Login

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - 100 $ - 5 784 - 96,40%
Level 2: 5000 - 70 $ - 3 679 - 73,58%
Level 3: 2000 - 47 $ - 1 451 - 72,54%
Level 4: 4000 - 35 $ - 2 330 - 58,24%
Luxury : 1000 - 160 $ - 972 - 97,21%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 547 - 77,33%
Farm Level 2: 1000 - 15 $ - 924 - 92,38%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %14 216 - 78,98%
Average Income per Game1 700 403 $
Year to Date Revenue42 510 087 $
Farm
Home Games Left15
Average Attendance - %2 470 - 82,35%
Average Income per Game101 300 $
Year to Date Revenue2 633 798 $

Expense

Pro Players Total Salaries81 908 334 $
Farm Players Total Salaries1 825 584 $
Coaches Total Salaries770 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses46 725 393 $
Farm Year To Date Expenses1 097 935 $
Pro Salary Cap To Date46 725 393 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 206 456 $
Farm Estimated Season Revenue1 519 499 $
Pro Remaining Season Days57
Pro Expenses Per Days602 981 $
Pro Estimated Expenses34 369 917 $
Farm Remaining Season Days53
Farm Expenses Per Days14 253 $
Farm Estimated Expenses755 409 $
Estimated Season Expenses35 125 326 $
Season Salary Cap82 678 334 $
Estimate Under Maximum Salary Cap of 83 500 000 $821 666 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 19 678 334 $
Current Bank Account9 008 674 $
Projected Bank Account2 609 303 $

Pro Players Salaries

Brayden Point 9 500 000 $ (5)
John Klingberg 7 000 000 $ (1)
Ryan McDonagh 6 750 000 $ (2)
Andrew Copp 5 625 000 $ (4)
Josh Anderson 5 500 000 $ (3)
Samuel Girard 5 000 000 $ (3)
Thatcher Demko 5 000 000 $ (4)
Ilya Mikheyev 4 750 000 $ (4)
Nino Niederreiter 4 000 000 $ (2)
Vitek Vanecek 3 400 000 $ (3)
Matt Roy 3 150 000 $ (2)
Nicolas Roy 3 000 000 $ (5)
Mathieu Joseph 2 950 000 $ (4)
Gustav Forsling 2 666 667 $ (2)
Alexander Barabanov 2 500 000 $ (2)
Ivan Barbashev 2 250 000 $ (1)
Mason Appleton 2 166 667 $ (3)
Nico Sturm 2 000 000 $ (3)
Sean Durzi 1 700 000 $ (2)
Sammy Blais 1 500 000 $ (1)
Zach Parise 1 500 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2022 : 81 908 334 $
Year 2023 : 69 658 334 $
Year 2024 : 48 891 667 $
Year 2025 : 30 825 000 $
Salary Average Commitment
Year 2022 : 68 172 213 $
Year 2023 : 49 883 751 $
Year 2024 : 39 733 334 $
Year 2025 : 26 416 667 $
Salary Cap with 1 Way Contract
Year 2022 : 81 908 334 $
Year 2023 : 69 658 334 $
Year 2024 : 48 891 667 $
Year 2025 : 30 825 000 $

Farm Players Salaries

Jake Sanderson 92 500 $ (3)
Eetu Tuulola 92 500 $ (1)
Evan Barratt 87 000 $ (1)
Jansen Harkins 85 000 $ (2)
Mikhail Maltsev 80 000 $ (1)
Akil Thomas 79 500 $ (1)
Jakub Lauko 76 417 $ (1)
Matej Pekar 76 417 $ (1)
Kyle Clifford 76 250 $ (2)
Brendan Guhle 75 000 $ (1)
Brayden Pachal 75 000 $ (1)
Brennan Menell 75 000 $ (1)
Martin Pospisil 75 000 $ (1)
Justin Brazeau 75 000 $ (1)
Joseph Duszak 75 000 $ (1)
Pontus Aberg 70 000 $ (1)
Alexey Toropchenko 70 000 $ (1)
Sam Harvey 70 000 $ (1)
Montana Onyebuchi 70 000 $ (1)
Arvid Soderblom 70 000 $ (1)
Helge Grans 70 000 $ (1)
Roby Jarventie 70 000 $ (1)
Alexei Melnichuk 70 000 $ (1)
Jordan Kawaguchi 70 000 $ (1)
Total Farm Players24
Salary Commitment
Year 2022 : 1 825 584 $
Year 2023 : 253 750 $
Year 2024 : 92 500 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1 807 584 $
Year 2023 : 253 750 $
Year 2024 : 92 500 $
Year 2025 : 0 $

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 100 $ - 5 626 - 93,77%
Level 2: 5000 - 60 $ - 4 768 - 95,36%
Level 3: 2000 - 35 $ - 1 944 - 97,22%
Level 4: 4000 - 20 $ - 3 855 - 96,36%
Luxury : 1000 - 200 $ - 951 - 95,10%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 580 - 78,98%
Farm Level 2: 1000 - 15 $ - 945 - 94,46%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17 144 - 95,25%
Average Income per Game1 764 212 $
Year to Date Revenue44 105 312 $
Farm
Home Games Left15
Average Attendance - %2 524 - 84,14%
Average Income per Game103 490 $
Year to Date Revenue2 690 746 $

Expense

Pro Players Total Salaries72 607 056 $
Farm Players Total Salaries1 892 445 $
Coaches Total Salaries670 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses44 527 662 $
Farm Year To Date Expenses1 217 642 $
Pro Salary Cap To Date44 527 662 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue28 227 400 $
Farm Estimated Season Revenue1 552 353 $
Pro Remaining Season Days57
Pro Expenses Per Days534 358 $
Pro Estimated Expenses30 458 406 $
Farm Remaining Season Days53
Farm Expenses Per Days14 755 $
Farm Estimated Expenses782 015 $
Estimated Season Expenses31 240 421 $
Season Salary Cap73 277 056 $
Estimate Under Maximum Salary Cap of 83 500 000 $10 222 944 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 10 277 056 $
Current Bank Account58 763 290 $
Projected Bank Account57 302 622 $

Pro Players Salaries

Mark Stone 9 500 000 $ (1)
Roman Josi 9 059 000 $ (1)
Kevin Hayes 7 142 857 $ (1)
Ryan Ellis (Out of Payroll) 6 250 000 $ (5)
Nate Schmidt 5 950 000 $ (2)
Mikael Backlund 5 350 000 $ (2)
Yanni Gourde 5 166 666 $ (2)
Tyler Bertuzzi 4 750 000 $ (1)
Alex Nedeljkovic 3 000 000 $ (1)
Carson Soucy 2 750 000 $ (1)
Brock McGinn 2 750 000 $ (3)
Luke Kunin 2 750 000 $ (2)
Alex Formenton 2 600 000 $ (1)
Cody Eakin 2 475 000 $ (1)
Niko Mikkola 1 900 000 $ (1)
Michael Rasmussen 1 460 000 $ (2)
Matt Benning 1 250 000 $ (4)
David Rittich 900 000 $ (1)
Moritz Seider 863 333 $ (2)
Tyler Bozak 825 000 $ (1)
Seth Griffith 765 200 $ (2)
Cory Schneider 700 000 $ (1)
Justin Danforth 700 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2022 : 78 857 056 $
Year 2023 : 32 555 199 $
Year 2024 : 10 250 000 $
Year 2025 : 7 500 000 $
Salary Average Commitment
Year 2022 : 64 457 856 $
Year 2023 : 26 964 999 $
Year 2024 : 4 700 000 $
Year 2025 : 1 950 000 $
Salary Cap with 1 Way Contract
Year 2022 : 78 857 056 $
Year 2023 : 32 555 199 $
Year 2024 : 10 250 000 $
Year 2025 : 7 500 000 $

Farm Players Salaries

Josh Dunne 87 413 $ (1)
Akira Schmid (Out of Payroll) 85 083 $ (2)
Simon Lundmark 85 033 $ (2)
Curtis Douglas 83 750 $ (2)
Michael Chaput 82 500 $ (1)
Joe Snively 80 000 $ (2)
Ken Appleby 76 250 $ (2)
Michael Amadio 76 250 $ (2)
Arnaud Durandeau 76 250 $ (2)
Mason Geertsen 75 000 $ (1)
Michael Eyssimont 75 000 $ (1)
Dominic Toninato 75 000 $ (1)
Rhett Gardner 75 000 $ (1)
Jake Lucchini 75 000 $ (1)
Gavin Bayreuther 75 000 $ (1)
Tyler Benson 75 000 $ (1)
William Lagesson 75 000 $ (1)
Michael Pezzetta 75 000 $ (1)
Anton Blidh 75 000 $ (1)
Austin Strand 75 000 $ (1)
Filip Berglund 70 000 $ (1)
Jesper Froden 70 000 $ (1)
Hayden Hodgson 70 000 $ (1)
Rourke Chartier 70 000 $ (1)
Alex Alexeyev 70 000 $ (1)
Zach Senyshyn 70 000 $ (1)
Total Farm Players26
Salary Commitment
Year 2022 : 1 977 528 $
Year 2023 : 562 616 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1 976 278 $
Year 2023 : 561 366 $
Year 2024 : 0 $
Year 2025 : 0 $

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 200 $ - 2 482 - 41,37%
Level 2: 5000 - 100 $ - 2 541 - 50,83%
Level 3: 2000 - 55 $ - 1 191 - 59,56%
Level 4: 4000 - 34 $ - 2 333 - 58,32%
Luxury : 1000 - 300 $ - 513 - 51,31%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 560 - 78,00%
Farm Level 2: 1000 - 22 $ - 548 - 54,80%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %9 061 - 50,34%
Average Income per Game1 563 578 $
Year to Date Revenue39 089 462 $
Farm
Home Games Left15
Average Attendance - %2 108 - 70,27%
Average Income per Game99 321 $
Year to Date Revenue2 582 356 $

Expense

Pro Players Total Salaries81 385 128 $
Farm Players Total Salaries1 485 167 $
Coaches Total Salaries895 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 000 000 $
Pro Year To Date Expenses45 723 186 $
Farm Year To Date Expenses934 170 $
Pro Salary Cap To Date45 376 470 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 017 256 $
Farm Estimated Season Revenue1 489 821 $
Pro Remaining Season Days57
Pro Expenses Per Days600 074 $
Pro Estimated Expenses34 204 218 $
Farm Remaining Season Days53
Farm Expenses Per Days11 693 $
Farm Estimated Expenses619 729 $
Estimated Season Expenses34 823 947 $
Season Salary Cap83 280 128 $
Estimate Under Maximum Salary Cap of 83 500 000 $219 872 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 20 280 128 $
Current Bank Account12 319 083 $
Projected Bank Account4 002 213 $

Pro Players Salaries

Nikita Kucherov 9 500 000 $ (2)
Matt Duchene 8 000 000 $ (2)
Ryan Suter 7 538 462 $ (2)
Tyler Seguin 6 850 000 $ (2)
Tom Wilson 5 166 666 $ (1)
Josh Bailey 5 000 000 $ (1)
Brandon Saad 4 500 000 $ (3)
Connor Murphy 4 400 000 $ (4)
Brenden Dillon 3 900 000 $ (2)
Tristan Jarry 3 500 000 $ (1)
Tanner Pearson 3 250 000 $ (2)
Andreas Athanasiou 3 000 000 $ (1)
Erik Cernak 2 950 000 $ (5)
Nicolas Hague 2 550 000 $ (1)
Vladislav Namestnikov 2 500 000 $ (1)
Dillon Dube 2 300 000 $ (2)
Brett Howden 1 500 000 $ (1)
Connor Clifton 1 000 000 $ (1)
Cale Fleury 900 000 $ (1)
Nolan Foote 863 333 $ (2)
Logan Thompson 766 667 $ (3)
Riley Barber 750 000 $ (1)
Cal Foote 700 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2022 : 81 385 128 $
Year 2023 : 57 068 462 $
Year 2024 : 14 866 667 $
Year 2025 : 9 600 000 $
Salary Average Commitment
Year 2022 : 62 968 461 $
Year 2023 : 44 701 795 $
Year 2024 : 8 750 000 $
Year 2025 : 3 450 000 $
Salary Cap with 1 Way Contract
Year 2022 : 81 385 128 $
Year 2023 : 54 818 462 $
Year 2024 : 12 616 667 $
Year 2025 : 7 350 000 $

Farm Players Salaries

Janne Kuokkanen 182 500 $ (1)
Nicolas Aube-Kubel 100 000 $ (1)
Patrick Khodorenko 92 500 $ (2)
Felix Robert 85 750 $ (2)
Filip Gustavsson 78 750 $ (1)
Yegor Zamula 75 667 $ (2)
Adam Gaudette 75 000 $ (1)
Leon Gawanke 75 000 $ (1)
Olli Juolevi 75 000 $ (1)
Henrik Borgstrom 75 000 $ (1)
Joel L'Esperance 75 000 $ (1)
Jeremy Brodeur 75 000 $ (1)
Michal Kempny 70 000 $ (1)
Dmitri Samorukov 70 000 $ (1)
Eetu Makiniemi (Out of Payroll) 70 000 $ (1)
Xavier Bernard 70 000 $ (1)
Richard Clune 70 000 $ (1)
Greg Printz 70 000 $ (1)
Aaron Ness 70 000 $ (1)
Alex-Olivier Voyer 0 $ (0)
Total Farm Players20
Salary Commitment
Year 2022 : 1 555 167 $
Year 2023 : 253 917 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1 546 417 $
Year 2023 : 253 917 $
Year 2024 : 0 $
Year 2025 : 0 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt.Louis Garden
Level 1: 6000 - 100 $ - 5 713 - 95,22%
Level 2: 5000 - 60 $ - 4 771 - 95,41%
Level 3: 2000 - 40 $ - 1 923 - 96,13%
Level 4: 4000 - 30 $ - 2 619 - 65,48%
Luxury : 1000 - 200 $ - 946 - 94,60%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 547 - 77,35%
Farm Level 2: 1000 - 15 $ - 950 - 94,96%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %15 972 - 88,73%
Average Income per Game1 791 341 $
Year to Date Revenue42 992 177 $
Farm
Home Games Left15
Average Attendance - %2 497 - 83,22%
Average Income per Game101 895 $
Year to Date Revenue2 649 272 $

Expense

Pro Players Total Salaries84 195 833 $
Farm Players Total Salaries1 971 533 $
Coaches Total Salaries847 777 $
Luxury Taxe Total0 $
Special Salary Cap Value2 000 000 $
Pro Year To Date Expenses47 782 533 $
Farm Year To Date Expenses1 172 303 $
Pro Salary Cap To Date42 443 111 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue30 452 792 $
Farm Estimated Season Revenue1 528 426 $
Pro Remaining Season Days57
Pro Expenses Per Days620 245 $
Pro Estimated Expenses35 353 965 $
Farm Remaining Season Days53
Farm Expenses Per Days15 350 $
Farm Estimated Expenses813 550 $
Estimated Season Expenses36 167 515 $
Season Salary Cap77 543 610 $
Estimate Under Maximum Salary Cap of 83 500 000 $5 956 390 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 14 543 610 $
Current Bank Account22 281 257 $
Projected Bank Account18 094 960 $

Pro Players Salaries

Jamie Benn (Out of Payroll) 9 500 000 $ (3)
Patrik Laine 8 700 000 $ (4)
Filip Forsberg 8 500 000 $ (5)
Morgan Rielly 7 500 000 $ (5)
Torey Krug 6 500 000 $ (3)
Neal Pionk 5 875 000 $ (3)
Pavel Buchnevich 5 800 000 $ (3)
Jonathan Quick 5 800 000 $ (1)
Rasmus Ristolainen 5 100 000 $ (5)
Artturi Lehkonen 4 500 000 $ (5)
Jack Johnson 3 250 000 $ (1)
Sonny Milano 2 500 000 $ (1)
Evan Rodrigues 2 000 000 $ (1)
Marcus Johansson 1 100 000 $ (1)
Michael Bunting 950 000 $ (1)
Dawson Mercer 925 000 $ (2)
Derick Brassard 907 500 $ (1)
Ty Smith 863 333 $ (1)
Zach Sanford 850 000 $ (1)
Nathan Bastian 825 000 $ (1)
Jordie Benn 750 000 $ (1)
Will Butcher 750 000 $ (1)
Troy Grosenick 750 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2022 : 84 195 833 $
Year 2023 : 62 900 000 $
Year 2024 : 61 975 000 $
Year 2025 : 34 300 000 $
Salary Average Commitment
Year 2022 : 77 395 833 $
Year 2023 : 56 100 000 $
Year 2024 : 55 175 000 $
Year 2025 : 27 500 000 $
Salary Cap with 1 Way Contract
Year 2022 : 84 195 833 $
Year 2023 : 62 900 000 $
Year 2024 : 61 975 000 $
Year 2025 : 34 300 000 $

Farm Players Salaries

Matt Martin 150 000 $ (2)
Steven Lorentz 105 000 $ (2)
Jarred Tinordi 90 000 $ (1)
Axel Andersson 87 167 $ (1)
Scott Reedy 84 200 $ (1)
Hunter Drew 79 333 $ (1)
Max Lajoie 75 000 $ (1)
Gemel Smith 75 000 $ (1)
Louie Belpedio 75 000 $ (1)
Joona Koppanen 75 000 $ (1)
Mathieu Olivier 75 000 $ (1)
Nicholas Caamano 75 000 $ (1)
Mike Vecchione 75 000 $ (1)
Michael Sgarbossa 75 000 $ (1)
Alex D'Orio 73 333 $ (2)
Markus Phillips 72 500 $ (1)
Matthew Kessel 70 000 $ (1)
Samuel Helenius 70 000 $ (1)
Keith Petruzzelli 70 000 $ (1)
Owen Sillinger 70 000 $ (1)
Cliff Watson 70 000 $ (1)
Chad Krys 70 000 $ (1)
Matthew Wedman 70 000 $ (1)
Griffin Luce 70 000 $ (1)
Ashton Sautner 70 000 $ (1)
Total Farm Players25
Salary Commitment
Year 2022 : 1 971 533 $
Year 2023 : 328 333 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1 966 533 $
Year 2023 : 328 333 $
Year 2024 : 0 $
Year 2025 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameBoston Garden
Level 1: 6000 - 100 $ - 5 755 - 95,92%
Level 2: 5000 - 60 $ - 4 770 - 95,40%
Level 3: 2000 - 35 $ - 1 925 - 96,25%
Level 4: 4000 - 20 $ - 3 885 - 97,11%
Luxury : 1000 - 200 $ - 918 - 91,78%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 570 - 78,50%
Farm Level 2: 1000 - 15 $ - 944 - 94,37%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17 252 - 95,85%
Average Income per Game1 773 588 $
Year to Date Revenue42 566 121 $
Farm
Home Games Left15
Average Attendance - %2 514 - 83,79%
Average Income per Game102 968 $
Year to Date Revenue2 677 164 $

Expense

Pro Players Total Salaries79 005 714 $
Farm Players Total Salaries2 307 415 $
Coaches Total Salaries770 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses47 284 168 $
Farm Year To Date Expenses1 288 045 $
Pro Salary Cap To Date47 284 168 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue30 151 002 $
Farm Estimated Season Revenue1 544 518 $
Pro Remaining Season Days57
Pro Expenses Per Days581 794 $
Pro Estimated Expenses33 162 258 $
Farm Remaining Season Days53
Farm Expenses Per Days17 875 $
Farm Estimated Expenses947 375 $
Estimated Season Expenses34 109 633 $
Season Salary Cap79 775 714 $
Estimate Under Maximum Salary Cap of 83 500 000 $3 724 286 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 16 775 714 $
Current Bank Account3 673 706 $
Projected Bank Account1 259 593 $

Pro Players Salaries

Seth Jones 9 500 000 $ (5)
Brady Tkachuk 8 205 714 $ (5)
Brent Burns 8 000 000 $ (3)
Nico Hischier 7 250 000 $ (3)
Claude Giroux 6 500 000 $ (3)
Sean Monahan 6 375 000 $ (1)
Anthony Mantha 5 700 000 $ (2)
Juuse Saros 5 000 000 $ (3)
Jakob Chychrun 4 600 000 $ (2)
Joel Edmundson 3 500 000 $ (2)
Dmitry Kulikov 2 250 000 $ (1)
Zemgus Girgensons 2 200 000 $ (1)
Mikko Koskinen 1 800 000 $ (1)
Paul Stastny 1 500 000 $ (1)
Luke Glendening 1 500 000 $ (1)
Andy Greene 1 100 000 $ (1)
Alexis Lafreniere 925 000 $ (1)
Morgan Frost 800 000 $ (1)
Tanner Jeannot 800 000 $ (1)
Jacob Larsson 750 000 $ (1)
Matt Tennyson 750 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2022 : 79 005 714 $
Year 2023 : 58 255 714 $
Year 2024 : 44 455 714 $
Year 2025 : 17 705 714 $
Salary Average Commitment
Year 2022 : 36 950 000 $
Year 2023 : 22 250 000 $
Year 2024 : 14 525 000 $
Year 2025 : 1 400 000 $
Salary Cap with 1 Way Contract
Year 2022 : 79 005 714 $
Year 2023 : 58 255 714 $
Year 2024 : 44 455 714 $
Year 2025 : 17 705 714 $

Farm Players Salaries

Max Comtois 203 750 $ (1)
Nolan Patrick 120 000 $ (1)
Dylan Gambrell 95 000 $ (1)
Dominik Bokk 86 333 $ (1)
Donovan Sebrango 85 083 $ (2)
Henry Bowlby 84 250 $ (1)
Pavel Gogolev 83 417 $ (2)
Hunter Jones 82 583 $ (1)
Mason Primeau 82 500 $ (2)
Wyatte Wylie 82 083 $ (1)
Otto Koivula 80 000 $ (2)
Olivier Rodrigue 79 500 $ (1)
Darren Raddysh 76 250 $ (2)
Alex Barre-Boulet 75 833 $ (2)
Taylor Raddysh 75 833 $ (2)
Xavier Ouellet 75 000 $ (1)
Sam Houde 70 000 $ (1)
Danick Martel 70 000 $ (1)
Jakub Pour 70 000 $ (1)
Maxence Guenette 70 000 $ (1)
Yan Kuznetsov 70 000 $ (1)
Patrick Giles 70 000 $ (1)
Nathan Legare 70 000 $ (1)
Jacob Bernard-Docker 70 000 $ (1)
Alex Vlasic 70 000 $ (1)
J.C. Beaudin 70 000 $ (1)
Tim Berni 70 000 $ (1)
Zachary Emond 70 000 $ (1)
Total Farm Players28
Salary Commitment
Year 2022 : 2 307 415 $
Year 2023 : 558 916 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 201 082 $
Year 2023 : 527 583 $
Year 2024 : 0 $
Year 2025 : 0 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCenturions Coliseum
Level 1: 6000 - 165 $ - 2 994 - 49,90%
Level 2: 5000 - 99 $ - 2 687 - 53,74%
Level 3: 2000 - 79 $ - 854 - 42,69%
Level 4: 4000 - 39 $ - 2 030 - 50,75%
Luxury : 1000 - 224 $ - 701 - 70,08%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 45 $ - 1 214 - 60,70%
Farm Level 2: 1000 - 25 $ - 508 - 50,80%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %9 266 - 51,48%
Average Income per Game1 584 766 $
Year to Date Revenue39 619 143 $
Farm
Home Games Left16
Average Attendance - %1 722 - 57,40%
Average Income per Game100 320 $
Year to Date Revenue2 508 005 $

Expense

Pro Players Total Salaries82 200 000 $
Farm Players Total Salaries1 943 500 $
Coaches Total Salaries682 500 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses47 934 076 $
Farm Year To Date Expenses1 279 084 $
Pro Salary Cap To Date47 359 255 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 356 252 $
Farm Estimated Season Revenue1 605 123 $
Pro Remaining Season Days57
Pro Expenses Per Days604 380 $
Pro Estimated Expenses34 449 660 $
Farm Remaining Season Days53
Farm Expenses Per Days15 233 $
Farm Estimated Expenses807 349 $
Estimated Season Expenses35 257 009 $
Season Salary Cap81 832 500 $
Estimate Under Maximum Salary Cap of 83 500 000 $1 667 500 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 18 832 500 $
Current Bank Account45 706 291 $
Projected Bank Account37 410 657 $

Pro Players Salaries

Ryan O'Reilly 7 350 000 $ (1)
Mathew Barzal 7 000 000 $ (2)
Max Pacioretty 7 000 000 $ (1)
Chris Kreider 6 500 000 $ (3)
Valeri Nichushkin 6 125 000 $ (5)
Jonathan Drouin 5 500 000 $ (1)
Robin Lehner 5 000 000 $ (2)
Jonathan Marchessault 5 000 000 $ (3)
T.J. Brodie 5 000 000 $ (2)
Jeff Skinner 4 500 000 $ (1)
Adam Larsson 4 000 000 $ (3)
Henri Jokiharju 2 500 000 $ (2)
Oliver Kylington 2 500 000 $ (2)
Evgenii Dadonov 2 500 000 $ (1)
Dante Fabbro 2 400 000 $ (1)
Adin Hill 2 175 000 $ (1)
Jani Hakanpaa 1 500 000 $ (2)
Nathan Beaulieu 1 375 000 $ (1)
Logan O'Connor (Out of Payroll) 1 050 000 $ (3)
Anton Lundell 925 000 $ (2)
Alex Galchenyuk 900 000 $ (1)
Craig Anderson 700 000 $ (2)
Noah Cates 700 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2022 : 82 200 000 $
Year 2023 : 47 800 000 $
Year 2024 : 22 675 000 $
Year 2025 : 6 125 000 $
Salary Average Commitment
Year 2022 : 71 663 333 $
Year 2023 : 34 463 333 $
Year 2024 : 15 825 000 $
Year 2025 : 6 125 000 $
Salary Cap with 1 Way Contract
Year 2022 : 82 200 000 $
Year 2023 : 47 800 000 $
Year 2024 : 22 675 000 $
Year 2025 : 6 125 000 $

Farm Players Salaries

Joseph Blandisi 97 500 $ (1)
Derrick Pouliot 95 000 $ (1)
Slater Koekkoek 95 000 $ (1)
Yegor Chinakhov 92 500 $ (1)
Jack Dugan 92 500 $ (1)
Emil Bemstrom 90 000 $ (2)
Serron Noel 89 417 $ (1)
Peter DiLiberatore 88 083 $ (2)
Riley Sutter 87 167 $ (1)
Aarne Talvitie 84 250 $ (1)
Dawson Barteaux 78 333 $ (1)
Cody Franson 77 000 $ (1)
Adam Brooks 76 250 $ (2)
Brett Leason 75 500 $ (2)
Kyle Criscuolo 75 000 $ (1)
Alexander Nylander 75 000 $ (1)
Riley Tufte 75 000 $ (1)
Joey Daccord 75 000 $ (1)
Ryan Poehling 75 000 $ (1)
David Farrance 70 000 $ (1)
Ben Tardif 70 000 $ (1)
Greg Meireles 70 000 $ (1)
Cole Clayton (Out of Payroll) 70 000 $ (1)
Harri Sateri 70 000 $ (1)
Joel Blomqvist 70 000 $ (1)
David Cotton 0 $ (0)
Jermaine Loewen 0 $ (0)
Total Farm Players27
Salary Commitment
Year 2022 : 2 013 500 $
Year 2023 : 329 833 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1 998 000 $
Year 2023 : 324 333 $
Year 2024 : 0 $
Year 2025 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGreen men Ice Stadium
Level 1: 6000 - 95 $ - 5 797 - 96,61%
Level 2: 5000 - 55 $ - 4 826 - 96,51%
Level 3: 2000 - 30 $ - 1 971 - 98,53%
Level 4: 4000 - 20 $ - 3 872 - 96,80%
Luxury : 1000 - 175 $ - 956 - 95,59%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 537 - 76,83%
Farm Level 2: 1000 - 15 $ - 949 - 94,86%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17 421 - 96,78%
Average Income per Game1 668 718 $
Year to Date Revenue40 049 227 $
Farm
Home Games Left15
Average Attendance - %2 485 - 82,84%
Average Income per Game101 336 $
Year to Date Revenue2 634 737 $

Expense

Pro Players Total Salaries76 550 000 $
Farm Players Total Salaries2 600 407 $
Coaches Total Salaries670 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses46 975 942 $
Farm Year To Date Expenses1 439 645 $
Pro Salary Cap To Date46 674 847 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue28 368 202 $
Farm Estimated Season Revenue1 520 041 $
Pro Remaining Season Days57
Pro Expenses Per Days563 139 $
Pro Estimated Expenses32 098 923 $
Farm Remaining Season Days53
Farm Expenses Per Days20 078 $
Farm Estimated Expenses1 064 134 $
Estimated Season Expenses33 163 057 $
Season Salary Cap77 220 000 $
Estimate Under Maximum Salary Cap of 83 500 000 $6 280 000 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 14 220 000 $
Current Bank Account21 318 171 $
Projected Bank Account18 043 357 $

Pro Players Salaries

Charlie McAvoy 9 500 000 $ (5)
Darnell Nurse 9 250 000 $ (5)
Mika Zibanejad 8 500 000 $ (5)
Blake Wheeler 8 250 000 $ (2)
Quinn Hughes 7 850 000 $ (4)
Erik Johnson 6 000 000 $ (1)
Alex Tuch 4 750 000 $ (2)
Alex Killorn 4 450 000 $ (1)
Chris Driedger (Out of Payroll) 3 500 000 $ (2)
Ryan Getzlaf 3 300 000 $ (1)
Denis Gurianov 2 900 000 $ (1)
Dominik Kubalik 2 500 000 $ (2)
Pierre Engvall 2 250 000 $ (1)
Eetu Luostarinen 1 500 000 $ (2)
Ryan McLeod 1 500 000 $ (1)
Michael McLeod 975 000 $ (1)
Luke Schenn 850 000 $ (1)
Aaron Dell 775 000 $ (1)
Victor Mete 750 000 $ (1)
Brian Boyle 700 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2022 : 80 050 000 $
Year 2023 : 55 600 000 $
Year 2024 : 35 100 000 $
Year 2025 : 35 100 000 $
Salary Average Commitment
Year 2022 : 67 616 667 $
Year 2023 : 48 666 667 $
Year 2024 : 28 166 667 $
Year 2025 : 28 166 667 $
Salary Cap with 1 Way Contract
Year 2022 : 80 050 000 $
Year 2023 : 55 600 000 $
Year 2024 : 35 100 000 $
Year 2025 : 35 100 000 $

Farm Players Salaries

Ben Bishop 491 667 $ (1)
Jordan Martinook 180 000 $ (2)
Jake Walman 105 000 $ (1)
Cole Sillinger 92 500 $ (2)
Justin Barron 92 500 $ (2)
Chase Pearson 91 783 $ (1)
Michael Callahan 88 375 $ (1)
Justus Annunen 88 083 $ (1)
Urho Vaakanainen 85 000 $ (2)
Adam Raska 84 833 $ (1)
Cole Koepke 84 250 $ (1)
Christopher Gibson 82 500 $ (1)
Jared McIsaac 76 417 $ (1)
Scott Sabourin 75 000 $ (1)
Andreas Borgman 75 000 $ (1)
Sean Malone 75 000 $ (1)
Guillaume Brisebois 75 000 $ (1)
Shane Gersich 75 000 $ (1)
Evan Cormier 75 000 $ (1)
Daniel Walcott 75 000 $ (1)
Gerald Mayhew 75 000 $ (1)
Peter Abbandonato 75 000 $ (1)
Bryce Misley 72 500 $ (1)
Kevin Poulin 70 000 $ (1)
Cole Fonstad 70 000 $ (1)
Andrej Sustr 70 000 $ (1)
Thomas Schemitsch 0 $ (0)
Total Farm Players27
Salary Commitment
Year 2022 : 2 600 408 $
Year 2023 : 450 000 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 600 408 $
Year 2023 : 450 000 $
Year 2024 : 0 $
Year 2025 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 6000 - 100 $ - 5 637 - 93,95%
Level 2: 5000 - 70 $ - 3 652 - 73,03%
Level 3: 2000 - 42 $ - 1 834 - 91,68%
Level 4: 4000 - 25 $ - 3 758 - 93,96%
Luxury : 1000 - 195 $ - 928 - 92,75%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 557 - 77,84%
Farm Level 2: 1000 - 15 $ - 945 - 94,54%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %15 808 - 87,82%
Average Income per Game1 745 016 $
Year to Date Revenue41 880 382 $
Farm
Home Games Left15
Average Attendance - %2 502 - 83,41%
Average Income per Game102 317 $
Year to Date Revenue2 660 237 $

Expense

Pro Players Total Salaries70 472 777 $
Farm Players Total Salaries1 989 499 $
Coaches Total Salaries730 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 100 000 $
Pro Year To Date Expenses39 743 872 $
Farm Year To Date Expenses1 381 771 $
Pro Salary Cap To Date38 844 596 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 665 271 $
Farm Estimated Season Revenue1 534 752 $
Pro Remaining Season Days57
Pro Expenses Per Days519 217 $
Pro Estimated Expenses29 595 369 $
Farm Remaining Season Days53
Farm Expenses Per Days15 485 $
Farm Estimated Expenses820 705 $
Estimated Season Expenses30 416 074 $
Season Salary Cap71 762 777 $
Estimate Under Maximum Salary Cap of 83 500 000 $11 737 223 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 8 762 777 $
Current Bank Account11 377 374 $
Projected Bank Account12 161 323 $

Pro Players Salaries

Oliver Ekman-Larsson 8 250 000 $ (2)
Elias Pettersson 7 350 000 $ (3)
Marc-Edouard Vlasic 7 000 000 $ (3)
Jake Guentzel 6 000 000 $ (1)
Joel Eriksson Ek 5 250 000 $ (4)
Calvin de Haan 5 005 000 $ (1)
Adam Brubacher (1 Way Contract) 5 000 000 $ (1)
-1 Way Contract Salary Cap : 5 000 000 $
Kyle Palmieri 5 000 000 $ (3)
Damon Severson 4 166 666 $ (1)
Adam Lowry 3 250 000 $ (4)
Isac Lundestrom 1 800 000 $ (2)
Cal Clutterbuck 1 750 000 $ (2)
Johan Larsson (Out of Payroll) 1 540 000 $ (1)
Derek Grant 1 500 000 $ (1)
Kevin Rooney 1 300 000 $ (2)
Darren Helm 1 250 000 $ (1)
Justin Schultz 1 000 000 $ (1)
Brian Elliott 900 000 $ (1)
Zach Bogosian 850 000 $ (2)
Nicholas Merkley 825 000 $ (1)
Arturs Silovs 786 111 $ (2)
Zachary Fucale (Out of Payroll) 750 000 $ (1)
Cam York 700 000 $ (1)
Samuel Montembeault (Out of Payroll) 700 000 $ (1)
Total Pro Players24
Salary Commitment
Year 2022 : 71 922 777 $
Year 2023 : 42 586 111 $
Year 2024 : 27 850 000 $
Year 2025 : 8 500 000 $
Salary Average Commitment
Year 2022 : 76 856 111 $
Year 2023 : 43 236 111 $
Year 2024 : 28 500 000 $
Year 2025 : 8 500 000 $
Salary Cap with 1 Way Contract
Year 2022 : 71 922 777 $
Year 2023 : 42 586 111 $
Year 2024 : 27 850 000 $
Year 2025 : 8 500 000 $

Farm Players Salaries

Anders Bjork 160 000 $ (1)
Sampo Ranta 92 500 $ (1)
Mitchell Chaffee 92 500 $ (1)
Quinton Byfield 89 417 $ (2)
Ville Heinola 89 417 $ (1)
Pierre-Olivier Joseph 86 334 $ (1)
Simon Holmstrom 86 333 $ (2)
Jake Neighbours 83 583 $ (3)
Matt Bartkowski 82 500 $ (1)
Michal Teply 82 000 $ (2)
Michael Dipietro (Out of Payroll) 81 167 $ (1)
Blade Jenkins 80 333 $ (1)
Brady Lyle 80 000 $ (1)
Julien Gauthier 80 000 $ (1)
Brandon Davidson 80 000 $ (1)
Kristian Reichel 77 500 $ (2)
Markus Niemelainen 76 250 $ (2)
Jean-Sebastien Dea (Out of Payroll) 76 250 $ (2)
Boris Katchouk 75 833 $ (2)
Dylan Blujus 75 000 $ (1)
Brandon Bussi 70 000 $ (1)
Scott Perunovich 70 000 $ (1)
Luke Henman 70 000 $ (1)
Gabriel Bourque 70 000 $ (1)
Gage Goncalves 70 000 $ (1)
Phillip Di Giuseppe 70 000 $ (1)
Total Farm Players26
Salary Commitment
Year 2022 : 2 146 917 $
Year 2023 : 647 166 $
Year 2024 : 83 583 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 149 999 $
Year 2023 : 647 166 $
Year 2024 : 83 583 $
Year 2025 : 0 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameGhost Rider Center
Level 1: 6000 - 100 $ - 5 621 - 93,68%
Level 2: 5000 - 60 $ - 4 688 - 93,76%
Level 3: 2000 - 35 $ - 1 953 - 97,65%
Level 4: 4000 - 20 $ - 3 874 - 96,85%
Luxury : 1000 - 200 $ - 923 - 92,25%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 599 - 79,94%
Farm Level 2: 1000 - 15 $ - 955 - 95,46%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17 058 - 94,77%
Average Income per Game1 748 812 $
Year to Date Revenue41 971 496 $
Farm
Home Games Left15
Average Attendance - %2 554 - 85,12%
Average Income per Game104 718 $
Year to Date Revenue2 722 656 $

Expense

Pro Players Total Salaries62 667 500 $
Farm Players Total Salaries2 238 416 $
Coaches Total Salaries858 600 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses42 816 607 $
Farm Year To Date Expenses1 284 922 $
Pro Salary Cap To Date42 816 607 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 729 810 $
Farm Estimated Season Revenue1 570 763 $
Pro Remaining Season Days57
Pro Expenses Per Days463 256 $
Pro Estimated Expenses26 405 592 $
Farm Remaining Season Days53
Farm Expenses Per Days17 281 $
Farm Estimated Expenses915 893 $
Estimated Season Expenses27 321 485 $
Season Salary Cap63 526 100 $
Estimate Under Maximum Salary Cap of 83 500 000 $19 973 900 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 526 100 $
Current Bank Account75 641 749 $
Projected Bank Account79 620 837 $

Pro Players Salaries

Drew Doughty 11 000 000 $ (2)
Carey Price (Out of Payroll) 10 500 000 $ (4)
Victor Hedman 7 875 000 $ (3)
Sam Reinhart 6 500 000 $ (2)
Colin White 4 750 000 $ (2)
Anthony Beauvillier 4 150 000 $ (2)
Petr Mrazek 3 800 000 $ (2)
Pavel Zacha 3 500 000 $ (1)
Brandon Montour 3 500 000 $ (2)
Radim Simek 2 250 000 $ (2)
Pavel Francouz 2 000 000 $ (2)
Tyson Jost 2 000 000 $ (1)
Trevor Moore 1 875 000 $ (1)
Blake Lizotte 1 675 000 $ (2)
Caleb Jones 1 350 000 $ (1)
Ryan Donato 1 050 000 $ (1)
Danton Heinen 1 000 000 $ (1)
Noah Gregor 950 000 $ (1)
Erik Brannstrom 900 000 $ (1)
Nick Bjugstad 900 000 $ (1)
Nate Thompson 880 000 $ (1)
Austin Czarnik 762 500 $ (2)
Total Pro Players22
Salary Commitment
Year 2022 : 73 167 500 $
Year 2023 : 58 762 500 $
Year 2024 : 18 375 000 $
Year 2025 : 10 500 000 $
Salary Average Commitment
Year 2022 : 44 052 500 $
Year 2023 : 29 647 500 $
Year 2024 : 700 000 $
Year 2025 : 700 000 $
Salary Cap with 1 Way Contract
Year 2022 : 73 167 500 $
Year 2023 : 58 762 500 $
Year 2024 : 18 375 000 $
Year 2025 : 10 500 000 $

Farm Players Salaries

Juraj Slafkovsky 95 000 $ (3)
Adam Scheel 92 500 $ (1)
Thomas Hickey 90 000 $ (1)
Connor Zary 89 417 $ (2)
Brayden Tracey 86 333 $ (2)
Victor Soderstrom 86 333 $ (2)
Rasmus Kupari 86 333 $ (1)
Wyatt Newpower 80 000 $ (1)
Trevor Carrick 80 000 $ (1)
Dustin Tokarski 77 500 $ (1)
Steven Fogarty 77 500 $ (1)
Liam O'Brien 77 500 $ (2)
Corey Schueneman 75 000 $ (1)
Mark Jankowski 75 000 $ (1)
Kiefer Sherwood 75 000 $ (1)
Sean Day 75 000 $ (1)
Brandon Duhaime 75 000 $ (1)
Casey Fitzgerald 75 000 $ (1)
Jack Drury 70 000 $ (1)
David Hrenak 70 000 $ (1)
Callahan Burke 70 000 $ (1)
Drew Worrad 70 000 $ (1)
Brandon Scanlin 70 000 $ (1)
J.D. Greenway 70 000 $ (1)
Tyler Pitlick 70 000 $ (1)
Stelio Mattheos 70 000 $ (1)
Nicholas Jones 70 000 $ (1)
Simon Ryfors 70 000 $ (1)
Maxwell Willman 70 000 $ (1)
Total Farm Players29
Salary Commitment
Year 2022 : 2 238 416 $
Year 2023 : 434 583 $
Year 2024 : 95 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 235 916 $
Year 2023 : 432 083 $
Year 2024 : 95 000 $
Year 2025 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSpectrum
Level 1: 6000 - 95 $ - 5 659 - 94,32%
Level 2: 5000 - 54 $ - 4 808 - 96,17%
Level 3: 2000 - 33 $ - 1 921 - 96,04%
Level 4: 4000 - 22 $ - 3 848 - 96,19%
Luxury : 1000 - 165 $ - 969 - 96,87%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 584 - 79,18%
Farm Level 2: 1000 - 15 $ - 943 - 94,28%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17 204 - 95,58%
Average Income per Game1 646 622 $
Year to Date Revenue41 165 552 $
Farm
Home Games Left15
Average Attendance - %2 526 - 84,22%
Average Income per Game103 658 $
Year to Date Revenue2 695 113 $

Expense

Pro Players Total Salaries80 043 292 $
Farm Players Total Salaries2 345 084 $
Coaches Total Salaries870 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses46 312 668 $
Farm Year To Date Expenses1 444 895 $
Pro Salary Cap To Date44 852 779 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 345 953 $
Farm Estimated Season Revenue1 554 873 $
Pro Remaining Season Days57
Pro Expenses Per Days590 097 $
Pro Estimated Expenses33 635 529 $
Farm Remaining Season Days53
Farm Expenses Per Days18 159 $
Farm Estimated Expenses962 427 $
Estimated Season Expenses34 597 956 $
Season Salary Cap78 413 292 $
Estimate Under Maximum Salary Cap of 83 500 000 $5 086 708 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 15 413 292 $
Current Bank Account16 047 472 $
Projected Bank Account9 350 342 $

Pro Players Salaries

Patrick Kane 10 400 000 $ (1)
Leon Draisaitl 8 500 000 $ (3)
Kevin Fiala 7 875 000 $ (4)
Aaron Ekblad 7 500 000 $ (3)
Travis Konecny 5 500 000 $ (1)
Jakub Vrana 5 250 000 $ (2)
Noah Hanifin 4 950 000 $ (1)
Anthony Cirelli 4 800 000 $ (2)
John Marino 4 400 000 $ (2)
MacKenzie Weegar 3 250 000 $ (1)
Scott Laughton 3 000 000 $ (3)
Patrik Nemeth (Out of Payroll) 2 500 000 $ (1)
Calle Jarnkrok 2 100 000 $ (4)
Justin Holl 2 000 000 $ (1)
Ilya Samsonov 1 800 000 $ (1)
Ross Colton 1 125 000 $ (1)
Anthony Stolarz 950 000 $ (1)
Dylan Cozens 894 167 $ (1)
Jesper Boqvist 874 125 $ (1)
Gabriel Vilardi 825 000 $ (1)
Jiri Patera 800 000 $ (1)
Martin Frk 750 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2022 : 80 043 292 $
Year 2023 : 43 425 000 $
Year 2024 : 28 975 000 $
Year 2025 : 9 975 000 $
Salary Average Commitment
Year 2022 : 59 476 625 $
Year 2023 : 32 200 000 $
Year 2024 : 21 225 000 $
Year 2025 : 9 975 000 $
Salary Cap with 1 Way Contract
Year 2022 : 80 043 292 $
Year 2023 : 43 425 000 $
Year 2024 : 28 975 000 $
Year 2025 : 9 975 000 $

Farm Players Salaries

Juuso Valimaki 155 000 $ (1)
Alexander Holtz 92 500 $ (2)
Arttu Ruotsalainen 92 500 $ (2)
Tyler Madden 92 500 $ (1)
Dylan Guenther 89 417 $ (3)
Wyatt Johnston 89 417 $ (3)
Cayden Primeau (Out of Payroll) 89 000 $ (3)
Alec Regula 86 667 $ (1)
Ryan Merkley 86 333 $ (1)
Cole Schwindt 85 583 $ (2)
Chase Priskie 80 000 $ (1)
Mackenzie Entwistle 80 000 $ (2)
Samuel Fagemo 79 500 $ (1)
Wade Allison 78 500 $ (2)
Dryden Hunt 76 250 $ (1)
A.J. Greer 76 250 $ (2)
Dennis Cholowski (Out of Payroll) 76 250 $ (2)
Givani Smith 75 000 $ (1)
Drew O'Connor 75 000 $ (1)
Lias Andersson 75 000 $ (1)
Joey Anderson 75 000 $ (1)
Jeremy Groleau 74 667 $ (1)
Hugo Alnefelt (Out of Payroll) 70 000 $ (1)
Vasili Ponomarev 70 000 $ (1)
German Rubtsov 70 000 $ (1)
John-Jason Peterka 70 000 $ (1)
Josh Ho-Sang 70 000 $ (1)
Grant Mismash 70 000 $ (1)
Ronald Attard 70 000 $ (1)
Brendan Perlini 70 000 $ (1)
Hunter Miska 70 000 $ (1)
Tyler Parks 70 000 $ (1)
Total Farm Players32
Salary Commitment
Year 2022 : 2 580 334 $
Year 2023 : 849 417 $
Year 2024 : 267 834 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 610 723 $
Year 2023 : 849 806 $
Year 2024 : 267 834 $
Year 2025 : 0 $

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile arena
Level 1: 6000 - 75 $ - 5 921 - 98,68%
Level 2: 5000 - 65 $ - 4 778 - 95,56%
Level 3: 2000 - 45 $ - 1 536 - 76,78%
Level 4: 4000 - 35 $ - 2 371 - 59,28%
Luxury : 1000 - 125 $ - 995 - 99,51%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 40 $ - 1 385 - 69,25%
Farm Level 2: 1000 - 20 $ - 634 - 63,39%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %15 601 - 86,67%
Average Income per Game1 536 354 $
Year to Date Revenue38 408 855 $
Farm
Home Games Left16
Average Attendance - %2 019 - 67,30%
Average Income per Game101 437 $
Year to Date Revenue2 535 920 $

Expense

Pro Players Total Salaries77 249 216 $
Farm Players Total Salaries2 174 499 $
Coaches Total Salaries840 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses45 749 214 $
Farm Year To Date Expenses1 166 719 $
Pro Salary Cap To Date45 749 214 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 581 667 $
Farm Estimated Season Revenue1 622 989 $
Pro Remaining Season Days57
Pro Expenses Per Days569 337 $
Pro Estimated Expenses32 452 209 $
Farm Remaining Season Days53
Farm Expenses Per Days17 026 $
Farm Estimated Expenses902 378 $
Estimated Season Expenses33 354 587 $
Season Salary Cap78 089 216 $
Estimate Under Maximum Salary Cap of 83 500 000 $5 410 784 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 15 089 216 $
Current Bank Account1 423 428 $
Projected Bank Account(5 726 503 $)

Pro Players Salaries

P.K. Subban 9 900 000 $ (1)
Nick Leddy 8 000 000 $ (4)
Brock Boeser 6 650 000 $ (3)
Connor Hellebuyck 6 166 666 $ (1)
Ryan Pulock 6 150 000 $ (4)
Evgeni Malkin 6 100 000 $ (4)
Ondrej Palat 6 000 000 $ (4)
Blake Coleman 4 900 000 $ (4)
Andrew Ladd 3 500 000 $ (2)
Tyler Johnson 3 275 000 $ (2)
Adam Boqvist 2 600 000 $ (3)
Jacob Bryson 1 850 000 $ (2)
Jake Evans 1 700 000 $ (3)
Phil Kessel 1 500 000 $ (1)
Derek Stepan 1 485 000 $ (1)
Kris Russell 1 375 000 $ (1)
Nic Dowd 1 300 000 $ (3)
Matthew Boldy 880 883 $ (1)
Gustav Lindstrom 850 000 $ (1)
Louis Domingue 775 000 $ (2)
Johnathan Kovacevic 766 667 $ (3)
Colton White 762 500 $ (2)
Jaycob Megna 762 500 $ (2)
Total Pro Players23
Salary Commitment
Year 2022 : 77 249 216 $
Year 2023 : 55 091 667 $
Year 2024 : 44 166 667 $
Year 2025 : 31 150 000 $
Salary Average Commitment
Year 2022 : 77 249 216 $
Year 2023 : 55 091 667 $
Year 2024 : 44 166 667 $
Year 2025 : 31 150 000 $
Salary Cap with 1 Way Contract
Year 2022 : 77 249 216 $
Year 2023 : 55 091 667 $
Year 2024 : 44 166 667 $
Year 2025 : 31 150 000 $

Farm Players Salaries

Antoine Roussel 330 000 $ (1)
Joel Kiviranta 105 000 $ (1)
Bryce Kindopp 92 500 $ (2)
Max Gildon 85 333 $ (1)
Cameron Hillis 83 833 $ (1)
Lukas Dostal 82 250 $ (1)
Damien Giroux 81 833 $ (1)
Brad Malone 76 250 $ (2)
Jonny Brodzinski 76 250 $ (2)
Byron Froese 76 250 $ (1)
Drake Caggiula 75 000 $ (1)
Tim Gettinger 75 000 $ (1)
Danny O'Regan 75 000 $ (1)
Antoine Bibeau 75 000 $ (1)
Linus Sandin 75 000 $ (1)
Jimmy Huntington 75 000 $ (1)
Joe Gambardella 75 000 $ (1)
Blake Siebenaler 70 000 $ (1)
Brandon Cutler 70 000 $ (1)
Thomas Caron 70 000 $ (1)
Alex Beaucage 70 000 $ (1)
Aaron Luchuk 70 000 $ (1)
Chase Wouters 70 000 $ (1)
Graham Knott 70 000 $ (1)
Marc McLaughlin 70 000 $ (1)
Josh Dickinson 0 $ (0)
Total Farm Players26
Salary Commitment
Year 2022 : 2 174 499 $
Year 2023 : 245 000 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 174 499 $
Year 2023 : 245 000 $
Year 2024 : 0 $
Year 2025 : 0 $

Golden Seals



Arena Capacity - Ticket Price
Attendance - %

Arena NameSideburns Coliseum
Level 1: 6000 - 60 $ - 5 960 - 99,34%
Level 2: 5000 - 35 $ - 4 992 - 99,84%
Level 3: 2000 - 16 $ - 2 000 - 100,00%
Level 4: 4000 - 10 $ - 4 000 - 100,00%
Luxury : 1000 - 100 $ - 1 000 - 100,00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30 $ - 1 942 - 97,12%
Farm Level 2: 1000 - 10 $ - 996 - 99,63%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17 952 - 99,73%
Average Income per Game1 049 461 $
Year to Date Revenue26 236 515 $
Farm
Home Games Left16
Average Attendance - %2 939 - 97,95%
Average Income per Game101 668 $
Year to Date Revenue2 541 703 $

Expense

Pro Players Total Salaries82 244 167 $
Farm Players Total Salaries1 670 332 $
Coaches Total Salaries720 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses47 044 204 $
Farm Year To Date Expenses919 923 $
Pro Salary Cap To Date46 987 635 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue16 791 370 $
Farm Estimated Season Revenue1 626 690 $
Pro Remaining Season Days57
Pro Expenses Per Days605 140 $
Pro Estimated Expenses34 492 980 $
Farm Remaining Season Days53
Farm Expenses Per Days13 010 $
Farm Estimated Expenses689 530 $
Estimated Season Expenses35 182 510 $
Season Salary Cap82 964 167 $
Estimate Under Maximum Salary Cap of 83 500 000 $535 833 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 19 964 167 $
Current Bank Account30 345 626 $
Projected Bank Account13 581 176 $

Pro Players Salaries

Jonathan Toews 10 350 000 $ (1)
Andrei Vasilevskiy 9 490 000 $ (3)
Nick Suzuki 7 875 000 $ (5)
Jason Robertson 7 750 000 $ (4)
Colton Parayko 6 500 000 $ (4)
William Karlsson 5 900 000 $ (2)
Jaden Schwartz 5 500 000 $ (4)
Tyler Toffoli 4 250 000 $ (2)
Robby Fabbri 4 000 000 $ (3)
Jake McCabe 4 000 000 $ (3)
Barclay Goodrow 3 641 667 $ (4)
Cody Ceci 3 250 000 $ (2)
Max Domi 3 000 000 $ (1)
Ondrej Kase 1 500 000 $ (1)
Nick Cousins 1 100 000 $ (2)
Kurtis MacDermid (1 Way Contract) 987 500 $ (2)
Dysin Mayo 950 000 $ (3)
Robert Hagg 800 000 $ (1)
Gabriel Dumont 700 000 $ (1)
Tuukka Rask 700 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2022 : 82 244 167 $
Year 2023 : 65 194 167 $
Year 2024 : 49 706 667 $
Year 2025 : 31 266 667 $
Salary Average Commitment
Year 2022 : 62 579 167 $
Year 2023 : 45 529 167 $
Year 2024 : 29 691 667 $
Year 2025 : 11 241 667 $
Salary Cap with 1 Way Contract
Year 2022 : 82 244 167 $
Year 2023 : 65 194 167 $
Year 2024 : 49 706 667 $
Year 2025 : 31 266 667 $

Farm Players Salaries

Daniil Tarasov 105 000 $ (3)
Ryan Suzuki 86 333 $ (2)
Thomas Harley 86 333 $ (2)
Pheonix Copley 82 500 $ (1)
Jacob Ingham 81 833 $ (1)
Tyler Tucker 80 833 $ (1)
Oskar Steen 80 000 $ (2)
Turner Elson 76 250 $ (2)
Will Bitten 76 250 $ (2)
Joe Hicketts 75 000 $ (1)
Andrew Agozzino 70 000 $ (1)
Zackary Hayes 70 000 $ (1)
Bobby Brink 70 000 $ (1)
Ryan Olsen 70 000 $ (1)
Jacob Friend 70 000 $ (1)
Kyle Rau 70 000 $ (1)
Terrance Amorosa 70 000 $ (1)
Bob Carpenter 70 000 $ (1)
Tyler Sikura 70 000 $ (1)
Lukas Elvenes 70 000 $ (1)
Matthew Robertson 70 000 $ (1)
Jonatan Berggren 70 000 $ (1)
Zachary Gallant 0 $ (0)
Ryan Bednard 0 $ (0)
Brandon Baddock 0 $ (0)
Eduards Tralmaks 0 $ (0)
Jan Drozg 0 $ (0)
Mitchell Vande Sompel 0 $ (0)
Total Farm Players28
Salary Commitment
Year 2022 : 1 670 332 $
Year 2023 : 510 166 $
Year 2024 : 105 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1 670 332 $
Year 2023 : 510 166 $
Year 2024 : 105 000 $
Year 2025 : 0 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameLong Island Arena
Level 1: 6000 - 100 $ - 5 743 - 95,72%
Level 2: 5000 - 60 $ - 4 748 - 94,96%
Level 3: 2000 - 35 $ - 1 940 - 97,01%
Level 4: 4000 - 20 $ - 3 863 - 96,57%
Luxury : 1000 - 200 $ - 941 - 94,14%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 626 - 81,30%
Farm Level 2: 1000 - 15 $ - 953 - 95,27%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17 236 - 95,76%
Average Income per Game1 777 104 $
Year to Date Revenue42 650 490 $
Farm
Home Games Left16
Average Attendance - %2 579 - 85,96%
Average Income per Game106 093 $
Year to Date Revenue2 652 334 $

Expense

Pro Players Total Salaries75 550 000 $
Farm Players Total Salaries2 080 958 $
Coaches Total Salaries1 139 925 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses44 608 529 $
Farm Year To Date Expenses1 236 376 $
Pro Salary Cap To Date44 608 529 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue30 210 764 $
Farm Estimated Season Revenue1 697 494 $
Pro Remaining Season Days57
Pro Expenses Per Days559 343 $
Pro Estimated Expenses31 882 551 $
Farm Remaining Season Days53
Farm Expenses Per Days16 097 $
Farm Estimated Expenses853 141 $
Estimated Season Expenses32 735 692 $
Season Salary Cap76 689 925 $
Estimate Under Maximum Salary Cap of 83 500 000 $6 810 075 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 13 689 925 $
Current Bank Account63 937 414 $
Projected Bank Account63 109 980 $

Pro Players Salaries

Johnny Gaudreau 9 750 000 $ (5)
Evgeny Kuznetsov 7 800 000 $ (3)
Mathew Dumba 6 000 000 $ (1)
Brock Nelson 6 000 000 $ (2)
Brady Skjei 5 250 000 $ (1)
Rickard Rakell 5 000 000 $ (5)
Jean-Gabriel Pageau 5 000 000 $ (3)
Linus Ullmark 5 000 000 $ (3)
Erik Gudbranson 4 000 000 $ (4)
Jordan Staal 4 000 000 $ (1)
Nick Paul 3 150 000 $ (5)
Ian Cole 3 000 000 $ (1)
Jason Dickinson 2 650 000 $ (2)
Nick Bonino 2 050 000 $ (1)
Colin Miller 1 850 000 $ (2)
Tomas Nosek 1 750 000 $ (1)
Scott Wedgewood 1 000 000 $ (2)
Mark Giordano 800 000 $ (2)
Ryan Carpenter 750 000 $ (1)
Sam Gagner 750 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2022 : 75 550 000 $
Year 2023 : 52 000 000 $
Year 2024 : 39 700 000 $
Year 2025 : 21 900 000 $
Salary Average Commitment
Year 2022 : 65 000 000 $
Year 2023 : 39 450 000 $
Year 2024 : 27 550 000 $
Year 2025 : 18 750 000 $
Salary Cap with 1 Way Contract
Year 2022 : 75 550 000 $
Year 2023 : 52 000 000 $
Year 2024 : 39 700 000 $
Year 2025 : 21 900 000 $

Farm Players Salaries

Ryan Reaves 175 000 $ (1)
Austin Wagner 133 333 $ (1)
Charlie Lindgren (Out of Payroll) 110 000 $ (3)
Michael Hutchinson 90 000 $ (2)
William Borgen 90 000 $ (1)
Brian Flynn 90 000 $ (1)
Andre Lee 88 375 $ (2)
Brad Richardson 88 000 $ (1)
Dylan Coghlan 76 250 $ (1)
Luke Philp 75 000 $ (1)
Nick Wolff 75 000 $ (1)
Logan Shaw 75 000 $ (1)
Hayden Verbeek 75 000 $ (1)
Robbie Russo 75 000 $ (1)
Josef Korenar 75 000 $ (1)
Justin Bailey 75 000 $ (1)
Michael Carcone 75 000 $ (1)
Connor Carrick 75 000 $ (1)
Cole Cassels 75 000 $ (1)
Mason Shaw 75 000 $ (1)
Ryan Shea 75 000 $ (1)
Robin Salo 70 000 $ (1)
Charles Hudon 70 000 $ (1)
Isaac Johnson 70 000 $ (1)
Jesper Sellgren 70 000 $ (1)
Tristen Nielsen 70 000 $ (1)
Total Farm Players26
Salary Commitment
Year 2022 : 2 190 958 $
Year 2023 : 288 375 $
Year 2024 : 110 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 061 375 $
Year 2023 : 288 375 $
Year 2024 : 110 000 $
Year 2025 : 0 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNo Name Arena
Level 1: 6000 - 95 $ - 5 781 - 96,35%
Level 2: 5000 - 60 $ - 4 756 - 95,12%
Level 3: 2000 - 45 $ - 1 468 - 73,38%
Level 4: 4000 - 27 $ - 2 991 - 74,79%
Luxury : 1000 - 210 $ - 769 - 76,94%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 24 $ - 1 947 - 97,33%
Farm Level 2: 1000 - 10 $ - 984 - 98,45%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %15 766 - 87,59%
Average Income per Game1 702 997 $
Year to Date Revenue42 574 914 $
Farm
Home Games Left15
Average Attendance - %2 931 - 97,70%
Average Income per Game84 280 $
Year to Date Revenue2 191 267 $

Expense

Pro Players Total Salaries63 227 500 $
Farm Players Total Salaries1 345 583 $
Coaches Total Salaries3 770 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 937 500 $
Pro Year To Date Expenses43 070 450 $
Farm Year To Date Expenses877 356 $
Pro Salary Cap To Date43 070 450 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 247 945 $
Farm Estimated Season Revenue1 264 192 $
Pro Remaining Season Days57
Pro Expenses Per Days488 522 $
Pro Estimated Expenses27 845 754 $
Farm Remaining Season Days53
Farm Expenses Per Days10 643 $
Farm Estimated Expenses564 079 $
Estimated Season Expenses28 409 833 $
Season Salary Cap69 935 000 $
Estimate Under Maximum Salary Cap of 83 500 000 $13 565 000 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 6 935 000 $
Current Bank Account59 369 022 $
Projected Bank Account59 471 326 $

Pro Players Salaries

Zach Werenski 9 583 333 $ (4)
James van Riemsdyk 7 000 000 $ (1)
Nathan MacKinnon 6 300 000 $ (1)
Josh Morrissey 6 250 000 $ (3)
Kris Letang 6 100 000 $ (5)
Josh Manson 4 500 000 $ (4)
Victor Olofsson (Out of Payroll) 4 450 000 $ (2)
Brett Pesce 4 025 000 $ (2)
Jake DeBrusk (Out of Payroll) 4 000 000 $ (2)
Mackenzie Blackwood 2 800 000 $ (1)
John Moore 2 750 000 $ (1)
Anton Forsberg 2 750 000 $ (3)
Filip Chytil 2 300 000 $ (1)
Troy Terry (Out of Payroll) 1 450 000 $ (1)
William Carrier 1 400 000 $ (2)
Frederick Gaudreau 1 200 000 $ (1)
Trent Frederic 1 050 000 $ (1)
Nils Lundkvist 925 000 $ (2)
Wayne Simmonds 900 000 $ (1)
Kyle Turris 900 000 $ (1)
Bowen Byram 894 167 $ (1)
Mark Pysyk 850 000 $ (1)
Zac Dalpe 750 000 $ (1)
Daniel Sprong 0 $ (0)
Total Pro Players24
Salary Commitment
Year 2022 : 73 127 500 $
Year 2023 : 43 983 333 $
Year 2024 : 29 183 333 $
Year 2025 : 20 183 333 $
Salary Average Commitment
Year 2022 : 58 165 833 $
Year 2023 : 31 483 333 $
Year 2024 : 21 133 333 $
Year 2025 : 20 183 333 $
Salary Cap with 1 Way Contract
Year 2022 : 73 127 500 $
Year 2023 : 43 983 333 $
Year 2024 : 29 183 333 $
Year 2025 : 20 183 333 $

Farm Players Salaries

Connor Mackey 91 250 $ (1)
Jamieson Rees 91 083 $ (2)
Reese Johnson 80 000 $ (2)
Calen Addison 79 500 $ (1)
Felix Sandstrom 77 500 $ (2)
Jordan Gross 76 250 $ (2)
Dakota Mermis 75 000 $ (1)
Tanner Kero 75 000 $ (1)
Isaiah Saville 70 000 $ (1)
Brian Halonen 70 000 $ (1)
Quinn Wichers 70 000 $ (1)
Brian Lashoff 70 000 $ (1)
Brett Ritchie 70 000 $ (1)
Cody McLeod 70 000 $ (1)
Vincent Marleau 70 000 $ (1)
Axel Jonsson-Fjallby 70 000 $ (1)
Dennis Yan 70 000 $ (1)
Tobias Geisser 70 000 $ (1)
Tommy Nappier 0 $ (0)
Logan Day 0 $ (0)
Chris Bigras 0 $ (0)
Drake Rymsha 0 $ (0)
Tarmo Reunanen 0 $ (0)
Mat Robson 0 $ (0)
Evan Weinger 0 $ (0)
Total Farm Players25
Salary Commitment
Year 2022 : 1 345 583 $
Year 2023 : 324 833 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1 328 083 $
Year 2023 : 307 333 $
Year 2024 : 0 $
Year 2025 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameHollywood Garden
Level 1: 6000 - 90 $ - 5 793 - 96,55%
Level 2: 5000 - 50 $ - 4 835 - 96,71%
Level 3: 2000 - 30 $ - 1 931 - 96,56%
Level 4: 4000 - 10 $ - 4 000 - 100,00%
Luxury : 1000 - 160 $ - 976 - 97,59%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 571 - 78,55%
Farm Level 2: 1000 - 15 $ - 963 - 96,30%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17 536 - 97,42%
Average Income per Game1 515 686 $
Year to Date Revenue37 892 159 $
Farm
Home Games Left16
Average Attendance - %2 534 - 84,47%
Average Income per Game103 449 $
Year to Date Revenue2 586 217 $

Expense

Pro Players Total Salaries78 563 375 $
Farm Players Total Salaries1 982 917 $
Coaches Total Salaries730 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 500 000 $
Pro Year To Date Expenses45 825 794 $
Farm Year To Date Expenses1 324 750 $
Pro Salary Cap To Date45 825 794 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 250 982 $
Farm Estimated Season Revenue1 655 179 $
Pro Remaining Season Days57
Pro Expenses Per Days578 273 $
Pro Estimated Expenses32 961 561 $
Farm Remaining Season Days53
Farm Expenses Per Days15 435 $
Farm Estimated Expenses818 055 $
Estimated Season Expenses33 779 616 $
Season Salary Cap81 793 375 $
Estimate Under Maximum Salary Cap of 83 500 000 $1 706 625 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 18 793 375 $
Current Bank Account18 587 316 $
Projected Bank Account10 713 861 $

Pro Players Salaries

Sergei Bobrovsky 10 000 000 $ (1)
Alex Ovechkin 9 500 000 $ (4)
Tomas Hertl 8 137 500 $ (5)
Jonas Brodin 6 000 000 $ (4)
Jordan Eberle 5 500 000 $ (2)
Cal Petersen 5 000 000 $ (3)
Conor Garland 4 950 000 $ (4)
Brian Dumoulin 4 100 000 $ (1)
Milan Lucic (1 Way Contract) 3 650 000 $ (1)
Jeff Carter 3 125 000 $ (2)
Sean Kuraly 2 500 000 $ (3)
Olli Maatta 2 250 000 $ (1)
Martin Jones 2 000 000 $ (1)
Victor Rask 2 000 000 $ (2)
Alex Goligoski 2 000 000 $ (2)
Rudolfs Balcers 1 550 000 $ (1)
Tage Thompson 1 400 000 $ (5)
Josh Brown 1 275 000 $ (1)
Christian Fischer 1 125 875 $ (1)
Michael Anderson 1 000 000 $ (1)
Jayson Megna 750 000 $ (1)
Matt Irwin 750 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2022 : 78 563 375 $
Year 2023 : 55 855 357 $
Year 2024 : 43 230 357 $
Year 2025 : 35 730 357 $
Salary Average Commitment
Year 2022 : 77 109 555 $
Year 2023 : 48 658 680 $
Year 2024 : 32 885 953 $
Year 2025 : 29 685 953 $
Salary Cap with 1 Way Contract
Year 2022 : 78 563 375 $
Year 2023 : 50 112 500 $
Year 2024 : 37 487 500 $
Year 2025 : 29 987 500 $

Farm Players Salaries

Carl Grundstrom 130 000 $ (2)
Sven Baertschi 100 000 $ (2)
Zack MacEwen 92 500 $ (1)
Santeri Hatakka (Out of Payroll) 85 083 $ (2)
Taro Hirose 85 000 $ (2)
Adam Clendening 82 500 $ (1)
Ivan Prosvetov 80 917 $ (1)
Grant Hutton 77 500 $ (3)
Garrett Wilson 77 000 $ (1)
Paul Ladue 76 250 $ (2)
Dillon Heatherington 76 250 $ (1)
Parker Kelly 76 250 $ (2)
Sheldon Rempal 76 250 $ (2)
Kevin Gravel (Out of Payroll) 76 250 $ (2)
Christian Jaros 75 000 $ (1)
Mikhail Berdin 75 000 $ (1)
Andrew Shortridge 75 000 $ (1)
Joel Hanley (Out of Payroll) 75 000 $ (1)
Cole Bardreau 75 000 $ (1)
Luka Burzan 75 000 $ (1)
Jeffrey Viel 75 000 $ (1)
Colton Point 75 000 $ (1)
Carl Dahlstrom 75 000 $ (1)
Otto Somppi 72 500 $ (1)
Nick Pastujov 70 000 $ (1)
Fredrik Karlstrom 70 000 $ (1)
Dylan Holloway 70 000 $ (1)
Egor Afanasyev 70 000 $ (1)
Total Farm Players28
Salary Commitment
Year 2022 : 2 219 250 $
Year 2023 : 782 583 $
Year 2024 : 77 500 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 818 750 $
Year 2023 : 746 250 $
Year 2024 : 77 500 $
Year 2025 : 0 $

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameHellgates Center
Level 1: 6000 - 100 $ - 5 772 - 96,20%
Level 2: 5000 - 60 $ - 4 849 - 96,97%
Level 3: 2000 - 35 $ - 1 932 - 96,61%
Level 4: 4000 - 20 $ - 3 904 - 97,60%
Luxury : 1000 - 200 $ - 931 - 93,07%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 572 - 78,59%
Farm Level 2: 1000 - 15 $ - 967 - 96,75%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17 388 - 96,60%
Average Income per Game1 787 942 $
Year to Date Revenue42 910 601 $
Farm
Home Games Left16
Average Attendance - %2 539 - 84,65%
Average Income per Game103 597 $
Year to Date Revenue2 589 918 $

Expense

Pro Players Total Salaries82 181 008 $
Farm Players Total Salaries2 170 916 $
Coaches Total Salaries937 250 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses46 965 619 $
Farm Year To Date Expenses1 367 584 $
Pro Salary Cap To Date46 965 619 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue30 395 009 $
Farm Estimated Season Revenue1 657 548 $
Pro Remaining Season Days57
Pro Expenses Per Days606 265 $
Pro Estimated Expenses34 557 105 $
Farm Remaining Season Days53
Farm Expenses Per Days16 774 $
Farm Estimated Expenses889 022 $
Estimated Season Expenses35 446 127 $
Season Salary Cap83 118 258 $
Estimate Under Maximum Salary Cap of 83 500 000 $381 742 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 20 118 258 $
Current Bank Account31 713 615 $
Projected Bank Account28 320 045 $

Pro Players Salaries

Artemi Panarin 11 600 000 $ (2)
Kirill Kaprizov 9 000 000 $ (4)
Jack Hughes 8 000 000 $ (4)
Andrew Mangiapane 5 800 000 $ (3)
Igor Shesterkin 5 666 667 $ (3)
Jesperi Kotkaniemi 4 820 000 $ (4)
Ben Chiarot 4 500 000 $ (4)
Nikita Zaitsev 4 500 000 $ (2)
Marcus Pettersson 4 025 175 $ (2)
Mattias Ekholm 3 750 000 $ (1)
Nick Schmaltz 2 925 000 $ (2)
Jake Allen 2 875 000 $ (1)
Chandler Stephenson 2 750 000 $ (2)
Joe Pavelski 2 750 000 $ (1)
Kevin Shattenkirk 1 950 000 $ (1)
Conor Sheary 1 500 000 $ (1)
Jan Rutta 1 375 000 $ (3)
Jonathon Merrill 1 200 000 $ (3)
Cole Caufield 880 833 $ (1)
Evan Bouchard 863 333 $ (1)
Jimmy Vesey 750 000 $ (1)
Matias Maccelli 700 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2022 : 82 181 008 $
Year 2023 : 66 161 842 $
Year 2024 : 40 361 667 $
Year 2025 : 26 320 000 $
Salary Average Commitment
Year 2022 : 65 370 035 $
Year 2023 : 46 200 869 $
Year 2024 : 26 216 702 $
Year 2025 : 11 300 035 $
Salary Cap with 1 Way Contract
Year 2022 : 82 181 008 $
Year 2023 : 66 161 842 $
Year 2024 : 40 361 667 $
Year 2025 : 26 320 000 $

Farm Players Salaries

Max Jones 129 500 $ (1)
Carter Hutton 100 000 $ (1)
Jack Ahcan 92 500 $ (1)
Bobby Trivigno 92 500 $ (2)
Peyton Krebs 86 333 $ (2)
Nikolai Knyzhov 85 000 $ (1)
Jack Rathbone 85 000 $ (2)
Samuel Bolduc 84 250 $ (1)
Dustin Wolf 81 333 $ (2)
Jan Jenik 79 500 $ (1)
Cooper Marody 76 250 $ (2)
Matt Kiersted 76 250 $ (2)
Jack Studnicka 76 250 $ (2)
Kyle Capobianco 76 250 $ (2)
Radim Zohorna (Out of Payroll) 75 000 $ (1)
Jaret Anderson-Dolan 75 000 $ (2)
Zachary Sawchenko 75 000 $ (1)
Lane Pederson 75 000 $ (1)
Matthew Phillips 75 000 $ (1)
Cam Dineen 75 000 $ (1)
Trey Fix-Wolansky 75 000 $ (1)
Mac Hollowell 75 000 $ (1)
Shane Bowers 75 000 $ (2)
Brandon Estes 70 000 $ (1)
Oliver Chau 70 000 $ (1)
Colin Theisen 70 000 $ (1)
Mikhail Abramov 70 000 $ (1)
Darien Kielb 70 000 $ (1)
Total Farm Players28
Salary Commitment
Year 2022 : 2 245 916 $
Year 2023 : 800 166 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 181 416 $
Year 2023 : 800 166 $
Year 2024 : 0 $
Year 2025 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameTampa Baseball Stadium
Level 1: 6000 - 85 $ - 5 802 - 96,70%
Level 2: 5000 - 75 $ - 3 425 - 68,50%
Level 3: 2000 - 55 $ - 1 203 - 60,16%
Level 4: 4000 - 40 $ - 1 994 - 49,85%
Luxury : 1000 - 150 $ - 968 - 96,75%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 572 - 78,61%
Farm Level 2: 1000 - 15 $ - 943 - 94,34%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %13 392 - 74,40%
Average Income per Game1 551 237 $
Year to Date Revenue38 780 925 $
Farm
Home Games Left16
Average Attendance - %2 516 - 83,85%
Average Income per Game103 072 $
Year to Date Revenue2 576 809 $

Expense

Pro Players Total Salaries65 675 000 $
Farm Players Total Salaries1 923 250 $
Coaches Total Salaries710 000 $
Luxury Taxe Total0 $
Special Salary Cap Value3 000 000 $
Pro Year To Date Expenses41 635 622 $
Farm Year To Date Expenses1 209 075 $
Pro Salary Cap To Date41 635 622 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 819 792 $
Farm Estimated Season Revenue1 649 158 $
Pro Remaining Season Days57
Pro Expenses Per Days484 124 $
Pro Estimated Expenses27 595 068 $
Farm Remaining Season Days53
Farm Expenses Per Days14 912 $
Farm Estimated Expenses790 336 $
Estimated Season Expenses28 385 404 $
Season Salary Cap69 385 000 $
Estimate Under Maximum Salary Cap of 83 500 000 $14 115 000 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 6 385 000 $
Current Bank Account32 054 166 $
Projected Bank Account30 137 712 $

Pro Players Salaries

Mitch Marner (Out of Payroll) 10 893 000 $ (1)
Miro Heiskanen 8 450 000 $ (3)
Jared Spurgeon 7 575 000 $ (2)
Matt Murray 6 250 000 $ (2)
Jakob Silfverberg 5 250 000 $ (2)
Anthony DeAngelo 5 000 000 $ (2)
Nick Foligno 3 800 000 $ (1)
Brandon Tanev 3 500 000 $ (2)
Martin Necas 3 000 000 $ (2)
Jordan Greenway 3 000 000 $ (3)
Richard Panik 2 750 000 $ (1)
Zach Whitecloud 2 750 000 $ (5)
Teddy Blueger 2 200 000 $ (1)
Braden Holtby 2 200 000 $ (1)
Nicolas Deslauriers 1 750 000 $ (4)
Morgan Geekie 1 400 000 $ (1)
Chris Wagner 1 350 000 $ (1)
Riley Stillman 1 350 000 $ (3)
Andrew Cogliano 1 250 000 $ (1)
Stuart Skinner 750 000 $ (1)
Jordan Spence 700 000 $ (1)
Bobby Lynch 700 000 $ (1)
Matt Donovan 700 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2022 : 76 568 000 $
Year 2023 : 47 875 000 $
Year 2024 : 17 300 000 $
Year 2025 : 4 500 000 $
Salary Average Commitment
Year 2022 : 52 269 000 $
Year 2023 : 33 700 000 $
Year 2024 : 12 950 000 $
Year 2025 : 2 450 000 $
Salary Cap with 1 Way Contract
Year 2022 : 76 568 000 $
Year 2023 : 47 875 000 $
Year 2024 : 17 300 000 $
Year 2025 : 4 500 000 $

Farm Players Salaries

Grigori Denisenko 92 500 $ (1)
Michael Kesselring 92 500 $ (2)
Nikita Okhotyuk 90 500 $ (2)
Martin Kaut 86 333 $ (1)
Alex Green 81 750 $ (1)
Samuel Asselin 81 000 $ (1)
Maxim Golod 79 333 $ (2)
Kaedan Korczak 78 917 $ (2)
Joseph Woll 76 667 $ (3)
Nick DeSimone 76 250 $ (2)
Alexander True 75 000 $ (1)
Jordy Bellerive 75 000 $ (1)
Marian Studenic 75 000 $ (1)
Parker Wotherspoon 75 000 $ (1)
Felix Bibeau 75 000 $ (1)
Brett Murray 75 000 $ (1)
Zach Solow 72 500 $ (1)
Mason Jobst 72 500 $ (1)
Nathan Todd 72 500 $ (1)
Semyon Der-Arguchintsev 70 000 $ (1)
Niclas Almari 70 000 $ (1)
Connor Ford 70 000 $ (1)
Maksim Sushko 70 000 $ (1)
Daniil Miromanov 70 000 $ (1)
Amir Miftakhov 70 000 $ (1)
Total Farm Players25
Salary Commitment
Year 2022 : 1 923 250 $
Year 2023 : 494 167 $
Year 2024 : 76 667 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1 923 250 $
Year 2023 : 494 167 $
Year 2024 : 76 667 $
Year 2025 : 0 $

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6000 - 110 $ - 4 428 - 73,80%
Level 2: 5000 - 65 $ - 4 692 - 93,83%
Level 3: 2000 - 45 $ - 1 469 - 73,46%
Level 4: 4000 - 22 $ - 3 838 - 95,96%
Luxury : 1000 - 225 $ - 700 - 70,05%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25 $ - 1 949 - 97,45%
Farm Level 2: 1000 - 12 $ - 961 - 96,05%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %15 127 - 84,04%
Average Income per Game1 639 270 $
Year to Date Revenue40 981 756 $
Farm
Home Games Left16
Average Attendance - %2 909 - 96,98%
Average Income per Game89 771 $
Year to Date Revenue2 244 283 $

Expense

Pro Players Total Salaries81 200 000 $
Farm Players Total Salaries2 085 583 $
Coaches Total Salaries1 900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses46 847 922 $
Farm Year To Date Expenses1 758 838 $
Pro Salary Cap To Date46 847 922 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 228 324 $
Farm Estimated Season Revenue1 436 341 $
Pro Remaining Season Days57
Pro Expenses Per Days600 730 $
Pro Estimated Expenses34 241 610 $
Farm Remaining Season Days53
Farm Expenses Per Days21 696 $
Farm Estimated Expenses1 149 888 $
Estimated Season Expenses35 391 498 $
Season Salary Cap83 100 000 $
Estimate Under Maximum Salary Cap of 83 500 000 $400 000 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 20 100 000 $
Current Bank Account475 746 $
Projected Bank Account(7 251 087 $)

Pro Players Salaries

Logan Couture 8 000 000 $ (2)
Ryan Johansen 8 000 000 $ (3)
Andrei Svechnikov 7 750 000 $ (4)
Cam Fowler 6 500 000 $ (1)
Hampus Lindholm 6 500 000 $ (5)
Jordan Binnington 6 000 000 $ (4)
Nikolaj Ehlers 6 000 000 $ (1)
Jesper Bratt 5 450 000 $ (1)
Mikhail Sergachev 4 800 000 $ (1)
Mason Marchment 4 500 000 $ (4)
Alex Iafallo 4 000 000 $ (3)
Alexander Romanov 2 500 000 $ (3)
Kaapo Kakko 2 100 000 $ (2)
Travis Dermott 1 500 000 $ (1)
Timothy Liljegren 1 400 000 $ (2)
Mattias Janmark 1 250 000 $ (1)
Jonathan Dahlen 1 050 000 $ (1)
Evgeny Svechnikov 900 000 $ (1)
Ben Hutton 850 000 $ (2)
Michael McCarron 750 000 $ (1)
Jonathan Bernier 700 000 $ (1)
Blake Comeau 700 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2022 : 81 200 000 $
Year 2023 : 51 600 000 $
Year 2024 : 39 250 000 $
Year 2025 : 24 750 000 $
Salary Average Commitment
Year 2022 : 65 294 166 $
Year 2023 : 43 350 000 $
Year 2024 : 31 850 000 $
Year 2025 : 17 350 000 $
Salary Cap with 1 Way Contract
Year 2022 : 81 200 000 $
Year 2023 : 51 600 000 $
Year 2024 : 39 250 000 $
Year 2025 : 24 750 000 $

Farm Players Salaries

Nicolas Meloche 95 000 $ (1)
Michael Mersch 88 000 $ (1)
Lassi Thomson 86 333 $ (2)
Fredrik Claesson 82 500 $ (1)
Jonas Rondbjerg 76 667 $ (3)
Spencer Martin 76 250 $ (2)
Matthew Highmore 75 000 $ (1)
Anthony Louis 75 000 $ (1)
Lukas Vejdemo 75 000 $ (1)
Brandon Hickey 75 000 $ (1)
Josiah Didier 75 000 $ (1)
Ben Gleason 75 000 $ (1)
Nathan Walker 75 000 $ (1)
Dereck Baribeau 73 333 $ (2)
Evan Polei 72 500 $ (1)
Artemi Kniazev 70 000 $ (1)
Philippe Daoust 70 000 $ (1)
David Tendeck 70 000 $ (1)
Drew Helleson 70 000 $ (1)
Ivan Lodnia 70 000 $ (1)
Jack LaFontaine 70 000 $ (1)
Artyom Serikov 70 000 $ (1)
Cameron Morrison 70 000 $ (1)
Ty Emberson 70 000 $ (1)
Zac Leslie 70 000 $ (1)
Andrew D'Agostini 70 000 $ (1)
Pyotr Kochetkov 70 000 $ (1)
Braden Schneider 70 000 $ (1)
Total Farm Players28
Salary Commitment
Year 2022 : 2 085 583 $
Year 2023 : 312 583 $
Year 2024 : 76 667 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 063 000 $
Year 2023 : 290 000 $
Year 2024 : 76 667 $
Year 2025 : 0 $

Maroons



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena de Verdun
Level 1: 6000 - 100 $ - 5 625 - 93,74%
Level 2: 5000 - 60 $ - 4 782 - 95,64%
Level 3: 2000 - 35 $ - 1 923 - 96,16%
Level 4: 4000 - 20 $ - 3 820 - 95,49%
Luxury : 1000 - 200 $ - 941 - 94,13%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 539 - 76,95%
Farm Level 2: 1000 - 15 $ - 932 - 93,18%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17 091 - 94,95%
Average Income per Game1 760 215 $
Year to Date Revenue42 245 158 $
Farm
Home Games Left15
Average Attendance - %2 471 - 82,36%
Average Income per Game101 089 $
Year to Date Revenue2 628 306 $

Expense

Pro Players Total Salaries70 195 834 $
Farm Players Total Salaries1 995 917 $
Coaches Total Salaries660 000 $
Luxury Taxe Total0 $
Special Salary Cap Value5 850 000 $
Pro Year To Date Expenses40 743 103 $
Farm Year To Date Expenses1 194 054 $
Pro Salary Cap To Date40 743 103 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 923 654 $
Farm Estimated Season Revenue1 516 330 $
Pro Remaining Season Days57
Pro Expenses Per Days516 758 $
Pro Estimated Expenses29 455 206 $
Farm Remaining Season Days53
Farm Expenses Per Days15 458 $
Farm Estimated Expenses819 274 $
Estimated Season Expenses30 274 480 $
Season Salary Cap76 705 834 $
Estimate Under Maximum Salary Cap of 83 500 000 $6 794 166 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 13 705 834 $
Current Bank Account44 167 897 $
Projected Bank Account45 333 401 $

Pro Players Salaries

Matthew Tkachuk 9 500 000 $ (5)
Jacob Trouba 8 000 000 $ (2)
John Gibson 6 400 000 $ (2)
Pierre-Luc Dubois 6 000 000 $ (1)
Rasmus Dahlin 6 000 000 $ (2)
Esa Lindell 5 800 000 $ (2)
Bo Horvat 5 500 000 $ (1)
Vince Dunn 4 000 000 $ (1)
Warren Foegele 2 750 000 $ (2)
Nick Ritchie 2 500 000 $ (1)
Casey Mittelstadt 2 500 000 $ (2)
Adam Erne 2 100 000 $ (1)
Filip Zadina 1 875 000 $ (3)
Kent Johnson 925 000 $ (3)
Cole Perfetti 894 167 $ (2)
Jack Quinn 894 167 $ (2)
Trevor Lewis 800 000 $ (1)
Kevin Bahl 795 000 $ (1)
Andrew Poturalski 762 500 $ (2)
Pat Nagle (Out of Payroll) 750 000 $ (1)
Noah Juulsen 750 000 $ (1)
Kale Clague 750 000 $ (1)
Ilya Konovalov 700 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2022 : 70 945 834 $
Year 2023 : 46 300 834 $
Year 2024 : 12 300 000 $
Year 2025 : 9 500 000 $
Salary Average Commitment
Year 2022 : 71 695 834 $
Year 2023 : 47 300 834 $
Year 2024 : 12 300 000 $
Year 2025 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 2022 : 70 945 834 $
Year 2023 : 46 300 834 $
Year 2024 : 12 300 000 $
Year 2025 : 9 500 000 $

Farm Players Salaries

Brett Connolly 350 000 $ (1)
Keegan Kolesar 140 000 $ (3)
Kieffer Bellows 120 000 $ (1)
Cameron Crotty 92 500 $ (1)
Ian Mitchell 92 500 $ (1)
Alex Turcotte 89 417 $ (2)
Jett Woo 86 083 $ (1)
Nikita Alexandrov 81 667 $ (2)
Lucas Carlsson (Out of Payroll) 80 000 $ (1)
Tyce Thompson 76 250 $ (2)
Jacob Moverare 76 250 $ (2)
Tyler Wotherspoon 76 250 $ (2)
Michael Houser (Out of Payroll) 75 000 $ (1)
John Leonard 75 000 $ (1)
Brian Pinho 75 000 $ (1)
John Hayden 75 000 $ (1)
Ethan Prow 70 000 $ (1)
Ben McCartney 70 000 $ (1)
Kirill Ustimenko 70 000 $ (1)
Dmitry Semykin 70 000 $ (1)
Noel Gunler 70 000 $ (1)
Timur Ibragimov 70 000 $ (1)
Jakob Pelletier 70 000 $ (1)
Philippe Desrosiers 0 $ (0)
Colby Williams 0 $ (0)
Chad Yetman 0 $ (0)
Total Farm Players26
Salary Commitment
Year 2022 : 2 150 917 $
Year 2023 : 539 834 $
Year 2024 : 140 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 150 917 $
Year 2023 : 539 834 $
Year 2024 : 140 000 $
Year 2025 : 0 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisee
Level 1: 6000 - 80 $ - 5 878 - 97,97%
Level 2: 5000 - 50 $ - 4 843 - 96,85%
Level 3: 2000 - 25 $ - 1 988 - 99,42%
Level 4: 4000 - 10 $ - 3 999 - 99,97%
Luxury : 1000 - 160 $ - 979 - 97,86%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25 $ - 1 968 - 98,38%
Farm Level 2: 1000 - 10 $ - 989 - 98,88%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17 687 - 98,26%
Average Income per Game1 428 407 $
Year to Date Revenue34 281 772 $
Farm
Home Games Left15
Average Attendance - %2 956 - 98,55%
Average Income per Game88 028 $
Year to Date Revenue2 288 735 $

Expense

Pro Players Total Salaries72 134 476 $
Farm Players Total Salaries2 018 083 $
Coaches Total Salaries1 270 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses42 468 608 $
Farm Year To Date Expenses1 273 299 $
Pro Salary Cap To Date42 468 608 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 282 922 $
Farm Estimated Season Revenue1 320 424 $
Pro Remaining Season Days57
Pro Expenses Per Days535 288 $
Pro Estimated Expenses30 511 416 $
Farm Remaining Season Days53
Farm Expenses Per Days15 700 $
Farm Estimated Expenses832 100 $
Estimated Season Expenses31 343 516 $
Season Salary Cap73 404 476 $
Estimate Under Maximum Salary Cap of 83 500 000 $10 095 524 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 10 404 476 $
Current Bank Account30 001 342 $
Projected Bank Account24 261 172 $

Pro Players Salaries

Zdeno Chara 9 900 000 $ (2)
Sebastian Aho 8 454 000 $ (2)
Shea Weber 7 857 143 $ (1)
Joel Farabee 5 000 000 $ (5)
Travis Sanheim 4 675 000 $ (5)
Shayne Gostisbehere 4 500 000 $ (1)
Alexander Wennberg 4 500 000 $ (2)
Kirby Dach 3 362 500 $ (4)
Anton Khudobin 3 333 333 $ (1)
Pius Suter 3 250 000 $ (1)
Ryan Lindgren 3 000 000 $ (2)
Philippe Myers 2 550 000 $ (2)
Mike Smith 2 200 000 $ (1)
Andrej Sekera 1 500 000 $ (1)
Alexander Radulov 1 500 000 $ (1)
Lucas Raymond 925 000 $ (2)
Alex Newhook 908 333 $ (1)
Nils Hoglander 891 667 $ (1)
Martin Fehervary 880 000 $ (1)
Mathieu Perreault 797 500 $ (1)
C.J. Smith 750 000 $ (1)
Vasili Podkolzin 700 000 $ (1)
Dan Vladar 700 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2022 : 72 134 476 $
Year 2023 : 42 791 500 $
Year 2024 : 14 612 500 $
Year 2025 : 14 612 500 $
Salary Average Commitment
Year 2022 : 48 158 999 $
Year 2023 : 30 094 833 $
Year 2024 : 8 737 500 $
Year 2025 : 8 737 500 $
Salary Cap with 1 Way Contract
Year 2022 : 72 134 476 $
Year 2023 : 42 366 500 $
Year 2024 : 13 037 500 $
Year 2025 : 13 037 500 $

Farm Players Salaries

Devan Dubnyk 450 000 $ (1)
Oskari Laaksonen 92 500 $ (1)
Adam Johnson 80 000 $ (1)
Devin Cooley 78 500 $ (1)
C.J. Suess 77 500 $ (1)
Calle Rosen 76 250 $ (2)
Cavan Fitzgerald 75 000 $ (1)
Hudson Fasching 75 000 $ (1)
Mitchell Stephens 75 000 $ (1)
Simon Benoit 75 000 $ (1)
Buddy Robinson 75 000 $ (1)
Cole Smith 75 000 $ (1)
William Lockwood 75 000 $ (1)
Linus Hogberg 75 000 $ (1)
Kyle Keyser 73 333 $ (1)
Nico Daws 70 000 $ (1)
Dean Stewart 70 000 $ (1)
Lukas Rousek 70 000 $ (1)
Valtteri Puustinen 70 000 $ (1)
Marco Rossi (Out of Payroll) 70 000 $ (1)
Jakub Galvas 70 000 $ (1)
Jackson Cates 70 000 $ (1)
Jordan Harris 70 000 $ (1)
Doyle Somerby 0 $ (0)
Adam Helewka 0 $ (0)
Ian McCoshen 0 $ (0)
Michael McNiven 0 $ (0)
Total Farm Players27
Salary Commitment
Year 2022 : 2 088 083 $
Year 2023 : 76 250 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 081 833 $
Year 2023 : 70 000 $
Year 2024 : 0 $
Year 2025 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameEdmonton Coliseum
Level 1: 6000 - 105 $ - 4 541 - 75,68%
Level 2: 5000 - 65 $ - 4 776 - 95,51%
Level 3: 2000 - 38 $ - 1 915 - 95,77%
Level 4: 4000 - 23 $ - 3 830 - 95,76%
Luxury : 1000 - 190 $ - 951 - 95,06%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 555 - 77,77%
Farm Level 2: 1000 - 15 $ - 963 - 96,31%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %16 013 - 88,96%
Average Income per Game1 681 758 $
Year to Date Revenue42 043 947 $
Farm
Home Games Left15
Average Attendance - %2 518 - 83,95%
Average Income per Game102 638 $
Year to Date Revenue2 668 592 $

Expense

Pro Players Total Salaries64 417 500 $
Farm Players Total Salaries2 755 162 $
Coaches Total Salaries822 600 $
Luxury Taxe Total0 $
Special Salary Cap Value4 500 000 $
Pro Year To Date Expenses38 211 165 $
Farm Year To Date Expenses1 450 392 $
Pro Salary Cap To Date38 211 165 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 908 126 $
Farm Estimated Season Revenue1 539 572 $
Pro Remaining Season Days57
Pro Expenses Per Days475 675 $
Pro Estimated Expenses27 113 475 $
Farm Remaining Season Days53
Farm Expenses Per Days21 261 $
Farm Estimated Expenses1 126 833 $
Estimated Season Expenses28 240 308 $
Season Salary Cap69 740 100 $
Estimate Under Maximum Salary Cap of 83 500 000 $13 759 900 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 6 740 100 $
Current Bank Account10 127 173 $
Projected Bank Account10 334 563 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (1)
John Carlson 8 000 000 $ (1)
James Neal 5 750 000 $ (1)
Phillip Danault 4 500 000 $ (4)
Matt Grzelcyk 3 687 500 $ (2)
Frank Vatrano 3 600 000 $ (3)
Craig Smith 3 100 000 $ (1)
Mike Reilly 3 000 000 $ (2)
Kaapo Kahkonen 2 750 000 $ (2)
Jake Bean 2 333 333 $ (2)
Michael Del Zotto 2 000 000 $ (1)
Ryan Dzingel 1 975 000 $ (1)
Barrett Hayton 1 600 000 $ (1)
Owen Tippett 1 500 000 $ (2)
Jordan Oesterle 1 350 000 $ (1)
Joonas Korpisalo 1 300 000 $ (1)
Brendan Smith 1 100 000 $ (2)
Rem Pitlick 1 050 000 $ (2)
Tim Stutzle 925 000 $ (1)
Rasmus Asplund 825 000 $ (1)
Mark Kastelic 821 667 $ (1)
Josh Leivo 750 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2022 : 64 417 500 $
Year 2023 : 23 520 833 $
Year 2024 : 8 100 000 $
Year 2025 : 4 500 000 $
Salary Average Commitment
Year 2022 : 63 184 167 $
Year 2023 : 22 887 500 $
Year 2024 : 9 100 000 $
Year 2025 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 2022 : 64 417 500 $
Year 2023 : 23 520 833 $
Year 2024 : 8 100 000 $
Year 2025 : 4 500 000 $

Farm Players Salaries

Jake Gardiner 405 000 $ (1)
Zack Kassian 320 000 $ (2)
Curtis Hall 92 500 $ (2)
Owen Power 91 667 $ (3)
Dmitrij Jaskin 90 000 $ (1)
Gregory Hofmann 90 000 $ (1)
Chris Terry 90 000 $ (1)
Frederik Gauthier 87 500 $ (1)
Cody Glass 87 413 $ (1)
Hunter Skinner 85 083 $ (2)
Alex Biega 82 500 $ (1)
Calvin Pickard 76 250 $ (2)
Dennis Gilbert 76 250 $ (2)
Paul Cotter 76 000 $ (1)
Kole Sherwood 75 000 $ (1)
Garret Sparks (Out of Payroll) 75 000 $ (1)
Austin Poganski 75 000 $ (1)
Andy Welinski 75 000 $ (1)
Alexandre Fortin 75 000 $ (1)
Kristian Vesalainen 75 000 $ (1)
Philip Broberg 70 000 $ (1)
Matthew Villalta 70 000 $ (1)
Tristin Langan 70 000 $ (1)
Sam Anas 70 000 $ (1)
Ryan Chyzowski 70 000 $ (1)
Rasmus Korhonen 70 000 $ (1)
Brett McKenzie 70 000 $ (1)
Jean-Francois Berube 70 000 $ (1)
Dylan McIlrath 70 000 $ (1)
Total Farm Players29
Salary Commitment
Year 2022 : 2 830 163 $
Year 2023 : 741 750 $
Year 2024 : 91 667 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 182 750 $
Year 2023 : 446 750 $
Year 2024 : 91 667 $
Year 2025 : 0 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSunrise Arena
Level 1: 6000 - 100 $ - 5 634 - 93,90%
Level 2: 5000 - 60 $ - 4 803 - 96,07%
Level 3: 2000 - 35 $ - 1 932 - 96,59%
Level 4: 4000 - 20 $ - 3 858 - 96,45%
Luxury : 1000 - 200 $ - 948 - 94,82%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 548 - 77,40%
Farm Level 2: 1000 - 15 $ - 935 - 93,53%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17 175 - 95,42%
Average Income per Game1 767 127 $
Year to Date Revenue42 411 047 $
Farm
Home Games Left15
Average Attendance - %2 483 - 82,78%
Average Income per Game101 629 $
Year to Date Revenue2 642 358 $

Expense

Pro Players Total Salaries70 087 500 $
Farm Players Total Salaries1 955 416 $
Coaches Total Salaries950 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses42 619 254 $
Farm Year To Date Expenses1 154 482 $
Pro Salary Cap To Date42 619 254 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue30 041 158 $
Farm Estimated Season Revenue1 524 437 $
Pro Remaining Season Days57
Pro Expenses Per Days518 011 $
Pro Estimated Expenses29 526 627 $
Farm Remaining Season Days53
Farm Expenses Per Days15 229 $
Farm Estimated Expenses807 137 $
Estimated Season Expenses30 333 764 $
Season Salary Cap71 037 500 $
Estimate Under Maximum Salary Cap of 83 500 000 $12 462 500 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 8 037 500 $
Current Bank Account38 458 986 $
Projected Bank Account39 690 817 $

Pro Players Salaries

Joshua Norris 7 950 000 $ (5)
Mats Zuccarello 6 000 000 $ (1)
Taylor Hall 6 000 000 $ (3)
Vincent Trocheck 5 625 000 $ (5)
Mike Matheson 4 875 000 $ (4)
Ville Husso 4 750 000 $ (3)
Kevin Labanc (Out of Payroll) 4 725 000 $ (2)
Jamie Oleksiak 4 600 000 $ (3)
Mike Hoffman 4 500 000 $ (2)
Tyson Barrie 4 500 000 $ (2)
Jonas Siegenthaler 3 400 000 $ (5)
Marcus Foligno 3 100 000 $ (2)
Oskar Lindblom 3 000 000 $ (1)
Rocco Grimaldi 2 000 000 $ (1)
Antti Raanta 2 000 000 $ (1)
Garnet Hathaway 1 500 000 $ (1)
Austin Watson 1 500 000 $ (1)
Kevin Lankinen 1 500 000 $ (1)
Jamie Drysdale 925 000 $ (2)
Greg Pateryn 825 000 $ (1)
Andrew Peeke 787 500 $ (1)
Dylan Sikura 750 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2022 : 74 812 500 $
Year 2023 : 54 950 000 $
Year 2024 : 37 200 000 $
Year 2025 : 21 850 000 $
Salary Average Commitment
Year 2022 : 69 781 250 $
Year 2023 : 51 168 750 $
Year 2024 : 37 200 000 $
Year 2025 : 21 850 000 $
Salary Cap with 1 Way Contract
Year 2022 : 74 812 500 $
Year 2023 : 54 950 000 $
Year 2024 : 37 200 000 $
Year 2025 : 21 850 000 $

Farm Players Salaries

Jakub Zboril 113 750 $ (2)
Matt Moulson 110 000 $ (1)
Tye Felhaber 92 500 $ (2)
Hugh McGing 92 500 $ (1)
Reilly Walsh 92 500 $ (2)
Josh Archibald 90 000 $ (1)
Joachim Blichfeld 90 000 $ (1)
Raphael Lavoie 87 000 $ (2)
Kaiden Guhle 86 333 $ (3)
Libor Hajek 80 000 $ (1)
Gabriel Fortier 79 167 $ (2)
Jonathan Gruden 78 833 $ (2)
Antoine Morand 77 833 $ (2)
Clark Bishop 75 000 $ (1)
Cale Morris 75 000 $ (1)
Patrick Brown 75 000 $ (1)
Alex Steeves 70 000 $ (1)
Nathan Smith 70 000 $ (1)
Janis Moser 70 000 $ (1)
Daniil Chechelev (Out of Payroll) 70 000 $ (1)
Gianni Fairbrother 70 000 $ (1)
Ilya Solovyov 70 000 $ (1)
Tristan Mullin 70 000 $ (1)
Sam Poulin (Out of Payroll) 70 000 $ (1)
Adam Werner 70 000 $ (1)
Jeff Taylor 70 000 $ (1)
Nolan Stevens 0 $ (0)
Total Farm Players27
Salary Commitment
Year 2022 : 2 095 416 $
Year 2023 : 707 916 $
Year 2024 : 86 333 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 067 933 $
Year 2023 : 685 433 $
Year 2024 : 86 333 $
Year 2025 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - 85 $ - 5 745 - 95,74%
Level 2: 5000 - 60 $ - 4 789 - 95,78%
Level 3: 2000 - 35 $ - 1 920 - 96,01%
Level 4: 4000 - 20 $ - 3 903 - 97,56%
Luxury : 1000 - 180 $ - 958 - 95,77%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 570 - 78,50%
Farm Level 2: 1000 - 15 $ - 953 - 95,35%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17 314 - 96,19%
Average Income per Game1 628 998 $
Year to Date Revenue40 724 958 $
Farm
Home Games Left15
Average Attendance - %2 524 - 84,12%
Average Income per Game103 187 $
Year to Date Revenue2 682 874 $

Expense

Pro Players Total Salaries84 244 000 $
Farm Players Total Salaries1 624 416 $
Coaches Total Salaries760 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses46 786 443 $
Farm Year To Date Expenses970 414 $
Pro Salary Cap To Date43 233 691 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 063 973 $
Farm Estimated Season Revenue1 547 812 $
Pro Remaining Season Days57
Pro Expenses Per Days620 029 $
Pro Estimated Expenses35 341 653 $
Farm Remaining Season Days53
Farm Expenses Per Days12 665 $
Farm Estimated Expenses671 245 $
Estimated Season Expenses36 012 898 $
Season Salary Cap72 545 000 $
Estimate Under Maximum Salary Cap of 83 500 000 $10 955 000 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 9 545 000 $
Current Bank Account15 896 582 $
Projected Bank Account7 495 469 $

Pro Players Salaries

Auston Matthews (Out of Payroll) 11 634 000 $ (2)
Cale Makar 8 900 000 $ (4)
Tyler Myers (1 Way Contract) 6 000 000 $ (2)
T.J. Oshie 5 750 000 $ (3)
J.T. Miller 5 250 000 $ (1)
Dmitry Orlov 5 100 000 $ (1)
Mikael Granlund 5 000 000 $ (3)
Jack Campbell 5 000 000 $ (5)
Tomas Tatar 4 500 000 $ (1)
Charlie Coyle 4 250 000 $ (3)
Lawson Crouse 4 100 000 $ (5)
Jack Roslovic 4 000 000 $ (2)
Jesse Puljujarvi 3 000 000 $ (1)
Carl Hagelin 2 750 000 $ (1)
Ethan Bear 2 200 000 $ (1)
Curtis Lazar 1 000 000 $ (3)
Spencer Knight 925 000 $ (1)
Matthew Beniers 897 500 $ (3)
Matthew Nieto 850 000 $ (1)
Alex Chiasson (Out of Payroll) 825 000 $ (1)
Chad Ruhwedel 800 000 $ (2)
Stefan Noesen 762 500 $ (2)
Ryan Murray 750 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2022 : 84 244 000 $
Year 2023 : 58 094 000 $
Year 2024 : 34 897 500 $
Year 2025 : 18 000 000 $
Salary Average Commitment
Year 2022 : 81 219 000 $
Year 2023 : 53 944 000 $
Year 2024 : 30 847 500 $
Year 2025 : 18 000 000 $
Salary Cap with 1 Way Contract
Year 2022 : 84 244 000 $
Year 2023 : 58 094 000 $
Year 2024 : 34 897 500 $
Year 2025 : 18 000 000 $

Farm Players Salaries

Pavel Dorofeyev 92 500 $ (1)
Josh Lopina 87 833 $ (3)
Graeme Clarke 85 083 $ (2)
Sam Carrick 85 000 $ (2)
Kody Clark 80 833 $ (1)
Vladislav Kolyachonok 78 917 $ (2)
T.J. Tynan 78 750 $ (2)
Alex Limoges 78 000 $ (1)
Sami Niku 77 500 $ (1)
Jacob MacDonald 76 250 $ (2)
Vincent Desharnais 76 250 $ (2)
Alex Lyon 75 000 $ (1)
Ryan Schmelzer 75 000 $ (1)
Cole Maier 75 000 $ (1)
Logan Brown 75 000 $ (1)
Zane McIntyre 75 000 $ (1)
Alex Whelan 72 500 $ (1)
Dmitri Osipov 70 000 $ (1)
Griffin Mendel 70 000 $ (1)
Mason Morelli 70 000 $ (1)
Bobby Russell 70 000 $ (1)
Total Farm Players21
Salary Commitment
Year 2022 : 1 624 416 $
Year 2023 : 568 083 $
Year 2024 : 87 833 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1 571 583 $
Year 2023 : 520 250 $
Year 2024 : 70 000 $
Year 2025 : 0 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone arena
Level 1: 6000 - 95 $ - 5 722 - 95,36%
Level 2: 5000 - 62 $ - 4 780 - 95,60%
Level 3: 2000 - 35 $ - 1 969 - 98,43%
Level 4: 4000 - 22 $ - 3 847 - 96,18%
Luxury : 1000 - 175 $ - 950 - 94,95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30 $ - 1 948 - 97,38%
Farm Level 2: 1000 - 12 $ - 986 - 98,63%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17 267 - 95,93%
Average Income per Game1 727 841 $
Year to Date Revenue43 196 019 $
Farm
Home Games Left15
Average Attendance - %2 934 - 97,80%
Average Income per Game104 693 $
Year to Date Revenue2 722 007 $

Expense

Pro Players Total Salaries72 899 167 $
Farm Players Total Salaries2 871 457 $
Coaches Total Salaries720 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses44 856 047 $
Farm Year To Date Expenses1 434 221 $
Pro Salary Cap To Date44 856 047 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 645 452 $
Farm Estimated Season Revenue1 570 389 $
Pro Remaining Season Days57
Pro Expenses Per Days536 928 $
Pro Estimated Expenses30 604 896 $
Farm Remaining Season Days53
Farm Expenses Per Days22 041 $
Farm Estimated Expenses1 168 173 $
Estimated Season Expenses31 773 069 $
Season Salary Cap73 619 167 $
Estimate Under Maximum Salary Cap of 83 500 000 $9 880 833 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 10 619 167 $
Current Bank Account17 297 373 $
Projected Bank Account14 740 145 $

Pro Players Salaries

Aleksander Barkov 10 000 000 $ (5)
Adam Fox 9 500 000 $ (5)
Gustav Nyquist 5 500 000 $ (1)
Jaccob Slavin 5 300 000 $ (1)
Sam Bennett 4 425 000 $ (3)
Cam Talbot 3 666 667 $ (1)
Evander Kane 3 500 000 $ (1)
Jay Beagle 3 300 000 $ (1)
Radek Faksa 3 250 000 $ (3)
Ryan Graves 3 166 667 $ (1)
Kyle Okposo 3 000 000 $ (1)
Anthony Duclair 2 950 000 $ (2)
Adam Henrique 2 912 500 $ (1)
Vladislav Gavrikov 2 800 000 $ (1)
Egor Sharangovich 2 000 000 $ (1)
Alexandre Texier 1 525 000 $ (1)
Brandon Hagel 1 500 000 $ (2)
Keith Yandle 990 000 $ (1)
Robert Bortuzzo 950 000 $ (2)
Jeremy Swayman 925 000 $ (1)
Mattias Samuelsson 925 000 $ (1)
Cole Reinhardt 813 333 $ (2)
Total Pro Players22
Salary Commitment
Year 2022 : 72 899 167 $
Year 2023 : 33 388 333 $
Year 2024 : 27 175 000 $
Year 2025 : 19 500 000 $
Salary Average Commitment
Year 2022 : 51 382 500 $
Year 2023 : 20 088 333 $
Year 2024 : 13 450 000 $
Year 2025 : 6 825 000 $
Salary Cap with 1 Way Contract
Year 2022 : 72 899 167 $
Year 2023 : 33 388 333 $
Year 2024 : 27 175 000 $
Year 2025 : 19 500 000 $

Farm Players Salaries

Patric Hornqvist 530 000 $ (1)
Loui Eriksson 197 500 $ (1)
Brendan Lemieux 135 000 $ (1)
Dean Kukan 102 500 $ (1)
Jake Christiansen 92 500 $ (1)
Emilio Pettersen 90 333 $ (1)
Adam Beckman 89 417 $ (2)
Ryan Fanti 88 375 $ (2)
Connor McMichael 86 333 $ (2)
Walker Duehr 82 750 $ (1)
Egor Sokolov 81 833 $ (2)
Mason Millman 81 333 $ (2)
Maxim Marushev 81 000 $ (1)
Filip Kral 81 000 $ (1)
Riley Damiani 80 333 $ (1)
Jakub Skarek 77 833 $ (1)
Nick Seeler 77 500 $ (2)
Kevin Connauton 76 250 $ (2)
Tanner Laczynski 76 250 $ (2)
Connor Ingram 75 917 $ (1)
Jayden Halbgewachs 75 000 $ (1)
Joel Teasdale 75 000 $ (1)
Rob Hamilton 75 000 $ (1)
Erik Kallgren 75 000 $ (1)
Connor Bunnaman 75 000 $ (1)
Devante Stephens 72 500 $ (1)
Matthew Murray 70 000 $ (1)
Andy Andreoff 70 000 $ (2)
Total Farm Players28
Salary Commitment
Year 2022 : 2 871 457 $
Year 2023 : 727 291 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 325 916 $
Year 2023 : 689 583 $
Year 2024 : 0 $
Year 2025 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBlue Shirt Stadium
Level 1: 6000 - 100 $ - 5 649 - 94,16%
Level 2: 5000 - 60 $ - 4 815 - 96,30%
Level 3: 2000 - 35 $ - 1 945 - 97,26%
Level 4: 4000 - 20 $ - 3 871 - 96,77%
Luxury : 1000 - 200 $ - 929 - 92,85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 517 - 75,87%
Farm Level 2: 1000 - 15 $ - 967 - 96,69%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17 209 - 95,60%
Average Income per Game1 765 701 $
Year to Date Revenue42 376 831 $
Farm
Home Games Left16
Average Attendance - %2 484 - 82,81%
Average Income per Game100 744 $
Year to Date Revenue2 518 607 $

Expense

Pro Players Total Salaries75 768 024 $
Farm Players Total Salaries1 916 116 $
Coaches Total Salaries1 225 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 750 000 $
Pro Year To Date Expenses45 659 247 $
Farm Year To Date Expenses1 209 062 $
Pro Salary Cap To Date45 659 247 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue30 016 922 $
Farm Estimated Season Revenue1 611 908 $
Pro Remaining Season Days57
Pro Expenses Per Days561 482 $
Pro Estimated Expenses32 004 474 $
Farm Remaining Season Days53
Farm Expenses Per Days14 933 $
Farm Estimated Expenses791 449 $
Estimated Season Expenses32 795 923 $
Season Salary Cap79 743 024 $
Estimate Under Maximum Salary Cap of 83 500 000 $3 756 976 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 16 743 024 $
Current Bank Account40 773 221 $
Projected Bank Account39 606 128 $

Pro Players Salaries

Erik Karlsson 11 500 000 $ (2)
Kyle Connor 7 142 857 $ (3)
Nazem Kadri 7 000 000 $ (4)
Brayden Schenn 6 500 000 $ (3)
Philipp Grubauer 5 900 000 $ (3)
Adam Pelech 5 750 000 $ (4)
Rasmus Andersson 4 550 000 $ (3)
Carter Verhaeghe 4 167 667 $ (3)
Noah Dobson 4 000 000 $ (3)
Roope Hintz 3 150 000 $ (1)
Jordan Kyrou 2 800 000 $ (1)
Nick Jensen 2 500 000 $ (1)
Frederik Andersen 2 250 000 $ (1)
Vinnie Hinostroza 1 700 000 $ (1)
David Kampf 1 500 000 $ (1)
Riley Sheahan 950 000 $ (1)
Dylan Samberg 925 000 $ (1)
Tyler Motte 900 000 $ (1)
Arthur Kaliyev 894 167 $ (2)
Philip Tomasino 863 333 $ (2)
Jason Spezza 825 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2022 : 75 768 024 $
Year 2023 : 58 268 024 $
Year 2024 : 45 010 524 $
Year 2025 : 12 750 000 $
Salary Average Commitment
Year 2022 : 64 838 333 $
Year 2023 : 49 438 333 $
Year 2024 : 36 180 833 $
Year 2025 : 12 750 000 $
Salary Cap with 1 Way Contract
Year 2022 : 75 768 024 $
Year 2023 : 58 268 024 $
Year 2024 : 45 010 524 $
Year 2025 : 12 750 000 $

Farm Players Salaries

Adam Ruzicka 90 000 $ (1)
Marc Del Gaizo 85 033 $ (2)
Trent Miner 82 833 $ (2)
Dakota Joshua 82 500 $ (2)
Karson Kuhlman 82 500 $ (1)
Declan Chisholm (Out of Payroll) 81 500 $ (1)
Ben Harpur 80 000 $ (1)
Nicholas Robertson 79 667 $ (2)
Dmitry Zavgorodniy 78 000 $ (1)
Jonathan Aspirot 76 833 $ (1)
Brandon Biro 76 250 $ (2)
Jeff Malott 76 250 $ (2)
Sheldon Dries 76 250 $ (2)
Gustav Olofsson 75 000 $ (1)
Aleksi Heponiemi 75 000 $ (1)
Anthony Bitetto 75 000 $ (1)
Dylan Ferguson 75 000 $ (1)
Colton Poolman 75 000 $ (1)
Jerad Rosburg 75 000 $ (1)
Adam Huska 75 000 $ (1)
Beck Warm 75 000 $ (1)
Linus Weissbach 70 000 $ (1)
Alexander Khovanov 70 000 $ (1)
Reece Newkirk 70 000 $ (1)
Filip Hallander 70 000 $ (1)
Jet Greaves 70 000 $ (1)
Total Farm Players26
Salary Commitment
Year 2022 : 1 997 616 $
Year 2023 : 558 783 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1 957 033 $
Year 2023 : 555 033 $
Year 2024 : 0 $
Year 2025 : 0 $

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameOctopus Arena
Level 1: 6000 - 130 $ - 3 833 - 63,88%
Level 2: 5000 - 85 $ - 3 153 - 63,06%
Level 3: 2000 - 50 $ - 1 363 - 68,13%
Level 4: 4000 - 25 $ - 3 830 - 95,74%
Luxury : 1000 - 250 $ - 661 - 66,13%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 554 - 77,68%
Farm Level 2: 1000 - 15 $ - 927 - 92,71%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %12 839 - 71,33%
Average Income per Game1 632 211 $
Year to Date Revenue40 805 280 $
Farm
Home Games Left16
Average Attendance - %2 481 - 82,69%
Average Income per Game101 743 $
Year to Date Revenue2 543 565 $

Expense

Pro Players Total Salaries82 442 479 $
Farm Players Total Salaries1 676 625 $
Coaches Total Salaries860 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses45 871 021 $
Farm Year To Date Expenses1 102 977 $
Pro Salary Cap To Date45 195 843 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 115 379 $
Farm Estimated Season Revenue1 627 882 $
Pro Remaining Season Days57
Pro Expenses Per Days607 609 $
Pro Estimated Expenses34 633 713 $
Farm Remaining Season Days53
Farm Expenses Per Days13 057 $
Farm Estimated Expenses692 021 $
Estimated Season Expenses35 325 734 $
Season Salary Cap83 302 479 $
Estimate Under Maximum Salary Cap of 83 500 000 $197 521 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 20 302 479 $
Current Bank Account26 075 944 $
Projected Bank Account18 493 471 $

Pro Players Salaries

John Tavares 10 950 000 $ (1)
David Pastrnak 6 666 667 $ (1)
Jeff Petry 6 250 000 $ (3)
Mark Scheifele 6 125 000 $ (2)
Anton Stralman 6 050 000 $ (1)
Duncan Keith 5 538 462 $ (1)
Oliver Bjorkstrand 5 400 000 $ (4)
Carter Hart 3 979 000 $ (2)
Connor Brown 3 600 000 $ (1)
Marc-Andre Fleury 3 500 000 $ (2)
Lars Eller 3 500 000 $ (1)
Dustin Brown 3 270 850 $ (1)
Andreas Johnsson 3 225 000 $ (1)
Kailer Yamamoto 3 100 000 $ (2)
Dylan DeMelo 3 000 000 $ (2)
Radko Gudas 2 500 000 $ (1)
Noel Acciari 1 250 000 $ (1)
Pat Maroon 1 000 000 $ (2)
Jujhar Khaira 975 000 $ (1)
Logan Stanley 900 000 $ (1)
Zach Aston-Reese 900 000 $ (1)
Haydn Fleury 762 500 $ (2)
Total Pro Players22
Salary Commitment
Year 2022 : 82 442 479 $
Year 2023 : 33 116 500 $
Year 2024 : 11 650 000 $
Year 2025 : 5 400 000 $
Salary Average Commitment
Year 2022 : 78 921 812 $
Year 2023 : 26 737 500 $
Year 2024 : 11 650 000 $
Year 2025 : 5 400 000 $
Salary Cap with 1 Way Contract
Year 2022 : 82 442 479 $
Year 2023 : 33 116 500 $
Year 2024 : 11 650 000 $
Year 2025 : 5 400 000 $

Farm Players Salaries

Ross Johnston 110 000 $ (4)
Morgan Barron 92 500 $ (1)
Austin Rueschhoff 84 250 $ (1)
Benoit-Olivier Groulx 82 250 $ (1)
Isaac Ratcliffe 81 375 $ (1)
Matt Filipe 78 750 $ (1)
David Gustafsson 77 500 $ (2)
Steven Santini 75 000 $ (1)
Scott Harrington 75 000 $ (1)
Gabriel Carlsson 75 000 $ (1)
Matt Luff 75 000 $ (1)
Garrett Metcalf 70 000 $ (1)
Kasper Bjorkqvist 70 000 $ (1)
Samuel Dove-McFalls 70 000 $ (1)
Cole Schneider 70 000 $ (1)
Nolan Kneen 70 000 $ (1)
Justin Ducharme 70 000 $ (1)
Joe Murdaca 70 000 $ (1)
Seth Barton 70 000 $ (1)
Nathan Larose 70 000 $ (1)
Victor Berglund 70 000 $ (1)
Dino Kambeitz (Out of Payroll) 70 000 $ (1)
Mareks Mitens (Out of Payroll) 70 000 $ (1)
Chris Wideman 70 000 $ (1)
Total Farm Players24
Salary Commitment
Year 2022 : 1 816 625 $
Year 2023 : 187 500 $
Year 2024 : 110 000 $
Year 2025 : 110 000 $
Salary Average Commitment
Year 2022 : 1 881 292 $
Year 2023 : 147 500 $
Year 2024 : 70 000 $
Year 2025 : 70 000 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - 100 $ - 5 747 - 95,78%
Level 2: 5000 - 62 $ - 4 663 - 93,26%
Level 3: 2000 - 55 $ - 1 206 - 60,28%
Level 4: 4000 - 30 $ - 2 648 - 66,19%
Luxury : 1000 - 186 $ - 960 - 96,00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30 $ - 1 924 - 96,18%
Farm Level 2: 1000 - 13 $ - 948 - 94,81%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %15 223 - 84,57%
Average Income per Game1 770 182 $
Year to Date Revenue42 484 377 $
Farm
Home Games Left16
Average Attendance - %2 872 - 95,73%
Average Income per Game104 352 $
Year to Date Revenue2 608 795 $

Expense

Pro Players Total Salaries75 969 167 $
Farm Players Total Salaries2 021 000 $
Coaches Total Salaries1 320 000 $
Luxury Taxe Total0 $
Special Salary Cap Value461 788 $
Pro Year To Date Expenses44 961 028 $
Farm Year To Date Expenses1 231 421 $
Pro Salary Cap To Date44 906 278 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue30 093 100 $
Farm Estimated Season Revenue1 669 629 $
Pro Remaining Season Days57
Pro Expenses Per Days563 717 $
Pro Estimated Expenses32 131 869 $
Farm Remaining Season Days53
Farm Expenses Per Days15 647 $
Farm Estimated Expenses829 291 $
Estimated Season Expenses32 961 160 $
Season Salary Cap76 500 955 $
Estimate Under Maximum Salary Cap of 83 500 000 $6 999 045 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 13 500 955 $
Current Bank Account19 878 646 $
Projected Bank Account18 680 215 $

Pro Players Salaries

Anze Kopitar 10 000 000 $ (2)
Nicklas Backstrom 9 200 000 $ (3)
Clayton Keller 7 150 000 $ (3)
Ivan Provorov 6 750 000 $ (2)
Zach Hyman 5 500 000 $ (4)
Elvis Merzlikins 5 400 000 $ (5)
Filip Hronek 4 400 000 $ (2)
Viktor Arvidsson 4 250 000 $ (2)
Joel Armia 3 400 000 $ (3)
Marco Scandella 3 275 000 $ (2)
Travis Hamonic 3 000 000 $ (1)
Tucker Poolman 2 500 000 $ (3)
Jeremy Lauzon 2 000 000 $ (4)
Casey DeSmith 1 800 000 $ (2)
Eeli Tolvanen 1 450 000 $ (2)
Troy Stecher (Out of Payroll) 1 250 000 $ (1)
Derek Ryan 1 250 000 $ (1)
Trevor Zegras 925 000 $ (1)
Seth Jarvis 894 167 $ (2)
Sam Steel 825 000 $ (1)
Fabian Zetterlund 750 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2022 : 75 969 167 $
Year 2023 : 67 969 167 $
Year 2024 : 35 150 000 $
Year 2025 : 12 900 000 $
Salary Average Commitment
Year 2022 : 48 888 333 $
Year 2023 : 40 888 333 $
Year 2024 : 11 250 000 $
Year 2025 : 6 900 000 $
Salary Cap with 1 Way Contract
Year 2022 : 75 969 167 $
Year 2023 : 67 969 167 $
Year 2024 : 35 150 000 $
Year 2025 : 12 900 000 $

Farm Players Salaries

Markus Nutivaara 175 000 $ (1)
Rasmus Sandin 140 000 $ (2)
Mads Sogaard 92 500 $ (2)
Layton Ahac 89 750 $ (2)
Ty Dellandrea 86 333 $ (1)
Declan Carlile 85 500 $ (2)
Josiah Slavin 84 250 $ (1)
Kevin Mandolese 83 500 $ (1)
Sebastian AhoD 82 500 $ (2)
Connor Dewar 80 000 $ (2)
Jake Leschyshyn 76 667 $ (3)
Tommy Novak 75 000 $ (1)
Wyatt Kalynuk 75 000 $ (1)
Max Lagace 75 000 $ (1)
Madison Bowey 75 000 $ (1)
Frederic Allard 75 000 $ (1)
Anthony Angello 75 000 $ (1)
John Stevens 75 000 $ (1)
Aliaksei Protas 70 000 $ (1)
Filip Lindberg 70 000 $ (1)
Collin Adams 70 000 $ (1)
Logan Hutsko 70 000 $ (1)
Billy Sweezey 70 000 $ (1)
Bobby McMann 70 000 $ (1)
Total Farm Players24
Salary Commitment
Year 2022 : 2 021 000 $
Year 2023 : 646 917 $
Year 2024 : 76 667 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 035 500 $
Year 2023 : 666 417 $
Year 2024 : 76 667 $
Year 2025 : 0 $

Senateurs



Arena Capacity - Ticket Price
Attendance - %

Arena NamePlace Banque Scottia
Level 1: 6000 - 90 $ - 5 660 - 94,33%
Level 2: 5000 - 55 $ - 4 772 - 95,45%
Level 3: 2000 - 33 $ - 1 957 - 97,83%
Level 4: 4000 - 18 $ - 3 932 - 98,29%
Luxury : 1000 - 180 $ - 944 - 94,44%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 550 - 77,48%
Farm Level 2: 1000 - 15 $ - 941 - 94,10%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17 265 - 95,91%
Average Income per Game1 604 974 $
Year to Date Revenue40 124 344 $
Farm
Home Games Left15
Average Attendance - %2 491 - 83,02%
Average Income per Game101 843 $
Year to Date Revenue2 647 911 $

Expense

Pro Players Total Salaries79 387 143 $
Farm Players Total Salaries1 995 700 $
Coaches Total Salaries730 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses46 554 935 $
Farm Year To Date Expenses1 270 351 $
Pro Salary Cap To Date46 554 935 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 679 580 $
Farm Estimated Season Revenue1 527 641 $
Pro Remaining Season Days57
Pro Expenses Per Days584 286 $
Pro Estimated Expenses33 304 302 $
Farm Remaining Season Days53
Farm Expenses Per Days15 532 $
Farm Estimated Expenses823 196 $
Estimated Season Expenses34 127 498 $
Season Salary Cap80 117 143 $
Estimate Under Maximum Salary Cap of 83 500 000 $3 382 857 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 17 117 143 $
Current Bank Account4 481 501 $
Projected Bank Account(2 438 776 $)

Pro Players Salaries

Dougie Hamilton 9 000 000 $ (4)
Steven Stamkos 8 500 000 $ (2)
Jakub Voracek 8 250 000 $ (2)
Jake Muzzin 5 625 000 $ (2)
Andre Burakovsky 5 500 000 $ (4)
Jason Zucker 5 500 000 $ (1)
Jared McCann 5 000 000 $ (4)
Danny DeKeyser 4 400 000 $ (1)
Ilya Sorokin (Out of Payroll) 4 000 000 $ (2)
Alexander Kerfoot 3 500 000 $ (1)
Alexandar Georgiev 3 400 000 $ (3)
Colton Sissons 2 857 143 $ (2)
Tyler Ennis 2 530 000 $ (1)
Artem Zub 2 500 000 $ (1)
Casey Cizikas 2 500 000 $ (4)
Erik Haula 2 375 000 $ (1)
Ryan Hartman 1 700 000 $ (2)
Eric Robinson 1 600 000 $ (2)
Nick Holden 1 300 000 $ (1)
Trevor van Riemsdyk 950 000 $ (1)
Devin Shore 850 000 $ (1)
Erik Gustafsson 800 000 $ (1)
Jonas Johansson 750 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2022 : 83 387 143 $
Year 2023 : 57 932 143 $
Year 2024 : 25 400 000 $
Year 2025 : 22 000 000 $
Salary Average Commitment
Year 2022 : 65 302 143 $
Year 2023 : 41 147 143 $
Year 2024 : 23 340 000 $
Year 2025 : 19 940 000 $
Salary Cap with 1 Way Contract
Year 2022 : 83 387 143 $
Year 2023 : 57 932 143 $
Year 2024 : 25 400 000 $
Year 2025 : 22 000 000 $

Farm Players Salaries

Tobias Bjornfot 89 417 $ (1)
Keean Washkurak 86 250 $ (2)
Danila Klimovich 85 583 $ (3)
Tyler Angle 85 083 $ (2)
Oskar Back 85 033 $ (2)
Nick Cicek 83 500 $ (2)
Carson Focht 82 167 $ (1)
Philip Kemp 78 667 $ (1)
Mark Friedman 77 500 $ (2)
Beck Malenstyn 76 250 $ (2)
Roland McKeown 76 250 $ (2)
Jon Gillies 75 000 $ (1)
Nate Schnarr 75 000 $ (1)
Justin Kirkland 75 000 $ (1)
Olle Eriksson Ek 75 000 $ (1)
Philipp Kurashev 75 000 $ (1)
Jonah Gadjovich 75 000 $ (1)
Joseph Cecconi 75 000 $ (1)
Collin Delia (Out of Payroll) 75 000 $ (1)
Vinni Lettieri 75 000 $ (1)
Chris Wilkie 70 000 $ (1)
Gabriel Fontaine 70 000 $ (1)
Jake Massie 70 000 $ (1)
Matteo Gennaro 70 000 $ (1)
Brandon Gignac 70 000 $ (1)
Carl Neill 70 000 $ (1)
Ben Jones 70 000 $ (1)
Kyle Olson 0 $ (0)
Mitch Eliot 0 $ (0)
Carson Gicewicz 0 $ (0)
Anthony Greco 0 $ (0)
Cole Moberg 0 $ (0)
Total Farm Players32
Salary Commitment
Year 2022 : 2 070 700 $
Year 2023 : 655 449 $
Year 2024 : 85 583 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 022 167 $
Year 2023 : 606 916 $
Year 2024 : 70 000 $
Year 2025 : 0 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameWananiche
Level 1: 6000 - 100 $ - 5 802 - 96,70%
Level 2: 5000 - 60 $ - 4 921 - 98,41%
Level 3: 2000 - 35 $ - 1 971 - 98,55%
Level 4: 4000 - 20 $ - 3 930 - 98,24%
Luxury : 1000 - 200 $ - 968 - 96,82%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 569 - 78,45%
Farm Level 2: 1000 - 15 $ - 952 - 95,21%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17 592 - 97,73%
Average Income per Game1 812 850 $
Year to Date Revenue45 321 256 $
Farm
Home Games Left15
Average Attendance - %2 521 - 84,04%
Average Income per Game103 101 $
Year to Date Revenue2 680 631 $

Expense

Pro Players Total Salaries79 695 334 $
Farm Players Total Salaries1 997 583 $
Coaches Total Salaries770 000 $
Luxury Taxe Total0 $
Special Salary Cap Value175 000 $
Pro Year To Date Expenses46 514 089 $
Farm Year To Date Expenses1 197 864 $
Pro Salary Cap To Date46 514 089 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 005 604 $
Farm Estimated Season Revenue1 546 518 $
Pro Remaining Season Days57
Pro Expenses Per Days586 827 $
Pro Estimated Expenses33 449 139 $
Farm Remaining Season Days53
Farm Expenses Per Days15 546 $
Farm Estimated Expenses823 938 $
Estimated Season Expenses34 273 077 $
Season Salary Cap80 640 334 $
Estimate Under Maximum Salary Cap of 83 500 000 $2 859 666 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 17 640 334 $
Current Bank Account57 771 833 $
Projected Bank Account54 050 878 $

Pro Players Salaries

Alex Pietrangelo 8 800 000 $ (3)
Sidney Crosby 8 700 000 $ (3)
Gabriel Landeskog 7 000 000 $ (3)
Dylan Larkin 6 100 000 $ (1)
Jonathan Huberdeau 5 900 000 $ (1)
Teuvo Teravainen 5 400 000 $ (1)
Darcy Kuemper 5 250 000 $ (4)
Shea Theodore 5 200 000 $ (1)
Boone Jenner 3 750 000 $ (4)
Kasperi Kapanen 3 200 000 $ (2)
Robert Thomas 2 800 000 $ (1)
Brett Kulak 2 750 000 $ (4)
Semyon Varlamov 2 500 000 $ (1)
Eric Comrie 1 800 000 $ (2)
Travis Boyd 1 750 000 $ (2)
Justin Braun 1 750 000 $ (1)
Colton Sceviour 1 452 000 $ (1)
Michael Raffl 1 210 000 $ (1)
K'Andre Miller 925 000 $ (1)
Mark Borowiecki 900 000 $ (1)
Mason McTavish 894 167 $ (3)
Oliver Wahlstrom 894 167 $ (1)
Carter Rowney 770 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2022 : 79 695 334 $
Year 2023 : 43 894 167 $
Year 2024 : 37 144 167 $
Year 2025 : 11 750 000 $
Salary Average Commitment
Year 2022 : 61 295 334 $
Year 2023 : 35 894 167 $
Year 2024 : 29 144 167 $
Year 2025 : 11 750 000 $
Salary Cap with 1 Way Contract
Year 2022 : 79 695 334 $
Year 2023 : 43 894 167 $
Year 2024 : 37 144 167 $
Year 2025 : 11 750 000 $

Farm Players Salaries

Jasper Weatherby 84 250 $ (1)
Taylor Ward 84 250 $ (1)
Cooper Zech 83 750 $ (1)
Ukko-Pekka Luukkonen 77 833 $ (1)
Juho Lammikko 75 000 $ (1)
Christian Wolanin 75 000 $ (1)
Garrett Pilon 75 000 $ (1)
Jeremy Davies 75 000 $ (1)
Carsen Twarynski 75 000 $ (1)
Carson Meyer 75 000 $ (1)
Remi Elie 75 000 $ (1)
Kristians Rubins 75 000 $ (1)
Hudson Elynuik 75 000 $ (1)
Ryan Stanton 75 000 $ (1)
Dylan Wells 75 000 $ (1)
Ostap Safin 72 500 $ (1)
Brent Gates Jr. 70 000 $ (1)
Dillon Hamaliuk 70 000 $ (1)
Joseph Veleno 70 000 $ (1)
Lauri Pajuniemi 70 000 $ (1)
Andreas Englund 70 000 $ (1)
Kale Howarth 70 000 $ (1)
Lukas Reichel 70 000 $ (1)
Viktor Lodin 70 000 $ (1)
William Reilly 70 000 $ (1)
Brendan Gaunce 70 000 $ (1)
Lukas Parik 70 000 $ (1)
Total Farm Players27
Salary Commitment
Year 2022 : 1 997 583 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1 997 583 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameDallas Arena
Level 1: 6000 - 115 $ - 4 292 - 71,53%
Level 2: 5000 - 75 $ - 3 435 - 68,71%
Level 3: 2000 - 45 $ - 1 465 - 73,24%
Level 4: 4000 - 30 $ - 2 621 - 65,51%
Luxury : 1000 - 220 $ - 711 - 71,13%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 564 - 78,18%
Farm Level 2: 1000 - 15 $ - 945 - 94,52%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %12 524 - 69,58%
Average Income per Game1 567 814 $
Year to Date Revenue37 627 529 $
Farm
Home Games Left15
Average Attendance - %2 509 - 83,62%
Average Income per Game102 662 $
Year to Date Revenue2 669 223 $

Expense

Pro Players Total Salaries70 600 000 $
Farm Players Total Salaries1 682 166 $
Coaches Total Salaries3 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses41 087 040 $
Farm Year To Date Expenses1 075 465 $
Pro Salary Cap To Date41 087 040 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 652 833 $
Farm Estimated Season Revenue1 539 936 $
Pro Remaining Season Days57
Pro Expenses Per Days537 226 $
Pro Estimated Expenses30 621 882 $
Farm Remaining Season Days53
Farm Expenses Per Days13 400 $
Farm Estimated Expenses710 200 $
Estimated Season Expenses31 332 082 $
Season Salary Cap73 700 000 $
Estimate Under Maximum Salary Cap of 83 500 000 $9 800 000 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 10 700 000 $
Current Bank Account40 535 112 $
Projected Bank Account37 395 799 $

Pro Players Salaries

Mikko Rantanen 9 250 000 $ (2)
Thomas Chabot 8 000 000 $ (3)
Brendan Gallagher 6 500 000 $ (4)
Alec Martinez 5 250 000 $ (2)
Ryan Strome 5 000 000 $ (4)
Anders Lee (1 Way Contract) 5 000 000 $ (2)
Chris Tanev 4 500 000 $ (2)
Dylan Strome 3 500 000 $ (1)
J.T. Compher 3 500 000 $ (1)
Paul Byron 3 400 000 $ (1)
Ilya Lyubushkin 2 750 000 $ (2)
Karel Vejmelka 2 725 000 $ (3)
Jaroslav Halak 1 550 000 $ (1)
Thomas Greiss 1 500 000 $ (1)
Colin Blackwell 1 200 000 $ (2)
Sam Lafferty 1 150 000 $ (2)
Corey Perry 1 000 000 $ (1)
Cedric Paquette 900 000 $ (1)
Joe Thornton 825 000 $ (1)
Michael Stone 825 000 $ (1)
Brad Hunt 762 500 $ (2)
Liam Foudy 762 500 $ (2)
Marc Staal 750 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2022 : 70 600 000 $
Year 2023 : 52 850 000 $
Year 2024 : 22 225 000 $
Year 2025 : 11 500 000 $
Salary Average Commitment
Year 2022 : 58 642 500 $
Year 2023 : 43 125 833 $
Year 2024 : 10 313 333 $
Year 2025 : 8 750 000 $
Salary Cap with 1 Way Contract
Year 2022 : 70 600 000 $
Year 2023 : 52 850 000 $
Year 2024 : 22 225 000 $
Year 2025 : 11 500 000 $

Farm Players Salaries

Jacob Peterson 92 500 $ (1)
Jesse Ylonen 88 083 $ (1)
Jean-Luc Foudy 87 833 $ (2)
Malcolm Subban 85 000 $ (1)
Rafael Harvey-Pinard 82 500 $ (1)
Glenn Gawdin 76 250 $ (2)
Hunter Shepard 75 000 $ (1)
Dylan McLaughlin 75 000 $ (1)
Joseph Cramarossa 75 000 $ (1)
Juuso Riikola 75 000 $ (1)
Laurent Dauphin 75 000 $ (1)
Michael Dal Colle 75 000 $ (1)
Tobie Paquette-Bisson 75 000 $ (1)
Luke Witkowski 75 000 $ (1)
Josh Jacobs 75 000 $ (1)
Alan Quine 75 000 $ (1)
Connor Corcoran 70 000 $ (1)
Olivier LeBlanc 70 000 $ (1)
Matthew Strome 70 000 $ (1)
Jimmy Oligny 70 000 $ (1)
Spencer Smallman 70 000 $ (1)
Cedric Pare 70 000 $ (1)
Olivier Galipeau (Out of Payroll) 70 000 $ (1)
Luke Johnson 0 $ (0)
Jon Lizotte 0 $ (0)
Total Farm Players25
Salary Commitment
Year 2022 : 1 752 166 $
Year 2023 : 164 083 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1 747 166 $
Year 2023 : 164 083 $
Year 2024 : 0 $
Year 2025 : 0 $

Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Pound
Level 1: 6000 - 150 $ - 3 298 - 54,96%
Level 2: 5000 - 125 $ - 2 101 - 42,02%
Level 3: 2000 - 120 $ - 800 - 40,00%
Level 4: 4000 - 80 $ - 1 600 - 40,00%
Luxury : 1000 - 500 $ - 400 - 40,00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 098 - 54,91%
Farm Level 2: 1000 - 30 $ - 405 - 40,45%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %8 199 - 45,55%
Average Income per Game1 760 089 $
Year to Date Revenue42 242 135 $
Farm
Home Games Left15
Average Attendance - %1 503 - 50,09%
Average Income per Game99 892 $
Year to Date Revenue2 597 204 $

Expense

Pro Players Total Salaries81 050 000 $
Farm Players Total Salaries2 537 824 $
Coaches Total Salaries1 610 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses47 895 283 $
Farm Year To Date Expenses1 547 089 $
Pro Salary Cap To Date47 895 283 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 921 512 $
Farm Estimated Season Revenue1 498 387 $
Pro Remaining Season Days57
Pro Expenses Per Days602 920 $
Pro Estimated Expenses34 366 440 $
Farm Remaining Season Days53
Farm Expenses Per Days19 533 $
Farm Estimated Expenses1 035 249 $
Estimated Season Expenses35 401 689 $
Season Salary Cap82 660 000 $
Estimate Under Maximum Salary Cap of 83 500 000 $840 000 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 19 660 000 $
Current Bank Account42 769 920 $
Projected Bank Account38 788 130 $

Pro Players Salaries

Sean Couturier 7 750 000 $ (4)
Vladimir Tarasenko 7 475 000 $ (1)
Justin Faulk 6 500 000 $ (2)
Jacob Markstrom 6 000 000 $ (4)
Timo Meier 6 000 000 $ (1)
Bryan Rust 5 125 000 $ (4)
Reilly Smith 5 000 000 $ (3)
Drake Batherson 4 975 000 $ (4)
David Perron 4 750 000 $ (2)
Christian Dvorak 4 450 000 $ (3)
Nikita Zadorov 3 750 000 $ (2)
David Savard 3 500 000 $ (3)
Derek Forbort 3 000 000 $ (2)
Oskar Sundqvist 2 750 000 $ (1)
Jacob Middleton 2 450 000 $ (3)
Laurent Brossoit 2 325 000 $ (1)
Scott Mayfield 1 400 000 $ (1)
Shane Pinto 1 325 000 $ (1)
Pierre-Edouard Bellemare 1 000 000 $ (1)
Riley Nash 825 000 $ (1)
Jack McBain 700 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2022 : 81 050 000 $
Year 2023 : 57 250 000 $
Year 2024 : 39 250 000 $
Year 2025 : 23 850 000 $
Salary Average Commitment
Year 2022 : 63 950 000 $
Year 2023 : 41 675 000 $
Year 2024 : 23 675 000 $
Year 2025 : 8 275 000 $
Salary Cap with 1 Way Contract
Year 2022 : 81 050 000 $
Year 2023 : 57 250 000 $
Year 2024 : 39 250 000 $
Year 2025 : 23 850 000 $

Farm Players Salaries

Sean Walker 265 000 $ (2)
Sasha Chmelevski 110 000 $ (1)
Justin Richards 92 500 $ (1)
Zachary Jones 92 500 $ (2)
Nils Aman 88 375 $ (3)
Nicolas Beaudin 86 333 $ (1)
Michael Vukojevic 85 033 $ (2)
Dominik Simon 85 000 $ (1)
James Hamblin 80 750 $ (2)
Mike Hardman 80 000 $ (1)
Ryan Lomberg 80 000 $ (2)
Jake McGrew 77 333 $ (2)
Max McCormick 76 250 $ (2)
Cameron Hughes 76 250 $ (2)
Dan Renouf 76 250 $ (2)
Matthew Peca 76 250 $ (2)
Justin Dowling 75 000 $ (1)
Kyle Burroughs 75 000 $ (1)
Josh Mahura 75 000 $ (1)
Andrew Hammond 75 000 $ (1)
Keith Kinkaid 75 000 $ (1)
Cole Coskey 75 000 $ (1)
Lucas Johansen 70 000 $ (1)
Matt Jurusik 70 000 $ (1)
Linden Marshall 70 000 $ (1)
Bobby Nardella 70 000 $ (1)
Cristiano DiGiacinto 70 000 $ (1)
Mathias Laferriere 70 000 $ (1)
Nick Swaney 70 000 $ (1)
Maxim Mamin 70 000 $ (1)
Ryan MacInnis 0 $ (0)
Jeremy McKenna 0 $ (0)
D.J. Busdeker 0 $ (0)
Jeremy Gregoire 0 $ (0)
Reid Duke 0 $ (0)
Total Farm Players35
Salary Commitment
Year 2022 : 2 537 824 $
Year 2023 : 1 073 991 $
Year 2024 : 88 375 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 310 824 $
Year 2023 : 851 991 $
Year 2024 : 88 375 $
Year 2025 : 0 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Enery Center
Level 1: 6000 - 100 $ - 5 612 - 93,54%
Level 2: 5000 - 60 $ - 4 767 - 95,34%
Level 3: 2000 - 35 $ - 1 941 - 97,07%
Level 4: 4000 - 20 $ - 3 851 - 96,27%
Luxury : 1000 - 200 $ - 950 - 95,04%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 560 - 77,98%
Farm Level 2: 1000 - 15 $ - 950 - 95,02%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17 122 - 95,12%
Average Income per Game1 761 673 $
Year to Date Revenue44 041 831 $
Farm
Home Games Left15
Average Attendance - %2 510 - 83,66%
Average Income per Game102 572 $
Year to Date Revenue2 666 863 $

Expense

Pro Players Total Salaries81 133 199 $
Farm Players Total Salaries2 037 167 $
Coaches Total Salaries680 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses46 088 558 $
Farm Year To Date Expenses1 142 063 $
Pro Salary Cap To Date46 088 558 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue28 186 772 $
Farm Estimated Season Revenue1 538 575 $
Pro Remaining Season Days57
Pro Expenses Per Days596 593 $
Pro Estimated Expenses34 005 801 $
Farm Remaining Season Days53
Farm Expenses Per Days15 919 $
Farm Estimated Expenses843 707 $
Estimated Season Expenses34 849 508 $
Season Salary Cap81 813 199 $
Estimate Under Maximum Salary Cap of 83 500 000 $1 686 801 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 18 813 199 $
Current Bank Account28 350 699 $
Projected Bank Account23 226 538 $

Pro Players Salaries

Jack Eichel 10 000 000 $ (3)
William Nylander 6 962 366 $ (2)
Alex DeBrincat 6 400 000 $ (1)
Brad Marchand 6 125 000 $ (3)
Adrian Kempe 5 500 000 $ (4)
Ryan Nugent-Hopkins 5 125 000 $ (4)
Patrice Bergeron 5 000 000 $ (1)
Elias Lindholm 4 650 000 $ (1)
Brandon Carlo 4 100 000 $ (4)
Devon Toews 4 100 000 $ (2)
Jake Oettinger 4 000 000 $ (3)
Mario Ferraro 3 250 000 $ (4)
Cam Atkinson 2 937 500 $ (1)
Brayden McNabb 2 850 000 $ (3)
James Reimer 2 250 000 $ (1)
Jesper Fast 2 000 000 $ (1)
Joonas Donskoi 1 950 000 $ (1)
Yakov Trenin 1 700 000 $ (2)
Chris Tierney 750 000 $ (1)
Alexander Edler 750 000 $ (1)
Alexandre Carrier 733 333 $ (1)
Total Pro Players21
Salary Commitment
Year 2022 : 81 133 199 $
Year 2023 : 53 712 366 $
Year 2024 : 40 950 000 $
Year 2025 : 17 975 000 $
Salary Average Commitment
Year 2022 : 53 224 032 $
Year 2023 : 34 112 366 $
Year 2024 : 24 950 000 $
Year 2025 : 18 850 000 $
Salary Cap with 1 Way Contract
Year 2022 : 81 133 199 $
Year 2023 : 53 712 366 $
Year 2024 : 40 950 000 $
Year 2025 : 17 975 000 $

Farm Players Salaries

Jacob Perreault 89 417 $ (2)
Elmer Soderblom 87 833 $ (3)
Isaak Phillips 85 917 $ (2)
Kole Lind 85 000 $ (1)
Conor Timmins 85 000 $ (1)
Ryan McGregor 80 333 $ (1)
Aidan Dudas 78 667 $ (1)
Chase De Leo 76 250 $ (2)
Jalen Chatfield 76 250 $ (2)
Nic Petan 76 250 $ (2)
Greg McKegg 76 250 $ (2)
Kevin Stenlund 75 000 $ (1)
Keaton Middleton 75 000 $ (1)
Klim Kostin 75 000 $ (1)
Brogan Rafferty 75 000 $ (1)
Marcus Vela 70 000 $ (1)
Nick Perbix 70 000 $ (1)
Brett Seney 70 000 $ (1)
Scott Wilson 70 000 $ (1)
Colten Ellis 70 000 $ (1)
Blake Speers 70 000 $ (1)
Samuel Ersson 70 000 $ (1)
John Lethemon 70 000 $ (1)
Victor Brattstrom 70 000 $ (1)
Arvid Holm 70 000 $ (1)
Tim Schaller 70 000 $ (1)
Ryan Murphy 70 000 $ (1)
Tyler Wall 0 $ (0)
Joel Hofer 0 $ (0)
Stefan Matteau 0 $ (0)
Callum Booth 0 $ (0)
Total Farm Players31
Salary Commitment
Year 2022 : 2 037 167 $
Year 2023 : 568 167 $
Year 2024 : 87 833 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 2 022 167 $
Year 2023 : 568 167 $
Year 2024 : 87 833 $
Year 2025 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 83 500 000 $
Available Cap Space

Over Minimum of
63 000 000 $

Pro Players

Farm Players

Total Players

Avalanche 9 008 674 $ 82 678 334 $ 821 666 $ 19 678 334 $ 212445
Blackhawks 58 763 290 $ 73 277 056 $ 10 222 944 $ 10 277 056 $ 232649
Blue Jackets 12 319 083 $ 83 280 128 $ 219 872 $ 20 280 128 $ 232043
Blues 22 281 257 $ 77 543 610 $ 5 956 390 $ 14 543 610 $ 232548
Bruins 3 673 706 $ 79 775 714 $ 3 724 286 $ 16 775 714 $ 212849
Canadiens 45 706 291 $ 81 832 500 $ 1 667 500 $ 18 832 500 $ 232750
Canucks 21 318 171 $ 77 220 000 $ 6 280 000 $ 14 220 000 $ 202747
Capitals 11 377 374 $ 71 762 777 $ 11 737 223 $ 8 762 777 $ 242650
Flames 75 641 749 $ 63 526 100 $ 19 973 900 $ 526 100 $ 222951
Flyers 16 047 472 $ 78 413 292 $ 5 086 708 $ 15 413 292 $ 223254
Golden Knights 1 423 428 $ 78 089 216 $ 5 410 784 $ 15 089 216 $ 232649
Golden Seals 30 345 626 $ 82 964 167 $ 535 833 $ 19 964 167 $ 202848
Islanders 63 937 414 $ 76 689 925 $ 6 810 075 $ 13 689 925 $ 202646
Jets 59 369 022 $ 69 935 000 $ 13 565 000 $ 6 935 000 $ 242549
Kings 18 587 316 $ 81 793 375 $ 1 706 625 $ 18 793 375 $ 222850
Kraken 31 713 615 $ 83 118 258 $ 381 742 $ 20 118 258 $ 222850
Lightning 32 054 166 $ 69 385 000 $ 14 115 000 $ 6 385 000 $ 232548
Maple Leafs 475 746 $ 83 100 000 $ 400 000 $ 20 100 000 $ 222850
Maroons 44 167 897 $ 76 705 834 $ 6 794 166 $ 13 705 834 $ 232649
Nordiques 30 001 342 $ 73 404 476 $ 10 095 524 $ 10 404 476 $ 232750
Oilers 10 127 173 $ 69 740 100 $ 13 759 900 $ 6 740 100 $ 222951
Panthers 38 458 986 $ 71 037 500 $ 12 462 500 $ 8 037 500 $ 222749
Penguins 15 896 582 $ 72 545 000 $ 10 955 000 $ 9 545 000 $ 232144
Predators 17 297 373 $ 73 619 167 $ 9 880 833 $ 10 619 167 $ 222850
Rangers 40 773 221 $ 79 743 024 $ 3 756 976 $ 16 743 024 $ 212647
Red Wings 26 075 944 $ 83 302 479 $ 197 521 $ 20 302 479 $ 222446
Sabres 19 878 646 $ 76 500 955 $ 6 999 045 $ 13 500 955 $ 212445
Senateurs 4 481 501 $ 80 117 143 $ 3 382 857 $ 17 117 143 $ 233255
Sharks 57 771 833 $ 80 640 334 $ 2 859 666 $ 17 640 334 $ 232750
Stars 40 535 112 $ 73 700 000 $ 9 800 000 $ 10 700 000 $ 232548
Whalers 42 769 920 $ 82 660 000 $ 840 000 $ 19 660 000 $ 213556
Wild 28 350 699 $ 81 813 199 $ 1 686 801 $ 18 813 199 $ 213152