Team Finance for PROSIMLEAGUE.ca

Update - 12 avril 2022 at 20:18

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - 102$ - 5,993 - 100%
Level 2: 5000 - 62$ - 4,582 - 92%
Level 3: 2000 - 38$ - 2,000 - 100%
Level 4: 4000 - 30$ - 3,299 - 82%
Luxury : 1000 - 240$ - 769 - 77%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,930 - 96%
Farm Level 2: 1000 - 15$ - 981 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,643 - 92%
Average Income per Game1,568,630$
Year to Date Revenue64,313,810$
Farm
Home Games Left0
Average Attendance - %2,911 - 97%
Average Income per Game102,821$
Year to Date Revenue4,215,660$

Expense

Pro Players Total Salaries72,865,476$
Farm Players Total Salaries1,374,066$
Coaches Total Salaries5,000,000$
Luxury Taxe Total0$
Special Salary Cap Value-2,437,500$
Pro Year To Date Expenses84,780,271$
Farm Year To Date Expenses2,087,748$
Pro Salary Cap To Date80,580,271$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days385,327$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days10,870$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap70,427,976$
Estimate Under Maximum Salary Cap of 81,500,000$11,072,024$
Estimate Over Minimum Salary Cap of 60,200,000$ 10,227,976$
Current Bank Account14,842,226$
Projected Bank Account14,842,226$

Pro Players Salaries

Claude Giroux 8,275,000$ (4)
-Salary Average : 8,275,000$
Ryan O'Reilly 7,500,000$ (5)
-Salary Average : 7,500,000$
Kris Letang 7,250,000$ (2)
-Salary Average : 7,250,000$
Taylor Hall (Out of Payroll) 6,000,000$ (4)
-Salary Average : 6,000,000$
Alex Goligoski 5,475,000$ (4)
-Salary Average : 5,475,000$
Rasmus Ristolainen 5,400,000$ (5)
-Salary Average : 5,400,000$
J.T. Miller 5,250,000$ (4)
-Salary Average : 5,250,000$
Mike Hoffman (Out of Payroll) 5,187,500$ (3)
-Salary Average : 5,187,500$
Mike Matheson 4,875,000$ (1)
-Salary Average : 4,875,000$
Max Pacioretty 4,500,000$ (1)
-Salary Average : 4,500,000$
Ian Cole 4,250,000$ (2)
-Salary Average : 5,000,000$
Brian Dumoulin 4,100,000$ (3)
-Salary Average : 4,100,000$
Robin Lehner 4,000,000$ (1)
-Salary Average : 4,000,000$
Colton Sissons 2,857,143$ (4)
-Salary Average : 2,857,143$
Cal Clutterbuck 1,600,000$ (4)
-Salary Average : 1,600,000$
Justin Williams 1,500,000$ (1)
-Salary Average : 1,500,000$
Erik Gustafsson 1,200,000$ (3)
-Salary Average : 1,200,000$
Anton Khudobin 1,200,000$ (2)
-Salary Average : 1,200,000$
Paul Byron 1,166,667$ (2)
-Salary Average : 1,166,667$
Ryan Kesler 1,000,000$ (1)
-Salary Average : 1,000,000$
Valtteri Filppula 800,000$ (1)
-Salary Average : 800,000$
Frederick Gaudreau 666,666$ (1)
-Salary Average : 666,666$
Total Pro Players22
Salary Commitment
Year 2021 : 84,052,976$
Year 2022 : 66,711,310$
Year 2023 : 52,844,643$
Year 2024 : 42,357,143$
Salary Average Commitment
Year 2021 : 84,802,976$
Year 2022 : 67,461,310$
Year 2023 : 52,844,643$
Year 2024 : 42,357,143$
Salary Cap with 1 Way Contract
Year 2021 : 84,052,976$
Year 2022 : 66,711,310$
Year 2023 : 52,844,643$
Year 2024 : 42,357,143$

Farm Players Salaries

Matiss Kivlenieks 92,500$ (1)
Salary Average : 92,500$
Cayden Primeau 88,083$ (1)
Salary Average : 88,083$
Michael Joly 82,500$ (4)
Salary Average : 82,500$
Christopher Gibson 82,200$ (4)
Salary Average : 82,200$
Ian McCoshen 81,700$ (4)
Salary Average : 81,700$
Tomas Jurco 80,500$ (4)
Salary Average : 80,500$
Hudson Fasching 80,000$ (3)
Salary Average : 80,000$
Jeffrey Truchon-Viel 78,000$ (1)
Salary Average : 78,000$
Yannick Weber 76,500$ (2)
Salary Average : 76,500$
Otto Somppi 76,333$ (2)
Salary Average : 76,333$
Juho Lammikko 71,750$ (1)
Salary Average : 71,750$
Dan Renouf 71,500$ (4)
Salary Average : 71,500$
Peter Abbandonato 70,000$ (1)
Salary Average : 70,000$
Cameron Hebig 70,000$ (2)
Salary Average : 70,000$
Aaron Luchuk 70,000$ (2)
Salary Average : 70,000$
Andreas Englund 70,000$ (1)
Salary Average : 70,000$
Antoine Bibeau 67,500$ (2)
Salary Average : 67,500$
Cameron Gaunce 65,000$ (1)
Salary Average : 65,000$
Total Farm Players18
Salary Commitment
Year 2021 : 1,374,066$
Year 2022 : 838,733$
Year 2023 : 478,400$
Year 2024 : 398,400$
Salary Average Commitment
Year 2021 : 1,374,066$
Year 2022 : 838,733$
Year 2023 : 478,400$
Year 2024 : 398,400$

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 200$ - 3,134 - 52%
Level 2: 5000 - 150$ - 2,012 - 40%
Level 3: 2000 - 100$ - 1,232 - 62%
Level 4: 4000 - 90$ - 1,600 - 40%
Luxury : 1000 - 300$ - 633 - 63%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,932 - 97%
Farm Level 2: 1000 - 15$ - 980 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %8,611 - 48%
Average Income per Game1,732,110$
Year to Date Revenue71,016,501$
Farm
Home Games Left0
Average Attendance - %2,912 - 97%
Average Income per Game102,897$
Year to Date Revenue4,218,769$

Expense

Pro Players Total Salaries75,340,142$
Farm Players Total Salaries2,066,334$
Coaches Total Salaries1,850,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses69,928,886$
Farm Year To Date Expenses2,674,344$
Pro Salary Cap To Date68,428,886$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days384,201$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days12,082$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap75,340,142$
Estimate Under Maximum Salary Cap of 81,500,000$6,159,858$
Estimate Over Minimum Salary Cap of 60,200,000$ 15,140,142$
Current Bank Account74,434,177$
Projected Bank Account74,434,177$

Pro Players Salaries

Mitchell Marner 10,903,000$ (2)
-Salary Average : 10,903,000$
Steven Stamkos 8,500,000$ (4)
-Salary Average : 8,500,000$
Matt Duchene 8,000,000$ (4)
-Salary Average : 8,000,000$
Shea Weber 7,857,143$ (3)
-Salary Average : 7,857,143$
Nikolaj Ehlers 6,000,000$ (1)
-Salary Average : 6,000,000$
Semyon Varlamov 5,900,000$ (3)
-Salary Average : 5,900,000$
TJ Brodie 4,650,000$ (3)
-Salary Average : 4,650,000$
Evgenii Dadonov 4,000,000$ (3)
-Salary Average : 4,000,000$
Tanner Pearson 3,750,000$ (4)
-Salary Average : 3,750,000$
Darnell Nurse 3,200,000$ (4)
-Salary Average : 3,200,000$
Pavel Zacha 2,250,000$ (2)
-Salary Average : 2,250,000$
Mattias Janmark 2,250,000$ (5)
-Salary Average : 2,250,000$
Jared McCann 1,250,000$ (1)
-Salary Average : 1,250,000$
Mario Ferraro 925,000$ (1)
-Salary Average : 925,000$
Dominik Kubalik 925,000$ (2)
-Salary Average : 925,000$
Ilya Samsonov 925,000$ (2)
-Salary Average : 925,000$
Mason Appleton 900,000$ (5)
-Salary Average : 900,000$
Denis Gurianov 894,166$ (1)
-Salary Average : 894,166$
Oliver Kylington 787,500$ (2)
-Salary Average : 787,500$
Riley Stillman 773,333$ (2)
-Salary Average : 773,333$
Gustav Forsling 700,000$ (5)
-Salary Average : 700,000$
Total Pro Players21
Salary Commitment
Year 2021 : 75,340,142$
Year 2022 : 66,270,976$
Year 2023 : 49,707,143$
Year 2024 : 27,300,000$
Salary Average Commitment
Year 2021 : 75,340,142$
Year 2022 : 66,270,976$
Year 2023 : 49,707,143$
Year 2024 : 27,300,000$
Salary Cap with 1 Way Contract
Year 2021 : 75,340,142$
Year 2022 : 66,270,976$
Year 2023 : 49,707,143$
Year 2024 : 27,300,000$

Farm Players Salaries

Veini Vehvilainen 92,500$ (1)
Salary Average : 92,500$
Dominik Kahun 92,500$ (3)
Salary Average : 92,500$
Isac Lundestrom 92,500$ (1)
Salary Average : 92,500$
Jack Rathbone 92,500$ (2)
Salary Average : 92,500$
Otto Leskinen 92,500$ (1)
Salary Average : 92,500$
German Rubtsov 89,417$ (1)
Salary Average : 89,417$
Evan Barratt 87,000$ (2)
Salary Average : 87,000$
Julius Honka 86,333$ (2)
Salary Average : 86,333$
Pavel Gogolev 83,417$ (2)
Salary Average : 83,417$
Tim Soderlund 82,500$ (2)
Salary Average : 82,500$
Fabian Zetterlund 80,917$ (1)
Salary Average : 80,917$
Simon Benoit 80,917$ (2)
Salary Average : 80,917$
Jimmy Huntington 80,917$ (1)
Salary Average : 80,917$
Olivier Rodrigue 79,500$ (2)
Salary Average : 79,500$
Sami Niku 77,500$ (1)
Salary Average : 77,500$
Jonathan Davidsson 76,833$ (1)
Salary Average : 76,833$
Merrick Madsen 76,750$ (1)
Salary Average : 76,750$
Evan Cormier 71,833$ (1)
Salary Average : 71,833$
Niklas Hansson 70,000$ (1)
Salary Average : 70,000$
Jeremy McKenna 70,000$ (2)
Salary Average : 70,000$
Gustav Bouramman 70,000$ (2)
Salary Average : 70,000$
Kyle Wood 70,000$ (2)
Salary Average : 70,000$
Vili Saarijarvi 70,000$ (2)
Salary Average : 70,000$
Mike Condon 70,000$ (1)
Salary Average : 70,000$
Brandon Pirri 65,000$ (2)
Salary Average : 65,000$
Joseph LaBate 65,000$ (1)
Salary Average : 65,000$
Total Farm Players26
Salary Commitment
Year 2021 : 2,066,334$
Year 2022 : 1,029,667$
Year 2023 : 92,500$
Year 2024 : 0$
Salary Average Commitment
Year 2021 : 2,066,334$
Year 2022 : 1,029,667$
Year 2023 : 92,500$
Year 2024 : 0$

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7825 - 100$ - 6,614 - 85%
Level 2: 3900 - 60$ - 3,900 - 100%
Level 3: 4900 - 40$ - 3,159 - 64%
Level 4: 1900 - 30$ - 1,900 - 100%
Luxury : 975 - 225$ - 969 - 99%
Total Capacity :19500
Farm
Farm Level 1: 2000 - 35$ - 1,945 - 97%
Farm Level 2: 1000 - 15$ - 979 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,543 - 85%
Average Income per Game1,575,511$
Year to Date Revenue64,595,951$
Farm
Home Games Left0
Average Attendance - %2,923 - 97%
Average Income per Game103,433$
Year to Date Revenue4,240,738$

Expense

Pro Players Total Salaries78,116,668$
Farm Players Total Salaries1,683,333$
Coaches Total Salaries1,825,000$
Luxury Taxe Total0$
Special Salary Cap Value-5,787,500$
Pro Year To Date Expenses85,837,125$
Farm Year To Date Expenses2,172,236$
Pro Salary Cap To Date84,637,125$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days396,583$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,542$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap72,329,168$
Estimate Under Maximum Salary Cap of 81,500,000$9,170,832$
Estimate Over Minimum Salary Cap of 60,200,000$ 12,129,168$
Current Bank Account-3,880,255$
Projected Bank Account-3,880,255$

Pro Players Salaries

Patrick Kane 10,500,000$ (2)
-Salary Average : 10,500,000$
Evgeni Malkin 9,500,000$ (2)
-Salary Average : 9,500,000$
Sidney Crosby 8,700,000$ (5)
-Salary Average : 8,700,000$
Carl Soderberg 4,750,000$ (3)
-Salary Average : 4,750,000$
Calvin de Haan 4,550,000$ (3)
-Salary Average : 4,550,000$
Viktor Arvidsson 4,250,000$ (3)
-Salary Average : 4,250,000$
Ryan Graves 4,000,001$ (2)
-Salary Average : 4,000,001$
Alec Martinez (Out of Payroll) 4,000,000$ (1)
-Salary Average : 4,000,000$
Connor Murphy 3,850,000$ (1)
-Salary Average : 3,850,000$
Anders Lee 3,750,000$ (1)
-Salary Average : 3,750,000$
Jacob Markstrom 3,666,667$ (4)
-Salary Average : 3,666,667$
Eric Staal 3,500,000$ (2)
-Salary Average : 3,500,000$
Kevin Fiala 3,000,000$ (5)
-Salary Average : 3,000,000$
Ryan Callahan 2,000,000$ (2)
-Salary Average : 2,000,000$
Garret Sparks 2,000,000$ (2)
-Salary Average : 2,000,000$
Scott Darling 2,000,000$ (2)
-Salary Average : 2,000,000$
Luke Glendening 1,800,000$ (3)
-Salary Average : 1,800,000$
Jake McCabe (Out of Payroll) 1,600,000$ (2)
-Salary Average : 1,600,000$
Jake Virtanen 1,250,000$ (2)
-Salary Average : 1,250,000$
Matt Hunwick 1,000,000$ (2)
-Salary Average : 1,000,000$
Oskar Lindblom 925,000$ (1)
-Salary Average : 925,000$
Joonas Korpisalo 900,000$ (1)
-Salary Average : 900,000$
Tommy Cross 875,000$ (4)
-Salary Average : 875,000$
Michael Stone 700,000$ (5)
-Salary Average : 700,000$
Ryan Carpenter 650,000$ (1)
-Salary Average : 650,000$
Total Pro Players25
Salary Commitment
Year 2021 : 83,716,668$
Year 2022 : 69,641,668$
Year 2023 : 32,291,667$
Year 2024 : 16,941,667$
Salary Average Commitment
Year 2021 : 83,716,668$
Year 2022 : 69,641,668$
Year 2023 : 32,291,667$
Year 2024 : 16,941,667$
Salary Cap with 1 Way Contract
Year 2021 : 83,716,668$
Year 2022 : 69,641,668$
Year 2023 : 32,291,667$
Year 2024 : 16,941,667$

Farm Players Salaries

T.J. Hensick 100,000$ (3)
Salary Average : 100,000$
Landon Ferraro 97,500$ (1)
Salary Average : 97,500$
Cal Petersen 85,833$ (5)
Salary Average : 85,833$
Leon Gawanke 79,667$ (1)
Salary Average : 79,667$
Felix Sandstrom 79,250$ (2)
Salary Average : 79,250$
Jakub Lauko 78,667$ (1)
Salary Average : 78,667$
Jake Horton 77,500$ (1)
Salary Average : 77,500$
Brady Brassart 75,000$ (2)
Salary Average : 75,000$
Julius Bergman 75,000$ (3)
Salary Average : 75,000$
Ryan Culkin 75,000$ (3)
Salary Average : 75,000$
Devante Smith-Pelly 75,000$ (2)
Salary Average : 75,000$
Nate Thompson 75,000$ (5)
Salary Average : 75,000$
Daniel Audette 75,000$ (3)
Salary Average : 75,000$
Luke Green 73,333$ (2)
Salary Average : 73,333$
Mitchell Vande Sompel 72,833$ (1)
Salary Average : 72,833$
Alex Lintuniemi 70,000$ (1)
Salary Average : 70,000$
Maxime Lagace 70,000$ (1)
Salary Average : 70,000$
Clark Bishop 70,000$ (1)
Salary Average : 70,000$
Michael Carcone 70,000$ (1)
Salary Average : 70,000$
Shane Hanna 70,000$ (2)
Salary Average : 70,000$
Zach Palmquist 70,000$ (2)
Salary Average : 70,000$
Josh Currie 68,750$ (2)
Salary Average : 68,750$
Total Farm Players22
Salary Commitment
Year 2021 : 1,683,333$
Year 2022 : 997,166$
Year 2023 : 485,833$
Year 2024 : 160,833$
Salary Average Commitment
Year 2021 : 1,683,333$
Year 2022 : 997,166$
Year 2023 : 485,833$
Year 2024 : 160,833$

Blues

Blues is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 7825 - 200$ - 3,207 - 41%
Level 2: 3900 - 150$ - 1,889 - 48%
Level 3: 4900 - 100$ - 1,960 - 40%
Level 4: 1900 - 90$ - 1,116 - 59%
Luxury : 975 - 300$ - 626 - 64%
Total Capacity :19500
Farm
Farm Level 1: 2000 - 35$ - 1,927 - 96%
Farm Level 2: 1000 - 15$ - 975 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %8,799 - 45%
Average Income per Game1,761,280$
Year to Date Revenue72,212,500$
Farm
Home Games Left0
Average Attendance - %2,903 - 97%
Average Income per Game102,609$
Year to Date Revenue4,206,982$

Expense

Pro Players Total Salaries82,375,226$
Farm Players Total Salaries1,457,811$
Coaches Total Salaries1,535,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses80,537,582$
Farm Year To Date Expenses2,292,786$
Pro Salary Cap To Date79,752,582$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days415,801$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,039$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap82,375,226$
Estimate Under Maximum Salary Cap of 81,500,000$-875,226$
Estimate Over Minimum Salary Cap of 60,200,000$ 22,175,226$
Current Bank Account47,629,991$
Projected Bank Account47,629,991$

Pro Players Salaries

Alex Pietrangelo 8,800,000$ (5)
-Salary Average : 8,800,000$
Tomas Hertl 8,500,000$ (4)
-Salary Average : 8,500,000$
Paul Stastny 6,500,000$ (4)
-Salary Average : 6,500,000$
Jake Guentzel 6,000,000$ (2)
-Salary Average : 6,000,000$
Brandon Saad 6,000,000$ (2)
-Salary Average : 6,000,000$
Mikko Koivu 5,500,000$ (1)
-Salary Average : 5,500,000$
Jeff Carter 5,272,727$ (2)
-Salary Average : 5,272,727$
Jared Spurgeon 5,187,500$ (4)
-Salary Average : 5,187,500$
Nikita Zaitsev 4,500,000$ (1)
-Salary Average : 4,500,000$
Thomas Greiss 3,600,000$ (2)
-Salary Average : 3,600,000$
Brandon Montour 3,387,500$ (3)
-Salary Average : 3,387,500$
Adam Lowry 2,916,666$ (3)
-Salary Average : 2,916,666$
John Moore 2,750,000$ (3)
-Salary Average : 2,750,000$
Trevor van Riemsdyk 2,300,000$ (3)
-Salary Average : 2,300,000$
Thomas Vanek 2,000,000$ (1)
-Salary Average : 2,000,000$
Ryan Donato 1,900,000$ (5)
-Salary Average : 1,900,000$
Laurent Brossoit 1,500,000$ (5)
-Salary Average : 1,500,000$
Darren Helm 1,250,000$ (3)
-Salary Average : 1,250,000$
Charles Hudon 1,005,000$ (4)
-Salary Average : 1,005,000$
Dante Fabbro 925,000$ (1)
-Salary Average : 925,000$
Rocco Grimaldi 925,000$ (1)
-Salary Average : 925,000$
Alex Newhook 908,333$ (2)
-Salary Average : 908,333$
Jaret Anderson-Dolan 747,500$ (1)
-Salary Average : 747,500$
Total Pro Players23
Salary Commitment
Year 2021 : 82,375,226$
Year 2022 : 67,777,726$
Year 2023 : 45,996,666$
Year 2024 : 33,392,500$
Salary Average Commitment
Year 2021 : 82,375,226$
Year 2022 : 67,777,726$
Year 2023 : 45,996,666$
Year 2024 : 33,392,500$
Salary Cap with 1 Way Contract
Year 2021 : 82,375,226$
Year 2022 : 67,777,726$
Year 2023 : 45,996,666$
Year 2024 : 33,392,500$

Farm Players Salaries

Taylor Fedun 99,800$ (4)
Salary Average : 99,800$
Ryan Kuffner 92,500$ (1)
Salary Average : 92,500$
Ryan MacInnis 87,413$ (1)
Salary Average : 87,413$
Angus Redmond 84,250$ (1)
Salary Average : 84,250$
Mason Shaw 79,250$ (1)
Salary Average : 79,250$
Carsen Twarynski 77,583$ (1)
Salary Average : 77,583$
Martin Marincin 75,100$ (4)
Salary Average : 75,100$
Chris Stewart 75,000$ (2)
Salary Average : 75,000$
Calle Rosen 75,000$ (4)
Salary Average : 75,000$
Dawson Leedahl 74,917$ (1)
Salary Average : 74,917$
Brad Morrison 74,333$ (2)
Salary Average : 74,333$
Steven Lorentz 72,833$ (1)
Salary Average : 72,833$
Maxime Lajoie 71,000$ (1)
Salary Average : 71,000$
Sergei Boikov 70,000$ (1)
Salary Average : 70,000$
Thomas Gregoire 70,000$ (1)
Salary Average : 70,000$
Tanner MacMaster 70,000$ (1)
Salary Average : 70,000$
Matthew Peca 70,000$ (5)
Salary Average : 70,000$
Joe Hicketts 70,000$ (1)
Salary Average : 70,000$
Anthony Richard 68,833$ (1)
Salary Average : 68,833$
Total Farm Players19
Salary Commitment
Year 2021 : 1,457,811$
Year 2022 : 469,233$
Year 2023 : 319,900$
Year 2024 : 319,900$
Salary Average Commitment
Year 2021 : 1,457,811$
Year 2022 : 469,233$
Year 2023 : 319,900$
Year 2024 : 319,900$

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 6000 - 100$ - 5,998 - 100%
Level 2: 5000 - 60$ - 4,689 - 94%
Level 3: 2000 - 35$ - 2,000 - 100%
Level 4: 4000 - 25$ - 3,353 - 84%
Luxury : 1000 - 200$ - 980 - 98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,946 - 97%
Farm Level 2: 1000 - 15$ - 973 - 97%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,020 - 95%
Average Income per Game1,538,658$
Year to Date Revenue63,084,964$
Farm
Home Games Left0
Average Attendance - %2,919 - 97%
Average Income per Game103,384$
Year to Date Revenue4,238,757$

Expense

Pro Players Total Salaries62,493,055$
Farm Players Total Salaries1,005,416$
Coaches Total Salaries2,050,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses70,610,400$
Farm Year To Date Expenses1,828,855$
Pro Salary Cap To Date69,360,400$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days318,715$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days9,027$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap62,493,055$
Estimate Under Maximum Salary Cap of 81,500,000$19,006,945$
Estimate Over Minimum Salary Cap of 60,200,000$ 2,293,055$
Current Bank Account70,444,358$
Projected Bank Account70,444,358$

Pro Players Salaries

Ryan Getzlaf (Out of Payroll) 8,250,000$ (1)
-Salary Average : 8,250,000$
Pekka Rinne 7,000,000$ (1)
-Salary Average : 7,000,000$
Jordan Subban 7,000,000$ (1)
-Salary Average : 7,000,000$
J.T. Brown 6,000,000$ (1)
-Salary Average : 6,000,000$
Bryan Little 5,291,666$ (3)
-Salary Average : 5,291,666$
Derek Ryan 5,100,000$ (1)
-Salary Average : 5,100,000$
Scott Wedgewood 4,500,000$ (3)
-Salary Average : 4,500,000$
Josh Manson 4,100,000$ (1)
-Salary Average : 4,100,000$
Nick Bjugstad 4,100,000$ (1)
-Salary Average : 4,100,000$
Marco Scandella 3,275,000$ (3)
-Salary Average : 3,275,000$
Mackenzie Blackwood 2,800,000$ (1)
-Salary Average : 2,800,000$
Thomas Hickey 2,200,000$ (1)
-Salary Average : 2,200,000$
Ryan Hartman 1,900,000$ (1)
-Salary Average : 1,900,000$
Sonny Milano 1,700,000$ (2)
-Salary Average : 1,700,000$
Joel Eriksson Ek 1,487,500$ (2)
-Salary Average : 1,487,500$
Nick Paul 1,350,000$ (5)
-Salary Average : 1,350,000$
Rasmus Dahlin 925,000$ (1)
-Salary Average : 925,000$
Anders Bjork 925,000$ (1)
-Salary Average : 925,000$
Pierre-Luc Dubois (Out of Payroll) 894,166$ (1)
-Salary Average : 894,166$
Tanner Kaspick 738,889$ (1)
-Salary Average : 738,889$
Dennis Yan 700,000$ (1)
-Salary Average : 700,000$
Jack Dougherty 700,000$ (2)
-Salary Average : 500,000$
Alex Belzile 700,000$ (3)
-Salary Average : 700,000$
Total Pro Players23
Salary Commitment
Year 2021 : 71,637,221$
Year 2022 : 19,004,166$
Year 2023 : 15,116,666$
Year 2024 : 1,350,000$
Salary Average Commitment
Year 2021 : 71,437,221$
Year 2022 : 18,804,166$
Year 2023 : 15,116,666$
Year 2024 : 1,350,000$
Salary Cap with 1 Way Contract
Year 2021 : 71,637,221$
Year 2022 : 19,004,166$
Year 2023 : 15,116,666$
Year 2024 : 1,350,000$

Farm Players Salaries

Ryan Poehling 92,500$ (1)
Salary Average : 92,500$
Kirby Dach 92,500$ (1)
Salary Average : 92,500$
Joe Veleno 92,500$ (1)
Salary Average : 92,500$
Nolan Patrick 92,500$ (1)
Salary Average : 92,500$
Robby Fabbri 90,000$ (1)
Salary Average : 90,000$
Bowen Byram 89,417$ (2)
Salary Average : 89,417$
Michael McLeod 86,333$ (2)
Salary Average : 86,333$
Alexander Nylander 86,333$ (1)
Salary Average : 86,333$
Connor Ingram 73,333$ (2)
Salary Average : 73,333$
Matthew Spencer 70,000$ (2)
Salary Average : 70,000$
Kevin Davis 70,000$ (2)
Salary Average : 70,000$
Dominik Masin 70,000$ (1)
Salary Average : 70,000$
Total Farm Players12
Salary Commitment
Year 2021 : 1,005,416$
Year 2022 : 389,083$
Year 2023 : 0$
Year 2024 : 0$
Salary Average Commitment
Year 2021 : 1,005,416$
Year 2022 : 389,083$
Year 2023 : 0$
Year 2024 : 0$

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - 100$ - 5,998 - 100%
Level 2: 5000 - 60$ - 4,595 - 92%
Level 3: 2000 - 35$ - 2,000 - 100%
Level 4: 4000 - 25$ - 3,352 - 84%
Luxury : 1000 - 200$ - 988 - 99%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,939 - 97%
Farm Level 2: 1000 - 15$ - 967 - 97%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,933 - 94%
Average Income per Game1,533,509$
Year to Date Revenue62,873,875$
Farm
Home Games Left0
Average Attendance - %2,906 - 97%
Average Income per Game102,962$
Year to Date Revenue4,221,447$

Expense

Pro Players Total Salaries73,991,665$
Farm Players Total Salaries1,986,250$
Coaches Total Salaries2,250,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses75,773,200$
Farm Year To Date Expenses2,689,340$
Pro Salary Cap To Date74,273,200$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days377,458$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days13,681$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap73,991,665$
Estimate Under Maximum Salary Cap of 81,500,000$7,508,335$
Estimate Over Minimum Salary Cap of 60,200,000$ 13,791,665$
Current Bank Account22,459,064$
Projected Bank Account22,459,064$

Pro Players Salaries

John Tavares 11,000,000$ (3)
-Salary Average : 11,000,000$
Carey Price 10,500,000$ (5)
-Salary Average : 10,500,000$
Vladimir Tarasenko 7,500,000$ (3)
-Salary Average : 7,500,000$
Drew Doughty 7,000,000$ (3)
-Salary Average : 7,000,000$
Brock Boeser 5,875,000$ (2)
-Salary Average : 5,875,000$
Tomas Tatar 5,300,000$ (2)
-Salary Average : 5,300,000$
Noah Hanifin 4,950,000$ (2)
-Salary Average : 4,950,000$
Mats Zuccarello 4,500,000$ (2)
-Salary Average : 4,500,000$
Nick Cousins 2,800,000$ (3)
-Salary Average : 2,800,000$
Anthony Beauvillier 2,100,000$ (2)
-Salary Average : 2,100,000$
Ethan Bear 2,000,000$ (2)
-Salary Average : 2,000,000$
Nick Holden 1,650,000$ (1)
-Salary Average : 1,650,000$
Kirill Kaprizov 925,000$ (2)
-Salary Average : 925,000$
Josh Norris 925,000$ (1)
-Salary Average : 925,000$
Kailer Yamamoto 894,166$ (1)
-Salary Average : 894,166$
Brett Howden 863,333$ (1)
-Salary Average : 863,333$
Max Comtois 820,000$ (1)
-Salary Average : 820,000$
Linus Ullmark 750,000$ (3)
-Salary Average : 750,000$
Alex Formenton 747,500$ (1)
-Salary Average : 747,500$
Rudolfs Balcers 735,000$ (2)
-Salary Average : 735,000$
Samuel Girard 728,333$ (1)
-Salary Average : 728,333$
Anthony Cirelli 728,333$ (1)
-Salary Average : 728,333$
Devon Toews 700,000$ (1)
-Salary Average : 700,000$
Total Pro Players23
Salary Commitment
Year 2021 : 73,991,665$
Year 2022 : 65,935,000$
Year 2023 : 39,550,000$
Year 2024 : 10,500,000$
Salary Average Commitment
Year 2021 : 73,991,665$
Year 2022 : 65,935,000$
Year 2023 : 39,550,000$
Year 2024 : 10,500,000$
Salary Cap with 1 Way Contract
Year 2021 : 73,991,665$
Year 2022 : 65,935,000$
Year 2023 : 39,550,000$
Year 2024 : 10,500,000$

Farm Players Salaries

Mikhail Grigorenko 120,000$ (3)
Salary Average : 120,000$
Malcolm Subban 105,000$ (1)
Salary Average : 105,000$
Adam Erne 105,000$ (2)
Salary Average : 105,000$
Brendan Gaunce 100,000$ (1)
Salary Average : 100,000$
Sam Gagner 95,000$ (3)
Salary Average : 95,000$
Kaapo Kakko 92,500$ (1)
Salary Average : 92,500$
Nicolas Beaudin 89,417$ (1)
Salary Average : 89,417$
Antti Niemi 87,500$ (1)
Salary Average : 87,500$
Curtis Lazar 80,000$ (2)
Salary Average : 80,000$
Josh Brook 79,500$ (1)
Salary Average : 79,500$
Jonah Gadjovich 78,333$ (2)
Salary Average : 78,333$
Kirill Maksimov 77,500$ (1)
Salary Average : 77,500$
Matthew Strome 77,500$ (1)
Salary Average : 77,500$
Christian Jaros 75,500$ (1)
Salary Average : 75,500$
Kristian Reichel 75,250$ (1)
Salary Average : 75,250$
Louis Domingue 75,000$ (2)
Salary Average : 75,000$
Jake Evans 75,000$ (5)
Salary Average : 75,000$
Carson Soucy 75,000$ (1)
Salary Average : 75,000$
William Lagesson 74,167$ (1)
Salary Average : 74,167$
Vitaly Abramov 73,083$ (1)
Salary Average : 73,083$
Jonne Tammela 70,000$ (2)
Salary Average : 70,000$
Graham Knott 70,000$ (2)
Salary Average : 70,000$
Alex Breton 70,000$ (2)
Salary Average : 70,000$
Zack Mitchell 66,000$ (1)
Salary Average : 66,000$
Total Farm Players24
Salary Commitment
Year 2021 : 1,986,250$
Year 2022 : 838,333$
Year 2023 : 290,000$
Year 2024 : 75,000$
Salary Average Commitment
Year 2021 : 1,986,250$
Year 2022 : 838,333$
Year 2023 : 290,000$
Year 2024 : 75,000$

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - 100$ - 5,998 - 100%
Level 2: 5000 - 60$ - 4,623 - 92%
Level 3: 2000 - 35$ - 2,000 - 100%
Level 4: 4000 - 25$ - 3,334 - 83%
Luxury : 1000 - 200$ - 985 - 98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,952 - 98%
Farm Level 2: 1000 - 15$ - 989 - 99%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,940 - 94%
Average Income per Game1,534,401$
Year to Date Revenue62,910,450$
Farm
Home Games Left0
Average Attendance - %2,941 - 98%
Average Income per Game103,934$
Year to Date Revenue4,261,306$

Expense

Pro Players Total Salaries70,368,332$
Farm Players Total Salaries2,278,332$
Coaches Total Salaries1,800,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses65,908,986$
Farm Year To Date Expenses3,007,997$
Pro Salary Cap To Date64,908,986$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days356,842$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days15,392$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap70,368,332$
Estimate Under Maximum Salary Cap of 81,500,000$11,131,668$
Estimate Over Minimum Salary Cap of 60,200,000$ 10,168,332$
Current Bank Account16,241,035$
Projected Bank Account16,241,035$

Pro Players Salaries

Marcus Johansson 9,500,000$ (3)
-Salary Average : 9,500,000$
Derek Stepan 6,500,000$ (2)
-Salary Average : 6,500,000$
Alexander Radulov 6,250,000$ (5)
-Salary Average : 6,250,000$
Kyle Turris 6,000,000$ (3)
-Salary Average : 6,000,000$
Johnny Boychuk 5,000,000$ (2)
-Salary Average : 5,000,000$
Tyler Johnson 5,000,000$ (4)
-Salary Average : 5,000,000$
Michael Frolik 4,500,000$ (1)
-Salary Average : 4,500,000$
Mattias Ekholm 3,750,000$ (1)
-Salary Average : 3,750,000$
Jordan Oesterle 3,500,000$ (3)
-Salary Average : 3,500,000$
Boone Jenner 2,900,000$ (1)
-Salary Average : 2,900,000$
Brian Boyle 2,850,000$ (1)
-Salary Average : 2,850,000$
Jay Bouwmeester 2,250,000$ (1)
-Salary Average : 2,250,000$
Ilya Sorokin 2,000,000$ (3)
-Salary Average : 2,000,000$
Brett Kulak 1,850,000$ (3)
-Salary Average : 1,850,000$
Connor Clifton 1,000,000$ (4)
-Salary Average : 1,000,000$
Emil Bemstrom 925,000$ (2)
-Salary Average : 925,000$
Oliver Wahlstrom 925,000$ (1)
-Salary Average : 925,000$
Joel Farabee 925,000$ (1)
-Salary Average : 925,000$
Cole Caufield 880,833$ (2)
-Salary Average : 880,833$
Timothy Liljegren 863,333$ (1)
-Salary Average : 863,333$
Owen Tippett 863,333$ (1)
-Salary Average : 863,333$
Jeremy Lauzon 747,500$ (1)
-Salary Average : 747,500$
Logan Thompson 700,000$ (1)
-Salary Average : 700,000$
Alexandre Carrier 688,333$ (1)
-Salary Average : 688,333$
Total Pro Players24
Salary Commitment
Year 2021 : 70,368,332$
Year 2022 : 48,405,833$
Year 2023 : 35,100,000$
Year 2024 : 12,250,000$
Salary Average Commitment
Year 2021 : 70,368,332$
Year 2022 : 48,405,833$
Year 2023 : 35,100,000$
Year 2024 : 12,250,000$
Salary Cap with 1 Way Contract
Year 2021 : 70,368,332$
Year 2022 : 48,405,833$
Year 2023 : 35,100,000$
Year 2024 : 12,250,000$

Farm Players Salaries

Kevin Connauton 137,500$ (2)
Salary Average : 137,500$
Nicolas Deslauriers 120,000$ (3)
Salary Average : 120,000$
Anton Forsberg 100,000$ (3)
Salary Average : 100,000$
Shane Bowers 92,500$ (1)
Salary Average : 92,500$
Brandon Duhaime 92,500$ (1)
Salary Average : 92,500$
Trent Frederic 92,500$ (1)
Salary Average : 92,500$
Conor Timmins 92,500$ (1)
Salary Average : 92,500$
Oliwer Kaski 92,500$ (2)
Salary Average : 92,500$
Tage Thompson 92,500$ (1)
Salary Average : 92,500$
Alex Turcotte 92,500$ (2)
Salary Average : 92,500$
Urho Vaakanainen 89,417$ (1)
Salary Average : 89,417$
Barrett Hayton 89,417$ (1)
Salary Average : 89,417$
Dominik Bokk 86,333$ (2)
Salary Average : 86,333$
Max Jones 86,333$ (1)
Salary Average : 86,333$
Oskari Laaksonen 85,333$ (2)
Salary Average : 85,333$
Jamieson Rees 85,333$ (2)
Salary Average : 85,333$
Boris Katchouk 83,333$ (1)
Salary Average : 83,333$
Jan Jenik 79,500$ (2)
Salary Average : 79,500$
Dillon Dube 77,833$ (2)
Salary Average : 77,833$
Jake Leschyshyn 77,833$ (1)
Salary Average : 77,833$
Lucas Elvenes 77,667$ (2)
Salary Average : 77,667$
Garrett Pilon 75,000$ (1)
Salary Average : 75,000$
Marc Michaelis 70,000$ (1)
Salary Average : 70,000$
Denis Malgin 70,000$ (1)
Salary Average : 70,000$
Matteo Gennaro 70,000$ (1)
Salary Average : 70,000$
Tobias Rieder 70,000$ (1)
Salary Average : 70,000$
Total Farm Players26
Salary Commitment
Year 2021 : 2,278,332$
Year 2022 : 1,034,499$
Year 2023 : 220,000$
Year 2024 : 0$
Salary Average Commitment
Year 2021 : 2,278,332$
Year 2022 : 1,034,499$
Year 2023 : 220,000$
Year 2024 : 0$

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Centre
Level 1: 8200 - 80$ - 6,852 - 84%
Level 2: 4000 - 79$ - 3,631 - 91%
Level 3: 5000 - 28$ - 3,295 - 66%
Level 4: 2100 - 27$ - 2,100 - 100%
Luxury : 1200 - 176$ - 1,067 - 89%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 35$ - 1,941 - 97%
Farm Level 2: 1000 - 17$ - 758 - 76%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,946 - 83%
Average Income per Game1,464,872$
Year to Date Revenue60,059,735$
Farm
Home Games Left0
Average Attendance - %2,699 - 90%
Average Income per Game101,021$
Year to Date Revenue4,141,841$

Expense

Pro Players Total Salaries82,530,666$
Farm Players Total Salaries2,855,912$
Coaches Total Salaries1,340,000$
Luxury Taxe Total0$
Special Salary Cap Value-3,930,000$
Pro Year To Date Expenses81,809,080$
Farm Year To Date Expenses3,545,229$
Pro Salary Cap To Date81,119,080$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days416,103$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days17,530$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap78,600,666$
Estimate Under Maximum Salary Cap of 81,500,000$2,899,334$
Estimate Over Minimum Salary Cap of 60,200,000$ 18,400,666$
Current Bank Account37,987,056$
Projected Bank Account37,987,056$

Pro Players Salaries

Jonathan Toews 10,500,000$ (2)
-Salary Average : 10,500,000$
Alex Killorn 10,500,000$ (3)
-Salary Average : 10,500,000$
Sergei Bobrovsky 7,425,000$ (2)
-Salary Average : 7,425,000$
Josh Morrissey 6,250,000$ (3)
-Salary Average : 6,250,000$
Bo Horvat 5,500,000$ (3)
-Salary Average : 5,500,000$
Brady Skjei 5,250,000$ (1)
-Salary Average : 5,250,000$
Andre Burakovsky 4,900,000$ (5)
-Salary Average : 4,900,000$
Gustav Nyquist 4,750,000$ (2)
-Salary Average : 4,750,000$
Oscar Klefbom 4,167,000$ (1)
-Salary Average : 4,167,000$
John Carlson 3,967,000$ (1)
-Salary Average : 3,967,000$
Phillip Danault 3,083,333$ (5)
-Salary Average : 3,083,333$
Brandon Carlo 2,850,000$ (2)
-Salary Average : 2,850,000$
Jonas Siegenthaler 2,500,000$ (1)
-Salary Average : 2,500,000$
Zach Hyman 2,250,000$ (4)
-Salary Average : 2,250,000$
Zack Kassian 1,950,000$ (2)
-Salary Average : 1,950,000$
Zemgus Girgensons 1,600,000$ (1)
-Salary Average : 1,600,000$
Scott Laughton 962,500$ (1)
-Salary Average : 962,500$
Alexis Lafreniere 925,000$ (2)
-Salary Average : 925,000$
Jordan Greenway 916,666$ (1)
-Salary Average : 916,666$
Adam Boqvist 894,167$ (1)
-Salary Average : 894,167$
Evan Rodrigues 700,000$ (3)
-Salary Average : 700,000$
Pavel Francouz 690,000$ (2)
-Salary Average : 690,000$
Total Pro Players22
Salary Commitment
Year 2021 : 82,530,666$
Year 2022 : 62,273,333$
Year 2023 : 33,183,333$
Year 2024 : 10,233,333$
Salary Average Commitment
Year 2021 : 82,530,666$
Year 2022 : 62,273,333$
Year 2023 : 33,183,333$
Year 2024 : 10,233,333$
Salary Cap with 1 Way Contract
Year 2021 : 82,530,666$
Year 2022 : 62,273,333$
Year 2023 : 33,183,333$
Year 2024 : 10,233,333$

Farm Players Salaries

Nikita Soshnikov 95,000$ (1)
Salary Average : 95,000$
Vincent Praplan 92,500$ (1)
Salary Average : 92,500$
Adam Huska 92,500$ (2)
Salary Average : 92,500$
Gerald Mayhew 92,500$ (2)
Salary Average : 92,500$
Peter Cehlarik 92,500$ (1)
Salary Average : 92,500$
Buddy Robinson 92,500$ (2)
Salary Average : 92,500$
David Sklenicka 92,500$ (1)
Salary Average : 92,500$
Sampo Ranta 92,500$ (2)
Salary Average : 92,500$
Alexander Yelesin 92,500$ (1)
Salary Average : 92,500$
Ian Mitchell 92,500$ (2)
Salary Average : 92,500$
Max Veronneau 92,500$ (1)
Salary Average : 92,500$
Magnus Paajarvi 90,000$ (3)
Salary Average : 90,000$
Evan Bouchard 89,417$ (1)
Salary Average : 89,417$
Ryan Collins 88,083$ (1)
Salary Average : 88,083$
Casey Mittelstadt 87,413$ (2)
Salary Average : 87,413$
Lukas Dostal 82,250$ (2)
Salary Average : 82,250$
Tommy Novak 81,750$ (1)
Salary Average : 81,750$
Nikolai Knyzhov 79,667$ (1)
Salary Average : 79,667$
Oula Palve 79,250$ (2)
Salary Average : 79,250$
Tyler Steenbergen 77,083$ (1)
Salary Average : 77,083$
Joni Tuulola 76,750$ (1)
Salary Average : 76,750$
Filip Pyrochta 76,750$ (1)
Salary Average : 76,750$
Tanner Kero 75,000$ (3)
Salary Average : 75,000$
Gabriel Carlsson 72,500$ (2)
Salary Average : 72,500$
Stefan Matteau 72,500$ (1)
Salary Average : 72,500$
Jayden Halbgewachs 72,500$ (2)
Salary Average : 72,500$
Beau Bennett 72,500$ (2)
Salary Average : 72,500$
Jakub Zboril 72,500$ (1)
Salary Average : 72,500$
Jean-Luc Foudy 70,000$ (2)
Salary Average : 70,000$
Tyler Lewington 70,000$ (3)
Salary Average : 70,000$
Jeremy Gregoire 70,000$ (2)
Salary Average : 70,000$
Ashton Sautner 70,000$ (1)
Salary Average : 70,000$
Boo Nieves 70,000$ (1)
Salary Average : 70,000$
Ville Husso 70,000$ (2)
Salary Average : 70,000$
Brogan Rafferty 70,000$ (2)
Salary Average : 70,000$
Total Farm Players35
Salary Commitment
Year 2021 : 2,855,912$
Year 2022 : 1,443,912$
Year 2023 : 235,000$
Year 2024 : 0$
Salary Average Commitment
Year 2021 : 2,855,912$
Year 2022 : 1,443,912$
Year 2023 : 235,000$
Year 2024 : 0$

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - 100$ - 5,997 - 100%
Level 2: 5000 - 60$ - 4,652 - 93%
Level 3: 2000 - 35$ - 2,000 - 100%
Level 4: 4000 - 25$ - 3,323 - 83%
Luxury : 1000 - 200$ - 976 - 98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,942 - 97%
Farm Level 2: 1000 - 15$ - 981 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,949 - 94%
Average Income per Game1,534,008$
Year to Date Revenue62,894,343$
Farm
Home Games Left0
Average Attendance - %2,923 - 97%
Average Income per Game103,340$
Year to Date Revenue4,236,937$

Expense

Pro Players Total Salaries67,705,118$
Farm Players Total Salaries2,911,498$
Coaches Total Salaries1,937,500$
Luxury Taxe Total0$
Special Salary Cap Value3,571,260$
Pro Year To Date Expenses72,406,707$
Farm Year To Date Expenses4,072,801$
Pro Salary Cap To Date71,469,191$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days343,213$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days19,557$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap71,276,378$
Estimate Under Maximum Salary Cap of 81,500,000$10,223,622$
Estimate Over Minimum Salary Cap of 60,200,000$ 11,076,378$
Current Bank Account12,150,092$
Projected Bank Account12,150,092$

Pro Players Salaries

Leon Draisaitl 8,500,000$ (5)
-Salary Average : 8,500,000$
Adam Henrique 5,825,000$ (3)
-Salary Average : 5,825,000$
Matt Niskanen 5,750,000$ (2)
-Salary Average : 5,750,000$
Jason Zucker 5,500,000$ (3)
-Salary Average : 5,500,000$
Sami Vatanen 4,875,000$ (3)
-Salary Average : 4,875,000$
Kris Russell 4,500,000$ (1)
-Salary Average : 4,500,000$
Jason Demers 4,500,000$ (1)
-Salary Average : 4,500,000$
Joel Edmundson 3,500,000$ (1)
-Salary Average : 3,500,000$
Andreas Johnsson 3,400,000$ (1)
-Salary Average : 3,400,000$
Tomas Nosek 3,000,000$ (4)
-Salary Average : 3,000,000$
Frank Vatrano 2,533,333$ (1)
-Salary Average : 2,533,333$
Alexander Wennberg 2,250,000$ (5)
-Salary Average : 2,250,000$
Brock McGinn 2,100,000$ (2)
-Salary Average : 2,100,000$
Jack Roslovic 2,030,952$ (2)
-Salary Average : 2,030,952$
Justin Holl 2,000,000$ (4)
-Salary Average : 2,000,000$
Darcy Kuemper 1,850,000$ (4)
-Salary Average : 1,850,000$
Lawson Crouse 1,533,333$ (2)
-Salary Average : 1,533,333$
Mark Pysyk 1,500,000$ (4)
-Salary Average : 1,500,000$
Philip Tomasino 894,167$ (1)
-Salary Average : 894,167$
Nick Suzuki 863,333$ (1)
-Salary Average : 863,333$
Adin Hill 800,000$ (3)
-Salary Average : 800,000$
Total Pro Players21
Salary Commitment
Year 2021 : 67,705,118$
Year 2022 : 47,514,285$
Year 2023 : 36,100,000$
Year 2024 : 19,100,000$
Salary Average Commitment
Year 2021 : 67,705,118$
Year 2022 : 47,514,285$
Year 2023 : 36,100,000$
Year 2024 : 19,100,000$
Salary Cap with 1 Way Contract
Year 2021 : 67,705,118$
Year 2022 : 47,514,285$
Year 2023 : 36,100,000$
Year 2024 : 19,100,000$

Farm Players Salaries

Juuso Riikola 115,000$ (1)
Salary Average : 115,000$
Kasimir Kaskisuo 100,000$ (3)
Salary Average : 100,000$
Alec Regula 86,667$ (1)
Salary Average : 86,667$
Mason Millman 84,833$ (1)
Salary Average : 84,833$
Austin Rueschhoff 84,250$ (1)
Salary Average : 84,250$
Colton Poolman 84,250$ (1)
Salary Average : 84,250$
Kody Clark 83,917$ (1)
Salary Average : 83,917$
Lean Bergmann 83,667$ (1)
Salary Average : 83,667$
Mark Kastelic 82,167$ (1)
Salary Average : 82,167$
Patrick Bajkov 80,917$ (2)
Salary Average : 80,917$
Stelio Mattheos 80,917$ (2)
Salary Average : 80,917$
Justin Almeida 80,917$ (1)
Salary Average : 80,917$
Jack Badini 80,500$ (1)
Salary Average : 80,500$
Markus Phillips 79,667$ (1)
Salary Average : 79,667$
Maxim Golod 79,333$ (1)
Salary Average : 79,333$
Emil Larmi 79,250$ (2)
Salary Average : 79,250$
Gabriel Fortier 79,167$ (1)
Salary Average : 79,167$
Nathan Noel 77,583$ (1)
Salary Average : 77,583$
Linus Olund 77,583$ (2)
Salary Average : 77,583$
Maksim Sushko 77,500$ (1)
Salary Average : 77,500$
Alexei Toropchenko 77,500$ (1)
Salary Average : 77,500$
Jalen Chatfield 76,500$ (1)
Salary Average : 76,500$
Kale Clague 76,167$ (1)
Salary Average : 76,167$
Christoffer Ehn 75,917$ (1)
Salary Average : 75,917$
Arnaud Durandeau 75,667$ (1)
Salary Average : 75,667$
Yannick Veilleux 75,000$ (2)
Salary Average : 75,000$
Skyler McKenzie 74,167$ (2)
Salary Average : 74,167$
Travis Barron 71,467$ (2)
Salary Average : 71,467$
Brandon Gignac 71,417$ (1)
Salary Average : 71,417$
Chaz Reddekopp 70,000$ (2)
Salary Average : 70,000$
Dylan Gambrell 70,000$ (1)
Salary Average : 70,000$
Stefanos Lekkas 70,000$ (1)
Salary Average : 70,000$
Justin Brazeau 70,000$ (1)
Salary Average : 70,000$
Cole Moberg 70,000$ (1)
Salary Average : 70,000$
Landon Bow 70,000$ (2)
Salary Average : 70,000$
Andreas Borgman 70,000$ (4)
Salary Average : 70,000$
Colby Sissons 69,611$ (2)
Salary Average : 69,611$
Total Farm Players37
Salary Commitment
Year 2021 : 2,911,498$
Year 2022 : 918,912$
Year 2023 : 170,000$
Year 2024 : 70,000$
Salary Average Commitment
Year 2021 : 2,911,498$
Year 2022 : 918,912$
Year 2023 : 170,000$
Year 2024 : 70,000$

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 8000 - 93$ - 6,739 - 84%
Level 2: 4000 - 70$ - 4,000 - 100%
Level 3: 5000 - 36$ - 3,150 - 63%
Level 4: 2000 - 35$ - 2,000 - 100%
Luxury : 1500 - 160$ - 1,068 - 71%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 31$ - 1,966 - 98%
Farm Level 2: 1000 - 10$ - 999 - 100%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,956 - 83%
Average Income per Game1,576,153$
Year to Date Revenue64,622,267$
Farm
Home Games Left0
Average Attendance - %2,965 - 99%
Average Income per Game88,658$
Year to Date Revenue3,634,985$

Expense

Pro Players Total Salaries81,078,008$
Farm Players Total Salaries750,500$
Coaches Total Salaries5,590,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses84,218,205$
Farm Year To Date Expenses2,134,454$
Pro Salary Cap To Date80,078,205$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days426,090$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,002$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap81,078,008$
Estimate Under Maximum Salary Cap of 81,500,000$421,992$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,878,008$
Current Bank Account21,888,294$
Projected Bank Account21,888,294$

Pro Players Salaries

Auston Matthews 11,634,000$ (1)
-Salary Average : 11,634,000$
Kevin Hayes 7,142,857$ (3)
-Salary Average : 7,142,857$
Zdeno Chara 7,000,000$ (3)
-Salary Average : 7,000,000$
Connor Hellebuyck 6,166,666$ (5)
-Salary Average : 6,166,666$
T.J. Oshie 5,750,000$ (2)
-Salary Average : 5,750,000$
Gabriel Landeskog 5,571,429$ (5)
-Salary Average : 5,571,429$
Tyler Myers 5,500,000$ (2)
-Salary Average : 5,500,000$
Hampus Lindholm 5,205,556$ (4)
-Salary Average : 5,205,556$
Bryan Rust 3,500,000$ (5)
-Salary Average : 3,500,000$
Brian Elliott 3,250,000$ (3)
-Salary Average : 3,250,000$
Tyler Pitlick 3,000,000$ (5)
-Salary Average : 3,000,000$
Teuvo Teravainen 2,860,000$ (3)
-Salary Average : 2,860,000$
Carl Hagelin 2,750,000$ (4)
-Salary Average : 2,750,000$
Ryan Ellis 2,500,000$ (3)
-Salary Average : 2,500,000$
Calle Jarnkrok 2,000,000$ (1)
-Salary Average : 2,000,000$
Scott Mayfield 2,000,000$ (1)
-Salary Average : 2,000,000$
Mark Letestu 1,000,000$ (3)
-Salary Average : 1,000,000$
Teddy Blueger 975,000$ (1)
-Salary Average : 975,000$
John Marino 925,000$ (1)
-Salary Average : 925,000$
Barclay Goodrow 925,000$ (4)
-Salary Average : 925,000$
Vince Dunn 722,500$ (1)
-Salary Average : 722,500$
Sam Carrick 700,000$ (2)
-Salary Average : 700,000$
Total Pro Players22
Salary Commitment
Year 2021 : 81,078,008$
Year 2022 : 62,821,508$
Year 2023 : 50,871,508$
Year 2024 : 27,118,651$
Salary Average Commitment
Year 2021 : 81,078,008$
Year 2022 : 62,821,508$
Year 2023 : 50,871,508$
Year 2024 : 27,118,651$
Salary Cap with 1 Way Contract
Year 2021 : 81,078,008$
Year 2022 : 62,821,508$
Year 2023 : 50,871,508$
Year 2024 : 27,118,651$

Farm Players Salaries

Ryan Bednard 81,750$ (1)
Salary Average : 81,750$
Nate Schnarr 78,667$ (1)
Salary Average : 78,667$
Zachary Leslie 75,000$ (3)
Salary Average : 75,000$
Evan Polei 75,000$ (1)
Salary Average : 75,000$
Paul Bittner 74,750$ (1)
Salary Average : 74,750$
Dylan Wells 74,500$ (1)
Salary Average : 74,500$
Jack Kopacka 74,500$ (2)
Salary Average : 74,500$
Jacob Middleton 73,500$ (1)
Salary Average : 73,500$
Deven Sideroff 72,833$ (2)
Salary Average : 72,833$
Andrew Agozzino 70,000$ (2)
Salary Average : 70,000$
Total Farm Players10
Salary Commitment
Year 2021 : 750,500$
Year 2022 : 292,333$
Year 2023 : 75,000$
Year 2024 : 0$
Salary Average Commitment
Year 2021 : 750,500$
Year 2022 : 292,333$
Year 2023 : 75,000$
Year 2024 : 0$

Ducks

Ducks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 8000 - 95$ - 6,703 - 84%
Level 2: 4000 - 85$ - 3,392 - 85%
Level 3: 4500 - 60$ - 2,010 - 45%
Level 4: 1800 - 50$ - 1,794 - 100%
Luxury : 1200 - 225$ - 911 - 76%
Total Capacity :19500
Farm
Farm Level 1: 2000 - 30$ - 1,964 - 98%
Farm Level 2: 1000 - 11$ - 995 - 99%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,809 - 76%
Average Income per Game1,681,118$
Year to Date Revenue68,925,843$
Farm
Home Games Left0
Average Attendance - %2,958 - 99%
Average Income per Game88,146$
Year to Date Revenue3,613,989$

Expense

Pro Players Total Salaries82,840,831$
Farm Players Total Salaries1,511,834$
Coaches Total Salaries2,000,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses81,689,626$
Farm Year To Date Expenses2,503,211$
Pro Salary Cap To Date80,489,626$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days420,204$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,559$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap82,840,831$
Estimate Under Maximum Salary Cap of 81,500,000$-1,340,831$
Estimate Over Minimum Salary Cap of 60,200,000$ 22,640,831$
Current Bank Account59,400,202$
Projected Bank Account59,400,202$

Pro Players Salaries

Connor McDavid 12,500,000$ (1)
-Salary Average : 12,500,000$
Victor Hedman 7,875,000$ (3)
-Salary Average : 7,875,000$
Brayden Point 6,750,000$ (3)
-Salary Average : 6,750,000$
Mark Scheifele 6,125,000$ (5)
-Salary Average : 6,125,000$
Brad Marchand 6,125,000$ (5)
-Salary Average : 6,125,000$
Aleksander Barkov 5,900,000$ (1)
-Salary Average : 5,900,000$
Marc-Andre Fleury 5,750,000$ (1)
-Salary Average : 5,750,000$
Jaccob Slavin 5,300,000$ (3)
-Salary Average : 5,300,000$
Ryan McDonagh 4,700,000$ (2)
-Salary Average : 4,700,000$
Nazem Kadri 4,500,000$ (4)
-Salary Average : 4,500,000$
Jakub Vrana 3,350,000$ (3)
-Salary Average : 3,350,000$
Oskar Sundqvist 2,750,000$ (4)
-Salary Average : 2,750,000$
Blake Coleman 1,800,000$ (2)
-Salary Average : 1,800,000$
Frans Nielsen 1,499,999$ (4)
-Salary Average : 1,499,999$
Troy Terry 1,450,000$ (2)
-Salary Average : 1,450,000$
Colin Miller 1,000,000$ (1)
-Salary Average : 1,000,000$
Miro Heiskanen 894,166$ (1)
-Salary Average : 894,166$
Cale Makar 880,833$ (2)
-Salary Average : 880,833$
Victor Olofsson 767,500$ (4)
-Salary Average : 767,500$
Dominik Simon 750,000$ (4)
-Salary Average : 750,000$
Sean Walker 745,000$ (4)
-Salary Average : 745,000$
Carter Hart 730,833$ (1)
-Salary Average : 730,833$
Erik Cernak 697,500$ (1)
-Salary Average : 697,500$
Total Pro Players23
Salary Commitment
Year 2021 : 82,840,831$
Year 2022 : 55,368,332$
Year 2023 : 46,537,499$
Year 2024 : 23,262,499$
Salary Average Commitment
Year 2021 : 82,840,831$
Year 2022 : 55,368,332$
Year 2023 : 46,537,499$
Year 2024 : 23,262,499$
Salary Cap with 1 Way Contract
Year 2021 : 82,840,831$
Year 2022 : 55,368,332$
Year 2023 : 46,537,499$
Year 2024 : 23,262,499$

Farm Players Salaries

Chad Johnson 145,000$ (2)
Salary Average : 145,000$
Christian Djoos 125,000$ (4)
Salary Average : 125,000$
Taro Hirose 92,500$ (1)
Salary Average : 92,500$
Adam Gaudette 91,667$ (1)
Salary Average : 91,667$
Eetu Luostarinen 89,750$ (1)
Salary Average : 89,750$
Dennis Cholowski 89,417$ (1)
Salary Average : 89,417$
Eetu Tuulola 80,917$ (1)
Salary Average : 80,917$
Blake Speers 80,000$ (5)
Salary Average : 80,000$
Tucker Poolman 77,500$ (5)
Salary Average : 77,500$
Tim Schaller 77,500$ (1)
Salary Average : 77,500$
Cliff Pu 74,500$ (1)
Salary Average : 74,500$
Matthew Highmore 72,500$ (5)
Salary Average : 72,500$
Spencer Watson 70,583$ (1)
Salary Average : 70,583$
Nikita Nesterov 70,000$ (3)
Salary Average : 70,000$
Joseph Blandisi 70,000$ (4)
Salary Average : 70,000$
Samuel Morin 70,000$ (3)
Salary Average : 70,000$
Nelson Nogier 70,000$ (1)
Salary Average : 70,000$
Robbie Russo 65,000$ (1)
Salary Average : 65,000$
Total Farm Players18
Salary Commitment
Year 2021 : 1,511,834$
Year 2022 : 710,000$
Year 2023 : 565,000$
Year 2024 : 425,000$
Salary Average Commitment
Year 2021 : 1,511,834$
Year 2022 : 710,000$
Year 2023 : 565,000$
Year 2024 : 425,000$

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 7450 - 190$ - 3,267 - 44%
Level 2: 3600 - 150$ - 1,897 - 53%
Level 3: 4500 - 100$ - 1,800 - 40%
Level 4: 1800 - 90$ - 1,112 - 62%
Luxury : 1150 - 290$ - 643 - 56%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 35$ - 1,940 - 97%
Farm Level 2: 1000 - 15$ - 969 - 97%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %8,719 - 47%
Average Income per Game1,714,792$
Year to Date Revenue70,306,461$
Farm
Home Games Left0
Average Attendance - %2,909 - 97%
Average Income per Game103,061$
Year to Date Revenue4,225,486$

Expense

Pro Players Total Salaries74,924,999$
Farm Players Total Salaries1,963,778$
Coaches Total Salaries1,990,000$
Luxury Taxe Total0$
Special Salary Cap Value-1,500,000$
Pro Year To Date Expenses81,795,150$
Farm Year To Date Expenses2,704,232$
Pro Salary Cap To Date80,595,150$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days380,625$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days13,769$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap73,424,999$
Estimate Under Maximum Salary Cap of 81,500,000$8,075,001$
Estimate Over Minimum Salary Cap of 60,200,000$ 13,224,999$
Current Bank Account43,696,593$
Projected Bank Account43,696,593$

Pro Players Salaries

Tuukka Rask 7,000,000$ (1)
-Salary Average : 7,000,000$
Nicklas Backstrom 6,700,000$ (2)
-Salary Average : 6,700,000$
Alexander Edler 6,000,000$ (4)
-Salary Average : 6,000,000$
Blake Wheeler 5,600,000$ (2)
-Salary Average : 5,600,000$
Jonathan Drouin 5,500,000$ (2)
-Salary Average : 5,500,000$
Torey Krug 5,250,000$ (3)
-Salary Average : 5,250,000$
Brayden Schenn 5,125,000$ (4)
-Salary Average : 5,125,000$
Kyle Palmieri 4,650,000$ (4)
-Salary Average : 4,650,000$
Cody Ceci 4,300,000$ (3)
-Salary Average : 4,300,000$
John Klingberg 4,250,000$ (5)
-Salary Average : 4,250,000$
Max Domi 3,150,000$ (2)
-Salary Average : 3,150,000$
Andreas Athanasiou 3,000,000$ (4)
-Salary Average : 3,000,000$
Martin Jones 3,000,000$ (1)
-Salary Average : 3,000,000$
Patrik Nemeth 3,000,000$ (3)
-Salary Average : 3,000,000$
Oliver Bjorkstrand 2,500,000$ (5)
-Salary Average : 2,500,000$
Luke Kunin 2,300,000$ (1)
-Salary Average : 2,300,000$
Eric Fehr 999,999$ (2)
-Salary Average : 999,999$
Joel Armia 975,000$ (1)
-Salary Average : 975,000$
Jan Rutta 925,000$ (2)
-Salary Average : 925,000$
Tom Kuhnhackl 700,000$ (3)
-Salary Average : 700,000$
Total Pro Players20
Salary Commitment
Year 2021 : 74,924,999$
Year 2022 : 61,649,999$
Year 2023 : 38,775,000$
Year 2024 : 25,525,000$
Salary Average Commitment
Year 2021 : 74,924,999$
Year 2022 : 61,649,999$
Year 2023 : 38,775,000$
Year 2024 : 25,525,000$
Salary Cap with 1 Way Contract
Year 2021 : 74,924,999$
Year 2022 : 61,649,999$
Year 2023 : 38,775,000$
Year 2024 : 25,525,000$

Farm Players Salaries

Nathan Beaulieu 125,000$ (5)
Salary Average : 125,000$
Craig Anderson 111,111$ (2)
Salary Average : 111,111$
Carl Grundstrom 92,500$ (1)
Salary Average : 92,500$
Nathan Gerbe 89,000$ (1)
Salary Average : 89,000$
Kevin Poulin 82,500$ (3)
Salary Average : 82,500$
Jake Lucchini 82,500$ (3)
Salary Average : 82,500$
Maxim Lamarche 82,500$ (3)
Salary Average : 82,500$
Laurent Dauphin 82,500$ (3)
Salary Average : 82,500$
David Rittich 80,000$ (2)
Salary Average : 80,000$
Paul Thompson 75,000$ (1)
Salary Average : 75,000$
Alexis D'Aoust 72,500$ (3)
Salary Average : 72,500$
Kevin Roy 72,500$ (3)
Salary Average : 72,500$
Samuel Laberge 72,500$ (3)
Salary Average : 72,500$
Vincent Arseneau 72,500$ (3)
Salary Average : 72,500$
Alex Gallant 72,500$ (3)
Salary Average : 72,500$
Nicolas Roy 72,000$ (1)
Salary Average : 72,000$
Brennan Menell 71,667$ (1)
Salary Average : 71,667$
Nick Ebert 70,000$ (1)
Salary Average : 70,000$
Branden Troock 70,000$ (1)
Salary Average : 70,000$
Alexander Petrovic 70,000$ (4)
Salary Average : 70,000$
Ryan Fitzgerald 70,000$ (4)
Salary Average : 70,000$
James Phelan 70,000$ (1)
Salary Average : 70,000$
Jayson Megna 70,000$ (1)
Salary Average : 70,000$
Eric Tangradi 67,500$ (1)
Salary Average : 67,500$
Alexandre Grenier 67,500$ (1)
Salary Average : 67,500$
Total Farm Players25
Salary Commitment
Year 2021 : 1,963,778$
Year 2022 : 1,148,611$
Year 2023 : 957,500$
Year 2024 : 265,000$
Salary Average Commitment
Year 2021 : 1,963,778$
Year 2022 : 1,148,611$
Year 2023 : 957,500$
Year 2024 : 265,000$

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 8200 - 100$ - 6,551 - 80%
Level 2: 4300 - 60$ - 4,295 - 100%
Level 3: 5000 - 35$ - 3,135 - 63%
Level 4: 2000 - 25$ - 2,000 - 100%
Luxury : 1000 - 200$ - 990 - 99%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 35$ - 1,950 - 97%
Farm Level 2: 1000 - 15$ - 978 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,970 - 83%
Average Income per Game1,587,971$
Year to Date Revenue65,106,817$
Farm
Home Games Left0
Average Attendance - %2,927 - 98%
Average Income per Game103,624$
Year to Date Revenue4,248,589$

Expense

Pro Players Total Salaries80,433,809$
Farm Players Total Salaries2,917,999$
Coaches Total Salaries3,500,000$
Luxury Taxe Total0$
Special Salary Cap Value-2,775,000$
Pro Year To Date Expenses83,736,246$
Farm Year To Date Expenses3,925,097$
Pro Salary Cap To Date81,236,246$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days414,669$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days19,590$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap77,658,809$
Estimate Under Maximum Salary Cap of 81,500,000$3,841,191$
Estimate Over Minimum Salary Cap of 60,200,000$ 17,458,809$
Current Bank Account-3,733,012$
Projected Bank Account-3,733,012$

Pro Players Salaries

Jakub Voracek 8,250,000$ (3)
-Salary Average : 8,250,000$
Brock Nelson 6,000,000$ (2)
-Salary Average : 6,000,000$
Mika Zibanejad 5,350,000$ (4)
-Salary Average : 5,350,000$
Patric Hornqvist 5,300,000$ (3)
-Salary Average : 5,300,000$
Jonathan Marchessault 5,000,000$ (2)
-Salary Average : 5,000,000$
Dustin Brown 5,000,000$ (3)
-Salary Average : 5,000,000$
Niklas Hjalmarsson 5,000,000$ (3)
-Salary Average : 5,000,000$
Sean Couturier 4,333,333$ (1)
-Salary Average : 4,333,333$
Noel Acciari 4,000,000$ (5)
-Salary Average : 4,000,000$
Jake Muzzin 4,000,000$ (2)
-Salary Average : 4,000,000$
Anton Stralman 4,000,000$ (3)
-Salary Average : 4,000,000$
Travis Hamonic 3,857,143$ (4)
-Salary Average : 3,857,143$
Jakob Silfverberg 3,750,000$ (1)
-Salary Average : 3,750,000$
Josh Archibald 3,500,000$ (4)
-Salary Average : 3,500,000$
Petr Mrazek 3,125,000$ (4)
-Salary Average : 3,125,000$
Matt Calvert 3,000,000$ (3)
-Salary Average : 3,000,000$
Brayden McNabb 2,500,000$ (5)
-Salary Average : 2,500,000$
Roman Polak 2,000,000$ (1)
-Salary Average : 2,000,000$
Jack Campbell 1,650,000$ (5)
-Salary Average : 1,650,000$
Mark Borowiecki (Out of Payroll) 1,500,000$ (1)
-Salary Average : 1,500,000$
Damien Giroux 818,333$ (2)
-Salary Average : 818,333$
Total Pro Players21
Salary Commitment
Year 2021 : 81,933,809$
Year 2022 : 70,350,476$
Year 2023 : 54,532,143$
Year 2024 : 23,982,143$
Salary Average Commitment
Year 2021 : 81,933,809$
Year 2022 : 70,350,476$
Year 2023 : 54,532,143$
Year 2024 : 23,982,143$
Salary Cap with 1 Way Contract
Year 2021 : 81,933,809$
Year 2022 : 70,350,476$
Year 2023 : 54,532,143$
Year 2024 : 23,982,143$

Farm Players Salaries

Aaron Dell 150,000$ (5)
Salary Average : 150,000$
Reid Gardiner 150,000$ (5)
Salary Average : 150,000$
Egor Yakovlev 150,000$ (5)
Salary Average : 150,000$
Hunter Miska 100,000$ (5)
Salary Average : 100,000$
Eamon McAdam 100,000$ (5)
Salary Average : 100,000$
Sebastien Aho 100,000$ (5)
Salary Average : 100,000$
Hunter Warner 100,000$ (5)
Salary Average : 100,000$
Jakob Stukel 100,000$ (5)
Salary Average : 100,000$
Jimmy Hayes 100,000$ (3)
Salary Average : 100,000$
Charlie Lindgren 100,000$ (3)
Salary Average : 100,000$
Kevin Gravel 100,000$ (2)
Salary Average : 100,000$
Marcus Kruger 95,000$ (3)
Salary Average : 95,000$
Oscar Fantenberg 95,000$ (5)
Salary Average : 95,000$
Dylan Samberg 92,500$ (1)
Salary Average : 92,500$
Frank Corrado 92,500$ (2)
Salary Average : 92,500$
Cooper Marody 92,500$ (2)
Salary Average : 92,500$
Cam Lee 92,500$ (1)
Salary Average : 92,500$
Paul LaDue 90,000$ (4)
Salary Average : 90,000$
Lukas Sedlak 90,000$ (3)
Salary Average : 90,000$
Ty Rattie 90,000$ (4)
Salary Average : 90,000$
Max Gildon 85,333$ (1)
Salary Average : 85,333$
Oskar Steen 80,917$ (1)
Salary Average : 80,917$
Troy Bourke 80,000$ (4)
Salary Average : 80,000$
Ryan Olsen 80,000$ (4)
Salary Average : 80,000$
Pascal Laberge 78,083$ (2)
Salary Average : 78,083$
Ukko-Pekka Luukkonen 77,833$ (1)
Salary Average : 77,833$
Matthew Phillips 73,333$ (2)
Salary Average : 73,333$
Byron Froese 72,500$ (5)
Salary Average : 72,500$
Ryan Dmowski 70,000$ (1)
Salary Average : 70,000$
Samuel Kurker 70,000$ (4)
Salary Average : 70,000$
Nikita Popugaev 70,000$ (1)
Salary Average : 70,000$
Total Farm Players31
Salary Commitment
Year 2021 : 2,917,999$
Year 2022 : 2,348,916$
Year 2023 : 1,912,500$
Year 2024 : 1,527,500$
Salary Average Commitment
Year 2021 : 2,917,999$
Year 2022 : 2,348,916$
Year 2023 : 1,912,500$
Year 2024 : 1,527,500$

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100$ - 5,998 - 100%
Level 2: 5000 - 60$ - 4,615 - 92%
Level 3: 2000 - 40$ - 2,000 - 100%
Level 4: 4000 - 30$ - 3,242 - 81%
Luxury : 1000 - 200$ - 992 - 99%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,942 - 97%
Farm Level 2: 1000 - 15$ - 973 - 97%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,846 - 94%
Average Income per Game1,565,363$
Year to Date Revenue64,179,865$
Farm
Home Games Left0
Average Attendance - %2,915 - 97%
Average Income per Game103,204$
Year to Date Revenue4,231,381$

Expense

Pro Players Total Salaries70,625,746$
Farm Players Total Salaries3,970,060$
Coaches Total Salaries1,600,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses69,176,673$
Farm Year To Date Expenses4,990,306$
Pro Salary Cap To Date68,376,673$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days357,129$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days23,850$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap70,625,746$
Estimate Under Maximum Salary Cap of 81,500,000$10,874,254$
Estimate Over Minimum Salary Cap of 60,200,000$ 10,425,746$
Current Bank Account20,788,516$
Projected Bank Account20,788,516$

Pro Players Salaries

P.K. Subban 9,000,000$ (3)
-Salary Average : 9,000,000$
Jacob Trouba 8,000,000$ (4)
-Salary Average : 8,000,000$
Phil Kessel 8,000,000$ (3)
-Salary Average : 8,000,000$
Alex DeBrincat 6,400,000$ (1)
-Salary Average : 6,400,000$
Jason Spezza 6,000,000$ (2)
-Salary Average : 6,000,000$
Ben Bishop 4,916,666$ (2)
-Salary Average : 4,916,666$
Vincent Trocheck 4,750,000$ (5)
-Salary Average : 4,750,000$
Alex Tuch 4,750,000$ (1)
-Salary Average : 4,750,000$
Adam Larsson 4,166,666$ (5)
-Salary Average : 4,166,666$
Colton Sceviour 3,000,000$ (2)
-Salary Average : 3,000,000$
Ben Lovejoy 1,499,999$ (4)
-Salary Average : 1,499,999$
Matt Grzelcyk 1,400,000$ (4)
-Salary Average : 1,400,000$
Trevor Lewis 1,250,000$ (1)
-Salary Average : 1,250,000$
Alexandre Texier 897,500$ (1)
-Salary Average : 897,500$
Filip Chytil 894,166$ (2)
-Salary Average : 894,166$
Jacob Bryson 889,166$ (1)
-Salary Average : 889,166$
Nico Sturm 874,125$ (2)
-Salary Average : 874,125$
Elvis Merzlikins 874,125$ (1)
-Salary Average : 874,125$
Jake DeBrusk 863,333$ (1)
-Salary Average : 863,333$
Kevin Rooney 750,000$ (1)
-Salary Average : 750,000$
Daniel Sprong 750,000$ (1)
-Salary Average : 750,000$
Matt Roy 700,000$ (2)
-Salary Average : 700,000$
Total Pro Players22
Salary Commitment
Year 2021 : 70,625,746$
Year 2022 : 53,201,622$
Year 2023 : 36,816,665$
Year 2024 : 19,816,665$
Salary Average Commitment
Year 2021 : 70,625,746$
Year 2022 : 53,201,622$
Year 2023 : 36,816,665$
Year 2024 : 19,816,665$
Salary Cap with 1 Way Contract
Year 2021 : 70,625,746$
Year 2022 : 53,201,622$
Year 2023 : 36,816,665$
Year 2024 : 19,816,665$

Farm Players Salaries

Zachary Fucale 150,000$ (5)
Salary Average : 150,000$
Connor Hobbs 150,000$ (4)
Salary Average : 150,000$
Alex Lyon 150,000$ (5)
Salary Average : 150,000$
Nic Petan 150,000$ (4)
Salary Average : 150,000$
Jimmy Schuldt 150,000$ (5)
Salary Average : 150,000$
Dylan Sikura 130,000$ (4)
Salary Average : 130,000$
Dakota Mermis 130,000$ (4)
Salary Average : 130,000$
Ryan Lomberg 110,000$ (4)
Salary Average : 110,000$
Jake Dotchin 100,000$ (4)
Salary Average : 100,000$
Nathan Walker 100,000$ (3)
Salary Average : 100,000$
Phillip Di Giuseppe 100,000$ (1)
Salary Average : 100,000$
Garrett Wilson 100,000$ (3)
Salary Average : 100,000$
Jack Ahcan 92,500$ (3)
Salary Average : 92,500$
Mat Robson 92,500$ (1)
Salary Average : 92,500$
Antti Suomela 92,500$ (1)
Salary Average : 92,500$
Andrew Oglevie 92,500$ (4)
Salary Average : 92,500$
John Leonard 92,500$ (1)
Salary Average : 92,500$
Andrew Peeke 91,667$ (1)
Salary Average : 91,667$
Jacob de la Rose 90,000$ (2)
Salary Average : 90,000$
Christian Wolanin 90,000$ (2)
Salary Average : 90,000$
Lukas Jasek 85,333$ (1)
Salary Average : 85,333$
Martin Fehervary 80,583$ (1)
Salary Average : 80,583$
Mac Hollowell 79,977$ (1)
Salary Average : 79,977$
Martin Pospisil 79,667$ (1)
Salary Average : 79,667$
Arsen Khisamutdinov 79,500$ (1)
Salary Average : 79,500$
Mason Jobst 79,250$ (1)
Salary Average : 79,250$
Isaac Ratcliffe 78,083$ (1)
Salary Average : 78,083$
Kyle Capobianco 77,500$ (2)
Salary Average : 77,500$
Alexander True 76,333$ (2)
Salary Average : 76,333$
Egor Zamula 75,667$ (2)
Salary Average : 75,667$
Mackenzie MacEachern 75,000$ (1)
Salary Average : 75,000$
Rhett Gardner 75,000$ (1)
Salary Average : 75,000$
Joachim Blichfeld 73,667$ (1)
Salary Average : 73,667$
Xavier Ouellet 73,500$ (5)
Salary Average : 73,500$
Tyler Vesel 73,500$ (2)
Salary Average : 73,500$
Kaden Fulcher 73,333$ (1)
Salary Average : 73,333$
Cooper Zech 70,000$ (2)
Salary Average : 70,000$
Brett Seney 70,000$ (4)
Salary Average : 70,000$
Joshua Ho-Sang 70,000$ (2)
Salary Average : 70,000$
Brendan Perlini 70,000$ (5)
Salary Average : 70,000$
Danny O'Regan 70,000$ (1)
Salary Average : 70,000$
Kalle Kossila 65,000$ (3)
Salary Average : 65,000$
Casey Nelson 65,000$ (1)
Salary Average : 65,000$
Total Farm Players43
Salary Commitment
Year 2021 : 3,970,060$
Year 2022 : 2,506,500$
Year 2023 : 1,883,500$
Year 2024 : 1,526,000$
Salary Average Commitment
Year 2021 : 3,970,060$
Year 2022 : 2,506,500$
Year 2023 : 1,883,500$
Year 2024 : 1,526,000$

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 9500 - 95$ - 6,734 - 71%
Level 2: 5000 - 59$ - 4,554 - 91%
Level 3: 6000 - 30$ - 3,253 - 54%
Level 4: 3000 - 25$ - 3,000 - 100%
Luxury : 1500 - 195$ - 1,036 - 69%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 35$ - 1,955 - 98%
Farm Level 2: 1000 - 15$ - 977 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,577 - 74%
Average Income per Game1,603,746$
Year to Date Revenue65,753,578$
Farm
Home Games Left0
Average Attendance - %2,933 - 98%
Average Income per Game103,870$
Year to Date Revenue4,258,657$

Expense

Pro Players Total Salaries66,117,500$
Farm Players Total Salaries2,318,497$
Coaches Total Salaries2,090,000$
Luxury Taxe Total0$
Special Salary Cap Value4,935,500$
Pro Year To Date Expenses67,172,935$
Farm Year To Date Expenses2,896,371$
Pro Salary Cap To Date65,732,935$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days337,788$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days14,842$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap71,053,000$
Estimate Under Maximum Salary Cap of 81,500,000$10,447,000$
Estimate Over Minimum Salary Cap of 60,200,000$ 10,853,000$
Current Bank Account48,838,165$
Projected Bank Account48,838,165$

Pro Players Salaries

Lars Eller 8,000,000$ (2)
-Salary Average : 8,000,000$
Mike Smith 7,000,000$ (3)
-Salary Average : 7,000,000$
Kevin Shattenkirk 6,650,000$ (1)
-Salary Average : 6,650,000$
Ondrej Palat 5,300,000$ (4)
-Salary Average : 5,300,000$
Tom Wilson (Out of Payroll) 5,166,666$ (4)
-Salary Average : 5,166,666$
Travis Zajac 4,500,000$ (3)
-Salary Average : 4,500,000$
Brandon Sutter 4,375,000$ (2)
-Salary Average : 4,375,000$
James van Riemsdyk 4,250,000$ (2)
-Salary Average : 4,250,000$
Joonas Donskoi 3,900,000$ (4)
-Salary Average : 3,900,000$
Philipp Grubauer 3,333,333$ (4)
-Salary Average : 3,333,333$
Travis Sanheim 3,250,000$ (5)
-Salary Average : 3,250,000$
Ondrej Kase 2,600,000$ (2)
-Salary Average : 2,600,000$
Nick Jensen 2,500,000$ (4)
-Salary Average : 2,500,000$
Alex Iafallo 2,450,000$ (4)
-Salary Average : 2,450,000$
Artturi Lehkonen 2,450,000$ (5)
-Salary Average : 2,450,000$
MacKenzie Weegar (Out of Payroll) 1,600,000$ (2)
-Salary Average : 1,600,000$
Joakim Nordstrom 1,275,000$ (1)
-Salary Average : 1,275,000$
Carter Verhaeghe 1,000,000$ (3)
-Salary Average : 1,000,000$
Adam Fox 925,000$ (1)
-Salary Average : 925,000$
Thomas Chabot 863,333$ (1)
-Salary Average : 863,333$
Jesper Bratt 749,167$ (1)
-Salary Average : 749,167$
Warren Foegele 746,667$ (1)
-Salary Average : 746,667$
Total Pro Players22
Salary Commitment
Year 2021 : 72,884,166$
Year 2022 : 61,674,999$
Year 2023 : 40,849,999$
Year 2024 : 28,349,999$
Salary Average Commitment
Year 2021 : 72,884,166$
Year 2022 : 61,674,999$
Year 2023 : 40,849,999$
Year 2024 : 28,349,999$
Salary Cap with 1 Way Contract
Year 2021 : 72,884,166$
Year 2022 : 61,674,999$
Year 2023 : 40,849,999$
Year 2024 : 28,349,999$

Farm Players Salaries

Ryan Miller 150,000$ (1)
Salary Average : 150,000$
Dalton Prout 100,000$ (1)
Salary Average : 100,000$
Calvin Pickard 100,000$ (1)
Salary Average : 100,000$
Dennis Gilbert 92,500$ (2)
Salary Average : 92,500$
Jonathan Dahlen 92,500$ (1)
Salary Average : 92,500$
Brendan Lemieux 92,500$ (1)
Salary Average : 92,500$
Colton Point 92,500$ (2)
Salary Average : 92,500$
Marcus Pettersson 87,413$ (1)
Salary Average : 87,413$
Brett Leason 84,250$ (1)
Salary Average : 84,250$
Egor Sokolov 81,833$ (2)
Salary Average : 81,833$
MacKenzie Entwistle 81,167$ (1)
Salary Average : 81,167$
Sean Durzi 80,917$ (1)
Salary Average : 80,917$
Adam Ruzicka 80,167$ (1)
Salary Average : 80,167$
Marko Dano 80,000$ (4)
Salary Average : 80,000$
Joseph Woll 80,000$ (2)
Salary Average : 80,000$
Brett Murray 77,500$ (1)
Salary Average : 77,500$
Jonas Johansson 75,917$ (1)
Salary Average : 75,917$
Anthony Stolarz 75,000$ (4)
Salary Average : 75,000$
Zac Dalpe 75,000$ (4)
Salary Average : 75,000$
Josh Mahura 74,500$ (2)
Salary Average : 74,500$
Jonathan Ang 74,500$ (2)
Salary Average : 74,500$
Connor Bunnaman 73,667$ (2)
Salary Average : 73,667$
Vitek Vanecek 71,667$ (1)
Salary Average : 71,667$
Nick Moutrey 70,000$ (3)
Salary Average : 70,000$
Gustav Olofsson 70,000$ (4)
Salary Average : 70,000$
Trevor Carrick 70,000$ (2)
Salary Average : 70,000$
Zachary Sawchenko 70,000$ (1)
Salary Average : 70,000$
Chris Terry 65,000$ (1)
Salary Average : 65,000$
Total Farm Players28
Salary Commitment
Year 2021 : 2,318,497$
Year 2022 : 1,009,500$
Year 2023 : 370,000$
Year 2024 : 300,000$
Salary Average Commitment
Year 2021 : 2,318,497$
Year 2022 : 1,009,500$
Year 2023 : 370,000$
Year 2024 : 300,000$

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBrooklyn Centre
Level 1: 6000 - 200$ - 3,596 - 60%
Level 2: 5000 - 140$ - 2,501 - 50%
Level 3: 2000 - 100$ - 1,395 - 70%
Level 4: 4000 - 65$ - 1,698 - 42%
Luxury : 1000 - 280$ - 682 - 68%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 45$ - 1,638 - 82%
Farm Level 2: 1000 - 20$ - 818 - 82%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %9,873 - 55%
Average Income per Game1,676,542$
Year to Date Revenue68,738,213$
Farm
Home Games Left0
Average Attendance - %2,456 - 82%
Average Income per Game97,083$
Year to Date Revenue3,980,415$

Expense

Pro Players Total Salaries84,700,250$
Farm Players Total Salaries2,823,500$
Coaches Total Salaries2,050,000$
Luxury Taxe Total0$
Special Salary Cap Value-3,500,000$
Pro Year To Date Expenses82,020,880$
Farm Year To Date Expenses4,324,671$
Pro Salary Cap To Date81,470,880$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days426,251$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days21,618$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap81,200,250$
Estimate Under Maximum Salary Cap of 81,500,000$299,750$
Estimate Over Minimum Salary Cap of 60,200,000$ 21,000,250$
Current Bank Account3,462,248$
Projected Bank Account3,462,248$

Pro Players Salaries

Sebastian Aho 8,460,250$ (2)
-Salary Average : 8,460,250$
Joe Pavelski 7,000,000$ (1)
-Salary Average : 7,000,000$
Damon Severson 7,000,000$ (1)
-Salary Average : 7,000,000$
Sean Monahan 6,375,000$ (2)
-Salary Average : 6,375,000$
Pierre-Edouard Bellemare 6,000,000$ (2)
-Salary Average : 6,000,000$
Matt Dumba 6,000,000$ (1)
-Salary Average : 6,000,000$
Jonathan Quick 5,800,000$ (2)
-Salary Average : 5,800,000$
Justin Schultz 5,500,000$ (3)
-Salary Average : 5,500,000$
Shea Theodore 5,200,000$ (2)
-Salary Average : 5,200,000$
Ryan Murray 4,600,000$ (1)
-Salary Average : 4,600,000$
Jordie Benn 4,000,000$ (3)
-Salary Average : 4,000,000$
Mikael Backlund 3,575,000$ (2)
-Salary Average : 3,575,000$
Conor Sheary 3,000,000$ (3)
-Salary Average : 3,000,000$
Riley Nash 2,750,000$ (2)
-Salary Average : 2,750,000$
Mikko Koskinen 2,500,000$ (3)
-Salary Average : 2,500,000$
Tyler Bozak 2,000,000$ (3)
-Salary Average : 2,000,000$
Victor Rask 1,450,000$ (3)
-Salary Average : 1,450,000$
Yanni Gourde 1,000,000$ (2)
-Salary Average : 1,000,000$
Nico Hischier 925,000$ (1)
-Salary Average : 925,000$
Andrei Svechnikov 925,000$ (2)
-Salary Average : 925,000$
Nic Dowd 640,000$ (1)
-Salary Average : 640,000$
Total Pro Players21
Salary Commitment
Year 2021 : 84,700,250$
Year 2022 : 58,535,250$
Year 2023 : 18,450,000$
Year 2024 : 0$
Salary Average Commitment
Year 2021 : 84,700,250$
Year 2022 : 58,535,250$
Year 2023 : 18,450,000$
Year 2024 : 0$
Salary Cap with 1 Way Contract
Year 2021 : 84,700,250$
Year 2022 : 58,535,250$
Year 2023 : 18,450,000$
Year 2024 : 0$

Farm Players Salaries

Jean-Sebastien Dea 150,000$ (5)
Salary Average : 150,000$
Tom Pyatt 140,000$ (4)
Salary Average : 140,000$
Zac Rinaldo 140,000$ (4)
Salary Average : 140,000$
Nicolas Aube-Kubel 107,500$ (3)
Salary Average : 107,500$
Justin Falk 100,000$ (2)
Salary Average : 100,000$
Alan Quine 100,000$ (3)
Salary Average : 100,000$
Nate Prosser 100,000$ (3)
Salary Average : 100,000$
Connor Brickley 100,000$ (3)
Salary Average : 100,000$
Micheal Haley 95,000$ (2)
Salary Average : 95,000$
Jake Oettinger 92,500$ (2)
Salary Average : 92,500$
Nick Henry 79,833$ (1)
Salary Average : 79,833$
Lucas Carlsson 79,250$ (2)
Salary Average : 79,250$
Nicolas Hague 79,167$ (1)
Salary Average : 79,167$
Reid Duke 77,000$ (1)
Salary Average : 77,000$
Karson Kuhlman 72,500$ (3)
Salary Average : 72,500$
Yakov Trenin 72,500$ (2)
Salary Average : 72,500$
Gemel Smith 72,000$ (1)
Salary Average : 72,000$
Chris Mueller 70,000$ (1)
Salary Average : 70,000$
Andrew Nielsen 70,000$ (2)
Salary Average : 70,000$
Dillon Simpson 70,000$ (5)
Salary Average : 70,000$
Julien Nantel 70,000$ (5)
Salary Average : 70,000$
Jonny Brodzinski 70,000$ (5)
Salary Average : 70,000$
Thomas Schemitsch 70,000$ (2)
Salary Average : 70,000$
Spencer Martin 70,000$ (2)
Salary Average : 70,000$
Ryan Gropp 70,000$ (3)
Salary Average : 70,000$
Ryan Hitchcock 70,000$ (3)
Salary Average : 70,000$
Reid Boucher 70,000$ (5)
Salary Average : 70,000$
Patrick Sieloff 70,000$ (1)
Salary Average : 70,000$
Patrick Marleau 70,000$ (4)
Salary Average : 70,000$
Joey Laleggia 67,500$ (4)
Salary Average : 67,500$
Matt Donovan 67,500$ (3)
Salary Average : 67,500$
Zach Trotman 65,000$ (1)
Salary Average : 65,000$
Chad Ruhwedel 65,000$ (1)
Salary Average : 65,000$
Aaron Ness 61,250$ (1)
Salary Average : 61,250$
Total Farm Players34
Salary Commitment
Year 2021 : 2,823,500$
Year 2022 : 2,184,250$
Year 2023 : 1,535,000$
Year 2024 : 847,500$
Salary Average Commitment
Year 2021 : 2,823,500$
Year 2022 : 2,184,250$
Year 2023 : 1,535,000$
Year 2024 : 847,500$

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 9200 - 100$ - 6,450 - 70%
Level 2: 4900 - 60$ - 4,587 - 94%
Level 3: 5600 - 35$ - 3,185 - 57%
Level 4: 2225 - 25$ - 2,225 - 100%
Luxury : 1075 - 200$ - 1,022 - 95%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35$ - 1,943 - 97%
Farm Level 2: 1000 - 15$ - 983 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,469 - 76%
Average Income per Game1,614,594$
Year to Date Revenue66,198,338$
Farm
Home Games Left0
Average Attendance - %2,926 - 98%
Average Income per Game103,438$
Year to Date Revenue4,240,940$

Expense

Pro Players Total Salaries72,407,778$
Farm Players Total Salaries2,060,583$
Coaches Total Salaries6,000,000$
Luxury Taxe Total0$
Special Salary Cap Value1,500,000$
Pro Year To Date Expenses74,563,986$
Farm Year To Date Expenses3,348,098$
Pro Salary Cap To Date69,563,986$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days387,039$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days15,303$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap73,907,778$
Estimate Under Maximum Salary Cap of 81,500,000$7,592,222$
Estimate Over Minimum Salary Cap of 60,200,000$ 13,707,778$
Current Bank Account25,867,114$
Projected Bank Account25,867,114$

Pro Players Salaries

Joe Thornton 11,111,110$ (1)
-Salary Average : 11,111,112$
Patrik Berglund 7,500,000$ (1)
-Salary Average : 7,500,000$
Vladimir Sobotka 7,000,000$ (1)
-Salary Average : 7,000,000$
Jason Pominville 7,000,000$ (1)
-Salary Average : 7,000,000$
Milan Lucic 6,000,000$ (2)
-Salary Average : 6,000,000$
Mike Green 5,375,000$ (1)
-Salary Average : 5,375,000$
Kevin Labanc 4,725,000$ (4)
-Salary Average : 4,725,000$
Jay Beagle 4,000,000$ (2)
-Salary Average : 4,000,000$
Andrew Ladd 3,000,000$ (1)
-Salary Average : 3,000,000$
Danny DeKeyser 3,000,000$ (4)
-Salary Average : 3,000,000$
Brendan Leipsic 2,500,000$ (2)
-Salary Average : 2,500,000$
Michael Raffl 2,000,000$ (1)
-Salary Average : 2,000,000$
Derrick Pouliot 1,700,000$ (1)
-Salary Average : 1,700,000$
Lee Stempniak (Out of Payroll) 1,500,000$ (1)
-Salary Average : 1,500,000$
Pheonix Copley 1,100,000$ (2)
-Salary Average : 1,100,000$
Gavin Bayreuther 1,000,000$ (1)
-Salary Average : 1,000,000$
Cal Foote 925,000$ (2)
-Salary Average : 925,000$
Aliaksei Protas 795,000$ (2)
-Salary Average : 795,000$
Noah Gregor 768,333$ (1)
-Salary Average : 768,333$
Mikhail Berdin 758,333$ (1)
-Salary Average : 758,333$
Vladislav Kamenev 750,000$ (1)
-Salary Average : 750,000$
Mikko Kokkonen 700,000$ (2)
-Salary Average : 700,000$
Michael Dal Colle 700,000$ (1)
-Salary Average : 700,000$
Total Pro Players23
Salary Commitment
Year 2021 : 73,907,778$
Year 2022 : 23,745,000$
Year 2023 : 7,725,000$
Year 2024 : 7,725,000$
Salary Average Commitment
Year 2021 : 73,907,778$
Year 2022 : 23,745,000$
Year 2023 : 7,725,000$
Year 2024 : 7,725,000$
Salary Cap with 1 Way Contract
Year 2021 : 73,907,778$
Year 2022 : 23,745,000$
Year 2023 : 7,725,000$
Year 2024 : 7,725,000$

Farm Players Salaries

Christian Folin 100,000$ (1)
Salary Average : 100,000$
Joakim Nygard 92,500$ (2)
Salary Average : 92,500$
Brayden Tracey 89,417$ (2)
Salary Average : 89,417$
Jesse Ylonen 88,083$ (2)
Salary Average : 88,083$
Cole Schwindt 87,000$ (2)
Salary Average : 87,000$
John Ludvig 85,333$ (2)
Salary Average : 85,333$
Lawrence Pilut 85,000$ (3)
Salary Average : 85,000$
Libor Hajek 83,333$ (1)
Salary Average : 83,333$
Vladislav Kolyachonok 79,500$ (2)
Salary Average : 79,500$
Akil Thomas 79,500$ (2)
Salary Average : 79,500$
Riley Sutter 78,667$ (1)
Salary Average : 78,667$
Otto Koivula 78,667$ (1)
Salary Average : 78,667$
Bode Wilde 77,833$ (1)
Salary Average : 77,833$
Jesper Lindgren 77,583$ (2)
Salary Average : 77,583$
Adam Mascherin 77,500$ (1)
Salary Average : 77,500$
Tobias Geisser 77,444$ (1)
Salary Average : 77,444$
Axel Andersson 77,250$ (2)
Salary Average : 77,250$
Jack Studnicka 76,917$ (1)
Salary Average : 76,917$
Austin Poganski 75,000$ (1)
Salary Average : 75,000$
Tyler Parsons 73,500$ (1)
Salary Average : 73,500$
Jacob Moverare 70,556$ (1)
Salary Average : 70,556$
Michael Spacek 70,000$ (2)
Salary Average : 70,000$
Sean Day 70,000$ (1)
Salary Average : 70,000$
Aleksi Saarela 70,000$ (2)
Salary Average : 70,000$
Phelix Martineau 70,000$ (1)
Salary Average : 70,000$
Ben Thomas 70,000$ (1)
Salary Average : 70,000$
Total Farm Players26
Salary Commitment
Year 2021 : 2,060,583$
Year 2022 : 981,166$
Year 2023 : 85,000$
Year 2024 : 0$
Salary Average Commitment
Year 2021 : 2,060,583$
Year 2022 : 981,166$
Year 2023 : 85,000$
Year 2024 : 0$

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - 160$ - 3,950 - 66%
Level 2: 5000 - 100$ - 2,907 - 58%
Level 3: 2000 - 85$ - 1,441 - 72%
Level 4: 4000 - 55$ - 1,818 - 45%
Luxury : 1000 - 333$ - 555 - 56%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50$ - 1,153 - 58%
Farm Level 2: 1000 - 25$ - 518 - 52%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %10,672 - 59%
Average Income per Game1,662,683$
Year to Date Revenue68,169,998$
Farm
Home Games Left0
Average Attendance - %1,671 - 56%
Average Income per Game88,257$
Year to Date Revenue3,618,530$

Expense

Pro Players Total Salaries80,162,024$
Farm Players Total Salaries2,345,658$
Coaches Total Salaries1,250,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses80,803,515$
Farm Year To Date Expenses2,724,889$
Pro Salary Cap To Date80,053,515$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days404,560$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days14,228$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap80,162,024$
Estimate Under Maximum Salary Cap of 81,500,000$1,337,976$
Estimate Over Minimum Salary Cap of 60,200,000$ 19,962,024$
Current Bank Account8,485,388$
Projected Bank Account8,485,388$

Pro Players Salaries

Artemi Panarin 11,642,860$ (4)
-Salary Average : 11,642,857$
Evgeny Kuznetsov 7,800,000$ (5)
-Salary Average : 7,800,000$
Patrice Bergeron 6,875,000$ (3)
-Salary Average : 6,875,000$
Erik Karlsson 6,500,000$ (3)
-Salary Average : 6,500,000$
Filip Forsberg 6,000,000$ (3)
-Salary Average : 6,000,000$
Timo Meier 6,000,000$ (2)
-Salary Average : 6,000,000$
Dmitry Orlov 5,100,000$ (4)
-Salary Average : 5,100,000$
Reilly Smith 5,000,000$ (5)
-Salary Average : 5,000,000$
Nikita Kucherov 4,500,000$ (1)
-Salary Average : 4,500,000$
Andrei Vasilevskiy 3,500,000$ (3)
-Salary Average : 3,500,000$
Radko Gudas 3,350,000$ (3)
-Salary Average : 3,350,000$
Marcus Foligno 2,800,000$ (1)
-Salary Average : 2,800,000$
Leo Komarov 2,750,000$ (3)
-Salary Average : 2,750,000$
Ryan Pulock 2,000,000$ (4)
-Salary Average : 2,000,000$
Michal Kempny 2,000,000$ (3)
-Salary Average : 2,000,000$
Christian Fischer 1,000,000$ (2)
-Salary Average : 1,000,000$
Shane Pinto 925,000$ (2)
-Salary Average : 925,000$
Alexander Romanov 894,167$ (2)
-Salary Average : 894,167$
Chris Driedger 850,000$ (1)
-Salary Average : 850,000$
Lucas Wallmark 675,000$ (4)
-Salary Average : 675,000$
Total Pro Players20
Salary Commitment
Year 2021 : 80,162,024$
Year 2022 : 72,012,024$
Year 2023 : 63,192,857$
Year 2024 : 32,217,857$
Salary Average Commitment
Year 2021 : 80,162,024$
Year 2022 : 72,012,024$
Year 2023 : 63,192,857$
Year 2024 : 32,217,857$
Salary Cap with 1 Way Contract
Year 2021 : 80,162,024$
Year 2022 : 72,012,024$
Year 2023 : 63,192,857$
Year 2024 : 32,217,857$

Farm Players Salaries

Gabriel Bourque 100,000$ (4)
Salary Average : 100,000$
Max McCormick 100,000$ (4)
Salary Average : 100,000$
Joonas Lyytinen 99,000$ (3)
Salary Average : 99,000$
Lucas Johansen 92,500$ (1)
Salary Average : 92,500$
Jesperi Kotkaniemi 92,500$ (1)
Salary Average : 92,500$
Arthur Kaliyev 92,500$ (2)
Salary Average : 92,500$
Dean Kukan 90,000$ (4)
Salary Average : 90,000$
Kole Lind 89,167$ (1)
Salary Average : 89,167$
Logan Brown 86,333$ (1)
Salary Average : 86,333$
Martin Kaut 86,333$ (2)
Salary Average : 86,333$
Filip Larsson 83,667$ (1)
Salary Average : 83,667$
Taylor Raddysh 83,333$ (1)
Salary Average : 83,333$
Kirill Ustimenko 82,583$ (1)
Salary Average : 82,583$
Michael Dipietro 81,167$ (1)
Salary Average : 81,167$
Dakota Joshua 79,250$ (1)
Salary Average : 79,250$
Dmitry Sokolov 76,500$ (1)
Salary Average : 76,500$
Morgan Geekie 76,333$ (1)
Salary Average : 76,333$
Victor Mete 74,833$ (1)
Salary Average : 74,833$
Drake Rymsha 73,333$ (1)
Salary Average : 73,333$
Darren Raddysh 73,000$ (1)
Salary Average : 73,000$
Oleg Sosunov 72,160$ (1)
Salary Average : 72,160$
Brett Pollock 71,167$ (1)
Salary Average : 71,167$
Matt Puempel 70,000$ (5)
Salary Average : 70,000$
Remi Elie 70,000$ (4)
Salary Average : 70,000$
Duncan Siemens 70,000$ (5)
Salary Average : 70,000$
Axel Holmstrom 70,000$ (1)
Salary Average : 70,000$
Sam Montembeault 70,000$ (2)
Salary Average : 70,000$
Curtis McKenzie 70,000$ (4)
Salary Average : 70,000$
Roland McKeown 70,000$ (1)
Salary Average : 70,000$
Total Farm Players29
Salary Commitment
Year 2021 : 2,345,659$
Year 2022 : 917,833$
Year 2023 : 669,000$
Year 2024 : 570,000$
Salary Average Commitment
Year 2021 : 2,345,659$
Year 2022 : 917,833$
Year 2023 : 669,000$
Year 2024 : 570,000$

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 5750 - 125$ - 5,038 - 88%
Level 2: 4750 - 75$ - 4,475 - 94%
Level 3: 3750 - 50$ - 2,963 - 79%
Level 4: 2750 - 45$ - 2,171 - 79%
Luxury : 1000 - 250$ - 756 - 76%
Total Capacity :18000
Farm
Farm Level 1: 3000 - 25$ - 2,987 - 100%
Farm Level 2: 2000 - 15$ - 1,964 - 98%
Farm Total Capacity :5000

Income

Home Games Left0
Average Attendance - %15,402 - 86%
Average Income per Game1,750,156$
Year to Date Revenue71,756,378$
Farm
Home Games Left0
Average Attendance - %4,951 - 99%
Average Income per Game130,160$
Year to Date Revenue5,336,551$

Expense

Pro Players Total Salaries71,379,758$
Farm Players Total Salaries2,629,833$
Coaches Total Salaries5,000,000$
Luxury Taxe Total0$
Special Salary Cap Value2,937,500$
Pro Year To Date Expenses66,405,464$
Farm Year To Date Expenses3,954,294$
Pro Salary Cap To Date62,405,464$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days376,899$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days18,149$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap74,317,258$
Estimate Under Maximum Salary Cap of 81,500,000$7,182,742$
Estimate Over Minimum Salary Cap of 60,200,000$ 14,117,258$
Current Bank Account24,533,171$
Projected Bank Account24,533,171$

Pro Players Salaries

Ryan Johansen 8,000,000$ (4)
-Salary Average : 8,000,000$
Wayne Simmonds 8,000,000$ (3)
-Salary Average : 8,000,000$
Jaroslav Halak 6,500,000$ (2)
-Salary Average : 6,500,000$
Cam Atkinson 5,875,000$ (1)
-Salary Average : 5,875,000$
Marc Staal 5,700,000$ (2)
-Salary Average : 5,700,000$
Jaden Schwartz 5,350,000$ (2)
-Salary Average : 5,350,000$
Shayne Gostisbehere 4,500,000$ (3)
-Salary Average : 4,500,000$
Christian Dvorak 4,450,000$ (1)
-Salary Average : 4,450,000$
Alexander Kerfoot 3,500,000$ (1)
-Salary Average : 3,500,000$
Sam Bennett 2,550,000$ (1)
-Salary Average : 2,550,000$
Esa Lindell 2,200,000$ (1)
-Salary Average : 2,200,000$
Jamie Oleksiak 2,137,500$ (3)
-Salary Average : 2,137,500$
Josh Anderson 1,850,000$ (4)
-Salary Average : 1,850,000$
Scott Harrington 1,700,000$ (4)
-Salary Average : 1,700,000$
Vinnie Hinostroza 1,500,000$ (2)
-Salary Average : 1,500,000$
Nick Ritchie 1,498,925$ (1)
-Salary Average : 1,498,925$
Tyler Motte 1,000,000$ (2)
-Salary Average : 1,000,000$
Ben Hutton 950,000$ (4)
-Salary Average : 950,000$
Igor Shesterkin 925,000$ (3)
-Salary Average : 925,000$
Brandon Hagel 880,833$ (1)
-Salary Average : 880,833$
Haydn Fleury 850,000$ (1)
-Salary Average : 850,000$
Michael Bunting 737,500$ (3)
-Salary Average : 737,500$
Colin Blackwell 725,000$ (3)
-Salary Average : 725,000$
Total Pro Players23
Salary Commitment
Year 2021 : 71,379,758$
Year 2022 : 49,575,000$
Year 2023 : 29,525,000$
Year 2024 : 12,500,000$
Salary Average Commitment
Year 2021 : 71,379,758$
Year 2022 : 49,575,000$
Year 2023 : 29,525,000$
Year 2024 : 12,500,000$
Salary Cap with 1 Way Contract
Year 2021 : 71,379,758$
Year 2022 : 49,575,000$
Year 2023 : 29,525,000$
Year 2024 : 12,500,000$

Farm Players Salaries

Jeremy Helvig 150,000$ (4)
Salary Average : 150,000$
Sheldon Rempal 150,000$ (5)
Salary Average : 150,000$
Steven Fogarty 150,000$ (5)
Salary Average : 150,000$
Joseph Cramarossa 150,000$ (4)
Salary Average : 150,000$
Seth Helgeson 150,000$ (4)
Salary Average : 150,000$
Nick Seeler 150,000$ (5)
Salary Average : 150,000$
Brandon Davidson 150,000$ (4)
Salary Average : 150,000$
Petrus Palmu 150,000$ (2)
Salary Average : 150,000$
Miikka Salomaki 150,000$ (5)
Salary Average : 150,000$
Melker Karlsson 150,000$ (4)
Salary Average : 150,000$
Andy Andreoff 150,000$ (4)
Salary Average : 150,000$
Justin Bailey 150,000$ (5)
Salary Average : 150,000$
Ryan Haggerty 95,000$ (5)
Salary Average : 95,000$
Michael Mersch 95,000$ (5)
Salary Average : 95,000$
Ville Heinola 92,500$ (1)
Salary Average : 92,500$
Jordan Gross 92,500$ (3)
Salary Average : 92,500$
Jake Bean 86,333$ (2)
Salary Average : 86,333$
Calen Addison 79,500$ (1)
Salary Average : 50,000$
John Hayden 75,000$ (2)
Salary Average : 75,000$
Mathieu Olivier 72,500$ (2)
Salary Average : 72,500$
Dryden Hunt 71,500$ (1)
Salary Average : 71,500$
Ben Harpur 70,000$ (2)
Salary Average : 70,000$
Total Farm Players22
Salary Commitment
Year 2021 : 2,629,833$
Year 2022 : 2,386,333$
Year 2023 : 1,932,500$
Year 2024 : 1,840,000$
Salary Average Commitment
Year 2021 : 2,600,333$
Year 2022 : 2,386,333$
Year 2023 : 1,932,500$
Year 2024 : 1,840,000$

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - 125$ - 5,017 - 84%
Level 2: 5000 - 75$ - 4,473 - 89%
Level 3: 2000 - 60$ - 1,972 - 99%
Level 4: 4000 - 18$ - 3,585 - 90%
Luxury : 1000 - 215$ - 981 - 98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,949 - 97%
Farm Level 2: 1000 - 15$ - 975 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,028 - 89%
Average Income per Game1,697,887$
Year to Date Revenue69,613,378$
Farm
Home Games Left0
Average Attendance - %2,925 - 97%
Average Income per Game103,578$
Year to Date Revenue4,246,694$

Expense

Pro Players Total Salaries68,038,332$
Farm Players Total Salaries3,182,833$
Coaches Total Salaries1,350,000$
Luxury Taxe Total0$
Special Salary Cap Value2,750,000$
Pro Year To Date Expenses75,243,134$
Farm Year To Date Expenses3,841,889$
Pro Salary Cap To Date74,360,634$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days343,692$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days19,164$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap70,788,332$
Estimate Under Maximum Salary Cap of 81,500,000$10,711,668$
Estimate Over Minimum Salary Cap of 60,200,000$ 10,588,332$
Current Bank Account41,078,813$
Projected Bank Account41,078,813$

Pro Players Salaries

Mark Stone (Out of Payroll) 9,500,000$ (5)
-Salary Average : 9,500,000$
Mark Giordano 6,750,000$ (2)
-Salary Average : 6,750,000$
John Gibson 6,400,000$ (4)
-Salary Average : 6,400,000$
Tyler Seguin 5,750,000$ (1)
-Salary Average : 5,750,000$
William Karlsson 5,250,000$ (3)
-Salary Average : 5,250,000$
Morgan Rielly 5,000,000$ (1)
-Salary Average : 5,000,000$
Charlie McAvoy 4,900,000$ (1)
-Salary Average : 4,900,000$
Brett Pesce 4,025,000$ (1)
-Salary Average : 4,025,000$
Tyson Barrie 3,750,000$ (5)
-Salary Average : 3,750,000$
J.T. Compher 3,500,000$ (2)
-Salary Average : 3,500,000$
Casey Cizikas 3,350,000$ (2)
-Salary Average : 3,350,000$
Anthony Mantha 3,300,000$ (1)
-Salary Average : 3,300,000$
Pavel Buchnevich 3,250,000$ (5)
-Salary Average : 3,250,000$
Roope Hintz 3,150,000$ (2)
-Salary Average : 3,150,000$
Chandler Stephenson 2,500,000$ (4)
-Salary Average : 2,500,000$
Nate Schmidt 2,225,000$ (3)
-Salary Average : 2,225,000$
Zach Sanford 1,500,000$ (5)
-Salary Average : 1,500,000$
Alex Stalock 999,999$ (1)
-Salary Average : 999,999$
Kyle Connor 925,000$ (1)
-Salary Average : 925,000$
Martin Necas 863,333$ (1)
-Salary Average : 863,333$
Dylan DeMelo 650,000$ (1)
-Salary Average : 650,000$
Total Pro Players21
Salary Commitment
Year 2021 : 77,538,332$
Year 2022 : 51,125,000$
Year 2023 : 34,375,000$
Year 2024 : 26,900,000$
Salary Average Commitment
Year 2021 : 77,538,332$
Year 2022 : 51,125,000$
Year 2023 : 34,375,000$
Year 2024 : 26,900,000$
Salary Cap with 1 Way Contract
Year 2021 : 77,538,332$
Year 2022 : 51,125,000$
Year 2023 : 34,375,000$
Year 2024 : 26,900,000$

Farm Players Salaries

Steven Santini 150,000$ (5)
Salary Average : 150,000$
Riley Barber 147,500$ (3)
Salary Average : 147,500$
Michael Sgarbossa 125,000$ (3)
Salary Average : 125,000$
Cole Cassels 125,000$ (1)
Salary Average : 125,000$
Fredrik Claesson 111,500$ (3)
Salary Average : 111,500$
Logan Shaw 100,000$ (4)
Salary Average : 100,000$
Patrik Rybar 100,000$ (2)
Salary Average : 100,000$
Morgan Klimchuk 100,000$ (1)
Salary Average : 100,000$
Scott Wilson 100,000$ (2)
Salary Average : 100,000$
Gabriel Dumont 100,000$ (3)
Salary Average : 100,000$
Devin Williams 100,000$ (1)
Salary Average : 100,000$
Jordan Schmaltz 100,000$ (1)
Salary Average : 100,000$
Nick DeSimone 100,000$ (2)
Salary Average : 100,000$
Stuart Percy 100,000$ (1)
Salary Average : 100,000$
Scott Kosmachuk 100,000$ (1)
Salary Average : 100,000$
Chris Wagner 100,000$ (2)
Salary Average : 100,000$
Cole Schneider 97,500$ (2)
Salary Average : 97,500$
Tyler Wotherspoon 95,000$ (1)
Salary Average : 95,000$
Dustin Tokarski 95,000$ (3)
Salary Average : 95,000$
Steven Kampfer 95,000$ (1)
Salary Average : 95,000$
Josh Dickinson 92,500$ (2)
Salary Average : 92,500$
Adam Scheel 92,500$ (1)
Salary Average : 92,500$
Nolan Stevens 92,500$ (3)
Salary Average : 92,500$
Drew O'Connor 92,500$ (1)
Salary Average : 92,500$
Angus Crookshank 83,833$ (1)
Salary Average : 83,833$
Philippe Maillet 80,000$ (3)
Salary Average : 80,000$
Niko Mikkola 78,750$ (1)
Salary Average : 78,750$
CJ Suess 75,000$ (2)
Salary Average : 75,000$
Mitchell Stephens 73,750$ (2)
Salary Average : 73,750$
Seth Griffith 70,000$ (2)
Salary Average : 70,000$
Alex Limoges 70,000$ (1)
Salary Average : 70,000$
Stefan Leblanc 70,000$ (1)
Salary Average : 70,000$
A.J. Greer 70,000$ (2)
Salary Average : 70,000$
Total Farm Players33
Salary Commitment
Year 2021 : 3,182,833$
Year 2022 : 1,880,250$
Year 2023 : 1,001,500$
Year 2024 : 250,000$
Salary Average Commitment
Year 2021 : 3,182,833$
Year 2022 : 1,880,250$
Year 2023 : 1,001,500$
Year 2024 : 250,000$

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - 100$ - 5,996 - 100%
Level 2: 5000 - 60$ - 4,631 - 93%
Level 3: 2000 - 35$ - 2,000 - 100%
Level 4: 4000 - 25$ - 3,362 - 84%
Luxury : 1000 - 200$ - 992 - 99%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,957 - 98%
Farm Level 2: 1000 - 15$ - 974 - 97%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,982 - 94%
Average Income per Game1,537,427$
Year to Date Revenue63,034,488$
Farm
Home Games Left0
Average Attendance - %2,931 - 98%
Average Income per Game103,889$
Year to Date Revenue4,259,445$

Expense

Pro Players Total Salaries67,711,665$
Farm Players Total Salaries702,083$
Coaches Total Salaries1,800,000$
Luxury Taxe Total0$
Special Salary Cap Value1,831,500$
Pro Year To Date Expenses68,314,838$
Farm Year To Date Expenses1,464,137$
Pro Salary Cap To Date67,314,838$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days343,558$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days7,510$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap69,543,165$
Estimate Under Maximum Salary Cap of 81,500,000$11,956,835$
Estimate Over Minimum Salary Cap of 60,200,000$ 9,343,165$
Current Bank Account45,435,739$
Projected Bank Account45,435,739$

Pro Players Salaries

Jeff Skinner 9,000,000$ (3)
-Salary Average : 9,000,000$
Oliver Ekman-Larsson 8,250,000$ (4)
-Salary Average : 8,250,000$
Nick Schmaltz 5,850,000$ (4)
-Salary Average : 5,850,000$
Charlie Coyle 5,250,000$ (5)
-Salary Average : 5,250,000$
Ryan Reaves 5,000,000$ (2)
-Salary Average : 5,000,000$
Sam Reinhart 3,650,000$ (1)
-Salary Average : 3,650,000$
Erik Gudbranson 3,500,000$ (1)
-Salary Average : 3,500,000$
Ryan Dzingel 3,375,000$ (4)
-Salary Average : 3,375,000$
Jack Johnson 3,250,000$ (3)
-Salary Average : 3,250,000$
Luke Schenn 3,000,000$ (2)
-Salary Average : 3,000,000$
Erik Haula 2,750,000$ (1)
-Salary Average : 2,750,000$
Cedric Paquette 1,650,000$ (4)
-Salary Average : 1,650,000$
Robert Hagg 1,600,000$ (4)
-Salary Average : 1,600,000$
Emile Poirier 1,500,000$ (1)
-Salary Average : 1,500,000$
Jamie McGinn 1,500,000$ (1)
-Salary Average : 1,500,000$
Luke Witkowski 1,500,000$ (1)
-Salary Average : 1,500,000$
Drake Caggiula 1,500,000$ (1)
-Salary Average : 1,500,000$
Tyler Ennis 1,000,000$ (1)
-Salary Average : 1,000,000$
Garnet Hathaway 999,999$ (2)
-Salary Average : 999,999$
Janne Kuokkanen 811,666$ (1)
-Salary Average : 811,666$
Kaapo Kahkonen 725,000$ (3)
-Salary Average : 725,000$
Alexander Volkov 700,000$ (1)
-Salary Average : 700,000$
Casey DeSmith 675,000$ (1)
-Salary Average : 675,000$
Jujhar Khaira 675,000$ (3)
-Salary Average : 675,000$
Total Pro Players24
Salary Commitment
Year 2021 : 67,711,665$
Year 2022 : 48,624,999$
Year 2023 : 39,625,000$
Year 2024 : 25,975,000$
Salary Average Commitment
Year 2021 : 67,711,665$
Year 2022 : 48,624,999$
Year 2023 : 39,625,000$
Year 2024 : 25,975,000$
Salary Cap with 1 Way Contract
Year 2021 : 67,711,665$
Year 2022 : 48,624,999$
Year 2023 : 39,625,000$
Year 2024 : 25,975,000$

Farm Players Salaries

Jamie Drysdale 92,500$ (2)
Salary Average : 92,500$
Sam Steel 86,333$ (1)
Salary Average : 86,333$
Jeremy Roy 82,750$ (1)
Salary Average : 82,750$
Glenn Gawdin 77,583$ (1)
Salary Average : 77,583$
Mitch Reinke 75,000$ (1)
Salary Average : 75,000$
Mark Friedman 74,917$ (1)
Salary Average : 74,917$
Timothy Gettinger 73,000$ (1)
Salary Average : 73,000$
Philippe Desrosiers 70,000$ (3)
Salary Average : 70,000$
Darren Archibald 70,000$ (2)
Salary Average : 70,000$
Goalie1 0$ (0)
Salary Average : 0$
Forward4 0$ (0)
Salary Average : 0$
Forward3 0$ (0)
Salary Average : 0$
Forward2 0$ (0)
Salary Average : 0$
Forward1 0$ (0)
Salary Average : 0$
Total Farm Players14
Salary Commitment
Year 2021 : 702,083$
Year 2022 : 232,500$
Year 2023 : 70,000$
Year 2024 : 0$
Salary Average Commitment
Year 2021 : 702,083$
Year 2022 : 232,500$
Year 2023 : 70,000$
Year 2024 : 0$

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - 100$ - 5,996 - 100%
Level 2: 5000 - 60$ - 4,728 - 95%
Level 3: 2000 - 35$ - 2,000 - 100%
Level 4: 4000 - 25$ - 3,377 - 84%
Luxury : 1000 - 200$ - 990 - 99%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,941 - 97%
Farm Level 2: 1000 - 15$ - 983 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,091 - 95%
Average Income per Game1,544,576$
Year to Date Revenue63,327,600$
Farm
Home Games Left0
Average Attendance - %2,924 - 97%
Average Income per Game103,336$
Year to Date Revenue4,236,781$

Expense

Pro Players Total Salaries63,611,666$
Farm Players Total Salaries1,727,666$
Coaches Total Salaries2,132,500$
Luxury Taxe Total0$
Special Salary Cap Value2,437,500$
Pro Year To Date Expenses67,146,143$
Farm Year To Date Expenses2,458,918$
Pro Salary Cap To Date65,646,143$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days325,558$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,801$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap66,049,166$
Estimate Under Maximum Salary Cap of 81,500,000$15,450,834$
Estimate Over Minimum Salary Cap of 60,200,000$ 5,849,166$
Current Bank Account82,180,923$
Projected Bank Account82,180,923$

Pro Players Salaries

Brent Seabrook 6,875,000$ (3)
-Salary Average : 6,875,000$
Corey Crawford 6,000,000$ (2)
-Salary Average : 6,000,000$
Carter Hutton 5,000,000$ (2)
-Salary Average : 5,000,000$
Derick Brassard 5,000,000$ (2)
-Salary Average : 5,000,000$
Keith Kinkaid 4,500,000$ (1)
-Salary Average : 4,500,000$
Mathieu Perreault 4,125,000$ (1)
-Salary Average : 4,125,000$
Jordan Weal 4,000,000$ (1)
-Salary Average : 4,000,000$
Sven Baertschi 3,366,666$ (2)
-Salary Average : 3,366,666$
Trevor Daley 3,166,667$ (1)
-Salary Average : 3,166,667$
Antoine Roussel 3,000,000$ (3)
-Salary Average : 3,000,000$
Miles Wood 2,750,000$ (3)
-Salary Average : 2,750,000$
Anders Nilsson 2,500,000$ (3)
-Salary Average : 2,500,000$
Devin Shore 2,300,000$ (3)
-Salary Average : 2,300,000$
Jesper Fast 1,750,000$ (2)
-Salary Average : 1,750,000$
Markus Granlund 1,300,000$ (1)
-Salary Average : 1,300,000$
Matt Benning 1,000,000$ (3)
-Salary Average : 1,000,000$
Tim Stutzle 925,000$ (2)
-Salary Average : 925,000$
Liam Foudy 894,167$ (2)
-Salary Average : 894,167$
Dylan Cozens 894,167$ (2)
-Salary Average : 894,167$
Noah Dobson 894,167$ (1)
-Salary Average : 894,167$
Robert Thomas 894,166$ (1)
-Salary Average : 894,166$
Ty Smith 863,333$ (2)
-Salary Average : 863,333$
Julien Gauthier 863,333$ (1)
-Salary Average : 863,333$
Luca Sbisa 750,000$ (4)
-Salary Average : 750,000$
Total Pro Players24
Salary Commitment
Year 2021 : 63,611,666$
Year 2022 : 43,868,333$
Year 2023 : 19,175,000$
Year 2024 : 750,000$
Salary Average Commitment
Year 2021 : 63,611,666$
Year 2022 : 43,868,333$
Year 2023 : 19,175,000$
Year 2024 : 750,000$
Salary Cap with 1 Way Contract
Year 2021 : 63,611,666$
Year 2022 : 43,868,333$
Year 2023 : 19,175,000$
Year 2024 : 750,000$

Farm Players Salaries

Brandon Hickey 92,500$ (1)
Salary Average : 92,500$
Zac Jones 92,500$ (2)
Salary Average : 92,500$
Brayden Burke 92,500$ (2)
Salary Average : 92,500$
Jacob Perreault 92,500$ (2)
Salary Average : 92,500$
Kristian Vesalainen 89,417$ (1)
Salary Average : 89,417$
Juuso Valimaki 89,417$ (1)
Salary Average : 89,417$
Dylan Sadowy 88,083$ (1)
Salary Average : 88,083$
Raphael Lavoie 87,000$ (2)
Salary Average : 87,000$
Logan Stanley 86,333$ (1)
Salary Average : 86,333$
Michal Teply 82,583$ (1)
Salary Average : 82,583$
Brendan Guhle 80,000$ (2)
Salary Average : 80,000$
Nikita Okhotiuk 79,500$ (1)
Salary Average : 79,500$
Lukas Vejdemo 79,250$ (1)
Salary Average : 79,250$
Antoine Morand 77,833$ (1)
Salary Average : 77,833$
Gustav Lindstrom 77,583$ (1)
Salary Average : 77,583$
Evan Fitzpatrick 77,000$ (1)
Salary Average : 77,000$
John Quenneville 75,000$ (3)
Salary Average : 75,000$
Radel Fazleev 74,917$ (1)
Salary Average : 74,917$
Alex Nedeljkovic 73,750$ (3)
Salary Average : 73,750$
Noel Hoefenmayer 70,000$ (1)
Salary Average : 70,000$
Evan Weinger 70,000$ (1)
Salary Average : 70,000$
Total Farm Players21
Salary Commitment
Year 2021 : 1,727,666$
Year 2022 : 593,250$
Year 2023 : 148,750$
Year 2024 : 0$
Salary Average Commitment
Year 2021 : 1,727,666$
Year 2022 : 593,250$
Year 2023 : 148,750$
Year 2024 : 0$

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBB and T Centre
Level 1: 8000 - 100$ - 6,578 - 82%
Level 2: 4000 - 60$ - 4,000 - 100%
Level 3: 5000 - 35$ - 3,129 - 63%
Level 4: 2000 - 25$ - 2,000 - 100%
Luxury : 1000 - 200$ - 987 - 99%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35$ - 1,959 - 98%
Farm Level 2: 1000 - 15$ - 987 - 99%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,694 - 83%
Average Income per Game1,568,450$
Year to Date Revenue64,306,436$
Farm
Home Games Left0
Average Attendance - %2,946 - 98%
Average Income per Game104,212$
Year to Date Revenue4,272,681$

Expense

Pro Players Total Salaries81,069,166$
Farm Players Total Salaries875,083$
Coaches Total Salaries2,000,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses76,835,695$
Farm Year To Date Expenses1,664,772$
Pro Salary Cap To Date75,770,695$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days411,346$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days8,375$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap81,069,166$
Estimate Under Maximum Salary Cap of 81,500,000$430,834$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,869,166$
Current Bank Account34,807,094$
Projected Bank Account34,807,094$

Pro Players Salaries

Chris Kreider 6,500,000$ (3)
-Salary Average : 6,500,000$
Erik Johnson 6,000,000$ (2)
-Salary Average : 6,000,000$
Jordan Eberle 6,000,000$ (3)
-Salary Average : 6,000,000$
Ryan Nugent-Hopkins 6,000,000$ (1)
-Salary Average : 6,000,000$
Jonathan Huberdeau 5,900,000$ (5)
-Salary Average : 5,900,000$
Nick Bonino 5,000,000$ (4)
-Salary Average : 5,000,000$
Jakob Chychrun 4,600,000$ (2)
-Salary Average : 4,600,000$
Carl Gunnarsson 4,400,000$ (3)
-Salary Average : 4,400,000$
Tyler Toffoli 4,250,000$ (5)
-Salary Average : 4,250,000$
Jonas Brodin 4,166,667$ (4)
-Salary Average : 4,166,667$
Robert Bortuzzo 4,000,000$ (2)
-Salary Average : 4,000,000$
Jonathan Bernier 4,000,000$ (3)
-Salary Average : 4,000,000$
David Perron 3,750,000$ (2)
-Salary Average : 3,750,000$
Matt Murray 3,750,000$ (4)
-Salary Average : 3,750,000$
Ryan Strome 3,100,000$ (4)
-Salary Average : 3,100,000$
Jordan Martinook 2,000,000$ (2)
-Salary Average : 2,000,000$
Anthony Duclair 1,700,000$ (5)
-Salary Average : 1,700,000$
Zach Bogosian 1,300,000$ (4)
-Salary Average : 1,300,000$
Brandon Tanev 1,150,000$ (3)
-Salary Average : 1,150,000$
Josh Leivo 1,000,000$ (5)
-Salary Average : 1,000,000$
Tony DeAngelo 925,000$ (1)
-Salary Average : 925,000$
Dylan Strome 863,333$ (1)
-Salary Average : 863,333$
Givani Smith 714,166$ (1)
-Salary Average : 714,166$
Total Pro Players23
Salary Commitment
Year 2021 : 81,069,166$
Year 2022 : 72,566,667$
Year 2023 : 52,216,667$
Year 2024 : 30,166,667$
Salary Average Commitment
Year 2021 : 81,069,166$
Year 2022 : 72,566,667$
Year 2023 : 52,216,667$
Year 2024 : 30,166,667$
Salary Cap with 1 Way Contract
Year 2021 : 81,069,166$
Year 2022 : 72,566,667$
Year 2023 : 52,216,667$
Year 2024 : 30,166,667$

Farm Players Salaries

Kevin Mandolese 97,500$ (2)
Salary Average : 97,500$
David Schlemko 90,000$ (1)
Salary Average : 90,000$
Pierre-Olivier Joseph 86,333$ (1)
Salary Average : 86,333$
Olli Juolevi 86,333$ (1)
Salary Average : 86,333$
Chad Krys 85,333$ (1)
Salary Average : 85,333$
Collin Delia 76,750$ (3)
Salary Average : 76,750$
Antoine Waked 72,667$ (1)
Salary Average : 72,667$
Giovanni Fiore 70,167$ (1)
Salary Average : 70,167$
Maxime Fortier 70,000$ (1)
Salary Average : 70,000$
Matthew Fonteyne 70,000$ (1)
Salary Average : 70,000$
John Edwardh 70,000$ (1)
Salary Average : 70,000$
goalie1 0$ (0)
Salary Average : 0$
Total Farm Players12
Salary Commitment
Year 2021 : 875,083$
Year 2022 : 174,250$
Year 2023 : 76,750$
Year 2024 : 0$
Salary Average Commitment
Year 2021 : 875,083$
Year 2022 : 174,250$
Year 2023 : 76,750$
Year 2024 : 0$

Penguins

Penguins is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - 200$ - 3,153 - 53%
Level 2: 5000 - 120$ - 2,410 - 48%
Level 3: 2000 - 80$ - 1,534 - 77%
Level 4: 4000 - 60$ - 1,675 - 42%
Luxury : 1000 - 200$ - 986 - 99%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,927 - 96%
Farm Level 2: 1000 - 15$ - 979 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %9,758 - 54%
Average Income per Game1,675,179$
Year to Date Revenue68,682,325$
Farm
Home Games Left0
Average Attendance - %2,906 - 97%
Average Income per Game102,651$
Year to Date Revenue4,208,710$

Expense

Pro Players Total Salaries60,673,333$
Farm Players Total Salaries958,042$
Coaches Total Salaries3,500,000$
Luxury Taxe Total0$
Special Salary Cap Value-3,500,000$
Pro Year To Date Expenses75,629,609$
Farm Year To Date Expenses1,929,956$
Pro Salary Cap To Date73,129,609$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days315,867$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days9,790$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap57,173,333$
Estimate Under Maximum Salary Cap of 81,500,000$24,326,667$
Estimate Over Minimum Salary Cap of 60,200,000$ -3,026,667$
Current Bank Account74,462,430$
Projected Bank Account74,462,430$

Pro Players Salaries

Jack Eichel 10,000,000$ (2)
-Salary Average : 10,000,000$
Aaron Ekblad 7,500,000$ (1)
-Salary Average : 7,500,000$
David Pastrnak 6,666,666$ (1)
-Salary Average : 6,666,666$
Keith Yandle 6,350,000$ (1)
-Salary Average : 6,350,000$
Ilya Kovalchuk 3,750,000$ (2)
-Salary Average : 3,750,000$
Deryk Engelland 3,000,000$ (2)
-Salary Average : 3,000,000$
Matt Martin 2,700,000$ (2)
-Salary Average : 2,700,000$
Valeri Nichushkin 2,500,000$ (5)
-Salary Average : 2,500,000$
Micheal Ferland 2,300,000$ (4)
-Salary Average : 2,300,000$
Jimmy Vesey 2,275,000$ (3)
-Salary Average : 2,275,000$
Justin Abdelkader 2,100,000$ (1)
-Salary Average : 2,100,000$
Adrian Kempe 2,000,000$ (5)
-Salary Average : 2,000,000$
Brad Richardson 1,500,000$ (1)
-Salary Average : 1,500,000$
Thatcher Demko 1,050,000$ (1)
-Salary Average : 1,050,000$
K'Andre Miller 925,000$ (2)
-Salary Average : 925,000$
Ivan Provorov 894,167$ (1)
-Salary Average : 894,167$
Artyom Zagidulin 842,500$ (1)
-Salary Average : 842,500$
Jason Robertson 795,000$ (1)
-Salary Average : 795,000$
William Carrier 725,000$ (2)
-Salary Average : 725,000$
Matt Luff 700,000$ (2)
-Salary Average : 700,000$
Jarred Tinordi 700,000$ (2)
-Salary Average : 700,000$
Marcus Sorensen 700,000$ (1)
-Salary Average : 700,000$
Martin Frk 700,000$ (1)
-Salary Average : 700,000$
Total Pro Players23
Salary Commitment
Year 2021 : 60,673,333$
Year 2022 : 31,575,000$
Year 2023 : 9,075,000$
Year 2024 : 6,800,000$
Salary Average Commitment
Year 2021 : 60,673,333$
Year 2022 : 31,575,000$
Year 2023 : 9,075,000$
Year 2024 : 6,800,000$
Salary Cap with 1 Way Contract
Year 2021 : 60,673,333$
Year 2022 : 31,575,000$
Year 2023 : 9,075,000$
Year 2024 : 6,800,000$

Farm Players Salaries

Jordan Nolan 100,000$ (1)
Salary Average : 100,000$
Ben Sexton 100,000$ (1)
Salary Average : 100,000$
Mark Alt 100,000$ (2)
Salary Average : 100,000$
Paul Carey 100,000$ (1)
Salary Average : 100,000$
Corban Knight 100,000$ (2)
Salary Average : 100,000$
Henri Jokiharju 92,500$ (1)
Salary Average : 92,500$
Mikey Eyssimont 83,375$ (1)
Salary Average : 83,375$
Ben Jones 76,000$ (1)
Salary Average : 76,000$
Beck Malenstyn 73,667$ (1)
Salary Average : 73,667$
Joakim Ryan 72,500$ (3)
Salary Average : 72,500$
Brett Sutter 60,000$ (1)
Salary Average : 60,000$
Total Farm Players11
Salary Commitment
Year 2021 : 958,042$
Year 2022 : 272,500$
Year 2023 : 72,500$
Year 2024 : 0$
Salary Average Commitment
Year 2021 : 958,042$
Year 2022 : 272,500$
Year 2023 : 72,500$
Year 2024 : 0$

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - 100$ - 5,998 - 100%
Level 2: 5000 - 60$ - 4,699 - 94%
Level 3: 2000 - 35$ - 2,000 - 100%
Level 4: 4000 - 25$ - 3,443 - 86%
Luxury : 1000 - 200$ - 984 - 98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,960 - 98%
Farm Level 2: 1000 - 15$ - 975 - 97%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,124 - 95%
Average Income per Game1,543,345$
Year to Date Revenue63,277,159$
Farm
Home Games Left0
Average Attendance - %2,935 - 98%
Average Income per Game104,016$
Year to Date Revenue4,264,648$

Expense

Pro Players Total Salaries73,234,958$
Farm Players Total Salaries1,594,163$
Coaches Total Salaries1,606,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses75,195,650$
Farm Year To Date Expenses2,389,838$
Pro Salary Cap To Date74,222,250$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days371,042$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,133$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap73,234,958$
Estimate Under Maximum Salary Cap of 81,500,000$8,265,042$
Estimate Over Minimum Salary Cap of 60,200,000$ 13,034,958$
Current Bank Account66,854,663$
Projected Bank Account66,854,663$

Pro Players Salaries

Anze Kopitar 10,000,000$ (2)
-Salary Average : 10,000,000$
Logan Couture 8,000,000$ (5)
-Salary Average : 8,000,000$
Braden Holtby 6,100,000$ (2)
-Salary Average : 6,100,000$
Travis Konecny 5,500,000$ (1)
-Salary Average : 5,500,000$
Colton Parayko 5,500,000$ (3)
-Salary Average : 5,500,000$
Seth Jones 5,400,000$ (1)
-Salary Average : 5,400,000$
Elias Lindholm 4,850,000$ (2)
-Salary Average : 4,850,000$
Jordan Binnington 4,400,000$ (5)
-Salary Average : 4,400,000$
Roman Josi 4,000,000$ (3)
-Salary Average : 4,000,000$
Dan Girardi (Out of Payroll) 3,000,000$ (2)
-Salary Average : 3,000,000$
Danton Heinen 2,800,000$ (2)
-Salary Average : 2,800,000$
Philippe Myers 2,550,000$ (2)
-Salary Average : 2,550,000$
Radek Faksa 2,200,000$ (4)
-Salary Average : 2,200,000$
Mark Jankowski 1,675,000$ (1)
-Salary Average : 1,675,000$
Johan Larsson 1,550,000$ (4)
-Salary Average : 1,550,000$
Ivan Barbashev 1,475,000$ (5)
-Salary Average : 1,475,000$
Zach Aston-Reese 1,000,000$ (5)
-Salary Average : 1,000,000$
Wade Allison 925,000$ (1)
-Salary Average : 925,000$
Jake Walman 925,000$ (1)
-Salary Average : 925,000$
Brady Tkachuk 925,000$ (1)
-Salary Average : 925,000$
Elias Pettersson 925,000$ (2)
-Salary Average : 925,000$
Clayton Keller 885,833$ (1)
-Salary Average : 885,833$
Travis Dermott 874,125$ (2)
-Salary Average : 874,125$
Conor Garland 775,000$ (1)
-Salary Average : 775,000$
Total Pro Players24
Salary Commitment
Year 2021 : 76,234,958$
Year 2022 : 59,224,125$
Year 2023 : 28,125,000$
Year 2024 : 18,625,000$
Salary Average Commitment
Year 2021 : 76,234,958$
Year 2022 : 59,224,125$
Year 2023 : 28,125,000$
Year 2024 : 18,625,000$
Salary Cap with 1 Way Contract
Year 2021 : 76,234,958$
Year 2022 : 59,224,125$
Year 2023 : 28,125,000$
Year 2024 : 18,625,000$

Farm Players Salaries

Dominic Toninato 92,500$ (1)
Salary Average : 92,500$
Jeremy Davies 92,500$ (2)
Salary Average : 92,500$
Simon Holmstrom 92,500$ (1)
Salary Average : 92,500$
Lias Andersson 89,417$ (1)
Salary Average : 89,417$
Kieffer Bellows 89,417$ (1)
Salary Average : 89,417$
Kenny Agostino 87,500$ (1)
Salary Average : 87,500$
Rem Pitlick 87,413$ (1)
Salary Average : 87,413$
Connor Dewar 82,583$ (1)
Salary Average : 82,583$
Ivan Prosvetov 80,917$ (1)
Salary Average : 80,917$
Kevin Lankinen 80,000$ (1)
Salary Average : 80,000$
Ivan Chekhovich 77,667$ (1)
Salary Average : 50,000$
David Kase 76,833$ (1)
Salary Average : 76,833$
Filip Chlapik 73,500$ (2)
Salary Average : 73,500$
Frederic Allard 71,417$ (1)
Salary Average : 71,417$
Tyler Graovac 70,000$ (4)
Salary Average : 70,000$
Nikita Jevpalovs 70,000$ (4)
Salary Average : 70,000$
Kyle Rau 70,000$ (4)
Salary Average : 70,000$
Eric Cornel 70,000$ (1)
Salary Average : 70,000$
Adam Helewka 70,000$ (4)
Salary Average : 70,000$
Marcus Hogberg 70,000$ (2)
Salary Average : 70,000$
Total Farm Players20
Salary Commitment
Year 2021 : 1,594,163$
Year 2022 : 516,000$
Year 2023 : 280,000$
Year 2024 : 280,000$
Salary Average Commitment
Year 2021 : 1,566,496$
Year 2022 : 516,000$
Year 2023 : 280,000$
Year 2024 : 280,000$

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 115$ - 5,976 - 100%
Level 2: 5000 - 75$ - 4,493 - 90%
Level 3: 2000 - 45$ - 2,000 - 100%
Level 4: 4000 - 32$ - 3,243 - 81%
Luxury : 1000 - 220$ - 984 - 98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 40$ - 1,452 - 73%
Farm Level 2: 1000 - 25$ - 520 - 52%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,695 - 93%
Average Income per Game1,792,890$
Year to Date Revenue73,508,508$
Farm
Home Games Left0
Average Attendance - %1,973 - 66%
Average Income per Game88,881$
Year to Date Revenue3,644,123$

Expense

Pro Players Total Salaries71,382,081$
Farm Players Total Salaries1,090,000$
Coaches Total Salaries1,250,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses74,729,454$
Farm Year To Date Expenses1,751,950$
Pro Salary Cap To Date74,079,454$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days360,160$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days8,450$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap71,382,081$
Estimate Under Maximum Salary Cap of 81,500,000$10,117,919$
Estimate Over Minimum Salary Cap of 60,200,000$ 11,182,081$
Current Bank Account50,327,328$
Projected Bank Account50,327,328$

Pro Players Salaries

Nick Leddy 7,000,000$ (4)
-Salary Average : 7,000,000$
Jake Allen 6,800,000$ (4)
-Salary Average : 6,800,000$
Pat Maroon 6,000,000$ (3)
-Salary Average : 6,000,000$
Brandon Dubinsky 6,000,000$ (3)
-Salary Average : 6,000,000$
Olli Maatta 5,000,000$ (5)
-Salary Average : 5,000,000$
Artem Anisimov 5,000,000$ (3)
-Salary Average : 5,000,000$
Dmitry Kulikov 4,333,333$ (1)
-Salary Average : 4,333,333$
Craig Smith 4,250,000$ (3)
-Salary Average : 4,250,000$
Cody Eakin 4,000,000$ (4)
-Salary Average : 4,000,000$
Andrew Cogliano 4,000,000$ (2)
-Salary Average : 4,000,000$
Kyle Clifford 3,000,000$ (4)
-Salary Average : 3,000,000$
Brett Ritchie 2,400,000$ (1)
-Salary Average : 2,400,000$
Greg McKegg 2,250,000$ (3)
-Salary Average : 2,250,000$
Matt Irwin 2,000,000$ (1)
-Salary Average : 2,000,000$
Connor Carrick 1,500,000$ (2)
-Salary Average : 1,500,000$
Pierre Engvall 1,250,000$ (3)
-Salary Average : 1,250,000$
Edward Pasquale 999,999$ (3)
-Salary Average : 999,999$
Artem Zub 925,000$ (2)
-Salary Average : 925,000$
Erik Brannstrom 863,333$ (2)
-Salary Average : 863,333$
Daniel Carr 850,000$ (1)
-Salary Average : 850,000$
Sean Kuraly 808,750$ (1)
-Salary Average : 808,750$
Mathieu Joseph 737,500$ (2)
-Salary Average : 738,000$
Nathan Bastian 714,166$ (1)
-Salary Average : 714,166$
Dylan McIlrath 700,000$ (2)
-Salary Average : 700,000$
Total Pro Players24
Salary Commitment
Year 2021 : 71,382,081$
Year 2022 : 60,275,832$
Year 2023 : 51,549,999$
Year 2024 : 25,800,000$
Salary Average Commitment
Year 2021 : 71,382,581$
Year 2022 : 60,276,332$
Year 2023 : 51,549,999$
Year 2024 : 25,800,000$
Salary Cap with 1 Way Contract
Year 2021 : 71,382,081$
Year 2022 : 60,275,832$
Year 2023 : 51,549,999$
Year 2024 : 25,800,000$

Farm Players Salaries

Erik Condra 100,000$ (1)
Salary Average : 100,000$
Marek Mazanec 100,000$ (3)
Salary Average : 100,000$
Harri Sateri 100,000$ (3)
Salary Average : 100,000$
Jordan Schroeder 100,000$ (3)
Salary Average : 100,000$
Riley Tufte 92,500$ (1)
Salary Average : 92,500$
Jesper Boqvist 92,500$ (1)
Salary Average : 92,500$
Jakub Skarek 77,833$ (1)
Salary Average : 77,833$
Cale Fleury 77,167$ (2)
Salary Average : 77,167$
Eric Comrie 70,000$ (3)
Salary Average : 70,000$
Dillon Heatherington 70,000$ (2)
Salary Average : 70,000$
Chris Bigras 70,000$ (2)
Salary Average : 70,000$
Maxim Letunov 70,000$ (3)
Salary Average : 70,000$
Adam Ollas Mattsson 70,000$ (1)
Salary Average : 70,000$
Total Farm Players13
Salary Commitment
Year 2021 : 1,090,000$
Year 2022 : 657,167$
Year 2023 : 440,000$
Year 2024 : 0$
Salary Average Commitment
Year 2021 : 1,090,000$
Year 2022 : 657,167$
Year 2023 : 440,000$
Year 2024 : 0$

Red Wings

Red Wings is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - 100$ - 6,000 - 100%
Level 2: 5000 - 70$ - 4,518 - 90%
Level 3: 2000 - 50$ - 2,000 - 100%
Level 4: 4000 - 40$ - 2,480 - 62%
Luxury : 1000 - 300$ - 637 - 64%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 45$ - 1,282 - 64%
Farm Level 2: 1000 - 25$ - 521 - 52%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,635 - 87%
Average Income per Game1,633,316$
Year to Date Revenue66,965,952$
Farm
Home Games Left0
Average Attendance - %1,803 - 60%
Average Income per Game88,408$
Year to Date Revenue3,624,722$

Expense

Pro Players Total Salaries57,036,195$
Farm Players Total Salaries1,644,829$
Coaches Total Salaries1,850,000$
Luxury Taxe Total0$
Special Salary Cap Value1,333,334$
Pro Year To Date Expenses70,591,498$
Farm Year To Date Expenses2,295,346$
Pro Salary Cap To Date69,391,498$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days291,181$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,474$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap58,369,529$
Estimate Under Maximum Salary Cap of 81,500,000$23,130,471$
Estimate Over Minimum Salary Cap of 60,200,000$ -1,830,471$
Current Bank Account24,007,858$
Projected Bank Account24,007,858$

Pro Players Salaries

Zach Parise 7,538,461$ (3)
-Salary Average : 7,538,461$
David Krejci 7,250,000$ (2)
-Salary Average : 7,250,000$
Jeff Petry 5,500,000$ (3)
-Salary Average : 5,500,000$
Mike Sislo 5,000,000$ (2)
-Salary Average : 5,000,000$
Nikita Gusev 4,500,000$ (2)
-Salary Average : 4,500,000$
Devan Dubnyk 4,333,333$ (3)
-Salary Average : 4,333,333$
Marc-Edouard Vlasic 4,250,000$ (2)
-Salary Average : 4,250,000$
Ben Chiarot 3,500,000$ (5)
-Salary Average : 3,500,000$
Michael Grabner (Out of Payroll) 3,350,000$ (1)
-Salary Average : 3,350,000$
Kevan Miller 2,500,000$ (1)
-Salary Average : 2,500,000$
Blake Comeau 2,400,000$ (4)
-Salary Average : 2,400,000$
Curtis McElhinney 999,999$ (1)
-Salary Average : 999,999$
Connor Mackey 925,000$ (1)
-Salary Average : 925,000$
Blake Lizotte 925,000$ (1)
-Salary Average : 925,000$
Alexander Barabanov 925,000$ (1)
-Salary Average : 925,000$
Filip Zadina 894,167$ (2)
-Salary Average : 894,167$
Ty Dellandrea 894,167$ (1)
-Salary Average : 894,167$
Mikhail Sergachev 894,166$ (1)
-Salary Average : 894,166$
Evgeny Svechnikov 874,125$ (1)
-Salary Average : 874,125$
Cody Glass 863,333$ (1)
-Salary Average : 863,333$
Matt Nieto 700,000$ (4)
-Salary Average : 700,000$
Dmytro Timashov 694,444$ (1)
-Salary Average : 694,444$
Radim Simek 675,000$ (4)
-Salary Average : 675,000$
Total Pro Players23
Salary Commitment
Year 2021 : 60,386,195$
Year 2022 : 46,540,961$
Year 2023 : 24,646,794$
Year 2024 : 7,275,000$
Salary Average Commitment
Year 2021 : 60,386,195$
Year 2022 : 46,540,961$
Year 2023 : 24,646,794$
Year 2024 : 7,275,000$
Salary Cap with 1 Way Contract
Year 2021 : 60,386,195$
Year 2022 : 46,540,961$
Year 2023 : 24,646,794$
Year 2024 : 7,275,000$

Farm Players Salaries

Dion Phaneuf 100,000$ (1)
Salary Average : 100,000$
Sven Andrighetto 95,000$ (2)
Salary Average : 95,000$
Saku Maenalanen 92,500$ (2)
Salary Average : 92,500$
Jayce Hawryluk 87,413$ (1)
Salary Average : 87,413$
Ryan Suzuki 86,333$ (2)
Salary Average : 86,333$
Kerby Rychel 86,333$ (2)
Salary Average : 86,333$
Cory Conacher 85,000$ (1)
Salary Average : 85,000$
Carl Dahlstrom 85,000$ (2)
Salary Average : 85,000$
Jeremy Bracco 84,250$ (1)
Salary Average : 84,250$
Joey Keane 80,917$ (1)
Salary Average : 80,917$
Tyler Benson 80,833$ (1)
Salary Average : 80,833$
Griffin Reinhart 80,000$ (2)
Salary Average : 80,000$
Kevin Bahl 79,500$ (2)
Salary Average : 79,500$
Cameron Hughes 79,250$ (1)
Salary Average : 79,250$
Ben Gleason 76,167$ (1)
Salary Average : 76,167$
Filip Gustavsson 76,167$ (2)
Salary Average : 76,167$
Cam Dineen 74,500$ (2)
Salary Average : 74,500$
Dylan Ferguson 73,333$ (1)
Salary Average : 73,333$
Josef Korenar 72,333$ (2)
Salary Average : 72,333$
Nicholas Baptiste 70,000$ (1)
Salary Average : 70,000$
Total Farm Players20
Salary Commitment
Year 2021 : 1,644,828$
Year 2022 : 827,666$
Year 2023 : 0$
Year 2024 : 0$
Salary Average Commitment
Year 2021 : 1,644,828$
Year 2022 : 827,666$
Year 2023 : 0$
Year 2024 : 0$

Sabres

Sabres is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - 100$ - 5,785 - 96%
Level 2: 5000 - 70$ - 4,338 - 87%
Level 3: 2000 - 65$ - 1,837 - 92%
Level 4: 4000 - 30$ - 2,974 - 74%
Luxury : 1000 - 300$ - 589 - 59%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 40$ - 1,495 - 75%
Farm Level 2: 1000 - 20$ - 682 - 68%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,524 - 86%
Average Income per Game1,666,621$
Year to Date Revenue68,331,460$
Farm
Home Games Left0
Average Attendance - %2,178 - 73%
Average Income per Game90,030$
Year to Date Revenue3,691,212$

Expense

Pro Players Total Salaries80,752,644$
Farm Players Total Salaries1,983,042$
Coaches Total Salaries3,900,000$
Luxury Taxe Total0$
Special Salary Cap Value1,500,000$
Pro Year To Date Expenses79,066,627$
Farm Year To Date Expenses3,098,517$
Pro Salary Cap To Date76,066,627$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days418,763$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days14,415$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap82,252,644$
Estimate Under Maximum Salary Cap of 81,500,000$-752,644$
Estimate Over Minimum Salary Cap of 60,200,000$ 22,052,644$
Current Bank Account57,356,201$
Projected Bank Account57,356,201$

Pro Players Salaries

Alex Ovechkin 9,540,000$ (2)
-Salary Average : 9,540,000$
Evander Kane 7,000,000$ (5)
-Salary Average : 7,000,000$
William Nylander 6,962,366$ (4)
-Salary Average : 6,962,366$
Cam Fowler 6,500,000$ (4)
-Salary Average : 6,500,000$
Nathan MacKinnon 6,300,000$ (2)
-Salary Average : 6,300,000$
Dylan Larkin 6,100,000$ (1)
-Salary Average : 6,100,000$
Dougie Hamilton 5,750,000$ (3)
-Salary Average : 5,750,000$
Zach Werenski 5,000,000$ (1)
-Salary Average : 5,000,000$
Jean-Gabriel Pageau 5,000,000$ (5)
-Salary Average : 5,000,000$
Cam Talbot 4,000,000$ (4)
-Salary Average : 4,000,000$
Rickard Rakell 3,789,444$ (1)
-Salary Average : 3,789,444$
Alexander Steen 3,500,000$ (1)
-Salary Average : 3,500,000$
Riley Sheahan 2,100,000$ (2)
-Salary Average : 2,100,000$
Tyler Bertuzzi 1,400,000$ (1)
-Salary Average : 1,400,000$
Jon Merrill 1,375,000$ (3)
-Salary Average : 1,375,000$
Matt Read 1,200,000$ (3)
-Salary Average : 1,200,000$
Andrej Sekera 1,000,000$ (3)
-Salary Average : 1,000,000$
Ilya Mikheyev 925,000$ (2)
-Salary Average : 925,000$
Quinn Hughes 916,667$ (2)
-Salary Average : 916,667$
Rasmus Sandin 894,167$ (1)
-Salary Average : 894,167$
Colin Wilson 800,000$ (1)
-Salary Average : 800,000$
Tristan Jarry 700,000$ (4)
-Salary Average : 700,000$
Total Pro Players22
Salary Commitment
Year 2021 : 80,752,644$
Year 2022 : 59,269,033$
Year 2023 : 39,487,366$
Year 2024 : 30,162,366$
Salary Average Commitment
Year 2021 : 80,752,644$
Year 2022 : 59,269,033$
Year 2023 : 39,487,366$
Year 2024 : 30,162,366$
Salary Cap with 1 Way Contract
Year 2021 : 80,752,644$
Year 2022 : 59,269,033$
Year 2023 : 39,487,366$
Year 2024 : 30,162,366$

Farm Players Salaries

Loui Eriksson 150,000$ (4)
Salary Average : 150,000$
David Backes 100,000$ (5)
Salary Average : 100,000$
Mike Vecchione 100,000$ (5)
Salary Average : 100,000$
Mathias Brome 92,500$ (1)
Salary Average : 92,500$
Steve Bernier 90,000$ (1)
Salary Average : 90,000$
Morgan Frost 86,333$ (1)
Salary Average : 86,333$
Chase Pearson 85,875$ (2)
Salary Average : 85,875$
Nicholas Robertson 82,167$ (1)
Salary Average : 82,167$
Shane Starrett 81,750$ (1)
Salary Average : 81,750$
Mikhail Maltsev 80,917$ (1)
Salary Average : 80,917$
Alexandre Alain 80,000$ (4)
Salary Average : 80,000$
Jonathan Ericsson 80,000$ (2)
Salary Average : 80,000$
Alex Broadhurst 80,000$ (3)
Salary Average : 80,000$
Joseph Duszak 80,000$ (1)
Salary Average : 80,000$
Brett Lernout 80,000$ (2)
Salary Average : 80,000$
David Quenneville 77,583$ (1)
Salary Average : 77,583$
Alex Dostie 75,917$ (1)
Salary Average : 75,917$
Chase De Leo 75,000$ (1)
Salary Average : 75,000$
Joseph Gambardella 70,000$ (4)
Salary Average : 70,000$
Justin Kirkland 70,000$ (4)
Salary Average : 70,000$
Brian Pinho 70,000$ (4)
Salary Average : 70,000$
Phil Varone 65,000$ (1)
Salary Average : 65,000$
Brad Thiessen 65,000$ (1)
Salary Average : 65,000$
Tom McCollum 65,000$ (1)
Salary Average : 65,000$
Total Farm Players24
Salary Commitment
Year 2021 : 1,983,042$
Year 2022 : 965,875$
Year 2023 : 720,000$
Year 2024 : 640,000$
Salary Average Commitment
Year 2021 : 1,983,042$
Year 2022 : 965,875$
Year 2023 : 720,000$
Year 2024 : 640,000$

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - 110$ - 5,995 - 100%
Level 2: 5000 - 65$ - 4,600 - 92%
Level 3: 2000 - 50$ - 2,000 - 100%
Level 4: 4000 - 42$ - 2,364 - 59%
Luxury : 1000 - 200$ - 993 - 99%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 20$ - 2,000 - 100%
Farm Level 2: 1000 - 10$ - 1,000 - 100%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,951 - 89%
Average Income per Game1,695,305$
Year to Date Revenue69,507,506$
Farm
Home Games Left0
Average Attendance - %3,000 - 100%
Average Income per Game62,499$
Year to Date Revenue2,562,475$

Expense

Pro Players Total Salaries73,464,664$
Farm Players Total Salaries672,000$
Coaches Total Salaries2,000,000$
Luxury Taxe Total0$
Special Salary Cap Value5,564,250$
Pro Year To Date Expenses73,616,522$
Farm Year To Date Expenses1,483,284$
Pro Salary Cap To Date72,366,522$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days373,573$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days7,110$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap79,028,914$
Estimate Under Maximum Salary Cap of 81,500,000$2,471,086$
Estimate Over Minimum Salary Cap of 60,200,000$ 18,828,914$
Current Bank Account94,919,406$
Projected Bank Account94,919,406$

Pro Players Salaries

Duncan Keith 12,000,000$ (2)
-Salary Average : 12,000,000$
Matthew Tkachuk 7,000,000$ (2)
-Salary Average : 7,000,000$
Bobby Ryan 6,000,000$ (2)
-Salary Average : 6,000,000$
Jordan Staal 6,000,000$ (2)
-Salary Average : 6,000,000$
Nick Foligno 5,500,000$ (2)
-Salary Average : 5,500,000$
Colin White 4,750,000$ (1)
-Salary Average : 4,750,000$
Christopher Tanev 4,450,000$ (1)
-Salary Average : 4,450,000$
Austin Watson 3,800,000$ (1)
-Salary Average : 3,800,000$
Nikita Zadorov 3,200,000$ (1)
-Salary Average : 3,200,000$
Niklas Kronwall 3,000,000$ (1)
-Salary Average : 3,000,000$
Ron Hainsey 3,000,000$ (1)
-Salary Average : 3,000,000$
Alexandar Georgiev 2,425,000$ (5)
-Salary Average : 2,425,000$
Alex Chiasson 2,150,000$ (3)
-Salary Average : 2,150,000$
Sammy Blais 1,500,000$ (4)
-Salary Average : 1,500,000$
Greg Pateryn 1,000,000$ (5)
-Salary Average : 1,000,000$
Jack Hughes 925,000$ (1)
-Salary Average : 925,000$
Moritz Seider 925,000$ (1)
-Salary Average : 925,000$
Vladislav Gavrikov 925,000$ (1)
-Salary Average : 925,000$
Spencer Knight 925,000$ (2)
-Salary Average : 925,000$
Eeli Tolvanen 894,166$ (1)
-Salary Average : 894,166$
Tyson Jost 885,833$ (1)
-Salary Average : 885,833$
Jordan Kyrou 758,333$ (2)
-Salary Average : 758,333$
Drake Batherson 736,666$ (1)
-Salary Average : 736,666$
Filip Hronek 714,666$ (1)
-Salary Average : 714,666$
Total Pro Players24
Salary Commitment
Year 2021 : 73,464,664$
Year 2022 : 45,258,333$
Year 2023 : 7,075,000$
Year 2024 : 4,925,000$
Salary Average Commitment
Year 2021 : 73,464,664$
Year 2022 : 45,258,333$
Year 2023 : 7,075,000$
Year 2024 : 4,925,000$
Salary Cap with 1 Way Contract
Year 2021 : 73,464,664$
Year 2022 : 45,258,333$
Year 2023 : 7,075,000$
Year 2024 : 4,925,000$

Farm Players Salaries

Jimmy Howard 130,000$ (1)
Salary Average : 130,000$
Anton Lindholm 120,000$ (2)
Salary Average : 120,000$
Eddie Lack 100,000$ (1)
Salary Average : 100,000$
Henrik Borgstrom 92,500$ (1)
Salary Average : 92,500$
Rasmus Asplund 84,500$ (1)
Salary Average : 84,500$
Dan Vladar 75,000$ (2)
Salary Average : 75,000$
Francis Beauchemin 70,000$ (1)
Salary Average : 70,000$
Total Farm Players7
Salary Commitment
Year 2021 : 672,000$
Year 2022 : 195,000$
Year 2023 : 0$
Year 2024 : 0$
Salary Average Commitment
Year 2021 : 672,000$
Year 2022 : 195,000$
Year 2023 : 0$
Year 2024 : 0$

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Centre
Level 1: 7700 - 100$ - 6,560 - 85%
Level 2: 4100 - 60$ - 4,100 - 100%
Level 3: 4750 - 45$ - 2,990 - 63%
Level 4: 2050 - 35$ - 2,050 - 100%
Luxury : 1400 - 175$ - 1,079 - 77%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35$ - 1,967 - 98%
Farm Level 2: 1000 - 15$ - 981 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,779 - 84%
Average Income per Game1,621,406$
Year to Date Revenue66,477,628$
Farm
Home Games Left0
Average Attendance - %2,947 - 98%
Average Income per Game104,435$
Year to Date Revenue4,281,836$

Expense

Pro Players Total Salaries68,899,711$
Farm Players Total Salaries1,280,501$
Coaches Total Salaries2,000,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses72,214,491$
Farm Year To Date Expenses2,320,473$
Pro Salary Cap To Date71,214,491$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days349,499$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,403$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap68,899,711$
Estimate Under Maximum Salary Cap of 81,500,000$12,600,289$
Estimate Over Minimum Salary Cap of 60,200,000$ 8,699,711$
Current Bank Account37,079,346$
Projected Bank Account37,079,346$

Pro Players Salaries

Henrik Lundqvist 11,000,000$ (1)
-Salary Average : 11,000,000$
Jamie Benn 9,500,000$ (3)
-Salary Average : 9,500,000$
Ryan Suter 7,538,461$ (3)
-Salary Average : 7,538,461$
Justin Faulk 6,500,000$ (5)
-Salary Average : 6,500,000$
Andy Greene 5,000,000$ (2)
-Salary Average : 5,000,000$
James Neal 5,000,000$ (1)
-Salary Average : 5,000,000$
Alex Galchenyuk 4,900,000$ (1)
-Salary Average : 4,900,000$
Will Butcher 3,733,333$ (2)
-Salary Average : 3,733,333$
Markus Nutivaara (Out of Payroll) 2,700,000$ (2)
-Salary Average : 2,700,000$
Troy Stecher 2,325,000$ (1)
-Salary Average : 2,325,000$
Brett Connolly 1,500,000$ (2)
-Salary Average : 1,500,000$
Juuse Saros 1,500,000$ (3)
-Salary Average : 1,500,000$
Valentin Zykov 1,500,000$ (3)
-Salary Average : 1,500,000$
Jesse Puljujarvi 1,175,000$ (2)
-Salary Average : 1,175,000$
Joel Kiviranta 925,000$ (1)
-Salary Average : 925,000$
Wyatt Kalynuk 925,000$ (3)
-Salary Average : 925,000$
Ryan Lindgren 925,000$ (2)
-Salary Average : 925,000$
Gabriel Vilardi 894,167$ (1)
-Salary Average : 894,167$
Nils Hoglander 891,667$ (1)
-Salary Average : 500,000$
Philipp Kurashev 842,500$ (1)
-Salary Average : 842,500$
Anthony Angello 833,750$ (1)
-Salary Average : 833,750$
Yegor Sharangovich 775,833$ (1)
-Salary Average : 775,833$
Andrew Mangiapane 715,000$ (1)
-Salary Average : 715,000$
Ross Colton (Out of Payroll) 700,000$ (1)
-Salary Average : 700,000$
Total Pro Players24
Salary Commitment
Year 2021 : 72,299,711$
Year 2022 : 42,496,794$
Year 2023 : 27,463,461$
Year 2024 : 6,500,000$
Salary Average Commitment
Year 2021 : 71,908,044$
Year 2022 : 42,496,794$
Year 2023 : 27,463,461$
Year 2024 : 6,500,000$
Salary Cap with 1 Way Contract
Year 2021 : 72,299,711$
Year 2022 : 42,496,794$
Year 2023 : 27,463,461$
Year 2024 : 6,500,000$

Farm Players Salaries

Dale Weise 100,000$ (2)
Salary Average : 100,000$
Joseph Cecconi 92,500$ (1)
Salary Average : 92,500$
Rasmus Kupari 89,417$ (1)
Salary Average : 89,417$
Michael Rasmussen 89,417$ (1)
Salary Average : 89,417$
Klim Kostin 86,333$ (1)
Salary Average : 86,333$
Ryan McLeod 83,417$ (1)
Salary Average : 83,417$
Luke Philp 81,750$ (1)
Salary Average : 81,750$
David Gustafsson 81,750$ (1)
Salary Average : 81,750$
Kristians Rubins 78,500$ (1)
Salary Average : 78,500$
Stuart Skinner 78,417$ (1)
Salary Average : 78,417$
Adam Brooks 75,917$ (1)
Salary Average : 75,917$
Colton White 72,833$ (1)
Salary Average : 72,833$
Keegan Kolesar 70,250$ (1)
Salary Average : 70,250$
Adam Clendening 70,000$ (3)
Salary Average : 70,000$
Hubert Labrie 65,000$ (2)
Salary Average : 65,000$
Peter Stoykewych 65,000$ (1)
Salary Average : 65,000$
Total Farm Players16
Salary Commitment
Year 2021 : 1,280,501$
Year 2022 : 235,000$
Year 2023 : 70,000$
Year 2024 : 0$
Salary Average Commitment
Year 2021 : 1,280,501$
Year 2022 : 235,000$
Year 2023 : 70,000$
Year 2024 : 0$

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - 100$ - 5,998 - 100%
Level 2: 5000 - 60$ - 4,684 - 94%
Level 3: 2000 - 35$ - 2,000 - 100%
Level 4: 4000 - 25$ - 3,371 - 84%
Luxury : 1000 - 200$ - 982 - 98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,935 - 97%
Farm Level 2: 1000 - 15$ - 977 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,034 - 95%
Average Income per Game1,539,342$
Year to Date Revenue63,113,026$
Farm
Home Games Left0
Average Attendance - %2,912 - 97%
Average Income per Game102,991$
Year to Date Revenue4,222,630$

Expense

Pro Players Total Salaries72,385,500$
Farm Players Total Salaries2,127,474$
Coaches Total Salaries2,337,500$
Luxury Taxe Total0$
Special Salary Cap Value3,083,880$
Pro Year To Date Expenses72,394,556$
Farm Year To Date Expenses2,661,016$
Pro Salary Cap To Date70,957,062$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days369,115$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days15,137$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap75,469,380$
Estimate Under Maximum Salary Cap of 81,500,000$6,030,620$
Estimate Over Minimum Salary Cap of 60,200,000$ 15,269,380$
Current Bank Account-1,082,489$
Projected Bank Account-1,082,489$

Pro Players Salaries

Corey Perry 8,625,000$ (1)
-Salary Average : 8,625,000$
Brendan Smith 6,350,000$ (3)
-Salary Average : 6,350,000$
Kyle Okposo 6,000,000$ (2)
-Salary Average : 6,000,000$
Nino Niederreiter 5,250,000$ (3)
-Salary Average : 5,250,000$
Derek Grant 4,950,000$ (1)
-Salary Average : 4,950,000$
David Savard 4,250,000$ (4)
-Salary Average : 4,250,000$
Antti Raanta 4,250,000$ (3)
-Salary Average : 4,250,000$
David Kampf 3,500,000$ (4)
-Salary Average : 3,500,000$
Josh Bailey 3,500,000$ (1)
-Salary Average : 3,500,000$
Chris Tierney 3,500,000$ (2)
-Salary Average : 3,500,000$
Ryan Spooner 3,250,000$ (3)
-Salary Average : 3,250,000$
Richard Panik 3,000,000$ (3)
-Salary Average : 3,000,000$
Michael Del Zotto 2,323,000$ (1)
-Salary Average : 2,323,000$
Cam Ward 2,000,000$ (1)
-Salary Average : 2,000,000$
Vladislav Namestnikov 1,937,500$ (1)
-Salary Average : 1,937,500$
Braydon Coburn 1,500,000$ (1)
-Salary Average : 1,500,000$
Jason Dickinson 1,500,000$ (2)
-Salary Average : 1,500,000$
Jacob Larsson 1,200,000$ (2)
-Salary Average : 1,200,000$
Michael Hutchinson 1,150,000$ (1)
-Salary Average : 1,150,000$
Slater Koekkoek 925,000$ (4)
-Salary Average : 925,000$
Yegor Chinahkov 925,000$ (2)
-Salary Average : 925,000$
Vitali Kravtsov 925,000$ (1)
-Salary Average : 925,000$
Caleb Jones 850,000$ (2)
-Salary Average : 850,000$
Mike Reilly 725,000$ (1)
-Salary Average : 725,000$
Total Pro Players24
Salary Commitment
Year 2021 : 72,385,500$
Year 2022 : 44,750,000$
Year 2023 : 30,775,000$
Year 2024 : 8,675,000$
Salary Average Commitment
Year 2021 : 72,385,500$
Year 2022 : 44,750,000$
Year 2023 : 30,775,000$
Year 2024 : 8,675,000$
Salary Cap with 1 Way Contract
Year 2021 : 72,385,500$
Year 2022 : 44,750,000$
Year 2023 : 30,775,000$
Year 2024 : 8,675,000$

Farm Players Salaries

Mirco Mueller 140,000$ (4)
Salary Average : 140,000$
Dan Hamhuis 125,000$ (1)
Salary Average : 125,000$
Tyler Madden 92,500$ (1)
Salary Average : 92,500$
Eric Robinson 87,700$ (4)
Salary Average : 87,700$
Kevin Stenlund 87,413$ (2)
Salary Average : 87,413$
Noah Juulsen 86,333$ (1)
Salary Average : 86,333$
Nicolas Meloche 85,333$ (1)
Salary Average : 85,333$
Zack MacEwen 84,750$ (1)
Salary Average : 84,750$
Samuel Bolduc 84,250$ (1)
Salary Average : 84,250$
Joel Hofer 80,917$ (1)
Salary Average : 80,917$
Ostap Safin 77,500$ (1)
Salary Average : 77,500$
Paul Cotter 77,000$ (1)
Salary Average : 77,000$
Jansen Harkins 76,750$ (1)
Salary Average : 76,750$
Austin Wagner 75,917$ (1)
Salary Average : 75,917$
Joey Anderson 75,000$ (2)
Salary Average : 75,000$
Jon Gillies 75,000$ (1)
Salary Average : 75,000$
Keaton Middleton 74,250$ (2)
Salary Average : 74,250$
Nicholas Caamano 73,833$ (2)
Salary Average : 73,833$
Austin Strand 73,500$ (2)
Salary Average : 73,500$
Parker Wotherspoon 73,222$ (1)
Salary Average : 73,222$
Dylan Coghlan 71,556$ (2)
Salary Average : 71,556$
Michael McNiven 70,000$ (2)
Salary Average : 70,000$
Reece Willcox 70,000$ (1)
Salary Average : 70,000$
Shane Gersich 70,000$ (1)
Salary Average : 70,000$
Callum Booth 70,000$ (2)
Salary Average : 70,000$
Guillaume Brisebois 69,750$ (1)
Salary Average : 69,750$
Total Farm Players26
Salary Commitment
Year 2021 : 2,127,473$
Year 2022 : 823,251$
Year 2023 : 227,700$
Year 2024 : 227,700$
Salary Average Commitment
Year 2021 : 2,127,473$
Year 2022 : 823,251$
Year 2023 : 227,700$
Year 2024 : 227,700$

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 105$ - 5,991 - 100%
Level 2: 5000 - 65$ - 4,600 - 92%
Level 3: 2000 - 40$ - 2,000 - 100%
Level 4: 4000 - 23$ - 3,471 - 87%
Luxury : 1000 - 225$ - 924 - 92%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,945 - 97%
Farm Level 2: 1000 - 15$ - 975 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,985 - 94%
Average Income per Game1,619,604$
Year to Date Revenue66,403,751$
Farm
Home Games Left0
Average Attendance - %2,920 - 97%
Average Income per Game103,378$
Year to Date Revenue4,238,497$

Expense

Pro Players Total Salaries75,851,666$
Farm Players Total Salaries2,125,487$
Coaches Total Salaries3,133,750$
Luxury Taxe Total0$
Special Salary Cap Value3,166,666$
Pro Year To Date Expenses79,784,347$
Farm Year To Date Expenses3,128,075$
Pro Salary Cap To Date77,484,347$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days390,758$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days14,796$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap79,018,332$
Estimate Under Maximum Salary Cap of 81,500,000$2,481,668$
Estimate Over Minimum Salary Cap of 60,200,000$ 18,818,332$
Current Bank Account32,956,500$
Projected Bank Account32,956,500$

Pro Players Salaries

Mikko Rantanen 9,250,000$ (2)
-Salary Average : 9,250,000$
Brent Burns 8,000,000$ (3)
-Salary Average : 8,000,000$
Johnny Gaudreau 6,750,000$ (5)
-Salary Average : 6,750,000$
Patrik Laine 6,750,000$ (2)
-Salary Average : 6,750,000$
Frederik Andersen 5,000,000$ (1)
-Salary Average : 5,000,000$
Brenden Dillon 5,000,000$ (3)
-Salary Average : 5,000,000$
Rasmus Andersson 4,550,000$ (2)
-Salary Average : 4,550,000$
James Reimer 4,000,000$ (1)
-Salary Average : 4,000,000$
Brendan Gallagher 3,750,000$ (5)
-Salary Average : 3,750,000$
Mikael Granlund 3,750,000$ (5)
-Salary Average : 3,750,000$
Kasperi Kapanen 3,200,000$ (5)
-Salary Average : 3,200,000$
Adam Pelech 3,000,000$ (1)
-Salary Average : 3,000,000$
Neal Pionk 3,000,000$ (4)
-Salary Average : 3,000,000$
Andrew Copp (Out of Payroll) 2,500,000$ (2)
-Salary Average : 2,500,000$
Connor Brown 2,500,000$ (1)
-Salary Average : 2,500,000$
Justin Braun 1,800,000$ (2)
-Salary Average : 1,800,000$
Kyle Brodziak 1,400,000$ (4)
-Salary Average : 1,400,000$
Pius Suter 925,000$ (1)
-Salary Average : 925,000$
Logan O'Connor 925,000$ (1)
-Salary Average : 925,000$
Mathew Barzal 863,333$ (1)
-Salary Average : 863,333$
Ken Appleby 725,000$ (3)
-Salary Average : 725,000$
Tanner Jeannot 713,333$ (1)
-Salary Average : 713,333$
Total Pro Players22
Salary Commitment
Year 2021 : 78,351,666$
Year 2022 : 60,425,000$
Year 2023 : 35,575,000$
Year 2024 : 21,850,000$
Salary Average Commitment
Year 2021 : 78,351,666$
Year 2022 : 60,425,000$
Year 2023 : 35,575,000$
Year 2024 : 21,850,000$
Salary Cap with 1 Way Contract
Year 2021 : 78,351,666$
Year 2022 : 60,425,000$
Year 2023 : 35,575,000$
Year 2024 : 21,850,000$

Farm Players Salaries

Austin Czarnik 100,000$ (2)
Salary Average : 100,000$
Madison Bowey 100,000$ (2)
Salary Average : 100,000$
Stefan Noesen 92,500$ (4)
Salary Average : 92,500$
Yannick Rathgeb 92,500$ (1)
Salary Average : 92,500$
Michael Chaput 90,000$ (3)
Salary Average : 90,000$
Nikolay Goldobin 90,000$ (1)
Salary Average : 90,000$
J-F Berube 85,000$ (3)
Salary Average : 85,000$
Nick Lappin 84,200$ (2)
Salary Average : 84,200$
Pontus Aberg 80,000$ (3)
Salary Average : 80,000$
Ville Meskanen 80,000$ (3)
Salary Average : 80,000$
Radim Zohorna 79,250$ (1)
Salary Average : 79,250$
Jens Looke 76,750$ (1)
Salary Average : 76,750$
Alex Barre-Boulet 75,926$ (2)
Salary Average : 75,926$
Ty Ronning 75,083$ (2)
Salary Average : 75,083$
Dominic Turgeon 75,000$ (3)
Salary Average : 75,000$
Zach Whitecloud 72,500$ (2)
Salary Average : 72,500$
Sam Anas 72,500$ (3)
Salary Average : 72,500$
Dysin Mayo 71,500$ (1)
Salary Average : 71,500$
Calvin Thurkauf 71,444$ (1)
Salary Average : 71,444$
Bokondji Imama 70,667$ (1)
Salary Average : 70,667$
Alexandre Fortin 70,667$ (1)
Salary Average : 70,667$
Michael McCarron 70,000$ (3)
Salary Average : 70,000$
Frederik Gauthier 70,000$ (2)
Salary Average : 70,000$
Patrick Russell 70,000$ (3)
Salary Average : 70,000$
Josh Jacobs 70,000$ (1)
Salary Average : 70,000$
Michael Amadio 70,000$ (2)
Salary Average : 70,000$
Danick Martel 70,000$ (2)
Salary Average : 70,000$
Total Farm Players27
Salary Commitment
Year 2021 : 2,125,487$
Year 2022 : 1,432,709$
Year 2023 : 715,000$
Year 2024 : 92,500$
Salary Average Commitment
Year 2021 : 2,125,487$
Year 2022 : 1,432,709$
Year 2023 : 715,000$
Year 2024 : 92,500$

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
60,200,000$

Pro Players

Farm Players

Total Players

Avalanche 14,842,226$ 70,427,976$ 11,072,024$ 10,227,976$ 221840
Blackhawks 74,434,177$ 75,340,142$ 6,159,858$ 15,140,142$ 212647
Blue Jackets -3,880,255$ 72,329,168$ 9,170,832$ 12,129,168$ 252247
Blues 47,629,991$ 82,375,226$ -875,226$ 22,175,226$ 231942
Bruins 70,444,358$ 62,493,055$ 19,006,945$ 2,293,055$ 231235
Canadiens 22,459,064$ 73,991,665$ 7,508,335$ 13,791,665$ 232447
Canucks 16,241,035$ 70,368,332$ 11,131,668$ 10,168,332$ 242650
Capitals 37,987,056$ 78,600,666$ 2,899,334$ 18,400,666$ 223557
Coyotes 12,150,092$ 71,276,378$ 10,223,622$ 11,076,378$ 213758
Devils 21,888,294$ 81,078,008$ 421,992$ 20,878,008$ 221032
Ducks 59,400,202$ 82,840,831$ -1,340,831$ 22,640,831$ 231841
Flames 43,696,593$ 73,424,999$ 8,075,001$ 13,224,999$ 202545
Flyers -3,733,012$ 77,658,809$ 3,841,191$ 17,458,809$ 213152
Golden Knights 20,788,516$ 70,625,746$ 10,874,254$ 10,425,746$ 224365
Hurricanes 48,838,165$ 71,053,000$ 10,447,000$ 10,853,000$ 222850
Islanders 3,462,248$ 81,200,250$ 299,750$ 21,000,250$ 213455
Jets 25,867,114$ 73,907,778$ 7,592,222$ 13,707,778$ 232649
Kings 8,485,388$ 80,162,024$ 1,337,976$ 19,962,024$ 202949
Kraken 24,533,171$ 74,317,258$ 7,182,742$ 14,117,258$ 232245
Lightning 41,078,813$ 70,788,332$ 10,711,668$ 10,588,332$ 213354
Maple Leafs 45,435,739$ 69,543,165$ 11,956,835$ 9,343,165$ 241438
Oilers 82,180,923$ 66,049,166$ 15,450,834$ 5,849,166$ 242145
Panthers 34,807,094$ 81,069,166$ 430,834$ 20,869,166$ 231235
Penguins 74,462,430$ 57,173,333$ 24,326,667$ -3,026,667$ 231134
Predators 66,854,663$ 73,234,958$ 8,265,042$ 13,034,958$ 242044
Rangers 50,327,328$ 71,382,081$ 10,117,919$ 11,182,081$ 241337
Red Wings 24,007,858$ 58,369,529$ 23,130,471$ -1,830,471$ 232043
Sabres 57,356,201$ 82,252,644$ -752,644$ 22,052,644$ 222446
Senators 94,919,406$ 79,028,914$ 2,471,086$ 18,828,914$ 24731
Sharks 37,079,346$ 68,899,711$ 12,600,289$ 8,699,711$ 241640
Stars -1,082,489$ 75,469,380$ 6,030,620$ 15,269,380$ 242650
Wild 32,956,500$ 79,018,332$ 2,481,668$ 18,818,332$ 222749