Team FinanceLast Update - January 14, 2021 at 21:02
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6002 - $68 - 5,642 - 94.01%
Level 2: 5001 - $43 - 4,778 - 95.54%
Level 3: 2000 - $30 - 1,694 - 84.71%
Level 4: 4001 - $18 - 3,768 - 94.18%
Luxury : 1003 - $160 - 928 - 92.51%
Total Capacity :18007
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %16,810 - 93.35%
Average Income per Game$1,222,156
Year to Date Revenue$7,332,936
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$78,699,777
Farm Players Total Salaries$2,394,292
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,939,727
Farm Year To Date Expenses$468,871
Pro Salary Cap To Date$15,839,736
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,775,460
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$428,107
Pro Estimated Expenses$63,359,836
Farm Remaining Season Days148
Farm Expenses Per Days$12,942
Farm Estimated Expenses$1,915,416
Estimated Season Expenses$65,275,252
Estimated Season Salary Cap$78,799,528
Estimate Under Maximum Salary Cap of $81,500,000$2,700,472
Estimate Over Minimum Salary Cap of $60,200,000 $18,599,528
Current Bank Account$47,168,126
Projected Bank Account$24,668,334

Pro Players Salaries

Nicklas Backstrom (1 Way Contract) $9,200,000 (4)
-Salary Remaining : $7,360,000
Sidney Crosby (1 Way Contract) $8,700,000 (1)
-Salary Remaining : $6,960,000
Torey Krug (1 Way Contract) $6,400,000 (4)
-Salary Remaining : $5,120,000
Keith Yandle (1 Way Contract) $6,350,000 (2)
-Salary Remaining : $5,080,000
Darnell Nurse (1 Way Contract) $5,600,000 (2)
-Salary Remaining : $4,480,000
Jakob Silfverberg (1 Way Contract) $5,250,000 (4)
-Salary Remaining : $4,200,000
Robin Lehner (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,600,000
Andre Burakovsky (1 Way Contract) $4,227,000 (3)
-Salary Remaining : $3,381,600
Jonas Brodin (1 Way Contract) $4,166,667 (1)
-Salary Remaining : $3,333,334
Brenden Dillon (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $3,280,000
Rickard Rakell (1 Way Contract) $3,789,444 (1)
-Salary Remaining : $3,031,555
Connor Brown (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $2,800,000
Lars Eller (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $2,800,000
Neal Pionk (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,400,000
Linus Ullmark (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $2,000,000
Clayton Keller $885,833 (1)
-Salary Remaining : $708,666
Dylan Strome (1 Way Contract) $863,333 (1)
-Salary Remaining : $690,666
Victor Olofsson $767,500 (1)
-Salary Remaining : $614,000
Austin Czarnik $700,000 (4)
-Salary Remaining : $560,000
Richard Panik (1 Way Contract) $700,000 (4)
-Salary Remaining : $560,000
Total Pro Players20
Salary Commitment
Year 2020 : $78,699,777
Year 2021 : $52,027,000
Year 2022 : $37,577,000
Year 2023 : $25,750,000
Salary Average Commitment
Year 2020 : $78,699,777
Year 2021 : $52,027,000
Year 2022 : $37,577,000
Year 2023 : $25,750,000
Salary Cap with 1 Way Contract
Year 2020 : $78,699,777
Year 2021 : $52,027,000
Year 2022 : $37,577,000
Year 2023 : $25,750,000

Farm Players Salaries

Kodie Curran $200,000 (4)
Salary Remaining : $200,000
Marcus Sorensen $150,000 (1)
Salary Remaining : $150,000
Tim Heed $140,000 (3)
Salary Remaining : $140,000
Casey DeSmith $125,000 (2)
Salary Remaining : $125,000
Rodrigo Abols $120,000 (3)
Salary Remaining : $120,000
Connor Clifton $100,000 (3)
Salary Remaining : $100,000
Otto Leskinen $92,500 (2)
Salary Remaining : $92,500
Carl Grundstrom $92,500 (2)
Salary Remaining : $92,500
Bobby Nardella $92,500 (1)
Salary Remaining : $92,500
Luke Philp $92,500 (1)
Salary Remaining : $92,500
Simon Holmstrom $92,500 (3)
Salary Remaining : $92,500
Radim Zohorna $92,500 (1)
Salary Remaining : $92,500
Jared Rosburg $92,500 (1)
Salary Remaining : $92,500
Matej Chalupa $92,500 (2)
Salary Remaining : $92,500
Fredrik Handemark $92,500 (1)
Salary Remaining : $92,500
Jakub Zboril $86,333 (1)
Salary Remaining : $86,333
Axel Jonsson-Fjallby $86,000 (2)
Salary Remaining : $86,000
Nico Sturm $85,000 (4)
Salary Remaining : $85,000
Rasmus Asplund $84,500 (2)
Salary Remaining : $84,500
Brett Leason $84,250 (3)
Salary Remaining : $84,250
Anthony Angello $83,375 (1)
Salary Remaining : $83,375
Mark Friedman $74,917 (1)
Salary Remaining : $74,917
Vitek Vanecek $71,417 (1)
Salary Remaining : $71,417
Maxime Lajoie $71,000 (2)
Salary Remaining : $71,000
Total Farm Players24
Salary Commitment
Year 2020 : $2,394,292
Year 2021 : $1,465,750
Year 2022 : $821,750
Year 2023 : $285,000
Salary Average Commitment
Year 2020 : $2,394,292
Year 2021 : $1,465,750
Year 2022 : $821,750
Year 2023 : $285,000

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6833 - $60 - 5,762 - 84.32%
Level 2: 5693 - $35 - 5,190 - 91.17%
Level 3: 2277 - $20 - 2,057 - 90.34%
Level 4: 4555 - $10 - 4,379 - 96.14%
Luxury : 1142 - $160 - 952 - 83.34%
Total Capacity :20500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %18,340 - 89.46%
Average Income per Game$1,095,081
Year to Date Revenue$8,760,647
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$88,259,919
Farm Players Total Salaries$787,750
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,652,472
Farm Year To Date Expenses$159,995
Pro Salary Cap To Date$15,428,002
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,137,669
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$479,783
Pro Estimated Expenses$71,007,884
Farm Remaining Season Days148
Farm Expenses Per Days$4,258
Farm Estimated Expenses$630,184
Estimated Season Expenses$71,638,068
Estimated Season Salary Cap$79,303,914
Estimate Under Maximum Salary Cap of $81,500,000$2,196,086
Estimate Over Minimum Salary Cap of $60,200,000 $19,103,914
Current Bank Account$41,538,397
Projected Bank Account$6,037,998

Pro Players Salaries

Henrik Lundqvist (1 Way Contract) $8,500,000 (1)
-1 Way Contract Salary Cap : $85,000
-Salary Remaining : $6,800,000
Ryan Johansen (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $6,400,000
Duncan Keith (1 Way Contract) $6,411,585 (1)
-Salary Remaining : $5,129,268
Jordan Eberle (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $4,800,000
Brandon Saad (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $4,800,000
Matt Niskanen (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $4,600,000
Charlie Coyle (1 Way Contract) $5,250,000 (4)
-Salary Remaining : $4,200,000
Antti Raanta (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $3,400,000
Kris Russell (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,200,000
Marco Scandella (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $3,200,000
Cody Eakin (1 Way Contract) $3,850,000 (1)
-Salary Remaining : $3,080,000
Ben Chiarot (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,800,000
Scott Laughton (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,400,000
Kevin Fiala (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,400,000
Matt Calvert (1 Way Contract) $2,850,000 (1)
-Salary Remaining : $2,280,000
Brandon Manning (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,000,000
Jordan Weal (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $1,760,000
Chandler Stephenson $1,600,000 (1)
-Salary Remaining : $1,280,000
Tomas Nosek $1,400,000 (4)
-Salary Remaining : $1,120,000
Mikhail Grigorenko $925,000 (1)
-Salary Remaining : $740,000
Brayden Burke $925,000 (1)
-Salary Remaining : $740,000
Mario Ferraro $925,000 (3)
-Salary Remaining : $740,000
Ilya Samsonov $925,000 (1)
-Salary Remaining : $740,000
Rasmus Sandin $894,167 (3)
-Salary Remaining : $715,334
Dryden Hunt $809,167 (1)
-Salary Remaining : $647,334
Jason Robertson $795,000 (3)
-Salary Remaining : $636,000
Total Pro Players26
Salary Commitment
Year 2020 : $88,259,919
Year 2021 : $30,764,167
Year 2022 : $19,264,167
Year 2023 : $10,650,000
Salary Average Commitment
Year 2020 : $88,259,920
Year 2021 : $30,764,167
Year 2022 : $19,264,167
Year 2023 : $10,650,000
Salary Cap with 1 Way Contract
Year 2020 : $79,844,919
Year 2021 : $30,764,167
Year 2022 : $19,264,167
Year 2023 : $10,650,000

Farm Players Salaries

Brandon Duhaime $92,500 (2)
Salary Remaining : $92,500
David Pope $92,500 (2)
Salary Remaining : $92,500
Lucas Johansen $92,500 (2)
Salary Remaining : $92,500
Matthew Strome $77,667 (3)
Salary Remaining : $77,667
Connor Ingram $75,917 (1)
Salary Remaining : $75,917
Josh Mahura $74,500 (2)
Salary Remaining : $74,500
Dan Vladar $72,833 (2)
Salary Remaining : $72,833
Sam Montembeault $72,583 (1)
Salary Remaining : $72,583
Alex Schoenborn $71,750 (1)
Salary Remaining : $71,750
Eric Comrie $65,000 (1)
Salary Remaining : $65,000
Total Farm Players10
Salary Commitment
Year 2020 : $787,750
Year 2021 : $502,500
Year 2022 : $77,667
Year 2023 : $0
Salary Average Commitment
Year 2020 : $787,750
Year 2021 : $502,500
Year 2022 : $77,667
Year 2023 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6048 - $65 - 5,871 - 97.08%
Level 2: 5040 - $45 - 4,771 - 94.67%
Level 3: 2016 - $20 - 1,996 - 99.02%
Level 4: 4032 - $18 - 3,970 - 98.46%
Luxury : 1008 - $165 - 931 - 92.34%
Total Capacity :18144
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %17,539 - 96.67%
Average Income per Game$1,205,807
Year to Date Revenue$9,646,453
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$78,409,107
Farm Players Total Salaries$1,671,666
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,831,947
Farm Year To Date Expenses$329,832
Pro Salary Cap To Date$15,731,936
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,791,619
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$426,536
Pro Estimated Expenses$63,127,328
Farm Remaining Season Days148
Farm Expenses Per Days$9,036
Farm Estimated Expenses$1,337,328
Estimated Season Expenses$64,464,656
Estimated Season Salary Cap$78,459,220
Estimate Under Maximum Salary Cap of $81,500,000$3,040,780
Estimate Over Minimum Salary Cap of $60,200,000 $18,259,220
Current Bank Account$58,599,939
Projected Bank Account$33,926,902

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $7,200,000
Victor Hedman (1 Way Contract) $7,875,000 (1)
-Salary Remaining : $6,300,000
Jeff Skinner (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $5,600,000
Justin Faulk (1 Way Contract) $5,250,000 (4)
-Salary Remaining : $4,200,000
Zach Bogosian (1 Way Contract) $5,142,857 (1)
-Salary Remaining : $4,114,286
Brett Connolly (1 Way Contract) $4,650,000 (1)
-Salary Remaining : $3,720,000
Derick Brassard (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $3,600,000
Patrick Marleau (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,200,000
Anthony Beauvillier (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $3,200,000
Chris Tierney (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,200,000
Michael Stone (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,200,000
Nick Bjugstad (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $2,600,000
Michal Kempny (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $2,000,000
Anders Nilsson (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $1,680,000
Devon Toews $1,850,000 (2)
-Salary Remaining : $1,480,000
Johan Larsson $1,600,000 (2)
-Salary Remaining : $1,280,000
Jaycob Megna $1,500,000 (3)
-Salary Remaining : $1,200,000
Zach Sanford $1,500,000 (1)
-Salary Remaining : $1,200,000
Jujhar Khaira $1,200,000 (1)
-Salary Remaining : $960,000
Kevin Lankinen $971,250 (1)
-Salary Remaining : $777,000
Nick Suzuki $925,000 (3)
-Salary Remaining : $740,000
Adrian Kempe $895,000 (1)
-Salary Remaining : $716,000
Mark Letestu $700,000 (1)
-Salary Remaining : $560,000
Total Pro Players23
Salary Commitment
Year 2020 : $78,409,107
Year 2021 : $49,375,000
Year 2022 : $39,425,000
Year 2023 : $9,250,000
Salary Average Commitment
Year 2020 : $78,409,107
Year 2021 : $49,375,000
Year 2022 : $39,425,000
Year 2023 : $9,250,000
Salary Cap with 1 Way Contract
Year 2020 : $78,409,107
Year 2021 : $49,375,000
Year 2022 : $39,425,000
Year 2023 : $9,250,000

Farm Players Salaries

Haydn Fleury $140,000 (2)
Salary Remaining : $140,000
Mitch Reinke $120,000 (2)
Salary Remaining : $120,000
Philippe Desrosiers $92,500 (1)
Salary Remaining : $92,500
Joe Snively $92,500 (1)
Salary Remaining : $92,500
Kaapo Kakko $92,500 (3)
Salary Remaining : $92,500
Hugh McGing $92,500 (2)
Salary Remaining : $92,500
Jacob Bryson $92,500 (1)
Salary Remaining : $92,500
Nikolai Knyzhov $92,500 (2)
Salary Remaining : $92,500
Dante Fabbro $92,500 (2)
Salary Remaining : $92,500
Hunter Drew $92,500 (3)
Salary Remaining : $92,500
Nate Sucese $92,500 (1)
Salary Remaining : $92,500
Jakub Lauko $89,500 (3)
Salary Remaining : $89,500
Kole Lind $89,167 (2)
Salary Remaining : $89,167
Morgan Frost $86,333 (3)
Salary Remaining : $86,333
Nicolas Meloche $85,333 (2)
Salary Remaining : $85,333
Jeffrey Viel $78,000 (1)
Salary Remaining : $78,000
Morgan Geekie $76,333 (2)
Salary Remaining : $76,333
Cam Dineen $74,500 (2)
Salary Remaining : $74,500
Total Farm Players18
Salary Commitment
Year 2020 : $1,671,666
Year 2021 : $1,223,666
Year 2022 : $360,833
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,671,666
Year 2021 : $1,223,666
Year 2022 : $360,833
Year 2023 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6416 - $51 - 6,090 - 94.92%
Level 2: 5347 - $35 - 5,065 - 94.72%
Level 3: 2138 - $25 - 1,991 - 93.10%
Level 4: 4277 - $15 - 4,228 - 98.85%
Luxury : 1072 - $130 - 1,043 - 97.27%
Total Capacity :19250
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %18,416 - 95.66%
Average Income per Game$1,033,217
Year to Date Revenue$8,265,737
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,528,645
Farm Players Total Salaries$1,508,833
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,285,390
Farm Year To Date Expenses$301,198
Pro Salary Cap To Date$16,185,379
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,096,165
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$437,993
Pro Estimated Expenses$64,822,964
Farm Remaining Season Days148
Farm Expenses Per Days$8,156
Farm Estimated Expenses$1,207,088
Estimated Season Expenses$66,030,052
Estimated Season Salary Cap$80,608,299
Estimate Under Maximum Salary Cap of $81,500,000$891,701
Estimate Over Minimum Salary Cap of $60,200,000 $20,408,299
Current Bank Account$50,802,767
Projected Bank Account$18,868,880

Pro Players Salaries

Mark Stone (1 Way Contract) $9,500,000 (3)
-Salary Remaining : $7,600,000
Roman Josi (1 Way Contract) $9,059,000 (4)
-Salary Remaining : $7,247,200
Logan Couture (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $6,400,000
Vladimir Tarasenko (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $6,000,000
Jonathan Drouin (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $4,400,000
Anthony DeAngelo (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $4,000,000
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $4,000,000
Elias Lindholm (1 Way Contract) $4,850,000 (4)
-Salary Remaining : $3,880,000
Mikko Koskinen $4,500,000 (2)
-Salary Remaining : $3,600,000
Ian Cole (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $3,400,000
Alex Tuch (1 Way Contract) $4,227,437 (2)
-Salary Remaining : $3,381,950
Miles Wood (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $2,640,000
Will Butcher (1 Way Contract) $3,054,375 (1)
-Salary Remaining : $2,443,500
Adam Pelech $1,600,000 (1)
-Salary Remaining : $1,280,000
Anthony Duclair $1,339,500 (2)
-Salary Remaining : $1,071,600
Mackenzie Blackwood $925,000 (1)
-Salary Remaining : $740,000
Nick Paul $775,000 (1)
-Salary Remaining : $620,000
Drake Batherson $773,333 (2)
-Salary Remaining : $618,666
Dylan McIlrath $700,000 (1)
-Salary Remaining : $560,000
Lucas Wallmark $675,000 (1)
-Salary Remaining : $540,000
Total Pro Players20
Salary Commitment
Year 2020 : $80,528,645
Year 2021 : $65,249,270
Year 2022 : $54,409,000
Year 2023 : $23,909,000
Salary Average Commitment
Year 2020 : $80,528,645
Year 2021 : $65,249,270
Year 2022 : $54,409,000
Year 2023 : $23,909,000
Salary Cap with 1 Way Contract
Year 2020 : $80,528,645
Year 2021 : $65,249,270
Year 2022 : $54,409,000
Year 2023 : $23,909,000

Farm Players Salaries

Victor Rask $100,000 (3)
Salary Remaining : $100,000
Jake Kielly $92,500 (1)
Salary Remaining : $92,500
Theodor Lennstrom $92,500 (1)
Salary Remaining : $92,500
Emil Bemstrom $92,500 (3)
Salary Remaining : $92,500
Max Veronneau $92,500 (1)
Salary Remaining : $92,500
Michael Anderson $92,500 (3)
Salary Remaining : $92,500
Colton Poolman $92,500 (1)
Salary Remaining : $92,500
Peter Abbandonato $92,500 (2)
Salary Remaining : $92,500
Vitaly Abramov $88,000 (2)
Salary Remaining : $88,000
Dean Kukan $80,000 (1)
Salary Remaining : $80,000
Ivan Chekhovich $77,667 (3)
Salary Remaining : $77,667
William Lagesson $75,833 (1)
Salary Remaining : $75,833
Christian Jaros $75,500 (1)
Salary Remaining : $75,500
Greg MacLeod $75,000 (2)
Salary Remaining : $75,000
Charles-Edouard D'Astous $75,000 (2)
Salary Remaining : $75,000
Samuel Asselin $75,000 (2)
Salary Remaining : $75,000
Brad Morrison $74,333 (1)
Salary Remaining : $74,333
Travis Barron $65,000 (2)
Salary Remaining : $65,000
Total Farm Players18
Salary Commitment
Year 2020 : $1,508,833
Year 2021 : $833,167
Year 2022 : $362,667
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,508,833
Year 2021 : $833,167
Year 2022 : $362,667
Year 2023 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 5855 - $70 - 5,757 - 98.33%
Level 2: 4879 - $45 - 4,843 - 99.26%
Level 3: 1951 - $25 - 1,929 - 98.90%
Level 4: 3903 - $15 - 3,885 - 99.53%
Luxury : 977 - $170 - 841 - 86.13%
Total Capacity :17565
Farm
Farm Level 1: 2000 - $30 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %17,256 - 98.24%
Average Income per Game$1,218,663
Year to Date Revenue$10,967,964
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$81,136,667
Farm Players Total Salaries$523,958
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,192,323
Farm Year To Date Expenses$118,284
Pro Salary Cap To Date$16,092,349
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,997,205
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$441,279
Pro Estimated Expenses$65,309,292
Farm Remaining Season Days148
Farm Expenses Per Days$2,832
Farm Estimated Expenses$419,136
Estimated Season Expenses$65,728,428
Estimated Season Salary Cap$81,001,745
Estimate Under Maximum Salary Cap of $81,500,000$498,255
Estimate Over Minimum Salary Cap of $60,200,000 $20,801,745
Current Bank Account$33,206,577
Projected Bank Account$6,475,354

Pro Players Salaries

Jonathan Toews (1 Way Contract) $10,500,000 (3)
-Salary Remaining : $8,400,000
Brent Seabrook (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $5,600,000
Kevin Shattenkirk (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $5,600,000
Mikael Granlund (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $5,200,000
John Gibson (1 Way Contract) $6,400,000 (3)
-Salary Remaining : $5,120,000
Tyler Myers (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $4,800,000
Josh Bailey (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,000,000
Noah Hanifin (1 Way Contract) $4,950,000 (3)
-Salary Remaining : $3,960,000
Ryan Dzingel (1 Way Contract) $4,220,000 (4)
-Salary Remaining : $3,376,000
Brett Pesce (1 Way Contract) $4,025,000 (3)
-Salary Remaining : $3,220,000
Vladislav Namestnikov (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $3,200,000
Tanner Pearson (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $3,000,000
Jordie Benn (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $2,400,000
Mike Smith $1,900,000 (2)
-Salary Remaining : $1,520,000
Pierre-Luc Dubois $925,000 (1)
-Salary Remaining : $740,000
Nolan Patrick $925,000 (1)
-Salary Remaining : $740,000
Mitchell Stephens $925,000 (1)
-Salary Remaining : $740,000
Ryan Mantha $925,000 (1)
-Salary Remaining : $740,000
Glenn Gawdin $925,000 (1)
-Salary Remaining : $740,000
Tyson Jost $916,667 (1)
-Salary Remaining : $733,334
Parker Milner $700,000 (1)
-Salary Remaining : $560,000
Eric Cornel $650,000 (1)
-Salary Remaining : $520,000
Total Pro Players22
Salary Commitment
Year 2020 : $81,136,667
Year 2021 : $63,495,000
Year 2022 : $43,595,000
Year 2023 : $17,720,000
Salary Average Commitment
Year 2020 : $81,136,667
Year 2021 : $63,495,000
Year 2022 : $43,595,000
Year 2023 : $17,720,000
Salary Cap with 1 Way Contract
Year 2020 : $81,136,667
Year 2021 : $63,495,000
Year 2022 : $43,595,000
Year 2023 : $17,720,000

Farm Players Salaries

David Kase $92,500 (1)
Salary Remaining : $92,500
Will Bitten $92,500 (2)
Salary Remaining : $92,500
Austin Wagner $92,500 (1)
Salary Remaining : $92,500
Parker Wotherspoon $92,500 (1)
Salary Remaining : $92,500
Antoine Morand $77,833 (3)
Salary Remaining : $77,833
Gustav Olofsson $76,125 (1)
Salary Remaining : $76,125
Total Farm Players6
Salary Commitment
Year 2020 : $523,958
Year 2021 : $170,333
Year 2022 : $77,833
Year 2023 : $0
Salary Average Commitment
Year 2020 : $523,958
Year 2021 : $170,333
Year 2022 : $77,833
Year 2023 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 7091 - $70 - 5,283 - 74.50%
Level 2: 5909 - $45 - 4,737 - 80.17%
Level 3: 2363 - $30 - 1,704 - 72.13%
Level 4: 4727 - $20 - 3,389 - 71.69%
Luxury : 1183 - $180 - 805 - 68.02%
Total Capacity :21273
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %15,918 - 74.83%
Average Income per Game$1,209,482
Year to Date Revenue$8,466,374
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$81,265,389
Farm Players Total Salaries$1,471,833
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,203,856
Farm Year To Date Expenses$316,520
Pro Salary Cap To Date$16,097,090
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,122,388
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$441,975
Pro Estimated Expenses$65,412,300
Farm Remaining Season Days148
Farm Expenses Per Days$7,956
Farm Estimated Expenses$1,177,488
Estimated Season Expenses$66,589,788
Estimated Season Salary Cap$80,109,458
Estimate Under Maximum Salary Cap of $81,500,000$1,390,542
Estimate Over Minimum Salary Cap of $60,200,000 $19,909,458
Current Bank Account$36,133,651
Projected Bank Account$10,666,251

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (3)
-Salary Remaining : $9,200,000
Steven Stamkos (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $6,800,000
Sebastian Aho (1 Way Contract) $8,454,000 (4)
-Salary Remaining : $6,763,200
Semyon Varlamov (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $6,400,000
Gustav Nyquist (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $5,600,000
Hampus Lindholm (1 Way Contract) $5,205,556 (1)
-Salary Remaining : $4,164,445
Calvin de Haan (1 Way Contract) $4,550,000 (2)
-Salary Remaining : $3,640,000
Josh Manson (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $3,280,000
Bryan Rust (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,800,000
Brandon Tanev (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,400,000
Matt Grzelcyk (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,400,000
Drake Caggiula (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $1,680,000
Cedric Paquette (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,600,000
Nate Thompson (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,600,000
Devante Smith-Pelly $1,550,000 (2)
-Salary Remaining : $1,240,000
Tyler Pitlick $1,450,000 (2)
-Salary Remaining : $1,160,000
Charles Williams $1,250,000 (2)
-Salary Remaining : $1,000,000
Alan Quine (Out of Payroll) $1,250,000 (2)
-Salary Remaining : $1,000,000
Carter Rowney $1,133,333 (1)
-Salary Remaining : $906,666
Anthony Stolarz $1,000,000 (1)
-Salary Remaining : $800,000
Vince Dunn $722,500 (1)
-Salary Remaining : $578,000
Total Pro Players21
Salary Commitment
Year 2020 : $81,265,389
Year 2021 : $66,104,000
Year 2022 : $35,454,000
Year 2023 : $16,954,000
Salary Average Commitment
Year 2020 : $81,265,389
Year 2021 : $66,104,000
Year 2022 : $35,454,000
Year 2023 : $16,954,000
Salary Cap with 1 Way Contract
Year 2020 : $81,265,389
Year 2021 : $66,104,000
Year 2022 : $35,454,000
Year 2023 : $16,954,000

Farm Players Salaries

Alex Lyon $150,000 (2)
Salary Remaining : $150,000
Matt Moulson $150,000 (1)
Salary Remaining : $150,000
Matiss Kivlenieks $97,125 (1)
Salary Remaining : $97,125
Sheldon Rempal $97,125 (1)
Salary Remaining : $97,125
Victor Brattstrom $92,500 (2)
Salary Remaining : $92,500
Jason Cotton $92,500 (1)
Salary Remaining : $92,500
Brandon Hickey $92,500 (1)
Salary Remaining : $92,500
Alexandre Texier $89,750 (3)
Salary Remaining : $89,750
Cale Fleury $85,000 (2)
Salary Remaining : $85,000
Ryan McLeod $83,500 (3)
Salary Remaining : $83,500
Dmitry Sokolov $76,500 (2)
Salary Remaining : $76,500
Joona Koppanen $75,333 (2)
Salary Remaining : $75,333
Luke Green $75,000 (2)
Salary Remaining : $75,000
Kyle Rau $75,000 (1)
Salary Remaining : $75,000
Andreas Englund $70,000 (1)
Salary Remaining : $70,000
Matt Luff $70,000 (1)
Salary Remaining : $70,000
Total Farm Players16
Salary Commitment
Year 2020 : $1,471,833
Year 2021 : $727,583
Year 2022 : $173,250
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,471,833
Year 2021 : $727,583
Year 2022 : $173,250
Year 2023 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 6270 - $75 - 4,767 - 76.03%
Level 2: 5225 - $45 - 4,524 - 86.58%
Level 3: 2090 - $28 - 2,048 - 98.00%
Level 4: 4180 - $18 - 4,102 - 98.14%
Luxury : 1045 - $178 - 797 - 76.29%
Total Capacity :18810
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %16,239 - 86.33%
Average Income per Game$1,183,973
Year to Date Revenue$10,655,758
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,785,832
Farm Players Total Salaries$2,470,250
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,328,387
Farm Year To Date Expenses$487,561
Pro Salary Cap To Date$16,098,395
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,887,140
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$439,383
Pro Estimated Expenses$65,028,684
Farm Remaining Season Days148
Farm Expenses Per Days$13,353
Farm Estimated Expenses$1,976,244
Estimated Season Expenses$67,004,928
Estimated Season Salary Cap$80,207,111
Estimate Under Maximum Salary Cap of $81,500,000$1,292,889
Estimate Over Minimum Salary Cap of $60,200,000 $20,007,111
Current Bank Account$53,339,389
Projected Bank Account$24,221,601

Pro Players Salaries

Carey Price (1 Way Contract) $10,500,000 (3)
-Salary Remaining : $8,400,000
Evgeni Malkin (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $7,600,000
Kris Letang (1 Way Contract) $7,250,000 (2)
-Salary Remaining : $5,800,000
Mike Hoffman (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $5,600,000
Dougie Hamilton (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $4,600,000
Jeff Petry (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,400,000
David Perron (1 Way Contract) $5,400,000 (2)
-Salary Remaining : $4,320,000
J.T. Miller (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,000,000
Kyle Palmieri (1 Way Contract) $4,650,000 (1)
-Salary Remaining : $3,720,000
Jakub Vrana (1 Way Contract) $3,350,000 (1)
-Salary Remaining : $2,680,000
Justin Williams (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $2,600,000
Tristan Jarry (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,400,000
Jake McCabe (1 Way Contract) $2,850,000 (1)
-Salary Remaining : $2,280,000
Matthew Nieto $1,975,000 (1)
-Salary Remaining : $1,580,000
Thomas Chabot $925,000 (1)
-Salary Remaining : $740,000
John Marino $925,000 (2)
-Salary Remaining : $740,000
Adam Gaudette $916,666 (1)
-Salary Remaining : $733,333
Robert Thomas $894,166 (2)
-Salary Remaining : $715,333
Frans Nielsen $800,000 (4)
-Salary Remaining : $640,000
Kevin Rooney $700,000 (3)
-Salary Remaining : $560,000
Chris Wagner (Out of Payroll) $650,000 (2)
-Salary Remaining : $520,000
Total Pro Players21
Salary Commitment
Year 2020 : $80,785,832
Year 2021 : $54,869,166
Year 2022 : $22,250,000
Year 2023 : $11,050,000
Salary Average Commitment
Year 2020 : $80,785,832
Year 2021 : $54,869,166
Year 2022 : $22,250,000
Year 2023 : $11,050,000
Salary Cap with 1 Way Contract
Year 2020 : $80,785,832
Year 2021 : $54,869,166
Year 2022 : $22,250,000
Year 2023 : $11,050,000

Farm Players Salaries

Zack MacEwen $125,000 (4)
Salary Remaining : $125,000
Vasili Demchenko $92,500 (1)
Salary Remaining : $92,500
Conor Timmins $92,500 (3)
Salary Remaining : $92,500
Alexandre Alain $92,500 (1)
Salary Remaining : $92,500
Henri Jokiharju $92,500 (2)
Salary Remaining : $92,500
Lane Pederson $92,500 (2)
Salary Remaining : $92,500
Jake Walman $92,500 (1)
Salary Remaining : $92,500
Troy Terry $92,500 (2)
Salary Remaining : $92,500
Danil Yurtaykin $92,500 (1)
Salary Remaining : $92,500
Joshua Norris $92,500 (3)
Salary Remaining : $92,500
Lean Bergmann $92,500 (2)
Salary Remaining : $92,500
Olle Alsing $92,500 (1)
Salary Remaining : $92,500
Connor Mackey $92,500 (2)
Salary Remaining : $92,500
Drew O'Connor $92,500 (2)
Salary Remaining : $92,500
Ryan Shea $92,500 (2)
Salary Remaining : $92,500
Andrew Peeke $91,667 (2)
Salary Remaining : $91,667
Evan Bouchard $89,417 (3)
Salary Remaining : $89,417
William Borgen $86,417 (1)
Salary Remaining : $86,417
Zach Senyshyn $86,333 (1)
Salary Remaining : $86,333
Philipp Kurashev $84,250 (3)
Salary Remaining : $84,250
Boris Katchouk $83,333 (2)
Salary Remaining : $83,333
Garret Sparks $80,000 (1)
Salary Remaining : $80,000
Alexandar Georgiev $79,250 (1)
Salary Remaining : $79,250
Sami Niku $77,500 (1)
Salary Remaining : $77,500
Tomas Jurco $75,000 (3)
Salary Remaining : $75,000
Alex Formenton $74,750 (3)
Salary Remaining : $74,750
Dennis Yan $72,833 (1)
Salary Remaining : $72,833
Jack Dougherty $69,500 (1)
Salary Remaining : $69,500
Total Farm Players28
Salary Commitment
Year 2020 : $2,470,250
Year 2021 : $1,455,917
Year 2022 : $633,417
Year 2023 : $125,000
Salary Average Commitment
Year 2020 : $2,470,250
Year 2021 : $1,455,917
Year 2022 : $633,417
Year 2023 : $125,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6092 - $70 - 4,741 - 77.82%
Level 2: 5076 - $45 - 4,939 - 97.30%
Level 3: 2030 - $23 - 2,021 - 99.54%
Level 4: 4061 - $18 - 3,609 - 88.87%
Luxury : 1018 - $130 - 866 - 85.07%
Total Capacity :18277
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %16,175 - 88.50%
Average Income per Game$1,199,902
Year to Date Revenue$7,199,409
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,067,333
Farm Players Total Salaries$2,152,833
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,824,422
Farm Year To Date Expenses$403,179
Pro Salary Cap To Date$15,724,411
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,996,552
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$435,499
Pro Estimated Expenses$64,453,852
Farm Remaining Season Days148
Farm Expenses Per Days$11,637
Farm Estimated Expenses$1,722,276
Estimated Season Expenses$66,176,128
Estimated Season Salary Cap$79,778,219
Estimate Under Maximum Salary Cap of $81,500,000$1,721,781
Estimate Over Minimum Salary Cap of $60,200,000 $19,578,219
Current Bank Account$56,019,725
Projected Bank Account$31,840,149

Pro Players Salaries

Auston Matthews (1 Way Contract) $11,634,000 (4)
-Salary Remaining : $9,307,200
Matthew Tkachuk (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $5,600,000
Connor Hellebuyck (1 Way Contract) $6,200,000 (4)
-Salary Remaining : $4,960,000
Ryan Nugent-Hopkins (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $4,800,000
TJ Brodie (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $4,000,000
Evgenii Dadonov (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $3,800,000
Sam Reinhart (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $3,800,000
Joel Edmundson (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $3,600,000
Justin Braun (1 Way Contract) $4,100,000 (4)
-Salary Remaining : $3,280,000
Erik Haula (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,200,000
Boone Jenner (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $3,000,000
Andrew Cogliano (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $2,600,000
Frank Vatrano (1 Way Contract) $2,533,333 (2)
-Salary Remaining : $2,026,666
Alex Iafallo (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,600,000
Tyler Ennis (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,600,000
Greg Pateryn $1,750,000 (2)
-Salary Remaining : $1,400,000
Alex Stalock $1,700,000 (1)
-Salary Remaining : $1,360,000
Jordan Gross $1,200,000 (1)
-Salary Remaining : $960,000
Joel L'Esperance $1,200,000 (1)
-Salary Remaining : $960,000
Charlie McAvoy $925,000 (1)
-Salary Remaining : $740,000
Miro Heiskanen $925,000 (2)
-Salary Remaining : $740,000
Conor Garland $900,000 (1)
-Salary Remaining : $720,000
Total Pro Players22
Salary Commitment
Year 2020 : $80,067,333
Year 2021 : $53,392,333
Year 2022 : $28,934,000
Year 2023 : $21,934,000
Salary Average Commitment
Year 2020 : $75,842,333
Year 2021 : $53,392,333
Year 2022 : $28,934,000
Year 2023 : $21,934,000
Salary Cap with 1 Way Contract
Year 2020 : $80,067,333
Year 2021 : $53,392,333
Year 2022 : $28,934,000
Year 2023 : $21,934,000

Farm Players Salaries

Gerald Mayhew $120,000 (1)
Salary Remaining : $120,000
Martin Frk $110,000 (2)
Salary Remaining : $110,000
Blake Lizotte $92,500 (2)
Salary Remaining : $92,500
Damien Riat $92,500 (2)
Salary Remaining : $92,500
Jonathan Aspirot $92,500 (3)
Salary Remaining : $92,500
Alex-Olivier Voyer $92,500 (3)
Salary Remaining : $92,500
Max Martin $92,500 (3)
Salary Remaining : $92,500
Yanni Kaldis $92,500 (3)
Salary Remaining : $92,500
Adam Brubacher $92,500 (1)
Salary Remaining : $92,500
Chase Priskie $92,500 (1)
Salary Remaining : $92,500
Josh Wilkins $92,500 (2)
Salary Remaining : $92,500
Riley Tufte $92,500 (2)
Salary Remaining : $92,500
Skyler McKenzie $92,500 (1)
Salary Remaining : $92,500
Wyatt Kalynuk $92,500 (2)
Salary Remaining : $92,500
Joel Farabee $92,500 (3)
Salary Remaining : $92,500
Robert Lantosi $88,000 (1)
Salary Remaining : $88,000
Jeremy Bracco $85,000 (1)
Salary Remaining : $85,000
Gilles Senn $85,000 (1)
Salary Remaining : $85,000
Xavier Ouellet $84,000 (1)
Salary Remaining : $84,000
Andreas Borgman $80,000 (1)
Salary Remaining : $80,000
Blake Speers $80,000 (1)
Salary Remaining : $80,000
Graham Knott $75,000 (1)
Salary Remaining : $75,000
Matthew Phillips $73,333 (2)
Salary Remaining : $73,333
Sam Miletic $70,000 (1)
Salary Remaining : $70,000
Total Farm Players24
Salary Commitment
Year 2020 : $2,152,833
Year 2021 : $1,108,333
Year 2022 : $462,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,152,833
Year 2021 : $1,108,333
Year 2022 : $462,500
Year 2023 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameJobing.com Arena
Level 1: 5933 - $70 - 5,809 - 97.91%
Level 2: 4944 - $45 - 4,833 - 97.76%
Level 3: 1977 - $26 - 1,946 - 98.45%
Level 4: 3955 - $19 - 3,878 - 98.04%
Luxury : 990 - $190 - 711 - 71.80%
Total Capacity :17799
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %17,177 - 96.51%
Average Income per Game$1,236,878
Year to Date Revenue$8,658,148
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$69,336,998
Farm Players Total Salaries$1,961,248
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$13,978,813
Farm Year To Date Expenses$391,095
Pro Salary Cap To Date$13,482,828
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,053,862
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$377,497
Pro Estimated Expenses$55,869,556
Farm Remaining Season Days148
Farm Expenses Per Days$10,601
Farm Estimated Expenses$1,568,948
Estimated Season Expenses$57,438,504
Estimated Season Salary Cap$67,368,444
Estimate Under Maximum Salary Cap of $81,500,000$14,131,556
Estimate Over Minimum Salary Cap of $60,200,000 $7,168,444
Current Bank Account$39,241,310
Projected Bank Account$23,856,668

Pro Players Salaries

Corey Perry (1 Way Contract) $8,625,000 (1)
-Salary Remaining : $6,900,000
Phil Kessel (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $6,400,000
Marc Staal (1 Way Contract) $5,700,000 (2)
-Salary Remaining : $4,560,000
Darcy Kuemper (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $4,400,000
Mika Zibanejad (1 Way Contract) $5,350,000 (2)
-Salary Remaining : $4,280,000
Jakob Chychrun (1 Way Contract) $4,600,000 (4)
-Salary Remaining : $3,680,000
Oscar Klefbom (1 Way Contract) $4,167,000 (2)
-Salary Remaining : $3,333,600
Bobby Ryan (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,200,000
Nikita Zadorov (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $2,560,000
Justin Schultz (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $2,240,000
Luke Schenn (1 Way Contract) $2,400,000 (1)
-Salary Remaining : $1,920,000
Pavel Zacha (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $1,800,000
Cory Schneider (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $20,000
-Salary Remaining : $1,600,000
Nick Cousins $1,750,000 (2)
-Salary Remaining : $1,400,000
Scott Harrington $1,633,333 (2)
-Salary Remaining : $1,306,666
David Kampf $1,000,000 (1)
-Salary Remaining : $800,000
Brandon Pirri $1,000,000 (1)
-Salary Remaining : $800,000
Denis Gurianov $894,166 (1)
-Salary Remaining : $715,333
Jason Dickinson $875,000 (1)
-Salary Remaining : $700,000
Joachim Blichfeld $743,333 (3)
-Salary Remaining : $594,666
Marcus Hogberg $735,000 (1)
-Salary Remaining : $588,000
Jonas Siegenthaler $714,166 (1)
-Salary Remaining : $571,333
Justin Abdelkader (1 Way Contract) $700,000 (3)
-Salary Remaining : $560,000
Anthony Bitetto $700,000 (2)
-Salary Remaining : $560,000
Total Pro Players24
Salary Commitment
Year 2020 : $69,336,998
Year 2021 : $53,093,666
Year 2022 : $11,543,333
Year 2023 : $4,600,000
Salary Average Commitment
Year 2020 : $69,336,998
Year 2021 : $53,093,666
Year 2022 : $11,543,333
Year 2023 : $4,600,000
Salary Cap with 1 Way Contract
Year 2020 : $67,356,998
Year 2021 : $51,113,666
Year 2022 : $11,543,333
Year 2023 : $4,600,000

Farm Players Salaries

Chad Ruhwedel $180,000 (1)
Salary Remaining : $180,000
Dylan Sikura $101,750 (1)
Salary Remaining : $101,750
Alec Rauhauser $92,500 (1)
Salary Remaining : $92,500
Aaron Luchuk $92,500 (1)
Salary Remaining : $92,500
Justin Brazeau $92,500 (2)
Salary Remaining : $92,500
Logan Stanley $86,333 (2)
Salary Remaining : $86,333
Logan Brown $86,333 (2)
Salary Remaining : $86,333
Michael Dal Colle $86,333 (1)
Salary Remaining : $86,333
Olli Juolevi $86,333 (2)
Salary Remaining : $86,333
Niko Mikkola $84,250 (1)
Salary Remaining : $84,250
Andrew Poturalski $80,000 (1)
Salary Remaining : $80,000
Aaron Ness $80,000 (1)
Salary Remaining : $80,000
Joseph Woll $80,000 (3)
Salary Remaining : $80,000
Isaac Ratcliffe $78,083 (3)
Salary Remaining : $78,083
Lucas Elvenes $77,667 (3)
Salary Remaining : $77,667
Alexey Toropchenko $77,500 (3)
Salary Remaining : $77,500
Mason Appleton $75,833 (1)
Salary Remaining : $75,833
Tyler Sikura $75,000 (1)
Salary Remaining : $75,000
Chaz Reddekopp $73,333 (1)
Salary Remaining : $73,333
Kurtis MacDermid $70,000 (2)
Salary Remaining : $70,000
Christopher Gibson $70,000 (1)
Salary Remaining : $70,000
Devin Cooley $70,000 (2)
Salary Remaining : $70,000
Dan Renouf $65,000 (1)
Salary Remaining : $65,000
Total Farm Players23
Salary Commitment
Year 2020 : $1,961,248
Year 2021 : $804,749
Year 2022 : $313,250
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,961,248
Year 2021 : $804,749
Year 2022 : $313,250
Year 2023 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5875 - $65 - 5,791 - 98.57%
Level 2: 4895 - $50 - 3,832 - 78.29%
Level 3: 1958 - $30 - 1,800 - 91.91%
Level 4: 3916 - $20 - 3,532 - 90.20%
Luxury : 981 - $160 - 974 - 99.25%
Total Capacity :17625
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %15,929 - 90.38%
Average Income per Game$1,187,805
Year to Date Revenue$9,502,437
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$77,405,962
Farm Players Total Salaries$926,583
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,273,488
Farm Year To Date Expenses$185,333
Pro Salary Cap To Date$16,173,514
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,197,553
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$421,113
Pro Estimated Expenses$62,324,724
Farm Remaining Season Days148
Farm Expenses Per Days$5,009
Farm Estimated Expenses$741,332
Estimated Season Expenses$63,066,056
Estimated Season Salary Cap$74,138,306
Estimate Under Maximum Salary Cap of $81,500,000$7,361,694
Estimate Over Minimum Salary Cap of $60,200,000 $13,938,306
Current Bank Account$14,115,066
Projected Bank Account-$9,753,437

Pro Players Salaries

Blake Wheeler (1 Way Contract) $8,250,000 (3)
-Salary Remaining : $6,600,000
Zach Parise (1 Way Contract) $7,538,462 (3)
-Salary Remaining : $6,030,770
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $5,600,000
Brock Nelson (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $4,800,000
Ben Bishop (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $4,800,000
Nick Leddy (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,400,000
Travis Konecny (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $4,400,000
Teuvo Teravainen (1 Way Contract) $5,400,000 (3)
-Salary Remaining : $4,320,000
Karl Alzner (1 Way Contract) $5,000,000 (1)
-1 Way Contract Salary Cap : $50,000
-Salary Remaining : $4,000,000
Phillip Danault (1 Way Contract) $3,083,333 (1)
-Salary Remaining : $2,466,666
Markus Nutivaara (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $2,160,000
Brock McGinn (1 Way Contract) $2,520,000 (1)
-Salary Remaining : $2,016,000
Cam Talbot (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,000,000
Michael Raffl (1 Way Contract) $2,250,000 (3)
-Salary Remaining : $1,800,000
Scott Mayfield $1,450,000 (2)
-Salary Remaining : $1,160,000
Ryan Carpenter $1,250,000 (2)
-Salary Remaining : $1,000,000
Casey Nelson $1,100,000 (1)
-Salary Remaining : $880,000
Justin Holl $950,000 (2)
-Salary Remaining : $760,000
Dennis Gilbert $925,000 (1)
-Salary Remaining : $740,000
Hudson Fasching $895,000 (1)
-Salary Remaining : $716,000
Timo Meier $894,167 (1)
-Salary Remaining : $715,334
Michael Frolik (1 Way Contract) $700,000 (4)
-Salary Remaining : $560,000
Total Pro Players22
Salary Commitment
Year 2020 : $77,405,962
Year 2021 : $48,988,462
Year 2022 : $35,638,462
Year 2023 : $12,200,000
Salary Average Commitment
Year 2020 : $77,405,962
Year 2021 : $48,988,462
Year 2022 : $35,638,462
Year 2023 : $12,200,000
Salary Cap with 1 Way Contract
Year 2020 : $72,455,962
Year 2021 : $48,988,462
Year 2022 : $35,638,462
Year 2023 : $12,200,000

Farm Players Salaries

Alex Dostie $95,000 (3)
Salary Remaining : $95,000
Anton Lindholm $95,000 (2)
Salary Remaining : $95,000
Sean Durzi $92,500 (3)
Salary Remaining : $92,500
Paul Cotter $92,500 (3)
Salary Remaining : $92,500
Kody Clark $92,500 (3)
Salary Remaining : $92,500
Lukas Jasek $85,333 (2)
Salary Remaining : $85,333
Lukas Vejdemo $79,250 (1)
Salary Remaining : $79,250
Luke Johnson $76,000 (1)
Salary Remaining : $76,000
Mikhail Berdin $75,833 (2)
Salary Remaining : $75,833
Caleb Jones $72,000 (1)
Salary Remaining : $72,000
Alexandre Fortin $70,667 (1)
Salary Remaining : $70,667
Total Farm Players11
Salary Commitment
Year 2020 : $926,583
Year 2021 : $628,666
Year 2022 : $372,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $926,583
Year 2021 : $628,666
Year 2022 : $372,500
Year 2023 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5724 - $70 - 5,683 - 99.29%
Level 2: 4770 - $44 - 4,770 - 100.00%
Level 3: 1908 - $27 - 1,908 - 100.00%
Level 4: 3816 - $17 - 3,809 - 99.81%
Luxury : 956 - $165 - 925 - 96.78%
Total Capacity :17174
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %17,095 - 99.54%
Average Income per Game$1,220,908
Year to Date Revenue$12,209,084
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$78,493,833
Farm Players Total Salaries$1,849,350
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,973,779
Farm Year To Date Expenses$370,182
Pro Salary Cap To Date$15,873,768
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,848,160
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$426,994
Pro Estimated Expenses$63,195,112
Farm Remaining Season Days148
Farm Expenses Per Days$9,996
Farm Estimated Expenses$1,479,408
Estimated Season Expenses$64,674,520
Estimated Season Salary Cap$78,668,836
Estimate Under Maximum Salary Cap of $81,500,000$2,831,164
Estimate Over Minimum Salary Cap of $60,200,000 $18,468,836
Current Bank Account$36,014,896
Projected Bank Account$9,188,536

Pro Players Salaries

Joe Pavelski (1 Way Contract) $12,500,000 (3)
-Salary Remaining : $10,000,000
Connor McDavid (1 Way Contract) $12,500,000 (4)
-Salary Remaining : $10,000,000
Alex Ovechkin (1 Way Contract) $9,538,000 (1)
-Salary Remaining : $7,630,400
Mathew Dumba (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $4,400,000
Jonathan Marchessault (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,000,000
Andy Greene (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $3,600,000
Brandon Montour (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $3,400,000
Jesper Fast (1 Way Contract) $3,150,000 (4)
-Salary Remaining : $2,520,000
Conor Sheary (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,400,000
Mark Pysyk (1 Way Contract) $2,900,000 (1)
-Salary Remaining : $2,320,000
Erik Gustafsson (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $2,200,000
Matt Benning (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $1,800,000
Jay Beagle (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $1,680,000
Sam Lafferty $1,300,000 (2)
-Salary Remaining : $1,040,000
Tyler Motte $1,200,000 (2)
-Salary Remaining : $960,000
Garnet Hathaway $1,000,000 (2)
-Salary Remaining : $800,000
Oscar Dansk (1 Way Contract) $950,000 (3)
-Salary Remaining : $760,000
Milan Lucic $900,000 (2)
-Salary Remaining : $720,000
Par Lindholm $900,000 (3)
-Salary Remaining : $720,000
Kyle Clifford $825,000 (1)
-Salary Remaining : $660,000
Victor Mete $750,000 (2)
-Salary Remaining : $600,000
Carter Hart $730,833 (2)
-Salary Remaining : $584,666
Total Pro Players22
Salary Commitment
Year 2020 : $78,493,833
Year 2021 : $55,230,833
Year 2022 : $30,000,000
Year 2023 : $15,650,000
Salary Average Commitment
Year 2020 : $78,493,833
Year 2021 : $55,230,833
Year 2022 : $30,000,000
Year 2023 : $15,650,000
Salary Cap with 1 Way Contract
Year 2020 : $78,493,833
Year 2021 : $55,230,833
Year 2022 : $30,000,000
Year 2023 : $15,650,000

Farm Players Salaries

Rob O'Gara $102,000 (1)
Salary Remaining : $102,000
Charlie Lindgren $102,000 (1)
Salary Remaining : $102,000
Griffin Reinhart $102,000 (1)
Salary Remaining : $102,000
Colin Blackwell $92,500 (2)
Salary Remaining : $92,500
Dane Birks $92,500 (2)
Salary Remaining : $92,500
Mark Kastelic $92,500 (2)
Salary Remaining : $92,500
Cameron Hebig $92,500 (1)
Salary Remaining : $92,500
Brandon Crawley $92,500 (2)
Salary Remaining : $92,500
Blake Pietila $92,500 (1)
Salary Remaining : $92,500
Deven Sideroff $91,100 (1)
Salary Remaining : $91,100
Nathan Schnarr $89,417 (3)
Salary Remaining : $89,417
Maxime Lagace $87,500 (1)
Salary Remaining : $87,500
Chad Krys $85,333 (2)
Salary Remaining : $85,333
Mason McDonald $85,000 (1)
Salary Remaining : $85,000
Daniel Audette $85,000 (1)
Salary Remaining : $85,000
Nikita Popugaev $85,000 (2)
Salary Remaining : $85,000
Josh Jacobs $80,000 (1)
Salary Remaining : $80,000
Bokondji Imama $80,000 (1)
Salary Remaining : $80,000
Kirill Maksimov $77,500 (3)
Salary Remaining : $77,500
Andy Andreoff $72,500 (1)
Salary Remaining : $72,500
Joey LaLeggia $70,000 (1)
Salary Remaining : $70,000
Total Farm Players21
Salary Commitment
Year 2020 : $1,849,350
Year 2021 : $707,250
Year 2022 : $166,917
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,849,350
Year 2021 : $707,250
Year 2022 : $166,917
Year 2023 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6429 - $59 - 6,304 - 98.06%
Level 2: 5358 - $39 - 4,657 - 86.91%
Level 3: 2143 - $29 - 1,873 - 87.40%
Level 4: 4286 - $14 - 4,165 - 97.19%
Luxury : 1073 - $149 - 1,009 - 94.04%
Total Capacity :19289
Farm
Farm Level 1: 2000 - $50 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18,008 - 93.36%
Average Income per Game$1,165,984
Year to Date Revenue$11,659,843
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$79,407,357
Farm Players Total Salaries$2,638,535
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,096,984
Farm Year To Date Expenses$516,144
Pro Salary Cap To Date$15,996,973
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,145,513
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$431,932
Pro Estimated Expenses$63,925,936
Farm Remaining Season Days148
Farm Expenses Per Days$14,262
Farm Estimated Expenses$2,110,776
Estimated Season Expenses$66,036,712
Estimated Season Salary Cap$79,522,865
Estimate Under Maximum Salary Cap of $81,500,000$1,977,135
Estimate Over Minimum Salary Cap of $60,200,000 $19,322,865
Current Bank Account$20,106,020
Projected Bank Account-$9,785,179

Pro Players Salaries

Ryan Getzlaf (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $6,600,000
Mark Giordano (1 Way Contract) $8,200,000 (2)
-Salary Remaining : $6,560,000
David Pastrnak (1 Way Contract) $8,118,641 (2)
-Salary Remaining : $6,494,913
Tuukka Rask (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $5,600,000
Anders Lee (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $5,600,000
Dylan Larkin (1 Way Contract) $6,100,000 (3)
-Salary Remaining : $4,880,000
Mikael Backlund (1 Way Contract) $5,350,000 (2)
-Salary Remaining : $4,280,000
Nikita Gusev (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,600,000
John Klingberg (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $3,400,000
David Savard (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $3,400,000
Mattias Ekholm (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $3,000,000
Radek Faksa (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $1,760,000
Valeri Nichushkin (1 Way Contract) $2,113,716 (1)
-Salary Remaining : $1,690,973
Mark Borowiecki (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $1,600,000
Austin Watson (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $1,200,000
Laurent Brossoit $1,300,000 (1)
-Salary Remaining : $1,040,000
Mathew Barzal $925,000 (1)
-Salary Remaining : $740,000
Andrei Svechnikov $925,000 (2)
-Salary Remaining : $740,000
Ethan Bear $850,000 (1)
-Salary Remaining : $680,000
Dominik Simon $825,000 (1)
-Salary Remaining : $660,000
Total Pro Players20
Salary Commitment
Year 2020 : $79,407,357
Year 2021 : $42,943,641
Year 2022 : $16,600,000
Year 2023 : $9,000,000
Salary Average Commitment
Year 2020 : $79,407,357
Year 2021 : $42,943,641
Year 2022 : $16,600,000
Year 2023 : $9,000,000
Salary Cap with 1 Way Contract
Year 2020 : $79,407,357
Year 2021 : $42,943,641
Year 2022 : $16,600,000
Year 2023 : $9,000,000

Farm Players Salaries

William Carrier $123,952 (1)
Salary Remaining : $123,952
Eric Robinson $101,750 (1)
Salary Remaining : $101,750
Juuso Riikola $101,750 (1)
Salary Remaining : $101,750
Peyton Jones $92,500 (1)
Salary Remaining : $92,500
Ryan Poehling $92,500 (3)
Salary Remaining : $92,500
Ryan Lohin $92,500 (1)
Salary Remaining : $92,500
Austin Strand $92,500 (1)
Salary Remaining : $92,500
Ryan Kuffner $92,500 (1)
Salary Remaining : $92,500
Rhett Gardner $92,500 (2)
Salary Remaining : $92,500
Brady Keeper $92,500 (1)
Salary Remaining : $92,500
Jeremy Davies $92,500 (1)
Salary Remaining : $92,500
Brandon Saigeon $92,500 (1)
Salary Remaining : $92,500
Devin Brosseau $92,500 (1)
Salary Remaining : $92,500
Mat Robson $92,500 (1)
Salary Remaining : $92,500
Austin Rueschhoff $92,500 (2)
Salary Remaining : $92,500
Dawson DiPietro $92,500 (1)
Salary Remaining : $92,500
Zach Giuttari $92,500 (1)
Salary Remaining : $92,500
Alexander Alexeyev $92,500 (3)
Salary Remaining : $92,500
Brandon Hagel $88,083 (3)
Salary Remaining : $88,083
Ryan Bednard $81,750 (2)
Salary Remaining : $81,750
Mikhail Maltsev $80,917 (2)
Salary Remaining : $80,917
Cameron Hughes $80,000 (1)
Salary Remaining : $80,000
Ukko-Pekka Luukkonen $77,833 (3)
Salary Remaining : $77,833
Tanner Kaspick $75,000 (2)
Salary Remaining : $75,000
Connor Bunnaman $75,000 (2)
Salary Remaining : $75,000
Nicholas Caamano $75,000 (2)
Salary Remaining : $75,000
Justin Kirkland $75,000 (1)
Salary Remaining : $75,000
A.J. Greer $75,000 (1)
Salary Remaining : $75,000
Callum Booth $75,000 (1)
Salary Remaining : $75,000
Kevin Hancock $65,000 (2)
Salary Remaining : $65,000
Total Farm Players30
Salary Commitment
Year 2020 : $2,638,535
Year 2021 : $988,583
Year 2022 : $350,916
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,638,535
Year 2021 : $988,583
Year 2022 : $350,916
Year 2023 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 6506 - $70 - 5,828 - 89.58%
Level 2: 5421 - $45 - 4,807 - 88.67%
Level 3: 2168 - $28 - 1,944 - 89.67%
Level 4: 4337 - $19 - 3,933 - 90.69%
Luxury : 1087 - $165 - 968 - 89.09%
Total Capacity :19519
Farm
Farm Level 1: 2000 - $50 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %17,480 - 89.56%
Average Income per Game$1,278,493
Year to Date Revenue$10,227,946
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$73,999,721
Farm Players Total Salaries$1,265,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,326,961
Farm Year To Date Expenses$233,006
Pro Salary Cap To Date$14,959,410
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,190,277
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$402,701
Pro Estimated Expenses$59,599,748
Farm Remaining Season Days148
Farm Expenses Per Days$6,838
Farm Estimated Expenses$1,012,024
Estimated Season Expenses$60,611,772
Estimated Season Salary Cap$74,159,114
Estimate Under Maximum Salary Cap of $81,500,000$7,340,886
Estimate Over Minimum Salary Cap of $60,200,000 $13,959,114
Current Bank Account$123,200,894
Projected Bank Account$104,779,399

Pro Players Salaries

John Tavares (1 Way Contract) $11,000,000 (3)
-Salary Remaining : $8,800,000
Mikko Rantanen (1 Way Contract) $9,250,000 (4)
-Salary Remaining : $7,400,000
Danny DeKeyser (1 Way Contract) $6,250,000 (2)
-Salary Remaining : $5,000,000
Travis Zajac (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $4,600,000
Jay Bouwmeester (1 Way Contract) $5,555,555 (3)
-Salary Remaining : $4,444,444
Tomas Tatar (1 Way Contract) $5,350,000 (1)
-Salary Remaining : $4,280,000
Petr Mrazek (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $4,200,000
Thomas Greiss (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $3,400,000
Jared McCann (1 Way Contract) $3,900,000 (4)
-Salary Remaining : $3,120,000
Robert Hagg (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $2,400,000
Zemgus Girgensons (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,400,000
Oskar Sundqvist (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,000,000
Brayden McNabb (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $2,000,000
Alex DeBrincat $925,000 (1)
-Salary Remaining : $740,000
Nico Hischier $925,000 (1)
-Salary Remaining : $740,000
Kyle Connor $925,000 (1)
-Salary Remaining : $740,000
Jordan Greenway $925,000 (1)
-Salary Remaining : $740,000
Brendan Guhle $925,000 (2)
-Salary Remaining : $740,000
Roope Hintz $925,000 (1)
-Salary Remaining : $740,000
Mikhail Sergachev $894,166 (1)
-Salary Remaining : $715,333
Total Pro Players20
Salary Commitment
Year 2020 : $73,999,721
Year 2021 : $50,630,555
Year 2022 : $40,955,555
Year 2023 : $16,150,000
Salary Average Commitment
Year 2020 : $73,999,721
Year 2021 : $50,630,555
Year 2022 : $40,955,555
Year 2023 : $16,150,000
Salary Cap with 1 Way Contract
Year 2020 : $73,999,721
Year 2021 : $50,630,555
Year 2022 : $40,955,555
Year 2023 : $16,150,000

Farm Players Salaries

Josh Ho-Sang $190,000 (4)
Salary Remaining : $190,000
Louis Domingue $150,000 (3)
Salary Remaining : $150,000
Tim Soderlund $92,500 (2)
Salary Remaining : $92,500
Oliver Wahlstrom $92,500 (3)
Salary Remaining : $92,500
David Gustafsson $92,500 (3)
Salary Remaining : $92,500
Erik Brannstrom $92,500 (2)
Salary Remaining : $92,500
Kristian Vesalainen $92,500 (2)
Salary Remaining : $92,500
Timothy Liljegren $92,500 (2)
Salary Remaining : $92,500
Aleksi Saarela $92,500 (1)
Salary Remaining : $92,500
Jack Roslovic $92,500 (1)
Salary Remaining : $92,500
Joey Anderson $92,500 (2)
Salary Remaining : $92,500
Jack Hughes $92,500 (3)
Salary Remaining : $92,500
Total Farm Players12
Salary Commitment
Year 2020 : $1,265,000
Year 2021 : $1,080,000
Year 2022 : $617,500
Year 2023 : $190,000
Salary Average Commitment
Year 2020 : $1,265,000
Year 2021 : $1,080,000
Year 2022 : $617,500
Year 2023 : $190,000

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5500 - $75 - 4,408 - 80.14%
Level 2: 4750 - $47 - 4,034 - 84.92%
Level 3: 2000 - $30 - 1,595 - 79.73%
Level 4: 3750 - $18 - 3,719 - 99.18%
Luxury : 1500 - $140 - 1,026 - 68.41%
Total Capacity :17500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %14,781 - 84.46%
Average Income per Game$1,121,855
Year to Date Revenue$7,852,984
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$79,256,667
Farm Players Total Salaries$2,003,835
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,285,746
Farm Year To Date Expenses$375,460
Pro Salary Cap To Date$15,996,558
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,143,065
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$431,117
Pro Estimated Expenses$63,805,316
Farm Remaining Season Days148
Farm Expenses Per Days$10,832
Farm Estimated Expenses$1,603,136
Estimated Season Expenses$65,408,452
Estimated Season Salary Cap$79,401,830
Estimate Under Maximum Salary Cap of $81,500,000$2,098,170
Estimate Over Minimum Salary Cap of $60,200,000 $19,201,830
Current Bank Account$25,638,587
Projected Bank Account-$1,626,800

Pro Players Salaries

Jamie Benn (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $7,600,000
David Krejci (1 Way Contract) $7,250,000 (1)
-Salary Remaining : $5,800,000
Adam Henrique (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $5,600,000
Johnny Gaudreau (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $5,400,000
Anthony Mantha (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $4,800,000
Nino Niederreiter (1 Way Contract) $5,300,000 (1)
-Salary Remaining : $4,240,000
Shea Theodore (1 Way Contract) $5,200,000 (4)
-Salary Remaining : $4,160,000
MacKenzie Weegar (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,800,000
Andreas Johnsson (1 Way Contract) $3,400,000 (3)
-Salary Remaining : $2,720,000
Zack Kassian (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $2,560,000
Jason Spezza (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,400,000
Joe Thornton (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,400,000
Aaron Dell (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $2,200,000
Pat Maroon (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $2,000,000
Dylan DeMelo (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $2,000,000
Jonathon Merrill (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,600,000
Jack Campbell $1,650,000 (2)
-Salary Remaining : $1,320,000
Mirco Mueller $1,540,000 (1)
-Salary Remaining : $1,232,000
Sammy Blais $1,500,000 (2)
-Salary Remaining : $1,200,000
Adam Fox $925,000 (2)
-Salary Remaining : $740,000
Nicolas Hague $791,667 (2)
-Salary Remaining : $633,334
Total Pro Players21
Salary Commitment
Year 2020 : $79,256,667
Year 2021 : $42,916,667
Year 2022 : $14,600,000
Year 2023 : $11,200,000
Salary Average Commitment
Year 2020 : $79,256,667
Year 2021 : $42,916,667
Year 2022 : $14,600,000
Year 2023 : $11,200,000
Salary Cap with 1 Way Contract
Year 2020 : $79,256,667
Year 2021 : $42,916,667
Year 2022 : $14,600,000
Year 2023 : $11,200,000

Farm Players Salaries

Rudolfs Balcers $101,750 (1)
Salary Remaining : $101,750
Nikita Nesterov $100,000 (4)
Salary Remaining : $100,000
Joseph Blandisi $100,000 (1)
Salary Remaining : $100,000
Artyom Zub $92,500 (1)
Salary Remaining : $92,500
Trent Frederic $92,500 (2)
Salary Remaining : $92,500
Otto Koivula $92,500 (2)
Salary Remaining : $92,500
Barrett Hayton $89,417 (3)
Salary Remaining : $89,417
Rasmus Kupari $89,417 (3)
Salary Remaining : $89,417
Jacob Larsson $89,417 (1)
Salary Remaining : $89,417
Owen Tippett $86,333 (3)
Salary Remaining : $86,333
MacKenzie Entwistle $81,167 (3)
Salary Remaining : $81,167
Stelio Mattheos $80,917 (3)
Salary Remaining : $80,917
Robert Carpenter $79,250 (2)
Salary Remaining : $79,250
Cole Smith $79,250 (1)
Salary Remaining : $79,250
Riley Sutter $78,667 (3)
Salary Remaining : $78,667
Tyler Steenbergen $77,083 (2)
Salary Remaining : $77,083
Hunter Miska $77,000 (1)
Salary Remaining : $77,000
Tyler Parsons $75,917 (2)
Salary Remaining : $75,917
Travis Boyd $75,000 (1)
Salary Remaining : $75,000
Logan O'Connor $75,000 (1)
Salary Remaining : $75,000
Joe Hicketts $75,000 (1)
Salary Remaining : $75,000
Mason Marchment $75,000 (1)
Salary Remaining : $75,000
Givani Smith $71,417 (2)
Salary Remaining : $71,417
Dmytro Timashov $69,333 (1)
Salary Remaining : $69,333
Total Farm Players24
Salary Commitment
Year 2020 : $2,003,835
Year 2021 : $1,094,585
Year 2022 : $605,918
Year 2023 : $100,000
Salary Average Commitment
Year 2020 : $2,003,835
Year 2021 : $1,094,585
Year 2022 : $605,918
Year 2023 : $100,000

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6226 - $72 - 5,074 - 81.49%
Level 2: 5188 - $48 - 4,172 - 80.41%
Level 3: 2075 - $31 - 1,622 - 78.15%
Level 4: 4151 - $20 - 3,371 - 81.22%
Luxury : 1040 - $160 - 1,012 - 97.34%
Total Capacity :18680
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %15,251 - 81.64%
Average Income per Game$1,183,330
Year to Date Revenue$7,099,980
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$73,825,000
Farm Players Total Salaries$462,500
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$14,813,925
Farm Year To Date Expenses$95,500
Pro Salary Cap To Date$14,432,834
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,416,550
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$401,757
Pro Estimated Expenses$59,460,036
Farm Remaining Season Days148
Farm Expenses Per Days$2,500
Farm Estimated Expenses$370,000
Estimated Season Expenses$59,830,036
Estimated Season Salary Cap$73,492,826
Estimate Under Maximum Salary Cap of $81,500,000$8,007,174
Estimate Over Minimum Salary Cap of $60,200,000 $13,292,826
Current Bank Account$89,085,307
Projected Bank Account$70,671,821

Pro Players Salaries

Jared Spurgeon (1 Way Contract) $7,575,000 (4)
-Salary Remaining : $6,060,000
Anton Stralman (1 Way Contract) $6,800,000 (1)
-Salary Remaining : $5,440,000
Brayden Schenn (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $5,200,000
Aleksander Barkov (1 Way Contract) $5,900,000 (1)
-Salary Remaining : $4,720,000
Andrej Sekera (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,400,000
Jordan Binnington (1 Way Contract) $4,400,000 (1)
-Salary Remaining : $3,520,000
Mathieu Perreault (1 Way Contract) $4,125,000 (1)
-Salary Remaining : $3,300,000
Alec Martinez (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,200,000
Braydon Coburn (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,200,000
Joonas Donskoi (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,200,000
Antoine Roussel (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,400,000
Ondrej Kase (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $2,080,000
Patrik Nemeth (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,000,000
Colton Sissons (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $2,000,000
Tim Schaller $1,100,000 (1)
-Salary Remaining : $880,000
Pheonix Copley $1,100,000 (2)
-Salary Remaining : $880,000
Vladimir Sobotka (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $880,000
Joel Eriksson Ek $925,000 (1)
-Salary Remaining : $740,000
Oskar Lindblom $925,000 (1)
-Salary Remaining : $740,000
Lias Andersson $925,000 (2)
-Salary Remaining : $740,000
Colin White $925,000 (2)
-Salary Remaining : $740,000
Tobias Bjornfot $925,000 (3)
-Salary Remaining : $740,000
Casey Fitzgerald $925,000 (2)
-Salary Remaining : $740,000
Kaapo Kahkonen $925,000 (1)
-Salary Remaining : $740,000
Aaron Harstad $650,000 (1)
-Salary Remaining : $520,000
Total Pro Players25
Salary Commitment
Year 2020 : $73,825,000
Year 2021 : $28,375,000
Year 2022 : $19,000,000
Year 2023 : $14,075,000
Salary Average Commitment
Year 2020 : $73,825,000
Year 2021 : $28,375,000
Year 2022 : $19,000,000
Year 2023 : $14,075,000
Salary Cap with 1 Way Contract
Year 2020 : $73,825,000
Year 2021 : $28,375,000
Year 2022 : $19,000,000
Year 2023 : $14,075,000

Farm Players Salaries

Carsen Twarynski $92,500 (2)
Salary Remaining : $92,500
Mason Shaw $92,500 (2)
Salary Remaining : $92,500
Isac Lundestrom $92,500 (2)
Salary Remaining : $92,500
Jesperi Kotkaniemi $92,500 (2)
Salary Remaining : $92,500
Devin Brosseau $92,500 (1)
Salary Remaining : $92,500
Total Farm Players5
Salary Commitment
Year 2020 : $462,500
Year 2021 : $370,000
Year 2022 : $0
Year 2023 : $0
Salary Average Commitment
Year 2020 : $462,500
Year 2021 : $370,000
Year 2022 : $0
Year 2023 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5265 - $70 - 5,187 - 98.53%
Level 2: 4387 - $45 - 4,237 - 96.57%
Level 3: 1754 - $30 - 1,633 - 93.08%
Level 4: 3509 - $20 - 3,225 - 91.90%
Luxury : 880 - $175 - 778 - 88.39%
Total Capacity :15795
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $10 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %15,059 - 95.34%
Average Income per Game$1,148,412
Year to Date Revenue$8,038,884
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,779,013
Farm Players Total Salaries$642,835
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,429,727
Farm Year To Date Expenses$151,191
Pro Salary Cap To Date$15,217,519
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,046,008
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$450,157
Pro Estimated Expenses$66,623,236
Farm Remaining Season Days148
Farm Expenses Per Days$3,475
Farm Estimated Expenses$514,300
Estimated Season Expenses$67,137,536
Estimated Season Salary Cap$71,456,779
Estimate Under Maximum Salary Cap of $81,500,000$10,043,221
Estimate Over Minimum Salary Cap of $60,200,000 $11,256,779
Current Bank Account$40,923,323
Projected Bank Account$12,831,795

Pro Players Salaries

Evgeny Kuznetsov (1 Way Contract) $7,800,000 (2)
-Salary Remaining : $6,240,000
Aaron Ekblad (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $6,000,000
William Nylander (1 Way Contract) $6,962,336 (4)
-Salary Remaining : $5,569,869
Sean Monahan (1 Way Contract) $6,375,000 (1)
-Salary Remaining : $5,100,000
Dustin Brown (1 Way Contract) $5,875,000 (2)
-Salary Remaining : $4,700,000
Alex Goligoski (1 Way Contract) $5,475,000 (1)
-Salary Remaining : $4,380,000
Dmitry Orlov (1 Way Contract) $5,100,000 (3)
-Salary Remaining : $4,080,000
Frederik Andersen (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,000,000
Travis Hamonic (1 Way Contract) $4,650,000 (2)
-Salary Remaining : $3,720,000
Jason Zucker (1 Way Contract) $3,900,000 (1)
-Salary Remaining : $3,120,000
Cody Ceci (Out of Payroll) $3,800,000 (1)
-Salary Remaining : $3,040,000
Leo Komarov (1 Way Contract) $3,500,010 (2)
-Salary Remaining : $2,800,008
Blake Comeau (Out of Payroll) $3,500,000 (1)
-Salary Remaining : $2,800,000
Kevin Labanc (Out of Payroll) $3,200,000 (2)
-Salary Remaining : $2,560,000
Keith Kinkaid (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $20,000
-Salary Remaining : $1,600,000
Nic Dowd $1,500,000 (1)
-Salary Remaining : $1,200,000
Frederik Gauthier $1,000,000 (1)
-Salary Remaining : $800,000
Samuel Girard $925,000 (1)
-Salary Remaining : $740,000
Brendan Gaunce $907,500 (1)
-Salary Remaining : $726,000
Kenny Agostino $800,000 (1)
-Salary Remaining : $640,000
Tom Kuhnhackl $800,000 (1)
-Salary Remaining : $640,000
Jonas Johansson $759,167 (1)
-Salary Remaining : $607,334
Jeremy Lauzon $747,500 (1)
-Salary Remaining : $598,000
Keegan Kolesar $702,500 (1)
-Salary Remaining : $562,000
Total Pro Players24
Salary Commitment
Year 2020 : $82,779,013
Year 2021 : $44,587,346
Year 2022 : $19,562,336
Year 2023 : $14,462,336
Salary Average Commitment
Year 2020 : $82,779,013
Year 2021 : $44,587,346
Year 2022 : $19,562,336
Year 2023 : $14,462,336
Salary Cap with 1 Way Contract
Year 2020 : $80,799,013
Year 2021 : $44,587,346
Year 2022 : $19,562,336
Year 2023 : $14,462,336

Farm Players Salaries

Mikko Lehtonen $92,500 (1)
Salary Remaining : $92,500
Joakim Nygard $92,500 (1)
Salary Remaining : $92,500
Calle Rosen $92,500 (1)
Salary Remaining : $92,500
Jeremy Roy $82,750 (1)
Salary Remaining : $82,750
Dylan Coghlan $71,557 (2)
Salary Remaining : $71,557
Frederic Allard $71,417 (2)
Salary Remaining : $71,417
Thomas Hickey $70,000 (1)
Salary Remaining : $70,000
Colby Sissons $69,611 (2)
Salary Remaining : $69,611
Total Farm Players8
Salary Commitment
Year 2020 : $642,835
Year 2021 : $212,585
Year 2022 : $0
Year 2023 : $0
Salary Average Commitment
Year 2020 : $642,835
Year 2021 : $212,585
Year 2022 : $0
Year 2023 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 5000 - $90 - 4,083 - 81.65%
Level 2: 4156 - $60 - 3,261 - 78.48%
Level 3: 1689 - $35 - 1,439 - 85.21%
Level 4: 3334 - $25 - 2,818 - 84.53%
Luxury : 825 - $195 - 737 - 89.33%
Total Capacity :15004
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %12,339 - 82.24%
Average Income per Game$1,158,741
Year to Date Revenue$8,111,187
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$90,170,462
Farm Players Total Salaries$1,192,500
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,699,929
Farm Year To Date Expenses$281,910
Pro Salary Cap To Date$16,029,295
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,397,194
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$490,111
Pro Estimated Expenses$72,536,428
Farm Remaining Season Days148
Farm Expenses Per Days$6,446
Farm Estimated Expenses$954,008
Estimated Season Expenses$73,490,436
Estimated Season Salary Cap$79,057,611
Estimate Under Maximum Salary Cap of $81,500,000$2,442,389
Estimate Over Minimum Salary Cap of $60,200,000 $18,857,611
Current Bank Account$3,057,382
Projected Bank Account-$31,035,860

Pro Players Salaries

Tyler Seguin (1 Way Contract) $9,875,000 (3)
-Salary Remaining : $7,900,000
Leon Draisaitl (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $6,800,000
Ryan Suter (1 Way Contract) $7,538,462 (1)
-Salary Remaining : $6,030,770
Nikolaj Ehlers (1 Way Contract) $6,000,000 (3)
-1 Way Contract Salary Cap : $60,000
-Salary Remaining : $4,800,000
Jake Muzzin (1 Way Contract) $5,625,000 (4)
-Salary Remaining : $4,500,000
Gabriel Landeskog (1 Way Contract) $5,571,000 (1)
-Salary Remaining : $4,456,800
Bo Horvat (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $4,400,000
Alex Galchenyuk (1 Way Contract) $5,500,000 (1)
-1 Way Contract Salary Cap : $55,000
-Salary Remaining : $4,400,000
Brady Skjei (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $4,200,000
Anton Khudobin (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $4,000,000
Morgan Rielly (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,000,000
Tyler Bertuzzi (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,200,000
David Rittich (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $2,200,000
Josh Leivo (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $1,680,000
Rocco Grimaldi (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,600,000
Carson Soucy $1,800,000 (2)
-Salary Remaining : $1,440,000
Josh Archibald $1,500,000 (2)
-Salary Remaining : $1,200,000
Ryan Lindgren $925,000 (2)
-Salary Remaining : $740,000
Pierre Engvall $925,000 (1)
-Salary Remaining : $740,000
Kasperi Kapanen $900,000 (1)
-Salary Remaining : $720,000
Oliver Kylington $900,000 (1)
-Salary Remaining : $720,000
Denis Malgin $800,000 (1)
-Salary Remaining : $640,000
Spencer Martin $770,000 (1)
-Salary Remaining : $616,000
Vladislav Kamenev $750,000 (1)
-Salary Remaining : $600,000
Alexandre Carrier $691,000 (1)
-Salary Remaining : $552,800
Total Pro Players25
Salary Commitment
Year 2020 : $90,170,462
Year 2021 : $60,975,000
Year 2022 : $45,750,000
Year 2023 : $5,625,000
Salary Average Commitment
Year 2020 : $90,170,462
Year 2021 : $60,975,000
Year 2022 : $45,750,000
Year 2023 : $5,625,000
Salary Cap with 1 Way Contract
Year 2020 : $78,785,462
Year 2021 : $55,035,000
Year 2022 : $39,810,000
Year 2023 : $5,625,000

Farm Players Salaries

Mario Kempe $200,000 (1)
Salary Remaining : $200,000
Ryan Donato $190,000 (1)
Salary Remaining : $190,000
Adam Erne $105,000 (1)
Salary Remaining : $105,000
Connor Dewar $92,500 (3)
Salary Remaining : $92,500
Chase Pearson $92,500 (2)
Salary Remaining : $92,500
Zachary Magwood $92,500 (1)
Salary Remaining : $92,500
Kale Clague $90,000 (2)
Salary Remaining : $90,000
Nathan Bastian $90,000 (2)
Salary Remaining : $90,000
Dennis Cholowski $90,000 (2)
Salary Remaining : $90,000
Ian McCoshen $80,000 (2)
Salary Remaining : $80,000
Timothy Gettinger $70,000 (2)
Salary Remaining : $70,000
Total Farm Players11
Salary Commitment
Year 2020 : $1,192,500
Year 2021 : $605,000
Year 2022 : $92,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,192,500
Year 2021 : $605,000
Year 2022 : $92,500
Year 2023 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6039 - $70 - 5,392 - 89.29%
Level 2: 5032 - $43 - 4,323 - 85.90%
Level 3: 2013 - $33 - 1,527 - 75.88%
Level 4: 4026 - $19 - 3,117 - 77.43%
Luxury : 1008 - $175 - 823 - 81.63%
Total Capacity :18118
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %15,182 - 83.80%
Average Income per Game$1,236,261
Year to Date Revenue$9,890,086
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,557,883
Farm Players Total Salaries$2,458,167
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,342,794
Farm Year To Date Expenses$478,505
Pro Salary Cap To Date$16,183,323
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,796,605
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$438,151
Pro Estimated Expenses$64,846,348
Farm Remaining Season Days148
Farm Expenses Per Days$13,287
Farm Estimated Expenses$1,966,476
Estimated Season Expenses$66,812,824
Estimated Season Salary Cap$80,629,627
Estimate Under Maximum Salary Cap of $81,500,000$870,373
Estimate Over Minimum Salary Cap of $60,200,000 $20,429,627
Current Bank Account$40,812,048
Projected Bank Account$14,795,829

Pro Players Salaries

Patrick Kane (1 Way Contract) $10,500,000 (3)
-Salary Remaining : $8,400,000
Alex Pietrangelo (1 Way Contract) $9,500,000 (4)
-Salary Remaining : $7,600,000
Max Pacioretty (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $5,600,000
Braden Holtby (1 Way Contract) $6,800,000 (4)
-Salary Remaining : $5,440,000
Brad Marchand (1 Way Contract) $6,125,000 (1)
-Salary Remaining : $4,900,000
Mark Scheifele (1 Way Contract) $6,125,000 (1)
-Salary Remaining : $4,900,000
Colton Parayko (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $4,400,000
Jaccob Slavin (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $4,400,000
Sean Couturier (1 Way Contract) $4,333,333 (2)
-Salary Remaining : $3,466,666
Brendan Gallagher (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $3,000,000
Mattias Janmark (1 Way Contract) $3,400,000 (1)
-Salary Remaining : $2,720,000
Andrew Copp (1 Way Contract) $2,113,716 (1)
-Salary Remaining : $1,690,973
Ryan Hartman $1,900,000 (1)
-Salary Remaining : $1,520,000
Brett Kulak $1,850,000 (2)
-Salary Remaining : $1,480,000
Noel Acciari $1,666,667 (2)
-Salary Remaining : $1,333,334
Matt Irwin $1,100,000 (1)
-Salary Remaining : $880,000
Travis Sanheim $925,000 (1)
-Salary Remaining : $740,000
Joey Daccord $925,000 (2)
-Salary Remaining : $740,000
Tucker Poolman $775,000 (1)
-Salary Remaining : $620,000
Jack Studnicka $769,167 (3)
-Salary Remaining : $615,334
Total Pro Players20
Salary Commitment
Year 2020 : $80,557,883
Year 2021 : $54,344,167
Year 2022 : $34,569,167
Year 2023 : $16,300,000
Salary Average Commitment
Year 2020 : $80,557,883
Year 2021 : $54,344,167
Year 2022 : $34,569,167
Year 2023 : $16,300,000
Salary Cap with 1 Way Contract
Year 2020 : $80,557,883
Year 2021 : $54,344,167
Year 2022 : $34,569,167
Year 2023 : $16,300,000

Farm Players Salaries

Jesper Olofsson $93,000 (2)
Salary Remaining : $93,000
Logan Thompson $92,500 (2)
Salary Remaining : $92,500
Jack Kopacka $92,500 (2)
Salary Remaining : $92,500
Henrik Borgstrom $92,500 (1)
Salary Remaining : $92,500
Tage Thompson $92,500 (2)
Salary Remaining : $92,500
Noah Juulsen $92,500 (1)
Salary Remaining : $92,500
Janne Kuokkanen $92,500 (2)
Salary Remaining : $92,500
Mitchell Vande Sompel $92,500 (1)
Salary Remaining : $92,500
Niclas Almari $92,500 (2)
Salary Remaining : $92,500
Kevin Stenlund $92,500 (1)
Salary Remaining : $92,500
Artyom Zagidulin $92,500 (1)
Salary Remaining : $92,500
Ondrej Vala $92,500 (1)
Salary Remaining : $92,500
Jake Elmer $92,500 (2)
Salary Remaining : $92,500
Joel Kiviranta $92,500 (1)
Salary Remaining : $92,500
Joseph Duszak $92,500 (2)
Salary Remaining : $92,500
Jesper Boqvist $92,500 (3)
Salary Remaining : $92,500
Carl-Johan Lerby $92,500 (2)
Salary Remaining : $92,500
Joona Luoto $92,500 (2)
Salary Remaining : $92,500
Mathias Brome $92,500 (1)
Salary Remaining : $92,500
Alexander Barabanov $92,500 (1)
Salary Remaining : $92,500
Adam Mascherin $88,000 (2)
Salary Remaining : $88,000
Simon Benoit $80,917 (2)
Salary Remaining : $80,917
Connor Hobbs $80,000 (1)
Salary Remaining : $80,000
Jake Leschyshyn $77,833 (3)
Salary Remaining : $77,833
Christoffer Ehn $75,917 (1)
Salary Remaining : $75,917
Dylan Gambrell $70,000 (1)
Salary Remaining : $70,000
Kyle Wood $70,000 (1)
Salary Remaining : $70,000
Rourke Chartier $65,000 (1)
Salary Remaining : $65,000
Total Farm Players28
Salary Commitment
Year 2020 : $2,458,167
Year 2021 : $1,264,750
Year 2022 : $170,333
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,453,167
Year 2021 : $1,264,750
Year 2022 : $170,333
Year 2023 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6500 - $76 - 4,716 - 72.56%
Level 2: 5416 - $45 - 4,930 - 91.02%
Level 3: 2166 - $28 - 2,037 - 94.04%
Level 4: 4333 - $20 - 3,528 - 81.43%
Luxury : 1085 - $170 - 852 - 78.55%
Total Capacity :19500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %16,063 - 82.38%
Average Income per Game$1,193,845
Year to Date Revenue$10,744,609
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,591,666
Farm Players Total Salaries$1,561,458
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,487,134
Farm Year To Date Expenses$295,407
Pro Salary Cap To Date$16,084,444
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,203,054
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$438,333
Pro Estimated Expenses$64,873,284
Farm Remaining Season Days148
Farm Expenses Per Days$8,440
Farm Estimated Expenses$1,249,120
Estimated Season Expenses$66,122,404
Estimated Season Salary Cap$80,557,832
Estimate Under Maximum Salary Cap of $81,500,000$942,168
Estimate Over Minimum Salary Cap of $60,200,000 $20,357,832
Current Bank Account$78,721,989
Projected Bank Account$50,802,639

Pro Players Salaries

Jack Eichel (1 Way Contract) $10,000,000 (3)
-Salary Remaining : $8,000,000
Andrei Vasilevskiy (1 Way Contract) $9,500,000 (4)
-Salary Remaining : $7,600,000
Patrik Laine (1 Way Contract) $6,750,000 (2)
-Salary Remaining : $5,400,000
Ivan Provorov (1 Way Contract) $6,750,000 (4)
-Salary Remaining : $5,400,000
Jonathan Huberdeau (1 Way Contract) $5,900,000 (2)
-Salary Remaining : $4,720,000
Seth Jones (1 Way Contract) $5,400,000 (2)
-Salary Remaining : $4,320,000
Tyler Toffoli (1 Way Contract) $5,100,000 (4)
-Salary Remaining : $4,080,000
Ryan Pulock (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,000,000
Christian Dvorak (1 Way Contract) $4,450,000 (4)
-Salary Remaining : $3,560,000
Kevin Hayes (1 Way Contract) $4,400,000 (1)
-Salary Remaining : $3,520,000
Adam Larsson (1 Way Contract) $4,166,667 (1)
-Salary Remaining : $3,333,334
Calle Jarnkrok (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,600,000
Ryan Graves (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,600,000
Andrew Shaw (1 Way Contract) $1,999,999 (2)
-Salary Remaining : $1,599,999
Luke Glendening $1,800,000 (1)
-Salary Remaining : $1,440,000
Joakim Nordstrom $1,300,000 (4)
-Salary Remaining : $1,040,000
Sean Kuraly $1,275,000 (1)
-Salary Remaining : $1,020,000
Dakota Mermis $1,100,000 (1)
-Salary Remaining : $880,000
Dustin Tokarski $900,000 (3)
-Salary Remaining : $720,000
Justin Bailey $800,000 (2)
-Salary Remaining : $640,000
Total Pro Players20
Salary Commitment
Year 2020 : $80,591,666
Year 2021 : $60,849,999
Year 2022 : $40,000,000
Year 2023 : $27,100,000
Salary Average Commitment
Year 2020 : $80,591,666
Year 2021 : $60,849,999
Year 2022 : $40,000,000
Year 2023 : $27,100,000
Salary Cap with 1 Way Contract
Year 2020 : $80,591,666
Year 2021 : $60,849,999
Year 2022 : $40,000,000
Year 2023 : $27,100,000

Farm Players Salaries

Shane Starrett $97,500 (1)
Salary Remaining : $97,500
Jani Hakanpaa $97,125 (2)
Salary Remaining : $97,125
Hunter Shepard $92,500 (1)
Salary Remaining : $92,500
Cedric Pare $92,500 (3)
Salary Remaining : $92,500
Will Graber $92,500 (1)
Salary Remaining : $92,500
Cody Glass $86,333 (3)
Salary Remaining : $86,333
Maxim Letunov $83,500 (1)
Salary Remaining : $83,500
Taylor Raddysh $83,500 (2)
Salary Remaining : $83,500
Tyler Benson $81,000 (2)
Salary Remaining : $81,000
Anton Forsberg $80,000 (1)
Salary Remaining : $80,000
Andy Welinski $80,000 (1)
Salary Remaining : $80,000
Josh Brook $79,500 (3)
Salary Remaining : $79,500
Merrick Madsen $77,000 (1)
Salary Remaining : $77,000
Dylan Wells $74,500 (2)
Salary Remaining : $74,500
Gabriel Gagne $74,500 (1)
Salary Remaining : $74,500
Morgan Klimchuk $73,500 (1)
Salary Remaining : $73,500
Colton White $73,000 (1)
Salary Remaining : $73,000
Nick Jones $71,500 (1)
Salary Remaining : $71,500
Brandon Gignac $71,500 (2)
Salary Remaining : $71,500
Total Farm Players19
Salary Commitment
Year 2020 : $1,561,458
Year 2021 : $665,958
Year 2022 : $258,333
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,561,458
Year 2021 : $665,958
Year 2022 : $258,333
Year 2023 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6266 - $75 - 4,856 - 77.50%
Level 2: 5222 - $48 - 4,251 - 81.41%
Level 3: 2088 - $30 - 1,736 - 83.14%
Level 4: 4177 - $19 - 4,004 - 95.87%
Luxury : 1047 - $150 - 1,015 - 96.93%
Total Capacity :18800
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %15,862 - 84.37%
Average Income per Game$1,188,111
Year to Date Revenue$10,693,003
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,350,000
Farm Players Total Salaries$1,298,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,581,756
Farm Year To Date Expenses$278,429
Pro Salary Cap To Date$16,267,705
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,019,566
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$453,243
Pro Estimated Expenses$67,079,964
Farm Remaining Season Days148
Farm Expenses Per Days$7,016
Farm Estimated Expenses$1,038,368
Estimated Season Expenses$68,118,332
Estimated Season Salary Cap$81,363,729
Estimate Under Maximum Salary Cap of $81,500,000$136,271
Estimate Over Minimum Salary Cap of $60,200,000 $21,163,729
Current Bank Account$58,209,264
Projected Bank Account$28,110,498

Pro Players Salaries

Artemi Panarin (1 Way Contract) $10,750,000 (3)
-Salary Remaining : $8,600,000
Matt Duchene (1 Way Contract) $9,500,000 (3)
-Salary Remaining : $7,600,000
Oliver Ekman-Larsson (1 Way Contract) $8,250,000 (3)
-Salary Remaining : $6,600,000
John Carlson (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $6,400,000
Ryan McDonagh (1 Way Contract) $6,750,000 (3)
-Salary Remaining : $5,400,000
Josh Morrissey (1 Way Contract) $6,250,000 (4)
-Salary Remaining : $5,000,000
Jordan Staal (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $4,800,000
Craig Smith (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $3,800,000
Nazem Kadri (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $3,600,000
Radko Gudas (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,200,000
Riley Nash (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $2,200,000
Evan Rodrigues (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $20,000
-Salary Remaining : $1,600,000
Devan Dubnyk $1,600,000 (1)
-Salary Remaining : $1,280,000
Matt Martin $1,000,000 (1)
-Salary Remaining : $800,000
Dominic Toninato $1,000,000 (1)
-Salary Remaining : $800,000
Igor Shesterkin $925,000 (1)
-Salary Remaining : $740,000
Christian Fischer $925,000 (1)
-Salary Remaining : $740,000
Filip Chytil $925,000 (2)
-Salary Remaining : $740,000
Zach Whitecloud $925,000 (1)
-Salary Remaining : $740,000
Filip Zadina $925,000 (3)
-Salary Remaining : $740,000
Martin Necas $925,000 (3)
-Salary Remaining : $740,000
Martin Marincin $700,000 (4)
-Salary Remaining : $560,000
Total Pro Players22
Salary Commitment
Year 2020 : $83,350,000
Year 2021 : $66,225,000
Year 2022 : $52,050,000
Year 2023 : $6,950,000
Salary Average Commitment
Year 2020 : $83,350,000
Year 2021 : $66,225,000
Year 2022 : $52,050,000
Year 2023 : $6,950,000
Salary Cap with 1 Way Contract
Year 2020 : $81,370,000
Year 2021 : $66,225,000
Year 2022 : $52,050,000
Year 2023 : $6,950,000

Farm Players Salaries

Andrew Shortridge $100,000 (1)
Salary Remaining : $100,000
Sheldon Dries $100,000 (1)
Salary Remaining : $100,000
Vitaly Kravtsov $92,500 (3)
Salary Remaining : $92,500
Brett Murray $92,500 (3)
Salary Remaining : $92,500
Eetu Luostarinen $92,500 (3)
Salary Remaining : $92,500
Pascal Laberge $92,500 (2)
Salary Remaining : $92,500
Shane Gersich $92,500 (1)
Salary Remaining : $92,500
Karson Kuhlman $92,500 (1)
Salary Remaining : $92,500
Yakov Trenin $92,500 (1)
Salary Remaining : $92,500
Maximilian Kammerer $92,500 (1)
Salary Remaining : $92,500
Michael Leighton $75,000 (1)
Salary Remaining : $75,000
Hunter Warner $71,500 (1)
Salary Remaining : $71,500
Rinat Valiev $71,500 (1)
Salary Remaining : $71,500
Kasimir Kaskisuo $70,000 (1)
Salary Remaining : $70,000
Gabriel Bourque $70,000 (1)
Salary Remaining : $70,000
Total Farm Players15
Salary Commitment
Year 2020 : $1,298,000
Year 2021 : $370,000
Year 2022 : $277,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,298,000
Year 2021 : $370,000
Year 2022 : $277,500
Year 2023 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6015 - $80 - 4,364 - 72.56%
Level 2: 5177 - $60 - 3,107 - 60.02%
Level 3: 2271 - $40 - 1,240 - 54.61%
Level 4: 4142 - $25 - 2,585 - 62.41%
Luxury : 1036 - $150 - 999 - 96.40%
Total Capacity :18641
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %12,295 - 65.96%
Average Income per Game$1,119,440
Year to Date Revenue$10,074,960
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$73,712,437
Farm Players Total Salaries$1,798,916
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$14,701,992
Farm Year To Date Expenses$359,788
Pro Salary Cap To Date$14,601,995
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,822,080
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$401,148
Pro Estimated Expenses$59,369,904
Farm Remaining Season Days148
Farm Expenses Per Days$9,724
Farm Estimated Expenses$1,439,152
Estimated Season Expenses$60,809,056
Estimated Season Salary Cap$73,572,003
Estimate Under Maximum Salary Cap of $81,500,000$7,927,997
Estimate Over Minimum Salary Cap of $60,200,000 $13,372,003
Current Bank Account$25,555,144
Projected Bank Account$568,168

Pro Players Salaries

Yanni Gourde (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $4,600,000
Jason Demers (1 Way Contract) $5,275,000 (1)
-Salary Remaining : $4,220,000
Michael Grabner (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,000,000
Mikko Koivu (1 Way Contract) $4,900,000 (1)
-Salary Remaining : $3,920,000
Mike Matheson (1 Way Contract) $4,875,000 (3)
-Salary Remaining : $3,900,000
Dominik Kahun (1 Way Contract) $4,227,437 (2)
-Salary Remaining : $3,381,950
Valtteri Filppula (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $3,040,000
Cal Clutterbuck (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,800,000
Ilya Mikheyev $3,250,000 (2)
-Salary Remaining : $2,600,000
Darren Helm (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $2,600,000
Curtis McElhinney (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,400,000
Joonas Korpisalo (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $2,240,000
Danton Heinen (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $2,240,000
Ben Hutton (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $2,200,000
Brad Richardson (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $2,200,000
Colin Wilson (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,000,000
Troy Stecher (1 Way Contract) $2,350,000 (1)
-Salary Remaining : $1,880,000
Pierre-Edouard Bellemare (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $1,800,000
Michael Del Zotto $1,950,000 (1)
-Salary Remaining : $1,560,000
Madison Bowey $1,500,000 (2)
-Salary Remaining : $1,200,000
Matt Roy $1,130,000 (1)
-Salary Remaining : $904,000
Antti Suomela $1,130,000 (1)
-Salary Remaining : $904,000
Christian Djoos $1,025,000 (1)
-Salary Remaining : $820,000
Gage Quinney $1,025,000 (1)
-Salary Remaining : $820,000
Lawrence Pilut $925,000 (1)
-Salary Remaining : $740,000
Total Pro Players25
Salary Commitment
Year 2020 : $73,712,437
Year 2021 : $27,902,437
Year 2022 : $4,875,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $73,712,437
Year 2021 : $27,902,437
Year 2022 : $4,875,000
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $73,712,437
Year 2021 : $27,902,437
Year 2022 : $4,875,000
Year 2023 : $0

Farm Players Salaries

Brogan Rafferty $150,000 (2)
Salary Remaining : $150,000
C.J. Smith $113,000 (1)
Salary Remaining : $113,000
Steven Lorentz $102,500 (1)
Salary Remaining : $102,500
Joel Kellman $102,500 (1)
Salary Remaining : $102,500
Sebastian Aho $102,500 (1)
Salary Remaining : $102,500
Juuso Valimaki $92,500 (2)
Salary Remaining : $92,500
German Rubtsov $92,500 (2)
Salary Remaining : $92,500
Johannes Kinnvall $92,500 (2)
Salary Remaining : $92,500
Gaetan Haas $92,500 (1)
Salary Remaining : $92,500
Oskar Steen $92,500 (2)
Salary Remaining : $92,500
Arsen Khisamutdinov $92,500 (2)
Salary Remaining : $92,500
Jack Ahcan $92,500 (2)
Salary Remaining : $92,500
Filip Chlapik $90,000 (1)
Salary Remaining : $90,000
Mitch Gillam $90,000 (1)
Salary Remaining : $90,000
Julien Gauthier $86,333 (1)
Salary Remaining : $86,333
Leon Gawanke $81,000 (3)
Salary Remaining : $81,000
Alexander True $80,000 (1)
Salary Remaining : $80,000
Matthew Highmore $77,583 (1)
Salary Remaining : $77,583
Benjamin Jones $76,000 (3)
Salary Remaining : $76,000
Total Farm Players19
Salary Commitment
Year 2020 : $1,798,916
Year 2021 : $862,000
Year 2022 : $157,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,798,916
Year 2021 : $862,000
Year 2022 : $157,000
Year 2023 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6416 - $65 - 5,585 - 87.04%
Level 2: 5347 - $45 - 4,502 - 84.20%
Level 3: 2138 - $25 - 1,648 - 77.06%
Level 4: 4277 - $15 - 3,339 - 78.07%
Luxury : 1072 - $130 - 971 - 90.57%
Total Capacity :19250
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %16,045 - 83.35%
Average Income per Game$1,211,724
Year to Date Revenue$9,693,789
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$81,455,832
Farm Players Total Salaries$2,095,125
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,391,148
Farm Year To Date Expenses$419,025
Pro Salary Cap To Date$15,948,678
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,986,880
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$443,004
Pro Estimated Expenses$65,564,592
Farm Remaining Season Days148
Farm Expenses Per Days$11,325
Farm Estimated Expenses$1,676,100
Estimated Season Expenses$67,240,692
Estimated Season Salary Cap$79,529,330
Estimate Under Maximum Salary Cap of $81,500,000$1,970,670
Estimate Over Minimum Salary Cap of $60,200,000 $19,329,330
Current Bank Account$73,332,679
Projected Bank Account$46,078,867

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,500,000 (3)
-Salary Remaining : $7,600,000
Paul Stastny (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $7,200,000
Ryan Ellis (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $5,000,000
Jake Guentzel $6,000,000 (3)
-Salary Remaining : $4,800,000
Marcus Johansson (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,400,000
Niklas Hjalmarsson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,000,000
Nikita Zaitsev (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,600,000
Matt Murray (1 Way Contract) $4,400,000 (1)
-Salary Remaining : $3,520,000
Nick Bonino (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $3,280,000
Tom Wilson (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $3,000,000
Paul Byron (1 Way Contract) $3,400,000 (3)
-Salary Remaining : $2,720,000
Casey Cizikas (1 Way Contract) $3,350,000 (1)
-Salary Remaining : $2,680,000
Radim Simek (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $2,200,000
Robby Fabbri (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $2,000,000
Travis Dermott (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $20,000
-Salary Remaining : $1,600,000
Pavel Francouz $1,999,999 (3)
-Salary Remaining : $1,599,999
Blake Coleman $1,800,000 (1)
-Salary Remaining : $1,440,000
Mark Jankowski $1,675,000 (1)
-Salary Remaining : $1,340,000
Cale Makar $880,833 (3)
-Salary Remaining : $704,666
Jesper Bratt $825,000 (1)
-Salary Remaining : $660,000
Riley Stillman $775,000 (2)
-Salary Remaining : $620,000
Gavin Bayreuther $750,000 (1)
-Salary Remaining : $600,000
Micheal Ferland (1 Way Contract) $750,000 (2)
-Salary Remaining : $600,000
Total Pro Players23
Salary Commitment
Year 2020 : $81,455,832
Year 2021 : $36,805,832
Year 2022 : $30,780,832
Year 2023 : $2,750,000
Salary Average Commitment
Year 2020 : $70,504,999
Year 2021 : $26,804,999
Year 2022 : $20,781,666
Year 2023 : $2,750,000
Salary Cap with 1 Way Contract
Year 2020 : $79,475,832
Year 2021 : $34,825,832
Year 2022 : $30,780,832
Year 2023 : $2,750,000

Farm Players Salaries

Jimmy Schuldt $97,125 (1)
Salary Remaining : $97,125
Mitchell Chaffee $92,500 (2)
Salary Remaining : $92,500
Jake Evans $92,500 (1)
Salary Remaining : $92,500
Dawson Barteaux $92,500 (3)
Salary Remaining : $92,500
John Leonard $92,500 (3)
Salary Remaining : $92,500
Alex Barre-Boulet $92,500 (1)
Salary Remaining : $92,500
Cale Morris $92,500 (1)
Salary Remaining : $92,500
Philip Kemp $92,500 (3)
Salary Remaining : $92,500
Mac Hollowell $92,500 (1)
Salary Remaining : $92,500
Cameron Lee $92,500 (2)
Salary Remaining : $92,500
Cayden Primeau $88,083 (3)
Salary Remaining : $88,083
Nolan Stevens $84,500 (1)
Salary Remaining : $84,500
Alex Nedeljkovic $81,500 (1)
Salary Remaining : $81,500
Michael Dipietro $81,167 (3)
Salary Remaining : $81,167
Trey Fix-Wolansky $80,917 (3)
Salary Remaining : $80,917
Joey Keane $80,917 (3)
Salary Remaining : $80,917
Martin Fehervary $80,583 (3)
Salary Remaining : $80,583
Martin Pospisil $79,667 (3)
Salary Remaining : $79,667
Jordan Kyrou $77,500 (2)
Salary Remaining : $77,500
Roland McKeown $75,000 (1)
Salary Remaining : $75,000
Jordy Bellerive $73,333 (3)
Salary Remaining : $73,333
Josef Korenar $72,333 (2)
Salary Remaining : $72,333
Kole Sherwood $70,000 (1)
Salary Remaining : $70,000
Shawn Element $70,000 (3)
Salary Remaining : $70,000
Brayden Pachal $70,000 (2)
Salary Remaining : $70,000
Total Farm Players25
Salary Commitment
Year 2020 : $2,095,125
Year 2021 : $1,317,000
Year 2022 : $912,167
Year 2023 : $0
Salary Average Commitment
Year 2020 : $2,095,125
Year 2021 : $1,317,000
Year 2022 : $912,167
Year 2023 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 5646 - $75 - 4,483 - 79.40%
Level 2: 4705 - $60 - 3,070 - 65.24%
Level 3: 1882 - $45 - 1,080 - 57.36%
Level 4: 3764 - $40 - 1,882 - 50.00%
Luxury : 943 - $110 - 943 - 100.00%
Total Capacity :16940
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %11,457 - 67.63%
Average Income per Game$1,123,573
Year to Date Revenue$6,741,437
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,205,238
Farm Players Total Salaries$1,825,917
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,869,183
Farm Year To Date Expenses$391,755
Pro Salary Cap To Date$15,769,172
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,325,049
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$436,245
Pro Estimated Expenses$64,564,260
Farm Remaining Season Days148
Farm Expenses Per Days$9,870
Farm Estimated Expenses$1,460,760
Estimated Season Expenses$66,025,020
Estimated Season Salary Cap$79,933,388
Estimate Under Maximum Salary Cap of $81,500,000$1,566,612
Estimate Over Minimum Salary Cap of $60,200,000 $19,733,388
Current Bank Account$86,915,645
Projected Bank Account$60,215,674

Pro Players Salaries

Ryan O'Reilly (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $6,000,000
Tyson Barrie (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $5,200,000
Nathan MacKinnon (1 Way Contract) $6,300,000 (1)
-Salary Remaining : $5,040,000
Max Domi (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $4,800,000
Nate Schmidt (1 Way Contract) $5,950,000 (3)
-Salary Remaining : $4,760,000
Jacob Markstrom (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $4,400,000
Tyler Johnson (1 Way Contract) $5,333,000 (1)
-Salary Remaining : $4,266,400
Chris Tanev (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,000,000
Ryan Murray (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $3,600,000
Jake Virtanen (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $3,000,000
J.T. Compher (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $2,800,000
Alex Steen (1 Way Contract) $3,300,950 (3)
-Salary Remaining : $2,640,760
Sam Bennett (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $2,200,000
Melker Karlsson (1 Way Contract) $2,000,010 (3)
-Salary Remaining : $1,600,008
Trevor van Riemsdyk (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,600,000
Sven Baertschi (1 Way Contract) $1,900,000 (3)
-Salary Remaining : $1,520,000
Brian Elliott $1,750,029 (3)
-Salary Remaining : $1,400,023
Michael McCarron $1,058,750 (1)
-Salary Remaining : $847,000
Ville Husso $1,017,500 (1)
-Salary Remaining : $814,000
Joakim Ryan $1,000,000 (1)
-Salary Remaining : $800,000
Trevor Moore $1,000,000 (1)
-Salary Remaining : $800,000
Brock Boeser $925,000 (1)
-Salary Remaining : $740,000
Eeli Tolvanen $894,166 (3)
-Salary Remaining : $715,333
Gustav Lindstrom $775,833 (3)
-Salary Remaining : $620,666
Total Pro Players24
Salary Commitment
Year 2020 : $80,205,238
Year 2021 : $48,320,988
Year 2022 : $37,320,988
Year 2023 : $0
Salary Average Commitment
Year 2020 : $78,555,238
Year 2021 : $48,320,988
Year 2022 : $37,320,988
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $80,205,238
Year 2021 : $48,320,988
Year 2022 : $37,320,988
Year 2023 : $0

Farm Players Salaries

Fredrik Claesson $110,000 (1)
Salary Remaining : $110,000
Jalen Chatfield $101,750 (1)
Salary Remaining : $101,750
Brendan Perlini $101,750 (1)
Salary Remaining : $101,750
Josh Teves $101,750 (1)
Salary Remaining : $101,750
Gustav Forsling $101,750 (1)
Salary Remaining : $101,750
Louis Belpedio $92,500 (1)
Salary Remaining : $92,500
Linus Sandin $92,500 (1)
Salary Remaining : $92,500
Bryce Kindopp $92,500 (3)
Salary Remaining : $92,500
Jake Christiansen $92,500 (3)
Salary Remaining : $92,500
Marc Michaelis $92,500 (1)
Salary Remaining : $92,500
Ryan Gropp $80,250 (1)
Salary Remaining : $80,250
Adam Ruzicka $80,167 (3)
Salary Remaining : $80,167
Stuart Skinner $78,417 (3)
Salary Remaining : $78,417
Jonah Gadjovich $78,333 (2)
Salary Remaining : $78,333
Sasha Chmelevski $77,833 (3)
Salary Remaining : $77,833
Boo Nieves $77,000 (1)
Salary Remaining : $77,000
Adam Brooks $75,917 (1)
Salary Remaining : $75,917
Ty Ronning $75,083 (2)
Salary Remaining : $75,083
Michael Spacek $75,000 (1)
Salary Remaining : $75,000
Jaret Anderson-Dolan $74,750 (3)
Salary Remaining : $74,750
Beck Malenstyn $73,667 (2)
Salary Remaining : $73,667
Total Farm Players21
Salary Commitment
Year 2020 : $1,825,917
Year 2021 : $723,250
Year 2022 : $496,167
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,825,917
Year 2021 : $723,250
Year 2022 : $496,167
Year 2023 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameSommet Center
Level 1: 5704 - $65 - 5,649 - 99.04%
Level 2: 4753 - $42 - 4,702 - 98.93%
Level 3: 1901 - $30 - 1,642 - 86.37%
Level 4: 3802 - $21 - 3,157 - 83.04%
Luxury : 953 - $158 - 904 - 94.88%
Total Capacity :17113
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %16,054 - 93.81%
Average Income per Game$1,135,091
Year to Date Revenue$5,675,456
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$71,294,474
Farm Players Total Salaries$1,992,167
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$14,368,742
Farm Year To Date Expenses$392,715
Pro Salary Cap To Date$14,268,747
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,863,283
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$388,078
Pro Estimated Expenses$57,435,544
Farm Remaining Season Days148
Farm Expenses Per Days$10,768
Farm Estimated Expenses$1,593,664
Estimated Season Expenses$59,029,208
Estimated Season Salary Cap$71,304,395
Estimate Under Maximum Salary Cap of $81,500,000$10,195,605
Estimate Over Minimum Salary Cap of $60,200,000 $11,104,395
Current Bank Account$53,118,894
Projected Bank Account$34,952,969

Pro Players Salaries

William Karlsson (1 Way Contract) $8,118,641 (2)
-Salary Remaining : $6,494,913
Chris Kreider (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $5,200,000
Jake Gardiner (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $4,800,000
Sami Vatanen (1 Way Contract) $5,625,000 (4)
-Salary Remaining : $4,500,000
Jonathan Quick (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,000,000
Alexander Wennberg (1 Way Contract) $4,900,000 (3)
-Salary Remaining : $3,920,000
Brandon Sutter (1 Way Contract) $4,700,000 (2)
-Salary Remaining : $3,760,000
James Neal (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $3,600,000
Alexander Kerfoot (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $3,000,000
Dmitry Kulikov (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $2,800,000
Jonathan Bernier (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $2,560,000
Derek Forbort (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,000,000
Sonny Milano (1 Way Contract) $2,000,001 (1)
-Salary Remaining : $1,600,001
Loui Eriksson $1,900,000 (2)
-Salary Remaining : $1,520,000
Jarred Tinordi $1,750,000 (4)
-Salary Remaining : $1,400,000
Curtis Lazar $1,500,000 (2)
-Salary Remaining : $1,200,000
Sean Walker $1,000,000 (1)
-Salary Remaining : $800,000
Alex Biega $1,000,000 (2)
-Salary Remaining : $800,000
Sam Steel $863,333 (2)
-Salary Remaining : $690,666
Michael McLeod $863,333 (2)
-Salary Remaining : $690,666
Mathieu Joseph $728,333 (1)
-Salary Remaining : $582,666
Andrew Mangiapane $715,000 (1)
-Salary Remaining : $572,000
Nicolas Aube-Kubel $680,833 (1)
-Salary Remaining : $544,666
Total Pro Players23
Salary Commitment
Year 2020 : $71,294,474
Year 2021 : $51,720,307
Year 2022 : $32,775,000
Year 2023 : $21,875,000
Salary Average Commitment
Year 2020 : $71,294,474
Year 2021 : $51,720,307
Year 2022 : $32,775,000
Year 2023 : $21,875,000
Salary Cap with 1 Way Contract
Year 2020 : $71,294,474
Year 2021 : $51,720,307
Year 2022 : $32,775,000
Year 2023 : $21,875,000

Farm Players Salaries

Adin Hill $150,000 (2)
Salary Remaining : $150,000
Christian Wolanin $120,000 (2)
Salary Remaining : $120,000
Martin Kaut $92,500 (3)
Salary Remaining : $92,500
Cooper Marody $92,500 (1)
Salary Remaining : $92,500
Emil Larmi $92,500 (1)
Salary Remaining : $92,500
Aleksi Heponiemi $92,500 (3)
Salary Remaining : $92,500
Tye Felhaber $92,500 (2)
Salary Remaining : $92,500
Jansen Harkins $92,500 (1)
Salary Remaining : $92,500
Taro Hirose $92,500 (1)
Salary Remaining : $92,500
Nicolas Beaudin $89,417 (3)
Salary Remaining : $89,417
Urho Vaakanainen $89,417 (2)
Salary Remaining : $89,417
Libor Hajek $83,333 (2)
Salary Remaining : $83,333
Ivan Prosvetov $80,917 (3)
Salary Remaining : $80,917
Teemu Kivihalme $79,250 (1)
Salary Remaining : $79,250
Johnny Kovacevic $79,250 (2)
Salary Remaining : $79,250
Brian Pinho $77,000 (1)
Salary Remaining : $77,000
Joni Tuulola $76,750 (1)
Salary Remaining : $76,750
Garrett Pilon $74,500 (2)
Salary Remaining : $74,500
Kyle Capobianco $74,500 (2)
Salary Remaining : $74,500
Francis Perron $70,333 (1)
Salary Remaining : $70,333
Zach Sawchenko $70,000 (2)
Salary Remaining : $70,000
Cooper Zech $65,000 (2)
Salary Remaining : $65,000
Ross Johnston $65,000 (2)
Salary Remaining : $65,000
Total Farm Players23
Salary Commitment
Year 2020 : $1,992,167
Year 2021 : $1,318,834
Year 2022 : $355,334
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,992,167
Year 2021 : $1,318,834
Year 2022 : $355,334
Year 2023 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6066 - $80 - 4,355 - 71.79%
Level 2: 5055 - $43 - 4,939 - 97.71%
Level 3: 2022 - $30 - 1,748 - 86.45%
Level 4: 4044 - $20 - 3,425 - 84.69%
Luxury : 1013 - $190 - 726 - 71.64%
Total Capacity :18200
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %15,192 - 83.47%
Average Income per Game$1,147,378
Year to Date Revenue$13,768,533
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$75,880,002
Farm Players Total Salaries$1,068,417
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,041,069
Farm Year To Date Expenses$237,179
Pro Salary Cap To Date$14,941,058
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,273,955
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$412,865
Pro Estimated Expenses$61,104,020
Farm Remaining Season Days148
Farm Expenses Per Days$5,775
Farm Estimated Expenses$854,700
Estimated Season Expenses$61,958,720
Estimated Season Salary Cap$75,645,034
Estimate Under Maximum Salary Cap of $81,500,000$5,854,966
Estimate Over Minimum Salary Cap of $60,200,000 $15,445,034
Current Bank Account$43,260,814
Projected Bank Account$14,576,049

Pro Players Salaries

James van Riemsdyk (1 Way Contract) $7,765,000 (2)
-Salary Remaining : $6,212,000
Derek Stepan (1 Way Contract) $7,600,001 (3)
-Salary Remaining : $6,080,001
Ilya Kovalchuk $7,200,000 (2)
-Salary Remaining : $5,760,000
Filip Forsberg (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $4,800,000
Nick Schmaltz (1 Way Contract) $5,850,000 (4)
-Salary Remaining : $4,680,000
Zach Werenski (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,000,000
Shayne Gostisbehere (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,600,000
Jake Allen (1 Way Contract) $4,350,000 (1)
-Salary Remaining : $3,480,000
Colin Miller (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $3,400,000
Erik Gudbranson (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,200,000
Carl Hagelin (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,400,000
Marcus Foligno (1 Way Contract) $2,900,001 (3)
-Salary Remaining : $2,320,001
Derek Grant (1 Way Contract) $2,600,000 (4)
-Salary Remaining : $2,080,000
Carter Hutton (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $2,000,000
Greg McKegg $1,000,000 (1)
-Salary Remaining : $800,000
Quinn Hughes $925,000 (3)
-Salary Remaining : $740,000
Casey Mittelstadt $925,000 (2)
-Salary Remaining : $740,000
Alexander Volkov $925,000 (2)
-Salary Remaining : $740,000
Nick Shore $900,000 (1)
-Salary Remaining : $720,000
Calvin Petersen $858,333 (2)
-Salary Remaining : $686,666
Warren Foegele $746,667 (1)
-Salary Remaining : $597,334
Taylor Fedun $737,500 (1)
-Salary Remaining : $590,000
Erik Cernak $697,500 (1)
-Salary Remaining : $558,000
Carter Verhaeghe $650,000 (1)
-Salary Remaining : $520,000
Total Pro Players24
Salary Commitment
Year 2020 : $75,880,002
Year 2021 : $54,048,335
Year 2022 : $22,875,002
Year 2023 : $8,450,000
Salary Average Commitment
Year 2020 : $75,880,002
Year 2021 : $54,048,335
Year 2022 : $22,875,002
Year 2023 : $8,450,000
Salary Cap with 1 Way Contract
Year 2020 : $75,880,002
Year 2021 : $54,048,335
Year 2022 : $22,875,002
Year 2023 : $8,450,000

Farm Players Salaries

John Gilmour $112,500 (1)
Salary Remaining : $112,500
Stefan Matteau $99,000 (1)
Salary Remaining : $99,000
Ashton Sautner $94,500 (1)
Salary Remaining : $94,500
Patrick Curry $92,500 (1)
Salary Remaining : $92,500
Rem Pitlick $92,500 (2)
Salary Remaining : $92,500
Mitch Eliot $92,500 (2)
Salary Remaining : $92,500
Kieffer Bellows $92,500 (2)
Salary Remaining : $92,500
Tommy Novak $81,750 (2)
Salary Remaining : $81,750
Eetu Tuulola $80,917 (2)
Salary Remaining : $80,917
Tyler Lewington $80,000 (2)
Salary Remaining : $80,000
Kristian Reichel $75,250 (2)
Salary Remaining : $75,250
Jonathan Ang $74,500 (2)
Salary Remaining : $74,500
Total Farm Players12
Salary Commitment
Year 2020 : $1,068,417
Year 2021 : $669,917
Year 2022 : $0
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,068,417
Year 2021 : $669,917
Year 2022 : $0
Year 2023 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6688 - $60 - 5,994 - 89.62%
Level 2: 5573 - $40 - 5,111 - 91.71%
Level 3: 2229 - $30 - 1,476 - 66.24%
Level 4: 4459 - $20 - 3,433 - 76.99%
Luxury : 1117 - $190 - 741 - 66.37%
Total Capacity :20066
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %16,756 - 83.50%
Average Income per Game$1,153,961
Year to Date Revenue$5,769,806
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,634,333
Farm Players Total Salaries$1,810,300
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,678,428
Farm Year To Date Expenses$383,172
Pro Salary Cap To Date$14,460,002
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,542,603
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$449,375
Pro Estimated Expenses$66,507,500
Farm Remaining Season Days148
Farm Expenses Per Days$9,785
Farm Estimated Expenses$1,448,180
Estimated Season Expenses$67,955,680
Estimated Season Salary Cap$75,815,474
Estimate Under Maximum Salary Cap of $81,500,000$5,684,526
Estimate Over Minimum Salary Cap of $60,200,000 $15,615,474
Current Bank Account$13,049,902
Projected Bank Account-$13,363,175

Pro Players Salaries

P.K. Subban (1 Way Contract) $9,000,000 (2)
-Salary Remaining : $7,200,000
Mats Zuccarello (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $6,000,000
Marc-Andre Fleury (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $5,600,000
Kyle Turris (1 Way Contract) $6,400,000 (1)
-Salary Remaining : $5,120,000
Alexander Radulov (1 Way Contract) $6,250,000 (2)
-Salary Remaining : $5,000,000
Kyle Okposo (1 Way Contract) $6,000,000 (1)
-1 Way Contract Salary Cap : $60,000
-Salary Remaining : $4,800,000
Johnny Boychuk (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $4,800,000
Kevan Miller (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,800,000
Andreas Athanasiou (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $2,640,000
Jake Debrusk (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $2,640,000
Vinnie Hinostroza (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,400,000
Martin Jones (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $2,400,000
Brian Boyle (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $2,200,000
Nick Jensen (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $2,000,000
Wayne Simmonds (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,000,000
Jordan Martinook (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $1,760,000
Paul Ladue $1,500,000 (1)
-Salary Remaining : $1,200,000
Matthew Peca $1,400,000 (1)
-Salary Remaining : $1,120,000
Robert Bortuzzo $1,375,000 (2)
-Salary Remaining : $1,100,000
Kirby Dach $925,000 (3)
-Salary Remaining : $740,000
Max Jones $900,000 (2)
-Salary Remaining : $720,000
Ben Harpur $800,000 (1)
-Salary Remaining : $640,000
Dillon Dube $778,333 (2)
-Salary Remaining : $622,666
Rasmus Andersson $756,000 (1)
-Salary Remaining : $604,800
Total Pro Players24
Salary Commitment
Year 2020 : $82,634,333
Year 2021 : $51,528,333
Year 2022 : $13,925,000
Year 2023 : $3,000,000
Salary Average Commitment
Year 2020 : $82,634,333
Year 2021 : $51,528,333
Year 2022 : $13,925,000
Year 2023 : $3,000,000
Salary Cap with 1 Way Contract
Year 2020 : $76,694,333
Year 2021 : $51,528,333
Year 2022 : $13,925,000
Year 2023 : $3,000,000

Farm Players Salaries

Mike Reilly $150,000 (1)
Salary Remaining : $150,000
Jon Gillies $150,000 (2)
Salary Remaining : $150,000
Joshua Maniscalco $92,500 (3)
Salary Remaining : $92,500
Joseph Veleno $92,500 (3)
Salary Remaining : $92,500
Jacob Lucchini $92,500 (1)
Salary Remaining : $92,500
Jayce Hawryluk $92,500 (1)
Salary Remaining : $92,500
Dylan McLaughlin $92,500 (1)
Salary Remaining : $92,500
Jake Oettinger $92,500 (3)
Salary Remaining : $92,500
Cal Foote $92,500 (3)
Salary Remaining : $92,500
Gabriel Vilardi $89,500 (3)
Salary Remaining : $89,500
Pierre-Olivier Joseph $86,400 (3)
Salary Remaining : $86,400
Klim Kostin $86,300 (2)
Salary Remaining : $86,300
Nicholas Baptiste $78,700 (1)
Salary Remaining : $78,700
Maxim Sushko $77,500 (3)
Salary Remaining : $77,500
Noah Gregor $76,900 (3)
Salary Remaining : $76,900
Ben Gleason $76,200 (2)
Salary Remaining : $76,200
Sean Day $76,200 (2)
Salary Remaining : $76,200
Maxime Fortier $75,900 (2)
Salary Remaining : $75,900
Ty Lewis $71,700 (2)
Salary Remaining : $71,700
Nick Schneider $67,500 (2)
Salary Remaining : $67,500
Total Farm Players20
Salary Commitment
Year 2020 : $1,810,300
Year 2021 : $1,304,100
Year 2022 : $700,300
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,810,300
Year 2021 : $1,304,100
Year 2022 : $700,300
Year 2023 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6230 - $75 - 4,577 - 73.47%
Level 2: 5191 - $45 - 4,638 - 89.35%
Level 3: 2076 - $28 - 2,025 - 97.52%
Level 4: 4153 - $15 - 4,010 - 96.56%
Luxury : 1040 - $175 - 811 - 77.98%
Total Capacity :18690
Farm
Farm Level 1: 2000 - $34 - 0 - 0.00%
Farm Level 2: 1000 - $14 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %16,062 - 85.94%
Average Income per Game$1,164,288
Year to Date Revenue$6,985,728
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$81,257,362
Farm Players Total Salaries$1,560,142
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,275,619
Farm Year To Date Expenses$319,608
Pro Salary Cap To Date$16,175,608
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,750,080
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$441,932
Pro Estimated Expenses$65,405,936
Farm Remaining Season Days148
Farm Expenses Per Days$8,433
Farm Estimated Expenses$1,248,084
Estimated Season Expenses$66,654,020
Estimated Season Salary Cap$81,181,500
Estimate Under Maximum Salary Cap of $81,500,000$318,500
Estimate Over Minimum Salary Cap of $60,200,000 $20,981,500
Current Bank Account$14,897,177
Projected Bank Account-$11,006,763

Pro Players Salaries

Taylor Hall (1 Way Contract) $10,000,000 (4)
-Salary Remaining : $8,000,000
Tyler Bozak (1 Way Contract) $6,989,898 (2)
-Salary Remaining : $5,591,918
Brayden Point (1 Way Contract) $6,750,000 (2)
-Salary Remaining : $5,400,000
T.J. Oshie (1 Way Contract) $6,150,000 (1)
-Salary Remaining : $4,920,000
Ondrej Palat (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $4,240,000
Bryan Little (1 Way Contract) $5,291,666 (2)
-Salary Remaining : $4,233,333
Artem Anisimov (1 Way Contract) $4,550,000 (1)
-Salary Remaining : $3,640,000
Olli Maatta (1 Way Contract) $4,083,333 (2)
-Salary Remaining : $3,266,666
Connor Murphy (1 Way Contract) $3,850,000 (1)
-Salary Remaining : $3,080,000
Brian Dumoulin (1 Way Contract) $3,850,000 (1)
-Salary Remaining : $3,080,000
Philipp Grubauer (1 Way Contract) $3,333,333 (1)
-Salary Remaining : $2,666,666
Carl Gunnarsson (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,400,000
Brandon Carlo (1 Way Contract) $2,850,000 (1)
-Salary Remaining : $2,280,000
Joel Armia (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $2,080,000
Josh Anderson (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $1,800,000
Connor Carrick $1,999,999 (4)
-Salary Remaining : $1,599,999
Alex Chiasson $1,750,000 (1)
-Salary Remaining : $1,400,000
Lawson Crouse $1,533,333 (2)
-Salary Remaining : $1,226,666
Nick Ritchie $1,498,925 (1)
-Salary Remaining : $1,199,140
Colton Sceviour $1,200,000 (1)
-Salary Remaining : $960,000
Troy Grosenick $850,000 (2)
-Salary Remaining : $680,000
Laurent Dauphin $826,875 (1)
-Salary Remaining : $661,500
Nick Seeler $750,000 (1)
-Salary Remaining : $600,000
Total Pro Players23
Salary Commitment
Year 2020 : $81,257,362
Year 2021 : $42,798,229
Year 2022 : $11,999,999
Year 2023 : $11,999,999
Salary Average Commitment
Year 2020 : $81,257,362
Year 2021 : $42,798,229
Year 2022 : $11,999,999
Year 2023 : $11,999,999
Salary Cap with 1 Way Contract
Year 2020 : $81,257,362
Year 2021 : $42,798,229
Year 2022 : $11,999,999
Year 2023 : $11,999,999

Farm Players Salaries

Christian Folin $145,000 (1)
Salary Remaining : $145,000
Adam Huska $92,500 (2)
Salary Remaining : $92,500
Egor Korshkov $92,500 (2)
Salary Remaining : $92,500
Anders Bjork $92,500 (1)
Salary Remaining : $92,500
Gabriel Carlsson $89,417 (1)
Salary Remaining : $89,417
Evgeny Svechnikov $86,333 (1)
Salary Remaining : $86,333
Martin Ouellette $85,000 (2)
Salary Remaining : $85,000
Nick Henry $78,393 (3)
Salary Remaining : $78,393
Jakub Skarek $77,833 (3)
Salary Remaining : $77,833
Marian Studenic $77,583 (2)
Salary Remaining : $77,583
Austin Poganski $75,000 (1)
Salary Remaining : $75,000
Cliff Pu $74,500 (2)
Salary Remaining : $74,500
Michael Pezzetta $74,333 (2)
Salary Remaining : $74,333
Evan Cormier $71,833 (2)
Salary Remaining : $71,833
Riley Barber $71,500 (1)
Salary Remaining : $71,500
Brett Pollock $71,167 (1)
Salary Remaining : $71,167
Samuel Morin $70,000 (1)
Salary Remaining : $70,000
Vili Saarijarvi $69,750 (1)
Salary Remaining : $69,750
Chase De Leo $65,000 (1)
Salary Remaining : $65,000
Total Farm Players19
Salary Commitment
Year 2020 : $1,560,142
Year 2021 : $724,475
Year 2022 : $156,226
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,560,142
Year 2021 : $724,475
Year 2022 : $156,226
Year 2023 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 6384 - $84 - 4,255 - 66.64%
Level 2: 5320 - $55 - 3,535 - 66.44%
Level 3: 2128 - $32 - 1,620 - 76.15%
Level 4: 4256 - $20 - 3,391 - 79.69%
Luxury : 1065 - $192 - 733 - 68.79%
Total Capacity :19153
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %13,533 - 70.66%
Average Income per Game$1,136,962
Year to Date Revenue$11,369,615
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$72,301,146
Farm Players Total Salaries$1,604,289
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$14,554,023
Farm Year To Date Expenses$320,747
Pro Salary Cap To Date$14,454,013
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,245,806
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$393,520
Pro Estimated Expenses$58,240,960
Farm Remaining Season Days148
Farm Expenses Per Days$8,672
Farm Estimated Expenses$1,283,456
Estimated Season Expenses$59,524,416
Estimated Season Salary Cap$72,294,929
Estimate Under Maximum Salary Cap of $81,500,000$9,205,071
Estimate Over Minimum Salary Cap of $60,200,000 $12,094,929
Current Bank Account$42,241,948
Projected Bank Account$17,963,338

Pro Players Salaries

Drew Doughty (1 Way Contract) $11,000,000 (3)
-Salary Remaining : $8,800,000
Mitch Marner (1 Way Contract) $10,893,000 (4)
-Salary Remaining : $8,714,400
Patrice Bergeron (1 Way Contract) $6,875,000 (2)
-Salary Remaining : $5,500,000
Jacob Trouba (1 Way Contract) $6,088,980 (2)
-Salary Remaining : $4,871,184
Alexander Edler (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,000,000
Alex Killorn (1 Way Contract) $4,450,000 (2)
-Salary Remaining : $3,560,000
Tomas Hertl (1 Way Contract) $4,400,000 (1)
-Salary Remaining : $3,520,000
Derek Ryan (1 Way Contract) $3,125,000 (1)
-Salary Remaining : $2,500,000
Adam Lowry (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,400,000
Zach Hyman (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $1,800,000
Luca Sbisa (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,600,000
James Reimer (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,600,000
Oscar Fantenberg $1,800,000 (2)
-Salary Remaining : $1,440,000
Ivan Barbashev $1,475,000 (1)
-Salary Remaining : $1,180,000
Nathan Beaulieu $1,400,000 (1)
-Salary Remaining : $1,120,000
Malcolm Subban (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $800,000
Collin Delia $1,000,000 (2)
-Salary Remaining : $800,000
Kailer Yamamoto $894,166 (2)
-Salary Remaining : $715,333
Chris Driedger $850,000 (1)
-Salary Remaining : $680,000
Teddy Blueger $750,000 (1)
-Salary Remaining : $600,000
Korbinian Holzer (1 Way Contract) $700,000 (3)
-Salary Remaining : $560,000
Jean-Sebastien Dea $700,000 (1)
-Salary Remaining : $560,000
Brendan Smith $650,000 (2)
-Salary Remaining : $520,000
Total Pro Players23
Salary Commitment
Year 2020 : $72,301,146
Year 2021 : $57,351,146
Year 2022 : $22,593,000
Year 2023 : $10,893,000
Salary Average Commitment
Year 2020 : $72,301,146
Year 2021 : $57,351,146
Year 2022 : $22,593,000
Year 2023 : $10,893,000
Salary Cap with 1 Way Contract
Year 2020 : $72,301,146
Year 2021 : $57,351,146
Year 2022 : $22,593,000
Year 2023 : $10,893,000

Farm Players Salaries

Jan Rutta $100,000 (1)
Salary Remaining : $100,000
Jacob Middleton $95,100 (3)
Salary Remaining : $95,100
John Lethemon $92,500 (2)
Salary Remaining : $92,500
Jayden Halbgewachs $92,500 (1)
Salary Remaining : $92,500
Michael Rasmussen $89,417 (2)
Salary Remaining : $89,417
Dillon Heatherington $88,000 (1)
Salary Remaining : $88,000
Carl Dahlstrom $85,000 (1)
Salary Remaining : $85,000
J.C. Beaudin $81,700 (1)
Salary Remaining : $81,700
John Quenneville $81,167 (1)
Salary Remaining : $81,167
Dominik Masin $80,833 (1)
Salary Remaining : $80,833
Brennan Menell $78,900 (1)
Salary Remaining : $78,900
Filip Gustavsson $76,200 (2)
Salary Remaining : $76,200
Philippe Myers $75,000 (1)
Salary Remaining : $75,000
Reece Scarlett $70,000 (1)
Salary Remaining : $70,000
Michael Eyssimont $70,000 (2)
Salary Remaining : $70,000
Brett Lernout $70,000 (2)
Salary Remaining : $70,000
Scott Wedgewood $70,000 (1)
Salary Remaining : $70,000
Yannick Weber $70,000 (1)
Salary Remaining : $70,000
Guillaume Brisebois $69,750 (2)
Salary Remaining : $69,750
Michael McNiven $68,222 (1)
Salary Remaining : $68,222
Total Farm Players20
Salary Commitment
Year 2020 : $1,604,289
Year 2021 : $562,967
Year 2022 : $95,100
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,604,289
Year 2021 : $562,967
Year 2022 : $95,100
Year 2023 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 5854 - $75 - 4,939 - 84.38%
Level 2: 4878 - $45 - 4,784 - 98.07%
Level 3: 1951 - $30 - 1,750 - 89.69%
Level 4: 3902 - $20 - 3,608 - 92.47%
Luxury : 977 - $185 - 770 - 78.82%
Total Capacity :17562
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %15,851 - 90.26%
Average Income per Game$1,194,000
Year to Date Revenue$10,746,001
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$76,851,938
Farm Players Total Salaries$804,500
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,470,403
Farm Year To Date Expenses$160,913
Pro Salary Cap To Date$15,370,392
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,208,004
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$418,119
Pro Estimated Expenses$61,881,612
Farm Remaining Season Days148
Farm Expenses Per Days$4,349
Farm Estimated Expenses$643,652
Estimated Season Expenses$62,525,264
Estimated Season Salary Cap$76,851,960
Estimate Under Maximum Salary Cap of $81,500,000$4,648,040
Estimate Over Minimum Salary Cap of $60,200,000 $16,651,960
Current Bank Account$18,915,635
Projected Bank Account-$5,401,625

Pro Players Salaries

Claude Giroux (1 Way Contract) $8,250,000 (2)
-Salary Remaining : $6,600,000
Shea Weber (1 Way Contract) $7,857,000 (3)
-Salary Remaining : $6,285,600
Erik Johnson (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $4,800,000
Cam Atkinson (1 Way Contract) $5,875,000 (2)
-Salary Remaining : $4,700,000
Rasmus Ristolainen (1 Way Contract) $5,400,000 (2)
-Salary Remaining : $4,320,000
Jaden Schwartz (1 Way Contract) $5,350,000 (1)
-Salary Remaining : $4,280,000
Vincent Trocheck (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $3,800,000
Pavel Buchnevich (1 Way Contract) $4,227,438 (3)
-Salary Remaining : $3,381,950
Jaroslav Halak (1 Way Contract) $3,400,000 (1)
-Salary Remaining : $2,720,000
Zack Smith (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $2,600,000
Deryk Engelland (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,000,000
Brandon Dubinsky (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $2,000,000
Oliver Bjorkstrand (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,000,000
Artturi Lehkonen (1 Way Contract) $2,400,000 (1)
-Salary Remaining : $1,920,000
Jimmy Vesey (1 Way Contract) $2,350,000 (1)
-Salary Remaining : $1,880,000
Stephen Johns (1 Way Contract) $2,350,000 (1)
-Salary Remaining : $1,880,000
Juuse Saros $1,500,000 (1)
-Salary Remaining : $1,200,000
Jordan Oesterle $1,400,000 (1)
-Salary Remaining : $1,120,000
Michael Chaput $1,200,000 (4)
-Salary Remaining : $960,000
Zach Aston-Reese $1,017,500 (1)
-Salary Remaining : $814,000
Vladislav Gavrikov $925,000 (1)
-Salary Remaining : $740,000
Filip Hronek $925,000 (2)
-Salary Remaining : $740,000
Shane Bowers $925,000 (3)
-Salary Remaining : $740,000
Total Pro Players23
Salary Commitment
Year 2020 : $76,851,938
Year 2021 : $47,909,438
Year 2022 : $16,709,438
Year 2023 : $1,200,000
Salary Average Commitment
Year 2020 : $76,851,938
Year 2021 : $47,909,438
Year 2022 : $16,709,438
Year 2023 : $1,200,000
Salary Cap with 1 Way Contract
Year 2020 : $76,851,938
Year 2021 : $47,909,438
Year 2022 : $16,709,438
Year 2023 : $1,200,000

Farm Players Salaries

Sam Carrick $120,000 (4)
Salary Remaining : $120,000
Hayden Verbeek $92,500 (3)
Salary Remaining : $92,500
Ross Colton $92,500 (2)
Salary Remaining : $92,500
Jake Bean $92,500 (2)
Salary Remaining : $92,500
Anthony Richard $92,500 (2)
Salary Remaining : $92,500
Mackenzie MacEachern $87,500 (1)
Salary Remaining : $87,500
Max Comtois $82,000 (2)
Salary Remaining : $82,000
Daniel Sprong $75,000 (1)
Salary Remaining : $75,000
Calvin Pickard $70,000 (1)
Salary Remaining : $70,000
Total Farm Players9
Salary Commitment
Year 2020 : $804,500
Year 2021 : $572,000
Year 2022 : $212,500
Year 2023 : $120,000
Salary Average Commitment
Year 2020 : $804,500
Year 2021 : $572,000
Year 2022 : $212,500
Year 2023 : $120,000

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica Airlines Center
Level 1: 6177 - $70 - 5,450 - 88.23%
Level 2: 5147 - $40 - 5,039 - 97.89%
Level 3: 2059 - $25 - 1,577 - 76.57%
Level 4: 4118 - $18 - 3,928 - 95.39%
Luxury : 1031 - $170 - 759 - 73.58%
Total Capacity :18532
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %16,752 - 90.39%
Average Income per Game$1,205,749
Year to Date Revenue$8,440,245
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$81,241,666
Farm Players Total Salaries$1,410,000
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,343,339
Farm Year To Date Expenses$282,514
Pro Salary Cap To Date$16,243,328
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,995,476
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$441,847
Pro Estimated Expenses$65,393,356
Farm Remaining Season Days148
Farm Expenses Per Days$7,622
Farm Estimated Expenses$1,128,056
Estimated Season Expenses$66,521,412
Estimated Season Salary Cap$81,236,640
Estimate Under Maximum Salary Cap of $81,500,000$263,360
Estimate Over Minimum Salary Cap of $60,200,000 $21,036,640
Current Bank Account$44,823,968
Projected Bank Account$19,298,032

Pro Players Salaries

Eric Staal (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $8,000,000
Zdeno Chara (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $8,000,000
Jakub Voracek (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $6,600,000
Corey Crawford (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $6,400,000
Carl Soderberg (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $5,200,000
Jeff Carter (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $5,200,000
Cam Fowler (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $5,200,000
Reilly Smith (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,000,000
Damon Severson (1 Way Contract) $4,166,666 (3)
-Salary Remaining : $3,333,333
John Moore (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,800,000
Nick Holden (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $1,760,000
Craig Anderson (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $1,760,000
Slater Koekkoek $1,100,000 (1)
-Salary Remaining : $880,000
Barclay Goodrow $1,100,000 (1)
-Salary Remaining : $880,000
Brady Tkachuk $925,000 (2)
-Salary Remaining : $740,000
Brett Howden $925,000 (2)
-Salary Remaining : $740,000
Alexander Nylander $925,000 (2)
-Salary Remaining : $740,000
Rasmus Dahlin $925,000 (2)
-Salary Remaining : $740,000
Brendan Lemieux $925,000 (1)
-Salary Remaining : $740,000
Elias Pettersson $925,000 (2)
-Salary Remaining : $740,000
Josh Brown $675,000 (2)
-Salary Remaining : $540,000
Total Pro Players21
Salary Commitment
Year 2020 : $81,241,666
Year 2021 : $49,166,666
Year 2022 : $4,166,666
Year 2023 : $0
Salary Average Commitment
Year 2020 : $81,241,666
Year 2021 : $49,166,666
Year 2022 : $4,166,666
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $81,241,666
Year 2021 : $49,166,666
Year 2022 : $4,166,666
Year 2023 : $0

Farm Players Salaries

Brad Hunt $180,000 (2)
Salary Remaining : $180,000
Thatcher Demko $175,000 (2)
Salary Remaining : $175,000
Joseph Cecconi $92,500 (2)
Salary Remaining : $92,500
Nicholas Merkley $92,500 (1)
Salary Remaining : $92,500
Adam Boqvist $92,500 (3)
Salary Remaining : $92,500
Mikhail Vorobyov $92,500 (1)
Salary Remaining : $92,500
Nicolas Roy $92,500 (1)
Salary Remaining : $92,500
Andrew Nielsen $92,500 (1)
Salary Remaining : $92,500
Paul Bittner $92,500 (1)
Salary Remaining : $92,500
Adam Helewka $92,500 (1)
Salary Remaining : $92,500
Ryan MacInnis $92,500 (1)
Salary Remaining : $92,500
Mike Amadio $92,500 (1)
Salary Remaining : $92,500
Keaton Middleton $65,000 (2)
Salary Remaining : $65,000
Zach Trotman $65,000 (1)
Salary Remaining : $65,000
Total Farm Players14
Salary Commitment
Year 2020 : $1,410,000
Year 2021 : $605,000
Year 2022 : $92,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,410,000
Year 2021 : $605,000
Year 2022 : $92,500
Year 2023 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6021 - $62 - 5,723 - 95.05%
Level 2: 5017 - $42 - 4,612 - 91.92%
Level 3: 2007 - $22 - 1,828 - 91.10%
Level 4: 4014 - $18 - 3,623 - 90.25%
Luxury : 1005 - $166 - 920 - 91.53%
Total Capacity :18064
Farm
Farm Level 1: 2000 - $12 - 0 - 0.00%
Farm Level 2: 1000 - $8 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %16,706 - 92.48%
Average Income per Game$1,177,579
Year to Date Revenue$8,243,054
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$84,709,998
Farm Players Total Salaries$1,321,250
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,093,903
Farm Year To Date Expenses$259,067
Pro Salary Cap To Date$15,575,772
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,037,691
Farm Estimated Season Revenue$0
Pro Remaining Season Days148
Pro Expenses Per Days$460,595
Pro Estimated Expenses$68,168,060
Farm Remaining Season Days148
Farm Expenses Per Days$7,142
Farm Estimated Expenses$1,057,016
Estimated Season Expenses$69,225,076
Estimated Season Salary Cap$77,799,708
Estimate Under Maximum Salary Cap of $81,500,000$3,700,292
Estimate Over Minimum Salary Cap of $60,200,000 $17,599,708
Current Bank Account$37,511,159
Projected Bank Account$8,323,774

Pro Players Salaries

Anze Kopitar (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $8,000,000
Brent Burns (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $6,400,000
Evander Kane (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $5,600,000
Pekka Rinne (1 Way Contract) $7,000,000 (1)
-1 Way Contract Salary Cap : $70,000
-Salary Remaining : $5,600,000
Jack Johnson (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $4,800,000
Ryan Strome (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $4,800,000
Esa Lindell (1 Way Contract) $5,800,000 (3)
-Salary Remaining : $4,640,000
Nick Foligno (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,400,000
Patric Hornqvist (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $4,240,000
Viktor Arvidsson (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $4,000,000
Dominik Kubalik (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,200,000
Riley Sheahan (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,000,000
Jamie Oleksiak (1 Way Contract) $2,137,500 (1)
-Salary Remaining : $1,710,000
Ryan Miller (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,600,000
Tobias Rieder $1,999,999 (4)
-Salary Remaining : $1,599,999
Ron Hainsey $1,999,999 (4)
-Salary Remaining : $1,599,999
Jacob de La Rose $1,100,000 (1)
-Salary Remaining : $880,000
Luke Kunin $925,000 (2)
-Salary Remaining : $740,000
Elvis Merzlikins $925,000 (1)
-Salary Remaining : $740,000
Marcus Pettersson $794,167 (1)
-Salary Remaining : $635,334
Anthony Cirelli $728,333 (1)
-Salary Remaining : $582,666
Total Pro Players21
Salary Commitment
Year 2020 : $84,709,998
Year 2021 : $56,024,998
Year 2022 : $32,799,998
Year 2023 : $9,999,998
Salary Average Commitment
Year 2020 : $84,709,998
Year 2021 : $56,024,998
Year 2022 : $32,799,998
Year 2023 : $9,999,998
Salary Cap with 1 Way Contract
Year 2020 : $77,779,998
Year 2021 : $56,024,998
Year 2022 : $32,799,998
Year 2023 : $9,999,998

Farm Players Salaries

Devin Shore $200,000 (4)
Salary Remaining : $200,000
Kevin Boyle $125,000 (2)
Salary Remaining : $125,000
Justin Richards $92,500 (2)
Salary Remaining : $92,500
Matthew Spencer $92,500 (2)
Salary Remaining : $92,500
Tanner Jeannot $92,500 (1)
Salary Remaining : $92,500
Stefan Noesen $90,000 (1)
Salary Remaining : $90,000
Noah Dobson $89,417 (3)
Salary Remaining : $89,417
Ryan Collins $88,083 (1)
Salary Remaining : $88,083
Adam Werner $84,250 (1)
Salary Remaining : $84,250
John Hayden $82,500 (1)
Salary Remaining : $82,500
Dysin Mayo $77,000 (1)
Salary Remaining : $77,000
Valentin Zykov $75,000 (2)
Salary Remaining : $75,000
Kyle Burroughs $67,500 (1)
Salary Remaining : $67,500
Miikka Salomaki $65,000 (3)
Salary Remaining : $65,000
Total Farm Players14
Salary Commitment
Year 2020 : $1,321,250
Year 2021 : $739,417
Year 2022 : $354,417
Year 2023 : $200,000
Salary Average Commitment
Year 2020 : $1,321,250
Year 2021 : $739,417
Year 2022 : $354,417
Year 2023 : $200,000

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $81,500,000
Available Cap Space

Over Minimum of
$60,200,000

Pro Players

Farm Players

Total Players

Avalanche $47,168,126 $78,799,528 $2,700,472 $18,599,528 202444
Blackhawks $41,538,397 $79,303,914 $2,196,086 $19,103,914 261036
Blue Jackets $58,599,939 $78,459,220 $3,040,780 $18,259,220 231841
Blues $50,802,767 $80,608,299 $891,701 $20,408,299 201838
Bruins $33,206,577 $81,001,745 $498,255 $20,801,745 22628
Canadiens $36,133,651 $80,109,458 $1,390,542 $19,909,458 211637
Canucks $53,339,389 $80,207,111 $1,292,889 $20,007,111 212849
Capitals $56,019,725 $79,778,219 $1,721,781 $19,578,219 222446
Coyotes $39,241,310 $67,368,444 $14,131,556 $7,168,444 242347
Devils $14,115,066 $74,138,306 $7,361,694 $13,938,306 221133
Ducks $36,014,896 $78,668,836 $2,831,164 $18,468,836 222143
Flames $20,106,020 $79,522,865 $1,977,135 $19,322,865 203050
Flyers $123,200,894 $74,159,114 $7,340,886 $13,959,114 201232
Golden Knights $25,638,587 $79,401,830 $2,098,170 $19,201,830 212445
Hurricanes $89,085,307 $73,492,826 $8,007,174 $13,292,826 25530
Islanders $40,923,323 $71,456,779 $10,043,221 $11,256,779 24832
Jets $3,057,382 $79,057,611 $2,442,389 $18,857,611 251136
Kings $40,812,048 $80,629,627 $870,373 $20,429,627 202848
Lightning $78,721,989 $80,557,832 $942,168 $20,357,832 201939
Maple Leafs $58,209,264 $81,363,729 $136,271 $21,163,729 221537
Oilers $25,555,144 $73,572,003 $7,927,997 $13,372,003 251944
Panthers $73,332,679 $79,529,330 $1,970,670 $19,329,330 232548
Penguins $86,915,645 $79,933,388 $1,566,612 $19,733,388 242145
Predators $53,118,894 $71,304,395 $10,195,605 $11,104,395 232346
Rangers $43,260,814 $75,645,034 $5,854,966 $15,445,034 241236
Red Wings $13,049,902 $75,815,474 $5,684,526 $15,615,474 242044
Sabres $14,897,177 $81,181,500 $318,500 $20,981,500 231942
Senators $42,241,948 $72,294,929 $9,205,071 $12,094,929 232043
Sharks $18,915,635 $76,851,960 $4,648,040 $16,651,960 23932
Stars $44,823,968 $81,236,640 $263,360 $21,036,640 211435
Wild $37,511,159 $77,799,708 $3,700,292 $17,599,708 211435