Team FinanceLast Update - 27 octobre 2021 at 19:40
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Barons



Arena Capacity - Ticket Price
Attendance - %

Arena NameRocket Mortgage FieldHouse
Level 1: 6000 - 750 $ - 4 503 - 75,06%
Level 2: 5000 - 749 $ - 3 333 - 66,67%
Level 3: 2000 - 748 $ - 1 457 - 72,83%
Level 4: 4000 - 747 $ - 2 414 - 60,34%
Luxury : 1000 - 999 $ - 993 - 99,30%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left38
Average Attendance - %12 700 - 70,56%
Average Income per Game9 381 038 $
Year to Date Revenue28 143 114 $

Expense

Pro Players Total Salaries92 060 226 $
Farm Players Total Salaries3 335 150 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses6 401 097 $
Farm Year To Date Expenses280 321 $
Pro Salary Cap To Date6 373 404 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue356 479 444 $
Pro Remaining Season Days121
Pro Expenses Per Days711 233 $
Pro Estimated Expenses86 059 193 $
Farm Remaining Season Days100
Farm Expenses Per Days31 515 $
Farm Estimated Expenses3 151 500 $
Estimated Season Expenses89 210 693 $
Season Salary Cap92 060 226 $
Estimate Under Maximum Salary Cap of 100 000 000 $7 939 774 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 27 060 226 $
Current Bank Account137 151 696 $
Projected Bank Account404 420 447 $

Pro Players Salaries

Patrick Kane 10 500 000 $ (2)
-Salary Remaining : 9 773 077 $
Kris Letang 7 250 000 $ (1)
-Salary Remaining : 6 748 077 $
Torey Krug 6 565 000 $ (4)
-Salary Remaining : 6 110 500 $
Adam Henrique 5 825 000 $ (3)
-Salary Remaining : 5 421 731 $
T.J. Oshie 5 750 000 $ (3)
-Salary Remaining : 5 351 923 $
Juuse Saros 5 482 500 $ (6)
-Salary Remaining : 5 102 942 $
Jeff Carter 5 272 727 $ (1)
-Salary Remaining : 4 907 692 $
Happy Gilmore 5 000 000 $ (10)
-Salary Remaining : 4 653 846 $
Nazem Kadri 4 500 000 $ (1)
-Salary Remaining : 4 188 462 $
Alex Killorn 4 450 000 $ (2)
-Salary Remaining : 4 141 923 $
Tyson Barrie 4 250 000 $ (1)
-Salary Remaining : 3 955 769 $
Zdeno Chara 3 500 000 $ (2)
-Salary Remaining : 3 257 692 $
Ben Chiarot 3 500 000 $ (1)
-Salary Remaining : 3 257 692 $
Phil Kessel 3 400 000 $ (1)
-Salary Remaining : 3 164 615 $
Anthony Duclair 3 000 000 $ (3)
-Salary Remaining : 2 792 308 $
Brayden McNabb 2 500 000 $ (1)
-Salary Remaining : 2 326 923 $
Ryan Getzlaf 2 465 000 $ (2)
-Salary Remaining : 2 294 346 $
Vladislav Namestnikov 2 149 999 $ (3)
-Salary Remaining : 2 001 153 $
Ben Hutton 1 500 000 $ (1)
-Salary Remaining : 1 396 154 $
Casey Mittelstadt 1 500 000 $ (2)
-Salary Remaining : 1 396 154 $
Scott Mayfield 1 450 000 $ (2)
-Salary Remaining : 1 349 615 $
Casey DeSmith 1 250 000 $ (1)
-Salary Remaining : 1 163 462 $
Corey Perry 1 000 000 $ (2)
-Salary Remaining : 930 769 $
Total Pro Players23
Salary Commitment
Year 2021 : 92 060 226 $
Year 2022 : 58 637 499 $
Year 2023 : 33 772 499 $
Year 2024 : 17 047 500 $
Salary Average Commitment
Year 2021 : 92 210 226 $
Year 2022 : 58 787 499 $
Year 2023 : 33 772 499 $
Year 2024 : 17 047 500 $
Salary Cap with 1 Way Contract
Year 2021 : 92 060 226 $
Year 2022 : 58 637 499 $
Year 2023 : 33 772 499 $
Year 2024 : 17 047 500 $

Farm Players Salaries

Travis Hamonic 361 250 $ (4)
Salary Remaining : 331 422 $
Dylan DeMelo 300 000 $ (1)
Salary Remaining : 275 229 $
Thomas Hickey 250 000 $ (1)
Salary Remaining : 229 358 $
Kevin Rooney 240 000 $ (2)
Salary Remaining : 220 183 $
Ondrej Kase 233 750 $ (3)
Salary Remaining : 214 450 $
Jimmy Vesey 227 500 $ (1)
Salary Remaining : 208 716 $
Alexandar Georgiev 216 567 $ (2)
Salary Remaining : 198 685 $
Jason Dickinson 191 250 $ (3)
Salary Remaining : 175 459 $
Jake Evans 140 000 $ (3)
Salary Remaining : 128 440 $
Nicolas Aube-Kubel 130 000 $ (2)
Salary Remaining : 119 266 $
Austin Czarnik 130 000 $ (1)
Salary Remaining : 119 266 $
Dennis Cholowski 101 250 $ (4)
Salary Remaining : 92 890 $
Rafael Harvey-Pinard 100 000 $ (5)
Salary Remaining : 91 743 $
Veini Vehvilainen 97 500 $ (2)
Salary Remaining : 89 450 $
Alex Belzile 95 000 $ (2)
Salary Remaining : 87 156 $
Nathan Gerbe 95 000 $ (2)
Salary Remaining : 87 156 $
Kevin Bahl 95 000 $ (3)
Salary Remaining : 87 156 $
Lukas Vejdemo 92 500 $ (1)
Salary Remaining : 84 862 $
Bode Wilde 91 083 $ (1)
Salary Remaining : 83 563 $
Adin Hill 77 500 $ (1)
Salary Remaining : 71 101 $
Rinat Valiev 70 000 $ (1)
Salary Remaining : 64 220 $
Total Farm Players21
Salary Commitment
Year 2021 : 3 335 150 $
Year 2022 : 2 096 567 $
Year 2023 : 1 222 500 $
Year 2024 : 562 500 $
Salary Average Commitment
Year 2021 : 3 335 150 $
Year 2022 : 2 096 567 $
Year 2023 : 1 222 500 $
Year 2024 : 562 500 $

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 999 $ - 5 531 - 92,19%
Level 2: 5000 - 998 $ - 4 083 - 81,66%
Level 3: 2000 - 997 $ - 1 817 - 90,85%
Level 4: 4000 - 996 $ - 2 453 - 61,32%
Luxury : 1000 - 999 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 200,00%

Income

Home Games Left38
Average Attendance - %14 884 - 82,69%
Average Income per Game22 132 521 $
Year to Date Revenue66 397 563 $

Expense

Pro Players Total Salaries81 663 965 $
Farm Players Total Salaries4 644 939 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses5 722 893 $
Farm Year To Date Expenses460 588 $
Pro Salary Cap To Date5 653 656 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue841 035 798 $
Pro Remaining Season Days121
Pro Expenses Per Days635 877 $
Pro Estimated Expenses76 941 117 $
Farm Remaining Season Days100
Farm Expenses Per Days51 788 $
Farm Estimated Expenses5 178 800 $
Estimated Season Expenses82 119 917 $
Season Salary Cap81 663 965 $
Estimate Under Maximum Salary Cap of 100 000 000 $18 336 035 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 16 663 965 $
Current Bank Account384 626 964 $
Projected Bank Account1 143 542 845 $

Pro Players Salaries

Logan Couture 8 000 000 $ (6)
-Salary Remaining : 7 446 154 $
James van Riemsdyk 7 000 000 $ (2)
-Salary Remaining : 6 515 385 $
Clayton Keller 6 077 500 $ (7)
-Salary Remaining : 5 656 750 $
Brock Boeser 5 875 000 $ (1)
-Salary Remaining : 5 468 269 $
Nick Schmaltz 5 850 000 $ (5)
-Salary Remaining : 5 445 000 $
Jake Muzzin 5 625 000 $ (3)
-Salary Remaining : 5 235 577 $
Rasmus Ristolainen 5 400 000 $ (1)
-Salary Remaining : 5 026 154 $
Al Macinnis 5 000 000 $ (10)
-Salary Remaining : 4 653 846 $
Semyon Varlamov 5 000 000 $ (2)
-Salary Remaining : 4 653 846 $
Christian Dvorak 4 450 000 $ (4)
-Salary Remaining : 4 141 923 $
Neal Pionk 4 250 000 $ (2)
-Salary Remaining : 3 955 769 $
Sami Vatanen 3 650 000 $ (2)
-Salary Remaining : 3 397 308 $
Ryan Lindgren 3 000 000 $ (3)
-Salary Remaining : 2 792 308 $
Artem Zub 2 149 999 $ (2)
-Salary Remaining : 2 001 153 $
Joel Eriksson Ek 2 040 000 $ (1)
-Salary Remaining : 1 898 769 $
(RACHAT ERIK JOHNSON) 1 999 800 $ (4)
-Salary Remaining : 1 861 352 $
Joshua Norris 1 633 333 $ (1)
-Salary Remaining : 1 520 256 $
Carter Rowney 1 600 000 $ (1)
-Salary Remaining : 1 489 231 $
Christian Fischer 1 200 000 $ (1)
-Salary Remaining : 1 116 923 $
Pekka Rinne 1 000 000 $ (1)
-Salary Remaining : 930 769 $
Martin Necas 863 333 $ (1)
-Salary Remaining : 803 564 $
Total Pro Players21
Salary Commitment
Year 2021 : 81 663 965 $
Year 2022 : 62 052 299 $
Year 2023 : 40 002 300 $
Year 2024 : 31 377 300 $
Salary Average Commitment
Year 2021 : 80 663 965 $
Year 2022 : 61 052 299 $
Year 2023 : 40 002 300 $
Year 2024 : 31 377 300 $
Salary Cap with 1 Way Contract
Year 2021 : 81 663 965 $
Year 2022 : 62 052 299 $
Year 2023 : 40 002 300 $
Year 2024 : 31 377 300 $

Farm Players Salaries

Nico Hischier 725 000 $ (6)
Salary Remaining : 665 138 $
Cory Schneider 600 000 $ (1)
Salary Remaining : 550 459 $
Nolan Patrick 300 000 $ (2)
Salary Remaining : 275 229 $
Filip Chytil 250 000 $ (3)
Salary Remaining : 229 358 $
Michal Kempny 250 000 $ (1)
Salary Remaining : 229 358 $
Kevan Miller 249 900 $ (2)
Salary Remaining : 229 266 $
Trevor Lewis 200 000 $ (2)
Salary Remaining : 183 486 $
Aaron Dell 200 000 $ (2)
Salary Remaining : 183 486 $
Riley Stillman 190 000 $ (2)
Salary Remaining : 174 312 $
Evan Bouchard 162 750 $ (1)
Salary Remaining : 149 312 $
Wade Allison 153 333 $ (3)
Salary Remaining : 140 673 $
Jonas Siegenthaler 150 000 $ (3)
Salary Remaining : 137 615 $
Luca Sbisa 133 333 $ (2)
Salary Remaining : 122 324 $
Joakim Nordstrom 123 457 $ (4)
Salary Remaining : 113 263 $
Juuso Riikola 122 000 $ (6)
Salary Remaining : 111 927 $
Ryan Merkley 116 333 $ (2)
Salary Remaining : 106 728 $
Hunter Skinner 92 500 $ (3)
Salary Remaining : 84 862 $
Timothy Liljegren 86 333 $ (1)
Salary Remaining : 79 205 $
Nicholas Merkley 85 000 $ (2)
Salary Remaining : 77 982 $
Ben Gleason 80 000 $ (2)
Salary Remaining : 73 394 $
Boris Katchouk 80 000 $ (3)
Salary Remaining : 73 394 $
Tyler Benson 80 000 $ (3)
Salary Remaining : 73 394 $
Nick Shore 75 000 $ (1)
Salary Remaining : 68 807 $
Spencer Martin 70 000 $ (1)
Salary Remaining : 64 220 $
Andreas Borgman 70 000 $ (1)
Salary Remaining : 64 220 $
Total Farm Players25
Salary Commitment
Year 2021 : 4 644 939 $
Year 2022 : 3 330 856 $
Year 2023 : 1 776 290 $
Year 2024 : 970 457 $
Salary Average Commitment
Year 2021 : 4 644 939 $
Year 2022 : 3 330 856 $
Year 2023 : 1 776 290 $
Year 2024 : 970 457 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - 110 $ - 6 000 - 100,00%
Level 2: 5000 - 70 $ - 5 000 - 100,00%
Level 3: 2000 - 45 $ - 2 000 - 100,00%
Level 4: 4000 - 35 $ - 4 000 - 100,00%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 200,00%

Income

Home Games Left38
Average Attendance - %18 000 - 100,00%
Average Income per Game2 145 600 $
Year to Date Revenue6 436 800 $

Expense

Pro Players Total Salaries93 850 000 $
Farm Players Total Salaries4 200 951 $
Coaches Total Salaries2 700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses6 566 542 $
Farm Year To Date Expenses437 991 $
Pro Salary Cap To Date6 462 692 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue81 532 800 $
Pro Remaining Season Days121
Pro Expenses Per Days733 462 $
Pro Estimated Expenses88 748 902 $
Farm Remaining Season Days100
Farm Expenses Per Days49 550 $
Farm Estimated Expenses4 955 000 $
Estimated Season Expenses93 703 902 $
Season Salary Cap93 850 000 $
Estimate Under Maximum Salary Cap of 100 000 000 $6 150 000 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 28 850 000 $
Current Bank Account606 422 910 $
Projected Bank Account594 251 808 $

Pro Players Salaries

Sidney Crosby 8 700 000 $ (4)
-Salary Remaining : 8 097 692 $
Gabriel Landeskog 7 650 000 $ (8)
-Salary Remaining : 7 120 385 $
Marc-Edouard Vlasic 7 000 000 $ (5)
-Salary Remaining : 6 515 385 $
Ivan Provorov 6 750 000 $ (4)
-Salary Remaining : 6 282 692 $
Ryan McDonagh 6 750 000 $ (5)
-Salary Remaining : 6 282 692 $
Brad Marchand 6 125 000 $ (4)
-Salary Remaining : 5 700 962 $
Aleksander Barkov 5 900 000 $ (2)
-Salary Remaining : 5 491 538 $
Jakub Vrana 5 525 000 $ (6)
-Salary Remaining : 5 142 500 $
Tom Prévost 5 000 000 $ (10)
-Salary Remaining : 4 653 846 $
Caleb Prévost 5 000 000 $ (10)
-Salary Remaining : 4 653 846 $
Darcy Kuemper 4 500 000 $ (1)
-Salary Remaining : 4 188 462 $
Tyler Toffoli 4 250 000 $ (4)
-Salary Remaining : 3 955 769 $
Andrew Copp 4 100 000 $ (5)
-Salary Remaining : 3 816 154 $
Joonas Donskoi 3 900 000 $ (2)
-Salary Remaining : 3 630 000 $
Boone Jenner 3 750 000 $ (1)
-Salary Remaining : 3 490 385 $
Dante Fabbro 2 550 000 $ (3)
-Salary Remaining : 2 373 462 $
Adam Pelech 2 550 000 $ (4)
-Salary Remaining : 2 373 462 $
Valeri Nichushkin 1 750 000 $ (2)
-Salary Remaining : 1 628 846 $
Jonathan Bernier 1 250 000 $ (1)
-Salary Remaining : 1 163 462 $
Mattias Janmark 850 000 $ (2)
-Salary Remaining : 791 154 $
Total Pro Players20
Salary Commitment
Year 2021 : 93 850 000 $
Year 2022 : 84 350 000 $
Year 2023 : 71 950 000 $
Year 2024 : 69 400 000 $
Salary Average Commitment
Year 2021 : 93 850 000 $
Year 2022 : 84 350 000 $
Year 2023 : 71 950 000 $
Year 2024 : 69 400 000 $
Salary Cap with 1 Way Contract
Year 2021 : 93 850 000 $
Year 2022 : 84 350 000 $
Year 2023 : 71 950 000 $
Year 2024 : 69 400 000 $

Farm Players Salaries

Ilya Sorokin 552 500 $ (7)
Salary Remaining : 506 881 $
Igor Shesterkin 510 000 $ (6)
Salary Remaining : 467 890 $
Victor Rask 400 000 $ (1)
Salary Remaining : 366 972 $
Paul Byron 340 000 $ (2)
Salary Remaining : 311 927 $
Jesperi Kotkaniemi 255 000 $ (3)
Salary Remaining : 233 945 $
Alexandre Texier 191 250 $ (3)
Salary Remaining : 175 459 $
Jonathon Merrill 127 500 $ (2)
Salary Remaining : 116 972 $
Conor Sheary 127 500 $ (2)
Salary Remaining : 116 972 $
Peyton Krebs 108 446 $ (3)
Salary Remaining : 99 492 $
Connor Zary 103 588 $ (3)
Salary Remaining : 95 035 $
Frederic Allard 100 000 $ (2)
Salary Remaining : 91 743 $
Lias Andersson 100 000 $ (1)
Salary Remaining : 91 743 $
Dylan Samberg 100 000 $ (2)
Salary Remaining : 91 743 $
Sean Durzi 100 000 $ (2)
Salary Remaining : 91 743 $
Cale Fleury 100 000 $ (2)
Salary Remaining : 91 743 $
Declan Chisholm 100 000 $ (3)
Salary Remaining : 91 743 $
Josh Mahura 100 000 $ (2)
Salary Remaining : 91 743 $
Cole Schwindt 91 083 $ (3)
Salary Remaining : 83 563 $
Vladislav Kolyachonok 90 500 $ (3)
Salary Remaining : 83 028 $
Chase Priskie 90 000 $ (2)
Salary Remaining : 82 569 $
Aleksi Saarela 90 000 $ (1)
Salary Remaining : 82 569 $
Philip Tomasino 89 417 $ (3)
Salary Remaining : 82 034 $
Serron Noel 89 417 $ (2)
Salary Remaining : 82 034 $
Jeremy Bracco 85 000 $ (1)
Salary Remaining : 77 982 $
Pierre Engvall 85 000 $ (2)
Salary Remaining : 77 982 $
Alex Formenton 74 750 $ (1)
Salary Remaining : 68 578 $
Total Farm Players26
Salary Commitment
Year 2021 : 4 200 951 $
Year 2022 : 3 451 201 $
Year 2023 : 2 091 784 $
Year 2024 : 1 062 500 $
Salary Average Commitment
Year 2021 : 4 290 951 $
Year 2022 : 3 541 201 $
Year 2023 : 2 181 784 $
Year 2024 : 1 152 500 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - 999 $ - 5 858 - 97,64%
Level 2: 5000 - 900 $ - 4 824 - 96,48%
Level 3: 2000 - 800 $ - 2 000 - 100,00%
Level 4: 4000 - 700 $ - 3 606 - 90,15%
Luxury : 1000 - 999 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 200,00%

Income

Home Games Left38
Average Attendance - %17 288 - 96,05%
Average Income per Game22 822 740 $
Year to Date Revenue68 468 219 $

Expense

Pro Players Total Salaries99 915 794 $
Farm Players Total Salaries2 848 584 $
Coaches Total Salaries5 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses7 134 943 $
Farm Year To Date Expenses392 085 $
Pro Salary Cap To Date6 878 785 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue867 264 107 $
Pro Remaining Season Days121
Pro Expenses Per Days797 045 $
Pro Estimated Expenses96 442 445 $
Farm Remaining Season Days100
Farm Expenses Per Days43 565 $
Farm Estimated Expenses4 356 500 $
Estimated Season Expenses100 798 945 $
Season Salary Cap99 915 794 $
Estimate Under Maximum Salary Cap of 100 000 000 $84 206 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 34 915 794 $
Current Bank Account514 782 201 $
Projected Bank Account1 281 247 363 $

Pro Players Salaries

Auston Matthews 11 634 000 $ (3)
-Salary Remaining : 10 828 569 $
Mitch Marner 10 893 000 $ (5)
-Salary Remaining : 10 138 869 $
Alex Ovechkin 9 538 462 $ (1)
-Salary Remaining : 8 878 107 $
Mark Stone 9 500 000 $ (6)
-Salary Remaining : 8 842 308 $
Brayden Point 6 750 000 $ (1)
-Salary Remaining : 6 282 692 $
Alec Martinez 5 950 000 $ (4)
-Salary Remaining : 5 538 077 $
Esa Lindell 5 800 000 $ (3)
-Salary Remaining : 5 398 462 $
Byron Dafoe 5 000 000 $ (10)
-Salary Remaining : 4 653 846 $
Raymond Bourque 5 000 000 $ (10)
-Salary Remaining : 4 653 846 $
Cam Neely 5 000 000 $ (10)
-Salary Remaining : 4 653 846 $
Oscar Klefbom 4 167 000 $ (2)
-Salary Remaining : 3 878 515 $
Joe Pavelski 3 500 000 $ (1)
-Salary Remaining : 3 257 692 $
Nick Bonino 3 187 500 $ (3)
-Salary Remaining : 2 966 827 $
Teddy Blueger 2 337 500 $ (1)
-Salary Remaining : 2 175 673 $
Mario Ferraro 2 337 500 $ (3)
-Salary Remaining : 2 175 673 $
Alexander Edler 2 124 999 $ (2)
-Salary Remaining : 1 977 884 $
Marc Staal 1 912 500 $ (2)
-Salary Remaining : 1 780 096 $
Carter Verhaeghe 1 700 000 $ (3)
-Salary Remaining : 1 582 308 $
Nick Foligno 1 275 000 $ (2)
-Salary Remaining : 1 186 731 $
Riley Nash 1 275 000 $ (2)
-Salary Remaining : 1 186 731 $
Vitek Vanecek 1 033 333 $ (2)
-Salary Remaining : 961 795 $
Jett Woo 0 $ (0)
Total Pro Players22
Salary Commitment
Year 2021 : 99 915 794 $
Year 2022 : 77 789 832 $
Year 2023 : 66 002 000 $
Year 2024 : 41 343 000 $
Salary Average Commitment
Year 2021 : 99 490 794 $
Year 2022 : 77 364 832 $
Year 2023 : 65 577 000 $
Year 2024 : 41 343 000 $
Salary Cap with 1 Way Contract
Year 2021 : 99 915 794 $
Year 2022 : 77 789 832 $
Year 2023 : 66 002 000 $
Year 2024 : 41 343 000 $

Farm Players Salaries

Brandon Carlo 318 750 $ (2)
Salary Remaining : 292 431 $
Kailer Yamamoto 212 500 $ (3)
Salary Remaining : 194 954 $
Joey Anderson 212 500 $ (2)
Salary Remaining : 194 954 $
Kris Russell 212 500 $ (3)
Salary Remaining : 194 954 $
Dan Vladar 170 000 $ (2)
Salary Remaining : 155 963 $
Oskar Lindblom 170 000 $ (1)
Salary Remaining : 155 963 $
Tim Schaller 170 000 $ (1)
Salary Remaining : 155 963 $
Owen Tippett 159 667 $ (1)
Salary Remaining : 146 483 $
Vinnie Hinostroza 148 750 $ (2)
Salary Remaining : 136 468 $
Ethan Bear 120 000 $ (2)
Salary Remaining : 110 092 $
Melker Karlsson 119 000 $ (1)
Salary Remaining : 109 174 $
Sean Walker 110 500 $ (1)
Salary Remaining : 101 376 $
Carl Dahlstrom 106 250 $ (1)
Salary Remaining : 97 477 $
Joe Hicketts 106 250 $ (2)
Salary Remaining : 97 477 $
Gilles Senn 106 250 $ (2)
Salary Remaining : 97 477 $
Zach Sawchenko 106 250 $ (2)
Salary Remaining : 97 477 $
Patrik Nemeth 105 000 $ (4)
Salary Remaining : 96 330 $
Alexander Volkov 105 000 $ (2)
Salary Remaining : 96 330 $
Kristian Vesalainen 89 417 $ (1)
Salary Remaining : 82 034 $
Total Farm Players19
Salary Commitment
Year 2021 : 2 848 584 $
Year 2022 : 1 923 750 $
Year 2023 : 530 000 $
Year 2024 : 105 000 $
Salary Average Commitment
Year 2021 : 2 848 584 $
Year 2022 : 1 923 750 $
Year 2023 : 530 000 $
Year 2024 : 105 000 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRoger Arena
Level 1: 9000 - 145 $ - 9 000 - 100,00%
Level 2: 7000 - 120 $ - 7 000 - 100,00%
Level 3: 4000 - 95 $ - 4 000 - 100,00%
Level 4: 5000 - 59 $ - 5 000 - 100,00%
Luxury : 1000 - 225 $ - 1 000 - 100,00%
Total Capacity :26000
Team Popularity : 200,00%

Income

Home Games Left38
Average Attendance - %26 000 - 100,00%
Average Income per Game4 537 050 $
Year to Date Revenue13 611 150 $

Expense

Pro Players Total Salaries90 330 556 $
Farm Players Total Salaries2 465 000 $
Coaches Total Salaries4 300 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses6 339 809 $
Farm Year To Date Expenses327 384 $
Pro Salary Cap To Date6 145 958 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue172 407 900 $
Pro Remaining Season Days121
Pro Expenses Per Days716 389 $
Pro Estimated Expenses86 683 069 $
Farm Remaining Season Days100
Farm Expenses Per Days36 376 $
Farm Estimated Expenses3 637 600 $
Estimated Season Expenses90 320 669 $
Season Salary Cap90 330 556 $
Estimate Under Maximum Salary Cap of 100 000 000 $9 669 444 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 25 330 556 $
Current Bank Account293 653 964 $
Projected Bank Account375 741 195 $

Pro Players Salaries

Carey Price 10 500 000 $ (5)
-Salary Remaining : 9 773 077 $
Vladimir Tarasenko 7 500 000 $ (2)
-Salary Remaining : 6 980 769 $
Sean Monahan 6 375 000 $ (2)
-Salary Remaining : 5 933 654 $
(SALAIRE RETENU JONATHAN TOEWS) 5 250 000 $ (2)
-Salary Remaining : 4 886 538 $
Hampus Lindholm 5 205 556 $ (1)
-Salary Remaining : 4 845 171 $
Dmitry Orlov 5 100 000 $ (2)
-Salary Remaining : 4 746 923 $
Thom Paradise 5 000 000 $ (6)
-Salary Remaining : 4 653 846 $
Andy Greene 5 000 000 $ (2)
-Salary Remaining : 4 653 846 $
Brent Seabrook 4 500 000 $ (2)
-Salary Remaining : 4 188 462 $
Jake Gardiner 4 000 000 $ (4)
-Salary Remaining : 3 723 077 $
Andrew Shaw 3 900 000 $ (1)
-Salary Remaining : 3 630 000 $
Tyler Bertuzzi 3 500 000 $ (1)
-Salary Remaining : 3 257 692 $
Richard Panik 2 750 000 $ (2)
-Salary Remaining : 2 559 615 $
Corey Crawford 2 550 000 $ (1)
-Salary Remaining : 2 373 462 $
Alex Steen 2 450 000 $ (1)
-Salary Remaining : 2 280 385 $
Mark Borowiecki 2 400 000 $ (3)
-Salary Remaining : 2 233 846 $
Tony Twist 2 000 000 $ (7)
-Salary Remaining : 1 861 538 $
Troy Stecher 2 000 000 $ (4)
-Salary Remaining : 1 861 538 $
Ryan Poehling 1 250 000 $ (2)
-Salary Remaining : 1 163 462 $
Sam Montembeault 1 050 000 $ (2)
-Salary Remaining : 977 308 $
Korbinian Holzer 1 000 000 $ (2)
-Salary Remaining : 930 769 $
Mathieu Joseph 950 000 $ (2)
-Salary Remaining : 884 231 $
Matt Irwin 950 000 $ (2)
-Salary Remaining : 884 231 $
Dale Weise 950 000 $ (2)
-Salary Remaining : 884 231 $
Jacob de La Rose 900 000 $ (1)
-Salary Remaining : 837 692 $
Mark Barberio 900 000 $ (1)
-Salary Remaining : 837 692 $
Matt Martin 900 000 $ (1)
-Salary Remaining : 837 692 $
Philippe Desrosiers 750 000 $ (2)
-Salary Remaining : 698 077 $
Christian Folin 750 000 $ (1)
-Salary Remaining : 698 077 $
Total Pro Players29
Salary Commitment
Year 2021 : 90 330 556 $
Year 2022 : 69 275 000 $
Year 2023 : 25 900 000 $
Year 2024 : 23 500 000 $
Salary Average Commitment
Year 2021 : 88 280 556 $
Year 2022 : 67 775 000 $
Year 2023 : 24 400 000 $
Year 2024 : 22 000 000 $
Salary Cap with 1 Way Contract
Year 2021 : 90 330 556 $
Year 2022 : 69 275 000 $
Year 2023 : 25 900 000 $
Year 2024 : 23 500 000 $

Farm Players Salaries

Martin Jones 575 000 $ (3)
Salary Remaining : 527 523 $
Jake Debrusk 300 000 $ (2)
Salary Remaining : 275 229 $
Jake Bean 140 000 $ (2)
Salary Remaining : 128 440 $
Logan Brown 125 000 $ (2)
Salary Remaining : 114 679 $
Zac Rinaldo 95 000 $ (2)
Salary Remaining : 87 156 $
Gabriel Bourque 95 000 $ (2)
Salary Remaining : 87 156 $
Cody Goloubef 95 000 $ (2)
Salary Remaining : 87 156 $
Greg McKegg 95 000 $ (2)
Salary Remaining : 87 156 $
Max Veronneau 95 000 $ (1)
Salary Remaining : 87 156 $
Kaedan Korczak 92 500 $ (3)
Salary Remaining : 84 862 $
Libor Hajek 92 500 $ (2)
Salary Remaining : 84 862 $
Jesse Ylonen 92 500 $ (2)
Salary Remaining : 84 862 $
Mark Letestu 90 000 $ (1)
Salary Remaining : 82 569 $
Xavier Ouellet 90 000 $ (2)
Salary Remaining : 82 569 $
David Quenneville 85 000 $ (2)
Salary Remaining : 77 982 $
Gustav Olofsson 82 500 $ (2)
Salary Remaining : 75 688 $
Phil Varone 75 000 $ (2)
Salary Remaining : 68 807 $
Michael McCarron 75 000 $ (1)
Salary Remaining : 68 807 $
Landon Bow 75 000 $ (2)
Salary Remaining : 68 807 $
Total Farm Players19
Salary Commitment
Year 2021 : 2 465 000 $
Year 2022 : 2 205 000 $
Year 2023 : 667 500 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 465 000 $
Year 2022 : 2 205 000 $
Year 2023 : 667 500 $
Year 2024 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6750 - 400 $ - 6 750 - 100,00%
Level 2: 6000 - 245 $ - 6 000 - 100,00%
Level 3: 3500 - 190 $ - 3 500 - 100,00%
Level 4: 4750 - 145 $ - 4 750 - 100,00%
Luxury : 2000 - 650 $ - 2 000 - 100,00%
Total Capacity :23000
Team Popularity : 200,00%

Income

Home Games Left38
Average Attendance - %23 000 - 100,00%
Average Income per Game10 167 388 $
Year to Date Revenue30 502 164 $

Expense

Pro Players Total Salaries92 716 666 $
Farm Players Total Salaries3 242 751 $
Coaches Total Salaries2 150 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses6 488 073 $
Farm Year To Date Expenses362 058 $
Pro Salary Cap To Date6 418 845 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue386 360 744 $
Pro Remaining Season Days121
Pro Expenses Per Days720 897 $
Pro Estimated Expenses87 228 537 $
Farm Remaining Season Days100
Farm Expenses Per Days40 300 $
Farm Estimated Expenses4 030 000 $
Estimated Season Expenses91 258 537 $
Season Salary Cap92 716 666 $
Estimate Under Maximum Salary Cap of 100 000 000 $7 283 334 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 27 716 666 $
Current Bank Account290 536 665 $
Projected Bank Account585 638 872 $

Pro Players Salaries

Evgeny Kuznetsov 7 800 000 $ (4)
-Salary Remaining : 7 260 000 $
Mark Giordano 6 750 000 $ (1)
-Salary Remaining : 6 282 692 $
Cam Fowler 6 500 000 $ (5)
-Salary Remaining : 6 050 000 $
Ryan Ellis 6 250 000 $ (6)
-Salary Remaining : 5 817 308 $
Dustin Brown 5 875 000 $ (1)
-Salary Remaining : 5 468 269 $
Shea Theodore 5 200 000 $ (3)
-Salary Remaining : 4 840 000 $
Reilly Smith 5 000 000 $ (1)
-Salary Remaining : 4 653 846 $
Ryan Murray 5 000 000 $ (5)
-Salary Remaining : 4 653 846 $
Peter Bondra 5 000 000 $ (10)
-Salary Remaining : 4 653 846 $
Jean-Gabriel Pageau 5 000 000 $ (5)
-Salary Remaining : 4 653 846 $
Anthony Beauvillier 4 500 000 $ (3)
-Salary Remaining : 4 188 462 $
Justin Abdelkader 4 250 000 $ (2)
-Salary Remaining : 3 955 769 $
Carter Hart 3 400 000 $ (3)
-Salary Remaining : 3 164 615 $
Craig Smith 3 400 000 $ (2)
-Salary Remaining : 3 164 615 $
Carl Soderberg 3 200 000 $ (1)
-Salary Remaining : 2 978 462 $
Justin Braun 2 666 667 $ (2)
-Salary Remaining : 2 482 052 $
Denis Gurianov 2 550 000 $ (1)
-Salary Remaining : 2 373 462 $
Derek Grant 2 450 000 $ (2)
-Salary Remaining : 2 280 385 $
James Reimer 2 149 999 $ (3)
-Salary Remaining : 2 001 153 $
(SALAIRE RETENU J. STAAL) 2 000 000 $ (1)
-Salary Remaining : 1 861 538 $
Jordan Kyrou 1 500 000 $ (3)
-Salary Remaining : 1 396 154 $
Zach Aston-Reese 1 275 000 $ (3)
-Salary Remaining : 1 186 731 $
(SALAIRE RETENUE RUST) 1 000 000 $ (1)
-Salary Remaining : 930 769 $
Total Pro Players23
Salary Commitment
Year 2021 : 92 716 666 $
Year 2022 : 66 341 666 $
Year 2023 : 53 574 999 $
Year 2024 : 35 550 000 $
Salary Average Commitment
Year 2021 : 92 716 666 $
Year 2022 : 66 341 666 $
Year 2023 : 53 574 999 $
Year 2024 : 35 550 000 $
Salary Cap with 1 Way Contract
Year 2021 : 92 716 666 $
Year 2022 : 66 341 666 $
Year 2023 : 53 574 999 $
Year 2024 : 35 550 000 $

Farm Players Salaries

Quinton Byfield 354 417 $ (3)
Salary Remaining : 325 153 $
Vince Dunn 350 000 $ (2)
Salary Remaining : 321 101 $
Haydn Fleury 300 000 $ (1)
Salary Remaining : 275 229 $
Spencer Knight 250 000 $ (2)
Salary Remaining : 229 358 $
Nick Holden 230 000 $ (2)
Salary Remaining : 211 009 $
Trevor Zegras 180 000 $ (2)
Salary Remaining : 165 138 $
Cal Foote 150 000 $ (3)
Salary Remaining : 137 615 $
Liam Foudy 126 917 $ (1)
Salary Remaining : 116 437 $
Markus Granlund 100 000 $ (1)
Salary Remaining : 91 743 $
Benoit-Olivier Groulx 92 500 $ (2)
Salary Remaining : 84 862 $
Zach Senyshyn 90 000 $ (2)
Salary Remaining : 82 569 $
Gabriel Fortier 90 000 $ (2)
Salary Remaining : 82 569 $
Eetu Tuulola 90 000 $ (2)
Salary Remaining : 82 569 $
Brett Murray 90 000 $ (2)
Salary Remaining : 82 569 $
Urho Vaakanainen 89 417 $ (1)
Salary Remaining : 82 034 $
Alex Alexeyev 89 417 $ (1)
Salary Remaining : 82 034 $
Will Cuylle 85 083 $ (3)
Salary Remaining : 78 058 $
Chris Wideman 70 000 $ (2)
Salary Remaining : 64 220 $
Vinni Lettieri 70 000 $ (2)
Salary Remaining : 64 220 $
Reid Boucher 70 000 $ (2)
Salary Remaining : 64 220 $
Matt Beleskey 70 000 $ (1)
Salary Remaining : 64 220 $
Corey Tropp 70 000 $ (1)
Salary Remaining : 64 220 $
Jean-Francois Berube 70 000 $ (2)
Salary Remaining : 64 220 $
Kurtis Gabriel 65 000 $ (1)
Salary Remaining : 59 633 $
Total Farm Players24
Salary Commitment
Year 2021 : 3 242 751 $
Year 2022 : 2 332 000 $
Year 2023 : 589 500 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 3 242 751 $
Year 2022 : 2 332 000 $
Year 2023 : 589 500 $
Year 2024 : 0 $

Cataractes



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Gervais Auto
Level 1: 6400 - 375 $ - 6 400 - 100,00%
Level 2: 6675 - 300 $ - 6 675 - 100,00%
Level 3: 4850 - 225 $ - 4 850 - 100,00%
Level 4: 6675 - 120 $ - 6 675 - 100,00%
Luxury : 1400 - 950 $ - 1 400 - 100,00%
Total Capacity :26000
Team Popularity : 200,00%

Income

Home Games Left38
Average Attendance - %26 000 - 100,00%
Average Income per Game11 360 878 $
Year to Date Revenue34 082 634 $

Expense

Pro Players Total Salaries93 063 809 $
Farm Players Total Salaries3 767 417 $
Coaches Total Salaries2 400 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses6 458 451 $
Farm Year To Date Expenses379 842 $
Pro Salary Cap To Date6 354 601 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue431 713 364 $
Pro Remaining Season Days121
Pro Expenses Per Days727 414 $
Pro Estimated Expenses88 017 094 $
Farm Remaining Season Days100
Farm Expenses Per Days42 820 $
Farm Estimated Expenses4 282 000 $
Estimated Season Expenses92 299 094 $
Season Salary Cap93 063 809 $
Estimate Under Maximum Salary Cap of 100 000 000 $6 936 191 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 28 063 809 $
Current Bank Account306 077 946 $
Projected Bank Account645 492 216 $

Pro Players Salaries

Sergei Bobrovsky 10 000 000 $ (3)
-Salary Remaining : 9 307 692 $
P.K. Subban 7 500 000 $ (1)
-Salary Remaining : 6 980 769 $
Quinn Hughes 6 375 000 $ (6)
-Salary Remaining : 5 933 654 $
Mats Zuccarello 6 000 000 $ (3)
-Salary Remaining : 5 584 615 $
Bryan Little 5 291 666 $ (3)
-Salary Remaining : 4 925 320 $
Jakob Silfverberg 5 250 000 $ (3)
-Salary Remaining : 4 886 538 $
Charlie Coyle 5 250 000 $ (5)
-Salary Remaining : 4 886 538 $
Alex Tuch 4 750 000 $ (3)
-Salary Remaining : 4 421 154 $
Brandon Montour 4 700 000 $ (5)
-Salary Remaining : 4 374 615 $
Karl Alzner 4 625 000 $ (1)
-Salary Remaining : 4 304 808 $
Cal Clutterbuck 3 500 000 $ (1)
-Salary Remaining : 3 257 692 $
James Neal 3 400 000 $ (1)
-Salary Remaining : 3 164 615 $
Jack Johnson 3 250 000 $ (2)
-Salary Remaining : 3 025 000 $
Colton Sissons 2 857 143 $ (5)
-Salary Remaining : 2 659 341 $
Brandon Saad 2 847 500 $ (4)
-Salary Remaining : 2 650 365 $
Barclay Goodrow 2 677 500 $ (4)
-Salary Remaining : 2 492 135 $
(SALAIRE RETENU ZIBANEJAD) (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 2 326 923 $
Jonathan Quick 2 465 000 $ (1)
-Salary Remaining : 2 294 346 $
Joel Armia 2 450 000 $ (3)
-Salary Remaining : 2 280 385 $
Daniel Sprong 2 450 000 $ (2)
-Salary Remaining : 2 280 385 $
(SALAIRE RETENU MALKIN) 2 375 000 $ (1)
-Salary Remaining : 2 210 577 $
Mark Pysyk 1 850 000 $ (1)
-Salary Remaining : 1 721 923 $
Joseph Blandisi 700 000 $ (2)
-Salary Remaining : 651 538 $
Total Pro Players23
Salary Commitment
Year 2021 : 93 063 809 $
Year 2022 : 64 848 809 $
Year 2023 : 58 448 809 $
Year 2024 : 24 707 143 $
Salary Average Commitment
Year 2021 : 93 063 809 $
Year 2022 : 64 848 809 $
Year 2023 : 58 448 809 $
Year 2024 : 24 707 143 $
Salary Cap with 1 Way Contract
Year 2021 : 93 063 809 $
Year 2022 : 64 848 809 $
Year 2023 : 58 448 809 $
Year 2024 : 24 707 143 $

Farm Players Salaries

Kevin Labanc 300 000 $ (3)
Salary Remaining : 275 229 $
Nick Bjugstad 246 500 $ (2)
Salary Remaining : 226 147 $
Derick Brassard 246 500 $ (1)
Salary Remaining : 226 147 $
Nicholas Baptiste 246 500 $ (2)
Salary Remaining : 226 147 $
Radim Simek 200 000 $ (1)
Salary Remaining : 183 486 $
Joakim Ryan 200 000 $ (1)
Salary Remaining : 183 486 $
Joey Daccord 180 000 $ (1)
Salary Remaining : 165 138 $
Moritz Seider 177 500 $ (1)
Salary Remaining : 162 844 $
Madison Bowey 170 000 $ (2)
Salary Remaining : 155 963 $
Cole Perfetti 162 750 $ (3)
Salary Remaining : 149 312 $
Lukas Elvenes 148 750 $ (2)
Salary Remaining : 136 468 $
Martin Marincin 140 000 $ (2)
Salary Remaining : 128 440 $
Brendan Leipsic 130 000 $ (2)
Salary Remaining : 119 266 $
Mikhail Berdin 127 500 $ (2)
Salary Remaining : 116 972 $
Jeremy Roy 102 000 $ (2)
Salary Remaining : 93 578 $
Tyler Madden 98 000 $ (3)
Salary Remaining : 89 908 $
Michael Vukojevic 92 500 $ (3)
Salary Remaining : 84 862 $
Francis Perron 92 500 $ (1)
Salary Remaining : 84 862 $
Chad Krys 92 500 $ (1)
Salary Remaining : 84 862 $
Liam O'Brien 92 500 $ (1)
Salary Remaining : 84 862 $
Connor Hobbs 92 500 $ (1)
Salary Remaining : 84 862 $
Mathias Emilio Pettersen 92 500 $ (3)
Salary Remaining : 84 862 $
Simon Holmstrom 92 500 $ (1)
Salary Remaining : 84 862 $
Martin Kaut 89 417 $ (1)
Salary Remaining : 82 034 $
Nikita Okhotyuk 79 500 $ (3)
Salary Remaining : 72 936 $
Dominic Turgeon 75 000 $ (2)
Salary Remaining : 68 807 $
Total Farm Players26
Salary Commitment
Year 2021 : 3 767 417 $
Year 2022 : 2 211 500 $
Year 2023 : 825 250 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 3 767 417 $
Year 2022 : 2 211 500 $
Year 2023 : 825 250 $
Year 2024 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 10000 - 400 $ - 10 000 - 100,00%
Level 2: 6000 - 375 $ - 6 000 - 100,00%
Level 3: 3000 - 325 $ - 3 000 - 100,00%
Level 4: 4000 - 300 $ - 4 000 - 100,00%
Luxury : 3000 - 800 $ - 2 477 - 82,58%
Total Capacity :26000
Team Popularity : 200,00%

Income

Home Games Left38
Average Attendance - %25 477 - 97,99%
Average Income per Game15 050 275 $
Year to Date Revenue45 150 826 $

Expense

Pro Players Total Salaries89 166 665 $
Farm Players Total Salaries3 074 757 $
Coaches Total Salaries3 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses6 353 073 $
Farm Year To Date Expenses335 713 $
Pro Salary Cap To Date6 173 073 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue571 910 463 $
Pro Remaining Season Days121
Pro Expenses Per Days705 897 $
Pro Estimated Expenses85 413 537 $
Farm Remaining Season Days100
Farm Expenses Per Days37 383 $
Farm Estimated Expenses3 738 300 $
Estimated Season Expenses89 151 837 $
Season Salary Cap89 166 665 $
Estimate Under Maximum Salary Cap of 100 000 000 $10 833 335 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 24 166 665 $
Current Bank Account521 259 807 $
Projected Bank Account1 004 018 433 $

Pro Players Salaries

Anze Kopitar 10 000 000 $ (3)
-Salary Remaining : 9 307 692 $
Jakub Voracek 8 250 000 $ (3)
-Salary Remaining : 7 678 846 $
Evander Kane 7 000 000 $ (3)
-Salary Remaining : 6 515 385 $
Justin Faulk 6 500 000 $ (6)
-Salary Remaining : 6 050 000 $
Ryan Nugent-Hopkins 6 000 000 $ (2)
-Salary Remaining : 5 584 615 $
Taylor Hall 6 000 000 $ (5)
-Salary Remaining : 5 584 615 $
Darnell Nurse 5 600 000 $ (1)
-Salary Remaining : 5 212 308 $
Jonathan Toews 5 250 000 $ (2)
-Salary Remaining : 4 886 538 $
Kimmo Timonen 5 000 000 $ (10)
-Salary Remaining : 4 653 846 $
Éric Desjardins 5 000 000 $ (10)
-Salary Remaining : 4 653 846 $
David Perron 4 000 000 $ (1)
-Salary Remaining : 3 723 077 $
Jordan Staal 4 000 000 $ (2)
-Salary Remaining : 3 723 077 $
Roope Hintz 2 500 000 $ (1)
-Salary Remaining : 2 326 923 $
Bryan Rust 2 500 000 $ (1)
-Salary Remaining : 2 326 923 $
Travis Sanheim 2 400 000 $ (2)
-Salary Remaining : 2 233 846 $
Frederik Andersen 2 266 666 $ (3)
-Salary Remaining : 2 109 743 $
Tuukka Rask 2 149 999 $ (2)
-Salary Remaining : 2 001 153 $
Erik Gudbranson 1 750 000 $ (1)
-Salary Remaining : 1 628 846 $
Casey Cizikas 1 500 000 $ (3)
-Salary Remaining : 1 396 154 $
Garnet Hathaway 1 500 000 $ (2)
-Salary Remaining : 1 396 154 $
Total Pro Players20
Salary Commitment
Year 2021 : 89 166 665 $
Year 2022 : 74 816 665 $
Year 2023 : 51 516 666 $
Year 2024 : 22 500 000 $
Salary Average Commitment
Year 2021 : 90 166 665 $
Year 2022 : 73 816 665 $
Year 2023 : 51 516 666 $
Year 2024 : 22 500 000 $
Salary Cap with 1 Way Contract
Year 2021 : 89 166 665 $
Year 2022 : 72 816 665 $
Year 2023 : 51 516 666 $
Year 2024 : 22 500 000 $

Farm Players Salaries

Jack Hughes 320 875 $ (2)
Salary Remaining : 294 381 $
Robert Thomas 300 000 $ (2)
Salary Remaining : 275 229 $
Alexander Holtz 180 000 $ (3)
Salary Remaining : 165 138 $
Sammy Blais 150 000 $ (1)
Salary Remaining : 137 615 $
Lassi Thomson 128 800 $ (3)
Salary Remaining : 118 165 $
Ty Smith 126 333 $ (2)
Salary Remaining : 115 902 $
Anders Bjork 125 000 $ (1)
Salary Remaining : 114 679 $
Trent Frederic 105 000 $ (2)
Salary Remaining : 96 330 $
Riley Tufte 99 583 $ (1)
Salary Remaining : 91 361 $
Otto Koivula 95 000 $ (1)
Salary Remaining : 87 156 $
Yakov Trenin 95 000 $ (1)
Salary Remaining : 87 156 $
Artyom Zagidulin 92 500 $ (3)
Salary Remaining : 84 862 $
Jeffrey Viel 92 500 $ (2)
Salary Remaining : 84 862 $
Hunter Jones 92 500 $ (2)
Salary Remaining : 84 862 $
Henrik Borgstrom 92 500 $ (1)
Salary Remaining : 84 862 $
Matthew Highmore 90 000 $ (1)
Salary Remaining : 82 569 $
Kale Clague 90 000 $ (1)
Salary Remaining : 82 569 $
Antoine Morand 90 000 $ (2)
Salary Remaining : 82 569 $
Mason Millman 87 000 $ (3)
Salary Remaining : 79 817 $
Jack Studnicka 86 333 $ (1)
Salary Remaining : 79 205 $
Calvin Petersen 85 833 $ (1)
Salary Remaining : 78 746 $
Dylan Coghlan 82 500 $ (2)
Salary Remaining : 75 688 $
Charles Hudon 80 000 $ (1)
Salary Remaining : 73 394 $
Alexander True 77 500 $ (2)
Salary Remaining : 71 101 $
Daniil Tarasov 75 000 $ (1)
Salary Remaining : 68 807 $
Derrick Pouliot 70 000 $ (1)
Salary Remaining : 64 220 $
Keaton Thompson 65 000 $ (1)
Salary Remaining : 59 633 $
Total Farm Players27
Salary Commitment
Year 2021 : 3 074 757 $
Year 2022 : 1 775 508 $
Year 2023 : 488 300 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 3 074 757 $
Year 2022 : 1 775 508 $
Year 2023 : 488 300 $
Year 2024 : 0 $

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 7000 - 500 $ - 7 000 - 100,00%
Level 2: 6000 - 400 $ - 6 000 - 100,00%
Level 3: 3000 - 300 $ - 3 000 - 100,00%
Level 4: 4000 - 200 $ - 4 000 - 100,00%
Luxury : 3500 - 750 $ - 2 927 - 83,64%
Total Capacity :23500
Team Popularity : 200,00%

Income

Home Games Left38
Average Attendance - %22 927 - 97,56%
Average Income per Game14 595 295 $
Year to Date Revenue43 785 885 $

Expense

Pro Players Total Salaries86 920 832 $
Farm Players Total Salaries4 075 583 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses6 255 542 $
Farm Year To Date Expenses359 330 $
Pro Salary Cap To Date6 117 085 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue554 621 210 $
Pro Remaining Season Days121
Pro Expenses Per Days684 006 $
Pro Estimated Expenses82 764 726 $
Farm Remaining Season Days100
Farm Expenses Per Days41 978 $
Farm Estimated Expenses4 197 800 $
Estimated Season Expenses86 962 526 $
Season Salary Cap86 920 832 $
Estimate Under Maximum Salary Cap of 100 000 000 $13 079 168 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 21 920 832 $
Current Bank Account163 131 275 $
Projected Bank Account630 789 959 $

Pro Players Salaries

Jamie Benn 9 500 000 $ (4)
-Salary Remaining : 8 842 308 $
Mathew Barzal 6 000 000 $ (2)
-Salary Remaining : 5 584 615 $
Cam Atkinson 5 875 000 $ (4)
-Salary Remaining : 5 468 269 $
Cale Makar 5 525 000 $ (3)
-Salary Remaining : 5 142 500 $
Travis Konecny 5 500 000 $ (4)
-Salary Remaining : 5 119 231 $
Tom Wilson 5 166 666 $ (3)
-Salary Remaining : 4 808 974 $
Brady Tkachuk 5 100 000 $ (3)
-Salary Remaining : 4 746 923 $
Jordan Binnington 5 100 000 $ (6)
-Salary Remaining : 4 746 923 $
Charlie McAvoy 4 900 000 $ (1)
-Salary Remaining : 4 560 769 $
Devon Toews 4 250 000 $ (6)
-Salary Remaining : 3 955 769 $
Miro Heiskanen 4 250 000 $ (3)
-Salary Remaining : 3 955 769 $
Phillip Danault 4 250 000 $ (5)
-Salary Remaining : 3 955 769 $
Will Butcher 3 733 333 $ (1)
-Salary Remaining : 3 474 871 $
Andre Burakovsky 3 500 000 $ (1)
-Salary Remaining : 3 257 692 $
Philipp Grubauer 3 333 333 $ (2)
-Salary Remaining : 3 102 564 $
Sam Bennett 2 975 000 $ (2)
-Salary Remaining : 2 769 038 $
Scott Laughton 2 550 000 $ (5)
-Salary Remaining : 2 373 462 $
Adrian Kempe 2 000 000 $ (1)
-Salary Remaining : 1 861 538 $
Mike Reilly 1 912 500 $ (3)
-Salary Remaining : 1 780 096 $
Austin Watson 1 500 000 $ (2)
-Salary Remaining : 1 396 154 $
Total Pro Players20
Salary Commitment
Year 2021 : 86 920 832 $
Year 2022 : 72 787 499 $
Year 2023 : 58 979 166 $
Year 2024 : 37 025 000 $
Salary Average Commitment
Year 2021 : 86 920 832 $
Year 2022 : 72 787 499 $
Year 2023 : 58 979 166 $
Year 2024 : 37 025 000 $
Salary Cap with 1 Way Contract
Year 2021 : 86 920 832 $
Year 2022 : 72 787 499 $
Year 2023 : 58 979 166 $
Year 2024 : 37 025 000 $

Farm Players Salaries

Samuel Girard 500 000 $ (6)
Salary Remaining : 458 716 $
Bowen Byram 339 417 $ (2)
Salary Remaining : 311 391 $
Dylan Strome 215 000 $ (2)
Salary Remaining : 197 248 $
Nick Ritchie 215 000 $ (3)
Salary Remaining : 197 248 $
Alex Nedeljkovic 212 500 $ (2)
Salary Remaining : 194 954 $
Cam Talbot 210 000 $ (1)
Salary Remaining : 192 661 $
Robert Hagg 200 000 $ (1)
Salary Remaining : 183 486 $
Lucas Wallmark 200 000 $ (1)
Salary Remaining : 183 486 $
Zach Sanford 170 000 $ (2)
Salary Remaining : 155 963 $
Mitchell Stephens 170 000 $ (1)
Salary Remaining : 155 963 $
Matthew Boldy 132 500 $ (2)
Salary Remaining : 121 560 $
Troy Terry 127 500 $ (3)
Salary Remaining : 116 972 $
Thomas Harley 110 500 $ (3)
Salary Remaining : 101 376 $
David Gustafsson 106 500 $ (1)
Salary Remaining : 97 706 $
Dominik Bokk 100 000 $ (3)
Salary Remaining : 91 743 $
Taylor Raddysh 95 000 $ (2)
Salary Remaining : 87 156 $
Alec Regula 95 000 $ (1)
Salary Remaining : 87 156 $
Connor McMichael 92 500 $ (3)
Salary Remaining : 84 862 $
Samuel Bolduc 92 500 $ (3)
Salary Remaining : 84 862 $
Jesper Boqvist 92 500 $ (1)
Salary Remaining : 84 862 $
Jamieson Rees 92 500 $ (3)
Salary Remaining : 84 862 $
Dylan Gambrell 92 500 $ (1)
Salary Remaining : 84 862 $
Rasmus Kupari 92 500 $ (2)
Salary Remaining : 84 862 $
Zachary Jones 92 500 $ (3)
Salary Remaining : 84 862 $
Dustin Wolf 82 500 $ (3)
Salary Remaining : 75 688 $
Connor Ingram 73 333 $ (2)
Salary Remaining : 67 278 $
Alexandre Carrier 73 333 $ (2)
Salary Remaining : 67 278 $
Total Farm Players27
Salary Commitment
Year 2021 : 4 075 583 $
Year 2022 : 2 909 083 $
Year 2023 : 1 505 500 $
Year 2024 : 500 000 $
Salary Average Commitment
Year 2021 : 4 075 583 $
Year 2022 : 2 909 083 $
Year 2023 : 1 505 500 $
Year 2024 : 500 000 $

Huskies



Arena Capacity - Ticket Price
Attendance - %

Arena NameAréna Iamgold
Level 1: 8000 - 400 $ - 8 000 - 100,00%
Level 2: 7000 - 325 $ - 7 000 - 100,00%
Level 3: 3500 - 275 $ - 3 500 - 100,00%
Level 4: 5500 - 200 $ - 5 500 - 100,00%
Luxury : 2000 - 999 $ - 2 000 - 100,00%
Total Capacity :26000
Team Popularity : 200,00%

Income

Home Games Left37
Average Attendance - %26 000 - 100,00%
Average Income per Game14 207 895 $
Year to Date Revenue56 831 580 $

Expense

Pro Players Total Salaries82 009 167 $
Farm Players Total Salaries5 087 667 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses6 274 844 $
Farm Year To Date Expenses464 877 $
Pro Salary Cap To Date6 205 611 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue525 692 115 $
Pro Remaining Season Days121
Pro Expenses Per Days638 532 $
Pro Estimated Expenses77 262 372 $
Farm Remaining Season Days100
Farm Expenses Per Days51 263 $
Farm Estimated Expenses5 126 300 $
Estimated Season Expenses82 388 672 $
Season Salary Cap82 009 167 $
Estimate Under Maximum Salary Cap of 100 000 000 $17 990 833 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 17 009 167 $
Current Bank Account179 309 987 $
Projected Bank Account622 613 430 $

Pro Players Salaries

Andrei Vasilevskiy 9 500 000 $ (7)
-Salary Remaining : 8 842 308 $
Roman Josi (Out of Payroll) 9 059 000 $ (7)
-Salary Remaining : 8 431 838 $
Steven Stamkos 8 500 000 $ (3)
-Salary Remaining : 7 911 538 $
Ryan O'Reilly 7 500 000 $ (3)
-Salary Remaining : 6 980 769 $
Max Pacioretty 7 000 000 $ (2)
-Salary Remaining : 6 515 385 $
Nathan MacKinnon 6 300 000 $ (2)
-Salary Remaining : 5 863 846 $
Mathew Dumba 6 000 000 $ (2)
-Salary Remaining : 5 584 615 $
Bo Horvat 5 500 000 $ (2)
-Salary Remaining : 5 119 231 $
Ryan Pulock 4 250 000 $ (7)
-Salary Remaining : 3 955 769 $
Adam Lowry 3 825 000 $ (8)
-Salary Remaining : 3 560 192 $
Brandon Tanev 3 500 000 $ (4)
-Salary Remaining : 3 257 692 $
Jake McCabe 2 550 000 $ (1)
-Salary Remaining : 2 373 462 $
Alex Goligoski 2 550 000 $ (2)
-Salary Remaining : 2 373 462 $
Nick Jensen 2 500 000 $ (2)
-Salary Remaining : 2 326 923 $
Carl Hagelin 2 465 000 $ (3)
-Salary Remaining : 2 294 346 $
Luke Glendening 2 125 000 $ (6)
-Salary Remaining : 1 977 885 $
Chandler Stephenson 2 125 000 $ (2)
-Salary Remaining : 1 977 885 $
Calle Jarnkrok 2 000 000 $ (1)
-Salary Remaining : 1 861 538 $
Jack Campbell 1 650 000 $ (1)
-Salary Remaining : 1 535 769 $
Andrej Sekera 1 275 000 $ (2)
-Salary Remaining : 1 186 731 $
Jason Robertson 894 167 $ (1)
-Salary Remaining : 832 263 $
Total Pro Players21
Salary Commitment
Year 2021 : 91 068 167 $
Year 2022 : 83 974 000 $
Year 2023 : 50 724 000 $
Year 2024 : 32 259 000 $
Salary Average Commitment
Year 2021 : 82 009 167 $
Year 2022 : 74 915 000 $
Year 2023 : 41 665 000 $
Year 2024 : 23 200 000 $
Salary Cap with 1 Way Contract
Year 2021 : 91 068 167 $
Year 2022 : 83 974 000 $
Year 2023 : 50 724 000 $
Year 2024 : 32 259 000 $

Farm Players Salaries

Timo Meier 600 000 $ (2)
Salary Remaining : 550 459 $
Zach Werenski 500 000 $ (1)
Salary Remaining : 458 716 $
Ilya Samsonov 340 000 $ (3)
Salary Remaining : 311 927 $
Juuso Valimaki 297 500 $ (3)
Salary Remaining : 272 936 $
Eeli Tolvanen 255 000 $ (3)
Salary Remaining : 233 945 $
Loui Eriksson 246 500 $ (1)
Salary Remaining : 226 147 $
Matt Murray 246 500 $ (1)
Salary Remaining : 226 147 $
Travis Zajac 246 500 $ (1)
Salary Remaining : 226 147 $
Ian Cole 212 500 $ (5)
Salary Remaining : 194 954 $
Ivan Barbashev 212 500 $ (4)
Salary Remaining : 194 954 $
Carl Grundstrom 200 000 $ (2)
Salary Remaining : 183 486 $
Taro Hirose 200 000 $ (2)
Salary Remaining : 183 486 $
Sean Kuraly 170 000 $ (3)
Salary Remaining : 155 963 $
Carl Gunnarsson 170 000 $ (3)
Salary Remaining : 155 963 $
Radko Gudas 127 500 $ (2)
Salary Remaining : 116 972 $
Jason Spezza 127 500 $ (2)
Salary Remaining : 116 972 $
Colton Sceviour 127 500 $ (1)
Salary Remaining : 116 972 $
Sampo Ranta 106 250 $ (4)
Salary Remaining : 97 477 $
Evgeny Svechnikov 100 000 $ (2)
Salary Remaining : 91 743 $
Braydon Coburn 100 000 $ (1)
Salary Remaining : 91 743 $
Isac Lundestrom 100 000 $ (2)
Salary Remaining : 91 743 $
Tim Stutzle 92 500 $ (2)
Salary Remaining : 84 862 $
Noah Dobson 89 417 $ (1)
Salary Remaining : 82 034 $
Max Lajoie 80 000 $ (3)
Salary Remaining : 73 394 $
Remi Elie 70 000 $ (1)
Salary Remaining : 64 220 $
Eric Comrie 70 000 $ (2)
Salary Remaining : 64 220 $
Total Farm Players26
Salary Commitment
Year 2021 : 5 087 667 $
Year 2022 : 3 461 250 $
Year 2023 : 1 843 750 $
Year 2024 : 531 250 $
Salary Average Commitment
Year 2021 : 5 087 667 $
Year 2022 : 3 461 250 $
Year 2023 : 1 843 750 $
Year 2024 : 531 250 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - 415 $ - 6 000 - 100,00%
Level 2: 5000 - 345 $ - 5 000 - 100,00%
Level 3: 2000 - 315 $ - 2 000 - 100,00%
Level 4: 4000 - 245 $ - 4 000 - 100,00%
Luxury : 1000 - 999 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 200,00%

Income

Home Games Left38
Average Attendance - %18 000 - 100,00%
Average Income per Game10 167 760 $
Year to Date Revenue30 503 280 $

Expense

Pro Players Total Salaries97 482 102 $
Farm Players Total Salaries3 633 105 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses6 852 609 $
Farm Year To Date Expenses449 269 $
Pro Salary Cap To Date6 748 758 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue386 374 880 $
Pro Remaining Season Days121
Pro Expenses Per Days761 401 $
Pro Estimated Expenses92 129 521 $
Farm Remaining Season Days100
Farm Expenses Per Days47 093 $
Farm Estimated Expenses4 709 300 $
Estimated Season Expenses96 838 821 $
Season Salary Cap97 482 102 $
Estimate Under Maximum Salary Cap of 100 000 000 $2 517 898 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 32 482 102 $
Current Bank Account758 592 064 $
Projected Bank Account1 048 128 123 $

Pro Players Salaries

Nicklas Backstrom 9 200 000 $ (4)
-Salary Remaining : 8 563 077 $
Shea Weber 7 857 143 $ (5)
-Salary Remaining : 7 313 187 $
Evgeni Malkin 7 125 000 $ (1)
-Salary Remaining : 6 631 731 $
Marc-Andre Fleury 7 000 000 $ (1)
-Salary Remaining : 6 515 385 $
Chris Kreider 6 500 000 $ (6)
-Salary Remaining : 6 050 000 $
Nate Schmidt 5 950 000 $ (3)
-Salary Remaining : 5 538 077 $
Jared Spurgeon 5 950 000 $ (5)
-Salary Remaining : 5 538 077 $
Connor Brown 5 542 625 $ (7)
-Salary Remaining : 5 158 905 $
Colton Parayko 5 500 000 $ (1)
-Salary Remaining : 5 119 231 $
Jonathan Marchessault 5 000 000 $ (3)
-Salary Remaining : 4 653 846 $
Simon Gagné 5 000 000 $ (10)
-Salary Remaining : 4 653 846 $
Tomas Tatar 4 000 000 $ (2)
-Salary Remaining : 3 723 077 $
Paul Stastny 4 000 000 $ (2)
-Salary Remaining : 3 723 077 $
Lars Eller 3 500 000 $ (2)
-Salary Remaining : 3 257 692 $
Marco Scandella 3 275 000 $ (3)
-Salary Remaining : 3 048 269 $
Leo Komarov 3 000 000 $ (1)
-Salary Remaining : 2 792 308 $
Pavel Zacha 2 250 000 $ (1)
-Salary Remaining : 2 094 231 $
Laurent Brossoit 2 165 667 $ (3)
-Salary Remaining : 2 015 736 $
Justin Holl 2 000 000 $ (2)
-Salary Remaining : 1 861 538 $
Noel Acciari 1 666 667 $ (1)
-Salary Remaining : 1 551 282 $
Sam Gagner 1 000 000 $ (3)
-Salary Remaining : 930 769 $
Total Pro Players21
Salary Commitment
Year 2021 : 97 482 102 $
Year 2022 : 70 940 435 $
Year 2023 : 57 440 435 $
Year 2024 : 40 049 768 $
Salary Average Commitment
Year 2021 : 96 782 101 $
Year 2022 : 70 240 434 $
Year 2023 : 56 740 434 $
Year 2024 : 39 349 767 $
Salary Cap with 1 Way Contract
Year 2021 : 97 482 102 $
Year 2022 : 70 940 435 $
Year 2023 : 57 440 435 $
Year 2024 : 40 049 768 $

Farm Players Salaries

Egor Sharangovich 600 000 $ (4)
Salary Remaining : 550 459 $
Brett Howden 250 000 $ (4)
Salary Remaining : 229 358 $
Jaroslav Halak 216 667 $ (3)
Salary Remaining : 198 777 $
Devin Shore 200 000 $ (1)
Salary Remaining : 183 486 $
Evan Rodrigues 200 000 $ (2)
Salary Remaining : 183 486 $
Dominik Simon 173 333 $ (2)
Salary Remaining : 159 021 $
Danton Heinen 170 000 $ (4)
Salary Remaining : 155 963 $
Dean Kukan 165 000 $ (1)
Salary Remaining : 151 376 $
Connor Clifton 100 000 $ (2)
Salary Remaining : 91 743 $
Ben Harpur 100 000 $ (5)
Salary Remaining : 91 743 $
Max Lagace 99 767 $ (2)
Salary Remaining : 91 529 $
Leon Gawanke 98 780 $ (2)
Salary Remaining : 90 624 $
Tomas Nosek 97 500 $ (1)
Salary Remaining : 89 450 $
Valentin Zykov 97 500 $ (1)
Salary Remaining : 89 450 $
Karson Kuhlman 95 000 $ (2)
Salary Remaining : 87 156 $
Michael Bunting 95 000 $ (3)
Salary Remaining : 87 156 $
Joey Keane 92 500 $ (2)
Salary Remaining : 84 862 $
William Borgen 90 000 $ (3)
Salary Remaining : 82 569 $
Anton Blidh 90 000 $ (4)
Salary Remaining : 82 569 $
Nico Sturm 90 000 $ (3)
Salary Remaining : 82 569 $
Eric Staal 90 000 $ (1)
Salary Remaining : 82 569 $
Carsen Twarynski 88 975 $ (2)
Salary Remaining : 81 629 $
Cayden Primeau 88 083 $ (1)
Salary Remaining : 80 810 $
Jeremy Lauzon 85 000 $ (1)
Salary Remaining : 77 982 $
Andrew Peeke 80 000 $ (1)
Salary Remaining : 73 394 $
Alexander Barabanov 80 000 $ (3)
Salary Remaining : 73 394 $
Total Farm Players26
Salary Commitment
Year 2021 : 3 633 105 $
Year 2022 : 2 730 022 $
Year 2023 : 1 781 667 $
Year 2024 : 1 210 000 $
Salary Average Commitment
Year 2021 : 3 633 105 $
Year 2022 : 2 730 022 $
Year 2023 : 1 781 667 $
Year 2024 : 1 210 000 $

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyArena
Level 1: 8000 - 400 $ - 8 000 - 100,00%
Level 2: 7000 - 300 $ - 7 000 - 100,00%
Level 3: 3500 - 200 $ - 3 500 - 100,00%
Level 4: 5500 - 150 $ - 5 500 - 100,00%
Luxury : 2000 - 999 $ - 2 000 - 100,00%
Total Capacity :26000
Team Popularity : 200,00%

Income

Home Games Left38
Average Attendance - %26 000 - 100,00%
Average Income per Game13 146 270 $
Year to Date Revenue39 438 810 $

Expense

Pro Players Total Salaries98 221 666 $
Farm Players Total Salaries4 678 918 $
Coaches Total Salaries2 300 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses6 959 196 $
Farm Year To Date Expenses380 646 $
Pro Salary Cap To Date6 799 959 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue499 558 260 $
Pro Remaining Season Days121
Pro Expenses Per Days773 244 $
Pro Estimated Expenses93 562 524 $
Farm Remaining Season Days100
Farm Expenses Per Days42 926 $
Farm Estimated Expenses4 292 600 $
Estimated Season Expenses97 855 124 $
Season Salary Cap98 221 666 $
Estimate Under Maximum Salary Cap of 100 000 000 $1 778 334 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 33 221 666 $
Current Bank Account325 482 328 $
Projected Bank Account727 185 464 $

Pro Players Salaries

Thomas Chabot 8 000 000 $ (7)
-Salary Remaining : 7 446 154 $
Ryan Johansen 8 000 000 $ (3)
-Salary Remaining : 7 446 154 $
Patrik Laine 7 300 000 $ (4)
-Salary Remaining : 6 794 615 $
Brayden Schenn 6 500 000 $ (7)
-Salary Remaining : 6 050 000 $
Elvis Merzlikins 5 920 000 $ (4)
-Salary Remaining : 5 510 154 $
Jordan Eberle 5 500 000 $ (3)
-Salary Remaining : 5 119 231 $
Nick Leddy 5 500 000 $ (1)
-Salary Remaining : 5 119 231 $
Mike Hoffman 5 500 000 $ (4)
-Salary Remaining : 5 119 231 $
Ondrej Palat 5 300 000 $ (1)
-Salary Remaining : 4 933 077 $
Nino Niederreiter 5 250 000 $ (1)
-Salary Remaining : 4 886 538 $
Pius Suter 4 675 000 $ (4)
-Salary Remaining : 4 351 346 $
Kevin Lankinen 4 250 000 $ (3)
-Salary Remaining : 3 955 769 $
Brian Dumoulin 4 100 000 $ (2)
-Salary Remaining : 3 816 154 $
John Marino 3 837 500 $ (3)
-Salary Remaining : 3 571 827 $
Alexis Lafreniere 3 775 000 $ (2)
-Salary Remaining : 3 513 654 $
T.J. Brodie 3 500 000 $ (1)
-Salary Remaining : 3 257 692 $
Kaapo Kakko 3 483 333 $ (2)
-Salary Remaining : 3 242 179 $
Tomas Hertl 2 812 500 $ (2)
-Salary Remaining : 2 617 788 $
MacKenzie Weegar 2 400 000 $ (2)
-Salary Remaining : 2 233 846 $
Ivan Prosvetov 1 493 333 $ (2)
-Salary Remaining : 1 389 948 $
Nick Paul 1 125 000 $ (1)
-Salary Remaining : 1 047 115 $
Total Pro Players21
Salary Commitment
Year 2021 : 98 221 666 $
Year 2022 : 77 546 666 $
Year 2023 : 59 482 500 $
Year 2024 : 37 895 000 $
Salary Average Commitment
Year 2021 : 98 221 666 $
Year 2022 : 77 546 666 $
Year 2023 : 59 482 500 $
Year 2024 : 37 895 000 $
Salary Cap with 1 Way Contract
Year 2021 : 98 221 666 $
Year 2022 : 77 546 666 $
Year 2023 : 59 482 500 $
Year 2024 : 37 895 000 $

Farm Players Salaries

Johnny Boychuk 600 000 $ (1)
Salary Remaining : 550 459 $
Danny DeKeyser 500 000 $ (1)
Salary Remaining : 458 716 $
Julius Honka 305 000 $ (1)
Salary Remaining : 279 817 $
Jacob Bryson 297 500 $ (3)
Salary Remaining : 272 936 $
Mattias Samuelsson 272 000 $ (3)
Salary Remaining : 249 541 $
Nikolai Prokhorkin 228 333 $ (2)
Salary Remaining : 209 480 $
Petr Mrazek 213 000 $ (5)
Salary Remaining : 195 413 $
Kaapo Kahkonen 208 500 $ (2)
Salary Remaining : 191 284 $
Adam Boqvist 174 417 $ (2)
Salary Remaining : 160 015 $
Julien Gauthier 142 667 $ (3)
Salary Remaining : 130 887 $
Rasmus Asplund 142 500 $ (3)
Salary Remaining : 130 734 $
Mark Jankowski 130 000 $ (1)
Salary Remaining : 119 266 $
Jakub Zboril 128 000 $ (2)
Salary Remaining : 117 431 $
Alexey Toropchenko 124 000 $ (2)
Salary Remaining : 113 761 $
Riley Sheahan 120 000 $ (1)
Salary Remaining : 110 092 $
Brayden Burke 115 000 $ (2)
Salary Remaining : 105 505 $
Gustav Lindstrom 105 000 $ (2)
Salary Remaining : 96 330 $
Logan Stanley 104 667 $ (3)
Salary Remaining : 96 024 $
Ryan Carpenter 100 000 $ (1)
Salary Remaining : 91 743 $
Slater Koekkoek 92 500 $ (1)
Salary Remaining : 84 862 $
Zayde Wisdom 91 917 $ (3)
Salary Remaining : 84 327 $
Ridly Greig 89 417 $ (3)
Salary Remaining : 82 034 $
Adam Mascherin 88 000 $ (3)
Salary Remaining : 80 734 $
Raphael Lavoie 87 000 $ (3)
Salary Remaining : 79 817 $
Alexei Protas 79 500 $ (3)
Salary Remaining : 72 936 $
Filip Chlapik 70 000 $ (2)
Salary Remaining : 64 220 $
Curtis Lazar 70 000 $ (1)
Salary Remaining : 64 220 $
Total Farm Players27
Salary Commitment
Year 2021 : 4 678 918 $
Year 2022 : 2 761 418 $
Year 2023 : 1 608 168 $
Year 2024 : 213 000 $
Salary Average Commitment
Year 2021 : 4 678 918 $
Year 2022 : 2 761 418 $
Year 2023 : 1 608 168 $
Year 2024 : 213 000 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 8500 - 500 $ - 8 500 - 100,00%
Level 2: 6500 - 400 $ - 6 500 - 100,00%
Level 3: 4500 - 340 $ - 4 500 - 100,00%
Level 4: 4500 - 290 $ - 4 500 - 100,00%
Luxury : 2000 - 999 $ - 2 000 - 100,00%
Total Capacity :26000
Team Popularity : 200,00%

Income

Home Games Left39
Average Attendance - %26 000 - 100,00%
Average Income per Game17 407 670 $
Year to Date Revenue34 815 340 $

Expense

Pro Players Total Salaries99 762 857 $
Farm Players Total Salaries2 864 833 $
Coaches Total Salaries5 800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses7 204 356 $
Farm Year To Date Expenses360 396 $
Pro Salary Cap To Date6 906 663 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue678 899 130 $
Pro Remaining Season Days121
Pro Expenses Per Days800 484 $
Pro Estimated Expenses96 858 564 $
Farm Remaining Season Days100
Farm Expenses Per Days40 044 $
Farm Estimated Expenses4 004 400 $
Estimated Season Expenses100 862 964 $
Season Salary Cap99 762 857 $
Estimate Under Maximum Salary Cap of 100 000 000 $237 143 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 34 762 857 $
Current Bank Account183 027 847 $
Projected Bank Account761 064 013 $

Pro Players Salaries

Drew Doughty 11 000 000 $ (3)
-Salary Remaining : 10 238 462 $
Nikita Kucherov 9 500 000 $ (6)
-Salary Remaining : 8 842 308 $
Claude Giroux 8 275 000 $ (1)
-Salary Remaining : 7 702 115 $
Kevin Hayes 7 142 857 $ (5)
-Salary Remaining : 6 648 352 $
Patrice Bergeron 6 875 000 $ (2)
-Salary Remaining : 6 399 038 $
Alex DeBrincat 6 400 000 $ (2)
-Salary Remaining : 5 956 923 $
Josh Morrissey 6 250 000 $ (7)
-Salary Remaining : 5 817 308 $
Filip Forsberg 6 000 000 $ (1)
-Salary Remaining : 5 584 615 $
Andrei Svechnikov 5 695 000 $ (3)
-Salary Remaining : 5 300 731 $
Brady Skjei 5 250 000 $ (3)
-Salary Remaining : 4 886 538 $
Roberto Bissonnette 5 000 000 $ (10)
-Salary Remaining : 4 653 846 $
Morgan Rielly 5 000 000 $ (2)
-Salary Remaining : 4 653 846 $
Melvin Campbell 5 000 000 $ (10)
-Salary Remaining : 4 653 846 $
Brett Pesce 4 025 000 $ (3)
-Salary Remaining : 3 746 346 $
Mackenzie Blackwood 2 550 000 $ (1)
-Salary Remaining : 2 373 462 $
Brad Richardson 1 500 000 $ (1)
-Salary Remaining : 1 396 154 $
Andrew Mangiapane 1 400 000 $ (1)
-Salary Remaining : 1 303 077 $
Tobias Rieder 1 200 000 $ (1)
-Salary Remaining : 1 116 923 $
Mirco Mueller 1 000 000 $ (1)
-Salary Remaining : 930 769 $
Riley Barber 700 000 $ (1)
-Salary Remaining : 651 538 $
Total Pro Players20
Salary Commitment
Year 2021 : 99 762 857 $
Year 2022 : 77 137 857 $
Year 2023 : 58 862 857 $
Year 2024 : 32 892 857 $
Salary Average Commitment
Year 2021 : 94 294 107 $
Year 2022 : 71 669 107 $
Year 2023 : 53 394 107 $
Year 2024 : 27 424 107 $
Salary Cap with 1 Way Contract
Year 2021 : 99 762 857 $
Year 2022 : 77 137 857 $
Year 2023 : 58 862 857 $
Year 2024 : 32 892 857 $

Farm Players Salaries

Rasmus Dahlin 442 000 $ (3)
Salary Remaining : 405 505 $
Anthony DeAngelo 425 000 $ (5)
Salary Remaining : 389 908 $
Victor Mete 150 000 $ (2)
Salary Remaining : 137 615 $
Travis Dermott 130 000 $ (1)
Salary Remaining : 119 266 $
Jeff Skinner 127 500 $ (3)
Salary Remaining : 116 972 $
Sam Lafferty 120 000 $ (1)
Salary Remaining : 110 092 $
Brennan Menell 120 000 $ (2)
Salary Remaining : 110 092 $
Alex Galchenyuk 119 000 $ (1)
Salary Remaining : 109 174 $
Kiefer Sherwood 100 000 $ (1)
Salary Remaining : 91 743 $
Zach Bogosian 100 000 $ (3)
Salary Remaining : 91 743 $
Nicolas Deslauriers 100 000 $ (1)
Salary Remaining : 91 743 $
Nick Cousins 100 000 $ (1)
Salary Remaining : 91 743 $
Grigory Denisenko 92 500 $ (3)
Salary Remaining : 84 862 $
Marc Del Gaizo 92 500 $ (3)
Salary Remaining : 84 862 $
Lane Pederson 90 000 $ (1)
Salary Remaining : 82 569 $
Klim Kostin 86 333 $ (1)
Salary Remaining : 79 205 $
Hunter Miska 80 000 $ (1)
Salary Remaining : 73 394 $
Christian Jaros 80 000 $ (1)
Salary Remaining : 73 394 $
Christoffer Ehn 80 000 $ (1)
Salary Remaining : 73 394 $
Kevin Poulin 80 000 $ (1)
Salary Remaining : 73 394 $
Jordy Bellerive 75 000 $ (1)
Salary Remaining : 68 807 $
Dylan Ferguson 75 000 $ (2)
Salary Remaining : 68 807 $
Total Farm Players22
Salary Commitment
Year 2021 : 2 864 833 $
Year 2022 : 1 624 500 $
Year 2023 : 1 279 500 $
Year 2024 : 425 000 $
Salary Average Commitment
Year 2021 : 2 864 833 $
Year 2022 : 1 624 500 $
Year 2023 : 1 279 500 $
Year 2024 : 425 000 $

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 8500 - 999 $ - 5 759 - 67,75%
Level 2: 6500 - 998 $ - 3 960 - 60,92%
Level 3: 4500 - 997 $ - 1 800 - 40,01%
Level 4: 4500 - 996 $ - 2 403 - 53,39%
Luxury : 2000 - 999 $ - 1 992 - 99,61%
Total Capacity :26000
Team Popularity : 200,00%

Income

Home Games Left37
Average Attendance - %15 914 - 61,21%
Average Income per Game23 665 772 $
Year to Date Revenue94 663 086 $

Expense

Pro Players Total Salaries96 281 738 $
Farm Players Total Salaries4 424 667 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses6 699 908 $
Farm Year To Date Expenses389 327 $
Pro Salary Cap To Date6 630 679 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue875 633 546 $
Pro Remaining Season Days121
Pro Expenses Per Days748 321 $
Pro Estimated Expenses90 546 841 $
Farm Remaining Season Days100
Farm Expenses Per Days45 180 $
Farm Estimated Expenses4 518 000 $
Estimated Season Expenses95 064 841 $
Season Salary Cap96 281 738 $
Estimate Under Maximum Salary Cap of 100 000 000 $3 718 262 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 31 281 738 $
Current Bank Account291 216 599 $
Projected Bank Account1 071 785 304 $

Pro Players Salaries

Kirill Kaprizov 9 350 000 $ (7)
-Salary Remaining : 8 702 692 $
Dougie Hamilton 8 075 000 $ (6)
-Salary Remaining : 7 515 962 $
Ryan Suter 7 538 461 $ (3)
-Salary Remaining : 7 016 568 $
Max Domi 6 240 875 $ (7)
-Salary Remaining : 5 808 814 $
Dylan Larkin 6 100 000 $ (2)
-Salary Remaining : 5 677 692 $
Anton Stralman 5 500 000 $ (1)
-Salary Remaining : 5 119 231 $
Mikael Granlund 5 200 000 $ (4)
-Salary Remaining : 4 840 000 $
Ben Bishop 4 916 666 $ (2)
-Salary Remaining : 4 576 281 $
Jaden Schwartz 4 887 500 $ (6)
-Salary Remaining : 4 549 135 $
Thatcher Demko 4 675 000 $ (6)
-Salary Remaining : 4 351 346 $
Ryan Graves 3 800 000 $ (4)
-Salary Remaining : 3 536 923 $
Marcus Foligno 3 612 500 $ (4)
-Salary Remaining : 3 362 404 $
(SALAIRE RETENU KESSEL) 3 400 000 $ (1)
-Salary Remaining : 3 164 615 $
Blake Coleman 2 975 000 $ (4)
-Salary Remaining : 2 769 038 $
Vladislav Gavrikov 2 975 000 $ (2)
-Salary Remaining : 2 769 038 $
(SALAIRE RETENUE TOMAS HERTL) 2 812 500 $ (1)
-Salary Remaining : 2 617 788 $
(SALAIRE RETENU DUNCAN KEITH) 2 769 231 $ (1)
-Salary Remaining : 2 577 515 $
Artturi Lehkonen 2 550 000 $ (3)
-Salary Remaining : 2 373 462 $
Philippe Myers 2 337 500 $ (1)
-Salary Remaining : 2 175 673 $
Mason Appleton 2 125 000 $ (1)
-Salary Remaining : 1 977 885 $
(RACHAT MIKE MATHESON) 1 624 838 $ (10)
-Salary Remaining : 1 512 349 $
Michael McLeod 1 025 000 $ (2)
-Salary Remaining : 954 038 $
Ben Street 900 000 $ (1)
-Salary Remaining : 837 692 $
Nils Hoglander 891 667 $ (3)
-Salary Remaining : 829 936 $
Total Pro Players24
Salary Commitment
Year 2021 : 96 281 738 $
Year 2022 : 76 437 507 $
Year 2023 : 61 420 841 $
Year 2024 : 50 440 713 $
Salary Average Commitment
Year 2021 : 96 806 739 $
Year 2022 : 76 962 508 $
Year 2023 : 61 945 842 $
Year 2024 : 50 965 714 $
Salary Cap with 1 Way Contract
Year 2021 : 96 281 738 $
Year 2022 : 76 437 507 $
Year 2023 : 61 420 841 $
Year 2024 : 50 440 713 $

Farm Players Salaries

Ilya Mikheyev 467 500 $ (3)
Salary Remaining : 428 899 $
Micheal Ferland 350 000 $ (2)
Salary Remaining : 321 101 $
Brett Connolly 350 000 $ (2)
Salary Remaining : 321 101 $
Josh Leivo 221 000 $ (2)
Salary Remaining : 202 752 $
Rocco Grimaldi 200 000 $ (1)
Salary Remaining : 183 486 $
Vitaly Kravtsov 177 500 $ (1)
Salary Remaining : 162 844 $
Sami Niku 170 000 $ (1)
Salary Remaining : 155 963 $
Warren Foegele 150 000 $ (2)
Salary Remaining : 137 615 $
Alex Newhook 149 167 $ (2)
Salary Remaining : 136 850 $
Jeremy Swayman 148 750 $ (2)
Salary Remaining : 136 468 $
Jack Rathbone 140 250 $ (2)
Salary Remaining : 128 670 $
Ryan McLeod 127 500 $ (1)
Salary Remaining : 116 972 $
Mackenzie Entwistle 127 500 $ (2)
Salary Remaining : 116 972 $
Philipp Kurashev 123 250 $ (2)
Salary Remaining : 113 073 $
Kyle Capobianco 119 000 $ (1)
Salary Remaining : 109 174 $
Alexander Romanov 117 750 $ (1)
Salary Remaining : 108 028 $
Jakub Skarek 114 750 $ (1)
Salary Remaining : 105 275 $
Conor Timmins 111 500 $ (2)
Salary Remaining : 102 294 $
Justus Annunen 110 500 $ (2)
Salary Remaining : 101 376 $
Adam Gaudette 105 000 $ (2)
Salary Remaining : 96 330 $
Zach Whitecloud 100 000 $ (2)
Salary Remaining : 91 743 $
Jake Leschyshyn 97 750 $ (2)
Salary Remaining : 89 679 $
Jacob Larsson 97 750 $ (1)
Salary Remaining : 89 679 $
Aidan Dudas 97 500 $ (2)
Salary Remaining : 89 450 $
Jan Mysak 92 500 $ (3)
Salary Remaining : 84 862 $
Layton Ahac 92 500 $ (3)
Salary Remaining : 84 862 $
Luke Evangelista 91 917 $ (3)
Salary Remaining : 84 327 $
Nathan Bastian 87 500 $ (2)
Salary Remaining : 80 275 $
Ryan Suzuki 86 333 $ (3)
Salary Remaining : 79 205 $
Total Farm Players29
Salary Commitment
Year 2021 : 4 424 667 $
Year 2022 : 3 300 417 $
Year 2023 : 830 750 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 4 507 167 $
Year 2022 : 3 382 917 $
Year 2023 : 913 250 $
Year 2024 : 0 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 6000 - 500 $ - 6 000 - 100,00%
Level 2: 5000 - 300 $ - 5 000 - 100,00%
Level 3: 2000 - 200 $ - 2 000 - 100,00%
Level 4: 4000 - 100 $ - 4 000 - 100,00%
Luxury : 1000 - 999 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 200,00%

Income

Home Games Left39
Average Attendance - %18 000 - 100,00%
Average Income per Game9 385 510 $
Year to Date Revenue18 771 020 $

Expense

Pro Players Total Salaries82 995 533 $
Farm Players Total Salaries3 565 791 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses5 811 230 $
Farm Year To Date Expenses404 422 $
Pro Salary Cap To Date5 707 383 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue366 034 890 $
Pro Remaining Season Days121
Pro Expenses Per Days649 966 $
Pro Estimated Expenses78 645 886 $
Farm Remaining Season Days100
Farm Expenses Per Days46 475 $
Farm Estimated Expenses4 647 500 $
Estimated Season Expenses83 293 386 $
Season Salary Cap82 995 533 $
Estimate Under Maximum Salary Cap of 100 000 000 $17 004 467 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 17 995 533 $
Current Bank Account506 165 383 $
Projected Bank Account788 906 887 $

Pro Players Salaries

Johnny Gaudreau 6 750 000 $ (2)
-Salary Remaining : 6 282 692 $
Jonas Brodin (1 Way Contract) 6 612 500 $ (8)
-Salary Remaining : 6 154 712 $
John Gibson 6 400 000 $ (3)
-Salary Remaining : 5 956 923 $
Anthony Mantha 6 375 000 $ (7)
-Salary Remaining : 5 933 654 $
Ryan Strome 4 750 000 $ (3)
-Salary Remaining : 4 421 154 $
Josh Anderson 4 350 000 $ (5)
-Salary Remaining : 4 048 846 $
Filip Hronek 4 250 000 $ (3)
-Salary Remaining : 3 955 769 $
Cody Ceci 4 000 000 $ (4)
-Salary Remaining : 3 723 077 $
Brendan Gallagher 3 750 000 $ (1)
-Salary Remaining : 3 490 385 $
Max Comtois 3 500 000 $ (2)
-Salary Remaining : 3 257 692 $
(SALAIRE RETENU PAVELSKI) 3 500 000 $ (1)
-Salary Remaining : 3 257 692 $
Joel Edmundson 3 500 000 $ (7)
-Salary Remaining : 3 257 692 $
Chris Tierney 3 250 000 $ (1)
-Salary Remaining : 3 025 000 $
Radek Faksa 3 050 000 $ (5)
-Salary Remaining : 2 838 846 $
Anthony Cirelli 3 000 000 $ (2)
-Salary Remaining : 2 792 308 $
(RACHAT JEFF SKINNER) 2 999 700 $ (6)
-Salary Remaining : 2 792 028 $
Luke Kunin 2 650 000 $ (2)
-Salary Remaining : 2 466 538 $
Janne Kuokkanen 2 125 000 $ (2)
-Salary Remaining : 1 977 885 $
Scott Harrington 1 633 333 $ (1)
-Salary Remaining : 1 520 256 $
Joel Farabee 1 425 000 $ (1)
-Salary Remaining : 1 326 346 $
K'Andre Miller 1 275 000 $ (2)
-Salary Remaining : 1 186 731 $
Greg Pateryn 1 250 000 $ (2)
-Salary Remaining : 1 163 462 $
Oscar Fantenberg 925 000 $ (1)
-Salary Remaining : 860 962 $
Jake Oettinger 925 000 $ (1)
-Salary Remaining : 860 962 $
Nicolas Roy 750 000 $ (1)
-Salary Remaining : 698 077 $
Mark Kastelic 0 $ (0)
Graeme Clarke 0 $ (0)
Carson Focht 0 $ (0)
Total Pro Players28
Salary Commitment
Year 2021 : 82 995 533 $
Year 2022 : 66 837 200 $
Year 2023 : 46 287 200 $
Year 2024 : 30 887 200 $
Salary Average Commitment
Year 2021 : 83 120 533 $
Year 2022 : 66 962 200 $
Year 2023 : 46 412 200 $
Year 2024 : 31 012 200 $
Salary Cap with 1 Way Contract
Year 2021 : 82 995 533 $
Year 2022 : 66 837 200 $
Year 2023 : 46 287 200 $
Year 2024 : 30 887 200 $

Farm Players Salaries

Milan Lucic 525 000 $ (2)
Salary Remaining : 481 651 $
Frans Nielsen 525 000 $ (1)
Salary Remaining : 481 651 $
Mikko Koskinen 460 000 $ (2)
Salary Remaining : 422 018 $
Jack Quinn 174 417 $ (3)
Salary Remaining : 160 015 $
Joseph Veleno 124 375 $ (1)
Salary Remaining : 114 106 $
Ville Heinola 115 000 $ (2)
Salary Remaining : 105 505 $
Pierre-Olivier Joseph 107 583 $ (1)
Salary Remaining : 98 700 $
Jakub Lauko 100 000 $ (2)
Salary Remaining : 91 743 $
John Hayden 100 000 $ (1)
Salary Remaining : 91 743 $
Vitaly Abramov 100 000 $ (3)
Salary Remaining : 91 743 $
Dryden Hunt 97 500 $ (1)
Salary Remaining : 89 450 $
Blake Speers 97 500 $ (1)
Salary Remaining : 89 450 $
Olivier Rodrigue 95 000 $ (2)
Salary Remaining : 87 156 $
Pavel Dorofeyev 92 500 $ (3)
Salary Remaining : 84 862 $
Samuel Fagemo 91 083 $ (2)
Salary Remaining : 83 563 $
Akil Thomas 91 083 $ (2)
Salary Remaining : 83 563 $
Jared McIsaac 89 667 $ (2)
Salary Remaining : 82 263 $
Tyson Foerster 89 417 $ (3)
Salary Remaining : 82 034 $
Brayden Tracey 86 333 $ (3)
Salary Remaining : 79 205 $
Nolan Foote 86 333 $ (3)
Salary Remaining : 79 205 $
Lucas Johansen 80 833 $ (2)
Salary Remaining : 74 159 $
Brendan Guhle 80 000 $ (1)
Salary Remaining : 73 394 $
Nicholas Robertson 79 667 $ (3)
Salary Remaining : 73 089 $
A.J. Greer 77 500 $ (1)
Salary Remaining : 71 101 $
Total Farm Players24
Salary Commitment
Year 2021 : 3 565 791 $
Year 2022 : 2 356 333 $
Year 2023 : 708 667 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 3 565 791 $
Year 2022 : 2 356 333 $
Year 2023 : 708 667 $
Year 2024 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - 600 $ - 6 000 - 100,00%
Level 2: 5000 - 455 $ - 5 000 - 100,00%
Level 3: 2000 - 390 $ - 2 000 - 100,00%
Level 4: 4000 - 293 $ - 4 000 - 100,00%
Luxury : 1000 - 999 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 200,00%

Income

Home Games Left38
Average Attendance - %18 000 - 100,00%
Average Income per Game13 150 740 $
Year to Date Revenue39 452 220 $

Expense

Pro Players Total Salaries88 616 500 $
Farm Players Total Salaries3 123 416 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 297 500 $
Pro Year To Date Expenses6 238 836 $
Farm Year To Date Expenses381 753 $
Pro Salary Cap To Date6 134 985 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue499 728 120 $
Pro Remaining Season Days121
Pro Expenses Per Days693 204 $
Pro Estimated Expenses83 877 684 $
Farm Remaining Season Days100
Farm Expenses Per Days42 417 $
Farm Estimated Expenses4 241 700 $
Estimated Season Expenses88 119 384 $
Season Salary Cap89 914 000 $
Estimate Under Maximum Salary Cap of 100 000 000 $10 086 000 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 24 914 000 $
Current Bank Account523 944 184 $
Projected Bank Account935 552 920 $

Pro Players Salaries

Tyler Seguin 9 850 000 $ (3)
-Salary Remaining : 9 168 077 $
Sebastian Aho 8 454 000 $ (3)
-Salary Remaining : 7 868 723 $
Brent Burns 8 000 000 $ (3)
-Salary Remaining : 7 446 154 $
Elias Pettersson 7 352 500 $ (5)
-Salary Remaining : 6 843 481 $
Keith Yandle 6 350 000 $ (2)
-Salary Remaining : 5 910 385 $
Jacob Markstrom 6 000 000 $ (3)
-Salary Remaining : 5 584 615 $
Evgenii Dadonov 5 150 000 $ (3)
-Salary Remaining : 4 793 462 $
Wayne Gretzky 5 000 000 $ (10)
-Salary Remaining : 4 653 846 $
David Savard 5 000 000 $ (4)
-Salary Remaining : 4 653 846 $
Brenden Dillon 4 050 000 $ (2)
-Salary Remaining : 3 769 615 $
Alexander Kerfoot 3 500 000 $ (2)
-Salary Remaining : 3 257 692 $
J.T. Compher 3 500 000 $ (2)
-Salary Remaining : 3 257 692 $
Zach Parise 2 550 000 $ (2)
-Salary Remaining : 2 373 462 $
Kyle Palmieri 2 160 000 $ (1)
-Salary Remaining : 2 010 462 $
Carson Soucy 2 100 000 $ (2)
-Salary Remaining : 1 954 615 $
Zemgus Girgensons 2 000 000 $ (2)
-Salary Remaining : 1 861 538 $
Pavel Francouz 2 000 000 $ (1)
-Salary Remaining : 1 861 538 $
Jamie Oleksiak 1 500 000 $ (2)
-Salary Remaining : 1 396 154 $
Ryan Hartman 1 500 000 $ (2)
-Salary Remaining : 1 396 154 $
Jack Roslovic 1 400 000 $ (1)
-Salary Remaining : 1 303 077 $
David Kampf 1 200 000 $ (2)
-Salary Remaining : 1 116 923 $
Total Pro Players21
Salary Commitment
Year 2021 : 88 616 500 $
Year 2022 : 83 056 500 $
Year 2023 : 54 806 500 $
Year 2024 : 17 352 500 $
Salary Average Commitment
Year 2021 : 88 616 500 $
Year 2022 : 83 056 500 $
Year 2023 : 54 806 500 $
Year 2024 : 17 352 500 $
Salary Cap with 1 Way Contract
Year 2021 : 88 616 500 $
Year 2022 : 83 056 500 $
Year 2023 : 54 806 500 $
Year 2024 : 17 352 500 $

Farm Players Salaries

Dustin Byfuglien 500 000 $ (1)
Salary Remaining : 458 716 $
Jesper Fast 255 000 $ (2)
Salary Remaining : 233 945 $
Mike Matheson 200 000 $ (1)
Salary Remaining : 183 486 $
Matthew Nieto 197 500 $ (1)
Salary Remaining : 181 193 $
Max Jones 191 250 $ (3)
Salary Remaining : 175 459 $
Jani Hakanpaa 180 000 $ (2)
Salary Remaining : 165 138 $
Henri Jokiharju 130 000 $ (3)
Salary Remaining : 119 266 $
Mathieu Perreault 125 000 $ (1)
Salary Remaining : 114 679 $
Joseph Woll 114 750 $ (1)
Salary Remaining : 105 275 $
David Rittich 100 000 $ (1)
Salary Remaining : 91 743 $
Ilya Lyubushkin 100 000 $ (1)
Salary Remaining : 91 743 $
Nikolai Knyzhov 100 000 $ (3)
Salary Remaining : 91 743 $
Michael Amadio 100 000 $ (2)
Salary Remaining : 91 743 $
Joel L'Esperance 95 000 $ (2)
Salary Remaining : 87 156 $
Jean-Luc Foudy 92 500 $ (3)
Salary Remaining : 84 862 $
Nikita Alexandrov 83 083 $ (3)
Salary Remaining : 76 223 $
Mason Primeau 82 500 $ (3)
Salary Remaining : 75 688 $
Yegor Sokolov 81 833 $ (3)
Salary Remaining : 75 076 $
Brandon Coe 80 000 $ (3)
Salary Remaining : 73 394 $
Frederick Gaudreau 80 000 $ (1)
Salary Remaining : 73 394 $
Mason Marchment 80 000 $ (2)
Salary Remaining : 73 394 $
Gaetan Haas 80 000 $ (1)
Salary Remaining : 73 394 $
Nic Dowd 75 000 $ (1)
Salary Remaining : 68 807 $
Total Farm Players23
Salary Commitment
Year 2021 : 3 123 416 $
Year 2022 : 1 551 166 $
Year 2023 : 841 166 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 3 123 416 $
Year 2022 : 1 551 166 $
Year 2023 : 841 166 $
Year 2024 : 0 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBB and T Center
Level 1: 7900 - 350 $ - 7 900 - 100,00%
Level 2: 5500 - 225 $ - 5 500 - 100,00%
Level 3: 4000 - 175 $ - 4 000 - 100,00%
Level 4: 4000 - 100 $ - 4 000 - 100,00%
Luxury : 1100 - 800 $ - 1 100 - 100,00%
Total Capacity :22500
Team Popularity : 200,00%

Income

Home Games Left38
Average Attendance - %22 500 - 100,00%
Average Income per Game8 913 925 $
Year to Date Revenue26 741 775 $

Expense

Pro Players Total Salaries91 548 678 $
Farm Players Total Salaries1 773 250 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses6 755 958 $
Farm Year To Date Expenses358 436 $
Pro Salary Cap To Date6 652 116 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue338 729 150 $
Pro Remaining Season Days121
Pro Expenses Per Days715 759 $
Pro Estimated Expenses86 606 839 $
Farm Remaining Season Days100
Farm Expenses Per Days39 204 $
Farm Estimated Expenses3 920 400 $
Estimated Season Expenses90 527 239 $
Season Salary Cap91 548 678 $
Estimate Under Maximum Salary Cap of 100 000 000 $8 451 322 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 26 548 678 $
Current Bank Account380 566 426 $
Projected Bank Account628 768 337 $

Pro Players Salaries

John Tavares 11 000 000 $ (3)
-Salary Remaining : 10 238 462 $
Oliver Ekman-Larsson 8 250 000 $ (6)
-Salary Remaining : 7 678 846 $
Jacob Trouba 8 000 000 $ (5)
-Salary Remaining : 7 446 154 $
David Pastrnak 6 666 666 $ (2)
-Salary Remaining : 6 205 128 $
Connor Hellebuyck 6 166 666 $ (3)
-Salary Remaining : 5 739 743 $
Jonathan Huberdeau 5 900 000 $ (2)
-Salary Remaining : 5 491 538 $
Jeff Petry 5 500 000 $ (1)
-Salary Remaining : 5 119 231 $
Noah Hanifin 4 950 000 $ (3)
-Salary Remaining : 4 607 308 $
Alexander Wennberg 4 900 000 $ (2)
-Salary Remaining : 4 560 769 $
Rickard Rakell 3 789 444 $ (1)
-Salary Remaining : 3 527 098 $
Tanner Pearson 3 500 000 $ (5)
-Salary Remaining : 3 257 692 $
Andreas Johnsson 3 400 000 $ (2)
-Salary Remaining : 3 164 615 $
Brandon Sutter 3 000 000 $ (5)
-Salary Remaining : 2 792 308 $
Joonas Korpisalo 2 800 000 $ (1)
-Salary Remaining : 2 606 154 $
Miles Wood 2 750 000 $ (1)
-Salary Remaining : 2 559 615 $
(RACHAT ZACH PARISE) 2 512 569 $ (8)
-Salary Remaining : 2 338 622 $
Niklas Hjalmarsson 2 450 000 $ (3)
-Salary Remaining : 2 280 385 $
Nick Suzuki 1 325 833 $ (1)
-Salary Remaining : 1 234 045 $
Cole Caufield 1 308 333 $ (2)
-Salary Remaining : 1 217 756 $
Josh Brown 1 000 000 $ (3)
-Salary Remaining : 930 769 $
Gabriel Vilardi 894 167 $ (1)
-Salary Remaining : 832 263 $
Alex Stalock 785 000 $ (1)
-Salary Remaining : 730 654 $
Brendan Perlini 700 000 $ (1)
-Salary Remaining : 651 538 $
Tyce Thompson 0 $ (0)
Total Pro Players24
Salary Commitment
Year 2021 : 91 548 678 $
Year 2022 : 73 004 234 $
Year 2023 : 50 829 235 $
Year 2024 : 25 262 569 $
Salary Average Commitment
Year 2021 : 91 548 678 $
Year 2022 : 73 004 234 $
Year 2023 : 50 829 235 $
Year 2024 : 25 262 569 $
Salary Cap with 1 Way Contract
Year 2021 : 91 548 678 $
Year 2022 : 73 004 234 $
Year 2023 : 50 829 235 $
Year 2024 : 25 262 569 $

Farm Players Salaries

Shayne Gostisbehere 450 000 $ (2)
Salary Remaining : 412 844 $
Zack Kassian 320 000 $ (3)
Salary Remaining : 293 578 $
Michael Dal Colle 250 000 $ (4)
Salary Remaining : 229 358 $
Filip Gustavsson 200 000 $ (3)
Salary Remaining : 183 486 $
Jake Christiansen 95 000 $ (3)
Salary Remaining : 87 156 $
Mads Sogaard 92 500 $ (3)
Salary Remaining : 84 862 $
Ryan O'Rourke 92 500 $ (3)
Salary Remaining : 84 862 $
John Ludvig 92 500 $ (2)
Salary Remaining : 84 862 $
Connor Dewar 90 000 $ (2)
Salary Remaining : 82 569 $
Victor Soderstrom 89 417 $ (3)
Salary Remaining : 82 034 $
Isaac Ratcliffe 86 333 $ (1)
Salary Remaining : 79 205 $
Nathan Schnarr 82 500 $ (2)
Salary Remaining : 75 688 $
Fabian Zetterlund 82 500 $ (1)
Salary Remaining : 75 688 $
Axel Andersson 80 000 $ (2)
Salary Remaining : 73 394 $
Lucas Carlsson 77 500 $ (2)
Salary Remaining : 71 101 $
Jonah Gadjovich 75 000 $ (1)
Salary Remaining : 68 807 $
Givani Smith 72 500 $ (2)
Salary Remaining : 66 514 $
Guillaume Brisebois 72 500 $ (2)
Salary Remaining : 66 514 $
Peter Abbandonato 72 500 $ (2)
Salary Remaining : 66 514 $
Dillon Heatherington 70 000 $ (1)
Salary Remaining : 64 220 $
Total Farm Players20
Salary Commitment
Year 2021 : 2 543 250 $
Year 2022 : 2 229 417 $
Year 2023 : 1 139 417 $
Year 2024 : 250 000 $
Salary Average Commitment
Year 2021 : 2 543 250 $
Year 2022 : 2 229 417 $
Year 2023 : 1 139 417 $
Year 2024 : 250 000 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6500 - 550 $ - 6 500 - 100,00%
Level 2: 5500 - 400 $ - 5 500 - 100,00%
Level 3: 3000 - 300 $ - 3 000 - 100,00%
Level 4: 4500 - 200 $ - 4 500 - 100,00%
Luxury : 1500 - 850 $ - 1 500 - 100,00%
Total Capacity :21000
Team Popularity : 200,00%

Income

Home Games Left38
Average Attendance - %21 000 - 100,00%
Average Income per Game13 186 500 $
Year to Date Revenue39 559 500 $

Expense

Pro Players Total Salaries96 252 380 $
Farm Players Total Salaries2 854 333 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses6 690 935 $
Farm Year To Date Expenses280 222 $
Pro Salary Cap To Date6 621 704 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue501 087 000 $
Pro Remaining Season Days121
Pro Expenses Per Days748 095 $
Pro Estimated Expenses90 519 495 $
Farm Remaining Season Days100
Farm Expenses Per Days30 774 $
Farm Estimated Expenses3 077 400 $
Estimated Season Expenses93 596 895 $
Season Salary Cap96 252 380 $
Estimate Under Maximum Salary Cap of 100 000 000 $3 747 620 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 31 252 380 $
Current Bank Account413 137 721 $
Projected Bank Account820 627 826 $

Pro Players Salaries

Artemi Panarin 11 642 860 $ (5)
-Salary Remaining : 10 836 813 $
Kyle Connor 7 142 857 $ (5)
-Salary Remaining : 6 648 352 $
Matthew Tkachuk 7 000 000 $ (1)
-Salary Remaining : 6 515 385 $
Brock Nelson 6 000 000 $ (4)
-Salary Remaining : 5 584 615 $
William Karlsson 5 900 000 $ (6)
-Salary Remaining : 5 491 538 $
Oliver Bjorkstrand 5 750 000 $ (5)
-Salary Remaining : 5 351 923 $
Gustav Nyquist 5 500 000 $ (2)
-Salary Remaining : 5 119 231 $
Adam Larsson 5 000 000 $ (6)
-Salary Remaining : 4 653 846 $
Jakob Chychrun 4 600 000 $ (4)
-Salary Remaining : 4 281 538 $
Andreas Athanasiou 4 500 000 $ (2)
-Salary Remaining : 4 188 462 $
Sean Couturier 4 333 333 $ (1)
-Salary Remaining : 4 033 333 $
Alex Iafallo 4 200 000 $ (5)
-Salary Remaining : 3 909 231 $
Tristan Jarry 4 125 000 $ (2)
-Salary Remaining : 3 839 423 $
Olli Maatta 4 083 333 $ (1)
-Salary Remaining : 3 800 641 $
Kasperi Kapanen 3 200 000 $ (1)
-Salary Remaining : 2 978 462 $
Mike Smith 2 875 000 $ (2)
-Salary Remaining : 2 675 962 $
Oskar Sundqvist 2 750 000 $ (2)
-Salary Remaining : 2 559 615 $
Gustav Forsling 2 550 000 $ (2)
-Salary Remaining : 2 373 462 $
Matt Grzelcyk 2 000 000 $ (1)
-Salary Remaining : 1 861 538 $
Tyler Pitlick 1 600 000 $ (1)
-Salary Remaining : 1 489 231 $
Michael Anderson 1 500 000 $ (1)
-Salary Remaining : 1 396 154 $
Total Pro Players21
Salary Commitment
Year 2021 : 96 252 380 $
Year 2022 : 72 535 714 $
Year 2023 : 50 235 714 $
Year 2024 : 50 235 714 $
Salary Average Commitment
Year 2021 : 96 252 380 $
Year 2022 : 72 535 714 $
Year 2023 : 50 235 714 $
Year 2024 : 50 235 714 $
Salary Cap with 1 Way Contract
Year 2021 : 96 252 380 $
Year 2022 : 72 535 714 $
Year 2023 : 50 235 714 $
Year 2024 : 50 235 714 $

Farm Players Salaries

Sam Steel 217 500 $ (2)
Salary Remaining : 199 541 $
Dillon Dube 170 000 $ (2)
Salary Remaining : 155 963 $
William Carrier 140 000 $ (3)
Salary Remaining : 128 440 $
Oliver Wahlstrom 140 000 $ (2)
Salary Remaining : 128 440 $
Calen Addison 122 500 $ (2)
Salary Remaining : 112 385 $
Justin Barron 117 500 $ (2)
Salary Remaining : 107 798 $
Noah Juulsen 115 000 $ (1)
Salary Remaining : 105 505 $
Kieffer Bellows 115 000 $ (2)
Salary Remaining : 105 505 $
Shane Bowers 107 500 $ (1)
Salary Remaining : 98 624 $
Nick Henry 102 500 $ (1)
Salary Remaining : 94 037 $
Jarred Tinordi 95 000 $ (2)
Salary Remaining : 87 156 $
Dennis Gilbert 92 500 $ (1)
Salary Remaining : 84 862 $
Michal Teply 91 917 $ (2)
Salary Remaining : 84 327 $
Eetu Luostarinen 89 500 $ (1)
Salary Remaining : 82 110 $
Frederik Gauthier 87 500 $ (2)
Salary Remaining : 80 275 $
Erik Brannstrom 86 333 $ (1)
Salary Remaining : 79 205 $
Logan Thompson 85 000 $ (2)
Salary Remaining : 77 982 $
Samuel Morin 85 000 $ (3)
Salary Remaining : 77 982 $
Evan Fitzpatrick 85 000 $ (2)
Salary Remaining : 77 982 $
Michael Krutil 85 000 $ (2)
Salary Remaining : 77 982 $
Cameron York 83 083 $ (3)
Salary Remaining : 76 223 $
Kristians Rubins 82 500 $ (1)
Salary Remaining : 75 688 $
Chase De Leo 82 500 $ (1)
Salary Remaining : 75 688 $
Adam Ruzicka 77 500 $ (1)
Salary Remaining : 71 101 $
Roland McKeown 77 500 $ (1)
Salary Remaining : 71 101 $
Albin Grewe 75 000 $ (2)
Salary Remaining : 68 807 $
Alex D'Orio 73 500 $ (2)
Salary Remaining : 67 431 $
Seth Griffith 72 500 $ (1)
Salary Remaining : 66 514 $
Total Farm Players28
Salary Commitment
Year 2021 : 2 854 333 $
Year 2022 : 1 868 500 $
Year 2023 : 308 083 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 854 333 $
Year 2022 : 1 868 500 $
Year 2023 : 308 083 $
Year 2024 : 0 $

Prédateurs



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone arena
Level 1: 6000 - 500 $ - 6 000 - 100,00%
Level 2: 5000 - 350 $ - 5 000 - 100,00%
Level 3: 2000 - 295 $ - 2 000 - 100,00%
Level 4: 4000 - 200 $ - 4 000 - 100,00%
Luxury : 1000 - 999 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 200,00%

Income

Home Games Left38
Average Attendance - %18 000 - 100,00%
Average Income per Game10 637 110 $
Year to Date Revenue31 911 330 $

Expense

Pro Players Total Salaries68 408 333 $
Farm Players Total Salaries5 166 749 $
Coaches Total Salaries5 875 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses5 485 908 $
Farm Year To Date Expenses577 551 $
Pro Salary Cap To Date5 264 373 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue404 210 180 $
Pro Remaining Season Days121
Pro Expenses Per Days550 833 $
Pro Estimated Expenses66 650 793 $
Farm Remaining Season Days100
Farm Expenses Per Days71 943 $
Farm Estimated Expenses7 194 300 $
Estimated Season Expenses73 845 093 $
Season Salary Cap68 408 333 $
Estimate Under Maximum Salary Cap of 100 000 000 $31 591 667 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 3 408 333 $
Current Bank Account512 777 902 $
Projected Bank Account843 142 989 $

Pro Players Salaries

Erik Karlsson 11 500 000 $ (3)
-Salary Remaining : 10 703 846 $
Dominik Kubalik 7 225 000 $ (2)
-Salary Remaining : 6 724 808 $
Kyle Turris 6 000 000 $ (3)
-Salary Remaining : 5 584 615 $
Pierre-Luc Dubois 5 700 000 $ (2)
-Salary Remaining : 5 305 385 $
Colin White 4 750 000 $ (4)
-Salary Remaining : 4 421 154 $
Rasmus Andersson 4 550 000 $ (5)
-Salary Remaining : 4 235 000 $
Dominik Kahun 4 250 000 $ (3)
-Salary Remaining : 3 955 769 $
Antoine Roussel 3 000 000 $ (1)
-Salary Remaining : 2 792 308 $
Erik Gustafsson 2 975 000 $ (3)
-Salary Remaining : 2 769 038 $
Cody Eakin 2 550 000 $ (3)
-Salary Remaining : 2 373 462 $
Frank Vatrano 2 533 333 $ (1)
-Salary Remaining : 2 357 948 $
Mike Green (Out of Payroll) 2 400 000 $ (1)
-Salary Remaining : 2 233 846 $
Marcus Johansson 1 900 000 $ (2)
-Salary Remaining : 1 768 462 $
Jamie Drysdale 1 775 000 $ (2)
-Salary Remaining : 1 652 115 $
Nathan Beaulieu 1 500 000 $ (1)
-Salary Remaining : 1 396 154 $
Stuart Skinner 1 500 000 $ (3)
-Salary Remaining : 1 396 154 $
Derek Stepan 1 250 000 $ (2)
-Salary Remaining : 1 163 462 $
Mikhail Maltsev 1 250 000 $ (3)
-Salary Remaining : 1 163 462 $
Jake Allen 1 250 000 $ (2)
-Salary Remaining : 1 163 462 $
Arttu Ruotsalainen 1 100 000 $ (3)
-Salary Remaining : 1 023 846 $
Matt Benning 1 000 000 $ (1)
-Salary Remaining : 930 769 $
Noah Gregor 850 000 $ (3)
-Salary Remaining : 791 154 $
Ian Scott 0 $ (0)
Total Pro Players23
Salary Commitment
Year 2021 : 70 808 333 $
Year 2022 : 60 375 000 $
Year 2023 : 41 275 000 $
Year 2024 : 9 300 000 $
Salary Average Commitment
Year 2021 : 70 808 333 $
Year 2022 : 60 375 000 $
Year 2023 : 41 275 000 $
Year 2024 : 9 300 000 $
Salary Cap with 1 Way Contract
Year 2021 : 70 808 333 $
Year 2022 : 60 375 000 $
Year 2023 : 41 275 000 $
Year 2024 : 9 300 000 $

Farm Players Salaries

Kyle Okposo 600 000 $ (2)
Salary Remaining : 550 459 $
Nikita Gusev 551 667 $ (2)
Salary Remaining : 506 116 $
Tyler Johnson 500 000 $ (3)
Salary Remaining : 458 716 $
Jake Virtanen 400 000 $ (1)
Salary Remaining : 366 972 $
John Moore 275 000 $ (2)
Salary Remaining : 252 294 $
Barrett Hayton 264 417 $ (1)
Salary Remaining : 242 584 $
John Leonard 200 000 $ (2)
Salary Remaining : 183 486 $
Dakota Mermis 188 333 $ (2)
Salary Remaining : 172 783 $
Aleksi Heponiemi 177 500 $ (1)
Salary Remaining : 162 844 $
Emil Bemstrom 163 333 $ (1)
Salary Remaining : 149 847 $
Collin Delia 158 333 $ (2)
Salary Remaining : 145 260 $
Sonny Milano 150 000 $ (1)
Salary Remaining : 137 615 $
Lukas Dostal 150 000 $ (3)
Salary Remaining : 137 615 $
Pavel Gogolev 125 000 $ (3)
Salary Remaining : 114 679 $
Arthur Kaliyev 110 000 $ (3)
Salary Remaining : 100 917 $
Michael Del Zotto 100 000 $ (1)
Salary Remaining : 91 743 $
Adam Beckman 92 500 $ (3)
Salary Remaining : 84 862 $
Jacob Perreault 92 500 $ (3)
Salary Remaining : 84 862 $
Josh Brook 91 083 $ (1)
Salary Remaining : 83 563 $
Riley Damiani 90 000 $ (2)
Salary Remaining : 82 569 $
Joel Teasdale 90 000 $ (2)
Salary Remaining : 82 569 $
Joel Hofer 90 000 $ (2)
Salary Remaining : 82 569 $
Tommy Novak 90 000 $ (3)
Salary Remaining : 82 569 $
Jacob Ingham 90 000 $ (2)
Salary Remaining : 82 569 $
Nicolas Hague 86 333 $ (1)
Salary Remaining : 79 205 $
Laurent Dauphin 85 000 $ (3)
Salary Remaining : 77 982 $
Joshua Ho-Sang 80 750 $ (1)
Salary Remaining : 74 083 $
Matthew Phillips 75 000 $ (3)
Salary Remaining : 68 807 $
Total Farm Players28
Salary Commitment
Year 2021 : 5 166 749 $
Year 2022 : 3 653 333 $
Year 2023 : 1 320 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 5 166 749 $
Year 2022 : 3 653 333 $
Year 2023 : 1 320 000 $
Year 2024 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 330 $ - 6 000 - 100,00%
Level 2: 5000 - 260 $ - 5 000 - 100,00%
Level 3: 2000 - 230 $ - 2 000 - 100,00%
Level 4: 4000 - 210 $ - 4 000 - 100,00%
Luxury : 1000 - 999 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 200,00%

Income

Home Games Left37
Average Attendance - %18 000 - 100,00%
Average Income per Game8 312 710 $
Year to Date Revenue33 250 840 $

Expense

Pro Players Total Salaries89 219 500 $
Farm Players Total Salaries2 978 412 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value333 333 $
Pro Year To Date Expenses6 280 578 $
Farm Year To Date Expenses328 491 $
Pro Salary Cap To Date6 176 736 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue307 570 270 $
Pro Remaining Season Days121
Pro Expenses Per Days697 842 $
Pro Estimated Expenses84 438 882 $
Farm Remaining Season Days100
Farm Expenses Per Days36 499 $
Farm Estimated Expenses3 649 900 $
Estimated Season Expenses88 088 782 $
Season Salary Cap89 552 833 $
Estimate Under Maximum Salary Cap of 100 000 000 $10 447 167 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 24 552 833 $
Current Bank Account103 140 641 $
Projected Bank Account322 622 129 $

Pro Players Salaries

Leon Draisaitl 8 500 000 $ (3)
-Salary Remaining : 7 911 538 $
Matt Duchene 8 000 000 $ (5)
-Salary Remaining : 7 446 154 $
Anders Lee 7 000 000 $ (5)
-Salary Remaining : 6 515 385 $
Mark Scheifele 6 125 000 $ (3)
-Salary Remaining : 5 700 962 $
Tyler Myers 6 000 000 $ (3)
-Salary Remaining : 5 584 615 $
Jason Zucker 5 500 000 $ (2)
-Salary Remaining : 5 119 231 $
Patric Hornqvist 5 300 000 $ (2)
-Salary Remaining : 4 933 077 $
Conor Garland 5 000 000 $ (1)
-Salary Remaining : 4 653 846 $
Nikita Zaitsev 4 500 000 $ (3)
-Salary Remaining : 4 188 462 $
John Klingberg 4 250 000 $ (1)
-Salary Remaining : 3 955 769 $
Mattias Ekholm 3 750 000 $ (1)
-Salary Remaining : 3 490 385 $
Chris Tanev 3 500 000 $ (3)
-Salary Remaining : 3 257 692 $
Anton Khudobin 3 450 000 $ (3)
-Salary Remaining : 3 211 154 $
Erik Haula 3 080 000 $ (3)
-Salary Remaining : 2 866 769 $
Jay Beagle 3 000 000 $ (1)
-Salary Remaining : 2 792 308 $
Mika Zibanejad 2 850 000 $ (1)
-Salary Remaining : 2 652 692 $
Dmitry Kulikov 2 465 000 $ (1)
-Salary Remaining : 2 294 346 $
Lawson Crouse 1 533 333 $ (1)
-Salary Remaining : 1 427 179 $
(SALAIRE RETENU PK SUBBAN) 1 500 000 $ (1)
-Salary Remaining : 1 396 154 $
Erik Johnson 1 466 667 $ (3)
-Salary Remaining : 1 365 129 $
Chris Driedger 1 449 500 $ (1)
-Salary Remaining : 1 349 150 $
Andrew Cogliano 1 000 000 $ (2)
-Salary Remaining : 930 769 $
Total Pro Players22
Salary Commitment
Year 2021 : 89 219 500 $
Year 2022 : 63 421 667 $
Year 2023 : 51 621 667 $
Year 2024 : 15 000 000 $
Salary Average Commitment
Year 2021 : 89 219 500 $
Year 2022 : 63 421 667 $
Year 2023 : 51 621 667 $
Year 2024 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 2021 : 89 219 500 $
Year 2022 : 63 421 667 $
Year 2023 : 51 621 667 $
Year 2024 : 15 000 000 $

Farm Players Salaries

Zack MacEwen 223 333 $ (2)
Salary Remaining : 204 893 $
Jonas Johansson 192 500 $ (3)
Salary Remaining : 176 606 $
Martin Fehervary 190 000 $ (3)
Salary Remaining : 174 312 $
Joakim Nygard 172 222 $ (3)
Salary Remaining : 158 002 $
Kole Lind 150 000 $ (3)
Salary Remaining : 137 615 $
Michael Rasmussen 150 000 $ (3)
Salary Remaining : 137 615 $
Luke Schenn 150 000 $ (2)
Salary Remaining : 137 615 $
Tanner Jeannot 149 750 $ (4)
Salary Remaining : 137 385 $
Glenn Gawdin 147 500 $ (3)
Salary Remaining : 135 321 $
Brogan Rafferty 133 333 $ (2)
Salary Remaining : 122 324 $
Jordan Gross 117 500 $ (3)
Salary Remaining : 107 798 $
Artem Anisimov 100 000 $ (1)
Salary Remaining : 91 743 $
Kevin Connauton 100 000 $ (2)
Salary Remaining : 91 743 $
Blake Comeau 100 000 $ (1)
Salary Remaining : 91 743 $
Matthew Strome 100 000 $ (3)
Salary Remaining : 91 743 $
Timothy Gettinger 100 000 $ (2)
Salary Remaining : 91 743 $
Trevor Daley 100 000 $ (2)
Salary Remaining : 91 743 $
Ross Colton 98 500 $ (3)
Salary Remaining : 90 367 $
Sam Anas 95 000 $ (3)
Salary Remaining : 87 156 $
Ukko-Pekka Luukkonen 91 083 $ (1)
Salary Remaining : 83 563 $
Trey Fix-Wolansky 89 999 $ (3)
Salary Remaining : 82 568 $
Brandon Hagel 79 992 $ (4)
Salary Remaining : 73 387 $
Antonio Stranges 77 700 $ (3)
Salary Remaining : 71 284 $
Kyle Wood 70 000 $ (2)
Salary Remaining : 64 220 $
Total Farm Players24
Salary Commitment
Year 2021 : 2 978 412 $
Year 2022 : 2 687 329 $
Year 2023 : 1 810 663 $
Year 2024 : 229 742 $
Salary Average Commitment
Year 2021 : 2 978 412 $
Year 2022 : 2 687 329 $
Year 2023 : 1 810 663 $
Year 2024 : 229 742 $

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - 999 $ - 5 962 - 99,36%
Level 2: 5000 - 998 $ - 3 924 - 78,47%
Level 3: 2000 - 997 $ - 1 749 - 87,43%
Level 4: 4000 - 996 $ - 2 458 - 61,45%
Luxury : 1000 - 999 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 200,00%

Income

Home Games Left39
Average Attendance - %15 092 - 83,84%
Average Income per Game22 441 805 $
Year to Date Revenue44 883 609 $

Expense

Pro Players Total Salaries91 974 032 $
Farm Players Total Salaries3 142 268 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses6 471 279 $
Farm Year To Date Expenses342 018 $
Pro Salary Cap To Date6 367 437 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue875 230 376 $
Pro Remaining Season Days121
Pro Expenses Per Days719 031 $
Pro Estimated Expenses87 002 751 $
Farm Remaining Season Days100
Farm Expenses Per Days38 002 $
Farm Estimated Expenses3 800 200 $
Estimated Season Expenses90 802 951 $
Season Salary Cap91 974 032 $
Estimate Under Maximum Salary Cap of 100 000 000 $8 025 968 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 26 974 032 $
Current Bank Account675 635 453 $
Projected Bank Account1 460 062 878 $

Pro Players Salaries

Blake Wheeler 8 250 000 $ (3)
-Salary Remaining : 7 678 846 $
William Nylander 6 962 366 $ (3)
-Salary Remaining : 6 480 356 $
Robin Lehner 6 000 000 $ (6)
-Salary Remaining : 5 584 615 $
Nikolaj Ehlers 6 000 000 $ (3)
-Salary Remaining : 5 584 615 $
Teuvo Teravainen 5 400 000 $ (3)
-Salary Remaining : 5 026 154 $
Mikael Backlund 5 350 000 $ (3)
-Salary Remaining : 4 979 615 $
Jaccob Slavin 5 300 000 $ (3)
-Salary Remaining : 4 933 077 $
François Coté 5 000 000 $ (10)
-Salary Remaining : 4 653 846 $
Elias Lindholm 4 850 000 $ (3)
-Salary Remaining : 4 514 231 $
Calvin de Haan 4 550 000 $ (1)
-Salary Remaining : 4 235 000 $
Kevin Fiala 4 433 333 $ (3)
-Salary Remaining : 4 126 410 $
Viktor Arvidsson 4 250 000 $ (3)
-Salary Remaining : 3 955 769 $
Damon Severson 4 166 666 $ (2)
-Salary Remaining : 3 878 205 $
Josh Manson 4 100 000 $ (1)
-Salary Remaining : 3 816 154 $
Connor Murphy 3 850 000 $ (1)
-Salary Remaining : 3 583 462 $
Kirby Dach 3 425 000 $ (1)
-Salary Remaining : 3 187 885 $
Thomas Greiss 2 766 667 $ (2)
-Salary Remaining : 2 575 129 $
Derek Forbort 2 400 000 $ (5)
-Salary Remaining : 2 233 846 $
Jordan Greenway 2 400 000 $ (1)
-Salary Remaining : 2 233 846 $
Johan Larsson 1 500 000 $ (1)
-Salary Remaining : 1 396 154 $
Jujhar Khaira 1 020 000 $ (1)
-Salary Remaining : 949 385 $
Total Pro Players21
Salary Commitment
Year 2021 : 91 974 032 $
Year 2022 : 71 129 032 $
Year 2023 : 64 195 699 $
Year 2024 : 13 400 000 $
Salary Average Commitment
Year 2021 : 91 974 032 $
Year 2022 : 71 129 032 $
Year 2023 : 64 195 699 $
Year 2024 : 13 400 000 $
Salary Cap with 1 Way Contract
Year 2021 : 91 974 032 $
Year 2022 : 71 129 032 $
Year 2023 : 64 195 699 $
Year 2024 : 13 400 000 $

Farm Players Salaries

Marcus Pettersson 402 518 $ (4)
Salary Remaining : 369 282 $
Colin Miller 387 500 $ (1)
Salary Remaining : 355 505 $
Joel Kiviranta 170 000 $ (2)
Salary Remaining : 155 963 $
Morgan Barron 168 751 $ (4)
Salary Remaining : 154 817 $
Alexander Nylander 150 000 $ (1)
Salary Remaining : 137 615 $
Seth Jarvis 139 417 $ (3)
Salary Remaining : 127 905 $
Olli Juolevi 133 333 $ (3)
Salary Remaining : 122 324 $
Adam Erne 122 500 $ (1)
Salary Remaining : 112 385 $
Marcus Hogberg 120 000 $ (1)
Salary Remaining : 110 092 $
Brendan Lemieux 120 000 $ (1)
Salary Remaining : 110 092 $
Brian Elliott 120 000 $ (1)
Salary Remaining : 110 092 $
Tobias Bjornfot 108 333 $ (1)
Salary Remaining : 99 388 $
Steven Santini 100 000 $ (1)
Salary Remaining : 91 743 $
Brett Leason 92 500 $ (1)
Salary Remaining : 84 862 $
Jaret Anderson-Dolan 91 333 $ (1)
Salary Remaining : 83 792 $
Tage Thompson 90 000 $ (2)
Salary Remaining : 82 569 $
Morgan Frost 86 333 $ (1)
Salary Remaining : 79 205 $
Cody Glass 86 333 $ (1)
Salary Remaining : 79 205 $
Stelio Mattheos 80 917 $ (1)
Salary Remaining : 74 235 $
Tyler Parsons 80 000 $ (3)
Salary Remaining : 73 394 $
Christian Djoos 80 000 $ (1)
Salary Remaining : 73 394 $
Martin Frk 72 500 $ (1)
Salary Remaining : 66 514 $
Morgan Klimchuk 70 000 $ (1)
Salary Remaining : 64 220 $
Jean-Sebastien Dea 70 000 $ (4)
Salary Remaining : 64 220 $
Total Farm Players24
Salary Commitment
Year 2021 : 3 142 268 $
Year 2022 : 1 254 019 $
Year 2023 : 994 019 $
Year 2024 : 641 269 $
Salary Average Commitment
Year 2021 : 3 142 268 $
Year 2022 : 1 254 019 $
Year 2023 : 994 019 $
Year 2024 : 641 269 $

Sénateurs



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Canadian Tire
Level 1: 6000 - 750 $ - 6 000 - 100,00%
Level 2: 6000 - 629 $ - 5 796 - 96,60%
Level 3: 4000 - 477 $ - 3 576 - 89,41%
Level 4: 7000 - 318 $ - 6 336 - 90,52%
Luxury : 3000 - 705 $ - 2 784 - 92,79%
Total Capacity :26000
Team Popularity : 200,00%

Income

Home Games Left38
Average Attendance - %24 492 - 94,20%
Average Income per Game21 381 617 $
Year to Date Revenue64 144 851 $

Expense

Pro Players Total Salaries94 961 731 $
Farm Players Total Salaries3 684 096 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses6 688 379 $
Farm Year To Date Expenses335 845 $
Pro Salary Cap To Date6 605 300 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue812 501 446 $
Pro Remaining Season Days121
Pro Expenses Per Days739 706 $
Pro Estimated Expenses89 504 426 $
Farm Remaining Season Days100
Farm Expenses Per Days37 469 $
Farm Estimated Expenses3 746 900 $
Estimated Season Expenses93 251 326 $
Season Salary Cap94 961 731 $
Estimate Under Maximum Salary Cap of 100 000 000 $5 038 269 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 29 961 731 $
Current Bank Account180 340 512 $
Projected Bank Account899 590 632 $

Pro Players Salaries

Jack Eichel 10 000 000 $ (6)
-Salary Remaining : 9 307 692 $
Alex Pietrangelo 9 137 500 $ (5)
-Salary Remaining : 8 504 904 $
John Carlson 8 000 000 $ (3)
-Salary Remaining : 7 446 154 $
Alexander Radulov 6 250 000 $ (1)
-Salary Remaining : 5 817 308 $
Jake Guentzel 6 000 000 $ (3)
-Salary Remaining : 5 584 615 $
Seth Jones 5 400 000 $ (1)
-Salary Remaining : 5 026 154 $
J.T. Miller 5 250 000 $ (2)
-Salary Remaining : 4 886 538 $
Pavel Buchnevich 5 250 000 $ (1)
-Salary Remaining : 4 886 538 $
Max Power 5 000 000 $ (10)
-Salary Remaining : 4 653 846 $
Mustang Sally 5 000 000 $ (10)
-Salary Remaining : 4 653 846 $
Garnotte McSniper 5 000 000 $ (10)
-Salary Remaining : 4 653 846 $
Zach Hyman 4 675 000 $ (5)
-Salary Remaining : 4 351 346 $
Nikita Zadorov 3 825 000 $ (1)
-Salary Remaining : 3 560 192 $
Linus Ullmark 3 500 000 $ (2)
-Salary Remaining : 3 257 692 $
David Krejci 3 230 000 $ (1)
-Salary Remaining : 3 006 385 $
Duncan Keith 2 769 231 $ (2)
-Salary Remaining : 2 577 515 $
Jared McCann 2 250 000 $ (2)
-Salary Remaining : 2 094 231 $
Ilya Kovalchuk 2 000 000 $ (1)
-Salary Remaining : 1 861 538 $
Shane Pinto 1 325 000 $ (3)
-Salary Remaining : 1 233 269 $
Tyler Motte 1 100 000 $ (2)
-Salary Remaining : 1 023 846 $
Total Pro Players20
Salary Commitment
Year 2021 : 94 961 731 $
Year 2022 : 71 775 962 $
Year 2023 : 54 137 500 $
Year 2024 : 38 812 500 $
Salary Average Commitment
Year 2021 : 97 497 308 $
Year 2022 : 71 542 308 $
Year 2023 : 55 750 000 $
Year 2024 : 40 425 000 $
Salary Cap with 1 Way Contract
Year 2021 : 94 961 731 $
Year 2022 : 69 006 731 $
Year 2023 : 54 137 500 $
Year 2024 : 38 812 500 $

Farm Players Salaries

Erik Cernak 450 000 $ (3)
Salary Remaining : 412 844 $
Markus Nutivaara 270 000 $ (1)
Salary Remaining : 247 706 $
Matt Roy 267 750 $ (1)
Salary Remaining : 245 642 $
Robby Fabbri 250 750 $ (3)
Salary Remaining : 230 046 $
Tyson Jost 212 500 $ (1)
Salary Remaining : 194 954 $
Blake Lizotte 191 250 $ (2)
Salary Remaining : 175 459 $
Brett Kulak 185 000 $ (1)
Salary Remaining : 169 725 $
Brock McGinn 161 500 $ (3)
Salary Remaining : 148 165 $
Ian Mitchell 150 875 $ (3)
Salary Remaining : 138 417 $
Jesper Bratt 150 000 $ (1)
Salary Remaining : 137 615 $
Ty Dellandrea 140 083 $ (2)
Salary Remaining : 128 517 $
Robert Bortuzzo 137 500 $ (1)
Salary Remaining : 126 147 $
Adam Werner 133 333 $ (2)
Salary Remaining : 122 324 $
Nicolas Beaudin 113 583 $ (1)
Salary Remaining : 104 205 $
Rudolfs Balcers 110 000 $ (1)
Salary Remaining : 100 917 $
Morgan Geekie 95 000 $ (2)
Salary Remaining : 87 156 $
Alex Barre-Boulet 95 000 $ (2)
Salary Remaining : 87 156 $
Mikko Kokkonen 92 500 $ (3)
Salary Remaining : 84 862 $
Joachim Blichfeld 92 500 $ (2)
Salary Remaining : 84 862 $
Michael DiPietro 91 083 $ (1)
Salary Remaining : 83 563 $
Arturs Silovs 78 889 $ (1)
Salary Remaining : 72 375 $
Dylan Garand 75 000 $ (3)
Salary Remaining : 68 807 $
Drake Caggiula 70 000 $ (2)
Salary Remaining : 64 220 $
Louie Belpedio 70 000 $ (1)
Salary Remaining : 64 220 $
Total Farm Players24
Salary Commitment
Year 2021 : 3 684 096 $
Year 2022 : 1 997 791 $
Year 2023 : 1 180 625 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 3 684 096 $
Year 2022 : 1 997 791 $
Year 2023 : 1 180 625 $
Year 2024 : 0 $

Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSpringfield Civic Center
Level 1: 6000 - 169 $ - 6 000 - 100,00%
Level 2: 5000 - 109 $ - 5 000 - 100,00%
Level 3: 2000 - 80 $ - 2 000 - 100,00%
Level 4: 4000 - 59 $ - 4 000 - 100,00%
Luxury : 1000 - 299 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 200,00%

Income

Home Games Left39
Average Attendance - %18 000 - 100,00%
Average Income per Game3 358 460 $
Year to Date Revenue6 716 920 $

Expense

Pro Players Total Salaries99 235 833 $
Farm Players Total Salaries3 022 334 $
Coaches Total Salaries3 300 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses7 091 712 $
Farm Year To Date Expenses257 805 $
Pro Salary Cap To Date6 870 177 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue130 979 940 $
Pro Remaining Season Days121
Pro Expenses Per Days787 968 $
Pro Estimated Expenses95 344 128 $
Farm Remaining Season Days100
Farm Expenses Per Days28 645 $
Farm Estimated Expenses2 864 500 $
Estimated Season Expenses98 208 628 $
Season Salary Cap99 235 833 $
Estimate Under Maximum Salary Cap of 100 000 000 $764 167 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 34 235 833 $
Current Bank Account149 492 330 $
Projected Bank Account182 263 642 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (3)
-Salary Remaining : 11 634 615 $
Mikko Rantanen 9 250 000 $ (4)
-Salary Remaining : 8 609 615 $
Victor Hedman 7 875 000 $ (3)
-Salary Remaining : 7 329 808 $
Aaron Ekblad 7 500 000 $ (4)
-Salary Remaining : 6 980 769 $
Jonathan Drouin 5 500 000 $ (2)
-Salary Remaining : 5 119 231 $
Yanni Gourde 5 166 666 $ (3)
-Salary Remaining : 4 808 974 $
Jaromir Bure 5 000 000 $ (10)
-Salary Remaining : 4 653 846 $
Josh Bailey 5 000 000 $ (3)
-Salary Remaining : 4 653 846 $
Sam Reinhart 5 000 000 $ (2)
-Salary Remaining : 4 653 846 $
Chris Chelios 5 000 000 $ (10)
-Salary Remaining : 4 653 846 $
Patrick Roy 5 000 000 $ (10)
-Salary Remaining : 4 653 846 $
Scott Stevens 5 000 000 $ (10)
-Salary Remaining : 4 653 846 $
Vincent Trocheck 4 750 000 $ (2)
-Salary Remaining : 4 421 154 $
Mikhail Sergachev 4 000 000 $ (2)
-Salary Remaining : 3 723 077 $
Drake Batherson 3 825 000 $ (3)
-Salary Remaining : 3 560 192 $
Tyler Bozak 3 400 000 $ (1)
-Salary Remaining : 3 164 615 $
Adam Fox 1 775 000 $ (1)
-Salary Remaining : 1 652 115 $
Filip Zadina 1 744 167 $ (1)
-Salary Remaining : 1 623 417 $
Louis Domingue 1 200 000 $ (1)
-Salary Remaining : 1 116 923 $
Pierre-Edouard Bellemare 750 000 $ (1)
-Salary Remaining : 698 077 $
Total Pro Players20
Salary Commitment
Year 2021 : 99 235 833 $
Year 2022 : 90 366 666 $
Year 2023 : 71 116 666 $
Year 2024 : 36 750 000 $
Salary Average Commitment
Year 2021 : 94 235 833 $
Year 2022 : 85 366 666 $
Year 2023 : 66 116 666 $
Year 2024 : 31 750 000 $
Salary Cap with 1 Way Contract
Year 2021 : 99 235 833 $
Year 2022 : 90 366 666 $
Year 2023 : 71 116 666 $
Year 2024 : 36 750 000 $

Farm Players Salaries

Jesse Puljujarvi 342 500 $ (2)
Salary Remaining : 314 220 $
Victor Olofsson 300 000 $ (1)
Salary Remaining : 275 229 $
Alex Turcotte 244 417 $ (3)
Salary Remaining : 224 236 $
Dylan Cozens 174 417 $ (2)
Salary Remaining : 160 015 $
Lawrence Pilut 150 000 $ (1)
Salary Remaining : 137 615 $
Cooper Marody 125 000 $ (3)
Salary Remaining : 114 679 $
Tye Felhaber 120 000 $ (2)
Salary Remaining : 110 092 $
Dmytro Timashov 120 000 $ (2)
Salary Remaining : 110 092 $
Ivan Chekhovich 120 000 $ (2)
Salary Remaining : 110 092 $
Mackenzie MacEachern 120 000 $ (2)
Salary Remaining : 110 092 $
Mikhail Vorobyev 120 000 $ (2)
Salary Remaining : 110 092 $
Pavel Shen 120 000 $ (2)
Salary Remaining : 110 092 $
Mac Hollowell 120 000 $ (2)
Salary Remaining : 110 092 $
Charlie Lindgren 100 000 $ (3)
Salary Remaining : 91 743 $
Mitch Reinke 100 000 $ (2)
Salary Remaining : 91 743 $
Tyler Steenbergen 100 000 $ (3)
Salary Remaining : 91 743 $
Josef Korenar 100 000 $ (3)
Salary Remaining : 91 743 $
Sasha Chmelevski 92 750 $ (1)
Salary Remaining : 85 092 $
Donovan Sebrango 92 500 $ (3)
Salary Remaining : 84 862 $
Rasmus Sandin 89 417 $ (1)
Salary Remaining : 82 034 $
Dmitri Samorukov 86 333 $ (1)
Salary Remaining : 79 205 $
Caleb Jones 85 000 $ (1)
Salary Remaining : 77 982 $
Total Farm Players22
Salary Commitment
Year 2021 : 3 022 334 $
Year 2022 : 2 218 834 $
Year 2023 : 761 917 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 3 022 334 $
Year 2022 : 2 218 834 $
Year 2023 : 761 917 $
Year 2024 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 100 000 000 $
Available Cap Space

Over Minimum of
65 000 000 $

Pro Players

Farm Players

Total Players

Barons 137 151 696 $ 92 060 226 $ 7 939 774 $ 27 060 226 $ 232144
Blackhawks 384 626 964 $ 81 663 965 $ 18 336 035 $ 16 663 965 $ 212546
Bruins 606 422 910 $ 93 850 000 $ 6 150 000 $ 28 850 000 $ 202646
Canadiens 514 782 201 $ 99 915 794 $ 84 206 $ 34 915 794 $ 221941
Canucks 293 653 964 $ 90 330 556 $ 9 669 444 $ 25 330 556 $ 291948
Capitals 290 536 665 $ 92 716 666 $ 7 283 334 $ 27 716 666 $ 232447
Cataractes 306 077 946 $ 93 063 809 $ 6 936 191 $ 28 063 809 $ 232649
Flyers 521 259 807 $ 89 166 665 $ 10 833 335 $ 24 166 665 $ 202747
Golden Knights 163 131 275 $ 86 920 832 $ 13 079 168 $ 21 920 832 $ 202747
Huskies 179 309 987 $ 82 009 167 $ 17 990 833 $ 17 009 167 $ 212647
Kings 758 592 064 $ 97 482 102 $ 2 517 898 $ 32 482 102 $ 212647
Kraken 325 482 328 $ 98 221 666 $ 1 778 334 $ 33 221 666 $ 212748
Lightning 183 027 847 $ 99 762 857 $ 237 143 $ 34 762 857 $ 202242
Maple Leafs 291 216 599 $ 96 281 738 $ 3 718 262 $ 31 281 738 $ 242953
Nordiques 506 165 383 $ 82 995 533 $ 17 004 467 $ 17 995 533 $ 282452
Oilers 523 944 184 $ 89 914 000 $ 10 086 000 $ 24 914 000 $ 212344
Panthers 380 566 426 $ 91 548 678 $ 8 451 322 $ 26 548 678 $ 242044
Penguins 413 137 721 $ 96 252 380 $ 3 747 620 $ 31 252 380 $ 212849
Prédateurs 512 777 902 $ 68 408 333 $ 31 591 667 $ 3 408 333 $ 232851
Rangers 103 140 641 $ 89 552 833 $ 10 447 167 $ 24 552 833 $ 222446
Red Wings 675 635 453 $ 91 974 032 $ 8 025 968 $ 26 974 032 $ 212445
Sénateurs 180 340 512 $ 94 961 731 $ 5 038 269 $ 29 961 731 $ 202444
Whalers 149 492 330 $ 99 235 833 $ 764 167 $ 34 235 833 $ 202242