary Remaining : 303 665 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 303 665 $
Mason Geertsen 900 000 $ (1)
-Salary Remaining : 273 298 $
-Salary Average : 900 000 $
-Salary Average Remaining : 273 298 $
Total Pro Players21
Salary Commitment
Year 2022 : 85 060 000 $
Year 2023 : 74 610 000 $
Year 2024 : 38 150 000 $
Year 2025 : 17 500 000 $
Salary Average Commitment
Year 2022 : 85 060 000 $
Year 2023 : 74 610 000 $
Year 2024 : 38 150 000 $
Year 2025 : 17 500 000 $
Salary Cap with 1 Way Contract
Year 2022 : 85 060 000 $
Year 2023 : 74 610 000 $
Year 2024 : 38 150 000 $
Year 2025 : 17 500 000 $

Farm Players Salaries

Andrew Nielsen 197 500 $ (2)
Salary Remaining : 59 974 $
Salary Average : 197 500 $
Salary Average Remaining : 59 974 $
Maxwell Reinhart 195 000 $ (1)
Salary Remaining : 59 215 $
Salary Average : 195 000 $
Salary Average Remaining : 59 215 $
Arttu Ruotsalainen 180 000 $ (1)
Salary Remaining : 54 660 $
Salary Average : 180 000 $
Salary Average Remaining : 54 660 $
Ilya Konovalov 175 000 $ (1)
Salary Remaining : 53 141 $
Salary Average : 175 000 $
Salary Average Remaining : 53 141 $
Nick Paul 175 000 $ (1)
Salary Remaining : 53 141 $
Salary Average : 175 000 $
Salary Average Remaining : 53 141 $
Matt Puempel 160 000 $ (2)
Salary Remaining : 48 586 $
Salary Average : 160 000 $
Salary Average Remaining : 48 586 $
Hunter Drew 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Tanner Jeannot 140 000 $ (1)
Salary Remaining : 42 513 $
Salary Average : 140 000 $
Salary Average Remaining : 42 513 $
Wayne Simmonds 140 000 $ (1)
Salary Remaining : 42 513 $
Salary Average : 140 000 $
Salary Average Remaining : 42 513 $
Kevin Roy 140 000 $ (1)
Salary Remaining : 42 513 $
Salary Average : 140 000 $
Salary Average Remaining : 42 513 $
Louick Marcotte 130 000 $ (1)
Salary Remaining : 39 476 $
Salary Average : 130 000 $
Salary Average Remaining : 39 476 $
Jayden Halbgewachs 120 000 $ (2)
Salary Remaining : 36 440 $
Salary Average : 120 000 $
Salary Average Remaining : 36 440 $
Cody Donaghey 110 000 $ (1)
Salary Remaining : 33 403 $
Salary Average : 110 000 $
Salary Average Remaining : 33 403 $
Chase De Leo 110 000 $ (1)
Salary Remaining : 33 403 $
Salary Average : 110 000 $
Salary Average Remaining : 33 403 $
Yevgeni Alikin 100 000 $ (2)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Jérémy Grégoire 92 500 $ (1)
Salary Remaining : 28 089 $
Salary Average : 92 500 $
Salary Average Remaining : 28 089 $
Anton Krasotkin 90 000 $ (3)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Kole Lind 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Mac Hollowell 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Jerry D'Amigo 85 500 $ (1)
Salary Remaining : 25 963 $
Salary Average : 85 500 $
Salary Average Remaining : 25 963 $
Aarne Talvitie 85 000 $ (2)
Salary Remaining : 25 812 $
Salary Average : 50 000 $
Salary Average Remaining : 15 183 $
Brinson Pasichnuk 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Jayson Megna 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Jack Bar 75 000 $ (3)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Jack Gorniak 75 000 $ (2)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Jakob Ragnarsson 72 500 $ (2)
Salary Remaining : 22 016 $
Salary Average : 72 500 $
Salary Average Remaining : 22 016 $
Total Farm Players26
Salary Commitment
Year 2022 : 3 138 000 $
Year 2023 : 975 000 $
Year 2024 : 165 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 3 103 000 $
Year 2023 : 940 000 $
Year 2024 : 165 000 $
Year 2025 : 0 $

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 7500 - 150 $ - 7 500 - 100,00%
Level 2: 6500 - 125 $ - 6 500 - 100,00%
Level 3: 2500 - 100 $ - 2 500 - 100,00%
Level 4: 7000 - 80 $ - 6 046 - 86,36%
Luxury : 1500 - 400 $ - 1 500 - 100,00%
Total Capacity :25000
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 100 $ - 1 853 - 92,65%
Farm Level 2: 1000 - 60 $ - 968 - 96,83%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left11
Average Attendance - %24 046 - 96,18%
Average Income per Game3 271 143 $
Year to Date Revenue98 134 280 $
Farm
Home Games Left11
Average Attendance - %2 821 - 94,04%
Average Income per Game243 399 $
Year to Date Revenue7 301 980 $

Expense

Pro Players Total Salaries73 400 001 $
Pro Players Total Average Salaries73 400 001 $
Farm Players Total Salaries2 175 000 $
Farm Players Total Average Salaries2 175 000 $
Coaches Total Salaries3 200 000 $
Luxury Taxe Total0 $
Special Salary Cap Value5 000 000 $
Pro Year To Date Expenses54 326 178 $
Farm Year To Date Expenses2 316 288 $
Pro Salary Cap Per Days384 293 $
Pro Salary Cap To Date52 726 682 $
Farm Salary Cap Per Days11 387 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue35 982 569 $
Farm Estimated Season Revenue2 677 393 $
Pro Remaining Season Days58
Pro Expenses Per Days394 764 $
Pro Estimated Expenses22 896 312 $
Farm Remaining Season Days58
Farm Expenses Per Days17 670 $
Farm Estimated Expenses1 024 860 $
Estimated Season Expenses23 921 172 $
Estimated Season Salary Cap80 015 676 $
Estimate Under Maximum Salary Cap of 86 000 050 $5 984 374 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 13 015 626 $
Current Bank Account278 223 252 $
Projected Bank Account292 962 042 $

Pro Players Salaries

Jack Hughes 8 500 000 $ (6)
-Salary Remaining : 2 581 152 $
-Salary Average : 8 500 000 $
-Salary Average Remaining : 2 581 152 $
Josh Morrissey 8 000 000 $ (6)
-Salary Remaining : 2 429 319 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 2 429 319 $
Adam Larsson 6 500 000 $ (2)
-Salary Remaining : 1 973 822 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 1 973 822 $
Matt Dumba 6 000 000 $ (5)
-Salary Remaining : 1 821 990 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 821 990 $
Brandon Saad 6 000 000 $ (5)
-Salary Remaining : 1 821 990 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 821 990 $
Jack Roslovic 4 900 000 $ (4)
-Salary Remaining : 1 487 958 $
-Salary Average : 4 900 000 $
-Salary Average Remaining : 1 487 958 $
Steve Mason 4 500 000 $ (4)
-Salary Remaining : 1 366 492 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 366 492 $
Jeremy Swayman 4 250 000 $ (2)
-Salary Remaining : 1 290 576 $
-Salary Average : 4 250 000 $
-Salary Average Remaining : 1 290 576 $
Brendan Smith 3 250 000 $ (2)
-Salary Remaining : 986 911 $
-Salary Average : 3 250 000 $
-Salary Average Remaining : 986 911 $
Marc Staal 3 000 000 $ (2)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Phillip Di Giuseppe 2 750 000 $ (2)
-Salary Remaining : 835 079 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 835 079 $
Paul Stastny 2 250 000 $ (2)
-Salary Remaining : 683 246 $
-Salary Average : 2 250 000 $
-Salary Average Remaining : 683 246 $
Andreas Johnsson 2 200 000 $ (2)
-Salary Remaining : 668 063 $
-Salary Average : 2 200 000 $
-Salary Average Remaining : 668 063 $
Angelo Miceli 2 000 001 $ (2)
-Salary Remaining : 607 330 $
-Salary Average : 2 000 001 $
-Salary Average Remaining : 607 330 $
David Rundblad 2 000 000 $ (2)
-Salary Remaining : 607 330 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 607 330 $
Reid Boucher 1 900 000 $ (2)
-Salary Remaining : 576 963 $
-Salary Average : 1 900 000 $
-Salary Average Remaining : 576 963 $
Samuel Blais 1 750 000 $ (1)
-Salary Remaining : 531 414 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 531 414 $
Tim Stützle 950 000 $ (1)
-Salary Remaining : 288 482 $
-Salary Average : 950 000 $
-Salary Average Remaining : 288 482 $
Trevor Zegras 950 000 $ (2)
-Salary Remaining : 288 482 $
-Salary Average : 950 000 $
-Salary Average Remaining : 288 482 $
Seth Jarvis 950 000 $ (3)
-Salary Remaining : 288 482 $
-Salary Average : 950 000 $
-Salary Average Remaining : 288 482 $
Brendan Ranford 800 000 $ (1)
-Salary Remaining : 242 932 $
-Salary Average : 800 000 $
-Salary Average Remaining : 242 932 $
Total Pro Players21
Salary Commitment
Year 2022 : 73 400 001 $
Year 2023 : 69 900 001 $
Year 2024 : 38 850 000 $
Year 2025 : 37 900 000 $
Salary Average Commitment
Year 2022 : 73 400 001 $
Year 2023 : 69 900 001 $
Year 2024 : 38 850 000 $
Year 2025 : 37 900 000 $
Salary Cap with 1 Way Contract
Year 2022 : 73 400 001 $
Year 2023 : 69 900 001 $
Year 2024 : 38 850 000 $
Year 2025 : 37 900 000 $

Farm Players Salaries

Teemu Eronen 195 000 $ (1)
Salary Remaining : 59 215 $
Salary Average : 195 000 $
Salary Average Remaining : 59 215 $
Gerald Mayhew (Out of Payroll) 177 000 $ (1)
Salary Remaining : 53 749 $
Salary Average : 177 000 $
Salary Average Remaining : 53 749 $
Daniel Brickley 150 000 $ (3)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Markus Niemelainen 140 000 $ (3)
Salary Remaining : 42 513 $
Salary Average : 140 000 $
Salary Average Remaining : 42 513 $
Byron Froese 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Fredrik Karlström 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Alexis Lafrenière 95 000 $ (2)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Keegan Kolesar 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Chris Martenet 90 000 $ (3)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Kirill Kirsanov 85 000 $ (3)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Anthony Brodeur 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Corey Schueneman 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Mike Winther 75 000 $ (2)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Jens Lööke 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Michael Parks 75 000 $ (2)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Kyle Okposo 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Jakub Kovar 75 000 $ (2)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Peter Mueller 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Jordie Benn 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Brian Lashoff 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Zach Budish 75 000 $ (2)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Alexis Loiseau 75 000 $ (2)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Alexandre Mallet 75 000 $ (2)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Drew Shore 75 000 $ (2)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Radovan Bondra 70 000 $ (1)
Salary Remaining : 21 257 $
Salary Average : 70 000 $
Salary Average Remaining : 21 257 $
Total Farm Players25
Salary Commitment
Year 2022 : 2 352 000 $
Year 2023 : 1 085 000 $
Year 2024 : 465 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 352 000 $
Year 2023 : 1 085 000 $
Year 2024 : 465 000 $
Year 2025 : 0 $

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6387 - 150 $ - 6 387 - 100,00%
Level 2: 5000 - 125 $ - 5 000 - 100,00%
Level 3: 2000 - 100 $ - 2 000 - 100,00%
Level 4: 4000 - 100 $ - 4 000 - 100,00%
Luxury : 1000 - 400 $ - 1 000 - 100,00%
Total Capacity :18387
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 900 $ - 206 - 10,30%
Farm Level 2: 1000 - 800 $ - 100 - 10,03%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left11
Average Attendance - %18 387 - 100,00%
Average Income per Game2 583 050 $
Year to Date Revenue77 491 500 $
Farm
Home Games Left11
Average Attendance - %306 - 10,21%
Average Income per Game265 583 $
Year to Date Revenue7 967 500 $

Expense

Pro Players Total Salaries72 700 000 $
Pro Players Total Average Salaries72 700 000 $
Farm Players Total Salaries2 982 500 $
Farm Players Total Average Salaries2 982 500 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value4 500 000 $
Pro Year To Date Expenses55 886 119 $
Farm Year To Date Expenses3 012 992 $
Pro Salary Cap Per Days380 628 $
Pro Salary Cap To Date53 558 914 $
Farm Salary Cap Per Days15 615 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue28 413 550 $
Farm Estimated Season Revenue2 921 417 $
Pro Remaining Season Days58
Pro Expenses Per Days398 953 $
Pro Estimated Expenses23 139 274 $
Farm Remaining Season Days58
Farm Expenses Per Days23 469 $
Farm Estimated Expenses1 361 202 $
Estimated Season Expenses24 500 476 $
Estimated Season Salary Cap80 135 338 $
Estimate Under Maximum Salary Cap of 86 000 050 $5 864 712 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 13 135 288 $
Current Bank Account650 369 486 $
Projected Bank Account657 203 977 $

Pro Players Salaries

Anthony DeAngelo (Out of Payroll) 6 750 000 $ (6)
-Salary Remaining : 2 049 738 $
-Salary Average : 6 750 000 $
-Salary Average Remaining : 2 049 738 $
Jamie McBain 5 500 000 $ (2)
-Salary Remaining : 1 670 157 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 1 670 157 $
John Gibson 5 250 000 $ (2)
-Salary Remaining : 1 594 241 $
-Salary Average : 5 250 000 $
-Salary Average Remaining : 1 594 241 $
Michael Dal Colle 5 250 000 $ (5)
-Salary Remaining : 1 594 241 $
-Salary Average : 5 250 000 $
-Salary Average Remaining : 1 594 241 $
Colin White 5 000 000 $ (3)
-Salary Remaining : 1 518 325 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 518 325 $
Travis Brown 4 500 000 $ (3)
-Salary Remaining : 1 366 492 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 366 492 $
Jake DeBrusk 4 250 000 $ (2)
-Salary Remaining : 1 290 576 $
-Salary Average : 4 250 000 $
-Salary Average Remaining : 1 290 576 $
Vincent Trocheck 4 200 000 $ (1)
-Salary Remaining : 1 275 393 $
-Salary Average : 4 200 000 $
-Salary Average Remaining : 1 275 393 $
Michael Matheson 3 500 000 $ (3)
-Salary Remaining : 1 062 827 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 1 062 827 $
Ryan Strome 3 200 000 $ (6)
-Salary Remaining : 971 728 $
-Salary Average : 3 200 000 $
-Salary Average Remaining : 971 728 $
Kaapo Kähkönen 3 000 000 $ (4)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Zack Phillips 3 000 000 $ (1)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Jesperi Kotkaniemi 3 000 000 $ (1)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Troy Stecher 3 000 000 $ (4)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Oliver Kylington 2 800 000 $ (2)
-Salary Remaining : 850 262 $
-Salary Average : 2 800 000 $
-Salary Average Remaining : 850 262 $
Nikita Scherbak 2 600 000 $ (1)
-Salary Remaining : 789 529 $
-Salary Average : 2 600 000 $
-Salary Average Remaining : 789 529 $
Brandon Tanev 2 500 000 $ (3)
-Salary Remaining : 759 162 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 759 162 $
Alexander Nylander 2 500 000 $ (1)
-Salary Remaining : 759 162 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 759 162 $
Matt Benning 2 300 000 $ (2)
-Salary Remaining : 698 429 $
-Salary Average : 2 300 000 $
-Salary Average Remaining : 698 429 $
Jonas Siegenthaler 2 200 000 $ (2)
-Salary Remaining : 668 063 $
-Salary Average : 2 200 000 $
-Salary Average Remaining : 668 063 $
Conor Garland 1 900 000 $ (1)
-Salary Remaining : 576 963 $
-Salary Average : 1 900 000 $
-Salary Average Remaining : 576 963 $
Zachary Senyshyn 1 750 000 $ (1)
-Salary Remaining : 531 414 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 531 414 $
Pius Suter 1 500 000 $ (1)
-Salary Remaining : 455 497 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 455 497 $
Total Pro Players23
Salary Commitment
Year 2022 : 79 450 000 $
Year 2023 : 59 000 000 $
Year 2024 : 36 700 000 $
Year 2025 : 21 200 000 $
Salary Average Commitment
Year 2022 : 79 450 000 $
Year 2023 : 59 000 000 $
Year 2024 : 36 700 000 $
Year 2025 : 21 200 000 $
Salary Cap with 1 Way Contract
Year 2022 : 79 450 000 $
Year 2023 : 59 000 000 $
Year 2024 : 36 700 000 $
Year 2025 : 21 200 000 $

Farm Players Salaries

Josef Korenar 200 000 $ (1)
Salary Remaining : 60 733 $
Salary Average : 200 000 $
Salary Average Remaining : 60 733 $
Alexander Delnov 200 000 $ (2)
Salary Remaining : 60 733 $
Salary Average : 200 000 $
Salary Average Remaining : 60 733 $
David Griger 180 000 $ (2)
Salary Remaining : 54 660 $
Salary Average : 180 000 $
Salary Average Remaining : 54 660 $
Kale Clague 175 000 $ (2)
Salary Remaining : 53 141 $
Salary Average : 175 000 $
Salary Average Remaining : 53 141 $
Ryan Pulock 175 000 $ (1)
Salary Remaining : 53 141 $
Salary Average : 175 000 $
Salary Average Remaining : 53 141 $
Lucas Wallmark 150 000 $ (3)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Julius Nättinen 140 000 $ (1)
Salary Remaining : 42 513 $
Salary Average : 140 000 $
Salary Average Remaining : 42 513 $
Axel Andersson 125 000 $ (2)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Andrew O'Brien 125 000 $ (1)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Kevin Klima 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Daniil Chayka 90 000 $ (3)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Reid Duke 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Raphael Lavoie 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Alexander Volkov 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Nathan Smith 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Patric Hornqvist 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Charlie Lindgren 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Noah Gregor 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Janne Kuokkanen 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Mikhail Maltsev 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Casey Fitzgerald 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Alex Limoges 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Liam Kirk 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Leo Lööf 77 500 $ (3)
Salary Remaining : 23 534 $
Salary Average : 77 500 $
Salary Average Remaining : 23 534 $
Ostap Safin 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Alexis Gravel 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Sean Day 70 000 $ (1)
Salary Remaining : 21 257 $
Salary Average : 70 000 $
Salary Average Remaining : 21 257 $
Total Farm Players27
Salary Commitment
Year 2022 : 2 982 500 $
Year 2023 : 997 500 $
Year 2024 : 317 500 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 982 500 $
Year 2023 : 997 500 $
Year 2024 : 317 500 $
Year 2025 : 0 $

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisée Pepsi
Level 1: 6000 - 150 $ - 6 000 - 100,00%
Level 2: 6000 - 125 $ - 6 000 - 100,00%
Level 3: 3000 - 100 $ - 2 998 - 99,95%
Level 4: 4176 - 99 $ - 4 176 - 100,00%
Luxury : 1000 - 400 $ - 1 000 - 100,00%
Total Capacity :20176
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 60 $ - 1 985 - 99,25%
Farm Level 2: 1000 - 50 $ - 994 - 99,42%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left10
Average Attendance - %20 174 - 99,99%
Average Income per Game2 740 224 $
Year to Date Revenue84 946 948 $
Farm
Home Games Left11
Average Attendance - %2 979 - 99,31%
Average Income per Game159 815 $
Year to Date Revenue4 794 460 $

Expense

Pro Players Total Salaries77 295 000 $
Pro Players Total Average Salaries77 295 000 $
Farm Players Total Salaries2 622 500 $
Farm Players Total Average Salaries2 622 500 $
Coaches Total Salaries3 700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value5 000 000 $
Pro Year To Date Expenses55 095 181 $
Farm Year To Date Expenses2 795 213 $
Pro Salary Cap Per Days404 686 $
Pro Salary Cap To Date53 444 575 $
Farm Salary Cap Per Days13 730 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 402 241 $
Farm Estimated Season Revenue1 757 969 $
Pro Remaining Season Days58
Pro Expenses Per Days416 204 $
Pro Estimated Expenses24 139 832 $
Farm Remaining Season Days58
Farm Expenses Per Days21 584 $
Farm Estimated Expenses1 251 872 $
Estimated Season Expenses25 391 704 $
Estimated Season Salary Cap81 916 363 $
Estimate Under Maximum Salary Cap of 86 000 050 $4 083 687 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 14 916 313 $
Current Bank Account161 740 193 $
Projected Bank Account165 508 699 $

Pro Players Salaries

Patrick Kane 9 000 000 $ (1)
-Salary Remaining : 2 732 984 $
-Salary Average : 9 000 000 $
-Salary Average Remaining : 2 732 984 $
Ryan Suter 8 500 000 $ (4)
-Salary Remaining : 2 581 152 $
-Salary Average : 8 500 000 $
-Salary Average Remaining : 2 581 152 $
Phil Kessel 7 500 000 $ (2)
-Salary Remaining : 2 277 487 $
-Salary Average : 7 500 000 $
-Salary Average Remaining : 2 277 487 $
Marc-Edouard Vlasic 7 000 000 $ (4)
-Salary Remaining : 2 125 654 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 2 125 654 $
Nicklas Backstrom 7 000 000 $ (2)
-Salary Remaining : 2 125 654 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 2 125 654 $
Nick Bjugstad 5 500 000 $ (1)
-Salary Remaining : 1 670 157 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 1 670 157 $
Carson Soucy 4 500 000 $ (3)
-Salary Remaining : 1 366 492 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 366 492 $
Kevin Poulin 3 970 000 $ (3)
-Salary Remaining : 1 205 550 $
-Salary Average : 3 970 000 $
-Salary Average Remaining : 1 205 550 $
Maxime Comtois 3 500 000 $ (3)
-Salary Remaining : 1 062 827 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 1 062 827 $
Logan O'Connor 3 000 000 $ (1)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Mike Reilly 3 000 000 $ (3)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Adrian Kempe 3 000 000 $ (1)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Gabriel Gagné 2 300 000 $ (1)
-Salary Remaining : 698 429 $
-Salary Average : 2 300 000 $
-Salary Average Remaining : 698 429 $
Juuso Välimäki 1 500 000 $ (3)
-Salary Remaining : 455 497 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 455 497 $
Sean Durzi 1 300 000 $ (1)
-Salary Remaining : 394 764 $
-Salary Average : 1 300 000 $
-Salary Average Remaining : 394 764 $
Mason McDonald 1 100 000 $ (2)
-Salary Remaining : 334 031 $
-Salary Average : 1 100 000 $
-Salary Average Remaining : 334 031 $
Philipp Kurashev 950 000 $ (1)
-Salary Remaining : 288 482 $
-Salary Average : 950 000 $
-Salary Average Remaining : 288 482 $
Matt Boldy 950 000 $ (2)
-Salary Remaining : 288 482 $
-Salary Average : 950 000 $
-Salary Average Remaining : 288 482 $
Jake Bean 950 000 $ (2)
-Salary Remaining : 288 482 $
-Salary Average : 950 000 $
-Salary Average Remaining : 288 482 $
Joel Farabee 950 000 $ (1)
-Salary Remaining : 288 482 $
-Salary Average : 950 000 $
-Salary Average Remaining : 288 482 $
Yakov Trenin 925 000 $ (1)
-Salary Remaining : 280 890 $
-Salary Average : 925 000 $
-Salary Average Remaining : 280 890 $
Morgan Geekie 900 000 $ (2)
-Salary Remaining : 273 298 $
-Salary Average : 900 000 $
-Salary Average Remaining : 273 298 $
Total Pro Players22
Salary Commitment
Year 2022 : 77 295 000 $
Year 2023 : 50 370 000 $
Year 2024 : 31 970 000 $
Year 2025 : 15 500 000 $
Salary Average Commitment
Year 2022 : 77 295 000 $
Year 2023 : 50 370 000 $
Year 2024 : 31 970 000 $
Year 2025 : 15 500 000 $
Salary Cap with 1 Way Contract
Year 2022 : 77 295 000 $
Year 2023 : 50 370 000 $
Year 2024 : 31 970 000 $
Year 2025 : 15 500 000 $

Farm Players Salaries

Isaac Ratcliffe 180 000 $ (3)
Salary Remaining : 54 660 $
Salary Average : 180 000 $
Salary Average Remaining : 54 660 $
Marian Studenic 180 000 $ (1)
Salary Remaining : 54 660 $
Salary Average : 180 000 $
Salary Average Remaining : 54 660 $
Frédéric Allard 140 000 $ (3)
Salary Remaining : 42 513 $
Salary Average : 140 000 $
Salary Average Remaining : 42 513 $
Gavin Bayreuther 140 000 $ (2)
Salary Remaining : 42 513 $
Salary Average : 140 000 $
Salary Average Remaining : 42 513 $
Austin Strand 130 000 $ (2)
Salary Remaining : 39 476 $
Salary Average : 130 000 $
Salary Average Remaining : 39 476 $
Cameron Wright 125 000 $ (1)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Nate Schnarr 125 000 $ (1)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Brett Lernout 120 000 $ (2)
Salary Remaining : 36 440 $
Salary Average : 120 000 $
Salary Average Remaining : 36 440 $
Blake Coleman 120 000 $ (2)
Salary Remaining : 36 440 $
Salary Average : 120 000 $
Salary Average Remaining : 36 440 $
Nick Perbix 100 000 $ (2)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Dmitry Sokolov 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Mack Guzda 95 000 $ (2)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Bobby Trivigno 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Nolan Foote 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Declan McDonnell 85 000 $ (2)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Rémi Poirier 85 000 $ (2)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Callum Booth 85 000 $ (2)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Jordan Kawaguchi 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Pierrick Dubé 85 000 $ (2)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Johnny Kovacevic 80 000 $ (3)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Stelio Mattheos 80 000 $ (2)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Oskar Steen 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Filip Kral 77 500 $ (2)
Salary Remaining : 23 534 $
Salary Average : 77 500 $
Salary Average Remaining : 23 534 $
Josh Brook 75 000 $ (3)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Arvid Henrikson 70 000 $ (1)
Salary Remaining : 21 257 $
Salary Average : 70 000 $
Salary Average Remaining : 21 257 $
Total Farm Players25
Salary Commitment
Year 2022 : 2 622 500 $
Year 2023 : 1 677 500 $
Year 2024 : 475 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 622 500 $
Year 2023 : 1 677 500 $
Year 2024 : 475 000 $
Year 2025 : 0 $

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 7500 - 150 $ - 7 500 - 100,00%
Level 2: 6500 - 122 $ - 6 500 - 100,00%
Level 3: 4000 - 72 $ - 4 000 - 100,00%
Level 4: 4000 - 62 $ - 4 000 - 100,00%
Luxury : 3000 - 230 $ - 2 854 - 95,13%
Total Capacity :25000
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 32 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 14 $ - 1 000 - 99,99%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left11
Average Attendance - %24 854 - 99,42%
Average Income per Game3 110 366 $
Year to Date Revenue93 310 990 $
Farm
Home Games Left12
Average Attendance - %3 000 - 100,00%
Average Income per Game77 999 $
Year to Date Revenue2 261 972 $

Expense

Pro Players Total Salaries72 800 000 $
Pro Players Total Average Salaries73 050 000 $
Farm Players Total Salaries2 530 000 $
Farm Players Total Average Salaries2 530 000 $
Coaches Total Salaries3 250 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 500 000 $
Pro Year To Date Expenses50 753 421 $
Farm Year To Date Expenses2 256 799 $
Pro Salary Cap Per Days382 461 $
Pro Salary Cap To Date49 022 020 $
Farm Salary Cap Per Days13 246 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue34 214 030 $
Farm Estimated Season Revenue935 988 $
Pro Remaining Season Days58
Pro Expenses Per Days394 241 $
Pro Estimated Expenses22 865 978 $
Farm Remaining Season Days58
Farm Expenses Per Days17 173 $
Farm Estimated Expenses996 034 $
Estimated Season Expenses23 862 012 $
Estimated Season Salary Cap73 704 758 $
Estimate Under Maximum Salary Cap of 86 000 050 $12 295 292 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 6 704 708 $
Current Bank Account267 147 446 $
Projected Bank Account278 435 452 $

Pro Players Salaries

Keith Yandle 7 250 000 $ (1)
-Salary Remaining : 2 201 571 $
-Salary Average : 7 250 000 $
-Salary Average Remaining : 2 201 571 $
Timo Meier 7 000 000 $ (6)
-Salary Remaining : 2 125 654 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 2 125 654 $
Matthew Nieto 6 000 000 $ (4)
-Salary Remaining : 1 821 990 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 821 990 $
Noah Dobson 5 500 000 $ (4)
-Salary Remaining : 1 670 157 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 1 670 157 $
Luke Schenn 5 500 000 $ (2)
-Salary Remaining : 1 670 157 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 1 670 157 $
A.J. Greer 5 000 000 $ (5)
-Salary Remaining : 1 518 325 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 518 325 $
Jason Demers 4 800 000 $ (1)
-Salary Remaining : 1 457 592 $
-Salary Average : 4 800 000 $
-Salary Average Remaining : 1 457 592 $
Ethan Bear 3 900 000 $ (2)
-Salary Remaining : 1 184 293 $
-Salary Average : 3 900 000 $
-Salary Average Remaining : 1 184 293 $
Alex DeBrincat 3 500 000 $ (1)
-Salary Remaining : 1 062 827 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 1 062 827 $
Artturi Lehkonen 3 250 000 $ (1)
-Salary Remaining : 986 911 $
-Salary Average : 3 250 000 $
-Salary Average Remaining : 986 911 $
Frank Corrado 2 800 000 $ (2)
-Salary Remaining : 850 262 $
-Salary Average : 2 800 000 $
-Salary Average Remaining : 850 262 $
Warren Foegele 2 200 000 $ (1)
-Salary Remaining : 668 063 $
-Salary Average : 2 200 000 $
-Salary Average Remaining : 668 063 $
Philippe Myers 2 000 000 $ (2)
-Salary Remaining : 607 330 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 607 330 $
Maxime St-Cyr 1 800 000 $ (3)
-Salary Remaining : 546 597 $
-Salary Average : 1 800 000 $
-Salary Average Remaining : 546 597 $
Alex Nedeljkovic 1 750 000 $ (1)
-Salary Remaining : 531 414 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 531 414 $
Chase Marchand 1 500 000 $ (6)
-Salary Remaining : 455 497 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 531 414 $
Martins Dzierkals 1 500 000 $ (1)
-Salary Remaining : 455 497 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 455 497 $
Francis Perron 1 450 000 $ (1)
-Salary Remaining : 440 314 $
-Salary Average : 1 450 000 $
-Salary Average Remaining : 440 314 $
Julien Nantel 1 400 000 $ (1)
-Salary Remaining : 425 131 $
-Salary Average : 1 400 000 $
-Salary Average Remaining : 425 131 $
Jérémy Lauzon 1 200 000 $ (2)
-Salary Remaining : 364 398 $
-Salary Average : 1 200 000 $
-Salary Average Remaining : 364 398 $
Manuel Wiederer 1 200 000 $ (2)
-Salary Remaining : 364 398 $
-Salary Average : 1 200 000 $
-Salary Average Remaining : 364 398 $
Alexandre Fortin 1 200 000 $ (1)
-Salary Remaining : 364 398 $
-Salary Average : 1 200 000 $
-Salary Average Remaining : 364 398 $
Antoine Waked 1 100 000 $ (1)
-Salary Remaining : 334 031 $
-Salary Average : 1 100 000 $
-Salary Average Remaining : 334 031 $
Total Pro Players23
Salary Commitment
Year 2022 : 72 800 000 $
Year 2023 : 43 400 000 $
Year 2024 : 27 000 000 $
Year 2025 : 25 200 000 $
Salary Average Commitment
Year 2022 : 73 050 000 $
Year 2023 : 43 650 000 $
Year 2024 : 27 050 000 $
Year 2025 : 25 250 000 $
Salary Cap with 1 Way Contract
Year 2022 : 73 050 000 $
Year 2023 : 43 650 000 $
Year 2024 : 27 050 000 $
Year 2025 : 25 250 000 $

Farm Players Salaries

Joey Anderson 200 000 $ (1)
Salary Remaining : 60 733 $
Salary Average : 200 000 $
Salary Average Remaining : 60 733 $
Samuel Harvey 175 000 $ (3)
Salary Remaining : 53 141 $
Salary Average : 175 000 $
Salary Average Remaining : 53 141 $
Rafaël Harvey-Pinard 175 000 $ (3)
Salary Remaining : 53 141 $
Salary Average : 175 000 $
Salary Average Remaining : 53 141 $
Jean-Christophe Beaudin 130 000 $ (2)
Salary Remaining : 39 476 $
Salary Average : 130 000 $
Salary Average Remaining : 39 476 $
Peter Abbandonato 125 000 $ (3)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Joel Teasdale 110 000 $ (3)
Salary Remaining : 33 403 $
Salary Average : 110 000 $
Salary Average Remaining : 33 403 $
Félix Bibeau 110 000 $ (3)
Salary Remaining : 33 403 $
Salary Average : 110 000 $
Salary Average Remaining : 33 403 $
Jacob Neveu (Out of Payroll) 100 000 $ (3)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Cutter Gauthier 95 000 $ (3)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Bruno-Carl Denis 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Evan Nause 95 000 $ (2)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Logan Cooley 95 000 $ (3)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Noah Warren 92 500 $ (3)
Salary Remaining : 28 089 $
Salary Average : 92 500 $
Salary Average Remaining : 28 089 $
Cam York 92 500 $ (2)
Salary Remaining : 28 089 $
Salary Average : 92 500 $
Salary Average Remaining : 28 089 $
William Dufour 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Alex Beaucage 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Vincent Marleau 80 000 $ (4)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Zachary Lauzon 80 000 $ (3)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Mathieu Gagnon 80 000 $ (2)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Zachary Emond 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Josh Williams 80 000 $ (2)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Patrik Hamrla 80 000 $ (3)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
William Rouleau 70 000 $ (1)
Salary Remaining : 21 257 $
Salary Average : 70 000 $
Salary Average Remaining : 21 257 $
Samuel Regis 70 000 $ (1)
Salary Remaining : 21 257 $
Salary Average : 70 000 $
Salary Average Remaining : 21 257 $
Justin Bergeron 70 000 $ (1)
Salary Remaining : 21 257 $
Salary Average : 70 000 $
Salary Average Remaining : 21 257 $
Alexis Arsenault 70 000 $ (1)
Salary Remaining : 21 257 $
Salary Average : 70 000 $
Salary Average Remaining : 21 257 $
Total Farm Players26
Salary Commitment
Year 2022 : 2 630 000 $
Year 2023 : 1 885 000 $
Year 2024 : 1 317 500 $
Year 2025 : 80 000 $
Salary Average Commitment
Year 2022 : 2 630 000 $
Year 2023 : 1 885 000 $
Year 2024 : 1 317 500 $
Year 2025 : 80 000 $

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 5500 - 145 $ - 5 500 - 100,00%
Level 2: 5500 - 120 $ - 5 500 - 100,00%
Level 3: 5000 - 72 $ - 4 748 - 94,97%
Level 4: 6000 - 57 $ - 6 000 - 100,00%
Luxury : 3000 - 365 $ - 2 018 - 67,26%
Total Capacity :25000
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 45 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 20 $ - 1 000 - 99,98%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left11
Average Attendance - %23 766 - 95,06%
Average Income per Game2 877 845 $
Year to Date Revenue86 335 359 $
Farm
Home Games Left11
Average Attendance - %3 000 - 99,99%
Average Income per Game109 997 $
Year to Date Revenue3 299 900 $

Expense

Pro Players Total Salaries76 675 000 $
Pro Players Total Average Salaries76 675 000 $
Farm Players Total Salaries3 295 000 $
Farm Players Total Average Salaries3 295 000 $
Coaches Total Salaries4 200 000 $
Luxury Taxe Total0 $
Special Salary Cap Value4 100 000 $
Pro Year To Date Expenses54 285 469 $
Farm Year To Date Expenses3 505 214 $
Pro Salary Cap Per Days401 440 $
Pro Salary Cap To Date52 456 936 $
Farm Salary Cap Per Days17 251 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 656 298 $
Farm Estimated Season Revenue1 209 963 $
Pro Remaining Season Days58
Pro Expenses Per Days414 529 $
Pro Estimated Expenses24 042 682 $
Farm Remaining Season Days58
Farm Expenses Per Days26 152 $
Farm Estimated Expenses1 516 816 $
Estimated Season Expenses25 559 498 $
Estimated Season Salary Cap79 840 456 $
Estimate Under Maximum Salary Cap of 86 000 050 $6 159 594 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 12 840 406 $
Current Bank Account117 888 552 $
Projected Bank Account125 195 315 $

Pro Players Salaries

Ryan Johansen 7 500 000 $ (3)
-Salary Remaining : 2 277 487 $
-Salary Average : 7 500 000 $
-Salary Average Remaining : 2 277 487 $
Juuse Saros 7 150 000 $ (6)
-Salary Remaining : 2 171 204 $
-Salary Average : 7 150 000 $
-Salary Average Remaining : 2 171 204 $
Alexander Edler 6 500 000 $ (3)
-Salary Remaining : 1 973 822 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 1 973 822 $
Erik Gudbranson 6 250 000 $ (3)
-Salary Remaining : 1 897 906 $
-Salary Average : 6 250 000 $
-Salary Average Remaining : 1 897 906 $
Brayden McNabb 5 500 000 $ (4)
-Salary Remaining : 1 670 157 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 1 670 157 $
Linus Ullmark 4 500 000 $ (3)
-Salary Remaining : 1 366 492 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 366 492 $
Trevor Murphy 4 500 000 $ (3)
-Salary Remaining : 1 366 492 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 366 492 $
Cole Ully 4 300 000 $ (3)
-Salary Remaining : 1 305 759 $
-Salary Average : 4 300 000 $
-Salary Average Remaining : 1 305 759 $
Vladislav Kamenev 4 200 000 $ (1)
-Salary Remaining : 1 275 393 $
-Salary Average : 4 200 000 $
-Salary Average Remaining : 1 275 393 $
Sergey Tolchinsky 4 000 000 $ (2)
-Salary Remaining : 1 214 660 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 214 660 $
Kasperi Kapanen 3 125 000 $ (1)
-Salary Remaining : 948 953 $
-Salary Average : 3 125 000 $
-Salary Average Remaining : 948 953 $
Justin Kloos 2 900 000 $ (2)
-Salary Remaining : 880 628 $
-Salary Average : 2 900 000 $
-Salary Average Remaining : 880 628 $
Garnet Hathaway 2 800 000 $ (2)
-Salary Remaining : 850 262 $
-Salary Average : 2 800 000 $
-Salary Average Remaining : 850 262 $
Tyson Jost 2 800 000 $ (1)
-Salary Remaining : 850 262 $
-Salary Average : 2 800 000 $
-Salary Average Remaining : 850 262 $
Alex Iafallo 2 500 000 $ (2)
-Salary Remaining : 759 162 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 759 162 $
Scott Kosmachuk 2 400 000 $ (2)
-Salary Remaining : 728 796 $
-Salary Average : 2 400 000 $
-Salary Average Remaining : 728 796 $
Mirco Mueller 2 000 000 $ (2)
-Salary Remaining : 607 330 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 607 330 $
Eeli Tolvanen 950 000 $ (3)
-Salary Remaining : 288 482 $
-Salary Average : 950 000 $
-Salary Average Remaining : 288 482 $
Quinn Hughes 950 000 $ (1)
-Salary Remaining : 288 482 $
-Salary Average : 950 000 $
-Salary Average Remaining : 288 482 $
Martin Necas 925 000 $ (1)
-Salary Remaining : 280 890 $
-Salary Average : 925 000 $
-Salary Average Remaining : 280 890 $
Casey Mittelstadt 925 000 $ (1)
-Salary Remaining : 280 890 $
-Salary Average : 925 000 $
-Salary Average Remaining : 280 890 $
Total Pro Players21
Salary Commitment
Year 2022 : 76 675 000 $
Year 2023 : 63 750 000 $
Year 2024 : 47 150 000 $
Year 2025 : 12 650 000 $
Salary Average Commitment
Year 2022 : 76 675 000 $
Year 2023 : 63 750 000 $
Year 2024 : 47 150 000 $
Year 2025 : 12 650 000 $
Salary Cap with 1 Way Contract
Year 2022 : 76 675 000 $
Year 2023 : 63 750 000 $
Year 2024 : 47 150 000 $
Year 2025 : 12 650 000 $

Farm Players Salaries

Alex Lyon 200 000 $ (1)
Salary Remaining : 60 733 $
Salary Average : 200 000 $
Salary Average Remaining : 60 733 $
Dominik Bokk (Out of Payroll) 200 000 $ (3)
Salary Remaining : 60 733 $
Salary Average : 200 000 $
Salary Average Remaining : 60 733 $
Brendan Guhle 200 000 $ (2)
Salary Remaining : 60 733 $
Salary Average : 200 000 $
Salary Average Remaining : 60 733 $
Filip Berglund 197 500 $ (2)
Salary Remaining : 59 974 $
Salary Average : 197 500 $
Salary Average Remaining : 59 974 $
Mathias From 190 000 $ (2)
Salary Remaining : 57 696 $
Salary Average : 190 000 $
Salary Average Remaining : 57 696 $
Parker Kelly 170 000 $ (2)
Salary Remaining : 51 623 $
Salary Average : 170 000 $
Salary Average Remaining : 51 623 $
Connor Bunnaman 170 000 $ (2)
Salary Remaining : 51 623 $
Salary Average : 170 000 $
Salary Average Remaining : 51 623 $
Kole Sherwood 160 000 $ (2)
Salary Remaining : 48 586 $
Salary Average : 160 000 $
Salary Average Remaining : 48 586 $
Brett Murray 160 000 $ (1)
Salary Remaining : 48 586 $
Salary Average : 160 000 $
Salary Average Remaining : 48 586 $
David Quenneville 160 000 $ (2)
Salary Remaining : 48 586 $
Salary Average : 160 000 $
Salary Average Remaining : 48 586 $
Filip Chlapik 150 000 $ (2)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Nicolas Hague 150 000 $ (2)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Adam Wilsby 125 000 $ (3)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Luke Green 120 000 $ (3)
Salary Remaining : 36 440 $
Salary Average : 120 000 $
Salary Average Remaining : 36 440 $
Matthew Villalta 120 000 $ (3)
Salary Remaining : 36 440 $
Salary Average : 120 000 $
Salary Average Remaining : 36 440 $
Pontus Holmberg 100 000 $ (2)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Troy Terry 97 500 $ (2)
Salary Remaining : 29 607 $
Salary Average : 97 500 $
Salary Average Remaining : 29 607 $
Andrei Buyalsky 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Artyom Galimov 90 000 $ (3)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Daniil Tarasov 85 000 $ (2)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Xavier Parent 85 000 $ (3)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Braydyn Chizen 85 000 $ (2)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Wyatt Kalynuk 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Arnaud Durandeau 80 000 $ (3)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Lucas Feuk 80 000 $ (2)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
William Lockwood 75 000 $ (2)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Marko Mladenovic 65 000 $ (1)
Salary Remaining : 19 738 $
Salary Average : 65 000 $
Salary Average Remaining : 19 738 $
Total Farm Players27
Salary Commitment
Year 2022 : 3 495 000 $
Year 2023 : 2 890 000 $
Year 2024 : 820 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 3 495 000 $
Year 2023 : 2 890 000 $
Year 2024 : 820 000 $
Year 2025 : 0 $

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 9000 - 150 $ - 9 000 - 100,00%
Level 2: 6500 - 125 $ - 6 500 - 100,00%
Level 3: 3150 - 100 $ - 3 124 - 99,17%
Level 4: 5000 - 100 $ - 4 710 - 94,20%
Luxury : 1000 - 400 $ - 1 000 - 100,00%
Total Capacity :24650
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 650 $ - 260 - 12,98%
Farm Level 2: 1000 - 500 $ - 125 - 12,52%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left11
Average Attendance - %24 334 - 98,72%
Average Income per Game3 345 897 $
Year to Date Revenue100 376 900 $
Farm
Home Games Left11
Average Attendance - %385 - 12,83%
Average Income per Game231 378 $
Year to Date Revenue6 941 350 $

Expense

Pro Players Total Salaries72 250 000 $
Pro Players Total Average Salaries72 250 000 $
Farm Players Total Salaries3 522 500 $
Farm Players Total Average Salaries3 522 500 $
Coaches Total Salaries4 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 000 000 $
Pro Year To Date Expenses53 180 122 $
Farm Year To Date Expenses2 922 896 $
Pro Salary Cap Per Days378 272 $
Pro Salary Cap To Date50 619 101 $
Farm Salary Cap Per Days18 442 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue36 804 863 $
Farm Estimated Season Revenue2 545 162 $
Pro Remaining Season Days58
Pro Expenses Per Days397 120 $
Pro Estimated Expenses23 032 960 $
Farm Remaining Season Days58
Farm Expenses Per Days23 678 $
Farm Estimated Expenses1 373 324 $
Estimated Season Expenses24 406 284 $
Estimated Season Salary Cap74 558 877 $
Estimate Under Maximum Salary Cap of 86 000 050 $11 441 173 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 7 558 827 $
Current Bank Account415 067 117 $
Projected Bank Account430 010 858 $

Pro Players Salaries

Charlie Coyle 6 750 000 $ (1)
-Salary Remaining : 2 049 738 $
-Salary Average : 6 750 000 $
-Salary Average Remaining : 2 049 738 $
Jaroslav Halak 6 250 000 $ (3)
-Salary Remaining : 1 897 906 $
-Salary Average : 6 250 000 $
-Salary Average Remaining : 1 897 906 $
Oscar Klefbom 6 000 000 $ (1)
-Salary Remaining : 1 821 990 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 821 990 $
Tomas Nosek 4 750 000 $ (1)
-Salary Remaining : 1 442 408 $
-Salary Average : 4 750 000 $
-Salary Average Remaining : 1 442 408 $
Valentin Zykov 4 000 000 $ (4)
-Salary Remaining : 1 214 660 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 214 660 $
Antti Suomela 4 000 000 $ (3)
-Salary Remaining : 1 214 660 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 214 660 $
Dillon Heatherington 3 900 000 $ (4)
-Salary Remaining : 1 184 293 $
-Salary Average : 3 900 000 $
-Salary Average Remaining : 1 184 293 $
Calvin de Haan 3 500 000 $ (2)
-Salary Remaining : 1 062 827 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 1 062 827 $
Ryan Getzlaf 3 100 000 $ (4)
-Salary Remaining : 941 361 $
-Salary Average : 3 100 000 $
-Salary Average Remaining : 941 361 $
Madison Bowey 3 000 000 $ (2)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Sven Andrighetto 3 000 000 $ (1)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Alex Tuch 3 000 000 $ (2)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Charles Hudon 2 900 000 $ (4)
-Salary Remaining : 880 628 $
-Salary Average : 2 900 000 $
-Salary Average Remaining : 880 628 $
Nikita Tryamkin 2 850 000 $ (2)
-Salary Remaining : 865 445 $
-Salary Average : 2 850 000 $
-Salary Average Remaining : 865 445 $
Connor Carrick 2 500 000 $ (3)
-Salary Remaining : 759 162 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 759 162 $
Jake Dotchin 2 500 000 $ (6)
-Salary Remaining : 759 162 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 759 162 $
Lawson Crouse 2 500 000 $ (2)
-Salary Remaining : 759 162 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 759 162 $
Noah Rod 2 200 000 $ (1)
-Salary Remaining : 668 063 $
-Salary Average : 2 200 000 $
-Salary Average Remaining : 668 063 $
Brock Nelson 1 900 000 $ (4)
-Salary Remaining : 576 963 $
-Salary Average : 1 900 000 $
-Salary Average Remaining : 576 963 $
Daniel Bernhardt 1 700 000 $ (2)
-Salary Remaining : 516 230 $
-Salary Average : 1 700 000 $
-Salary Average Remaining : 516 230 $
Ivan Nalimov 1 100 000 $ (2)
-Salary Remaining : 334 031 $
-Salary Average : 1 100 000 $
-Salary Average Remaining : 334 031 $
Ralfs Freibergs 850 000 $ (2)
-Salary Remaining : 258 115 $
-Salary Average : 850 000 $
-Salary Average Remaining : 258 115 $
Total Pro Players22
Salary Commitment
Year 2022 : 72 250 000 $
Year 2023 : 49 550 000 $
Year 2024 : 31 050 000 $
Year 2025 : 18 300 000 $
Salary Average Commitment
Year 2022 : 72 250 000 $
Year 2023 : 49 550 000 $
Year 2024 : 31 050 000 $
Year 2025 : 18 300 000 $
Salary Cap with 1 Way Contract
Year 2022 : 72 250 000 $
Year 2023 : 49 550 000 $
Year 2024 : 31 050 000 $
Year 2025 : 18 300 000 $

Farm Players Salaries

Austin Watson 200 000 $ (1)
Salary Remaining : 60 733 $
Salary Average : 200 000 $
Salary Average Remaining : 60 733 $
Dennis Cholowski 195 000 $ (2)
Salary Remaining : 59 215 $
Salary Average : 195 000 $
Salary Average Remaining : 59 215 $
Marcus Hogberg 195 000 $ (2)
Salary Remaining : 59 215 $
Salary Average : 195 000 $
Salary Average Remaining : 59 215 $
Michael Mersch 185 000 $ (1)
Salary Remaining : 56 178 $
Salary Average : 185 000 $
Salary Average Remaining : 56 178 $
Maxime Lajoie 180 000 $ (1)
Salary Remaining : 54 660 $
Salary Average : 180 000 $
Salary Average Remaining : 54 660 $
Niklas Hansson 175 000 $ (1)
Salary Remaining : 53 141 $
Salary Average : 175 000 $
Salary Average Remaining : 53 141 $
Mason Appleton 165 000 $ (3)
Salary Remaining : 50 105 $
Salary Average : 165 000 $
Salary Average Remaining : 50 105 $
Michael Paliotta 165 000 $ (3)
Salary Remaining : 50 105 $
Salary Average : 165 000 $
Salary Average Remaining : 50 105 $
Eetu Luostarinen 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Christopher Tanev 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Mark Barberio 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Andrey Makarov 130 000 $ (2)
Salary Remaining : 39 476 $
Salary Average : 130 000 $
Salary Average Remaining : 39 476 $
Joonas Donskoi 127 500 $ (2)
Salary Remaining : 38 717 $
Salary Average : 127 500 $
Salary Average Remaining : 38 717 $
Steve Weinstein 125 000 $ (2)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Peter Stoykewych 125 000 $ (2)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Ryan McAllister 125 000 $ (2)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Sean Kuraly 122 500 $ (2)
Salary Remaining : 37 199 $
Salary Average : 122 500 $
Salary Average Remaining : 37 199 $
Vitali Abramov 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Otto Koivula 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Matias Maccelli 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Ben McCartney 87 500 $ (2)
Salary Remaining : 26 571 $
Salary Average : 87 500 $
Salary Average Remaining : 26 571 $
Adam Ruzicka 85 000 $ (2)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Connor Ingram 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Ivan Ivan 80 000 $ (2)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Tye Felhaber 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Dennis Yan 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Blake Speers 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Total Farm Players27
Salary Commitment
Year 2022 : 3 522 500 $
Year 2023 : 1 907 500 $
Year 2024 : 330 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 3 522 500 $
Year 2023 : 1 907 500 $
Year 2024 : 330 000 $
Year 2025 : 0 $

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 7000 - 150 $ - 7 000 - 100,00%
Level 2: 6000 - 120 $ - 6 000 - 100,00%
Level 3: 3000 - 70 $ - 3 000 - 100,00%
Level 4: 4500 - 50 $ - 4 500 - 100,00%
Luxury : 2000 - 400 $ - 1 837 - 91,83%
Total Capacity :22500
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 35 $ - 1 999 - 99,93%
Farm Level 2: 1000 - 15 $ - 999 - 99,86%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left10
Average Attendance - %22 337 - 99,27%
Average Income per Game2 939 645 $
Year to Date Revenue91 129 000 $
Farm
Home Games Left11
Average Attendance - %2 997 - 99,91%
Average Income per Game84 932 $
Year to Date Revenue2 547 970 $

Expense

Pro Players Total Salaries84 200 000 $
Pro Players Total Average Salaries85 200 000 $
Farm Players Total Salaries2 360 000 $
Farm Players Total Average Salaries2 360 000 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses59 130 475 $
Farm Year To Date Expenses2 321 941 $
Pro Salary Cap Per Days446 073 $
Pro Salary Cap To Date56 023 160 $
Farm Salary Cap Per Days12 356 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 396 452 $
Farm Estimated Season Revenue934 256 $
Pro Remaining Season Days58
Pro Expenses Per Days467 016 $
Pro Estimated Expenses27 086 928 $
Farm Remaining Season Days58
Farm Expenses Per Days17 592 $
Farm Estimated Expenses1 020 336 $
Estimated Season Expenses28 107 264 $
Estimated Season Salary Cap81 895 394 $
Estimate Under Maximum Salary Cap of 86 000 050 $4 104 656 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 14 895 344 $
Current Bank Account283 435 678 $
Projected Bank Account285 659 122 $

Pro Players Salaries

Auston Matthews 9 000 000 $ (2)
-Salary Remaining : 2 732 984 $
-Salary Average : 9 000 000 $
-Salary Average Remaining : 2 732 984 $
Jack Eichel 8 500 000 $ (6)
-Salary Remaining : 2 581 152 $
-Salary Average : 9 250 000 $
-Salary Average Remaining : 2 808 901 $
Blake Wheeler 7 750 000 $ (2)
-Salary Remaining : 2 353 403 $
-Salary Average : 7 750 000 $
-Salary Average Remaining : 2 353 403 $
P.K. Subban 7 500 000 $ (4)
-Salary Remaining : 2 277 487 $
-Salary Average : 7 750 000 $
-Salary Average Remaining : 2 353 403 $
Noah Hanifin 7 000 000 $ (5)
-Salary Remaining : 2 125 654 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 2 125 654 $
Jacob Josefson 6 000 000 $ (3)
-Salary Remaining : 1 821 990 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 821 990 $
Miro Heiskanen 5 500 000 $ (4)
-Salary Remaining : 1 670 157 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 1 670 157 $
Nikita Zadorov 4 500 000 $ (1)
-Salary Remaining : 1 366 492 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 366 492 $
German Rubtsov 4 300 000 $ (6)
-Salary Remaining : 1 305 759 $
-Salary Average : 4 300 000 $
-Salary Average Remaining : 1 305 759 $
Esa Lindell 4 000 000 $ (3)
-Salary Remaining : 1 214 660 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 214 660 $
Bryan Rust 4 000 000 $ (1)
-Salary Remaining : 1 214 660 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 214 660 $
Jordan Weal 2 100 000 $ (2)
-Salary Remaining : 637 696 $
-Salary Average : 2 100 000 $
-Salary Average Remaining : 637 696 $
Ken Appleby 2 000 000 $ (3)
-Salary Remaining : 607 330 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 607 330 $
Jayce Hawryluk 2 000 000 $ (1)
-Salary Remaining : 607 330 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 607 330 $
Tucker Poolman (Out of Payroll) 2 000 000 $ (3)
-Salary Remaining : 607 330 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 607 330 $
Pavel Padakin 1 800 000 $ (3)
-Salary Remaining : 546 597 $
-Salary Average : 1 800 000 $
-Salary Average Remaining : 546 597 $
Andreas Athanasiou 1 750 000 $ (1)
-Salary Remaining : 531 414 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 531 414 $
Mads Eller 1 500 000 $ (1)
-Salary Remaining : 455 497 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 455 497 $
Josh Ho-Sang 1 300 000 $ (1)
-Salary Remaining : 394 764 $
-Salary Average : 1 300 000 $
-Salary Average Remaining : 394 764 $
Spencer Knight 950 000 $ (1)
-Salary Remaining : 288 482 $
-Salary Average : 950 000 $
-Salary Average Remaining : 288 482 $
Alex Newhook 925 000 $ (2)
-Salary Remaining : 280 890 $
-Salary Average : 925 000 $
-Salary Average Remaining : 280 890 $
Lukas Cormier 925 000 $ (3)
-Salary Remaining : 280 890 $
-Salary Average : 925 000 $
-Salary Average Remaining : 280 890 $
Kaedan Korczak 900 000 $ (2)
-Salary Remaining : 273 298 $
-Salary Average : 900 000 $
-Salary Average Remaining : 273 298 $
Total Pro Players23
Salary Commitment
Year 2022 : 86 200 000 $
Year 2023 : 70 700 000 $
Year 2024 : 51 025 000 $
Year 2025 : 35 300 000 $
Salary Average Commitment
Year 2022 : 87 200 000 $
Year 2023 : 71 200 000 $
Year 2024 : 50 525 000 $
Year 2025 : 33 800 000 $
Salary Cap with 1 Way Contract
Year 2022 : 87 200 000 $
Year 2023 : 71 200 000 $
Year 2024 : 50 525 000 $
Year 2025 : 33 800 000 $

Farm Players Salaries

Alexandre Carrier 160 000 $ (3)
Salary Remaining : 48 586 $
Salary Average : 160 000 $
Salary Average Remaining : 48 586 $
Riley Stadel 155 000 $ (2)
Salary Remaining : 47 068 $
Salary Average : 155 000 $
Salary Average Remaining : 47 068 $
Pontus Aberg 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Patrick Holland 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Marcus Kruger 130 000 $ (1)
Salary Remaining : 39 476 $
Salary Average : 130 000 $
Salary Average Remaining : 39 476 $
Freddie Hamilton 130 000 $ (1)
Salary Remaining : 39 476 $
Salary Average : 130 000 $
Salary Average Remaining : 39 476 $
Austin Wagner 100 000 $ (2)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Nicolas Aubé-Kubel 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Brandon Burlon 97 500 $ (1)
Salary Remaining : 29 607 $
Salary Average : 97 500 $
Salary Average Remaining : 29 607 $
Marat Khusnutdinov 95 000 $ (3)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Luke Evangelista 92 500 $ (3)
Salary Remaining : 28 089 $
Salary Average : 92 500 $
Salary Average Remaining : 28 089 $
Antonio Stranges 90 000 $ (3)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Ty Dellandrea 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Braden Schneider 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Dryden McKay 90 000 $ (3)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Dmytro Timashov 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Patrick Moynihan 85 000 $ (2)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Miroslav Svoboda 80 000 $ (3)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Matt Schmalz 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Nick Ebert 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Johnathan MacLeod 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Anders Lindback 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Robbie Russo 70 000 $ (1)
Salary Remaining : 21 257 $
Salary Average : 70 000 $
Salary Average Remaining : 21 257 $
Total Farm Players23
Salary Commitment
Year 2022 : 2 360 000 $
Year 2023 : 1 037 500 $
Year 2024 : 607 500 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 360 000 $
Year 2023 : 1 037 500 $
Year 2024 : 607 500 $
Year 2025 : 0 $

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6500 - 150 $ - 6 500 - 100,00%
Level 2: 5319 - 110 $ - 5 319 - 100,00%
Level 3: 2000 - 75 $ - 2 000 - 100,00%
Level 4: 4000 - 55 $ - 4 000 - 100,00%
Luxury : 1000 - 350 $ - 1 000 - 100,00%
Total Capacity :18819
Team Popularity : 200,00%
Farm
Farm Level 1: 250 - 35 $ - 250 - 99,89%
Farm Level 2: 1237 - 15 $ - 1 237 - 99,96%
Farm Total Capacity :1487
Team Popularity : 100,00%

Income

Home Games Left11
Average Attendance - %18 819 - 100,00%
Average Income per Game2 280 090 $
Year to Date Revenue68 402 700 $
Farm
Home Games Left12
Average Attendance - %1 486 - 99,95%
Average Income per Game27 288 $
Year to Date Revenue791 355 $

Expense

Pro Players Total Salaries81 075 000 $
Pro Players Total Average Salaries81 075 000 $
Farm Players Total Salaries2 780 000 $
Farm Players Total Average Salaries2 780 000 $
Coaches Total Salaries2 900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses59 718 097 $
Farm Year To Date Expenses2 468 781 $
Pro Salary Cap Per Days424 476 $
Pro Salary Cap To Date58 243 159 $
Farm Salary Cap Per Days14 555 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 080 990 $
Farm Estimated Season Revenue327 457 $
Pro Remaining Season Days58
Pro Expenses Per Days434 948 $
Pro Estimated Expenses25 226 984 $
Farm Remaining Season Days58
Farm Expenses Per Days19 267 $
Farm Estimated Expenses1 117 486 $
Estimated Season Expenses26 344 470 $
Estimated Season Salary Cap82 862 767 $
Estimate Under Maximum Salary Cap of 86 000 050 $3 137 283 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 15 862 717 $
Current Bank Account111 667 374 $
Projected Bank Account110 731 351 $

Pro Players Salaries

Mikko Rantanen 9 000 000 $ (6)
-Salary Remaining : 2 732 984 $
-Salary Average : 9 000 000 $
-Salary Average Remaining : 2 732 984 $
Sebastian Aho 9 000 000 $ (6)
-Salary Remaining : 2 732 984 $
-Salary Average : 9 000 000 $
-Salary Average Remaining : 2 732 984 $
Brayden Schenn 7 000 000 $ (3)
-Salary Remaining : 2 125 654 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 2 125 654 $
Morgan Rielly (Out of Payroll) 6 750 000 $ (3)
-Salary Remaining : 2 049 738 $
-Salary Average : 6 750 000 $
-Salary Average Remaining : 2 049 738 $
Adam Henrique 6 000 000 $ (1)
-Salary Remaining : 1 821 990 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 821 990 $
T.J. Brennan 5 600 000 $ (3)
-Salary Remaining : 1 700 524 $
-Salary Average : 5 600 000 $
-Salary Average Remaining : 1 700 524 $
Samuel Girard 5 000 000 $ (4)
-Salary Remaining : 1 518 325 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 518 325 $
Ville Pokka 5 000 000 $ (5)
-Salary Remaining : 1 518 325 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 518 325 $
Mikael Granlund 5 000 000 $ (1)
-Salary Remaining : 1 518 325 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 518 325 $
Mikko Koskinen 4 000 000 $ (2)
-Salary Remaining : 1 214 660 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 214 660 $
Teemu Pulkkinen 3 000 000 $ (1)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Louis Leblanc 3 000 000 $ (1)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Petteri Lindbohm 3 000 000 $ (3)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Emerson Etem 2 700 000 $ (2)
-Salary Remaining : 819 895 $
-Salary Average : 2 700 000 $
-Salary Average Remaining : 819 895 $
Joel Armia 2 500 000 $ (1)
-Salary Remaining : 759 162 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 759 162 $
Mikko Lehtonen 2 200 000 $ (2)
-Salary Remaining : 668 063 $
-Salary Average : 2 200 000 $
-Salary Average Remaining : 668 063 $
Lauri Korpikoski 1 975 000 $ (1)
-Salary Remaining : 599 738 $
-Salary Average : 1 975 000 $
-Salary Average Remaining : 599 738 $
Anthony Stolarz 1 850 000 $ (1)
-Salary Remaining : 561 780 $
-Salary Average : 1 850 000 $
-Salary Average Remaining : 561 780 $
Sebastian Aho (D) 1 750 000 $ (1)
-Salary Remaining : 531 414 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 531 414 $
Steven Lorentz 1 500 000 $ (3)
-Salary Remaining : 455 497 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 455 497 $
Mikko Koivu 1 000 000 $ (3)
-Salary Remaining : 303 665 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 303 665 $
Justin Holl 1 000 000 $ (3)
-Salary Remaining : 303 665 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 303 665 $
Total Pro Players22
Salary Commitment
Year 2022 : 87 825 000 $
Year 2023 : 62 750 000 $
Year 2024 : 53 850 000 $
Year 2025 : 28 000 000 $
Salary Average Commitment
Year 2022 : 87 825 000 $
Year 2023 : 62 750 000 $
Year 2024 : 53 850 000 $
Year 2025 : 28 000 000 $
Salary Cap with 1 Way Contract
Year 2022 : 87 825 000 $
Year 2023 : 62 750 000 $
Year 2024 : 53 850 000 $
Year 2025 : 28 000 000 $

Farm Players Salaries

Dominic Turgeon 195 000 $ (3)
Salary Remaining : 59 215 $
Salary Average : 195 000 $
Salary Average Remaining : 59 215 $
Juuso Ikonen 170 000 $ (3)
Salary Remaining : 51 623 $
Salary Average : 170 000 $
Salary Average Remaining : 51 623 $
Christopher Gibson 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Veini Vehvilainen 150 000 $ (2)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Petrus Palmu 140 000 $ (3)
Salary Remaining : 42 513 $
Salary Average : 140 000 $
Salary Average Remaining : 42 513 $
Otto Somppi 140 000 $ (3)
Salary Remaining : 42 513 $
Salary Average : 140 000 $
Salary Average Remaining : 42 513 $
Aleksi Saarela 140 000 $ (1)
Salary Remaining : 42 513 $
Salary Average : 140 000 $
Salary Average Remaining : 42 513 $
Eetu Sopanen 135 000 $ (1)
Salary Remaining : 40 995 $
Salary Average : 135 000 $
Salary Average Remaining : 40 995 $
Oliwer Kaski 130 000 $ (2)
Salary Remaining : 39 476 $
Salary Average : 130 000 $
Salary Average Remaining : 39 476 $
Teemu Turunen 130 000 $ (2)
Salary Remaining : 39 476 $
Salary Average : 130 000 $
Salary Average Remaining : 39 476 $
Antti Raanta 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Kyle Capobianco 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
T.J. Oshie 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Lassi Thomson 92 500 $ (1)
Salary Remaining : 28 089 $
Salary Average : 92 500 $
Salary Average Remaining : 28 089 $
Jeff Malott 92 500 $ (1)
Salary Remaining : 28 089 $
Salary Average : 92 500 $
Salary Average Remaining : 28 089 $
Kay Schweri 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Olli Juolevi 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Vladislav Kotkov 85 000 $ (2)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Joni Jurmo 85 000 $ (2)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Markus Granlund 80 000 $ (2)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Ville Leskinen 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
David Warsofsky 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Vinni Lettieri 80 000 $ (2)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Tuukka Tieksola 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Olivier Galipeau 70 000 $ (1)
Salary Remaining : 21 257 $
Salary Average : 70 000 $
Salary Average Remaining : 21 257 $
Total Farm Players25
Salary Commitment
Year 2022 : 2 780 000 $
Year 2023 : 1 475 000 $
Year 2024 : 645 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 780 000 $
Year 2023 : 1 475 000 $
Year 2024 : 645 000 $
Year 2025 : 0 $

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 9500 - 150 $ - 9 488 - 99,87%
Level 2: 6410 - 125 $ - 6 410 - 100,00%
Level 3: 2000 - 100 $ - 2 000 - 100,00%
Level 4: 4000 - 99 $ - 4 000 - 100,00%
Luxury : 2000 - 400 $ - 1 896 - 94,81%
Total Capacity :23910
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 40 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 20 $ - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left11
Average Attendance - %23 794 - 99,51%
Average Income per Game3 527 527 $
Year to Date Revenue105 825 800 $
Farm
Home Games Left11
Average Attendance - %3 000 - 100,00%
Average Income per Game100 000 $
Year to Date Revenue3 000 000 $

Expense

Pro Players Total Salaries82 900 000 $
Pro Players Total Average Salaries82 900 000 $
Farm Players Total Salaries2 947 500 $
Farm Players Total Average Salaries2 947 500 $
Coaches Total Salaries3 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(5 000 000 $)
Pro Year To Date Expenses60 127 775 $
Farm Year To Date Expenses2 886 574 $
Pro Salary Cap Per Days434 031 $
Pro Salary Cap To Date58 615 977 $
Farm Salary Cap Per Days15 432 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue38 802 793 $
Farm Estimated Season Revenue1 100 000 $
Pro Remaining Season Days58
Pro Expenses Per Days445 026 $
Pro Estimated Expenses25 811 508 $
Farm Remaining Season Days58
Farm Expenses Per Days20 668 $
Farm Estimated Expenses1 198 744 $
Estimated Season Expenses27 010 252 $
Estimated Season Salary Cap78 789 775 $
Estimate Under Maximum Salary Cap of 86 000 050 $7 210 275 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 11 789 725 $
Current Bank Account235 955 713 $
Projected Bank Account248 848 254 $

Pro Players Salaries

Connor McDavid 12 750 000 $ (6)
-Salary Remaining : 3 871 728 $
-Salary Average : 12 750 000 $
-Salary Average Remaining : 3 871 728 $
Patrik Laine 7 000 000 $ (2)
-Salary Remaining : 2 125 654 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 2 125 654 $
Brady Tkachuk 6 750 000 $ (4)
-Salary Remaining : 2 049 738 $
-Salary Average : 6 750 000 $
-Salary Average Remaining : 2 049 738 $
Dougie Hamilton 6 650 000 $ (2)
-Salary Remaining : 2 019 372 $
-Salary Average : 6 650 000 $
-Salary Average Remaining : 2 019 372 $
Matthew Tkachuk 6 000 000 $ (6)
-Salary Remaining : 1 821 990 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 821 990 $
Damon Severson 5 650 000 $ (4)
-Salary Remaining : 1 715 707 $
-Salary Average : 5 650 000 $
-Salary Average Remaining : 1 715 707 $
Rasmus Ristolainen 5 400 000 $ (3)
-Salary Remaining : 1 639 791 $
-Salary Average : 5 400 000 $
-Salary Average Remaining : 1 639 791 $
Zemgus Girgensons 5 300 000 $ (3)
-Salary Remaining : 1 609 424 $
-Salary Average : 5 300 000 $
-Salary Average Remaining : 1 609 424 $
Jacob Markstrom 5 250 000 $ (2)
-Salary Remaining : 1 594 241 $
-Salary Average : 5 250 000 $
-Salary Average Remaining : 1 594 241 $
Dominik Kubalik 5 000 000 $ (3)
-Salary Remaining : 1 518 325 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 518 325 $
Max Domi 4 200 000 $ (1)
-Salary Remaining : 1 275 393 $
-Salary Average : 4 200 000 $
-Salary Average Remaining : 1 275 393 $
Matt Grzelcyk 2 750 000 $ (4)
-Salary Remaining : 835 079 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 835 079 $
Stefan Matteau 2 400 000 $ (2)
-Salary Remaining : 728 796 $
-Salary Average : 2 400 000 $
-Salary Average Remaining : 728 796 $
Connor Brown 1 400 000 $ (3)
-Salary Remaining : 425 131 $
-Salary Average : 1 400 000 $
-Salary Average Remaining : 425 131 $
Sami Vatanen (Out of Payroll) 1 400 000 $ (3)
-Salary Remaining : 425 131 $
-Salary Average : 1 400 000 $
-Salary Average Remaining : 425 131 $
Tim Erixon 1 300 000 $ (2)
-Salary Remaining : 394 764 $
-Salary Average : 1 300 000 $
-Salary Average Remaining : 394 764 $
Cooper Marody 1 250 000 $ (1)
-Salary Remaining : 379 581 $
-Salary Average : 1 250 000 $
-Salary Average Remaining : 379 581 $
David Rittich 1 200 000 $ (2)
-Salary Remaining : 364 398 $
-Salary Average : 1 200 000 $
-Salary Average Remaining : 364 398 $
Mario Ferraro 950 000 $ (1)
-Salary Remaining : 288 482 $
-Salary Average : 950 000 $
-Salary Average Remaining : 288 482 $
Ryan McLeod 900 000 $ (2)
-Salary Remaining : 273 298 $
-Salary Average : 900 000 $
-Salary Average Remaining : 273 298 $
Matt Filipe 800 000 $ (1)
-Salary Remaining : 242 932 $
-Salary Average : 800 000 $
-Salary Average Remaining : 242 932 $
Total Pro Players21
Salary Commitment
Year 2022 : 84 300 000 $
Year 2023 : 77 100 000 $
Year 2024 : 52 400 000 $
Year 2025 : 33 900 000 $
Salary Average Commitment
Year 2022 : 84 300 000 $
Year 2023 : 77 100 000 $
Year 2024 : 52 400 000 $
Year 2025 : 33 900 000 $
Salary Cap with 1 Way Contract
Year 2022 : 84 300 000 $
Year 2023 : 77 100 000 $
Year 2024 : 52 400 000 $
Year 2025 : 33 900 000 $

Farm Players Salaries

Jake Allen 200 000 $ (2)
Salary Remaining : 60 733 $
Salary Average : 200 000 $
Salary Average Remaining : 60 733 $
Anton Forsberg 190 000 $ (2)
Salary Remaining : 57 696 $
Salary Average : 190 000 $
Salary Average Remaining : 57 696 $
Mattias Tedenby 190 000 $ (1)
Salary Remaining : 57 696 $
Salary Average : 190 000 $
Salary Average Remaining : 57 696 $
Mattias Backman (Out of Payroll) 190 000 $ (2)
Salary Remaining : 57 696 $
Salary Average : 190 000 $
Salary Average Remaining : 57 696 $
Carl Klingberg 190 000 $ (1)
Salary Remaining : 57 696 $
Salary Average : 190 000 $
Salary Average Remaining : 57 696 $
James Van Riemsdyk 170 000 $ (2)
Salary Remaining : 51 623 $
Salary Average : 170 000 $
Salary Average Remaining : 51 623 $
Quinton Howden 170 000 $ (3)
Salary Remaining : 51 623 $
Salary Average : 170 000 $
Salary Average Remaining : 51 623 $
Dillon Fournier 150 000 $ (3)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Lean Bergmann 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Brandon Halverson 120 000 $ (2)
Salary Remaining : 36 440 $
Salary Average : 120 000 $
Salary Average Remaining : 36 440 $
Nikolay Prokhorkin 120 000 $ (3)
Salary Remaining : 36 440 $
Salary Average : 120 000 $
Salary Average Remaining : 36 440 $
Nicklas Jensen 120 000 $ (1)
Salary Remaining : 36 440 $
Salary Average : 120 000 $
Salary Average Remaining : 36 440 $
Trevor Carrick 110 000 $ (2)
Salary Remaining : 33 403 $
Salary Average : 110 000 $
Salary Average Remaining : 33 403 $
Jakub Jerabek 110 000 $ (2)
Salary Remaining : 33 403 $
Salary Average : 110 000 $
Salary Average Remaining : 33 403 $
Ryan Dzingel 100 000 $ (3)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Spencer Smallman 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Tyler Soy 95 000 $ (2)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Kelly Klima 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Mathieu Desgagnés 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Alexis Pepin 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Jordan Schmaltz 87 500 $ (2)
Salary Remaining : 26 571 $
Salary Average : 87 500 $
Salary Average Remaining : 26 571 $
Todd Burgess 87 500 $ (1)
Salary Remaining : 26 571 $
Salary Average : 87 500 $
Salary Average Remaining : 26 571 $
Matthew Cairns 75 000 $ (2)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Connor Crisp 72 500 $ (1)
Salary Remaining : 22 016 $
Salary Average : 72 500 $
Salary Average Remaining : 22 016 $
Mac Bennett 70 000 $ (2)
Salary Remaining : 21 257 $
Salary Average : 70 000 $
Salary Average Remaining : 21 257 $
Total Farm Players25
Salary Commitment
Year 2022 : 3 137 500 $
Year 2023 : 2 137 500 $
Year 2024 : 540 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 3 137 500 $
Year 2023 : 2 137 500 $
Year 2024 : 540 000 $
Year 2025 : 0 $

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5500 - 150 $ - 5 241 - 95,28%
Level 2: 4800 - 125 $ - 4 112 - 85,67%
Level 3: 2068 - 100 $ - 1 708 - 82,60%
Level 4: 4000 - 99 $ - 2 494 - 62,34%
Luxury : 1000 - 400 $ - 956 - 95,58%
Total Capacity :17368
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - 150 $ - 1 342 - 67,11%
Farm Level 2: 1000 - 149 $ - 551 - 55,07%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left10
Average Attendance - %14 510 - 83,55%
Average Income per Game1 960 678 $
Year to Date Revenue60 781 027 $
Farm
Home Games Left11
Average Attendance - %1 893 - 63,10%
Average Income per Game213 829 $
Year to Date Revenue6 414 859 $

Expense

Pro Players Total Salaries90 810 000 $
Pro Players Total Average Salaries90 810 000 $
Farm Players Total Salaries3 022 500 $
Farm Players Total Average Salaries3 022 500 $
Coaches Total Salaries3 250 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(3 750 000 $)
Pro Year To Date Expenses63 047 201 $
Farm Year To Date Expenses2 981 905 $
Pro Salary Cap Per Days475 445 $
Pro Salary Cap To Date61 591 676 $
Farm Salary Cap Per Days15 825 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 606 783 $
Farm Estimated Season Revenue2 352 115 $
Pro Remaining Season Days58
Pro Expenses Per Days485 916 $
Pro Estimated Expenses28 183 128 $
Farm Remaining Season Days58
Farm Expenses Per Days22 369 $
Farm Estimated Expenses1 297 402 $
Estimated Season Expenses29 480 530 $
Estimated Season Salary Cap85 417 486 $
Estimate Under Maximum Salary Cap of 86 000 050 $582 564 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 18 417 436 $
Current Bank Account76 708 965 $
Projected Bank Account69 187 333 $

Pro Players Salaries

Johnny Gaudreau 7 500 000 $ (5)
-Salary Remaining : 2 277 487 $
-Salary Average : 7 500 000 $
-Salary Average Remaining : 2 277 487 $
Logan Couture 7 300 000 $ (2)
-Salary Remaining : 2 216 754 $
-Salary Average : 7 300 000 $
-Salary Average Remaining : 2 216 754 $
Pierre-Luc Dubois 7 000 000 $ (6)
-Salary Remaining : 2 125 654 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 2 125 654 $
Chris Bigras 6 500 000 $ (6)
-Salary Remaining : 1 973 822 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 1 973 822 $
Justin Schultz 6 500 000 $ (1)
-Salary Remaining : 1 973 822 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 1 973 822 $
Matt Murray 6 500 000 $ (4)
-Salary Remaining : 1 973 822 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 1 973 822 $
Anthony Duclair 6 200 000 $ (3)
-Salary Remaining : 1 882 723 $
-Salary Average : 6 200 000 $
-Salary Average Remaining : 1 882 723 $
Brandon Sutter 6 000 000 $ (1)
-Salary Remaining : 1 821 990 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 821 990 $
Jake Guentzel 6 000 000 $ (2)
-Salary Remaining : 1 821 990 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 821 990 $
Brandon Gormley 4 250 000 $ (3)
-Salary Remaining : 1 290 576 $
-Salary Average : 4 250 000 $
-Salary Average Remaining : 1 290 576 $
Filip Zadina 4 000 000 $ (3)
-Salary Remaining : 1 214 660 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 214 660 $
Kaapo Kakko 3 700 000 $ (3)
-Salary Remaining : 1 123 560 $
-Salary Average : 3 700 000 $
-Salary Average Remaining : 1 123 560 $
Jonathan Quick 2 500 000 $ (2)
-Salary Remaining : 759 162 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 759 162 $
Myles Bell 2 500 000 $ (4)
-Salary Remaining : 759 162 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 759 162 $
Kevin Rooney 2 100 000 $ (1)
-Salary Remaining : 637 696 $
-Salary Average : 2 100 000 $
-Salary Average Remaining : 637 696 $
Nick Jensen 2 010 000 $ (2)
-Salary Remaining : 610 366 $
-Salary Average : 2 010 000 $
-Salary Average Remaining : 610 366 $
Joshua Jacobs 2 000 000 $ (1)
-Salary Remaining : 607 330 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 607 330 $
Juho Lammikko 1 950 000 $ (3)
-Salary Remaining : 592 147 $
-Salary Average : 1 950 000 $
-Salary Average Remaining : 592 147 $
Xavier Ouellet 1 950 000 $ (1)
-Salary Remaining : 592 147 $
-Salary Average : 1 950 000 $
-Salary Average Remaining : 592 147 $
David Kampf 1 600 000 $ (1)
-Salary Remaining : 485 864 $
-Salary Average : 1 600 000 $
-Salary Average Remaining : 485 864 $
Alexandre Texier 950 000 $ (2)
-Salary Remaining : 288 482 $
-Salary Average : 950 000 $
-Salary Average Remaining : 288 482 $
Shakir Mukhamadullin 900 000 $ (3)
-Salary Remaining : 273 298 $
-Salary Average : 900 000 $
-Salary Average Remaining : 273 298 $
Jakub Zboril 900 000 $ (1)
-Salary Remaining : 273 298 $
-Salary Average : 900 000 $
-Salary Average Remaining : 273 298 $
Total Pro Players23
Salary Commitment
Year 2022 : 90 810 000 $
Year 2023 : 69 760 000 $
Year 2024 : 51 000 000 $
Year 2025 : 30 000 000 $
Salary Average Commitment
Year 2022 : 90 810 000 $
Year 2023 : 69 760 000 $
Year 2024 : 51 000 000 $
Year 2025 : 30 000 000 $
Salary Cap with 1 Way Contract
Year 2022 : 90 810 000 $
Year 2023 : 69 760 000 $
Year 2024 : 51 000 000 $
Year 2025 : 30 000 000 $

Farm Players Salaries

Connor Hurley 200 000 $ (2)
Salary Remaining : 60 733 $
Salary Average : 200 000 $
Salary Average Remaining : 60 733 $
Justin Bailey 190 000 $ (2)
Salary Remaining : 57 696 $
Salary Average : 190 000 $
Salary Average Remaining : 57 696 $
Michael Bunting 175 000 $ (2)
Salary Remaining : 53 141 $
Salary Average : 175 000 $
Salary Average Remaining : 53 141 $
Mike Amadio 170 000 $ (1)
Salary Remaining : 51 623 $
Salary Average : 170 000 $
Salary Average Remaining : 51 623 $
Nathan Todd 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Connor Clifton 150 000 $ (2)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Kyle Keyser 140 000 $ (2)
Salary Remaining : 42 513 $
Salary Average : 140 000 $
Salary Average Remaining : 42 513 $
Connor Mackey 130 000 $ (1)
Salary Remaining : 39 476 $
Salary Average : 130 000 $
Salary Average Remaining : 39 476 $
Andrew Poturalski 125 000 $ (2)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Will Borgen 125 000 $ (1)
Salary Remaining : 37 958 $
Salary Average : 125 000 $
Salary Average Remaining : 37 958 $
Sergei Telegin 120 000 $ (2)
Salary Remaining : 36 440 $
Salary Average : 120 000 $
Salary Average Remaining : 36 440 $
Matias Mäntykivi 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
David Perron 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Ben Bishop 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Ilya Usov 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Brad Morrison 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Dryden Hunt 92 500 $ (1)
Salary Remaining : 28 089 $
Salary Average : 92 500 $
Salary Average Remaining : 28 089 $
Nathan Légaré 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Nick Malik 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Cole Schwindt 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Vladislav Kolyachonok 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
David Gustafsson 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Semyon Chistyakov 85 000 $ (2)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Mathias Emilio Pettersen 80 000 $ (3)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Ben Roger 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Pavel Gogolev 75 000 $ (3)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Total Farm Players26
Salary Commitment
Year 2022 : 3 022 500 $
Year 2023 : 1 610 000 $
Year 2024 : 155 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 3 022 500 $
Year 2023 : 1 610 000 $
Year 2024 : 155 000 $
Year 2025 : 0 $

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6506 - 150 $ - 6 506 - 100,00%
Level 2: 5000 - 125 $ - 5 000 - 100,00%
Level 3: 2000 - 100 $ - 2 000 - 100,00%
Level 4: 4000 - 99 $ - 4 000 - 100,00%
Luxury : 1000 - 400 $ - 1 000 - 100,00%
Total Capacity :18506
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 75 $ - 1 964 - 98,20%
Farm Level 2: 1000 - 50 $ - 990 - 98,98%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left10
Average Attendance - %18 506 - 100,00%
Average Income per Game2 596 900 $
Year to Date Revenue80 503 900 $
Farm
Home Games Left12
Average Attendance - %2 954 - 98,46%
Average Income per Game196 785 $
Year to Date Revenue5 706 775 $

Expense

Pro Players Total Salaries79 835 000 $
Pro Players Total Average Salaries80 501 667 $
Farm Players Total Salaries2 112 500 $
Farm Players Total Average Salaries2 112 500 $
Coaches Total Salaries4 300 000 $
Luxury Taxe Total0 $
Special Salary Cap Value5 000 000 $
Pro Year To Date Expenses56 255 007 $
Farm Year To Date Expenses2 490 556 $
Pro Salary Cap Per Days421 475 $
Pro Salary Cap To Date54 944 665 $
Farm Salary Cap Per Days11 060 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 969 000 $
Farm Estimated Season Revenue2 361 424 $
Pro Remaining Season Days58
Pro Expenses Per Days430 026 $
Pro Estimated Expenses24 941 508 $
Farm Remaining Season Days58
Farm Expenses Per Days18 914 $
Farm Estimated Expenses1 097 012 $
Estimated Season Expenses26 038 520 $
Estimated Season Salary Cap84 390 215 $
Estimate Under Maximum Salary Cap of 86 000 050 $1 609 835 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 17 390 165 $
Current Bank Account89 067 278 $
Projected Bank Account91 359 182 $

Pro Players Salaries

Chris Driedger 7 200 000 $ (5)
-Salary Remaining : 2 186 387 $
-Salary Average : 7 200 000 $
-Salary Average Remaining : 2 186 387 $
Nazem Kadri 7 000 000 $ (1)
-Salary Remaining : 2 125 654 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 2 125 654 $
Jaccob Slavin 6 250 000 $ (3)
-Salary Remaining : 1 897 906 $
-Salary Average : 6 250 000 $
-Salary Average Remaining : 1 897 906 $
Josh Harding 6 000 000 $ (2)
-Salary Remaining : 1 821 990 $
-Salary Average : 6 666 667 $
-Salary Average Remaining : 2 024 433 $
Mikhail Sergachev 5 400 000 $ (6)
-Salary Remaining : 1 639 791 $
-Salary Average : 5 400 000 $
-Salary Average Remaining : 1 639 791 $
Mike Hoffman 5 000 000 $ (3)
-Salary Remaining : 1 518 325 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 518 325 $
Michael Grabner 4 250 000 $ (1)
-Salary Remaining : 1 290 576 $
-Salary Average : 4 250 000 $
-Salary Average Remaining : 1 290 576 $
Alexander Radulov 3 810 000 $ (1)
-Salary Remaining : 1 156 963 $
-Salary Average : 3 810 000 $
-Salary Average Remaining : 1 156 963 $
Erik Cernak 3 600 000 $ (4)
-Salary Remaining : 1 093 194 $
-Salary Average : 3 600 000 $
-Salary Average Remaining : 1 093 194 $
Vladislav Namestnikov 3 500 000 $ (3)
-Salary Remaining : 1 062 827 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 1 062 827 $
Andrew Cogliano 3 500 000 $ (1)
-Salary Remaining : 1 062 827 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 1 062 827 $
Zack Kassian 3 000 000 $ (1)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Ilya Lyubushkin 3 000 000 $ (1)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Oliver Wahlstrom 3 000 000 $ (2)
-Salary Remaining : 910 995 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 910 995 $
Dominik Kahun 2 500 000 $ (1)
-Salary Remaining : 759 162 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 759 162 $
Shane Hanna 2 250 000 $ (1)
-Salary Remaining : 683 246 $
-Salary Average : 2 250 000 $
-Salary Average Remaining : 683 246 $
Jonathon Merrill 2 250 000 $ (2)
-Salary Remaining : 683 246 $
-Salary Average : 2 250 000 $
-Salary Average Remaining : 683 246 $
Nick Ritchie 2 250 000 $ (1)
-Salary Remaining : 683 246 $
-Salary Average : 2 250 000 $
-Salary Average Remaining : 683 246 $
Colby Cohen 2 250 000 $ (2)
-Salary Remaining : 683 246 $
-Salary Average : 2 250 000 $
-Salary Average Remaining : 683 246 $
Andrew Mangiapane 2 000 000 $ (1)
-Salary Remaining : 607 330 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 607 330 $
Michael Rasmussen 925 000 $ (1)
-Salary Remaining : 280 890 $
-Salary Average : 925 000 $
-Salary Average Remaining : 280 890 $
Jaret Anderson-Dolan 900 000 $ (3)
-Salary Remaining : 273 298 $
-Salary Average : 900 000 $
-Salary Average Remaining : 273 298 $
Logan Stanley (Out of Payroll) 900 000 $ (1)
-Salary Remaining : 273 298 $
-Salary Average : 900 000 $
-Salary Average Remaining : 273 298 $
Total Pro Players23
Salary Commitment
Year 2022 : 80 735 000 $
Year 2023 : 45 350 000 $
Year 2024 : 31 850 000 $
Year 2025 : 16 200 000 $
Salary Average Commitment
Year 2022 : 81 401 667 $
Year 2023 : 46 016 667 $
Year 2024 : 31 850 000 $
Year 2025 : 16 200 000 $
Salary Cap with 1 Way Contract
Year 2022 : 81 401 667 $
Year 2023 : 46 016 667 $
Year 2024 : 31 850 000 $
Year 2025 : 16 200 000 $

Farm Players Salaries

Yegor Rykov 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Anton Lander 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Nikolai Kovalenko 120 000 $ (3)
Salary Remaining : 36 440 $
Salary Average : 120 000 $
Salary Average Remaining : 36 440 $
Tomas Vincour 112 500 $ (2)
Salary Remaining : 34 162 $
Salary Average : 112 500 $
Salary Average Remaining : 34 162 $
Brandon Pirri 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Klim Kostin 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Alexei Melnichuk 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Hudson Elynuik 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Alexander Alexeyev 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Yegor Sokolov 85 000 $ (2)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Bode Wilde 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Artemi Knyazev 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Dmitry Zavgorodniy 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Markus Nurmi 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Jordan Spence 85 000 $ (1)
Salary Remaining : 25 812 $
Salary Average : 85 000 $
Salary Average Remaining : 25 812 $
Tyler Steenbergen 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Kristian Tanus 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Justin Pogge 80 000 $ (1)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Luke Henman 80 000 $ (3)
Salary Remaining : 24 293 $
Salary Average : 80 000 $
Salary Average Remaining : 24 293 $
Valentin Nussbaumer 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Alex Peters 75 000 $ (2)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Jean-François Bérubé 75 000 $ (1)
Salary Remaining : 22 775 $
Salary Average : 75 000 $
Salary Average Remaining : 22 775 $
Simon Gnyp 65 000 $ (1)
Salary Remaining : 19 738 $
Salary Average : 65 000 $
Salary Average Remaining : 19 738 $
Total Farm Players23
Salary Commitment
Year 2022 : 2 112 500 $
Year 2023 : 562 500 $
Year 2024 : 200 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 112 500 $
Year 2023 : 562 500 $
Year 2024 : 200 000 $
Year 2025 : 0 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Centre
Level 1: 6000 - 150 $ - 6 000 - 100,00%
Level 2: 5000 - 125 $ - 5 000 - 100,00%
Level 3: 3000 - 100 $ - 2 997 - 99,89%
Level 4: 4004 - 99 $ - 4 004 - 100,00%
Luxury : 2000 - 150 $ - 2 000 - 100,00%
Total Capacity :20004
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - 30 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 29 $ - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left10
Average Attendance - %20 001 - 99,98%
Average Income per Game2 521 067 $
Year to Date Revenue78 153 076 $
Farm
Home Games Left12
Average Attendance - %3 000 - 100,00%
Average Income per Game82 931 $
Year to Date Revenue2 405 000 $

Expense

Pro Players Total Salaries86 250 000 $
Pro Players Total Average Salaries86 250 000 $
Farm Players Total Salaries3 310 000 $
Farm Players Total Average Salaries3 310 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses60 806 547 $
Farm Year To Date Expenses3 582 141 $
Pro Salary Cap Per Days451 571 $
Pro Salary Cap To Date58 982 201 $
Farm Salary Cap Per Days17 330 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 210 670 $
Farm Estimated Season Revenue995 172 $
Pro Remaining Season Days58
Pro Expenses Per Days464 660 $
Pro Estimated Expenses26 950 280 $
Farm Remaining Season Days58
Farm Expenses Per Days27 801 $
Farm Estimated Expenses1 612 458 $
Estimated Season Expenses28 562 738 $
Estimated Season Salary Cap85 173 319 $
Estimate Under Maximum Salary Cap of 86 000 050 $826 731 $
Estimate Over Minimum Salary Cap of 67 000 050 $ 18 173 269 $
Current Bank Account101 029 010 $
Projected Bank Account98 672 114 $

Pro Players Salaries

Carey Price 10 500 000 $ (5)
-Salary Remaining : 3 188 482 $
-Salary Average : 10 500 000 $
-Salary Average Remaining : 3 188 482 $
Nail Yakupov 7 500 000 $ (3)
-Salary Remaining : 2 277 487 $
-Salary Average : 7 500 000 $
-Salary Average Remaining : 2 277 487 $
Dmitri Kulikov 7 000 000 $ (3)
-Salary Remaining : 2 125 654 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 2 125 654 $
Elias Lindholm 6 500 000 $ (5)
-Salary Remaining : 1 973 822 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 1 973 822 $
Émile Poirier 6 250 000 $ (4)
-Salary Remaining : 1 897 906 $
-Salary Average : 6 250 000 $
-Salary Average Remaining : 1 897 906 $
John Carlson 6 000 000 $ (1)
-Salary Remaining : 1 821 990 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 821 990 $
Alexander Wennberg 5 800 000 $ (2)
-Salary Remaining : 1 761 257 $
-Salary Average : 5 800 000 $
-Salary Average Remaining : 1 761 257 $
Ty Rattie 5 500 000 $ (3)
-Salary Remaining : 1 670 157 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 1 670 157 $
Jamie Oleksiak 5 000 000 $ (2)
-Salary Remaining : 1 518 325 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 518 325 $
Anthony Mantha 5 000 000 $ (3)
-Salary Remaining : 1 518 325 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 518 325 $
Radek Faksa 3 500 000 $ (3)
-Salary Remaining : 1 062 827 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 1 062 827 $
Mark Visentin 3 300 000 $ (2)
-Salary Remaining : 1 002 094 $
-Salary Average : 3 300 000 $
-Salary Average Remaining : 1 002 094 $
Mac Weegar 2 900 000 $ (1)
-Salary Remaining : 880 628 $
-Salary Average : 2 900 000 $
-Salary Average Remaining : 880 628 $
Tom Wilson 2 850 000 $ (3)
-Salary Remaining : 865 445 $
-Salary Average : 2 850 000 $
-Salary Average Remaining : 865 445 $
Jake Gardiner 1 950 000 $ (3)
-Salary Remaining : 592 147 $
-Salary Average : 1 950 000 $
-Salary Average Remaining : 592 147 $
Tyler Johnson 1 250 000 $ (1)
-Salary Remaining : 379 581 $
-Salary Average : 1 250 000 $
-Salary Average Remaining : 379 581 $
Luke Kunin 1 250 000 $ (1)
-Salary Remaining : 379 581 $
-Salary Average : 1 250 000 $
-Salary Average Remaining : 379 581 $
Ryan Graves 1 200 000 $ (1)
-Salary Remaining : 364 398 $
-Salary Average : 1 200 000 $
-Salary Average Remaining : 364 398 $
Patrick Brown 1 100 000 $ (2)
-Salary Remaining : 334 031 $
-Salary Average : 1 100 000 $
-Salary Average Remaining : 334 031 $
Devante Smith-Pelly 975 000 $ (2)
-Salary Remaining : 296 073 $
-Salary Average : 975 000 $
-Salary Average Remaining : 296 073 $
Darren Helm 925 000 $ (2)
-Salary Remaining : 280 890 $
-Salary Average : 925 000 $
-Salary Average Remaining : 280 890 $
Total Pro Players21
Salary Commitment
Year 2022 : 86 250 000 $
Year 2023 : 73 650 000 $
Year 2024 : 56 550 000 $
Year 2025 : 23 250 000 $
Salary Average Commitment
Year 2022 : 86 250 000 $
Year 2023 : 73 650 000 $
Year 2024 : 56 550 000 $
Year 2025 : 23 250 000 $
Salary Cap with 1 Way Contract
Year 2022 : 86 250 000 $
Year 2023 : 73 650 000 $
Year 2024 : 56 550 000 $
Year 2025 : 23 250 000 $

Farm Players Salaries

Milan Lucic 200 000 $ (1)
Salary Remaining : 60 733 $
Salary Average : 200 000 $
Salary Average Remaining : 60 733 $
Alexander Avtsin 185 000 $ (1)
Salary Remaining : 56 178 $
Salary Average : 185 000 $
Salary Average Remaining : 56 178 $
Rinat Valiev 180 000 $ (3)
Salary Remaining : 54 660 $
Salary Average : 180 000 $
Salary Average Remaining : 54 660 $
Adam Tambellini 180 000 $ (2)
Salary Remaining : 54 660 $
Salary Average : 180 000 $
Salary Average Remaining : 54 660 $
Brent Pedersen 170 000 $ (2)
Salary Remaining : 51 623 $
Salary Average : 170 000 $
Salary Average Remaining : 51 623 $
Daniel Lafontaine 170 000 $ (1)
Salary Remaining : 51 623 $
Salary Average : 170 000 $
Salary Average Remaining : 51 623 $
Jérôme Verrier 150 000 $ (2)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Sheldon Dries 150 000 $ (3)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Kevin Gravel 150 000 $ (1)
Salary Remaining : 45 550 $
Salary Average : 150 000 $
Salary Average Remaining : 45 550 $
Alexander Killorn 140 000 $ (2)
Salary Remaining : 42 513 $
Salary Average : 140 000 $
Salary Average Remaining : 42 513 $
Frederik Andersen 135 000 $ (1)
Salary Remaining : 40 995 $
Salary Average : 135 000 $
Salary Average Remaining : 40 995 $
Skyler McKenzie 120 000 $ (1)
Salary Remaining : 36 440 $
Salary Average : 120 000 $
Salary Average Remaining : 36 440 $
Patrik Berglund 120 000 $ (1)
Salary Remaining : 36 440 $
Salary Average : 120 000 $
Salary Average Remaining : 36 440 $
Tom McCollum 110 000 $ (1)
Salary Remaining : 33 403 $
Salary Average : 110 000 $
Salary Average Remaining : 33 403 $
Brett Connolly 110 000 $ (1)
Salary Remaining : 33 403 $
Salary Average : 110 000 $
Salary Average Remaining : 33 403 $
Kevin Lidström 100 000 $ (2)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Nicolas Deslauriers 100 000 $ (1)
Salary Remaining : 30 366 $
Salary Average : 100 000 $
Salary Average Remaining : 30 366 $
Philip Larsen 97 500 $ (2)
Salary Remaining : 29 607 $
Salary Average : 97 500 $
Salary Average Remaining : 29 607 $
Tyler Cuma 95 000 $ (3)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Casey Cizikas 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Jaroslav Janus 95 000 $ (1)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Sam Jardine 95 000 $ (3)
Salary Remaining : 28 848 $
Salary Average : 95 000 $
Salary Average Remaining : 28 848 $
Will Cuylle 92 500 $ (3)
Salary Remaining : 28 089 $
Salary Average : 92 500 $
Salary Average Remaining : 28 089 $
Magnus Nygren 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Stuart Percy (Out of Payroll) 90 000 $ (1)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Colin Miller 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Ross Johnston 90 000 $ (2)
Salary Remaining : 27 330 $
Salary Average : 90 000 $
Salary Average Remaining : 27 330 $
Total Farm Players27
Salary Commitment
Year 2022 : 3 400 000 $
Year 2023 : 1 720 000 $
Year 2024 : 612 500 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 3 400 000 $
Year 2023 : 1 720 000 $
Year 2024 : 612 500 $
Year 2025 : 0 $

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of 86 000 050 $
Available Cap Space

Over Minimum of
67 000 050 $

Pro Players

Farm Players

Total Players

Anaheim Ducks 84 653 959 $ 84 680 062 $ 1 319 988 $ 17 680 012 $ 232750
Arizona Coyotes 135 672 757 $ 84 205 069 $ 1 794 981 $ 17 205 019 $ 202747
Boston Bruins 34 374 398 $ 85 184 811 $ 815 239 $ 18 184 761 $ 202646
Buffalo Sabres 38 448 082 $ 81 147 656 $ 4 852 394 $ 14 147 606 $ 232649
Calgary Flames 40 488 018 $ 85 363 466 $ 636 584 $ 18 363 416 $ 212647
Carolina Hurricanes 71 751 332 $ 74 192 961 $ 11 807 089 $ 7 192 911 $ 232750
Chicago Blackhawks 175 976 480 $ 83 912 454 $ 2 087 596 $ 16 912 404 $ 222850
Colorado Avalanche 74 353 731 $ 82 113 991 $ 3 886 059 $ 15 113 941 $ 242650
Columbus Blue Jackets 131 006 223 $ 84 557 953 $ 1 442 097 $ 17 557 903 $ 202545
Dallas Stars 96 275 536 $ 82 114 441 $ 3 885 609 $ 15 114 391 $ 212546
Detroit Red Wings 54 157 610 $ 84 943 199 $ 1 056 851 $ 17 943 149 $ 202747
Edmonton Oilers 38 910 375 $ 73 723 813 $ 12 276 237 $ 6 723 763 $ 232548
Florida Panthers 115 421 118 $ 83 726 752 $ 2 273 298 $ 16 726 702 $ 222749
Los Angeles Kings 158 777 188 $ 81 643 326 $ 4 356 724 $ 14 643 276 $ 212445
Minnesota Wild (4 567 405 $) 82 267 020 $ 3 733 030 $ 15 266 970 $ 212647
Montreal Canadiens 293 683 032 $ 83 225 462 $ 2 774 588 $ 16 225 412 $ 212546
Nashville Predators 76 531 326 $ 85 041 150 $ 958 900 $ 18 041 100 $ 202646
New Jersey Devils 94 321 498 $ 78 740 480 $ 7 259 570 $ 11 740 430 $ 212243
New York Islanders 170 607 $ 83 445 534 $ 2 554 516 $ 16 445 484 $ 212647
New York Rangers 126 453 474 $ 84 985 253 $ 1 014 797 $ 17 985 203 $ 232750
Ottawa Senators 35 893 539 $ 85 142 712 $ 857 338 $ 18 142 662 $ 212647
Philadelphia Flyers 278 223 252 $ 80 015 676 $ 5 984 374 $ 13 015 626 $ 212546
Pittsburgh Penguins 650 369 486 $ 80 135 338 $ 5 864 712 $ 13 135 288 $ 232750
Quebec Nordiques 161 740 193 $ 81 916 363 $ 4 083 687 $ 14 916 313 $ 222547
San Jose Sharks 267 147 446 $ 73 704 758 $ 12 295 292 $ 6 704 708 $ 232649
Seattle Kraken 117 888 552 $ 79 840 456 $ 6 159 594 $ 12 840 406 $ 212748
St. Louis Blues 415 067 117 $ 74 558 877 $ 11 441 173 $ 7 558 827 $ 222749
Tampa Bay Lightning 283 435 678 $ 81 895 394 $ 4 104 656 $ 14 895 344 $ 232346
Toronto Maple Leafs 111 667 374 $ 82 862 767 $ 3 137 283 $ 15 862 717 $ 222547
Vancouver Canucks 235 955 713 $ 78 789 775 $ 7 210 275 $ 11 789 725 $ 212546
Vegas Golden Knights 76 708 965 $ 85 417 486 $ 582 564 $ 18 417 436 $ 232649
Washington Capitals 89 067 278 $ 84 390 215 $ 1 609 835 $ 17 390 165 $ 232346
Winnipeg Jets 101 029 010 $ 85 173 319 $ 826 731 $ 18 173 269 $ 212748