Login

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - 100 $ - 5 463 - 91,05%
Level 2: 5000 - 70 $ - 3 644 - 72,88%
Level 3: 2000 - 47 $ - 1 396 - 69,81%
Level 4: 4000 - 35 $ - 2 240 - 55,99%
Luxury : 1000 - 160 $ - 971 - 97,09%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 561 - 78,05%
Farm Level 2: 1000 - 15 $ - 889 - 88,85%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13 714 - 76,19%
Average Income per Game1 640 111 $
Year to Date Revenue67 244 544 $
Farm
Home Games Left2
Average Attendance - %2 450 - 81,65%
Average Income per Game101 266 $
Year to Date Revenue3 949 364 $

Expense

Pro Players Total Salaries69 876 649 $
Farm Players Total Salaries2 780 418 $
Coaches Total Salaries1 060 000 $
Luxury Taxe Total0 $
Special Salary Cap Value3 745 833 $
Pro Year To Date Expenses74 346 256 $
Farm Year To Date Expenses2 672 462 $
Pro Salary Cap To Date74 346 256 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue202 531 $
Pro Remaining Season Days0
Pro Expenses Per Days525 012 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days22 191 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap74 682 482 $
Estimate Under Maximum Salary Cap of 82 500 000 $7 817 518 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 11 682 482 $
Current Bank Account10 836 611 $
Projected Bank Account11 039 142 $

Pro Players Salaries

Zach Parise 7 538 462 $ (2)
Ryan McDonagh 6 750 000 $ (3)
Jesperi Kotkaniemi 6 100 035 $ (5)
Josh Anderson 5 500 000 $ (4)
Nino Niederreiter 5 250 000 $ (1)
Thatcher Demko 5 000 000 $ (5)
Sam Bennett (Out of Payroll) 4 425 000 $ (4)
John Klingberg 4 250 000 $ (1)
Marcus Pettersson 4 025 175 $ (3)
Andrew Copp 3 640 000 $ (1)
Matt Roy 3 150 000 $ (3)
Colton Sissons 2 857 143 $ (3)
Warren Foegele 2 750 000 $ (3)
Gustav Forsling 2 666 667 $ (3)
Radko Gudas 2 500 000 $ (2)
Ivan Barbashev 2 250 000 $ (2)
Ilya Mikheyev 1 645 000 $ (1)
Keith Yandle 900 000 $ (1)
Mason Appleton 900 000 $ (1)
Nicolas Roy 750 000 $ (1)
Mathieu Joseph 737 500 $ (1)
Vitek Vanecek 716 667 $ (1)
Total Pro Players22
Salary Commitment
Year 2021 : 74 301 649 $
Year 2022 : 48 193 985 $
Year 2023 : 41 943 985 $
Year 2024 : 19 745 000 $
Salary Average Commitment
Year 2021 : 55 408 224 $
Year 2022 : 41 505 224 $
Year 2023 : 27 216 762 $
Year 2024 : 17 075 035 $
Salary Cap with 1 Way Contract
Year 2021 : 74 301 649 $
Year 2022 : 55 512 482 $
Year 2023 : 43 224 020 $
Year 2024 : 21 025 035 $

Farm Players Salaries

Luca Sbisa 295 000 $ (1)
Marcus Sorensen 165 000 $ (1)
Sammy Blais 150 000 $ (2)
Cameron Schilling 150 000 $ (1)
Kyle Clifford 100 000 $ (1)
Alexander Barabanov 100 000 $ (1)
Dominik Kahun 95 000 $ (1)
Eetu Tuulola 92 500 $ (2)
Alexei Melnichuk 92 500 $ (1)
Adam Beckman 89 417 $ (3)
Will Cuylle 85 083 $ (3)
Scott Wedgewood 82 500 $ (1)
Mikhail Maltsev 80 917 $ (1)
Sean Durzi 80 917 $ (1)
Riley Damiani 80 333 $ (2)
Brendan Guhle 80 000 $ (1)
Martin Pospisil 79 667 $ (1)
Jakub Lauko 78 667 $ (1)
Brayden Pachal 76 500 $ (1)
Matej Pekar 76 417 $ (2)
Josh Leivo 75 000 $ (1)
Kurtis Gabriel 75 000 $ (1)
Joseph Duszak 75 000 $ (1)
Jansen Harkins 72 500 $ (1)
Austin Czarnik 72 500 $ (1)
Parker Gahagen 70 000 $ (1)
Joakim Ryan 70 000 $ (1)
Loui Eriksson 70 000 $ (1)
Justin Brazeau 70 000 $ (1)
Patrick Newell 0 $ (0)
Joseph LaBate 0 $ (0)
Josh Wilkins 0 $ (0)
Kevin Hancock 0 $ (0)
Total Farm Players33
Salary Commitment
Year 2021 : 2 780 418 $
Year 2022 : 573 750 $
Year 2023 : 174 500 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 848 585 $
Year 2022 : 562 167 $
Year 2023 : 174 500 $
Year 2024 : 0 $

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 100 $ - 5 387 - 89,78%
Level 2: 5000 - 60 $ - 4 751 - 95,02%
Level 3: 2000 - 35 $ - 1 923 - 96,14%
Level 4: 4000 - 20 $ - 3 891 - 97,28%
Luxury : 1000 - 200 $ - 868 - 86,82%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 556 - 77,81%
Farm Level 2: 1000 - 15 $ - 888 - 88,80%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 820 - 93,44%
Average Income per Game1 702 330 $
Year to Date Revenue69 795 549 $
Farm
Home Games Left2
Average Attendance - %2 444 - 81,48%
Average Income per Game101 006 $
Year to Date Revenue3 939 238 $

Expense

Pro Players Total Salaries63 305 356 $
Farm Players Total Salaries1 705 174 $
Coaches Total Salaries660 000 $
Luxury Taxe Total0 $
Special Salary Cap Value5 385 000 $
Pro Year To Date Expenses72 861 914 $
Farm Year To Date Expenses1 751 848 $
Pro Salary Cap To Date72 861 914 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue202 012 $
Pro Remaining Season Days0
Pro Expenses Per Days473 373 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days13 790 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap69 350 356 $
Estimate Under Maximum Salary Cap of 82 500 000 $13 149 644 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 6 350 356 $
Current Bank Account53 987 536 $
Projected Bank Account54 189 548 $

Pro Players Salaries

Mark Stone 9 500 000 $ (2)
Kevin Hayes 7 142 857 $ (2)
Ryan Ellis 6 237 500 $ (4)
Mikael Backlund 5 350 000 $ (3)
Yanni Gourde 5 166 666 $ (3)
Tyler Bertuzzi 4 750 000 $ (2)
Frederik Andersen 4 500 000 $ (2)
Derek Forbort 3 000 000 $ (3)
Carson Soucy 2 750 000 $ (2)
Brock McGinn 2 750 000 $ (4)
Luke Kunin 2 300 000 $ (2)
Cody Eakin 2 250 000 $ (1)
Michael Rasmussen 1 460 000 $ (3)
David Rittich 1 250 000 $ (1)
Matt Benning 1 000 000 $ (1)
Moritz Seider 863 333 $ (3)
Niko Mikkola 787 500 $ (1)
Tyler Benson 750 000 $ (1)
Anton Blidh 750 000 $ (1)
Alex Formenton 747 500 $ (1)
Total Pro Players20
Salary Commitment
Year 2021 : 63 305 356 $
Year 2022 : 55 770 356 $
Year 2023 : 24 827 499 $
Year 2024 : 8 987 500 $
Salary Average Commitment
Year 2021 : 58 217 856 $
Year 2022 : 49 782 856 $
Year 2023 : 18 839 999 $
Year 2024 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 2021 : 63 305 356 $
Year 2022 : 55 770 356 $
Year 2023 : 24 827 499 $
Year 2024 : 8 987 500 $

Farm Players Salaries

Rhett Gardner 92 500 $ (1)
Steven Kampfer 88 000 $ (1)
Alex Alexeyev 86 333 $ (3)
John Ludvig 85 333 $ (2)
Jack Badini 80 500 $ (1)
Ryan McGregor 80 333 $ (2)
Zach Senyshyn 80 000 $ (1)
Austin Strand 77 175 $ (1)
Arnaud Durandeau 75 667 $ (1)
Curtis Douglas 75 000 $ (1)
Brandon Davidson 75 000 $ (1)
Michael Eyssimont 75 000 $ (2)
Gavin Bayreuther 75 000 $ (2)
Joseph Snively 75 000 $ (3)
Michael Chaput 75 000 $ (1)
Evan Fitzpatrick 75 000 $ (1)
Michael Pezzetta 74 333 $ (1)
Mason Geertsen 72 500 $ (1)
Seth Griffith 72 500 $ (3)
William Lagesson 72 500 $ (1)
Ken Appleby 72 500 $ (2)
Josh Dunne 70 000 $ (1)
Emil Larmi 0 $ (0)
Jake Lucchini 0 $ (0)
Keaton Thompson 0 $ (0)
Brandon Crawley 0 $ (0)
Total Farm Players26
Salary Commitment
Year 2021 : 1 705 174 $
Year 2022 : 631 019 $
Year 2023 : 242 853 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1 722 674 $
Year 2022 : 639 499 $
Year 2023 : 251 333 $
Year 2024 : 0 $

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 200 $ - 3 621 - 60,35%
Level 2: 5000 - 100 $ - 3 490 - 69,81%
Level 3: 2000 - 55 $ - 1 497 - 74,85%
Level 4: 4000 - 34 $ - 2 562 - 64,06%
Luxury : 1000 - 300 $ - 622 - 62,21%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 585 - 79,25%
Farm Level 2: 1000 - 22 $ - 703 - 70,27%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %11 793 - 65,52%
Average Income per Game1 583 768 $
Year to Date Revenue64 934 495 $
Farm
Home Games Left2
Average Attendance - %2 288 - 76,26%
Average Income per Game101 220 $
Year to Date Revenue3 947 570 $

Expense

Pro Players Total Salaries78 090 129 $
Farm Players Total Salaries1 198 528 $
Coaches Total Salaries897 500 $
Luxury Taxe Total0 $
Special Salary Cap Value1 000 000 $
Pro Year To Date Expenses70 466 992 $
Farm Year To Date Expenses1 591 418 $
Pro Salary Cap To Date70 466 992 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue202 439 $
Pro Remaining Season Days0
Pro Expenses Per Days584 557 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days9 930 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap79 987 629 $
Estimate Under Maximum Salary Cap of 82 500 000 $2 512 371 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 16 987 629 $
Current Bank Account16 823 655 $
Projected Bank Account17 026 094 $

Pro Players Salaries

Matt Duchene 8 000 000 $ (3)
Ryan Suter 7 538 462 $ (3)
Tyler Seguin 6 850 000 $ (3)
Tom Wilson 5 166 666 $ (2)
Josh Bailey 5 000 000 $ (2)
Brandon Saad 4 500 000 $ (4)
Brenden Dillon 3 900 000 $ (3)
Joonas Donskoi 3 900 000 $ (2)
Connor Murphy 3 850 000 $ (5)
Tristan Jarry 3 500 000 $ (2)
Tanner Pearson 3 250 000 $ (3)
Mike Reilly 3 000 000 $ (3)
Erik Cernak 2 950 000 $ (2)
Andreas Athanasiou 2 700 000 $ (1)
Frank Vatrano 2 533 333 $ (1)
Dillon Dube 2 300 000 $ (3)
Janne Kuokkanen 1 825 000 $ (2)
Nicolas Aube-Kubel 1 075 000 $ (1)
Connor Clifton 1 000 000 $ (2)
Vladislav Namestnikov 1 000 000 $ (1)
Riley Barber 925 000 $ (1)
Brett Howden 885 000 $ (1)
Cal Foote 850 000 $ (2)
Logan Thompson 800 000 $ (4)
Nicolas Hague 791 668 $ (1)
Total Pro Players25
Salary Commitment
Year 2021 : 78 090 129 $
Year 2022 : 68 696 795 $
Year 2023 : 44 505 129 $
Year 2024 : 9 666 667 $
Salary Average Commitment
Year 2021 : 60 190 129 $
Year 2022 : 50 280 128 $
Year 2023 : 34 388 462 $
Year 2024 : 5 800 000 $
Salary Cap with 1 Way Contract
Year 2021 : 78 090 129 $
Year 2022 : 68 180 128 $
Year 2023 : 43 988 462 $
Year 2024 : 9 150 000 $

Farm Players Salaries

Patrick Khodorenko 92 500 $ (3)
Nolan Foote 86 333 $ (3)
Filip Gustavsson 78 750 $ (2)
Adam Gaudette 77 778 $ (1)
Adam Mascherin 77 500 $ (1)
Yegor Zamula 75 667 $ (3)
Olli Juolevi 75 000 $ (1)
Cale Fleury 75 000 $ (1)
Joel L'Esperance (Out of Payroll) 72 500 $ (1)
Devante Smith-Pelly 70 000 $ (1)
Aaron Ness 70 000 $ (2)
Rich Clune 70 000 $ (1)
Alex-Olivier Voyer 70 000 $ (1)
Garrett Mitchell 70 000 $ (1)
Felix Robert 70 000 $ (1)
David Ayres 70 000 $ (1)
Jeremy Brodeur 70 000 $ (1)
Total Farm Players17
Salary Commitment
Year 2021 : 1 271 028 $
Year 2022 : 403 250 $
Year 2023 : 254 500 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1 262 278 $
Year 2022 : 394 500 $
Year 2023 : 254 500 $
Year 2024 : 0 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt.Louis Garden
Level 1: 6000 - 100 $ - 5 328 - 88,80%
Level 2: 5000 - 60 $ - 4 714 - 94,28%
Level 3: 2000 - 40 $ - 1 771 - 88,55%
Level 4: 4000 - 30 $ - 2 580 - 64,50%
Luxury : 1000 - 200 $ - 843 - 84,31%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 551 - 77,54%
Farm Level 2: 1000 - 15 $ - 876 - 87,62%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15 236 - 84,64%
Average Income per Game1 687 380 $
Year to Date Revenue69 182 574 $
Farm
Home Games Left2
Average Attendance - %2 427 - 80,90%
Average Income per Game100 460 $
Year to Date Revenue3 917 941 $

Expense

Pro Players Total Salaries73 918 333 $
Farm Players Total Salaries2 363 833 $
Coaches Total Salaries847 777 $
Luxury Taxe Total0 $
Special Salary Cap Value3 000 000 $
Pro Year To Date Expenses75 892 190 $
Farm Year To Date Expenses2 374 081 $
Pro Salary Cap To Date75 892 190 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue200 920 $
Pro Remaining Season Days0
Pro Expenses Per Days553 305 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days19 014 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap77 766 110 $
Estimate Under Maximum Salary Cap of 82 500 000 $4 733 890 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 14 766 110 $
Current Bank Account25 594 644 $
Projected Bank Account25 795 564 $

Pro Players Salaries

Patrik Laine 7 500 000 $ (1)
Torey Krug 6 500 000 $ (4)
Filip Forsberg 6 000 000 $ (1)
Neal Pionk 5 875 000 $ (4)
Jonathan Quick 5 800 000 $ (2)
Pavel Buchnevich 5 800 000 $ (4)
Jamie Benn 5 500 000 $ (1)
Rasmus Ristolainen 5 400 000 $ (1)
Morgan Rielly 5 000 000 $ (1)
Will Butcher 3 733 333 $ (1)
Valtteri Filppula 3 300 000 $ (1)
Artturi Lehkonen 2 300 000 $ (1)
Zach Sanford 2 000 000 $ (1)
Matt Martin 1 500 000 $ (3)
Marcus Johansson 1 500 000 $ (1)
Evan Rodrigues 1 000 000 $ (1)
Michael Bunting 950 000 $ (2)
Dawson Mercer 925 000 $ (3)
Jarred Tinordi 900 000 $ (2)
Jordie Benn 900 000 $ (1)
Alex Stalock 785 000 $ (1)
Gemel Smith 750 000 $ (2)
Total Pro Players22
Salary Commitment
Year 2021 : 73 918 333 $
Year 2022 : 29 000 000 $
Year 2023 : 20 600 000 $
Year 2024 : 18 175 000 $
Salary Average Commitment
Year 2021 : 57 193 333 $
Year 2022 : 29 000 000 $
Year 2023 : 20 600 000 $
Year 2024 : 18 175 000 $
Salary Cap with 1 Way Contract
Year 2021 : 73 918 333 $
Year 2022 : 29 000 000 $
Year 2023 : 20 600 000 $
Year 2024 : 18 175 000 $

Farm Players Salaries

Sonny Milano 170 000 $ (1)
Scott Reedy 92 500 $ (1)
Axel Andersson 87 167 $ (2)
Ty Smith 86 333 $ (2)
Nathan Bastian 82 500 $ (2)
Markus Phillips 80 167 $ (1)
Kevin Roy 80 000 $ (1)
Hunter Drew 79 333 $ (2)
Dylan Garand 75 000 $ (1)
Kasimir Kaskisuo 75 000 $ (1)
Mitch Reinke 75 000 $ (1)
Nicholas Caamano 75 000 $ (1)
Mike Vecchione 75 000 $ (1)
Mathieu Olivier 75 000 $ (2)
Joona Koppanen 75 000 $ (1)
Joakim Nygard 75 000 $ (1)
Max Lajoie 75 000 $ (1)
Louie Belpedio 75 000 $ (1)
Marcus Hogberg 75 000 $ (1)
Chris Nell 75 000 $ (1)
Alex D'Orio 73 333 $ (3)
Steven Lorentz 72 500 $ (1)
Colton Beck 70 000 $ (1)
Justin Scott 70 000 $ (1)
Josh Wesley 70 000 $ (1)
Jalen Smereck 70 000 $ (1)
Clifford Watson 70 000 $ (1)
Adam Cracknell 70 000 $ (1)
Michael Sgarbossa 70 000 $ (1)
Cameron Darcy 70 000 $ (1)
Total Farm Players30
Salary Commitment
Year 2021 : 2 363 833 $
Year 2022 : 483 666 $
Year 2023 : 73 333 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 343 833 $
Year 2022 : 483 666 $
Year 2023 : 73 333 $
Year 2024 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameBoston Garden
Level 1: 6000 - 100 $ - 5 332 - 88,87%
Level 2: 5000 - 60 $ - 4 755 - 95,10%
Level 3: 2000 - 35 $ - 1 929 - 96,44%
Level 4: 4000 - 20 $ - 3 859 - 96,47%
Luxury : 1000 - 200 $ - 876 - 87,56%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 539 - 76,94%
Farm Level 2: 1000 - 15 $ - 891 - 89,08%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 751 - 93,06%
Average Income per Game1 696 115 $
Year to Date Revenue69 540 703 $
Farm
Home Games Left2
Average Attendance - %2 430 - 80,98%
Average Income per Game100 153 $
Year to Date Revenue3 905 982 $

Expense

Pro Players Total Salaries78 780 091 $
Farm Players Total Salaries1 885 582 $
Coaches Total Salaries1 470 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses77 801 105 $
Farm Year To Date Expenses1 956 828 $
Pro Salary Cap To Date77 738 144 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue200 307 $
Pro Remaining Season Days0
Pro Expenses Per Days593 927 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days15 278 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap80 250 091 $
Estimate Under Maximum Salary Cap of 82 500 000 $2 249 909 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 17 250 091 $
Current Bank Account808 428 $
Projected Bank Account1 008 735 $

Pro Players Salaries

Nico Hischier 7 250 000 $ (4)
Sean Monahan 6 375 000 $ (2)
Brent Burns 6 000 000 $ (1)
Brady Tkachuk 6 000 000 $ (1)
Anthony Mantha 5 700 000 $ (3)
Seth Jones 5 400 000 $ (1)
Juuse Saros 5 000 000 $ (4)
Jakob Chychrun 4 600 000 $ (3)
Anthony Beauvillier 4 150 000 $ (3)
Claude Giroux 4 137 500 $ (1)
Petr Mrazek 3 800 000 $ (3)
Paul Stastny 3 750 000 $ (1)
Joel Edmundson 3 500 000 $ (3)
Dustin Brown 2 937 500 $ (1)
Dmitry Kulikov (Out of Payroll) 2 250 000 $ (2)
Max Comtois 2 037 500 $ (2)
Luke Glendening 1 500 000 $ (2)
Jacob Larsson 1 200 000 $ (1)
Dylan Gambrell 1 100 000 $ (1)
Eric Staal 1 000 000 $ (1)
Andy Greene 1 000 000 $ (1)
Taylor Raddysh 833 333 $ (1)
Alex Barre-Boulet 759 258 $ (1)
Matt Tennyson 750 000 $ (2)
Total Pro Players24
Salary Commitment
Year 2021 : 81 030 091 $
Year 2022 : 46 912 500 $
Year 2023 : 34 000 000 $
Year 2024 : 12 250 000 $
Salary Average Commitment
Year 2021 : 63 992 591 $
Year 2022 : 29 062 500 $
Year 2023 : 21 600 000 $
Year 2024 : 5 925 000 $
Salary Cap with 1 Way Contract
Year 2021 : 81 030 091 $
Year 2022 : 46 912 500 $
Year 2023 : 34 000 000 $
Year 2024 : 12 250 000 $

Farm Players Salaries

Veini Vehvilainen 92 500 $ (1)
Alexis Lafreniere 92 500 $ (2)
Morgan Frost 86 333 $ (1)
Dominik Bokk 86 333 $ (2)
Donovan Sebrango 85 083 $ (3)
Henry Bowlby 84 250 $ (2)
Hunter Jones 82 583 $ (2)
Mason Primeau 82 500 $ (3)
Wyatte Wylie 82 083 $ (2)
Nolan Patrick 80 000 $ (1)
Josh Melnick 80 000 $ (1)
Olivier Rodrigue 79 500 $ (2)
Otto Koivula 78 667 $ (1)
Casey Fitzgerald 75 000 $ (2)
Anthony Richard 75 000 $ (1)
Darren Raddysh 75 000 $ (1)
Jack Kopacka 74 500 $ (1)
Xavier Ouellet 73 750 $ (1)
Jeremy Roy 70 000 $ (1)
Wes Michaud 70 000 $ (1)
Gabriel Gagne 70 000 $ (1)
Pavel Gogolev 70 000 $ (1)
Nikolas Brouillard 70 000 $ (1)
Tyrell Goulbourne 70 000 $ (1)
Cameron Hebig 0 $ (0)
Jakob Stukel 0 $ (0)
Total Farm Players26
Salary Commitment
Year 2021 : 1 885 582 $
Year 2022 : 749 832 $
Year 2023 : 167 583 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1 885 582 $
Year 2022 : 749 832 $
Year 2023 : 167 583 $
Year 2024 : 0 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCenturions Coliseum
Level 1: 6000 - 165 $ - 2 937 - 48,95%
Level 2: 5000 - 99 $ - 2 542 - 50,85%
Level 3: 2000 - 79 $ - 820 - 41,02%
Level 4: 4000 - 39 $ - 2 016 - 50,40%
Luxury : 1000 - 224 $ - 674 - 67,35%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 45 $ - 1 214 - 60,71%
Farm Level 2: 1000 - 25 $ - 487 - 48,72%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %8 989 - 49,94%
Average Income per Game1 535 498 $
Year to Date Revenue62 955 431 $
Farm
Home Games Left2
Average Attendance - %1 701 - 56,72%
Average Income per Game99 564 $
Year to Date Revenue3 882 979 $

Expense

Pro Players Total Salaries74 600 000 $
Farm Players Total Salaries2 688 203 $
Coaches Total Salaries1 154 925 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses79 761 433 $
Farm Year To Date Expenses2 705 271 $
Pro Salary Cap To Date79 761 433 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue199 127 $
Pro Remaining Season Days0
Pro Expenses Per Days560 592 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days21 588 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap75 754 925 $
Estimate Under Maximum Salary Cap of 82 500 000 $6 745 075 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 12 754 925 $
Current Bank Account46 743 543 $
Projected Bank Account46 942 670 $

Pro Players Salaries

Ryan O'Reilly 7 500 000 $ (2)
Mathew Barzal 7 000 000 $ (3)
Max Pacioretty 7 000 000 $ (2)
Chris Kreider 6 500 000 $ (4)
Jonathan Drouin 5 500 000 $ (2)
T.J. Brodie 5 000 000 $ (3)
Robin Lehner 5 000 000 $ (3)
Jonathan Marchessault 5 000 000 $ (4)
Adam Larsson 4 000 000 $ (4)
Jack Johnson 3 250 000 $ (2)
Travis Hamonic 3 000 000 $ (2)
Valeri Nichushkin 2 500 000 $ (1)
Evgenii Dadonov 2 500 000 $ (3)
Henri Jokiharju 2 500 000 $ (3)
Adin Hill 2 175 000 $ (2)
Anthony DeAngelo 1 000 000 $ (1)
Corey Perry 1 000 000 $ (2)
Anton Lundell 925 000 $ (3)
Dante Fabbro 925 000 $ (1)
Derick Brassard 825 000 $ (1)
Tyler Bozak 750 000 $ (1)
Alex Galchenyuk 750 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2021 : 74 600 000 $
Year 2022 : 67 850 000 $
Year 2023 : 38 425 000 $
Year 2024 : 15 500 000 $
Salary Average Commitment
Year 2021 : 59 763 333 $
Year 2022 : 47 863 333 $
Year 2023 : 25 438 333 $
Year 2024 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 2021 : 74 600 000 $
Year 2022 : 67 850 000 $
Year 2023 : 38 425 000 $
Year 2024 : 15 500 000 $

Farm Players Salaries

Slater Koekkoek 95 000 $ (2)
Nikita Nesterov 95 000 $ (1)
Emil Bemstrom 92 500 $ (1)
Riley Tufte 92 500 $ (1)
Yegor Chinakhov 92 500 $ (2)
Brett Leason 92 500 $ (1)
Mikko Lehtonen 92 500 $ (1)
Alexander Volkov 92 500 $ (1)
Jack Dugan 92 500 $ (2)
Serron Noel 89 417 $ (2)
Peter Diliberatore 88 083 $ (3)
Alexander Nylander 87 413 $ (1)
Riley Sutter 87 167 $ (2)
David Cotton 85 875 $ (1)
Rasmus Asplund 82 500 $ (2)
Ian Scott 80 583 $ (1)
Maxim Golod 79 333 $ (3)
Dawson Barteaux 78 333 $ (2)
Matt Bartkowski 77 000 $ (1)
Kyle Criscuolo 75 000 $ (1)
Ryan Poehling 75 000 $ (2)
Tyler Lewington 75 000 $ (1)
Jayce Hawryluk 75 000 $ (1)
Landon Bow 75 000 $ (1)
Ryan Fitzgerald 75 000 $ (1)
Adam Brooks 72 500 $ (1)
Logan O'Connor 72 500 $ (1)
Jermaine Loewen 70 000 $ (1)
Chaz Reddekopp 70 000 $ (1)
Declan McDonnell 70 000 $ (1)
Cody Franson 70 000 $ (1)
Joey Daccord 70 000 $ (1)
Curtis McElhinney 70 000 $ (1)
Total Farm Players33
Salary Commitment
Year 2021 : 2 688 203 $
Year 2022 : 859 833 $
Year 2023 : 167 416 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 708 203 $
Year 2022 : 859 833 $
Year 2023 : 167 416 $
Year 2024 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGreen men Ice Stadium
Level 1: 6000 - 95 $ - 5 778 - 96,30%
Level 2: 5000 - 55 $ - 4 866 - 97,32%
Level 3: 2000 - 30 $ - 1 958 - 97,91%
Level 4: 4000 - 20 $ - 3 890 - 97,25%
Luxury : 1000 - 175 $ - 960 - 96,01%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 536 - 76,82%
Farm Level 2: 1000 - 15 $ - 880 - 88,01%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 452 - 96,96%
Average Income per Game1 670 460 $
Year to Date Revenue68 488 871 $
Farm
Home Games Left2
Average Attendance - %2 417 - 80,55%
Average Income per Game99 799 $
Year to Date Revenue3 892 148 $

Expense

Pro Players Total Salaries79 996 166 $
Farm Players Total Salaries2 246 292 $
Coaches Total Salaries660 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses78 943 859 $
Farm Year To Date Expenses2 186 466 $
Pro Salary Cap To Date78 943 859 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue199 597 $
Pro Remaining Season Days0
Pro Expenses Per Days597 009 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days18 018 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap80 656 166 $
Estimate Under Maximum Salary Cap of 82 500 000 $1 843 834 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 17 656 166 $
Current Bank Account14 950 994 $
Projected Bank Account15 150 591 $

Pro Players Salaries

Blake Wheeler 8 250 000 $ (3)
Quinn Hughes 7 850 000 $ (5)
Erik Johnson 6 000 000 $ (2)
Darnell Nurse 5 600 000 $ (1)
Mika Zibanejad 5 350 000 $ (1)
Ben Bishop 4 916 666 $ (2)
Charlie McAvoy 4 900 000 $ (1)
Alex Tuch 4 750 000 $ (3)
Alex Killorn 4 450 000 $ (2)
Oscar Klefbom 4 167 000 $ (2)
Dominik Kubalik 3 700 000 $ (1)
Matt Grzelcyk 3 687 500 $ (3)
Chris Driedger 3 500 000 $ (3)
Ryan Getzlaf 3 000 000 $ (1)
Jason Dickinson 2 650 000 $ (3)
Denis Gurianov 2 250 000 $ (1)
Jordan Martinook 1 800 000 $ (3)
Pierre Engvall 1 250 000 $ (1)
Mikko Koivu 1 000 000 $ (1)
Michael McLeod (Out of Payroll) 975 000 $ (2)
Cole Sillinger 925 000 $ (3)
Total Pro Players21
Salary Commitment
Year 2021 : 80 971 166 $
Year 2022 : 53 921 166 $
Year 2023 : 33 412 500 $
Year 2024 : 7 850 000 $
Salary Average Commitment
Year 2021 : 69 387 833 $
Year 2022 : 41 487 833 $
Year 2023 : 26 479 167 $
Year 2024 : 916 667 $
Salary Cap with 1 Way Contract
Year 2021 : 80 971 166 $
Year 2022 : 53 921 166 $
Year 2023 : 33 412 500 $
Year 2024 : 7 850 000 $

Farm Players Salaries

Victor Mete 120 000 $ (1)
Mikhail Grigorenko 120 000 $ (1)
Urho Vaakanainen 92 500 $ (1)
Eetu Luostarinen 89 750 $ (1)
Justus Annunen 88 083 $ (2)
Chase Pearson 85 875 $ (1)
Cole Koepke 84 250 $ (2)
Filip Larsson 83 667 $ (1)
Gerald Mayhew 80 000 $ (1)
Jared McIsaac 76 417 $ (2)
Bode Wilde 76 417 $ (2)
Brian Lashoff 75 000 $ (1)
Andreas Borgman 75 000 $ (1)
Christopher Gibson 75 000 $ (1)
Samuel Morin 75 000 $ (1)
Sean Malone 75 000 $ (1)
Guillaume Brisebois 75 000 $ (1)
Thomas Schemitsch 75 000 $ (1)
Shane Gersich 75 000 $ (1)
Ryan McLeod 75 000 $ (1)
Peter Abbandonato 75 000 $ (1)
Daniel Walcott 75 000 $ (2)
Jake Walman 72 500 $ (1)
Evan Cormier 71 833 $ (1)
Miles Gendron 70 000 $ (1)
Bryce Misley 70 000 $ (1)
Vincent Arseneau 70 000 $ (1)
Scott Sabourin 70 000 $ (1)
Total Farm Players28
Salary Commitment
Year 2021 : 2 246 292 $
Year 2022 : 400 167 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 246 292 $
Year 2022 : 400 167 $
Year 2023 : 0 $
Year 2024 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 6000 - 100 $ - 5 313 - 88,55%
Level 2: 5000 - 70 $ - 3 585 - 71,70%
Level 3: 2000 - 42 $ - 1 672 - 83,58%
Level 4: 4000 - 25 $ - 3 389 - 84,73%
Luxury : 1000 - 195 $ - 885 - 88,53%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 565 - 78,24%
Farm Level 2: 1000 - 15 $ - 876 - 87,58%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14 844 - 82,47%
Average Income per Game1 653 629 $
Year to Date Revenue67 798 769 $
Farm
Home Games Left2
Average Attendance - %2 441 - 81,36%
Average Income per Game101 183 $
Year to Date Revenue3 946 147 $

Expense

Pro Players Total Salaries81 661 112 $
Farm Players Total Salaries2 523 995 $
Coaches Total Salaries660 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses75 319 627 $
Farm Year To Date Expenses2 336 872 $
Pro Salary Cap To Date73 919 634 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue202 367 $
Pro Remaining Season Days0
Pro Expenses Per Days609 342 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days20 187 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap80 921 112 $
Estimate Under Maximum Salary Cap of 82 500 000 $1 578 888 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 17 921 112 $
Current Bank Account7 601 014 $
Projected Bank Account7 803 381 $

Pro Players Salaries

Zachary Fucale 8 750 000 $ (2)
Oliver Ekman-Larsson 8 250 000 $ (3)
Elias Pettersson 8 000 000 $ (4)
Marc-Edouard Vlasic 7 000 000 $ (4)
Jake Guentzel 6 000 000 $ (2)
Aarne Talvitie (1 Way Contract) 6 000 000 $ (1)
-1 Way Contract Salary Cap : 6 000 000 $
Joel Eriksson Ek 5 250 000 $ (5)
Kyle Palmieri 5 000 000 $ (4)
Calvin de Haan 4 550 000 $ (1)
Damon Severson 4 166 666 $ (2)
Cal Clutterbuck 3 500 000 $ (1)
Adam Lowry 3 250 000 $ (5)
Tyler Pitlick 1 750 000 $ (1)
Derek Grant 1 500 000 $ (2)
Johan Larsson (Out of Payroll) 1 400 000 $ (1)
Kevan Miller 1 375 000 $ (1)
Darren Helm 1 000 000 $ (1)
Brian Elliott 900 000 $ (1)
Pierre-Olivier Joseph 863 335 $ (2)
Zach Bogosian 850 000 $ (3)
Arturs Silovs 786 111 $ (3)
Joakim Nordstrom 770 000 $ (1)
Kevin Rooney 750 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2021 : 81 661 112 $
Year 2022 : 51 016 112 $
Year 2023 : 37 736 111 $
Year 2024 : 27 850 000 $
Salary Average Commitment
Year 2021 : 78 044 446 $
Year 2022 : 55 949 446 $
Year 2023 : 38 386 111 $
Year 2024 : 28 500 000 $
Salary Cap with 1 Way Contract
Year 2021 : 81 661 112 $
Year 2022 : 59 666 112 $
Year 2023 : 38 386 111 $
Year 2024 : 28 500 000 $

Farm Players Salaries

Anders Bjork 160 000 $ (2)
Mitchell Chaffee 92 500 $ (2)
Sampo Ranta 92 500 $ (2)
Ville Heinola 89 417 $ (2)
Quinton Byfield 89 417 $ (3)
Cameron York 88 083 $ (3)
Isac Lundestrom 87 413 $ (1)
Simon Holmstrom 86 333 $ (3)
Michal Teply 82 000 $ (3)
Markus Niemelainen 81 750 $ (1)
Michael DiPietro 81 167 $ (2)
Blade Jenkins 80 333 $ (2)
Brady Lyle 80 000 $ (2)
Julien Gauthier 77 500 $ (1)
Curtis McKenzie 77 000 $ (1)
Boris Katchouk 75 833 $ (3)
Kristian Reichel 75 250 $ (1)
Dylan Blujus 75 000 $ (1)
Nicholas Merkley 75 000 $ (1)
Phillip Di Giuseppe 75 000 $ (1)
Jean-Sebastien Dea 75 000 $ (1)
Samuel Montembeault 75 000 $ (1)
Gage Quinney 75 000 $ (1)
Ian Scheid 75 000 $ (1)
Joel Messner 75 000 $ (1)
Sam Miletic 75 000 $ (1)
Matiss Kivlenieks 72 500 $ (1)
Seth Helgeson 70 000 $ (1)
Jonathan Davidsson 70 000 $ (1)
Julius Honka 70 000 $ (1)
Alex Petrovic 70 000 $ (1)
Zach Nastasiuk 0 $ (0)
Adam Wilcox 0 $ (0)
Total Farm Players33
Salary Commitment
Year 2021 : 2 523 996 $
Year 2022 : 1 097 583 $
Year 2023 : 421 666 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 496 828 $
Year 2022 : 1 100 666 $
Year 2023 : 421 666 $
Year 2024 : 0 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameGhost Rider Center
Level 1: 6000 - 100 $ - 5 429 - 90,48%
Level 2: 5000 - 60 $ - 4 782 - 95,65%
Level 3: 2000 - 35 $ - 1 912 - 95,62%
Level 4: 4000 - 20 $ - 3 862 - 96,56%
Luxury : 1000 - 200 $ - 868 - 86,77%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 596 - 79,81%
Farm Level 2: 1000 - 15 $ - 902 - 90,19%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 854 - 93,63%
Average Income per Game1 709 867 $
Year to Date Revenue70 104 529 $
Farm
Home Games Left2
Average Attendance - %2 498 - 83,27%
Average Income per Game103 397 $
Year to Date Revenue4 032 470 $

Expense

Pro Players Total Salaries67 194 166 $
Farm Players Total Salaries2 197 083 $
Coaches Total Salaries858 600 $
Luxury Taxe Total0 $
Special Salary Cap Value6 462 000 $
Pro Year To Date Expenses72 392 408 $
Farm Year To Date Expenses2 270 557 $
Pro Salary Cap To Date71 870 203 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue206 793 $
Pro Remaining Season Days0
Pro Expenses Per Days503 650 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days17 633 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap74 514 766 $
Estimate Under Maximum Salary Cap of 82 500 000 $7 985 234 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 11 514 766 $
Current Bank Account73 925 964 $
Projected Bank Account74 132 757 $

Pro Players Salaries

Drew Doughty 11 000 000 $ (3)
Carey Price 10 500 000 $ (1)
Victor Hedman 7 875 000 $ (4)
Sam Reinhart 6 500 000 $ (3)
Colin White 4 750 000 $ (3)
Brandon Montour 3 500 000 $ (3)
Matt Calvert 3 000 000 $ (1)
Pavel Zacha 2 250 000 $ (1)
Radim Simek 2 250 000 $ (3)
Tyson Jost 2 000 000 $ (2)
Pavel Francouz 1 900 000 $ (3)
Trevor Moore 1 875 000 $ (2)
Mark Jankowski 1 750 000 $ (1)
David Kampf 1 500 000 $ (2)
Jan Rutta 1 300 000 $ (1)
Danton Heinen 1 100 000 $ (1)
Nick Bjugstad 900 000 $ (1)
Erik Brannstrom 894 166 $ (1)
Nate Thompson 800 000 $ (1)
Tanner Jeannot 800 000 $ (2)
Ryan Donato 750 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2021 : 67 194 166 $
Year 2022 : 44 050 000 $
Year 2023 : 37 875 000 $
Year 2024 : 7 875 000 $
Salary Average Commitment
Year 2021 : 40 494 165 $
Year 2022 : 25 710 000 $
Year 2023 : 19 535 000 $
Year 2024 : 0 $
Salary Cap with 1 Way Contract
Year 2021 : 67 194 166 $
Year 2022 : 43 950 000 $
Year 2023 : 37 775 000 $
Year 2024 : 7 875 000 $

Farm Players Salaries

Adam Scheel 92 500 $ (2)
Connor Zary 89 417 $ (3)
Rasmus Kupari 86 333 $ (2)
Victor Soderstrom 86 333 $ (3)
Patrick Russell 80 000 $ (1)
Brett Lernout 80 000 $ (1)
Troy Grosenick 75 000 $ (1)
Noah Gregor 75 000 $ (1)
Liam O'Brien 75 000 $ (3)
Kiefer Sherwood 75 000 $ (1)
Corey Schueneman 75 000 $ (1)
Dominic Turgeon 75 000 $ (1)
Brendan Warren 75 000 $ (1)
Steven Fogarty 75 000 $ (1)
Sean Day 75 000 $ (1)
Brandon Duhaime 75 000 $ (2)
Cody Goloubef 75 000 $ (1)
Artyom Zagidulin 75 000 $ (1)
David Warsofsky 75 000 $ (1)
Joel Kellman 75 000 $ (1)
Dustin Tokarski 72 500 $ (1)
Cole Hults 70 000 $ (1)
Cam Lee 70 000 $ (1)
Nick Henry 70 000 $ (1)
Cale Morris 70 000 $ (1)
Michael Krutil 70 000 $ (1)
Brayden Tracey 70 000 $ (1)
Max Willman 70 000 $ (1)
Wyatt Newpower 70 000 $ (1)
Robert Lantosi 0 $ (0)
Nick Jones 0 $ (0)
Jack Dougherty 0 $ (0)
Nick Lappin 0 $ (0)
Total Farm Players33
Salary Commitment
Year 2021 : 2 197 083 $
Year 2022 : 507 083 $
Year 2023 : 253 250 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 224 583 $
Year 2022 : 504 583 $
Year 2023 : 250 750 $
Year 2024 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSpectrum
Level 1: 6000 - 95 $ - 5 763 - 96,06%
Level 2: 5000 - 54 $ - 4 815 - 96,31%
Level 3: 2000 - 33 $ - 1 927 - 96,33%
Level 4: 4000 - 22 $ - 3 842 - 96,05%
Luxury : 1000 - 165 $ - 970 - 97,01%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 541 - 77,03%
Farm Level 2: 1000 - 15 $ - 884 - 88,39%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 317 - 96,21%
Average Income per Game1 662 422 $
Year to Date Revenue68 159 289 $
Farm
Home Games Left2
Average Attendance - %2 425 - 80,82%
Average Income per Game100 099 $
Year to Date Revenue3 903 851 $

Expense

Pro Players Total Salaries76 801 667 $
Farm Players Total Salaries2 593 163 $
Coaches Total Salaries1 383 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses76 265 732 $
Farm Year To Date Expenses2 582 551 $
Pro Salary Cap To Date73 765 780 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue200 197 $
Pro Remaining Season Days0
Pro Expenses Per Days578 701 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days20 728 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap75 684 667 $
Estimate Under Maximum Salary Cap of 82 500 000 $6 815 333 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 12 684 667 $
Current Bank Account7 128 642 $
Projected Bank Account7 328 839 $

Pro Players Salaries

Patrick Kane 10 500 000 $ (2)
Leon Draisaitl 8 500 000 $ (4)
Travis Konecny 5 500 000 $ (2)
Jakub Vrana 5 250 000 $ (3)
Kevin Fiala 5 100 000 $ (1)
Aaron Ekblad 5 000 000 $ (1)
Noah Hanifin 4 950 000 $ (2)
Anthony Cirelli 4 800 000 $ (3)
John Marino 4 400 000 $ (3)
MacKenzie Weegar 3 250 000 $ (2)
Scott Laughton 3 000 000 $ (4)
Justin Schultz 2 850 000 $ (1)
Patrik Nemeth (Out of Payroll) 2 500 000 $ (2)
Calle Jarnkrok 2 000 000 $ (1)
Justin Holl 2 000 000 $ (2)
Ilya Samsonov 2 000 000 $ (1)
Wade Allison 925 000 $ (1)
Drew O'Connor 925 000 $ (2)
Dylan Cozens 894 167 $ (2)
Gabriel Vilardi 894 167 $ (1)
Kevin Lankinen 800 000 $ (1)
Martin Necas 763 333 $ (1)
Total Pro Players22
Salary Commitment
Year 2021 : 76 801 667 $
Year 2022 : 56 294 167 $
Year 2023 : 25 950 000 $
Year 2024 : 11 500 000 $
Salary Average Commitment
Year 2021 : 50 376 667 $
Year 2022 : 32 519 167 $
Year 2023 : 21 525 000 $
Year 2024 : 10 550 000 $
Salary Cap with 1 Way Contract
Year 2021 : 76 801 667 $
Year 2022 : 56 469 167 $
Year 2023 : 25 950 000 $
Year 2024 : 11 500 000 $

Farm Players Salaries

Dean Kukan 165 000 $ (1)
Juuso Valimaki 155 000 $ (2)
Tyler Madden 92 500 $ (2)
Jesper Boqvist 92 500 $ (1)
Arttu Ruotsalainen 92 500 $ (3)
Alexander Holtz 92 500 $ (3)
Dennis Cholowski 90 000 $ (1)
Cayden Primeau 88 083 $ (2)
Lias Andersson 87 413 $ (1)
Alec Regula 86 667 $ (2)
Ryan Merkley 86 333 $ (2)
Cole Schwindt 85 583 $ (3)
Jan Mysak 85 083 $ (3)
Zayde Wisdom 82 000 $ (3)
Mackenzie Entwistle 81 168 $ (3)
Joey Keane 80 917 $ (1)
Jiri Patera 80 000 $ (2)
Samuel Fagemo 79 500 $ (2)
Arsen Khisamutdinov 79 500 $ (1)
Dryden Hunt 76 250 $ (2)
Tanner Kero 75 000 $ (2)
Chase Priskie 75 000 $ (1)
Givani Smith 75 000 $ (2)
A.J. Greer 75 000 $ (1)
Joey Anderson 75 000 $ (2)
Jeremy Groleau 74 667 $ (2)
Hunter Miska 72 500 $ (1)
Martin Frk 72 500 $ (1)
Brandon Coe 70 000 $ (4)
Max Martin 70 000 $ (1)
Oscar Dansk 0 $ (0)
Connor LaCouvee 0 $ (0)
Total Farm Players32
Salary Commitment
Year 2021 : 2 593 164 $
Year 2022 : 1 646 749 $
Year 2023 : 602 749 $
Year 2024 : 85 083 $
Salary Average Commitment
Year 2021 : 2 417 385 $
Year 2022 : 1 644 555 $
Year 2023 : 588 055 $
Year 2024 : 70 000 $

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile arena
Level 1: 6000 - 75 $ - 5 795 - 96,58%
Level 2: 5000 - 65 $ - 4 408 - 88,16%
Level 3: 2000 - 45 $ - 1 446 - 72,28%
Level 4: 4000 - 35 $ - 2 272 - 56,79%
Luxury : 1000 - 125 $ - 988 - 98,84%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 40 $ - 1 333 - 66,65%
Farm Level 2: 1000 - 20 $ - 599 - 59,86%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14 909 - 82,83%
Average Income per Game1 473 993 $
Year to Date Revenue60 433 714 $
Farm
Home Games Left2
Average Attendance - %1 932 - 64,39%
Average Income per Game97 282 $
Year to Date Revenue3 793 989 $

Expense

Pro Players Total Salaries68 775 001 $
Farm Players Total Salaries2 147 416 $
Coaches Total Salaries810 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses75 452 170 $
Farm Year To Date Expenses1 882 134 $
Pro Salary Cap To Date75 452 170 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue194 564 $
Pro Remaining Season Days0
Pro Expenses Per Days515 000 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days17 245 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap69 585 001 $
Estimate Under Maximum Salary Cap of 82 500 000 $12 914 999 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 6 585 001 $
Current Bank Account7 144 355 $
Projected Bank Account7 338 919 $

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (1)
P.K. Subban 9 000 000 $ (1)
David Backes 8 025 000 $ (3)
Phil Kessel 8 000 000 $ (1)
Connor Hellebuyck 6 166 666 $ (2)
Brock Boeser 5 875 000 $ (1)
Ondrej Palat 5 300 000 $ (1)
Ryan Pulock (Out of Payroll) 5 000 000 $ (1)
Blake Coleman 4 900 000 $ (5)
Antoine Roussel 3 000 000 $ (1)
Derek Stepan 1 350 000 $ (1)
Kris Russell 1 250 000 $ (1)
Adam Boqvist 894 168 $ (1)
Jacob Bryson 889 167 $ (1)
Gustav Lindstrom 850 000 $ (2)
Keith Kinkaid 825 000 $ (1)
Drake Caggiula 750 000 $ (1)
Alex Belzile 750 000 $ (1)
Nic Dowd 750 000 $ (1)
Danny O'Regan 700 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2021 : 73 775 001 $
Year 2022 : 19 941 666 $
Year 2023 : 12 925 000 $
Year 2024 : 4 900 000 $
Salary Average Commitment
Year 2021 : 73 775 001 $
Year 2022 : 19 941 666 $
Year 2023 : 12 925 000 $
Year 2024 : 4 900 000 $
Salary Cap with 1 Way Contract
Year 2021 : 73 775 001 $
Year 2022 : 19 941 666 $
Year 2023 : 12 925 000 $
Year 2024 : 4 900 000 $

Farm Players Salaries

Joel Kiviranta 105 000 $ (2)
Josh Dickinson 92 500 $ (1)
Bryce Kindopp 92 500 $ (3)
Matthew Boldy 88 083 $ (2)
Max Gildon 85 333 $ (2)
Cameron Hillis 83 833 $ (2)
Lukas Dostal 82 250 $ (2)
Damien Giroux 81 833 $ (2)
Jimmy Huntington 80 917 $ (1)
Johnathan Kovacevic 79 250 $ (1)
Linus Sandin 79 250 $ (1)
Fedor Gordeev 79 167 $ (1)
Brad Malone 77 000 $ (1)
Tyler Gaudet 75 000 $ (1)
Jake Evans 75 000 $ (1)
Jaycob Megna 75 000 $ (1)
Louis Domingue 75 000 $ (1)
Blaine Byron 75 000 $ (1)
Carter Hutton 75 000 $ (1)
Jonny Brodzinski 75 000 $ (1)
Tommy Cross 75 000 $ (1)
Antoine Bibeau 75 000 $ (1)
Gilles Senn 75 000 $ (1)
Colton White 75 000 $ (1)
Timothy Gettinger 73 000 $ (1)
Byron Froese 72 500 $ (1)
Joe Gambardella 70 000 $ (1)
Total Farm Players27
Salary Commitment
Year 2021 : 2 147 416 $
Year 2022 : 618 832 $
Year 2023 : 92 500 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 147 416 $
Year 2022 : 618 832 $
Year 2023 : 92 500 $
Year 2024 : 0 $

Golden Seals



Arena Capacity - Ticket Price
Attendance - %

Arena NameSideburns Coliseum
Level 1: 6000 - 60 $ - 5 974 - 99,57%
Level 2: 5000 - 35 $ - 4 995 - 99,89%
Level 3: 2000 - 16 $ - 2 000 - 100,00%
Level 4: 4000 - 10 $ - 4 000 - 100,00%
Luxury : 1000 - 100 $ - 1 000 - 100,00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30 $ - 1 888 - 94,39%
Farm Level 2: 1000 - 10 $ - 979 - 97,88%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 969 - 99,83%
Average Income per Game1 050 851 $
Year to Date Revenue43 084 900 $
Farm
Home Games Left2
Average Attendance - %2 867 - 95,56%
Average Income per Game98 972 $
Year to Date Revenue3 859 903 $

Expense

Pro Players Total Salaries79 683 333 $
Farm Players Total Salaries2 116 917 $
Coaches Total Salaries858 600 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses78 346 711 $
Farm Year To Date Expenses2 171 335 $
Pro Salary Cap To Date78 346 711 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue197 944 $
Pro Remaining Season Days0
Pro Expenses Per Days596 162 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days17 007 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap80 541 933 $
Estimate Under Maximum Salary Cap of 82 500 000 $1 958 067 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 17 541 933 $
Current Bank Account(11 002 765 $)
Projected Bank Account(10 804 821 $)

Pro Players Salaries

Jonathan Toews 10 500 000 $ (2)
Andrei Vasilevskiy 9 490 000 $ (4)
Nate Schmidt 5 950 000 $ (3)
William Karlsson 5 900 000 $ (3)
Colton Parayko 5 500 000 $ (1)
Jaden Schwartz 5 500 000 $ (5)
Max Domi 5 300 000 $ (1)
Tyler Toffoli 4 250 000 $ (3)
Jake McCabe 4 000 000 $ (4)
Barclay Goodrow 3 641 667 $ (5)
Cody Ceci 3 250 000 $ (3)
Oskar Lindblom 3 000 000 $ (2)
Robby Fabbri 2 950 000 $ (1)
Miles Wood 2 750 000 $ (1)
Robert Hagg 1 600 000 $ (1)
Nick Cousins 1 500 000 $ (1)
Ondrej Kase 1 250 000 $ (1)
Kurtis MacDermid (1 Way Contract) 875 000 $ (1)
Nick Suzuki 863 333 $ (1)
Jacob Ingham 818 333 $ (2)
Jason Robertson 795 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2021 : 79 683 333 $
Year 2022 : 56 300 000 $
Year 2023 : 41 981 667 $
Year 2024 : 22 631 667 $
Salary Average Commitment
Year 2021 : 80 043 333 $
Year 2022 : 56 660 000 $
Year 2023 : 42 341 667 $
Year 2024 : 22 641 667 $
Salary Cap with 1 Way Contract
Year 2021 : 79 683 333 $
Year 2022 : 56 300 000 $
Year 2023 : 41 981 667 $
Year 2024 : 22 631 667 $

Farm Players Salaries

Pheonix Copley 110 000 $ (1)
Patrick Harper 92 500 $ (1)
Daniil Tarasov 92 500 $ (1)
Thomas Harley 86 333 $ (3)
Ryan Suzuki 86 333 $ (3)
Ryan Bednard 81 750 $ (1)
Oskar Steen 80 917 $ (1)
Jan Drozg 80 917 $ (1)
Tyler Tucker 80 833 $ (2)
Zackary Hayes 80 500 $ (2)
Will Bitten 80 500 $ (1)
Zachary Gallant 78 667 $ (1)
Lukas Elvenes 77 667 $ (1)
Joe Hicketts 75 000 $ (2)
Brandon Baddock 75 000 $ (1)
Angus Redmond 75 000 $ (1)
Dysin Mayo 75 000 $ (1)
Turner Elson 75 000 $ (1)
Mitchell Vande Sompel 72 500 $ (1)
Marko Dano 70 000 $ (1)
Bob Carpenter 70 000 $ (1)
Eduards Tralmaks 70 000 $ (1)
Mikko Kokkonen 70 000 $ (1)
Giorgio Estephan 70 000 $ (1)
Albin Grewe 70 000 $ (1)
Micheal Haley 70 000 $ (1)
Alexander Yelesin 70 000 $ (1)
Total Farm Players27
Salary Commitment
Year 2021 : 2 116 917 $
Year 2022 : 408 999 $
Year 2023 : 172 666 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 116 917 $
Year 2022 : 408 999 $
Year 2023 : 172 666 $
Year 2024 : 0 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameLong Island Arena
Level 1: 6000 - 100 $ - 5 472 - 91,21%
Level 2: 5000 - 60 $ - 4 772 - 95,43%
Level 3: 2000 - 35 $ - 1 931 - 96,56%
Level 4: 4000 - 20 $ - 3 905 - 97,61%
Luxury : 1000 - 200 $ - 881 - 88,06%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 551 - 77,53%
Farm Level 2: 1000 - 15 $ - 885 - 88,46%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 960 - 94,22%
Average Income per Game1 721 460 $
Year to Date Revenue70 579 872 $
Farm
Home Games Left2
Average Attendance - %2 435 - 81,17%
Average Income per Game100 634 $
Year to Date Revenue3 924 712 $

Expense

Pro Players Total Salaries74 017 275 $
Farm Players Total Salaries2 005 424 $
Coaches Total Salaries960 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 250 000 $
Pro Year To Date Expenses74 459 246 $
Farm Year To Date Expenses2 072 351 $
Pro Salary Cap To Date74 459 246 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue201 267 $
Pro Remaining Season Days0
Pro Expenses Per Days554 943 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days16 136 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap76 227 275 $
Estimate Under Maximum Salary Cap of 82 500 000 $6 272 725 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 13 227 275 $
Current Bank Account57 029 495 $
Projected Bank Account57 230 762 $

Pro Players Salaries

Evgeny Kuznetsov 7 750 000 $ (1)
Johnny Gaudreau 6 750 000 $ (1)
Brock Nelson 6 000 000 $ (3)
Mathew Dumba 6 000 000 $ (2)
Jake Muzzin 5 625 000 $ (3)
Brady Skjei 5 250 000 $ (2)
Jean-Gabriel Pageau 5 000 000 $ (4)
Brian Dumoulin 4 100 000 $ (2)
Jordan Staal 4 000 000 $ (2)
Rickard Rakell 3 789 444 $ (1)
Craig Smith 3 100 000 $ (2)
Ian Cole 2 900 000 $ (1)
James Reimer 2 250 000 $ (2)
Nick Bonino 2 050 000 $ (2)
Erik Gudbranson 1 950 000 $ (1)
Henrik Lundqvist 1 650 000 $ (1)
Nick Paul 1 350 000 $ (1)
Ryan Carpenter 1 000 000 $ (1)
Braydon Coburn 935 000 $ (1)
Rem Pitlick 917 831 $ (1)
Sam Gagner 850 000 $ (1)
Brad Richardson 800 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2021 : 74 017 275 $
Year 2022 : 43 375 000 $
Year 2023 : 16 625 000 $
Year 2024 : 5 000 000 $
Salary Average Commitment
Year 2021 : 60 987 831 $
Year 2022 : 38 100 000 $
Year 2023 : 9 350 000 $
Year 2024 : 3 100 000 $
Salary Cap with 1 Way Contract
Year 2021 : 74 017 275 $
Year 2022 : 43 375 000 $
Year 2023 : 16 625 000 $
Year 2024 : 5 000 000 $

Farm Players Salaries

Ryan Reaves 175 000 $ (1)
Austin Wagner 133 333 $ (2)
Ryan Shea 92 500 $ (1)
William Borgen 86 417 $ (1)
Cal Petersen 85 833 $ (1)
Chris Mueller 85 000 $ (1)
Connor Carrick 80 000 $ (1)
Nick Wolff 79 250 $ (1)
Mason Shaw 79 250 $ (1)
Tyler Parsons 77 175 $ (1)
Dmitry Sokolov 76 500 $ (1)
Hayden Verbeek 75 333 $ (1)
Robbie Russo 75 000 $ (2)
Justin Bailey 75 000 $ (1)
Mark Alt 75 000 $ (1)
Michael Carcone 75 000 $ (2)
Luke Philp 75 000 $ (1)
Nick Schilkey 75 000 $ (1)
Charlie Lindgren 75 000 $ (1)
Logan Shaw 72 500 $ (1)
Josef Korenar 72 333 $ (1)
Alex Dostie 70 000 $ (1)
Cole Cassels 70 000 $ (1)
Par Lindholm 70 000 $ (1)
Total Farm Players24
Salary Commitment
Year 2021 : 2 005 424 $
Year 2022 : 283 333 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1 852 924 $
Year 2022 : 283 333 $
Year 2023 : 0 $
Year 2024 : 0 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNo Name Arena
Level 1: 6000 - 95 $ - 5 606 - 93,43%
Level 2: 5000 - 60 $ - 4 673 - 93,46%
Level 3: 2000 - 45 $ - 1 416 - 70,80%
Level 4: 4000 - 27 $ - 2 837 - 70,92%
Luxury : 1000 - 210 $ - 721 - 72,05%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 24 $ - 1 954 - 97,70%
Farm Level 2: 1000 - 10 $ - 981 - 98,13%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15 253 - 84,74%
Average Income per Game1 645 819 $
Year to Date Revenue67 478 597 $
Farm
Home Games Left2
Average Attendance - %2 935 - 97,85%
Average Income per Game84 499 $
Year to Date Revenue3 295 471 $

Expense

Pro Players Total Salaries73 850 000 $
Farm Players Total Salaries1 990 166 $
Coaches Total Salaries3 560 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 937 500 $
Pro Year To Date Expenses75 354 956 $
Farm Year To Date Expenses1 908 452 $
Pro Salary Cap To Date75 354 956 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue168 999 $
Pro Remaining Season Days0
Pro Expenses Per Days572 963 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days16 017 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap80 347 500 $
Estimate Under Maximum Salary Cap of 82 500 000 $2 152 500 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 17 347 500 $
Current Bank Account58 550 647 $
Projected Bank Account58 719 646 $

Pro Players Salaries

Kris Letang 7 250 000 $ (1)
James van Riemsdyk 7 000 000 $ (2)
Nathan MacKinnon 6 300 000 $ (2)
Josh Morrissey 6 250 000 $ (4)
Kyle Turris 6 000 000 $ (1)
Artem Anisimov 5 700 000 $ (2)
Jonathan Bernier 4 125 000 $ (1)
Josh Manson 4 100 000 $ (1)
Brett Pesce 3 675 000 $ (1)
Jake Debrusk 3 675 000 $ (1)
Victor Olofsson 3 050 000 $ (1)
Mackenzie Blackwood 2 800 000 $ (2)
John Moore 2 750 000 $ (2)
Filip Chytil 2 300 000 $ (2)
Troy Terry 1 450 000 $ (2)
William Carrier 1 400 000 $ (3)
Zac Dalpe 1 400 000 $ (1)
Frederick Gaudreau 1 200 000 $ (2)
Wayne Simmonds 900 000 $ (2)
Brett Ritchie 900 000 $ (1)
Mark Pysyk 900 000 $ (1)
Daniel Sprong 725 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2021 : 73 850 000 $
Year 2022 : 38 050 000 $
Year 2023 : 7 650 000 $
Year 2024 : 6 250 000 $
Salary Average Commitment
Year 2021 : 53 317 776 $
Year 2022 : 28 488 333 $
Year 2023 : 500 000 $
Year 2024 : 250 000 $
Salary Cap with 1 Way Contract
Year 2021 : 73 850 000 $
Year 2022 : 38 050 000 $
Year 2023 : 7 650 000 $
Year 2024 : 6 250 000 $

Farm Players Salaries

Thomas Hickey 250 000 $ (1)
Nils Lundkvist 92 500 $ (3)
Tarmo Reunanen 92 500 $ (1)
Connor Mackey 92 500 $ (1)
Jamieson Rees 91 083 $ (3)
Anton Forsberg 90 000 $ (1)
Bowen Byram 89 417 $ (2)
Peyton Krebs 86 333 $ (3)
Axel Jonsson Fjallby 86 000 $ (1)
Calen Addison 79 500 $ (2)
Nate Prosser 77 000 $ (1)
Logan Day 75 000 $ (1)
Dakota Mermis 75 000 $ (1)
Mat Robson 75 000 $ (1)
Felix Sandstrom 75 000 $ (1)
Chris Bigras (Out of Payroll) 75 000 $ (1)
Drake Rymsha 73 333 $ (1)
Tommy Nappier 70 000 $ (1)
Hubert Labrie 70 000 $ (1)
Reese Johnson 70 000 $ (1)
Evan Weinger 70 000 $ (1)
Nikita Scherbak 70 000 $ (1)
Tanner MacMaster 70 000 $ (1)
Jordan Gross 70 000 $ (1)
Total Farm Players24
Salary Commitment
Year 2021 : 2 065 166 $
Year 2022 : 438 833 $
Year 2023 : 269 916 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 065 166 $
Year 2022 : 438 833 $
Year 2023 : 269 916 $
Year 2024 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameHollywood Garden
Level 1: 6000 - 90 $ - 5 793 - 96,55%
Level 2: 5000 - 50 $ - 4 875 - 97,51%
Level 3: 2000 - 30 $ - 1 967 - 98,36%
Level 4: 4000 - 10 $ - 3 999 - 99,97%
Luxury : 1000 - 160 $ - 982 - 98,20%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 553 - 77,66%
Farm Level 2: 1000 - 15 $ - 878 - 87,77%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 616 - 97,87%
Average Income per Game1 521 633 $
Year to Date Revenue62 386 956 $
Farm
Home Games Left2
Average Attendance - %2 431 - 81,03%
Average Income per Game100 620 $
Year to Date Revenue3 924 184 $

Expense

Pro Players Total Salaries69 319 393 $
Farm Players Total Salaries2 385 417 $
Coaches Total Salaries720 000 $
Luxury Taxe Total0 $
Special Salary Cap Value3 900 000 $
Pro Year To Date Expenses76 761 148 $
Farm Year To Date Expenses2 370 921 $
Pro Salary Cap To Date76 761 148 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue201 240 $
Pro Remaining Season Days0
Pro Expenses Per Days518 366 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days19 105 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap73 939 393 $
Estimate Under Maximum Salary Cap of 82 500 000 $8 560 607 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 10 939 393 $
Current Bank Account20 625 984 $
Projected Bank Account20 827 224 $

Pro Players Salaries

Sergei Bobrovsky 10 000 000 $ (2)
Alex Ovechkin 9 500 000 $ (5)
Jonas Brodin 6 000 000 $ (5)
Jordan Eberle 5 500 000 $ (3)
Tomas Hertl 5 075 000 $ (6)
Alex Goligoski 5 000 000 $ (3)
Conor Garland 4 950 000 $ (5)
Jeff Carter 4 272 727 $ (3)
Martin Jones 3 250 000 $ (1)
Olli Maatta 3 083 333 $ (1)
Sean Kuraly (Out of Payroll) 2 500 000 $ (4)
Michael Del Zotto 2 000 000 $ (2)
Rudolfs Balcers 1 550 000 $ (2)
Austin Watson 1 500 000 $ (2)
Tage Thompson 1 400 000 $ (2)
Josh Brown 1 200 000 $ (1)
Christian Fischer 1 000 000 $ (1)
Michael Anderson 950 000 $ (1)
Klim Kostin 863 333 $ (1)
Jayson Megna 750 000 $ (2)
Matt Irwin 750 000 $ (1)
Carl Grundstrom 725 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2021 : 71 819 393 $
Year 2022 : 58 912 500 $
Year 2023 : 40 712 500 $
Year 2024 : 31 087 500 $
Salary Average Commitment
Year 2021 : 68 327 727 $
Year 2022 : 55 756 061 $
Year 2023 : 39 964 394 $
Year 2024 : 26 191 667 $
Salary Cap with 1 Way Contract
Year 2021 : 71 819 393 $
Year 2022 : 59 997 727 $
Year 2023 : 42 797 727 $
Year 2024 : 28 025 000 $

Farm Players Salaries

Kalle Kossila 130 000 $ (1)
Jimmy Howard 110 000 $ (1)
Tom McCollum 104 500 $ (1)
Kodie Curran 100 000 $ (2)
Taro Hirose 85 000 $ (1)
Zack MacEwen 82 500 $ (1)
Ivan Prosvetov 80 917 $ (2)
Andrew Shortridge 80 000 $ (1)
Christian Jaros 80 000 $ (1)
Jared Coreau 77 000 $ (1)
Mikhail Berdin 75 833 $ (1)
Adam Clendening 75 000 $ (1)
Otto Somppi 75 000 $ (1)
Sheldon Rempal 75 000 $ (1)
Zac Rinaldo 75 000 $ (1)
Colton Point 75 000 $ (1)
Kevin Gravel 75 000 $ (1)
Joel Hanley 75 000 $ (2)
Carl Dahlstrom 75 000 $ (1)
Cliff Pu 74 500 $ (1)
Parker Kelly 72 667 $ (1)
Grant Hutton 72 500 $ (1)
Luka Burzan 70 000 $ (1)
Nick Moutrey 70 000 $ (1)
Kevin Davis 70 000 $ (1)
Eddie Wittchow 70 000 $ (1)
Mathias Brome 70 000 $ (1)
Paul LaDue 70 000 $ (1)
Riley McCourt 70 000 $ (1)
Garrett Wilson 70 000 $ (1)
Total Farm Players30
Salary Commitment
Year 2021 : 2 385 417 $
Year 2022 : 255 917 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 400 850 $
Year 2022 : 254 250 $
Year 2023 : 0 $
Year 2024 : 0 $

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameHellgates Center
Level 1: 6000 - 100 $ - 5 317 - 88,62%
Level 2: 5000 - 60 $ - 4 790 - 95,80%
Level 3: 2000 - 35 $ - 1 921 - 96,07%
Level 4: 4000 - 20 $ - 3 854 - 96,36%
Luxury : 1000 - 200 $ - 874 - 87,44%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 584 - 79,20%
Farm Level 2: 1000 - 15 $ - 904 - 90,45%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 757 - 93,10%
Average Income per Game1 696 125 $
Year to Date Revenue69 541 122 $
Farm
Home Games Left2
Average Attendance - %2 488 - 82,95%
Average Income per Game102 817 $
Year to Date Revenue4 009 859 $

Expense

Pro Players Total Salaries72 930 000 $
Farm Players Total Salaries2 398 429 $
Coaches Total Salaries857 500 $
Luxury Taxe Total0 $
Special Salary Cap Value4 000 000 $
Pro Year To Date Expenses73 358 874 $
Farm Year To Date Expenses2 569 429 $
Pro Salary Cap To Date73 358 874 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue205 634 $
Pro Remaining Season Days0
Pro Expenses Per Days546 130 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days19 206 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap77 787 500 $
Estimate Under Maximum Salary Cap of 82 500 000 $4 712 500 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 14 787 500 $
Current Bank Account30 355 548 $
Projected Bank Account30 561 182 $

Pro Players Salaries

Artemi Panarin 11 600 000 $ (3)
Kirill Kaprizov 7 500 000 $ (1)
Igor Shesterkin 5 666 667 $ (4)
Ryan Nugent-Hopkins 5 125 000 $ (5)
Tyler Johnson 5 000 000 $ (1)
Anders Lee (1 Way Contract) 5 000 000 $ (3)
Zach Werenski 5 000 000 $ (1)
Colin Miller 3 875 000 $ (1)
Mattias Ekholm 3 750 000 $ (2)
Nick Schmaltz 2 925 000 $ (3)
Jake Allen 2 875 000 $ (2)
Chandler Stephenson 2 750 000 $ (3)
Andrew Mangiapane 2 425 000 $ (1)
Kevin Shattenkirk 1 950 000 $ (2)
Ben Chiarot 1 750 000 $ (1)
Conor Sheary 1 500 000 $ (2)
Jack Hughes 925 000 $ (1)
Jaret Anderson-Dolan 913 333 $ (3)
Jonathon Merrill 850 000 $ (1)
Blake Lizotte 800 000 $ (1)
Jimmy Vesey 750 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2021 : 72 930 000 $
Year 2022 : 44 055 000 $
Year 2023 : 33 980 000 $
Year 2024 : 10 791 667 $
Salary Average Commitment
Year 2021 : 75 655 000 $
Year 2022 : 53 355 000 $
Year 2023 : 38 080 000 $
Year 2024 : 11 666 667 $
Salary Cap with 1 Way Contract
Year 2021 : 72 930 000 $
Year 2022 : 44 055 000 $
Year 2023 : 33 980 000 $
Year 2024 : 10 791 667 $

Farm Players Salaries

Ryan Miller 140 000 $ (3)
Trent Frederic 105 000 $ (2)
Vasily Demchenko 100 000 $ (2)
Cooper Marody 92 500 $ (1)
Jack Ahcan 92 500 $ (2)
Brinson Pasichnuk 92 500 $ (1)
Shane Bowers 92 500 $ (1)
Jack Rathbone 92 500 $ (1)
Cole Caufield 88 083 $ (2)
Vitaly Abramov 87 500 $ (1)
Evan Barratt 87 000 $ (2)
Evan Bouchard 86 333 $ (2)
Matt Kiersted 85 875 $ (2)
Samuel Bolduc 84 250 $ (2)
Dustin Wolf 81 333 $ (3)
Trey Fix-Wolansky 80 911 $ (1)
Mac Hollowell 79 977 $ (1)
Nikolai Knyzhov 79 667 $ (1)
Akil Thomas 79 500 $ (2)
Jan Jenik 79 500 $ (2)
Ivan Chekhovich 77 667 $ (1)
Kyle Capobianco 77 500 $ (1)
Jack Studnicka (Out of Payroll) 76 917 $ (1)
Radim Zohorna 75 000 $ (2)
Lane Pederson 75 000 $ (2)
Matthew Phillips 73 333 $ (1)
Zach Sawchenko 72 500 $ (1)
Trevin Kozlowski 70 000 $ (1)
Daniel Brickley 70 000 $ (2)
Filip Chlapik 0 $ (0)
Total Farm Players30
Salary Commitment
Year 2021 : 2 475 346 $
Year 2022 : 1 329 374 $
Year 2023 : 221 333 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 475 346 $
Year 2022 : 1 329 374 $
Year 2023 : 221 333 $
Year 2024 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameTampa Baseball Stadium
Level 1: 6000 - 85 $ - 5 754 - 95,91%
Level 2: 5000 - 75 $ - 3 420 - 68,39%
Level 3: 2000 - 55 $ - 1 170 - 58,52%
Level 4: 4000 - 40 $ - 1 926 - 48,16%
Luxury : 1000 - 150 $ - 967 - 96,75%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 546 - 77,29%
Farm Level 2: 1000 - 15 $ - 882 - 88,20%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13 238 - 73,55%
Average Income per Game1 537 915 $
Year to Date Revenue63 054 529 $
Farm
Home Games Left2
Average Attendance - %2 428 - 80,93%
Average Income per Game100 326 $
Year to Date Revenue3 912 708 $

Expense

Pro Players Total Salaries69 780 500 $
Farm Players Total Salaries1 370 584 $
Coaches Total Salaries710 000 $
Luxury Taxe Total0 $
Special Salary Cap Value3 000 000 $
Pro Year To Date Expenses67 428 523 $
Farm Year To Date Expenses1 784 729 $
Pro Salary Cap To Date67 428 523 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue200 652 $
Pro Remaining Season Days0
Pro Expenses Per Days521 707 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days11 176 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap73 490 500 $
Estimate Under Maximum Salary Cap of 82 500 000 $9 009 500 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 10 490 500 $
Current Bank Account33 541 129 $
Projected Bank Account33 741 781 $

Pro Players Salaries

Mitch Marner 10 893 000 $ (2)
Miro Heiskanen 8 450 000 $ (4)
Jared Spurgeon 7 575 000 $ (3)
Matt Murray 6 250 000 $ (3)
Jakob Silfverberg 5 250 000 $ (3)
Phillip Danault 4 500 000 $ (5)
Braden Holtby 4 300 000 $ (1)
Nick Foligno 3 800 000 $ (2)
Richard Panik 2 750 000 $ (2)
Teddy Blueger 2 200 000 $ (2)
Jordan Greenway 2 100 000 $ (1)
Jani Hakanpaa 1 500 000 $ (3)
Andrej Sekera 1 500 000 $ (1)
Chris Wagner 1 350 000 $ (2)
Ross Colton 1 125 000 $ (2)
Ryan Dzingel 1 100 000 $ (1)
Andrew Cogliano 1 000 000 $ (1)
Grigori Denisenko 925 000 $ (2)
Nicolas Deslauriers 900 000 $ (1)
Kaedan Korczak 789 167 $ (3)
Riley Stillman 773 333 $ (1)
Alexander True 750 000 $ (1)
Zach Whitecloud (Out of Payroll) 725 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2021 : 70 505 500 $
Year 2022 : 57 357 167 $
Year 2023 : 34 314 167 $
Year 2024 : 12 950 000 $
Salary Average Commitment
Year 2021 : 52 581 500 $
Year 2022 : 38 283 167 $
Year 2023 : 25 489 167 $
Year 2024 : 13 950 000 $
Salary Cap with 1 Way Contract
Year 2021 : 70 505 500 $
Year 2022 : 57 357 167 $
Year 2023 : 34 314 167 $
Year 2024 : 12 950 000 $

Farm Players Salaries

Michael Kesselring 92 500 $ (3)
Nikita Okhotyuk 90 500 $ (3)
Alex Green 81 750 $ (2)
Joseph Woll 80 000 $ (1)
Maxim Sushko 77 500 $ (3)
Brett Murray 77 500 $ (1)
Stuart Skinner 75 000 $ (2)
Nick DeSimone 75 000 $ (1)
Marian Studenic 75 000 $ (1)
Mason Jobst 75 000 $ (1)
Andrew Hammond 75 000 $ (1)
Jordy Bellerive 73 334 $ (1)
Parker Wotherspoon 72 500 $ (1)
Zach Solow 70 000 $ (1)
Felix Bibeau 70 000 $ (1)
Travis St. Denis 70 000 $ (1)
Nathan Todd 70 000 $ (1)
Samuel Asselin 70 000 $ (1)
Total Farm Players18
Salary Commitment
Year 2021 : 1 370 584 $
Year 2022 : 417 250 $
Year 2023 : 260 500 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1 351 306 $
Year 2022 : 429 750 $
Year 2023 : 260 500 $
Year 2024 : 0 $

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6000 - 110 $ - 4 341 - 72,35%
Level 2: 5000 - 65 $ - 4 390 - 87,80%
Level 3: 2000 - 45 $ - 1 443 - 72,14%
Level 4: 4000 - 22 $ - 3 762 - 94,06%
Luxury : 1000 - 225 $ - 679 - 67,95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25 $ - 1 963 - 98,17%
Farm Level 2: 1000 - 12 $ - 976 - 97,60%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14 616 - 81,20%
Average Income per Game1 584 532 $
Year to Date Revenue64 965 807 $
Farm
Home Games Left2
Average Attendance - %2 939 - 97,98%
Average Income per Game90 586 $
Year to Date Revenue3 532 838 $

Expense

Pro Players Total Salaries79 048 056 $
Farm Players Total Salaries1 890 750 $
Coaches Total Salaries660 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses75 128 574 $
Farm Year To Date Expenses1 970 748 $
Pro Salary Cap To Date75 128 574 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue181 171 $
Pro Remaining Season Days0
Pro Expenses Per Days589 986 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days15 240 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap79 708 056 $
Estimate Under Maximum Salary Cap of 82 500 000 $2 791 944 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 16 708 056 $
Current Bank Account5 394 567 $
Projected Bank Account5 575 738 $

Pro Players Salaries

Logan Couture 8 000 000 $ (3)
Ryan Johansen 8 000 000 $ (4)
Andrei Svechnikov 7 750 000 $ (5)
Cam Fowler 6 500 000 $ (2)
Jordan Binnington 6 000 000 $ (5)
Nikolaj Ehlers 6 000 000 $ (2)
Hampus Lindholm 5 205 556 $ (1)
Mikhail Sergachev 4 800 000 $ (2)
Mike Hoffman 4 500 000 $ (3)
Alex Iafallo 4 000 000 $ (4)
Brandon Tanev 3 500 000 $ (3)
Anders Nilsson 2 860 000 $ (1)
Jesper Bratt 2 750 000 $ (1)
Mattias Janmark 2 000 000 $ (1)
Travis Dermott 1 500 000 $ (2)
Derek Ryan 1 250 000 $ (2)
Ben Hutton (Out of Payroll) 1 045 000 $ (1)
Blake Comeau 1 000 000 $ (1)
Kaapo Kakko 925 000 $ (1)
Alexander Romanov 894 167 $ (1)
Timothy Liljegren 863 333 $ (1)
Fredrik Claesson 750 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2021 : 80 093 056 $
Year 2022 : 61 800 000 $
Year 2023 : 41 750 000 $
Year 2024 : 25 750 000 $
Salary Average Commitment
Year 2021 : 70 887 222 $
Year 2022 : 52 594 166 $
Year 2023 : 40 150 000 $
Year 2024 : 24 150 000 $
Salary Cap with 1 Way Contract
Year 2021 : 80 093 056 $
Year 2022 : 61 800 000 $
Year 2023 : 41 750 000 $
Year 2024 : 25 750 000 $

Farm Players Salaries

Lassi Thomson 86 333 $ (1)
Andrei Altybarmakyan 81 750 $ (1)
Jonas Rondbjerg 80 667 $ (1)
Michael Mersch 80 000 $ (1)
Spencer Martin 80 000 $ (1)
Evgeny Svechnikov 80 000 $ (1)
Ryan Stanton 80 000 $ (1)
Anthony Louis 80 000 $ (1)
Mason Marchment 80 000 $ (1)
Ben Gleason 76 167 $ (1)
Will Cranley 75 000 $ (1)
Nathan Walker 75 000 $ (2)
Nicolas Meloche 75 000 $ (1)
Michael McCarron 75 000 $ (1)
Jonathan Dahlen 75 000 $ (1)
Jeremy Helvig 75 000 $ (1)
Dereck Baribeau 73 333 $ (3)
Matthew Highmore 72 500 $ (1)
Keegan Lowe 70 000 $ (1)
Robbie Beydoun 70 000 $ (1)
Evan Polei 70 000 $ (1)
Brandon Hickey 70 000 $ (1)
Zach Leslie 70 000 $ (1)
Justin Kapelmaster 70 000 $ (1)
Josiah Didier 70 000 $ (1)
Total Farm Players25
Salary Commitment
Year 2021 : 1 890 750 $
Year 2022 : 148 333 $
Year 2023 : 73 333 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1 870 750 $
Year 2022 : 148 333 $
Year 2023 : 73 333 $
Year 2024 : 0 $

Maroons



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena de Verdun
Level 1: 6000 - 100 $ - 5 301 - 88,36%
Level 2: 5000 - 60 $ - 4 702 - 94,04%
Level 3: 2000 - 35 $ - 1 913 - 95,63%
Level 4: 4000 - 20 $ - 3 798 - 94,95%
Luxury : 1000 - 200 $ - 842 - 84,15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 493 - 74,64%
Farm Level 2: 1000 - 15 $ - 868 - 86,80%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 555 - 91,97%
Average Income per Game1 673 952 $
Year to Date Revenue68 632 028 $
Farm
Home Games Left2
Average Attendance - %2 361 - 78,69%
Average Income per Game97 247 $
Year to Date Revenue3 792 630 $

Expense

Pro Players Total Salaries72 356 666 $
Farm Players Total Salaries2 569 001 $
Coaches Total Salaries660 000 $
Luxury Taxe Total0 $
Special Salary Cap Value5 850 000 $
Pro Year To Date Expenses71 374 245 $
Farm Year To Date Expenses2 269 278 $
Pro Salary Cap To Date71 374 245 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue194 494 $
Pro Remaining Season Days0
Pro Expenses Per Days540 420 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days20 539 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap78 866 666 $
Estimate Under Maximum Salary Cap of 82 500 000 $3 633 334 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 15 866 666 $
Current Bank Account41 231 590 $
Projected Bank Account41 426 084 $

Pro Players Salaries

Jacob Trouba 8 000 000 $ (3)
Matthew Tkachuk 7 000 000 $ (1)
John Gibson 6 400 000 $ (3)
Rasmus Dahlin 6 000 000 $ (3)
Esa Lindell 5 800 000 $ (3)
Gustav Nyquist 5 500 000 $ (2)
Bo Horvat 5 500 000 $ (2)
Pierre-Luc Dubois 5 000 000 $ (1)
Vince Dunn 4 000 000 $ (2)
Brett Connolly 3 500 000 $ (2)
Nick Ritchie 2 500 000 $ (2)
Casey Mittelstadt 2 500 000 $ (3)
Adam Erne 2 100 000 $ (2)
Frans Nielsen 1 500 000 $ (1)
Ian Mitchell 925 000 $ (2)
Filip Zadina 875 000 $ (1)
Trevor Lewis 800 000 $ (1)
Kevin Bahl 795 000 $ (2)
Kale Clague 761 666 $ (1)
Brian Pinho 750 000 $ (1)
John Hayden 750 000 $ (1)
Michael Houser 700 000 $ (1)
Noah Juulsen 700 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2021 : 72 356 666 $
Year 2022 : 53 520 000 $
Year 2023 : 28 700 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 74 106 666 $
Year 2022 : 54 270 000 $
Year 2023 : 29 700 000 $
Year 2024 : 0 $
Salary Cap with 1 Way Contract
Year 2021 : 72 356 666 $
Year 2022 : 53 520 000 $
Year 2023 : 28 700 000 $
Year 2024 : 0 $

Farm Players Salaries

Cory Schneider 600 000 $ (1)
Andrew Poturalski 375 000 $ (1)
John Leonard 92 500 $ (1)
Cole Perfetti 89 417 $ (3)
Jack Quinn 89 417 $ (3)
Alex Turcotte 89 417 $ (3)
Kieffer Bellows 89 417 $ (1)
Nikita Alexandrov 88 000 $ (1)
Jett Woo 86 083 $ (2)
Andy Andreoff 82 500 $ (1)
Dmitri Semykin 81 333 $ (3)
Lucas Carlsson 79 250 $ (1)
Jacob Moverare 75 000 $ (1)
Dylan McIlrath 75 000 $ (1)
Colby Williams 75 000 $ (1)
Philippe Desrosiers 75 000 $ (1)
Skyler McKenzie 74 167 $ (1)
Keegan Kolesar 72 500 $ (1)
Cameron Crotty 70 000 $ (1)
Chad Yetman 70 000 $ (1)
Tyce Thompson 70 000 $ (1)
Tyler Wotherspoon 70 000 $ (1)
Total Farm Players22
Salary Commitment
Year 2021 : 2 569 001 $
Year 2022 : 435 667 $
Year 2023 : 349 584 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 269 001 $
Year 2022 : 435 667 $
Year 2023 : 349 584 $
Year 2024 : 0 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisee
Level 1: 6000 - 80 $ - 5 774 - 96,23%
Level 2: 5000 - 50 $ - 4 802 - 96,04%
Level 3: 2000 - 25 $ - 1 974 - 98,72%
Level 4: 4000 - 10 $ - 3 994 - 99,84%
Luxury : 1000 - 160 $ - 949 - 94,89%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25 $ - 1 932 - 96,58%
Farm Level 2: 1000 - 10 $ - 974 - 97,35%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 493 - 97,18%
Average Income per Game1 405 268 $
Year to Date Revenue57 616 006 $
Farm
Home Games Left2
Average Attendance - %2 905 - 96,84%
Average Income per Game86 458 $
Year to Date Revenue3 371 843 $

Expense

Pro Players Total Salaries74 077 808 $
Farm Players Total Salaries2 927 833 $
Coaches Total Salaries660 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses71 349 364 $
Farm Year To Date Expenses2 236 815 $
Pro Salary Cap To Date71 349 364 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue172 915 $
Pro Remaining Season Days0
Pro Expenses Per Days553 169 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days23 342 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap74 737 808 $
Estimate Under Maximum Salary Cap of 82 500 000 $7 762 192 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 11 737 808 $
Current Bank Account32 792 142 $
Projected Bank Account32 965 057 $

Pro Players Salaries

Zdeno Chara 9 900 000 $ (3)
Sebastian Aho 8 454 000 $ (3)
Shea Weber 7 857 143 $ (5)
Bryan Little 5 291 666 $ (1)
Alexander Wennberg 4 900 000 $ (1)
Travis Sanheim 4 675 000 $ (2)
Shayne Gostisbehere 4 500 000 $ (1)
Devan Dubnyk 4 500 000 $ (2)
Victor Rask 4 000 000 $ (1)
Anton Khudobin 3 333 333 $ (2)
Pius Suter 3 250 000 $ (2)
Philippe Myers 2 550 000 $ (2)
Andrew Shaw 1 950 000 $ (1)
Mathieu Perreault 950 000 $ (1)
Vasili Podkolzin 925 000 $ (3)
Lucas Raymond 925 000 $ (3)
Kirby Dach 925 000 $ (1)
Joel Farabee 925 000 $ (1)
Ryan Lindgren 925 000 $ (1)
Alex Newhook 908 333 $ (2)
Nils Hoglander 891 667 $ (2)
Martin Fehervary 791 666 $ (2)
Dan Vladar 750 000 $ (2)
Total Pro Players23
Salary Commitment
Year 2021 : 74 077 808 $
Year 2022 : 49 711 142 $
Year 2023 : 28 061 143 $
Year 2024 : 7 857 143 $
Salary Average Commitment
Year 2021 : 70 391 975 $
Year 2022 : 47 181 142 $
Year 2023 : 28 061 143 $
Year 2024 : 7 857 143 $
Salary Cap with 1 Way Contract
Year 2021 : 74 077 808 $
Year 2022 : 49 711 142 $
Year 2023 : 28 061 143 $
Year 2024 : 7 857 143 $

Farm Players Salaries

Craig Anderson 700 000 $ (1)
Simon Benoit 92 500 $ (1)
Oskari Laaksonen 92 500 $ (2)
William Lockwood 92 500 $ (1)
Vitaly Kravtsov 92 500 $ (3)
Josh Brook 91 083 $ (1)
Linus Hogberg 90 000 $ (1)
Tyson Foerster 89 417 $ (3)
Adam Johnson 80 000 $ (2)
Doyle Somerby 80 000 $ (1)
Cole Smith 79 250 $ (1)
Devin Cooley 78 500 $ (2)
Brett Gallant 75 000 $ (1)
Daniel Carr 75 000 $ (1)
Calle Rosen 75 000 $ (1)
Kevin Czuczman 75 000 $ (1)
Ian McCoshen 75 000 $ (1)
Hudson Fasching 75 000 $ (1)
Cavan Fitzgerald 75 000 $ (2)
C.J. Smith 75 000 $ (1)
Adam Helewka 75 000 $ (1)
Buddy Robinson 75 000 $ (1)
Andrew Oglevie 75 000 $ (1)
Gabriel Dumont 75 000 $ (1)
Michael McNiven 75 000 $ (1)
Cody McLeod 75 000 $ (1)
Mitchell Stephens 73 750 $ (1)
Kyle Keyser 73 333 $ (2)
C.J. Suess 72 500 $ (1)
Total Farm Players29
Salary Commitment
Year 2021 : 2 927 833 $
Year 2022 : 581 250 $
Year 2023 : 181 917 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 4 012 833 $
Year 2022 : 581 250 $
Year 2023 : 181 917 $
Year 2024 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameEdmonton Coliseum
Level 1: 6000 - 105 $ - 4 473 - 74,55%
Level 2: 5000 - 65 $ - 4 214 - 84,28%
Level 3: 2000 - 38 $ - 1 851 - 92,54%
Level 4: 4000 - 23 $ - 3 724 - 93,11%
Luxury : 1000 - 190 $ - 895 - 89,52%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 545 - 77,25%
Farm Level 2: 1000 - 15 $ - 885 - 88,55%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15 158 - 84,21%
Average Income per Game1 593 829 $
Year to Date Revenue65 346 973 $
Farm
Home Games Left2
Average Attendance - %2 430 - 81,02%
Average Income per Game100 361 $
Year to Date Revenue3 914 082 $

Expense

Pro Players Total Salaries72 680 833 $
Farm Players Total Salaries2 100 500 $
Coaches Total Salaries810 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses72 002 949 $
Farm Year To Date Expenses2 112 749 $
Pro Salary Cap To Date72 002 949 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue200 722 $
Pro Remaining Season Days0
Pro Expenses Per Days543 932 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days16 879 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap73 490 833 $
Estimate Under Maximum Salary Cap of 82 500 000 $9 009 167 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 10 490 833 $
Current Bank Account5 076 191 $
Projected Bank Account5 276 913 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (2)
Jeff Skinner 9 000 000 $ (2)
John Carlson 8 000 000 $ (2)
Bobby Ryan 7 250 000 $ (1)
Kyle Okposo 6 000 000 $ (2)
James Neal 5 750 000 $ (2)
Jake Gardiner 4 050 000 $ (2)
Mark Giordano 3 375 000 $ (1)
Zack Kassian 3 200 000 $ (3)
Joonas Korpisalo 2 800 000 $ (1)
Tomas Nosek 1 750 000 $ (2)
Jordan Oesterle 1 350 000 $ (2)
Gaetan Haas 1 065 000 $ (1)
Tim Stutzle 925 000 $ (2)
Cody Glass 863 333 $ (1)
Brandon Pirri 852 500 $ (1)
Luke Schenn 850 000 $ (2)
Ben Street 825 000 $ (1)
Brendan Smith 800 000 $ (1)
Nathan Gerbe (Out of Payroll) 750 000 $ (1)
Alex Biega 750 000 $ (1)
Kaapo Kahkonen 725 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2021 : 73 430 833 $
Year 2022 : 53 375 000 $
Year 2023 : 3 200 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 64 098 333 $
Year 2022 : 50 425 000 $
Year 2023 : 250 000 $
Year 2024 : 0 $
Salary Cap with 1 Way Contract
Year 2021 : 73 430 833 $
Year 2022 : 53 375 000 $
Year 2023 : 3 200 000 $
Year 2024 : 0 $

Farm Players Salaries

Martin Kaut 92 500 $ (1)
Curtis Hall 92 500 $ (1)
Dennis Gilbert 92 500 $ (1)
Christian Djoos 90 000 $ (1)
Barrett Hayton 89 417 $ (1)
Ryan O'Rourke 88 667 $ (3)
Kristian Vesalainen 87 500 $ (1)
Jake Bean 87 500 $ (1)
Owen Tippett 86 333 $ (1)
Hunter Skinner 85 083 $ (3)
Mark Kastelic 82 167 $ (2)
Calvin Pickard 80 000 $ (1)
Leon Gawanke 79 667 $ (1)
Matt Villalta 77 833 $ (2)
Zach Trotman 77 000 $ (1)
Morgan Geekie 76 333 $ (1)
Paul Cotter 76 000 $ (2)
Andy Welinski 75 000 $ (1)
Kole Sherwood 75 000 $ (1)
Frederik Gauthier 75 000 $ (1)
Austin Poganski 75 000 $ (1)
Garret Sparks 75 000 $ (1)
Cam Dineen 74 500 $ (1)
Alexandre Fortin 70 000 $ (1)
James Sanchez 70 000 $ (1)
Brad Thiessen 70 000 $ (1)
Matt Abt 0 $ (0)
Josh Teves 0 $ (0)
Total Farm Players28
Salary Commitment
Year 2021 : 2 100 500 $
Year 2022 : 409 750 $
Year 2023 : 173 750 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 100 500 $
Year 2022 : 409 750 $
Year 2023 : 173 750 $
Year 2024 : 0 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSunrise Arena
Level 1: 6000 - 100 $ - 5 406 - 90,09%
Level 2: 5000 - 60 $ - 4 764 - 95,29%
Level 3: 2000 - 35 $ - 1 909 - 95,46%
Level 4: 4000 - 20 $ - 3 870 - 96,75%
Luxury : 1000 - 200 $ - 863 - 86,33%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 543 - 77,13%
Farm Level 2: 1000 - 15 $ - 887 - 88,74%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 813 - 93,40%
Average Income per Game1 703 536 $
Year to Date Revenue69 844 972 $
Farm
Home Games Left2
Average Attendance - %2 430 - 81,00%
Average Income per Game100 283 $
Year to Date Revenue3 911 018 $

Expense

Pro Players Total Salaries74 952 500 $
Farm Players Total Salaries2 544 416 $
Coaches Total Salaries860 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses70 316 386 $
Farm Year To Date Expenses2 563 058 $
Pro Salary Cap To Date70 316 386 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue200 565 $
Pro Remaining Season Days0
Pro Expenses Per Days561 130 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days20 347 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap75 812 500 $
Estimate Under Maximum Salary Cap of 82 500 000 $6 687 500 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 12 812 500 $
Current Bank Account37 179 317 $
Projected Bank Account37 379 882 $

Pro Players Salaries

Travis Zajac 6 350 000 $ (1)
Mats Zuccarello 6 000 000 $ (2)
Taylor Hall 6 000 000 $ (4)
Pekka Rinne 5 500 000 $ (1)
Sami Vatanen 5 500 000 $ (2)
Tim Schaller 5 090 000 $ (1)
Mike Matheson 4 875 000 $ (1)
Vincent Trocheck 4 750 000 $ (1)
Kevin Labanc 4 725 000 $ (3)
Jamie Oleksiak 4 600 000 $ (4)
Tyson Barrie 4 500 000 $ (3)
Marcus Foligno 3 100 000 $ (3)
Antti Raanta 2 000 000 $ (2)
Rocco Grimaldi 2 000 000 $ (2)
Josh Archibald 1 500 000 $ (1)
Garnet Hathaway 1 500 000 $ (2)
Nikita Gusev 1 500 000 $ (1)
Nathan Beaulieu 1 250 000 $ (1)
Matt Moulson 1 000 000 $ (1)
Joshua Norris 925 000 $ (2)
Andrew Peeke 787 500 $ (2)
Greg Pateryn 750 000 $ (1)
Patrick Brown 750 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2021 : 74 952 500 $
Year 2022 : 41 637 500 $
Year 2023 : 22 925 000 $
Year 2024 : 10 600 000 $
Salary Average Commitment
Year 2021 : 61 221 250 $
Year 2022 : 37 856 250 $
Year 2023 : 19 143 750 $
Year 2024 : 10 600 000 $
Salary Cap with 1 Way Contract
Year 2021 : 74 952 500 $
Year 2022 : 41 637 500 $
Year 2023 : 22 925 000 $
Year 2024 : 10 600 000 $

Farm Players Salaries

Jonas Siegenthaler 112 500 $ (2)
Otto Leskinen 101 750 $ (1)
Anthony Stolarz 95 000 $ (2)
Jamie Drysdale 92 500 $ (3)
Hugh McGing 92 500 $ (2)
Reilly Walsh 92 500 $ (3)
Tye Felhaber 92 500 $ (3)
Ridly Greig 92 500 $ (3)
Raphael Lavoie 87 000 $ (3)
Jacob de La Rose 85 000 $ (1)
Libor Hajek 83 333 $ (1)
Pavel Shen 80 917 $ (3)
Clark Bishop 80 000 $ (1)
Dylan Sikura 80 000 $ (1)
Gabriel Fortier 79 167 $ (3)
Jonathan Gruden 78 833 $ (3)
Pascal Laberge 78 083 $ (1)
Antoine Morand 77 833 $ (3)
Nolan Stevens 75 000 $ (1)
Adam Werner 75 000 $ (1)
Brayden Burke 75 000 $ (1)
Maxim Letunov 75 000 $ (1)
Bokondji Imama 75 000 $ (1)
Miikka Salomaki 75 000 $ (1)
Joachim Blichfeld 75 000 $ (1)
Aaron Dell 75 000 $ (1)
Scott Wilson 75 000 $ (1)
Ville Husso 75 000 $ (1)
Jakub Zboril 72 500 $ (2)
Tristen Mullin 70 000 $ (1)
Josh Maniscalco 70 000 $ (1)
Total Farm Players31
Salary Commitment
Year 2021 : 2 544 416 $
Year 2022 : 1 146 250 $
Year 2023 : 773 750 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 501 516 $
Year 2022 : 1 158 350 $
Year 2023 : 773 750 $
Year 2024 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - 85 $ - 5 830 - 97,17%
Level 2: 5000 - 60 $ - 4 697 - 93,93%
Level 3: 2000 - 35 $ - 1 937 - 96,83%
Level 4: 4000 - 20 $ - 3 908 - 97,70%
Luxury : 1000 - 180 $ - 965 - 96,54%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 544 - 77,22%
Farm Level 2: 1000 - 15 $ - 880 - 87,99%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 337 - 96,32%
Average Income per Game1 634 674 $
Year to Date Revenue67 021 614 $
Farm
Home Games Left2
Average Attendance - %2 424 - 80,81%
Average Income per Game100 207 $
Year to Date Revenue3 908 090 $

Expense

Pro Players Total Salaries79 186 514 $
Farm Players Total Salaries1 839 333 $
Coaches Total Salaries760 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 000 000 $
Pro Year To Date Expenses76 762 702 $
Farm Year To Date Expenses1 878 606 $
Pro Salary Cap To Date76 534 914 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue200 415 $
Pro Remaining Season Days0
Pro Expenses Per Days591 752 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days14 839 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap81 196 514 $
Estimate Under Maximum Salary Cap of 82 500 000 $1 303 486 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 18 196 514 $
Current Bank Account13 796 396 $
Projected Bank Account13 996 811 $

Pro Players Salaries

Auston Matthews 11 634 000 $ (3)
Cale Makar 9 000 000 $ (5)
Tuukka Rask 7 700 000 $ (1)
Tyler Myers (1 Way Contract) 6 000 000 $ (3)
J.T. Miller 5 250 000 $ (2)
Dmitry Orlov 5 100 000 $ (1)
Mikael Granlund 5 000 000 $ (4)
Tomas Tatar 4 500 000 $ (2)
T.J. Oshie 4 250 000 $ (1)
Charlie Coyle 4 250 000 $ (4)
Carl Hagelin 2 750 000 $ (2)
Niklas Hjalmarsson 2 500 000 $ (1)
Ethan Bear 2 000 000 $ (1)
Jack Campbell 1 650 000 $ (1)
Lawson Crouse 1 533 333 $ (1)
Jesse Puljujarvi 1 175 000 $ (1)
Ryan Murray 1 000 000 $ (1)
Matthew Nieto 850 000 $ (2)
Curtis Lazar 800 000 $ (1)
Alex Chiasson (Out of Payroll) 750 000 $ (1)
Chad Ruhwedel 750 000 $ (1)
Jack Roslovic 744 181 $ (1)
Total Pro Players22
Salary Commitment
Year 2021 : 79 186 514 $
Year 2022 : 49 234 000 $
Year 2023 : 35 884 000 $
Year 2024 : 18 250 000 $
Salary Average Commitment
Year 2021 : 84 915 695 $
Year 2022 : 51 359 000 $
Year 2023 : 36 884 000 $
Year 2024 : 19 250 000 $
Salary Cap with 1 Way Contract
Year 2021 : 79 186 514 $
Year 2022 : 49 234 000 $
Year 2023 : 35 884 000 $
Year 2024 : 18 250 000 $

Farm Players Salaries

Spencer Knight 92 500 $ (2)
Pavel Dorofeyev 92 500 $ (2)
Logan Brown 87 500 $ (1)
Graeme Clarke 85 083 $ (3)
Zane McIntyre 85 000 $ (1)
Kody Clark 80 833 $ (2)
Vladislav Kolyachonok 78 917 $ (3)
Yannick Weber 77 000 $ (1)
Stefan Noesen 75 000 $ (1)
T.J. Tynan 75 000 $ (1)
Brett Sutter 75 000 $ (1)
Paul Thompson 75 000 $ (1)
Sam Carrick 75 000 $ (1)
Vincent Desharnais 75 000 $ (1)
Alex Lyon 75 000 $ (1)
Jacob MacDonald 72 500 $ (1)
Sami Niku 72 500 $ (1)
Alex Whelan 70 000 $ (1)
Dmitry Osipov 70 000 $ (1)
Alex Limoges 70 000 $ (1)
Cole Maier 70 000 $ (1)
Vincent LoVerde 70 000 $ (1)
Rob O'Gara 70 000 $ (1)
Ryan Schmelzer 70 000 $ (1)
Total Farm Players24
Salary Commitment
Year 2021 : 1 839 333 $
Year 2022 : 429 833 $
Year 2023 : 164 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1 839 333 $
Year 2022 : 429 833 $
Year 2023 : 164 000 $
Year 2024 : 0 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone arena
Level 1: 6000 - 95 $ - 5 777 - 96,28%
Level 2: 5000 - 62 $ - 4 759 - 95,18%
Level 3: 2000 - 35 $ - 1 940 - 96,99%
Level 4: 4000 - 22 $ - 3 820 - 95,50%
Luxury : 1000 - 175 $ - 967 - 96,65%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30 $ - 1 943 - 97,15%
Farm Level 2: 1000 - 12 $ - 978 - 97,75%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 262 - 95,90%
Average Income per Game1 735 695 $
Year to Date Revenue71 163 508 $
Farm
Home Games Left2
Average Attendance - %2 921 - 97,35%
Average Income per Game104 332 $
Year to Date Revenue4 068 962 $

Expense

Pro Players Total Salaries72 990 834 $
Farm Players Total Salaries2 604 664 $
Coaches Total Salaries720 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses72 740 904 $
Farm Year To Date Expenses2 543 613 $
Pro Salary Cap To Date72 740 904 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue208 665 $
Pro Remaining Season Days0
Pro Expenses Per Days545 562 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days20 818 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap73 710 834 $
Estimate Under Maximum Salary Cap of 82 500 000 $8 789 166 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 10 710 834 $
Current Bank Account9 260 055 $
Projected Bank Account9 468 720 $

Pro Players Salaries

Brayden Point 6 750 000 $ (6)
Aleksander Barkov 5 900 000 $ (6)
Jaccob Slavin 5 300 000 $ (2)
Patric Hornqvist 5 300 000 $ (1)
Samuel Girard 5 000 000 $ (4)
Nikita Zaitsev 4 400 000 $ (1)
Cam Talbot 3 666 667 $ (2)
Milan Lucic (1 Way Contract) 3 650 000 $ (2)
Evander Kane 3 500 000 $ (2)
Radek Faksa 3 250 000 $ (4)
Ryan Graves 3 166 667 $ (2)
Anthony Duclair 3 000 000 $ (3)
Jay Beagle 3 000 000 $ (1)
Adam Henrique 2 912 500 $ (2)
Vladislav Gavrikov 2 800 000 $ (2)
Mike Smith 2 200 000 $ (2)
Egor Sharangovich 2 000 000 $ (2)
Alexandre Texier 1 525 000 $ (2)
Brandon Hagel 1 500 000 $ (3)
Robert Bortuzzo 1 375 000 $ (3)
Carl Soderberg 1 100 000 $ (1)
Adam Fox 925 000 $ (6)
Patrick Marleau 770 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2021 : 72 990 834 $
Year 2022 : 73 420 834 $
Year 2023 : 42 700 000 $
Year 2024 : 37 250 000 $
Salary Average Commitment
Year 2021 : 62 565 834 $
Year 2022 : 47 995 834 $
Year 2023 : 24 191 667 $
Year 2024 : 18 316 667 $
Salary Cap with 1 Way Contract
Year 2021 : 72 990 834 $
Year 2022 : 58 420 834 $
Year 2023 : 27 700 000 $
Year 2024 : 21 825 000 $

Farm Players Salaries

Brendan Lemieux 155 000 $ (1)
Jordan Weal 154 000 $ (1)
Cole Bardreau 100 000 $ (1)
Tom Kuhnhackl 92 500 $ (1)
Tanner Laczynski 92 500 $ (1)
Jacob Christiansen 92 500 $ (3)
Mattias Samuelsson 92 500 $ (2)
Jeremy Swayman 92 500 $ (2)
Mathias Emilio Pettersen 90 333 $ (2)
Connor McMichael 86 333 $ (3)
Lukas Jasek 85 333 $ (1)
Angus Crookshank 83 833 $ (3)
Kevin Connauton 82 500 $ (1)
Yegor Sokolov 81 833 $ (3)
Mason Millman 81 333 $ (3)
Cole Reinhardt 81 333 $ (3)
Filip Kral 81 000 $ (2)
Maxim Marushev 81 000 $ (2)
Jakub Skarek 77 833 $ (2)
Cameron Gaunce 77 000 $ (1)
Joel Teasdale 76 333 $ (2)
Brady Keeper 76 250 $ (2)
Connor Ingram 75 917 $ (2)
Connor Bunnaman 75 000 $ (2)
Rob Hamilton 75 000 $ (1)
Dmytro Timashov 75 000 $ (1)
Sven Baertschi 75 000 $ (1)
Jayden Halbgewachs 72 500 $ (1)
Michael Hutchinson 72 500 $ (1)
Nikita Pavlychev 70 000 $ (1)
Total Farm Players30
Salary Commitment
Year 2021 : 2 604 664 $
Year 2022 : 1 325 831 $
Year 2023 : 507 165 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 538 081 $
Year 2022 : 1 325 831 $
Year 2023 : 507 165 $
Year 2024 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBlue Shirt Stadium
Level 1: 6000 - 100 $ - 5 443 - 90,72%
Level 2: 5000 - 60 $ - 4 775 - 95,50%
Level 3: 2000 - 35 $ - 1 939 - 96,96%
Level 4: 4000 - 20 $ - 3 879 - 96,98%
Luxury : 1000 - 200 $ - 862 - 86,23%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 581 - 79,04%
Farm Level 2: 1000 - 15 $ - 890 - 89,04%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 899 - 93,88%
Average Income per Game1 711 606 $
Year to Date Revenue70 175 833 $
Farm
Home Games Left2
Average Attendance - %2 471 - 82,38%
Average Income per Game102 341 $
Year to Date Revenue3 991 298 $

Expense

Pro Players Total Salaries73 342 857 $
Farm Players Total Salaries2 482 116 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses77 488 229 $
Farm Year To Date Expenses3 056 475 $
Pro Salary Cap To Date77 488 229 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue204 682 $
Pro Remaining Season Days0
Pro Expenses Per Days551 429 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days24 079 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap75 042 857 $
Estimate Under Maximum Salary Cap of 82 500 000 $7 457 143 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 12 042 857 $
Current Bank Account42 408 540 $
Projected Bank Account42 613 222 $

Pro Players Salaries

Erik Karlsson 11 500 000 $ (3)
Kyle Connor 7 142 857 $ (4)
Brayden Schenn 6 500 000 $ (4)
Philipp Grubauer 5 900 000 $ (4)
Adam Pelech 5 750 000 $ (5)
Nick Leddy 5 500 000 $ (1)
Rasmus Andersson 4 550 000 $ (4)
Nazem Kadri 4 500 000 $ (1)
Roope Hintz 3 150 000 $ (2)
Carl Gunnarsson 3 050 000 $ (2)
Alex Nedeljkovic 3 000 000 $ (2)
Oskar Sundqvist 2 750 000 $ (2)
Nick Jensen 2 500 000 $ (2)
Tyler Motte 1 225 000 $ (1)
Vinnie Hinostroza 1 050 000 $ (1)
Pierre-Edouard Bellemare 1 000 000 $ (2)
Carter Verhaeghe 1 000 000 $ (1)
Jordan Kyrou 875 000 $ (1)
Riley Sheahan 850 000 $ (1)
Ben Harpur 800 000 $ (1)
Jason Spezza 750 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2021 : 73 342 857 $
Year 2022 : 56 792 857 $
Year 2023 : 41 342 857 $
Year 2024 : 29 842 857 $
Salary Average Commitment
Year 2021 : 58 180 833 $
Year 2022 : 51 430 833 $
Year 2023 : 35 980 833 $
Year 2024 : 24 480 833 $
Salary Cap with 1 Way Contract
Year 2021 : 73 342 857 $
Year 2022 : 56 792 857 $
Year 2023 : 41 342 857 $
Year 2024 : 29 842 857 $

Farm Players Salaries

Aleksi Heponiemi 92 500 $ (1)
Brandon Biro 92 500 $ (2)
Dylan Samberg 92 500 $ (2)
Noah Dobson 89 417 $ (1)
Arthur Kaliyev 89 417 $ (3)
Josh Mahura 87 500 $ (1)
Philip Tomasino 86 333 $ (3)
Marc Del Gaizo 85 033 $ (3)
Caleb Jones 85 000 $ (1)
Colton Poolman 84 250 $ (1)
Trent Miner 82 833 $ (3)
Declan Chisholm 81 500 $ (2)
Adam Ruzicka 80 167 $ (1)
Nicholas Robertson 79 667 $ (3)
Jerad Rosburg 79 250 $ (1)
Dmitry Zavgorodniy 78 000 $ (2)
Sasha Chmelevski 77 833 $ (1)
Philippe Maillet 77 000 $ (1)
Jonathan Aspirot 76 833 $ (2)
Gustav Olofsson 75 000 $ (1)
Antti Suomela 75 000 $ (1)
Adam Huska 75 000 $ (1)
Marc Michaelis 75 000 $ (1)
Sheldon Dries 75 000 $ (1)
Dakota Joshua 75 000 $ (1)
Beck Warm 75 000 $ (2)
Anthony Bitetto 73 750 $ (1)
Dylan Ferguson 73 333 $ (1)
Karson Kuhlman 72 500 $ (1)
Jean-Francois Berube 70 000 $ (1)
Jeff Malott 70 000 $ (1)
Total Farm Players31
Salary Commitment
Year 2021 : 2 482 116 $
Year 2022 : 919 616 $
Year 2023 : 423 283 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 493 533 $
Year 2022 : 895 283 $
Year 2023 : 425 783 $
Year 2024 : 0 $

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameOctopus Arena
Level 1: 6000 - 130 $ - 3 725 - 62,08%
Level 2: 5000 - 85 $ - 2 942 - 58,84%
Level 3: 2000 - 50 $ - 1 303 - 65,14%
Level 4: 4000 - 25 $ - 3 442 - 86,04%
Luxury : 1000 - 250 $ - 622 - 62,24%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 586 - 79,31%
Farm Level 2: 1000 - 15 $ - 883 - 88,32%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12 034 - 66,85%
Average Income per Game1 551 222 $
Year to Date Revenue63 600 099 $
Farm
Home Games Left2
Average Attendance - %2 469 - 82,32%
Average Income per Game102 464 $
Year to Date Revenue3 996 108 $

Expense

Pro Players Total Salaries81 805 129 $
Farm Players Total Salaries2 012 666 $
Coaches Total Salaries660 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 000 000 $
Pro Year To Date Expenses81 505 801 $
Farm Year To Date Expenses2 011 801 $
Pro Salary Cap To Date79 868 757 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue204 929 $
Pro Remaining Season Days0
Pro Expenses Per Days610 408 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days16 193 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap81 765 129 $
Estimate Under Maximum Salary Cap of 82 500 000 $734 871 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 18 765 129 $
Current Bank Account2 382 922 $
Projected Bank Account2 587 851 $

Pro Players Salaries

John Tavares 10 950 000 $ (2)
Marc-Andre Fleury 6 933 334 $ (1)
David Pastrnak 6 666 667 $ (2)
Jeff Petry 6 250 000 $ (4)
Mark Scheifele 6 125 000 $ (3)
Duncan Keith 5 538 462 $ (2)
Anton Stralman 5 500 000 $ (1)
Oliver Bjorkstrand 5 400 000 $ (5)
Connor Brown 3 600 000 $ (2)
Lars Eller 3 500 000 $ (2)
Andreas Johnsson 3 225 000 $ (2)
Dylan DeMelo 3 000 000 $ (3)
Mikko Koskinen 2 250 000 $ (1)
Zemgus Girgensons 2 200 000 $ (2)
Zach Aston-Reese 1 750 000 $ (1)
Troy Stecher (Out of Payroll) 1 700 000 $ (1)
Noel Acciari 1 666 666 $ (1)
Scott Harrington 1 650 000 $ (1)
Haydn Fleury 1 300 000 $ (1)
Jujhar Khaira 975 000 $ (2)
Pat Maroon 900 000 $ (1)
Nico Sturm 725 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2021 : 81 805 129 $
Year 2022 : 57 430 129 $
Year 2023 : 20 775 000 $
Year 2024 : 11 650 000 $
Salary Average Commitment
Year 2021 : 82 863 462 $
Year 2022 : 57 888 462 $
Year 2023 : 20 775 000 $
Year 2024 : 11 650 000 $
Salary Cap with 1 Way Contract
Year 2021 : 81 805 129 $
Year 2022 : 57 430 129 $
Year 2023 : 20 775 000 $
Year 2024 : 11 650 000 $

Farm Players Salaries

Ross Johnston 100 000 $ (1)
Morgan Barron 92 500 $ (2)
Joseph Blandisi 90 000 $ (1)
Mackenzie MacEachern 90 000 $ (1)
Josiah Slavin 84 250 $ (2)
Austin Rueschhoff 84 250 $ (2)
Benoit-Olivier Groulx 82 250 $ (2)
David Gustafsson 81 750 $ (1)
Isaac Ratcliffe 78 083 $ (1)
Ty Ronning 75 083 $ (1)
Steven Santini 75 000 $ (2)
Kevin Poulin 75 000 $ (1)
Gabriel Carlsson 75 000 $ (1)
Tomas Jurco 75 000 $ (1)
Kyle Rau 75 000 $ (1)
Tanner Kaspick 73 917 $ (1)
Carter Hart 73 083 $ (1)
Sam Anas 72 500 $ (1)
Jordan Schmaltz 70 000 $ (1)
Yanni Kaldis 70 000 $ (1)
Reece Willcox 70 000 $ (1)
Tyler Graovac 70 000 $ (1)
Yannick Veilleux 70 000 $ (1)
Anton Lindholm 70 000 $ (1)
Theodor Lennstrom 70 000 $ (1)
Brett Brochu 70 000 $ (1)
Tim Soderlund 0 $ (0)
Matt Filipe 0 $ (0)
Ryan Jones 0 $ (0)
Matt Luff 0 $ (0)
Total Farm Players30
Salary Commitment
Year 2021 : 2 012 666 $
Year 2022 : 418 250 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 012 666 $
Year 2022 : 418 250 $
Year 2023 : 0 $
Year 2024 : 0 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - 100 $ - 5 459 - 90,98%
Level 2: 5000 - 62 $ - 4 694 - 93,88%
Level 3: 2000 - 55 $ - 1 182 - 59,08%
Level 4: 4000 - 30 $ - 2 597 - 64,93%
Luxury : 1000 - 186 $ - 953 - 95,30%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30 $ - 1 915 - 95,76%
Farm Level 2: 1000 - 13 $ - 957 - 95,70%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14 885 - 82,69%
Average Income per Game1 724 073 $
Year to Date Revenue70 686 973 $
Farm
Home Games Left2
Average Attendance - %2 872 - 95,74%
Average Income per Game104 146 $
Year to Date Revenue4 061 707 $

Expense

Pro Players Total Salaries75 218 292 $
Farm Players Total Salaries2 452 616 $
Coaches Total Salaries660 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 500 000 $
Pro Year To Date Expenses74 243 776 $
Farm Year To Date Expenses2 272 730 $
Pro Salary Cap To Date74 243 776 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue208 293 $
Pro Remaining Season Days0
Pro Expenses Per Days561 617 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days19 630 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap78 378 292 $
Estimate Under Maximum Salary Cap of 82 500 000 $4 121 708 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 15 378 292 $
Current Bank Account20 977 923 $
Projected Bank Account21 186 216 $

Pro Players Salaries

Anze Kopitar 10 000 000 $ (3)
Nicklas Backstrom 9 200 000 $ (4)
Clayton Keller 7 150 000 $ (4)
Ivan Provorov 6 750 000 $ (3)
Ben Thomas 5 700 000 $ (1)
Zach Hyman 5 500 000 $ (5)
Filip Hronek 4 400 000 $ (3)
Viktor Arvidsson 4 250 000 $ (3)
Elvis Merzlikins 4 000 000 $ (1)
Joel Armia 3 400 000 $ (4)
Marco Scandella 3 275 000 $ (3)
Kailer Yamamoto 2 000 000 $ (1)
Eeli Tolvanen 1 450 000 $ (3)
Casey DeSmith 1 250 000 $ (1)
Trevor Zegras 925 000 $ (2)
Rasmus Sandin 925 000 $ (1)
Logan Stanley 900 000 $ (1)
Seth Jarvis 894 167 $ (3)
Sam Steel 874 125 $ (1)
Jeremy Lauzon 850 000 $ (1)
Tucker Poolman 775 000 $ (1)
Michael Amadio 750 000 $ (3)
Total Pro Players22
Salary Commitment
Year 2021 : 75 218 292 $
Year 2022 : 57 956 667 $
Year 2023 : 57 031 667 $
Year 2024 : 25 250 000 $
Salary Average Commitment
Year 2021 : 53 393 083 $
Year 2022 : 39 763 333 $
Year 2023 : 38 838 333 $
Year 2024 : 9 150 000 $
Salary Cap with 1 Way Contract
Year 2021 : 75 218 292 $
Year 2022 : 57 944 167 $
Year 2023 : 57 019 167 $
Year 2024 : 25 250 000 $

Farm Players Salaries

Markus Nutivaara 270 000 $ (1)
Mads Sogaard 92 500 $ (3)
Wyatt Kalynuk 92 500 $ (1)
Layton Ahac 89 750 $ (3)
Ty Dellandrea 86 333 $ (2)
Kevin Mandolese 83 500 $ (2)
Connor Dewar 82 533 $ (1)
Damien Riat 81 750 $ (1)
Tommy Novak 81 750 $ (1)
Fabian Zetterlund 80 917 $ (1)
Justin Almeida 80 917 $ (1)
Alexei Protas 79 500 $ (3)
Jake Leschyshyn 77 833 $ (1)
David Kase 76 833 $ (1)
Lukas Vejdemo 75 000 $ (1)
Dominic Toninato 75 000 $ (2)
Devante Stephens 75 000 $ (1)
Max Lagace 75 000 $ (1)
Frederic Allard 75 000 $ (1)
Ivan Nalimov 75 000 $ (1)
Oliver Kylington 75 000 $ (1)
Kaden Fulcher 73 500 $ (1)
Anthony Angello 72 500 $ (1)
Madison Bowey 72 500 $ (1)
Sebastian AhoD 72 500 $ (1)
John Stevens 70 000 $ (1)
John Quenneville 70 000 $ (1)
Mitchell Hoelscher 70 000 $ (1)
Ethan Keppen 70 000 $ (1)
Total Farm Players29
Salary Commitment
Year 2021 : 2 452 616 $
Year 2022 : 506 583 $
Year 2023 : 261 750 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 465 116 $
Year 2022 : 506 583 $
Year 2023 : 261 750 $
Year 2024 : 0 $

Senateurs



Arena Capacity - Ticket Price
Attendance - %

Arena NamePlace Banque Scottia
Level 1: 6000 - 90 $ - 5 690 - 94,83%
Level 2: 5000 - 55 $ - 4 827 - 96,55%
Level 3: 2000 - 33 $ - 1 943 - 97,16%
Level 4: 4000 - 18 $ - 3 915 - 97,86%
Luxury : 1000 - 180 $ - 944 - 94,43%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 530 - 76,49%
Farm Level 2: 1000 - 15 $ - 896 - 89,58%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 319 - 96,22%
Average Income per Game1 612 423 $
Year to Date Revenue66 109 323 $
Farm
Home Games Left2
Average Attendance - %2 426 - 80,85%
Average Income per Game99 798 $
Year to Date Revenue3 892 123 $

Expense

Pro Players Total Salaries75 465 000 $
Farm Players Total Salaries2 423 835 $
Coaches Total Salaries1 320 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 937 500 $
Pro Year To Date Expenses75 243 043 $
Farm Year To Date Expenses2 289 180 $
Pro Salary Cap To Date75 243 043 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue199 596 $
Pro Remaining Season Days0
Pro Expenses Per Days568 333 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days19 405 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap79 722 500 $
Estimate Under Maximum Salary Cap of 82 500 000 $2 777 500 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 16 722 500 $
Current Bank Account9 304 126 $
Projected Bank Account9 503 722 $

Pro Players Salaries

Dougie Hamilton 9 000 000 $ (5)
Steven Stamkos 8 500 000 $ (3)
Jakub Voracek 8 250 000 $ (3)
Jason Zucker 5 500 000 $ (2)
Andre Burakovsky 4 900 000 $ (1)
Ilya Sorokin 4 000 000 $ (3)
Danny DeKeyser 4 000 000 $ (1)
Alexander Kerfoot 3 500 000 $ (2)
Erik Gustafsson 3 300 000 $ (1)
Jared McCann 2 940 000 $ (5)
Artem Zub 2 500 000 $ (2)
Casey Cizikas 2 500 000 $ (5)
Alexandar Georgiev 2 425 000 $ (1)
Erik Haula 2 375 000 $ (2)
Tyler Ennis 2 300 000 $ (1)
Jake Virtanen 1 750 000 $ (1)
Ryan Hartman 1 700 000 $ (3)
Nick Holden 1 700 000 $ (2)
Eric Robinson 975 000 $ (3)
Trevor van Riemsdyk 950 000 $ (2)
Devin Shore 850 000 $ (2)
Andrew Agozzino 800 000 $ (1)
Vinni Lettieri 750 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2021 : 75 465 000 $
Year 2022 : 57 525 000 $
Year 2023 : 40 550 000 $
Year 2024 : 16 500 000 $
Salary Average Commitment
Year 2021 : 64 407 500 $
Year 2022 : 44 815 000 $
Year 2023 : 29 140 000 $
Year 2024 : 14 440 000 $
Salary Cap with 1 Way Contract
Year 2021 : 75 465 000 $
Year 2022 : 55 240 000 $
Year 2023 : 37 865 000 $
Year 2024 : 14 440 000 $

Farm Players Salaries

Leo Komarov 230 000 $ (1)
Cole Schneider 105 000 $ (1)
Cal O'Reilly 105 000 $ (1)
Collin Delia 100 000 $ (1)
Trevor Carrick 100 000 $ (1)
Joseph Cecconi 92 500 $ (1)
Matej Chalupa 92 500 $ (2)
Tobias Bjornfot 89 417 $ (2)
Tyler Angle 85 083 $ (3)
Philipp Kurashev 84 250 $ (1)
Carson Focht 82 167 $ (2)
Jonah Gadjovich 81 417 $ (1)
Philip Kemp 78 667 $ (2)
Nate Schnarr 78 667 $ (1)
Dylan Coghlan 76 250 $ (2)
Justin Kirkland 75 000 $ (1)
Jon Gillies 75 000 $ (1)
Christopher Wilkie 75 000 $ (1)
Lucas Wallmark 75 000 $ (1)
Jonas Johansson 75 000 $ (1)
Anthony Greco 73 750 $ (1)
Mark Friedman 72 500 $ (3)
Jake Bischoff 71 667 $ (1)
Mitch Eliot 70 000 $ (1)
Kyle Olson 70 000 $ (1)
Benjamin Jones 70 000 $ (1)
Carson Gicewicz 70 000 $ (1)
Cole Moberg 70 000 $ (1)
Keegan Kanzig 0 $ (0)
Total Farm Players29
Salary Commitment
Year 2021 : 2 423 835 $
Year 2022 : 581 584 $
Year 2023 : 162 583 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 368 418 $
Year 2022 : 575 334 $
Year 2023 : 160 916 $
Year 2024 : 0 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameWananiche
Level 1: 6000 - 100 $ - 5 486 - 91,44%
Level 2: 5000 - 60 $ - 4 761 - 95,22%
Level 3: 2000 - 35 $ - 1 950 - 97,50%
Level 4: 4000 - 20 $ - 3 916 - 97,91%
Luxury : 1000 - 200 $ - 878 - 87,83%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 561 - 78,04%
Farm Level 2: 1000 - 15 $ - 894 - 89,39%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 992 - 94,40%
Average Income per Game1 723 204 $
Year to Date Revenue70 651 375 $
Farm
Home Games Left2
Average Attendance - %2 455 - 81,82%
Average Income per Game101 375 $
Year to Date Revenue3 953 632 $

Expense

Pro Players Total Salaries80 251 667 $
Farm Players Total Salaries2 505 958 $
Coaches Total Salaries815 000 $
Luxury Taxe Total0 $
Special Salary Cap Value175 000 $
Pro Year To Date Expenses78 480 153 $
Farm Year To Date Expenses2 334 022 $
Pro Salary Cap To Date78 480 153 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue202 750 $
Pro Remaining Season Days0
Pro Expenses Per Days600 049 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days20 047 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap81 241 667 $
Estimate Under Maximum Salary Cap of 82 500 000 $1 258 333 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 18 241 667 $
Current Bank Account46 306 899 $
Projected Bank Account46 509 649 $

Pro Players Salaries

Alex Pietrangelo 8 800 000 $ (4)
Sidney Crosby 8 500 000 $ (1)
Gabriel Landeskog 7 000 000 $ (4)
Dylan Larkin 6 100 000 $ (1)
Jonathan Huberdeau 5 900 000 $ (1)
Teuvo Teravainen 5 400 000 $ (2)
Shea Theodore 5 200 000 $ (2)
Darcy Kuemper 4 500 000 $ (1)
David Krejci 3 987 500 $ (1)
Boone Jenner 3 750 000 $ (1)
Kasperi Kapanen 3 200 000 $ (1)
Alexander Radulov 3 125 000 $ (1)
Semyon Varlamov 2 500 000 $ (2)
Jason Demers 2 475 000 $ (1)
Mark Borowiecki 2 000 000 $ (1)
Robert Thomas 2 000 000 $ (1)
Justin Braun 1 800 000 $ (1)
Colton Sceviour 1 320 000 $ (1)
Michael Raffl 1 100 000 $ (1)
K'Andre Miller (Out of Payroll) 925 000 $ (2)
Oliver Wahlstrom 894 167 $ (2)
Carter Rowney 700 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2021 : 81 176 667 $
Year 2022 : 30 719 167 $
Year 2023 : 15 800 000 $
Year 2024 : 15 800 000 $
Salary Average Commitment
Year 2021 : 97 289 167 $
Year 2022 : 33 219 167 $
Year 2023 : 15 800 000 $
Year 2024 : 15 800 000 $
Salary Cap with 1 Way Contract
Year 2021 : 81 176 667 $
Year 2022 : 30 719 167 $
Year 2023 : 15 800 000 $
Year 2024 : 15 800 000 $

Farm Players Salaries

Brett Kulak 185 000 $ (1)
Martin Marincin 125 000 $ (1)
Joseph Veleno 89 417 $ (2)
Jasper Weatherby 84 250 $ (2)
Cooper Zech 83 750 $ (2)
Carson Meyer 82 000 $ (1)
William Reilly 80 625 $ (2)
Kristians Rubins 78 500 $ (1)
Ukko-Pekka Luukkonen 77 833 $ (2)
Carsen Twarynski 77 583 $ (1)
Ostap Safin 77 500 $ (1)
Ryan Lohin 75 000 $ (1)
Remi Elie 75 000 $ (1)
Eric Comrie 75 000 $ (1)
Travis Boyd 75 000 $ (1)
Dylan Wells 75 000 $ (1)
Brent Gates 75 000 $ (1)
Jimmy Schuldt 75 000 $ (1)
Paul Carey 75 000 $ (1)
Juho Lammikko 75 000 $ (1)
Christian Wolanin 75 000 $ (1)
Jeremy Davies 75 000 $ (1)
Garrett Pilon 74 500 $ (1)
Nelson Nogier 72 500 $ (1)
Teemu Kivihalme 72 500 $ (1)
David Gust 70 000 $ (1)
Max Humitz 70 000 $ (1)
Noel Hoefenmayer 70 000 $ (1)
Hudson Elynuik 70 000 $ (1)
Drew Shore 70 000 $ (1)
Matt Lorito 70 000 $ (1)
Total Farm Players31
Salary Commitment
Year 2021 : 2 505 958 $
Year 2022 : 415 875 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 505 958 $
Year 2022 : 415 875 $
Year 2023 : 0 $
Year 2024 : 0 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameDallas Arena
Level 1: 6000 - 115 $ - 4 128 - 68,80%
Level 2: 5000 - 75 $ - 3 333 - 66,66%
Level 3: 2000 - 45 $ - 1 460 - 72,99%
Level 4: 4000 - 30 $ - 2 572 - 64,31%
Luxury : 1000 - 220 $ - 709 - 70,87%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 553 - 77,67%
Farm Level 2: 1000 - 15 $ - 875 - 87,49%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12 202 - 67,79%
Average Income per Game1 524 928 $
Year to Date Revenue62 522 032 $
Farm
Home Games Left2
Average Attendance - %2 428 - 80,94%
Average Income per Game100 562 $
Year to Date Revenue3 921 922 $

Expense

Pro Players Total Salaries67 470 000 $
Farm Players Total Salaries2 023 750 $
Coaches Total Salaries1 060 000 $
Luxury Taxe Total0 $
Special Salary Cap Value3 125 000 $
Pro Year To Date Expenses67 319 825 $
Farm Year To Date Expenses2 041 983 $
Pro Salary Cap To Date67 319 825 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue201 124 $
Pro Remaining Season Days0
Pro Expenses Per Days507 185 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days16 279 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap71 655 000 $
Estimate Under Maximum Salary Cap of 82 500 000 $10 845 000 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 8 655 000 $
Current Bank Account42 400 865 $
Projected Bank Account42 601 989 $

Pro Players Salaries

Mikko Rantanen 9 250 000 $ (3)
Thomas Chabot 8 000 000 $ (4)
Brendan Gallagher 6 500 000 $ (5)
Alec Martinez 5 250 000 $ (3)
Chris Tanev 4 500 000 $ (3)
Ryan Strome 4 500 000 $ (1)
Thomas Greiss 3 600 000 $ (1)
J.T. Compher 3 500 000 $ (2)
Paul Byron 3 400 000 $ (2)
Jaroslav Halak 3 000 000 $ (1)
Dylan Strome 3 000 000 $ (1)
Marc Staal 2 000 000 $ (1)
Ilya Lyubushkin 1 350 000 $ (1)
Max Jones 1 295 000 $ (3)
Brandon Sutter 1 125 000 $ (1)
Cedric Paquette 950 000 $ (1)
Jacob Peterson 925 000 $ (2)
Brad Hunt 800 000 $ (1)
Derrick Pouliot 800 000 $ (1)
Sam Lafferty 750 000 $ (1)
Joe Thornton 750 000 $ (1)
Michael Stone 750 000 $ (1)
Hunter Shepard 750 000 $ (2)
Colin Blackwell 725 000 $ (1)
Total Pro Players24
Salary Commitment
Year 2021 : 67 470 000 $
Year 2022 : 43 370 000 $
Year 2023 : 34 795 000 $
Year 2024 : 14 500 000 $
Salary Average Commitment
Year 2021 : 54 854 958 $
Year 2022 : 31 950 000 $
Year 2023 : 25 608 333 $
Year 2024 : 4 613 333 $
Salary Cap with 1 Way Contract
Year 2021 : 67 470 000 $
Year 2022 : 43 370 000 $
Year 2023 : 34 795 000 $
Year 2024 : 14 500 000 $

Farm Players Salaries

Juuso Riikola 115 000 $ (1)
Liam Foudy 89 417 $ (1)
Jesse Ylonen 88 083 $ (2)
Jean-Luc Foudy 87 833 $ (3)
Malcolm Subban 85 000 $ (1)
Karel Vejmelka 84 250 $ (1)
Michael Frolik 82 500 $ (1)
Rafael Harvey-Pinard 82 500 $ (2)
Ryan Murphy 80 000 $ (1)
Michael Dal Colle 75 000 $ (1)
Luke Johnson 75 000 $ (1)
Dylan McLaughlin 75 000 $ (1)
Glenn Gawdin 75 000 $ (1)
Laurent Dauphin 75 000 $ (1)
Joseph Cramarossa 75 000 $ (2)
Luke Witkowski 75 000 $ (2)
Joona Luoto 74 167 $ (1)
Jon Lizotte 70 000 $ (1)
Jimmy Oligny 70 000 $ (2)
Danick Martel 70 000 $ (1)
Alan Quine 70 000 $ (1)
Josh Currie 70 000 $ (1)
Jacob Doty 70 000 $ (1)
Liam Hawel 70 000 $ (1)
Josh Jacobs 70 000 $ (1)
Scott Darling 70 000 $ (1)
Total Farm Players26
Salary Commitment
Year 2021 : 2 023 750 $
Year 2022 : 478 416 $
Year 2023 : 87 833 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1 998 750 $
Year 2022 : 478 416 $
Year 2023 : 87 833 $
Year 2024 : 0 $

Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Pound
Level 1: 6000 - 150 $ - 3 715 - 61,92%
Level 2: 5000 - 125 $ - 2 915 - 58,29%
Level 3: 2000 - 120 $ - 1 131 - 56,56%
Level 4: 4000 - 80 $ - 2 287 - 57,16%
Luxury : 1000 - 500 $ - 503 - 50,29%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 269 - 63,43%
Farm Level 2: 1000 - 30 $ - 536 - 53,63%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %10 550 - 58,61%
Average Income per Game1 711 478 $
Year to Date Revenue70 170 580 $
Farm
Home Games Left2
Average Attendance - %1 805 - 60,16%
Average Income per Game99 450 $
Year to Date Revenue3 878 531 $

Expense

Pro Players Total Salaries77 329 000 $
Farm Players Total Salaries2 198 492 $
Coaches Total Salaries1 610 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses80 700 010 $
Farm Year To Date Expenses2 293 108 $
Pro Salary Cap To Date80 700 010 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue198 899 $
Pro Remaining Season Days0
Pro Expenses Per Days584 289 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days17 644 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap78 939 000 $
Estimate Under Maximum Salary Cap of 82 500 000 $3 561 000 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 15 939 000 $
Current Bank Account24 689 432 $
Projected Bank Account24 888 331 $

Pro Players Salaries

Roman Josi 9 059 000 $ (2)
Vladimir Tarasenko 7 475 000 $ (2)
Justin Faulk 6 500 000 $ (3)
Timo Meier 6 000 000 $ (2)
Jacob Markstrom 6 000 000 $ (5)
Reilly Smith 5 000 000 $ (1)
Drake Batherson 4 975 000 $ (5)
Christian Dvorak 4 450 000 $ (4)
Sean Couturier (Out of Payroll) 4 333 333 $ (1)
David Perron 4 000 000 $ (1)
Nikita Zadorov 3 750 000 $ (1)
David Savard 3 500 000 $ (4)
Joe Pavelski 3 500 000 $ (1)
Bryan Rust 3 500 000 $ (1)
Sean Walker 2 650 000 $ (3)
Laurent Brossoit 2 325 000 $ (2)
Scott Mayfield 1 400 000 $ (2)
Shane Pinto 925 000 $ (2)
Mike Hardman 800 000 $ (2)
Tobias Rieder 770 000 $ (1)
Riley Nash 750 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2021 : 81 662 333 $
Year 2022 : 56 059 000 $
Year 2023 : 28 075 000 $
Year 2024 : 18 925 000 $
Salary Average Commitment
Year 2021 : 67 853 333 $
Year 2022 : 42 250 000 $
Year 2023 : 23 975 000 $
Year 2024 : 14 825 000 $
Salary Cap with 1 Way Contract
Year 2021 : 81 662 333 $
Year 2022 : 56 059 000 $
Year 2023 : 28 075 000 $
Year 2024 : 18 925 000 $

Farm Players Salaries

Zachary Jones 92 500 $ (3)
Justin Richards 92 500 $ (2)
Nicolas Beaudin 86 333 $ (2)
Michael Vukojevic 85 033 $ (3)
Lean Bergmann 83 668 $ (1)
Kenny Agostino 81 125 $ (1)
Dan Renouf 80 000 $ (1)
Jake McGrew 77 333 $ (3)
Matthew Peca 75 000 $ (1)
Ryan MacInnis 75 000 $ (1)
Matt Tomkins 75 000 $ (1)
Justin Dowling 75 000 $ (2)
Dominik Simon 75 000 $ (1)
Kyle Burroughs 75 000 $ (2)
Jeffrey Viel 75 000 $ (2)
Cameron Hughes 75 000 $ (1)
Tyler Sikura 75 000 $ (1)
Ryan Lomberg 72 500 $ (1)
Jacob Middleton 72 500 $ (1)
Cole Coskey 70 000 $ (1)
Max McCormick 70 000 $ (1)
Reid Duke 70 000 $ (1)
Jeremy Gregoire 70 000 $ (1)
James Hamblin 70 000 $ (1)
Patrick Sieloff 70 000 $ (1)
Nick Baptiste 70 000 $ (1)
Jeremy McKenna 70 000 $ (1)
D.J. Busdeker 70 000 $ (1)
Kai Edmonds 70 000 $ (1)
Derek Barach 0 $ (0)
Total Farm Players30
Salary Commitment
Year 2021 : 2 198 492 $
Year 2022 : 658 699 $
Year 2023 : 254 866 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 178 492 $
Year 2022 : 658 699 $
Year 2023 : 254 866 $
Year 2024 : 0 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Enery Center
Level 1: 6000 - 100 $ - 5 458 - 90,97%
Level 2: 5000 - 60 $ - 4 834 - 96,68%
Level 3: 2000 - 35 $ - 1 914 - 95,68%
Level 4: 4000 - 20 $ - 3 880 - 97,01%
Luxury : 1000 - 200 $ - 858 - 85,81%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 546 - 77,32%
Farm Level 2: 1000 - 15 $ - 889 - 88,92%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 944 - 94,13%
Average Income per Game1 716 596 $
Year to Date Revenue70 380 418 $
Farm
Home Games Left2
Average Attendance - %2 436 - 81,19%
Average Income per Game100 519 $
Year to Date Revenue3 920 248 $

Expense

Pro Players Total Salaries81 658 199 $
Farm Players Total Salaries1 688 001 $
Coaches Total Salaries680 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses80 942 808 $
Farm Year To Date Expenses1 901 249 $
Pro Salary Cap To Date80 942 808 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue201 038 $
Pro Remaining Season Days0
Pro Expenses Per Days609 320 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days13 813 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap82 338 199 $
Estimate Under Maximum Salary Cap of 82 500 000 $161 801 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 19 338 199 $
Current Bank Account10 251 053 $
Projected Bank Account10 452 091 $

Pro Players Salaries

Jack Eichel 10 000 000 $ (1)
Nikita Kucherov 9 500 000 $ (3)
William Nylander 6 962 366 $ (3)
Alex DeBrincat 6 400 000 $ (2)
Brad Marchand 6 125 000 $ (1)
Linus Ullmark 5 000 000 $ (4)
Patrice Bergeron 4 875 000 $ (1)
Elias Lindholm 4 850 000 $ (2)
Devon Toews 4 100 000 $ (3)
Brandon Carlo 4 100 000 $ (5)
Chris Tierney 3 500 000 $ (1)
Alexander Edler 3 500 000 $ (1)
Cam Atkinson 2 937 500 $ (2)
Brayden McNabb 2 500 000 $ (1)
Jesper Fast 2 000 000 $ (2)
Adrian Kempe 2 000 000 $ (1)
Mario Ferraro 925 000 $ (1)
Jake Oettinger 925 000 $ (1)
Alexandre Carrier 733 333 $ (2)
Yakov Trenin 725 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2021 : 81 658 199 $
Year 2022 : 46 583 199 $
Year 2023 : 29 662 366 $
Year 2024 : 9 100 000 $
Salary Average Commitment
Year 2021 : 58 449 032 $
Year 2022 : 34 674 032 $
Year 2023 : 26 062 366 $
Year 2024 : 9 100 000 $
Salary Cap with 1 Way Contract
Year 2021 : 81 658 199 $
Year 2022 : 46 583 199 $
Year 2023 : 29 662 366 $
Year 2024 : 9 100 000 $

Farm Players Salaries

Dillon Simpson 145 000 $ (1)
Kevin Stenlund 105 000 $ (1)
Tyler Wall 92 500 $ (1)
Jacob Perreault 89 417 $ (3)
Kole Lind 89 167 $ (1)
Isaak Phillips 85 917 $ (3)
Conor Timmins 85 000 $ (2)
Greg McKegg 82 500 $ (1)
Luke Evangelista 82 000 $ (3)
Joel Hofer 79 500 $ (1)
Aidan Dudas 78 667 $ (2)
Tyler Steenbergen 77 083 $ (1)
Jalen Chatfield 77 000 $ (1)
Brogan Rafferty 75 000 $ (1)
Stefan Matteau 75 000 $ (1)
Chase De Leo 75 000 $ (1)
Nic Petan 75 000 $ (1)
Callum Booth 75 000 $ (1)
Keaton Middleton 74 250 $ (1)
Gregor MacLeod 70 000 $ (1)
Shane Starrett 0 $ (0)
Karlis Cukste 0 $ (0)
Brett Seney 0 $ (0)
Total Farm Players23
Salary Commitment
Year 2021 : 1 688 001 $
Year 2022 : 421 001 $
Year 2023 : 257 334 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1 651 001 $
Year 2022 : 389 001 $
Year 2023 : 225 334 $
Year 2024 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 82 500 000 $
Available Cap Space

Over Minimum of
63 000 000 $

Pro Players

Farm Players

Total Players

Avalanche 10 836 611 $ 74 682 482 $ 7 817 518 $ 11 682 482 $ 223355
Blackhawks 53 987 536 $ 69 350 356 $ 13 149 644 $ 6 350 356 $ 202646
Blue Jackets 16 823 655 $ 79 987 629 $ 2 512 371 $ 16 987 629 $ 251742
Blues 25 594 644 $ 77 766 110 $ 4 733 890 $ 14 766 110 $ 223052
Bruins 808 428 $ 80 250 091 $ 2 249 909 $ 17 250 091 $ 242650
Canadiens 46 743 543 $ 75 754 925 $ 6 745 075 $ 12 754 925 $ 223355
Canucks 14 950 994 $ 80 656 166 $ 1 843 834 $ 17 656 166 $ 212849
Capitals 7 601 014 $ 80 921 112 $ 1 578 888 $ 17 921 112 $ 233356
Flames 73 925 964 $ 74 514 766 $ 7 985 234 $ 11 514 766 $ 213354
Flyers 7 128 642 $ 75 684 667 $ 6 815 333 $ 12 684 667 $ 223254
Golden Knights 7 144 355 $ 69 585 001 $ 12 914 999 $ 6 585 001 $ 202747
Golden Seals (11 002 765 $) 80 541 933 $ 1 958 067 $ 17 541 933 $ 212748
Islanders 57 029 495 $ 76 227 275 $ 6 272 725 $ 13 227 275 $ 222446
Jets 58 550 647 $ 80 347 500 $ 2 152 500 $ 17 347 500 $ 222446
Kings 20 625 984 $ 73 939 393 $ 8 560 607 $ 10 939 393 $ 223052
Kraken 30 355 548 $ 77 787 500 $ 4 712 500 $ 14 787 500 $ 213051
Lightning 33 541 129 $ 73 490 500 $ 9 009 500 $ 10 490 500 $ 231841
Maple Leafs 5 394 567 $ 79 708 056 $ 2 791 944 $ 16 708 056 $ 222547
Maroons 41 231 590 $ 78 866 666 $ 3 633 334 $ 15 866 666 $ 232245
Nordiques 32 792 142 $ 74 737 808 $ 7 762 192 $ 11 737 808 $ 232952
Oilers 5 076 191 $ 73 490 833 $ 9 009 167 $ 10 490 833 $ 222850
Panthers 37 179 317 $ 75 812 500 $ 6 687 500 $ 12 812 500 $ 233154
Penguins 13 796 396 $ 81 196 514 $ 1 303 486 $ 18 196 514 $ 222446
Predators 9 260 055 $ 73 710 834 $ 8 789 166 $ 10 710 834 $ 233053
Rangers 42 408 540 $ 75 042 857 $ 7 457 143 $ 12 042 857 $ 213152
Red Wings 2 382 922 $ 81 765 129 $ 734 871 $ 18 765 129 $ 223052
Sabres 20 977 923 $ 78 378 292 $ 4 121 708 $ 15 378 292 $ 222951
Senateurs 9 304 126 $ 79 722 500 $ 2 777 500 $ 16 722 500 $ 232952
Sharks 46 306 899 $ 81 241 667 $ 1 258 333 $ 18 241 667 $ 223153
Stars 42 400 865 $ 71 655 000 $ 10 845 000 $ 8 655 000 $ 242650
Whalers 24 689 432 $ 78 939 000 $ 3 561 000 $ 15 939 000 $ 213051
Wild 10 251 053 $ 82 338 199 $ 161 801 $ 19 338 199 $ 202343