Team FinanceLast Update - January 26, 2023 at 19:57
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

ANAHEIM



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $200 - 5,758 - 95.96%
Level 2: 6000 - $199 - 5,805 - 96.75%
Level 3: 2000 - $198 - 1,974 - 98.69%
Level 4: 4000 - $197 - 3,877 - 96.93%
Luxury : 1000 - $400 - 967 - 96.73%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %18,381 - 96.74%
Average Income per Game$2,889,144
Year to Date Revenue$46,226,309

Expense

Pro Players Total Salaries$69,284,166
Farm Players Total Salaries$520,334
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$28,353,372
Farm Year To Date Expenses$222,168
Pro Salary Cap To Date$27,547,992
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,228,608
Pro Remaining Season Days89
Pro Expenses Per Days$478,417
Pro Estimated Expenses$42,579,113
Farm Remaining Season Days96
Farm Expenses Per Days$3,496
Farm Estimated Expenses$335,616
Estimated Season Expenses$42,914,729
Season Salary Cap$69,284,166
Estimate Under Maximum Salary Cap of $82,500,000$13,215,834
Estimate Over Minimum Salary Cap of $50,000,000 $19,284,166
Current Bank Account$75,530,429
Projected Bank Account$104,844,308

Pro Players Salaries

John Tavares $13,000,000 (3)
Jakub Voracek $9,500,000 (2)
Neal Pionk $5,875,000 (4)
Cam Talbot (1 Way Contract) $5,666,667 (2)
Erik Johnson $5,000,000 (2)
Alex Wennberg $4,500,000 (4)
Joonas Donskoi $3,900,000 (1)
Matt Roy $3,150,000 (4)
Vladislav Gavrikov $2,800,000 (1)
Karel Vejmelka $2,725,000 (1)
Dominik Kubalik $2,500,000 (1)
Nico Sturm $2,000,000 (4)
Tyler Motte $1,350,000 (4)
Justin Danforth $975,000 (2)
Alexander Barabanov $925,000 (3)
Will Borgen $900,000 (3)
Simon Benoit $809,166 (1)
Dominic Toninato $750,000 (3)
Dominik Simon $750,000 (3)
Kiefer Sherwood $750,000 (4)
Alexandre Carrier $733,333 (2)
Steven Lorentz $725,000 (1)
Total Pro Players22
Salary Commitment
Year 2022 : $69,284,166
Year 2023 : $55,825,000
Year 2024 : $33,950,000
Year 2025 : $17,625,000
Salary Average Commitment
Year 2022 : $35,625,837
Year 2023 : $34,091,670
Year 2024 : $13,925,002
Year 2025 : $1
Salary Cap with 1 Way Contract
Year 2022 : $69,284,166
Year 2023 : $55,825,000
Year 2024 : $33,950,000
Year 2025 : $17,625,000

Farm Players Salaries

Dustin Tokarski $120,000 (2)
Nolan Foote $89,417 (2)
Mikhail Maltsev $80,917 (1)
Kristian Reichel $80,000 (3)
Jeffrey Viel $75,000 (2)
Madison Bowey $75,000 (4)
Total Farm Players6
Salary Commitment
Year 2022 : $520,334
Year 2023 : $439,417
Year 2024 : $155,000
Year 2025 : $75,000
Salary Average Commitment
Year 2022 : $290,334
Year 2023 : $209,417
Year 2024 : $0
Year 2025 : $0

ARIZONA



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $200 - 5,742 - 95.69%
Level 2: 6000 - $199 - 5,413 - 90.22%
Level 3: 2000 - $198 - 1,746 - 87.32%
Level 4: 4000 - $197 - 2,936 - 73.40%
Luxury : 1000 - $400 - 954 - 95.42%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left24
Average Attendance - %16,791 - 88.38%
Average Income per Game$3,531,415
Year to Date Revenue$60,034,060

Expense

Pro Players Total Salaries$76,720,000
Farm Players Total Salaries$2,965,334
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$31,699,320
Farm Year To Date Expenses$1,361,668
Pro Salary Cap To Date$30,893,940
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$84,753,967
Pro Remaining Season Days89
Pro Expenses Per Days$528,322
Pro Estimated Expenses$47,020,658
Farm Remaining Season Days96
Farm Expenses Per Days$19,169
Farm Estimated Expenses$1,840,224
Estimated Season Expenses$48,860,882
Season Salary Cap$76,720,000
Estimate Under Maximum Salary Cap of $82,500,000$5,780,000
Estimate Over Minimum Salary Cap of $50,000,000 $26,720,000
Current Bank Account$74,973,072
Projected Bank Account$110,866,157

Pro Players Salaries

Andrei Svechnikov $7,750,000 (3)
Elias Pettersson $7,350,000 (4)
Clayton Keller (1 Way Contract) $7,150,000 (3)
Matthew Tkachuk $7,000,000 (3)
Jonathan Quick $5,800,000 (1)
Brady Skjei $5,250,000 (3)
Taylor Hall $5,000,000 (4)
Dmitry Orlov $5,000,000 (4)
Shayne Gostisbehere $4,500,000 (2)
Brett Pesce $4,025,000 (4)
Alexander Kerfoot $3,500,000 (3)
Nick Jensen $3,000,000 (3)
Trevor Moore $1,875,000 (4)
David Kampf $1,500,000 (4)
Ivan Barbashev $1,475,000 (1)
Troy Terry $1,450,000 (3)
Nicolas Aube-Kubel $1,075,000 (1)
Spencer Knight $925,000 (2)
Caleb Jones $850,000 (2)
Sam Steel $825,000 (3)
Ethan Bear $720,000 (2)
Zach Senyshyn $700,000 (2)
Total Pro Players22
Salary Commitment
Year 2022 : $76,720,000
Year 2023 : $68,370,000
Year 2024 : $60,675,000
Year 2025 : $24,750,000
Salary Average Commitment
Year 2022 : $23,482,001
Year 2023 : $17,682,001
Year 2024 : $16,757,000
Year 2025 : $10,000,000
Salary Cap with 1 Way Contract
Year 2022 : $76,720,000
Year 2023 : $68,370,000
Year 2024 : $60,675,000
Year 2025 : $24,750,000

Farm Players Salaries

Calvin De Haan $650,000 (3)
Braden Holtby $630,000 (2)
Kevin Labanc $472,500 (1)
Andrej Sekera $300,000 (1)
Christian Fischer $100,000 (2)
Ville Heinola $92,500 (1)
Ilya Samsonov $92,500 (1)
Kristian Vesalainen $89,417 (1)
Taro Hirose $85,000 (1)
Cale Fleury $77,167 (1)
Dennis Cholowski $76,250 (3)
Josh Mahura $75,000 (3)
Carl Dahlstrom $75,000 (4)
Colton White $75,000 (2)
Ryan MacInnis $75,000 (1)
Total Farm Players15
Salary Commitment
Year 2022 : $2,965,334
Year 2023 : $1,681,250
Year 2024 : $876,250
Year 2025 : $75,000
Salary Average Commitment
Year 2022 : $1,854,417
Year 2023 : $1,280,000
Year 2024 : $650,000
Year 2025 : $0

BOSTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 6000 - $198 - 5,694 - 94.90%
Level 2: 6000 - $192 - 5,559 - 92.65%
Level 3: 2000 - $175 - 1,814 - 90.69%
Level 4: 4000 - $159 - 3,515 - 87.87%
Luxury : 1000 - $400 - 938 - 93.85%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left24
Average Attendance - %17,520 - 92.21%
Average Income per Game$3,504,032
Year to Date Revenue$59,568,552

Expense

Pro Players Total Salaries$79,597,262
Farm Players Total Salaries$1,096,166
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$28,292,524
Farm Year To Date Expenses$458,848
Pro Salary Cap To Date$27,487,204
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$84,096,779
Pro Remaining Season Days89
Pro Expenses Per Days$547,633
Pro Estimated Expenses$48,739,337
Farm Remaining Season Days96
Farm Expenses Per Days$7,187
Farm Estimated Expenses$689,952
Estimated Season Expenses$49,429,289
Season Salary Cap$79,597,262
Estimate Under Maximum Salary Cap of $82,500,000$2,902,738
Estimate Over Minimum Salary Cap of $50,000,000 $29,597,262
Current Bank Account$122,048,899
Projected Bank Account$156,716,389

Pro Players Salaries

Jamie Benn $11,500,000 (1)
Victor Hedman $7,000,000 (3)
Brent Burns $6,500,000 (2)
Aleksander Barkov $5,900,000 (1)
Gabriel Landeskog $5,571,429 (1)
Jaden Schwartz $5,350,000 (2)
Jakub Vrana $5,250,000 (1)
J.T. Miller $5,250,000 (1)
Shea Theodore $5,200,000 (4)
Radek Faksa $3,250,000 (3)
Kailer Yamamoto $3,100,000 (4)
Erik Cernak $2,950,000 (2)
Dmitry Kulikov $2,300,000 (2)
Teddy Blueger $2,200,000 (4)
Ben Hutton $1,500,000 (2)
Sam Lafferty $1,150,000 (4)
Jacob Moverare $950,000 (3)
Jake Oettinger $925,000 (1)
Gustav Lindstrom $775,833 (1)
Taylor Raddysh $750,000 (3)
Derek Stepan $750,000 (3)
Dan Vladar $750,000 (2)
Sebastian Aho $725,000 (1)
Total Pro Players23
Salary Commitment
Year 2022 : $79,597,262
Year 2023 : $43,700,000
Year 2024 : $24,350,000
Year 2025 : $11,650,000
Salary Average Commitment
Year 2022 : $31,225,835
Year 2023 : $17,300,002
Year 2024 : $7,750,002
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $79,597,262
Year 2023 : $43,700,000
Year 2024 : $24,350,000
Year 2025 : $11,650,000

Farm Players Salaries

J.J. Moser $95,000 (3)
Klim Kostin $86,333 (1)
Jake Christiansen $85,000 (3)
Jonas Rondbjerg $82,500 (3)
Brandon Baddock $75,000 (4)
Dylan Sikura $75,000 (4)
Michael Carcone $75,000 (1)
Markus Niemelainen $75,000 (3)
William Lagesson $75,000 (1)
Jasper Weatherby $75,000 (3)
Lane Pederson $75,000 (2)
Anthony Angello $75,000 (1)
Juho Lammikko $75,000 (1)
Josef Korenar $72,333 (3)
Total Farm Players14
Salary Commitment
Year 2022 : $1,096,166
Year 2023 : $709,833
Year 2024 : $634,833
Year 2025 : $150,000
Salary Average Commitment
Year 2022 : $0
Year 2023 : $0
Year 2024 : $0
Year 2025 : $0

BUFFALO



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 7250 - $194 - 6,860 - 94.63%
Level 2: 7250 - $176 - 7,005 - 96.62%
Level 3: 3750 - $145 - 2,437 - 64.98%
Level 4: 5250 - $128 - 4,758 - 90.63%
Luxury : 1500 - $368 - 1,209 - 80.61%
Total Capacity :25000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %22,269 - 89.08%
Average Income per Game$3,974,596
Year to Date Revenue$63,593,534

Expense

Pro Players Total Salaries$80,532,381
Farm Players Total Salaries$2,065,583
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$33,239,900
Farm Year To Date Expenses$790,665
Pro Salary Cap To Date$32,434,520
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$99,364,897
Pro Remaining Season Days89
Pro Expenses Per Days$553,909
Pro Estimated Expenses$49,297,901
Farm Remaining Season Days96
Farm Expenses Per Days$13,401
Farm Estimated Expenses$1,286,496
Estimated Season Expenses$50,584,397
Season Salary Cap$80,532,381
Estimate Under Maximum Salary Cap of $82,500,000$1,967,619
Estimate Over Minimum Salary Cap of $50,000,000 $30,532,381
Current Bank Account$41,417,307
Projected Bank Account$90,197,807

Pro Players Salaries

Brady Tkachuk $8,205,714 (4)
Vladimir Tarasenko $6,500,000 (4)
Pierre-Luc Dubois $6,000,000 (3)
Esa Lindell $5,800,000 (3)
Pavel Buchnevich $5,800,000 (4)
Christopher Tanev $5,500,000 (2)
Seth Jones $5,400,000 (3)
Joel Eriksson Ek $5,250,000 (2)
Morgan Rielly $5,000,000 (3)
Brayden Schenn $4,715,000 (4)
Artturi Lehkonen $4,500,000 (4)
Frederik Andersen $2,700,000 (3)
Gustav Forsling $2,666,667 (2)
Patrice Bergeron $2,500,000 (1)
Andrew Mangiapane $2,425,000 (1)
Ryan Hartman $1,700,000 (4)
Johan Larsson $1,550,000 (1)
Jesse Puljujarvi $1,175,000 (3)
Jeremy Swayman $925,000 (2)
Calen Addison $795,000 (2)
Ryan Poehling $750,000 (4)
Michael Del Zotto $675,000 (2)
Total Pro Players22
Salary Commitment
Year 2022 : $80,532,381
Year 2023 : $74,057,381
Year 2024 : $58,245,714
Year 2025 : $32,170,714
Salary Average Commitment
Year 2022 : $19,985,002
Year 2023 : $17,485,002
Year 2024 : $15,090,001
Year 2025 : $11,215,001
Salary Cap with 1 Way Contract
Year 2022 : $80,532,381
Year 2023 : $74,057,381
Year 2024 : $58,245,714
Year 2025 : $32,170,714

Farm Players Salaries

Jake Bean $233,333 (4)
Dillon Dube $230,000 (3)
Rudolfs Balcers $155,000 (2)
Michael Rasmussen $146,000 (1)
Nolan Patrick $120,000 (4)
Jacob Larsson $120,000 (2)
Noah Cates $90,000 (3)
Blake Lizotte $80,000 (3)
Brendan Guhle $80,000 (2)
Jonathan Dahlen $80,000 (3)
Kyle Capobianco $76,250 (3)
Austin Strand $75,000 (2)
Jon Gillies $75,000 (3)
Felix Sandstrom $75,000 (2)
Maxime Lajoie $75,000 (3)
Lias Andersson $75,000 (4)
Mike Vecchione $75,000 (2)
C.J. Smith $75,000 (1)
Max McCormick $65,000 (4)
J-F Berube $65,000 (4)
Total Farm Players20
Salary Commitment
Year 2022 : $2,065,583
Year 2023 : $1,844,583
Year 2024 : $1,264,583
Year 2025 : $558,333
Salary Average Commitment
Year 2022 : $130,000
Year 2023 : $130,000
Year 2024 : $130,000
Year 2025 : $130,000

CALGARY



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $200 - 5,677 - 94.61%
Level 2: 6000 - $172 - 6,000 - 100.00%
Level 3: 2000 - $144 - 2,000 - 100.00%
Level 4: 4000 - $97 - 4,000 - 100.00%
Luxury : 1000 - $337 - 1,000 - 100.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left24
Average Attendance - %18,677 - 98.30%
Average Income per Game$3,180,329
Year to Date Revenue$54,065,600

Expense

Pro Players Total Salaries$74,199,982
Farm Players Total Salaries$1,278,667
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$30,684,540
Farm Year To Date Expenses$501,420
Pro Salary Cap To Date$29,879,160
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,327,906
Pro Remaining Season Days89
Pro Expenses Per Days$511,409
Pro Estimated Expenses$45,515,401
Farm Remaining Season Days96
Farm Expenses Per Days$8,357
Farm Estimated Expenses$802,272
Estimated Season Expenses$46,317,673
Season Salary Cap$74,199,982
Estimate Under Maximum Salary Cap of $82,500,000$8,300,018
Estimate Over Minimum Salary Cap of $50,000,000 $24,199,982
Current Bank Account$168,092,302
Projected Bank Account$198,102,535

Pro Players Salaries

John Carlson $8,500,000 (2)
Evgeny Kuznetsov $7,800,000 (1)
P.K. Subban $7,000,000 (1)
Reilly Smith $6,100,000 (3)
Nick Schmaltz $5,850,000 (1)
Yanni Gourde $5,166,666 (1)
Marc-Edouard Vlasic $5,000,000 (2)
Christian Dvorak $4,450,000 (1)
Colin Miller $3,875,000 (2)
Phillip Danault $3,083,333 (2)
Martin Necas $3,000,000 (4)
Nicolas Hague $2,294,150 (4)
Marc Staal $2,000,000 (2)
Brian Elliott $1,600,000 (1)
Jordie Benn $1,600,000 (1)
Brandon Hagel $1,500,000 (4)
Ondrej Kase $1,250,000 (1)
Adam Fox $925,000 (1)
Cole Caufield $880,833 (2)
Zach Sanford $850,000 (4)
Robert Hagg $800,000 (4)
Jack Campbell $675,000 (1)
Total Pro Players22
Salary Commitment
Year 2022 : $74,199,982
Year 2023 : $37,883,316
Year 2024 : $14,544,150
Year 2025 : $8,444,150
Salary Average Commitment
Year 2022 : $33,605,834
Year 2023 : $22,480,833
Year 2024 : $6,100,000
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $74,199,982
Year 2023 : $37,883,316
Year 2024 : $14,544,150
Year 2025 : $8,444,150

Farm Players Salaries

Devin Shore $230,000 (2)
Mattias Janmark $225,000 (2)
Alex Vlasic $97,500 (3)
Lukas Reichel $95,000 (3)
Mackenzie MacEachern $90,000 (2)
Emil Bemstrom $90,000 (4)
Kale Clague $76,167 (1)
Thomas Hodges $75,000 (3)
Jonas Johansson $75,000 (4)
Jon Lizotte $75,000 (4)
Kyle Burroughs $75,000 (4)
Austin Poganski $75,000 (1)
Total Farm Players12
Salary Commitment
Year 2022 : $1,278,667
Year 2023 : $1,127,500
Year 2024 : $582,500
Year 2025 : $315,000
Salary Average Commitment
Year 2022 : $151,167
Year 2023 : $0
Year 2024 : $0
Year 2025 : $0

CAROLINE



Arena Capacity - Ticket Price
Attendance - %

Arena NameEntertainment Arena
Level 1: 6000 - $200 - 5,623 - 93.71%
Level 2: 6000 - $199 - 5,332 - 88.86%
Level 3: 2000 - $198 - 1,699 - 84.95%
Level 4: 4000 - $197 - 2,906 - 72.64%
Luxury : 1000 - $400 - 933 - 93.34%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left24
Average Attendance - %16,492 - 86.80%
Average Income per Game$3,467,660
Year to Date Revenue$58,950,215

Expense

Pro Players Total Salaries$70,317,503
Farm Players Total Salaries$1,032,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$29,121,120
Farm Year To Date Expenses$406,740
Pro Salary Cap To Date$28,315,800
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$83,223,833
Pro Remaining Season Days89
Pro Expenses Per Days$485,352
Pro Estimated Expenses$43,196,328
Farm Remaining Season Days96
Farm Expenses Per Days$6,779
Farm Estimated Expenses$650,784
Estimated Season Expenses$43,847,112
Season Salary Cap$70,317,503
Estimate Under Maximum Salary Cap of $82,500,000$12,182,497
Estimate Over Minimum Salary Cap of $50,000,000 $20,317,503
Current Bank Account$54,940,071
Projected Bank Account$94,316,792

Pro Players Salaries

Jack Eichel $10,000,000 (2)
Jeff Skinner $9,000,000 (1)
Leon Draisaitl $8,500,000 (1)
Matt Dumba $6,000,000 (3)
Bo Horvat $5,500,000 (4)
Kyle Okposo $5,500,000 (1)
Matt Grzelcyk $3,687,500 (3)
Tristan Jarry $3,500,000 (4)
Nick Holden $2,800,000 (2)
Jordan Kyrou $2,800,000 (3)
Robert Thomas $2,800,000 (4)
Jan Rutta $1,500,000 (3)
Anton Lundell $975,000 (3)
Alexis Lafreniere $925,000 (2)
Liam Foudy $925,000 (1)
Barrett Hayton $894,169 (1)
Alexander Romanov $894,167 (2)
Bowen Byram $894,167 (2)
Evan Bouchard $863,333 (2)
Ryan McLeod $834,167 (1)
Adam Huska $825,000 (2)
Evan Rodrigues $700,000 (2)
Total Pro Players22
Salary Commitment
Year 2022 : $70,317,503
Year 2023 : $44,664,167
Year 2024 : $26,762,500
Year 2025 : $11,800,000
Salary Average Commitment
Year 2022 : $16,030,006
Year 2023 : $7,876,670
Year 2024 : $1,500,002
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $70,317,503
Year 2023 : $44,664,167
Year 2024 : $26,762,500
Year 2025 : $11,800,000

Farm Players Salaries

Ryan Dzingel $337,500 (1)
Harri Sateri $180,000 (2)
Chris Wideman $160,000 (2)
Kevin Connauton $100,000 (3)
Brett Ritchie $100,000 (2)
T.J. Tynan $80,000 (1)
Tyler Lewington $75,000 (4)
Total Farm Players7
Salary Commitment
Year 2022 : $1,032,500
Year 2023 : $615,000
Year 2024 : $175,000
Year 2025 : $75,000
Salary Average Commitment
Year 2022 : $440,000
Year 2023 : $440,000
Year 2024 : $100,000
Year 2025 : $0

CHICAGO



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $200 - 5,660 - 94.33%
Level 2: 6000 - $185 - 5,698 - 94.97%
Level 3: 2000 - $170 - 1,968 - 98.38%
Level 4: 4000 - $148 - 3,932 - 98.29%
Luxury : 1000 - $388 - 963 - 96.33%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %18,220 - 95.89%
Average Income per Game$3,476,144
Year to Date Revenue$55,618,305

Expense

Pro Players Total Salaries$50,449,958
Farm Players Total Salaries$1,146,375
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,120,780
Farm Year To Date Expenses$450,540
Pro Salary Cap To Date$20,315,400
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$86,903,602
Pro Remaining Season Days89
Pro Expenses Per Days$352,013
Pro Estimated Expenses$31,329,157
Farm Remaining Season Days96
Farm Expenses Per Days$7,509
Farm Estimated Expenses$720,864
Estimated Season Expenses$32,050,021
Season Salary Cap$50,449,958
Estimate Under Maximum Salary Cap of $82,500,000$32,050,042
Estimate Over Minimum Salary Cap of $50,000,000 $449,958
Current Bank Account$79,511,594
Projected Bank Account$134,365,175

Pro Players Salaries

Carey Price (1 Way Contract) $12,500,000 (2)
Alec Martinez $7,250,000 (2)
Matt Murray $6,250,000 (3)
Oskar Sundqvist $2,750,000 (3)
Michael Raffl $2,500,000 (2)
Radim Simek $2,250,000 (2)
Scott Harrington $1,633,333 (2)
Riley Stillman $1,350,000 (3)
Philip Tomasino $975,000 (3)
Matt Boldy $975,000 (3)
Seth Jarvis $975,000 (3)
Braden Schneider $975,000 (3)
Mason McTavish $975,000 (3)
Philip Broberg $975,000 (3)
Bobby Brink $975,000 (3)
Jack Quinn $975,000 (3)
Alex Turcotte $975,000 (3)
Tobias Bjornfot $925,000 (1)
K'Andre Miller $925,000 (2)
Mason Appleton $900,000 (1)
Evgeny Svechnikov $874,125 (2)
Philipp Kurashev $842,500 (1)
Logan Shaw $725,000 (2)
Total Pro Players23
Salary Commitment
Year 2022 : $50,449,958
Year 2023 : $47,782,458
Year 2024 : $19,125,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $24,942,510
Year 2023 : $23,175,010
Year 2024 : $9
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $50,449,958
Year 2023 : $47,782,458
Year 2024 : $19,125,000
Year 2025 : $0

Farm Players Salaries

Lukas Dostal $97,500 (3)
Jackson Cates $92,500 (2)
Connor Mackey $91,250 (2)
Mike Hardman $91,250 (1)
Matt Kiersted $85,875 (1)
Ben Harpur $80,000 (1)
Ukko-Pekka Luukkonen $77,833 (1)
Brett Murray $77,500 (1)
Turner Elson $76,250 (2)
Andrew Poturalski $76,250 (3)
Nic Petan $76,250 (4)
Dylan Coghlan $76,250 (3)
Guillaume Brisebois $75,000 (3)
Parker Kelly $72,667 (1)
Total Farm Players14
Salary Commitment
Year 2022 : $1,146,375
Year 2023 : $661,250
Year 2024 : $401,250
Year 2025 : $76,250
Salary Average Commitment
Year 2022 : $497,625
Year 2023 : $92,500
Year 2024 : $0
Year 2025 : $0

COLORADO



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $200 - 5,612 - 93.53%
Level 2: 6000 - $185 - 5,754 - 95.89%
Level 3: 2000 - $170 - 1,990 - 99.49%
Level 4: 4000 - $155 - 4,000 - 100.00%
Luxury : 1000 - $390 - 942 - 94.19%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %18,297 - 96.30%
Average Income per Game$3,455,544
Year to Date Revenue$55,288,710

Expense

Pro Players Total Salaries$69,766,667
Farm Players Total Salaries$1,092,334
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$28,899,300
Farm Year To Date Expenses$429,720
Pro Salary Cap To Date$28,093,980
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$86,388,609
Pro Remaining Season Days89
Pro Expenses Per Days$481,655
Pro Estimated Expenses$42,867,295
Farm Remaining Season Days96
Farm Expenses Per Days$7,162
Farm Estimated Expenses$687,552
Estimated Season Expenses$43,554,847
Season Salary Cap$69,766,667
Estimate Under Maximum Salary Cap of $82,500,000$12,733,333
Estimate Over Minimum Salary Cap of $50,000,000 $19,766,667
Current Bank Account$126,863,469
Projected Bank Account$169,697,231

Pro Players Salaries

Connor McDavid $12,500,000 (2)
Josh Anderson $5,500,000 (3)
Drake Batherson $4,975,000 (3)
Ryan Suter $4,750,000 (1)
Mason Marchment $4,500,000 (4)
Jonas Brodin $4,166,667 (2)
Brandon Carlo $4,100,000 (2)
Adam Henrique $4,000,000 (2)
Joel Edmundson $3,500,000 (2)
Adam Lowry $2,916,667 (2)
Mackenzie Blackwood $2,800,000 (2)
Pavel Zacha $2,250,000 (2)
Mark Pysyk $2,000,000 (3)
Tyler Ennis $2,000,000 (2)
Jake Evans $1,700,000 (1)
Lawson Crouse $1,533,333 (2)
Tage Thompson $1,400,000 (3)
Josh Brown $1,200,000 (3)
Jake Walman $1,050,000 (1)
Danton Heinen $1,000,000 (4)
Michael McLeod $975,000 (3)
Anthony Stolarz $950,000 (3)
Total Pro Players22
Salary Commitment
Year 2022 : $69,766,667
Year 2023 : $62,266,667
Year 2024 : $22,500,000
Year 2025 : $5,500,000
Salary Average Commitment
Year 2022 : $12,750,000
Year 2023 : $8,000,000
Year 2024 : $2,000,000
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $69,766,667
Year 2023 : $62,266,667
Year 2024 : $22,500,000
Year 2025 : $5,500,000

Farm Players Salaries

Rocco Grimaldi $200,000 (2)
Maxim Mamin $97,500 (4)
Tanner Laczynski $92,500 (1)
Ian Mitchell $92,500 (2)
Alec Regula $86,667 (2)
Spencer Martin $76,250 (4)
Dryden Hunt $76,250 (1)
Egor Zamula $75,667 (2)
Michael McCarron $75,000 (1)
John Hayden $75,000 (2)
Anton Blidh $75,000 (4)
Jonny Brodzinski $70,000 (2)
Total Farm Players12
Salary Commitment
Year 2022 : $1,092,334
Year 2023 : $848,584
Year 2024 : $248,750
Year 2025 : $248,750
Salary Average Commitment
Year 2022 : $271,667
Year 2023 : $179,167
Year 2024 : $0
Year 2025 : $0

COLUMBUS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $192 - 5,829 - 97.14%
Level 2: 6000 - $187 - 5,517 - 91.95%
Level 3: 2000 - $182 - 1,793 - 89.67%
Level 4: 4000 - $147 - 3,621 - 90.53%
Luxury : 1000 - $385 - 970 - 96.99%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %17,730 - 93.32%
Average Income per Game$3,477,149
Year to Date Revenue$55,634,389

Expense

Pro Players Total Salaries$68,913,340
Farm Players Total Salaries$2,914,142
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$28,583,868
Farm Year To Date Expenses$1,127,768
Pro Salary Cap To Date$27,778,548
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$86,928,733
Pro Remaining Season Days89
Pro Expenses Per Days$475,928
Pro Estimated Expenses$42,357,592
Farm Remaining Season Days96
Farm Expenses Per Days$18,841
Farm Estimated Expenses$1,808,736
Estimated Season Expenses$44,166,328
Season Salary Cap$68,913,340
Estimate Under Maximum Salary Cap of $82,500,000$13,586,660
Estimate Over Minimum Salary Cap of $50,000,000 $18,913,340
Current Bank Account$124,422,525
Projected Bank Account$167,184,930

Pro Players Salaries

Logan Couture $7,875,000 (1)
Rasmus Dahlin $6,000,000 (1)
Teuvo Teravainen $5,400,000 (4)
Ondrej Palat $5,300,000 (2)
James van Riemsdyk $5,000,000 (1)
Mikhail Sergachev $4,800,000 (3)
Colin White $4,750,000 (2)
Jakob Silfverberg $4,250,000 (3)
Vince Dunn $4,000,000 (2)
Mario Ferraro $3,250,000 (4)
Alex Nedeljkovic $3,000,000 (1)
Robby Fabbri $2,950,000 (1)
Denis Gurianov $2,550,000 (2)
Eric Comrie $1,800,000 (4)
Derek Grant $1,500,000 (3)
Eeli Tolvanen $1,450,000 (1)
Noah Gregor $950,000 (3)
Joel Farabee $925,004 (1)
Gabriel Vilardi $894,168 (1)
Adam Boqvist $894,168 (1)
Zach Whitecloud $725,000 (2)
Andy Greene $650,000 (1)
Total Pro Players22
Salary Commitment
Year 2022 : $68,913,340
Year 2023 : $39,275,000
Year 2024 : $21,950,000
Year 2025 : $10,450,000
Salary Average Commitment
Year 2022 : $27,288,340
Year 2023 : $11,050,000
Year 2024 : $5,750,000
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $68,913,340
Year 2023 : $39,275,000
Year 2024 : $21,950,000
Year 2025 : $10,450,000

Farm Players Salaries

Cal Petersen $500,000 (4)
Nick Bjugstad $410,000 (1)
Nick Ritchie $149,893 (1)
Brendan Lemieux $135,000 (1)
Joel Kiviranta $105,000 (1)
Antoine Roussel $100,000 (2)
Shane Pinto $92,500 (2)
Samuel Fagemo $90,000 (3)
Martin Kaut $89,417 (1)
Hugo Alnefelt $87,500 (3)
Brayden Pachal $87,500 (3)
Artemi Kniazev $85,000 (3)
Santeri Hatakka $84,000 (3)
Jonah Gadjovich $78,333 (1)
Logan Brown $75,000 (3)
Axel Jonsson-Fjallby $75,000 (3)
Vladimir Tkachev $75,000 (1)
Connor Dewar $75,000 (3)
Marian Studenic $75,000 (4)
Dmitri Samorukov $75,000 (3)
Jaret Anderson-Dolan $75,000 (1)
Mitchell Stephens $75,000 (2)
Daniel Sprong $75,000 (1)
Nick Seeler $72,500 (2)
Karson Kuhlman $72,500 (1)
Total Farm Players25
Salary Commitment
Year 2022 : $2,914,142
Year 2023 : $1,649,000
Year 2024 : $1,309,000
Year 2025 : $575,000
Salary Average Commitment
Year 2022 : $360,250
Year 2023 : $192,500
Year 2024 : $0
Year 2025 : $0

DALLAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $200 - 5,717 - 95.28%
Level 2: 6000 - $175 - 6,000 - 100.00%
Level 3: 2000 - $150 - 2,000 - 100.00%
Level 4: 4000 - $100 - 4,000 - 100.00%
Luxury : 1000 - $325 - 1,000 - 100.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %18,717 - 98.51%
Average Income per Game$3,218,325
Year to Date Revenue$51,493,200

Expense

Pro Players Total Salaries$70,804,166
Farm Players Total Salaries$1,463,083
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$33,025,512
Farm Year To Date Expenses$514,355
Pro Salary Cap To Date$32,220,140
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$80,458,125
Pro Remaining Season Days89
Pro Expenses Per Days$488,619
Pro Estimated Expenses$43,487,091
Farm Remaining Season Days96
Farm Expenses Per Days$9,539
Farm Estimated Expenses$915,744
Estimated Season Expenses$44,402,835
Season Salary Cap$70,804,166
Estimate Under Maximum Salary Cap of $82,500,000$11,695,834
Estimate Over Minimum Salary Cap of $50,000,000 $20,804,166
Current Bank Account$14,111,086
Projected Bank Account$50,166,376

Pro Players Salaries

Mark Stone $9,500,000 (1)
Gustav Nyquist $7,500,000 (4)
Jordan Staal $7,500,000 (1)
Ian Cole $6,250,000 (2)
Joe Pavelski $5,000,000 (1)
Adam Larsson $4,166,666 (1)
Mats Zuccarello $4,000,000 (1)
Ilya Sorokin $4,000,000 (4)
Connor Brown $3,600,000 (3)
Andreas Athanasiou $2,700,000 (3)
Derek Forbort $2,525,000 (1)
Brayden McNabb $2,300,000 (3)
Marco Scandella $2,300,000 (2)
Calle Jarnkrok $2,000,000 (1)
Vladislav Namestnikov $2,000,000 (2)
Alexandre Texier $1,525,000 (4)
Connor Clifton $1,000,000 (4)
Adam Brooks $762,500 (1)
Tyler Bozak $750,000 (1)
Yakov Trenin $725,000 (2)
Maxime Lagace $700,000 (2)
Total Pro Players21
Salary Commitment
Year 2022 : $70,804,166
Year 2023 : $34,600,000
Year 2024 : $22,625,000
Year 2025 : $14,025,000
Salary Average Commitment
Year 2022 : $35,600,001
Year 2023 : $18,350,001
Year 2024 : $9,800,000
Year 2025 : $7,500,000
Salary Cap with 1 Way Contract
Year 2022 : $70,804,166
Year 2023 : $34,600,000
Year 2024 : $22,625,000
Year 2025 : $14,025,000

Farm Players Salaries

Danny Dekeyser $450,000 (2)
Andrew Hammond $270,000 (1)
Casey Desmith $125,000 (1)
Marc McLaughlin $90,000 (3)
Reese Johnson $88,083 (1)
Blake Speers $75,000 (2)
Petteri Lindbohm $75,000 (3)
Cam Dineen $75,000 (3)
Jacob MacDonald $72,500 (1)
Austin Czarnik $72,500 (2)
Chase Deleo $70,000 (1)
Total Farm Players11
Salary Commitment
Year 2022 : $1,463,083
Year 2023 : $837,500
Year 2024 : $240,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,005,583
Year 2023 : $450,000
Year 2024 : $0
Year 2025 : $0

DETROIT



Arena Capacity - Ticket Price
Attendance - %

Arena NameJos Louis Arena
Level 1: 6000 - $196 - 5,942 - 99.04%
Level 2: 6000 - $179 - 5,920 - 98.67%
Level 3: 2000 - $151 - 1,987 - 99.37%
Level 4: 4000 - $121 - 3,924 - 98.11%
Luxury : 1000 - $371 - 992 - 99.19%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %18,766 - 98.77%
Average Income per Game$3,394,607
Year to Date Revenue$54,313,711

Expense

Pro Players Total Salaries$73,479,166
Farm Players Total Salaries$5,079,234
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$30,545,324
Farm Year To Date Expenses$1,948,720
Pro Salary Cap To Date$29,739,944
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$84,865,173
Pro Remaining Season Days89
Pro Expenses Per Days$506,572
Pro Estimated Expenses$45,084,908
Farm Remaining Season Days96
Farm Expenses Per Days$32,719
Farm Estimated Expenses$3,141,024
Estimated Season Expenses$48,225,932
Season Salary Cap$73,479,166
Estimate Under Maximum Salary Cap of $82,500,000$9,020,834
Estimate Over Minimum Salary Cap of $50,000,000 $23,479,166
Current Bank Account$45,508,956
Projected Bank Account$82,148,197

Pro Players Salaries

Patrik Laine $7,500,000 (3)
Mathew Barzal $7,000,000 (2)
Steven Stamkos $6,500,000 (2)
Josh Morrissey $6,250,000 (4)
Connor Hellebuyck $6,166,666 (2)
Filip Forsberg $6,000,000 (3)
Jonathan Drouin $5,500,000 (4)
Samuel Girard $5,000,000 (3)
Noah Hanifin $4,950,000 (2)
Jakob Chychrun $4,600,000 (3)
Kyle Palmieri $3,000,000 (4)
Jared McCann $2,940,000 (1)
Jonas Siegenthaler $1,125,000 (2)
Dylan Gambrell $1,100,000 (2)
Cale Makar $975,000 (1)
Conor Garland $775,000 (1)
Derrick Pouliot $750,000 (3)
Alex Formenton $747,500 (1)
Ryan Carpenter $650,000 (3)
Thomas Greiss $650,000 (1)
Jayson Megna $650,000 (2)
Paul Stastny $650,000 (1)
Total Pro Players22
Salary Commitment
Year 2022 : $73,479,166
Year 2023 : $66,741,666
Year 2024 : $39,250,000
Year 2025 : $14,750,000
Salary Average Commitment
Year 2022 : $13,728,335
Year 2023 : $10,800,001
Year 2024 : $3,650,001
Year 2025 : $3,000,000
Salary Cap with 1 Way Contract
Year 2022 : $73,479,166
Year 2023 : $66,741,666
Year 2024 : $39,250,000
Year 2025 : $14,750,000

Farm Players Salaries

Sean Monahan $637,500 (4)
Carter Hart $397,900 (4)
Miles Wood $275,000 (1)
Luke Kunin $275,000 (3)
Markus Nutivaara $270,000 (3)
Philippe Myers $255,000 (2)
Oskar Lindblom $250,000 (2)
Tyson Jost $200,000 (3)
Filip Zadina $182,500 (1)
Max Jones $129,500 (3)
Thomas Bordeleau $97,500 (3)
Alexander Holtz $97,500 (3)
Jacob Perreault $95,000 (3)
Conor Timmins $92,500 (1)
Vladislav Kolyachonok $90,500 (3)
Pyotr Kochetkov $90,000 (3)
Noah Dobson $89,417 (1)
Peyton Krebs $89,417 (2)
Jesse Ylonen $88,083 (2)
Scott Reedy $87,500 (3)
Gabriel Fortier $87,500 (3)
Mattias Norlinder $87,500 (3)
Kaedan Korczak $87,500 (3)
Rasmus Kupari $86,333 (2)
Owen Tippett $86,333 (1)
Rafael Harvey-Pinard $85,000 (3)
Mackenzie Entwistle $81,167 (1)
Martin Fehervary $80,584 (1)
Christian Jaros $80,000 (1)
Libor Hajek $80,000 (3)
A.J. Greer $76,250 (3)
Dillon Heatherington $76,250 (4)
Laurent Dauphin $75,000 (4)
Viktor Lodin $75,000 (3)
Tim Gettinger $75,000 (3)
Michael Amadio $70,000 (1)
Total Farm Players36
Salary Commitment
Year 2022 : $5,079,234
Year 2023 : $4,041,733
Year 2024 : $3,272,900
Year 2025 : $1,186,650
Salary Average Commitment
Year 2022 : $613,250
Year 2023 : $263,833
Year 2024 : $0
Year 2025 : $0

EDMONTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Center
Level 1: 6000 - $200 - 5,742 - 95.71%
Level 2: 6000 - $199 - 5,323 - 88.71%
Level 3: 2000 - $198 - 1,694 - 84.69%
Level 4: 4000 - $197 - 2,993 - 74.83%
Luxury : 1000 - $400 - 937 - 93.66%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left24
Average Attendance - %16,689 - 87.84%
Average Income per Game$3,507,381
Year to Date Revenue$59,625,470

Expense

Pro Players Total Salaries$81,695,000
Farm Players Total Salaries$945,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$33,702,660
Farm Year To Date Expenses$373,080
Pro Salary Cap To Date$32,897,340
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$84,177,134
Pro Remaining Season Days89
Pro Expenses Per Days$561,711
Pro Estimated Expenses$49,992,279
Farm Remaining Season Days96
Farm Expenses Per Days$6,218
Farm Estimated Expenses$596,928
Estimated Season Expenses$50,589,207
Season Salary Cap$81,695,000
Estimate Under Maximum Salary Cap of $82,500,000$805,000
Estimate Over Minimum Salary Cap of $50,000,000 $31,695,000
Current Bank Account$79,490,384
Projected Bank Account$113,078,311

Pro Players Salaries

Nikita Kucherov $9,500,000 (2)
Jonathan Toews $8,500,000 (1)
Tyler Myers $6,875,000 (3)
Oliver Ekman-Larsson $6,250,000 (3)
Brock Nelson $6,000,000 (1)
Brandon Saad $6,000,000 (1)
Darcy Kuemper $5,500,000 (2)
Nino Niederreiter $5,250,000 (1)
Viktor Arvidsson $4,250,000 (2)
Victor Rask $4,000,000 (2)
Jake McCabe $4,000,000 (3)
Nate Thompson $2,005,000 (1)
Ryan Murray $2,000,000 (3)
Carter Hutton (1 Way Contract) $1,955,000 (1)
Andrew Cogliano $1,725,000 (2)
Kyle Clifford $1,660,000 (2)
Leo Komarov $1,225,000 (1)
Jujhar Khaira $975,000 (4)
Ronnie Attard $875,000 (3)
Urho Vaakanainen $850,000 (4)
Nick Blankenburg $825,000 (3)
Matt Luff $750,000 (2)
Colin Blackwell $725,000 (2)
Total Pro Players23
Salary Commitment
Year 2022 : $81,695,000
Year 2023 : $50,760,000
Year 2024 : $22,650,000
Year 2025 : $1,825,000
Salary Average Commitment
Year 2022 : $27,195,004
Year 2023 : $22,010,003
Year 2024 : $13,125,002
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $81,695,000
Year 2023 : $50,760,000
Year 2024 : $22,650,000
Year 2025 : $1,825,000

Farm Players Salaries

Keith Kinkaid $195,000 (2)
Luke Witkowski $195,000 (4)
Alex Biega $147,500 (2)
Marco Rossi $97,500 (3)
Trey Fix-Wolansky $85,000 (3)
Calvin Pickard $75,000 (1)
Jesper Froden $75,000 (4)
Stefan Matteau $75,000 (3)
Total Farm Players8
Salary Commitment
Year 2022 : $945,000
Year 2023 : $870,000
Year 2024 : $527,500
Year 2025 : $270,000
Salary Average Commitment
Year 2022 : $537,500
Year 2023 : $537,500
Year 2024 : $195,000
Year 2025 : $195,000

FLORIDE



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $200 - 5,612 - 93.53%
Level 2: 6000 - $199 - 5,307 - 88.46%
Level 3: 2000 - $198 - 1,689 - 84.43%
Level 4: 4000 - $197 - 3,009 - 75.23%
Luxury : 1000 - $400 - 919 - 91.93%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left24
Average Attendance - %16,536 - 87.03%
Average Income per Game$3,473,417
Year to Date Revenue$59,048,097

Expense

Pro Players Total Salaries$80,238,718
Farm Players Total Salaries$810,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$29,941,380
Farm Year To Date Expenses$235,400
Pro Salary Cap To Date$29,136,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$83,362,019
Pro Remaining Season Days89
Pro Expenses Per Days$551,938
Pro Estimated Expenses$49,122,482
Farm Remaining Season Days96
Farm Expenses Per Days$5,353
Farm Estimated Expenses$513,888
Estimated Season Expenses$49,636,370
Season Salary Cap$80,238,718
Estimate Under Maximum Salary Cap of $82,500,000$2,261,282
Estimate Over Minimum Salary Cap of $50,000,000 $30,238,718
Current Bank Account$80,946,584
Projected Bank Account$114,672,233

Pro Players Salaries

Kevin Hayes $7,142,857 (1)
William Nylander $6,962,366 (1)
Sam Reinhart $6,500,000 (1)
Mark Scheifele $6,125,000 (1)
Jacob Markstrom $6,000,000 (3)
Tyson Barrie $5,500,000 (1)
Mika Zibanejad $5,350,000 (1)
Mike Matheson $4,875,000 (3)
Sean Couturier $4,333,333 (1)
Marcus Pettersson $4,025,175 (1)
Jake Muzzin $4,000,000 (3)
Brandon Tanev $3,500,000 (1)
Roope Hintz $3,150,000 (2)
Oliver Kylington $2,500,000 (2)
Jack Roslovic $1,838,362 (2)
Eric Robinson $1,600,000 (4)
Sean Kuraly $1,275,000 (2)
Frederick Gaudreau $1,200,000 (3)
Alex Galchenyuk $1,050,000 (2)
Jake Allen $1,000,000 (3)
Jesper Boqvist $874,125 (4)
Haydn Fleury $762,500 (1)
Justin Holl $675,000 (1)
Total Pro Players23
Salary Commitment
Year 2022 : $80,238,718
Year 2023 : $29,362,487
Year 2024 : $19,549,125
Year 2025 : $2,474,125
Salary Average Commitment
Year 2022 : $11,000,000
Year 2023 : $11,000,000
Year 2024 : $11,000,000
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $80,238,718
Year 2023 : $29,362,487
Year 2024 : $19,549,125
Year 2025 : $2,474,125

Farm Players Salaries

Patrik Nemeth $300,000 (1)
Aaron Dell $280,000 (2)
Chase Pearson $80,000 (3)
Chase Priskie $75,000 (1)
John Moore $75,000 (2)
Total Farm Players5
Salary Commitment
Year 2022 : $810,000
Year 2023 : $435,000
Year 2024 : $80,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $355,000
Year 2023 : $355,000
Year 2024 : $0
Year 2025 : $0

FLYERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Arena
Level 1: 6000 - $200 - 5,707 - 95.11%
Level 2: 6000 - $199 - 5,339 - 88.99%
Level 3: 2000 - $155 - 2,000 - 100.00%
Level 4: 4000 - $145 - 4,000 - 100.00%
Luxury : 1000 - $400 - 929 - 92.89%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %17,975 - 94.60%
Average Income per Game$3,465,423
Year to Date Revenue$55,446,769

Expense

Pro Players Total Salaries$81,812,144
Farm Players Total Salaries$1,004,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$33,749,880
Farm Year To Date Expenses$472,665
Pro Salary Cap To Date$32,944,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$86,635,577
Pro Remaining Season Days89
Pro Expenses Per Days$562,498
Pro Estimated Expenses$50,062,322
Farm Remaining Season Days96
Farm Expenses Per Days$6,599
Farm Estimated Expenses$633,504
Estimated Season Expenses$50,695,826
Season Salary Cap$81,812,144
Estimate Under Maximum Salary Cap of $82,500,000$687,856
Estimate Over Minimum Salary Cap of $50,000,000 $31,812,144
Current Bank Account$86,472,901
Projected Bank Account$122,412,652

Pro Players Salaries

Drew Doughty $9,500,000 (3)
Mikko Rantanen $9,250,000 (2)
Brad Marchand $7,800,000 (3)
Anders Lee $7,600,000 (2)
Aaron Ekblad $7,500,000 (1)
Cam Fowler $6,500,000 (1)
Jonathan Huberdeau $5,900,000 (2)
Anthony Cirelli $4,800,000 (2)
Robin Lehner $4,750,000 (4)
Ryan Graves $3,166,667 (2)
Colton Sissons $2,857,143 (3)
Frank Vatrano $2,533,333 (3)
Noel Acciari $1,666,667 (1)
Josh Archibald $1,500,000 (2)
Jamie Drysdale $925,000 (2)
Josh Norris $925,000 (1)
Erik Brannstrom $900,000 (4)
Morgan Frost $863,334 (1)
Chris Driedger $850,000 (1)
Nic Dowd $800,000 (2)
Mark Friedman $725,000 (1)
Jani Hakanpaa $500,000 (1)
Total Pro Players22
Salary Commitment
Year 2022 : $81,812,144
Year 2023 : $62,282,143
Year 2024 : $28,340,476
Year 2025 : $5,650,000
Salary Average Commitment
Year 2022 : $32,738,335
Year 2023 : $31,375,000
Year 2024 : $22,050,000
Year 2025 : $4,750,000
Salary Cap with 1 Way Contract
Year 2022 : $81,812,144
Year 2023 : $62,282,143
Year 2024 : $28,340,476
Year 2025 : $5,650,000

Farm Players Salaries

Jesperi Kotkaniemi $482,000 (4)
Adin Hill (Out of Payroll) $217,500 (1)
Mitchell Chaffee $80,000 (3)
Jack Lafontaine $75,000 (3)
Mason Geertsen $75,000 (4)
Corey Schueneman $75,000 (1)
Kole Sherwood $75,000 (2)
Logan O'Connor $72,500 (2)
Michael Dal Colle $70,000 (1)
Total Farm Players9
Salary Commitment
Year 2022 : $1,222,000
Year 2023 : $859,500
Year 2024 : $712,000
Year 2025 : $557,000
Salary Average Commitment
Year 2022 : $0
Year 2023 : $0
Year 2024 : $0
Year 2025 : $0

ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Memorial Coliseum
Level 1: 6000 - $199 - 5,679 - 94.65%
Level 2: 6000 - $189 - 5,721 - 95.35%
Level 3: 2000 - $179 - 1,937 - 96.83%
Level 4: 4000 - $159 - 3,893 - 97.31%
Luxury : 1000 - $399 - 943 - 94.28%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %18,172 - 95.64%
Average Income per Game$3,509,629
Year to Date Revenue$56,154,058

Expense

Pro Players Total Salaries$81,705,834
Farm Players Total Salaries$910,667
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$33,692,300
Farm Year To Date Expenses$334,603
Pro Salary Cap To Date$32,886,920
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$87,740,716
Pro Remaining Season Days89
Pro Expenses Per Days$561,784
Pro Estimated Expenses$49,998,776
Farm Remaining Season Days96
Farm Expenses Per Days$5,998
Farm Estimated Expenses$575,808
Estimated Season Expenses$50,574,584
Season Salary Cap$81,705,834
Estimate Under Maximum Salary Cap of $82,500,000$794,166
Estimate Over Minimum Salary Cap of $50,000,000 $31,705,834
Current Bank Account$25,252,951
Projected Bank Account$62,419,083

Pro Players Salaries

Ryan McDonagh $7,500,000 (2)
Claude Giroux $6,500,000 (3)
Alex Debrincat $6,400,000 (3)
Ryan Nugent-Hopkins $6,000,000 (2)
Jake Guentzel $6,000,000 (4)
Adam Pelech $5,750,000 (4)
Travis Konecny $5,500,000 (2)
Ryan Strome $4,500,000 (2)
John Marino $4,400,000 (2)
Boone Jenner $3,750,000 (2)
J.T. Compher $3,500,000 (4)
Mackenzie Weegar $3,250,000 (3)
Jean-Gabriel Pageau $3,100,000 (1)
Semyon Varlamov (1 Way Contract) $3,000,000 (3)
Dylan Strome $3,000,000 (2)
Zach Hyman $2,250,000 (1)
Anthony Beauvillier $2,100,000 (2)
Scott Mayfield $1,450,000 (2)
Derek Ryan $1,250,000 (1)
Mikey Anderson $925,001 (1)
Cam York $880,833 (2)
Anton Forsberg $700,000 (2)
Total Pro Players22
Salary Commitment
Year 2022 : $81,705,834
Year 2023 : $74,180,833
Year 2024 : $34,400,000
Year 2025 : $15,250,000
Salary Average Commitment
Year 2022 : $18,250,002
Year 2023 : $17,000,001
Year 2024 : $9,500,000
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $81,705,834
Year 2023 : $74,180,833
Year 2024 : $34,400,000
Year 2025 : $15,250,000

Farm Players Salaries

Ryan Donato $120,000 (1)
Jay Beagle $100,000 (1)
Cole Sillinger $97,500 (3)
Mads Sogaard $92,500 (3)
Jacob Bernard-Docker $92,500 (2)
Dylan Samberg $90,000 (3)
Kieffer Bellows $89,417 (1)
Filip Gustavsson $78,750 (3)
Danny O'Regan $75,000 (3)
Linus Sandin $75,000 (1)
Total Farm Players10
Salary Commitment
Year 2022 : $910,667
Year 2023 : $526,250
Year 2024 : $433,750
Year 2025 : $0
Salary Average Commitment
Year 2022 : $281,917
Year 2023 : $92,500
Year 2024 : $0
Year 2025 : $0

LAKINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - $194 - 6,553 - 93.62%
Level 2: 7000 - $182 - 6,436 - 91.95%
Level 3: 3000 - $158 - 2,093 - 69.75%
Level 4: 4700 - $156 - 3,720 - 79.15%
Luxury : 1300 - $378 - 1,094 - 84.15%
Total Capacity :23000
Team Popularity : 120.00%

Income

Home Games Left24
Average Attendance - %19,896 - 86.51%
Average Income per Game$3,845,296
Year to Date Revenue$65,370,026

Expense

Pro Players Total Salaries$77,938,835
Farm Players Total Salaries$903,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$32,190,120
Farm Year To Date Expenses$347,189
Pro Salary Cap To Date$31,384,740
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$92,287,096
Pro Remaining Season Days89
Pro Expenses Per Days$536,502
Pro Estimated Expenses$47,748,678
Farm Remaining Season Days96
Farm Expenses Per Days$5,954
Farm Estimated Expenses$571,584
Estimated Season Expenses$48,320,262
Season Salary Cap$77,938,835
Estimate Under Maximum Salary Cap of $82,500,000$4,561,165
Estimate Over Minimum Salary Cap of $50,000,000 $27,938,835
Current Bank Account$82,736,681
Projected Bank Account$126,703,515

Pro Players Salaries

Mitchell Marner $10,903,000 (2)
Darnell Nurse $9,250,000 (4)
Alex Ovechkin $7,500,000 (2)
Brayden Point $6,750,000 (1)
Josh Bailey $6,000,000 (2)
Ilya Mikheyev $4,750,000 (4)
Brian Dumoulin $4,100,000 (1)
David Savard $3,750,000 (3)
Jeff Carter $3,750,000 (1)
Brandon Montour $3,500,000 (3)
Casey Cizikas $3,000,000 (4)
Pierre-Edouard Bellemare $2,500,000 (2)
Craig Smith $2,200,000 (3)
Riley Sheahan $2,000,000 (3)
Robert Bortuzzo $1,750,000 (1)
Vinnie Hinostroza $1,000,000 (2)
Michael Bunting $950,000 (4)
Igor Shesterkin $925,000 (1)
Andrew Peeke $916,668 (1)
Rasmus Sandin $894,167 (1)
Cal Foote $850,000 (4)
Scott Wedgewood $700,000 (2)
Total Pro Players22
Salary Commitment
Year 2022 : $77,938,835
Year 2023 : $58,853,000
Year 2024 : $30,250,000
Year 2025 : $18,800,000
Salary Average Commitment
Year 2022 : $35,885,836
Year 2023 : $27,650,001
Year 2024 : $10,950,000
Year 2025 : $3,000,000
Salary Cap with 1 Way Contract
Year 2022 : $77,938,835
Year 2023 : $58,853,000
Year 2024 : $30,250,000
Year 2025 : $18,800,000

Farm Players Salaries

Joel Armia $260,000 (2)
Alex Stalock $250,000 (2)
Ben McCartney $85,000 (3)
Linus Hogberg $82,500 (3)
Glenn Gawdin $76,250 (4)
Remi Elie $75,000 (4)
Christian Wolanin $75,000 (4)
Total Farm Players7
Salary Commitment
Year 2022 : $903,750
Year 2023 : $903,750
Year 2024 : $393,750
Year 2025 : $226,250
Salary Average Commitment
Year 2022 : $250,000
Year 2023 : $250,000
Year 2024 : $0
Year 2025 : $0

MINNESOTA



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $200 - 5,547 - 92.45%
Level 2: 6000 - $190 - 5,402 - 90.03%
Level 3: 2000 - $180 - 1,792 - 89.58%
Level 4: 4000 - $170 - 3,408 - 85.19%
Luxury : 1000 - $400 - 937 - 93.71%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %17,085 - 89.92%
Average Income per Game$3,412,358
Year to Date Revenue$54,597,730

Expense

Pro Players Total Salaries$52,856,502
Farm Players Total Salaries$2,865,667
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,744,891
Farm Year To Date Expenses$1,047,700
Pro Salary Cap To Date$21,939,523
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$85,308,953
Pro Remaining Season Days89
Pro Expenses Per Days$368,164
Pro Estimated Expenses$32,766,596
Farm Remaining Season Days96
Farm Expenses Per Days$18,530
Farm Estimated Expenses$1,778,880
Estimated Season Expenses$34,545,476
Season Salary Cap$52,856,502
Estimate Under Maximum Salary Cap of $82,500,000$29,643,498
Estimate Over Minimum Salary Cap of $50,000,000 $2,856,502
Current Bank Account$41,730,747
Projected Bank Account$92,494,224

Pro Players Salaries

Roman Josi $11,059,000 (4)
Patric Hornqvist $7,300,000 (2)
Nick Leddy $6,000,000 (4)
Matt Martin $4,500,000 (1)
Milan Lucic $4,000,000 (1)
Ryan Reaves $3,750,000 (1)
Nicolas Deslauriers $3,750,000 (3)
Pat Maroon $2,000,000 (1)
Kirby Dach $925,001 (1)
Eetu Luostarinen $897,501 (1)
Nico Daws $850,000 (3)
Zack MacEwen $825,000 (1)
Logan Thompson $800,000 (1)
Lucas Carlsson $800,000 (2)
Hayden Hodgson $750,000 (1)
Gavin Bayreuther $750,000 (4)
Joe Thornton $650,000 (1)
Andy Andreoff $650,000 (4)
Andrej Sustr $650,000 (4)
Justin Dowling $650,000 (2)
Keith Yandle $650,000 (1)
Brad Hunt $650,000 (3)
Total Pro Players22
Salary Commitment
Year 2022 : $52,856,502
Year 2023 : $33,109,000
Year 2024 : $24,359,000
Year 2025 : $19,109,000
Salary Average Commitment
Year 2022 : $47,581,504
Year 2023 : $29,409,001
Year 2024 : $22,109,001
Year 2025 : $17,709,000
Salary Cap with 1 Way Contract
Year 2022 : $52,856,502
Year 2023 : $33,109,000
Year 2024 : $24,359,000
Year 2025 : $19,109,000

Farm Players Salaries

Mathieu Perreault $400,000 (1)
Carl Hagelin $250,000 (1)
Jordan Harris $95,000 (3)
Justin Barron $92,500 (3)
Paul Cotter $87,500 (3)
Brett Leason $87,500 (3)
Jake Leschyshyn $85,000 (3)
Filip Hallander $85,000 (3)
Lucas Johansen $82,500 (3)
Mason Shaw $82,500 (3)
Fredrik Karlstrom $82,500 (3)
Sean Day $82,500 (3)
Erik Kallgren $82,500 (2)
Alex Steeves $80,000 (3)
Kasper Bjorkqvist $80,000 (2)
Riley Tufte $80,000 (3)
Jan Jenik $79,500 (2)
Cj Suess $77,500 (3)
Sheldon Dries $75,000 (3)
Ethan Prow $75,000 (2)
Kristians Rubins $75,000 (3)
Jayden Halbgewachs $75,000 (2)
Bokondji Imama $75,000 (1)
Brandon Biro $75,000 (3)
Michael Eyssimont $75,000 (2)
Collin Delia $75,000 (2)
Connor Bunnaman $73,667 (1)
Scott Sabourin $70,000 (1)
Brad Malone $65,000 (2)
James Neal $65,000 (1)
Total Farm Players30
Salary Commitment
Year 2022 : $2,865,667
Year 2023 : $1,932,000
Year 2024 : $1,325,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $938,167
Year 2023 : $79,500
Year 2024 : $0
Year 2025 : $0

MONTREAL



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6000 - $200 - 5,793 - 96.55%
Level 2: 6000 - $199 - 5,730 - 95.50%
Level 3: 2000 - $198 - 1,849 - 92.43%
Level 4: 4000 - $197 - 3,516 - 87.90%
Luxury : 1000 - $400 - 888 - 88.82%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left24
Average Attendance - %17,776 - 93.56%
Average Income per Game$3,356,084
Year to Date Revenue$57,053,424

Expense

Pro Players Total Salaries$56,789,851
Farm Players Total Salaries$1,058,584
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,704,004
Farm Year To Date Expenses$509,396
Pro Salary Cap To Date$21,898,624
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$80,546,010
Pro Remaining Season Days89
Pro Expenses Per Days$394,563
Pro Estimated Expenses$35,116,107
Farm Remaining Season Days96
Farm Expenses Per Days$6,946
Farm Estimated Expenses$666,816
Estimated Season Expenses$35,782,923
Season Salary Cap$56,789,851
Estimate Under Maximum Salary Cap of $82,500,000$25,710,149
Estimate Over Minimum Salary Cap of $50,000,000 $6,789,851
Current Bank Account$164,156,461
Projected Bank Account$208,919,548

Pro Players Salaries

Dustin Brown $5,875,000 (1)
Duncan Keith $5,538,462 (1)
Ryan O'Reilly $5,500,000 (4)
Hampus Lindholm $5,205,556 (3)
Justin Faulk $4,500,000 (3)
Jake Debrusk $4,000,000 (2)
Blake Comeau $3,000,000 (1)
Wayne Simmonds $2,900,000 (2)
Brendan Gaunce $2,762,500 (3)
Ben Chiarot $2,750,000 (4)
Martin Jones $2,500,000 (3)
Isac Lundestrom $1,800,000 (4)
Dean Kukan $1,650,000 (2)
Morgan Geekie $1,400,000 (3)
Charlie Lindgren $1,100,000 (3)
Dylan Cozens $894,167 (2)
Pierre-Olivier Joseph $863,333 (1)
Timothy Liljegren $863,333 (1)
Vinni Lettieri $750,000 (1)
Henrik Borgstrom $750,000 (2)
Grant Hutton $750,000 (4)
Tanner Kero $737,500 (2)
Alex Belzile $700,000 (1)
Total Pro Players23
Salary Commitment
Year 2022 : $56,789,851
Year 2023 : $39,199,723
Year 2024 : $28,268,056
Year 2025 : $10,800,000
Salary Average Commitment
Year 2022 : $39,384,298
Year 2023 : $22,544,170
Year 2024 : $18,012,502
Year 2025 : $8,250,001
Salary Cap with 1 Way Contract
Year 2022 : $56,789,851
Year 2023 : $39,199,723
Year 2024 : $28,268,056
Year 2025 : $10,800,000

Farm Players Salaries

Chris Wagner $335,000 (3)
Jake Neighbours $92,500 (3)
Wade Allison $92,500 (1)
Cody Glass $86,334 (1)
Walker Duehr $80,000 (3)
Dmitrij Jaskin $77,250 (1)
Zach Fucale $75,000 (4)
Kyle Criscuolo $75,000 (1)
Garrett Pilon $75,000 (3)
Fredrik Claesson $70,000 (2)
Total Farm Players10
Salary Commitment
Year 2022 : $1,058,584
Year 2023 : $727,500
Year 2024 : $657,500
Year 2025 : $75,000
Salary Average Commitment
Year 2022 : $513,834
Year 2023 : $335,000
Year 2024 : $335,000
Year 2025 : $0

NASHVILLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Center
Level 1: 6000 - $200 - 5,713 - 95.22%
Level 2: 6000 - $177 - 6,000 - 100.00%
Level 3: 2000 - $150 - 2,000 - 100.00%
Level 4: 4000 - $133 - 4,000 - 100.00%
Luxury : 1000 - $400 - 932 - 93.21%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %18,645 - 98.13%
Average Income per Game$3,409,438
Year to Date Revenue$54,551,000

Expense

Pro Players Total Salaries$58,499,168
Farm Players Total Salaries$754,162
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,976,856
Farm Year To Date Expenses$335,048
Pro Salary Cap To Date$22,171,476
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$85,235,938
Pro Remaining Season Days89
Pro Expenses Per Days$406,035
Pro Estimated Expenses$36,137,115
Farm Remaining Season Days96
Farm Expenses Per Days$4,995
Farm Estimated Expenses$479,520
Estimated Season Expenses$36,616,635
Season Salary Cap$58,499,168
Estimate Under Maximum Salary Cap of $82,500,000$24,000,832
Estimate Over Minimum Salary Cap of $50,000,000 $8,499,168
Current Bank Account$93,630,306
Projected Bank Account$142,249,609

Pro Players Salaries

Brock Boeser $5,875,000 (2)
Andre Burakovsky $5,500,000 (4)
Oliver Bjorkstrand $5,400,000 (4)
Anton Stralman $4,750,000 (1)
Jordan Binnington $4,400,000 (2)
Brenden Dillon $4,000,000 (3)
Matt Irwin $2,750,000 (1)
Brock McGinn $2,750,000 (3)
Henri Jokiharju $2,500,000 (4)
Thomas Hickey $2,500,000 (1)
Justin Braun $2,500,000 (3)
Dante Fabbro $2,400,000 (3)
Adam Erne $2,100,000 (4)
Sonny Milano $1,700,000 (1)
Trent Frederic $1,050,000 (3)
Tyler Pitlick $1,000,000 (1)
Moritz Seider $975,000 (3)
Jack McBain $975,000 (3)
Nils Hoglander $891,667 (2)
Max Willman $800,000 (4)
Niko Mikkola $787,500 (1)
Jack Studnicka $769,168 (1)
Michael Pezzetta $750,000 (3)
Sam Montembeault $725,833 (2)
Brad Richardson $650,000 (2)
Total Pro Players25
Salary Commitment
Year 2022 : $58,499,168
Year 2023 : $44,242,500
Year 2024 : $31,700,000
Year 2025 : $16,300,000
Salary Average Commitment
Year 2022 : $18,810,840
Year 2023 : $8,041,672
Year 2024 : $6,500,004
Year 2025 : $1
Salary Cap with 1 Way Contract
Year 2022 : $58,499,168
Year 2023 : $44,242,500
Year 2024 : $31,700,000
Year 2025 : $16,300,000

Farm Players Salaries

Jack Drury $97,500 (3)
Lassi Thomson $97,500 (3)
Nick Merkley $87,413 (2)
Joel Hofer $85,000 (3)
Otto Koivula $80,000 (4)
Lukas Vejdemo $79,250 (1)
Zach Sawchenko $77,500 (3)
Tyler Benson $75,000 (3)
Jeremy Davies $75,000 (2)
Total Farm Players9
Salary Commitment
Year 2022 : $754,162
Year 2023 : $674,912
Year 2024 : $512,500
Year 2025 : $80,000
Salary Average Commitment
Year 2022 : $0
Year 2023 : $0
Year 2024 : $0
Year 2025 : $0

NEWJERSEY



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Arena
Level 1: 6000 - $200 - 5,756 - 95.93%
Level 2: 6000 - $199 - 5,483 - 91.38%
Level 3: 2000 - $175 - 1,956 - 97.78%
Level 4: 4000 - $125 - 4,000 - 100.00%
Luxury : 1000 - $400 - 964 - 96.40%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %18,158 - 95.57%
Average Income per Game$3,470,064
Year to Date Revenue$55,521,027

Expense

Pro Players Total Salaries$69,699,167
Farm Players Total Salaries$1,190,417
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$28,776,828
Farm Year To Date Expenses$476,564
Pro Salary Cap To Date$27,971,492
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$86,751,605
Pro Remaining Season Days89
Pro Expenses Per Days$481,202
Pro Estimated Expenses$42,826,978
Farm Remaining Season Days96
Farm Expenses Per Days$7,791
Farm Estimated Expenses$747,936
Estimated Season Expenses$43,574,914
Season Salary Cap$69,699,167
Estimate Under Maximum Salary Cap of $82,500,000$12,800,833
Estimate Over Minimum Salary Cap of $50,000,000 $19,699,167
Current Bank Account$56,407,977
Projected Bank Account$99,584,668

Pro Players Salaries

Nicklas Backstrom $9,300,000 (1)
Torey Krug $8,000,000 (4)
Jared Spurgeon $7,575,000 (2)
Anthony Mantha $5,700,000 (4)
Jesper Bratt $5,450,000 (3)
Ville Husso $4,750,000 (4)
Tomas Tatar $4,500,000 (3)
Cody Eakin $3,850,000 (1)
Chris Tierney $3,500,000 (3)
Nick Paul $3,150,000 (4)
Max Comtois $2,037,500 (4)
Jesper Fast $1,850,000 (1)
Greg Pateryn $1,800,000 (2)
Carl Grundstrom $1,300,000 (3)
Ross Colton $1,125,000 (4)
Nathan Beaulieu $1,000,000 (1)
Dawson Mercer $975,000 (3)
Arthur Kaliyev $925,000 (2)
Kevin Bahl $795,000 (2)
Noah Juulsen $750,000 (3)
Vitek Vanecek $716,667 (1)
Kyle Turris $650,000 (2)
Total Pro Players22
Salary Commitment
Year 2022 : $69,699,167
Year 2023 : $52,982,500
Year 2024 : $41,237,500
Year 2025 : $24,762,500
Salary Average Commitment
Year 2022 : $34,261,669
Year 2023 : $24,245,002
Year 2024 : $12,500,002
Year 2025 : $8,000,001
Salary Cap with 1 Way Contract
Year 2022 : $69,699,167
Year 2023 : $52,982,500
Year 2024 : $41,237,500
Year 2025 : $24,762,500

Farm Players Salaries

Sven Baertschi $336,667 (1)
Magnus Hellberg $180,000 (4)
Benoit-Olivier Groulx $92,500 (3)
Mark Kastelic $90,000 (3)
Brayden Tracey $87,500 (3)
Malcolm Subban $85,000 (3)
Zachary Hayes $85,000 (3)
Hunter Drew $85,000 (3)
Joey Anderson $75,000 (2)
Anthony Greco $73,750 (3)
Total Farm Players10
Salary Commitment
Year 2022 : $1,190,417
Year 2023 : $853,750
Year 2024 : $778,750
Year 2025 : $180,000
Salary Average Commitment
Year 2022 : $516,667
Year 2023 : $180,000
Year 2024 : $180,000
Year 2025 : $180,000

OTTAWA



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 6000 - $198 - 5,937 - 98.95%
Level 2: 6000 - $180 - 6,000 - 100.00%
Level 3: 2000 - $148 - 2,000 - 100.00%
Level 4: 4000 - $121 - 4,000 - 100.00%
Luxury : 1000 - $311 - 1,000 - 100.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left24
Average Attendance - %18,937 - 99.67%
Average Income per Game$3,346,526
Year to Date Revenue$56,890,942

Expense

Pro Players Total Salaries$80,709,523
Farm Players Total Salaries$632,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$32,393,097
Farm Year To Date Expenses$340,060
Pro Salary Cap To Date$31,587,729
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$80,316,624
Pro Remaining Season Days89
Pro Expenses Per Days$555,097
Pro Estimated Expenses$49,403,633
Farm Remaining Season Days96
Farm Expenses Per Days$4,215
Farm Estimated Expenses$404,640
Estimated Season Expenses$49,808,273
Season Salary Cap$80,709,523
Estimate Under Maximum Salary Cap of $82,500,000$1,790,477
Estimate Over Minimum Salary Cap of $50,000,000 $30,709,523
Current Bank Account$78,749,513
Projected Bank Account$109,257,864

Pro Players Salaries

Artemi Panarin $11,642,860 (1)
Charlie McAvoy $9,500,000 (3)
Blake Wheeler $8,000,000 (1)
Nathan MacKinnon $6,300,000 (1)
Dylan Larkin $6,100,000 (1)
Dougie Hamilton $5,750,000 (2)
Tom Wilson $5,166,666 (3)
Nazem Kadri $4,000,000 (3)
T.J. Oshie $3,500,000 (3)
Cal Clutterbuck $3,500,000 (1)
Brett Connolly $3,500,000 (1)
Cody Ceci $3,250,000 (3)
James Reimer $2,600,000 (1)
Justin Schultz $2,000,000 (2)
Dysin Mayo $950,000 (3)
Matt Tennyson $900,000 (1)
Kevin Rooney $750,000 (2)
Patrick Brown $700,000 (1)
Brian Boyle $650,000 (1)
Darren Helm $650,000 (1)
Trevor van Riemsdyk $650,000 (4)
Tuukka Rask (1 Way Contract) $650,000 (1)
Total Pro Players22
Salary Commitment
Year 2022 : $80,709,523
Year 2023 : $35,516,666
Year 2024 : $27,016,666
Year 2025 : $650,000
Salary Average Commitment
Year 2022 : $27,100,001
Year 2023 : $10,150,001
Year 2024 : $8,150,001
Year 2025 : $650,000
Salary Cap with 1 Way Contract
Year 2022 : $80,709,523
Year 2023 : $35,516,666
Year 2024 : $27,016,666
Year 2025 : $650,000

Farm Players Salaries

Cedric Paquette $165,000 (2)
Ross Johnston $100,000 (2)
Cameron Hillis $77,500 (3)
Joey Daccord $75,000 (2)
Kirill Semyonov $75,000 (4)
Greg McKegg $75,000 (1)
Colton Sceviour $65,000 (2)
Total Farm Players7
Salary Commitment
Year 2022 : $632,500
Year 2023 : $557,500
Year 2024 : $152,500
Year 2025 : $75,000
Salary Average Commitment
Year 2022 : $140,000
Year 2023 : $140,000
Year 2024 : $0
Year 2025 : $0

PITTSBURGH



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - $199 - 5,849 - 97.49%
Level 2: 6000 - $184 - 5,932 - 98.87%
Level 3: 2000 - $159 - 2,000 - 100.00%
Level 4: 4000 - $144 - 4,000 - 100.00%
Luxury : 1000 - $379 - 985 - 98.53%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left24
Average Attendance - %18,767 - 98.77%
Average Income per Game$3,471,771
Year to Date Revenue$59,020,111

Expense

Pro Players Total Salaries$52,439,165
Farm Players Total Salaries$551,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,950,025
Farm Year To Date Expenses$219,065
Pro Salary Cap To Date$21,144,645
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$83,322,510
Pro Remaining Season Days89
Pro Expenses Per Days$365,364
Pro Estimated Expenses$32,517,396
Farm Remaining Season Days96
Farm Expenses Per Days$3,696
Farm Estimated Expenses$354,816
Estimated Season Expenses$32,872,212
Season Salary Cap$52,439,165
Estimate Under Maximum Salary Cap of $82,500,000$30,060,835
Estimate Over Minimum Salary Cap of $50,000,000 $2,439,165
Current Bank Account$185,196,164
Projected Bank Account$235,646,462

Pro Players Salaries

Alexander Radulov $8,250,000 (1)
Thomas Chabot $8,000,000 (2)
Timo Meier $6,000,000 (2)
Anton Khudobin $5,333,333 (1)
Alexandar Georgiev $3,400,000 (1)
Jordan Greenway $3,000,000 (2)
Anthony Duclair $3,000,000 (1)
Michael Stone $2,500,000 (4)
Zach Aston-Reese $1,725,000 (3)
Tony Deangelo $1,000,000 (1)
Kent Johnson $975,000 (3)
Sean Durzi $975,000 (3)
Tim Stutzle $925,000 (2)
Alex Newhook $908,333 (2)
Jimmy Vesey $900,000 (2)
Jacob Bryson $889,166 (1)
Kurtis MacDermid $875,000 (3)
Tanner Jeannot $800,000 (2)
Alex Barre-Boulet $758,333 (2)
Victor Mete $750,000 (3)
Radim Zohorna $750,000 (1)
Jacob Middleton $725,000 (1)
Total Pro Players22
Salary Commitment
Year 2022 : $52,439,165
Year 2023 : $29,091,666
Year 2024 : $7,800,000
Year 2025 : $2,500,000
Salary Average Commitment
Year 2022 : $18,805,835
Year 2023 : $4,333,335
Year 2024 : $2,500,002
Year 2025 : $2,500,000
Salary Cap with 1 Way Contract
Year 2022 : $52,439,165
Year 2023 : $29,091,666
Year 2024 : $7,800,000
Year 2025 : $2,500,000

Farm Players Salaries

Louis Domingue $115,000 (1)
Zac Jones $92,500 (2)
Aleksi Heponiemi $92,500 (1)
John Leonard $92,500 (1)
Michael Dipietro $84,000 (4)
Alexander True $75,000 (2)
Total Farm Players6
Salary Commitment
Year 2022 : $551,500
Year 2023 : $251,500
Year 2024 : $84,000
Year 2025 : $84,000
Salary Average Commitment
Year 2022 : $185,000
Year 2023 : $0
Year 2024 : $0
Year 2025 : $0

RANGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $200 - 5,560 - 92.67%
Level 2: 6000 - $180 - 6,000 - 100.00%
Level 3: 2000 - $160 - 2,000 - 100.00%
Level 4: 4000 - $130 - 4,000 - 100.00%
Luxury : 1000 - $370 - 1,000 - 100.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left24
Average Attendance - %18,560 - 97.69%
Average Income per Game$3,402,059
Year to Date Revenue$57,835,000

Expense

Pro Players Total Salaries$82,192,167
Farm Players Total Salaries$751,245
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$33,902,880
Farm Year To Date Expenses$298,560
Pro Salary Cap To Date$33,097,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$81,649,412
Pro Remaining Season Days89
Pro Expenses Per Days$565,048
Pro Estimated Expenses$50,289,272
Farm Remaining Season Days96
Farm Expenses Per Days$4,976
Farm Estimated Expenses$477,696
Estimated Season Expenses$50,766,968
Season Salary Cap$82,192,167
Estimate Under Maximum Salary Cap of $82,500,000$307,833
Estimate Over Minimum Salary Cap of $50,000,000 $32,192,167
Current Bank Account$61,390,896
Projected Bank Account$92,273,340

Pro Players Salaries

Andrei Vasilevskiy $9,500,000 (3)
Ryan Johansen $8,000,000 (2)
Sidney Crosby $7,525,000 (1)
Max Pacioretty $7,500,000 (1)
Colton Parayko $5,500,000 (2)
Alex Tuch $4,750,000 (1)
Victor Olofsson $4,750,000 (4)
Tyler Bertuzzi $4,750,000 (4)
Jeff Petry $4,275,000 (2)
Damon Severson $4,166,666 (4)
Devon Toews $4,100,000 (3)
Mikael Granlund $3,000,000 (4)
Zdeno Chara $2,530,500 (1)
Zemgus Girgensons $2,200,000 (3)
Brett Kulak $1,850,000 (3)
Blake Coleman $1,800,000 (1)
Kevin Lankinen $1,500,000 (4)
Erik Gustafsson $1,200,000 (1)
Oliver Wahlstrom $925,001 (1)
Josh Leivo $875,000 (2)
Jason Robertson $795,000 (1)
Matt Nieto $700,000 (2)
Total Pro Players22
Salary Commitment
Year 2022 : $82,192,167
Year 2023 : $55,166,666
Year 2024 : $35,816,666
Year 2025 : $18,166,666
Salary Average Commitment
Year 2022 : $26,550,503
Year 2023 : $7,275,002
Year 2024 : $3,000,001
Year 2025 : $3,000,000
Salary Cap with 1 Way Contract
Year 2022 : $82,192,167
Year 2023 : $55,166,666
Year 2024 : $35,816,666
Year 2025 : $18,166,666

Farm Players Salaries

Anders Bjork $160,000 (1)
Jack Ahcan $92,500 (1)
Victor Soderstrom $89,417 (2)
Cayden Primeau $88,083 (1)
Brendan Perlini $87,413 (1)
Ty Smith $86,333 (2)
Sami Niku $75,000 (2)
Jakub Zboril $72,500 (1)
Total Farm Players8
Salary Commitment
Year 2022 : $751,245
Year 2023 : $250,750
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $428,833
Year 2023 : $175,750
Year 2024 : $0
Year 2025 : $0

SANJOSE



Arena Capacity - Ticket Price
Attendance - %

Arena NameCompaq Center
Level 1: 6000 - $200 - 5,667 - 94.46%
Level 2: 6000 - $180 - 5,862 - 97.69%
Level 3: 2000 - $165 - 1,956 - 97.79%
Level 4: 4000 - $150 - 3,686 - 92.14%
Luxury : 1000 - $375 - 991 - 99.08%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %18,161 - 95.59%
Average Income per Game$3,495,368
Year to Date Revenue$55,925,887

Expense

Pro Players Total Salaries$81,014,857
Farm Players Total Salaries$470,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$33,428,820
Farm Year To Date Expenses$190,380
Pro Salary Cap To Date$32,623,440
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$87,384,198
Pro Remaining Season Days89
Pro Expenses Per Days$557,147
Pro Estimated Expenses$49,586,083
Farm Remaining Season Days96
Farm Expenses Per Days$3,173
Farm Estimated Expenses$304,608
Estimated Season Expenses$49,890,691
Season Salary Cap$81,014,857
Estimate Under Maximum Salary Cap of $82,500,000$1,485,143
Estimate Over Minimum Salary Cap of $50,000,000 $31,014,857
Current Bank Account$54,904,803
Projected Bank Account$92,398,310

Pro Players Salaries

Patrick Kane $12,500,000 (1)
Alex Pietrangelo $8,050,000 (3)
Kyle Connor $7,142,857 (2)
Ryan Pulock $6,150,000 (4)
Erik Gudbranson $6,000,000 (4)
Juuse Saros $5,000,000 (4)
Zach Werenski $5,000,000 (2)
Elias Lindholm $4,850,000 (4)
Brendan Gallagher $3,750,000 (1)
Alex Killorn $3,000,000 (2)
Jack Johnson $2,950,000 (3)
Zach Parise $2,750,000 (1)
Corey Perry $2,740,000 (1)
Casey Mittelstadt $2,500,000 (4)
Adrian Kempe $2,000,000 (2)
Craig Anderson $1,357,000 (1)
Mark Borowiecki $1,300,000 (2)
Curtis Lazar $1,000,000 (4)
Liam O'Brien $775,000 (4)
Mark Jankowski $750,000 (4)
Brandon Duhaime $750,000 (2)
Jarred Tinordi $700,000 (1)
Total Pro Players22
Salary Commitment
Year 2022 : $81,014,857
Year 2023 : $57,217,857
Year 2024 : $38,025,000
Year 2025 : $27,025,000
Salary Average Commitment
Year 2022 : $40,647,001
Year 2023 : $21,300,001
Year 2024 : $17,000,000
Year 2025 : $6,000,000
Salary Cap with 1 Way Contract
Year 2022 : $81,014,857
Year 2023 : $57,217,857
Year 2024 : $38,025,000
Year 2025 : $27,025,000

Farm Players Salaries

Jonathan Bernier $200,000 (1)
Pheonix Copley $110,000 (1)
Cole Reinhardt $82,500 (3)
David Gustafsson $77,500 (1)
Total Farm Players4
Salary Commitment
Year 2022 : $470,000
Year 2023 : $82,500
Year 2024 : $82,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $200,000
Year 2023 : $0
Year 2024 : $0
Year 2025 : $0

SEATTLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $190 - 5,557 - 92.61%
Level 2: 5000 - $189 - 5,000 - 100.00%
Level 3: 2000 - $170 - 1,959 - 97.96%
Level 4: 4000 - $150 - 3,859 - 96.49%
Luxury : 1000 - $380 - 914 - 91.36%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left25
Average Attendance - %17,289 - 96.05%
Average Income per Game$2,388,273
Year to Date Revenue$38,212,365

Expense

Pro Players Total Salaries$51,790,000
Farm Players Total Salaries$648,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,719,860
Farm Year To Date Expenses$282,228
Pro Salary Cap To Date$22,914,480
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,706,820
Pro Remaining Season Days89
Pro Expenses Per Days$361,007
Pro Estimated Expenses$32,129,623
Farm Remaining Season Days96
Farm Expenses Per Days$4,319
Farm Estimated Expenses$414,624
Estimated Season Expenses$32,544,247
Season Salary Cap$51,790,000
Estimate Under Maximum Salary Cap of $82,500,000$30,710,000
Estimate Over Minimum Salary Cap of $50,000,000 $1,790,000
Current Bank Account$70,210,277
Projected Bank Account$97,372,850

Pro Players Salaries

Charlie Coyle $6,500,000 (3)
Antti Raanta $6,250,000 (1)
Jordan Eberle $5,600,000 (3)
Nick Foligno $5,550,000 (1)
Nikita Zaitsev $4,500,000 (1)
Andreas Johnsson $3,400,000 (4)
David Rittich $2,750,000 (2)
Jason Dickinson $2,650,000 (4)
Nick Cousins $1,500,000 (2)
Travis Dermott $1,500,000 (2)
Garnet Hathaway $1,500,000 (1)
William Carrier $1,400,000 (4)
Matt Benning $1,000,000 (3)
Adam Gaudette $997,500 (2)
Jordan Spence $975,000 (3)
Owen Power $975,000 (3)
Adam Beckman $925,000 (3)
5Ebastian Aho $825,000 (1)
Sheldon Rempal $762,500 (1)
Riley Nash $755,000 (2)
Ben Jones $750,000 (3)
Matthew Highmore $725,000 (1)
Total Pro Players22
Salary Commitment
Year 2022 : $51,790,000
Year 2023 : $31,677,500
Year 2024 : $24,175,000
Year 2025 : $7,450,000
Salary Average Commitment
Year 2022 : $24,655,005
Year 2023 : $12,855,004
Year 2024 : $12,100,004
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $51,790,000
Year 2023 : $31,677,500
Year 2024 : $24,175,000
Year 2025 : $7,450,000

Farm Players Salaries

Sammy Blais $150,000 (1)
Wyatt Kalynuk $92,500 (1)
Isaak Phillips $90,000 (3)
Connor Ingram $80,000 (2)
Bryce Kindopp $80,000 (3)
Carson Meyer $80,000 (3)
Cooper Marody $76,250 (2)
Total Farm Players7
Salary Commitment
Year 2022 : $648,750
Year 2023 : $406,250
Year 2024 : $250,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $92,500
Year 2023 : $0
Year 2024 : $0
Year 2025 : $0

ST-LOUIS



Arena Capacity - Ticket Price
Attendance - %

Arena NameSavvis Center
Level 1: 6000 - $200 - 5,722 - 95.37%
Level 2: 6000 - $198 - 5,304 - 88.39%
Level 3: 2000 - $185 - 1,822 - 91.11%
Level 4: 4000 - $172 - 3,374 - 84.35%
Luxury : 1000 - $400 - 899 - 89.93%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %17,122 - 90.11%
Average Income per Game$3,472,831
Year to Date Revenue$55,565,290

Expense

Pro Players Total Salaries$82,455,002
Farm Players Total Salaries$1,042,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$33,921,472
Farm Year To Date Expenses$418,728
Pro Salary Cap To Date$33,116,092
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$86,820,766
Pro Remaining Season Days89
Pro Expenses Per Days$566,812
Pro Estimated Expenses$50,446,268
Farm Remaining Season Days96
Farm Expenses Per Days$6,840
Farm Estimated Expenses$656,640
Estimated Season Expenses$51,102,908
Season Salary Cap$82,455,002
Estimate Under Maximum Salary Cap of $82,500,000$44,998
Estimate Over Minimum Salary Cap of $50,000,000 $32,455,002
Current Bank Account$135,967,883
Projected Bank Account$171,685,741

Pro Players Salaries

Sergei Bobrovsky $9,000,000 (1)
Miro Heiskanen $8,450,000 (4)
Jacob Trouba $8,000,000 (3)
Mikael Backlund $7,350,000 (2)
Mike Hoffman $6,875,000 (2)
David Pastrnak $6,666,667 (1)
Jaccob Slavin $5,300,000 (3)
Radko Gudas $4,500,000 (2)
Connor Murphy $3,850,000 (2)
Luke Glendening $3,800,000 (2)
Kasperi Kapanen $3,200,000 (1)
Jon Merrill $2,500,000 (3)
Ryan Getzlaf $2,000,000 (1)
Alex Goligoski $2,000,000 (1)
Jordan Martinook $2,000,000 (1)
Mike Smith $1,750,000 (1)
Rem Pitlick $1,100,000 (3)
Kirill Kaprizov $925,000 (1)
Nick Suzuki $863,335 (1)
Rasmus Asplund $825,000 (3)
Nathan Walker $750,000 (3)
Travis Boyd $750,000 (3)
Total Pro Players22
Salary Commitment
Year 2022 : $82,455,002
Year 2023 : $54,050,000
Year 2024 : $27,675,000
Year 2025 : $8,450,000
Salary Average Commitment
Year 2022 : $39,063,336
Year 2023 : $22,525,001
Year 2024 : $1
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $82,455,002
Year 2023 : $54,050,000
Year 2024 : $27,675,000
Year 2025 : $8,450,000

Farm Players Salaries

Kaapo Kahkonen $275,000 (2)
Matthew Peca $130,000 (1)
Josiah Slavin $87,500 (3)
Isaac Ratcliffe $87,500 (3)
Jakub Galvas $85,000 (3)
Joseph Woll $82,500 (3)
Jalen Chatfield $76,250 (4)
Dan Renouf $76,250 (4)
Stuart Skinner $75,000 (4)
Justin Bailey $67,000 (4)
Total Farm Players10
Salary Commitment
Year 2022 : $1,042,000
Year 2023 : $912,000
Year 2024 : $637,000
Year 2025 : $294,500
Salary Average Commitment
Year 2022 : $0
Year 2023 : $0
Year 2024 : $0
Year 2025 : $0

TAMPABAY



Arena Capacity - Ticket Price
Attendance - %

Arena NameIce Palace
Level 1: 6000 - $200 - 5,781 - 96.36%
Level 2: 6000 - $197 - 5,588 - 93.14%
Level 3: 2000 - $193 - 1,724 - 86.19%
Level 4: 4000 - $189 - 3,118 - 77.94%
Luxury : 1000 - $391 - 939 - 93.89%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left24
Average Attendance - %17,150 - 90.26%
Average Income per Game$3,561,725
Year to Date Revenue$60,549,328

Expense

Pro Players Total Salaries$82,375,000
Farm Players Total Salaries$1,987,667
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$33,976,500
Farm Year To Date Expenses$774,120
Pro Salary Cap To Date$33,171,120
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$85,481,404
Pro Remaining Season Days89
Pro Expenses Per Days$566,275
Pro Estimated Expenses$50,398,475
Farm Remaining Season Days96
Farm Expenses Per Days$12,902
Farm Estimated Expenses$1,238,592
Estimated Season Expenses$51,637,067
Season Salary Cap$82,375,000
Estimate Under Maximum Salary Cap of $82,500,000$125,000
Estimate Over Minimum Salary Cap of $50,000,000 $32,375,000
Current Bank Account$53,592,504
Projected Bank Account$87,436,841

Pro Players Salaries

Anze Kopitar $8,900,000 (3)
Johnny Gaudreau $6,750,000 (2)
John Gibson $6,400,000 (2)
Valeri Nichushkin $6,125,000 (4)
Nikolaj Ehlers $6,000,000 (1)
David Perron $5,500,000 (1)
Vincent Trocheck $4,750,000 (2)
Travis Sanheim $4,675,000 (1)
John Klingberg $4,250,000 (2)
Josh Manson $4,100,000 (1)
Alex Iafallo $4,000,000 (3)
Nikita Zadorov $3,750,000 (4)
Pius Suter $3,250,000 (1)
Mark Giordano $2,800,000 (1)
Chandler Stephenson $2,750,000 (3)
Erik Haula $2,300,000 (4)
Kevin Shattenkirk $2,200,000 (2)
Barclay Goodrow $925,000 (2)
Nick Bonino $900,000 (2)
Boris Katchouk $750,000 (3)
Jaroslav Halak $650,000 (1)
Kris Russell $650,000 (1)
Total Pro Players22
Salary Commitment
Year 2022 : $82,375,000
Year 2023 : $54,750,000
Year 2024 : $28,575,000
Year 2025 : $12,175,000
Salary Average Commitment
Year 2022 : $23,900,001
Year 2023 : $14,300,001
Year 2024 : $11,200,001
Year 2025 : $2,300,000
Salary Cap with 1 Way Contract
Year 2022 : $82,375,000
Year 2023 : $54,750,000
Year 2024 : $28,575,000
Year 2025 : $12,175,000

Farm Players Salaries

Mikko Koskinen $650,000 (1)
Arttu Ruotsalainen $92,500 (2)
Nicholas Abruzzese $92,500 (3)
Cory Schneider $90,000 (1)
Declan Chisholm $87,500 (3)
Nathan Smith $85,000 (3)
William Lockwood $84,250 (1)
Dakota Joshua $82,500 (1)
Oskar Steen $80,917 (1)
Cole Smith $75,000 (1)
Joe Snively $75,000 (1)
Darren Raddysh $75,000 (1)
Olli Juolevi $75,000 (3)
Gabriel Carlsson $72,500 (2)
Michael Sgarbossa $70,000 (1)
Alex Lyon $70,000 (2)
Rhett Gardner $65,000 (1)
Jordan Gross $65,000 (4)
Total Farm Players18
Salary Commitment
Year 2022 : $1,987,667
Year 2023 : $640,000
Year 2024 : $405,000
Year 2025 : $65,000
Salary Average Commitment
Year 2022 : $1,127,667
Year 2023 : $157,500
Year 2024 : $65,000
Year 2025 : $65,000

TORONTO



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canda Center
Level 1: 6000 - $200 - 5,746 - 95.76%
Level 2: 6000 - $192 - 5,631 - 93.85%
Level 3: 2000 - $176 - 1,904 - 95.22%
Level 4: 4000 - $129 - 4,000 - 100.00%
Luxury : 1000 - $400 - 922 - 92.18%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %18,203 - 95.80%
Average Income per Game$3,421,310
Year to Date Revenue$54,740,952

Expense

Pro Players Total Salaries$59,092,500
Farm Players Total Salaries$1,864,667
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,661,560
Farm Year To Date Expenses$718,406
Pro Salary Cap To Date$23,856,180
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$85,532,738
Pro Remaining Season Days89
Pro Expenses Per Days$410,017
Pro Estimated Expenses$36,491,513
Farm Remaining Season Days96
Farm Expenses Per Days$12,113
Farm Estimated Expenses$1,162,848
Estimated Season Expenses$37,654,361
Season Salary Cap$59,092,500
Estimate Under Maximum Salary Cap of $82,500,000$23,407,500
Estimate Over Minimum Salary Cap of $50,000,000 $9,092,500
Current Bank Account$53,402,923
Projected Bank Account$101,281,300

Pro Players Salaries

Erik Karlsson $9,500,000 (2)
Tyler Seguin $9,000,000 (4)
Tj Brodie $5,500,000 (3)
Philipp Grubauer $5,100,000 (4)
Travis Hamonic $4,500,000 (3)
Olli Maatta $4,083,333 (3)
Nicolas Roy $3,000,000 (2)
Zack Kassian $2,650,000 (3)
Filip Chytil $2,300,000 (4)
Jason Spezza $2,000,000 (1)
Michael Hutchinson $1,700,000 (2)
Lucas Raymond $975,000 (3)
Drew O'Connor $925,000 (1)
Fabian Zetterlund $925,000 (3)
Morgan Barron $925,000 (2)
Yegor Chinakhov $925,000 (3)
Reilly Walsh $900,000 (3)
Joe Veleno $894,167 (2)
Ty Dellandrea $863,333 (2)
Nikita Okhotiuk $825,000 (3)
Adam Ruzicka $801,667 (1)
Daniil Miromanov $800,000 (2)
Total Pro Players22
Salary Commitment
Year 2022 : $59,092,500
Year 2023 : $55,365,833
Year 2024 : $37,683,333
Year 2025 : $16,400,000
Salary Average Commitment
Year 2022 : $37,965,007
Year 2023 : $34,238,340
Year 2024 : $21,250,005
Year 2025 : $14,100,000
Salary Cap with 1 Way Contract
Year 2022 : $59,092,500
Year 2023 : $55,365,833
Year 2024 : $37,683,333
Year 2025 : $16,400,000

Farm Players Salaries

Pavel Francouz $330,000 (3)
Richard Panik $260,000 (3)
JJ Peterka $95,000 (3)
Egor Sokolov $95,000 (3)
Grigori Denisenko $92,500 (2)
Tyce Thompson $91,250 (1)
Matias Maccelli $90,000 (3)
Pavel Dorofeyev $90,000 (3)
Riley Damiani $87,500 (3)
Ben Meyers $87,500 (3)
Arvid Soderblom $85,000 (3)
Nicholas Robertson $82,167 (2)
Joey Keane $80,917 (1)
Sasha Chmelevski $77,833 (1)
Jeff Malott $75,000 (1)
Jacob Peterson $75,000 (3)
Michael Houser $70,000 (2)
Total Farm Players17
Salary Commitment
Year 2022 : $1,864,667
Year 2023 : $1,539,667
Year 2024 : $1,295,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,084,667
Year 2023 : $834,667
Year 2024 : $590,000
Year 2025 : $0

VANCOUVER



Arena Capacity - Ticket Price
Attendance - %

Arena NameGenral Motors Place
Level 1: 6000 - $200 - 5,738 - 95.64%
Level 2: 6000 - $199 - 5,327 - 88.79%
Level 3: 2000 - $198 - 1,740 - 86.98%
Level 4: 4000 - $197 - 2,975 - 74.37%
Luxury : 1000 - $400 - 933 - 93.31%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left24
Average Attendance - %16,713 - 87.96%
Average Income per Game$3,511,505
Year to Date Revenue$59,695,579

Expense

Pro Players Total Salaries$72,579,444
Farm Players Total Salaries$2,959,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$30,031,980
Farm Year To Date Expenses$1,127,188
Pro Salary Cap To Date$29,226,600
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$84,276,112
Pro Remaining Season Days89
Pro Expenses Per Days$500,533
Pro Estimated Expenses$44,547,437
Farm Remaining Season Days96
Farm Expenses Per Days$19,131
Farm Estimated Expenses$1,836,576
Estimated Season Expenses$46,384,013
Season Salary Cap$72,579,444
Estimate Under Maximum Salary Cap of $82,500,000$9,920,556
Estimate Over Minimum Salary Cap of $50,000,000 $22,579,444
Current Bank Account$122,228,208
Projected Bank Account$160,120,307

Pro Players Salaries

Chris Kreider $7,250,000 (4)
Evander Kane $7,125,000 (4)
Evgenii Dadonov $6,990,000 (2)
Kris Letang $6,500,000 (3)
Thatcher Demko $5,000,000 (1)
Tyler Toffoli $4,600,000 (1)
Lars Eller $4,500,000 (1)
Sam Bennett $4,425,000 (1)
Rickard Rakell $3,789,444 (2)
Conor Sheary $3,000,000 (1)
Sam Gagner $2,850,000 (2)
Carson Soucy $2,750,000 (3)
Marcus Johansson $2,200,000 (2)
Chad Ruhwedel $1,900,000 (2)
Troy Stecher $1,700,000 (3)
Laurent Brossoit $1,500,000 (2)
Luke Schenn $1,500,000 (2)
Brett Howden $1,500,000 (3)
Mattias Samuelsson $925,000 (2)
Trevor Zegras $925,000 (2)
Logan Stanley $900,000 (3)
Will Butcher $750,000 (4)
Total Pro Players22
Salary Commitment
Year 2022 : $72,579,444
Year 2023 : $51,054,444
Year 2024 : $28,475,000
Year 2025 : $15,125,000
Salary Average Commitment
Year 2022 : $42,665,000
Year 2023 : $38,165,000
Year 2024 : $20,875,000
Year 2025 : $14,375,000
Salary Cap with 1 Way Contract
Year 2022 : $72,579,444
Year 2023 : $51,054,444
Year 2024 : $28,475,000
Year 2025 : $15,125,000

Farm Players Salaries

Ryan Ellis $550,000 (3)
Paul Byron $375,000 (2)
Zach Bogosian $285,000 (3)
Keegan Kolesar $140,000 (2)
Vasily Podkolzin $97,500 (3)
Slater Koekkoek $92,500 (3)
Nicolas Beaudin $89,417 (1)
Alexander Alexeyev $87,500 (3)
Frederik Gauthier $86,333 (4)
Akira Schmid $85,000 (3)
Kole Lind $85,000 (4)
Nathan Bastian $82,500 (3)
Cole Schwindt $80,000 (3)
Janne Kuokkanen $80,000 (3)
Calle Rosen $76,250 (3)
Joseph Cramarossa $75,000 (3)
Johnathan Kovacevic $75,000 (2)
Riley Barber $75,000 (3)
Gemel Smith $75,000 (3)
Drake Caggiula $75,000 (3)
Brett Seney $75,000 (1)
Givani Smith $75,000 (3)
Martin Frk $72,500 (3)
Clark Bishop $70,000 (1)
Total Farm Players24
Salary Commitment
Year 2022 : $2,959,500
Year 2023 : $2,725,083
Year 2024 : $2,135,083
Year 2025 : $171,333
Salary Average Commitment
Year 2022 : $1,299,417
Year 2023 : $1,210,000
Year 2024 : $835,000
Year 2025 : $0

VEGAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $200 - 5,822 - 97.04%
Level 2: 5000 - $199 - 4,969 - 99.38%
Level 3: 2000 - $198 - 1,712 - 85.60%
Level 4: 4000 - $197 - 3,073 - 76.84%
Luxury : 1000 - $400 - 943 - 94.32%
Total Capacity :18000
Team Popularity : 120.00%

Income

Home Games Left24
Average Attendance - %16,520 - 91.78%
Average Income per Game$3,475,057
Year to Date Revenue$59,075,973

Expense

Pro Players Total Salaries$81,934,168
Farm Players Total Salaries$2,040,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$33,799,020
Farm Year To Date Expenses$794,400
Pro Salary Cap To Date$32,993,640
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$83,401,374
Pro Remaining Season Days89
Pro Expenses Per Days$563,317
Pro Estimated Expenses$50,135,213
Farm Remaining Season Days96
Farm Expenses Per Days$13,240
Farm Estimated Expenses$1,271,040
Estimated Season Expenses$51,406,253
Season Salary Cap$81,934,168
Estimate Under Maximum Salary Cap of $82,500,000$565,832
Estimate Over Minimum Salary Cap of $50,000,000 $31,934,168
Current Bank Account$29,048,787
Projected Bank Account$61,043,908

Pro Players Salaries

Evgeni Malkin $11,500,000 (1)
Matt Duchene $8,500,000 (4)
Quinn Hughes $7,850,000 (4)
Cam Atkinson $7,500,000 (3)
Nico Hischier $7,250,000 (4)
Jonathan Marchessault $7,000,000 (3)
Rasmus Andersson $4,550,000 (2)
Filip Hronek $4,400,000 (3)
Marc-Andre Fleury $4,000,000 (1)
Dylan Demelo $3,000,000 (2)
Marcus Foligno $2,875,000 (1)
Pierre Engvall $2,250,000 (1)
Jamie Oleksiak $2,137,500 (1)
Phil Kessel $1,500,000 (2)
Ilya Lyubushkin $1,350,000 (3)
Tomas Nosek $1,250,000 (2)
Derick Brassard $1,000,000 (2)
Jack Hughes $925,001 (1)
Jeremy Lauzon $850,000 (2)
Ivan Prosvetov $809,167 (1)
Mathieu Joseph $737,500 (2)
Carter Verhaeghe $700,000 (1)
Total Pro Players22
Salary Commitment
Year 2022 : $81,934,168
Year 2023 : $56,737,500
Year 2024 : $43,850,000
Year 2025 : $23,600,000
Salary Average Commitment
Year 2022 : $43,434,168
Year 2023 : $25,500,000
Year 2024 : $23,000,000
Year 2025 : $8,500,000
Salary Cap with 1 Way Contract
Year 2022 : $81,934,168
Year 2023 : $56,737,500
Year 2024 : $43,850,000
Year 2025 : $23,600,000

Farm Players Salaries

Ryan Lindgren $300,000 (3)
Warren Foegele $275,000 (1)
Sean Walker $265,000 (4)
Mike Reilly $150,000 (2)
Nicolas Meloche $95,000 (2)
Jack Rathbone $92,500 (2)
Thomas Harley $92,500 (3)
Stefan Noesen $92,500 (2)
Julien Gauthier $80,000 (3)
Tucker Poolman $77,500 (2)
Jansen Harkins $76,750 (1)
Beck Malenstyn $76,250 (3)
Dakota Mermis $75,000 (3)
Mathieu Olivier $75,000 (2)
Michael McNiven $75,000 (2)
Ryan Lomberg $72,500 (1)
Gerry Mayhew $70,000 (2)
Total Farm Players17
Salary Commitment
Year 2022 : $2,040,500
Year 2023 : $1,616,250
Year 2024 : $888,750
Year 2025 : $265,000
Salary Average Commitment
Year 2022 : $336,750
Year 2023 : $187,500
Year 2024 : $0
Year 2025 : $0

WASHINGTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $200 - 5,602 - 93.36%
Level 2: 6000 - $195 - 5,439 - 90.65%
Level 3: 2000 - $190 - 1,837 - 91.84%
Level 4: 4000 - $175 - 3,525 - 88.13%
Luxury : 1000 - $400 - 927 - 92.73%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %17,330 - 91.21%
Average Income per Game$3,424,415
Year to Date Revenue$54,790,645

Expense

Pro Players Total Salaries$79,330,250
Farm Players Total Salaries$820,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$32,750,460
Farm Year To Date Expenses$295,266
Pro Salary Cap To Date$31,945,080
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$85,610,383
Pro Remaining Season Days89
Pro Expenses Per Days$545,841
Pro Estimated Expenses$48,579,849
Farm Remaining Season Days96
Farm Expenses Per Days$5,417
Farm Estimated Expenses$520,032
Estimated Season Expenses$49,099,881
Season Salary Cap$79,330,250
Estimate Under Maximum Salary Cap of $82,500,000$3,169,750
Estimate Over Minimum Salary Cap of $50,000,000 $29,330,250
Current Bank Account$35,853,569
Projected Bank Account$72,364,071

Pro Players Salaries

Auston Matthews $11,640,250 (3)
Kevin Fiala $7,875,000 (1)
Mattias Ekholm $6,800,000 (4)
Ivan Provorov $6,750,000 (2)
William Karlsson $5,900,000 (2)
Tomas Hertl $5,625,000 (3)
Rasmus Ristolainen $5,100,000 (4)
Elvis Merzlikins $4,000,000 (3)
Tanner Pearson $3,750,000 (1)
Andrew Copp $3,640,000 (3)
Bryan Rust $3,500,000 (1)
Linus Ullmark $2,600,000 (2)
Artem Zub $2,500,000 (1)
Yegor Sharangovich $2,000,000 (3)
Alexander Edler $1,600,000 (2)
Austin Watson $1,100,000 (1)
Joel Hanley $900,000 (2)
Michal Kempny $900,000 (2)
Alex Chiasson $850,000 (3)
Sam Carrick $800,000 (2)
Gregory Hofmann $750,000 (2)
Trevor Lewis $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2022 : $79,330,250
Year 2023 : $59,855,250
Year 2024 : $39,655,250
Year 2025 : $11,900,000
Salary Average Commitment
Year 2022 : $12,600,002
Year 2023 : $11,850,002
Year 2024 : $7,650,001
Year 2025 : $6,800,000
Salary Cap with 1 Way Contract
Year 2022 : $79,330,250
Year 2023 : $59,855,250
Year 2024 : $39,655,250
Year 2025 : $11,900,000

Farm Players Salaries

Carter Rowney $160,000 (2)
Juuso Riikola $115,000 (3)
Kevin Stenlund $105,000 (2)
Casey Fitzgerald $95,000 (3)
Justus Annunen $92,500 (3)
Alexei Toropchenko $90,000 (3)
Adam Raska $87,500 (3)
Hudson Fasching $75,000 (4)
Total Farm Players8
Salary Commitment
Year 2022 : $820,000
Year 2023 : $820,000
Year 2024 : $555,000
Year 2025 : $75,000
Salary Average Commitment
Year 2022 : $160,000
Year 2023 : $160,000
Year 2024 : $0
Year 2025 : $0

WINNIPEG



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhillips Arena
Level 1: 6000 - $200 - 5,665 - 94.42%
Level 2: 6000 - $192 - 5,589 - 93.15%
Level 3: 2000 - $191 - 1,743 - 87.16%
Level 4: 4000 - $185 - 3,161 - 79.01%
Luxury : 1000 - $400 - 979 - 97.92%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left24
Average Attendance - %17,137 - 90.19%
Average Income per Game$3,504,310
Year to Date Revenue$59,573,272

Expense

Pro Players Total Salaries$54,856,668
Farm Players Total Salaries$866,917
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,830,888
Farm Year To Date Expenses$542,465
Pro Salary Cap To Date$22,025,512
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$84,103,443
Pro Remaining Season Days89
Pro Expenses Per Days$381,588
Pro Estimated Expenses$33,961,332
Farm Remaining Season Days96
Farm Expenses Per Days$5,717
Farm Estimated Expenses$548,832
Estimated Season Expenses$34,510,164
Season Salary Cap$54,856,668
Estimate Under Maximum Salary Cap of $82,500,000$27,643,332
Estimate Over Minimum Salary Cap of $50,000,000 $4,856,668
Current Bank Account$111,732,776
Projected Bank Account$161,326,055

Pro Players Salaries

Andrew Ladd $7,500,000 (1)
Loui Eriksson $6,000,000 (1)
Jason Zucker $5,950,000 (4)
Tyler Johnson $5,000,000 (3)
Nate Schmidt $4,950,000 (4)
Petr Mrazek $3,800,000 (4)
Scott Laughton $3,000,000 (3)
Max Domi $3,000,000 (4)
Joonas Korpisalo $2,800,000 (3)
Brendan Smith $2,000,000 (1)
Jordan Oesterle $1,400,000 (1)
Cole Perfetti $975,000 (3)
Nils Lundkvist $975,000 (3)
Matty Beniers $975,000 (3)
Kaapo Kakko $925,002 (1)
Quinton Byfield $925,000 (2)
Juuso Valimaki $894,166 (2)
Robin Salo $875,000 (3)
Jaycob Megna $762,500 (2)
Garret Sparks $750,000 (2)
Buddy Robinson $700,000 (1)
Steven Fogarty $700,000 (2)
Total Pro Players22
Salary Commitment
Year 2022 : $54,856,668
Year 2023 : $36,331,666
Year 2024 : $32,300,000
Year 2025 : $17,700,000
Salary Average Commitment
Year 2022 : $37,944,173
Year 2023 : $21,519,171
Year 2024 : $19,700,004
Year 2025 : $14,700,000
Salary Cap with 1 Way Contract
Year 2022 : $54,856,668
Year 2023 : $36,331,666
Year 2024 : $32,300,000
Year 2025 : $17,700,000

Farm Players Salaries

William Eklund $97,500 (3)
Ryan Merkley $97,500 (3)
Aliaksei Protas $95,000 (3)
Hendrix Lapierre $92,500 (3)
Connor McMichael $89,417 (2)
Valtteri Puustinen $85,000 (3)
Daniil Tarasov $82,500 (3)
Sampo Ranta $82,500 (3)
Thomas Novak (Out of Payroll) $75,000 (2)
Scott Perunovich $75,000 (3)
Paul Ladue $70,000 (2)
Total Farm Players11
Salary Commitment
Year 2022 : $941,917
Year 2023 : $941,917
Year 2024 : $707,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $89,417
Year 2023 : $89,417
Year 2024 : $0
Year 2025 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$50,000,000

Pro Players

Farm Players

Total Players

ANAHEIM $75,530,429 $69,284,166 $13,215,834 $19,284,166 22628
ARIZONA $74,973,072 $76,720,000 $5,780,000 $26,720,000 221537
BOSTON $122,048,899 $79,597,262 $2,902,738 $29,597,262 231437
BUFFALO $41,417,307 $80,532,381 $1,967,619 $30,532,381 222042
CALGARY $168,092,302 $74,199,982 $8,300,018 $24,199,982 221234
CAROLINE $54,940,071 $70,317,503 $12,182,497 $20,317,503 22729
CHICAGO $79,511,594 $50,449,958 $32,050,042 $449,958 231437
COLORADO $126,863,469 $69,766,667 $12,733,333 $19,766,667 221234
COLUMBUS $124,422,525 $68,913,340 $13,586,660 $18,913,340 222547
DALLAS $14,111,086 $70,804,166 $11,695,834 $20,804,166 211132
DETROIT $45,508,956 $73,479,166 $9,020,834 $23,479,166 223658
EDMONTON $79,490,384 $81,695,000 $805,000 $31,695,000 23831
FLORIDE $80,946,584 $80,238,718 $2,261,282 $30,238,718 23528
FLYERS $86,472,901 $81,812,144 $687,856 $31,812,144 22931
ISLANDERS $25,252,951 $81,705,834 $794,166 $31,705,834 221032
LAKINGS $82,736,681 $77,938,835 $4,561,165 $27,938,835 22729
MINNESOTA $41,730,747 $52,856,502 $29,643,498 $2,856,502 223052
MONTREAL $164,156,461 $56,789,851 $25,710,149 $6,789,851 231033
NASHVILLE $93,630,306 $58,499,168 $24,000,832 $8,499,168 25934
NEWJERSEY $56,407,977 $69,699,167 $12,800,833 $19,699,167 221032
OTTAWA $78,749,513 $80,709,523 $1,790,477 $30,709,523 22729
PITTSBURGH $185,196,164 $52,439,165 $30,060,835 $2,439,165 22628
RANGERS $61,390,896 $82,192,167 $307,833 $32,192,167 22830
SANJOSE $54,904,803 $81,014,857 $1,485,143 $31,014,857 22426
SEATTLE $70,210,277 $51,790,000 $30,710,000 $1,790,000 22729
ST-LOUIS $135,967,883 $82,455,002 $44,998 $32,455,002 221032
TAMPABAY $53,592,504 $82,375,000 $125,000 $32,375,000 221840
TORONTO $53,402,923 $59,092,500 $23,407,500 $9,092,500 221739
VANCOUVER $122,228,208 $72,579,444 $9,920,556 $22,579,444 222446
VEGAS $29,048,787 $81,934,168 $565,832 $31,934,168 221739
WASHINGTON $35,853,569 $79,330,250 $3,169,750 $29,330,250 22830
WINNIPEG $111,732,776 $54,856,668 $27,643,332 $4,856,668 221133