Team FinanceLast Update - Sunday, November 28, 2021 at 07:25
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $300 - 3,992 - 66.53%
Level 2: 5000 - $299 - 3,563 - 71.25%
Level 3: 2000 - $298 - 1,170 - 58.48%
Level 4: 4000 - $297 - 2,064 - 51.60%
Luxury : 1000 - $205 - 787 - 78.65%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $43 - 1,572 - 78.60%
Farm Level 2: 1000 - $22 - 726 - 72.60%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %11,575 - 64.30%
Average Income per Game$1,032,405
Year to Date Revenue$2,064,809
Farm
Home Games Left34
Average Attendance - %2,298 - 76.60%
Average Income per Game$87,747
Year to Date Revenue$175,493

Expense

Pro Players Total Salaries$83,061,000
Farm Players Total Salaries$2,715,000
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,489,784
Farm Year To Date Expenses$168,376
Pro Salary Cap To Date$4,489,784
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,101,753
Farm Estimated Season Revenue$2,983,381
Pro Remaining Season Days140
Pro Expenses Per Days$561,223
Pro Estimated Expenses$78,571,220
Farm Remaining Season Days121
Farm Expenses Per Days$21,047
Farm Estimated Expenses$2,546,687
Estimated Season Expenses$81,117,907
Season Salary Cap$83,061,000
Estimate Under Maximum Salary Cap of $86,500,000$3,439,000
Estimate Over Minimum Salary Cap of $0 $83,061,000
Current Bank Account$31,988,875
Projected Bank Account($11,043,898)

Pro Players Salaries

Artemi Panarin $11,000,000 (2)
-Salary Remaining : $10,405,405
Claude Giroux $8,000,000 (1)
-Salary Remaining : $7,567,568
Vladimir Tarasenko $7,750,000 (2)
-Salary Remaining : $7,331,081
Igor Shesterkin $6,250,000 (3)
-Salary Remaining : $5,912,162
Mathew Barzal $6,000,000 (3)
-Salary Remaining : $5,675,676
Nick Foligno $5,400,000 (1)
-Salary Remaining : $5,108,108
Jonas Brodin $4,750,000 (1)
-Salary Remaining : $4,493,243
Jaden Schwartz $4,500,000 (2)
-Salary Remaining : $4,256,757
Oscar Klefbom $4,100,000 (2)
-Salary Remaining : $3,878,378
Kevin Lankinen $3,900,000 (3)
-Salary Remaining : $3,689,189
Josh Manson $3,700,000 (3)
-Salary Remaining : $3,500,000
Zach Parise $3,110,000 (3)
-Salary Remaining : $2,941,892
Dmitry Orlov $2,751,000 (4)
-Salary Remaining : $2,602,297
Kasperi Kapanen $2,300,000 (2)
-Salary Remaining : $2,175,676
Andreas Athanasiou $2,000,000 (2)
-Salary Remaining : $1,891,892
Pierre-Edouard Bellemare $1,800,000 (1)
-Salary Remaining : $1,702,703
Mikhail Sergachev $1,250,000 (1)
-Salary Remaining : $1,182,432
Jakub Vrana $1,000,000 (2)
-Salary Remaining : $945,946
Patrick Maroon $1,000,000 (2)
-Salary Remaining : $945,946
Charlie McAvoy $1,000,000 (1)
-Salary Remaining : $945,946
Chandler Stephenson $500,000 (1)
-Salary Remaining : $472,973
Oliver Bjorkstrand $500,000 (1)
-Salary Remaining : $472,973
Joel Kellman $500,000 (2)
-Salary Remaining : $472,973
Total Pro Players23
Salary Commitment
Year 2021 : $83,061,000
Year 2022 : $59,861,000
Year 2023 : $25,711,000
Year 2024 : $2,751,000
Salary Average Commitment
Year 2021 : $83,061,000
Year 2022 : $59,861,000
Year 2023 : $25,711,000
Year 2024 : $2,751,000
Salary Cap with 1 Way Contract
Year 2021 : $83,061,000
Year 2022 : $59,861,000
Year 2023 : $25,711,000
Year 2024 : $2,751,000

Farm Players Salaries

Ondrej Kase $300,000 (1)
Salary Remaining : $281,395
Frederik Andersen $200,000 (2)
Salary Remaining : $187,597
Alexei Melnichuk $150,000 (4)
Salary Remaining : $140,698
Pavel Gogolev $150,000 (4)
Salary Remaining : $140,698
Matt Martin $150,000 (1)
Salary Remaining : $140,698
Aaron Dell $140,000 (1)
Salary Remaining : $131,318
Brendan Guhle $110,000 (1)
Salary Remaining : $103,178
Shayne Gostisbehere $100,000 (1)
Salary Remaining : $93,798
Jakub Zboril $100,000 (3)
Salary Remaining : $93,798
Ilya Samsonov $100,000 (3)
Salary Remaining : $93,798
Julius Honka $100,000 (3)
Salary Remaining : $93,798
Daniel Sprong $85,000 (3)
Salary Remaining : $79,729
Roland McKeown $85,000 (2)
Salary Remaining : $79,729
Nikita Tryamkin $80,000 (1)
Salary Remaining : $75,039
Mikko Lehtonen $75,000 (2)
Salary Remaining : $70,349
Dmitrij Jaskin $75,000 (4)
Salary Remaining : $70,349
Justin Richards $75,000 (4)
Salary Remaining : $70,349
Drew O'Connor $75,000 (4)
Salary Remaining : $70,349
Nic Petan $70,000 (1)
Salary Remaining : $65,659
Andreas Johnsson $70,000 (1)
Salary Remaining : $65,659
Sebastian AhoD $70,000 (3)
Salary Remaining : $65,659
Oskar Lindblom $65,000 (2)
Salary Remaining : $60,969
Arvin Atwal $50,000 (3)
Salary Remaining : $46,899
Cedric Lacroix $50,000 (3)
Salary Remaining : $46,899
Dryden Hunt $50,000 (3)
Salary Remaining : $46,899
Scott Harrington $50,000 (1)
Salary Remaining : $46,899
Jimmy Vesey $50,000 (1)
Salary Remaining : $46,899
Hayden Verbeek $40,000 (3)
Salary Remaining : $37,519
Total Farm Players28
Salary Commitment
Year 2021 : $2,715,000
Year 2022 : $1,595,000
Year 2023 : $1,170,000
Year 2024 : $525,000
Salary Average Commitment
Year 2021 : $2,715,000
Year 2022 : $1,595,000
Year 2023 : $1,170,000
Year 2024 : $525,000

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - $100 - 4,832 - 80.53%
Level 2: 5000 - $60 - 4,168 - 83.36%
Level 3: 2000 - $35 - 1,640 - 82.00%
Level 4: 4000 - $20 - 3,932 - 98.29%
Luxury : 1000 - $200 - 765 - 76.45%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,895 - 94.75%
Farm Level 2: 1000 - $15 - 925 - 92.45%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %15,336 - 85.20%
Average Income per Game$1,073,321
Year to Date Revenue$2,146,642
Farm
Home Games Left34
Average Attendance - %2,820 - 93.98%
Average Income per Game$84,203
Year to Date Revenue$168,405

Expense

Pro Players Total Salaries$74,000,000
Farm Players Total Salaries$2,040,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$4,043,918
Farm Year To Date Expenses$126,512
Pro Salary Cap To Date$4,043,918
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,492,914
Farm Estimated Season Revenue$2,862,885
Pro Remaining Season Days140
Pro Expenses Per Days$500,000
Pro Estimated Expenses$70,000,000
Farm Remaining Season Days121
Farm Expenses Per Days$15,814
Farm Estimated Expenses$1,913,494
Estimated Season Expenses$71,913,494
Season Salary Cap$74,000,000
Estimate Under Maximum Salary Cap of $86,500,000$12,500,000
Estimate Over Minimum Salary Cap of $0 $74,000,000
Current Bank Account$2,301,271
Projected Bank Account($30,256,424)

Pro Players Salaries

Anze Kopitar $8,125,000 (1)
-Salary Remaining : $7,685,811
Leon Draisaitl $8,000,000 (2)
-Salary Remaining : $7,567,568
Anders Lee $6,250,000 (2)
-Salary Remaining : $5,912,162
Ryan Nugent-Hopkins $5,500,000 (2)
-Salary Remaining : $5,202,703
Mathew Dumba $5,250,000 (2)
-Salary Remaining : $4,966,216
Kevin Fiala $4,750,000 (3)
-Salary Remaining : $4,493,243
Brett Pesce $4,500,000 (3)
-Salary Remaining : $4,256,757
Elias Lindholm $4,500,000 (1)
-Salary Remaining : $4,256,757
Ryan Strome $4,000,000 (2)
-Salary Remaining : $3,783,784
Chris Tanev $3,500,000 (1)
-Salary Remaining : $3,310,811
Semyon Varlamov $3,500,000 (4)
-Salary Remaining : $3,310,811
Tanner Pearson $3,250,000 (4)
-Salary Remaining : $3,074,324
Connor Murphy (Out of Payroll) $3,250,000 (2)
-Salary Remaining : $3,074,324
Connor Brown $2,850,000 (2)
-Salary Remaining : $2,695,946
Neal Pionk $2,250,000 (1)
-Salary Remaining : $2,128,378
Drake Batherson $2,150,000 (2)
-Salary Remaining : $2,033,784
Linus Ullmark $1,250,000 (1)
-Salary Remaining : $1,182,432
Brady Tkachuk $1,250,000 (3)
-Salary Remaining : $1,182,432
Adam Fox $700,000 (2)
-Salary Remaining : $662,162
Ryan Graves $675,000 (1)
-Salary Remaining : $638,514
Roope Hintz $650,000 (1)
-Salary Remaining : $614,865
Mario Ferraro $600,000 (3)
-Salary Remaining : $567,568
Parker Gahagen $500,000 (2)
-Salary Remaining : $472,973
Total Pro Players23
Salary Commitment
Year 2021 : $77,250,000
Year 2022 : $56,300,000
Year 2023 : $17,850,000
Year 2024 : $6,750,000
Salary Average Commitment
Year 2021 : $77,250,000
Year 2022 : $56,300,000
Year 2023 : $17,850,000
Year 2024 : $6,750,000
Salary Cap with 1 Way Contract
Year 2021 : $77,250,000
Year 2022 : $56,300,000
Year 2023 : $17,850,000
Year 2024 : $6,750,000

Farm Players Salaries

Mark Pysyk $250,000 (1)
Salary Remaining : $234,496
Marcus Sorensen $175,000 (1)
Salary Remaining : $164,147
Cooper Marody $175,000 (2)
Salary Remaining : $164,147
Denis Malgin $150,000 (3)
Salary Remaining : $140,698
Matthew Nieto $150,000 (1)
Salary Remaining : $140,698
Angus Redmond $100,000 (4)
Salary Remaining : $93,798
Joel L'Esperance $100,000 (3)
Salary Remaining : $93,798
Brandon Carlo $85,000 (1)
Salary Remaining : $79,729
Glenn Gawdin $75,000 (2)
Salary Remaining : $70,349
Austin Wagner $75,000 (2)
Salary Remaining : $70,349
Alex Lintuniemi $70,000 (2)
Salary Remaining : $65,659
Philippe Myers $65,000 (1)
Salary Remaining : $60,969
Deven Sideroff $65,000 (1)
Salary Remaining : $60,969
Connor Hobbs $65,000 (1)
Salary Remaining : $60,969
Reid Duke $65,000 (1)
Salary Remaining : $60,969
Marcus Hogberg $62,500 (2)
Salary Remaining : $58,624
Justin Scott $62,500 (3)
Salary Remaining : $58,624
Juho Lammikko $60,000 (3)
Salary Remaining : $56,279
Jake Walman $50,000 (3)
Salary Remaining : $46,899
Kristians Rubins $50,000 (3)
Salary Remaining : $46,899
Joel Kiviranta $50,000 (3)
Salary Remaining : $46,899
Riley Barber $40,000 (1)
Salary Remaining : $37,519
Total Farm Players22
Salary Commitment
Year 2021 : $2,040,000
Year 2022 : $1,080,000
Year 2023 : $622,500
Year 2024 : $100,000
Salary Average Commitment
Year 2021 : $2,040,000
Year 2022 : $1,080,000
Year 2023 : $622,500
Year 2024 : $100,000

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 4,265 - 71.08%
Level 2: 5000 - $60 - 4,034 - 80.68%
Level 3: 2000 - $35 - 1,468 - 73.38%
Level 4: 4000 - $25 - 2,650 - 66.25%
Luxury : 1000 - $200 - 761 - 76.10%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,950 - 97.48%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %13,178 - 73.21%
Average Income per Game$985,270
Year to Date Revenue$1,970,540
Farm
Home Games Left33
Average Attendance - %2,950 - 98.32%
Average Income per Game$87,400
Year to Date Revenue$262,201

Expense

Pro Players Total Salaries$86,150,000
Farm Players Total Salaries$2,480,000
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,656,760
Farm Year To Date Expenses$153,800
Pro Salary Cap To Date$4,656,760
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,499,180
Farm Estimated Season Revenue$2,884,211
Pro Remaining Season Days140
Pro Expenses Per Days$582,095
Pro Estimated Expenses$81,493,300
Farm Remaining Season Days121
Farm Expenses Per Days$19,225
Farm Estimated Expenses$2,326,225
Estimated Season Expenses$83,819,525
Season Salary Cap$86,150,000
Estimate Under Maximum Salary Cap of $86,500,000$350,000
Estimate Over Minimum Salary Cap of $0 $86,150,000
Current Bank Account$7,040,454
Projected Bank Account($40,395,680)

Pro Players Salaries

Tyler Seguin $9,750,000 (4)
-Salary Remaining : $9,222,973
Sergei Bobrovsky $8,000,000 (2)
-Salary Remaining : $7,567,568
Patrice Bergeron $7,000,000 (3)
-Salary Remaining : $6,621,622
Brad Marchand $6,125,000 (4)
-Salary Remaining : $5,793,919
Max Pacioretty $6,000,000 (3)
-Salary Remaining : $5,675,676
Philipp Grubauer $6,000,000 (4)
-Salary Remaining : $5,675,676
T.J. Oshie $5,750,000 (2)
-Salary Remaining : $5,439,189
Dustin Byfuglien $5,600,000 (1)
-Salary Remaining : $5,297,297
Charlie Coyle $5,250,000 (4)
-Salary Remaining : $4,966,216
Mikael Backlund $4,500,000 (1)
-Salary Remaining : $4,256,757
Nate Schmidt $4,500,000 (1)
-Salary Remaining : $4,256,757
Cal Clutterbuck $3,000,000 (3)
-Salary Remaining : $2,837,838
Oskar Sundqvist $2,500,000 (2)
-Salary Remaining : $2,364,865
Brayden McNabb $2,250,000 (1)
-Salary Remaining : $2,128,378
Nick Bonino $2,000,000 (2)
-Salary Remaining : $1,891,892
Keith Yandle $1,750,000 (2)
-Salary Remaining : $1,655,405
Brad Richardson $1,500,000 (2)
-Salary Remaining : $1,418,919
Milan Lucic $1,100,000 (1)
-Salary Remaining : $1,040,541
Brandon Dubinsky $950,000 (1)
-Salary Remaining : $898,649
Adam McQuaid $950,000 (1)
-Salary Remaining : $898,649
Zdeno Chara $875,000 (1)
-Salary Remaining : $827,703
Tyson Barrie $800,000 (2)
-Salary Remaining : $756,757
Total Pro Players22
Salary Commitment
Year 2021 : $86,150,000
Year 2022 : $65,425,000
Year 2023 : $43,125,000
Year 2024 : $27,125,000
Salary Average Commitment
Year 2021 : $86,150,000
Year 2022 : $65,425,000
Year 2023 : $43,125,000
Year 2024 : $27,125,000
Salary Cap with 1 Way Contract
Year 2021 : $86,150,000
Year 2022 : $65,425,000
Year 2023 : $43,125,000
Year 2024 : $27,125,000

Farm Players Salaries

Dominik Kahun $300,000 (2)
Salary Remaining : $281,395
Jack Ahcan $275,000 (4)
Salary Remaining : $257,946
John Moore $225,000 (1)
Salary Remaining : $211,047
Nate Thompson $150,000 (1)
Salary Remaining : $140,698
Par Lindholm $100,000 (1)
Salary Remaining : $93,798
Victor Rask $95,000 (1)
Salary Remaining : $89,109
Kyle Keyser $95,000 (4)
Salary Remaining : $89,109
Trent Frederic $85,000 (3)
Salary Remaining : $79,729
Connor Clifton $80,000 (1)
Salary Remaining : $75,039
Luke Schenn $75,000 (1)
Salary Remaining : $70,349
Cameron Hughes $75,000 (1)
Salary Remaining : $70,349
Jordan Weal $75,000 (1)
Salary Remaining : $70,349
John Hayden $75,000 (1)
Salary Remaining : $70,349
Tim Schaller $70,000 (1)
Salary Remaining : $65,659
Sam Gagner $70,000 (1)
Salary Remaining : $65,659
Jack Studnicka $70,000 (3)
Salary Remaining : $65,659
Oskar Steen $70,000 (2)
Salary Remaining : $65,659
Matt Irwin $70,000 (1)
Salary Remaining : $65,659
Pavel Shen $70,000 (2)
Salary Remaining : $65,659
Riley Nash $70,000 (2)
Salary Remaining : $65,659
Cooper Zech $65,000 (1)
Salary Remaining : $60,969
Matt Grzelcyk $60,000 (1)
Salary Remaining : $56,279
Blake Siebenaler $60,000 (3)
Salary Remaining : $56,279
Dan Vladar $60,000 (2)
Salary Remaining : $56,279
Jeremy Swayman $40,000 (3)
Salary Remaining : $37,519
Total Farm Players25
Salary Commitment
Year 2021 : $2,480,000
Year 2022 : $1,195,000
Year 2023 : $625,000
Year 2024 : $370,000
Salary Average Commitment
Year 2021 : $2,480,000
Year 2022 : $1,195,000
Year 2023 : $625,000
Year 2024 : $370,000

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 6000 - $100 - 4,768 - 79.46%
Level 2: 5000 - $60 - 3,584 - 71.67%
Level 3: 2000 - $35 - 1,528 - 76.38%
Level 4: 4000 - $20 - 4,000 - 100.00%
Luxury : 1000 - $200 - 732 - 73.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,904 - 95.18%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %14,610 - 81.17%
Average Income per Game$1,020,099
Year to Date Revenue$2,040,197
Farm
Home Games Left33
Average Attendance - %2,904 - 96.79%
Average Income per Game$85,710
Year to Date Revenue$257,129

Expense

Pro Players Total Salaries$77,825,000
Farm Players Total Salaries$2,082,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$4,206,760
Farm Year To Date Expenses$129,144
Pro Salary Cap To Date$4,206,760
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,683,349
Farm Estimated Season Revenue$2,828,419
Pro Remaining Season Days140
Pro Expenses Per Days$525,845
Pro Estimated Expenses$73,618,300
Farm Remaining Season Days121
Farm Expenses Per Days$16,143
Farm Estimated Expenses$1,953,303
Estimated Season Expenses$75,571,603
Season Salary Cap$77,825,000
Estimate Under Maximum Salary Cap of $86,500,000$8,675,000
Estimate Over Minimum Salary Cap of $0 $77,825,000
Current Bank Account$8,123,761
Projected Bank Account($29,936,074)

Pro Players Salaries

Connor McDavid $11,000,000 (2)
-Salary Remaining : $10,405,405
P.K. Subban $7,500,000 (2)
-Salary Remaining : $7,094,595
Kirill Kaprizov $7,000,000 (4)
-Salary Remaining : $6,621,622
Patrick Kane $6,250,000 (4)
-Salary Remaining : $5,912,162
Nico Hischier $6,000,000 (4)
-Salary Remaining : $5,675,676
Aaron Ekblad $5,750,000 (1)
-Salary Remaining : $5,439,189
Marc-Edouard Vlasic $5,000,000 (2)
-Salary Remaining : $4,729,730
Thomas Greiss $4,500,000 (2)
-Salary Remaining : $4,256,757
Juuse Saros $4,000,000 (2)
-Salary Remaining : $3,783,784
Ian Cole $3,750,000 (1)
-Salary Remaining : $3,547,297
Victor Olofsson $3,525,000 (3)
-Salary Remaining : $3,334,459
Nick Jensen $2,500,000 (4)
-Salary Remaining : $2,364,865
Kyle Palmieri $2,500,000 (2)
-Salary Remaining : $2,364,865
Radek Faksa $2,000,000 (2)
-Salary Remaining : $1,891,892
Cale Makar $1,250,000 (2)
-Salary Remaining : $1,182,432
Lawson Crouse $1,250,000 (2)
-Salary Remaining : $1,182,432
Travis Konecny $1,000,000 (2)
-Salary Remaining : $945,946
Joel Eriksson Ek $850,000 (1)
-Salary Remaining : $804,054
Jason Dickinson $850,000 (2)
-Salary Remaining : $804,054
Michael Hutchinson $750,000 (3)
-Salary Remaining : $709,459
Marcus Kruger $600,000 (1)
-Salary Remaining : $567,568
Total Pro Players21
Salary Commitment
Year 2021 : $77,825,000
Year 2022 : $66,875,000
Year 2023 : $26,025,000
Year 2024 : $21,750,000
Salary Average Commitment
Year 2021 : $77,825,000
Year 2022 : $66,875,000
Year 2023 : $26,025,000
Year 2024 : $21,750,000
Salary Cap with 1 Way Contract
Year 2021 : $77,825,000
Year 2022 : $66,875,000
Year 2023 : $26,025,000
Year 2024 : $21,750,000

Farm Players Salaries

Joonas Korpisalo $280,000 (2)
Salary Remaining : $262,636
Kyle Turris $165,000 (2)
Salary Remaining : $154,767
Robert Bortuzzo $137,500 (2)
Salary Remaining : $128,973
Michael Dal Colle $125,000 (3)
Salary Remaining : $117,248
Dylan DeMelo $125,000 (1)
Salary Remaining : $117,248
Devin Shore $85,000 (2)
Salary Remaining : $79,729
Matt Lorito $85,000 (1)
Salary Remaining : $79,729
Jacob de La Rose $85,000 (2)
Salary Remaining : $79,729
Nikita Scherbak $85,000 (3)
Salary Remaining : $79,729
Michael Sgarbossa $75,000 (1)
Salary Remaining : $70,349
Stefan Noesen $75,000 (4)
Salary Remaining : $70,349
David Schlemko $75,000 (2)
Salary Remaining : $70,349
Madison Bowey $70,000 (2)
Salary Remaining : $65,659
Hunter Smith $70,000 (2)
Salary Remaining : $65,659
Adam Gaudette $65,000 (2)
Salary Remaining : $60,969
Timothy Gettinger $65,000 (2)
Salary Remaining : $60,969
Brayden Burke $65,000 (3)
Salary Remaining : $60,969
Blake Lizotte $65,000 (3)
Salary Remaining : $60,969
Darren Raddysh $65,000 (2)
Salary Remaining : $60,969
Rocco Grimaldi $60,000 (1)
Salary Remaining : $56,279
Dominic Toninato $60,000 (1)
Salary Remaining : $56,279
Antoine Bibeau $50,000 (2)
Salary Remaining : $46,899
Les Lancaster $50,000 (2)
Salary Remaining : $46,899
Total Farm Players23
Salary Commitment
Year 2021 : $2,082,500
Year 2022 : $1,677,500
Year 2023 : $415,000
Year 2024 : $75,000
Salary Average Commitment
Year 2021 : $2,082,500
Year 2022 : $1,677,500
Year 2023 : $415,000
Year 2024 : $75,000

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $85 - 5,814 - 96.89%
Level 2: 6000 - $36 - 5,226 - 87.10%
Level 3: 2000 - $25 - 1,992 - 99.60%
Level 4: 4000 - $19 - 4,000 - 100.00%
Luxury : 1000 - $175 - 950 - 95.00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $35 - 1,865 - 93.27%
Farm Level 2: 1000 - $20 - 765 - 76.47%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %17,982 - 94.64%
Average Income per Game$1,023,050
Year to Date Revenue$2,046,100
Farm
Home Games Left33
Average Attendance - %2,630 - 87.67%
Average Income per Game$84,609
Year to Date Revenue$253,827

Expense

Pro Players Total Salaries$79,750,000
Farm Players Total Salaries$2,609,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,316,214
Farm Year To Date Expenses$161,180
Pro Salary Cap To Date$4,316,214
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,783,700
Farm Estimated Season Revenue$2,792,097
Pro Remaining Season Days140
Pro Expenses Per Days$538,851
Pro Estimated Expenses$75,439,140
Farm Remaining Season Days121
Farm Expenses Per Days$20,225
Farm Estimated Expenses$2,447,225
Estimated Season Expenses$77,886,365
Season Salary Cap$79,750,000
Estimate Under Maximum Salary Cap of $86,500,000$6,750,000
Estimate Over Minimum Salary Cap of $0 $79,750,000
Current Bank Account$7,235,498
Projected Bank Account($33,075,070)

Pro Players Salaries

John Tavares $11,000,000 (2)
-Salary Remaining : $10,405,405
John Carlson $8,000,000 (2)
-Salary Remaining : $7,567,568
Nicklas Backstrom $6,750,000 (1)
-Salary Remaining : $6,385,135
Mark Giordano $6,750,000 (2)
-Salary Remaining : $6,385,135
Filip Forsberg $6,000,000 (1)
-Salary Remaining : $5,675,676
Hampus Lindholm $5,500,000 (2)
-Salary Remaining : $5,202,703
J.T. Miller $5,250,000 (2)
-Salary Remaining : $4,966,216
Mike Hoffman $4,500,000 (3)
-Salary Remaining : $4,256,757
Mikael Granlund $4,250,000 (3)
-Salary Remaining : $4,020,270
Thatcher Demko $3,750,000 (3)
-Salary Remaining : $3,547,297
Lars Eller $3,500,000 (3)
-Salary Remaining : $3,310,811
Craig Smith $3,100,000 (3)
-Salary Remaining : $2,932,432
Erik Haula $2,350,000 (2)
-Salary Remaining : $2,222,973
Dylan Strome $1,500,000 (1)
-Salary Remaining : $1,418,919
Kyle Okposo $1,500,000 (4)
-Salary Remaining : $1,418,919
Logan Thompson $1,200,000 (2)
-Salary Remaining : $1,135,135
Tyler Pitlick $1,000,000 (2)
-Salary Remaining : $945,946
Valeri Nichushkin $1,000,000 (2)
-Salary Remaining : $945,946
Brett Howden $850,000 (2)
-Salary Remaining : $804,054
Jason Demers $750,000 (1)
-Salary Remaining : $709,459
Erik Cernak $700,000 (1)
-Salary Remaining : $662,162
Matt Niskanen $550,000 (1)
-Salary Remaining : $520,270
Total Pro Players22
Salary Commitment
Year 2021 : $79,750,000
Year 2022 : $63,500,000
Year 2023 : $20,600,000
Year 2024 : $1,500,000
Salary Average Commitment
Year 2021 : $79,750,000
Year 2022 : $63,500,000
Year 2023 : $20,600,000
Year 2024 : $1,500,000
Salary Cap with 1 Way Contract
Year 2021 : $79,750,000
Year 2022 : $63,500,000
Year 2023 : $20,600,000
Year 2024 : $1,500,000

Farm Players Salaries

Nikita Gusev $305,000 (3)
Salary Remaining : $286,085
Jeff Skinner $265,000 (3)
Salary Remaining : $248,566
Vladislav Gavrikov $209,000 (3)
Salary Remaining : $196,039
Brandon Hagel $150,000 (4)
Salary Remaining : $140,698
Pius Suter $150,000 (4)
Salary Remaining : $140,698
Trevor Zegras $125,000 (3)
Salary Remaining : $117,248
Colton Sceviour $105,000 (1)
Salary Remaining : $98,488
Thomas Chabot $100,000 (1)
Salary Remaining : $93,798
Luke Kunin $100,000 (2)
Salary Remaining : $93,798
Ryan Carpenter $100,000 (3)
Salary Remaining : $93,798
Arturs Silovs $95,000 (4)
Salary Remaining : $89,109
Alex D'Orio $95,000 (4)
Salary Remaining : $89,109
Nils Hoglander $85,000 (3)
Salary Remaining : $79,729
Anthony DeAngelo $85,000 (1)
Salary Remaining : $79,729
Jordan Kyrou $85,000 (3)
Salary Remaining : $79,729
Shane Pinto $85,000 (3)
Salary Remaining : $79,729
Anthony Stolarz $85,000 (1)
Salary Remaining : $79,729
Gustav Olofsson $75,000 (1)
Salary Remaining : $70,349
Alexandre Texier $70,000 (3)
Salary Remaining : $65,659
Gustav Lindstrom $70,000 (3)
Salary Remaining : $65,659
Andreas Englund $70,000 (2)
Salary Remaining : $65,659
Zach Sanford $60,000 (2)
Salary Remaining : $56,279
Andrew Shortridge $40,000 (3)
Salary Remaining : $37,519
Total Farm Players23
Salary Commitment
Year 2021 : $2,609,000
Year 2022 : $2,159,000
Year 2023 : $1,929,000
Year 2024 : $490,000
Salary Average Commitment
Year 2021 : $2,609,000
Year 2022 : $2,159,000
Year 2023 : $1,929,000
Year 2024 : $490,000

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $90 - 5,690 - 94.83%
Level 2: 5000 - $50 - 4,966 - 99.31%
Level 3: 2000 - $30 - 2,000 - 100.00%
Level 4: 4000 - $20 - 3,684 - 92.09%
Luxury : 1000 - $180 - 966 - 96.60%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $60 - 1,136 - 56.78%
Farm Level 2: 1000 - $30 - 490 - 49.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %17,305 - 96.14%
Average Income per Game$1,121,321
Year to Date Revenue$2,242,642
Farm
Home Games Left34
Average Attendance - %1,626 - 54.18%
Average Income per Game$86,971
Year to Date Revenue$173,942

Expense

Pro Players Total Salaries$84,530,000
Farm Players Total Salaries$2,870,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,569,192
Farm Year To Date Expenses$177,984
Pro Salary Cap To Date$4,569,192
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,124,914
Farm Estimated Season Revenue$2,957,014
Pro Remaining Season Days140
Pro Expenses Per Days$571,149
Pro Estimated Expenses$79,960,860
Farm Remaining Season Days121
Farm Expenses Per Days$22,248
Farm Estimated Expenses$2,692,008
Estimated Season Expenses$82,652,868
Season Salary Cap$84,530,000
Estimate Under Maximum Salary Cap of $86,500,000$1,970,000
Estimate Over Minimum Salary Cap of $0 $84,530,000
Current Bank Account$3,881,603
Projected Bank Account($37,689,337)

Pro Players Salaries

Sebastian Aho $8,000,000 (3)
-Salary Remaining : $7,567,568
Victor Hedman $7,375,000 (4)
-Salary Remaining : $6,976,351
Evgeni Dadonov $7,000,000 (1)
-Salary Remaining : $6,621,622
Evander Kane $6,500,000 (4)
-Salary Remaining : $6,148,649
Josh Morrissey $6,000,000 (2)
-Salary Remaining : $5,675,676
Nathan MacKinnon $5,300,000 (2)
-Salary Remaining : $5,013,514
Brady Skjei $5,250,000 (3)
-Salary Remaining : $4,966,216
Jaccob Slavin $5,000,000 (2)
-Salary Remaining : $4,729,730
Gustav Nyquist $5,000,000 (2)
-Salary Remaining : $4,729,730
Teuvo Teravainen $5,000,000 (2)
-Salary Remaining : $4,729,730
Brian Dumoulin $4,100,000 (2)
-Salary Remaining : $3,878,378
Corey Crawford $4,000,000 (2)
-Salary Remaining : $3,783,784
Vincent Trocheck $3,750,000 (1)
-Salary Remaining : $3,547,297
Pavel Buchnevich $3,500,000 (1)
-Salary Remaining : $3,310,811
Calle Jarnkrok $2,000,000 (1)
-Salary Remaining : $1,891,892
Nick Paul $1,350,000 (1)
-Salary Remaining : $1,277,027
Martin Necas $1,000,000 (2)
-Salary Remaining : $945,946
Adam Erne $850,000 (2)
-Salary Remaining : $804,054
Jeremy Lauzon $850,000 (1)
-Salary Remaining : $804,054
Mackenzie Blackwood $850,000 (2)
-Salary Remaining : $804,054
Daniel Altshuller $755,000 (1)
-Salary Remaining : $714,189
Teddy Blueger $700,000 (2)
-Salary Remaining : $662,162
Jalen Chatfield $400,000 (4)
-Salary Remaining : $378,378
Total Pro Players23
Salary Commitment
Year 2021 : $84,530,000
Year 2022 : $65,325,000
Year 2023 : $27,525,000
Year 2024 : $14,275,000
Salary Average Commitment
Year 2021 : $84,530,000
Year 2022 : $65,325,000
Year 2023 : $27,525,000
Year 2024 : $14,275,000
Salary Cap with 1 Way Contract
Year 2021 : $84,530,000
Year 2022 : $65,325,000
Year 2023 : $27,525,000
Year 2024 : $14,275,000

Farm Players Salaries

Brock McGinn $275,000 (4)
Salary Remaining : $257,946
Rudolfs Balcers $225,000 (1)
Salary Remaining : $211,047
Sami Niku $225,000 (1)
Salary Remaining : $211,047
Mason Appleton $225,000 (1)
Salary Remaining : $211,047
Sean Walker $200,000 (3)
Salary Remaining : $187,597
Jaroslav Halak $150,000 (1)
Salary Remaining : $140,698
Tyler Sikura $90,000 (1)
Salary Remaining : $84,419
Hunter Miska $90,000 (1)
Salary Remaining : $84,419
Philippe Desrosiers $85,000 (2)
Salary Remaining : $79,729
Ryan MacInnis $85,000 (3)
Salary Remaining : $79,729
Tyler Benson $75,000 (2)
Salary Remaining : $70,349
Alex Barre-Boulet $75,000 (2)
Salary Remaining : $70,349
Mitch Reinke $75,000 (2)
Salary Remaining : $70,349
Curtis Valk $70,000 (1)
Salary Remaining : $65,659
Dominic Turgeon $70,000 (3)
Salary Remaining : $65,659
Hudson Fasching $70,000 (1)
Salary Remaining : $65,659
Shawn Ouellette-St. Amant $70,000 (3)
Salary Remaining : $65,659
Dylan Gambrell $70,000 (3)
Salary Remaining : $65,659
William Lagesson $70,000 (4)
Salary Remaining : $65,659
Brandon Hickey $70,000 (3)
Salary Remaining : $65,659
Sammy Blais $70,000 (3)
Salary Remaining : $65,659
Warren Foegele $60,000 (2)
Salary Remaining : $56,279
Kyle Wood $60,000 (3)
Salary Remaining : $56,279
Lucas Wallmark $60,000 (2)
Salary Remaining : $56,279
Axel Holmstrom $60,000 (2)
Salary Remaining : $56,279
Clark Bishop $55,000 (3)
Salary Remaining : $51,589
Felix Girard $50,000 (1)
Salary Remaining : $46,899
Joe Hicketts $50,000 (1)
Salary Remaining : $46,899
Lucas Carlsson $40,000 (4)
Salary Remaining : $37,519
Total Farm Players29
Salary Commitment
Year 2021 : $2,870,000
Year 2022 : $1,625,000
Year 2023 : $1,135,000
Year 2024 : $385,000
Salary Average Commitment
Year 2021 : $2,870,000
Year 2022 : $1,625,000
Year 2023 : $1,135,000
Year 2024 : $385,000

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $95 - 5,648 - 94.13%
Level 2: 5000 - $52 - 4,695 - 93.90%
Level 3: 2000 - $30 - 1,955 - 97.75%
Level 4: 4000 - $16 - 3,865 - 96.61%
Luxury : 1000 - $180 - 917 - 91.70%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,886 - 94.30%
Farm Level 2: 1000 - $15 - 966 - 96.55%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %17,080 - 94.89%
Average Income per Game$1,119,554
Year to Date Revenue$2,239,108
Farm
Home Games Left34
Average Attendance - %2,852 - 95.05%
Average Income per Game$84,518
Year to Date Revenue$169,035

Expense

Pro Players Total Salaries$59,225,000
Farm Players Total Salaries$2,674,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$3,201,352
Farm Year To Date Expenses$165,832
Pro Salary Cap To Date$3,201,352
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,064,836
Farm Estimated Season Revenue$2,873,595
Pro Remaining Season Days140
Pro Expenses Per Days$400,169
Pro Estimated Expenses$56,023,660
Farm Remaining Season Days121
Farm Expenses Per Days$20,729
Farm Estimated Expenses$2,508,209
Estimated Season Expenses$58,531,869
Season Salary Cap$59,225,000
Estimate Under Maximum Salary Cap of $86,500,000$27,275,000
Estimate Over Minimum Salary Cap of $0 $59,225,000
Current Bank Account$14,955,585
Projected Bank Account($2,637,853)

Pro Players Salaries

Jamie Benn $5,500,000 (4)
-Salary Remaining : $5,202,703
Paul Stastny $5,500,000 (1)
-Salary Remaining : $5,202,703
Kris Letang $5,250,000 (4)
-Salary Remaining : $4,966,216
John Klingberg $4,500,000 (1)
-Salary Remaining : $4,256,757
Devon Toews $4,000,000 (2)
-Salary Remaining : $3,783,784
Alexander Kerfoot $3,550,000 (1)
-Salary Remaining : $3,358,108
Boone Jenner $3,500,000 (2)
-Salary Remaining : $3,310,811
Viktor Arvidsson $3,500,000 (4)
-Salary Remaining : $3,310,811
Joel Armia $3,400,000 (4)
-Salary Remaining : $3,216,216
Erik Gudbranson $3,250,000 (4)
-Salary Remaining : $3,074,324
Joel Edmundson $3,000,000 (1)
-Salary Remaining : $2,837,838
Sam Bennett $2,500,000 (1)
-Salary Remaining : $2,364,865
John Gibson $2,250,000 (4)
-Salary Remaining : $2,128,378
Austin Watson $1,500,000 (4)
-Salary Remaining : $1,418,919
Darcy Kuemper $1,250,000 (1)
-Salary Remaining : $1,182,432
Brandon Sutter $1,250,000 (3)
-Salary Remaining : $1,182,432
Jamie Oleksiak $1,000,000 (1)
-Salary Remaining : $945,946
Conor Garland $850,000 (2)
-Salary Remaining : $804,054
Tyler Motte $825,000 (2)
-Salary Remaining : $780,405
Joe Thornton $750,000 (1)
-Salary Remaining : $709,459
Braydon Coburn $750,000 (2)
-Salary Remaining : $709,459
Shane Starrett $675,000 (2)
-Salary Remaining : $638,514
Zach Aston-Reese $675,000 (2)
-Salary Remaining : $638,514
Total Pro Players23
Salary Commitment
Year 2021 : $59,225,000
Year 2022 : $37,175,000
Year 2023 : $25,900,000
Year 2024 : $24,650,000
Salary Average Commitment
Year 2021 : $59,225,000
Year 2022 : $37,175,000
Year 2023 : $25,900,000
Year 2024 : $24,650,000
Salary Cap with 1 Way Contract
Year 2021 : $59,225,000
Year 2022 : $37,175,000
Year 2023 : $25,900,000
Year 2024 : $24,650,000

Farm Players Salaries

Kaapo Kahkonen $395,000 (3)
Salary Remaining : $370,504
Greg Pateryn $200,000 (1)
Salary Remaining : $187,597
Jordan Martinook $200,000 (1)
Salary Remaining : $187,597
Sergey Kalinin $150,000 (1)
Salary Remaining : $140,698
Tage Thompson $140,000 (4)
Salary Remaining : $131,318
Artem Zub $125,000 (4)
Salary Remaining : $117,248
Nick Schultz $112,500 (1)
Salary Remaining : $105,523
Wayne Simmonds $90,000 (2)
Salary Remaining : $84,419
Dominik Masin $85,000 (3)
Salary Remaining : $79,729
Conner Bleackley $85,000 (3)
Salary Remaining : $79,729
Kiefer Sherwood $85,000 (2)
Salary Remaining : $79,729
Anton Lander $75,000 (1)
Salary Remaining : $70,349
Quinton Howden $75,000 (1)
Salary Remaining : $70,349
Troy Terry $75,000 (2)
Salary Remaining : $70,349
Matt Calvert $75,000 (3)
Salary Remaining : $70,349
William Carrier $70,000 (2)
Salary Remaining : $65,659
Eric Cornel $70,000 (3)
Salary Remaining : $65,659
Ben Thomas $69,000 (3)
Salary Remaining : $64,721
Keegan Kolesar $67,500 (1)
Salary Remaining : $63,314
Alexandre Fortin $67,500 (1)
Salary Remaining : $63,314
Adam Ollas Mattsson $62,500 (3)
Salary Remaining : $58,624
Radel Fazleev $52,500 (3)
Salary Remaining : $49,244
Luke Johnson $52,500 (2)
Salary Remaining : $49,244
Dan Renouf $52,500 (1)
Salary Remaining : $49,244
Daniel O'Regan $52,500 (1)
Salary Remaining : $49,244
Mark Friedman $50,000 (2)
Salary Remaining : $46,899
Jack Flinn $40,000 (2)
Salary Remaining : $37,519
Total Farm Players27
Salary Commitment
Year 2021 : $2,674,000
Year 2022 : $1,621,500
Year 2023 : $1,159,000
Year 2024 : $265,000
Salary Average Commitment
Year 2021 : $2,279,000
Year 2022 : $1,226,500
Year 2023 : $764,000
Year 2024 : $265,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $105 - 4,886 - 81.43%
Level 2: 5000 - $65 - 4,328 - 86.55%
Level 3: 2000 - $40 - 1,602 - 80.10%
Level 4: 4000 - $30 - 3,197 - 79.93%
Luxury : 1000 - $200 - 723 - 72.25%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,939 - 96.95%
Farm Level 2: 1000 - $15 - 948 - 94.75%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %14,735 - 81.86%
Average Income per Game$1,153,693
Year to Date Revenue$2,307,386
Farm
Home Games Left34
Average Attendance - %2,887 - 96.22%
Average Income per Game$96,361
Year to Date Revenue$192,722

Expense

Pro Players Total Salaries$85,400,000
Farm Players Total Salaries$1,807,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$4,616,216
Farm Year To Date Expenses$112,096
Pro Salary Cap To Date$4,616,216
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,225,562
Farm Estimated Season Revenue$3,276,274
Pro Remaining Season Days140
Pro Expenses Per Days$577,027
Pro Estimated Expenses$80,783,780
Farm Remaining Season Days121
Farm Expenses Per Days$14,012
Farm Estimated Expenses$1,695,452
Estimated Season Expenses$82,479,232
Season Salary Cap$85,400,000
Estimate Under Maximum Salary Cap of $86,500,000$1,100,000
Estimate Over Minimum Salary Cap of $0 $85,400,000
Current Bank Account$21,331,591
Projected Bank Account($18,645,805)

Pro Players Salaries

Jack Eichel $8,750,000 (2)
-Salary Remaining : $8,277,027
Mikko Rantanen $7,525,000 (4)
-Salary Remaining : $7,118,243
Matthew Tkachuk $6,800,000 (3)
-Salary Remaining : $6,432,432
Zach Werenski $6,000,000 (2)
-Salary Remaining : $5,675,676
Chris Kreider $6,000,000 (3)
-Salary Remaining : $5,675,676
Jakub Voracek $5,250,000 (3)
-Salary Remaining : $4,966,216
Pierre-Luc Dubois $5,000,000 (2)
-Salary Remaining : $4,729,730
Tyler Myers $4,500,000 (3)
-Salary Remaining : $4,256,757
Jakob Silfverberg $4,500,000 (2)
-Salary Remaining : $4,256,757
Jeff Carter $4,200,000 (1)
-Salary Remaining : $3,972,973
Justin Faulk $3,500,000 (3)
-Salary Remaining : $3,310,811
Alexander Edler $3,500,000 (3)
-Salary Remaining : $3,310,811
James Reimer $3,250,000 (1)
-Salary Remaining : $3,074,324
Kevin Shattenkirk $2,750,000 (2)
-Salary Remaining : $2,601,351
Adam Henrique $2,550,000 (4)
-Salary Remaining : $2,412,162
Scott Laughton $2,500,000 (2)
-Salary Remaining : $2,364,865
Carl Soderberg $2,250,000 (2)
-Salary Remaining : $2,128,378
Cody Eakin $2,000,000 (2)
-Salary Remaining : $1,891,892
Antti Raanta $2,000,000 (4)
-Salary Remaining : $1,891,892
Matt Murray $925,000 (1)
-Salary Remaining : $875,000
Jarred Tinordi $900,000 (2)
-Salary Remaining : $851,351
Travis Zajac $750,000 (2)
-Salary Remaining : $709,459
Total Pro Players22
Salary Commitment
Year 2021 : $85,400,000
Year 2022 : $77,025,000
Year 2023 : $41,625,000
Year 2024 : $12,075,000
Salary Average Commitment
Year 2021 : $85,400,000
Year 2022 : $77,025,000
Year 2023 : $41,625,000
Year 2024 : $12,075,000
Salary Cap with 1 Way Contract
Year 2021 : $85,400,000
Year 2022 : $77,025,000
Year 2023 : $41,625,000
Year 2024 : $12,075,000

Farm Players Salaries

Marc Staal $200,000 (2)
Salary Remaining : $187,597
Kasimir Kaskisuo $100,000 (4)
Salary Remaining : $93,798
Bobby Shea $100,000 (4)
Salary Remaining : $93,798
Matt Benning $100,000 (2)
Salary Remaining : $93,798
Frederik Gauthier $77,500 (2)
Salary Remaining : $72,694
Nick Shore $75,000 (2)
Salary Remaining : $70,349
Drake Caggiula $75,000 (2)
Salary Remaining : $70,349
Kyle Clifford $75,000 (2)
Salary Remaining : $70,349
Joey Daccord $75,000 (1)
Salary Remaining : $70,349
Scott Wilson $65,000 (1)
Salary Remaining : $60,969
Jordan Oesterle $65,000 (1)
Salary Remaining : $60,969
Joseph Morrow $65,000 (1)
Salary Remaining : $60,969
Josh Leivo $65,000 (1)
Salary Remaining : $60,969
Jakub Jerabek $65,000 (1)
Salary Remaining : $60,969
Colton Hargrove $65,000 (1)
Salary Remaining : $60,969
Ryan Haggerty $65,000 (1)
Salary Remaining : $60,969
Colin Blackwell $65,000 (1)
Salary Remaining : $60,969
Greg McKegg $65,000 (1)
Salary Remaining : $60,969
Tom Kuhnhackl $65,000 (1)
Salary Remaining : $60,969
Nick Seeler $65,000 (1)
Salary Remaining : $60,969
Mike Amadio $60,000 (3)
Salary Remaining : $56,279
Justin Kirkland $60,000 (3)
Salary Remaining : $56,279
Ross Colton $55,000 (3)
Salary Remaining : $51,589
Anders Bjork $40,000 (3)
Salary Remaining : $37,519
Total Farm Players24
Salary Commitment
Year 2021 : $1,807,500
Year 2022 : $1,017,500
Year 2023 : $415,000
Year 2024 : $200,000
Salary Average Commitment
Year 2021 : $1,807,500
Year 2022 : $1,017,500
Year 2023 : $415,000
Year 2024 : $200,000

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $100 - 4,580 - 76.33%
Level 2: 5000 - $50 - 4,793 - 95.85%
Level 3: 2000 - $30 - 1,876 - 93.78%
Level 4: 4000 - $10 - 4,000 - 100.00%
Luxury : 1000 - $200 - 757 - 75.65%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,994 - 99.70%
Farm Level 2: 1000 - $15 - 957 - 95.65%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %16,005 - 88.91%
Average Income per Game$992,449
Year to Date Revenue$1,984,898
Farm
Home Games Left34
Average Attendance - %2,951 - 98.35%
Average Income per Game$88,345
Year to Date Revenue$176,689

Expense

Pro Players Total Salaries$84,716,667
Farm Players Total Salaries$2,420,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$4,579,280
Farm Year To Date Expenses$150,080
Pro Salary Cap To Date$4,579,280
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,743,266
Farm Estimated Season Revenue$3,003,713
Pro Remaining Season Days140
Pro Expenses Per Days$572,410
Pro Estimated Expenses$80,137,400
Farm Remaining Season Days121
Farm Expenses Per Days$18,760
Farm Estimated Expenses$2,269,960
Estimated Season Expenses$82,407,360
Season Salary Cap$84,716,667
Estimate Under Maximum Salary Cap of $86,500,000$1,783,333
Estimate Over Minimum Salary Cap of $0 $84,716,667
Current Bank Account$10,972,244
Projected Bank Account($34,688,137)

Pro Players Salaries

Carey Price $8,950,000 (4)
-Salary Remaining : $8,466,216
Jonathan Toews $8,500,000 (1)
-Salary Remaining : $8,040,541
Darnell Nurse $6,750,000 (3)
-Salary Remaining : $6,385,135
Shea Weber $6,500,000 (2)
-Salary Remaining : $6,148,649
Evgeny Kuznetsov $6,300,000 (4)
-Salary Remaining : $5,959,459
Brock Boeser $5,500,000 (2)
-Salary Remaining : $5,202,703
Jake Guentzel $5,100,000 (3)
-Salary Remaining : $4,824,324
Brayden Schenn $5,000,000 (1)
-Salary Remaining : $4,729,730
Jean-Gabriel Pageau $5,000,000 (4)
-Salary Remaining : $4,729,730
Alex Goligoski $4,500,000 (4)
-Salary Remaining : $4,256,757
David Savard $3,500,000 (4)
-Salary Remaining : $3,310,811
Bryan Rust $3,500,000 (1)
-Salary Remaining : $3,310,811
Mike Smith $3,500,000 (3)
-Salary Remaining : $3,310,811
Nazem Kadri $3,250,000 (1)
-Salary Remaining : $3,074,324
Marcus Foligno $2,250,000 (4)
-Salary Remaining : $2,128,378
Noel Acciari $1,666,667 (2)
-Salary Remaining : $1,576,577
Carl Hagelin $1,650,000 (2)
-Salary Remaining : $1,560,811
Barclay Goodrow $1,500,000 (1)
-Salary Remaining : $1,418,919
Mark Borowiecki $1,200,000 (1)
-Salary Remaining : $1,135,135
Zach Whitecloud $600,000 (3)
-Salary Remaining : $567,568
Total Pro Players20
Salary Commitment
Year 2021 : $84,716,667
Year 2022 : $61,766,667
Year 2023 : $46,450,000
Year 2024 : $30,500,000
Salary Average Commitment
Year 2021 : $78,031,669
Year 2022 : $61,166,668
Year 2023 : $45,850,001
Year 2024 : $30,500,000
Salary Cap with 1 Way Contract
Year 2021 : $84,716,667
Year 2022 : $61,766,667
Year 2023 : $46,450,000
Year 2024 : $30,500,000

Farm Players Salaries

Vince Dunn $360,000 (2)
Salary Remaining : $337,674
Richard Panik $250,000 (2)
Salary Remaining : $234,496
Anton Khudobin $200,000 (1)
Salary Remaining : $187,597
Tyson Jost $200,000 (2)
Salary Remaining : $187,597
Johan Larsson $140,000 (4)
Salary Remaining : $131,318
Ryan Dzingel $110,000 (4)
Salary Remaining : $103,178
Scott Czarnowczan $100,000 (4)
Salary Remaining : $93,798
Michael McLeod $100,000 (2)
Salary Remaining : $93,798
Jayce Hawryluk $85,000 (3)
Salary Remaining : $79,729
Keith Kinkaid $82,500 (2)
Salary Remaining : $77,384
Eric Gryba $75,000 (2)
Salary Remaining : $70,349
Jon Gillies $75,000 (3)
Salary Remaining : $70,349
Michael Stone $75,000 (2)
Salary Remaining : $70,349
Jani Hakanpaa $75,000 (2)
Salary Remaining : $70,349
Martin Frk $72,500 (2)
Salary Remaining : $68,004
Julius Bergman $70,000 (3)
Salary Remaining : $65,659
Alex Schoenborn $70,000 (2)
Salary Remaining : $65,659
Jujhar Khaira $60,000 (2)
Salary Remaining : $56,279
Pierre Engvall $60,000 (3)
Salary Remaining : $56,279
Nico Sturm $60,000 (3)
Salary Remaining : $56,279
Leon Gawanke $60,000 (3)
Salary Remaining : $56,279
Christoffer Ehn $40,000 (2)
Salary Remaining : $37,519
Total Farm Players22
Salary Commitment
Year 2021 : $2,420,000
Year 2022 : $2,220,000
Year 2023 : $760,000
Year 2024 : $350,000
Salary Average Commitment
Year 2021 : $2,420,000
Year 2022 : $2,220,000
Year 2023 : $760,000
Year 2024 : $350,000

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 4,176 - 69.60%
Level 2: 5000 - $60 - 3,762 - 75.23%
Level 3: 2000 - $35 - 1,443 - 72.15%
Level 4: 4000 - $20 - 3,733 - 93.33%
Luxury : 1000 - $200 - 791 - 79.05%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,985 - 99.23%
Farm Level 2: 1000 - $15 - 970 - 97.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %13,904 - 77.24%
Average Income per Game$972,883
Year to Date Revenue$1,945,765
Farm
Home Games Left33
Average Attendance - %2,955 - 98.49%
Average Income per Game$88,214
Year to Date Revenue$264,642

Expense

Pro Players Total Salaries$81,225,000
Farm Players Total Salaries$2,087,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$4,390,544
Farm Year To Date Expenses$127,131
Pro Salary Cap To Date$4,390,544
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,078,005
Farm Estimated Season Revenue$2,911,062
Pro Remaining Season Days140
Pro Expenses Per Days$548,818
Pro Estimated Expenses$76,834,520
Farm Remaining Season Days121
Farm Expenses Per Days$16,182
Farm Estimated Expenses$1,958,022
Estimated Season Expenses$78,792,542
Season Salary Cap$81,225,000
Estimate Under Maximum Salary Cap of $86,500,000$5,275,000
Estimate Over Minimum Salary Cap of $0 $81,225,000
Current Bank Account$81,234,520
Projected Bank Account$38,431,045

Pro Players Salaries

Mark Stone $9,500,000 (1)
-Salary Remaining : $8,986,486
Cam Fowler $6,500,000 (2)
-Salary Remaining : $6,148,649
Sean Monahan $6,375,000 (2)
-Salary Remaining : $6,030,405
Nikolaj Ehlers $6,000,000 (2)
-Salary Remaining : $5,675,676
Aleksander Barkov $5,500,000 (2)
-Salary Remaining : $5,202,703
Torey Krug $5,500,000 (4)
-Salary Remaining : $5,202,703
Jacob Markstrom $5,500,000 (1)
-Salary Remaining : $5,202,703
Robin Lehner $5,000,000 (4)
-Salary Remaining : $4,729,730
Esa Lindell $4,800,000 (3)
-Salary Remaining : $4,540,541
Nikita Zaitsev $4,500,000 (3)
-Salary Remaining : $4,256,757
Jakob Chychrun $4,000,000 (3)
-Salary Remaining : $3,783,784
Jordan Eberle $3,550,000 (4)
-Salary Remaining : $3,358,108
Bryan Little $3,300,000 (2)
-Salary Remaining : $3,121,622
Corey Perry $2,750,000 (1)
-Salary Remaining : $2,601,351
Zemgus Girgensons $2,200,000 (2)
-Salary Remaining : $2,081,081
Erik Gustafsson $1,250,000 (1)
-Salary Remaining : $1,182,432
Nick Ritchie $1,000,000 (1)
-Salary Remaining : $945,946
Nikolay Kulemin $1,000,000 (2)
-Salary Remaining : $945,946
Calvin Petersen $900,000 (1)
-Salary Remaining : $851,351
Colin White $850,000 (1)
-Salary Remaining : $804,054
Brendan Gaunce $750,000 (1)
-Salary Remaining : $709,459
Gustav Forsling $500,000 (3)
-Salary Remaining : $472,973
Total Pro Players22
Salary Commitment
Year 2021 : $81,225,000
Year 2022 : $58,725,000
Year 2023 : $27,850,000
Year 2024 : $14,050,000
Salary Average Commitment
Year 2021 : $76,725,001
Year 2022 : $54,225,001
Year 2023 : $23,350,001
Year 2024 : $14,050,000
Salary Cap with 1 Way Contract
Year 2021 : $81,225,000
Year 2022 : $58,725,000
Year 2023 : $27,850,000
Year 2024 : $14,050,000

Farm Players Salaries

Vladimir Sobotka $275,000 (1)
Salary Remaining : $257,946
Ryan Faragher $100,000 (1)
Salary Remaining : $93,798
Boston Leier $100,000 (4)
Salary Remaining : $93,798
Cal Heeter $100,000 (1)
Salary Remaining : $93,798
Sonny Milano $100,000 (1)
Salary Remaining : $93,798
Ivan Barbashev $85,000 (1)
Salary Remaining : $79,729
Brendan Lemieux $85,000 (1)
Salary Remaining : $79,729
Gabriel Carlsson $85,000 (1)
Salary Remaining : $79,729
Valentin Zykov $85,000 (1)
Salary Remaining : $79,729
Tomas Jurco $80,000 (1)
Salary Remaining : $75,039
Tyler Ennis $75,000 (2)
Salary Remaining : $70,349
Travis Boyd $75,000 (2)
Salary Remaining : $70,349
Brady Norrish $75,000 (2)
Salary Remaining : $70,349
Matt MacKenzie $75,000 (2)
Salary Remaining : $70,349
Alexandre Grenier $72,500 (2)
Salary Remaining : $68,004
Matt Bartkowski $70,000 (1)
Salary Remaining : $65,659
Carl Dahlstrom $70,000 (1)
Salary Remaining : $65,659
Brett Pollock $70,000 (3)
Salary Remaining : $65,659
Cristoval Nieves $60,000 (1)
Salary Remaining : $56,279
Joey Anderson $60,000 (2)
Salary Remaining : $56,279
Martin Marincin $50,000 (2)
Salary Remaining : $46,899
Dakota Mermis $50,000 (3)
Salary Remaining : $46,899
Ilya Lyubushkin $50,000 (2)
Salary Remaining : $46,899
Adam Wilcox $50,000 (2)
Salary Remaining : $46,899
Kurtis MacDermid $50,000 (1)
Salary Remaining : $46,899
Joseph LaBate $40,000 (1)
Salary Remaining : $37,519
Total Farm Players26
Salary Commitment
Year 2021 : $2,087,500
Year 2022 : $802,500
Year 2023 : $220,000
Year 2024 : $100,000
Salary Average Commitment
Year 2021 : $2,087,500
Year 2022 : $802,500
Year 2023 : $220,000
Year 2024 : $100,000

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $100 - 5,291 - 88.18%
Level 2: 5000 - $60 - 4,481 - 89.62%
Level 3: 2000 - $35 - 1,761 - 88.05%
Level 4: 4000 - $20 - 4,000 - 100.00%
Luxury : 1000 - $200 - 771 - 77.10%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 985 - 98.50%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %16,304 - 90.58%
Average Income per Game$1,148,433
Year to Date Revenue$2,296,865
Farm
Home Games Left34
Average Attendance - %2,985 - 99.50%
Average Income per Game$89,014
Year to Date Revenue$178,028

Expense

Pro Players Total Salaries$59,650,000
Farm Players Total Salaries$3,587,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$3,400,507
Farm Year To Date Expenses$220,486
Pro Salary Cap To Date$3,400,507
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,046,705
Farm Estimated Season Revenue$3,026,476
Pro Remaining Season Days140
Pro Expenses Per Days$403,041
Pro Estimated Expenses$56,425,740
Farm Remaining Season Days121
Farm Expenses Per Days$27,810
Farm Estimated Expenses$3,365,010
Estimated Season Expenses$59,790,750
Season Salary Cap$59,650,000
Estimate Under Maximum Salary Cap of $86,500,000$26,850,000
Estimate Over Minimum Salary Cap of $0 $59,650,000
Current Bank Account$24,725,875
Projected Bank Account$7,008,306

Pro Players Salaries

Roman Josi $7,600,000 (3)
-Salary Remaining : $7,189,189
Gabriel Landeskog $5,500,000 (1)
-Salary Remaining : $5,202,703
Cam Atkinson $5,250,000 (1)
-Salary Remaining : $4,966,216
Tomas Hertl (Out of Payroll) $5,250,000 (1)
-Salary Remaining : $4,966,216
Tom Wilson $4,500,000 (2)
-Salary Remaining : $4,256,757
Yanni Gourde $4,500,000 (4)
-Salary Remaining : $4,256,757
Erik Karlsson $4,500,000 (4)
-Salary Remaining : $4,256,757
Mikko Koskinen $3,750,000 (2)
-Salary Remaining : $3,547,297
Brent Seabrook $3,250,000 (2)
-Salary Remaining : $3,074,324
Nick Bjugstad $3,000,000 (1)
-Salary Remaining : $2,837,838
Jay Bouwmeester $3,000,000 (1)
-Salary Remaining : $2,837,838
Rickard Rakell $2,750,000 (1)
-Salary Remaining : $2,601,351
Frank Vatrano $2,000,000 (2)
-Salary Remaining : $1,891,892
Roman Polak $2,000,000 (1)
-Salary Remaining : $1,891,892
Adrian Kempe $2,000,000 (4)
-Salary Remaining : $1,891,892
Joe Cannata $1,650,000 (1)
-Salary Remaining : $1,560,811
Nathan Beaulieu $1,250,000 (1)
-Salary Remaining : $1,182,432
Derick Brassard $800,000 (2)
-Salary Remaining : $756,757
Curtis Lazar $800,000 (3)
-Salary Remaining : $756,757
Carter Verhaeghe $775,000 (2)
-Salary Remaining : $733,108
Matt Luff $775,000 (2)
-Salary Remaining : $733,108
Total Pro Players21
Salary Commitment
Year 2021 : $64,900,000
Year 2022 : $35,250,000
Year 2023 : $19,400,000
Year 2024 : $11,000,000
Salary Average Commitment
Year 2021 : $64,900,000
Year 2022 : $35,250,000
Year 2023 : $19,400,000
Year 2024 : $11,000,000
Salary Cap with 1 Way Contract
Year 2021 : $64,900,000
Year 2022 : $35,250,000
Year 2023 : $19,400,000
Year 2024 : $11,000,000

Farm Players Salaries

Will Butcher $385,000 (1)
Salary Remaining : $361,124
Jake Debrusk $350,000 (4)
Salary Remaining : $328,295
Micheal Ferland $325,000 (2)
Salary Remaining : $304,845
Travis Hamonic $300,000 (2)
Salary Remaining : $281,395
Brett Connolly $275,000 (2)
Salary Remaining : $257,946
Alexander True $225,000 (1)
Salary Remaining : $211,047
Harri Sateri $225,000 (1)
Salary Remaining : $211,047
Carter Hutton $200,000 (1)
Salary Remaining : $187,597
Alex Chiasson $200,000 (2)
Salary Remaining : $187,597
Olivier LeBlanc $100,000 (4)
Salary Remaining : $93,798
Michael Doherty $100,000 (4)
Salary Remaining : $93,798
Jacob Josefson $100,000 (1)
Salary Remaining : $93,798
Filip Gustavsson $92,500 (1)
Salary Remaining : $86,764
Zack Kassian $92,500 (1)
Salary Remaining : $86,764
Adam Tambellini $92,500 (2)
Salary Remaining : $86,764
Brett Ritchie $90,000 (1)
Salary Remaining : $84,419
Lawrence Pilut $77,500 (2)
Salary Remaining : $72,694
Karson Kuhlman $77,500 (2)
Salary Remaining : $72,694
Dylan Coghlan $77,500 (2)
Salary Remaining : $72,694
Sami Vatanen $75,000 (1)
Salary Remaining : $70,349
Tobias Lindberg $65,000 (2)
Salary Remaining : $60,969
Markus Nutivaara $62,500 (1)
Salary Remaining : $58,624
Total Farm Players22
Salary Commitment
Year 2021 : $3,587,500
Year 2022 : $2,040,000
Year 2023 : $550,000
Year 2024 : $550,000
Salary Average Commitment
Year 2021 : $3,587,500
Year 2022 : $2,040,000
Year 2023 : $550,000
Year 2024 : $550,000

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 5,105 - 85.08%
Level 2: 5000 - $60 - 4,411 - 88.22%
Level 3: 2000 - $35 - 1,809 - 90.43%
Level 4: 4000 - $25 - 3,258 - 81.44%
Luxury : 1000 - $200 - 800 - 79.95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,788 - 89.38%
Farm Level 2: 1000 - $15 - 971 - 97.10%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %15,382 - 85.45%
Average Income per Game$1,133,785
Year to Date Revenue$2,267,570
Farm
Home Games Left34
Average Attendance - %2,759 - 91.95%
Average Income per Game$80,984
Year to Date Revenue$161,968

Expense

Pro Players Total Salaries$86,100,000
Farm Players Total Salaries$2,225,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$4,654,056
Farm Year To Date Expenses$137,984
Pro Salary Cap To Date$4,654,056
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,548,690
Farm Estimated Season Revenue$2,753,456
Pro Remaining Season Days140
Pro Expenses Per Days$581,757
Pro Estimated Expenses$81,445,980
Farm Remaining Season Days121
Farm Expenses Per Days$17,248
Farm Estimated Expenses$2,087,008
Estimated Season Expenses$83,532,988
Season Salary Cap$86,100,000
Estimate Under Maximum Salary Cap of $86,500,000$400,000
Estimate Over Minimum Salary Cap of $0 $86,100,000
Current Bank Account$4,380,964
Projected Bank Account($37,849,878)

Pro Players Salaries

Evgeni Malkin $9,500,000 (1)
-Salary Remaining : $8,986,486
Matt Duchene $8,000,000 (4)
-Salary Remaining : $7,567,568
Ryan Ellis $6,000,000 (2)
-Salary Remaining : $5,675,676
Brock Nelson $6,000,000 (4)
-Salary Remaining : $5,675,676
Anthony Mantha $5,700,000 (3)
-Salary Remaining : $5,391,892
John Marino $5,600,000 (3)
-Salary Remaining : $5,297,297
Jared Spurgeon $5,500,000 (1)
-Salary Remaining : $5,202,703
Bo Horvat $5,150,000 (2)
-Salary Remaining : $4,871,622
Ben Bishop $4,500,000 (1)
-Salary Remaining : $4,256,757
Cody Ceci $4,000,000 (1)
-Salary Remaining : $3,783,784
Brenden Dillon $3,900,000 (3)
-Salary Remaining : $3,689,189
Petr Mrazek $3,800,000 (3)
-Salary Remaining : $3,594,595
Joonas Donskoi $3,500,000 (2)
-Salary Remaining : $3,310,811
Andrew Shaw $3,500,000 (2)
-Salary Remaining : $3,310,811
Miles Wood $2,750,000 (1)
-Salary Remaining : $2,601,351
Ryan Hartman $2,250,000 (1)
-Salary Remaining : $2,128,378
Andrei Svechnikov $1,500,000 (1)
-Salary Remaining : $1,418,919
Christian Fischer $1,000,000 (1)
-Salary Remaining : $945,946
Jason Robertson $850,000 (3)
-Salary Remaining : $804,054
Andy Welinski $750,000 (1)
-Salary Remaining : $709,459
Filip Hronek $700,000 (3)
-Salary Remaining : $662,162
Jordan Greenway $650,000 (1)
-Salary Remaining : $614,865
Adin Hill $600,000 (1)
-Salary Remaining : $567,568
Riley Stillman $400,000 (2)
-Salary Remaining : $378,378
Total Pro Players24
Salary Commitment
Year 2021 : $86,100,000
Year 2022 : $53,100,000
Year 2023 : $34,550,000
Year 2024 : $14,000,000
Salary Average Commitment
Year 2021 : $86,100,000
Year 2022 : $53,100,000
Year 2023 : $34,550,000
Year 2024 : $14,000,000
Salary Cap with 1 Way Contract
Year 2021 : $86,100,000
Year 2022 : $53,100,000
Year 2023 : $34,550,000
Year 2024 : $14,000,000

Farm Players Salaries

Adam Lowry $325,000 (4)
Salary Remaining : $304,845
Conor Sheary $300,000 (1)
Salary Remaining : $281,395
Jesper Fast $200,000 (2)
Salary Remaining : $187,597
Jonathon Merrill $125,000 (1)
Salary Remaining : $117,248
Nicholas Merkley $100,000 (1)
Salary Remaining : $93,798
Keegan Kanzig $100,000 (4)
Salary Remaining : $93,798
Bryan Moore $100,000 (4)
Salary Remaining : $93,798
Will Pelletier $100,000 (4)
Salary Remaining : $93,798
Alex Stalock $100,000 (1)
Salary Remaining : $93,798
Mark Jankowski $85,000 (1)
Salary Remaining : $79,729
Henri Jokiharju $85,000 (2)
Salary Remaining : $79,729
Jason Spezza $75,000 (1)
Salary Remaining : $70,349
Luca Sbisa $75,000 (1)
Salary Remaining : $70,349
Colby Cave $70,000 (2)
Salary Remaining : $65,659
Justin Bailey $70,000 (2)
Salary Remaining : $65,659
Anton Karlsson $70,000 (3)
Salary Remaining : $65,659
Alex Formenton $70,000 (2)
Salary Remaining : $65,659
Nicholas Baptiste $65,000 (1)
Salary Remaining : $60,969
Jonas Johansson $60,000 (2)
Salary Remaining : $56,279
Ryan Mantha $50,000 (2)
Salary Remaining : $46,899
Total Farm Players20
Salary Commitment
Year 2021 : $2,225,000
Year 2022 : $1,300,000
Year 2023 : $695,000
Year 2024 : $625,000
Salary Average Commitment
Year 2021 : $2,205,000
Year 2022 : $1,300,000
Year 2023 : $695,000
Year 2024 : $625,000

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMSG Center
Level 1: 6000 - $90 - 5,667 - 94.44%
Level 2: 5000 - $60 - 3,525 - 70.49%
Level 3: 2000 - $30 - 1,899 - 94.93%
Level 4: 4000 - $20 - 3,854 - 96.34%
Luxury : 1000 - $180 - 941 - 94.05%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $60 - 1,036 - 51.78%
Farm Level 2: 1000 - $30 - 509 - 50.87%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %15,884 - 88.24%
Average Income per Game$1,076,009
Year to Date Revenue$2,152,018
Farm
Home Games Left33
Average Attendance - %1,544 - 51.48%
Average Income per Game$81,270
Year to Date Revenue$243,810

Expense

Pro Players Total Salaries$76,875,000
Farm Players Total Salaries$1,987,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$4,155,408
Farm Year To Date Expenses$123,256
Pro Salary Cap To Date$4,155,408
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,584,306
Farm Estimated Season Revenue$2,681,910
Pro Remaining Season Days140
Pro Expenses Per Days$519,426
Pro Estimated Expenses$72,719,640
Farm Remaining Season Days121
Farm Expenses Per Days$15,407
Farm Estimated Expenses$1,864,247
Estimated Season Expenses$74,583,887
Season Salary Cap$76,875,000
Estimate Under Maximum Salary Cap of $86,500,000$9,625,000
Estimate Over Minimum Salary Cap of $0 $76,875,000
Current Bank Account$4,600,313
Projected Bank Account($30,717,358)

Pro Players Salaries

Taylor Hall $8,000,000 (2)
-Salary Remaining : $7,567,568
Steven Stamkos $8,000,000 (1)
-Salary Remaining : $7,567,568
Kevin Hayes $7,000,000 (3)
-Salary Remaining : $6,621,622
Brent Burns $6,200,000 (2)
-Salary Remaining : $5,864,865
Jonathan Huberdeau $5,900,000 (1)
-Salary Remaining : $5,581,081
Phil Kessel $5,100,000 (2)
-Salary Remaining : $4,824,324
Jeff Petry $4,850,000 (1)
-Salary Remaining : $4,587,838
Jonathan Marchessault $4,500,000 (2)
-Salary Remaining : $4,256,757
Andre Burakovsky $3,900,000 (3)
-Salary Remaining : $3,689,189
Andrew Copp $3,650,000 (2)
-Salary Remaining : $3,452,703
Tomas Tatar $3,000,000 (4)
-Salary Remaining : $2,837,838
Jake Allen $2,875,000 (2)
-Salary Remaining : $2,719,595
Ben Chiarot $2,750,000 (1)
-Salary Remaining : $2,601,351
Alexander Steen $2,000,000 (1)
-Salary Remaining : $1,891,892
Ron Hainsey $2,000,000 (2)
-Salary Remaining : $1,891,892
Jonathan Bernier $1,500,000 (1)
-Salary Remaining : $1,418,919
David Rittich $1,250,000 (1)
-Salary Remaining : $1,182,432
Justin Braun $1,000,000 (1)
-Salary Remaining : $945,946
Ilya Kovalchuk $1,000,000 (1)
-Salary Remaining : $945,946
Alexander Radulov $1,000,000 (1)
-Salary Remaining : $945,946
Jordie Benn $700,000 (1)
-Salary Remaining : $662,162
Justin Falk $700,000 (1)
-Salary Remaining : $662,162
Total Pro Players22
Salary Commitment
Year 2021 : $76,875,000
Year 2022 : $46,225,000
Year 2023 : $13,900,000
Year 2024 : $3,000,000
Salary Average Commitment
Year 2021 : $76,875,000
Year 2022 : $46,225,000
Year 2023 : $13,900,000
Year 2024 : $3,000,000
Salary Cap with 1 Way Contract
Year 2021 : $76,875,000
Year 2022 : $46,225,000
Year 2023 : $13,900,000
Year 2024 : $3,000,000

Farm Players Salaries

Jay Beagle $300,000 (1)
Salary Remaining : $281,395
Sean Kuraly $250,000 (4)
Salary Remaining : $234,496
Lane Pederson $225,000 (1)
Salary Remaining : $211,047
Andrej Sekera $125,000 (1)
Salary Remaining : $117,248
Ben Marshall $100,000 (4)
Salary Remaining : $93,798
Colton Phinney $100,000 (4)
Salary Remaining : $93,798
Justin Kloos $77,500 (1)
Salary Remaining : $72,694
Christopher Gibson $75,000 (1)
Salary Remaining : $70,349
Nic Dowd $75,000 (4)
Salary Remaining : $70,349
Zack Smith $70,000 (1)
Salary Remaining : $65,659
Bobby Ryan $70,000 (1)
Salary Remaining : $65,659
Anton Stralman $70,000 (1)
Salary Remaining : $65,659
Dawson Leedahl $67,500 (1)
Salary Remaining : $63,314
Liam O'Brien $67,500 (1)
Salary Remaining : $63,314
David Kampf $65,000 (1)
Salary Remaining : $60,969
Dylan Sadowy $60,000 (3)
Salary Remaining : $56,279
Tony Turgeon $50,000 (3)
Salary Remaining : $46,899
Jordy Bellerive $50,000 (3)
Salary Remaining : $46,899
Gemel Smith $50,000 (1)
Salary Remaining : $46,899
Hayden Shaw $40,000 (3)
Salary Remaining : $37,519
Luc Snuggerud $0 (1)
Salary Remaining : $0
Total Farm Players21
Salary Commitment
Year 2021 : $1,987,500
Year 2022 : $725,000
Year 2023 : $725,000
Year 2024 : $525,000
Salary Average Commitment
Year 2021 : $1,987,500
Year 2022 : $725,000
Year 2023 : $725,000
Year 2024 : $525,000

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - $100 - 4,757 - 79.28%
Level 2: 5000 - $60 - 3,684 - 73.67%
Level 3: 2000 - $35 - 1,520 - 76.00%
Level 4: 4000 - $25 - 2,887 - 72.16%
Luxury : 1000 - $200 - 803 - 80.25%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,981 - 99.07%
Farm Level 2: 1000 - $15 - 953 - 95.27%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %13,649 - 75.83%
Average Income per Game$1,031,649
Year to Date Revenue$2,063,298
Farm
Home Games Left33
Average Attendance - %2,934 - 97.80%
Average Income per Game$87,819
Year to Date Revenue$263,456

Expense

Pro Players Total Salaries$86,200,000
Farm Players Total Salaries$3,085,000
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,618,920
Farm Year To Date Expenses$195,970
Pro Salary Cap To Date$4,618,920
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,076,066
Farm Estimated Season Revenue$2,898,016
Pro Remaining Season Days140
Pro Expenses Per Days$582,432
Pro Estimated Expenses$81,540,480
Farm Remaining Season Days121
Farm Expenses Per Days$23,915
Farm Estimated Expenses$2,893,715
Estimated Season Expenses$84,434,195
Season Salary Cap$86,200,000
Estimate Under Maximum Salary Cap of $86,500,000$300,000
Estimate Over Minimum Salary Cap of $0 $86,200,000
Current Bank Account$27,414,598
Projected Bank Account($19,045,515)

Pro Players Salaries

Blake Wheeler $8,000,000 (2)
-Salary Remaining : $7,567,568
Ryan McDonagh $6,750,000 (2)
-Salary Remaining : $6,385,135
Marc-Andre Fleury $6,700,000 (2)
-Salary Remaining : $6,337,838
Max Domi $6,000,000 (3)
-Salary Remaining : $5,675,676
Johnny Gaudreau $6,000,000 (3)
-Salary Remaining : $5,675,676
Phillip Danault $5,000,000 (4)
-Salary Remaining : $4,729,730
Brendan Gallagher $5,000,000 (3)
-Salary Remaining : $4,729,730
Noah Hanifin $4,700,000 (4)
-Salary Remaining : $4,445,946
Jacob Trouba $4,700,000 (4)
-Salary Remaining : $4,445,946
Reilly Smith $4,500,000 (1)
-Salary Remaining : $4,256,757
Chris Tierney $4,500,000 (2)
-Salary Remaining : $4,256,757
Alex Killorn $4,350,000 (3)
-Salary Remaining : $4,114,865
Ondrej Palat $4,000,000 (3)
-Salary Remaining : $3,783,784
Erik Johnson $3,500,000 (4)
-Salary Remaining : $3,310,811
Marco Scandella $3,000,000 (3)
-Salary Remaining : $2,837,838
Jake McCabe $2,500,000 (1)
-Salary Remaining : $2,364,865
Patrik Nemeth $2,250,000 (3)
-Salary Remaining : $2,128,378
Ryan Getzlaf $1,000,000 (2)
-Salary Remaining : $945,946
Danton Heinen $1,000,000 (1)
-Salary Remaining : $945,946
Jared McCann $1,000,000 (1)
-Salary Remaining : $945,946
Derek Stepan $1,000,000 (2)
-Salary Remaining : $945,946
Anton Forsberg $750,000 (2)
-Salary Remaining : $709,459
Total Pro Players22
Salary Commitment
Year 2021 : $86,200,000
Year 2022 : $77,200,000
Year 2023 : $48,500,000
Year 2024 : $17,900,000
Salary Average Commitment
Year 2021 : $86,200,000
Year 2022 : $77,200,000
Year 2023 : $48,500,000
Year 2024 : $17,900,000
Salary Cap with 1 Way Contract
Year 2021 : $86,200,000
Year 2022 : $77,200,000
Year 2023 : $48,500,000
Year 2024 : $17,900,000

Farm Players Salaries

Marcus Johansson $300,000 (2)
Salary Remaining : $281,395
Blake Comeau $200,000 (1)
Salary Remaining : $187,597
Jack Johnson $200,000 (3)
Salary Remaining : $187,597
Garnet Hathaway $150,000 (2)
Salary Remaining : $140,698
Arttu Ruotsalainen $150,000 (4)
Salary Remaining : $140,698
Joshua Ho-Sang $150,000 (3)
Salary Remaining : $140,698
Sam Lafferty $150,000 (2)
Salary Remaining : $140,698
Vinnie Hinostroza $150,000 (4)
Salary Remaining : $140,698
Casey DeSmith $120,000 (1)
Salary Remaining : $112,558
Frederick Gaudreau $100,000 (2)
Salary Remaining : $93,798
John Leonard $100,000 (3)
Salary Remaining : $93,798
Brendan Perlini $100,000 (1)
Salary Remaining : $93,798
Danny DeKeyser $100,000 (2)
Salary Remaining : $93,798
Dean Kukan $92,500 (2)
Salary Remaining : $86,764
Samuel Montembeault $90,000 (1)
Salary Remaining : $84,419
Malcolm Subban $80,000 (2)
Salary Remaining : $75,039
Aaron Ness $80,000 (2)
Salary Remaining : $75,039
Connor Ingram $75,000 (2)
Salary Remaining : $70,349
Derek Ryan $72,500 (2)
Salary Remaining : $68,004
Nick Cousins $72,500 (2)
Salary Remaining : $68,004
Alex Belzile $72,500 (2)
Salary Remaining : $68,004
Chris Terry $70,000 (1)
Salary Remaining : $65,659
Chad Ruhwedel $70,000 (2)
Salary Remaining : $65,659
Robert Hagg $70,000 (1)
Salary Remaining : $65,659
Miles Gendron $70,000 (3)
Salary Remaining : $65,659
Louie Belpedio $60,000 (3)
Salary Remaining : $56,279
Carter Rowney $50,000 (2)
Salary Remaining : $46,899
Kevin Rooney $50,000 (2)
Salary Remaining : $46,899
Jacob Bryson $40,000 (3)
Salary Remaining : $37,519
Total Farm Players29
Salary Commitment
Year 2021 : $3,085,000
Year 2022 : $2,435,000
Year 2023 : $920,000
Year 2024 : $300,000
Salary Average Commitment
Year 2021 : $3,035,000
Year 2022 : $2,385,000
Year 2023 : $920,000
Year 2024 : $300,000

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion at San Jose
Level 1: 6000 - $90 - 5,757 - 95.94%
Level 2: 5000 - $60 - 4,248 - 84.96%
Level 3: 2000 - $30 - 1,953 - 97.65%
Level 4: 4000 - $20 - 4,000 - 100.00%
Luxury : 1000 - $180 - 879 - 87.90%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $60 - 1,109 - 55.43%
Farm Level 2: 1000 - $30 - 509 - 50.85%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %16,837 - 93.54%
Average Income per Game$1,123,264
Year to Date Revenue$2,246,527
Farm
Home Games Left34
Average Attendance - %1,617 - 53.90%
Average Income per Game$85,854
Year to Date Revenue$171,707

Expense

Pro Players Total Salaries$82,753,795
Farm Players Total Salaries$2,660,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,473,176
Farm Year To Date Expenses$164,960
Pro Salary Cap To Date$4,473,176
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,190,959
Farm Estimated Season Revenue$2,919,019
Pro Remaining Season Days140
Pro Expenses Per Days$559,147
Pro Estimated Expenses$78,280,580
Farm Remaining Season Days121
Farm Expenses Per Days$20,620
Farm Estimated Expenses$2,495,020
Estimated Season Expenses$80,775,600
Season Salary Cap$82,753,795
Estimate Under Maximum Salary Cap of $86,500,000$3,746,205
Estimate Over Minimum Salary Cap of $0 $82,753,795
Current Bank Account$12,406,941
Projected Bank Account($27,258,681)

Pro Players Salaries

Oliver Ekman-Larsson $7,650,000 (2)
-Salary Remaining : $7,236,486
Logan Couture $7,500,000 (4)
-Salary Remaining : $7,094,595
Elvis Merzlikins $7,000,000 (3)
-Salary Remaining : $6,621,622
Brayden Point $6,000,000 (2)
-Salary Remaining : $5,675,676
Timo Meier $6,000,000 (2)
-Salary Remaining : $5,675,676
Duncan Keith $5,438,462 (2)
-Salary Remaining : $5,144,491
Alex DeBrincat $5,400,000 (2)
-Salary Remaining : $5,108,108
Alec Martinez $5,250,000 (2)
-Salary Remaining : $4,966,216
Kevin Labanc $4,500,000 (3)
-Salary Remaining : $4,256,757
Josh Bailey $4,500,000 (1)
-Salary Remaining : $4,256,757
Christian Dvorak $4,450,000 (4)
-Salary Remaining : $4,209,459
Sean Couturier $4,333,333 (1)
-Salary Remaining : $4,099,099
Calvin de Haan $4,000,000 (1)
-Salary Remaining : $3,783,784
Colton Sissons $2,857,000 (4)
-Salary Remaining : $2,702,568
Kris Russell $1,250,000 (1)
-Salary Remaining : $1,182,432
Ryan Pulock $1,000,000 (1)
-Salary Remaining : $945,946
Kailer Yamamoto $1,000,000 (2)
-Salary Remaining : $945,946
Alex Nedeljkovic $850,000 (2)
-Salary Remaining : $804,054
J.T. Compher $850,000 (1)
-Salary Remaining : $804,054
Oscar Dansk $850,000 (1)
-Salary Remaining : $804,054
Jake Evans $750,000 (4)
-Salary Remaining : $709,459
Tyler Bertuzzi $700,000 (1)
-Salary Remaining : $662,162
Jonas Siegenthaler $625,000 (1)
-Salary Remaining : $591,216
Total Pro Players23
Salary Commitment
Year 2021 : $82,753,795
Year 2022 : $64,645,462
Year 2023 : $27,057,000
Year 2024 : $15,557,000
Salary Average Commitment
Year 2021 : $82,753,795
Year 2022 : $64,645,462
Year 2023 : $27,057,000
Year 2024 : $15,557,000
Salary Cap with 1 Way Contract
Year 2021 : $82,753,795
Year 2022 : $64,645,462
Year 2023 : $27,057,000
Year 2024 : $15,557,000

Farm Players Salaries

Radko Gudas $250,000 (2)
Salary Remaining : $234,496
Spencer Foo $225,000 (1)
Salary Remaining : $211,047
Mitchell Stephens $225,000 (1)
Salary Remaining : $211,047
C.J. Smith $225,000 (1)
Salary Remaining : $211,047
Henrik Lundqvist $200,000 (1)
Salary Remaining : $187,597
Brandon Montour $200,000 (1)
Salary Remaining : $187,597
Jake Gardiner $200,000 (2)
Salary Remaining : $187,597
Martin Jones $100,000 (2)
Salary Remaining : $93,798
Mike Vecchione $90,000 (1)
Salary Remaining : $84,419
Anthony Louis $90,000 (1)
Salary Remaining : $84,419
Dmitry Osipov $90,000 (1)
Salary Remaining : $84,419
Landon Bow $90,000 (1)
Salary Remaining : $84,419
Logan O'Connor $75,000 (4)
Salary Remaining : $70,349
Kevin Stenlund $75,000 (4)
Salary Remaining : $70,349
Samuel Blais $75,000 (4)
Salary Remaining : $70,349
Dillon Heatherington $70,000 (2)
Salary Remaining : $65,659
Brogan Rafferty $50,000 (3)
Salary Remaining : $46,899
Chris Bigras $50,000 (3)
Salary Remaining : $46,899
Rafael Harvey-Pinard $40,000 (4)
Salary Remaining : $37,519
Alex Limoges $40,000 (4)
Salary Remaining : $37,519
Jack Dugan $40,000 (4)
Salary Remaining : $37,519
Joel Teasdale $40,000 (4)
Salary Remaining : $37,519
Jeff Malott $40,000 (4)
Salary Remaining : $37,519
Chase De Leo $40,000 (2)
Salary Remaining : $37,519
Nelson Nogier $40,000 (3)
Salary Remaining : $37,519
Total Farm Players25
Salary Commitment
Year 2021 : $2,660,000
Year 2022 : $1,225,000
Year 2023 : $565,000
Year 2024 : $425,000
Salary Average Commitment
Year 2021 : $2,660,000
Year 2022 : $1,225,000
Year 2023 : $565,000
Year 2024 : $425,000

Tampa Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $90 - 5,842 - 97.37%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $30 - 1,906 - 95.30%
Level 4: 4000 - $20 - 3,924 - 98.09%
Luxury : 1000 - $180 - 917 - 91.70%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $60 - 1,102 - 55.10%
Farm Level 2: 1000 - $30 - 498 - 49.75%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %17,589 - 97.71%
Average Income per Game$1,130,315
Year to Date Revenue$2,260,629
Farm
Home Games Left34
Average Attendance - %1,600 - 53.32%
Average Income per Game$85,097
Year to Date Revenue$170,194

Expense

Pro Players Total Salaries$83,925,000
Farm Players Total Salaries$1,750,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$4,536,488
Farm Year To Date Expenses$108,528
Pro Salary Cap To Date$4,536,488
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,430,693
Farm Estimated Season Revenue$2,893,298
Pro Remaining Season Days140
Pro Expenses Per Days$567,061
Pro Estimated Expenses$79,388,540
Farm Remaining Season Days121
Farm Expenses Per Days$13,566
Farm Estimated Expenses$1,641,486
Estimated Season Expenses$81,030,026
Season Salary Cap$83,925,000
Estimate Under Maximum Salary Cap of $86,500,000$2,575,000
Estimate Over Minimum Salary Cap of $0 $83,925,000
Current Bank Account$12,664,781
Projected Bank Account($27,041,254)

Pro Players Salaries

Drew Doughty $10,000,000 (1)
-Salary Remaining : $9,459,459
Nikita Kucherov $7,500,000 (1)
-Salary Remaining : $7,094,595
James van Riemsdyk $7,000,000 (2)
-Salary Remaining : $6,621,622
Dylan Larkin $6,100,000 (2)
-Salary Remaining : $5,770,270
Ryan O'Reilly $6,000,000 (2)
-Salary Remaining : $5,675,676
Alex Pietrangelo $6,000,000 (2)
-Salary Remaining : $5,675,676
Tuukka Rask $6,000,000 (2)
-Salary Remaining : $5,675,676
Rasmus Ristolainen $5,000,000 (1)
-Salary Remaining : $4,729,730
Blake Coleman $4,500,000 (4)
-Salary Remaining : $4,256,757
Tyler Toffoli $4,250,000 (4)
-Salary Remaining : $4,020,270
Jordan Binnington $4,000,000 (4)
-Salary Remaining : $3,783,784
Adam Larsson $4,000,000 (4)
-Salary Remaining : $3,783,784
Derek Forbort $2,000,000 (1)
-Salary Remaining : $1,891,892
Mattias Janmark $2,000,000 (1)
-Salary Remaining : $1,891,892
Derek Grant $1,500,000 (4)
-Salary Remaining : $1,418,919
Elias Pettersson $1,500,000 (1)
-Salary Remaining : $1,418,919
Luke Glendening $1,500,000 (4)
-Salary Remaining : $1,418,919
Travis Sanheim $1,000,000 (2)
-Salary Remaining : $945,946
Slater Koekkoek $925,000 (2)
-Salary Remaining : $875,000
Ryan Lindgren $850,000 (3)
-Salary Remaining : $804,054
Trevor Moore $500,000 (3)
-Salary Remaining : $472,973
Chris Driedger $500,000 (2)
-Salary Remaining : $472,973
Gage Quinney $500,000 (3)
-Salary Remaining : $472,973
Ben Harpur $400,000 (2)
-Salary Remaining : $378,378
Egor Sharangovich $400,000 (3)
-Salary Remaining : $378,378
Total Pro Players25
Salary Commitment
Year 2021 : $83,925,000
Year 2022 : $55,925,000
Year 2023 : $22,000,000
Year 2024 : $19,750,000
Salary Average Commitment
Year 2021 : $78,425,002
Year 2022 : $50,425,002
Year 2023 : $17,500,001
Year 2024 : $15,250,001
Salary Cap with 1 Way Contract
Year 2021 : $83,925,000
Year 2022 : $55,925,000
Year 2023 : $22,000,000
Year 2024 : $19,750,000

Farm Players Salaries

Parker Milner $100,000 (1)
Salary Remaining : $93,798
Kale Kessy $100,000 (1)
Salary Remaining : $93,798
Brett Gallant $100,000 (1)
Salary Remaining : $93,798
Joel Rechlicz $100,000 (1)
Salary Remaining : $93,798
Stephen Perfetto $100,000 (2)
Salary Remaining : $93,798
Alex Wideman $100,000 (1)
Salary Remaining : $93,798
Mike Cornell $100,000 (1)
Salary Remaining : $93,798
Daniel Taylor $100,000 (4)
Salary Remaining : $93,798
Dustin Gazley $100,000 (1)
Salary Remaining : $93,798
Colby Sissons $100,000 (2)
Salary Remaining : $93,798
Jared VanWormer $100,000 (2)
Salary Remaining : $93,798
Christopher Brown $100,000 (2)
Salary Remaining : $93,798
Maxim Letunov $70,000 (3)
Salary Remaining : $65,659
Brycen Martin $70,000 (3)
Salary Remaining : $65,659
Josh Mahura $60,000 (3)
Salary Remaining : $56,279
Dmytro Timashov $60,000 (3)
Salary Remaining : $56,279
Marko Dano $50,000 (1)
Salary Remaining : $46,899
Jordan Gross $50,000 (3)
Salary Remaining : $46,899
Jacob Doty $50,000 (3)
Salary Remaining : $46,899
Cole Cassels $50,000 (2)
Salary Remaining : $46,899
Kerby Rychel $50,000 (1)
Salary Remaining : $46,899
Dylan Labbe $40,000 (2)
Salary Remaining : $37,519
Total Farm Players22
Salary Commitment
Year 2021 : $1,750,000
Year 2022 : $950,000
Year 2023 : $460,000
Year 2024 : $100,000
Salary Average Commitment
Year 2021 : $1,750,000
Year 2022 : $950,000
Year 2023 : $460,000
Year 2024 : $100,000

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6000 - $100 - 5,415 - 90.25%
Level 2: 5000 - $60 - 3,958 - 79.15%
Level 3: 2000 - $35 - 1,698 - 84.90%
Level 4: 4000 - $20 - 3,934 - 98.34%
Luxury : 1000 - $200 - 701 - 70.10%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,914 - 95.70%
Farm Level 2: 1000 - $15 - 997 - 99.70%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %15,705 - 87.25%
Average Income per Game$1,110,112
Year to Date Revenue$2,220,224
Farm
Home Games Left34
Average Attendance - %2,911 - 97.03%
Average Income per Game$86,043
Year to Date Revenue$172,085

Expense

Pro Players Total Salaries$83,750,000
Farm Players Total Salaries$1,694,200
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$4,527,024
Farm Year To Date Expenses$105,064
Pro Salary Cap To Date$4,527,024
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,743,808
Farm Estimated Season Revenue$2,925,445
Pro Remaining Season Days140
Pro Expenses Per Days$565,878
Pro Estimated Expenses$79,222,920
Farm Remaining Season Days121
Farm Expenses Per Days$13,133
Farm Estimated Expenses$1,589,093
Estimated Season Expenses$80,812,013
Season Salary Cap$83,750,000
Estimate Under Maximum Salary Cap of $86,500,000$2,750,000
Estimate Over Minimum Salary Cap of $0 $83,750,000
Current Bank Account$8,199,413
Projected Bank Account($31,943,347)

Pro Players Salaries

Auston Matthews $10,500,000 (3)
-Salary Remaining : $9,932,432
Sidney Crosby $8,700,000 (3)
-Salary Remaining : $8,229,730
Andrei Vasilevskiy $7,000,000 (2)
-Salary Remaining : $6,621,622
Ivan Provorov $7,000,000 (3)
-Salary Remaining : $6,621,622
Alex Ovechkin $7,000,000 (2)
-Salary Remaining : $6,621,622
Zach Hyman $6,500,000 (4)
-Salary Remaining : $6,148,649
Mark Scheifele $6,000,000 (3)
-Salary Remaining : $5,675,676
Kyle Connor $5,750,000 (4)
-Salary Remaining : $5,439,189
Morgan Rielly $5,500,000 (1)
-Salary Remaining : $5,202,703
Jake Muzzin $5,000,000 (2)
-Salary Remaining : $4,729,730
Mattias Ekholm $3,500,000 (1)
-Salary Remaining : $3,310,811
Justin Holl $2,000,000 (2)
-Salary Remaining : $1,891,892
William Nylander $1,250,000 (2)
-Salary Remaining : $1,182,432
Mitch Marner $1,250,000 (2)
-Salary Remaining : $1,182,432
Jack Campbell $1,000,000 (2)
-Salary Remaining : $945,946
Chris Wagner $850,000 (1)
-Salary Remaining : $804,054
Andrew MacDonald $800,000 (1)
-Salary Remaining : $756,757
Kyle Brodziak $750,000 (1)
-Salary Remaining : $709,459
Michael Grabner $750,000 (1)
-Salary Remaining : $709,459
Andy Greene $700,000 (1)
-Salary Remaining : $662,162
Anders Nilsson $700,000 (2)
-Salary Remaining : $662,162
Ilya Mikheyev $650,000 (3)
-Salary Remaining : $614,865
Anthony Cirelli $600,000 (2)
-Salary Remaining : $567,568
Total Pro Players23
Salary Commitment
Year 2021 : $83,750,000
Year 2022 : $70,900,000
Year 2023 : $45,100,000
Year 2024 : $12,250,000
Salary Average Commitment
Year 2021 : $83,750,000
Year 2022 : $70,900,000
Year 2023 : $45,100,000
Year 2024 : $12,250,000
Salary Cap with 1 Way Contract
Year 2021 : $83,750,000
Year 2022 : $70,900,000
Year 2023 : $45,100,000
Year 2024 : $12,250,000

Farm Players Salaries

Timothy Liljegren $100,000 (3)
Salary Remaining : $93,798
Evgeny Svechnikov $100,000 (3)
Salary Remaining : $93,798
Kieffer Bellows $95,000 (3)
Salary Remaining : $89,109
Carl Grundstrom $87,500 (3)
Salary Remaining : $82,074
Andrew Cogliano $85,000 (1)
Salary Remaining : $79,729
Shane Bowers $85,000 (3)
Salary Remaining : $79,729
Travis Dermott $85,000 (3)
Salary Remaining : $79,729
Zach Bogosian $80,000 (1)
Salary Remaining : $75,039
Trevor Lewis $80,000 (1)
Salary Remaining : $75,039
Frederic Allard $80,000 (3)
Salary Remaining : $75,039
Evan Rodrigues $75,000 (1)
Salary Remaining : $70,349
Darren Helm $75,000 (1)
Salary Remaining : $70,349
Justin Abdelkader $75,000 (1)
Salary Remaining : $70,349
Alex Galchenyuk $75,000 (3)
Salary Remaining : $70,349
Yakov Trenin $70,000 (3)
Salary Remaining : $65,659
Alexandre Carrier $70,000 (3)
Salary Remaining : $65,659
Mikhail Maltsev $70,000 (3)
Salary Remaining : $65,659
Max Lajoie $70,000 (3)
Salary Remaining : $65,659
Michael Bunting $66,700 (3)
Salary Remaining : $62,564
Nicolas Aube-Kubel $60,000 (3)
Salary Remaining : $56,279
Eric Comrie $60,000 (2)
Salary Remaining : $56,279
Jake Paterson $50,000 (2)
Salary Remaining : $46,899
Total Farm Players22
Salary Commitment
Year 2021 : $1,694,200
Year 2022 : $1,224,200
Year 2023 : $1,114,200
Year 2024 : $0
Salary Average Commitment
Year 2021 : $1,609,200
Year 2022 : $1,224,200
Year 2023 : $1,114,200
Year 2024 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 4,509 - 75.14%
Level 2: 5000 - $60 - 3,974 - 79.48%
Level 3: 2000 - $35 - 1,490 - 74.48%
Level 4: 4000 - $25 - 2,481 - 62.01%
Luxury : 1000 - $200 - 779 - 77.85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,890 - 94.48%
Farm Level 2: 1000 - $15 - 977 - 97.65%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %13,231 - 73.51%
Average Income per Game$1,007,092
Year to Date Revenue$2,014,184
Farm
Home Games Left34
Average Attendance - %2,866 - 95.53%
Average Income per Game$84,819
Year to Date Revenue$169,638

Expense

Pro Players Total Salaries$84,616,666
Farm Players Total Salaries$2,967,200
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$4,573,872
Farm Year To Date Expenses$184,016
Pro Salary Cap To Date$4,573,872
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,241,128
Farm Estimated Season Revenue$2,883,846
Pro Remaining Season Days140
Pro Expenses Per Days$571,734
Pro Estimated Expenses$80,042,760
Farm Remaining Season Days121
Farm Expenses Per Days$23,002
Farm Estimated Expenses$2,783,242
Estimated Season Expenses$82,826,002
Season Salary Cap$84,616,666
Estimate Under Maximum Salary Cap of $86,500,000$1,883,334
Estimate Over Minimum Salary Cap of $0 $84,616,666
Current Bank Account$606,801
Projected Bank Account($45,094,227)

Pro Players Salaries

Seth Jones $7,300,000 (3)
-Salary Remaining : $6,905,405
Ryan Johansen $7,000,000 (2)
-Salary Remaining : $6,621,622
Connor Hellebuyck $6,166,666 (1)
-Salary Remaining : $5,833,333
Patrik Laine $6,000,000 (1)
-Salary Remaining : $5,675,676
David Pastrnak $6,000,000 (2)
-Salary Remaining : $5,675,676
Dougie Hamilton $6,000,000 (2)
-Salary Remaining : $5,675,676
Adam Pelech $5,750,000 (2)
-Salary Remaining : $5,439,189
Mika Zibanejad $5,350,000 (1)
-Salary Remaining : $5,060,811
Dominik Kubalik $4,525,000 (3)
-Salary Remaining : $4,280,405
Patric Hornqvist $4,500,000 (2)
-Salary Remaining : $4,256,757
Sam Reinhart $4,000,000 (1)
-Salary Remaining : $3,783,784
Riley Sheahan $3,250,000 (2)
-Salary Remaining : $3,074,324
Robby Fabbri $2,950,000 (1)
-Salary Remaining : $2,790,541
Nikita Zadorov $2,650,000 (1)
-Salary Remaining : $2,506,757
Ethan Bear $2,250,000 (1)
-Salary Remaining : $2,128,378
Pavel Zacha $2,250,000 (1)
-Salary Remaining : $2,128,378
Vladislav Namestnikov $2,000,000 (1)
-Salary Remaining : $1,891,892
Ben Hutton $1,750,000 (1)
-Salary Remaining : $1,655,405
Troy Stecher $1,700,000 (1)
-Salary Remaining : $1,608,108
Scott Mayfield $1,500,000 (2)
-Salary Remaining : $1,418,919
Tyler Bozak $1,000,000 (2)
-Salary Remaining : $945,946
Ilya Sorokin $500,000 (3)
-Salary Remaining : $472,973
Ryan Kesler $225,000 (1)
-Salary Remaining : $212,838
Total Pro Players23
Salary Commitment
Year 2021 : $84,616,666
Year 2022 : $47,325,000
Year 2023 : $12,325,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $84,616,666
Year 2022 : $47,325,000
Year 2023 : $12,325,000
Year 2024 : $0
Salary Cap with 1 Way Contract
Year 2021 : $84,616,666
Year 2022 : $47,325,000
Year 2023 : $12,325,000
Year 2024 : $0

Farm Players Salaries

Matthew Highmore $325,500 (1)
Salary Remaining : $305,314
Artem Anisimov $275,000 (2)
Salary Remaining : $257,946
Mathieu Joseph $262,500 (1)
Salary Remaining : $246,221
Jared Coreau $175,000 (1)
Salary Remaining : $164,147
Josh Brown $175,000 (2)
Salary Remaining : $164,147
Emil Pettersson $175,000 (1)
Salary Remaining : $164,147
Christian Djoos $125,000 (2)
Salary Remaining : $117,248
Alexandar Georgiev $100,000 (1)
Salary Remaining : $93,798
Devante Smith-Pelly $100,000 (1)
Salary Remaining : $93,798
Mirco Mueller $100,000 (2)
Salary Remaining : $93,798
Josh Archibald $100,000 (1)
Salary Remaining : $93,798
Dominik Simon $92,500 (1)
Salary Remaining : $86,764
Ryan Donato $85,000 (1)
Salary Remaining : $79,729
Nikolay Goldobin $85,000 (2)
Salary Remaining : $79,729
Markus Granlund $80,000 (1)
Salary Remaining : $75,039
Vinni Lettieri $75,000 (1)
Salary Remaining : $70,349
Carson Soucy $72,500 (1)
Salary Remaining : $68,004
Zack MacEwen $72,500 (1)
Salary Remaining : $68,004
Radim Simek $72,500 (1)
Salary Remaining : $68,004
Andreas Borgman $72,500 (1)
Salary Remaining : $68,004
Jan Rutta $72,500 (1)
Salary Remaining : $68,004
Calvin Thurkauf $72,500 (1)
Salary Remaining : $68,004
Filip Chytil $70,000 (1)
Salary Remaining : $65,659
Ross Johnston $66,700 (1)
Salary Remaining : $62,564
Ryan Hitchcock $65,000 (1)
Salary Remaining : $60,969
Total Farm Players25
Salary Commitment
Year 2021 : $2,967,200
Year 2022 : $760,000
Year 2023 : $0
Year 2024 : $0
Salary Average Commitment
Year 2021 : $2,967,200
Year 2022 : $760,000
Year 2023 : $0
Year 2024 : $0

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 5,185 - 86.41%
Level 2: 5000 - $60 - 4,362 - 87.23%
Level 3: 2000 - $35 - 1,780 - 88.98%
Level 4: 4000 - $20 - 3,896 - 97.40%
Luxury : 1000 - $200 - 780 - 77.95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,909 - 95.45%
Farm Level 2: 1000 - $15 - 945 - 94.50%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %16,001 - 88.89%
Average Income per Game$1,130,055
Year to Date Revenue$2,260,109
Farm
Home Games Left34
Average Attendance - %2,854 - 95.13%
Average Income per Game$85,040
Year to Date Revenue$170,079

Expense

Pro Players Total Salaries$75,550,000
Farm Players Total Salaries$4,552,500
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,083,784
Farm Year To Date Expenses$282,328
Pro Salary Cap To Date$4,083,784
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,421,853
Farm Estimated Season Revenue$2,891,343
Pro Remaining Season Days140
Pro Expenses Per Days$510,473
Pro Estimated Expenses$71,466,220
Farm Remaining Season Days121
Farm Expenses Per Days$35,291
Farm Estimated Expenses$4,270,211
Estimated Season Expenses$75,736,431
Season Salary Cap$75,550,000
Estimate Under Maximum Salary Cap of $86,500,000$10,950,000
Estimate Over Minimum Salary Cap of $0 $75,550,000
Current Bank Account$38,955,330
Projected Bank Account$4,532,095

Pro Players Salaries

William Karlsson $5,750,000 (3)
-Salary Remaining : $5,439,189
Nino Niederreiter $5,650,000 (4)
-Salary Remaining : $5,344,595
Colton Parayko $5,500,000 (1)
-Salary Remaining : $5,202,703
Jordan Staal $5,250,000 (2)
-Salary Remaining : $4,966,216
Dustin Brown $5,000,000 (2)
-Salary Remaining : $4,729,730
Josh Anderson $4,900,000 (3)
-Salary Remaining : $4,635,135
Alexander Wennberg $4,500,000 (3)
-Salary Remaining : $4,256,757
Alex Tuch $4,500,000 (3)
-Salary Remaining : $4,256,757
Joe Pavelski $4,500,000 (2)
-Salary Remaining : $4,256,757
Shea Theodore $4,500,000 (1)
-Salary Remaining : $4,256,757
David Perron $4,000,000 (1)
-Salary Remaining : $3,783,784
TJ Brodie $3,900,000 (3)
-Salary Remaining : $3,689,189
Ryan Suter $3,500,000 (4)
-Salary Remaining : $3,310,811
MacKenzie Weegar $3,250,000 (2)
-Salary Remaining : $3,074,324
Tristan Jarry $3,250,000 (2)
-Salary Remaining : $3,074,324
Anthony Duclair $3,000,000 (3)
-Salary Remaining : $2,837,838
Pavel Francouz $2,500,000 (2)
-Salary Remaining : $2,364,865
Alex Iafallo $1,000,000 (1)
-Salary Remaining : $945,946
Andrew Mangiapane $700,000 (2)
-Salary Remaining : $662,162
Mike Reilly $400,000 (1)
-Salary Remaining : $378,378
Total Pro Players20
Salary Commitment
Year 2021 : $75,550,000
Year 2022 : $60,150,000
Year 2023 : $35,700,000
Year 2024 : $9,150,000
Salary Average Commitment
Year 2021 : $75,550,000
Year 2022 : $60,150,000
Year 2023 : $35,700,000
Year 2024 : $9,150,000
Salary Cap with 1 Way Contract
Year 2021 : $75,550,000
Year 2022 : $60,150,000
Year 2023 : $35,700,000
Year 2024 : $9,150,000

Farm Players Salaries

Jason Zucker $335,000 (4)
Salary Remaining : $314,225
Paul Byron $300,000 (2)
Salary Remaining : $281,395
Michal Kempny $250,000 (1)
Salary Remaining : $234,496
Jonathan Drouin $225,000 (4)
Salary Remaining : $211,047
Brennan Menell $225,000 (1)
Salary Remaining : $211,047
Dmitry Zavgorodniy $200,000 (4)
Salary Remaining : $187,597
Damien Giroux $200,000 (4)
Salary Remaining : $187,597
Mathias Emilio Pettersen $200,000 (4)
Salary Remaining : $187,597
Antoine Morand $200,000 (4)
Salary Remaining : $187,597
Colin Miller $180,000 (4)
Salary Remaining : $168,837
Tomas Nosek $180,000 (4)
Salary Remaining : $168,837
Connor Carrick $150,000 (3)
Salary Remaining : $140,698
Jacob Ingham $150,000 (4)
Salary Remaining : $140,698
Mike Matheson $150,000 (3)
Salary Remaining : $140,698
Tyler Angle $150,000 (4)
Salary Remaining : $140,698
Michael Del Zotto $125,000 (1)
Salary Remaining : $117,248
Radim Zohorna $125,000 (4)
Salary Remaining : $117,248
Haydn Fleury $125,000 (2)
Salary Remaining : $117,248
Logan Shaw $125,000 (2)
Salary Remaining : $117,248
Tanner Jeannot $125,000 (4)
Salary Remaining : $117,248
Laurent Brossoit $100,000 (1)
Salary Remaining : $93,798
Steven Lorentz $85,000 (3)
Salary Remaining : $79,729
Sam Carrick $85,000 (2)
Salary Remaining : $79,729
Mathieu Perreault $80,000 (1)
Salary Remaining : $75,039
Reid Boucher $80,000 (2)
Salary Remaining : $75,039
Brendan Smith $80,000 (1)
Salary Remaining : $75,039
Trevor van Riemsdyk $80,000 (1)
Salary Remaining : $75,039
Cole Schneider $80,000 (1)
Salary Remaining : $75,039
Gavin Bayreuther $62,500 (1)
Salary Remaining : $58,624
Nick Schneider $50,000 (2)
Salary Remaining : $46,899
Peter Holland $50,000 (2)
Salary Remaining : $46,899
Total Farm Players31
Salary Commitment
Year 2021 : $4,552,500
Year 2022 : $3,470,000
Year 2023 : $2,655,000
Year 2024 : $2,270,000
Salary Average Commitment
Year 2021 : $4,552,500
Year 2022 : $3,470,000
Year 2023 : $2,655,000
Year 2024 : $2,270,000

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $90 - 5,592 - 93.19%
Level 2: 5000 - $50 - 4,944 - 98.88%
Level 3: 2000 - $30 - 1,911 - 95.53%
Level 4: 4000 - $20 - 3,816 - 95.40%
Luxury : 1000 - $180 - 905 - 90.45%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $60 - 1,051 - 52.55%
Farm Level 2: 1000 - $30 - 493 - 49.30%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %17,167 - 95.37%
Average Income per Game$1,099,224
Year to Date Revenue$2,198,448
Farm
Home Games Left34
Average Attendance - %1,544 - 51.47%
Average Income per Game$81,743
Year to Date Revenue$163,486

Expense

Pro Players Total Salaries$64,475,000
Farm Players Total Salaries$2,105,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$3,481,758
Farm Year To Date Expenses$130,576
Pro Salary Cap To Date$3,481,758
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,373,616
Farm Estimated Season Revenue$2,779,262
Pro Remaining Season Days140
Pro Expenses Per Days$435,642
Pro Estimated Expenses$60,989,880
Farm Remaining Season Days121
Farm Expenses Per Days$16,322
Farm Estimated Expenses$1,974,962
Estimated Season Expenses$62,964,842
Season Salary Cap$64,475,000
Estimate Under Maximum Salary Cap of $86,500,000$22,025,000
Estimate Over Minimum Salary Cap of $0 $64,475,000
Current Bank Account$61,949,823
Projected Bank Account$39,137,859

Pro Players Salaries

Jesper Bratt $5,750,000 (1)
-Salary Remaining : $5,439,189
Nick Leddy $5,500,000 (1)
-Salary Remaining : $5,202,703
Nick Schmaltz $4,850,000 (4)
-Salary Remaining : $4,587,838
Ryan Murray $4,500,000 (2)
-Salary Remaining : $4,256,757
Damon Severson $4,000,000 (2)
-Salary Remaining : $3,783,784
Mats Zuccarello $4,000,000 (4)
-Salary Remaining : $3,783,784
Anthony Beauvillier $4,000,000 (4)
-Salary Remaining : $3,783,784
Johnny Boychuk $4,000,000 (1)
-Salary Remaining : $3,783,784
Olli Maatta $3,875,000 (2)
-Salary Remaining : $3,665,541
Cam Talbot $3,500,000 (2)
-Salary Remaining : $3,310,811
Brandon Tanev $3,500,000 (2)
-Salary Remaining : $3,310,811
Casey Cizikas $2,500,000 (4)
-Salary Remaining : $2,364,865
Artturi Lehkonen $2,300,000 (3)
-Salary Remaining : $2,175,676
Dmitry Kulikov $2,250,000 (4)
-Salary Remaining : $2,128,378
Brandon Saad $2,150,000 (2)
-Salary Remaining : $2,033,784
Tyler Johnson $2,150,000 (2)
-Salary Remaining : $2,033,784
Miro Heiskanen $1,250,000 (2)
-Salary Remaining : $1,182,432
Brian Boyle $650,000 (1)
-Salary Remaining : $614,865
Oscar Fantenberg $650,000 (1)
-Salary Remaining : $614,865
Eric Staal $650,000 (3)
-Salary Remaining : $614,865
Patrick Marleau $650,000 (1)
-Salary Remaining : $614,865
Joachim Blichfeld $650,000 (3)
-Salary Remaining : $614,865
Vitek Vanecek $650,000 (3)
-Salary Remaining : $614,865
Kent Simpson $500,000 (2)
-Salary Remaining : $472,973
Total Pro Players24
Salary Commitment
Year 2021 : $64,475,000
Year 2022 : $47,275,000
Year 2023 : $21,850,000
Year 2024 : $17,600,000
Salary Average Commitment
Year 2021 : $64,475,000
Year 2022 : $47,275,000
Year 2023 : $21,850,000
Year 2024 : $17,600,000
Salary Cap with 1 Way Contract
Year 2021 : $64,475,000
Year 2022 : $47,275,000
Year 2023 : $21,850,000
Year 2024 : $17,600,000

Farm Players Salaries

Carter Hart $250,000 (2)
Salary Remaining : $234,496
Sven Andrighetto $150,000 (2)
Salary Remaining : $140,698
Matt Boudens $100,000 (4)
Salary Remaining : $93,798
Oscar Lindberg $100,000 (2)
Salary Remaining : $93,798
Michael Raffl $100,000 (2)
Salary Remaining : $93,798
Cedric Paquette $95,000 (1)
Salary Remaining : $89,109
Tucker Poolman $85,500 (1)
Salary Remaining : $80,198
Marcus Pettersson $85,000 (3)
Salary Remaining : $79,729
Tobias Rieder $75,000 (1)
Salary Remaining : $70,349
Matt Roy $75,000 (2)
Salary Remaining : $70,349
Juuso Riikola $75,000 (2)
Salary Remaining : $70,349
Ville Husso $75,000 (3)
Salary Remaining : $70,349
Ryan Sproul $75,000 (1)
Salary Remaining : $70,349
Christian Jaros $75,000 (2)
Salary Remaining : $70,349
Keaton Thompson $70,000 (2)
Salary Remaining : $65,659
Ryan Collins $70,000 (3)
Salary Remaining : $65,659
Josh Jacobs $70,000 (3)
Salary Remaining : $65,659
Peter Cehlarik $70,000 (1)
Salary Remaining : $65,659
Laurent Dauphin $70,000 (2)
Salary Remaining : $65,659
Ian McCoshen $70,000 (2)
Salary Remaining : $65,659
James Neal $65,000 (1)
Salary Remaining : $60,969
Givani Smith $65,000 (3)
Salary Remaining : $60,969
Brett Kulak $50,000 (1)
Salary Remaining : $46,899
Beau Starrett $50,000 (2)
Salary Remaining : $46,899
Jean-Sebastien Dea $40,000 (1)
Salary Remaining : $37,519
Total Farm Players25
Salary Commitment
Year 2021 : $2,105,500
Year 2022 : $1,550,000
Year 2023 : $465,000
Year 2024 : $100,000
Salary Average Commitment
Year 2021 : $2,055,500
Year 2022 : $1,550,000
Year 2023 : $465,000
Year 2024 : $100,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $86,500,000
Available Cap Space

Over Minimum of
$0

Pro Players

Farm Players

Total Players

Anaheim Ducks $31,988,875 $83,061,000 $3,439,000 $83,061,000 232851
Arizona Coyotes $2,301,271 $74,000,000 $12,500,000 $74,000,000 232245
Boston Bruins $7,040,454 $86,150,000 $350,000 $86,150,000 222547
Buffalo Sabres $8,123,761 $77,825,000 $8,675,000 $77,825,000 212344
Calgary Flames $7,235,498 $79,750,000 $6,750,000 $79,750,000 222345
Carolina Hurricanes $3,881,603 $84,530,000 $1,970,000 $84,530,000 232952
Colorado Avalanche $14,955,585 $59,225,000 $27,275,000 $59,225,000 232750
Detroit Red Wings $21,331,591 $85,400,000 $1,100,000 $85,400,000 222446
Edmonton Oilers $10,972,244 $84,716,667 $1,783,333 $84,716,667 202242
Los Angeles Kings $81,234,520 $81,225,000 $5,275,000 $81,225,000 222648
Montreal Canadiens $24,725,875 $59,650,000 $26,850,000 $59,650,000 212243
New Jersey Devils $4,380,964 $86,100,000 $400,000 $86,100,000 242044
New York Rangers $4,600,313 $76,875,000 $9,625,000 $76,875,000 222143
Pittsburgh Penguins $27,414,598 $86,200,000 $300,000 $86,200,000 222951
San Jose Sharks $12,406,941 $82,753,795 $3,746,205 $82,753,795 232548
Tampa Lightning $12,664,781 $83,925,000 $2,575,000 $83,925,000 252247
Toronto Maple Leafs $8,199,413 $83,750,000 $2,750,000 $83,750,000 232245
Vancouver Canucks $606,801 $84,616,666 $1,883,334 $84,616,666 232548
Vegas Golden Knights $38,955,330 $75,550,000 $10,950,000 $75,550,000 203151
Winnipeg Jets $61,949,823 $64,475,000 $22,025,000 $64,475,000 242549