Login

Bikers



Arena Capacity - Ticket Price
Attendance - %

Arena NameJailhouse Rockin Center
Level 1: 4000 - 99 $ - 3 950 - 98,75%
Level 2: 4000 - 69 $ - 3 804 - 95,09%
Level 3: 4000 - 44 $ - 3 930 - 98,25%
Level 4: 4000 - 32 $ - 3 942 - 98,56%
Luxury : 1100 - 165 $ - 995 - 90,42%
Total Capacity :17100

Income

Home Games Left35
Average Attendance - %16 621 - 97,20%
Average Income per Game1 663 873 $
Year to Date Revenue9 983 240 $

Expense

Pro Players Total Salaries76 563 184 $
Farm Players Total Salaries2 275 080 $
Coaches Total Salaries1 156 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 071 408 $
Farm Year To Date Expenses468 020 $
Pro Salary Cap To Date12 968 980 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 235 567 $
Pro Remaining Season Days118
Pro Expenses Per Days543 445 $
Pro Estimated Expenses64 126 510 $
Farm Remaining Season Days120
Farm Expenses Per Days19 619 $
Farm Estimated Expenses2 354 280 $
Estimated Season Expenses66 480 790 $
Season Salary Cap76 563 184 $
Estimate Under Maximum Salary Cap of 85 000 000 $8 436 816 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 16 563 184 $
Current Bank Account(32 864 971 $)
Projected Bank Account(41 110 194 $)

Pro Players Salaries

Connor McDavid 12 500 000 $ (5)
-Salary Remaining : 10 387 324 $
Patrick Kane 10 500 000 $ (2)
-Salary Remaining : 8 725 352 $
Steven Stamkos 8 500 000 $ (3)
-Salary Remaining : 7 063 380 $
Blake Wheeler 8 250 000 $ (3)
-Salary Remaining : 6 855 634 $
Victor Hedman 7 875 000 $ (4)
-Salary Remaining : 6 544 014 $
Joe Pavelski 7 000 000 $ (1)
-Salary Remaining : 5 816 901 $
Joel Eriksson Ek 5 250 000 $ (8)
-Salary Remaining : 4 362 676 $
Jordan Kyrou 2 800 000 $ (2)
-Salary Remaining : 2 326 761 $
Brayden McNabb 2 500 000 $ (1)
-Salary Remaining : 2 077 465 $
Troy Terry 1 491 667 $ (2)
-Salary Remaining : 1 239 554 $
Michael Del Zotto 1 247 047 $ (2)
-Salary Remaining : 1 036 278 $
Nick Bonino 1 247 047 $ (2)
-Salary Remaining : 1 036 278 $
Derek Forbort 1 247 017 $ (3)
-Salary Remaining : 1 036 254 $
T.J. Brodie 1 205 205 $ (3)
-Salary Remaining : 1 001 508 $
Connor Murphy 1 087 000 $ (1)
-Salary Remaining : 903 282 $
Luke Schenn 987 987 $ (2)
-Salary Remaining : 821 003 $
Tomas Tatar 947 947 $ (2)
-Salary Remaining : 787 731 $
Milan Lucic 687 014 $ (2)
-Salary Remaining : 570 899 $
Martin Jones 640 253 $ (3)
-Salary Remaining : 532 041 $
Carter Hutton 600 000 $ (1)
-Salary Remaining : 498 592 $
Total Pro Players20
Salary Commitment
Year 2022 : 76 563 184 $
Year 2023 : 65 376 184 $
Year 2024 : 45 467 475 $
Year 2025 : 25 625 000 $
Salary Average Commitment
Year 2022 : 66 063 184 $
Year 2023 : 54 876 184 $
Year 2024 : 45 467 475 $
Year 2025 : 25 625 000 $
Salary Cap with 1 Way Contract
Year 2022 : 76 563 184 $
Year 2023 : 65 376 184 $
Year 2024 : 45 467 475 $
Year 2025 : 25 625 000 $

Farm Players Salaries

Dylan Cozens 177 500 $ (2)
Salary Remaining : 147 917 $
Kevin Labanc 144 456 $ (3)
Salary Remaining : 120 380 $
Zemgus Girgensons 134 705 $ (2)
Salary Remaining : 112 254 $
James Neal 121 999 $ (2)
Salary Remaining : 101 666 $
Matt Grzelcyk 120 521 $ (3)
Salary Remaining : 100 434 $
Dylan DeMelo 118 619 $ (3)
Salary Remaining : 98 849 $
Mark Borowiecki 117 818 $ (1)
Salary Remaining : 98 181 $
Justin Schultz 111 812 $ (1)
Salary Remaining : 93 176 $
Johan Larsson 109 099 $ (1)
Salary Remaining : 90 916 $
Andrew Cogliano 101 990 $ (1)
Salary Remaining : 84 991 $
Henrik Borgstrom 100 000 $ (2)
Salary Remaining : 83 333 $
Ben Hutton 98 799 $ (1)
Salary Remaining : 82 332 $
Radim Simek 97 898 $ (3)
Salary Remaining : 81 581 $
Zack Kassian 97 898 $ (3)
Salary Remaining : 81 581 $
Ryan Reaves 97 898 $ (1)
Salary Remaining : 81 581 $
Curtis Lazar 95 000 $ (1)
Salary Remaining : 79 167 $
Jesper Boqvist 92 500 $ (1)
Salary Remaining : 77 083 $
Dennis Cholowski 92 500 $ (1)
Salary Remaining : 77 083 $
Vinnie Hinostroza 89 189 $ (1)
Salary Remaining : 74 324 $
Troy Stecher 79 880 $ (1)
Salary Remaining : 66 566 $
Evgeny Svechnikov 75 000 $ (1)
Salary Remaining : 62 500 $
Total Farm Players21
Salary Commitment
Year 2022 : 2 275 080 $
Year 2023 : 1 113 595 $
Year 2024 : 579 391 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 275 080 $
Year 2023 : 1 113 595 $
Year 2024 : 579 391 $
Year 2025 : 0 $

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 4000 - 104 $ - 3 086 - 77,16%
Level 2: 4000 - 79 $ - 2 845 - 71,13%
Level 3: 4000 - 54 $ - 2 951 - 73,76%
Level 4: 4000 - 39 $ - 2 851 - 71,27%
Luxury : 1000 - 200 $ - 800 - 80,03%
Total Capacity :17000

Income

Home Games Left35
Average Attendance - %12 533 - 73,73%
Average Income per Game1 454 741 $
Year to Date Revenue8 728 445 $

Expense

Pro Players Total Salaries84 683 125 $
Farm Players Total Salaries350 000 $
Coaches Total Salaries2 215 400 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 446 621 $
Farm Year To Date Expenses182 585 $
Pro Salary Cap To Date14 174 437 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 915 929 $
Pro Remaining Season Days118
Pro Expenses Per Days607 701 $
Pro Estimated Expenses71 708 718 $
Farm Remaining Season Days120
Farm Expenses Per Days6 632 $
Farm Estimated Expenses795 840 $
Estimated Season Expenses72 504 558 $
Season Salary Cap84 683 125 $
Estimate Under Maximum Salary Cap of 85 000 000 $316 875 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 24 683 125 $
Current Bank Account(22 391 508 $)
Projected Bank Account(43 980 137 $)

Pro Players Salaries

Carey Price 10 500 000 $ (5)
-Salary Remaining : 8 725 352 $
Matt Duchene 8 100 000 $ (2)
-Salary Remaining : 6 730 986 $
Patrik Laine 7 500 000 $ (1)
-Salary Remaining : 6 232 394 $
Marc-Andre Fleury 7 000 000 $ (1)
-Salary Remaining : 5 816 901 $
Ivan Provorov 6 750 000 $ (4)
-Salary Remaining : 5 609 155 $
Brayden Point 6 750 000 $ (1)
-Salary Remaining : 5 609 155 $
Ryan Ellis 6 250 000 $ (6)
-Salary Remaining : 5 193 662 $
Jason Zucker 5 500 000 $ (2)
-Salary Remaining : 4 570 423 $
Zach Werenski 5 000 000 $ (1)
-Salary Remaining : 4 154 930 $
Pierre-Luc Dubois 5 000 000 $ (1)
-Salary Remaining : 4 154 930 $
Dylan Strome 3 400 000 $ (1)
-Salary Remaining : 2 825 352 $
Joonas Korpisalo 2 800 000 $ (1)
-Salary Remaining : 2 326 761 $
Jake Bean 2 333 333 $ (3)
-Salary Remaining : 1 938 967 $
Samuel Blais 1 100 000 $ (1)
-Salary Remaining : 914 085 $
Kyle Okposo 1 097 000 $ (2)
-Salary Remaining : 911 592 $
Nick Bjugstad 1 087 000 $ (1)
-Salary Remaining : 903 282 $
Arthur Kaliyev 1 066 667 $ (3)
-Salary Remaining : 886 385 $
Oliver Kylington 925 000 $ (1)
-Salary Remaining : 768 662 $
Mitchell Stephens 925 000 $ (1)
-Salary Remaining : 768 662 $
Nico Sturm 874 125 $ (1)
-Salary Remaining : 726 386 $
Sebastian Aho 725 000 $ (1)
-Salary Remaining : 602 465 $
Total Pro Players21
Salary Commitment
Year 2022 : 84 683 125 $
Year 2023 : 41 597 000 $
Year 2024 : 26 900 000 $
Year 2025 : 23 500 000 $
Salary Average Commitment
Year 2022 : 84 683 125 $
Year 2023 : 41 597 000 $
Year 2024 : 26 900 000 $
Year 2025 : 23 500 000 $
Salary Cap with 1 Way Contract
Year 2022 : 84 683 125 $
Year 2023 : 41 597 000 $
Year 2024 : 26 900 000 $
Year 2025 : 23 500 000 $

Farm Players Salaries

Trevor Van Riemsdyk (Out of Payroll) 230 000 $ (2)
Salary Remaining : 191 667 $
Markus Nutivaara 140 000 $ (1)
Salary Remaining : 116 667 $
Yegor Chinakhov 132 500 $ (2)
Salary Remaining : 110 417 $
Kyle Capobianco 77 500 $ (1)
Salary Remaining : 64 583 $
Total Farm Players4
Salary Commitment
Year 2022 : 580 000 $
Year 2023 : 362 500 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 580 000 $
Year 2023 : 362 500 $
Year 2024 : 0 $
Year 2025 : 0 $

Braves



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Boréale
Level 1: 4000 - 100 $ - 3 928 - 98,20%
Level 2: 4000 - 60 $ - 3 819 - 95,48%
Level 3: 4000 - 35 $ - 4 000 - 100,00%
Level 4: 4000 - 25 $ - 3 951 - 98,79%
Luxury : 1000 - 200 $ - 779 - 77,91%
Total Capacity :17000

Income

Home Games Left34
Average Attendance - %16 478 - 96,93%
Average Income per Game1 514 679 $
Year to Date Revenue10 602 751 $

Expense

Pro Players Total Salaries66 481 781 $
Farm Players Total Salaries235 000 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses10 968 041 $
Farm Year To Date Expenses187 123 $
Pro Salary Cap To Date10 875 089 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 499 076 $
Pro Remaining Season Days118
Pro Expenses Per Days472 055 $
Pro Estimated Expenses55 702 490 $
Farm Remaining Season Days120
Farm Expenses Per Days5 451 $
Farm Estimated Expenses654 120 $
Estimated Season Expenses56 356 610 $
Season Salary Cap66 481 781 $
Estimate Under Maximum Salary Cap of 85 000 000 $18 518 219 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 6 481 781 $
Current Bank Account9 197 587 $
Projected Bank Account4 340 053 $

Pro Players Salaries

Jonathan Toews 10 500 000 $ (2)
-Salary Remaining : 8 725 352 $
Dougie Hamilton 9 000 000 $ (7)
-Salary Remaining : 7 478 873 $
Josh Anderson 5 500 000 $ (6)
-Salary Remaining : 4 570 423 $
Oliver Bjorkstrand 5 400 000 $ (5)
-Salary Remaining : 4 487 324 $
Ondrej Palat 5 300 000 $ (1)
-Salary Remaining : 4 404 225 $
Adam Henrique 4 500 000 $ (1)
-Salary Remaining : 3 739 437 $
Ryan Pulock (Out of Payroll) 4 500 000 $ (1)
-Salary Remaining : 3 739 437 $
Kasperi Kapanen 3 200 000 $ (1)
-Salary Remaining : 2 659 155 $
Matt Roy 3 150 000 $ (3)
-Salary Remaining : 2 617 606 $
Brendan Gallagher 3 000 000 $ (3)
-Salary Remaining : 2 492 958 $
Mike Matheson 2 500 000 $ (5)
-Salary Remaining : 2 077 465 $
Alexandar Georgiev 2 425 000 $ (1)
-Salary Remaining : 2 015 141 $
Trevor Moore 1 875 000 $ (2)
-Salary Remaining : 1 558 099 $
Luke Glendening 1 500 000 $ (2)
-Salary Remaining : 1 246 479 $
Joel Farabee 1 425 000 $ (1)
-Salary Remaining : 1 184 155 $
Keith Yandle 1 000 000 $ (2)
-Salary Remaining : 830 986 $
Rasmus Sandin 925 000 $ (1)
-Salary Remaining : 768 662 $
Sam Gagner 850 000 $ (1)
-Salary Remaining : 706 338 $
Patrick Maroon 781 781 $ (1)
-Salary Remaining : 649 649 $
Travis Boyd 750 000 $ (1)
-Salary Remaining : 623 239 $
Samuel Montembeault 750 000 $ (1)
-Salary Remaining : 623 239 $
Brandon Duhaime 750 000 $ (2)
-Salary Remaining : 623 239 $
Keith Kinkaid 750 000 $ (1)
-Salary Remaining : 623 239 $
Marcus Pettersson 650 000 $ (4)
-Salary Remaining : 540 141 $
Total Pro Players24
Salary Commitment
Year 2022 : 70 981 781 $
Year 2023 : 44 825 000 $
Year 2024 : 29 200 000 $
Year 2025 : 23 050 000 $
Salary Average Commitment
Year 2022 : 70 981 781 $
Year 2023 : 44 825 000 $
Year 2024 : 29 200 000 $
Year 2025 : 23 050 000 $
Salary Cap with 1 Way Contract
Year 2022 : 70 981 781 $
Year 2023 : 44 825 000 $
Year 2024 : 29 200 000 $
Year 2025 : 23 050 000 $

Farm Players Salaries

Casey DeSmith 125 000 $ (1)
Salary Remaining : 104 167 $
Danton Heinen 110 000 $ (1)
Salary Remaining : 91 667 $
Total Farm Players2
Salary Commitment
Year 2022 : 235 000 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 235 000 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $

Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Shimano
Level 1: 4000 - 90 $ - 3 842 - 96,05%
Level 2: 4000 - 67 $ - 3 787 - 94,66%
Level 3: 4000 - 47 $ - 3 811 - 95,28%
Level 4: 4900 - 35 $ - 3 038 - 62,00%
Luxury : 1000 - 191 $ - 937 - 93,69%
Total Capacity :17900

Income

Home Games Left34
Average Attendance - %15 415 - 86,12%
Average Income per Game1 585 201 $
Year to Date Revenue11 096 407 $

Expense

Pro Players Total Salaries83 449 858 $
Farm Players Total Salaries694 750 $
Coaches Total Salaries1 150 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 062 292 $
Farm Year To Date Expenses221 580 $
Pro Salary Cap To Date13 960 892 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 896 834 $
Pro Remaining Season Days118
Pro Expenses Per Days591 900 $
Pro Estimated Expenses69 844 200 $
Farm Remaining Season Days120
Farm Expenses Per Days8 644 $
Farm Estimated Expenses1 037 280 $
Estimated Season Expenses70 881 480 $
Season Salary Cap83 449 858 $
Estimate Under Maximum Salary Cap of 85 000 000 $1 550 142 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 23 449 858 $
Current Bank Account(9 541 704 $)
Projected Bank Account(26 526 350 $)

Pro Players Salaries

Artemi Panarin 11 642 860 $ (5)
-Salary Remaining : 9 675 050 $
John Tavares 11 000 000 $ (4)
-Salary Remaining : 9 140 845 $
Anze Kopitar 10 000 000 $ (3)
-Salary Remaining : 8 309 859 $
Nikita Kucherov 9 500 000 $ (6)
-Salary Remaining : 7 894 366 $
Sam Reinhart 6 500 000 $ (3)
-Salary Remaining : 5 401 408 $
Igor Shesterkin 5 666 667 $ (4)
-Salary Remaining : 4 708 920 $
Zach Hyman 5 500 000 $ (7)
-Salary Remaining : 4 570 423 $
Quinton Byfield 3 575 000 $ (3)
-Salary Remaining : 2 970 775 $
Ryan Graves 3 166 667 $ (2)
-Salary Remaining : 2 631 456 $
Gustav Nyquist 2 885 000 $ (1)
-Salary Remaining : 2 397 394 $
Vladislav Gavrikov 2 800 000 $ (2)
-Salary Remaining : 2 326 761 $
Evan Bouchard 1 658 333 $ (2)
-Salary Remaining : 1 378 051 $
Damon Severson 1 600 000 $ (2)
-Salary Remaining : 1 329 577 $
Alex Newhook 1 491 667 $ (2)
-Salary Remaining : 1 239 554 $
Cal Clutterbuck 1 300 000 $ (1)
-Salary Remaining : 1 080 282 $
Colin Miller 997 000 $ (1)
-Salary Remaining : 828 493 $
Martin Fehervary 941 667 $ (2)
-Salary Remaining : 782 512 $
Jacob Bryson 925 000 $ (1)
-Salary Remaining : 768 662 $
Tanner Jeannot 800 000 $ (2)
-Salary Remaining : 664 789 $
Nic Dowd 750 000 $ (1)
-Salary Remaining : 623 239 $
Dan Vladar 750 000 $ (2)
-Salary Remaining : 623 239 $
Total Pro Players21
Salary Commitment
Year 2022 : 83 449 858 $
Year 2023 : 76 592 858 $
Year 2024 : 63 384 524 $
Year 2025 : 43 309 524 $
Salary Average Commitment
Year 2022 : 83 449 858 $
Year 2023 : 76 592 858 $
Year 2024 : 63 384 524 $
Year 2025 : 43 309 524 $
Salary Cap with 1 Way Contract
Year 2022 : 83 449 858 $
Year 2023 : 76 592 858 $
Year 2024 : 63 384 524 $
Year 2025 : 43 309 524 $

Farm Players Salaries

Matt Murray 250 000 $ (3)
Salary Remaining : 208 333 $
Juuso Valimaki 155 000 $ (2)
Salary Remaining : 129 167 $
Peyton Krebs 133 750 $ (3)
Salary Remaining : 111 458 $
Sam Lafferty 81 000 $ (1)
Salary Remaining : 67 500 $
Josef Korenar 75 000 $ (1)
Salary Remaining : 62 500 $
Total Farm Players5
Salary Commitment
Year 2022 : 694 750 $
Year 2023 : 538 750 $
Year 2024 : 383 750 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 694 750 $
Year 2023 : 538 750 $
Year 2024 : 383 750 $
Year 2025 : 0 $

Chiefs



Arena Capacity - Ticket Price
Attendance - %

Arena NameWar memorial Arena
Level 1: 4000 - 100 $ - 3 886 - 97,16%
Level 2: 4000 - 60 $ - 3 829 - 95,73%
Level 3: 4000 - 35 $ - 3 950 - 98,75%
Level 4: 4000 - 25 $ - 3 954 - 98,86%
Luxury : 1000 - 200 $ - 782 - 78,15%
Total Capacity :17000

Income

Home Games Left35
Average Attendance - %16 401 - 96,48%
Average Income per Game1 507 576 $
Year to Date Revenue9 045 454 $

Expense

Pro Players Total Salaries80 791 332 $
Farm Players Total Salaries1 203 300 $
Coaches Total Salaries1 400 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 786 914 $
Farm Year To Date Expenses284 718 $
Pro Salary Cap To Date13 643 250 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 765 148 $
Pro Remaining Season Days118
Pro Expenses Per Days574 939 $
Pro Estimated Expenses67 842 802 $
Farm Remaining Season Days120
Farm Expenses Per Days12 176 $
Farm Estimated Expenses1 461 120 $
Estimated Season Expenses69 303 922 $
Season Salary Cap80 791 332 $
Estimate Under Maximum Salary Cap of 85 000 000 $4 208 668 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 20 791 332 $
Current Bank Account(12 578 969 $)
Projected Bank Account(29 117 743 $)

Pro Players Salaries

Ryan Suter 7 538 000 $ (4)
-Salary Remaining : 6 263 972 $
Alex DeBrincat 6 400 000 $ (2)
-Salary Remaining : 5 318 310 $
Taylor Hall 6 000 000 $ (4)
-Salary Remaining : 4 985 915 $
Dmitri Orlov 5 100 000 $ (2)
-Salary Remaining : 4 238 028 $
Reilly Smith 5 000 000 $ (1)
-Salary Remaining : 4 154 930 $
Drake Batherson 4 975 000 $ (6)
-Salary Remaining : 4 134 155 $
Mikhail Sergachev 4 800 000 $ (2)
-Salary Remaining : 3 988 732 $
Ryan Strome 4 500 000 $ (1)
-Salary Remaining : 3 739 437 $
Alex Killorn 4 450 000 $ (2)
-Salary Remaining : 3 697 887 $
Sam Bennett 4 425 000 $ (4)
-Salary Remaining : 3 677 113 $
Radko Gudas 4 349 999 $ (2)
-Salary Remaining : 3 614 788 $
Adam Pelech 4 333 333 $ (3)
-Salary Remaining : 3 600 939 $
Elvis Merzlikins 4 000 000 $ (1)
-Salary Remaining : 3 323 944 $
Lars Eller 3 500 000 $ (2)
-Salary Remaining : 2 908 451 $
Alexander Kerfoot 3 500 000 $ (2)
-Salary Remaining : 2 908 451 $
Erik Gudbranson 1 950 000 $ (1)
-Salary Remaining : 1 620 423 $
Ryan Hartman 1 900 000 $ (3)
-Salary Remaining : 1 578 873 $
Jaden Schwartz 1 670 000 $ (1)
-Salary Remaining : 1 387 746 $
Conor Sheary 1 500 000 $ (2)
-Salary Remaining : 1 246 479 $
Anton Forsberg 900 000 $ (1)
-Salary Remaining : 747 887 $
Total Pro Players20
Salary Commitment
Year 2022 : 80 791 332 $
Year 2023 : 62 771 332 $
Year 2024 : 29 171 333 $
Year 2025 : 22 938 000 $
Salary Average Commitment
Year 2022 : 73 253 332 $
Year 2023 : 55 233 332 $
Year 2024 : 21 633 333 $
Year 2025 : 15 400 000 $
Salary Cap with 1 Way Contract
Year 2022 : 80 791 332 $
Year 2023 : 62 771 332 $
Year 2024 : 29 171 333 $
Year 2025 : 22 938 000 $

Farm Players Salaries

Luke Kunin 230 000 $ (1)
Salary Remaining : 191 667 $
Austin Watson 150 000 $ (2)
Salary Remaining : 125 000 $
Jani Hakanpaa 150 000 $ (3)
Salary Remaining : 125 000 $
Tyler Motte 122 500 $ (1)
Salary Remaining : 102 083 $
Derick Brassard 120 000 $ (1)
Salary Remaining : 100 000 $
Alex Stalock 100 000 $ (1)
Salary Remaining : 83 333 $
Anthony Stolarz 95 000 $ (2)
Salary Remaining : 79 167 $
Derek Stepan 85 800 $ (1)
Salary Remaining : 71 500 $
Niko Mikkola 75 000 $ (1)
Salary Remaining : 62 500 $
Kevin Rooney 75 000 $ (1)
Salary Remaining : 62 500 $
Total Farm Players10
Salary Commitment
Year 2022 : 1 203 300 $
Year 2023 : 395 000 $
Year 2024 : 150 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1 203 300 $
Year 2023 : 395 000 $
Year 2024 : 150 000 $
Year 2025 : 0 $

Dogbones



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena de Parent
Level 1: 4100 - 100 $ - 3 818 - 93,13%
Level 2: 4100 - 73 $ - 3 171 - 77,34%
Level 3: 4000 - 53 $ - 3 007 - 75,18%
Level 4: 4000 - 34 $ - 3 249 - 81,22%
Luxury : 1030 - 200 $ - 802 - 77,89%
Total Capacity :17230

Income

Home Games Left34
Average Attendance - %14 047 - 81,53%
Average Income per Game1 554 959 $
Year to Date Revenue10 884 715 $

Expense

Pro Players Total Salaries81 689 000 $
Farm Players Total Salaries996 750 $
Coaches Total Salaries1 205 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 238 841 $
Farm Year To Date Expenses301 463 $
Pro Salary Cap To Date14 136 586 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 868 616 $
Pro Remaining Season Days118
Pro Expenses Per Days579 535 $
Pro Estimated Expenses68 385 130 $
Farm Remaining Season Days120
Farm Expenses Per Days11 089 $
Farm Estimated Expenses1 330 680 $
Estimated Season Expenses69 715 810 $
Season Salary Cap81 689 000 $
Estimate Under Maximum Salary Cap of 85 000 000 $3 311 000 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 21 689 000 $
Current Bank Account(11 055 440 $)
Projected Bank Account(27 902 634 $)

Pro Players Salaries

Jack Eichel 10 000 000 $ (5)
-Salary Remaining : 8 309 859 $
Jacob Trouba 8 000 000 $ (5)
-Salary Remaining : 6 647 887 $
Brent Burns 8 000 000 $ (4)
-Salary Remaining : 6 647 887 $
Vladimir Tarasenko 7 500 000 $ (2)
-Salary Remaining : 6 232 394 $
Patrice Bergeron 6 875 000 $ (1)
-Salary Remaining : 5 713 028 $
Teuvo Teravainen 5 400 000 $ (3)
-Salary Remaining : 4 487 324 $
Shea Theodore 5 200 000 $ (4)
-Salary Remaining : 4 321 127 $
Linus Ullmark 5 000 000 $ (4)
-Salary Remaining : 4 154 930 $
David Perron 4 000 000 $ (1)
-Salary Remaining : 3 323 944 $
Boone Jenner 3 750 000 $ (1)
-Salary Remaining : 3 116 197 $
Jared Spurgeon 3 598 000 $ (4)
-Salary Remaining : 2 989 887 $
Jake Debrusk 2 975 000 $ (1)
-Salary Remaining : 2 472 183 $
Mikko Koskinen 2 150 000 $ (1)
-Salary Remaining : 1 786 620 $
Jordan Greenway 2 100 000 $ (1)
-Salary Remaining : 1 745 070 $
Alec Martinez 1 500 000 $ (3)
-Salary Remaining : 1 246 479 $
Derek Ryan 1 491 000 $ (2)
-Salary Remaining : 1 239 000 $
Nick Paul 1 350 000 $ (1)
-Salary Remaining : 1 121 831 $
Marco Scandella 1 250 000 $ (3)
-Salary Remaining : 1 038 732 $
Nicolas Roy 800 000 $ (1)
-Salary Remaining : 664 789 $
Michael McCarron 750 000 $ (2)
-Salary Remaining : 623 239 $
Total Pro Players20
Salary Commitment
Year 2022 : 81 689 000 $
Year 2023 : 57 689 000 $
Year 2024 : 47 948 000 $
Year 2025 : 39 798 000 $
Salary Average Commitment
Year 2022 : 67 314 000 $
Year 2023 : 50 189 000 $
Year 2024 : 47 948 000 $
Year 2025 : 39 798 000 $
Salary Cap with 1 Way Contract
Year 2022 : 81 689 000 $
Year 2023 : 57 689 000 $
Year 2024 : 47 948 000 $
Year 2025 : 39 798 000 $

Farm Players Salaries

Paul Byron 190 500 $ (2)
Salary Remaining : 158 750 $
Andrew Ladd 160 000 $ (2)
Salary Remaining : 133 333 $
Cal Foote 142 500 $ (2)
Salary Remaining : 118 750 $
Jacob Larsson (Out of Payroll) 120 000 $ (1)
Salary Remaining : 100 000 $
John Moore 110 000 $ (2)
Salary Remaining : 91 667 $
Connor Clifton 100 000 $ (2)
Salary Remaining : 83 333 $
Martin Frk 78 750 $ (1)
Salary Remaining : 65 625 $
Nicolas Meloche 75 000 $ (1)
Salary Remaining : 62 500 $
Eric Staal 75 000 $ (1)
Salary Remaining : 62 500 $
Brendan Gaunce (Out of Payroll) 75 000 $ (1)
Salary Remaining : 62 500 $
Collin Delia 65 000 $ (1)
Salary Remaining : 54 167 $
Total Farm Players11
Salary Commitment
Year 2022 : 1 191 750 $
Year 2023 : 703 000 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1 191 750 $
Year 2023 : 703 000 $
Year 2024 : 0 $
Year 2025 : 0 $

Fighting Irish



Arena Capacity - Ticket Price
Attendance - %

Arena NameChicago Stadium
Level 1: 4000 - 110 $ - 3 014 - 75,35%
Level 2: 4000 - 80 $ - 2 881 - 72,03%
Level 3: 4100 - 55 $ - 2 811 - 68,55%
Level 4: 4100 - 40 $ - 2 649 - 64,61%
Luxury : 1000 - 210 $ - 738 - 73,78%
Total Capacity :17200

Income

Home Games Left35
Average Attendance - %12 093 - 70,31%
Average Income per Game1 456 542 $
Year to Date Revenue8 739 253 $

Expense

Pro Players Total Salaries75 270 500 $
Farm Players Total Salaries800 000 $
Coaches Total Salaries1 375 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 794 314 $
Farm Year To Date Expenses225 000 $
Pro Salary Cap To Date12 654 874 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 978 976 $
Pro Remaining Season Days118
Pro Expenses Per Days535 884 $
Pro Estimated Expenses63 234 312 $
Farm Remaining Season Days120
Farm Expenses Per Days9 375 $
Farm Estimated Expenses1 125 000 $
Estimated Season Expenses64 359 312 $
Season Salary Cap75 270 500 $
Estimate Under Maximum Salary Cap of 85 000 000 $9 729 500 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 15 270 500 $
Current Bank Account(38 735 140 $)
Projected Bank Account(52 115 476 $)

Pro Players Salaries

Matt Dumba 6 000 000 $ (2)
-Salary Remaining : 4 985 915 $
Anthony Mantha 5 700 000 $ (3)
-Salary Remaining : 4 736 620 $
Anton Stralman 5 500 000 $ (1)
-Salary Remaining : 4 570 423 $
Mikael Backlund 5 350 000 $ (3)
-Salary Remaining : 4 445 775 $
Robin Lehner 4 875 000 $ (4)
-Salary Remaining : 4 051 056 $
Tyler Bertuzzi 4 750 000 $ (2)
-Salary Remaining : 3 947 183 $
Frederik Andersen 4 500 000 $ (2)
-Salary Remaining : 3 739 437 $
Joel Edmundson 4 250 000 $ (3)
-Salary Remaining : 3 531 690 $
Joonas Donskoi 3 900 000 $ (2)
-Salary Remaining : 3 240 845 $
Dominik Kubalik 3 700 000 $ (1)
-Salary Remaining : 3 074 648 $
Ben Chiarot 3 500 000 $ (1)
-Salary Remaining : 2 908 451 $
Jamie Oleksiak 3 175 000 $ (3)
-Salary Remaining : 2 638 380 $
Kevin Shattenkirk 2 750 000 $ (2)
-Salary Remaining : 2 285 211 $
Brock McGinn 2 750 000 $ (4)
-Salary Remaining : 2 285 211 $
Nick Ritchie 2 500 000 $ (2)
-Salary Remaining : 2 077 465 $
Adrian Kempe 2 000 000 $ (1)
-Salary Remaining : 1 661 972 $
Nick Leddy 1 750 000 $ (1)
-Salary Remaining : 1 454 225 $
Petr Mrazek 1 500 000 $ (3)
-Salary Remaining : 1 246 479 $
Kailer Yamamoto 1 175 000 $ (1)
-Salary Remaining : 976 408 $
Joel Armia 1 150 000 $ (3)
-Salary Remaining : 955 634 $
Tomas Nosek 995 500 $ (2)
-Salary Remaining : 827 246 $
Mattias Janmark 950 000 $ (1)
-Salary Remaining : 789 437 $
Mike Reilly 950 000 $ (3)
-Salary Remaining : 789 437 $
Jonathan Drouin 850 000 $ (2)
-Salary Remaining : 706 338 $
Nick Holden 750 000 $ (1)
-Salary Remaining : 623 239 $
Total Pro Players25
Salary Commitment
Year 2022 : 75 270 500 $
Year 2023 : 55 945 500 $
Year 2024 : 29 700 000 $
Year 2025 : 7 625 000 $
Salary Average Commitment
Year 2022 : 75 270 500 $
Year 2023 : 55 945 500 $
Year 2024 : 29 700 000 $
Year 2025 : 7 625 000 $
Salary Cap with 1 Way Contract
Year 2022 : 75 270 500 $
Year 2023 : 55 945 500 $
Year 2024 : 29 700 000 $
Year 2025 : 7 625 000 $

Farm Players Salaries

Carl Hagelin 227 500 $ (2)
Salary Remaining : 189 583 $
Bryan Little 210 000 $ (3)
Salary Remaining : 175 000 $
David Kampf 150 000 $ (2)
Salary Remaining : 125 000 $
Charlie Lindgren 75 000 $ (1)
Salary Remaining : 62 500 $
Yakov Trenin 72 500 $ (1)
Salary Remaining : 60 417 $
Ryan Carpenter 65 000 $ (1)
Salary Remaining : 54 167 $
Total Farm Players6
Salary Commitment
Year 2022 : 800 000 $
Year 2023 : 587 500 $
Year 2024 : 210 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 800 000 $
Year 2023 : 587 500 $
Year 2024 : 210 000 $
Year 2025 : 0 $

Flash



Arena Capacity - Ticket Price
Attendance - %

Arena NamePatinoire de Messines
Level 1: 4200 - 100 $ - 3 780 - 89,99%
Level 2: 4100 - 75 $ - 2 921 - 71,23%
Level 3: 4000 - 50 $ - 3 138 - 78,45%
Level 4: 4000 - 35 $ - 3 065 - 76,63%
Luxury : 1000 - 200 $ - 751 - 75,08%
Total Capacity :17300

Income

Home Games Left35
Average Attendance - %13 654 - 78,93%
Average Income per Game1 506 923 $
Year to Date Revenue9 041 536 $

Expense

Pro Players Total Salaries73 419 507 $
Farm Players Total Salaries1 235 917 $
Coaches Total Salaries1 265 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 552 808 $
Farm Year To Date Expenses307 191 $
Pro Salary Cap To Date12 431 952 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 742 293 $
Pro Remaining Season Days118
Pro Expenses Per Days522 074 $
Pro Estimated Expenses61 604 732 $
Farm Remaining Season Days120
Farm Expenses Per Days12 402 $
Farm Estimated Expenses1 488 240 $
Estimated Season Expenses63 092 972 $
Season Salary Cap73 419 507 $
Estimate Under Maximum Salary Cap of 85 000 000 $11 580 493 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 13 419 507 $
Current Bank Account(11 715 348 $)
Projected Bank Account(22 066 027 $)

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (1)
-Salary Remaining : 7 894 366 $
Mikko Rantanen 9 250 000 $ (4)
-Salary Remaining : 7 686 620 $
Kristopher Letang 7 250 000 $ (1)
-Salary Remaining : 6 024 648 $
Brad Marchand 6 125 000 $ (4)
-Salary Remaining : 5 089 789 $
Nikolaj Ehlers 6 000 000 $ (4)
-Salary Remaining : 4 985 915 $
Neal Pionk 5 875 000 $ (3)
-Salary Remaining : 4 882 042 $
Phillip Danault 5 500 000 $ (6)
-Salary Remaining : 4 570 423 $
Vince Dunn 4 000 000 $ (2)
-Salary Remaining : 3 323 944 $
Alex Iafallo 4 000 000 $ (4)
-Salary Remaining : 3 323 944 $
Bryan Rust 3 500 000 $ (1)
-Salary Remaining : 2 908 451 $
Mackenzie Blackwood 2 800 000 $ (2)
-Salary Remaining : 2 326 761 $
Vitek Vanecek 1 551 001 $ (1)
-Salary Remaining : 1 288 860 $
Radek Faksa 1 201 001 $ (4)
-Salary Remaining : 998 015 $
Logan Stanley 1 137 500 $ (2)
-Salary Remaining : 945 246 $
Jonas Siegenthaler 1 125 000 $ (2)
-Salary Remaining : 934 859 $
Darren Helm (Out of Payroll) 1 000 000 $ (1)
-Salary Remaining : 830 986 $
Dysin Mayo 901 001 $ (3)
-Salary Remaining : 748 719 $
Karel Vejmelka 851 001 $ (1)
-Salary Remaining : 707 170 $
Anton Blidh 751 001 $ (1)
-Salary Remaining : 624 071 $
Adam Erne 751 001 $ (2)
-Salary Remaining : 624 071 $
Jake Evans 750 000 $ (1)
-Salary Remaining : 623 239 $
Craig Smith 601 001 $ (2)
-Salary Remaining : 499 423 $
Total Pro Players22
Salary Commitment
Year 2022 : 74 419 507 $
Year 2023 : 49 266 504 $
Year 2024 : 38 852 002 $
Year 2025 : 32 076 001 $
Salary Average Commitment
Year 2022 : 57 669 507 $
Year 2023 : 49 266 504 $
Year 2024 : 38 852 002 $
Year 2025 : 32 076 001 $
Salary Cap with 1 Way Contract
Year 2022 : 74 419 507 $
Year 2023 : 49 266 504 $
Year 2024 : 38 852 002 $
Year 2025 : 32 076 001 $

Farm Players Salaries

Jordan Martinook 200 000 $ (3)
Salary Remaining : 166 667 $
Pierre-Edouard Bellemare 180 000 $ (2)
Salary Remaining : 150 000 $
Tyler Pitlick 175 000 $ (1)
Salary Remaining : 145 833 $
Philip Tomasino 106 667 $ (3)
Salary Remaining : 88 889 $
Rem Pitlick 95 100 $ (1)
Salary Remaining : 79 250 $
Slater Koekkoek 92 500 $ (2)
Salary Remaining : 77 083 $
Eric Comrie 85 100 $ (1)
Salary Remaining : 70 917 $
Erik Kallgren 85 100 $ (2)
Salary Remaining : 70 917 $
Johnathan Kovacevic 85 100 $ (1)
Salary Remaining : 70 917 $
Dryden Hunt 76 250 $ (2)
Salary Remaining : 63 542 $
Jay Beagle 55 100 $ (1)
Salary Remaining : 45 917 $
Total Farm Players11
Salary Commitment
Year 2022 : 1 235 917 $
Year 2023 : 740 517 $
Year 2024 : 306 667 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1 235 917 $
Year 2023 : 740 517 $
Year 2024 : 306 667 $
Year 2025 : 0 $

Gongshow



Arena Capacity - Ticket Price
Attendance - %

Arena NameFrank Robinson
Level 1: 4000 - 100 $ - 3 764 - 94,10%
Level 2: 4000 - 72 $ - 3 038 - 75,95%
Level 3: 4000 - 50 $ - 3 199 - 79,98%
Level 4: 4000 - 35 $ - 3 264 - 81,59%
Luxury : 1000 - 200 $ - 801 - 80,14%
Total Capacity :17000

Income

Home Games Left34
Average Attendance - %14 066 - 82,74%
Average Income per Game1 534 084 $
Year to Date Revenue10 738 587 $

Expense

Pro Players Total Salaries84 976 333 $
Farm Players Total Salaries706 600 $
Coaches Total Salaries6 665 500 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 064 967 $
Farm Year To Date Expenses229 089 $
Pro Salary Cap To Date14 050 895 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 158 851 $
Pro Remaining Season Days118
Pro Expenses Per Days640 678 $
Pro Estimated Expenses75 600 004 $
Farm Remaining Season Days120
Farm Expenses Per Days9 528 $
Farm Estimated Expenses1 143 360 $
Estimated Season Expenses76 743 364 $
Season Salary Cap84 976 333 $
Estimate Under Maximum Salary Cap of 85 000 000 $23 667 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 24 976 333 $
Current Bank Account(34 601 572 $)
Projected Bank Account(59 186 085 $)

Pro Players Salaries

Mitchell Marner 10 901 330 $ (4)
-Salary Remaining : 9 058 854 $
Jeff Skinner 8 650 000 $ (5)
-Salary Remaining : 7 188 028 $
Justin Faulk 6 500 000 $ (6)
-Salary Remaining : 5 401 408 $
Mats Zuccarello 6 000 000 $ (3)
-Salary Remaining : 4 985 915 $
Tyler Myers 6 000 000 $ (3)
-Salary Remaining : 4 985 915 $
Brock Nelson 6 000 000 $ (4)
-Salary Remaining : 4 985 915 $
Mikael Granlund 5 100 000 $ (4)
-Salary Remaining : 4 238 028 $
Nazem Kadri 4 500 000 $ (1)
-Salary Remaining : 3 739 437 $
Josh Manson 4 100 000 $ (1)
-Salary Remaining : 3 407 042 $
Justin Braun 3 800 000 $ (1)
-Salary Remaining : 3 157 746 $
Mattias Ekholm 3 750 000 $ (1)
-Salary Remaining : 3 116 197 $
Cam Talbot 3 666 667 $ (2)
-Salary Remaining : 3 046 949 $
Zdeno Chara 3 100 000 $ (1)
-Salary Remaining : 2 576 056 $
Erik Haula 2 750 000 $ (2)
-Salary Remaining : 2 285 211 $
Frank Vatrano 2 533 333 $ (1)
-Salary Remaining : 2 105 164 $
Matt Martin 2 500 000 $ (3)
-Salary Remaining : 2 077 465 $
Calle Jarnkrok 2 000 000 $ (1)
-Salary Remaining : 1 661 972 $
Pierre Engvall 1 250 000 $ (1)
-Salary Remaining : 1 038 732 $
Trevor Lewis 1 000 000 $ (1)
-Salary Remaining : 830 986 $
Louis Domingue 875 000 $ (1)
-Salary Remaining : 727 113 $
Total Pro Players20
Salary Commitment
Year 2022 : 84 976 333 $
Year 2023 : 58 068 000 $
Year 2024 : 51 651 333 $
Year 2025 : 37 151 333 $
Salary Average Commitment
Year 2022 : 84 976 333 $
Year 2023 : 58 068 000 $
Year 2024 : 51 651 333 $
Year 2025 : 37 151 333 $
Salary Cap with 1 Way Contract
Year 2022 : 84 976 333 $
Year 2023 : 58 068 000 $
Year 2024 : 51 651 333 $
Year 2025 : 37 151 333 $

Farm Players Salaries

Jordie Benn 100 000 $ (1)
Salary Remaining : 83 333 $
Brian Elliott 90 000 $ (1)
Salary Remaining : 75 000 $
Zach Bogosian 88 000 $ (2)
Salary Remaining : 73 333 $
Erik Gustafsson 88 000 $ (1)
Salary Remaining : 73 333 $
Liam O'Brien 75 000 $ (1)
Salary Remaining : 62 500 $
Laurent Dauphin 75 000 $ (1)
Salary Remaining : 62 500 $
Nick Cousins 75 000 $ (1)
Salary Remaining : 62 500 $
Dustin Tokarski 60 000 $ (1)
Salary Remaining : 50 000 $
Cory Schneider 55 600 $ (1)
Salary Remaining : 46 333 $
Total Farm Players9
Salary Commitment
Year 2022 : 706 600 $
Year 2023 : 88 000 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 706 600 $
Year 2023 : 88 000 $
Year 2024 : 0 $
Year 2025 : 0 $

Icedogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameLong Beach Arena
Level 1: 4500 - 99 $ - 3 866 - 85,90%
Level 2: 4500 - 74 $ - 3 098 - 68,84%
Level 3: 4500 - 59 $ - 2 617 - 58,15%
Level 4: 4700 - 34 $ - 3 140 - 66,80%
Luxury : 1050 - 199 $ - 822 - 78,32%
Total Capacity :19250

Income

Home Games Left35
Average Attendance - %13 542 - 70,35%
Average Income per Game1 554 595 $
Year to Date Revenue9 327 567 $

Expense

Pro Players Total Salaries83 348 000 $
Farm Players Total Salaries2 183 333 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 221 489 $
Farm Year To Date Expenses467 404 $
Pro Salary Cap To Date14 094 736 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 410 808 $
Pro Remaining Season Days118
Pro Expenses Per Days592 239 $
Pro Estimated Expenses69 884 202 $
Farm Remaining Season Days120
Farm Expenses Per Days18 981 $
Farm Estimated Expenses2 277 720 $
Estimated Season Expenses72 161 922 $
Season Salary Cap83 348 000 $
Estimate Under Maximum Salary Cap of 85 000 000 $1 652 000 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 23 348 000 $
Current Bank Account2 716 165 $
Projected Bank Account(15 034 949 $)

Pro Players Salaries

Cale Makar 9 000 000 $ (6)
-Salary Remaining : 7 478 873 $
Mark Giordano 6 750 000 $ (1)
-Salary Remaining : 5 609 155 $
Jordan Staal 6 250 000 $ (2)
-Salary Remaining : 5 193 662 $
Timo Meier 6 000 000 $ (2)
-Salary Remaining : 4 985 915 $
Bo Horvat 5 500 000 $ (2)
-Salary Remaining : 4 570 423 $
Rasmus Ristolainen 5 400 000 $ (1)
-Salary Remaining : 4 487 324 $
Mika Zibanejad 5 350 000 $ (1)
-Salary Remaining : 4 445 775 $
Tom Wilson 5 166 000 $ (3)
-Salary Remaining : 4 292 873 $
Elias Lindholm 4 850 000 $ (3)
-Salary Remaining : 4 030 282 $
Jakob Chychrun 4 600 000 $ (4)
-Salary Remaining : 3 822 535 $
Brandon Carlo 4 100 000 $ (6)
-Salary Remaining : 3 407 042 $
Carter Hart 3 979 000 $ (3)
-Salary Remaining : 3 306 493 $
Jared McCann 2 940 000 $ (1)
-Salary Remaining : 2 443 099 $
Artturi Lehkonen 2 400 000 $ (1)
-Salary Remaining : 1 994 366 $
Pius Suter 1 975 000 $ (2)
-Salary Remaining : 1 641 197 $
Sean Kuraly 1 775 500 $ (4)
-Salary Remaining : 1 475 415 $
Laurent Brossoit 1 750 000 $ (2)
-Salary Remaining : 1 454 225 $
Jonathan Quick 1 750 000 $ (2)
-Salary Remaining : 1 454 225 $
Casey Cizikas 1 500 000 $ (6)
-Salary Remaining : 1 246 479 $
Jesse Puljujarvi 1 175 000 $ (1)
-Salary Remaining : 976 408 $
Mario Ferraro 1 137 500 $ (1)
-Salary Remaining : 945 246 $
Total Pro Players21
Salary Commitment
Year 2022 : 83 348 000 $
Year 2023 : 58 195 500 $
Year 2024 : 34 970 500 $
Year 2025 : 20 975 500 $
Salary Average Commitment
Year 2022 : 83 348 000 $
Year 2023 : 58 195 500 $
Year 2024 : 34 970 500 $
Year 2025 : 20 975 500 $
Salary Cap with 1 Way Contract
Year 2022 : 83 348 000 $
Year 2023 : 58 195 500 $
Year 2024 : 34 970 500 $
Year 2025 : 20 975 500 $

Farm Players Salaries

Henri Jokiharju 250 000 $ (3)
Salary Remaining : 208 333 $
Matt Benning 190 000 $ (1)
Salary Remaining : 158 333 $
Janne Kuokkanen 182 500 $ (2)
Salary Remaining : 152 083 $
Michael Anderson 177 500 $ (1)
Salary Remaining : 147 917 $
Filip Zadina 177 500 $ (1)
Salary Remaining : 147 917 $
Gabriel Vilardi (Out of Payroll) 165 833 $ (1)
Salary Remaining : 138 194 $
Derek Grant 150 000 $ (2)
Salary Remaining : 125 000 $
Ryan Merkley 122 500 $ (2)
Salary Remaining : 102 083 $
Julien Gauthier 122 500 $ (1)
Salary Remaining : 102 083 $
Madison Bowey 100 000 $ (1)
Salary Remaining : 83 333 $
Philipp Kurashev 92 500 $ (1)
Salary Remaining : 77 083 $
Sean Durzi (Out of Payroll) 92 500 $ (1)
Salary Remaining : 77 083 $
Connor McMichael 92 500 $ (3)
Salary Remaining : 77 083 $
J.J. Moser 92 500 $ (3)
Salary Remaining : 77 083 $
Cale Fleury 88 333 $ (1)
Salary Remaining : 73 611 $
Cody Eakin 87 500 $ (1)
Salary Remaining : 72 917 $
Jacob Middleton 87 500 $ (1)
Salary Remaining : 72 917 $
Matt Nieto 85 000 $ (2)
Salary Remaining : 70 833 $
Chris Driedger 85 000 $ (3)
Salary Remaining : 70 833 $
Total Farm Players19
Salary Commitment
Year 2022 : 2 441 666 $
Year 2023 : 1 060 000 $
Year 2024 : 520 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 441 666 $
Year 2023 : 1 060 000 $
Year 2024 : 520 000 $
Year 2025 : 0 $

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameRhum Arena
Level 1: 4000 - 100 $ - 3 759 - 93,96%
Level 2: 4000 - 65 $ - 3 829 - 95,72%
Level 3: 4000 - 35 $ - 3 795 - 94,87%
Level 4: 4000 - 25 $ - 3 914 - 97,85%
Luxury : 1000 - 200 $ - 787 - 78,72%
Total Capacity :17000

Income

Home Games Left35
Average Attendance - %16 083 - 94,61%
Average Income per Game1 509 109 $
Year to Date Revenue9 054 655 $

Expense

Pro Players Total Salaries84 863 857 $
Farm Players Total Salaries530 000 $
Coaches Total Salaries2 450 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 626 294 $
Farm Year To Date Expenses207 781 $
Pro Salary Cap To Date14 338 966 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 818 821 $
Pro Remaining Season Days118
Pro Expenses Per Days609 605 $
Pro Estimated Expenses71 933 390 $
Farm Remaining Season Days120
Farm Expenses Per Days8 889 $
Farm Estimated Expenses1 066 680 $
Estimated Season Expenses73 000 070 $
Season Salary Cap84 863 857 $
Estimate Under Maximum Salary Cap of 85 000 000 $136 143 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 24 863 857 $
Current Bank Account(1 625 945 $)
Projected Bank Account(21 807 194 $)

Pro Players Salaries

Oliver Ekman-Larsson 8 250 000 $ (6)
-Salary Remaining : 6 855 634 $
Ryan Johansen 8 000 000 $ (4)
-Salary Remaining : 6 647 887 $
Logan Couture 8 000 000 $ (6)
-Salary Remaining : 6 647 887 $
Kevin Hayes 7 142 857 $ (5)
-Salary Remaining : 5 935 614 $
James Van Riemsdyk 7 000 000 $ (2)
-Salary Remaining : 5 816 901 $
Ryan McDonagh 6 750 000 $ (5)
-Salary Remaining : 5 609 155 $
Johnny Gaudreau 6 750 000 $ (1)
-Salary Remaining : 5 609 155 $
Jonas Brodin 6 000 000 $ (7)
-Salary Remaining : 4 985 915 $
Jonathan Marchessault 5 000 000 $ (3)
-Salary Remaining : 4 154 930 $
Juuse Saros 5 000 000 $ (4)
-Salary Remaining : 4 154 930 $
Cam Fowler 3 121 000 $ (2)
-Salary Remaining : 2 593 507 $
Sergei Bobrovsky 2 500 000 $ (1)
-Salary Remaining : 2 077 465 $
Yanni Gourde 2 500 000 $ (4)
-Salary Remaining : 2 077 465 $
Andrew Mangiapane 2 425 000 $ (1)
-Salary Remaining : 2 015 141 $
Marcus Johansson 1 600 000 $ (1)
-Salary Remaining : 1 329 577 $
Brian Boyle 1 300 000 $ (1)
-Salary Remaining : 1 080 282 $
Corey Perry 1 300 000 $ (1)
-Salary Remaining : 1 080 282 $
Nick Foligno 900 000 $ (1)
-Salary Remaining : 747 887 $
Zach Whitecloud 725 000 $ (1)
-Salary Remaining : 602 465 $
Jordan Oesterle 600 000 $ (2)
-Salary Remaining : 498 592 $
Total Pro Players20
Salary Commitment
Year 2022 : 84 863 857 $
Year 2023 : 67 363 857 $
Year 2024 : 56 642 857 $
Year 2025 : 51 642 857 $
Salary Average Commitment
Year 2022 : 84 863 857 $
Year 2023 : 67 363 857 $
Year 2024 : 56 642 857 $
Year 2025 : 51 642 857 $
Salary Cap with 1 Way Contract
Year 2022 : 84 863 857 $
Year 2023 : 67 363 857 $
Year 2024 : 56 642 857 $
Year 2025 : 51 642 857 $

Farm Players Salaries

Dante Fabbro 240 000 $ (2)
Salary Remaining : 200 000 $
Robert Hagg 160 000 $ (1)
Salary Remaining : 133 333 $
Jaroslav Halak 130 000 $ (1)
Salary Remaining : 108 333 $
Total Farm Players3
Salary Commitment
Year 2022 : 530 000 $
Year 2023 : 240 000 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 530 000 $
Year 2023 : 240 000 $
Year 2024 : 0 $
Year 2025 : 0 $

LumberJacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameLe Poulailler
Level 1: 4000 - 100 $ - 3 812 - 95,30%
Level 2: 4000 - 75 $ - 3 041 - 76,03%
Level 3: 4000 - 50 $ - 3 156 - 78,91%
Level 4: 4000 - 35 $ - 3 209 - 80,23%
Luxury : 1000 - 200 $ - 778 - 77,82%
Total Capacity :17000

Income

Home Games Left35
Average Attendance - %13 997 - 82,33%
Average Income per Game1 542 228 $
Year to Date Revenue9 253 370 $

Expense

Pro Players Total Salaries72 543 897 $
Farm Players Total Salaries441 875 $
Coaches Total Salaries3 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 162 344 $
Farm Year To Date Expenses198 648 $
Pro Salary Cap To Date12 655 312 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 977 992 $
Pro Remaining Season Days118
Pro Expenses Per Days531 999 $
Pro Estimated Expenses62 775 882 $
Farm Remaining Season Days120
Farm Expenses Per Days8 277 $
Farm Estimated Expenses993 240 $
Estimated Season Expenses63 769 122 $
Season Salary Cap72 543 897 $
Estimate Under Maximum Salary Cap of 85 000 000 $12 456 103 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 12 543 897 $
Current Bank Account(20 158 147 $)
Projected Bank Account(29 949 277 $)

Pro Players Salaries

Mark Stone 9 500 000 $ (6)
-Salary Remaining : 7 894 366 $
Kyle Connor 7 142 857 $ (5)
-Salary Remaining : 5 935 614 $
Gabriel Landeskog (Out of Payroll) 7 000 000 $ (8)
-Salary Remaining : 5 816 901 $
William Karlsson 5 900 000 $ (6)
-Salary Remaining : 4 902 817 $
Jake Muzzin 5 625 000 $ (3)
-Salary Remaining : 4 674 296 $
Travis Konecny 5 500 000 $ (4)
-Salary Remaining : 4 570 423 $
Brady Skjei 5 250 000 $ (3)
-Salary Remaining : 4 362 676 $
Jean-Gabriel Pageau 5 000 000 $ (5)
-Salary Remaining : 4 154 930 $
Jake McCabe 4 000 000 $ (4)
-Salary Remaining : 3 323 944 $
Andreas Johnsson 3 400 000 $ (2)
-Salary Remaining : 2 825 352 $
Victor Olofsson 3 050 000 $ (1)
-Salary Remaining : 2 534 507 $
Jordan Binnington 3 000 010 $ (3)
-Salary Remaining : 2 492 966 $
Anthony Duclair 3 000 000 $ (3)
-Salary Remaining : 2 492 958 $
Robert Thomas 2 800 000 $ (2)
-Salary Remaining : 2 326 761 $
Andreas Athanasiou 2 000 010 $ (1)
-Salary Remaining : 1 661 980 $
Thomas Greiss 2 000 000 $ (1)
-Salary Remaining : 1 661 972 $
Braden Schneider 1 325 000 $ (3)
-Salary Remaining : 1 101 056 $
Mike Hoffman 1 000 010 $ (3)
-Salary Remaining : 830 994 $
Jake Allen 1 000 010 $ (2)
-Salary Remaining : 830 994 $
Colin White 851 000 $ (4)
-Salary Remaining : 707 169 $
Tucker Poolman 600 000 $ (1)
-Salary Remaining : 498 592 $
Mark Pysyk 600 000 $ (1)
-Salary Remaining : 498 592 $
Total Pro Players22
Salary Commitment
Year 2022 : 79 543 897 $
Year 2023 : 71 293 887 $
Year 2024 : 64 093 877 $
Year 2025 : 44 893 857 $
Salary Average Commitment
Year 2022 : 79 543 897 $
Year 2023 : 71 293 887 $
Year 2024 : 64 093 877 $
Year 2025 : 44 893 857 $
Salary Cap with 1 Way Contract
Year 2022 : 79 543 897 $
Year 2023 : 71 293 887 $
Year 2024 : 64 093 877 $
Year 2025 : 44 893 857 $

Farm Players Salaries

Joe Veleno 124 375 $ (2)
Salary Remaining : 103 646 $
Victor Mete 120 000 $ (1)
Salary Remaining : 100 000 $
Nicolas Aube-Kubel 107 500 $ (1)
Salary Remaining : 89 583 $
Mason Appleton 90 000 $ (1)
Salary Remaining : 75 000 $
Total Farm Players4
Salary Commitment
Year 2022 : 441 875 $
Year 2023 : 124 375 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 441 875 $
Year 2023 : 124 375 $
Year 2024 : 0 $
Year 2025 : 0 $

Mariners



Arena Capacity - Ticket Price
Attendance - %

Arena NameOcean Center
Level 1: 4000 - 100 $ - 3 698 - 92,45%
Level 2: 4000 - 70 $ - 3 688 - 92,19%
Level 3: 4000 - 48 $ - 3 776 - 94,40%
Level 4: 4000 - 35 $ - 3 086 - 77,14%
Luxury : 1000 - 198 $ - 925 - 92,45%
Total Capacity :17000

Income

Home Games Left35
Average Attendance - %15 172 - 89,25%
Average Income per Game1 639 377 $
Year to Date Revenue9 836 259 $

Expense

Pro Players Total Salaries80 418 334 $
Farm Players Total Salaries1 152 500 $
Coaches Total Salaries1 355 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 813 656 $
Farm Year To Date Expenses315 102 $
Pro Salary Cap To Date13 686 902 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue57 378 178 $
Pro Remaining Season Days118
Pro Expenses Per Days571 608 $
Pro Estimated Expenses67 449 744 $
Farm Remaining Season Days120
Farm Expenses Per Days12 205 $
Farm Estimated Expenses1 464 600 $
Estimated Season Expenses68 914 344 $
Season Salary Cap80 418 334 $
Estimate Under Maximum Salary Cap of 85 000 000 $4 581 666 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 20 418 334 $
Current Bank Account10 279 352 $
Projected Bank Account(1 256 814 $)

Pro Players Salaries

Auston Matthews 11 639 000 $ (3)
-Salary Remaining : 9 671 845 $
Kirill Kaprizov 9 000 000 $ (5)
-Salary Remaining : 7 478 873 $
Thomas Chabot 8 000 000 $ (7)
-Salary Remaining : 6 647 887 $
Matthew Tkachuk 7 000 000 $ (1)
-Salary Remaining : 5 816 901 $
Mark Scheifele 6 125 000 $ (3)
-Salary Remaining : 5 089 789 $
T.J. Oshie 5 750 000 $ (4)
-Salary Remaining : 4 778 169 $
Vincent Trocheck (Out of Payroll) 4 750 000 $ (1)
-Salary Remaining : 3 947 183 $
Ryan Getzlaf 4 200 000 $ (1)
-Salary Remaining : 3 490 141 $
Jesperi Kotkaniemi 4 100 000 $ (1)
-Salary Remaining : 3 407 042 $
Brett Pesce 4 025 000 $ (3)
-Salary Remaining : 3 344 718 $
Ilya Sorokin 4 000 000 $ (3)
-Salary Remaining : 3 323 944 $
Jack Hughes 3 775 000 $ (1)
-Salary Remaining : 3 136 972 $
Barrett Hayton 2 675 000 $ (1)
-Salary Remaining : 2 222 887 $
Adam Fox 1 775 000 $ (1)
-Salary Remaining : 1 475 000 $
Garnet Hathaway 1 500 000 $ (2)
-Salary Remaining : 1 246 479 $
Matt Boldy 1 325 000 $ (2)
-Salary Remaining : 1 101 056 $
K'Andre Miller 1 275 000 $ (2)
-Salary Remaining : 1 059 507 $
Shayne Gostisbehere 1 250 001 $ (2)
-Salary Remaining : 1 038 733 $
Morgan Frost 925 000 $ (1)
-Salary Remaining : 768 662 $
Calvin Petersen 858 333 $ (1)
-Salary Remaining : 713 263 $
Danny Dekeyser 621 000 $ (1)
-Salary Remaining : 516 042 $
Anton Khudobin 600 000 $ (2)
-Salary Remaining : 498 592 $
Total Pro Players22
Salary Commitment
Year 2022 : 85 168 334 $
Year 2023 : 54 489 001 $
Year 2024 : 48 539 000 $
Year 2025 : 22 750 000 $
Salary Average Commitment
Year 2022 : 85 168 334 $
Year 2023 : 54 489 001 $
Year 2024 : 48 539 000 $
Year 2025 : 22 750 000 $
Salary Cap with 1 Way Contract
Year 2022 : 85 168 334 $
Year 2023 : 54 489 001 $
Year 2024 : 48 539 000 $
Year 2025 : 22 750 000 $

Farm Players Salaries

Victor Rask 250 000 $ (1)
Salary Remaining : 208 333 $
Cody Glass 177 500 $ (1)
Salary Remaining : 147 917 $
Anders Bjork 160 000 $ (2)
Salary Remaining : 133 333 $
Andy Greene 100 000 $ (1)
Salary Remaining : 83 333 $
Rasmus Asplund 92 500 $ (2)
Salary Remaining : 77 083 $
Jérémy Lauzon 85 000 $ (1)
Salary Remaining : 70 833 $
Zack MacEwen 82 500 $ (1)
Salary Remaining : 68 750 $
Brett Kulak 75 000 $ (1)
Salary Remaining : 62 500 $
Jordan Gross 75 000 $ (1)
Salary Remaining : 62 500 $
Miles Wood 55 000 $ (1)
Salary Remaining : 45 833 $
Total Farm Players10
Salary Commitment
Year 2022 : 1 152 500 $
Year 2023 : 252 500 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1 152 500 $
Year 2023 : 252 500 $
Year 2024 : 0 $
Year 2025 : 0 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameLe Colise
Level 1: 4100 - 101 $ - 3 379 - 82,40%
Level 2: 4100 - 71 $ - 3 939 - 96,07%
Level 3: 4100 - 48 $ - 3 921 - 95,62%
Level 4: 4100 - 36 $ - 3 011 - 73,44%
Luxury : 1000 - 199 $ - 782 - 78,23%
Total Capacity :17400

Income

Home Games Left35
Average Attendance - %15 031 - 86,39%
Average Income per Game1 598 985 $
Year to Date Revenue9 593 909 $

Expense

Pro Players Total Salaries77 781 681 $
Farm Players Total Salaries2 578 334 $
Coaches Total Salaries2 050 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 005 357 $
Farm Year To Date Expenses506 896 $
Pro Salary Cap To Date12 751 835 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 964 469 $
Pro Remaining Season Days118
Pro Expenses Per Days558 322 $
Pro Estimated Expenses65 881 996 $
Farm Remaining Season Days120
Farm Expenses Per Days21 725 $
Farm Estimated Expenses2 607 000 $
Estimated Season Expenses68 488 996 $
Season Salary Cap77 781 681 $
Estimate Under Maximum Salary Cap of 85 000 000 $7 218 319 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 17 781 681 $
Current Bank Account(13 997 312 $)
Projected Bank Account(26 521 839 $)

Pro Players Salaries

John Carlson 8 000 000 $ (5)
-Salary Remaining : 6 647 887 $
Aaron Ekblad 7 500 000 $ (4)
-Salary Remaining : 6 232 394 $
Connor Hellebuyck 6 166 666 $ (3)
-Salary Remaining : 5 124 413 $
Rasmus Dahlin 6 000 000 $ (3)
-Salary Remaining : 4 985 915 $
Filip Forsberg 6 000 000 $ (1)
-Salary Remaining : 4 985 915 $
kevin Fiala 5 100 000 $ (1)
-Salary Remaining : 4 238 028 $
Morgan Rielly 5 000 000 $ (1)
-Salary Remaining : 4 154 930 $
Charlie McAvoy 4 900 000 $ (1)
-Salary Remaining : 4 071 831 $
Filip Hronek 4 400 000 $ (3)
-Salary Remaining : 3 656 338 $
Kaapo Kakko 3 575 000 $ (1)
-Salary Remaining : 2 970 775 $
Jesper Bratt 2 750 000 $ (1)
-Salary Remaining : 2 285 211 $
Ivan Barbashev 2 250 000 $ (2)
-Salary Remaining : 1 869 718 $
Vladislav Namestnikov 2 000 000 $ (1)
-Salary Remaining : 1 661 972 $
Justin Holl 2 000 000 $ (2)
-Salary Remaining : 1 661 972 $
Ondrej Kase 1 850 000 $ (1)
-Salary Remaining : 1 537 324 $
Lawson Crouse 1 603 000 $ (1)
-Salary Remaining : 1 332 070 $
Alexander Barabanov 1 600 001 $ (1)
-Salary Remaining : 1 329 578 $
Ilya Lyubushkin 1 350 000 $ (1)
-Salary Remaining : 1 121 831 $
Tyler Johnson 1 210 001 $ (3)
-Salary Remaining : 1 005 494 $
Antti Raanta 1 100 000 $ (2)
-Salary Remaining : 914 085 $
Jason Robertson 925 000 $ (1)
-Salary Remaining : 768 662 $
Frédérick Gaudreau 898 001 $ (2)
-Salary Remaining : 746 226 $
Daniil Miromanov 835 001 $ (1)
-Salary Remaining : 693 874 $
Jalen Chatfield 769 011 $ (1)
-Salary Remaining : 639 037 $
Total Pro Players24
Salary Commitment
Year 2022 : 77 781 681 $
Year 2023 : 39 524 668 $
Year 2024 : 33 276 667 $
Year 2025 : 15 500 000 $
Salary Average Commitment
Year 2022 : 77 781 681 $
Year 2023 : 39 524 668 $
Year 2024 : 33 276 667 $
Year 2025 : 15 500 000 $
Salary Cap with 1 Way Contract
Year 2022 : 77 781 681 $
Year 2023 : 39 524 668 $
Year 2024 : 33 276 667 $
Year 2025 : 15 500 000 $

Farm Players Salaries

Tyson Jost 200 000 $ (2)
Salary Remaining : 166 667 $
Ryan Donato 190 000 $ (1)
Salary Remaining : 158 333 $
Jamie Drysdale 177 500 $ (2)
Salary Remaining : 147 917 $
Nils Lundkvist 177 500 $ (3)
Salary Remaining : 147 917 $
Michael Rasmussen 174 167 $ (3)
Salary Remaining : 145 139 $
Emil Bemstrom 163 333 $ (1)
Salary Remaining : 136 111 $
John Leonard 113 750 $ (1)
Salary Remaining : 94 792 $
Calle Rosen 110 001 $ (1)
Salary Remaining : 91 668 $
Dylan Gambrell 110 000 $ (1)
Salary Remaining : 91 667 $
Tobias Bjornfot 108 333 $ (2)
Salary Remaining : 90 278 $
Aliaksei Protas 95 000 $ (3)
Salary Remaining : 79 167 $
Conor Timmins 92 500 $ (2)
Salary Remaining : 77 083 $
Brett Howden 92 500 $ (1)
Salary Remaining : 77 083 $
Jonas Johansson 90 000 $ (1)
Salary Remaining : 75 000 $
Caleb Jones 85 000 $ (1)
Salary Remaining : 70 833 $
Scott Wedgewood 82 500 $ (1)
Salary Remaining : 68 750 $
Connor Ingram 77 500 $ (2)
Salary Remaining : 64 583 $
Will Borgen 77 500 $ (2)
Salary Remaining : 64 583 $
Dylan Coghlan 76 250 $ (2)
Salary Remaining : 63 542 $
Logan Brown 75 000 $ (1)
Salary Remaining : 62 500 $
Mike Amadio 75 000 $ (1)
Salary Remaining : 62 500 $
Carl Grundstrom 72 500 $ (1)
Salary Remaining : 60 417 $
Kevin Lankinen 62 500 $ (1)
Salary Remaining : 52 083 $
Total Farm Players23
Salary Commitment
Year 2022 : 2 578 334 $
Year 2023 : 1 256 250 $
Year 2024 : 446 667 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 578 334 $
Year 2023 : 1 256 250 $
Year 2024 : 446 667 $
Year 2025 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 4300 - 105 $ - 3 090 - 71,85%
Level 2: 4200 - 75 $ - 2 989 - 71,16%
Level 3: 4200 - 55 $ - 2 721 - 64,79%
Level 4: 4200 - 35 $ - 3 083 - 73,40%
Luxury : 1010 - 205 $ - 794 - 78,56%
Total Capacity :17910

Income

Home Games Left35
Average Attendance - %12 676 - 70,78%
Average Income per Game1 443 521 $
Year to Date Revenue8 661 124 $

Expense

Pro Players Total Salaries82 669 297 $
Farm Players Total Salaries970 800 $
Coaches Total Salaries1 639 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 037 269 $
Farm Year To Date Expenses278 788 $
Pro Salary Cap To Date13 893 195 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 523 223 $
Pro Remaining Season Days118
Pro Expenses Per Days588 182 $
Pro Estimated Expenses69 405 476 $
Farm Remaining Season Days120
Farm Expenses Per Days12 203 $
Farm Estimated Expenses1 464 360 $
Estimated Season Expenses70 869 836 $
Season Salary Cap82 669 297 $
Estimate Under Maximum Salary Cap of 85 000 000 $2 330 703 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 22 669 297 $
Current Bank Account(7 918 433 $)
Projected Bank Account(28 265 046 $)

Pro Players Salaries

Alexander Ovechkin 9 538 462 $ (5)
-Salary Remaining : 7 926 328 $
Alex Pietrangelo 8 800 000 $ (6)
-Salary Remaining : 7 312 676 $
Leon Draisaitl 8 500 000 $ (4)
-Salary Remaining : 7 063 380 $
Sebastian Aho 8 459 000 $ (3)
-Salary Remaining : 7 029 310 $
Nico Hischier 7 250 000 $ (6)
-Salary Remaining : 6 024 648 $
Dylan Larkin 6 100 000 $ (2)
-Salary Remaining : 5 069 014 $
Jaccob Slavin 5 300 000 $ (4)
-Salary Remaining : 4 404 225 $
Noah Hanifin 4 950 000 $ (3)
-Salary Remaining : 4 113 380 $
Darcy Kuemper 4 500 000 $ (1)
-Salary Remaining : 3 739 437 $
Barclay Goodrow 3 641 667 $ (6)
-Salary Remaining : 3 026 174 $
Brandon Tanev 2 850 000 $ (2)
-Salary Remaining : 2 368 310 $
Gustav Forsling 2 666 667 $ (3)
-Salary Remaining : 2 215 963 $
Christopher Tanev 1 851 001 $ (3)
-Salary Remaining : 1 538 156 $
Nick Suzuki 1 387 500 $ (1)
-Salary Remaining : 1 152 993 $
Brenden Dillon 1 300 000 $ (3)
-Salary Remaining : 1 080 282 $
Mason Marchment 1 100 000 $ (1)
-Salary Remaining : 914 085 $
Semyon Varlamov 1 100 000 $ (2)
-Salary Remaining : 914 085 $
Craig Anderson 1 000 000 $ (1)
-Salary Remaining : 830 986 $
Eric Robinson 975 000 $ (1)
-Salary Remaining : 810 211 $
Michael Raffl 700 000 $ (1)
-Salary Remaining : 581 690 $
Mathieu Perreault 700 000 $ (1)
-Salary Remaining : 581 690 $
Total Pro Players21
Salary Commitment
Year 2022 : 82 669 297 $
Year 2023 : 72 306 797 $
Year 2024 : 62 256 797 $
Year 2025 : 43 030 129 $
Salary Average Commitment
Year 2022 : 82 669 297 $
Year 2023 : 72 306 797 $
Year 2024 : 62 256 797 $
Year 2025 : 43 030 129 $
Salary Cap with 1 Way Contract
Year 2022 : 82 669 297 $
Year 2023 : 72 306 797 $
Year 2024 : 62 256 797 $
Year 2025 : 43 030 129 $

Farm Players Salaries

Kris Russell 250 000 $ (1)
Salary Remaining : 208 333 $
Scott Mayfield 145 000 $ (2)
Salary Remaining : 120 833 $
Jon Merrill 137 500 $ (1)
Salary Remaining : 114 583 $
Calvin Pickard 80 000 $ (1)
Salary Remaining : 66 667 $
Kyle Turris 75 600 $ (3)
Salary Remaining : 63 000 $
Alex Chiasson 72 500 $ (1)
Salary Remaining : 60 417 $
Jonathan Bernier 70 200 $ (2)
Salary Remaining : 58 500 $
Brad Richardson 70 000 $ (1)
Salary Remaining : 58 333 $
Alexander Radulov 70 000 $ (1)
Salary Remaining : 58 333 $
Total Farm Players9
Salary Commitment
Year 2022 : 970 800 $
Year 2023 : 290 800 $
Year 2024 : 75 600 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 970 800 $
Year 2023 : 290 800 $
Year 2024 : 75 600 $
Year 2025 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energie Center
Level 1: 4000 - 115 $ - 2 748 - 68,70%
Level 2: 4000 - 84 $ - 2 714 - 67,85%
Level 3: 4000 - 59 $ - 2 558 - 63,94%
Level 4: 4000 - 45 $ - 2 413 - 60,33%
Luxury : 1000 - 215 $ - 737 - 73,70%
Total Capacity :17000

Income

Home Games Left34
Average Attendance - %11 170 - 65,70%
Average Income per Game1 433 265 $
Year to Date Revenue10 032 855 $

Expense

Pro Players Total Salaries78 386 666 $
Farm Players Total Salaries1 847 167 $
Coaches Total Salaries1 650 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 187 153 $
Farm Year To Date Expenses412 521 $
Pro Salary Cap To Date13 001 249 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 731 010 $
Pro Remaining Season Days118
Pro Expenses Per Days559 765 $
Pro Estimated Expenses66 052 270 $
Farm Remaining Season Days120
Farm Expenses Per Days16 647 $
Farm Estimated Expenses1 997 640 $
Estimated Season Expenses68 049 910 $
Season Salary Cap78 386 666 $
Estimate Under Maximum Salary Cap of 85 000 000 $6 613 334 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 18 386 666 $
Current Bank Account(4 525 692 $)
Projected Bank Account(23 844 592 $)

Pro Players Salaries

Sidney Crosby 8 700 000 $ (2)
-Salary Remaining : 7 229 577 $
Miro Heiskanen 8 450 000 $ (8)
-Salary Remaining : 7 021 831 $
Quinn Hughes 7 850 000 $ (6)
-Salary Remaining : 6 523 239 $
Andrei Svechnikov 7 750 000 $ (8)
-Salary Remaining : 6 440 141 $
David Pastrnak 6 666 666 $ (2)
-Salary Remaining : 5 539 906 $
Devon Toews 4 100 000 $ (3)
-Salary Remaining : 3 407 042 $
Brian Dumoulin 4 100 000 $ (2)
-Salary Remaining : 3 407 042 $
Paul Stastny 4 050 000 $ (1)
-Salary Remaining : 3 365 493 $
Tristan Jarry 3 500 000 $ (2)
-Salary Remaining : 2 908 451 $
Lucas Raymond 3 425 000 $ (3)
-Salary Remaining : 2 846 127 $
Marcus Foligno 3 100 000 $ (3)
-Salary Remaining : 2 576 056 $
Colton Sissons 2 900 000 $ (5)
-Salary Remaining : 2 409 859 $
Mike Smith 2 500 000 $ (1)
-Salary Remaining : 2 077 465 $
Jesper Fast 2 000 000 $ (2)
-Salary Remaining : 1 661 972 $
Alexandre Carrier 1 820 000 $ (2)
-Salary Remaining : 1 512 394 $
Brandon Hagel 1 500 000 $ (3)
-Salary Remaining : 1 246 479 $
Michael Bunting 1 475 000 $ (2)
-Salary Remaining : 1 225 704 $
Jan Rutta 1 300 000 $ (1)
-Salary Remaining : 1 080 282 $
Jeff Carter 1 100 000 $ (1)
-Salary Remaining : 914 085 $
Duncan Keith 1 100 000 $ (1)
-Salary Remaining : 914 085 $
Carter Verhaeghe 1 000 000 $ (1)
-Salary Remaining : 830 986 $
Total Pro Players21
Salary Commitment
Year 2022 : 78 386 666 $
Year 2023 : 67 336 666 $
Year 2024 : 39 075 000 $
Year 2025 : 26 950 000 $
Salary Average Commitment
Year 2022 : 69 686 666 $
Year 2023 : 58 636 666 $
Year 2024 : 39 075 000 $
Year 2025 : 26 950 000 $
Salary Cap with 1 Way Contract
Year 2022 : 78 386 666 $
Year 2023 : 67 336 666 $
Year 2024 : 39 075 000 $
Year 2025 : 26 950 000 $

Farm Players Salaries

Teddy Blueger 220 000 $ (2)
Salary Remaining : 183 333 $
Logan O'Connor 185 000 $ (1)
Salary Remaining : 154 167 $
Wyatt Kalynuk 177 500 $ (1)
Salary Remaining : 147 917 $
Zach Aston-Reese 172 500 $ (1)
Salary Remaining : 143 750 $
Mark Friedman 155 000 $ (1)
Salary Remaining : 129 167 $
Josh Archibald 150 000 $ (1)
Salary Remaining : 125 000 $
Ty Smith 132 500 $ (2)
Salary Remaining : 110 417 $
Nils Hoglander 112 500 $ (2)
Salary Remaining : 93 750 $
Pheonix Copley 110 000 $ (1)
Salary Remaining : 91 667 $
Alex Formenton 95 000 $ (1)
Salary Remaining : 79 167 $
Isac Lundestrom 92 500 $ (1)
Salary Remaining : 77 083 $
Tyler Ennis 90 000 $ (1)
Salary Remaining : 75 000 $
Logan Thompson 80 000 $ (1)
Salary Remaining : 66 667 $
Parker Kelly 74 667 $ (1)
Salary Remaining : 62 222 $
Total Farm Players14
Salary Commitment
Year 2022 : 1 847 167 $
Year 2023 : 465 000 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1 847 167 $
Year 2023 : 465 000 $
Year 2024 : 0 $
Year 2025 : 0 $

Pirates



Arena Capacity - Ticket Price
Attendance - %

Arena NameSpectrum
Level 1: 4000 - 95 $ - 3 864 - 96,61%
Level 2: 4000 - 75 $ - 3 025 - 75,63%
Level 3: 4000 - 50 $ - 3 217 - 80,44%
Level 4: 4000 - 35 $ - 3 095 - 77,38%
Luxury : 1000 - 200 $ - 802 - 80,20%
Total Capacity :17000

Income

Home Games Left34
Average Attendance - %14 004 - 82,38%
Average Income per Game1 525 156 $
Year to Date Revenue10 676 089 $

Expense

Pro Players Total Salaries83 733 333 $
Farm Players Total Salaries878 250 $
Coaches Total Salaries1 595 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 748 167 $
Farm Year To Date Expenses317 322 $
Pro Salary Cap To Date13 645 913 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 855 289 $
Pro Remaining Season Days118
Pro Expenses Per Days593 932 $
Pro Estimated Expenses70 083 976 $
Farm Remaining Season Days120
Farm Expenses Per Days12 974 $
Farm Estimated Expenses1 556 880 $
Estimated Season Expenses71 640 856 $
Season Salary Cap83 733 333 $
Estimate Under Maximum Salary Cap of 85 000 000 $1 266 667 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 23 733 333 $
Current Bank Account(13 431 219 $)
Projected Bank Account(33 216 786 $)

Pro Players Salaries

Drew Doughty 11 000 000 $ (6)
-Salary Remaining : 9 140 845 $
Tyler Seguin 9 850 000 $ (6)
-Salary Remaining : 8 185 211 $
Jamie Benn 9 500 000 $ (4)
-Salary Remaining : 7 894 366 $
Josh Bailey 5 000 000 $ (3)
-Salary Remaining : 4 154 930 $
Anthony DeAngelo 4 800 000 $ (1)
-Salary Remaining : 3 988 732 $
Alex Nedeljkovic 4 500 000 $ (2)
-Salary Remaining : 3 739 437 $
Christian Dvorak 4 450 000 $ (4)
-Salary Remaining : 3 697 887 $
Sean Couturier 4 333 333 $ (1)
-Salary Remaining : 3 600 939 $
Robby Fabbri 2 950 000 $ (1)
-Salary Remaining : 2 451 408 $
Philipp Grubauer 2 498 000 $ (3)
-Salary Remaining : 2 075 803 $
Ian Cole 2 498 000 $ (1)
-Salary Remaining : 2 075 803 $
Brandon Saad 2 498 000 $ (3)
-Salary Remaining : 2 075 803 $
David Savard 2 498 000 $ (3)
-Salary Remaining : 2 075 803 $
Jeff Petry 2 498 000 $ (3)
-Salary Remaining : 2 075 803 $
Oskar Lindblom 2 235 000 $ (2)
-Salary Remaining : 1 857 254 $
Marc Staal 2 225 000 $ (1)
-Salary Remaining : 1 848 944 $
Nikita Zadorov 2 225 000 $ (1)
-Salary Remaining : 1 848 944 $
Max Domi 2 225 000 $ (1)
-Salary Remaining : 1 848 944 $
Adin Hill 2 175 000 $ (2)
-Salary Remaining : 1 807 394 $
Yegor Sharangovich 2 000 000 $ (2)
-Salary Remaining : 1 661 972 $
Mathieu Joseph 925 000 $ (1)
-Salary Remaining : 768 662 $
Ryan Murray 850 000 $ (1)
-Salary Remaining : 706 338 $
Total Pro Players22
Salary Commitment
Year 2022 : 83 733 333 $
Year 2023 : 60 702 000 $
Year 2024 : 49 792 000 $
Year 2025 : 34 800 000 $
Salary Average Commitment
Year 2022 : 83 733 332 $
Year 2023 : 60 702 000 $
Year 2024 : 49 792 000 $
Year 2025 : 34 800 000 $
Salary Cap with 1 Way Contract
Year 2022 : 83 733 333 $
Year 2023 : 60 702 000 $
Year 2024 : 49 792 000 $
Year 2025 : 34 800 000 $

Farm Players Salaries

Casey Mittelstadt 250 000 $ (3)
Salary Remaining : 208 333 $
Alex Galchenyuk 143 500 $ (1)
Salary Remaining : 119 583 $
Christian Fischer 113 750 $ (1)
Salary Remaining : 94 792 $
Jansen Harkins (Out of Payroll) 92 500 $ (1)
Salary Remaining : 77 083 $
Chris Tierney 81 000 $ (1)
Salary Remaining : 67 500 $
Jonathan Dahlen 75 000 $ (1)
Salary Remaining : 62 500 $
Daniel Sprong 72 500 $ (1)
Salary Remaining : 60 417 $
Colin Blackwell 72 500 $ (1)
Salary Remaining : 60 417 $
Ryan Lomberg 70 000 $ (1)
Salary Remaining : 58 333 $
Total Farm Players9
Salary Commitment
Year 2022 : 970 750 $
Year 2023 : 250 000 $
Year 2024 : 250 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 970 750 $
Year 2023 : 250 000 $
Year 2024 : 250 000 $
Year 2025 : 0 $

Roadrunners



Arena Capacity - Ticket Price
Attendance - %

Arena NamePatinoire de Deleage
Level 1: 4200 - 95 $ - 3 980 - 94,77%
Level 2: 4000 - 60 $ - 3 861 - 96,53%
Level 3: 4200 - 41 $ - 4 045 - 96,32%
Level 4: 4000 - 30 $ - 3 916 - 97,90%
Luxury : 1010 - 195 $ - 979 - 96,93%
Total Capacity :17410

Income

Home Games Left34
Average Attendance - %16 781 - 96,39%
Average Income per Game1 615 197 $
Year to Date Revenue11 306 376 $

Expense

Pro Players Total Salaries80 921 832 $
Farm Players Total Salaries1 148 433 $
Coaches Total Salaries1 355 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 231 065 $
Farm Year To Date Expenses298 843 $
Pro Salary Cap To Date13 104 304 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 916 683 $
Pro Remaining Season Days118
Pro Expenses Per Days575 154 $
Pro Estimated Expenses67 868 172 $
Farm Remaining Season Days120
Farm Expenses Per Days12 177 $
Farm Estimated Expenses1 461 240 $
Estimated Season Expenses69 329 412 $
Season Salary Cap80 921 832 $
Estimate Under Maximum Salary Cap of 85 000 000 $4 078 168 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 20 921 832 $
Current Bank Account(17 619 184 $)
Projected Bank Account(32 031 913 $)

Pro Players Salaries

P.K. Subban 9 000 000 $ (1)
-Salary Remaining : 7 478 873 $
Anders Lee 7 000 000 $ (5)
-Salary Remaining : 5 816 901 $
Mathew Barzal 7 000 000 $ (2)
-Salary Remaining : 5 816 901 $
Nick Schmaltz 5 850 000 $ (5)
-Salary Remaining : 4 861 268 $
Darnell Nurse 5 600 000 $ (1)
-Salary Remaining : 4 653 521 $
Anthony Cirelli 4 800 000 $ (2)
-Salary Remaining : 3 988 732 $
Alex Tuch 4 750 000 $ (5)
-Salary Remaining : 3 947 183 $
Calvin De Haan 4 550 000 $ (1)
-Salary Remaining : 3 780 986 $
Will Butcher 3 733 333 $ (1)
-Salary Remaining : 3 102 347 $
Andrew Copp 3 640 000 $ (1)
-Salary Remaining : 3 024 789 $
Kirby Dach 3 425 000 $ (1)
-Salary Remaining : 2 846 127 $
Bowen Byram 3 425 000 $ (2)
-Salary Remaining : 2 846 127 $
Eeli Tolvanen 3 155 001 $ (3)
-Salary Remaining : 2 621 761 $
Tanner Pearson 2 299 999 $ (3)
-Salary Remaining : 1 911 267 $
James Reimer 2 250 000 $ (2)
-Salary Remaining : 1 869 718 $
Olli Maatta 1 855 999 $ (1)
-Salary Remaining : 1 542 309 $
Michael Hutchinson 1 850 000 $ (1)
-Salary Remaining : 1 537 324 $
Alexandre Texier (Out of Payroll) 1 525 000 $ (2)
-Salary Remaining : 1 267 254 $
Martin Necas 1 462 500 $ (1)
-Salary Remaining : 1 215 317 $
Seth Jarvis 1 425 000 $ (3)
-Salary Remaining : 1 184 155 $
Jake Oettinger 1 387 500 $ (1)
-Salary Remaining : 1 152 993 $
Timothy Liljegren 1 325 000 $ (1)
-Salary Remaining : 1 101 056 $
Trent Frederic 1 137 500 $ (2)
-Salary Remaining : 945 246 $
Total Pro Players23
Salary Commitment
Year 2022 : 82 446 832 $
Year 2023 : 44 617 500 $
Year 2024 : 24 480 000 $
Year 2025 : 17 600 000 $
Salary Average Commitment
Year 2022 : 82 446 832 $
Year 2023 : 44 617 500 $
Year 2024 : 24 480 000 $
Year 2025 : 17 600 000 $
Salary Cap with 1 Way Contract
Year 2022 : 82 446 832 $
Year 2023 : 44 617 500 $
Year 2024 : 24 480 000 $
Year 2025 : 17 600 000 $

Farm Players Salaries

Adam Boqvist 177 500 $ (1)
Salary Remaining : 147 917 $
Owen Tippett 165 833 $ (1)
Salary Remaining : 138 194 $
Drake Caggiula 112 500 $ (1)
Salary Remaining : 93 750 $
Jimmy Vesey 100 000 $ (1)
Salary Remaining : 83 333 $
Jaret Anderson-Dolan 97 500 $ (1)
Salary Remaining : 81 250 $
Mattias Samuelsson 92 500 $ (2)
Salary Remaining : 77 083 $
Libor Hajek 92 500 $ (1)
Salary Remaining : 77 083 $
Brett Ritchie 90 000 $ (1)
Salary Remaining : 75 000 $
Nic Petan (Out of Payroll) 77 500 $ (1)
Salary Remaining : 64 583 $
Casey Fitzgerald 75 000 $ (2)
Salary Remaining : 62 500 $
Greg Mckegg 75 000 $ (1)
Salary Remaining : 62 500 $
Rocco Grimaldi 70 100 $ (1)
Salary Remaining : 58 417 $
Total Farm Players12
Salary Commitment
Year 2022 : 1 225 933 $
Year 2023 : 167 500 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1 225 933 $
Year 2023 : 167 500 $
Year 2024 : 0 $
Year 2025 : 0 $

Sens



Arena Capacity - Ticket Price
Attendance - %

Arena NamePlace Banque Scotia
Level 1: 4200 - 100 $ - 4 004 - 95,34%
Level 2: 4200 - 75 $ - 3 083 - 73,40%
Level 3: 4200 - 50 $ - 3 063 - 72,92%
Level 4: 4700 - 35 $ - 3 243 - 69,00%
Luxury : 1130 - 200 $ - 820 - 72,57%
Total Capacity :18430

Income

Home Games Left35
Average Attendance - %14 213 - 77,12%
Average Income per Game1 582 781 $
Year to Date Revenue9 496 686 $

Expense

Pro Players Total Salaries78 011 453 $
Farm Players Total Salaries1 715 000 $
Coaches Total Salaries2 222 110 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 353 534 $
Farm Year To Date Expenses394 038 $
Pro Salary Cap To Date13 081 329 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 397 335 $
Pro Remaining Season Days118
Pro Expenses Per Days560 718 $
Pro Estimated Expenses66 164 724 $
Farm Remaining Season Days120
Farm Expenses Per Days16 157 $
Farm Estimated Expenses1 938 840 $
Estimated Season Expenses68 103 564 $
Season Salary Cap78 011 453 $
Estimate Under Maximum Salary Cap of 85 000 000 $6 988 547 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 18 011 453 $
Current Bank Account(11 630 271 $)
Projected Bank Account(24 336 500 $)

Pro Players Salaries

Claude Giroux 8 275 000 $ (1)
-Salary Remaining : 6 876 408 $
Brady Tkachuk 8 214 286 $ (7)
-Salary Remaining : 6 825 956 $
Elias Pettersson 7 350 000 $ (3)
-Salary Remaining : 6 107 746 $
Nathan Mackinnon 6 300 000 $ (2)
-Salary Remaining : 5 235 211 $
Ryan Nugent-Hopkins 6 000 000 $ (8)
-Salary Remaining : 4 985 915 $
Jonathan Huberdeau 5 900 000 $ (2)
-Salary Remaining : 4 902 817 $
Hampus Lindholm 5 250 000 $ (1)
-Salary Remaining : 4 362 676 $
Rasmus Andersson 4 550 000 $ (5)
-Salary Remaining : 3 780 986 $
Alexis Lafrenière 3 775 000 $ (2)
-Salary Remaining : 3 136 972 $
Tim Stützle 3 425 000 $ (2)
-Salary Remaining : 2 846 127 $
Alexander Edler 2 700 000 $ (1)
-Salary Remaining : 2 243 662 $
Blake Coleman 2 500 000 $ (6)
-Salary Remaining : 2 077 465 $
Spencer Knight 2 491 667 $ (2)
-Salary Remaining : 2 070 540 $
Anton Lundell 1 775 000 $ (3)
-Salary Remaining : 1 475 000 $
Moritz Seider 1 775 000 $ (3)
-Salary Remaining : 1 475 000 $
Jack Campbell 1 650 000 $ (1)
-Salary Remaining : 1 371 127 $
Travis Hamonic 1 600 000 $ (2)
-Salary Remaining : 1 329 577 $
Noah Dobson 1 462 500 $ (1)
-Salary Remaining : 1 215 317 $
Jack Johnson 756 000 $ (1)
-Salary Remaining : 628 225 $
Marc-Edouard Vlasic 756 000 $ (5)
-Salary Remaining : 628 225 $
Patric Hornqvist 756 000 $ (2)
-Salary Remaining : 628 225 $
Zach Parise 750 000 $ (1)
-Salary Remaining : 623 239 $
Total Pro Players22
Salary Commitment
Year 2022 : 78 011 453 $
Year 2023 : 57 167 953 $
Year 2024 : 32 920 286 $
Year 2025 : 22 020 286 $
Salary Average Commitment
Year 2022 : 69 736 454 $
Year 2023 : 57 167 954 $
Year 2024 : 32 920 287 $
Year 2025 : 22 020 287 $
Salary Cap with 1 Way Contract
Year 2022 : 78 011 453 $
Year 2023 : 57 167 953 $
Year 2024 : 32 920 286 $
Year 2025 : 22 020 286 $

Farm Players Salaries

Jakub Voracek 250 000 $ (1)
Salary Remaining : 208 333 $
Warren Foegele 250 000 $ (3)
Salary Remaining : 208 333 $
Dustin Brown 250 000 $ (1)
Salary Remaining : 208 333 $
Haydn Fleury 250 000 $ (1)
Salary Remaining : 208 333 $
Ian Mitchell 177 500 $ (2)
Salary Remaining : 147 917 $
Sean Walker 110 000 $ (3)
Salary Remaining : 91 667 $
Jason Spezza 100 000 $ (1)
Salary Remaining : 83 333 $
Joe Thornton 95 000 $ (1)
Salary Remaining : 79 167 $
Adam Ruzicka 85 000 $ (1)
Salary Remaining : 70 833 $
Jon Gillies 75 000 $ (1)
Salary Remaining : 62 500 $
Josh Mahura (Out of Payroll) 75 000 $ (2)
Salary Remaining : 62 500 $
Kaapo Kahkonen 72 500 $ (1)
Salary Remaining : 60 417 $
Total Farm Players12
Salary Commitment
Year 2022 : 1 790 000 $
Year 2023 : 612 500 $
Year 2024 : 360 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1 790 000 $
Year 2023 : 612 500 $
Year 2024 : 360 000 $
Year 2025 : 0 $

Stallions

Stallions is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameDoctor Pepper Center
Level 1: 4000 - 100 $ - 3 735 - 93,37%
Level 2: 4000 - 72 $ - 3 208 - 80,19%
Level 3: 4000 - 50 $ - 3 102 - 77,56%
Level 4: 4000 - 32 $ - 3 863 - 96,58%
Luxury : 1000 - 180 $ - 910 - 90,97%
Total Capacity :17000

Income

Home Games Left35
Average Attendance - %14 818 - 87,16%
Average Income per Game1 559 884 $
Year to Date Revenue9 359 304 $

Expense

Pro Players Total Salaries86 165 333 $
Farm Players Total Salaries304 500 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 969 991 $
Farm Year To Date Expenses134 115 $
Pro Salary Cap To Date13 843 226 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 595 940 $
Pro Remaining Season Days118
Pro Expenses Per Days612 080 $
Pro Estimated Expenses72 225 440 $
Farm Remaining Season Days120
Farm Expenses Per Days5 934 $
Farm Estimated Expenses712 080 $
Estimated Season Expenses72 937 520 $
Season Salary Cap86 165 333 $
Estimate Under Maximum Salary Cap of 85 000 000 $-1 165 333 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 26 165 333 $
Current Bank Account(9 579 673 $)
Projected Bank Account(27 921 253 $)

Pro Players Salaries

Andrei Vasilevskiy 9 500 000 $ (7)
-Salary Remaining : 7 894 366 $
Phil Kessel 8 000 000 $ (1)
-Salary Remaining : 6 647 887 $
Evgeny Kuznetsov 7 800 000 $ (4)
-Salary Remaining : 6 481 690 $
Max Pacioretty 7 000 000 $ (2)
-Salary Remaining : 5 816 901 $
Evander Kane 7 000 000 $ (4)
-Salary Remaining : 5 816 901 $
Nate Schmidt 5 950 000 $ (4)
-Salary Remaining : 4 944 366 $
Colton Parayko 5 500 000 $ (1)
-Salary Remaining : 4 570 423 $
Samuel Girard 5 000 000 $ (6)
-Salary Remaining : 4 154 930 $
Conor Garland 4 950 000 $ (5)
-Salary Remaining : 4 113 380 $
Viktor Arvidsson 4 250 000 $ (3)
-Salary Remaining : 3 531 690 $
Anthony Beauvillier 4 150 000 $ (3)
-Salary Remaining : 3 448 592 $
J.T. Compher 3 500 000 $ (2)
-Salary Remaining : 2 908 451 $
Jakub Vrana 3 200 000 $ (2)
-Salary Remaining : 2 659 155 $
Ethan Bear 2 000 000 $ (1)
-Salary Remaining : 1 661 972 $
Nick Jensen 1 917 000 $ (2)
-Salary Remaining : 1 593 000 $
Connor Brown 1 765 000 $ (2)
-Salary Remaining : 1 466 690 $
Cam York 1 308 333 $ (2)
-Salary Remaining : 1 087 206 $
Nicolas Deslauriers 1 000 000 $ (1)
-Salary Remaining : 830 986 $
Eetu Luostarinen 925 000 $ (1)
-Salary Remaining : 768 662 $
Juho Lammikko 750 000 $ (1)
-Salary Remaining : 623 239 $
Aaron Dell 700 000 $ (1)
-Salary Remaining : 581 690 $
Total Pro Players21
Salary Commitment
Year 2022 : 86 165 333 $
Year 2023 : 67 290 333 $
Year 2024 : 48 600 000 $
Year 2025 : 40 200 000 $
Salary Average Commitment
Year 2022 : 78 165 333 $
Year 2023 : 67 290 333 $
Year 2024 : 48 600 000 $
Year 2025 : 40 200 000 $
Salary Cap with 1 Way Contract
Year 2022 : 86 165 333 $
Year 2023 : 67 290 333 $
Year 2024 : 48 600 000 $
Year 2025 : 40 200 000 $

Farm Players Salaries

Ilya Mikheyev 164 500 $ (1)
Salary Remaining : 137 083 $
William Carrier 140 000 $ (3)
Salary Remaining : 116 667 $
Total Farm Players2
Salary Commitment
Year 2022 : 304 500 $
Year 2023 : 140 000 $
Year 2024 : 140 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 304 500 $
Year 2023 : 140 000 $
Year 2024 : 140 000 $
Year 2025 : 0 $

Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 4000 - 125 $ - 2 504 - 62,60%
Level 2: 4000 - 77 $ - 3 134 - 78,34%
Level 3: 4000 - 55 $ - 2 885 - 72,11%
Level 4: 4000 - 35 $ - 3 034 - 75,85%
Luxury : 1000 - 200 $ - 801 - 80,07%
Total Capacity :17000

Income

Home Games Left35
Average Attendance - %12 357 - 72,69%
Average Income per Game1 459 114 $
Year to Date Revenue8 754 685 $

Expense

Pro Players Total Salaries82 216 499 $
Farm Players Total Salaries921 959 $
Coaches Total Salaries2 050 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 116 291 $
Farm Year To Date Expenses246 613 $
Pro Salary Cap To Date13 862 764 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 068 996 $
Pro Remaining Season Days118
Pro Expenses Per Days589 553 $
Pro Estimated Expenses69 567 254 $
Farm Remaining Season Days120
Farm Expenses Per Days10 222 $
Farm Estimated Expenses1 226 640 $
Estimated Season Expenses70 793 894 $
Season Salary Cap82 216 499 $
Estimate Under Maximum Salary Cap of 85 000 000 $2 783 501 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 22 216 499 $
Current Bank Account19 451 376 $
Projected Bank Account(273 522 $)

Pro Players Salaries

Chris Kreider 7 822 166 $ (1)
-Salary Remaining : 6 500 110 $
William Nylander 7 500 000 $ (3)
-Salary Remaining : 6 232 394 $
Clayton Keller 7 150 000 $ (7)
-Salary Remaining : 5 941 549 $
Brayden Schenn 6 500 000 $ (7)
-Salary Remaining : 5 401 408 $
Jake Guentzel 6 000 000 $ (3)
-Salary Remaining : 4 985 915 $
Jacob Markstrom 6 000 000 $ (5)
-Salary Remaining : 4 985 915 $
Erik Johnson 6 000 000 $ (2)
-Salary Remaining : 4 985 915 $
Seth Jones 5 400 000 $ (1)
-Salary Remaining : 4 487 324 $
J.T. Miller 5 250 000 $ (2)
-Salary Remaining : 4 362 676 $
Tyler Toffoli 4 250 000 $ (3)
-Salary Remaining : 3 531 690 $
Cody Ceci 3 111 000 $ (1)
-Salary Remaining : 2 585 197 $
Erik Cernak 2 950 000 $ (2)
-Salary Remaining : 2 451 408 $
Charlie Coyle 2 500 000 $ (5)
-Salary Remaining : 2 077 465 $
Jakob Silfverberg 2 500 000 $ (3)
-Salary Remaining : 2 077 465 $
Dillon Dubé 2 300 000 $ (3)
-Salary Remaining : 1 911 268 $
Dmitry Kulikov 2 250 000 $ (2)
-Salary Remaining : 1 869 718 $
Ilya samsonov 2 000 000 $ (1)
-Salary Remaining : 1 661 972 $
Kyle Palmieri (Out of Payroll) 1 500 000 $ (4)
-Salary Remaining : 1 246 479 $
Cole Caufield 1 308 333 $ (2)
-Salary Remaining : 1 087 206 $
Patrik Nemeth 725 000 $ (3)
-Salary Remaining : 602 465 $
Carter Rowney 700 000 $ (1)
-Salary Remaining : 581 690 $
Total Pro Players21
Salary Commitment
Year 2022 : 83 716 499 $
Year 2023 : 64 683 333 $
Year 2024 : 46 925 000 $
Year 2025 : 23 650 000 $
Salary Average Commitment
Year 2022 : 83 716 499 $
Year 2023 : 64 683 333 $
Year 2024 : 46 925 000 $
Year 2025 : 23 650 000 $
Salary Cap with 1 Way Contract
Year 2022 : 83 716 499 $
Year 2023 : 64 683 333 $
Year 2024 : 46 925 000 $
Year 2025 : 23 650 000 $

Farm Players Salaries

Pavel Francouz 200 000 $ (1)
Salary Remaining : 166 667 $
Scott Harrington 163 333 $ (1)
Salary Remaining : 136 111 $
Loui Eriksson 125 001 $ (1)
Salary Remaining : 104 167 $
Michal Kempny 100 000 $ (1)
Salary Remaining : 83 333 $
Brendan Smith 100 000 $ (1)
Salary Remaining : 83 333 $
Gustav Lindstrom 85 000 $ (2)
Salary Remaining : 70 833 $
Kale Clague 76 125 $ (1)
Salary Remaining : 63 438 $
Jakub Zboril 72 500 $ (1)
Salary Remaining : 60 417 $
Total Farm Players8
Salary Commitment
Year 2022 : 921 959 $
Year 2023 : 85 000 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 921 959 $
Year 2023 : 85 000 $
Year 2024 : 0 $
Year 2025 : 0 $

Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameHartford Whalers Arena
Level 1: 4000 - 100 $ - 3 970 - 99,24%
Level 2: 4000 - 75 $ - 2 963 - 74,08%
Level 3: 4000 - 60 $ - 2 476 - 61,90%
Level 4: 4000 - 35 $ - 3 044 - 76,10%
Luxury : 1000 - 200 $ - 777 - 77,67%
Total Capacity :17000

Income

Home Games Left35
Average Attendance - %13 230 - 77,82%
Average Income per Game1 534 163 $
Year to Date Revenue9 204 975 $

Expense

Pro Players Total Salaries66 435 854 $
Farm Players Total Salaries252 601 $
Coaches Total Salaries1 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses11 089 567 $
Farm Year To Date Expenses148 754 $
Pro Salary Cap To Date10 878 299 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 695 688 $
Pro Remaining Season Days118
Pro Expenses Per Days476 661 $
Pro Estimated Expenses56 245 998 $
Farm Remaining Season Days120
Farm Expenses Per Days5 574 $
Farm Estimated Expenses668 880 $
Estimated Season Expenses56 914 878 $
Season Salary Cap66 435 854 $
Estimate Under Maximum Salary Cap of 85 000 000 $18 564 146 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 6 435 854 $
Current Bank Account8 216 654 $
Projected Bank Account4 997 464 $

Pro Players Salaries

Nicklas Backstrom (Out of Payroll) 7 800 000 $ (1)
-Salary Remaining : 6 481 690 $
Erik Karlsson 6 142 000 $ (1)
-Salary Remaining : 5 103 915 $
Esa Lindell 5 800 000 $ (4)
-Salary Remaining : 4 819 718 $
Jordan Eberle 5 500 000 $ (3)
-Salary Remaining : 4 570 423 $
Nino Niederreiter 5 250 000 $ (1)
-Salary Remaining : 4 362 676 $
Tyson Barrie 4 500 000 $ (3)
-Salary Remaining : 3 739 437 $
John Klingberg 4 250 000 $ (1)
-Salary Remaining : 3 531 690 $
Cam Atkinson 3 520 000 $ (3)
-Salary Remaining : 2 925 070 $
John Marino 3 500 007 $ (6)
-Salary Remaining : 2 908 457 $
Brandon Montour 3 500 000 $ (3)
-Salary Remaining : 2 908 451 $
Adam Lowry 3 250 000 $ (5)
-Salary Remaining : 2 700 704 $
Oskar Sundqvist 2 750 000 $ (2)
-Salary Remaining : 2 285 211 $
Denis Gurianov 2 550 000 $ (1)
-Salary Remaining : 2 119 014 $
Tuukka Rask 2 500 000 $ (1)
-Salary Remaining : 2 077 465 $
Cole Sillinger 1 633 333 $ (3)
-Salary Remaining : 1 357 277 $
Oliver Wahlstrom 1 462 500 $ (2)
-Salary Remaining : 1 215 317 $
Dawson Mercer 1 325 000 $ (3)
-Salary Remaining : 1 101 056 $
Travis Sanheim 1 250 007 $ (2)
-Salary Remaining : 1 038 738 $
Jesper Froden 1 250 000 $ (1)
-Salary Remaining : 1 038 732 $
Ross Colton 1 125 000 $ (2)
-Salary Remaining : 934 859 $
David Rittich 1 050 007 $ (1)
-Salary Remaining : 872 541 $
Alex Belzile 975 000 $ (1)
-Salary Remaining : 810 211 $
Spencer Martin 900 000 $ (1)
-Salary Remaining : 747 887 $
Michael Eyssimont 900 000 $ (2)
-Salary Remaining : 747 887 $
Noel Acciari 803 000 $ (1)
-Salary Remaining : 667 282 $
Ville Husso 750 000 $ (1)
-Salary Remaining : 623 239 $
Total Pro Players26
Salary Commitment
Year 2022 : 74 235 854 $
Year 2023 : 40 015 847 $
Year 2024 : 32 528 340 $
Year 2025 : 12 550 007 $
Salary Average Commitment
Year 2022 : 69 985 854 $
Year 2023 : 40 015 847 $
Year 2024 : 32 528 340 $
Year 2025 : 12 550 007 $
Salary Cap with 1 Way Contract
Year 2022 : 74 235 854 $
Year 2023 : 40 015 847 $
Year 2024 : 32 528 340 $
Year 2025 : 12 550 007 $

Farm Players Salaries

Antoine Roussel 107 600 $ (1)
Salary Remaining : 89 667 $
Maxime Lajoie 75 001 $ (1)
Salary Remaining : 62 501 $
Josh Leivo 70 000 $ (1)
Salary Remaining : 58 333 $
Total Farm Players3
Salary Commitment
Year 2022 : 252 601 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 252 601 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $

Wolf



Arena Capacity - Ticket Price
Attendance - %

Arena NameRed Bull Arena
Level 1: 4200 - 95 $ - 3 934 - 93,67%
Level 2: 4000 - 60 $ - 3 892 - 97,30%
Level 3: 4000 - 41 $ - 3 954 - 98,86%
Level 4: 4000 - 30 $ - 3 936 - 98,40%
Luxury : 1000 - 195 $ - 962 - 96,23%
Total Capacity :17200

Income

Home Games Left35
Average Attendance - %16 679 - 96,97%
Average Income per Game1 601 949 $
Year to Date Revenue9 611 694 $

Expense

Pro Players Total Salaries75 825 342 $
Farm Players Total Salaries2 020 617 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 949 621 $
Farm Year To Date Expenses411 542 $
Pro Salary Cap To Date12 822 855 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 068 215 $
Pro Remaining Season Days118
Pro Expenses Per Days539 263 $
Pro Estimated Expenses63 633 034 $
Farm Remaining Season Days120
Farm Expenses Per Days17 852 $
Farm Estimated Expenses2 142 240 $
Estimated Season Expenses65 775 274 $
Season Salary Cap75 825 342 $
Estimate Under Maximum Salary Cap of 85 000 000 $9 174 658 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 15 825 342 $
Current Bank Account(7 197 295 $)
Projected Bank Account(16 904 354 $)

Pro Players Salaries

Roman Josi 10 500 000 $ (1)
-Salary Remaining : 8 725 352 $
Ryan O'reilly 7 500 000 $ (2)
-Salary Remaining : 6 232 394 $
Torey Krug 6 500 000 $ (6)
-Salary Remaining : 5 401 408 $
Aleksander Barkov 5 900 000 $ (1)
-Salary Remaining : 4 902 817 $
Pavel Buchnevich 5 800 000 $ (4)
-Salary Remaining : 4 819 718 $
Thatcher Demko 5 000 000 $ (5)
-Salary Remaining : 4 154 930 $
Adam Larsson 4 167 000 $ (3)
-Salary Remaining : 3 462 718 $
Alex Goligoski 3 775 009 $ (2)
-Salary Remaining : 3 136 979 $
MacKenzie Weegar 3 250 000 $ (2)
-Salary Remaining : 2 700 704 $
Roope Hintz 3 150 000 $ (2)
-Salary Remaining : 2 617 606 $
Chandler Stephenson 2 750 000 $ (3)
-Salary Remaining : 2 285 211 $
Carson Soucy 2 750 000 $ (2)
-Salary Remaining : 2 285 211 $
Valeri Nichushkin 2 500 000 $ (1)
-Salary Remaining : 2 077 465 $
Evgenii Dadonov 2 100 000 $ (2)
-Salary Remaining : 1 745 070 $
Jack Roslovic 1 900 000 $ (1)
-Salary Remaining : 1 578 873 $
Trevor Zegras 1 775 000 $ (2)
-Salary Remaining : 1 475 000 $
Vasily Podkolzin 1 775 000 $ (3)
-Salary Remaining : 1 475 000 $
Josh Norris 1 633 333 $ (1)
-Salary Remaining : 1 357 277 $
Tage Thompson 1 400 000 $ (2)
-Salary Remaining : 1 163 380 $
Jeremy Swayman 1 050 000 $ (2)
-Salary Remaining : 872 535 $
Nolan Patrick 650 000 $ (1)
-Salary Remaining : 540 141 $
Total Pro Players21
Salary Commitment
Year 2022 : 75 825 342 $
Year 2023 : 52 742 009 $
Year 2024 : 25 992 000 $
Year 2025 : 17 300 000 $
Salary Average Commitment
Year 2022 : 75 825 342 $
Year 2023 : 52 742 009 $
Year 2024 : 25 992 000 $
Year 2025 : 17 300 000 $
Salary Cap with 1 Way Contract
Year 2022 : 75 825 342 $
Year 2023 : 52 742 009 $
Year 2024 : 25 992 000 $
Year 2025 : 17 300 000 $

Farm Players Salaries

Micheal Ferland 250 000 $ (1)
Salary Remaining : 208 333 $
Filip Chytil 230 000 $ (2)
Salary Remaining : 191 667 $
Braden Holtby 225 000 $ (1)
Salary Remaining : 187 500 $
Adam Gaudette 216 000 $ (1)
Salary Remaining : 180 000 $
Steven Santini 209 500 $ (1)
Salary Remaining : 174 583 $
Ryan Poehling 149 167 $ (2)
Salary Remaining : 124 306 $
Ty Dellandrea 146 250 $ (2)
Salary Remaining : 121 875 $
Erik Brannstrom 137 500 $ (1)
Salary Remaining : 114 583 $
Xavier Ouellet 125 000 $ (1)
Salary Remaining : 104 167 $
John Hayden 121 000 $ (1)
Salary Remaining : 100 833 $
Philippe Myers 116 200 $ (2)
Salary Remaining : 96 833 $
Jason Dickinson 95 000 $ (3)
Salary Remaining : 79 167 $
Nicolas Hague (Out of Payroll) 92 500 $ (1)
Salary Remaining : 77 083 $
Total Farm Players13
Salary Commitment
Year 2022 : 2 113 117 $
Year 2023 : 736 617 $
Year 2024 : 95 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 113 117 $
Year 2023 : 736 617 $
Year 2024 : 95 000 $
Year 2025 : 0 $

Wolverines



Arena Capacity - Ticket Price
Attendance - %

Arena NameDick's Sporting Goods Stadium
Level 1: 4000 - 90 $ - 3 753 - 93,81%
Level 2: 4000 - 75 $ - 3 083 - 77,08%
Level 3: 4000 - 51 $ - 2 964 - 74,10%
Level 4: 4000 - 35 $ - 3 194 - 79,85%
Luxury : 1000 - 200 $ - 797 - 79,74%
Total Capacity :17000

Income

Home Games Left34
Average Attendance - %13 791 - 81,13%
Average Income per Game1 477 207 $
Year to Date Revenue10 340 450 $

Expense

Pro Players Total Salaries65 538 000 $
Farm Players Total Salaries1 695 428 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses11 276 009 $
Farm Year To Date Expenses351 089 $
Pro Salary Cap To Date11 183 048 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 225 043 $
Pro Remaining Season Days118
Pro Expenses Per Days465 408 $
Pro Estimated Expenses54 918 144 $
Farm Remaining Season Days120
Farm Expenses Per Days15 593 $
Farm Estimated Expenses1 871 160 $
Estimated Season Expenses56 789 304 $
Season Salary Cap65 538 000 $
Estimate Under Maximum Salary Cap of 85 000 000 $19 462 000 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 5 538 000 $
Current Bank Account(9 057 436 $)
Projected Bank Account(15 621 697 $)

Pro Players Salaries

John Gibson 6 400 000 $ (6)
-Salary Remaining : 5 318 310 $
Sean Monahan 6 375 000 $ (2)
-Salary Remaining : 5 297 535 $
Josh Morrissey 6 250 000 $ (7)
-Salary Remaining : 5 193 662 $
Brock Boeser 5 875 000 $ (1)
-Salary Remaining : 4 882 042 $
Tomas Hertl 5 625 000 $ (1)
-Salary Remaining : 4 674 296 $
Alexander Wennberg 4 900 000 $ (2)
-Salary Remaining : 4 071 831 $
Andre Burakovsky 4 900 000 $ (1)
-Salary Remaining : 4 071 831 $
Rickard Rakell 3 800 000 $ (1)
-Salary Remaining : 3 157 746 $
Nikita Zaitsev 3 148 000 $ (3)
-Salary Remaining : 2 615 944 $
Ryan Lindgren 3 000 000 $ (3)
-Salary Remaining : 2 492 958 $
Artem Zub 2 950 000 $ (2)
-Salary Remaining : 2 451 408 $
Pavel Zacha 2 250 000 $ (1)
-Salary Remaining : 1 869 718 $
Evan Rodrigues 2 000 000 $ (1)
-Salary Remaining : 1 661 972 $
Sonny Milano 1 700 000 $ (1)
-Salary Remaining : 1 412 676 $
Scott Laughton 1 500 000 $ (5)
-Salary Remaining : 1 246 479 $
Alexander Romanov 1 177 500 $ (1)
-Salary Remaining : 978 486 $
Travis Dermott 925 000 $ (1)
-Salary Remaining : 768 662 $
Andrew Peeke 787 500 $ (2)
-Salary Remaining : 654 401 $
Stuart Skinner 750 000 $ (2)
-Salary Remaining : 623 239 $
Brendan Lemieux 625 000 $ (1)
-Salary Remaining : 519 366 $
Colton Sceviour 600 000 $ (1)
-Salary Remaining : 498 592 $
Total Pro Players21
Salary Commitment
Year 2022 : 65 538 000 $
Year 2023 : 36 060 500 $
Year 2024 : 20 298 000 $
Year 2025 : 14 150 000 $
Salary Average Commitment
Year 2022 : 65 538 000 $
Year 2023 : 36 060 500 $
Year 2024 : 20 298 000 $
Year 2025 : 14 150 000 $
Salary Cap with 1 Way Contract
Year 2022 : 65 538 000 $
Year 2023 : 36 060 500 $
Year 2024 : 20 298 000 $
Year 2025 : 14 150 000 $

Farm Players Salaries

Maxime Comtois 203 750 $ (2)
Salary Remaining : 169 792 $
Rudolfs Balcers 155 000 $ (2)
Salary Remaining : 129 167 $
Michael McLeod 142 500 $ (2)
Salary Remaining : 118 750 $
Robert Bortuzzo 137 500 $ (1)
Salary Remaining : 114 583 $
Max Jones 129 500 $ (3)
Salary Remaining : 107 917 $
Thomas Hickey 105 078 $ (1)
Salary Remaining : 87 565 $
Keegan Kolesar 100 000 $ (1)
Salary Remaining : 83 333 $
Brett Leason 92 500 $ (1)
Salary Remaining : 77 083 $
Sam Steel 92 500 $ (1)
Salary Remaining : 77 083 $
Ryan McLeod 92 500 $ (1)
Salary Remaining : 77 083 $
Nathan Beaulieu 88 000 $ (1)
Salary Remaining : 73 333 $
Morgan Geekie 80 000 $ (1)
Salary Remaining : 66 667 $
Givani Smith 75 000 $ (2)
Salary Remaining : 62 500 $
Gavin Bayreuther 75 000 $ (2)
Salary Remaining : 62 500 $
Malcolm Subban 66 600 $ (1)
Salary Remaining : 55 500 $
Chris Wagner 60 000 $ (1)
Salary Remaining : 50 000 $
Total Farm Players16
Salary Commitment
Year 2022 : 1 695 428 $
Year 2023 : 780 750 $
Year 2024 : 129 500 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1 695 428 $
Year 2023 : 780 750 $
Year 2024 : 129 500 $
Year 2025 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 85 000 000 $
Available Cap Space

Over Minimum of
60 000 000 $

Pro Players

Farm Players

Total Players

Bikers (32 864 971 $) 76 563 184 $ 8 436 816 $ 16 563 184 $ 202141
Blue Jackets (22 391 508 $) 84 683 125 $ 316 875 $ 24 683 125 $ 21425
Braves 9 197 587 $ 66 481 781 $ 18 518 219 $ 6 481 781 $ 24226
Bulldogs (9 541 704 $) 83 449 858 $ 1 550 142 $ 23 449 858 $ 21526
Chiefs (12 578 969 $) 80 791 332 $ 4 208 668 $ 20 791 332 $ 201030
Dogbones (11 055 440 $) 81 689 000 $ 3 311 000 $ 21 689 000 $ 201131
Fighting Irish (38 735 140 $) 75 270 500 $ 9 729 500 $ 15 270 500 $ 25631
Flash (11 715 348 $) 73 419 507 $ 11 580 493 $ 13 419 507 $ 221133
Gongshow (34 601 572 $) 84 976 333 $ 23 667 $ 24 976 333 $ 20929
Icedogs 2 716 165 $ 83 348 000 $ 1 652 000 $ 23 348 000 $ 211940
Kraken (1 625 945 $) 84 863 857 $ 136 143 $ 24 863 857 $ 20323
LumberJacks (20 158 147 $) 72 543 897 $ 12 456 103 $ 12 543 897 $ 22426
Mariners 10 279 352 $ 80 418 334 $ 4 581 666 $ 20 418 334 $ 221032
Nordiques (13 997 312 $) 77 781 681 $ 7 218 319 $ 17 781 681 $ 242347
Oilers (7 918 433 $) 82 669 297 $ 2 330 703 $ 22 669 297 $ 21930
Penguins (4 525 692 $) 78 386 666 $ 6 613 334 $ 18 386 666 $ 211435
Pirates (13 431 219 $) 83 733 333 $ 1 266 667 $ 23 733 333 $ 22931
Roadrunners (17 619 184 $) 80 921 832 $ 4 078 168 $ 20 921 832 $ 231235
Sens (11 630 271 $) 78 011 453 $ 6 988 547 $ 18 011 453 $ 221234
Stallions (9 579 673 $) 86 165 333 $ -1 165 333 $ 26 165 333 $ 21223
Thunder 19 451 376 $ 82 216 499 $ 2 783 501 $ 22 216 499 $ 21829
Whalers 8 216 654 $ 66 435 854 $ 18 564 146 $ 6 435 854 $ 26329
Wolf (7 197 295 $) 75 825 342 $ 9 174 658 $ 15 825 342 $ 211334
Wolverines (9 057 436 $) 65 538 000 $ 19 462 000 $ 5 538 000 $ 211637