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

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$48,546,063
Farm Year To Date Expenses$1,957,549
Pro Salary Cap To Date$47,379,387
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,259,845
Farm Estimated Season Revenue$1,967,957
Pro Remaining Season Days51
Pro Expenses Per Days$408,304
Pro Estimated Expenses$20,823,504
Farm Remaining Season Days49
Farm Expenses Per Days$15,902
Farm Estimated Expenses$779,198
Estimated Season Expenses$21,602,702
Estimated Season Salary Cap$67,755,519
Estimate Under Maximum Salary Cap of $119,403,520$51,648,001
Estimate Over Minimum Salary Cap of $39,000,000 $28,755,519
Current Bank Account$46,903,520
Projected Bank Account$43,528,620

Pro Players Salaries

Nino Niederreiter $6,200,000 (2)
-Salary Remaining : $1,849,123
Robin Lehner $5,750,000 (1)
-Salary Remaining : $1,714,912
Jacob Slavin $5,500,000 (2)
-Salary Remaining : $1,640,351
Andrei Kuzmenko $5,000,000 (4)
-Salary Remaining : $1,491,228
Jean-Gabriel Pageau $4,500,000 (1)
-Salary Remaining : $1,342,105
Rickard Rakell $4,500,000 (1)
-Salary Remaining : $1,342,105
Brian Dumoulin $3,750,000 (1)
-Salary Remaining : $1,118,421
Bryan Little $3,500,000 (1)
-Salary Remaining : $1,043,860
David Rundblad $3,500,000 (3)
-Salary Remaining : $1,043,860
Patric Hornqvist $3,000,000 (1)
-Salary Remaining : $894,737
Jack Johnson $3,000,000 (1)
-Salary Remaining : $894,737
Vladislav Gavrikov $2,500,000 (3)
-Salary Remaining : $745,614
Luke Witkowski $2,000,000 (2)
-Salary Remaining : $596,491
Adin Hill $2,000,000 (3)
-Salary Remaining : $596,491
Joseph Blandisi $1,750,000 (1)
-Salary Remaining : $521,930
Nick Cousins $1,750,000 (1)
-Salary Remaining : $521,930
Drake Caggiula $1,750,000 (1)
-Salary Remaining : $521,930
Ryan Hartman $1,750,000 (1)
-Salary Remaining : $521,930
Anthony Duclair $1,750,000 (1)
-Salary Remaining : $521,930
Stefan Elliott $1,500,000 (1)
-Salary Remaining : $447,368
Jarred Tinordi $1,400,000 (2)
-Salary Remaining : $417,544
Jack Dougherty $995,000 (1)
-Salary Remaining : $296,754
Michael McLeod $975,000 (1)
-Salary Remaining : $290,789
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 : $28,849
Tyler Motte $99,500 (1)
Salary Remaining : $28,849
Gabriel Vilardi $97,500 (1)
Salary Remaining : $28,269
Michael Carcone $97,500 (1)
Salary Remaining : $28,269
Zach Aston-Reese $95,000 (1)
Salary Remaining : $27,544
Jonathan Racine $87,500 (1)
Salary Remaining : $25,370
Mattias Samuelsson (Out of Payroll) $85,000 (3)
Salary Remaining : $24,645
Sam Steel $83,500 (1)
Salary Remaining : $24,210
Matteson Iacopelli $70,000 (1)
Salary Remaining : $20,296
Michael Dal Colle $65,000 (2)
Salary Remaining : $18,846
Pius Suter $62,500 (1)
Salary Remaining : $18,121
Kevin Bahl $60,000 (3)
Salary Remaining : $17,396
Alexander Nylander $55,000 (2)
Salary Remaining : $15,947
Max Lajoie $55,000 (1)
Salary Remaining : $15,947
Keaton Middleton (Out of Payroll) $55,000 (1)
Salary Remaining : $15,947
Mark Friedman $55,000 (1)
Salary Remaining : $15,947
Patrick Guay $50,000 (2)
Salary Remaining : $14,497
Dominik Kubalik $50,000 (1)
Salary Remaining : $14,497
Vasili Ponomaryov $50,000 (2)
Salary Remaining : $14,497
Chris Calhan $50,000 (1)
Salary Remaining : $14,497
Nils Aman $50,000 (2)
Salary Remaining : $14,497
Justin Barron $50,000 (2)
Salary Remaining : $14,497
Hugo Alnefelt $50,000 (1)
Salary Remaining : $14,497
Tyler Tucker $50,000 (2)
Salary Remaining : $14,497
Calle Clang $50,000 (2)
Salary Remaining : $14,497
Marian Studenic $50,000 (1)
Salary Remaining : $14,497
Ilya Nikolaev $50,000 (1)
Salary Remaining : $14,497
Santeri Hatakka $50,000 (1)
Salary Remaining : $14,497
Jacob Leguerrier $50,000 (1)
Salary Remaining : $14,497
Elmer Soderblom $50,000 (1)
Salary Remaining : $14,497
Brett Leason $50,000 (1)
Salary Remaining : $14,497
Matthew Phillips $50,000 (1)
Salary Remaining : $14,497
Devon Levi $50,000 (2)
Salary Remaining : $14,497
Jack Hughes $50,000 (1)
Salary Remaining : $14,497
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$1,832,500
Coaches Total Salaries$2,100,000
Luxury Taxe Total$9,455,154
Special Salary Cap Value$0
Pro Year To Date Expenses$50,764,078
Farm Year To Date Expenses$1,702,804
Pro Salary Cap To Date$49,711,438
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,298,020
Farm Estimated Season Revenue$1,950,440
Pro Remaining Season Days51
Pro Expenses Per Days$422,515
Pro Estimated Expenses$21,548,265
Farm Remaining Season Days49
Farm Expenses Per Days$14,393
Farm Estimated Expenses$705,257
Estimated Season Expenses$22,253,522
Estimated Season Salary Cap$70,812,331
Estimate Under Maximum Salary Cap of $87,329,019$16,516,688
Estimate Over Minimum Salary Cap of $39,000,000 $31,812,331
Current Bank Account$14,829,019
Projected Bank Account$10,823,957

Pro Players Salaries

Johnny Gaudreau $7,500,000 (1)
-Salary Remaining : $2,236,842
Derek Stepan $6,000,000 (4)
-Salary Remaining : $1,789,474
Auston Matthews $6,000,000 (2)
-Salary Remaining : $1,789,474
Will Butcher $5,500,000 (3)
-Salary Remaining : $1,640,351
Mikko Rantanen $4,750,000 (1)
-Salary Remaining : $1,416,667
Radko Gudas $4,500,000 (3)
-Salary Remaining : $1,342,105
Thomas Chabot $4,500,000 (1)
-Salary Remaining : $1,342,105
Erik Haula $4,000,000 (1)
-Salary Remaining : $1,192,982
Mike Amadio $3,750,000 (2)
-Salary Remaining : $1,118,421
Antoine Roussel $3,500,000 (1)
-Salary Remaining : $1,043,860
Ilya Samsonov $3,500,000 (1)
-Salary Remaining : $1,043,860
PK Subban $3,000,000 (1)
-Salary Remaining : $894,737
Cam Ward $3,000,000 (1)
-Salary Remaining : $894,737
Kris Versteeg $2,500,000 (2)
-Salary Remaining : $745,614
Robert Hagg $2,000,000 (1)
-Salary Remaining : $596,491
William Karlsson $1,750,000 (1)
-Salary Remaining : $521,930
Mikhail Grigorenko $1,500,000 (1)
-Salary Remaining : $447,368
Andrew Ladd $1,000,000 (1)
-Salary Remaining : $298,246
Stefan Matteau $1,000,000 (1)
-Salary Remaining : $298,246
Hudson Fasching $750,000 (2)
-Salary Remaining : $223,684
Patrick Sieloff $750,000 (1)
-Salary Remaining : $223,684
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 : $57,988
Nikita Scherbak $97,500 (2)
Salary Remaining : $28,269
Julius Honka $95,000 (1)
Salary Remaining : $27,544
Andrew Poturalski $95,000 (1)
Salary Remaining : $27,544
Calle Andersson $85,000 (1)
Salary Remaining : $24,645
Sergey Tolchinsky $75,000 (2)
Salary Remaining : $21,746
Dillon Dube (Out of Payroll) $75,000 (3)
Salary Remaining : $21,746
Jeremy Davies $70,000 (3)
Salary Remaining : $20,296
Clark Bishop $70,000 (1)
Salary Remaining : $20,296
Oscar Dansk $65,000 (2)
Salary Remaining : $18,846
Zach Whitecloud $60,000 (1)
Salary Remaining : $17,396
JJ. Piccinich $60,000 (3)
Salary Remaining : $17,396
Gabriel Fortier $60,000 (3)
Salary Remaining : $17,396
Declan Chisholm $60,000 (2)
Salary Remaining : $17,396
Max Jones $60,000 (2)
Salary Remaining : $17,396
Petr Kvaca $55,000 (1)
Salary Remaining : $15,947
Jackson Cates $50,000 (1)
Salary Remaining : $14,497
Mitchell Chaffee $50,000 (3)
Salary Remaining : $14,497
Antoine Morand $50,000 (1)
Salary Remaining : $14,497
Nikita Okhotyuk $50,000 (1)
Salary Remaining : $14,497
Nils Hoglander $50,000 (1)
Salary Remaining : $14,497
Jaedon Descheneau $50,000 (2)
Salary Remaining : $14,497
Kristian Reichel $50,000 (3)
Salary Remaining : $14,497
Egor Afanasyev $50,000 (1)
Salary Remaining : $14,497
Jesper Vikman $50,000 (2)
Salary Remaining : $14,497
Eamon Powell $50,000 (2)
Salary Remaining : $14,497
Connor Zary $50,000 (2)
Salary Remaining : $14,497
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$48,171,507
Farm Year To Date Expenses$2,000,767
Pro Salary Cap To Date$47,078,514
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,367,743
Farm Estimated Season Revenue$1,950,517
Pro Remaining Season Days51
Pro Expenses Per Days$405,556
Pro Estimated Expenses$20,683,356
Farm Remaining Season Days49
Farm Expenses Per Days$19,393
Farm Estimated Expenses$950,257
Estimated Season Expenses$21,633,613
Estimated Season Salary Cap$67,538,184
Estimate Under Maximum Salary Cap of $93,250,077$25,711,893
Estimate Over Minimum Salary Cap of $39,000,000 $28,538,184
Current Bank Account$20,750,077
Projected Bank Account$17,434,724

Pro Players Salaries

Seth Jones $6,750,000 (3)
-Salary Remaining : $2,013,158
Filip Forsberg $6,500,000 (2)
-Salary Remaining : $1,938,596
Alexander Kerfoot $6,000,000 (1)
-Salary Remaining : $1,789,474
Mikael Granlund $5,500,000 (1)
-Salary Remaining : $1,640,351
Jaden Schwartz $5,000,000 (2)
-Salary Remaining : $1,491,228
Yanni Gourde $4,500,000 (1)
-Salary Remaining : $1,342,105
Cody Ceci $4,100,000 (1)
-Salary Remaining : $1,222,807
Jake Oettinger $4,000,000 (3)
-Salary Remaining : $1,192,982
Travis Sanheim $4,000,000 (3)
-Salary Remaining : $1,192,982
Ethan Bear $3,500,000 (2)
-Salary Remaining : $1,043,860
Laurent Brossoit $2,500,000 (2)
-Salary Remaining : $745,614
Tony DeAngelo $2,500,000 (1)
-Salary Remaining : $745,614
David Perron $2,000,000 (1)
-Salary Remaining : $596,491
Alex Iafallo $1,750,000 (1)
-Salary Remaining : $521,930
Derick Brassard $1,700,000 (2)
-Salary Remaining : $507,018
Scott Laughton $1,500,000 (1)
-Salary Remaining : $447,368
Jordan Kyrou $1,500,000 (1)
-Salary Remaining : $447,368
Joachim Blichfeld $1,500,000 (2)
-Salary Remaining : $447,368
Wayne Simmonds $1,000,000 (1)
-Salary Remaining : $298,246
Drew Shore $1,000,000 (1)
-Salary Remaining : $298,246
Andrew Shaw $950,000 (1)
-Salary Remaining : $283,333
Jeremy Lauzon $850,000 (1)
-Salary Remaining : $253,509
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 : $282,692
Robert Thomas $97,500 (3)
Salary Remaining : $28,269
Dylan Sikura $95,000 (1)
Salary Remaining : $27,544
Matt Roy $90,000 (1)
Salary Remaining : $26,095
Anthony Richard $90,000 (1)
Salary Remaining : $26,095
Emil Bemstrom $90,000 (2)
Salary Remaining : $26,095
Sami Niku $80,000 (1)
Salary Remaining : $23,195
Spencer Stastney $80,000 (3)
Salary Remaining : $23,195
Artturi Lehkonen $75,000 (1)
Salary Remaining : $21,746
Noah Gregor $75,000 (2)
Salary Remaining : $21,746
Emil Larmi $70,000 (1)
Salary Remaining : $20,296
Rasmus Kupari $65,000 (3)
Salary Remaining : $18,846
Calen Addison $65,000 (3)
Salary Remaining : $18,846
Paul Cotter $65,000 (3)
Salary Remaining : $18,846
Trey Fix-Wolansky $65,000 (3)
Salary Remaining : $18,846
Adam Ginning $50,000 (2)
Salary Remaining : $14,497
Alex Newhook $50,000 (1)
Salary Remaining : $14,497
Sean Farrell $50,000 (2)
Salary Remaining : $14,497
Alex Vlasic $50,000 (1)
Salary Remaining : $14,497
Brendan Brisson $50,000 (2)
Salary Remaining : $14,497
Jakob Pelletier $50,000 (1)
Salary Remaining : $14,497
Nicholas Robertson $50,000 (1)
Salary Remaining : $14,497
Luke Evangelista $50,000 (2)
Salary Remaining : $14,497
Joel Blomqvist $50,000 (2)
Salary Remaining : $14,497
Louis Crevier $50,000 (2)
Salary Remaining : $14,497
Arturs Silovs $50,000 (1)
Salary Remaining : $14,497
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$70,800,000
Farm Players Total Salaries$2,137,500
Coaches Total Salaries$1,600,000
Luxury Taxe Total$10,535,147
Special Salary Cap Value$0
Pro Year To Date Expenses$50,503,085
Farm Year To Date Expenses$1,857,346
Pro Salary Cap To Date$49,251,615
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,391,391
Farm Estimated Season Revenue$1,954,666
Pro Remaining Season Days51
Pro Expenses Per Days$419,883
Pro Estimated Expenses$21,414,033
Farm Remaining Season Days49
Farm Expenses Per Days$16,198
Farm Estimated Expenses$793,702
Estimated Season Expenses$22,207,735
Estimated Season Salary Cap$70,367,400
Estimate Under Maximum Salary Cap of $76,268,925$5,901,525
Estimate Over Minimum Salary Cap of $39,000,000 $31,367,400
Current Bank Account$3,768,925
Projected Bank Account($92,753)

Pro Players Salaries

Ryan Johansen $6,500,000 (2)
-Salary Remaining : $1,938,596
Gabriel Landeskog $6,000,000 (2)
-Salary Remaining : $1,789,474
Kevin Poulin $5,500,000 (3)
-Salary Remaining : $1,640,351
Torey Krug $5,500,000 (1)
-Salary Remaining : $1,640,351
Jonathan Toews $5,500,000 (2)
-Salary Remaining : $1,640,351
Wojtek Wolski $5,300,000 (2)
-Salary Remaining : $1,580,702
Alexander Wennberg $5,250,000 (4)
-Salary Remaining : $1,565,789
Madison Bowey $5,000,000 (3)
-Salary Remaining : $1,491,228
Tyler Cuma $4,000,000 (2)
-Salary Remaining : $1,192,982
Brandon Gormley $4,000,000 (2)
-Salary Remaining : $1,192,982
Mathew Barzal $3,000,000 (4)
-Salary Remaining : $894,737
Sergey Kalinin $2,000,000 (1)
-Salary Remaining : $596,491
Dominik Simon $2,000,000 (1)
-Salary Remaining : $596,491
Adam Pelech $1,600,000 (1)
-Salary Remaining : $477,193
David Backes $1,500,000 (1)
-Salary Remaining : $447,368
Brett Pesce $1,500,000 (1)
-Salary Remaining : $447,368
Beau Bennett $1,500,000 (1)
-Salary Remaining : $447,368
Andreas Athanasiou $1,500,000 (1)
-Salary Remaining : $447,368
Tyson Jost $1,300,000 (2)
-Salary Remaining : $387,719
Pierre Engvall $1,250,000 (1)
-Salary Remaining : $372,807
Frederik Andersen $1,100,000 (2)
-Salary Remaining : $328,070
Total Pro Players21
Salary Commitment
Year 2020 : $70,800,000
Year 2021 : $51,900,000
Year 2022 : $19,750,000
Year 2023 : $10,750,000
Salary Average Commitment
Year 2020 : $69,475,000
Year 2021 : $50,950,000
Year 2022 : $18,750,000
Year 2023 : $8,250,000
Salary Cap with 1 Way Contract
Year 2020 : $70,800,000
Year 2021 : $52,450,000
Year 2022 : $18,750,000
Year 2023 : $8,250,000

Farm Players Salaries

Kurtis Gabriel $95,000 (1)
Salary Remaining : $27,544
Antoine Bibeau $95,000 (1)
Salary Remaining : $27,544
Noah Juulsen $95,000 (1)
Salary Remaining : $27,544
Oskar Lindblom $92,500 (2)
Salary Remaining : $26,820
Karson Kuhlman $85,000 (1)
Salary Remaining : $24,645
Kole Lind $85,000 (3)
Salary Remaining : $24,645
Vinni Lettieri $85,000 (1)
Salary Remaining : $24,645
Jesse Ylonen $80,000 (2)
Salary Remaining : $23,195
Daniel Audette $80,000 (1)
Salary Remaining : $23,195
Rasmus Sandin $80,000 (4)
Salary Remaining : $23,195
Nelson Nogier $80,000 (2)
Salary Remaining : $23,195
Nicolas Beaudin $80,000 (2)
Salary Remaining : $23,195
Joel Kiviranta $80,000 (2)
Salary Remaining : $23,195
Adam Ruzicka $72,500 (1)
Salary Remaining : $21,021
Niko Mikkola $65,000 (2)
Salary Remaining : $18,846
Carson Meyer $60,000 (1)
Salary Remaining : $17,396
Ben Meyers $60,000 (4)
Salary Remaining : $17,396
Jack Ahcan $60,000 (3)
Salary Remaining : $17,396
Urho Vaakanainen $57,500 (1)
Salary Remaining : $16,672
Ryan Tverberg $50,000 (2)
Salary Remaining : $14,497
Lukas Reichel $50,000 (2)
Salary Remaining : $14,497
Connor McClennon $50,000 (2)
Salary Remaining : $14,497
Carter Gylander $50,000 (1)
Salary Remaining : $14,497
Theodor Niederbach $50,000 (2)
Salary Remaining : $14,497
Jack LaFontaine $50,000 (4)
Salary Remaining : $14,497
Warren Foegele $50,000 (2)
Salary Remaining : $14,497
Walker Duehr $50,000 (1)
Salary Remaining : $14,497
Marcus Karlberg $50,000 (1)
Salary Remaining : $14,497
Ryan Suzuki $50,000 (1)
Salary Remaining : $14,497
Lassi Thomson $50,000 (1)
Salary Remaining : $14,497
Braden Tracey $50,000 (1)
Salary Remaining : $14,497
Brock Faber $50,000 (2)
Salary Remaining : $14,497
Total Farm Players32
Salary Commitment
Year 2020 : $2,137,500
Year 2021 : $1,117,500
Year 2022 : $349,500
Year 2023 : $190,000
Salary Average Commitment
Year 2020 : $2,107,500
Year 2021 : $1,102,500
Year 2022 : $325,000
Year 2023 : $190,000

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - $100 - 5,760 - 96.01%
Level 2: 5000 - $70 - 4,845 - 96.90%
Level 3: 2000 - $40 - 1,905 - 95.27%
Level 4: 4000 - $30 - 3,874 - 96.84%
Luxury : 1000 - $200 - 978 - 97.82%
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 Left10
Average Attendance - %17,362 - 96.46%
Average Income per Game$1,498,721
Year to Date Revenue$44,961,619
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$50,074,860
Farm Year To Date Expenses$2,569,592
Pro Salary Cap To Date$48,276,612
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,987,206
Farm Estimated Season Revenue$1,874,482
Pro Remaining Season Days51
Pro Expenses Per Days$421,199
Pro Estimated Expenses$21,481,149
Farm Remaining Season Days49
Farm Expenses Per Days$14,956
Farm Estimated Expenses$732,844
Estimated Season Expenses$22,213,993
Estimated Season Salary Cap$69,310,389
Estimate Under Maximum Salary Cap of $85,002,132$15,691,743
Estimate Over Minimum Salary Cap of $39,000,000 $30,310,389
Current Bank Account$12,502,132
Projected Bank Account$7,149,827

Pro Players Salaries

David Pastrnak $7,000,000 (4)
-Salary Remaining : $2,087,719
Patrick Kane $6,500,000 (2)
-Salary Remaining : $1,938,596
Nathan MacKinnon $6,300,000 (3)
-Salary Remaining : $1,878,947
Jake Guentzel $6,000,000 (1)
-Salary Remaining : $1,789,474
Darnell Nurse $5,500,000 (2)
-Salary Remaining : $1,640,351
Carey Price $5,000,000 (4)
-Salary Remaining : $1,491,228
Quinn Hughes $5,000,000 (4)
-Salary Remaining : $1,491,228
Ivan Provorov $4,500,000 (1)
-Salary Remaining : $1,342,105
Miro Heiskanen $3,000,000 (3)
-Salary Remaining : $894,737
Kevin Hayes $2,500,000 (2)
-Salary Remaining : $745,614
Kirill Kaprizov $2,100,000 (1)
-Salary Remaining : $626,316
Joel Eriksson Ek $2,000,000 (1)
-Salary Remaining : $596,491
Nick Suzuki $2,000,000 (3)
-Salary Remaining : $596,491
Max Pacioretty $2,000,000 (1)
-Salary Remaining : $596,491
Jeff Schultz $2,000,000 (1)
-Salary Remaining : $596,491
Alexandre Carrier $1,500,000 (4)
-Salary Remaining : $447,368
Nicolas Hague $1,500,000 (3)
-Salary Remaining : $447,368
Noel Acciari $1,500,000 (1)
-Salary Remaining : $447,368
Sonny Milano $1,500,000 (1)
-Salary Remaining : $447,368
Zach Hyman $1,250,000 (1)
-Salary Remaining : $372,807
Ivan Fedotov $975,000 (1)
-Salary Remaining : $290,789
Josh Anderson $900,000 (1)
-Salary Remaining : $268,421
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 : $28,269
Jake Evans $95,000 (1)
Salary Remaining : $27,544
Dennis Gilbert $90,000 (2)
Salary Remaining : $26,095
Tage Thompson $90,000 (1)
Salary Remaining : $26,095
Louis Domingue $90,000 (1)
Salary Remaining : $26,095
Martin Fehervary $90,000 (4)
Salary Remaining : $26,095
Michael Rasmussen $90,000 (1)
Salary Remaining : $26,095
Kailer Yamamoto $90,000 (1)
Salary Remaining : $26,095
Kasper Bjorkqvist $90,000 (1)
Salary Remaining : $26,095
Anton Karlsson $80,000 (1)
Salary Remaining : $23,195
Anders Bjork $80,000 (2)
Salary Remaining : $23,195
Frederic Allard $75,000 (1)
Salary Remaining : $21,746
Corey Shueneman $75,000 (1)
Salary Remaining : $21,746
Noah Dobson $75,000 (4)
Salary Remaining : $21,746
Gustav Forsling $70,000 (2)
Salary Remaining : $20,296
Adam Wilsby $50,000 (2)
Salary Remaining : $14,497
Kaiden Guhle $50,000 (2)
Salary Remaining : $14,497
John-Jason Peterka $50,000 (2)
Salary Remaining : $14,497
Lucas Raymond $50,000 (2)
Salary Remaining : $14,497
Trevor Zegras (Out of Payroll) $50,000 (1)
Salary Remaining : $14,497
Spencer Knight $50,000 (1)
Salary Remaining : $14,497
Kirby Dach $50,000 (1)
Salary Remaining : $14,497
Matthew Rempe $50,000 (2)
Salary Remaining : $14,497
Hunter Drew $50,000 (2)
Salary Remaining : $14,497
Cole Koepke $50,000 (2)
Salary Remaining : $14,497
Arber Xhekaj $50,000 (1)
Salary Remaining : $14,497
Thomas Harley $50,000 (1)
Salary Remaining : $14,497
Cole Caufield $50,000 (1)
Salary Remaining : $14,497
Jakub Dobes $50,000 (2)
Salary Remaining : $14,497
Anton Lundell $50,000 (2)
Salary Remaining : $14,497
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 - 1,870 - 93.52%
Farm Level 2: 1000 - $40 - 934 - 93.37%
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 Left11
Average Attendance - %2,804 - 93.47%
Average Income per Game$176,687
Year to Date Revenue$5,123,918

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$49,438,316
Farm Year To Date Expenses$1,897,030
Pro Salary Cap To Date$48,543,577
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,507,779
Farm Estimated Season Revenue$1,943,555
Pro Remaining Season Days51
Pro Expenses Per Days$402,193
Pro Estimated Expenses$20,511,843
Farm Remaining Season Days49
Farm Expenses Per Days$15,133
Farm Estimated Expenses$741,517
Estimated Season Expenses$21,253,360
Estimated Season Salary Cap$68,757,172
Estimate Under Maximum Salary Cap of $82,208,632$13,451,460
Estimate Over Minimum Salary Cap of $39,000,000 $29,757,172
Current Bank Account$9,708,632
Projected Bank Account$6,906,606

Pro Players Salaries

J.T. Miller $7,500,000 (1)
-Salary Remaining : $2,236,842
Oliver Ekman-Larsson $7,000,000 (1)
-Salary Remaining : $2,087,719
Jason Demers $6,250,000 (2)
-Salary Remaining : $1,864,035
Jordan Eberle $5,500,000 (4)
-Salary Remaining : $1,640,351
Chris Tierney $5,000,000 (1)
-Salary Remaining : $1,491,228
Petr Mrazek $5,000,000 (2)
-Salary Remaining : $1,491,228
Tyler Toffoli $4,750,000 (2)
-Salary Remaining : $1,416,667
Travis Hamonic $4,500,000 (2)
-Salary Remaining : $1,342,105
Brock Boeser $4,000,000 (1)
-Salary Remaining : $1,192,982
Josh Morrissey (Out of Payroll) $3,500,000 (2)
-Salary Remaining : $1,043,860
Jonathan Drouin $3,500,000 (2)
-Salary Remaining : $1,043,860
Ben Harpur (Out of Payroll) $2,500,000 (3)
-Salary Remaining : $745,614
Denis Gurianov $2,200,000 (1)
-Salary Remaining : $656,140
Jake Dotchin $2,000,000 (2)
-Salary Remaining : $596,491
Mark Jankowski $1,500,000 (1)
-Salary Remaining : $447,368
Nicolas Petan $1,500,000 (4)
-Salary Remaining : $447,368
Ryan Lomberg $1,200,000 (2)
-Salary Remaining : $357,895
Daniel Zaar $1,200,000 (2)
-Salary Remaining : $357,895
Curtis Lazar $1,200,000 (3)
-Salary Remaining : $357,895
Thatcher Demko $1,100,000 (1)
-Salary Remaining : $328,070
Jean-Sebastien Dea $1,100,000 (2)
-Salary Remaining : $328,070
William Lagesson $950,000 (2)
-Salary Remaining : $283,333
Adam Ollas-Mattsson $825,000 (2)
-Salary Remaining : $246,053
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 : $28,269
Casey DeSmith $95,000 (1)
Salary Remaining : $27,544
Juho Lammikko $90,000 (2)
Salary Remaining : $26,095
Trevor Moore $90,000 (3)
Salary Remaining : $26,095
Axel Holmstrom $80,000 (1)
Salary Remaining : $23,195
Aleksi Heponiemi $75,000 (4)
Salary Remaining : $21,746
Daniil Miromanov $75,000 (3)
Salary Remaining : $21,746
William Lockwood $75,000 (2)
Salary Remaining : $21,746
Will Borgen $70,000 (1)
Salary Remaining : $20,296
Guillaume Brisebois $60,000 (3)
Salary Remaining : $17,396
Tobias Lindberg $60,000 (1)
Salary Remaining : $17,396
Jonathan Kovacevic $60,000 (1)
Salary Remaining : $17,396
Michael Kesselring $60,000 (4)
Salary Remaining : $17,396
Lane Pederson $60,000 (3)
Salary Remaining : $17,396
Jay O'Brien $60,000 (4)
Salary Remaining : $17,396
Kristian Vesalainen $55,000 (3)
Salary Remaining : $15,947
Rasmus Asplund $50,000 (2)
Salary Remaining : $14,497
Albert Lyckasen $50,000 (2)
Salary Remaining : $14,497
Ryan O'Rourke $50,000 (2)
Salary Remaining : $14,497
Jackson Hallum $50,000 (2)
Salary Remaining : $14,497
Michael Benning $50,000 (2)
Salary Remaining : $14,497
Jan Bednar $50,000 (2)
Salary Remaining : $14,497
Jakob Forsbacka-Karlsson $50,000 (2)
Salary Remaining : $14,497
John Hayden $50,000 (1)
Salary Remaining : $14,497
Ian Scott $50,000 (1)
Salary Remaining : $14,497
Maxim Letunov $50,000 (1)
Salary Remaining : $14,497
Jack Rathbone $50,000 (3)
Salary Remaining : $14,497
Aku Raty $50,000 (1)
Salary Remaining : $14,497
Chase Yoder $50,000 (2)
Salary Remaining : $14,497
Pavel Gogolev $45,000 (1)
Salary Remaining : $13,047
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$50,971,347
Farm Year To Date Expenses$1,788,396
Pro Salary Cap To Date$50,023,992
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,617,730
Farm Estimated Season Revenue$1,943,021
Pro Remaining Season Days51
Pro Expenses Per Days$419,298
Pro Estimated Expenses$21,384,198
Farm Remaining Season Days49
Farm Expenses Per Days$15,266
Farm Estimated Expenses$748,034
Estimated Season Expenses$22,132,232
Estimated Season Salary Cap$71,139,777
Estimate Under Maximum Salary Cap of $81,795,841$10,656,064
Estimate Over Minimum Salary Cap of $39,000,000 $32,139,777
Current Bank Account$9,295,841
Projected Bank Account$5,724,360

Pro Players Salaries

Taylor Hall $7,000,000 (1)
-Salary Remaining : $2,087,719
Cory Schneider $6,000,000 (3)
-Salary Remaining : $1,789,474
Zach Bogosian $5,000,000 (4)
-Salary Remaining : $1,491,228
Marko Dano $5,000,000 (1)
-Salary Remaining : $1,491,228
Timo Meier $4,500,000 (1)
-Salary Remaining : $1,342,105
Ondrej Pavelec $4,000,000 (1)
-Salary Remaining : $1,192,982
Joe Colborne $4,000,000 (4)
-Salary Remaining : $1,192,982
Cody Hodgson $4,000,000 (4)
-Salary Remaining : $1,192,982
Blake Pietila $3,600,000 (1)
-Salary Remaining : $1,073,684
Alexei Marchenko $3,000,000 (1)
-Salary Remaining : $894,737
Cal Clutterbuck $3,000,000 (3)
-Salary Remaining : $894,737
Justin Schultz $3,000,000 (2)
-Salary Remaining : $894,737
Shea Theodore $3,000,000 (3)
-Salary Remaining : $894,737
Adam Henrique $3,000,000 (3)
-Salary Remaining : $894,737
Brandon Burlon $2,500,000 (3)
-Salary Remaining : $745,614
Bobby Ryan $2,500,000 (1)
-Salary Remaining : $745,614
Petter Granberg $2,500,000 (4)
-Salary Remaining : $745,614
Colten Teubert $2,000,000 (3)
-Salary Remaining : $596,491
John Quenneville $1,300,000 (1)
-Salary Remaining : $387,719
Kerby Rychel $950,000 (2)
-Salary Remaining : $283,333
Nicolas Aube-Kubel $950,000 (2)
-Salary Remaining : $283,333
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 : $34,793
Artyom Zagidulin $90,000 (2)
Salary Remaining : $26,095
Cole Ully $90,000 (1)
Salary Remaining : $26,095
Garret Sparks $90,000 (1)
Salary Remaining : $26,095
Tommy Vannelli $90,000 (1)
Salary Remaining : $26,095
Blake Speers $90,000 (2)
Salary Remaining : $26,095
Cole Smith $80,000 (1)
Salary Remaining : $23,195
Eric Karlsson $80,000 (1)
Salary Remaining : $23,195
Emil Johansson $75,000 (2)
Salary Remaining : $21,746
Kevin Rooney $75,000 (1)
Salary Remaining : $21,746
Vincent Dunn $70,000 (1)
Salary Remaining : $20,296
Vladimir Tkachev $70,000 (1)
Salary Remaining : $20,296
Ryan Graves $67,500 (1)
Salary Remaining : $19,571
Jesper Pettersson $67,500 (1)
Salary Remaining : $19,571
Tim Gettinger $60,000 (1)
Salary Remaining : $17,396
Will Reilly $60,000 (3)
Salary Remaining : $17,396
David Farrance $55,000 (3)
Salary Remaining : $15,947
Jakob Stenqvist $50,000 (2)
Salary Remaining : $14,497
Jeremy Michel $50,000 (1)
Salary Remaining : $14,497
Oliver Tarnstrom $50,000 (2)
Salary Remaining : $14,497
Michael Prapavessis $50,000 (2)
Salary Remaining : $14,497
Mackenze Stewart $50,000 (2)
Salary Remaining : $14,497
Zack Hayes $50,000 (4)
Salary Remaining : $14,497
Mario Ferraro $50,000 (3)
Salary Remaining : $14,497
Nicholas Caamano $50,000 (2)
Salary Remaining : $14,497
Kirill Maksimov $50,000 (3)
Salary Remaining : $14,497
Arvid Henrikson $50,000 (2)
Salary Remaining : $14,497
Nathan Bastian $50,000 (2)
Salary Remaining : $14,497
Isaac Ratcliffe $50,000 (3)
Salary Remaining : $14,497
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$46,873,672
Farm Year To Date Expenses$1,989,849
Pro Salary Cap To Date$46,022,791
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,263,678
Farm Estimated Season Revenue$1,928,531
Pro Remaining Season Days51
Pro Expenses Per Days$395,614
Pro Estimated Expenses$20,176,314
Farm Remaining Season Days49
Farm Expenses Per Days$30,118
Farm Estimated Expenses$1,475,782
Estimated Season Expenses$21,652,096
Estimated Season Salary Cap$65,900,857
Estimate Under Maximum Salary Cap of $97,765,178$31,864,321
Estimate Over Minimum Salary Cap of $39,000,000 $26,900,857
Current Bank Account$25,265,178
Projected Bank Account$21,805,291

Pro Players Salaries

Nazem Kadri $5,000,000 (2)
-Salary Remaining : $1,491,228
Tyler Ennis $5,000,000 (1)
-Salary Remaining : $1,491,228
Jonathan Huberdeau $5,000,000 (3)
-Salary Remaining : $1,491,228
Cam Fowler $4,200,000 (1)
-Salary Remaining : $1,252,632
Brayden Point $4,000,000 (4)
-Salary Remaining : $1,192,982
Jeff Skinner $3,500,000 (1)
-Salary Remaining : $1,043,860
Nick Palmieri $3,000,000 (1)
-Salary Remaining : $894,737
Kristopher Letang $3,000,000 (1)
-Salary Remaining : $894,737
Michael Del Zotto $3,000,000 (2)
-Salary Remaining : $894,737
Ondrej Kase $3,000,000 (3)
-Salary Remaining : $894,737
Sam Bennett $3,000,000 (2)
-Salary Remaining : $894,737
Tom Wilson $3,000,000 (2)
-Salary Remaining : $894,737
Damon Severson $3,000,000 (1)
-Salary Remaining : $894,737
Matt Donovan $2,750,000 (1)
-Salary Remaining : $820,175
Elvis Merzlikins $2,500,000 (2)
-Salary Remaining : $745,614
Logan Shaw $2,500,000 (1)
-Salary Remaining : $745,614
Sven Baertschi $2,500,000 (1)
-Salary Remaining : $745,614
Erik Karlsson $2,500,000 (2)
-Salary Remaining : $745,614
Ilya Lyubushkin (Out of Payroll) $2,000,000 (3)
-Salary Remaining : $596,491
Filip Hronek $1,700,000 (2)
-Salary Remaining : $507,018
Olivier Roy $1,500,000 (1)
-Salary Remaining : $447,368
Valeri Nichushkin $1,500,000 (2)
-Salary Remaining : $447,368
Anton Lander $1,500,000 (1)
-Salary Remaining : $447,368
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 : $724,852
Brett Seney $95,000 (1)
Salary Remaining : $27,544
Cross Hanas $95,000 (3)
Salary Remaining : $27,544
Christian Wolanin (Out of Payroll) $95,000 (1)
Salary Remaining : $27,544
Conor Garland $95,000 (1)
Salary Remaining : $27,544
Joonas Donskoi $95,000 (1)
Salary Remaining : $27,544
David Kase $90,000 (1)
Salary Remaining : $26,095
Juuse Saros $85,000 (1)
Salary Remaining : $24,645
Alexandre Texier $80,000 (2)
Salary Remaining : $23,195
Wyatt Kalynuk $80,000 (2)
Salary Remaining : $23,195
Jake Bean $75,000 (2)
Salary Remaining : $21,746
Nicolas Roy $75,000 (1)
Salary Remaining : $21,746
Marcus Bjork $70,000 (3)
Salary Remaining : $20,296
Brett Howden $70,000 (2)
Salary Remaining : $20,296
Eeli Tolvanen $60,000 (3)
Salary Remaining : $17,396
Mason Marchment $60,000 (1)
Salary Remaining : $17,396
Cristiano Digiacinto $60,000 (1)
Salary Remaining : $17,396
Akira Schmid $60,000 (4)
Salary Remaining : $17,396
Filip Roos $50,000 (4)
Salary Remaining : $14,497
Daniel Torgersson $50,000 (2)
Salary Remaining : $14,497
Vincent Desharnais $50,000 (1)
Salary Remaining : $14,497
Thimo Nickl $50,000 (1)
Salary Remaining : $14,497
Nikita Nesterenko $50,000 (1)
Salary Remaining : $14,497
Alex Turcotte $50,000 (1)
Salary Remaining : $14,497
Graeme Clarke $50,000 (1)
Salary Remaining : $14,497
Ben Meehan $50,000 (2)
Salary Remaining : $14,497
Matthew Thiessen $50,000 (2)
Salary Remaining : $14,497
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$51,182,644
Farm Year To Date Expenses$1,828,857
Pro Salary Cap To Date$49,695,795
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,523,134
Farm Estimated Season Revenue$1,915,642
Pro Remaining Season Days51
Pro Expenses Per Days$423,977
Pro Estimated Expenses$21,622,827
Farm Remaining Season Days49
Farm Expenses Per Days$15,296
Farm Estimated Expenses$749,504
Estimated Season Expenses$22,372,331
Estimated Season Salary Cap$70,722,126
Estimate Under Maximum Salary Cap of $76,637,774$5,915,648
Estimate Over Minimum Salary Cap of $39,000,000 $31,722,126
Current Bank Account$4,137,774
Projected Bank Account$204,219

Pro Players Salaries

Alex Pietrangelo $9,000,000 (4)
-Salary Remaining : $2,684,211
Chris Kreider $6,500,000 (1)
-Salary Remaining : $1,938,596
Teuvo Teravainen $5,500,000 (4)
-Salary Remaining : $1,640,351
Alex Nedeljkovic $5,500,000 (4)
-Salary Remaining : $1,640,351
Adam Larsson $4,500,000 (1)
-Salary Remaining : $1,342,105
Danny DeKeiser $4,000,000 (4)
-Salary Remaining : $1,192,982
Shayne Gostisbehere $4,000,000 (2)
-Salary Remaining : $1,192,982
Pavel Zacha $4,000,000 (2)
-Salary Remaining : $1,192,982
Adrian Kempe $3,500,000 (3)
-Salary Remaining : $1,043,860
Anthony Cirelli $3,500,000 (1)
-Salary Remaining : $1,043,860
Philip Samuelsson $3,500,000 (1)
-Salary Remaining : $1,043,860
Cody Eakin $3,000,000 (1)
-Salary Remaining : $894,737
Jimmy Vesey $2,500,000 (3)
-Salary Remaining : $745,614
Nikita Tryamkin $2,000,000 (2)
-Salary Remaining : $596,491
Brandon Tanev $2,000,000 (1)
-Salary Remaining : $596,491
Frederick Gaudreau $2,000,000 (2)
-Salary Remaining : $596,491
Teemu Hartikainen $1,500,000 (2)
-Salary Remaining : $447,368
Logan Brown $1,500,000 (4)
-Salary Remaining : $447,368
Marek Mazanek $1,500,000 (1)
-Salary Remaining : $447,368
Max Friberg $1,000,000 (1)
-Salary Remaining : $298,246
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 : $28,269
Thomas McCollum $97,500 (1)
Salary Remaining : $28,269
Troy Terry $90,000 (1)
Salary Remaining : $26,095
Dominic Turgeon $90,000 (1)
Salary Remaining : $26,095
Jack Glover $90,000 (1)
Salary Remaining : $26,095
Zac Leslie $80,000 (1)
Salary Remaining : $23,195
Tarmo Reunanen $75,000 (2)
Salary Remaining : $21,746
Calvin Thurkauf $75,000 (2)
Salary Remaining : $21,746
Mikhail Maltsev $70,000 (3)
Salary Remaining : $20,296
Henri Ikonen $70,000 (1)
Salary Remaining : $20,296
Nick Merkley $65,000 (1)
Salary Remaining : $18,846
Luke Kunin $65,000 (2)
Salary Remaining : $18,846
Zack MacEwen $60,000 (1)
Salary Remaining : $17,396
Francis Perron $60,000 (1)
Salary Remaining : $17,396
William Wallinder $50,000 (2)
Salary Remaining : $14,497
Damien Giroux $50,000 (2)
Salary Remaining : $14,497
Mason Lohrei $50,000 (2)
Salary Remaining : $14,497
Alex Laferriere $50,000 (2)
Salary Remaining : $14,497
Quinton Byfield $50,000 (2)
Salary Remaining : $14,497
Mads Sogaard $50,000 (1)
Salary Remaining : $14,497
Ryan Collins $50,000 (1)
Salary Remaining : $14,497
MacKenzie Entwistle $50,000 (1)
Salary Remaining : $14,497
Massimo Rizzo $50,000 (1)
Salary Remaining : $14,497
Markus Niemelainen $50,000 (1)
Salary Remaining : $14,497
Drew Helleson $50,000 (1)
Salary Remaining : $14,497
Pavel Dorofeyev $50,000 (1)
Salary Remaining : $14,497
Yaroslav Askarov $50,000 (2)
Salary Remaining : $14,497
Emil Heineman $50,000 (2)
Salary Remaining : $14,497
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$49,649,160
Farm Year To Date Expenses$2,150,242
Pro Salary Cap To Date$48,245,640
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,437,459
Farm Estimated Season Revenue$1,904,256
Pro Remaining Season Days51
Pro Expenses Per Days$413,743
Pro Estimated Expenses$21,100,893
Farm Remaining Season Days49
Farm Expenses Per Days$18,136
Farm Estimated Expenses$888,664
Estimated Season Expenses$21,989,557
Estimated Season Salary Cap$68,750,037
Estimate Under Maximum Salary Cap of $84,914,468$16,164,431
Estimate Over Minimum Salary Cap of $39,000,000 $29,750,037
Current Bank Account$12,414,468
Projected Bank Account$8,766,626

Pro Players Salaries

Erik Johnson $6,000,000 (2)
-Salary Remaining : $1,789,474
Brad Marchand $5,000,000 (1)
-Salary Remaining : $1,491,228
Sami Vatanen $5,000,000 (2)
-Salary Remaining : $1,491,228
Patrik Berglund $5,000,000 (2)
-Salary Remaining : $1,491,228
Jonathan Quick $4,000,000 (3)
-Salary Remaining : $1,192,982
Christopher Gibson $4,000,000 (2)
-Salary Remaining : $1,192,982
Bryan Rust $4,000,000 (2)
-Salary Remaining : $1,192,982
Esa Lindell $4,000,000 (1)
-Salary Remaining : $1,192,982
Jake DeBrusk $3,500,000 (1)
-Salary Remaining : $1,043,860
Jimmy Hayes $3,500,000 (2)
-Salary Remaining : $1,043,860
Tanner Pearson $3,500,000 (1)
-Salary Remaining : $1,043,860
Kevin Labanc $3,000,000 (2)
-Salary Remaining : $894,737
Kyle Palmieri $2,500,000 (1)
-Salary Remaining : $745,614
Evgeny Svechnikov $2,500,000 (1)
-Salary Remaining : $745,614
Christian Folin $2,500,000 (1)
-Salary Remaining : $745,614
Colby Robak $2,200,000 (3)
-Salary Remaining : $656,140
Anders Lee $2,100,000 (2)
-Salary Remaining : $626,316
Rasmus Andersson $2,000,000 (1)
-Salary Remaining : $596,491
Victor Rask $2,000,000 (2)
-Salary Remaining : $596,491
David Ullstrom $1,500,000 (2)
-Salary Remaining : $447,368
Peter Cehlarik $950,000 (2)
-Salary Remaining : $283,333
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 : $27,544
Phillip Danault $95,000 (1)
Salary Remaining : $27,544
Nico Sturm $95,000 (1)
Salary Remaining : $27,544
Jesper Bratt $95,000 (1)
Salary Remaining : $27,544
Brandon Hickey $90,000 (2)
Salary Remaining : $26,095
Christian Jaros $90,000 (2)
Salary Remaining : $26,095
Dominik Masin $90,000 (2)
Salary Remaining : $26,095
Ryan Donato $90,000 (1)
Salary Remaining : $26,095
Petteri Lindbohm $85,000 (1)
Salary Remaining : $24,645
Trevor Carrick $82,500 (1)
Salary Remaining : $23,920
Vladislav Kamenev $82,500 (1)
Salary Remaining : $23,920
Vitek Vanecek $80,000 (2)
Salary Remaining : $23,195
Joel Hofer $80,000 (3)
Salary Remaining : $23,195
Erik Brannstrom $80,000 (1)
Salary Remaining : $23,195
Vitali Kravtsov $80,000 (3)
Salary Remaining : $23,195
Taylor Raddysh $75,000 (2)
Salary Remaining : $21,746
Collin Delia $70,000 (1)
Salary Remaining : $20,296
Radim Zohorna $70,000 (1)
Salary Remaining : $20,296
Ivan Chekhovich $60,000 (2)
Salary Remaining : $17,396
Tanner Jeannot $60,000 (1)
Salary Remaining : $17,396
Darren Raddysh $60,000 (2)
Salary Remaining : $17,396
Skyler Brind'Amour $60,000 (2)
Salary Remaining : $17,396
Zac Jones $50,000 (1)
Salary Remaining : $14,497
Yegor Zaitsev $50,000 (1)
Salary Remaining : $14,497
Lucas Feuk $50,000 (1)
Salary Remaining : $14,497
Yan Kuznetsov $50,000 (2)
Salary Remaining : $14,497
William Villeneuve $50,000 (2)
Salary Remaining : $14,497
Chase Bradley $50,000 (2)
Salary Remaining : $14,497
Kaapo Kakko $50,000 (1)
Salary Remaining : $14,497
Cole Schwindt $50,000 (1)
Salary Remaining : $14,497
Nico Daws $50,000 (2)
Salary Remaining : $14,497
Marco Rossi $50,000 (2)
Salary Remaining : $14,497
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$50,749,416
Farm Year To Date Expenses$1,780,997
Pro Salary Cap To Date$48,709,926
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,394,888
Farm Estimated Season Revenue$1,915,512
Pro Remaining Season Days51
Pro Expenses Per Days$424,854
Pro Estimated Expenses$21,667,554
Farm Remaining Season Days49
Farm Expenses Per Days$14,556
Farm Estimated Expenses$713,244
Estimated Season Expenses$22,380,798
Estimated Season Salary Cap$69,930,108
Estimate Under Maximum Salary Cap of $76,499,605$6,569,497
Estimate Over Minimum Salary Cap of $39,000,000 $30,930,108
Current Bank Account$3,999,605
Projected Bank Account($70,793)

Pro Players Salaries

Ryan Ellis $7,000,000 (1)
-Salary Remaining : $2,087,719
Vladimir Tarasenko $6,750,000 (1)
-Salary Remaining : $2,013,158
Brayden Schenn $6,250,000 (1)
-Salary Remaining : $1,864,035
Kevin Shattenkirk $5,000,000 (3)
-Salary Remaining : $1,491,228
John Gibson $5,000,000 (2)
-Salary Remaining : $1,491,228
Yann Sauvé $4,500,000 (4)
-Salary Remaining : $1,342,105
Brock McGinn $4,500,000 (4)
-Salary Remaining : $1,342,105
Jakob Silfverberg $4,500,000 (4)
-Salary Remaining : $1,342,105
Kellan Lain $3,000,000 (1)
-Salary Remaining : $894,737
Brandon Sutter $3,000,000 (1)
-Salary Remaining : $894,737
Michael Matheson $3,000,000 (3)
-Salary Remaining : $894,737
Emerson Etem $2,750,000 (2)
-Salary Remaining : $820,175
Michael Latta $2,250,000 (1)
-Salary Remaining : $671,053
Dylan McIlrath $2,250,000 (2)
-Salary Remaining : $671,053
Brian Ferlin $2,250,000 (2)
-Salary Remaining : $671,053
Oliver Kylington $2,000,000 (4)
-Salary Remaining : $596,491
Garnet Hathaway $2,000,000 (1)
-Salary Remaining : $596,491
Jordan Greenway $1,500,000 (4)
-Salary Remaining : $447,368
Rourke Chartier $1,000,000 (2)
-Salary Remaining : $298,246
Slater Koekkoek $950,000 (1)
-Salary Remaining : $283,333
Kaapo Kahkonen $950,000 (1)
-Salary Remaining : $283,333
Ross Colton $750,000 (1)
-Salary Remaining : $223,684
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 : $27,544
Ben Thomson $90,000 (1)
Salary Remaining : $26,095
Filip Zadina $90,000 (3)
Salary Remaining : $26,095
Rhett Gardner $90,000 (1)
Salary Remaining : $26,095
Austin Watson $90,000 (1)
Salary Remaining : $26,095
Connor Dewar $75,000 (3)
Salary Remaining : $21,746
Chris Driedger $75,000 (1)
Salary Remaining : $21,746
Kirill Marchenko $60,000 (4)
Salary Remaining : $17,396
Jakub Galvas $60,000 (2)
Salary Remaining : $17,396
Alexander Yelesin $60,000 (2)
Salary Remaining : $17,396
Luke Tuch $50,000 (2)
Salary Remaining : $14,497
Jaden Lindo $50,000 (1)
Salary Remaining : $14,497
Jake Neighbours $50,000 (2)
Salary Remaining : $14,497
Wyatt Kaiser $50,000 (2)
Salary Remaining : $14,497
Yegor Chinakhov $50,000 (2)
Salary Remaining : $14,497
Alex Steeves $50,000 (2)
Salary Remaining : $14,497
Danil Gushchin $50,000 (2)
Salary Remaining : $14,497
Frederik Dichow $50,000 (1)
Salary Remaining : $14,497
Samuel Knazko $50,000 (2)
Salary Remaining : $14,497
Noah Cates $50,000 (2)
Salary Remaining : $14,497
Steven Spinner $50,000 (1)
Salary Remaining : $14,497
Casey Staum $50,000 (2)
Salary Remaining : $14,497
Marcus Davidsson $50,000 (1)
Salary Remaining : $14,497
Ville Heinola $50,000 (1)
Salary Remaining : $14,497
Ronnie Attard $50,000 (1)
Salary Remaining : $14,497
Pavel Koltygin $50,000 (1)
Salary Remaining : $14,497
Philip Tomasino $50,000 (1)
Salary Remaining : $14,497
Connor Ingram $25,000 (1)
Salary Remaining : $7,249
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 - 5,734 - 95.56%
Level 2: 5000 - $70 - 4,834 - 96.68%
Level 3: 2000 - $40 - 1,928 - 96.42%
Level 4: 4000 - $30 - 3,860 - 96.50%
Luxury : 1000 - $200 - 958 - 95.81%
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 Left11
Average Attendance - %17,314 - 96.19%
Average Income per Game$1,490,746
Year to Date Revenue$43,231,625
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$49,588,856
Farm Year To Date Expenses$2,114,410
Pro Salary Cap To Date$48,536,219
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,398,203
Farm Estimated Season Revenue$1,928,798
Pro Remaining Season Days51
Pro Expenses Per Days$410,526
Pro Estimated Expenses$20,936,826
Farm Remaining Season Days49
Farm Expenses Per Days$17,663
Farm Estimated Expenses$865,487
Estimated Season Expenses$21,802,313
Estimated Season Salary Cap$69,025,673
Estimate Under Maximum Salary Cap of $81,147,776$12,122,103
Estimate Over Minimum Salary Cap of $39,000,000 $30,025,673
Current Bank Account$8,647,776
Projected Bank Account$5,172,464

Pro Players Salaries

Tyler Seguin $6,250,000 (2)
-Salary Remaining : $1,864,035
Jacob Markstrom $6,000,000 (4)
-Salary Remaining : $1,789,474
Mika Zibanejad $6,000,000 (2)
-Salary Remaining : $1,789,474
Dougie Hamilton $5,500,000 (1)
-Salary Remaining : $1,640,351
Ryan Murray $5,500,000 (1)
-Salary Remaining : $1,640,351
Jack Roslovic $5,000,000 (3)
-Salary Remaining : $1,491,228
Pavel Buchnevich $4,250,000 (3)
-Salary Remaining : $1,267,544
Troy Stetcher $4,000,000 (2)
-Salary Remaining : $1,192,982
Anthony Mantha $3,500,000 (2)
-Salary Remaining : $1,043,860
Noah Hanifin $3,500,000 (1)
-Salary Remaining : $1,043,860
Alex Tuch $3,500,000 (2)
-Salary Remaining : $1,043,860
Robby Fabbri $2,500,000 (3)
-Salary Remaining : $745,614
Dylan Strome $2,250,000 (1)
-Salary Remaining : $671,053
Sam Reinhart $2,000,000 (2)
-Salary Remaining : $596,491
Jalen Chatfield $2,000,000 (2)
-Salary Remaining : $596,491
Frank Vatrano $2,000,000 (2)
-Salary Remaining : $596,491
Anthony Beauvillier $1,500,000 (1)
-Salary Remaining : $447,368
Nikita Zaitsev $1,250,000 (1)
-Salary Remaining : $372,807
Tomas Nosek $1,250,000 (2)
-Salary Remaining : $372,807
Filip Gustavsson $950,000 (1)
-Salary Remaining : $283,333
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 : $27,544
Morgan Geekie $90,000 (3)
Salary Remaining : $26,095
Julien Gauthier $85,000 (1)
Salary Remaining : $24,645
Jake Leschyshyn $80,000 (3)
Salary Remaining : $23,195
Caleb Jones $80,000 (2)
Salary Remaining : $23,195
Boris Katchouk $80,000 (3)
Salary Remaining : $23,195
Morgan Barron $80,000 (3)
Salary Remaining : $23,195
Mitchell Stephens $70,000 (1)
Salary Remaining : $20,296
Joey Keane $70,000 (2)
Salary Remaining : $20,296
Karel Vejmelka $65,000 (1)
Salary Remaining : $18,846
Josh Mahura $65,000 (1)
Salary Remaining : $18,846
Adam Boqvist $65,000 (4)
Salary Remaining : $18,846
Jaret Anderson-Dolan $55,000 (1)
Salary Remaining : $15,947
Jonny Tychonick $55,000 (2)
Salary Remaining : $15,947
Aliaksei Protas $50,000 (1)
Salary Remaining : $14,497
Lukas Rousek $50,000 (1)
Salary Remaining : $14,497
Elliot Desnoyers $50,000 (2)
Salary Remaining : $14,497
Shane Bowers $50,000 (1)
Salary Remaining : $14,497
Olle Eriksson Ek $50,000 (1)
Salary Remaining : $14,497
Brett Berard $50,000 (2)
Salary Remaining : $14,497
Jamie Drysdale $50,000 (2)
Salary Remaining : $14,497
Isaak Phillips $50,000 (2)
Salary Remaining : $14,497
Cole Perfetti $50,000 (2)
Salary Remaining : $14,497
Alexander Holtz $50,000 (2)
Salary Remaining : $14,497
Mikael Pyyhtia $50,000 (2)
Salary Remaining : $14,497
Daemon Hunt $50,000 (2)
Salary Remaining : $14,497
Marat Khusnutdinov $50,000 (2)
Salary Remaining : $14,497
John Beecher $50,000 (1)
Salary Remaining : $14,497
Tyrel Bauer $50,000 (2)
Salary Remaining : $14,497
Jean-Luc Foudy $50,000 (2)
Salary Remaining : $14,497
Axel Jonsson-Fjallby $50,000 (1)
Salary Remaining : $14,497
Juuso Parssinen $50,000 (1)
Salary Remaining : $14,497
Logan O'Connor $50,000 (2)
Salary Remaining : $14,497
Daniel Vladar $50,000 (2)
Salary Remaining : $14,497
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 - 5,715 - 95.25%
Level 2: 5000 - $70 - 4,826 - 96.53%
Level 3: 2000 - $40 - 1,945 - 97.24%
Level 4: 4000 - $30 - 3,817 - 95.42%
Luxury : 1000 - $200 - 952 - 95.19%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,877 - 93.83%
Farm Level 2: 1000 - $40 - 939 - 93.86%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %17,255 - 95.86%
Average Income per Game$1,485,840
Year to Date Revenue$43,089,351
Farm
Home Games Left10
Average Attendance - %2,815 - 93.84%
Average Income per Game$177,350
Year to Date Revenue$5,320,495

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$50,583,962
Farm Year To Date Expenses$2,191,934
Pro Salary Cap To Date$49,579,498
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,344,237
Farm Estimated Season Revenue$1,773,498
Pro Remaining Season Days51
Pro Expenses Per Days$425,439
Pro Estimated Expenses$21,697,389
Farm Remaining Season Days49
Farm Expenses Per Days$18,136
Farm Estimated Expenses$888,664
Estimated Season Expenses$22,586,053
Estimated Season Salary Cap$71,038,258
Estimate Under Maximum Salary Cap of $80,091,959$9,053,701
Estimate Over Minimum Salary Cap of $39,000,000 $32,038,258
Current Bank Account$7,591,959
Projected Bank Account$3,123,641

Pro Players Salaries

Brady Skjei $6,450,000 (2)
-Salary Remaining : $1,923,684
Erik Gudbranson $6,250,000 (2)
-Salary Remaining : $1,864,035
Brendan Gallagher $6,000,000 (2)
-Salary Remaining : $1,789,474
Brendan Lemieux $6,000,000 (4)
-Salary Remaining : $1,789,474
Nikita Zadorov $5,500,000 (4)
-Salary Remaining : $1,640,351
Ryan Nugent-Hopkins $5,250,000 (3)
-Salary Remaining : $1,565,789
Joonas Korpisalo $5,000,000 (4)
-Salary Remaining : $1,491,228
Andrei Loktionov $5,000,000 (4)
-Salary Remaining : $1,491,228
JT Compher $4,000,000 (2)
-Salary Remaining : $1,192,982
Paul Ladue $4,000,000 (2)
-Salary Remaining : $1,192,982
Tyler Bertuzzi $3,000,000 (2)
-Salary Remaining : $894,737
Evgeny Grachev $2,500,000 (2)
-Salary Remaining : $745,614
Nate Schmidt $2,000,000 (1)
-Salary Remaining : $596,491
Ebbe Siönäs $2,000,000 (2)
-Salary Remaining : $596,491
Victor Olofsson $2,000,000 (2)
-Salary Remaining : $596,491
Erik Cernak $1,750,000 (1)
-Salary Remaining : $521,930
Nicholas Baptiste $1,500,000 (1)
-Salary Remaining : $447,368
Hayden Hodgson $1,500,000 (4)
-Salary Remaining : $447,368
Marcus Johansson $1,250,000 (1)
-Salary Remaining : $372,807
Kyle Rau $1,000,000 (2)
-Salary Remaining : $298,246
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 : $72,485
Jacob De La Rose $95,000 (3)
Salary Remaining : $27,544
Thomas Spelling $95,000 (1)
Salary Remaining : $27,544
Cayden Primeau $90,000 (1)
Salary Remaining : $26,095
Jared McCann $90,000 (2)
Salary Remaining : $26,095
Garret Pilon $90,000 (2)
Salary Remaining : $26,095
Magnus Hellberg $85,000 (2)
Salary Remaining : $24,645
Eric Robinson $85,000 (1)
Salary Remaining : $24,645
Victor Mete $80,000 (1)
Salary Remaining : $23,195
Fredrik Olofsson (Out of Payroll) $80,000 (1)
Salary Remaining : $23,195
Artur Kayumov $80,000 (2)
Salary Remaining : $23,195
Connor Clifton $75,000 (1)
Salary Remaining : $21,746
Jacob Bryson $75,000 (3)
Salary Remaining : $21,746
Rostislav Olesz $75,000 (1)
Salary Remaining : $21,746
Alex Henriksson $75,000 (2)
Salary Remaining : $21,746
Dylan Coghlan $75,000 (2)
Salary Remaining : $21,746
Wade Allison $70,000 (2)
Salary Remaining : $20,296
Jasper Weatherby $70,000 (2)
Salary Remaining : $20,296
Matthew Kiersted $65,000 (1)
Salary Remaining : $18,846
Mac Hollowell $60,000 (1)
Salary Remaining : $17,396
Jakub Skarek $60,000 (4)
Salary Remaining : $17,396
Kristians Rubins $60,000 (3)
Salary Remaining : $17,396
Michael McCarron $60,000 (1)
Salary Remaining : $17,396
Sasha Chmelevski $55,000 (1)
Salary Remaining : $15,947
Maxence Guenette $50,000 (1)
Salary Remaining : $14,497
Emil Andrae $50,000 (2)
Salary Remaining : $14,497
Matej Blumel $50,000 (1)
Salary Remaining : $14,497
Helge Grans $50,000 (2)
Salary Remaining : $14,497
Bobby Brink $50,000 (1)
Salary Remaining : $14,497
Parker Kelly $50,000 (1)
Salary Remaining : $14,497
Thomas Bordeleau $50,000 (2)
Salary Remaining : $14,497
Valentin Nussbaumer $50,000 (1)
Salary Remaining : $14,497
Nikita Alexandrov $50,000 (1)
Salary Remaining : $14,497
Stelio Mattheos $50,000 (4)
Salary Remaining : $14,497
Kyle Capobianco $50,000 (3)
Salary Remaining : $14,497
Maksim Sushko $50,000 (3)
Salary Remaining : $14,497
Jacob Middleton $50,000 (2)
Salary Remaining : $14,497
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 - 5,576 - 92.93%
Level 2: 5000 - $70 - 4,737 - 94.74%
Level 3: 2000 - $40 - 1,870 - 93.51%
Level 4: 4000 - $30 - 3,742 - 93.55%
Luxury : 1000 - $200 - 948 - 94.78%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $70 - 1,840 - 92.00%
Farm Level 2: 1000 - $40 - 923 - 92.28%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %16,873 - 93.74%
Average Income per Game$1,455,692
Year to Date Revenue$42,215,075
Farm
Home Games Left10
Average Attendance - %2,763 - 92.10%
Average Income per Game$174,002
Year to Date Revenue$5,220,074

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$38,450,281
Farm Year To Date Expenses$1,995,862
Pro Salary Cap To Date$36,941,497
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,012,615
Farm Estimated Season Revenue$1,740,025
Pro Remaining Season Days51
Pro Expenses Per Days$302,339
Pro Estimated Expenses$15,419,289
Farm Remaining Season Days49
Farm Expenses Per Days$19,364
Farm Estimated Expenses$948,836
Estimated Season Expenses$16,368,125
Estimated Season Salary Cap$51,764,290
Estimate Under Maximum Salary Cap of $91,625,065$39,860,775
Estimate Over Minimum Salary Cap of $39,000,000 $12,764,290
Current Bank Account$19,125,065
Projected Bank Account$20,509,580

Pro Players Salaries

Tyler Johnson $6,000,000 (4)
-Salary Remaining : $1,789,474
Sean Monahan $5,000,000 (3)
-Salary Remaining : $1,491,228
Michal Neuvirth $3,000,000 (2)
-Salary Remaining : $894,737
Brandon Hagel $3,000,000 (3)
-Salary Remaining : $894,737
Jakob Chychrun $3,000,000 (2)
-Salary Remaining : $894,737
Drake Batherson $3,000,000 (3)
-Salary Remaining : $894,737
Casey Cizikas $2,600,000 (1)
-Salary Remaining : $775,439
Dmitry Sinitsyn $2,500,000 (2)
-Salary Remaining : $745,614
Ben Hutton $2,500,000 (2)
-Salary Remaining : $745,614
Jeremy Morin $2,250,000 (1)
-Salary Remaining : $671,053
Samuel Blais $2,000,000 (3)
-Salary Remaining : $596,491
Brent Seabrook $2,000,000 (2)
-Salary Remaining : $596,491
Anton Forsberg $1,750,000 (1)
-Salary Remaining : $521,930
Luke Schenn $1,750,000 (1)
-Salary Remaining : $521,930
Tyler Randell $1,750,000 (1)
-Salary Remaining : $521,930
Richard Panik $1,500,000 (1)
-Salary Remaining : $447,368
Mirco Mueller $1,500,000 (1)
-Salary Remaining : $447,368
Jesper Fast $1,500,000 (1)
-Salary Remaining : $447,368
Craig Smith $1,250,000 (1)
-Salary Remaining : $372,807
Maxime Comtois $950,000 (1)
-Salary Remaining : $283,333
Connor Bunnaman $900,000 (3)
-Salary Remaining : $268,421
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 : $260,947
Jeremy Bracco $97,500 (1)
Salary Remaining : $28,269
Jakub Vrana (Out of Payroll) $95,000 (1)
Salary Remaining : $27,544
Andrei Svechnikov $95,000 (4)
Salary Remaining : $27,544
Anatoli Golyshev $90,000 (2)
Salary Remaining : $26,095
Nils Lundkvist $90,000 (4)
Salary Remaining : $26,095
Liam Foudy $90,000 (2)
Salary Remaining : $26,095
Barrett Hayton $80,000 (3)
Salary Remaining : $23,195
Joe Veleno $80,000 (3)
Salary Remaining : $23,195
Ty Dellandrea $80,000 (3)
Salary Remaining : $23,195
Michael Joly $80,000 (1)
Salary Remaining : $23,195
Gustav Lindstrom $80,000 (1)
Salary Remaining : $23,195
Jesperi Kotkaniemi $70,000 (3)
Salary Remaining : $20,296
Brandon Biro $70,000 (2)
Salary Remaining : $20,296
Josef Korenar $60,000 (1)
Salary Remaining : $17,396
Cam Hillis $60,000 (4)
Salary Remaining : $17,396
Dylan Cozens $50,000 (1)
Salary Remaining : $14,497
Tristen Robins $50,000 (2)
Salary Remaining : $14,497
Blake Lizotte $50,000 (2)
Salary Remaining : $14,497
Michael Downing $50,000 (1)
Salary Remaining : $14,497
Pyotr Kochetkov $50,000 (1)
Salary Remaining : $14,497
Blake Hillman $50,000 (2)
Salary Remaining : $14,497
Moritz Seider $50,000 (1)
Salary Remaining : $14,497
Matias Maccelli $50,000 (1)
Salary Remaining : $14,497
Lukas Dostal $50,000 (3)
Salary Remaining : $14,497
Jake Sanderson $50,000 (2)
Salary Remaining : $14,497
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$48,485,673
Farm Year To Date Expenses$1,603,962
Pro Salary Cap To Date$46,248,844
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,575,252
Farm Estimated Season Revenue$1,925,433
Pro Remaining Season Days51
Pro Expenses Per Days$416,959
Pro Estimated Expenses$21,264,909
Farm Remaining Season Days49
Farm Expenses Per Days$13,373
Farm Estimated Expenses$655,277
Estimated Season Expenses$21,920,186
Estimated Season Salary Cap$66,768,133
Estimate Under Maximum Salary Cap of $85,117,948$18,349,815
Estimate Over Minimum Salary Cap of $39,000,000 $27,768,133
Current Bank Account$12,617,948
Projected Bank Account$9,198,447

Pro Players Salaries

Hampus Lindholm $7,000,000 (3)
-Salary Remaining : $2,087,719
Nick Ritchie $5,500,000 (2)
-Salary Remaining : $1,640,351
Jacob Trouba $5,500,000 (2)
-Salary Remaining : $1,640,351
Kasperi Kapanen $5,400,000 (1)
-Salary Remaining : $1,610,526
Jordan Nolan $5,000,000 (3)
-Salary Remaining : $1,491,228
Travis Konecny $4,250,000 (1)
-Salary Remaining : $1,267,544
Brian Lashoff $4,000,000 (1)
-Salary Remaining : $1,192,982
Samuel Morin $3,500,000 (3)
-Salary Remaining : $1,043,860
Ilya Sorokin $3,500,000 (1)
-Salary Remaining : $1,043,860
Cal Foote $3,500,000 (4)
-Salary Remaining : $1,043,860
Nathan Beaulieu $3,250,000 (2)
-Salary Remaining : $969,298
Vincent Trocheck $3,000,000 (2)
-Salary Remaining : $894,737
Steve Mason $2,000,000 (1)
-Salary Remaining : $596,491
Matt Martin $2,000,000 (1)
-Salary Remaining : $596,491
Niclas Bergfors $2,000,000 (1)
-Salary Remaining : $596,491
Marc Staal $1,800,000 (1)
-Salary Remaining : $536,842
Calle Jarnkrok $1,800,000 (1)
-Salary Remaining : $536,842
Michael Bournival $1,500,000 (1)
-Salary Remaining : $447,368
Blake Heinrich $1,500,000 (2)
-Salary Remaining : $447,368
Joe Snively $1,500,000 (4)
-Salary Remaining : $447,368
Luke Glendening $1,300,000 (1)
-Salary Remaining : $387,719
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 : $27,544
Lucas Wallmarkk $95,000 (1)
Salary Remaining : $27,544
Morgan Klimchuk (Out of Payroll) $95,000 (1)
Salary Remaining : $27,544
Rinat Valiev $95,000 (1)
Salary Remaining : $27,544
Kevin Lankinen $90,000 (1)
Salary Remaining : $26,095
David Kampf $90,000 (1)
Salary Remaining : $26,095
Rem Pitlick $90,000 (2)
Salary Remaining : $26,095
Mikko Lehtonen $80,000 (1)
Salary Remaining : $23,195
Laurent Dauphin $75,000 (1)
Salary Remaining : $21,746
Oliver Wahlstrom $70,000 (3)
Salary Remaining : $20,296
Kaedan Korczak $50,000 (1)
Salary Remaining : $14,497
Victor Berglund $50,000 (3)
Salary Remaining : $14,497
Anthony Angello $50,000 (2)
Salary Remaining : $14,497
Tyler Kleven $50,000 (2)
Salary Remaining : $14,497
Benoit-Olivier Groulx $50,000 (3)
Salary Remaining : $14,497
Zachary Sawchenko $50,000 (3)
Salary Remaining : $14,497
Ty Smith $50,000 (4)
Salary Remaining : $14,497
Jacob Ingham $50,000 (1)
Salary Remaining : $14,497
Arsen Khisamutdinov $50,000 (1)
Salary Remaining : $14,497
Alex Beaucage $50,000 (1)
Salary Remaining : $14,497
Cam York $50,000 (1)
Salary Remaining : $14,497
Fabian Zetterlund $50,000 (2)
Salary Remaining : $14,497
Danil Zhuravlyov $50,000 (1)
Salary Remaining : $14,497
Brett Murray $50,000 (2)
Salary Remaining : $14,497
Matt Kiersted $50,000 (2)
Salary Remaining : $14,497
Riley Stillman $50,000 (2)
Salary Remaining : $14,497
David Gustafsson $50,000 (1)
Salary Remaining : $14,497
Josiah Slavin $50,000 (3)
Salary Remaining : $14,497
Cooper Marody $40,000 (1)
Salary Remaining : $11,598
A.J. Greer $40,000 (1)
Salary Remaining : $11,598
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 - 5,702 - 95.03%
Level 2: 5000 - $70 - 4,830 - 96.61%
Level 3: 2000 - $40 - 1,931 - 96.53%
Level 4: 4000 - $30 - 3,824 - 95.61%
Luxury : 1000 - $200 - 973 - 97.29%
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 Left11
Average Attendance - %17,260 - 95.89%
Average Income per Game$1,489,041
Year to Date Revenue$43,182,189
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$49,201,110
Farm Year To Date Expenses$1,871,117
Pro Salary Cap To Date$48,207,463
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,379,451
Farm Estimated Season Revenue$1,924,195
Pro Remaining Season Days51
Pro Expenses Per Days$417,491
Pro Estimated Expenses$21,292,041
Farm Remaining Season Days49
Farm Expenses Per Days$15,340
Farm Estimated Expenses$751,660
Estimated Season Expenses$22,043,701
Estimated Season Salary Cap$69,300,859
Estimate Under Maximum Salary Cap of $120,535,997$51,235,138
Estimate Over Minimum Salary Cap of $39,000,000 $30,300,859
Current Bank Account$48,035,997
Projected Bank Account$44,295,942

Pro Players Salaries

Zach Werenski $7,000,000 (4)
-Salary Remaining : $2,087,719
John Klingberg $6,000,000 (2)
-Salary Remaining : $1,789,474
Evander Kane $6,000,000 (1)
-Salary Remaining : $1,789,474
Andre Burakovsky $5,500,000 (2)
-Salary Remaining : $1,640,351
Kristers Gudlevskis $5,500,000 (2)
-Salary Remaining : $1,640,351
Jon Merrill $5,000,000 (2)
-Salary Remaining : $1,491,228
Bo Horvat $5,000,000 (4)
-Salary Remaining : $1,491,228
Jason Zucker $4,500,000 (2)
-Salary Remaining : $1,342,105
Elias Pettersson $4,000,000 (1)
-Salary Remaining : $1,192,982
William Nylander $3,000,000 (4)
-Salary Remaining : $894,737
Semyon Varlamov $2,500,000 (2)
-Salary Remaining : $745,614
Pontus Aberg $2,000,000 (3)
-Salary Remaining : $596,491
Haydn Fleury $2,000,000 (4)
-Salary Remaining : $596,491
Valentin Zykov $2,000,000 (1)
-Salary Remaining : $596,491
Elias Lindholm $2,000,000 (2)
-Salary Remaining : $596,491
Brendan Guhle $2,000,000 (4)
-Salary Remaining : $596,491
Pierre-Olivier Joseph $1,750,000 (1)
-Salary Remaining : $521,930
Tyler Benson $1,500,000 (2)
-Salary Remaining : $447,368
Martin Necas $1,250,000 (3)
-Salary Remaining : $372,807
Aleksi Saarela $1,250,000 (2)
-Salary Remaining : $372,807
Rasmus Dahlin $975,000 (3)
-Salary Remaining : $290,789
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 : $28,994
Mathieu Olivier $97,500 (3)
Salary Remaining : $28,269
Joel Farabee $97,500 (3)
Salary Remaining : $28,269
Lucas Carlsson $97,500 (1)
Salary Remaining : $28,269
Alex Formenton $95,000 (1)
Salary Remaining : $27,544
Logan Thompson $90,000 (1)
Salary Remaining : $26,095
Keaton Thompson $85,000 (2)
Salary Remaining : $24,645
Kole Sherwood $85,000 (2)
Salary Remaining : $24,645
Lias Andersson $85,000 (1)
Salary Remaining : $24,645
Isac Lundestrom $75,000 (3)
Salary Remaining : $21,746
Otto Koivula $70,000 (2)
Salary Remaining : $20,296
Jacob Bernard-Docker $70,000 (3)
Salary Remaining : $20,296
Jonathan Davidsson $65,000 (1)
Salary Remaining : $18,846
Jan Jenik $60,000 (2)
Salary Remaining : $17,396
Xavier Bernard $60,000 (2)
Salary Remaining : $17,396
Veini Vehvilainen $60,000 (3)
Salary Remaining : $17,396
Topi Niemela $50,000 (2)
Salary Remaining : $14,497
John Farinacci $50,000 (2)
Salary Remaining : $14,497
Jack Thompson $50,000 (2)
Salary Remaining : $14,497
John Ludvig $50,000 (1)
Salary Remaining : $14,497
Landon Slaggert $50,000 (2)
Salary Remaining : $14,497
Hendrix Lapierre $50,000 (2)
Salary Remaining : $14,497
Drew Commesso $50,000 (2)
Salary Remaining : $14,497
Alexander Pashin $50,000 (2)
Salary Remaining : $14,497
Kasper Simontaival $50,000 (2)
Salary Remaining : $14,497
Dmitri Samorukov $50,000 (1)
Salary Remaining : $14,497
Blake Murray $50,000 (1)
Salary Remaining : $14,497
Matthew Highmore $50,000 (1)
Salary Remaining : $14,497
Arthur Kaliyev $50,000 (1)
Salary Remaining : $14,497
Samuel Fagemo $50,000 (1)
Salary Remaining : $14,497
Vasili Podkolzin $50,000 (1)
Salary Remaining : $14,497
Dawson Mercer $50,000 (2)
Salary Remaining : $14,497
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$49,264,299
Farm Year To Date Expenses$2,926,898
Pro Salary Cap To Date$48,702,932
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,422,802
Farm Estimated Season Revenue$1,931,490
Pro Remaining Season Days51
Pro Expenses Per Days$409,649
Pro Estimated Expenses$20,892,099
Farm Remaining Season Days49
Farm Expenses Per Days$29,379
Farm Estimated Expenses$1,439,571
Estimated Season Expenses$22,331,670
Estimated Season Salary Cap$69,356,453
Estimate Under Maximum Salary Cap of $93,716,664$24,360,211
Estimate Over Minimum Salary Cap of $39,000,000 $30,356,453
Current Bank Account$21,216,664
Projected Bank Account$17,239,286

Pro Players Salaries

Connor McDavid $8,000,000 (1)
-Salary Remaining : $2,385,965
Leon Draisaitl $7,000,000 (4)
-Salary Remaining : $2,087,719
Connor Brown $6,500,000 (2)
-Salary Remaining : $1,938,596
Mitch Marner $5,000,000 (1)
-Salary Remaining : $1,491,228
Carter Hart $4,500,000 (3)
-Salary Remaining : $1,342,105
Marcus Pettersson $4,000,000 (3)
-Salary Remaining : $1,192,982
Frederik Gauthier $4,000,000 (1)
-Salary Remaining : $1,192,982
Brandon Montour $3,750,000 (2)
-Salary Remaining : $1,118,421
Jamie McBain $3,500,000 (2)
-Salary Remaining : $1,043,860
Nicklas Backstrom $3,000,000 (2)
-Salary Remaining : $894,737
Marco Scandella $2,000,000 (1)
-Salary Remaining : $596,491
Jaroslav Halak $2,000,000 (2)
-Salary Remaining : $596,491
Gabriel Carlsson $2,000,000 (4)
-Salary Remaining : $596,491
Mike Lundin $2,000,000 (1)
-Salary Remaining : $596,491
Brandon Saad $2,000,000 (2)
-Salary Remaining : $596,491
Jason Robertson $2,000,000 (3)
-Salary Remaining : $596,491
Logan Stanley $1,500,000 (3)
-Salary Remaining : $447,368
Christian Fischer $1,500,000 (2)
-Salary Remaining : $447,368
Brett Lernout $1,500,000 (1)
-Salary Remaining : $447,368
Andrew Mangiapane $1,500,000 (2)
-Salary Remaining : $447,368
Markus Granlund $1,000,000 (1)
-Salary Remaining : $298,246
Adam Erne $1,000,000 (1)
-Salary Remaining : $298,246
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 : $507,396
Cody Glass $95,000 (2)
Salary Remaining : $27,544
Klim Kostin $95,000 (2)
Salary Remaining : $27,544
Evan Bouchard $95,000 (3)
Salary Remaining : $27,544
Ryan McLeod $90,000 (2)
Salary Remaining : $26,095
Pontus Holmberg $90,000 (3)
Salary Remaining : $26,095
Martin Frk $90,000 (1)
Salary Remaining : $26,095
Nick Shore $90,000 (1)
Salary Remaining : $26,095
Michael Anderson $80,000 (1)
Salary Remaining : $23,195
Jaxson Stauber $80,000 (3)
Salary Remaining : $23,195
Stuart Skinner $80,000 (2)
Salary Remaining : $23,195
Taro Hirose $80,000 (2)
Salary Remaining : $23,195
Alexander Alexeyev $80,000 (2)
Salary Remaining : $23,195
Filip Kral $70,000 (3)
Salary Remaining : $20,296
Gustav Olofsson $70,000 (1)
Salary Remaining : $20,296
Michael Dipietro $70,000 (2)
Salary Remaining : $20,296
Nikolai Knyzhov $70,000 (1)
Salary Remaining : $20,296
Jordan Subban $60,000 (1)
Salary Remaining : $17,396
Cole Fonstad $60,000 (3)
Salary Remaining : $17,396
Cole Cassels $60,000 (1)
Salary Remaining : $17,396
Colin White $60,000 (2)
Salary Remaining : $17,396
Brayden Pachal $50,000 (1)
Salary Remaining : $14,497
Connor Hurley $50,000 (1)
Salary Remaining : $14,497
Filip Cederqvist $50,000 (1)
Salary Remaining : $14,497
Jordan Spence $50,000 (1)
Salary Remaining : $14,497
Tyson Foerster $50,000 (2)
Salary Remaining : $14,497
Raphael Lavoie $50,000 (1)
Salary Remaining : $14,497
Connor McMichael $50,000 (1)
Salary Remaining : $14,497
Jack Perbix $50,000 (1)
Salary Remaining : $14,497
Riley Damiani $50,000 (1)
Salary Remaining : $14,497
Jan Mysak $50,000 (2)
Salary Remaining : $14,497
Semyon Der-Arguchintsev $50,000 (3)
Salary Remaining : $14,497
Robin Salo $50,000 (3)
Salary Remaining : $14,497
Ronan Seeley $50,000 (2)
Salary Remaining : $14,497
Roni Hirvonen $50,000 (2)
Salary Remaining : $14,497
Jeremy Gregoire $50,000 (1)
Salary Remaining : $14,497
Lucas Johansen $50,000 (1)
Salary Remaining : $14,497
Roby Jarventie $50,000 (2)
Salary Remaining : $14,497
Filip Johansson $50,000 (3)
Salary Remaining : $14,497
Remi Elie $50,000 (1)
Salary Remaining : $14,497
Dylan Holloway $50,000 (2)
Salary Remaining : $14,497
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$49,853,189
Farm Year To Date Expenses$2,088,384
Pro Salary Cap To Date$46,362,012
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,289,174
Farm Estimated Season Revenue$1,906,339
Pro Remaining Season Days51
Pro Expenses Per Days$428,509
Pro Estimated Expenses$21,853,959
Farm Remaining Season Days49
Farm Expenses Per Days$22,899
Farm Estimated Expenses$1,122,051
Estimated Season Expenses$22,976,010
Estimated Season Salary Cap$65,084,367
Estimate Under Maximum Salary Cap of $82,083,698$16,999,331
Estimate Over Minimum Salary Cap of $39,000,000 $26,084,367
Current Bank Account$9,583,698
Projected Bank Account$4,803,201

Pro Players Salaries

Rasmus Ristolainen $9,000,000 (3)
-Salary Remaining : $2,684,211
Matt Duchene $8,500,000 (1)
-Salary Remaining : $2,535,088
Aaron Ekblad (Out of Payroll) $7,000,000 (4)
-Salary Remaining : $2,087,719
Alex Galchenyuk $6,500,000 (2)
-Salary Remaining : $1,938,596
Aleksander Barkov $5,000,000 (3)
-Salary Remaining : $1,491,228
Ville Husso $5,000,000 (1)
-Salary Remaining : $1,491,228
Nick Schmaltz $4,000,000 (4)
-Salary Remaining : $1,192,982
Matthew Tkachuk $3,750,000 (2)
-Salary Remaining : $1,118,421
Jordan Szwarz $3,000,000 (1)
-Salary Remaining : $894,737
Miro Aaltonen $2,750,000 (1)
-Salary Remaining : $820,175
Radim Simek $2,100,000 (1)
-Salary Remaining : $626,316
Dominik Kahun $1,850,000 (1)
-Salary Remaining : $551,754
Niklas Hansson $1,700,000 (1)
-Salary Remaining : $507,018
Dmitry Kulikov $1,700,000 (1)
-Salary Remaining : $507,018
Brandon Halverson $1,500,000 (1)
-Salary Remaining : $447,368
Griffin Reinhart $1,500,000 (1)
-Salary Remaining : $447,368
Nathan Walker $1,000,000 (2)
-Salary Remaining : $298,246
Dmitrij Jaskin $1,000,000 (1)
-Salary Remaining : $298,246
Chris Bourque $1,000,000 (1)
-Salary Remaining : $298,246
Nikolay Goldobin $975,000 (1)
-Salary Remaining : $290,789
Ryan Pulock $950,000 (1)
-Salary Remaining : $283,333
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 : $391,420
Eetu Luostarinen $125,000 (3)
Salary Remaining : $36,243
Joni Jurmo $95,000 (4)
Salary Remaining : $27,544
Jeremias Lindewall $80,000 (4)
Salary Remaining : $23,195
Viktor Baldayev $80,000 (1)
Salary Remaining : $23,195
Joseph Woll $75,000 (4)
Salary Remaining : $21,746
Brendan Leipsic $75,000 (1)
Salary Remaining : $21,746
Kirill Steklov $75,000 (4)
Salary Remaining : $21,746
Dylan Gambrell $75,000 (2)
Salary Remaining : $21,746
Nick Paul $70,000 (2)
Salary Remaining : $20,296
Alexander Romanov $65,000 (4)
Salary Remaining : $18,846
Austin Poganski $60,000 (1)
Salary Remaining : $17,396
Arvid Soderblom $60,000 (3)
Salary Remaining : $17,396
William Dufour $60,000 (3)
Salary Remaining : $17,396
Jordan Harris $60,000 (3)
Salary Remaining : $17,396
Matias Rajaniemi $60,000 (4)
Salary Remaining : $17,396
Logan Barlage $60,000 (3)
Salary Remaining : $17,396
Kieffer Bellows $55,000 (1)
Salary Remaining : $15,947
Brett Pollock $50,000 (2)
Salary Remaining : $14,497
Kirill Ustimenko $50,000 (1)
Salary Remaining : $14,497
Nick Abruzzese $50,000 (1)
Salary Remaining : $14,497
Mikhail Abramov $50,000 (1)
Salary Remaining : $14,497
Mattias Norlinder $50,000 (1)
Salary Remaining : $14,497
Rafael Harvey-Pinard $50,000 (1)
Salary Remaining : $14,497
Tyce Thompson $50,000 (1)
Salary Remaining : $14,497
Nathan Legare $50,000 (1)
Salary Remaining : $14,497
Lukas Svejkovsky $50,000 (2)
Salary Remaining : $14,497
Maxim Marushev $40,000 (3)
Salary Remaining : $11,598
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$49,598,535
Farm Year To Date Expenses$1,566,708
Pro Salary Cap To Date$48,896,775
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,984,046
Farm Estimated Season Revenue$1,944,084
Pro Remaining Season Days51
Pro Expenses Per Days$414,035
Pro Estimated Expenses$21,115,785
Farm Remaining Season Days49
Farm Expenses Per Days$12,737
Farm Estimated Expenses$624,113
Estimated Season Expenses$21,739,898
Estimated Season Salary Cap$69,714,312
Estimate Under Maximum Salary Cap of $106,756,299$37,041,987
Estimate Over Minimum Salary Cap of $39,000,000 $30,714,312
Current Bank Account$34,256,299
Projected Bank Account$32,444,531

Pro Players Salaries

Mark Scheifele $7,250,000 (3)
-Salary Remaining : $2,162,281
John Tavares $7,000,000 (4)
-Salary Remaining : $2,087,719
Artemi Panarin $6,100,000 (1)
-Salary Remaining : $1,819,298
Sebastian Aho $5,000,000 (4)
-Salary Remaining : $1,491,228
Oscar Klefbom $5,000,000 (2)
-Salary Remaining : $1,491,228
Jake Virtanen $4,250,000 (4)
-Salary Remaining : $1,267,544
Neal Pionk $4,000,000 (4)
-Salary Remaining : $1,192,982
Adam Fox $4,000,000 (1)
-Salary Remaining : $1,192,982
Nikolaj Ehlers $3,500,000 (2)
-Salary Remaining : $1,043,860
Tye McGinn $3,500,000 (3)
-Salary Remaining : $1,043,860
Sam Gagner $3,000,000 (3)
-Salary Remaining : $894,737
Jakub Voracek $3,000,000 (2)
-Salary Remaining : $894,737
Brady Tkachuk $2,500,000 (4)
-Salary Remaining : $745,614
Jeremy Swayman $2,500,000 (3)
-Salary Remaining : $745,614
Jordan Staal $2,500,000 (1)
-Salary Remaining : $745,614
Nick Blankenburg $2,000,000 (3)
-Salary Remaining : $596,491
Gavin Bayreuther $2,000,000 (2)
-Salary Remaining : $596,491
James Reimer $1,000,000 (1)
-Salary Remaining : $298,246
Iven Barbashev $900,000 (2)
-Salary Remaining : $268,421
John Marino $800,000 (1)
-Salary Remaining : $238,596
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 : $36,243
Ukko-Pekka Luukkonen $92,500 (1)
Salary Remaining : $26,820
Philipp Kurashev $80,000 (3)
Salary Remaining : $23,195
Jesper Boqvist $70,000 (1)
Salary Remaining : $20,296
Denis Malgin $70,000 (1)
Salary Remaining : $20,296
Juuso Ikonen $70,000 (1)
Salary Remaining : $20,296
Josh Ho-Sang $60,000 (1)
Salary Remaining : $17,396
Kevin Stenlund $60,000 (1)
Salary Remaining : $17,396
Jeff Malott $60,000 (1)
Salary Remaining : $17,396
Sampo Ranta $60,000 (4)
Salary Remaining : $17,396
Jared McIsaac $55,000 (1)
Salary Remaining : $15,947
Bowen Byram $50,000 (1)
Salary Remaining : $14,497
Marc Del Gaizo $50,000 (1)
Salary Remaining : $14,497
Leevi Merilainen $50,000 (2)
Salary Remaining : $14,497
Donovan Sebrango $50,000 (2)
Salary Remaining : $14,497
Valtteri Puustinen $50,000 (1)
Salary Remaining : $14,497
Mavrik Bourque $50,000 (2)
Salary Remaining : $14,497
Nolan Foote $50,000 (1)
Salary Remaining : $14,497
Matthew Boldy $50,000 (1)
Salary Remaining : $14,497
Austin Strand $50,000 (1)
Salary Remaining : $14,497
Zachary Gallant $50,000 (1)
Salary Remaining : $14,497
Ryan MacInnis $50,000 (1)
Salary Remaining : $14,497
Ryan Johnson $50,000 (1)
Salary Remaining : $14,497
Artemi Kniazev $50,000 (1)
Salary Remaining : $14,497
Jackson LaCombe $50,000 (1)
Salary Remaining : $14,497
Shawn Boudrias $50,000 (1)
Salary Remaining : $14,497
Dmitry Voronkov $50,000 (1)
Salary Remaining : $14,497
Zachary Bouthillier $50,000 (1)
Salary Remaining : $14,497
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$49,842,252
Farm Year To Date Expenses$2,263,401
Pro Salary Cap To Date$48,614,193
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,380,053
Farm Estimated Season Revenue$1,904,058
Pro Remaining Season Days51
Pro Expenses Per Days$412,573
Pro Estimated Expenses$21,041,223
Farm Remaining Season Days49
Farm Expenses Per Days$19,305
Farm Estimated Expenses$945,945
Estimated Season Expenses$21,987,168
Estimated Season Salary Cap$69,133,482
Estimate Under Maximum Salary Cap of $77,487,177$8,353,695
Estimate Over Minimum Salary Cap of $39,000,000 $30,133,482
Current Bank Account$4,987,177
Projected Bank Account$1,284,120

Pro Players Salaries

Claude Giroux $7,000,000 (2)
-Salary Remaining : $2,087,719
Zack Kassian $6,200,000 (1)
-Salary Remaining : $1,849,123
Andrei Vasilevskiy $5,750,000 (4)
-Salary Remaining : $1,714,912
Jack Eichel $5,250,000 (2)
-Salary Remaining : $1,565,789
Alexander Ovechkin $5,000,000 (2)
-Salary Remaining : $1,491,228
Ryan Mcdonagh $5,000,000 (3)
-Salary Remaining : $1,491,228
John Moore $5,000,000 (4)
-Salary Remaining : $1,491,228
Justin Faulk $4,250,000 (1)
-Salary Remaining : $1,267,544
Jujhar Khaira $3,600,000 (1)
-Salary Remaining : $1,073,684
Reilly Smith $3,500,000 (1)
-Salary Remaining : $1,043,860
Andy Miele $2,750,000 (1)
-Salary Remaining : $820,175
Mark Pysyk $2,500,000 (2)
-Salary Remaining : $745,614
Max Reinhart $2,200,000 (2)
-Salary Remaining : $656,140
Roope Hintz $2,000,000 (2)
-Salary Remaining : $596,491
Travis Dermott $2,000,000 (1)
-Salary Remaining : $596,491
Andreas Englund $2,000,000 (1)
-Salary Remaining : $596,491
Nicolas Kerdiles $1,750,000 (2)
-Salary Remaining : $521,930
Mathieu Joseph $1,200,000 (3)
-Salary Remaining : $357,895
Brent Burns $950,000 (1)
-Salary Remaining : $283,333
Felix Sanstrom $900,000 (2)
-Salary Remaining : $268,421
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 : $28,269
Reilly Walsh $95,000 (1)
Salary Remaining : $27,544
Hunter Shinkaruk $95,000 (1)
Salary Remaining : $27,544
Lucas Wallmark $90,000 (1)
Salary Remaining : $26,095
Sean Durzi $90,000 (3)
Salary Remaining : $26,095
Josh Norris $90,000 (2)
Salary Remaining : $26,095
Ian Mitchell $85,000 (2)
Salary Remaining : $24,645
Nolan Vesey $85,000 (1)
Salary Remaining : $24,645
Tristan Jarry $80,000 (1)
Salary Remaining : $23,195
Pavol Regenda $80,000 (3)
Salary Remaining : $23,195
Carl Dahlstrom $80,000 (1)
Salary Remaining : $23,195
Gerald Mayhew $75,000 (1)
Salary Remaining : $21,746
Milos Kelemen $70,000 (4)
Salary Remaining : $20,296
Josh Wesley $70,000 (2)
Salary Remaining : $20,296
Olli Juolevi $70,000 (1)
Salary Remaining : $20,296
Sergei Zborovskiy $70,000 (3)
Salary Remaining : $20,296
Alexis Gravel $65,000 (2)
Salary Remaining : $18,846
Zachary Emond $65,000 (2)
Salary Remaining : $18,846
Grant Hutton $60,000 (1)
Salary Remaining : $17,396
Bokondji Imama $50,000 (2)
Salary Remaining : $14,497
Theo Rochette $50,000 (2)
Salary Remaining : $14,497
Gage Goncalves $50,000 (2)
Salary Remaining : $14,497
Jack Quinn $50,000 (2)
Salary Remaining : $14,497
Brandon Coe $50,000 (2)
Salary Remaining : $14,497
Matt Kessel $50,000 (2)
Salary Remaining : $14,497
Ruslan Iskhakov $50,000 (4)
Salary Remaining : $14,497
Maxim Groshev $50,000 (2)
Salary Remaining : $14,497
Tobias Bjornfot $50,000 (1)
Salary Remaining : $14,497
Filip Chlapik $50,000 (3)
Salary Remaining : $14,497
Dylan Peterson $50,000 (2)
Salary Remaining : $14,497
Ty Smilanic $50,000 (2)
Salary Remaining : $14,497
Jack Malone $50,000 (1)
Salary Remaining : $14,497
Mark Kastelic $50,000 (1)
Salary Remaining : $14,497
Henry Thrun $50,000 (1)
Salary Remaining : $14,497
Carsen Twarynski $50,000 (3)
Salary Remaining : $14,497
William Bitten $50,000 (2)
Salary Remaining : $14,497
Libor Hajek $50,000 (4)
Salary Remaining : $14,497
Patrick Moynihan $50,000 (1)
Salary Remaining : $14,497
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$48,398,266
Farm Year To Date Expenses$1,755,193
Pro Salary Cap To Date$47,345,626
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,160,749
Farm Estimated Season Revenue$1,943,813
Pro Remaining Season Days51
Pro Expenses Per Days$400,877
Pro Estimated Expenses$20,444,727
Farm Remaining Season Days49
Farm Expenses Per Days$14,941
Farm Estimated Expenses$732,109
Estimated Season Expenses$21,176,836
Estimated Season Salary Cap$67,342,981
Estimate Under Maximum Salary Cap of $130,942,535$63,599,554
Estimate Over Minimum Salary Cap of $39,000,000 $28,342,981
Current Bank Account$58,442,535
Projected Bank Account$55,370,261

Pro Players Salaries

Milan Lucic $6,500,000 (2)
-Salary Remaining : $1,938,596
Sean Couturier $6,500,000 (1)
-Salary Remaining : $1,938,596
Cale Makar $6,000,000 (3)
-Salary Remaining : $1,789,474
Jake McCabe $5,000,000 (2)
-Salary Remaining : $1,491,228
Samuel Montembeault $4,500,000 (4)
-Salary Remaining : $1,342,105
Devante Smith-Pelly $4,000,000 (2)
-Salary Remaining : $1,192,982
Viktor Arvidsson $4,000,000 (3)
-Salary Remaining : $1,192,982
Tomas Hertl $4,000,000 (3)
-Salary Remaining : $1,192,982
Ryan Strome $4,000,000 (3)
-Salary Remaining : $1,192,982
Mikhail Sergachev $3,000,000 (2)
-Salary Remaining : $894,737
Ondrej Palat $3,000,000 (1)
-Salary Remaining : $894,737
Oliver Bjorkstrand $2,500,000 (2)
-Salary Remaining : $745,614
Vince Dunn $2,250,000 (1)
-Salary Remaining : $671,053
Eric Comrie $2,000,000 (1)
-Salary Remaining : $596,491
Steven Santini $2,000,000 (1)
-Salary Remaining : $596,491
Henrik Samuelsson $1,500,000 (1)
-Salary Remaining : $447,368
David Pope $1,500,000 (1)
-Salary Remaining : $447,368
Casey Mittelstadt $1,500,000 (2)
-Salary Remaining : $447,368
Derrick Pouliot $950,000 (1)
-Salary Remaining : $283,333
Owen Tippet $800,000 (2)
-Salary Remaining : $238,596
Nolan Patrick $800,000 (1)
-Salary Remaining : $238,596
K'Andre Miller $750,000 (4)
-Salary Remaining : $223,684
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 : $27,544
Dryden Hunt $90,000 (1)
Salary Remaining : $26,095
Colton White $90,000 (2)
Salary Remaining : $26,095
Alexander Barabanov $80,000 (2)
Salary Remaining : $23,195
Cale Fleury $80,000 (2)
Salary Remaining : $23,195
Jake Marchment $80,000 (2)
Salary Remaining : $23,195
Andrew Peeke $80,000 (3)
Salary Remaining : $23,195
Dante Fabbro $80,000 (2)
Salary Remaining : $23,195
Mikhail Vorobyev $70,000 (1)
Salary Remaining : $20,296
Yegor Korshkov $70,000 (1)
Salary Remaining : $20,296
Joshua Jacobs $70,000 (2)
Salary Remaining : $20,296
Samuel Ersson $70,000 (3)
Salary Remaining : $20,296
Connor Chatam $65,000 (1)
Salary Remaining : $18,846
Dylan Samberg $60,000 (2)
Salary Remaining : $17,396
Martin Kaut $60,000 (3)
Salary Remaining : $17,396
Mason Shaw $60,000 (1)
Salary Remaining : $17,396
Ryan Poehling $60,000 (2)
Salary Remaining : $17,396
Linus Sandin $60,000 (1)
Salary Remaining : $17,396
Alex Barre-Boulet $55,000 (1)
Salary Remaining : $15,947
Samuel Houde $50,000 (2)
Salary Remaining : $14,497
Ben Jones $50,000 (1)
Salary Remaining : $14,497
Carter Savoie $50,000 (2)
Salary Remaining : $14,497
Ridly Greig $50,000 (2)
Salary Remaining : $14,497
Dustin Wolf $50,000 (1)
Salary Remaining : $14,497
Shane Pinto $50,000 (1)
Salary Remaining : $14,497
Hugo Ollas $50,000 (2)
Salary Remaining : $14,497
Jeffrey Viel $50,000 (2)
Salary Remaining : $14,497
Alexander Volkov $50,000 (1)
Salary Remaining : $14,497
Jack Drury $50,000 (2)
Salary Remaining : $14,497
Jakub Lauko $50,000 (2)
Salary Remaining : $14,497
Mathias Laferriere $50,000 (2)
Salary Remaining : $14,497
Maxwell Crozier $50,000 (1)
Salary Remaining : $14,497
Will Francis $50,000 (1)
Salary Remaining : $14,497
Andrei Altybarmakyan $50,000 (1)
Salary Remaining : $14,497
Tim Stutzle $50,000 (2)
Salary Remaining : $14,497
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$49,106,719
Farm Year To Date Expenses$2,499,003
Pro Salary Cap To Date$47,416,651
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,309,238
Farm Estimated Season Revenue$1,949,533
Pro Remaining Season Days51
Pro Expenses Per Days$411,842
Pro Estimated Expenses$21,003,942
Farm Remaining Season Days49
Farm Expenses Per Days$20,917
Farm Estimated Expenses$1,024,933
Estimated Season Expenses$22,028,875
Estimated Season Salary Cap$67,824,097
Estimate Under Maximum Salary Cap of $81,856,421$14,032,324
Estimate Over Minimum Salary Cap of $39,000,000 $28,824,097
Current Bank Account$9,356,421
Projected Bank Account$5,586,317

Pro Players Salaries

Nikita Kucherov $6,000,000 (1)
-Salary Remaining : $1,789,474
Dylan Larkin $6,000,000 (2)
-Salary Remaining : $1,789,474
Mathew Dumba $5,500,000 (3)
-Salary Remaining : $1,640,351
Alexandar Georgiev $5,500,000 (1)
-Salary Remaining : $1,640,351
Kyle Clifford $5,000,000 (1)
-Salary Remaining : $1,491,228
Colton Parayko $5,000,000 (2)
-Salary Remaining : $1,491,228
Charlie Coyle $4,375,000 (2)
-Salary Remaining : $1,304,825
Danton Heinen $4,000,000 (3)
-Salary Remaining : $1,192,982
Adam Gaudette $4,000,000 (4)
-Salary Remaining : $1,192,982
Mikkel Boedker $3,000,000 (1)
-Salary Remaining : $894,737
Josh Manson $2,750,000 (1)
-Salary Remaining : $820,175
Michael Kostka $2,500,000 (1)
-Salary Remaining : $745,614
Roland McKeown $2,200,000 (2)
-Salary Remaining : $656,140
Martin Marincin $2,000,000 (2)
-Salary Remaining : $596,491
Jason Akeson $2,000,000 (2)
-Salary Remaining : $596,491
Tyson Barrie $1,850,000 (1)
-Salary Remaining : $551,754
T.J. Hensick $1,500,000 (1)
-Salary Remaining : $447,368
Christoffer Ehn $1,500,000 (1)
-Salary Remaining : $447,368
Carson Mcmillan $1,250,000 (2)
-Salary Remaining : $372,807
Brendan Woods $1,250,000 (2)
-Salary Remaining : $372,807
Matt Hackett $1,250,000 (2)
-Salary Remaining : $372,807
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 : $37,692
Ian McCoshen $97,500 (1)
Salary Remaining : $28,269
Joonas Lyytinen $97,500 (1)
Salary Remaining : $28,269
Grigori Denisenko $97,500 (3)
Salary Remaining : $28,269
Simon Benoit $97,500 (3)
Salary Remaining : $28,269
Pavel Kraskovsky $97,500 (2)
Salary Remaining : $28,269
Brycen Martin $95,000 (2)
Salary Remaining : $27,544
Clayton Keller $90,000 (1)
Salary Remaining : $26,095
Morgan Frost $90,000 (1)
Salary Remaining : $26,095
Adam Werner $85,000 (2)
Salary Remaining : $24,645
Anton Blidh $80,000 (1)
Salary Remaining : $23,195
Sebastian Ahaut $80,000 (1)
Salary Remaining : $23,195
Maxim Mamin $75,000 (1)
Salary Remaining : $21,746
Philippe Desrosiers $70,000 (1)
Salary Remaining : $20,296
Nick Swaney $70,000 (3)
Salary Remaining : $20,296
Dominik Bokk $70,000 (4)
Salary Remaining : $20,296
Ivan Prosvetov $70,000 (4)
Salary Remaining : $20,296
Jack Studnicka $70,000 (3)
Salary Remaining : $20,296
Scott Reedy $62,500 (3)
Salary Remaining : $18,121
Michael Bunting $60,000 (2)
Salary Remaining : $17,396
Vladislav Kolyachonok $50,000 (1)
Salary Remaining : $14,497
Seth Jarvis $50,000 (2)
Salary Remaining : $14,497
Samuel Poulin $50,000 (1)
Salary Remaining : $14,497
Riley Duran $50,000 (2)
Salary Remaining : $14,497
Will Cuylle $50,000 (2)
Salary Remaining : $14,497
Oskar Steen $50,000 (1)
Salary Remaining : $14,497
Ryan Beck $50,000 (2)
Salary Remaining : $14,497
Conor Timmins $50,000 (3)
Salary Remaining : $14,497
Philip Broberg $50,000 (1)
Salary Remaining : $14,497
Jack Ramsey $50,000 (1)
Salary Remaining : $14,497
Viktor Lodin $50,000 (1)
Salary Remaining : $14,497
Braden Schneider $50,000 (2)
Salary Remaining : $14,497
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$51,393,117
Farm Year To Date Expenses$2,444,690
Pro Salary Cap To Date$50,691,358
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,426,885
Farm Estimated Season Revenue$1,930,981
Pro Remaining Season Days51
Pro Expenses Per Days$391,082
Pro Estimated Expenses$19,945,182
Farm Remaining Season Days49
Farm Expenses Per Days$30,444
Farm Estimated Expenses$1,491,756
Estimated Season Expenses$21,436,938
Estimated Season Salary Cap$70,338,292
Estimate Under Maximum Salary Cap of $77,409,789$7,071,497
Estimate Over Minimum Salary Cap of $39,000,000 $31,338,292
Current Bank Account$4,909,789
Projected Bank Account$1,830,717

Pro Players Salaries

Steven Stamkos $9,000,000 (4)
-Salary Remaining : $2,684,211
Tyler Myers $5,500,000 (4)
-Salary Remaining : $1,640,351
John Carlson $5,500,000 (4)
-Salary Remaining : $1,640,351
Corey Perry $5,000,000 (3)
-Salary Remaining : $1,491,228
Victor Hedman $4,500,000 (4)
-Salary Remaining : $1,342,105
Ryan O'Reilly $4,500,000 (1)
-Salary Remaining : $1,342,105
Marcus Foligno $4,000,000 (1)
-Salary Remaining : $1,192,982
Alex DeBrincat $3,750,000 (2)
-Salary Remaining : $1,118,421
Olli Maatta $3,500,000 (1)
-Salary Remaining : $1,043,860
Anze Kopitar $3,000,000 (2)
-Salary Remaining : $894,737
Evgeni Malkin $3,000,000 (1)
-Salary Remaining : $894,737
Igor Shesterkin $2,750,000 (2)
-Salary Remaining : $820,175
Mark Stone $2,500,000 (2)
-Salary Remaining : $745,614
Kyle Connor $2,000,000 (3)
-Salary Remaining : $596,491
Brock Nelson $1,800,000 (1)
-Salary Remaining : $536,842
Philippe Myers $1,500,000 (3)
-Salary Remaining : $447,368
Morgan Rielly $1,250,000 (1)
-Salary Remaining : $372,807
Artem Zub $975,000 (1)
-Salary Remaining : $290,789
Kevin Fiala $950,000 (2)
-Salary Remaining : $283,333
Connor Hellebyuk $900,000 (1)
-Salary Remaining : $268,421
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 : $579,882
Jacob Larsson $95,000 (1)
Salary Remaining : $27,544
Devon Teows $90,000 (1)
Salary Remaining : $26,095
Dillon Heatherington $90,000 (1)
Salary Remaining : $26,095
Mason Appleton $85,000 (2)
Salary Remaining : $24,645
Nathan Noel $80,000 (1)
Salary Remaining : $23,195
Adam Brooks $80,000 (2)
Salary Remaining : $23,195
Matt Puempel $75,000 (2)
Salary Remaining : $21,746
Ryan Fitzgerald $75,000 (1)
Salary Remaining : $21,746
John Leonard $75,000 (4)
Salary Remaining : $21,746
Drew O'Connor $70,000 (1)
Salary Remaining : $20,296
Xavier Bouchard $70,000 (4)
Salary Remaining : $20,296
Joey Daccord $65,000 (2)
Salary Remaining : $18,846
Daniel Sprong $60,000 (3)
Salary Remaining : $17,396
Dmitri Semykin $60,000 (4)
Salary Remaining : $17,396
Alex Schoenborn $60,000 (1)
Salary Remaining : $17,396
Lauri Pajuniemi $60,000 (4)
Salary Remaining : $17,396
Nathan Smith $55,000 (1)
Salary Remaining : $15,947
Ruben Rafkin $50,000 (2)
Salary Remaining : $14,497
Peyton Krebs $50,000 (1)
Salary Remaining : $14,497
Ethan Edwards $50,000 (2)
Salary Remaining : $14,497
Jacob Perreault $50,000 (2)
Salary Remaining : $14,497
Jeremie Poirier $50,000 (2)
Salary Remaining : $14,497
Lukas Cormier $50,000 (2)
Salary Remaining : $14,497
Peyton Jones $50,000 (1)
Salary Remaining : $14,497
Michael Pezzetta $50,000 (4)
Salary Remaining : $14,497
Anthony Romano $50,000 (1)
Salary Remaining : $14,497
Austin Wong $50,000 (1)
Salary Remaining : $14,497
Christopher Paquette $50,000 (1)
Salary Remaining : $14,497
Jayden Struble $50,000 (1)
Salary Remaining : $14,497
Samuel Bolduc (Out of Payroll) $50,000 (1)
Salary Remaining : $14,497
Gianni Fairbrother $50,000 (1)
Salary Remaining : $14,497
Daniel Bukac $50,000 (1)
Salary Remaining : $14,497
Felix Bibeau $50,000 (1)
Salary Remaining : $14,497
Simon Holmstrom $50,000 (1)
Salary Remaining : $14,497
Zachary Senyshyn $50,000 (3)
Salary Remaining : $14,497
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$2,442,500
Coaches Total Salaries$2,500,000
Luxury Taxe Total$1,985,202
Special Salary Cap Value$0
Pro Year To Date Expenses$47,527,818
Farm Year To Date Expenses$2,396,063
Pro Salary Cap To Date$46,475,178
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,541,555
Farm Estimated Season Revenue$1,956,650
Pro Remaining Season Days51
Pro Expenses Per Days$411,404
Pro Estimated Expenses$20,981,604
Farm Remaining Season Days49
Farm Expenses Per Days$20,370
Farm Estimated Expenses$998,130
Estimated Season Expenses$21,979,734
Estimated Season Salary Cap$67,009,410
Estimate Under Maximum Salary Cap of $84,120,693$17,111,283
Estimate Over Minimum Salary Cap of $39,000,000 $28,009,410
Current Bank Account$11,620,693
Projected Bank Account$8,139,164

Pro Players Salaries

Carter Verhaeghe $7,000,000 (3)
-Salary Remaining : $2,087,719
Jake Gardiner $5,500,000 (3)
-Salary Remaining : $1,640,351
Nick Bjugstad $5,500,000 (2)
-Salary Remaining : $1,640,351
Jared Cowen $5,000,000 (1)
-Salary Remaining : $1,491,228
Eric Gelinas $4,500,000 (1)
-Salary Remaining : $1,342,105
Nick Leddy $4,000,000 (1)
-Salary Remaining : $1,192,982
Brendan Smith $4,000,000 (2)
-Salary Remaining : $1,192,982
Martin Jones $3,500,000 (2)
-Salary Remaining : $1,043,860
Jordan Martinook $3,000,000 (2)
-Salary Remaining : $894,737
Jesse Puljujarvi $3,000,000 (2)
-Salary Remaining : $894,737
Riley Sheahan $3,000,000 (1)
-Salary Remaining : $894,737
Michael Frolik $3,000,000 (1)
-Salary Remaining : $894,737
Mikko Koskinen $2,500,000 (1)
-Salary Remaining : $745,614
Zachary Sanford $2,500,000 (4)
-Salary Remaining : $745,614
Quinton Howden $2,250,000 (1)
-Salary Remaining : $671,053
Chris Bigras $2,000,000 (2)
-Salary Remaining : $596,491
Christian Dvorak $1,500,000 (4)
-Salary Remaining : $447,368
Mark McNeill $1,500,000 (2)
-Salary Remaining : $447,368
Anton Lindholm $1,500,000 (2)
-Salary Remaining : $447,368
Brendan Perlini $1,200,000 (3)
-Salary Remaining : $357,895
Dennis Everberg $1,000,000 (2)
-Salary Remaining : $298,246
Christoph Bertschy $950,000 (1)
-Salary Remaining : $283,333
Radek Faksa $950,000 (2)
-Salary Remaining : $283,333
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 : $72,485
Justin Bailey $97,500 (1)
Salary Remaining : $28,269
Kiefer Sherwood $95,000 (1)
Salary Remaining : $27,544
Antti Suomela $95,000 (2)
Salary Remaining : $27,544
Scott Perunovich $90,000 (3)
Salary Remaining : $26,095
Arttu Ruotsalainen $90,000 (4)
Salary Remaining : $26,095
Vitaly Abramov $85,000 (3)
Salary Remaining : $24,645
Jack Finley $80,000 (4)
Salary Remaining : $23,195
Carl Grundstrom $75,000 (3)
Salary Remaining : $21,746
Chase De Leo (Out of Payroll) $75,000 (3)
Salary Remaining : $21,746
Mason Geertsen $75,000 (1)
Salary Remaining : $21,746
Marc Michaelis $75,000 (3)
Salary Remaining : $21,746
Jonah Gadjovich $70,000 (2)
Salary Remaining : $20,296
Justus Annunen $70,000 (4)
Salary Remaining : $20,296
Alec Regula $70,000 (4)
Salary Remaining : $20,296
Hugh McGing (Out of Payroll) $70,000 (4)
Salary Remaining : $20,296
Jonatan Berggren $65,000 (4)
Salary Remaining : $18,846
Jaromir Pytlik $65,000 (4)
Salary Remaining : $18,846
Cliff Pu $60,000 (2)
Salary Remaining : $17,396
Joel Teasdale $60,000 (2)
Salary Remaining : $17,396
Jonas Siegenthaler $60,000 (2)
Salary Remaining : $17,396
Akil Thomas $60,000 (4)
Salary Remaining : $17,396
Ivan Morozov $60,000 (4)
Salary Remaining : $17,396
Colby Ambrosio $50,000 (2)
Salary Remaining : $14,497
Ian Moore $50,000 (2)
Salary Remaining : $14,497
Tyler Angle $50,000 (1)
Salary Remaining : $14,497
Lucas Ramberg $50,000 (4)
Salary Remaining : $14,497
Ozzy Wiesblatt $50,000 (2)
Salary Remaining : $14,497
Noel Gunler $50,000 (4)
Salary Remaining : $14,497
Bryce Kindopp $50,000 (3)
Salary Remaining : $14,497
Vsevolod Skotnikov $50,000 (4)
Salary Remaining : $14,497
Jett Woo $50,000 (1)
Salary Remaining : $14,497
Olivier Rodrigue $50,000 (2)
Salary Remaining : $14,497
Adam Mascherin $50,000 (1)
Salary Remaining : $14,497
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$50,451,842
Farm Year To Date Expenses$1,835,226
Pro Salary Cap To Date$49,478,222
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,286,202
Farm Estimated Season Revenue$1,928,006
Pro Remaining Season Days51
Pro Expenses Per Days$425,081
Pro Estimated Expenses$21,679,131
Farm Remaining Season Days49
Farm Expenses Per Days$14,911
Farm Estimated Expenses$730,639
Estimated Season Expenses$22,409,770
Estimated Season Salary Cap$69,830,180
Estimate Under Maximum Salary Cap of $84,659,117$14,828,937
Estimate Over Minimum Salary Cap of $39,000,000 $30,830,180
Current Bank Account$12,159,117
Projected Bank Account$7,963,555

Pro Players Salaries

Drew Doughty $8,888,888 (3)
-Salary Remaining : $2,651,072
Max Domi $6,000,000 (3)
-Salary Remaining : $1,789,474
Brandon Carlo $6,000,000 (3)
-Salary Remaining : $1,789,474
Philipp Grubauer $5,500,000 (1)
-Salary Remaining : $1,640,351
Conor Sheary $4,500,000 (2)
-Salary Remaining : $1,342,105
Boone Jenner $4,000,000 (3)
-Salary Remaining : $1,192,982
Devin Shore $4,000,000 (2)
-Salary Remaining : $1,192,982
MacKenzie Weegar (Out of Payroll) $3,500,000 (1)
-Salary Remaining : $1,043,860
Ronalds Kenins $3,250,000 (1)
-Salary Remaining : $969,298
Markus Nutivaara $3,250,000 (1)
-Salary Remaining : $969,298
Vince Hinostroza $2,500,000 (1)
-Salary Remaining : $745,614
Nail Yakupov $2,500,000 (2)
-Salary Remaining : $745,614
Charlie McAvoy $2,250,000 (2)
-Salary Remaining : $671,053
Ben Smith $2,250,000 (2)
-Salary Remaining : $671,053
Oscar Sundqvist $2,250,000 (1)
-Salary Remaining : $671,053
Malcolm Subban $2,000,000 (1)
-Salary Remaining : $596,491
Connor Murphy $2,000,000 (3)
-Salary Remaining : $596,491
Brendan Gaunce $1,700,000 (1)
-Salary Remaining : $507,018
Greg Stewart $1,500,000 (1)
-Salary Remaining : $447,368
William Carrier $1,500,000 (3)
-Salary Remaining : $447,368
Kurtis Macdermid $1,500,000 (3)
-Salary Remaining : $447,368
Robin Norell $900,000 (2)
-Salary Remaining : $268,421
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 : $27,544
Theodor Blueger $87,500 (2)
Salary Remaining : $25,370
Trent Frederic $85,000 (2)
Salary Remaining : $24,645
Alex Lintuniemi $80,000 (2)
Salary Remaining : $23,195
Jordan Gross $75,000 (1)
Salary Remaining : $21,746
Dennis Cholowski $65,000 (2)
Salary Remaining : $18,846
Kevin Mandolese $65,000 (3)
Salary Remaining : $18,846
Jacob Peterson $65,000 (3)
Salary Remaining : $18,846
Nikolai Kovalenko $65,000 (3)
Salary Remaining : $18,846
Kyle Platzer $62,500 (2)
Salary Remaining : $18,121
Bode Wilde (Out of Payroll) $60,000 (2)
Salary Remaining : $17,396
Alexei Toropchenko $60,000 (2)
Salary Remaining : $17,396
Beck Malenstyn $55,000 (3)
Salary Remaining : $15,947
Mason Langenbrunner $50,000 (2)
Salary Remaining : $14,497
Alex Jefferies $50,000 (2)
Salary Remaining : $14,497
Henrik Tikkanen $50,000 (2)
Salary Remaining : $14,497
Angus Crookshank $50,000 (1)
Salary Remaining : $14,497
Sam Colangelo $50,000 (2)
Salary Remaining : $14,497
Yegor Sokolov $50,000 (2)
Salary Remaining : $14,497
Adam Raska $50,000 (2)
Salary Remaining : $14,497
Jackson Kunz $50,000 (2)
Salary Remaining : $14,497
Antonio Stranges $50,000 (2)
Salary Remaining : $14,497
Adam Beckman $50,000 (1)
Salary Remaining : $14,497
Bogdan Trineyev $50,000 (2)
Salary Remaining : $14,497
Ryder Rolston $50,000 (2)
Salary Remaining : $14,497
Ryan Merkley $50,000 (3)
Salary Remaining : $14,497
Aidan Campbell $50,000 (2)
Salary Remaining : $14,497
Luke Martin $50,000 (1)
Salary Remaining : $14,497
Adam Edstrom $50,000 (1)
Salary Remaining : $14,497
Filip Larsson $50,000 (1)
Salary Remaining : $14,497
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 - 92.46%
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 Left11
Average Attendance - %2,750 - 91.66%
Average Income per Game$173,745
Year to Date Revenue$5,038,603

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$49,411,382
Farm Year To Date Expenses$1,936,109
Pro Salary Cap To Date$48,534,191
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,226,900
Farm Estimated Season Revenue$1,911,194
Pro Remaining Season Days51
Pro Expenses Per Days$410,526
Pro Estimated Expenses$20,936,826
Farm Remaining Season Days49
Farm Expenses Per Days$15,973
Farm Estimated Expenses$782,677
Estimated Season Expenses$21,719,503
Estimated Season Salary Cap$69,098,207
Estimate Under Maximum Salary Cap of $85,032,800$15,934,593
Estimate Over Minimum Salary Cap of $39,000,000 $30,098,207
Current Bank Account$12,532,800
Projected Bank Account$8,951,391

Pro Players Salaries

Lawson Crouse $7,000,000 (4)
-Salary Remaining : $2,087,719
Sidney Crosby $6,000,000 (1)
-Salary Remaining : $1,789,474
Matt Murray $5,750,000 (1)
-Salary Remaining : $1,714,912
Andrej Sustr $5,000,000 (3)
-Salary Remaining : $1,491,228
Ben Chiarot $4,000,000 (1)
-Salary Remaining : $1,192,982
Alex Chiasson $4,000,000 (3)
-Salary Remaining : $1,192,982
Michael Grabner $4,000,000 (1)
-Salary Remaining : $1,192,982
Logan Couture $2,500,000 (2)
-Salary Remaining : $745,614
Evgeny Kuznetsov $2,500,000 (1)
-Salary Remaining : $745,614
Henrik Borgstrom $2,500,000 (2)
-Salary Remaining : $745,614
Tyler Wotherspoon $2,500,000 (1)
-Salary Remaining : $745,614
Tobias Rieder $2,500,000 (1)
-Salary Remaining : $745,614
Guillaume Latendresse $2,500,000 (2)
-Salary Remaining : $745,614
Jamie Oleksiak $2,250,000 (2)
-Salary Remaining : $671,053
Anton Cederholm $2,000,000 (1)
-Salary Remaining : $596,491
Cam Atkinson $2,000,000 (2)
-Salary Remaining : $596,491
Michael Houser $2,000,000 (1)
-Salary Remaining : $596,491
Jamie Benn $2,000,000 (1)
-Salary Remaining : $596,491
Wiley Sherman $2,000,000 (2)
-Salary Remaining : $596,491
Christopher Tanev $2,000,000 (3)
-Salary Remaining : $596,491
Scott Kosmachuck $1,750,000 (1)
-Salary Remaining : $521,930
Daniel O'regan $1,250,000 (1)
-Salary Remaining : $372,807
Adam Tambellini $950,000 (1)
-Salary Remaining : $283,333
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 : $34,793
Matt Luff $99,500 (2)
Salary Remaining : $28,849
Shane Gersich $95,000 (1)
Salary Remaining : $27,544
Ilya Mikheyev $95,000 (1)
Salary Remaining : $27,544
Jason Dickinson $90,000 (1)
Salary Remaining : $26,095
Filip Chytil $70,000 (2)
Salary Remaining : $20,296
Connor Mackey $70,000 (1)
Salary Remaining : $20,296
Danil Tarasov $70,000 (2)
Salary Remaining : $20,296
Jonathan Dahlen $65,000 (1)
Salary Remaining : $18,846
Lawrence Pilut $65,000 (1)
Salary Remaining : $18,846
Givani Smith $60,000 (2)
Salary Remaining : $17,396
Jean-Christophe Beaudin $60,000 (1)
Salary Remaining : $17,396
Joey Anderson $60,000 (2)
Salary Remaining : $17,396
Cal Burke $60,000 (1)
Salary Remaining : $17,396
Rudolfs Balcers $60,000 (1)
Salary Remaining : $17,396
Radel Fazleev $60,000 (2)
Salary Remaining : $17,396
Tyler Tullio $50,000 (2)
Salary Remaining : $14,497
Matteo Costantini $50,000 (2)
Salary Remaining : $14,497
Eemil Viro $50,000 (2)
Salary Remaining : $14,497
Jack McBain $50,000 (1)
Salary Remaining : $14,497
Shakir Mukhamadullin $50,000 (2)
Salary Remaining : $14,497
Ilya Konovalov $50,000 (1)
Salary Remaining : $14,497
Alexis Lafreniere $50,000 (2)
Salary Remaining : $14,497
Blade Jenkins $50,000 (1)
Salary Remaining : $14,497
Bulat Shafigullin $50,000 (1)
Salary Remaining : $14,497
Victor Soderstrom $50,000 (1)
Salary Remaining : $14,497
Aidan Mcdonough $50,000 (1)
Salary Remaining : $14,497
Rhett Pitlick $50,000 (1)
Salary Remaining : $14,497
Alexander Nikishin $50,000 (2)
Salary Remaining : $14,497
Yakov Trenin $25,000 (1)
Salary Remaining : $7,249
Michael Giugovaz $25,000 (1)
Salary Remaining : $7,249
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 $46,903,520 $67,755,519 $119,403,520 $51,648,001 $28,755,519 $2,056,325 $5,193,675 233457
Blackhawks $14,829,019 $70,812,331 $87,329,019 $16,516,688 $31,812,331 $1,771,249 $5,478,751 212748
Blues $20,750,077 $67,538,184 $93,250,077 $25,711,893 $28,538,184 $2,296,748 $4,953,252 222648
Bruins $3,768,925 $70,367,400 $76,268,925 $5,901,525 $31,367,400 $2,024,214 $5,225,786 213253
Canadiens $12,502,132 $69,310,389 $85,002,132 $15,691,743 $30,310,389 $2,777,647 $4,472,353 223052
Canucks $9,708,632 $68,757,172 $82,208,632 $13,451,460 $29,757,172 $1,918,891 $5,331,109 233053
Capitals $9,295,841 $71,139,777 $81,795,841 $10,656,064 $32,139,777 $1,857,328 $5,392,672 212950
Devils $25,265,178 $65,900,857 $97,765,178 $31,864,321 $26,900,857 $2,632,021 $4,617,979 232750
Ducks $4,137,774 $70,722,126 $76,637,774 $5,915,648 $31,722,126 $1,757,253 $5,492,747 202848
Flames $12,414,468 $68,750,037 $84,914,468 $16,164,431 $29,750,037 $2,222,885 $5,027,115 213253
Islanders $3,999,605 $69,930,108 $76,499,605 $6,569,497 $30,930,108 $1,688,870 $5,561,130 222850
Jets $8,647,776 $69,025,673 $81,147,776 $12,122,103 $30,025,673 $2,029,843 $5,220,157 203454
Kraken $7,591,959 $71,038,258 $80,091,959 $9,053,701 $32,038,258 $2,580,665 $4,669,335 203757
Lightning $19,125,065 $51,764,290 $91,625,065 $39,860,775 $12,764,290 $2,194,693 $5,055,307 212647
Mammoth $12,617,948 $66,768,133 $85,117,948 $18,349,815 $27,768,133 $1,752,073 $5,497,927 213051
Maple Leafs $48,035,997 $69,300,859 $120,535,997 $51,235,138 $30,300,859 $2,116,641 $5,133,359 213253
Oilers $21,216,664 $69,356,453 $93,716,664 $24,360,211 $30,356,453 $3,695,527 $3,554,473 224163
Panthers $9,583,698 $65,084,367 $82,083,698 $16,999,331 $26,084,367 $2,410,459 $4,839,541 212849
Penguins $34,256,299 $69,714,312 $106,756,299 $37,041,987 $30,714,312 $1,690,763 $5,559,237 202848
Predators $4,987,177 $69,133,482 $77,487,177 $8,353,695 $30,133,482 $2,393,789 $4,856,211 203858
Rangers $58,442,535 $67,342,981 $130,942,535 $63,599,554 $28,342,981 $2,124,868 $5,125,132 223557
Red Wings $9,356,421 $67,824,097 $81,856,421 $14,032,324 $28,824,097 $2,265,941 $4,984,059 213253
Sabres $4,909,789 $70,338,292 $77,409,789 $7,071,497 $31,338,292 $2,919,575 $4,330,425 203656
Senateurs $11,620,693 $67,009,410 $84,120,693 $17,111,283 $28,009,410 $2,347,180 $4,902,820 233457
Sharks $12,159,117 $69,830,180 $84,659,117 $14,828,937 $30,830,180 $1,784,598 $5,465,402 223052
Stars $12,532,800 $69,098,207 $85,032,800 $15,934,593 $30,098,207 $1,905,195 $5,344,805 233154