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 - 5,663 - 94.38%
Level 2: 5000 - $70 - 4,766 - 95.32%
Level 3: 2000 - $40 - 1,936 - 96.78%
Level 4: 4000 - $30 - 3,838 - 95.94%
Luxury : 1000 - $200 - 964 - 96.44%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,903 - 95.13%
Farm Level 2: 1000 - $40 - 930 - 93.00%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,167 - 95.37%
Average Income per Game$1,478,168
Year to Date Revenue$42,866,865
Farm
Home Games Left11
Average Attendance - %2,833 - 94.42%
Average Income per Game$178,905
Year to Date Revenue$5,188,249

Expense

Pro Players Total Salaries$68,320,000
Farm Players Total Salaries$2,037,500
Coaches Total Salaries$2,150,000
Luxury Taxe Total$6,250,875
Special Salary Cap Value$0
Pro Year To Date Expenses$48,137,759
Farm Year To Date Expenses$1,941,647
Pro Salary Cap To Date$46,979,855
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,259,845
Farm Estimated Season Revenue$1,967,957
Pro Remaining Season Days52
Pro Expenses Per Days$408,304
Pro Estimated Expenses$21,231,808
Farm Remaining Season Days50
Farm Expenses Per Days$15,902
Farm Estimated Expenses$795,100
Estimated Season Expenses$22,026,908
Estimated Season Salary Cap$67,755,519
Estimate Under Maximum Salary Cap of $119,827,726$52,072,207
Estimate Over Minimum Salary Cap of $39,000,000 $28,755,519
Current Bank Account$47,327,726
Projected Bank Account$43,528,620

Pro Players Salaries

Nino Niederreiter $6,200,000 (2)
-Salary Remaining : $1,885,380
Robin Lehner $5,750,000 (1)
-Salary Remaining : $1,748,538
Jacob Slavin $5,500,000 (2)
-Salary Remaining : $1,672,515
Andrei Kuzmenko $5,000,000 (4)
-Salary Remaining : $1,520,468
Jean-Gabriel Pageau $4,500,000 (1)
-Salary Remaining : $1,368,421
Rickard Rakell $4,500,000 (1)
-Salary Remaining : $1,368,421
Brian Dumoulin $3,750,000 (1)
-Salary Remaining : $1,140,351
Bryan Little $3,500,000 (1)
-Salary Remaining : $1,064,327
David Rundblad $3,500,000 (3)
-Salary Remaining : $1,064,327
Patric Hornqvist $3,000,000 (1)
-Salary Remaining : $912,281
Jack Johnson $3,000,000 (1)
-Salary Remaining : $912,281
Vladislav Gavrikov $2,500,000 (3)
-Salary Remaining : $760,234
Luke Witkowski $2,000,000 (2)
-Salary Remaining : $608,187
Adin Hill $2,000,000 (3)
-Salary Remaining : $608,187
Joseph Blandisi $1,750,000 (1)
-Salary Remaining : $532,164
Nick Cousins $1,750,000 (1)
-Salary Remaining : $532,164
Drake Caggiula $1,750,000 (1)
-Salary Remaining : $532,164
Ryan Hartman $1,750,000 (1)
-Salary Remaining : $532,164
Anthony Duclair $1,750,000 (1)
-Salary Remaining : $532,164
Stefan Elliott $1,500,000 (1)
-Salary Remaining : $456,140
Jarred Tinordi $1,400,000 (2)
-Salary Remaining : $425,731
Jack Dougherty $995,000 (1)
-Salary Remaining : $302,573
Michael McLeod $975,000 (1)
-Salary Remaining : $296,491
Total Pro Players23
Salary Commitment
Year 2020 : $68,320,000
Year 2021 : $28,200,000
Year 2022 : $13,250,000
Year 2023 : $7,000,000
Salary Average Commitment
Year 2020 : $70,570,000
Year 2021 : $27,400,000
Year 2022 : $13,000,000
Year 2023 : $5,000,000
Salary Cap with 1 Way Contract
Year 2020 : $68,320,000
Year 2021 : $28,100,000
Year 2022 : $13,000,000
Year 2023 : $5,000,000

Farm Players Salaries

Daniel Altshuller $99,500 (1)
Salary Remaining : $29,438
Tyler Motte $99,500 (1)
Salary Remaining : $29,438
Gabriel Vilardi $97,500 (1)
Salary Remaining : $28,846
Michael Carcone $97,500 (1)
Salary Remaining : $28,846
Zach Aston-Reese $95,000 (1)
Salary Remaining : $28,107
Jonathan Racine $87,500 (1)
Salary Remaining : $25,888
Mattias Samuelsson (Out of Payroll) $85,000 (3)
Salary Remaining : $25,148
Sam Steel $83,500 (1)
Salary Remaining : $24,704
Matteson Iacopelli $70,000 (1)
Salary Remaining : $20,710
Michael Dal Colle $65,000 (2)
Salary Remaining : $19,231
Pius Suter $62,500 (1)
Salary Remaining : $18,491
Kevin Bahl $60,000 (3)
Salary Remaining : $17,751
Alexander Nylander $55,000 (2)
Salary Remaining : $16,272
Max Lajoie $55,000 (1)
Salary Remaining : $16,272
Keaton Middleton (Out of Payroll) $55,000 (1)
Salary Remaining : $16,272
Mark Friedman $55,000 (1)
Salary Remaining : $16,272
Patrick Guay $50,000 (2)
Salary Remaining : $14,793
Dominik Kubalik $50,000 (1)
Salary Remaining : $14,793
Vasili Ponomaryov $50,000 (2)
Salary Remaining : $14,793
Chris Calhan $50,000 (1)
Salary Remaining : $14,793
Nils Aman $50,000 (2)
Salary Remaining : $14,793
Justin Barron $50,000 (2)
Salary Remaining : $14,793
Hugo Alnefelt $50,000 (1)
Salary Remaining : $14,793
Tyler Tucker $50,000 (2)
Salary Remaining : $14,793
Calle Clang $50,000 (2)
Salary Remaining : $14,793
Marian Studenic $50,000 (1)
Salary Remaining : $14,793
Ilya Nikolaev $50,000 (1)
Salary Remaining : $14,793
Santeri Hatakka $50,000 (1)
Salary Remaining : $14,793
Jacob Leguerrier $50,000 (1)
Salary Remaining : $14,793
Elmer Soderblom $50,000 (1)
Salary Remaining : $14,793
Brett Leason $50,000 (1)
Salary Remaining : $14,793
Matthew Phillips $50,000 (1)
Salary Remaining : $14,793
Devon Levi $50,000 (2)
Salary Remaining : $14,793
Jack Hughes $50,000 (1)
Salary Remaining : $14,793
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 - 5,708 - 95.13%
Level 2: 5000 - $70 - 4,767 - 95.35%
Level 3: 2000 - $40 - 1,934 - 96.68%
Level 4: 4000 - $30 - 3,812 - 95.30%
Luxury : 1000 - $200 - 961 - 96.09%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,873 - 93.65%
Farm Level 2: 1000 - $40 - 944 - 94.39%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,182 - 95.45%
Average Income per Game$1,481,638
Year to Date Revenue$42,967,507
Farm
Home Games Left11
Average Attendance - %2,817 - 93.90%
Average Income per Game$177,313
Year to Date Revenue$5,142,070

Expense

Pro Players Total Salaries$70,750,000
Farm Players Total Salaries$1,757,500
Coaches Total Salaries$2,100,000
Luxury Taxe Total$9,455,154
Special Salary Cap Value$0
Pro Year To Date Expenses$50,341,563
Farm Year To Date Expenses$1,688,411
Pro Salary Cap To Date$49,297,695
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,298,020
Farm Estimated Season Revenue$1,950,440
Pro Remaining Season Days52
Pro Expenses Per Days$422,515
Pro Estimated Expenses$21,970,780
Farm Remaining Season Days50
Farm Expenses Per Days$13,950
Farm Estimated Expenses$697,500
Estimated Season Expenses$22,668,280
Estimated Season Salary Cap$70,812,331
Estimate Under Maximum Salary Cap of $87,765,927$16,953,596
Estimate Over Minimum Salary Cap of $39,000,000 $31,812,331
Current Bank Account$15,265,927
Projected Bank Account$10,846,107

Pro Players Salaries

Johnny Gaudreau $7,500,000 (1)
-Salary Remaining : $2,280,702
Derek Stepan $6,000,000 (4)
-Salary Remaining : $1,824,561
Auston Matthews $6,000,000 (2)
-Salary Remaining : $1,824,561
Will Butcher $5,500,000 (3)
-Salary Remaining : $1,672,515
Mikko Rantanen $4,750,000 (1)
-Salary Remaining : $1,444,444
Radko Gudas $4,500,000 (3)
-Salary Remaining : $1,368,421
Thomas Chabot $4,500,000 (1)
-Salary Remaining : $1,368,421
Erik Haula $4,000,000 (1)
-Salary Remaining : $1,216,374
Mike Amadio $3,750,000 (2)
-Salary Remaining : $1,140,351
Antoine Roussel $3,500,000 (1)
-Salary Remaining : $1,064,327
Ilya Samsonov $3,500,000 (1)
-Salary Remaining : $1,064,327
PK Subban $3,000,000 (1)
-Salary Remaining : $912,281
Cam Ward $3,000,000 (1)
-Salary Remaining : $912,281
Kris Versteeg $2,500,000 (2)
-Salary Remaining : $760,234
Robert Hagg $2,000,000 (1)
-Salary Remaining : $608,187
William Karlsson $1,750,000 (1)
-Salary Remaining : $532,164
Mikhail Grigorenko $1,500,000 (1)
-Salary Remaining : $456,140
Andrew Ladd $1,000,000 (1)
-Salary Remaining : $304,094
Stefan Matteau $1,000,000 (1)
-Salary Remaining : $304,094
Hudson Fasching $750,000 (2)
-Salary Remaining : $228,070
Patrick Sieloff $750,000 (1)
-Salary Remaining : $228,070
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 : $59,172
Nikita Scherbak $97,500 (2)
Salary Remaining : $28,846
Julius Honka $95,000 (1)
Salary Remaining : $28,107
Andrew Poturalski $95,000 (1)
Salary Remaining : $28,107
Calle Andersson $85,000 (1)
Salary Remaining : $25,148
Sergey Tolchinsky $75,000 (2)
Salary Remaining : $22,189
Dillon Dube (Out of Payroll) $75,000 (3)
Salary Remaining : $22,189
Jeremy Davies $70,000 (3)
Salary Remaining : $20,710
Clark Bishop $70,000 (1)
Salary Remaining : $20,710
Oscar Dansk $65,000 (2)
Salary Remaining : $19,231
Zach Whitecloud $60,000 (1)
Salary Remaining : $17,751
JJ. Piccinich $60,000 (3)
Salary Remaining : $17,751
Gabriel Fortier $60,000 (3)
Salary Remaining : $17,751
Declan Chisholm $60,000 (2)
Salary Remaining : $17,751
Max Jones $60,000 (2)
Salary Remaining : $17,751
Petr Kvaca $55,000 (1)
Salary Remaining : $16,272
Jackson Cates $50,000 (1)
Salary Remaining : $14,793
Mitchell Chaffee $50,000 (3)
Salary Remaining : $14,793
Antoine Morand $50,000 (1)
Salary Remaining : $14,793
Nikita Okhotyuk $50,000 (1)
Salary Remaining : $14,793
Nils Hoglander $50,000 (1)
Salary Remaining : $14,793
Jaedon Descheneau $50,000 (2)
Salary Remaining : $14,793
Kristian Reichel $50,000 (3)
Salary Remaining : $14,793
Egor Afanasyev $50,000 (1)
Salary Remaining : $14,793
Jesper Vikman $50,000 (2)
Salary Remaining : $14,793
Eamon Powell $50,000 (2)
Salary Remaining : $14,793
Connor Zary $50,000 (2)
Salary Remaining : $14,793
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 - 5,764 - 96.06%
Level 2: 5000 - $70 - 4,779 - 95.57%
Level 3: 2000 - $40 - 1,916 - 95.81%
Level 4: 4000 - $30 - 3,792 - 94.80%
Luxury : 1000 - $200 - 963 - 96.31%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,884 - 94.21%
Farm Level 2: 1000 - $40 - 925 - 92.47%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,213 - 95.63%
Average Income per Game$1,487,977
Year to Date Revenue$43,151,323
Farm
Home Games Left11
Average Attendance - %2,809 - 93.63%
Average Income per Game$177,320
Year to Date Revenue$5,142,273

Expense

Pro Players Total Salaries$68,600,000
Farm Players Total Salaries$2,627,500
Coaches Total Salaries$1,400,000
Luxury Taxe Total$7,379,362
Special Salary Cap Value$0
Pro Year To Date Expenses$47,765,951
Farm Year To Date Expenses$1,981,374
Pro Salary Cap To Date$46,677,344
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,367,743
Farm Estimated Season Revenue$1,950,517
Pro Remaining Season Days52
Pro Expenses Per Days$405,556
Pro Estimated Expenses$21,088,912
Farm Remaining Season Days50
Farm Expenses Per Days$19,393
Farm Estimated Expenses$969,650
Estimated Season Expenses$22,058,562
Estimated Season Salary Cap$67,538,184
Estimate Under Maximum Salary Cap of $93,675,026$26,136,842
Estimate Over Minimum Salary Cap of $39,000,000 $28,538,184
Current Bank Account$21,175,026
Projected Bank Account$17,434,724

Pro Players Salaries

Seth Jones $6,750,000 (3)
-Salary Remaining : $2,052,632
Filip Forsberg $6,500,000 (2)
-Salary Remaining : $1,976,608
Alexander Kerfoot $6,000,000 (1)
-Salary Remaining : $1,824,561
Mikael Granlund $5,500,000 (1)
-Salary Remaining : $1,672,515
Jaden Schwartz $5,000,000 (2)
-Salary Remaining : $1,520,468
Yanni Gourde $4,500,000 (1)
-Salary Remaining : $1,368,421
Cody Ceci $4,100,000 (1)
-Salary Remaining : $1,246,784
Jake Oettinger $4,000,000 (3)
-Salary Remaining : $1,216,374
Travis Sanheim $4,000,000 (3)
-Salary Remaining : $1,216,374
Ethan Bear $3,500,000 (2)
-Salary Remaining : $1,064,327
Laurent Brossoit $2,500,000 (2)
-Salary Remaining : $760,234
Tony DeAngelo $2,500,000 (1)
-Salary Remaining : $760,234
David Perron $2,000,000 (1)
-Salary Remaining : $608,187
Alex Iafallo $1,750,000 (1)
-Salary Remaining : $532,164
Derick Brassard $1,700,000 (2)
-Salary Remaining : $516,959
Scott Laughton $1,500,000 (1)
-Salary Remaining : $456,140
Jordan Kyrou $1,500,000 (1)
-Salary Remaining : $456,140
Joachim Blichfeld $1,500,000 (2)
-Salary Remaining : $456,140
Wayne Simmonds $1,000,000 (1)
-Salary Remaining : $304,094
Drew Shore $1,000,000 (1)
-Salary Remaining : $304,094
Andrew Shaw $950,000 (1)
-Salary Remaining : $288,889
Jeremy Lauzon $850,000 (1)
-Salary Remaining : $258,480
Total Pro Players22
Salary Commitment
Year 2020 : $68,600,000
Year 2021 : $38,150,000
Year 2022 : $17,250,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $69,450,000
Year 2021 : $32,550,000
Year 2022 : $13,000,000
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $68,600,000
Year 2021 : $35,450,000
Year 2022 : $14,750,000
Year 2023 : $0

Farm Players Salaries

Henri Jokiharju $975,000 (1)
Salary Remaining : $288,462
Robert Thomas $97,500 (3)
Salary Remaining : $28,846
Dylan Sikura $95,000 (1)
Salary Remaining : $28,107
Matt Roy $90,000 (1)
Salary Remaining : $26,627
Anthony Richard $90,000 (1)
Salary Remaining : $26,627
Emil Bemstrom $90,000 (2)
Salary Remaining : $26,627
Sami Niku $80,000 (1)
Salary Remaining : $23,669
Spencer Stastney $80,000 (3)
Salary Remaining : $23,669
Artturi Lehkonen $75,000 (1)
Salary Remaining : $22,189
Noah Gregor $75,000 (2)
Salary Remaining : $22,189
Emil Larmi $70,000 (1)
Salary Remaining : $20,710
Rasmus Kupari $65,000 (3)
Salary Remaining : $19,231
Calen Addison $65,000 (3)
Salary Remaining : $19,231
Paul Cotter $65,000 (3)
Salary Remaining : $19,231
Trey Fix-Wolansky $65,000 (3)
Salary Remaining : $19,231
Adam Ginning $50,000 (2)
Salary Remaining : $14,793
Alex Newhook $50,000 (1)
Salary Remaining : $14,793
Sean Farrell $50,000 (2)
Salary Remaining : $14,793
Alex Vlasic $50,000 (1)
Salary Remaining : $14,793
Brendan Brisson $50,000 (2)
Salary Remaining : $14,793
Jakob Pelletier $50,000 (1)
Salary Remaining : $14,793
Nicholas Robertson $50,000 (1)
Salary Remaining : $14,793
Luke Evangelista $50,000 (2)
Salary Remaining : $14,793
Joel Blomqvist $50,000 (2)
Salary Remaining : $14,793
Louis Crevier $50,000 (2)
Salary Remaining : $14,793
Arturs Silovs $50,000 (1)
Salary Remaining : $14,793
Total Farm Players26
Salary Commitment
Year 2020 : $2,627,500
Year 2021 : $1,112,500
Year 2022 : $795,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,402,500
Year 2021 : $887,500
Year 2022 : $432,500
Year 2023 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 5,759 - 95.98%
Level 2: 5000 - $70 - 4,808 - 96.16%
Level 3: 2000 - $40 - 1,903 - 95.17%
Level 4: 4000 - $30 - 3,807 - 95.18%
Luxury : 1000 - $200 - 965 - 96.49%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,881 - 94.07%
Farm Level 2: 1000 - $40 - 939 - 93.86%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,242 - 95.79%
Average Income per Game$1,490,126
Year to Date Revenue$43,213,666
Farm
Home Games Left11
Average Attendance - %2,820 - 94.00%
Average Income per Game$177,697
Year to Date Revenue$5,153,210

Expense

Pro Players Total Salaries$69,500,000
Farm Players Total Salaries$3,437,500
Coaches Total Salaries$1,600,000
Luxury Taxe Total$10,535,147
Special Salary Cap Value$0
Pro Year To Date Expenses$50,083,202
Farm Year To Date Expenses$1,841,148
Pro Salary Cap To Date$48,837,580
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,391,391
Farm Estimated Season Revenue$1,954,666
Pro Remaining Season Days52
Pro Expenses Per Days$412,281
Pro Estimated Expenses$21,438,612
Farm Remaining Season Days50
Farm Expenses Per Days$23,891
Farm Estimated Expenses$1,194,550
Estimated Season Expenses$22,633,162
Estimated Season Salary Cap$69,972,096
Estimate Under Maximum Salary Cap of $76,705,006$6,732,910
Estimate Over Minimum Salary Cap of $39,000,000 $30,972,096
Current Bank Account$4,205,006
Projected Bank Account($82,099)

Pro Players Salaries

Ryan Johansen $6,500,000 (2)
-Salary Remaining : $1,976,608
Gabriel Landeskog $6,000,000 (2)
-Salary Remaining : $1,824,561
Kevin Poulin $5,500,000 (3)
-Salary Remaining : $1,672,515
Torey Krug $5,500,000 (1)
-Salary Remaining : $1,672,515
Jonathan Toews $5,500,000 (2)
-Salary Remaining : $1,672,515
Wojtek Wolski $5,300,000 (2)
-Salary Remaining : $1,611,696
Alexander Wennberg $5,250,000 (4)
-Salary Remaining : $1,596,491
Madison Bowey $5,000,000 (3)
-Salary Remaining : $1,520,468
Tyler Cuma $4,000,000 (2)
-Salary Remaining : $1,216,374
Brandon Gormley $4,000,000 (2)
-Salary Remaining : $1,216,374
Mathew Barzal $3,000,000 (4)
-Salary Remaining : $912,281
Sergey Kalinin $2,000,000 (1)
-Salary Remaining : $608,187
Dominik Simon $2,000,000 (1)
-Salary Remaining : $608,187
Adam Pelech $1,600,000 (1)
-Salary Remaining : $486,550
David Backes $1,500,000 (1)
-Salary Remaining : $456,140
Brett Pesce $1,500,000 (1)
-Salary Remaining : $456,140
Beau Bennett $1,500,000 (1)
-Salary Remaining : $456,140
Andreas Athanasiou $1,500,000 (1)
-Salary Remaining : $456,140
Pierre Engvall $1,250,000 (1)
-Salary Remaining : $380,117
Frederik Andersen $1,100,000 (2)
-Salary Remaining : $334,503
Total Pro Players20
Salary Commitment
Year 2020 : $69,500,000
Year 2021 : $50,350,000
Year 2022 : $19,750,000
Year 2023 : $10,750,000
Salary Average Commitment
Year 2020 : $68,675,000
Year 2021 : $50,150,000
Year 2022 : $18,750,000
Year 2023 : $8,250,000
Salary Cap with 1 Way Contract
Year 2020 : $69,500,000
Year 2021 : $51,150,000
Year 2022 : $18,750,000
Year 2023 : $8,250,000

Farm Players Salaries

Tyson Jost $1,300,000 (2)
Salary Remaining : $384,615
Antoine Bibeau $95,000 (1)
Salary Remaining : $28,107
Noah Juulsen $95,000 (1)
Salary Remaining : $28,107
Kurtis Gabriel $95,000 (1)
Salary Remaining : $28,107
Oskar Lindblom $92,500 (2)
Salary Remaining : $27,367
Karson Kuhlman $85,000 (1)
Salary Remaining : $25,148
Kole Lind $85,000 (3)
Salary Remaining : $25,148
Vinni Lettieri $85,000 (1)
Salary Remaining : $25,148
Daniel Audette $80,000 (1)
Salary Remaining : $23,669
Jesse Ylonen $80,000 (2)
Salary Remaining : $23,669
Rasmus Sandin $80,000 (4)
Salary Remaining : $23,669
Nelson Nogier $80,000 (2)
Salary Remaining : $23,669
Nicolas Beaudin $80,000 (2)
Salary Remaining : $23,669
Joel Kiviranta $80,000 (2)
Salary Remaining : $23,669
Adam Ruzicka $72,500 (1)
Salary Remaining : $21,450
Niko Mikkola $65,000 (2)
Salary Remaining : $19,231
Carson Meyer $60,000 (1)
Salary Remaining : $17,751
Jack Ahcan $60,000 (3)
Salary Remaining : $17,751
Ben Meyers $60,000 (4)
Salary Remaining : $17,751
Urho Vaakanainen $57,500 (1)
Salary Remaining : $17,012
Ryan Tverberg $50,000 (2)
Salary Remaining : $14,793
Connor McClennon $50,000 (2)
Salary Remaining : $14,793
Lukas Reichel $50,000 (2)
Salary Remaining : $14,793
Carter Gylander $50,000 (1)
Salary Remaining : $14,793
Theodor Niederbach $50,000 (2)
Salary Remaining : $14,793
Jack LaFontaine $50,000 (4)
Salary Remaining : $14,793
Warren Foegele $50,000 (2)
Salary Remaining : $14,793
Walker Duehr $50,000 (1)
Salary Remaining : $14,793
Marcus Karlberg $50,000 (1)
Salary Remaining : $14,793
Ryan Suzuki $50,000 (1)
Salary Remaining : $14,793
Lassi Thomson $50,000 (1)
Salary Remaining : $14,793
Braden Tracey $50,000 (1)
Salary Remaining : $14,793
Brock Faber $50,000 (2)
Salary Remaining : $14,793
Total Farm Players33
Salary Commitment
Year 2020 : $3,437,500
Year 2021 : $1,272,500
Year 2022 : $349,500
Year 2023 : $190,000
Salary Average Commitment
Year 2020 : $2,907,500
Year 2021 : $1,182,500
Year 2022 : $325,000
Year 2023 : $190,000

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - $100 - 5,752 - 95.87%
Level 2: 5000 - $70 - 4,840 - 96.79%
Level 3: 2000 - $40 - 1,902 - 95.11%
Level 4: 4000 - $30 - 3,869 - 96.73%
Luxury : 1000 - $200 - 977 - 97.74%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,789 - 89.45%
Farm Level 2: 1000 - $40 - 926 - 92.64%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,340 - 96.34%
Average Income per Game$1,496,866
Year to Date Revenue$43,409,119
Farm
Home Games Left11
Average Attendance - %2,716 - 90.52%
Average Income per Game$170,407
Year to Date Revenue$4,941,815

Expense

Pro Players Total Salaries$70,525,000
Farm Players Total Salaries$2,027,500
Coaches Total Salaries$2,000,000
Luxury Taxe Total$8,256,474
Special Salary Cap Value$0
Pro Year To Date Expenses$49,653,661
Farm Year To Date Expenses$2,554,636
Pro Salary Cap To Date$47,864,185
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,465,528
Farm Estimated Season Revenue$1,874,482
Pro Remaining Season Days52
Pro Expenses Per Days$421,199
Pro Estimated Expenses$21,902,348
Farm Remaining Season Days50
Farm Expenses Per Days$14,956
Farm Estimated Expenses$747,800
Estimated Season Expenses$22,650,148
Estimated Season Salary Cap$69,310,389
Estimate Under Maximum Salary Cap of $83,885,787$14,575,398
Estimate Over Minimum Salary Cap of $39,000,000 $30,310,389
Current Bank Account$11,385,787
Projected Bank Account$7,075,649

Pro Players Salaries

David Pastrnak $7,000,000 (4)
-Salary Remaining : $2,128,655
Patrick Kane $6,500,000 (2)
-Salary Remaining : $1,976,608
Nathan MacKinnon $6,300,000 (3)
-Salary Remaining : $1,915,789
Jake Guentzel $6,000,000 (1)
-Salary Remaining : $1,824,561
Darnell Nurse $5,500,000 (2)
-Salary Remaining : $1,672,515
Carey Price $5,000,000 (4)
-Salary Remaining : $1,520,468
Quinn Hughes $5,000,000 (4)
-Salary Remaining : $1,520,468
Ivan Provorov $4,500,000 (1)
-Salary Remaining : $1,368,421
Miro Heiskanen $3,000,000 (3)
-Salary Remaining : $912,281
Kevin Hayes $2,500,000 (2)
-Salary Remaining : $760,234
Kirill Kaprizov $2,100,000 (1)
-Salary Remaining : $638,596
Joel Eriksson Ek $2,000,000 (1)
-Salary Remaining : $608,187
Nick Suzuki $2,000,000 (3)
-Salary Remaining : $608,187
Max Pacioretty $2,000,000 (1)
-Salary Remaining : $608,187
Jeff Schultz $2,000,000 (1)
-Salary Remaining : $608,187
Alexandre Carrier $1,500,000 (4)
-Salary Remaining : $456,140
Nicolas Hague $1,500,000 (3)
-Salary Remaining : $456,140
Noel Acciari $1,500,000 (1)
-Salary Remaining : $456,140
Sonny Milano $1,500,000 (1)
-Salary Remaining : $456,140
Zach Hyman $1,250,000 (1)
-Salary Remaining : $380,117
Ivan Fedotov $975,000 (1)
-Salary Remaining : $296,491
Josh Anderson $900,000 (1)
-Salary Remaining : $273,684
Total Pro Players22
Salary Commitment
Year 2020 : $70,525,000
Year 2021 : $49,000,000
Year 2022 : $35,500,000
Year 2023 : $19,500,000
Salary Average Commitment
Year 2020 : $66,450,000
Year 2021 : $45,250,000
Year 2022 : $29,750,000
Year 2023 : $18,500,000
Salary Cap with 1 Way Contract
Year 2020 : $70,525,000
Year 2021 : $45,800,000
Year 2022 : $31,300,000
Year 2023 : $18,500,000

Farm Players Salaries

Yegor Sharangovich $97,500 (4)
Salary Remaining : $28,846
Jake Evans $95,000 (1)
Salary Remaining : $28,107
Dennis Gilbert $90,000 (2)
Salary Remaining : $26,627
Tage Thompson $90,000 (1)
Salary Remaining : $26,627
Louis Domingue $90,000 (1)
Salary Remaining : $26,627
Martin Fehervary $90,000 (4)
Salary Remaining : $26,627
Michael Rasmussen $90,000 (1)
Salary Remaining : $26,627
Kailer Yamamoto $90,000 (1)
Salary Remaining : $26,627
Kasper Bjorkqvist $90,000 (1)
Salary Remaining : $26,627
Anton Karlsson $80,000 (1)
Salary Remaining : $23,669
Anders Bjork $80,000 (2)
Salary Remaining : $23,669
Frederic Allard $75,000 (1)
Salary Remaining : $22,189
Corey Shueneman $75,000 (1)
Salary Remaining : $22,189
Noah Dobson $75,000 (4)
Salary Remaining : $22,189
Gustav Forsling $70,000 (2)
Salary Remaining : $20,710
Adam Wilsby $50,000 (2)
Salary Remaining : $14,793
Kaiden Guhle (Out of Payroll) $50,000 (2)
Salary Remaining : $14,793
John-Jason Peterka $50,000 (2)
Salary Remaining : $14,793
Lucas Raymond $50,000 (2)
Salary Remaining : $14,793
Trevor Zegras (Out of Payroll) $50,000 (1)
Salary Remaining : $14,793
Spencer Knight $50,000 (1)
Salary Remaining : $14,793
Kirby Dach $50,000 (1)
Salary Remaining : $14,793
Matthew Rempe $50,000 (2)
Salary Remaining : $14,793
Hunter Drew $50,000 (2)
Salary Remaining : $14,793
Cole Koepke $50,000 (2)
Salary Remaining : $14,793
Arber Xhekaj $50,000 (1)
Salary Remaining : $14,793
Thomas Harley $50,000 (1)
Salary Remaining : $14,793
Cole Caufield $50,000 (1)
Salary Remaining : $14,793
Jakub Dobes $50,000 (2)
Salary Remaining : $14,793
Anton Lundell $50,000 (2)
Salary Remaining : $14,793
Total Farm Players30
Salary Commitment
Year 2020 : $2,027,500
Year 2021 : $972,500
Year 2022 : $440,000
Year 2023 : $615,000
Salary Average Commitment
Year 2020 : $1,982,500
Year 2021 : $952,500
Year 2022 : $262,500
Year 2023 : $262,500

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRodgers Arena
Level 1: 6000 - $100 - 5,799 - 96.65%
Level 2: 5000 - $70 - 4,817 - 96.35%
Level 3: 2000 - $40 - 1,940 - 97.01%
Level 4: 4000 - $30 - 3,852 - 96.30%
Luxury : 1000 - $200 - 973 - 97.33%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,871 - 93.56%
Farm Level 2: 1000 - $40 - 933 - 93.26%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,382 - 96.57%
Average Income per Game$1,500,707
Year to Date Revenue$43,520,507
Farm
Home Games Left12
Average Attendance - %2,804 - 93.46%
Average Income per Game$176,702
Year to Date Revenue$4,947,665

Expense

Pro Players Total Salaries$67,775,000
Farm Players Total Salaries$1,857,500
Coaches Total Salaries$1,700,000
Luxury Taxe Total$4,192,581
Special Salary Cap Value$0
Pro Year To Date Expenses$49,036,123
Farm Year To Date Expenses$1,881,897
Pro Salary Cap To Date$48,147,232
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,507,779
Farm Estimated Season Revenue$2,120,428
Pro Remaining Season Days52
Pro Expenses Per Days$402,193
Pro Estimated Expenses$20,914,036
Farm Remaining Season Days50
Farm Expenses Per Days$15,133
Farm Estimated Expenses$756,650
Estimated Season Expenses$21,670,686
Estimated Season Salary Cap$68,757,172
Estimate Under Maximum Salary Cap of $82,449,705$13,692,533
Estimate Over Minimum Salary Cap of $39,000,000 $29,757,172
Current Bank Account$9,949,705
Projected Bank Account$6,907,226

Pro Players Salaries

J.T. Miller $7,500,000 (1)
-Salary Remaining : $2,280,702
Oliver Ekman-Larsson $7,000,000 (1)
-Salary Remaining : $2,128,655
Jason Demers $6,250,000 (2)
-Salary Remaining : $1,900,585
Jordan Eberle $5,500,000 (4)
-Salary Remaining : $1,672,515
Chris Tierney $5,000,000 (1)
-Salary Remaining : $1,520,468
Petr Mrazek $5,000,000 (2)
-Salary Remaining : $1,520,468
Tyler Toffoli $4,750,000 (2)
-Salary Remaining : $1,444,444
Travis Hamonic $4,500,000 (2)
-Salary Remaining : $1,368,421
Brock Boeser $4,000,000 (1)
-Salary Remaining : $1,216,374
Josh Morrissey (Out of Payroll) $3,500,000 (2)
-Salary Remaining : $1,064,327
Jonathan Drouin $3,500,000 (2)
-Salary Remaining : $1,064,327
Ben Harpur (Out of Payroll) $2,500,000 (3)
-Salary Remaining : $760,234
Denis Gurianov $2,200,000 (1)
-Salary Remaining : $669,006
Jake Dotchin $2,000,000 (2)
-Salary Remaining : $608,187
Mark Jankowski $1,500,000 (1)
-Salary Remaining : $456,140
Nicolas Petan $1,500,000 (4)
-Salary Remaining : $456,140
Ryan Lomberg $1,200,000 (2)
-Salary Remaining : $364,912
Daniel Zaar $1,200,000 (2)
-Salary Remaining : $364,912
Curtis Lazar $1,200,000 (3)
-Salary Remaining : $364,912
Thatcher Demko $1,100,000 (1)
-Salary Remaining : $334,503
Jean-Sebastien Dea $1,100,000 (2)
-Salary Remaining : $334,503
William Lagesson $950,000 (2)
-Salary Remaining : $288,889
Adam Ollas-Mattsson $825,000 (2)
-Salary Remaining : $250,877
Total Pro Players23
Salary Commitment
Year 2020 : $73,775,000
Year 2021 : $49,175,000
Year 2022 : $12,000,000
Year 2023 : $6,500,000
Salary Average Commitment
Year 2020 : $63,100,000
Year 2021 : $43,650,000
Year 2022 : $10,475,000
Year 2023 : $7,000,000
Salary Cap with 1 Way Contract
Year 2020 : $73,775,000
Year 2021 : $45,475,000
Year 2022 : $10,700,000
Year 2023 : $7,000,000

Farm Players Salaries

C.J. Smith $97,500 (1)
Salary Remaining : $28,846
Casey DeSmith $95,000 (1)
Salary Remaining : $28,107
Juho Lammikko $90,000 (2)
Salary Remaining : $26,627
Trevor Moore $90,000 (3)
Salary Remaining : $26,627
Axel Holmstrom $80,000 (1)
Salary Remaining : $23,669
Aleksi Heponiemi $75,000 (4)
Salary Remaining : $22,189
Daniil Miromanov $75,000 (3)
Salary Remaining : $22,189
William Lockwood $75,000 (2)
Salary Remaining : $22,189
Will Borgen $70,000 (1)
Salary Remaining : $20,710
Guillaume Brisebois $60,000 (3)
Salary Remaining : $17,751
Tobias Lindberg $60,000 (1)
Salary Remaining : $17,751
Jonathan Kovacevic $60,000 (1)
Salary Remaining : $17,751
Michael Kesselring $60,000 (4)
Salary Remaining : $17,751
Lane Pederson $60,000 (3)
Salary Remaining : $17,751
Jay O'Brien $60,000 (4)
Salary Remaining : $17,751
Kristian Vesalainen $55,000 (3)
Salary Remaining : $16,272
Rasmus Asplund $50,000 (2)
Salary Remaining : $14,793
Albert Lyckasen $50,000 (2)
Salary Remaining : $14,793
Ryan O'Rourke $50,000 (2)
Salary Remaining : $14,793
Jackson Hallum $50,000 (2)
Salary Remaining : $14,793
Michael Benning $50,000 (2)
Salary Remaining : $14,793
Jan Bednar $50,000 (2)
Salary Remaining : $14,793
Jakob Forsbacka-Karlsson $50,000 (2)
Salary Remaining : $14,793
John Hayden $50,000 (1)
Salary Remaining : $14,793
Ian Scott $50,000 (1)
Salary Remaining : $14,793
Maxim Letunov $50,000 (1)
Salary Remaining : $14,793
Jack Rathbone $50,000 (3)
Salary Remaining : $14,793
Aku Raty $50,000 (1)
Salary Remaining : $14,793
Chase Yoder $50,000 (2)
Salary Remaining : $14,793
Pavel Gogolev $45,000 (1)
Salary Remaining : $13,314
Total Farm Players30
Salary Commitment
Year 2020 : $1,857,500
Year 2021 : $1,270,000
Year 2022 : $725,000
Year 2023 : $230,000
Salary Average Commitment
Year 2020 : $1,800,000
Year 2021 : $1,145,000
Year 2022 : $580,000
Year 2023 : $195,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6000 - $100 - 5,844 - 97.40%
Level 2: 5000 - $70 - 4,883 - 97.67%
Level 3: 2000 - $40 - 1,965 - 98.27%
Level 4: 4000 - $30 - 3,847 - 96.18%
Luxury : 1000 - $200 - 967 - 96.71%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,877 - 93.84%
Farm Level 2: 1000 - $40 - 921 - 92.13%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,507 - 97.26%
Average Income per Game$1,510,703
Year to Date Revenue$43,810,379
Farm
Home Games Left11
Average Attendance - %2,798 - 93.27%
Average Income per Game$176,638
Year to Date Revenue$5,122,509

Expense

Pro Players Total Salaries$70,800,000
Farm Players Total Salaries$1,930,000
Coaches Total Salaries$1,550,000
Luxury Taxe Total$11,798,918
Special Salary Cap Value$0
Pro Year To Date Expenses$50,552,049
Farm Year To Date Expenses$1,773,130
Pro Salary Cap To Date$49,609,957
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,617,730
Farm Estimated Season Revenue$1,943,021
Pro Remaining Season Days52
Pro Expenses Per Days$419,298
Pro Estimated Expenses$21,803,496
Farm Remaining Season Days50
Farm Expenses Per Days$15,266
Farm Estimated Expenses$763,300
Estimated Season Expenses$22,566,796
Estimated Season Salary Cap$71,139,777
Estimate Under Maximum Salary Cap of $82,230,405$11,090,628
Estimate Over Minimum Salary Cap of $39,000,000 $32,139,777
Current Bank Account$9,730,405
Projected Bank Account$5,724,360

Pro Players Salaries

Taylor Hall $7,000,000 (1)
-Salary Remaining : $2,128,655
Cory Schneider $6,000,000 (3)
-Salary Remaining : $1,824,561
Zach Bogosian $5,000,000 (4)
-Salary Remaining : $1,520,468
Marko Dano $5,000,000 (1)
-Salary Remaining : $1,520,468
Timo Meier $4,500,000 (1)
-Salary Remaining : $1,368,421
Ondrej Pavelec $4,000,000 (1)
-Salary Remaining : $1,216,374
Joe Colborne $4,000,000 (4)
-Salary Remaining : $1,216,374
Cody Hodgson $4,000,000 (4)
-Salary Remaining : $1,216,374
Blake Pietila $3,600,000 (1)
-Salary Remaining : $1,094,737
Alexei Marchenko $3,000,000 (1)
-Salary Remaining : $912,281
Cal Clutterbuck $3,000,000 (3)
-Salary Remaining : $912,281
Justin Schultz $3,000,000 (2)
-Salary Remaining : $912,281
Shea Theodore $3,000,000 (3)
-Salary Remaining : $912,281
Adam Henrique $3,000,000 (3)
-Salary Remaining : $912,281
Brandon Burlon $2,500,000 (3)
-Salary Remaining : $760,234
Bobby Ryan $2,500,000 (1)
-Salary Remaining : $760,234
Petter Granberg $2,500,000 (4)
-Salary Remaining : $760,234
Colten Teubert $2,000,000 (3)
-Salary Remaining : $608,187
John Quenneville $1,300,000 (1)
-Salary Remaining : $395,322
Kerby Rychel $950,000 (2)
-Salary Remaining : $288,889
Nicolas Aube-Kubel $950,000 (2)
-Salary Remaining : $288,889
Total Pro Players21
Salary Commitment
Year 2020 : $70,800,000
Year 2021 : $37,400,000
Year 2022 : $32,250,000
Year 2023 : $13,500,000
Salary Average Commitment
Year 2020 : $67,750,000
Year 2021 : $39,400,000
Year 2022 : $34,500,000
Year 2023 : $15,500,000
Salary Cap with 1 Way Contract
Year 2020 : $70,800,000
Year 2021 : $39,900,000
Year 2022 : $35,000,000
Year 2023 : $15,500,000

Farm Players Salaries

Tanner Laczynski $120,000 (1)
Salary Remaining : $35,503
Artyom Zagidulin $90,000 (2)
Salary Remaining : $26,627
Cole Ully $90,000 (1)
Salary Remaining : $26,627
Garret Sparks $90,000 (1)
Salary Remaining : $26,627
Tommy Vannelli $90,000 (1)
Salary Remaining : $26,627
Blake Speers $90,000 (2)
Salary Remaining : $26,627
Cole Smith $80,000 (1)
Salary Remaining : $23,669
Eric Karlsson $80,000 (1)
Salary Remaining : $23,669
Emil Johansson $75,000 (2)
Salary Remaining : $22,189
Kevin Rooney $75,000 (1)
Salary Remaining : $22,189
Vincent Dunn $70,000 (1)
Salary Remaining : $20,710
Vladimir Tkachev $70,000 (1)
Salary Remaining : $20,710
Ryan Graves $67,500 (1)
Salary Remaining : $19,970
Jesper Pettersson $67,500 (1)
Salary Remaining : $19,970
Tim Gettinger $60,000 (1)
Salary Remaining : $17,751
Will Reilly $60,000 (3)
Salary Remaining : $17,751
David Farrance $55,000 (3)
Salary Remaining : $16,272
Jakob Stenqvist $50,000 (2)
Salary Remaining : $14,793
Jeremy Michel $50,000 (1)
Salary Remaining : $14,793
Oliver Tarnstrom $50,000 (2)
Salary Remaining : $14,793
Michael Prapavessis $50,000 (2)
Salary Remaining : $14,793
Mackenze Stewart $50,000 (2)
Salary Remaining : $14,793
Zack Hayes $50,000 (4)
Salary Remaining : $14,793
Mario Ferraro $50,000 (3)
Salary Remaining : $14,793
Nicholas Caamano $50,000 (2)
Salary Remaining : $14,793
Kirill Maksimov $50,000 (3)
Salary Remaining : $14,793
Arvid Henrikson $50,000 (2)
Salary Remaining : $14,793
Nathan Bastian $50,000 (2)
Salary Remaining : $14,793
Isaac Ratcliffe $50,000 (3)
Salary Remaining : $14,793
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 - 5,689 - 94.82%
Level 2: 5000 - $70 - 4,770 - 95.40%
Level 3: 2000 - $40 - 1,907 - 95.37%
Level 4: 4000 - $30 - 3,814 - 95.34%
Luxury : 1000 - $200 - 961 - 96.07%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,864 - 93.22%
Farm Level 2: 1000 - $40 - 912 - 91.16%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,141 - 95.23%
Average Income per Game$1,478,516
Year to Date Revenue$42,876,970
Farm
Home Games Left11
Average Attendance - %2,776 - 92.53%
Average Income per Game$175,321
Year to Date Revenue$5,084,310

Expense

Pro Players Total Salaries$66,650,000
Farm Players Total Salaries$4,290,000
Coaches Total Salaries$1,800,000
Luxury Taxe Total$4,221,778
Special Salary Cap Value$0
Pro Year To Date Expenses$46,478,058
Farm Year To Date Expenses$1,959,731
Pro Salary Cap To Date$45,633,025
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,263,678
Farm Estimated Season Revenue$1,928,531
Pro Remaining Season Days52
Pro Expenses Per Days$395,614
Pro Estimated Expenses$20,571,928
Farm Remaining Season Days50
Farm Expenses Per Days$30,118
Farm Estimated Expenses$1,505,900
Estimated Season Expenses$22,077,828
Estimated Season Salary Cap$65,900,857
Estimate Under Maximum Salary Cap of $98,190,910$32,290,053
Estimate Over Minimum Salary Cap of $39,000,000 $26,900,857
Current Bank Account$25,690,910
Projected Bank Account$21,805,291

Pro Players Salaries

Nazem Kadri $5,000,000 (2)
-Salary Remaining : $1,520,468
Tyler Ennis $5,000,000 (1)
-Salary Remaining : $1,520,468
Jonathan Huberdeau $5,000,000 (3)
-Salary Remaining : $1,520,468
Cam Fowler $4,200,000 (1)
-Salary Remaining : $1,277,193
Brayden Point $4,000,000 (4)
-Salary Remaining : $1,216,374
Jeff Skinner $3,500,000 (1)
-Salary Remaining : $1,064,327
Nick Palmieri $3,000,000 (1)
-Salary Remaining : $912,281
Kristopher Letang $3,000,000 (1)
-Salary Remaining : $912,281
Michael Del Zotto $3,000,000 (2)
-Salary Remaining : $912,281
Ondrej Kase $3,000,000 (3)
-Salary Remaining : $912,281
Sam Bennett $3,000,000 (2)
-Salary Remaining : $912,281
Tom Wilson $3,000,000 (2)
-Salary Remaining : $912,281
Damon Severson $3,000,000 (1)
-Salary Remaining : $912,281
Matt Donovan $2,750,000 (1)
-Salary Remaining : $836,257
Elvis Merzlikins $2,500,000 (2)
-Salary Remaining : $760,234
Logan Shaw $2,500,000 (1)
-Salary Remaining : $760,234
Sven Baertschi $2,500,000 (1)
-Salary Remaining : $760,234
Erik Karlsson $2,500,000 (2)
-Salary Remaining : $760,234
Ilya Lyubushkin (Out of Payroll) $2,000,000 (3)
-Salary Remaining : $608,187
Filip Hronek $1,700,000 (2)
-Salary Remaining : $516,959
Olivier Roy $1,500,000 (1)
-Salary Remaining : $456,140
Valeri Nichushkin $1,500,000 (2)
-Salary Remaining : $456,140
Anton Lander $1,500,000 (1)
-Salary Remaining : $456,140
Total Pro Players23
Salary Commitment
Year 2020 : $68,650,000
Year 2021 : $40,250,000
Year 2022 : $17,000,000
Year 2023 : $6,000,000
Salary Average Commitment
Year 2020 : $67,925,000
Year 2021 : $33,475,000
Year 2022 : $14,000,000
Year 2023 : $4,000,000
Salary Cap with 1 Way Contract
Year 2020 : $68,650,000
Year 2021 : $36,200,000
Year 2022 : $14,000,000
Year 2023 : $4,000,000

Farm Players Salaries

Patrik Laine $2,500,000 (2)
Salary Remaining : $739,645
Brett Seney $95,000 (1)
Salary Remaining : $28,107
Cross Hanas $95,000 (3)
Salary Remaining : $28,107
Christian Wolanin (Out of Payroll) $95,000 (1)
Salary Remaining : $28,107
Conor Garland $95,000 (1)
Salary Remaining : $28,107
Joonas Donskoi $95,000 (1)
Salary Remaining : $28,107
David Kase $90,000 (1)
Salary Remaining : $26,627
Juuse Saros $85,000 (1)
Salary Remaining : $25,148
Alexandre Texier $80,000 (2)
Salary Remaining : $23,669
Wyatt Kalynuk $80,000 (2)
Salary Remaining : $23,669
Jake Bean $75,000 (2)
Salary Remaining : $22,189
Nicolas Roy $75,000 (1)
Salary Remaining : $22,189
Marcus Bjork $70,000 (3)
Salary Remaining : $20,710
Brett Howden $70,000 (2)
Salary Remaining : $20,710
Eeli Tolvanen $60,000 (3)
Salary Remaining : $17,751
Mason Marchment $60,000 (1)
Salary Remaining : $17,751
Cristiano Digiacinto $60,000 (1)
Salary Remaining : $17,751
Akira Schmid $60,000 (4)
Salary Remaining : $17,751
Filip Roos $50,000 (4)
Salary Remaining : $14,793
Daniel Torgersson $50,000 (2)
Salary Remaining : $14,793
Vincent Desharnais $50,000 (1)
Salary Remaining : $14,793
Thimo Nickl $50,000 (1)
Salary Remaining : $14,793
Nikita Nesterenko $50,000 (1)
Salary Remaining : $14,793
Alex Turcotte $50,000 (1)
Salary Remaining : $14,793
Graeme Clarke $50,000 (1)
Salary Remaining : $14,793
Ben Meehan $50,000 (2)
Salary Remaining : $14,793
Matthew Thiessen $50,000 (2)
Salary Remaining : $14,793
Total Farm Players27
Salary Commitment
Year 2020 : $4,290,000
Year 2021 : $1,190,000
Year 2022 : $415,000
Year 2023 : $150,000
Salary Average Commitment
Year 2020 : $2,655,000
Year 2021 : $850,000
Year 2022 : $325,000
Year 2023 : $110,000

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrow head pond
Level 1: 6000 - $100 - 5,800 - 96.67%
Level 2: 5000 - $70 - 4,836 - 96.71%
Level 3: 2000 - $40 - 1,912 - 95.61%
Level 4: 4000 - $30 - 3,862 - 96.55%
Luxury : 1000 - $200 - 976 - 97.65%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,843 - 92.15%
Farm Level 2: 1000 - $40 - 921 - 92.11%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,387 - 96.59%
Average Income per Game$1,502,103
Year to Date Revenue$43,560,990
Farm
Home Games Left11
Average Attendance - %2,764 - 92.14%
Average Income per Game$174,149
Year to Date Revenue$5,050,330

Expense

Pro Players Total Salaries$70,500,000
Farm Players Total Salaries$1,785,000
Coaches Total Salaries$2,800,000
Luxury Taxe Total$11,076,892
Special Salary Cap Value$0
Pro Year To Date Expenses$50,758,667
Farm Year To Date Expenses$1,813,561
Pro Salary Cap To Date$49,283,514
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,523,134
Farm Estimated Season Revenue$1,915,642
Pro Remaining Season Days52
Pro Expenses Per Days$423,977
Pro Estimated Expenses$22,046,804
Farm Remaining Season Days50
Farm Expenses Per Days$15,296
Farm Estimated Expenses$764,800
Estimated Season Expenses$22,811,604
Estimated Season Salary Cap$70,722,126
Estimate Under Maximum Salary Cap of $77,077,047$6,354,921
Estimate Over Minimum Salary Cap of $39,000,000 $31,722,126
Current Bank Account$4,577,047
Projected Bank Account$204,219

Pro Players Salaries

Alex Pietrangelo $9,000,000 (4)
-Salary Remaining : $2,736,842
Chris Kreider $6,500,000 (1)
-Salary Remaining : $1,976,608
Teuvo Teravainen $5,500,000 (4)
-Salary Remaining : $1,672,515
Alex Nedeljkovic $5,500,000 (4)
-Salary Remaining : $1,672,515
Adam Larsson $4,500,000 (1)
-Salary Remaining : $1,368,421
Danny DeKeiser $4,000,000 (4)
-Salary Remaining : $1,216,374
Shayne Gostisbehere $4,000,000 (2)
-Salary Remaining : $1,216,374
Pavel Zacha $4,000,000 (2)
-Salary Remaining : $1,216,374
Adrian Kempe $3,500,000 (3)
-Salary Remaining : $1,064,327
Anthony Cirelli $3,500,000 (1)
-Salary Remaining : $1,064,327
Philip Samuelsson $3,500,000 (1)
-Salary Remaining : $1,064,327
Cody Eakin $3,000,000 (1)
-Salary Remaining : $912,281
Jimmy Vesey $2,500,000 (3)
-Salary Remaining : $760,234
Nikita Tryamkin $2,000,000 (2)
-Salary Remaining : $608,187
Brandon Tanev $2,000,000 (1)
-Salary Remaining : $608,187
Frederick Gaudreau $2,000,000 (2)
-Salary Remaining : $608,187
Teemu Hartikainen $1,500,000 (2)
-Salary Remaining : $456,140
Logan Brown $1,500,000 (4)
-Salary Remaining : $456,140
Marek Mazanek $1,500,000 (1)
-Salary Remaining : $456,140
Max Friberg $1,000,000 (1)
-Salary Remaining : $304,094
Total Pro Players20
Salary Commitment
Year 2020 : $70,500,000
Year 2021 : $46,500,000
Year 2022 : $33,000,000
Year 2023 : $25,500,000
Salary Average Commitment
Year 2020 : $64,900,000
Year 2021 : $42,000,000
Year 2022 : $30,500,000
Year 2023 : $25,500,000
Salary Cap with 1 Way Contract
Year 2020 : $70,500,000
Year 2021 : $45,000,000
Year 2022 : $31,500,000
Year 2023 : $25,500,000

Farm Players Salaries

Mikko Vainonen $97,500 (1)
Salary Remaining : $28,846
Thomas McCollum $97,500 (1)
Salary Remaining : $28,846
Troy Terry $90,000 (1)
Salary Remaining : $26,627
Dominic Turgeon $90,000 (1)
Salary Remaining : $26,627
Jack Glover $90,000 (1)
Salary Remaining : $26,627
Zac Leslie $80,000 (1)
Salary Remaining : $23,669
Tarmo Reunanen $75,000 (2)
Salary Remaining : $22,189
Calvin Thurkauf $75,000 (2)
Salary Remaining : $22,189
Mikhail Maltsev $70,000 (3)
Salary Remaining : $20,710
Henri Ikonen $70,000 (1)
Salary Remaining : $20,710
Nick Merkley $65,000 (1)
Salary Remaining : $19,231
Luke Kunin $65,000 (2)
Salary Remaining : $19,231
Zack MacEwen $60,000 (1)
Salary Remaining : $17,751
Francis Perron $60,000 (1)
Salary Remaining : $17,751
William Wallinder $50,000 (2)
Salary Remaining : $14,793
Damien Giroux $50,000 (2)
Salary Remaining : $14,793
Mason Lohrei $50,000 (2)
Salary Remaining : $14,793
Alex Laferriere $50,000 (2)
Salary Remaining : $14,793
Quinton Byfield $50,000 (2)
Salary Remaining : $14,793
Mads Sogaard $50,000 (1)
Salary Remaining : $14,793
Ryan Collins $50,000 (1)
Salary Remaining : $14,793
MacKenzie Entwistle $50,000 (1)
Salary Remaining : $14,793
Massimo Rizzo $50,000 (1)
Salary Remaining : $14,793
Markus Niemelainen $50,000 (1)
Salary Remaining : $14,793
Drew Helleson $50,000 (1)
Salary Remaining : $14,793
Pavel Dorofeyev $50,000 (1)
Salary Remaining : $14,793
Yaroslav Askarov $50,000 (2)
Salary Remaining : $14,793
Emil Heineman $50,000 (2)
Salary Remaining : $14,793
Total Farm Players28
Salary Commitment
Year 2020 : $1,785,000
Year 2021 : $645,000
Year 2022 : $90,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,745,000
Year 2021 : $635,000
Year 2022 : $70,000
Year 2023 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 5,812 - 96.87%
Level 2: 5000 - $70 - 4,780 - 95.60%
Level 3: 2000 - $40 - 1,932 - 96.61%
Level 4: 4000 - $30 - 3,844 - 96.10%
Luxury : 1000 - $200 - 955 - 95.47%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,832 - 91.61%
Farm Level 2: 1000 - $40 - 916 - 91.56%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,324 - 96.24%
Average Income per Game$1,494,314
Year to Date Revenue$43,335,119
Farm
Home Games Left11
Average Attendance - %2,748 - 91.59%
Average Income per Game$173,114
Year to Date Revenue$5,020,311

Expense

Pro Players Total Salaries$68,750,000
Farm Players Total Salaries$2,265,000
Coaches Total Salaries$2,800,000
Luxury Taxe Total$7,203,980
Special Salary Cap Value$0
Pro Year To Date Expenses$49,235,417
Farm Year To Date Expenses$2,132,106
Pro Salary Cap To Date$47,843,593
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,437,459
Farm Estimated Season Revenue$1,904,256
Pro Remaining Season Days52
Pro Expenses Per Days$413,743
Pro Estimated Expenses$21,514,636
Farm Remaining Season Days50
Farm Expenses Per Days$18,136
Farm Estimated Expenses$906,800
Estimated Season Expenses$22,421,436
Estimated Season Salary Cap$68,750,037
Estimate Under Maximum Salary Cap of $85,346,347$16,596,310
Estimate Over Minimum Salary Cap of $39,000,000 $29,750,037
Current Bank Account$12,846,347
Projected Bank Account$8,766,626

Pro Players Salaries

Erik Johnson $6,000,000 (2)
-Salary Remaining : $1,824,561
Brad Marchand $5,000,000 (1)
-Salary Remaining : $1,520,468
Sami Vatanen $5,000,000 (2)
-Salary Remaining : $1,520,468
Patrik Berglund $5,000,000 (2)
-Salary Remaining : $1,520,468
Jonathan Quick $4,000,000 (3)
-Salary Remaining : $1,216,374
Christopher Gibson $4,000,000 (2)
-Salary Remaining : $1,216,374
Bryan Rust $4,000,000 (2)
-Salary Remaining : $1,216,374
Esa Lindell $4,000,000 (1)
-Salary Remaining : $1,216,374
Jake DeBrusk $3,500,000 (1)
-Salary Remaining : $1,064,327
Jimmy Hayes $3,500,000 (2)
-Salary Remaining : $1,064,327
Tanner Pearson $3,500,000 (1)
-Salary Remaining : $1,064,327
Kevin Labanc $3,000,000 (2)
-Salary Remaining : $912,281
Kyle Palmieri $2,500,000 (1)
-Salary Remaining : $760,234
Evgeny Svechnikov $2,500,000 (1)
-Salary Remaining : $760,234
Christian Folin $2,500,000 (1)
-Salary Remaining : $760,234
Colby Robak $2,200,000 (3)
-Salary Remaining : $669,006
Anders Lee $2,100,000 (2)
-Salary Remaining : $638,596
Rasmus Andersson $2,000,000 (1)
-Salary Remaining : $608,187
Victor Rask $2,000,000 (2)
-Salary Remaining : $608,187
David Ullstrom $1,500,000 (2)
-Salary Remaining : $456,140
Peter Cehlarik $950,000 (2)
-Salary Remaining : $288,889
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 : $28,107
Phillip Danault $95,000 (1)
Salary Remaining : $28,107
Nico Sturm $95,000 (1)
Salary Remaining : $28,107
Jesper Bratt $95,000 (1)
Salary Remaining : $28,107
Brandon Hickey $90,000 (2)
Salary Remaining : $26,627
Christian Jaros $90,000 (2)
Salary Remaining : $26,627
Dominik Masin $90,000 (2)
Salary Remaining : $26,627
Ryan Donato $90,000 (1)
Salary Remaining : $26,627
Petteri Lindbohm $85,000 (1)
Salary Remaining : $25,148
Trevor Carrick $82,500 (1)
Salary Remaining : $24,408
Vladislav Kamenev $82,500 (1)
Salary Remaining : $24,408
Vitek Vanecek $80,000 (2)
Salary Remaining : $23,669
Joel Hofer $80,000 (3)
Salary Remaining : $23,669
Erik Brannstrom $80,000 (1)
Salary Remaining : $23,669
Vitali Kravtsov $80,000 (3)
Salary Remaining : $23,669
Taylor Raddysh $75,000 (2)
Salary Remaining : $22,189
Collin Delia $70,000 (1)
Salary Remaining : $20,710
Radim Zohorna $70,000 (1)
Salary Remaining : $20,710
Ivan Chekhovich $60,000 (2)
Salary Remaining : $17,751
Tanner Jeannot $60,000 (1)
Salary Remaining : $17,751
Darren Raddysh $60,000 (2)
Salary Remaining : $17,751
Skyler Brind'Amour $60,000 (2)
Salary Remaining : $17,751
Zac Jones $50,000 (1)
Salary Remaining : $14,793
Yegor Zaitsev $50,000 (1)
Salary Remaining : $14,793
Lucas Feuk $50,000 (1)
Salary Remaining : $14,793
Yan Kuznetsov $50,000 (2)
Salary Remaining : $14,793
William Villeneuve $50,000 (2)
Salary Remaining : $14,793
Chase Bradley $50,000 (2)
Salary Remaining : $14,793
Kaapo Kakko $50,000 (1)
Salary Remaining : $14,793
Cole Schwindt $50,000 (1)
Salary Remaining : $14,793
Nico Daws $50,000 (2)
Salary Remaining : $14,793
Marco Rossi $50,000 (2)
Salary Remaining : $14,793
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 - 5,787 - 96.46%
Level 2: 5000 - $70 - 4,766 - 95.33%
Level 3: 2000 - $40 - 1,917 - 95.84%
Level 4: 4000 - $30 - 3,863 - 96.58%
Luxury : 1000 - $200 - 955 - 95.54%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,836 - 91.80%
Farm Level 2: 1000 - $40 - 933 - 93.31%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,289 - 96.05%
Average Income per Game$1,490,444
Year to Date Revenue$43,222,887
Farm
Home Games Left11
Average Attendance - %2,769 - 92.30%
Average Income per Game$174,137
Year to Date Revenue$5,049,987

Expense

Pro Players Total Salaries$71,150,000
Farm Players Total Salaries$1,660,000
Coaches Total Salaries$2,300,000
Luxury Taxe Total$24,616,632
Special Salary Cap Value$0
Pro Year To Date Expenses$50,324,562
Farm Year To Date Expenses$1,766,441
Pro Salary Cap To Date$48,293,844
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,394,888
Farm Estimated Season Revenue$1,915,512
Pro Remaining Season Days52
Pro Expenses Per Days$424,854
Pro Estimated Expenses$22,092,408
Farm Remaining Season Days50
Farm Expenses Per Days$14,556
Farm Estimated Expenses$727,800
Estimated Season Expenses$22,820,208
Estimated Season Salary Cap$69,930,108
Estimate Under Maximum Salary Cap of $76,939,015$7,008,907
Estimate Over Minimum Salary Cap of $39,000,000 $30,930,108
Current Bank Account$4,439,015
Projected Bank Account($70,793)

Pro Players Salaries

Ryan Ellis $7,000,000 (1)
-Salary Remaining : $2,128,655
Vladimir Tarasenko $6,750,000 (1)
-Salary Remaining : $2,052,632
Brayden Schenn $6,250,000 (1)
-Salary Remaining : $1,900,585
Kevin Shattenkirk $5,000,000 (3)
-Salary Remaining : $1,520,468
John Gibson $5,000,000 (2)
-Salary Remaining : $1,520,468
Yann Sauvé $4,500,000 (4)
-Salary Remaining : $1,368,421
Brock McGinn $4,500,000 (4)
-Salary Remaining : $1,368,421
Jakob Silfverberg $4,500,000 (4)
-Salary Remaining : $1,368,421
Kellan Lain $3,000,000 (1)
-Salary Remaining : $912,281
Brandon Sutter $3,000,000 (1)
-Salary Remaining : $912,281
Michael Matheson $3,000,000 (3)
-Salary Remaining : $912,281
Emerson Etem $2,750,000 (2)
-Salary Remaining : $836,257
Michael Latta $2,250,000 (1)
-Salary Remaining : $684,211
Dylan McIlrath $2,250,000 (2)
-Salary Remaining : $684,211
Brian Ferlin $2,250,000 (2)
-Salary Remaining : $684,211
Oliver Kylington $2,000,000 (4)
-Salary Remaining : $608,187
Garnet Hathaway $2,000,000 (1)
-Salary Remaining : $608,187
Jordan Greenway $1,500,000 (4)
-Salary Remaining : $456,140
Rourke Chartier $1,000,000 (2)
-Salary Remaining : $304,094
Slater Koekkoek $950,000 (1)
-Salary Remaining : $288,889
Kaapo Kahkonen $950,000 (1)
-Salary Remaining : $288,889
Ross Colton $750,000 (1)
-Salary Remaining : $228,070
Total Pro Players22
Salary Commitment
Year 2020 : $71,150,000
Year 2021 : $38,250,000
Year 2022 : $24,500,000
Year 2023 : $17,500,000
Salary Average Commitment
Year 2020 : $72,650,000
Year 2021 : $38,750,000
Year 2022 : $25,500,000
Year 2023 : $17,000,000
Salary Cap with 1 Way Contract
Year 2020 : $71,150,000
Year 2021 : $38,250,000
Year 2022 : $25,000,000
Year 2023 : $17,000,000

Farm Players Salaries

Jake Walman $95,000 (2)
Salary Remaining : $28,107
Ben Thomson $90,000 (1)
Salary Remaining : $26,627
Filip Zadina $90,000 (3)
Salary Remaining : $26,627
Rhett Gardner $90,000 (1)
Salary Remaining : $26,627
Austin Watson $90,000 (1)
Salary Remaining : $26,627
Connor Dewar $75,000 (3)
Salary Remaining : $22,189
Chris Driedger $75,000 (1)
Salary Remaining : $22,189
Kirill Marchenko $60,000 (4)
Salary Remaining : $17,751
Jakub Galvas $60,000 (2)
Salary Remaining : $17,751
Alexander Yelesin $60,000 (2)
Salary Remaining : $17,751
Luke Tuch $50,000 (2)
Salary Remaining : $14,793
Jaden Lindo $50,000 (1)
Salary Remaining : $14,793
Jake Neighbours $50,000 (2)
Salary Remaining : $14,793
Wyatt Kaiser $50,000 (2)
Salary Remaining : $14,793
Yegor Chinakhov $50,000 (2)
Salary Remaining : $14,793
Alex Steeves $50,000 (2)
Salary Remaining : $14,793
Danil Gushchin $50,000 (2)
Salary Remaining : $14,793
Frederik Dichow $50,000 (1)
Salary Remaining : $14,793
Samuel Knazko $50,000 (2)
Salary Remaining : $14,793
Noah Cates $50,000 (2)
Salary Remaining : $14,793
Steven Spinner $50,000 (1)
Salary Remaining : $14,793
Casey Staum $50,000 (2)
Salary Remaining : $14,793
Marcus Davidsson $50,000 (1)
Salary Remaining : $14,793
Ville Heinola $50,000 (1)
Salary Remaining : $14,793
Ronnie Attard $50,000 (1)
Salary Remaining : $14,793
Pavel Koltygin $50,000 (1)
Salary Remaining : $14,793
Philip Tomasino $50,000 (1)
Salary Remaining : $14,793
Connor Ingram $25,000 (1)
Salary Remaining : $7,396
Total Farm Players28
Salary Commitment
Year 2020 : $1,660,000
Year 2021 : $900,000
Year 2022 : $245,000
Year 2023 : $90,000
Salary Average Commitment
Year 2020 : $1,660,000
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 - 5,726 - 95.44%
Level 2: 5000 - $70 - 4,828 - 96.56%
Level 3: 2000 - $40 - 1,932 - 96.58%
Level 4: 4000 - $30 - 3,855 - 96.37%
Luxury : 1000 - $200 - 960 - 96.01%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,864 - 93.18%
Farm Level 2: 1000 - $40 - 914 - 91.36%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left12
Average Attendance - %17,301 - 96.12%
Average Income per Game$1,489,862
Year to Date Revenue$41,716,132
Farm
Home Games Left11
Average Attendance - %2,777 - 92.57%
Average Income per Game$175,345
Year to Date Revenue$5,085,013

Expense

Pro Players Total Salaries$68,700,000
Farm Players Total Salaries$2,035,000
Coaches Total Salaries$2,450,000
Luxury Taxe Total$7,467,053
Special Salary Cap Value$0
Pro Year To Date Expenses$49,178,330
Farm Year To Date Expenses$2,096,747
Pro Salary Cap To Date$48,134,465
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,878,342
Farm Estimated Season Revenue$1,928,798
Pro Remaining Season Days52
Pro Expenses Per Days$410,526
Pro Estimated Expenses$21,347,352
Farm Remaining Season Days50
Farm Expenses Per Days$17,663
Farm Estimated Expenses$883,150
Estimated Season Expenses$22,230,502
Estimated Season Salary Cap$69,025,673
Estimate Under Maximum Salary Cap of $80,060,472$11,034,799
Estimate Over Minimum Salary Cap of $39,000,000 $30,025,673
Current Bank Account$7,560,472
Projected Bank Account$5,137,110

Pro Players Salaries

Tyler Seguin $6,250,000 (2)
-Salary Remaining : $1,900,585
Jacob Markstrom $6,000,000 (4)
-Salary Remaining : $1,824,561
Mika Zibanejad $6,000,000 (2)
-Salary Remaining : $1,824,561
Dougie Hamilton $5,500,000 (1)
-Salary Remaining : $1,672,515
Ryan Murray $5,500,000 (1)
-Salary Remaining : $1,672,515
Jack Roslovic $5,000,000 (3)
-Salary Remaining : $1,520,468
Pavel Buchnevich $4,250,000 (3)
-Salary Remaining : $1,292,398
Troy Stetcher $4,000,000 (2)
-Salary Remaining : $1,216,374
Anthony Mantha $3,500,000 (2)
-Salary Remaining : $1,064,327
Noah Hanifin $3,500,000 (1)
-Salary Remaining : $1,064,327
Alex Tuch $3,500,000 (2)
-Salary Remaining : $1,064,327
Robby Fabbri $2,500,000 (3)
-Salary Remaining : $760,234
Dylan Strome $2,250,000 (1)
-Salary Remaining : $684,211
Sam Reinhart $2,000,000 (2)
-Salary Remaining : $608,187
Jalen Chatfield $2,000,000 (2)
-Salary Remaining : $608,187
Frank Vatrano $2,000,000 (2)
-Salary Remaining : $608,187
Anthony Beauvillier $1,500,000 (1)
-Salary Remaining : $456,140
Nikita Zaitsev $1,250,000 (1)
-Salary Remaining : $380,117
Tomas Nosek $1,250,000 (2)
-Salary Remaining : $380,117
Filip Gustavsson $950,000 (1)
-Salary Remaining : $288,889
Total Pro Players20
Salary Commitment
Year 2020 : $68,700,000
Year 2021 : $54,500,000
Year 2022 : $20,250,000
Year 2023 : $6,000,000
Salary Average Commitment
Year 2020 : $55,200,000
Year 2021 : $42,900,000
Year 2022 : $16,750,000
Year 2023 : $6,000,000
Salary Cap with 1 Way Contract
Year 2020 : $68,700,000
Year 2021 : $48,250,000
Year 2022 : $17,750,000
Year 2023 : $6,000,000

Farm Players Salaries

Juuso Valimaki $95,000 (1)
Salary Remaining : $28,107
Morgan Geekie $90,000 (3)
Salary Remaining : $26,627
Julien Gauthier $85,000 (1)
Salary Remaining : $25,148
Jake Leschyshyn $80,000 (3)
Salary Remaining : $23,669
Caleb Jones $80,000 (2)
Salary Remaining : $23,669
Boris Katchouk $80,000 (3)
Salary Remaining : $23,669
Morgan Barron $80,000 (3)
Salary Remaining : $23,669
Mitchell Stephens $70,000 (1)
Salary Remaining : $20,710
Joey Keane $70,000 (2)
Salary Remaining : $20,710
Karel Vejmelka $65,000 (1)
Salary Remaining : $19,231
Josh Mahura $65,000 (1)
Salary Remaining : $19,231
Adam Boqvist $65,000 (4)
Salary Remaining : $19,231
Jaret Anderson-Dolan $55,000 (1)
Salary Remaining : $16,272
Jonny Tychonick $55,000 (2)
Salary Remaining : $16,272
Aliaksei Protas $50,000 (1)
Salary Remaining : $14,793
Lukas Rousek $50,000 (1)
Salary Remaining : $14,793
Elliot Desnoyers $50,000 (2)
Salary Remaining : $14,793
Shane Bowers $50,000 (1)
Salary Remaining : $14,793
Olle Eriksson Ek $50,000 (1)
Salary Remaining : $14,793
Brett Berard $50,000 (2)
Salary Remaining : $14,793
Jamie Drysdale $50,000 (2)
Salary Remaining : $14,793
Isaak Phillips $50,000 (2)
Salary Remaining : $14,793
Cole Perfetti $50,000 (2)
Salary Remaining : $14,793
Alexander Holtz $50,000 (2)
Salary Remaining : $14,793
Mikael Pyyhtia $50,000 (2)
Salary Remaining : $14,793
Daemon Hunt $50,000 (2)
Salary Remaining : $14,793
Marat Khusnutdinov $50,000 (2)
Salary Remaining : $14,793
John Beecher $50,000 (1)
Salary Remaining : $14,793
Tyrel Bauer $50,000 (2)
Salary Remaining : $14,793
Jean-Luc Foudy $50,000 (2)
Salary Remaining : $14,793
Axel Jonsson-Fjallby $50,000 (1)
Salary Remaining : $14,793
Juuso Parssinen $50,000 (1)
Salary Remaining : $14,793
Logan O'Connor $50,000 (2)
Salary Remaining : $14,793
Daniel Vladar $50,000 (2)
Salary Remaining : $14,793
Total Farm Players34
Salary Commitment
Year 2020 : $2,035,000
Year 2021 : $1,295,000
Year 2022 : $560,000
Year 2023 : $400,000
Salary Average Commitment
Year 2020 : $2,005,000
Year 2021 : $1,235,000
Year 2022 : $385,000
Year 2023 : $65,000

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $100 - 5,726 - 95.44%
Level 2: 5000 - $70 - 4,838 - 96.76%
Level 3: 2000 - $40 - 1,943 - 97.16%
Level 4: 4000 - $30 - 3,816 - 95.39%
Luxury : 1000 - $200 - 954 - 95.41%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,876 - 93.79%
Farm Level 2: 1000 - $40 - 942 - 94.17%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left12
Average Attendance - %17,277 - 95.99%
Average Income per Game$1,488,467
Year to Date Revenue$41,677,071
Farm
Home Games Left11
Average Attendance - %2,817 - 93.92%
Average Income per Game$177,423
Year to Date Revenue$5,145,261

Expense

Pro Players Total Salaries$71,950,000
Farm Players Total Salaries$2,565,000
Coaches Total Salaries$1,300,000
Luxury Taxe Total$8,942,605
Special Salary Cap Value$0
Pro Year To Date Expenses$50,158,523
Farm Year To Date Expenses$2,173,798
Pro Salary Cap To Date$49,158,738
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,861,602
Farm Estimated Season Revenue$1,951,651
Pro Remaining Season Days52
Pro Expenses Per Days$425,439
Pro Estimated Expenses$22,122,828
Farm Remaining Season Days50
Farm Expenses Per Days$18,136
Farm Estimated Expenses$906,800
Estimated Season Expenses$23,029,628
Estimated Season Salary Cap$71,038,258
Estimate Under Maximum Salary Cap of $78,948,020$7,909,762
Estimate Over Minimum Salary Cap of $39,000,000 $32,038,258
Current Bank Account$6,448,020
Projected Bank Account$3,231,645

Pro Players Salaries

Brady Skjei $6,450,000 (2)
-Salary Remaining : $1,961,404
Erik Gudbranson $6,250,000 (2)
-Salary Remaining : $1,900,585
Brendan Gallagher $6,000,000 (2)
-Salary Remaining : $1,824,561
Brendan Lemieux $6,000,000 (4)
-Salary Remaining : $1,824,561
Nikita Zadorov $5,500,000 (4)
-Salary Remaining : $1,672,515
Ryan Nugent-Hopkins $5,250,000 (3)
-Salary Remaining : $1,596,491
Joonas Korpisalo $5,000,000 (4)
-Salary Remaining : $1,520,468
Andrei Loktionov $5,000,000 (4)
-Salary Remaining : $1,520,468
JT Compher $4,000,000 (2)
-Salary Remaining : $1,216,374
Paul Ladue $4,000,000 (2)
-Salary Remaining : $1,216,374
Tyler Bertuzzi $3,000,000 (2)
-Salary Remaining : $912,281
Evgeny Grachev $2,500,000 (2)
-Salary Remaining : $760,234
Nate Schmidt $2,000,000 (1)
-Salary Remaining : $608,187
Ebbe Siönäs $2,000,000 (2)
-Salary Remaining : $608,187
Victor Olofsson $2,000,000 (2)
-Salary Remaining : $608,187
Erik Cernak $1,750,000 (1)
-Salary Remaining : $532,164
Nicholas Baptiste $1,500,000 (1)
-Salary Remaining : $456,140
Hayden Hodgson $1,500,000 (4)
-Salary Remaining : $456,140
Marcus Johansson $1,250,000 (1)
-Salary Remaining : $380,117
Kyle Rau $1,000,000 (2)
-Salary Remaining : $304,094
Total Pro Players20
Salary Commitment
Year 2020 : $71,950,000
Year 2021 : $68,300,000
Year 2022 : $30,500,000
Year 2023 : $26,250,000
Salary Average Commitment
Year 2020 : $66,350,000
Year 2021 : $60,850,000
Year 2022 : $28,250,000
Year 2023 : $23,000,000
Salary Cap with 1 Way Contract
Year 2020 : $71,950,000
Year 2021 : $65,450,000
Year 2022 : $28,250,000
Year 2023 : $23,000,000

Farm Players Salaries

Jakub Zboril $250,000 (1)
Salary Remaining : $73,964
Jacob De La Rose $95,000 (3)
Salary Remaining : $28,107
Thomas Spelling $95,000 (1)
Salary Remaining : $28,107
Cayden Primeau $90,000 (1)
Salary Remaining : $26,627
Jared McCann $90,000 (2)
Salary Remaining : $26,627
Garret Pilon $90,000 (2)
Salary Remaining : $26,627
Magnus Hellberg $85,000 (2)
Salary Remaining : $25,148
Eric Robinson $85,000 (1)
Salary Remaining : $25,148
Victor Mete $80,000 (1)
Salary Remaining : $23,669
Fredrik Olofsson (Out of Payroll) $80,000 (1)
Salary Remaining : $23,669
Artur Kayumov $80,000 (2)
Salary Remaining : $23,669
Connor Clifton $75,000 (1)
Salary Remaining : $22,189
Jacob Bryson $75,000 (3)
Salary Remaining : $22,189
Rostislav Olesz $75,000 (1)
Salary Remaining : $22,189
Alex Henriksson $75,000 (2)
Salary Remaining : $22,189
Dylan Coghlan $75,000 (2)
Salary Remaining : $22,189
Wade Allison $70,000 (2)
Salary Remaining : $20,710
Jasper Weatherby $70,000 (2)
Salary Remaining : $20,710
Matthew Kiersted $65,000 (1)
Salary Remaining : $19,231
Mac Hollowell $60,000 (1)
Salary Remaining : $17,751
Jakub Skarek $60,000 (4)
Salary Remaining : $17,751
Kristians Rubins $60,000 (3)
Salary Remaining : $17,751
Michael McCarron $60,000 (1)
Salary Remaining : $17,751
Sasha Chmelevski $55,000 (1)
Salary Remaining : $16,272
Maxence Guenette $50,000 (1)
Salary Remaining : $14,793
Emil Andrae $50,000 (2)
Salary Remaining : $14,793
Matej Blumel $50,000 (1)
Salary Remaining : $14,793
Helge Grans $50,000 (2)
Salary Remaining : $14,793
Bobby Brink $50,000 (1)
Salary Remaining : $14,793
Parker Kelly $50,000 (1)
Salary Remaining : $14,793
Thomas Bordeleau $50,000 (2)
Salary Remaining : $14,793
Valentin Nussbaumer $50,000 (1)
Salary Remaining : $14,793
Nikita Alexandrov $50,000 (1)
Salary Remaining : $14,793
Stelio Mattheos $50,000 (4)
Salary Remaining : $14,793
Kyle Capobianco $50,000 (3)
Salary Remaining : $14,793
Maksim Sushko $50,000 (3)
Salary Remaining : $14,793
Jacob Middleton $50,000 (2)
Salary Remaining : $14,793
Total Farm Players37
Salary Commitment
Year 2020 : $2,645,000
Year 2021 : $1,275,000
Year 2022 : $440,000
Year 2023 : $110,000
Salary Average Commitment
Year 2020 : $2,475,000
Year 2021 : $1,275,000
Year 2022 : $440,000
Year 2023 : $110,000

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $100 - 5,581 - 93.01%
Level 2: 5000 - $70 - 4,728 - 94.55%
Level 3: 2000 - $40 - 1,871 - 93.56%
Level 4: 4000 - $30 - 3,751 - 93.77%
Luxury : 1000 - $200 - 949 - 94.85%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,842 - 92.11%
Farm Level 2: 1000 - $40 - 923 - 92.28%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left12
Average Attendance - %16,879 - 93.77%
Average Income per Game$1,455,976
Year to Date Revenue$40,767,317
Farm
Home Games Left11
Average Attendance - %2,765 - 92.16%
Average Income per Game$174,153
Year to Date Revenue$5,050,436

Expense

Pro Players Total Salaries$49,700,000
Farm Players Total Salaries$2,522,500
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$38,147,942
Farm Year To Date Expenses$1,976,498
Pro Salary Cap To Date$36,650,854
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,471,707
Farm Estimated Season Revenue$1,915,683
Pro Remaining Season Days52
Pro Expenses Per Days$302,339
Pro Estimated Expenses$15,721,628
Farm Remaining Season Days50
Farm Expenses Per Days$19,364
Farm Estimated Expenses$968,200
Estimated Season Expenses$16,689,828
Estimated Season Salary Cap$51,764,290
Estimate Under Maximum Salary Cap of $90,329,372$38,565,082
Estimate Over Minimum Salary Cap of $39,000,000 $12,764,290
Current Bank Account$17,829,372
Projected Bank Account$20,526,934

Pro Players Salaries

Tyler Johnson $6,000,000 (4)
-Salary Remaining : $1,824,561
Sean Monahan $5,000,000 (3)
-Salary Remaining : $1,520,468
Michal Neuvirth $3,000,000 (2)
-Salary Remaining : $912,281
Brandon Hagel $3,000,000 (3)
-Salary Remaining : $912,281
Jakob Chychrun $3,000,000 (2)
-Salary Remaining : $912,281
Drake Batherson $3,000,000 (3)
-Salary Remaining : $912,281
Casey Cizikas $2,600,000 (1)
-Salary Remaining : $790,643
Dmitry Sinitsyn $2,500,000 (2)
-Salary Remaining : $760,234
Ben Hutton $2,500,000 (2)
-Salary Remaining : $760,234
Jeremy Morin $2,250,000 (1)
-Salary Remaining : $684,211
Samuel Blais $2,000,000 (3)
-Salary Remaining : $608,187
Brent Seabrook $2,000,000 (2)
-Salary Remaining : $608,187
Anton Forsberg $1,750,000 (1)
-Salary Remaining : $532,164
Luke Schenn $1,750,000 (1)
-Salary Remaining : $532,164
Tyler Randell $1,750,000 (1)
-Salary Remaining : $532,164
Richard Panik $1,500,000 (1)
-Salary Remaining : $456,140
Mirco Mueller $1,500,000 (1)
-Salary Remaining : $456,140
Jesper Fast $1,500,000 (1)
-Salary Remaining : $456,140
Craig Smith $1,250,000 (1)
-Salary Remaining : $380,117
Maxime Comtois $950,000 (1)
-Salary Remaining : $288,889
Connor Bunnaman $900,000 (3)
-Salary Remaining : $273,684
Total Pro Players21
Salary Commitment
Year 2020 : $49,700,000
Year 2021 : $36,000,000
Year 2022 : $24,750,000
Year 2023 : $4,500,000
Salary Average Commitment
Year 2020 : $44,895,000
Year 2021 : $29,145,000
Year 2022 : $17,150,000
Year 2023 : $6,000,000
Salary Cap with 1 Way Contract
Year 2020 : $49,700,000
Year 2021 : $32,900,000
Year 2022 : $19,900,000
Year 2023 : $6,000,000

Farm Players Salaries

Ryan Lindgren $900,000 (4)
Salary Remaining : $266,272
Jeremy Bracco $97,500 (1)
Salary Remaining : $28,846
Jakub Vrana (Out of Payroll) $95,000 (1)
Salary Remaining : $28,107
Andrei Svechnikov $95,000 (4)
Salary Remaining : $28,107
Anatoli Golyshev $90,000 (2)
Salary Remaining : $26,627
Nils Lundkvist $90,000 (4)
Salary Remaining : $26,627
Liam Foudy $90,000 (2)
Salary Remaining : $26,627
Barrett Hayton $80,000 (3)
Salary Remaining : $23,669
Joe Veleno $80,000 (3)
Salary Remaining : $23,669
Ty Dellandrea $80,000 (3)
Salary Remaining : $23,669
Michael Joly $80,000 (1)
Salary Remaining : $23,669
Gustav Lindstrom $80,000 (1)
Salary Remaining : $23,669
Jesperi Kotkaniemi $70,000 (3)
Salary Remaining : $20,710
Brandon Biro $70,000 (2)
Salary Remaining : $20,710
Josef Korenar $60,000 (1)
Salary Remaining : $17,751
Cam Hillis $60,000 (4)
Salary Remaining : $17,751
Dylan Cozens $50,000 (1)
Salary Remaining : $14,793
Tristen Robins $50,000 (2)
Salary Remaining : $14,793
Blake Lizotte $50,000 (2)
Salary Remaining : $14,793
Michael Downing $50,000 (1)
Salary Remaining : $14,793
Pyotr Kochetkov $50,000 (1)
Salary Remaining : $14,793
Blake Hillman $50,000 (2)
Salary Remaining : $14,793
Moritz Seider $50,000 (1)
Salary Remaining : $14,793
Matias Maccelli $50,000 (1)
Salary Remaining : $14,793
Lukas Dostal $50,000 (3)
Salary Remaining : $14,793
Jake Sanderson $50,000 (2)
Salary Remaining : $14,793
Total Farm Players26
Salary Commitment
Year 2020 : $2,617,500
Year 2021 : $1,330,000
Year 2022 : $1,190,000
Year 2023 : $1,135,000
Salary Average Commitment
Year 2020 : $2,560,000
Year 2021 : $1,135,000
Year 2022 : $695,000
Year 2023 : $335,000

Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 6000 - $100 - 5,842 - 97.37%
Level 2: 5000 - $70 - 4,872 - 97.45%
Level 3: 2000 - $40 - 1,914 - 95.70%
Level 4: 4000 - $30 - 3,827 - 95.67%
Luxury : 1000 - $200 - 968 - 96.83%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,844 - 92.20%
Farm Level 2: 1000 - $40 - 940 - 94.05%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,423 - 96.80%
Average Income per Game$1,506,841
Year to Date Revenue$43,698,391
Farm
Home Games Left11
Average Attendance - %2,785 - 92.82%
Average Income per Game$175,039
Year to Date Revenue$5,076,141

Expense

Pro Players Total Salaries$68,800,000
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$48,068,714
Farm Year To Date Expenses$1,590,589
Pro Salary Cap To Date$45,846,505
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,575,252
Farm Estimated Season Revenue$1,925,433
Pro Remaining Season Days52
Pro Expenses Per Days$416,959
Pro Estimated Expenses$21,681,868
Farm Remaining Season Days50
Farm Expenses Per Days$13,373
Farm Estimated Expenses$668,650
Estimated Season Expenses$22,350,518
Estimated Season Salary Cap$66,768,133
Estimate Under Maximum Salary Cap of $85,548,280$18,780,147
Estimate Over Minimum Salary Cap of $39,000,000 $27,768,133
Current Bank Account$13,048,280
Projected Bank Account$9,198,447

Pro Players Salaries

Hampus Lindholm $7,000,000 (3)
-Salary Remaining : $2,128,655
Nick Ritchie $5,500,000 (2)
-Salary Remaining : $1,672,515
Jacob Trouba $5,500,000 (2)
-Salary Remaining : $1,672,515
Kasperi Kapanen $5,400,000 (1)
-Salary Remaining : $1,642,105
Jordan Nolan $5,000,000 (3)
-Salary Remaining : $1,520,468
Travis Konecny $4,250,000 (1)
-Salary Remaining : $1,292,398
Brian Lashoff $4,000,000 (1)
-Salary Remaining : $1,216,374
Samuel Morin $3,500,000 (3)
-Salary Remaining : $1,064,327
Ilya Sorokin $3,500,000 (1)
-Salary Remaining : $1,064,327
Cal Foote $3,500,000 (4)
-Salary Remaining : $1,064,327
Nathan Beaulieu $3,250,000 (2)
-Salary Remaining : $988,304
Vincent Trocheck $3,000,000 (2)
-Salary Remaining : $912,281
Steve Mason $2,000,000 (1)
-Salary Remaining : $608,187
Matt Martin $2,000,000 (1)
-Salary Remaining : $608,187
Niclas Bergfors $2,000,000 (1)
-Salary Remaining : $608,187
Marc Staal $1,800,000 (1)
-Salary Remaining : $547,368
Calle Jarnkrok $1,800,000 (1)
-Salary Remaining : $547,368
Michael Bournival $1,500,000 (1)
-Salary Remaining : $456,140
Blake Heinrich $1,500,000 (2)
-Salary Remaining : $456,140
Joe Snively $1,500,000 (4)
-Salary Remaining : $456,140
Luke Glendening $1,300,000 (1)
-Salary Remaining : $395,322
Total Pro Players21
Salary Commitment
Year 2020 : $68,800,000
Year 2021 : $40,750,000
Year 2022 : $21,500,000
Year 2023 : $8,000,000
Salary Average Commitment
Year 2020 : $66,550,000
Year 2021 : $38,750,000
Year 2022 : $21,500,000
Year 2023 : $5,000,000
Salary Cap with 1 Way Contract
Year 2020 : $68,800,000
Year 2021 : $39,250,000
Year 2022 : $20,500,000
Year 2023 : $5,000,000

Farm Players Salaries

Zachary Fucale $95,000 (1)
Salary Remaining : $28,107
Lucas Wallmarkk $95,000 (1)
Salary Remaining : $28,107
Morgan Klimchuk (Out of Payroll) $95,000 (1)
Salary Remaining : $28,107
Rinat Valiev $95,000 (1)
Salary Remaining : $28,107
Kevin Lankinen $90,000 (1)
Salary Remaining : $26,627
David Kampf $90,000 (1)
Salary Remaining : $26,627
Rem Pitlick $90,000 (2)
Salary Remaining : $26,627
Mikko Lehtonen $80,000 (1)
Salary Remaining : $23,669
Laurent Dauphin $75,000 (1)
Salary Remaining : $22,189
Oliver Wahlstrom $70,000 (3)
Salary Remaining : $20,710
Kaedan Korczak $50,000 (1)
Salary Remaining : $14,793
Victor Berglund $50,000 (3)
Salary Remaining : $14,793
Anthony Angello $50,000 (2)
Salary Remaining : $14,793
Tyler Kleven $50,000 (2)
Salary Remaining : $14,793
Benoit-Olivier Groulx $50,000 (3)
Salary Remaining : $14,793
Zachary Sawchenko $50,000 (3)
Salary Remaining : $14,793
Ty Smith $50,000 (4)
Salary Remaining : $14,793
Jacob Ingham $50,000 (1)
Salary Remaining : $14,793
Arsen Khisamutdinov $50,000 (1)
Salary Remaining : $14,793
Alex Beaucage $50,000 (1)
Salary Remaining : $14,793
Cam York $50,000 (1)
Salary Remaining : $14,793
Fabian Zetterlund $50,000 (2)
Salary Remaining : $14,793
Danil Zhuravlyov $50,000 (1)
Salary Remaining : $14,793
Brett Murray $50,000 (2)
Salary Remaining : $14,793
Matt Kiersted $50,000 (2)
Salary Remaining : $14,793
Riley Stillman $50,000 (2)
Salary Remaining : $14,793
David Gustafsson $50,000 (1)
Salary Remaining : $14,793
Josiah Slavin $50,000 (3)
Salary Remaining : $14,793
Cooper Marody $40,000 (1)
Salary Remaining : $11,834
A.J. Greer $40,000 (1)
Salary Remaining : $11,834
Total Farm Players30
Salary Commitment
Year 2020 : $1,855,000
Year 2021 : $745,000
Year 2022 : $380,000
Year 2023 : $80,000
Salary Average Commitment
Year 2020 : $1,805,000
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 - 5,691 - 94.85%
Level 2: 5000 - $70 - 4,830 - 96.59%
Level 3: 2000 - $40 - 1,932 - 96.58%
Level 4: 4000 - $30 - 3,828 - 95.70%
Luxury : 1000 - $200 - 975 - 97.53%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,842 - 92.12%
Farm Level 2: 1000 - $40 - 941 - 94.08%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left12
Average Attendance - %17,255 - 95.86%
Average Income per Game$1,488,463
Year to Date Revenue$41,676,977
Farm
Home Games Left11
Average Attendance - %2,783 - 92.77%
Average Income per Game$174,927
Year to Date Revenue$5,072,877

Expense

Pro Players Total Salaries$70,725,000
Farm Players Total Salaries$2,092,500
Coaches Total Salaries$1,166,000
Luxury Taxe Total$7,788,721
Special Salary Cap Value$0
Pro Year To Date Expenses$48,783,619
Farm Year To Date Expenses$1,855,777
Pro Salary Cap To Date$47,793,867
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,861,562
Farm Estimated Season Revenue$1,924,195
Pro Remaining Season Days52
Pro Expenses Per Days$417,491
Pro Estimated Expenses$21,709,532
Farm Remaining Season Days50
Farm Expenses Per Days$15,340
Farm Estimated Expenses$767,000
Estimated Season Expenses$22,476,532
Estimated Season Salary Cap$69,300,859
Estimate Under Maximum Salary Cap of $119,463,616$50,162,757
Estimate Over Minimum Salary Cap of $39,000,000 $30,300,859
Current Bank Account$46,963,616
Projected Bank Account$44,272,841

Pro Players Salaries

Zach Werenski $7,000,000 (4)
-Salary Remaining : $2,128,655
John Klingberg $6,000,000 (2)
-Salary Remaining : $1,824,561
Evander Kane $6,000,000 (1)
-Salary Remaining : $1,824,561
Andre Burakovsky $5,500,000 (2)
-Salary Remaining : $1,672,515
Kristers Gudlevskis $5,500,000 (2)
-Salary Remaining : $1,672,515
Jon Merrill $5,000,000 (2)
-Salary Remaining : $1,520,468
Bo Horvat $5,000,000 (4)
-Salary Remaining : $1,520,468
Jason Zucker $4,500,000 (2)
-Salary Remaining : $1,368,421
Elias Pettersson $4,000,000 (1)
-Salary Remaining : $1,216,374
William Nylander $3,000,000 (4)
-Salary Remaining : $912,281
Semyon Varlamov $2,500,000 (2)
-Salary Remaining : $760,234
Pontus Aberg $2,000,000 (3)
-Salary Remaining : $608,187
Haydn Fleury $2,000,000 (4)
-Salary Remaining : $608,187
Valentin Zykov $2,000,000 (1)
-Salary Remaining : $608,187
Elias Lindholm $2,000,000 (2)
-Salary Remaining : $608,187
Brendan Guhle $2,000,000 (4)
-Salary Remaining : $608,187
Pierre-Olivier Joseph $1,750,000 (1)
-Salary Remaining : $532,164
Tyler Benson $1,500,000 (2)
-Salary Remaining : $456,140
Martin Necas $1,250,000 (3)
-Salary Remaining : $380,117
Aleksi Saarela $1,250,000 (2)
-Salary Remaining : $380,117
Rasmus Dahlin $975,000 (3)
-Salary Remaining : $296,491
Total Pro Players21
Salary Commitment
Year 2020 : $70,725,000
Year 2021 : $66,000,000
Year 2022 : $32,750,000
Year 2023 : $29,000,000
Salary Average Commitment
Year 2020 : $64,250,000
Year 2021 : $52,775,000
Year 2022 : $23,225,000
Year 2023 : $19,000,000
Salary Cap with 1 Way Contract
Year 2020 : $70,725,000
Year 2021 : $56,975,000
Year 2022 : $23,225,000
Year 2023 : $19,000,000

Farm Players Salaries

Luke Reid $100,000 (4)
Salary Remaining : $29,586
Mathieu Olivier $97,500 (3)
Salary Remaining : $28,846
Joel Farabee $97,500 (3)
Salary Remaining : $28,846
Lucas Carlsson $97,500 (1)
Salary Remaining : $28,846
Alex Formenton $95,000 (1)
Salary Remaining : $28,107
Logan Thompson $90,000 (1)
Salary Remaining : $26,627
Keaton Thompson $85,000 (2)
Salary Remaining : $25,148
Kole Sherwood $85,000 (2)
Salary Remaining : $25,148
Lias Andersson $85,000 (1)
Salary Remaining : $25,148
Isac Lundestrom $75,000 (3)
Salary Remaining : $22,189
Otto Koivula $70,000 (2)
Salary Remaining : $20,710
Jacob Bernard-Docker $70,000 (3)
Salary Remaining : $20,710
Jonathan Davidsson $65,000 (1)
Salary Remaining : $19,231
Jan Jenik $60,000 (2)
Salary Remaining : $17,751
Xavier Bernard $60,000 (2)
Salary Remaining : $17,751
Veini Vehvilainen $60,000 (3)
Salary Remaining : $17,751
Topi Niemela $50,000 (2)
Salary Remaining : $14,793
John Farinacci $50,000 (2)
Salary Remaining : $14,793
Jack Thompson $50,000 (2)
Salary Remaining : $14,793
John Ludvig $50,000 (1)
Salary Remaining : $14,793
Landon Slaggert $50,000 (2)
Salary Remaining : $14,793
Hendrix Lapierre $50,000 (2)
Salary Remaining : $14,793
Drew Commesso $50,000 (2)
Salary Remaining : $14,793
Alexander Pashin $50,000 (2)
Salary Remaining : $14,793
Kasper Simontaival $50,000 (2)
Salary Remaining : $14,793
Dmitri Samorukov $50,000 (1)
Salary Remaining : $14,793
Blake Murray $50,000 (1)
Salary Remaining : $14,793
Matthew Highmore $50,000 (1)
Salary Remaining : $14,793
Arthur Kaliyev $50,000 (1)
Salary Remaining : $14,793
Samuel Fagemo $50,000 (1)
Salary Remaining : $14,793
Vasili Podkolzin $50,000 (1)
Salary Remaining : $14,793
Dawson Mercer $50,000 (2)
Salary Remaining : $14,793
Total Farm Players32
Salary Commitment
Year 2020 : $2,092,500
Year 2021 : $1,455,000
Year 2022 : $810,000
Year 2023 : $100,000
Salary Average Commitment
Year 2020 : $2,072,500
Year 2021 : $1,310,000
Year 2022 : $500,000
Year 2023 : $100,000

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRodgers Place
Level 1: 6000 - $100 - 5,750 - 95.84%
Level 2: 5000 - $70 - 4,806 - 96.12%
Level 3: 2000 - $40 - 1,924 - 96.21%
Level 4: 4000 - $30 - 3,859 - 96.47%
Luxury : 1000 - $200 - 970 - 97.03%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,853 - 92.64%
Farm Level 2: 1000 - $40 - 938 - 93.82%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,310 - 96.16%
Average Income per Game$1,492,982
Year to Date Revenue$43,296,477
Farm
Home Games Left11
Average Attendance - %2,791 - 93.04%
Average Income per Game$175,590
Year to Date Revenue$5,092,111

Expense

Pro Players Total Salaries$69,250,000
Farm Players Total Salaries$4,315,000
Coaches Total Salaries$1,450,000
Luxury Taxe Total$8,548,845
Special Salary Cap Value$0
Pro Year To Date Expenses$48,854,650
Farm Year To Date Expenses$2,897,519
Pro Salary Cap To Date$48,297,961
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,422,802
Farm Estimated Season Revenue$1,931,490
Pro Remaining Season Days52
Pro Expenses Per Days$409,649
Pro Estimated Expenses$21,301,748
Farm Remaining Season Days50
Farm Expenses Per Days$29,379
Farm Estimated Expenses$1,468,950
Estimated Season Expenses$22,770,698
Estimated Season Salary Cap$69,356,453
Estimate Under Maximum Salary Cap of $94,155,692$24,799,239
Estimate Over Minimum Salary Cap of $39,000,000 $30,356,453
Current Bank Account$21,655,692
Projected Bank Account$17,239,286

Pro Players Salaries

Connor McDavid $8,000,000 (1)
-Salary Remaining : $2,432,749
Leon Draisaitl $7,000,000 (4)
-Salary Remaining : $2,128,655
Connor Brown $6,500,000 (2)
-Salary Remaining : $1,976,608
Mitch Marner $5,000,000 (1)
-Salary Remaining : $1,520,468
Carter Hart $4,500,000 (3)
-Salary Remaining : $1,368,421
Marcus Pettersson $4,000,000 (3)
-Salary Remaining : $1,216,374
Frederik Gauthier $4,000,000 (1)
-Salary Remaining : $1,216,374
Brandon Montour $3,750,000 (2)
-Salary Remaining : $1,140,351
Jamie McBain $3,500,000 (2)
-Salary Remaining : $1,064,327
Nicklas Backstrom $3,000,000 (2)
-Salary Remaining : $912,281
Marco Scandella $2,000,000 (1)
-Salary Remaining : $608,187
Jaroslav Halak $2,000,000 (2)
-Salary Remaining : $608,187
Gabriel Carlsson $2,000,000 (4)
-Salary Remaining : $608,187
Mike Lundin $2,000,000 (1)
-Salary Remaining : $608,187
Brandon Saad $2,000,000 (2)
-Salary Remaining : $608,187
Jason Robertson $2,000,000 (3)
-Salary Remaining : $608,187
Logan Stanley $1,500,000 (3)
-Salary Remaining : $456,140
Christian Fischer $1,500,000 (2)
-Salary Remaining : $456,140
Brett Lernout $1,500,000 (1)
-Salary Remaining : $456,140
Andrew Mangiapane $1,500,000 (2)
-Salary Remaining : $456,140
Markus Granlund $1,000,000 (1)
-Salary Remaining : $304,094
Adam Erne $1,000,000 (1)
-Salary Remaining : $304,094
Total Pro Players22
Salary Commitment
Year 2020 : $69,250,000
Year 2021 : $50,750,000
Year 2022 : $27,500,000
Year 2023 : $10,500,000
Salary Average Commitment
Year 2020 : $60,725,000
Year 2021 : $43,225,000
Year 2022 : $18,975,000
Year 2023 : $9,000,000
Salary Cap with 1 Way Contract
Year 2020 : $69,250,000
Year 2021 : $44,750,000
Year 2022 : $21,000,000
Year 2023 : $9,000,000

Farm Players Salaries

Nico Hischier $1,750,000 (3)
Salary Remaining : $517,751
Cody Glass $95,000 (2)
Salary Remaining : $28,107
Klim Kostin $95,000 (2)
Salary Remaining : $28,107
Evan Bouchard $95,000 (3)
Salary Remaining : $28,107
Ryan McLeod $90,000 (2)
Salary Remaining : $26,627
Pontus Holmberg $90,000 (3)
Salary Remaining : $26,627
Martin Frk $90,000 (1)
Salary Remaining : $26,627
Nick Shore $90,000 (1)
Salary Remaining : $26,627
Michael Anderson $80,000 (1)
Salary Remaining : $23,669
Jaxson Stauber $80,000 (3)
Salary Remaining : $23,669
Stuart Skinner $80,000 (2)
Salary Remaining : $23,669
Taro Hirose $80,000 (2)
Salary Remaining : $23,669
Alexander Alexeyev $80,000 (2)
Salary Remaining : $23,669
Filip Kral $70,000 (3)
Salary Remaining : $20,710
Gustav Olofsson $70,000 (1)
Salary Remaining : $20,710
Michael Dipietro $70,000 (2)
Salary Remaining : $20,710
Nikolai Knyzhov $70,000 (1)
Salary Remaining : $20,710
Jordan Subban $60,000 (1)
Salary Remaining : $17,751
Cole Fonstad $60,000 (3)
Salary Remaining : $17,751
Cole Cassels $60,000 (1)
Salary Remaining : $17,751
Colin White $60,000 (2)
Salary Remaining : $17,751
Brayden Pachal $50,000 (1)
Salary Remaining : $14,793
Connor Hurley $50,000 (1)
Salary Remaining : $14,793
Filip Cederqvist $50,000 (1)
Salary Remaining : $14,793
Jordan Spence $50,000 (1)
Salary Remaining : $14,793
Tyson Foerster $50,000 (2)
Salary Remaining : $14,793
Raphael Lavoie $50,000 (1)
Salary Remaining : $14,793
Connor McMichael $50,000 (1)
Salary Remaining : $14,793
Jack Perbix $50,000 (1)
Salary Remaining : $14,793
Riley Damiani $50,000 (1)
Salary Remaining : $14,793
Jan Mysak $50,000 (2)
Salary Remaining : $14,793
Semyon Der-Arguchintsev $50,000 (3)
Salary Remaining : $14,793
Robin Salo $50,000 (3)
Salary Remaining : $14,793
Ronan Seeley $50,000 (2)
Salary Remaining : $14,793
Roni Hirvonen $50,000 (2)
Salary Remaining : $14,793
Jeremy Gregoire $50,000 (1)
Salary Remaining : $14,793
Lucas Johansen $50,000 (1)
Salary Remaining : $14,793
Roby Jarventie $50,000 (2)
Salary Remaining : $14,793
Filip Johansson $50,000 (3)
Salary Remaining : $14,793
Remi Elie $50,000 (1)
Salary Remaining : $14,793
Dylan Holloway $50,000 (2)
Salary Remaining : $14,793
Total Farm Players41
Salary Commitment
Year 2020 : $4,315,000
Year 2021 : $1,930,000
Year 2022 : $1,000,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $3,470,000
Year 2021 : $1,532,500
Year 2022 : $642,500
Year 2023 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $100 - 5,761 - 96.02%
Level 2: 5000 - $70 - 4,758 - 95.17%
Level 3: 2000 - $40 - 1,889 - 94.43%
Level 4: 4000 - $30 - 3,822 - 95.56%
Luxury : 1000 - $200 - 941 - 94.14%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,830 - 91.50%
Farm Level 2: 1000 - $40 - 924 - 92.39%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,172 - 95.40%
Average Income per Game$1,480,834
Year to Date Revenue$42,944,186
Farm
Home Games Left11
Average Attendance - %2,754 - 91.79%
Average Income per Game$173,304
Year to Date Revenue$5,025,803

Expense

Pro Players Total Salaries$69,775,000
Farm Players Total Salaries$3,070,000
Coaches Total Salaries$4,300,000
Luxury Taxe Total$6,370,663
Special Salary Cap Value$0
Pro Year To Date Expenses$49,424,680
Farm Year To Date Expenses$2,065,485
Pro Salary Cap To Date$45,994,907
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,289,174
Farm Estimated Season Revenue$1,906,339
Pro Remaining Season Days52
Pro Expenses Per Days$428,509
Pro Estimated Expenses$22,282,468
Farm Remaining Season Days50
Farm Expenses Per Days$22,899
Farm Estimated Expenses$1,144,950
Estimated Season Expenses$23,427,418
Estimated Season Salary Cap$65,084,367
Estimate Under Maximum Salary Cap of $82,535,106$17,450,739
Estimate Over Minimum Salary Cap of $39,000,000 $26,084,367
Current Bank Account$10,035,106
Projected Bank Account$4,803,201

Pro Players Salaries

Rasmus Ristolainen $9,000,000 (3)
-Salary Remaining : $2,736,842
Matt Duchene $8,500,000 (1)
-Salary Remaining : $2,584,795
Aaron Ekblad (Out of Payroll) $7,000,000 (4)
-Salary Remaining : $2,128,655
Alex Galchenyuk $6,500,000 (2)
-Salary Remaining : $1,976,608
Aleksander Barkov $5,000,000 (3)
-Salary Remaining : $1,520,468
Ville Husso $5,000,000 (1)
-Salary Remaining : $1,520,468
Nick Schmaltz $4,000,000 (4)
-Salary Remaining : $1,216,374
Matthew Tkachuk $3,750,000 (2)
-Salary Remaining : $1,140,351
Jordan Szwarz $3,000,000 (1)
-Salary Remaining : $912,281
Miro Aaltonen $2,750,000 (1)
-Salary Remaining : $836,257
Radim Simek $2,100,000 (1)
-Salary Remaining : $638,596
Dominik Kahun $1,850,000 (1)
-Salary Remaining : $562,573
Niklas Hansson $1,700,000 (1)
-Salary Remaining : $516,959
Dmitry Kulikov $1,700,000 (1)
-Salary Remaining : $516,959
Brandon Halverson $1,500,000 (1)
-Salary Remaining : $456,140
Griffin Reinhart $1,500,000 (1)
-Salary Remaining : $456,140
Nathan Walker $1,000,000 (2)
-Salary Remaining : $304,094
Dmitrij Jaskin $1,000,000 (1)
-Salary Remaining : $304,094
Chris Bourque $1,000,000 (1)
-Salary Remaining : $304,094
Nikolay Goldobin $975,000 (1)
-Salary Remaining : $296,491
Ryan Pulock $950,000 (1)
-Salary Remaining : $288,889
Total Pro Players21
Salary Commitment
Year 2020 : $69,775,000
Year 2021 : $36,050,000
Year 2022 : $25,500,000
Year 2023 : $12,500,000
Salary Average Commitment
Year 2020 : $60,925,000
Year 2021 : $33,750,000
Year 2022 : $25,000,000
Year 2023 : $11,000,000
Salary Cap with 1 Way Contract
Year 2020 : $69,775,000
Year 2021 : $36,250,000
Year 2022 : $25,000,000
Year 2023 : $11,000,000

Farm Players Salaries

Timothy Liljegren $1,350,000 (3)
Salary Remaining : $399,408
Eetu Luostarinen $125,000 (3)
Salary Remaining : $36,982
Joni Jurmo $95,000 (4)
Salary Remaining : $28,107
Jeremias Lindewall $80,000 (4)
Salary Remaining : $23,669
Viktor Baldayev $80,000 (1)
Salary Remaining : $23,669
Joseph Woll $75,000 (4)
Salary Remaining : $22,189
Brendan Leipsic $75,000 (1)
Salary Remaining : $22,189
Kirill Steklov $75,000 (4)
Salary Remaining : $22,189
Dylan Gambrell $75,000 (2)
Salary Remaining : $22,189
Nick Paul $70,000 (2)
Salary Remaining : $20,710
Alexander Romanov $65,000 (4)
Salary Remaining : $19,231
Austin Poganski $60,000 (1)
Salary Remaining : $17,751
Arvid Soderblom $60,000 (3)
Salary Remaining : $17,751
William Dufour $60,000 (3)
Salary Remaining : $17,751
Jordan Harris $60,000 (3)
Salary Remaining : $17,751
Matias Rajaniemi $60,000 (4)
Salary Remaining : $17,751
Logan Barlage $60,000 (3)
Salary Remaining : $17,751
Kieffer Bellows $55,000 (1)
Salary Remaining : $16,272
Brett Pollock $50,000 (2)
Salary Remaining : $14,793
Kirill Ustimenko $50,000 (1)
Salary Remaining : $14,793
Nick Abruzzese $50,000 (1)
Salary Remaining : $14,793
Mikhail Abramov $50,000 (1)
Salary Remaining : $14,793
Mattias Norlinder $50,000 (1)
Salary Remaining : $14,793
Rafael Harvey-Pinard $50,000 (1)
Salary Remaining : $14,793
Tyce Thompson $50,000 (1)
Salary Remaining : $14,793
Nathan Legare $50,000 (1)
Salary Remaining : $14,793
Lukas Svejkovsky $50,000 (2)
Salary Remaining : $14,793
Maxim Marushev $40,000 (3)
Salary Remaining : $11,834
Total Farm Players28
Salary Commitment
Year 2020 : $3,070,000
Year 2021 : $1,565,000
Year 2022 : $1,525,000
Year 2023 : $770,000
Salary Average Commitment
Year 2020 : $2,635,000
Year 2021 : $1,160,000
Year 2022 : $915,000
Year 2023 : $450,000

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paint Arena
Level 1: 6000 - $100 - 5,721 - 95.34%
Level 2: 5000 - $70 - 4,868 - 97.36%
Level 3: 2000 - $40 - 1,951 - 97.54%
Level 4: 4000 - $30 - 3,925 - 98.14%
Luxury : 1000 - $200 - 973 - 97.29%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,873 - 93.63%
Farm Level 2: 1000 - $40 - 931 - 93.11%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left12
Average Attendance - %17,438 - 96.88%
Average Income per Game$1,498,671
Year to Date Revenue$41,962,774
Farm
Home Games Left11
Average Attendance - %2,804 - 93.45%
Average Income per Game$176,735
Year to Date Revenue$5,125,312

Expense

Pro Players Total Salaries$69,800,000
Farm Players Total Salaries$1,652,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$7,247,775
Special Salary Cap Value$0
Pro Year To Date Expenses$49,184,500
Farm Year To Date Expenses$1,553,971
Pro Salary Cap To Date$48,488,588
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,984,046
Farm Estimated Season Revenue$1,944,084
Pro Remaining Season Days52
Pro Expenses Per Days$414,035
Pro Estimated Expenses$21,529,820
Farm Remaining Season Days50
Farm Expenses Per Days$12,737
Farm Estimated Expenses$636,850
Estimated Season Expenses$22,166,670
Estimated Season Salary Cap$69,714,312
Estimate Under Maximum Salary Cap of $107,183,071$37,468,759
Estimate Over Minimum Salary Cap of $39,000,000 $30,714,312
Current Bank Account$34,683,071
Projected Bank Account$32,444,531

Pro Players Salaries

Mark Scheifele $7,250,000 (3)
-Salary Remaining : $2,204,678
John Tavares $7,000,000 (4)
-Salary Remaining : $2,128,655
Artemi Panarin $6,100,000 (1)
-Salary Remaining : $1,854,971
Sebastian Aho $5,000,000 (4)
-Salary Remaining : $1,520,468
Oscar Klefbom $5,000,000 (2)
-Salary Remaining : $1,520,468
Jake Virtanen $4,250,000 (4)
-Salary Remaining : $1,292,398
Neal Pionk $4,000,000 (4)
-Salary Remaining : $1,216,374
Adam Fox $4,000,000 (1)
-Salary Remaining : $1,216,374
Nikolaj Ehlers $3,500,000 (2)
-Salary Remaining : $1,064,327
Tye McGinn $3,500,000 (3)
-Salary Remaining : $1,064,327
Sam Gagner $3,000,000 (3)
-Salary Remaining : $912,281
Jakub Voracek $3,000,000 (2)
-Salary Remaining : $912,281
Brady Tkachuk $2,500,000 (4)
-Salary Remaining : $760,234
Jeremy Swayman $2,500,000 (3)
-Salary Remaining : $760,234
Jordan Staal $2,500,000 (1)
-Salary Remaining : $760,234
Nick Blankenburg $2,000,000 (3)
-Salary Remaining : $608,187
Gavin Bayreuther $2,000,000 (2)
-Salary Remaining : $608,187
James Reimer $1,000,000 (1)
-Salary Remaining : $304,094
Iven Barbashev $900,000 (2)
-Salary Remaining : $273,684
John Marino $800,000 (1)
-Salary Remaining : $243,275
Total Pro Players20
Salary Commitment
Year 2020 : $69,800,000
Year 2021 : $58,700,000
Year 2022 : $44,500,000
Year 2023 : $26,250,000
Salary Average Commitment
Year 2020 : $64,550,000
Year 2021 : $52,550,000
Year 2022 : $40,000,000
Year 2023 : $22,750,000
Salary Cap with 1 Way Contract
Year 2020 : $69,800,000
Year 2021 : $55,400,000
Year 2022 : $41,000,000
Year 2023 : $22,750,000

Farm Players Salaries

Pierre-Luc Dubois $125,000 (2)
Salary Remaining : $36,982
Ukko-Pekka Luukkonen $92,500 (1)
Salary Remaining : $27,367
Philipp Kurashev $80,000 (3)
Salary Remaining : $23,669
Jesper Boqvist $70,000 (1)
Salary Remaining : $20,710
Denis Malgin $70,000 (1)
Salary Remaining : $20,710
Juuso Ikonen $70,000 (1)
Salary Remaining : $20,710
Josh Ho-Sang $60,000 (1)
Salary Remaining : $17,751
Kevin Stenlund $60,000 (1)
Salary Remaining : $17,751
Jeff Malott $60,000 (1)
Salary Remaining : $17,751
Sampo Ranta $60,000 (4)
Salary Remaining : $17,751
Jared McIsaac $55,000 (1)
Salary Remaining : $16,272
Bowen Byram $50,000 (1)
Salary Remaining : $14,793
Marc Del Gaizo $50,000 (1)
Salary Remaining : $14,793
Leevi Merilainen $50,000 (2)
Salary Remaining : $14,793
Donovan Sebrango $50,000 (2)
Salary Remaining : $14,793
Valtteri Puustinen $50,000 (1)
Salary Remaining : $14,793
Mavrik Bourque $50,000 (2)
Salary Remaining : $14,793
Nolan Foote $50,000 (1)
Salary Remaining : $14,793
Matthew Boldy $50,000 (1)
Salary Remaining : $14,793
Austin Strand $50,000 (1)
Salary Remaining : $14,793
Zachary Gallant $50,000 (1)
Salary Remaining : $14,793
Ryan MacInnis $50,000 (1)
Salary Remaining : $14,793
Ryan Johnson $50,000 (1)
Salary Remaining : $14,793
Artemi Kniazev $50,000 (1)
Salary Remaining : $14,793
Jackson LaCombe $50,000 (1)
Salary Remaining : $14,793
Shawn Boudrias $50,000 (1)
Salary Remaining : $14,793
Dmitry Voronkov $50,000 (1)
Salary Remaining : $14,793
Zachary Bouthillier $50,000 (1)
Salary Remaining : $14,793
Total Farm Players28
Salary Commitment
Year 2020 : $1,652,500
Year 2021 : $510,000
Year 2022 : $200,000
Year 2023 : $90,000
Salary Average Commitment
Year 2020 : $1,565,000
Year 2021 : $370,000
Year 2022 : $140,000
Year 2023 : $60,000

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone arena
Level 1: 6000 - $100 - 5,739 - 95.64%
Level 2: 5000 - $70 - 4,816 - 96.32%
Level 3: 2000 - $40 - 1,926 - 96.29%
Level 4: 4000 - $30 - 3,821 - 95.52%
Luxury : 1000 - $200 - 961 - 96.11%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,834 - 91.68%
Farm Level 2: 1000 - $40 - 913 - 91.26%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,263 - 95.90%
Average Income per Game$1,489,096
Year to Date Revenue$43,183,776
Farm
Home Games Left11
Average Attendance - %2,746 - 91.54%
Average Income per Game$173,096
Year to Date Revenue$5,019,789

Expense

Pro Players Total Salaries$68,800,000
Farm Players Total Salaries$2,462,500
Coaches Total Salaries$2,550,000
Luxury Taxe Total$7,759,424
Special Salary Cap Value$0
Pro Year To Date Expenses$49,429,679
Farm Year To Date Expenses$2,244,096
Pro Salary Cap To Date$48,211,854
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,380,053
Farm Estimated Season Revenue$1,904,058
Pro Remaining Season Days52
Pro Expenses Per Days$412,573
Pro Estimated Expenses$21,453,796
Farm Remaining Season Days50
Farm Expenses Per Days$19,305
Farm Estimated Expenses$965,250
Estimated Season Expenses$22,419,046
Estimated Season Salary Cap$69,133,482
Estimate Under Maximum Salary Cap of $77,919,055$8,785,573
Estimate Over Minimum Salary Cap of $39,000,000 $30,133,482
Current Bank Account$5,419,055
Projected Bank Account$1,284,120

Pro Players Salaries

Claude Giroux $7,000,000 (2)
-Salary Remaining : $2,128,655
Zack Kassian $6,200,000 (1)
-Salary Remaining : $1,885,380
Andrei Vasilevskiy $5,750,000 (4)
-Salary Remaining : $1,748,538
Jack Eichel $5,250,000 (2)
-Salary Remaining : $1,596,491
Alexander Ovechkin $5,000,000 (2)
-Salary Remaining : $1,520,468
Ryan Mcdonagh $5,000,000 (3)
-Salary Remaining : $1,520,468
John Moore $5,000,000 (4)
-Salary Remaining : $1,520,468
Justin Faulk $4,250,000 (1)
-Salary Remaining : $1,292,398
Jujhar Khaira $3,600,000 (1)
-Salary Remaining : $1,094,737
Reilly Smith $3,500,000 (1)
-Salary Remaining : $1,064,327
Andy Miele $2,750,000 (1)
-Salary Remaining : $836,257
Mark Pysyk $2,500,000 (2)
-Salary Remaining : $760,234
Max Reinhart $2,200,000 (2)
-Salary Remaining : $669,006
Roope Hintz $2,000,000 (2)
-Salary Remaining : $608,187
Travis Dermott $2,000,000 (1)
-Salary Remaining : $608,187
Andreas Englund $2,000,000 (1)
-Salary Remaining : $608,187
Nicolas Kerdiles $1,750,000 (2)
-Salary Remaining : $532,164
Mathieu Joseph $1,200,000 (3)
-Salary Remaining : $364,912
Brent Burns $950,000 (1)
-Salary Remaining : $288,889
Felix Sanstrom $900,000 (2)
-Salary Remaining : $273,684
Total Pro Players20
Salary Commitment
Year 2020 : $68,800,000
Year 2021 : $43,950,000
Year 2022 : $16,750,000
Year 2023 : $9,750,000
Salary Average Commitment
Year 2020 : $68,725,000
Year 2021 : $46,050,000
Year 2022 : $18,450,000
Year 2023 : $10,750,000
Salary Cap with 1 Way Contract
Year 2020 : $68,800,000
Year 2021 : $43,550,000
Year 2022 : $16,950,000
Year 2023 : $10,750,000

Farm Players Salaries

Joel Armia $97,500 (1)
Salary Remaining : $28,846
Reilly Walsh $95,000 (1)
Salary Remaining : $28,107
Hunter Shinkaruk $95,000 (1)
Salary Remaining : $28,107
Lucas Wallmark $90,000 (1)
Salary Remaining : $26,627
Sean Durzi $90,000 (3)
Salary Remaining : $26,627
Josh Norris $90,000 (2)
Salary Remaining : $26,627
Ian Mitchell $85,000 (2)
Salary Remaining : $25,148
Nolan Vesey $85,000 (1)
Salary Remaining : $25,148
Tristan Jarry $80,000 (1)
Salary Remaining : $23,669
Pavol Regenda $80,000 (3)
Salary Remaining : $23,669
Carl Dahlstrom $80,000 (1)
Salary Remaining : $23,669
Gerald Mayhew $75,000 (1)
Salary Remaining : $22,189
Milos Kelemen $70,000 (4)
Salary Remaining : $20,710
Josh Wesley $70,000 (2)
Salary Remaining : $20,710
Olli Juolevi $70,000 (1)
Salary Remaining : $20,710
Sergei Zborovskiy $70,000 (3)
Salary Remaining : $20,710
Alexis Gravel $65,000 (2)
Salary Remaining : $19,231
Zachary Emond $65,000 (2)
Salary Remaining : $19,231
Grant Hutton $60,000 (1)
Salary Remaining : $17,751
Bokondji Imama $50,000 (2)
Salary Remaining : $14,793
Theo Rochette $50,000 (2)
Salary Remaining : $14,793
Gage Goncalves $50,000 (2)
Salary Remaining : $14,793
Jack Quinn $50,000 (2)
Salary Remaining : $14,793
Brandon Coe $50,000 (2)
Salary Remaining : $14,793
Matt Kessel $50,000 (2)
Salary Remaining : $14,793
Ruslan Iskhakov $50,000 (4)
Salary Remaining : $14,793
Maxim Groshev $50,000 (2)
Salary Remaining : $14,793
Tobias Bjornfot $50,000 (1)
Salary Remaining : $14,793
Filip Chlapik $50,000 (3)
Salary Remaining : $14,793
Dylan Peterson $50,000 (2)
Salary Remaining : $14,793
Ty Smilanic $50,000 (2)
Salary Remaining : $14,793
Jack Malone $50,000 (1)
Salary Remaining : $14,793
Mark Kastelic $50,000 (1)
Salary Remaining : $14,793
Henry Thrun $50,000 (1)
Salary Remaining : $14,793
Carsen Twarynski $50,000 (3)
Salary Remaining : $14,793
William Bitten $50,000 (2)
Salary Remaining : $14,793
Libor Hajek $50,000 (4)
Salary Remaining : $14,793
Patrick Moynihan $50,000 (1)
Salary Remaining : $14,793
Total Farm Players38
Salary Commitment
Year 2020 : $2,462,500
Year 2021 : $1,385,000
Year 2022 : $510,000
Year 2023 : $170,000
Salary Average Commitment
Year 2020 : $2,462,500
Year 2021 : $1,385,000
Year 2022 : $510,000
Year 2023 : $170,000

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 5,669 - 94.48%
Level 2: 5000 - $70 - 4,767 - 95.35%
Level 3: 2000 - $40 - 1,885 - 94.24%
Level 4: 4000 - $30 - 3,773 - 94.32%
Luxury : 1000 - $200 - 942 - 94.18%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,877 - 93.85%
Farm Level 2: 1000 - $40 - 923 - 92.25%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,035 - 94.64%
Average Income per Game$1,469,159
Year to Date Revenue$42,605,612
Farm
Home Games Left11
Average Attendance - %2,800 - 93.32%
Average Income per Game$176,710
Year to Date Revenue$5,124,597

Expense

Pro Players Total Salaries$67,050,000
Farm Players Total Salaries$2,175,000
Coaches Total Salaries$1,850,000
Luxury Taxe Total$6,297,570
Special Salary Cap Value$0
Pro Year To Date Expenses$47,997,389
Farm Year To Date Expenses$1,740,252
Pro Salary Cap To Date$46,953,521
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,160,749
Farm Estimated Season Revenue$1,943,813
Pro Remaining Season Days52
Pro Expenses Per Days$400,877
Pro Estimated Expenses$20,845,604
Farm Remaining Season Days50
Farm Expenses Per Days$14,941
Farm Estimated Expenses$747,050
Estimated Season Expenses$21,592,654
Estimated Season Salary Cap$67,342,981
Estimate Under Maximum Salary Cap of $131,358,353$64,015,372
Estimate Over Minimum Salary Cap of $39,000,000 $28,342,981
Current Bank Account$58,858,353
Projected Bank Account$55,370,261

Pro Players Salaries

Milan Lucic $6,500,000 (2)
-Salary Remaining : $1,976,608
Sean Couturier $6,500,000 (1)
-Salary Remaining : $1,976,608
Cale Makar $6,000,000 (3)
-Salary Remaining : $1,824,561
Jake McCabe $5,000,000 (2)
-Salary Remaining : $1,520,468
Samuel Montembeault $4,500,000 (4)
-Salary Remaining : $1,368,421
Devante Smith-Pelly $4,000,000 (2)
-Salary Remaining : $1,216,374
Viktor Arvidsson $4,000,000 (3)
-Salary Remaining : $1,216,374
Tomas Hertl $4,000,000 (3)
-Salary Remaining : $1,216,374
Ryan Strome $4,000,000 (3)
-Salary Remaining : $1,216,374
Mikhail Sergachev $3,000,000 (2)
-Salary Remaining : $912,281
Ondrej Palat $3,000,000 (1)
-Salary Remaining : $912,281
Oliver Bjorkstrand $2,500,000 (2)
-Salary Remaining : $760,234
Vince Dunn $2,250,000 (1)
-Salary Remaining : $684,211
Eric Comrie $2,000,000 (1)
-Salary Remaining : $608,187
Steven Santini $2,000,000 (1)
-Salary Remaining : $608,187
Henrik Samuelsson $1,500,000 (1)
-Salary Remaining : $456,140
David Pope $1,500,000 (1)
-Salary Remaining : $456,140
Casey Mittelstadt $1,500,000 (2)
-Salary Remaining : $456,140
Derrick Pouliot $950,000 (1)
-Salary Remaining : $288,889
Owen Tippet $800,000 (2)
-Salary Remaining : $243,275
Nolan Patrick $800,000 (1)
-Salary Remaining : $243,275
K'Andre Miller $750,000 (4)
-Salary Remaining : $228,070
Total Pro Players22
Salary Commitment
Year 2020 : $67,050,000
Year 2021 : $50,900,000
Year 2022 : $27,250,000
Year 2023 : $8,500,000
Salary Average Commitment
Year 2020 : $58,350,000
Year 2021 : $42,950,000
Year 2022 : $22,250,000
Year 2023 : $5,250,000
Salary Cap with 1 Way Contract
Year 2020 : $67,050,000
Year 2021 : $46,550,000
Year 2022 : $23,250,000
Year 2023 : $5,250,000

Farm Players Salaries

Sebastian Collberg $95,000 (1)
Salary Remaining : $28,107
Dryden Hunt $90,000 (1)
Salary Remaining : $26,627
Colton White $90,000 (2)
Salary Remaining : $26,627
Alexander Barabanov $80,000 (2)
Salary Remaining : $23,669
Cale Fleury $80,000 (2)
Salary Remaining : $23,669
Jake Marchment $80,000 (2)
Salary Remaining : $23,669
Andrew Peeke $80,000 (3)
Salary Remaining : $23,669
Dante Fabbro $80,000 (2)
Salary Remaining : $23,669
Mikhail Vorobyev $70,000 (1)
Salary Remaining : $20,710
Yegor Korshkov $70,000 (1)
Salary Remaining : $20,710
Joshua Jacobs $70,000 (2)
Salary Remaining : $20,710
Samuel Ersson $70,000 (3)
Salary Remaining : $20,710
Connor Chatam $65,000 (1)
Salary Remaining : $19,231
Dylan Samberg $60,000 (2)
Salary Remaining : $17,751
Martin Kaut $60,000 (3)
Salary Remaining : $17,751
Mason Shaw $60,000 (1)
Salary Remaining : $17,751
Ryan Poehling $60,000 (2)
Salary Remaining : $17,751
Linus Sandin $60,000 (1)
Salary Remaining : $17,751
Alex Barre-Boulet $55,000 (1)
Salary Remaining : $16,272
Samuel Houde $50,000 (2)
Salary Remaining : $14,793
Ben Jones $50,000 (1)
Salary Remaining : $14,793
Carter Savoie $50,000 (2)
Salary Remaining : $14,793
Ridly Greig $50,000 (2)
Salary Remaining : $14,793
Dustin Wolf $50,000 (1)
Salary Remaining : $14,793
Shane Pinto $50,000 (1)
Salary Remaining : $14,793
Hugo Ollas $50,000 (2)
Salary Remaining : $14,793
Jeffrey Viel $50,000 (2)
Salary Remaining : $14,793
Alexander Volkov $50,000 (1)
Salary Remaining : $14,793
Jack Drury $50,000 (2)
Salary Remaining : $14,793
Jakub Lauko $50,000 (2)
Salary Remaining : $14,793
Mathias Laferriere $50,000 (2)
Salary Remaining : $14,793
Maxwell Crozier $50,000 (1)
Salary Remaining : $14,793
Will Francis $50,000 (1)
Salary Remaining : $14,793
Andrei Altybarmakyan $50,000 (1)
Salary Remaining : $14,793
Tim Stutzle $50,000 (2)
Salary Remaining : $14,793
Total Farm Players35
Salary Commitment
Year 2020 : $2,175,000
Year 2021 : $1,270,000
Year 2022 : $230,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,175,000
Year 2021 : $1,260,000
Year 2022 : $210,000
Year 2023 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars arena
Level 1: 6000 - $100 - 5,732 - 95.53%
Level 2: 5000 - $70 - 4,782 - 95.64%
Level 3: 2000 - $40 - 1,914 - 95.69%
Level 4: 4000 - $30 - 3,851 - 96.27%
Luxury : 1000 - $200 - 946 - 94.64%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,878 - 93.88%
Farm Level 2: 1000 - $40 - 934 - 93.39%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,225 - 95.69%
Average Income per Game$1,482,658
Year to Date Revenue$42,997,082
Farm
Home Games Left11
Average Attendance - %2,812 - 93.72%
Average Income per Game$177,230
Year to Date Revenue$5,139,679

Expense

Pro Players Total Salaries$68,425,000
Farm Players Total Salaries$2,285,000
Coaches Total Salaries$3,250,000
Luxury Taxe Total$7,584,042
Special Salary Cap Value$0
Pro Year To Date Expenses$48,694,877
Farm Year To Date Expenses$2,478,086
Pro Salary Cap To Date$47,016,505
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,309,238
Farm Estimated Season Revenue$1,949,533
Pro Remaining Season Days52
Pro Expenses Per Days$411,842
Pro Estimated Expenses$21,415,784
Farm Remaining Season Days50
Farm Expenses Per Days$20,917
Farm Estimated Expenses$1,045,850
Estimated Season Expenses$22,461,634
Estimated Season Salary Cap$67,824,097
Estimate Under Maximum Salary Cap of $82,289,180$14,465,083
Estimate Over Minimum Salary Cap of $39,000,000 $28,824,097
Current Bank Account$9,789,180
Projected Bank Account$5,586,317

Pro Players Salaries

Nikita Kucherov $6,000,000 (1)
-Salary Remaining : $1,824,561
Dylan Larkin $6,000,000 (2)
-Salary Remaining : $1,824,561
Mathew Dumba $5,500,000 (3)
-Salary Remaining : $1,672,515
Alexandar Georgiev $5,500,000 (1)
-Salary Remaining : $1,672,515
Kyle Clifford $5,000,000 (1)
-Salary Remaining : $1,520,468
Colton Parayko $5,000,000 (2)
-Salary Remaining : $1,520,468
Charlie Coyle $4,375,000 (2)
-Salary Remaining : $1,330,409
Danton Heinen $4,000,000 (3)
-Salary Remaining : $1,216,374
Adam Gaudette $4,000,000 (4)
-Salary Remaining : $1,216,374
Mikkel Boedker $3,000,000 (1)
-Salary Remaining : $912,281
Josh Manson $2,750,000 (1)
-Salary Remaining : $836,257
Michael Kostka $2,500,000 (1)
-Salary Remaining : $760,234
Roland McKeown $2,200,000 (2)
-Salary Remaining : $669,006
Martin Marincin $2,000,000 (2)
-Salary Remaining : $608,187
Jason Akeson $2,000,000 (2)
-Salary Remaining : $608,187
Tyson Barrie $1,850,000 (1)
-Salary Remaining : $562,573
T.J. Hensick $1,500,000 (1)
-Salary Remaining : $456,140
Christoffer Ehn $1,500,000 (1)
-Salary Remaining : $456,140
Carson Mcmillan $1,250,000 (2)
-Salary Remaining : $380,117
Brendan Woods $1,250,000 (2)
-Salary Remaining : $380,117
Matt Hackett $1,250,000 (2)
-Salary Remaining : $380,117
Total Pro Players21
Salary Commitment
Year 2020 : $68,425,000
Year 2021 : $38,975,000
Year 2022 : $15,000,000
Year 2023 : $5,000,000
Salary Average Commitment
Year 2020 : $62,350,000
Year 2021 : $35,525,000
Year 2022 : $12,500,000
Year 2023 : $4,000,000
Salary Cap with 1 Way Contract
Year 2020 : $68,425,000
Year 2021 : $38,825,000
Year 2022 : $13,500,000
Year 2023 : $4,000,000

Farm Players Salaries

Kale Clague $130,000 (2)
Salary Remaining : $38,462
Ian McCoshen $97,500 (1)
Salary Remaining : $28,846
Joonas Lyytinen $97,500 (1)
Salary Remaining : $28,846
Grigori Denisenko $97,500 (3)
Salary Remaining : $28,846
Simon Benoit $97,500 (3)
Salary Remaining : $28,846
Pavel Kraskovsky $97,500 (2)
Salary Remaining : $28,846
Brycen Martin $95,000 (2)
Salary Remaining : $28,107
Clayton Keller $90,000 (1)
Salary Remaining : $26,627
Morgan Frost $90,000 (1)
Salary Remaining : $26,627
Adam Werner $85,000 (2)
Salary Remaining : $25,148
Anton Blidh $80,000 (1)
Salary Remaining : $23,669
Sebastian Ahaut $80,000 (1)
Salary Remaining : $23,669
Maxim Mamin $75,000 (1)
Salary Remaining : $22,189
Philippe Desrosiers $70,000 (1)
Salary Remaining : $20,710
Nick Swaney $70,000 (3)
Salary Remaining : $20,710
Dominik Bokk $70,000 (4)
Salary Remaining : $20,710
Ivan Prosvetov $70,000 (4)
Salary Remaining : $20,710
Jack Studnicka $70,000 (3)
Salary Remaining : $20,710
Scott Reedy $62,500 (3)
Salary Remaining : $18,491
Michael Bunting $60,000 (2)
Salary Remaining : $17,751
Vladislav Kolyachonok $50,000 (1)
Salary Remaining : $14,793
Seth Jarvis $50,000 (2)
Salary Remaining : $14,793
Samuel Poulin $50,000 (1)
Salary Remaining : $14,793
Riley Duran $50,000 (2)
Salary Remaining : $14,793
Will Cuylle $50,000 (2)
Salary Remaining : $14,793
Oskar Steen $50,000 (1)
Salary Remaining : $14,793
Ryan Beck $50,000 (2)
Salary Remaining : $14,793
Conor Timmins $50,000 (3)
Salary Remaining : $14,793
Philip Broberg $50,000 (1)
Salary Remaining : $14,793
Jack Ramsey $50,000 (1)
Salary Remaining : $14,793
Viktor Lodin $50,000 (1)
Salary Remaining : $14,793
Braden Schneider $50,000 (2)
Salary Remaining : $14,793
Total Farm Players32
Salary Commitment
Year 2020 : $2,285,000
Year 2021 : $1,375,000
Year 2022 : $587,500
Year 2023 : $140,000
Salary Average Commitment
Year 2020 : $2,205,000
Year 2021 : $1,225,000
Year 2022 : $587,500
Year 2023 : $140,000

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKey Bank Center
Level 1: 6000 - $100 - 5,809 - 96.82%
Level 2: 5000 - $70 - 4,722 - 94.44%
Level 3: 2000 - $40 - 1,937 - 96.86%
Level 4: 4000 - $30 - 3,831 - 95.78%
Luxury : 1000 - $200 - 973 - 97.34%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,859 - 92.95%
Farm Level 2: 1000 - $40 - 926 - 92.65%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,273 - 95.96%
Average Income per Game$1,493,353
Year to Date Revenue$43,307,242
Farm
Home Games Left11
Average Attendance - %2,785 - 92.85%
Average Income per Game$175,544
Year to Date Revenue$5,090,769

Expense

Pro Players Total Salaries$65,875,000
Farm Players Total Salaries$4,145,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$21,452,954
Special Salary Cap Value$0
Pro Year To Date Expenses$51,002,035
Farm Year To Date Expenses$2,414,246
Pro Salary Cap To Date$50,306,124
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,426,885
Farm Estimated Season Revenue$1,930,981
Pro Remaining Season Days52
Pro Expenses Per Days$391,082
Pro Estimated Expenses$20,336,264
Farm Remaining Season Days50
Farm Expenses Per Days$30,444
Farm Estimated Expenses$1,522,200
Estimated Season Expenses$21,858,464
Estimated Season Salary Cap$70,338,292
Estimate Under Maximum Salary Cap of $77,831,315$7,493,023
Estimate Over Minimum Salary Cap of $39,000,000 $31,338,292
Current Bank Account$5,331,315
Projected Bank Account$1,830,717

Pro Players Salaries

Steven Stamkos $9,000,000 (4)
-Salary Remaining : $2,736,842
Tyler Myers $5,500,000 (4)
-Salary Remaining : $1,672,515
John Carlson $5,500,000 (4)
-Salary Remaining : $1,672,515
Corey Perry $5,000,000 (3)
-Salary Remaining : $1,520,468
Victor Hedman $4,500,000 (4)
-Salary Remaining : $1,368,421
Ryan O'Reilly $4,500,000 (1)
-Salary Remaining : $1,368,421
Marcus Foligno $4,000,000 (1)
-Salary Remaining : $1,216,374
Alex DeBrincat $3,750,000 (2)
-Salary Remaining : $1,140,351
Olli Maatta $3,500,000 (1)
-Salary Remaining : $1,064,327
Anze Kopitar $3,000,000 (2)
-Salary Remaining : $912,281
Evgeni Malkin $3,000,000 (1)
-Salary Remaining : $912,281
Igor Shesterkin $2,750,000 (2)
-Salary Remaining : $836,257
Mark Stone $2,500,000 (2)
-Salary Remaining : $760,234
Kyle Connor $2,000,000 (3)
-Salary Remaining : $608,187
Brock Nelson $1,800,000 (1)
-Salary Remaining : $547,368
Philippe Myers $1,500,000 (3)
-Salary Remaining : $456,140
Morgan Rielly $1,250,000 (1)
-Salary Remaining : $380,117
Artem Zub $975,000 (1)
-Salary Remaining : $296,491
Kevin Fiala $950,000 (2)
-Salary Remaining : $288,889
Connor Hellebyuk $900,000 (1)
-Salary Remaining : $273,684
Total Pro Players20
Salary Commitment
Year 2020 : $65,875,000
Year 2021 : $46,200,000
Year 2022 : $32,500,000
Year 2023 : $20,000,000
Salary Average Commitment
Year 2020 : $63,025,000
Year 2021 : $43,700,000
Year 2022 : $33,000,000
Year 2023 : $24,500,000
Salary Cap with 1 Way Contract
Year 2020 : $65,875,000
Year 2021 : $45,950,000
Year 2022 : $33,000,000
Year 2023 : $24,500,000

Farm Players Salaries

Evan Rodrigues $2,000,000 (1)
Salary Remaining : $591,716
Jacob Larsson $95,000 (1)
Salary Remaining : $28,107
Devon Teows $90,000 (1)
Salary Remaining : $26,627
Dillon Heatherington $90,000 (1)
Salary Remaining : $26,627
Mason Appleton $85,000 (2)
Salary Remaining : $25,148
Nathan Noel $80,000 (1)
Salary Remaining : $23,669
Adam Brooks $80,000 (2)
Salary Remaining : $23,669
Matt Puempel $75,000 (2)
Salary Remaining : $22,189
Ryan Fitzgerald $75,000 (1)
Salary Remaining : $22,189
John Leonard $75,000 (4)
Salary Remaining : $22,189
Drew O'Connor $70,000 (1)
Salary Remaining : $20,710
Xavier Bouchard $70,000 (4)
Salary Remaining : $20,710
Joey Daccord $65,000 (2)
Salary Remaining : $19,231
Daniel Sprong $60,000 (3)
Salary Remaining : $17,751
Dmitri Semykin $60,000 (4)
Salary Remaining : $17,751
Alex Schoenborn $60,000 (1)
Salary Remaining : $17,751
Lauri Pajuniemi $60,000 (4)
Salary Remaining : $17,751
Nathan Smith $55,000 (1)
Salary Remaining : $16,272
Ruben Rafkin $50,000 (2)
Salary Remaining : $14,793
Peyton Krebs $50,000 (1)
Salary Remaining : $14,793
Ethan Edwards $50,000 (2)
Salary Remaining : $14,793
Jacob Perreault $50,000 (2)
Salary Remaining : $14,793
Jeremie Poirier $50,000 (2)
Salary Remaining : $14,793
Lukas Cormier $50,000 (2)
Salary Remaining : $14,793
Peyton Jones $50,000 (1)
Salary Remaining : $14,793
Michael Pezzetta $50,000 (4)
Salary Remaining : $14,793
Anthony Romano $50,000 (1)
Salary Remaining : $14,793
Austin Wong $50,000 (1)
Salary Remaining : $14,793
Christopher Paquette $50,000 (1)
Salary Remaining : $14,793
Jayden Struble $50,000 (1)
Salary Remaining : $14,793
Samuel Bolduc (Out of Payroll) $50,000 (1)
Salary Remaining : $14,793
Gianni Fairbrother $50,000 (1)
Salary Remaining : $14,793
Daniel Bukac $50,000 (1)
Salary Remaining : $14,793
Felix Bibeau $50,000 (1)
Salary Remaining : $14,793
Simon Holmstrom $50,000 (1)
Salary Remaining : $14,793
Zachary Senyshyn $50,000 (3)
Salary Remaining : $14,793
Total Farm Players36
Salary Commitment
Year 2020 : $4,145,000
Year 2021 : $990,000
Year 2022 : $425,000
Year 2023 : $315,000
Salary Average Commitment
Year 2020 : $3,035,000
Year 2021 : $970,000
Year 2022 : $425,000
Year 2023 : $315,000

Senateurs



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Canadian Tire
Level 1: 6000 - $100 - 5,818 - 96.96%
Level 2: 5000 - $70 - 4,825 - 96.50%
Level 3: 2000 - $40 - 1,913 - 95.67%
Level 4: 4000 - $30 - 3,871 - 96.77%
Luxury : 1000 - $200 - 977 - 97.74%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,886 - 94.30%
Farm Level 2: 1000 - $40 - 935 - 93.48%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,404 - 96.69%
Average Income per Game$1,503,778
Year to Date Revenue$43,609,554
Farm
Home Games Left11
Average Attendance - %2,821 - 94.02%
Average Income per Game$177,877
Year to Date Revenue$5,158,441

Expense

Pro Players Total Salaries$68,850,000
Farm Players Total Salaries$2,367,500
Coaches Total Salaries$2,500,000
Luxury Taxe Total$1,985,202
Special Salary Cap Value$0
Pro Year To Date Expenses$47,116,414
Farm Year To Date Expenses$2,375,693
Pro Salary Cap To Date$46,072,546
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,541,555
Farm Estimated Season Revenue$1,956,650
Pro Remaining Season Days52
Pro Expenses Per Days$411,404
Pro Estimated Expenses$21,393,008
Farm Remaining Season Days50
Farm Expenses Per Days$19,926
Farm Estimated Expenses$996,300
Estimated Season Expenses$22,389,308
Estimated Season Salary Cap$67,009,410
Estimate Under Maximum Salary Cap of $84,552,467$17,543,057
Estimate Over Minimum Salary Cap of $39,000,000 $28,009,410
Current Bank Account$12,052,467
Projected Bank Account$8,161,364

Pro Players Salaries

Carter Verhaeghe $7,000,000 (3)
-Salary Remaining : $2,128,655
Jake Gardiner $5,500,000 (3)
-Salary Remaining : $1,672,515
Nick Bjugstad $5,500,000 (2)
-Salary Remaining : $1,672,515
Jared Cowen $5,000,000 (1)
-Salary Remaining : $1,520,468
Eric Gelinas $4,500,000 (1)
-Salary Remaining : $1,368,421
Nick Leddy $4,000,000 (1)
-Salary Remaining : $1,216,374
Brendan Smith $4,000,000 (2)
-Salary Remaining : $1,216,374
Martin Jones $3,500,000 (2)
-Salary Remaining : $1,064,327
Jordan Martinook $3,000,000 (2)
-Salary Remaining : $912,281
Jesse Puljujarvi $3,000,000 (2)
-Salary Remaining : $912,281
Riley Sheahan $3,000,000 (1)
-Salary Remaining : $912,281
Michael Frolik $3,000,000 (1)
-Salary Remaining : $912,281
Mikko Koskinen $2,500,000 (1)
-Salary Remaining : $760,234
Zachary Sanford $2,500,000 (4)
-Salary Remaining : $760,234
Quinton Howden $2,250,000 (1)
-Salary Remaining : $684,211
Chris Bigras $2,000,000 (2)
-Salary Remaining : $608,187
Christian Dvorak $1,500,000 (4)
-Salary Remaining : $456,140
Mark McNeill $1,500,000 (2)
-Salary Remaining : $456,140
Anton Lindholm $1,500,000 (2)
-Salary Remaining : $456,140
Brendan Perlini $1,200,000 (3)
-Salary Remaining : $364,912
Dennis Everberg $1,000,000 (2)
-Salary Remaining : $304,094
Christoph Bertschy $950,000 (1)
-Salary Remaining : $288,889
Radek Faksa $950,000 (2)
-Salary Remaining : $288,889
Total Pro Players23
Salary Commitment
Year 2020 : $68,850,000
Year 2021 : $44,550,000
Year 2022 : $16,300,000
Year 2023 : $6,000,000
Salary Average Commitment
Year 2020 : $66,200,000
Year 2021 : $41,100,000
Year 2022 : $17,700,000
Year 2023 : $4,000,000
Salary Cap with 1 Way Contract
Year 2020 : $68,850,000
Year 2021 : $43,650,000
Year 2022 : $17,700,000
Year 2023 : $4,000,000

Farm Players Salaries

David Rittich $250,000 (1)
Salary Remaining : $73,964
Justin Bailey $97,500 (1)
Salary Remaining : $28,846
Kiefer Sherwood $95,000 (1)
Salary Remaining : $28,107
Antti Suomela $95,000 (2)
Salary Remaining : $28,107
Scott Perunovich $90,000 (3)
Salary Remaining : $26,627
Arttu Ruotsalainen $90,000 (4)
Salary Remaining : $26,627
Vitaly Abramov $85,000 (3)
Salary Remaining : $25,148
Jack Finley $80,000 (4)
Salary Remaining : $23,669
Carl Grundstrom $75,000 (3)
Salary Remaining : $22,189
Chase De Leo (Out of Payroll) $75,000 (3)
Salary Remaining : $22,189
Mason Geertsen $75,000 (1)
Salary Remaining : $22,189
Marc Michaelis $75,000 (3)
Salary Remaining : $22,189
Jonah Gadjovich $70,000 (2)
Salary Remaining : $20,710
Justus Annunen $70,000 (4)
Salary Remaining : $20,710
Alec Regula $70,000 (4)
Salary Remaining : $20,710
Hugh McGing (Out of Payroll) $70,000 (4)
Salary Remaining : $20,710
Jonatan Berggren $65,000 (4)
Salary Remaining : $19,231
Jaromir Pytlik $65,000 (4)
Salary Remaining : $19,231
Cliff Pu $60,000 (2)
Salary Remaining : $17,751
Joel Teasdale $60,000 (2)
Salary Remaining : $17,751
Jonas Siegenthaler $60,000 (2)
Salary Remaining : $17,751
Akil Thomas $60,000 (4)
Salary Remaining : $17,751
Ivan Morozov $60,000 (4)
Salary Remaining : $17,751
Colby Ambrosio $50,000 (2)
Salary Remaining : $14,793
Ian Moore $50,000 (2)
Salary Remaining : $14,793
Tyler Angle $50,000 (1)
Salary Remaining : $14,793
Lucas Ramberg $50,000 (4)
Salary Remaining : $14,793
Ozzy Wiesblatt $50,000 (2)
Salary Remaining : $14,793
Noel Gunler $50,000 (4)
Salary Remaining : $14,793
Bryce Kindopp $50,000 (3)
Salary Remaining : $14,793
Vsevolod Skotnikov $50,000 (4)
Salary Remaining : $14,793
Jett Woo $50,000 (1)
Salary Remaining : $14,793
Olivier Rodrigue $50,000 (2)
Salary Remaining : $14,793
Adam Mascherin $50,000 (1)
Salary Remaining : $14,793
Total Farm Players34
Salary Commitment
Year 2020 : $2,442,500
Year 2021 : $1,905,000
Year 2022 : $1,495,000
Year 2023 : $1,010,000
Salary Average Commitment
Year 2020 : $2,287,500
Year 2021 : $1,775,000
Year 2022 : $1,230,000
Year 2023 : $780,000

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - $100 - 5,674 - 94.57%
Level 2: 5000 - $70 - 4,834 - 96.68%
Level 3: 2000 - $40 - 1,902 - 95.12%
Level 4: 4000 - $30 - 3,827 - 95.68%
Luxury : 1000 - $200 - 954 - 95.38%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,850 - 92.50%
Farm Level 2: 1000 - $40 - 936 - 93.58%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,191 - 95.51%
Average Income per Game$1,480,564
Year to Date Revenue$42,936,352
Farm
Home Games Left11
Average Attendance - %2,786 - 92.86%
Average Income per Game$175,273
Year to Date Revenue$5,082,925

Expense

Pro Players Total Salaries$71,738,888
Farm Players Total Salaries$1,770,000
Coaches Total Salaries$1,700,000
Luxury Taxe Total$8,425,457
Special Salary Cap Value$0
Pro Year To Date Expenses$50,026,761
Farm Year To Date Expenses$1,820,315
Pro Salary Cap To Date$49,079,164
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,286,202
Farm Estimated Season Revenue$1,928,006
Pro Remaining Season Days52
Pro Expenses Per Days$425,081
Pro Estimated Expenses$22,104,212
Farm Remaining Season Days50
Farm Expenses Per Days$14,911
Farm Estimated Expenses$745,550
Estimated Season Expenses$22,849,762
Estimated Season Salary Cap$69,830,180
Estimate Under Maximum Salary Cap of $85,099,109$15,268,929
Estimate Over Minimum Salary Cap of $39,000,000 $30,830,180
Current Bank Account$12,599,109
Projected Bank Account$7,963,555

Pro Players Salaries

Drew Doughty $8,888,888 (3)
-Salary Remaining : $2,703,054
Max Domi $6,000,000 (3)
-Salary Remaining : $1,824,561
Brandon Carlo $6,000,000 (3)
-Salary Remaining : $1,824,561
Philipp Grubauer $5,500,000 (1)
-Salary Remaining : $1,672,515
Conor Sheary $4,500,000 (2)
-Salary Remaining : $1,368,421
Boone Jenner $4,000,000 (3)
-Salary Remaining : $1,216,374
Devin Shore $4,000,000 (2)
-Salary Remaining : $1,216,374
MacKenzie Weegar (Out of Payroll) $3,500,000 (1)
-Salary Remaining : $1,064,327
Ronalds Kenins $3,250,000 (1)
-Salary Remaining : $988,304
Markus Nutivaara $3,250,000 (1)
-Salary Remaining : $988,304
Vince Hinostroza $2,500,000 (1)
-Salary Remaining : $760,234
Nail Yakupov $2,500,000 (2)
-Salary Remaining : $760,234
Charlie McAvoy $2,250,000 (2)
-Salary Remaining : $684,211
Ben Smith $2,250,000 (2)
-Salary Remaining : $684,211
Oscar Sundqvist $2,250,000 (1)
-Salary Remaining : $684,211
Malcolm Subban $2,000,000 (1)
-Salary Remaining : $608,187
Connor Murphy $2,000,000 (3)
-Salary Remaining : $608,187
Brendan Gaunce $1,700,000 (1)
-Salary Remaining : $516,959
Greg Stewart $1,500,000 (1)
-Salary Remaining : $456,140
William Carrier $1,500,000 (3)
-Salary Remaining : $456,140
Kurtis Macdermid $1,500,000 (3)
-Salary Remaining : $456,140
Robin Norell $900,000 (2)
-Salary Remaining : $273,684
Total Pro Players22
Salary Commitment
Year 2020 : $71,738,888
Year 2021 : $49,288,888
Year 2022 : $33,388,888
Year 2023 : $0
Salary Average Commitment
Year 2020 : $66,708,888
Year 2021 : $45,513,888
Year 2022 : $29,888,888
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $71,738,888
Year 2021 : $46,288,888
Year 2022 : $29,888,888
Year 2023 : $0

Farm Players Salaries

Emil Pettersson $95,000 (2)
Salary Remaining : $28,107
Theodor Blueger $87,500 (2)
Salary Remaining : $25,888
Trent Frederic $85,000 (2)
Salary Remaining : $25,148
Alex Lintuniemi $80,000 (2)
Salary Remaining : $23,669
Jordan Gross $75,000 (1)
Salary Remaining : $22,189
Dennis Cholowski $65,000 (2)
Salary Remaining : $19,231
Kevin Mandolese $65,000 (3)
Salary Remaining : $19,231
Jacob Peterson $65,000 (3)
Salary Remaining : $19,231
Nikolai Kovalenko $65,000 (3)
Salary Remaining : $19,231
Kyle Platzer $62,500 (2)
Salary Remaining : $18,491
Bode Wilde (Out of Payroll) $60,000 (2)
Salary Remaining : $17,751
Alexei Toropchenko $60,000 (2)
Salary Remaining : $17,751
Beck Malenstyn $55,000 (3)
Salary Remaining : $16,272
Mason Langenbrunner $50,000 (2)
Salary Remaining : $14,793
Alex Jefferies $50,000 (2)
Salary Remaining : $14,793
Henrik Tikkanen $50,000 (2)
Salary Remaining : $14,793
Angus Crookshank $50,000 (1)
Salary Remaining : $14,793
Sam Colangelo $50,000 (2)
Salary Remaining : $14,793
Yegor Sokolov $50,000 (2)
Salary Remaining : $14,793
Adam Raska $50,000 (2)
Salary Remaining : $14,793
Jackson Kunz $50,000 (2)
Salary Remaining : $14,793
Antonio Stranges $50,000 (2)
Salary Remaining : $14,793
Adam Beckman $50,000 (1)
Salary Remaining : $14,793
Bogdan Trineyev $50,000 (2)
Salary Remaining : $14,793
Ryder Rolston $50,000 (2)
Salary Remaining : $14,793
Ryan Merkley $50,000 (3)
Salary Remaining : $14,793
Aidan Campbell $50,000 (2)
Salary Remaining : $14,793
Luke Martin $50,000 (1)
Salary Remaining : $14,793
Adam Edstrom $50,000 (1)
Salary Remaining : $14,793
Filip Larsson $50,000 (1)
Salary Remaining : $14,793
Total Farm Players30
Salary Commitment
Year 2020 : $1,770,000
Year 2021 : $1,462,500
Year 2022 : $300,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,770,000
Year 2021 : $1,445,000
Year 2022 : $300,000
Year 2023 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5,689 - 94.81%
Level 2: 5000 - $70 - 4,762 - 95.25%
Level 3: 2000 - $40 - 1,887 - 94.34%
Level 4: 4000 - $30 - 3,763 - 94.08%
Luxury : 1000 - $200 - 961 - 96.07%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,849 - 92.44%
Farm Level 2: 1000 - $40 - 901 - 90.06%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,062 - 94.79%
Average Income per Game$1,475,173
Year to Date Revenue$42,780,010
Farm
Home Games Left12
Average Attendance - %2,749 - 91.65%
Average Income per Game$173,716
Year to Date Revenue$4,864,061

Expense

Pro Players Total Salaries$68,950,000
Farm Players Total Salaries$1,899,500
Coaches Total Salaries$2,050,000
Luxury Taxe Total$7,759,424
Special Salary Cap Value$0
Pro Year To Date Expenses$49,000,856
Farm Year To Date Expenses$1,920,136
Pro Salary Cap To Date$48,130,975
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,226,900
Farm Estimated Season Revenue$2,084,598
Pro Remaining Season Days52
Pro Expenses Per Days$410,526
Pro Estimated Expenses$21,347,352
Farm Remaining Season Days50
Farm Expenses Per Days$15,973
Farm Estimated Expenses$798,650
Estimated Season Expenses$22,146,002
Estimated Season Salary Cap$69,098,207
Estimate Under Maximum Salary Cap of $85,284,757$16,186,550
Estimate Over Minimum Salary Cap of $39,000,000 $30,098,207
Current Bank Account$12,784,757
Projected Bank Account$8,950,253

Pro Players Salaries

Lawson Crouse $7,000,000 (4)
-Salary Remaining : $2,128,655
Sidney Crosby $6,000,000 (1)
-Salary Remaining : $1,824,561
Matt Murray $5,750,000 (1)
-Salary Remaining : $1,748,538
Andrej Sustr $5,000,000 (3)
-Salary Remaining : $1,520,468
Ben Chiarot $4,000,000 (1)
-Salary Remaining : $1,216,374
Alex Chiasson $4,000,000 (3)
-Salary Remaining : $1,216,374
Michael Grabner $4,000,000 (1)
-Salary Remaining : $1,216,374
Logan Couture $2,500,000 (2)
-Salary Remaining : $760,234
Evgeny Kuznetsov $2,500,000 (1)
-Salary Remaining : $760,234
Henrik Borgstrom $2,500,000 (2)
-Salary Remaining : $760,234
Tyler Wotherspoon $2,500,000 (1)
-Salary Remaining : $760,234
Tobias Rieder $2,500,000 (1)
-Salary Remaining : $760,234
Guillaume Latendresse $2,500,000 (2)
-Salary Remaining : $760,234
Jamie Oleksiak $2,250,000 (2)
-Salary Remaining : $684,211
Anton Cederholm $2,000,000 (1)
-Salary Remaining : $608,187
Cam Atkinson $2,000,000 (2)
-Salary Remaining : $608,187
Michael Houser $2,000,000 (1)
-Salary Remaining : $608,187
Jamie Benn $2,000,000 (1)
-Salary Remaining : $608,187
Wiley Sherman $2,000,000 (2)
-Salary Remaining : $608,187
Christopher Tanev $2,000,000 (3)
-Salary Remaining : $608,187
Scott Kosmachuck $1,750,000 (1)
-Salary Remaining : $532,164
Daniel O'regan $1,250,000 (1)
-Salary Remaining : $380,117
Adam Tambellini $950,000 (1)
-Salary Remaining : $288,889
Total Pro Players23
Salary Commitment
Year 2020 : $68,950,000
Year 2021 : $30,500,000
Year 2022 : $14,500,000
Year 2023 : $7,000,000
Salary Average Commitment
Year 2020 : $64,900,000
Year 2021 : $31,700,000
Year 2022 : $19,000,000
Year 2023 : $7,000,000
Salary Cap with 1 Way Contract
Year 2020 : $68,950,000
Year 2021 : $31,750,000
Year 2022 : $18,000,000
Year 2023 : $7,000,000

Farm Players Salaries

Samuel Girard $120,000 (2)
Salary Remaining : $35,503
Matt Luff $99,500 (2)
Salary Remaining : $29,438
Shane Gersich $95,000 (1)
Salary Remaining : $28,107
Ilya Mikheyev $95,000 (1)
Salary Remaining : $28,107
Jason Dickinson $90,000 (1)
Salary Remaining : $26,627
Filip Chytil $70,000 (2)
Salary Remaining : $20,710
Connor Mackey $70,000 (1)
Salary Remaining : $20,710
Danil Tarasov $70,000 (2)
Salary Remaining : $20,710
Jonathan Dahlen $65,000 (1)
Salary Remaining : $19,231
Lawrence Pilut $65,000 (1)
Salary Remaining : $19,231
Givani Smith $60,000 (2)
Salary Remaining : $17,751
Jean-Christophe Beaudin $60,000 (1)
Salary Remaining : $17,751
Joey Anderson $60,000 (2)
Salary Remaining : $17,751
Cal Burke $60,000 (1)
Salary Remaining : $17,751
Rudolfs Balcers $60,000 (1)
Salary Remaining : $17,751
Radel Fazleev $60,000 (2)
Salary Remaining : $17,751
Tyler Tullio $50,000 (2)
Salary Remaining : $14,793
Matteo Costantini $50,000 (2)
Salary Remaining : $14,793
Eemil Viro $50,000 (2)
Salary Remaining : $14,793
Jack McBain $50,000 (1)
Salary Remaining : $14,793
Shakir Mukhamadullin $50,000 (2)
Salary Remaining : $14,793
Ilya Konovalov $50,000 (1)
Salary Remaining : $14,793
Alexis Lafreniere $50,000 (2)
Salary Remaining : $14,793
Blade Jenkins $50,000 (1)
Salary Remaining : $14,793
Bulat Shafigullin $50,000 (1)
Salary Remaining : $14,793
Victor Soderstrom $50,000 (1)
Salary Remaining : $14,793
Aidan Mcdonough $50,000 (1)
Salary Remaining : $14,793
Rhett Pitlick $50,000 (1)
Salary Remaining : $14,793
Alexander Nikishin $50,000 (2)
Salary Remaining : $14,793
Yakov Trenin $25,000 (1)
Salary Remaining : $7,396
Michael Giugovaz $25,000 (1)
Salary Remaining : $7,396
Total Farm Players31
Salary Commitment
Year 2020 : $1,899,500
Year 2021 : $930,000
Year 2022 : $0
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,810,000
Year 2021 : $760,000
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 $47,327,726 $67,755,519 $119,827,726 $52,072,207 $28,755,519 $2,056,325 $5,193,675 233457
Blackhawks $15,265,927 $70,812,331 $87,765,927 $16,953,596 $31,812,331 $1,771,249 $5,478,751 212748
Blues $21,175,026 $67,538,184 $93,675,026 $26,136,842 $28,538,184 $2,296,748 $4,953,252 222648
Bruins $4,205,006 $69,972,096 $76,705,006 $6,732,910 $30,972,096 $2,408,814 $4,841,186 203353
Canadiens $11,385,787 $69,310,389 $83,885,787 $14,575,398 $30,310,389 $2,762,847 $4,487,153 223052
Canucks $9,949,705 $68,757,172 $82,449,705 $13,692,533 $29,757,172 $1,918,891 $5,331,109 233053
Capitals $9,730,405 $71,139,777 $82,230,405 $11,090,628 $32,139,777 $1,857,328 $5,392,672 212950
Devils $25,690,910 $65,900,857 $98,190,910 $32,290,053 $26,900,857 $2,632,021 $4,617,979 232750
Ducks $4,577,047 $70,722,126 $77,077,047 $6,354,921 $31,722,126 $1,757,253 $5,492,747 202848
Flames $12,846,347 $68,750,037 $85,346,347 $16,596,310 $29,750,037 $2,222,885 $5,027,115 213253
Islanders $4,439,015 $69,930,108 $76,939,015 $7,008,907 $30,930,108 $1,688,870 $5,561,130 222850
Jets $7,560,472 $69,025,673 $80,060,472 $11,034,799 $30,025,673 $2,029,843 $5,220,157 203454
Kraken $6,448,020 $71,038,258 $78,948,020 $7,909,762 $32,038,258 $2,580,665 $4,669,335 203757
Lightning $17,829,372 $51,764,290 $90,329,372 $38,565,082 $12,764,290 $2,194,693 $5,055,307 212647
Mammoth $13,048,280 $66,768,133 $85,548,280 $18,780,147 $27,768,133 $1,752,073 $5,497,927 213051
Maple Leafs $46,963,616 $69,300,859 $119,463,616 $50,162,757 $30,300,859 $2,116,641 $5,133,359 213253
Oilers $21,655,692 $69,356,453 $94,155,692 $24,799,239 $30,356,453 $3,695,527 $3,554,473 224163
Panthers $10,035,106 $65,084,367 $82,535,106 $17,450,739 $26,084,367 $2,410,459 $4,839,541 212849
Penguins $34,683,071 $69,714,312 $107,183,071 $37,468,759 $30,714,312 $1,690,763 $5,559,237 202848
Predators $5,419,055 $69,133,482 $77,919,055 $8,785,573 $30,133,482 $2,393,789 $4,856,211 203858
Rangers $58,858,353 $67,342,981 $131,358,353 $64,015,372 $28,342,981 $2,124,868 $5,125,132 223557
Red Wings $9,789,180 $67,824,097 $82,289,180 $14,465,083 $28,824,097 $2,265,941 $4,984,059 213253
Sabres $5,331,315 $70,338,292 $77,831,315 $7,493,023 $31,338,292 $2,919,575 $4,330,425 203656
Senateurs $12,052,467 $67,009,410 $84,552,467 $17,543,057 $28,009,410 $2,347,180 $4,902,820 233457
Sharks $12,599,109 $69,830,180 $85,099,109 $15,268,929 $30,830,180 $1,784,598 $5,465,402 223052
Stars $12,784,757 $69,098,207 $85,284,757 $16,186,550 $30,098,207 $1,905,195 $5,344,805 233154