AHSQ - Ligue de hockey simulé

Finances

  • Division Atlantique
    Division Métropolitaine
    Division Pacifique
    Division Centrale


    Anaheim Ducks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameHonda Center
    Level 1: 6000 - 121 $ - 6 000 - 100,00%
    Level 2: 5000 - 80 $ - 4 946 - 98,92%
    Level 3: 2700 - 60 $ - 2 700 - 100,00%
    Level 4: 3300 - 35 $ - 3 300 - 100,00%
    Luxury : 1000 - 325 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 24 $ - 3 931 - 98,27%
    Farm Level 2: 2000 - 23 $ - 911 - 45,57%
    Farm Total Capacity :6000

    Income

    Home Games Left26
    Average Attendance - %17 946 - 99,70%
    Average Income per Game2,569,012 $
    Year to Date Revenue38,535,185 $
    Farm
    Home Games Left31
    Average Attendance - %4 842 - 80,70%
    Average Income per Game163,728 $
    Year to Date Revenue1,637,280 $

    Expense

    Pro Players Total Salaries83,274,659 $
    Farm Players Total Salaries19,330,938 $
    Coaches Total Salaries5,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses21,892,513 $
    Farm Year To Date Expenses6,699,965 $
    Pro Salary Cap To Date21,281,513 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue66,794,321 $
    Farm Estimated Season Revenue5,075,568 $
    Pro Remaining Season Days147
    Pro Expenses Per Days423,373 $
    Pro Estimated Expenses62,235,831 $
    Farm Remaining Season Days146
    Farm Expenses Per Days119,753 $
    Farm Estimated Expenses17,483,938 $
    Estimated Season Expenses79,719,769 $
    Estimated Season Salary Cap80,283,344 $
    Estimate Under Maximum Salary Cap of 81,500,000 $1,216,656 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 20,083,344 $
    Current Bank Account21,579,987 $
    Projected Bank Account13,730,107 $

    Pro Players Salaries

    Ben Bishop 11,700,000 $ (4)
    -Salary Remaining : 8,599,500 $
    P.K. Subban 10,000,080 $ (3)
    -Salary Remaining : 7,350,056 $
    Sidney Crosby 8,700,000 $ (1)
    -Salary Remaining : 6,394,500 $
    Jonathan Drouin 5,500,000 $ (2)
    -Salary Remaining : 4,042,500 $
    Tyler Toffoli 5,300,000 $ (2)
    -Salary Remaining : 3,895,500 $
    Michael Matheson 4,875,000 $ (3)
    -Salary Remaining : 3,583,125 $
    Jordie Benn 4,200,000 $ (1)
    -Salary Remaining : 3,087,000 $
    Leo Komarov 4,000,000 $ (2)
    -Salary Remaining : 2,940,000 $
    Colin Miller 3,875,000 $ (2)
    -Salary Remaining : 2,848,125 $
    Phillip Danault 3,083,333 $ (1)
    -Salary Remaining : 2,266,250 $
    Aaron Dell (Out of Payroll) 3,000,000 $ (2)
    -Salary Remaining : 2,205,000 $
    Philippe Myers 2,550,000 $ (2)
    -Salary Remaining : 1,874,250 $
    Martin Marincin 2,500,000 $ (1)
    -Salary Remaining : 1,837,500 $
    Antoine Roussel 2,225,000 $ (2)
    -Salary Remaining : 1,635,375 $
    Jordan Martinook 2,000,000 $ (1)
    -Salary Remaining : 1,470,000 $
    Connor Carrick 1,500,000 $ (1)
    -Salary Remaining : 1,102,500 $
    Josh Archibald 1,500,000 $ (2)
    -Salary Remaining : 1,102,500 $
    Frederik Gauthier 1,000,000 $ (1)
    -Salary Remaining : 735,000 $
    Callum Booth 971,250 $ (2)
    -Salary Remaining : 713,869 $
    Nolan Patrick 925,000 $ (2)
    -Salary Remaining : 679,875 $
    Dillon Simpson 900,000 $ (2)
    -Salary Remaining : 661,500 $
    Trevor Lewis 800,000 $ (1)
    -Salary Remaining : 588,000 $
    Marian Gaborik 750,000 $ (1)
    -Salary Remaining : 551,250 $
    Jacob MacDonald 720,000 $ (2)
    -Salary Remaining : 529,200 $
    Matthew Ford 700,000 $ (2)
    -Salary Remaining : 514,500 $
    Total Pro Players25
    Salary Commitment
    Year 2021 : 83,274,659 $
    Year 2022 : 58,741,326 $
    Year 2023 : 26,575,076 $
    Year 2024 : 11,700,000 $
    Salary Average Commitment
    Year 2021 : 17,350,000 $
    Year 2022 : 11,225,000 $
    Year 2023 : 2,050,000 $
    Year 2024 : 700,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 83,274,659 $
    Year 2022 : 58,741,326 $
    Year 2023 : 26,575,076 $
    Year 2024 : 11,700,000 $

    Farm Players Salaries

    Cory Conacher 1,300,000 $ (2)
    Salary Remaining : 953,769 $
    Tomas Jurco 950,000 $ (1)
    Salary Remaining : 696,985 $
    Emile Poirier 950,000 $ (1)
    Salary Remaining : 696,985 $
    Laurent Dauphin 937,125 $ (1)
    Salary Remaining : 687,539 $
    Cameron Schilling 875,000 $ (1)
    Salary Remaining : 641,960 $
    Josh Brook 850,000 $ (2)
    Salary Remaining : 623,618 $
    Antoine Morand 850,000 $ (2)
    Salary Remaining : 623,618 $
    Ian Scott 850,000 $ (2)
    Salary Remaining : 623,618 $
    Connor Ingram 813,750 $ (2)
    Salary Remaining : 597,023 $
    Doyle Somerby 799,313 $ (1)
    Salary Remaining : 586,431 $
    Jiri Patera 775,000 $ (2)
    Salary Remaining : 568,593 $
    Nicholas Caamano 775,000 $ (1)
    Salary Remaining : 568,593 $
    Daniel Walcott 750,750 $ (1)
    Salary Remaining : 550,802 $
    Michael Chaput 750,000 $ (2)
    Salary Remaining : 550,251 $
    Dmytro Timashov 735,000 $ (1)
    Salary Remaining : 539,246 $
    Skyler Brind'Amour 725,000 $ (2)
    Salary Remaining : 531,910 $
    Alexander Peters 715,000 $ (1)
    Salary Remaining : 524,573 $
    Adam Ollas Mattsson 715,000 $ (1)
    Salary Remaining : 524,573 $
    Keegan Iverson 715,000 $ (1)
    Salary Remaining : 524,573 $
    Graham McPhee 700,000 $ (1)
    Salary Remaining : 513,568 $
    Matthew Boucher 700,000 $ (1)
    Salary Remaining : 513,568 $
    D'artagnan Joly 700,000 $ (2)
    Salary Remaining : 513,568 $
    Jeffrey Truchon-Viel 700,000 $ (1)
    Salary Remaining : 513,568 $
    Dereck Baribeau 700,000 $ (2)
    Salary Remaining : 513,568 $
    Total Farm Players24
    Salary Commitment
    Year 2021 : 19,330,938 $
    Year 2022 : 8,313,750 $
    Year 2023 : 0 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 16,550,000 $
    Year 2022 : 6,950,000 $
    Year 2023 : 0 $
    Year 2024 : 0 $


    Arizona Coyotes


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameGila River Arena
    Level 1: 6000 - 140 $ - 6 000 - 100,00%
    Level 2: 5000 - 90 $ - 4 778 - 95,55%
    Level 3: 2700 - 70 $ - 2 700 - 100,00%
    Level 4: 3300 - 50 $ - 2 809 - 85,11%
    Luxury : 1000 - 290 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 39 $ - 2 599 - 64,97%
    Farm Level 2: 2000 - 9 $ - 1 978 - 98,89%
    Farm Total Capacity :6000

    Income

    Home Games Left31
    Average Attendance - %17 286 - 96,04%
    Average Income per Game2,815,240 $
    Year to Date Revenue28,152,403 $
    Farm
    Home Games Left30
    Average Attendance - %4 577 - 76,28%
    Average Income per Game169,204 $
    Year to Date Revenue1,861,245 $

    Expense

    Pro Players Total Salaries81,901,120 $
    Farm Players Total Salaries17,226,071 $
    Coaches Total Salaries6,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses21,718,895 $
    Farm Year To Date Expenses5,868,769 $
    Pro Salary Cap To Date20,279,335 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue87,272,449 $
    Farm Estimated Season Revenue5,076,123 $
    Pro Remaining Season Days147
    Pro Expenses Per Days429,506 $
    Pro Estimated Expenses63,137,382 $
    Farm Remaining Season Days146
    Farm Expenses Per Days96,613 $
    Farm Estimated Expenses14,105,498 $
    Estimated Season Expenses77,242,880 $
    Estimated Season Salary Cap74,656,987 $
    Estimate Under Maximum Salary Cap of 81,500,000 $6,843,013 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 14,456,987 $
    Current Bank Account139,942,695 $
    Projected Bank Account155,048,387 $

    Pro Players Salaries

    Claude Giroux 8,275,000 $ (1)
    -Salary Remaining : 6,082,125 $
    Marc-Andre Fleury 8,000,000 $ (2)
    -Salary Remaining : 5,880,000 $
    Alex Pietrangelo 8,000,000 $ (2)
    -Salary Remaining : 5,880,000 $
    Kevin Hayes (Out of Payroll) 7,142,857 $ (1)
    -Salary Remaining : 5,250,000 $
    David Perron 6,750,000 $ (2)
    -Salary Remaining : 4,961,250 $
    Duncan Keith 5,600,000 $ (1)
    -Salary Remaining : 4,116,000 $
    Evgeni Dadonov 5,600,000 $ (1)
    -Salary Remaining : 4,116,000 $
    Joel Eriksson Ek 5,250,000 $ (3)
    -Salary Remaining : 3,858,750 $
    Andre Burakovsky 4,900,000 $ (1)
    -Salary Remaining : 3,601,500 $
    Alexandar Georgiev 4,250,000 $ (1)
    -Salary Remaining : 3,123,750 $
    Travis Sanheim 3,250,000 $ (1)
    -Salary Remaining : 2,388,750 $
    Kevin Fiala 3,000,000 $ (1)
    -Salary Remaining : 2,205,000 $
    Matt Tennyson 1,290,000 $ (1)
    -Salary Remaining : 948,150 $
    Jani Hakanpaa 1,105,000 $ (2)
    -Salary Remaining : 812,175 $
    Madison Bowey 1,000,000 $ (1)
    -Salary Remaining : 735,000 $
    Jake Bean 925,000 $ (1)
    -Salary Remaining : 679,875 $
    Joel Farabee 925,000 $ (3)
    -Salary Remaining : 679,875 $
    Ty Dellandrea 925,000 $ (3)
    -Salary Remaining : 679,875 $
    Thomas Harley 925,000 $ (3)
    -Salary Remaining : 679,875 $
    Gregory Hofmann 900,000 $ (1)
    -Salary Remaining : 661,500 $
    Ethan Prow 832,388 $ (1)
    -Salary Remaining : 611,805 $
    Sam Lafferty 805,875 $ (1)
    -Salary Remaining : 592,318 $
    Alexander Volkov (Out of Payroll) 775,000 $ (1)
    -Salary Remaining : 569,625 $
    Andrew Agozzino 775,000 $ (2)
    -Salary Remaining : 569,625 $
    Chris Terry 700,000 $ (1)
    -Salary Remaining : 514,500 $
    Total Pro Players25
    Salary Commitment
    Year 2021 : 81,901,120 $
    Year 2022 : 32,655,000 $
    Year 2023 : 8,025,000 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 17,944,167 $
    Year 2022 : 6,894,167 $
    Year 2023 : 3,444,167 $
    Year 2024 : 0 $
    Salary Cap with 1 Way Contract
    Year 2021 : 81,901,120 $
    Year 2022 : 32,655,000 $
    Year 2023 : 8,025,000 $
    Year 2024 : 0 $

    Farm Players Salaries

    Andy Andreoff 1,170,000 $ (2)
    Salary Remaining : 858,392 $
    Anton Forsberg 1,024,000 $ (2)
    Salary Remaining : 751,276 $
    Artyom Zub 930,000 $ (1)
    Salary Remaining : 682,312 $
    Barrett Hayton 925,000 $ (3)
    Salary Remaining : 678,643 $
    Hudson Fasching 917,831 $ (1)
    Salary Remaining : 673,384 $
    Robin Kovacs 892,500 $ (1)
    Salary Remaining : 654,799 $
    Ridly Greig 875,000 $ (3)
    Salary Remaining : 641,960 $
    Tyler Sikura 850,000 $ (1)
    Salary Remaining : 623,618 $
    Mason Geertsen 827,702 $ (1)
    Salary Remaining : 607,259 $
    Jeremy Gregoire 788,288 $ (1)
    Salary Remaining : 578,342 $
    Lukas Dostal 775,000 $ (3)
    Salary Remaining : 568,593 $
    Tim Gettinger 775,000 $ (1)
    Salary Remaining : 568,593 $
    Jack Kopacka 775,000 $ (1)
    Salary Remaining : 568,593 $
    Nelson Nogier 750,750 $ (1)
    Salary Remaining : 550,802 $
    Kevin Czuczman 750,000 $ (1)
    Salary Remaining : 550,251 $
    Christopher Breen 700,000 $ (1)
    Salary Remaining : 513,568 $
    Connor LaCouvee 700,000 $ (1)
    Salary Remaining : 513,568 $
    John Adams 700,000 $ (1)
    Salary Remaining : 513,568 $
    Andrew Oglevie 700,000 $ (1)
    Salary Remaining : 513,568 $
    Tyler Weiss 700,000 $ (3)
    Salary Remaining : 513,568 $
    Jacob Paquette 700,000 $ (2)
    Salary Remaining : 513,568 $
    Total Farm Players21
    Salary Commitment
    Year 2021 : 17,226,071 $
    Year 2022 : 6,169,000 $
    Year 2023 : 3,275,000 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 14,800,000 $
    Year 2022 : 5,250,000 $
    Year 2023 : 3,150,000 $
    Year 2024 : 0 $


    Boston Bruins


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameTD Garden
    Level 1: 7667 - 130 $ - 6 706 - 87,47%
    Level 2: 6389 - 100 $ - 4 095 - 64,09%
    Level 3: 3450 - 70 $ - 3 047 - 88,32%
    Level 4: 4216 - 40 $ - 3 817 - 90,54%
    Luxury : 1278 - 350 $ - 1 251 - 97,87%
    Total Capacity :23000
    Farm
    Farm Level 1: 7000 - 45 $ - 3 994 - 57,06%
    Farm Level 2: 1000 - 12 $ - 958 - 95,80%
    Farm Total Capacity :8000

    Income

    Home Games Left30
    Average Attendance - %18 916 - 82,25%
    Average Income per Game3,106,781 $
    Year to Date Revenue34,174,595 $
    Farm
    Home Games Left31
    Average Attendance - %4 952 - 61,90%
    Average Income per Game271,541 $
    Year to Date Revenue2,715,410 $

    Expense

    Pro Players Total Salaries81,425,263 $
    Farm Players Total Salaries22,317,488 $
    Coaches Total Salaries6,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses22,539,053 $
    Farm Year To Date Expenses6,458,283 $
    Pro Salary Cap To Date20,899,553 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue93,203,441 $
    Farm Estimated Season Revenue8,417,771 $
    Pro Remaining Season Days147
    Pro Expenses Per Days426,626 $
    Pro Estimated Expenses62,714,022 $
    Farm Remaining Season Days146
    Farm Expenses Per Days123,203 $
    Farm Estimated Expenses17,987,638 $
    Estimated Season Expenses80,701,660 $
    Estimated Season Salary Cap80,747,075 $
    Estimate Under Maximum Salary Cap of 81,500,000 $752,925 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 20,547,075 $
    Current Bank Account358,947,477 $
    Projected Bank Account379,867,029 $

    Pro Players Salaries

    Mark Stone 9,500,000 $ (3)
    -Salary Remaining : 6,982,500 $
    Jared Spurgeon 7,575,000 $ (1)
    -Salary Remaining : 5,567,625 $
    Patrice Bergeron 6,875,000 $ (1)
    -Salary Remaining : 5,053,125 $
    T.J. Oshie 5,750,000 $ (2)
    -Salary Remaining : 4,226,250 $
    Yanni Gourde 5,166,666 $ (3)
    -Salary Remaining : 3,797,500 $
    Frederik Andersen 5,000,000 $ (1)
    -Salary Remaining : 3,675,000 $
    Ryan Pulock 5,000,000 $ (1)
    -Salary Remaining : 3,675,000 $
    John Klingberg 4,250,000 $ (1)
    -Salary Remaining : 3,123,750 $
    Alex Iafallo 4,000,000 $ (5)
    -Salary Remaining : 2,940,000 $
    Rickard Rakell 3,853,672 $ (1)
    -Salary Remaining : 2,832,449 $
    Bryan Rust 3,500,000 $ (2)
    -Salary Remaining : 2,572,500 $
    Roope Hintz 3,150,000 $ (2)
    -Salary Remaining : 2,315,250 $
    Neal Pionk 3,000,000 $ (1)
    -Salary Remaining : 2,205,000 $
    Riley Sheahan 2,730,000 $ (1)
    -Salary Remaining : 2,006,550 $
    Linus Ullmark 2,600,000 $ (1)
    -Salary Remaining : 1,911,000 $
    Vinnie Hinostroza 1,500,000 $ (2)
    -Salary Remaining : 1,102,500 $
    Keith Yandle 1,500,000 $ (2)
    -Salary Remaining : 1,102,500 $
    Nick Ritchie 1,498,925 $ (1)
    -Salary Remaining : 1,101,710 $
    Tomas Nosek 1,250,000 $ (1)
    -Salary Remaining : 918,750 $
    Zach Bogosian 1,101,000 $ (2)
    -Salary Remaining : 809,235 $
    Kirill Kaprizov 925,000 $ (1)
    -Salary Remaining : 679,875 $
    Adam Fox 850,000 $ (1)
    -Salary Remaining : 624,750 $
    Adam Gaudette 850,000 $ (1)
    -Salary Remaining : 624,750 $
    Total Pro Players23
    Salary Commitment
    Year 2021 : 81,425,263 $
    Year 2022 : 35,167,666 $
    Year 2023 : 18,666,666 $
    Year 2024 : 4,000,000 $
    Salary Average Commitment
    Year 2021 : 15,700,000 $
    Year 2022 : 6,150,000 $
    Year 2023 : 2,000,000 $
    Year 2024 : 700,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 81,425,263 $
    Year 2022 : 35,167,666 $
    Year 2023 : 18,666,666 $
    Year 2024 : 4,000,000 $

    Farm Players Salaries

    Nick Paul 1,350,000 $ (1)
    Salary Remaining : 990,452 $
    Jan Rutta 1,250,000 $ (1)
    Salary Remaining : 917,085 $
    Rob O'Gara 1,000,000 $ (1)
    Salary Remaining : 733,668 $
    Nicholas Merkley 971,250 $ (1)
    Salary Remaining : 712,575 $
    Nils Lundkvist 925,000 $ (3)
    Salary Remaining : 678,643 $
    Serron Noel 925,000 $ (3)
    Salary Remaining : 678,643 $
    Dylan Sikura 892,500 $ (1)
    Salary Remaining : 654,799 $
    Alex Nedeljkovic 892,500 $ (1)
    Salary Remaining : 654,799 $
    Dennis Cholowski 850,000 $ (1)
    Salary Remaining : 623,618 $
    J.C. Beaudin 803,250 $ (1)
    Salary Remaining : 589,319 $
    Zac Leslie 788,288 $ (1)
    Salary Remaining : 578,342 $
    David Gustafsson 775,000 $ (3)
    Salary Remaining : 568,593 $
    Michael McNiven 775,000 $ (1)
    Salary Remaining : 568,593 $
    Joe Gambardella 750,000 $ (2)
    Salary Remaining : 550,251 $
    Dryden Hunt 750,000 $ (1)
    Salary Remaining : 550,251 $
    Joseph Blandisi 749,700 $ (1)
    Salary Remaining : 550,031 $
    A.J. Greer 735,000 $ (1)
    Salary Remaining : 539,246 $
    Sami Niku 735,000 $ (1)
    Salary Remaining : 539,246 $
    Stuart Skinner 725,000 $ (2)
    Salary Remaining : 531,910 $
    Alexander Khovanov 725,000 $ (3)
    Salary Remaining : 531,910 $
    Jordan Gross 725,000 $ (1)
    Salary Remaining : 531,910 $
    Kirill Ustimenko 725,000 $ (2)
    Salary Remaining : 531,910 $
    Chad Krys 700,000 $ (1)
    Salary Remaining : 513,568 $
    Alexander True 700,000 $ (1)
    Salary Remaining : 513,568 $
    Brendan Guhle 700,000 $ (1)
    Salary Remaining : 513,568 $
    Arttu Ruotsalainen 700,000 $ (2)
    Salary Remaining : 513,568 $
    Jayson Megna 700,000 $ (2)
    Salary Remaining : 513,568 $
    Total Farm Players27
    Salary Commitment
    Year 2021 : 22,317,488 $
    Year 2022 : 6,950,000 $
    Year 2023 : 3,350,000 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 18,975,000 $
    Year 2022 : 6,525,000 $
    Year 2023 : 2,800,000 $
    Year 2024 : 0 $


    Buffalo Sabres


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameFirst Niagara Center
    Level 1: 7500 - 125 $ - 6 721 - 89,61%
    Level 2: 4280 - 75 $ - 4 280 - 100,00%
    Level 3: 3150 - 55 $ - 3 009 - 95,52%
    Level 4: 3570 - 40 $ - 3 535 - 99,02%
    Luxury : 2500 - 210 $ - 1 942 - 77,70%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 808 - 95,21%
    Farm Level 2: 2000 - 9 $ - 1 996 - 99,81%
    Farm Total Capacity :6000

    Income

    Home Games Left28
    Average Attendance - %19 487 - 92,79%
    Average Income per Game2,795,060 $
    Year to Date Revenue36,335,781 $
    Farm
    Home Games Left31
    Average Attendance - %5 805 - 96,74%
    Average Income per Game171,524 $
    Year to Date Revenue1,715,243 $

    Expense

    Pro Players Total Salaries79,767,538 $
    Farm Players Total Salaries18,714,168 $
    Coaches Total Salaries5,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses21,897,200 $
    Farm Year To Date Expenses5,579,850 $
    Pro Salary Cap To Date21,128,700 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue78,261,682 $
    Farm Estimated Season Revenue5,317,253 $
    Pro Remaining Season Days147
    Pro Expenses Per Days413,338 $
    Pro Estimated Expenses60,760,686 $
    Farm Remaining Season Days146
    Farm Expenses Per Days105,096 $
    Farm Estimated Expenses15,344,016 $
    Estimated Season Expenses76,104,702 $
    Estimated Season Salary Cap79,757,886 $
    Estimate Under Maximum Salary Cap of 81,500,000 $1,742,114 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 19,557,886 $
    Current Bank Account93,893,611 $
    Projected Bank Account101,367,844 $

    Pro Players Salaries

    Jeff Skinner 9,000,000 $ (3)
    -Salary Remaining : 6,615,000 $
    Blake Wheeler 8,250,000 $ (5)
    -Salary Remaining : 6,063,750 $
    Frans Nielsen 6,500,000 $ (1)
    -Salary Remaining : 4,777,500 $
    Semyon Varlamov 6,100,000 $ (2)
    -Salary Remaining : 4,483,500 $
    Kris Russell 5,200,000 $ (4)
    -Salary Remaining : 3,822,000 $
    Nick Foligno 5,200,000 $ (4)
    -Salary Remaining : 3,822,000 $
    Dmitry Kulikov 4,350,000 $ (4)
    -Salary Remaining : 3,197,250 $
    Conor Sheary 4,250,000 $ (3)
    -Salary Remaining : 3,123,750 $
    Viktor Arvidsson 4,250,000 $ (2)
    -Salary Remaining : 3,123,750 $
    Connor Murphy 3,850,000 $ (1)
    -Salary Remaining : 2,829,750 $
    Derek Stepan 3,500,000 $ (3)
    -Salary Remaining : 2,572,500 $
    MacKenzie Weegar 3,250,000 $ (2)
    -Salary Remaining : 2,388,750 $
    Marcus Foligno 2,875,000 $ (1)
    -Salary Remaining : 2,113,125 $
    Mark Pysyk 2,733,000 $ (1)
    -Salary Remaining : 2,008,755 $
    Trevor van Riemsdyk 2,300,000 $ (2)
    -Salary Remaining : 1,690,500 $
    Wayne Simmonds 2,000,000 $ (2)
    -Salary Remaining : 1,470,000 $
    Michael Hutchinson 1,500,000 $ (1)
    -Salary Remaining : 1,102,500 $
    Jujhar Khaira 1,200,000 $ (1)
    -Salary Remaining : 882,000 $
    Evan Rodrigues 1,000,000 $ (2)
    -Salary Remaining : 735,000 $
    Jake Walman 971,250 $ (1)
    -Salary Remaining : 713,869 $
    Teddy Blueger 788,288 $ (1)
    -Salary Remaining : 579,392 $
    Ryan Scarfo 700,000 $ (3)
    -Salary Remaining : 514,500 $
    Total Pro Players22
    Salary Commitment
    Year 2021 : 79,767,538 $
    Year 2022 : 59,350,000 $
    Year 2023 : 40,450,000 $
    Year 2024 : 23,000,000 $
    Salary Average Commitment
    Year 2021 : 14,625,000 $
    Year 2022 : 9,650,000 $
    Year 2023 : 5,550,000 $
    Year 2024 : 2,800,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 79,767,538 $
    Year 2022 : 59,350,000 $
    Year 2023 : 40,450,000 $
    Year 2024 : 23,000,000 $

    Farm Players Salaries

    Brendan Perlini 1,000,000 $ (1)
    Salary Remaining : 733,668 $
    Joseph LaBate 900,000 $ (3)
    Salary Remaining : 660,302 $
    Josh Melnick 900,000 $ (3)
    Salary Remaining : 660,302 $
    Luke Philp 817,500 $ (1)
    Salary Remaining : 599,774 $
    Jake Massie 770,000 $ (1)
    Salary Remaining : 564,925 $
    Gabriel Fontaine 736,667 $ (1)
    Salary Remaining : 540,469 $
    Matej Tomek 735,000 $ (2)
    Salary Remaining : 539,246 $
    Jakob Stukel 735,000 $ (2)
    Salary Remaining : 539,246 $
    Samuel Dove-McFalls 735,000 $ (2)
    Salary Remaining : 539,246 $
    Cameron Clarke 735,000 $ (2)
    Salary Remaining : 539,246 $
    Tyler Soy 735,000 $ (2)
    Salary Remaining : 539,246 $
    Philip Nyberg 735,000 $ (2)
    Salary Remaining : 539,246 $
    Grant Gabriele 735,000 $ (2)
    Salary Remaining : 539,246 $
    Matthew Berkovitz 715,000 $ (1)
    Salary Remaining : 524,573 $
    Jeffrey De Wit 715,000 $ (1)
    Salary Remaining : 524,573 $
    Jordan Stallard 715,000 $ (1)
    Salary Remaining : 524,573 $
    Daniel Marmenlind 700,000 $ (1)
    Salary Remaining : 513,568 $
    Blake Pietila 700,000 $ (2)
    Salary Remaining : 513,568 $
    Antoine Samuel 700,000 $ (1)
    Salary Remaining : 513,568 $
    Vojtech Budik 700,000 $ (1)
    Salary Remaining : 513,568 $
    Brett Murray 700,000 $ (1)
    Salary Remaining : 513,568 $
    Mikhail Maltsev 700,000 $ (1)
    Salary Remaining : 513,568 $
    Brandon Crawley 700,000 $ (1)
    Salary Remaining : 513,568 $
    Dominik Shine 700,000 $ (3)
    Salary Remaining : 513,568 $
    Alfons Malmstrom 700,000 $ (1)
    Salary Remaining : 513,568 $
    Total Farm Players25
    Salary Commitment
    Year 2021 : 18,714,167 $
    Year 2022 : 8,345,000 $
    Year 2023 : 2,500,000 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 17,200,000 $
    Year 2022 : 7,700,000 $
    Year 2023 : 2,100,000 $
    Year 2024 : 0 $


    Calgary Flames


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameScotiabank Saddledome
    Level 1: 6000 - 160 $ - 4 779 - 79,66%
    Level 2: 5000 - 100 $ - 3 823 - 76,46%
    Level 3: 2700 - 80 $ - 2 230 - 82,58%
    Level 4: 3300 - 32 $ - 3 300 - 100,00%
    Luxury : 1000 - 360 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 38 $ - 2 773 - 69,33%
    Farm Level 2: 2000 - 16 $ - 1 367 - 68,33%
    Farm Total Capacity :6000

    Income

    Home Games Left32
    Average Attendance - %15 132 - 84,07%
    Average Income per Game2,668,537 $
    Year to Date Revenue24,016,833 $
    Farm
    Home Games Left31
    Average Attendance - %4 140 - 69,00%
    Average Income per Game180,689 $
    Year to Date Revenue1,806,887 $

    Expense

    Pro Players Total Salaries78,608,333 $
    Farm Players Total Salaries18,791,750 $
    Coaches Total Salaries4,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses21,442,101 $
    Farm Year To Date Expenses5,456,221 $
    Pro Salary Cap To Date20,912,101 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue85,393,184 $
    Farm Estimated Season Revenue5,601,350 $
    Pro Remaining Season Days147
    Pro Expenses Per Days403,042 $
    Pro Estimated Expenses59,247,174 $
    Farm Remaining Season Days146
    Farm Expenses Per Days104,481 $
    Farm Estimated Expenses15,254,226 $
    Estimated Season Expenses74,501,400 $
    Estimated Season Salary Cap78,689,275 $
    Estimate Under Maximum Salary Cap of 81,500,000 $2,810,725 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 18,489,275 $
    Current Bank Account155,611,787 $
    Projected Bank Account172,104,921 $

    Pro Players Salaries

    Josh Bailey 6,500,000 $ (1)
    -Salary Remaining : 4,777,500 $
    Cam Fowler 6,500,000 $ (3)
    -Salary Remaining : 4,777,500 $
    Ryan Ellis 6,250,000 $ (3)
    -Salary Remaining : 4,593,750 $
    Adam Henrique 5,825,000 $ (1)
    -Salary Remaining : 4,281,375 $
    Anthony Mantha 5,700,000 $ (1)
    -Salary Remaining : 4,189,500 $
    Ondrej Palat 5,300,000 $ (2)
    -Salary Remaining : 3,895,500 $
    Tom Wilson 5,166,666 $ (3)
    -Salary Remaining : 3,797,500 $
    Zachary Werenski 5,000,000 $ (1)
    -Salary Remaining : 3,675,000 $
    Darcy Kuemper 4,500,000 $ (2)
    -Salary Remaining : 3,307,500 $
    Ryan Strome 4,500,000 $ (1)
    -Salary Remaining : 3,307,500 $
    Sam Bennett 4,425,000 $ (5)
    -Salary Remaining : 3,252,375 $
    Brandon Montour 3,850,000 $ (4)
    -Salary Remaining : 2,829,750 $
    Vladislav Gavrikov 2,800,000 $ (2)
    -Salary Remaining : 2,058,000 $
    David Rittich 2,750,000 $ (1)
    -Salary Remaining : 2,021,250 $
    Noel Acciari 1,666,667 $ (2)
    -Salary Remaining : 1,225,000 $
    Travis Dermott 1,500,000 $ (3)
    -Salary Remaining : 1,102,500 $
    Thatcher Demko 1,050,000 $ (1)
    -Salary Remaining : 771,750 $
    Auston Matthews 925,000 $ (1)
    -Salary Remaining : 679,875 $
    Matthew Tkachuk 925,000 $ (1)
    -Salary Remaining : 679,875 $
    Cale Makar 925,000 $ (2)
    -Salary Remaining : 679,875 $
    Andrei Svechnikov 925,000 $ (3)
    -Salary Remaining : 679,875 $
    Noah Dobson 925,000 $ (3)
    -Salary Remaining : 679,875 $
    Wyatt Kalynuk 700,000 $ (1)
    -Salary Remaining : 514,500 $
    Total Pro Players23
    Salary Commitment
    Year 2021 : 78,608,333 $
    Year 2022 : 44,733,333 $
    Year 2023 : 29,541,666 $
    Year 2024 : 8,275,000 $
    Salary Average Commitment
    Year 2021 : 16,375,000 $
    Year 2022 : 9,525,000 $
    Year 2023 : 5,950,000 $
    Year 2024 : 1,400,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 78,608,333 $
    Year 2022 : 44,733,333 $
    Year 2023 : 29,541,666 $
    Year 2024 : 8,275,000 $

    Farm Players Salaries

    Matt Donovan 1,500,000 $ (1)
    Salary Remaining : 1,100,503 $
    Chris Conner 1,076,000 $ (1)
    Salary Remaining : 789,427 $
    Phil Varone 1,000,000 $ (1)
    Salary Remaining : 733,668 $
    Dylan McIlrath 950,000 $ (1)
    Salary Remaining : 696,985 $
    Kyle Criscuolo 950,000 $ (1)
    Salary Remaining : 696,985 $
    Connor McMichael 925,000 $ (3)
    Salary Remaining : 678,643 $
    Josh Norris 925,000 $ (2)
    Salary Remaining : 678,643 $
    Yegor Rykov 925,000 $ (1)
    Salary Remaining : 678,643 $
    Noah Juulsen 892,000 $ (2)
    Salary Remaining : 654,432 $
    Casey Fitzgerald 858,750 $ (1)
    Salary Remaining : 630,038 $
    Carl Dahlstrom 850,000 $ (1)
    Salary Remaining : 623,618 $
    Sean Day 775,000 $ (1)
    Salary Remaining : 568,593 $
    Tyler Parsons 775,000 $ (1)
    Salary Remaining : 568,593 $
    Cale Morris 725,000 $ (1)
    Salary Remaining : 531,910 $
    Trevor Moore 725,000 $ (1)
    Salary Remaining : 531,910 $
    Alexander Romanov 725,000 $ (3)
    Salary Remaining : 531,910 $
    Logan Nelson 715,000 $ (1)
    Salary Remaining : 524,573 $
    Joseph Woll 700,000 $ (1)
    Salary Remaining : 513,568 $
    Calvin Thurkauf 700,000 $ (1)
    Salary Remaining : 513,568 $
    Corey Tropp 700,000 $ (1)
    Salary Remaining : 513,568 $
    Alex Green 700,000 $ (2)
    Salary Remaining : 513,568 $
    Riley Stillman 700,000 $ (1)
    Salary Remaining : 513,568 $
    Total Farm Players22
    Salary Commitment
    Year 2021 : 18,791,750 $
    Year 2022 : 4,167,000 $
    Year 2023 : 1,650,000 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 15,094,167 $
    Year 2022 : 3,594,167 $
    Year 2023 : 1,544,167 $
    Year 2024 : 0 $


    Carolina Hurricanes


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NamePNC Arena
    Level 1: 5000 - 168 $ - 4 595 - 91,90%
    Level 2: 5000 - 96 $ - 4 726 - 94,53%
    Level 3: 2940 - 79 $ - 2 282 - 77,61%
    Level 4: 3060 - 59 $ - 2 356 - 77,01%
    Luxury : 1000 - 375 $ - 1 000 - 100,00%
    Total Capacity :17000
    Farm
    Farm Level 1: 4000 - 24 $ - 3 817 - 95,43%
    Farm Level 2: 2000 - 8 $ - 1 993 - 99,65%
    Farm Total Capacity :6000

    Income

    Home Games Left32
    Average Attendance - %14 959 - 88,00%
    Average Income per Game2,860,727 $
    Year to Date Revenue25,746,545 $
    Farm
    Home Games Left31
    Average Attendance - %5 810 - 96,83%
    Average Income per Game152,724 $
    Year to Date Revenue1,527,237 $

    Expense

    Pro Players Total Salaries80,100,000 $
    Farm Players Total Salaries21,623,250 $
    Coaches Total Salaries6,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses22,886,875 $
    Farm Year To Date Expenses5,865,607 $
    Pro Salary Cap To Date21,535,375 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue91,543,271 $
    Farm Estimated Season Revenue4,734,435 $
    Pro Remaining Season Days147
    Pro Expenses Per Days426,000 $
    Pro Estimated Expenses62,622,000 $
    Farm Remaining Season Days146
    Farm Expenses Per Days113,182 $
    Farm Estimated Expenses16,524,572 $
    Estimated Season Expenses79,146,572 $
    Estimated Season Salary Cap80,408,875 $
    Estimate Under Maximum Salary Cap of 81,500,000 $1,091,125 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 20,208,875 $
    Current Bank Account8,521,300 $
    Projected Bank Account25,652,434 $

    Pro Players Salaries

    Ryan Johansen 8,000,000 $ (4)
    -Salary Remaining : 5,880,000 $
    Brandon Saad 7,300,000 $ (3)
    -Salary Remaining : 5,365,500 $
    Mathew Barzal 7,000,000 $ (1)
    -Salary Remaining : 5,145,000 $
    Ivan Provorov 6,750,000 $ (4)
    -Salary Remaining : 4,961,250 $
    Rasmus Ristolainen 5,400,000 $ (1)
    -Salary Remaining : 3,969,000 $
    Max Domi 5,300,000 $ (1)
    -Salary Remaining : 3,895,500 $
    Tyler Bozak 5,000,000 $ (1)
    -Salary Remaining : 3,675,000 $
    Colin White 4,750,000 $ (4)
    -Salary Remaining : 3,491,250 $
    Josh Manson 4,100,000 $ (2)
    -Salary Remaining : 3,013,500 $
    Michael Frolik 4,000,000 $ (1)
    -Salary Remaining : 2,940,000 $
    Elvis Merzlikins 4,000,000 $ (1)
    -Salary Remaining : 2,940,000 $
    Dylan DeMelo 3,800,000 $ (4)
    -Salary Remaining : 2,793,000 $
    Derek Forbort 3,800,000 $ (3)
    -Salary Remaining : 2,793,000 $
    Jonathan Bernier 3,600,000 $ (1)
    -Salary Remaining : 2,646,000 $
    Kevin Rooney 1,500,000 $ (3)
    -Salary Remaining : 1,102,500 $
    Haydn Fleury 1,300,000 $ (1)
    -Salary Remaining : 955,500 $
    Fredrik Claesson 1,250,000 $ (3)
    -Salary Remaining : 918,750 $
    Zach Aston-Reese 1,000,000 $ (1)
    -Salary Remaining : 735,000 $
    Yannick Weber (Out of Payroll) 800,000 $ (1)
    -Salary Remaining : 588,000 $
    Filip Zadina 775,000 $ (3)
    -Salary Remaining : 569,625 $
    Alex Barre-Boulet 775,000 $ (1)
    -Salary Remaining : 569,625 $
    Frederick Gaudreau 700,000 $ (1)
    -Salary Remaining : 514,500 $
    Total Pro Players22
    Salary Commitment
    Year 2021 : 80,900,000 $
    Year 2022 : 42,025,000 $
    Year 2023 : 37,925,000 $
    Year 2024 : 23,300,000 $
    Salary Average Commitment
    Year 2021 : 15,250,000 $
    Year 2022 : 6,950,000 $
    Year 2023 : 6,300,000 $
    Year 2024 : 2,800,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 80,900,000 $
    Year 2022 : 42,025,000 $
    Year 2023 : 37,925,000 $
    Year 2024 : 23,300,000 $

    Farm Players Salaries

    Joseph Cramarossa 1,100,000 $ (2)
    Salary Remaining : 807,035 $
    Kurtis Gabriel 1,100,000 $ (2)
    Salary Remaining : 807,035 $
    Patrick Brown 900,000 $ (2)
    Salary Remaining : 660,302 $
    Kyle Rau 900,000 $ (2)
    Salary Remaining : 660,302 $
    Mason Appleton 900,000 $ (1)
    Salary Remaining : 660,302 $
    Justin Kirkland 900,000 $ (2)
    Salary Remaining : 660,302 $
    Anton Karlsson 892,500 $ (1)
    Salary Remaining : 654,799 $
    Jacob Olofsson 875,000 $ (3)
    Salary Remaining : 641,960 $
    Kole Lind 850,000 $ (2)
    Salary Remaining : 623,618 $
    T.J. Hensick 800,000 $ (1)
    Salary Remaining : 586,935 $
    Sheldon Rempal 800,000 $ (2)
    Salary Remaining : 586,935 $
    Sheldon Dries 800,000 $ (2)
    Salary Remaining : 586,935 $
    Tyler Lewington 750,750 $ (1)
    Salary Remaining : 550,802 $
    Hunter Shepard 750,000 $ (2)
    Salary Remaining : 550,251 $
    Joel Hofer 750,000 $ (2)
    Salary Remaining : 550,251 $
    Darren Raddysh 750,000 $ (2)
    Salary Remaining : 550,251 $
    Nate Prosser 750,000 $ (1)
    Salary Remaining : 550,251 $
    Ivan Morozov 725,000 $ (3)
    Salary Remaining : 531,910 $
    J.J. Piccinich 715,000 $ (1)
    Salary Remaining : 524,573 $
    Beau Starrett 715,000 $ (1)
    Salary Remaining : 524,573 $
    T.J. Tynan 700,000 $ (1)
    Salary Remaining : 513,568 $
    Brian Strait 700,000 $ (1)
    Salary Remaining : 513,568 $
    Blake Hillman 700,000 $ (1)
    Salary Remaining : 513,568 $
    Anthony Louis 700,000 $ (2)
    Salary Remaining : 513,568 $
    Filip Zadina 700,000 $ (1)
    Salary Remaining : 513,568 $
    Brendan Warren 700,000 $ (1)
    Salary Remaining : 513,568 $
    Nikolas Brouillard 700,000 $ (1)
    Salary Remaining : 513,568 $
    Total Farm Players27
    Salary Commitment
    Year 2021 : 21,623,250 $
    Year 2022 : 11,900,000 $
    Year 2023 : 1,600,000 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 18,850,000 $
    Year 2022 : 9,800,000 $
    Year 2023 : 1,400,000 $
    Year 2024 : 0 $


    Chicago Blackhawks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameUnited Center
    Level 1: 8000 - 175 $ - 5 380 - 67,24%
    Level 2: 6000 - 110 $ - 4 196 - 69,93%
    Level 3: 4000 - 80 $ - 2 630 - 65,76%
    Level 4: 4500 - 60 $ - 2 927 - 65,04%
    Luxury : 1500 - 380 $ - 1 255 - 83,64%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 25 $ - 3 898 - 97,46%
    Farm Level 2: 2000 - 9 $ - 1 982 - 99,10%
    Farm Total Capacity :6000

    Income

    Home Games Left30
    Average Attendance - %16 387 - 68,28%
    Average Income per Game2,992,282 $
    Year to Date Revenue32,915,106 $
    Farm
    Home Games Left30
    Average Attendance - %5 880 - 98,00%
    Average Income per Game163,717 $
    Year to Date Revenue1,800,892 $

    Expense

    Pro Players Total Salaries80,761,249 $
    Farm Players Total Salaries18,885,520 $
    Coaches Total Salaries6,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses22,083,753 $
    Farm Year To Date Expenses5,678,020 $
    Pro Salary Cap To Date20,956,753 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue89,768,471 $
    Farm Estimated Season Revenue4,911,524 $
    Pro Remaining Season Days147
    Pro Expenses Per Days422,806 $
    Pro Estimated Expenses62,152,482 $
    Farm Remaining Season Days146
    Farm Expenses Per Days105,957 $
    Farm Estimated Expenses15,469,722 $
    Estimated Season Expenses77,622,204 $
    Estimated Season Salary Cap80,316,235 $
    Estimate Under Maximum Salary Cap of 81,500,000 $1,183,765 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 20,116,235 $
    Current Bank Account64,015,588 $
    Projected Bank Account81,073,379 $

    Pro Players Salaries

    Nicklas Backstrom 9,200,000 $ (2)
    -Salary Remaining : 6,762,000 $
    Brent Burns 8,000,000 $ (1)
    -Salary Remaining : 5,880,000 $
    Victor Hedman 7,875,000 $ (2)
    -Salary Remaining : 5,788,125 $
    Brayden Schenn 6,500,000 $ (2)
    -Salary Remaining : 4,777,500 $
    Connor Hellebuyck 6,166,666 $ (3)
    -Salary Remaining : 4,532,500 $
    Seth Jones 5,400,000 $ (1)
    -Salary Remaining : 3,969,000 $
    Erik Haula 5,200,000 $ (2)
    -Salary Remaining : 3,822,000 $
    Sean Couturier 4,333,333 $ (1)
    -Salary Remaining : 3,185,000 $
    David Savard 4,250,000 $ (1)
    -Salary Remaining : 3,123,750 $
    Andreas Athanasiou 3,000,000 $ (1)
    -Salary Remaining : 2,205,000 $
    Joonas Korpisalo 2,800,000 $ (1)
    -Salary Remaining : 2,058,000 $
    Miles Wood 2,750,000 $ (2)
    -Salary Remaining : 2,021,250 $
    Artturi Lehkonen 2,400,000 $ (1)
    -Salary Remaining : 1,764,000 $
    Jesper Fast 2,000,000 $ (1)
    -Salary Remaining : 1,470,000 $
    Matthew Peca 1,690,000 $ (2)
    -Salary Remaining : 1,242,150 $
    Seth Griffith 1,600,000 $ (2)
    -Salary Remaining : 1,176,000 $
    Drake Caggiula 1,500,000 $ (1)
    -Salary Remaining : 1,102,500 $
    Jordan Oesterle 1,400,000 $ (1)
    -Salary Remaining : 1,029,000 $
    Steve Bernier 1,150,000 $ (1)
    -Salary Remaining : 845,250 $
    Malcolm Subban 1,000,000 $ (1)
    -Salary Remaining : 735,000 $
    Rasmus Asplund 971,250 $ (1)
    -Salary Remaining : 713,869 $
    Jake Evans 875,000 $ (1)
    -Salary Remaining : 643,125 $
    Alex Biega 700,000 $ (2)
    -Salary Remaining : 514,500 $
    Total Pro Players23
    Salary Commitment
    Year 2021 : 80,761,249 $
    Year 2022 : 41,681,666 $
    Year 2023 : 6,166,666 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 14,350,000 $
    Year 2022 : 5,425,000 $
    Year 2023 : 650,000 $
    Year 2024 : 0 $
    Salary Cap with 1 Way Contract
    Year 2021 : 80,761,249 $
    Year 2022 : 41,681,666 $
    Year 2023 : 6,166,666 $
    Year 2024 : 0 $

    Farm Players Salaries

    Anthony Stolarz 1,000,000 $ (3)
    Salary Remaining : 733,668 $
    Matt Bartkowski 955,000 $ (2)
    Salary Remaining : 700,653 $
    Robbie Russo 900,000 $ (2)
    Salary Remaining : 660,302 $
    Brandon Halverson 892,500 $ (1)
    Salary Remaining : 654,799 $
    Dylan Sadowy 880,833 $ (1)
    Salary Remaining : 646,239 $
    William Lagesson 854,438 $ (1)
    Salary Remaining : 626,874 $
    Lukas Jasek 853,333 $ (1)
    Salary Remaining : 626,063 $
    David Kase 813,750 $ (1)
    Salary Remaining : 597,023 $
    Givani Smith 775,000 $ (1)
    Salary Remaining : 568,593 $
    Frederic Allard 775,000 $ (1)
    Salary Remaining : 568,593 $
    Cole Fonstad 775,000 $ (3)
    Salary Remaining : 568,593 $
    David Pope 775,000 $ (1)
    Salary Remaining : 568,593 $
    Maxim Letunov 750,750 $ (1)
    Salary Remaining : 550,802 $
    Louis Belpedio 750,750 $ (1)
    Salary Remaining : 550,802 $
    Brandon Duhaime 750,000 $ (2)
    Salary Remaining : 550,251 $
    Mark Friedman 749,167 $ (2)
    Salary Remaining : 549,640 $
    Adam Helewka 735,000 $ (1)
    Salary Remaining : 539,246 $
    Bobo Carpenter 700,000 $ (1)
    Salary Remaining : 513,568 $
    Jordan Subban 700,000 $ (1)
    Salary Remaining : 513,568 $
    Carsen Twarynski 700,000 $ (1)
    Salary Remaining : 513,568 $
    Joona Koppanen 700,000 $ (1)
    Salary Remaining : 513,568 $
    Keith Kinkaid 700,000 $ (1)
    Salary Remaining : 513,568 $
    Matt Filipe 700,000 $ (1)
    Salary Remaining : 513,568 $
    Dennis Busby 700,000 $ (3)
    Salary Remaining : 513,568 $
    Total Farm Players24
    Salary Commitment
    Year 2021 : 18,885,521 $
    Year 2022 : 5,829,167 $
    Year 2023 : 2,475,000 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 16,550,000 $
    Year 2022 : 4,900,000 $
    Year 2023 : 2,100,000 $
    Year 2024 : 0 $


    Colorado Avalanche


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NamePepsi Center
    Level 1: 8584 - 125 $ - 6 533 - 76,11%
    Level 2: 6514 - 95 $ - 4 820 - 74,00%
    Level 3: 3600 - 65 $ - 3 082 - 85,62%
    Level 4: 4080 - 35 $ - 3 793 - 92,98%
    Luxury : 1222 - 275 $ - 1 222 - 100,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 30 $ - 3 809 - 95,23%
    Farm Level 2: 2000 - 12 $ - 1 954 - 97,69%
    Farm Total Capacity :6000

    Income

    Home Games Left31
    Average Attendance - %19 451 - 81,05%
    Average Income per Game2,896,141 $
    Year to Date Revenue28,961,413 $
    Farm
    Home Games Left30
    Average Attendance - %5 763 - 96,05%
    Average Income per Game195,572 $
    Year to Date Revenue2,151,292 $

    Expense

    Pro Players Total Salaries77,714,500 $
    Farm Players Total Salaries22,948,290 $
    Coaches Total Salaries6,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses22,291,792 $
    Farm Year To Date Expenses6,819,568 $
    Pro Salary Cap To Date21,029,792 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue89,780,380 $
    Farm Estimated Season Revenue5,867,160 $
    Pro Remaining Season Days147
    Pro Expenses Per Days405,572 $
    Pro Estimated Expenses59,619,084 $
    Farm Remaining Season Days146
    Farm Expenses Per Days129,388 $
    Farm Estimated Expenses18,890,648 $
    Estimated Season Expenses78,509,732 $
    Estimated Season Salary Cap78,149,876 $
    Estimate Under Maximum Salary Cap of 81,500,000 $3,350,124 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 17,949,876 $
    Current Bank Account44,209,309 $
    Projected Bank Account61,347,117 $

    Pro Players Salaries

    Patrick Kane 14,300,000 $ (2)
    -Salary Remaining : 10,510,500 $
    Connor McDavid 12,500,000 $ (3)
    -Salary Remaining : 9,187,500 $
    Ryan McDonagh 7,500,000 $ (2)
    -Salary Remaining : 5,512,500 $
    Clayton Keller 7,150,000 $ (5)
    -Salary Remaining : 5,255,250 $
    Samuel Girard 5,000,000 $ (4)
    -Salary Remaining : 3,675,000 $
    Tyler Bertuzzi 4,750,000 $ (3)
    -Salary Remaining : 3,491,250 $
    Devon Toews 4,100,000 $ (4)
    -Salary Remaining : 3,013,500 $
    Greg Pateryn (Out of Payroll) 3,945,000 $ (2)
    -Salary Remaining : 2,899,575 $
    Anthony Duclair 3,000,000 $ (4)
    -Salary Remaining : 2,205,000 $
    Colton Sceviour 3,000,000 $ (1)
    -Salary Remaining : 2,205,000 $
    Mackenzie Blackwood 2,800,000 $ (2)
    -Salary Remaining : 2,058,000 $
    Cody Eakin 2,250,000 $ (3)
    -Salary Remaining : 1,653,750 $
    Anthony Beauvillier 2,100,000 $ (1)
    -Salary Remaining : 1,543,500 $
    Carter Rowney 1,700,000 $ (1)
    -Salary Remaining : 1,249,500 $
    Nick Cousins 1,500,000 $ (1)
    -Salary Remaining : 1,102,500 $
    Jon Merrill 1,375,000 $ (1)
    -Salary Remaining : 1,010,625 $
    Chris Driedger 850,000 $ (1)
    -Salary Remaining : 624,750 $
    Yakov Trenin 813,750 $ (1)
    -Salary Remaining : 598,106 $
    Ben Harpur 800,000 $ (1)
    -Salary Remaining : 588,000 $
    Juho Lammikko 750,750 $ (2)
    -Salary Remaining : 551,801 $
    Calle Rosen 750,000 $ (1)
    -Salary Remaining : 551,250 $
    Tanner Laczynski 725,000 $ (1)
    -Salary Remaining : 532,875 $
    Total Pro Players22
    Salary Commitment
    Year 2021 : 81,659,500 $
    Year 2022 : 68,045,750 $
    Year 2023 : 38,750,000 $
    Year 2024 : 19,250,000 $
    Salary Average Commitment
    Year 2021 : 15,250,000 $
    Year 2022 : 8,350,000 $
    Year 2023 : 4,850,000 $
    Year 2024 : 2,800,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 81,659,500 $
    Year 2022 : 68,045,750 $
    Year 2023 : 38,750,000 $
    Year 2024 : 19,250,000 $

    Farm Players Salaries

    Martin Frk 1,050,000 $ (2)
    Salary Remaining : 770,352 $
    Filip Chlapik 971,250 $ (1)
    Salary Remaining : 712,575 $
    Michael Spacek 937,125 $ (1)
    Salary Remaining : 687,539 $
    Dylan Cozens 925,000 $ (3)
    Salary Remaining : 678,643 $
    Eamon McAdam 925,000 $ (1)
    Salary Remaining : 678,643 $
    Julien Gauthier 925,000 $ (1)
    Salary Remaining : 678,643 $
    Ken Appleby 850,000 $ (3)
    Salary Remaining : 623,618 $
    Thomas Schemitsch 813,750 $ (1)
    Salary Remaining : 597,023 $
    Nikita Korostelev 813,750 $ (2)
    Salary Remaining : 597,023 $
    Blake Speers 813,750 $ (1)
    Salary Remaining : 597,023 $
    Ryan Zuhlsdorf 813,750 $ (1)
    Salary Remaining : 597,023 $
    Simon Benoit 809,166 $ (2)
    Salary Remaining : 593,659 $
    Josh Wesley 750,750 $ (1)
    Salary Remaining : 550,802 $
    Kyle Burroughs 750,000 $ (3)
    Salary Remaining : 550,251 $
    Anthony Richard 750,000 $ (1)
    Salary Remaining : 550,251 $
    Colton White 750,000 $ (1)
    Salary Remaining : 550,251 $
    Keegan Kolesar 735,000 $ (1)
    Salary Remaining : 539,246 $
    Nikita Pavlychev 735,000 $ (1)
    Salary Remaining : 539,246 $
    Martins Dzierkals 735,000 $ (1)
    Salary Remaining : 539,246 $
    Jonne Tammela 735,000 $ (1)
    Salary Remaining : 539,246 $
    Fredrik Olofsson 715,000 $ (1)
    Salary Remaining : 524,573 $
    Miles Gendron 715,000 $ (1)
    Salary Remaining : 524,573 $
    Rob Hamilton 715,000 $ (1)
    Salary Remaining : 524,573 $
    Ivan Kulbakov 715,000 $ (1)
    Salary Remaining : 524,573 $
    Ben Jones 700,000 $ (2)
    Salary Remaining : 513,568 $
    Brett Davis 700,000 $ (2)
    Salary Remaining : 513,568 $
    Daniel Bukac 700,000 $ (1)
    Salary Remaining : 513,568 $
    Logan Cockerill 700,000 $ (2)
    Salary Remaining : 513,568 $
    Noah Cates 700,000 $ (2)
    Salary Remaining : 513,568 $
    Total Farm Players29
    Salary Commitment
    Year 2021 : 22,948,291 $
    Year 2022 : 7,997,916 $
    Year 2023 : 2,525,000 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 20,075,000 $
    Year 2022 : 6,950,000 $
    Year 2023 : 2,100,000 $
    Year 2024 : 0 $


    Columbus Blue Jackets


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameNationwide Arena
    Level 1: 7000 - 122 $ - 6 659 - 95,12%
    Level 2: 5780 - 82 $ - 4 744 - 82,08%
    Level 3: 3150 - 65 $ - 2 972 - 94,35%
    Level 4: 3570 - 30 $ - 3 570 - 100,00%
    Luxury : 1500 - 250 $ - 1 500 - 100,00%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 35 $ - 3 001 - 75,02%
    Farm Level 2: 2000 - 15 $ - 1 455 - 72,73%
    Farm Total Capacity :6000

    Income

    Home Games Left30
    Average Attendance - %19 445 - 92,59%
    Average Income per Game2,796,227 $
    Year to Date Revenue30,758,497 $
    Farm
    Home Games Left30
    Average Attendance - %4 455 - 74,26%
    Average Income per Game180,122 $
    Year to Date Revenue1,981,346 $

    Expense

    Pro Players Total Salaries75,923,333 $
    Farm Players Total Salaries24,821,272 $
    Coaches Total Salaries6,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses20,860,668 $
    Farm Year To Date Expenses6,577,835 $
    Pro Salary Cap To Date19,223,168 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue83,886,810 $
    Farm Estimated Season Revenue5,403,671 $
    Pro Remaining Season Days147
    Pro Expenses Per Days407,117 $
    Pro Estimated Expenses59,846,199 $
    Farm Remaining Season Days146
    Farm Expenses Per Days128,248 $
    Farm Estimated Expenses18,724,208 $
    Estimated Season Expenses78,570,407 $
    Estimated Season Salary Cap72,086,867 $
    Estimate Under Maximum Salary Cap of 81,500,000 $9,413,133 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 11,886,867 $
    Current Bank Account141,199,250 $
    Projected Bank Account151,919,324 $

    Pro Players Salaries

    Mark Giordano 9,000,000 $ (2)
    -Salary Remaining : 6,615,000 $
    Torey Krug 7,000,000 $ (3)
    -Salary Remaining : 5,145,000 $
    Gustav Nyquist 6,175,000 $ (3)
    -Salary Remaining : 4,538,625 $
    Dylan Larkin 6,100,000 $ (3)
    -Salary Remaining : 4,483,500 $
    Chris Tanev 6,000,000 $ (2)
    -Salary Remaining : 4,410,000 $
    Marco Scandella (Out of Payroll) 4,000,000 $ (2)
    -Salary Remaining : 2,940,000 $
    Darren Helm 4,000,000 $ (1)
    -Salary Remaining : 2,940,000 $
    Kevin Shattenkirk 4,000,000 $ (1)
    -Salary Remaining : 2,940,000 $
    Sven Baertschi 3,366,666 $ (1)
    -Salary Remaining : 2,474,500 $
    Ryan Graves 3,166,667 $ (2)
    -Salary Remaining : 2,327,500 $
    Paul Byron 3,100,000 $ (2)
    -Salary Remaining : 2,278,500 $
    John Moore 3,000,000 $ (1)
    -Salary Remaining : 2,205,000 $
    Brett Connolly 3,000,000 $ (2)
    -Salary Remaining : 2,205,000 $
    Joel Armia 2,600,000 $ (1)
    -Salary Remaining : 1,911,000 $
    Jimmy Vesey 2,300,000 $ (2)
    -Salary Remaining : 1,690,500 $
    Milan Lucic 2,000,000 $ (1)
    -Salary Remaining : 1,470,000 $
    Calle Jarnkrok 2,000,000 $ (1)
    -Salary Remaining : 1,470,000 $
    Kevin Stenlund (Out of Payroll) 1,050,000 $ (2)
    -Salary Remaining : 771,750 $
    Cal O'Reilly 1,000,000 $ (1)
    -Salary Remaining : 735,000 $
    Justin Bailey 940,000 $ (2)
    -Salary Remaining : 690,900 $
    Max Jones 925,000 $ (1)
    -Salary Remaining : 679,875 $
    Jordan Kyrou 850,000 $ (1)
    -Salary Remaining : 624,750 $
    Thomas Greiss 700,000 $ (1)
    -Salary Remaining : 514,500 $
    Jacob Ingham 700,000 $ (3)
    -Salary Remaining : 514,500 $
    Total Pro Players24
    Salary Commitment
    Year 2021 : 76,973,333 $
    Year 2022 : 52,531,667 $
    Year 2023 : 19,975,000 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 16,500,000 $
    Year 2022 : 9,050,000 $
    Year 2023 : 2,750,000 $
    Year 2024 : 0 $
    Salary Cap with 1 Way Contract
    Year 2021 : 76,973,333 $
    Year 2022 : 52,531,667 $
    Year 2023 : 19,975,000 $
    Year 2024 : 0 $

    Farm Players Salaries

    Carter Hutton 4,000,000 $ (3)
    Salary Remaining : 2,934,673 $
    Dominic Toninato 1,000,000 $ (3)
    Salary Remaining : 733,668 $
    Dominik Bokk 925,000 $ (3)
    Salary Remaining : 678,643 $
    Adam Boqvist 925,000 $ (3)
    Salary Remaining : 678,643 $
    Callan Foote 925,000 $ (2)
    Salary Remaining : 678,643 $
    Christian Wolanin 900,000 $ (1)
    Salary Remaining : 660,302 $
    Will Borgen 900,000 $ (3)
    Salary Remaining : 660,302 $
    Gustav Bouramman 897,150 $ (1)
    Salary Remaining : 658,211 $
    Jett Woo 875,000 $ (3)
    Salary Remaining : 641,960 $
    Lukas Vejdemo 832,125 $ (2)
    Salary Remaining : 610,504 $
    Teemu Kivihalme 832,125 $ (1)
    Salary Remaining : 610,504 $
    Gabriel Gagne 813,750 $ (1)
    Salary Remaining : 597,023 $
    Kalle Kossila 813,750 $ (1)
    Salary Remaining : 597,023 $
    Spencer Martin 800,000 $ (2)
    Salary Remaining : 586,935 $
    Dakota Mermis 788,288 $ (3)
    Salary Remaining : 578,342 $
    Filip Westerlund 775,000 $ (2)
    Salary Remaining : 568,593 $
    Taylor Cammarata 750,750 $ (2)
    Salary Remaining : 550,802 $
    Brad Morrison 743,333 $ (1)
    Salary Remaining : 545,360 $
    David Noel 725,000 $ (2)
    Salary Remaining : 531,910 $
    Julien Nantel 700,000 $ (1)
    Salary Remaining : 513,568 $
    Evan Cormier 700,000 $ (1)
    Salary Remaining : 513,568 $
    Keaton Middleton 700,000 $ (1)
    Salary Remaining : 513,568 $
    Matthew Phillips 700,000 $ (1)
    Salary Remaining : 513,568 $
    Cedric Pare 700,000 $ (2)
    Salary Remaining : 513,568 $
    Declan Chisholm 700,000 $ (3)
    Salary Remaining : 513,568 $
    Justin Almeida 700,000 $ (2)
    Salary Remaining : 513,568 $
    Kevin Lynch 700,000 $ (2)
    Salary Remaining : 513,568 $
    Total Farm Players27
    Salary Commitment
    Year 2021 : 24,821,271 $
    Year 2022 : 17,021,163 $
    Year 2023 : 10,113,288 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 18,700,000 $
    Year 2022 : 11,850,000 $
    Year 2023 : 5,550,000 $
    Year 2024 : 0 $


    Dallas Stars


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAmerican Airlines Center
    Level 1: 6750 - 135 $ - 6 415 - 95,04%
    Level 2: 5750 - 90 $ - 4 862 - 84,56%
    Level 3: 3150 - 60 $ - 3 022 - 95,95%
    Level 4: 4150 - 38 $ - 3 764 - 90,71%
    Luxury : 1200 - 325 $ - 1 200 - 100,00%
    Total Capacity :21000
    Farm
    Farm Level 1: 4000 - 35 $ - 2 995 - 74,88%
    Farm Level 2: 2000 - 20 $ - 1 045 - 52,24%
    Farm Total Capacity :6000

    Income

    Home Games Left30
    Average Attendance - %19 264 - 91,73%
    Average Income per Game3,006,875 $
    Year to Date Revenue33,075,624 $
    Farm
    Home Games Left31
    Average Attendance - %4 040 - 67,34%
    Average Income per Game178,539 $
    Year to Date Revenue1,785,388 $

    Expense

    Pro Players Total Salaries81,298,998 $
    Farm Players Total Salaries24,456,664 $
    Coaches Total Salaries7,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses22,801,710 $
    Farm Year To Date Expenses7,301,033 $
    Pro Salary Cap To Date21,031,210 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue90,206,247 $
    Farm Estimated Season Revenue5,534,703 $
    Pro Remaining Season Days147
    Pro Expenses Per Days434,995 $
    Pro Estimated Expenses63,944,265 $
    Farm Remaining Season Days146
    Farm Expenses Per Days129,933 $
    Farm Estimated Expenses18,970,218 $
    Estimated Season Expenses82,914,483 $
    Estimated Season Salary Cap80,785,975 $
    Estimate Under Maximum Salary Cap of 81,500,000 $714,025 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 20,585,975 $
    Current Bank Account88,914,653 $
    Projected Bank Account101,741,120 $

    Pro Players Salaries

    Sebastian Aho 8,454,000 $ (4)
    -Salary Remaining : 6,213,690 $
    John Carlson 8,000,000 $ (2)
    -Salary Remaining : 5,880,000 $
    Evander Kane 7,000,000 $ (3)
    -Salary Remaining : 5,145,000 $
    Travis Hamonic 6,750,000 $ (1)
    -Salary Remaining : 4,961,250 $
    Jacob Markstrom 6,000,000 $ (1)
    -Salary Remaining : 4,410,000 $
    Jaden Schwartz 5,350,000 $ (1)
    -Salary Remaining : 3,932,250 $
    Mika Zibanejad 5,350,000 $ (2)
    -Salary Remaining : 3,932,250 $
    Sam Reinhart 5,200,000 $ (1)
    -Salary Remaining : 3,822,000 $
    Nick Holden 4,700,000 $ (1)
    -Salary Remaining : 3,454,500 $
    Jake Debrusk 3,675,000 $ (1)
    -Salary Remaining : 2,701,125 $
    Pavel Buchnevich 3,250,000 $ (1)
    -Salary Remaining : 2,388,750 $
    Stephen Johns 2,350,000 $ (1)
    -Salary Remaining : 1,727,250 $
    Zach Hyman 2,250,000 $ (1)
    -Salary Remaining : 1,653,750 $
    Mark Borowiecki 1,999,999 $ (3)
    -Salary Remaining : 1,469,999 $
    Ilya Mikheyev 1,645,000 $ (1)
    -Salary Remaining : 1,209,075 $
    Robert Bortuzzo 1,500,000 $ (1)
    -Salary Remaining : 1,102,500 $
    Karl Alzner 1,200,000 $ (1)
    -Salary Remaining : 882,000 $
    Scott Wedgewood 1,000,000 $ (1)
    -Salary Remaining : 735,000 $
    Michael Stone 1,000,000 $ (3)
    -Salary Remaining : 735,000 $
    Erik Gustafsson 999,999 $ (2)
    -Salary Remaining : 734,999 $
    Braydon Coburn (Out of Payroll) 950,000 $ (2)
    -Salary Remaining : 698,250 $
    Kailer Yamamoto 925,000 $ (1)
    -Salary Remaining : 679,875 $
    Brady Tkachuk 925,000 $ (3)
    -Salary Remaining : 679,875 $
    Christopher Gibson 925,000 $ (3)
    -Salary Remaining : 679,875 $
    Devin Shore 850,000 $ (2)
    -Salary Remaining : 624,750 $
    Total Pro Players25
    Salary Commitment
    Year 2021 : 82,248,998 $
    Year 2022 : 36,453,998 $
    Year 2023 : 20,303,999 $
    Year 2024 : 8,454,000 $
    Salary Average Commitment
    Year 2021 : 16,600,000 $
    Year 2022 : 7,400,000 $
    Year 2023 : 4,150,000 $
    Year 2024 : 700,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 82,248,998 $
    Year 2022 : 36,453,998 $
    Year 2023 : 20,303,999 $
    Year 2024 : 8,454,000 $

    Farm Players Salaries

    Steven Santini 1,416,666 $ (1)
    Salary Remaining : 1,039,363 $
    Greg McKegg 1,250,000 $ (2)
    Salary Remaining : 917,085 $
    Nathan Gerbe 999,999 $ (3)
    Salary Remaining : 733,668 $
    Dennis Gilbert 950,000 $ (1)
    Salary Remaining : 696,985 $
    Aaron Ness 950,000 $ (1)
    Salary Remaining : 696,985 $
    Sam Carrick 950,000 $ (4)
    Salary Remaining : 696,985 $
    Vitali Kravtsov 925,000 $ (3)
    Salary Remaining : 678,643 $
    Zac Rinaldo 900,000 $ (3)
    Salary Remaining : 660,302 $
    Jack Glover 892,500 $ (1)
    Salary Remaining : 654,799 $
    Albin Eriksson 875,000 $ (3)
    Salary Remaining : 641,960 $
    Colin Blackwell 875,000 $ (4)
    Salary Remaining : 641,960 $
    David Hrenak 855,000 $ (2)
    Salary Remaining : 627,286 $
    Chase De Leo 825,000 $ (3)
    Salary Remaining : 605,276 $
    Christian Jaros 800,000 $ (1)
    Salary Remaining : 586,935 $
    Logan Hutsko 775,000 $ (2)
    Salary Remaining : 568,593 $
    Zac Dalpe 775,000 $ (2)
    Salary Remaining : 568,593 $
    Niklas Nordgren 775,000 $ (3)
    Salary Remaining : 568,593 $
    Nick Campoli 775,000 $ (2)
    Salary Remaining : 568,593 $
    Brady Keeper 762,500 $ (2)
    Salary Remaining : 559,422 $
    Markus Ruusu 735,000 $ (2)
    Salary Remaining : 539,246 $
    Jack St. Ivany 725,000 $ (3)
    Salary Remaining : 531,910 $
    Jacob Bryson 725,000 $ (1)
    Salary Remaining : 531,910 $
    Joey Dudek 715,000 $ (1)
    Salary Remaining : 524,573 $
    Mitch Slattery 715,000 $ (1)
    Salary Remaining : 524,573 $
    Tanner Fritz 715,000 $ (1)
    Salary Remaining : 524,573 $
    Lauri Pajuniemi 700,000 $ (3)
    Salary Remaining : 513,568 $
    Thomas Di Pauli 700,000 $ (1)
    Salary Remaining : 513,568 $
    Patrick Khodorenko 700,000 $ (2)
    Salary Remaining : 513,568 $
    Yegor Zaitsev 700,000 $ (1)
    Salary Remaining : 513,568 $
    Total Farm Players29
    Salary Commitment
    Year 2021 : 24,456,665 $
    Year 2022 : 15,177,499 $
    Year 2023 : 8,549,999 $
    Year 2024 : 1,825,000 $
    Salary Average Commitment
    Year 2021 : 20,100,000 $
    Year 2022 : 12,600,000 $
    Year 2023 : 7,000,000 $
    Year 2024 : 1,400,000 $


    Detroit Red Wings


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameJoe Louis Arena
    Level 1: 6667 - 175 $ - 4 629 - 69,43%
    Level 2: 5556 - 90 $ - 4 985 - 89,72%
    Level 3: 3000 - 70 $ - 2 940 - 97,99%
    Level 4: 3666 - 45 $ - 3 542 - 96,62%
    Luxury : 1111 - 300 $ - 1 111 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 30 $ - 3 775 - 94,37%
    Farm Level 2: 2000 - 10 $ - 1 972 - 98,58%
    Farm Total Capacity :6000

    Income

    Home Games Left29
    Average Attendance - %17 206 - 86,03%
    Average Income per Game2,916,089 $
    Year to Date Revenue34,993,068 $
    Farm
    Home Games Left31
    Average Attendance - %5 746 - 95,77%
    Average Income per Game188,798 $
    Year to Date Revenue1,887,976 $

    Expense

    Pro Players Total Salaries78,308,849 $
    Farm Players Total Salaries16,995,375 $
    Coaches Total Salaries6,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses21,764,233 $
    Farm Year To Date Expenses5,160,183 $
    Pro Salary Cap To Date20,545,233 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue84,566,581 $
    Farm Estimated Season Revenue5,852,726 $
    Pro Remaining Season Days147
    Pro Expenses Per Days414,544 $
    Pro Estimated Expenses60,937,968 $
    Farm Remaining Season Days146
    Farm Expenses Per Days93,444 $
    Farm Estimated Expenses13,642,824 $
    Estimated Season Expenses74,580,792 $
    Estimated Season Salary Cap78,102,201 $
    Estimate Under Maximum Salary Cap of 81,500,000 $3,397,799 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 17,902,201 $
    Current Bank Account78,013,298 $
    Projected Bank Account93,851,813 $

    Pro Players Salaries

    Drew Doughty 11,000,000 $ (1)
    -Salary Remaining : 8,085,000 $
    Carey Price 10,500,000 $ (2)
    -Salary Remaining : 7,717,500 $
    Nico Hischier 7,250,000 $ (5)
    -Salary Remaining : 5,328,750 $
    Dustin Brown 7,200,000 $ (1)
    -Salary Remaining : 5,292,000 $
    Brock Nelson 6,000,000 $ (3)
    -Salary Remaining : 4,410,000 $
    Jakob Silfverberg 5,250,000 $ (2)
    -Salary Remaining : 3,858,750 $
    Kyle Palmieri 4,650,000 $ (1)
    -Salary Remaining : 3,417,750 $
    Jonas Brodin 4,166,667 $ (1)
    -Salary Remaining : 3,062,500 $
    Damon Severson 4,166,666 $ (1)
    -Salary Remaining : 3,062,500 $
    Connor Brown 3,600,000 $ (2)
    -Salary Remaining : 2,646,000 $
    Corey Perry 2,000,100 $ (2)
    -Salary Remaining : 1,470,074 $
    Dean Kukan 1,650,000 $ (1)
    -Salary Remaining : 1,212,750 $
    Michael Raffl 1,600,000 $ (2)
    -Salary Remaining : 1,176,000 $
    Ilya Lyubushkin 1,350,000 $ (2)
    -Salary Remaining : 992,250 $
    Victor Mete 1,200,000 $ (2)
    -Salary Remaining : 882,000 $
    Elias Pettersson 925,000 $ (2)
    -Salary Remaining : 679,875 $
    Jamie Drysdale 925,000 $ (3)
    -Salary Remaining : 679,875 $
    Gabriel Carlsson 894,166 $ (1)
    -Salary Remaining : 657,212 $
    Samuel Montembeault 892,500 $ (2)
    -Salary Remaining : 655,988 $
    Nils Hoglander 875,000 $ (3)
    -Salary Remaining : 643,125 $
    Adam Brooks 813,750 $ (2)
    -Salary Remaining : 598,106 $
    Nic Dowd 700,000 $ (1)
    -Salary Remaining : 514,500 $
    Carl Grundstrom 700,000 $ (1)
    -Salary Remaining : 514,500 $
    Total Pro Players23
    Salary Commitment
    Year 2021 : 78,308,849 $
    Year 2022 : 43,181,350 $
    Year 2023 : 15,050,000 $
    Year 2024 : 7,250,000 $
    Salary Average Commitment
    Year 2021 : 15,125,000 $
    Year 2022 : 9,650,000 $
    Year 2023 : 2,750,000 $
    Year 2024 : 700,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 78,308,849 $
    Year 2022 : 43,181,350 $
    Year 2023 : 15,050,000 $
    Year 2024 : 7,250,000 $

    Farm Players Salaries

    Hunter Miska 925,000 $ (1)
    Salary Remaining : 678,643 $
    Nicolas Meloche 892,500 $ (2)
    Salary Remaining : 654,799 $
    Alexis Gravel 875,000 $ (3)
    Salary Remaining : 641,960 $
    Kevin Connauton 850,000 $ (2)
    Salary Remaining : 623,618 $
    Andreas Borgman 826,875 $ (1)
    Salary Remaining : 606,652 $
    Damien Riat 817,500 $ (1)
    Salary Remaining : 599,774 $
    Reid Duke 808,500 $ (1)
    Salary Remaining : 593,171 $
    Buddy Robinson 800,000 $ (2)
    Salary Remaining : 586,935 $
    Eetu Tuulola 775,000 $ (1)
    Salary Remaining : 568,593 $
    Jayden Halbgewachs 775,000 $ (1)
    Salary Remaining : 568,593 $
    Luke Green 775,000 $ (1)
    Salary Remaining : 568,593 $
    Brad Malone 750,000 $ (2)
    Salary Remaining : 550,251 $
    Lane Pederson 750,000 $ (3)
    Salary Remaining : 550,251 $
    Oskari Laaksonen 725,000 $ (2)
    Salary Remaining : 531,910 $
    Graeme Clarke 725,000 $ (3)
    Salary Remaining : 531,910 $
    Michael Vukojevic 725,000 $ (3)
    Salary Remaining : 531,910 $
    Maxime Lagace 700,000 $ (2)
    Salary Remaining : 513,568 $
    Patrick Bajkov 700,000 $ (1)
    Salary Remaining : 513,568 $
    Mason Jobst 700,000 $ (1)
    Salary Remaining : 513,568 $
    Marian Studenic 700,000 $ (2)
    Salary Remaining : 513,568 $
    Keaton Thompson 700,000 $ (2)
    Salary Remaining : 513,568 $
    Brendan Woods 700,000 $ (1)
    Salary Remaining : 513,568 $
    Total Farm Players22
    Salary Commitment
    Year 2021 : 16,995,375 $
    Year 2022 : 9,192,500 $
    Year 2023 : 3,075,000 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 15,577,499 $
    Year 2022 : 8,777,499 $
    Year 2023 : 3,101,666 $
    Year 2024 : 0 $


    Edmonton Oilers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameRexall Place
    Level 1: 8780 - 120 $ - 6 564 - 74,76%
    Level 2: 3120 - 110 $ - 3 120 - 100,00%
    Level 3: 3600 - 70 $ - 2 912 - 80,88%
    Level 4: 4080 - 35 $ - 3 743 - 91,74%
    Luxury : 4420 - 225 $ - 1 954 - 44,20%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 25 $ - 6 418 - 98,73%
    Farm Level 2: 3500 - 8 $ - 3 472 - 99,20%
    Farm Total Capacity :10000

    Income

    Home Games Left31
    Average Attendance - %18 292 - 76,22%
    Average Income per Game2,838,797 $
    Year to Date Revenue28,387,971 $
    Farm
    Home Games Left30
    Average Attendance - %9 890 - 98,90%
    Average Income per Game267,268 $
    Year to Date Revenue2,939,948 $

    Expense

    Pro Players Total Salaries77,639,249 $
    Farm Players Total Salaries19,214,168 $
    Coaches Total Salaries4,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses21,363,088 $
    Farm Year To Date Expenses5,506,481 $
    Pro Salary Cap To Date20,039,844 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue88,002,710 $
    Farm Estimated Season Revenue8,018,040 $
    Pro Remaining Season Days147
    Pro Expenses Per Days403,696 $
    Pro Estimated Expenses59,343,312 $
    Farm Remaining Season Days146
    Farm Expenses Per Days103,589 $
    Farm Estimated Expenses15,123,994 $
    Estimated Season Expenses74,467,306 $
    Estimated Season Salary Cap77,104,656 $
    Estimate Under Maximum Salary Cap of 81,500,000 $4,395,344 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 16,904,656 $
    Current Bank Account14,458,350 $
    Projected Bank Account36,011,794 $

    Pro Players Salaries

    Phil Kessel 10,000,000 $ (2)
    -Salary Remaining : 7,350,000 $
    Tuukka Rask 7,000,000 $ (1)
    -Salary Remaining : 5,145,000 $
    Brayden Point 6,750,000 $ (2)
    -Salary Remaining : 4,961,250 $
    Cam Atkinson 5,875,000 $ (1)
    -Salary Remaining : 4,318,125 $
    Dougie Hamilton 5,750,000 $ (1)
    -Salary Remaining : 4,226,250 $
    Colton Parayko 5,500,000 $ (2)
    -Salary Remaining : 4,042,500 $
    Artem Anisimov 4,600,000 $ (2)
    -Salary Remaining : 3,381,000 $
    Craig Smith 4,250,000 $ (2)
    -Salary Remaining : 3,123,750 $
    Erik Gudbranson 4,000,000 $ (4)
    -Salary Remaining : 2,940,000 $
    Joe Thornton 4,000,000 $ (1)
    -Salary Remaining : 2,940,000 $
    Philipp Grubauer 3,333,333 $ (1)
    -Salary Remaining : 2,450,000 $
    Radek Faksa 3,250,000 $ (4)
    -Salary Remaining : 2,388,750 $
    Robby Fabbri 2,950,000 $ (1)
    -Salary Remaining : 2,168,250 $
    Jake McCabe (Out of Payroll) 2,850,000 $ (1)
    -Salary Remaining : 2,094,750 $
    Tobias Rieder 2,500,000 $ (4)
    -Salary Remaining : 1,837,500 $
    Zemgus Girgensons 2,200,000 $ (2)
    -Salary Remaining : 1,617,000 $
    Derrick Pouliot 1,100,000 $ (1)
    -Salary Remaining : 808,500 $
    Joey Keane 809,166 $ (1)
    -Salary Remaining : 594,737 $
    Brendan Smith 800,000 $ (2)
    -Salary Remaining : 588,000 $
    Austin Strand 771,750 $ (1)
    -Salary Remaining : 567,236 $
    Radim Zohorna 750,000 $ (2)
    -Salary Remaining : 551,250 $
    Patrick Marleau 750,000 $ (1)
    -Salary Remaining : 551,250 $
    Sean Malone 700,000 $ (1)
    -Salary Remaining : 514,500 $
    Total Pro Players23
    Salary Commitment
    Year 2021 : 80,489,249 $
    Year 2022 : 44,600,000 $
    Year 2023 : 9,750,000 $
    Year 2024 : 9,750,000 $
    Salary Average Commitment
    Year 2021 : 15,775,000 $
    Year 2022 : 7,700,000 $
    Year 2023 : 2,100,000 $
    Year 2024 : 2,100,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 80,489,249 $
    Year 2022 : 44,600,000 $
    Year 2023 : 9,750,000 $
    Year 2024 : 9,750,000 $

    Farm Players Salaries

    Scott Wilson 1,100,000 $ (2)
    Salary Remaining : 807,035 $
    Justin Richards 925,000 $ (1)
    Salary Remaining : 678,643 $
    Josh Dunne 925,000 $ (1)
    Salary Remaining : 678,643 $
    Logan Thompson 800,000 $ (1)
    Salary Remaining : 586,935 $
    Josiah Didier 800,000 $ (1)
    Salary Remaining : 586,935 $
    Mike Vecchione 800,000 $ (2)
    Salary Remaining : 586,935 $
    Seth Helgeson 800,000 $ (2)
    Salary Remaining : 586,935 $
    Dakota Joshua 792,500 $ (1)
    Salary Remaining : 581,432 $
    Maxim Sushko 775,000 $ (1)
    Salary Remaining : 568,593 $
    Mathieu Olivier 750,000 $ (2)
    Salary Remaining : 550,251 $
    Cameron Hughes 750,000 $ (1)
    Salary Remaining : 550,251 $
    Michael Prapavessis 735,000 $ (1)
    Salary Remaining : 539,246 $
    Sergey Zborovskiy 735,000 $ (1)
    Salary Remaining : 539,246 $
    Pavel Karnaukhov 735,000 $ (2)
    Salary Remaining : 539,246 $
    Macoy Erkamps 735,000 $ (1)
    Salary Remaining : 539,246 $
    Parker Kelly 726,667 $ (1)
    Salary Remaining : 533,133 $
    Alexandre Goulet 715,000 $ (1)
    Salary Remaining : 524,573 $
    Chase Perry 715,000 $ (1)
    Salary Remaining : 524,573 $
    Markus Nurmi 700,000 $ (1)
    Salary Remaining : 513,568 $
    Mitchell Gibson 700,000 $ (1)
    Salary Remaining : 513,568 $
    Beck Malenstyn 700,000 $ (1)
    Salary Remaining : 513,568 $
    Marc Michaelis 700,000 $ (1)
    Salary Remaining : 513,568 $
    Cole Smith 700,000 $ (2)
    Salary Remaining : 513,568 $
    Joseph Raaymakers 700,000 $ (1)
    Salary Remaining : 513,568 $
    Kevin Bahl 700,000 $ (1)
    Salary Remaining : 513,568 $
    Total Farm Players25
    Salary Commitment
    Year 2021 : 19,214,167 $
    Year 2022 : 4,885,000 $
    Year 2023 : 0 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 17,300,000 $
    Year 2022 : 4,200,000 $
    Year 2023 : 0 $
    Year 2024 : 0 $


    Florida Panthers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameBBT Center
    Level 1: 6000 - 150 $ - 5 554 - 92,57%
    Level 2: 5000 - 95 $ - 4 852 - 97,04%
    Level 3: 2700 - 70 $ - 2 510 - 92,95%
    Level 4: 3300 - 48 $ - 2 998 - 90,86%
    Luxury : 1000 - 380 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 25 $ - 3 871 - 96,78%
    Farm Level 2: 2000 - 15 $ - 1 805 - 90,23%
    Farm Total Capacity :6000

    Income

    Home Games Left27
    Average Attendance - %16 914 - 93,97%
    Average Income per Game2,898,100 $
    Year to Date Revenue40,573,401 $
    Farm
    Home Games Left30
    Average Attendance - %5 676 - 94,60%
    Average Income per Game169,921 $
    Year to Date Revenue1,869,133 $

    Expense

    Pro Players Total Salaries77,028,333 $
    Farm Players Total Salaries25,273,564 $
    Coaches Total Salaries6,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses21,806,351 $
    Farm Year To Date Expenses7,391,004 $
    Pro Salary Cap To Date20,852,351 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue78,248,702 $
    Farm Estimated Season Revenue5,097,635 $
    Pro Remaining Season Days147
    Pro Expenses Per Days403,142 $
    Pro Estimated Expenses59,261,874 $
    Farm Remaining Season Days146
    Farm Expenses Per Days139,566 $
    Farm Estimated Expenses20,376,636 $
    Estimated Season Expenses79,638,510 $
    Estimated Season Salary Cap77,468,225 $
    Estimate Under Maximum Salary Cap of 81,500,000 $4,031,775 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 17,268,225 $
    Current Bank Account86,529,294 $
    Projected Bank Account90,237,121 $

    Pro Players Salaries

    Shea Weber 10,600,000 $ (3)
    -Salary Remaining : 7,791,000 $
    Patrik Laine 7,500,000 $ (2)
    -Salary Remaining : 5,512,500 $
    Chris Kreider 6,500,000 $ (1)
    -Salary Remaining : 4,777,500 $
    Jeff Petry 6,250,000 $ (2)
    -Salary Remaining : 4,593,750 $
    Alex Edler 6,200,000 $ (1)
    -Salary Remaining : 4,557,000 $
    Brock Boeser 5,875,000 $ (1)
    -Salary Remaining : 4,318,125 $
    Jonathan Quick 5,800,000 $ (1)
    -Salary Remaining : 4,263,000 $
    Brandon Carlo 4,100,000 $ (3)
    -Salary Remaining : 3,013,500 $
    Vladislav Namestnikov 4,000,000 $ (3)
    -Salary Remaining : 2,940,000 $
    James Neal 4,000,000 $ (1)
    -Salary Remaining : 2,940,000 $
    Jeff Carter 3,125,000 $ (2)
    -Salary Remaining : 2,296,875 $
    Eric Staal 3,000,000 $ (1)
    -Salary Remaining : 2,205,000 $
    Pavel Francouz 2,500,000 $ (2)
    -Salary Remaining : 1,837,500 $
    Nathan Beaulieu (Out of Payroll) 2,225,000 $ (2)
    -Salary Remaining : 1,635,375 $
    Garnet Hathaway 1,500,000 $ (2)
    -Salary Remaining : 1,102,500 $
    Anthony Bitetto 950,000 $ (3)
    -Salary Remaining : 698,250 $
    Kenny Agostino 925,000 $ (2)
    -Salary Remaining : 679,875 $
    Martin Necas 925,000 $ (1)
    -Salary Remaining : 679,875 $
    Quinn Hughes 925,000 $ (3)
    -Salary Remaining : 679,875 $
    Nate Thompson 850,000 $ (1)
    -Salary Remaining : 624,750 $
    Aleksi Saarela 753,333 $ (1)
    -Salary Remaining : 553,700 $
    Cole Schneider 750,000 $ (3)
    -Salary Remaining : 551,250 $
    Total Pro Players22
    Salary Commitment
    Year 2021 : 79,253,333 $
    Year 2022 : 45,350,000 $
    Year 2023 : 21,325,000 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 14,600,000 $
    Year 2022 : 9,175,000 $
    Year 2023 : 4,425,000 $
    Year 2024 : 0 $
    Salary Cap with 1 Way Contract
    Year 2021 : 79,253,333 $
    Year 2022 : 45,350,000 $
    Year 2023 : 21,325,000 $
    Year 2024 : 0 $

    Farm Players Salaries

    Nicolas Aube-Kubel 1,075,000 $ (2)
    Salary Remaining : 788,693 $
    David Warsofsky 1,000,000 $ (3)
    Salary Remaining : 733,668 $
    Gage Quinney 972,000 $ (5)
    Salary Remaining : 713,126 $
    Brycen Martin 937,125 $ (1)
    Salary Remaining : 687,539 $
    Evan Barratt 870,000 $ (2)
    Salary Remaining : 638,291 $
    Matt Spencer 854,438 $ (1)
    Salary Remaining : 626,874 $
    Grant Mismash 850,000 $ (2)
    Salary Remaining : 623,618 $
    Noah Gregor 850,000 $ (1)
    Salary Remaining : 623,618 $
    Ian Mitchell 850,000 $ (2)
    Salary Remaining : 623,618 $
    Filip Hallander 850,000 $ (3)
    Salary Remaining : 623,618 $
    Kale Clague 850,000 $ (1)
    Salary Remaining : 623,618 $
    Blade Jenkins 850,000 $ (3)
    Salary Remaining : 623,618 $
    Mackenzie Entwistle 775,000 $ (2)
    Salary Remaining : 568,593 $
    Kyle Capobianco 775,000 $ (1)
    Salary Remaining : 568,593 $
    Justus Annunen 775,000 $ (3)
    Salary Remaining : 568,593 $
    Spencer Watson 750,000 $ (2)
    Salary Remaining : 550,251 $
    Ryan Stanton 750,000 $ (1)
    Salary Remaining : 550,251 $
    Michael Carcone 750,000 $ (3)
    Salary Remaining : 550,251 $
    Kevin Gravel 740,000 $ (1)
    Salary Remaining : 542,915 $
    Simon Bourque 735,000 $ (1)
    Salary Remaining : 539,246 $
    Sam Anas 715,000 $ (4)
    Salary Remaining : 524,573 $
    Cole Candella 700,000 $ (1)
    Salary Remaining : 513,568 $
    Maxime Fortier 700,000 $ (1)
    Salary Remaining : 513,568 $
    Jonathan Ang 700,000 $ (1)
    Salary Remaining : 513,568 $
    Tanner Kaspick 700,000 $ (1)
    Salary Remaining : 513,568 $
    Cameron Crotty 700,000 $ (2)
    Salary Remaining : 513,568 $
    Drake Rymsha 700,000 $ (1)
    Salary Remaining : 513,568 $
    Matej Pekar 700,000 $ (3)
    Salary Remaining : 513,568 $
    Liam Kirk 700,000 $ (3)
    Salary Remaining : 513,568 $
    Colton Point 700,000 $ (1)
    Salary Remaining : 513,568 $
    Zachary Sawchenko 700,000 $ (1)
    Salary Remaining : 513,568 $
    Matthew Galajda 700,000 $ (2)
    Salary Remaining : 513,568 $
    Total Farm Players32
    Salary Commitment
    Year 2021 : 25,273,563 $
    Year 2022 : 13,882,000 $
    Year 2023 : 7,312,000 $
    Year 2024 : 1,687,000 $
    Salary Average Commitment
    Year 2021 : 22,050,000 $
    Year 2022 : 11,950,000 $
    Year 2023 : 6,400,000 $
    Year 2024 : 1,400,000 $


    Los Angeles Kings


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameStaples Center
    Level 1: 8000 - 150 $ - 5 307 - 66,34%
    Level 2: 5300 - 80 $ - 5 091 - 96,05%
    Level 3: 3375 - 50 $ - 3 203 - 94,92%
    Level 4: 3825 - 40 $ - 3 634 - 95,01%
    Luxury : 2000 - 190 $ - 1 957 - 97,86%
    Total Capacity :22500
    Farm
    Farm Level 1: 4000 - 25 $ - 3 923 - 98,09%
    Farm Level 2: 2000 - 12 $ - 1 915 - 95,73%
    Farm Total Capacity :6000

    Income

    Home Games Left27
    Average Attendance - %19 192 - 85,30%
    Average Income per Game2,802,220 $
    Year to Date Revenue39,231,077 $
    Farm
    Home Games Left31
    Average Attendance - %5 838 - 97,30%
    Average Income per Game171,904 $
    Year to Date Revenue1,719,037 $

    Expense

    Pro Players Total Salaries76,388,750 $
    Farm Players Total Salaries19,665,000 $
    Coaches Total Salaries4,900,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses20,462,657 $
    Farm Year To Date Expenses5,788,000 $
    Pro Salary Cap To Date19,369,157 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue75,659,934 $
    Farm Estimated Season Revenue5,329,015 $
    Pro Remaining Season Days147
    Pro Expenses Per Days396,444 $
    Pro Estimated Expenses58,277,268 $
    Farm Remaining Season Days146
    Farm Expenses Per Days108,869 $
    Farm Estimated Expenses15,894,874 $
    Estimated Season Expenses74,172,142 $
    Estimated Season Salary Cap70,737,425 $
    Estimate Under Maximum Salary Cap of 81,500,000 $10,762,575 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 10,537,425 $
    Current Bank Account42,459,623 $
    Projected Bank Account49,276,430 $

    Pro Players Salaries

    Erik Karlsson 11,500,000 $ (1)
    -Salary Remaining : 8,452,500 $
    Sergei Bobrovsky 10,000,000 $ (5)
    -Salary Remaining : 7,350,000 $
    Paul Stastny 7,100,000 $ (4)
    -Salary Remaining : 5,218,500 $
    Brendan Gallagher (Out of Payroll) 6,500,000 $ (2)
    -Salary Remaining : 4,777,500 $
    Ryan Kesler 5,900,000 $ (1)
    -Salary Remaining : 4,336,500 $
    Brandon Dubinsky 5,000,000 $ (1)
    -Salary Remaining : 3,675,000 $
    Loui Eriksson 5,000,000 $ (1)
    -Salary Remaining : 3,675,000 $
    Brayden McNabb 4,025,000 $ (2)
    -Salary Remaining : 2,958,375 $
    Michal Kempny 3,300,000 $ (2)
    -Salary Remaining : 2,425,500 $
    Pius Suter 3,250,000 $ (2)
    -Salary Remaining : 2,388,750 $
    Markus Nutivaara 2,700,000 $ (2)
    -Salary Remaining : 1,984,500 $
    Luca Sbisa 2,000,000 $ (3)
    -Salary Remaining : 1,470,000 $
    Braden Holtby 1,800,000 $ (4)
    -Salary Remaining : 1,323,000 $
    Brad Richardson 1,100,000 $ (2)
    -Salary Remaining : 808,500 $
    Gavin Bayreuther 1,000,000 $ (3)
    -Salary Remaining : 735,000 $
    Phillip Di Giuseppe 1,000,000 $ (2)
    -Salary Remaining : 735,000 $
    Michael McLeod 925,000 $ (1)
    -Salary Remaining : 679,875 $
    Quinton Byfield 925,000 $ (3)
    -Salary Remaining : 679,875 $
    Byron Froese 875,000 $ (1)
    -Salary Remaining : 643,125 $
    Chris Mueller 850,000 $ (2)
    -Salary Remaining : 624,750 $
    Justin Barron 825,000 $ (3)
    -Salary Remaining : 606,375 $
    Mitchell Stephens 813,750 $ (1)
    -Salary Remaining : 598,106 $
    Total Pro Players22
    Salary Commitment
    Year 2021 : 76,388,750 $
    Year 2022 : 46,375,000 $
    Year 2023 : 23,650,000 $
    Year 2024 : 18,900,000 $
    Salary Average Commitment
    Year 2021 : 15,650,000 $
    Year 2022 : 10,800,000 $
    Year 2023 : 5,350,000 $
    Year 2024 : 2,100,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 76,388,750 $
    Year 2022 : 46,375,000 $
    Year 2023 : 23,650,000 $
    Year 2024 : 18,900,000 $

    Farm Players Salaries

    Cory Schneider 1,700,000 $ (3)
    Salary Remaining : 1,247,236 $
    Joey Daccord 1,000,000 $ (2)
    Salary Remaining : 733,668 $
    Jimmy Oligny 950,000 $ (2)
    Salary Remaining : 696,985 $
    Spencer Knight 925,000 $ (3)
    Salary Remaining : 678,643 $
    Victor Soderstrom 925,000 $ (3)
    Salary Remaining : 678,643 $
    Klim Kostin 925,000 $ (2)
    Salary Remaining : 678,643 $
    Vaclav Karabacek 900,000 $ (1)
    Salary Remaining : 660,302 $
    Shane Eiserman 900,000 $ (1)
    Salary Remaining : 660,302 $
    Shane Bowers 850,000 $ (2)
    Salary Remaining : 623,618 $
    Pascal Laberge 850,000 $ (1)
    Salary Remaining : 623,618 $
    Nolan Foote 825,000 $ (3)
    Salary Remaining : 605,276 $
    Albin Grewe 825,000 $ (3)
    Salary Remaining : 605,276 $
    Hayden Hawkey 800,000 $ (1)
    Salary Remaining : 586,935 $
    Cole Bardreau 750,000 $ (1)
    Salary Remaining : 550,251 $
    Brayden Burke 750,000 $ (2)
    Salary Remaining : 550,251 $
    Joseph Cecconi 750,000 $ (2)
    Salary Remaining : 550,251 $
    Adam Parsells (Out of Payroll) 735,000 $ (2)
    Salary Remaining : 539,246 $
    Karch Bachman 735,000 $ (3)
    Salary Remaining : 539,246 $
    Taggart Corriveau 735,000 $ (2)
    Salary Remaining : 539,246 $
    Andrew Nielsen 735,000 $ (1)
    Salary Remaining : 539,246 $
    Thomas Miller 700,000 $ (2)
    Salary Remaining : 513,568 $
    Gabriel Sylvestre 700,000 $ (1)
    Salary Remaining : 513,568 $
    Matthew Kellenberger 700,000 $ (2)
    Salary Remaining : 513,568 $
    Total Farm Players23
    Salary Commitment
    Year 2021 : 19,665,000 $
    Year 2022 : 14,030,000 $
    Year 2023 : 5,935,000 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 16,613,334 $
    Year 2022 : 11,813,334 $
    Year 2023 : 4,813,334 $
    Year 2024 : 0 $


    Minnesota Wild


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameXcel Energy Center
    Level 1: 6200 - 125 $ - 6 180 - 99,68%
    Level 2: 3120 - 58 $ - 3 120 - 100,00%
    Level 3: 3600 - 45 $ - 3 282 - 91,17%
    Level 4: 4080 - 25 $ - 3 964 - 97,17%
    Luxury : 6999 - 160 $ - 2 049 - 29,27%
    Total Capacity :23999
    Farm
    Farm Level 1: 4000 - 35 $ - 2 973 - 74,31%
    Farm Level 2: 2000 - 15 $ - 1 439 - 71,93%
    Farm Total Capacity :6000

    Income

    Home Games Left30
    Average Attendance - %18 595 - 77,48%
    Average Income per Game2,276,815 $
    Year to Date Revenue25,044,961 $
    Farm
    Home Games Left31
    Average Attendance - %4 411 - 73,52%
    Average Income per Game178,373 $
    Year to Date Revenue1,783,733 $

    Expense

    Pro Players Total Salaries77,166,666 $
    Farm Players Total Salaries20,974,124 $
    Coaches Total Salaries6,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses20,395,274 $
    Farm Year To Date Expenses6,961,825 $
    Pro Salary Cap To Date18,767,274 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue68,304,439 $
    Farm Estimated Season Revenue5,529,572 $
    Pro Remaining Season Days147
    Pro Expenses Per Days405,833 $
    Pro Estimated Expenses59,657,451 $
    Farm Remaining Season Days146
    Farm Expenses Per Days116,453 $
    Farm Estimated Expenses17,002,138 $
    Estimated Season Expenses76,659,589 $
    Estimated Season Salary Cap75,484,725 $
    Estimate Under Maximum Salary Cap of 81,500,000 $6,015,275 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 15,284,725 $
    Current Bank Account9,471,595 $
    Projected Bank Account6,646,017 $

    Pro Players Salaries

    Tyler Seguin 9,850,000 $ (3)
    -Salary Remaining : 7,239,750 $
    Jacob Trouba 8,000,000 $ (4)
    -Salary Remaining : 5,880,000 $
    Anton Stralman 8,000,000 $ (1)
    -Salary Remaining : 5,880,000 $
    Mikael Granlund 7,500,000 $ (3)
    -Salary Remaining : 5,512,500 $
    T.J. Brodie 7,500,000 $ (2)
    -Salary Remaining : 5,512,500 $
    Jake Muzzin 7,100,000 $ (4)
    -Salary Remaining : 5,218,500 $
    Joonas Donskoi 4,500,000 $ (1)
    -Salary Remaining : 3,307,500 $
    Andreas Johnsson 3,400,000 $ (1)
    -Salary Remaining : 2,499,000 $
    Jakub Vrana 3,350,000 $ (1)
    -Salary Remaining : 2,462,250 $
    Anton Khudobin 3,333,333 $ (2)
    -Salary Remaining : 2,450,000 $
    Frank Vatrano 2,533,333 $ (2)
    -Salary Remaining : 1,862,000 $
    Andrew Mangiapane 2,425,000 $ (1)
    -Salary Remaining : 1,782,375 $
    Brandon Davidson 1,000,000 $ (2)
    -Salary Remaining : 735,000 $
    Christian Fischer 1,000,000 $ (1)
    -Salary Remaining : 735,000 $
    Dalton Prout 1,000,000 $ (1)
    -Salary Remaining : 735,000 $
    Igor Shesterkin 925,000 $ (1)
    -Salary Remaining : 679,875 $
    Luke Kunin 925,000 $ (1)
    -Salary Remaining : 679,875 $
    Kaapo Kakko 925,000 $ (3)
    -Salary Remaining : 679,875 $
    Jaret Anderson-Dolan 850,000 $ (2)
    -Salary Remaining : 624,750 $
    Conor Timmins 850,000 $ (1)
    -Salary Remaining : 624,750 $
    Alexandre Texier 775,000 $ (2)
    -Salary Remaining : 569,625 $
    Andrew Peeke 725,000 $ (2)
    -Salary Remaining : 532,875 $
    Nathan Smith 700,000 $ (2)
    -Salary Remaining : 514,500 $
    Total Pro Players23
    Salary Commitment
    Year 2021 : 77,166,666 $
    Year 2022 : 50,791,666 $
    Year 2023 : 33,375,000 $
    Year 2024 : 15,100,000 $
    Salary Average Commitment
    Year 2021 : 15,900,000 $
    Year 2022 : 9,000,000 $
    Year 2023 : 3,450,000 $
    Year 2024 : 1,400,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 77,166,666 $
    Year 2022 : 50,791,666 $
    Year 2023 : 33,375,000 $
    Year 2024 : 15,100,000 $

    Farm Players Salaries

    Logan Brown 925,000 $ (1)
    Salary Remaining : 678,643 $
    Alexis Lafreniere 925,000 $ (3)
    Salary Remaining : 678,643 $
    German Rubtsov 925,000 $ (1)
    Salary Remaining : 678,643 $
    Isaac Ratcliffe 925,000 $ (2)
    Salary Remaining : 678,643 $
    Cody Glass 925,000 $ (2)
    Salary Remaining : 678,643 $
    Liam Foudy 925,000 $ (3)
    Salary Remaining : 678,643 $
    Alexander Alexeyev 875,000 $ (3)
    Salary Remaining : 641,960 $
    Kevin Mandolese 875,000 $ (3)
    Salary Remaining : 641,960 $
    Jonny Tychonick 875,000 $ (3)
    Salary Remaining : 641,960 $
    Sampo Ranta 875,000 $ (3)
    Salary Remaining : 641,960 $
    Rem Pitlick 874,125 $ (1)
    Salary Remaining : 641,318 $
    Matthew Strome 850,000 $ (2)
    Salary Remaining : 623,618 $
    Nathan Bastian 850,000 $ (1)
    Salary Remaining : 623,618 $
    Morgan Geekie 850,000 $ (1)
    Salary Remaining : 623,618 $
    Josh Mahura 775,000 $ (1)
    Salary Remaining : 568,593 $
    Martin Fehervary 725,000 $ (3)
    Salary Remaining : 531,910 $
    Benjamin Gleason 700,000 $ (1)
    Salary Remaining : 513,568 $
    Artur Kayumov 700,000 $ (1)
    Salary Remaining : 513,568 $
    Ivan Prosvetov 700,000 $ (2)
    Salary Remaining : 513,568 $
    Dylan Coghlan 700,000 $ (1)
    Salary Remaining : 513,568 $
    Kole Sherwood 700,000 $ (1)
    Salary Remaining : 513,568 $
    Riley Stotts 700,000 $ (1)
    Salary Remaining : 513,568 $
    Jasper Weatherby 700,000 $ (2)
    Salary Remaining : 513,568 $
    Paul Cotter 700,000 $ (3)
    Salary Remaining : 513,568 $
    Jeremy Swayman 700,000 $ (2)
    Salary Remaining : 513,568 $
    Fedor Gordeev 700,000 $ (1)
    Salary Remaining : 513,568 $
    Total Farm Players26
    Salary Commitment
    Year 2021 : 20,974,125 $
    Year 2022 : 11,575,000 $
    Year 2023 : 6,775,000 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 17,775,000 $
    Year 2022 : 9,800,000 $
    Year 2023 : 5,600,000 $
    Year 2024 : 0 $


    Montreal Canadiens


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameCentre Bell
    Level 1: 7867 - 201 $ - 4 642 - 59,01%
    Level 2: 6589 - 151 $ - 3 888 - 59,01%
    Level 3: 3600 - 115 $ - 2 124 - 59,00%
    Level 4: 4466 - 79 $ - 2 635 - 59,00%
    Luxury : 1478 - 430 $ - 1 077 - 72,87%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 841 - 96,03%
    Farm Level 2: 2000 - 9 $ - 1 976 - 98,79%
    Farm Total Capacity :6000

    Income

    Home Games Left28
    Average Attendance - %14 366 - 59,86%
    Average Income per Game3,629,190 $
    Year to Date Revenue47,179,472 $
    Farm
    Home Games Left31
    Average Attendance - %5 817 - 96,95%
    Average Income per Game172,522 $
    Year to Date Revenue1,725,222 $

    Expense

    Pro Players Total Salaries80,382,965 $
    Farm Players Total Salaries26,806,750 $
    Coaches Total Salaries6,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses22,824,907 $
    Farm Year To Date Expenses6,917,942 $
    Pro Salary Cap To Date20,717,852 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue101,617,324 $
    Farm Estimated Season Revenue5,348,188 $
    Pro Remaining Season Days147
    Pro Expenses Per Days430,415 $
    Pro Estimated Expenses63,271,005 $
    Farm Remaining Season Days146
    Farm Expenses Per Days137,220 $
    Farm Estimated Expenses20,034,120 $
    Estimated Season Expenses83,305,125 $
    Estimated Season Salary Cap79,799,357 $
    Estimate Under Maximum Salary Cap of 81,500,000 $1,700,643 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 19,599,357 $
    Current Bank Account333,603,273 $
    Projected Bank Account357,263,660 $

    Pro Players Salaries

    Artemi Panarin 11,642,860 $ (1)
    -Salary Remaining : 8,557,500 $
    Anders Lee 10,100,110 $ (2)
    -Salary Remaining : 7,423,579 $
    Anze Kopitar 8,840,000 $ (1)
    -Salary Remaining : 6,497,400 $
    Vladimir Tarasenko 7,500,000 $ (3)
    -Salary Remaining : 5,512,500 $
    Sean Monahan 6,375,000 $ (1)
    -Salary Remaining : 4,685,625 $
    Mike Smith 5,000,000 $ (3)
    -Salary Remaining : 3,675,000 $
    Charlie McAvoy 4,900,000 $ (2)
    -Salary Remaining : 3,601,500 $
    Jaroslav Halak 4,550,000 $ (3)
    -Salary Remaining : 3,344,250 $
    Justin Schultz 4,000,000 $ (4)
    -Salary Remaining : 2,940,000 $
    Matt Grzelcyk 3,687,500 $ (3)
    -Salary Remaining : 2,710,313 $
    Alexander Kerfoot 3,500,000 $ (3)
    -Salary Remaining : 2,572,500 $
    Kyle Turris 1,650,000 $ (3)
    -Salary Remaining : 1,212,750 $
    Zdeno Chara 1,600,000 $ (1)
    -Salary Remaining : 1,176,000 $
    Andrew Cogliano 1,000,000 $ (2)
    -Salary Remaining : 735,000 $
    Jakob Chychrun 925,000 $ (1)
    -Salary Remaining : 679,875 $
    Juuso Valimaki 925,000 $ (2)
    -Salary Remaining : 679,875 $
    Dillon Dube 850,000 $ (1)
    -Salary Remaining : 624,750 $
    Max Comtois 850,000 $ (1)
    -Salary Remaining : 624,750 $
    Filip Chytil 850,000 $ (2)
    -Salary Remaining : 624,750 $
    Tim Schaller 850,000 $ (2)
    -Salary Remaining : 624,750 $
    Brian Pinho 787,500 $ (1)
    -Salary Remaining : 578,813 $
    Total Pro Players21
    Salary Commitment
    Year 2021 : 80,382,965 $
    Year 2022 : 48,512,608 $
    Year 2023 : 29,887,500 $
    Year 2024 : 4,000,000 $
    Salary Average Commitment
    Year 2021 : 14,475,000 $
    Year 2022 : 9,050,000 $
    Year 2023 : 4,850,000 $
    Year 2024 : 700,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 80,382,965 $
    Year 2022 : 48,512,608 $
    Year 2023 : 29,887,500 $
    Year 2024 : 4,000,000 $

    Farm Players Salaries

    Mikko Koskinen 3,250,000 $ (3)
    Salary Remaining : 2,384,422 $
    Luke Schenn 1,750,000 $ (2)
    Salary Remaining : 1,283,920 $
    Anton Blidh 971,250 $ (1)
    Salary Remaining : 712,575 $
    Brogan Rafferty 971,250 $ (1)
    Salary Remaining : 712,575 $
    Bobby Nardella 925,000 $ (1)
    Salary Remaining : 678,643 $
    Zachary Senyshyn 892,500 $ (1)
    Salary Remaining : 654,799 $
    Filip Gustavsson 892,500 $ (1)
    Salary Remaining : 654,799 $
    Marcus Hogberg 876,750 $ (1)
    Salary Remaining : 643,244 $
    Mitchell Mattson 850,000 $ (1)
    Salary Remaining : 623,618 $
    Dysin Mayo 813,750 $ (1)
    Salary Remaining : 597,023 $
    Ville Husso 813,750 $ (1)
    Salary Remaining : 597,023 $
    Mason Marchment 800,000 $ (1)
    Salary Remaining : 586,935 $
    Jerad Rosburg 800,000 $ (1)
    Salary Remaining : 586,935 $
    Jonathan Dahlen 775,000 $ (1)
    Salary Remaining : 568,593 $
    Cam Hillis 775,000 $ (3)
    Salary Remaining : 568,593 $
    Steven Lorentz 750,000 $ (1)
    Salary Remaining : 550,251 $
    Ryan Lomberg 735,000 $ (1)
    Salary Remaining : 539,246 $
    Andrei Altybarmakyan 725,000 $ (1)
    Salary Remaining : 531,910 $
    Reilly Walsh 725,000 $ (2)
    Salary Remaining : 531,910 $
    Alex Belzile 715,000 $ (2)
    Salary Remaining : 524,573 $
    Dmitri Semykin 700,000 $ (3)
    Salary Remaining : 513,568 $
    Filip Kral 700,000 $ (3)
    Salary Remaining : 513,568 $
    Jachym Kondelik 700,000 $ (3)
    Salary Remaining : 513,568 $
    Ty Ronning 700,000 $ (1)
    Salary Remaining : 513,568 $
    Linus Nassen 700,000 $ (1)
    Salary Remaining : 513,568 $
    Tarmo Reunanen 700,000 $ (1)
    Salary Remaining : 513,568 $
    Dmitry Zavgorodniy 700,000 $ (3)
    Salary Remaining : 513,568 $
    Eric Florchuk 700,000 $ (3)
    Salary Remaining : 513,568 $
    Vladislav Yeryomenko 700,000 $ (2)
    Salary Remaining : 513,568 $
    Aidan Dudas 700,000 $ (3)
    Salary Remaining : 513,568 $
    Total Farm Players30
    Salary Commitment
    Year 2021 : 26,806,750 $
    Year 2022 : 12,115,000 $
    Year 2023 : 8,225,000 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 20,200,000 $
    Year 2022 : 7,850,000 $
    Year 2023 : 5,200,000 $
    Year 2024 : 0 $


    Nashville Predators


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameBridgestone Arena
    Level 1: 6534 - 131 $ - 6 478 - 99,14%
    Level 2: 5478 - 72 $ - 4 930 - 89,99%
    Level 3: 3000 - 47 $ - 2 997 - 99,89%
    Level 4: 3833 - 33 $ - 3 703 - 96,61%
    Luxury : 1155 - 220 $ - 1 155 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 43 $ - 2 372 - 59,30%
    Farm Level 2: 2000 - 9 $ - 1 970 - 98,51%
    Farm Total Capacity :6000

    Income

    Home Games Left29
    Average Attendance - %19 262 - 96,31%
    Average Income per Game2,563,767 $
    Year to Date Revenue30,765,201 $
    Farm
    Home Games Left31
    Average Attendance - %4 342 - 72,37%
    Average Income per Game170,014 $
    Year to Date Revenue1,700,135 $

    Expense

    Pro Players Total Salaries81,278,333 $
    Farm Players Total Salaries27,076,452 $
    Coaches Total Salaries6,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses22,611,776 $
    Farm Year To Date Expenses7,750,521 $
    Pro Salary Cap To Date21,551,776 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue74,349,236 $
    Farm Estimated Season Revenue5,270,418 $
    Pro Remaining Season Days147
    Pro Expenses Per Days426,392 $
    Pro Estimated Expenses62,679,624 $
    Farm Remaining Season Days146
    Farm Expenses Per Days146,113 $
    Farm Estimated Expenses21,332,498 $
    Estimated Season Expenses84,012,122 $
    Estimated Season Salary Cap81,291,400 $
    Estimate Under Maximum Salary Cap of 81,500,000 $208,600 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 21,091,400 $
    Current Bank Account12,103,039 $
    Projected Bank Account7,710,571 $

    Pro Players Salaries

    Ryan Suter 5,500,000 $ (3)
    -Salary Remaining : 4,042,500 $
    Brandon Sutter 5,500,000 $ (1)
    -Salary Remaining : 4,042,500 $
    Nick Leddy 5,500,000 $ (3)
    -Salary Remaining : 4,042,500 $
    Oliver Bjorkstrand 5,400,000 $ (5)
    -Salary Remaining : 3,969,000 $
    J.T. Miller 5,250,000 $ (3)
    -Salary Remaining : 3,858,750 $
    Derick Brassard 5,000,000 $ (1)
    -Salary Remaining : 3,675,000 $
    Ian Cole 5,000,000 $ (1)
    -Salary Remaining : 3,675,000 $
    Vincent Trocheck 4,750,000 $ (2)
    -Salary Remaining : 3,491,250 $
    Alexander Wennberg 4,500,000 $ (4)
    -Salary Remaining : 3,307,500 $
    John Marino 4,400,000 $ (3)
    -Salary Remaining : 3,234,000 $
    Victor Rask 4,000,000 $ (2)
    -Salary Remaining : 2,940,000 $
    Zach Parise 3,850,000 $ (1)
    -Salary Remaining : 2,829,750 $
    Tanner Pearson 3,750,000 $ (1)
    -Salary Remaining : 2,756,250 $
    Boone Jenner 3,750,000 $ (2)
    -Salary Remaining : 2,756,250 $
    Will Butcher 3,733,333 $ (2)
    -Salary Remaining : 2,744,000 $
    Cal Clutterbuck 3,000,000 $ (1)
    -Salary Remaining : 2,205,000 $
    Matt Nieto 2,755,000 $ (2)
    -Salary Remaining : 2,024,925 $
    Juuse Saros 1,500,000 $ (1)
    -Salary Remaining : 1,102,500 $
    Matt Irwin 1,500,000 $ (1)
    -Salary Remaining : 1,102,500 $
    Mackenzie MacEachern 1,000,000 $ (1)
    -Salary Remaining : 735,000 $
    Dante Fabbro 925,000 $ (1)
    -Salary Remaining : 679,875 $
    Karel Vejmelka 715,000 $ (1)
    -Salary Remaining : 525,525 $
    Total Pro Players22
    Salary Commitment
    Year 2021 : 81,278,333 $
    Year 2022 : 49,538,333 $
    Year 2023 : 30,550,000 $
    Year 2024 : 9,900,000 $
    Salary Average Commitment
    Year 2021 : 14,500,000 $
    Year 2022 : 7,550,000 $
    Year 2023 : 4,150,000 $
    Year 2024 : 1,400,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 81,278,333 $
    Year 2022 : 49,538,333 $
    Year 2023 : 30,550,000 $
    Year 2024 : 9,900,000 $

    Farm Players Salaries

    Adam Clendening 1,800,000 $ (1)
    Salary Remaining : 1,320,603 $
    Casey DeSmith 1,500,000 $ (2)
    Salary Remaining : 1,100,503 $
    Andy Welinski 1,300,000 $ (2)
    Salary Remaining : 953,769 $
    Alex Lyon 1,000,000 $ (3)
    Salary Remaining : 733,668 $
    Stefan Matteau 1,000,000 $ (1)
    Salary Remaining : 733,668 $
    Ian McCoshen 1,000,000 $ (1)
    Salary Remaining : 733,668 $
    Brett Lernout 930,000 $ (2)
    Salary Remaining : 682,312 $
    Rasmus Kupari 925,000 $ (3)
    Salary Remaining : 678,643 $
    Tage Thompson 925,000 $ (1)
    Salary Remaining : 678,643 $
    Jansen Harkins 892,500 $ (1)
    Salary Remaining : 654,799 $
    Jakob Forsbacka Karlsson 892,500 $ (1)
    Salary Remaining : 654,799 $
    Jack Drury 875,000 $ (3)
    Salary Remaining : 641,960 $
    Anthony Greco 827,702 $ (1)
    Salary Remaining : 607,259 $
    Filip Ahl 813,750 $ (1)
    Salary Remaining : 597,023 $
    Linus Lindstrom 775,000 $ (1)
    Salary Remaining : 568,593 $
    Amir Miftakhov 775,000 $ (3)
    Salary Remaining : 568,593 $
    Ostap Safin 775,000 $ (2)
    Salary Remaining : 568,593 $
    Blake McLaughlin 775,000 $ (3)
    Salary Remaining : 568,593 $
    Slava Demin 775,000 $ (3)
    Salary Remaining : 568,593 $
    Devante Stephens 750,000 $ (2)
    Salary Remaining : 550,251 $
    Dante Salituro 735,000 $ (1)
    Salary Remaining : 539,246 $
    Cameron Askew 735,000 $ (2)
    Salary Remaining : 539,246 $
    Jordan Sambrook 700,000 $ (1)
    Salary Remaining : 513,568 $
    Otto Somppi 700,000 $ (1)
    Salary Remaining : 513,568 $
    Kyle Maksimovich 700,000 $ (1)
    Salary Remaining : 513,568 $
    Alexey Toropchenko 700,000 $ (2)
    Salary Remaining : 513,568 $
    Jan Drozg 700,000 $ (2)
    Salary Remaining : 513,568 $
    Drake Batherson 700,000 $ (1)
    Salary Remaining : 513,568 $
    Jackson Perbix 700,000 $ (3)
    Salary Remaining : 513,568 $
    Miska Kukkonen 700,000 $ (1)
    Salary Remaining : 513,568 $
    Simon Stransky 700,000 $ (1)
    Salary Remaining : 513,568 $
    Total Farm Players31
    Salary Commitment
    Year 2021 : 27,076,452 $
    Year 2022 : 13,215,000 $
    Year 2023 : 5,825,000 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 21,300,000 $
    Year 2022 : 10,450,000 $
    Year 2023 : 4,900,000 $
    Year 2024 : 0 $


    New Jersey Devils


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NamePrudential Center
    Level 1: 5500 - 110 $ - 5 500 - 100,00%
    Level 2: 3500 - 82 $ - 3 500 - 100,00%
    Level 3: 4000 - 55 $ - 3 088 - 77,20%
    Level 4: 6000 - 33 $ - 3 955 - 65,91%
    Luxury : 1000 - 250 $ - 1 000 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 35 $ - 2 991 - 74,77%
    Farm Level 2: 2000 - 15 $ - 1 422 - 71,08%
    Farm Total Capacity :6000

    Income

    Home Games Left28
    Average Attendance - %17 043 - 85,21%
    Average Income per Game2,149,100 $
    Year to Date Revenue27,938,301 $
    Farm
    Home Games Left31
    Average Attendance - %4 412 - 73,54%
    Average Income per Game178,911 $
    Year to Date Revenue1,789,108 $

    Expense

    Pro Players Total Salaries66,587,500 $
    Farm Players Total Salaries21,623,750 $
    Coaches Total Salaries5,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses18,750,374 $
    Farm Year To Date Expenses5,481,016 $
    Pro Salary Cap To Date17,289,874 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue60,174,802 $
    Farm Estimated Season Revenue5,546,235 $
    Pro Remaining Season Days147
    Pro Expenses Per Days351,438 $
    Pro Estimated Expenses51,661,386 $
    Farm Remaining Season Days146
    Farm Expenses Per Days115,697 $
    Farm Estimated Expenses16,891,762 $
    Estimated Season Expenses68,553,148 $
    Estimated Season Salary Cap66,231,760 $
    Estimate Under Maximum Salary Cap of 81,500,000 $15,268,240 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 6,031,760 $
    Current Bank Account26,986,521 $
    Projected Bank Account24,154,410 $

    Pro Players Salaries

    Jamie Benn 9,500,000 $ (1)
    -Salary Remaining : 6,982,500 $
    Mark Scheifele 6,125,000 $ (1)
    -Salary Remaining : 4,501,875 $
    Ondrej Kase 6,000,000 $ (1)
    -Salary Remaining : 4,410,000 $
    Nick Schmaltz 5,850,000 $ (4)
    -Salary Remaining : 4,299,750 $
    Michael Del Zotto 5,040,000 $ (2)
    -Salary Remaining : 3,704,400 $
    Jonathan Marchessault 5,000,000 $ (2)
    -Salary Remaining : 3,675,000 $
    Nazem Kadri 4,500,000 $ (2)
    -Salary Remaining : 3,307,500 $
    Brandon Pirri 3,850,000 $ (2)
    -Salary Remaining : 2,829,750 $
    Devan Dubnyk 3,750,000 $ (3)
    -Salary Remaining : 2,756,250 $
    Michael Ferland 3,500,000 $ (3)
    -Salary Remaining : 2,572,500 $
    Richard Panik 3,125,000 $ (2)
    -Salary Remaining : 2,296,875 $
    Mike Reilly 1,500,000 $ (1)
    -Salary Remaining : 1,102,500 $
    Juuso Riikola 1,150,000 $ (1)
    -Salary Remaining : 845,250 $
    Gabriel Vilardi 925,000 $ (2)
    -Salary Remaining : 679,875 $
    Nick Suzuki 925,000 $ (2)
    -Salary Remaining : 679,875 $
    Vinni Lettieri 925,000 $ (2)
    -Salary Remaining : 679,875 $
    Rasmus Sandin 925,000 $ (3)
    -Salary Remaining : 679,875 $
    Philippe Desrosiers 897,500 $ (1)
    -Salary Remaining : 659,663 $
    Mattias Samuelsson 875,000 $ (3)
    -Salary Remaining : 643,125 $
    Niko Mikkola 787,500 $ (1)
    -Salary Remaining : 578,813 $
    Mathieu Joseph 737,500 $ (1)
    -Salary Remaining : 542,063 $
    Jesper Bratt 700,000 $ (1)
    -Salary Remaining : 514,500 $
    Total Pro Players22
    Salary Commitment
    Year 2021 : 66,587,500 $
    Year 2022 : 39,190,000 $
    Year 2023 : 14,900,000 $
    Year 2024 : 5,850,000 $
    Salary Average Commitment
    Year 2021 : 14,125,000 $
    Year 2022 : 8,125,000 $
    Year 2023 : 3,450,000 $
    Year 2024 : 700,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 66,587,500 $
    Year 2022 : 39,190,000 $
    Year 2023 : 14,900,000 $
    Year 2024 : 5,850,000 $

    Farm Players Salaries

    Logan Day 1,000,000 $ (1)
    Salary Remaining : 733,668 $
    Collin Delia 1,000,000 $ (2)
    Salary Remaining : 733,668 $
    Timothy Liljegren 925,000 $ (2)
    Salary Remaining : 678,643 $
    Logan Stanley 925,000 $ (1)
    Salary Remaining : 678,643 $
    Nicolas Beaudin 925,000 $ (3)
    Salary Remaining : 678,643 $
    Grigori Denisenko 925,000 $ (3)
    Salary Remaining : 678,643 $
    Martin Kaut 925,000 $ (3)
    Salary Remaining : 678,643 $
    Oliver Wahlstrom 925,000 $ (3)
    Salary Remaining : 678,643 $
    Daniel Brickley 875,000 $ (1)
    Salary Remaining : 641,960 $
    Jakub Lauko 875,000 $ (3)
    Salary Remaining : 641,960 $
    Jonatan Berggren 875,000 $ (3)
    Salary Remaining : 641,960 $
    Taro Hirose 850,000 $ (2)
    Salary Remaining : 623,618 $
    Jimmy Schuldt 850,000 $ (1)
    Salary Remaining : 623,618 $
    William Lockwood 850,000 $ (2)
    Salary Remaining : 623,618 $
    Vitaly Abramov 850,000 $ (1)
    Salary Remaining : 623,618 $
    Karson Kuhlman 787,500 $ (1)
    Salary Remaining : 577,764 $
    David Farrance 775,000 $ (2)
    Salary Remaining : 568,593 $
    Mitch Reinke 761,250 $ (1)
    Salary Remaining : 558,505 $
    Michael Eyssimont 750,000 $ (3)
    Salary Remaining : 550,251 $
    Santeri Virtanen 725,000 $ (2)
    Salary Remaining : 531,910 $
    Aapeli Rasane 725,000 $ (1)
    Salary Remaining : 531,910 $
    Oskar Back 725,000 $ (3)
    Salary Remaining : 531,910 $
    Tim Soderlund 700,000 $ (1)
    Salary Remaining : 513,568 $
    Kirill Slepets 700,000 $ (2)
    Salary Remaining : 513,568 $
    Pavel Shen 700,000 $ (2)
    Salary Remaining : 513,568 $
    Dylan Garand 700,000 $ (3)
    Salary Remaining : 513,568 $
    Total Farm Players26
    Salary Commitment
    Year 2021 : 21,623,750 $
    Year 2022 : 14,150,000 $
    Year 2023 : 7,625,000 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 18,050,000 $
    Year 2022 : 11,850,000 $
    Year 2023 : 6,300,000 $
    Year 2024 : 0 $


    New York Islanders


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameBarclays Center
    Level 1: 6000 - 147 $ - 5 239 - 87,32%
    Level 2: 5000 - 94 $ - 4 729 - 94,58%
    Level 3: 2700 - 72 $ - 2 700 - 100,00%
    Level 4: 3300 - 50 $ - 2 672 - 80,98%
    Luxury : 1000 - 235 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 902 - 97,56%
    Farm Level 2: 2000 - 9 $ - 1 967 - 98,37%
    Farm Total Capacity :6000

    Income

    Home Games Left36
    Average Attendance - %16 340 - 90,78%
    Average Income per Game2,648,742 $
    Year to Date Revenue13,243,709 $
    Farm
    Home Games Left31
    Average Attendance - %5 870 - 97,83%
    Average Income per Game174,758 $
    Year to Date Revenue1,747,576 $

    Expense

    Pro Players Total Salaries75,104,756 $
    Farm Players Total Salaries21,297,124 $
    Coaches Total Salaries5,800,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses20,982,647 $
    Farm Year To Date Expenses6,106,896 $
    Pro Salary Cap To Date19,975,647 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue95,354,705 $
    Farm Estimated Season Revenue5,417,486 $
    Pro Remaining Season Days147
    Pro Expenses Per Days394,524 $
    Pro Estimated Expenses57,995,028 $
    Farm Remaining Season Days146
    Farm Expenses Per Days117,071 $
    Farm Estimated Expenses17,092,366 $
    Estimated Season Expenses75,087,394 $
    Estimated Season Salary Cap75,177,675 $
    Estimate Under Maximum Salary Cap of 81,500,000 $6,322,325 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 14,977,675 $
    Current Bank Account(2,098,258 $)
    Projected Bank Account23,586,539 $

    Pro Players Salaries

    David Pastrnak 6,666,666 $ (2)
    -Salary Remaining : 4,900,000 $
    Nathan MacKinnon 6,300,000 $ (1)
    -Salary Remaining : 4,630,500 $
    Brad Marchand 6,125,000 $ (1)
    -Salary Remaining : 4,501,875 $
    Ryan Nugent-Hopkins 6,000,000 $ (1)
    -Salary Remaining : 4,410,000 $
    Filip Forsberg 6,000,000 $ (1)
    -Salary Remaining : 4,410,000 $
    Hampus Lindholm 5,713,415 $ (1)
    -Salary Remaining : 4,199,360 $
    Marc Staal 4,500,000 $ (1)
    -Salary Remaining : 3,307,500 $
    Oscar Klefbom 4,167,000 $ (2)
    -Salary Remaining : 3,062,745 $
    Marcus Pettersson 4,025,175 $ (2)
    -Salary Remaining : 2,958,504 $
    Patrik Nemeth 3,000,000 $ (1)
    -Salary Remaining : 2,205,000 $
    Jared McCann 2,940,000 $ (1)
    -Salary Remaining : 2,160,900 $
    Andrew Copp 2,280,000 $ (1)
    -Salary Remaining : 1,675,800 $
    Radim Simek 2,250,000 $ (3)
    -Salary Remaining : 1,653,750 $
    Jordan Greenway 2,100,000 $ (1)
    -Salary Remaining : 1,543,500 $
    Ilya Sorokin 2,000,000 $ (1)
    -Salary Remaining : 1,470,000 $
    Brian Elliott 1,800,000 $ (2)
    -Salary Remaining : 1,323,000 $
    Austin Watson 1,800,000 $ (3)
    -Salary Remaining : 1,323,000 $
    Troy Stecher 1,700,000 $ (1)
    -Salary Remaining : 1,249,500 $
    Mark Jankowski 1,675,000 $ (1)
    -Salary Remaining : 1,231,125 $
    Gaetan Haas 1,562,500 $ (1)
    -Salary Remaining : 1,148,438 $
    David Kampf 1,500,000 $ (3)
    -Salary Remaining : 1,102,500 $
    Steven Fogarty 1,000,000 $ (3)
    -Salary Remaining : 735,000 $
    Total Pro Players22
    Salary Commitment
    Year 2021 : 75,104,756 $
    Year 2022 : 23,208,841 $
    Year 2023 : 6,550,000 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 15,150,000 $
    Year 2022 : 5,600,000 $
    Year 2023 : 2,800,000 $
    Year 2024 : 0 $
    Salary Cap with 1 Way Contract
    Year 2021 : 75,104,756 $
    Year 2022 : 23,208,841 $
    Year 2023 : 6,550,000 $
    Year 2024 : 0 $

    Farm Players Salaries

    Adin Hill 2,175,000 $ (2)
    Salary Remaining : 1,595,729 $
    Xavier Ouellet 1,250,000 $ (1)
    Salary Remaining : 917,085 $
    Cam Johnson 1,050,000 $ (1)
    Salary Remaining : 770,352 $
    Jake Lucchini 1,000,000 $ (1)
    Salary Remaining : 733,668 $
    Jake Paterson 950,000 $ (1)
    Salary Remaining : 696,985 $
    Jack Dougherty 937,125 $ (1)
    Salary Remaining : 687,539 $
    Jamie McGinn 875,000 $ (1)
    Salary Remaining : 641,960 $
    Derek Nesbitt 850,000 $ (1)
    Salary Remaining : 623,618 $
    Caleb Jones 850,000 $ (1)
    Salary Remaining : 623,618 $
    Bokondji Imama 850,000 $ (1)
    Salary Remaining : 623,618 $
    Nolan Stevens 842,500 $ (2)
    Salary Remaining : 618,116 $
    Adam Werner 842,500 $ (2)
    Salary Remaining : 618,116 $
    Shane Gersich 775,000 $ (1)
    Salary Remaining : 568,593 $
    Sean Durzi 775,000 $ (2)
    Salary Remaining : 568,593 $
    Markus Phillips 775,000 $ (2)
    Salary Remaining : 568,593 $
    Jalen Chatfield 765,000 $ (2)
    Salary Remaining : 561,256 $
    Cole Fraser 735,000 $ (2)
    Salary Remaining : 539,246 $
    Radovan Bondra 735,000 $ (2)
    Salary Remaining : 539,246 $
    Cale Fleury 725,000 $ (2)
    Salary Remaining : 531,910 $
    Troy Terry 725,000 $ (1)
    Salary Remaining : 531,910 $
    Kelly Summers 715,000 $ (1)
    Salary Remaining : 524,573 $
    Leon Gawanke 700,000 $ (2)
    Salary Remaining : 513,568 $
    Vladislav Kara 700,000 $ (1)
    Salary Remaining : 513,568 $
    Sam Miletic 700,000 $ (1)
    Salary Remaining : 513,568 $
    Total Farm Players24
    Salary Commitment
    Year 2021 : 21,297,125 $
    Year 2022 : 9,070,000 $
    Year 2023 : 0 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 16,700,000 $
    Year 2022 : 7,000,000 $
    Year 2023 : 0 $
    Year 2024 : 0 $


    New York Rangers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameMadison Square Garden
    Level 1: 6000 - 150 $ - 5 295 - 88,25%
    Level 2: 5000 - 105 $ - 3 730 - 74,61%
    Level 3: 2700 - 75 $ - 2 422 - 89,70%
    Level 4: 3300 - 50 $ - 2 754 - 83,45%
    Luxury : 1000 - 300 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 874 - 96,85%
    Farm Level 2: 2000 - 9 $ - 1 947 - 97,36%
    Farm Total Capacity :6000

    Income

    Home Games Left31
    Average Attendance - %15 201 - 84,45%
    Average Income per Game2,689,836 $
    Year to Date Revenue26,898,360 $
    Farm
    Home Games Left31
    Average Attendance - %5 821 - 97,02%
    Average Income per Game173,413 $
    Year to Date Revenue1,734,131 $

    Expense

    Pro Players Total Salaries80,549,155 $
    Farm Players Total Salaries25,000,000 $
    Coaches Total Salaries6,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses22,479,736 $
    Farm Year To Date Expenses7,270,156 $
    Pro Salary Cap To Date20,821,736 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue83,384,916 $
    Farm Estimated Season Revenue5,375,806 $
    Pro Remaining Season Days147
    Pro Expenses Per Days421,246 $
    Pro Estimated Expenses61,923,162 $
    Farm Remaining Season Days146
    Farm Expenses Per Days138,191 $
    Farm Estimated Expenses20,175,886 $
    Estimated Season Expenses82,099,048 $
    Estimated Season Salary Cap75,982,898 $
    Estimate Under Maximum Salary Cap of 81,500,000 $5,517,102 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 15,782,898 $
    Current Bank Account128,199,964 $
    Projected Bank Account134,861,638 $

    Pro Players Salaries

    Jack Eichel 10,000,000 $ (5)
    -Salary Remaining : 7,350,000 $
    Aaron Ekblad (Out of Payroll) 7,500,000 $ (3)
    -Salary Remaining : 5,512,500 $
    Max Pacioretty 7,000,000 $ (2)
    -Salary Remaining : 5,145,000 $
    James van Riemsdyk 7,000,000 $ (1)
    -Salary Remaining : 5,145,000 $
    Justin Faulk 6,500,000 $ (1)
    -Salary Remaining : 4,777,500 $
    Matt Murray 6,250,000 $ (3)
    -Salary Remaining : 4,593,750 $
    Matt Dumba 6,000,000 $ (3)
    -Salary Remaining : 4,410,000 $
    Ryan Dzingel (Out of Payroll) 5,500,000 $ (3)
    -Salary Remaining : 4,042,500 $
    Alex Galchenyuk 4,900,000 $ (1)
    -Salary Remaining : 3,601,500 $
    Nick Bjugstad 4,100,000 $ (1)
    -Salary Remaining : 3,013,500 $
    Vince Dunn 4,000,000 $ (3)
    -Salary Remaining : 2,940,000 $
    Justin Braun 4,000,000 $ (2)
    -Salary Remaining : 2,940,000 $
    Dylan Strome 3,000,000 $ (1)
    -Salary Remaining : 2,205,000 $
    Valeri Nichushkin 2,950,000 $ (1)
    -Salary Remaining : 2,168,250 $
    Brock McGinn 2,100,000 $ (1)
    -Salary Remaining : 1,543,500 $
    Austin Wagner 1,133,333 $ (2)
    -Salary Remaining : 833,000 $
    Nic Petan 971,250 $ (1)
    -Salary Remaining : 713,869 $
    Jakub Zboril 971,250 $ (1)
    -Salary Remaining : 713,869 $
    Michael McCarron 935,000 $ (3)
    -Salary Remaining : 687,225 $
    Pierre-Olivier Joseph 925,000 $ (2)
    -Salary Remaining : 679,875 $
    Riley Barber 801,655 $ (1)
    -Salary Remaining : 589,216 $
    Jeremy Helvig 761,667 $ (1)
    -Salary Remaining : 559,825 $
    Justin Abdelkader 750,000 $ (1)
    -Salary Remaining : 551,250 $
    Total Pro Players23
    Salary Commitment
    Year 2021 : 88,049,155 $
    Year 2022 : 53,243,333 $
    Year 2023 : 40,185,000 $
    Year 2024 : 10,000,000 $
    Salary Average Commitment
    Year 2021 : 15,575,000 $
    Year 2022 : 7,550,000 $
    Year 2023 : 4,800,000 $
    Year 2024 : 700,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 88,049,155 $
    Year 2022 : 53,243,333 $
    Year 2023 : 40,185,000 $
    Year 2024 : 10,000,000 $

    Farm Players Salaries

    Andrew Ladd 2,000,000 $ (3)
    Salary Remaining : 1,467,337 $
    Josh Ho-Sang 1,045,000 $ (1)
    Salary Remaining : 766,683 $
    Matt Beleskey 1,000,000 $ (2)
    Salary Remaining : 733,668 $
    Olli Juolevi 925,000 $ (1)
    Salary Remaining : 678,643 $
    Aleksi Heponiemi 850,000 $ (2)
    Salary Remaining : 623,618 $
    Jesse Ylonen 850,000 $ (3)
    Salary Remaining : 623,618 $
    Clark Bishop 800,000 $ (1)
    Salary Remaining : 586,935 $
    Riley Sutter 775,000 $ (3)
    Salary Remaining : 568,593 $
    Cliff Pu 775,000 $ (1)
    Salary Remaining : 568,593 $
    Trent Frederic 775,000 $ (1)
    Salary Remaining : 568,593 $
    Luke Martin 775,000 $ (1)
    Salary Remaining : 568,593 $
    Gabriel Fortier 775,000 $ (3)
    Salary Remaining : 568,593 $
    Jakub Skarek 775,000 $ (3)
    Salary Remaining : 568,593 $
    Nando Eggenberger 775,000 $ (3)
    Salary Remaining : 568,593 $
    Francois Brassard 750,000 $ (2)
    Salary Remaining : 550,251 $
    Charlie Lindgren 750,000 $ (1)
    Salary Remaining : 550,251 $
    Parker Foo 725,000 $ (1)
    Salary Remaining : 531,910 $
    Clayton Phillips 725,000 $ (2)
    Salary Remaining : 531,910 $
    Jack Gorniak 725,000 $ (3)
    Salary Remaining : 531,910 $
    Tyler Bird 715,000 $ (1)
    Salary Remaining : 524,573 $
    Nikolas Koberstein 715,000 $ (1)
    Salary Remaining : 524,573 $
    Jeremy Davies 700,000 $ (1)
    Salary Remaining : 513,568 $
    Petrus Palmu 700,000 $ (1)
    Salary Remaining : 513,568 $
    Bryce Misley 700,000 $ (2)
    Salary Remaining : 513,568 $
    Casey Staum 700,000 $ (1)
    Salary Remaining : 513,568 $
    Michael Pezzetta 700,000 $ (1)
    Salary Remaining : 513,568 $
    Brett Stapley 700,000 $ (2)
    Salary Remaining : 513,568 $
    Josiah Slavin 700,000 $ (2)
    Salary Remaining : 513,568 $
    Arvid Henrikson 700,000 $ (1)
    Salary Remaining : 513,568 $
    Keith Petruzzelli 700,000 $ (2)
    Salary Remaining : 513,568 $
    Samuel Houde 700,000 $ (3)
    Salary Remaining : 513,568 $
    Jacob Ragnarsson 0 $ (0)
    Salary Remaining : 0 $
    Total Farm Players32
    Salary Commitment
    Year 2021 : 25,000,000 $
    Year 2022 : 13,500,000 $
    Year 2023 : 7,375,000 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 21,000,000 $
    Year 2022 : 10,900,000 $
    Year 2023 : 5,450,000 $
    Year 2024 : 0 $


    Ottawa Senators


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameCanadian Tire Centre
    Level 1: 8320 - 92 $ - 6 943 - 83,45%
    Level 2: 5500 - 83 $ - 4 933 - 89,70%
    Level 3: 3600 - 56 $ - 3 091 - 85,86%
    Level 4: 4080 - 38 $ - 3 731 - 91,46%
    Luxury : 2500 - 175 $ - 1 976 - 79,04%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 34 $ - 4 919 - 75,68%
    Farm Level 2: 3500 - 15 $ - 2 309 - 65,98%
    Farm Total Capacity :10000

    Income

    Home Games Left28
    Average Attendance - %20 674 - 86,14%
    Average Income per Game2,670,575 $
    Year to Date Revenue34,717,480 $
    Farm
    Home Games Left30
    Average Attendance - %7 228 - 72,28%
    Average Income per Game296,820 $
    Year to Date Revenue3,265,019 $

    Expense

    Pro Players Total Salaries80,085,000 $
    Farm Players Total Salaries23,747,250 $
    Coaches Total Salaries6,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses22,582,025 $
    Farm Year To Date Expenses6,609,565 $
    Pro Salary Cap To Date21,071,525 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue74,776,111 $
    Farm Estimated Season Revenue8,904,597 $
    Pro Remaining Season Days147
    Pro Expenses Per Days428,925 $
    Pro Estimated Expenses63,051,975 $
    Farm Remaining Season Days146
    Farm Expenses Per Days121,845 $
    Farm Estimated Expenses17,789,370 $
    Estimated Season Expenses80,841,345 $
    Estimated Season Salary Cap79,934,000 $
    Estimate Under Maximum Salary Cap of 81,500,000 $1,566,000 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 19,734,000 $
    Current Bank Account328,317,085 $
    Projected Bank Account331,156,448 $

    Pro Players Salaries

    Logan Couture 8,000,000 $ (1)
    -Salary Remaining : 5,880,000 $
    Thomas Chabot 8,000,000 $ (3)
    -Salary Remaining : 5,880,000 $
    Johnny Gaudreau 6,750,000 $ (2)
    -Salary Remaining : 4,961,250 $
    John Gibson 6,400,000 $ (5)
    -Salary Remaining : 4,704,000 $
    Jordan Eberle 6,000,000 $ (2)
    -Salary Remaining : 4,410,000 $
    Mikael Backlund 5,350,000 $ (1)
    -Salary Remaining : 3,932,250 $
    Shea Theodore 5,200,000 $ (1)
    -Salary Remaining : 3,822,000 $
    Alex Tuch 4,750,000 $ (1)
    -Salary Remaining : 3,491,250 $
    Rasmus Andersson 4,550,000 $ (2)
    -Salary Remaining : 3,344,250 $
    Cody Ceci 4,500,000 $ (5)
    -Salary Remaining : 3,307,500 $
    Brian Dumoulin 4,100,000 $ (3)
    -Salary Remaining : 3,013,500 $
    Pierre-Edouard Bellemare 4,000,000 $ (2)
    -Salary Remaining : 2,940,000 $
    Oskar Lindblom 3,000,000 $ (3)
    -Salary Remaining : 2,205,000 $
    Blake Coleman 1,800,000 $ (1)
    -Salary Remaining : 1,323,000 $
    Derek Grant 1,700,000 $ (2)
    -Salary Remaining : 1,249,500 $
    Cedric Paquette 1,650,000 $ (1)
    -Salary Remaining : 1,212,750 $
    Carter Verhaeghe 1,000,000 $ (1)
    -Salary Remaining : 735,000 $
    Cal Petersen 971,250 $ (1)
    -Salary Remaining : 713,869 $
    Conor Garland 813,750 $ (1)
    -Salary Remaining : 598,106 $
    Filip Hronek 775,000 $ (1)
    -Salary Remaining : 569,625 $
    Stelio Mattheos 775,000 $ (2)
    -Salary Remaining : 569,625 $
    Total Pro Players21
    Salary Commitment
    Year 2021 : 80,085,000 $
    Year 2022 : 49,775,000 $
    Year 2023 : 26,000,000 $
    Year 2024 : 10,900,000 $
    Salary Average Commitment
    Year 2021 : 14,450,000 $
    Year 2022 : 7,600,000 $
    Year 2023 : 3,450,000 $
    Year 2024 : 1,400,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 80,085,000 $
    Year 2022 : 49,775,000 $
    Year 2023 : 26,000,000 $
    Year 2024 : 10,900,000 $

    Farm Players Salaries

    Joel Hanley 1,500,000 $ (1)
    Salary Remaining : 1,100,503 $
    Tommy Cross 1,300,000 $ (1)
    Salary Remaining : 953,769 $
    Jean-Francois Berube 1,200,000 $ (2)
    Salary Remaining : 880,402 $
    Cameron Gaunce 1,025,000 $ (1)
    Salary Remaining : 752,010 $
    Calen Addison 925,000 $ (3)
    Salary Remaining : 678,643 $
    Eeli Tolvanen 925,000 $ (2)
    Salary Remaining : 678,643 $
    Evan Fitzpatrick 850,000 $ (1)
    Salary Remaining : 623,618 $
    Morgan Frost 850,000 $ (2)
    Salary Remaining : 623,618 $
    Tyrell Goulbourne 834,750 $ (1)
    Salary Remaining : 612,430 $
    Dominic Turgeon 787,500 $ (2)
    Salary Remaining : 577,764 $
    Damien Giroux 775,000 $ (3)
    Salary Remaining : 568,593 $
    Austin Poganski 750,000 $ (2)
    Salary Remaining : 550,251 $
    Ales Stezka 735,000 $ (2)
    Salary Remaining : 539,246 $
    Joren Van Pottelberghe 735,000 $ (2)
    Salary Remaining : 539,246 $
    Jonas Rondbjerg 725,000 $ (2)
    Salary Remaining : 531,910 $
    Michael Amadio 715,000 $ (1)
    Salary Remaining : 524,573 $
    Jonny Brodzinski 715,000 $ (4)
    Salary Remaining : 524,573 $
    Connor Bunnaman 700,000 $ (1)
    Salary Remaining : 513,568 $
    Alexandre Carrier 700,000 $ (2)
    Salary Remaining : 513,568 $
    Garrett Pilon 700,000 $ (1)
    Salary Remaining : 513,568 $
    Brandon Gignac 700,000 $ (1)
    Salary Remaining : 513,568 $
    Yannick Rathgeb 700,000 $ (1)
    Salary Remaining : 513,568 $
    Patrick Harper 700,000 $ (1)
    Salary Remaining : 513,568 $
    Jalen Smereck 700,000 $ (1)
    Salary Remaining : 513,568 $
    Brett Seney 700,000 $ (1)
    Salary Remaining : 513,568 $
    Johnathan Kovacevic 700,000 $ (1)
    Salary Remaining : 513,568 $
    Carl Persson 700,000 $ (1)
    Salary Remaining : 513,568 $
    Michael Karow 700,000 $ (2)
    Salary Remaining : 513,568 $
    Miroslav Svoboda 700,000 $ (1)
    Salary Remaining : 513,568 $
    Total Farm Players29
    Salary Commitment
    Year 2021 : 23,747,250 $
    Year 2022 : 10,522,500 $
    Year 2023 : 2,415,000 $
    Year 2024 : 715,000 $
    Salary Average Commitment
    Year 2021 : 19,825,000 $
    Year 2022 : 9,225,000 $
    Year 2023 : 2,275,000 $
    Year 2024 : 700,000 $


    Philadelphia Flyers


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameWells Fargo Center
    Level 1: 6000 - 130 $ - 6 000 - 100,00%
    Level 2: 5000 - 115 $ - 3 401 - 68,02%
    Level 3: 2700 - 95 $ - 1 818 - 67,35%
    Level 4: 3300 - 65 $ - 2 103 - 63,74%
    Luxury : 1000 - 250 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 25 $ - 3 870 - 96,75%
    Farm Level 2: 2000 - 10 $ - 1 942 - 97,09%
    Farm Total Capacity :6000

    Income

    Home Games Left30
    Average Attendance - %14 323 - 79,57%
    Average Income per Game2,578,566 $
    Year to Date Revenue28,364,222 $
    Farm
    Home Games Left31
    Average Attendance - %5 812 - 96,87%
    Average Income per Game164,962 $
    Year to Date Revenue1,649,622 $

    Expense

    Pro Players Total Salaries80,312,776 $
    Farm Players Total Salaries23,632,160 $
    Coaches Total Salaries6,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses21,583,267 $
    Farm Year To Date Expenses7,240,339 $
    Pro Salary Cap To Date20,057,267 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue77,356,969 $
    Farm Estimated Season Revenue5,113,828 $
    Pro Remaining Season Days147
    Pro Expenses Per Days419,564 $
    Pro Estimated Expenses61,675,908 $
    Farm Remaining Season Days146
    Farm Expenses Per Days131,820 $
    Farm Estimated Expenses19,245,720 $
    Estimated Season Expenses80,921,628 $
    Estimated Season Salary Cap79,087,175 $
    Estimate Under Maximum Salary Cap of 81,500,000 $2,412,825 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 18,887,175 $
    Current Bank Account26,850,814 $
    Projected Bank Account28,399,983 $

    Pro Players Salaries

    Mats Zuccarello 10,100,000 $ (1)
    -Salary Remaining : 7,423,500 $
    Tyler Myers 7,300,000 $ (3)
    -Salary Remaining : 5,365,500 $
    Ben Chiarot 7,150,005 $ (3)
    -Salary Remaining : 5,255,254 $
    Adam Larsson 7,125,000 $ (4)
    -Salary Remaining : 5,236,875 $
    Charlie Coyle 6,000,000 $ (3)
    -Salary Remaining : 4,410,000 $
    Patric Hornqvist 5,350,000 $ (3)
    -Salary Remaining : 3,932,250 $
    Joel Edmundson 5,125,000 $ (3)
    -Salary Remaining : 3,766,875 $
    Tyler Ennis 4,700,000 $ (1)
    -Salary Remaining : 3,454,500 $
    Brenden Dillon 4,300,000 $ (3)
    -Salary Remaining : 3,160,500 $
    Mattias Janmark 4,300,000 $ (2)
    -Salary Remaining : 3,160,500 $
    Alex Stalock 3,200,000 $ (2)
    -Salary Remaining : 2,352,000 $
    Alex Chiasson 3,100,000 $ (1)
    -Salary Remaining : 2,278,500 $
    Josh Leivo 2,000,000 $ (2)
    -Salary Remaining : 1,470,000 $
    Chris Wagner 1,750,000 $ (2)
    -Salary Remaining : 1,286,250 $
    Scott Harrington 1,633,333 $ (2)
    -Salary Remaining : 1,200,500 $
    Sean Kuraly 1,275,000 $ (1)
    -Salary Remaining : 937,125 $
    Robert Thomas 925,000 $ (2)
    -Salary Remaining : 679,875 $
    Isac Lundestrom 925,000 $ (3)
    -Salary Remaining : 679,875 $
    Kevin Lankinen 925,000 $ (2)
    -Salary Remaining : 679,875 $
    Andreas Englund 854,438 $ (1)
    -Salary Remaining : 628,012 $
    Ondrej Vala 775,000 $ (1)
    -Salary Remaining : 569,625 $
    Pontus Aberg 750,000 $ (1)
    -Salary Remaining : 551,250 $
    Denis Malgin 750,000 $ (1)
    -Salary Remaining : 551,250 $
    Total Pro Players23
    Salary Commitment
    Year 2021 : 80,312,776 $
    Year 2022 : 58,008,338 $
    Year 2023 : 43,275,005 $
    Year 2024 : 7,125,000 $
    Salary Average Commitment
    Year 2021 : 16,125,000 $
    Year 2022 : 10,725,000 $
    Year 2023 : 5,825,000 $
    Year 2024 : 700,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 80,312,776 $
    Year 2022 : 58,008,338 $
    Year 2023 : 43,275,005 $
    Year 2024 : 7,125,000 $

    Farm Players Salaries

    Kristian Vesalainen 925,000 $ (2)
    Salary Remaining : 678,643 $
    Nathan Walker 897,160 $ (3)
    Salary Remaining : 658,218 $
    Jesper Boqvist 850,000 $ (1)
    Salary Remaining : 623,618 $
    Vladimir Kuznetsov 850,000 $ (1)
    Salary Remaining : 623,618 $
    Joni Ikonen 850,000 $ (2)
    Salary Remaining : 623,618 $
    Scott Perunovich 850,000 $ (2)
    Salary Remaining : 623,618 $
    Philipp Kurashev 850,000 $ (3)
    Salary Remaining : 623,618 $
    Johnny Gruden 850,000 $ (3)
    Salary Remaining : 623,618 $
    Jack McBain 850,000 $ (3)
    Salary Remaining : 623,618 $
    Eetu Luostarinen 775,000 $ (2)
    Salary Remaining : 568,593 $
    Fabian Zetterlund 775,000 $ (2)
    Salary Remaining : 568,593 $
    Benoit-Olivier Groulx 775,000 $ (3)
    Salary Remaining : 568,593 $
    Vili Saarijarvi 735,000 $ (1)
    Salary Remaining : 539,246 $
    Adam Musil 735,000 $ (1)
    Salary Remaining : 539,246 $
    Lenni Killinen 725,000 $ (3)
    Salary Remaining : 531,910 $
    Ty Emberson 725,000 $ (3)
    Salary Remaining : 531,910 $
    Tobias Geisser 725,000 $ (2)
    Salary Remaining : 531,910 $
    Noel Hoefenmayer 725,000 $ (2)
    Salary Remaining : 531,910 $
    Seth Barton 725,000 $ (3)
    Salary Remaining : 531,910 $
    Robin Salo 725,000 $ (2)
    Salary Remaining : 531,910 $
    Gerald Mayhew 715,000 $ (1)
    Salary Remaining : 524,573 $
    Nicklaus Perbix 700,000 $ (1)
    Salary Remaining : 513,568 $
    Aarne Talvitie 700,000 $ (2)
    Salary Remaining : 513,568 $
    Nikolaj Krag Christensen 700,000 $ (1)
    Salary Remaining : 513,568 $
    Dmitri Samorukov 700,000 $ (2)
    Salary Remaining : 513,568 $
    Liam Hawel 700,000 $ (2)
    Salary Remaining : 513,568 $
    Cayden Primeau 700,000 $ (2)
    Salary Remaining : 513,568 $
    Axel Jonsson-Fjallby 700,000 $ (1)
    Salary Remaining : 513,568 $
    Trevor Gorsuch 700,000 $ (1)
    Salary Remaining : 513,568 $
    Benton Maass 700,000 $ (2)
    Salary Remaining : 513,568 $
    Tomas Sholl 700,000 $ (1)
    Salary Remaining : 513,568 $
    Total Farm Players31
    Salary Commitment
    Year 2021 : 23,632,160 $
    Year 2022 : 16,247,160 $
    Year 2023 : 6,397,160 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 21,425,000 $
    Year 2022 : 14,750,000 $
    Year 2023 : 5,700,000 $
    Year 2024 : 0 $


    Pittsburgh Penguins


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameConsol Energy Center
    Level 1: 6375 - 175 $ - 4 390 - 68,86%
    Level 2: 4375 - 125 $ - 3 124 - 71,40%
    Level 3: 3375 - 75 $ - 2 440 - 72,29%
    Level 4: 3375 - 60 $ - 2 332 - 69,09%
    Luxury : 2000 - 355 $ - 1 270 - 63,50%
    Total Capacity :19500
    Farm
    Farm Level 1: 4000 - 45 $ - 2 304 - 57,60%
    Farm Level 2: 2000 - 20 $ - 1 111 - 55,54%
    Farm Total Capacity :6000

    Income

    Home Games Left29
    Average Attendance - %13 555 - 69,51%
    Average Income per Game2,879,208 $
    Year to Date Revenue34,550,500 $
    Farm
    Home Games Left30
    Average Attendance - %3 415 - 56,91%
    Average Income per Game178,776 $
    Year to Date Revenue1,966,537 $

    Expense

    Pro Players Total Salaries81,003,500 $
    Farm Players Total Salaries26,740,936 $
    Coaches Total Salaries6,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses22,465,196 $
    Farm Year To Date Expenses7,785,225 $
    Pro Salary Cap To Date21,263,872 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue83,497,042 $
    Farm Estimated Season Revenue5,363,283 $
    Pro Remaining Season Days147
    Pro Expenses Per Days426,518 $
    Pro Estimated Expenses62,698,146 $
    Farm Remaining Season Days146
    Farm Expenses Per Days143,924 $
    Farm Estimated Expenses21,012,904 $
    Estimated Season Expenses83,711,050 $
    Estimated Season Salary Cap80,801,518 $
    Estimate Under Maximum Salary Cap of 81,500,000 $698,482 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 20,601,518 $
    Current Bank Account225,221,381 $
    Projected Bank Account230,370,656 $

    Pro Players Salaries

    Jakub Voracek 8,250,000 $ (1)
    -Salary Remaining : 6,063,750 $
    Oliver Ekman-Larsson 8,250,000 $ (3)
    -Salary Remaining : 6,063,750 $
    Ryan O'Reilly 7,500,000 $ (2)
    -Salary Remaining : 5,512,500 $
    Kyle Connor 7,142,250 $ (5)
    -Salary Remaining : 5,249,554 $
    Brady Skjei 5,250,000 $ (4)
    -Salary Remaining : 3,858,750 $
    Dmitri Orlov 5,100,000 $ (3)
    -Salary Remaining : 3,748,500 $
    Jake Gardiner 5,000,000 $ (1)
    -Salary Remaining : 3,675,000 $
    Reilly Smith 5,000,000 $ (2)
    -Salary Remaining : 3,675,000 $
    Jean-Gabriel Pageau 5,000,000 $ (4)
    -Salary Remaining : 3,675,000 $
    Alexander Killorn 4,450,000 $ (1)
    -Salary Remaining : 3,270,750 $
    James Reimer 4,150,000 $ (1)
    -Salary Remaining : 3,050,250 $
    Jay Beagle 3,125,000 $ (1)
    -Salary Remaining : 2,296,875 $
    Oskar Sundqvist 2,750,000 $ (3)
    -Salary Remaining : 2,021,250 $
    Brett Kulak 1,850,000 $ (2)
    -Salary Remaining : 1,359,750 $
    Jason Dickinson 1,500,000 $ (1)
    -Salary Remaining : 1,102,500 $
    Zach Sanford 1,500,000 $ (1)
    -Salary Remaining : 1,102,500 $
    Ilya Samsonov 971,250 $ (1)
    -Salary Remaining : 713,869 $
    Pierre-Luc Dubois 925,000 $ (1)
    -Salary Remaining : 679,875 $
    Troy Grosenick 900,000 $ (1)
    -Salary Remaining : 661,500 $
    Henri Jokiharju 850,000 $ (2)
    -Salary Remaining : 624,750 $
    Travis Boyd 840,000 $ (2)
    -Salary Remaining : 617,400 $
    Connor Clifton 700,000 $ (1)
    -Salary Remaining : 514,500 $
    Total Pro Players22
    Salary Commitment
    Year 2021 : 81,003,500 $
    Year 2022 : 49,532,250 $
    Year 2023 : 33,492,250 $
    Year 2024 : 17,392,250 $
    Salary Average Commitment
    Year 2021 : 13,800,000 $
    Year 2022 : 6,800,000 $
    Year 2023 : 4,100,000 $
    Year 2024 : 2,100,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 81,003,500 $
    Year 2022 : 49,532,250 $
    Year 2023 : 33,492,250 $
    Year 2024 : 17,392,250 $

    Farm Players Salaries

    Kodie Curran 1,335,000 $ (1)
    Salary Remaining : 979,447 $
    Alexander Barabanov 1,335,000 $ (2)
    Salary Remaining : 979,447 $
    Garret Sparks 1,200,000 $ (2)
    Salary Remaining : 880,402 $
    Cody Goloubef 975,000 $ (1)
    Salary Remaining : 715,327 $
    Logan Shaw 975,000 $ (2)
    Salary Remaining : 715,327 $
    Oliver Kylington 971,250 $ (1)
    Salary Remaining : 712,575 $
    Chris Bigras 937,125 $ (1)
    Salary Remaining : 687,539 $
    Ryan MacInnis 937,125 $ (1)
    Salary Remaining : 687,539 $
    Joel L'Esperance 919,210 $ (1)
    Salary Remaining : 674,395 $
    Nicolas Roy 892,500 $ (1)
    Salary Remaining : 654,799 $
    Jake Bischoff 875,438 $ (1)
    Salary Remaining : 642,281 $
    Tyler Benson 850,000 $ (1)
    Salary Remaining : 623,618 $
    Brett Sutter 850,000 $ (1)
    Salary Remaining : 623,618 $
    Dan Renouf 850,000 $ (2)
    Salary Remaining : 623,618 $
    William Bitten 850,000 $ (1)
    Salary Remaining : 623,618 $
    Mikko Lehtonen 825,000 $ (1)
    Salary Remaining : 605,276 $
    Zack MacEwen 825,000 $ (1)
    Salary Remaining : 605,276 $
    Alexander Petrovic 800,000 $ (1)
    Salary Remaining : 586,935 $
    Andrew Poturalski 788,288 $ (1)
    Salary Remaining : 578,342 $
    Olle Eriksson Ek 775,000 $ (2)
    Salary Remaining : 568,593 $
    Pierre Engvall 775,000 $ (1)
    Salary Remaining : 568,593 $
    Rhett Gardner 750,000 $ (2)
    Salary Remaining : 550,251 $
    Spencer Smallman 750,000 $ (2)
    Salary Remaining : 550,251 $
    Jack Badini 725,000 $ (1)
    Salary Remaining : 531,910 $
    Linus Karlsson 725,000 $ (3)
    Salary Remaining : 531,910 $
    Marcus Karlberg 725,000 $ (3)
    Salary Remaining : 531,910 $
    Nikolai Knyzhov 725,000 $ (2)
    Salary Remaining : 531,910 $
    Brian Lashoff 700,000 $ (1)
    Salary Remaining : 513,568 $
    Mike Hardman 700,000 $ (2)
    Salary Remaining : 513,568 $
    Kiefer Sherwood 700,000 $ (1)
    Salary Remaining : 513,568 $
    Cole Kehler 700,000 $ (2)
    Salary Remaining : 513,568 $
    Total Farm Players31
    Salary Commitment
    Year 2021 : 26,740,936 $
    Year 2022 : 10,210,000 $
    Year 2023 : 1,450,000 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 21,759,167 $
    Year 2022 : 8,559,167 $
    Year 2023 : 1,300,000 $
    Year 2024 : 0 $


    San Jose Sharks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameSAP Center
    Level 1: 7120 - 201 $ - 3 850 - 54,07%
    Level 2: 3120 - 151 $ - 2 575 - 82,54%
    Level 3: 3600 - 115 $ - 1 552 - 43,11%
    Level 4: 4080 - 79 $ - 1 847 - 45,28%
    Luxury : 6080 - 430 $ - 2 371 - 39,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 13000 - 25 $ - 12 615 - 97,04%
    Farm Level 2: 7000 - 11 $ - 6 876 - 98,23%
    Farm Total Capacity :20000

    Income

    Home Games Left31
    Average Attendance - %12 196 - 50,82%
    Average Income per Game3,734,934 $
    Year to Date Revenue37,349,336 $
    Farm
    Home Games Left30
    Average Attendance - %19 491 - 97,46%
    Average Income per Game555,237 $
    Year to Date Revenue6,107,612 $

    Expense

    Pro Players Total Salaries80,054,268 $
    Farm Players Total Salaries27,092,250 $
    Coaches Total Salaries8,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses21,640,517 $
    Farm Year To Date Expenses7,965,371 $
    Pro Salary Cap To Date19,420,017 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue115,782,942 $
    Farm Estimated Season Revenue16,657,124 $
    Pro Remaining Season Days147
    Pro Expenses Per Days426,771 $
    Pro Estimated Expenses62,735,337 $
    Farm Remaining Season Days146
    Farm Expenses Per Days152,222 $
    Farm Estimated Expenses22,224,412 $
    Estimated Season Expenses84,959,749 $
    Estimated Season Salary Cap78,259,854 $
    Estimate Under Maximum Salary Cap of 81,500,000 $3,240,146 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 18,059,854 $
    Current Bank Account326,619,637 $
    Projected Bank Account374,099,954 $

    Pro Players Salaries

    Joe Pavelski 10,200,000 $ (2)
    -Salary Remaining : 7,497,000 $
    Marc-Edouard Vlasic 7,000,000 $ (2)
    -Salary Remaining : 5,145,000 $
    Jonathan Huberdeau 5,900,000 $ (2)
    -Salary Remaining : 4,336,500 $
    Martin Jones 5,750,000 $ (1)
    -Salary Remaining : 4,226,250 $
    Tomas Hertl 5,625,000 $ (2)
    -Salary Remaining : 4,134,375 $
    Andy Greene 5,000,000 $ (3)
    -Salary Remaining : 3,675,000 $
    Tyler Johnson 5,000,000 $ (2)
    -Salary Remaining : 3,675,000 $
    Kevin Labanc 4,725,000 $ (2)
    -Salary Remaining : 3,472,875 $
    Ryan Murray 4,600,000 $ (1)
    -Salary Remaining : 3,381,000 $
    Calvin de Haan 4,550,000 $ (2)
    -Salary Remaining : 3,344,250 $
    Jason Demers 4,500,000 $ (5)
    -Salary Remaining : 3,307,500 $
    Colton Sissons 2,857,143 $ (4)
    -Salary Remaining : 2,100,000 $
    Patrick Maroon 2,650,000 $ (4)
    -Salary Remaining : 1,947,750 $
    Craig Anderson 2,000,000 $ (1)
    -Salary Remaining : 1,470,000 $
    Matt Benning 1,900,000 $ (1)
    -Salary Remaining : 1,396,500 $
    Ryan Reaves 1,500,000 $ (4)
    -Salary Remaining : 1,102,500 $
    Kurtis MacDermid 1,260,000 $ (1)
    -Salary Remaining : 926,100 $
    Austin Czarnik 1,250,000 $ (1)
    -Salary Remaining : 918,750 $
    Jason Spezza 1,200,000 $ (3)
    -Salary Remaining : 882,000 $
    John Hayden 937,125 $ (1)
    -Salary Remaining : 688,787 $
    Barclay Goodrow 925,000 $ (1)
    -Salary Remaining : 679,875 $
    Mario Ferraro 725,000 $ (2)
    -Salary Remaining : 532,875 $
    Total Pro Players22
    Salary Commitment
    Year 2021 : 80,054,268 $
    Year 2022 : 61,432,143 $
    Year 2023 : 17,707,143 $
    Year 2024 : 11,507,143 $
    Salary Average Commitment
    Year 2021 : 15,200,000 $
    Year 2022 : 9,600,000 $
    Year 2023 : 4,200,000 $
    Year 2024 : 2,800,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 80,054,268 $
    Year 2022 : 61,432,143 $
    Year 2023 : 17,707,143 $
    Year 2024 : 11,507,143 $

    Farm Players Salaries

    Patrick Eaves (Out of Payroll) 2,410,000 $ (4)
    Salary Remaining : 1,768,141 $
    Calvin Pickard 1,300,000 $ (3)
    Salary Remaining : 953,769 $
    Jaycob Megna 1,260,000 $ (4)
    Salary Remaining : 924,422 $
    Jean-Sebastien Dea 1,260,000 $ (2)
    Salary Remaining : 924,422 $
    Christian Djoos 1,250,000 $ (1)
    Salary Remaining : 917,085 $
    Michael DiPietro 925,000 $ (2)
    Salary Remaining : 678,643 $
    Ryan Merkley 892,500 $ (2)
    Salary Remaining : 654,799 $
    Sebastian Aho 813,750 $ (1)
    Salary Remaining : 597,023 $
    Antti Suomela 813,750 $ (2)
    Salary Remaining : 597,023 $
    Mark Alt 800,000 $ (2)
    Salary Remaining : 586,935 $
    Austin Strand 771,750 $ (2)
    Salary Remaining : 566,209 $
    Jacob Middleton 771,750 $ (1)
    Salary Remaining : 566,209 $
    Jens Looke 767,500 $ (1)
    Salary Remaining : 563,090 $
    Gustav Olofsson 761,250 $ (1)
    Salary Remaining : 558,505 $
    Luke Johnson 750,000 $ (1)
    Salary Remaining : 550,251 $
    Tanner Kero 750,000 $ (1)
    Salary Remaining : 550,251 $
    C.J. Smith 750,000 $ (1)
    Salary Remaining : 550,251 $
    Nick DeSimone 750,000 $ (1)
    Salary Remaining : 550,251 $
    Corey Schueneman 750,000 $ (2)
    Salary Remaining : 550,251 $
    Cavan Fitzgerald 750,000 $ (3)
    Salary Remaining : 550,251 $
    Manuel Wiederer 735,000 $ (1)
    Salary Remaining : 539,246 $
    Angus Redmond 735,000 $ (1)
    Salary Remaining : 539,246 $
    Ivan Chekhovich 725,000 $ (1)
    Salary Remaining : 531,910 $
    Joachim Blichfeld 700,000 $ (1)
    Salary Remaining : 513,568 $
    Jacob McGrew 700,000 $ (2)
    Salary Remaining : 513,568 $
    John Leonard 700,000 $ (1)
    Salary Remaining : 513,568 $
    Tobie Paquette-Bisson 700,000 $ (1)
    Salary Remaining : 513,568 $
    Peter Tischke 700,000 $ (1)
    Salary Remaining : 513,568 $
    Dylan Blujus 700,000 $ (2)
    Salary Remaining : 513,568 $
    Matt Read 700,000 $ (2)
    Salary Remaining : 513,568 $
    Zachary Emond 700,000 $ (2)
    Salary Remaining : 513,568 $
    Total Farm Players31
    Salary Commitment
    Year 2021 : 27,092,250 $
    Year 2022 : 14,733,000 $
    Year 2023 : 5,720,000 $
    Year 2024 : 3,670,000 $
    Salary Average Commitment
    Year 2021 : 21,500,000 $
    Year 2022 : 10,450,000 $
    Year 2023 : 2,800,000 $
    Year 2024 : 1,400,000 $

    Seattle Kraken



    Arena Capacity - Ticket Price
    Attendance - %

    Arena Name
    Level 1: 6000 - 128 $ - 5 993 - 99,89%
    Level 2: 5000 - 82 $ - 4 877 - 97,54%
    Level 3: 2000 - 47 $ - 2 000 - 100,00%
    Level 4: 4000 - 22 $ - 3 962 - 99,04%
    Luxury : 1000 - 190 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 999 - 22 $ - 977 - 97,76%
    Farm Level 2: 999 - 11 $ - 943 - 94,41%
    Farm Total Capacity :1998

    Income

    Home Games Left29
    Average Attendance - %17 832 - 99,07%
    Average Income per Game2,291,900 $
    Year to Date Revenue27,502,802 $
    Farm
    Home Games Left31
    Average Attendance - %1 920 - 96,09%
    Average Income per Game45,242 $
    Year to Date Revenue452,417 $

    Expense

    Pro Players Total Salaries69,048,750 $
    Farm Players Total Salaries21,453,329 $
    Coaches Total Salaries1,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses17,402,500 $
    Farm Year To Date Expenses5,742,124 $
    Pro Salary Cap To Date16,670,000 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue66,465,105 $
    Farm Estimated Season Revenue1,402,493 $
    Pro Remaining Season Days147
    Pro Expenses Per Days347,744 $
    Pro Estimated Expenses51,118,368 $
    Farm Remaining Season Days146
    Farm Expenses Per Days110,318 $
    Farm Estimated Expenses16,106,428 $
    Estimated Season Expenses67,224,796 $
    Estimated Season Salary Cap67,420,868 $
    Estimate Under Maximum Salary Cap of 81,500,000 $14,079,132 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 7,220,868 $
    Current Bank Account13,810,595 $
    Projected Bank Account14,453,397 $

    Pro Players Salaries

    Taylor Hall 7,800,000 $ (2)
    -Salary Remaining : 5,733,000 $
    Dan DeSalvo 7,500,000 $ (1)
    -Salary Remaining : 5,512,500 $
    Tyson Barrie 7,150,000 $ (1)
    -Salary Remaining : 5,255,250 $
    Antti Raanta 4,750,000 $ (2)
    -Salary Remaining : 3,491,250 $
    Christian Dvorak 4,450,000 $ (4)
    -Salary Remaining : 3,270,750 $
    Radko Gudas 4,400,000 $ (2)
    -Salary Remaining : 3,234,000 $
    Andrew Shaw 3,900,000 $ (2)
    -Salary Remaining : 2,866,500 $
    Marcus Johansson 3,500,000 $ (3)
    -Salary Remaining : 2,572,500 $
    Erik Cernak 2,950,000 $ (2)
    -Salary Remaining : 2,168,250 $
    Brian Boyle 2,900,000 $ (1)
    -Salary Remaining : 2,131,500 $
    Chandler Stephenson 2,750,000 $ (3)
    -Salary Remaining : 2,021,250 $
    Gustav Forsling 2,666,667 $ (4)
    -Salary Remaining : 1,960,000 $
    Adrian Kempe 2,000,000 $ (2)
    -Salary Remaining : 1,470,000 $
    Rudolfs Balcers 1,550,000 $ (3)
    -Salary Remaining : 1,139,250 $
    Lawson Crouse 1,533,333 $ (1)
    -Salary Remaining : 1,127,000 $
    Samuel Blais 1,500,000 $ (1)
    -Salary Remaining : 1,102,500 $
    Ivan Barbashev 1,475,000 $ (1)
    -Salary Remaining : 1,084,125 $
    Scott Mayfield 1,450,000 $ (3)
    -Salary Remaining : 1,065,750 $
    Jacob Larsson 1,200,000 $ (1)
    -Salary Remaining : 882,000 $
    Adam Erne 1,050,000 $ (1)
    -Salary Remaining : 771,750 $
    Jeremy Roy 971,250 $ (1)
    -Salary Remaining : 713,869 $
    Jeremy Lauzon 850,000 $ (1)
    -Salary Remaining : 624,750 $
    Vitek Vanecek 752,500 $ (1)
    -Salary Remaining : 553,088 $
    Total Pro Players23
    Salary Commitment
    Year 2021 : 69,048,750 $
    Year 2022 : 42,166,667 $
    Year 2023 : 16,366,667 $
    Year 2024 : 7,116,667 $
    Salary Average Commitment
    Year 2021 : 15,950,000 $
    Year 2022 : 8,300,000 $
    Year 2023 : 4,150,000 $
    Year 2024 : 1,400,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 69,048,750 $
    Year 2022 : 42,166,667 $
    Year 2023 : 16,366,667 $
    Year 2024 : 7,116,667 $

    Farm Players Salaries

    Mitch Vande Sompel 1,200,000 $ (1)
    Salary Remaining : 880,402 $
    Jordan Nolan 1,000,010 $ (2)
    Salary Remaining : 733,676 $
    Daniel O'Regan 994,111 $ (3)
    Salary Remaining : 729,348 $
    Evgeny Svechnikov 971,250 $ (1)
    Salary Remaining : 712,575 $
    Michael Houser 970,000 $ (2)
    Salary Remaining : 711,658 $
    Akil Thomas 925,000 $ (3)
    Salary Remaining : 678,643 $
    Ryan Faragher 900,000 $ (1)
    Salary Remaining : 660,302 $
    Joe Hicketts 892,500 $ (1)
    Salary Remaining : 654,799 $
    Thomas Novak 892,500 $ (1)
    Salary Remaining : 654,799 $
    Boris Katchouk 892,500 $ (1)
    Salary Remaining : 654,799 $
    Taylor Raddysh 875,000 $ (1)
    Salary Remaining : 641,960 $
    David Cotton (Out of Payroll) 858,750 $ (1)
    Salary Remaining : 630,038 $
    Akira Schmid 850,833 $ (4)
    Salary Remaining : 624,229 $
    Glenn Gawdin 845,000 $ (2)
    Salary Remaining : 619,950 $
    Nick Wolff 832,125 $ (1)
    Salary Remaining : 610,504 $
    Michael Bunting 813,750 $ (1)
    Salary Remaining : 597,023 $
    Garrett Wilson 800,000 $ (1)
    Salary Remaining : 586,935 $
    Todd Burgess 800,000 $ (1)
    Salary Remaining : 586,935 $
    Nolan Valleau 800,000 $ (1)
    Salary Remaining : 586,935 $
    Connor Dewar 775,000 $ (2)
    Salary Remaining : 568,593 $
    Jack Sadek 735,000 $ (2)
    Salary Remaining : 539,246 $
    Justin Scott 715,000 $ (2)
    Salary Remaining : 524,573 $
    Maximilian Pajpach 715,000 $ (1)
    Salary Remaining : 524,573 $
    Ty Lewis 700,000 $ (1)
    Salary Remaining : 513,568 $
    Maxime Lajoie 700,000 $ (1)
    Salary Remaining : 513,568 $
    Total Farm Players25
    Salary Commitment
    Year 2021 : 21,453,329 $
    Year 2022 : 7,809,954 $
    Year 2023 : 2,769,944 $
    Year 2024 : 850,833 $
    Salary Average Commitment
    Year 2021 : 17,525,000 $
    Year 2022 : 6,475,000 $
    Year 2023 : 2,325,000 $
    Year 2024 : 700,000 $

    St.Louis Blues



    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameScottrade Center
    Level 1: 6000 - 150 $ - 5 266 - 87,76%
    Level 2: 5000 - 110 $ - 3 712 - 74,24%
    Level 3: 2700 - 90 $ - 2 041 - 75,58%
    Level 4: 3300 - 60 $ - 2 419 - 73,31%
    Luxury : 1000 - 500 $ - 946 - 94,55%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 40 $ - 2 582 - 64,56%
    Farm Level 2: 2000 - 25 $ - 870 - 43,49%
    Farm Total Capacity :6000

    Income

    Home Games Left30
    Average Attendance - %14 383 - 79,90%
    Average Income per Game2,979,592 $
    Year to Date Revenue32,775,516 $
    Farm
    Home Games Left30
    Average Attendance - %3 452 - 57,54%
    Average Income per Game177,562 $
    Year to Date Revenue1,953,182 $

    Expense

    Pro Players Total Salaries80,940,429 $
    Farm Players Total Salaries18,207,018 $
    Coaches Total Salaries6,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses22,825,456 $
    Farm Year To Date Expenses5,074,995 $
    Pro Salary Cap To Date21,473,956 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue89,387,771 $
    Farm Estimated Season Revenue5,326,860 $
    Pro Remaining Season Days147
    Pro Expenses Per Days430,202 $
    Pro Estimated Expenses63,239,694 $
    Farm Remaining Season Days146
    Farm Expenses Per Days96,518 $
    Farm Estimated Expenses14,091,628 $
    Estimated Season Expenses77,331,322 $
    Estimated Season Salary Cap80,965,150 $
    Estimate Under Maximum Salary Cap of 81,500,000 $534,850 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 20,765,150 $
    Current Bank Account16,828,247 $
    Projected Bank Account34,211,556 $

    Pro Players Salaries

    Jonathan Toews 10,500,000 $ (1)
    -Salary Remaining : 7,717,500 $
    Nikita Kucherov 9,500,000 $ (4)
    -Salary Remaining : 6,982,500 $
    Andrei Vasilevskiy 9,500,000 $ (5)
    -Salary Remaining : 6,982,500 $
    Mikko Rantanen 9,250,000 $ (3)
    -Salary Remaining : 6,798,750 $
    Steven Stamkos 8,500,000 $ (1)
    -Salary Remaining : 6,247,500 $
    Kristopher Letang 7,250,000 $ (2)
    -Salary Remaining : 5,328,750 $
    Gabriel Landeskog 5,571,429 $ (1)
    -Salary Remaining : 4,095,000 $
    Noah Hanifin 4,950,000 $ (3)
    -Salary Remaining : 3,638,250 $
    Danton Heinen 2,800,000 $ (1)
    -Salary Remaining : 2,058,000 $
    Anders Bjork 1,600,000 $ (3)
    -Salary Remaining : 1,176,000 $
    Laurent Brossoit 1,500,000 $ (1)
    -Salary Remaining : 1,102,500 $
    Slater Koekkoek 1,444,000 $ (1)
    -Salary Remaining : 1,061,340 $
    Tyler Motte 1,225,000 $ (1)
    -Salary Remaining : 900,375 $
    Erik Brannstrom 925,000 $ (2)
    -Salary Remaining : 679,875 $
    Evan Bouchard 925,000 $ (3)
    -Salary Remaining : 679,875 $
    Tyson Jost 925,000 $ (1)
    -Salary Remaining : 679,875 $
    Ryan Lindgren 925,000 $ (1)
    -Salary Remaining : 679,875 $
    Alex Formenton 850,000 $ (2)
    -Salary Remaining : 624,750 $
    Ross Johnston 700,000 $ (1)
    -Salary Remaining : 514,500 $
    Curtis McKenzie 700,000 $ (1)
    -Salary Remaining : 514,500 $
    Cody McLeod 700,000 $ (1)
    -Salary Remaining : 514,500 $
    Zach Whitecloud 700,000 $ (1)
    -Salary Remaining : 514,500 $
    Total Pro Players22
    Salary Commitment
    Year 2021 : 80,940,429 $
    Year 2022 : 44,750,000 $
    Year 2023 : 35,725,000 $
    Year 2024 : 19,000,000 $
    Salary Average Commitment
    Year 2021 : 14,675,000 $
    Year 2022 : 6,475,000 $
    Year 2023 : 4,425,000 $
    Year 2024 : 1,400,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 80,940,429 $
    Year 2022 : 44,750,000 $
    Year 2023 : 35,725,000 $
    Year 2024 : 19,000,000 $

    Farm Players Salaries

    Sonny Milano 1,700,000 $ (2)
    Salary Remaining : 1,247,236 $
    Tyler Wotherspoon 942,018 $ (1)
    Salary Remaining : 691,129 $
    Kieffer Bellows 925,000 $ (1)
    Salary Remaining : 678,643 $
    Marcus Davidsson 875,000 $ (2)
    Salary Remaining : 641,960 $
    Sam Steel 850,000 $ (1)
    Salary Remaining : 623,618 $
    Ruslan Iskhakov 775,000 $ (3)
    Salary Remaining : 568,593 $
    Ivan Lodnia 775,000 $ (2)
    Salary Remaining : 568,593 $
    Alexei Lipanov 775,000 $ (2)
    Salary Remaining : 568,593 $
    Antoine Bibeau 735,000 $ (1)
    Salary Remaining : 539,246 $
    Emil Bemstrom 725,000 $ (2)
    Salary Remaining : 531,910 $
    Erik Burgdoerfer 715,000 $ (1)
    Salary Remaining : 524,573 $
    Dalton Thrower 715,000 $ (1)
    Salary Remaining : 524,573 $
    Terry Broadhurst 700,000 $ (1)
    Salary Remaining : 513,568 $
    Justin Dowling 700,000 $ (1)
    Salary Remaining : 513,568 $
    Blake Thompson 700,000 $ (1)
    Salary Remaining : 513,568 $
    Stefan Noesen 700,000 $ (1)
    Salary Remaining : 513,568 $
    Merrick Madsen 700,000 $ (1)
    Salary Remaining : 513,568 $
    Blake Siebenaler 700,000 $ (1)
    Salary Remaining : 513,568 $
    Max McCormick 700,000 $ (1)
    Salary Remaining : 513,568 $
    James Greenway 700,000 $ (1)
    Salary Remaining : 513,568 $
    Jamie Devane 700,000 $ (1)
    Salary Remaining : 513,568 $
    Jacob Pritchard 700,000 $ (1)
    Salary Remaining : 513,568 $
    Garrett Klotz 700,000 $ (1)
    Salary Remaining : 513,568 $
    Total Farm Players23
    Salary Commitment
    Year 2021 : 18,207,018 $
    Year 2022 : 5,625,000 $
    Year 2023 : 775,000 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 15,850,000 $
    Year 2022 : 4,150,000 $
    Year 2023 : 650,000 $
    Year 2024 : 0 $

    Tampa Bay Lightning



    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAmalie Arena
    Level 1: 6334 - 170 $ - 4 760 - 75,15%
    Level 2: 5278 - 110 $ - 3 656 - 69,26%
    Level 3: 2850 - 85 $ - 2 151 - 75,47%
    Level 4: 3483 - 52 $ - 2 729 - 78,37%
    Luxury : 1055 - 250 $ - 1 055 - 100,00%
    Total Capacity :19000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 854 - 96,34%
    Farm Level 2: 2000 - 9 $ - 1 976 - 98,80%
    Farm Total Capacity :6000

    Income

    Home Games Left28
    Average Attendance - %14 351 - 75,53%
    Average Income per Game2,681,783 $
    Year to Date Revenue34,863,176 $
    Farm
    Home Games Left31
    Average Attendance - %5 830 - 97,16%
    Average Income per Game173,003 $
    Year to Date Revenue1,730,029 $

    Expense

    Pro Players Total Salaries81,371,368 $
    Farm Players Total Salaries19,902,203 $
    Coaches Total Salaries5,550,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses22,582,796 $
    Farm Year To Date Expenses5,991,423 $
    Pro Salary Cap To Date21,602,296 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue75,089,918 $
    Farm Estimated Season Revenue5,363,090 $
    Pro Remaining Season Days147
    Pro Expenses Per Days425,357 $
    Pro Estimated Expenses62,527,479 $
    Farm Remaining Season Days146
    Farm Expenses Per Days109,308 $
    Farm Estimated Expenses15,958,968 $
    Estimated Season Expenses78,486,447 $
    Estimated Season Salary Cap81,410,275 $
    Estimate Under Maximum Salary Cap of 81,500,000 $89,725 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 21,210,275 $
    Current Bank Account9,537,556 $
    Projected Bank Account11,504,117 $

    Pro Players Salaries

    Evgeni Malkin 9,500,000 $ (1)
    -Salary Remaining : 6,982,500 $
    Roman Josi 9,059,000 $ (1)
    -Salary Remaining : 6,658,365 $
    Jordan Staal 7,850,000 $ (3)
    -Salary Remaining : 5,769,750 $
    William Nylander 6,962,366 $ (2)
    -Salary Remaining : 5,117,339 $
    Robin Lehner 6,100,000 $ (2)
    -Salary Remaining : 4,483,500 $
    Esa Lindell 5,800,000 $ (4)
    -Salary Remaining : 4,263,000 $
    Erik Johnson 5,500,002 $ (4)
    -Salary Remaining : 4,042,501 $
    Shayne Gostisbehere 4,500,000 $ (2)
    -Salary Remaining : 3,307,500 $
    Brett Pesce 4,025,000 $ (1)
    -Salary Remaining : 2,958,375 $
    Bryan Little 3,850,000 $ (1)
    -Salary Remaining : 2,829,750 $
    Victor Olofsson 3,050,000 $ (1)
    -Salary Remaining : 2,241,750 $
    Denis Gurianov 2,550,000 $ (1)
    -Salary Remaining : 1,874,250 $
    Warren Foegele 2,150,000 $ (1)
    -Salary Remaining : 1,580,250 $
    Rocco Grimaldi 2,000,000 $ (2)
    -Salary Remaining : 1,470,000 $
    Ryan Donato 1,900,000 $ (1)
    -Salary Remaining : 1,396,500 $
    Bobby Ryan 1,500,000 $ (2)
    -Salary Remaining : 1,102,500 $
    Janne Kuokkanen 925,000 $ (1)
    -Salary Remaining : 679,875 $
    Brett Howden 925,000 $ (1)
    -Salary Remaining : 679,875 $
    Alex DeBrincat 925,000 $ (1)
    -Salary Remaining : 679,875 $
    Carter Hart 850,000 $ (1)
    -Salary Remaining : 624,750 $
    Gustav Lindstrom 725,000 $ (2)
    -Salary Remaining : 532,875 $
    Maxwell Gildon 725,000 $ (2)
    -Salary Remaining : 532,875 $
    Total Pro Players22
    Salary Commitment
    Year 2021 : 81,371,368 $
    Year 2022 : 41,662,368 $
    Year 2023 : 19,150,002 $
    Year 2024 : 11,300,002 $
    Salary Average Commitment
    Year 2021 : 15,000,000 $
    Year 2022 : 6,900,000 $
    Year 2023 : 2,100,000 $
    Year 2024 : 1,400,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 81,371,368 $
    Year 2022 : 41,662,368 $
    Year 2023 : 19,150,002 $
    Year 2024 : 11,300,002 $

    Farm Players Salaries

    Louis Domingue 1,155,000 $ (2)
    Salary Remaining : 847,387 $
    Samuel Morin 971,250 $ (1)
    Salary Remaining : 712,575 $
    Ryan McLeod 925,000 $ (3)
    Salary Remaining : 678,643 $
    Jesperi Kotkaniemi 925,000 $ (3)
    Salary Remaining : 678,643 $
    Cooper Marody 925,000 $ (1)
    Salary Remaining : 678,643 $
    Jon Gillies 897,160 $ (1)
    Salary Remaining : 658,218 $
    Dustin Tokarski 885,000 $ (2)
    Salary Remaining : 649,296 $
    Jay O'Brien 875,000 $ (3)
    Salary Remaining : 641,960 $
    Cameron Morrison 850,000 $ (1)
    Salary Remaining : 623,618 $
    Henrik Borgstrom 850,000 $ (1)
    Salary Remaining : 623,618 $
    Jonah Gadjovich 850,000 $ (2)
    Salary Remaining : 623,618 $
    Parker Wotherspoon 813,750 $ (1)
    Salary Remaining : 597,023 $
    Kaapo Kahkonen 805,875 $ (1)
    Salary Remaining : 591,245 $
    Jacob Moverare 775,000 $ (1)
    Salary Remaining : 568,593 $
    Jack Rathbone 775,000 $ (2)
    Salary Remaining : 568,593 $
    Luke Witkowski 765,000 $ (2)
    Salary Remaining : 561,256 $
    Kyle Jenkins 765,000 $ (2)
    Salary Remaining : 561,256 $
    Alex Dostie 759,167 $ (1)
    Salary Remaining : 556,977 $
    Lucas Elvenes 750,000 $ (2)
    Salary Remaining : 550,251 $
    Alexandre Fortin 735,000 $ (1)
    Salary Remaining : 539,246 $
    Scott Reedy 725,000 $ (2)
    Salary Remaining : 531,910 $
    Jack Studnicka 725,000 $ (2)
    Salary Remaining : 531,910 $
    Max Zimmer 700,000 $ (1)
    Salary Remaining : 513,568 $
    Jakub Galvas 700,000 $ (2)
    Salary Remaining : 513,568 $
    Total Farm Players24
    Salary Commitment
    Year 2021 : 19,902,202 $
    Year 2022 : 10,820,000 $
    Year 2023 : 2,725,000 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 16,550,000 $
    Year 2022 : 9,100,000 $
    Year 2023 : 2,100,000 $
    Year 2024 : 0 $

    Toronto Maple Leafs



    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAir Canada Center
    Level 1: 7250 - 102 $ - 6 955 - 95,93%
    Level 2: 6034 - 90 $ - 4 896 - 81,14%
    Level 3: 3300 - 65 $ - 3 013 - 91,30%
    Level 4: 4099 - 35 $ - 3 750 - 91,47%
    Luxury : 1317 - 255 $ - 1 317 - 100,00%
    Total Capacity :22000
    Farm
    Farm Level 1: 4000 - 35 $ - 2 901 - 72,53%
    Farm Level 2: 2000 - 15 $ - 1 429 - 71,45%
    Farm Total Capacity :6000

    Income

    Home Games Left27
    Average Attendance - %19 930 - 90,59%
    Average Income per Game2,701,306 $
    Year to Date Revenue37,818,283 $
    Farm
    Home Games Left30
    Average Attendance - %4 330 - 72,17%
    Average Income per Game174,636 $
    Year to Date Revenue1,920,991 $

    Expense

    Pro Players Total Salaries81,054,481 $
    Farm Players Total Salaries20,271,486 $
    Coaches Total Salaries4,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses21,744,671 $
    Farm Year To Date Expenses5,783,625 $
    Pro Salary Cap To Date20,761,671 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue72,935,260 $
    Farm Estimated Season Revenue5,239,066 $
    Pro Remaining Season Days147
    Pro Expenses Per Days416,272 $
    Pro Estimated Expenses61,191,984 $
    Farm Remaining Season Days146
    Farm Expenses Per Days111,917 $
    Farm Estimated Expenses16,339,882 $
    Estimated Season Expenses77,531,866 $
    Estimated Season Salary Cap80,336,655 $
    Estimate Under Maximum Salary Cap of 81,500,000 $1,163,345 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 20,136,655 $
    Current Bank Account33,028,730 $
    Projected Bank Account33,671,190 $

    Pro Players Salaries

    John Tavares 11,000,000 $ (2)
    -Salary Remaining : 8,085,000 $
    Matt Duchene 8,000,000 $ (2)
    -Salary Remaining : 5,880,000 $
    Nikolaj Ehlers 6,000,000 $ (3)
    -Salary Remaining : 4,410,000 $
    Jake Guentzel 6,000,000 $ (4)
    -Salary Remaining : 4,410,000 $
    Darnell Nurse 5,600,000 $ (1)
    -Salary Remaining : 4,116,000 $
    Travis Konecny 5,500,000 $ (4)
    -Salary Remaining : 4,042,500 $
    Teuvo Teravainen 5,400,000 $ (4)
    -Salary Remaining : 3,969,000 $
    Nino Niederreiter 5,250,000 $ (2)
    -Salary Remaining : 3,858,750 $
    Morgan Rielly 5,000,000 $ (1)
    -Salary Remaining : 3,675,000 $
    Danny DeKeyser 5,000,000 $ (1)
    -Salary Remaining : 3,675,000 $
    Nikita Zadorov 3,200,000 $ (1)
    -Salary Remaining : 2,352,000 $
    Derek Ryan 2,950,000 $ (1)
    -Salary Remaining : 2,168,250 $
    Luke Glendening 2,400,000 $ (1)
    -Salary Remaining : 1,764,000 $
    Jamieson Oleksiak 2,137,500 $ (1)
    -Salary Remaining : 1,571,063 $
    William Carrier 1,400,000 $ (3)
    -Salary Remaining : 1,029,000 $
    Jordan Binnington 1,250,000 $ (1)
    -Salary Remaining : 918,750 $
    Jarred Tinordi 1,083,000 $ (1)
    -Salary Remaining : 796,005 $
    Chad Ruhwedel 1,050,000 $ (1)
    -Salary Remaining : 771,750 $
    Eric Comrie 983,981 $ (1)
    -Salary Remaining : 723,226 $
    Jason Robertson 925,000 $ (2)
    -Salary Remaining : 679,875 $
    K'Andre Miller 925,000 $ (3)
    -Salary Remaining : 679,875 $
    Total Pro Players21
    Salary Commitment
    Year 2021 : 81,054,481 $
    Year 2022 : 50,400,000 $
    Year 2023 : 25,225,000 $
    Year 2024 : 16,900,000 $
    Salary Average Commitment
    Year 2021 : 14,375,000 $
    Year 2022 : 7,025,000 $
    Year 2023 : 4,375,000 $
    Year 2024 : 2,100,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 81,054,481 $
    Year 2022 : 50,400,000 $
    Year 2023 : 25,225,000 $
    Year 2024 : 16,900,000 $

    Farm Players Salaries

    Zach Nastasiuk 1,000,000 $ (1)
    Salary Remaining : 733,668 $
    Paul Bittner 971,250 $ (1)
    Salary Remaining : 712,575 $
    Eemeli Rasanen 918,750 $ (2)
    Salary Remaining : 674,058 $
    Cristoval Nieves 897,160 $ (1)
    Salary Remaining : 658,218 $
    Ryan Fitzgerald 873,731 $ (2)
    Salary Remaining : 641,029 $
    Jonas Johansson 854,438 $ (1)
    Salary Remaining : 626,874 $
    Nikita Popugaev 850,000 $ (2)
    Salary Remaining : 623,618 $
    Jake Wise 850,000 $ (3)
    Salary Remaining : 623,618 $
    Adam Ruzicka 850,000 $ (2)
    Salary Remaining : 623,618 $
    Connor Chatham 813,750 $ (1)
    Salary Remaining : 597,023 $
    Tyler Tucker 808,333 $ (3)
    Salary Remaining : 593,048 $
    Taylor Fedun 800,000 $ (2)
    Salary Remaining : 586,935 $
    Paul LaDue 800,000 $ (2)
    Salary Remaining : 586,935 $
    Richard Clune 800,000 $ (1)
    Salary Remaining : 586,935 $
    Kirill Maksimov 775,000 $ (2)
    Salary Remaining : 568,593 $
    Alexander Chmelevski 775,000 $ (2)
    Salary Remaining : 568,593 $
    Jake Leschyshyn 775,000 $ (2)
    Salary Remaining : 568,593 $
    Zach Gallant 775,000 $ (2)
    Salary Remaining : 568,593 $
    Michael Sgarbossa 770,400 $ (1)
    Salary Remaining : 565,218 $
    Matt Luff 750,000 $ (2)
    Salary Remaining : 550,251 $
    Trevor Carrick 738,675 $ (1)
    Salary Remaining : 541,942 $
    Simon Lundmark 725,000 $ (3)
    Salary Remaining : 531,910 $
    Griffin Luce 700,000 $ (1)
    Salary Remaining : 513,568 $
    Carson Focht 700,000 $ (3)
    Salary Remaining : 513,568 $
    Semyon Vyazovoy 700,000 $ (3)
    Salary Remaining : 513,568 $
    Total Farm Players25
    Salary Commitment
    Year 2021 : 20,271,487 $
    Year 2022 : 12,725,814 $
    Year 2023 : 3,783,333 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 17,671,667 $
    Year 2022 : 11,471,667 $
    Year 2023 : 3,771,667 $
    Year 2024 : 0 $

    Vancouver Canucks



    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameRogers Arena
    Level 1: 6300 - 125 $ - 6 254 - 99,27%
    Level 2: 5350 - 80 $ - 5 043 - 94,26%
    Level 3: 3000 - 50 $ - 2 984 - 99,45%
    Level 4: 4150 - 40 $ - 3 699 - 89,13%
    Luxury : 1200 - 250 $ - 1 200 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 35 $ - 2 917 - 72,92%
    Farm Level 2: 2000 - 20 $ - 1 097 - 54,84%
    Farm Total Capacity :6000

    Income

    Home Games Left31
    Average Attendance - %19 179 - 95,90%
    Average Income per Game2,655,634 $
    Year to Date Revenue26,556,343 $
    Farm
    Home Games Left31
    Average Attendance - %4 014 - 66,89%
    Average Income per Game176,111 $
    Year to Date Revenue1,761,112 $

    Expense

    Pro Players Total Salaries59,033,119 $
    Farm Players Total Salaries39,084,623 $
    Coaches Total Salaries6,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses18,579,605 $
    Farm Year To Date Expenses9,953,893 $
    Pro Salary Cap To Date17,546,105 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue82,324,663 $
    Farm Estimated Season Revenue5,459,447 $
    Pro Remaining Season Days147
    Pro Expenses Per Days314,666 $
    Pro Estimated Expenses46,255,902 $
    Farm Remaining Season Days146
    Farm Expenses Per Days206,958 $
    Farm Estimated Expenses30,215,868 $
    Estimated Season Expenses76,471,770 $
    Estimated Season Salary Cap60,935,507 $
    Estimate Under Maximum Salary Cap of 81,500,000 $20,564,493 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 735,507 $
    Current Bank Account27,414,308 $
    Projected Bank Account38,726,648 $

    Pro Players Salaries

    Mitch Marner 10,903,000 $ (3)
    -Salary Remaining : 8,013,705 $
    Leon Draisaitl 8,500,000 $ (3)
    -Salary Remaining : 6,247,500 $
    Scott Sabourin 6,000,000 $ (1)
    -Salary Remaining : 4,410,000 $
    Bo Horvat 5,500,000 $ (1)
    -Salary Remaining : 4,042,500 $
    Ryan Haggerty 5,000,000 $ (1)
    -Salary Remaining : 3,675,000 $
    Chris Tierney 3,500,000 $ (1)
    -Salary Remaining : 2,572,500 $
    Brandon Manning 3,025,000 $ (2)
    -Salary Remaining : 2,223,375 $
    Thomas Hickey 3,000,000 $ (1)
    -Salary Remaining : 2,205,000 $
    Jack Roslovic 2,030,952 $ (1)
    -Salary Remaining : 1,492,750 $
    Kyle Clifford 1,000,000 $ (1)
    -Salary Remaining : 735,000 $
    Curtis Lazar 1,000,000 $ (1)
    -Salary Remaining : 735,000 $
    Alan Quine 980,000 $ (1)
    -Salary Remaining : 720,300 $
    Ty Smith 925,000 $ (3)
    -Salary Remaining : 679,875 $
    Rasmus Dahlin 925,000 $ (3)
    -Salary Remaining : 679,875 $
    Micheal Haley 910,000 $ (1)
    -Salary Remaining : 668,850 $
    Joey Anderson 850,000 $ (1)
    -Salary Remaining : 624,750 $
    Mikhail Vorobyov 784,167 $ (1)
    -Salary Remaining : 576,363 $
    Eetu Makiniemi 700,000 $ (2)
    -Salary Remaining : 514,500 $
    Mikhail Sergachev 700,000 $ (1)
    -Salary Remaining : 514,500 $
    Brady Lyle 700,000 $ (2)
    -Salary Remaining : 514,500 $
    Tyler Inamoto 700,000 $ (2)
    -Salary Remaining : 514,500 $
    Curtis Hall 700,000 $ (3)
    -Salary Remaining : 514,500 $
    Matthew Thiessen 700,000 $ (3)
    -Salary Remaining : 514,500 $
    Total Pro Players23
    Salary Commitment
    Year 2021 : 59,033,119 $
    Year 2022 : 27,778,000 $
    Year 2023 : 22,653,000 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 15,925,000 $
    Year 2022 : 7,025,000 $
    Year 2023 : 4,275,000 $
    Year 2024 : 0 $
    Salary Cap with 1 Way Contract
    Year 2021 : 59,033,119 $
    Year 2022 : 27,778,000 $
    Year 2023 : 22,653,000 $
    Year 2024 : 0 $

    Farm Players Salaries

    Jack Johnson 6,500,000 $ (1)
    Salary Remaining : 4,768,844 $
    Kyle Okposo 5,000,000 $ (1)
    Salary Remaining : 3,668,342 $
    Mathieu Perreault 5,000,000 $ (2)
    Salary Remaining : 3,668,342 $
    Nick Lappin 1,000,000 $ (1)
    Salary Remaining : 733,668 $
    Mitch McLain 1,000,000 $ (1)
    Salary Remaining : 733,668 $
    Dalton Smith 1,000,000 $ (1)
    Salary Remaining : 733,668 $
    Paul Thompson 1,000,000 $ (1)
    Salary Remaining : 733,668 $
    Michael Mersch 1,000,000 $ (1)
    Salary Remaining : 733,668 $
    Kevin Roy 1,000,000 $ (1)
    Salary Remaining : 733,668 $
    Brett Gallant 1,000,000 $ (1)
    Salary Remaining : 733,668 $
    Michael Dal Colle 971,250 $ (1)
    Salary Remaining : 712,575 $
    Joseph Veleno 925,000 $ (3)
    Salary Remaining : 678,643 $
    Bode Wilde 925,000 $ (3)
    Salary Remaining : 678,643 $
    Riley Tufte 925,000 $ (1)
    Salary Remaining : 678,643 $
    Olivier Rodrigue 925,000 $ (3)
    Salary Remaining : 678,643 $
    Nate Schnarr 895,000 $ (1)
    Salary Remaining : 656,633 $
    Erik Kallgren 858,375 $ (3)
    Salary Remaining : 629,763 $
    Dylan Samberg 850,000 $ (2)
    Salary Remaining : 623,618 $
    Ukko-Pekka Luukkonen 850,000 $ (2)
    Salary Remaining : 623,618 $
    Matheson Iacopelli 800,000 $ (1)
    Salary Remaining : 586,935 $
    Matt Moulson 800,000 $ (2)
    Salary Remaining : 586,935 $
    Semen Der-Arguchintsev 775,000 $ (3)
    Salary Remaining : 568,593 $
    Filip Johansson 775,000 $ (3)
    Salary Remaining : 568,593 $
    Adam Cracknell 750,000 $ (1)
    Salary Remaining : 550,251 $
    Thomas Gregoire 735,000 $ (2)
    Salary Remaining : 539,246 $
    Mikey Anderson 725,000 $ (2)
    Salary Remaining : 531,910 $
    Cole Hults 700,000 $ (1)
    Salary Remaining : 513,568 $
    Xavier Bouchard 700,000 $ (3)
    Salary Remaining : 513,568 $
    Rafael Harvey-Pinard 700,000 $ (2)
    Salary Remaining : 513,568 $
    Total Farm Players29
    Salary Commitment
    Year 2021 : 39,084,625 $
    Year 2022 : 15,543,375 $
    Year 2023 : 5,883,375 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 20,425,000 $
    Year 2022 : 10,100,000 $
    Year 2023 : 5,250,000 $
    Year 2024 : 0 $

    Vegas Golden Knights



    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameT-Mobile Arena
    Level 1: 6000 - 180 $ - 4 360 - 72,67%
    Level 2: 5000 - 130 $ - 3 032 - 60,63%
    Level 3: 2000 - 108 $ - 1 745 - 87,23%
    Level 4: 4000 - 56 $ - 2 435 - 60,89%
    Luxury : 1000 - 600 $ - 787 - 78,74%
    Total Capacity :18000
    Farm
    Farm Level 1: 999 - 30 $ - 981 - 98,23%
    Farm Level 2: 999 - 20 $ - 542 - 54,24%
    Farm Total Capacity :1998

    Income

    Home Games Left29
    Average Attendance - %12 359 - 68,66%
    Average Income per Game2,944,582 $
    Year to Date Revenue35,334,979 $
    Farm
    Home Games Left30
    Average Attendance - %1 523 - 76,24%
    Average Income per Game57,194 $
    Year to Date Revenue629,132 $

    Expense

    Pro Players Total Salaries79,742,500 $
    Farm Players Total Salaries22,089,854 $
    Coaches Total Salaries6,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses22,085,512 $
    Farm Year To Date Expenses6,669,899 $
    Pro Salary Cap To Date21,131,512 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue85,392,866 $
    Farm Estimated Season Revenue1,715,815 $
    Pro Remaining Season Days147
    Pro Expenses Per Days416,712 $
    Pro Estimated Expenses61,256,664 $
    Farm Remaining Season Days146
    Farm Expenses Per Days123,567 $
    Farm Estimated Expenses18,040,782 $
    Estimated Season Expenses79,297,446 $
    Estimated Season Salary Cap79,742,176 $
    Estimate Under Maximum Salary Cap of 81,500,000 $1,757,824 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 19,542,176 $
    Current Bank Account17,208,700 $
    Projected Bank Account25,019,935 $

    Pro Players Salaries

    Alec Martinez 7,850,000 $ (5)
    -Salary Remaining : 5,769,750 $
    Ryan Getzlaf 6,500,000 $ (2)
    -Salary Remaining : 4,777,500 $
    Josh Morrissey 6,250,000 $ (1)
    -Salary Remaining : 4,593,750 $
    Jason Zucker 5,500,000 $ (3)
    -Salary Remaining : 4,042,500 $
    Tomas Tatar 5,300,000 $ (1)
    -Salary Remaining : 3,895,500 $
    Petr Mrazek 5,200,000 $ (2)
    -Salary Remaining : 3,822,000 $
    Mike Hoffman 5,187,500 $ (1)
    -Salary Remaining : 3,812,813 $
    Anthony DeAngelo 4,800,000 $ (1)
    -Salary Remaining : 3,528,000 $
    Nikita Zaitsev 4,500,000 $ (3)
    -Salary Remaining : 3,307,500 $
    Tristan Jarry 3,500,000 $ (1)
    -Salary Remaining : 2,572,500 $
    Brandon Tanev 3,500,000 $ (2)
    -Salary Remaining : 2,572,500 $
    Casey Cizikas 3,350,000 $ (1)
    -Salary Remaining : 2,462,250 $
    Johan Larsson 2,750,000 $ (4)
    -Salary Remaining : 2,021,250 $
    Carson Soucy 2,750,000 $ (2)
    -Salary Remaining : 2,021,250 $
    Scott Laughton 2,300,000 $ (1)
    -Salary Remaining : 1,690,500 $
    Ethan Bear 2,000,000 $ (1)
    -Salary Remaining : 1,470,000 $
    Ryan Hartman 1,900,000 $ (1)
    -Salary Remaining : 1,396,500 $
    Robert Hagg 1,600,000 $ (1)
    -Salary Remaining : 1,176,000 $
    Adam Pelech (Out of Payroll) 1,600,000 $ (1)
    -Salary Remaining : 1,176,000 $
    Zack Kassian 1,250,000 $ (3)
    -Salary Remaining : 918,750 $
    Josh Brown 1,200,000 $ (1)
    -Salary Remaining : 882,000 $
    Ryan Carpenter 930,000 $ (3)
    -Salary Remaining : 683,550 $
    Michael Rasmussen 925,000 $ (2)
    -Salary Remaining : 679,875 $
    Blake Comeau 700,000 $ (1)
    -Salary Remaining : 514,500 $
    Total Pro Players24
    Salary Commitment
    Year 2021 : 81,342,500 $
    Year 2022 : 41,655,000 $
    Year 2023 : 22,780,000 $
    Year 2024 : 10,600,000 $
    Salary Average Commitment
    Year 2021 : 16,250,000 $
    Year 2022 : 7,600,000 $
    Year 2023 : 4,100,000 $
    Year 2024 : 1,400,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 81,342,500 $
    Year 2022 : 41,655,000 $
    Year 2023 : 22,780,000 $
    Year 2024 : 10,600,000 $

    Farm Players Salaries

    Pat Nagle 1,000,000 $ (1)
    Salary Remaining : 733,668 $
    Josh Healey 946,772 $ (1)
    Salary Remaining : 694,617 $
    Owen Tippett 925,000 $ (2)
    Salary Remaining : 678,643 $
    Ryan Poehling 925,000 $ (2)
    Salary Remaining : 678,643 $
    Nicolas Hague 925,000 $ (2)
    Salary Remaining : 678,643 $
    Gabriel Dumont 900,000 $ (2)
    Salary Remaining : 660,302 $
    Cam Dineen 850,000 $ (1)
    Salary Remaining : 623,618 $
    Jacob Bernard-Docker 850,000 $ (3)
    Salary Remaining : 623,618 $
    Adam Mascherin 850,000 $ (1)
    Salary Remaining : 623,618 $
    Jeff Taylor 818,606 $ (1)
    Salary Remaining : 600,585 $
    Cole Cassels 788,288 $ (1)
    Salary Remaining : 578,342 $
    Kasper Kotkansalo 775,000 $ (2)
    Salary Remaining : 568,593 $
    Joshua Winquist 761,250 $ (1)
    Salary Remaining : 558,505 $
    Austen Brassard 750,750 $ (1)
    Salary Remaining : 550,802 $
    Andrew Hammond 750,000 $ (1)
    Salary Remaining : 550,251 $
    Ashton Sautner 744,188 $ (1)
    Salary Remaining : 545,987 $
    Daniel Sprong 735,000 $ (1)
    Salary Remaining : 539,246 $
    Tyler Madden 725,000 $ (3)
    Salary Remaining : 531,910 $
    Alex Regula 725,000 $ (3)
    Salary Remaining : 531,910 $
    Matt Schmalz 715,000 $ (1)
    Salary Remaining : 524,573 $
    Julien Pelletier 715,000 $ (1)
    Salary Remaining : 524,573 $
    Ryan Hitchcock 715,000 $ (1)
    Salary Remaining : 524,573 $
    Mac Hollowell 700,000 $ (2)
    Salary Remaining : 513,568 $
    Malte Setkov 700,000 $ (2)
    Salary Remaining : 513,568 $
    Igor Shvyrev 700,000 $ (1)
    Salary Remaining : 513,568 $
    Jacob Pivonka 700,000 $ (3)
    Salary Remaining : 513,568 $
    Dale Weise 700,000 $ (1)
    Salary Remaining : 513,568 $
    Petr Kvaca 700,000 $ (1)
    Salary Remaining : 513,568 $
    Total Farm Players28
    Salary Commitment
    Year 2021 : 22,089,854 $
    Year 2022 : 8,850,000 $
    Year 2023 : 3,000,000 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 19,600,000 $
    Year 2022 : 7,850,000 $
    Year 2023 : 2,950,000 $
    Year 2024 : 0 $

    Washington Capitals



    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameVerizon Center
    Level 1: 7250 - 150 $ - 5 332 - 73,55%
    Level 2: 6050 - 90 $ - 4 598 - 76,00%
    Level 3: 3600 - 70 $ - 2 892 - 80,34%
    Level 4: 4100 - 50 $ - 2 744 - 66,93%
    Luxury : 3000 - 325 $ - 1 431 - 47,70%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 30 $ - 3 796 - 94,90%
    Farm Level 2: 2000 - 10 $ - 1 961 - 98,05%
    Farm Total Capacity :6000

    Income

    Home Games Left29
    Average Attendance - %16 998 - 70,82%
    Average Income per Game3,007,412 $
    Year to Date Revenue36,088,938 $
    Farm
    Home Games Left30
    Average Attendance - %5 757 - 95,95%
    Average Income per Game189,557 $
    Year to Date Revenue2,085,129 $

    Expense

    Pro Players Total Salaries77,813,461 $
    Farm Players Total Salaries18,116,082 $
    Coaches Total Salaries6,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses21,953,801 $
    Farm Year To Date Expenses5,262,832 $
    Pro Salary Cap To Date20,496,301 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue87,214,934 $
    Farm Estimated Season Revenue5,686,715 $
    Pro Remaining Season Days147
    Pro Expenses Per Days416,567 $
    Pro Estimated Expenses61,235,349 $
    Farm Remaining Season Days146
    Farm Expenses Per Days94,553 $
    Farm Estimated Expenses13,804,738 $
    Estimated Season Expenses75,040,087 $
    Estimated Season Salary Cap77,689,150 $
    Estimate Under Maximum Salary Cap of 81,500,000 $3,810,850 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 17,489,150 $
    Current Bank Account142,725,183 $
    Projected Bank Account160,586,745 $

    Pro Players Salaries

    Alexander Ovechkin 9,538,462 $ (1)
    -Salary Remaining : 7,010,770 $
    Evgeny Kuznetsov 7,800,000 $ (2)
    -Salary Remaining : 5,733,000 $
    Timo Meier 6,000,000 $ (3)
    -Salary Remaining : 4,410,000 $
    Nate Schmidt 5,950,000 $ (3)
    -Salary Remaining : 4,373,250 $
    Aleksander Barkov 5,900,000 $ (2)
    -Salary Remaining : 4,336,500 $
    Josh Anderson 5,500,000 $ (5)
    -Salary Remaining : 4,042,500 $
    Jaccob Slavin 5,300,000 $ (4)
    -Salary Remaining : 3,895,500 $
    Jake Allen 4,350,000 $ (1)
    -Salary Remaining : 3,197,250 $
    Olli Maatta 4,083,333 $ (2)
    -Salary Remaining : 3,001,250 $
    Mattias Ekholm 3,750,000 $ (1)
    -Salary Remaining : 2,756,250 $
    Lars Eller 3,500,000 $ (2)
    -Salary Remaining : 2,572,500 $
    Kasperi Kapanen 3,200,000 $ (2)
    -Salary Remaining : 2,352,000 $
    Adam Lowry 2,916,666 $ (1)
    -Salary Remaining : 2,143,750 $
    Matt Martin 1,750,000 $ (2)
    -Salary Remaining : 1,286,250 $
    Brendan Lemieux 1,550,000 $ (1)
    -Salary Remaining : 1,139,250 $
    Tucker Poolman 1,225,000 $ (1)
    -Salary Remaining : 900,375 $
    Jonas Siegenthaler 1,125,000 $ (3)
    -Salary Remaining : 826,875 $
    Pheonix Copley 1,100,000 $ (2)
    -Salary Remaining : 808,500 $
    Alexander Nylander 925,000 $ (1)
    -Salary Remaining : 679,875 $
    Brett Ritchie 900,000 $ (4)
    -Salary Remaining : 661,500 $
    Dominik Simon 750,000 $ (1)
    -Salary Remaining : 551,250 $
    Hunter Drew 700,000 $ (2)
    -Salary Remaining : 514,500 $
    Total Pro Players22
    Salary Commitment
    Year 2021 : 77,813,461 $
    Year 2022 : 52,808,333 $
    Year 2023 : 24,775,000 $
    Year 2024 : 11,700,000 $
    Salary Average Commitment
    Year 2021 : 14,193,333 $
    Year 2022 : 9,068,333 $
    Year 2023 : 4,150,000 $
    Year 2024 : 2,100,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 77,813,461 $
    Year 2022 : 52,808,333 $
    Year 2023 : 24,775,000 $
    Year 2024 : 11,700,000 $

    Farm Players Salaries

    Danick Martel 1,175,000 $ (1)
    Salary Remaining : 862,060 $
    Dylan Gambrell 1,100,000 $ (2)
    Salary Remaining : 807,035 $
    Gemel Smith 989,119 $ (3)
    Salary Remaining : 725,685 $
    Eric Robinson 975,000 $ (1)
    Salary Remaining : 715,327 $
    Josh Jacobs 937,125 $ (2)
    Salary Remaining : 687,539 $
    Veini Vehvilainen 925,000 $ (1)
    Salary Remaining : 678,643 $
    Wade Allison 925,000 $ (1)
    Salary Remaining : 678,643 $
    Dmitry Sokolov 850,000 $ (1)
    Salary Remaining : 623,618 $
    Artyom Zagidulin 842,500 $ (1)
    Salary Remaining : 618,116 $
    Remi Elie 810,338 $ (1)
    Salary Remaining : 594,519 $
    David Quenneville 775,000 $ (1)
    Salary Remaining : 568,593 $
    Matthew Highmore 761,250 $ (1)
    Salary Remaining : 558,505 $
    Liam O'Brien 750,750 $ (1)
    Salary Remaining : 550,802 $
    Linus Olund 700,000 $ (1)
    Salary Remaining : 513,568 $
    Brennan Menell 700,000 $ (1)
    Salary Remaining : 513,568 $
    Jake Elmer 700,000 $ (1)
    Salary Remaining : 513,568 $
    Oskar Steen 700,000 $ (1)
    Salary Remaining : 513,568 $
    Turner Elson 700,000 $ (1)
    Salary Remaining : 513,568 $
    Joel Kiviranta 700,000 $ (1)
    Salary Remaining : 513,568 $
    Brandon Fortunato (Out of Payroll) 700,000 $ (1)
    Salary Remaining : 513,568 $
    Wyatt Wylie 700,000 $ (3)
    Salary Remaining : 513,568 $
    Kale Kessy 700,000 $ (1)
    Salary Remaining : 513,568 $
    Gabriel Bourque 700,000 $ (3)
    Salary Remaining : 513,568 $
    Total Farm Players23
    Salary Commitment
    Year 2021 : 18,816,082 $
    Year 2022 : 4,426,244 $
    Year 2023 : 2,389,119 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 16,075,000 $
    Year 2022 : 3,500,000 $
    Year 2023 : 2,100,000 $
    Year 2024 : 0 $

    Winnipeg Jets



    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameMTS Centre
    Level 1: 8000 - 175 $ - 4 529 - 56,61%
    Level 2: 4000 - 125 $ - 3 201 - 80,02%
    Level 3: 3500 - 100 $ - 1 788 - 51,09%
    Level 4: 3000 - 65 $ - 2 189 - 72,95%
    Luxury : 5500 - 350 $ - 1 925 - 35,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 88 $ - 2 340 - 36,00%
    Farm Level 2: 3500 - 27 $ - 1 413 - 40,38%
    Farm Total Capacity :10000

    Income

    Home Games Left29
    Average Attendance - %13 631 - 56,80%
    Average Income per Game3,259,259 $
    Year to Date Revenue39,111,112 $
    Farm
    Home Games Left30
    Average Attendance - %3 753 - 37,53%
    Average Income per Game346,598 $
    Year to Date Revenue3,812,580 $

    Expense

    Pro Players Total Salaries68,137,500 $
    Farm Players Total Salaries19,232,730 $
    Coaches Total Salaries5,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses18,784,710 $
    Farm Year To Date Expenses6,028,565 $
    Pro Salary Cap To Date17,896,210 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue94,518,521 $
    Farm Estimated Season Revenue10,397,945 $
    Pro Remaining Season Days147
    Pro Expenses Per Days355,188 $
    Pro Estimated Expenses52,212,636 $
    Farm Remaining Season Days146
    Farm Expenses Per Days109,712 $
    Farm Estimated Expenses16,017,952 $
    Estimated Season Expenses68,230,588 $
    Estimated Season Salary Cap67,977,346 $
    Estimate Under Maximum Salary Cap of 81,500,000 $13,522,654 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 7,777,346 $
    Current Bank Account423,809,788 $
    Projected Bank Account460,495,666 $

    Pro Players Salaries

    Alexander Radulov 7,300,000 $ (2)
    -Salary Remaining : 5,365,500 $
    William Karlsson 5,900,000 $ (4)
    -Salary Remaining : 4,336,500 $
    Nick Bonino 5,650,000 $ (1)
    -Salary Remaining : 4,152,750 $
    Alex Goligoski 5,475,000 $ (2)
    -Salary Remaining : 4,024,125 $
    Elias Lindholm 4,850,000 $ (1)
    -Salary Remaining : 3,564,750 $
    Anthony Cirelli 4,800,000 $ (2)
    -Salary Remaining : 3,528,000 $
    Cam Talbot 4,650,000 $ (2)
    -Salary Remaining : 3,417,750 $
    Nick Jensen 3,550,000 $ (2)
    -Salary Remaining : 2,609,250 $
    J.T. Compher 3,500,000 $ (3)
    -Salary Remaining : 2,572,500 $
    Jack Campbell 3,265,000 $ (2)
    -Salary Remaining : 2,399,775 $
    Ben Hutton 3,000,000 $ (1)
    -Salary Remaining : 2,205,000 $
    Carl Hagelin 2,750,000 $ (1)
    -Salary Remaining : 2,021,250 $
    Tyler Pitlick 2,355,000 $ (3)
    -Salary Remaining : 1,730,925 $
    Pavel Zacha 2,250,000 $ (1)
    -Salary Remaining : 1,653,750 $
    Justin Holl 2,000,000 $ (1)
    -Salary Remaining : 1,470,000 $
    Andrej Sekera (Out of Payroll) 1,500,000 $ (2)
    -Salary Remaining : 1,102,500 $
    Sam Gagner 1,250,000 $ (3)
    -Salary Remaining : 918,750 $
    Riley Nash 1,000,000 $ (1)
    -Salary Remaining : 735,000 $
    Casey Mittelstadt 925,000 $ (2)
    -Salary Remaining : 679,875 $
    Jesse Puljujarvi 925,000 $ (1)
    -Salary Remaining : 679,875 $
    Urho Vaakanainen 925,000 $ (2)
    -Salary Remaining : 679,875 $
    Miro Heiskanen 925,000 $ (2)
    -Salary Remaining : 679,875 $
    Libor Hajek 892,500 $ (1)
    -Salary Remaining : 655,988 $
    Total Pro Players23
    Salary Commitment
    Year 2021 : 69,637,500 $
    Year 2022 : 46,320,000 $
    Year 2023 : 13,005,000 $
    Year 2024 : 5,900,000 $
    Salary Average Commitment
    Year 2021 : 15,900,000 $
    Year 2022 : 9,800,000 $
    Year 2023 : 2,800,000 $
    Year 2024 : 700,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 69,637,500 $
    Year 2022 : 46,320,000 $
    Year 2023 : 13,005,000 $
    Year 2024 : 5,900,000 $

    Farm Players Salaries

    Brad Hunt 1,050,000 $ (2)
    Salary Remaining : 770,352 $
    Jake Oettinger 971,250 $ (2)
    Salary Remaining : 712,575 $
    Lias Andersson 925,000 $ (2)
    Salary Remaining : 678,643 $
    Jack Dugan 925,000 $ (1)
    Salary Remaining : 678,643 $
    Daniel Vladar 854,438 $ (2)
    Salary Remaining : 626,874 $
    Lucas Johansen 850,000 $ (1)
    Salary Remaining : 623,618 $
    Lucas Carlsson 792,000 $ (1)
    Salary Remaining : 581,065 $
    Otto Koivula 786,666 $ (1)
    Salary Remaining : 577,152 $
    Nick Seeler 753,375 $ (1)
    Salary Remaining : 552,727 $
    Nikolai Kovalenko 735,000 $ (2)
    Salary Remaining : 539,246 $
    Anthony Angello 735,000 $ (1)
    Salary Remaining : 539,246 $
    Aaron Huglen 725,000 $ (2)
    Salary Remaining : 531,910 $
    Alexandr Darin 715,000 $ (1)
    Salary Remaining : 524,573 $
    Arseni Gritsyuk 715,000 $ (1)
    Salary Remaining : 524,573 $
    Filip Larsson 700,000 $ (1)
    Salary Remaining : 513,568 $
    Mathias Emilio Pettersen 700,000 $ (3)
    Salary Remaining : 513,568 $
    Jakob Stenqvist 700,000 $ (1)
    Salary Remaining : 513,568 $
    Henri Nikkanen 700,000 $ (2)
    Salary Remaining : 513,568 $
    Isak Walther 700,000 $ (2)
    Salary Remaining : 513,568 $
    Lucas Feuk 700,000 $ (2)
    Salary Remaining : 513,568 $
    Nikola Pasic 700,000 $ (2)
    Salary Remaining : 513,568 $
    Ryder Donovan 700,000 $ (2)
    Salary Remaining : 513,568 $
    Tuukka Tieksola 700,000 $ (2)
    Salary Remaining : 513,568 $
    Guillaume Brisebois 700,000 $ (1)
    Salary Remaining : 513,568 $
    Mikhail Berdin 700,000 $ (1)
    Salary Remaining : 513,568 $
    Total Farm Players25
    Salary Commitment
    Year 2021 : 19,232,729 $
    Year 2022 : 10,160,688 $
    Year 2023 : 700,000 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 17,100,000 $
    Year 2022 : 9,000,000 $
    Year 2023 : 650,000 $
    Year 2024 : 0 $

    Salary Cap Centrale

    Team

    Current Fund

    Estimated Season Salary Cap

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

    Over Minimum of
    60,200,000 $

    Pro Players

    Farm Players

    Total Players

    Anaheim Ducks 21,579,987 $ 80,283,344 $ 1,216,656 $ 20,083,344 $ 252449
    Arizona Coyotes 139,942,695 $ 74,656,987 $ 6,843,013 $ 14,456,987 $ 252146
    Boston Bruins 358,947,477 $ 80,747,075 $ 752,925 $ 20,547,075 $ 232750
    Buffalo Sabres 93,893,611 $ 79,757,886 $ 1,742,114 $ 19,557,886 $ 222547
    Calgary Flames 155,611,787 $ 78,689,275 $ 2,810,725 $ 18,489,275 $ 232245
    Carolina Hurricanes 8,521,300 $ 80,408,875 $ 1,091,125 $ 20,208,875 $ 222749
    Chicago Blackhawks 64,015,588 $ 80,316,235 $ 1,183,765 $ 20,116,235 $ 232447
    Colorado Avalanche 44,209,309 $ 78,149,876 $ 3,350,124 $ 17,949,876 $ 222951
    Columbus Blue Jackets 141,199,250 $ 72,086,867 $ 9,413,133 $ 11,886,867 $ 242751
    Dallas Stars 88,914,653 $ 80,785,975 $ 714,025 $ 20,585,975 $ 252954
    Detroit Red Wings 78,013,298 $ 78,102,201 $ 3,397,799 $ 17,902,201 $ 232245
    Edmonton Oilers 14,458,350 $ 77,104,656 $ 4,395,344 $ 16,904,656 $ 232548
    Florida Panthers 86,529,294 $ 77,468,225 $ 4,031,775 $ 17,268,225 $ 223254
    Los Angeles Kings 42,459,623 $ 70,737,425 $ 10,762,575 $ 10,537,425 $ 222345
    Minnesota Wild 9,471,595 $ 75,484,725 $ 6,015,275 $ 15,284,725 $ 232649
    Montreal Canadiens 333,603,273 $ 79,799,357 $ 1,700,643 $ 19,599,357 $ 213051
    Nashville Predators 12,103,039 $ 81,291,400 $ 208,600 $ 21,091,400 $ 223153
    New Jersey Devils 26,986,521 $ 66,231,760 $ 15,268,240 $ 6,031,760 $ 222648
    New York Islanders (2,098,258 $) 75,177,675 $ 6,322,325 $ 14,977,675 $ 222446
    New York Rangers 128,199,964 $ 75,982,898 $ 5,517,102 $ 15,782,898 $ 233255
    Ottawa Senators 328,317,085 $ 79,934,000 $ 1,566,000 $ 19,734,000 $ 212950
    Philadelphia Flyers 26,850,814 $ 79,087,175 $ 2,412,825 $ 18,887,175 $ 233154
    Pittsburgh Penguins 225,221,381 $ 80,801,518 $ 698,482 $ 20,601,518 $ 223153
    San Jose Sharks 326,619,637 $ 78,259,854 $ 3,240,146 $ 18,059,854 $ 223153
    Seattle Kraken 13,810,595 $ 67,420,868 $ 14,079,132 $ 7,220,868 $ 232548
    St.Louis Blues 16,828,247 $ 80,965,150 $ 534,850 $ 20,765,150 $ 222345
    Tampa Bay Lightning 9,537,556 $ 81,410,275 $ 89,725 $ 21,210,275 $ 222446
    Toronto Maple Leafs 33,028,730 $ 80,336,655 $ 1,163,345 $ 20,136,655 $ 212546
    Vancouver Canucks 27,414,308 $ 60,935,507 $ 20,564,493 $ 735,507 $ 232952
    Vegas Golden Knights 17,208,700 $ 79,742,176 $ 1,757,824 $ 19,542,176 $ 242852
    Washington Capitals 142,725,183 $ 77,689,150 $ 3,810,850 $ 17,489,150 $ 222345
    Winnipeg Jets 423,809,788 $ 67,977,346 $ 13,522,654 $ 7,777,346 $ 232548





    Seattle Kraken


    Arena Capacity - Ticket Price
    Attendance - %

    Arena Name
    Level 1: 6000 - 128 $ - 5 993 - 99,89%
    Level 2: 5000 - 82 $ - 4 877 - 97,54%
    Level 3: 2000 - 47 $ - 2 000 - 100,00%
    Level 4: 4000 - 22 $ - 3 962 - 99,04%
    Luxury : 1000 - 190 $ - 1 000 - 100,00%
    Total Capacity :18000
    Farm
    Farm Level 1: 999 - 22 $ - 977 - 97,76%
    Farm Level 2: 999 - 11 $ - 943 - 94,41%
    Farm Total Capacity :1998

    Income

    Home Games Left29
    Average Attendance - %17 832 - 99,07%
    Average Income per Game2,291,900 $
    Year to Date Revenue27,502,802 $
    Farm
    Home Games Left31
    Average Attendance - %1 920 - 96,09%
    Average Income per Game45,242 $
    Year to Date Revenue452,417 $

    Expense

    Pro Players Total Salaries69,048,750 $
    Farm Players Total Salaries21,453,329 $
    Coaches Total Salaries1,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses17,402,500 $
    Farm Year To Date Expenses5,742,124 $
    Pro Salary Cap To Date16,670,000 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue66,465,105 $
    Farm Estimated Season Revenue1,402,493 $
    Pro Remaining Season Days147
    Pro Expenses Per Days347,744 $
    Pro Estimated Expenses51,118,368 $
    Farm Remaining Season Days146
    Farm Expenses Per Days110,318 $
    Farm Estimated Expenses16,106,428 $
    Estimated Season Expenses67,224,796 $
    Estimated Season Salary Cap67,420,868 $
    Estimate Under Maximum Salary Cap of 81,500,000 $14,079,132 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 7,220,868 $
    Current Bank Account13,810,595 $
    Projected Bank Account14,453,397 $

    Pro Players Salaries

    Taylor Hall 7,800,000 $ (2)
    -Salary Remaining : 5,733,000 $
    Dan DeSalvo 7,500,000 $ (1)
    -Salary Remaining : 5,512,500 $
    Tyson Barrie 7,150,000 $ (1)
    -Salary Remaining : 5,255,250 $
    Antti Raanta 4,750,000 $ (2)
    -Salary Remaining : 3,491,250 $
    Christian Dvorak 4,450,000 $ (4)
    -Salary Remaining : 3,270,750 $
    Radko Gudas 4,400,000 $ (2)
    -Salary Remaining : 3,234,000 $
    Andrew Shaw 3,900,000 $ (2)
    -Salary Remaining : 2,866,500 $
    Marcus Johansson 3,500,000 $ (3)
    -Salary Remaining : 2,572,500 $
    Erik Cernak 2,950,000 $ (2)
    -Salary Remaining : 2,168,250 $
    Brian Boyle 2,900,000 $ (1)
    -Salary Remaining : 2,131,500 $
    Chandler Stephenson 2,750,000 $ (3)
    -Salary Remaining : 2,021,250 $
    Gustav Forsling 2,666,667 $ (4)
    -Salary Remaining : 1,960,000 $
    Adrian Kempe 2,000,000 $ (2)
    -Salary Remaining : 1,470,000 $
    Rudolfs Balcers 1,550,000 $ (3)
    -Salary Remaining : 1,139,250 $
    Lawson Crouse 1,533,333 $ (1)
    -Salary Remaining : 1,127,000 $
    Samuel Blais 1,500,000 $ (1)
    -Salary Remaining : 1,102,500 $
    Ivan Barbashev 1,475,000 $ (1)
    -Salary Remaining : 1,084,125 $
    Scott Mayfield 1,450,000 $ (3)
    -Salary Remaining : 1,065,750 $
    Jacob Larsson 1,200,000 $ (1)
    -Salary Remaining : 882,000 $
    Adam Erne 1,050,000 $ (1)
    -Salary Remaining : 771,750 $
    Jeremy Roy 971,250 $ (1)
    -Salary Remaining : 713,869 $
    Jeremy Lauzon 850,000 $ (1)
    -Salary Remaining : 624,750 $
    Vitek Vanecek 752,500 $ (1)
    -Salary Remaining : 553,088 $
    Total Pro Players23
    Salary Commitment
    Year 2021 : 69,048,750 $
    Year 2022 : 42,166,667 $
    Year 2023 : 16,366,667 $
    Year 2024 : 7,116,667 $
    Salary Average Commitment
    Year 2021 : 15,950,000 $
    Year 2022 : 8,300,000 $
    Year 2023 : 4,150,000 $
    Year 2024 : 1,400,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 69,048,750 $
    Year 2022 : 42,166,667 $
    Year 2023 : 16,366,667 $
    Year 2024 : 7,116,667 $

    Farm Players Salaries

    Mitch Vande Sompel 1,200,000 $ (1)
    Salary Remaining : 880,402 $
    Jordan Nolan 1,000,010 $ (2)
    Salary Remaining : 733,676 $
    Daniel O'Regan 994,111 $ (3)
    Salary Remaining : 729,348 $
    Evgeny Svechnikov 971,250 $ (1)
    Salary Remaining : 712,575 $
    Michael Houser 970,000 $ (2)
    Salary Remaining : 711,658 $
    Akil Thomas 925,000 $ (3)
    Salary Remaining : 678,643 $
    Ryan Faragher 900,000 $ (1)
    Salary Remaining : 660,302 $
    Joe Hicketts 892,500 $ (1)
    Salary Remaining : 654,799 $
    Thomas Novak 892,500 $ (1)
    Salary Remaining : 654,799 $
    Boris Katchouk 892,500 $ (1)
    Salary Remaining : 654,799 $
    Taylor Raddysh 875,000 $ (1)
    Salary Remaining : 641,960 $
    David Cotton (Out of Payroll) 858,750 $ (1)
    Salary Remaining : 630,038 $
    Akira Schmid 850,833 $ (4)
    Salary Remaining : 624,229 $
    Glenn Gawdin 845,000 $ (2)
    Salary Remaining : 619,950 $
    Nick Wolff 832,125 $ (1)
    Salary Remaining : 610,504 $
    Michael Bunting 813,750 $ (1)
    Salary Remaining : 597,023 $
    Garrett Wilson 800,000 $ (1)
    Salary Remaining : 586,935 $
    Todd Burgess 800,000 $ (1)
    Salary Remaining : 586,935 $
    Nolan Valleau 800,000 $ (1)
    Salary Remaining : 586,935 $
    Connor Dewar 775,000 $ (2)
    Salary Remaining : 568,593 $
    Jack Sadek 735,000 $ (2)
    Salary Remaining : 539,246 $
    Justin Scott 715,000 $ (2)
    Salary Remaining : 524,573 $
    Maximilian Pajpach 715,000 $ (1)
    Salary Remaining : 524,573 $
    Ty Lewis 700,000 $ (1)
    Salary Remaining : 513,568 $
    Maxime Lajoie 700,000 $ (1)
    Salary Remaining : 513,568 $
    Total Farm Players25
    Salary Commitment
    Year 2021 : 21,453,329 $
    Year 2022 : 7,809,954 $
    Year 2023 : 2,769,944 $
    Year 2024 : 850,833 $
    Salary Average Commitment
    Year 2021 : 17,525,000 $
    Year 2022 : 6,475,000 $
    Year 2023 : 2,325,000 $
    Year 2024 : 700,000 $


    St.Louis Blues


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameScottrade Center
    Level 1: 6000 - 150 $ - 5 266 - 87,76%
    Level 2: 5000 - 110 $ - 3 712 - 74,24%
    Level 3: 2700 - 90 $ - 2 041 - 75,58%
    Level 4: 3300 - 60 $ - 2 419 - 73,31%
    Luxury : 1000 - 500 $ - 946 - 94,55%
    Total Capacity :18000
    Farm
    Farm Level 1: 4000 - 40 $ - 2 582 - 64,56%
    Farm Level 2: 2000 - 25 $ - 870 - 43,49%
    Farm Total Capacity :6000

    Income

    Home Games Left30
    Average Attendance - %14 383 - 79,90%
    Average Income per Game2,979,592 $
    Year to Date Revenue32,775,516 $
    Farm
    Home Games Left30
    Average Attendance - %3 452 - 57,54%
    Average Income per Game177,562 $
    Year to Date Revenue1,953,182 $

    Expense

    Pro Players Total Salaries80,940,429 $
    Farm Players Total Salaries18,207,018 $
    Coaches Total Salaries6,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses22,825,456 $
    Farm Year To Date Expenses5,074,995 $
    Pro Salary Cap To Date21,473,956 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue89,387,771 $
    Farm Estimated Season Revenue5,326,860 $
    Pro Remaining Season Days147
    Pro Expenses Per Days430,202 $
    Pro Estimated Expenses63,239,694 $
    Farm Remaining Season Days146
    Farm Expenses Per Days96,518 $
    Farm Estimated Expenses14,091,628 $
    Estimated Season Expenses77,331,322 $
    Estimated Season Salary Cap80,965,150 $
    Estimate Under Maximum Salary Cap of 81,500,000 $534,850 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 20,765,150 $
    Current Bank Account16,828,247 $
    Projected Bank Account34,211,556 $

    Pro Players Salaries

    Jonathan Toews 10,500,000 $ (1)
    -Salary Remaining : 7,717,500 $
    Nikita Kucherov 9,500,000 $ (4)
    -Salary Remaining : 6,982,500 $
    Andrei Vasilevskiy 9,500,000 $ (5)
    -Salary Remaining : 6,982,500 $
    Mikko Rantanen 9,250,000 $ (3)
    -Salary Remaining : 6,798,750 $
    Steven Stamkos 8,500,000 $ (1)
    -Salary Remaining : 6,247,500 $
    Kristopher Letang 7,250,000 $ (2)
    -Salary Remaining : 5,328,750 $
    Gabriel Landeskog 5,571,429 $ (1)
    -Salary Remaining : 4,095,000 $
    Noah Hanifin 4,950,000 $ (3)
    -Salary Remaining : 3,638,250 $
    Danton Heinen 2,800,000 $ (1)
    -Salary Remaining : 2,058,000 $
    Anders Bjork 1,600,000 $ (3)
    -Salary Remaining : 1,176,000 $
    Laurent Brossoit 1,500,000 $ (1)
    -Salary Remaining : 1,102,500 $
    Slater Koekkoek 1,444,000 $ (1)
    -Salary Remaining : 1,061,340 $
    Tyler Motte 1,225,000 $ (1)
    -Salary Remaining : 900,375 $
    Erik Brannstrom 925,000 $ (2)
    -Salary Remaining : 679,875 $
    Evan Bouchard 925,000 $ (3)
    -Salary Remaining : 679,875 $
    Tyson Jost 925,000 $ (1)
    -Salary Remaining : 679,875 $
    Ryan Lindgren 925,000 $ (1)
    -Salary Remaining : 679,875 $
    Alex Formenton 850,000 $ (2)
    -Salary Remaining : 624,750 $
    Ross Johnston 700,000 $ (1)
    -Salary Remaining : 514,500 $
    Curtis McKenzie 700,000 $ (1)
    -Salary Remaining : 514,500 $
    Cody McLeod 700,000 $ (1)
    -Salary Remaining : 514,500 $
    Zach Whitecloud 700,000 $ (1)
    -Salary Remaining : 514,500 $
    Total Pro Players22
    Salary Commitment
    Year 2021 : 80,940,429 $
    Year 2022 : 44,750,000 $
    Year 2023 : 35,725,000 $
    Year 2024 : 19,000,000 $
    Salary Average Commitment
    Year 2021 : 14,675,000 $
    Year 2022 : 6,475,000 $
    Year 2023 : 4,425,000 $
    Year 2024 : 1,400,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 80,940,429 $
    Year 2022 : 44,750,000 $
    Year 2023 : 35,725,000 $
    Year 2024 : 19,000,000 $

    Farm Players Salaries

    Sonny Milano 1,700,000 $ (2)
    Salary Remaining : 1,247,236 $
    Tyler Wotherspoon 942,018 $ (1)
    Salary Remaining : 691,129 $
    Kieffer Bellows 925,000 $ (1)
    Salary Remaining : 678,643 $
    Marcus Davidsson 875,000 $ (2)
    Salary Remaining : 641,960 $
    Sam Steel 850,000 $ (1)
    Salary Remaining : 623,618 $
    Ruslan Iskhakov 775,000 $ (3)
    Salary Remaining : 568,593 $
    Ivan Lodnia 775,000 $ (2)
    Salary Remaining : 568,593 $
    Alexei Lipanov 775,000 $ (2)
    Salary Remaining : 568,593 $
    Antoine Bibeau 735,000 $ (1)
    Salary Remaining : 539,246 $
    Emil Bemstrom 725,000 $ (2)
    Salary Remaining : 531,910 $
    Erik Burgdoerfer 715,000 $ (1)
    Salary Remaining : 524,573 $
    Dalton Thrower 715,000 $ (1)
    Salary Remaining : 524,573 $
    Terry Broadhurst 700,000 $ (1)
    Salary Remaining : 513,568 $
    Justin Dowling 700,000 $ (1)
    Salary Remaining : 513,568 $
    Blake Thompson 700,000 $ (1)
    Salary Remaining : 513,568 $
    Stefan Noesen 700,000 $ (1)
    Salary Remaining : 513,568 $
    Merrick Madsen 700,000 $ (1)
    Salary Remaining : 513,568 $
    Blake Siebenaler 700,000 $ (1)
    Salary Remaining : 513,568 $
    Max McCormick 700,000 $ (1)
    Salary Remaining : 513,568 $
    James Greenway 700,000 $ (1)
    Salary Remaining : 513,568 $
    Jamie Devane 700,000 $ (1)
    Salary Remaining : 513,568 $
    Jacob Pritchard 700,000 $ (1)
    Salary Remaining : 513,568 $
    Garrett Klotz 700,000 $ (1)
    Salary Remaining : 513,568 $
    Total Farm Players23
    Salary Commitment
    Year 2021 : 18,207,018 $
    Year 2022 : 5,625,000 $
    Year 2023 : 775,000 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 15,850,000 $
    Year 2022 : 4,150,000 $
    Year 2023 : 650,000 $
    Year 2024 : 0 $


    Tampa Bay Lightning


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAmalie Arena
    Level 1: 6334 - 170 $ - 4 760 - 75,15%
    Level 2: 5278 - 110 $ - 3 656 - 69,26%
    Level 3: 2850 - 85 $ - 2 151 - 75,47%
    Level 4: 3483 - 52 $ - 2 729 - 78,37%
    Luxury : 1055 - 250 $ - 1 055 - 100,00%
    Total Capacity :19000
    Farm
    Farm Level 1: 4000 - 27 $ - 3 854 - 96,34%
    Farm Level 2: 2000 - 9 $ - 1 976 - 98,80%
    Farm Total Capacity :6000

    Income

    Home Games Left28
    Average Attendance - %14 351 - 75,53%
    Average Income per Game2,681,783 $
    Year to Date Revenue34,863,176 $
    Farm
    Home Games Left31
    Average Attendance - %5 830 - 97,16%
    Average Income per Game173,003 $
    Year to Date Revenue1,730,029 $

    Expense

    Pro Players Total Salaries81,371,368 $
    Farm Players Total Salaries19,902,203 $
    Coaches Total Salaries5,550,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses22,582,796 $
    Farm Year To Date Expenses5,991,423 $
    Pro Salary Cap To Date21,602,296 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue75,089,918 $
    Farm Estimated Season Revenue5,363,090 $
    Pro Remaining Season Days147
    Pro Expenses Per Days425,357 $
    Pro Estimated Expenses62,527,479 $
    Farm Remaining Season Days146
    Farm Expenses Per Days109,308 $
    Farm Estimated Expenses15,958,968 $
    Estimated Season Expenses78,486,447 $
    Estimated Season Salary Cap81,410,275 $
    Estimate Under Maximum Salary Cap of 81,500,000 $89,725 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 21,210,275 $
    Current Bank Account9,537,556 $
    Projected Bank Account11,504,117 $

    Pro Players Salaries

    Evgeni Malkin 9,500,000 $ (1)
    -Salary Remaining : 6,982,500 $
    Roman Josi 9,059,000 $ (1)
    -Salary Remaining : 6,658,365 $
    Jordan Staal 7,850,000 $ (3)
    -Salary Remaining : 5,769,750 $
    William Nylander 6,962,366 $ (2)
    -Salary Remaining : 5,117,339 $
    Robin Lehner 6,100,000 $ (2)
    -Salary Remaining : 4,483,500 $
    Esa Lindell 5,800,000 $ (4)
    -Salary Remaining : 4,263,000 $
    Erik Johnson 5,500,002 $ (4)
    -Salary Remaining : 4,042,501 $
    Shayne Gostisbehere 4,500,000 $ (2)
    -Salary Remaining : 3,307,500 $
    Brett Pesce 4,025,000 $ (1)
    -Salary Remaining : 2,958,375 $
    Bryan Little 3,850,000 $ (1)
    -Salary Remaining : 2,829,750 $
    Victor Olofsson 3,050,000 $ (1)
    -Salary Remaining : 2,241,750 $
    Denis Gurianov 2,550,000 $ (1)
    -Salary Remaining : 1,874,250 $
    Warren Foegele 2,150,000 $ (1)
    -Salary Remaining : 1,580,250 $
    Rocco Grimaldi 2,000,000 $ (2)
    -Salary Remaining : 1,470,000 $
    Ryan Donato 1,900,000 $ (1)
    -Salary Remaining : 1,396,500 $
    Bobby Ryan 1,500,000 $ (2)
    -Salary Remaining : 1,102,500 $
    Janne Kuokkanen 925,000 $ (1)
    -Salary Remaining : 679,875 $
    Brett Howden 925,000 $ (1)
    -Salary Remaining : 679,875 $
    Alex DeBrincat 925,000 $ (1)
    -Salary Remaining : 679,875 $
    Carter Hart 850,000 $ (1)
    -Salary Remaining : 624,750 $
    Gustav Lindstrom 725,000 $ (2)
    -Salary Remaining : 532,875 $
    Maxwell Gildon 725,000 $ (2)
    -Salary Remaining : 532,875 $
    Total Pro Players22
    Salary Commitment
    Year 2021 : 81,371,368 $
    Year 2022 : 41,662,368 $
    Year 2023 : 19,150,002 $
    Year 2024 : 11,300,002 $
    Salary Average Commitment
    Year 2021 : 15,000,000 $
    Year 2022 : 6,900,000 $
    Year 2023 : 2,100,000 $
    Year 2024 : 1,400,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 81,371,368 $
    Year 2022 : 41,662,368 $
    Year 2023 : 19,150,002 $
    Year 2024 : 11,300,002 $

    Farm Players Salaries

    Louis Domingue 1,155,000 $ (2)
    Salary Remaining : 847,387 $
    Samuel Morin 971,250 $ (1)
    Salary Remaining : 712,575 $
    Ryan McLeod 925,000 $ (3)
    Salary Remaining : 678,643 $
    Jesperi Kotkaniemi 925,000 $ (3)
    Salary Remaining : 678,643 $
    Cooper Marody 925,000 $ (1)
    Salary Remaining : 678,643 $
    Jon Gillies 897,160 $ (1)
    Salary Remaining : 658,218 $
    Dustin Tokarski 885,000 $ (2)
    Salary Remaining : 649,296 $
    Jay O'Brien 875,000 $ (3)
    Salary Remaining : 641,960 $
    Cameron Morrison 850,000 $ (1)
    Salary Remaining : 623,618 $
    Henrik Borgstrom 850,000 $ (1)
    Salary Remaining : 623,618 $
    Jonah Gadjovich 850,000 $ (2)
    Salary Remaining : 623,618 $
    Parker Wotherspoon 813,750 $ (1)
    Salary Remaining : 597,023 $
    Kaapo Kahkonen 805,875 $ (1)
    Salary Remaining : 591,245 $
    Jacob Moverare 775,000 $ (1)
    Salary Remaining : 568,593 $
    Jack Rathbone 775,000 $ (2)
    Salary Remaining : 568,593 $
    Luke Witkowski 765,000 $ (2)
    Salary Remaining : 561,256 $
    Kyle Jenkins 765,000 $ (2)
    Salary Remaining : 561,256 $
    Alex Dostie 759,167 $ (1)
    Salary Remaining : 556,977 $
    Lucas Elvenes 750,000 $ (2)
    Salary Remaining : 550,251 $
    Alexandre Fortin 735,000 $ (1)
    Salary Remaining : 539,246 $
    Scott Reedy 725,000 $ (2)
    Salary Remaining : 531,910 $
    Jack Studnicka 725,000 $ (2)
    Salary Remaining : 531,910 $
    Max Zimmer 700,000 $ (1)
    Salary Remaining : 513,568 $
    Jakub Galvas 700,000 $ (2)
    Salary Remaining : 513,568 $
    Total Farm Players24
    Salary Commitment
    Year 2021 : 19,902,202 $
    Year 2022 : 10,820,000 $
    Year 2023 : 2,725,000 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 16,550,000 $
    Year 2022 : 9,100,000 $
    Year 2023 : 2,100,000 $
    Year 2024 : 0 $


    Toronto Maple Leafs


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameAir Canada Center
    Level 1: 7250 - 102 $ - 6 955 - 95,93%
    Level 2: 6034 - 90 $ - 4 896 - 81,14%
    Level 3: 3300 - 65 $ - 3 013 - 91,30%
    Level 4: 4099 - 35 $ - 3 750 - 91,47%
    Luxury : 1317 - 255 $ - 1 317 - 100,00%
    Total Capacity :22000
    Farm
    Farm Level 1: 4000 - 35 $ - 2 901 - 72,53%
    Farm Level 2: 2000 - 15 $ - 1 429 - 71,45%
    Farm Total Capacity :6000

    Income

    Home Games Left27
    Average Attendance - %19 930 - 90,59%
    Average Income per Game2,701,306 $
    Year to Date Revenue37,818,283 $
    Farm
    Home Games Left30
    Average Attendance - %4 330 - 72,17%
    Average Income per Game174,636 $
    Year to Date Revenue1,920,991 $

    Expense

    Pro Players Total Salaries81,054,481 $
    Farm Players Total Salaries20,271,486 $
    Coaches Total Salaries4,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses21,744,671 $
    Farm Year To Date Expenses5,783,625 $
    Pro Salary Cap To Date20,761,671 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue72,935,260 $
    Farm Estimated Season Revenue5,239,066 $
    Pro Remaining Season Days147
    Pro Expenses Per Days416,272 $
    Pro Estimated Expenses61,191,984 $
    Farm Remaining Season Days146
    Farm Expenses Per Days111,917 $
    Farm Estimated Expenses16,339,882 $
    Estimated Season Expenses77,531,866 $
    Estimated Season Salary Cap80,336,655 $
    Estimate Under Maximum Salary Cap of 81,500,000 $1,163,345 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 20,136,655 $
    Current Bank Account33,028,730 $
    Projected Bank Account33,671,190 $

    Pro Players Salaries

    John Tavares 11,000,000 $ (2)
    -Salary Remaining : 8,085,000 $
    Matt Duchene 8,000,000 $ (2)
    -Salary Remaining : 5,880,000 $
    Nikolaj Ehlers 6,000,000 $ (3)
    -Salary Remaining : 4,410,000 $
    Jake Guentzel 6,000,000 $ (4)
    -Salary Remaining : 4,410,000 $
    Darnell Nurse 5,600,000 $ (1)
    -Salary Remaining : 4,116,000 $
    Travis Konecny 5,500,000 $ (4)
    -Salary Remaining : 4,042,500 $
    Teuvo Teravainen 5,400,000 $ (4)
    -Salary Remaining : 3,969,000 $
    Nino Niederreiter 5,250,000 $ (2)
    -Salary Remaining : 3,858,750 $
    Morgan Rielly 5,000,000 $ (1)
    -Salary Remaining : 3,675,000 $
    Danny DeKeyser 5,000,000 $ (1)
    -Salary Remaining : 3,675,000 $
    Nikita Zadorov 3,200,000 $ (1)
    -Salary Remaining : 2,352,000 $
    Derek Ryan 2,950,000 $ (1)
    -Salary Remaining : 2,168,250 $
    Luke Glendening 2,400,000 $ (1)
    -Salary Remaining : 1,764,000 $
    Jamieson Oleksiak 2,137,500 $ (1)
    -Salary Remaining : 1,571,063 $
    William Carrier 1,400,000 $ (3)
    -Salary Remaining : 1,029,000 $
    Jordan Binnington 1,250,000 $ (1)
    -Salary Remaining : 918,750 $
    Jarred Tinordi 1,083,000 $ (1)
    -Salary Remaining : 796,005 $
    Chad Ruhwedel 1,050,000 $ (1)
    -Salary Remaining : 771,750 $
    Eric Comrie 983,981 $ (1)
    -Salary Remaining : 723,226 $
    Jason Robertson 925,000 $ (2)
    -Salary Remaining : 679,875 $
    K'Andre Miller 925,000 $ (3)
    -Salary Remaining : 679,875 $
    Total Pro Players21
    Salary Commitment
    Year 2021 : 81,054,481 $
    Year 2022 : 50,400,000 $
    Year 2023 : 25,225,000 $
    Year 2024 : 16,900,000 $
    Salary Average Commitment
    Year 2021 : 14,375,000 $
    Year 2022 : 7,025,000 $
    Year 2023 : 4,375,000 $
    Year 2024 : 2,100,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 81,054,481 $
    Year 2022 : 50,400,000 $
    Year 2023 : 25,225,000 $
    Year 2024 : 16,900,000 $

    Farm Players Salaries

    Zach Nastasiuk 1,000,000 $ (1)
    Salary Remaining : 733,668 $
    Paul Bittner 971,250 $ (1)
    Salary Remaining : 712,575 $
    Eemeli Rasanen 918,750 $ (2)
    Salary Remaining : 674,058 $
    Cristoval Nieves 897,160 $ (1)
    Salary Remaining : 658,218 $
    Ryan Fitzgerald 873,731 $ (2)
    Salary Remaining : 641,029 $
    Jonas Johansson 854,438 $ (1)
    Salary Remaining : 626,874 $
    Nikita Popugaev 850,000 $ (2)
    Salary Remaining : 623,618 $
    Jake Wise 850,000 $ (3)
    Salary Remaining : 623,618 $
    Adam Ruzicka 850,000 $ (2)
    Salary Remaining : 623,618 $
    Connor Chatham 813,750 $ (1)
    Salary Remaining : 597,023 $
    Tyler Tucker 808,333 $ (3)
    Salary Remaining : 593,048 $
    Taylor Fedun 800,000 $ (2)
    Salary Remaining : 586,935 $
    Paul LaDue 800,000 $ (2)
    Salary Remaining : 586,935 $
    Richard Clune 800,000 $ (1)
    Salary Remaining : 586,935 $
    Kirill Maksimov 775,000 $ (2)
    Salary Remaining : 568,593 $
    Alexander Chmelevski 775,000 $ (2)
    Salary Remaining : 568,593 $
    Jake Leschyshyn 775,000 $ (2)
    Salary Remaining : 568,593 $
    Zach Gallant 775,000 $ (2)
    Salary Remaining : 568,593 $
    Michael Sgarbossa 770,400 $ (1)
    Salary Remaining : 565,218 $
    Matt Luff 750,000 $ (2)
    Salary Remaining : 550,251 $
    Trevor Carrick 738,675 $ (1)
    Salary Remaining : 541,942 $
    Simon Lundmark 725,000 $ (3)
    Salary Remaining : 531,910 $
    Griffin Luce 700,000 $ (1)
    Salary Remaining : 513,568 $
    Carson Focht 700,000 $ (3)
    Salary Remaining : 513,568 $
    Semyon Vyazovoy 700,000 $ (3)
    Salary Remaining : 513,568 $
    Total Farm Players25
    Salary Commitment
    Year 2021 : 20,271,487 $
    Year 2022 : 12,725,814 $
    Year 2023 : 3,783,333 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 17,671,667 $
    Year 2022 : 11,471,667 $
    Year 2023 : 3,771,667 $
    Year 2024 : 0 $


    Vancouver Canucks


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameRogers Arena
    Level 1: 6300 - 125 $ - 6 254 - 99,27%
    Level 2: 5350 - 80 $ - 5 043 - 94,26%
    Level 3: 3000 - 50 $ - 2 984 - 99,45%
    Level 4: 4150 - 40 $ - 3 699 - 89,13%
    Luxury : 1200 - 250 $ - 1 200 - 100,00%
    Total Capacity :20000
    Farm
    Farm Level 1: 4000 - 35 $ - 2 917 - 72,92%
    Farm Level 2: 2000 - 20 $ - 1 097 - 54,84%
    Farm Total Capacity :6000

    Income

    Home Games Left31
    Average Attendance - %19 179 - 95,90%
    Average Income per Game2,655,634 $
    Year to Date Revenue26,556,343 $
    Farm
    Home Games Left31
    Average Attendance - %4 014 - 66,89%
    Average Income per Game176,111 $
    Year to Date Revenue1,761,112 $

    Expense

    Pro Players Total Salaries59,033,119 $
    Farm Players Total Salaries39,084,623 $
    Coaches Total Salaries6,000,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses18,579,605 $
    Farm Year To Date Expenses9,953,893 $
    Pro Salary Cap To Date17,546,105 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue82,324,663 $
    Farm Estimated Season Revenue5,459,447 $
    Pro Remaining Season Days147
    Pro Expenses Per Days314,666 $
    Pro Estimated Expenses46,255,902 $
    Farm Remaining Season Days146
    Farm Expenses Per Days206,958 $
    Farm Estimated Expenses30,215,868 $
    Estimated Season Expenses76,471,770 $
    Estimated Season Salary Cap60,935,507 $
    Estimate Under Maximum Salary Cap of 81,500,000 $20,564,493 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 735,507 $
    Current Bank Account27,414,308 $
    Projected Bank Account38,726,648 $

    Pro Players Salaries

    Mitch Marner 10,903,000 $ (3)
    -Salary Remaining : 8,013,705 $
    Leon Draisaitl 8,500,000 $ (3)
    -Salary Remaining : 6,247,500 $
    Scott Sabourin 6,000,000 $ (1)
    -Salary Remaining : 4,410,000 $
    Bo Horvat 5,500,000 $ (1)
    -Salary Remaining : 4,042,500 $
    Ryan Haggerty 5,000,000 $ (1)
    -Salary Remaining : 3,675,000 $
    Chris Tierney 3,500,000 $ (1)
    -Salary Remaining : 2,572,500 $
    Brandon Manning 3,025,000 $ (2)
    -Salary Remaining : 2,223,375 $
    Thomas Hickey 3,000,000 $ (1)
    -Salary Remaining : 2,205,000 $
    Jack Roslovic 2,030,952 $ (1)
    -Salary Remaining : 1,492,750 $
    Kyle Clifford 1,000,000 $ (1)
    -Salary Remaining : 735,000 $
    Curtis Lazar 1,000,000 $ (1)
    -Salary Remaining : 735,000 $
    Alan Quine 980,000 $ (1)
    -Salary Remaining : 720,300 $
    Ty Smith 925,000 $ (3)
    -Salary Remaining : 679,875 $
    Rasmus Dahlin 925,000 $ (3)
    -Salary Remaining : 679,875 $
    Micheal Haley 910,000 $ (1)
    -Salary Remaining : 668,850 $
    Joey Anderson 850,000 $ (1)
    -Salary Remaining : 624,750 $
    Mikhail Vorobyov 784,167 $ (1)
    -Salary Remaining : 576,363 $
    Eetu Makiniemi 700,000 $ (2)
    -Salary Remaining : 514,500 $
    Mikhail Sergachev 700,000 $ (1)
    -Salary Remaining : 514,500 $
    Brady Lyle 700,000 $ (2)
    -Salary Remaining : 514,500 $
    Tyler Inamoto 700,000 $ (2)
    -Salary Remaining : 514,500 $
    Curtis Hall 700,000 $ (3)
    -Salary Remaining : 514,500 $
    Matthew Thiessen 700,000 $ (3)
    -Salary Remaining : 514,500 $
    Total Pro Players23
    Salary Commitment
    Year 2021 : 59,033,119 $
    Year 2022 : 27,778,000 $
    Year 2023 : 22,653,000 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 15,925,000 $
    Year 2022 : 7,025,000 $
    Year 2023 : 4,275,000 $
    Year 2024 : 0 $
    Salary Cap with 1 Way Contract
    Year 2021 : 59,033,119 $
    Year 2022 : 27,778,000 $
    Year 2023 : 22,653,000 $
    Year 2024 : 0 $

    Farm Players Salaries

    Jack Johnson 6,500,000 $ (1)
    Salary Remaining : 4,768,844 $
    Kyle Okposo 5,000,000 $ (1)
    Salary Remaining : 3,668,342 $
    Mathieu Perreault 5,000,000 $ (2)
    Salary Remaining : 3,668,342 $
    Nick Lappin 1,000,000 $ (1)
    Salary Remaining : 733,668 $
    Mitch McLain 1,000,000 $ (1)
    Salary Remaining : 733,668 $
    Dalton Smith 1,000,000 $ (1)
    Salary Remaining : 733,668 $
    Paul Thompson 1,000,000 $ (1)
    Salary Remaining : 733,668 $
    Michael Mersch 1,000,000 $ (1)
    Salary Remaining : 733,668 $
    Kevin Roy 1,000,000 $ (1)
    Salary Remaining : 733,668 $
    Brett Gallant 1,000,000 $ (1)
    Salary Remaining : 733,668 $
    Michael Dal Colle 971,250 $ (1)
    Salary Remaining : 712,575 $
    Joseph Veleno 925,000 $ (3)
    Salary Remaining : 678,643 $
    Bode Wilde 925,000 $ (3)
    Salary Remaining : 678,643 $
    Riley Tufte 925,000 $ (1)
    Salary Remaining : 678,643 $
    Olivier Rodrigue 925,000 $ (3)
    Salary Remaining : 678,643 $
    Nate Schnarr 895,000 $ (1)
    Salary Remaining : 656,633 $
    Erik Kallgren 858,375 $ (3)
    Salary Remaining : 629,763 $
    Dylan Samberg 850,000 $ (2)
    Salary Remaining : 623,618 $
    Ukko-Pekka Luukkonen 850,000 $ (2)
    Salary Remaining : 623,618 $
    Matheson Iacopelli 800,000 $ (1)
    Salary Remaining : 586,935 $
    Matt Moulson 800,000 $ (2)
    Salary Remaining : 586,935 $
    Semen Der-Arguchintsev 775,000 $ (3)
    Salary Remaining : 568,593 $
    Filip Johansson 775,000 $ (3)
    Salary Remaining : 568,593 $
    Adam Cracknell 750,000 $ (1)
    Salary Remaining : 550,251 $
    Thomas Gregoire 735,000 $ (2)
    Salary Remaining : 539,246 $
    Mikey Anderson 725,000 $ (2)
    Salary Remaining : 531,910 $
    Cole Hults 700,000 $ (1)
    Salary Remaining : 513,568 $
    Xavier Bouchard 700,000 $ (3)
    Salary Remaining : 513,568 $
    Rafael Harvey-Pinard 700,000 $ (2)
    Salary Remaining : 513,568 $
    Total Farm Players29
    Salary Commitment
    Year 2021 : 39,084,625 $
    Year 2022 : 15,543,375 $
    Year 2023 : 5,883,375 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 20,425,000 $
    Year 2022 : 10,100,000 $
    Year 2023 : 5,250,000 $
    Year 2024 : 0 $


    Vegas Golden Knights


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameT-Mobile Arena
    Level 1: 6000 - 180 $ - 4 360 - 72,67%
    Level 2: 5000 - 130 $ - 3 032 - 60,63%
    Level 3: 2000 - 108 $ - 1 745 - 87,23%
    Level 4: 4000 - 56 $ - 2 435 - 60,89%
    Luxury : 1000 - 600 $ - 787 - 78,74%
    Total Capacity :18000
    Farm
    Farm Level 1: 999 - 30 $ - 981 - 98,23%
    Farm Level 2: 999 - 20 $ - 542 - 54,24%
    Farm Total Capacity :1998

    Income

    Home Games Left29
    Average Attendance - %12 359 - 68,66%
    Average Income per Game2,944,582 $
    Year to Date Revenue35,334,979 $
    Farm
    Home Games Left30
    Average Attendance - %1 523 - 76,24%
    Average Income per Game57,194 $
    Year to Date Revenue629,132 $

    Expense

    Pro Players Total Salaries79,742,500 $
    Farm Players Total Salaries22,089,854 $
    Coaches Total Salaries6,100,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses22,085,512 $
    Farm Year To Date Expenses6,669,899 $
    Pro Salary Cap To Date21,131,512 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue85,392,866 $
    Farm Estimated Season Revenue1,715,815 $
    Pro Remaining Season Days147
    Pro Expenses Per Days416,712 $
    Pro Estimated Expenses61,256,664 $
    Farm Remaining Season Days146
    Farm Expenses Per Days123,567 $
    Farm Estimated Expenses18,040,782 $
    Estimated Season Expenses79,297,446 $
    Estimated Season Salary Cap79,742,176 $
    Estimate Under Maximum Salary Cap of 81,500,000 $1,757,824 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 19,542,176 $
    Current Bank Account17,208,700 $
    Projected Bank Account25,019,935 $

    Pro Players Salaries

    Alec Martinez 7,850,000 $ (5)
    -Salary Remaining : 5,769,750 $
    Ryan Getzlaf 6,500,000 $ (2)
    -Salary Remaining : 4,777,500 $
    Josh Morrissey 6,250,000 $ (1)
    -Salary Remaining : 4,593,750 $
    Jason Zucker 5,500,000 $ (3)
    -Salary Remaining : 4,042,500 $
    Tomas Tatar 5,300,000 $ (1)
    -Salary Remaining : 3,895,500 $
    Petr Mrazek 5,200,000 $ (2)
    -Salary Remaining : 3,822,000 $
    Mike Hoffman 5,187,500 $ (1)
    -Salary Remaining : 3,812,813 $
    Anthony DeAngelo 4,800,000 $ (1)
    -Salary Remaining : 3,528,000 $
    Nikita Zaitsev 4,500,000 $ (3)
    -Salary Remaining : 3,307,500 $
    Tristan Jarry 3,500,000 $ (1)
    -Salary Remaining : 2,572,500 $
    Brandon Tanev 3,500,000 $ (2)
    -Salary Remaining : 2,572,500 $
    Casey Cizikas 3,350,000 $ (1)
    -Salary Remaining : 2,462,250 $
    Johan Larsson 2,750,000 $ (4)
    -Salary Remaining : 2,021,250 $
    Carson Soucy 2,750,000 $ (2)
    -Salary Remaining : 2,021,250 $
    Scott Laughton 2,300,000 $ (1)
    -Salary Remaining : 1,690,500 $
    Ethan Bear 2,000,000 $ (1)
    -Salary Remaining : 1,470,000 $
    Ryan Hartman 1,900,000 $ (1)
    -Salary Remaining : 1,396,500 $
    Robert Hagg 1,600,000 $ (1)
    -Salary Remaining : 1,176,000 $
    Adam Pelech (Out of Payroll) 1,600,000 $ (1)
    -Salary Remaining : 1,176,000 $
    Zack Kassian 1,250,000 $ (3)
    -Salary Remaining : 918,750 $
    Josh Brown 1,200,000 $ (1)
    -Salary Remaining : 882,000 $
    Ryan Carpenter 930,000 $ (3)
    -Salary Remaining : 683,550 $
    Michael Rasmussen 925,000 $ (2)
    -Salary Remaining : 679,875 $
    Blake Comeau 700,000 $ (1)
    -Salary Remaining : 514,500 $
    Total Pro Players24
    Salary Commitment
    Year 2021 : 81,342,500 $
    Year 2022 : 41,655,000 $
    Year 2023 : 22,780,000 $
    Year 2024 : 10,600,000 $
    Salary Average Commitment
    Year 2021 : 16,250,000 $
    Year 2022 : 7,600,000 $
    Year 2023 : 4,100,000 $
    Year 2024 : 1,400,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 81,342,500 $
    Year 2022 : 41,655,000 $
    Year 2023 : 22,780,000 $
    Year 2024 : 10,600,000 $

    Farm Players Salaries

    Pat Nagle 1,000,000 $ (1)
    Salary Remaining : 733,668 $
    Josh Healey 946,772 $ (1)
    Salary Remaining : 694,617 $
    Owen Tippett 925,000 $ (2)
    Salary Remaining : 678,643 $
    Ryan Poehling 925,000 $ (2)
    Salary Remaining : 678,643 $
    Nicolas Hague 925,000 $ (2)
    Salary Remaining : 678,643 $
    Gabriel Dumont 900,000 $ (2)
    Salary Remaining : 660,302 $
    Cam Dineen 850,000 $ (1)
    Salary Remaining : 623,618 $
    Jacob Bernard-Docker 850,000 $ (3)
    Salary Remaining : 623,618 $
    Adam Mascherin 850,000 $ (1)
    Salary Remaining : 623,618 $
    Jeff Taylor 818,606 $ (1)
    Salary Remaining : 600,585 $
    Cole Cassels 788,288 $ (1)
    Salary Remaining : 578,342 $
    Kasper Kotkansalo 775,000 $ (2)
    Salary Remaining : 568,593 $
    Joshua Winquist 761,250 $ (1)
    Salary Remaining : 558,505 $
    Austen Brassard 750,750 $ (1)
    Salary Remaining : 550,802 $
    Andrew Hammond 750,000 $ (1)
    Salary Remaining : 550,251 $
    Ashton Sautner 744,188 $ (1)
    Salary Remaining : 545,987 $
    Daniel Sprong 735,000 $ (1)
    Salary Remaining : 539,246 $
    Tyler Madden 725,000 $ (3)
    Salary Remaining : 531,910 $
    Alex Regula 725,000 $ (3)
    Salary Remaining : 531,910 $
    Matt Schmalz 715,000 $ (1)
    Salary Remaining : 524,573 $
    Julien Pelletier 715,000 $ (1)
    Salary Remaining : 524,573 $
    Ryan Hitchcock 715,000 $ (1)
    Salary Remaining : 524,573 $
    Mac Hollowell 700,000 $ (2)
    Salary Remaining : 513,568 $
    Malte Setkov 700,000 $ (2)
    Salary Remaining : 513,568 $
    Igor Shvyrev 700,000 $ (1)
    Salary Remaining : 513,568 $
    Jacob Pivonka 700,000 $ (3)
    Salary Remaining : 513,568 $
    Dale Weise 700,000 $ (1)
    Salary Remaining : 513,568 $
    Petr Kvaca 700,000 $ (1)
    Salary Remaining : 513,568 $
    Total Farm Players28
    Salary Commitment
    Year 2021 : 22,089,854 $
    Year 2022 : 8,850,000 $
    Year 2023 : 3,000,000 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 19,600,000 $
    Year 2022 : 7,850,000 $
    Year 2023 : 2,950,000 $
    Year 2024 : 0 $


    Washington Capitals


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameVerizon Center
    Level 1: 7250 - 150 $ - 5 332 - 73,55%
    Level 2: 6050 - 90 $ - 4 598 - 76,00%
    Level 3: 3600 - 70 $ - 2 892 - 80,34%
    Level 4: 4100 - 50 $ - 2 744 - 66,93%
    Luxury : 3000 - 325 $ - 1 431 - 47,70%
    Total Capacity :24000
    Farm
    Farm Level 1: 4000 - 30 $ - 3 796 - 94,90%
    Farm Level 2: 2000 - 10 $ - 1 961 - 98,05%
    Farm Total Capacity :6000

    Income

    Home Games Left29
    Average Attendance - %16 998 - 70,82%
    Average Income per Game3,007,412 $
    Year to Date Revenue36,088,938 $
    Farm
    Home Games Left30
    Average Attendance - %5 757 - 95,95%
    Average Income per Game189,557 $
    Year to Date Revenue2,085,129 $

    Expense

    Pro Players Total Salaries77,813,461 $
    Farm Players Total Salaries18,116,082 $
    Coaches Total Salaries6,200,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses21,953,801 $
    Farm Year To Date Expenses5,262,832 $
    Pro Salary Cap To Date20,496,301 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue87,214,934 $
    Farm Estimated Season Revenue5,686,715 $
    Pro Remaining Season Days147
    Pro Expenses Per Days416,567 $
    Pro Estimated Expenses61,235,349 $
    Farm Remaining Season Days146
    Farm Expenses Per Days94,553 $
    Farm Estimated Expenses13,804,738 $
    Estimated Season Expenses75,040,087 $
    Estimated Season Salary Cap77,689,150 $
    Estimate Under Maximum Salary Cap of 81,500,000 $3,810,850 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 17,489,150 $
    Current Bank Account142,725,183 $
    Projected Bank Account160,586,745 $

    Pro Players Salaries

    Alexander Ovechkin 9,538,462 $ (1)
    -Salary Remaining : 7,010,770 $
    Evgeny Kuznetsov 7,800,000 $ (2)
    -Salary Remaining : 5,733,000 $
    Timo Meier 6,000,000 $ (3)
    -Salary Remaining : 4,410,000 $
    Nate Schmidt 5,950,000 $ (3)
    -Salary Remaining : 4,373,250 $
    Aleksander Barkov 5,900,000 $ (2)
    -Salary Remaining : 4,336,500 $
    Josh Anderson 5,500,000 $ (5)
    -Salary Remaining : 4,042,500 $
    Jaccob Slavin 5,300,000 $ (4)
    -Salary Remaining : 3,895,500 $
    Jake Allen 4,350,000 $ (1)
    -Salary Remaining : 3,197,250 $
    Olli Maatta 4,083,333 $ (2)
    -Salary Remaining : 3,001,250 $
    Mattias Ekholm 3,750,000 $ (1)
    -Salary Remaining : 2,756,250 $
    Lars Eller 3,500,000 $ (2)
    -Salary Remaining : 2,572,500 $
    Kasperi Kapanen 3,200,000 $ (2)
    -Salary Remaining : 2,352,000 $
    Adam Lowry 2,916,666 $ (1)
    -Salary Remaining : 2,143,750 $
    Matt Martin 1,750,000 $ (2)
    -Salary Remaining : 1,286,250 $
    Brendan Lemieux 1,550,000 $ (1)
    -Salary Remaining : 1,139,250 $
    Tucker Poolman 1,225,000 $ (1)
    -Salary Remaining : 900,375 $
    Jonas Siegenthaler 1,125,000 $ (3)
    -Salary Remaining : 826,875 $
    Pheonix Copley 1,100,000 $ (2)
    -Salary Remaining : 808,500 $
    Alexander Nylander 925,000 $ (1)
    -Salary Remaining : 679,875 $
    Brett Ritchie 900,000 $ (4)
    -Salary Remaining : 661,500 $
    Dominik Simon 750,000 $ (1)
    -Salary Remaining : 551,250 $
    Hunter Drew 700,000 $ (2)
    -Salary Remaining : 514,500 $
    Total Pro Players22
    Salary Commitment
    Year 2021 : 77,813,461 $
    Year 2022 : 52,808,333 $
    Year 2023 : 24,775,000 $
    Year 2024 : 11,700,000 $
    Salary Average Commitment
    Year 2021 : 14,193,333 $
    Year 2022 : 9,068,333 $
    Year 2023 : 4,150,000 $
    Year 2024 : 2,100,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 77,813,461 $
    Year 2022 : 52,808,333 $
    Year 2023 : 24,775,000 $
    Year 2024 : 11,700,000 $

    Farm Players Salaries

    Danick Martel 1,175,000 $ (1)
    Salary Remaining : 862,060 $
    Dylan Gambrell 1,100,000 $ (2)
    Salary Remaining : 807,035 $
    Gemel Smith 989,119 $ (3)
    Salary Remaining : 725,685 $
    Eric Robinson 975,000 $ (1)
    Salary Remaining : 715,327 $
    Josh Jacobs 937,125 $ (2)
    Salary Remaining : 687,539 $
    Veini Vehvilainen 925,000 $ (1)
    Salary Remaining : 678,643 $
    Wade Allison 925,000 $ (1)
    Salary Remaining : 678,643 $
    Dmitry Sokolov 850,000 $ (1)
    Salary Remaining : 623,618 $
    Artyom Zagidulin 842,500 $ (1)
    Salary Remaining : 618,116 $
    Remi Elie 810,338 $ (1)
    Salary Remaining : 594,519 $
    David Quenneville 775,000 $ (1)
    Salary Remaining : 568,593 $
    Matthew Highmore 761,250 $ (1)
    Salary Remaining : 558,505 $
    Liam O'Brien 750,750 $ (1)
    Salary Remaining : 550,802 $
    Linus Olund 700,000 $ (1)
    Salary Remaining : 513,568 $
    Brennan Menell 700,000 $ (1)
    Salary Remaining : 513,568 $
    Jake Elmer 700,000 $ (1)
    Salary Remaining : 513,568 $
    Oskar Steen 700,000 $ (1)
    Salary Remaining : 513,568 $
    Turner Elson 700,000 $ (1)
    Salary Remaining : 513,568 $
    Joel Kiviranta 700,000 $ (1)
    Salary Remaining : 513,568 $
    Brandon Fortunato (Out of Payroll) 700,000 $ (1)
    Salary Remaining : 513,568 $
    Wyatt Wylie 700,000 $ (3)
    Salary Remaining : 513,568 $
    Kale Kessy 700,000 $ (1)
    Salary Remaining : 513,568 $
    Gabriel Bourque 700,000 $ (3)
    Salary Remaining : 513,568 $
    Total Farm Players23
    Salary Commitment
    Year 2021 : 18,816,082 $
    Year 2022 : 4,426,244 $
    Year 2023 : 2,389,119 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 16,075,000 $
    Year 2022 : 3,500,000 $
    Year 2023 : 2,100,000 $
    Year 2024 : 0 $


    Winnipeg Jets


    Arena Capacity - Ticket Price
    Attendance - %

    Arena NameMTS Centre
    Level 1: 8000 - 175 $ - 4 529 - 56,61%
    Level 2: 4000 - 125 $ - 3 201 - 80,02%
    Level 3: 3500 - 100 $ - 1 788 - 51,09%
    Level 4: 3000 - 65 $ - 2 189 - 72,95%
    Luxury : 5500 - 350 $ - 1 925 - 35,00%
    Total Capacity :24000
    Farm
    Farm Level 1: 6500 - 88 $ - 2 340 - 36,00%
    Farm Level 2: 3500 - 27 $ - 1 413 - 40,38%
    Farm Total Capacity :10000

    Income

    Home Games Left29
    Average Attendance - %13 631 - 56,80%
    Average Income per Game3,259,259 $
    Year to Date Revenue39,111,112 $
    Farm
    Home Games Left30
    Average Attendance - %3 753 - 37,53%
    Average Income per Game346,598 $
    Year to Date Revenue3,812,580 $

    Expense

    Pro Players Total Salaries68,137,500 $
    Farm Players Total Salaries19,232,730 $
    Coaches Total Salaries5,500,000 $
    Luxury Taxe Total0 $
    Special Salary Cap Value0 $
    Pro Year To Date Expenses18,784,710 $
    Farm Year To Date Expenses6,028,565 $
    Pro Salary Cap To Date17,896,210 $
    Farm Salary Cap To Date0 $

    Estimate

    Pro Estimated Season Revenue94,518,521 $
    Farm Estimated Season Revenue10,397,945 $
    Pro Remaining Season Days147
    Pro Expenses Per Days355,188 $
    Pro Estimated Expenses52,212,636 $
    Farm Remaining Season Days146
    Farm Expenses Per Days109,712 $
    Farm Estimated Expenses16,017,952 $
    Estimated Season Expenses68,230,588 $
    Estimated Season Salary Cap67,977,346 $
    Estimate Under Maximum Salary Cap of 81,500,000 $13,522,654 $
    Estimate Over Minimum Salary Cap of 60,200,000 $ 7,777,346 $
    Current Bank Account423,809,788 $
    Projected Bank Account460,495,666 $

    Pro Players Salaries

    Alexander Radulov 7,300,000 $ (2)
    -Salary Remaining : 5,365,500 $
    William Karlsson 5,900,000 $ (4)
    -Salary Remaining : 4,336,500 $
    Nick Bonino 5,650,000 $ (1)
    -Salary Remaining : 4,152,750 $
    Alex Goligoski 5,475,000 $ (2)
    -Salary Remaining : 4,024,125 $
    Elias Lindholm 4,850,000 $ (1)
    -Salary Remaining : 3,564,750 $
    Anthony Cirelli 4,800,000 $ (2)
    -Salary Remaining : 3,528,000 $
    Cam Talbot 4,650,000 $ (2)
    -Salary Remaining : 3,417,750 $
    Nick Jensen 3,550,000 $ (2)
    -Salary Remaining : 2,609,250 $
    J.T. Compher 3,500,000 $ (3)
    -Salary Remaining : 2,572,500 $
    Jack Campbell 3,265,000 $ (2)
    -Salary Remaining : 2,399,775 $
    Ben Hutton 3,000,000 $ (1)
    -Salary Remaining : 2,205,000 $
    Carl Hagelin 2,750,000 $ (1)
    -Salary Remaining : 2,021,250 $
    Tyler Pitlick 2,355,000 $ (3)
    -Salary Remaining : 1,730,925 $
    Pavel Zacha 2,250,000 $ (1)
    -Salary Remaining : 1,653,750 $
    Justin Holl 2,000,000 $ (1)
    -Salary Remaining : 1,470,000 $
    Andrej Sekera (Out of Payroll) 1,500,000 $ (2)
    -Salary Remaining : 1,102,500 $
    Sam Gagner 1,250,000 $ (3)
    -Salary Remaining : 918,750 $
    Riley Nash 1,000,000 $ (1)
    -Salary Remaining : 735,000 $
    Casey Mittelstadt 925,000 $ (2)
    -Salary Remaining : 679,875 $
    Jesse Puljujarvi 925,000 $ (1)
    -Salary Remaining : 679,875 $
    Urho Vaakanainen 925,000 $ (2)
    -Salary Remaining : 679,875 $
    Miro Heiskanen 925,000 $ (2)
    -Salary Remaining : 679,875 $
    Libor Hajek 892,500 $ (1)
    -Salary Remaining : 655,988 $
    Total Pro Players23
    Salary Commitment
    Year 2021 : 69,637,500 $
    Year 2022 : 46,320,000 $
    Year 2023 : 13,005,000 $
    Year 2024 : 5,900,000 $
    Salary Average Commitment
    Year 2021 : 15,900,000 $
    Year 2022 : 9,800,000 $
    Year 2023 : 2,800,000 $
    Year 2024 : 700,000 $
    Salary Cap with 1 Way Contract
    Year 2021 : 69,637,500 $
    Year 2022 : 46,320,000 $
    Year 2023 : 13,005,000 $
    Year 2024 : 5,900,000 $

    Farm Players Salaries

    Brad Hunt 1,050,000 $ (2)
    Salary Remaining : 770,352 $
    Jake Oettinger 971,250 $ (2)
    Salary Remaining : 712,575 $
    Lias Andersson 925,000 $ (2)
    Salary Remaining : 678,643 $
    Jack Dugan 925,000 $ (1)
    Salary Remaining : 678,643 $
    Daniel Vladar 854,438 $ (2)
    Salary Remaining : 626,874 $
    Lucas Johansen 850,000 $ (1)
    Salary Remaining : 623,618 $
    Lucas Carlsson 792,000 $ (1)
    Salary Remaining : 581,065 $
    Otto Koivula 786,666 $ (1)
    Salary Remaining : 577,152 $
    Nick Seeler 753,375 $ (1)
    Salary Remaining : 552,727 $
    Nikolai Kovalenko 735,000 $ (2)
    Salary Remaining : 539,246 $
    Anthony Angello 735,000 $ (1)
    Salary Remaining : 539,246 $
    Aaron Huglen 725,000 $ (2)
    Salary Remaining : 531,910 $
    Alexandr Darin 715,000 $ (1)
    Salary Remaining : 524,573 $
    Arseni Gritsyuk 715,000 $ (1)
    Salary Remaining : 524,573 $
    Filip Larsson 700,000 $ (1)
    Salary Remaining : 513,568 $
    Mathias Emilio Pettersen 700,000 $ (3)
    Salary Remaining : 513,568 $
    Jakob Stenqvist 700,000 $ (1)
    Salary Remaining : 513,568 $
    Henri Nikkanen 700,000 $ (2)
    Salary Remaining : 513,568 $
    Isak Walther 700,000 $ (2)
    Salary Remaining : 513,568 $
    Lucas Feuk 700,000 $ (2)
    Salary Remaining : 513,568 $
    Nikola Pasic 700,000 $ (2)
    Salary Remaining : 513,568 $
    Ryder Donovan 700,000 $ (2)
    Salary Remaining : 513,568 $
    Tuukka Tieksola 700,000 $ (2)
    Salary Remaining : 513,568 $
    Guillaume Brisebois 700,000 $ (1)
    Salary Remaining : 513,568 $
    Mikhail Berdin 700,000 $ (1)
    Salary Remaining : 513,568 $
    Total Farm Players25
    Salary Commitment
    Year 2021 : 19,232,729 $
    Year 2022 : 10,160,688 $
    Year 2023 : 700,000 $
    Year 2024 : 0 $
    Salary Average Commitment
    Year 2021 : 17,100,000 $
    Year 2022 : 9,000,000 $
    Year 2023 : 650,000 $
    Year 2024 : 0 $

    Salary Cap Centrale

    Team

    Current Fund

    Estimated Season Salary Cap

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

    Over Minimum of
    60,200,000 $

    Pro Players

    Farm Players

    Total Players

    Anaheim Ducks 21,579,987 $ 80,283,344 $ 1,216,656 $ 20,083,344 $ 252449
    Arizona Coyotes 139,942,695 $ 74,656,987 $ 6,843,013 $ 14,456,987 $ 252146
    Boston Bruins 358,947,477 $ 80,747,075 $ 752,925 $ 20,547,075 $ 232750
    Buffalo Sabres 93,893,611 $ 79,757,886 $ 1,742,114 $ 19,557,886 $ 222547
    Calgary Flames 155,611,787 $ 78,689,275 $ 2,810,725 $ 18,489,275 $ 232245
    Carolina Hurricanes 8,521,300 $ 80,408,875 $ 1,091,125 $ 20,208,875 $ 222749
    Chicago Blackhawks 64,015,588 $ 80,316,235 $ 1,183,765 $ 20,116,235 $ 232447
    Colorado Avalanche 44,209,309 $ 78,149,876 $ 3,350,124 $ 17,949,876 $ 222951
    Columbus Blue Jackets 141,199,250 $ 72,086,867 $ 9,413,133 $ 11,886,867 $ 242751
    Dallas Stars 88,914,653 $ 80,785,975 $ 714,025 $ 20,585,975 $ 252954
    Detroit Red Wings 78,013,298 $ 78,102,201 $ 3,397,799 $ 17,902,201 $ 232245
    Edmonton Oilers 14,458,350 $ 77,104,656 $ 4,395,344 $ 16,904,656 $ 232548
    Florida Panthers 86,529,294 $ 77,468,225 $ 4,031,775 $ 17,268,225 $ 223254
    Los Angeles Kings 42,459,623 $ 70,737,425 $ 10,762,575 $ 10,537,425 $ 222345
    Minnesota Wild 9,471,595 $ 75,484,725 $ 6,015,275 $ 15,284,725 $ 232649
    Montreal Canadiens 333,603,273 $ 79,799,357 $ 1,700,643 $ 19,599,357 $ 213051
    Nashville Predators 12,103,039 $ 81,291,400 $ 208,600 $ 21,091,400 $ 223153
    New Jersey Devils 26,986,521 $ 66,231,760 $ 15,268,240 $ 6,031,760 $ 222648
    New York Islanders (2,098,258 $) 75,177,675 $ 6,322,325 $ 14,977,675 $ 222446
    New York Rangers 128,199,964 $ 75,982,898 $ 5,517,102 $ 15,782,898 $ 233255
    Ottawa Senators 328,317,085 $ 79,934,000 $ 1,566,000 $ 19,734,000 $ 212950
    Philadelphia Flyers 26,850,814 $ 79,087,175 $ 2,412,825 $ 18,887,175 $ 233154
    Pittsburgh Penguins 225,221,381 $ 80,801,518 $ 698,482 $ 20,601,518 $ 223153
    San Jose Sharks 326,619,637 $ 78,259,854 $ 3,240,146 $ 18,059,854 $ 223153
    Seattle Kraken 13,810,595 $ 67,420,868 $ 14,079,132 $ 7,220,868 $ 232548
    St.Louis Blues 16,828,247 $ 80,965,150 $ 534,850 $ 20,765,150 $ 222345
    Tampa Bay Lightning 9,537,556 $ 81,410,275 $ 89,725 $ 21,210,275 $ 222446
    Toronto Maple Leafs 33,028,730 $ 80,336,655 $ 1,163,345 $ 20,136,655 $ 212546
    Vancouver Canucks 27,414,308 $ 60,935,507 $ 20,564,493 $ 735,507 $ 232952
    Vegas Golden Knights 17,208,700 $ 79,742,176 $ 1,757,824 $ 19,542,176 $ 242852
    Washington Capitals 142,725,183 $ 77,689,150 $ 3,810,850 $ 17,489,150 $ 222345
    Winnipeg Jets 423,809,788 $ 67,977,346 $ 13,522,654 $ 7,777,346 $ 232548