Login

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $100 - 5 701 - 95,01%
Level 2: 5000 - $60 - 4 669 - 93,38%
Level 3: 2000 - $35 - 1 800 - 89,98%
Level 4: 4000 - $25 - 3 839 - 95,98%
Luxury : 1000 - $200 - 947 - 94,74%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 840 - 92,02%
Farm Level 2: 1000 - $15 - 939 - 93,93%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %16 956 - 94,20%
Average Income per Game$611,316
Year to Date Revenue$3,056,578
Farm
Home Games Left35
Average Attendance - %2 780 - 92,66%
Average Income per Game$40,036
Year to Date Revenue$240,214

Expense

Pro Players Total Salaries$76,408,333
Farm Players Total Salaries$18,200,000
Coaches Total Salaries$1,000,001
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,020,768
Farm Year To Date Expenses$2,323,416
Pro Salary Cap To Date$10,020,768
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,007,362
Farm Estimated Season Revenue$1,401,248
Pro Remaining Season Days159
Pro Expenses Per Days$417,532
Pro Estimated Expenses$66,387,588
Farm Remaining Season Days164
Farm Expenses Per Days$96,809
Farm Estimated Expenses$15,876,676
Estimated Season Expenses$82,264,264
Season Salary Cap$76,408,333
Estimate Under Maximum Salary Cap of $83,500,000$7,091,667
Estimate Over Minimum Salary Cap of $61,700,000 $14,708,333
Current Bank Account$952,608
Projected Bank Account($57,903,046)

Pro Players Salaries

Andrei Vasilevskiy $9,500,000 (2)
John Carlson $8,000,000 (1)
Logan Couture $8,000,000 (2)
Oliver Bjorkstrand $5,400,000 (1)
Jonathan Marchessault $5,000,000 (2)
Rickard Rakell $5,000,000 (6)
Ivan Barbashev $5,000,000 (8)
Joel Farabee $5,000,000 (6)
Shayne Gostisbehere $4,125,000 (2)
Connor Clifton $3,333,333 (6)
Nicolas Roy $3,000,000 (6)
Luke Kunin $2,750,000 (2)
Jason Dickinson $2,650,000 (2)
Jacob Middleton $2,450,000 (4)
Connor Ingram $1,950,000 (6)
Fabian Zetterlund $1,450,000 (4)
Conor Timmins $1,100,000 (4)
Owen Power $925,000 (2)
Lukas Reichel $925,000 (2)
Denis Gurianov $850,000 (2)
Total Pro Players20
Salary Commitment
Year 5 : $76,408,333
Year 6 : $63,008,333
Year 7 : $28,283,333
Year 8 : $28,283,333
Salary Average Commitment
Year 5 : $1,850,000
Year 6 : $1,850,000
Year 7 : $0
Year 8 : $0
Salary Cap with 1 Way Contract
Year 5 : $76,408,333
Year 6 : $63,008,333
Year 7 : $28,283,333
Year 8 : $28,283,333

Farm Players Salaries

Tyson Jost $2,000,000 (2)
Nathan Bastian $1,350,000 (4)
Max Gildon $855,000 (1)
Wyatte Wylie $820,000 (1)
Mikey Eyssimont $800,000 (4)
Ryan Lohin $800,000 (1)
Mac Hollowell $775,000 (2)
Anthony Bitetto $775,000 (1)
Austin Watson $775,000 (1)
Brandon Pirri $775,000 (1)
Jaret Anderson-Dolan $775,000 (2)
Lias Andersson $775,000 (2)
Alec Regula $775,000 (2)
Matthew Phillips $775,000 (2)
Christopher Gibson $775,000 (2)
Pascal Laberge $775,000 (1)
Paul Cotter $775,000 (6)
Remi Elie $775,000 (1)
Victor Mete $775,000 (2)
Carl Dahlstrom $750,000 (1)
Zachary Fucale $750,000 (1)
Total Farm Players21
Salary Commitment
Year 5 : $18,200,000
Year 6 : $10,350,000
Year 7 : $2,925,000
Year 8 : $2,925,000
Salary Average Commitment
Year 5 : $0
Year 6 : $0
Year 7 : $0
Year 8 : $0

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - $100 - 5 613 - 93,55%
Level 2: 5000 - $60 - 4 752 - 95,04%
Level 3: 2000 - $35 - 1 896 - 94,80%
Level 4: 4000 - $25 - 3 776 - 94,40%
Luxury : 1000 - $200 - 929 - 92,93%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 826 - 91,31%
Farm Level 2: 1000 - $15 - 940 - 94,02%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %16 967 - 94,26%
Average Income per Game$608,459
Year to Date Revenue$3,650,754
Farm
Home Games Left35
Average Attendance - %2 766 - 92,21%
Average Income per Game$39,789
Year to Date Revenue$238,736

Expense

Pro Players Total Salaries$80,434,166
Farm Players Total Salaries$24,113,332
Coaches Total Salaries$1,000,001
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,697,816
Farm Year To Date Expenses$3,177,240
Pro Salary Cap To Date$10,697,816
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,296,065
Farm Estimated Season Revenue$1,392,627
Pro Remaining Season Days159
Pro Expenses Per Days$439,531
Pro Estimated Expenses$69,885,429
Farm Remaining Season Days164
Farm Expenses Per Days$128,262
Farm Estimated Expenses$21,034,968
Estimated Season Expenses$90,920,397
Season Salary Cap$80,434,166
Estimate Under Maximum Salary Cap of $83,500,000$3,065,834
Estimate Over Minimum Salary Cap of $61,700,000 $18,734,166
Current Bank Account$14,434
Projected Bank Account($68,217,271)

Pro Players Salaries

Jamie Benn $9,500,000 (4)
Evgeny Kuznetsov $9,450,000 (4)
Andrei Svechnikov $7,750,000 (2)
Taylor Hall $7,500,000 (4)
John Gibson $6,400,000 (2)
Ondrej Palat $6,000,000 (6)
Vladislav Gavrikov $5,875,000 (4)
Tyler Bertuzzi $5,500,000 (2)
Jake McCabe $4,000,000 (4)
Brenden Dillon $3,900,000 (2)
Andrew Peeke $2,750,000 (6)
Noah Cates $2,625,000 (4)
Mason Appleton $2,166,666 (4)
Yakov Trenin $1,700,000 (2)
Matt Benning $1,250,000 (6)
William Eklund $900,000 (4)
Josiah Slavin $842,500 (1)
Kole Lind $775,000 (2)
Matt Irwin $775,000 (2)
Zachary Sawchenko $775,000 (2)
Total Pro Players20
Salary Commitment
Year 5 : $80,434,166
Year 6 : $79,591,666
Year 7 : $52,016,666
Year 8 : $52,016,666
Salary Average Commitment
Year 5 : $900,000
Year 6 : $900,000
Year 7 : $900,000
Year 8 : $900,000
Salary Cap with 1 Way Contract
Year 5 : $80,434,166
Year 6 : $79,591,666
Year 7 : $52,016,666
Year 8 : $52,016,666

Farm Players Salaries

Nils Lundkvist $925,000 (2)
Roby Jarventie $925,000 (2)
Adam Scheel $925,000 (1)
Ryan O'Rourke $925,000 (2)
Michael Kesselring $925,000 (2)
Xavier Bourgeault $925,000 (4)
Mavrik Bourque $900,000 (4)
Ryan Suzuki $870,000 (2)
Samuel Knazko $870,000 (2)
Jacob Perreault $865,000 (4)
Olivier Nadeau $860,000 (4)
Will Cuylle $850,000 (4)
Ronnie Attard $850,000 (4)
Alex Steeves $835,000 (2)
Zac Jones $812,500 (4)
Matthew Robertson $800,000 (2)
Maxim Golod $793,333 (1)
Wyatt Newpower $787,500 (2)
Vladislav Kolyachonok $780,000 (2)
Brogan Rafferty $775,000 (4)
Gabriel Fortier $775,000 (2)
Joseph LaBate $775,000 (1)
Matt Filipe $775,000 (2)
Maxim Letunov $775,000 (2)
Rasmus Asplund $775,000 (2)
Mason Jobst $775,000 (2)
Kyle Capobianco $765,000 (2)
Carsen Twarynski $750,000 (1)
Olle Eriksson Ek $750,000 (1)
Total Farm Players29
Salary Commitment
Year 5 : $24,113,333
Year 6 : $19,195,000
Year 7 : $6,837,500
Year 8 : $6,837,500
Salary Average Commitment
Year 5 : $7,810,833
Year 6 : $7,810,833
Year 7 : $2,685,000
Year 8 : $2,685,000

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 5 351 - 89,18%
Level 2: 5000 - $60 - 4 457 - 89,14%
Level 3: 2000 - $35 - 1 869 - 93,46%
Level 4: 4000 - $25 - 3 904 - 97,59%
Luxury : 1000 - $200 - 933 - 93,26%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 790 - 89,50%
Farm Level 2: 1000 - $15 - 946 - 94,60%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %16 513 - 91,74%
Average Income per Game$587,542
Year to Date Revenue$2,937,712
Farm
Home Games Left36
Average Attendance - %2 736 - 91,20%
Average Income per Game$39,188
Year to Date Revenue$195,942

Expense

Pro Players Total Salaries$81,930,999
Farm Players Total Salaries$20,843,750
Coaches Total Salaries$1,000,001
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,787,390
Farm Year To Date Expenses$2,619,683
Pro Salary Cap To Date$10,787,390
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,151,526
Farm Estimated Season Revenue$1,410,782
Pro Remaining Season Days159
Pro Expenses Per Days$447,710
Pro Estimated Expenses$71,185,890
Farm Remaining Season Days164
Farm Expenses Per Days$110,871
Farm Estimated Expenses$18,182,844
Estimated Season Expenses$89,368,734
Season Salary Cap$81,930,999
Estimate Under Maximum Salary Cap of $83,500,000$1,569,001
Estimate Over Minimum Salary Cap of $61,700,000 $20,230,999
Current Bank Account($273,419)
Projected Bank Account($67,079,845)

Pro Players Salaries

Patrick Kane $13,125,000 (1)
Erik Karlsson $11,500,000 (2)
Bo Horvat $8,500,000 (8)
Kevin Fiala $7,875,000 (6)
Jaccob Slavin $5,300,000 (4)
Thatcher Demko $5,000,000 (1)
David Perron $4,750,000 (2)
Jakob Chychrun $4,600,000 (4)
Jonas Siegenthaler $3,400,000 (8)
Evgenii Dadonov $2,812,500 (4)
Nick Jensen $2,000,000 (2)
Morgan Geekie $2,000,000 (4)
Sonny Milano $1,900,000 (6)
Nick Bjugstad $1,750,000 (2)
Jack McBain $1,599,999 (4)
Dylan Samberg $1,400,000 (4)
Scott Wedgewood $1,250,000 (2)
James van Riemsdyk $1,250,000 (2)
Phillip Di Giuseppe $968,500 (2)
Connor Bedard $950,000 (6)
Total Pro Players20
Salary Commitment
Year 5 : $81,930,999
Year 6 : $63,805,999
Year 7 : $40,337,499
Year 8 : $40,337,499
Salary Average Commitment
Year 5 : $0
Year 6 : $0
Year 7 : $0
Year 8 : $0
Salary Cap with 1 Way Contract
Year 5 : $81,930,999
Year 6 : $63,805,999
Year 7 : $40,337,499
Year 8 : $40,337,499

Farm Players Salaries

Andreas Englund $1,000,000 (4)
John Beecher $925,000 (4)
Blake McLaughlin $883,750 (2)
Peyton Krebs $865,000 (2)
Isaiah Saville $850,000 (2)
Pontus Andreasson $842,500 (1)
Jaydon Dureau $840,000 (4)
Mitchell Russell $840,000 (4)
Ivan Prosvetov $775,000 (2)
Connor Carrick $775,000 (2)
David Gustafsson $775,000 (2)
Dylan McIlrath $775,000 (2)
Alex Nylander $775,000 (2)
Joe Hicketts $775,000 (2)
Blake Speers $775,000 (1)
Ben Jones $775,000 (2)
Brian Pinho $775,000 (2)
Bobby McMann $765,000 (2)
Arnaud Durandeau $765,000 (2)
Haydn Fleury $765,000 (2)
Brad Malone $765,000 (3)
Spencer Martin $762,500 (2)
Olli Juolevi $750,000 (1)
Ryan Murphy $750,000 (1)
Tyrell Goulbourne $750,000 (1)
Zach Giuttari $750,000 (1)
Total Farm Players26
Salary Commitment
Year 5 : $20,843,750
Year 6 : $16,226,250
Year 7 : $4,370,000
Year 8 : $3,605,000
Salary Average Commitment
Year 5 : $3,395,000
Year 6 : $3,395,000
Year 7 : $1,680,000
Year 8 : $1,680,000

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 6000 - $100 - 5 733 - 95,55%
Level 2: 5000 - $60 - 4 685 - 93,69%
Level 3: 2000 - $35 - 1 876 - 93,78%
Level 4: 4000 - $25 - 3 741 - 93,52%
Luxury : 1000 - $200 - 948 - 94,82%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 911 - 95,57%
Farm Level 2: 1000 - $15 - 889 - 88,86%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %16 982 - 94,35%
Average Income per Game$613,621
Year to Date Revenue$3,681,726
Farm
Home Games Left36
Average Attendance - %2 800 - 93,33%
Average Income per Game$40,916
Year to Date Revenue$204,582

Expense

Pro Players Total Salaries$83,217,214
Farm Players Total Salaries$16,989,666
Coaches Total Salaries$1,000,001
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,913,736
Farm Year To Date Expenses$2,168,904
Pro Salary Cap To Date$10,913,736
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,476,735
Farm Estimated Season Revenue$1,472,990
Pro Remaining Season Days159
Pro Expenses Per Days$454,739
Pro Estimated Expenses$72,303,501
Farm Remaining Season Days164
Farm Expenses Per Days$90,371
Farm Estimated Expenses$14,820,844
Estimated Season Expenses$87,124,345
Season Salary Cap$83,217,214
Estimate Under Maximum Salary Cap of $83,500,000$282,786
Estimate Over Minimum Salary Cap of $61,700,000 $21,517,214
Current Bank Account$803,668
Projected Bank Account($63,370,952)

Pro Players Salaries

Roope Hintz $8,450,000 (8)
Victor Hedman $7,875,000 (4)
Jason Robertson $7,750,000 (6)
Brock Nelson $7,500,000 (4)
Justin Faulk $6,500,000 (2)
William Karlsson $5,900,000 (2)
Tyler Toffoli $5,312,500 (2)
Darcy Kuemper $5,250,000 (6)
Alec Martinez $5,250,000 (2)
Mattias Samuelsson $4,285,714 (8)
Viktor Arvidsson $4,250,000 (2)
Ross Colton $4,000,000 (8)
Oliver Ekman-Larsson $2,812,500 (2)
Nico Sturm $2,000,000 (4)
Jake Evans $1,700,000 (4)
Calvin de Haan $969,000 (2)
Kent Johnson $925,000 (3)
Akira Schmid $850,000 (2)
Juuso Parssinen $850,000 (2)
Jakub Lauko $787,500 (4)
Total Pro Players20
Salary Commitment
Year 5 : $83,217,214
Year 6 : $83,217,214
Year 7 : $50,523,214
Year 8 : $49,598,214
Salary Average Commitment
Year 5 : $2,625,000
Year 6 : $2,625,000
Year 7 : $925,000
Year 8 : $0
Salary Cap with 1 Way Contract
Year 5 : $83,217,214
Year 6 : $83,217,214
Year 7 : $50,523,214
Year 8 : $49,598,214

Farm Players Salaries

Samuel Poulin $925,000 (3)
Filip Lindberg $925,000 (1)
Alex Beaucage $880,000 (2)
Raphael Lavoie $875,000 (2)
Samuel Ersson $860,000 (2)
Cole Schwindt $860,000 (2)
Michael Vukojevic $850,000 (2)
Mikael Abramov $810,000 (2)
Kody Clark $808,000 (1)
Artemi Kniazev $780,000 (3)
Valtteri Puustinen $775,000 (2)
John Ludvig $775,000 (4)
Chase Priskie $775,000 (2)
Axel Jonsson-Fjallby $775,000 (4)
Arvid Holm $775,000 (2)
Adam Johnson $775,000 (2)
Semyon Der-Arguchintsev $766,666 (1)
Dillon Simpson $750,000 (1)
Dawson Barteaux $750,000 (1)
Danick Martel $750,000 (1)
Arttu Ruotsalainen $750,000 (1)
Total Farm Players21
Salary Commitment
Year 5 : $16,989,666
Year 6 : $11,490,000
Year 7 : $3,255,000
Year 8 : $1,550,000
Salary Average Commitment
Year 5 : $3,395,000
Year 6 : $3,395,000
Year 7 : $1,705,000
Year 8 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 5 777 - 96,29%
Level 2: 5000 - $60 - 4 913 - 98,26%
Level 3: 2000 - $35 - 1 822 - 91,11%
Level 4: 4000 - $25 - 3 796 - 94,90%
Luxury : 1000 - $200 - 977 - 97,72%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 911 - 95,57%
Farm Level 2: 1000 - $15 - 931 - 93,12%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %17 285 - 96,03%
Average Income per Game$625,562
Year to Date Revenue$3,753,371
Farm
Home Games Left35
Average Attendance - %2 843 - 94,75%
Average Income per Game$41,241
Year to Date Revenue$247,444

Expense

Pro Players Total Salaries$81,877,500
Farm Players Total Salaries$18,320,832
Coaches Total Salaries$1,000,001
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,738,032
Farm Year To Date Expenses$2,338,824
Pro Salary Cap To Date$10,738,032
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,894,664
Farm Estimated Season Revenue$1,443,423
Pro Remaining Season Days159
Pro Expenses Per Days$447,418
Pro Estimated Expenses$71,139,462
Farm Remaining Season Days164
Farm Expenses Per Days$97,451
Farm Estimated Expenses$15,981,964
Estimated Season Expenses$87,121,426
Season Salary Cap$81,877,500
Estimate Under Maximum Salary Cap of $83,500,000$1,622,500
Estimate Over Minimum Salary Cap of $61,700,000 $20,177,500
Current Bank Account$923,959
Projected Bank Account($62,859,380)

Pro Players Salaries

Artemi Panarin $11,700,000 (2)
J.T. Miller $8,000,000 (8)
Mats Zuccarello $7,500,000 (2)
Kris Letang $6,100,000 (6)
Christopher Tanev $5,625,000 (2)
Brady Skjei $5,250,000 (2)
Joel Eriksson Ek $5,250,000 (2)
Joe Pavelski $4,375,000 (2)
Nino Niederreiter $4,000,000 (2)
Gustav Nyquist $3,981,250 (3)
Semyon Varlamov $3,437,500 (3)
Jeff Carter $3,125,000 (2)
Marc-Edouard Vlasic $2,500,000 (1)
Ryan Suter $2,500,000 (1)
Antti Raanta $1,875,000 (2)
Blake Lizotte $1,675,000 (2)
Josh Brown $1,250,000 (2)
Colin Blackwell $1,200,000 (2)
Pierre-Edouard Bellemare $968,750 (2)
Jimmy Vesey $800,000 (4)
Johnathan Kovacevic $765,000 (4)
Total Pro Players21
Salary Commitment
Year 5 : $81,877,500
Year 6 : $76,877,500
Year 7 : $23,083,750
Year 8 : $15,665,000
Salary Average Commitment
Year 5 : $0
Year 6 : $0
Year 7 : $0
Year 8 : $0
Salary Cap with 1 Way Contract
Year 5 : $81,877,500
Year 6 : $76,877,500
Year 7 : $23,083,750
Year 8 : $15,665,000

Farm Players Salaries

Kurtis MacDermid $990,000 (2)
Noah Gregor $950,000 (1)
David Rittich $875,000 (2)
Ethan Del Mastro $855,833 (6)
Francesco Arcuri $840,000 (4)
Mike Hardman $800,000 (2)
Liam O'Brien $775,000 (2)
Dryden Hunt $775,000 (4)
Griffin Luce $775,000 (2)
Josh Dickinson $775,000 (2)
Kirill Ustimenko $775,000 (2)
Luke Philp $775,000 (2)
William Lagesson $775,000 (2)
Anthony Angello $775,000 (4)
Matthew Peca $765,000 (2)
Jordan Gross $765,000 (2)
Dennis Gilbert $765,000 (2)
Cooper Marody $765,000 (2)
Dylan Ferguson $750,000 (1)
Michael Chaput $750,000 (1)
Gabriel Carlsson $750,000 (1)
Ryan MacInnis $750,000 (1)
Collin Adams $750,000 (1)
Total Farm Players23
Salary Commitment
Year 5 : $18,320,833
Year 6 : $13,620,833
Year 7 : $3,245,833
Year 8 : $3,245,833
Salary Average Commitment
Year 5 : $840,000
Year 6 : $840,000
Year 7 : $840,000
Year 8 : $840,000

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $100 - 5 664 - 94,40%
Level 2: 5000 - $60 - 4 666 - 93,31%
Level 3: 2000 - $35 - 1 873 - 93,66%
Level 4: 4000 - $25 - 3 816 - 95,40%
Luxury : 1000 - $200 - 945 - 94,45%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 856 - 92,79%
Farm Level 2: 1000 - $15 - 890 - 89,03%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %16 963 - 94,24%
Average Income per Game$610,049
Year to Date Revenue$3,660,293
Farm
Home Games Left35
Average Attendance - %2 746 - 91,54%
Average Income per Game$39,938
Year to Date Revenue$239,626

Expense

Pro Players Total Salaries$78,050,000
Farm Players Total Salaries$15,815,000
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,236,072
Farm Year To Date Expenses$2,018,928
Pro Salary Cap To Date$10,236,072
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,351,709
Farm Estimated Season Revenue$1,397,818
Pro Remaining Season Days159
Pro Expenses Per Days$426,503
Pro Estimated Expenses$67,813,977
Farm Remaining Season Days164
Farm Expenses Per Days$84,122
Farm Estimated Expenses$13,796,008
Estimated Season Expenses$81,609,985
Season Salary Cap$78,050,000
Estimate Under Maximum Salary Cap of $83,500,000$5,450,000
Estimate Over Minimum Salary Cap of $61,700,000 $16,350,000
Current Bank Account$1,644,919
Projected Bank Account($57,215,539)

Pro Players Salaries

Anze Kopitar $10,000,000 (2)
Alex Ovechkin $9,500,000 (1)
Leon Draisaitl $8,500,000 (4)
Gabriel Landeskog $7,000,000 (2)
Tyler Myers $6,000,000 (2)
Jaden Schwartz $5,500,000 (3)
Frederik Andersen $4,250,000 (4)
Ian Cole $3,750,000 (2)
David Savard $3,500,000 (4)
Joel Edmundson $3,500,000 (2)
Scott Laughton $3,000,000 (1)
Luke Schenn $2,750,000 (6)
Calle Jarnkrok $2,100,000 (6)
Radek Faksa $2,000,000 (1)
Eeli Tolvanen $1,450,000 (2)
Tomas Nosek $1,250,000 (2)
Josh Archibald $1,000,000 (4)
Jan Rutta $1,000,000 (1)
Nick Bonino $1,000,000 (2)
Jonathan Quick $1,000,000 (1)
Total Pro Players20
Salary Commitment
Year 5 : $78,050,000
Year 6 : $61,550,000
Year 7 : $27,600,000
Year 8 : $22,100,000
Salary Average Commitment
Year 5 : $0
Year 6 : $0
Year 7 : $0
Year 8 : $0
Salary Cap with 1 Way Contract
Year 5 : $78,050,000
Year 6 : $61,550,000
Year 7 : $27,600,000
Year 8 : $22,100,000

Farm Players Salaries

Craig Smith $1,250,000 (2)
Carson Gicewicz $900,000 (3)
Zach Sanford $775,000 (2)
Andrew Agozzino $775,000 (2)
Ryan McGregor $775,000 (2)
Nathan Todd $775,000 (1)
Mark Friedman $775,000 (2)
Sheldon Rempal $765,000 (2)
Spencer Smallman $762,500 (2)
Sheldon Dries $762,500 (2)
Zachary Emond $750,000 (1)
Chaz Reddekopp $750,000 (2)
Brendan Perlini $750,000 (1)
Brett Sutter $750,000 (1)
Jon Lizotte $750,000 (1)
Dylan Blujus $750,000 (1)
Frederic Allard $750,000 (1)
Antoine Bibeau $750,000 (1)
Tanner Fritz $750,000 (1)
Aaron Ness $750,000 (1)
Total Farm Players20
Salary Commitment
Year 5 : $15,815,000
Year 6 : $8,290,000
Year 7 : $900,000
Year 8 : $0
Salary Average Commitment
Year 5 : $0
Year 6 : $0
Year 7 : $0
Year 8 : $0

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5 903 - 98,38%
Level 2: 5000 - $60 - 4 692 - 93,83%
Level 3: 2000 - $35 - 1 897 - 94,83%
Level 4: 4000 - $25 - 3 781 - 94,51%
Luxury : 1000 - $200 - 932 - 93,23%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 901 - 95,05%
Farm Level 2: 1000 - $15 - 918 - 91,78%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %17 204 - 95,58%
Average Income per Game$621,742
Year to Date Revenue$3,730,453
Farm
Home Games Left35
Average Attendance - %2 819 - 93,96%
Average Income per Game$40,954
Year to Date Revenue$245,726

Expense

Pro Players Total Salaries$72,320,000
Farm Players Total Salaries$20,121,250
Coaches Total Salaries$1,000,001
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,484,584
Farm Year To Date Expenses$2,568,672
Pro Salary Cap To Date$9,484,584
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,760,976
Farm Estimated Season Revenue$1,433,402
Pro Remaining Season Days159
Pro Expenses Per Days$395,191
Pro Estimated Expenses$62,835,369
Farm Remaining Season Days164
Farm Expenses Per Days$107,028
Farm Estimated Expenses$17,552,592
Estimated Season Expenses$80,387,961
Season Salary Cap$72,320,000
Estimate Under Maximum Salary Cap of $83,500,000$11,180,000
Estimate Over Minimum Salary Cap of $61,700,000 $10,620,000
Current Bank Account$1,922,923
Projected Bank Account($55,270,660)

Pro Players Salaries

Travis Sanheim $6,250,000 (8)
MacKenzie Weegar $6,250,000 (8)
Adam Henrique $5,800,000 (1)
Anthony Mantha $5,700,000 (2)
Charlie Coyle $5,250,000 (1)
Ryan Nugent-Hopkins $5,125,000 (2)
Reilly Smith $5,000,000 (4)
Mike Matheson $4,875,000 (1)
Filip Chytil $4,437,500 (8)
Kirby Dach $3,362,500 (6)
Matt Roy $3,150,000 (2)
Yegor Sharangovich $3,100,000 (4)
Alex Newhook $2,900,000 (8)
Radim Simek $2,800,000 (1)
Brett Howden $1,900,000 (4)
James Reimer $1,875,000 (2)
Caleb Jones $1,350,000 (1)
Philip Tomasino $870,000 (2)
Felix Sandstrom $775,000 (2)
Ty Smith $775,000 (2)
Matthew Highmore $775,000 (2)
Total Pro Players21
Salary Commitment
Year 5 : $72,320,000
Year 6 : $52,245,000
Year 7 : $33,200,000
Year 8 : $33,200,000
Salary Average Commitment
Year 5 : $0
Year 6 : $0
Year 7 : $0
Year 8 : $0
Salary Cap with 1 Way Contract
Year 5 : $72,320,000
Year 6 : $52,245,000
Year 7 : $33,200,000
Year 8 : $33,200,000

Farm Players Salaries

Joey Daccord $1,200,000 (4)
Daniil Tarasov $1,050,000 (4)
Dylan Garand $900,000 (2)
Lauri Pajuniemi $883,750 (1)
Ville Heinola $870,000 (2)
Thomas Harley $870,000 (2)
Jachym Kondelik $860,000 (2)
Colton Dach $850,000 (4)
Antonio Stranges $845,000 (4)
Linus Weissbach $842,500 (1)
Mark Kastelic $835,000 (4)
Romain Schmidt $830,000 (4)
Declan Chisholm $815,000 (1)
Dmitri Kuzmin $810,000 (4)
Grigori Denisenko $775,000 (4)
Leon Gawanke $775,000 (2)
Brent Gates Jr. $775,000 (1)
Anton Blidh $775,000 (4)
Jacob Moverare $765,000 (2)
Matt Kiersted $765,000 (2)
Tanner Laczynski $765,000 (2)
Brendan Gaunce $765,000 (2)
Jack Dugan $750,000 (1)
Carson Focht $750,000 (1)
Total Farm Players24
Salary Commitment
Year 5 : $20,121,250
Year 6 : $15,305,000
Year 7 : $7,970,000
Year 8 : $7,970,000
Salary Average Commitment
Year 5 : $4,195,000
Year 6 : $4,195,000
Year 7 : $3,335,000
Year 8 : $3,335,000

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 6000 - $100 - 5 641 - 94,01%
Level 2: 5000 - $60 - 4 630 - 92,59%
Level 3: 2000 - $35 - 1 908 - 95,39%
Level 4: 4000 - $25 - 3 682 - 92,04%
Luxury : 1000 - $200 - 920 - 92,02%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 869 - 93,47%
Farm Level 2: 1000 - $15 - 970 - 96,96%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %16 780 - 93,22%
Average Income per Game$604,203
Year to Date Revenue$3,625,220
Farm
Home Games Left36
Average Attendance - %2 839 - 94,63%
Average Income per Game$40,786
Year to Date Revenue$203,931

Expense

Pro Players Total Salaries$83,065,000
Farm Players Total Salaries$20,430,832
Coaches Total Salaries$1,000,001
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,893,768
Farm Year To Date Expenses$2,608,200
Pro Salary Cap To Date$10,893,768
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,147,117
Farm Estimated Season Revenue$1,468,303
Pro Remaining Season Days159
Pro Expenses Per Days$453,907
Pro Estimated Expenses$72,171,213
Farm Remaining Season Days164
Farm Expenses Per Days$108,675
Farm Estimated Expenses$17,822,700
Estimated Season Expenses$89,993,913
Season Salary Cap$83,065,000
Estimate Under Maximum Salary Cap of $83,500,000$435,000
Estimate Over Minimum Salary Cap of $61,700,000 $21,365,000
Current Bank Account$327,183
Projected Bank Account($67,051,310)

Pro Players Salaries

Johnny Gaudreau $9,750,000 (6)
Mikhail Sergachev $8,500,000 (8)
Tim Stutzle $8,350,000 (8)
Robert Thomas $8,125,000 (8)
Cole Caufield $7,850,000 (8)
Brad Marchand $7,656,250 (4)
Chris Kreider $6,500,000 (2)
Andrew Copp $5,625,000 (6)
Erik Cernak $5,200,000 (8)
Mario Ferraro $3,250,000 (6)
Alexandre Carrier $2,500,000 (2)
Jordan Martinook $1,800,000 (2)
Kevin Shattenkirk $1,050,000 (2)
Sam Montembeault $1,000,000 (2)
Jack Campbell $1,000,000 (1)
Connor Brown $968,750 (2)
Jonathan Drouin $825,000 (2)
Ryan Lomberg $800,000 (2)
Derek Ryan $775,000 (1)
Joel Armia $775,000 (1)
Vincent Desharnais $765,000 (2)
Total Pro Players21
Salary Commitment
Year 5 : $83,065,000
Year 6 : $80,515,000
Year 7 : $64,306,250
Year 8 : $64,306,250
Salary Average Commitment
Year 5 : $0
Year 6 : $0
Year 7 : $0
Year 8 : $0
Salary Cap with 1 Way Contract
Year 5 : $83,065,000
Year 6 : $80,515,000
Year 7 : $64,306,250
Year 8 : $64,306,250

Farm Players Salaries

Gustav Lindstrom $950,000 (2)
Marco Kasper $950,000 (5)
Dylan Holloway $925,000 (2)
Brock Faber $925,000 (5)
Tyler Boucher $925,000 (3)
Wyatt Kaiser $915,000 (5)
Conor Zary $900,000 (3)
Emil Heineman $895,000 (5)
Cayden Primeau $890,000 (4)
Yan Kuznetsov $870,000 (2)
Ryan Merkley $863,333 (1)
Noel Gunler $862,500 (3)
Hugo Alnefelt $850,000 (2)
Jamieson Rees $840,000 (2)
Jan Mysak $830,000 (4)
Nicholas Robertson $800,000 (2)
MacKenzie Entwistle $800,000 (2)
Vasili Ponomaryov $800,000 (4)
Jett Woo $775,000 (2)
Jesse Ylonen $775,000 (2)
Riley Nash $775,000 (1)
Alex Lyon $775,000 (1)
Brady Keeper $775,000 (2)
Jonas Rondbjerg $765,000 (4)
Total Farm Players24
Salary Commitment
Year 5 : $20,430,833
Year 6 : $18,017,500
Year 7 : $9,657,500
Year 8 : $6,970,000
Salary Average Commitment
Year 5 : $5,232,500
Year 6 : $5,232,500
Year 7 : $2,587,500
Year 8 : $800,000

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 5 600 - 93,34%
Level 2: 5000 - $60 - 4 808 - 96,17%
Level 3: 2000 - $35 - 1 981 - 99,06%
Level 4: 4000 - $25 - 3 837 - 95,94%
Luxury : 1000 - $200 - 938 - 93,80%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 813 - 90,66%
Farm Level 2: 1000 - $15 - 896 - 89,56%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17 165 - 95,36%
Average Income per Game$612,725
Year to Date Revenue$3,063,623
Farm
Home Games Left36
Average Attendance - %2 709 - 90,29%
Average Income per Game$39,217
Year to Date Revenue$196,085

Expense

Pro Players Total Salaries$83,191,666
Farm Players Total Salaries$18,033,750
Coaches Total Salaries$1,000,001
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,910,376
Farm Year To Date Expenses$2,302,176
Pro Salary Cap To Date$10,910,376
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,058,086
Farm Estimated Season Revenue$1,411,812
Pro Remaining Season Days159
Pro Expenses Per Days$454,599
Pro Estimated Expenses$72,281,241
Farm Remaining Season Days164
Farm Expenses Per Days$95,924
Farm Estimated Expenses$15,731,536
Estimated Season Expenses$88,012,777
Season Salary Cap$83,191,666
Estimate Under Maximum Salary Cap of $83,500,000$308,334
Estimate Over Minimum Salary Cap of $61,700,000 $21,491,666
Current Bank Account$47,156
Projected Bank Account($64,495,723)

Pro Players Salaries

Filip Forsberg $8,500,000 (6)
Aaron Ekblad $7,500,000 (4)
William Nylander $6,900,000 (2)
Josh Morrissey $6,250,000 (2)
Nick Schmaltz $5,850,000 (1)
Vincent Trocheck $5,625,000 (6)
Yanni Gourde $5,166,666 (4)
Juuse Saros $5,000,000 (4)
Elias Lindholm $4,850,000 (2)
Jack Roslovic $4,000,000 (2)
Boone Jenner $3,750,000 (6)
Jake Walman $3,400,000 (6)
Adam Lowry $3,250,000 (1)
Kaapo Kahkonen $2,750,000 (2)
Nicolas Hague $2,300,000 (4)
Derek Grant $1,875,000 (2)
Sean Durzi $1,700,000 (2)
Eric Robinson $1,600,000 (2)
Alexandre Texier $1,525,000 (2)
Jordan Harris $1,400,000 (4)
Total Pro Players20
Salary Commitment
Year 5 : $83,191,666
Year 6 : $74,091,666
Year 7 : $42,641,666
Year 8 : $42,641,666
Salary Average Commitment
Year 5 : $0
Year 6 : $0
Year 7 : $0
Year 8 : $0
Salary Cap with 1 Way Contract
Year 5 : $83,191,666
Year 6 : $74,091,666
Year 7 : $42,641,666
Year 8 : $42,641,666

Farm Players Salaries

Charlie Lindgren $1,100,000 (4)
David Farrance $925,000 (3)
Yegor Chinakhov $925,000 (2)
Drew O'Connor $925,000 (4)
Arthur Kaliyev $900,000 (2)
Linus Karlsson $883,750 (2)
Dylan Coghlan $850,000 (2)
Ukko-Pekka Luukkonen $837,500 (2)
Pavel Dorofeyev $825,000 (2)
Otto Koivula $800,000 (2)
Christian Wolanin $775,000 (4)
Parker Kelly $765,000 (2)
Dillon Heatherington $762,500 (2)
Taylor Raddysh $760,000 (2)
Kieffer Bellows $750,000 (1)
Jacob Ingham $750,000 (1)
Zach Solow $750,000 (1)
Zack Hayes $750,000 (1)
Devin Shore $750,000 (1)
Denis Malgin $750,000 (1)
Axel Andersson $750,000 (1)
Austin Strand $750,000 (1)
Total Farm Players22
Salary Commitment
Year 5 : $18,033,750
Year 6 : $12,033,750
Year 7 : $3,725,000
Year 8 : $2,800,000
Salary Average Commitment
Year 5 : $1,808,750
Year 6 : $1,808,750
Year 7 : $925,000
Year 8 : $0

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5 613 - 93,56%
Level 2: 5000 - $60 - 4 799 - 95,98%
Level 3: 2000 - $35 - 1 901 - 95,03%
Level 4: 4000 - $25 - 3 795 - 94,87%
Luxury : 1000 - $200 - 918 - 91,82%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 935 - 96,74%
Farm Level 2: 1000 - $15 - 953 - 95,28%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17 026 - 94,59%
Average Income per Game$609,102
Year to Date Revenue$3,045,511
Farm
Home Games Left36
Average Attendance - %2 888 - 96,25%
Average Income per Game$41,825
Year to Date Revenue$209,126

Expense

Pro Players Total Salaries$82,227,500
Farm Players Total Salaries$16,395,000
Coaches Total Salaries$1,000,001
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,783,944
Farm Year To Date Expenses$2,092,968
Pro Salary Cap To Date$10,783,944
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,927,679
Farm Estimated Season Revenue$1,505,707
Pro Remaining Season Days159
Pro Expenses Per Days$449,331
Pro Estimated Expenses$71,443,629
Farm Remaining Season Days164
Farm Expenses Per Days$87,207
Farm Estimated Expenses$14,301,948
Estimated Season Expenses$85,745,577
Season Salary Cap$82,227,500
Estimate Under Maximum Salary Cap of $83,500,000$1,272,500
Estimate Over Minimum Salary Cap of $61,700,000 $20,527,500
Current Bank Account$377,725
Projected Bank Account($61,934,466)

Pro Players Salaries

Tomas Hertl $8,137,500 (6)
Morgan Rielly $7,500,000 (6)
Anders Lee $7,000,000 (1)
Brock Boeser $6,650,000 (4)
Torey Krug $6,500,000 (2)
Andrew Mangiapane $5,800,000 (4)
Shea Theodore $5,200,000 (4)
Jared McCann $5,000,000 (6)
Jean-Gabriel Pageau $5,000,000 (1)
Brandon Montour $3,500,000 (2)
Alexandar Georgiev $3,400,000 (4)
William Borgen $3,000,000 (4)
Anthony Duclair $3,000,000 (2)
Jordan Greenway $3,000,000 (4)
Alexander Romanov $2,500,000 (4)
Ryan McLeod $2,100,000 (4)
Max Jones $1,295,000 (2)
Rem Pitlick $1,100,000 (2)
Rasmus Kupari $1,000,000 (4)
Oskar Sundqvist $775,000 (2)
Logan Thompson $770,000 (4)
Total Pro Players21
Salary Commitment
Year 5 : $82,227,500
Year 6 : $70,227,500
Year 7 : $54,057,500
Year 8 : $54,057,500
Salary Average Commitment
Year 5 : $0
Year 6 : $0
Year 7 : $0
Year 8 : $0
Salary Cap with 1 Way Contract
Year 5 : $82,227,500
Year 6 : $70,227,500
Year 7 : $54,057,500
Year 8 : $54,057,500

Farm Players Salaries

Grigori Merkulov $925,000 (4)
Helge Grans $870,000 (2)
Jacob Bernard-Docker $805,000 (4)
Cale Fleury $800,000 (4)
Andrew Nielsen $775,000 (1)
Justus Annunen $775,000 (2)
Riley Damiani $775,000 (2)
Brandon Scanlin $775,000 (2)
Martin Frk $775,000 (1)
Josh Brook $775,000 (2)
Gage Quinney $775,000 (4)
Kevin Mandolese $775,000 (2)
Brandon Biro $765,000 (2)
Andrew Poturalski $765,000 (2)
Chase De Leo $765,000 (2)
Austin Rueschhoff $750,000 (1)
Peyton Jones $750,000 (2)
Brandon Gignac $750,000 (1)
Connor Bunnaman $750,000 (1)
Sean Malone $750,000 (1)
Danny O'Regan $750,000 (1)
Total Farm Players21
Salary Commitment
Year 5 : $16,395,000
Year 6 : $11,095,000
Year 7 : $3,305,000
Year 8 : $3,305,000
Salary Average Commitment
Year 5 : $1,795,000
Year 6 : $1,795,000
Year 7 : $925,000
Year 8 : $925,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - $100 - 5 488 - 91,46%
Level 2: 5000 - $60 - 4 800 - 95,99%
Level 3: 2000 - $35 - 1 868 - 93,42%
Level 4: 4000 - $25 - 3 728 - 93,20%
Luxury : 1000 - $200 - 991 - 99,07%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 807 - 90,37%
Farm Level 2: 1000 - $15 - 939 - 93,85%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %16 874 - 93,75%
Average Income per Game$608,664
Year to Date Revenue$3,651,984
Farm
Home Games Left35
Average Attendance - %2 746 - 91,53%
Average Income per Game$39,440
Year to Date Revenue$236,642

Expense

Pro Players Total Salaries$78,780,833
Farm Players Total Salaries$18,730,000
Coaches Total Salaries$1,000,001
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,331,904
Farm Year To Date Expenses$2,391,072
Pro Salary Cap To Date$10,331,904
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,303,240
Farm Estimated Season Revenue$1,380,412
Pro Remaining Season Days159
Pro Expenses Per Days$430,496
Pro Estimated Expenses$68,448,864
Farm Remaining Season Days164
Farm Expenses Per Days$99,628
Farm Estimated Expenses$16,338,992
Estimated Season Expenses$84,787,856
Season Salary Cap$78,780,833
Estimate Under Maximum Salary Cap of $83,500,000$4,719,167
Estimate Over Minimum Salary Cap of $61,700,000 $17,080,833
Current Bank Account$1,165,650
Projected Bank Account($60,938,554)

Pro Players Salaries

Zach Werenski $9,583,333 (6)
Nicklas Backstrom $9,200,000 (4)
Blake Wheeler $8,250,000 (2)
Jacob Trouba $8,000,000 (1)
Dmitry Orlov $7,750,000 (4)
Brayden Schenn $6,500,000 (2)
Jordan Binnington $6,000,000 (2)
Ben Chiarot $4,750,000 (6)
Filip Hronek $4,400,000 (2)
Jesse Puljujarvi $3,000,000 (1)
Calvin Petersen $2,000,000 (1)
Mathieu Olivier $1,100,000 (4)
Mike Reilly $1,000,000 (1)
Nolan Foote $860,000 (2)
Taro Hirose $850,000 (2)
Ben Hutton $850,000 (2)
Isaac Ratcliffe $812,500 (1)
Mark Jankowski $775,000 (2)
Lucas Carlsson $775,000 (2)
Karson Kuhlman $775,000 (2)
Milan Lucic $775,000 (2)
Logan Brown $775,000 (2)
Total Pro Players22
Salary Commitment
Year 5 : $78,780,833
Year 6 : $63,968,333
Year 7 : $32,383,333
Year 8 : $32,383,333
Salary Average Commitment
Year 5 : $0
Year 6 : $0
Year 7 : $0
Year 8 : $0
Salary Cap with 1 Way Contract
Year 5 : $78,780,833
Year 6 : $63,968,333
Year 7 : $32,383,333
Year 8 : $32,383,333

Farm Players Salaries

Cam York $1,600,000 (4)
Nikolai Knyzhov $1,250,000 (4)
Simon Holmstrom $870,000 (2)
Lassi Thomson $865,000 (2)
Taylor Gauthier $860,000 (4)
Ville Koivunen $860,000 (3)
Anttoni Honka $840,000 (4)
Egor Sokolov $820,000 (1)
Dakota Mermis $775,000 (2)
Alex Gallant $775,000 (2)
Anthony Louis $775,000 (2)
Brett Gallant $775,000 (2)
Chris Wagner $775,000 (1)
Garrett Pilon $775,000 (2)
Daniel Walcott $775,000 (1)
Michael Dipietro $775,000 (2)
Marian Studenic $775,000 (2)
Wyatt Kalynuk $775,000 (2)
Andy Andreoff $765,000 (2)
Stefan Matteau $750,000 (1)
Colton Point $750,000 (1)
Aleksi Heponiemi $750,000 (1)
Total Farm Players22
Salary Commitment
Year 5 : $18,730,000
Year 6 : $14,110,000
Year 7 : $5,410,000
Year 8 : $4,550,000
Salary Average Commitment
Year 5 : $2,560,000
Year 6 : $2,560,000
Year 7 : $2,560,000
Year 8 : $1,700,000

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $100 - 5 719 - 95,31%
Level 2: 5000 - $60 - 4 692 - 93,84%
Level 3: 2000 - $35 - 1 850 - 92,49%
Level 4: 4000 - $25 - 3 847 - 96,18%
Luxury : 1000 - $200 - 929 - 92,87%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 860 - 93,00%
Farm Level 2: 1000 - $15 - 903 - 90,26%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %17 036 - 94,65%
Average Income per Game$612,029
Year to Date Revenue$3,672,172
Farm
Home Games Left36
Average Attendance - %2 763 - 92,09%
Average Income per Game$40,106
Year to Date Revenue$200,530

Expense

Pro Players Total Salaries$82,025,000
Farm Players Total Salaries$22,099,000
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,757,376
Farm Year To Date Expenses$2,821,152
Pro Salary Cap To Date$10,757,376
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,421,003
Farm Estimated Season Revenue$1,443,816
Pro Remaining Season Days159
Pro Expenses Per Days$448,224
Pro Estimated Expenses$71,267,616
Farm Remaining Season Days164
Farm Expenses Per Days$117,548
Farm Estimated Expenses$19,277,872
Estimated Season Expenses$90,545,488
Season Salary Cap$82,025,000
Estimate Under Maximum Salary Cap of $83,500,000$1,475,000
Estimate Over Minimum Salary Cap of $61,700,000 $20,325,000
Current Bank Account$294,174
Projected Bank Account($67,386,495)

Pro Players Salaries

Tyler Seguin $9,850,000 (2)
Mark Stone $9,500,000 (2)
Ryan Pulock $6,150,000 (6)
Adam Pelech $5,750,000 (2)
Mikael Granlund $5,000,000 (4)
Jeff Petry $5,000,000 (3)
Kyle Palmieri $5,000,000 (4)
Jesperi Kotkaniemi $4,820,000 (6)
Cody Ceci $4,000,000 (4)
Filip Gustavsson $3,750,000 (6)
Ilya Samsonov $3,550,000 (2)
Kyle Okposo $3,500,000 (4)
Kailer Yamamoto $3,100,000 (2)
Tanner Jeannot $2,665,000 (4)
Henri Jokiharju $2,500,000 (2)
Eric Comrie $1,800,000 (2)
Timothy Liljegren $1,400,000 (2)
William Carrier $1,400,000 (2)
Logan Stanley $900,000 (1)
Sam Steel $850,000 (2)
Adam Gaudette $775,000 (2)
Austin Czarnik $765,000 (2)
Total Pro Players22
Salary Commitment
Year 5 : $82,025,000
Year 6 : $81,125,000
Year 7 : $39,885,000
Year 8 : $34,885,000
Salary Average Commitment
Year 5 : $0
Year 6 : $0
Year 7 : $0
Year 8 : $0
Salary Cap with 1 Way Contract
Year 5 : $82,025,000
Year 6 : $81,125,000
Year 7 : $39,885,000
Year 8 : $34,885,000

Farm Players Salaries

Filip Zadina $1,825,000 (4)
Alexei Toropchenko $1,250,000 (4)
Matej Blumel $925,000 (2)
Braden Schneider $925,000 (2)
Ty Dellandrea $900,000 (2)
Alex Turcotte $900,000 (2)
Wyatt Johnston $894,000 (4)
Mattias Norlinder $860,000 (2)
Sam Hentges $855,000 (2)
Colten Ellis $850,000 (2)
Nico Daws $850,000 (2)
Anton Levtchi $845,000 (1)
Alex Alexeyev $825,000 (4)
Michael Pezzetta $812,500 (4)
Jack Thompson $810,000 (3)
Calen Addison $800,000 (1)
Jared McIsaac $787,500 (2)
Olivier Rodrigue $775,000 (2)
Kristian Reichel $775,000 (2)
Nathan Smith $775,000 (2)
Reilly Walsh $775,000 (2)
Scott Reedy $775,000 (2)
Marc McLaughlin $775,000 (2)
Jake Leschyshyn $770,000 (4)
Markus Niemelainen $765,000 (2)
Total Farm Players25
Salary Commitment
Year 5 : $22,099,000
Year 6 : $20,454,000
Year 7 : $7,186,500
Year 8 : $6,376,500
Salary Average Commitment
Year 5 : $5,150,000
Year 6 : $5,150,000
Year 7 : $810,000
Year 8 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $100 - 5 918 - 98,63%
Level 2: 5000 - $60 - 4 668 - 93,36%
Level 3: 2000 - $35 - 1 888 - 94,39%
Level 4: 4000 - $25 - 3 524 - 88,11%
Luxury : 1000 - $200 - 958 - 95,80%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 855 - 92,77%
Farm Level 2: 1000 - $15 - 941 - 94,08%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %16 956 - 94,20%
Average Income per Game$620,988
Year to Date Revenue$3,104,938
Farm
Home Games Left36
Average Attendance - %2 796 - 93,21%
Average Income per Game$40,316
Year to Date Revenue$201,580

Expense

Pro Players Total Salaries$79,387,500
Farm Players Total Salaries$15,556,500
Coaches Total Salaries$1,000,001
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,555,728
Farm Year To Date Expenses$1,985,928
Pro Salary Cap To Date$10,555,728
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,355,554
Farm Estimated Season Revenue$1,451,376
Pro Remaining Season Days159
Pro Expenses Per Days$433,811
Pro Estimated Expenses$68,975,949
Farm Remaining Season Days164
Farm Expenses Per Days$82,747
Farm Estimated Expenses$13,570,508
Estimated Season Expenses$82,546,457
Season Salary Cap$79,387,500
Estimate Under Maximum Salary Cap of $83,500,000$4,112,500
Estimate Over Minimum Salary Cap of $61,700,000 $17,687,500
Current Bank Account$764,862
Projected Bank Account($57,974,665)

Pro Players Salaries

Nathan MacKinnon $12,600,000 (8)
Mikko Rantanen $9,250,000 (4)
Dylan Larkin $8,700,000 (8)
Ryan McDonagh $6,750,000 (1)
Andrei Kuzmenko $5,500,000 (4)
J.T. Compher $5,100,000 (8)
Lawson Crouse $4,300,000 (6)
Brett Pesce $4,025,000 (2)
Jake Oettinger $4,000,000 (4)
Nick Paul $3,150,000 (6)
Gustav Forsling $2,700,000 (2)
Alexander Barabanov $2,500,000 (2)
David Kampf $2,400,000 (8)
Pavel Francouz $2,000,000 (2)
Nick Holden $1,625,000 (1)
Nick Cousins $1,100,000 (2)
Pat Maroon $1,000,000 (2)
Luke Glendening $1,000,000 (4)
Jake Sanderson $925,000 (4)
Jalen Chatfield $762,500 (2)
Total Pro Players20
Salary Commitment
Year 5 : $79,387,500
Year 6 : $71,012,500
Year 7 : $56,925,000
Year 8 : $56,925,000
Salary Average Commitment
Year 5 : $925,000
Year 6 : $925,000
Year 7 : $925,000
Year 8 : $925,000
Salary Cap with 1 Way Contract
Year 5 : $79,387,500
Year 6 : $71,012,500
Year 7 : $56,925,000
Year 8 : $56,925,000

Farm Players Salaries

Emil Bemstrom $900,000 (2)
Cameron Hillis $840,000 (1)
Egor Afanasyev $800,000 (2)
Kaedan Korczak $800,000 (2)
Aidan Dudas $786,500 (1)
Arturs Silovs $780,000 (2)
Zack MacEwen $775,000 (6)
Mikhail Maltsev $775,000 (2)
Garrett Mitchell $775,000 (2)
Daniil Miromanov $765,000 (2)
Brad Hunt $765,000 (2)
Jonny Brodzinski $765,000 (2)
Kevin Connauton $765,000 (2)
Nic Petan $765,000 (2)
Kale Kessy $750,000 (1)
Robbie Russo $750,000 (1)
Simon Benoit $750,000 (1)
Anthony Greco $750,000 (1)
Alex-Olivier Voyer $750,000 (1)
Cale Morris $750,000 (1)
Total Farm Players20
Salary Commitment
Year 5 : $15,556,500
Year 6 : $9,430,000
Year 7 : $775,000
Year 8 : $775,000
Salary Average Commitment
Year 5 : $800,000
Year 6 : $800,000
Year 7 : $0
Year 8 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 5 708 - 95,14%
Level 2: 5000 - $60 - 4 706 - 94,12%
Level 3: 2000 - $35 - 1 907 - 95,33%
Level 4: 4000 - $25 - 3 672 - 91,80%
Luxury : 1000 - $200 - 963 - 96,33%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 821 - 91,04%
Farm Level 2: 1000 - $15 - 911 - 91,10%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %16 956 - 94,20%
Average Income per Game$614,244
Year to Date Revenue$3,685,462
Farm
Home Games Left36
Average Attendance - %2 732 - 91,06%
Average Income per Game$39,471
Year to Date Revenue$197,353

Expense

Pro Players Total Salaries$82,734,000
Farm Players Total Salaries$16,137,500
Coaches Total Salaries$1,000,001
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,850,352
Farm Year To Date Expenses$2,060,112
Pro Salary Cap To Date$10,850,352
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,498,528
Farm Estimated Season Revenue$1,420,942
Pro Remaining Season Days159
Pro Expenses Per Days$452,098
Pro Estimated Expenses$71,883,582
Farm Remaining Season Days164
Farm Expenses Per Days$85,838
Farm Estimated Expenses$14,077,432
Estimated Season Expenses$85,961,014
Season Salary Cap$82,734,000
Estimate Under Maximum Salary Cap of $83,500,000$766,000
Estimate Over Minimum Salary Cap of $61,700,000 $21,034,000
Current Bank Account$972,351
Projected Bank Account($62,069,193)

Pro Players Salaries

David Pastrnak $11,250,000 (8)
Roman Josi $9,059,000 (2)
Sidney Crosby $8,700,000 (4)
Vince Dunn $7,350,000 (8)
Evgeni Malkin $6,100,000 (6)
Jakub Vrana $5,250,000 (2)
Tom Wilson $5,200,000 (2)
Michael Bunting $4,500,000 (6)
Christian Dvorak $4,450,000 (4)
Mikey Anderson $4,125,000 (8)
Marcus Foligno $3,875,000 (2)
Marc-Andre Fleury $3,500,000 (2)
Brayden McNabb $2,850,000 (4)
Pheonix Copley $1,500,000 (2)
Brendan Smith $1,100,000 (2)
Zach Bogosian $850,000 (2)
Jesper Boqvist $775,000 (2)
Tomas Tatar $775,000 (1)
Zemgus Girgensons $775,000 (1)
Dave Gust $750,000 (1)
Total Pro Players20
Salary Commitment
Year 5 : $82,734,000
Year 6 : $80,434,000
Year 7 : $49,325,000
Year 8 : $49,325,000
Salary Average Commitment
Year 5 : $0
Year 6 : $0
Year 7 : $0
Year 8 : $0
Salary Cap with 1 Way Contract
Year 5 : $82,734,000
Year 6 : $80,434,000
Year 7 : $49,325,000
Year 8 : $49,325,000

Farm Players Salaries

Antoine Morand $900,000 (2)
Alexander True $775,000 (2)
Jonas Johansson $775,000 (4)
Callahan Burke $775,000 (2)
Cameron Schilling $775,000 (1)
Jimmy Schuldt $775,000 (2)
Joel Hanley $775,000 (2)
Luke Stevens $775,000 (2)
Michael Mersch $775,000 (2)
Mitch Reinke $775,000 (2)
Cameron Gaunce $762,500 (2)
Joseph Gambardella $750,000 (1)
Jonah Gadjovich $750,000 (1)
Joey Keane $750,000 (1)
Kevin Roy $750,000 (1)
Gabriel Dumont $750,000 (1)
Eetu Tuulola $750,000 (1)
Cal O'Reilly $750,000 (4)
C.J. Smith $750,000 (1)
Andrew Shortridge $750,000 (1)
Josef Korenar $750,000 (1)
Total Farm Players21
Salary Commitment
Year 5 : $16,137,500
Year 6 : $8,612,500
Year 7 : $1,525,000
Year 8 : $1,525,000
Salary Average Commitment
Year 5 : $0
Year 6 : $0
Year 7 : $0
Year 8 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel energy center
Level 1: 6000 - $100 - 5 724 - 95,41%
Level 2: 5000 - $60 - 4 666 - 93,32%
Level 3: 2000 - $35 - 1 909 - 95,43%
Level 4: 4000 - $25 - 3 682 - 92,05%
Luxury : 1000 - $200 - 967 - 96,70%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 785 - 89,23%
Farm Level 2: 1000 - $15 - 910 - 91,00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %16 948 - 94,15%
Average Income per Game$614,363
Year to Date Revenue$3,071,817
Farm
Home Games Left36
Average Attendance - %2 695 - 89,82%
Average Income per Game$38,817
Year to Date Revenue$194,083

Expense

Pro Players Total Salaries$79,795,250
Farm Players Total Salaries$16,540,000
Coaches Total Salaries$1
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,464,960
Farm Year To Date Expenses$2,111,496
Pro Salary Cap To Date$10,464,960
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,117,082
Farm Estimated Season Revenue$1,397,398
Pro Remaining Season Days159
Pro Expenses Per Days$436,040
Pro Estimated Expenses$69,330,360
Farm Remaining Season Days164
Farm Expenses Per Days$87,979
Farm Estimated Expenses$14,428,556
Estimated Season Expenses$83,758,916
Season Salary Cap$79,795,250
Estimate Under Maximum Salary Cap of $83,500,000$3,704,750
Estimate Over Minimum Salary Cap of $61,700,000 $18,095,250
Current Bank Account$689,444
Projected Bank Account($59,554,992)

Pro Players Salaries

Seth Jones $9,500,000 (6)
Mathew Barzal $9,150,000 (8)
Josh Norris $7,950,000 (6)
Alex DeBrincat $7,875,000 (8)
Quinn Hughes $7,850,000 (5)
Samuel Girard $5,000,000 (2)
Ilya Mikheyev $5,000,000 (6)
Drake Batherson $4,975,000 (2)
Adin Hill $4,900,000 (4)
Carter Hart $3,979,000 (2)
Adam Boqvist $2,600,000 (4)
Ryan Donato $2,000,000 (4)
Sean Monahan $1,985,000 (2)
Jujhar Khaira $975,000 (1)
Alex Belzile $968,750 (4)
Bobby Brink $925,000 (4)
Vasili Podkolzin $925,000 (2)
Shane Pinto $925,000 (1)
Noah Juulsen $775,000 (4)
Scott Perunovich $775,000 (2)
Chris Wideman $762,500 (2)
Total Pro Players21
Salary Commitment
Year 5 : $79,795,250
Year 6 : $77,895,250
Year 7 : $59,493,750
Year 8 : $59,493,750
Salary Average Commitment
Year 5 : $1,850,000
Year 6 : $1,850,000
Year 7 : $925,000
Year 8 : $925,000
Salary Cap with 1 Way Contract
Year 5 : $79,795,250
Year 6 : $77,895,250
Year 7 : $59,493,750
Year 8 : $59,493,750

Farm Players Salaries

Kyle Burroughs $1,100,000 (6)
Adam Beckman $900,000 (2)
Dakota Joshua $825,000 (2)
Corey Schueneman $775,000 (2)
Erik Kallgren $775,000 (2)
Will Butcher $775,000 (2)
Scott Sabourin $775,000 (4)
Mitchell Stephens $775,000 (2)
Kale Clague $775,000 (2)
Joel L'Esperance $775,000 (1)
Gavin Bayreuther $775,000 (2)
Byron Froese $765,000 (2)
Oscar Dansk $750,000 (1)
Brayden Burke $750,000 (1)
Cole Coskey $750,000 (1)
Justin Scott $750,000 (1)
Devante Stephens $750,000 (1)
Ken Appleby $750,000 (2)
Nick Henry $750,000 (1)
Riley Barber $750,000 (1)
Alex Green $750,000 (1)
Total Farm Players21
Salary Commitment
Year 5 : $16,540,000
Year 6 : $9,765,000
Year 7 : $1,875,000
Year 8 : $1,875,000
Salary Average Commitment
Year 5 : $900,000
Year 6 : $900,000
Year 7 : $0
Year 8 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - $100 - 5 600 - 93,34%
Level 2: 5000 - $60 - 4 882 - 97,63%
Level 3: 2000 - $35 - 1 909 - 95,45%
Level 4: 4000 - $25 - 3 681 - 92,03%
Luxury : 1000 - $200 - 902 - 90,16%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 964 - 98,22%
Farm Level 2: 1000 - $15 - 933 - 93,33%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %16 974 - 94,30%
Average Income per Game$607,971
Year to Date Revenue$3,039,857
Farm
Home Games Left35
Average Attendance - %2 898 - 96,59%
Average Income per Game$42,203
Year to Date Revenue$253,220

Expense

Pro Players Total Salaries$81,878,666
Farm Players Total Salaries$15,491,000
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,738,176
Farm Year To Date Expenses$1,977,576
Pro Salary Cap To Date$10,738,176
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,886,970
Farm Estimated Season Revenue$1,477,117
Pro Remaining Season Days159
Pro Expenses Per Days$447,424
Pro Estimated Expenses$71,140,416
Farm Remaining Season Days164
Farm Expenses Per Days$82,399
Farm Estimated Expenses$13,513,436
Estimated Season Expenses$84,653,852
Season Salary Cap$81,878,666
Estimate Under Maximum Salary Cap of $83,500,000$1,621,334
Estimate Over Minimum Salary Cap of $61,700,000 $20,178,666
Current Bank Account$577,325
Projected Bank Account($60,712,440)

Pro Players Salaries

Jack Eichel $10,000,000 (1)
Patrik Laine $8,700,000 (6)
Colton Parayko $6,500,000 (6)
Connor Hellebuyck $6,166,666 (2)
Mark Scheifele $6,125,000 (2)
Cam Atkinson $6,000,000 (4)
Ryan Strome $5,000,000 (6)
Dylan Strome $5,000,000 (8)
Brandon Saad $4,500,000 (1)
Adam Larsson $4,000,000 (4)
Matt Dumba $4,000,000 (2)
Matt Grzelcyk $3,700,000 (2)
Kasperi Kapanen $3,200,000 (2)
Trent Frederic $2,300,000 (4)
Robin Lehner $1,500,000 (1)
Carl Grundstrom $1,300,000 (2)
Nolan Patrick $1,200,000 (1)
Jakub Zboril $1,137,000 (2)
Connor Mackey $775,000 (2)
Lane Pederson $775,000 (4)
Total Pro Players20
Salary Commitment
Year 5 : $81,878,666
Year 6 : $64,678,666
Year 7 : $38,275,000
Year 8 : $38,275,000
Salary Average Commitment
Year 5 : $0
Year 6 : $0
Year 7 : $0
Year 8 : $0
Salary Cap with 1 Way Contract
Year 5 : $81,878,666
Year 6 : $64,678,666
Year 7 : $38,275,000
Year 8 : $38,275,000

Farm Players Salaries

Tye Felhaber $925,000 (1)
Reese Johnson $800,000 (2)
Nate Sucese $776,000 (2)
Nathan Walker $775,000 (2)
Steven Kampfer $775,000 (2)
Seth Helgeson $775,000 (2)
Sam Carrick $775,000 (2)
Rourke Chartier $775,000 (2)
Louis Domingue $775,000 (2)
Mike Vecchione $775,000 (2)
Maxwell Willman $775,000 (2)
Keaton Middleton $775,000 (4)
Dan Renouf $765,000 (2)
Brandon Baddock $750,000 (1)
CJ Suess $750,000 (1)
Zane McIntyre $750,000 (1)
Jordan Oesterle $750,000 (1)
Tanner Kaspick $750,000 (1)
Will Reilly $750,000 (1)
Alan Quine $750,000 (1)
Total Farm Players20
Salary Commitment
Year 5 : $15,491,000
Year 6 : $9,316,000
Year 7 : $775,000
Year 8 : $775,000
Salary Average Commitment
Year 5 : $0
Year 6 : $0
Year 7 : $0
Year 8 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 5 623 - 93,71%
Level 2: 5000 - $60 - 4 713 - 94,26%
Level 3: 2000 - $35 - 1 895 - 94,73%
Level 4: 4000 - $25 - 3 801 - 95,02%
Luxury : 1000 - $200 - 918 - 91,83%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 801 - 90,04%
Farm Level 2: 1000 - $15 - 968 - 96,82%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %16 949 - 94,16%
Average Income per Game$606,918
Year to Date Revenue$3,641,507
Farm
Home Games Left36
Average Attendance - %2 769 - 92,30%
Average Income per Game$39,551
Year to Date Revenue$197,755

Expense

Pro Players Total Salaries$83,203,333
Farm Players Total Salaries$19,540,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,874,320
Farm Year To Date Expenses$2,494,464
Pro Salary Cap To Date$10,874,320
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,242,124
Farm Estimated Season Revenue$1,423,836
Pro Remaining Season Days159
Pro Expenses Per Days$454,663
Pro Estimated Expenses$72,291,417
Farm Remaining Season Days164
Farm Expenses Per Days$103,936
Farm Estimated Expenses$17,045,504
Estimated Season Expenses$89,336,921
Season Salary Cap$83,203,333
Estimate Under Maximum Salary Cap of $83,500,000$296,667
Estimate Over Minimum Salary Cap of $61,700,000 $21,503,333
Current Bank Account$470,478
Projected Bank Account($66,200,483)

Pro Players Salaries

Thomas Chabot $8,000,000 (2)
Mikael Backlund $6,687,500 (2)
Jason Zucker $6,625,000 (2)
Josh Anderson $5,500,000 (2)
Teuvo Teravainen $5,400,000 (2)
Tristan Jarry $5,375,000 (8)
Alex Iafallo $5,000,000 (4)
Noah Hanifin $4,950,000 (2)
Artem Zub $4,600,000 (8)
Jamie Oleksiak $4,600,000 (1)
Andreas Athanasiou $4,250,000 (4)
Petr Mrazek $3,800,000 (2)
Mathieu Joseph $2,950,000 (6)
Ilya Lyubushkin $2,750,000 (2)
Miles Wood $2,500,000 (8)
Dante Fabbro $2,500,000 (2)
Jake Bean $2,333,333 (2)
Max Comtois $2,037,500 (1)
Vladislav Namestnikov $1,700,000 (4)
Elmer Soderstrom $880,000 (4)
Adam Ruzicka $765,000 (2)
Total Pro Players21
Salary Commitment
Year 5 : $83,203,333
Year 6 : $76,565,833
Year 7 : $27,255,000
Year 8 : $27,255,000
Salary Average Commitment
Year 5 : $880,000
Year 6 : $880,000
Year 7 : $880,000
Year 8 : $880,000
Salary Cap with 1 Way Contract
Year 5 : $83,203,333
Year 6 : $76,565,833
Year 7 : $27,255,000
Year 8 : $27,255,000

Farm Players Salaries

Ryan Poehling $1,400,000 (2)
Jansen Harkins $850,000 (2)
Cal Foote $850,000 (1)
Brandon Coe $850,000 (2)
Aarne Talvitie $842,500 (1)
Angus Crookshank $840,000 (2)
Ole Bjorgvik-Holm $825,000 (4)
T.J. Tynan $790,000 (2)
Hunter Jones $787,500 (2)
Parker Wotherspoon $775,000 (2)
Anthony Richard $775,000 (2)
Brett Seney $775,000 (2)
Mathias Emilio Pettersen $775,000 (2)
Matthew Villalta $775,000 (2)
John Hayden $775,000 (2)
Joona Koppanen $775,000 (4)
Josh Jacobs $775,000 (2)
Nolan Stevens $775,000 (2)
Roland McKeown $765,000 (2)
Beck Malenstyn $765,000 (2)
Jan Drozg $750,000 (1)
Drake Rymsha $750,000 (1)
Kristians Rubins $750,000 (1)
Jake Massie $750,000 (1)
Total Farm Players24
Salary Commitment
Year 5 : $19,540,000
Year 6 : $14,847,500
Year 7 : $1,600,000
Year 8 : $1,600,000
Salary Average Commitment
Year 5 : $0
Year 6 : $0
Year 7 : $0
Year 8 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential center
Level 1: 6000 - $100 - 5 692 - 94,86%
Level 2: 5000 - $60 - 4 875 - 97,50%
Level 3: 2000 - $35 - 1 888 - 94,39%
Level 4: 4000 - $25 - 3 715 - 92,88%
Luxury : 1000 - $200 - 930 - 93,00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 881 - 94,06%
Farm Level 2: 1000 - $15 - 948 - 94,78%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %17 100 - 95,00%
Average Income per Game$615,365
Year to Date Revenue$3,692,188
Farm
Home Games Left36
Average Attendance - %2 829 - 94,30%
Average Income per Game$40,830
Year to Date Revenue$204,151

Expense

Pro Players Total Salaries$80,991,667
Farm Players Total Salaries$24,218,646
Coaches Total Salaries$1,000,001
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,621,848
Farm Year To Date Expenses$3,091,752
Pro Salary Cap To Date$10,621,848
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,537,763
Farm Estimated Season Revenue$1,469,887
Pro Remaining Season Days159
Pro Expenses Per Days$442,577
Pro Estimated Expenses$70,369,743
Farm Remaining Season Days164
Farm Expenses Per Days$128,823
Farm Estimated Expenses$21,126,972
Estimated Season Expenses$91,496,715
Season Salary Cap$80,991,667
Estimate Under Maximum Salary Cap of $83,500,000$2,508,333
Estimate Over Minimum Salary Cap of $61,700,000 $19,291,667
Current Bank Account$182,739
Projected Bank Account($68,306,326)

Pro Players Salaries

Drew Doughty $11,000,000 (2)
Jeff Skinner $9,000,000 (6)
Matt Duchene $8,000,000 (1)
Troy Terry $7,000,000 (8)
Claude Giroux $6,500,000 (4)
Linus Ullmark $5,000,000 (4)
Ryan Graves $4,500,000 (8)
Carter Verhaeghe $4,166,667 (3)
Devon Toews $4,100,000 (2)
Jordan Staal $3,650,000 (8)
Erik Haula $3,125,000 (6)
Trevor van Riemsdyk $3,000,000 (6)
Stuart Skinner $2,600,000 (6)
Dillon Dube $2,300,000 (2)
Ryan Hartman $1,700,000 (2)
Eetu Luostarinen $1,500,000 (2)
Marc Staal $1,375,000 (2)
Dawson Mercer $900,000 (2)
Mark Giordano $800,000 (2)
Trevor Lewis $775,000 (2)
Total Pro Players20
Salary Commitment
Year 5 : $80,991,667
Year 6 : $72,991,667
Year 7 : $48,541,667
Year 8 : $44,375,000
Salary Average Commitment
Year 5 : $900,000
Year 6 : $900,000
Year 7 : $0
Year 8 : $0
Salary Cap with 1 Way Contract
Year 5 : $80,991,667
Year 6 : $72,991,667
Year 7 : $48,541,667
Year 8 : $44,375,000

Farm Players Salaries

Kevin Lankinen $2,000,000 (2)
Troy Stecher $1,375,000 (2)
Nils Aman $1,104,687 (2)
Tye Kartye $1,073,959 (4)
Zac Dalpe $968,750 (4)
Derrick Pouliot $968,750 (2)
Gustav Olofsson $968,750 (4)
Nick Seeler $968,750 (2)
Oskar Back $850,000 (2)
Luke Henman $800,000 (2)
Luke Prokop $800,000 (2)
Connor Dewar $800,000 (2)
Joe Snively $800,000 (2)
Oskar Steen $800,000 (2)
Aliaksei Protas $800,000 (2)
Josh Dunne $775,000 (2)
Mason Geertsen $775,000 (4)
Patrick Brown $775,000 (4)
Riley Tufte $775,000 (2)
Brett Leason $775,000 (2)
Tyce Thompson $765,000 (2)
Beck Warm $750,000 (1)
Ethan Prow $750,000 (1)
Oskari Laaksonen $750,000 (1)
Stelio Mattheos $750,000 (1)
Tyler Benson $750,000 (1)
Bode Wilde $750,000 (1)
Total Farm Players27
Salary Commitment
Year 5 : $24,218,646
Year 6 : $19,718,646
Year 7 : $4,561,459
Year 8 : $4,561,459
Salary Average Commitment
Year 5 : $2,450,000
Year 6 : $2,450,000
Year 7 : $0
Year 8 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Coliseum
Level 1: 6000 - $100 - 5 666 - 94,44%
Level 2: 5000 - $60 - 4 696 - 93,92%
Level 3: 2000 - $35 - 1 918 - 95,90%
Level 4: 4000 - $25 - 3 874 - 96,85%
Luxury : 1000 - $200 - 962 - 96,16%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 885 - 94,24%
Farm Level 2: 1000 - $15 - 898 - 89,84%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17 116 - 95,09%
Average Income per Game$614,381
Year to Date Revenue$3,071,903
Farm
Home Games Left36
Average Attendance - %2 783 - 92,77%
Average Income per Game$40,516
Year to Date Revenue$202,582

Expense

Pro Players Total Salaries$65,453,438
Farm Players Total Salaries$19,477,812
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,584,056
Farm Year To Date Expenses$2,486,520
Pro Salary Cap To Date$8,584,056
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,117,702
Farm Estimated Season Revenue$1,458,590
Pro Remaining Season Days159
Pro Expenses Per Days$357,669
Pro Estimated Expenses$56,869,371
Farm Remaining Season Days164
Farm Expenses Per Days$103,605
Farm Estimated Expenses$16,991,220
Estimated Season Expenses$73,860,591
Season Salary Cap$65,453,438
Estimate Under Maximum Salary Cap of $83,500,000$18,046,562
Estimate Over Minimum Salary Cap of $61,700,000 $3,753,438
Current Bank Account$2,203,909
Projected Bank Account($48,080,390)

Pro Players Salaries

Esa Lindell $7,250,000 (4)
TJ Brodie $6,250,000 (2)
Radko Gudas $5,000,000 (6)
Erik Gudbranson $5,000,000 (2)
Kevin Labanc $4,725,000 (2)
Josh Manson $4,500,000 (6)
Marcus Pettersson $4,025,000 (4)
Zack Kassian $4,000,000 (2)
Nick Foligno $4,000,000 (2)
Dylan DeMelo $3,750,000 (2)
Matias Maccelli $3,425,000 (6)
Garnet Hathaway $2,968,750 (2)
Pyotr Kochetkov $2,000,000 (8)
Matt Martin $1,850,000 (2)
Ryan Reaves $1,350,000 (6)
Jaxon Stauber $1,104,688 (2)
Michael McLeod $925,000 (2)
Lucas Raymond $925,000 (2)
Jack Quinn $865,000 (4)
Radim Zohorna $775,000 (2)
Liam Foudy $765,000 (2)
Total Pro Players21
Salary Commitment
Year 5 : $65,453,438
Year 6 : $65,453,438
Year 7 : $28,415,000
Year 8 : $28,415,000
Salary Average Commitment
Year 5 : $925,000
Year 6 : $925,000
Year 7 : $0
Year 8 : $0
Salary Cap with 1 Way Contract
Year 5 : $65,453,438
Year 6 : $65,453,438
Year 7 : $28,415,000
Year 8 : $28,415,000

Farm Players Salaries

Nikolai Kovalenko $1,120,313 (4)
Kevin Korchinski $950,000 (4)
Alexander Holtz $925,000 (4)
Jonatan Berggren $925,000 (2)
Greg Printz $925,000 (2)
Kirill Marchenko $925,000 (2)
Marco Rossi $900,000 (2)
Ridly Greig $900,000 (2)
Henry Bowlby $900,000 (3)
Connor McMichael $865,000 (2)
Noel Hoefenmayer $845,000 (2)
Nick Blankenburg $825,000 (2)
Luke Evangelista $820,000 (4)
Lukas Dostal $812,500 (4)
Ashton Sautner $775,000 (2)
Eetu Makiniemi $775,000 (2)
Louie Belpedio $775,000 (4)
Billy Sweezey $765,000 (2)
Jordan Kawaguchi $750,000 (1)
Jordy Bellerive $750,000 (1)
Martin Kaut $750,000 (1)
Peter DiLiberatore $750,000 (1)
Griffen Molino $750,000 (1)
Total Farm Players23
Salary Commitment
Year 5 : $19,477,813
Year 6 : $15,727,813
Year 7 : $6,302,813
Year 8 : $5,402,813
Salary Average Commitment
Year 5 : $3,650,000
Year 6 : $3,650,000
Year 7 : $0
Year 8 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 5 765 - 96,08%
Level 2: 5000 - $60 - 4 841 - 96,81%
Level 3: 2000 - $35 - 1 929 - 96,46%
Level 4: 4000 - $25 - 3 828 - 95,70%
Luxury : 1000 - $200 - 950 - 94,95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 942 - 97,09%
Farm Level 2: 1000 - $15 - 950 - 94,97%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %17 312 - 96,18%
Average Income per Game$622,216
Year to Date Revenue$3,733,298
Farm
Home Games Left35
Average Attendance - %2 892 - 96,38%
Average Income per Game$41,927
Year to Date Revenue$251,560

Expense

Pro Players Total Salaries$83,200,000
Farm Players Total Salaries$17,125,000
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,911,480
Farm Year To Date Expenses$2,186,160
Pro Salary Cap To Date$10,911,480
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,777,572
Farm Estimated Season Revenue$1,467,433
Pro Remaining Season Days159
Pro Expenses Per Days$454,645
Pro Estimated Expenses$72,288,555
Farm Remaining Season Days164
Farm Expenses Per Days$91,090
Farm Estimated Expenses$14,938,760
Estimated Season Expenses$87,227,315
Season Salary Cap$83,200,000
Estimate Under Maximum Salary Cap of $83,500,000$300,000
Estimate Over Minimum Salary Cap of $61,700,000 $21,500,000
Current Bank Account$887,218
Projected Bank Account($63,095,092)

Pro Players Salaries

John Tavares $11,000,000 (4)
Dougie Hamilton $9,000,000 (2)
Steven Stamkos $8,500,000 (2)
Damon Severson $8,125,000 (8)
Kyle Connor $7,200,000 (1)
Cam Fowler $6,500,000 (1)
Pavel Buchnevich $5,800,000 (4)
Brandon Tanev $4,375,000 (4)
Brandon Carlo $4,100,000 (5)
Alexander Kerfoot $3,500,000 (3)
Vitek Vanecek $3,400,000 (4)
Cody Glass $2,500,000 (4)
Niko Mikkola $2,500,000 (6)
Tyler Motte $1,350,000 (1)
Christian Fischer $1,125,000 (2)
Arvid Soderblom $962,500 (4)
Justin Barron $925,000 (2)
Julien Gauthier $787,500 (4)
Ben Meyers $775,000 (2)
Michael McCarron $775,000 (2)
Total Pro Players20
Salary Commitment
Year 5 : $83,200,000
Year 6 : $68,150,000
Year 7 : $47,050,000
Year 8 : $43,550,000
Salary Average Commitment
Year 5 : $925,000
Year 6 : $925,000
Year 7 : $0
Year 8 : $0
Salary Cap with 1 Way Contract
Year 5 : $83,200,000
Year 6 : $68,150,000
Year 7 : $47,050,000
Year 8 : $43,550,000

Farm Players Salaries

Jack St.Yvany $860,000 (2)
Oskari Salminen $855,000 (2)
Axel Rindell $840,000 (2)
Philippe Daoust $820,000 (4)
Olivier Leblanc $800,000 (3)
Josh Wesley $800,000 (2)
Rhett Gardner $775,000 (4)
Taylor Ward $775,000 (2)
Jake Lucchini $775,000 (2)
Jake McGrew $775,000 (2)
Jeffrey Viel $775,000 (2)
Kyle Olson $775,000 (2)
Josh Teves $750,000 (2)
Hayden Verbeek $750,000 (1)
Jermaine Loewen $750,000 (2)
Laurent Dauphin $750,000 (1)
Josiah Didier $750,000 (2)
David Hrenak $750,000 (1)
Luka Burzan $750,000 (2)
Luke Johnson $750,000 (1)
Madison Bowey $750,000 (1)
Edward Wittchow $750,000 (1)
Total Farm Players22
Salary Commitment
Year 5 : $17,125,000
Year 6 : $12,625,000
Year 7 : $2,395,000
Year 8 : $1,595,000
Salary Average Commitment
Year 5 : $3,375,000
Year 6 : $3,375,000
Year 7 : $820,000
Year 8 : $820,000

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Canadien Tire
Level 1: 6000 - $100 - 5 833 - 97,22%
Level 2: 5000 - $60 - 4 651 - 93,02%
Level 3: 2000 - $35 - 1 865 - 93,24%
Level 4: 4000 - $25 - 3 850 - 96,25%
Luxury : 1000 - $200 - 958 - 95,82%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 843 - 92,16%
Farm Level 2: 1000 - $15 - 949 - 94,86%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %17 157 - 95,32%
Average Income per Game$619,915
Year to Date Revenue$3,719,489
Farm
Home Games Left36
Average Attendance - %2 792 - 93,06%
Average Income per Game$40,158
Year to Date Revenue$200,789

Expense

Pro Players Total Salaries$81,505,000
Farm Players Total Salaries$24,288,584
Coaches Total Salaries$1,000,001
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,689,192
Farm Year To Date Expenses$3,100,680
Pro Salary Cap To Date$10,689,192
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,697,019
Farm Estimated Season Revenue$1,445,681
Pro Remaining Season Days159
Pro Expenses Per Days$445,383
Pro Estimated Expenses$70,815,897
Farm Remaining Season Days164
Farm Expenses Per Days$129,195
Farm Estimated Expenses$21,187,980
Estimated Season Expenses$92,003,877
Season Salary Cap$81,505,000
Estimate Under Maximum Salary Cap of $83,500,000$1,995,000
Estimate Over Minimum Salary Cap of $61,700,000 $19,805,000
Current Bank Account$130,406
Projected Bank Account($68,730,771)

Pro Players Salaries

Mika Zibanejad $8,500,000 (6)
Jesper Bratt $7,875,000 (8)
Nazem Kadri $7,000,000 (6)
Ivan Provorov $6,750,000 (4)
Hampus Lindholm $6,500,000 (6)
Sam Reinhart $6,500,000 (2)
Adrian Kempe $5,500,000 (6)
Rasmus Andersson $4,550,000 (1)
John Marino $4,400,000 (2)
Jake DeBrusk $4,000,000 (2)
Ilya Sorokin $4,000,000 (2)
Martin Necas $3,000,000 (2)
Chandler Stephenson $2,750,000 (2)
Karel Vejmelka $2,750,000 (4)
Max Pacioretty $2,000,000 (2)
Jani Hakanpaa $1,500,000 (2)
Owen Tippett $1,500,000 (2)
Tyson Foerster $865,000 (4)
Morgan Frost $800,000 (1)
Jaycob Megna $765,000 (2)
Total Pro Players20
Salary Commitment
Year 5 : $81,505,000
Year 6 : $76,155,000
Year 7 : $45,740,000
Year 8 : $45,740,000
Salary Average Commitment
Year 5 : $0
Year 6 : $0
Year 7 : $0
Year 8 : $0
Salary Cap with 1 Way Contract
Year 5 : $81,505,000
Year 6 : $76,155,000
Year 7 : $45,740,000
Year 8 : $45,740,000

Farm Players Salaries

Klim Kostin $2,000,000 (4)
Keegan Kolesar $1,400,000 (4)
Vadim Zherenko $1,058,334 (4)
Carl Lindbom $1,050,000 (2)
Brendan Bussi $968,750 (2)
Morgan Barron $925,000 (2)
Josh Mahura $925,000 (2)
Ryker Evans $897,500 (4)
Bryce McConnell-Barker $870,000 (6)
Nathan Staios $860,000 (4)
Hunter Skinner $850,000 (2)
Gianni Fairbrother $850,000 (2)
Jack Rathbone $850,000 (2)
Hunter Drew $794,000 (1)
Alex Limoges $775,000 (2)
Cam Dineen $775,000 (2)
Carson Meyer $775,000 (2)
Hudson Fasching $775,000 (4)
Jayden Halbgewachs $775,000 (1)
Trevor Carrick $775,000 (2)
Vinni Lettieri $775,000 (4)
Michael Carcone $775,000 (4)
Mitchell Chaffee $775,000 (2)
Cameron Hughes $765,000 (2)
David Cotton $750,000 (1)
Alexander Chmelevski $750,000 (1)
Ty Ronning $750,000 (1)
Xavier Simoneau $0 (1)
Total Farm Players28
Salary Commitment
Year 5 : $24,288,584
Year 6 : $20,469,584
Year 7 : $9,410,834
Year 8 : $9,410,834
Salary Average Commitment
Year 5 : $1,710,000
Year 6 : $1,710,000
Year 7 : $860,000
Year 8 : $860,000

Philadephia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $100 - 5 525 - 92,09%
Level 2: 5000 - $60 - 4 598 - 91,95%
Level 3: 2000 - $35 - 1 918 - 95,88%
Level 4: 4000 - $25 - 3 748 - 93,71%
Luxury : 1000 - $200 - 960 - 96,04%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 864 - 93,18%
Farm Level 2: 1000 - $15 - 960 - 96,00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %16 749 - 93,05%
Average Income per Game$602,454
Year to Date Revenue$3,012,269
Farm
Home Games Left35
Average Attendance - %2 824 - 94,12%
Average Income per Game$40,608
Year to Date Revenue$243,645

Expense

Pro Players Total Salaries$82,281,000
Farm Players Total Salaries$15,590,000
Coaches Total Salaries$1,000,001
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,790,952
Farm Year To Date Expenses$1,990,224
Pro Salary Cap To Date$10,790,952
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,688,337
Farm Estimated Season Revenue$1,421,262
Pro Remaining Season Days159
Pro Expenses Per Days$449,623
Pro Estimated Expenses$71,490,057
Farm Remaining Season Days164
Farm Expenses Per Days$82,926
Farm Estimated Expenses$13,599,864
Estimated Season Expenses$85,089,921
Season Salary Cap$82,281,000
Estimate Under Maximum Salary Cap of $83,500,000$1,219,000
Estimate Over Minimum Salary Cap of $61,700,000 $20,581,000
Current Bank Account$474,738
Projected Bank Account($61,505,584)

Pro Players Salaries

Auston Matthews $11,700,000 (2)
Timo Meier $8,800,000 (8)
Sebastian Aho $8,500,000 (2)
Brent Burns $8,000,000 (4)
Jacob Markstrom $6,000,000 (1)
Jake Guentzel $6,000,000 (2)
Bryan Rust $5,125,000 (6)
Alex Wennberg $4,500,000 (2)
Robby Fabbri $4,000,000 (4)
Brian Dumoulin $3,937,500 (4)
Ryan Lindgren $3,000,000 (2)
Evan Rodrigues $3,000,000 (8)
Ondrej Kase $1,500,000 (1)
Travis Hamonic $1,375,000 (4)
Nic Dowd $1,300,000 (3)
Steven Lorentz $1,050,000 (2)
Juuso Valimaki $1,000,000 (2)
Vinnie Hinostroza $968,500 (2)
Dysin Mayo $950,000 (4)
Alex Stalock $800,000 (2)
Dylan Gambrell $775,000 (2)
Total Pro Players21
Salary Commitment
Year 5 : $82,281,000
Year 6 : $74,781,000
Year 7 : $36,487,500
Year 8 : $35,187,500
Salary Average Commitment
Year 5 : $0
Year 6 : $0
Year 7 : $0
Year 8 : $0
Salary Cap with 1 Way Contract
Year 5 : $82,281,000
Year 6 : $74,781,000
Year 7 : $36,487,500
Year 8 : $35,187,500

Farm Players Salaries

Justin Richards $925,000 (2)
Troy Grosenick $775,000 (2)
Grant Hutton $775,000 (4)
Jan Jenik $775,000 (1)
Jerad Rosburg $775,000 (2)
Jeremy McKenna $775,000 (2)
Josh Healey $775,000 (2)
Kaden Fulcher $775,000 (2)
Kole Sherwood $775,000 (1)
Casey Fitzgerald $775,000 (2)
Lukas Craggs $775,000 (2)
Matt Tennyson $775,000 (1)
Patrick Khodorenko $775,000 (1)
Reid Duke $775,000 (2)
William Lockwood $775,000 (4)
Zach Senyshyn $775,000 (1)
Clark Bishop $775,000 (4)
Adam Brooks $765,000 (2)
Cavan Fitzgerald $750,000 (1)
Justin Bailey $750,000 (1)
Total Farm Players20
Salary Commitment
Year 5 : $15,590,000
Year 6 : $10,215,000
Year 7 : $2,325,000
Year 8 : $2,325,000
Salary Average Commitment
Year 5 : $0
Year 6 : $0
Year 7 : $0
Year 8 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - $100 - 5 711 - 95,19%
Level 2: 5000 - $60 - 4 536 - 90,73%
Level 3: 2000 - $35 - 1 929 - 96,46%
Level 4: 4000 - $25 - 3 855 - 96,39%
Luxury : 1000 - $200 - 955 - 95,50%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 887 - 94,35%
Farm Level 2: 1000 - $15 - 941 - 94,14%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %16 987 - 94,37%
Average Income per Game$611,088
Year to Date Revenue$3,055,438
Farm
Home Games Left36
Average Attendance - %2 828 - 94,28%
Average Income per Game$40,885
Year to Date Revenue$204,424

Expense

Pro Players Total Salaries$82,284,107
Farm Players Total Salaries$17,150,000
Coaches Total Salaries$1,000,001
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,791,360
Farm Year To Date Expenses$2,189,352
Pro Salary Cap To Date$10,791,360
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,999,154
Farm Estimated Season Revenue$1,471,853
Pro Remaining Season Days159
Pro Expenses Per Days$449,640
Pro Estimated Expenses$71,492,760
Farm Remaining Season Days164
Farm Expenses Per Days$91,223
Farm Estimated Expenses$14,960,572
Estimated Season Expenses$86,453,332
Season Salary Cap$82,284,107
Estimate Under Maximum Salary Cap of $83,500,000$1,215,893
Estimate Over Minimum Salary Cap of $61,700,000 $20,584,107
Current Bank Account$279,150
Projected Bank Account($62,703,175)

Pro Players Salaries

Jakub Voracek $8,250,000 (2)
Jared Spurgeon $7,575,000 (2)
Kevin Hayes $7,142,857 (4)
Jake Muzzin $7,031,250 (2)
Josh Bailey $6,250,000 (2)
Andre Burakovsky $5,500,000 (6)
Rasmus Ristolainen $5,100,000 (6)
Corey Perry $5,000,000 (2)
Jake Allen $4,812,500 (4)
Ville Husso $4,750,000 (4)
Brock McGinn $3,437,500 (4)
Justin Schultz $3,000,000 (2)
Warren Foegele $2,750,000 (2)
Sean Walker $2,650,000 (2)
Oskar Lindblom $2,500,000 (2)
Daniel Sprong $2,000,000 (2)
Jacob Bryson $1,850,000 (2)
Andreas Johnsson $1,000,000 (2)
Dylan Guenther $925,000 (4)
Alex Barre-Boulet $760,000 (2)
Total Pro Players20
Salary Commitment
Year 5 : $82,284,107
Year 6 : $82,284,107
Year 7 : $31,667,857
Year 8 : $31,667,857
Salary Average Commitment
Year 5 : $925,000
Year 6 : $925,000
Year 7 : $925,000
Year 8 : $925,000
Salary Cap with 1 Way Contract
Year 5 : $82,284,107
Year 6 : $82,284,107
Year 7 : $31,667,857
Year 8 : $31,667,857

Farm Players Salaries

Ross Johnston $1,000,000 (5)
Victor Soderstrom $870,000 (2)
Ben Gleason $775,000 (4)
Callum Booth $775,000 (2)
Gerald Mayhew $775,000 (2)
Jimmy Huntington $775,000 (2)
Josh Melnick $775,000 (2)
Max Veronneau $775,000 (2)
Luke Esposito $775,000 (2)
Colton White $765,000 (2)
Kyle Clifford $765,000 (2)
Calvin Pickard $765,000 (2)
Paul LaDue $765,000 (2)
Seth Griffith $765,000 (2)
Steven Fogarty $765,000 (2)
Tyler Wotherspoon $765,000 (2)
Keaton Thompson $750,000 (1)
Jacob Doty $750,000 (3)
Tyler Sikura $750,000 (1)
Felix Bibeau $750,000 (1)
Bobby Nardella $750,000 (1)
Libor Hajek $750,000 (1)
Total Farm Players22
Salary Commitment
Year 5 : $17,150,000
Year 6 : $13,400,000
Year 7 : $2,525,000
Year 8 : $1,775,000
Salary Average Commitment
Year 5 : $0
Year 6 : $0
Year 7 : $0
Year 8 : $0

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP center
Level 1: 6000 - $100 - 5 547 - 92,46%
Level 2: 5000 - $60 - 4 764 - 95,27%
Level 3: 2000 - $35 - 1 914 - 95,69%
Level 4: 4000 - $25 - 3 730 - 93,25%
Luxury : 1000 - $200 - 933 - 93,33%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 840 - 92,00%
Farm Level 2: 1000 - $15 - 964 - 96,38%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %16 888 - 93,82%
Average Income per Game$605,604
Year to Date Revenue$3,633,622
Farm
Home Games Left36
Average Attendance - %2 804 - 93,46%
Average Income per Game$40,217
Year to Date Revenue$201,086

Expense

Pro Players Total Salaries$83,340,000
Farm Players Total Salaries$17,863,332
Coaches Total Salaries$1,000,001
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,897,872
Farm Year To Date Expenses$2,280,432
Pro Salary Cap To Date$10,897,872
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,196,128
Farm Estimated Season Revenue$1,447,819
Pro Remaining Season Days159
Pro Expenses Per Days$455,410
Pro Estimated Expenses$72,410,190
Farm Remaining Season Days164
Farm Expenses Per Days$95,018
Farm Estimated Expenses$15,582,952
Estimated Season Expenses$87,993,142
Season Salary Cap$83,340,000
Estimate Under Maximum Salary Cap of $83,500,000$160,000
Estimate Over Minimum Salary Cap of $61,700,000 $21,640,000
Current Bank Account$656,404
Projected Bank Account($64,692,791)

Pro Players Salaries

Jonathan Huberdeau $10,500,000 (6)
Alex Pietrangelo $8,800,000 (2)
Sean Couturier $7,750,000 (6)
Sergei Bobrovsky $6,500,000 (2)
Nikolaj Ehlers $6,000,000 (4)
Zach Hyman $5,500,000 (2)
Phillip Danault $5,500,000 (2)
Vladimir Tarasenko $5,000,000 (2)
Conor Garland $4,950,000 (1)
Connor Murphy $4,400,000 (6)
Scott Mayfield $3,500,000 (8)
Zach Whitecloud $2,750,000 (6)
Dan Vladar $2,200,000 (4)
Alex Goligoski $2,000,000 (2)
Barrett Hayton $1,775,000 (2)
Cal Clutterbuck $1,750,000 (2)
Nicolas Deslauriers $1,750,000 (6)
Jon Merrill $1,200,000 (4)
Stefan Noesen $765,000 (2)
Evgeny Svechnikov $750,000 (1)
Total Pro Players20
Salary Commitment
Year 5 : $83,340,000
Year 6 : $77,640,000
Year 7 : $40,050,000
Year 8 : $40,050,000
Salary Average Commitment
Year 5 : $0
Year 6 : $0
Year 7 : $0
Year 8 : $0
Salary Cap with 1 Way Contract
Year 5 : $83,340,000
Year 6 : $77,640,000
Year 7 : $40,050,000
Year 8 : $40,050,000

Farm Players Salaries

Riley Stillman $1,350,000 (2)
Austin Wagner $1,333,333 (1)
Devon Levi $925,000 (5)
Dominik Bokk $865,000 (1)
Donovan Sebrango $850,000 (4)
Graeme Clarke $850,000 (2)
Leevi Merilainen $840,000 (2)
Jake Neighbours $835,000 (4)
Gage Goncalves $820,000 (2)
Hudson Elynuik $775,000 (2)
Branden Troock $775,000 (2)
Samuel Fagemo $775,000 (2)
Sam Miletic $775,000 (2)
Joseph Woll $770,000 (4)
Jacob MacDonald $765,000 (2)
Darren Raddysh $765,000 (2)
Will Bitten $765,000 (2)
Xavier Ouellet $765,000 (2)
Kevin Gravel $765,000 (2)
Jack Badini $750,000 (1)
Nate Schnarr $750,000 (1)
Total Farm Players21
Salary Commitment
Year 5 : $17,863,333
Year 6 : $14,165,000
Year 7 : $3,380,000
Year 8 : $3,380,000
Salary Average Commitment
Year 5 : $2,495,000
Year 6 : $2,495,000
Year 7 : $835,000
Year 8 : $835,000

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameKey Arena
Level 1: 6000 - $100 - 5 729 - 95,49%
Level 2: 5000 - $60 - 4 688 - 93,77%
Level 3: 2000 - $35 - 1 926 - 96,28%
Level 4: 4000 - $25 - 3 803 - 95,07%
Luxury : 1000 - $200 - 963 - 96,30%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 864 - 93,20%
Farm Level 2: 1000 - $15 - 949 - 94,85%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17 109 - 95,05%
Average Income per Game$616,748
Year to Date Revenue$3,083,741
Farm
Home Games Left35
Average Attendance - %2 813 - 93,75%
Average Income per Game$40,529
Year to Date Revenue$243,171

Expense

Pro Players Total Salaries$75,756,507
Farm Players Total Salaries$25,025,650
Coaches Total Salaries$1,000,001
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,331,992
Farm Year To Date Expenses$3,092,640
Pro Salary Cap To Date$9,331,992
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,202,935
Farm Estimated Season Revenue$1,418,498
Pro Remaining Season Days159
Pro Expenses Per Days$413,970
Pro Estimated Expenses$65,821,230
Farm Remaining Season Days164
Farm Expenses Per Days$133,115
Farm Estimated Expenses$21,830,860
Estimated Season Expenses$87,652,090
Season Salary Cap$75,756,507
Estimate Under Maximum Salary Cap of $83,500,000$7,743,493
Estimate Over Minimum Salary Cap of $61,700,000 $14,056,507
Current Bank Account$902,280
Projected Bank Account($63,128,377)

Pro Players Salaries

Matthew Tkachuk $9,500,000 (6)
Kirill Kaprizov $9,000,000 (2)
Miro Heiskanen $8,450,000 (2)
Brady Tkachuk $8,330,674 (5)
T.J. Oshie $7,187,500 (4)
Elvis Merzlikins $5,400,000 (6)
Jakob Silfverberg $5,250,000 (2)
Jeremy Swayman $3,475,000 (2)
Erik Johnson $3,250,000 (2)
Marcus Johansson $2,500,000 (4)
Kaapo Kakko $2,100,000 (2)
Anthony Stolarz $1,375,000 (2)
Andrew Cogliano $1,031,250 (2)
Tucker Poolman $1,000,000 (1)
Jack Johnson $968,750 (2)
Juraj Slafskovsky $950,000 (4)
Trevor Zegras $925,000 (1)
Seth Jarvis $925,000 (2)
Quinton Byfield $900,000 (2)
Evan Bouchard $863,333 (1)
Sebastien Aho $825,000 (2)
Robert Hagg $775,000 (2)
Chad Ruhwedel $775,000 (2)
Total Pro Players23
Salary Commitment
Year 5 : $75,756,507
Year 6 : $72,968,174
Year 7 : $33,868,174
Year 8 : $33,868,174
Salary Average Commitment
Year 5 : $925,000
Year 6 : $925,000
Year 7 : $0
Year 8 : $0
Salary Cap with 1 Way Contract
Year 5 : $75,756,507
Year 6 : $72,968,174
Year 7 : $33,868,174
Year 8 : $33,868,174

Farm Players Salaries

Matthew Stienburg $1,123,438 (4)
Danton Heinen $1,100,000 (1)
Luke Toporowski $1,087,500 (4)
Tristen Nielsen $1,087,500 (4)
Fabian Wagner $1,072,950 (6)
Patrik Koch $1,059,375 (2)
Jeremie Biakabutuka $1,031,250 (6)
Montana Oneybuchi $1,031,250 (4)
Griffin Mendel $987,500 (2)
David Jiricek $950,000 (4)
Mikael Pyyhtia $900,000 (4)
Jordan Frasca $860,000 (4)
Lukas Svejkovsky $860,000 (4)
Henry Rybinski $860,000 (4)
Declan Carlile $855,000 (2)
Domenic DiVincentiis $853,888 (6)
Louis Crevier $810,000 (3)
Kyle MacLean $800,000 (2)
Travis Dermott $800,000 (2)
Anson Thornton $796,000 (6)
Justin Kirkland $775,000 (2)
Sean Day $775,000 (2)
Jeremy Davies $775,000 (2)
Veeti Miettinen $775,000 (1)
Linus Hogberg $750,000 (2)
Joel Teasdale $750,000 (1)
Strauss Mann $750,000 (1)
Cole Hults $750,000 (2)
Total Farm Players28
Salary Commitment
Year 5 : $25,025,651
Year 6 : $21,650,651
Year 7 : $13,323,776
Year 8 : $12,513,776
Salary Average Commitment
Year 5 : $5,086,004
Year 6 : $5,086,004
Year 7 : $5,086,004
Year 8 : $4,276,004

St.Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise center
Level 1: 6000 - $100 - 5 579 - 92,98%
Level 2: 5000 - $60 - 4 880 - 97,61%
Level 3: 2000 - $35 - 1 842 - 92,08%
Level 4: 4000 - $25 - 3 725 - 93,13%
Luxury : 1000 - $200 - 939 - 93,92%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 816 - 90,78%
Farm Level 2: 1000 - $15 - 896 - 89,64%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %16 965 - 94,25%
Average Income per Game$610,027
Year to Date Revenue$3,660,161
Farm
Home Games Left36
Average Attendance - %2 712 - 90,40%
Average Income per Game$39,266
Year to Date Revenue$196,329

Expense

Pro Players Total Salaries$82,700,000
Farm Players Total Salaries$15,263,664
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,904,100
Farm Year To Date Expenses$1,948,560
Pro Salary Cap To Date$10,904,100
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,350,939
Farm Estimated Season Revenue$1,413,569
Pro Remaining Season Days159
Pro Expenses Per Days$451,913
Pro Estimated Expenses$71,854,167
Farm Remaining Season Days164
Farm Expenses Per Days$81,190
Farm Estimated Expenses$13,315,160
Estimated Season Expenses$85,169,327
Season Salary Cap$82,700,000
Estimate Under Maximum Salary Cap of $83,500,000$800,000
Estimate Over Minimum Salary Cap of $61,700,000 $21,000,000
Current Bank Account$1,003,830
Projected Bank Account($61,400,989)

Pro Players Salaries

Brayden Point $9,500,000 (6)
Darnell Nurse $9,250,000 (6)
Nico Hischier $7,250,000 (2)
Clayton Keller $7,150,000 (2)
Alex Killorn $6,250,000 (8)
Anthony Cirelli $6,250,000 (8)
Mattias Ekholm $6,250,000 (6)
Blake Coleman $4,900,000 (2)
Justin Holl $4,250,000 (6)
Barclay Goodrow $3,650,000 (2)
Derek Forbort $3,000,000 (2)
Anton Forsberg $2,750,000 (4)
Frederick Gaudreau $2,625,000 (8)
Dominik Kubalik $2,500,000 (2)
Joonas Korpisalo $2,000,000 (1)
Rasmus Sandin $1,400,000 (2)
Rafael Harvey-Pinard $1,100,000 (4)
Robert Bortuzzo $950,000 (2)
Jack Drury $925,000 (2)
Rudolfs Balcers $750,000 (1)
Total Pro Players20
Salary Commitment
Year 5 : $82,700,000
Year 6 : $79,950,000
Year 7 : $48,225,000
Year 8 : $48,225,000
Salary Average Commitment
Year 5 : $925,000
Year 6 : $925,000
Year 7 : $0
Year 8 : $0
Salary Cap with 1 Way Contract
Year 5 : $82,700,000
Year 6 : $79,950,000
Year 7 : $48,225,000
Year 8 : $48,225,000

Farm Players Salaries

Curtis Lazar $1,000,000 (4)
Mads Sogaard $925,000 (2)
Chase Pearson $917,831 (1)
Mason Primeau $825,000 (2)
Cole Reinhardt $815,000 (2)
Michael Houser $775,000 (2)
Cameron Crotty $775,000 (2)
Ryan Shea $775,000 (2)
Matthew Strome $775,000 (2)
Matt Luff $775,000 (2)
Jonathan Aspirot $768,333 (1)
Jeff Malott $765,000 (2)
Jean-Sebastien Dea $765,000 (2)
Greg McKegg $765,000 (2)
Taylor Fedun $765,000 (2)
Justin Brazeau $750,000 (1)
Sami Niku $750,000 (1)
Chad Yetman $750,000 (1)
Austin Poganski $750,000 (1)
Mitchell Vande Sompel $77,500 (2)
Total Farm Players20
Salary Commitment
Year 5 : $15,263,664
Year 6 : $10,577,500
Year 7 : $1,000,000
Year 8 : $1,000,000
Salary Average Commitment
Year 5 : $0
Year 6 : $0
Year 7 : $0
Year 8 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $100 - 5 524 - 92,07%
Level 2: 5000 - $60 - 4 695 - 93,91%
Level 3: 2000 - $35 - 1 889 - 94,45%
Level 4: 4000 - $25 - 3 705 - 92,63%
Luxury : 1000 - $200 - 930 - 93,04%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 861 - 93,04%
Farm Level 2: 1000 - $15 - 903 - 90,26%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %16 744 - 93,02%
Average Income per Game$601,284
Year to Date Revenue$3,006,422
Farm
Home Games Left36
Average Attendance - %2 763 - 92,11%
Average Income per Game$40,120
Year to Date Revenue$200,600

Expense

Pro Players Total Salaries$74,410,500
Farm Players Total Salaries$17,118,332
Coaches Total Salaries$1,000,001
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,758,760
Farm Year To Date Expenses$2,185,320
Pro Salary Cap To Date$9,758,760
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,646,238
Farm Estimated Season Revenue$1,444,320
Pro Remaining Season Days159
Pro Expenses Per Days$406,615
Pro Estimated Expenses$64,651,785
Farm Remaining Season Days164
Farm Expenses Per Days$91,055
Farm Estimated Expenses$14,933,020
Estimated Season Expenses$79,584,805
Season Salary Cap$74,410,500
Estimate Under Maximum Salary Cap of $83,500,000$9,089,500
Estimate Over Minimum Salary Cap of $61,700,000 $12,710,500
Current Bank Account$1,262,942
Projected Bank Account($55,231,305)

Pro Players Salaries

Adam Fox $9,500,000 (6)
Pierre-Luc Dubois $8,500,000 (8)
Jordan Kyrou $8,125,000 (8)
Ryan O'Reilly $5,625,000 (8)
Evander Kane $5,125,000 (6)
Tony DeAngelo $5,000,000 (2)
Artturi Lehkonen $4,500,000 (6)
Anthony Beauvillier $4,150,000 (2)
Olli Maatta $3,750,000 (3)
Sean Kuraly $3,125,000 (4)
Casey Cizikas $2,500,000 (2)
Conor Sheary $2,500,000 (6)
Laurent Brossoit $2,187,500 (2)
Isac Lundestrom $1,800,000 (2)
Alex Nedeljkovic $1,500,000 (2)
Philippe Myers $1,400,000 (2)
Kevin Stenlund $1,000,000 (2)
Mason McTavish $900,000 (4)
Jakob Pelletier $863,000 (2)
Tarmo Reunanen $810,000 (1)
Guillaume Brisebois $775,000 (4)
Tobias Bjornfot $775,000 (4)
Total Pro Players22
Salary Commitment
Year 5 : $74,410,500
Year 6 : $73,600,500
Year 7 : $53,200,000
Year 8 : $49,450,000
Salary Average Commitment
Year 5 : $1,763,000
Year 6 : $1,763,000
Year 7 : $900,000
Year 8 : $900,000
Salary Cap with 1 Way Contract
Year 5 : $74,410,500
Year 6 : $73,600,500
Year 7 : $53,200,000
Year 8 : $49,450,000

Farm Players Salaries

Olen Zellweger $950,000 (6)
Mikko Kokkonen $925,000 (2)
Adam Huska $925,000 (1)
Layton Ahac $900,000 (2)
Tyler Angle $850,000 (2)
Jean-Luc Foudy $845,000 (4)
Pavel Gogolev $840,000 (2)
Blade Jenkins $803,333 (1)
Tyler Tucker $800,000 (4)
Dmitry Zavgorodniy $780,000 (1)
Benoit-Olivier Groulx $775,000 (2)
Jonathan Gruden $775,000 (2)
Brady Lyle $775,000 (2)
Jake Christiansen $775,000 (2)
Martin Pospisil $775,000 (2)
Kristian Vesalainen $775,000 (1)
Lucas Elvenes $775,000 (1)
Nicolas Beaudin $775,000 (2)
Shane Bowers $775,000 (2)
Trey Fix-Wolansky $775,000 (4)
Michael McNiven $750,000 (1)
Total Farm Players21
Salary Commitment
Year 5 : $17,118,333
Year 6 : $12,310,000
Year 7 : $3,370,000
Year 8 : $3,370,000
Salary Average Commitment
Year 5 : $0
Year 6 : $0
Year 7 : $0
Year 8 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6000 - $100 - 5 835 - 97,25%
Level 2: 5000 - $60 - 4 753 - 95,05%
Level 3: 2000 - $35 - 1 840 - 92,00%
Level 4: 4000 - $25 - 3 705 - 92,61%
Luxury : 1000 - $200 - 949 - 94,90%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 952 - 97,62%
Farm Level 2: 1000 - $15 - 930 - 93,00%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %17 081 - 94,89%
Average Income per Game$619,877
Year to Date Revenue$3,719,264
Farm
Home Games Left36
Average Attendance - %2 882 - 96,08%
Average Income per Game$41,965
Year to Date Revenue$209,824

Expense

Pro Players Total Salaries$83,380,000
Farm Players Total Salaries$15,750,000
Coaches Total Salaries$1,000,001
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,935,072
Farm Year To Date Expenses$2,010,648
Pro Salary Cap To Date$10,935,072
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,695,707
Farm Estimated Season Revenue$1,510,733
Pro Remaining Season Days159
Pro Expenses Per Days$455,628
Pro Estimated Expenses$72,444,852
Farm Remaining Season Days164
Farm Expenses Per Days$83,777
Farm Estimated Expenses$13,739,428
Estimated Season Expenses$86,184,280
Season Salary Cap$83,380,000
Estimate Under Maximum Salary Cap of $83,500,000$120,000
Estimate Over Minimum Salary Cap of $61,700,000 $21,680,000
Current Bank Account$983,368
Projected Bank Account($61,994,472)

Pro Players Salaries

Connor McDavid $12,500,000 (1)
Nikita Kucherov $9,500,000 (2)
Charlie McAvoy $9,500,000 (6)
Cale Makar $9,000,000 (2)
Alex Tuch $4,750,000 (1)
Pavel Zacha $4,750,000 (8)
Mason Marchment $4,500,000 (6)
Spencer Knight $4,500,000 (6)
Sam Bennett $4,425,000 (4)
Max Domi $3,000,000 (2)
Colton Sissons $2,900,000 (1)
Martin Fehervary $2,675,000 (6)
Noel Acciari $2,500,000 (6)
Oliver Kylington $2,500,000 (2)
Travis Boyd $1,750,000 (2)
Dmitry Kulikov $1,250,000 (2)
Cam Talbot $1,000,000 (1)
Moritz Seider $865,000 (2)
Michael Amadio $765,000 (2)
Mason Shaw $750,000 (1)
Total Pro Players20
Salary Commitment
Year 5 : $83,380,000
Year 6 : $61,480,000
Year 7 : $32,850,000
Year 8 : $32,850,000
Salary Average Commitment
Year 5 : $0
Year 6 : $0
Year 7 : $0
Year 8 : $0
Salary Cap with 1 Way Contract
Year 5 : $83,380,000
Year 6 : $61,480,000
Year 7 : $32,850,000
Year 8 : $32,850,000

Farm Players Salaries

Bryce Kindopp $925,000 (1)
Evan Barratt $870,000 (1)
Eemil Viro $850,000 (2)
Damien Giroux $820,000 (1)
James Hamblin $810,000 (2)
Givani Smith $800,000 (4)
Nikita Okhotiuk $800,000 (2)
Mitch Eliot $775,000 (2)
Maxime Lajoie $775,000 (2)
Jakub Skarek $775,000 (4)
Evan Polei $775,000 (1)
Ryan Carpenter $775,000 (2)
Tim Gettinger $775,000 (2)
Colton Poolman $775,000 (2)
J.C. Beaudin $750,000 (1)
Ivan Lodnia $750,000 (1)
Shane Gersich $750,000 (1)
Cole Cassels $750,000 (1)
Kevin Poulin $750,000 (1)
Chris Bigras $700,000 (1)
Total Farm Players20
Salary Commitment
Year 5 : $15,750,000
Year 6 : $7,910,000
Year 7 : $1,575,000
Year 8 : $1,575,000
Salary Average Commitment
Year 5 : $850,000
Year 6 : $850,000
Year 7 : $0
Year 8 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 5 772 - 96,20%
Level 2: 5000 - $60 - 4 613 - 92,26%
Level 3: 2000 - $35 - 1 853 - 92,63%
Level 4: 4000 - $25 - 3 782 - 94,56%
Luxury : 1000 - $200 - 923 - 92,25%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 918 - 95,88%
Farm Level 2: 1000 - $15 - 919 - 91,85%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %16 942 - 94,12%
Average Income per Game$610,912
Year to Date Revenue$3,665,469
Farm
Home Games Left35
Average Attendance - %2 836 - 94,54%
Average Income per Game$41,257
Year to Date Revenue$247,540

Expense

Pro Players Total Salaries$73,169,500
Farm Players Total Salaries$21,223,668
Coaches Total Salaries$2,000,001
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,615,666
Farm Year To Date Expenses$2,709,408
Pro Salary Cap To Date$9,615,666
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,381,902
Farm Estimated Season Revenue$1,443,983
Pro Remaining Season Days159
Pro Expenses Per Days$399,833
Pro Estimated Expenses$63,573,447
Farm Remaining Season Days164
Farm Expenses Per Days$112,892
Farm Estimated Expenses$18,514,288
Estimated Season Expenses$82,087,735
Season Salary Cap$73,169,500
Estimate Under Maximum Salary Cap of $83,500,000$10,330,500
Estimate Over Minimum Salary Cap of $61,700,000 $11,469,500
Current Bank Account$1,587,935
Projected Bank Account($57,673,915)

Pro Players Salaries

Carey Price $9,500,000 (4)
Brendan Gallagher $6,500,000 (2)
Philipp Grubauer $5,900,000 (2)
Tyson Barrie $5,625,000 (2)
Nikita Zaitsev $5,625,000 (2)
Jordan Eberle $5,500,000 (2)
John Klingberg $5,187,500 (2)
Nikita Zadorov $3,750,000 (2)
Chris Driedger $3,500,000 (2)
Tanner Pearson $3,250,000 (2)
Pius Suter $3,250,000 (1)
Pierre Engvall $3,000,000 (8)
Ethan Bear $2,200,000 (1)
Colin Miller $1,850,000 (2)
Nicolas Aube-Kubel $1,225,000 (2)
Brandon Duhaime $1,100,000 (2)
Nicolas Meloche $950,000 (1)
Anton Lundell $925,000 (2)
Kaiden Guhle $900,000 (3)
Matty Beniers $900,000 (2)
John-Jason Peterka $890,000 (2)
Jacob Peterson $842,000 (1)
Brendan Lemieux $800,000 (2)
Total Pro Players23
Salary Commitment
Year 5 : $73,169,500
Year 6 : $65,927,500
Year 7 : $13,400,000
Year 8 : $12,500,000
Salary Average Commitment
Year 5 : $4,457,000
Year 6 : $3,615,000
Year 7 : $900,000
Year 8 : $0
Salary Cap with 1 Way Contract
Year 5 : $73,169,500
Year 6 : $65,927,500
Year 7 : $13,400,000
Year 8 : $12,500,000

Farm Players Salaries

Hunter McKown $950,000 (4)
Cole Guttman $950,000 (2)
Cameron Whynot $925,000 (1)
Ryan McAllister $896,667 (6)
Danila Klimovich $885,000 (3)
Philip Broberg $875,000 (2)
Max Sasson $870,000 (4)
Logan Hutsko $870,000 (1)
Brayden Tracey $860,000 (2)
Yaniv Perets $805,000 (4)
Samuel Bolduc $800,000 (4)
Liam Kirk $800,000 (2)
Akito Hirose $787,500 (4)
Ian Mitchell $775,000 (2)
Aaron Luchuk $775,000 (1)
Jacob Larsson $775,000 (2)
Jack Kopacka $775,000 (2)
Lukas Rousek $775,000 (4)
Jake Livingstone $775,000 (4)
Glenn Gawdin $765,000 (2)
Matej Pekar $764,500 (1)
Dennis Cholowski $760,000 (2)
Boris Katchouk $760,000 (2)
Mikhail Berdin $750,000 (1)
Nick Caamano $750,000 (1)
Jared Coreau $750,000 (2)
Total Farm Players26
Salary Commitment
Year 5 : $21,223,667
Year 6 : $16,389,167
Year 7 : $7,544,167
Year 8 : $6,659,167
Salary Average Commitment
Year 5 : $1,675,000
Year 6 : $1,675,000
Year 7 : $0
Year 8 : $0

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 5 645 - 94,09%
Level 2: 5000 - $60 - 4 606 - 92,11%
Level 3: 2000 - $35 - 1 809 - 90,46%
Level 4: 4000 - $25 - 3 866 - 96,66%
Luxury : 1000 - $200 - 949 - 94,93%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 814 - 90,69%
Farm Level 2: 1000 - $15 - 900 - 89,98%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %16 876 - 93,75%
Average Income per Game$607,258
Year to Date Revenue$3,643,550
Farm
Home Games Left36
Average Attendance - %2 714 - 90,45%
Average Income per Game$39,260
Year to Date Revenue$196,299

Expense

Pro Players Total Salaries$82,302,773
Farm Players Total Salaries$20,927,000
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,793,808
Farm Year To Date Expenses$2,671,536
Pro Salary Cap To Date$10,793,808
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,254,042
Farm Estimated Season Revenue$1,413,353
Pro Remaining Season Days159
Pro Expenses Per Days$449,742
Pro Estimated Expenses$71,508,978
Farm Remaining Season Days164
Farm Expenses Per Days$111,314
Farm Estimated Expenses$18,255,496
Estimated Season Expenses$89,764,474
Season Salary Cap$82,302,773
Estimate Under Maximum Salary Cap of $83,500,000$1,197,227
Estimate Over Minimum Salary Cap of $61,700,000 $20,602,773
Current Bank Account$374,505
Projected Bank Account($66,722,574)

Pro Players Salaries

Mitchell Marner $10,900,000 (4)
Aleksander Barkov $10,000,000 (6)
Elias Pettersson $7,350,000 (3)
Tage Thompson $7,142,857 (8)
Valeri Nichushkin $6,125,000 (6)
Rasmus Dahlin $6,000,000 (2)
Igor Shesterkin $5,666,666 (4)
Travis Konecny $5,500,000 (4)
Trevor Moore $4,200,000 (8)
K'Andre Miller $3,872,000 (4)
Bowen Byram $3,850,000 (4)
Erik Brannstrom $2,000,000 (2)
Teddy Blueger $1,900,000 (2)
Casey DeSmith $1,800,000 (2)
Kevin Rooney $1,300,000 (2)
Sam Lafferty $1,150,000 (2)
Erik Gustafsson $1,031,250 (2)
Sammy Blais $1,000,000 (2)
Calle Rosen $765,000 (2)
Kiefer Sherwood $750,000 (2)
Total Pro Players20
Salary Commitment
Year 5 : $82,302,773
Year 6 : $82,302,773
Year 7 : $64,606,523
Year 8 : $57,256,523
Salary Average Commitment
Year 5 : $0
Year 6 : $0
Year 7 : $0
Year 8 : $0
Salary Cap with 1 Way Contract
Year 5 : $82,302,773
Year 6 : $82,302,773
Year 7 : $64,606,523
Year 8 : $57,256,523

Farm Players Salaries

Michael Rasmussen $1,500,000 (2)
Simon Edvinsson $925,000 (4)
Jamie Drysdale $925,000 (1)
Dustin Wolf $815,000 (2)
Steven Santini $800,000 (2)
Ben Harpur $787,000 (4)
Riley Sutter $775,000 (2)
Brett Murray $775,000 (2)
Ostap Safin $775,000 (2)
John Leonard $775,000 (2)
Chad Krys $775,000 (1)
Dmitri Samorukov $775,000 (1)
Egor Zamula $775,000 (2)
Brent Pedersen $750,000 (1)
Cameron Hebig $750,000 (1)
Gabriel Fontaine $750,000 (1)
Jeremy Gregoire $750,000 (1)
Jayce Hawryluk $750,000 (1)
Ilya Konovalov $750,000 (1)
Jeremy Groleau $750,000 (3)
Jeremy Roy $750,000 (2)
Jonathon Martin $750,000 (1)
Otto Somppi $750,000 (1)
Ryan Fitzgerald $750,000 (1)
Adam Werner $750,000 (1)
Alexandre Fortin $750,000 (1)
Total Farm Players26
Salary Commitment
Year 5 : $20,927,000
Year 6 : $10,202,000
Year 7 : $2,462,000
Year 8 : $1,712,000
Salary Average Commitment
Year 5 : $925,000
Year 6 : $925,000
Year 7 : $925,000
Year 8 : $925,000

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6000 - $100 - 5 694 - 94,90%
Level 2: 5000 - $60 - 4 811 - 96,22%
Level 3: 2000 - $35 - 1 883 - 94,16%
Level 4: 4000 - $25 - 3 901 - 97,52%
Luxury : 1000 - $200 - 914 - 91,38%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 869 - 93,45%
Farm Level 2: 1000 - $15 - 960 - 96,02%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %17 203 - 95,57%
Average Income per Game$614,173
Year to Date Revenue$3,685,039
Farm
Home Games Left36
Average Attendance - %2 829 - 94,31%
Average Income per Game$40,707
Year to Date Revenue$203,536

Expense

Pro Players Total Salaries$72,012,500
Farm Players Total Salaries$17,020,000
Coaches Total Salaries$1,000,001
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,444,264
Farm Year To Date Expenses$2,172,768
Pro Salary Cap To Date$9,444,264
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,496,061
Farm Estimated Season Revenue$1,465,459
Pro Remaining Season Days159
Pro Expenses Per Days$393,511
Pro Estimated Expenses$62,568,249
Farm Remaining Season Days164
Farm Expenses Per Days$90,532
Farm Estimated Expenses$14,847,248
Estimated Season Expenses$77,415,497
Season Salary Cap$72,012,500
Estimate Under Maximum Salary Cap of $83,500,000$11,487,500
Estimate Over Minimum Salary Cap of $61,700,000 $10,312,500
Current Bank Account$2,271,543
Projected Bank Account($52,182,434)

Pro Players Salaries

Ryan Johansen $10,000,000 (2)
Jack Hughes $8,000,000 (6)
Nate Schmidt $7,400,000 (2)
Dylan Cozens $7,100,000 (8)
Matt Murray $6,250,000 (2)
Tyler Johnson $6,250,000 (2)
Noah Dobson $4,000,000 (4)
Frank Vatrano $3,650,000 (4)
Brett Kulak $2,750,000 (6)
Casey Mittelstadt $2,500,000 (2)
Lars Eller $2,450,000 (4)
Philipp Kurashev $2,250,000 (4)
Anders Bjork $1,600,000 (1)
Jarred Tinordi $1,562,500 (2)
Kevin Bahl $1,050,000 (4)
Cole Sillinger $925,000 (2)
Alexis Lafreniere $925,000 (1)
Cole Perfetti $900,000 (2)
Oliver Wahlstrom $875,000 (2)
Pierre-Olivier Joseph $825,000 (2)
Malcolm Subban $750,000 (2)
Total Pro Players21
Salary Commitment
Year 5 : $72,012,500
Year 6 : $69,487,500
Year 7 : $31,250,000
Year 8 : $31,250,000
Salary Average Commitment
Year 5 : $925,000
Year 6 : $925,000
Year 7 : $0
Year 8 : $0
Salary Cap with 1 Way Contract
Year 5 : $72,012,500
Year 6 : $69,487,500
Year 7 : $31,250,000
Year 8 : $31,250,000

Farm Players Salaries

Nils Hoglander $1,100,000 (4)
Shane Wright $900,000 (4)
Joe Veleno $900,000 (1)
Ozzy Wiesblatt $865,000 (2)
Urho Vaakanainen $850,000 (2)
Michal Teply $820,000 (2)
Tim Soderlund $800,000 (2)
Jiri Patera $775,000 (2)
Brandon Hickey $775,000 (1)
Hunter Shepard $775,000 (4)
Blake Hillman $775,000 (1)
Tim Schaller $775,000 (1)
Bokondji Imama $775,000 (1)
Joseph Duszak $775,000 (2)
Jimmy Oligny $775,000 (2)
Brandon Fortunato $775,000 (1)
Max McCormick $765,000 (2)
Jack Studnicka $765,000 (2)
Turner Elson $765,000 (2)
A.J. Greer $765,000 (2)
Jeremy Brodeur $750,000 (1)
Total Farm Players21
Salary Commitment
Year 5 : $17,020,000
Year 6 : $11,495,000
Year 7 : $2,775,000
Year 8 : $2,775,000
Salary Average Commitment
Year 5 : $865,000
Year 6 : $865,000
Year 7 : $0
Year 8 : $0

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Center
Level 1: 6000 - $100 - 5 718 - 95,31%
Level 2: 5000 - $60 - 4 693 - 93,85%
Level 3: 2000 - $35 - 1 871 - 93,53%
Level 4: 4000 - $25 - 3 741 - 93,52%
Luxury : 1000 - $200 - 922 - 92,17%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 798 - 89,90%
Farm Level 2: 1000 - $15 - 957 - 95,68%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %16 944 - 94,13%
Average Income per Game$610,323
Year to Date Revenue$3,661,936
Farm
Home Games Left35
Average Attendance - %2 755 - 91,83%
Average Income per Game$39,414
Year to Date Revenue$236,485

Expense

Pro Players Total Salaries$65,252,917
Farm Players Total Salaries$16,198,750
Coaches Total Salaries$1,000,001
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,542,948
Farm Year To Date Expenses$2,073,444
Pro Salary Cap To Date$8,542,948
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,361,293
Farm Estimated Season Revenue$1,379,496
Pro Remaining Season Days159
Pro Expenses Per Days$356,573
Pro Estimated Expenses$56,695,107
Farm Remaining Season Days164
Farm Expenses Per Days$86,164
Farm Estimated Expenses$14,130,896
Estimated Season Expenses$70,826,003
Season Salary Cap$65,252,917
Estimate Under Maximum Salary Cap of $83,500,000$18,247,083
Estimate Over Minimum Salary Cap of $61,700,000 $3,552,917
Current Bank Account$3,282,029
Projected Bank Account($44,803,185)

Pro Players Salaries

Nick Suzuki $7,875,000 (6)
Matt Boldy $7,000,000 (8)
Jonas Brodin $6,000,000 (2)
Neal Pionk $5,875,000 (4)
Victor Olofsson $4,750,000 (2)
Mike Hoffman $4,500,000 (2)
Marco Scandella $4,093,750 (2)
Nick Leddy $4,000,000 (6)
Gabriel Vilardi $3,437,500 (4)
Carson Soucy $3,250,000 (6)
Jesper Fast $3,000,000 (4)
Mackenzie Blackwood $2,350,000 (4)
Jeremy Lauzon $2,000,000 (6)
Brandon Hagel $1,500,000 (2)
Mattias Janmark $1,250,000 (2)
Logan O'Connor $1,050,000 (3)
Aatu Raty $836,667 (4)
Thomas Novak $800,000 (2)
Wade Allison $785,000 (2)
Joel Hofer $775,000 (4)
Nick Perbix $125,000 (4)
Total Pro Players21
Salary Commitment
Year 5 : $65,252,917
Year 6 : $65,252,917
Year 7 : $41,574,167
Year 8 : $40,524,167
Salary Average Commitment
Year 5 : $0
Year 6 : $0
Year 7 : $0
Year 8 : $0
Salary Cap with 1 Way Contract
Year 5 : $65,252,917
Year 6 : $65,252,917
Year 7 : $41,574,167
Year 8 : $40,524,167

Farm Players Salaries

Martin Jones $1,093,750 (2)
Sampo Ranta $925,000 (1)
Curtis Hall $925,000 (2)
Isaak Phillips $860,000 (2)
Mason Millman $820,000 (2)
Joey Anderson $800,000 (2)
Samuel Asselin $800,000 (1)
Zayde Wisdom $800,000 (4)
Philip Kemp $775,000 (2)
Evan Fitzpatrick $775,000 (2)
Jack Ahcan $775,000 (4)
Tyler Madden $775,000 (2)
German Rubtsov $775,000 (2)
Brayden Pachal $775,000 (4)
Akil Thomas $775,000 (2)
Maksim Sushko $750,000 (1)
Justin Almeida $750,000 (1)
Henrik Borgstrom $750,000 (1)
Cole Moberg $750,000 (1)
Cam Lee $750,000 (1)
Total Farm Players20
Salary Commitment
Year 5 : $16,198,750
Year 6 : $10,723,750
Year 7 : $2,350,000
Year 8 : $2,350,000
Salary Average Commitment
Year 5 : $0
Year 6 : $0
Year 7 : $0
Year 8 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $83,500,000
Available Cap Space

Over Minimum of
$61,700,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $952,608 $76,408,333 $7,091,667 $14,708,333 202141
Arizona Coyotes $14,434 $80,434,166 $3,065,834 $18,734,166 202949
Boston Bruins ($273,419) $81,930,999 $1,569,001 $20,230,999 202646
Buffalo Sabres $803,668 $83,217,214 $282,786 $21,517,214 202141
Calgary Flames $923,959 $81,877,500 $1,622,500 $20,177,500 212344
Carolina Hurricanes $1,644,919 $78,050,000 $5,450,000 $16,350,000 202040
Chicago Blackhawks $1,922,923 $72,320,000 $11,180,000 $10,620,000 212445
Colorado Avalanche $327,183 $83,065,000 $435,000 $21,365,000 212445
Columbus Blue Jackets $47,156 $83,191,666 $308,334 $21,491,666 202242
Dallas Stars $377,725 $82,227,500 $1,272,500 $20,527,500 212142
Detroit Red Wings $1,165,650 $78,780,833 $4,719,167 $17,080,833 222244
Edmonton Oilers $294,174 $82,025,000 $1,475,000 $20,325,000 222547
Florida Panthers $764,862 $79,387,500 $4,112,500 $17,687,500 202040
Los Angeles Kings $972,351 $82,734,000 $766,000 $21,034,000 202141
Minnesota Wild $689,444 $79,795,250 $3,704,750 $18,095,250 212142
Montreal Canadiens $577,325 $81,878,666 $1,621,334 $20,178,666 202040
Nashville Predators $470,478 $83,203,333 $296,667 $21,503,333 212445
New Jersey Devils $182,739 $80,991,667 $2,508,333 $19,291,667 202747
New York Islanders $2,203,909 $65,453,438 $18,046,562 $3,753,438 212344
New York Rangers $887,218 $83,200,000 $300,000 $21,500,000 202242
Ottawa Senators $130,406 $81,505,000 $1,995,000 $19,805,000 202848
Philadephia Flyers $474,738 $82,281,000 $1,219,000 $20,581,000 212041
Pittsburgh Penguins $279,150 $82,284,107 $1,215,893 $20,584,107 202242
San Jose Sharks $656,404 $83,340,000 $160,000 $21,640,000 202141
Seattle Kraken $902,280 $75,756,507 $7,743,493 $14,056,507 232851
St.Louis Blues $1,003,830 $82,700,000 $800,000 $21,000,000 202040
Tampa Bay Lightning $1,262,942 $74,410,500 $9,089,500 $12,710,500 222143
Toronto Maple Leafs $983,368 $83,380,000 $120,000 $21,680,000 202040
Vancouver Canucks $1,587,935 $73,169,500 $10,330,500 $11,469,500 232649
Vegas Golden Knights $374,505 $82,302,773 $1,197,227 $20,602,773 202646
Washington Capitals $2,271,543 $72,012,500 $11,487,500 $10,312,500 212142
Winnipeg Jets $3,282,029 $65,252,917 $18,247,083 $3,552,917 212041