Team FinanceLast Update - October 5, 2021 at 12:56
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

ANAHEIM



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $190 - 0 - 0.00%
Level 3: 2000 - $180 - 0 - 0.00%
Level 4: 4000 - $150 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$53,425,006
Farm Players Total Salaries$1,378,084
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$5,013,263
Projected Bank Account$5,013,263

Pro Players Salaries

John Tavares $13,000,000 (4)
Jakub Voracek $9,500,000 (3)
David Krejci $9,250,000 (1)
Cam Talbot (1 Way Contract) $5,000,000 (1)
Milan Lucic $4,000,000 (2)
Joonas Donskoi $3,900,000 (2)
Zach Hyman $2,250,000 (2)
Tyler Motte $1,225,000 (1)
Dominik Kubalik $925,005 (1)
Neal Pionk $925,000 (1)
Kiefer Sherwood $750,000 (1)
Dominic Toninato $750,000 (4)
Madison Bowey $750,000 (1)
Matt Roy $700,000 (1)
Vladislav Gavrikov $500,001 (1)
Total Pro Players15
Salary Commitment
Year 2021 : $53,425,006
Year 2022 : $33,400,000
Year 2023 : $23,250,000
Year 2024 : $13,750,000
Salary Average Commitment
Year 2021 : $43,850,006
Year 2022 : $26,500,000
Year 2023 : $22,500,000
Year 2024 : $13,000,000
Salary Cap with 1 Way Contract
Year 2021 : $53,425,006
Year 2022 : $33,400,000
Year 2023 : $23,250,000
Year 2024 : $13,750,000

Farm Players Salaries

Casey DeSmith $125,000 (2)
Dustin Tokarski $120,000 (3)
Steven Kampfer $120,000 (1)
Alexander Barabanov $92,500 (4)
Nolan Foote $89,417 (3)
William Borgen $86,417 (1)
Mikhail Maltsev $80,917 (2)
Simon Benoit $80,917 (2)
Jeffrey Viel $78,000 (1)
Dominik Simon $75,000 (4)
Nicholas Caamano $73,833 (1)
Alexandre Carrier $73,333 (3)
Matthew Highmore $72,500 (2)
Steven Lorentz $72,500 (2)
Nate Prosser $70,000 (1)
Andy Andreoff $67,750 (1)
Total Farm Players16
Salary Commitment
Year 2021 : $1,378,084
Year 2022 : $882,084
Year 2023 : $450,250
Year 2024 : $167,500
Salary Average Commitment
Year 2021 : $1,089,501
Year 2022 : $661,251
Year 2023 : $301,917
Year 2024 : $92,500

ARIZONA



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $175 - 0 - 0.00%
Level 3: 2000 - $150 - 0 - 0.00%
Level 4: 4000 - $100 - 0 - 0.00%
Luxury : 1000 - $325 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,183,333
Farm Players Total Salaries$1,801,121
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$71,830,067
Projected Bank Account$71,830,067

Pro Players Salaries

Jeff Skinner $9,000,000 (2)
Clayton Keller (1 Way Contract) $7,150,000 (4)
Calvin de Haan $6,500,000 (4)
Braden Holtby $6,300,000 (3)
Ian Cole $6,250,000 (3)
Taylor Hall $6,000,000 (1)
Kevin Labanc $4,725,000 (2)
Derek Ryan $4,500,000 (1)
Shayne Gostisbehere $4,500,000 (3)
Brett Pesce $4,025,000 (1)
Andrej Sekera $3,000,000 (2)
David Kampf $1,500,000 (1)
Ivan Barbashev $1,475,000 (2)
Christian Fischer $1,000,000 (3)
Ilya Samsonov $925,000 (2)
Alexander Kerfoot $925,000 (1)
Elias Pettersson $925,000 (1)
Andrei Svechnikov $875,000 (1)
Sam Steel $863,333 (1)
Caleb Jones $850,000 (3)
Colton White $750,000 (3)
Nico Sturm $725,000 (1)
Ethan Bear $720,000 (3)
Oscar Dansk $700,000 (4)
Total Pro Players24
Salary Commitment
Year 2021 : $74,183,333
Year 2022 : $53,845,000
Year 2023 : $34,720,000
Year 2024 : $14,350,000
Salary Average Commitment
Year 2021 : $40,820,333
Year 2022 : $26,732,000
Year 2023 : $22,807,000
Year 2024 : $10,257,000
Salary Cap with 1 Way Contract
Year 2021 : $74,183,333
Year 2022 : $53,845,000
Year 2023 : $34,720,000
Year 2024 : $14,350,000

Farm Players Salaries

Nicolas Aube-Kubel $107,500 (2)
Kevin Stenlund $105,000 (3)
Ville Heinola $92,500 (2)
Dennis Gilbert $92,500 (1)
Travis Dermott $92,500 (1)
Tobias Bjornfot $92,500 (2)
Spencer Knight $92,500 (3)
Kristian Vesalainen $89,417 (2)
Josh Mahura $87,500 (1)
Carl Grundstrom $87,500 (1)
Dennis Cholowski $87,500 (1)
Ryan MacInnis $87,413 (1)
Olle Alsing $85,875 (2)
Taro Hirose $85,000 (2)
Jayce Hawryluk $80,000 (2)
Trevor Moore $77,500 (1)
Collin Delia $74,250 (1)
Joel L'Esperance $72,500 (2)
Vitek Vanecek $71,667 (2)
Daniel Walcott $70,000 (4)
Zachary Senyshyn $70,000 (3)
Brad Thiessen $0 (0)
Total Farm Players22
Salary Commitment
Year 2021 : $1,801,122
Year 2022 : $1,114,459
Year 2023 : $337,500
Year 2024 : $70,000
Salary Average Commitment
Year 2021 : $1,376,872
Year 2022 : $664,459
Year 2023 : $232,500
Year 2024 : $70,000

BOSTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $199 - 0 - 0.00%
Level 3: 2000 - $198 - 0 - 0.00%
Level 4: 4000 - $185 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$77,175,001
Farm Players Total Salaries$2,075,483
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$13,648,120
Projected Bank Account$13,648,120

Pro Players Salaries

Ryan Getzlaf $10,000,000 (1)
Dustin Brown $7,875,000 (1)
Victor Hedman $7,000,000 (4)
Aleksander Barkov $5,900,000 (2)
Darren Helm $5,500,000 (1)
Jaden Schwartz $5,350,000 (3)
Jakub Vrana $5,250,000 (2)
Shea Theodore $5,200,000 (1)
Danny DeKeyser $4,500,000 (3)
Jake Allen $4,350,000 (1)
Joel Edmundson $3,500,000 (3)
Tyler Bozak $3,000,000 (1)
Erik Cernak $2,950,000 (3)
Robin Lehner $1,500,000 (1)
Ben Hutton $1,500,000 (3)
Jacob Larsson $1,200,000 (3)
Kirby Dach $925,001 (2)
Kailer Yamamoto $925,000 (1)
Teddy Blueger $750,000 (1)
Total Pro Players19
Salary Commitment
Year 2021 : $77,175,001
Year 2022 : $38,075,001
Year 2023 : $26,000,000
Year 2024 : $7,000,000
Salary Average Commitment
Year 2021 : $45,575,001
Year 2022 : $12,425,001
Year 2023 : $11,500,000
Year 2024 : $7,000,000
Salary Cap with 1 Way Contract
Year 2021 : $77,175,001
Year 2022 : $38,075,001
Year 2023 : $26,000,000
Year 2024 : $7,000,000

Farm Players Salaries

Sebastian Aho $846,025 (3)
Matt Benning $100,000 (4)
Anthony Stolarz $95,000 (4)
Jake Oettinger $92,500 (2)
Dylan Sikura $92,500 (1)
Reese Johnson $88,083 (2)
Anthony Angello $83,375 (1)
Ivan Prosvetov $80,917 (2)
Jan Jenik $79,500 (3)
Gustav Lindstrom $77,583 (2)
Dan Vladar $75,000 (3)
William Lagesson $74,167 (1)
Lane Pederson $73,500 (1)
Jakub Zboril $72,500 (2)
Juho Lammikko $72,500 (1)
Josef Korenar $72,333 (1)
Total Farm Players16
Salary Commitment
Year 2021 : $2,075,483
Year 2022 : $1,607,108
Year 2023 : $1,195,525
Year 2024 : $195,000
Salary Average Commitment
Year 2021 : $1,126,958
Year 2022 : $658,583
Year 2023 : $247,000
Year 2024 : $0

BUFFALO



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 7250 - $200 - 0 - 0.00%
Level 2: 7250 - $199 - 0 - 0.00%
Level 3: 3750 - $198 - 0 - 0.00%
Level 4: 5250 - $197 - 0 - 0.00%
Luxury : 1500 - $400 - 0 - 0.00%
Total Capacity :25000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$86,165,000
Farm Players Total Salaries$1,417,578
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$120,631,005
Projected Bank Account$120,631,005

Pro Players Salaries

Andrei Vasilevskiy $9,500,000 (4)
Patrice Bergeron $8,875,000 (1)
Max Pacioretty $7,500,000 (2)
Evgenii Dadonov $6,990,000 (3)
Esa Lindell $5,800,000 (4)
Chris Tanev $5,500,000 (3)
Seth Jones $5,400,000 (4)
Joel Eriksson Ek $5,250,000 (3)
Joe Pavelski $5,000,000 (2)
Mats Zuccarello $4,000,000 (2)
Connor Brown $3,600,000 (4)
Patrik Nemeth $3,000,000 (2)
Frederik Andersen $2,700,000 (4)
Andrew Mangiapane $2,425,000 (2)
Artturi Lehkonen $2,300,000 (1)
Johan Larsson $1,550,000 (2)
Pierre-Luc Dubois $925,000 (1)
Lias Andersson $925,000 (1)
Henri Jokiharju $925,000 (1)
Brady Tkachuk $925,000 (1)
Dillon Dube $875,000 (1)
Blake Lizotte $800,000 (4)
John Moore $750,000 (3)
Anthony Bitetto $650,000 (4)
Total Pro Players24
Salary Commitment
Year 2021 : $86,165,000
Year 2022 : $70,415,000
Year 2023 : $46,940,000
Year 2024 : $28,450,000
Salary Average Commitment
Year 2021 : $46,540,000
Year 2022 : $33,090,000
Year 2023 : $16,590,000
Year 2024 : $3,350,000
Salary Cap with 1 Way Contract
Year 2021 : $86,165,000
Year 2022 : $70,415,000
Year 2023 : $46,940,000
Year 2024 : $28,450,000

Farm Players Salaries

Rudolfs Balcers $155,000 (3)
Jesse Puljujarvi $117,500 (4)
Jeremy Swayman $92,500 (3)
Nolan Patrick $87,413 (1)
Jake Bean $86,333 (1)
Logan Thompson $80,000 (2)
Calen Addison $79,500 (3)
Kevin Czuczman $75,000 (2)
Filip Chlapik $74,250 (1)
Kyle Capobianco $74,250 (1)
Austin Strand $73,500 (1)
Tanner Jeannot $71,333 (1)
Gavin Bayreuther $71,000 (1)
Daniel Carr $70,000 (2)
Nikita Nesterov $70,000 (4)
C.J. Smith $70,000 (1)
Gustav Forsling $70,000 (1)
Total Farm Players17
Salary Commitment
Year 2021 : $1,417,578
Year 2022 : $739,500
Year 2023 : $514,500
Year 2024 : $187,500
Salary Average Commitment
Year 2021 : $1,187,578
Year 2022 : $509,500
Year 2023 : $359,500
Year 2024 : $187,500

CALGARY



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $192 - 0 - 0.00%
Level 2: 6000 - $157 - 0 - 0.00%
Level 3: 2000 - $129 - 0 - 0.00%
Level 4: 4000 - $82 - 0 - 0.00%
Luxury : 1000 - $322 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$67,892,501
Farm Players Total Salaries$780,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$102,534,261
Projected Bank Account$102,534,261

Pro Players Salaries

Zach Parise $9,000,000 (1)
John Carlson $8,500,000 (3)
P.K. Subban $7,000,000 (2)
Reilly Smith $6,100,000 (4)
Nick Schmaltz $5,850,000 (2)
David Perron $5,500,000 (2)
Christian Dvorak $4,450,000 (2)
Phillip Danault $3,083,333 (3)
Devin Shore $2,300,000 (3)
Mattias Janmark $2,250,000 (3)
Robert Hagg $1,600,000 (1)
Ondrej Kase $1,250,000 (2)
Dominik Kahun $975,000 (1)
Emil Bemstrom $925,001 (1)
Jordan Gross $925,000 (1)
Adam Fox $925,000 (2)
Rhett Gardner $925,000 (1)
Martin Necas $925,000 (1)
Mackenzie MacEachern $900,000 (3)
Brandon Hagel $880,833 (1)
Nicolas Hague $791,668 (1)
Kale Clague $761,666 (2)
Austin Poganski $750,000 (2)
Jack Campbell $675,000 (2)
Brandon Pirri $650,000 (1)
Total Pro Players25
Salary Commitment
Year 2021 : $67,892,501
Year 2022 : $50,294,999
Year 2023 : $23,133,333
Year 2024 : $6,100,000
Salary Average Commitment
Year 2021 : $44,559,169
Year 2022 : $29,536,667
Year 2023 : $14,600,000
Year 2024 : $6,100,000
Salary Cap with 1 Way Contract
Year 2021 : $67,892,501
Year 2022 : $50,294,999
Year 2023 : $23,133,333
Year 2024 : $6,100,000

Farm Players Salaries

Colin Miller $387,500 (3)
Cole Caufield $88,083 (3)
Adam Werner $84,250 (1)
Jonas Johansson $75,917 (1)
Andy Welinski $75,000 (1)
Kyle Burroughs $70,000 (1)
Total Farm Players6
Salary Commitment
Year 2021 : $780,750
Year 2022 : $475,583
Year 2023 : $475,583
Year 2024 : $0
Salary Average Commitment
Year 2021 : $233,083
Year 2022 : $88,083
Year 2023 : $88,083
Year 2024 : $0

CAROLINE



Arena Capacity - Ticket Price
Attendance - %

Arena NameEntertainment Arena
Level 1: 6000 - $181 - 0 - 0.00%
Level 2: 6000 - $151 - 0 - 0.00%
Level 3: 2000 - $116 - 0 - 0.00%
Level 4: 4000 - $94 - 0 - 0.00%
Luxury : 1000 - $308 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$46,980,170
Farm Players Total Salaries$857,334
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$36,312,565
Projected Bank Account$36,312,565

Pro Players Salaries

Jack Eichel $10,000,000 (3)
Leon Draisaitl $8,500,000 (1)
Jake Gardiner $4,050,000 (1)
Trevor Lewis $4,000,000 (1)
Roope Hintz $3,150,000 (3)
Martin Jones $2,500,000 (4)
Alex Biega $2,500,000 (1)
Trevor van Riemsdyk $2,300,000 (1)
Marcus Johansson $2,200,000 (3)
Curtis McElhinney $1,111,000 (1)
Kevin Connauton $1,000,001 (4)
Brett Ritchie $1,000,000 (3)
Liam Foudy $925,000 (2)
Barrett Hayton $894,169 (2)
Joel Kellman $750,000 (4)
Tyler Lewington $750,000 (1)
Tobias Rieder $700,000 (3)
Nathan Gerbe $650,000 (1)
Total Pro Players18
Salary Commitment
Year 2021 : $46,980,170
Year 2022 : $23,119,170
Year 2023 : $21,300,001
Year 2024 : $4,250,001
Salary Average Commitment
Year 2021 : $30,630,170
Year 2022 : $7,519,170
Year 2023 : $5,700,001
Year 2024 : $3,500,001
Salary Cap with 1 Way Contract
Year 2021 : $46,980,170
Year 2022 : $23,119,170
Year 2023 : $21,300,001
Year 2024 : $4,250,001

Farm Players Salaries

Alexei Melnichuk $92,500 (2)
Arthur Kaliyev $92,500 (3)
Alexis Lafreniere $92,500 (3)
Bowen Byram $89,417 (3)
Alexander Romanov $89,417 (3)
Evan Bouchard $86,333 (3)
Ryan McLeod $83,417 (2)
Gilles Senn $81,750 (1)
Kevin Bahl $79,500 (3)
Marc Michaelis $70,000 (1)
Total Farm Players10
Salary Commitment
Year 2021 : $857,334
Year 2022 : $705,584
Year 2023 : $529,667
Year 2024 : $0
Salary Average Commitment
Year 2021 : $775,584
Year 2022 : $705,584
Year 2023 : $529,667
Year 2024 : $0

CHICAGO



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $175 - 0 - 0.00%
Level 3: 2000 - $170 - 0 - 0.00%
Level 4: 4000 - $110 - 0 - 0.00%
Luxury : 1000 - $365 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$42,562,222
Farm Players Total Salaries$1,558,343
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$3,365,521
Projected Bank Account$3,365,521

Pro Players Salaries

Matthew Tkachuk $7,000,000 (4)
Devan Dubnyk $6,333,333 (1)
Matt Murray $6,250,000 (4)
Hampus Lindholm $5,205,556 (4)
Brandon Carlo $4,100,000 (3)
Ryan Reaves $3,750,000 (2)
Ryan Miller (1 Way Contract) $3,000,000 (1)
Oskar Sundqvist $2,750,000 (4)
Patrick Marleau $2,700,000 (1)
Riley Stillman $773,333 (1)
Tyler Graovac $700,000 (3)
Total Pro Players11
Salary Commitment
Year 2021 : $42,562,222
Year 2022 : $29,755,556
Year 2023 : $26,005,556
Year 2024 : $21,205,556
Salary Average Commitment
Year 2021 : $16,556,666
Year 2022 : $3,750,000
Year 2023 : $0
Year 2024 : $0
Salary Cap with 1 Way Contract
Year 2021 : $42,562,222
Year 2022 : $29,755,556
Year 2023 : $26,005,556
Year 2024 : $21,205,556

Farm Players Salaries

Lucas Wallmark $95,000 (2)
Connor Mackey $92,500 (1)
Troy Terry $92,500 (1)
Jackson Cates $92,500 (3)
K'Andre Miller $92,500 (3)
Mike Hardman $91,250 (2)
Mason Appleton $90,000 (2)
Evgeny Svechnikov $87,413 (3)
Matt Kiersted $85,875 (2)
Philipp Kurashev $84,250 (2)
Ukko-Pekka Luukkonen $77,833 (2)
Brett Murray $77,500 (2)
Nic Petan $77,500 (1)
Parker Kelly $72,667 (2)
Dylan Coghlan $71,556 (1)
Drew Shore $70,000 (1)
Ben Harpur $70,000 (1)
Guillaume Brisebois $70,000 (1)
Christopher Gibson $67,500 (1)
Sean Malone $0 (1)
Total Farm Players20
Salary Commitment
Year 2021 : $1,558,343
Year 2022 : $946,787
Year 2023 : $272,412
Year 2024 : $0
Salary Average Commitment
Year 2021 : $1,208,431
Year 2022 : $674,375
Year 2023 : $185,000
Year 2024 : $0

COLORADO



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $192 - 0 - 0.00%
Level 2: 6000 - $160 - 0 - 0.00%
Level 3: 2000 - $120 - 0 - 0.00%
Level 4: 4000 - $100 - 0 - 0.00%
Luxury : 1000 - $317 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,438,333
Farm Players Total Salaries$2,164,168
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$38,735,848
Projected Bank Account$38,735,848

Pro Players Salaries

Connor McDavid $12,500,000 (3)
Vladimir Tarasenko $7,500,000 (1)
Alec Martinez $6,000,000 (1)
Josh Anderson $5,500,000 (4)
Loui Eriksson $5,000,000 (1)
Alexander Wennberg $4,900,000 (1)
Jordie Benn $4,755,000 (1)
Tomas Tatar $4,500,000 (4)
Jonas Brodin $4,166,667 (3)
Adam Henrique $4,000,000 (3)
Niklas Hjalmarsson $3,500,000 (1)
Philipp Grubauer $3,333,333 (1)
Adam Lowry $2,916,667 (3)
Mackenzie Blackwood $2,800,000 (3)
Pavel Zacha $2,250,000 (3)
Tyler Ennis $2,000,000 (3)
Scott Harrington $1,633,333 (3)
Lawson Crouse $1,533,333 (3)
Nick Paul $1,350,000 (1)
Josh Brown $1,200,000 (4)
Danton Heinen $1,100,000 (1)
Total Pro Players21
Salary Commitment
Year 2021 : $82,438,333
Year 2022 : $45,000,000
Year 2023 : $45,000,000
Year 2024 : $11,200,000
Salary Average Commitment
Year 2021 : $48,255,000
Year 2022 : $10,500,000
Year 2023 : $10,500,000
Year 2024 : $4,500,000
Salary Cap with 1 Way Contract
Year 2021 : $82,438,333
Year 2022 : $45,000,000
Year 2023 : $45,000,000
Year 2024 : $11,200,000

Farm Players Salaries

Radim Simek $225,000 (3)
Rocco Grimaldi $200,000 (3)
Tanner Laczynski $92,500 (2)
Ian Mitchell $92,500 (3)
Jake Evans $92,500 (1)
Brinson Pasichnuk $92,500 (2)
Tage Thompson $92,500 (1)
Jake Walman $92,500 (1)
Michael McLeod $87,500 (1)
Drake Batherson $87,500 (1)
Alec Regula $86,667 (3)
Alexander Volkov $86,417 (2)
Lean Bergmann $83,667 (1)
Dryden Hunt $81,750 (1)
Mason Marchment $80,000 (1)
Spencer Martin $80,000 (1)
Yegor Zamula $75,667 (3)
John Hayden $75,000 (3)
Anton Blidh $75,000 (1)
Matthew Phillips $75,000 (3)
Jonny Brodzinski $70,000 (3)
Michael McCarron $70,000 (1)
Andrew Agozzino $70,000 (1)
Total Farm Players23
Salary Commitment
Year 2021 : $2,164,168
Year 2022 : $1,171,251
Year 2023 : $899,834
Year 2024 : $0
Salary Average Commitment
Year 2021 : $1,289,168
Year 2022 : $601,251
Year 2023 : $329,834
Year 2024 : $0

COLUMBUS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $193 - 0 - 0.00%
Level 2: 6000 - $175 - 0 - 0.00%
Level 3: 2000 - $145 - 0 - 0.00%
Level 4: 4000 - $135 - 0 - 0.00%
Luxury : 1000 - $375 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$78,133,925
Farm Players Total Salaries$1,933,166
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$42,362,771
Projected Bank Account$42,362,771

Pro Players Salaries

Kris Letang $7,500,000 (1)
Cam Fowler $6,500,000 (2)
Derick Brassard $6,500,000 (1)
Mark Scheifele $6,125,000 (2)
Teuvo Teravainen $5,400,000 (1)
Ondrej Palat $5,300,000 (3)
Mikhail Sergachev $4,800,000 (4)
Colin White $4,750,000 (3)
Jakob Silfverberg $4,250,000 (4)
Nick Bjugstad $4,100,000 (2)
Andrew Copp $3,640,000 (4)
Alex Nedeljkovic $3,000,000 (2)
Robby Fabbri $2,950,000 (2)
Denis Gurianov $2,550,000 (3)
Derek Grant $1,500,000 (4)
Nick Ritchie $1,498,925 (2)
Antoine Roussel $1,000,000 (3)
Mario Ferraro $925,001 (1)
Rasmus Dahlin $925,000 (1)
Jordan Greenway $900,000 (1)
Eeli Tolvanen $894,166 (1)
Calvin Petersen $858,333 (1)
Nic Dowd $800,000 (3)
Vince Dunn $742,500 (1)
Zach Whitecloud $725,000 (3)
Total Pro Players25
Salary Commitment
Year 2021 : $78,133,925
Year 2022 : $53,488,925
Year 2023 : $29,315,000
Year 2024 : $14,190,000
Salary Average Commitment
Year 2021 : $32,095,000
Year 2022 : $12,850,000
Year 2023 : $12,850,000
Year 2024 : $5,750,000
Salary Cap with 1 Way Contract
Year 2021 : $78,133,925
Year 2022 : $53,488,925
Year 2023 : $29,315,000
Year 2024 : $14,190,000

Farm Players Salaries

Mark Pysyk $273,333 (1)
Joel Kiviranta $105,000 (2)
Connor Clifton $100,000 (1)
Logan Brown $92,500 (1)
Quinton Byfield $92,500 (3)
Gabriel Vilardi $89,417 (2)
Martin Kaut $89,417 (2)
Robert Thomas $89,417 (1)
Brendan Lemieux $89,250 (1)
Mitchell Stephens $83,333 (1)
Marcus Pettersson $82,500 (1)
Jonah Gadjovich $78,333 (2)
Marian Studenic $77,583 (1)
Noah Gregor $76,833 (1)
Eric Comrie $75,000 (1)
Phillip Di Giuseppe $75,000 (4)
Daniel Sprong $75,000 (1)
Jaret Anderson-Dolan $74,750 (1)
Karson Kuhlman $72,500 (2)
Brady Keeper $71,500 (1)
Ben Thomas $70,000 (1)
Total Farm Players21
Salary Commitment
Year 2021 : $1,933,166
Year 2022 : $602,167
Year 2023 : $167,500
Year 2024 : $75,000
Salary Average Commitment
Year 2021 : $1,505,666
Year 2022 : $349,667
Year 2023 : $92,500
Year 2024 : $0

DALLAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $175 - 0 - 0.00%
Level 3: 2000 - $150 - 0 - 0.00%
Level 4: 4000 - $100 - 0 - 0.00%
Luxury : 1000 - $325 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,750,000
Farm Players Total Salaries$1,832,084
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$3,000,000
Projected Bank Account$3,000,000

Pro Players Salaries

Jamie Benn $11,500,000 (2)
Alexander Edler $9,995,000 (1)
Alex Goligoski $7,475,000 (1)
Carl Soderberg $6,750,000 (1)
Travis Zajac $6,480,000 (2)
Brandon Sutter $6,250,000 (3)
Jordan Eberle $6,000,000 (1)
Tyler Seguin $5,750,000 (1)
Nick Leddy $5,500,000 (1)
Kyle Palmieri $4,650,000 (1)
Marc Staal $4,500,000 (1)
Andreas Athanasiou $2,700,000 (4)
Derek Forbort $2,525,000 (2)
Jonathan Bernier $2,000,000 (2)
Jujhar Khaira $1,200,000 (1)
Alex Galchenyuk $1,050,000 (3)
Austin Czarnik $725,000 (3)
Joakim Ryan $700,000 (3)
Total Pro Players18
Salary Commitment
Year 2021 : $85,750,000
Year 2022 : $33,930,000
Year 2023 : $11,425,000
Year 2024 : $2,700,000
Salary Average Commitment
Year 2021 : $76,850,000
Year 2022 : $26,230,000
Year 2023 : $6,250,000
Year 2024 : $0
Salary Cap with 1 Way Contract
Year 2021 : $85,750,000
Year 2022 : $33,930,000
Year 2023 : $11,425,000
Year 2024 : $2,700,000

Farm Players Salaries

Victor Rask $400,000 (3)
Radek Faksa $325,000 (4)
Brock McGinn $275,000 (4)
Ilya Sorokin $200,000 (1)
Kevan Miller $125,000 (1)
Adam Brooks $75,917 (1)
Sheldon Dries $75,000 (4)
Connor Bunnaman $73,667 (2)
Hunter Miska $72,500 (2)
Philippe Maillet $70,000 (3)
Andreas Borgman $70,000 (1)
Chase De Leo $70,000 (2)
Luca Sbisa $0 (0)
Total Farm Players13
Salary Commitment
Year 2021 : $1,832,084
Year 2022 : $1,361,167
Year 2023 : $1,145,000
Year 2024 : $675,000
Salary Average Commitment
Year 2021 : $687,084
Year 2022 : $216,167
Year 2023 : $70,000
Year 2024 : $0

DETROIT



Arena Capacity - Ticket Price
Attendance - %

Arena NameJos Louis Arena
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $170 - 0 - 0.00%
Level 3: 2000 - $120 - 0 - 0.00%
Level 4: 4000 - $100 - 0 - 0.00%
Luxury : 1000 - $375 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,963,333
Farm Players Total Salaries$2,530,749
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$6,773,700
Projected Bank Account$6,773,700

Pro Players Salaries

Patrik Laine $7,500,000 (4)
Mathew Barzal $7,000,000 (3)
Steven Stamkos $6,500,000 (3)
Sean Monahan $6,375,000 (1)
Josh Morrissey $6,250,000 (1)
Filip Forsberg $6,000,000 (4)
Patric Hornqvist $5,750,000 (1)
Jonathan Drouin $5,500,000 (1)
Noah Hanifin $4,950,000 (3)
Jakob Chychrun $4,600,000 (4)
Thomas Greiss $4,500,000 (1)
Jared McCann $2,940,000 (2)
Miles Wood $2,750,000 (2)
Jake Virtanen $2,550,000 (3)
Jonas Siegenthaler $1,125,000 (3)
Cale Makar $975,000 (2)
Luke Kunin $925,000 (1)
Oskar Lindblom $925,000 (1)
Jimmy Vesey $900,000 (3)
Conor Garland $775,000 (2)
Samuel Girard $742,500 (1)
Carter Hart $730,833 (1)
Michael Amadio $700,000 (2)
Total Pro Players23
Salary Commitment
Year 2021 : $80,963,333
Year 2022 : $49,265,000
Year 2023 : $41,125,000
Year 2024 : $18,100,000
Salary Average Commitment
Year 2021 : $26,454,167
Year 2022 : $7,380,834
Year 2023 : $6,500,000
Year 2024 : $0
Salary Cap with 1 Way Contract
Year 2021 : $80,963,333
Year 2022 : $49,265,000
Year 2023 : $41,125,000
Year 2024 : $18,100,000

Farm Players Salaries

Markus Nutivaara $270,000 (4)
Philippe Myers $255,000 (3)
Tyson Jost $200,000 (4)
Austin Wagner $113,333 (3)
Dylan Gambrell $110,000 (3)
Adam Gaudette $99,750 (3)
David Farrance $92,500 (3)
Conor Timmins $92,500 (2)
Eetu Luostarinen $89,750 (2)
Noah Dobson $89,417 (2)
Peyton Krebs $89,417 (3)
Jesse Ylonen $88,083 (3)
Filip Zadina $87,500 (1)
Owen Tippett $86,333 (2)
Rasmus Kupari $86,333 (3)
Max Jones $86,333 (1)
Libor Hajek $83,333 (1)
Mackenzie Entwistle $81,167 (2)
Alex Formenton $74,750 (2)
Adin Hill $74,250 (1)
Christian Jaros $73,000 (1)
Tim Gettinger $73,000 (1)
A.J. Greer $70,000 (1)
Jayson Megna $65,000 (3)
Total Farm Players24
Salary Commitment
Year 2021 : $2,530,749
Year 2022 : $1,983,333
Year 2023 : $1,469,416
Year 2024 : $470,000
Salary Average Commitment
Year 2021 : $1,482,666
Year 2022 : $935,250
Year 2023 : $421,333
Year 2024 : $0

EDMONTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $199 - 0 - 0.00%
Level 3: 2000 - $198 - 0 - 0.00%
Level 4: 4000 - $197 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$60,213,000
Farm Players Total Salaries$530,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$3,026,620
Projected Bank Account$3,026,620

Pro Players Salaries

Tyler Myers $6,875,000 (4)
Brandon Saad $6,000,000 (2)
Brock Nelson $6,000,000 (2)
Darcy Kuemper $5,500,000 (3)
Oliver Ekman-Larsson $5,500,000 (1)
Nino Niederreiter $5,250,000 (2)
Matt Calvert $4,238,000 (2)
Marc-Edouard Vlasic $4,000,000 (1)
Jake McCabe $4,000,000 (4)
Cody Eakin $3,850,000 (2)
Casey Cizikas $3,350,000 (1)
Ryan Murray $2,000,000 (4)
Leo Komarov $1,225,000 (2)
Ryan Donato $875,000 (1)
Connor Carrick $800,000 (4)
Stefan Matteau $750,000 (4)
Total Pro Players16
Salary Commitment
Year 2021 : $60,213,000
Year 2022 : $46,488,000
Year 2023 : $19,925,000
Year 2024 : $14,425,000
Salary Average Commitment
Year 2021 : $31,563,000
Year 2022 : $17,838,000
Year 2023 : $12,375,000
Year 2024 : $6,875,000
Salary Cap with 1 Way Contract
Year 2021 : $60,213,000
Year 2022 : $46,488,000
Year 2023 : $19,925,000
Year 2024 : $14,425,000

Farm Players Salaries

Urho Vaakanainen $92,500 (1)
Ville Husso $75,000 (1)
Calvin Pickard $75,000 (2)
Matt Luff $75,000 (3)
Byron Froese $72,500 (2)
Josh Currie $70,000 (1)
Sheldon Rempal $70,000 (1)
Total Farm Players7
Salary Commitment
Year 2021 : $530,000
Year 2022 : $222,500
Year 2023 : $75,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $380,000
Year 2022 : $72,500
Year 2023 : $0
Year 2024 : $0

FLORIDE



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $190 - 0 - 0.00%
Level 2: 6000 - $160 - 0 - 0.00%
Level 3: 2000 - $130 - 0 - 0.00%
Level 4: 4000 - $92 - 0 - 0.00%
Luxury : 1000 - $330 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,743,233
Farm Players Total Salaries$414,417
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$18,501,230
Projected Bank Account$18,501,230

Pro Players Salaries

Shea Weber $8,500,000 (1)
William Nylander $6,962,366 (2)
Alexander Radulov $6,501,000 (1)
Jacob Markstrom $6,000,000 (4)
Bobby Ryan $5,500,000 (1)
Mika Zibanejad $5,350,000 (2)
Wayne Simmonds $5,000,000 (1)
Mike Matheson $4,875,000 (4)
Phil Kessel $4,800,000 (1)
Mathieu Perreault $4,000,000 (2)
Erik Gudbranson $4,000,000 (1)
Sam Reinhart $3,659,000 (1)
Brandon Tanev $3,500,000 (2)
Andreas Johnsson $3,400,000 (1)
Nate Schmidt $2,225,000 (1)
Jack Roslovic $1,838,362 (3)
Sean Kuraly $1,275,000 (3)
Joel Farabee $925,004 (2)
Jesper Boqvist $925,001 (1)
Haydn Fleury $832,500 (1)
Justin Holl $675,000 (2)
Total Pro Players21
Salary Commitment
Year 2021 : $80,743,233
Year 2022 : $35,400,732
Year 2023 : $13,988,362
Year 2024 : $10,875,000
Salary Average Commitment
Year 2021 : $52,867,505
Year 2022 : $10,925,004
Year 2023 : $6,000,000
Year 2024 : $6,000,000
Salary Cap with 1 Way Contract
Year 2021 : $80,743,233
Year 2022 : $35,400,732
Year 2023 : $13,988,362
Year 2024 : $10,875,000

Farm Players Salaries

Eric Robinson $92,500 (1)
Kieffer Bellows $89,417 (2)
Jordan Kyrou $87,500 (1)
Oliver Kylington $75,000 (1)
Frederick Gaudreau $70,000 (1)
Total Farm Players5
Salary Commitment
Year 2021 : $414,417
Year 2022 : $89,417
Year 2023 : $0
Year 2024 : $0
Salary Average Commitment
Year 2021 : $246,917
Year 2022 : $89,417
Year 2023 : $0
Year 2024 : $0

FLYERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Arena
Level 1: 6000 - $190 - 0 - 0.00%
Level 2: 6000 - $160 - 0 - 0.00%
Level 3: 2000 - $110 - 0 - 0.00%
Level 4: 4000 - $100 - 0 - 0.00%
Luxury : 1000 - $330 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$81,884,644
Farm Players Total Salaries$707,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$42,334,224
Projected Bank Account$42,334,224

Pro Players Salaries

Drew Doughty $9,500,000 (4)
Mikko Rantanen $9,250,000 (3)
Brad Marchand $8,500,000 (1)
Anders Lee $7,600,000 (3)
Jordan Staal $7,500,000 (2)
Aaron Ekblad $7,500,000 (1)
James van Riemsdyk $5,000,000 (2)
Adam Larsson $4,166,666 (2)
David Backes $4,000,000 (1)
Ryan Graves $3,166,667 (3)
Colton Sissons $2,857,143 (4)
Michael Frolik $2,300,000 (3)
Josh Archibald $1,500,000 (3)
Sammy Blais $1,500,000 (2)
Joshua Norris $925,000 (2)
Jesperi Kotkaniemi $925,000 (1)
Adam Boqvist $894,168 (2)
Erik Brannstrom $894,166 (1)
Morgan Frost $863,334 (2)
Chris Driedger $850,000 (2)
Brian Elliott $750,000 (1)
Anthony Cirelli $742,500 (1)
Michael Dal Colle $700,000 (2)
Total Pro Players23
Salary Commitment
Year 2021 : $81,884,644
Year 2022 : $58,572,978
Year 2023 : $36,173,810
Year 2024 : $12,357,143
Salary Average Commitment
Year 2021 : $57,894,168
Year 2022 : $34,582,502
Year 2023 : $19,400,000
Year 2024 : $9,500,000
Salary Cap with 1 Way Contract
Year 2021 : $81,884,644
Year 2022 : $58,572,978
Year 2023 : $36,173,810
Year 2024 : $12,357,143

Farm Players Salaries

Shane Pinto $92,500 (3)
Jamie Drysdale $92,500 (3)
Mathias Brome $92,500 (4)
Kole Sherwood $75,000 (3)
Logan O'Connor $72,500 (3)
Mark Friedman $72,500 (2)
Artyom Zagidulin $70,000 (1)
Brogan Rafferty $70,000 (1)
Kyle Rau $70,000 (1)
Total Farm Players9
Salary Commitment
Year 2021 : $707,500
Year 2022 : $497,500
Year 2023 : $425,000
Year 2024 : $92,500
Salary Average Commitment
Year 2021 : $487,500
Year 2022 : $277,500
Year 2023 : $277,500
Year 2024 : $92,500

ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Memorial Coliseum
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $197 - 0 - 0.00%
Level 3: 2000 - $177 - 0 - 0.00%
Level 4: 4000 - $147 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,606,390
Farm Players Total Salaries$974,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$27,783,423
Projected Bank Account$27,783,423

Pro Players Salaries

Sergei Bobrovsky $9,000,000 (2)
Brent Burns $8,888,888 (1)
Nick Bonino $6,500,000 (1)
Jake Guentzel $6,000,000 (1)
Ryan Nugent-Hopkins $6,000,000 (3)
Travis Konecny $5,500,000 (3)
Jake Muzzin $5,000,000 (1)
Ryan Strome $4,500,000 (3)
Sean Couturier $4,333,333 (2)
J.T. Compher $3,500,000 (1)
MacKenzie Weegar $3,250,000 (4)
Andy Greene $3,000,000 (1)
Dylan Strome $3,000,000 (3)
Colton Sceviour $3,000,000 (1)
Anthony Beauvillier $2,100,000 (3)
Noel Acciari $1,666,667 (2)
Adam Pelech $1,600,000 (1)
Scott Mayfield $1,450,000 (3)
John Marino $925,002 (1)
Alex DeBrincat $742,500 (1)
Pierre-Edouard Bellemare $650,000 (1)
Total Pro Players21
Salary Commitment
Year 2021 : $80,606,390
Year 2022 : $40,800,000
Year 2023 : $25,800,000
Year 2024 : $3,250,000
Salary Average Commitment
Year 2021 : $37,706,390
Year 2022 : $9,000,000
Year 2023 : $0
Year 2024 : $0
Salary Cap with 1 Way Contract
Year 2021 : $80,606,390
Year 2022 : $40,800,000
Year 2023 : $25,800,000
Year 2024 : $3,250,000

Farm Players Salaries

Thomas Hickey $250,000 (2)
Kyle Clifford $160,000 (1)
Michael Anderson $92,500 (2)
Jacob Bernard-Docker $92,500 (3)
Cameron York $88,083 (3)
Filip Gustavsson $76,167 (1)
Jean-Sebastien Dea $75,000 (4)
Michael Houser $70,000 (3)
Anton Forsberg $70,000 (3)
Total Farm Players9
Salary Commitment
Year 2021 : $974,250
Year 2022 : $738,083
Year 2023 : $395,583
Year 2024 : $75,000
Salary Average Commitment
Year 2021 : $829,250
Year 2022 : $593,083
Year 2023 : $250,583
Year 2024 : $0

LAKINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - $200 - 0 - 0.00%
Level 2: 7000 - $199 - 0 - 0.00%
Level 3: 3000 - $185 - 0 - 0.00%
Level 4: 4700 - $180 - 0 - 0.00%
Luxury : 1300 - $400 - 0 - 0.00%
Total Capacity :23000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,928,002
Farm Players Total Salaries$1,012,001
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$3,000,427
Projected Bank Account$3,000,427

Pro Players Salaries

Mitch Marner $10,903,000 (3)
Alex Ovechkin $10,000,000 (1)
Anze Kopitar $6,850,000 (1)
Brayden Point $6,750,000 (2)
Josh Bailey $6,000,000 (3)
Jeff Petry $5,250,000 (1)
Nikita Zadorov $3,750,000 (1)
Jeff Carter $3,750,000 (2)
David Savard $3,750,000 (4)
Darnell Nurse $3,200,000 (1)
Blake Comeau $2,950,000 (1)
Joel Armia $2,600,000 (3)
Pat Maroon $2,000,000 (2)
Robert Bortuzzo $1,750,000 (2)
Jason Spezza $1,500,000 (1)
Jaroslav Halak $1,500,000 (1)
Vinnie Hinostroza $1,000,000 (3)
Igor Shesterkin $925,000 (2)
Ilya Mikheyev $500,002 (1)
Total Pro Players19
Salary Commitment
Year 2021 : $74,928,002
Year 2022 : $39,428,000
Year 2023 : $24,253,000
Year 2024 : $3,750,000
Salary Average Commitment
Year 2021 : $49,925,002
Year 2022 : $18,175,000
Year 2023 : $9,750,000
Year 2024 : $3,750,000
Salary Cap with 1 Way Contract
Year 2021 : $74,928,002
Year 2022 : $39,428,000
Year 2023 : $24,253,000
Year 2024 : $3,750,000

Farm Players Salaries

Brandon Montour $350,000 (4)
Wyatt Kalynuk $92,500 (2)
Cal Foote $92,500 (1)
Andrew Peeke $91,667 (2)
Rasmus Sandin $89,417 (2)
Tarmo Reunanen $80,917 (3)
Christian Wolanin $75,000 (1)
Scott Wedgewood $70,000 (3)
Glenn Gawdin $70,000 (1)
Total Farm Players9
Salary Commitment
Year 2021 : $1,012,001
Year 2022 : $774,501
Year 2023 : $500,917
Year 2024 : $350,000
Salary Average Commitment
Year 2021 : $587,001
Year 2022 : $424,501
Year 2023 : $150,917
Year 2024 : $0

MINNESOTA



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $190 - 0 - 0.00%
Level 3: 2000 - $180 - 0 - 0.00%
Level 4: 4000 - $170 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$78,013,095
Farm Players Total Salaries$591,083
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$4,750,000
Projected Bank Account$4,750,000

Pro Players Salaries

Sidney Crosby $7,525,000 (2)
Ryan McDonagh $7,500,000 (3)
Connor Hellebuyck $6,166,666 (3)
Pavel Buchnevich $5,800,000 (1)
Gabriel Landeskog $5,571,429 (2)
Nick Foligno $5,550,000 (2)
J.T. Miller $5,250,000 (2)
Morgan Rielly $5,000,000 (4)
Tyler Toffoli $4,600,000 (2)
Rasmus Andersson $4,550,000 (3)
Roman Josi $4,000,000 (1)
Jean-Gabriel Pageau $3,100,000 (2)
Carl Hagelin $2,500,000 (2)
Dmitry Kulikov $2,300,000 (3)
Marco Scandella $2,300,000 (3)
Brayden McNabb $2,300,000 (4)
Calle Jarnkrok $2,000,000 (2)
Joe Thornton $750,000 (1)
Derek Stepan $750,000 (4)
Jani Hakanpaa $500,000 (2)
Total Pro Players20
Salary Commitment
Year 2021 : $78,013,095
Year 2022 : $67,463,095
Year 2023 : $30,866,666
Year 2024 : $8,050,000
Salary Average Commitment
Year 2021 : $35,975,000
Year 2022 : $31,225,000
Year 2023 : $15,150,000
Year 2024 : $3,050,000
Salary Cap with 1 Way Contract
Year 2021 : $78,013,095
Year 2022 : $67,463,095
Year 2023 : $30,866,666
Year 2024 : $8,050,000

Farm Players Salaries

Laurent Brossoit $150,000 (3)
Ryan Hartman $87,500 (1)
Lucas Carlsson $79,250 (1)
Tucker Poolman $77,500 (3)
David Kase $76,833 (1)
Marcus Hogberg $70,000 (3)
Gaetan Haas $50,000 (2)
Total Farm Players7
Salary Commitment
Year 2021 : $591,083
Year 2022 : $347,500
Year 2023 : $297,500
Year 2024 : $0
Salary Average Commitment
Year 2021 : $293,583
Year 2022 : $50,000
Year 2023 : $0
Year 2024 : $0

MONTREAL



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $160 - 0 - 0.00%
Level 3: 2000 - $130 - 0 - 0.00%
Level 4: 4000 - $100 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$50,251,668
Farm Players Total Salaries$1,391,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$161,138,103
Projected Bank Account$161,138,103

Pro Players Salaries

Frans Nielsen $7,250,000 (1)
Antti Raanta $6,250,000 (2)
Keith Yandle $5,850,000 (1)
Kyle Okposo $5,500,000 (2)
Jason Zucker $5,500,000 (1)
Sami Vatanen $4,875,000 (1)
Nick Holden $3,750,000 (1)
Michael Raffl $3,600,000 (1)
Aaron Ness $2,725,000 (3)
Jake Debrusk $925,000 (1)
Jacob de La Rose $900,000 (1)
Cody Glass $863,335 (2)
Timothy Liljegren $863,333 (2)
Fredrik Claesson $700,000 (3)
Evan Rodrigues $700,000 (3)
Total Pro Players15
Salary Commitment
Year 2021 : $50,251,668
Year 2022 : $17,601,668
Year 2023 : $4,125,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $48,851,668
Year 2022 : $16,201,668
Year 2023 : $2,725,000
Year 2024 : $0
Salary Cap with 1 Way Contract
Year 2021 : $50,251,668
Year 2022 : $17,601,668
Year 2023 : $4,125,000
Year 2024 : $0

Farm Players Salaries

Yannick Weber $267,500 (3)
Dean Kukan $165,000 (3)
Isac Lundestrom $92,500 (1)
Wade Allison $92,500 (2)
Dylan Cozens $89,417 (3)
Joakim Nygard $87,500 (3)
Pierre-Olivier Joseph $86,333 (2)
Morgan Geekie $76,333 (1)
Vinni Lettieri $75,000 (1)
Garrett Pilon $74,500 (1)
Tanner Kero $73,750 (3)
Frederic Allard $71,417 (1)
Steven Santini $70,000 (1)
Alex Belzile $70,000 (2)
Total Farm Players14
Salary Commitment
Year 2021 : $1,391,750
Year 2022 : $932,000
Year 2023 : $683,167
Year 2024 : $0
Salary Average Commitment
Year 2021 : $1,156,750
Year 2022 : $767,000
Year 2023 : $518,167
Year 2024 : $0

NASHVILLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $195 - 0 - 0.00%
Level 3: 2000 - $166 - 0 - 0.00%
Level 4: 4000 - $133 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$68,710,833
Farm Players Total Salaries$798,497
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$18,010,389
Projected Bank Account$18,010,389

Pro Players Salaries

Mark Giordano $8,000,000 (1)
Ryan O'Reilly $7,500,000 (1)
Duncan Keith $6,000,000 (1)
Torey Krug $5,250,000 (1)
Anton Stralman $4,750,000 (2)
Lars Eller $4,500,000 (2)
Jordan Binnington $4,400,000 (3)
Brenden Dillon $4,000,000 (4)
Boone Jenner $3,750,000 (3)
Justin Braun $3,600,000 (1)
Pekka Rinne $3,000,000 (1)
Andre Burakovsky $3,000,000 (1)
Oliver Bjorkstrand $2,500,000 (1)
Dante Fabbro $2,400,000 (4)
Sonny Milano $1,700,000 (2)
Nick Cousins $1,500,000 (3)
Tyler Pitlick $1,000,000 (2)
Adam Erne $997,500 (1)
Kevin Fiala $863,333 (1)
Total Pro Players19
Salary Commitment
Year 2021 : $68,710,833
Year 2022 : $28,000,000
Year 2023 : $16,050,000
Year 2024 : $6,400,000
Salary Average Commitment
Year 2021 : $50,463,333
Year 2022 : $13,250,000
Year 2023 : $4,000,000
Year 2024 : $4,000,000
Salary Cap with 1 Way Contract
Year 2021 : $68,710,833
Year 2022 : $28,000,000
Year 2023 : $16,050,000
Year 2024 : $6,400,000

Farm Players Salaries

Jeremy Davies $92,500 (1)
Nils Hoglander $89,167 (3)
Trent Frederic $87,500 (1)
Nicholas Merkley $87,413 (3)
Niko Mikkola $78,750 (2)
Jack Studnicka $76,917 (2)
Joachim Blichfeld $73,667 (1)
Samuel Montembault $72,583 (3)
Matt Bartkowski $70,000 (1)
Scott Sabourin $70,000 (2)
Total Farm Players10
Salary Commitment
Year 2021 : $798,497
Year 2022 : $474,830
Year 2023 : $249,163
Year 2024 : $0
Salary Average Commitment
Year 2021 : $559,751
Year 2022 : $236,084
Year 2023 : $89,167
Year 2024 : $0

NEWJERSEY



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Arena
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $199 - 0 - 0.00%
Level 3: 2000 - $175 - 0 - 0.00%
Level 4: 4000 - $125 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$79,245,357
Farm Players Total Salaries$210,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$37,562,910
Projected Bank Account$37,562,910

Pro Players Salaries

Carey Price (1 Way Contract) $9,500,000 (1)
Mark Stone $9,500,000 (2)
Jared Spurgeon $7,575,000 (3)
Kevin Hayes $7,142,857 (2)
Mathew Dumba $6,000,000 (4)
Anthony Mantha $5,700,000 (1)
Bo Horvat $5,500,000 (1)
Brady Skjei $5,250,000 (4)
Andrew Cogliano $4,350,000 (1)
Chris Tierney $3,500,000 (4)
Charlie Coyle $3,200,000 (1)
Jesper Fast $1,850,000 (2)
Greg Pateryn $1,800,000 (3)
Ben Chiarot $1,400,000 (1)
Nathan Beaulieu $1,000,000 (2)
Malcolm Subban $850,000 (4)
Max Comtois $820,000 (1)
Samuel Morin $750,000 (1)
Joey Anderson $750,000 (3)
Jesper Bratt $732,500 (1)
Colin Blackwell $725,000 (3)
Patrick Russell $700,000 (3)
Kyle Turris $650,000 (3)
Total Pro Players23
Salary Commitment
Year 2021 : $79,245,357
Year 2022 : $47,292,857
Year 2023 : $27,800,000
Year 2024 : $15,600,000
Salary Average Commitment
Year 2021 : $35,527,503
Year 2022 : $10,025,000
Year 2023 : $10,025,000
Year 2024 : $0
Salary Cap with 1 Way Contract
Year 2021 : $79,245,357
Year 2022 : $47,292,857
Year 2023 : $27,800,000
Year 2024 : $15,600,000

Farm Players Salaries

Antti Suomela $70,000 (4)
Noah Juulsen $70,000 (1)
Ross Colton $70,000 (1)
Total Farm Players3
Salary Commitment
Year 2021 : $210,000
Year 2022 : $70,000
Year 2023 : $70,000
Year 2024 : $70,000
Salary Average Commitment
Year 2021 : $140,000
Year 2022 : $0
Year 2023 : $0
Year 2024 : $0

OTTAWA



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $197 - 0 - 0.00%
Level 3: 2000 - $177 - 0 - 0.00%
Level 4: 4000 - $145 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$77,834,523
Farm Players Total Salaries$688,333
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$39,907,539
Projected Bank Account$39,907,539

Pro Players Salaries

Artemi Panarin $11,642,860 (2)
Blake Wheeler $8,000,000 (2)
T.J. Oshie $6,500,000 (1)
Tuukka Rask (1 Way Contract) $6,500,000 (1)
Nathan MacKinnon $6,300,000 (2)
Dylan Larkin $6,100,000 (2)
Dougie Hamilton $5,750,000 (3)
Tom Wilson $5,166,666 (4)
Nazem Kadri $4,000,000 (4)
Cal Clutterbuck $3,500,000 (2)
Cody Ceci $3,250,000 (4)
Jack Johnson $3,000,000 (1)
James Reimer $2,600,000 (2)
Cedric Paquette $1,650,000 (3)
Charlie McAvoy $925,000 (1)
Kevin Rooney $750,000 (3)
Greg McKegg $750,000 (2)
Carter Hutton (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
Patrick Brown $700,000 (2)
Total Pro Players19
Salary Commitment
Year 2021 : $77,834,523
Year 2022 : $60,159,523
Year 2023 : $20,566,666
Year 2024 : $12,416,666
Salary Average Commitment
Year 2021 : $35,775,000
Year 2022 : $18,100,000
Year 2023 : $4,000,000
Year 2024 : $4,000,000
Salary Cap with 1 Way Contract
Year 2021 : $77,834,523
Year 2022 : $60,159,523
Year 2023 : $20,566,666
Year 2024 : $12,416,666

Farm Players Salaries

Brett Connolly $350,000 (2)
Ross Johnston $100,000 (3)
Matt Tennyson $90,000 (2)
Joey Daccord $75,000 (3)
Drake Rymsha $73,333 (1)
Total Farm Players5
Salary Commitment
Year 2021 : $688,333
Year 2022 : $615,000
Year 2023 : $175,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $238,333
Year 2022 : $165,000
Year 2023 : $75,000
Year 2024 : $0

PITTSBURGH



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - $193 - 0 - 0.00%
Level 2: 6000 - $163 - 0 - 0.00%
Level 3: 2000 - $118 - 0 - 0.00%
Level 4: 4000 - $103 - 0 - 0.00%
Luxury : 1000 - $338 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$50,483,610
Farm Players Total Salaries$1,091,760
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$69,552,590
Projected Bank Account$69,552,590

Pro Players Salaries

Thomas Chabot $8,000,000 (3)
Timo Meier $6,000,000 (3)
James Neal $5,750,000 (1)
Anton Khudobin $5,333,333 (2)
Matt Martin $4,500,000 (2)
Rickard Rakell $3,789,444 (3)
Michael Stone $3,500,000 (1)
Valeri Nichushkin $2,500,000 (1)
Zach Aston-Reese $1,725,000 (4)
Garnet Hathaway $1,500,000 (2)
Anthony DeAngelo $1,000,000 (2)
Nicolas Deslauriers $950,000 (1)
Kurtis MacDermid $875,000 (4)
Alexandar Georgiev $792,500 (1)
Alexander True $763,333 (1)
Victor Mete $742,500 (1)
Xavier Ouellet $737,500 (3)
Jacob Middleton $725,000 (2)
Anthony Duclair $650,000 (1)
Zac Rinaldo $650,000 (1)
Total Pro Players20
Salary Commitment
Year 2021 : $50,483,610
Year 2022 : $34,185,277
Year 2023 : $21,126,944
Year 2024 : $2,600,000
Salary Average Commitment
Year 2021 : $23,631,666
Year 2022 : $9,833,333
Year 2023 : $0
Year 2024 : $0
Salary Cap with 1 Way Contract
Year 2021 : $50,483,610
Year 2022 : $34,185,277
Year 2023 : $21,126,944
Year 2024 : $2,600,000

Farm Players Salaries

Marcus Sorensen $150,000 (2)
Louis Domingue $115,000 (2)
Aleksi Heponiemi $92,500 (2)
Zachary Jones $92,500 (3)
John Leonard $92,500 (2)
Tim Stutzle $92,500 (3)
Jacob Bryson $88,917 (2)
Radim Zohorna $79,250 (1)
Ivan Chekhovich $77,667 (2)
Alex Barre-Boulet $75,926 (1)
Kenny Agostino $70,000 (1)
Christian Djoos $65,000 (1)
Total Farm Players12
Salary Commitment
Year 2021 : $1,091,760
Year 2022 : $801,584
Year 2023 : $185,000
Year 2024 : $0
Salary Average Commitment
Year 2021 : $826,760
Year 2022 : $536,584
Year 2023 : $185,000
Year 2024 : $0

RANGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $180 - 0 - 0.00%
Level 3: 2000 - $145 - 0 - 0.00%
Level 4: 4000 - $115 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$79,394,999
Farm Players Total Salaries$1,687,694
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$39,322,505
Projected Bank Account$39,322,505

Pro Players Salaries

Ryan Johansen $8,000,000 (3)
Mikael Granlund $5,750,000 (1)
Colton Parayko $5,500,000 (3)
Tyson Barrie $5,500,000 (2)
Paul Stastny $4,995,000 (1)
Alex Tuch $4,750,000 (2)
Tyler Bertuzzi $4,750,000 (1)
Nikita Zaitsev $4,500,000 (2)
Viktor Arvidsson $4,250,000 (3)
Damon Severson $4,166,666 (1)
Devon Toews $4,100,000 (4)
Tanner Pearson $3,750,000 (2)
Victor Olofsson $3,050,000 (1)
Scott Laughton $3,000,000 (4)
Joonas Korpisalo $2,800,000 (4)
Frank Vatrano $2,533,333 (4)
Blake Coleman $1,800,000 (2)
Petr Mrazek $1,500,000 (1)
Jay Beagle $1,325,000 (1)
Zdeno Chara $1,125,000 (1)
Josh Leivo $875,000 (3)
Matthew Nieto $700,000 (3)
Michael Del Zotto $675,000 (3)
Total Pro Players23
Salary Commitment
Year 2021 : $79,394,999
Year 2022 : $52,733,333
Year 2023 : $32,433,333
Year 2024 : $12,433,333
Salary Average Commitment
Year 2021 : $19,536,666
Year 2022 : $675,000
Year 2023 : $675,000
Year 2024 : $0
Salary Cap with 1 Way Contract
Year 2021 : $79,394,999
Year 2022 : $52,733,333
Year 2023 : $32,433,333
Year 2024 : $12,433,333

Farm Players Salaries

Matt Grzelcyk $368,750 (4)
Brett Kulak $185,000 (4)
Anders Bjork $160,000 (1)
Erik Gustafsson $120,000 (2)
Oliver Wahlstrom $92,500 (2)
Jack Ahcan $92,500 (2)
Vitaly Kravtsov $92,500 (3)
Victor Soderstrom $89,417 (3)
Michael Rasmussen $89,417 (1)
Cayden Primeau $88,083 (2)
Ty Smith $86,333 (3)
Jason Robertson $79,500 (2)
Sami Niku $74,250 (1)
Dmytro Timashov $69,444 (1)
Total Farm Players14
Salary Commitment
Year 2021 : $1,687,694
Year 2022 : $1,294,583
Year 2023 : $822,000
Year 2024 : $553,750
Salary Average Commitment
Year 2021 : $853,944
Year 2022 : $620,833
Year 2023 : $268,250
Year 2024 : $0

SANJOSE



Arena Capacity - Ticket Price
Attendance - %

Arena NameCompaq Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $199 - 0 - 0.00%
Level 3: 2000 - $198 - 0 - 0.00%
Level 4: 4000 - $197 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,395,357
Farm Players Total Salaries$926,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$23,517,519
Projected Bank Account$23,517,519

Pro Players Salaries

Patrick Kane $12,500,000 (2)
Alex Pietrangelo $8,050,000 (4)
Ryan Suter $7,500,000 (1)
Kyle Connor $7,142,857 (3)
Evander Kane $7,000,000 (1)
Claude Giroux $6,500,000 (1)
Ryan Pulock $5,000,000 (1)
Zach Werenski $5,000,000 (3)
Elias Lindholm $4,850,000 (1)
Alex Killorn $3,000,000 (3)
Corey Perry $2,740,000 (2)
Riley Sheahan $2,100,000 (1)
Adrian Kempe $2,000,000 (3)
Juuse Saros $1,500,000 (1)
Mark Borowiecki $1,300,000 (3)
Brad Richardson $1,050,000 (1)
Curtis Lazar $950,000 (1)
Nick Jensen $812,500 (1)
Mark Jankowski $700,000 (1)
Jarred Tinordi $700,000 (2)
Eric Staal $0 (0)
Total Pro Players21
Salary Commitment
Year 2021 : $80,395,357
Year 2022 : $42,432,857
Year 2023 : $26,492,857
Year 2024 : $8,050,000
Salary Average Commitment
Year 2021 : $53,502,500
Year 2022 : $27,590,000
Year 2023 : $12,350,000
Year 2024 : $8,050,000
Salary Cap with 1 Way Contract
Year 2021 : $80,395,357
Year 2022 : $42,432,857
Year 2023 : $26,492,857
Year 2024 : $8,050,000

Farm Players Salaries

Mikhail Grigorenko $120,000 (1)
Phoenix Copley $110,000 (2)
Matiss Kivlenieks $92,500 (1)
Casey Mittelstadt $92,500 (1)
David Gustafsson $81,750 (1)
Cameron Hughes $79,250 (2)
Sam Lafferty $75,000 (1)
Kasimir Kaskisuo $70,000 (4)
Kurtis Gabriel $70,000 (1)
Liam O'Brien $70,000 (1)
Justin Dowling $65,000 (1)
Total Farm Players11
Salary Commitment
Year 2021 : $926,000
Year 2022 : $259,250
Year 2023 : $70,000
Year 2024 : $70,000
Salary Average Commitment
Year 2021 : $671,000
Year 2022 : $79,250
Year 2023 : $0
Year 2024 : $0

ST-LOUIS



Arena Capacity - Ticket Price
Attendance - %

Arena NameSavvis Center
Level 1: 6000 - $184 - 0 - 0.00%
Level 2: 6000 - $147 - 0 - 0.00%
Level 3: 2000 - $99 - 0 - 0.00%
Level 4: 4000 - $85 - 0 - 0.00%
Luxury : 1000 - $355 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$77,766,668
Farm Players Total Salaries$1,099,829
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$15,016,321
Projected Bank Account$15,016,321

Pro Players Salaries

Jacob Trouba $8,000,000 (4)
Mikael Backlund $7,350,000 (3)
David Pastrnak $6,666,666 (1)
Jaccob Slavin $5,300,000 (4)
Brayden Schenn $5,125,000 (1)
Artem Anisimov $5,000,000 (1)
Nikita Gusev $4,500,001 (2)
Radko Gudas $4,500,000 (3)
Mike Smith $4,200,000 (1)
Connor Murphy $3,850,000 (3)
Luke Glendening $3,800,000 (3)
Carl Gunnarsson $3,500,000 (1)
Kasperi Kapanen $3,200,000 (2)
Matt Irwin $2,750,000 (2)
Jonathon Merrill $2,500,000 (4)
Jordan Martinook $2,000,000 (2)
Chris Wagner $1,250,000 (1)
Joakim Nordstrom $1,000,000 (2)
Miro Heiskanen $894,166 (1)
Nick Suzuki $863,335 (2)
Kaapo Kahkonen $767,500 (1)
Travis Boyd $750,000 (4)
Total Pro Players22
Salary Commitment
Year 2021 : $77,766,668
Year 2022 : $50,363,336
Year 2023 : $36,050,000
Year 2024 : $16,550,000
Salary Average Commitment
Year 2021 : $41,525,002
Year 2022 : $26,263,336
Year 2023 : $18,150,000
Year 2024 : $2,500,000
Salary Cap with 1 Way Contract
Year 2021 : $77,766,668
Year 2022 : $50,363,336
Year 2023 : $36,050,000
Year 2024 : $16,550,000

Farm Players Salaries

Matthew Peca $130,000 (2)
Keith Kinkaid $110,000 (1)
Josh Dunne $92,500 (3)
Kirill Kaprizov $92,500 (2)
Rem Pitlick $87,413 (1)
Rasmus Asplund $84,500 (1)
Stuart Skinner $78,417 (1)
Nathan Walker $75,000 (4)
Brian Pinho $72,500 (1)
Luke Johnson $70,000 (1)
Jalen Chatfield $70,000 (1)
Dan Renouf $70,000 (1)
Justin Bailey $67,000 (1)
Total Farm Players13
Salary Commitment
Year 2021 : $1,099,829
Year 2022 : $390,000
Year 2023 : $167,500
Year 2024 : $75,000
Salary Average Commitment
Year 2021 : $665,329
Year 2022 : $92,500
Year 2023 : $0
Year 2024 : $0

TAMPABAY



Arena Capacity - Ticket Price
Attendance - %

Arena NameIce Palace
Level 1: 6000 - $190 - 0 - 0.00%
Level 2: 6000 - $162 - 0 - 0.00%
Level 3: 2000 - $124 - 0 - 0.00%
Level 4: 4000 - $100 - 0 - 0.00%
Luxury : 1000 - $329 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$79,074,166
Farm Players Total Salaries$1,320,667
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$6,604,262
Projected Bank Account$6,604,262

Pro Players Salaries

Evgeny Kuznetsov $7,800,000 (2)
Johnny Gaudreau $6,750,000 (3)
Mikko Koskinen $6,500,000 (2)
Nikolaj Ehlers $6,000,000 (2)
Yanni Gourde $5,166,666 (2)
Semyon Varlamov (1 Way Contract) $5,000,000 (1)
Vincent Trocheck $4,750,000 (3)
John Klingberg $4,250,000 (3)
Josh Manson $4,100,000 (2)
Brian Dumoulin $4,100,000 (2)
Alex Iafallo $4,000,000 (4)
Brendan Gallagher $3,750,000 (2)
Chandler Stephenson $2,750,000 (4)
Erik Haula $2,750,000 (1)
Kevin Shattenkirk $2,200,000 (3)
Craig Smith $2,200,000 (4)
Zach Sanford $2,000,000 (1)
Kris Russell $1,750,000 (1)
Jason Dickinson $1,500,000 (1)
Barclay Goodrow $925,000 (3)
Travis Sanheim $832,500 (1)
Total Pro Players21
Salary Commitment
Year 2021 : $79,074,166
Year 2022 : $65,241,666
Year 2023 : $27,825,000
Year 2024 : $8,950,000
Salary Average Commitment
Year 2021 : $21,232,500
Year 2022 : $10,900,000
Year 2023 : $4,400,000
Year 2024 : $2,200,000
Salary Cap with 1 Way Contract
Year 2021 : $79,074,166
Year 2022 : $65,241,666
Year 2023 : $27,825,000
Year 2024 : $8,950,000

Farm Players Salaries

Michael Hutchinson $170,000 (3)
Justin Richards $92,500 (2)
Arttu Ruotsalainen $92,500 (3)
Pius Suter $92,500 (1)
Alex Newhook $90,833 (3)
Olli Juolevi $86,333 (1)
William Lockwood $84,250 (2)
Oskar Steen $80,917 (2)
Adam Ruzicka $80,167 (2)
Nikolai Knyzhov $79,667 (1)
Cole Smith $79,250 (1)
Dakota Joshua $79,250 (1)
Gabriel Carlsson $72,500 (3)
Alex Lyon $70,000 (3)
Michael Sgarbossa $70,000 (2)
Total Farm Players15
Salary Commitment
Year 2021 : $1,320,667
Year 2022 : $903,667
Year 2023 : $495,833
Year 2024 : $0
Salary Average Commitment
Year 2021 : $1,108,167
Year 2022 : $691,167
Year 2023 : $353,333
Year 2024 : $0

TORONTO



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canda Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $180 - 0 - 0.00%
Level 3: 2000 - $155 - 0 - 0.00%
Level 4: 4000 - $119 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$55,297,499
Farm Players Total Salaries$1,824,167
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$12,397,234
Projected Bank Account$12,397,234

Pro Players Salaries

Erik Karlsson $9,500,000 (3)
John Gibson $6,400,000 (3)
Matt Duchene $6,000,000 (1)
T.J. Brodie $5,500,000 (4)
Dmitry Orlov $5,100,000 (1)
Travis Hamonic $4,500,000 (4)
Olli Maatta $4,083,333 (4)
David Rittich $2,750,000 (3)
Nate Thompson $2,700,000 (1)
Zack Kassian $2,650,000 (4)
Richard Panik $2,600,000 (4)
Mikko Koivu $2,000,000 (1)
Nicolas Roy $800,000 (1)
Filip Hronek $714,166 (1)
Total Pro Players14
Salary Commitment
Year 2021 : $55,297,499
Year 2022 : $37,983,333
Year 2023 : $37,983,333
Year 2024 : $19,333,333
Salary Average Commitment
Year 2021 : $41,264,166
Year 2022 : $24,750,000
Year 2023 : $24,750,000
Year 2024 : $15,250,000
Salary Cap with 1 Way Contract
Year 2021 : $55,297,499
Year 2022 : $37,983,333
Year 2023 : $37,983,333
Year 2024 : $19,333,333

Farm Players Salaries

Andrew Shaw $390,000 (2)
Brad Hunt $125,000 (1)
Morgan Barron $92,500 (3)
Drew O'Connor $92,500 (2)
Filip Chytil $92,500 (1)
Grigori Denisenko $92,500 (3)
Tyce Thompson $91,250 (2)
Joseph Veleno $89,417 (3)
Ty Dellandrea $86,333 (3)
Nicholas Robertson $82,167 (3)
Joey Keane $80,917 (2)
Sasha Chmelevski $77,833 (2)
Zac Dalpe $75,000 (1)
Michael Bunting $73,750 (1)
Jacob MacDonald $72,500 (2)
Mark Alt $70,000 (1)
Max McCormick $70,000 (1)
Zane McIntyre $70,000 (3)
Total Farm Players18
Salary Commitment
Year 2021 : $1,824,167
Year 2022 : $1,317,917
Year 2023 : $512,917
Year 2024 : $0
Salary Average Commitment
Year 2021 : $1,364,167
Year 2022 : $857,917
Year 2023 : $442,917
Year 2024 : $0

VANCOUVER



Arena Capacity - Ticket Price
Attendance - %

Arena NameGenral Motors Place
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $155 - 0 - 0.00%
Level 3: 2000 - $120 - 0 - 0.00%
Level 4: 4000 - $95 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$37,819,170
Farm Players Total Salaries$1,652,667
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$110,427,254
Projected Bank Account$110,427,254

Pro Players Salaries

Ryan Ellis $5,500,000 (4)
Tyler Johnson $5,000,000 (4)
Paul Byron $3,750,000 (3)
Conor Sheary $3,000,000 (2)
Sam Gagner $2,850,000 (3)
Carson Soucy $2,750,000 (4)
Sam Bennett $1,950,000 (1)
Troy Stecher $1,700,000 (4)
Luke Schenn $1,500,000 (3)
Jordan Oesterle $1,400,000 (2)
Kaapo Kakko $925,002 (2)
Will Butcher $925,000 (1)
Slater Koekkoek $925,000 (4)
Thatcher Demko $925,000 (1)
Nicolas Beaudin $894,168 (2)
Brett Howden $875,000 (1)
Zack MacEwen $825,000 (2)
Drake Caggiula $750,000 (4)
Brandon Davidson $700,000 (2)
Frederik Gauthier $675,000 (1)
Total Pro Players20
Salary Commitment
Year 2021 : $37,819,170
Year 2022 : $32,469,170
Year 2023 : $24,725,000
Year 2024 : $16,625,000
Salary Average Commitment
Year 2021 : $25,094,170
Year 2022 : $20,419,170
Year 2023 : $18,600,000
Year 2024 : $10,500,000
Salary Cap with 1 Way Contract
Year 2021 : $37,819,170
Year 2022 : $32,469,170
Year 2023 : $24,725,000
Year 2024 : $16,625,000

Farm Players Salaries

Veini Vehvilainen $92,500 (1)
Trevor Zegras $92,500 (3)
Mattias Samuelsson $92,500 (3)
Kevin Lankinen $92,500 (1)
Kole Lind $89,167 (1)
Logan Stanley $86,333 (1)
Fredrik Handemark $79,250 (4)
Janne Kuokkanen $79,250 (1)
Maksim Sushko $78,750 (3)
Carsen Twarynski $77,583 (2)
Gemel Smith $75,000 (4)
Garret Sparks $75,000 (3)
Keaton Middleton $74,250 (2)
Martin Frk $72,500 (4)
Sebastian Aho $72,500 (2)
Givani Smith $71,417 (1)
Nathan Bastian $71,417 (1)
Keegan Kolesar $70,250 (1)
Joseph Cramarossa $70,000 (1)
Buddy Robinson $70,000 (2)
Clark Bishop $70,000 (2)
Total Farm Players21
Salary Commitment
Year 2021 : $1,652,667
Year 2022 : $929,833
Year 2023 : $565,500
Year 2024 : $226,750
Salary Average Commitment
Year 2021 : $1,211,417
Year 2022 : $488,583
Year 2023 : $264,250
Year 2024 : $79,250

VEGAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $190 - 0 - 0.00%
Level 2: 5000 - $160 - 0 - 0.00%
Level 3: 2000 - $140 - 0 - 0.00%
Level 4: 4000 - $100 - 0 - 0.00%
Luxury : 1000 - $325 - 0 - 0.00%
Total Capacity :18000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$63,338,334
Farm Players Total Salaries$1,299,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$63,900,457
Projected Bank Account$63,900,457

Pro Players Salaries

Evgeni Malkin $11,500,000 (2)
Cam Atkinson $7,500,000 (4)
Jonathan Marchessault $7,000,000 (4)
Marc-Andre Fleury $6,000,000 (1)
Justin Faulk $4,833,333 (1)
Dylan DeMelo $3,000,000 (3)
Aaron Dell $2,800,000 (3)
Warren Foegele $2,750,000 (2)
Sean Walker $2,650,000 (1)
Jamie Oleksiak $2,137,500 (2)
Mike Reilly $1,500,000 (3)
Tomas Nosek $1,250,000 (3)
Jack Hughes $925,001 (2)
Par Lindholm $925,000 (2)
Pierre Engvall $925,000 (1)
Mikko Lehtonen $925,000 (4)
Nico Hischier $925,000 (1)
Stefan Noesen $925,000 (3)
Ryan Lindgren $925,000 (1)
Quinn Hughes $916,667 (1)
Julien Gauthier $863,333 (1)
Dakota Mermis $750,000 (4)
Mathieu Joseph $737,500 (3)
Michael Chaput $675,000 (2)
Total Pro Players24
Salary Commitment
Year 2021 : $63,338,334
Year 2022 : $45,300,001
Year 2023 : $26,387,500
Year 2024 : $16,175,000
Salary Average Commitment
Year 2021 : $46,038,334
Year 2022 : $30,650,001
Year 2023 : $17,300,000
Year 2024 : $14,500,000
Salary Cap with 1 Way Contract
Year 2021 : $63,338,334
Year 2022 : $45,300,001
Year 2023 : $26,387,500
Year 2024 : $16,175,000

Farm Players Salaries

J-F Berube $270,000 (1)
Ilya Lyubushkin $135,000 (4)
Tomas Jurco $125,000 (3)
Jack Rathbone $92,500 (3)
Otto Leskinen $92,500 (2)
Jeremy Lauzon $85,000 (3)
Jansen Harkins $76,750 (2)
Mathieu Olivier $73,000 (1)
Ryan Lomberg $72,500 (2)
Nicolas Meloche $70,000 (1)
Gerald Mayhew $70,000 (3)
Carter Verhaeghe $70,000 (2)
Kevin Boyle $67,500 (2)
Total Farm Players13
Salary Commitment
Year 2021 : $1,299,750
Year 2022 : $886,750
Year 2023 : $507,500
Year 2024 : $135,000
Salary Average Commitment
Year 2021 : $617,250
Year 2022 : $474,250
Year 2023 : $162,500
Year 2024 : $0

WASHINGTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $199 - 0 - 0.00%
Level 3: 2000 - $198 - 0 - 0.00%
Level 4: 4000 - $197 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,290,250
Farm Players Total Salaries$771,333
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$8,664,036
Projected Bank Account$8,664,036

Pro Players Salaries

Auston Matthews $11,640,250 (4)
Nicklas Backstrom $9,300,000 (2)
Ivan Provorov $6,750,000 (3)
William Karlsson $5,900,000 (3)
Brock Boeser $5,875,000 (3)
Tomas Hertl $5,625,000 (4)
Rasmus Ristolainen $5,400,000 (1)
Chris Kreider $4,625,000 (1)
Elvis Merzlikins $4,000,000 (4)
Mattias Ekholm $3,750,000 (1)
Bryan Rust $3,500,000 (2)
Ryan Dzingel $3,375,000 (2)
Linus Ullmark $2,600,000 (3)
Brendan Smith $2,000,000 (2)
Carter Rowney $1,600,000 (3)
William Carrier $1,400,000 (1)
Austin Watson $1,100,000 (2)
Braydon Coburn $1,000,000 (1)
Alex Chiasson $850,000 (4)
Total Pro Players19
Salary Commitment
Year 2021 : $80,290,250
Year 2022 : $64,115,250
Year 2023 : $44,840,250
Year 2024 : $22,115,250
Salary Average Commitment
Year 2021 : $23,125,000
Year 2022 : $13,750,000
Year 2023 : $2,450,000
Year 2024 : $850,000
Salary Cap with 1 Way Contract
Year 2021 : $80,290,250
Year 2022 : $64,115,250
Year 2023 : $44,840,250
Year 2024 : $22,115,250

Farm Players Salaries

Chad Ruhwedel $190,000 (3)
Juuso Riikola $115,000 (4)
Artem Zub $92,500 (1)
Sam Carrick $80,000 (3)
Egor Sharangovich $77,583 (1)
Hudson Fasching $73,750 (1)
Yakov Trenin $72,500 (3)
Max Lagace $70,000 (3)
Total Farm Players8
Salary Commitment
Year 2021 : $771,333
Year 2022 : $527,500
Year 2023 : $527,500
Year 2024 : $115,000
Salary Average Commitment
Year 2021 : $583,833
Year 2022 : $340,000
Year 2023 : $340,000
Year 2024 : $0

WINNIPEG



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhillips Arena
Level 1: 6000 - $198 - 0 - 0.00%
Level 2: 6000 - $173 - 0 - 0.00%
Level 3: 2000 - $143 - 0 - 0.00%
Level 4: 4000 - $105 - 0 - 0.00%
Luxury : 1000 - $340 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$71,030,000
Farm Players Total Salaries$313,834
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $81,500,000$0
Estimate Over Minimum Salary Cap of $50,000,000 $0
Current Bank Account$20,623,338
Projected Bank Account$20,623,338

Pro Players Salaries

Logan Couture $7,875,000 (2)
Jonathan Quick $7,800,000 (1)
Erik Johnson $7,000,000 (1)
Mike Hoffman $6,875,000 (3)
Jonathan Huberdeau $5,900,000 (3)
Max Domi $5,300,000 (1)
Tristan Jarry $3,500,000 (1)
Jason Demers $3,500,000 (1)
Marcus Foligno $2,875,000 (2)
Zach Bogosian $2,850,000 (4)
Troy Grosenick $2,750,000 (4)
Craig Anderson $2,750,000 (1)
Micheal Haley $2,700,000 (2)
Justin Schultz $2,000,000 (3)
Vladislav Namestnikov $2,000,000 (3)
Jan Rutta $1,500,000 (4)
Valtteri Filppula $1,500,000 (1)
Alexandre Texier $950,000 (1)
Riley Nash $755,000 (3)
Ryan Carpenter $650,000 (1)
Total Pro Players20
Salary Commitment
Year 2021 : $71,030,000
Year 2022 : $38,080,000
Year 2023 : $24,630,000
Year 2024 : $7,100,000
Salary Average Commitment
Year 2021 : $51,455,000
Year 2022 : $27,305,000
Year 2023 : $16,730,000
Year 2024 : $7,100,000
Salary Cap with 1 Way Contract
Year 2021 : $71,030,000
Year 2022 : $38,080,000
Year 2023 : $24,630,000
Year 2024 : $7,100,000

Farm Players Salaries

Connor McMichael $89,417 (3)
Juuso Valimaki $89,417 (3)
Steven Fogarty $70,000 (3)
Joel Hanley $65,000 (1)
Total Farm Players4
Salary Commitment
Year 2021 : $313,834
Year 2022 : $248,834
Year 2023 : $248,834
Year 2024 : $0
Salary Average Commitment
Year 2021 : $243,834
Year 2022 : $178,834
Year 2023 : $178,834
Year 2024 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$50,000,000

Pro Players

Farm Players

Total Players

ANAHEIM $5,013,263 $53,425,006 $28,074,994 $3,425,006 151631
ARIZONA $71,830,067 $74,183,333 $7,316,667 $24,183,333 242246
BOSTON $13,648,120 $77,175,001 $4,324,999 $27,175,001 191635
BUFFALO $120,631,005 $86,165,000 -$4,665,000 $36,165,000 241741
CALGARY $102,534,261 $67,892,501 $13,607,499 $17,892,501 25631
CAROLINE $36,312,565 $46,980,170 $34,519,830 -$3,019,830 181028
CHICAGO $3,365,521 $42,562,222 $38,937,778 -$7,437,778 112031
COLORADO $38,735,848 $82,438,333 -$938,333 $32,438,333 212344
COLUMBUS $42,362,771 $78,133,925 $3,366,075 $28,133,925 252146
DALLAS $3,000,000 $85,750,000 -$4,250,000 $35,750,000 181331
DETROIT $6,773,700 $80,963,333 $536,667 $30,963,333 232447
EDMONTON $3,026,620 $60,213,000 $21,287,000 $10,213,000 16723
FLORIDE $18,501,230 $80,743,233 $756,767 $30,743,233 21526
FLYERS $42,334,224 $81,884,644 -$384,644 $31,884,644 23932
ISLANDERS $27,783,423 $80,606,390 $893,610 $30,606,390 21930
LAKINGS $3,000,427 $74,928,002 $6,571,998 $24,928,002 19928
MINNESOTA $4,750,000 $78,013,095 $3,486,905 $28,013,095 20727
MONTREAL $161,138,103 $50,251,668 $31,248,332 $251,668 151429
NASHVILLE $18,010,389 $68,710,833 $12,789,167 $18,710,833 191029
NEWJERSEY $37,562,910 $79,245,357 $2,254,643 $29,245,357 23326
OTTAWA $39,907,539 $77,834,523 $3,665,477 $27,834,523 19524
PITTSBURGH $69,552,590 $50,483,610 $31,016,390 $483,610 201232
RANGERS $39,322,505 $79,394,999 $2,105,001 $29,394,999 231437
SANJOSE $23,517,519 $80,395,357 $1,104,643 $30,395,357 211132
ST-LOUIS $15,016,321 $77,766,668 $3,733,332 $27,766,668 221335
TAMPABAY $6,604,262 $79,074,166 $2,425,834 $29,074,166 211536
TORONTO $12,397,234 $55,297,499 $26,202,501 $5,297,499 141832
VANCOUVER $110,427,254 $37,819,170 $43,680,830 -$12,180,830 202141
VEGAS $63,900,457 $63,338,334 $18,161,666 $13,338,334 241337
WASHINGTON $8,664,036 $80,290,250 $1,209,750 $30,290,250 19827
WINNIPEG $20,623,338 $71,030,000 $10,470,000 $21,030,000 20424