Team FinanceLast Update - May 29, 2022 at 15:28
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,863 - 93.14%
Farm Level 2: 1000 - $17 - 930 - 93.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left9
Average Attendance - %2,793 - 93.09%
Average Income per Game$54,928
Year to Date Revenue$1,757,688

Expense

Pro Players Total Salaries$75,868,625
Farm Players Total Salaries$1,966,455
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$76,182,126
Farm Year To Date Expenses$2,275,623
Pro Salary Cap To Date$72,936,382
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$494,350
Pro Remaining Season Days0
Pro Expenses Per Days$444,327
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,682
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$74,368,625
Estimate Under Maximum Salary Cap of $81,500,000$7,131,375
Estimate Over Minimum Salary Cap of $60,240,000 $14,128,625
Current Bank Account$26,834,774
Projected Bank Account$27,329,124

Pro Players Salaries

Mark Stone (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $0
Brady Tkachuk (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $0
Jordan Staal (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Joel Eriksson Ek (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $0
Shea Theodore (1 Way Contract) $5,200,000 (4)
-Salary Remaining : $0
Tyler Johnson (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $0
Milan Lucic (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Carter Hart (1 Way Contract) $3,979,000 (4)
-Salary Remaining : $0
Joel Edmundson (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
Kyle Palmieri (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
Tucker Poolman (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Daniel Sprong (1 Way Contract) $2,088,000 (2)
-Salary Remaining : $0
Max Comtois (1 Way Contract) $2,037,500 (2)
-1 Way Contract Salary Cap : $537,500
-Salary Remaining : $0
Justin Braun (1 Way Contract) $1,800,000 (3)
-Salary Remaining : $0
Jake Evans (1 Way Contract) $1,700,000 (3)
-Salary Remaining : $0
Jaroslav Halak (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
Sammy Blais (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
Mikey Anderson $925,000 (1)
-Salary Remaining : $0
Gaetan Haas $915,000 (3)
-Salary Remaining : $0
Mark Pysyk $900,000 (4)
-Salary Remaining : $0
Keith Yandle $900,000 (3)
-Salary Remaining : $0
Sam Steel $874,125 (4)
-Salary Remaining : $0
Trevor Lewis $800,000 (1)
-Salary Remaining : $0
ANA CAPHIT $0 (0)
Total Pro Players25
Salary Commitment
Year 2021 : $75,868,625
Year 2022 : $70,103,625
Year 2023 : $39,978,125
Year 2024 : $27,913,125
Salary Average Commitment
Year 2021 : $75,868,625
Year 2022 : $71,643,625
Year 2023 : $41,518,125
Year 2024 : $29,453,125
Salary Cap with 1 Way Contract
Year 2021 : $74,368,625
Year 2022 : $70,143,625
Year 2023 : $41,518,125
Year 2024 : $29,453,125

Farm Players Salaries

Dylan Wells $149,900 (4)
Salary Remaining : $0
Trent Frederic $105,000 (2)
Salary Remaining : $0
Simon Benoit $100,000 (2)
Salary Remaining : $0
Kodie Curran $100,000 (3)
Salary Remaining : $0
Bryce Kindopp $92,500 (4)
Salary Remaining : $0
Jacob Perreault $89,417 (4)
Salary Remaining : $0
Brayden Tracey $86,333 (1)
Salary Remaining : $0
Lukas Dostal $82,250 (1)
Salary Remaining : $0
Benoit-Olivier Groulx $82,250 (3)
Salary Remaining : $0
Jack Badini $80,500 (4)
Salary Remaining : $0
Blake Lizotte $80,000 (4)
Salary Remaining : $0
Brendan Guhle $80,000 (3)
Salary Remaining : $0
Maxim Golod $79,333 (4)
Salary Remaining : $0
Hunter Drew $79,333 (1)
Salary Remaining : $0
Olle Eriksson Ek $77,389 (4)
Salary Remaining : $0
Axel Andersson $77,250 (3)
Salary Remaining : $0
David Ayres $75,000 (1)
Salary Remaining : $0
Buddy Robinson $75,000 (1)
Salary Remaining : $0
Danny O'Regan $75,000 (3)
Salary Remaining : $0
Sam Carrick $75,000 (4)
Salary Remaining : $0
Trevor Carrick $75,000 (2)
Salary Remaining : $0
Vinni Lettieri $75,000 (2)
Salary Remaining : $0
Josh Mahura $75,000 (3)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 2021 : $1,966,455
Year 2022 : $1,568,539
Year 2023 : $1,213,539
Year 2024 : $724,039
Salary Average Commitment
Year 2021 : $1,966,455
Year 2022 : $1,568,539
Year 2023 : $1,213,539
Year 2024 : $724,039

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameJobing.com Arena
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,860 - 93.00%
Farm Level 2: 1000 - $17 - 930 - 93.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left9
Average Attendance - %2,790 - 93.00%
Average Income per Game$54,870
Year to Date Revenue$1,755,840

Expense

Pro Players Total Salaries$66,150,666
Farm Players Total Salaries$2,435,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,659,000
Farm Year To Date Expenses$2,635,682
Pro Salary Cap To Date$67,026,061
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$493,830
Pro Remaining Season Days0
Pro Expenses Per Days$388,154
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,574
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$64,650,666
Estimate Under Maximum Salary Cap of $81,500,000$16,849,334
Estimate Over Minimum Salary Cap of $60,240,000 $4,410,666
Current Bank Account$38,363,993
Projected Bank Account$38,857,823

Pro Players Salaries

Vladimir Tarasenko (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $0
Dylan Larkin (1 Way Contract) $6,100,000 (2)
-Salary Remaining : $0
Rasmus Ristolainen (1 Way Contract) $5,400,000 (3)
-Salary Remaining : $0
ARI CAPHIT $5,250,000 (1)
-Salary Remaining : $0
Nazem Kadri (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $0
Damon Severson (1 Way Contract) $4,166,666 (1)
-Salary Remaining : $0
Marcus Foligno (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $0
Ryan Getzlaf (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Yakov Trenin (1 Way Contract) $2,812,000 (2)
-Salary Remaining : $0
Vladislav Gavrikov (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $0
Radko Gudas (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
Keegan Kolesar (1 Way Contract) $2,497,000 (4)
-1 Way Contract Salary Cap : $997,000
-Salary Remaining : $0
Artturi Lehkonen (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $0
Marc Staal (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
Braden Holtby (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $0
Rocco Grimaldi (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
Mark Borowiecki (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
Janne Kuokkanen (1 Way Contract) $1,825,000 (4)
-Salary Remaining : $0
David Rittich $1,250,000 (1)
-Salary Remaining : $0
Mikhail Grigorenko $1,200,000 (1)
-Salary Remaining : $0
Nolan Patrick $1,200,000 (3)
-Salary Remaining : $0
Josh Leivo $750,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2021 : $66,150,666
Year 2022 : $48,434,000
Year 2023 : $30,522,000
Year 2024 : $13,822,000
Salary Average Commitment
Year 2021 : $61,650,666
Year 2022 : $48,434,000
Year 2023 : $30,522,000
Year 2024 : $13,822,000
Salary Cap with 1 Way Contract
Year 2021 : $64,650,664
Year 2022 : $46,934,000
Year 2023 : $29,022,000
Year 2024 : $12,322,000

Farm Players Salaries

Hudson Fasching $100,000 (2)
Salary Remaining : $0
Cam Dineen $100,000 (2)
Salary Remaining : $0
Dysin Mayo $100,000 (2)
Salary Remaining : $0
Ivan Prosvetov $100,000 (2)
Salary Remaining : $0
Cameron Crotty $100,000 (2)
Salary Remaining : $0
Ryan Mcgregor $100,000 (2)
Salary Remaining : $0
Vili Saarijarvi $100,000 (2)
Salary Remaining : $0
Vladislav Kolyachonok $100,000 (2)
Salary Remaining : $0
Justin Barron $100,000 (2)
Salary Remaining : $0
Ty Emberson $100,000 (2)
Salary Remaining : $0
Blake Speers $100,000 (2)
Salary Remaining : $0
Cole Hults $92,500 (1)
Salary Remaining : $0
Logan Stanley $90,000 (1)
Salary Remaining : $0
Bowen Byram $89,417 (4)
Salary Remaining : $0
Cayden Primeau $88,083 (3)
Salary Remaining : $0
Jan Drozg $75,000 (4)
Salary Remaining : $0
Bokondji Imama $75,000 (2)
Salary Remaining : $0
Mareks Mitens $75,000 (4)
Salary Remaining : $0
Michael O'Leary $75,000 (4)
Salary Remaining : $0
Jeremy Mckenna $75,000 (4)
Salary Remaining : $0
Michael Carcone $75,000 (1)
Salary Remaining : $0
Noel Hoefenmayer $75,000 (3)
Salary Remaining : $0
Riley Mckay $75,000 (4)
Salary Remaining : $0
Zach Solow $75,000 (4)
Salary Remaining : $0
Kyle Topping $75,000 (4)
Salary Remaining : $0
Mitchell Hoelscher $75,000 (4)
Salary Remaining : $0
Cole Fonstad $75,000 (4)
Salary Remaining : $0
Alex-Olivier Voyer $75,000 (4)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 2021 : $2,435,000
Year 2022 : $2,177,500
Year 2023 : $1,002,500
Year 2024 : $839,417
Salary Average Commitment
Year 2021 : $2,435,000
Year 2022 : $2,177,500
Year 2023 : $1,002,500
Year 2024 : $839,417

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,860 - 93.00%
Farm Level 2: 1000 - $17 - 930 - 93.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left9
Average Attendance - %2,790 - 93.00%
Average Income per Game$54,870
Year to Date Revenue$1,755,840

Expense

Pro Players Total Salaries$67,632,143
Farm Players Total Salaries$2,101,001
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$77,775,830
Farm Year To Date Expenses$2,607,473
Pro Salary Cap To Date$76,411,664
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$493,830
Pro Remaining Season Days0
Pro Expenses Per Days$396,718
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,512
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$67,632,143
Estimate Under Maximum Salary Cap of $81,500,000$13,867,857
Estimate Over Minimum Salary Cap of $60,240,000 $7,392,143
Current Bank Account$27,728,872
Projected Bank Account$28,222,702

Pro Players Salaries

Shea Weber (1 Way Contract) $7,857,143 (4)
-Salary Remaining : $0
Tuukka Rask (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $0
Taylor Hall (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Anthony Mantha (1 Way Contract) $5,700,000 (3)
-Salary Remaining : $0
Darnell Nurse (1 Way Contract) $5,600,000 (4)
-Salary Remaining : $0
Reilly Smith (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $0
Charlie Mcavoy (1 Way Contract) $4,900,000 (3)
-Salary Remaining : $0
Brandon Carlo (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $0
Chris Driedger (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Adam Lowry (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $0
Conor Garland (1 Way Contract) $2,950,000 (2)
-Salary Remaining : $0
Erik Haula (1 Way Contract) $2,375,000 (3)
-Salary Remaining : $0
Zemgus Girgensons (1 Way Contract) $2,200,000 (4)
-Salary Remaining : $0
Chris Wagner $1,350,000 (2)
-Salary Remaining : $0
Pat Maroon $900,000 (3)
-Salary Remaining : $0
Caleb Jones $850,000 (2)
-Salary Remaining : $0
Steven Kampfer $800,000 (3)
-Salary Remaining : $0
Mason Marchment $800,000 (4)
-Salary Remaining : $0
Michael Stone $750,000 (4)
-Salary Remaining : $0
Karson Kuhlman $750,000 (4)
-Salary Remaining : $0
Reece Scarlett $750,000 (2)
-Salary Remaining : $0
Tyler Bozak $750,000 (4)
-Salary Remaining : $0
BOS CAPHIT $0 (0)
Total Pro Players23
Salary Commitment
Year 2021 : $67,632,143
Year 2022 : $64,642,143
Year 2023 : $45,732,143
Year 2024 : $23,707,143
Salary Average Commitment
Year 2021 : $69,632,143
Year 2022 : $66,132,143
Year 2023 : $45,732,143
Year 2024 : $23,707,143
Salary Cap with 1 Way Contract
Year 2021 : $67,632,143
Year 2022 : $64,132,143
Year 2023 : $45,732,143
Year 2024 : $23,707,143

Farm Players Salaries

Shane Pinto (Out of Payroll) $100,000 (2)
Salary Remaining : $0
Tye McGinn $95,000 (2)
Salary Remaining : $0
Jack Ahcan $92,500 (3)
Salary Remaining : $0
Urho Vaakanainen $89,417 (4)
Salary Remaining : $0
Matt Filipe $81,750 (3)
Salary Remaining : $0
Oskar Steen $80,917 (2)
Salary Remaining : $0
Brady Lyle $80,000 (3)
Salary Remaining : $0
Samuel Asselin $80,000 (1)
Salary Remaining : $0
Jakub Lauko $76,417 (1)
Salary Remaining : $0
Evan Weinger $75,000 (2)
Salary Remaining : $0
Fredrik Claesson $75,000 (2)
Salary Remaining : $0
Cameron Hughes (Out of Payroll) $75,000 (3)
Salary Remaining : $0
Josh Melnick $75,000 (2)
Salary Remaining : $0
James de Haas $75,000 (1)
Salary Remaining : $0
Joe Morrow $75,000 (2)
Salary Remaining : $0
Joona Koppanen $75,000 (3)
Salary Remaining : $0
Kyle Keyser $75,000 (4)
Salary Remaining : $0
Nick Wolff $75,000 (2)
Salary Remaining : $0
Lukas Vejdemo $75,000 (2)
Salary Remaining : $0
Nicholas Jones $75,000 (2)
Salary Remaining : $0
Connor Lacouvee $75,000 (3)
Salary Remaining : $0
Robert Lantosi $75,000 (2)
Salary Remaining : $0
Ryan Bourque $75,000 (2)
Salary Remaining : $0
Steven Fogarty $75,000 (3)
Salary Remaining : $0
Tyler Lewington $75,000 (4)
Salary Remaining : $0
Zach Jordan $75,000 (2)
Salary Remaining : $0
Zach Senyshyn $75,000 (4)
Salary Remaining : $0
Callum Booth $75,000 (3)
Salary Remaining : $0
Anton Blidh $75,000 (3)
Salary Remaining : $0
Total Farm Players29
Salary Commitment
Year 2021 : $2,276,001
Year 2022 : $2,044,584
Year 2023 : $1,018,667
Year 2024 : $314,417
Salary Average Commitment
Year 2021 : $2,276,001
Year 2022 : $2,044,584
Year 2023 : $1,018,667
Year 2024 : $314,417

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,860 - 93.00%
Farm Level 2: 1000 - $17 - 930 - 93.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left9
Average Attendance - %2,790 - 93.00%
Average Income per Game$54,870
Year to Date Revenue$1,755,840

Expense

Pro Players Total Salaries$81,157,394
Farm Players Total Salaries$2,298,750
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$80,665,665
Farm Year To Date Expenses$3,217,833
Pro Salary Cap To Date$79,665,718
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$493,830
Pro Remaining Season Days0
Pro Expenses Per Days$474,898
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$20,363
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,157,394
Estimate Under Maximum Salary Cap of $81,500,000$342,606
Estimate Over Minimum Salary Cap of $60,240,000 $20,917,394
Current Bank Account$26,175,177
Projected Bank Account$26,669,007

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $0
Steven Stamkos (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $0
Brayden Schenn (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $0
Jake Muzzin (1 Way Contract) $5,625,000 (3)
-Salary Remaining : $0
Phillip Danault (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Jeff Carter (1 Way Contract) $5,272,727 (4)
-Salary Remaining : $0
Tj Brodie (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
Calvin Petersen (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $0
Christian Dvorak (1 Way Contract) $4,450,000 (1)
-Salary Remaining : $0
Vince Dunn (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $0
Jake Debrusk (1 Way Contract) $3,675,000 (2)
-Salary Remaining : $0
Dylan Demelo (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Oskar Lindblom (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
Zach Whitecloud (1 Way Contract) $2,927,000 (4)
-Salary Remaining : $0
Gustav Forsling (1 Way Contract) $2,666,667 (2)
-Salary Remaining : $0
Adin Hill (1 Way Contract) $2,175,000 (3)
-Salary Remaining : $0
Zach Sanford (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $0
Jaret Anderson-Dolan (1 Way Contract) $1,641,000 (1)
-Salary Remaining : $0
Brett Ritchie $900,000 (1)
-Salary Remaining : $0
Rasmus Asplund $825,000 (2)
-Salary Remaining : $0
BUF CAPHIT $0 (0)
Total Pro Players21
Salary Commitment
Year 2021 : $81,157,394
Year 2022 : $65,666,394
Year 2023 : $43,499,727
Year 2024 : $30,699,727
Salary Average Commitment
Year 2021 : $81,157,394
Year 2022 : $65,666,394
Year 2023 : $43,499,727
Year 2024 : $30,699,727
Salary Cap with 1 Way Contract
Year 2021 : $81,157,394
Year 2022 : $65,666,394
Year 2023 : $43,499,727
Year 2024 : $30,699,727

Farm Players Salaries

Lawrence Pilut $100,000 (2)
Salary Remaining : $0
Shane Bowers $100,000 (2)
Salary Remaining : $0
Mattias Samuelsson $92,500 (2)
Salary Remaining : $0
Arttu Ruotsalainen $92,500 (4)
Salary Remaining : $0
Brandon Biro $92,500 (2)
Salary Remaining : $0
Oskari Laaksonen $85,333 (2)
Salary Remaining : $0
Nicolas Hague $79,167 (3)
Salary Remaining : $0
Ukko-Pekka Luukkonen $77,833 (3)
Salary Remaining : $0
Brett Murray $77,500 (1)
Salary Remaining : $0
Matej Pekar $76,417 (3)
Salary Remaining : $0
Ethan Prow $75,000 (1)
Salary Remaining : $0
Jimmy Schuldt $75,000 (3)
Salary Remaining : $0
Derek Sheppard $75,000 (2)
Salary Remaining : $0
Logan Shaw $75,000 (2)
Salary Remaining : $0
Brandon Davidson $75,000 (4)
Salary Remaining : $0
Anthony Louis $75,000 (4)
Salary Remaining : $0
Casey Fitzgerald $75,000 (3)
Salary Remaining : $0
Nic Pierog $75,000 (2)
Salary Remaining : $0
Tyler Wall $75,000 (4)
Salary Remaining : $0
Pascal Aquin $75,000 (4)
Salary Remaining : $0
Robert Lynch $75,000 (4)
Salary Remaining : $0
Ryan Macinnis $75,000 (1)
Salary Remaining : $0
Scott Conway $75,000 (3)
Salary Remaining : $0
Sean Malone $75,000 (2)
Salary Remaining : $0
Steve Bernier $75,000 (1)
Salary Remaining : $0
Will Graber $75,000 (4)
Salary Remaining : $0
Yanni Kaldis $75,000 (4)
Salary Remaining : $0
Alex Dubeau $75,000 (4)
Salary Remaining : $0
Andrew Oglevie $75,000 (2)
Salary Remaining : $0
Total Farm Players29
Salary Commitment
Year 2021 : $2,298,750
Year 2022 : $1,996,250
Year 2023 : $1,150,917
Year 2024 : $692,500
Salary Average Commitment
Year 2021 : $2,298,750
Year 2022 : $1,996,250
Year 2023 : $1,150,917
Year 2024 : $692,500

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,860 - 93.00%
Farm Level 2: 1000 - $17 - 930 - 93.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left9
Average Attendance - %2,790 - 93.00%
Average Income per Game$54,870
Year to Date Revenue$1,755,840

Expense

Pro Players Total Salaries$78,732,458
Farm Players Total Salaries$2,649,417
Coaches Total Salaries$5,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$82,192,066
Farm Year To Date Expenses$3,939,700
Pro Salary Cap To Date$77,692,027
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$493,830
Pro Remaining Season Days0
Pro Expenses Per Days$481,112
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$24,070
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$78,732,458
Estimate Under Maximum Salary Cap of $81,500,000$2,767,542
Estimate Over Minimum Salary Cap of $60,240,000 $18,492,458
Current Bank Account$23,926,909
Projected Bank Account$24,420,739

Pro Players Salaries

Miro Heiskanen (1 Way Contract) $8,450,000 (4)
-Salary Remaining : $0
David Krejci (1 Way Contract) $7,250,000 (4)
-Salary Remaining : $0
Evander Kane (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $0
Sean Monahan (1 Way Contract) $6,375,000 (1)
-Salary Remaining : $0
Rasmus Dahlin (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
T.J. Oshie (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $0
Mike Matheson (1 Way Contract) $4,875,000 (3)
-Salary Remaining : $0
Elias Lindholm (1 Way Contract) $4,850,000 (3)
-Salary Remaining : $0
Tomas Tatar (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $0
Olli Maatta (1 Way Contract) $4,083,333 (3)
-Salary Remaining : $0
Ryan Lindgren (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Robby Fabbri (1 Way Contract) $2,950,000 (4)
-Salary Remaining : $0
Mike Smith (1 Way Contract) $2,200,000 (4)
-Salary Remaining : $0
Sergei Bobrovsky (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $0
Tomas Nosek (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $0
Garnet Hathaway (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $0
Derek Stepan $1,350,000 (2)
-Salary Remaining : $0
Alex Galchenyuk $1,050,000 (2)
-Salary Remaining : $0
Kyle Clifford $1,000,000 (4)
-Salary Remaining : $0
Dominik Kahun $975,000 (3)
-Salary Remaining : $0
Trevor Van Riemsdyk $950,000 (2)
-Salary Remaining : $0
Alex Nylander $874,125 (1)
-Salary Remaining : $0
CGY CAPHIT $0 (0)
Total Pro Players23
Salary Commitment
Year 2021 : $78,732,458
Year 2022 : $66,733,333
Year 2023 : $50,633,333
Year 2024 : $31,350,000
Salary Average Commitment
Year 2021 : $78,732,458
Year 2022 : $66,733,333
Year 2023 : $50,633,333
Year 2024 : $31,350,000
Salary Cap with 1 Way Contract
Year 2021 : $78,732,458
Year 2022 : $66,733,333
Year 2023 : $50,633,333
Year 2024 : $31,350,000

Farm Players Salaries

Thomas Schemitsch $145,000 (4)
Salary Remaining : $0
Axel Jonsson-Fjallby $145,000 (4)
Salary Remaining : $0
Jaydon Dureau $145,000 (4)
Salary Remaining : $0
Eetu Tuulola $145,000 (4)
Salary Remaining : $0
Justin Kirkland $100,000 (2)
Salary Remaining : $0
Luke Philp $100,000 (2)
Salary Remaining : $0
Martin Pospisil $100,000 (2)
Salary Remaining : $0
Tyler Parsons $100,000 (2)
Salary Remaining : $0
Yan Kuznetsov $100,000 (2)
Salary Remaining : $0
Walker Duehr $100,000 (2)
Salary Remaining : $0
Rory Kerins $100,000 (2)
Salary Remaining : $0
Grigori Denisenko $100,000 (2)
Salary Remaining : $0
Connor Mackey $91,250 (1)
Salary Remaining : $0
Filip Zadina $89,417 (4)
Salary Remaining : $0
Victor Soderstrom $86,333 (1)
Salary Remaining : $0
Conor Timmins $85,000 (1)
Salary Remaining : $0
Dustin Wolf $81,333 (2)
Salary Remaining : $0
Mikhail Maltsev $80,917 (4)
Salary Remaining : $0
Adam Ruzicka $80,167 (1)
Salary Remaining : $0
Kevin Gravel $75,000 (4)
Salary Remaining : $0
Glenn Gawdin $75,000 (2)
Salary Remaining : $0
Nick Desimone $75,000 (4)
Salary Remaining : $0
Nikita Scherbak $75,000 (3)
Salary Remaining : $0
Olli Juolevi $75,000 (4)
Salary Remaining : $0
Kasper Bjorkqvist $75,000 (4)
Salary Remaining : $0
Adam Werner $75,000 (3)
Salary Remaining : $0
Andy Welinski $75,000 (2)
Salary Remaining : $0
Matthew Phillips $75,000 (1)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 2021 : $2,649,417
Year 2022 : $2,231,667
Year 2023 : $1,200,334
Year 2024 : $1,050,334
Salary Average Commitment
Year 2021 : $2,649,417
Year 2022 : $2,231,667
Year 2023 : $1,200,334
Year 2024 : $1,050,334

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,860 - 93.00%
Farm Level 2: 1000 - $17 - 930 - 93.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left9
Average Attendance - %2,790 - 93.00%
Average Income per Game$54,870
Year to Date Revenue$1,755,840

Expense

Pro Players Total Salaries$71,312,650
Farm Players Total Salaries$2,267,446
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$76,920,614
Farm Year To Date Expenses$2,636,084
Pro Salary Cap To Date$72,070,605
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$493,830
Pro Remaining Season Days0
Pro Expenses Per Days$422,905
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,540
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$68,312,650
Estimate Under Maximum Salary Cap of $81,500,000$13,187,350
Estimate Over Minimum Salary Cap of $60,240,000 $8,072,650
Current Bank Account$28,526,977
Projected Bank Account$29,020,807

Pro Players Salaries

Parker Milner (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $0
Sam Reinhart (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $0
Jason Zucker (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Pierre-Luc Dubois (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $0
Andre Burakovsky (1 Way Contract) $4,900,000 (4)
-Salary Remaining : $0
Jamie Oleksiak (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $0
Shayne Gostisbehere (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $0
Jake Gardiner (1 Way Contract) $4,050,000 (4)
-Salary Remaining : $0
CAR CAPHIT $3,625,000 (1)
-Salary Remaining : $0
Eric Staal (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $0
Pius Suter (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $0
Kyle Turris (1 Way Contract) $2,150,000 (3)
-1 Way Contract Salary Cap : $650,000
-Salary Remaining : $0
Adam Erne (1 Way Contract) $2,100,000 (4)
-Salary Remaining : $0
Nicholas Shore (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $0
Jordan Martinook (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $0
Mathieu Joseph (1 Way Contract) $1,713,000 (3)
-1 Way Contract Salary Cap : $213,000
-Salary Remaining : $0
Jared Coreau $1,499,000 (4)
-Salary Remaining : $0
Michael Sgarbossa $1,475,650 (4)
-Salary Remaining : $0
Brett Connolly $1,450,000 (4)
-Salary Remaining : $0
Nikita Nesterov $1,250,000 (1)
-Salary Remaining : $0
Ryan Dzingel $1,100,000 (1)
-Salary Remaining : $0
Steven Swavely $850,000 (2)
-Salary Remaining : $0
Jayce Hawryluk $750,000 (2)
-Salary Remaining : $0
Andy Greene $750,000 (1)
-Salary Remaining : $0
Matt Tennyson $750,000 (3)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 2021 : $71,312,650
Year 2022 : $60,287,650
Year 2023 : $46,687,650
Year 2024 : $25,724,650
Salary Average Commitment
Year 2021 : $71,337,650
Year 2022 : $59,537,650
Year 2023 : $45,937,650
Year 2024 : $25,724,650
Salary Cap with 1 Way Contract
Year 2021 : $68,312,650
Year 2022 : $56,537,650
Year 2023 : $42,937,650
Year 2024 : $25,724,650

Farm Players Salaries

Thomas Hickey $149,587 (4)
Salary Remaining : $0
Michael Frolik $149,569 (4)
Salary Remaining : $0
Alexander Barabanov $145,000 (4)
Salary Remaining : $0
Victor Mete $120,000 (3)
Salary Remaining : $0
Jacob Larsson $120,000 (4)
Salary Remaining : $0
Christian Fischer $100,000 (3)
Salary Remaining : $0
Braden Schneider $100,000 (2)
Salary Remaining : $0
Taylor Leier $96,500 (4)
Salary Remaining : $0
Mathias Brome $95,000 (4)
Salary Remaining : $0
Alexis Lafreniere $92,500 (4)
Salary Remaining : $0
Dylan Cozens $89,417 (1)
Salary Remaining : $0
Dominik Bokk $86,333 (4)
Salary Remaining : $0
David Cotton $85,875 (3)
Salary Remaining : $0
Jamieson Rees $83,917 (4)
Salary Remaining : $0
Andrew Peeke $78,750 (2)
Salary Remaining : $0
Andrew Poturalski $75,000 (2)
Salary Remaining : $0
Ben Thomas $75,000 (1)
Salary Remaining : $0
Alex Lyon $75,000 (4)
Salary Remaining : $0
Jalen Chatfield $75,000 (4)
Salary Remaining : $0
Adam Wilcox $75,000 (3)
Salary Remaining : $0
Maxim Letunov $75,000 (2)
Salary Remaining : $0
Steven Lorentz $75,000 (4)
Salary Remaining : $0
Aaron Dell $75,000 (2)
Salary Remaining : $0
Aaron Ness $75,000 (2)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 2021 : $2,267,446
Year 2022 : $2,103,029
Year 2023 : $1,624,279
Year 2024 : $1,243,404
Salary Average Commitment
Year 2021 : $2,267,446
Year 2022 : $2,103,029
Year 2023 : $1,624,279
Year 2024 : $1,243,404

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,860 - 93.00%
Farm Level 2: 1000 - $17 - 930 - 93.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left9
Average Attendance - %2,790 - 93.00%
Average Income per Game$54,870
Year to Date Revenue$1,755,840

Expense

Pro Players Total Salaries$79,419,552
Farm Players Total Salaries$2,072,800
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$79,903,813
Farm Year To Date Expenses$2,316,692
Pro Salary Cap To Date$77,525,190
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$493,830
Pro Remaining Season Days0
Pro Expenses Per Days$464,853
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,338
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$77,919,552
Estimate Under Maximum Salary Cap of $81,500,000$3,580,448
Estimate Over Minimum Salary Cap of $60,240,000 $17,679,552
Current Bank Account$24,103,953
Projected Bank Account$24,597,783

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (4)
-Salary Remaining : $0
Evgeni Malkin (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $0
Mikko Rantanen (1 Way Contract) $9,250,000 (2)
-Salary Remaining : $0
Marc-Andre Fleury (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $0
Jeff Petry (1 Way Contract) $6,250,000 (4)
-Salary Remaining : $0
Nick Leddy (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
Dominik Kubalik (1 Way Contract) $3,700,000 (2)
-Salary Remaining : $0
Matt Roy (1 Way Contract) $3,150,000 (2)
-Salary Remaining : $0
Anthony Duclair (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Travis Hamonic (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
Erik Cernak (1 Way Contract) $2,950,000 (1)
-Salary Remaining : $0
Jake Allen (1 Way Contract) $2,875,000 (3)
-Salary Remaining : $0
Brayden Mcnabb (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
Jack Roslovic (1 Way Contract) $1,838,362 (4)
-Salary Remaining : $0
Tommy Nappier (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Nicolas Aube-Kubel $1,075,000 (2)
-Salary Remaining : $0
Henrik Borgstrom $1,000,000 (2)
-Salary Remaining : $0
Ryan Carpenter $1,000,000 (2)
-Salary Remaining : $0
Blake Comeau $1,000,000 (4)
-Salary Remaining : $0
Martin Necas $863,333 (4)
-Salary Remaining : $0
Carter Rowney $825,000 (2)
-Salary Remaining : $0
CHI CAPHIT $0 (0)
Total Pro Players22
Salary Commitment
Year 2021 : $79,419,552
Year 2022 : $76,319,552
Year 2023 : $39,969,552
Year 2024 : $28,594,552
Salary Average Commitment
Year 2021 : $80,844,552
Year 2022 : $74,894,552
Year 2023 : $39,969,552
Year 2024 : $28,594,552
Salary Cap with 1 Way Contract
Year 2021 : $77,919,549
Year 2022 : $71,969,553
Year 2023 : $39,969,552
Year 2024 : $28,594,552

Farm Players Salaries

Andrei Altybarmakian $142,800 (3)
Salary Remaining : $0
Riley Stillman $135,000 (1)
Salary Remaining : $0
Collin Delia $100,000 (1)
Salary Remaining : $0
Wyatt Kalynuk $92,500 (2)
Salary Remaining : $0
Matej Chalupa $92,500 (1)
Salary Remaining : $0
Evan Barratt $87,000 (4)
Salary Remaining : $0
Alec Regula $86,667 (2)
Salary Remaining : $0
Nicolas Beaudin $86,333 (2)
Salary Remaining : $0
Isaak Phillips $85,917 (1)
Salary Remaining : $0
Chad Krys $85,333 (4)
Salary Remaining : $0
Malcolm Subban $85,000 (4)
Salary Remaining : $0
Josiah Slavin $84,250 (2)
Salary Remaining : $0
Mackenzie Entwistle $81,167 (4)
Salary Remaining : $0
Jonah Gadjovich $78,333 (1)
Salary Remaining : $0
Lean Bergmann $75,000 (4)
Salary Remaining : $0
Joakim Nygard $75,000 (4)
Salary Remaining : $0
JC Lipon $75,000 (4)
Salary Remaining : $0
Mitchell Stephens $75,000 (4)
Salary Remaining : $0
Dennis Yan $75,000 (4)
Salary Remaining : $0
Sam Miletic $75,000 (4)
Salary Remaining : $0
Brendan Woods $75,000 (4)
Salary Remaining : $0
Brandon Hickey $75,000 (4)
Salary Remaining : $0
Tobie Paquette-Bisson $75,000 (4)
Salary Remaining : $0
Jonathan Ang $75,000 (4)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 2021 : $2,072,800
Year 2022 : $1,581,050
Year 2023 : $1,231,300
Year 2024 : $1,088,500
Salary Average Commitment
Year 2021 : $2,072,800
Year 2022 : $1,581,050
Year 2023 : $1,231,300
Year 2024 : $1,088,500

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,863 - 93.15%
Farm Level 2: 1000 - $17 - 930 - 93.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left9
Average Attendance - %2,793 - 93.10%
Average Income per Game$54,932
Year to Date Revenue$1,757,814

Expense

Pro Players Total Salaries$76,971,032
Farm Players Total Salaries$2,422,996
Coaches Total Salaries$5,050,000
Luxury Taxe Total$0
Pro Year To Date Expenses$77,118,855
Farm Year To Date Expenses$3,784,464
Pro Salary Cap To Date$72,993,120
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$494,385
Pro Remaining Season Days0
Pro Expenses Per Days$468,041
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$21,438
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$75,521,032
Estimate Under Maximum Salary Cap of $81,500,000$5,978,968
Estimate Over Minimum Salary Cap of $60,240,000 $15,281,032
Current Bank Account$25,299,580
Projected Bank Account$25,793,965

Pro Players Salaries

Andrei Svechnikov (1 Way Contract) $7,750,000 (4)
-Salary Remaining : $0
COL CAPHIT $7,375,000 (2)
-Salary Remaining : $0
Josh Anderson (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
Oliver Bjorkstrand (1 Way Contract) $5,400,000 (5)
-Salary Remaining : $0
Mikael Backlund (1 Way Contract) $5,350,000 (5)
-Salary Remaining : $0
Brady Skjei (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $0
Hampus Lindholm (1 Way Contract) $5,205,556 (2)
-Salary Remaining : $0
Juuse Saros (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $0
Brian Dumoulin (1 Way Contract) $4,100,000 (4)
-Salary Remaining : $0
Nikita Zadorov (1 Way Contract) $3,750,000 (5)
-Salary Remaining : $0
Joel Armia (1 Way Contract) $3,400,000 (2)
-Salary Remaining : $0
Colton Sissons (1 Way Contract) $2,857,143 (4)
-Salary Remaining : $0
Jake Virtanen (1 Way Contract) $2,550,000 (4)
-Salary Remaining : $0
James Reimer (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $0
Robert Hagg (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $0
Brendan Lemieux (1 Way Contract) $1,550,000 (3)
-Salary Remaining : $0
Lawson Crouse (1 Way Contract) $1,533,333 (4)
-Salary Remaining : $0
Eeli Tolvanen (Out of Payroll) $1,450,000 (4)
-Salary Remaining : $0
Nick Paul $1,350,000 (2)
-Salary Remaining : $0
Haydn Fleury $1,300,000 (4)
-Salary Remaining : $0
Cedric Paquette $950,000 (1)
-Salary Remaining : $0
Drake Caggiula $750,000 (1)
-Salary Remaining : $0
Logan O'Connor $750,000 (4)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 2021 : $76,971,032
Year 2022 : $71,861,032
Year 2023 : $56,180,476
Year 2024 : $44,620,476
Salary Average Commitment
Year 2021 : $75,096,032
Year 2022 : $73,396,032
Year 2023 : $54,090,476
Year 2024 : $41,790,476
Salary Cap with 1 Way Contract
Year 2021 : $76,971,032
Year 2022 : $75,271,032
Year 2023 : $54,090,476
Year 2024 : $41,790,476

Farm Players Salaries

Michael Rasmussen $146,000 (3)
Salary Remaining : $0
James Hamblin $145,000 (4)
Salary Remaining : $0
Tage Thompson $140,000 (4)
Salary Remaining : $0
Juuso Riikola $115,000 (2)
Salary Remaining : $0
Trent Miner $100,000 (2)
Salary Remaining : $0
Cole Perfetti $100,000 (2)
Salary Remaining : $0
Luka Burzan $100,000 (2)
Salary Remaining : $0
Nick Henry $100,000 (2)
Salary Remaining : $0
Roland McKeown $100,000 (2)
Salary Remaining : $0
Ville Heinola $100,000 (2)
Salary Remaining : $0
Nate Clurman $100,000 (2)
Salary Remaining : $0
Sasha Mutala $100,000 (2)
Salary Remaining : $0
Sampo Ranta $92,500 (4)
Salary Remaining : $0
Tim Stutzle $92,500 (4)
Salary Remaining : $0
Roby Jarventie $92,500 (4)
Salary Remaining : $0
Jamie Drysdale $92,500 (2)
Salary Remaining : $0
Alex Newhook $90,833 (2)
Salary Remaining : $0
Libor Hajek $87,413 (4)
Salary Remaining : $0
Filip Gustavsson $78,750 (1)
Salary Remaining : $0
Thomas Gregoire $75,000 (3)
Salary Remaining : $0
Stefan Matteau $75,000 (1)
Salary Remaining : $0
Jonas Johansson $75,000 (1)
Salary Remaining : $0
Kiefer Sherwood $75,000 (1)
Salary Remaining : $0
Joni Tuulola $75,000 (2)
Salary Remaining : $0
Brent Gates Jr. $75,000 (3)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2021 : $2,422,996
Year 2022 : $2,119,246
Year 2023 : $945,912
Year 2024 : $649,912
Salary Average Commitment
Year 2021 : $2,422,996
Year 2022 : $2,119,246
Year 2023 : $945,912
Year 2024 : $649,912

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,860 - 93.00%
Farm Level 2: 1000 - $17 - 930 - 93.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left9
Average Attendance - %2,790 - 93.00%
Average Income per Game$54,870
Year to Date Revenue$1,755,840

Expense

Pro Players Total Salaries$72,216,611
Farm Players Total Salaries$2,236,166
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$72,723,019
Farm Year To Date Expenses$2,441,597
Pro Salary Cap To Date$71,223,039
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$493,830
Pro Remaining Season Days0
Pro Expenses Per Days$426,108
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,347
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$72,216,611
Estimate Under Maximum Salary Cap of $81,500,000$9,283,389
Estimate Over Minimum Salary Cap of $60,240,000 $11,976,611
Current Bank Account$34,494,059
Projected Bank Account$34,987,889

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $0
Brad Marchand (1 Way Contract) $6,125,000 (3)
-Salary Remaining : $0
Jordan Binnington (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
Gustav Nyquist (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Christopher Tanev (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $0
Mike Hoffman (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
CBJ CAPHIT $4,187,500 (1)
-Salary Remaining : $0
Rickard Rakell (1 Way Contract) $3,789,444 (2)
-Salary Remaining : $0
Jacob Macdonald (1 Way Contract) $3,658,000 (2)
-Salary Remaining : $0
Barclay Goodrow (1 Way Contract) $3,641,667 (1)
-Salary Remaining : $0
Victor Olofsson (1 Way Contract) $3,050,000 (2)
-Salary Remaining : $0
Mats Zuccarello (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Jared Mccann (1 Way Contract) $2,940,000 (4)
-Salary Remaining : $0
John Klingberg (1 Way Contract) $2,125,000 (2)
-Salary Remaining : $0
Andrej Sekera (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
Dylan Gambrell $1,100,000 (2)
-Salary Remaining : $0
Matt Benning $1,000,000 (2)
-Salary Remaining : $0
Tobias Rieder $1,000,000 (3)
-Salary Remaining : $0
Eric Robinson $975,000 (1)
-Salary Remaining : $0
Anthony Stolarz $950,000 (4)
-Salary Remaining : $0
Mario Ferraro $925,000 (1)
-Salary Remaining : $0
Gavin Bayreuther $750,000 (4)
-Salary Remaining : $0
Brendan Gaunce $750,000 (3)
-Salary Remaining : $0
Zac Rinaldo $750,000 (4)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2021 : $72,216,611
Year 2022 : $52,487,444
Year 2023 : $19,265,000
Year 2024 : $11,390,000
Salary Average Commitment
Year 2021 : $73,904,111
Year 2022 : $57,612,444
Year 2023 : $19,265,000
Year 2024 : $11,390,000
Salary Cap with 1 Way Contract
Year 2021 : $72,216,611
Year 2022 : $52,487,444
Year 2023 : $19,265,000
Year 2024 : $11,390,000

Farm Players Salaries

Ole Julian Bjorgvik Holm $100,000 (2)
Salary Remaining : $0
Jacob Christiansen $100,000 (2)
Salary Remaining : $0
Tyler Ennis $100,000 (3)
Salary Remaining : $0
Calvin Thurkauf $100,000 (2)
Salary Remaining : $0
Daniil Tarasov $92,500 (4)
Salary Remaining : $0
Joakim Ryan $90,000 (4)
Salary Remaining : $0
Joshua Anderson $90,000 (4)
Salary Remaining : $0
John Moore $86,500 (4)
Salary Remaining : $0
Connor Mcmichael $86,333 (3)
Salary Remaining : $0
Tyler Angle $85,083 (4)
Salary Remaining : $0
Mike Condon $85,000 (3)
Salary Remaining : $0
Carson Meyer $82,000 (4)
Salary Remaining : $0
Trey Fix-Wolansky $80,917 (1)
Salary Remaining : $0
Luca Sbisa $80,000 (4)
Salary Remaining : $0
Antoine Morand $77,833 (4)
Salary Remaining : $0
Gabriel Carlsson $75,000 (2)
Salary Remaining : $0
Brendan Warren $75,000 (4)
Salary Remaining : $0
Dan Renouf $75,000 (4)
Salary Remaining : $0
Zach Fucale $75,000 (1)
Salary Remaining : $0
Nathan Gerbe $75,000 (3)
Salary Remaining : $0
Josh Dunne $75,000 (3)
Salary Remaining : $0
Nick Schilkey $75,000 (3)
Salary Remaining : $0
Nikolay Goldobin $75,000 (4)
Salary Remaining : $0
Noah Gregor $75,000 (1)
Salary Remaining : $0
Tyler Sikura $75,000 (3)
Salary Remaining : $0
Jeremy Helvig $75,000 (4)
Salary Remaining : $0
Adam Cracknell $75,000 (2)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 2021 : $2,236,166
Year 2022 : $2,005,249
Year 2023 : $1,555,249
Year 2024 : $983,916
Salary Average Commitment
Year 2021 : $2,236,166
Year 2022 : $2,005,249
Year 2023 : $1,555,249
Year 2024 : $983,916

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $150 - 5,737 - 95.62%
Level 2: 5000 - $90 - 4,757 - 95.14%
Level 3: 2000 - $50 - 1,935 - 96.76%
Level 4: 4000 - $35 - 3,851 - 96.27%
Luxury : 1000 - $300 - 967 - 96.71%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 1,928 - 96.38%
Farm Level 2: 1000 - $15 - 978 - 97.76%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,248 - 95.82%
Average Income per Game$1,810,407
Year to Date Revenue$74,226,690
Farm
Home Games Left9
Average Attendance - %2,905 - 96.84%
Average Income per Game$53,332
Year to Date Revenue$1,706,632

Expense

Pro Players Total Salaries$72,645,000
Farm Players Total Salaries$2,205,582
Coaches Total Salaries$1,910,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,658,117
Farm Year To Date Expenses$2,448,091
Pro Salary Cap To Date$71,998,086
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$479,990
Pro Remaining Season Days0
Pro Expenses Per Days$429,509
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,158
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$72,645,000
Estimate Under Maximum Salary Cap of $81,500,000$8,855,000
Estimate Over Minimum Salary Cap of $60,240,000 $12,405,000
Current Bank Account$29,889,589
Projected Bank Account$30,369,579

Pro Players Salaries

Jared Spurgeon (1 Way Contract) $7,575,000 (2)
-Salary Remaining : $0
Max Pacioretty (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $0
Drew Doughty (1 Way Contract) $6,875,000 (3)
-Salary Remaining : $0
Aleksander Barkov (1 Way Contract) $5,900,000 (4)
-Salary Remaining : $0
Jonathan Huberdeau (1 Way Contract) $5,900,000 (2)
-Salary Remaining : $0
Neal Pionk (1 Way Contract) $5,875,000 (2)
-Salary Remaining : $0
Mika Zibanejad (1 Way Contract) $5,350,000 (4)
-Salary Remaining : $0
Alec Martinez (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $0
Brandon Saad (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $0
Jesper Bratt (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $0
Valeri Nichushkin (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $0
Teddy Blueger (1 Way Contract) $2,200,000 (3)
-Salary Remaining : $0
Pavel Francouz (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $0
Troy Stecher (1 Way Contract) $1,700,000 (4)
-Salary Remaining : $0
Johan Larsson $1,400,000 (4)
-Salary Remaining : $0
Mathieu Perreault $950,000 (3)
-Salary Remaining : $0
Jack Hughes $925,000 (4)
-Salary Remaining : $0
Wayne Simmonds $900,000 (2)
-Salary Remaining : $0
Kevin Lankinen $800,000 (4)
-Salary Remaining : $0
Zdeno Chara $795,000 (3)
-Salary Remaining : $0
Joel Hanley $750,000 (3)
-Salary Remaining : $0
Kevin Rooney $750,000 (1)
-Salary Remaining : $0
DAL CAPHIT $0 (0)
Total Pro Players23
Salary Commitment
Year 2021 : $72,645,000
Year 2022 : $68,450,000
Year 2023 : $38,450,000
Year 2024 : $25,075,000
Salary Average Commitment
Year 2021 : $76,770,000
Year 2022 : $70,770,000
Year 2023 : $40,770,000
Year 2024 : $25,075,000
Salary Cap with 1 Way Contract
Year 2021 : $72,645,000
Year 2022 : $66,645,000
Year 2023 : $36,645,000
Year 2024 : $25,075,000

Farm Players Salaries

Adam Mascherin $100,000 (2)
Salary Remaining : $0
Jan Jenik $100,000 (2)
Salary Remaining : $0
Antonio Stranges $100,000 (2)
Salary Remaining : $0
Ryan Shea $92,500 (2)
Salary Remaining : $0
Adam Scheel $92,500 (3)
Salary Remaining : $0
Tye Felhaber $92,500 (4)
Salary Remaining : $0
Riley Tufte $92,500 (2)
Salary Remaining : $0
Ty Dellandrea $86,333 (3)
Salary Remaining : $0
Jordan Kawaguchi $84,250 (3)
Salary Remaining : $0
Dmitri Semykin $81,333 (3)
Salary Remaining : $0
Riley Damiani $80,333 (1)
Salary Remaining : $0
Dawson Barteaux $78,333 (4)
Salary Remaining : $0
Tanner Kero $75,000 (3)
Salary Remaining : $0
Tomas Jurco $75,000 (1)
Salary Remaining : $0
Kevin Poulin $75,000 (2)
Salary Remaining : $0
Rhett Gardner $75,000 (3)
Salary Remaining : $0
Nick Caamano $75,000 (2)
Salary Remaining : $0
Nick Baptiste $75,000 (2)
Salary Remaining : $0
Nate Prosser $75,000 (1)
Salary Remaining : $0
Matt Donovan $75,000 (1)
Salary Remaining : $0
Joseph Cecconi $75,000 (3)
Salary Remaining : $0
Jonas Rondbjerg $75,000 (1)
Salary Remaining : $0
Joel L'Esperance $75,000 (1)
Salary Remaining : $0
Jerad Rosburg $75,000 (4)
Salary Remaining : $0
Colton Point $75,000 (2)
Salary Remaining : $0
Ben Gleason $75,000 (3)
Salary Remaining : $0
Pheonix Copley $75,000 (3)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 2021 : $2,205,582
Year 2022 : $1,750,249
Year 2023 : $965,249
Year 2024 : $245,833
Salary Average Commitment
Year 2021 : $2,205,582
Year 2022 : $1,750,249
Year 2023 : $965,249
Year 2024 : $245,833

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,860 - 93.00%
Farm Level 2: 1000 - $17 - 930 - 93.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left9
Average Attendance - %2,790 - 93.00%
Average Income per Game$54,870
Year to Date Revenue$1,755,840

Expense

Pro Players Total Salaries$80,667,857
Farm Players Total Salaries$1,907,417
Coaches Total Salaries$6,545,000
Luxury Taxe Total$0
Pro Year To Date Expenses$82,752,734
Farm Year To Date Expenses$2,975,571
Pro Salary Cap To Date$75,386,944
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$493,830
Pro Remaining Season Days0
Pro Expenses Per Days$498,340
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,947
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$77,667,856
Estimate Under Maximum Salary Cap of $81,500,000$3,832,144
Estimate Over Minimum Salary Cap of $60,240,000 $17,427,856
Current Bank Account$22,930,370
Projected Bank Account$23,424,200

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $0
Ryan Johansen (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $0
Kyle Connor (1 Way Contract) $7,142,857 (2)
-Salary Remaining : $0
Josh Morrissey (1 Way Contract) $6,250,000 (4)
-Salary Remaining : $0
John Tavares (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Seth Jones (1 Way Contract) $5,400,000 (4)
-Salary Remaining : $0
Jonathan Marchessault (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Ilya Sorokin (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
Connor Brown (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $0
Ben Chiarot (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
David Savard (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
Lars Eller (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
Carl Hagelin (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $0
Sean Walker (1 Way Contract) $2,650,000 (1)
-Salary Remaining : $0
Philippe Myers (1 Way Contract) $2,550,000 (2)
-Salary Remaining : $0
Rudolfs Balcers (1 Way Contract) $1,550,000 (4)
-1 Way Contract Salary Cap : $50,000
-Salary Remaining : $0
Brent Pedersen (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Derek Ryan $1,250,000 (2)
-Salary Remaining : $0
Casey Desmith $1,250,000 (2)
-Salary Remaining : $0
Tyler Motte $1,225,000 (2)
-Salary Remaining : $0
Frederick Gaudreau $1,200,000 (2)
-Salary Remaining : $0
Sam Gagner $850,000 (2)
-Salary Remaining : $0
DET CAPHIT $0 (0)
Total Pro Players23
Salary Commitment
Year 2021 : $80,667,857
Year 2022 : $72,767,857
Year 2023 : $38,700,000
Year 2024 : $27,700,000
Salary Average Commitment
Year 2021 : $80,667,857
Year 2022 : $73,017,857
Year 2023 : $38,950,000
Year 2024 : $27,950,000
Salary Cap with 1 Way Contract
Year 2021 : $77,667,856
Year 2022 : $70,017,856
Year 2023 : $37,450,000
Year 2024 : $26,450,000

Farm Players Salaries

Nathan Staios $145,000 (4)
Salary Remaining : $0
Joel Kiviranta $105,000 (4)
Salary Remaining : $0
Riley Barber $100,000 (2)
Salary Remaining : $0
Luke Witkowski $100,000 (2)
Salary Remaining : $0
Seth Barton $100,000 (2)
Salary Remaining : $0
Chase Pearson $100,000 (2)
Salary Remaining : $0
Donovan Sebrango $85,083 (3)
Salary Remaining : $0
Gustav Lindstrom $85,000 (4)
Salary Remaining : $0
Taro Hirose $85,000 (2)
Salary Remaining : $0
Joey Keane $80,917 (3)
Salary Remaining : $0
Ryan Murphy $80,000 (1)
Salary Remaining : $0
Clark Bishop $80,000 (1)
Salary Remaining : $0
Wyatt Newpower $80,000 (1)
Salary Remaining : $0
Calvin Pickard $80,000 (2)
Salary Remaining : $0
Jared Mcisaac $76,417 (1)
Salary Remaining : $0
Dylan Mclaughlin $75,000 (1)
Salary Remaining : $0
Sean Bonar $75,000 (4)
Salary Remaining : $0
Juho Lammikko $75,000 (3)
Salary Remaining : $0
Joe Veleno $75,000 (3)
Salary Remaining : $0
Jeremy Brodeur $75,000 (4)
Salary Remaining : $0
Kyle Criscuolo $75,000 (4)
Salary Remaining : $0
Byron Froese $75,000 (4)
Salary Remaining : $0
Total Farm Players22
Salary Commitment
Year 2021 : $1,907,417
Year 2022 : $1,516,000
Year 2023 : $951,000
Year 2024 : $635,000
Salary Average Commitment
Year 2021 : $1,907,417
Year 2022 : $1,516,000
Year 2023 : $951,000
Year 2024 : $635,000

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,860 - 93.00%
Farm Level 2: 1000 - $17 - 930 - 93.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left9
Average Attendance - %2,790 - 93.00%
Average Income per Game$54,870
Year to Date Revenue$1,755,840

Expense

Pro Players Total Salaries$76,092,499
Farm Players Total Salaries$2,231,067
Coaches Total Salaries$3,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$79,592,456
Farm Year To Date Expenses$2,473,260
Pro Salary Cap To Date$74,592,583
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$493,830
Pro Remaining Season Days0
Pro Expenses Per Days$460,072
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,315
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$74,592,498
Estimate Under Maximum Salary Cap of $81,500,000$6,907,502
Estimate Over Minimum Salary Cap of $60,240,000 $14,352,498
Current Bank Account$23,905,959
Projected Bank Account$24,399,789

Pro Players Salaries

Logan Couture (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $0
Patrik Laine (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $0
Torey Krug (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $0
Bo Horvat (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $0
Max Domi (1 Way Contract) $5,300,000 (3)
-Salary Remaining : $0
Tom Wilson (1 Way Contract) $5,166,666 (2)
-Salary Remaining : $0
Thatcher Demko (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $0
Alex Tuch (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $0
Kevin Shattenkirk (1 Way Contract) $3,900,000 (4)
-Salary Remaining : $0
Matt Grzelcyk (1 Way Contract) $3,687,500 (4)
-Salary Remaining : $0
Jordan Kyrou (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $0
Jakub Zboril (1 Way Contract) $2,351,000 (4)
-Salary Remaining : $0
Laurent Brossoit (1 Way Contract) $2,325,000 (2)
-Salary Remaining : $0
Yegor Sharangovich (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Jesper Fast (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $0
Erik Gudbranson (1 Way Contract) $1,950,000 (4)
-Salary Remaining : $0
Sonny Milano (1 Way Contract) $1,600,000 (4)
-1 Way Contract Salary Cap : $100,000
-Salary Remaining : $0
Matt Murray $1,499,000 (4)
-Salary Remaining : $0
Slater Koekkoek $925,000 (4)
-Salary Remaining : $0
Owen Tippett $863,333 (2)
-Salary Remaining : $0
Devin Shore $850,000 (3)
-Salary Remaining : $0
Derick Brassard $825,000 (2)
-Salary Remaining : $0
Brendan Smith $800,000 (4)
-Salary Remaining : $0
EDM CAPHIT $0 (0)
Total Pro Players24
Salary Commitment
Year 2021 : $76,092,499
Year 2022 : $70,782,499
Year 2023 : $46,052,500
Year 2024 : $29,162,500
Salary Average Commitment
Year 2021 : $76,092,499
Year 2022 : $74,092,499
Year 2023 : $49,362,500
Year 2024 : $29,212,500
Salary Cap with 1 Way Contract
Year 2021 : $74,592,501
Year 2022 : $72,592,501
Year 2023 : $47,862,500
Year 2024 : $27,712,500

Farm Players Salaries

Nicolas Deslauriers $149,900 (4)
Salary Remaining : $0
Ondrej Kase $120,000 (4)
Salary Remaining : $0
Par Lindholm $110,000 (4)
Salary Remaining : $0
Seth Griffith $100,000 (2)
Salary Remaining : $0
Olivier Rodrigue $100,000 (2)
Salary Remaining : $0
Adam Gaudette $99,750 (3)
Salary Remaining : $0
Joshua Ho-Sang $97,500 (4)
Salary Remaining : $0
Brad Hunt $95,000 (4)
Salary Remaining : $0
Alexander Volkov $92,500 (4)
Salary Remaining : $0
Michael Kesselring $92,500 (3)
Salary Remaining : $0
Garret Sparks $90,000 (2)
Salary Remaining : $0
Ryan Mcleod $83,417 (3)
Salary Remaining : $0
Tim Soderlund $82,583 (2)
Salary Remaining : $0
Dmitri Samorukov $82,500 (2)
Salary Remaining : $0
Markus Niemelainen $81,750 (1)
Salary Remaining : $0
Philip Kemp $78,667 (4)
Salary Remaining : $0
Dennis Gilbert $75,000 (3)
Salary Remaining : $0
Brendan Perlini $75,000 (1)
Salary Remaining : $0
Cooper Marody $75,000 (3)
Salary Remaining : $0
Tyler Benson $75,000 (3)
Salary Remaining : $0
Kirill Maksimov $75,000 (3)
Salary Remaining : $0
Nick Merkley $75,000 (2)
Salary Remaining : $0
Zach Redmond $75,000 (2)
Salary Remaining : $0
William Lagesson $75,000 (4)
Salary Remaining : $0
Stuart Skinner $75,000 (3)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2021 : $2,231,067
Year 2022 : $2,074,317
Year 2023 : $1,469,234
Year 2024 : $818,567
Salary Average Commitment
Year 2021 : $2,344,567
Year 2022 : $2,187,817
Year 2023 : $1,582,734
Year 2024 : $818,567

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,860 - 93.00%
Farm Level 2: 1000 - $17 - 930 - 93.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left9
Average Attendance - %2,790 - 93.00%
Average Income per Game$54,870
Year to Date Revenue$1,755,840

Expense

Pro Players Total Salaries$79,920,833
Farm Players Total Salaries$2,530,083
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$75,826,397
Farm Year To Date Expenses$2,589,518
Pro Salary Cap To Date$72,273,776
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$493,830
Pro Remaining Season Days0
Pro Expenses Per Days$473,531
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,161
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$73,920,832
Estimate Under Maximum Salary Cap of $81,500,000$7,579,168
Estimate Over Minimum Salary Cap of $60,240,000 $13,680,832
Current Bank Account$20,527,260
Projected Bank Account$21,021,090

Pro Players Salaries

FLO CAPHIT $10,375,000 (2)
-Salary Remaining : $0
P.K. Subban (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $0
Kirill Kaprizov (1 Way Contract) $9,000,000 (2)
-Salary Remaining : $0
Johnny Gaudreau (1 Way Contract) $6,750,000 (3)
-Salary Remaining : $0
Brock Boeser (1 Way Contract) $5,875,000 (4)
-Salary Remaining : $0
Jonathan Drouin (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
Colin White (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $0
Darcy Kuemper (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $0
Radek Faksa (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $0
Frank Vatrano (1 Way Contract) $2,533,333 (3)
-Salary Remaining : $0
Henri Jokiharju (1 Way Contract) $2,500,000 (4)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
Jason Demers (1 Way Contract) $2,000,000 (4)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Zack Kassian (1 Way Contract) $2,000,000 (4)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Ethan Bear (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Brett Kulak (1 Way Contract) $1,850,000 (3)
-Salary Remaining : $0
Sean Durzi $1,000,000 (2)
-Salary Remaining : $0
Ryan Suzuki $1,000,000 (2)
-Salary Remaining : $0
Niko Mikkola $787,500 (3)
-Salary Remaining : $0
John Hayden $750,000 (3)
-Salary Remaining : $0
William Christopoulos $750,000 (1)
-Salary Remaining : $0
Darren Archibald $750,000 (3)
-Salary Remaining : $0
Daniel Audette $750,000 (2)
-Salary Remaining : $0
Lucas Carlsson $750,000 (3)
-Salary Remaining : $0
Cody Franson $750,000 (1)
-Salary Remaining : $0
Joel Lowry $750,000 (2)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 2021 : $79,920,833
Year 2022 : $78,055,833
Year 2023 : $57,055,833
Year 2024 : $31,515,000
Salary Average Commitment
Year 2021 : $74,670,833
Year 2022 : $73,170,833
Year 2023 : $53,545,833
Year 2024 : $29,375,000
Salary Cap with 1 Way Contract
Year 2021 : $73,920,832
Year 2022 : $72,420,832
Year 2023 : $49,045,832
Year 2024 : $24,875,000

Farm Players Salaries

Artem Anisimov $145,000 (4)
Salary Remaining : $0
Cody Eakin $145,000 (4)
Salary Remaining : $0
Zac Jones $100,000 (2)
Salary Remaining : $0
Andy Miele $100,000 (4)
Salary Remaining : $0
Spencer Knight $92,500 (4)
Salary Remaining : $0
Mackenzie Maceachern $90,000 (1)
Salary Remaining : $0
Noah Dobson $89,417 (4)
Salary Remaining : $0
Kurtis Macdermid $87,500 (1)
Salary Remaining : $0
Max Gildon (Out of Payroll) $85,333 (4)
Salary Remaining : $0
John Ludvig $85,333 (3)
Salary Remaining : $0
Patrick Russell $80,000 (3)
Salary Remaining : $0
Brad Richardson $80,000 (4)
Salary Remaining : $0
Corey Tropp $75,000 (2)
Salary Remaining : $0
Calle Rosen $75,000 (2)
Salary Remaining : $0
Chris Bigras $75,000 (1)
Salary Remaining : $0
Chris Conner $75,000 (1)
Salary Remaining : $0
Brad Malone $75,000 (2)
Salary Remaining : $0
Colin Campbell $75,000 (2)
Salary Remaining : $0
Zane Mcintyre $75,000 (1)
Salary Remaining : $0
Dakota Joshua $75,000 (2)
Salary Remaining : $0
Jack Rodewald $75,000 (1)
Salary Remaining : $0
Tom McCollum $75,000 (3)
Salary Remaining : $0
Marc Michaelis $75,000 (1)
Salary Remaining : $0
Nick Ebert $75,000 (2)
Salary Remaining : $0
Nikolas Brouillard $75,000 (1)
Salary Remaining : $0
Philippe Maillet $75,000 (1)
Salary Remaining : $0
Ryan Lomberg $75,000 (2)
Salary Remaining : $0
Tyler Gaudet $75,000 (1)
Salary Remaining : $0
Zac Dalpe $75,000 (1)
Salary Remaining : $0
Andreas Martinsen $75,000 (1)
Salary Remaining : $0
Total Farm Players30
Salary Commitment
Year 2021 : $2,530,083
Year 2022 : $1,732,833
Year 2023 : $1,107,833
Year 2024 : $877,833
Salary Average Commitment
Year 2021 : $2,635,520
Year 2022 : $1,708,020
Year 2023 : $1,083,020
Year 2024 : $842,687

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,860 - 93.00%
Farm Level 2: 1000 - $17 - 930 - 93.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left9
Average Attendance - %2,790 - 93.00%
Average Income per Game$54,870
Year to Date Revenue$1,755,840

Expense

Pro Players Total Salaries$81,395,666
Farm Players Total Salaries$2,746,749
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$79,861,812
Farm Year To Date Expenses$2,944,709
Pro Salary Cap To Date$77,861,759
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$493,830
Pro Remaining Season Days0
Pro Expenses Per Days$482,056
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,498
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,395,666
Estimate Under Maximum Salary Cap of $81,500,000$104,334
Estimate Over Minimum Salary Cap of $60,240,000 $21,155,666
Current Bank Account$25,812,154
Projected Bank Account$26,305,984

Pro Players Salaries

Jakub Voracek (1 Way Contract) $8,250,000 (3)
-Salary Remaining : $0
John Carlson (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $0
Joe Pavelski (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $0
Ryan Mcdonagh (1 Way Contract) $6,750,000 (4)
-Salary Remaining : $0
Alexander Radulov (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $0
Jake Guentzel (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
Dmitry Orlov (1 Way Contract) $5,100,000 (3)
-Salary Remaining : $0
Ben Bishop (1 Way Contract) $4,916,666 (3)
-Salary Remaining : $0
Blake Wheeler (1 Way Contract) $4,125,000 (2)
-Salary Remaining : $0
David Perron (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
Alexander Steen (1 Way Contract) $3,599,000 (3)
-Salary Remaining : $0
Cody Ceci (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $0
Mackenzie Weegar (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $0
Nick Bonino (1 Way Contract) $2,050,000 (1)
-Salary Remaining : $0
Trevor Moore (1 Way Contract) $1,875,000 (4)
-Salary Remaining : $0
Jay Beagle (1 Way Contract) $1,680,000 (4)
-Salary Remaining : $0
Kris Russell $1,250,000 (3)
-Salary Remaining : $0
Carter Verhaeghe $1,000,000 (1)
-Salary Remaining : $0
Nate Thompson $800,000 (3)
-Salary Remaining : $0
Joe Thornton $750,000 (2)
-Salary Remaining : $0
Devan Dubnyk $750,000 (2)
-Salary Remaining : $0
Nick Seeler $750,000 (1)
-Salary Remaining : $0
LA CAPHIT $0 (0)
Total Pro Players23
Salary Commitment
Year 2021 : $81,395,666
Year 2022 : $76,295,666
Year 2023 : $67,420,666
Year 2024 : $27,555,000
Salary Average Commitment
Year 2021 : $81,395,666
Year 2022 : $77,595,666
Year 2023 : $68,720,666
Year 2024 : $27,555,000
Salary Cap with 1 Way Contract
Year 2021 : $81,395,666
Year 2022 : $77,595,666
Year 2023 : $68,720,666
Year 2024 : $27,555,000

Farm Players Salaries

Tyler Parks $145,000 (4)
Salary Remaining : $0
Dylan Sikura $145,000 (4)
Salary Remaining : $0
Michael Krutil $145,000 (4)
Salary Remaining : $0
Jacob De La Rose $145,000 (4)
Salary Remaining : $0
Austin Wagner $113,333 (1)
Salary Remaining : $0
Akil Thomas $100,000 (2)
Salary Remaining : $0
Austin Strand $100,000 (2)
Salary Remaining : $0
T.J. Tynan $100,000 (2)
Salary Remaining : $0
Kyle Rau $100,000 (4)
Salary Remaining : $0
Kale Clague $100,000 (2)
Salary Remaining : $0
Tobias Bjornfot $89,417 (1)
Salary Remaining : $0
Cody Glass $86,333 (2)
Salary Remaining : $0
Rasmus Kupari $86,333 (3)
Salary Remaining : $0
Jacob Ingham $81,833 (1)
Salary Remaining : $0
Johan Sodergran $79,167 (2)
Salary Remaining : $0
Matt Villalta $77,833 (2)
Salary Remaining : $0
Julien Gauthier $77,500 (4)
Salary Remaining : $0
Matt Read $75,000 (1)
Salary Remaining : $0
Maxime Lajoie $75,000 (3)
Salary Remaining : $0
Henry Bowlby $75,000 (1)
Salary Remaining : $0
Gregor Macleod $75,000 (2)
Salary Remaining : $0
Reese Johnson $75,000 (2)
Salary Remaining : $0
Cole Schneider $75,000 (1)
Salary Remaining : $0
Ryan Poehling $75,000 (4)
Salary Remaining : $0
Christian Wolanin $75,000 (2)
Salary Remaining : $0
Cameron Schilling $75,000 (1)
Salary Remaining : $0
Brayden Burke $75,000 (3)
Salary Remaining : $0
Josh Maniscalco $75,000 (1)
Salary Remaining : $0
Nikita Pavlychev $75,000 (2)
Salary Remaining : $0
Anton Karlsson $75,000 (1)
Salary Remaining : $0
Total Farm Players30
Salary Commitment
Year 2021 : $2,746,749
Year 2022 : $2,012,166
Year 2023 : $1,068,833
Year 2024 : $832,500
Salary Average Commitment
Year 2021 : $2,746,749
Year 2022 : $2,012,166
Year 2023 : $1,068,833
Year 2024 : $832,500

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,860 - 93.00%
Farm Level 2: 1000 - $17 - 930 - 93.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left9
Average Attendance - %2,790 - 93.00%
Average Income per Game$54,870
Year to Date Revenue$1,755,840

Expense

Pro Players Total Salaries$79,196,500
Farm Players Total Salaries$2,490,166
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$76,725,295
Farm Year To Date Expenses$2,686,532
Pro Salary Cap To Date$75,725,264
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$493,830
Pro Remaining Season Days0
Pro Expenses Per Days$463,564
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,915
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$79,196,500
Estimate Under Maximum Salary Cap of $81,500,000$2,303,500
Estimate Over Minimum Salary Cap of $60,240,000 $18,956,500
Current Bank Account$28,281,348
Projected Bank Account$28,775,178

Pro Players Salaries

Anze Kopitar (1 Way Contract) $10,000,000 (4)
-Salary Remaining : $0
Roman Josi (1 Way Contract) $9,059,000 (2)
-Salary Remaining : $0
Evgeny Kuznetsov (1 Way Contract) $7,800,000 (3)
-Salary Remaining : $0
Nathan MacKinnon (1 Way Contract) $6,300,000 (4)
-Salary Remaining : $0
Ryan Ellis (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $0
Jonas Brodin (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Cam Atkinson (1 Way Contract) $5,875,000 (2)
-Salary Remaining : $0
Teuvo Teravainen (1 Way Contract) $5,400,000 (4)
-Salary Remaining : $0
Viktor Arvidsson (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $0
Marco Scandella (1 Way Contract) $2,750,000 (3)
-Salary Remaining : $0
Jason Dickinson (1 Way Contract) $2,650,000 (3)
-Salary Remaining : $0
Vladislav Namestnikov (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
Tyler Pitlick (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $0
Sebastien Aho (1 Way Contract) $1,562,500 (4)
-Salary Remaining : $0
Austin Watson (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
Andrew Cogliano $1,000,000 (2)
-Salary Remaining : $0
Jake Oettinger $925,000 (3)
-Salary Remaining : $0
Jon Merrill $850,000 (4)
-Salary Remaining : $0
Matt Nieto $850,000 (2)
-Salary Remaining : $0
Zach Bogosian $850,000 (2)
-Salary Remaining : $0
Zack MacEwen $825,000 (4)
-Salary Remaining : $0
Ville Husso $750,000 (2)
-Salary Remaining : $0
MIN CAPHIT $0 (0)
Total Pro Players23
Salary Commitment
Year 2021 : $79,196,500
Year 2022 : $75,381,500
Year 2023 : $49,412,500
Year 2024 : $24,937,500
Salary Average Commitment
Year 2021 : $79,196,500
Year 2022 : $79,196,500
Year 2023 : $52,812,500
Year 2024 : $24,937,500
Salary Cap with 1 Way Contract
Year 2021 : $79,196,500
Year 2022 : $79,196,500
Year 2023 : $52,812,500
Year 2024 : $24,937,500

Farm Players Salaries

Jon Lizotte $100,000 (1)
Salary Remaining : $0
Daemon Hunt $100,000 (2)
Salary Remaining : $0
Damien Giroux $100,000 (2)
Salary Remaining : $0
Kevin Czuczman $100,000 (1)
Salary Remaining : $0
Mason Shaw $100,000 (1)
Salary Remaining : $0
Mitchell Chaffee $100,000 (2)
Salary Remaining : $0
Ryan O'Rourke $100,000 (2)
Salary Remaining : $0
Dominic Turgeon $100,000 (1)
Salary Remaining : $0
Will Bitten $100,000 (2)
Salary Remaining : $0
Shawn Boudrias $100,000 (1)
Salary Remaining : $0
Adam Beckman $100,000 (2)
Salary Remaining : $0
Nick Swaney $100,000 (2)
Salary Remaining : $0
Dereck Baribeau $100,000 (2)
Salary Remaining : $0
Reid Duke $95,000 (4)
Salary Remaining : $0
Cole Moberg $95,000 (4)
Salary Remaining : $0
Veini Vehvilainen $85,000 (1)
Salary Remaining : $0
Connor Dewar $82,583 (4)
Salary Remaining : $0
Hunter Jones $82,583 (4)
Salary Remaining : $0
Dakota Mermis $75,000 (2)
Salary Remaining : $0
Carter Bancks $75,000 (1)
Salary Remaining : $0
Nate Sucese $75,000 (1)
Salary Remaining : $0
Evan McEneny $75,000 (1)
Salary Remaining : $0
Joseph Cramarossa $75,000 (2)
Salary Remaining : $0
Pascal Laberge $75,000 (1)
Salary Remaining : $0
Connor Corcoran $75,000 (2)
Salary Remaining : $0
Zach Magwood $75,000 (1)
Salary Remaining : $0
Eric Comrie $75,000 (1)
Salary Remaining : $0
Brandon Duhaime $75,000 (1)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 2021 : $2,490,166
Year 2022 : $1,380,166
Year 2023 : $355,166
Year 2024 : $355,166
Salary Average Commitment
Year 2021 : $2,490,166
Year 2022 : $1,380,166
Year 2023 : $355,166
Year 2024 : $355,166

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $100 - 5,857 - 97.61%
Level 2: 5000 - $55 - 4,840 - 96.80%
Level 3: 2000 - $38 - 1,960 - 98.02%
Level 4: 4000 - $30 - 3,914 - 97.85%
Luxury : 1000 - $238 - 974 - 97.43%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $18 - 1,914 - 95.70%
Farm Level 2: 1000 - $13 - 957 - 95.71%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,545 - 97.47%
Average Income per Game$1,448,976
Year to Date Revenue$59,408,022
Farm
Home Games Left9
Average Attendance - %2,871 - 95.70%
Average Income per Game$50,971
Year to Date Revenue$1,631,086

Expense

Pro Players Total Salaries$67,380,133
Farm Players Total Salaries$2,406,299
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$66,634,309
Farm Year To Date Expenses$2,928,063
Pro Salary Cap To Date$64,984,023
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$458,743
Pro Remaining Season Days0
Pro Expenses Per Days$395,261
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,940
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$65,880,131
Estimate Under Maximum Salary Cap of $81,500,000$15,619,869
Estimate Over Minimum Salary Cap of $60,240,000 $5,640,131
Current Bank Account$21,767,211
Projected Bank Account$22,225,954

Pro Players Salaries

Matthew Tkachuk (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $0
Mark Scheifele (1 Way Contract) $6,125,000 (4)
-Salary Remaining : $0
Tyler Myers (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
MTL CAPHIT $5,300,000 (2)
-Salary Remaining : $0
Carey Price (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $0
Devon Toews (1 Way Contract) $4,100,000 (4)
-Salary Remaining : $0
Josh Manson (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $0
Marcus Pettersson (1 Way Contract) $4,025,175 (4)
-Salary Remaining : $0
Kris Letang (1 Way Contract) $3,625,000 (1)
-Salary Remaining : $0
Ryan Graves (1 Way Contract) $3,166,667 (3)
-Salary Remaining : $0
Luke Kunin (1 Way Contract) $2,300,000 (4)
-Salary Remaining : $0
Alex Chiasson (1 Way Contract) $2,150,000 (3)
-Salary Remaining : $0
Martin Jones (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
Ryan Reaves (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $0
Nolan Valleau (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Jake Kulevich $1,400,000 (2)
-Salary Remaining : $0
Max Jones $1,295,000 (3)
-Salary Remaining : $0
Nikita Gusev $1,000,000 (1)
-Salary Remaining : $0
Jesse Ylonen $1,000,000 (2)
-Salary Remaining : $0
Wade Allison $925,000 (1)
-Salary Remaining : $0
Cole Caufield $880,833 (5)
-Salary Remaining : $0
Evgeny Svechnikov $874,125 (1)
-Salary Remaining : $0
Nick Suzuki $863,333 (4)
-Salary Remaining : $0
Matthew Highmore $750,000 (1)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2021 : $67,380,133
Year 2022 : $56,905,175
Year 2023 : $31,945,175
Year 2024 : $25,333,508
Salary Average Commitment
Year 2021 : $68,666,467
Year 2022 : $55,642,342
Year 2023 : $31,937,342
Year 2024 : $25,325,675
Salary Cap with 1 Way Contract
Year 2021 : $65,880,131
Year 2022 : $52,856,006
Year 2023 : $31,906,008
Year 2024 : $25,294,341

Farm Players Salaries

Max Martin $150,000 (2)
Salary Remaining : $0
Will Borgen $150,000 (1)
Salary Remaining : $0
Kyle Capobianco $149,900 (1)
Salary Remaining : $0
Evan Fitzpatrick $149,900 (1)
Salary Remaining : $0
Dmitry Zavgorodniy $149,500 (4)
Salary Remaining : $0
Michael Mcniven $100,000 (2)
Salary Remaining : $0
Brian Lashoff $100,000 (2)
Salary Remaining : $0
Cameron Hillis $100,000 (2)
Salary Remaining : $0
Josh Brook $100,000 (2)
Salary Remaining : $0
Joel Teasdale $100,000 (2)
Salary Remaining : $0
Michael Pezzetta $100,000 (2)
Salary Remaining : $0
Gage Goncalves $100,000 (2)
Salary Remaining : $0
Aleksi Heponiemi $92,500 (2)
Salary Remaining : $0
Simon Holmstrom $86,333 (3)
Salary Remaining : $0
Cole Schwindt $85,583 (2)
Salary Remaining : $0
Jan Mysak $85,083 (2)
Salary Remaining : $0
Rafael Harvey-Pinard $82,500 (4)
Salary Remaining : $0
Kenny Agostino $75,000 (1)
Salary Remaining : $0
Griffin Luce $75,000 (2)
Salary Remaining : $0
Chris Wideman $75,000 (2)
Salary Remaining : $0
Chris Breen $75,000 (1)
Salary Remaining : $0
Cory Schneider $75,000 (3)
Salary Remaining : $0
Brandon Pirri $75,000 (1)
Salary Remaining : $0
Arsen Khisamutdinov $75,000 (1)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 2021 : $2,406,299
Year 2022 : $1,656,499
Year 2023 : $393,333
Year 2024 : $232,000
Salary Average Commitment
Year 2021 : $2,406,299
Year 2022 : $1,656,499
Year 2023 : $393,333
Year 2024 : $232,000

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $150 - 5,700 - 94.99%
Level 2: 5000 - $90 - 4,775 - 95.51%
Level 3: 2000 - $50 - 1,909 - 95.45%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $300 - 953 - 95.34%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 1,902 - 95.10%
Farm Level 2: 1000 - $15 - 951 - 95.09%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,097 - 94.98%
Average Income per Game$1,821,162
Year to Date Revenue$74,667,630
Farm
Home Games Left9
Average Attendance - %2,853 - 95.10%
Average Income per Game$53,698
Year to Date Revenue$1,718,335

Expense

Pro Players Total Salaries$75,520,529
Farm Players Total Salaries$2,463,812
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$78,535,205
Farm Year To Date Expenses$4,494,864
Pro Salary Cap To Date$71,341,569
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$483,282
Pro Remaining Season Days0
Pro Expenses Per Days$448,096
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$27,554
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$69,520,528
Estimate Under Maximum Salary Cap of $81,500,000$11,979,472
Estimate Over Minimum Salary Cap of $60,240,000 $9,280,528
Current Bank Account$26,522,371
Projected Bank Account$27,005,653

Pro Players Salaries

Cale Makar (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $0
Matt Dumba (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Esa Lindell (1 Way Contract) $5,800,000 (4)
-Salary Remaining : $0
Josh Bailey (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Tyler Bertuzzi (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $0
Justin Schultz (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $0
Joonas Donskoi (1 Way Contract) $3,900,000 (1)
-Salary Remaining : $0
Tristan Jarry (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Philippe Desrosiers (1 Way Contract) $3,343,529 (3)
-1 Way Contract Salary Cap : $1,843,529
-Salary Remaining : $0
Tanner Pearson (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $0
Kyle Okposo (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
Robert Thomas (1 Way Contract) $2,800,000 (4)
-Salary Remaining : $0
Markus Nutivaara (1 Way Contract) $2,700,000 (3)
-Salary Remaining : $0
Casey Mittelstadt (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
Alex Formenton (1 Way Contract) $2,134,000 (3)
-1 Way Contract Salary Cap : $634,000
-Salary Remaining : $0
Juuso Valimaki (1 Way Contract) $1,550,000 (2)
-1 Way Contract Salary Cap : $50,000
-Salary Remaining : $0
Alexandre Texier (1 Way Contract) $1,525,000 (4)
-1 Way Contract Salary Cap : $25,000
-Salary Remaining : $0
Travis Dermott (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
Brandon Hagel (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
James Neal $1,499,000 (4)
-Salary Remaining : $0
Dustin Tokarski $1,499,000 (4)
-Salary Remaining : $0
Brandon Sutter $1,125,000 (3)
-Salary Remaining : $0
Eric Tangradi $1,100,000 (2)
-Salary Remaining : $0
Lucas Wallmark $950,000 (4)
-Salary Remaining : $0
Tanner Jeannot $800,000 (2)
-Salary Remaining : $0
Jason Robertson $795,000 (4)
-Salary Remaining : $0
NSH CAPHIT $0 (0)
Total Pro Players27
Salary Commitment
Year 2021 : $75,520,529
Year 2022 : $66,620,529
Year 2023 : $58,170,529
Year 2024 : $30,868,000
Salary Average Commitment
Year 2021 : $75,520,529
Year 2022 : $66,620,529
Year 2023 : $58,170,529
Year 2024 : $30,868,000
Salary Cap with 1 Way Contract
Year 2021 : $69,520,528
Year 2022 : $60,620,528
Year 2023 : $53,670,528
Year 2024 : $29,368,000

Farm Players Salaries

Nathan Walker $149,900 (4)
Salary Remaining : $0
Brogan Rafferty $149,900 (1)
Salary Remaining : $0
Jordan Gross $149,900 (4)
Salary Remaining : $0
Jonas Siegenthaler $112,500 (4)
Salary Remaining : $0
Vitali Kravtsov $100,000 (2)
Salary Remaining : $0
Emil Bemstrom $92,500 (4)
Salary Remaining : $0
Rem Pitlick $91,783 (2)
Salary Remaining : $0
Liam Foudy $89,417 (1)
Salary Remaining : $0
Isac Lundestrom $87,413 (1)
Salary Remaining : $0
Luke Evangelista $82,000 (1)
Salary Remaining : $0
Spencer Martin $80,000 (2)
Salary Remaining : $0
Devin Cooley $78,500 (3)
Salary Remaining : $0
Frederic Allard $75,000 (2)
Salary Remaining : $0
Jeremy Davies $75,000 (3)
Salary Remaining : $0
Felix Robert $75,000 (2)
Salary Remaining : $0
Brandon Gignac $75,000 (2)
Salary Remaining : $0
Filip Chlapik $75,000 (2)
Salary Remaining : $0
Matt Luff $75,000 (2)
Salary Remaining : $0
Matthew Struthers $75,000 (2)
Salary Remaining : $0
Michael Mccarron $75,000 (3)
Salary Remaining : $0
Nathan Paetsch $75,000 (1)
Salary Remaining : $0
Nic Petan $75,000 (3)
Salary Remaining : $0
Paul Carey $75,000 (2)
Salary Remaining : $0
Vladislav Kamenev $75,000 (2)
Salary Remaining : $0
Jacob Leguerrier $75,000 (2)
Salary Remaining : $0
Victor Hadfield $75,000 (2)
Salary Remaining : $0
Connor Ingram $75,000 (4)
Salary Remaining : $0
Anthony Richard $75,000 (1)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 2021 : $2,463,812
Year 2022 : $1,905,083
Year 2023 : $883,300
Year 2024 : $579,800
Salary Average Commitment
Year 2021 : $2,463,812
Year 2022 : $1,905,083
Year 2023 : $883,300
Year 2024 : $579,800

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,860 - 93.00%
Farm Level 2: 1000 - $17 - 930 - 93.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left9
Average Attendance - %2,790 - 93.00%
Average Income per Game$54,870
Year to Date Revenue$1,755,840

Expense

Pro Players Total Salaries$66,225,129
Farm Players Total Salaries$2,211,080
Coaches Total Salaries$2,850,000
Luxury Taxe Total$0
Pro Year To Date Expenses$67,556,727
Farm Year To Date Expenses$2,777,396
Pro Salary Cap To Date$65,306,689
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$493,830
Pro Remaining Season Days0
Pro Expenses Per Days$395,810
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,352
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$66,225,129
Estimate Under Maximum Salary Cap of $81,500,000$15,274,871
Estimate Over Minimum Salary Cap of $60,240,000 $5,985,129
Current Bank Account$38,193,783
Projected Bank Account$38,687,613

Pro Players Salaries

NJ CAPHIT $8,250,000 (1)
-Salary Remaining : $0
Cam Fowler (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $0
Nick Schmaltz (1 Way Contract) $5,850,000 (4)
-Salary Remaining : $0
Duncan Keith (1 Way Contract) $5,538,462 (3)
-Salary Remaining : $0
Jakob Silfverberg (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $0
Zach Werenski (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
Sam Bennett (1 Way Contract) $4,425,000 (3)
-Salary Remaining : $0
Colin Blackwell (1 Way Contract) $3,631,000 (4)
-Salary Remaining : $0
Scott Laughton (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
Denis Gurianov (1 Way Contract) $2,550,000 (4)
-Salary Remaining : $0
Dillon Dube (1 Way Contract) $2,300,000 (3)
-Salary Remaining : $0
Jake Walman (1 Way Contract) $1,839,000 (4)
-Salary Remaining : $0
Ryan Hartman (1 Way Contract) $1,700,000 (2)
-Salary Remaining : $0
Noel Acciari (1 Way Contract) $1,666,667 (1)
-Salary Remaining : $0
David Kampf (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
Evan Rodrigues $1,000,000 (3)
-Salary Remaining : $0
Connor Clifton $1,000,000 (1)
-Salary Remaining : $0
Christian Djoos $1,000,000 (4)
-Salary Remaining : $0
Jeremy Swayman $925,000 (4)
-Salary Remaining : $0
Anton Forsberg $900,000 (4)
-Salary Remaining : $0
Riley Sheahan $850,000 (3)
-Salary Remaining : $0
Curtis Lazar $800,000 (3)
-Salary Remaining : $0
Ryan Donato $750,000 (1)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 2021 : $66,225,129
Year 2022 : $53,058,462
Year 2023 : $51,358,462
Year 2024 : $26,195,000
Salary Average Commitment
Year 2021 : $66,225,129
Year 2022 : $53,058,462
Year 2023 : $51,358,462
Year 2024 : $26,195,000
Salary Cap with 1 Way Contract
Year 2021 : $66,225,129
Year 2022 : $53,058,462
Year 2023 : $51,358,462
Year 2024 : $26,195,000

Farm Players Salaries

Carter Hutton $135,000 (3)
Salary Remaining : $0
Michael Houser $95,000 (4)
Salary Remaining : $0
Curtis Hall $92,500 (2)
Salary Remaining : $0
Tyce Thompson $91,250 (4)
Salary Remaining : $0
Kole Lind $87,413 (1)
Salary Remaining : $0
Michael Vukojevic $85,083 (3)
Salary Remaining : $0
Graeme Clarke $85,083 (1)
Salary Remaining : $0
Aarne Talvitie $84,250 (1)
Salary Remaining : $0
Samuel Bolduc $84,250 (1)
Salary Remaining : $0
Fabian Zetterlund $80,917 (4)
Salary Remaining : $0
Max Mccormick $80,000 (4)
Salary Remaining : $0
Christian Jaros $80,000 (4)
Salary Remaining : $0
Nikita Okhotyuk $78,917 (3)
Salary Remaining : $0
Bode Wilde $76,417 (2)
Salary Remaining : $0
Alexander True $75,000 (4)
Salary Remaining : $0
Charles-Edouard D'Astous $75,000 (2)
Salary Remaining : $0
Chase De Leo $75,000 (4)
Salary Remaining : $0
Danil Yurtaykin $75,000 (2)
Salary Remaining : $0
Trenton Bourque $75,000 (2)
Salary Remaining : $0
Jeremy Groleau $75,000 (2)
Salary Remaining : $0
Joseph Gambardella $75,000 (4)
Salary Remaining : $0
Cole Kehler $75,000 (2)
Salary Remaining : $0
Marian Studenic $75,000 (1)
Salary Remaining : $0
Patrick Newell $75,000 (2)
Salary Remaining : $0
Reilly Walsh $75,000 (2)
Salary Remaining : $0
Robbie Russo $75,000 (4)
Salary Remaining : $0
Igor Shvyrev $75,000 (2)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 2021 : $2,211,079
Year 2022 : $1,795,084
Year 2023 : $1,026,167
Year 2024 : $727,167
Salary Average Commitment
Year 2021 : $2,211,079
Year 2022 : $1,795,084
Year 2023 : $1,026,167
Year 2024 : $727,167

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,860 - 93.00%
Farm Level 2: 1000 - $17 - 930 - 93.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left9
Average Attendance - %2,790 - 93.00%
Average Income per Game$54,870
Year to Date Revenue$1,755,840

Expense

Pro Players Total Salaries$84,275,000
Farm Players Total Salaries$2,582,217
Coaches Total Salaries$5,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$85,306,161
Farm Year To Date Expenses$2,801,539
Pro Salary Cap To Date$77,800,437
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$493,830
Pro Remaining Season Days0
Pro Expenses Per Days$516,040
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,409
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$75,275,000
Estimate Under Maximum Salary Cap of $81,500,000$6,225,000
Estimate Over Minimum Salary Cap of $60,240,000 $15,035,000
Current Bank Account$20,700,975
Projected Bank Account$21,194,805

Pro Players Salaries

Dougie Hamilton (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $0
Anders Lee (Out of Payroll) $6,000,000 (2)
-Salary Remaining : $0
Brock Nelson (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
Filip Forsberg (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
J.T. Miller (1 Way Contract) $5,250,000 (4)
-Salary Remaining : $0
Kevin Fiala (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $0
Semyon Varlamov (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
Anthony Beauvillier (1 Way Contract) $4,150,000 (3)
-Salary Remaining : $0
Adam Larsson (1 Way Contract) $4,000,000 (5)
-Salary Remaining : $0
Brandon Tanev (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
Cal Clutterbuck (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
NYI CAPHIT $3,000,000 (2)
-Salary Remaining : $0
Nate Schmidt (1 Way Contract) $2,975,000 (2)
-Salary Remaining : $0
Anton Stralman (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
Casey Cizikas (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
Ryan Pulock (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Antti Raanta (1 Way Contract) $2,000,000 (3)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Paul Stastny (1 Way Contract) $1,875,000 (1)
-Salary Remaining : $0
Thomas Greiss (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $0
Matt Martin (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
Ryan Olsen (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Scott Mayfield $1,450,000 (2)
-Salary Remaining : $0
Richard Panik $1,375,000 (4)
-Salary Remaining : $0
Erik Gustafsson $800,000 (1)
-Salary Remaining : $0
Jason Spezza $750,000 (1)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 2021 : $84,275,000
Year 2022 : $74,600,000
Year 2023 : $41,075,000
Year 2024 : $17,425,000
Salary Average Commitment
Year 2021 : $85,275,000
Year 2022 : $74,800,000
Year 2023 : $40,275,000
Year 2024 : $16,625,000
Salary Cap with 1 Way Contract
Year 2021 : $81,275,000
Year 2022 : $70,800,000
Year 2023 : $38,775,000
Year 2024 : $16,625,000

Farm Players Salaries

Chris Terry $149,900 (4)
Salary Remaining : $0
Leo Komarov $149,900 (4)
Salary Remaining : $0
Julian Melchiori $145,000 (4)
Salary Remaining : $0
Donald Busdeker $145,000 (4)
Salary Remaining : $0
Jack Kopacka $145,000 (4)
Salary Remaining : $0
Kyle Wood $145,000 (4)
Salary Remaining : $0
Keaton Middleton $100,000 (2)
Salary Remaining : $0
Ross Johnston $100,000 (1)
Salary Remaining : $0
Otto Koivula $100,000 (2)
Salary Remaining : $0
Cole Bardreau $100,000 (2)
Salary Remaining : $0
Kieffer Bellows $89,417 (3)
Salary Remaining : $0
Stelio Mattheos $80,917 (2)
Salary Remaining : $0
Ben Harpur $80,000 (4)
Salary Remaining : $0
Jakub Skarek $76,417 (2)
Salary Remaining : $0
Arnaud Durandeau $75,667 (1)
Salary Remaining : $0
Jaycob Megna $75,000 (1)
Salary Remaining : $0
Michael Dal Colle $75,000 (4)
Salary Remaining : $0
Grant Hutton $75,000 (3)
Salary Remaining : $0
Givani Smith $75,000 (3)
Salary Remaining : $0
Eric Knodel $75,000 (2)
Salary Remaining : $0
Michael Mersch $75,000 (1)
Salary Remaining : $0
Curtis Douglas $75,000 (4)
Salary Remaining : $0
Nikita Jevpalovs $75,000 (2)
Salary Remaining : $0
Tony Deangelo $75,000 (2)
Salary Remaining : $0
Zachary Leslie $75,000 (1)
Salary Remaining : $0
Austin Czarnik $75,000 (2)
Salary Remaining : $0
Ken Appleby $75,000 (2)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 2021 : $2,582,218
Year 2022 : $2,181,551
Year 2023 : $1,349,217
Year 2024 : $1,109,800
Salary Average Commitment
Year 2021 : $2,582,218
Year 2022 : $2,181,551
Year 2023 : $1,349,217
Year 2024 : $1,109,800

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,860 - 93.02%
Farm Level 2: 1000 - $17 - 930 - 93.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left9
Average Attendance - %2,790 - 93.01%
Average Income per Game$54,877
Year to Date Revenue$1,756,050

Expense

Pro Players Total Salaries$79,153,695
Farm Players Total Salaries$2,394,700
Coaches Total Salaries$4,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$77,977,264
Farm Year To Date Expenses$5,723,438
Pro Salary Cap To Date$76,977,299
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$493,889
Pro Remaining Season Days0
Pro Expenses Per Days$463,316
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$35,770
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$79,153,695
Estimate Under Maximum Salary Cap of $81,500,000$2,346,305
Estimate Over Minimum Salary Cap of $60,240,000 $18,913,695
Current Bank Account$26,058,183
Projected Bank Account$26,552,072

Pro Players Salaries

Aaron Ekblad (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $0
Brayden Point (1 Way Contract) $6,750,000 (4)
-Salary Remaining : $0
Mark Giordano (1 Way Contract) $6,750,000 (3)
-Salary Remaining : $0
Brendan Gallagher (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $0
Adam Pelech (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $0
Tomas Hertl (1 Way Contract) $5,625,000 (3)
-Salary Remaining : $0
Alex Goligoski (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $0
Evgenii Dadonov (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Nikita Zaitsev (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $0
Ryan Suter (1 Way Contract) $3,650,000 (3)
-Salary Remaining : $0
Andrew Hammond (1 Way Contract) $3,516,040 (1)
-Salary Remaining : $0
Paul Byron (1 Way Contract) $3,400,000 (1)
-Salary Remaining : $0
Miles Wood (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
Kaapo Kahkonen (1 Way Contract) $2,230,988 (4)
-Salary Remaining : $0
Calle Jarnkrok (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Conor Sheary (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
Jack Johnson $1,150,000 (3)
-Salary Remaining : $0
Corey Perry $1,000,000 (3)
-Salary Remaining : $0
Bobby Ryan $1,000,000 (2)
-Salary Remaining : $0
Pierre-Edouard Bellemare $1,000,000 (3)
-Salary Remaining : $0
Trevor Zegras $925,000 (2)
-Salary Remaining : $0
Oliver Wahlstrom $894,167 (3)
-Salary Remaining : $0
Dryden Hunt $762,500 (1)
-Salary Remaining : $0
NYR CAPHIT $0 (0)
Total Pro Players24
Salary Commitment
Year 2021 : $79,153,695
Year 2022 : $65,225,155
Year 2023 : $52,550,155
Year 2024 : $21,480,988
Salary Average Commitment
Year 2021 : $79,153,695
Year 2022 : $65,225,155
Year 2023 : $52,550,155
Year 2024 : $21,480,988
Salary Cap with 1 Way Contract
Year 2021 : $79,153,695
Year 2022 : $65,225,155
Year 2023 : $52,550,155
Year 2024 : $21,480,988

Farm Players Salaries

Scott Harrington $149,900 (4)
Salary Remaining : $0
Nick Holden $149,900 (4)
Salary Remaining : $0
Yegor Rykov $149,900 (4)
Salary Remaining : $0
Dmitry Sokolov $149,000 (4)
Salary Remaining : $0
Hunter Skinner $100,000 (2)
Salary Remaining : $0
Will Cuylle $100,000 (2)
Salary Remaining : $0
Patrick Khodorenko $92,500 (2)
Salary Remaining : $0
Morgan Barron $92,500 (4)
Salary Remaining : $0
Justin Richards $92,500 (4)
Salary Remaining : $0
Martin Kaut $86,333 (1)
Salary Remaining : $0
Austin Rueschhoff $84,250 (3)
Salary Remaining : $0
Keith Kinkaid $82,500 (3)
Salary Remaining : $0
Tarmo Reunanen $80,917 (1)
Salary Remaining : $0
Markus Hannikainen $80,000 (3)
Salary Remaining : $0
Joel Hofer $79,500 (1)
Salary Remaining : $0
Dillon Simpson $75,000 (1)
Salary Remaining : $0
Greg Mckegg $75,000 (2)
Salary Remaining : $0
Anthony Greco $75,000 (2)
Salary Remaining : $0
Erik Condra $75,000 (3)
Salary Remaining : $0
Mason Geertsen $75,000 (4)
Salary Remaining : $0
Jonny Brodzinski $75,000 (4)
Salary Remaining : $0
Tim Gettinger $75,000 (4)
Salary Remaining : $0
Ty Ronning $75,000 (3)
Salary Remaining : $0
Tyler Graovac $75,000 (2)
Salary Remaining : $0
Adam Huska $75,000 (2)
Salary Remaining : $0
Anthony Bitetto $75,000 (4)
Salary Remaining : $0
Total Farm Players26
Salary Commitment
Year 2021 : $2,394,700
Year 2022 : $2,072,950
Year 2023 : $1,480,450
Year 2024 : $1,083,700
Salary Average Commitment
Year 2021 : $2,394,700
Year 2022 : $2,072,950
Year 2023 : $1,480,450
Year 2024 : $1,083,700

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,860 - 93.00%
Farm Level 2: 1000 - $17 - 930 - 93.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left9
Average Attendance - %2,790 - 93.00%
Average Income per Game$54,870
Year to Date Revenue$1,755,840

Expense

Pro Players Total Salaries$76,700,000
Farm Players Total Salaries$2,171,332
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$76,585,960
Farm Year To Date Expenses$2,336,531
Pro Salary Cap To Date$75,085,943
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$493,830
Pro Remaining Season Days0
Pro Expenses Per Days$452,023
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,946
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$76,700,000
Estimate Under Maximum Salary Cap of $81,500,000$4,800,000
Estimate Over Minimum Salary Cap of $60,240,000 $16,460,000
Current Bank Account$29,715,684
Projected Bank Account$30,209,514

Pro Players Salaries

Tyler Seguin (1 Way Contract) $9,850,000 (3)
-Salary Remaining : $0
Oliver Ekman-Larsson (1 Way Contract) $8,250,000 (3)
-Salary Remaining : $0
Erik Johnson (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
Philipp Grubauer (1 Way Contract) $5,900,000 (4)
-Salary Remaining : $0
Zach Hyman (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
Patric Hornqvist (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $0
Ryan Nugent-Hopkins (1 Way Contract) $5,125,000 (3)
-Salary Remaining : $0
Vincent Trocheck (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $0
Calvin De Haan (1 Way Contract) $4,550,000 (4)
-Salary Remaining : $0
Elvis Merzlikins (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Brandon Montour (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
Bryan Rust (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
Dante Fabbro (1 Way Contract) $2,400,000 (2)
-Salary Remaining : $0
Zach Aston-Reese (1 Way Contract) $1,725,000 (4)
-Salary Remaining : $0
Anders Bjork (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $0
Nick Jensen (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $0
Mark Jankowski $1,250,000 (4)
-Salary Remaining : $0
Carter Camper $750,000 (3)
-Salary Remaining : $0
Josh Currie $750,000 (3)
-Salary Remaining : $0
Nic Dowd $750,000 (4)
-Salary Remaining : $0
OTT CAPHIT $0 (0)
Total Pro Players21
Salary Commitment
Year 2021 : $76,700,000
Year 2022 : $72,820,000
Year 2023 : $62,150,000
Year 2024 : $24,925,000
Salary Average Commitment
Year 2021 : $77,950,000
Year 2022 : $73,850,000
Year 2023 : $62,150,000
Year 2024 : $24,925,000
Salary Cap with 1 Way Contract
Year 2021 : $76,700,000
Year 2022 : $73,850,000
Year 2023 : $62,150,000
Year 2024 : $24,925,000

Farm Players Salaries

Michael Dipietro $100,000 (2)
Salary Remaining : $0
Taylor Raddysh $100,000 (2)
Salary Remaining : $0
Jack Rathbone $100,000 (2)
Salary Remaining : $0
Mads Sogaard $92,500 (1)
Salary Remaining : $0
Lassi Thomson $86,333 (3)
Salary Remaining : $0
Angus Crookshank $83,833 (2)
Salary Remaining : $0
Kevin Mandolese $83,500 (3)
Salary Remaining : $0
Cole Reinhardt $81,333 (1)
Salary Remaining : $0
Andrew Agozzino $80,000 (2)
Salary Remaining : $0
Vincent Desharnais $80,000 (2)
Salary Remaining : $0
Martin Fehervary $79,167 (3)
Salary Remaining : $0
Jake Leschyshyn $77,833 (1)
Salary Remaining : $0
Jonathan Aspirot $76,833 (4)
Salary Remaining : $0
Branden Troock $75,000 (3)
Salary Remaining : $0
Conner Bleackley $75,000 (3)
Salary Remaining : $0
Dillon Heatherington $75,000 (2)
Salary Remaining : $0
Greg Carey $75,000 (2)
Salary Remaining : $0
Jack Dougherty $75,000 (1)
Salary Remaining : $0
Vitaly Abramov $75,000 (3)
Salary Remaining : $0
Kevin Roy $75,000 (2)
Salary Remaining : $0
Trent Bourque $75,000 (2)
Salary Remaining : $0
Parker Kelly $75,000 (4)
Salary Remaining : $0
Peter Abbandonato $75,000 (2)
Salary Remaining : $0
Pontus Aberg $75,000 (2)
Salary Remaining : $0
Yegor Sokolov $75,000 (2)
Salary Remaining : $0
Tommy Novak $75,000 (3)
Salary Remaining : $0
Joe Hicketts $75,000 (1)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 2021 : $2,171,332
Year 2022 : $1,769,666
Year 2023 : $700,833
Year 2024 : $151,833
Salary Average Commitment
Year 2021 : $2,171,332
Year 2022 : $1,769,666
Year 2023 : $700,833
Year 2024 : $151,833

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $150 - 5,749 - 95.81%
Level 2: 5000 - $90 - 4,781 - 95.62%
Level 3: 2000 - $50 - 1,935 - 96.73%
Level 4: 4000 - $37 - 3,831 - 95.77%
Luxury : 1000 - $300 - 962 - 96.18%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,860 - 93.00%
Farm Level 2: 1000 - $17 - 930 - 93.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,257 - 95.87%
Average Income per Game$1,826,201
Year to Date Revenue$74,874,256
Farm
Home Games Left9
Average Attendance - %2,790 - 93.00%
Average Income per Game$54,870
Year to Date Revenue$1,755,840

Expense

Pro Players Total Salaries$74,563,368
Farm Players Total Salaries$2,069,249
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$76,040,986
Farm Year To Date Expenses$2,221,646
Pro Salary Cap To Date$72,506,332
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$493,830
Pro Remaining Season Days0
Pro Expenses Per Days$442,563
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,316
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$73,063,368
Estimate Under Maximum Salary Cap of $81,500,000$8,436,632
Estimate Over Minimum Salary Cap of $60,240,000 $12,823,368
Current Bank Account$29,795,439
Projected Bank Account$30,289,269

Pro Players Salaries

Jack Eichel (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $0
Quinn Hughes (1 Way Contract) $7,850,000 (4)
-Salary Remaining : $0
Kevin Hayes (1 Way Contract) $6,250,000 (4)
-Salary Remaining : $0
Jesperi Kotkaniemi (1 Way Contract) $6,100,035 (3)
-Salary Remaining : $0
Marc-Edouard Vlasic (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
Linus Ullmark (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
Mikko Koskinen (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $0
Nick Foligno (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $0
Anton Khudobin (1 Way Contract) $3,333,333 (4)
-Salary Remaining : $0
Frans Nielsen (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
Valtteri Filppula (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $0
Radim Simek (1 Way Contract) $2,250,000 (3)
-Salary Remaining : $0
PHI CAPHIT $1,900,000 (1)
-Salary Remaining : $0
Braydon Coburn (1 Way Contract) $1,600,000 (4)
-Salary Remaining : $0
Christopher Gibson (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Derek Grant (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
Robert Bortuzzo $1,375,000 (3)
-Salary Remaining : $0
Kaapo Kakko $925,000 (3)
-Salary Remaining : $0
Joel Farabee $925,000 (4)
-Salary Remaining : $0
Nils Hoglander $891,667 (4)
-Salary Remaining : $0
Erik Brannstrom $863,333 (3)
-Salary Remaining : $0
German Rubtsov $750,000 (2)
-Salary Remaining : $0
Connor Bunnaman $750,000 (2)
-Salary Remaining : $0
Alexandre Carrier $750,000 (3)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2021 : $74,563,368
Year 2022 : $69,998,368
Year 2023 : $56,998,368
Year 2024 : $32,600,000
Salary Average Commitment
Year 2021 : $74,636,701
Year 2022 : $69,386,701
Year 2023 : $56,386,701
Year 2024 : $32,600,000
Salary Cap with 1 Way Contract
Year 2021 : $73,063,368
Year 2022 : $66,663,368
Year 2023 : $55,163,368
Year 2024 : $32,600,000

Farm Players Salaries

Kirill Ustimenko $100,000 (2)
Salary Remaining : $0
Gianni Fairbrother $100,000 (2)
Salary Remaining : $0
Jackson Cates $100,000 (2)
Salary Remaining : $0
David Kase $100,000 (2)
Salary Remaining : $0
Tanner Laczynski $92,500 (2)
Salary Remaining : $0
Tyson Foerster $89,417 (3)
Salary Remaining : $0
Cam York $88,083 (2)
Salary Remaining : $0
Cooper Zech $83,750 (2)
Salary Remaining : $0
Wyatte Wylie $82,083 (2)
Salary Remaining : $0
Zayde Wisdom $82,000 (3)
Salary Remaining : $0
Mason Millman $81,833 (3)
Salary Remaining : $0
Linus Hogberg $81,500 (3)
Salary Remaining : $0
Gerald Mayhew $80,000 (1)
Salary Remaining : $0
Isaac Ratcliffe $78,083 (4)
Salary Remaining : $0
Maksim Sushko $77,500 (2)
Salary Remaining : $0
Matthew Strome $77,500 (1)
Salary Remaining : $0
Justin Scott $75,000 (1)
Salary Remaining : $0
Linus Sandin $75,000 (4)
Salary Remaining : $0
Felix Sandstrom $75,000 (1)
Salary Remaining : $0
Ryan Fitzgerald $75,000 (2)
Salary Remaining : $0
Cavan Fitzgerald $75,000 (1)
Salary Remaining : $0
Cameron Gaunce $75,000 (1)
Salary Remaining : $0
Craig Anderson $75,000 (4)
Salary Remaining : $0
Brett Seney $75,000 (1)
Salary Remaining : $0
Adam Clendening $75,000 (1)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2021 : $2,069,249
Year 2022 : $1,484,166
Year 2023 : $562,833
Year 2024 : $228,083
Salary Average Commitment
Year 2021 : $2,069,249
Year 2022 : $1,461,749
Year 2023 : $562,833
Year 2024 : $228,083

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,863 - 93.15%
Farm Level 2: 1000 - $17 - 930 - 93.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left9
Average Attendance - %2,793 - 93.10%
Average Income per Game$54,932
Year to Date Revenue$1,757,835

Expense

Pro Players Total Salaries$64,457,499
Farm Players Total Salaries$2,307,500
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$67,592,295
Farm Year To Date Expenses$2,554,227
Pro Salary Cap To Date$66,048,989
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$494,391
Pro Remaining Season Days0
Pro Expenses Per Days$381,257
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,787
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$64,457,499
Estimate Under Maximum Salary Cap of $81,500,000$17,042,501
Estimate Over Minimum Salary Cap of $60,240,000 $4,217,499
Current Bank Account$38,514,148
Projected Bank Account$39,008,539

Pro Players Salaries

Victor Hedman (1 Way Contract) $7,875,000 (4)
-Salary Remaining : $0
Gabriel Landeskog (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $0
Jaden Schwartz (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Yanni Gourde (1 Way Contract) $5,166,666 (3)
-Salary Remaining : $0
Tyson Barrie (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $0
Sean Couturier (1 Way Contract) $4,333,333 (4)
-Salary Remaining : $0
Jonathan Bernier (1 Way Contract) $4,125,000 (4)
-Salary Remaining : $0
PIT CAPHIT $4,000,000 (2)
-Salary Remaining : $0
Colin Miller (1 Way Contract) $3,875,000 (2)
-Salary Remaining : $0
Chris Tierney (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Mackenzie Blackwood (1 Way Contract) $2,800,000 (4)
-Salary Remaining : $0
Pavel Zacha (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $0
Colton Sceviour $1,200,000 (1)
-Salary Remaining : $0
Kevin Stenlund $1,050,000 (3)
-Salary Remaining : $0
Jordy Bellerive $1,000,000 (2)
-Salary Remaining : $0
Nicholas Robertson $1,000,000 (2)
-Salary Remaining : $0
Ben Hutton $950,000 (3)
-Salary Remaining : $0
K'Andre Miller $925,000 (4)
-Salary Remaining : $0
Jimmy Vesey $900,000 (2)
-Salary Remaining : $0
Gabriel Vilardi $894,167 (2)
-Salary Remaining : $0
Ty Smith $863,333 (4)
-Salary Remaining : $0
Travis Boyd $750,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2021 : $64,457,499
Year 2022 : $51,257,499
Year 2023 : $39,588,332
Year 2024 : $27,921,666
Salary Average Commitment
Year 2021 : $64,457,499
Year 2022 : $51,257,499
Year 2023 : $39,588,332
Year 2024 : $27,921,666
Salary Cap with 1 Way Contract
Year 2021 : $64,457,499
Year 2022 : $51,257,499
Year 2023 : $39,588,332
Year 2024 : $27,921,666

Farm Players Salaries

Tyler Tucker $145,000 (4)
Salary Remaining : $0
Tanner Kaspick $145,000 (4)
Salary Remaining : $0
Calen Addison $100,000 (2)
Salary Remaining : $0
Niclas Almari $100,000 (2)
Salary Remaining : $0
Drew O'Connor $92,500 (3)
Salary Remaining : $0
Louis Domingue $75,000 (3)
Salary Remaining : $0
Gabriel Dumont $75,000 (2)
Salary Remaining : $0
Anthony Angello $75,000 (3)
Salary Remaining : $0
Bobby Nardella $75,000 (2)
Salary Remaining : $0
Boo Nieves $75,000 (3)
Salary Remaining : $0
Cam Lee $75,000 (3)
Salary Remaining : $0
Colin McDonald $75,000 (1)
Salary Remaining : $0
Derrick Pouliot $75,000 (1)
Salary Remaining : $0
Dominik Simon $75,000 (2)
Salary Remaining : $0
Erik Burgdoerfer $75,000 (2)
Salary Remaining : $0
Loui Eriksson $75,000 (1)
Salary Remaining : $0
Kevin Porter $75,000 (1)
Salary Remaining : $0
Kasimir Kaskisuo $75,000 (1)
Salary Remaining : $0
Mark Friedman $75,000 (4)
Salary Remaining : $0
Matt Beleskey $75,000 (2)
Salary Remaining : $0
Matthew Ford $75,000 (1)
Salary Remaining : $0
Michael Chaput $75,000 (2)
Salary Remaining : $0
Radim Zohorna $75,000 (2)
Salary Remaining : $0
Rinat Valiev $75,000 (1)
Salary Remaining : $0
Taylor Fedun $75,000 (4)
Salary Remaining : $0
Alex D'Orio $75,000 (2)
Salary Remaining : $0
Brandon Halverson $75,000 (1)
Salary Remaining : $0
Alex Belzile $75,000 (1)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 2021 : $2,307,500
Year 2022 : $1,632,500
Year 2023 : $832,500
Year 2024 : $440,000
Salary Average Commitment
Year 2021 : $2,307,500
Year 2022 : $1,632,500
Year 2023 : $832,500
Year 2024 : $440,000

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion at San Jose
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,863 - 93.16%
Farm Level 2: 1000 - $17 - 930 - 93.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left9
Average Attendance - %2,793 - 93.11%
Average Income per Game$54,938
Year to Date Revenue$1,758,003

Expense

Pro Players Total Salaries$79,075,000
Farm Players Total Salaries$1,996,783
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$80,478,303
Farm Year To Date Expenses$2,551,813
Pro Salary Cap To Date$75,807,764
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$494,438
Pro Remaining Season Days0
Pro Expenses Per Days$468,642
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,030
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$76,075,000
Estimate Under Maximum Salary Cap of $81,500,000$5,425,000
Estimate Over Minimum Salary Cap of $60,240,000 $15,835,000
Current Bank Account$17,130,722
Projected Bank Account$17,625,160

Pro Players Salaries

Connor Mcdavid (1 Way Contract) $12,500,000 (4)
-Salary Remaining : $0
Sidney Crosby (1 Way Contract) $8,700,000 (5)
-Salary Remaining : $0
Chris Kreider (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $0
Jaccob Slavin (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $0
Tyler Toffoli (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $0
Oscar Klefbom (1 Way Contract) $4,167,000 (4)
-Salary Remaining : $0
Brent Burns (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Mattias Ekholm (1 Way Contract) $3,750,000 (4)
-Salary Remaining : $0
Roope Hintz (1 Way Contract) $3,150,000 (4)
-Salary Remaining : $0
Craig Smith (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $0
Alex Nedeljkovic (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
Timo Meier (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
Patrick Marleau (1 Way Contract) $2,883,000 (2)
-Salary Remaining : $0
SJ CAPHIT $2,000,000 (2)
-Salary Remaining : $0
Boone Jenner (1 Way Contract) $1,875,000 (2)
-Salary Remaining : $0
Luke Glendening (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $0
Joey Laleggia (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Scott Darling (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Nick Cousins (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $0
Jordie Benn $900,000 (3)
-Salary Remaining : $0
Brian Elliott $900,000 (2)
-Salary Remaining : $0
Luke Schenn $850,000 (2)
-Salary Remaining : $0
Matt Irwin $750,000 (1)
-Salary Remaining : $0
Nico Sturm $750,000 (3)
-Salary Remaining : $0
Alex Broadhurst $750,000 (1)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 2021 : $79,075,000
Year 2022 : $70,865,000
Year 2023 : $51,057,000
Year 2024 : $37,867,000
Salary Average Commitment
Year 2021 : $78,075,000
Year 2022 : $69,225,000
Year 2023 : $49,417,000
Year 2024 : $38,267,000
Salary Cap with 1 Way Contract
Year 2021 : $76,075,000
Year 2022 : $67,225,000
Year 2023 : $49,417,000
Year 2024 : $38,267,000

Farm Players Salaries

Jayden Halbgewachs $149,700 (1)
Salary Remaining : $0
Zach Sawchenko $100,000 (2)
Salary Remaining : $0
Brandon Coe $100,000 (2)
Salary Remaining : $0
Jake Mcgrew $100,000 (2)
Salary Remaining : $0
Alexei Melnichuk $92,500 (2)
Salary Remaining : $0
Brinson Pasichnuk $92,500 (1)
Salary Remaining : $0
Scott Reedy $84,250 (3)
Salary Remaining : $0
Alexander Chmelevski $77,833 (1)
Salary Remaining : $0
Lane Pederson $75,000 (2)
Salary Remaining : $0
Kyle Cumiskey $75,000 (1)
Salary Remaining : $0
Joel Kellman $75,000 (2)
Salary Remaining : $0
Joachim Blichfeld $75,000 (1)
Salary Remaining : $0
Logan Brown $75,000 (1)
Salary Remaining : $0
Jeffrey Viel $75,000 (4)
Salary Remaining : $0
Nicolas Meloche $75,000 (3)
Salary Remaining : $0
Jarid Lukosevicius $75,000 (4)
Salary Remaining : $0
Parker Wotherspoon $75,000 (1)
Salary Remaining : $0
Jacob Middleton $75,000 (4)
Salary Remaining : $0
Chris McCarthy $75,000 (1)
Salary Remaining : $0
Scott Moldenhauer $75,000 (1)
Salary Remaining : $0
Brett Gallant $75,000 (1)
Salary Remaining : $0
Zach Gallant $75,000 (2)
Salary Remaining : $0
Ben Youds $75,000 (1)
Salary Remaining : $0
Jeremy Roy $75,000 (2)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 2021 : $1,996,783
Year 2022 : $1,076,750
Year 2023 : $384,250
Year 2024 : $225,000
Salary Average Commitment
Year 2021 : $1,996,783
Year 2022 : $1,076,750
Year 2023 : $384,250
Year 2024 : $225,000

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,860 - 93.00%
Farm Level 2: 1000 - $17 - 930 - 93.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left9
Average Attendance - %2,790 - 93.00%
Average Income per Game$54,870
Year to Date Revenue$1,755,840

Expense

Pro Players Total Salaries$80,035,616
Farm Players Total Salaries$2,392,122
Coaches Total Salaries$7,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$87,183,015
Farm Year To Date Expenses$2,664,615
Pro Salary Cap To Date$77,183,079
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$493,830
Pro Remaining Season Days0
Pro Expenses Per Days$503,096
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,309
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$77,035,616
Estimate Under Maximum Salary Cap of $81,500,000$4,464,384
Estimate Over Minimum Salary Cap of $60,240,000 $16,795,616
Current Bank Account$17,080,276
Projected Bank Account$17,574,106

Pro Players Salaries

Sebastian Aho (1 Way Contract) $8,460,250 (3)
-Salary Remaining : $0
Clayton Keller (1 Way Contract) $7,150,000 (1)
-Salary Remaining : $0
William Nylander (1 Way Contract) $6,962,366 (1)
-Salary Remaining : $0
Ivan Provorov (1 Way Contract) $6,750,000 (2)
-Salary Remaining : $0
John Gibson (1 Way Contract) $6,400,000 (2)
-Salary Remaining : $0
Jakub Vrana (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $0
Jakob Chychrun (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $0
Rasmus Andersson (1 Way Contract) $4,550,000 (2)
-1 Way Contract Salary Cap : $3,050,000
-Salary Remaining : $0
Filip Hronek (1 Way Contract) $4,400,000 (4)
-Salary Remaining : $0
John Marino (1 Way Contract) $4,400,000 (2)
-Salary Remaining : $0
Alex Iafallo (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
Victor Rask (1 Way Contract) $2,950,000 (4)
-Salary Remaining : $0
Andreas Johnsson (1 Way Contract) $2,575,000 (4)
-Salary Remaining : $0
Jeff Skinner (1 Way Contract) $2,420,000 (4)
-Salary Remaining : $0
Carl Grundstrom (1 Way Contract) $2,343,000 (4)
-1 Way Contract Salary Cap : $843,000
-Salary Remaining : $0
Ilya Lyubushkin $1,350,000 (2)
-Salary Remaining : $0
Jan Rutta $1,300,000 (2)
-Salary Remaining : $0
Darren Helm $1,000,000 (2)
-Salary Remaining : $0
Josh Norris $925,000 (2)
-Salary Remaining : $0
Mat Robson $750,000 (4)
-Salary Remaining : $0
Greg Pateryn $750,000 (3)
-Salary Remaining : $0
Antoine Roussel $750,000 (4)
-Salary Remaining : $0
SEA CAPHIT $0 (0)
Total Pro Players23
Salary Commitment
Year 2021 : $80,035,616
Year 2022 : $61,923,250
Year 2023 : $29,998,250
Year 2024 : $16,188,000
Salary Average Commitment
Year 2021 : $80,035,616
Year 2022 : $61,923,250
Year 2023 : $29,998,250
Year 2024 : $16,188,000
Salary Cap with 1 Way Contract
Year 2021 : $77,035,616
Year 2022 : $58,923,248
Year 2023 : $28,498,250
Year 2024 : $14,688,000

Farm Players Salaries

Beck Malenstyn $202,500 (3)
Salary Remaining : $0
Tanner Dickinson $170,000 (4)
Salary Remaining : $0
Kaiden Guhle $100,000 (2)
Salary Remaining : $0
Thomas Harley (Out of Payroll) $100,000 (2)
Salary Remaining : $0
Connor Zary $100,000 (2)
Salary Remaining : $0
John Leonard $92,500 (4)
Salary Remaining : $0
Dennis Cholowski $90,000 (2)
Salary Remaining : $0
Barrett Hayton $89,417 (2)
Salary Remaining : $0
Ridly Greig $89,417 (3)
Salary Remaining : $0
Lias Andersson $87,413 (4)
Salary Remaining : $0
Matt Kiersted $85,875 (1)
Salary Remaining : $0
Jeremy Lauzon $85,000 (4)
Salary Remaining : $0
Giovanni Vallati $75,000 (4)
Salary Remaining : $0
Joey Daccord $75,000 (2)
Salary Remaining : $0
Cale Fleury $75,000 (4)
Salary Remaining : $0
Carsen Twarynski $75,000 (2)
Salary Remaining : $0
Cole Coskey $75,000 (3)
Salary Remaining : $0
Keean Washkurak $75,000 (4)
Salary Remaining : $0
Felix Bibeau $75,000 (3)
Salary Remaining : $0
Krystof Hrabik $75,000 (4)
Salary Remaining : $0
Marc Del Gaizo $75,000 (4)
Salary Remaining : $0
Maxim Marushev $75,000 (3)
Salary Remaining : $0
Mathieu Olivier $75,000 (1)
Salary Remaining : $0
Morgan Geekie $75,000 (3)
Salary Remaining : $0
Marcus Kallionkieli $75,000 (4)
Salary Remaining : $0
Samuel Harvey $75,000 (3)
Salary Remaining : $0
Daniil Miromanov $75,000 (4)
Salary Remaining : $0
Will Cranley $75,000 (4)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 2021 : $2,492,121
Year 2022 : $2,331,246
Year 2023 : $1,701,830
Year 2024 : $1,034,912
Salary Average Commitment
Year 2021 : $2,492,121
Year 2022 : $2,331,246
Year 2023 : $1,701,830
Year 2024 : $1,034,912

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $152 - 5,666 - 94.44%
Level 2: 5000 - $91 - 4,722 - 94.44%
Level 3: 2000 - $54 - 1,887 - 94.36%
Level 4: 4000 - $39 - 3,778 - 94.44%
Luxury : 1000 - $303 - 943 - 94.32%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,860 - 93.00%
Farm Level 2: 1000 - $17 - 931 - 93.11%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,996 - 94.42%
Average Income per Game$1,772,840
Year to Date Revenue$72,686,455
Farm
Home Games Left9
Average Attendance - %2,791 - 93.04%
Average Income per Game$54,712
Year to Date Revenue$1,750,785

Expense

Pro Players Total Salaries$75,784,666
Farm Players Total Salaries$2,251,333
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$80,463,174
Farm Year To Date Expenses$3,168,630
Pro Salary Cap To Date$77,171,286
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$492,408
Pro Remaining Season Days0
Pro Expenses Per Days$449,622
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$20,070
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$74,284,664
Estimate Under Maximum Salary Cap of $81,500,000$7,215,336
Estimate Over Minimum Salary Cap of $60,240,000 $14,044,664
Current Bank Account$16,003,694
Projected Bank Account$16,496,102

Pro Players Salaries

STL CAPHIT $11,475,000 (2)
-Salary Remaining : $0
Mitchell Marner (1 Way Contract) $10,903,000 (2)
-Salary Remaining : $0
Patrice Bergeron (1 Way Contract) $6,875,000 (4)
-Salary Remaining : $0
Pavel Buchnevich (1 Way Contract) $5,800,000 (3)
-Salary Remaining : $0
Colton Parayko (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $0
Mikael Granlund (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $0
Drake Batherson (1 Way Contract) $4,975,000 (3)
-Salary Remaining : $0
Connor Murphy (1 Way Contract) $3,850,000 (4)
-Salary Remaining : $0
Kasperi Kapanen (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $0
Carson Soucy (1 Way Contract) $2,750,000 (3)
-Salary Remaining : $0
Robin Lehner (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
Ilya Samsonov (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Jack Campbell (1 Way Contract) $1,650,000 (4)
-Salary Remaining : $0
Ivan Chekhovich $1,450,000 (4)
-Salary Remaining : $0
Danton Heinen $1,100,000 (2)
-Salary Remaining : $0
Michael Mcleod $975,000 (2)
-Salary Remaining : $0
Mikko Lehtonen $900,000 (2)
-Salary Remaining : $0
Nick Bjugstad $900,000 (2)
-Salary Remaining : $0
Jacob Bryson $889,166 (3)
-Salary Remaining : $0
Philipp Kurashev $842,500 (3)
-Salary Remaining : $0
Eric Cornel $750,000 (4)
-Salary Remaining : $0
Nathan Todd $750,000 (4)
-Salary Remaining : $0
Chad Ruhwedel $750,000 (3)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 2021 : $75,784,666
Year 2022 : $79,964,666
Year 2023 : $49,011,666
Year 2024 : $31,965,000
Salary Average Commitment
Year 2021 : $79,252,166
Year 2022 : $79,252,166
Year 2023 : $44,299,166
Year 2024 : $28,292,500
Salary Cap with 1 Way Contract
Year 2021 : $74,284,666
Year 2022 : $74,284,666
Year 2023 : $41,831,666
Year 2024 : $25,825,000

Farm Players Salaries

Luke Martin $145,000 (4)
Salary Remaining : $0
Hudson Elynuik $145,000 (4)
Salary Remaining : $0
Klim Kostin $86,333 (3)
Salary Remaining : $0
Martin Ouellette $75,000 (1)
Salary Remaining : $0
Matthew Peca $75,000 (1)
Salary Remaining : $0
Alex Limoges $75,000 (4)
Salary Remaining : $0
Andrew MacWilliam $75,000 (4)
Salary Remaining : $0
Ben Street $75,000 (2)
Salary Remaining : $0
Gage Quinney $75,000 (4)
Salary Remaining : $0
Garrett Wilson $75,000 (2)
Salary Remaining : $0
Jacob Nilsson $75,000 (4)
Salary Remaining : $0
John Nyberg $75,000 (4)
Salary Remaining : $0
Kalle Kossila $75,000 (4)
Salary Remaining : $0
Matt Mangene $75,000 (4)
Salary Remaining : $0
Miikka Salomaki $75,000 (2)
Salary Remaining : $0
Kai Edmonds $75,000 (4)
Salary Remaining : $0
Nolan Stevens $75,000 (4)
Salary Remaining : $0
Oliver Kylington $75,000 (1)
Salary Remaining : $0
Philip Holm $75,000 (4)
Salary Remaining : $0
Reece Willcox $75,000 (2)
Salary Remaining : $0
Shawn McBride $75,000 (2)
Salary Remaining : $0
TJ Brennan $75,000 (4)
Salary Remaining : $0
Tom Kuhnhackl $75,000 (2)
Salary Remaining : $0
Tommy Cross $75,000 (2)
Salary Remaining : $0
Tyler Wotherspoon $75,000 (1)
Salary Remaining : $0
Zac Leslie $75,000 (2)
Salary Remaining : $0
Josef Korenar $75,000 (1)
Salary Remaining : $0
A.J. Greer $75,000 (4)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 2021 : $2,251,333
Year 2022 : $1,876,333
Year 2023 : $1,276,333
Year 2024 : $1,190,000
Salary Average Commitment
Year 2021 : $2,251,333
Year 2022 : $1,876,333
Year 2023 : $1,276,333
Year 2024 : $1,190,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,860 - 93.00%
Farm Level 2: 1000 - $17 - 930 - 93.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left9
Average Attendance - %2,790 - 93.00%
Average Income per Game$54,870
Year to Date Revenue$1,755,840

Expense

Pro Players Total Salaries$81,237,500
Farm Players Total Salaries$2,100,917
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$84,397,743
Farm Year To Date Expenses$3,215,825
Pro Salary Cap To Date$79,305,237
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$493,830
Pro Remaining Season Days0
Pro Expenses Per Days$492,702
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,141
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$79,737,500
Estimate Under Maximum Salary Cap of $81,500,000$1,762,500
Estimate Over Minimum Salary Cap of $60,240,000 $19,497,500
Current Bank Account$12,001,107
Projected Bank Account$12,494,937

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (5)
-Salary Remaining : $0
Andrei Vasilevskiy (1 Way Contract) $9,500,000 (4)
-Salary Remaining : $0
Alex Pietrangelo (1 Way Contract) $8,800,000 (4)
-Salary Remaining : $0
Ryan O'Reilly (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $0
Charlie Coyle (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $0
Jamie Benn (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $0
Jake Mccabe (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
James Van Riemsdyk (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
Brenden Dillon (1 Way Contract) $3,900,000 (3)
-Salary Remaining : $0
Dustin Brown (1 Way Contract) $2,937,500 (1)
-Salary Remaining : $0
Chandler Stephenson (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $0
Oskar Sundqvist (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $0
Nick Ritchie (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
Mattias Janmark (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
Michael Del Zotto (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Petr Mrazek (1 Way Contract) $1,900,000 (1)
-Salary Remaining : $0
Miles Gendron (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Vinnie Hinostroza $1,050,000 (3)
-Salary Remaining : $0
Sami Vatanen (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
Mason Appleton $900,000 (4)
-Salary Remaining : $0
Zach Parise $750,000 (1)
-Salary Remaining : $0
TB CAPHIT $0 (0)
Total Pro Players22
Salary Commitment
Year 2021 : $81,237,500
Year 2022 : $62,080,000
Year 2023 : $55,830,000
Year 2024 : $39,130,000
Salary Average Commitment
Year 2021 : $85,175,000
Year 2022 : $63,900,000
Year 2023 : $57,650,000
Year 2024 : $40,950,000
Salary Cap with 1 Way Contract
Year 2021 : $79,737,504
Year 2022 : $62,400,000
Year 2023 : $57,650,000
Year 2024 : $40,950,000

Farm Players Salaries

Reid Boucher $145,000 (4)
Salary Remaining : $0
Matt Puempel $145,000 (4)
Salary Remaining : $0
Alex Green $100,000 (2)
Salary Remaining : $0
Odeen Tufto $100,000 (2)
Salary Remaining : $0
Cole Koepke $100,000 (2)
Salary Remaining : $0
Jack Thompson $100,000 (2)
Salary Remaining : $0
Declan Mcdonnell $100,000 (2)
Salary Remaining : $0
Dominik Masin $100,000 (2)
Salary Remaining : $0
Jimmy Huntington $80,917 (1)
Salary Remaining : $0
Gabriel Fortier $79,167 (4)
Salary Remaining : $0
Alex Barre-Boulet $75,833 (2)
Salary Remaining : $0
Michael Paliotta $75,000 (1)
Salary Remaining : $0
Darren Raddysh $75,000 (3)
Salary Remaining : $0
John McCarthy $75,000 (1)
Salary Remaining : $0
Richard Bachman $75,000 (2)
Salary Remaining : $0
Mitchell Vande Sompel $75,000 (3)
Salary Remaining : $0
Maxime Lagace $75,000 (4)
Salary Remaining : $0
Remi Elie $75,000 (1)
Salary Remaining : $0
Ryan White $75,000 (1)
Salary Remaining : $0
Samuel Kurker $75,000 (1)
Salary Remaining : $0
Sean Day $75,000 (2)
Salary Remaining : $0
Cedrick Andree $75,000 (2)
Salary Remaining : $0
Marcus Hogberg $75,000 (2)
Salary Remaining : $0
Otto Somppi $75,000 (1)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 2021 : $2,100,917
Year 2022 : $1,570,000
Year 2023 : $594,167
Year 2024 : $444,167
Salary Average Commitment
Year 2021 : $2,100,917
Year 2022 : $1,570,000
Year 2023 : $594,167
Year 2024 : $444,167

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $145 - 5,770 - 96.16%
Level 2: 5000 - $88 - 4,815 - 96.30%
Level 3: 2000 - $50 - 1,931 - 96.55%
Level 4: 4000 - $38 - 3,850 - 96.24%
Luxury : 1000 - $295 - 959 - 95.91%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,860 - 93.00%
Farm Level 2: 1000 - $17 - 930 - 93.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,325 - 96.25%
Average Income per Game$1,786,107
Year to Date Revenue$73,230,407
Farm
Home Games Left9
Average Attendance - %2,790 - 93.00%
Average Income per Game$54,870
Year to Date Revenue$1,755,840

Expense

Pro Players Total Salaries$80,933,333
Farm Players Total Salaries$2,307,894
Coaches Total Salaries$3,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$81,037,441
Farm Year To Date Expenses$3,126,837
Pro Salary Cap To Date$78,274,396
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$493,830
Pro Remaining Season Days0
Pro Expenses Per Days$482,274
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,876
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$79,433,332
Estimate Under Maximum Salary Cap of $81,500,000$2,066,668
Estimate Over Minimum Salary Cap of $60,240,000 $19,193,332
Current Bank Account$20,213,644
Projected Bank Account$20,707,474

Pro Players Salaries

Nicklas Backstrom (1 Way Contract) $9,200,000 (3)
-Salary Remaining : $0
Phil Kessel (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $0
Elias Pettersson (1 Way Contract) $7,350,000 (4)
-Salary Remaining : $0
Jacob Markstrom (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
Nikolaj Ehlers (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
Nino Niederreiter (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $0
Morgan Rielly (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
Ryan Strome (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $0
Brett Pesce (1 Way Contract) $4,025,000 (3)
-Salary Remaining : $0
Alexander Edler (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
J.T. Compher (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
Alexander Kerfoot (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
Artem Zub (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $0
Andrew Mangiapane (1 Way Contract) $2,425,000 (3)
-Salary Remaining : $0
Jake Bean (1 Way Contract) $2,333,333 (3)
-Salary Remaining : $0
Josh Archibald (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Jonathan Quick (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $0
Pierre Engvall $1,250,000 (3)
-Salary Remaining : $0
Carl Soderberg $1,000,000 (4)
-Salary Remaining : $0
Michael Bunting $950,000 (2)
-Salary Remaining : $0
Jarred Tinordi $900,000 (2)
-Salary Remaining : $0
Michael Hutchinson $750,000 (3)
-Salary Remaining : $0
Brennan Menell (Out of Payroll) $750,000 (2)
-Salary Remaining : $0
TOR CAPHIT $0 (0)
Total Pro Players24
Salary Commitment
Year 2021 : $81,683,333
Year 2022 : $82,073,333
Year 2023 : $79,473,333
Year 2024 : $47,350,000
Salary Average Commitment
Year 2021 : $81,683,333
Year 2022 : $80,183,333
Year 2023 : $77,583,333
Year 2024 : $47,350,000
Salary Cap with 1 Way Contract
Year 2021 : $80,183,336
Year 2022 : $80,183,333
Year 2023 : $77,583,333
Year 2024 : $47,350,000

Farm Players Salaries

Tyler Steenbergen $131,000 (3)
Salary Remaining : $0
Cliff Pu $110,000 (4)
Salary Remaining : $0
Adam Brooks $100,000 (2)
Salary Remaining : $0
Joseph Duszak $100,000 (2)
Salary Remaining : $0
Semyon Der-Arguchintsev $100,000 (2)
Salary Remaining : $0
Filip Kral $100,000 (2)
Salary Remaining : $0
Yannick Veilleux $100,000 (4)
Salary Remaining : $0
Timothy Liljegren $100,000 (2)
Salary Remaining : $0
Denis Malgin $100,000 (2)
Salary Remaining : $0
Pavel Gogolev $83,417 (3)
Salary Remaining : $0
Mac Hollowell $79,977 (2)
Salary Remaining : $0
Kristians Rubins $78,500 (3)
Salary Remaining : $0
Michael Amadio $75,000 (5)
Salary Remaining : $0
Marko Dano $75,000 (4)
Salary Remaining : $0
Erik Kallgren $75,000 (3)
Salary Remaining : $0
Kurtis Gabriel $75,000 (1)
Salary Remaining : $0
Oula Palve $75,000 (2)
Salary Remaining : $0
Joey Anderson $75,000 (1)
Salary Remaining : $0
Francis Perron $75,000 (2)
Salary Remaining : $0
Teemu Kivihalme $75,000 (4)
Salary Remaining : $0
Colton Beck $75,000 (2)
Salary Remaining : $0
Adam Carlson $75,000 (4)
Salary Remaining : $0
Carl Dahlstrom $75,000 (3)
Salary Remaining : $0
Cameron Hebig $75,000 (1)
Salary Remaining : $0
Alexander Petrovic $75,000 (2)
Salary Remaining : $0
Alex Biega $75,000 (1)
Salary Remaining : $0
Joseph Woll $75,000 (1)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 2021 : $2,307,894
Year 2022 : $1,959,094
Year 2023 : $979,117
Year 2024 : $536,200
Salary Average Commitment
Year 2021 : $2,307,894
Year 2022 : $1,932,894
Year 2023 : $952,917
Year 2024 : $510,000

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,860 - 93.00%
Farm Level 2: 1000 - $17 - 930 - 93.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left9
Average Attendance - %2,790 - 93.00%
Average Income per Game$54,870
Year to Date Revenue$1,755,840

Expense

Pro Players Total Salaries$76,308,333
Farm Players Total Salaries$2,506,445
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$74,246,170
Farm Year To Date Expenses$2,926,168
Pro Salary Cap To Date$72,665,238
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$493,830
Pro Remaining Season Days0
Pro Expenses Per Days$446,869
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,015
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$76,308,333
Estimate Under Maximum Salary Cap of $81,500,000$5,191,667
Estimate Over Minimum Salary Cap of $60,240,000 $16,068,333
Current Bank Account$30,220,087
Projected Bank Account$30,713,917

Pro Players Salaries

Jonathan Toews (1 Way Contract) $10,500,000 (3)
-Salary Remaining : $0
Patrick Kane (1 Way Contract) $10,500,000 (2)
-Salary Remaining : $0
Matt Duchene (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $0
David Pastrnak (1 Way Contract) $6,666,667 (4)
-Salary Remaining : $0
Connor Hellebuyck (1 Way Contract) $6,166,666 (4)
-Salary Remaining : $0
William Karlsson (1 Way Contract) $5,900,000 (4)
-Salary Remaining : $0
Samuel Girard (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
Mike Reilly (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
Joonas Korpisalo (1 Way Contract) $2,800,000 (4)
-Salary Remaining : $0
Sean Kuraly (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $0
Patrik Nemeth (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $0
Jordan Greenway (1 Way Contract) $2,100,000 (3)
-Salary Remaining : $0
Justin Holl (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $0
Jani Hakanpaa (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $0
Marcus Johansson (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $0
Gabriel Bourque $1,250,000 (3)
-Salary Remaining : $0
Josh Brown $1,200,000 (2)
-Salary Remaining : $0
Adam Fox $925,000 (3)
-Salary Remaining : $0
Emile Poirier $800,000 (4)
-Salary Remaining : $0
Phillip Di Giuseppe $750,000 (4)
-Salary Remaining : $0
Riley Nash $750,000 (1)
-Salary Remaining : $0
VAN CAPHIT $0 (0)
Total Pro Players22
Salary Commitment
Year 2021 : $76,308,333
Year 2022 : $75,758,333
Year 2023 : $56,058,333
Year 2024 : $36,283,333
Salary Average Commitment
Year 2021 : $76,458,333
Year 2022 : $75,708,333
Year 2023 : $56,008,333
Year 2024 : $36,233,333
Salary Cap with 1 Way Contract
Year 2021 : $76,308,333
Year 2022 : $75,558,333
Year 2023 : $55,858,333
Year 2024 : $36,083,333

Farm Players Salaries

Alexandre Alain $149,900 (4)
Salary Remaining : $0
Paul Bittner $149,900 (4)
Salary Remaining : $0
Jeremy Bracco $149,900 (4)
Salary Remaining : $0
Griffen Outhouse $149,900 (4)
Salary Remaining : $0
Michael Spacek $149,900 (4)
Salary Remaining : $0
Lukas Jasek $100,000 (1)
Salary Remaining : $0
Otto Leskinen $100,000 (2)
Salary Remaining : $0
Jesper Boqvist $92,500 (3)
Salary Remaining : $0
Eetu Luostarinen $89,750 (2)
Salary Remaining : $0
William Lockwood $84,250 (2)
Salary Remaining : $0
Carson Focht $82,167 (1)
Salary Remaining : $0
Nikolai Knyzhov $79,667 (2)
Salary Remaining : $0
Arturs Silovs $78,611 (4)
Salary Remaining : $0
Justin Dowling $75,000 (4)
Salary Remaining : $0
Devante Stephens $75,000 (1)
Salary Remaining : $0
Guillaume Brisebois $75,000 (2)
Salary Remaining : $0
Brett Brochu $75,000 (4)
Salary Remaining : $0
Justin Bailey $75,000 (3)
Salary Remaining : $0
Ethan Keppen $75,000 (4)
Salary Remaining : $0
Kyle Burroughs $75,000 (4)
Salary Remaining : $0
Robert Calisti $75,000 (4)
Salary Remaining : $0
Madison Bowey $75,000 (4)
Salary Remaining : $0
Maxime Fortier $75,000 (3)
Salary Remaining : $0
Joe Carroll $75,000 (4)
Salary Remaining : $0
Sheldon Dries $75,000 (4)
Salary Remaining : $0
Sheldon Rempal $75,000 (1)
Salary Remaining : $0
Vasily Demchenko $75,000 (4)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 2021 : $2,506,445
Year 2022 : $2,240,778
Year 2023 : $1,764,361
Year 2024 : $1,521,861
Salary Average Commitment
Year 2021 : $2,520,508
Year 2022 : $2,188,340
Year 2023 : $1,759,674
Year 2024 : $1,517,174

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,860 - 93.00%
Farm Level 2: 1000 - $17 - 930 - 93.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left9
Average Attendance - %2,790 - 93.00%
Average Income per Game$54,870
Year to Date Revenue$1,755,840

Expense

Pro Players Total Salaries$84,459,417
Farm Players Total Salaries$2,080,333
Coaches Total Salaries$4,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$87,192,051
Farm Year To Date Expenses$3,339,329
Pro Salary Cap To Date$80,780,214
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$493,830
Pro Remaining Season Days0
Pro Expenses Per Days$508,436
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$20,866
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,459,416
Estimate Under Maximum Salary Cap of $81,500,000$40,584
Estimate Over Minimum Salary Cap of $60,240,000 $21,219,416
Current Bank Account$15,696,526
Projected Bank Account$16,190,356

Pro Players Salaries

Auston Matthews (1 Way Contract) $11,640,250 (4)
-Salary Remaining : $0
Claude Giroux (1 Way Contract) $8,275,000 (1)
-Salary Remaining : $0
Jacob Trouba (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $0
Adam Henrique (1 Way Contract) $5,825,000 (1)
-Salary Remaining : $0
Igor Shesterkin (1 Way Contract) $5,666,667 (4)
-Salary Remaining : $0
Jordan Eberle (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Travis Konecny (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $0
Danny Dekeyser (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Noah Hanifin (1 Way Contract) $4,950,000 (4)
-Salary Remaining : $0
Will Butcher (1 Way Contract) $3,733,333 (2)
-Salary Remaining : $0
Brock Mcginn (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $0
Filip Chytil (1 Way Contract) $2,300,000 (3)
-Salary Remaining : $0
Ivan Barbashev (1 Way Contract) $2,250,000 (3)
-Salary Remaining : $0
Ryan Murray (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $0
Tyson Jost (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $0
Dyson Stevenson (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Jordan Oesterle $1,350,000 (1)
-Salary Remaining : $0
Adam Boqvist $894,167 (3)
-Salary Remaining : $0
Scott Wedgewood $825,000 (2)
-Salary Remaining : $0
Edward Wittchow (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Joe Cox (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Joseph Blandisi $750,000 (2)
-Salary Remaining : $0
Patrick Brown $750,000 (3)
-Salary Remaining : $0
Phil Varone $750,000 (2)
-Salary Remaining : $0
Samuel Morin $750,000 (2)
-Salary Remaining : $0
VGS CAPHIT $0 (0)
Total Pro Players26
Salary Commitment
Year 2021 : $84,459,417
Year 2022 : $58,509,417
Year 2023 : $37,951,084
Year 2024 : $31,756,917
Salary Average Commitment
Year 2021 : $84,459,417
Year 2022 : $58,509,417
Year 2023 : $37,951,084
Year 2024 : $31,756,917
Salary Cap with 1 Way Contract
Year 2021 : $81,459,416
Year 2022 : $55,509,416
Year 2023 : $37,951,084
Year 2024 : $31,756,917

Farm Players Salaries

Dylan Coghlan $100,000 (2)
Salary Remaining : $0
Jiri Patera $100,000 (2)
Salary Remaining : $0
Jack Dugan $100,000 (2)
Salary Remaining : $0
Dylan Ferguson $100,000 (2)
Salary Remaining : $0
Kirby Dach $92,500 (1)
Salary Remaining : $0
Pavel Dorofeyev $92,500 (1)
Salary Remaining : $0
Layton Ahac $89,750 (4)
Salary Remaining : $0
Brett Howden $88,500 (3)
Salary Remaining : $0
Peter Diliberatore $88,083 (4)
Salary Remaining : $0
Pierre-Olivier Joseph $86,333 (1)
Salary Remaining : $0
Mason Primeau $82,500 (1)
Salary Remaining : $0
Logan Thompson $80,000 (3)
Salary Remaining : $0
Lucas Elvenes $77,667 (2)
Salary Remaining : $0
Brayden Pachal $76,500 (2)
Salary Remaining : $0
Paul Cotter $76,000 (1)
Salary Remaining : $0
Corey Schueneman $75,000 (2)
Salary Remaining : $0
Cal O'Reilly $75,000 (1)
Salary Remaining : $0
Ryan Bednard $75,000 (3)
Salary Remaining : $0
Micheal Haley $75,000 (2)
Salary Remaining : $0
Ryan Gropp $75,000 (2)
Salary Remaining : $0
Sven Baertschi $75,000 (4)
Salary Remaining : $0
Zack Hayes $75,000 (4)
Salary Remaining : $0
Max Willman $75,000 (2)
Salary Remaining : $0
Evan Cormier $75,000 (2)
Salary Remaining : $0
Ben Jones $75,000 (2)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2021 : $2,080,333
Year 2022 : $1,575,500
Year 2023 : $571,333
Year 2024 : $327,833
Salary Average Commitment
Year 2021 : $2,080,333
Year 2022 : $1,575,500
Year 2023 : $571,333
Year 2024 : $327,833

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $152 - 5,647 - 94.12%
Level 2: 5000 - $91 - 4,722 - 94.44%
Level 3: 2000 - $54 - 1,888 - 94.40%
Level 4: 4000 - $39 - 3,778 - 94.44%
Luxury : 1000 - $303 - 944 - 94.41%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,860 - 93.00%
Farm Level 2: 1000 - $15 - 970 - 97.02%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,979 - 94.33%
Average Income per Game$1,771,136
Year to Date Revenue$72,616,580
Farm
Home Games Left9
Average Attendance - %2,830 - 94.34%
Average Income per Game$53,612
Year to Date Revenue$1,715,595

Expense

Pro Players Total Salaries$72,463,948
Farm Players Total Salaries$2,091,666
Coaches Total Salaries$6,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$84,453,995
Farm Year To Date Expenses$2,080,189
Pro Salary Cap To Date$70,756,032
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$482,511
Pro Remaining Season Days0
Pro Expenses Per Days$453,549
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,455
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$64,963,947
Estimate Under Maximum Salary Cap of $81,500,000$16,536,053
Estimate Over Minimum Salary Cap of $60,240,000 $4,723,947
Current Bank Account$22,114,466
Projected Bank Account$22,596,977

Pro Players Salaries

Nico Hischier (1 Way Contract) $7,250,000 (4)
-Salary Remaining : $0
Alex Debrincat (1 Way Contract) $6,400,000 (3)
-Salary Remaining : $0
Blake Coleman (1 Way Contract) $4,900,000 (4)
-Salary Remaining : $0
Travis Sanheim (1 Way Contract) $4,675,000 (2)
-Salary Remaining : $0
Alex Wennberg (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $0
Frederik Andersen (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $0
WSH CAPHIT $4,125,000 (1)
-Salary Remaining : $0
Vitek Vanecek (1 Way Contract) $3,880,615 (4)
-Salary Remaining : $0
Ian Cole (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $0
Dylan Strome (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
Andreas Athanasiou (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $0
Dmitry Kulikov (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $0
J.C. Beaudin (1 Way Contract) $2,200,000 (4)
-1 Way Contract Salary Cap : $700,000
-Salary Remaining : $0
Alexei Toropchenko (1 Way Contract) $1,800,000 (4)
-1 Way Contract Salary Cap : $300,000
-Salary Remaining : $0
Jansen Harkins (1 Way Contract) $1,800,000 (4)
-1 Way Contract Salary Cap : $300,000
-Salary Remaining : $0
Ilya Mikheyev (1 Way Contract) $1,645,000 (1)
-Salary Remaining : $0
Oliwer Kaski (1 Way Contract) $1,600,000 (4)
-Salary Remaining : $0
Rodrigo Abols (1 Way Contract) $1,600,000 (4)
-1 Way Contract Salary Cap : $100,000
-Salary Remaining : $0
Nick Schneider (1 Way Contract) $1,500,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Jesse Puljujarvi $1,175,000 (1)
-Salary Remaining : $0
Ross Colton $1,125,000 (1)
-Salary Remaining : $0
Michael Raffl $1,100,000 (4)
-Salary Remaining : $0
Jujhar Khaira $975,000 (1)
-Salary Remaining : $0
Joakim Nordstrom $900,000 (2)
-Salary Remaining : $0
Evan Bouchard $863,333 (4)
-Salary Remaining : $0
Kevin Connauton $825,000 (2)
-Salary Remaining : $0
Nathan Bastian $825,000 (1)
-Salary Remaining : $0
Ryan Collins $750,000 (4)
-Salary Remaining : $0
Total Pro Players28
Salary Commitment
Year 2021 : $72,463,948
Year 2022 : $57,643,948
Year 2023 : $51,243,948
Year 2024 : $37,343,948
Salary Average Commitment
Year 2021 : $69,088,948
Year 2022 : $57,643,948
Year 2023 : $51,243,948
Year 2024 : $37,343,948
Salary Cap with 1 Way Contract
Year 2021 : $64,963,949
Year 2022 : $50,143,949
Year 2023 : $43,743,949
Year 2024 : $29,843,949

Farm Players Salaries

Marcus Sorensen $200,000 (4)
Salary Remaining : $0
Jordan Weal $150,000 (4)
Salary Remaining : $0
Mario Kempe $100,000 (4)
Salary Remaining : $0
Ian Mitchell $92,500 (3)
Salary Remaining : $0
Rasmus Sandin $89,417 (3)
Salary Remaining : $0
Alexander Alexeyev $86,333 (1)
Salary Remaining : $0
Nolan Foote $86,333 (2)
Salary Remaining : $0
Cal Foote $85,000 (2)
Salary Remaining : $0
Brady Keeper $76,250 (3)
Salary Remaining : $0
Boris Katchouk $75,833 (3)
Salary Remaining : $0
Matt Moulson $75,000 (4)
Salary Remaining : $0
Mike Vecchione $75,000 (3)
Salary Remaining : $0
Beck Warm $75,000 (4)
Salary Remaining : $0
Louie Belpedio $75,000 (1)
Salary Remaining : $0
Lance Bouma $75,000 (4)
Salary Remaining : $0
Justin Kloos $75,000 (3)
Salary Remaining : $0
Sam Vigneault $75,000 (4)
Salary Remaining : $0
Jordan Murray $75,000 (4)
Salary Remaining : $0
Jonathon Martin $75,000 (4)
Salary Remaining : $0
Sebastian Repo $75,000 (4)
Salary Remaining : $0
Dmitry Osipov $75,000 (4)
Salary Remaining : $0
Wiley Sherman $75,000 (4)
Salary Remaining : $0
Alexei Protas $75,000 (2)
Salary Remaining : $0
Cale Morris $75,000 (2)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 2021 : $2,091,666
Year 2022 : $1,930,333
Year 2023 : $1,609,000
Year 2024 : $1,125,000
Salary Average Commitment
Year 2021 : $2,091,666
Year 2022 : $1,930,333
Year 2023 : $1,609,000
Year 2024 : $1,125,000

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $152 - 5,640 - 94.00%
Level 2: 5000 - $91 - 4,700 - 94.00%
Level 3: 2000 - $54 - 1,880 - 94.00%
Level 4: 4000 - $39 - 3,760 - 94.00%
Luxury : 1000 - $303 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,860 - 93.00%
Farm Level 2: 1000 - $17 - 930 - 93.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,817,960
Year to Date Revenue$74,536,360
Farm
Home Games Left9
Average Attendance - %2,790 - 93.00%
Average Income per Game$54,870
Year to Date Revenue$1,755,840

Expense

Pro Players Total Salaries$72,375,834
Farm Players Total Salaries$2,314,167
Coaches Total Salaries$3,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$81,050,135
Farm Year To Date Expenses$2,444,994
Pro Salary Cap To Date$77,550,141
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$493,830
Pro Remaining Season Days0
Pro Expenses Per Days$438,589
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,828
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$72,375,834
Estimate Under Maximum Salary Cap of $81,500,000$9,124,166
Estimate Over Minimum Salary Cap of $60,240,000 $12,135,834
Current Bank Account$19,992,071
Projected Bank Account$20,485,901

Pro Players Salaries

Thomas Chabot (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $0
Mathew Barzal (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $0
Justin Faulk (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $0
Ondrej Palat (1 Way Contract) $5,300,000 (3)
-Salary Remaining : $0
Mikhail Sergachev (1 Way Contract) $4,800,000 (4)
-Salary Remaining : $0
Anthony Cirelli (1 Way Contract) $4,800,000 (2)
-Salary Remaining : $0
Kevin Labanc (1 Way Contract) $4,725,000 (4)
-Salary Remaining : $0
Alex Killorn (1 Way Contract) $4,450,000 (3)
-Salary Remaining : $0
Cam Talbot (1 Way Contract) $3,666,667 (3)
-Salary Remaining : $0
Andrew Copp (1 Way Contract) $3,640,000 (3)
-Salary Remaining : $0
Derek Forbort (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
Warren Foegele (1 Way Contract) $2,750,000 (3)
-Salary Remaining : $0
Alexandar Georgiev (1 Way Contract) $2,425,000 (3)
-Salary Remaining : $0
Adrian Kempe (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Dean Kukan (1 Way Contract) $1,650,000 (4)
-Salary Remaining : $0
Troy Terry $1,450,000 (3)
-Salary Remaining : $0
William Carrier $1,400,000 (4)
-Salary Remaining : $0
Nathan Beaulieu $1,250,000 (4)
-Salary Remaining : $0
Kailer Yamamoto $1,175,000 (4)
-Salary Remaining : $0
Alexander Romanov $894,167 (2)
-Salary Remaining : $0
Nicolas Roy $750,000 (1)
-Salary Remaining : $0
Sam Lafferty $750,000 (2)
-Salary Remaining : $0
WPG CAPHIT $0 (0)
Total Pro Players23
Salary Commitment
Year 2021 : $72,375,834
Year 2022 : $71,334,167
Year 2023 : $58,390,000
Year 2024 : $30,000,000
Salary Average Commitment
Year 2021 : $73,514,723
Year 2022 : $70,764,723
Year 2023 : $57,820,556
Year 2024 : $30,000,000
Salary Cap with 1 Way Contract
Year 2021 : $72,375,834
Year 2022 : $69,625,834
Year 2023 : $56,681,667
Year 2024 : $30,000,000

Farm Players Salaries

Ozzy Wiesblatt $100,000 (2)
Salary Remaining : $0
Dylan Samberg $92,500 (4)
Salary Remaining : $0
Kristian Vesalainen $89,417 (4)
Salary Remaining : $0
Jett Woo $86,083 (1)
Salary Remaining : $0
David Gustafsson $81,750 (4)
Salary Remaining : $0
Declan Chisholm $81,500 (4)
Salary Remaining : $0
Michael Kapla $80,000 (4)
Salary Remaining : $0
Brad McClure $80,000 (1)
Salary Remaining : $0
Daniel Carr $80,000 (4)
Salary Remaining : $0
Emil Djuse $80,000 (4)
Salary Remaining : $0
Gustav Olofsson $80,000 (4)
Salary Remaining : $0
Anthony Peluso $80,000 (4)
Salary Remaining : $0
Ryan Haggerty $80,000 (4)
Salary Remaining : $0
Kevin Boyle $80,000 (4)
Salary Remaining : $0
Morgan Klimchuk $80,000 (4)
Salary Remaining : $0
Tim Schaller $80,000 (4)
Salary Remaining : $0
Leon Gawanke $79,667 (1)
Salary Remaining : $0
Jeff Malott $78,000 (1)
Salary Remaining : $0
Kristian Reichel $75,250 (1)
Salary Remaining : $0
Johnny Kovacevic $75,000 (1)
Salary Remaining : $0
Austin Poganski $75,000 (2)
Salary Remaining : $0
CJ Suess $75,000 (4)
Salary Remaining : $0
Michael Eyssimont $75,000 (4)
Salary Remaining : $0
Luke Johnson $75,000 (2)
Salary Remaining : $0
Sami Niku $75,000 (1)
Salary Remaining : $0
Nelson Nogier $75,000 (1)
Salary Remaining : $0
Joona Luoto $75,000 (3)
Salary Remaining : $0
Mikhail Berdin $75,000 (1)
Salary Remaining : $0
Sam Montembeault $75,000 (2)
Salary Remaining : $0
Total Farm Players29
Salary Commitment
Year 2021 : $2,314,167
Year 2022 : $1,615,167
Year 2023 : $1,290,167
Year 2024 : $1,215,167
Salary Average Commitment
Year 2021 : $2,314,167
Year 2022 : $1,615,167
Year 2023 : $1,290,167
Year 2024 : $1,215,167

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $81,500,000
Available Cap Space

Over Minimum of
$60,240,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $26,834,774 $74,368,625 $7,131,375 $14,128,625 252348
Arizona Coyotes $38,363,993 $64,650,666 $16,849,334 $4,410,666 222850
Boston Bruins $27,728,872 $67,632,143 $13,867,857 $7,392,143 232952
Buffalo Sabres $26,175,177 $81,157,394 $342,606 $20,917,394 212950
Calgary Flames $23,926,909 $78,732,458 $2,767,542 $18,492,458 232851
Carolina Hurricanes $28,526,977 $68,312,650 $13,187,350 $8,072,650 252449
Chicago Blackhawks $24,103,953 $77,919,552 $3,580,448 $17,679,552 222446
Colorado Avalanche $25,299,580 $75,521,032 $5,978,968 $15,281,032 232548
Columbus Blue Jackets $34,494,059 $72,216,611 $9,283,389 $11,976,611 242751
Dallas Stars $29,889,589 $72,645,000 $8,855,000 $12,405,000 232750
Detroit Red Wings $22,930,370 $77,667,856 $3,832,144 $17,427,856 232245
Edmonton Oilers $23,905,959 $74,592,498 $6,907,502 $14,352,498 242549
Florida Panthers $20,527,260 $73,920,832 $7,579,168 $13,680,832 253055
Los Angeles Kings $25,812,154 $81,395,666 $104,334 $21,155,666 233053
Minnesota Wild $28,281,348 $79,196,500 $2,303,500 $18,956,500 232851
Montreal Canadiens $21,767,211 $65,880,131 $15,619,869 $5,640,131 242448
Nashville Predators $26,522,371 $69,520,528 $11,979,472 $9,280,528 272855
New Jersey Devils $38,193,783 $66,225,129 $15,274,871 $5,985,129 232750
New York Islanders $20,700,975 $75,275,000 $6,225,000 $15,035,000 252752
New York Rangers $26,058,183 $79,153,695 $2,346,305 $18,913,695 242650
Ottawa Senators $29,715,684 $76,700,000 $4,800,000 $16,460,000 212748
Philadelphia Flyers $29,795,439 $73,063,368 $8,436,632 $12,823,368 242549
Pittsburgh Penguins $38,514,148 $64,457,499 $17,042,501 $4,217,499 222850
San Jose Sharks $17,130,722 $76,075,000 $5,425,000 $15,835,000 252449
Seattle Kraken $17,080,276 $77,035,616 $4,464,384 $16,795,616 232851
St. Louis Blues $16,003,694 $74,284,664 $7,215,336 $14,044,664 232851
Tampa Bay Lightning $12,001,107 $79,737,500 $1,762,500 $19,497,500 222446
Toronto Maple Leafs $20,213,644 $79,433,332 $2,066,668 $19,193,332 242751
Vancouver Canucks $30,220,087 $76,308,333 $5,191,667 $16,068,333 222749
Vegas Golden Knights $15,696,526 $81,459,416 $40,584 $21,219,416 262551
Washington Capitals $22,114,466 $64,963,947 $16,536,053 $4,723,947 282452
Winnipeg Jets $19,992,071 $72,375,834 $9,124,166 $12,135,834 232952