WEB CLIENT LEAGUE FILES

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $60 - 5,639 - 93.98%
Level 2: 5000 - $31 - 4,982 - 99.64%
Level 3: 2000 - $20 - 1,895 - 94.75%
Level 4: 3174 - $12 - 2,979 - 93.86%
Luxury : 1000 - $138 - 985 - 98.50%
Total Capacity :17174
Team Popularity : 116.00%

Income

Home Games Left0
Average Attendance - %16,480 - 95.96%
Average Income per Game$1,047,894
Year to Date Revenue$42,963,644

Expense

Pro Players Total Salaries$60,375,000
Farm Players Total Salaries$1,991,500
Coaches Total Salaries$2,950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$58,673,428
Farm Year To Date Expenses$2,717,108
Pro Salary Cap To Date$57,283,428
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$441,250
Pro Estimated Expenses$441,250
Farm Remaining Season Days0
Farm Expenses Per Days$20,158
Farm Estimated Expenses$0
Estimated Season Expenses$441,250
Estimated Season Salary Cap$57,714,678
Estimate Under Maximum Salary Cap of $67,500,000$9,785,322
Estimate Over Minimum Salary Cap of $43,000,000 $14,714,678
Current Bank Account$41,260,275
Projected Bank Account$40,819,025

Pro Players Salaries

Carey Price $6,250,000 (3)
Artemi Panarin $6,000,000 (2)
Ryan Getzlaf $5,000,000 (1)
Alexander Edler $4,750,000 (1)
Michael Del Zotto $4,250,000 (1)
Justin Faulk $4,000,000 (4)
Mattias Ekholm $4,000,000 (1)
Nick Bonino $4,000,000 (3)
Artem Anisimov $3,500,000 (1)
Nazem Kadri $3,000,000 (4)
Teuvo Teravainen $2,250,000 (4)
Michael Stone $2,000,000 (1)
Adrian Kempe $1,650,000 (1)
Mathew Barzal $1,570,000 (6)
Anton Khudobin $1,350,000 (1)
Brett Pesce $1,320,000 (4)
Pavel Buchnevich $1,250,000 (1)
Stefan Noesen $1,150,000 (1)
Jack Roslovic $1,150,000 (2)
Colton Sissons $1,000,000 (4)
John Hayden $935,000 (2)
Total Pro Players21
Salary Commitment
Year 2021 : $60,375,000
Year 2022 : $36,535,000
Year 2023 : $31,250,000
Year 2024 : $22,600,000
Salary Average Commitment
Year 2021 : $65,541,369
Year 2022 : $37,115,833
Year 2023 : $29,554,166
Year 2024 : $19,470,833
Salary Cap with 1 Way Contract
Year 2021 : $60,375,000
Year 2022 : $31,475,000
Year 2023 : $23,390,000
Year 2024 : $13,140,000

Farm Players Salaries

Cameron Hebig $100,000 (1)
Jake Walman $95,000 (2)
Vitaly Abramov $95,000 (2)
Rasmus Asplund $92,500 (1)
Lukas Radil $92,500 (1)
Vitek Vanecek $90,000 (2)
Travis St. Denis $82,500 (1)
Logan Shaw $80,500 (1)
Chris Driedger $80,000 (2)
Trevor Carrick $79,500 (3)
Jayson Megna $78,500 (2)
Philipp Kurashev $75,500 (2)
Jack Ahcan $75,500 (3)
Max Gildon $70,000 (3)
Lukas Dostal $69,500 (3)
Devin Cooley $69,000 (2)
Bobby Nardella $67,500 (1)
Alan Quine $65,000 (3)
Matt Iacopelli $65,000 (1)
Lucas Elvenes $64,500 (2)
Tyler Sikura $62,500 (1)
Kyle Burroughs $61,000 (2)
Tanner Kaspick $60,500 (2)
Jaycob Megna $60,000 (1)
Joseph Duszak $60,000 (1)
Maxime Lajoie $55,000 (3)
Michael Pezzetta $45,000 (3)
Total Farm Players27
Salary Commitment
Year 2021 : $1,991,500
Year 2022 : $1,233,500
Year 2023 : $472,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $1,997,333
Year 2022 : $1,234,333
Year 2023 : $465,333
Year 2024 : $0

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameJobing.com Arena
Level 1: 6000 - $58 - 5,991 - 99.85%
Level 2: 5000 - $30 - 4,997 - 99.94%
Level 3: 2000 - $19 - 1,903 - 95.13%
Level 4: 3799 - $9 - 3,799 - 100.00%
Luxury : 1000 - $130 - 985 - 98.53%
Total Capacity :17799
Team Popularity : 108.00%

Income

Home Games Left0
Average Attendance - %17,675 - 99.30%
Average Income per Game$1,036,778
Year to Date Revenue$42,507,893

Expense

Pro Players Total Salaries$56,305,000
Farm Players Total Salaries$2,267,500
Coaches Total Salaries$2,400,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$60,921,115
Farm Year To Date Expenses$2,992,535
Pro Salary Cap To Date$59,431,809
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$412,893
Pro Estimated Expenses$412,893
Farm Remaining Season Days0
Farm Expenses Per Days$23,290
Farm Estimated Expenses$0
Estimated Season Expenses$412,893
Estimated Season Salary Cap$59,833,988
Estimate Under Maximum Salary Cap of $67,500,000$7,666,012
Estimate Over Minimum Salary Cap of $43,000,000 $16,833,988
Current Bank Account$1,314,676
Projected Bank Account$901,783

Pro Players Salaries

Brad Marchand $6,500,000 (4)
Drew Doughty $6,500,000 (2)
Vladimir Tarasenko $6,000,000 (3)
Petr Mrazek $5,500,000 (4)
Samuel Girard $4,000,000 (6)
Marc-Edouard Vlasic $3,750,000 (3)
Alex Tuch $3,500,000 (6)
Nick Jensen $2,350,000 (1)
Cody Eakin $2,250,000 (2)
Frank Vatrano $2,000,000 (2)
J.F. Berube $2,000,000 (1)
Luke Schenn (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
Christian Fischer (1 Way Contract) $1,500,000 (1)
Seth Griffith $1,250,000 (1)
Brendan Gaunce $1,210,000 (2)
Jordie Benn (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $1,100,000
Tage Thompson $1,100,000 (3)
Patrick Marleau (1 Way Contract) $1,000,000 (1)
Anton Blidh $870,000 (3)
Jacob Middleton $800,000 (2)
Zdeno Chara $650,000 (1)
Ryan McGregor $500,000 (3)
Philip Kemp $475,000 (3)
Total Pro Players23
Salary Commitment
Year 2021 : $56,305,000
Year 2022 : $45,455,000
Year 2023 : $33,845,000
Year 2024 : $19,500,000
Salary Average Commitment
Year 2021 : $56,541,944
Year 2022 : $46,206,527
Year 2023 : $32,884,027
Year 2024 : $19,489,027
Salary Cap with 1 Way Contract
Year 2021 : $56,305,000
Year 2022 : $44,955,000
Year 2023 : $32,195,000
Year 2024 : $19,500,000

Farm Players Salaries

Morgan Barron $500,000 (3)
Jake Kielly $110,000 (2)
Adam Carlson $110,000 (1)
Sam Anas $100,000 (2)
Nolan Foote $100,000 (3)
Axel Andersson $95,000 (3)
Hunter Warner $90,000 (1)
Matt Tennyson $90,000 (1)
Patrick Brown $90,000 (1)
Josh Healey $90,000 (1)
Dominik Shine $90,000 (1)
Eric Cornel $90,000 (2)
Brian Lashoff $70,000 (1)
Sheldon Rempal $70,000 (2)
Mark Borowiecki $70,000 (1)
Chase Pearson $65,000 (2)
Henry Bowlby $65,000 (1)
Seth Helgeson $60,000 (1)
Josh Melnick $60,000 (2)
Cody McLeod $60,000 (1)
Matej Chalupa $50,000 (1)
Nate Clurman $50,000 (3)
Jonathan Davidsson $47,500 (2)
Adam Huska $45,000 (2)
Total Farm Players24
Salary Commitment
Year 2021 : $2,267,500
Year 2022 : $882,500
Year 2023 : $295,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $2,267,500
Year 2022 : $882,500
Year 2023 : $295,000
Year 2024 : $0

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $57 - 6,000 - 100.00%
Level 2: 5000 - $30 - 5,000 - 100.00%
Level 3: 2000 - $18 - 2,000 - 100.00%
Level 4: 3565 - $8 - 3,565 - 100.00%
Luxury : 1000 - $126 - 1,000 - 100.00%
Total Capacity :17565
Team Popularity : 112.00%

Income

Home Games Left0
Average Attendance - %17,565 - 100.00%
Average Income per Game$1,016,955
Year to Date Revenue$41,695,155

Expense

Pro Players Total Salaries$63,484,000
Farm Players Total Salaries$1,956,740
Coaches Total Salaries$2,345,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$65,941,815
Farm Year To Date Expenses$3,053,187
Pro Salary Cap To Date$64,776,815
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$460,957
Pro Estimated Expenses$460,957
Farm Remaining Season Days0
Farm Expenses Per Days$20,969
Farm Estimated Expenses$0
Estimated Season Expenses$460,957
Estimated Season Salary Cap$65,230,272
Estimate Under Maximum Salary Cap of $67,500,000$2,269,728
Estimate Over Minimum Salary Cap of $43,000,000 $22,230,272
Current Bank Account$9,657,820
Projected Bank Account$9,196,863

Pro Players Salaries

Roman Josi $7,000,000 (3)
Anze Kopitar $7,000,000 (3)
John Klingberg $5,000,000 (3)
Marc-Andre Fleury $5,000,000 (3)
Yanni Gourde $4,200,000 (2)
Elias Lindholm $4,000,000 (3)
Marcus Foligno $3,750,000 (4)
Travis Hamonic $3,500,000 (1)
Jean-Gabriel Pageau $3,500,000 (4)
Tyler Bozak $3,200,000 (1)
Anthony Beauvillier $2,400,000 (4)
Alex DeBrincat $2,250,000 (6)
Jonathan Merrill $2,200,000 (3)
Thomas Chabot $1,800,000 (5)
Marko Dano $1,694,000 (1)
Mike Condon $1,650,000 (2)
Matt Grzelcyk $1,400,000 (1)
Kevin Rooney $1,100,000 (3)
Quinn Hughes $995,000 (2)
Filip Chytil $950,000 (1)
Joseph Blandisi $895,000 (3)
Total Pro Players21
Salary Commitment
Year 2021 : $63,484,000
Year 2022 : $56,090,000
Year 2023 : $50,595,000
Year 2024 : $20,300,000
Salary Average Commitment
Year 2021 : $66,119,119
Year 2022 : $54,325,119
Year 2023 : $47,867,619
Year 2024 : $16,921,786
Salary Cap with 1 Way Contract
Year 2021 : $63,484,000
Year 2022 : $52,740,000
Year 2023 : $45,895,000
Year 2024 : $13,700,000

Farm Players Salaries

Matt Nieto $200,000 (1)
Nick Schneider $150,000 (1)
Trevor Moore $135,000 (3)
Gustav Olofsson $119,790 (1)
Frederik Gauthier $114,950 (1)
Cristoval Nieves $102,850 (1)
Mitchell Vande Sompel $97,000 (2)
Ryan Collins $95,500 (2)
J.C. Beaudin $95,500 (2)
Kasper Bjorkqvist $95,000 (3)
Michael Amadio $90,750 (1)
Fredrik Claesson $88,000 (1)
Benoit-Olivier Groulx $85,000 (3)
Chris Terry $85,000 (1)
Hunter Shepard $72,000 (2)
Andrew Oglevie $71,500 (1)
Jarred Tinordi $69,000 (1)
Cameron Hughes $64,900 (1)
Mikhail Vorobyev $62,500 (1)
Linus Hogberg $62,500 (3)
Total Farm Players20
Salary Commitment
Year 2021 : $1,956,740
Year 2022 : $737,500
Year 2023 : $377,500
Year 2024 : $0
Salary Average Commitment
Year 2021 : $1,919,657
Year 2022 : $737,500
Year 2023 : $377,500
Year 2024 : $0

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - $65 - 5,178 - 86.30%
Level 2: 5000 - $35 - 4,341 - 86.82%
Level 3: 2500 - $20 - 2,008 - 80.33%
Level 4: 4000 - $10 - 3,540 - 88.50%
Luxury : 1190 - $135 - 1,019 - 85.60%
Total Capacity :18690
Team Popularity : 114.00%

Income

Home Games Left0
Average Attendance - %16,086 - 86.07%
Average Income per Game$1,045,357
Year to Date Revenue$42,859,645

Expense

Pro Players Total Salaries$66,800,000
Farm Players Total Salaries$2,643,350
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,901,588
Farm Year To Date Expenses$2,927,014
Pro Salary Cap To Date$65,419,465
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$495,000
Pro Estimated Expenses$495,000
Farm Remaining Season Days0
Farm Expenses Per Days$26,789
Farm Estimated Expenses$0
Estimated Season Expenses$495,000
Estimated Season Salary Cap$65,896,608
Estimate Under Maximum Salary Cap of $67,500,000$1,603,392
Estimate Over Minimum Salary Cap of $43,000,000 $22,896,608
Current Bank Account$4,727,452
Projected Bank Account$4,232,452

Pro Players Salaries

Tyler Seguin $7,500,000 (4)
Dougie Hamilton $6,000,000 (5)
Phillip Danault $5,500,000 (6)
William Karlsson $5,500,000 (5)
Victor Hedman $5,000,000 (3)
John Carlson $5,000,000 (1)
Mikko Rantanen $4,750,000 (3)
Connor Hellebuyck $4,250,000 (5)
Kyle Connor $3,250,000 (1)
Nick Bjugstad $3,000,000 (2)
Jan Rutta $2,750,000 (3)
Derek Ryan $2,150,000 (2)
Matt Roy $2,000,000 (4)
Brandon Tanev $1,750,000 (3)
Pierre-Luc Dubois $1,600,000 (2)
Janne Kuokkanen $1,600,000 (2)
Robby Fabbri $1,500,000 (2)
Jordan Oesterle $1,350,000 (2)
Jordan Kyrou $950,000 (2)
Craig Anderson $750,000 (1)
Yegor Sharangovich $650,000 (2)
Total Pro Players21
Salary Commitment
Year 2021 : $66,800,000
Year 2022 : $57,450,000
Year 2023 : $43,700,000
Year 2024 : $29,750,000
Salary Average Commitment
Year 2021 : $63,793,057
Year 2022 : $56,168,057
Year 2023 : $43,518,057
Year 2024 : $29,230,557
Salary Cap with 1 Way Contract
Year 2021 : $66,800,000
Year 2022 : $57,800,000
Year 2023 : $45,000,000
Year 2024 : $30,750,000

Farm Players Salaries

Max Comtois $950,000 (2)
Sean Walker $110,000 (1)
Steven Santini $102,850 (1)
Brendan Lemieux $101,750 (1)
Oskar Lindblom $100,000 (2)
Alexander Romanov $95,000 (3)
Carl Grundstrom $85,000 (1)
Jeffrey Truchon-Viel $82,500 (1)
Josh Mahura $77,500 (2)
Cam Dineen $72,500 (2)
Connor Ingram $71,500 (1)
Evan Barratt $71,500 (3)
Cal Petersen $71,500 (1)
Matt Luff $70,000 (1)
Tucker Poolman $68,750 (1)
Ostap Safin $66,500 (3)
Troy Terry $62,500 (1)
Cavan Fitzgerald $61,500 (2)
Hayden Shaw $60,000 (1)
Luke Philp $60,000 (1)
Conner Bleackley $57,500 (1)
Cooper Marody $50,000 (1)
Bokondji Imama $49,000 (1)
Joey Daccord $46,000 (2)
Total Farm Players24
Salary Commitment
Year 2021 : $2,643,350
Year 2022 : $685,500
Year 2023 : $233,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $2,642,100
Year 2022 : $685,500
Year 2023 : $233,000
Year 2024 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $57 - 5,999 - 99.98%
Level 2: 5000 - $29 - 4,994 - 99.89%
Level 3: 2200 - $16 - 2,200 - 100.00%
Level 4: 5000 - $6 - 4,685 - 93.71%
Luxury : 1089 - $126 - 1,089 - 100.00%
Total Capacity :19289
Team Popularity : 108.00%

Income

Home Games Left0
Average Attendance - %18,967 - 98.33%
Average Income per Game$1,024,052
Year to Date Revenue$41,986,134

Expense

Pro Players Total Salaries$42,420,000
Farm Players Total Salaries$3,800,500
Coaches Total Salaries$2,150,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,120,537
Farm Year To Date Expenses$4,008,755
Pro Salary Cap To Date$48,879,507
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$311,929
Pro Estimated Expenses$311,929
Farm Remaining Season Days0
Farm Expenses Per Days$34,562
Farm Estimated Expenses$0
Estimated Season Expenses$311,929
Estimated Season Salary Cap$49,182,507
Estimate Under Maximum Salary Cap of $67,500,000$18,317,493
Estimate Over Minimum Salary Cap of $43,000,000 $6,182,507
Current Bank Account$22,663,294
Projected Bank Account$22,351,365

Pro Players Salaries

Patrik Laine $6,000,000 (5)
Jacob Markstrom $5,000,000 (5)
Jeff Petry $4,400,000 (3)
Derrick Pouliot $3,327,500 (1)
Alex Iafallo $3,000,000 (3)
Kiefer Sherwood $3,000,000 (4)
Pius Suter $2,000,000 (1)
Leo Komarov $2,000,000 (1)
Joel Edmundson $1,850,000 (1)
Brady Tkachuk $1,750,000 (5)
Jonathan Bernier $1,500,000 (2)
Chris Wagner $1,500,000 (2)
Timothy Liljegren $1,200,000 (4)
Gabriel Vilardi $1,000,000 (2)
Dante Fabbro $1,000,000 (6)
Justin Dowling $1,000,000 (2)
Kaapo Kakko $1,000,000 (2)
Adam Brooks $742,500 (1)
Carsen Twarynski $650,000 (2)
Hunter Drew $500,000 (3)
Total Pro Players20
Salary Commitment
Year 2021 : $42,420,000
Year 2022 : $33,800,000
Year 2023 : $29,150,000
Year 2024 : $23,000,000
Salary Average Commitment
Year 2021 : $43,819,917
Year 2022 : $34,219,917
Year 2023 : $27,821,250
Year 2024 : $19,771,250
Salary Cap with 1 Way Contract
Year 2021 : $42,420,000
Year 2022 : $32,500,000
Year 2023 : $25,850,000
Year 2024 : $17,950,000

Farm Players Salaries

Tyson Jost $1,100,000 (3)
Andreas Borgman $275,000 (1)
Cody Franson $250,000 (1)
Ryan Lomberg $150,000 (1)
Jake Christiansen $150,000 (3)
Jordan Weal $139,000 (1)
Grigori Denisenko $100,000 (3)
Beck Warm $100,000 (3)
Dylan Cozens $100,000 (3)
Kristians Rubins $99,000 (1)
Brad Malone $99,000 (1)
Dylan Samberg $90,000 (3)
Alexandre Carrier $90,000 (2)
Tanner Jeannot $87,500 (2)
Nikita Alexandrov $85,000 (3)
Taylor Raddysh $85,000 (1)
Dominic Turgeon $82,500 (1)
Felix Sandstrom $77,000 (1)
Josh Brook $75,000 (2)
Stelio Mattheos $75,000 (1)
Joona Koppanen $72,000 (1)
Callum Booth $71,500 (1)
Noah Gregor $70,000 (2)
Guillaume Brisebois $65,000 (2)
Colby Williams $60,500 (1)
Reid Duke $55,000 (1)
Brandon Baddock $50,000 (1)
Jeremy Davies $47,500 (1)
Total Farm Players28
Salary Commitment
Year 2021 : $3,800,500
Year 2022 : $1,122,500
Year 2023 : $735,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $3,766,834
Year 2022 : $1,112,292
Year 2023 : $730,625
Year 2024 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - $59 - 5,814 - 96.89%
Level 2: 5000 - $31 - 5,000 - 100.00%
Level 3: 2000 - $19 - 1,930 - 96.51%
Level 4: 4580 - $8 - 4,434 - 96.81%
Luxury : 1100 - $130 - 1,012 - 92.03%
Total Capacity :18680
Team Popularity : 108.00%

Income

Home Games Left0
Average Attendance - %18,190 - 97.38%
Average Income per Game$1,034,411
Year to Date Revenue$42,410,834

Expense

Pro Players Total Salaries$64,095,000
Farm Players Total Salaries$2,120,750
Coaches Total Salaries$2,450,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$63,153,310
Farm Year To Date Expenses$2,755,212
Pro Salary Cap To Date$61,415,810
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$470,321
Pro Estimated Expenses$470,321
Farm Remaining Season Days0
Farm Expenses Per Days$20,741
Farm Estimated Expenses$0
Estimated Season Expenses$470,321
Estimated Season Salary Cap$61,873,631
Estimate Under Maximum Salary Cap of $67,500,000$5,626,369
Estimate Over Minimum Salary Cap of $43,000,000 $18,873,631
Current Bank Account$41,671,435
Projected Bank Account$41,201,114

Pro Players Salaries

Patrice Bergeron $6,500,000 (1)
Alex Pietrangelo $6,000,000 (4)
Tyler Myers $5,250,000 (3)
Sebastian F. Aho $5,000,000 (5)
Nick Foligno $5,000,000 (2)
Jared Spurgeon $4,250,000 (3)
Jake Virtanen $4,000,000 (6)
Jonathan Drouin $4,000,000 (4)
Philipp Grubauer $3,500,000 (2)
Ryan Hartman $3,150,000 (1)
Andreas Athanasiou $3,000,000 (3)
Nate Schmidt $3,000,000 (1)
Sam Bennett $2,500,000 (1)
Rinat Valiev $1,700,000 (1)
Colin White $1,500,000 (4)
Kurtis MacDermid $1,020,000 (1)
Mathieu Joseph $1,000,000 (2)
Carter Hart $950,000 (1)
Phil Di Giuseppe $950,000 (1)
Ryan Poehling $925,000 (1)
Robert Thomas $900,000 (1)
Total Pro Players21
Salary Commitment
Year 2021 : $64,095,000
Year 2022 : $42,750,000
Year 2023 : $33,750,000
Year 2024 : $20,250,000
Salary Average Commitment
Year 2021 : $61,405,714
Year 2022 : $39,885,714
Year 2023 : $30,985,714
Year 2024 : $19,785,714
Salary Cap with 1 Way Contract
Year 2021 : $64,095,000
Year 2022 : $42,500,000
Year 2023 : $33,000,000
Year 2024 : $20,500,000

Farm Players Salaries

Samuel Morin $160,000 (2)
Oscar Dansk $100,000 (2)
Adam Boqvist $100,000 (2)
Adam Gaudette $100,000 (3)
Noah Dobson $97,500 (2)
Conor Timmins $95,000 (2)
Alexandre Texier $95,000 (2)
Michael McLeod $95,000 (2)
Kole Lind $95,000 (2)
Olli Juolevi $92,500 (2)
Liam Foudy $90,000 (3)
Jesper Boqvist $85,000 (2)
Eetu Luostarinen $85,000 (3)
Matthew Peca $85,000 (1)
Kristian Vesalainen $85,000 (2)
Nathan Gerbe $80,000 (3)
Anton Forsberg $80,000 (1)
Jack Rathbone $70,000 (3)
Mikhail Maltsev $70,000 (3)
Colton White $68,500 (2)
Taylor Fedun $60,000 (1)
Kaapo Kahkonen $60,000 (1)
Dennis Gilbert $60,000 (1)
Tyler Steenbergen $60,000 (2)
Skyler McKenzie $52,250 (1)
Total Farm Players25
Salary Commitment
Year 2021 : $2,120,750
Year 2022 : $1,723,500
Year 2023 : $495,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $2,118,375
Year 2022 : $1,723,500
Year 2023 : $495,000
Year 2024 : $0

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $58 - 6,000 - 100.00%
Level 2: 5400 - $30 - 5,340 - 98.89%
Level 3: 3000 - $7 - 2,773 - 92.44%
Level 4: 5000 - $5 - 4,876 - 97.53%
Luxury : 1100 - $124 - 1,100 - 100.00%
Total Capacity :20500
Team Popularity : 110.00%

Income

Home Games Left0
Average Attendance - %20,090 - 98.00%
Average Income per Game$1,025,699
Year to Date Revenue$42,053,663

Expense

Pro Players Total Salaries$53,300,000
Farm Players Total Salaries$2,407,000
Coaches Total Salaries$2,850,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$54,566,831
Farm Year To Date Expenses$3,384,461
Pro Salary Cap To Date$52,729,965
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$393,929
Pro Estimated Expenses$393,929
Farm Remaining Season Days0
Farm Expenses Per Days$25,051
Farm Estimated Expenses$0
Estimated Season Expenses$393,929
Estimated Season Salary Cap$53,110,679
Estimate Under Maximum Salary Cap of $67,500,000$14,389,321
Estimate Over Minimum Salary Cap of $43,000,000 $10,110,679
Current Bank Account$29,421,718
Projected Bank Account$29,027,789

Pro Players Salaries

David Perron $6,500,000 (1)
Kevin Shattenkirk $5,750,000 (2)
Colin Miller $4,500,000 (3)
Sean Couturier $4,500,000 (3)
Erik Gudbranson $3,500,000 (2)
Connor Brown $3,250,000 (3)
Jaden Schwartz $3,000,000 (3)
Mike Hoffman $3,000,000 (2)
Anthony DeAngelo $3,000,000 (4)
Calvin Pickard $2,750,000 (3)
Jesper Bratt $2,000,000 (4)
Linus Ullmark $2,000,000 (2)
Devon Toews $2,000,000 (6)
Alexander Kerfoot $2,000,000 (3)
Tim Stutzle $1,000,000 (3)
Ty Smith $1,000,000 (3)
Jack Hughes $1,000,000 (2)
Nils Hoglander $950,000 (3)
Casey Mittelstadt $950,000 (1)
Drake Batherson $650,000 (1)
Total Pro Players20
Salary Commitment
Year 2021 : $53,300,000
Year 2022 : $49,800,000
Year 2023 : $36,450,000
Year 2024 : $10,750,000
Salary Average Commitment
Year 2021 : $53,974,881
Year 2022 : $45,874,881
Year 2023 : $31,198,214
Year 2024 : $9,017,857
Salary Cap with 1 Way Contract
Year 2021 : $53,300,000
Year 2022 : $45,200,000
Year 2023 : $29,950,000
Year 2024 : $7,000,000

Farm Players Salaries

Keith Kinkaid $225,000 (1)
Sam Miletic $150,000 (1)
Andrew Poturalski $140,000 (2)
Dean Kukan $130,000 (2)
Scott Wedgewood $114,000 (2)
Otto Leskinen $110,000 (1)
Brendan Leipsic $100,000 (1)
Nicolas Aube-Kubel $100,000 (1)
Andreas Englund $100,000 (2)
Jonathan Aspirot $90,000 (2)
Anthony Richard $90,000 (3)
Daniel O'Regan $90,000 (2)
Adam Mascherin $88,000 (1)
Cole Smith $85,000 (3)
Tory Dello $80,000 (2)
Parker Wotherspoon $80,000 (3)
Fabian Zetterlund $80,000 (2)
Steven Fogarty $75,000 (1)
Will Bitten $75,000 (1)
Gilles Senn $70,000 (2)
Mason Shaw $65,000 (1)
Doyle Somerby $60,000 (1)
Leon Gawanke $60,000 (2)
Carson Meyer $50,000 (3)
David Quenneville $50,000 (1)
Brett Seney $50,000 (1)
Total Farm Players26
Salary Commitment
Year 2021 : $2,407,000
Year 2022 : $1,259,000
Year 2023 : $305,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $2,402,000
Year 2022 : $1,259,000
Year 2023 : $305,000
Year 2024 : $0

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $58 - 6,000 - 100.00%
Level 2: 5000 - $30 - 5,000 - 100.00%
Level 3: 2000 - $19 - 2,000 - 100.00%
Level 4: 4000 - $9 - 4,000 - 100.00%
Luxury : 1007 - $135 - 1,007 - 100.00%
Total Capacity :18007
Team Popularity : 126.00%

Income

Home Games Left0
Average Attendance - %18,007 - 100.00%
Average Income per Game$1,054,838
Year to Date Revenue$43,248,358

Expense

Pro Players Total Salaries$68,325,000
Farm Players Total Salaries$2,292,500
Coaches Total Salaries$2,625,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$68,651,792
Farm Year To Date Expenses$3,057,228
Pro Salary Cap To Date$66,815,007
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$501,250
Pro Estimated Expenses$501,250
Farm Remaining Season Days0
Farm Expenses Per Days$22,555
Farm Estimated Expenses$0
Estimated Season Expenses$501,250
Estimated Season Salary Cap$67,303,043
Estimate Under Maximum Salary Cap of $67,500,000$196,957
Estimate Over Minimum Salary Cap of $43,000,000 $24,303,043
Current Bank Account$14,923,706
Projected Bank Account$14,422,456

Pro Players Salaries

Gabriel Landeskog $7,500,000 (5)
Sidney Crosby $7,000,000 (4)
Max Pacioretty $6,000,000 (1)
Sergei Bobrovsky $5,500,000 (2)
Mikael Granlund $5,000,000 (5)
Ryan Suter $5,000,000 (2)
Tyler Johnson $5,000,000 (1)
Boone Jenner $4,500,000 (4)
Brayden Schenn $4,250,000 (5)
Hampus Lindholm $3,000,000 (8)
Paul Byron $3,000,000 (2)
Conor Garland $2,500,000 (3)
Josh Morrissey $2,000,000 (4)
Clayton Keller $1,850,000 (2)
Ben Chiarot $1,750,000 (1)
Rasmus Dahlin $1,000,000 (1)
Kailer Yamamoto $950,000 (2)
Adam Erne $925,000 (1)
Adam Fox $800,000 (2)
Antoine Bibeau $800,000 (2)
Total Pro Players20
Salary Commitment
Year 2021 : $68,325,000
Year 2022 : $56,400,000
Year 2023 : $39,000,000
Year 2024 : $36,500,000
Salary Average Commitment
Year 2021 : $70,081,428
Year 2022 : $55,583,809
Year 2023 : $37,621,309
Year 2024 : $35,121,309
Salary Cap with 1 Way Contract
Year 2021 : $68,325,000
Year 2022 : $53,650,000
Year 2023 : $35,750,000
Year 2024 : $33,250,000

Farm Players Salaries

Brayden Burke $200,000 (1)
Jayden Halbgewachs $200,000 (1)
Matthew Highmore $135,000 (2)
Loui Eriksson $125,000 (1)
Brennan Menell $125,000 (2)
Eeli Tolvanen $100,000 (2)
Scott Harrington $95,000 (1)
Anthony Greco $95,000 (1)
Curtis McKenzie $95,000 (1)
Brad Richardson $95,000 (1)
Vincent LoVerde $95,000 (1)
Jack Studnicka $90,000 (2)
Eric Comrie $85,000 (1)
Jonas Johansson $80,000 (1)
Zac Rinaldo $80,000 (1)
Dillon Simpson $75,000 (1)
Codey Goloubef $75,000 (1)
Radim Simek $75,000 (1)
Keegan Kolesar $72,500 (2)
Jarrett Burton $60,000 (1)
Kevin Czuczman $60,000 (1)
Jimmy Oligny $60,000 (1)
Greg Carey $60,000 (1)
Chris Mueller $60,000 (1)
Total Farm Players24
Salary Commitment
Year 2021 : $2,292,500
Year 2022 : $547,500
Year 2023 : $0
Year 2024 : $0
Salary Average Commitment
Year 2021 : $2,309,500
Year 2022 : $539,500
Year 2023 : $0
Year 2024 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $60 - 5,462 - 91.03%
Level 2: 5000 - $30 - 5,000 - 100.00%
Level 3: 2000 - $16 - 2,000 - 100.00%
Level 4: 4000 - $7 - 4,000 - 100.00%
Luxury : 1144 - $125 - 1,144 - 99.97%
Total Capacity :18144
Team Popularity : 112.00%

Income

Home Games Left0
Average Attendance - %17,605 - 97.03%
Average Income per Game$1,014,177
Year to Date Revenue$41,581,237

Expense

Pro Players Total Salaries$59,400,000
Farm Players Total Salaries$2,042,500
Coaches Total Salaries$1,950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$61,966,766
Farm Year To Date Expenses$2,761,138
Pro Salary Cap To Date$60,725,741
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$433,214
Pro Estimated Expenses$433,214
Farm Remaining Season Days0
Farm Expenses Per Days$20,165
Farm Estimated Expenses$0
Estimated Season Expenses$433,214
Estimated Season Salary Cap$61,150,027
Estimate Under Maximum Salary Cap of $67,500,000$6,349,973
Estimate Over Minimum Salary Cap of $43,000,000 $18,150,027
Current Bank Account$3,681,763
Projected Bank Account$3,248,549

Pro Players Salaries

Nathan MacKinnon $6,500,000 (5)
Morgan Rielly $6,000,000 (5)
Tuukka Rask $5,500,000 (3)
Jacob Trouba $5,000,000 (5)
Jonathan Huberdeau $4,750,000 (4)
Kyle Turris $4,200,000 (2)
Alexander Wennberg $4,000,000 (5)
Dmitry Orlov $2,800,000 (3)
Antoine Roussel $2,750,000 (1)
Oliver Bjorkstrand $2,750,000 (4)
Kasperi Kapanen $1,950,000 (2)
Jakob Chychrun $1,750,000 (1)
Cal O'Reilly $1,750,000 (1)
Jamie McGinn $1,750,000 (2)
Jacob Larsson $1,750,000 (3)
Jesse Puljujarvi $1,750,000 (1)
Joel Kiviranta $1,400,000 (3)
Will Butcher $1,250,000 (6)
Aaron Dell $1,100,000 (2)
Austin Wagner $700,000 (5)
Total Pro Players20
Salary Commitment
Year 2021 : $59,400,000
Year 2022 : $50,150,000
Year 2023 : $41,050,000
Year 2024 : $30,450,000
Salary Average Commitment
Year 2021 : $59,307,499
Year 2022 : $50,974,166
Year 2023 : $42,424,166
Year 2024 : $31,106,666
Salary Cap with 1 Way Contract
Year 2021 : $59,400,000
Year 2022 : $51,400,000
Year 2023 : $42,400,000
Year 2024 : $30,950,000

Farm Players Salaries

Joel Kellman $175,000 (2)
Andrew Hammond $100,000 (1)
Brayden Pachal $100,000 (2)
Cole Ully $100,000 (2)
Lucas Wallmark $100,000 (2)
Joona Luoto $100,000 (2)
Matt Abt $100,000 (1)
Alexander Yelesin $100,000 (2)
Kristian Reichel $100,000 (2)
Dmitry Osipov $100,000 (1)
Josh Teves $100,000 (1)
Zane McIntyre $100,000 (1)
Reese Johnson $90,000 (2)
John Gilmour $90,000 (1)
Cooper Zech $80,000 (1)
Joel Rumpel $75,000 (1)
Alexei Toropchenko $70,000 (2)
Brandon Crawley $70,000 (3)
Martin Pospisil $70,000 (2)
Max Willman $65,000 (3)
Colton Beck $60,000 (1)
Brett Davis $50,000 (3)
Dean Stewart $47,500 (3)
Trenton Bourque $0 (0)
Total Farm Players24
Salary Commitment
Year 2021 : $2,042,500
Year 2022 : $1,237,500
Year 2023 : $232,500
Year 2024 : $0
Salary Average Commitment
Year 2021 : $2,042,500
Year 2022 : $1,237,500
Year 2023 : $232,500
Year 2024 : $0

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $57 - 6,000 - 100.00%
Level 2: 5000 - $30 - 4,999 - 99.98%
Level 3: 2300 - $17 - 2,290 - 99.55%
Level 4: 4000 - $8 - 4,000 - 100.00%
Luxury : 1232 - $125 - 1,204 - 97.76%
Total Capacity :18532
Team Popularity : 110.00%

Income

Home Games Left0
Average Attendance - %18,493 - 99.79%
Average Income per Game$1,063,020
Year to Date Revenue$43,583,815

Expense

Pro Players Total Salaries$62,985,000
Farm Players Total Salaries$2,267,750
Coaches Total Salaries$2,050,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$66,923,607
Farm Year To Date Expenses$3,134,227
Pro Salary Cap To Date$65,664,627
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$458,821
Pro Estimated Expenses$458,821
Farm Remaining Season Days0
Farm Expenses Per Days$22,557
Farm Estimated Expenses$0
Estimated Season Expenses$458,821
Estimated Season Salary Cap$66,114,520
Estimate Under Maximum Salary Cap of $67,500,000$1,385,480
Estimate Over Minimum Salary Cap of $43,000,000 $23,114,520
Current Bank Account$761,996
Projected Bank Account$303,175

Pro Players Salaries

Patrick Kane $8,000,000 (1)
Leon Draisaitl $5,750,000 (4)
Jordan Binnington $5,000,000 (4)
Jonathan Toews $4,750,000 (3)
Mika Zibanejad $4,750,000 (5)
David Pastrnak $4,250,000 (2)
Oscar Klefbom $4,000,000 (3)
Noah Hanifin $4,000,000 (5)
Colton Parayko $4,000,000 (3)
Chris Tanev $3,500,000 (1)
Nikita Gusev $3,500,000 (2)
Nick Ritchie $2,600,000 (4)
Dominik Kahun (Out of Payroll) $2,500,000 (3)
Ilya Mikheyev $1,750,000 (2)
Pavel Zacha $1,750,000 (2)
Mitchell Stephens $1,135,000 (3)
Miro Heiskanen $1,000,000 (1)
Ilya Samsonov $950,000 (1)
Nicolas Beaudin $850,000 (2)
Rudolfs Balcers $800,000 (3)
Anders Bjork $650,000 (1)
Total Pro Players21
Salary Commitment
Year 2021 : $65,485,000
Year 2022 : $53,485,000
Year 2023 : $39,035,000
Year 2024 : $21,850,000
Salary Average Commitment
Year 2021 : $64,215,714
Year 2022 : $50,115,714
Year 2023 : $38,645,714
Year 2024 : $21,785,715
Salary Cap with 1 Way Contract
Year 2021 : $65,485,000
Year 2022 : $51,385,000
Year 2023 : $39,285,000
Year 2024 : $22,100,000

Farm Players Salaries

Alex Barre-Boulet $200,000 (1)
Alex Petrovic $140,000 (1)
Chris Bigras $134,000 (3)
Joe Hicketts $129,250 (1)
Dylan Coghlan $125,000 (1)
Alexander Volkov $115,000 (3)
Jonas Siegenthaler $110,000 (3)
Nathan Walker $97,500 (3)
Jayce Hawryluk $97,500 (3)
Lane Pederson $95,000 (2)
Givani Smith $87,500 (2)
Nicholas Robertson $82,500 (2)
Michael DiPietro $80,000 (3)
Andrei Altybarmakian $75,000 (3)
Jimmy Huntington $70,000 (3)
Joe Wegwerth $70,000 (3)
Brandon Halverson $70,000 (2)
Samuel Asselin $70,000 (3)
Turner Ottenbreit $70,000 (2)
Emil Bemstrom $70,000 (2)
Devante Stephens $69,500 (2)
Axel Jonsson-Fjallby $65,000 (2)
Sasha Chmelevski $50,000 (3)
Ben Jones $47,500 (3)
Ryan Bednard $47,500 (3)
Total Farm Players25
Salary Commitment
Year 2021 : $2,267,750
Year 2022 : $1,673,500
Year 2023 : $1,064,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $2,267,750
Year 2022 : $1,673,500
Year 2023 : $1,064,000
Year 2024 : $0

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $57 - 6,000 - 100.00%
Level 2: 5000 - $37 - 4,046 - 80.93%
Level 3: 3000 - $20 - 2,400 - 80.00%
Level 4: 5000 - $16 - 4,000 - 80.00%
Luxury : 1066 - $100 - 1,066 - 100.00%
Total Capacity :20066
Team Popularity : 110.00%

Income

Home Games Left0
Average Attendance - %17,512 - 87.27%
Average Income per Game$1,058,350
Year to Date Revenue$43,392,356

Expense

Pro Players Total Salaries$53,475,000
Farm Players Total Salaries$1,993,000
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$54,647,649
Farm Year To Date Expenses$2,526,153
Pro Salary Cap To Date$52,562,649
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$396,964
Pro Estimated Expenses$396,964
Farm Remaining Season Days0
Farm Expenses Per Days$19,434
Farm Estimated Expenses$0
Estimated Season Expenses$396,964
Estimated Season Salary Cap$52,944,613
Estimate Under Maximum Salary Cap of $67,500,000$14,555,387
Estimate Over Minimum Salary Cap of $43,000,000 $9,944,613
Current Bank Account$14,331,266
Projected Bank Account$13,934,302

Pro Players Salaries

Mark Scheifele $5,500,000 (1)
Braydon Coburn $4,800,000 (1)
Cam Talbot $4,000,000 (1)
Brock Boeser $4,000,000 (4)
Bo Horvat $3,850,000 (3)
Calvin De Haan $3,500,000 (2)
Marc Staal $3,200,000 (2)
Cody Ceci $3,000,000 (4)
Travis Konecny $2,900,000 (2)
Zack Kassian $2,475,000 (1)
Nick Holden $2,350,000 (1)
Max Domi $2,250,000 (1)
Brendan Perlini $1,900,000 (2)
Nolan Patrick $1,650,000 (3)
Brogan Rafferty $1,500,000 (3)
Cody Glass $1,400,000 (2)
Zach Sanford $1,400,000 (3)
Haydn Fleury $1,400,000 (1)
Dennis Cholowski $1,400,000 (2)
Thatcher Demko $1,000,000 (2)
Total Pro Players20
Salary Commitment
Year 2021 : $53,475,000
Year 2022 : $31,700,000
Year 2023 : $15,400,000
Year 2024 : $7,000,000
Salary Average Commitment
Year 2021 : $51,667,084
Year 2022 : $29,643,750
Year 2023 : $15,400,000
Year 2024 : $7,000,000
Salary Cap with 1 Way Contract
Year 2021 : $53,475,000
Year 2022 : $30,700,000
Year 2023 : $15,400,000
Year 2024 : $7,000,000

Farm Players Salaries

Quinton Howden $160,000 (1)
Colin Campbell $110,000 (1)
Luke Witkowski $100,000 (1)
Brett Kulak $100,000 (2)
Ashton Sautner $95,000 (2)
Ben Thomson $95,000 (2)
Josh Currie $90,000 (1)
Dylan Blujus $90,000 (1)
Tyler Gaudet $85,000 (1)
Kurtis Gabriel $80,000 (2)
Joshua Brown $75,000 (1)
Travis Ewanyk $75,000 (1)
Brett Lernout $71,500 (1)
Joseph Labate $71,500 (1)
Otto Koivula $70,000 (1)
Cameron Johnson $70,000 (1)
Alex Sakellaropoulos $65,000 (1)
Blaine Byron $65,000 (3)
Evan Bouchard $65,000 (2)
Tanner Fritz $60,000 (1)
Chris Conner $60,000 (1)
Joseph Cramarossa $60,000 (1)
Logan Roe $60,000 (1)
Dillon Heatherington $60,000 (1)
Joe Pendenza $60,000 (1)
Total Farm Players25
Salary Commitment
Year 2021 : $1,993,000
Year 2022 : $500,000
Year 2023 : $65,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $1,945,601
Year 2022 : $500,000
Year 2023 : $65,000
Year 2024 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $58 - 5,950 - 99.16%
Level 2: 4839 - $31 - 4,824 - 99.68%
Level 3: 2000 - $18 - 1,996 - 99.81%
Level 4: 3000 - $11 - 2,952 - 98.39%
Luxury : 1000 - $129 - 1,000 - 100.00%
Total Capacity :16839
Team Popularity : 108.00%

Income

Home Games Left0
Average Attendance - %16,722 - 99.30%
Average Income per Game$1,031,595
Year to Date Revenue$42,295,404

Expense

Pro Players Total Salaries$47,300,000
Farm Players Total Salaries$2,120,500
Coaches Total Salaries$1,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$45,194,843
Farm Year To Date Expenses$2,989,574
Pro Salary Cap To Date$44,201,967
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$345,000
Pro Estimated Expenses$345,000
Farm Remaining Season Days0
Farm Expenses Per Days$21,474
Farm Estimated Expenses$0
Estimated Season Expenses$345,000
Estimated Season Salary Cap$44,539,824
Estimate Under Maximum Salary Cap of $67,500,000$22,960,176
Estimate Over Minimum Salary Cap of $43,000,000 $1,539,824
Current Bank Account$40,973,853
Projected Bank Account$40,628,853

Pro Players Salaries

Connor McDavid $6,250,000 (4)
Brian Elliott $5,300,000 (2)
Andrew Ladd $5,000,000 (2)
Vladislav Namestnikov $4,000,000 (3)
Michal Kempny $4,000,000 (2)
Zach Werenski $3,500,000 (1)
Matthew Tkachuk $2,800,000 (5)
David Kampf (Out of Payroll) $1,600,000 (1)
Curtis Lazar $1,500,000 (1)
Jason Dickinson $1,500,000 (2)
Evgeny Svechnikov $1,500,000 (3)
Robert Hagg $1,500,000 (1)
Stefan Matteau $1,400,000 (2)
Oliver Kylington $1,350,000 (2)
Tristan Jarry $1,250,000 (1)
Nico Sturm $1,250,000 (1)
Julien Gauthier $1,200,000 (3)
Andrei Svechnikov $1,000,000 (1)
Caleb Jones $1,000,000 (2)
Cale Makar $1,000,000 (2)
Mike Hardman (1 Way Contract) $1,000,000 (2)
Total Pro Players21
Salary Commitment
Year 2021 : $48,900,000
Year 2022 : $38,950,000
Year 2023 : $18,150,000
Year 2024 : $13,050,000
Salary Average Commitment
Year 2021 : $43,672,917
Year 2022 : $32,547,917
Year 2023 : $16,081,250
Year 2024 : $9,518,750
Salary Cap with 1 Way Contract
Year 2021 : $48,900,000
Year 2022 : $37,300,000
Year 2023 : $15,750,000
Year 2024 : $9,050,000

Farm Players Salaries

Mitch Reinke $125,000 (1)
Robert Lantosi $125,000 (2)
Gavin Bayreuther $120,000 (2)
Kevin Roy $100,000 (2)
Jake Oettinger $100,000 (2)
Joakim Nygard $100,000 (2)
Samuel Fagemo $95,000 (3)
Vitali Kravtsov $91,000 (2)
Sebastian D. Aho $90,000 (2)
Kasimir Kaskisuo $87,000 (1)
Jeremy Groleau $80,000 (2)
Joey Keane $80,000 (2)
Jean-Sebastien Dea $80,000 (1)
Byron Froese $80,000 (2)
Alec Regula $80,000 (3)
Chase De Leo $80,000 (1)
Brendan Guhle $75,000 (1)
Cale Fleury $75,000 (1)
Laurent Dauphin $70,000 (1)
Ross Colton $65,000 (1)
Corey Durocher $60,000 (1)
Connor Brickley $60,000 (1)
Marian Studenic $60,000 (1)
Dylan Ferguson $47,500 (2)
Chaz Reddekopp $47,500 (1)
Dmitry Sokolov $47,500 (1)
Total Farm Players26
Salary Commitment
Year 2021 : $2,120,500
Year 2022 : $1,188,500
Year 2023 : $175,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $2,102,167
Year 2022 : $1,170,167
Year 2023 : $175,000
Year 2024 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $59 - 5,737 - 95.62%
Level 2: 5000 - $32 - 4,647 - 92.93%
Level 3: 2000 - $19 - 1,970 - 98.48%
Level 4: 5000 - $7 - 4,773 - 95.46%
Luxury : 1250 - $124 - 1,236 - 98.90%
Total Capacity :19250
Team Popularity : 114.00%

Income

Home Games Left0
Average Attendance - %18,363 - 95.39%
Average Income per Game$1,059,869
Year to Date Revenue$43,454,609

Expense

Pro Players Total Salaries$68,075,000
Farm Players Total Salaries$2,181,500
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,376,771
Farm Year To Date Expenses$3,192,502
Pro Salary Cap To Date$66,086,090
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$495,536
Pro Estimated Expenses$495,536
Farm Remaining Season Days0
Farm Expenses Per Days$22,658
Farm Estimated Expenses$0
Estimated Season Expenses$495,536
Estimated Season Salary Cap$66,572,340
Estimate Under Maximum Salary Cap of $67,500,000$927,660
Estimate Over Minimum Salary Cap of $43,000,000 $23,572,340
Current Bank Account$17,517,197
Projected Bank Account$17,021,661

Pro Players Salaries

Evgeni Malkin $9,500,000 (2)
Blake Wheeler $6,500,000 (2)
Jakub Voracek $6,000,000 (1)
Oliver Ekman-Larsson $6,000,000 (3)
Charlie Coyle $5,000,000 (2)
Jake Allen $4,500,000 (1)
Nikolaj Ehlers $4,100,000 (4)
Carter Rowney $4,000,000 (2)
Timo Meier $3,700,000 (6)
Damon Severson $3,500,000 (2)
Brady Skjei $3,000,000 (2)
Brendan Smith $2,650,000 (3)
Josh Leivo $1,700,000 (2)
Mark Jankowski $1,500,000 (1)
Warren Foegele $1,125,000 (3)
Michael Hutchinson $1,000,000 (1)
Victor Soderstrom $1,000,000 (3)
Nick Paul $900,000 (2)
Jonah Gadjovich $900,000 (3)
Paul LaDue $800,000 (1)
Mikey Anderson $700,000 (2)
Total Pro Players21
Salary Commitment
Year 2021 : $68,075,000
Year 2022 : $55,525,000
Year 2023 : $23,425,000
Year 2024 : $11,950,000
Salary Average Commitment
Year 2021 : $65,979,119
Year 2022 : $53,845,786
Year 2023 : $20,605,953
Year 2024 : $9,210,714
Salary Cap with 1 Way Contract
Year 2021 : $68,075,000
Year 2022 : $54,275,000
Year 2023 : $19,475,000
Year 2024 : $7,800,000

Farm Players Salaries

Nathan Bastian $120,000 (2)
Jansen Harkins $120,000 (2)
Josh Jacobs $120,000 (2)
Ian McCoshen $120,000 (1)
Juuso Valimaki $100,000 (1)
Pierre-Edouard Bellemare $100,000 (1)
Mark Friedman $98,000 (2)
Blake Pietila $95,000 (1)
Stefan LeBlanc $95,000 (1)
Philippe Desrosiers $95,000 (2)
Libor Hajek $92,500 (3)
Yanni Kaldis $90,000 (1)
Alexandre Fortin $90,000 (2)
Maxim Letunov $90,000 (1)
Clark Bishop $86,000 (2)
T.J. Tynan $80,000 (1)
Patrick Newell $80,000 (1)
Cale Morris $80,000 (1)
Clint Windsor $75,000 (1)
Julien Nantel $75,000 (1)
William Borgen $70,000 (1)
Teemu Kivihalme $65,000 (3)
Brian Pinho $50,000 (1)
Nick Pastujov $47,500 (3)
Rafael Harvey-Pinard $47,500 (3)
Total Farm Players25
Salary Commitment
Year 2021 : $2,181,500
Year 2022 : $991,500
Year 2023 : $252,500
Year 2024 : $0
Salary Average Commitment
Year 2021 : $2,186,500
Year 2022 : $986,500
Year 2023 : $252,500
Year 2024 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $59 - 5,840 - 97.34%
Level 2: 5000 - $32 - 4,762 - 95.24%
Level 3: 2000 - $18 - 2,000 - 100.00%
Level 4: 4000 - $9 - 4,000 - 100.00%
Luxury : 1118 - $129 - 1,118 - 100.00%
Total Capacity :18118
Team Popularity : 118.00%

Income

Home Games Left0
Average Attendance - %17,720 - 97.81%
Average Income per Game$1,062,653
Year to Date Revenue$43,568,782

Expense

Pro Players Total Salaries$65,850,000
Farm Players Total Salaries$3,322,500
Coaches Total Salaries$2,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$62,260,684
Farm Year To Date Expenses$2,973,674
Pro Salary Cap To Date$60,523,184
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$482,857
Pro Estimated Expenses$482,857
Farm Remaining Season Days0
Farm Expenses Per Days$28,474
Farm Estimated Expenses$0
Estimated Season Expenses$482,857
Estimated Season Salary Cap$60,993,541
Estimate Under Maximum Salary Cap of $67,500,000$6,506,459
Estimate Over Minimum Salary Cap of $43,000,000 $17,993,541
Current Bank Account$22,960,759
Projected Bank Account$22,477,902

Pro Players Salaries

Kristopher Letang $6,500,000 (3)
Nicklas Backstrom $6,000,000 (2)
Sami Vatanen $5,750,000 (2)
Sam Gagner $5,500,000 (1)
Chris Kreider $4,500,000 (1)
John Gibson $4,400,000 (3)
Keith Yandle $4,000,000 (3)
Dylan Larkin $4,000,000 (5)
David Savard $3,500,000 (2)
Bryan Rust $3,250,000 (1)
Joe Pavelski $3,000,000 (1)
Alex Chiasson $2,750,000 (1)
Danton Heinen $2,500,000 (1)
Zemgus Girgensons $1,650,000 (1)
Artturi Lehkonen $1,600,000 (2)
Devin Shore $1,500,000 (1)
Ryan Lindgren $1,450,000 (2)
Trevor Lewis $1,300,000 (2)
Markus Nutivaara $1,200,000 (3)
Dylan Sikura $850,000 (2)
Adam Werner $650,000 (2)
Total Pro Players21
Salary Commitment
Year 2021 : $65,850,000
Year 2022 : $42,200,000
Year 2023 : $20,450,000
Year 2024 : $5,250,000
Salary Average Commitment
Year 2021 : $62,569,643
Year 2022 : $39,269,643
Year 2023 : $19,719,048
Year 2024 : $4,071,429
Salary Cap with 1 Way Contract
Year 2021 : $65,850,000
Year 2022 : $41,200,000
Year 2023 : $20,100,000
Year 2024 : $4,000,000

Farm Players Salaries

Jaret Anderson-Dolan $950,000 (2)
Denis Malgin $125,000 (2)
Collin Delia $110,000 (2)
Keegan Lowe $110,000 (2)
Adam Johnson $110,000 (2)
Michael Raffl $100,000 (2)
Alexandre Alain $100,000 (1)
Tomas Jurco $100,000 (2)
Jujhar Khaira $100,000 (3)
Radim Zohorna $100,000 (2)
Jonny Brodzinski $99,500 (2)
Danil Yurtaykin $95,000 (1)
Simon Benoit $90,000 (2)
Brady Keeper $90,000 (1)
Max Lagace $88,000 (2)
Ryan Fitzgerald $87,500 (2)
Joey Anderson $85,000 (1)
Pavel Dorofeyev $85,000 (3)
Jacob Moverare $70,000 (3)
Danick Martel $70,000 (1)
Michael Krutil $70,000 (3)
Maxim Sushko $70,000 (1)
Markus Phillips $70,000 (2)
Michal Teply $70,000 (3)
Mason Geertsen $65,000 (1)
Veini Vehvilainen $65,000 (2)
John Leonard $50,000 (3)
Jiri Patera $50,000 (3)
Tyler Tucker $47,500 (3)
Total Farm Players29
Salary Commitment
Year 2021 : $3,322,500
Year 2022 : $1,892,500
Year 2023 : $542,500
Year 2024 : $0
Salary Average Commitment
Year 2021 : $3,322,500
Year 2022 : $1,892,500
Year 2023 : $542,500
Year 2024 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $60 - 5,799 - 96.65%
Level 2: 5000 - $34 - 4,496 - 89.92%
Level 3: 2000 - $24 - 1,682 - 84.08%
Level 4: 4400 - $12 - 3,520 - 80.00%
Luxury : 1168 - $145 - 1,017 - 87.03%
Total Capacity :18568
Team Popularity : 118.00%

Income

Home Games Left0
Average Attendance - %16,513 - 88.93%
Average Income per Game$1,088,900
Year to Date Revenue$44,644,891

Expense

Pro Players Total Salaries$69,800,000
Farm Players Total Salaries$1,880,000
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,978,942
Farm Year To Date Expenses$3,002,202
Pro Salary Cap To Date$66,489,640
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$509,286
Pro Estimated Expenses$509,286
Farm Remaining Season Days0
Farm Expenses Per Days$21,176
Farm Estimated Expenses$0
Estimated Season Expenses$509,286
Estimated Season Salary Cap$66,988,211
Estimate Under Maximum Salary Cap of $67,500,000$511,789
Estimate Over Minimum Salary Cap of $43,000,000 $23,988,211
Current Bank Account$3,213,578
Projected Bank Account$2,704,292

Pro Players Salaries

Nikita Kucherov $7,250,000 (2)
Taylor Hall $7,250,000 (1)
Claude Giroux $7,000,000 (2)
Alexander Ovechkin $7,000,000 (4)
David Krejci $4,550,000 (2)
William Nylander $3,800,000 (6)
Matt Murray $3,650,000 (1)
Jeff Carter $3,500,000 (2)
Mathew Dumba $3,250,000 (3)
Carl Hagelin $2,600,000 (1)
Aaron Ness $2,400,000 (1)
Shea Theodore $2,000,000 (1)
Carson Soucy $2,000,000 (3)
Rasmus Andersson $1,950,000 (3)
Anthony Mantha $1,950,000 (3)
Christian Dvorak $1,750,000 (2)
MacKenzie Blackwood $1,650,000 (1)
Pontus Aberg $1,650,000 (1)
Michael McCarron $1,250,000 (1)
Anton Lindholm $1,250,000 (2)
Cedric Paquette $1,100,000 (1)
Erik Cernak $1,000,000 (2)
Total Pro Players22
Salary Commitment
Year 2021 : $69,800,000
Year 2022 : $48,300,000
Year 2023 : $22,950,000
Year 2024 : $11,100,000
Salary Average Commitment
Year 2021 : $67,527,778
Year 2022 : $46,766,944
Year 2023 : $20,529,444
Year 2024 : $10,554,444
Salary Cap with 1 Way Contract
Year 2021 : $69,800,000
Year 2022 : $46,250,000
Year 2023 : $19,950,000
Year 2024 : $10,800,000

Farm Players Salaries

Greg McKegg $135,000 (3)
Laurent Brossoit $125,000 (1)
Jordan Schmaltz $125,000 (2)
Madison Bowey $110,000 (1)
Kyle Clifford $99,500 (1)
Sam Steel $99,000 (2)
Henri Jokiharju $97,500 (1)
Michael McNiven $95,000 (1)
Simon Holmstrom $95,000 (3)
Kale Clague $90,000 (1)
Max Jones $89,500 (2)
Ryan Haggerty $80,000 (1)
Patrick Sieloff $77,500 (2)
Matt Spencer $77,500 (2)
Jake Leschyshyn $77,000 (2)
Macoy Erkamps $70,000 (1)
Jake Lucchini $70,000 (2)
Keaton Middleton $70,000 (1)
Donald Busdeker $70,000 (1)
Bryan Moore $65,000 (1)
Matt Schmalz $62,500 (2)
Total Farm Players21
Salary Commitment
Year 2021 : $1,880,000
Year 2022 : $908,000
Year 2023 : $250,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $1,880,000
Year 2022 : $908,000
Year 2023 : $230,000
Year 2024 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $58 - 5,962 - 99.37%
Level 2: 5000 - $32 - 4,541 - 90.83%
Level 3: 4000 - $16 - 3,200 - 80.00%
Level 4: 5000 - $9 - 4,438 - 88.76%
Luxury : 1273 - $119 - 1,218 - 95.68%
Total Capacity :21273
Team Popularity : 110.00%

Income

Home Games Left0
Average Attendance - %19,360 - 91.01%
Average Income per Game$1,084,860
Year to Date Revenue$44,479,260

Expense

Pro Players Total Salaries$56,550,000
Farm Players Total Salaries$2,271,500
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$56,509,734
Farm Year To Date Expenses$3,098,209
Pro Salary Cap To Date$54,772,234
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$416,429
Pro Estimated Expenses$416,429
Farm Remaining Season Days0
Farm Expenses Per Days$22,952
Farm Estimated Expenses$0
Estimated Season Expenses$416,429
Estimated Season Salary Cap$55,176,163
Estimate Under Maximum Salary Cap of $67,500,000$12,323,837
Estimate Over Minimum Salary Cap of $43,000,000 $12,176,163
Current Bank Account$12,203,535
Projected Bank Account$11,787,106

Pro Players Salaries

Braden Holtby $6,000,000 (2)
Dmitry Kulikov $5,250,000 (2)
Mikael Backlund $5,000,000 (4)
Mikhail Sergachev $5,000,000 (3)
Reilly Smith $4,650,000 (3)
Duncan Keith $4,500,000 (1)
Victor Rask $3,000,000 (3)
John Moore $2,750,000 (3)
Nathan Beaulieu $2,750,000 (4)
Tim Schaller $2,000,000 (2)
Lars Eller $1,850,000 (1)
Brett Ritchie $1,750,000 (1)
Joel Eriksson Ek $1,750,000 (3)
Charles Hudon $1,425,000 (1)
Zachary Fucale $1,350,000 (1)
Miles Wood $1,250,000 (3)
Matt Donovan $1,150,000 (1)
Noah Juulsen $1,125,000 (2)
Jacob De La Rose $1,050,000 (1)
Anthony Duclair $1,050,000 (1)
Owen Tippett $1,000,000 (1)
Jake Evans $900,000 (1)
Total Pro Players22
Salary Commitment
Year 2021 : $56,550,000
Year 2022 : $40,775,000
Year 2023 : $26,650,000
Year 2024 : $7,750,000
Salary Average Commitment
Year 2021 : $57,616,667
Year 2022 : $40,158,334
Year 2023 : $26,200,000
Year 2024 : $7,750,000
Salary Cap with 1 Way Contract
Year 2021 : $56,550,000
Year 2022 : $40,525,000
Year 2023 : $26,150,000
Year 2024 : $7,750,000

Farm Players Salaries

Jori Lehtera $150,000 (1)
Garnet Hathaway $135,000 (2)
Cory Schneider $125,000 (1)
Garret Sparks $125,000 (1)
Dylan McIlrath $119,000 (2)
Roland McKeown $100,000 (1)
Ryan Suzuki $100,000 (3)
Moritz Seider $90,000 (2)
Yannick Veilleux $90,000 (3)
Hunter Jones $85,000 (3)
Lukas Vejdemo $80,000 (1)
Dave Gust $80,000 (3)
Corey Schueneman $80,000 (3)
Samuel Bolduc $80,000 (3)
Trey Fix-Wolansky $80,000 (2)
Josiah Didier $78,000 (1)
Matt Bradley $77,000 (2)
Jeff Malott $75,000 (1)
Ryan Schmelzer $72,500 (3)
Giorgio Estephan $70,000 (1)
Jeremy Gregoire $70,000 (1)
T.J. Brennan $70,000 (1)
Dalton Thrower $70,000 (2)
Paul Thompson $65,000 (1)
Christopher Wilkie $55,000 (3)
Hayden Hawkey $50,000 (3)
Total Farm Players26
Salary Commitment
Year 2021 : $2,271,500
Year 2022 : $1,263,500
Year 2023 : $692,500
Year 2024 : $0
Salary Average Commitment
Year 2021 : $2,346,500
Year 2022 : $1,263,500
Year 2023 : $692,500
Year 2024 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6350 - $59 - 5,754 - 90.61%
Level 2: 5292 - $31 - 5,281 - 99.79%
Level 3: 2117 - $19 - 2,016 - 95.25%
Level 4: 3175 - $12 - 2,985 - 94.02%
Luxury : 1179 - $125 - 1,177 - 99.81%
Total Capacity :18113
Team Popularity : 114.00%

Income

Home Games Left0
Average Attendance - %17,213 - 95.03%
Average Income per Game$1,078,500
Year to Date Revenue$44,218,502

Expense

Pro Players Total Salaries$61,758,333
Farm Players Total Salaries$2,819,500
Coaches Total Salaries$1,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$63,511,312
Farm Year To Date Expenses$3,173,132
Pro Salary Cap To Date$62,816,312
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$446,131
Pro Estimated Expenses$446,131
Farm Remaining Season Days0
Farm Expenses Per Days$23,673
Farm Estimated Expenses$0
Estimated Season Expenses$446,131
Estimated Season Salary Cap$63,257,443
Estimate Under Maximum Salary Cap of $67,500,000$4,242,557
Estimate Over Minimum Salary Cap of $43,000,000 $20,257,443
Current Bank Account$12,098,441
Projected Bank Account$11,652,310

Pro Players Salaries

Ryan Johansen $8,500,000 (5)
Filip Forsberg $5,000,000 (7)
Kevin Hayes $4,750,000 (3)
Craig Smith $4,250,000 (1)
Viktor Arvidsson $4,250,000 (5)
Jason Demers $3,700,000 (1)
Jack Johnson $3,500,000 (2)
Derek Forbort $2,650,000 (3)
Kevin Lankinen $2,500,000 (5)
Matt Irwin $2,000,000 (2)
Scott Mayfield $2,000,000 (3)
Ben Gleason $2,000,000 (1)
Nick Cousins $2,000,000 (1)
Brandon Montour $1,800,000 (3)
Brett Connolly $1,750,000 (2)
Antti Suomela $1,750,000 (3)
Tanner Kero $1,750,000 (2)
Riley Sheahan $1,500,000 (3)
Casey Cizikas $1,333,333 (1)
Kevin Labanc $1,250,000 (1)
Ville Husso $1,200,000 (4)
Brandon Pirri $1,200,000 (1)
Nic Dowd $1,125,000 (2)
Total Pro Players23
Salary Commitment
Year 2021 : $61,758,333
Year 2022 : $49,275,000
Year 2023 : $42,150,000
Year 2024 : $26,300,000
Salary Average Commitment
Year 2021 : $63,052,708
Year 2022 : $48,134,375
Year 2023 : $37,678,542
Year 2024 : $22,724,375
Salary Cap with 1 Way Contract
Year 2021 : $61,758,333
Year 2022 : $46,025,000
Year 2023 : $35,900,000
Year 2024 : $21,450,000

Farm Players Salaries

Karson Kuhlman $250,000 (2)
Nikolai Knyzhov $150,000 (3)
A.J. Greer $150,000 (2)
Martin Frk $135,000 (1)
Nick DeSimone $125,000 (1)
Gemel Smith $110,000 (2)
Yakov Trenin $110,000 (1)
Pierre-Olivier Joseph $100,000 (2)
Gage Quinney $100,000 (3)
Christopher Gibson $100,000 (3)
Erik Brannstrom $100,000 (2)
Justin Kirkland $100,000 (3)
Urho Vaakanainen $100,000 (2)
Wyatt Newpower $100,000 (3)
Frederick Gaudreau $100,000 (2)
Tye Felhaber $97,500 (3)
Yegor Korshkov $95,000 (1)
Kyle Keyser $95,000 (3)
Liam O'Brien $95,000 (2)
Dakota Mermis $95,000 (1)
Robbie Russo $90,000 (2)
Buddy Robinson $87,000 (2)
Jake Dotchin $80,000 (1)
Nick Wolff $75,000 (3)
James Hamblin $60,000 (3)
Ryan White $60,000 (1)
Brandon Gignac $60,000 (1)
Total Farm Players27
Salary Commitment
Year 2021 : $2,819,500
Year 2022 : $2,164,500
Year 2023 : $902,500
Year 2024 : $0
Salary Average Commitment
Year 2021 : $2,830,334
Year 2022 : $2,090,334
Year 2023 : $894,167
Year 2024 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $58 - 5,970 - 99.51%
Level 2: 5000 - $30 - 4,968 - 99.36%
Level 3: 2000 - $17 - 2,000 - 100.00%
Level 4: 3000 - $8 - 3,000 - 100.00%
Luxury : 1625 - $124 - 1,300 - 80.00%
Total Capacity :17625
Team Popularity : 106.00%

Income

Home Games Left0
Average Attendance - %17,239 - 97.81%
Average Income per Game$1,064,653
Year to Date Revenue$43,650,775

Expense

Pro Players Total Salaries$55,700,000
Farm Players Total Salaries$2,425,500
Coaches Total Salaries$2,700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$61,457,142
Farm Year To Date Expenses$3,041,810
Pro Salary Cap To Date$59,868,601
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$409,286
Pro Estimated Expenses$409,286
Farm Remaining Season Days0
Farm Expenses Per Days$25,923
Farm Estimated Expenses$0
Estimated Season Expenses$409,286
Estimated Season Salary Cap$60,266,458
Estimate Under Maximum Salary Cap of $67,500,000$7,233,542
Estimate Over Minimum Salary Cap of $43,000,000 $17,266,458
Current Bank Account$23,995,653
Projected Bank Account$23,586,367

Pro Players Salaries

Evgenii Dadonov $5,800,000 (2)
Derek Stepan $4,750,000 (3)
Nico Hischier $4,600,000 (8)
Jack Eichel $4,200,000 (4)
Jaccob Slavin $4,000,000 (5)
Ryan Dzingel $4,000,000 (3)
Nikita Zaitsev $4,000,000 (4)
Brayden McNabb $3,750,000 (2)
Jakub Vrana $3,400,000 (8)
Joonas Donskoi $2,700,000 (4)
Jake DeBrusk (1 Way Contract) $2,300,000 (7)
Marcus Pettersson $2,200,000 (8)
Patrick Maroon $2,200,000 (1)
Ryan Pulock (1 Way Contract) $2,100,000 (4)
Jared McCann $1,750,000 (3)
Filip Hronek $950,000 (1)
Jason Robertson $850,000 (2)
Adin Hill $800,000 (1)
Ilya Sorokin $800,000 (1)
Kyle Olson $550,000 (3)
Total Pro Players20
Salary Commitment
Year 2021 : $55,700,000
Year 2022 : $53,400,000
Year 2023 : $45,450,000
Year 2024 : $36,700,000
Salary Average Commitment
Year 2021 : $60,069,444
Year 2022 : $55,319,444
Year 2023 : $44,344,444
Year 2024 : $33,169,444
Salary Cap with 1 Way Contract
Year 2021 : $55,700,000
Year 2022 : $50,950,000
Year 2023 : $40,550,000
Year 2024 : $29,500,000

Farm Players Salaries

Karl Alzner $390,000 (2)
Alex Belzile $115,000 (1)
Ryan Reaves $100,000 (1)
Blake Comeau $100,000 (1)
Parker Kelly $100,000 (2)
Filip Gustavsson $95,000 (1)
Justin Holl $92,500 (2)
Hudson Fasching $90,000 (1)
Louis Belpedio $88,000 (1)
Ken Agostino $85,000 (1)
Johnathan Kovacevic $80,000 (2)
Thomas Novak $80,000 (2)
Frederic Allard $80,000 (2)
Tyler Benson $80,000 (2)
Jani Hakanpaa $80,000 (2)
Mark Alt $75,000 (1)
Max Zimmer $70,000 (2)
Cam Clarke $65,000 (1)
Brandon Saigeon $62,500 (2)
Niko Mikkola $60,000 (1)
Pat Nagle $60,000 (1)
Connor Hobbs $60,000 (1)
Carter Hutton $60,000 (1)
Tyler Graovac $60,000 (1)
Christopher Brown $50,000 (1)
Gabriel Fontaine $50,000 (1)
John Nyberg $50,000 (1)
Ryan Lohin $47,500 (1)
Total Farm Players28
Salary Commitment
Year 2021 : $2,425,500
Year 2022 : $1,025,000
Year 2023 : $0
Year 2024 : $0
Salary Average Commitment
Year 2021 : $2,389,500
Year 2022 : $1,079,000
Year 2023 : $0
Year 2024 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 6000 - $58 - 5,961 - 99.34%
Level 2: 5000 - $31 - 5,000 - 100.00%
Level 3: 2100 - $18 - 2,096 - 99.80%
Level 4: 3013 - $11 - 2,986 - 99.10%
Luxury : 1000 - $138 - 981 - 98.10%
Total Capacity :17113
Team Popularity : 116.00%

Income

Home Games Left0
Average Attendance - %17,023 - 99.48%
Average Income per Game$1,057,467
Year to Date Revenue$43,356,138

Expense

Pro Players Total Salaries$70,185,520
Farm Players Total Salaries$2,142,500
Coaches Total Salaries$2,555,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$65,375,109
Farm Year To Date Expenses$3,091,516
Pro Salary Cap To Date$63,612,825
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$514,004
Pro Estimated Expenses$514,004
Farm Remaining Season Days0
Farm Expenses Per Days$21,489
Farm Estimated Expenses$0
Estimated Season Expenses$514,004
Estimated Season Salary Cap$64,114,150
Estimate Under Maximum Salary Cap of $67,500,000$3,385,850
Estimate Over Minimum Salary Cap of $43,000,000 $21,114,150
Current Bank Account$1,941,949
Projected Bank Account$1,427,945

Pro Players Salaries

John Tavares $7,000,000 (5)
Erik Johnson $6,500,000 (4)
Jakob Silfverberg $6,000,000 (2)
Ben Bishop $5,125,000 (3)
Jonathan Marchessault $5,000,000 (4)
Jordan Staal $5,000,000 (1)
Aaron Ekblad $4,250,000 (3)
Richard Panik $4,100,000 (2)
Johnny Gaudreau $4,000,000 (5)
Jake Muzzin $3,500,000 (1)
Antti Raanta $3,500,000 (1)
Tyler Pitlick $2,950,000 (2)
Eric Staal $2,800,000 (1)
Adam Henrique $2,100,000 (3)
David Rittich $2,000,000 (4)
Luke Glendening $1,750,000 (3)
Ryan Murray $1,530,650 (4)
Brock McGinn $1,024,870 (1)
Jeremy Lauzon $855,000 (1)
Vladislav Gavrikov $600,000 (1)
Mason Appleton $600,000 (1)
Total Pro Players21
Salary Commitment
Year 2021 : $70,185,520
Year 2022 : $55,475,000
Year 2023 : $41,500,000
Year 2024 : $26,250,000
Salary Average Commitment
Year 2021 : $66,630,747
Year 2022 : $49,984,805
Year 2023 : $38,376,472
Year 2024 : $25,771,412
Salary Cap with 1 Way Contract
Year 2021 : $70,185,520
Year 2022 : $52,305,650
Year 2023 : $39,255,650
Year 2024 : $26,030,650

Farm Players Salaries

Alexei Melnichuk $170,000 (2)
Melker Karlsson $150,000 (1)
Cameron Gaunce $135,500 (2)
Alex Biega $135,000 (1)
Robert Bortuzzo $127,500 (1)
Mat Robson $100,000 (1)
Shane Bowers $95,000 (2)
Tommy Cross $91,500 (1)
Andy Andreoff $90,000 (2)
Gabriel Bourque $87,000 (2)
Garrett Wilson $82,500 (2)
Brinson Pasichnuk $80,000 (2)
T.J. Hensick $72,500 (1)
Jordan Nolan $67,500 (1)
Logan Day $66,000 (1)
Zachary Leslie $66,000 (1)
Brendan Woods $61,500 (1)
Tye McGinn $60,000 (1)
Jimmy Lodge $60,000 (1)
Cole Bardreau $60,000 (1)
Patrick Khodorenko $58,500 (3)
Evan Cormier $50,000 (1)
Sebastian Repo $50,000 (1)
Oskar Steen $49,000 (2)
Mitch Eliot $42,500 (2)
Mitchell Chaffee $35,000 (2)
Total Farm Players26
Salary Commitment
Year 2021 : $2,142,500
Year 2022 : $925,000
Year 2023 : $58,500
Year 2024 : $0
Salary Average Commitment
Year 2021 : $2,150,833
Year 2022 : $925,000
Year 2023 : $58,500
Year 2024 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $55 - 6,000 - 100.00%
Level 2: 5000 - $25 - 5,000 - 100.00%
Level 3: 2200 - $11 - 2,200 - 100.00%
Level 4: 4000 - $5 - 4,000 - 100.00%
Luxury : 1000 - $130 - 988 - 98.76%
Total Capacity :18200
Team Popularity : 110.00%

Income

Home Games Left0
Average Attendance - %18,188 - 99.93%
Average Income per Game$935,103
Year to Date Revenue$38,339,234

Expense

Pro Players Total Salaries$50,335,000
Farm Players Total Salaries$2,168,790
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$46,056,708
Farm Year To Date Expenses$2,982,596
Pro Salary Cap To Date$43,822,807
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$375,607
Pro Estimated Expenses$375,607
Farm Remaining Season Days0
Farm Expenses Per Days$22,197
Farm Estimated Expenses$0
Estimated Season Expenses$375,607
Estimated Season Salary Cap$44,182,343
Estimate Under Maximum Salary Cap of $67,500,000$23,317,657
Estimate Over Minimum Salary Cap of $43,000,000 $1,182,343
Current Bank Account$10,472,318
Projected Bank Account$10,096,711

Pro Players Salaries

Paul Stastny $4,750,000 (1)
Derick Brassard $4,750,000 (1)
Jake Gardiner $4,250,000 (2)
Mathieu Perreault $4,000,000 (2)
Jaroslav Halak $3,250,000 (2)
Nick Schmaltz $2,950,000 (3)
Riley Nash $2,500,000 (1)
Tyler Bertuzzi $2,500,000 (2)
Sven Baertschi $2,150,000 (1)
Arttu Ruotsalainen $2,000,000 (1)
Mike Reilly $2,000,000 (3)
Nic Petan $1,750,000 (1)
Matt Benning $1,600,000 (2)
Nicolas Hague $1,500,000 (4)
Travis Dermott $1,250,000 (2)
Nicholas Merkley $1,210,000 (3)
Sonny Milano $1,200,000 (5)
Jon Gillies $1,150,000 (1)
Ville Heinola $1,000,000 (3)
Daniel Sprong $950,000 (1)
Logan Brown $925,000 (1)
Rasmus Sandin $900,000 (1)
Dillon Dube $900,000 (1)
Morgan Frost $900,000 (2)
Total Pro Players24
Salary Commitment
Year 2021 : $50,335,000
Year 2022 : $29,960,000
Year 2023 : $13,160,000
Year 2024 : $6,500,000
Salary Average Commitment
Year 2021 : $52,000,499
Year 2022 : $29,398,333
Year 2023 : $11,740,000
Year 2024 : $4,970,000
Salary Cap with 1 Way Contract
Year 2021 : $50,335,000
Year 2022 : $27,610,000
Year 2023 : $9,860,000
Year 2024 : $2,700,000

Farm Players Salaries

Kevin Connauton $250,000 (1)
Jay Beagle $175,000 (1)
Matthew Boldy $100,000 (3)
Thomas Schemitsch $97,500 (3)
Logan O'Connor $97,090 (3)
Tyler Lewington $95,000 (1)
Tobias Lindberg $95,000 (1)
Dan Renouf $95,000 (2)
Gustav Lindstrom $92,500 (2)
Mathieu Olivier $82,500 (1)
Vili Saarijarvi $80,000 (1)
Pascal Laberge $80,000 (2)
MacKenzie MacEachern $79,200 (1)
Bobo Carpenter $75,000 (1)
Evan Polei $75,000 (2)
Lucas Carlsson $70,000 (1)
Wyatte Wylie $65,000 (3)
Logan Thompson $65,000 (2)
Olle Eriksson Ek $65,000 (2)
Riley Damiani $65,000 (3)
Timothy Gettinger $62,500 (1)
Anthony Angello $57,500 (1)
Brett McKenzie $55,000 (2)
Travis Barron $47,500 (3)
Tyler Angle $47,500 (3)
Total Farm Players25
Salary Commitment
Year 2021 : $2,168,790
Year 2022 : $1,047,090
Year 2023 : $519,590
Year 2024 : $0
Salary Average Commitment
Year 2021 : $2,156,290
Year 2022 : $1,047,090
Year 2023 : $519,590
Year 2024 : $0

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 6000 - $62 - 5,291 - 88.18%
Level 2: 5000 - $32 - 4,593 - 91.86%
Level 3: 2153 - $21 - 1,818 - 84.42%
Level 4: 5000 - $9 - 4,518 - 90.36%
Luxury : 1000 - $153 - 896 - 89.60%
Total Capacity :19153
Team Popularity : 112.00%

Income

Home Games Left0
Average Attendance - %17,116 - 89.36%
Average Income per Game$1,029,501
Year to Date Revenue$42,209,547

Expense

Pro Players Total Salaries$65,450,000
Farm Players Total Salaries$2,350,000
Coaches Total Salaries$2,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,579,435
Farm Year To Date Expenses$3,445,335
Pro Salary Cap To Date$65,693,014
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$481,071
Pro Estimated Expenses$481,071
Farm Remaining Season Days0
Farm Expenses Per Days$24,632
Farm Estimated Expenses$0
Estimated Season Expenses$481,071
Estimated Season Salary Cap$66,160,514
Estimate Under Maximum Salary Cap of $67,500,000$1,339,486
Estimate Over Minimum Salary Cap of $43,000,000 $23,160,514
Current Bank Account$2,726,739
Projected Bank Account$2,245,668

Pro Players Salaries

Steven Stamkos $8,750,000 (4)
Phil Kessel $6,250,000 (1)
Matt Duchene $6,000,000 (2)
Ryan O'Reilly $6,000,000 (2)
Logan Couture $5,250,000 (4)
Jake Guentzel $5,000,000 (5)
Frederik Andersen $4,250,000 (1)
Adam Larsson $4,250,000 (3)
Andrej Sekera (Out of Payroll) $3,250,000 (1)
Erik Haula $3,000,000 (2)
Shayne Gostisbehere $2,750,000 (1)
Connor Murphy $2,500,000 (2)
Mark Pysyk $2,000,000 (2)
Mattias Janmark $1,700,000 (1)
Zach Whitecloud $1,500,000 (2)
Jesper Fast (1 Way Contract) $1,350,000 (2)
Milan Lucic $1,250,000 (2)
Joe Thornton $1,000,000 (1)
Zachary Sawchenko $1,000,000 (1)
Kieffer Bellows $950,000 (2)
Nicolas Roy $700,000 (2)
Total Pro Players21
Salary Commitment
Year 2021 : $68,700,000
Year 2022 : $48,300,000
Year 2023 : $22,500,000
Year 2024 : $17,500,000
Salary Average Commitment
Year 2021 : $66,492,262
Year 2022 : $46,280,357
Year 2023 : $22,712,500
Year 2024 : $18,512,500
Salary Cap with 1 Way Contract
Year 2021 : $68,700,000
Year 2022 : $48,500,000
Year 2023 : $23,250,000
Year 2024 : $19,000,000

Farm Players Salaries

Brandon Davidson $115,000 (2)
Alexander True $110,000 (2)
Calle Rosen $110,000 (3)
Andrew Agozzino $100,000 (1)
Michael Sgarbossa $100,000 (1)
Dmytro Timashov $100,000 (3)
Trevor Van Riemsdyk $100,000 (2)
Yannick Weber $100,000 (2)
Connor Mackey $100,000 (1)
Dustin Tokarski $100,000 (3)
Nathan Todd $95,000 (3)
Troy Grosenick $90,000 (2)
Boris Katchouk $90,000 (2)
Nicolas Deslauriers $90,000 (2)
Ryan MacInnis $90,000 (1)
Ethan Prow $85,000 (2)
Alex Limoges $85,000 (2)
Nick Lappin $85,000 (2)
Richard Clune $85,000 (2)
Gabriel Dumont $80,000 (2)
Reilly Walsh $75,000 (3)
Martin Ouellette $75,000 (2)
Sean Day $75,000 (2)
Dominic Toninato $75,000 (2)
Matt Lorito $70,000 (1)
Jesper Lindgren $70,000 (2)
Total Farm Players26
Salary Commitment
Year 2021 : $2,350,000
Year 2022 : $1,890,000
Year 2023 : $480,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $2,350,000
Year 2022 : $1,890,000
Year 2023 : $480,000
Year 2024 : $0

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 6000 - $66 - 5,468 - 91.14%
Level 2: 5000 - $34 - 4,672 - 93.45%
Level 3: 2319 - $20 - 2,027 - 87.42%
Level 4: 5200 - $8 - 4,963 - 95.45%
Luxury : 1000 - $167 - 894 - 89.41%
Total Capacity :19519
Team Popularity : 122.00%

Income

Home Games Left0
Average Attendance - %18,025 - 92.35%
Average Income per Game$1,123,542
Year to Date Revenue$46,065,219

Expense

Pro Players Total Salaries$62,525,000
Farm Players Total Salaries$1,822,800
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$60,153,055
Farm Year To Date Expenses$2,759,559
Pro Salary Cap To Date$58,663,705
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$457,321
Pro Estimated Expenses$457,321
Farm Remaining Season Days0
Farm Expenses Per Days$20,756
Farm Estimated Expenses$0
Estimated Season Expenses$457,321
Estimated Season Salary Cap$59,110,312
Estimate Under Maximum Salary Cap of $67,500,000$8,389,688
Estimate Over Minimum Salary Cap of $43,000,000 $16,110,312
Current Bank Account$40,884,886
Projected Bank Account$40,427,565

Pro Players Salaries

James Reimer $5,250,000 (3)
Shea Weber $5,000,000 (3)
Sean Monahan $5,000,000 (1)
T.J. Oshie $5,000,000 (2)
Ivan Provorov $4,500,000 (5)
Kyle Okposo $4,000,000 (1)
Nikita Zadorov $3,950,000 (3)
Kyle Palmieri $3,850,000 (3)
Cam Fowler $3,800,000 (3)
Brayden Point $3,700,000 (6)
Devan Dubnyk $3,500,000 (1)
Cam Atkinson $3,250,000 (1)
Zach Parise $3,000,000 (1)
Blake Coleman (1 Way Contract) $2,750,000 (4)
Barclay Goodrow $1,375,000 (4)
Vince Dunn $1,250,000 (4)
John Quenneville $1,100,000 (2)
Chandler Stephenson $1,100,000 (1)
Christoffer Ehn $650,000 (1)
John Marino $500,000 (2)
Total Pro Players20
Salary Commitment
Year 2021 : $62,525,000
Year 2022 : $44,025,000
Year 2023 : $40,025,000
Year 2024 : $18,675,000
Salary Average Commitment
Year 2021 : $63,395,357
Year 2022 : $42,720,357
Year 2023 : $36,203,690
Year 2024 : $14,964,583
Salary Cap with 1 Way Contract
Year 2021 : $62,525,000
Year 2022 : $42,025,000
Year 2023 : $35,425,000
Year 2024 : $13,575,000

Farm Players Salaries

Austin Czarnik $135,000 (2)
Patrik Nemeth $110,000 (2)
Michael Chaput $96,800 (1)
Eric Robinson $90,000 (2)
Akil Thomas $90,000 (3)
Matt Read $85,000 (1)
Morgan Geekie $80,000 (2)
Michael Mersch $79,500 (1)
Rob O'Gara $72,500 (1)
Eamon McAdam $72,500 (2)
Glenn Gawdin $70,000 (1)
Jeremy Swayman $70,000 (3)
Zayde Wisdom $70,000 (3)
Cliff Pu $70,000 (1)
Terrance Amorosa $68,000 (2)
Ivan Chukarov $60,000 (2)
Cody Payne $60,000 (1)
Hugh McGing $60,000 (3)
Tyler Vesel $50,000 (1)
Mikhail Berdin $50,000 (2)
Dane Birks $48,500 (1)
Otto Somppi $47,500 (1)
Vincent Desharnais $47,500 (1)
Pavel Shen $47,500 (2)
Pierre Engvall $47,500 (1)
Jake Ryczek $45,000 (1)
Total Farm Players26
Salary Commitment
Year 2021 : $1,822,800
Year 2022 : $1,003,000
Year 2023 : $290,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $1,822,800
Year 2022 : $1,003,000
Year 2023 : $290,000
Year 2024 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $55 - 5,998 - 99.96%
Level 2: 5000 - $30 - 4,988 - 99.77%
Level 3: 1600 - $20 - 1,600 - 100.00%
Level 4: 3732 - $8 - 3,732 - 100.00%
Luxury : 800 - $165 - 780 - 97.47%
Total Capacity :17132
Team Popularity : 108.00%

Income

Home Games Left0
Average Attendance - %17,098 - 99.80%
Average Income per Game$1,002,405
Year to Date Revenue$41,098,604

Expense

Pro Players Total Salaries$46,295,000
Farm Players Total Salaries$2,310,000
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$56,363,814
Farm Year To Date Expenses$3,507,593
Pro Salary Cap To Date$54,403,112
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$344,964
Pro Estimated Expenses$344,964
Farm Remaining Season Days0
Farm Expenses Per Days$25,074
Farm Estimated Expenses$0
Estimated Season Expenses$344,964
Estimated Season Salary Cap$54,733,791
Estimate Under Maximum Salary Cap of $67,500,000$12,766,209
Estimate Over Minimum Salary Cap of $43,000,000 $11,733,791
Current Bank Account$6,051,400
Projected Bank Account$5,706,436

Pro Players Salaries

Evgeny Kuznetsov $6,000,000 (4)
Seth Jones $4,500,000 (7)
Wayne Simmonds $4,250,000 (2)
Dominik Kubalik $3,900,000 (2)
Tom Wilson $3,500,000 (5)
Kris Russell $3,250,000 (1)
Anthony Cirelli $3,000,000 (3)
Alex Stalock $2,750,000 (2)
MacKenzie Weegar $2,500,000 (2)
Brad Hunt $1,750,000 (1)
Ondrej Kase $1,750,000 (3)
Dominik Simon $1,500,000 (2)
Vinnie Hinostroza $1,500,000 (2)
Sean Kuraly $1,100,000 (2)
Ryan Carpenter $1,050,000 (3)
Juho Lammikko $1,000,000 (1)
Ryan Graves $950,000 (1)
Elvis Merzlikins $800,000 (2)
Victor Mete $770,000 (1)
Victor Olofsson $475,000 (1)
Total Pro Players20
Salary Commitment
Year 2021 : $46,295,000
Year 2022 : $41,200,000
Year 2023 : $22,950,000
Year 2024 : $16,500,000
Salary Average Commitment
Year 2021 : $46,976,071
Year 2022 : $38,878,571
Year 2023 : $21,328,572
Year 2024 : $15,328,572
Salary Cap with 1 Way Contract
Year 2021 : $46,295,000
Year 2022 : $38,100,000
Year 2023 : $19,800,000
Year 2024 : $14,000,000

Farm Players Salaries

Mirco Mueller $170,000 (1)
Zac Dalpe $125,000 (2)
Ryan Donato $125,000 (3)
Sheldon Dries $121,000 (2)
Carl Dahlstrom $104,500 (3)
Lucas Johansen $104,500 (1)
Sam Lafferty $97,500 (3)
Lassi Thomson $97,500 (3)
Jake Bischoff $97,500 (3)
Anthony Bitetto $95,000 (2)
Tyler Parsons $95,000 (3)
Justin Bailey $95,000 (1)
Luke Johnson $95,000 (2)
Andy Welinski $90,000 (3)
Tyrell Goulbourne $90,000 (1)
Colin Blackwell $85,000 (1)
Garrett Pilon $80,000 (1)
Adam Clendening $80,000 (3)
Nicholas Baptiste $72,500 (1)
Ryan Jones $70,000 (3)
Adam Ruzicka $70,000 (2)
Connor Bunnaman $67,500 (1)
Ivan Prosvetov $67,500 (2)
Mason Primeau $65,000 (3)
Dawson Barteaux $50,000 (3)
Total Farm Players25
Salary Commitment
Year 2021 : $2,310,000
Year 2022 : $1,548,000
Year 2023 : $982,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $2,203,125
Year 2022 : $1,448,625
Year 2023 : $965,125
Year 2024 : $0

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - $62 - 5,191 - 86.52%
Level 2: 5000 - $34 - 4,220 - 84.40%
Level 3: 2000 - $22 - 1,680 - 84.01%
Level 4: 3396 - $14 - 2,717 - 80.01%
Luxury : 1100 - $142 - 930 - 84.53%
Total Capacity :17496
Team Popularity : 108.00%

Income

Home Games Left0
Average Attendance - %14,738 - 84.24%
Average Income per Game$1,001,837
Year to Date Revenue$41,075,329

Expense

Pro Players Total Salaries$65,925,000
Farm Players Total Salaries$2,826,500
Coaches Total Salaries$2,350,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$66,427,413
Farm Year To Date Expenses$2,842,862
Pro Salary Cap To Date$64,938,130
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$481,607
Pro Estimated Expenses$481,607
Farm Remaining Season Days0
Farm Expenses Per Days$27,033
Farm Estimated Expenses$0
Estimated Season Expenses$481,607
Estimated Season Salary Cap$65,409,023
Estimate Under Maximum Salary Cap of $67,500,000$2,090,977
Estimate Over Minimum Salary Cap of $43,000,000 $22,409,023
Current Bank Account$3,568,089
Projected Bank Account$3,086,482

Pro Players Salaries

Brent Burns $6,500,000 (2)
Alex Killorn $6,500,000 (4)
Martin Jones $6,000,000 (5)
Evander Kane $6,000,000 (2)
Aleksander Barkov $6,000,000 (4)
Gustav Nyquist $5,000,000 (3)
Alec Martinez $4,500,000 (1)
Brendan Gallagher $3,700,000 (1)
Radko Gudas $3,000,000 (2)
Darnell Nurse $3,000,000 (1)
Andrew Copp $2,500,000 (2)
Luca Sbisa $2,500,000 (1)
Luke Kunin $1,800,000 (3)
Kevin Fiala $1,550,000 (1)
Dylan Strome $1,400,000 (2)
Johan Larsson $1,250,000 (1)
Ethan Bear $1,150,000 (3)
Joel Farabee $1,000,000 (2)
Hunter Miska (1 Way Contract) $950,000 (2)
-1 Way Contract Salary Cap : $950,000
Martin Necas $925,000 (1)
Igor Shesterkin $700,000 (2)
Total Pro Players21
Salary Commitment
Year 2021 : $65,925,000
Year 2022 : $47,900,000
Year 2023 : $25,950,000
Year 2024 : $18,500,000
Salary Average Commitment
Year 2021 : $63,192,064
Year 2022 : $46,975,397
Year 2023 : $25,017,064
Year 2024 : $17,842,064
Salary Cap with 1 Way Contract
Year 2021 : $65,925,000
Year 2022 : $48,500,000
Year 2023 : $26,450,000
Year 2024 : $18,500,000

Farm Players Salaries

Josh Norris $1,000,000 (3)
Jake McCabe $120,000 (1)
Alexander Nylander $110,000 (1)
Michael Dal Colle $107,000 (1)
Markus Hannikainen $105,000 (1)
Michael Rasmussen $100,000 (1)
Mario Ferraro $95,000 (2)
Jordan Subban $82,500 (1)
Ben Thomas $80,000 (1)
Graham Knott $78,000 (3)
Peter Stoykewych $75,000 (3)
Reece Willcox $75,000 (3)
Dan Vladar $74,000 (1)
William Lagesson $70,000 (1)
Layton Ahac $70,000 (3)
Markus Niemelainen $70,000 (3)
Scott Reedy $70,000 (3)
Connor Dewar $70,000 (2)
Austin Poganski $70,000 (1)
Riley Tufte $65,000 (2)
Blake Speers $65,000 (2)
Michael Eyssimont $65,000 (1)
Anthony Louis $62,500 (3)
Josiah Slavin $47,500 (3)
Total Farm Players24
Salary Commitment
Year 2021 : $2,826,500
Year 2022 : $943,000
Year 2023 : $648,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $2,810,750
Year 2022 : $933,500
Year 2023 : $638,500
Year 2024 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $54 - 5,997 - 99.95%
Level 2: 5000 - $29 - 4,998 - 99.96%
Level 3: 2100 - $15 - 2,100 - 100.00%
Level 4: 5000 - $6 - 4,743 - 94.87%
Luxury : 1150 - $119 - 1,144 - 99.44%
Total Capacity :19250
Team Popularity : 108.00%

Income

Home Games Left0
Average Attendance - %18,982 - 98.61%
Average Income per Game$990,570
Year to Date Revenue$40,613,354

Expense

Pro Players Total Salaries$58,620,000
Farm Players Total Salaries$2,852,499
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$66,598,512
Farm Year To Date Expenses$4,145,385
Pro Salary Cap To Date$64,861,012
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$431,214
Pro Estimated Expenses$431,214
Farm Remaining Season Days0
Farm Expenses Per Days$30,165
Farm Estimated Expenses$0
Estimated Season Expenses$431,214
Estimated Season Salary Cap$65,279,726
Estimate Under Maximum Salary Cap of $67,500,000$2,220,274
Estimate Over Minimum Salary Cap of $43,000,000 $22,279,726
Current Bank Account($2,969,584)
Projected Bank Account($3,400,798)

Pro Players Salaries

Tomas Hertl $6,100,000 (5)
Brandon Saad $5,500,000 (1)
J.T. Miller $5,500,000 (5)
Vincent Trocheck $5,500,000 (5)
Jason Zucker $4,500,000 (3)
Ondrej Palat $4,500,000 (3)
Juuse Saros $3,500,000 (3)
Artem Zub $3,250,000 (4)
Esa Lindell $2,750,000 (5)
Erik Gustafsson $2,500,000 (3)
Mike Matheson $2,250,000 (1)
Martin Marincin $2,000,000 (1)
Derek Grant $1,850,000 (2)
Slater Koekkoek $1,700,000 (1)
Michael Houser $1,500,000 (1)
Patric Hornqvist $1,500,000 (1)
Radek Faksa $1,250,000 (1)
Teddy Blueger (1 Way Contract) $1,200,000 (2)
Kirby Dach $1,000,000 (2)
Tyler Motte $770,000 (1)
Total Pro Players20
Salary Commitment
Year 2021 : $58,620,000
Year 2022 : $43,650,000
Year 2023 : $39,600,000
Year 2024 : $24,600,000
Salary Average Commitment
Year 2021 : $56,979,524
Year 2022 : $42,342,857
Year 2023 : $38,292,857
Year 2024 : $23,092,857
Salary Cap with 1 Way Contract
Year 2021 : $58,620,000
Year 2022 : $42,150,000
Year 2023 : $38,100,000
Year 2024 : $23,100,000

Farm Players Salaries

Drew O'Connor $200,000 (2)
Remi Elie $150,000 (2)
Cam Lee $150,000 (2)
Adam Scheel $150,000 (3)
Ryan Murphy $150,000 (1)
Matt Bartkowski $125,000 (2)
Colton Sceviour $125,000 (1)
Joshua Ho-Sang $120,000 (2)
Chad Ruhwedel $120,000 (3)
Casey DeSmith $115,000 (2)
Taro Hirose $110,000 (1)
Zachary Senyshyn $100,000 (1)
German Rubtsov $100,000 (1)
Jordy Bellerive $100,000 (1)
Klim Kostin $100,000 (1)
Felix Robert $97,500 (3)
Chad Krys $95,000 (2)
Dysin Mayo $92,500 (2)
Henrik Borgstrom $90,000 (1)
Keaton Thompson $88,000 (1)
Sam Carrick $84,000 (1)
Spencer Martin $82,999 (1)
Riley Barber $75,000 (3)
Rhett Gardner $70,000 (2)
Shane Gersich $65,000 (1)
Peter Quenneville $50,000 (2)
Adam Smith $47,500 (2)
Total Farm Players27
Salary Commitment
Year 2021 : $2,852,499
Year 2022 : $1,657,500
Year 2023 : $442,500
Year 2024 : $0
Salary Average Commitment
Year 2021 : $2,852,499
Year 2022 : $1,657,500
Year 2023 : $442,500
Year 2024 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. PeteTimes Forum
Level 1: 6000 - $57 - 6,000 - 100.00%
Level 2: 5000 - $32 - 4,735 - 94.69%
Level 3: 2000 - $16 - 2,000 - 100.00%
Level 4: 5200 - $7 - 4,728 - 90.92%
Luxury : 1300 - $120 - 1,253 - 96.38%
Total Capacity :19500
Team Popularity : 112.00%

Income

Home Games Left0
Average Attendance - %18,715 - 95.98%
Average Income per Game$1,056,338
Year to Date Revenue$43,309,863

Expense

Pro Players Total Salaries$59,650,000
Farm Players Total Salaries$2,025,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$59,929,297
Farm Year To Date Expenses$3,048,272
Pro Salary Cap To Date$57,943,548
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$440,357
Pro Estimated Expenses$440,357
Farm Remaining Season Days0
Farm Expenses Per Days$22,243
Farm Estimated Expenses$0
Estimated Season Expenses$440,357
Estimated Season Salary Cap$58,369,619
Estimate Under Maximum Salary Cap of $67,500,000$9,130,381
Estimate Over Minimum Salary Cap of $43,000,000 $15,369,619
Current Bank Account$25,765,843
Projected Bank Account$25,325,486

Pro Players Salaries

Erik Karlsson $7,000,000 (3)
Tanner Pearson $4,750,000 (3)
Josh Manson $4,500,000 (3)
Carl Soderberg $4,500,000 (1)
Andre Burakovsky $4,250,000 (4)
Alex Goligoski $4,250,000 (2)
Rickard Rakell $4,000,000 (1)
Ian Cole $3,850,000 (1)
Pavel Francouz $3,250,000 (3)
Michael Grabner $3,000,000 (1)
Mike Smith $2,750,000 (2)
Ilya Lyubushkin $2,675,000 (2)
Valeri Nichushkin $2,250,000 (3)
J.T. Compher $1,500,000 (2)
Vladislav Kamenev (1 Way Contract) $1,200,000 (1)
Oskar Sundqvist $1,125,000 (2)
Andrew Mangiapane $1,000,000 (2)
Elias Pettersson $1,000,000 (1)
William Carrier $950,000 (2)
Jakub Zboril $950,000 (2)
Andrew Peeke $900,000 (2)
Total Pro Players21
Salary Commitment
Year 2021 : $59,650,000
Year 2022 : $43,225,000
Year 2023 : $26,750,000
Year 2024 : $4,750,000
Salary Average Commitment
Year 2021 : $58,009,168
Year 2022 : $40,779,168
Year 2023 : $24,845,834
Year 2024 : $4,166,667
Salary Cap with 1 Way Contract
Year 2021 : $59,650,000
Year 2022 : $42,100,000
Year 2023 : $26,000,000
Year 2024 : $4,250,000

Farm Players Salaries

Louis Domingue $200,000 (1)
Jack Dougherty $110,000 (2)
Alex Lyon $100,000 (1)
Rob Hamilton $100,000 (1)
Michael Downing $100,000 (1)
Tobias Bjornfot $96,500 (2)
Martin Kaut $92,500 (1)
Trent Frederic $92,500 (1)
Dylan Gambrell $92,500 (1)
Jon Lizotte $85,000 (1)
Ukko-Pekka Luukkonen $85,000 (2)
Ian Mitchell $84,500 (2)
Justus Annunen $82,500 (3)
Sampo Ranta $80,000 (2)
Joe Snively $80,000 (1)
Gerald Mayhew $80,000 (1)
Samuel Montembeault $80,000 (2)
Brandon Duhaime $70,000 (2)
Nick Schilkey $60,000 (1)
Olivier Archambault $60,000 (2)
Patrick Holway $60,000 (2)
Luke Martin $55,000 (3)
Luke Stevens $41,500 (2)
David Cotton $37,500 (2)
Total Farm Players24
Salary Commitment
Year 2021 : $2,025,000
Year 2022 : $952,500
Year 2023 : $137,500
Year 2024 : $0
Salary Average Commitment
Year 2021 : $2,025,000
Year 2022 : $942,500
Year 2023 : $137,500
Year 2024 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6000 - $58 - 5,803 - 96.72%
Level 2: 5000 - $30 - 5,000 - 100.00%
Level 3: 2000 - $19 - 1,962 - 98.11%
Level 4: 4400 - $8 - 4,381 - 99.57%
Luxury : 1419 - $75 - 1,388 - 97.79%
Total Capacity :18819
Team Popularity : 114.00%

Income

Home Games Left0
Average Attendance - %18,534 - 98.49%
Average Income per Game$993,254
Year to Date Revenue$40,723,402

Expense

Pro Players Total Salaries$57,555,000
Farm Players Total Salaries$2,242,500
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$54,612,830
Farm Year To Date Expenses$3,105,644
Pro Salary Cap To Date$53,222,830
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$421,107
Pro Estimated Expenses$421,107
Farm Remaining Season Days0
Farm Expenses Per Days$22,739
Farm Estimated Expenses$0
Estimated Season Expenses$421,107
Estimated Season Salary Cap$53,633,937
Estimate Under Maximum Salary Cap of $67,500,000$13,866,063
Estimate Over Minimum Salary Cap of $43,000,000 $10,633,937
Current Bank Account$8,604,592
Projected Bank Account$8,183,485

Pro Players Salaries

Auston Matthews $6,000,000 (5)
Ryan McDonagh $5,500,000 (3)
Mark Stone $4,750,000 (4)
Andrei Vasilevskiy $4,500,000 (4)
Tyler Toffoli $4,500,000 (4)
Zach Hyman (1 Way Contract) $4,000,000 (5)
Justin Schultz $3,950,000 (1)
T.J. Brodie $3,500,000 (2)
Troy Stecher $2,350,000 (5)
Thomas Greiss $2,250,000 (2)
Noel Acciari $2,250,000 (2)
Scott Laughton $2,200,000 (4)
Travis Sanheim $2,000,000 (6)
Beau Bennett $2,000,000 (1)
Denis Gurianov $1,750,000 (1)
Sami Niku $1,250,000 (2)
Oliver Wahlstrom $1,000,000 (3)
Nick Suzuki $1,000,000 (2)
Jake Bean $980,000 (1)
Travis Boyd $925,000 (2)
Jordan Greenway $900,000 (1)
Total Pro Players21
Salary Commitment
Year 2021 : $57,555,000
Year 2022 : $49,425,000
Year 2023 : $39,950,000
Year 2024 : $34,875,000
Salary Average Commitment
Year 2021 : $55,471,101
Year 2022 : $46,903,601
Year 2023 : $36,086,934
Year 2024 : $29,801,220
Salary Cap with 1 Way Contract
Year 2021 : $57,555,000
Year 2022 : $47,975,000
Year 2023 : $36,800,000
Year 2024 : $30,300,000

Farm Players Salaries

Brett Howden $135,000 (1)
Pheonix Copley $120,000 (3)
Miikka Salomaki $120,000 (2)
Jared Coreau $110,000 (1)
Dylan DeMelo $100,000 (3)
Valentin Zykov $98,000 (2)
Mason Marchment $97,500 (2)
Isac Lundestrom $95,000 (3)
Alex Formenton $95,000 (3)
Joseph Gambardella $95,000 (2)
Jimmy Schuldt $95,000 (2)
Dale Weise $92,000 (1)
Devante Smith-Pelly $90,000 (1)
Nicolas Meloche $90,000 (3)
Kevin Gravel $87,500 (2)
Michael Haley $85,000 (1)
Antoine Morand $80,000 (3)
Brandon Hickey $75,000 (1)
Connor Clifton $75,000 (2)
Kaden Fulcher $75,000 (2)
Spencer Watson $62,500 (2)
Andy Greene $60,000 (1)
Brett Murray $60,000 (2)
Chase Priskie $50,000 (1)
Dakota Joshua $50,000 (2)
Brandon Hagel $50,000 (2)
Total Farm Players26
Salary Commitment
Year 2021 : $2,242,500
Year 2022 : $1,580,500
Year 2023 : $580,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $2,244,166
Year 2022 : $1,547,166
Year 2023 : $575,000
Year 2024 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGM Place
Level 1: 6000 - $51 - 6,000 - 100.00%
Level 2: 5000 - $32 - 4,785 - 95.70%
Level 3: 2000 - $22 - 1,832 - 91.59%
Level 4: 4600 - $7 - 4,592 - 99.83%
Luxury : 1030 - $126 - 1,030 - 100.00%
Total Capacity :18630
Team Popularity : 118.00%

Income

Home Games Left0
Average Attendance - %18,239 - 97.90%
Average Income per Game$985,082
Year to Date Revenue$40,388,358

Expense

Pro Players Total Salaries$72,050,000
Farm Players Total Salaries$2,598,500
Coaches Total Salaries$2,400,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$61,175,736
Farm Year To Date Expenses$3,087,474
Pro Salary Cap To Date$59,190,003
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$528,929
Pro Estimated Expenses$528,929
Farm Remaining Season Days0
Farm Expenses Per Days$22,048
Farm Estimated Expenses$0
Estimated Season Expenses$528,929
Estimated Season Salary Cap$59,704,646
Estimate Under Maximum Salary Cap of $67,500,000$7,795,354
Estimate Over Minimum Salary Cap of $43,000,000 $16,704,646
Current Bank Account$6,737,692
Projected Bank Account$6,208,763

Pro Players Salaries

P.K. Subban $7,250,000 (1)
Andrew Cogliano $6,750,000 (1)
Dustin Brown $5,250,000 (1)
Tomas Tatar $5,000,000 (2)
Nick Leddy $4,750,000 (2)
Marcus Johansson $4,750,000 (2)
James Van Riemsdyk $4,500,000 (1)
Alexander Radulov $4,000,000 (1)
Rasmus Ristolainen $3,950,000 (2)
Darren Helm $3,500,000 (2)
Jimmy Vesey $3,000,000 (3)
Tyler Ennis $2,450,000 (2)
Ben Hutton $2,250,000 (1)
Justin Braun $2,250,000 (2)
Adam Lowry $2,250,000 (1)
Ivan Barbashev $1,750,000 (2)
Jack Campbell $1,500,000 (3)
Gustav Forsling $1,500,000 (2)
Alexander Barabanov $1,500,000 (3)
Joonas Korpisalo $1,200,000 (2)
Christian Jaros $1,100,000 (2)
Roope Hintz $950,000 (1)
Kirill Kaprizov $650,000 (1)
Total Pro Players23
Salary Commitment
Year 2021 : $72,050,000
Year 2022 : $40,450,000
Year 2023 : $7,000,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $71,100,357
Year 2022 : $37,424,167
Year 2023 : $6,500,000
Year 2024 : $0
Salary Cap with 1 Way Contract
Year 2021 : $72,050,000
Year 2022 : $38,200,000
Year 2023 : $6,000,000
Year 2024 : $0

Farm Players Salaries

Danny DeKeyser $325,000 (1)
Xavier Ouellet $190,000 (1)
Rocco Grimaldi $150,000 (1)
Charlie Lindgren $110,000 (2)
Ben Harpur $100,000 (2)
Adam Cracknell $100,000 (1)
Nick Moutrey $100,000 (2)
Andreas Johnsson $100,000 (1)
Dylan Labbe $100,000 (2)
Justin Auger $100,000 (2)
Cal Foote $92,500 (2)
Lean Bergmann $90,000 (1)
Paul Carey $90,000 (1)
Kevin Lynch $85,000 (2)
Martin Fehervary $80,000 (2)
Jonathan Gruden $80,000 (3)
Jonas Rondbjerg $80,000 (3)
Paul Cotter (Out of Payroll) $80,000 (2)
Ryan Tesink $75,000 (1)
Jake Kulevich $75,000 (1)
Matt Tomkins $70,000 (1)
Brett Pollock $70,000 (1)
Jacob Ingham $70,000 (2)
David Pope $70,000 (1)
Angus Redmond $70,000 (2)
C.J. Suess $65,000 (2)
Hudson Elynuik $61,000 (1)
Total Farm Players27
Salary Commitment
Year 2021 : $2,678,500
Year 2022 : $1,212,500
Year 2023 : $160,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $2,678,500
Year 2022 : $1,212,500
Year 2023 : $160,000
Year 2024 : $0

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $58 - 6,000 - 100.00%
Level 2: 5000 - $30 - 5,000 - 100.00%
Level 3: 2000 - $20 - 1,890 - 94.48%
Level 4: 3500 - $10 - 3,406 - 97.32%
Luxury : 1000 - $130 - 990 - 99.00%
Total Capacity :17500
Team Popularity : 112.00%

Income

Home Games Left0
Average Attendance - %17,286 - 98.78%
Average Income per Game$1,040,851
Year to Date Revenue$42,674,882

Expense

Pro Players Total Salaries$62,550,000
Farm Players Total Salaries$2,577,500
Coaches Total Salaries$3,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$64,088,574
Farm Year To Date Expenses$3,637,092
Pro Salary Cap To Date$61,904,318
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$462,500
Pro Estimated Expenses$462,500
Farm Remaining Season Days0
Farm Expenses Per Days$27,040
Farm Estimated Expenses$0
Estimated Season Expenses$462,500
Estimated Season Salary Cap$62,351,104
Estimate Under Maximum Salary Cap of $67,500,000$5,148,896
Estimate Over Minimum Salary Cap of $43,000,000 $19,351,104
Current Bank Account$18,003,489
Projected Bank Account$17,540,989

Pro Players Salaries

Corey Perry $6,250,000 (2)
Mats Zuccarello $6,000,000 (3)
Nino Niederreiter $5,000,000 (4)
Semyon Varlamov $5,000,000 (4)
James Neal $4,500,000 (1)
Anton Stralman $4,000,000 (1)
Brenden Dillon $4,000,000 (3)
Conor Sheary (1 Way Contract) $3,500,000 (2)
Neal Pionk $3,500,000 (4)
Marco Scandella $3,000,000 (2)
Olli Maatta $3,000,000 (1)
Chris Tierney $3,000,000 (3)
Brandon Sutter $2,000,000 (2)
Joel Armia $1,750,000 (1)
Bobby Ryan $1,600,000 (1)
Zach Aston-Reese $1,500,000 (3)
Philippe Myers $1,500,000 (3)
Jordan Martinook $1,300,000 (3)
Tomas Nosek $1,200,000 (2)
Alex Nedeljkovic $950,000 (1)
Total Pro Players20
Salary Commitment
Year 2021 : $62,550,000
Year 2022 : $46,900,000
Year 2023 : $31,500,000
Year 2024 : $14,500,000
Salary Average Commitment
Year 2021 : $64,409,524
Year 2022 : $48,426,190
Year 2023 : $31,183,333
Year 2024 : $13,800,000
Salary Cap with 1 Way Contract
Year 2021 : $62,550,000
Year 2022 : $46,750,000
Year 2023 : $30,800,000
Year 2024 : $13,500,000

Farm Players Salaries

Juuso Riikola $225,000 (1)
Alexandar Georgiev $175,000 (2)
Anthony Stolarz $150,000 (2)
Joel L'Esperance $130,000 (1)
Blake Lizotte $120,000 (3)
Gabriel Carlsson $120,000 (1)
Filip Zadina $100,000 (1)
C.J. Smith $100,000 (2)
Tyson Foerster $100,000 (3)
Dominik Bokk $100,000 (3)
Austin Strand $99,500 (1)
Vinni Lettieri $98,000 (1)
Calen Addison $95,000 (3)
Zach Nastasiuk $90,000 (1)
Tyler Wotherspoon $82,500 (1)
Thomas Hickey $82,500 (1)
Zack MacEwen $80,000 (1)
Jalen Chatfield $80,000 (2)
Josef Korenar $75,000 (3)
Matt Moulson $75,000 (1)
Linus Sandin $75,000 (1)
Darren Raddysh $72,500 (1)
Matthew Strome $70,000 (1)
Alexander Green $70,000 (3)
Kyle Rau $65,000 (1)
Wyatt Kalynuk $47,500 (3)
Total Farm Players26
Salary Commitment
Year 2021 : $2,577,500
Year 2022 : $1,112,500
Year 2023 : $607,500
Year 2024 : $0
Salary Average Commitment
Year 2021 : $2,577,500
Year 2022 : $1,112,500
Year 2023 : $607,500
Year 2024 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $60 - 5,664 - 94.41%
Level 2: 5000 - $30 - 4,947 - 98.93%
Level 3: 2000 - $20 - 1,941 - 97.05%
Level 4: 4000 - $8 - 3,939 - 98.48%
Luxury : 1277 - $125 - 1,251 - 97.97%
Total Capacity :18277
Team Popularity : 116.00%

Income

Home Games Left0
Average Attendance - %17,742 - 97.07%
Average Income per Game$1,072,588
Year to Date Revenue$43,976,103

Expense

Pro Players Total Salaries$65,777,000
Farm Players Total Salaries$2,341,500
Coaches Total Salaries$3,350,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$65,394,802
Farm Year To Date Expenses$3,728,349
Pro Salary Cap To Date$63,309,802
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$484,836
Pro Estimated Expenses$484,836
Farm Remaining Season Days0
Farm Expenses Per Days$26,408
Farm Estimated Expenses$0
Estimated Season Expenses$484,836
Estimated Season Salary Cap$63,779,638
Estimate Under Maximum Salary Cap of $67,500,000$3,720,362
Estimate Over Minimum Salary Cap of $43,000,000 $20,779,638
Current Bank Account$5,237,788
Projected Bank Account$4,752,952

Pro Players Salaries

Jamie Benn $7,000,000 (2)
Alex Galchenyuk $5,650,000 (5)
Torey Krug $5,500,000 (5)
Jeff Skinner $5,000,000 (4)
Jordan Eberle $5,000,000 (2)
Tyson Barrie $4,500,000 (4)
Darcy Kuemper $4,200,000 (5)
Zach Bogosian $3,333,000 (2)
Mitch Marner $3,250,000 (1)
Brian Dumoulin $2,900,000 (2)
Charlie McAvoy $2,825,000 (5)
Jamie Oleksiak $2,750,000 (4)
Mikko Koskinen $2,000,000 (2)
Jason Spezza $2,000,000 (1)
Zack Smith $1,819,000 (1)
Josh Anderson $1,575,000 (2)
Lawson Crouse $1,500,000 (2)
Matt Martin $1,500,000 (2)
Carter Verhaeghe $1,000,000 (2)
Jesperi Kotkaniemi $975,000 (1)
Samuel Blais $800,000 (1)
Riley Stillman $700,000 (2)
Total Pro Players22
Salary Commitment
Year 2021 : $65,777,000
Year 2022 : $55,733,000
Year 2023 : $31,700,000
Year 2024 : $31,550,000
Salary Average Commitment
Year 2021 : $62,944,896
Year 2022 : $54,250,896
Year 2023 : $29,739,853
Year 2024 : $29,739,853
Salary Cap with 1 Way Contract
Year 2021 : $65,777,000
Year 2022 : $56,933,000
Year 2023 : $30,425,000
Year 2024 : $30,425,000

Farm Players Salaries

Scott Wilson $160,000 (4)
Austin Watson $143,000 (2)
Jacob MacDonald $128,800 (3)
Ken Appleby $117,000 (1)
Pavel Gogolev $100,000 (3)
Nelson Nogier $100,000 (3)
Brady Lyle $100,000 (2)
Connor Carrick $99,000 (3)
Nick Seeler $95,000 (1)
Josh Dunne $92,500 (2)
Evan Weinger $90,000 (1)
Joey LaLeggia $87,500 (1)
Bryce Kindopp $87,500 (2)
Dereck Baribeau $85,000 (3)
MacKenzie Entwistle $80,000 (2)
Kevin Stenlund $80,000 (1)
Jordan Gross $78,100 (1)
Grant Hutton $78,100 (1)
Justin Richards $77,500 (2)
Joel Teasdale $75,000 (1)
Nate Thompson $75,000 (2)
Isaac Ratcliffe $75,000 (3)
Ryan Shea $67,500 (3)
Sean Malone $67,500 (2)
Dylan Wells $55,000 (2)
Cayden Primeau $47,500 (2)
Total Farm Players26
Salary Commitment
Year 2021 : $2,341,500
Year 2022 : $1,611,800
Year 2023 : $766,300
Year 2024 : $90,000
Salary Average Commitment
Year 2021 : $2,320,167
Year 2022 : $1,619,467
Year 2023 : $793,967
Year 2024 : $138,000

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $58 - 5,991 - 99.86%
Level 2: 4000 - $36 - 3,916 - 97.89%
Level 3: 2915 - $14 - 2,523 - 86.55%
Level 4: 1000 - $13 - 1,000 - 100.00%
Luxury : 1100 - $121 - 1,100 - 100.00%
Total Capacity :15015
Team Popularity : 108.00%

Income

Home Games Left0
Average Attendance - %14,530 - 96.77%
Average Income per Game$998,123
Year to Date Revenue$40,923,027

Expense

Pro Players Total Salaries$68,500,000
Farm Players Total Salaries$2,392,500
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,348,221
Farm Year To Date Expenses$2,928,744
Pro Salary Cap To Date$65,958,221
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$499,286
Pro Estimated Expenses$499,286
Farm Remaining Season Days0
Farm Expenses Per Days$21,268
Farm Estimated Expenses$0
Estimated Season Expenses$499,286
Estimated Season Salary Cap$66,447,507
Estimate Under Maximum Salary Cap of $67,500,000$1,052,493
Estimate Over Minimum Salary Cap of $43,000,000 $23,447,507
Current Bank Account$640,256
Projected Bank Account$140,970

Pro Players Salaries

Mark Giordano $6,200,000 (1)
Anders Lee $5,500,000 (3)
Ryan Ellis $5,250,000 (2)
Brock Nelson $5,000,000 (4)
Robin Lehner $5,000,000 (5)
Josh Bailey $4,500,000 (3)
Ryan Nugent-Hopkins $4,250,000 (2)
Calle Jarnkrok $4,250,000 (5)
Martin Hanzal $3,500,000 (1)
Roman Polak $3,500,000 (1)
Sam Reinhart $3,000,000 (5)
Jonathan Quick $3,000,000 (1)
Jonas Brodin $2,750,000 (6)
Cal Clutterbuck $2,500,000 (2)
Kerby Rychel $2,250,000 (3)
Ryan Strome $2,250,000 (6)
Tobias Rieder $1,850,000 (1)
Brandon Carlo $1,750,000 (2)
Adam Pelech $1,200,000 (1)
Michael Bunting $1,000,000 (1)
Total Pro Players20
Salary Commitment
Year 2021 : $68,500,000
Year 2022 : $51,000,000
Year 2023 : $37,750,000
Year 2024 : $27,000,000
Salary Average Commitment
Year 2021 : $70,497,620
Year 2022 : $48,522,620
Year 2023 : $36,255,953
Year 2024 : $24,339,286
Salary Cap with 1 Way Contract
Year 2021 : $68,500,000
Year 2022 : $48,250,000
Year 2023 : $34,500,000
Year 2024 : $22,250,000

Farm Players Salaries

Ryan Sproul $300,000 (1)
Malcolm Subban $175,000 (1)
Kyle Criscuolo $150,000 (1)
Landon Bow $125,000 (1)
Drake Caggiula $125,000 (2)
Dryden Hunt $125,000 (1)
Justin Scott $125,000 (1)
Morgan Klimchuk $125,000 (1)
Evan Rodrigues $100,000 (1)
Josh Archibald (Out of Payroll) $100,000 (1)
Greg Pateryn $90,000 (1)
Zack Hayes $90,000 (3)
Adam Wilcox $85,000 (2)
Adam Helewka $82,500 (1)
Jake McLaughlin $80,000 (1)
Jerad Rosburg $80,000 (1)
Kodie Curran $80,000 (1)
Kyle Capobianco $80,000 (1)
Jacob Graves $67,500 (1)
Alex Kile $67,500 (1)
Mason Jobst $60,000 (1)
Josh Wilkins $60,000 (1)
Jeremy Helvig $60,000 (1)
Michael Carcone $60,000 (1)
Total Farm Players24
Salary Commitment
Year 2021 : $2,492,500
Year 2022 : $300,000
Year 2023 : $90,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $2,417,500
Year 2022 : $300,000
Year 2023 : $90,000
Year 2024 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $67,500,000
Available Cap Space

Over Minimum of
$43,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $41,260,275 $57,714,678 $9,785,322 $14,714,678 212748
Arizona Coyotes $1,314,676 $59,833,988 $7,666,012 $16,833,988 232447
Boston Bruins $9,657,820 $65,230,272 $2,269,728 $22,230,272 212041
Buffalo Sabres $4,727,452 $65,896,608 $1,603,392 $22,896,608 212445
Calgary Flames $22,663,294 $49,182,507 $18,317,493 $6,182,507 202848
Carolina Hurricanes $41,671,435 $61,873,631 $5,626,369 $18,873,631 212546
Chicago Blackhawks $29,421,718 $53,110,679 $14,389,321 $10,110,679 202646
Colorado Avalanche $14,923,706 $67,303,043 $196,957 $24,303,043 202444
Columbus Blue Jackets $3,681,763 $61,150,027 $6,349,973 $18,150,027 202444
Dallas Stars $761,996 $66,114,520 $1,385,480 $23,114,520 212546
Detroit Red Wings $14,331,266 $52,944,613 $14,555,387 $9,944,613 202545
Edmonton Oilers $40,973,853 $44,539,824 $22,960,176 $1,539,824 212647
Florida Panthers $17,517,197 $66,572,340 $927,660 $23,572,340 212546
Los Angeles Kings $22,960,759 $60,993,541 $6,506,459 $17,993,541 212950
Minnesota Wild $3,213,578 $66,988,211 $511,789 $23,988,211 222143
Montreal Canadiens $12,203,535 $55,176,163 $12,323,837 $12,176,163 222648
Nashville Predators $12,098,441 $63,257,443 $4,242,557 $20,257,443 232750
New Jersey Devils $23,995,653 $60,266,458 $7,233,542 $17,266,458 202848
New York Islanders $1,941,949 $64,114,150 $3,385,850 $21,114,150 212647
New York Rangers $10,472,318 $44,182,343 $23,317,657 $1,182,343 242549
Ottawa Senators $2,726,739 $66,160,514 $1,339,486 $23,160,514 212647
Philadelphia Flyers $40,884,886 $59,110,312 $8,389,688 $16,110,312 202646
Pittsburgh Penguins $6,051,400 $54,733,791 $12,766,209 $11,733,791 202545
San Jose Sharks $3,568,089 $65,409,023 $2,090,977 $22,409,023 212445
St. Louis Blues ($2,969,584) $65,279,726 $2,220,274 $22,279,726 202747
Tampa Bay Lightning $25,765,843 $58,369,619 $9,130,381 $15,369,619 212445
Toronto Maple Leafs $8,604,592 $53,633,937 $13,866,063 $10,633,937 212647
Vancouver Canucks $6,737,692 $59,704,646 $7,795,354 $16,704,646 232750
Vegas Golden Knights $18,003,489 $62,351,104 $5,148,896 $19,351,104 202646
Washington Capitals $5,237,788 $63,779,638 $3,720,362 $20,779,638 222648
Winnipeg Jets $640,256 $66,447,507 $1,052,493 $23,447,507 202444