Please rotate your device to landscape mode for a better experience.
Login

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 5,723 - 95.38%
Level 2: 5000 - $70 - 4,805 - 96.10%
Level 3: 2000 - $40 - 1,946 - 97.29%
Level 4: 4000 - $30 - 3,844 - 96.09%
Luxury : 1000 - $200 - 957 - 95.74%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,926 - 96.29%
Farm Level 2: 1000 - $40 - 948 - 94.84%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left32
Average Attendance - %17,275 - 95.97%
Average Income per Game$1,487,222
Year to Date Revenue$11,897,775
Farm
Home Games Left33
Average Attendance - %2,874 - 95.81%
Average Income per Game$181,385
Year to Date Revenue$1,269,692

Expense

Pro Players Total Salaries$63,620,000
Farm Players Total Salaries$2,122,500
Coaches Total Salaries$2,150,000
Luxury Taxe Total$6,250,875
Special Salary Cap Value$0
Pro Year To Date Expenses$12,803,610
Farm Year To Date Expenses$526,691
Pro Salary Cap To Date$12,522,906
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,591,100
Farm Estimated Season Revenue$5,985,691
Pro Remaining Season Days139
Pro Expenses Per Days$380,819
Pro Estimated Expenses$52,933,841
Farm Remaining Season Days137
Farm Expenses Per Days$16,405
Farm Estimated Expenses$2,247,485
Estimated Season Expenses$55,181,326
Estimated Season Salary Cap$64,237,439
Estimate Under Maximum Salary Cap of $121,689,184$57,451,745
Estimate Over Minimum Salary Cap of $39,000,000 $25,237,439
Current Bank Account$49,189,184
Projected Bank Account$47,584,649

Pro Players Salaries

Robin Lehner $5,750,000 (1)
-Salary Remaining : $4,673,977
Jacob Slavin $5,500,000 (2)
-Salary Remaining : $4,470,760
Andrei Kuzmenko $5,000,000 (4)
-Salary Remaining : $4,064,327
Kyle Clifford $5,000,000 (1)
-Salary Remaining : $4,064,327
Jean-Gabriel Pageau $4,500,000 (1)
-Salary Remaining : $3,657,895
Rickard Rakell $4,500,000 (1)
-Salary Remaining : $3,657,895
Brian Dumoulin $3,750,000 (1)
-Salary Remaining : $3,048,246
Bryan Little $3,500,000 (1)
-Salary Remaining : $2,845,029
David Rundblad $3,500,000 (3)
-Salary Remaining : $2,845,029
Jack Johnson $3,000,000 (1)
-Salary Remaining : $2,438,596
Patric Hornqvist $3,000,000 (1)
-Salary Remaining : $2,438,596
Vladislav Gavrikov $2,500,000 (3)
-Salary Remaining : $2,032,164
Adin Hill $2,000,000 (3)
-Salary Remaining : $1,625,731
Luke Witkowski $2,000,000 (2)
-Salary Remaining : $1,625,731
Joseph Blandisi $1,750,000 (1)
-Salary Remaining : $1,422,515
Drake Caggiula $1,750,000 (1)
-Salary Remaining : $1,422,515
Nick Cousins $1,750,000 (1)
-Salary Remaining : $1,422,515
Ryan Hartman $1,750,000 (1)
-Salary Remaining : $1,422,515
Anthony Duclair $1,750,000 (1)
-Salary Remaining : $1,422,515
Stefan Elliott $1,500,000 (1)
-Salary Remaining : $1,219,298
Jarred Tinordi $1,400,000 (2)
-Salary Remaining : $1,138,012
Jack Dougherty $995,000 (1)
-Salary Remaining : $808,801
Michael McLeod $975,000 (1)
-Salary Remaining : $792,544
Total Pro Players23
Salary Commitment
Year 2020 : $67,120,000
Year 2021 : $22,000,000
Year 2022 : $13,250,000
Year 2023 : $7,000,000
Salary Average Commitment
Year 2020 : $70,370,000
Year 2021 : $21,200,000
Year 2022 : $13,000,000
Year 2023 : $5,000,000
Salary Cap with 1 Way Contract
Year 2020 : $67,120,000
Year 2021 : $21,900,000
Year 2022 : $13,000,000
Year 2023 : $5,000,000

Farm Players Salaries

Daniel Altshuller $99,500 (1)
Salary Remaining : $80,660
Tyler Motte $99,500 (1)
Salary Remaining : $80,660
Gabriel Vilardi $97,500 (1)
Salary Remaining : $79,038
Michael Carcone $97,500 (1)
Salary Remaining : $79,038
Zach Aston-Reese $95,000 (1)
Salary Remaining : $77,012
Jonathan Racine $87,500 (1)
Salary Remaining : $70,932
Mattias Samuelsson $85,000 (3)
Salary Remaining : $68,905
Sam Steel $83,500 (1)
Salary Remaining : $67,689
Matteson Iacopelli $70,000 (1)
Salary Remaining : $56,746
Michael Dal Colle $65,000 (2)
Salary Remaining : $52,692
Pius Suter $62,500 (1)
Salary Remaining : $50,666
Kevin Bahl $60,000 (3)
Salary Remaining : $48,639
Alexander Nylander $55,000 (2)
Salary Remaining : $44,586
Max Lajoie $55,000 (1)
Salary Remaining : $44,586
Keaton Middleton $55,000 (1)
Salary Remaining : $44,586
Mark Friedman $55,000 (1)
Salary Remaining : $44,586
Patrick Guay $50,000 (2)
Salary Remaining : $40,533
Dominik Kubalik $50,000 (1)
Salary Remaining : $40,533
Vasili Ponomaryov $50,000 (2)
Salary Remaining : $40,533
Chris Calhan $50,000 (1)
Salary Remaining : $40,533
Nils Aman $50,000 (2)
Salary Remaining : $40,533
Justin Barron $50,000 (2)
Salary Remaining : $40,533
Hugo Alnefelt $50,000 (1)
Salary Remaining : $40,533
Tyler Tucker $50,000 (2)
Salary Remaining : $40,533
Calle Clang $50,000 (2)
Salary Remaining : $40,533
Marian Studenic $50,000 (1)
Salary Remaining : $40,533
Ilya Nikolaev $50,000 (1)
Salary Remaining : $40,533
Santeri Hatakka $50,000 (1)
Salary Remaining : $40,533
Jacob Leguerrier $50,000 (1)
Salary Remaining : $40,533
Elmer Soderblom $50,000 (1)
Salary Remaining : $40,533
Brett Leason $50,000 (1)
Salary Remaining : $40,533
Matthew Phillips $50,000 (1)
Salary Remaining : $40,533
Devon Levi $50,000 (2)
Salary Remaining : $40,533
Jack Hughes $50,000 (1)
Salary Remaining : $40,533
Total Farm Players34
Salary Commitment
Year 2020 : $2,122,500
Year 2021 : $615,000
Year 2022 : $155,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,105,000
Year 2021 : $615,000
Year 2022 : $145,000
Year 2023 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5,632 - 93.87%
Level 2: 5000 - $70 - 4,750 - 95.00%
Level 3: 2000 - $40 - 1,891 - 94.53%
Level 4: 4000 - $30 - 3,831 - 95.78%
Luxury : 1000 - $200 - 967 - 96.71%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,907 - 95.34%
Farm Level 2: 1000 - $40 - 923 - 92.25%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left33
Average Attendance - %17,071 - 94.84%
Average Income per Game$1,471,699
Year to Date Revenue$10,301,896
Farm
Home Games Left32
Average Attendance - %2,829 - 94.31%
Average Income per Game$178,891
Year to Date Revenue$1,431,129

Expense

Pro Players Total Salaries$70,750,000
Farm Players Total Salaries$1,832,500
Coaches Total Salaries$2,100,000
Luxury Taxe Total$9,455,154
Special Salary Cap Value$0
Pro Year To Date Expenses$13,531,298
Farm Year To Date Expenses$459,482
Pro Salary Cap To Date$13,250,594
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,566,081
Farm Estimated Season Revenue$5,724,516
Pro Remaining Season Days139
Pro Expenses Per Days$422,515
Pro Estimated Expenses$58,729,585
Farm Remaining Season Days137
Farm Expenses Per Days$14,393
Farm Estimated Expenses$1,971,841
Estimated Season Expenses$60,701,426
Estimated Season Salary Cap$70,760,871
Estimate Under Maximum Salary Cap of $89,428,569$18,667,698
Estimate Over Minimum Salary Cap of $39,000,000 $31,760,871
Current Bank Account$16,928,569
Projected Bank Account$10,517,740

Pro Players Salaries

Johnny Gaudreau $7,500,000 (1)
-Salary Remaining : $6,096,491
Derek Stepan $6,000,000 (4)
-Salary Remaining : $4,877,193
Auston Matthews $6,000,000 (2)
-Salary Remaining : $4,877,193
Will Butcher $5,500,000 (3)
-Salary Remaining : $4,470,760
Mikko Rantanen $4,750,000 (1)
-Salary Remaining : $3,861,111
Radko Gudas $4,500,000 (3)
-Salary Remaining : $3,657,895
Thomas Chabot $4,500,000 (1)
-Salary Remaining : $3,657,895
Erik Haula $4,000,000 (1)
-Salary Remaining : $3,251,462
Mike Amadio $3,750,000 (2)
-Salary Remaining : $3,048,246
Antoine Roussel $3,500,000 (1)
-Salary Remaining : $2,845,029
Ilya Samsonov $3,500,000 (1)
-Salary Remaining : $2,845,029
PK Subban $3,000,000 (1)
-Salary Remaining : $2,438,596
Cam Ward $3,000,000 (1)
-Salary Remaining : $2,438,596
Kris Versteeg $2,500,000 (2)
-Salary Remaining : $2,032,164
Robert Hagg $2,000,000 (1)
-Salary Remaining : $1,625,731
William Karlsson $1,750,000 (1)
-Salary Remaining : $1,422,515
Mikhail Grigorenko $1,500,000 (1)
-Salary Remaining : $1,219,298
Andrew Ladd $1,000,000 (1)
-Salary Remaining : $812,865
Stefan Matteau $1,000,000 (1)
-Salary Remaining : $812,865
Hudson Fasching $750,000 (2)
-Salary Remaining : $609,649
Patrick Sieloff $750,000 (1)
-Salary Remaining : $609,649
Total Pro Players21
Salary Commitment
Year 2020 : $70,750,000
Year 2021 : $28,950,000
Year 2022 : $14,500,000
Year 2023 : $3,500,000
Salary Average Commitment
Year 2020 : $63,375,000
Year 2021 : $28,500,000
Year 2022 : $16,000,000
Year 2023 : $6,000,000
Salary Cap with 1 Way Contract
Year 2020 : $70,750,000
Year 2021 : $29,000,000
Year 2022 : $16,000,000
Year 2023 : $6,000,000

Farm Players Salaries

Mackenzie Blackwood $200,000 (1)
Salary Remaining : $162,130
Nikita Scherbak $97,500 (2)
Salary Remaining : $79,038
Julius Honka $95,000 (1)
Salary Remaining : $77,012
Andrew Poturalski $95,000 (1)
Salary Remaining : $77,012
Calle Andersson $85,000 (1)
Salary Remaining : $68,905
Sergey Tolchinsky $75,000 (2)
Salary Remaining : $60,799
Dillon Dube $75,000 (3)
Salary Remaining : $60,799
Jeremy Davies $70,000 (3)
Salary Remaining : $56,746
Clark Bishop $70,000 (1)
Salary Remaining : $56,746
Oscar Dansk $65,000 (2)
Salary Remaining : $52,692
Zach Whitecloud $60,000 (1)
Salary Remaining : $48,639
JJ. Piccinich $60,000 (3)
Salary Remaining : $48,639
Gabriel Fortier $60,000 (3)
Salary Remaining : $48,639
Declan Chisholm $60,000 (2)
Salary Remaining : $48,639
Max Jones $60,000 (2)
Salary Remaining : $48,639
Petr Kvaca $55,000 (1)
Salary Remaining : $44,586
Jackson Cates $50,000 (1)
Salary Remaining : $40,533
Mitchell Chaffee $50,000 (3)
Salary Remaining : $40,533
Antoine Morand $50,000 (1)
Salary Remaining : $40,533
Nikita Okhotyuk $50,000 (1)
Salary Remaining : $40,533
Nils Hoglander $50,000 (1)
Salary Remaining : $40,533
Jaedon Descheneau $50,000 (2)
Salary Remaining : $40,533
Kristian Reichel $50,000 (3)
Salary Remaining : $40,533
Egor Afanasyev $50,000 (1)
Salary Remaining : $40,533
Jesper Vikman $50,000 (2)
Salary Remaining : $40,533
Eamon Powell $50,000 (2)
Salary Remaining : $40,533
Connor Zary $50,000 (2)
Salary Remaining : $40,533
Total Farm Players27
Salary Commitment
Year 2020 : $1,832,500
Year 2021 : $947,500
Year 2022 : $415,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,707,500
Year 2021 : $922,500
Year 2022 : $365,000
Year 2023 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 6000 - $100 - 5,707 - 95.11%
Level 2: 5000 - $70 - 4,679 - 93.58%
Level 3: 2000 - $40 - 1,909 - 95.43%
Level 4: 4000 - $30 - 3,690 - 92.26%
Luxury : 1000 - $200 - 958 - 95.84%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,898 - 94.92%
Farm Level 2: 1000 - $40 - 916 - 91.59%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left32
Average Attendance - %16,943 - 94.13%
Average Income per Game$1,468,465
Year to Date Revenue$11,747,722
Farm
Home Games Left33
Average Attendance - %2,814 - 93.81%
Average Income per Game$178,001
Year to Date Revenue$1,246,004

Expense

Pro Players Total Salaries$69,225,000
Farm Players Total Salaries$1,687,500
Coaches Total Salaries$1,400,000
Luxury Taxe Total$7,379,362
Special Salary Cap Value$0
Pro Year To Date Expenses$12,727,636
Farm Year To Date Expenses$444,815
Pro Salary Cap To Date$12,446,932
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,990,888
Farm Estimated Season Revenue$5,874,019
Pro Remaining Season Days139
Pro Expenses Per Days$409,211
Pro Estimated Expenses$56,880,329
Farm Remaining Season Days137
Farm Expenses Per Days$13,831
Farm Estimated Expenses$1,894,847
Estimated Season Expenses$58,775,176
Estimated Season Salary Cap$65,466,119
Estimate Under Maximum Salary Cap of $96,950,030$31,483,911
Estimate Over Minimum Salary Cap of $39,000,000 $26,466,119
Current Bank Account$24,450,030
Projected Bank Account$18,539,761

Pro Players Salaries

Seth Jones $6,750,000 (3)
-Salary Remaining : $5,486,842
Filip Forsberg $6,500,000 (2)
-Salary Remaining : $5,283,626
Alexander Kerfoot $6,000,000 (1)
-Salary Remaining : $4,877,193
Tyler Toffoli $4,750,000 (2)
-Salary Remaining : $3,861,111
Cody Ceci $4,100,000 (1)
-Salary Remaining : $3,332,749
Jake Oettinger $4,000,000 (3)
-Salary Remaining : $3,251,462
Travis Sanheim (Out of Payroll) $4,000,000 (3)
-Salary Remaining : $3,251,462
Jujhar Khaira $3,600,000 (1)
-Salary Remaining : $2,926,316
Ethan Bear $3,500,000 (2)
-Salary Remaining : $2,845,029
Josh Morrissey $3,500,000 (2)
-Salary Remaining : $2,845,029
Mathew Barzal $3,000,000 (4)
-Salary Remaining : $2,438,596
Vincent Trocheck $3,000,000 (2)
-Salary Remaining : $2,438,596
Laurent Brossoit $2,500,000 (2)
-Salary Remaining : $2,032,164
Dominik Simon $2,000,000 (1)
-Salary Remaining : $1,625,731
David Perron $2,000,000 (1)
-Salary Remaining : $1,625,731
Jordan Kyrou $1,500,000 (1)
-Salary Remaining : $1,219,298
Joachim Blichfeld $1,500,000 (2)
-Salary Remaining : $1,219,298
Pierre Engvall $1,250,000 (1)
-Salary Remaining : $1,016,082
Rourke Chartier $1,000,000 (2)
-Salary Remaining : $812,865
Wayne Simmonds $1,000,000 (1)
-Salary Remaining : $812,865
Drew Shore $1,000,000 (1)
-Salary Remaining : $812,865
Henri Jokiharju $975,000 (1)
-Salary Remaining : $792,544
Andrew Shaw $950,000 (1)
-Salary Remaining : $772,222
Jeremy Lauzon $850,000 (1)
-Salary Remaining : $690,936
Total Pro Players24
Salary Commitment
Year 2020 : $69,225,000
Year 2021 : $48,700,000
Year 2022 : $21,250,000
Year 2023 : $5,000,000
Salary Average Commitment
Year 2020 : $70,400,000
Year 2021 : $41,100,000
Year 2022 : $16,000,000
Year 2023 : $3,000,000
Salary Cap with 1 Way Contract
Year 2020 : $69,225,000
Year 2021 : $44,000,000
Year 2022 : $17,750,000
Year 2023 : $3,000,000

Farm Players Salaries

Robert Thomas $97,500 (3)
Salary Remaining : $79,038
Dylan Sikura $95,000 (1)
Salary Remaining : $77,012
Anthony Richard $90,000 (1)
Salary Remaining : $72,959
Michael Rasmussen $90,000 (1)
Salary Remaining : $72,959
Emil Bemstrom $90,000 (2)
Salary Remaining : $72,959
Matt Roy $90,000 (1)
Salary Remaining : $72,959
Sami Niku $80,000 (1)
Salary Remaining : $64,852
Artturi Lehkonen $75,000 (1)
Salary Remaining : $60,799
Noah Gregor $75,000 (2)
Salary Remaining : $60,799
Frederic Allard $75,000 (1)
Salary Remaining : $60,799
Emil Larmi $70,000 (1)
Salary Remaining : $56,746
Rasmus Kupari $65,000 (3)
Salary Remaining : $52,692
Calen Addison $65,000 (3)
Salary Remaining : $52,692
Paul Cotter $65,000 (3)
Salary Remaining : $52,692
Trey Fix-Wolansky $65,000 (3)
Salary Remaining : $52,692
Sean Farrell $50,000 (2)
Salary Remaining : $40,533
Jamie Drysdale $50,000 (2)
Salary Remaining : $40,533
Brendan Brisson $50,000 (2)
Salary Remaining : $40,533
Alex Vlasic $50,000 (1)
Salary Remaining : $40,533
Jakob Pelletier $50,000 (1)
Salary Remaining : $40,533
Nicholas Robertson $50,000 (1)
Salary Remaining : $40,533
Luke Evangelista $50,000 (2)
Salary Remaining : $40,533
Joel Blomqvist $50,000 (2)
Salary Remaining : $40,533
Louis Crevier $50,000 (2)
Salary Remaining : $40,533
Arturs Silovs $50,000 (1)
Salary Remaining : $40,533
Total Farm Players25
Salary Commitment
Year 2020 : $1,687,500
Year 2021 : $1,032,500
Year 2022 : $715,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,607,500
Year 2021 : $807,500
Year 2022 : $352,500
Year 2023 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 5,728 - 95.47%
Level 2: 5000 - $70 - 4,938 - 98.76%
Level 3: 2000 - $40 - 1,933 - 96.63%
Level 4: 4000 - $30 - 3,785 - 94.63%
Luxury : 1000 - $200 - 969 - 96.90%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,882 - 94.09%
Farm Level 2: 1000 - $40 - 939 - 93.94%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left32
Average Attendance - %17,353 - 96.41%
Average Income per Game$1,498,644
Year to Date Revenue$11,989,153
Farm
Home Games Left32
Average Attendance - %2,821 - 94.04%
Average Income per Game$177,772
Year to Date Revenue$1,422,172

Expense

Pro Players Total Salaries$72,400,000
Farm Players Total Salaries$2,042,500
Coaches Total Salaries$1,600,000
Luxury Taxe Total$10,390,761
Special Salary Cap Value$0
Pro Year To Date Expenses$13,729,538
Farm Year To Date Expenses$492,605
Pro Salary Cap To Date$13,542,402
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,956,612
Farm Estimated Season Revenue$5,688,688
Pro Remaining Season Days139
Pro Expenses Per Days$429,240
Pro Estimated Expenses$59,664,360
Farm Remaining Season Days137
Farm Expenses Per Days$15,636
Farm Estimated Expenses$2,142,132
Estimated Season Expenses$61,806,492
Estimated Season Salary Cap$72,393,890
Estimate Under Maximum Salary Cap of $86,346,048$13,952,158
Estimate Over Minimum Salary Cap of $39,000,000 $33,393,890
Current Bank Account$13,846,048
Projected Bank Account$5,684,856

Pro Players Salaries

Jason Demers $6,250,000 (2)
-Salary Remaining : $5,080,409
Zack Kassian $6,200,000 (1)
-Salary Remaining : $5,039,766
Gabriel Landeskog $6,000,000 (2)
-Salary Remaining : $4,877,193
Torey Krug $5,500,000 (1)
-Salary Remaining : $4,470,760
Jonathan Toews $5,500,000 (2)
-Salary Remaining : $4,470,760
Kevin Poulin $5,500,000 (3)
-Salary Remaining : $4,470,760
Wojtek Wolski $5,300,000 (2)
-Salary Remaining : $4,308,187
Alexander Wennberg $5,250,000 (4)
-Salary Remaining : $4,267,544
Madison Bowey $5,000,000 (3)
-Salary Remaining : $4,064,327
Josh Manson $2,750,000 (1)
-Salary Remaining : $2,235,380
Casey Cizikas $2,600,000 (1)
-Salary Remaining : $2,113,450
Eric Wellwood $2,500,000 (1)
-Salary Remaining : $2,032,164
Tuukka Rask $2,500,000 (1)
-Salary Remaining : $2,032,164
Derick Brassard $1,700,000 (2)
-Salary Remaining : $1,381,871
Adam Pelech $1,600,000 (1)
-Salary Remaining : $1,300,585
David Backes $1,500,000 (1)
-Salary Remaining : $1,219,298
Brett Pesce $1,500,000 (1)
-Salary Remaining : $1,219,298
Beau Bennett $1,500,000 (1)
-Salary Remaining : $1,219,298
Andreas Athanasiou $1,500,000 (1)
-Salary Remaining : $1,219,298
John Quenneville $1,300,000 (1)
-Salary Remaining : $1,056,725
Noah Juulsen $950,000 (1)
-Salary Remaining : $772,222
Total Pro Players21
Salary Commitment
Year 2020 : $72,400,000
Year 2021 : $38,700,000
Year 2022 : $15,750,000
Year 2023 : $5,750,000
Salary Average Commitment
Year 2020 : $72,600,000
Year 2021 : $40,500,000
Year 2022 : $15,750,000
Year 2023 : $5,250,000
Salary Cap with 1 Way Contract
Year 2020 : $72,400,000
Year 2021 : $40,500,000
Year 2022 : $15,750,000
Year 2023 : $5,250,000

Farm Players Salaries

Kurtis Gabriel $95,000 (1)
Salary Remaining : $77,012
Antoine Bibeau $95,000 (1)
Salary Remaining : $77,012
Oskar Lindblom $92,500 (2)
Salary Remaining : $74,985
Kole Lind $85,000 (3)
Salary Remaining : $68,905
Karson Kuhlman $85,000 (1)
Salary Remaining : $68,905
Vinni Lettieri $85,000 (1)
Salary Remaining : $68,905
Jesse Ylonen $80,000 (2)
Salary Remaining : $64,852
Daniel Audette $80,000 (1)
Salary Remaining : $64,852
Rasmus Sandin $80,000 (4)
Salary Remaining : $64,852
Nelson Nogier $80,000 (2)
Salary Remaining : $64,852
Nicolas Beaudin $80,000 (2)
Salary Remaining : $64,852
Joel Kiviranta $80,000 (2)
Salary Remaining : $64,852
Adam Ruzicka $72,500 (1)
Salary Remaining : $58,772
Niko Mikkola $65,000 (2)
Salary Remaining : $52,692
Carson Meyer $60,000 (1)
Salary Remaining : $48,639
Ben Meyers $60,000 (4)
Salary Remaining : $48,639
Jack Ahcan $60,000 (3)
Salary Remaining : $48,639
Urho Vaakanainen (Out of Payroll) $57,500 (1)
Salary Remaining : $46,612
Lukas Reichel $50,000 (2)
Salary Remaining : $40,533
Ryan Tverberg $50,000 (2)
Salary Remaining : $40,533
Connor McClennon $50,000 (2)
Salary Remaining : $40,533
Carter Gylander $50,000 (1)
Salary Remaining : $40,533
Theodor Niederbach $50,000 (2)
Salary Remaining : $40,533
Jack LaFontaine $50,000 (4)
Salary Remaining : $40,533
Warren Foegele $50,000 (2)
Salary Remaining : $40,533
Walker Duehr $50,000 (1)
Salary Remaining : $40,533
Marcus Karlberg $50,000 (1)
Salary Remaining : $40,533
Ryan Suzuki $50,000 (1)
Salary Remaining : $40,533
Lassi Thomson $50,000 (1)
Salary Remaining : $40,533
Braden Tracey $50,000 (1)
Salary Remaining : $40,533
Brock Faber $50,000 (2)
Salary Remaining : $40,533
Total Farm Players31
Salary Commitment
Year 2020 : $2,042,500
Year 2021 : $1,117,500
Year 2022 : $349,500
Year 2023 : $190,000
Salary Average Commitment
Year 2020 : $2,012,500
Year 2021 : $1,102,500
Year 2022 : $325,000
Year 2023 : $190,000

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - $100 - 5,667 - 94.45%
Level 2: 5000 - $70 - 4,825 - 96.49%
Level 3: 2000 - $40 - 1,878 - 93.89%
Level 4: 4000 - $30 - 3,810 - 95.25%
Luxury : 1000 - $200 - 959 - 95.93%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,857 - 92.85%
Farm Level 2: 1000 - $40 - 970 - 97.01%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left32
Average Attendance - %17,139 - 95.22%
Average Income per Game$1,478,541
Year to Date Revenue$11,828,324
Farm
Home Games Left33
Average Attendance - %2,827 - 94.24%
Average Income per Game$177,236
Year to Date Revenue$1,240,649

Expense

Pro Players Total Salaries$70,975,000
Farm Players Total Salaries$2,022,500
Coaches Total Salaries$2,000,000
Luxury Taxe Total$8,256,474
Special Salary Cap Value$0
Pro Year To Date Expenses$13,414,327
Farm Year To Date Expenses$460,268
Pro Salary Cap To Date$12,981,577
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,313,296
Farm Estimated Season Revenue$5,848,774
Pro Remaining Season Days139
Pro Expenses Per Days$423,830
Pro Estimated Expenses$58,912,370
Farm Remaining Season Days137
Farm Expenses Per Days$14,926
Farm Estimated Expenses$2,044,862
Estimated Season Expenses$60,957,232
Estimated Season Salary Cap$65,391,110
Estimate Under Maximum Salary Cap of $87,937,528$22,546,418
Estimate Over Minimum Salary Cap of $39,000,000 $26,391,110
Current Bank Account$15,437,528
Projected Bank Account$7,642,366

Pro Players Salaries

Patrick Kane (Out of Payroll) $6,500,000 (2)
-Salary Remaining : $5,283,626
Nathan MacKinnon $6,300,000 (3)
-Salary Remaining : $5,121,053
Darnell Nurse $5,500,000 (2)
-Salary Remaining : $4,470,760
Nikita Zadorov $5,500,000 (4)
-Salary Remaining : $4,470,760
Mitch Marner $5,000,000 (1)
-Salary Remaining : $4,064,327
Quinn Hughes $5,000,000 (4)
-Salary Remaining : $4,064,327
Carey Price $5,000,000 (4)
-Salary Remaining : $4,064,327
Pavel Zacha $4,000,000 (2)
-Salary Remaining : $3,251,462
Anze Kopitar $3,000,000 (2)
-Salary Remaining : $2,438,596
Jakob Chychrun $3,000,000 (2)
-Salary Remaining : $2,438,596
Drake Batherson $3,000,000 (3)
-Salary Remaining : $2,438,596
Mikkel Boedker $3,000,000 (1)
-Salary Remaining : $2,438,596
Patrik Laine $2,500,000 (2)
-Salary Remaining : $2,032,164
Jordan Staal $2,500,000 (1)
-Salary Remaining : $2,032,164
Kirill Kaprizov $2,100,000 (1)
-Salary Remaining : $1,707,018
Nick Suzuki $2,000,000 (3)
-Salary Remaining : $1,625,731
Alexandre Carrier $1,500,000 (4)
-Salary Remaining : $1,219,298
Nicolas Hague $1,500,000 (3)
-Salary Remaining : $1,219,298
Tomas Nosek $1,250,000 (2)
-Salary Remaining : $1,016,082
Ivan Fedotov $975,000 (1)
-Salary Remaining : $792,544
Brent Burns $950,000 (1)
-Salary Remaining : $772,222
Clayton Keller $900,000 (1)
-Salary Remaining : $731,579
Total Pro Players22
Salary Commitment
Year 2020 : $70,975,000
Year 2021 : $62,500,000
Year 2022 : $36,000,000
Year 2023 : $17,750,000
Salary Average Commitment
Year 2020 : $59,120,000
Year 2021 : $47,895,000
Year 2022 : $27,000,000
Year 2023 : $17,000,000
Salary Cap with 1 Way Contract
Year 2020 : $70,975,000
Year 2021 : $55,550,000
Year 2022 : $29,800,000
Year 2023 : $17,000,000

Farm Players Salaries

Evan Rodrigues $200,000 (1)
Salary Remaining : $162,130
Artem Zub $97,500 (1)
Salary Remaining : $79,038
Jake Evans $95,000 (1)
Salary Remaining : $77,012
Dennis Gilbert $90,000 (2)
Salary Remaining : $72,959
Connor Hellebyuk $90,000 (1)
Salary Remaining : $72,959
Martin Fehervary $90,000 (4)
Salary Remaining : $72,959
Mason Appleton $85,000 (2)
Salary Remaining : $68,905
Anders Bjork $80,000 (2)
Salary Remaining : $64,852
Noah Dobson $75,000 (4)
Salary Remaining : $60,799
Jesperi Kotkaniemi $70,000 (3)
Salary Remaining : $56,746
Gustav Forsling $70,000 (2)
Salary Remaining : $56,746
Joey Daccord $65,000 (2)
Salary Remaining : $52,692
Michael McCarron $60,000 (1)
Salary Remaining : $48,639
Nathan Smith $55,000 (1)
Salary Remaining : $44,586
Hunter Drew $50,000 (2)
Salary Remaining : $40,533
Lucas Raymond $50,000 (2)
Salary Remaining : $40,533
John-Jason Peterka $50,000 (2)
Salary Remaining : $40,533
Jakub Dobes $50,000 (2)
Salary Remaining : $40,533
Kaiden Guhle $50,000 (2)
Salary Remaining : $40,533
Trevor Zegras $50,000 (1)
Salary Remaining : $40,533
Adam Wilsby $50,000 (2)
Salary Remaining : $40,533
Cole Caufield $50,000 (1)
Salary Remaining : $40,533
Matthew Rempe $50,000 (2)
Salary Remaining : $40,533
Jayden Struble $50,000 (1)
Salary Remaining : $40,533
Thomas Harley $50,000 (1)
Salary Remaining : $40,533
Alex Newhook $50,000 (1)
Salary Remaining : $40,533
Arber Xhekaj $50,000 (1)
Salary Remaining : $40,533
Cole Koepke $50,000 (2)
Salary Remaining : $40,533
William Bitten $50,000 (2)
Salary Remaining : $40,533
Kirby Dach $50,000 (1)
Salary Remaining : $40,533
Total Farm Players30
Salary Commitment
Year 2020 : $2,022,500
Year 2021 : $1,115,000
Year 2022 : $330,000
Year 2023 : $315,000
Salary Average Commitment
Year 2020 : $1,902,500
Year 2021 : $1,065,000
Year 2022 : $235,000
Year 2023 : $165,000

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRodgers Arena
Level 1: 6000 - $100 - 5,782 - 96.36%
Level 2: 5000 - $70 - 4,854 - 97.08%
Level 3: 2000 - $40 - 1,951 - 97.56%
Level 4: 4000 - $30 - 3,839 - 95.97%
Luxury : 1000 - $200 - 986 - 98.56%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,920 - 95.98%
Farm Level 2: 1000 - $40 - 925 - 92.49%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left33
Average Attendance - %17,411 - 96.73%
Average Income per Game$1,504,504
Year to Date Revenue$10,531,527
Farm
Home Games Left32
Average Attendance - %2,844 - 94.81%
Average Income per Game$179,928
Year to Date Revenue$1,439,426

Expense

Pro Players Total Salaries$66,650,000
Farm Players Total Salaries$1,990,000
Coaches Total Salaries$1,700,000
Luxury Taxe Total$4,192,581
Special Salary Cap Value$0
Pro Year To Date Expenses$12,794,740
Farm Year To Date Expenses$508,455
Pro Salary Cap To Date$12,607,607
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,648,627
Farm Estimated Season Revenue$5,757,704
Pro Remaining Season Days139
Pro Expenses Per Days$395,614
Pro Estimated Expenses$54,990,346
Farm Remaining Season Days137
Farm Expenses Per Days$15,917
Farm Estimated Expenses$2,180,629
Estimated Season Expenses$57,170,975
Estimated Season Salary Cap$66,785,081
Estimate Under Maximum Salary Cap of $83,567,311$16,782,230
Estimate Over Minimum Salary Cap of $39,000,000 $27,785,081
Current Bank Account$11,067,311
Projected Bank Account$9,302,667

Pro Players Salaries

J.T. Miller $7,500,000 (1)
-Salary Remaining : $6,096,491
Oliver Ekman-Larsson $7,000,000 (1)
-Salary Remaining : $5,690,058
Jordan Eberle $5,500,000 (4)
-Salary Remaining : $4,470,760
Chris Tierney $5,000,000 (1)
-Salary Remaining : $4,064,327
Petr Mrazek $5,000,000 (2)
-Salary Remaining : $4,064,327
Yanni Gourde $4,500,000 (1)
-Salary Remaining : $3,657,895
Travis Hamonic $4,500,000 (2)
-Salary Remaining : $3,657,895
Ryan O'Reilly $4,500,000 (1)
-Salary Remaining : $3,657,895
Brock Boeser $4,000,000 (1)
-Salary Remaining : $3,251,462
Tyler Cuma $4,000,000 (2)
-Salary Remaining : $3,251,462
Ben Harpur $2,500,000 (3)
-Salary Remaining : $2,032,164
Tony DeAngelo $2,500,000 (1)
-Salary Remaining : $2,032,164
Denis Gurianov (Out of Payroll) $2,200,000 (1)
-Salary Remaining : $1,788,304
Jake Dotchin $2,000,000 (2)
-Salary Remaining : $1,625,731
Mark Jankowski $1,500,000 (1)
-Salary Remaining : $1,219,298
Nicolas Petan $1,500,000 (4)
-Salary Remaining : $1,219,298
Daniel Zaar $1,200,000 (2)
-Salary Remaining : $975,439
Curtis Lazar $1,200,000 (3)
-Salary Remaining : $975,439
Ryan Lomberg $1,200,000 (2)
-Salary Remaining : $975,439
Thatcher Demko $1,100,000 (1)
-Salary Remaining : $894,152
Pavel Gogolev $450,000 (1)
-Salary Remaining : $365,789
Total Pro Players21
Salary Commitment
Year 2020 : $68,850,000
Year 2021 : $30,000,000
Year 2022 : $12,000,000
Year 2023 : $6,500,000
Salary Average Commitment
Year 2020 : $58,175,000
Year 2021 : $27,875,000
Year 2022 : $10,475,000
Year 2023 : $7,000,000
Salary Cap with 1 Way Contract
Year 2020 : $68,850,000
Year 2021 : $28,600,000
Year 2022 : $10,700,000
Year 2023 : $7,000,000

Farm Players Salaries

C.J. Smith $97,500 (1)
Salary Remaining : $79,038
Casey DeSmith $95,000 (1)
Salary Remaining : $77,012
William Lagesson $95,000 (2)
Salary Remaining : $77,012
Trevor Moore $90,000 (3)
Salary Remaining : $72,959
Juho Lammikko $90,000 (2)
Salary Remaining : $72,959
Adam Ollas-Mattsson $82,500 (2)
Salary Remaining : $66,879
Axel Holmstrom $80,000 (1)
Salary Remaining : $64,852
William Lockwood $75,000 (2)
Salary Remaining : $60,799
Aleksi Heponiemi $75,000 (4)
Salary Remaining : $60,799
Daniil Miromanov $75,000 (3)
Salary Remaining : $60,799
Will Borgen $70,000 (1)
Salary Remaining : $56,746
Guillaume Brisebois $60,000 (3)
Salary Remaining : $48,639
Tobias Lindberg $60,000 (1)
Salary Remaining : $48,639
Jonathan Kovacevic $60,000 (1)
Salary Remaining : $48,639
Michael Kesselring $60,000 (4)
Salary Remaining : $48,639
Lane Pederson $60,000 (3)
Salary Remaining : $48,639
Jay O'Brien $60,000 (4)
Salary Remaining : $48,639
Kristian Vesalainen $55,000 (3)
Salary Remaining : $44,586
Albert Lyckasen $50,000 (2)
Salary Remaining : $40,533
Ryan O'Rourke $50,000 (2)
Salary Remaining : $40,533
Jackson Hallum $50,000 (2)
Salary Remaining : $40,533
Michael Benning $50,000 (2)
Salary Remaining : $40,533
Jan Bednar $50,000 (2)
Salary Remaining : $40,533
Jakob Forsbacka-Karlsson $50,000 (2)
Salary Remaining : $40,533
John Hayden $50,000 (1)
Salary Remaining : $40,533
Rasmus Asplund $50,000 (2)
Salary Remaining : $40,533
Chase Yoder $50,000 (2)
Salary Remaining : $40,533
Ian Scott $50,000 (1)
Salary Remaining : $40,533
Jack Rathbone $50,000 (3)
Salary Remaining : $40,533
Aku Raty $50,000 (1)
Salary Remaining : $40,533
Maxim Letunov $50,000 (1)
Salary Remaining : $40,533
Total Farm Players31
Salary Commitment
Year 2020 : $1,990,000
Year 2021 : $1,447,500
Year 2022 : $725,000
Year 2023 : $230,000
Salary Average Commitment
Year 2020 : $1,932,500
Year 2021 : $1,322,500
Year 2022 : $580,000
Year 2023 : $195,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6000 - $100 - 5,777 - 96.28%
Level 2: 5000 - $70 - 4,808 - 96.16%
Level 3: 2000 - $40 - 1,924 - 96.20%
Level 4: 4000 - $30 - 3,839 - 95.98%
Luxury : 1000 - $200 - 976 - 97.63%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,866 - 93.32%
Farm Level 2: 1000 - $40 - 909 - 90.89%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left32
Average Attendance - %17,324 - 96.24%
Average Income per Game$1,496,841
Year to Date Revenue$11,974,731
Farm
Home Games Left32
Average Attendance - %2,775 - 92.51%
Average Income per Game$175,352
Year to Date Revenue$1,402,812

Expense

Pro Players Total Salaries$72,500,000
Farm Players Total Salaries$1,805,000
Coaches Total Salaries$1,550,000
Luxury Taxe Total$9,396,760
Special Salary Cap Value$0
Pro Year To Date Expenses$13,612,872
Farm Year To Date Expenses$469,590
Pro Salary Cap To Date$13,444,456
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,898,924
Farm Estimated Season Revenue$5,611,248
Pro Remaining Season Days139
Pro Expenses Per Days$429,240
Pro Estimated Expenses$59,664,360
Farm Remaining Season Days137
Farm Expenses Per Days$14,527
Farm Estimated Expenses$1,990,199
Estimated Season Expenses$61,654,559
Estimated Season Salary Cap$72,377,259
Estimate Under Maximum Salary Cap of $87,319,935$14,942,676
Estimate Over Minimum Salary Cap of $39,000,000 $33,377,259
Current Bank Account$14,819,935
Projected Bank Account$6,675,548

Pro Players Salaries

Taylor Hall $7,000,000 (1)
-Salary Remaining : $5,690,058
Cory Schneider $6,000,000 (3)
-Salary Remaining : $4,877,193
Zach Bogosian $5,000,000 (4)
-Salary Remaining : $4,064,327
Marko Dano $5,000,000 (1)
-Salary Remaining : $4,064,327
Timo Meier $4,500,000 (1)
-Salary Remaining : $3,657,895
Ondrej Pavelec $4,000,000 (1)
-Salary Remaining : $3,251,462
Cody Hodgson $4,000,000 (4)
-Salary Remaining : $3,251,462
Brandon Gormley $4,000,000 (2)
-Salary Remaining : $3,251,462
Joe Colborne $4,000,000 (4)
-Salary Remaining : $3,251,462
Blake Pietila $3,600,000 (1)
-Salary Remaining : $2,926,316
Alexei Marchenko $3,000,000 (1)
-Salary Remaining : $2,438,596
Cal Clutterbuck $3,000,000 (3)
-Salary Remaining : $2,438,596
Adam Henrique $3,000,000 (3)
-Salary Remaining : $2,438,596
Shea Theodore $3,000,000 (3)
-Salary Remaining : $2,438,596
Petter Granberg $2,500,000 (4)
-Salary Remaining : $2,032,164
Brandon Burlon $2,500,000 (3)
-Salary Remaining : $2,032,164
Bobby Ryan $2,500,000 (1)
-Salary Remaining : $2,032,164
Colten Teubert $2,000,000 (3)
-Salary Remaining : $1,625,731
Sergey Kalinin $2,000,000 (1)
-Salary Remaining : $1,625,731
Nicolas Aube-Kubel $950,000 (2)
-Salary Remaining : $772,222
Kerby Rychel $950,000 (2)
-Salary Remaining : $772,222
Total Pro Players21
Salary Commitment
Year 2020 : $72,500,000
Year 2021 : $39,900,000
Year 2022 : $32,250,000
Year 2023 : $13,500,000
Salary Average Commitment
Year 2020 : $68,750,000
Year 2021 : $39,400,000
Year 2022 : $34,500,000
Year 2023 : $15,500,000
Salary Cap with 1 Way Contract
Year 2020 : $72,500,000
Year 2021 : $40,900,000
Year 2022 : $35,000,000
Year 2023 : $15,500,000

Farm Players Salaries

Tanner Laczynski $120,000 (1)
Salary Remaining : $97,278
Artyom Zagidulin $90,000 (2)
Salary Remaining : $72,959
Cole Ully $90,000 (1)
Salary Remaining : $72,959
Garret Sparks $90,000 (1)
Salary Remaining : $72,959
Tommy Vannelli $90,000 (1)
Salary Remaining : $72,959
Blake Speers $90,000 (2)
Salary Remaining : $72,959
Cole Smith $80,000 (1)
Salary Remaining : $64,852
Eric Karlsson $80,000 (1)
Salary Remaining : $64,852
Emil Johansson (Out of Payroll) $75,000 (2)
Salary Remaining : $60,799
Kevin Rooney $75,000 (1)
Salary Remaining : $60,799
Vincent Dunn $70,000 (1)
Salary Remaining : $56,746
Vladimir Tkachev $70,000 (1)
Salary Remaining : $56,746
Ryan Graves $67,500 (1)
Salary Remaining : $54,719
Jesper Pettersson $67,500 (1)
Salary Remaining : $54,719
Tim Gettinger $60,000 (1)
Salary Remaining : $48,639
Will Reilly $60,000 (3)
Salary Remaining : $48,639
David Farrance $55,000 (3)
Salary Remaining : $44,586
Jakob Stenqvist $50,000 (2)
Salary Remaining : $40,533
Jeremy Michel $50,000 (1)
Salary Remaining : $40,533
Oliver Tarnstrom $50,000 (2)
Salary Remaining : $40,533
Michael Prapavessis (Out of Payroll) $50,000 (2)
Salary Remaining : $40,533
Mackenze Stewart $50,000 (2)
Salary Remaining : $40,533
Zack Hayes $50,000 (4)
Salary Remaining : $40,533
Mario Ferraro $50,000 (3)
Salary Remaining : $40,533
Nicholas Caamano $50,000 (2)
Salary Remaining : $40,533
Kirill Maksimov $50,000 (3)
Salary Remaining : $40,533
Arvid Henrikson $50,000 (2)
Salary Remaining : $40,533
Nathan Bastian $50,000 (2)
Salary Remaining : $40,533
Isaac Ratcliffe $50,000 (3)
Salary Remaining : $40,533
Total Farm Players29
Salary Commitment
Year 2020 : $1,930,000
Year 2021 : $920,000
Year 2022 : $325,000
Year 2023 : $60,000
Salary Average Commitment
Year 2020 : $1,880,000
Year 2021 : $920,000
Year 2022 : $315,000
Year 2023 : $50,000

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 5,652 - 94.20%
Level 2: 5000 - $70 - 4,798 - 95.97%
Level 3: 2000 - $40 - 1,920 - 95.98%
Level 4: 4000 - $30 - 3,793 - 94.83%
Luxury : 1000 - $200 - 957 - 95.74%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,836 - 91.79%
Farm Level 2: 1000 - $40 - 898 - 89.78%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left32
Average Attendance - %17,120 - 95.11%
Average Income per Game$1,475,601
Year to Date Revenue$11,804,807
Farm
Home Games Left32
Average Attendance - %2,734 - 91.12%
Average Income per Game$172,642
Year to Date Revenue$1,381,138

Expense

Pro Players Total Salaries$63,650,000
Farm Players Total Salaries$1,837,500
Coaches Total Salaries$1,800,000
Luxury Taxe Total$4,221,778
Special Salary Cap Value$0
Pro Year To Date Expenses$12,098,240
Farm Year To Date Expenses$499,424
Pro Salary Cap To Date$11,911,104
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,219,228
Farm Estimated Season Revenue$5,524,552
Pro Remaining Season Days139
Pro Expenses Per Days$378,070
Pro Estimated Expenses$52,551,730
Farm Remaining Season Days137
Farm Expenses Per Days$15,607
Farm Estimated Expenses$2,138,159
Estimated Season Expenses$54,689,889
Estimated Season Salary Cap$63,649,962
Estimate Under Maximum Salary Cap of $99,255,700$35,605,738
Estimate Over Minimum Salary Cap of $39,000,000 $24,649,962
Current Bank Account$26,755,700
Projected Bank Account$24,809,591

Pro Players Salaries

Nazem Kadri $5,000,000 (2)
-Salary Remaining : $4,064,327
Jonathan Huberdeau $5,000,000 (3)
-Salary Remaining : $4,064,327
Cam Fowler $4,200,000 (1)
-Salary Remaining : $3,414,035
Brayden Point $4,000,000 (4)
-Salary Remaining : $3,251,462
Jeff Skinner $3,500,000 (1)
-Salary Remaining : $2,845,029
Nick Palmieri $3,000,000 (1)
-Salary Remaining : $2,438,596
Kristopher Letang $3,000,000 (1)
-Salary Remaining : $2,438,596
Michael Del Zotto $3,000,000 (2)
-Salary Remaining : $2,438,596
Damon Severson $3,000,000 (1)
-Salary Remaining : $2,438,596
Ondrej Kase $3,000,000 (3)
-Salary Remaining : $2,438,596
Sam Bennett $3,000,000 (2)
-Salary Remaining : $2,438,596
Tom Wilson $3,000,000 (2)
-Salary Remaining : $2,438,596
Matt Donovan $2,750,000 (1)
-Salary Remaining : $2,235,380
Elvis Merzlikins $2,500,000 (2)
-Salary Remaining : $2,032,164
Logan Shaw $2,500,000 (1)
-Salary Remaining : $2,032,164
Sven Baertschi $2,500,000 (1)
-Salary Remaining : $2,032,164
Erik Karlsson $2,500,000 (2)
-Salary Remaining : $2,032,164
Ilya Lyubushkin $2,000,000 (3)
-Salary Remaining : $1,625,731
Filip Hronek $1,700,000 (2)
-Salary Remaining : $1,381,871
Olivier Roy $1,500,000 (1)
-Salary Remaining : $1,219,298
Valeri Nichushkin $1,500,000 (2)
-Salary Remaining : $1,219,298
Anton Lander $1,500,000 (1)
-Salary Remaining : $1,219,298
Total Pro Players22
Salary Commitment
Year 2020 : $63,650,000
Year 2021 : $40,250,000
Year 2022 : $17,000,000
Year 2023 : $6,000,000
Salary Average Commitment
Year 2020 : $61,925,000
Year 2021 : $33,475,000
Year 2022 : $14,000,000
Year 2023 : $4,000,000
Salary Cap with 1 Way Contract
Year 2020 : $63,650,000
Year 2021 : $36,200,000
Year 2022 : $14,000,000
Year 2023 : $4,000,000

Farm Players Salaries

Brett Seney $95,000 (1)
Salary Remaining : $77,012
Cross Hanas $95,000 (3)
Salary Remaining : $77,012
Christian Wolanin $95,000 (1)
Salary Remaining : $77,012
Conor Garland $95,000 (1)
Salary Remaining : $77,012
Joonas Donskoi $95,000 (1)
Salary Remaining : $77,012
Ukko-Pekka Luukkonen $92,500 (1)
Salary Remaining : $74,985
David Kase $90,000 (1)
Salary Remaining : $72,959
Kailer Yamamoto $90,000 (1)
Salary Remaining : $72,959
Alexandre Texier $80,000 (2)
Salary Remaining : $64,852
Wyatt Kalynuk $80,000 (2)
Salary Remaining : $64,852
Jake Bean $75,000 (2)
Salary Remaining : $60,799
Nicolas Roy $75,000 (1)
Salary Remaining : $60,799
Marcus Bjork $70,000 (3)
Salary Remaining : $56,746
Brett Howden $70,000 (2)
Salary Remaining : $56,746
Eeli Tolvanen $60,000 (3)
Salary Remaining : $48,639
Mason Marchment $60,000 (1)
Salary Remaining : $48,639
Cristiano Digiacinto $60,000 (1)
Salary Remaining : $48,639
Akira Schmid $60,000 (4)
Salary Remaining : $48,639
Filip Roos $50,000 (4)
Salary Remaining : $40,533
Daniel Torgersson $50,000 (2)
Salary Remaining : $40,533
Vincent Desharnais $50,000 (1)
Salary Remaining : $40,533
Nikita Nesterenko $50,000 (1)
Salary Remaining : $40,533
Alex Turcotte $50,000 (1)
Salary Remaining : $40,533
Graeme Clarke $50,000 (1)
Salary Remaining : $40,533
Ben Meehan $50,000 (2)
Salary Remaining : $40,533
Matthew Thiessen $50,000 (2)
Salary Remaining : $40,533
Total Farm Players26
Salary Commitment
Year 2020 : $1,837,500
Year 2021 : $840,000
Year 2022 : $415,000
Year 2023 : $150,000
Salary Average Commitment
Year 2020 : $1,790,000
Year 2021 : $760,000
Year 2022 : $325,000
Year 2023 : $110,000

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrow head pond
Level 1: 6000 - $100 - 5,810 - 96.83%
Level 2: 5000 - $70 - 4,900 - 98.00%
Level 3: 2000 - $40 - 1,904 - 95.22%
Level 4: 4000 - $30 - 3,903 - 97.58%
Luxury : 1000 - $200 - 987 - 98.73%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,882 - 94.09%
Farm Level 2: 1000 - $40 - 933 - 93.34%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left32
Average Attendance - %17,505 - 97.25%
Average Income per Game$1,511,937
Year to Date Revenue$12,095,494
Farm
Home Games Left33
Average Attendance - %2,815 - 93.84%
Average Income per Game$177,521
Year to Date Revenue$1,242,644

Expense

Pro Players Total Salaries$71,100,000
Farm Players Total Salaries$1,882,500
Coaches Total Salaries$2,800,000
Luxury Taxe Total$8,578,042
Special Salary Cap Value$0
Pro Year To Date Expenses$13,784,788
Farm Year To Date Expenses$485,226
Pro Salary Cap To Date$13,327,187
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,381,976
Farm Estimated Season Revenue$5,858,179
Pro Remaining Season Days139
Pro Expenses Per Days$427,485
Pro Estimated Expenses$59,420,415
Farm Remaining Season Days137
Farm Expenses Per Days$15,873
Farm Estimated Expenses$2,174,601
Estimated Season Expenses$61,595,016
Estimated Season Salary Cap$71,121,858
Estimate Under Maximum Salary Cap of $85,559,929$14,438,071
Estimate Over Minimum Salary Cap of $39,000,000 $32,121,858
Current Bank Account$13,059,929
Projected Bank Account$5,705,068

Pro Players Salaries

Alex Pietrangelo $9,000,000 (4)
-Salary Remaining : $7,315,789
Carter Verhaeghe $7,000,000 (3)
-Salary Remaining : $5,690,058
Tyler Johnson $6,000,000 (4)
-Salary Remaining : $4,877,193
John Carlson $5,500,000 (4)
-Salary Remaining : $4,470,760
Tyler Myers $5,500,000 (4)
-Salary Remaining : $4,470,760
Adam Larsson $4,500,000 (1)
-Salary Remaining : $3,657,895
Adam Gaudette $4,000,000 (4)
-Salary Remaining : $3,251,462
Danny DeKeiser $4,000,000 (4)
-Salary Remaining : $3,251,462
Tye McGinn $3,500,000 (3)
-Salary Remaining : $2,845,029
Adrian Kempe $3,500,000 (3)
-Salary Remaining : $2,845,029
Cody Eakin $3,000,000 (1)
-Salary Remaining : $2,438,596
Michal Neuvirth $3,000,000 (2)
-Salary Remaining : $2,438,596
Matt Martin $2,000,000 (1)
-Salary Remaining : $1,625,731
Nikita Tryamkin $2,000,000 (2)
-Salary Remaining : $1,625,731
Frederick Gaudreau $2,000,000 (2)
-Salary Remaining : $1,625,731
Nico Hischier $1,750,000 (3)
-Salary Remaining : $1,422,515
Marek Mazanek $1,500,000 (1)
-Salary Remaining : $1,219,298
Teemu Hartikainen $1,500,000 (2)
-Salary Remaining : $1,219,298
Kevin Fiala $950,000 (2)
-Salary Remaining : $772,222
Josh Anderson $900,000 (1)
-Salary Remaining : $731,579
Total Pro Players20
Salary Commitment
Year 2020 : $71,100,000
Year 2021 : $55,700,000
Year 2022 : $45,250,000
Year 2023 : $27,500,000
Salary Average Commitment
Year 2020 : $71,825,000
Year 2021 : $59,925,000
Year 2022 : $50,975,000
Year 2023 : $34,000,000
Salary Cap with 1 Way Contract
Year 2020 : $71,100,000
Year 2021 : $59,200,000
Year 2022 : $49,750,000
Year 2023 : $34,000,000

Farm Players Salaries

Matt Grzelcyk (Out of Payroll) $97,500 (1)
Salary Remaining : $79,038
Mikko Vainonen $97,500 (1)
Salary Remaining : $79,038
Thomas McCollum $97,500 (1)
Salary Remaining : $79,038
Troy Terry $90,000 (1)
Salary Remaining : $72,959
Dominic Turgeon $90,000 (1)
Salary Remaining : $72,959
Jack Glover $90,000 (1)
Salary Remaining : $72,959
Zac Leslie $80,000 (1)
Salary Remaining : $64,852
Tarmo Reunanen $75,000 (2)
Salary Remaining : $60,799
Calvin Thurkauf $75,000 (2)
Salary Remaining : $60,799
Mikhail Maltsev $70,000 (3)
Salary Remaining : $56,746
Henri Ikonen $70,000 (1)
Salary Remaining : $56,746
Luke Kunin $65,000 (2)
Salary Remaining : $52,692
Nick Merkley $65,000 (1)
Salary Remaining : $52,692
Zack MacEwen $60,000 (1)
Salary Remaining : $48,639
Francis Perron $60,000 (1)
Salary Remaining : $48,639
Damien Giroux $50,000 (2)
Salary Remaining : $40,533
William Wallinder $50,000 (2)
Salary Remaining : $40,533
Mason Lohrei $50,000 (2)
Salary Remaining : $40,533
Quinton Byfield $50,000 (2)
Salary Remaining : $40,533
Emil Heineman $50,000 (2)
Salary Remaining : $40,533
Mads Sogaard $50,000 (1)
Salary Remaining : $40,533
Ryan Collins $50,000 (1)
Salary Remaining : $40,533
MacKenzie Entwistle $50,000 (1)
Salary Remaining : $40,533
Massimo Rizzo $50,000 (1)
Salary Remaining : $40,533
Markus Niemelainen $50,000 (1)
Salary Remaining : $40,533
Drew Helleson $50,000 (1)
Salary Remaining : $40,533
Pavel Dorofeyev $50,000 (1)
Salary Remaining : $40,533
Yaroslav Askarov $50,000 (2)
Salary Remaining : $40,533
Seth Jarvis $50,000 (2)
Salary Remaining : $40,533
Total Farm Players29
Salary Commitment
Year 2020 : $1,882,500
Year 2021 : $645,000
Year 2022 : $90,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,842,500
Year 2021 : $635,000
Year 2022 : $70,000
Year 2023 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 5,836 - 97.26%
Level 2: 5000 - $70 - 4,904 - 98.08%
Level 3: 2000 - $40 - 1,927 - 96.35%
Level 4: 4000 - $30 - 3,821 - 95.53%
Luxury : 1000 - $200 - 961 - 96.08%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,910 - 95.51%
Farm Level 2: 1000 - $40 - 936 - 93.61%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left32
Average Attendance - %17,449 - 96.94%
Average Income per Game$1,507,333
Year to Date Revenue$12,058,660
Farm
Home Games Left33
Average Attendance - %2,846 - 94.88%
Average Income per Game$179,714
Year to Date Revenue$1,257,995

Expense

Pro Players Total Salaries$68,750,000
Farm Players Total Salaries$2,175,000
Coaches Total Salaries$2,800,000
Luxury Taxe Total$7,203,980
Special Salary Cap Value$0
Pro Year To Date Expenses$13,239,776
Farm Year To Date Expenses$575,032
Pro Salary Cap To Date$12,865,504
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,234,640
Farm Estimated Season Revenue$5,930,548
Pro Remaining Season Days139
Pro Expenses Per Days$413,743
Pro Estimated Expenses$57,510,277
Farm Remaining Season Days137
Farm Expenses Per Days$17,604
Farm Estimated Expenses$2,411,748
Estimated Season Expenses$59,922,025
Estimated Season Salary Cap$68,750,037
Estimate Under Maximum Salary Cap of $87,860,287$19,110,250
Estimate Over Minimum Salary Cap of $39,000,000 $29,750,037
Current Bank Account$15,360,287
Projected Bank Account$9,603,450

Pro Players Salaries

Erik Johnson $6,000,000 (2)
-Salary Remaining : $4,877,193
Brad Marchand $5,000,000 (1)
-Salary Remaining : $4,064,327
Sami Vatanen $5,000,000 (2)
-Salary Remaining : $4,064,327
Patrik Berglund $5,000,000 (2)
-Salary Remaining : $4,064,327
Jonathan Quick $4,000,000 (3)
-Salary Remaining : $3,251,462
Christopher Gibson $4,000,000 (2)
-Salary Remaining : $3,251,462
Bryan Rust $4,000,000 (2)
-Salary Remaining : $3,251,462
Esa Lindell $4,000,000 (1)
-Salary Remaining : $3,251,462
Jake DeBrusk $3,500,000 (1)
-Salary Remaining : $2,845,029
Jimmy Hayes $3,500,000 (2)
-Salary Remaining : $2,845,029
Tanner Pearson $3,500,000 (1)
-Salary Remaining : $2,845,029
Kevin Labanc $3,000,000 (2)
-Salary Remaining : $2,438,596
Kyle Palmieri $2,500,000 (1)
-Salary Remaining : $2,032,164
Evgeny Svechnikov $2,500,000 (1)
-Salary Remaining : $2,032,164
Christian Folin $2,500,000 (1)
-Salary Remaining : $2,032,164
Colby Robak $2,200,000 (3)
-Salary Remaining : $1,788,304
Anders Lee $2,100,000 (2)
-Salary Remaining : $1,707,018
Rasmus Andersson $2,000,000 (1)
-Salary Remaining : $1,625,731
Victor Rask $2,000,000 (2)
-Salary Remaining : $1,625,731
David Ullstrom $1,500,000 (2)
-Salary Remaining : $1,219,298
Peter Cehlarik $950,000 (2)
-Salary Remaining : $772,222
Total Pro Players21
Salary Commitment
Year 2020 : $68,750,000
Year 2021 : $42,150,000
Year 2022 : $5,200,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $65,450,000
Year 2021 : $43,450,000
Year 2022 : $6,200,000
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $68,750,000
Year 2021 : $43,250,000
Year 2022 : $6,200,000
Year 2023 : $0

Farm Players Salaries

Barclay Goodrow $95,000 (2)
Salary Remaining : $77,012
Phillip Danault $95,000 (1)
Salary Remaining : $77,012
Nico Sturm $95,000 (1)
Salary Remaining : $77,012
Jesper Bratt $95,000 (1)
Salary Remaining : $77,012
Brandon Hickey (Out of Payroll) $90,000 (2)
Salary Remaining : $72,959
Christian Jaros $90,000 (2)
Salary Remaining : $72,959
Dominik Masin $90,000 (2)
Salary Remaining : $72,959
Ryan Donato $90,000 (1)
Salary Remaining : $72,959
Petteri Lindbohm $85,000 (1)
Salary Remaining : $68,905
Trevor Carrick $82,500 (1)
Salary Remaining : $66,879
Vladislav Kamenev $82,500 (1)
Salary Remaining : $66,879
Vitek Vanecek $80,000 (2)
Salary Remaining : $64,852
Joel Hofer $80,000 (3)
Salary Remaining : $64,852
Erik Brannstrom $80,000 (1)
Salary Remaining : $64,852
Vitali Kravtsov $80,000 (3)
Salary Remaining : $64,852
Taylor Raddysh $75,000 (2)
Salary Remaining : $60,799
Collin Delia $70,000 (1)
Salary Remaining : $56,746
Radim Zohorna $70,000 (1)
Salary Remaining : $56,746
Ivan Chekhovich $60,000 (2)
Salary Remaining : $48,639
Tanner Jeannot $60,000 (1)
Salary Remaining : $48,639
Darren Raddysh $60,000 (2)
Salary Remaining : $48,639
Skyler Brind'Amour $60,000 (2)
Salary Remaining : $48,639
Zac Jones $50,000 (1)
Salary Remaining : $40,533
Yegor Zaitsev $50,000 (1)
Salary Remaining : $40,533
Lucas Feuk $50,000 (1)
Salary Remaining : $40,533
Yan Kuznetsov $50,000 (2)
Salary Remaining : $40,533
William Villeneuve $50,000 (2)
Salary Remaining : $40,533
Chase Bradley $50,000 (2)
Salary Remaining : $40,533
Kaapo Kakko $50,000 (1)
Salary Remaining : $40,533
Cole Schwindt $50,000 (1)
Salary Remaining : $40,533
Nico Daws $50,000 (2)
Salary Remaining : $40,533
Marco Rossi $50,000 (2)
Salary Remaining : $40,533
Total Farm Players32
Salary Commitment
Year 2020 : $2,265,000
Year 2021 : $1,110,000
Year 2022 : $160,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,170,000
Year 2021 : $1,110,000
Year 2022 : $160,000
Year 2023 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 6000 - $100 - 5,749 - 95.81%
Level 2: 5000 - $70 - 4,724 - 94.49%
Level 3: 2000 - $40 - 1,929 - 96.46%
Level 4: 4000 - $30 - 3,895 - 97.39%
Luxury : 1000 - $200 - 946 - 94.60%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,857 - 92.86%
Farm Level 2: 1000 - $40 - 905 - 90.53%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left33
Average Attendance - %17,244 - 95.80%
Average Income per Game$1,482,136
Year to Date Revenue$10,374,955
Farm
Home Games Left33
Average Attendance - %2,762 - 92.08%
Average Income per Game$174,522
Year to Date Revenue$1,221,655

Expense

Pro Players Total Salaries$70,300,000
Farm Players Total Salaries$1,735,000
Coaches Total Salaries$2,300,000
Luxury Taxe Total$24,616,632
Special Salary Cap Value$0
Pro Year To Date Expenses$13,909,359
Farm Year To Date Expenses$480,798
Pro Salary Cap To Date$13,036,545
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,910,502
Farm Estimated Season Revenue$5,759,231
Pro Remaining Season Days139
Pro Expenses Per Days$419,883
Pro Estimated Expenses$58,363,737
Farm Remaining Season Days137
Farm Expenses Per Days$15,000
Farm Estimated Expenses$2,055,000
Estimated Season Expenses$60,418,737
Estimated Season Salary Cap$70,180,974
Estimate Under Maximum Salary Cap of $72,963,597$2,782,623
Estimate Over Minimum Salary Cap of $39,000,000 $31,180,974
Current Bank Account$463,597
Projected Bank Account($5,285,407)

Pro Players Salaries

Ryan Ellis $7,000,000 (1)
-Salary Remaining : $5,690,058
Vladimir Tarasenko $6,750,000 (1)
-Salary Remaining : $5,486,842
Brayden Schenn $6,250,000 (1)
-Salary Remaining : $5,080,409
Kevin Shattenkirk $5,000,000 (3)
-Salary Remaining : $4,064,327
John Gibson $5,000,000 (2)
-Salary Remaining : $4,064,327
Yann Sauvé $4,500,000 (4)
-Salary Remaining : $3,657,895
Brock McGinn $4,500,000 (4)
-Salary Remaining : $3,657,895
Jakob Silfverberg $4,500,000 (4)
-Salary Remaining : $3,657,895
Brandon Sutter $3,000,000 (1)
-Salary Remaining : $2,438,596
Kellan Lain $3,000,000 (1)
-Salary Remaining : $2,438,596
Michael Matheson $3,000,000 (3)
-Salary Remaining : $2,438,596
Emerson Etem $2,750,000 (2)
-Salary Remaining : $2,235,380
Michael Latta $2,250,000 (1)
-Salary Remaining : $1,828,947
Dylan McIlrath $2,250,000 (2)
-Salary Remaining : $1,828,947
Brian Ferlin $2,250,000 (2)
-Salary Remaining : $1,828,947
Garnet Hathaway $2,000,000 (1)
-Salary Remaining : $1,625,731
Oliver Kylington $2,000,000 (4)
-Salary Remaining : $1,625,731
Jordan Greenway $1,500,000 (4)
-Salary Remaining : $1,219,298
Slater Koekkoek $950,000 (1)
-Salary Remaining : $772,222
Kaapo Kahkonen $950,000 (1)
-Salary Remaining : $772,222
Joe Labate $900,000 (1)
-Salary Remaining : $731,579
Total Pro Players21
Salary Commitment
Year 2020 : $70,300,000
Year 2021 : $36,750,000
Year 2022 : $24,500,000
Year 2023 : $17,500,000
Salary Average Commitment
Year 2020 : $71,800,000
Year 2021 : $37,750,000
Year 2022 : $25,500,000
Year 2023 : $17,000,000
Salary Cap with 1 Way Contract
Year 2020 : $70,300,000
Year 2021 : $37,250,000
Year 2022 : $25,000,000
Year 2023 : $17,000,000

Farm Players Salaries

Jake Walman $95,000 (2)
Salary Remaining : $77,012
Ben Thomson $90,000 (1)
Salary Remaining : $72,959
Filip Zadina $90,000 (3)
Salary Remaining : $72,959
Rhett Gardner $90,000 (1)
Salary Remaining : $72,959
Austin Watson $90,000 (1)
Salary Remaining : $72,959
Connor Dewar $75,000 (3)
Salary Remaining : $60,799
Ross Colton $75,000 (1)
Salary Remaining : $60,799
Chris Driedger $75,000 (1)
Salary Remaining : $60,799
Kirill Marchenko $60,000 (4)
Salary Remaining : $48,639
Jakub Galvas $60,000 (2)
Salary Remaining : $48,639
Alexander Yelesin $60,000 (2)
Salary Remaining : $48,639
Luke Tuch $50,000 (2)
Salary Remaining : $40,533
Jaden Lindo $50,000 (1)
Salary Remaining : $40,533
Jake Neighbours $50,000 (2)
Salary Remaining : $40,533
Wyatt Kaiser $50,000 (2)
Salary Remaining : $40,533
Yegor Chinakhov $50,000 (2)
Salary Remaining : $40,533
Alex Steeves $50,000 (2)
Salary Remaining : $40,533
Danil Gushchin $50,000 (2)
Salary Remaining : $40,533
Frederik Dichow $50,000 (1)
Salary Remaining : $40,533
Philip Tomasino $50,000 (1)
Salary Remaining : $40,533
Noah Cates $50,000 (2)
Salary Remaining : $40,533
Steven Spinner $50,000 (1)
Salary Remaining : $40,533
Casey Staum $50,000 (2)
Salary Remaining : $40,533
Marcus Davidsson $50,000 (1)
Salary Remaining : $40,533
Ville Heinola $50,000 (1)
Salary Remaining : $40,533
Ronnie Attard $50,000 (1)
Salary Remaining : $40,533
Pavel Koltygin $50,000 (1)
Salary Remaining : $40,533
Samuel Knazko $50,000 (2)
Salary Remaining : $40,533
Connor Ingram $25,000 (1)
Salary Remaining : $20,266
Total Farm Players29
Salary Commitment
Year 2020 : $1,735,000
Year 2021 : $900,000
Year 2022 : $245,000
Year 2023 : $90,000
Salary Average Commitment
Year 2020 : $1,735,000
Year 2021 : $890,000
Year 2022 : $225,000
Year 2023 : $60,000

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell MTS Place
Level 1: 6000 - $100 - 5,782 - 96.37%
Level 2: 5000 - $70 - 4,801 - 96.01%
Level 3: 2000 - $40 - 1,942 - 97.09%
Level 4: 4000 - $30 - 3,890 - 97.25%
Luxury : 1000 - $200 - 964 - 96.44%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,923 - 96.15%
Farm Level 2: 1000 - $40 - 929 - 92.94%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left33
Average Attendance - %17,379 - 96.55%
Average Income per Game$1,496,725
Year to Date Revenue$10,477,073
Farm
Home Games Left33
Average Attendance - %2,852 - 95.08%
Average Income per Game$180,376
Year to Date Revenue$1,262,635

Expense

Pro Players Total Salaries$69,450,000
Farm Players Total Salaries$2,040,000
Coaches Total Salaries$2,450,000
Luxury Taxe Total$7,467,053
Special Salary Cap Value$0
Pro Year To Date Expenses$13,259,640
Farm Year To Date Expenses$562,592
Pro Salary Cap To Date$12,978,936
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,391,916
Farm Estimated Season Revenue$5,952,422
Pro Remaining Season Days139
Pro Expenses Per Days$414,912
Pro Estimated Expenses$57,672,768
Farm Remaining Season Days137
Farm Expenses Per Days$17,692
Farm Estimated Expenses$2,423,804
Estimated Season Expenses$60,096,572
Estimated Season Salary Cap$69,432,396
Estimate Under Maximum Salary Cap of $82,451,880$13,019,484
Estimate Over Minimum Salary Cap of $39,000,000 $30,432,396
Current Bank Account$9,951,880
Projected Bank Account$5,199,646

Pro Players Salaries

Tyler Seguin $6,250,000 (2)
-Salary Remaining : $5,080,409
Jacob Markstrom $6,000,000 (4)
-Salary Remaining : $4,877,193
Mika Zibanejad $6,000,000 (2)
-Salary Remaining : $4,877,193
Dougie Hamilton $5,500,000 (1)
-Salary Remaining : $4,470,760
Ryan Murray $5,500,000 (1)
-Salary Remaining : $4,470,760
Jack Roslovic $5,000,000 (3)
-Salary Remaining : $4,064,327
Pavel Buchnevich $4,250,000 (3)
-Salary Remaining : $3,454,678
Troy Stetcher $4,000,000 (2)
-Salary Remaining : $3,251,462
Anthony Mantha $3,500,000 (2)
-Salary Remaining : $2,845,029
Noah Hanifin $3,500,000 (1)
-Salary Remaining : $2,845,029
Alex Tuch $3,500,000 (2)
-Salary Remaining : $2,845,029
Robby Fabbri $2,500,000 (3)
-Salary Remaining : $2,032,164
Dylan Strome $2,250,000 (1)
-Salary Remaining : $1,828,947
Roope Hintz $2,000,000 (2)
-Salary Remaining : $1,625,731
Sam Reinhart $2,000,000 (2)
-Salary Remaining : $1,625,731
Frank Vatrano $2,000,000 (2)
-Salary Remaining : $1,625,731
Jalen Chatfield $2,000,000 (2)
-Salary Remaining : $1,625,731
Anthony Beauvillier $1,500,000 (1)
-Salary Remaining : $1,219,298
Nikita Zaitsev $1,250,000 (1)
-Salary Remaining : $1,016,082
Filip Gustavsson $950,000 (1)
-Salary Remaining : $772,222
Total Pro Players20
Salary Commitment
Year 2020 : $69,450,000
Year 2021 : $55,500,000
Year 2022 : $20,250,000
Year 2023 : $6,000,000
Salary Average Commitment
Year 2020 : $56,200,000
Year 2021 : $43,900,000
Year 2022 : $16,750,000
Year 2023 : $6,000,000
Salary Cap with 1 Way Contract
Year 2020 : $69,450,000
Year 2021 : $49,000,000
Year 2022 : $17,750,000
Year 2023 : $6,000,000

Farm Players Salaries

Eetu Luostarinen $125,000 (3)
Salary Remaining : $101,331
Juuso Valimaki $95,000 (1)
Salary Remaining : $77,012
Morgan Geekie $90,000 (3)
Salary Remaining : $72,959
Julien Gauthier $85,000 (1)
Salary Remaining : $68,905
Jake Leschyshyn $80,000 (3)
Salary Remaining : $64,852
Caleb Jones $80,000 (2)
Salary Remaining : $64,852
Boris Katchouk $80,000 (3)
Salary Remaining : $64,852
Morgan Barron $80,000 (3)
Salary Remaining : $64,852
Joey Keane $70,000 (2)
Salary Remaining : $56,746
Mitchell Stephens $70,000 (1)
Salary Remaining : $56,746
Josh Mahura $65,000 (1)
Salary Remaining : $52,692
Karel Vejmelka $65,000 (1)
Salary Remaining : $52,692
Jaret Anderson-Dolan $55,000 (1)
Salary Remaining : $44,586
Riley Damiani $50,000 (1)
Salary Remaining : $40,533
Olle Eriksson Ek $50,000 (1)
Salary Remaining : $40,533
Cole Perfetti $50,000 (2)
Salary Remaining : $40,533
Isaak Phillips $50,000 (2)
Salary Remaining : $40,533
Lukas Rousek $50,000 (1)
Salary Remaining : $40,533
Elliot Desnoyers $50,000 (2)
Salary Remaining : $40,533
Aliaksei Protas $50,000 (1)
Salary Remaining : $40,533
Axel Jonsson-Fjallby $50,000 (1)
Salary Remaining : $40,533
Alexander Holtz $50,000 (2)
Salary Remaining : $40,533
Marat Khusnutdinov $50,000 (2)
Salary Remaining : $40,533
Brett Berard $50,000 (2)
Salary Remaining : $40,533
Daemon Hunt $50,000 (2)
Salary Remaining : $40,533
Logan O'Connor $50,000 (2)
Salary Remaining : $40,533
Mikael Pyyhtia $50,000 (2)
Salary Remaining : $40,533
Tyrel Bauer $50,000 (2)
Salary Remaining : $40,533
Jean-Luc Foudy $50,000 (2)
Salary Remaining : $40,533
Adam Ginning $50,000 (2)
Salary Remaining : $40,533
Juuso Parssinen $50,000 (1)
Salary Remaining : $40,533
John Beecher $50,000 (1)
Salary Remaining : $40,533
Daniel Vladar $50,000 (2)
Salary Remaining : $40,533
Total Farm Players33
Salary Commitment
Year 2020 : $2,040,000
Year 2021 : $1,345,000
Year 2022 : $610,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,975,000
Year 2021 : $1,205,000
Year 2022 : $410,000
Year 2023 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $100 - 5,742 - 95.70%
Level 2: 5000 - $70 - 4,844 - 96.88%
Level 3: 2000 - $40 - 1,941 - 97.04%
Level 4: 4000 - $30 - 3,926 - 98.14%
Luxury : 1000 - $200 - 947 - 94.71%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,865 - 93.27%
Farm Level 2: 1000 - $40 - 938 - 93.78%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left33
Average Attendance - %17,400 - 96.66%
Average Income per Game$1,492,836
Year to Date Revenue$10,449,855
Farm
Home Games Left32
Average Attendance - %2,803 - 93.44%
Average Income per Game$176,491
Year to Date Revenue$1,411,924

Expense

Pro Players Total Salaries$72,450,000
Farm Players Total Salaries$2,405,000
Coaches Total Salaries$1,300,000
Luxury Taxe Total$8,636,536
Special Salary Cap Value$0
Pro Year To Date Expenses$13,507,906
Farm Year To Date Expenses$603,545
Pro Salary Cap To Date$13,358,179
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,263,602
Farm Estimated Season Revenue$5,647,696
Pro Remaining Season Days139
Pro Expenses Per Days$428,363
Pro Estimated Expenses$59,542,457
Farm Remaining Season Days137
Farm Expenses Per Days$17,189
Farm Estimated Expenses$2,354,893
Estimated Season Expenses$61,897,350
Estimated Season Salary Cap$72,250,255
Estimate Under Maximum Salary Cap of $89,639,406$17,389,151
Estimate Over Minimum Salary Cap of $39,000,000 $33,250,255
Current Bank Account$17,139,406
Projected Bank Account$10,153,354

Pro Players Salaries

Brady Skjei $6,450,000 (2)
-Salary Remaining : $5,242,982
Erik Gudbranson $6,250,000 (2)
-Salary Remaining : $5,080,409
Brendan Gallagher $6,000,000 (2)
-Salary Remaining : $4,877,193
Brendan Lemieux $6,000,000 (4)
-Salary Remaining : $4,877,193
Ryan Nugent-Hopkins $5,250,000 (3)
-Salary Remaining : $4,267,544
Joonas Korpisalo $5,000,000 (4)
-Salary Remaining : $4,064,327
Andrei Loktionov $5,000,000 (4)
-Salary Remaining : $4,064,327
JT Compher $4,000,000 (2)
-Salary Remaining : $3,251,462
Zach Hyman $4,000,000 (1)
-Salary Remaining : $3,251,462
Olli Maatta $3,500,000 (1)
-Salary Remaining : $2,845,029
Tyler Bertuzzi $3,000,000 (2)
-Salary Remaining : $2,438,596
Jakub Zboril $2,500,000 (1)
-Salary Remaining : $2,032,164
Logan Couture $2,500,000 (2)
-Salary Remaining : $2,032,164
Jamie Oleksiak $2,250,000 (2)
-Salary Remaining : $1,828,947
Nate Schmidt $2,000,000 (1)
-Salary Remaining : $1,625,731
Ebbe Siönäs $2,000,000 (2)
-Salary Remaining : $1,625,731
Victor Olofsson $2,000,000 (2)
-Salary Remaining : $1,625,731
Erik Cernak (Out of Payroll) $1,750,000 (1)
-Salary Remaining : $1,422,515
Nicholas Baptiste $1,500,000 (1)
-Salary Remaining : $1,219,298
Hayden Hodgson $1,500,000 (4)
-Salary Remaining : $1,219,298
Kyle Rau $1,000,000 (2)
-Salary Remaining : $812,865
Reid Boucher $750,000 (1)
-Salary Remaining : $609,649
Total Pro Players22
Salary Commitment
Year 2020 : $74,200,000
Year 2021 : $61,050,000
Year 2022 : $24,750,000
Year 2023 : $20,500,000
Salary Average Commitment
Year 2020 : $67,400,000
Year 2021 : $54,100,000
Year 2022 : $22,750,000
Year 2023 : $17,500,000
Salary Cap with 1 Way Contract
Year 2020 : $74,200,000
Year 2021 : $58,200,000
Year 2022 : $22,750,000
Year 2023 : $17,500,000

Farm Players Salaries

Jacob De La Rose $95,000 (3)
Salary Remaining : $77,012
Thomas Spelling $95,000 (1)
Salary Remaining : $77,012
Garret Pilon $90,000 (2)
Salary Remaining : $72,959
Cayden Primeau $90,000 (1)
Salary Remaining : $72,959
Jared McCann $90,000 (2)
Salary Remaining : $72,959
Magnus Hellberg $85,000 (2)
Salary Remaining : $68,905
Eric Robinson $85,000 (1)
Salary Remaining : $68,905
Fredrik Olofsson $80,000 (1)
Salary Remaining : $64,852
Artur Kayumov $80,000 (2)
Salary Remaining : $64,852
Victor Mete $80,000 (1)
Salary Remaining : $64,852
Connor Clifton $75,000 (1)
Salary Remaining : $60,799
Jacob Bryson $75,000 (3)
Salary Remaining : $60,799
Rostislav Olesz $75,000 (1)
Salary Remaining : $60,799
Dylan Coghlan $75,000 (2)
Salary Remaining : $60,799
Alex Henriksson $75,000 (2)
Salary Remaining : $60,799
Jonah Gadjovich $70,000 (2)
Salary Remaining : $56,746
Jasper Weatherby $70,000 (2)
Salary Remaining : $56,746
Wade Allison $70,000 (2)
Salary Remaining : $56,746
Matthew Kiersted $65,000 (1)
Salary Remaining : $52,692
Jakub Skarek $60,000 (4)
Salary Remaining : $48,639
Mac Hollowell $60,000 (1)
Salary Remaining : $48,639
Kristians Rubins $60,000 (3)
Salary Remaining : $48,639
Sasha Chmelevski $55,000 (1)
Salary Remaining : $44,586
Parker Kelly $50,000 (1)
Salary Remaining : $40,533
Bobby Brink $50,000 (1)
Salary Remaining : $40,533
Emil Andrae $50,000 (2)
Salary Remaining : $40,533
Matej Blumel $50,000 (1)
Salary Remaining : $40,533
Helge Grans $50,000 (2)
Salary Remaining : $40,533
Jacob Middleton $50,000 (2)
Salary Remaining : $40,533
Maxence Guenette $50,000 (1)
Salary Remaining : $40,533
Thomas Bordeleau $50,000 (2)
Salary Remaining : $40,533
Valentin Nussbaumer $50,000 (1)
Salary Remaining : $40,533
Maksim Sushko $50,000 (3)
Salary Remaining : $40,533
Kyle Capobianco $50,000 (3)
Salary Remaining : $40,533
Stelio Mattheos $50,000 (4)
Salary Remaining : $40,533
Nikita Alexandrov $50,000 (1)
Salary Remaining : $40,533
Total Farm Players36
Salary Commitment
Year 2020 : $2,405,000
Year 2021 : $1,345,000
Year 2022 : $440,000
Year 2023 : $110,000
Salary Average Commitment
Year 2020 : $2,405,000
Year 2021 : $1,345,000
Year 2022 : $440,000
Year 2023 : $110,000

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $100 - 5,734 - 95.57%
Level 2: 5000 - $70 - 4,775 - 95.51%
Level 3: 2000 - $40 - 1,888 - 94.38%
Level 4: 4000 - $30 - 3,801 - 95.03%
Luxury : 1000 - $200 - 976 - 97.61%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,881 - 94.06%
Farm Level 2: 1000 - $40 - 947 - 94.74%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left33
Average Attendance - %17,175 - 95.41%
Average Income per Game$1,486,339
Year to Date Revenue$10,404,372
Farm
Home Games Left32
Average Attendance - %2,829 - 94.29%
Average Income per Game$178,062
Year to Date Revenue$1,424,492

Expense

Pro Players Total Salaries$54,150,000
Farm Players Total Salaries$1,517,500
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,616,372
Farm Year To Date Expenses$446,756
Pro Salary Cap To Date$10,242,100
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,049,182
Farm Estimated Season Revenue$5,697,968
Pro Remaining Season Days139
Pro Expenses Per Days$328,363
Pro Estimated Expenses$45,642,457
Farm Remaining Season Days137
Farm Expenses Per Days$13,417
Farm Estimated Expenses$1,838,129
Estimated Season Expenses$47,480,586
Estimated Season Salary Cap$54,258,813
Estimate Under Maximum Salary Cap of $85,401,795$31,142,982
Estimate Over Minimum Salary Cap of $39,000,000 $15,258,813
Current Bank Account$12,901,795
Projected Bank Account$20,168,359

Pro Players Salaries

Lawson Crouse $7,000,000 (4)
-Salary Remaining : $5,690,058
Alex Nedeljkovic $5,500,000 (4)
-Salary Remaining : $4,470,760
Sean Monahan $5,000,000 (3)
-Salary Remaining : $4,064,327
Alex DeBrincat $3,750,000 (2)
-Salary Remaining : $3,048,246
Anthony Cirelli $3,500,000 (1)
-Salary Remaining : $2,845,029
Jonathan Drouin $3,500,000 (2)
-Salary Remaining : $2,845,029
Brandon Hagel $3,000,000 (3)
-Salary Remaining : $2,438,596
Miro Heiskanen $3,000,000 (3)
-Salary Remaining : $2,438,596
Dmitry Sinitsyn $2,500,000 (2)
-Salary Remaining : $2,032,164
Ben Hutton $2,500,000 (2)
-Salary Remaining : $2,032,164
Kyle Connor $2,000,000 (3)
-Salary Remaining : $1,625,731
Jeff Schultz (Out of Payroll) $2,000,000 (1)
-Salary Remaining : $1,625,731
Joel Eriksson Ek $2,000,000 (1)
-Salary Remaining : $1,625,731
Anton Forsberg $1,750,000 (1)
-Salary Remaining : $1,422,515
Jesper Fast $1,500,000 (1)
-Salary Remaining : $1,219,298
Mirco Mueller $1,500,000 (1)
-Salary Remaining : $1,219,298
Jean-Sebastien Dea $1,100,000 (2)
-Salary Remaining : $894,152
Max Friberg $1,000,000 (1)
-Salary Remaining : $812,865
Maxime Comtois $950,000 (1)
-Salary Remaining : $772,222
Connor Bunnaman $900,000 (3)
-Salary Remaining : $731,579
Ryan Lindgren $900,000 (4)
-Salary Remaining : $731,579
Gustav Lindstrom $800,000 (1)
-Salary Remaining : $650,292
Pyotr Kochetkov $500,000 (1)
-Salary Remaining : $406,433
Total Pro Players23
Salary Commitment
Year 2020 : $56,150,000
Year 2021 : $45,850,000
Year 2022 : $33,000,000
Year 2023 : $15,500,000
Salary Average Commitment
Year 2020 : $49,250,000
Year 2021 : $36,300,000
Year 2022 : $26,300,000
Year 2023 : $13,400,000
Salary Cap with 1 Way Contract
Year 2020 : $56,150,000
Year 2021 : $40,650,000
Year 2022 : $27,300,000
Year 2023 : $13,400,000

Farm Players Salaries

Jeremy Bracco $97,500 (1)
Salary Remaining : $79,038
Andrei Svechnikov $95,000 (4)
Salary Remaining : $77,012
Jakub Vrana $95,000 (1)
Salary Remaining : $77,012
Liam Foudy $90,000 (2)
Salary Remaining : $72,959
Anatoli Golyshev $90,000 (2)
Salary Remaining : $72,959
Nils Lundkvist $90,000 (4)
Salary Remaining : $72,959
Barrett Hayton $80,000 (3)
Salary Remaining : $64,852
Joe Veleno $80,000 (3)
Salary Remaining : $64,852
Ty Dellandrea $80,000 (3)
Salary Remaining : $64,852
Michael Joly $80,000 (1)
Salary Remaining : $64,852
Brandon Biro $70,000 (2)
Salary Remaining : $56,746
Josef Korenar $60,000 (1)
Salary Remaining : $48,639
Cam Hillis $60,000 (4)
Salary Remaining : $48,639
Tristen Robins $50,000 (2)
Salary Remaining : $40,533
Blake Lizotte $50,000 (2)
Salary Remaining : $40,533
Dylan Cozens $50,000 (1)
Salary Remaining : $40,533
Michael Downing $50,000 (1)
Salary Remaining : $40,533
Lukas Dostal $50,000 (3)
Salary Remaining : $40,533
Blake Hillman $50,000 (2)
Salary Remaining : $40,533
Moritz Seider $50,000 (1)
Salary Remaining : $40,533
Matias Maccelli $50,000 (1)
Salary Remaining : $40,533
Jake Sanderson $50,000 (2)
Salary Remaining : $40,533
Total Farm Players22
Salary Commitment
Year 2020 : $1,517,500
Year 2021 : $1,155,000
Year 2022 : $900,000
Year 2023 : $885,000
Salary Average Commitment
Year 2020 : $1,470,000
Year 2021 : $975,000
Year 2022 : $535,000
Year 2023 : $245,000

Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 6000 - $100 - 5,841 - 97.34%
Level 2: 5000 - $70 - 4,785 - 95.70%
Level 3: 2000 - $40 - 1,901 - 95.06%
Level 4: 4000 - $30 - 3,774 - 94.34%
Luxury : 1000 - $200 - 951 - 95.09%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,812 - 90.58%
Farm Level 2: 1000 - $40 - 948 - 94.81%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left32
Average Attendance - %17,251 - 95.84%
Average Income per Game$1,493,203
Year to Date Revenue$11,945,624
Farm
Home Games Left32
Average Attendance - %2,760 - 91.99%
Average Income per Game$172,967
Year to Date Revenue$1,383,733

Expense

Pro Players Total Salaries$67,450,000
Farm Players Total Salaries$1,760,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$5,888,311
Special Salary Cap Value$0
Pro Year To Date Expenses$12,917,843
Farm Year To Date Expenses$445,358
Pro Salary Cap To Date$12,450,003
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,782,496
Farm Estimated Season Revenue$5,534,932
Pro Remaining Season Days139
Pro Expenses Per Days$409,064
Pro Estimated Expenses$56,859,896
Farm Remaining Season Days137
Farm Expenses Per Days$13,373
Farm Estimated Expenses$1,832,101
Estimated Season Expenses$58,691,997
Estimated Season Salary Cap$67,277,719
Estimate Under Maximum Salary Cap of $86,399,207$19,121,488
Estimate Over Minimum Salary Cap of $39,000,000 $28,277,719
Current Bank Account$13,899,207
Projected Bank Account$8,524,638

Pro Players Salaries

Hampus Lindholm $7,000,000 (3)
-Salary Remaining : $5,690,058
Jacob Trouba $5,500,000 (2)
-Salary Remaining : $4,470,760
Nick Ritchie $5,500,000 (2)
-Salary Remaining : $4,470,760
Kasperi Kapanen $5,400,000 (1)
-Salary Remaining : $4,389,474
Jordan Nolan $5,000,000 (3)
-Salary Remaining : $4,064,327
Travis Konecny $4,250,000 (1)
-Salary Remaining : $3,454,678
Brian Lashoff $4,000,000 (1)
-Salary Remaining : $3,251,462
Samuel Morin $3,500,000 (3)
-Salary Remaining : $2,845,029
Cal Foote $3,500,000 (4)
-Salary Remaining : $2,845,029
Ilya Sorokin $3,500,000 (1)
-Salary Remaining : $2,845,029
Nathan Beaulieu $3,250,000 (2)
-Salary Remaining : $2,641,813
Kevin Hayes $2,500,000 (2)
-Salary Remaining : $2,032,164
Steve Mason $2,000,000 (1)
-Salary Remaining : $1,625,731
Max Pacioretty $2,000,000 (1)
-Salary Remaining : $1,625,731
Niclas Bergfors $2,000,000 (1)
-Salary Remaining : $1,625,731
Calle Jarnkrok $1,800,000 (1)
-Salary Remaining : $1,463,158
Michael Bournival $1,500,000 (1)
-Salary Remaining : $1,219,298
Blake Heinrich $1,500,000 (2)
-Salary Remaining : $1,219,298
Joe Snively $1,500,000 (4)
-Salary Remaining : $1,219,298
Luke Glendening $1,300,000 (1)
-Salary Remaining : $1,056,725
Rinat Valiev $950,000 (1)
-Salary Remaining : $772,222
Total Pro Players21
Salary Commitment
Year 2020 : $67,450,000
Year 2021 : $40,250,000
Year 2022 : $21,500,000
Year 2023 : $8,000,000
Salary Average Commitment
Year 2020 : $66,700,000
Year 2021 : $38,250,000
Year 2022 : $21,500,000
Year 2023 : $5,000,000
Salary Cap with 1 Way Contract
Year 2020 : $67,450,000
Year 2021 : $38,750,000
Year 2022 : $20,500,000
Year 2023 : $5,000,000

Farm Players Salaries

Lucas Wallmarkk $95,000 (1)
Salary Remaining : $77,012
Morgan Klimchuk $95,000 (1)
Salary Remaining : $77,012
Zachary Fucale $95,000 (1)
Salary Remaining : $77,012
Kevin Lankinen $90,000 (1)
Salary Remaining : $72,959
Rem Pitlick $90,000 (2)
Salary Remaining : $72,959
David Kampf $90,000 (1)
Salary Remaining : $72,959
Mikko Lehtonen $80,000 (1)
Salary Remaining : $64,852
Laurent Dauphin $75,000 (1)
Salary Remaining : $60,799
Oliver Wahlstrom $70,000 (3)
Salary Remaining : $56,746
Anthony Angello $50,000 (2)
Salary Remaining : $40,533
Tyler Kleven $50,000 (2)
Salary Remaining : $40,533
Benoit-Olivier Groulx $50,000 (3)
Salary Remaining : $40,533
Ty Smith $50,000 (4)
Salary Remaining : $40,533
Victor Berglund $50,000 (3)
Salary Remaining : $40,533
Fabian Zetterlund $50,000 (2)
Salary Remaining : $40,533
Brett Murray $50,000 (2)
Salary Remaining : $40,533
Matt Kiersted $50,000 (2)
Salary Remaining : $40,533
Riley Stillman $50,000 (2)
Salary Remaining : $40,533
David Gustafsson $50,000 (1)
Salary Remaining : $40,533
Josiah Slavin $50,000 (3)
Salary Remaining : $40,533
Cam York $50,000 (1)
Salary Remaining : $40,533
Kaedan Korczak $50,000 (1)
Salary Remaining : $40,533
Danil Zhuravlyov $50,000 (1)
Salary Remaining : $40,533
Alex Beaucage $50,000 (1)
Salary Remaining : $40,533
Arsen Khisamutdinov $50,000 (1)
Salary Remaining : $40,533
Jacob Ingham $50,000 (1)
Salary Remaining : $40,533
Zachary Sawchenko $50,000 (3)
Salary Remaining : $40,533
Cooper Marody $40,000 (1)
Salary Remaining : $32,426
A.J. Greer $40,000 (1)
Salary Remaining : $32,426
Total Farm Players29
Salary Commitment
Year 2020 : $1,760,000
Year 2021 : $745,000
Year 2022 : $380,000
Year 2023 : $80,000
Salary Average Commitment
Year 2020 : $1,710,000
Year 2021 : $710,000
Year 2022 : $320,000
Year 2023 : $50,000

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6000 - $100 - 5,545 - 92.42%
Level 2: 5000 - $70 - 4,687 - 93.74%
Level 3: 2000 - $40 - 1,877 - 93.84%
Level 4: 4000 - $30 - 3,835 - 95.88%
Luxury : 1000 - $200 - 969 - 96.87%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,772 - 88.59%
Farm Level 2: 1000 - $40 - 947 - 94.73%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left33
Average Attendance - %16,913 - 93.96%
Average Income per Game$1,456,436
Year to Date Revenue$10,195,050
Farm
Home Games Left32
Average Attendance - %2,719 - 90.63%
Average Income per Game$170,008
Year to Date Revenue$1,360,065

Expense

Pro Players Total Salaries$69,750,000
Farm Players Total Salaries$2,190,000
Coaches Total Salaries$1,166,000
Luxury Taxe Total$7,788,721
Special Salary Cap Value$0
Pro Year To Date Expenses$13,222,864
Farm Year To Date Expenses$501,002
Pro Salary Cap To Date$13,098,248
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,062,379
Farm Estimated Season Revenue$5,440,260
Pro Remaining Season Days139
Pro Expenses Per Days$411,789
Pro Estimated Expenses$57,238,671
Farm Remaining Season Days137
Farm Expenses Per Days$15,917
Farm Estimated Expenses$2,180,629
Estimated Season Expenses$59,419,300
Estimated Season Salary Cap$69,795,653
Estimate Under Maximum Salary Cap of $121,184,407$51,388,754
Estimate Over Minimum Salary Cap of $39,000,000 $30,795,653
Current Bank Account$48,684,407
Projected Bank Account$42,767,746

Pro Players Salaries

Zach Werenski $7,000,000 (4)
-Salary Remaining : $5,690,058
John Klingberg $6,000,000 (2)
-Salary Remaining : $4,877,193
Evander Kane $6,000,000 (1)
-Salary Remaining : $4,877,193
Andre Burakovsky $5,500,000 (2)
-Salary Remaining : $4,470,760
Kristers Gudlevskis $5,500,000 (2)
-Salary Remaining : $4,470,760
Jon Merrill $5,000,000 (2)
-Salary Remaining : $4,064,327
Bo Horvat $5,000,000 (4)
-Salary Remaining : $4,064,327
Jason Zucker $4,500,000 (2)
-Salary Remaining : $3,657,895
Elias Pettersson $4,000,000 (1)
-Salary Remaining : $3,251,462
William Nylander $3,000,000 (4)
-Salary Remaining : $2,438,596
Semyon Varlamov $2,500,000 (2)
-Salary Remaining : $2,032,164
Pontus Aberg $2,000,000 (3)
-Salary Remaining : $1,625,731
Haydn Fleury $2,000,000 (4)
-Salary Remaining : $1,625,731
Valentin Zykov $2,000,000 (1)
-Salary Remaining : $1,625,731
Elias Lindholm $2,000,000 (2)
-Salary Remaining : $1,625,731
Brendan Guhle $2,000,000 (4)
-Salary Remaining : $1,625,731
Pierre-Olivier Joseph $1,750,000 (1)
-Salary Remaining : $1,422,515
Tyler Benson $1,500,000 (2)
-Salary Remaining : $1,219,298
Martin Necas $1,250,000 (3)
-Salary Remaining : $1,016,082
Aleksi Saarela $1,250,000 (2)
-Salary Remaining : $1,016,082
Total Pro Players20
Salary Commitment
Year 2020 : $69,750,000
Year 2021 : $64,250,000
Year 2022 : $30,250,000
Year 2023 : $29,000,000
Salary Average Commitment
Year 2020 : $63,275,000
Year 2021 : $51,800,000
Year 2022 : $22,250,000
Year 2023 : $19,000,000
Salary Cap with 1 Way Contract
Year 2020 : $69,750,000
Year 2021 : $56,000,000
Year 2022 : $22,250,000
Year 2023 : $19,000,000

Farm Players Salaries

Luke Reid $100,000 (4)
Salary Remaining : $81,065
Mathieu Olivier $97,500 (3)
Salary Remaining : $79,038
Rasmus Dahlin $97,500 (3)
Salary Remaining : $79,038
Joel Farabee $97,500 (3)
Salary Remaining : $79,038
Lucas Carlsson $97,500 (1)
Salary Remaining : $79,038
Alex Formenton $95,000 (1)
Salary Remaining : $77,012
Logan Thompson $90,000 (1)
Salary Remaining : $72,959
Kole Sherwood $85,000 (2)
Salary Remaining : $68,905
Keaton Thompson $85,000 (2)
Salary Remaining : $68,905
Lias Andersson $85,000 (1)
Salary Remaining : $68,905
Isac Lundestrom $75,000 (3)
Salary Remaining : $60,799
Otto Koivula $70,000 (2)
Salary Remaining : $56,746
Jacob Bernard-Docker (Out of Payroll) $70,000 (3)
Salary Remaining : $56,746
Jonathan Davidsson $65,000 (1)
Salary Remaining : $52,692
Xavier Bernard $60,000 (2)
Salary Remaining : $48,639
Jan Jenik $60,000 (2)
Salary Remaining : $48,639
Veini Vehvilainen $60,000 (3)
Salary Remaining : $48,639
Topi Niemela $50,000 (2)
Salary Remaining : $40,533
Jack Thompson $50,000 (2)
Salary Remaining : $40,533
Blake Murray $50,000 (1)
Salary Remaining : $40,533
Landon Slaggert $50,000 (2)
Salary Remaining : $40,533
Drew Commesso $50,000 (2)
Salary Remaining : $40,533
Hendrix Lapierre $50,000 (2)
Salary Remaining : $40,533
John Farinacci $50,000 (2)
Salary Remaining : $40,533
Dmitri Samorukov $50,000 (1)
Salary Remaining : $40,533
Arthur Kaliyev $50,000 (1)
Salary Remaining : $40,533
Kasper Simontaival $50,000 (2)
Salary Remaining : $40,533
Alexander Pashin $50,000 (2)
Salary Remaining : $40,533
Matthew Highmore $50,000 (1)
Salary Remaining : $40,533
Samuel Fagemo $50,000 (1)
Salary Remaining : $40,533
Vasili Podkolzin $50,000 (1)
Salary Remaining : $40,533
John Ludvig $50,000 (1)
Salary Remaining : $40,533
Dawson Mercer $50,000 (2)
Salary Remaining : $40,533
Total Farm Players33
Salary Commitment
Year 2020 : $2,190,000
Year 2021 : $1,630,000
Year 2022 : $1,060,000
Year 2023 : $100,000
Salary Average Commitment
Year 2020 : $2,170,000
Year 2021 : $1,407,500
Year 2022 : $597,500
Year 2023 : $100,000

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRodgers Place
Level 1: 6000 - $100 - 5,633 - 93.89%
Level 2: 5000 - $70 - 4,868 - 97.37%
Level 3: 2000 - $40 - 1,897 - 94.86%
Level 4: 4000 - $30 - 3,924 - 98.09%
Luxury : 1000 - $200 - 980 - 97.99%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,803 - 90.13%
Farm Level 2: 1000 - $40 - 940 - 93.95%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left32
Average Attendance - %17,303 - 96.13%
Average Income per Game$1,487,751
Year to Date Revenue$11,902,005
Farm
Home Games Left32
Average Attendance - %2,742 - 91.40%
Average Income per Game$171,943
Year to Date Revenue$1,375,542

Expense

Pro Players Total Salaries$71,050,000
Farm Players Total Salaries$2,520,000
Coaches Total Salaries$1,450,000
Luxury Taxe Total$8,548,845
Special Salary Cap Value$0
Pro Year To Date Expenses$13,445,600
Farm Year To Date Expenses$606,440
Pro Salary Cap To Date$13,295,904
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,608,020
Farm Estimated Season Revenue$5,502,168
Pro Remaining Season Days139
Pro Expenses Per Days$420,175
Pro Estimated Expenses$58,404,325
Farm Remaining Season Days137
Farm Expenses Per Days$18,757
Farm Estimated Expenses$2,569,709
Estimated Season Expenses$60,974,034
Estimated Season Salary Cap$71,049,987
Estimate Under Maximum Salary Cap of $96,744,780$25,694,793
Estimate Over Minimum Salary Cap of $39,000,000 $32,049,987
Current Bank Account$24,244,780
Projected Bank Account$16,380,934

Pro Players Salaries

Connor McDavid $8,000,000 (1)
-Salary Remaining : $6,502,924
Leon Draisaitl $7,000,000 (4)
-Salary Remaining : $5,690,058
David Pastrnak $7,000,000 (4)
-Salary Remaining : $5,690,058
Nikita Kucherov $6,000,000 (1)
-Salary Remaining : $4,877,193
Alexandar Georgiev $5,500,000 (1)
-Salary Remaining : $4,470,760
Frederik Gauthier $4,000,000 (1)
-Salary Remaining : $3,251,462
Marcus Pettersson $4,000,000 (3)
-Salary Remaining : $3,251,462
Brandon Montour $3,750,000 (2)
-Salary Remaining : $3,048,246
Jamie McBain $3,500,000 (2)
-Salary Remaining : $2,845,029
Nicklas Backstrom $3,000,000 (2)
-Salary Remaining : $2,438,596
Brandon Saad $2,000,000 (2)
-Salary Remaining : $1,625,731
Jaroslav Halak $2,000,000 (2)
-Salary Remaining : $1,625,731
Marco Scandella $2,000,000 (1)
-Salary Remaining : $1,625,731
Jason Robertson $2,000,000 (3)
-Salary Remaining : $1,625,731
Noel Acciari $1,500,000 (1)
-Salary Remaining : $1,219,298
Philippe Myers $1,500,000 (3)
-Salary Remaining : $1,219,298
Logan Stanley $1,500,000 (3)
-Salary Remaining : $1,219,298
Christian Fischer $1,500,000 (2)
-Salary Remaining : $1,219,298
Brett Lernout $1,500,000 (1)
-Salary Remaining : $1,219,298
Andrew Mangiapane $1,500,000 (2)
-Salary Remaining : $1,219,298
Tyson Jost $1,300,000 (2)
-Salary Remaining : $1,056,725
Adam Erne $1,000,000 (1)
-Salary Remaining : $812,865
Total Pro Players22
Salary Commitment
Year 2020 : $71,050,000
Year 2021 : $47,300,000
Year 2022 : $30,000,000
Year 2023 : $15,000,000
Salary Average Commitment
Year 2020 : $63,275,000
Year 2021 : $41,025,000
Year 2022 : $21,975,000
Year 2023 : $14,000,000
Salary Cap with 1 Way Contract
Year 2020 : $71,050,000
Year 2021 : $41,550,000
Year 2022 : $23,000,000
Year 2023 : $14,000,000

Farm Players Salaries

Cody Glass $95,000 (2)
Salary Remaining : $77,012
Klim Kostin $95,000 (2)
Salary Remaining : $77,012
Evan Bouchard $95,000 (3)
Salary Remaining : $77,012
Martin Frk $90,000 (1)
Salary Remaining : $72,959
Ryan McLeod $90,000 (2)
Salary Remaining : $72,959
Pontus Holmberg $90,000 (3)
Salary Remaining : $72,959
Nick Shore $90,000 (1)
Salary Remaining : $72,959
Jaxson Stauber $80,000 (3)
Salary Remaining : $64,852
Michael Anderson $80,000 (1)
Salary Remaining : $64,852
Stuart Skinner $80,000 (2)
Salary Remaining : $64,852
Alexander Alexeyev $80,000 (2)
Salary Remaining : $64,852
Taro Hirose $80,000 (2)
Salary Remaining : $64,852
Filip Kral $70,000 (3)
Salary Remaining : $56,746
Gustav Olofsson $70,000 (1)
Salary Remaining : $56,746
Michael Dipietro $70,000 (2)
Salary Remaining : $56,746
Nikolai Knyzhov $70,000 (1)
Salary Remaining : $56,746
Jordan Subban $60,000 (1)
Salary Remaining : $48,639
Cole Fonstad $60,000 (3)
Salary Remaining : $48,639
Cole Cassels $60,000 (1)
Salary Remaining : $48,639
Colin White $60,000 (2)
Salary Remaining : $48,639
Jonny Tychonick $55,000 (2)
Salary Remaining : $44,586
Brayden Pachal $50,000 (1)
Salary Remaining : $40,533
Semyon Der-Arguchintsev $50,000 (3)
Salary Remaining : $40,533
Filip Cederqvist $50,000 (1)
Salary Remaining : $40,533
Tyson Foerster $50,000 (2)
Salary Remaining : $40,533
Jordan Spence (Out of Payroll) $50,000 (1)
Salary Remaining : $40,533
Raphael Lavoie $50,000 (1)
Salary Remaining : $40,533
Connor McMichael $50,000 (1)
Salary Remaining : $40,533
Connor Hurley $50,000 (1)
Salary Remaining : $40,533
Jack Perbix $50,000 (1)
Salary Remaining : $40,533
Jan Mysak $50,000 (2)
Salary Remaining : $40,533
Ronan Seeley $50,000 (2)
Salary Remaining : $40,533
Remi Elie $50,000 (1)
Salary Remaining : $40,533
Roni Hirvonen $50,000 (2)
Salary Remaining : $40,533
Jeremy Gregoire $50,000 (1)
Salary Remaining : $40,533
Roby Jarventie $50,000 (2)
Salary Remaining : $40,533
Lucas Johansen $50,000 (1)
Salary Remaining : $40,533
Robin Salo $50,000 (3)
Salary Remaining : $40,533
Filip Johansson $50,000 (3)
Salary Remaining : $40,533
Dylan Holloway $50,000 (2)
Salary Remaining : $40,533
Total Farm Players40
Salary Commitment
Year 2020 : $2,570,000
Year 2021 : $1,710,000
Year 2022 : $625,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,500,000
Year 2021 : $1,490,000
Year 2022 : $545,000
Year 2023 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $100 - 5,845 - 97.42%
Level 2: 5000 - $70 - 4,730 - 94.61%
Level 3: 2000 - $40 - 1,861 - 93.07%
Level 4: 4000 - $30 - 3,822 - 95.55%
Luxury : 1000 - $200 - 951 - 95.06%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,817 - 90.83%
Farm Level 2: 1000 - $40 - 914 - 91.39%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left32
Average Attendance - %17,210 - 95.61%
Average Income per Game$1,489,101
Year to Date Revenue$11,912,804
Farm
Home Games Left32
Average Attendance - %2,731 - 91.02%
Average Income per Game$171,905
Year to Date Revenue$1,375,237

Expense

Pro Players Total Salaries$68,475,000
Farm Players Total Salaries$1,810,000
Coaches Total Salaries$4,300,000
Luxury Taxe Total$6,370,663
Special Salary Cap Value$0
Pro Year To Date Expenses$13,370,161
Farm Year To Date Expenses$494,444
Pro Salary Cap To Date$12,715,216
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,651,216
Farm Estimated Season Revenue$5,500,948
Pro Remaining Season Days139
Pro Expenses Per Days$420,906
Pro Estimated Expenses$58,505,934
Farm Remaining Season Days137
Farm Expenses Per Days$15,444
Farm Estimated Expenses$2,115,828
Estimated Season Expenses$60,621,762
Estimated Season Salary Cap$68,376,237
Estimate Under Maximum Salary Cap of $86,603,718$18,227,481
Estimate Over Minimum Salary Cap of $39,000,000 $29,376,237
Current Bank Account$14,103,718
Projected Bank Account$6,634,120

Pro Players Salaries

Rasmus Ristolainen $9,000,000 (3)
-Salary Remaining : $7,315,789
Matt Duchene $8,500,000 (1)
-Salary Remaining : $6,909,357
Aaron Ekblad $7,000,000 (4)
-Salary Remaining : $5,690,058
Alex Galchenyuk $6,500,000 (2)
-Salary Remaining : $5,283,626
Ville Husso $5,000,000 (1)
-Salary Remaining : $4,064,327
Aleksander Barkov $5,000,000 (3)
-Salary Remaining : $4,064,327
Nick Schmaltz $4,000,000 (4)
-Salary Remaining : $3,251,462
Matthew Tkachuk $3,750,000 (2)
-Salary Remaining : $3,048,246
Jordan Szwarz $3,000,000 (1)
-Salary Remaining : $2,438,596
Miro Aaltonen $2,750,000 (1)
-Salary Remaining : $2,235,380
Radim Simek $2,100,000 (1)
-Salary Remaining : $1,707,018
Dominik Kahun $1,850,000 (1)
-Salary Remaining : $1,503,801
Niklas Hansson $1,700,000 (1)
-Salary Remaining : $1,381,871
Brandon Halverson $1,500,000 (1)
-Salary Remaining : $1,219,298
Griffin Reinhart $1,500,000 (1)
-Salary Remaining : $1,219,298
Timothy Liljegren $1,350,000 (3)
-Salary Remaining : $1,097,368
Nathan Walker $1,000,000 (2)
-Salary Remaining : $812,865
Dmitrij Jaskin $1,000,000 (1)
-Salary Remaining : $812,865
Chris Bourque $1,000,000 (1)
-Salary Remaining : $812,865
Nikolay Goldobin $975,000 (1)
-Salary Remaining : $792,544
Total Pro Players20
Salary Commitment
Year 2020 : $68,475,000
Year 2021 : $39,050,000
Year 2022 : $29,500,000
Year 2023 : $12,500,000
Salary Average Commitment
Year 2020 : $59,225,000
Year 2021 : $34,700,000
Year 2022 : $25,950,000
Year 2023 : $11,000,000
Salary Cap with 1 Way Contract
Year 2020 : $68,475,000
Year 2021 : $37,600,000
Year 2022 : $26,350,000
Year 2023 : $11,000,000

Farm Players Salaries

Joni Jurmo $95,000 (4)
Salary Remaining : $77,012
Ryan Pulock $95,000 (1)
Salary Remaining : $77,012
Jeremias Lindewall $80,000 (4)
Salary Remaining : $64,852
Viktor Baldayev $80,000 (1)
Salary Remaining : $64,852
Roberts Lipsbergs $75,000 (1)
Salary Remaining : $60,799
Joseph Woll $75,000 (4)
Salary Remaining : $60,799
Brendan Leipsic $75,000 (1)
Salary Remaining : $60,799
Kirill Steklov $75,000 (4)
Salary Remaining : $60,799
Dylan Gambrell $75,000 (2)
Salary Remaining : $60,799
Adam Boqvist $65,000 (4)
Salary Remaining : $52,692
Alexander Romanov $65,000 (4)
Salary Remaining : $52,692
Jordan Harris $60,000 (3)
Salary Remaining : $48,639
Logan Barlage $60,000 (3)
Salary Remaining : $48,639
Matias Rajaniemi $60,000 (4)
Salary Remaining : $48,639
William Dufour $60,000 (3)
Salary Remaining : $48,639
Austin Poganski $60,000 (1)
Salary Remaining : $48,639
Arvid Soderblom $60,000 (3)
Salary Remaining : $48,639
Kieffer Bellows $55,000 (1)
Salary Remaining : $44,586
Lukas Svejkovsky $50,000 (2)
Salary Remaining : $40,533
Nick Abruzzese $50,000 (1)
Salary Remaining : $40,533
Shane Bowers $50,000 (1)
Salary Remaining : $40,533
Mikhail Abramov $50,000 (1)
Salary Remaining : $40,533
Mattias Norlinder $50,000 (1)
Salary Remaining : $40,533
Rafael Harvey-Pinard $50,000 (1)
Salary Remaining : $40,533
Tyce Thompson $50,000 (1)
Salary Remaining : $40,533
Brett Pollock $50,000 (2)
Salary Remaining : $40,533
Nathan Legare $50,000 (1)
Salary Remaining : $40,533
Kirill Ustimenko $50,000 (1)
Salary Remaining : $40,533
Maxim Marushev $40,000 (3)
Salary Remaining : $32,426
Total Farm Players29
Salary Commitment
Year 2020 : $1,810,000
Year 2021 : $1,090,000
Year 2022 : $1,075,000
Year 2023 : $1,170,000
Salary Average Commitment
Year 2020 : $1,810,000
Year 2021 : $970,000
Year 2022 : $795,000
Year 2023 : $515,000

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paint Arena
Level 1: 6000 - $100 - 5,643 - 94.05%
Level 2: 5000 - $70 - 4,876 - 97.52%
Level 3: 2000 - $40 - 1,955 - 97.73%
Level 4: 4000 - $30 - 3,950 - 98.74%
Luxury : 1000 - $200 - 974 - 97.35%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,915 - 95.73%
Farm Level 2: 1000 - $40 - 945 - 94.54%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left32
Average Attendance - %17,397 - 96.65%
Average Income per Game$1,491,556
Year to Date Revenue$11,932,445
Farm
Home Games Left32
Average Attendance - %2,860 - 95.33%
Average Income per Game$180,431
Year to Date Revenue$1,443,444

Expense

Pro Players Total Salaries$69,550,000
Farm Players Total Salaries$1,650,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$7,247,775
Special Salary Cap Value$0
Pro Year To Date Expenses$13,181,438
Farm Year To Date Expenses$448,516
Pro Salary Cap To Date$12,994,302
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,729,780
Farm Estimated Season Revenue$5,773,776
Pro Remaining Season Days139
Pro Expenses Per Days$412,573
Pro Estimated Expenses$57,347,647
Farm Remaining Season Days137
Farm Expenses Per Days$12,722
Farm Estimated Expenses$1,742,914
Estimated Season Expenses$59,090,561
Estimated Season Salary Cap$69,529,077
Estimate Under Maximum Salary Cap of $112,079,391$42,550,314
Estimate Over Minimum Salary Cap of $39,000,000 $30,529,077
Current Bank Account$39,579,391
Projected Bank Account$33,992,386

Pro Players Salaries

Mark Scheifele $7,250,000 (3)
-Salary Remaining : $5,893,275
John Tavares $7,000,000 (4)
-Salary Remaining : $5,690,058
Artemi Panarin $6,100,000 (1)
-Salary Remaining : $4,958,480
Sebastian Aho $5,000,000 (4)
-Salary Remaining : $4,064,327
Oscar Klefbom $5,000,000 (2)
-Salary Remaining : $4,064,327
Marcus Foligno $4,000,000 (1)
-Salary Remaining : $3,251,462
Neal Pionk $4,000,000 (4)
-Salary Remaining : $3,251,462
Adam Fox $4,000,000 (1)
-Salary Remaining : $3,251,462
Nikolaj Ehlers $3,500,000 (2)
-Salary Remaining : $2,845,029
Sam Gagner $3,000,000 (3)
-Salary Remaining : $2,438,596
Jakub Voracek $3,000,000 (2)
-Salary Remaining : $2,438,596
Brady Tkachuk $2,500,000 (4)
-Salary Remaining : $2,032,164
Jeremy Swayman $2,500,000 (3)
-Salary Remaining : $2,032,164
Max Reinhart $2,200,000 (2)
-Salary Remaining : $1,788,304
Nick Blankenburg $2,000,000 (3)
-Salary Remaining : $1,625,731
Gavin Bayreuther $2,000,000 (2)
-Salary Remaining : $1,625,731
Brandon Tanev $2,000,000 (1)
-Salary Remaining : $1,625,731
Brock Nelson $1,800,000 (1)
-Salary Remaining : $1,463,158
Frederik Andersen $1,000,000 (1)
-Salary Remaining : $812,865
Iven Barbashev $900,000 (2)
-Salary Remaining : $731,579
John Marino $800,000 (1)
-Salary Remaining : $650,292
Total Pro Players21
Salary Commitment
Year 2020 : $69,550,000
Year 2021 : $53,650,000
Year 2022 : $37,750,000
Year 2023 : $22,000,000
Salary Average Commitment
Year 2020 : $64,700,000
Year 2021 : $47,000,000
Year 2022 : $32,250,000
Year 2023 : $18,500,000
Salary Cap with 1 Way Contract
Year 2020 : $69,550,000
Year 2021 : $49,850,000
Year 2022 : $33,250,000
Year 2023 : $18,500,000

Farm Players Salaries

Pierre-Luc Dubois $125,000 (2)
Salary Remaining : $101,331
Louis Domingue $90,000 (1)
Salary Remaining : $72,959
Philipp Kurashev $80,000 (3)
Salary Remaining : $64,852
Jesper Boqvist $70,000 (1)
Salary Remaining : $56,746
Denis Malgin $70,000 (1)
Salary Remaining : $56,746
Juuso Ikonen $70,000 (1)
Salary Remaining : $56,746
Josh Ho-Sang $60,000 (1)
Salary Remaining : $48,639
Kevin Stenlund $60,000 (1)
Salary Remaining : $48,639
Jeff Malott $60,000 (1)
Salary Remaining : $48,639
Sampo Ranta $60,000 (4)
Salary Remaining : $48,639
Jared McIsaac $55,000 (1)
Salary Remaining : $44,586
Bowen Byram $50,000 (1)
Salary Remaining : $40,533
Ryan Johnson $50,000 (1)
Salary Remaining : $40,533
Valtteri Puustinen $50,000 (1)
Salary Remaining : $40,533
Donovan Sebrango $50,000 (2)
Salary Remaining : $40,533
Nolan Foote $50,000 (1)
Salary Remaining : $40,533
Mavrik Bourque $50,000 (2)
Salary Remaining : $40,533
Matthew Boldy $50,000 (1)
Salary Remaining : $40,533
Marc Del Gaizo $50,000 (1)
Salary Remaining : $40,533
Austin Strand $50,000 (1)
Salary Remaining : $40,533
Zachary Gallant $50,000 (1)
Salary Remaining : $40,533
Ryan MacInnis $50,000 (1)
Salary Remaining : $40,533
Artemi Kniazev $50,000 (1)
Salary Remaining : $40,533
Jackson LaCombe $50,000 (1)
Salary Remaining : $40,533
Zachary Bouthillier $50,000 (1)
Salary Remaining : $40,533
Shawn Boudrias $50,000 (1)
Salary Remaining : $40,533
Dmitry Voronkov $50,000 (1)
Salary Remaining : $40,533
Spencer Knight $50,000 (1)
Salary Remaining : $40,533
Total Farm Players28
Salary Commitment
Year 2020 : $1,650,000
Year 2021 : $460,000
Year 2022 : $200,000
Year 2023 : $90,000
Salary Average Commitment
Year 2020 : $1,575,000
Year 2021 : $320,000
Year 2022 : $140,000
Year 2023 : $60,000

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone arena
Level 1: 6000 - $100 - 5,801 - 96.68%
Level 2: 5000 - $70 - 4,837 - 96.74%
Level 3: 2000 - $40 - 1,952 - 97.62%
Level 4: 4000 - $30 - 3,805 - 95.12%
Luxury : 1000 - $200 - 985 - 98.48%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,798 - 89.89%
Farm Level 2: 1000 - $40 - 925 - 92.46%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left32
Average Attendance - %17,379 - 96.55%
Average Income per Game$1,504,020
Year to Date Revenue$12,032,162
Farm
Home Games Left33
Average Attendance - %2,722 - 90.74%
Average Income per Game$170,964
Year to Date Revenue$1,196,747

Expense

Pro Players Total Salaries$69,050,000
Farm Players Total Salaries$2,407,500
Coaches Total Salaries$2,550,000
Luxury Taxe Total$7,759,424
Special Salary Cap Value$0
Pro Year To Date Expenses$13,256,719
Farm Year To Date Expenses$599,469
Pro Salary Cap To Date$12,929,247
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,128,648
Farm Estimated Season Revenue$5,641,807
Pro Remaining Season Days139
Pro Expenses Per Days$414,035
Pro Estimated Expenses$57,550,865
Farm Remaining Season Days137
Farm Expenses Per Days$18,979
Farm Estimated Expenses$2,600,123
Estimated Season Expenses$60,150,988
Estimated Season Salary Cap$69,057,586
Estimate Under Maximum Salary Cap of $80,761,986$11,704,400
Estimate Over Minimum Salary Cap of $39,000,000 $30,057,586
Current Bank Account$8,261,986
Projected Bank Account$1,881,453

Pro Players Salaries

Claude Giroux $7,000,000 (2)
-Salary Remaining : $5,690,058
Andrei Vasilevskiy $5,750,000 (4)
-Salary Remaining : $4,673,977
Mikael Granlund $5,500,000 (1)
-Salary Remaining : $4,470,760
Jack Eichel $5,250,000 (2)
-Salary Remaining : $4,267,544
Jaden Schwartz $5,000,000 (2)
-Salary Remaining : $4,064,327
John Moore $5,000,000 (4)
-Salary Remaining : $4,064,327
Alexander Ovechkin $5,000,000 (2)
-Salary Remaining : $4,064,327
Ryan Mcdonagh $5,000,000 (3)
-Salary Remaining : $4,064,327
Justin Faulk $4,250,000 (1)
-Salary Remaining : $3,454,678
Reilly Smith $3,500,000 (1)
-Salary Remaining : $2,845,029
Andy Miele $2,750,000 (1)
-Salary Remaining : $2,235,380
Mark Pysyk $2,500,000 (2)
-Salary Remaining : $2,032,164
Travis Dermott $2,000,000 (1)
-Salary Remaining : $1,625,731
Andreas Englund $2,000,000 (1)
-Salary Remaining : $1,625,731
Nicolas Kerdiles $1,750,000 (2)
-Salary Remaining : $1,422,515
Scott Laughton $1,500,000 (1)
-Salary Remaining : $1,219,298
Morgan Rielly $1,250,000 (1)
-Salary Remaining : $1,016,082
Mathieu Joseph $1,200,000 (3)
-Salary Remaining : $975,439
Markus Granlund $1,000,000 (1)
-Salary Remaining : $812,865
Hunter Shinkaruk $950,000 (1)
-Salary Remaining : $772,222
Felix Sanstrom $900,000 (2)
-Salary Remaining : $731,579
Total Pro Players21
Salary Commitment
Year 2020 : $69,050,000
Year 2021 : $44,250,000
Year 2022 : $16,750,000
Year 2023 : $9,750,000
Salary Average Commitment
Year 2020 : $69,775,000
Year 2021 : $46,850,000
Year 2022 : $18,450,000
Year 2023 : $10,750,000
Salary Cap with 1 Way Contract
Year 2020 : $69,050,000
Year 2021 : $44,350,000
Year 2022 : $16,950,000
Year 2023 : $10,750,000

Farm Players Salaries

Joel Armia $97,500 (1)
Salary Remaining : $79,038
Reilly Walsh $95,000 (1)
Salary Remaining : $77,012
Josh Norris $90,000 (2)
Salary Remaining : $72,959
Kasper Bjorkqvist $90,000 (1)
Salary Remaining : $72,959
Sean Durzi $90,000 (3)
Salary Remaining : $72,959
Lucas Wallmark $90,000 (1)
Salary Remaining : $72,959
Ian Mitchell $85,000 (2)
Salary Remaining : $68,905
Nolan Vesey $85,000 (1)
Salary Remaining : $68,905
Tristan Jarry $80,000 (1)
Salary Remaining : $64,852
Carl Dahlstrom (Out of Payroll) $80,000 (1)
Salary Remaining : $64,852
Pavol Regenda $80,000 (3)
Salary Remaining : $64,852
Gerald Mayhew $75,000 (1)
Salary Remaining : $60,799
Sergei Zborovskiy $70,000 (3)
Salary Remaining : $56,746
Josh Wesley $70,000 (2)
Salary Remaining : $56,746
Milos Kelemen $70,000 (4)
Salary Remaining : $56,746
Olli Juolevi $70,000 (1)
Salary Remaining : $56,746
Alexis Gravel $65,000 (2)
Salary Remaining : $52,692
Zachary Emond $65,000 (2)
Salary Remaining : $52,692
Grant Hutton $60,000 (1)
Salary Remaining : $48,639
Henry Thrun $50,000 (1)
Salary Remaining : $40,533
Maxim Groshev $50,000 (2)
Salary Remaining : $40,533
Matt Kessel $50,000 (2)
Salary Remaining : $40,533
Jack Quinn $50,000 (2)
Salary Remaining : $40,533
Gage Goncalves $50,000 (2)
Salary Remaining : $40,533
Bokondji Imama $50,000 (2)
Salary Remaining : $40,533
Brandon Coe $50,000 (2)
Salary Remaining : $40,533
Ruslan Iskhakov $50,000 (4)
Salary Remaining : $40,533
Dylan Peterson $50,000 (2)
Salary Remaining : $40,533
Theo Rochette $50,000 (2)
Salary Remaining : $40,533
Filip Chlapik $50,000 (3)
Salary Remaining : $40,533
Ty Smilanic $50,000 (2)
Salary Remaining : $40,533
Jack Malone $50,000 (1)
Salary Remaining : $40,533
Mark Kastelic $50,000 (1)
Salary Remaining : $40,533
Libor Hajek $50,000 (4)
Salary Remaining : $40,533
Patrick Moynihan $50,000 (1)
Salary Remaining : $40,533
Carsen Twarynski $50,000 (3)
Salary Remaining : $40,533
Tobias Bjornfot $50,000 (1)
Salary Remaining : $40,533
Total Farm Players37
Salary Commitment
Year 2020 : $2,407,500
Year 2021 : $1,335,000
Year 2022 : $510,000
Year 2023 : $170,000
Salary Average Commitment
Year 2020 : $2,407,500
Year 2021 : $1,335,000
Year 2022 : $510,000
Year 2023 : $170,000

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 5,620 - 93.67%
Level 2: 5000 - $70 - 4,854 - 97.09%
Level 3: 2000 - $40 - 1,836 - 91.78%
Level 4: 4000 - $30 - 3,806 - 95.14%
Luxury : 1000 - $200 - 938 - 93.78%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,906 - 95.31%
Farm Level 2: 1000 - $40 - 933 - 93.29%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left32
Average Attendance - %17,053 - 94.74%
Average Income per Game$1,468,495
Year to Date Revenue$11,747,962
Farm
Home Games Left32
Average Attendance - %2,839 - 94.64%
Average Income per Game$179,290
Year to Date Revenue$1,434,321

Expense

Pro Players Total Salaries$66,300,000
Farm Players Total Salaries$2,250,000
Coaches Total Salaries$1,850,000
Luxury Taxe Total$6,297,570
Special Salary Cap Value$0
Pro Year To Date Expenses$12,761,394
Farm Year To Date Expenses$484,858
Pro Salary Cap To Date$12,480,690
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,991,848
Farm Estimated Season Revenue$5,737,284
Pro Remaining Season Days139
Pro Expenses Per Days$396,491
Pro Estimated Expenses$55,112,249
Farm Remaining Season Days137
Farm Expenses Per Days$15,385
Farm Estimated Expenses$2,107,745
Estimated Season Expenses$57,219,994
Estimated Season Salary Cap$66,373,631
Estimate Under Maximum Salary Cap of $133,301,816$66,928,185
Estimate Over Minimum Salary Cap of $39,000,000 $27,373,631
Current Bank Account$60,801,816
Projected Bank Account$56,310,954

Pro Players Salaries

Milan Lucic $6,500,000 (2)
-Salary Remaining : $5,283,626
Sean Couturier $6,500,000 (1)
-Salary Remaining : $5,283,626
Cale Makar $6,000,000 (3)
-Salary Remaining : $4,877,193
Jake McCabe $5,000,000 (2)
-Salary Remaining : $4,064,327
Samuel Montembeault $4,500,000 (4)
-Salary Remaining : $3,657,895
Ryan Strome $4,000,000 (3)
-Salary Remaining : $3,251,462
Devante Smith-Pelly $4,000,000 (2)
-Salary Remaining : $3,251,462
Viktor Arvidsson $4,000,000 (3)
-Salary Remaining : $3,251,462
Tomas Hertl $4,000,000 (3)
-Salary Remaining : $3,251,462
Ondrej Palat $3,000,000 (1)
-Salary Remaining : $2,438,596
Mikhail Sergachev $3,000,000 (2)
-Salary Remaining : $2,438,596
Oliver Bjorkstrand $2,500,000 (2)
-Salary Remaining : $2,032,164
Vince Dunn $2,250,000 (1)
-Salary Remaining : $1,828,947
Eric Comrie $2,000,000 (1)
-Salary Remaining : $1,625,731
Steven Santini $2,000,000 (1)
-Salary Remaining : $1,625,731
Henrik Samuelsson $1,500,000 (1)
-Salary Remaining : $1,219,298
David Pope $1,500,000 (1)
-Salary Remaining : $1,219,298
Casey Mittelstadt $1,500,000 (2)
-Salary Remaining : $1,219,298
Sebastian Collberg $950,000 (1)
-Salary Remaining : $772,222
Derrick Pouliot $950,000 (1)
-Salary Remaining : $772,222
Connor Chatam $650,000 (1)
-Salary Remaining : $528,363
Total Pro Players21
Salary Commitment
Year 2020 : $66,300,000
Year 2021 : $48,500,000
Year 2022 : $25,000,000
Year 2023 : $5,500,000
Salary Average Commitment
Year 2020 : $57,700,000
Year 2021 : $41,500,000
Year 2022 : $21,500,000
Year 2023 : $4,500,000
Salary Cap with 1 Way Contract
Year 2020 : $66,300,000
Year 2021 : $45,000,000
Year 2022 : $22,500,000
Year 2023 : $4,500,000

Farm Players Salaries

Colton White $90,000 (2)
Salary Remaining : $72,959
Dryden Hunt $90,000 (1)
Salary Remaining : $72,959
Owen Tippet $80,000 (2)
Salary Remaining : $64,852
Dante Fabbro $80,000 (2)
Salary Remaining : $64,852
Nolan Patrick $80,000 (1)
Salary Remaining : $64,852
Cale Fleury $80,000 (2)
Salary Remaining : $64,852
Jake Marchment $80,000 (2)
Salary Remaining : $64,852
Alexander Barabanov $80,000 (2)
Salary Remaining : $64,852
Andrew Peeke $80,000 (3)
Salary Remaining : $64,852
K'Andre Miller $75,000 (4)
Salary Remaining : $60,799
Joshua Jacobs $70,000 (2)
Salary Remaining : $56,746
Mikhail Vorobyev $70,000 (1)
Salary Remaining : $56,746
Yegor Korshkov $70,000 (1)
Salary Remaining : $56,746
Samuel Ersson $70,000 (3)
Salary Remaining : $56,746
Linus Sandin $60,000 (1)
Salary Remaining : $48,639
Martin Kaut $60,000 (3)
Salary Remaining : $48,639
Mason Shaw $60,000 (1)
Salary Remaining : $48,639
Ryan Poehling $60,000 (2)
Salary Remaining : $48,639
Dylan Samberg $60,000 (2)
Salary Remaining : $48,639
Alex Barre-Boulet $55,000 (1)
Salary Remaining : $44,586
Samuel Houde $50,000 (2)
Salary Remaining : $40,533
Carter Savoie $50,000 (2)
Salary Remaining : $40,533
Ben Jones $50,000 (1)
Salary Remaining : $40,533
Ridly Greig $50,000 (2)
Salary Remaining : $40,533
Dustin Wolf $50,000 (1)
Salary Remaining : $40,533
Shane Pinto $50,000 (1)
Salary Remaining : $40,533
Hugo Ollas $50,000 (2)
Salary Remaining : $40,533
Jeffrey Viel $50,000 (2)
Salary Remaining : $40,533
Alexander Volkov $50,000 (1)
Salary Remaining : $40,533
Jack Drury $50,000 (2)
Salary Remaining : $40,533
Jakub Lauko $50,000 (2)
Salary Remaining : $40,533
Mathias Laferriere $50,000 (2)
Salary Remaining : $40,533
Maxwell Crozier $50,000 (1)
Salary Remaining : $40,533
Will Francis $50,000 (1)
Salary Remaining : $40,533
Andrei Altybarmakyan $50,000 (1)
Salary Remaining : $40,533
Tim Stutzle $50,000 (2)
Salary Remaining : $40,533
Total Farm Players36
Salary Commitment
Year 2020 : $2,250,000
Year 2021 : $1,510,000
Year 2022 : $455,000
Year 2023 : $300,000
Salary Average Commitment
Year 2020 : $2,240,000
Year 2021 : $1,405,000
Year 2022 : $285,000
Year 2023 : $75,000

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars arena
Level 1: 6000 - $100 - 5,674 - 94.56%
Level 2: 5000 - $70 - 4,887 - 97.74%
Level 3: 2000 - $40 - 1,917 - 95.83%
Level 4: 4000 - $30 - 3,844 - 96.10%
Luxury : 1000 - $200 - 946 - 94.63%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,855 - 92.76%
Farm Level 2: 1000 - $40 - 932 - 93.18%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left33
Average Attendance - %17,268 - 95.93%
Average Income per Game$1,484,306
Year to Date Revenue$10,390,145
Farm
Home Games Left32
Average Attendance - %2,787 - 92.90%
Average Income per Game$175,486
Year to Date Revenue$1,403,884

Expense

Pro Players Total Salaries$67,900,000
Farm Players Total Salaries$2,292,500
Coaches Total Salaries$3,250,000
Luxury Taxe Total$7,584,042
Special Salary Cap Value$0
Pro Year To Date Expenses$13,389,182
Farm Year To Date Expenses$663,084
Pro Salary Cap To Date$13,014,910
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,982,112
Farm Estimated Season Revenue$5,615,536
Pro Remaining Season Days139
Pro Expenses Per Days$408,772
Pro Estimated Expenses$56,819,308
Farm Remaining Season Days137
Farm Expenses Per Days$20,962
Farm Estimated Expenses$2,871,794
Estimated Season Expenses$59,691,102
Estimated Season Salary Cap$68,208,474
Estimate Under Maximum Salary Cap of $83,067,145$14,858,671
Estimate Over Minimum Salary Cap of $39,000,000 $29,208,474
Current Bank Account$10,567,145
Projected Bank Account$5,473,691

Pro Players Salaries

Connor Brown $6,500,000 (2)
-Salary Remaining : $5,283,626
Ryan Johansen $6,500,000 (2)
-Salary Remaining : $5,283,626
Nino Niederreiter $6,200,000 (2)
-Salary Remaining : $5,039,766
Dylan Larkin $6,000,000 (2)
-Salary Remaining : $4,877,193
Colton Parayko $5,000,000 (2)
-Salary Remaining : $4,064,327
Carter Hart $4,500,000 (3)
-Salary Remaining : $3,657,895
Ivan Provorov $4,500,000 (1)
-Salary Remaining : $3,657,895
Jake Virtanen $4,250,000 (4)
-Salary Remaining : $3,454,678
Danton Heinen $4,000,000 (3)
-Salary Remaining : $3,251,462
Philip Samuelsson (Out of Payroll) $3,500,000 (1)
-Salary Remaining : $2,845,029
Michael Kostka $2,500,000 (1)
-Salary Remaining : $2,032,164
Roland McKeown $2,200,000 (2)
-Salary Remaining : $1,788,304
Gabriel Carlsson $2,000,000 (4)
-Salary Remaining : $1,625,731
Jason Akeson $2,000,000 (2)
-Salary Remaining : $1,625,731
Martin Marincin $2,000,000 (2)
-Salary Remaining : $1,625,731
Sonny Milano $1,500,000 (1)
-Salary Remaining : $1,219,298
T.J. Hensick $1,500,000 (1)
-Salary Remaining : $1,219,298
Logan Brown $1,500,000 (4)
-Salary Remaining : $1,219,298
Christoffer Ehn $1,500,000 (1)
-Salary Remaining : $1,219,298
Matt Hackett $1,250,000 (2)
-Salary Remaining : $1,016,082
Carson Mcmillan $1,250,000 (2)
-Salary Remaining : $1,016,082
Brendan Woods $1,250,000 (2)
-Salary Remaining : $1,016,082
Total Pro Players22
Salary Commitment
Year 2020 : $71,400,000
Year 2021 : $58,550,000
Year 2022 : $20,750,000
Year 2023 : $11,750,000
Salary Average Commitment
Year 2020 : $62,300,000
Year 2021 : $51,600,000
Year 2022 : $14,250,000
Year 2023 : $7,750,000
Salary Cap with 1 Way Contract
Year 2020 : $71,400,000
Year 2021 : $56,400,000
Year 2022 : $16,250,000
Year 2023 : $7,750,000

Farm Players Salaries

Kale Clague $130,000 (2)
Salary Remaining : $105,385
Ian McCoshen $97,500 (1)
Salary Remaining : $79,038
Joonas Lyytinen $97,500 (1)
Salary Remaining : $79,038
Yegor Sharangovich $97,500 (4)
Salary Remaining : $79,038
Grigori Denisenko $97,500 (3)
Salary Remaining : $79,038
Simon Benoit $97,500 (3)
Salary Remaining : $79,038
Pavel Kraskovsky $97,500 (2)
Salary Remaining : $79,038
Brycen Martin $95,000 (2)
Salary Remaining : $77,012
Morgan Frost $90,000 (1)
Salary Remaining : $72,959
Adam Werner $85,000 (2)
Salary Remaining : $68,905
Anton Blidh $80,000 (1)
Salary Remaining : $64,852
Sebastian Ahaut $80,000 (1)
Salary Remaining : $64,852
Maxim Mamin $75,000 (1)
Salary Remaining : $60,799
Philippe Desrosiers $70,000 (1)
Salary Remaining : $56,746
Nick Swaney $70,000 (3)
Salary Remaining : $56,746
Dominik Bokk $70,000 (4)
Salary Remaining : $56,746
Ivan Prosvetov $70,000 (4)
Salary Remaining : $56,746
Jack Studnicka $70,000 (3)
Salary Remaining : $56,746
Scott Reedy $62,500 (3)
Salary Remaining : $50,666
Michael Bunting $60,000 (2)
Salary Remaining : $48,639
Will Cuylle $50,000 (2)
Salary Remaining : $40,533
Braden Schneider $50,000 (2)
Salary Remaining : $40,533
Samuel Poulin $50,000 (1)
Salary Remaining : $40,533
Alex Laferriere $50,000 (2)
Salary Remaining : $40,533
Riley Duran $50,000 (2)
Salary Remaining : $40,533
Oskar Steen $50,000 (1)
Salary Remaining : $40,533
Vladislav Kolyachonok $50,000 (1)
Salary Remaining : $40,533
Conor Timmins $50,000 (3)
Salary Remaining : $40,533
Philip Broberg $50,000 (1)
Salary Remaining : $40,533
Jack Ramsey $50,000 (1)
Salary Remaining : $40,533
Viktor Lodin $50,000 (1)
Salary Remaining : $40,533
Anton Lundell $50,000 (2)
Salary Remaining : $40,533
Total Farm Players32
Salary Commitment
Year 2020 : $2,292,500
Year 2021 : $1,472,500
Year 2022 : $787,500
Year 2023 : $440,000
Salary Average Commitment
Year 2020 : $2,212,500
Year 2021 : $1,322,500
Year 2022 : $685,000
Year 2023 : $237,500

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKey Bank Center
Level 1: 6000 - $100 - 5,894 - 98.23%
Level 2: 5000 - $70 - 4,795 - 95.90%
Level 3: 2000 - $40 - 1,950 - 97.49%
Level 4: 4000 - $30 - 3,900 - 97.51%
Luxury : 1000 - $200 - 966 - 96.56%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,785 - 89.26%
Farm Level 2: 1000 - $40 - 933 - 93.29%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left33
Average Attendance - %17,504 - 97.25%
Average Income per Game$1,510,109
Year to Date Revenue$10,570,766
Farm
Home Games Left32
Average Attendance - %2,718 - 90.60%
Average Income per Game$170,397
Year to Date Revenue$1,363,173

Expense

Pro Players Total Salaries$73,220,000
Farm Players Total Salaries$2,167,500
Coaches Total Salaries$2,000,000
Luxury Taxe Total$12,789,324
Special Salary Cap Value$0
Pro Year To Date Expenses$13,819,531
Farm Year To Date Expenses$606,810
Pro Salary Cap To Date$13,632,396
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,833,611
Farm Estimated Season Revenue$5,452,692
Pro Remaining Season Days139
Pro Expenses Per Days$434,035
Pro Estimated Expenses$60,330,865
Farm Remaining Season Days137
Farm Expenses Per Days$18,743
Farm Estimated Expenses$2,567,791
Estimated Season Expenses$62,898,656
Estimated Season Salary Cap$73,150,389
Estimate Under Maximum Salary Cap of $85,020,813$11,870,424
Estimate Over Minimum Salary Cap of $39,000,000 $34,150,389
Current Bank Account$12,520,813
Projected Bank Account$4,908,460

Pro Players Salaries

Steven Stamkos $9,000,000 (4)
-Salary Remaining : $7,315,789
Chris Kreider $6,500,000 (1)
-Salary Remaining : $5,283,626
Teuvo Teravainen $5,500,000 (4)
-Salary Remaining : $4,470,760
Mathew Dumba $5,500,000 (3)
-Salary Remaining : $4,470,760
Tyler Ennis $5,000,000 (1)
-Salary Remaining : $4,064,327
Corey Perry $5,000,000 (3)
-Salary Remaining : $4,064,327
Victor Hedman $4,500,000 (4)
-Salary Remaining : $3,657,895
Charlie Coyle $4,375,000 (2)
-Salary Remaining : $3,556,287
Shayne Gostisbehere $4,000,000 (2)
-Salary Remaining : $3,251,462
Evgeni Malkin $3,000,000 (1)
-Salary Remaining : $2,438,596
Justin Schultz $3,000,000 (2)
-Salary Remaining : $2,438,596
Igor Shesterkin $2,750,000 (2)
-Salary Remaining : $2,235,380
Mark Stone $2,500,000 (2)
-Salary Remaining : $2,032,164
Jimmy Vesey $2,500,000 (3)
-Salary Remaining : $2,032,164
Brent Seabrook $2,000,000 (2)
-Salary Remaining : $1,625,731
Samuel Blais $2,000,000 (3)
-Salary Remaining : $1,625,731
Tyson Barrie $1,850,000 (1)
-Salary Remaining : $1,503,801
Christian Dvorak $1,500,000 (4)
-Salary Remaining : $1,219,298
Jonas Brodin $995,000 (1)
-Salary Remaining : $808,801
Dillon Heatherington $900,000 (1)
-Salary Remaining : $731,579
Juuse Saros $850,000 (1)
-Salary Remaining : $690,936
Total Pro Players21
Salary Commitment
Year 2020 : $73,220,000
Year 2021 : $53,625,000
Year 2022 : $35,500,000
Year 2023 : $19,500,000
Salary Average Commitment
Year 2020 : $75,220,000
Year 2021 : $55,125,000
Year 2022 : $35,000,000
Year 2023 : $20,500,000
Salary Cap with 1 Way Contract
Year 2020 : $73,220,000
Year 2021 : $54,125,000
Year 2022 : $35,500,000
Year 2023 : $20,500,000

Farm Players Salaries

Justin Bailey $97,500 (1)
Salary Remaining : $79,038
Jacob Larsson $95,000 (1)
Salary Remaining : $77,012
Tage Thompson $90,000 (1)
Salary Remaining : $72,959
Devon Teows $90,000 (1)
Salary Remaining : $72,959
Spencer Stastney $80,000 (3)
Salary Remaining : $64,852
Nathan Noel $80,000 (1)
Salary Remaining : $64,852
Adam Brooks $80,000 (2)
Salary Remaining : $64,852
Matt Puempel $75,000 (2)
Salary Remaining : $60,799
Ryan Fitzgerald $75,000 (1)
Salary Remaining : $60,799
John Leonard $75,000 (4)
Salary Remaining : $60,799
Drew O'Connor $70,000 (1)
Salary Remaining : $56,746
Xavier Bouchard $70,000 (4)
Salary Remaining : $56,746
Lauri Pajuniemi $60,000 (4)
Salary Remaining : $48,639
Daniel Sprong $60,000 (3)
Salary Remaining : $48,639
Dmitri Semykin $60,000 (4)
Salary Remaining : $48,639
Alex Schoenborn $60,000 (1)
Salary Remaining : $48,639
Peyton Krebs $50,000 (1)
Salary Remaining : $40,533
Lukas Cormier $50,000 (2)
Salary Remaining : $40,533
Ethan Edwards $50,000 (2)
Salary Remaining : $40,533
Jacob Perreault $50,000 (2)
Salary Remaining : $40,533
Jeremie Poirier $50,000 (2)
Salary Remaining : $40,533
Ruben Rafkin $50,000 (2)
Salary Remaining : $40,533
Ryan Beck $50,000 (2)
Salary Remaining : $40,533
Peyton Jones $50,000 (1)
Salary Remaining : $40,533
Leevi Merilainen $50,000 (2)
Salary Remaining : $40,533
Michael Pezzetta $50,000 (4)
Salary Remaining : $40,533
Anthony Romano $50,000 (1)
Salary Remaining : $40,533
Austin Wong $50,000 (1)
Salary Remaining : $40,533
Christopher Paquette $50,000 (1)
Salary Remaining : $40,533
Samuel Bolduc $50,000 (1)
Salary Remaining : $40,533
Gianni Fairbrother $50,000 (1)
Salary Remaining : $40,533
Daniel Bukac $50,000 (1)
Salary Remaining : $40,533
Felix Bibeau $50,000 (1)
Salary Remaining : $40,533
Simon Holmstrom $50,000 (1)
Salary Remaining : $40,533
Zachary Senyshyn $50,000 (3)
Salary Remaining : $40,533
Total Farm Players35
Salary Commitment
Year 2020 : $2,167,500
Year 2021 : $1,010,000
Year 2022 : $505,000
Year 2023 : $315,000
Salary Average Commitment
Year 2020 : $2,147,500
Year 2021 : $1,010,000
Year 2022 : $505,000
Year 2023 : $315,000

Senateurs



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Canadian Tire
Level 1: 6000 - $100 - 5,828 - 97.14%
Level 2: 5000 - $70 - 4,810 - 96.20%
Level 3: 2000 - $40 - 1,912 - 95.58%
Level 4: 4000 - $30 - 3,909 - 97.71%
Luxury : 1000 - $200 - 993 - 99.34%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,883 - 94.17%
Farm Level 2: 1000 - $40 - 933 - 93.29%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left32
Average Attendance - %17,452 - 96.95%
Average Income per Game$1,508,712
Year to Date Revenue$12,069,698
Farm
Home Games Left33
Average Attendance - %2,816 - 93.88%
Average Income per Game$177,612
Year to Date Revenue$1,243,285

Expense

Pro Players Total Salaries$65,850,000
Farm Players Total Salaries$2,430,000
Coaches Total Salaries$2,500,000
Luxury Taxe Total$1,985,202
Special Salary Cap Value$0
Pro Year To Date Expenses$11,616,968
Farm Year To Date Expenses$649,472
Pro Salary Cap To Date$11,336,264
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,278,792
Farm Estimated Season Revenue$5,861,201
Pro Remaining Season Days139
Pro Expenses Per Days$393,860
Pro Estimated Expenses$54,746,540
Farm Remaining Season Days137
Farm Expenses Per Days$20,296
Farm Estimated Expenses$2,780,552
Estimated Season Expenses$57,527,092
Estimated Season Salary Cap$64,863,496
Estimate Under Maximum Salary Cap of $84,823,122$19,959,626
Estimate Over Minimum Salary Cap of $39,000,000 $25,863,496
Current Bank Account$12,323,122
Projected Bank Account$8,936,023

Pro Players Salaries

Jake Gardiner $5,500,000 (3)
-Salary Remaining : $4,470,760
Nick Bjugstad $5,500,000 (2)
-Salary Remaining : $4,470,760
Jared Cowen $5,000,000 (1)
-Salary Remaining : $4,064,327
Eric Gelinas $4,500,000 (1)
-Salary Remaining : $3,657,895
Brendan Smith $4,000,000 (2)
-Salary Remaining : $3,251,462
Nick Leddy $4,000,000 (1)
-Salary Remaining : $3,251,462
Martin Jones $3,500,000 (2)
-Salary Remaining : $2,845,029
Jordan Martinook $3,000,000 (2)
-Salary Remaining : $2,438,596
Jesse Puljujarvi $3,000,000 (2)
-Salary Remaining : $2,438,596
Riley Sheahan $3,000,000 (1)
-Salary Remaining : $2,438,596
Michael Frolik $3,000,000 (1)
-Salary Remaining : $2,438,596
Mikko Koskinen $2,500,000 (1)
-Salary Remaining : $2,032,164
Zachary Sanford $2,500,000 (4)
-Salary Remaining : $2,032,164
Jeremy Morin $2,250,000 (1)
-Salary Remaining : $1,828,947
Quinton Howden $2,250,000 (1)
-Salary Remaining : $1,828,947
Chris Bigras $2,000,000 (2)
-Salary Remaining : $1,625,731
Alex Iafallo $1,750,000 (1)
-Salary Remaining : $1,422,515
Mark McNeill $1,500,000 (2)
-Salary Remaining : $1,219,298
Richard Panik $1,500,000 (1)
-Salary Remaining : $1,219,298
Anton Lindholm $1,500,000 (2)
-Salary Remaining : $1,219,298
Brendan Perlini $1,200,000 (3)
-Salary Remaining : $975,439
Dennis Everberg $1,000,000 (2)
-Salary Remaining : $812,865
Radek Faksa $950,000 (2)
-Salary Remaining : $772,222
Christoph Bertschy $950,000 (1)
-Salary Remaining : $772,222
Total Pro Players24
Salary Commitment
Year 2020 : $65,850,000
Year 2021 : $37,550,000
Year 2022 : $9,300,000
Year 2023 : $3,500,000
Salary Average Commitment
Year 2020 : $62,200,000
Year 2021 : $32,600,000
Year 2022 : $9,200,000
Year 2023 : $2,500,000
Salary Cap with 1 Way Contract
Year 2020 : $65,850,000
Year 2021 : $35,150,000
Year 2022 : $9,200,000
Year 2023 : $2,500,000

Farm Players Salaries

David Rittich $250,000 (1)
Salary Remaining : $202,663
Antti Suomela $95,000 (2)
Salary Remaining : $77,012
Kiefer Sherwood $95,000 (1)
Salary Remaining : $77,012
Arttu Ruotsalainen $90,000 (4)
Salary Remaining : $72,959
Scott Perunovich $90,000 (3)
Salary Remaining : $72,959
Vitaly Abramov $85,000 (3)
Salary Remaining : $68,905
Anton Karlsson $80,000 (1)
Salary Remaining : $64,852
Jack Finley $80,000 (4)
Salary Remaining : $64,852
Chase De Leo $75,000 (3)
Salary Remaining : $60,799
Corey Shueneman $75,000 (1)
Salary Remaining : $60,799
Marc Michaelis $75,000 (3)
Salary Remaining : $60,799
Carl Grundstrom $75,000 (3)
Salary Remaining : $60,799
Mason Geertsen $75,000 (1)
Salary Remaining : $60,799
Justus Annunen $70,000 (4)
Salary Remaining : $56,746
Alec Regula $70,000 (4)
Salary Remaining : $56,746
Hugh McGing $70,000 (4)
Salary Remaining : $56,746
Jonatan Berggren $65,000 (4)
Salary Remaining : $52,692
Jaromir Pytlik $65,000 (4)
Salary Remaining : $52,692
Joel Teasdale $60,000 (2)
Salary Remaining : $48,639
Jonas Siegenthaler $60,000 (2)
Salary Remaining : $48,639
Cliff Pu $60,000 (2)
Salary Remaining : $48,639
Ivan Morozov $60,000 (4)
Salary Remaining : $48,639
Akil Thomas $60,000 (4)
Salary Remaining : $48,639
Adam Mascherin $50,000 (1)
Salary Remaining : $40,533
Lucas Ramberg $50,000 (4)
Salary Remaining : $40,533
Vsevolod Skotnikov $50,000 (4)
Salary Remaining : $40,533
Ian Moore $50,000 (2)
Salary Remaining : $40,533
Ozzy Wiesblatt $50,000 (2)
Salary Remaining : $40,533
Colby Ambrosio $50,000 (2)
Salary Remaining : $40,533
Noel Gunler $50,000 (4)
Salary Remaining : $40,533
Tyler Angle $50,000 (1)
Salary Remaining : $40,533
Olivier Rodrigue $50,000 (2)
Salary Remaining : $40,533
Bryce Kindopp $50,000 (3)
Salary Remaining : $40,533
Jett Woo $50,000 (1)
Salary Remaining : $40,533
Total Farm Players34
Salary Commitment
Year 2020 : $2,430,000
Year 2021 : $1,835,000
Year 2022 : $1,495,000
Year 2023 : $1,010,000
Salary Average Commitment
Year 2020 : $2,255,000
Year 2021 : $1,705,000
Year 2022 : $1,230,000
Year 2023 : $780,000

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - $100 - 5,568 - 92.81%
Level 2: 5000 - $70 - 4,819 - 96.38%
Level 3: 2000 - $40 - 1,943 - 97.14%
Level 4: 4000 - $30 - 3,749 - 93.72%
Luxury : 1000 - $200 - 932 - 93.20%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,847 - 92.36%
Farm Level 2: 1000 - $40 - 938 - 93.77%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left32
Average Attendance - %17,011 - 94.50%
Average Income per Game$1,461,347
Year to Date Revenue$11,690,774
Farm
Home Games Left33
Average Attendance - %2,785 - 92.83%
Average Income per Game$175,160
Year to Date Revenue$1,226,117

Expense

Pro Players Total Salaries$70,838,888
Farm Players Total Salaries$1,860,000
Coaches Total Salaries$1,700,000
Luxury Taxe Total$8,425,457
Special Salary Cap Value$0
Pro Year To Date Expenses$13,434,176
Farm Year To Date Expenses$493,616
Pro Salary Cap To Date$13,256,416
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,763,096
Farm Estimated Season Revenue$5,780,266
Pro Remaining Season Days139
Pro Expenses Per Days$419,818
Pro Estimated Expenses$58,354,702
Farm Remaining Season Days137
Farm Expenses Per Days$15,444
Farm Estimated Expenses$2,115,828
Estimated Season Expenses$60,470,530
Estimated Season Salary Cap$70,838,973
Estimate Under Maximum Salary Cap of $87,916,007$17,077,034
Estimate Over Minimum Salary Cap of $39,000,000 $31,838,973
Current Bank Account$15,416,007
Projected Bank Account$7,488,839

Pro Players Salaries

Drew Doughty $8,888,888 (3)
-Salary Remaining : $7,225,470
Max Domi $6,000,000 (3)
-Salary Remaining : $4,877,193
Brandon Carlo $6,000,000 (3)
-Salary Remaining : $4,877,193
Philipp Grubauer $5,500,000 (1)
-Salary Remaining : $4,470,760
Conor Sheary $4,500,000 (2)
-Salary Remaining : $3,657,895
Boone Jenner $4,000,000 (3)
-Salary Remaining : $3,251,462
Devin Shore $4,000,000 (2)
-Salary Remaining : $3,251,462
MacKenzie Weegar $3,500,000 (1)
-Salary Remaining : $2,845,029
Ronalds Kenins $3,250,000 (1)
-Salary Remaining : $2,641,813
Markus Nutivaara $3,250,000 (1)
-Salary Remaining : $2,641,813
Vince Hinostroza $2,500,000 (1)
-Salary Remaining : $2,032,164
Nail Yakupov $2,500,000 (2)
-Salary Remaining : $2,032,164
Charlie McAvoy $2,250,000 (2)
-Salary Remaining : $1,828,947
Ben Smith $2,250,000 (2)
-Salary Remaining : $1,828,947
Oscar Sundqvist $2,250,000 (1)
-Salary Remaining : $1,828,947
Connor Murphy $2,000,000 (3)
-Salary Remaining : $1,625,731
Malcolm Subban $2,000,000 (1)
-Salary Remaining : $1,625,731
Brendan Gaunce $1,700,000 (1)
-Salary Remaining : $1,381,871
Greg Stewart $1,500,000 (1)
-Salary Remaining : $1,219,298
William Carrier $1,500,000 (3)
-Salary Remaining : $1,219,298
Kurtis Macdermid $1,500,000 (3)
-Salary Remaining : $1,219,298
Total Pro Players21
Salary Commitment
Year 2020 : $70,838,888
Year 2021 : $48,388,888
Year 2022 : $33,388,888
Year 2023 : $0
Salary Average Commitment
Year 2020 : $65,808,888
Year 2021 : $44,613,888
Year 2022 : $29,888,888
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $70,838,888
Year 2021 : $45,388,888
Year 2022 : $29,888,888
Year 2023 : $0

Farm Players Salaries

Emil Pettersson $95,000 (2)
Salary Remaining : $77,012
Robin Norell $90,000 (2)
Salary Remaining : $72,959
Theodor Blueger $87,500 (2)
Salary Remaining : $70,932
Trent Frederic $85,000 (2)
Salary Remaining : $68,905
Alex Lintuniemi $80,000 (2)
Salary Remaining : $64,852
Jordan Gross $75,000 (1)
Salary Remaining : $60,799
Dennis Cholowski $65,000 (2)
Salary Remaining : $52,692
Kevin Mandolese $65,000 (3)
Salary Remaining : $52,692
Jacob Peterson $65,000 (3)
Salary Remaining : $52,692
Nikolai Kovalenko $65,000 (3)
Salary Remaining : $52,692
Kyle Platzer $62,500 (2)
Salary Remaining : $50,666
Bode Wilde $60,000 (2)
Salary Remaining : $48,639
Alexei Toropchenko $60,000 (2)
Salary Remaining : $48,639
Beck Malenstyn $55,000 (3)
Salary Remaining : $44,586
Mason Langenbrunner $50,000 (2)
Salary Remaining : $40,533
Alex Jefferies $50,000 (2)
Salary Remaining : $40,533
Henrik Tikkanen $50,000 (2)
Salary Remaining : $40,533
Angus Crookshank $50,000 (1)
Salary Remaining : $40,533
Sam Colangelo $50,000 (2)
Salary Remaining : $40,533
Yegor Sokolov $50,000 (2)
Salary Remaining : $40,533
Adam Raska $50,000 (2)
Salary Remaining : $40,533
Jackson Kunz $50,000 (2)
Salary Remaining : $40,533
Antonio Stranges $50,000 (2)
Salary Remaining : $40,533
Adam Beckman $50,000 (1)
Salary Remaining : $40,533
Bogdan Trineyev $50,000 (2)
Salary Remaining : $40,533
Ryder Rolston $50,000 (2)
Salary Remaining : $40,533
Ryan Merkley $50,000 (3)
Salary Remaining : $40,533
Luke Martin $50,000 (1)
Salary Remaining : $40,533
Aidan Campbell $50,000 (2)
Salary Remaining : $40,533
Adam Edstrom $50,000 (1)
Salary Remaining : $40,533
Filip Larsson $50,000 (1)
Salary Remaining : $40,533
Total Farm Players31
Salary Commitment
Year 2020 : $1,860,000
Year 2021 : $1,552,500
Year 2022 : $300,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,860,000
Year 2021 : $1,535,000
Year 2022 : $300,000
Year 2023 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5,583 - 93.05%
Level 2: 5000 - $70 - 4,614 - 92.27%
Level 3: 2000 - $40 - 1,863 - 93.14%
Level 4: 4000 - $30 - 3,742 - 93.56%
Luxury : 1000 - $200 - 971 - 97.09%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,853 - 92.65%
Farm Level 2: 1000 - $40 - 917 - 91.73%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left32
Average Attendance - %16,773 - 93.18%
Average Income per Game$1,451,527
Year to Date Revenue$11,612,216
Farm
Home Games Left32
Average Attendance - %2,770 - 92.34%
Average Income per Game$174,720
Year to Date Revenue$1,397,760

Expense

Pro Players Total Salaries$68,650,000
Farm Players Total Salaries$2,004,500
Coaches Total Salaries$2,050,000
Luxury Taxe Total$7,759,424
Special Salary Cap Value$0
Pro Year To Date Expenses$13,252,624
Farm Year To Date Expenses$513,624
Pro Salary Cap To Date$13,018,704
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,448,864
Farm Estimated Season Revenue$5,591,040
Pro Remaining Season Days139
Pro Expenses Per Days$408,772
Pro Estimated Expenses$56,819,308
Farm Remaining Season Days137
Farm Expenses Per Days$16,595
Farm Estimated Expenses$2,273,515
Estimated Season Expenses$59,092,823
Estimated Season Salary Cap$68,821,922
Estimate Under Maximum Salary Cap of $87,805,406$18,983,484
Estimate Over Minimum Salary Cap of $39,000,000 $29,821,922
Current Bank Account$15,305,406
Projected Bank Account$8,252,487

Pro Players Salaries

Jake Guentzel $6,000,000 (1)
-Salary Remaining : $4,877,193
Sidney Crosby $6,000,000 (1)
-Salary Remaining : $4,877,193
Matt Murray $5,750,000 (1)
-Salary Remaining : $4,673,977
Andrej Sustr $5,000,000 (3)
-Salary Remaining : $4,064,327
Michael Grabner $4,000,000 (1)
-Salary Remaining : $3,251,462
Ben Chiarot $4,000,000 (1)
-Salary Remaining : $3,251,462
Alex Chiasson $4,000,000 (3)
-Salary Remaining : $3,251,462
Paul Ladue $4,000,000 (2)
-Salary Remaining : $3,251,462
Evgeny Kuznetsov $2,500,000 (1)
-Salary Remaining : $2,032,164
Guillaume Latendresse $2,500,000 (2)
-Salary Remaining : $2,032,164
Evgeny Grachev $2,500,000 (2)
-Salary Remaining : $2,032,164
Tobias Rieder $2,500,000 (1)
-Salary Remaining : $2,032,164
Tyler Wotherspoon $2,500,000 (1)
-Salary Remaining : $2,032,164
Henrik Borgstrom $2,500,000 (2)
-Salary Remaining : $2,032,164
Cam Atkinson $2,000,000 (2)
-Salary Remaining : $1,625,731
Anton Cederholm $2,000,000 (1)
-Salary Remaining : $1,625,731
Michael Houser $2,000,000 (1)
-Salary Remaining : $1,625,731
Jamie Benn $2,000,000 (1)
-Salary Remaining : $1,625,731
Christopher Tanev $2,000,000 (3)
-Salary Remaining : $1,625,731
Scott Kosmachuck $1,750,000 (1)
-Salary Remaining : $1,422,515
Daniel O'regan $1,250,000 (1)
-Salary Remaining : $1,016,082
Ilya Mikheyev $950,000 (1)
-Salary Remaining : $772,222
Adam Tambellini $950,000 (1)
-Salary Remaining : $772,222
Total Pro Players23
Salary Commitment
Year 2020 : $68,650,000
Year 2021 : $22,750,000
Year 2022 : $7,500,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $64,375,000
Year 2021 : $24,975,000
Year 2022 : $12,000,000
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $68,650,000
Year 2021 : $24,500,000
Year 2022 : $11,000,000
Year 2023 : $0

Farm Players Salaries

Wiley Sherman $200,000 (2)
Salary Remaining : $162,130
Samuel Girard $120,000 (2)
Salary Remaining : $97,278
Matt Luff $99,500 (2)
Salary Remaining : $80,660
Shane Gersich $95,000 (1)
Salary Remaining : $77,012
Jason Dickinson $90,000 (1)
Salary Remaining : $72,959
Filip Chytil $70,000 (2)
Salary Remaining : $56,746
Connor Mackey $70,000 (1)
Salary Remaining : $56,746
Danil Tarasov $70,000 (2)
Salary Remaining : $56,746
Lawrence Pilut $65,000 (1)
Salary Remaining : $52,692
Jonathan Dahlen $65,000 (1)
Salary Remaining : $52,692
Givani Smith $60,000 (2)
Salary Remaining : $48,639
Joey Anderson $60,000 (2)
Salary Remaining : $48,639
Cal Burke $60,000 (1)
Salary Remaining : $48,639
Rudolfs Balcers $60,000 (1)
Salary Remaining : $48,639
Radel Fazleev $60,000 (2)
Salary Remaining : $48,639
Jean-Christophe Beaudin $60,000 (1)
Salary Remaining : $48,639
Tyler Tullio $50,000 (2)
Salary Remaining : $40,533
Matteo Costantini $50,000 (2)
Salary Remaining : $40,533
Eemil Viro $50,000 (2)
Salary Remaining : $40,533
Jack McBain $50,000 (1)
Salary Remaining : $40,533
Shakir Mukhamadullin $50,000 (2)
Salary Remaining : $40,533
Ilya Konovalov $50,000 (1)
Salary Remaining : $40,533
Alexis Lafreniere $50,000 (2)
Salary Remaining : $40,533
Blade Jenkins $50,000 (1)
Salary Remaining : $40,533
Bulat Shafigullin $50,000 (1)
Salary Remaining : $40,533
Victor Soderstrom $50,000 (1)
Salary Remaining : $40,533
Aidan Mcdonough $50,000 (1)
Salary Remaining : $40,533
Rhett Pitlick $50,000 (1)
Salary Remaining : $40,533
Alexander Nikishin $50,000 (2)
Salary Remaining : $40,533
Yakov Trenin $25,000 (1)
Salary Remaining : $20,266
Michael Giugovaz $25,000 (1)
Salary Remaining : $20,266
Total Farm Players31
Salary Commitment
Year 2020 : $2,004,500
Year 2021 : $1,180,000
Year 2022 : $0
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,812,500
Year 2021 : $857,500
Year 2022 : $0
Year 2023 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Maximum

Under Maximum
Available Cap Space

Over Minimum of
$39,000,000

Farm Salary Cap

Under Maximum of
$7,250,000

Pro Players

Farm Players

Total Players

Avalanche $49,189,184 $64,237,439 $121,689,184 $57,451,745 $25,237,439 $2,124,202 $5,125,798 233457
Blackhawks $16,928,569 $70,760,871 $89,428,569 $18,667,698 $31,760,871 $1,831,373 $5,418,627 212748
Blues $24,450,030 $65,466,119 $96,950,030 $31,483,911 $26,466,119 $1,689,688 $5,560,312 242549
Bruins $13,846,048 $72,393,890 $86,346,048 $13,952,158 $33,393,890 $1,979,420 $5,270,580 213152
Canadiens $15,437,528 $65,391,110 $87,937,528 $22,546,418 $26,391,110 $2,005,061 $5,244,939 223052
Canucks $11,067,311 $66,785,081 $83,567,311 $16,782,230 $27,785,081 $1,989,086 $5,260,914 213152
Capitals $14,819,935 $72,377,259 $87,319,935 $14,942,676 $33,377,259 $1,801,680 $5,448,320 212950
Devils $26,755,700 $63,649,962 $99,255,700 $35,605,738 $24,649,962 $1,837,537 $5,412,463 222648
Ducks $13,059,929 $71,121,858 $85,559,929 $14,438,071 $32,121,858 $1,777,273 $5,472,727 202949
Flames $15,360,287 $68,750,037 $87,860,287 $19,110,250 $29,750,037 $2,186,734 $5,063,266 213253
Islanders $463,597 $70,180,974 $72,963,597 $2,782,623 $31,180,974 $1,735,752 $5,514,248 212950
Jets $9,951,880 $69,432,396 $82,451,880 $13,019,484 $30,432,396 $2,036,447 $5,213,553 203353
Kraken $17,139,406 $72,250,255 $89,639,406 $17,389,151 $33,250,255 $2,458,528 $4,791,472 223658
Lightning $12,901,795 $54,258,813 $85,401,795 $31,142,982 $15,258,813 $1,534,863 $5,715,137 232245
Mammoth $13,899,207 $67,277,719 $86,399,207 $19,121,488 $28,277,719 $1,777,388 $5,472,612 212950
Maple Leafs $48,684,407 $69,795,653 $121,184,407 $51,388,754 $30,795,653 $2,124,450 $5,125,550 203353
Oilers $24,244,780 $71,049,987 $96,744,780 $25,694,793 $32,049,987 $2,526,175 $4,723,825 224062
Panthers $14,103,718 $68,376,237 $86,603,718 $18,227,481 $29,376,237 $1,810,227 $5,439,773 202949
Penguins $39,579,391 $69,529,077 $112,079,391 $42,550,314 $30,529,077 $1,691,371 $5,558,629 212849
Predators $8,261,986 $69,057,586 $80,761,986 $11,704,400 $30,057,586 $2,331,442 $4,918,558 213758
Rangers $60,801,816 $66,373,631 $133,301,816 $66,928,185 $27,373,631 $2,242,604 $5,007,396 213657
Red Wings $10,567,145 $68,208,474 $83,067,145 $14,858,671 $29,208,474 $2,284,795 $4,965,205 223254
Sabres $12,520,813 $73,150,389 $85,020,813 $11,870,424 $34,150,389 $2,174,473 $5,075,527 213556
Senateurs $12,323,122 $64,863,496 $84,823,122 $19,959,626 $25,863,496 $2,430,051 $4,819,949 243458
Sharks $15,416,007 $70,838,973 $87,916,007 $17,077,034 $31,838,973 $1,854,982 $5,395,018 213152
Stars $15,305,406 $68,821,922 $87,805,406 $18,983,484 $29,821,922 $1,987,121 $5,262,879 233154