Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - 100 $ - 4 579 - 76,32%
Level 2: 5000 - 60 $ - 4 610 - 92,20%
Level 3: 2000 - 35 $ - 1 879 - 93,95%
Level 4: 4000 - 25 $ - 2 829 - 70,73%
Luxury : 1000 - 200 $ - 739 - 73,94%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 546 - 77,30%
Farm Level 2: 1000 - 15 $ - 795 - 79,51%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %14 637 - 81,31%
Average Income per Game1 518 143 $
Year to Date Revenue48 580 584 $
Farm
Home Games Left8
Average Attendance - %2 341 - 78,03%
Average Income per Game98 389 $
Year to Date Revenue3 246 851 $

Expense

Pro Players Total Salaries66 451 842 $
Farm Players Total Salaries2 393 184 $
Coaches Total Salaries1 060 000 $
Luxury Taxe Total0 $
Special Salary Cap Value5 015 000 $
Pro Year To Date Expenses49 849 231 $
Farm Year To Date Expenses1 871 398 $
Pro Salary Cap To Date49 849 231 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 663 289 $
Farm Estimated Season Revenue787 115 $
Pro Remaining Season Days38
Pro Expenses Per Days449 679 $
Pro Estimated Expenses17 087 802 $
Farm Remaining Season Days33
Farm Expenses Per Days16 919 $
Farm Estimated Expenses558 327 $
Estimated Season Expenses17 646 129 $
Season Salary Cap72 526 842 $
Estimate Under Maximum Salary Cap of 82 500 000 $9 973 158 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 9 526 842 $
Current Bank Account19 095 973 $
Projected Bank Account15 900 248 $

Pro Players Salaries

Andrew Copp 12 800 000 $ (1)
Keith Yandle 6 350 000 $ (1)
Nino Niederreiter 5 250 000 $ (2)
John Klingberg 4 250 000 $ (2)
Brian Dumoulin 4 100 000 $ (1)
Marcus Pettersson 4 025 175 $ (4)
Victor Rask 4 000 000 $ (2)
Jack Johnson 3 250 000 $ (3)
Zack Smith 3 250 000 $ (1)
Conor Sheary 3 000 000 $ (1)
Joonas Korpisalo 2 800 000 $ (2)
Radek Faksa 2 200 000 $ (1)
Samuel Blais 1 500 000 $ (2)
Marcus Sorensen 1 500 000 $ (1)
Ivan Barbashev 1 475 000 $ (1)
Dmitry Kulikov 1 150 000 $ (1)
Dominik Kahun 925 000 $ (1)
Josh Leivo 875 000 $ (1)
Sam Steel 863 333 $ (1)
Warren Foegele 746 667 $ (1)
Daniel Sprong 725 000 $ (2)
Vitek Vanecek 716 667 $ (2)
Matt Roy 700 000 $ (4)
Total Pro Players23
Salary Commitment
Year 2020 : 66 451 842 $
Year 2021 : 29 666 842 $
Year 2022 : 10 425 175 $
Year 2023 : 7 175 175 $
Salary Average Commitment
Year 2020 : 45 613 752 $
Year 2021 : 13 803 752 $
Year 2022 : 4 867 917 $
Year 2023 : 1 617 917 $
Salary Cap with 1 Way Contract
Year 2020 : 66 451 842 $
Year 2021 : 27 216 842 $
Year 2022 : 7 975 175 $
Year 2023 : 4 725 175 $

Farm Players Salaries

Trevor Lewis 200 000 $ (1)
Buddy Robinson 150 000 $ (1)
Thatcher Demko 105 000 $ (6)
Kyle Clifford 100 000 $ (2)
Pontus Aberg 95 000 $ (1)
Josh Wilkins 92 500 $ (1)
Yegor Rykov 92 500 $ (1)
Eetu Tuulola 92 500 $ (3)
Jansen Harkins 92 500 $ (1)
Alexei Toropchenko 87 917 $ (2)
Jeremy Lauzon 86 300 $ (1)
Mikhail Maltsev 80 917 $ (2)
Joseph Duszak 80 000 $ (1)
Brendan Guhle 80 000 $ (2)
Cameron Gaunce 80 000 $ (1)
Martin Pospisil 79 667 $ (1)
Brennan Menell 79 300 $ (1)
Patrick Newell 79 250 $ (1)
Kevin Boyle 77 500 $ (1)
Brayden Pachal 76 500 $ (1)
Jack Kopacka 74 500 $ (2)
Sebastian Repo 74 000 $ (1)
Mathieu Joseph 72 833 $ (2)
Sami Niku 72 500 $ (1)
Nicolas Roy 72 000 $ (1)
Gustav Forsling 70 000 $ (1)
Kevin Hancock 50 000 $ (1)
Michael Joly 0 $ (0)
Joseph LaBate 0 $ (0)
Dan DeSalvo 0 $ (0)
Total Farm Players30
Salary Commitment
Year 2020 : 2 393 184 $
Year 2021 : 1 089 584 $
Year 2022 : 592 500 $
Year 2023 : 500 000 $
Salary Average Commitment
Year 2020 : 2 433 346 $
Year 2021 : 721 417 $
Year 2022 : 185 917 $
Year 2023 : 105 000 $

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 100 $ - 4 711 - 78,51%
Level 2: 5000 - 60 $ - 4 807 - 96,13%
Level 3: 2000 - 35 $ - 1 927 - 96,36%
Level 4: 4000 - 20 $ - 3 785 - 94,62%
Luxury : 1000 - 200 $ - 756 - 75,65%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 520 - 75,99%
Farm Level 2: 1000 - 15 $ - 770 - 77,03%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %15 985 - 88,81%
Average Income per Game1 570 294 $
Year to Date Revenue48 679 118 $
Farm
Home Games Left9
Average Attendance - %2 290 - 76,34%
Average Income per Game96 474 $
Year to Date Revenue3 087 162 $

Expense

Pro Players Total Salaries79 680 128 $
Farm Players Total Salaries2 053 660 $
Coaches Total Salaries1 260 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses59 527 508 $
Farm Year To Date Expenses1 897 546 $
Pro Salary Cap To Date59 527 508 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue15 702 941 $
Farm Estimated Season Revenue868 264 $
Pro Remaining Season Days38
Pro Expenses Per Days535 201 $
Pro Estimated Expenses20 337 638 $
Farm Remaining Season Days33
Farm Expenses Per Days18 715 $
Farm Estimated Expenses617 595 $
Estimated Season Expenses20 955 233 $
Season Salary Cap80 940 128 $
Estimate Under Maximum Salary Cap of 82 500 000 $1 559 872 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 17 940 128 $
Current Bank Account59 136 523 $
Projected Bank Account54 752 495 $

Pro Players Salaries

Mark Stone 9 500 000 $ (3)
Zach Parise 7 538 462 $ (2)
Ryan Ellis 6 250 000 $ (5)
Alex Steen 5 750 000 $ (2)
Mikael Backlund 5 300 000 $ (1)
Yanni Gourde 5 166 666 $ (4)
Tyler Bozak 5 000 000 $ (1)
Niklas Hjalmarsson 5 000 000 $ (1)
Frederik Andersen 5 000 000 $ (1)
Andrew Shaw 3 900 000 $ (1)
Brett Connolly 3 500 000 $ (3)
David Rittich 2 750 000 $ (1)
Carl Hagelin 2 750 000 $ (3)
Markus Nutivaara 2 700 000 $ (2)
Brock McGinn 2 100 000 $ (1)
Braydon Coburn 1 700 000 $ (1)
Tyler Bertuzzi 1 400 000 $ (1)
Derek Forbort 1 000 000 $ (1)
Matt Benning 1 000 000 $ (2)
Luke Kunin 925 000 $ (1)
Carson Soucy 750 000 $ (1)
Michael Chaput 700 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2020 : 79 680 128 $
Year 2021 : 44 155 128 $
Year 2022 : 27 166 666 $
Year 2023 : 11 416 666 $
Salary Average Commitment
Year 2020 : 67 147 628 $
Year 2021 : 37 172 628 $
Year 2022 : 21 166 666 $
Year 2023 : 5 416 666 $
Salary Cap with 1 Way Contract
Year 2020 : 79 680 128 $
Year 2021 : 44 155 128 $
Year 2022 : 27 166 666 $
Year 2023 : 11 416 666 $

Farm Players Salaries

Joe Snively 92 500 $ (1)
Moritz Seider 92 500 $ (1)
Rhett Gardner 92 500 $ (2)
David Pope 92 500 $ (1)
Alexander Alexeyev 89 417 $ (1)
Michael Rasmussen 89 417 $ (1)
Niko Mikkola 84 250 $ (1)
Michael Eyssimont 83 375 $ (1)
Tyler Benson 80 833 $ (1)
Steven Kampfer 80 000 $ (1)
Emil Larmi 79 250 $ (1)
Jake Lucchini 79 250 $ (1)
Connor Hobbs 77 200 $ (1)
Brandon Crawley 77 000 $ (1)
Christoffer Ehn 75 917 $ (1)
Austin Strand 75 917 $ (1)
Arnaud Durandeau 75 667 $ (1)
Alex Formenton 74 750 $ (1)
Nathan Bastian 71 417 $ (1)
Brandon Davidson 70 000 $ (1)
Seth Griffith 70 000 $ (1)
Gavin Bayreuther 70 000 $ (1)
Andreas Martinsen 70 000 $ (1)
Dominik Masin 70 000 $ (1)
Anton Blidh 70 000 $ (1)
Zach Senyshyn 70 000 $ (1)
Mason Geertsen 0 $ (0)
Alex Broadhurst 0 $ (0)
Keaton Thompson 0 $ (0)
Brett Lernout 0 $ (0)
Blake Hillman 0 $ (0)
Total Farm Players31
Salary Commitment
Year 2020 : 2 053 660 $
Year 2021 : 92 500 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 069 993 $
Year 2021 : 92 500 $
Year 2022 : 0 $
Year 2023 : 0 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt.Louis Garden
Level 1: 6000 - 100 $ - 4 598 - 76,64%
Level 2: 5000 - 60 $ - 4 638 - 92,77%
Level 3: 2000 - 40 $ - 1 521 - 76,05%
Level 4: 4000 - 30 $ - 2 355 - 58,88%
Luxury : 1000 - 200 $ - 752 - 75,16%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 582 - 79,10%
Farm Level 2: 1000 - 15 $ - 784 - 78,42%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %13 865 - 77,03%
Average Income per Game1 519 750 $
Year to Date Revenue48 632 006 $
Farm
Home Games Left8
Average Attendance - %2 366 - 78,87%
Average Income per Game100 029 $
Year to Date Revenue3 300 971 $

Expense

Pro Players Total Salaries74 565 653 $
Farm Players Total Salaries2 169 000 $
Coaches Total Salaries877 777 $
Luxury Taxe Total0 $
Special Salary Cap Value1 791 000 $
Pro Year To Date Expenses55 549 405 $
Farm Year To Date Expenses1 888 214 $
Pro Salary Cap To Date55 549 405 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 677 752 $
Farm Estimated Season Revenue800 235 $
Pro Remaining Season Days38
Pro Expenses Per Days502 290 $
Pro Estimated Expenses19 087 020 $
Farm Remaining Season Days33
Farm Expenses Per Days15 648 $
Farm Estimated Expenses516 384 $
Estimated Season Expenses19 603 404 $
Season Salary Cap77 234 430 $
Estimate Under Maximum Salary Cap of 82 500 000 $5 265 570 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 14 234 430 $
Current Bank Account35 195 070 $
Projected Bank Account30 069 653 $

Pro Players Salaries

Evgeny Kuznetsov 7 800 000 $ (2)
Evander Kane 7 000 000 $ (3)
Justin Faulk 6 500 000 $ (4)
Jonathan Quick 5 800 000 $ (3)
Jonathan Drouin 5 500 000 $ (3)
Reilly Smith 5 000 000 $ (2)
Colin White 4 750 000 $ (4)
Artem Anisimov 4 550 000 $ (1)
Calvin de Haan 4 550 000 $ (2)
Christian Dvorak 4 450 000 $ (5)
Marc-Edouard Vlasic 4 000 000 $ (1)
Sean Walker 2 650 000 $ (4)
Morgan Rielly (Out of Payroll) 2 500 000 $ (2)
Brian Elliott 2 000 000 $ (1)
Ryan Reaves 1 750 000 $ (2)
MacKenzie Weegar 1 600 000 $ (1)
Mike Reilly 1 500 000 $ (1)
Tobias Rieder 1 439 820 $ (1)
Matt Martin 1 000 000 $ (1)
Dominik Simon (Out of Payroll) 750 000 $ (1)
Kenny Agostino 737 500 $ (1)
Anthony Cirelli (Out of Payroll) 728 333 $ (1)
Curtis Lazar 700 000 $ (1)
Jarred Tinordi 560 000 $ (1)
Total Pro Players24
Salary Commitment
Year 2020 : 77 815 653 $
Year 2021 : 60 750 000 $
Year 2022 : 36 650 000 $
Year 2023 : 18 350 000 $
Salary Average Commitment
Year 2020 : 70 800 653 $
Year 2021 : 52 785 000 $
Year 2022 : 31 435 000 $
Year 2023 : 14 885 000 $
Salary Cap with 1 Way Contract
Year 2020 : 77 815 653 $
Year 2021 : 58 250 000 $
Year 2022 : 36 650 000 $
Year 2023 : 18 350 000 $

Farm Players Salaries

Austin Wagner 133 333 $ (3)
Matthew Peca 130 000 $ (1)
Shane Bowers 92 500 $ (1)
Jeremy Bracco 92 500 $ (1)
Lucas Johansen 92 500 $ (1)
Alex Dostie 92 500 $ (1)
Chad Krys 85 333 $ (1)
Kevin Roy 85 000 $ (1)
Dmitri Samorukov 82 500 $ (1)
Trey Fix-Wolansky 80 917 $ (1)
Cameron Hughes 79 250 $ (1)
Mason Shaw 79 250 $ (2)
Jeffrey Truchon-Viel 78 000 $ (1)
Dmitry Sokolov 76 500 $ (2)
Charlie Lindgren 75 000 $ (1)
Denis Malgin 75 000 $ (1)
Jaret Anderson-Dolan 74 750 $ (1)
William Lagesson 74 167 $ (1)
Max McCormick 70 000 $ (1)
Michael Carcone 70 000 $ (1)
Kasimir Kaskisuo 70 000 $ (1)
Tyrell Goulbourne 70 000 $ (1)
Ashton Sautner 70 000 $ (1)
Valentin Zykov 70 000 $ (1)
Robbie Russo 70 000 $ (1)
Cole Cassels 50 000 $ (1)
Hunter Drew 50 000 $ (1)
Michael Paliotta 0 $ (0)
Nolan Valleau 0 $ (0)
Josh Wesley 0 $ (0)
Total Farm Players30
Salary Commitment
Year 2020 : 2 169 000 $
Year 2021 : 289 083 $
Year 2022 : 133 333 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 164 000 $
Year 2021 : 289 083 $
Year 2022 : 133 333 $
Year 2023 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameBoston Garden
Level 1: 6000 - 100 $ - 4 707 - 78,45%
Level 2: 5000 - 60 $ - 4 744 - 94,89%
Level 3: 2000 - 35 $ - 1 912 - 95,61%
Level 4: 4000 - 20 $ - 3 815 - 95,37%
Luxury : 1000 - 200 $ - 772 - 77,21%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 522 - 76,11%
Farm Level 2: 1000 - 15 $ - 775 - 77,48%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %15 950 - 88,61%
Average Income per Game1 568 938 $
Year to Date Revenue48 637 088 $
Farm
Home Games Left8
Average Attendance - %2 297 - 76,56%
Average Income per Game96 696 $
Year to Date Revenue3 190 962 $

Expense

Pro Players Total Salaries71 552 458 $
Farm Players Total Salaries1 739 535 $
Coaches Total Salaries1 470 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses55 104 503 $
Farm Year To Date Expenses1 457 771 $
Pro Salary Cap To Date55 104 503 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue15 689 383 $
Farm Estimated Season Revenue773 567 $
Pro Remaining Season Days38
Pro Expenses Per Days486 350 $
Pro Estimated Expenses18 481 300 $
Farm Remaining Season Days33
Farm Expenses Per Days12 480 $
Farm Estimated Expenses411 840 $
Estimated Season Expenses18 893 140 $
Season Salary Cap73 022 458 $
Estimate Under Maximum Salary Cap of 82 500 000 $9 477 542 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 10 022 458 $
Current Bank Account1 111 493 $
Projected Bank Account(1 318 697 $)

Pro Players Salaries

Ryan Johansen 8 000 000 $ (1)
Nico Hischier 7 250 000 $ (5)
Sean Monahan 6 375 000 $ (3)
Seth Jones 5 400 000 $ (2)
Josh Bailey 5 000 000 $ (3)
Jakob Chychrun 4 600 000 $ (4)
Jordan Binnington 4 400 000 $ (6)
Connor Murphy 3 850 000 $ (2)
Joel Edmundson 3 500 000 $ (4)
Anthony Mantha 3 300 000 $ (4)
Paul Stastny 3 250 000 $ (1)
Andy Greene 2 500 000 $ (1)
Jay Bouwmeester 2 125 000 $ (1)
Anthony Beauvillier 2 100 000 $ (1)
Luke Glendening 1 800 000 $ (1)
Casey Cizikas 1 675 000 $ (1)
Ilya Mikheyev (Out of Payroll) 1 645 000 $ (2)
Lawson Crouse 1 533 333 $ (2)
Juuse Saros 1 500 000 $ (1)
Maxime Comtois 925 000 $ (1)
Brady Tkachuk 875 000 $ (2)
Nolan Patrick 874 125 $ (1)
Ethan Bear 720 000 $ (2)
Total Pro Players23
Salary Commitment
Year 2020 : 73 197 458 $
Year 2021 : 53 728 333 $
Year 2022 : 38 425 000 $
Year 2023 : 27 050 000 $
Salary Average Commitment
Year 2020 : 52 948 336 $
Year 2021 : 24 178 333 $
Year 2022 : 14 225 000 $
Year 2023 : 13 050 000 $
Salary Cap with 1 Way Contract
Year 2020 : 73 197 458 $
Year 2021 : 48 448 333 $
Year 2022 : 34 425 000 $
Year 2023 : 23 050 000 $

Farm Players Salaries

Julien Gauthier 119 400 $ (1)
Veini Vehvilainen 92 500 $ (2)
Riley Barber 92 500 $ (2)
Pierre-Olivier Joseph 86 334 $ (3)
Morgan Frost 86 333 $ (2)
Casey Fitzgerald 85 875 $ (1)
Taylor Raddysh 83 333 $ (2)
Jeremy Roy 82 750 $ (1)
Michael Dipietro 81 167 $ (3)
Jakub Lauko 78 667 $ (2)
Otto Koivula 78 667 $ (2)
Jean-Christophe Beaudin 76 500 $ (1)
Alex Barre-Boulet 75 926 $ (2)
Cameron Hebig 75 917 $ (1)
Anthony Richard 73 500 $ (1)
Ondrej Vala 70 167 $ (2)
Jakob Stukel 70 000 $ (1)
Darren Raddysh 70 000 $ (1)
Chris Wideman 70 000 $ (1)
John Gilmour 70 000 $ (1)
Xavier Ouellet 70 000 $ (1)
Pascal Aquin 50 000 $ (1)
Jimmy Oligny 0 $ (0)
Gabriel Gagne 0 $ (0)
Daniel Audette 0 $ (0)
Total Farm Players25
Salary Commitment
Year 2020 : 1 739 536 $
Year 2021 : 825 594 $
Year 2022 : 167 501 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 742 536 $
Year 2021 : 825 594 $
Year 2022 : 167 501 $
Year 2023 : 0 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCenturions Coliseum
Level 1: 6000 - 165 $ - 2 953 - 49,22%
Level 2: 5000 - 99 $ - 2 518 - 50,37%
Level 3: 2000 - 79 $ - 817 - 40,85%
Level 4: 4000 - 39 $ - 1 876 - 46,91%
Luxury : 1000 - 224 $ - 690 - 69,03%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 45 $ - 1 230 - 61,48%
Farm Level 2: 1000 - 25 $ - 467 - 46,72%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %8 855 - 49,20%
Average Income per Game1 533 097 $
Year to Date Revenue49 059 096 $
Farm
Home Games Left9
Average Attendance - %1 697 - 56,56%
Average Income per Game99 849 $
Year to Date Revenue3 195 170 $

Expense

Pro Players Total Salaries78 486 746 $
Farm Players Total Salaries2 061 613 $
Coaches Total Salaries1 103 500 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses56 364 164 $
Farm Year To Date Expenses1 681 487 $
Pro Salary Cap To Date56 364 164 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 797 871 $
Farm Estimated Season Revenue898 642 $
Pro Remaining Season Days38
Pro Expenses Per Days530 102 $
Pro Estimated Expenses20 143 876 $
Farm Remaining Season Days33
Farm Expenses Per Days14 735 $
Farm Estimated Expenses486 255 $
Estimated Season Expenses20 630 131 $
Season Salary Cap79 590 246 $
Estimate Under Maximum Salary Cap of 82 500 000 $2 909 754 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 16 590 246 $
Current Bank Account58 788 280 $
Projected Bank Account52 854 662 $

Pro Players Salaries

Mitch Marner 10 893 000 $ (3)
Ryan O'Reilly 7 500 000 $ (3)
Max Pacioretty 7 000 000 $ (3)
Chris Kreider 6 500 000 $ (5)
Jake Muzzin 5 625 000 $ (4)
Bryan Little 5 291 666 $ (2)
Robin Lehner 5 000 000 $ (4)
Brent Seabrook 4 999 999 $ (2)
Travis Hamonic 4 750 000 $ (1)
Adam Larsson 4 166 666 $ (1)
Derick Brassard 2 500 000 $ (1)
Valeri Nichushkin 2 500 000 $ (2)
Corey Perry 1 999 999 $ (1)
Zach Sanford 1 500 000 $ (1)
Alex Galchenyuk 1 050 000 $ (1)
Justin Schultz 1 000 000 $ (2)
Brad Richardson 1 000 000 $ (1)
Slater Koekkoek 925 000 $ (1)
Henri Jokiharju 925 000 $ (1)
Anthony DeAngelo 925 000 $ (1)
Alexander Nylander 863 333 $ (1)
Mathew Barzal 863 333 $ (4)
Adin Hill 708 750 $ (1)
Total Pro Players23
Salary Commitment
Year 2020 : 78 486 746 $
Year 2021 : 65 309 665 $
Year 2022 : 49 518 000 $
Year 2023 : 24 125 000 $
Salary Average Commitment
Year 2020 : 50 891 081 $
Year 2021 : 29 757 332 $
Year 2022 : 15 107 333 $
Year 2023 : 6 113 333 $
Salary Cap with 1 Way Contract
Year 2020 : 78 486 746 $
Year 2021 : 57 172 998 $
Year 2022 : 43 381 333 $
Year 2023 : 17 988 333 $

Farm Players Salaries

Joel Daccord 92 500 $ (1)
Alexander Volkov 92 500 $ (1)
Dante Fabbro 92 500 $ (2)
Ryan Poehling 92 500 $ (1)
Emil Bemstrom 92 500 $ (2)
Jayce Hawryluk 87 413 $ (1)
Rasmus Asplund 84 500 $ (2)
Brett Leason 84 250 $ (1)
Casey Nelson 81 250 $ (1)
Riley Sutter 78 667 $ (1)
Michael Pezzetta 74 333 $ (2)
Chaz Reddekopp 73 333 $ (1)
Antoine Waked 72 700 $ (1)
Logan O'Connor 72 500 $ (2)
Adam Brooks 72 500 $ (2)
Jayden Halbgewachs 72 500 $ (2)
Giovanni Fiore 70 167 $ (1)
Colin Campbell 70 000 $ (1)
Landon Bow 70 000 $ (1)
Ryan Fitzgerald 70 000 $ (1)
Andy Miele 70 000 $ (1)
Julian Melchiori 70 000 $ (1)
Matthew Ford 70 000 $ (1)
Matt Bartkowski 70 000 $ (1)
Tyler Lewington 67 500 $ (1)
Josh Brown 67 500 $ (1)
Jermaine Loewen 50 000 $ (1)
Kyle Criscuolo 0 $ (0)
Total Farm Players28
Salary Commitment
Year 2020 : 2 061 612 $
Year 2021 : 561 333 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 085 029 $
Year 2021 : 604 750 $
Year 2022 : 0 $
Year 2023 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGreen men Ice Stadium
Level 1: 6000 - 95 $ - 5 601 - 93,36%
Level 2: 5000 - 55 $ - 4 729 - 94,58%
Level 3: 2000 - 30 $ - 1 933 - 96,63%
Level 4: 4000 - 20 $ - 3 777 - 94,43%
Luxury : 1000 - 175 $ - 936 - 93,58%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 542 - 77,12%
Farm Level 2: 1000 - 15 $ - 769 - 76,86%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %16 976 - 94,31%
Average Income per Game1 623 354 $
Year to Date Revenue51 947 337 $
Farm
Home Games Left8
Average Attendance - %2 311 - 77,04%
Average Income per Game97 620 $
Year to Date Revenue3 221 447 $

Expense

Pro Players Total Salaries71 440 001 $
Farm Players Total Salaries2 388 175 $
Coaches Total Salaries1 372 159 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses54 417 923 $
Farm Year To Date Expenses1 761 880 $
Pro Salary Cap To Date54 417 923 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 610 189 $
Farm Estimated Season Revenue780 957 $
Pro Remaining Season Days38
Pro Expenses Per Days485 014 $
Pro Estimated Expenses18 430 532 $
Farm Remaining Season Days33
Farm Expenses Per Days16 884 $
Farm Estimated Expenses557 172 $
Estimated Season Expenses18 987 704 $
Season Salary Cap72 812 160 $
Estimate Under Maximum Salary Cap of 82 500 000 $9 687 840 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 9 812 160 $
Current Bank Account27 597 753 $
Projected Bank Account24 001 195 $

Pro Players Salaries

Blake Wheeler 8 250 000 $ (4)
Ryan Getzlaf 8 250 000 $ (1)
Erik Johnson 6 000 000 $ (3)
Darnell Nurse 5 600 000 $ (2)
Gustav Nyquist 5 500 000 $ (3)
Mika Zibanejad 5 350 000 $ (2)
Ben Bishop 4 916 667 $ (2)
Charlie McAvoy 4 900 000 $ (2)
Alex Tuch 4 750 000 $ (4)
Alex Killorn 4 450 000 $ (1)
Oscar Klefbom 4 166 667 $ (1)
Matt Calvert 2 800 000 $ (1)
Jordan Martinook 2 000 000 $ (1)
Dominik Kubalik 1 775 000 $ (1)
Jason Dickinson (Out of Payroll) 1 500 000 $ (1)
Matt Grzelcyk 925 000 $ (1)
Quinn Hughes 916 667 $ (2)
Erik Cernak 890 000 $ (1)
Total Pro Players18
Salary Commitment
Year 2020 : 72 940 001 $
Year 2021 : 46 183 334 $
Year 2022 : 24 500 000 $
Year 2023 : 13 000 000 $
Salary Average Commitment
Year 2020 : 60 673 334 $
Year 2021 : 41 533 334 $
Year 2022 : 19 000 000 $
Year 2023 : 13 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 72 940 001 $
Year 2021 : 46 183 334 $
Year 2022 : 24 500 000 $
Year 2023 : 13 000 000 $

Farm Players Salaries

Denis Gurianov 164 417 $ (1)
Jake Walman 92 500 $ (1)
Urho Vaakanainen 92 500 $ (2)
Pierre Engvall 92 500 $ (1)
Anthony Peluso 90 000 $ (1)
Cody McLeod 90 000 $ (1)
Matt Beleskey 90 000 $ (1)
Steve Bernier 90 000 $ (1)
Eetu Luostarinen 89 750 $ (1)
Michael McLeod 87 500 $ (2)
Victor Mete 87 000 $ (1)
Guillaume Brisebois 86 300 $ (1)
Chase Pearson 85 875 $ (2)
Chris Driedger 85 000 $ (1)
Filip Larsson 83 667 $ (3)
Bode Wilde 77 833 $ (1)
Christopher Gibson 75 000 $ (1)
Sean Malone 75 000 $ (1)
Evan Cormier 71 833 $ (2)
Thomas Schemitsch 71 500 $ (1)
Daniel Walcott 70 000 $ (1)
Reece Scarlett 70 000 $ (1)
Gerald Mayhew 70 000 $ (1)
Shane Gersich 70 000 $ (1)
Samuel Morin 70 000 $ (1)
Matt Lorito 70 000 $ (1)
Andreas Borgman 70 000 $ (1)
Brian Lashoff 70 000 $ (1)
Peter Abbandonato 50 000 $ (1)
Total Farm Players29
Salary Commitment
Year 2020 : 2 388 175 $
Year 2021 : 421 375 $
Year 2022 : 83 667 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 399 842 $
Year 2021 : 421 375 $
Year 2022 : 83 667 $
Year 2023 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 6000 - 100 $ - 4 686 - 78,10%
Level 2: 5000 - 70 $ - 3 470 - 69,39%
Level 3: 2000 - 42 $ - 1 453 - 72,66%
Level 4: 4000 - 25 $ - 2 891 - 72,29%
Luxury : 1000 - 195 $ - 757 - 75,66%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 495 - 74,77%
Farm Level 2: 1000 - 15 $ - 779 - 77,88%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %13 257 - 73,65%
Average Income per Game1 478 599 $
Year to Date Revenue47 315 160 $
Farm
Home Games Left9
Average Attendance - %2 274 - 75,80%
Average Income per Game95 387 $
Year to Date Revenue3 052 393 $

Expense

Pro Players Total Salaries73 970 834 $
Farm Players Total Salaries1 764 000 $
Coaches Total Salaries710 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 650 000 $
Pro Year To Date Expenses52 144 541 $
Farm Year To Date Expenses1 460 223 $
Pro Salary Cap To Date51 099 167 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 307 389 $
Farm Estimated Season Revenue858 486 $
Pro Remaining Season Days38
Pro Expenses Per Days497 472 $
Pro Estimated Expenses18 903 936 $
Farm Remaining Season Days33
Farm Expenses Per Days12 579 $
Farm Estimated Expenses415 107 $
Estimated Season Expenses19 319 043 $
Season Salary Cap75 930 834 $
Estimate Under Maximum Salary Cap of 82 500 000 $6 569 166 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 12 930 834 $
Current Bank Account13 042 220 $
Projected Bank Account7 889 052 $

Pro Players Salaries

Claude Giroux 8 275 000 $ (2)
Oliver Ekman-Larsson 8 250 000 $ (4)
Jake Guentzel 6 000 000 $ (3)
Brock Nelson 6 000 000 $ (4)
Brady Skjei 5 250 000 $ (3)
Ian Cole 4 250 000 $ (1)
Henrik Lundqvist 4 250 000 $ (1)
Damon Severson 4 166 666 $ (2)
Corey Crawford 3 900 000 $ (2)
Darren Helm 3 850 000 $ (1)
Ben Chiarot 3 500 000 $ (2)
Adam Lowry 2 916 666 $ (1)
Stephen Johns 2 350 002 $ (1)
Anders Bjork 1 600 000 $ (3)
Derek Grant 1 500 000 $ (3)
Joel Eriksson Ek 1 487 500 $ (1)
Johan Larsson (Out of Payroll) 1 400 000 $ (2)
Zach Bogosian 1 000 000 $ (1)
Tyler Pitlick 1 000 000 $ (1)
Elias Pettersson 875 000 $ (1)
Kevin Rooney 750 000 $ (2)
Curtis McKenzie 700 000 $ (1)
Joakim Nordstrom 700 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2020 : 73 970 834 $
Year 2021 : 50 591 666 $
Year 2022 : 28 600 000 $
Year 2023 : 14 250 000 $
Salary Average Commitment
Year 2020 : 79 104 168 $
Year 2021 : 53 075 000 $
Year 2022 : 29 800 000 $
Year 2023 : 14 250 000 $
Salary Cap with 1 Way Contract
Year 2020 : 73 970 834 $
Year 2021 : 50 591 666 $
Year 2022 : 28 600 000 $
Year 2023 : 14 250 000 $

Farm Players Salaries

Oliwer Kaski 92 500 $ (1)
Isac Lundestrom 92 500 $ (1)
Adam Wilcox 90 000 $ (1)
Ville Heinola 89 417 $ (3)
Nicholas Merkley 86 333 $ (1)
Olli Juolevi 86 333 $ (2)
Boris Katchouk 83 333 $ (2)
Ryan Gropp 80 250 $ (1)
Tye McGinn 80 000 $ (1)
Jonathan Davidsson 76 833 $ (1)
Christopher Brown 75 376 $ (1)
Kristian Reichel 75 250 $ (2)
Matiss Kivlenieks 72 500 $ (2)
Gage Quinney 71 500 $ (1)
Sam Miletic 71 000 $ (1)
Samuel Montembeault 70 875 $ (1)
Kyle Cumiskey 70 000 $ (1)
Jean-Sebastien Dea 70 000 $ (1)
T.J. Brennan 70 000 $ (1)
Chris Conner 70 000 $ (1)
Phillip Di Giuseppe 70 000 $ (1)
Seth Helgeson 70 000 $ (1)
Mike Downing 50 000 $ (1)
Zach Nastasiuk 0 $ (0)
Total Farm Players24
Salary Commitment
Year 2020 : 1 764 000 $
Year 2021 : 406 833 $
Year 2022 : 89 417 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 736 833 $
Year 2021 : 379 666 $
Year 2022 : 92 500 $
Year 2023 : 0 $

Ducks

Ducks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Pound
Level 1: 6000 - 100 $ - 4 725 - 78,76%
Level 2: 5000 - 60 $ - 4 747 - 94,95%
Level 3: 2000 - 35 $ - 1 904 - 95,21%
Level 4: 4000 - 20 $ - 3 813 - 95,34%
Luxury : 1000 - 200 $ - 738 - 73,84%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 524 - 76,18%
Farm Level 2: 1000 - 15 $ - 786 - 78,59%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %15 929 - 88,49%
Average Income per Game1 561 469 $
Year to Date Revenue49 967 018 $
Farm
Home Games Left9
Average Attendance - %2 310 - 76,98%
Average Income per Game97 023 $
Year to Date Revenue3 104 738 $

Expense

Pro Players Total Salaries85 019 165 $
Farm Players Total Salaries1 502 018 $
Coaches Total Salaries660 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses59 610 392 $
Farm Year To Date Expenses1 463 063 $
Pro Salary Cap To Date59 610 392 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 053 224 $
Farm Estimated Season Revenue873 208 $
Pro Remaining Season Days38
Pro Expenses Per Days570 794 $
Pro Estimated Expenses21 690 172 $
Farm Remaining Season Days33
Farm Expenses Per Days10 773 $
Farm Estimated Expenses355 509 $
Estimated Season Expenses22 045 681 $
Season Salary Cap85 679 165 $
Estimate Under Maximum Salary Cap of 82 500 000 $-3 179 165 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 22 679 165 $
Current Bank Account9 285 730 $
Projected Bank Account2 166 481 $

Pro Players Salaries

Kris Letang 7 250 000 $ (2)
Torey Krug 6 750 000 $ (1)
Patrik Laine (Out of Payroll) 6 750 000 $ (1)
Johnny Gaudreau 6 750 000 $ (2)
Nick Leddy (Out of Payroll) 5 500 000 $ (2)
Tom Wilson 5 166 666 $ (3)
Jean-Gabriel Pageau 5 000 000 $ (5)
Jacob Markstrom 4 750 000 $ (1)
Sean Couturier (Out of Payroll) 4 333 333 $ (1)
David Savard 4 250 000 $ (1)
David Perron 4 000 000 $ (2)
Craig Smith 3 750 000 $ (1)
Pavel Buchnevich 3 250 000 $ (1)
Zack Kassian 3 200 000 $ (4)
Phillip Danault 3 083 333 $ (1)
Neal Pionk 3 000 000 $ (1)
Valtteri Filppula 1 500 000 $ (1)
Connor Carrick 1 500 000 $ (1)
Scott Mayfield 1 400 000 $ (3)
Connor Clifton (Out of Payroll) 1 000 000 $ (3)
Cal Petersen 858 333 $ (2)
Maxime Lajoie 790 000 $ (1)
Nick Paul 750 000 $ (1)
Taylor Fedun 737 500 $ (1)
Kyle Wood 700 000 $ (1)
Total Pro Players25
Salary Commitment
Year 2020 : 86 019 165 $
Year 2021 : 40 124 999 $
Year 2022 : 15 766 666 $
Year 2023 : 8 200 000 $
Salary Average Commitment
Year 2020 : 52 035 832 $
Year 2021 : 22 299 999 $
Year 2022 : 9 266 666 $
Year 2023 : 3 350 000 $
Salary Cap with 1 Way Contract
Year 2020 : 86 019 165 $
Year 2021 : 40 124 999 $
Year 2022 : 15 766 666 $
Year 2023 : 8 200 000 $

Farm Players Salaries

Reid Duke 92 500 $ (1)
Deven Sideroff 91 100 $ (1)
Joakim Nygard 87 500 $ (1)
William Borgen 86 417 $ (2)
Lean Bergmann 83 667 $ (1)
Luke Philp 81 750 $ (1)
Maxime Fortier 75 917 $ (1)
Filip Gustavsson 71 667 $ (1)
Derek Barach 71 500 $ (1)
Chris Stewart 70 000 $ (1)
Mark Alt 70 000 $ (1)
Anton Wedin 70 000 $ (1)
Blake Pietila 70 000 $ (1)
Matt Tomkins 70 000 $ (1)
Brendan Leipsic 70 000 $ (2)
Cam Darcy 70 000 $ (1)
Dan Renouf 70 000 $ (1)
Kelly Summers 50 000 $ (1)
Bryan Moore 50 000 $ (1)
Nick Schilkey 50 000 $ (1)
Beau Starrett 50 000 $ (1)
Kyle Burroughs 0 $ (0)
Ryan MacInnis 0 $ (0)
Jeremy Gregoire 0 $ (0)
Tyler Sikura 0 $ (0)
Ryan Dmowski 0 $ (0)
Nicholas Baptiste 0 $ (0)
Andreas Englund 0 $ (0)
Total Farm Players28
Salary Commitment
Year 2020 : 1 502 018 $
Year 2021 : 156 417 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 455 351 $
Year 2021 : 156 417 $
Year 2022 : 0 $
Year 2023 : 0 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameGhost Rider Center
Level 1: 6000 - 100 $ - 4 741 - 79,01%
Level 2: 5000 - 60 $ - 4 782 - 95,65%
Level 3: 2000 - 35 $ - 1 929 - 96,44%
Level 4: 4000 - 20 $ - 3 879 - 96,97%
Luxury : 1000 - 200 $ - 755 - 75,48%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 549 - 77,46%
Farm Level 2: 1000 - 15 $ - 789 - 78,88%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %16 085 - 89,36%
Average Income per Game1 575 023 $
Year to Date Revenue50 400 722 $
Farm
Home Games Left8
Average Attendance - %2 338 - 77,94%
Average Income per Game98 425 $
Year to Date Revenue3 248 034 $

Expense

Pro Players Total Salaries79 748 333 $
Farm Players Total Salaries2 189 922 $
Coaches Total Salaries786 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses57 466 328 $
Farm Year To Date Expenses1 732 996 $
Pro Salary Cap To Date55 861 004 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 175 203 $
Farm Estimated Season Revenue787 402 $
Pro Remaining Season Days38
Pro Expenses Per Days536 496 $
Pro Estimated Expenses20 386 848 $
Farm Remaining Season Days33
Farm Expenses Per Days15 517 $
Farm Estimated Expenses512 061 $
Estimated Season Expenses20 898 909 $
Season Salary Cap78 384 333 $
Estimate Under Maximum Salary Cap of 82 500 000 $4 115 667 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 15 384 333 $
Current Bank Account68 869 209 $
Projected Bank Account62 932 905 $

Pro Players Salaries

Drew Doughty 11 000 000 $ (4)
Carey Price 10 500 000 $ (2)
Victor Hedman 7 875 000 $ (2)
Anders Lee 7 000 000 $ (4)
David Krejci 5 750 000 $ (1)
Jason Demers 4 500 000 $ (1)
Nick Bjugstad 4 100 000 $ (1)
Sam Reinhart 3 650 000 $ (1)
Brandon Montour 3 387 500 $ (1)
Deryk Engelland 3 000 000 $ (1)
Danton Heinen 2 800 000 $ (1)
Radim Simek 2 250 000 $ (4)
Pavel Zacha 2 250 000 $ (2)
Alex Chiasson (Out of Payroll) 2 150 000 $ (1)
Kevan Miller 2 000 000 $ (1)
Ryan Donato 1 350 000 $ (1)
Curtis McElhinney 1 300 000 $ (1)
Melker Karlsson 1 250 000 $ (1)
David Kampf 1 000 000 $ (1)
Vladislav Namestnikov 1 000 000 $ (2)
Tyson Jost 885 833 $ (1)
Nate Thompson 750 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2020 : 79 748 333 $
Year 2021 : 41 875 000 $
Year 2022 : 20 250 000 $
Year 2023 : 20 250 000 $
Salary Average Commitment
Year 2020 : 54 048 333 $
Year 2021 : 16 600 000 $
Year 2022 : 13 350 000 $
Year 2023 : 13 350 000 $
Salary Cap with 1 Way Contract
Year 2020 : 79 748 333 $
Year 2021 : 41 875 000 $
Year 2022 : 20 250 000 $
Year 2023 : 20 250 000 $

Farm Players Salaries

Jan Rutta 200 000 $ (2)
Jordan Schmaltz 100 000 $ (1)
Brandon Duhaime 92 500 $ (1)
Riley Tufte 92 500 $ (1)
Kiefer Sherwood 92 500 $ (1)
Rasmus Kupari 89 417 $ (1)
Erik Brannstrom 89 417 $ (2)
Artyom Zagidulin 84 250 $ (1)
Stelio Mattheos 80 917 $ (3)
Cody Goloubef 80 000 $ (1)
Johan Sodergran 79 167 $ (1)
Nick Henry 78 394 $ (1)
Jesper Lindgren 77 583 $ (1)
Trevor Moore 77 500 $ (1)
Noah Gregor 76 833 $ (1)
Sean Day 76 167 $ (2)
Jean-Francois Berube 75 000 $ (1)
Dominic Turgeon 75 000 $ (1)
Calvin Thurkauf 71 444 $ (1)
Tanner Jeannot 71 333 $ (2)
Joseph Gambardella 70 000 $ (1)
David Warsofsky 70 000 $ (1)
Liam O'Brien 70 000 $ (1)
Keith Kinkaid (Out of Payroll) 70 000 $ (1)
Robert Lantosi 50 000 $ (1)
Joel Kellman 50 000 $ (1)
Corey Schueneman 50 000 $ (1)
Jack Dougherty 0 $ (0)
Nick Lappin 0 $ (0)
Nick Jones 0 $ (0)
Total Farm Players30
Salary Commitment
Year 2020 : 2 189 922 $
Year 2021 : 447 834 $
Year 2022 : 80 917 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 189 922 $
Year 2021 : 517 834 $
Year 2022 : 80 917 $
Year 2023 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSpectrum
Level 1: 6000 - 95 $ - 5 709 - 95,14%
Level 2: 5000 - 54 $ - 4 765 - 95,29%
Level 3: 2000 - 33 $ - 1 916 - 95,80%
Level 4: 4000 - 22 $ - 3 844 - 96,10%
Luxury : 1000 - 165 $ - 953 - 95,28%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 551 - 77,53%
Farm Level 2: 1000 - 15 $ - 792 - 79,16%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %17 186 - 95,48%
Average Income per Game1 645 877 $
Year to Date Revenue52 668 066 $
Farm
Home Games Left9
Average Attendance - %2 342 - 78,08%
Average Income per Game98 558 $
Year to Date Revenue3 153 853 $

Expense

Pro Players Total Salaries69 170 001 $
Farm Players Total Salaries2 467 582 $
Coaches Total Salaries1 383 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 275 000 $
Pro Year To Date Expenses57 235 178 $
Farm Year To Date Expenses1 714 858 $
Pro Salary Cap To Date57 235 178 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 812 894 $
Farm Estimated Season Revenue887 021 $
Pro Remaining Season Days38
Pro Expenses Per Days469 953 $
Pro Estimated Expenses17 858 214 $
Farm Remaining Season Days33
Farm Expenses Per Days17 432 $
Farm Estimated Expenses575 256 $
Estimated Season Expenses18 433 470 $
Season Salary Cap71 828 001 $
Estimate Under Maximum Salary Cap of 82 500 000 $10 671 999 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 8 828 001 $
Current Bank Account15 724 558 $
Projected Bank Account12 991 003 $

Pro Players Salaries

Patrick Kane 10 500 000 $ (3)
Leon Draisaitl 8 250 000 $ (1)
Filip Forsberg 6 000 000 $ (1)
Travis Konecny 5 500 000 $ (3)
Rasmus Ristolainen 5 400 000 $ (1)
Aaron Ekblad 5 000 000 $ (2)
Noah Hanifin 4 950 000 $ (3)
Jakub Vrana 3 350 000 $ (1)
Nikita Zadorov 3 200 000 $ (1)
Kevin Fiala 3 000 000 $ (1)
Scott Laughton 2 300 000 $ (1)
Jamie Oleksiak 2 137 500 $ (1)
Calle Jarnkrok 2 000 000 $ (2)
Kevin Labanc 1 000 000 $ (1)
John Marino 925 000 $ (1)
Ilya Samsonov 925 000 $ (2)
Gabriel Vilardi 894 168 $ (1)
Martin Necas 863 333 $ (2)
Kevin Lankinen 800 000 $ (2)
Joey Anderson 750 000 $ (3)
Martin Frk 725 000 $ (2)
Tristan Jarry 700 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2020 : 69 170 001 $
Year 2021 : 32 013 333 $
Year 2022 : 21 700 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 37 745 001 $
Year 2021 : 10 563 333 $
Year 2022 : 2 350 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 69 170 001 $
Year 2021 : 32 013 333 $
Year 2022 : 21 700 000 $
Year 2023 : 0 $

Farm Players Salaries

Leo Komarov 300 000 $ (1)
Dean Kukan 165 000 $ (2)
Jesper Boqvist 92 500 $ (1)
Chase Priskie 92 500 $ (1)
Max Veronneau 92 500 $ (1)
Dylan Cozens 89 417 $ (3)
Juuso Valimaki 89 417 $ (1)
Lias Andersson 89 417 $ (1)
Dennis Cholowski 89 417 $ (1)
German Rubtsov 89 417 $ (2)
Cayden Primeau 88 083 $ (3)
Brendan Perlini 87 413 $ (1)
Joshua Ho-Sang 86 333 $ (1)
MacKenzie Entwistle 81 167 $ (1)
Dryden Hunt 80 917 $ (1)
Joey Keane 80 917 $ (1)
Zac Dalpe 75 000 $ (1)
Jeremy Groleau 74 334 $ (1)
A.J. Greer 74 167 $ (1)
Tanner Kero 73 750 $ (1)
Dennis Yan 72 833 $ (1)
Ty Lewis 71 667 $ (2)
Givani Smith 71 417 $ (1)
Alexander Petrovic 70 000 $ (1)
Oscar Dansk 70 000 $ (1)
Hunter Miska 70 000 $ (1)
Christopher Clapperton 50 000 $ (1)
Jon Martin 0 $ (0)
Total Farm Players28
Salary Commitment
Year 2020 : 2 467 582 $
Year 2021 : 503 584 $
Year 2022 : 177 500 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 891 665 $
Year 2021 : 363 584 $
Year 2022 : 177 500 $
Year 2023 : 0 $

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile arena
Level 1: 6000 - 75 $ - 5 883 - 98,05%
Level 2: 5000 - 65 $ - 3 867 - 77,33%
Level 3: 2000 - 45 $ - 1 403 - 70,13%
Level 4: 4000 - 35 $ - 2 103 - 52,57%
Luxury : 1000 - 125 $ - 986 - 98,56%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 40 $ - 1 371 - 68,54%
Farm Level 2: 1000 - 20 $ - 586 - 58,64%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %14 241 - 79,11%
Average Income per Game1 419 197 $
Year to Date Revenue43 995 102 $
Farm
Home Games Left9
Average Attendance - %1 957 - 65,24%
Average Income per Game99 171 $
Year to Date Revenue3 173 459 $

Expense

Pro Players Total Salaries78 967 499 $
Farm Players Total Salaries1 742 834 $
Coaches Total Salaries660 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses60 388 427 $
Farm Year To Date Expenses1 401 707 $
Pro Salary Cap To Date60 388 427 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 191 968 $
Farm Estimated Season Revenue892 535 $
Pro Remaining Season Days38
Pro Expenses Per Days530 450 $
Pro Estimated Expenses20 157 100 $
Farm Remaining Season Days33
Farm Expenses Per Days12 433 $
Farm Estimated Expenses410 289 $
Estimated Season Expenses20 567 389 $
Season Salary Cap79 627 499 $
Estimate Under Maximum Salary Cap of 82 500 000 $2 872 501 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 16 627 499 $
Current Bank Account1 906 234 $
Projected Bank Account(3 576 652 $)

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (2)
P.K. Subban 9 000 000 $ (2)
Phil Kessel 8 000 000 $ (2)
Dustin Byfuglien 7 600 000 $ (2)
Derek Stepan 6 350 000 $ (1)
Connor Hellebuyck 6 166 666 $ (3)
Brock Boeser 5 875 000 $ (2)
Ondrej Palat 5 300 000 $ (2)
Kris Russell 4 000 000 $ (1)
Antoine Roussel 3 000 000 $ (2)
Carter Hutton 2 750 000 $ (1)
Ryan Pulock 2 000 000 $ (1)
Blake Coleman 1 800 000 $ (1)
Korbinian Holzer 1 750 000 $ (1)
Austin Watson (Out of Payroll) 1 500 000 $ (3)
Drake Caggiula 1 500 000 $ (1)
Byron Froese 900 000 $ (1)
Mark Barberio (Out of Payroll) 900 000 $ (1)
Gustav Lindstrom 775 833 $ (1)
Nic Dowd 750 000 $ (2)
Jake Evans 750 000 $ (2)
Daniel O'Regan 700 000 $ (1)
Lance Bouma 500 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2020 : 81 367 499 $
Year 2021 : 57 441 666 $
Year 2022 : 7 666 666 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 80 117 499 $
Year 2021 : 56 191 666 $
Year 2022 : 6 416 666 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 81 367 499 $
Year 2021 : 57 441 666 $
Year 2022 : 7 666 666 $
Year 2023 : 0 $

Farm Players Salaries

Louis Domingue 115 000 $ (1)
Joel Kiviranta 92 500 $ (1)
Jonathan Kovacevic 92 500 $ (1)
Nathan Noel 92 500 $ (1)
Josh Dickinson 92 500 $ (2)
Adam Boqvist 89 417 $ (2)
Jacob Bryson 88 917 $ (2)
Gilles Senn (Out of Payroll) 81 750 $ (1)
Jimmy Huntington 80 917 $ (1)
Darren Archibald 80 000 $ (1)
Brad Malone 80 000 $ (1)
Aaron Luchuk 75 917 $ (1)
Timothy Gettinger 73 000 $ (2)
Colton White 72 833 $ (1)
Graham Knott 72 833 $ (1)
Tommy Cross 72 500 $ (1)
Francis Perron 71 500 $ (1)
Dalton Smith 70 000 $ (1)
Alex Belzile 70 000 $ (1)
Jaycob Megna 70 000 $ (1)
Antoine Bibeau 70 000 $ (1)
Jonny Brodzinski 70 000 $ (1)
Garrett Mitchell 50 000 $ (1)
Conner Bleackley 0 $ (0)
Tyler Gaudet 0 $ (0)
Blaine Byron 0 $ (0)
Total Farm Players26
Salary Commitment
Year 2020 : 1 824 584 $
Year 2021 : 343 834 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 766 334 $
Year 2021 : 343 834 $
Year 2022 : 0 $
Year 2023 : 0 $

Golden Seals



Arena Capacity - Ticket Price
Attendance - %

Arena NameSideburns Coliseum
Level 1: 6000 - 60 $ - 5 963 - 99,38%
Level 2: 5000 - 35 $ - 4 998 - 99,96%
Level 3: 2000 - 16 $ - 2 000 - 100,00%
Level 4: 4000 - 10 $ - 4 000 - 100,00%
Luxury : 1000 - 100 $ - 1 000 - 99,97%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30 $ - 1 887 - 94,36%
Farm Level 2: 1000 - 10 $ - 989 - 98,86%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %17 960 - 99,78%
Average Income per Game1 049 921 $
Year to Date Revenue33 597 480 $
Farm
Home Games Left8
Average Attendance - %2 876 - 95,86%
Average Income per Game99 092 $
Year to Date Revenue3 270 029 $

Expense

Pro Players Total Salaries75 631 666 $
Farm Players Total Salaries1 648 617 $
Coaches Total Salaries1 132 050 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses59 089 648 $
Farm Year To Date Expenses1 202 076 $
Pro Salary Cap To Date59 089 648 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 449 291 $
Farm Estimated Season Revenue792 734 $
Pro Remaining Season Days38
Pro Expenses Per Days511 274 $
Pro Estimated Expenses19 428 412 $
Farm Remaining Season Days33
Farm Expenses Per Days11 870 $
Farm Estimated Expenses391 710 $
Estimated Season Expenses19 820 122 $
Season Salary Cap76 763 716 $
Estimate Under Maximum Salary Cap of 82 500 000 $5 736 284 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 13 763 716 $
Current Bank Account10 100 012 $
Projected Bank Account521 915 $

Pro Players Salaries

Jonathan Toews 10 500 000 $ (3)
Andrei Vasilevskiy 9 490 000 $ (5)
Nate Schmidt 5 950 000 $ (4)
William Karlsson 5 900 000 $ (4)
Jordan Eberle (Out of Payroll) 5 500 000 $ (4)
Colton Parayko 5 500 000 $ (2)
Jaden Schwartz 5 350 000 $ (1)
Tyler Toffoli 4 250 000 $ (4)
Olli Maatta 4 083 333 $ (2)
Max Domi 3 150 000 $ (1)
Robby Fabbri 2 950 000 $ (2)
Jake McCabe 2 850 000 $ (1)
Miles Wood 2 750 000 $ (2)
Ondrej Kase 2 600 000 $ (1)
Ryan Miller 2 000 000 $ (1)
Kurtis MacDermid (1 Way Contract) 1 400 000 $ (1)
-1 Way Contract Salary Cap : 1 400 000 $
Cody Ceci 1 250 000 $ (1)
Robert Hagg 1 150 000 $ (1)
Nick Cousins 1 000 000 $ (1)
Oskar Lindblom 925 000 $ (1)
Barclay Goodrow 925 000 $ (1)
Nick Suzuki 863 333 $ (2)
Jason Robertson 795 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2020 : 81 131 666 $
Year 2021 : 57 736 666 $
Year 2022 : 41 590 000 $
Year 2023 : 31 090 000 $
Salary Average Commitment
Year 2020 : 79 391 666 $
Year 2021 : 58 096 666 $
Year 2022 : 41 950 000 $
Year 2023 : 31 450 000 $
Salary Cap with 1 Way Contract
Year 2020 : 81 131 666 $
Year 2021 : 57 736 666 $
Year 2022 : 41 590 000 $
Year 2023 : 31 090 000 $

Farm Players Salaries

Pheonix Copley 110 000 $ (2)
Alexander Yelesin 92 500 $ (1)
Lukas Elvenes 90 333 $ (1)
Ryan Bednard 81 750 $ (2)
Oskar Steen 80 917 $ (1)
Jan Drozg 80 917 $ (1)
William Bitten 80 500 $ (1)
Bob Carpenter 79 200 $ (1)
Adam Mascherin 77 500 $ (2)
Matt Puempel 75 000 $ (1)
Turner Elson 72 500 $ (1)
Brandon Baddock 70 000 $ (1)
Micheal Haley 70 000 $ (1)
Joe Hicketts 70 000 $ (1)
Erik Burgdoerfer 70 000 $ (1)
Andrew Agozzino 70 000 $ (1)
JC Lipon 70 000 $ (1)
Dysin Mayo 70 000 $ (1)
Marko Dano 70 000 $ (1)
Ryan Haggerty 67 500 $ (1)
Giorgio Estephan 50 000 $ (1)
Peter Quenneville 50 000 $ (1)
Ryan Olsen 0 $ (0)
Brendan Woods 0 $ (0)
Mitch Hults 0 $ (0)
Julien Nantel 0 $ (0)
Hunter Shinkaruk 0 $ (0)
Maxim Lamarche 0 $ (0)
Total Farm Players28
Salary Commitment
Year 2020 : 1 648 617 $
Year 2021 : 269 250 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 535 951 $
Year 2021 : 269 250 $
Year 2022 : 0 $
Year 2023 : 0 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameLong Island Arena
Level 1: 6000 - 100 $ - 4 772 - 79,54%
Level 2: 5000 - 60 $ - 4 751 - 95,02%
Level 3: 2000 - 35 $ - 1 903 - 95,16%
Level 4: 4000 - 20 $ - 3 810 - 95,25%
Luxury : 1000 - 200 $ - 761 - 76,12%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 552 - 77,62%
Farm Level 2: 1000 - 15 $ - 786 - 78,55%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %15 998 - 88,88%
Average Income per Game1 575 462 $
Year to Date Revenue48 839 317 $
Farm
Home Games Left8
Average Attendance - %2 338 - 77,93%
Average Income per Game98 511 $
Year to Date Revenue3 250 867 $

Expense

Pro Players Total Salaries69 024 004 $
Farm Players Total Salaries1 856 831 $
Coaches Total Salaries960 000 $
Luxury Taxe Total0 $
Special Salary Cap Value5 250 000 $
Pro Year To Date Expenses53 278 077 $
Farm Year To Date Expenses1 418 297 $
Pro Salary Cap To Date53 278 077 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue15 754 618 $
Farm Estimated Season Revenue788 089 $
Pro Remaining Season Days38
Pro Expenses Per Days466 160 $
Pro Estimated Expenses17 714 080 $
Farm Remaining Season Days33
Farm Expenses Per Days13 220 $
Farm Estimated Expenses436 260 $
Estimated Season Expenses18 150 340 $
Season Salary Cap75 234 004 $
Estimate Under Maximum Salary Cap of 82 500 000 $7 265 996 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 12 234 004 $
Current Bank Account60 564 999 $
Projected Bank Account58 957 366 $

Pro Players Salaries

Roman Josi 9 059 000 $ (3)
Vladimir Tarasenko 7 500 000 $ (3)
Timo Meier 6 000 000 $ (3)
Mathew Dumba 6 000 000 $ (3)
Brandon Saad 6 000 000 $ (1)
Kyle Palmieri 4 650 000 $ (1)
Marcus Johansson 4 500 000 $ (1)
Jake Gardiner 4 050 000 $ (3)
Will Butcher 3 733 333 $ (2)
Riley Nash 2 750 000 $ (1)
John Moore 2 750 000 $ (3)
Jordie Benn 2 000 000 $ (1)
Sonny Milano 1 700 000 $ (2)
Laurent Brossoit 1 225 000 $ (1)
Blake Lizotte 925 005 $ (1)
Drake Batherson 875 000 $ (2)
Par Lindholm 850 000 $ (1)
Christian Fischer 821 666 $ (1)
Alex Stalock 785 000 $ (2)
Justin Bailey 750 000 $ (1)
Gemel Smith 700 000 $ (1)
Evan Rodrigues 700 000 $ (1)
Ryan Lomberg 700 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2020 : 69 024 004 $
Year 2021 : 42 452 333 $
Year 2022 : 35 359 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 43 865 004 $
Year 2021 : 26 393 333 $
Year 2022 : 19 300 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 69 024 004 $
Year 2021 : 42 452 333 $
Year 2022 : 35 359 000 $
Year 2023 : 0 $

Farm Players Salaries

Michael Anderson 92 500 $ (1)
Yegor Korshkov 92 500 $ (1)
Ty Smith 86 333 $ (3)
Chris Mueller 85 000 $ (1)
Michael Spacek 85 000 $ (1)
Jacob Pritchard 84 250 $ (1)
Charles Hudon 80 000 $ (1)
Kasper Bjorkqvist 79 250 $ (1)
Matthew Villalta 77 833 $ (2)
Joni Tuulola 76 750 $ (1)
Hayden Verbeek 75 333 $ (2)
Joona Koppanen 75 333 $ (2)
Justin Dowling 75 000 $ (1)
Nicholas Caamano 73 833 $ (2)
Michael Bunting 73 750 $ (1)
Jacob Middleton 73 500 $ (1)
Mathieu Olivier 73 000 $ (1)
Steven Lorentz 72 833 $ (1)
Logan Shaw 72 500 $ (2)
Josef Korenar 72 333 $ (2)
Emil Djuse 70 000 $ (3)
Patrick Sieloff 70 000 $ (1)
Joel Persson 70 000 $ (1)
Justin Scott 70 000 $ (1)
Evan McEneny 0 $ (0)
Kerby Rychel 0 $ (0)
Total Farm Players26
Salary Commitment
Year 2020 : 1 856 831 $
Year 2021 : 603 498 $
Year 2022 : 156 333 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 806 331 $
Year 2021 : 600 998 $
Year 2022 : 156 333 $
Year 2023 : 0 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNo Name Arena
Level 1: 6000 - 95 $ - 5 710 - 95,17%
Level 2: 5000 - 60 $ - 4 804 - 96,07%
Level 3: 2000 - 45 $ - 1 369 - 68,44%
Level 4: 4000 - 27 $ - 2 627 - 65,66%
Luxury : 1000 - 210 $ - 709 - 70,87%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 24 $ - 1 969 - 98,44%
Farm Level 2: 1000 - 10 $ - 982 - 98,15%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %15 218 - 84,54%
Average Income per Game1 656 933 $
Year to Date Revenue53 021 855 $
Farm
Home Games Left8
Average Attendance - %2 950 - 98,35%
Average Income per Game85 032 $
Year to Date Revenue2 806 047 $

Expense

Pro Players Total Salaries62 589 642 $
Farm Players Total Salaries1 707 166 $
Coaches Total Salaries3 560 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 937 500 $
Pro Year To Date Expenses48 992 676 $
Farm Year To Date Expenses1 295 428 $
Pro Salary Cap To Date48 992 676 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 912 397 $
Farm Estimated Season Revenue680 254 $
Pro Remaining Season Days38
Pro Expenses Per Days440 598 $
Pro Estimated Expenses16 742 724 $
Farm Remaining Season Days33
Farm Expenses Per Days12 187 $
Farm Estimated Expenses402 171 $
Estimated Season Expenses17 144 895 $
Season Salary Cap69 087 142 $
Estimate Under Maximum Salary Cap of 82 500 000 $13 412 858 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 6 087 142 $
Current Bank Account67 874 528 $
Projected Bank Account66 322 284 $

Pro Players Salaries

James van Riemsdyk 7 000 000 $ (3)
Nathan MacKinnon 6 300 000 $ (1)
Josh Morrissey 6 250 000 $ (5)
Kyle Turris 6 000 000 $ (2)
Josh Manson 4 100 000 $ (2)
Erik Gudbranson 4 000 000 $ (1)
Brett Pesce 3 675 000 $ (2)
Jonathan Ericsson 3 400 000 $ (1)
Victor Olofsson 3 050 000 $ (2)
Jonathan Bernier 3 000 000 $ (1)
Andreas Athanasiou 3 000 000 $ (1)
Colton Sissons 2 857 143 $ (4)
Wayne Simmonds 2 000 000 $ (1)
William Carrier 1 400 000 $ (4)
Zach Aston-Reese 1 000 000 $ (1)
Mackenzie Blackwood 913 333 $ (3)
Troy Brouwer 900 000 $ (1)
Filip Chytil 894 166 $ (1)
Mark Pysyk 750 000 $ (1)
Mike Sgarbossa 700 000 $ (1)
Nate Prosser 700 000 $ (1)
Dakota Mermis 700 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2020 : 62 589 642 $
Year 2021 : 37 132 143 $
Year 2022 : 20 307 143 $
Year 2023 : 10 507 143 $
Salary Average Commitment
Year 2020 : 52 533 252 $
Year 2021 : 17 124 919 $
Year 2022 : 11 270 476 $
Year 2023 : 3 357 143 $
Salary Cap with 1 Way Contract
Year 2020 : 62 589 642 $
Year 2021 : 35 245 476 $
Year 2022 : 18 420 476 $
Year 2023 : 10 507 143 $

Farm Players Salaries

Thomas Hickey 250 000 $ (2)
Troy Terry 145 000 $ (3)
Brett Ritchie 100 000 $ (1)
Mat Robson 92 500 $ (2)
Jordan Gross 92 500 $ (1)
Janne Kuokkanen 92 500 $ (1)
Alexis Lafreniere 92 500 $ (3)
Bowen Byram 89 417 $ (3)
Reese Johnson 88 083 $ (1)
Rem Pitlick (Out of Payroll) 87 413 $ (1)
Axel Jonsson-Fjallby 86 000 $ (2)
Tobias Geisser 80 333 $ (2)
Logan Day 75 000 $ (1)
Drake Rymsha 73 333 $ (2)
Luke Gazdic 70 000 $ (1)
Evan Weinger 70 000 $ (1)
Anton Forsberg 70 000 $ (1)
Hubert Labrie 70 000 $ (1)
Chris Bigras (Out of Payroll) 70 000 $ (1)
Frederick Gaudreau 70 000 $ (1)
Tanner MacMaster 0 $ (0)
Total Farm Players21
Salary Commitment
Year 2020 : 1 864 578 $
Year 2021 : 909 083 $
Year 2022 : 326 917 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 817 166 $
Year 2021 : 856 583 $
Year 2022 : 274 417 $
Year 2023 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameHollywood Garden
Level 1: 6000 - 90 $ - 5 811 - 96,85%
Level 2: 5000 - 50 $ - 4 882 - 97,64%
Level 3: 2000 - 30 $ - 1 976 - 98,79%
Level 4: 4000 - 10 $ - 3 999 - 99,99%
Luxury : 1000 - 160 $ - 978 - 97,77%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 541 - 77,06%
Farm Level 2: 1000 - 15 $ - 791 - 79,07%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %17 646 - 98,03%
Average Income per Game1 523 933 $
Year to Date Revenue48 765 853 $
Farm
Home Games Left8
Average Attendance - %2 332 - 77,73%
Average Income per Game98 045 $
Year to Date Revenue3 235 474 $

Expense

Pro Players Total Salaries76 951 203 $
Farm Players Total Salaries2 356 949 $
Coaches Total Salaries740 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses60 666 684 $
Farm Year To Date Expenses1 739 930 $
Pro Salary Cap To Date60 666 684 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 715 396 $
Farm Estimated Season Revenue784 357 $
Pro Remaining Season Days38
Pro Expenses Per Days517 008 $
Pro Estimated Expenses19 646 304 $
Farm Remaining Season Days33
Farm Expenses Per Days16 807 $
Farm Estimated Expenses554 631 $
Estimated Season Expenses20 200 935 $
Season Salary Cap77 691 203 $
Estimate Under Maximum Salary Cap of 82 500 000 $4 808 797 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 14 691 203 $
Current Bank Account20 650 106 $
Projected Bank Account14 948 924 $

Pro Players Salaries

Artemi Panarin 11 600 000 $ (4)
Alex Ovechkin 9 538 000 $ (1)
Shea Weber 7 857 143 $ (2)
Tomas Hertl 5 625 000 $ (2)
Jamie Benn 5 500 000 $ (2)
Semyon Varlamov 5 000 000 $ (3)
Danny DeKeyser (Out of Payroll) 5 000 000 $ (2)
Alex Goligoski 4 475 000 $ (1)
Devan Dubnyk 4 333 333 $ (1)
Jeff Carter 4 272 727 $ (2)
Jonas Brodin 4 166 667 $ (1)
Alexander Radulov 3 125 000 $ (2)
Michael Del Zotto 2 750 000 $ (1)
Artturi Lehkonen 2 400 000 $ (1)
Carter Rowney 1 133 333 $ (1)
Sean Kuraly 1 000 000 $ (1)
Tage Thompson 925 000 $ (1)
Nikolay Goldobin 900 000 $ (1)
Carl Dahlstrom 850 000 $ (1)
Luke Schenn 800 000 $ (1)
Patrick Marleau 700 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2020 : 81 951 203 $
Year 2021 : 47 979 870 $
Year 2022 : 16 600 000 $
Year 2023 : 11 600 000 $
Salary Average Commitment
Year 2020 : 64 204 870 $
Year 2021 : 43 004 870 $
Year 2022 : 16 600 000 $
Year 2023 : 11 600 000 $
Salary Cap with 1 Way Contract
Year 2020 : 81 951 203 $
Year 2021 : 47 979 870 $
Year 2022 : 16 600 000 $
Year 2023 : 11 600 000 $

Farm Players Salaries

Klim Kostin 113 700 $ (1)
Jayson Megna 100 000 $ (1)
Jimmy Howard (Out of Payroll) 100 000 $ (1)
Kevin Gravel 97 500 $ (1)
Tom McCollum 95 000 $ (1)
Ryan Kuffner 92 500 $ (1)
Taro Hirose 92 500 $ (1)
Jordan Szwarz 90 000 $ (1)
Dale Weise 85 000 $ (1)
Mikael Hakkarainen 82 584 $ (1)
Zack MacEwen 82 500 $ (2)
Otto Somppi 76 333 $ (2)
Mikhail Berdin 75 833 $ (2)
Christian Jaros 75 500 $ (1)
Alexandre Alain 75 333 $ (2)
Vladislav Kamenev 75 000 $ (1)
Rudolfs Balcers 73 500 $ (1)
Parker Kelly 72 667 $ (1)
Carl Grundstrom 71 500 $ (2)
Joel Hanley 70 000 $ (1)
Kevin Davis 70 000 $ (1)
Dillon Heatherington 70 000 $ (1)
Wacey Hamilton 70 000 $ (1)
Zac Rinaldo 70 000 $ (1)
Jared Coreau 70 000 $ (1)
Peter Stoykewych 70 000 $ (1)
Paul Ladue 70 000 $ (1)
Adam Clendening 70 000 $ (1)
Eddie Wittchow 50 000 $ (1)
Andrew Shortridge 50 000 $ (1)
Total Farm Players30
Salary Commitment
Year 2020 : 2 356 950 $
Year 2021 : 381 499 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 405 550 $
Year 2021 : 398 599 $
Year 2022 : 0 $
Year 2023 : 0 $

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameHellgates Center
Level 1: 6000 - 100 $ - 4 654 - 77,57%
Level 2: 5000 - 60 $ - 4 695 - 93,90%
Level 3: 2000 - 35 $ - 1 919 - 95,96%
Level 4: 4000 - 20 $ - 3 782 - 94,54%
Luxury : 1000 - 200 $ - 748 - 74,80%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 558 - 77,90%
Farm Level 2: 1000 - 15 $ - 797 - 79,65%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %15 799 - 87,77%
Average Income per Game1 548 943 $
Year to Date Revenue49 566 184 $
Farm
Home Games Left9
Average Attendance - %2 354 - 78,48%
Average Income per Game99 049 $
Year to Date Revenue3 169 566 $

Expense

Pro Players Total Salaries71 323 611 $
Farm Players Total Salaries1 910 140 $
Coaches Total Salaries857 500 $
Luxury Taxe Total0 $
Special Salary Cap Value7 925 000 $
Pro Year To Date Expenses51 982 590 $
Farm Year To Date Expenses1 687 245 $
Pro Salary Cap To Date51 982 590 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 940 489 $
Farm Estimated Season Revenue891 440 $
Pro Remaining Season Days38
Pro Expenses Per Days480 807 $
Pro Estimated Expenses18 270 666 $
Farm Remaining Season Days33
Farm Expenses Per Days13 587 $
Farm Estimated Expenses448 371 $
Estimated Season Expenses18 719 037 $
Season Salary Cap80 106 111 $
Estimate Under Maximum Salary Cap of 82 500 000 $2 393 889 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 17 106 111 $
Current Bank Account35 030 706 $
Projected Bank Account31 143 598 $

Pro Players Salaries

Sergei Bobrovsky 10 000 000 $ (3)
Jeff Skinner 9 000 000 $ (3)
Jared Spurgeon 7 575 000 $ (4)
Mikko Koskinen 6 999 999 $ (1)
Alex DeBrincat 6 400 000 $ (3)
Jordan Staal 6 000 000 $ (3)
Tyler Johnson 5 000 000 $ (2)
Bryan Rust 3 500 000 $ (2)
Mark Giordano 3 375 000 $ (2)
Pavel Francouz 2 000 000 $ (2)
Josh Anderson 1 850 000 $ (1)
Matt Irwin 1 250 000 $ (1)
Kirill Kaprisov 925 000 $ (1)
Jonathon Merrill 925 000 $ (1)
Jack Hughes 925 000 $ (2)
Jimmy Vesey 900 000 $ (1)
Nicolas Beaudin 894 168 $ (1)
Roope Hintz 811 667 $ (1)
Adam Gaudette 777 777 $ (1)
Conor Garland 775 000 $ (1)
Zach Whitecloud 725 000 $ (2)
Andrew Mangiapane 715 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2020 : 71 323 611 $
Year 2021 : 54 500 000 $
Year 2022 : 38 975 000 $
Year 2023 : 7 575 000 $
Salary Average Commitment
Year 2020 : 62 435 277 $
Year 2021 : 43 818 333 $
Year 2022 : 26 028 333 $
Year 2023 : 250 000 $
Salary Cap with 1 Way Contract
Year 2020 : 71 323 611 $
Year 2021 : 54 500 000 $
Year 2022 : 38 975 000 $
Year 2023 : 7 575 000 $

Farm Players Salaries

Steven Fogarty 100 000 $ (1)
Simon Holmstrom 92 500 $ (1)
Oliver Wahlstrom 92 500 $ (1)
Grant Hutton 92 500 $ (1)
Ian Mitchell 92 500 $ (3)
Cooper Marody 92 500 $ (2)
Igor Shesterkin 92 500 $ (2)
Evan Bouchard 89 417 $ (1)
Vitaly Abramov 87 500 $ (2)
Sheldon Rempal 87 413 $ (1)
Cal O'Reilly 80 000 $ (1)
Mac Hollowell 79 977 $ (1)
Ivan Chekhovich 77 667 $ (2)
Luke Green 74 500 $ (2)
Cliff Pu 74 500 $ (2)
Kyle Capobianco 74 500 $ (1)
Lane Pederson 73 500 $ (1)
Matthew Phillips 73 333 $ (2)
Filip Chlapik 72 833 $ (1)
Brogan Rafferty 70 000 $ (1)
Chad Ruhwedel 70 000 $ (1)
Daniel Brickley 70 000 $ (1)
Nikolay Prokhorkin 50 000 $ (1)
Zach Sawchenko 50 000 $ (1)
Total Farm Players24
Salary Commitment
Year 2020 : 1 910 140 $
Year 2021 : 665 000 $
Year 2022 : 92 500 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 885 140 $
Year 2021 : 665 000 $
Year 2022 : 92 500 $
Year 2023 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameTampa Baseball Stadium
Level 1: 6000 - 85 $ - 5 841 - 97,36%
Level 2: 5000 - 75 $ - 3 269 - 65,37%
Level 3: 2000 - 55 $ - 1 105 - 55,25%
Level 4: 4000 - 40 $ - 1 773 - 44,34%
Luxury : 1000 - 150 $ - 968 - 96,80%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 540 - 76,99%
Farm Level 2: 1000 - 15 $ - 783 - 78,34%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %12 956 - 71,98%
Average Income per Game1 517 667 $
Year to Date Revenue48 565 349 $
Farm
Home Games Left9
Average Attendance - %2 323 - 77,44%
Average Income per Game97 811 $
Year to Date Revenue3 129 953 $

Expense

Pro Players Total Salaries74 886 666 $
Farm Players Total Salaries1 585 472 $
Coaches Total Salaries1 457 500 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses56 094 815 $
Farm Year To Date Expenses1 700 261 $
Pro Salary Cap To Date56 094 815 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 659 004 $
Farm Estimated Season Revenue880 299 $
Pro Remaining Season Days38
Pro Expenses Per Days505 294 $
Pro Estimated Expenses19 201 172 $
Farm Remaining Season Days33
Farm Expenses Per Days14 727 $
Farm Estimated Expenses485 991 $
Estimated Season Expenses19 687 163 $
Season Salary Cap76 344 166 $
Estimate Under Maximum Salary Cap of 82 500 000 $6 155 834 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 13 344 166 $
Current Bank Account30 302 974 $
Projected Bank Account25 155 114 $

Pro Players Salaries

Tyler Seguin 9 850 000 $ (4)
Ryan Nugent-Hopkins 6 000 000 $ (1)
Johnny Boychuk 6 000 000 $ (2)
Nick Foligno 5 500 000 $ (1)
Jakob Silfverberg 5 250 000 $ (4)
Jon Marchessault 5 000 000 $ (5)
T.J. Brodie 4 650 000 $ (1)
Braden Holtby 4 000 000 $ (1)
Colin Miller 3 875 000 $ (1)
Matt Murray 3 750 000 $ (1)
Ryan Dzingel 3 375 000 $ (1)
Andrew Cogliano 3 250 000 $ (1)
Radko Gudas 2 500 000 $ (3)
Mikko Koivu 1 750 000 $ (1)
Cedric Paquette 1 650 000 $ (1)
Michael Stone 1 500 000 $ (1)
Andrej Sekera 1 500 000 $ (2)
Chris Wagner 1 350 000 $ (3)
Nicolas Deslauriers 1 000 000 $ (2)
Brett Howden 863 333 $ (1)
Riley Stillman 773 333 $ (2)
Teddy Blueger 750 000 $ (1)
Andrew Hammond 750 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2020 : 74 886 666 $
Year 2021 : 33 223 333 $
Year 2022 : 23 950 000 $
Year 2023 : 20 100 000 $
Salary Average Commitment
Year 2020 : 54 436 667 $
Year 2021 : 19 023 334 $
Year 2022 : 15 000 001 $
Year 2023 : 10 250 001 $
Salary Cap with 1 Way Contract
Year 2020 : 74 886 666 $
Year 2021 : 33 223 333 $
Year 2022 : 23 950 000 $
Year 2023 : 20 100 000 $

Farm Players Salaries

Stuart Skinner 87 500 $ (2)
Cory Conacher 85 000 $ (1)
Niclas Almari 80 917 $ (1)
Sean Durzi 80 917 $ (1)
Eric Tangradi (Out of Payroll) 80 000 $ (1)
Joseph Woll 80 000 $ (2)
Mason Jobst 79 250 $ (1)
Marian Studenic 77 583 $ (1)
Maksim Sushko 77 500 $ (1)
Ross Colton 76 750 $ (1)
Alexander True 76 333 $ (1)
Jordy Bellerive 73 334 $ (1)
Parker Wotherspoon 73 222 $ (1)
Colby Cave 70 000 $ (1)
Travis St. Denis 70 000 $ (1)
Nick DeSimone 70 000 $ (1)
Dalton Prout 70 000 $ (1)
Boo Nieves 70 000 $ (1)
Colby Sissons 69 667 $ (2)
Matt Donovan 67 500 $ (1)
Brett Murray 50 000 $ (1)
Jani Hakanpaa 50 000 $ (1)
Thomas Di Pauli 50 000 $ (1)
Total Farm Players23
Salary Commitment
Year 2020 : 1 665 473 $
Year 2021 : 237 167 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 595 473 $
Year 2021 : 237 167 $
Year 2022 : 0 $
Year 2023 : 0 $

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6000 - 110 $ - 4 321 - 72,02%
Level 2: 5000 - 65 $ - 3 778 - 75,56%
Level 3: 2000 - 45 $ - 1 401 - 70,03%
Level 4: 4000 - 22 $ - 3 841 - 96,03%
Luxury : 1000 - 225 $ - 670 - 66,96%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25 $ - 1 967 - 98,37%
Farm Level 2: 1000 - 12 $ - 975 - 97,49%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %14 011 - 77,84%
Average Income per Game1 518 430 $
Year to Date Revenue48 589 751 $
Farm
Home Games Left9
Average Attendance - %2 942 - 98,08%
Average Income per Game90 719 $
Year to Date Revenue2 903 004 $

Expense

Pro Players Total Salaries79 466 388 $
Farm Players Total Salaries1 723 914 $
Coaches Total Salaries672 600 $
Luxury Taxe Total0 $
Special Salary Cap Value2 000 000 $
Pro Year To Date Expenses53 856 058 $
Farm Year To Date Expenses1 359 111 $
Pro Salary Cap To Date52 120 058 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 665 867 $
Farm Estimated Season Revenue816 470 $
Pro Remaining Season Days38
Pro Expenses Per Days533 776 $
Pro Estimated Expenses20 283 488 $
Farm Remaining Season Days33
Farm Expenses Per Days12 390 $
Farm Estimated Expenses408 870 $
Estimated Season Expenses20 692 358 $
Season Salary Cap79 813 988 $
Estimate Under Maximum Salary Cap of 82 500 000 $2 686 012 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 16 813 988 $
Current Bank Account15 164 564 $
Projected Bank Account8 954 543 $

Pro Players Salaries

Logan Couture 8 000 000 $ (4)
Mike Hoffman 7 000 000 $ (1)
Joe Pavelski 7 000 000 $ (2)
Ilya Kovalchuk 6 990 000 $ (1)
Cam Fowler 6 500 000 $ (3)
Nikolaj Ehlers 6 000 000 $ (3)
Hampus Lindholm 5 205 556 $ (2)
Brandon Tanev 3 500 000 $ (4)
Petr Mrazek 3 125 000 $ (1)
Derek Ryan 3 125 000 $ (1)
Dan Hamhuis 2 900 000 $ (1)
Anders Nilsson 2 600 000 $ (1)
Alex Iafallo 2 425 000 $ (1)
Blake Comeau 2 400 000 $ (1)
Troy Stecher (Out of Payroll) 2 325 000 $ (1)
Mattias Janmark 2 300 000 $ (1)
Mikhail Sergachev 1 744 166 $ (1)
Ben Hutton 1 500 000 $ (1)
Jake Debrusk 1 288 333 $ (1)
Andrei Svechnikov 925 000 $ (1)
Kaapo Kakko 925 000 $ (2)
Travis Dermott 863 333 $ (1)
Jesper Bratt 825 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2020 : 79 466 388 $
Year 2021 : 37 130 556 $
Year 2022 : 24 000 000 $
Year 2023 : 11 500 000 $
Salary Average Commitment
Year 2020 : 68 460 554 $
Year 2021 : 29 524 722 $
Year 2022 : 16 394 166 $
Year 2023 : 11 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 79 466 388 $
Year 2021 : 37 130 556 $
Year 2022 : 24 000 000 $
Year 2023 : 11 500 000 $

Farm Players Salaries

Vili Saarijarvi 93 000 $ (1)
Brandon Hickey 92 500 $ (1)
Nicolas Meloche 92 500 $ (1)
Alexander Romanov 89 417 $ (2)
Timothy Liljegren 89 417 $ (1)
Evgeny Svechnikov 87 413 $ (1)
Oscar Fantenberg 85 000 $ (1)
Nolan Vesey 81 750 $ (1)
Matthew Highmore (Out of Payroll) 77 583 $ (1)
Mason Marchment 76 750 $ (1)
Ben Gleason 76 167 $ (2)
Nick Shore 75 000 $ (1)
Keegan Lowe 70 000 $ (1)
Rinat Valiev 70 000 $ (1)
Michael Mersch 70 000 $ (1)
Matt Petgrave 70 000 $ (2)
Nathan Walker 70 000 $ (1)
Spencer Martin 70 000 $ (1)
Andrew MacWilliam 70 000 $ (1)
Carter Camper 70 000 $ (2)
Ryan Stanton 70 000 $ (1)
Michael McCarron 70 000 $ (1)
Fredrik Claesson 70 000 $ (1)
Evan Polei 50 000 $ (1)
Anthony Louis 50 000 $ (1)
Zac Leslie 0 $ (0)
Josiah Didier 0 $ (0)
Emile Poirier 0 $ (0)
Ryan Horvat 0 $ (0)
Total Farm Players29
Salary Commitment
Year 2020 : 1 886 496 $
Year 2021 : 305 584 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 516 496 $
Year 2021 : 305 584 $
Year 2022 : 0 $
Year 2023 : 0 $

Maroons



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena de Verdun
Level 1: 6000 - 100 $ - 4 673 - 77,88%
Level 2: 5000 - 60 $ - 4 708 - 94,16%
Level 3: 2000 - 35 $ - 1 918 - 95,91%
Level 4: 4000 - 20 $ - 3 859 - 96,48%
Luxury : 1000 - 200 $ - 735 - 73,49%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 508 - 75,40%
Farm Level 2: 1000 - 15 $ - 763 - 76,32%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %15 893 - 88,29%
Average Income per Game1 551 174 $
Year to Date Revenue49 637 562 $
Farm
Home Games Left9
Average Attendance - %2 271 - 75,71%
Average Income per Game95 699 $
Year to Date Revenue3 062 358 $

Expense

Pro Players Total Salaries60 473 090 $
Farm Players Total Salaries1 129 867 $
Coaches Total Salaries860 000 $
Luxury Taxe Total0 $
Special Salary Cap Value3 250 000 $
Pro Year To Date Expenses52 808 942 $
Farm Year To Date Expenses1 024 873 $
Pro Salary Cap To Date52 808 942 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 960 564 $
Farm Estimated Season Revenue861 288 $
Pro Remaining Season Days38
Pro Expenses Per Days408 487 $
Pro Estimated Expenses15 522 506 $
Farm Remaining Season Days33
Farm Expenses Per Days8 206 $
Farm Estimated Expenses270 798 $
Estimated Season Expenses15 793 304 $
Season Salary Cap64 583 090 $
Estimate Under Maximum Salary Cap of 82 500 000 $17 916 910 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 1 583 090 $
Current Bank Account46 239 058 $
Projected Bank Account45 267 606 $

Pro Players Salaries

Andrew Poturalski 10 900 000 $ (1)
Jacob Trouba (Out of Payroll) 8 000 000 $ (4)
Matthew Tkachuk 7 000 000 $ (2)
Ryan McDonagh (Out of Payroll) 6 750 000 $ (4)
Kevin Shattenkirk 6 650 000 $ (3)
John Gibson 6 400 000 $ (4)
Cory Schneider 6 000 000 $ (2)
Nick Schmaltz (Out of Payroll) 5 850 000 $ (4)
Esa Lindell (Out of Payroll) 5 800 000 $ (4)
Bo Horvat 5 500 000 $ (3)
Pierre-Luc Dubois 3 394 166 $ (1)
Carl Gunnarsson 1 750 000 $ (1)
Nick Ritchie 1 498 925 $ (1)
Nicolas Aube-Kubel 1 075 000 $ (2)
John Leonard 925 000 $ (2)
Casey Mittelstadt 925 000 $ (1)
Kieffer Bellows 894 166 $ (2)
Filip Zadina 875 000 $ (2)
Ty Dellandrea 863 333 $ (3)
John Hayden 750 000 $ (1)
Brian Pinho 750 000 $ (2)
Vince Dunn 722 500 $ (1)
Dylan McIlrath 700 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2020 : 83 973 090 $
Year 2021 : 60 582 499 $
Year 2022 : 43 063 333 $
Year 2023 : 32 800 000 $
Salary Average Commitment
Year 2020 : 68 223 090 $
Year 2021 : 57 582 499 $
Year 2022 : 39 063 333 $
Year 2023 : 26 300 000 $
Salary Cap with 1 Way Contract
Year 2020 : 83 973 090 $
Year 2021 : 63 332 499 $
Year 2022 : 45 813 333 $
Year 2023 : 32 800 000 $

Farm Players Salaries

Rasmus Sandin 92 500 $ (2)
Keegan Kolesar 90 500 $ (1)
Noah Juulsen 86 333 $ (1)
Ryan McLeod 83 417 $ (1)
Lucas Carlsson 79 250 $ (2)
Andy Andreoff 75 000 $ (1)
Skyler McKenzie 74 167 $ (2)
Manuel Wiederer 73 700 $ (1)
Ethan Prow 72 500 $ (1)
Jack Rodewald 72 500 $ (1)
Philippe Desrosiers 70 000 $ (1)
Hunter Warner 70 000 $ (1)
Colby Williams 70 000 $ (1)
Tyler Wotherspoon 70 000 $ (1)
Beau Bennett 50 000 $ (1)
Anton Karlsson 50 000 $ (1)
Total Farm Players16
Salary Commitment
Year 2020 : 1 179 867 $
Year 2021 : 245 917 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 179 867 $
Year 2021 : 245 917 $
Year 2022 : 0 $
Year 2023 : 0 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisee
Level 1: 6000 - 80 $ - 5 838 - 97,29%
Level 2: 5000 - 50 $ - 4 807 - 96,13%
Level 3: 2000 - 25 $ - 1 977 - 98,86%
Level 4: 4000 - 10 $ - 3 998 - 99,94%
Luxury : 1000 - 160 $ - 970 - 97,02%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25 $ - 1 936 - 96,82%
Farm Level 2: 1000 - 10 $ - 980 - 97,99%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %17 589 - 97,72%
Average Income per Game1 418 434 $
Year to Date Revenue45 389 884 $
Farm
Home Games Left8
Average Attendance - %2 916 - 97,21%
Average Income per Game86 735 $
Year to Date Revenue2 862 259 $

Expense

Pro Players Total Salaries63 771 499 $
Farm Players Total Salaries1 504 584 $
Coaches Total Salaries660 000 $
Luxury Taxe Total0 $
Special Salary Cap Value3 550 000 $
Pro Year To Date Expenses50 677 961 $
Farm Year To Date Expenses1 306 533 $
Pro Salary Cap To Date50 677 961 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 765 905 $
Farm Estimated Season Revenue693 881 $
Pro Remaining Season Days38
Pro Expenses Per Days429 143 $
Pro Estimated Expenses16 307 434 $
Farm Remaining Season Days33
Farm Expenses Per Days10 790 $
Farm Estimated Expenses356 070 $
Estimated Season Expenses16 663 504 $
Season Salary Cap67 981 499 $
Estimate Under Maximum Salary Cap of 82 500 000 $14 518 501 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 4 981 499 $
Current Bank Account48 606 564 $
Projected Bank Account45 402 846 $

Pro Players Salaries

Sebastian Aho 8 454 000 $ (4)
Craig Anderson 6 999 999 $ (2)
David Backes 6 000 000 $ (1)
Brandon Dubinsky 5 850 000 $ (1)
Alexander Wennberg 4 900 000 $ (2)
Shayne Gostisbehere 4 500 000 $ (2)
Justin Abdelkader 4 250 000 $ (2)
Mathieu Perreault 4 125 000 $ (1)
Travis Sanheim 3 250 000 $ (1)
Gabriel Dumont 2 900 000 $ (1)
Garrett Wilson 2 900 000 $ (1)
Joel Farabee 925 000 $ (2)
Lawrence Pilut 925 000 $ (1)
Kirby Dach 925 000 $ (2)
Ryan Lindgren 925 000 $ (2)
Nils Hoglander 891 667 $ (3)
David Ayres 750 000 $ (1)
Cole Schneider 750 000 $ (1)
Dan Vladar 750 000 $ (3)
Joel L'Esperance 722 500 $ (1)
C.J. Smith 700 000 $ (1)
Doyle Somerby 700 000 $ (1)
Philippe Myers 678 333 $ (3)
Total Pro Players23
Salary Commitment
Year 2020 : 63 771 499 $
Year 2021 : 36 070 666 $
Year 2022 : 12 645 667 $
Year 2023 : 8 454 000 $
Salary Average Commitment
Year 2020 : 54 146 499 $
Year 2021 : 34 198 999 $
Year 2022 : 10 774 000 $
Year 2023 : 8 454 000 $
Salary Cap with 1 Way Contract
Year 2020 : 63 771 499 $
Year 2021 : 34 198 999 $
Year 2022 : 10 774 000 $
Year 2023 : 8 454 000 $

Farm Players Salaries

Vitali Kravtsov 92 500 $ (1)
Simon Benoit 92 500 $ (2)
Andrew Oglevie 92 500 $ (1)
Mitchell Stephens 83 333 $ (1)
Martin Fehervary 80 584 $ (1)
Josh Brook 79 500 $ (1)
Mikhail Vorobyev 78 417 $ (1)
Eric Knodel (Out of Payroll) 75 000 $ (1)
Calle Rosen 75 000 $ (1)
Pat Nagle 75 000 $ (1)
Hudson Fasching 73 750 $ (1)
Kyle Keyser 73 333 $ (3)
Aaron Ness 72 500 $ (1)
Morgan Klimchuk 70 000 $ (1)
Adam Johnson 70 000 $ (1)
Ian McCoshen 70 000 $ (1)
Brent Pedersen 70 000 $ (1)
Kevin Czuczman 70 000 $ (1)
Patrick Brown 70 000 $ (1)
Cavan Fitzgerald 65 667 $ (1)
C.J. Suess 50 000 $ (1)
Total Farm Players21
Salary Commitment
Year 2020 : 1 579 583 $
Year 2021 : 165 833 $
Year 2022 : 73 333 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 487 083 $
Year 2021 : 98 333 $
Year 2022 : 73 333 $
Year 2023 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameEdmonton Coliseum
Level 1: 6000 - 105 $ - 4 480 - 74,66%
Level 2: 5000 - 65 $ - 3 754 - 75,07%
Level 3: 2000 - 38 $ - 1 859 - 92,95%
Level 4: 4000 - 23 $ - 3 095 - 77,36%
Luxury : 1000 - 190 $ - 760 - 76,03%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 528 - 76,42%
Farm Level 2: 1000 - 15 $ - 797 - 79,74%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %13 947 - 77,48%
Average Income per Game1 490 917 $
Year to Date Revenue47 709 342 $
Farm
Home Games Left8
Average Attendance - %2 326 - 77,53%
Average Income per Game97 529 $
Year to Date Revenue3 218 462 $

Expense

Pro Players Total Salaries59 000 001 $
Farm Players Total Salaries1 880 584 $
Coaches Total Salaries675 000 $
Luxury Taxe Total0 $
Special Salary Cap Value6 750 000 $
Pro Year To Date Expenses50 478 206 $
Farm Year To Date Expenses1 614 030 $
Pro Salary Cap To Date50 478 206 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 418 252 $
Farm Estimated Season Revenue780 233 $
Pro Remaining Season Days38
Pro Expenses Per Days397 333 $
Pro Estimated Expenses15 098 654 $
Farm Remaining Season Days33
Farm Expenses Per Days13 487 $
Farm Estimated Expenses445 071 $
Estimated Season Expenses15 543 725 $
Season Salary Cap66 425 001 $
Estimate Under Maximum Salary Cap of 82 500 000 $16 074 999 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 3 425 001 $
Current Bank Account11 041 807 $
Projected Bank Account9 696 567 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (3)
Bobby Ryan (Out of Payroll) 7 250 000 $ (2)
Kyle Okposo 6 000 000 $ (3)
James Neal 5 750 000 $ (3)
Anton Stralman 5 500 000 $ (2)
Evgeni Dadonov 5 000 000 $ (3)
Brendan Smith 4 350 000 $ (1)
Thomas Greiss 3 600 000 $ (2)
Michal Kempny 2 500 000 $ (2)
Justin Holl 2 000 000 $ (1)
Jordan Oesterle 1 400 000 $ (1)
Adam Erne 1 050 000 $ (1)
Christian Djoos 1 000 000 $ (1)
Tomas Nosek 1 000 000 $ (1)
Dennis Gilbert 925 000 $ (2)
Alex Biega 875 000 $ (1)
Owen Tippett (Out of Payroll) 863 333 $ (2)
Cody Glass (Out of Payroll) 863 333 $ (2)
Sam Gagner 850 000 $ (1)
Ben Street 850 000 $ (1)
Nathan Gerbe 750 000 $ (2)
Kaapo Kahkonen 725 000 $ (2)
Jordan Nolan 700 000 $ (2)
Frederik Gauthier 675 000 $ (1)
Gaetan Haas 500 001 $ (1)
Micheal Ferland (1 Way Contract) 500 000 $ (1)
-1 Way Contract Salary Cap : 500 000 $
Total Pro Players26
Salary Commitment
Year 2020 : 67 976 667 $
Year 2021 : 52 926 666 $
Year 2022 : 29 250 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 61 564 167 $
Year 2021 : 46 989 166 $
Year 2022 : 30 120 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 67 976 667 $
Year 2021 : 52 926 666 $
Year 2022 : 29 250 000 $
Year 2023 : 0 $

Farm Players Salaries

Tim Stutzle 92 500 $ (3)
Martin Kaut 92 500 $ (2)
Trent Frederic 92 500 $ (1)
Barrett Hayton 89 417 $ (1)
Kristian Vesalainen 87 500 $ (2)
Jake Bean 87 500 $ (2)
Haydn Fleury 85 000 $ (1)
Erik Condra 80 000 $ (1)
Leon Gawanke 79 667 $ (1)
Paul Cotter 77 000 $ (1)
Morgan Geekie 76 333 $ (2)
Kale Clague 76 167 $ (2)
Garret Sparks 75 000 $ (1)
Austin Poganski 75 000 $ (1)
Calvin Pickard 75 000 $ (1)
Andy Welinski 75 000 $ (1)
Cam Dineen 74 500 $ (2)
Alexandre Fortin 70 667 $ (1)
Josh Teves 70 000 $ (1)
Brad Thiessen 70 000 $ (2)
Mario Kempe 70 000 $ (1)
Corey Tropp 70 000 $ (1)
Zach Trotman 70 000 $ (1)
Kole Sherwood 69 333 $ (1)
Vincent Arseneau 0 $ (0)
Kurtis Gabriel 0 $ (0)
John McCarron 0 $ (0)
Thomas Gregoire 0 $ (0)
Matt Abt 0 $ (0)
Hunter Fejes 0 $ (0)
Michael Kapla 0 $ (0)
Total Farm Players31
Salary Commitment
Year 2020 : 1 880 584 $
Year 2021 : 657 000 $
Year 2022 : 92 500 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 880 584 $
Year 2021 : 657 000 $
Year 2022 : 92 500 $
Year 2023 : 0 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSunrise Arena
Level 1: 6000 - 100 $ - 4 628 - 77,13%
Level 2: 5000 - 60 $ - 4 690 - 93,80%
Level 3: 2000 - 35 $ - 1 925 - 96,25%
Level 4: 4000 - 20 $ - 3 867 - 96,68%
Luxury : 1000 - 200 $ - 753 - 75,28%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 549 - 77,47%
Farm Level 2: 1000 - 15 $ - 775 - 77,47%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %15 862 - 88,12%
Average Income per Game1 548 739 $
Year to Date Revenue49 559 660 $
Farm
Home Games Left9
Average Attendance - %2 324 - 77,47%
Average Income per Game98 115 $
Year to Date Revenue3 139 675 $

Expense

Pro Players Total Salaries73 805 833 $
Farm Players Total Salaries2 302 717 $
Coaches Total Salaries866 000 $
Luxury Taxe Total0 $
Special Salary Cap Value4 250 000 $
Pro Year To Date Expenses51 872 543 $
Farm Year To Date Expenses1 725 759 $
Pro Salary Cap To Date49 992 543 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 938 654 $
Farm Estimated Season Revenue883 034 $
Pro Remaining Season Days38
Pro Expenses Per Days497 372 $
Pro Estimated Expenses18 900 136 $
Farm Remaining Season Days33
Farm Expenses Per Days16 336 $
Farm Estimated Expenses539 088 $
Estimated Season Expenses19 439 224 $
Season Salary Cap75 921 833 $
Estimate Under Maximum Salary Cap of 82 500 000 $6 578 167 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 12 921 833 $
Current Bank Account40 647 983 $
Projected Bank Account36 030 447 $

Pro Players Salaries

Mats Zuccarello 6 000 000 $ (3)
Taylor Hall 6 000 000 $ (1)
Tyson Barrie 5 500 000 $ (1)
Pekka Rinne 5 000 000 $ (1)
Mike Matheson 4 875 000 $ (2)
Vincent Trocheck 4 750 000 $ (2)
Nikita Gusev 4 500 001 $ (1)
Andrew Ladd (1 Way Contract) 4 425 000 $ (1)
-1 Way Contract Salary Cap : 4 425 000 $
Antti Raanta 4 250 000 $ (1)
Trevor Daley 3 166 666 $ (1)
Patrik Nemeth (Out of Payroll) 3 000 000 $ (1)
Matt Moulson 3 000 000 $ (1)
Travis Zajac 2 875 000 $ (1)
Marcus Foligno 2 875 000 $ (1)
Greg Pateryn 2 500 000 $ (1)
Tim Schaller 2 500 000 $ (1)
Rocco Grimaldi 2 000 000 $ (1)
Garnet Hathaway 1 500 000 $ (3)
Josh Archibald 1 500 000 $ (2)
Nathan Beaulieu 1 250 000 $ (2)
Josh Norris 925 000 $ (1)
Jonas Siegenthaler 714 166 $ (1)
Marcus Hogberg 700 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2020 : 73 805 833 $
Year 2021 : 19 875 000 $
Year 2022 : 7 500 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 47 980 833 $
Year 2021 : 9 925 000 $
Year 2022 : 7 500 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 73 805 833 $
Year 2021 : 19 875 000 $
Year 2022 : 7 500 000 $
Year 2023 : 0 $

Farm Players Salaries

Aaron Dell 190 000 $ (1)
Jakub Zboril 128 800 $ (1)
Scott Wilson 105 000 $ (1)
Tye Felhaber 92 500 $ (1)
Bobby Nardella 92 500 $ (1)
Brayden Burke 92 500 $ (2)
Otto Leskinen 92 500 $ (1)
Andrew Peeke 91 667 $ (1)
Adam Werner 84 250 $ (2)
Libor Hajek 83 333 $ (2)
Pavel Shen 80 917 $ (1)
Pascal Laberge 78 083 $ (2)
Antoine Morand 77 833 $ (1)
Aleksi Saarela 75 333 $ (1)
Ville Husso 75 000 $ (2)
Miikka Salomaki 75 000 $ (1)
Dylan Sikura 75 000 $ (1)
Anthony Stolarz 75 000 $ (1)
Jonathan Ang 74 500 $ (2)
Joachim Blichfeld 73 667 $ (1)
Bokondji Imama 70 667 $ (1)
Dylan Gambrell 70 000 $ (1)
Jacob de La Rose 70 000 $ (1)
Mike Vecchione 70 000 $ (1)
Nolan Stevens 70 000 $ (1)
Maxim Letunov 70 000 $ (1)
Jalen Smereck 68 667 $ (1)
Jacob Nilsson 0 $ (0)
Jeff Taylor 0 $ (0)
Jonathan Racine 0 $ (0)
Clark Bishop 0 $ (0)
Total Farm Players31
Salary Commitment
Year 2020 : 2 302 717 $
Year 2021 : 487 666 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 252 717 $
Year 2021 : 437 666 $
Year 2022 : 0 $
Year 2023 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - 85 $ - 5 822 - 97,03%
Level 2: 5000 - 60 $ - 4 847 - 96,94%
Level 3: 2000 - 35 $ - 1 951 - 97,53%
Level 4: 4000 - 20 $ - 3 847 - 96,18%
Luxury : 1000 - 180 $ - 946 - 94,58%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 527 - 76,36%
Farm Level 2: 1000 - 15 $ - 772 - 77,18%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %17 413 - 96,74%
Average Income per Game1 640 715 $
Year to Date Revenue52 502 881 $
Farm
Home Games Left9
Average Attendance - %2 299 - 76,64%
Average Income per Game96 897 $
Year to Date Revenue3 100 708 $

Expense

Pro Players Total Salaries80 408 999 $
Farm Players Total Salaries1 867 750 $
Coaches Total Salaries1 567 031 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses59 259 833 $
Farm Year To Date Expenses1 375 472 $
Pro Salary Cap To Date59 259 833 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 766 435 $
Farm Estimated Season Revenue872 074 $
Pro Remaining Season Days38
Pro Expenses Per Days545 707 $
Pro Estimated Expenses20 736 866 $
Farm Remaining Season Days33
Farm Expenses Per Days13 295 $
Farm Estimated Expenses438 735 $
Estimated Season Expenses21 175 601 $
Season Salary Cap81 976 030 $
Estimate Under Maximum Salary Cap of 82 500 000 $523 970 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 18 976 030 $
Current Bank Account8 261 379 $
Projected Bank Account2 724 287 $

Pro Players Salaries

Auston Matthews 11 634 000 $ (4)
Brent Burns 8 000 000 $ (2)
Tuukka Rask 7 000 000 $ (1)
Tyler Myers (1 Way Contract) 6 000 000 $ (4)
Mikael Granlund 5 750 000 $ (1)
Patric Hornqvist 5 300 000 $ (2)
J.T. Miller 5 250 000 $ (3)
Dmitry Orlov 5 100 000 $ (2)
Charlie Coyle 4 250 000 $ (5)
Roman Polak 3 000 000 $ (1)
Tomas Tatar 2 650 000 $ (1)
Joel Armia 2 600 000 $ (1)
Sam Bennett 2 550 000 $ (1)
Brian Boyle 1 750 000 $ (1)
Jack Campbell 1 650 000 $ (2)
Markus Granlund 1 300 000 $ (1)
Jacob Larsson 1 200 000 $ (2)
Cody Eakin 1 000 000 $ (1)
Vinnie Hinostroza 1 000 000 $ (1)
Jesperi Kotkaniemi 900 000 $ (1)
Miro Heiskanen 894 166 $ (1)
Cale Makar 880 833 $ (2)
Reid Boucher 750 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2020 : 80 408 999 $
Year 2021 : 49 264 833 $
Year 2022 : 27 134 000 $
Year 2023 : 21 884 000 $
Salary Average Commitment
Year 2020 : 77 833 999 $
Year 2021 : 49 289 833 $
Year 2022 : 28 134 000 $
Year 2023 : 22 884 000 $
Salary Cap with 1 Way Contract
Year 2020 : 80 408 999 $
Year 2021 : 49 264 833 $
Year 2022 : 27 134 000 $
Year 2023 : 21 884 000 $

Farm Players Salaries

Mikkel Boedker 100 000 $ (1)
Rob O'Gara 92 500 $ (1)
Yannick Weber 90 000 $ (1)
Logan Brown 87 500 $ (2)
Logan Stanley 86 333 $ (2)
Kody Clark 83 917 $ (1)
Brett Sutter 80 000 $ (1)
T.J. Tynan 80 000 $ (1)
Chris Terry 80 000 $ (1)
Matt Read 80 000 $ (1)
Greg Carey 75 000 $ (1)
Paul Thompson 75 000 $ (1)
J.T. Brown 75 000 $ (1)
Jacob MacDonald 72 500 $ (1)
Alex Lyon 70 000 $ (1)
Joey LaLeggia 70 000 $ (1)
Matt Tennyson 70 000 $ (1)
Vincent LoVerde 70 000 $ (1)
Sam Carrick 70 000 $ (1)
Peter Cehlarik 70 000 $ (1)
Stefan Noesen 70 000 $ (1)
Zane McIntyre 70 000 $ (1)
Dmitry Osipov 50 000 $ (1)
Vincent Desharnais 50 000 $ (1)
Ryan Schmelzer 50 000 $ (1)
Total Farm Players25
Salary Commitment
Year 2020 : 1 867 750 $
Year 2021 : 173 833 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 837 750 $
Year 2021 : 173 833 $
Year 2022 : 0 $
Year 2023 : 0 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone arena
Level 1: 6000 - 95 $ - 5 533 - 92,22%
Level 2: 5000 - 62 $ - 3 813 - 76,25%
Level 3: 2000 - 35 $ - 1 560 - 78,01%
Level 4: 4000 - 22 $ - 3 680 - 92,00%
Luxury : 1000 - 175 $ - 950 - 95,05%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30 $ - 1 899 - 94,95%
Farm Level 2: 1000 - 12 $ - 962 - 96,22%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %15 537 - 86,32%
Average Income per Game1 614 669 $
Year to Date Revenue50 054 729 $
Farm
Home Games Left9
Average Attendance - %2 861 - 95,37%
Average Income per Game102 545 $
Year to Date Revenue3 281 445 $

Expense

Pro Players Total Salaries69 316 666 $
Farm Players Total Salaries1 858 407 $
Coaches Total Salaries720 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 725 000 $
Pro Year To Date Expenses52 187 702 $
Farm Year To Date Expenses1 544 241 $
Pro Salary Cap To Date52 187 702 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue16 146 687 $
Farm Estimated Season Revenue922 906 $
Pro Remaining Season Days38
Pro Expenses Per Days466 111 $
Pro Estimated Expenses17 712 218 $
Farm Remaining Season Days33
Farm Expenses Per Days13 644 $
Farm Estimated Expenses450 252 $
Estimated Season Expenses18 162 470 $
Season Salary Cap72 761 666 $
Estimate Under Maximum Salary Cap of 82 500 000 $9 738 334 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 9 761 666 $
Current Bank Account9 492 694 $
Projected Bank Account8 399 817 $

Pro Players Salaries

Brayden Point 6 750 000 $ (2)
Aleksander Barkov 5 900 000 $ (2)
Jaccob Slavin 5 300 000 $ (3)
Carl Soderberg 5 200 000 $ (1)
Samuel Girard 5 000 000 $ (5)
Milan Lucic (1 Way Contract) 4 925 000 $ (1)
-1 Way Contract Salary Cap : 4 925 000 $
Rickard Rakell 3 800 000 $ (2)
Karl Alzner (1 Way Contract) 3 550 000 $ (2)
-1 Way Contract Salary Cap : 3 550 000 $
Cal Clutterbuck 3 500 000 $ (2)
James Reimer 3 400 000 $ (1)
Sven Baertschi 3 366 666 $ (1)
Cam Talbot 3 000 000 $ (3)
Vladimir Sobotka (1 Way Contract) 2 425 000 $ (1)
-1 Way Contract Salary Cap : 2 425 000 $
Anthony Duclair 1 650 000 $ (1)
Brendan Lemieux 1 550 000 $ (2)
Jordan Weal 1 400 000 $ (1)
Robert Bortuzzo 1 375 000 $ (2)
Mark Letestu (1 Way Contract) 925 000 $ (1)
-1 Way Contract Salary Cap : 925 000 $
Vladislav Gavrikov 925 000 $ (3)
Adam Fox 925 000 $ (2)
Kevin Connauton 900 000 $ (1)
Michael Hutchinson 725 000 $ (2)
Austin Czarnik 725 000 $ (2)
Mark Jankowski 700 000 $ (1)
Matthew Nieto 700 000 $ (1)
Troy Grosenick 700 000 $ (1)
Total Pro Players26
Salary Commitment
Year 2020 : 69 316 666 $
Year 2021 : 46 631 111 $
Year 2022 : 16 766 667 $
Year 2023 : 5 000 000 $
Salary Average Commitment
Year 2020 : 58 391 666 $
Year 2021 : 35 725 000 $
Year 2022 : 5 100 000 $
Year 2023 : 250 000 $
Salary Cap with 1 Way Contract
Year 2020 : 69 316 666 $
Year 2021 : 43 025 000 $
Year 2022 : 14 225 000 $
Year 2023 : 5 000 000 $

Farm Players Salaries

Scott Wedgewood 140 000 $ (1)
Jake Christiansen 92 500 $ (3)
Jonas Johansson 92 500 $ (1)
Alexandre Texier 89 750 $ (2)
Brandon Hagel 88 083 $ (1)
Ilya Lyubushkin 87 413 $ (1)
Lukas Jasek 85 333 $ (2)
Tom Kuhnhackl 85 000 $ (1)
Philipp Kurashev 84 250 $ (2)
Nicolas Hague 79 167 $ (2)
Jakub Skarek 77 833 $ (3)
Egor Sharangovich 77 583 $ (1)
Kirill Maksimov 77 500 $ (2)
Connor Ingram 75 917 $ (3)
Mason Appleton 75 800 $ (2)
Joona Luoto 74 167 $ (2)
Connor Bunnaman 73 667 $ (2)
Nick Seeler 72 500 $ (1)
Louie Belpedio 70 000 $ (1)
Brad Hunt 70 000 $ (1)
Cameron Schilling 70 000 $ (1)
Dmytro Timashov 69 444 $ (1)
Brady Keeper 50 000 $ (1)
Total Farm Players23
Salary Commitment
Year 2020 : 1 858 407 $
Year 2021 : 900 084 $
Year 2022 : 246 250 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 858 407 $
Year 2021 : 885 884 $
Year 2022 : 246 250 $
Year 2023 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBlue Shirt Stadium
Level 1: 6000 - 100 $ - 4 719 - 78,64%
Level 2: 5000 - 60 $ - 4 756 - 95,12%
Level 3: 2000 - 35 $ - 1 897 - 94,86%
Level 4: 4000 - 20 $ - 3 883 - 97,07%
Luxury : 1000 - 200 $ - 774 - 77,41%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 562 - 78,09%
Farm Level 2: 1000 - 15 $ - 787 - 78,65%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %16 029 - 89,05%
Average Income per Game1 573 588 $
Year to Date Revenue50 354 806 $
Farm
Home Games Left8
Average Attendance - %2 348 - 78,28%
Average Income per Game99 026 $
Year to Date Revenue3 267 854 $

Expense

Pro Players Total Salaries77 775 356 $
Farm Players Total Salaries1 896 917 $
Coaches Total Salaries1 760 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses56 027 152 $
Farm Year To Date Expenses1 912 655 $
Pro Salary Cap To Date56 027 152 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 162 289 $
Farm Estimated Season Revenue792 207 $
Pro Remaining Season Days38
Pro Expenses Per Days525 836 $
Pro Estimated Expenses19 981 768 $
Farm Remaining Season Days33
Farm Expenses Per Days17 220 $
Farm Estimated Expenses568 260 $
Estimated Season Expenses20 550 028 $
Season Salary Cap79 535 356 $
Estimate Under Maximum Salary Cap of 82 500 000 $2 964 644 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 16 535 356 $
Current Bank Account36 520 007 $
Projected Bank Account30 924 475 $

Pro Players Salaries

Erik Karlsson 11 500 000 $ (4)
Matt Duchene 8 000 000 $ (4)
Kyle Connor 7 142 857 $ (5)
Brayden Schenn 6 500 000 $ (5)
Matt Niskanen 5 750 000 $ (1)
Rasmus Andersson 4 550 000 $ (5)
Nazem Kadri 4 500 000 $ (2)
Ron Hainsey 4 250 000 $ (1)
Philipp Grubauer 3 333 333 $ (1)
Eric Staal 3 250 000 $ (1)
Oskar Sundqvist 2 750 000 $ (3)
Nick Jensen 2 500 000 $ (3)
Brenden Dillon 2 250 000 $ (4)
Justin Williams 2 200 000 $ (1)
Pierre-Edouard Bellemare 1 800 000 $ (1)
Adam Pelech 1 450 000 $ (1)
Chandler Stephenson 1 050 000 $ (1)
Tyler Motte 975 000 $ (1)
Riley Sheahan 900 000 $ (1)
Jack Roslovic 894 166 $ (1)
Alexandar Georgiev 792 500 $ (1)
Anthony Bitetto 737 500 $ (2)
Jason Spezza 700 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2020 : 77 775 356 $
Year 2021 : 52 080 357 $
Year 2022 : 46 842 857 $
Year 2023 : 41 592 857 $
Salary Average Commitment
Year 2020 : 71 775 832 $
Year 2021 : 43 330 833 $
Year 2022 : 42 080 833 $
Year 2023 : 36 830 833 $
Salary Cap with 1 Way Contract
Year 2020 : 77 775 356 $
Year 2021 : 50 430 357 $
Year 2022 : 45 192 857 $
Year 2023 : 39 942 857 $

Farm Players Salaries

Aleksi Heponiemi 92 500 $ (2)
Adam Huska 92 500 $ (1)
Sheldon Dries 90 000 $ (1)
Justin Kloos 90 000 $ (1)
Noah Dobson 89 417 $ (1)
Josh Mahura 87 500 $ (2)
Jordan Kyrou 87 500 $ (2)
Caleb Jones 85 000 $ (2)
Adam Ruzicka 80 167 $ (2)
Nikolai Knyzhov 79 667 $ (2)
Dakota Joshua 79 250 $ (1)
Sasha Chmelevski 77 833 $ (2)
Jonathan Aspirot 76 833 $ (3)
Gustav Olofsson 75 000 $ (1)
Karson Kuhlman 75 000 $ (1)
Mitch Reinke 75 000 $ (1)
Alex Nedeljkovic (Out of Payroll) 73 750 $ (1)
Kalle Kossila 70 000 $ (1)
Jake Dotchin 70 000 $ (1)
Carter Verhaeghe 70 000 $ (1)
Patrick Russell 70 000 $ (1)
Tyler Graovac 70 000 $ (1)
Philippe Maillet 70 000 $ (1)
Ben Harpur 70 000 $ (1)
Sam Vigneault 0 $ (0)
Total Farm Players25
Salary Commitment
Year 2020 : 1 896 917 $
Year 2021 : 667 000 $
Year 2022 : 76 833 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 819 084 $
Year 2021 : 634 168 $
Year 2022 : 50 000 $
Year 2023 : 0 $

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameOctopus Arena
Level 1: 6000 - 130 $ - 3 649 - 60,82%
Level 2: 5000 - 85 $ - 2 884 - 57,67%
Level 3: 2000 - 50 $ - 1 229 - 61,43%
Level 4: 4000 - 25 $ - 2 855 - 71,38%
Luxury : 1000 - 250 $ - 616 - 61,63%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 515 - 75,77%
Farm Level 2: 1000 - 15 $ - 785 - 78,54%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %11 233 - 62,41%
Average Income per Game1 499 516 $
Year to Date Revenue47 984 510 $
Farm
Home Games Left9
Average Attendance - %2 301 - 76,69%
Average Income per Game96 578 $
Year to Date Revenue3 090 500 $

Expense

Pro Players Total Salaries80 773 462 $
Farm Players Total Salaries2 134 367 $
Coaches Total Salaries1 272 750 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses59 783 478 $
Farm Year To Date Expenses1 646 464 $
Pro Salary Cap To Date59 783 478 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 495 643 $
Farm Estimated Season Revenue869 203 $
Pro Remaining Season Days38
Pro Expenses Per Days546 575 $
Pro Estimated Expenses20 769 850 $
Farm Remaining Season Days33
Farm Expenses Per Days15 134 $
Farm Estimated Expenses499 422 $
Estimated Season Expenses21 269 272 $
Season Salary Cap82 046 212 $
Estimate Under Maximum Salary Cap of 82 500 000 $453 788 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 19 046 212 $
Current Bank Account19 837 912 $
Projected Bank Account12 933 486 $

Pro Players Salaries

John Tavares 10 950 000 $ (3)
John Carlson 8 000 000 $ (3)
Marc-Andre Fleury (Out of Payroll) 6 933 334 $ (2)
David Pastrnak 6 666 667 $ (3)
Mark Scheifele 6 125 000 $ (1)
Duncan Keith 5 538 462 $ (3)
Jeff Petry 5 500 000 $ (1)
Sami Vatanen 5 000 000 $ (1)
Zdeno Chara 4 500 000 $ (1)
Nick Bonino 4 100 000 $ (1)
Lars Eller 3 500 000 $ (3)
Andreas Johnsson 3 225 000 $ (3)
Cam Atkinson 2 937 500 $ (3)
Noel Acciari 1 666 666 $ (2)
Zemgus Girgensons 1 600 000 $ (1)
Oliver Bjorkstrand 1 250 000 $ (1)
Connor Brown 1 050 000 $ (1)
Dylan DeMelo 900 000 $ (1)
Carter Hart 730 833 $ (2)
Jujhar Khaira 600 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2020 : 80 773 462 $
Year 2021 : 50 148 462 $
Year 2022 : 40 817 629 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 75 919 295 $
Year 2021 : 48 519 295 $
Year 2022 : 39 188 462 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 80 773 462 $
Year 2021 : 50 148 462 $
Year 2022 : 40 817 629 $
Year 2023 : 0 $

Farm Players Salaries

Scott Harrington 166 700 $ (1)
Steven Santini 141 667 $ (1)
Ross Johnston 100 000 $ (2)
Henrik Borgstrom 92 500 $ (1)
David Sklenicka 92 500 $ (1)
Danil Yurtaykin 92 500 $ (1)
Mackenzie MacEachern 90 000 $ (2)
Gabriel Carlsson 89 417 $ (1)
Tim Soderlund 82 583 $ (1)
David Gustafsson 81 750 $ (1)
Isaac Ratcliffe 78 083 $ (1)
Ty Ronning 75 083 $ (2)
Markus Hannikainen 75 000 $ (1)
Tomas Jurco 75 000 $ (1)
Tanner Kaspick 73 917 $ (2)
Daniel Carr 70 000 $ (1)
Sam Anas 70 000 $ (1)
Kevin Poulin 70 000 $ (1)
Joseph Blandisi 70 000 $ (1)
Kyle Rau 70 000 $ (1)
Paul Carey 70 000 $ (1)
Rob Hamilton 70 000 $ (1)
Reece Willcox 70 000 $ (1)
Matt Luff 67 667 $ (1)
Yannick Veilleux 50 000 $ (1)
Will Pelletier 50 000 $ (1)
Eric Cornel 0 $ (0)
Total Farm Players27
Salary Commitment
Year 2020 : 2 134 367 $
Year 2021 : 339 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 134 367 $
Year 2021 : 339 000 $
Year 2022 : 0 $
Year 2023 : 0 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - 100 $ - 4 757 - 79,28%
Level 2: 5000 - 62 $ - 4 808 - 96,16%
Level 3: 2000 - 55 $ - 1 151 - 57,57%
Level 4: 4000 - 30 $ - 2 473 - 61,82%
Luxury : 1000 - 186 $ - 964 - 96,38%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30 $ - 1 939 - 96,95%
Farm Level 2: 1000 - 13 $ - 952 - 95,18%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %14 153 - 78,63%
Average Income per Game1 624 942 $
Year to Date Revenue50 373 203 $
Farm
Home Games Left8
Average Attendance - %2 891 - 96,36%
Average Income per Game105 112 $
Year to Date Revenue3 468 702 $

Expense

Pro Players Total Salaries75 226 189 $
Farm Players Total Salaries1 729 333 $
Coaches Total Salaries660 000 $
Luxury Taxe Total0 $
Special Salary Cap Value461 788 $
Pro Year To Date Expenses58 792 919 $
Farm Year To Date Expenses1 534 641 $
Pro Salary Cap To Date58 792 919 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue16 249 420 $
Farm Estimated Season Revenue840 897 $
Pro Remaining Season Days38
Pro Expenses Per Days505 508 $
Pro Estimated Expenses19 209 304 $
Farm Remaining Season Days33
Farm Expenses Per Days12 340 $
Farm Estimated Expenses407 220 $
Estimated Season Expenses19 616 524 $
Season Salary Cap76 347 977 $
Estimate Under Maximum Salary Cap of 82 500 000 $6 152 023 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 13 347 977 $
Current Bank Account21 298 767 $
Projected Bank Account18 772 560 $

Pro Players Salaries

Nicklas Backstrom 9 200 000 $ (5)
Clayton Keller 7 150 000 $ (5)
Kevin Hayes 7 142 857 $ (3)
Ivan Provorov (Out of Payroll) 6 750 000 $ (4)
Martin Jones 5 750 000 $ (2)
Anze Kopitar (Out of Payroll) 5 000 000 $ (1)
Ryan Murray 4 600 000 $ (1)
T.J. Oshie 4 250 000 $ (2)
Viktor Arvidsson 4 250 000 $ (1)
Elvis Merzlikins 4 000 000 $ (2)
Joonas Donskoi 3 900 000 $ (3)
Marco Scandella (Out of Payroll) 3 275 000 $ (4)
Andre Burakovsky 3 250 000 $ (1)
Zach Hyman 2 250 000 $ (1)
Tyler Ennis 1 000 000 $ (1)
Madison Bowey 1 000 000 $ (1)
Ryan Carpenter 1 000 000 $ (2)
Rasmus Dahlin 925 000 $ (1)
Kailer Yamamoto 894 166 $ (1)
Tucker Poolman 775 000 $ (2)
Joakim Ryan 725 000 $ (1)
Filip Hronek 714 166 $ (1)
Luca Sbisa 700 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2020 : 78 501 189 $
Year 2021 : 53 192 857 $
Year 2022 : 37 417 857 $
Year 2023 : 26 375 000 $
Salary Average Commitment
Year 2020 : 51 725 314 $
Year 2021 : 29 166 982 $
Year 2022 : 19 792 857 $
Year 2023 : 8 750 000 $
Salary Cap with 1 Way Contract
Year 2020 : 78 501 189 $
Year 2021 : 53 192 857 $
Year 2022 : 37 417 857 $
Year 2023 : 26 375 000 $

Farm Players Salaries

Casey DeSmith 125 000 $ (2)
Josh Melnick 92 500 $ (1)
Eeli Tolvanen 89 417 $ (2)
Ryan Collins 88 083 $ (1)
Anthony Angello 83 375 $ (1)
Tommy Novak 81 750 $ (2)
Fabian Zetterlund 80 917 $ (2)
Justin Almeida 80 917 $ (2)
Jake Leschyshyn 77 833 $ (2)
Dominic Toninato 77 500 $ (1)
David Kase 76 833 $ (2)
John Quenneville 75 000 $ (1)
Devante Stephens 74 333 $ (1)
Oliver Kylington 73 083 $ (1)
Nico Sturm 72 500 $ (1)
Sebastian AhoD 72 500 $ (2)
Frederic Allard 71 417 $ (1)
Michael Amadio 70 000 $ (1)
Max Lagace 70 000 $ (1)
Ben Thomas 70 000 $ (1)
Lukas Vejdemo 70 000 $ (1)
Cole Bardreau 70 000 $ (1)
Andrew Nielsen 69 750 $ (1)
John Stevens 0 $ (0)
Macoy Erkamps 0 $ (0)
Total Farm Players25
Salary Commitment
Year 2020 : 1 812 708 $
Year 2021 : 685 167 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 847 621 $
Year 2021 : 705 167 $
Year 2022 : 0 $
Year 2023 : 0 $

Senateurs



Arena Capacity - Ticket Price
Attendance - %

Arena NamePlace Banque Scottia
Level 1: 6000 - 90 $ - 5 692 - 94,86%
Level 2: 5000 - 55 $ - 4 788 - 95,75%
Level 3: 2000 - 33 $ - 1 946 - 97,29%
Level 4: 4000 - 18 $ - 3 810 - 95,26%
Luxury : 1000 - 180 $ - 936 - 93,64%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 506 - 75,31%
Farm Level 2: 1000 - 15 $ - 782 - 78,22%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %17 172 - 95,40%
Average Income per Game1 604 611 $
Year to Date Revenue51 347 539 $
Farm
Home Games Left8
Average Attendance - %2 288 - 76,28%
Average Income per Game96 025 $
Year to Date Revenue3 168 836 $

Expense

Pro Players Total Salaries72 534 999 $
Farm Players Total Salaries1 917 351 $
Coaches Total Salaries1 325 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses52 088 808 $
Farm Year To Date Expenses1 989 591 $
Pro Salary Cap To Date52 088 808 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 441 495 $
Farm Estimated Season Revenue768 203 $
Pro Remaining Season Days38
Pro Expenses Per Days491 567 $
Pro Estimated Expenses18 679 546 $
Farm Remaining Season Days33
Farm Expenses Per Days13 637 $
Farm Estimated Expenses450 021 $
Estimated Season Expenses19 129 567 $
Season Salary Cap73 859 999 $
Estimate Under Maximum Salary Cap of 82 500 000 $8 640 001 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 10 859 999 $
Current Bank Account15 343 674 $
Projected Bank Account11 423 805 $

Pro Players Salaries

Steven Stamkos 8 450 000 $ (1)
Jakub Voracek 8 250 000 $ (4)
Dustin Brown 5 875 000 $ (2)
Dougie Hamilton 5 750 000 $ (1)
Jason Zucker 5 500 000 $ (3)
Frans Nielsen 5 250 000 $ (1)
Nikita Zaitsev 4 500 000 $ (2)
Tanner Pearson 3 750 000 $ (1)
Alexander Kerfoot 3 500 000 $ (3)
Erik Haula 3 000 000 $ (1)
Loui Eriksson 2 999 999 $ (1)
Devin Shore 2 300 000 $ (1)
Mike Smith 2 000 000 $ (1)
Ryan Hartman 1 900 000 $ (1)
Nick Holden 1 700 000 $ (2)
Jared McCann 1 250 000 $ (1)
Jake Virtanen 1 250 000 $ (1)
Erik Gustafsson 1 200 000 $ (1)
Collin Delia 1 000 000 $ (2)
Christian Folin 900 000 $ (1)
Trevor van Riemsdyk 800 000 $ (1)
Ryan Graves 735 000 $ (1)
Lucas Wallmark 675 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2020 : 72 534 999 $
Year 2021 : 30 325 000 $
Year 2022 : 17 250 000 $
Year 2023 : 8 250 000 $
Salary Average Commitment
Year 2020 : 51 084 999 $
Year 2021 : 18 125 000 $
Year 2022 : 9 250 000 $
Year 2023 : 250 000 $
Salary Cap with 1 Way Contract
Year 2020 : 72 534 999 $
Year 2021 : 30 325 000 $
Year 2022 : 17 250 000 $
Year 2023 : 8 250 000 $

Farm Players Salaries

Eric Robinson 97 500 $ (2)
Joseph Cecconi 92 500 $ (2)
Tobias Bjornfot 92 500 $ (1)
Brandon Gignac 92 167 $ (1)
Connor Dewar 82 583 $ (1)
Mark Friedman 82 500 $ (1)
Mitch Eliot 82 250 $ (1)
Jonah Gadjovich 81 417 $ (2)
Kevin Porter 80 000 $ (1)
David Quenneville 77 584 $ (1)
Jake Massie 77 000 $ (1)
Ben Jones 76 000 $ (1)
Jon Gillies 75 000 $ (1)
Gabriel Fontaine 73 700 $ (1)
Beck Malenstyn 73 667 $ (2)
Jake Bischoff 71 667 $ (2)
Dylan Coghlan 71 667 $ (2)
Justin Kirkland 70 000 $ (1)
Roland McKeown 70 000 $ (1)
Anthony Greco 70 000 $ (1)
Trevor Carrick 70 000 $ (1)
Antti Suomela 70 000 $ (1)
Vinni Lettieri 70 000 $ (1)
Wiley Sherman 67 650 $ (1)
Keegan Kanzig 50 000 $ (1)
Matteo Gennaro 0 $ (0)
Total Farm Players26
Salary Commitment
Year 2020 : 1 917 351 $
Year 2021 : 488 418 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 731 018 $
Year 2021 : 369 251 $
Year 2022 : 0 $
Year 2023 : 0 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameWananiche
Level 1: 6000 - 100 $ - 4 750 - 79,17%
Level 2: 5000 - 60 $ - 4 721 - 94,42%
Level 3: 2000 - 35 $ - 1 908 - 95,40%
Level 4: 4000 - 20 $ - 3 850 - 96,25%
Luxury : 1000 - 200 $ - 766 - 76,56%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 534 - 76,71%
Farm Level 2: 1000 - 15 $ - 770 - 76,97%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %15 995 - 88,86%
Average Income per Game1 572 237 $
Year to Date Revenue50 311 575 $
Farm
Home Games Left8
Average Attendance - %2 304 - 76,79%
Average Income per Game97 208 $
Year to Date Revenue3 207 868 $

Expense

Pro Players Total Salaries79 193 928 $
Farm Players Total Salaries2 195 083 $
Coaches Total Salaries815 000 $
Luxury Taxe Total0 $
Special Salary Cap Value175 000 $
Pro Year To Date Expenses58 279 057 $
Farm Year To Date Expenses1 687 322 $
Pro Salary Cap To Date58 279 057 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue14 150 130 $
Farm Estimated Season Revenue777 665 $
Pro Remaining Season Days38
Pro Expenses Per Days532 993 $
Pro Estimated Expenses20 253 734 $
Farm Remaining Season Days33
Farm Expenses Per Days15 552 $
Farm Estimated Expenses513 216 $
Estimated Season Expenses20 766 950 $
Season Salary Cap80 183 928 $
Estimate Under Maximum Salary Cap of 82 500 000 $2 316 072 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 17 183 928 $
Current Bank Account47 416 292 $
Projected Bank Account41 577 137 $

Pro Players Salaries

Alex Pietrangelo 9 000 000 $ (1)
Sidney Crosby 8 500 000 $ (2)
Dylan Larkin 6 100 000 $ (2)
Jonathan Huberdeau 5 900 000 $ (2)
Gabriel Landeskog 5 571 429 $ (1)
Teuvo Teravainen 5 400 000 $ (3)
Shea Theodore 5 200 000 $ (3)
Zach Werenski 5 000 000 $ (2)
Darcy Kuemper 4 500 000 $ (2)
Jake Allen 4 350 000 $ (1)
Boone Jenner 3 750 000 $ (2)
Kasperi Kapanen 3 200 000 $ (2)
Michael Grabner 2 350 000 $ (1)
Mark Borowiecki 2 000 000 $ (2)
Colin Wilson 1 900 000 $ (1)
Justin Braun 1 800 000 $ (2)
Michael Raffl 1 600 000 $ (1)
Mirco Mueller (Out of Payroll) 1 400 000 $ (1)
Colton Sceviour (Out of Payroll) 1 200 000 $ (1)
Robert Thomas 894 166 $ (1)
Dillon Dube 778 333 $ (1)
Frank Corrado 700 000 $ (1)
Brendan Gaunce 700 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2020 : 81 793 928 $
Year 2021 : 51 350 000 $
Year 2022 : 10 600 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 86 693 928 $
Year 2021 : 55 250 000 $
Year 2022 : 10 600 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 81 793 928 $
Year 2021 : 51 350 000 $
Year 2022 : 10 600 000 $
Year 2023 : 0 $

Farm Players Salaries

Brett Kulak 185 000 $ (2)
Joseph Veleno 92 500 $ (1)
K'Andre Miller 92 500 $ (3)
Christian Wolanin 92 500 $ (1)
Jeremy Davies 92 500 $ (1)
Jimmy Schuldt 85 000 $ (1)
Ivan Prosvetov 80 917 $ (3)
Travis Boyd 80 000 $ (1)
Kristians Rubins 78 500 $ (2)
Ukko-Pekka Luukkonen 77 833 $ (3)
Carsen Twarynski 77 583 $ (2)
Brandon Pirri 77 500 $ (1)
Andrew Sturtz 76 750 $ (1)
John Nyberg 74 500 $ (1)
Dylan Wells 74 500 $ (2)
Garrett Pilon 74 500 $ (2)
Michael Prapavessis 72 500 $ (1)
Nelson Nogier 70 000 $ (1)
Eric Comrie 70 000 $ (1)
Hudson Elynuik 70 000 $ (1)
Cooper Zech 70 000 $ (1)
David Gust 70 000 $ (1)
Nikita Jevpalovs 70 000 $ (1)
Brian Gibbons 70 000 $ (1)
Remi Elie 70 000 $ (1)
Brent Gates 50 000 $ (1)
William Lochead 50 000 $ (1)
Teemu Kivihalme 50 000 $ (1)
James de Haas 0 $ (0)
Total Farm Players29
Salary Commitment
Year 2020 : 2 195 083 $
Year 2021 : 741 333 $
Year 2022 : 251 250 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 195 083 $
Year 2021 : 741 333 $
Year 2022 : 251 250 $
Year 2023 : 0 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameDallas Arena
Level 1: 6000 - 115 $ - 4 131 - 68,84%
Level 2: 5000 - 75 $ - 3 311 - 66,21%
Level 3: 2000 - 45 $ - 1 365 - 68,23%
Level 4: 4000 - 30 $ - 2 378 - 59,45%
Luxury : 1000 - 220 $ - 693 - 69,28%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 525 - 76,27%
Farm Level 2: 1000 - 15 $ - 772 - 77,15%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %11 876 - 65,98%
Average Income per Game1 502 607 $
Year to Date Revenue48 083 421 $
Farm
Home Games Left9
Average Attendance - %2 297 - 76,56%
Average Income per Game96 790 $
Year to Date Revenue3 097 294 $

Expense

Pro Players Total Salaries65 473 333 $
Farm Players Total Salaries1 822 084 $
Coaches Total Salaries1 120 000 $
Luxury Taxe Total0 $
Special Salary Cap Value3 125 000 $
Pro Year To Date Expenses54 790 598 $
Farm Year To Date Expenses1 396 543 $
Pro Salary Cap To Date54 790 598 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue13 523 462 $
Farm Estimated Season Revenue871 114 $
Pro Remaining Season Days38
Pro Expenses Per Days443 156 $
Pro Estimated Expenses16 839 928 $
Farm Remaining Season Days33
Farm Expenses Per Days12 980 $
Farm Estimated Expenses428 340 $
Estimated Season Expenses17 268 268 $
Season Salary Cap69 718 333 $
Estimate Under Maximum Salary Cap of 82 500 000 $12 781 667 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 6 718 333 $
Current Bank Account28 161 733 $
Projected Bank Account25 288 041 $

Pro Players Salaries

Mikko Rantanen (Out of Payroll) 9 250 000 $ (4)
Thomas Chabot 8 000 000 $ (5)
Adam Henrique 5 825 000 $ (3)
Marc Staal 5 700 000 $ (1)
Chris Tanev 4 450 000 $ (1)
Brandon Sutter 4 375 000 $ (1)
Alec Martinez 4 000 000 $ (1)
Brendan Gallagher 3 750 000 $ (6)
Jaroslav Halak 3 500 000 $ (1)
J.T. Compher 3 500 000 $ (3)
Paul Byron 3 400 000 $ (3)
Dylan Strome 3 338 333 $ (2)
Ryan Strome 3 100 000 $ (1)
Jay Beagle 3 000 000 $ (2)
Richard Panik 2 750 000 $ (3)
Mike Green (Out of Payroll) 2 500 000 $ (1)
Michael Frolik 1 500 000 $ (1)
Cal Foote 925 000 $ (2)
Gabriel Bourque 800 000 $ (1)
Alan Quine 735 000 $ (1)
Dustin Tokarski 725 000 $ (2)
Joe Thornton 700 000 $ (1)
Derrick Pouliot 700 000 $ (1)
Mike Condon 700 000 $ (1)
Total Pro Players24
Salary Commitment
Year 2020 : 77 223 333 $
Year 2021 : 46 875 000 $
Year 2022 : 39 225 000 $
Year 2023 : 23 750 000 $
Salary Average Commitment
Year 2020 : 54 728 333 $
Year 2021 : 30 543 333 $
Year 2022 : 22 280 000 $
Year 2023 : 14 613 333 $
Salary Cap with 1 Way Contract
Year 2020 : 77 223 333 $
Year 2021 : 44 463 333 $
Year 2022 : 36 475 000 $
Year 2023 : 21 000 000 $

Farm Players Salaries

Zach Redmond 150 000 $ (1)
Juuso Riikola 115 000 $ (2)
Brandon Manning 100 000 $ (1)
Liam Foudy 89 417 $ (2)
Max Jones 86 333 $ (1)
Malcolm Subban 85 000 $ (2)
Matthew Strome 77 500 $ (1)
Cale Fleury 77 167 $ (2)
Sam Lafferty 75 000 $ (2)
Spencer Smallman 74 167 $ (1)
Colin Blackwell 72 500 $ (2)
Glenn Gawdin 70 000 $ (1)
Laurent Dauphin 70 000 $ (1)
Phil Varone 70 000 $ (1)
Joshua Jacobs 70 000 $ (1)
Luke Johnson 70 000 $ (1)
Michael Dal Colle 70 000 $ (1)
Joseph Cramarossa 70 000 $ (1)
Luke Witkowski 70 000 $ (1)
Francois Beauchemin 70 000 $ (1)
Josh Currie 70 000 $ (1)
Danick Martel 70 000 $ (1)
Dylan McLaughlin 50 000 $ (1)
Total Farm Players23
Salary Commitment
Year 2020 : 1 822 084 $
Year 2021 : 514 084 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 828 917 $
Year 2021 : 513 334 $
Year 2022 : 0 $
Year 2023 : 0 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Enery Center
Level 1: 6000 - 100 $ - 4 674 - 77,91%
Level 2: 5000 - 60 $ - 4 638 - 92,76%
Level 3: 2000 - 35 $ - 1 898 - 94,88%
Level 4: 4000 - 20 $ - 3 823 - 95,57%
Luxury : 1000 - 200 $ - 754 - 75,42%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 555 - 77,73%
Farm Level 2: 1000 - 15 $ - 782 - 78,20%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %15 787 - 87,71%
Average Income per Game1 548 765 $
Year to Date Revenue48 011 712 $
Farm
Home Games Left8
Average Attendance - %2 337 - 77,89%
Average Income per Game98 552 $
Year to Date Revenue3 252 216 $

Expense

Pro Players Total Salaries80 921 660 $
Farm Players Total Salaries2 008 000 $
Coaches Total Salaries660 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses59 838 804 $
Farm Year To Date Expenses1 566 064 $
Pro Salary Cap To Date59 838 804 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue15 487 649 $
Farm Estimated Season Revenue788 416 $
Pro Remaining Season Days38
Pro Expenses Per Days543 478 $
Pro Estimated Expenses20 652 164 $
Farm Remaining Season Days33
Farm Expenses Per Days14 262 $
Farm Estimated Expenses470 646 $
Estimated Season Expenses21 122 810 $
Season Salary Cap81 581 660 $
Estimate Under Maximum Salary Cap of 82 500 000 $918 340 $
Estimate Over Minimum Salary Cap of 63 000 000 $ 18 581 660 $
Current Bank Account21 833 168 $
Projected Bank Account16 986 423 $

Pro Players Salaries

Jack Eichel 10 000 000 $ (2)
Nikita Kucherov 9 500 000 $ (4)
Ryan Suter 7 538 462 $ (4)
William Nylander 6 962 366 $ (4)
Brad Marchand 6 125 000 $ (2)
Alexander Edler 5 800 000 $ (1)
Patrice Bergeron 4 875 000 $ (2)
Elias Lindholm 4 850 000 $ (3)
Mattias Ekholm 3 750 000 $ (3)
Anton Khudobin 3 333 333 $ (3)
Chris Tierney 2 937 500 $ (1)
Brandon Carlo 2 850 000 $ (1)
Frank Vatrano 2 533 333 $ (2)
Brayden McNabb 2 500 000 $ (2)
Adrian Kempe 2 000 000 $ (2)
Linus Ullmark 1 325 000 $ (1)
Jesper Fast 925 000 $ (1)
Pat Maroon 900 000 $ (2)
Jordan Greenway 816 666 $ (1)
Devon Toews 700 000 $ (1)
Martin Marincin 700 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2020 : 80 921 660 $
Year 2021 : 64 867 494 $
Year 2022 : 35 934 161 $
Year 2023 : 24 000 828 $
Salary Average Commitment
Year 2020 : 65 454 995 $
Year 2021 : 51 075 829 $
Year 2022 : 32 867 496 $
Year 2023 : 19 267 496 $
Salary Cap with 1 Way Contract
Year 2020 : 80 921 660 $
Year 2021 : 64 867 494 $
Year 2022 : 35 934 161 $
Year 2023 : 24 000 828 $

Farm Players Salaries

Blake Speers 93 583 $ (1)
Mario Ferraro 92 500 $ (2)
Conor Timmins 92 500 $ (1)
Jake Oettinger 92 500 $ (2)
Kole Lind 89 167 $ (2)
Kevin Stenlund 86 417 $ (1)
Paul Bittner 86 333 $ (1)
Rodrigo Abols 81 750 $ (1)
Igor Shvyrev 77 583 $ (2)
Nic Petan 77 500 $ (1)
Tyler Steenbergen 77 083 $ (2)
Jack Studnicka 76 917 $ (1)
Jalen Chatfield 76 500 $ (1)
Brett Seney 75 750 $ (1)
Greg McKegg 75 000 $ (1)
Chase De Leo 75 000 $ (1)
Anton Lindholm 74 250 $ (1)
Keaton Middleton 73 500 $ (1)
Stefan Matteau 72 500 $ (1)
Taylor Leier 70 000 $ (1)
Shane Starrett 70 000 $ (1)
Iakov Trenin 70 000 $ (1)
Alexandre Carrier 69 167 $ (1)
Dillon Simpson 67 500 $ (1)
Tim Heed 65 000 $ (1)
Gregor MacLeod 50 000 $ (1)
Total Farm Players26
Salary Commitment
Year 2020 : 2 008 000 $
Year 2021 : 428 833 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 008 000 $
Year 2021 : 428 833 $
Year 2022 : 0 $
Year 2023 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 82 500 000 $
Available Cap Space

Over Minimum of
63 000 000 $

Pro Players

Farm Players

Total Players

Avalanche 19 095 973 $ 72 526 842 $ 9 973 158 $ 9 526 842 $ 233053
Blackhawks 59 136 523 $ 80 940 128 $ 1 559 872 $ 17 940 128 $ 223153
Blues 35 195 070 $ 77 234 430 $ 5 265 570 $ 14 234 430 $ 243054
Bruins 1 111 493 $ 73 022 458 $ 9 477 542 $ 10 022 458 $ 232548
Canadiens 58 788 280 $ 79 590 246 $ 2 909 754 $ 16 590 246 $ 232851
Canucks 27 597 753 $ 72 812 160 $ 9 687 840 $ 9 812 160 $ 182947
Capitals 13 042 220 $ 75 930 834 $ 6 569 166 $ 12 930 834 $ 232447
Ducks 9 285 730 $ 85 679 165 $ -3 179 165 $ 22 679 165 $ 252853
Flames 68 869 209 $ 78 384 333 $ 4 115 667 $ 15 384 333 $ 223052
Flyers 15 724 558 $ 71 828 001 $ 10 671 999 $ 8 828 001 $ 222850
Golden Knights 1 906 234 $ 79 627 499 $ 2 872 501 $ 16 627 499 $ 232649
Golden Seals 10 100 012 $ 76 763 716 $ 5 736 284 $ 13 763 716 $ 232851
Islanders 60 564 999 $ 75 234 004 $ 7 265 996 $ 12 234 004 $ 232649
Jets 67 874 528 $ 69 087 142 $ 13 412 858 $ 6 087 142 $ 222143
Kings 20 650 106 $ 77 691 203 $ 4 808 797 $ 14 691 203 $ 213051
Kraken 35 030 706 $ 80 106 111 $ 2 393 889 $ 17 106 111 $ 222446
Lightning 30 302 974 $ 76 344 166 $ 6 155 834 $ 13 344 166 $ 232346
Maple Leafs 15 164 564 $ 79 813 988 $ 2 686 012 $ 16 813 988 $ 232952
Maroons 46 239 058 $ 64 583 090 $ 17 916 910 $ 1 583 090 $ 231639
Nordiques 48 606 564 $ 67 981 499 $ 14 518 501 $ 4 981 499 $ 232144
Oilers 11 041 807 $ 66 425 001 $ 16 074 999 $ 3 425 001 $ 263157
Panthers 40 647 983 $ 75 921 833 $ 6 578 167 $ 12 921 833 $ 233154
Penguins 8 261 379 $ 81 976 030 $ 523 970 $ 18 976 030 $ 232548
Predators 9 492 694 $ 72 761 666 $ 9 738 334 $ 9 761 666 $ 262349
Rangers 36 520 007 $ 79 535 356 $ 2 964 644 $ 16 535 356 $ 232548
Red Wings 19 837 912 $ 82 046 212 $ 453 788 $ 19 046 212 $ 202747
Sabres 21 298 767 $ 76 347 977 $ 6 152 023 $ 13 347 977 $ 232548
Senateurs 15 343 674 $ 73 859 999 $ 8 640 001 $ 10 859 999 $ 232649
Sharks 47 416 292 $ 80 183 928 $ 2 316 072 $ 17 183 928 $ 232952
Stars 28 161 733 $ 69 718 333 $ 12 781 667 $ 6 718 333 $ 242347
Wild 21 833 168 $ 81 581 660 $ 918 340 $ 18 581 660 $ 212647