Team Finance for Ligue Mondiale de Hockey

Update - 18 avril 2018 at 16:02

Avalanches

Avalanches is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6500 - 250 $ - 2 611 - 40,17%
Level 2: 5500 - 175 $ - 2 363 - 42,97%
Level 3: 2250 - 125 $ - 1 006 - 44,69%
Level 4: 4500 - 95 $ - 1 949 - 43,31%
Luxury : 1250 - 500 $ - 516 - 41,25%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 55 $ - 1 541 - 77,06%
Farm Level 2: 1000 - 35 $ - 772 - 77,19%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %8 444 - 42,22%
Average Income per Game1 863 772 $
Year to Date Revenue76 414 664 $
Farm
Home Games Left0
Average Attendance - %2 313 - 77,11%
Average Income per Game127 437 $
Year to Date Revenue5 224 917 $

Expense

Pro Players Total Salaries64 200 000 $
Farm Players Total Salaries2 255 000 $
Coaches Total Salaries1 050 000 $
Luxury Taxe Total0 $
Special Salary Cap Value504 000 $
Pro Year To Date Expenses72 350 000 $
Farm Year To Date Expenses2 863 818 $
Pro Salary Cap To Date71 719 200 $
Farm Salary Cap To Date2 189 365 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days516 800 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days23 056 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap72 223 200 $
Estimate Under Maximum Salary Cap of 70 000 000 $-2 223 200 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 20 223 200 $
Current Bank Account48 992 192 $
Projected Bank Account48 992 192 $

Pro Players Salaries

Mark Fistric 4 800 000 $ (2)
-Salary Remaining : 0 $
Teijo Jaaskelainen 4 600 000 $ (3)
-Salary Remaining : 0 $
Ryan O'Marra 4 500 000 $ (2)
-Salary Remaining : 0 $
Derek Forbort 4 300 000 $ (4)
-Salary Remaining : 0 $
Robin Figren 4 000 000 $ (2)
-Salary Remaining : 0 $
Tomas Jelinek 3 800 000 $ (2)
-Salary Remaining : 0 $
Marc Staal 3 750 000 $ (2)
-Salary Remaining : 0 $
Ondrej Fiala 3 300 000 $ (1)
-Salary Remaining : 0 $
Tom Fritsche 3 300 000 $ (1)
-Salary Remaining : 0 $
Vitaly Koptev 3 000 000 $ (2)
-Salary Remaining : 0 $
Blake Wheeler 2 800 000 $ (2)
-Salary Remaining : 0 $
Cody Hodgson 2 800 000 $ (2)
-Salary Remaining : 0 $
Eric O'Dell 2 800 000 $ (2)
-Salary Remaining : 0 $
Josef Fajko 2 500 000 $ (4)
-Salary Remaining : 0 $
Cody Franson 2 500 000 $ (2)
-Salary Remaining : 0 $
James Van Riemsdyk 2 200 000 $ (2)
-Salary Remaining : 0 $
Mikael Backlund 2 100 000 $ (1)
-Salary Remaining : 0 $
Kuisma Jutila 2 100 000 $ (4)
-Salary Remaining : 0 $
Nicolas Deschamps 2 000 000 $ (3)
-Salary Remaining : 0 $
Christopher Gibson 1 300 000 $ (1)
-Salary Remaining : 0 $
Ben Shutron 1 000 000 $ (3)
-Salary Remaining : 0 $
Romain Bourgoing 750 000 $ (2)
-Salary Remaining : 0 $
Total Pro Players22
Salary Commitment
Year 2022 : 64 200 000 $
Year 2023 : 54 200 000 $
Year 2024 : 16 500 000 $
Year 2025 : 8 900 000 $
Salary Average Commitment
Year 2022 : 65 400 000 $
Year 2023 : 55 400 000 $
Year 2024 : 16 500 000 $
Year 2025 : 8 900 000 $
Salary Cap with 1 Way Contract
Year 2022 : 64 200 000 $
Year 2023 : 54 200 000 $
Year 2024 : 16 500 000 $
Year 2025 : 8 900 000 $

Farm Players Salaries

Marius Zberg 200 000 $ (2)
Salary Remaining : 0 $
Harrison Ruopp 200 000 $ (1)
Salary Remaining : 0 $
Kyle Palmieri 150 000 $ (3)
Salary Remaining : 0 $
Ryan Miller 150 000 $ (1)
Salary Remaining : 0 $
Vincent Lecavalier 100 000 $ (1)
Salary Remaining : 0 $
Danny Heatley 100 000 $ (1)
Salary Remaining : 0 $
Jomar Soerensen 95 000 $ (2)
Salary Remaining : 0 $
Chris Summers (Out of Payroll) 90 000 $ (2)
Salary Remaining : 0 $
John DeGray 85 000 $ (2)
Salary Remaining : 0 $
Oraz Khrapaty 80 000 $ (2)
Salary Remaining : 0 $
Ryan Murphy 75 000 $ (1)
Salary Remaining : 0 $
Maurits Aas 75 000 $ (1)
Salary Remaining : 0 $
Mike Komisarek 60 000 $ (2)
Salary Remaining : 0 $
Elmo MacLendon 60 000 $ (2)
Salary Remaining : 0 $
Robert Bortuzzo 60 000 $ (2)
Salary Remaining : 0 $
Brandon Burlon (Out of Payroll) 55 000 $ (3)
Salary Remaining : 0 $
Adam Gilmour 55 000 $ (3)
Salary Remaining : 0 $
Gong Ho 50 000 $ (2)
Salary Remaining : 0 $
Damek Mihokov 50 000 $ (2)
Salary Remaining : 0 $
Alfons Sundin 40 000 $ (1)
Salary Remaining : 0 $
Nicolas Petan (Out of Payroll) 40 000 $ (1)
Salary Remaining : 0 $
Joakim Nordstrom 40 000 $ (2)
Salary Remaining : 0 $
Kyle Rau 40 000 $ (2)
Salary Remaining : 0 $
Guibert Ferraro 40 000 $ (2)
Salary Remaining : 0 $
Patrick Eaves 40 000 $ (1)
Salary Remaining : 0 $
Nicholas Shore 40 000 $ (2)
Salary Remaining : 0 $
Lan-quing Kui 40 000 $ (2)
Salary Remaining : 0 $
Joe Basaraba 40 000 $ (1)
Salary Remaining : 0 $
Alec Martinez 40 000 $ (3)
Salary Remaining : 0 $
Elvis Merzlikins 30 000 $ (1)
Salary Remaining : 0 $
Zach Nastasiuk 30 000 $ (1)
Salary Remaining : 0 $
Miles Gendron 30 000 $ (1)
Salary Remaining : 0 $
Jaedon Descheneau (Out of Payroll) 30 000 $ (2)
Salary Remaining : 0 $
Total Farm Players33
Salary Commitment
Year 2022 : 2 310 000 $
Year 2023 : 1 360 000 $
Year 2024 : 300 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 310 000 $
Year 2023 : 1 360 000 $
Year 2024 : 300 000 $
Year 2025 : 0 $

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6002 - 115 $ - 5 991 - 99,82%
Level 2: 5000 - 85 $ - 4 998 - 99,95%
Level 3: 2000 - 61 $ - 2 000 - 100,00%
Level 4: 4000 - 44 $ - 4 000 - 100,00%
Luxury : 1000 - 240 $ - 1 000 - 100,00%
Total Capacity :18002
Farm
Farm Level 1: 2000 - 50 $ - 1 598 - 79,89%
Farm Level 2: 1000 - 34 $ - 802 - 80,25%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 989 - 99,93%
Average Income per Game1 781 072 $
Year to Date Revenue73 023 943 $
Farm
Home Games Left0
Average Attendance - %2 400 - 80,01%
Average Income per Game124 379 $
Year to Date Revenue5 099 522 $

Expense

Pro Players Total Salaries57 550 000 $
Farm Players Total Salaries2 510 000 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value240 000 $
Pro Year To Date Expenses68 172 800 $
Farm Year To Date Expenses3 056 380 $
Pro Salary Cap To Date66 760 000 $
Farm Salary Cap To Date2 132 091 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days470 000 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days27 063 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap67 000 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $3 000 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 15 000 000 $
Current Bank Account23 122 728 $
Projected Bank Account23 122 728 $

Pro Players Salaries

Aleksander Jr. Barkov 5 000 000 $ (4)
-Salary Remaining : 0 $
Alvaro Montoya 4 200 000 $ (2)
-Salary Remaining : 0 $
Viktor Tikhonov 3 500 000 $ (1)
-Salary Remaining : 0 $
Maksim Khavanov 3 500 000 $ (2)
-Salary Remaining : 0 $
Nikolai Zherdev 3 400 000 $ (1)
-Salary Remaining : 0 $
Jeff Tambellini 3 000 000 $ (2)
-Salary Remaining : 0 $
Kyle Okposo 3 000 000 $ (2)
-Salary Remaining : 0 $
Vladimir Zharkov 2 800 000 $ (3)
-Salary Remaining : 0 $
Riley Sheahan 2 800 000 $ (2)
-Salary Remaining : 0 $
David Rundblad 2 700 000 $ (1)
-Salary Remaining : 0 $
Ben Maxwell 2 300 000 $ (2)
-Salary Remaining : 0 $
Tommy Cross 2 250 000 $ (1)
-Salary Remaining : 0 $
Jonathon Blum 2 000 000 $ (3)
-Salary Remaining : 0 $
Dustin Kohn 2 000 000 $ (1)
-Salary Remaining : 0 $
Angelo Esposito 2 000 000 $ (1)
-Salary Remaining : 0 $
Logan MacMillan 2 000 000 $ (1)
-Salary Remaining : 0 $
Simon Despres 2 000 000 $ (2)
-Salary Remaining : 0 $
Stewart Levesque 1 500 000 $ (1)
-Salary Remaining : 0 $
Philip Lane 1 300 000 $ (1)
-Salary Remaining : 0 $
Michael Blunden 1 200 000 $ (1)
-Salary Remaining : 0 $
Matthieu Biez 1 200 000 $ (2)
-Salary Remaining : 0 $
Artem Anisimov 1 100 000 $ (3)
-Salary Remaining : 0 $
Yu-shu Moy 1 000 000 $ (1)
-Salary Remaining : 0 $
Karl Eriksen 900 000 $ (1)
-Salary Remaining : 0 $
Nikolay Goldobin 500 000 $ (1)
-Salary Remaining : 0 $
Daniel Borkovics 400 000 $ (2)
-Salary Remaining : 0 $
Total Pro Players26
Salary Commitment
Year 2022 : 57 550 000 $
Year 2023 : 33 300 000 $
Year 2024 : 10 900 000 $
Year 2025 : 5 000 000 $
Salary Average Commitment
Year 2022 : 57 550 000 $
Year 2023 : 33 300 000 $
Year 2024 : 10 900 000 $
Year 2025 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 2022 : 57 550 000 $
Year 2023 : 33 300 000 $
Year 2024 : 10 900 000 $
Year 2025 : 5 000 000 $

Farm Players Salaries

Dan Germann 185 000 $ (1)
Salary Remaining : 0 $
Eric Gelinas 150 000 $ (1)
Salary Remaining : 0 $
Mitchell Heard 130 000 $ (3)
Salary Remaining : 0 $
Philippe Major 120 000 $ (1)
Salary Remaining : 0 $
Juha Kivilahti 100 000 $ (1)
Salary Remaining : 0 $
Dave Matte 100 000 $ (1)
Salary Remaining : 0 $
Leiv Gulbrandsen 100 000 $ (3)
Salary Remaining : 0 $
Dalton Thrower 100 000 $ (3)
Salary Remaining : 0 $
John Hayden 100 000 $ (1)
Salary Remaining : 0 $
Katsumi Yoshioka 100 000 $ (1)
Salary Remaining : 0 $
Thibaut Puppynck 100 000 $ (2)
Salary Remaining : 0 $
Jamie Soulard 100 000 $ (4)
Salary Remaining : 0 $
Zach Pochiro 95 000 $ (2)
Salary Remaining : 0 $
Sergei Ruscova 90 000 $ (1)
Salary Remaining : 0 $
Wyatt Crain 80 000 $ (1)
Salary Remaining : 0 $
Drew Schiestel 80 000 $ (1)
Salary Remaining : 0 $
Dylan Larkin 75 000 $ (1)
Salary Remaining : 0 $
Dmitri Kugryshev 72 500 $ (3)
Salary Remaining : 0 $
Martin Frk 60 000 $ (3)
Salary Remaining : 0 $
Jim O'Brien 55 000 $ (1)
Salary Remaining : 0 $
Ta-heng Moy 55 000 $ (1)
Salary Remaining : 0 $
Olli Giacomini 50 000 $ (1)
Salary Remaining : 0 $
Arvo Taitto 45 000 $ (1)
Salary Remaining : 0 $
Arno Shaltis 42 500 $ (1)
Salary Remaining : 0 $
Laurent Dauphin 40 000 $ (1)
Salary Remaining : 0 $
Ryan Collins 40 000 $ (1)
Salary Remaining : 0 $
Anthony-John Greer 40 000 $ (2)
Salary Remaining : 0 $
Carter Verhaeghe 40 000 $ (2)
Salary Remaining : 0 $
Frederik Andersen 40 000 $ (2)
Salary Remaining : 0 $
Mischa Jonsson 40 000 $ (1)
Salary Remaining : 0 $
Roope Hintz 30 000 $ (2)
Salary Remaining : 0 $
Nick Sorensen 30 000 $ (1)
Salary Remaining : 0 $
Mario Lucia 25 000 $ (1)
Salary Remaining : 0 $
Total Farm Players33
Salary Commitment
Year 2022 : 2 510 000 $
Year 2023 : 907 500 $
Year 2024 : 562 500 $
Year 2025 : 100 000 $
Salary Average Commitment
Year 2022 : 2 510 000 $
Year 2023 : 907 500 $
Year 2024 : 562 500 $
Year 2025 : 100 000 $

Blue Bulls



Arena Capacity - Ticket Price
Attendance - %

Arena NameJonstorps Ishall - F
Level 1: 8125 - 112 $ - 6 695 - 82,40%
Level 2: 6875 - 80 $ - 5 707 - 83,01%
Level 3: 2813 - 58 $ - 2 335 - 83,01%
Level 4: 5625 - 45 $ - 4 529 - 80,51%
Luxury : 1562 - 220 $ - 1 251 - 80,10%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 75 $ - 1 582 - 79,11%
Farm Level 2: 1000 - 50 $ - 795 - 79,49%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20 517 - 82,07%
Average Income per Game2 087 935 $
Year to Date Revenue85 605 335 $
Farm
Home Games Left0
Average Attendance - %2 377 - 79,24%
Average Income per Game180 591 $
Year to Date Revenue7 404 251 $

Expense

Pro Players Total Salaries61 975 000 $
Farm Players Total Salaries2 712 500 $
Coaches Total Salaries4 350 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses65 141 600 $
Farm Year To Date Expenses3 346 516 $
Pro Salary Cap To Date61 493 600 $
Farm Salary Cap To Date2 459 460 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days523 800 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days28 274 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap61 493 600 $
Estimate Under Maximum Salary Cap of 70 000 000 $8 506 400 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 9 493 600 $
Current Bank Account45 398 396 $
Projected Bank Account45 398 396 $

Pro Players Salaries

Ryan White 5 125 000 $ (4)
-Salary Remaining : 0 $
Maxim Demidov 4 500 000 $ (4)
-Salary Remaining : 0 $
Ladislav Smid 4 500 000 $ (1)
-Salary Remaining : 0 $
Pier-Olivier Pelletier 4 350 000 $ (4)
-Salary Remaining : 0 $
Adam McQuaid 4 000 000 $ (4)
-Salary Remaining : 0 $
Tony Carlson 4 000 000 $ (2)
-Salary Remaining : 0 $
Brandon Sutter 3 850 000 $ (2)
-Salary Remaining : 0 $
Takhir Daukeyev 3 750 000 $ (2)
-Salary Remaining : 0 $
Kyle Chipchura 3 500 000 $ (1)
-Salary Remaining : 0 $
Michael Gergen 3 500 000 $ (3)
-Salary Remaining : 0 $
Krzysztof Suidek 3 500 000 $ (1)
-Salary Remaining : 0 $
Evgeni Antonenko 2 500 000 $ (2)
-Salary Remaining : 0 $
Anton Bollier 2 400 000 $ (2)
-Salary Remaining : 0 $
Jaakko Sala 2 300 000 $ (2)
-Salary Remaining : 0 $
Nursultan Kunayed 2 000 000 $ (2)
-Salary Remaining : 0 $
Reno Rotter 2 000 000 $ (1)
-Salary Remaining : 0 $
Kirill Tulupov 1 750 000 $ (1)
-Salary Remaining : 0 $
Jan Sebo 1 750 000 $ (2)
-Salary Remaining : 0 $
Tyler Beskorowany 1 500 000 $ (1)
-Salary Remaining : 0 $
Brendan Perlini 500 000 $ (1)
-Salary Remaining : 0 $
Vitek Vanecek 400 000 $ (1)
-Salary Remaining : 0 $
Connor Crisp 300 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players22
Salary Commitment
Year 2022 : 61 975 000 $
Year 2023 : 44 025 000 $
Year 2024 : 21 475 000 $
Year 2025 : 17 975 000 $
Salary Average Commitment
Year 2022 : 61 975 000 $
Year 2023 : 44 025 000 $
Year 2024 : 21 475 000 $
Year 2025 : 17 975 000 $
Salary Cap with 1 Way Contract
Year 2022 : 61 975 000 $
Year 2023 : 44 025 000 $
Year 2024 : 21 475 000 $
Year 2025 : 17 975 000 $

Farm Players Salaries

Glen Schow 200 000 $ (3)
Salary Remaining : 0 $
Dick Axelsson 180 000 $ (1)
Salary Remaining : 0 $
Marcus Rivest 165 000 $ (1)
Salary Remaining : 0 $
Patrik Modin 150 000 $ (1)
Salary Remaining : 0 $
Hampus Lindholm 125 000 $ (2)
Salary Remaining : 0 $
Mikkel Wikborg 120 000 $ (1)
Salary Remaining : 0 $
Evan Cowley 100 000 $ (3)
Salary Remaining : 0 $
Colby Robak 100 000 $ (1)
Salary Remaining : 0 $
William Scilacci 100 000 $ (1)
Salary Remaining : 0 $
Hannes Huerlimann 85 000 $ (1)
Salary Remaining : 0 $
Tomko Potsiluyko 80 000 $ (2)
Salary Remaining : 0 $
Dave Murray 80 000 $ (1)
Salary Remaining : 0 $
Tarmo Kantee 75 000 $ (2)
Salary Remaining : 0 $
Nikolai Borodin 75 000 $ (3)
Salary Remaining : 0 $
Artem Nesterov 70 000 $ (1)
Salary Remaining : 0 $
Cal Clutterbuck 67 500 $ (1)
Salary Remaining : 0 $
Milan Sujcy 67 500 $ (1)
Salary Remaining : 0 $
Bukantas Jasecicius 65 000 $ (1)
Salary Remaining : 0 $
Louis-Marc Aubry 65 000 $ (3)
Salary Remaining : 0 $
Patrick Davis 60 000 $ (1)
Salary Remaining : 0 $
Mirco Mueller 50 000 $ (1)
Salary Remaining : 0 $
Alan Quine 42 500 $ (1)
Salary Remaining : 0 $
Hugh Jessiman 40 000 $ (1)
Salary Remaining : 0 $
Jake Walman 40 000 $ (4)
Salary Remaining : 0 $
Andreas Englund 40 000 $ (1)
Salary Remaining : 0 $
Gah-fat Sui 40 000 $ (1)
Salary Remaining : 0 $
Jaroslav Fumach 40 000 $ (1)
Salary Remaining : 0 $
Miguel Diplock 40 000 $ (1)
Salary Remaining : 0 $
Per-Axel Nilsson 40 000 $ (2)
Salary Remaining : 0 $
Stefan Hedlund 40 000 $ (1)
Salary Remaining : 0 $
Markus Zingler 40 000 $ (1)
Salary Remaining : 0 $
Chris Goyette 40 000 $ (1)
Salary Remaining : 0 $
Aleksandr Tatarinov 40 000 $ (1)
Salary Remaining : 0 $
Peter Myrvold 40 000 $ (1)
Salary Remaining : 0 $
Lelistryj Wajda 40 000 $ (2)
Salary Remaining : 0 $
Kamil Kreps 40 000 $ (1)
Salary Remaining : 0 $
Zachary Nagelvoort 30 000 $ (1)
Salary Remaining : 0 $
Total Farm Players37
Salary Commitment
Year 2022 : 2 712 500 $
Year 2023 : 840 000 $
Year 2024 : 480 000 $
Year 2025 : 40 000 $
Salary Average Commitment
Year 2022 : 2 712 500 $
Year 2023 : 840 000 $
Year 2024 : 480 000 $
Year 2025 : 40 000 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameSavvis Center
Level 1: 6500 - 120 $ - 6 264 - 96,37%
Level 2: 5500 - 100 $ - 4 972 - 90,39%
Level 3: 2250 - 85 $ - 1 997 - 88,76%
Level 4: 4500 - 55 $ - 4 123 - 91,62%
Luxury : 1250 - 270 $ - 1 133 - 90,63%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 55 $ - 1 572 - 78,60%
Farm Level 2: 1000 - 40 $ - 782 - 78,15%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 489 - 92,44%
Average Income per Game1 955 352 $
Year to Date Revenue80 169 446 $
Farm
Home Games Left0
Average Attendance - %2 353 - 78,45%
Average Income per Game113 497 $
Year to Date Revenue4 653 386 $

Expense

Pro Players Total Salaries67 650 000 $
Farm Players Total Salaries1 468 000 $
Coaches Total Salaries2 700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses70 517 200 $
Farm Year To Date Expenses2 253 405 $
Pro Salary Cap To Date67 650 000 $
Farm Salary Cap To Date1 545 503 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days557 200 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days17 206 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap67 650 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $2 350 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 15 650 000 $
Current Bank Account88 221 834 $
Projected Bank Account88 221 834 $

Pro Players Salaries

Karel Dosedel 8 700 000 $ (2)
-Salary Remaining : 0 $
Alexei Cherepanov 6 700 000 $ (2)
-Salary Remaining : 0 $
Andreas Nodl 6 100 000 $ (2)
-Salary Remaining : 0 $
Niklas Bergfors 5 800 000 $ (4)
-Salary Remaining : 0 $
Jouni Soisalo 5 250 000 $ (1)
-Salary Remaining : 0 $
Drew Doughty 4 500 000 $ (2)
-Salary Remaining : 0 $
Jack Johnson 4 250 000 $ (3)
-Salary Remaining : 0 $
Ryan O'Reilly 3 500 000 $ (2)
-Salary Remaining : 0 $
Ryan Johansen 3 500 000 $ (3)
-Salary Remaining : 0 $
Magnus Paajarvi-Svensson 3 100 000 $ (2)
-Salary Remaining : 0 $
Filip Forsberg 2 200 000 $ (2)
-Salary Remaining : 0 $
Kyrill Lyamin 2 000 000 $ (1)
-Salary Remaining : 0 $
Nathan Beaulieu 1 500 000 $ (1)
-Salary Remaining : 0 $
Morgan Rielly 1 500 000 $ (1)
-Salary Remaining : 0 $
Brandon Gormley 1 450 000 $ (1)
-Salary Remaining : 0 $
Mika Zibanejad 1 200 000 $ (2)
-Salary Remaining : 0 $
Jack Campbell 1 200 000 $ (1)
-Salary Remaining : 0 $
Carl Klingberg 900 000 $ (2)
-Salary Remaining : 0 $
Joe Colborne 900 000 $ (1)
-Salary Remaining : 0 $
Teuvo Teravainen 800 000 $ (2)
-Salary Remaining : 0 $
Henrik Samuelsson 750 000 $ (2)
-Salary Remaining : 0 $
Kasperi Kapanen 500 000 $ (1)
-Salary Remaining : 0 $
Joshua Ho-Sang 500 000 $ (1)
-Salary Remaining : 0 $
Kristofer Westblom 450 000 $ (3)
-Salary Remaining : 0 $
Ryan Pulock 400 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players25
Salary Commitment
Year 2022 : 67 650 000 $
Year 2023 : 52 450 000 $
Year 2024 : 14 000 000 $
Year 2025 : 5 800 000 $
Salary Average Commitment
Year 2022 : 67 650 000 $
Year 2023 : 52 450 000 $
Year 2024 : 14 000 000 $
Year 2025 : 5 800 000 $
Salary Cap with 1 Way Contract
Year 2022 : 67 650 000 $
Year 2023 : 52 450 000 $
Year 2024 : 14 000 000 $
Year 2025 : 5 800 000 $

Farm Players Salaries

Magnus Hellberg 110 000 $ (1)
Salary Remaining : 0 $
Ty Rattie 110 000 $ (1)
Salary Remaining : 0 $
Quinton Howden 100 000 $ (1)
Salary Remaining : 0 $
Michael Matheson 90 000 $ (2)
Salary Remaining : 0 $
Dillon Fournier 85 000 $ (2)
Salary Remaining : 0 $
Bogdan Yakimov 80 000 $ (2)
Salary Remaining : 0 $
John Piccinich 75 000 $ (3)
Salary Remaining : 0 $
Alexander Petrovic 75 000 $ (2)
Salary Remaining : 0 $
Michal Repik 65 000 $ (1)
Salary Remaining : 0 $
Greg McKegg 55 000 $ (1)
Salary Remaining : 0 $
Jakub Klepis 51 000 $ (1)
Salary Remaining : 0 $
Patrick Sharp 51 000 $ (1)
Salary Remaining : 0 $
Hunter Shinkaruk 50 000 $ (1)
Salary Remaining : 0 $
Martin Skoula 41 000 $ (1)
Salary Remaining : 0 $
Connor Hurley 40 000 $ (1)
Salary Remaining : 0 $
Shea Theodore 40 000 $ (1)
Salary Remaining : 0 $
Sergey Shavarev 40 000 $ (1)
Salary Remaining : 0 $
Christian Dvorak 40 000 $ (1)
Salary Remaining : 0 $
Jacob de la Rose 40 000 $ (1)
Salary Remaining : 0 $
Corey Crawford 40 000 $ (1)
Salary Remaining : 0 $
Anssi Raatikainen 40 000 $ (2)
Salary Remaining : 0 $
Domink Masin 40 000 $ (1)
Salary Remaining : 0 $
Marcus Pettersson 40 000 $ (1)
Salary Remaining : 0 $
Ryan Hartman 40 000 $ (1)
Salary Remaining : 0 $
Marcus Hogberg 30 000 $ (1)
Salary Remaining : 0 $
Total Farm Players25
Salary Commitment
Year 2022 : 1 468 000 $
Year 2023 : 445 000 $
Year 2024 : 75 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1 468 000 $
Year 2023 : 445 000 $
Year 2024 : 75 000 $
Year 2025 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 6185 - 117 $ - 6 157 - 99,56%
Level 2: 5138 - 87 $ - 5 113 - 99,51%
Level 3: 2008 - 64 $ - 2 008 - 100,00%
Level 4: 4092 - 46 $ - 4 092 - 100,00%
Luxury : 1046 - 232 $ - 1 046 - 100,00%
Total Capacity :18469
Farm
Farm Level 1: 2000 - 75 $ - 1 572 - 78,61%
Farm Level 2: 1000 - 50 $ - 773 - 77,27%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 417 - 99,72%
Average Income per Game1 966 129 $
Year to Date Revenue80 611 309 $
Farm
Home Games Left0
Average Attendance - %2 345 - 78,16%
Average Income per Game178 460 $
Year to Date Revenue7 316 872 $

Expense

Pro Players Total Salaries60 102 999 $
Farm Players Total Salaries2 732 568 $
Coaches Total Salaries1 350 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses70 741 824 $
Farm Year To Date Expenses3 161 040 $
Pro Salary Cap To Date69 429 824 $
Farm Salary Cap To Date2 630 964 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days487 624 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days25 655 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap69 429 824 $
Estimate Under Maximum Salary Cap of 70 000 000 $570 176 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 17 429 824 $
Current Bank Account34 945 767 $
Projected Bank Account34 945 767 $

Pro Players Salaries

Carey Price 6 600 000 $ (1)
-Salary Remaining : 0 $
Garri Doulova 4 400 000 $ (1)
-Salary Remaining : 0 $
Radomir Novatny 3 850 000 $ (2)
-Salary Remaining : 0 $
Christofer Lofberg 3 800 000 $ (3)
-Salary Remaining : 0 $
Calvin De Haan 3 250 000 $ (1)
-Salary Remaining : 0 $
Jakub Kindl 3 200 000 $ (3)
-Salary Remaining : 0 $
T.J. Fast 3 100 000 $ (1)
-Salary Remaining : 0 $
Jaroslav Vydareny 3 000 000 $ (2)
-Salary Remaining : 0 $
Rudolf Kulha 2 950 000 $ (2)
-Salary Remaining : 0 $
Kyle Wharton 2 901 000 $ (2)
-Salary Remaining : 0 $
Stephane Mazza (Out of Payroll) 2 800 000 $ (1)
-Salary Remaining : 0 $
Frederic Kelly 2 799 999 $ (1)
-Salary Remaining : 0 $
Cory Emmerton 2 500 000 $ (2)
-Salary Remaining : 0 $
Corey Trivino 2 500 000 $ (4)
-Salary Remaining : 0 $
Trevor Cann 2 500 000 $ (3)
-Salary Remaining : 0 $
Jon Dahl 2 100 000 $ (1)
-Salary Remaining : 0 $
Tyler Toffoli 2 000 000 $ (3)
-Salary Remaining : 0 $
Nick Ross 2 000 000 $ (2)
-Salary Remaining : 0 $
Colton Gillies 1 899 000 $ (1)
-Salary Remaining : 0 $
Shea Guthrie 1 655 000 $ (3)
-Salary Remaining : 0 $
Aivars Beiris 1 500 000 $ (1)
-Salary Remaining : 0 $
Mo Davis 1 500 000 $ (1)
-Salary Remaining : 0 $
Zemgus Girgensons 1 499 000 $ (4)
-Salary Remaining : 0 $
Boone Jenner 1 399 000 $ (3)
-Salary Remaining : 0 $
Tomas Jurco 1 300 000 $ (1)
-Salary Remaining : 0 $
Emile Poirier 750 000 $ (1)
-Salary Remaining : 0 $
Anthony DeAngelo 400 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players27
Salary Commitment
Year 2022 : 68 152 999 $
Year 2023 : 35 754 000 $
Year 2024 : 18 553 000 $
Year 2025 : 3 999 000 $
Salary Average Commitment
Year 2022 : 68 152 999 $
Year 2023 : 35 754 000 $
Year 2024 : 18 553 000 $
Year 2025 : 3 999 000 $
Salary Cap with 1 Way Contract
Year 2022 : 68 152 999 $
Year 2023 : 35 754 000 $
Year 2024 : 18 553 000 $
Year 2025 : 3 999 000 $

Farm Players Salaries

Bob Dinges 200 000 $ (1)
Salary Remaining : 0 $
Alexander Auld 200 000 $ (1)
Salary Remaining : 0 $
Anton Starostenko 195 100 $ (1)
Salary Remaining : 0 $
Nick Leddy 190 000 $ (3)
Salary Remaining : 0 $
Dmitry Kulikov 150 000 $ (3)
Salary Remaining : 0 $
Danny Richmond 100 000 $ (1)
Salary Remaining : 0 $
Kevin Quick 100 000 $ (3)
Salary Remaining : 0 $
Max Reinhart 90 000 $ (1)
Salary Remaining : 0 $
Brad Marchand 89 900 $ (1)
Salary Remaining : 0 $
Ludvik Njerve 89 900 $ (2)
Salary Remaining : 0 $
Patrice Bergeron 80 000 $ (1)
Salary Remaining : 0 $
Stefan Legein 80 000 $ (2)
Salary Remaining : 0 $
Luke Schenn 80 000 $ (3)
Salary Remaining : 0 $
Juuse Saros 75 000 $ (3)
Salary Remaining : 0 $
Guido Genazzi 70 000 $ (2)
Salary Remaining : 0 $
Bruno Cotti 70 000 $ (1)
Salary Remaining : 0 $
Pontus Aberg 70 000 $ (3)
Salary Remaining : 0 $
Anton Rodin 67 800 $ (3)
Salary Remaining : 0 $
Ludwig Bystrom 67 500 $ (3)
Salary Remaining : 0 $
Nicolas Kerdiles 66 900 $ (3)
Salary Remaining : 0 $
Mitch Moroz 66 900 $ (3)
Salary Remaining : 0 $
Matt Puempel 60 000 $ (3)
Salary Remaining : 0 $
Kerby Rychel 50 000 $ (1)
Salary Remaining : 0 $
Eric Cornel 40 000 $ (1)
Salary Remaining : 0 $
Ryan Donato 40 000 $ (1)
Salary Remaining : 0 $
Patrik Nemeth 40 000 $ (1)
Salary Remaining : 0 $
Felix Girard 40 000 $ (3)
Salary Remaining : 0 $
Petro Gerasimenko 40 000 $ (3)
Salary Remaining : 0 $
Cole Cassels 40 000 $ (3)
Salary Remaining : 0 $
Ravil Glovatsky 40 000 $ (2)
Salary Remaining : 0 $
Marco Scandella 35 000 $ (1)
Salary Remaining : 0 $
Warren Foegele 30 000 $ (1)
Salary Remaining : 0 $
Joe Wegwerth 30 000 $ (2)
Salary Remaining : 0 $
James Delory 25 000 $ (1)
Salary Remaining : 0 $
Travis Ewanyk 23 568 $ (1)
Salary Remaining : 0 $
Total Farm Players35
Salary Commitment
Year 2022 : 2 732 568 $
Year 2023 : 1 424 000 $
Year 2024 : 1 114 100 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 732 568 $
Year 2023 : 1 424 000 $
Year 2024 : 1 114 100 $
Year 2025 : 0 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6500 - 119 $ - 6 336 - 97,47%
Level 2: 5500 - 89 $ - 5 235 - 95,19%
Level 3: 2250 - 64 $ - 2 173 - 96,57%
Level 4: 4500 - 45 $ - 4 258 - 94,62%
Luxury : 1250 - 239 $ - 1 204 - 96,31%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 55 $ - 1 594 - 79,69%
Farm Level 2: 1000 - 25 $ - 807 - 80,73%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 206 - 96,03%
Average Income per Game2 103 812 $
Year to Date Revenue86 256 298 $
Farm
Home Games Left0
Average Attendance - %2 401 - 80,04%
Average Income per Game122 942 $
Year to Date Revenue5 040 638 $

Expense

Pro Players Total Salaries58 160 000 $
Farm Players Total Salaries2 120 000 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses62 109 080 $
Farm Year To Date Expenses2 830 825 $
Pro Salary Cap To Date60 641 080 $
Farm Salary Cap To Date2 073 808 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days475 280 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days22 778 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap60 641 080 $
Estimate Under Maximum Salary Cap of 70 000 000 $9 358 920 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 8 641 080 $
Current Bank Account57 516 307 $
Projected Bank Account57 516 307 $

Pro Players Salaries

Michael Grabner 8 000 000 $ (1)
-Salary Remaining : 0 $
Alexandre Picard 7 500 000 $ (1)
-Salary Remaining : 0 $
Bjarte Skjelbraid 4 750 000 $ (1)
-Salary Remaining : 0 $
Alex Bourret 4 200 000 $ (2)
-Salary Remaining : 0 $
Marc-Andre Gragnani 4 100 000 $ (4)
-Salary Remaining : 0 $
Denis Bodrov 3 900 000 $ (4)
-Salary Remaining : 0 $
Matt Lashoff 3 100 000 $ (3)
-Salary Remaining : 0 $
Patrick Wiercioch 3 000 000 $ (1)
-Salary Remaining : 0 $
Mikhail Grigorenko 3 000 000 $ (3)
-Salary Remaining : 0 $
Maxime Sauve 3 000 000 $ (2)
-Salary Remaining : 0 $
Antoine Lafleur 2 900 000 $ (1)
-Salary Remaining : 0 $
Patrick Bussieres 1 500 000 $ (2)
-Salary Remaining : 0 $
Jukka Lyytinen 1 500 000 $ (1)
-Salary Remaining : 0 $
John Merrill 1 400 000 $ (1)
-Salary Remaining : 0 $
Joe Morrow 1 000 000 $ (2)
-Salary Remaining : 0 $
T.J. Galiardi 850 000 $ (1)
-Salary Remaining : 0 $
Rasmus Bengtsson 800 000 $ (2)
-Salary Remaining : 0 $
Lars-Erik Silfverberg 785 000 $ (1)
-Salary Remaining : 0 $
Daniel Altshuller 750 000 $ (4)
-Salary Remaining : 0 $
Joseph Cramarossa 750 000 $ (2)
-Salary Remaining : 0 $
Kevin Hayes 700 000 $ (1)
-Salary Remaining : 0 $
Daniel Ryder 675 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players22
Salary Commitment
Year 2022 : 58 160 000 $
Year 2023 : 26 100 000 $
Year 2024 : 14 850 000 $
Year 2025 : 8 750 000 $
Salary Average Commitment
Year 2022 : 58 160 000 $
Year 2023 : 26 100 000 $
Year 2024 : 14 850 000 $
Year 2025 : 8 750 000 $
Salary Cap with 1 Way Contract
Year 2022 : 58 160 000 $
Year 2023 : 26 100 000 $
Year 2024 : 14 850 000 $
Year 2025 : 8 750 000 $

Farm Players Salaries

Alexis Pepin 200 000 $ (3)
Salary Remaining : 0 $
Jonathan-Ismael Diaby 150 000 $ (2)
Salary Remaining : 0 $
Philippe Desrosiers 120 000 $ (4)
Salary Remaining : 0 $
Jason Gregoire 100 000 $ (1)
Salary Remaining : 0 $
Raphael Bussieres 100 000 $ (3)
Salary Remaining : 0 $
Lukas Sutter 100 000 $ (2)
Salary Remaining : 0 $
Jinrich Ondo 100 000 $ (4)
Salary Remaining : 0 $
Alex Tourigny 95 000 $ (2)
Salary Remaining : 0 $
Jake Hansen 90 000 $ (1)
Salary Remaining : 0 $
Gabriel Demitra 80 000 $ (1)
Salary Remaining : 0 $
Jerome Gauthier-Leduc 80 000 $ (2)
Salary Remaining : 0 $
Johan Sundstrom 60 000 $ (2)
Salary Remaining : 0 $
Lucas Lessio 55 000 $ (2)
Salary Remaining : 0 $
Linas Chaliapinas 50 000 $ (4)
Salary Remaining : 0 $
Karl Bonacieux 50 000 $ (2)
Salary Remaining : 0 $
Matt Grzelcyk 40 000 $ (2)
Salary Remaining : 0 $
Gaetan Lelievre 40 000 $ (3)
Salary Remaining : 0 $
Evgeny Tomilin 40 000 $ (1)
Salary Remaining : 0 $
Mark McGeown 40 000 $ (1)
Salary Remaining : 0 $
Xavier Letendre 40 000 $ (1)
Salary Remaining : 0 $
Ricky Lavoie 40 000 $ (1)
Salary Remaining : 0 $
Pat Bailley 40 000 $ (1)
Salary Remaining : 0 $
Chris Bigras 40 000 $ (1)
Salary Remaining : 0 $
Maxim Lapierre 40 000 $ (2)
Salary Remaining : 0 $
Jori Meresmaa 40 000 $ (4)
Salary Remaining : 0 $
Corbin McPherson 40 000 $ (1)
Salary Remaining : 0 $
Kevin Klein 40 000 $ (1)
Salary Remaining : 0 $
Vitezslav Hodek 40 000 $ (3)
Salary Remaining : 0 $
Markus Rautenstrauch 40 000 $ (3)
Salary Remaining : 0 $
Jesse Gabrielle 40 000 $ (3)
Salary Remaining : 0 $
Julien Pelletier 30 000 $ (1)
Salary Remaining : 0 $
Linus Arnesson 30 000 $ (1)
Salary Remaining : 0 $
Jimmy Lodge 30 000 $ (1)
Salary Remaining : 0 $
Total Farm Players33
Salary Commitment
Year 2022 : 2 120 000 $
Year 2023 : 1 440 000 $
Year 2024 : 770 000 $
Year 2025 : 310 000 $
Salary Average Commitment
Year 2022 : 2 120 000 $
Year 2023 : 1 440 000 $
Year 2024 : 770 000 $
Year 2025 : 310 000 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6244 - 110 $ - 6 234 - 99,83%
Level 2: 5136 - 86 $ - 5 118 - 99,65%
Level 3: 2064 - 67 $ - 2 055 - 99,58%
Level 4: 4129 - 49 $ - 4 061 - 98,34%
Luxury : 1057 - 239 $ - 1 057 - 100,00%
Total Capacity :18630
Farm
Farm Level 1: 2000 - 75 $ - 1 573 - 78,65%
Farm Level 2: 1000 - 50 $ - 801 - 80,06%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 525 - 99,44%
Average Income per Game1 922 339 $
Year to Date Revenue78 815 909 $
Farm
Home Games Left0
Average Attendance - %2 374 - 79,12%
Average Income per Game180 134 $
Year to Date Revenue7 385 497 $

Expense

Pro Players Total Salaries74 650 000 $
Farm Players Total Salaries1 375 000 $
Coaches Total Salaries2 250 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses69 148 800 $
Farm Year To Date Expenses2 394 246 $
Pro Salary Cap To Date66 892 000 $
Farm Salary Cap To Date1 492 738 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days609 200 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days16 865 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap66 892 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $3 108 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 14 892 000 $
Current Bank Account51 503 296 $
Projected Bank Account51 503 296 $

Pro Players Salaries

Rick Nash 7 400 000 $ (1)
-Salary Remaining : 0 $
Sam Gagner 5 500 000 $ (1)
-Salary Remaining : 0 $
Corey Perry 5 000 000 $ (1)
-Salary Remaining : 0 $
Vratislav Subrt 5 000 000 $ (2)
-Salary Remaining : 0 $
Bobby Ryan 5 000 000 $ (4)
-Salary Remaining : 0 $
Edmunds Ceicys 5 000 000 $ (4)
-Salary Remaining : 0 $
Xavier Cerny 4 200 000 $ (2)
-Salary Remaining : 0 $
Ryan Suter 4 000 000 $ (2)
-Salary Remaining : 0 $
Duncan Keith 4 000 000 $ (1)
-Salary Remaining : 0 $
Devan Dubnyk 3 500 000 $ (1)
-Salary Remaining : 0 $
Dan-zu Dee 3 500 000 $ (4)
-Salary Remaining : 0 $
Reno Pomi 3 350 000 $ (2)
-Salary Remaining : 0 $
Ryan Nugent-Hopkins 3 300 000 $ (1)
-Salary Remaining : 0 $
Paul Coeuret 3 000 000 $ (3)
-Salary Remaining : 0 $
Roman Hromec 2 800 000 $ (2)
-Salary Remaining : 0 $
Thomas McCollum 2 500 000 $ (4)
-Salary Remaining : 0 $
Colin Wilson 1 750 000 $ (1)
-Salary Remaining : 0 $
Justin Holl (Out of Payroll) 1 750 000 $ (2)
-Salary Remaining : 0 $
Bjrn Gudmundsson 1 500 000 $ (2)
-Salary Remaining : 0 $
Bradley Ross 800 000 $ (1)
-Salary Remaining : 0 $
Bo Horvat 750 000 $ (1)
-Salary Remaining : 0 $
Luke Lebeau 600 000 $ (1)
-Salary Remaining : 0 $
Boris Valabik 600 000 $ (4)
-Salary Remaining : 0 $
Mark Alt 600 000 $ (2)
-Salary Remaining : 0 $
Andrei Kastsitsyn 500 000 $ (1)
-Salary Remaining : 0 $
Erich Korff 500 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players26
Salary Commitment
Year 2022 : 76 400 000 $
Year 2023 : 42 800 000 $
Year 2024 : 19 600 000 $
Year 2025 : 16 600 000 $
Salary Average Commitment
Year 2022 : 76 400 000 $
Year 2023 : 42 800 000 $
Year 2024 : 19 600 000 $
Year 2025 : 16 600 000 $
Salary Cap with 1 Way Contract
Year 2022 : 76 400 000 $
Year 2023 : 42 800 000 $
Year 2024 : 19 600 000 $
Year 2025 : 16 600 000 $

Farm Players Salaries

Jan Kostalek 85 000 $ (2)
Salary Remaining : 0 $
Daniel Larsson 80 000 $ (2)
Salary Remaining : 0 $
Marcel Schaerer 80 000 $ (1)
Salary Remaining : 0 $
Jimmy Vesey 80 000 $ (3)
Salary Remaining : 0 $
Scott Laughton 80 000 $ (2)
Salary Remaining : 0 $
Jordan Martinook 80 000 $ (3)
Salary Remaining : 0 $
Chris Calnan (Out of Payroll) 65 000 $ (1)
Salary Remaining : 0 $
Landon Ferraro 65 000 $ (2)
Salary Remaining : 0 $
T.J. Hensick (Out of Payroll) 65 000 $ (1)
Salary Remaining : 0 $
Cristoval Nieves 62 500 $ (1)
Salary Remaining : 0 $
Steven Kampfer 52 500 $ (1)
Salary Remaining : 0 $
Taylor Doherty 50 000 $ (1)
Salary Remaining : 0 $
Brian Hart 50 000 $ (4)
Salary Remaining : 0 $
Knut Pettersson 50 000 $ (1)
Salary Remaining : 0 $
Jonathan Racine 50 000 $ (2)
Salary Remaining : 0 $
Otto Hazelzet 50 000 $ (1)
Salary Remaining : 0 $
Alexander Guptill (Out of Payroll) 50 000 $ (1)
Salary Remaining : 0 $
Keegan Lowe 50 000 $ (2)
Salary Remaining : 0 $
Brandon Halverson 40 000 $ (1)
Salary Remaining : 0 $
Tyler Bertuzzi 40 000 $ (1)
Salary Remaining : 0 $
Johnathan MacLeod 40 000 $ (1)
Salary Remaining : 0 $
Robby Dee 40 000 $ (1)
Salary Remaining : 0 $
Martin Piroutek 40 000 $ (1)
Salary Remaining : 0 $
John Hancock 40 000 $ (2)
Salary Remaining : 0 $
Justin Auger 40 000 $ (1)
Salary Remaining : 0 $
Wilhelm Ronning 40 000 $ (1)
Salary Remaining : 0 $
Jackson Houck 30 000 $ (1)
Salary Remaining : 0 $
Keegan Iverson 30 000 $ (1)
Salary Remaining : 0 $
Nick Paul 30 000 $ (1)
Salary Remaining : 0 $
Total Farm Players29
Salary Commitment
Year 2022 : 1 555 000 $
Year 2023 : 660 000 $
Year 2024 : 210 000 $
Year 2025 : 50 000 $
Salary Average Commitment
Year 2022 : 1 555 000 $
Year 2023 : 660 000 $
Year 2024 : 210 000 $
Year 2025 : 50 000 $

Capitals

Capitals is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 6500 - 125 $ - 5 004 - 76,99%
Level 2: 5500 - 97 $ - 4 129 - 75,07%
Level 3: 2250 - 84 $ - 1 404 - 62,42%
Level 4: 4500 - 75 $ - 2 254 - 50,08%
Luxury : 1250 - 175 $ - 1 242 - 99,39%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 75 $ - 1 525 - 76,27%
Farm Level 2: 1000 - 50 $ - 773 - 77,28%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14 033 - 70,17%
Average Income per Game1 831 985 $
Year to Date Revenue75 111 375 $
Farm
Home Games Left0
Average Attendance - %2 298 - 76,61%
Average Income per Game174 472 $
Year to Date Revenue7 153 338 $

Expense

Pro Players Total Salaries68 530 000 $
Farm Players Total Salaries1 571 000 $
Coaches Total Salaries2 400 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses72 827 200 $
Farm Year To Date Expenses2 071 010 $
Pro Salary Cap To Date70 331 200 $
Farm Salary Cap To Date1 658 232 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days564 240 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days15 643 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap70 331 200 $
Estimate Under Maximum Salary Cap of 70 000 000 $-331 200 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 18 331 200 $
Current Bank Account20 228 057 $
Projected Bank Account20 228 057 $

Pro Players Salaries

Knut Lindstrom 5 750 000 $ (1)
-Salary Remaining : 0 $
Marek Wadnizak 5 250 000 $ (3)
-Salary Remaining : 0 $
Len Kormos 5 000 000 $ (2)
-Salary Remaining : 0 $
Nikolai Kulemin 5 000 000 $ (1)
-Salary Remaining : 0 $
Tyler Seguin 5 000 000 $ (4)
-Salary Remaining : 0 $
Jordan Staal 5 000 000 $ (2)
-Salary Remaining : 0 $
Zach Hamill 4 000 000 $ (1)
-Salary Remaining : 0 $
Scott Glennie 4 000 000 $ (1)
-Salary Remaining : 0 $
Adam Larsson 3 500 000 $ (3)
-Salary Remaining : 0 $
Mikael Granlund 3 200 000 $ (3)
-Salary Remaining : 0 $
Kenndal McArdle 3 200 000 $ (3)
-Salary Remaining : 0 $
Ondrej Pavelec 3 125 000 $ (1)
-Salary Remaining : 0 $
Ethan Werek 3 000 000 $ (2)
-Salary Remaining : 0 $
Chris Kreider 3 000 000 $ (4)
-Salary Remaining : 0 $
Kyle Beach 3 000 000 $ (2)
-Salary Remaining : 0 $
Camran Doulova 2 100 000 $ (1)
-Salary Remaining : 0 $
John Moore 2 000 000 $ (2)
-Salary Remaining : 0 $
Jake Allen 1 600 000 $ (1)
-Salary Remaining : 0 $
Herbert Koval 950 000 $ (2)
-Salary Remaining : 0 $
Evgeny Kuznetsov 855 000 $ (2)
-Salary Remaining : 0 $
Total Pro Players20
Salary Commitment
Year 2022 : 68 530 000 $
Year 2023 : 42 955 000 $
Year 2024 : 23 150 000 $
Year 2025 : 8 000 000 $
Salary Average Commitment
Year 2022 : 68 530 000 $
Year 2023 : 42 955 000 $
Year 2024 : 23 150 000 $
Year 2025 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 2022 : 68 530 000 $
Year 2023 : 42 955 000 $
Year 2024 : 23 150 000 $
Year 2025 : 8 000 000 $

Farm Players Salaries

Chad Denny (Out of Payroll) 110 000 $ (3)
Salary Remaining : 0 $
Libor Butko 100 000 $ (1)
Salary Remaining : 0 $
Gerhard Schulde 80 000 $ (2)
Salary Remaining : 0 $
Hiroshi Aikyo 70 000 $ (2)
Salary Remaining : 0 $
Johan Fransson 60 000 $ (2)
Salary Remaining : 0 $
Kenny Ryan 60 000 $ (2)
Salary Remaining : 0 $
Steponas Grienevicius (Out of Payroll) 55 000 $ (2)
Salary Remaining : 0 $
Czieslaw Czwisnjowski 55 000 $ (2)
Salary Remaining : 0 $
Andrej Lilja 50 000 $ (2)
Salary Remaining : 0 $
Ivan Kanarski 50 000 $ (2)
Salary Remaining : 0 $
Aleksei Sergievsky 50 000 $ (2)
Salary Remaining : 0 $
Jamie Prpic 50 000 $ (2)
Salary Remaining : 0 $
Igor Benysek 50 000 $ (2)
Salary Remaining : 0 $
Frederic Zavisha 50 000 $ (2)
Salary Remaining : 0 $
Patrik Vanek 50 000 $ (2)
Salary Remaining : 0 $
Dan Fraiche 50 000 $ (2)
Salary Remaining : 0 $
Evgeni Khvostov 50 000 $ (2)
Salary Remaining : 0 $
Stanislav Mirnya 47 500 $ (1)
Salary Remaining : 0 $
Erwin Frischknecht 45 000 $ (1)
Salary Remaining : 0 $
Louie Caporusso (Out of Payroll) 45 000 $ (1)
Salary Remaining : 0 $
Ryan Cashman 45 000 $ (1)
Salary Remaining : 0 $
Varis Links 45 000 $ (3)
Salary Remaining : 0 $
Niklas Evensen 45 000 $ (2)
Salary Remaining : 0 $
Martin Ulstein 44 000 $ (2)
Salary Remaining : 0 $
Solomonas Vaskes 42 500 $ (1)
Salary Remaining : 0 $
Oskar Osala 42 000 $ (2)
Salary Remaining : 0 $
Greg Korn 40 000 $ (1)
Salary Remaining : 0 $
Benjamin Ethier 40 000 $ (2)
Salary Remaining : 0 $
Steffon Landers 40 000 $ (3)
Salary Remaining : 0 $
Otto Burstrom 40 000 $ (2)
Salary Remaining : 0 $
Jim Demontigny 40 000 $ (2)
Salary Remaining : 0 $
Bjorn Bjorklund 40 000 $ (1)
Salary Remaining : 0 $
Total Farm Players32
Salary Commitment
Year 2022 : 1 681 000 $
Year 2023 : 1 276 000 $
Year 2024 : 195 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1 681 000 $
Year 2023 : 1 276 000 $
Year 2024 : 195 000 $
Year 2025 : 0 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 6500 - 200 $ - 3 318 - 51,05%
Level 2: 5500 - 140 $ - 2 974 - 54,07%
Level 3: 2250 - 101 $ - 1 260 - 56,00%
Level 4: 4500 - 80 $ - 2 302 - 51,15%
Luxury : 1250 - 300 $ - 868 - 69,40%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 572 - 78,59%
Farm Level 2: 1000 - 20 $ - 793 - 79,26%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %10 722 - 53,61%
Average Income per Game1 882 958 $
Year to Date Revenue77 201 258 $
Farm
Home Games Left0
Average Attendance - %2 364 - 78,81%
Average Income per Game80 787 $
Year to Date Revenue3 312 286 $

Expense

Pro Players Total Salaries70 550 000 $
Farm Players Total Salaries2 195 000 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses72 891 600 $
Farm Year To Date Expenses2 494 160 $
Pro Salary Cap To Date69 774 800 $
Farm Salary Cap To Date1 951 164 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days584 400 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days21 389 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap69 774 800 $
Estimate Under Maximum Salary Cap of 70 000 000 $225 200 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 17 774 800 $
Current Bank Account57 577 784 $
Projected Bank Account57 577 784 $

Pro Players Salaries

Randy Nordin 9 400 000 $ (2)
-Salary Remaining : 0 $
Jonathan Toews 6 000 000 $ (1)
-Salary Remaining : 0 $
Taylor Hall 5 600 000 $ (3)
-Salary Remaining : 0 $
Jonathan Drouin 5 500 000 $ (4)
-Salary Remaining : 0 $
Erdvilas Bilaitis 4 800 000 $ (1)
-Salary Remaining : 0 $
Matt Duchene 4 500 000 $ (1)
-Salary Remaining : 0 $
Chris Stewart 4 000 000 $ (2)
-Salary Remaining : 0 $
Nail Yakupov 4 000 000 $ (2)
-Salary Remaining : 0 $
Oliver Ekman-Larsson 3 950 000 $ (3)
-Salary Remaining : 0 $
Ryan McDonagh 3 500 000 $ (1)
-Salary Remaining : 0 $
Anton Gustafsson 3 250 000 $ (1)
-Salary Remaining : 0 $
Zach Bogosian 3 200 000 $ (2)
-Salary Remaining : 0 $
Jeff Zatkoff 3 000 000 $ (1)
-Salary Remaining : 0 $
Brett Connolly 2 850 000 $ (1)
-Salary Remaining : 0 $
Cam Fowler 1 500 000 $ (1)
-Salary Remaining : 0 $
Jaroslav Halak 1 100 000 $ (2)
-Salary Remaining : 0 $
Seth Jones 1 000 000 $ (1)
-Salary Remaining : 0 $
Elias Lindholm 1 000 000 $ (1)
-Salary Remaining : 0 $
Leon Draisaitl 1 000 000 $ (1)
-Salary Remaining : 0 $
Chocimir Rudzynski 500 000 $ (1)
-Salary Remaining : 0 $
Ulrik Sjoland 500 000 $ (2)
-Salary Remaining : 0 $
Marek Schwarz 400 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players22
Salary Commitment
Year 2022 : 70 550 000 $
Year 2023 : 37 250 000 $
Year 2024 : 15 050 000 $
Year 2025 : 5 500 000 $
Salary Average Commitment
Year 2022 : 70 550 000 $
Year 2023 : 37 250 000 $
Year 2024 : 15 050 000 $
Year 2025 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 2022 : 70 550 000 $
Year 2023 : 37 250 000 $
Year 2024 : 15 050 000 $
Year 2025 : 5 500 000 $

Farm Players Salaries

William Wrenn 200 000 $ (3)
Salary Remaining : 0 $
Tobias Stephan 200 000 $ (2)
Salary Remaining : 0 $
Jesper Wiklund 200 000 $ (1)
Salary Remaining : 0 $
Harri Hakonen 130 000 $ (1)
Salary Remaining : 0 $
Adam Clendening 125 000 $ (2)
Salary Remaining : 0 $
Michael Funk 100 000 $ (2)
Salary Remaining : 0 $
Logan Stephenson 85 000 $ (2)
Salary Remaining : 0 $
Darnell Nurse 75 000 $ (1)
Salary Remaining : 0 $
David Pastrnak 75 000 $ (1)
Salary Remaining : 0 $
Eric Fehr 60 000 $ (1)
Salary Remaining : 0 $
Alexei Petrenko 60 000 $ (1)
Salary Remaining : 0 $
Nazer Ospanov 60 000 $ (1)
Salary Remaining : 0 $
Aleksandr Soin 50 000 $ (1)
Salary Remaining : 0 $
Jason Shack 50 000 $ (1)
Salary Remaining : 0 $
Marty Ripley 40 000 $ (1)
Salary Remaining : 0 $
Anders Axelsson 40 000 $ (1)
Salary Remaining : 0 $
Vladimir Kucharcik 40 000 $ (1)
Salary Remaining : 0 $
Jarno Lestinen 40 000 $ (2)
Salary Remaining : 0 $
Mario Kelner 40 000 $ (1)
Salary Remaining : 0 $
Nikonov Zelenko 40 000 $ (1)
Salary Remaining : 0 $
Philippe Shand 40 000 $ (1)
Salary Remaining : 0 $
Vojtech Polak 40 000 $ (1)
Salary Remaining : 0 $
Brandon Dubinsky 40 000 $ (1)
Salary Remaining : 0 $
Petri Koivurinne 40 000 $ (1)
Salary Remaining : 0 $
Stefan Paquerette 40 000 $ (1)
Salary Remaining : 0 $
Bruno Feuerstein 40 000 $ (2)
Salary Remaining : 0 $
Olivier Geiger 40 000 $ (1)
Salary Remaining : 0 $
Jacques Marteau 40 000 $ (2)
Salary Remaining : 0 $
Matt Ferraro 40 000 $ (1)
Salary Remaining : 0 $
Joshua Hennessy 40 000 $ (1)
Salary Remaining : 0 $
Milan Bros 40 000 $ (1)
Salary Remaining : 0 $
Richard Zmelik 25 000 $ (1)
Salary Remaining : 0 $
Phil Desimone 20 000 $ (1)
Salary Remaining : 0 $
Total Farm Players33
Salary Commitment
Year 2022 : 2 195 000 $
Year 2023 : 830 000 $
Year 2024 : 200 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 195 000 $
Year 2023 : 830 000 $
Year 2024 : 200 000 $
Year 2025 : 0 $

Dynamo



Arena Capacity - Ticket Price
Attendance - %

Arena NameMoskva Center
Level 1: 6006 - 125 $ - 5 731 - 95,43%
Level 2: 5000 - 85 $ - 4 581 - 91,62%
Level 3: 2000 - 60 $ - 1 833 - 91,63%
Level 4: 4000 - 48 $ - 3 627 - 90,68%
Luxury : 1000 - 260 $ - 932 - 93,22%
Total Capacity :18006
Farm
Farm Level 1: 2000 - 35 $ - 1 567 - 78,35%
Farm Level 2: 1000 - 20 $ - 788 - 78,81%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 705 - 92,77%
Average Income per Game1 889 228 $
Year to Date Revenue77 458 348 $
Farm
Home Games Left0
Average Attendance - %2 355 - 78,50%
Average Income per Game92 111 $
Year to Date Revenue3 776 569 $

Expense

Pro Players Total Salaries67 700 000 $
Farm Players Total Salaries1 860 000 $
Coaches Total Salaries1 800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 000 000 $
Pro Year To Date Expenses66 138 000 $
Farm Year To Date Expenses2 940 986 $
Pro Salary Cap To Date65 018 000 $
Farm Salary Cap To Date2 132 337 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days549 600 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days21 111 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap66 018 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $3 982 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 14 018 000 $
Current Bank Account64 215 222 $
Projected Bank Account64 215 222 $

Pro Players Salaries

Andrew Ladd 5 800 000 $ (1)
-Salary Remaining : 0 $
Aleksandr Burmistrov 4 250 000 $ (1)
-Salary Remaining : 0 $
David Perron 4 000 000 $ (2)
-Salary Remaining : 0 $
Josh Unice 4 000 000 $ (3)
-Salary Remaining : 0 $
Viktor Shalimov 4 000 000 $ (2)
-Salary Remaining : 0 $
Kyle Turris 3 500 000 $ (2)
-Salary Remaining : 0 $
Sven Baertschi 3 500 000 $ (2)
-Salary Remaining : 0 $
Jordan Schroeder 3 500 000 $ (3)
-Salary Remaining : 0 $
Jakub Voracek 3 150 000 $ (2)
-Salary Remaining : 0 $
Nazem Kadri 3 000 000 $ (3)
-Salary Remaining : 0 $
Yuri Alexandrov 3 000 000 $ (3)
-Salary Remaining : 0 $
Jeff Petry 2 800 000 $ (2)
-Salary Remaining : 0 $
Evan Brophey 2 750 000 $ (1)
-Salary Remaining : 0 $
Oskars Bartulis 2 550 000 $ (2)
-Salary Remaining : 0 $
Connor Brickley 2 500 000 $ (4)
-Salary Remaining : 0 $
Nino Niederreiter 2 500 000 $ (3)
-Salary Remaining : 0 $
Jacob Trouba 2 500 000 $ (3)
-Salary Remaining : 0 $
Mikkel Boedker 2 100 000 $ (2)
-Salary Remaining : 0 $
Riley Nash 2 000 000 $ (3)
-Salary Remaining : 0 $
John Carlson 1 900 000 $ (2)
-Salary Remaining : 0 $
Miikka Salomaki 1 600 000 $ (1)
-Salary Remaining : 0 $
Karl Alzner 1 500 000 $ (3)
-Salary Remaining : 0 $
Chet Pickard 1 300 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players23
Salary Commitment
Year 2022 : 67 700 000 $
Year 2023 : 52 000 000 $
Year 2024 : 24 500 000 $
Year 2025 : 2 500 000 $
Salary Average Commitment
Year 2022 : 67 700 000 $
Year 2023 : 52 000 000 $
Year 2024 : 24 500 000 $
Year 2025 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 2022 : 67 700 000 $
Year 2023 : 52 000 000 $
Year 2024 : 24 500 000 $
Year 2025 : 2 500 000 $

Farm Players Salaries

Oleksander Soroka 150 000 $ (1)
Salary Remaining : 0 $
Franz Lischka 110 000 $ (1)
Salary Remaining : 0 $
Danny Biega 100 000 $ (2)
Salary Remaining : 0 $
Jared Staal 100 000 $ (2)
Salary Remaining : 0 $
John Draeger 100 000 $ (3)
Salary Remaining : 0 $
Ryan Graves 100 000 $ (2)
Salary Remaining : 0 $
Markus Granlund 90 000 $ (1)
Salary Remaining : 0 $
Dobry Kocinski 90 000 $ (3)
Salary Remaining : 0 $
Samu Perhonen 85 000 $ (2)
Salary Remaining : 0 $
Stefan Noesen 85 000 $ (2)
Salary Remaining : 0 $
Matt Kassian 80 000 $ (2)
Salary Remaining : 0 $
Mitch Wahl 75 000 $ (1)
Salary Remaining : 0 $
Xavier Ouellet (Out of Payroll) 70 000 $ (4)
Salary Remaining : 0 $
Bryan Rust 70 000 $ (2)
Salary Remaining : 0 $
Taylor Ellington 70 000 $ (3)
Salary Remaining : 0 $
Will Weber 70 000 $ (2)
Salary Remaining : 0 $
Jakob Silfverberg (Out of Payroll) 70 000 $ (2)
Salary Remaining : 0 $
Ty Wishart 70 000 $ (3)
Salary Remaining : 0 $
Chandler Stephenson 55 000 $ (2)
Salary Remaining : 0 $
Mike Winther 50 000 $ (4)
Salary Remaining : 0 $
Erkin Fomenko 50 000 $ (3)
Salary Remaining : 0 $
Eric Comrie 40 000 $ (1)
Salary Remaining : 0 $
J. T. Compher 40 000 $ (1)
Salary Remaining : 0 $
Girard Leflon 40 000 $ (3)
Salary Remaining : 0 $
Dwyer Tschantz 40 000 $ (3)
Salary Remaining : 0 $
Jaden Lindo 40 000 $ (3)
Salary Remaining : 0 $
Tommy Vannelli 30 000 $ (1)
Salary Remaining : 0 $
Roland Treffen 30 000 $ (1)
Salary Remaining : 0 $
Total Farm Players28
Salary Commitment
Year 2022 : 2 000 000 $
Year 2023 : 1 435 000 $
Year 2024 : 620 000 $
Year 2025 : 120 000 $
Salary Average Commitment
Year 2022 : 2 000 000 $
Year 2023 : 1 435 000 $
Year 2024 : 620 000 $
Year 2025 : 120 000 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePenngrowth Saddledome
Level 1: 6000 - 110 $ - 5 994 - 99,91%
Level 2: 5000 - 80 $ - 4 999 - 99,98%
Level 3: 2000 - 60 $ - 2 000 - 100,00%
Level 4: 4000 - 40 $ - 4 000 - 100,00%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 40 $ - 1 559 - 77,93%
Farm Level 2: 1000 - 20 $ - 785 - 78,51%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 994 - 99,96%
Average Income per Game1 754 817 $
Year to Date Revenue71 947 497 $
Farm
Home Games Left0
Average Attendance - %2 344 - 78,13%
Average Income per Game88 976 $
Year to Date Revenue3 648 002 $

Expense

Pro Players Total Salaries65 350 000 $
Farm Players Total Salaries2 277 500 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses69 778 000 $
Farm Year To Date Expenses2 889 794 $
Pro Salary Cap To Date67 888 400 $
Farm Salary Cap To Date2 078 058 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days530 000 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days24 425 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap67 888 400 $
Estimate Under Maximum Salary Cap of 70 000 000 $2 111 600 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 15 888 400 $
Current Bank Account18 168 561 $
Projected Bank Account18 168 561 $

Pro Players Salaries

Baltabek Doulova 5 900 000 $ (1)
-Salary Remaining : 0 $
Rodolphe Zwirn 5 000 000 $ (1)
-Salary Remaining : 0 $
Maczysz Olitski 4 000 000 $ (1)
-Salary Remaining : 0 $
Jeremy Smith 4 000 000 $ (2)
-Salary Remaining : 0 $
Marek Zagrapan 3 700 000 $ (2)
-Salary Remaining : 0 $
Lars-Erik Adolfsson 3 500 000 $ (1)
-Salary Remaining : 0 $
Jeff Frazee 3 500 000 $ (3)
-Salary Remaining : 0 $
Brett MacLean 3 500 000 $ (2)
-Salary Remaining : 0 $
Blake Comeau 3 500 000 $ (1)
-Salary Remaining : 0 $
Marek Alipov 3 000 000 $ (1)
-Salary Remaining : 0 $
Jiri Tlusty 3 000 000 $ (2)
-Salary Remaining : 0 $
Alexander Radulov 3 000 000 $ (2)
-Salary Remaining : 0 $
Jason Spezza 2 500 000 $ (2)
-Salary Remaining : 0 $
Loui Eriksson 2 500 000 $ (3)
-Salary Remaining : 0 $
Vadim Turovich 2 000 000 $ (2)
-Salary Remaining : 0 $
Andrej Meszaros 2 000 000 $ (1)
-Salary Remaining : 0 $
Gord Baldwin 2 000 000 $ (3)
-Salary Remaining : 0 $
Theodor Krafft 1 900 000 $ (2)
-Salary Remaining : 0 $
Michael Chaput 1 800 000 $ (3)
-Salary Remaining : 0 $
Visa Jarvela 1 700 000 $ (1)
-Salary Remaining : 0 $
Kung-zheng Fok 1 500 000 $ (1)
-Salary Remaining : 0 $
Luke Adam 1 250 000 $ (1)
-Salary Remaining : 0 $
Philippe Paradis 1 200 000 $ (2)
-Salary Remaining : 0 $
Koichi Kanaya 1 000 000 $ (3)
-Salary Remaining : 0 $
Brendan Smith 1 000 000 $ (1)
-Salary Remaining : 0 $
Craig Fischer 900 000 $ (3)
-Salary Remaining : 0 $
Rolf Schjerven 500 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players27
Salary Commitment
Year 2022 : 69 350 000 $
Year 2023 : 36 500 000 $
Year 2024 : 11 700 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 69 350 000 $
Year 2023 : 36 500 000 $
Year 2024 : 11 700 000 $
Year 2025 : 0 $
Salary Cap with 1 Way Contract
Year 2022 : 69 350 000 $
Year 2023 : 36 500 000 $
Year 2024 : 11 700 000 $
Year 2025 : 0 $

Farm Players Salaries

Borje Haugland 200 000 $ (2)
Salary Remaining : 0 $
Robin Lehner 160 000 $ (2)
Salary Remaining : 0 $
Andre Lepore 147 500 $ (1)
Salary Remaining : 0 $
Cory Schneider 100 000 $ (2)
Salary Remaining : 0 $
Stanislav Galiev 95 000 $ (1)
Salary Remaining : 0 $
Kenny Fagerholm 85 000 $ (3)
Salary Remaining : 0 $
Niklas Grossman 85 000 $ (2)
Salary Remaining : 0 $
Genadijs Voss 80 000 $ (1)
Salary Remaining : 0 $
Fabrice Antonoli 75 000 $ (3)
Salary Remaining : 0 $
Nico Sacchetti 70 000 $ (3)
Salary Remaining : 0 $
William Falk 70 000 $ (1)
Salary Remaining : 0 $
Konstantin Barkov 70 000 $ (2)
Salary Remaining : 0 $
Tommy Strom 70 000 $ (2)
Salary Remaining : 0 $
Klas Dahlbeck 60 000 $ (1)
Salary Remaining : 0 $
Anton Hatig 55 000 $ (3)
Salary Remaining : 0 $
Stanislav Dzubak 50 000 $ (2)
Salary Remaining : 0 $
Marko Dano 50 000 $ (1)
Salary Remaining : 0 $
Jordan Smith 50 000 $ (2)
Salary Remaining : 0 $
Daniel Catenacci 50 000 $ (1)
Salary Remaining : 0 $
Ben Thomson 50 000 $ (3)
Salary Remaining : 0 $
Chris Lawrence 50 000 $ (3)
Salary Remaining : 0 $
Maxime Macenauer 45 000 $ (2)
Salary Remaining : 0 $
Meinhard Kalkbrenner 40 000 $ (3)
Salary Remaining : 0 $
Alan Gaudreau 40 000 $ (2)
Salary Remaining : 0 $
Elias Sonderlei 40 000 $ (2)
Salary Remaining : 0 $
Pavel Fischer 40 000 $ (1)
Salary Remaining : 0 $
Stepan Vickers 40 000 $ (3)
Salary Remaining : 0 $
Patrick O'Sullivan 40 000 $ (2)
Salary Remaining : 0 $
Nick Spaling 40 000 $ (1)
Salary Remaining : 0 $
Olympio Campigli 40 000 $ (3)
Salary Remaining : 0 $
Reggie Sampson 40 000 $ (2)
Salary Remaining : 0 $
Jordan Subban 30 000 $ (1)
Salary Remaining : 0 $
Jake Guentzel 30 000 $ (1)
Salary Remaining : 0 $
Austin Carroll 30 000 $ (2)
Salary Remaining : 0 $
Noah Rod 30 000 $ (1)
Salary Remaining : 0 $
Nathan Walker 30 000 $ (1)
Salary Remaining : 0 $
Total Farm Players36
Salary Commitment
Year 2022 : 2 277 500 $
Year 2023 : 1 525 000 $
Year 2024 : 505 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 277 500 $
Year 2023 : 1 525 000 $
Year 2024 : 505 000 $
Year 2025 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSpectrum
Level 1: 6000 - 100 $ - 6 000 - 100,00%
Level 2: 5000 - 75 $ - 5 000 - 100,00%
Level 3: 2000 - 50 $ - 2 000 - 100,00%
Level 4: 4000 - 40 $ - 4 000 - 100,00%
Luxury : 1000 - 235 $ - 1 000 - 100,00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 40 $ - 1 572 - 78,60%
Farm Level 2: 1000 - 30 $ - 777 - 77,70%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 000 - 100,00%
Average Income per Game1 675 783 $
Year to Date Revenue68 707 116 $
Farm
Home Games Left0
Average Attendance - %2 349 - 78,30%
Average Income per Game98 252 $
Year to Date Revenue4 028 316 $

Expense

Pro Players Total Salaries67 850 000 $
Farm Players Total Salaries3 196 425 $
Coaches Total Salaries1 750 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 400 000 $
Pro Year To Date Expenses66 300 658 $
Farm Year To Date Expenses3 636 225 $
Pro Salary Cap To Date64 494 258 $
Farm Salary Cap To Date2 868 064 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days550 800 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days31 321 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap66 894 258 $
Estimate Under Maximum Salary Cap of 70 000 000 $3 105 742 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 14 894 258 $
Current Bank Account25 985 810 $
Projected Bank Account25 985 810 $

Pro Players Salaries

Keith Burke 6 900 000 $ (2)
-Salary Remaining : 0 $
Henrikas Labas 6 500 000 $ (2)
-Salary Remaining : 0 $
Emmanuel Zerillo 5 500 000 $ (4)
-Salary Remaining : 0 $
Joe Barnes 4 800 000 $ (1)
-Salary Remaining : 0 $
Nathan Orton 4 500 000 $ (2)
-Salary Remaining : 0 $
Lars Martensson 4 100 000 $ (1)
-Salary Remaining : 0 $
Arvo Sihvonen 4 000 000 $ (1)
-Salary Remaining : 0 $
Drew Stafford 3 500 000 $ (2)
-Salary Remaining : 0 $
Stefan Majerski 3 500 000 $ (1)
-Salary Remaining : 0 $
Shawn Belle 3 000 000 $ (1)
-Salary Remaining : 0 $
Krystof Snizek 3 000 000 $ (1)
-Salary Remaining : 0 $
Tyler Plante 3 000 000 $ (2)
-Salary Remaining : 0 $
Tomas Vanek 2 700 000 $ (2)
-Salary Remaining : 0 $
Ilja Zubov 2 500 000 $ (1)
-Salary Remaining : 0 $
Tyler Ennis 2 000 000 $ (3)
-Salary Remaining : 0 $
Andrew Kozek 2 000 000 $ (2)
-Salary Remaining : 0 $
Danny Syvret 1 700 000 $ (1)
-Salary Remaining : 0 $
Ian Cole 1 300 000 $ (1)
-Salary Remaining : 0 $
Lubor Korinek 1 050 000 $ (3)
-Salary Remaining : 0 $
Bryan Cameron 1 000 000 $ (1)
-Salary Remaining : 0 $
Kuisma Ruuska 1 000 000 $ (1)
-Salary Remaining : 0 $
Nigel Williams 1 000 000 $ (1)
-Salary Remaining : 0 $
Teemu Laakso 850 000 $ (1)
-Salary Remaining : 0 $
Hiroshi Nara 800 000 $ (3)
-Salary Remaining : 0 $
Guillaume Latendresse 600 000 $ (3)
-Salary Remaining : 0 $
Jonas Junland 500 000 $ (2)
-Salary Remaining : 0 $
Richard Clune 450 000 $ (1)
-Salary Remaining : 0 $
Lukas Kaspar 400 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players28
Salary Commitment
Year 2022 : 72 150 000 $
Year 2023 : 39 550 000 $
Year 2024 : 9 950 000 $
Year 2025 : 5 500 000 $
Salary Average Commitment
Year 2022 : 72 150 000 $
Year 2023 : 39 550 000 $
Year 2024 : 9 950 000 $
Year 2025 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 2022 : 72 150 000 $
Year 2023 : 39 550 000 $
Year 2024 : 9 950 000 $
Year 2025 : 5 500 000 $

Farm Players Salaries

Kjril Sharnin 200 000 $ (2)
Salary Remaining : 0 $
Chris Preston 200 000 $ (2)
Salary Remaining : 0 $
Martin Vagner 200 000 $ (2)
Salary Remaining : 0 $
Anatoli Proshkin 200 000 $ (1)
Salary Remaining : 0 $
Frantisek Mihok 200 000 $ (2)
Salary Remaining : 0 $
Ben Johnson 200 000 $ (2)
Salary Remaining : 0 $
Jonas Brodin (Out of Payroll) 165 000 $ (1)
Salary Remaining : 0 $
Sondre Olden 130 000 $ (3)
Salary Remaining : 0 $
J.T. Miller 120 000 $ (1)
Salary Remaining : 0 $
Matt Finn 103 425 $ (1)
Salary Remaining : 0 $
Matt Murray 103 000 $ (1)
Salary Remaining : 0 $
Bryan Bickell 100 000 $ (1)
Salary Remaining : 0 $
Rene Lefaivre 100 000 $ (3)
Salary Remaining : 0 $
Sebastian Collberg 80 000 $ (3)
Salary Remaining : 0 $
Dmitriy Tereskov 75 000 $ (1)
Salary Remaining : 0 $
Valdemar Zahradnicek 70 000 $ (1)
Salary Remaining : 0 $
Jack Ramsey 70 000 $ (3)
Salary Remaining : 0 $
Ruslan Bashkirov 70 000 $ (2)
Salary Remaining : 0 $
Mattias Janmark-Nylen 65 000 $ (3)
Salary Remaining : 0 $
William Lagesson 60 000 $ (3)
Salary Remaining : 0 $
Petr Vrana 60 000 $ (1)
Salary Remaining : 0 $
Kevin Elgestal 60 000 $ (3)
Salary Remaining : 0 $
Igor Noga 60 000 $ (2)
Salary Remaining : 0 $
Olivier Fortier 60 000 $ (1)
Salary Remaining : 0 $
Justin Peters 60 000 $ (1)
Salary Remaining : 0 $
Dominique Ciolino 55 000 $ (1)
Salary Remaining : 0 $
Ravil Kunayed 50 000 $ (1)
Salary Remaining : 0 $
Dmitri Orlov 50 000 $ (3)
Salary Remaining : 0 $
Jules Chastel 40 000 $ (1)
Salary Remaining : 0 $
Tomas Plekanec 40 000 $ (1)
Salary Remaining : 0 $
Dillon Heatherington 40 000 $ (1)
Salary Remaining : 0 $
Lukas Nedve 40 000 $ (1)
Salary Remaining : 0 $
Jack Dougherty 40 000 $ (1)
Salary Remaining : 0 $
Dylan Sadowy 30 000 $ (1)
Salary Remaining : 0 $
Total Farm Players34
Salary Commitment
Year 2022 : 3 196 425 $
Year 2023 : 1 745 000 $
Year 2024 : 615 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 3 196 425 $
Year 2023 : 1 745 000 $
Year 2024 : 615 000 $
Year 2025 : 0 $

FV



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisé Charles-de-Gaule
Level 1: 6000 - 100 $ - 5 999 - 99,98%
Level 2: 5000 - 70 $ - 5 000 - 100,00%
Level 3: 2000 - 50 $ - 2 000 - 100,00%
Level 4: 4000 - 35 $ - 4 000 - 100,00%
Luxury : 1000 - 230 $ - 984 - 98,39%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 42 $ - 1 572 - 78,62%
Farm Level 2: 1000 - 25 $ - 775 - 77,53%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 983 - 99,91%
Average Income per Game1 692 928 $
Year to Date Revenue69 410 057 $
Farm
Home Games Left0
Average Attendance - %2 348 - 78,26%
Average Income per Game100 949 $
Year to Date Revenue4 138 899 $

Expense

Pro Players Total Salaries71 950 000 $
Farm Players Total Salaries2 297 500 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses72 236 400 $
Farm Year To Date Expenses2 873 683 $
Pro Salary Cap To Date69 824 400 $
Farm Salary Cap To Date2 247 897 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days587 600 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days22 996 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap69 824 400 $
Estimate Under Maximum Salary Cap of 70 000 000 $175 600 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 17 824 400 $
Current Bank Account21 512 458 $
Projected Bank Account21 512 458 $

Pro Players Salaries

Armand Le Cruguel 8 000 000 $ (2)
-Salary Remaining : 0 $
Zach Parise 6 000 000 $ (3)
-Salary Remaining : 0 $
Nathan MacKinnon 5 200 000 $ (4)
-Salary Remaining : 0 $
Petter Hagen 5 000 000 $ (2)
-Salary Remaining : 0 $
Brent Seabrook 4 500 000 $ (1)
-Salary Remaining : 0 $
Christopher Bourque 4 500 000 $ (1)
-Salary Remaining : 0 $
Steeve Bernier 4 000 000 $ (3)
-Salary Remaining : 0 $
Dusan Mosnar 4 000 000 $ (4)
-Salary Remaining : 0 $
Carl Sneep 4 000 000 $ (4)
-Salary Remaining : 0 $
Kimmo Mikkola 3 500 000 $ (4)
-Salary Remaining : 0 $
Alex Galchenyuk 3 300 000 $ (3)
-Salary Remaining : 0 $
Jarred Tinordi 3 000 000 $ (3)
-Salary Remaining : 0 $
Michael Bournival 3 000 000 $ (3)
-Salary Remaining : 0 $
Joseph Palmer 2 850 000 $ (1)
-Salary Remaining : 0 $
Andrei Vasilevski 2 250 000 $ (2)
-Salary Remaining : 0 $
Slater Koekkoek 2 000 000 $ (1)
-Salary Remaining : 0 $
Takhir Fomenko 2 000 000 $ (4)
-Salary Remaining : 0 $
Matthieu Lucre 1 500 000 $ (4)
-Salary Remaining : 0 $
Blaise Longin (Out of Payroll) 900 000 $ (4)
-Salary Remaining : 0 $
Vlastislav Belunek 800 000 $ (1)
-Salary Remaining : 0 $
Yannick Weber 650 000 $ (3)
-Salary Remaining : 0 $
Brent Riley 500 000 $ (1)
-Salary Remaining : 0 $
Endel Nool 500 000 $ (2)
-Salary Remaining : 0 $
Total Pro Players23
Salary Commitment
Year 2022 : 71 950 000 $
Year 2023 : 56 800 000 $
Year 2024 : 41 050 000 $
Year 2025 : 21 100 000 $
Salary Average Commitment
Year 2022 : 71 950 000 $
Year 2023 : 56 800 000 $
Year 2024 : 41 050 000 $
Year 2025 : 21 100 000 $
Salary Cap with 1 Way Contract
Year 2022 : 71 950 000 $
Year 2023 : 56 800 000 $
Year 2024 : 41 050 000 $
Year 2025 : 21 100 000 $

Farm Players Salaries

Bohomir Bazyr 100 000 $ (2)
Salary Remaining : 0 $
Alexandre Swessey 100 000 $ (2)
Salary Remaining : 0 $
Myron Perechkoura 100 000 $ (2)
Salary Remaining : 0 $
Teuvo Kiljunen 100 000 $ (2)
Salary Remaining : 0 $
Li-ping Song 100 000 $ (4)
Salary Remaining : 0 $
Damon Severson 100 000 $ (2)
Salary Remaining : 0 $
Esa Lindell 100 000 $ (2)
Salary Remaining : 0 $
Joonas Korpisalo 100 000 $ (3)
Salary Remaining : 0 $
Tim Bozon 97 500 $ (4)
Salary Remaining : 0 $
Oscar Lindberg 95 000 $ (1)
Salary Remaining : 0 $
Rickard Rakell 90 000 $ (2)
Salary Remaining : 0 $
Alexander Ruuttu 85 000 $ (2)
Salary Remaining : 0 $
Libor Knorre 80 000 $ (2)
Salary Remaining : 0 $
Chris Vande Velde 60 000 $ (3)
Salary Remaining : 0 $
Curtis Lazar 50 000 $ (1)
Salary Remaining : 0 $
Franco Reithoffer 50 000 $ (1)
Salary Remaining : 0 $
Vaclav Pavelek 50 000 $ (1)
Salary Remaining : 0 $
Tristan Jarry 50 000 $ (1)
Salary Remaining : 0 $
Samuel Surovec 50 000 $ (3)
Salary Remaining : 0 $
Cory Jacquith 50 000 $ (4)
Salary Remaining : 0 $
Olli Levassen 50 000 $ (1)
Salary Remaining : 0 $
Mike Simon 50 000 $ (1)
Salary Remaining : 0 $
Ivar Tonsberg 50 000 $ (2)
Salary Remaining : 0 $
T.J. Tynan 50 000 $ (1)
Salary Remaining : 0 $
Phil Oreskovic 50 000 $ (1)
Salary Remaining : 0 $
Nikolai Bekboulatov 50 000 $ (4)
Salary Remaining : 0 $
C.J. Yakimowicz 45 000 $ (4)
Salary Remaining : 0 $
Anton Karlsson 45 000 $ (4)
Salary Remaining : 0 $
Ryan Mantha 45 000 $ (4)
Salary Remaining : 0 $
Viktor Arvidsson 45 000 $ (4)
Salary Remaining : 0 $
Lance Brire 40 000 $ (4)
Salary Remaining : 0 $
Jesse Joensuu 40 000 $ (3)
Salary Remaining : 0 $
James Melindy 40 000 $ (4)
Salary Remaining : 0 $
David Pope 30 000 $ (1)
Salary Remaining : 0 $
Nicholas Baptiste 30 000 $ (1)
Salary Remaining : 0 $
Kurtis Gabriel 30 000 $ (1)
Salary Remaining : 0 $
Total Farm Players36
Salary Commitment
Year 2022 : 2 297 500 $
Year 2023 : 1 712 500 $
Year 2024 : 807 500 $
Year 2025 : 557 500 $
Salary Average Commitment
Year 2022 : 2 277 500 $
Year 2023 : 1 692 500 $
Year 2024 : 787 500 $
Year 2025 : 537 500 $

HC



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena de Malley
Level 1: 7215 - 115 $ - 6 581 - 91,21%
Level 2: 6068 - 84 $ - 5 628 - 92,75%
Level 3: 2449 - 61 $ - 2 311 - 94,37%
Level 4: 4963 - 45 $ - 4 629 - 93,26%
Luxury : 1305 - 226 $ - 1 253 - 96,01%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 75 $ - 1 611 - 80,57%
Farm Level 2: 1000 - 50 $ - 803 - 80,26%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20 402 - 92,73%
Average Income per Game2 123 319 $
Year to Date Revenue87 056 087 $
Farm
Home Games Left0
Average Attendance - %2 414 - 80,47%
Average Income per Game183 520 $
Year to Date Revenue7 524 323 $

Expense

Pro Players Total Salaries67 500 000 $
Farm Players Total Salaries3 215 000 $
Coaches Total Salaries3 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value30 000 $
Pro Year To Date Expenses70 079 200 $
Farm Year To Date Expenses4 069 039 $
Pro Salary Cap To Date67 112 800 $
Farm Salary Cap To Date3 029 683 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days560 800 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days33 452 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap67 142 800 $
Estimate Under Maximum Salary Cap of 70 000 000 $2 857 200 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 15 142 800 $
Current Bank Account142 254 860 $
Projected Bank Account142 254 860 $

Pro Players Salaries

Gilbert Brule 9 000 000 $ (4)
-Salary Remaining : 0 $
Martin Rivard 8 200 000 $ (2)
-Salary Remaining : 0 $
Bryan Lee 5 100 000 $ (3)
-Salary Remaining : 0 $
Jared Cowen 4 750 000 $ (3)
-Salary Remaining : 0 $
Jonathan Bernier 4 300 000 $ (1)
-Salary Remaining : 0 $
Igor Makarov 4 250 000 $ (1)
-Salary Remaining : 0 $
John McFarland 3 000 000 $ (3)
-Salary Remaining : 0 $
Alex Pietrangelo 3 000 000 $ (2)
-Salary Remaining : 0 $
Simon Hjalmarsson 2 800 000 $ (1)
-Salary Remaining : 0 $
Vitus Besse 2 500 000 $ (2)
-Salary Remaining : 0 $
Zhi-qiang Dee 2 400 000 $ (3)
-Salary Remaining : 0 $
Rostislav Olesz 2 300 000 $ (2)
-Salary Remaining : 0 $
Taras Utepov 2 100 000 $ (3)
-Salary Remaining : 0 $
Taylor Chorney 1 850 000 $ (3)
-Salary Remaining : 0 $
Jason Zucker 1 800 000 $ (2)
-Salary Remaining : 0 $
Ryan Parent 1 700 000 $ (2)
-Salary Remaining : 0 $
Stefan Matteau 1 600 000 $ (1)
-Salary Remaining : 0 $
Joe Thornton 1 500 000 $ (2)
-Salary Remaining : 0 $
Tyler Pitlick 1 100 000 $ (1)
-Salary Remaining : 0 $
Joel Edmundson 1 000 000 $ (2)
-Salary Remaining : 0 $
Jake Virtanen 1 000 000 $ (1)
-Salary Remaining : 0 $
Sam Bennett 750 000 $ (1)
-Salary Remaining : 0 $
Josh Morrissey 750 000 $ (1)
-Salary Remaining : 0 $
Nikolaj Ehlers 750 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players24
Salary Commitment
Year 2022 : 67 500 000 $
Year 2023 : 50 200 000 $
Year 2024 : 28 200 000 $
Year 2025 : 9 000 000 $
Salary Average Commitment
Year 2022 : 67 500 000 $
Year 2023 : 50 200 000 $
Year 2024 : 28 200 000 $
Year 2025 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 2022 : 67 500 000 $
Year 2023 : 50 200 000 $
Year 2024 : 28 200 000 $
Year 2025 : 9 000 000 $

Farm Players Salaries

Ryan Audet 150 000 $ (2)
Salary Remaining : 0 $
Milan Michalek 150 000 $ (2)
Salary Remaining : 0 $
Zach Budish (Out of Payroll) 150 000 $ (3)
Salary Remaining : 0 $
Rainer Staier 140 000 $ (1)
Salary Remaining : 0 $
Devin Shore 130 000 $ (3)
Salary Remaining : 0 $
Oscar Klefbom 120 000 $ (3)
Salary Remaining : 0 $
Marc Potvin 120 000 $ (2)
Salary Remaining : 0 $
Daniel Larsmarker 110 000 $ (1)
Salary Remaining : 0 $
Richard Vanecko 100 000 $ (2)
Salary Remaining : 0 $
Kent Simpson 100 000 $ (3)
Salary Remaining : 0 $
Chris Brown 100 000 $ (3)
Salary Remaining : 0 $
Alexander Killorn 100 000 $ (2)
Salary Remaining : 0 $
John Negrin 100 000 $ (1)
Salary Remaining : 0 $
Michael Sauer 90 000 $ (4)
Salary Remaining : 0 $
Dalibor Sziszak 90 000 $ (1)
Salary Remaining : 0 $
Colton Sissons 90 000 $ (4)
Salary Remaining : 0 $
Nelson Nogier 90 000 $ (3)
Salary Remaining : 0 $
Oskar Sundqvist 85 000 $ (4)
Salary Remaining : 0 $
Alexander Khokhlachev 80 000 $ (2)
Salary Remaining : 0 $
Pelle Linnaeus 80 000 $ (3)
Salary Remaining : 0 $
Scott Mayfield 75 000 $ (1)
Salary Remaining : 0 $
Yann Sauve 70 000 $ (1)
Salary Remaining : 0 $
Rene Wira 70 000 $ (3)
Salary Remaining : 0 $
Josh Anderson 70 000 $ (2)
Salary Remaining : 0 $
Codey Burki 65 000 $ (1)
Salary Remaining : 0 $
Imants Berzins 65 000 $ (2)
Salary Remaining : 0 $
Cody Bass 65 000 $ (3)
Salary Remaining : 0 $
Miles Wood 60 000 $ (2)
Salary Remaining : 0 $
Spycigniew Bryniarski 60 000 $ (1)
Salary Remaining : 0 $
Eddy Lack 50 000 $ (3)
Salary Remaining : 0 $
Morgan Klimchuk 50 000 $ (1)
Salary Remaining : 0 $
Branislav Fabry 50 000 $ (1)
Salary Remaining : 0 $
Ivan Barbashev 50 000 $ (1)
Salary Remaining : 0 $
Zach Sanford 40 000 $ (1)
Salary Remaining : 0 $
Ryan MacInnis 40 000 $ (1)
Salary Remaining : 0 $
Valeri Nadeznikovs 40 000 $ (1)
Salary Remaining : 0 $
Valtteri Virtanen 40 000 $ (1)
Salary Remaining : 0 $
Ian McCoshen 40 000 $ (1)
Salary Remaining : 0 $
Madison Bowey 40 000 $ (1)
Salary Remaining : 0 $
Total Farm Players39
Salary Commitment
Year 2022 : 3 215 000 $
Year 2023 : 2 115 000 $
Year 2024 : 1 220 000 $
Year 2025 : 265 000 $
Salary Average Commitment
Year 2022 : 3 215 000 $
Year 2023 : 2 115 000 $
Year 2024 : 1 220 000 $
Year 2025 : 265 000 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 6500 - 116 $ - 6 375 - 98,07%
Level 2: 5500 - 85 $ - 5 422 - 98,57%
Level 3: 2250 - 68 $ - 1 861 - 82,70%
Level 4: 4500 - 45 $ - 4 388 - 97,51%
Luxury : 1250 - 230 $ - 1 215 - 97,21%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 30 $ - 1 557 - 77,87%
Farm Level 2: 1000 - 20 $ - 781 - 78,08%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 260 - 96,30%
Average Income per Game2 056 312 $
Year to Date Revenue84 308 805 $
Farm
Home Games Left0
Average Attendance - %2 338 - 77,94%
Average Income per Game71 067 $
Year to Date Revenue2 913 763 $

Expense

Pro Players Total Salaries68 150 000 $
Farm Players Total Salaries1 822 500 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses61 705 600 $
Farm Year To Date Expenses2 821 180 $
Pro Salary Cap To Date58 425 600 $
Farm Salary Cap To Date1 695 545 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days569 200 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days23 194 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap58 425 600 $
Estimate Under Maximum Salary Cap of 70 000 000 $11 574 400 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 6 425 600 $
Current Bank Account46 341 311 $
Projected Bank Account46 341 311 $

Pro Players Salaries

Jacob Slaney 7 200 000 $ (1)
-Salary Remaining : 0 $
Lars-Erik Lindberg (Out of Payroll) 5 000 000 $ (1)
-Salary Remaining : 0 $
Isto Latva 5 000 000 $ (3)
-Salary Remaining : 0 $
Eric Staal 5 000 000 $ (1)
-Salary Remaining : 0 $
Ryan Stoa 5 000 000 $ (2)
-Salary Remaining : 0 $
Nikita Filatov 4 800 000 $ (3)
-Salary Remaining : 0 $
Johannes Salmonsson 4 000 000 $ (1)
-Salary Remaining : 0 $
Jeremy Morin 3 800 000 $ (2)
-Salary Remaining : 0 $
Andrei Hunt 3 700 000 $ (1)
-Salary Remaining : 0 $
Peter Lizanich 3 500 000 $ (1)
-Salary Remaining : 0 $
Timo Pielmeier 3 500 000 $ (2)
-Salary Remaining : 0 $
Marius Brisay 2 800 000 $ (3)
-Salary Remaining : 0 $
Cody Goloubef 2 750 000 $ (2)
-Salary Remaining : 0 $
Robert Nilsson 2 500 000 $ (1)
-Salary Remaining : 0 $
Olivier Legault 2 000 000 $ (1)
-Salary Remaining : 0 $
Matthew Corrente 2 000 000 $ (1)
-Salary Remaining : 0 $
Janne Hstman 2 000 000 $ (1)
-Salary Remaining : 0 $
Ivan Zvereva 1 750 000 $ (3)
-Salary Remaining : 0 $
T.J. Oshie 1 500 000 $ (1)
-Salary Remaining : 0 $
Brendan Gaunce 1 200 000 $ (1)
-Salary Remaining : 0 $
Mark Visentin 1 000 000 $ (1)
-Salary Remaining : 0 $
Noah Hanifin 1 000 000 $ (2)
-Salary Remaining : 0 $
Ryan Garlock 1 000 000 $ (1)
-Salary Remaining : 0 $
Andrejus Matulewicz 650 000 $ (2)
-Salary Remaining : 0 $
Julius Honka 500 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players25
Salary Commitment
Year 2022 : 73 150 000 $
Year 2023 : 31 050 000 $
Year 2024 : 14 350 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 73 150 000 $
Year 2023 : 31 050 000 $
Year 2024 : 14 350 000 $
Year 2025 : 0 $
Salary Cap with 1 Way Contract
Year 2022 : 73 150 000 $
Year 2023 : 31 050 000 $
Year 2024 : 14 350 000 $
Year 2025 : 0 $

Farm Players Salaries

Luca Cunti 160 000 $ (2)
Salary Remaining : 0 $
Danny Kristo 100 000 $ (2)
Salary Remaining : 0 $
Roman Machuskin 100 000 $ (1)
Salary Remaining : 0 $
Laszlo Csom 95 000 $ (1)
Salary Remaining : 0 $
Matt Buckles 85 000 $ (3)
Salary Remaining : 0 $
Tony Lagerstrom 80 000 $ (1)
Salary Remaining : 0 $
Bjorn Ricardsson 75 000 $ (1)
Salary Remaining : 0 $
Alec Dillon 75 000 $ (3)
Salary Remaining : 0 $
Brian Strait 72 500 $ (1)
Salary Remaining : 0 $
Edgar Martna 70 000 $ (2)
Salary Remaining : 0 $
Marek Bartanus 70 000 $ (1)
Salary Remaining : 0 $
Jakub Culek 70 000 $ (1)
Salary Remaining : 0 $
Johan Larsson 70 000 $ (1)
Salary Remaining : 0 $
Kurt Frauenfelder 50 000 $ (1)
Salary Remaining : 0 $
Karl Hengst 50 000 $ (2)
Salary Remaining : 0 $
Igor Weich 50 000 $ (1)
Salary Remaining : 0 $
Christian Ehrhoff 45 000 $ (3)
Salary Remaining : 0 $
Mackenzie MacEachern 45 000 $ (2)
Salary Remaining : 0 $
Mikhail Kuznetsov 45 000 $ (1)
Salary Remaining : 0 $
Shaun Klyakhandler 42 500 $ (1)
Salary Remaining : 0 $
Steven Spinner 40 000 $ (3)
Salary Remaining : 0 $
Blake Siebenaler 40 000 $ (3)
Salary Remaining : 0 $
Rudolf Ptacek 40 000 $ (1)
Salary Remaining : 0 $
Ambroz Spurk 40 000 $ (1)
Salary Remaining : 0 $
Andrei Bakhmutov 40 000 $ (1)
Salary Remaining : 0 $
Andy Andreoff 32 500 $ (1)
Salary Remaining : 0 $
Brett Pesce (Out of Payroll) 30 000 $ (1)
Salary Remaining : 0 $
Justin Kirkland 30 000 $ (1)
Salary Remaining : 0 $
Alexander Peters 30 000 $ (1)
Salary Remaining : 0 $
Gedymin Gramauskus 30 000 $ (2)
Salary Remaining : 0 $
Artur Kamenski 25 000 $ (1)
Salary Remaining : 0 $
Adam Shaw 25 000 $ (1)
Salary Remaining : 0 $
Total Farm Players32
Salary Commitment
Year 2022 : 1 852 500 $
Year 2023 : 740 000 $
Year 2024 : 285 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1 852 500 $
Year 2023 : 740 000 $
Year 2024 : 285 000 $
Year 2025 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center - C
Level 1: 7150 - 118 $ - 6 503 - 90,95%
Level 2: 6050 - 87 $ - 5 504 - 90,98%
Level 3: 2475 - 66 $ - 2 270 - 91,72%
Level 4: 4950 - 45 $ - 4 500 - 90,92%
Luxury : 1375 - 250 $ - 1 032 - 75,08%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 50 $ - 1 565 - 78,24%
Farm Level 2: 1000 - 30 $ - 794 - 79,45%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 810 - 90,05%
Average Income per Game2 116 630 $
Year to Date Revenue86 781 836 $
Farm
Home Games Left0
Average Attendance - %2 359 - 78,64%
Average Income per Game116 367 $
Year to Date Revenue4 771 037 $

Expense

Pro Players Total Salaries57 900 000 $
Farm Players Total Salaries2 070 000 $
Coaches Total Salaries1 800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses60 725 600 $
Farm Year To Date Expenses2 907 137 $
Pro Salary Cap To Date59 700 000 $
Farm Salary Cap To Date2 002 938 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days470 400 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days23 571 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap59 700 000 $
Estimate Under Maximum Salary Cap of 70 000 000 $10 300 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 7 700 000 $
Current Bank Account86 110 223 $
Projected Bank Account86 110 223 $

Pro Players Salaries

Travis Zajac 6 300 000 $ (2)
-Salary Remaining : 0 $
Brendan Mikkelson 5 000 000 $ (3)
-Salary Remaining : 0 $
Beat Schwaller 4 500 000 $ (4)
-Salary Remaining : 0 $
Pierre-Marc Bouchard 4 500 000 $ (1)
-Salary Remaining : 0 $
Martins Karsums 3 750 000 $ (1)
-Salary Remaining : 0 $
Ryan Getzlaf 3 000 000 $ (1)
-Salary Remaining : 0 $
Randy Hillier 3 000 000 $ (2)
-Salary Remaining : 0 $
Joel Gistedt 2 700 000 $ (1)
-Salary Remaining : 0 $
Vladimir Tarasenko 2 600 000 $ (1)
-Salary Remaining : 0 $
Mark Pysyk 2 500 000 $ (3)
-Salary Remaining : 0 $
Marian Gaborik 2 500 000 $ (1)
-Salary Remaining : 0 $
Rinat Serdiuk 2 300 000 $ (2)
-Salary Remaining : 0 $
Jason Bailey 2 000 000 $ (2)
-Salary Remaining : 0 $
Kevin Lynch 2 000 000 $ (2)
-Salary Remaining : 0 $
Colby Cohen 1 900 000 $ (2)
-Salary Remaining : 0 $
Jonathan Sigalet 1 800 000 $ (2)
-Salary Remaining : 0 $
Tomas Hertl 1 500 000 $ (3)
-Salary Remaining : 0 $
Ryan Martindale 1 400 000 $ (2)
-Salary Remaining : 0 $
Teddy Blueger 1 300 000 $ (2)
-Salary Remaining : 0 $
Sam Reinhart 1 000 000 $ (1)
-Salary Remaining : 0 $
Samuel Morin 750 000 $ (1)
-Salary Remaining : 0 $
Jeff Carter 400 000 $ (3)
-Salary Remaining : 0 $
Matthew Carle 400 000 $ (1)
-Salary Remaining : 0 $
Anthony Stewart 400 000 $ (3)
-Salary Remaining : 0 $
Rami Jalkanen 400 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players25
Salary Commitment
Year 2022 : 57 900 000 $
Year 2023 : 36 300 000 $
Year 2024 : 14 300 000 $
Year 2025 : 4 500 000 $
Salary Average Commitment
Year 2022 : 57 900 000 $
Year 2023 : 36 300 000 $
Year 2024 : 14 300 000 $
Year 2025 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 2022 : 57 900 000 $
Year 2023 : 36 300 000 $
Year 2024 : 14 300 000 $
Year 2025 : 4 500 000 $

Farm Players Salaries

Michal Kucharcik 150 000 $ (1)
Salary Remaining : 0 $
Mikhail Bondarenko 140 000 $ (1)
Salary Remaining : 0 $
Mark McNeill 120 000 $ (2)
Salary Remaining : 0 $
Evgeny Selivanov 100 000 $ (1)
Salary Remaining : 0 $
Dante Fabbro 100 000 $ (4)
Salary Remaining : 0 $
Jamie Oleksiak 100 000 $ (2)
Salary Remaining : 0 $
Burke Podollan 95 000 $ (1)
Salary Remaining : 0 $
Oscar Dansk 90 000 $ (4)
Salary Remaining : 0 $
Michael Del Zotto 85 000 $ (2)
Salary Remaining : 0 $
Chris Tierney 80 000 $ (3)
Salary Remaining : 0 $
Stefan Elliott 80 000 $ (2)
Salary Remaining : 0 $
Brock McGinn 75 000 $ (3)
Salary Remaining : 0 $
Jesse Blacker 65 000 $ (2)
Salary Remaining : 0 $
Nick Cousins 65 000 $ (1)
Salary Remaining : 0 $
Tomas Kozar 65 000 $ (1)
Salary Remaining : 0 $
Brennan Serville 60 000 $ (2)
Salary Remaining : 0 $
Dick Basford 60 000 $ (1)
Salary Remaining : 0 $
Travis Dermott 50 000 $ (2)
Salary Remaining : 0 $
Roman Voloshenko 50 000 $ (2)
Salary Remaining : 0 $
Alexander Javin 40 000 $ (2)
Salary Remaining : 0 $
Jared McCann 40 000 $ (1)
Salary Remaining : 0 $
LMikael Larsson 40 000 $ (2)
Salary Remaining : 0 $
Joshua Jacobs 40 000 $ (1)
Salary Remaining : 0 $
Jarno Grunlun 40 000 $ (1)
Salary Remaining : 0 $
Chris Thomas 40 000 $ (2)
Salary Remaining : 0 $
Andrei Kudashov 40 000 $ (2)
Salary Remaining : 0 $
Marius Bollier 40 000 $ (2)
Salary Remaining : 0 $
Sergei Shavarev 40 000 $ (2)
Salary Remaining : 0 $
Filip Vlach 40 000 $ (1)
Salary Remaining : 0 $
Matt MacKenzie 40 000 $ (1)
Salary Remaining : 0 $
Total Farm Players30
Salary Commitment
Year 2022 : 2 070 000 $
Year 2023 : 1 195 000 $
Year 2024 : 345 000 $
Year 2025 : 190 000 $
Salary Average Commitment
Year 2022 : 2 070 000 $
Year 2023 : 1 195 000 $
Year 2024 : 345 000 $
Year 2025 : 190 000 $

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6100 - 110 $ - 6 088 - 99,81%
Level 2: 5100 - 80 $ - 5 097 - 99,94%
Level 3: 2100 - 55 $ - 2 100 - 100,00%
Level 4: 4100 - 40 $ - 4 100 - 100,00%
Luxury : 1031 - 260 $ - 976 - 94,63%
Total Capacity :18431
Farm
Farm Level 1: 2000 - 45 $ - 1 576 - 78,78%
Farm Level 2: 1000 - 30 $ - 800 - 79,98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 361 - 99,62%
Average Income per Game1 836 126 $
Year to Date Revenue75 281 183 $
Farm
Home Games Left0
Average Attendance - %2 375 - 79,18%
Average Income per Game108 182 $
Year to Date Revenue4 435 451 $

Expense

Pro Players Total Salaries57 750 000 $
Farm Players Total Salaries2 375 000 $
Coaches Total Salaries2 750 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses67 701 200 $
Farm Year To Date Expenses2 719 988 $
Pro Salary Cap To Date65 342 800 $
Farm Salary Cap To Date1 957 294 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days478 000 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days24 802 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap65 342 800 $
Estimate Under Maximum Salary Cap of 70 000 000 $4 657 200 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 13 342 800 $
Current Bank Account47 555 893 $
Projected Bank Account47 555 893 $

Pro Players Salaries

Lauri Korpikoski 8 500 000 $ (1)
-Salary Remaining : 0 $
Maximo Massari (Out of Payroll) 4 600 000 $ (1)
-Salary Remaining : 0 $
Dany Roussin 4 250 000 $ (1)
-Salary Remaining : 0 $
Michael Forney 4 000 000 $ (2)
-Salary Remaining : 0 $
Emil Martna 3 500 000 $ (3)
-Salary Remaining : 0 $
Brian Brousseau 3 000 000 $ (1)
-Salary Remaining : 0 $
Michael Ratchuk 3 000 000 $ (2)
-Salary Remaining : 0 $
Evgeni Malkin 3 000 000 $ (3)
-Salary Remaining : 0 $
Elmo Hell 3 000 000 $ (1)
-Salary Remaining : 0 $
Erik Karlsson 2 800 000 $ (1)
-Salary Remaining : 0 $
Justin Schultz 2 800 000 $ (1)
-Salary Remaining : 0 $
Beau Bennett 2 500 000 $ (2)
-Salary Remaining : 0 $
Ryan Ellis 2 000 000 $ (1)
-Salary Remaining : 0 $
Vladislav Namestnikov 1 800 000 $ (3)
-Salary Remaining : 0 $
Jacob Markstrom 1 800 000 $ (1)
-Salary Remaining : 0 $
Zach Kassian 1 750 000 $ (2)
-Salary Remaining : 0 $
Justin Faulk 1 750 000 $ (2)
-Salary Remaining : 0 $
Max Gardiner 1 500 000 $ (3)
-Salary Remaining : 0 $
Pat Freeman 1 500 000 $ (1)
-Salary Remaining : 0 $
Jacob Josefson 1 500 000 $ (3)
-Salary Remaining : 0 $
Wasylo Kowelski 1 400 000 $ (2)
-Salary Remaining : 0 $
Igor Aliaksiej 1 300 000 $ (1)
-Salary Remaining : 0 $
Tomas Tatar 1 200 000 $ (1)
-Salary Remaining : 0 $
Steven Hodges 1 100 000 $ (2)
-Salary Remaining : 0 $
Devante Smith-Pelly 800 000 $ (1)
-Salary Remaining : 0 $
Stephen Johns 750 000 $ (1)
-Salary Remaining : 0 $
Sonny Milano 500 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players27
Salary Commitment
Year 2022 : 65 600 000 $
Year 2023 : 26 800 000 $
Year 2024 : 11 300 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 65 600 000 $
Year 2023 : 26 800 000 $
Year 2024 : 11 300 000 $
Year 2025 : 0 $
Salary Cap with 1 Way Contract
Year 2022 : 65 600 000 $
Year 2023 : 26 800 000 $
Year 2024 : 11 300 000 $
Year 2025 : 0 $

Farm Players Salaries

Roland Pantani 200 000 $ (3)
Salary Remaining : 0 $
Rodolphe Bovet 200 000 $ (3)
Salary Remaining : 0 $
Jake Paterson 150 000 $ (2)
Salary Remaining : 0 $
Anton Lander 100 000 $ (2)
Salary Remaining : 0 $
Aaron Ness 100 000 $ (2)
Salary Remaining : 0 $
Adam Rogers 100 000 $ (1)
Salary Remaining : 0 $
Spencer Martin 100 000 $ (3)
Salary Remaining : 0 $
Victor Rask 85 000 $ (2)
Salary Remaining : 0 $
Phillip Danault 75 000 $ (3)
Salary Remaining : 0 $
Kevin Roy 75 000 $ (2)
Salary Remaining : 0 $
Shayne Gostisbehere 70 000 $ (2)
Salary Remaining : 0 $
Sven Andrighetto 70 000 $ (2)
Salary Remaining : 0 $
Erik Gustafsson 70 000 $ (2)
Salary Remaining : 0 $
Charles-Olivier Roussel 70 000 $ (1)
Salary Remaining : 0 $
Frantisek Kapusta 60 000 $ (1)
Salary Remaining : 0 $
Andy Welinski 60 000 $ (2)
Salary Remaining : 0 $
Petr Straka 60 000 $ (1)
Salary Remaining : 0 $
Marek Pekarek 50 000 $ (1)
Salary Remaining : 0 $
Patric Hornqvist 50 000 $ (3)
Salary Remaining : 0 $
Alexei Emelin 45 000 $ (3)
Salary Remaining : 0 $
Cam Atkinson 45 000 $ (3)
Salary Remaining : 0 $
Patrick Maroon 45 000 $ (3)
Salary Remaining : 0 $
Nick Bonino 45 000 $ (3)
Salary Remaining : 0 $
David Krejci 40 000 $ (1)
Salary Remaining : 0 $
Bruce Graham 40 000 $ (1)
Salary Remaining : 0 $
Marc-Olivier Roy (Out of Payroll) 40 000 $ (1)
Salary Remaining : 0 $
Gabryel Paquin-Boudreau 40 000 $ (1)
Salary Remaining : 0 $
Marcus Foligno 40 000 $ (3)
Salary Remaining : 0 $
Vitaly Kvotchinski 40 000 $ (1)
Salary Remaining : 0 $
Andrej Sekera 40 000 $ (3)
Salary Remaining : 0 $
Dan Collins 40 000 $ (1)
Salary Remaining : 0 $
Brandon Hickey 40 000 $ (1)
Salary Remaining : 0 $
Alex Lintuniemi 30 000 $ (1)
Salary Remaining : 0 $
Kaapo Kahkonen 30 000 $ (2)
Salary Remaining : 0 $
Hunter Smith 30 000 $ (1)
Salary Remaining : 0 $
Total Farm Players35
Salary Commitment
Year 2022 : 2 375 000 $
Year 2023 : 1 695 000 $
Year 2024 : 885 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 375 000 $
Year 2023 : 1 695 000 $
Year 2024 : 885 000 $
Year 2025 : 0 $

National



Arena Capacity - Ticket Price
Attendance - %

Arena NameForum
Level 1: 6100 - 132 $ - 4 925 - 80,74%
Level 2: 5100 - 99 $ - 4 148 - 81,34%
Level 3: 2050 - 70 $ - 1 789 - 87,28%
Level 4: 4100 - 48 $ - 4 008 - 97,75%
Luxury : 1017 - 286 $ - 879 - 86,41%
Total Capacity :18367
Farm
Farm Level 1: 2000 - 61 $ - 1 594 - 79,71%
Farm Level 2: 1000 - 44 $ - 815 - 81,49%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15 749 - 85,75%
Average Income per Game1 857 909 $
Year to Date Revenue76 174 275 $
Farm
Home Games Left0
Average Attendance - %2 409 - 80,30%
Average Income per Game151 733 $
Year to Date Revenue6 221 068 $

Expense

Pro Players Total Salaries70 175 000 $
Farm Players Total Salaries2 087 500 $
Coaches Total Salaries1 250 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses70 871 600 $
Farm Year To Date Expenses2 526 427 $
Pro Salary Cap To Date69 549 200 $
Farm Salary Cap To Date2 000 921 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days567 400 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days20 536 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap69 549 200 $
Estimate Under Maximum Salary Cap of 70 000 000 $450 800 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 17 549 200 $
Current Bank Account23 227 152 $
Projected Bank Account23 227 152 $

Pro Players Salaries

Joey Hishon 6 500 000 $ (3)
-Salary Remaining : 0 $
Wojtek Wolski 5 750 000 $ (2)
-Salary Remaining : 0 $
Robert Grau 5 700 000 $ (2)
-Salary Remaining : 0 $
Jakub Vojta 5 000 000 $ (4)
-Salary Remaining : 0 $
Devin Setoguchi 5 000 000 $ (3)
-Salary Remaining : 0 $
Radek Smolenack 4 250 000 $ (3)
-Salary Remaining : 0 $
Leland Irving 4 250 000 $ (2)
-Salary Remaining : 0 $
Rob Schremp 4 000 000 $ (2)
-Salary Remaining : 0 $
Jordan Eberle 3 750 000 $ (2)
-Salary Remaining : 0 $
Erwin Mazza 3 600 000 $ (1)
-Salary Remaining : 0 $
Derrick Pouliot 3 500 000 $ (3)
-Salary Remaining : 0 $
Adam Lowry 2 500 000 $ (4)
-Salary Remaining : 0 $
Chris Durand 2 500 000 $ (1)
-Salary Remaining : 0 $
Petr Kalus 2 425 000 $ (1)
-Salary Remaining : 0 $
Artem Khvostov 2 250 000 $ (2)
-Salary Remaining : 0 $
Jordan Schmaltz 2 250 000 $ (2)
-Salary Remaining : 0 $
Mattias Holmsted 2 000 000 $ (1)
-Salary Remaining : 0 $
Julius Hartmark 1 950 000 $ (1)
-Salary Remaining : 0 $
Mikolaj Gomulka 1 750 000 $ (1)
-Salary Remaining : 0 $
Jonne Hovi 950 000 $ (2)
-Salary Remaining : 0 $
Vladislav Kamenev 300 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players21
Salary Commitment
Year 2022 : 70 175 000 $
Year 2023 : 55 650 000 $
Year 2024 : 26 750 000 $
Year 2025 : 7 500 000 $
Salary Average Commitment
Year 2022 : 70 175 000 $
Year 2023 : 55 650 000 $
Year 2024 : 26 750 000 $
Year 2025 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 2022 : 70 175 000 $
Year 2023 : 55 650 000 $
Year 2024 : 26 750 000 $
Year 2025 : 7 500 000 $

Farm Players Salaries

Brett Ritchie 175 000 $ (3)
Salary Remaining : 0 $
Justin Kea 150 000 $ (2)
Salary Remaining : 0 $
Sergei Ivasiv 100 000 $ (1)
Salary Remaining : 0 $
Tyler Cuma 100 000 $ (1)
Salary Remaining : 0 $
Talgat Bodritskaja 95 000 $ (1)
Salary Remaining : 0 $
Max Gaede 80 000 $ (1)
Salary Remaining : 0 $
Theo Peckham 75 000 $ (1)
Salary Remaining : 0 $
Del Ducharme 75 000 $ (1)
Salary Remaining : 0 $
Michael Paliotta 75 000 $ (2)
Salary Remaining : 0 $
Kyle Clifford 75 000 $ (1)
Salary Remaining : 0 $
Chris Driedger 75 000 $ (3)
Salary Remaining : 0 $
Kirill Kabanov 72 500 $ (1)
Salary Remaining : 0 $
Eric Mestery 70 000 $ (1)
Salary Remaining : 0 $
Kevin Sundher 65 000 $ (1)
Salary Remaining : 0 $
Julien Kensett 60 000 $ (1)
Salary Remaining : 0 $
Rene Kadlek 55 000 $ (2)
Salary Remaining : 0 $
Jordan Binnington 50 000 $ (1)
Salary Remaining : 0 $
Erik Karlson 40 000 $ (2)
Salary Remaining : 0 $
Alex Schoenborn 40 000 $ (2)
Salary Remaining : 0 $
Justin Bailey 40 000 $ (1)
Salary Remaining : 0 $
Maxim Letunov 40 000 $ (1)
Salary Remaining : 0 $
Artturi Lehkonen 40 000 $ (1)
Salary Remaining : 0 $
Alfonsas Jasaitis 40 000 $ (1)
Salary Remaining : 0 $
Niklas Johannesson 40 000 $ (1)
Salary Remaining : 0 $
Robin Norell 40 000 $ (2)
Salary Remaining : 0 $
Ivan Chernyakov 40 000 $ (1)
Salary Remaining : 0 $
Jordan Greenway 40 000 $ (2)
Salary Remaining : 0 $
Tyrell Goulbourne 30 000 $ (1)
Salary Remaining : 0 $
Gustav Olofsson 30 000 $ (1)
Salary Remaining : 0 $
Brett Lernout 30 000 $ (1)
Salary Remaining : 0 $
Ilya Sorokin 30 000 $ (2)
Salary Remaining : 0 $
Jonas Johansson 30 000 $ (1)
Salary Remaining : 0 $
Steven Santini 30 000 $ (1)
Salary Remaining : 0 $
Nikita Tryamkin 30 000 $ (1)
Salary Remaining : 0 $
Jack Glover 30 000 $ (1)
Salary Remaining : 0 $
Total Farm Players35
Salary Commitment
Year 2022 : 2 087 500 $
Year 2023 : 720 000 $
Year 2024 : 250 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 087 500 $
Year 2023 : 720 000 $
Year 2024 : 250 000 $
Year 2025 : 0 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Jack Hammer
Level 1: 8000 - 95 $ - 6 745 - 84,31%
Level 2: 7000 - 75 $ - 5 691 - 81,30%
Level 3: 4000 - 65 $ - 2 283 - 57,08%
Level 4: 6000 - 45 $ - 4 513 - 75,22%
Luxury : 3000 - 180 $ - 1 329 - 44,28%
Total Capacity :28000
Farm
Farm Level 1: 2000 - 40 $ - 1 546 - 77,32%
Farm Level 2: 1000 - 25 $ - 776 - 77,59%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20 561 - 73,43%
Average Income per Game1 890 406 $
Year to Date Revenue77 506 663 $
Farm
Home Games Left0
Average Attendance - %2 322 - 77,41%
Average Income per Game92 625 $
Year to Date Revenue3 797 627 $

Expense

Pro Players Total Salaries66 050 000 $
Farm Players Total Salaries2 216 000 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 275 000 $
Pro Year To Date Expenses67 154 720 $
Farm Year To Date Expenses3 150 608 $
Pro Salary Cap To Date65 532 320 $
Farm Salary Cap To Date2 329 625 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days534 800 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days23 937 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap67 807 320 $
Estimate Under Maximum Salary Cap of 70 000 000 $2 192 680 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 15 807 320 $
Current Bank Account18 951 329 $
Projected Bank Account18 951 329 $

Pro Players Salaries

Andrei Gribko 7 000 000 $ (1)
-Salary Remaining : 0 $
Jamie Benn 6 250 000 $ (1)
-Salary Remaining : 0 $
Michael Frolik 5 000 000 $ (2)
-Salary Remaining : 0 $
Mason Raymond 5 000 000 $ (1)
-Salary Remaining : 0 $
Ryan Strome 4 500 000 $ (3)
-Salary Remaining : 0 $
Jamie McGinn 4 000 000 $ (1)
-Salary Remaining : 0 $
Semen Varlamov 3 900 000 $ (2)
-Salary Remaining : 0 $
Mattias Tedenby 3 400 000 $ (4)
-Salary Remaining : 0 $
Radek Smolenak 3 000 000 $ (2)
-Salary Remaining : 0 $
Emeric Bradlet 2 900 000 $ (1)
-Salary Remaining : 0 $
Valdis Prusis 2 800 000 $ (1)
-Salary Remaining : 0 $
Sergio Hogan 2 400 000 $ (1)
-Salary Remaining : 0 $
Nick Petrecki 2 250 000 $ (1)
-Salary Remaining : 0 $
Matt Clark 2 000 000 $ (2)
-Salary Remaining : 0 $
Hsi-men Xu 1 950 000 $ (1)
-Salary Remaining : 0 $
David Fischer 1 600 000 $ (1)
-Salary Remaining : 0 $
Brock Beukeboom 1 500 000 $ (2)
-Salary Remaining : 0 $
Ryan Spooner 1 500 000 $ (1)
-Salary Remaining : 0 $
Tyler Wotherspoon 900 000 $ (2)
-Salary Remaining : 0 $
Sergei Demidchik 900 000 $ (1)
-Salary Remaining : 0 $
Zachary Fucale 750 000 $ (1)
-Salary Remaining : 0 $
Aaron Palushaj 550 000 $ (2)
-Salary Remaining : 0 $
Harrison Reed 500 000 $ (1)
-Salary Remaining : 0 $
Nikita Zadorov 500 000 $ (1)
-Salary Remaining : 0 $
Kevin Shattenkirk 500 000 $ (1)
-Salary Remaining : 0 $
Nikita Scherbak 500 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players26
Salary Commitment
Year 2022 : 66 050 000 $
Year 2023 : 24 750 000 $
Year 2024 : 7 900 000 $
Year 2025 : 3 400 000 $
Salary Average Commitment
Year 2022 : 66 050 000 $
Year 2023 : 24 750 000 $
Year 2024 : 7 900 000 $
Year 2025 : 3 400 000 $
Salary Cap with 1 Way Contract
Year 2022 : 66 050 000 $
Year 2023 : 24 750 000 $
Year 2024 : 7 900 000 $
Year 2025 : 3 400 000 $

Farm Players Salaries

Anders Nilsson 160 000 $ (1)
Salary Remaining : 0 $
Eric Gryba 150 000 $ (4)
Salary Remaining : 0 $
Dennis Persson 130 000 $ (1)
Salary Remaining : 0 $
Ryan Sproul 125 000 $ (2)
Salary Remaining : 0 $
Svein Ribur 120 000 $ (2)
Salary Remaining : 0 $
Nicklas Jensen 120 000 $ (2)
Salary Remaining : 0 $
Josh Leivo 95 000 $ (2)
Salary Remaining : 0 $
Christian Thomas 95 000 $ (2)
Salary Remaining : 0 $
Emerson Etem 90 000 $ (1)
Salary Remaining : 0 $
Radek Faksa 90 000 $ (2)
Salary Remaining : 0 $
Maxime Tanguay 85 000 $ (1)
Salary Remaining : 0 $
Andrij Boiko 85 000 $ (2)
Salary Remaining : 0 $
Vincent Trocheck 85 000 $ (1)
Salary Remaining : 0 $
Ludomil Geras 75 000 $ (1)
Salary Remaining : 0 $
Kevin Fiala (Out of Payroll) 75 000 $ (1)
Salary Remaining : 0 $
Alex Chiasson 70 000 $ (2)
Salary Remaining : 0 $
Iwan Pruszkowski 65 000 $ (1)
Salary Remaining : 0 $
Julian Melchiori 60 000 $ (1)
Salary Remaining : 0 $
Alexander Steen 55 000 $ (1)
Salary Remaining : 0 $
Mattia Marcantuoni 55 000 $ (2)
Salary Remaining : 0 $
Wayne Simmonds 55 000 $ (1)
Salary Remaining : 0 $
Peter Smrek 51 000 $ (1)
Salary Remaining : 0 $
Alexander Wennberg (Out of Payroll) 50 000 $ (1)
Salary Remaining : 0 $
Robert Hagg 40 000 $ (1)
Salary Remaining : 0 $
Rolan McKeown 40 000 $ (1)
Salary Remaining : 0 $
Len Gregoire 40 000 $ (1)
Salary Remaining : 0 $
Ville Husso 30 000 $ (1)
Salary Remaining : 0 $
Nick Magyar 30 000 $ (1)
Salary Remaining : 0 $
Fredrik Olofsson 30 000 $ (1)
Salary Remaining : 0 $
Keegan Kanzig 30 000 $ (1)
Salary Remaining : 0 $
Niklas Hansson 30 000 $ (1)
Salary Remaining : 0 $
Louis Belpedio 30 000 $ (1)
Salary Remaining : 0 $
Total Farm Players32
Salary Commitment
Year 2022 : 2 341 000 $
Year 2023 : 1 005 000 $
Year 2024 : 150 000 $
Year 2025 : 150 000 $
Salary Average Commitment
Year 2022 : 2 341 000 $
Year 2023 : 1 005 000 $
Year 2024 : 150 000 $
Year 2025 : 150 000 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6650 - 118 $ - 6 419 - 96,53%
Level 2: 5550 - 88 $ - 5 342 - 96,24%
Level 3: 2225 - 68 $ - 1 814 - 81,54%
Level 4: 4450 - 48 $ - 4 165 - 93,59%
Luxury : 1125 - 268 $ - 944 - 83,91%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 51 $ - 1 623 - 81,13%
Farm Level 2: 1000 - 39 $ - 809 - 80,93%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 684 - 93,42%
Average Income per Game2 063 451 $
Year to Date Revenue84 601 477 $
Farm
Home Games Left0
Average Attendance - %2 432 - 81,06%
Average Income per Game130 660 $
Year to Date Revenue5 357 046 $

Expense

Pro Players Total Salaries59 275 000 $
Farm Players Total Salaries2 425 000 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses62 844 800 $
Farm Year To Date Expenses4 342 525 $
Pro Salary Cap To Date60 205 600 $
Farm Salary Cap To Date2 812 744 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days490 200 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days31 151 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap60 205 600 $
Estimate Under Maximum Salary Cap of 70 000 000 $9 794 400 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 8 205 600 $
Current Bank Account84 431 847 $
Projected Bank Account84 431 847 $

Pro Players Salaries

Riley Holzapfel (Out of Payroll) 5 750 000 $ (1)
-Salary Remaining : 0 $
Karl Rimeaux 5 200 000 $ (3)
-Salary Remaining : 0 $
Kristopher Letang 4 250 000 $ (4)
-Salary Remaining : 0 $
Radovan Kwasnicki 4 250 000 $ (2)
-Salary Remaining : 0 $
Mathieu Carle 4 000 000 $ (3)
-Salary Remaining : 0 $
Lars Doepker 3 500 000 $ (2)
-Salary Remaining : 0 $
Alexander Vasyunov 3 500 000 $ (2)
-Salary Remaining : 0 $
Mike Richards 3 150 000 $ (1)
-Salary Remaining : 0 $
Letas Kleiza 3 000 000 $ (3)
-Salary Remaining : 0 $
Florent Blais 3 000 000 $ (3)
-Salary Remaining : 0 $
Jamie McBain 2 750 000 $ (3)
-Salary Remaining : 0 $
Paul Stastny 2 700 000 $ (1)
-Salary Remaining : 0 $
Colten Teubert 2 400 000 $ (2)
-Salary Remaining : 0 $
Manfred Staubel 2 000 000 $ (1)
-Salary Remaining : 0 $
Bastien DeBerthellemy 1 500 000 $ (1)
-Salary Remaining : 0 $
Sasha Pokulok 1 200 000 $ (2)
-Salary Remaining : 0 $
Mike Weber 1 150 000 $ (3)
-Salary Remaining : 0 $
Grant Lewis 1 000 000 $ (2)
-Salary Remaining : 0 $
Brandon Saad 950 000 $ (1)
-Salary Remaining : 0 $
Stanislaus Cuprik 900 000 $ (3)
-Salary Remaining : 0 $
Sean Couturier 900 000 $ (1)
-Salary Remaining : 0 $
Charlie Coyle 875 000 $ (1)
-Salary Remaining : 0 $
Max Pacioretty 850 000 $ (2)
-Salary Remaining : 0 $
Florent Francillon 500 000 $ (1)
-Salary Remaining : 0 $
Conner Bleackley 400 000 $ (1)
-Salary Remaining : 0 $
Ulf Silander 400 000 $ (3)
-Salary Remaining : 0 $
Milan Lucic 400 000 $ (3)
-Salary Remaining : 0 $
Total Pro Players27
Salary Commitment
Year 2022 : 60 475 000 $
Year 2023 : 41 750 000 $
Year 2024 : 25 050 000 $
Year 2025 : 4 250 000 $
Salary Average Commitment
Year 2022 : 60 475 000 $
Year 2023 : 41 750 000 $
Year 2024 : 25 050 000 $
Year 2025 : 4 250 000 $
Salary Cap with 1 Way Contract
Year 2022 : 60 475 000 $
Year 2023 : 41 750 000 $
Year 2024 : 25 050 000 $
Year 2025 : 4 250 000 $

Farm Players Salaries

Phil Halick 200 000 $ (1)
Salary Remaining : 0 $
Brian Dumoulin 125 000 $ (3)
Salary Remaining : 0 $
Dmitriy Doletsky 120 000 $ (3)
Salary Remaining : 0 $
Troy Bourke 100 000 $ (3)
Salary Remaining : 0 $
Nikolai Dolidovich 100 000 $ (2)
Salary Remaining : 0 $
Inge Bjoernson 100 000 $ (4)
Salary Remaining : 0 $
Johannes Airikkala 95 000 $ (1)
Salary Remaining : 0 $
Olli Maatta 95 000 $ (3)
Salary Remaining : 0 $
Kerkko Kuoppala 90 000 $ (2)
Salary Remaining : 0 $
Tanner Richard 90 000 $ (3)
Salary Remaining : 0 $
Michel Francis 85 000 $ (1)
Salary Remaining : 0 $
Vilhelm Steen 85 000 $ (2)
Salary Remaining : 0 $
Wilhelm Birkeland 85 000 $ (4)
Salary Remaining : 0 $
Jordan Weal 70 000 $ (1)
Salary Remaining : 0 $
Duncan Siemens 70 000 $ (1)
Salary Remaining : 0 $
Johan Stahl 65 000 $ (1)
Salary Remaining : 0 $
Misoslav Gemela 65 000 $ (1)
Salary Remaining : 0 $
Odd Lindahl (Out of Payroll) 60 000 $ (4)
Salary Remaining : 0 $
Marc-Antoine Pouliot 50 000 $ (2)
Salary Remaining : 0 $
Scott Harrington 50 000 $ (2)
Salary Remaining : 0 $
Stephon Williams 50 000 $ (3)
Salary Remaining : 0 $
Adam Janosik 50 000 $ (1)
Salary Remaining : 0 $
Taylor Aronson 50 000 $ (1)
Salary Remaining : 0 $
Robert Kjellsson 50 000 $ (2)
Salary Remaining : 0 $
Dylan Labbe 50 000 $ (3)
Salary Remaining : 0 $
Rupert Klimmer 50 000 $ (1)
Salary Remaining : 0 $
Damien DiLivio 45 000 $ (1)
Salary Remaining : 0 $
Brett Pollock 40 000 $ (1)
Salary Remaining : 0 $
Bryce Swan 40 000 $ (4)
Salary Remaining : 0 $
Nicolas Aube-Kubel 40 000 $ (1)
Salary Remaining : 0 $
Enn Oll 40 000 $ (3)
Salary Remaining : 0 $
Bernd Nyholm 40 000 $ (3)
Salary Remaining : 0 $
Jonathon Barnes 40 000 $ (3)
Salary Remaining : 0 $
Brandon Montour 40 000 $ (1)
Salary Remaining : 0 $
Yan-Pavel Laplante 30 000 $ (1)
Salary Remaining : 0 $
William Carrier 30 000 $ (1)
Salary Remaining : 0 $
Total Farm Players36
Salary Commitment
Year 2022 : 2 485 000 $
Year 2023 : 1 460 000 $
Year 2024 : 1 035 000 $
Year 2025 : 285 000 $
Salary Average Commitment
Year 2022 : 2 485 000 $
Year 2023 : 1 460 000 $
Year 2024 : 1 035 000 $
Year 2025 : 285 000 $

Rangers

Rangers is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6825 - 117 $ - 6 422 - 94,09%
Level 2: 5775 - 87 $ - 5 338 - 92,43%
Level 3: 2362 - 66 $ - 2 237 - 94,69%
Level 4: 4725 - 45 $ - 4 434 - 93,83%
Luxury : 1313 - 260 $ - 975 - 74,29%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 62 $ - 1 555 - 77,74%
Farm Level 2: 1000 - 42 $ - 765 - 76,53%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 405 - 92,40%
Average Income per Game2 084 727 $
Year to Date Revenue85 473 791 $
Farm
Home Games Left0
Average Attendance - %2 320 - 77,34%
Average Income per Game147 123 $
Year to Date Revenue6 032 033 $

Expense

Pro Players Total Salaries71 050 000 $
Farm Players Total Salaries2 562 500 $
Coaches Total Salaries2 400 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses72 554 800 $
Farm Year To Date Expenses3 104 834 $
Pro Salary Cap To Date70 276 400 $
Farm Salary Cap To Date2 480 694 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days582 800 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days25 099 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap70 276 400 $
Estimate Under Maximum Salary Cap of 70 000 000 $-276 400 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 18 276 400 $
Current Bank Account49 660 954 $
Projected Bank Account49 660 954 $

Pro Players Salaries

Robertas Puusepp 6 000 000 $ (4)
-Salary Remaining : 0 $
Jarmo Saarinen 5 500 000 $ (1)
-Salary Remaining : 0 $
Luc Bourdon 5 250 000 $ (4)
-Salary Remaining : 0 $
Akim Aliu 5 200 000 $ (4)
-Salary Remaining : 0 $
Anatoli Berezhnin 5 000 000 $ (2)
-Salary Remaining : 0 $
Derick Brassard 5 000 000 $ (1)
-Salary Remaining : 0 $
Keaton Ellerby 4 250 000 $ (2)
-Salary Remaining : 0 $
Riku Helenius 4 000 000 $ (1)
-Salary Remaining : 0 $
Mattias Soderqvist 3 750 000 $ (3)
-Salary Remaining : 0 $
Roman Josi 3 250 000 $ (1)
-Salary Remaining : 0 $
Thomas Hickey 3 000 000 $ (1)
-Salary Remaining : 0 $
Andrej Dyakonov 2 800 000 $ (3)
-Salary Remaining : 0 $
Daniil Lodygin 2 750 000 $ (1)
-Salary Remaining : 0 $
Lars Eller 2 500 000 $ (2)
-Salary Remaining : 0 $
Dalibor Rabl 2 500 000 $ (1)
-Salary Remaining : 0 $
Brett Bulmer 2 200 000 $ (2)
-Salary Remaining : 0 $
Mark Mitera 2 000 000 $ (2)
-Salary Remaining : 0 $
Malcolm Subban 1 500 000 $ (2)
-Salary Remaining : 0 $
Bernard Roch 1 250 000 $ (1)
-Salary Remaining : 0 $
Egon Graupe 900 000 $ (1)
-Salary Remaining : 0 $
Martinus Traa 900 000 $ (1)
-Salary Remaining : 0 $
Justin Vaive 750 000 $ (1)
-Salary Remaining : 0 $
Jakub Vrana 400 000 $ (1)
-Salary Remaining : 0 $
Nick Foligno 400 000 $ (2)
-Salary Remaining : 0 $
Total Pro Players24
Salary Commitment
Year 2022 : 71 050 000 $
Year 2023 : 40 850 000 $
Year 2024 : 23 000 000 $
Year 2025 : 16 450 000 $
Salary Average Commitment
Year 2022 : 71 050 000 $
Year 2023 : 40 850 000 $
Year 2024 : 23 000 000 $
Year 2025 : 16 450 000 $
Salary Cap with 1 Way Contract
Year 2022 : 71 050 000 $
Year 2023 : 40 850 000 $
Year 2024 : 23 000 000 $
Year 2025 : 16 450 000 $

Farm Players Salaries

Henrik Koivisto 150 000 $ (1)
Salary Remaining : 0 $
Janis Dabolins 125 000 $ (2)
Salary Remaining : 0 $
Victor Oreskovich 125 000 $ (2)
Salary Remaining : 0 $
John F. Ringle 125 000 $ (1)
Salary Remaining : 0 $
David Shantz 125 000 $ (1)
Salary Remaining : 0 $
Shane Prince 100 000 $ (2)
Salary Remaining : 0 $
Jian-ying Kwan 100 000 $ (1)
Salary Remaining : 0 $
Luca Sbisa 100 000 $ (1)
Salary Remaining : 0 $
Dana Tyrell 100 000 $ (1)
Salary Remaining : 0 $
Marcus Johansson 100 000 $ (2)
Salary Remaining : 0 $
Anthony Stolarz 92 500 $ (4)
Salary Remaining : 0 $
Brett Ponich 85 000 $ (1)
Salary Remaining : 0 $
Thomas Massarelli 80 000 $ (2)
Salary Remaining : 0 $
Jaroslav Bros 75 000 $ (1)
Salary Remaining : 0 $
Haydn Fleury 75 000 $ (1)
Salary Remaining : 0 $
Akihisa Aikyo 75 000 $ (2)
Salary Remaining : 0 $
Sverre Smith 75 000 $ (1)
Salary Remaining : 0 $
Tommy Sestito 75 000 $ (1)
Salary Remaining : 0 $
Dalyn Flatt 65 000 $ (3)
Salary Remaining : 0 $
Mikelis Lauzackas 60 000 $ (2)
Salary Remaining : 0 $
Mart Ilkka 60 000 $ (3)
Salary Remaining : 0 $
Jujhar Khaira 60 000 $ (4)
Salary Remaining : 0 $
Vlastimil Haisman 50 000 $ (1)
Salary Remaining : 0 $
Justin Williams 50 000 $ (1)
Salary Remaining : 0 $
Dalemir Kalinski 50 000 $ (2)
Salary Remaining : 0 $
Dalibor Terpak 50 000 $ (1)
Salary Remaining : 0 $
Mariss Bats 50 000 $ (2)
Salary Remaining : 0 $
Jonas Ahnelov 40 000 $ (1)
Salary Remaining : 0 $
Aidas Mazutis 40 000 $ (1)
Salary Remaining : 0 $
Janos Maco 40 000 $ (1)
Salary Remaining : 0 $
Keaton Thompson 40 000 $ (3)
Salary Remaining : 0 $
Remi Elie 40 000 $ (1)
Salary Remaining : 0 $
Juho Lammikko 30 000 $ (1)
Salary Remaining : 0 $
Julius Bergman 30 000 $ (1)
Salary Remaining : 0 $
Petr Vosta 25 000 $ (1)
Salary Remaining : 0 $
Total Farm Players35
Salary Commitment
Year 2022 : 2 562 500 $
Year 2023 : 1 082 500 $
Year 2024 : 317 500 $
Year 2025 : 152 500 $
Salary Average Commitment
Year 2022 : 2 562 500 $
Year 2023 : 1 082 500 $
Year 2024 : 317 500 $
Year 2025 : 152 500 $

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6500 - 122 $ - 6 294 - 96,83%
Level 2: 5500 - 90 $ - 5 275 - 95,91%
Level 3: 2250 - 68 $ - 2 117 - 94,10%
Level 4: 4500 - 47 $ - 4 233 - 94,06%
Luxury : 1250 - 244 $ - 1 141 - 91,27%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 75 $ - 1 592 - 79,62%
Farm Level 2: 1000 - 50 $ - 798 - 79,80%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 060 - 95,30%
Average Income per Game2 088 583 $
Year to Date Revenue85 631 918 $
Farm
Home Games Left0
Average Attendance - %2 390 - 79,68%
Average Income per Game181 631 $
Year to Date Revenue7 446 860 $

Expense

Pro Players Total Salaries69 135 000 $
Farm Players Total Salaries2 895 500 $
Coaches Total Salaries2 300 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses71 379 680 $
Farm Year To Date Expenses3 539 764 $
Pro Salary Cap To Date69 547 680 $
Farm Salary Cap To Date2 708 276 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days565 080 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days29 329 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap69 547 680 $
Estimate Under Maximum Salary Cap of 70 000 000 $452 320 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 17 547 680 $
Current Bank Account24 232 134 $
Projected Bank Account24 232 134 $

Pro Players Salaries

Sidney Crosby 8 700 000 $ (2)
-Salary Remaining : 0 $
Benoit Pouliot 8 000 000 $ (3)
-Salary Remaining : 0 $
Steven Stamkos 6 000 000 $ (2)
-Salary Remaining : 0 $
Claude Giroux 5 000 000 $ (1)
-Salary Remaining : 0 $
Joe Finley 4 750 000 $ (4)
-Salary Remaining : 0 $
Andrew Cogliano 4 000 000 $ (1)
-Salary Remaining : 0 $
Tomas Kana 3 800 000 $ (1)
-Salary Remaining : 0 $
Carl Visheau 3 360 000 $ (1)
-Salary Remaining : 0 $
Mikko Koskinen 3 250 000 $ (2)
-Salary Remaining : 0 $
Viktor Hedman 3 000 000 $ (3)
-Salary Remaining : 0 $
Evander Kane 3 000 000 $ (3)
-Salary Remaining : 0 $
Jonathan Huberdeau 3 000 000 $ (1)
-Salary Remaining : 0 $
Nick Bjugstad 2 500 000 $ (2)
-Salary Remaining : 0 $
Mathew Dumba 1 750 000 $ (2)
-Salary Remaining : 0 $
Dougie Hamilton 1 300 000 $ (1)
-Salary Remaining : 0 $
John Gibson 1 300 000 $ (1)
-Salary Remaining : 0 $
Valeri Nichushkin 1 125 000 $ (4)
-Salary Remaining : 0 $
Aaron Ekblad 1 000 000 $ (1)
-Salary Remaining : 0 $
Frederik Gauthier 750 000 $ (1)
-Salary Remaining : 0 $
Jayce Hawryluk 750 000 $ (1)
-Salary Remaining : 0 $
Sean Monahan 750 000 $ (1)
-Salary Remaining : 0 $
Anton Slepyshev 750 000 $ (2)
-Salary Remaining : 0 $
Travis Sandheim 500 000 $ (1)
-Salary Remaining : 0 $
Ryan Turek 400 000 $ (1)
-Salary Remaining : 0 $
Brady Calla 400 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players25
Salary Commitment
Year 2022 : 69 135 000 $
Year 2023 : 42 825 000 $
Year 2024 : 19 875 000 $
Year 2025 : 5 875 000 $
Salary Average Commitment
Year 2022 : 69 135 000 $
Year 2023 : 42 825 000 $
Year 2024 : 19 875 000 $
Year 2025 : 5 875 000 $
Salary Cap with 1 Way Contract
Year 2022 : 69 135 000 $
Year 2023 : 42 825 000 $
Year 2024 : 19 875 000 $
Year 2025 : 5 875 000 $

Farm Players Salaries

Cody Ceci 180 000 $ (3)
Salary Remaining : 0 $
Jake Gardiner 150 000 $ (2)
Salary Remaining : 0 $
Mike Green 120 000 $ (2)
Salary Remaining : 0 $
Mikko Lehtonen 110 000 $ (3)
Salary Remaining : 0 $
Per Forssell 100 000 $ (2)
Salary Remaining : 0 $
Josh Wesley 100 000 $ (3)
Salary Remaining : 0 $
Brady Metcalfe 100 000 $ (3)
Salary Remaining : 0 $
Roman Teslyuk 100 000 $ (2)
Salary Remaining : 0 $
Santtu Lipponen 100 000 $ (3)
Salary Remaining : 0 $
Oliver Bjorkstrand 100 000 $ (3)
Salary Remaining : 0 $
Brendan Leipsic 100 000 $ (3)
Salary Remaining : 0 $
Enver Lisin 98 000 $ (1)
Salary Remaining : 0 $
Kevin Marshall 97 500 $ (1)
Salary Remaining : 0 $
Marek Nord 85 000 $ (1)
Salary Remaining : 0 $
Rasmus Ristolainen 80 000 $ (1)
Salary Remaining : 0 $
Darin Olver 80 000 $ (1)
Salary Remaining : 0 $
Carter Ashton 80 000 $ (3)
Salary Remaining : 0 $
Jimmy Hayes 80 000 $ (1)
Salary Remaining : 0 $
Radko Gudas 75 000 $ (2)
Salary Remaining : 0 $
Karri Jokinen 75 000 $ (1)
Salary Remaining : 0 $
Anthony Camara 75 000 $ (2)
Salary Remaining : 0 $
Calle Jarnkrok 70 000 $ (3)
Salary Remaining : 0 $
Akira Okamoto 70 000 $ (3)
Salary Remaining : 0 $
Nobuyuki Yamamoto 65 000 $ (4)
Salary Remaining : 0 $
Kabok Goukov 60 000 $ (2)
Salary Remaining : 0 $
Brodie Dupont 60 000 $ (4)
Salary Remaining : 0 $
Robby Fabbri 50 000 $ (1)
Salary Remaining : 0 $
Alex Nedeljkovic 50 000 $ (1)
Salary Remaining : 0 $
Neeme Uvisorg 50 000 $ (2)
Salary Remaining : 0 $
Kyle Wood 50 000 $ (3)
Salary Remaining : 0 $
Chase Perry 50 000 $ (4)
Salary Remaining : 0 $
Jon Gillies (Out of Payroll) 40 000 $ (2)
Salary Remaining : 0 $
Vaclav Karabacek 40 000 $ (1)
Salary Remaining : 0 $
Blaise Anderhub 40 000 $ (3)
Salary Remaining : 0 $
Rinat Salnikov 40 000 $ (1)
Salary Remaining : 0 $
Geoff Paukovich 40 000 $ (3)
Salary Remaining : 0 $
Valentin Zykov 40 000 $ (1)
Salary Remaining : 0 $
Zoltan Lucchesi 35 000 $ (1)
Salary Remaining : 0 $
Total Farm Players38
Salary Commitment
Year 2022 : 2 935 500 $
Year 2023 : 2 085 000 $
Year 2024 : 1 315 000 $
Year 2025 : 175 000 $
Salary Average Commitment
Year 2022 : 2 935 500 $
Year 2023 : 2 085 000 $
Year 2024 : 1 315 000 $
Year 2025 : 175 000 $

Scorpions



Arena Capacity - Ticket Price
Attendance - %

Arena NamePreussag Arena - C
Level 1: 7150 - 115 $ - 6 510 - 91,05%
Level 2: 6050 - 85 $ - 5 511 - 91,10%
Level 3: 2475 - 63 $ - 2 267 - 91,62%
Level 4: 4950 - 43 $ - 4 468 - 90,26%
Luxury : 1375 - 233 $ - 1 216 - 88,43%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 30 $ - 1 625 - 81,25%
Farm Level 2: 1000 - 20 $ - 809 - 80,94%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 973 - 90,78%
Average Income per Game2 098 583 $
Year to Date Revenue86 041 890 $
Farm
Home Games Left0
Average Attendance - %2 434 - 81,15%
Average Income per Game73 812 $
Year to Date Revenue3 026 292 $

Expense

Pro Players Total Salaries65 916 999 $
Farm Players Total Salaries2 154 500 $
Coaches Total Salaries2 550 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses67 148 736 $
Farm Year To Date Expenses2 810 877 $
Pro Salary Cap To Date64 672 736 $
Farm Salary Cap To Date1 985 049 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days541 336 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days23 448 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap64 672 736 $
Estimate Under Maximum Salary Cap of 70 000 000 $5 327 264 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 12 672 736 $
Current Bank Account59 559 220 $
Projected Bank Account59 559 220 $

Pro Players Salaries

John Tavares 6 500 000 $ (2)
-Salary Remaining : 0 $
Kris Russell 5 700 000 $ (3)
-Salary Remaining : 0 $
Trevor Lewis 5 000 000 $ (1)
-Salary Remaining : 0 $
Francois Bouchard 4 800 000 $ (1)
-Salary Remaining : 0 $
Frederic Nigh 4 250 000 $ (2)
-Salary Remaining : 0 $
Gunther Maurer 4 000 000 $ (3)
-Salary Remaining : 0 $
Patrick Kane 3 900 000 $ (3)
-Salary Remaining : 0 $
Joachim Mahlke 3 750 000 $ (1)
-Salary Remaining : 0 $
Mikko Koivu 3 500 000 $ (2)
-Salary Remaining : 0 $
Joe Ryan 3 000 000 $ (3)
-Salary Remaining : 0 $
Dylan McIlrath 3 000 000 $ (2)
-Salary Remaining : 0 $
Philip McRae 2 500 000 $ (1)
-Salary Remaining : 0 $
Aki Koskinen 2 400 000 $ (1)
-Salary Remaining : 0 $
Ryan Murray 2 000 000 $ (2)
-Salary Remaining : 0 $
Kenji Yoshioka 1 800 000 $ (2)
-Salary Remaining : 0 $
Zac Dalpe 1 800 000 $ (2)
-Salary Remaining : 0 $
Chris Butler 1 567 000 $ (3)
-Salary Remaining : 0 $
William Sweatt 1 500 000 $ (2)
-Salary Remaining : 0 $
Aleksas Gaizauskas 1 499 999 $ (1)
-Salary Remaining : 0 $
Tanner Pearson 800 000 $ (2)
-Salary Remaining : 0 $
Valeri Mikhnovets 750 000 $ (3)
-Salary Remaining : 0 $
Alex Tuch 500 000 $ (1)
-Salary Remaining : 0 $
Drew Shore 500 000 $ (1)
-Salary Remaining : 0 $
Joakim Andersson 450 000 $ (1)
-Salary Remaining : 0 $
Zach Boychuk 450 000 $ (2)
-Salary Remaining : 0 $
Total Pro Players25
Salary Commitment
Year 2022 : 65 916 999 $
Year 2023 : 44 517 000 $
Year 2024 : 18 917 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 65 916 999 $
Year 2023 : 44 517 000 $
Year 2024 : 18 917 000 $
Year 2025 : 0 $
Salary Cap with 1 Way Contract
Year 2022 : 65 916 999 $
Year 2023 : 44 517 000 $
Year 2024 : 18 917 000 $
Year 2025 : 0 $

Farm Players Salaries

Stanislaus Gabrysh 150 000 $ (3)
Salary Remaining : 0 $
Simon Gamache 120 000 $ (1)
Salary Remaining : 0 $
Dave Bolland 110 000 $ (2)
Salary Remaining : 0 $
Joni Pitkanen 100 000 $ (1)
Salary Remaining : 0 $
Igor Shesterkin 100 000 $ (3)
Salary Remaining : 0 $
Andrei Kramskoy 80 000 $ (1)
Salary Remaining : 0 $
Franz Salzgeber 80 000 $ (1)
Salary Remaining : 0 $
Ryan Kujawinski 77 000 $ (1)
Salary Remaining : 0 $
Ben Gilcrest 75 000 $ (2)
Salary Remaining : 0 $
Bud Holloway 70 000 $ (1)
Salary Remaining : 0 $
Yosuke Moritani 70 000 $ (1)
Salary Remaining : 0 $
Jason Clark 67 500 $ (2)
Salary Remaining : 0 $
Ivan Capponi 60 000 $ (4)
Salary Remaining : 0 $
Dmitrij Jaskin 60 000 $ (1)
Salary Remaining : 0 $
Alexandre Grenier 60 000 $ (1)
Salary Remaining : 0 $
Samiilo Tereshchuk (Out of Payroll) 60 000 $ (1)
Salary Remaining : 0 $
Eduard Formanov 60 000 $ (2)
Salary Remaining : 0 $
Greg Nemisz 60 000 $ (1)
Salary Remaining : 0 $
Jendrzej Czapiewski 60 000 $ (3)
Salary Remaining : 0 $
Cade Fairchild 50 000 $ (3)
Salary Remaining : 0 $
Alexandre Mallet 50 000 $ (1)
Salary Remaining : 0 $
Michael Carman 50 000 $ (1)
Salary Remaining : 0 $
Dan Fritsche 50 000 $ (1)
Salary Remaining : 0 $
Kevin Labanc 50 000 $ (3)
Salary Remaining : 0 $
Brycen Martin 45 000 $ (3)
Salary Remaining : 0 $
Matthew Nieto 45 000 $ (2)
Salary Remaining : 0 $
Sam Lafferty 45 000 $ (3)
Salary Remaining : 0 $
Jason Dickinson 40 000 $ (1)
Salary Remaining : 0 $
Jeff Drouin-Deslaurier 40 000 $ (1)
Salary Remaining : 0 $
Marius Schenk 40 000 $ (1)
Salary Remaining : 0 $
Evgeni Strogolev 40 000 $ (1)
Salary Remaining : 0 $
Dale Mitchell 40 000 $ (1)
Salary Remaining : 0 $
Connor Chatham 30 000 $ (1)
Salary Remaining : 0 $
David Nyquist 20 000 $ (1)
Salary Remaining : 0 $
Total Farm Players34
Salary Commitment
Year 2022 : 2 154 500 $
Year 2023 : 917 500 $
Year 2024 : 560 000 $
Year 2025 : 60 000 $
Salary Average Commitment
Year 2022 : 2 154 500 $
Year 2023 : 917 500 $
Year 2024 : 560 000 $
Year 2025 : 60 000 $

Senateurs



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 6500 - 125 $ - 5 319 - 81,83%
Level 2: 5500 - 95 $ - 4 339 - 78,90%
Level 3: 2250 - 78 $ - 1 621 - 72,06%
Level 4: 4500 - 52 $ - 3 484 - 77,42%
Luxury : 1250 - 280 $ - 917 - 73,36%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 42 $ - 1 603 - 80,13%
Farm Level 2: 1000 - 28 $ - 809 - 80,91%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15 680 - 78,40%
Average Income per Game1 871 273 $
Year to Date Revenue76 722 212 $
Farm
Home Games Left0
Average Attendance - %2 412 - 80,39%
Average Income per Game102 563 $
Year to Date Revenue4 205 081 $

Expense

Pro Players Total Salaries69 500 000 $
Farm Players Total Salaries2 262 500 $
Coaches Total Salaries1 950 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses71 797 200 $
Farm Year To Date Expenses2 624 939 $
Pro Salary Cap To Date69 798 800 $
Farm Salary Cap To Date2 147 794 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days568 000 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days21 528 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap69 798 800 $
Estimate Under Maximum Salary Cap of 70 000 000 $201 200 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 17 798 800 $
Current Bank Account28 635 875 $
Projected Bank Account28 635 875 $

Pro Players Salaries

Bryan Little 8 200 000 $ (3)
-Salary Remaining : 0 $
Anze Kopitar 7 000 000 $ (2)
-Salary Remaining : 0 $
Mark Trepanier 5 000 000 $ (3)
-Salary Remaining : 0 $
Renat Bukin 5 000 000 $ (1)
-Salary Remaining : 0 $
Marc-Edouard Vlasic 4 500 000 $ (4)
-Salary Remaining : 0 $
Sven Krumel 4 000 000 $ (2)
-Salary Remaining : 0 $
Rastislav Mehold 4 000 000 $ (3)
-Salary Remaining : 0 $
Michal Neuvirth 4 000 000 $ (3)
-Salary Remaining : 0 $
Jaden Schwartz 4 000 000 $ (3)
-Salary Remaining : 0 $
Peter Holland 3 500 000 $ (2)
-Salary Remaining : 0 $
James Neal 3 200 000 $ (3)
-Salary Remaining : 0 $
Brayden Schenn 2 500 000 $ (2)
-Salary Remaining : 0 $
Jeff Skinner 2 500 000 $ (3)
-Salary Remaining : 0 $
Ben Bishop 2 000 000 $ (3)
-Salary Remaining : 0 $
Roman Kratochvilov 1 800 000 $ (4)
-Salary Remaining : 0 $
Austin Watson 1 800 000 $ (3)
-Salary Remaining : 0 $
Alex Plante 1 700 000 $ (1)
-Salary Remaining : 0 $
Boris Stefanyshyn 1 600 000 $ (2)
-Salary Remaining : 0 $
Ted Ruth 1 500 000 $ (2)
-Salary Remaining : 0 $
Alexei Brechkovsky 1 200 000 $ (1)
-Salary Remaining : 0 $
Max Domi 500 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players21
Salary Commitment
Year 2022 : 69 500 000 $
Year 2023 : 61 100 000 $
Year 2024 : 41 000 000 $
Year 2025 : 6 300 000 $
Salary Average Commitment
Year 2022 : 69 500 000 $
Year 2023 : 61 100 000 $
Year 2024 : 41 000 000 $
Year 2025 : 6 300 000 $
Salary Cap with 1 Way Contract
Year 2022 : 69 500 000 $
Year 2023 : 61 100 000 $
Year 2024 : 41 000 000 $
Year 2025 : 6 300 000 $

Farm Players Salaries

Koji Matsuhira 200 000 $ (3)
Salary Remaining : 0 $
Sergei Kastitsyn 150 000 $ (3)
Salary Remaining : 0 $
Gustav Sebek 120 000 $ (2)
Salary Remaining : 0 $
Tony Cody 110 000 $ (2)
Salary Remaining : 0 $
Ludwig Reithoffer 100 000 $ (2)
Salary Remaining : 0 $
Adam Pelech 100 000 $ (2)
Salary Remaining : 0 $
Jan Runitsky 100 000 $ (1)
Salary Remaining : 0 $
Nikos Bean 90 000 $ (1)
Salary Remaining : 0 $
Ville Immonen 90 000 $ (3)
Salary Remaining : 0 $
Joe Jackson 87 500 $ (1)
Salary Remaining : 0 $
Garrett Klotz 85 000 $ (1)
Salary Remaining : 0 $
Nate Hagemo 85 000 $ (2)
Salary Remaining : 0 $
Jaroslav Sedlak 85 000 $ (1)
Salary Remaining : 0 $
Alexei Sazhin 80 000 $ (1)
Salary Remaining : 0 $
Ville Pokka (Out of Payroll) 75 000 $ (3)
Salary Remaining : 0 $
Patrice Cormier 70 000 $ (4)
Salary Remaining : 0 $
Manfred Lehmann 70 000 $ (2)
Salary Remaining : 0 $
Spencer Machacek 65 000 $ (4)
Salary Remaining : 0 $
Jarrod Maidens 65 000 $ (2)
Salary Remaining : 0 $
Mikhail Nostinikovsky 60 000 $ (1)
Salary Remaining : 0 $
Lucas Taricco 60 000 $ (1)
Salary Remaining : 0 $
Roslan Majerczyk 60 000 $ (1)
Salary Remaining : 0 $
Olivier Hornbostel 60 000 $ (2)
Salary Remaining : 0 $
Arnost Pescha 40 000 $ (1)
Salary Remaining : 0 $
Carl Dahlstrom 40 000 $ (1)
Salary Remaining : 0 $
Colton Parayko 40 000 $ (4)
Salary Remaining : 0 $
Ryan Thang 40 000 $ (1)
Salary Remaining : 0 $
Piel L'allier 40 000 $ (1)
Salary Remaining : 0 $
Victor Olofsson 40 000 $ (3)
Salary Remaining : 0 $
Adam Tambellini 30 000 $ (1)
Salary Remaining : 0 $
Total Farm Players30
Salary Commitment
Year 2022 : 2 337 500 $
Year 2023 : 1 440 000 $
Year 2024 : 730 000 $
Year 2025 : 175 000 $
Salary Average Commitment
Year 2022 : 2 337 500 $
Year 2023 : 1 440 000 $
Year 2024 : 730 000 $
Year 2025 : 175 000 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGM Palace
Level 1: 6200 - 105 $ - 6 189 - 99,82%
Level 2: 5200 - 75 $ - 5 196 - 99,92%
Level 3: 2020 - 51 $ - 2 020 - 100,00%
Level 4: 4000 - 40 $ - 4 000 - 100,00%
Luxury : 1000 - 220 $ - 1 000 - 100,00%
Total Capacity :18420
Farm
Farm Level 1: 2000 - 75 $ - 1 600 - 79,98%
Farm Level 2: 1000 - 50 $ - 783 - 78,30%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 405 - 99,92%
Average Income per Game1 735 723 $
Year to Date Revenue71 164 643 $
Farm
Home Games Left0
Average Attendance - %2 383 - 79,42%
Average Income per Game181 401 $
Year to Date Revenue7 437 456 $

Expense

Pro Players Total Salaries67 950 000 $
Farm Players Total Salaries1 939 604 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value900 000 $
Pro Year To Date Expenses67 826 248 $
Farm Year To Date Expenses2 433 593 $
Pro Salary Cap To Date66 701 448 $
Farm Salary Cap To Date1 902 722 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days547 600 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days19 362 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap67 601 448 $
Estimate Under Maximum Salary Cap of 70 000 000 $2 398 552 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 15 601 448 $
Current Bank Account32 191 514 $
Projected Bank Account32 191 514 $

Pro Players Salaries

Phil Kessel 7 500 000 $ (1)
-Salary Remaining : 0 $
Lauri Tukonen 7 500 000 $ (2)
-Salary Remaining : 0 $
Erik Johnson 5 250 000 $ (4)
-Salary Remaining : 0 $
Ivan Vishnevskiy 5 000 000 $ (1)
-Salary Remaining : 0 $
James Sheppard 4 400 000 $ (2)
-Salary Remaining : 0 $
Bobby Sanguinetti 4 200 000 $ (1)
-Salary Remaining : 0 $
Steve Downie 4 000 000 $ (3)
-Salary Remaining : 0 $
Patrik Berglund 3 700 000 $ (1)
-Salary Remaining : 0 $
Jhonas Enroth 3 600 000 $ (1)
-Salary Remaining : 0 $
Peter Mueller 3 500 000 $ (3)
-Salary Remaining : 0 $
Tuukka Rask 3 400 000 $ (1)
-Salary Remaining : 0 $
Zigmund Banka 3 000 000 $ (1)
-Salary Remaining : 0 $
A.J. Thelen 2 800 000 $ (2)
-Salary Remaining : 0 $
Matt Pelech 2 500 000 $ (1)
-Salary Remaining : 0 $
Marc-Andre Cliche 1 900 000 $ (1)
-Salary Remaining : 0 $
Erik Gudbranson 1 450 000 $ (1)
-Salary Remaining : 0 $
Scott Jackson 1 250 000 $ (2)
-Salary Remaining : 0 $
Joel Armia 750 000 $ (1)
-Salary Remaining : 0 $
Nick Ritchie 750 000 $ (1)
-Salary Remaining : 0 $
Derek Stepan 600 000 $ (1)
-Salary Remaining : 0 $
Jeff Onu 500 000 $ (1)
-Salary Remaining : 0 $
Mason McDonald 400 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players22
Salary Commitment
Year 2022 : 67 950 000 $
Year 2023 : 28 700 000 $
Year 2024 : 12 750 000 $
Year 2025 : 5 250 000 $
Salary Average Commitment
Year 2022 : 67 950 000 $
Year 2023 : 28 700 000 $
Year 2024 : 12 750 000 $
Year 2025 : 5 250 000 $
Salary Cap with 1 Way Contract
Year 2022 : 67 950 000 $
Year 2023 : 28 700 000 $
Year 2024 : 12 750 000 $
Year 2025 : 5 250 000 $

Farm Players Salaries

Marc-Andre Fleury 160 000 $ (1)
Salary Remaining : 0 $
Jake McCabe 156 704 $ (1)
Salary Remaining : 0 $
Patrick White 100 000 $ (2)
Salary Remaining : 0 $
P.K. Subban 98 000 $ (1)
Salary Remaining : 0 $
Joshua Godfrey 89 900 $ (1)
Salary Remaining : 0 $
Jaroslav Dolgopolov 80 000 $ (3)
Salary Remaining : 0 $
Mark Fraser (Out of Payroll) 80 000 $ (2)
Salary Remaining : 0 $
Phil Di Giuseppe 80 000 $ (3)
Salary Remaining : 0 $
Nick Schmaltz 75 000 $ (1)
Salary Remaining : 0 $
Philip Samuelsson 70 000 $ (1)
Salary Remaining : 0 $
Mark Friedman 70 000 $ (3)
Salary Remaining : 0 $
Corey Tropp 65 000 $ (1)
Salary Remaining : 0 $
Kim Grasvic 60 000 $ (3)
Salary Remaining : 0 $
Mike Stockbridge 60 000 $ (1)
Salary Remaining : 0 $
Premysl Vessely (Out of Payroll) 60 000 $ (1)
Salary Remaining : 0 $
Tyler Myers 55 000 $ (1)
Salary Remaining : 0 $
Kazuya Kato 50 000 $ (1)
Salary Remaining : 0 $
Sam Kurker 50 000 $ (3)
Salary Remaining : 0 $
Marian Benda 50 000 $ (1)
Salary Remaining : 0 $
Maciej Olsza 50 000 $ (3)
Salary Remaining : 0 $
Camran Akhmetbekov 50 000 $ (1)
Salary Remaining : 0 $
Ravil Cherdabaev 45 000 $ (1)
Salary Remaining : 0 $
Boris Gardemeister 40 000 $ (1)
Salary Remaining : 0 $
Martin Loubert 40 000 $ (1)
Salary Remaining : 0 $
Alpo Hanninen 40 000 $ (1)
Salary Remaining : 0 $
John Quenneville 40 000 $ (1)
Salary Remaining : 0 $
David Backes 40 000 $ (1)
Salary Remaining : 0 $
Tatu Pekkala 40 000 $ (1)
Salary Remaining : 0 $
Gran Lindeberg 40 000 $ (1)
Salary Remaining : 0 $
Abraham Sandvik 40 000 $ (1)
Salary Remaining : 0 $
Fedir Kylymnyk 40 000 $ (1)
Salary Remaining : 0 $
Radman Botosov 35 000 $ (1)
Salary Remaining : 0 $
Taylor Cammarata 30 000 $ (1)
Salary Remaining : 0 $
Total Farm Players33
Salary Commitment
Year 2022 : 2 079 604 $
Year 2023 : 570 000 $
Year 2024 : 390 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 079 604 $
Year 2023 : 570 000 $
Year 2024 : 390 000 $
Year 2025 : 0 $

Sparta



Arena Capacity - Ticket Price
Attendance - %

Arena NamePaegas Arena
Level 1: 6500 - 92 $ - 6 456 - 99,33%
Level 2: 5500 - 76 $ - 5 386 - 97,93%
Level 3: 2250 - 58 $ - 2 211 - 98,27%
Level 4: 4500 - 44 $ - 4 418 - 98,19%
Luxury : 1250 - 198 $ - 1 223 - 97,81%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 13 $ - 1 576 - 78,79%
Farm Level 2: 1000 - 8 $ - 770 - 77,02%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 695 - 98,48%
Average Income per Game1 602 274 $
Year to Date Revenue65 693 236 $
Farm
Home Games Left0
Average Attendance - %2 346 - 78,20%
Average Income per Game31 035 $
Year to Date Revenue1 272 455 $

Expense

Pro Players Total Salaries54 294 088 $
Farm Players Total Salaries2 710 204 $
Coaches Total Salaries1 250 000 $
Luxury Taxe Total0 $
Special Salary Cap Value7 941 000 $
Pro Year To Date Expenses51 009 316 $
Farm Year To Date Expenses2 931 314 $
Pro Salary Cap To Date49 935 424 $
Farm Salary Cap To Date2 321 874 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days439 553 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days26 271 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap57 876 424 $
Estimate Under Maximum Salary Cap of 70 000 000 $12 123 576 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 5 876 424 $
Current Bank Account30 542 568 $
Projected Bank Account30 542 568 $

Pro Players Salaries

Rastislav Cernoch 8 000 000 $ (2)
-Salary Remaining : 0 $
Santtu Lavinen 4 600 000 $ (2)
-Salary Remaining : 0 $
Steve Bernier 3 750 000 $ (2)
-Salary Remaining : 0 $
Jonas Lidbrandt 3 500 000 $ (1)
-Salary Remaining : 0 $
Marc Schnyder 3 134 088 $ (2)
-Salary Remaining : 0 $
Brock Nelson 3 000 000 $ (3)
-Salary Remaining : 0 $
Louis Leblanc 3 000 000 $ (1)
-Salary Remaining : 0 $
Filip Srnicek 2 900 000 $ (2)
-Salary Remaining : 0 $
James Reimer 2 700 000 $ (1)
-Salary Remaining : 0 $
Jack Skille 2 500 000 $ (1)
-Salary Remaining : 0 $
Robin Travanti 2 500 000 $ (1)
-Salary Remaining : 0 $
Tyson Sexsmith 1 800 000 $ (1)
-Salary Remaining : 0 $
Jordan Caron 1 800 000 $ (3)
-Salary Remaining : 0 $
Dalton Smith 1 650 000 $ (1)
-Salary Remaining : 0 $
Auston Matthews 1 250 000 $ (4)
-Salary Remaining : 0 $
Tim Erixon 1 100 000 $ (2)
-Salary Remaining : 0 $
Travis Hamonic 1 000 000 $ (2)
-Salary Remaining : 0 $
Hisashi Maki 1 000 000 $ (2)
-Salary Remaining : 0 $
Keith Seabrook 1 000 000 $ (4)
-Salary Remaining : 0 $
Vranka Hirko 850 000 $ (2)
-Salary Remaining : 0 $
Mark Scheifele 775 000 $ (3)
-Salary Remaining : 0 $
Lawson Crouse 750 000 $ (2)
-Salary Remaining : 0 $
William Nylander 750 000 $ (1)
-Salary Remaining : 0 $
Michael McCarron 500 000 $ (1)
-Salary Remaining : 0 $
Pavel Buchnevich 485 000 $ (3)
-Salary Remaining : 0 $
Total Pro Players25
Salary Commitment
Year 2022 : 54 294 088 $
Year 2023 : 35 394 088 $
Year 2024 : 8 310 000 $
Year 2025 : 2 250 000 $
Salary Average Commitment
Year 2022 : 54 294 088 $
Year 2023 : 35 394 088 $
Year 2024 : 8 310 000 $
Year 2025 : 2 250 000 $
Salary Cap with 1 Way Contract
Year 2022 : 54 294 088 $
Year 2023 : 35 394 088 $
Year 2024 : 8 310 000 $
Year 2025 : 2 250 000 $

Farm Players Salaries

Mike Smith 200 000 $ (1)
Salary Remaining : 0 $
Brady Skjei 156 704 $ (1)
Salary Remaining : 0 $
Cameron Gaunce 150 000 $ (1)
Salary Remaining : 0 $
Connor Murphy 145 000 $ (1)
Salary Remaining : 0 $
Brady Vail 103 000 $ (1)
Salary Remaining : 0 $
Koit Pumm 100 000 $ (2)
Salary Remaining : 0 $
Konstantins Gredzens 100 000 $ (2)
Salary Remaining : 0 $
Martin Cherbayev 100 000 $ (1)
Salary Remaining : 0 $
Armands Sirokovs 100 000 $ (1)
Salary Remaining : 0 $
Patrick Sieloff 95 000 $ (2)
Salary Remaining : 0 $
Ben Harpur 90 000 $ (2)
Salary Remaining : 0 $
Tyler Biggs 90 000 $ (1)
Salary Remaining : 0 $
Nikita Kucherov 80 000 $ (1)
Salary Remaining : 0 $
Lubomir Smitala 75 000 $ (1)
Salary Remaining : 0 $
Darryl Ronning 75 000 $ (3)
Salary Remaining : 0 $
Stuart Percy 70 000 $ (1)
Salary Remaining : 0 $
Mason Geertsen 65 000 $ (2)
Salary Remaining : 0 $
Ludvig Rensfeldt 65 000 $ (1)
Salary Remaining : 0 $
Mark Jankowski 57 500 $ (3)
Salary Remaining : 0 $
Michael Downing 55 500 $ (2)
Salary Remaining : 0 $
Sebastian Wannstrom 52 500 $ (1)
Salary Remaining : 0 $
Matt Read 50 000 $ (3)
Salary Remaining : 0 $
Keith Yandle 50 000 $ (3)
Salary Remaining : 0 $
Curtis Hamilton 50 000 $ (1)
Salary Remaining : 0 $
Dylan Olsen 50 000 $ (2)
Salary Remaining : 0 $
Vili Saarijarvi 45 000 $ (3)
Salary Remaining : 0 $
Cody Eakin 45 000 $ (3)
Salary Remaining : 0 $
Thatcher Demko 40 000 $ (1)
Salary Remaining : 0 $
Brendan Warren 40 000 $ (3)
Salary Remaining : 0 $
Dustin Brown 40 000 $ (1)
Salary Remaining : 0 $
Jens Looke 40 000 $ (3)
Salary Remaining : 0 $
Eamon McAdam 40 000 $ (1)
Salary Remaining : 0 $
Adrian Kempe 40 000 $ (1)
Salary Remaining : 0 $
Vintilas Babrys 35 000 $ (1)
Salary Remaining : 0 $
Tarvydas Drotvinas 30 000 $ (1)
Salary Remaining : 0 $
Ondrej Kase 30 000 $ (2)
Salary Remaining : 0 $
Shane Eiseman 30 000 $ (1)
Salary Remaining : 0 $
Austin Poganski 30 000 $ (2)
Salary Remaining : 0 $
Total Farm Players38
Salary Commitment
Year 2022 : 2 710 204 $
Year 2023 : 1 018 000 $
Year 2024 : 402 500 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 710 204 $
Year 2023 : 1 018 000 $
Year 2024 : 402 500 $
Year 2025 : 0 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6300 - 125 $ - 5 920 - 93,97%
Level 2: 5200 - 92 $ - 4 149 - 79,79%
Level 3: 2100 - 71 $ - 1 744 - 83,06%
Level 4: 4200 - 50 $ - 3 401 - 80,99%
Luxury : 1017 - 260 $ - 988 - 97,14%
Total Capacity :18817
Farm
Farm Level 1: 2000 - 30 $ - 1 579 - 78,97%
Farm Level 2: 1000 - 20 $ - 784 - 78,41%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 203 - 86,11%
Average Income per Game1 895 697 $
Year to Date Revenue77 723 588 $
Farm
Home Games Left0
Average Attendance - %2 363 - 78,78%
Average Income per Game71 891 $
Year to Date Revenue2 947 530 $

Expense

Pro Players Total Salaries57 100 000 $
Farm Players Total Salaries2 008 425 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses61 329 200 $
Farm Year To Date Expenses2 589 214 $
Pro Salary Cap To Date59 994 800 $
Farm Salary Cap To Date2 078 070 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days464 800 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days19 908 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap59 994 800 $
Estimate Under Maximum Salary Cap of 70 000 000 $10 005 200 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 7 994 800 $
Current Bank Account35 038 428 $
Projected Bank Account35 038 428 $

Pro Players Salaries

Nicklas Backstrom 8 000 000 $ (3)
-Salary Remaining : 0 $
Lev Zablosky 8 000 000 $ (2)
-Salary Remaining : 0 $
Cameron Barker 5 000 000 $ (1)
-Salary Remaining : 0 $
Peter Bokstrom 4 500 000 $ (2)
-Salary Remaining : 0 $
Philippe Gogulla 4 000 000 $ (3)
-Salary Remaining : 0 $
Vjateslav Voinov 3 700 000 $ (2)
-Salary Remaining : 0 $
Josh Bailey 3 500 000 $ (1)
-Salary Remaining : 0 $
Jonathan Quick 3 500 000 $ (2)
-Salary Remaining : 0 $
Anthony Mantha 2 600 000 $ (3)
-Salary Remaining : 0 $
Vitaly Anikeyenko 2 300 000 $ (2)
-Salary Remaining : 0 $
Jim Jiminez 1 750 000 $ (2)
-Salary Remaining : 0 $
Griffin Reinhart 1 750 000 $ (1)
-Salary Remaining : 0 $
Xuan-ling Chen 1 500 000 $ (1)
-Salary Remaining : 0 $
Jack Eichel 1 000 000 $ (2)
-Salary Remaining : 0 $
Michael Dal Colle 1 000 000 $ (1)
-Salary Remaining : 0 $
Connor McDavid 1 000 000 $ (2)
-Salary Remaining : 0 $
Jared Knight 850 000 $ (1)
-Salary Remaining : 0 $
Dan Bertram 800 000 $ (2)
-Salary Remaining : 0 $
Ilya Samsonov 750 000 $ (2)
-Salary Remaining : 0 $
Vojtech Zavoral 400 000 $ (2)
-Salary Remaining : 0 $
Elmo McLendon 400 000 $ (1)
-Salary Remaining : 0 $
Brent Burns 400 000 $ (1)
-Salary Remaining : 0 $
Martin Hanzal 400 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players23
Salary Commitment
Year 2022 : 57 100 000 $
Year 2023 : 42 300 000 $
Year 2024 : 14 600 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 56 550 000 $
Year 2023 : 41 750 000 $
Year 2024 : 14 600 000 $
Year 2025 : 0 $
Salary Cap with 1 Way Contract
Year 2022 : 57 100 000 $
Year 2023 : 42 300 000 $
Year 2024 : 14 600 000 $
Year 2025 : 0 $

Farm Players Salaries

Brent Moran 130 000 $ (3)
Salary Remaining : 0 $
Pierre-Luc Dubois 125 000 $ (4)
Salary Remaining : 0 $
Zack Phillips 120 000 $ (2)
Salary Remaining : 0 $
Tom Wilson 103 425 $ (1)
Salary Remaining : 0 $
Ryan Callahan (Out of Payroll) 100 000 $ (3)
Salary Remaining : 0 $
William Karlsson 100 000 $ (2)
Salary Remaining : 0 $
Shea Weber 100 000 $ (2)
Salary Remaining : 0 $
Martin Marincin 85 000 $ (1)
Salary Remaining : 0 $
Jakub Zboril 75 000 $ (2)
Salary Remaining : 0 $
Jacob Larsson 75 000 $ (2)
Salary Remaining : 0 $
Scott Wedgewood 75 000 $ (1)
Salary Remaining : 0 $
Perttu Lindgren 70 000 $ (3)
Salary Remaining : 0 $
Maxim Mayorov 70 000 $ (2)
Salary Remaining : 0 $
Oscar Moller 70 000 $ (2)
Salary Remaining : 0 $
Rocco Grimaldi 65 000 $ (1)
Salary Remaining : 0 $
Mikael Ringfoss 65 000 $ (1)
Salary Remaining : 0 $
Mykhailo Panych 60 000 $ (1)
Salary Remaining : 0 $
Jaroslav Mrazek 50 000 $ (1)
Salary Remaining : 0 $
Nicolas Meloche 50 000 $ (2)
Salary Remaining : 0 $
Brendan Lemieux 50 000 $ (1)
Salary Remaining : 0 $
Jeff Schultz 50 000 $ (2)
Salary Remaining : 0 $
Andre Burakovsky 40 000 $ (1)
Salary Remaining : 0 $
Hannu Toivonen 40 000 $ (1)
Salary Remaining : 0 $
Jendrzej Heldski 40 000 $ (1)
Salary Remaining : 0 $
Roger Manoury 40 000 $ (1)
Salary Remaining : 0 $
Jin Sang 40 000 $ (1)
Salary Remaining : 0 $
Guntis Pauluks 40 000 $ (1)
Salary Remaining : 0 $
John Armstrong 40 000 $ (2)
Salary Remaining : 0 $
Slava Zhivanevsky 40 000 $ (2)
Salary Remaining : 0 $
Doug King 40 000 $ (2)
Salary Remaining : 0 $
Zdeno Hulek 30 000 $ (1)
Salary Remaining : 0 $
Beau Starrett 30 000 $ (1)
Salary Remaining : 0 $
Total Farm Players32
Salary Commitment
Year 2022 : 2 108 425 $
Year 2023 : 1 255 000 $
Year 2024 : 425 000 $
Year 2025 : 125 000 $
Salary Average Commitment
Year 2022 : 2 108 425 $
Year 2023 : 1 255 000 $
Year 2024 : 425 000 $
Year 2025 : 125 000 $

TPS



Arena Capacity - Ticket Price
Attendance - %

Arena NameElysee Arena
Level 1: 6500 - 97 $ - 6 484 - 99,76%
Level 2: 5500 - 71 $ - 5 475 - 99,54%
Level 3: 2250 - 52 $ - 2 243 - 99,67%
Level 4: 4500 - 31 $ - 4 496 - 99,91%
Luxury : 1250 - 207 $ - 1 238 - 99,03%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 52 $ - 1 585 - 79,23%
Farm Level 2: 1000 - 39 $ - 791 - 79,11%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 936 - 99,68%
Average Income per Game1 745 155 $
Year to Date Revenue71 551 351 $
Farm
Home Games Left0
Average Attendance - %2 376 - 79,19%
Average Income per Game129 103 $
Year to Date Revenue5 293 230 $

Expense

Pro Players Total Salaries63 050 000 $
Farm Players Total Salaries2 067 500 $
Coaches Total Salaries2 200 000 $
Luxury Taxe Total0 $
Special Salary Cap Value3 174 273 $
Pro Year To Date Expenses68 194 000 $
Farm Year To Date Expenses3 272 829 $
Pro Salary Cap To Date66 575 600 $
Farm Salary Cap To Date2 306 620 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days514 400 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days23 948 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap69 749 873 $
Estimate Under Maximum Salary Cap of 70 000 000 $250 127 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 17 749 873 $
Current Bank Account14 185 738 $
Projected Bank Account14 185 738 $

Pro Players Salaries

Alexander Ovechkin 15 000 000 $ (1)
-Salary Remaining : 0 $
Petteri Nokelainen 4 750 000 $ (2)
-Salary Remaining : 0 $
Lauri Ojamaa (Out of Payroll) 4 450 000 $ (1)
-Salary Remaining : 0 $
Tommi Saarisalo 4 000 000 $ (3)
-Salary Remaining : 0 $
Valeri Suldesova (Out of Payroll) 4 000 000 $ (2)
-Salary Remaining : 0 $
Petteri Haakana 4 000 000 $ (1)
-Salary Remaining : 0 $
Steve Mason 4 000 000 $ (4)
-Salary Remaining : 0 $
Gabriel Landeskog 3 500 000 $ (3)
-Salary Remaining : 0 $
Vladimir Mihalik 3 500 000 $ (3)
-Salary Remaining : 0 $
Stanislav Misik 3 000 000 $ (2)
-Salary Remaining : 0 $
Jaakko Sirkia 2 900 000 $ (1)
-Salary Remaining : 0 $
Simon Danis-Pepin 2 750 000 $ (1)
-Salary Remaining : 0 $
Daultan Leveille 2 250 000 $ (1)
-Salary Remaining : 0 $
Dion Phaneuf (Out of Payroll) 2 000 000 $ (3)
-Salary Remaining : 0 $
Oraz Daukeyev 2 000 000 $ (1)
-Salary Remaining : 0 $
Logan Couture 2 000 000 $ (2)
-Salary Remaining : 0 $
Blake Geoffrion 1 300 000 $ (3)
-Salary Remaining : 0 $
Into Janne 1 000 000 $ (1)
-Salary Remaining : 0 $
Calvin Pickard 1 000 000 $ (1)
-Salary Remaining : 0 $
Tony Aguirre 750 000 $ (4)
-Salary Remaining : 0 $
Matt Niskanen 750 000 $ (3)
-Salary Remaining : 0 $
Klym Pekar 400 000 $ (2)
-Salary Remaining : 0 $
Daniel Rahimi 200 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players23
Salary Commitment
Year 2022 : 69 500 000 $
Year 2023 : 33 950 000 $
Year 2024 : 19 800 000 $
Year 2025 : 4 750 000 $
Salary Average Commitment
Year 2022 : 69 500 000 $
Year 2023 : 33 950 000 $
Year 2024 : 19 800 000 $
Year 2025 : 4 750 000 $
Salary Cap with 1 Way Contract
Year 2022 : 69 500 000 $
Year 2023 : 33 950 000 $
Year 2024 : 19 800 000 $
Year 2025 : 4 750 000 $

Farm Players Salaries

Flavien Alfieri 197 500 $ (2)
Salary Remaining : 0 $
Matthias Clavell 195 000 $ (2)
Salary Remaining : 0 $
Joey Leach 150 000 $ (2)
Salary Remaining : 0 $
Cory Urquhart 100 000 $ (1)
Salary Remaining : 0 $
David Honzik 100 000 $ (2)
Salary Remaining : 0 $
David Musil 85 000 $ (2)
Salary Remaining : 0 $
Andrei Pedan 75 000 $ (1)
Salary Remaining : 0 $
Herman Baehler 75 000 $ (4)
Salary Remaining : 0 $
Artier Viru 72 500 $ (3)
Salary Remaining : 0 $
Patrik Pavlikovsky 70 000 $ (2)
Salary Remaining : 0 $
Dylan Blujus 70 000 $ (3)
Salary Remaining : 0 $
Andrew Copp 65 000 $ (3)
Salary Remaining : 0 $
Thomas Di Pauli 60 000 $ (1)
Salary Remaining : 0 $
Alex Kvachuk 60 000 $ (4)
Salary Remaining : 0 $
Nick Moutrey 60 000 $ (3)
Salary Remaining : 0 $
Jake Evans 60 000 $ (3)
Salary Remaining : 0 $
Blake Coleman 56 000 $ (2)
Salary Remaining : 0 $
Daniil Zharkov 55 000 $ (4)
Salary Remaining : 0 $
Justin Sefton 55 000 $ (4)
Salary Remaining : 0 $
Aidan Muir 55 000 $ (3)
Salary Remaining : 0 $
J. C. Lipon 41 500 $ (3)
Salary Remaining : 0 $
Adam Erne 40 000 $ (1)
Salary Remaining : 0 $
Mikko Liski 40 000 $ (1)
Salary Remaining : 0 $
Tyler Bird 30 000 $ (2)
Salary Remaining : 0 $
Linus Soderstrom 30 000 $ (2)
Salary Remaining : 0 $
Anthony Duclair 30 000 $ (1)
Salary Remaining : 0 $
Rinat Valiev 30 000 $ (1)
Salary Remaining : 0 $
Matt Iacopelli 30 000 $ (2)
Salary Remaining : 0 $
Tobias Lindberg 20 000 $ (1)
Salary Remaining : 0 $
Scott Kosmachuk 20 000 $ (1)
Salary Remaining : 0 $
Kyle Platzer 20 000 $ (1)
Salary Remaining : 0 $
Logan Shaw 20 000 $ (1)
Salary Remaining : 0 $
Total Farm Players32
Salary Commitment
Year 2022 : 2 067 500 $
Year 2023 : 1 612 500 $
Year 2024 : 669 000 $
Year 2025 : 245 000 $
Salary Average Commitment
Year 2022 : 2 067 500 $
Year 2023 : 1 612 500 $
Year 2024 : 669 000 $
Year 2025 : 245 000 $

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of
70 000 000 $

Over Minimum of
52 000 000 $

Pro Players

Farm Players

Total Players

Avalanches 48 992 192 $ 72 223 200 $ -2 223 200 $ 20 223 200 $ 223355
Blackhawks 23 122 728 $ 67 000 000 $ 3 000 000 $ 15 000 000 $ 263359
Blue Bulls 45 398 396 $ 61 493 600 $ 8 506 400 $ 9 493 600 $ 223759
Blues 88 221 834 $ 67 650 000 $ 2 350 000 $ 15 650 000 $ 252550
Bruins 34 945 767 $ 69 429 824 $ 570 176 $ 17 429 824 $ 273562
Canadiens 57 516 307 $ 60 641 080 $ 9 358 920 $ 8 641 080 $ 223355
Canucks 51 503 296 $ 66 892 000 $ 3 108 000 $ 14 892 000 $ 262955
Capitals 20 228 057 $ 70 331 200 $ -331 200 $ 18 331 200 $ 203252
Devils 57 577 784 $ 69 774 800 $ 225 200 $ 17 774 800 $ 223355
Dynamo 64 215 222 $ 66 018 000 $ 3 982 000 $ 14 018 000 $ 232851
Flames 18 168 561 $ 67 888 400 $ 2 111 600 $ 15 888 400 $ 273663
Flyers 25 985 810 $ 66 894 258 $ 3 105 742 $ 14 894 258 $ 283462
FV 21 512 458 $ 69 824 400 $ 175 600 $ 17 824 400 $ 233659
HC 142 254 860 $ 67 142 800 $ 2 857 200 $ 15 142 800 $ 243963
Islanders 46 341 311 $ 58 425 600 $ 11 574 400 $ 6 425 600 $ 253257
Kings 86 110 223 $ 59 700 000 $ 10 300 000 $ 7 700 000 $ 253055
Maple Leafs 47 555 893 $ 65 342 800 $ 4 657 200 $ 13 342 800 $ 273562
National 23 227 152 $ 69 549 200 $ 450 800 $ 17 549 200 $ 213556
Nordiques 18 951 329 $ 67 807 320 $ 2 192 680 $ 15 807 320 $ 263258
Penguins 84 431 847 $ 60 205 600 $ 9 794 400 $ 8 205 600 $ 273663
Rangers 49 660 954 $ 70 276 400 $ -276 400 $ 18 276 400 $ 243559
Red Wings 24 232 134 $ 69 547 680 $ 452 320 $ 17 547 680 $ 253863
Scorpions 59 559 220 $ 64 672 736 $ 5 327 264 $ 12 672 736 $ 253459
Senateurs 28 635 875 $ 69 798 800 $ 201 200 $ 17 798 800 $ 213051
Sharks 32 191 514 $ 67 601 448 $ 2 398 552 $ 15 601 448 $ 223355
Sparta 30 542 568 $ 57 876 424 $ 12 123 576 $ 5 876 424 $ 253863
Stars 35 038 428 $ 59 994 800 $ 10 005 200 $ 7 994 800 $ 233255
TPS 14 185 738 $ 69 749 873 $ 250 127 $ 17 749 873 $ 233255