Team Finance for NHL SIMULATED

Update - 9 mai 2021 at 14:17

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 5750 - 250$ - 5,220 - 91%
Level 2: 4750 - 150$ - 4,351 - 92%
Level 3: 3750 - 100$ - 3,011 - 80%
Level 4: 2750 - 90$ - 2,184 - 79%
Luxury : 1000 - 350$ - 887 - 89%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 2,944 - 98%
Farm Level 2: 2000 - 30$ - 1,951 - 98%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,653 - 87%
Average Income per Game3,457,173$
Year to Date Revenue96,800,847$
Farm
Home Games Left0
Average Attendance - %4,895 - 98%
Average Income per Game257,159$
Year to Date Revenue7,200,451$

Expense

Pro Players Total Salaries73,461,666$
Farm Players Total Salaries1,651,668$
Coaches Total Salaries1,500,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses81,383,585$
Farm Year To Date Expenses2,401,456$
Pro Salary Cap To Date80,383,554$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days641,911$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days18,549$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap73,461,666$
Estimate Under Maximum Salary Cap of 81,500,000$8,038,334$
Estimate Over Minimum Salary Cap of 60,200,000$ 13,261,666$
Current Bank Account65,216,257$
Projected Bank Account65,216,257$

Pro Players Salaries

Mikko Rantanen (1 Way Contract) 9,250,000$ (5)
-Salary Average : 9,250,000$
Mark Giordano (1 Way Contract) 6,750,000$ (2)
-Salary Average : 6,750,000$
Nathan MacKinnon (1 Way Contract) 6,300,000$ (3)
-Salary Average : 6,300,000$
Erik Johnson (1 Way Contract) 6,000,000$ (3)
-Salary Average : 6,000,000$
Tomas Hertl (1 Way Contract) 5,625,000$ (2)
-Salary Average : 5,625,000$
Gabriel Landeskog (Out of Payroll) 5,571,429$ (1)
-Salary Average : 5,571,429$
Brandon Saad (1 Way Contract) 5,000,000$ (1)
-Salary Average : 5,000,000$
Samuel Girard (1 Way Contract) 5,000,000$ (7)
-Salary Average : 5,000,000$
Ian Cole (1 Way Contract) 4,250,000$ (1)
-Salary Average : 4,250,000$
David Perron (1 Way Contract) 4,000,000$ (2)
-Salary Average : 4,000,000$
Mattias Ekholm (1 Way Contract) 3,750,000$ (2)
-Salary Average : 3,750,000$
J.T. Compher (1 Way Contract) 3,500,000$ (3)
-Salary Average : 3,500,000$
Philipp Grubauer (Out of Payroll) 3,333,333$ (1)
-1 Way Contract Salary Cap : 3,333,333$
-Salary Average : 3,333,333$
Matt Calvert (1 Way Contract) 2,850,000$ (1)
-Salary Average : 2,850,000$
Pavel Francouz (1 Way Contract) 2,000,000$ (2)
-Salary Average : 2,000,000$
Pierre-Edouard Bellemare (1 Way Contract) 1,800,000$ (1)
-Salary Average : 1,800,000$
Tyler Pitlick (1 Way Contract) 1,750,000$ (2)
-Salary Average : 1,750,000$
Austin Watson (1 Way Contract) 1,500,000$ (3)
-Salary Average : 1,500,000$
Cale Makar 880,833$ (1)
-Salary Average : 880,833$
Martin Kaut 863,333$ (3)
-Salary Average : 863,333$
Adam Werner 842,500$ (1)
-Salary Average : 842,500$
T.J. Tynan 800,000$ (1)
-Salary Average : 800,000$
Jayson Megna 750,000$ (1)
-Salary Average : 750,000$
Total Pro Players23
Salary Commitment
Year 2020 : 82,366,428$
Year 2021 : 56,288,333$
Year 2022 : 32,413,333$
Year 2023 : 14,250,000$
Salary Average Commitment
Year 2020 : 82,366,428$
Year 2021 : 56,288,333$
Year 2022 : 32,413,333$
Year 2023 : 14,250,000$
Salary Cap with 1 Way Contract
Year 2020 : 82,366,428$
Year 2021 : 56,288,333$
Year 2022 : 32,413,333$
Year 2023 : 14,250,000$

Farm Players Salaries

Conor Timmins 92,500$ (1)
Salary Average : 92,500$
Dennis Gilbert 92,500$ (1)
Salary Average : 92,500$
Josh Dickinson 92,500$ (1)
Salary Average : 92,500$
Vladislav Kamenev 90,660$ (2)
Salary Average : 90,660$
Nick Henry 79,833$ (2)
Salary Average : 79,833$
Sheldon Dries 77,175$ (1)
Salary Average : 77,175$
Joshua Anderson 76,500$ (1)
Salary Average : 76,500$
Tom McCollum 75,000$ (1)
Salary Average : 75,000$
Jacob MacDonald 75,000$ (2)
Salary Average : 75,000$
Brett Gallant 75,000$ (1)
Salary Average : 75,000$
Christopher Clapperton 75,000$ (1)
Salary Average : 75,000$
Dan Renouf 75,000$ (1)
Salary Average : 75,000$
David Pope 75,000$ (1)
Salary Average : 75,000$
Kiefer Sherwood 75,000$ (1)
Salary Average : 75,000$
Hunter Miska 75,000$ (2)
Salary Average : 75,000$
Kyle Burroughs 75,000$ (1)
Salary Average : 75,000$
Logan O'Connor 75,000$ (2)
Salary Average : 75,000$
Miikka Salomaki 75,000$ (1)
Salary Average : 75,000$
Mike Vecchione 75,000$ (1)
Salary Average : 75,000$
Ty Lewis 75,000$ (1)
Salary Average : 75,000$
Alex Gallant 75,000$ (1)
Salary Average : 75,000$
Total Farm Players21
Salary Commitment
Year 2020 : 1,651,668$
Year 2021 : 395,493$
Year 2022 : 0$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 1,651,668$
Year 2021 : 395,493$
Year 2022 : 0$
Year 2023 : 0$

Blackhawks

Blackhawks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5750 - 250$ - 5,209 - 91%
Level 2: 4750 - 150$ - 4,324 - 91%
Level 3: 3750 - 100$ - 2,970 - 79%
Level 4: 2750 - 90$ - 2,140 - 78%
Luxury : 1000 - 350$ - 889 - 89%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 2,928 - 98%
Farm Level 2: 2000 - 30$ - 1,936 - 97%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,532 - 86%
Average Income per Game3,439,412$
Year to Date Revenue96,303,537$
Farm
Home Games Left0
Average Attendance - %4,864 - 97%
Average Income per Game255,607$
Year to Date Revenue7,157,001$

Expense

Pro Players Total Salaries78,113,461$
Farm Players Total Salaries2,586,999$
Coaches Total Salaries1,800,000$
Luxury Taxe Total0$
Special Salary Cap Value3,700,108$
Pro Year To Date Expenses77,160,189$
Farm Year To Date Expenses3,355,315$
Pro Salary Cap To Date75,340,140$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days682,013$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days29,198$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap81,813,569$
Estimate Under Maximum Salary Cap of 81,500,000$-313,569$
Estimate Over Minimum Salary Cap of 60,200,000$ 21,613,569$
Current Bank Account50,269,967$
Projected Bank Account50,269,967$

Pro Players Salaries

Patrick Kane (1 Way Contract) 10,500,000$ (3)
-Salary Average : 10,500,000$
Jonathan Toews (1 Way Contract) 10,500,000$ (3)
-Salary Average : 10,500,000$
Brent Seabrook (1 Way Contract) 6,875,000$ (4)
-1 Way Contract Salary Cap : 6,875,000$
-Salary Average : 6,875,000$
Alex DeBrincat (1 Way Contract) 6,400,000$ (3)
-Salary Average : 6,400,000$
Duncan Keith (1 Way Contract) 5,538,462$ (3)
-Salary Average : 5,538,462$
Brandon Sutter (1 Way Contract) 4,375,000$ (1)
-1 Way Contract Salary Cap : 4,375,000$
-Salary Average : 4,375,000$
Andrew Shaw (1 Way Contract) 3,900,000$ (2)
-Salary Average : 3,900,000$
Connor Murphy (1 Way Contract) 3,850,000$ (2)
-Salary Average : 3,850,000$
Nikita Zadorov (1 Way Contract) 3,200,000$ (1)
-Salary Average : 3,200,000$
Roope Hintz (1 Way Contract) 3,150,000$ (3)
-Salary Average : 3,150,000$
Carson Soucy (1 Way Contract) 2,750,000$ (3)
-Salary Average : 2,750,000$
Alex Iafallo (1 Way Contract) 2,425,000$ (1)
-Salary Average : 2,425,000$
Ryan Reaves (1 Way Contract) 1,750,000$ (2)
-Salary Average : 1,750,000$
Dean Kukan (1 Way Contract) 1,650,000$ (2)
-Salary Average : 1,650,000$
Brendan Lemieux (1 Way Contract) 1,550,000$ (2)
-Salary Average : 1,550,000$
Derek Grant (1 Way Contract) 1,500,000$ (3)
-Salary Average : 1,500,000$
Tyler Motte (1 Way Contract) 1,225,000$ (2)
-Salary Average : 1,225,000$
Jujhar Khaira (1 Way Contract) 1,200,000$ (1)
-Salary Average : 1,200,000$
Juuso Riikola (1 Way Contract) 1,150,000$ (2)
-Salary Average : 1,150,000$
Malcolm Subban (1 Way Contract) 1,000,000$ (2)
-Salary Average : 850,000$
Connor Hobbs 999,999$ (3)
-Salary Average : 999,999$
Lucas Wallmark 950,000$ (1)
-Salary Average : 950,000$
Joseph Cecconi 925,000$ (1)
-Salary Average : 925,000$
Matt Tomkins 750,000$ (1)
-Salary Average : 750,000$
Total Pro Players24
Salary Commitment
Year 2020 : 78,113,461$
Year 2021 : 64,288,461$
Year 2022 : 48,213,461$
Year 2023 : 6,875,000$
Salary Average Commitment
Year 2020 : 77,963,461$
Year 2021 : 64,138,461$
Year 2022 : 48,213,461$
Year 2023 : 6,875,000$
Salary Cap with 1 Way Contract
Year 2020 : 78,113,461$
Year 2021 : 64,288,461$
Year 2022 : 48,213,461$
Year 2023 : 6,875,000$

Farm Players Salaries

Alexandre Fortin 100,000$ (3)
Salary Average : 100,000$
Thomas Di Pauli 100,000$ (3)
Salary Average : 100,000$
Anton Wedin 100,000$ (3)
Salary Average : 100,000$
Emil Djuse 100,000$ (3)
Salary Average : 100,000$
Manuel Wiederer 100,000$ (3)
Salary Average : 100,000$
Morgan Klimchuk 100,000$ (3)
Salary Average : 100,000$
Michael Spacek 100,000$ (3)
Salary Average : 100,000$
Tyler Graovac 100,000$ (3)
Salary Average : 100,000$
Kirby Dach 92,500$ (2)
Salary Average : 92,500$
Jake Oettinger 92,500$ (2)
Salary Average : 92,500$
Mikey Anderson 92,500$ (2)
Salary Average : 92,500$
Joel Kiviranta 92,500$ (1)
Salary Average : 92,500$
Brandon Hagel 88,083$ (1)
Salary Average : 88,083$
Nicolas Beaudin 86,333$ (3)
Salary Average : 86,333$
Chad Krys 85,333$ (2)
Salary Average : 85,333$
Philipp Kurashev 84,250$ (2)
Salary Average : 84,250$
Tim Soderlund 82,583$ (2)
Salary Average : 82,583$
MacKenzie Entwistle 81,167$ (2)
Salary Average : 81,167$
Kevin Lankinen 80,000$ (2)
Salary Average : 80,000$
Lucas Carlsson 79,250$ (1)
Salary Average : 79,250$
Sam Vigneault 75,000$ (1)
Salary Average : 75,000$
Logan Day 75,000$ (1)
Salary Average : 75,000$
Tyler Sikura 75,000$ (3)
Salary Average : 75,000$
Kevin Roy 75,000$ (3)
Salary Average : 75,000$
John Quenneville 75,000$ (1)
Salary Average : 75,000$
Matthew Highmore 75,000$ (2)
Salary Average : 75,000$
Yannick Veilleux 75,000$ (1)
Salary Average : 75,000$
Nick Seeler 75,000$ (1)
Salary Average : 75,000$
Reese Johnson 75,000$ (1)
Salary Average : 75,000$
Martin Ouellette 75,000$ (1)
Salary Average : 75,000$
Total Farm Players30
Salary Commitment
Year 2020 : 2,586,999$
Year 2021 : 1,802,166$
Year 2022 : 1,036,333$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 2,586,999$
Year 2021 : 1,802,166$
Year 2022 : 1,036,333$
Year 2023 : 0$

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 5750 - 250$ - 5,256 - 91%
Level 2: 4750 - 150$ - 4,309 - 91%
Level 3: 3750 - 100$ - 2,972 - 79%
Level 4: 2750 - 90$ - 2,167 - 79%
Luxury : 1000 - 350$ - 867 - 87%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 2,918 - 97%
Farm Level 2: 2000 - 30$ - 1,961 - 98%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,572 - 87%
Average Income per Game3,445,300$
Year to Date Revenue96,468,399$
Farm
Home Games Left0
Average Attendance - %4,879 - 98%
Average Income per Game255,917$
Year to Date Revenue7,165,684$

Expense

Pro Players Total Salaries76,616,331$
Farm Players Total Salaries2,257,747$
Coaches Total Salaries3,000,000$
Luxury Taxe Total0$
Special Salary Cap Value4,707,167$
Pro Year To Date Expenses78,695,418$
Farm Year To Date Expenses2,701,933$
Pro Salary Cap To Date76,027,333$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days682,037$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days23,774$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap81,323,498$
Estimate Under Maximum Salary Cap of 81,500,000$176,502$
Estimate Over Minimum Salary Cap of 60,200,000$ 21,123,498$
Current Bank Account63,336,732$
Projected Bank Account63,336,732$

Pro Players Salaries

Cam Atkinson (1 Way Contract) 5,875,000$ (5)
-Salary Average : 5,875,000$
Nick Foligno (1 Way Contract) 5,500,000$ (1)
-Salary Average : 5,500,000$
Seth Jones (1 Way Contract) 5,400,000$ (2)
-Salary Average : 5,400,000$
Max Domi (1 Way Contract) 5,300,000$ (2)
-Salary Average : 5,300,000$
Yanni Gourde (1 Way Contract) 5,166,666$ (5)
-Salary Average : 5,166,666$
Zach Werenski (1 Way Contract) 5,000,000$ (2)
-Salary Average : 5,000,000$
Tyler Johnson (1 Way Contract) 5,000,000$ (4)
-Salary Average : 5,000,000$
Jean-Gabriel Pageau (1 Way Contract) 5,000,000$ (6)
-Salary Average : 5,000,000$
David Savard (1 Way Contract) 4,250,000$ (1)
-Salary Average : 4,250,000$
Damon Severson (1 Way Contract) 4,166,666$ (3)
-Salary Average : 4,166,666$
Elvis Merzlikins (1 Way Contract) 4,000,000$ (2)
-Salary Average : 4,000,000$
Jesper Bratt (1 Way Contract) 3,587,000$ (4)
-Salary Average : 3,587,000$
Joonas Korpisalo (1 Way Contract) 2,800,000$ (2)
-Salary Average : 2,800,000$
Oliver Bjorkstrand (1 Way Contract) 2,500,000$ (1)
-Salary Average : 2,500,000$
Cody Eakin (1 Way Contract) 2,250,000$ (2)
-Salary Average : 2,250,000$
Alex Chiasson (1 Way Contract) 2,150,000$ (1)
-Salary Average : 2,150,000$
Jay Bouwmeester (1 Way Contract) 1,500,000$ (3)
-Salary Average : 1,500,000$
Henrik Lundqvist (1 Way Contract) 1,500,000$ (1)
-Salary Average : 1,500,000$
Zach Sanford (1 Way Contract) 1,500,000$ (1)
-Salary Average : 1,500,000$
Henrik Borgstrom (1 Way Contract) 1,171,000$ (3)
-Salary Average : 1,171,000$
David Kampf (1 Way Contract) 1,000,000$ (1)
-Salary Average : 1,000,000$
Michael Del Zotto (1 Way Contract) 1,000,000$ (2)
-Salary Average : 1,000,000$
Stephen Johns (1 Way Contract) 999,999$ (3)
-Salary Average : 750,000$
Total Pro Players23
Salary Commitment
Year 2020 : 76,616,331$
Year 2021 : 58,216,331$
Year 2022 : 32,466,331$
Year 2023 : 24,628,666$
Salary Average Commitment
Year 2020 : 76,366,332$
Year 2021 : 57,966,332$
Year 2022 : 32,216,332$
Year 2023 : 24,628,666$
Salary Cap with 1 Way Contract
Year 2020 : 76,616,331$
Year 2021 : 58,216,331$
Year 2022 : 32,466,331$
Year 2023 : 24,628,666$

Farm Players Salaries

Zane McIntyre 100,000$ (3)
Salary Average : 100,000$
Alec McCrea 100,000$ (2)
Salary Average : 100,000$
Andrew Shortridge 100,000$ (3)
Salary Average : 100,000$
William Lochead 100,000$ (3)
Salary Average : 100,000$
Brendan Gaunce 100,000$ (3)
Salary Average : 100,000$
Chaz Reddekopp 100,000$ (3)
Salary Average : 100,000$
Kale Kessy 100,000$ (3)
Salary Average : 100,000$
Nick Schneider 100,000$ (3)
Salary Average : 100,000$
Eric Robinson 97,500$ (2)
Salary Average : 97,500$
Emil Bemstrom 92,500$ (2)
Salary Average : 92,500$
Andrew Peeke 91,667$ (1)
Salary Average : 91,667$
Mackenzie MacEachern 90,000$ (2)
Salary Average : 90,000$
Alexandre Texier 89,750$ (1)
Salary Average : 89,750$
Kevin Stenlund 87,413$ (1)
Salary Average : 87,413$
Trey Fix-Wolansky 80,917$ (2)
Salary Average : 80,917$
Jakob Stukel 78,000$ (3)
Salary Average : 78,000$
Gabriel Carlsson 75,000$ (2)
Salary Average : 75,000$
Gavin Bayreuther 75,000$ (1)
Salary Average : 75,000$
Cliff Pu 75,000$ (1)
Salary Average : 75,000$
Kole Sherwood 75,000$ (1)
Salary Average : 75,000$
Calvin Thurkauf 75,000$ (1)
Salary Average : 75,000$
Ryan MacInnis 75,000$ (1)
Salary Average : 75,000$
Stefan Matteau 75,000$ (1)
Salary Average : 75,000$
Zac Dalpe 75,000$ (1)
Salary Average : 75,000$
Matiss Kivlenieks 75,000$ (2)
Salary Average : 75,000$
Adam Clendening 75,000$ (1)
Salary Average : 75,000$
Total Farm Players26
Salary Commitment
Year 2020 : 2,257,747$
Year 2021 : 1,388,917$
Year 2022 : 778,000$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 2,257,747$
Year 2021 : 1,388,917$
Year 2022 : 778,000$
Year 2023 : 0$

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 5750 - 250$ - 5,210 - 91%
Level 2: 4750 - 150$ - 4,270 - 90%
Level 3: 3750 - 100$ - 2,960 - 79%
Level 4: 2750 - 90$ - 2,140 - 78%
Luxury : 1000 - 350$ - 865 - 87%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 2,947 - 98%
Farm Level 2: 2000 - 30$ - 1,949 - 97%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,445 - 86%
Average Income per Game3,418,053$
Year to Date Revenue95,705,471$
Farm
Home Games Left0
Average Attendance - %4,895 - 98%
Average Income per Game257,235$
Year to Date Revenue7,202,588$

Expense

Pro Players Total Salaries84,955,699$
Farm Players Total Salaries2,765,667$
Coaches Total Salaries1,500,000$
Luxury Taxe Total0$
Special Salary Cap Value-3,500,000$
Pro Year To Date Expenses85,753,053$
Farm Year To Date Expenses3,325,862$
Pro Salary Cap To Date84,753,058$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days740,997$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days28,152$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap81,455,699$
Estimate Under Maximum Salary Cap of 81,500,000$44,301$
Estimate Over Minimum Salary Cap of 60,200,000$ 21,255,699$
Current Bank Account53,329,144$
Projected Bank Account53,329,144$

Pro Players Salaries

Jared Spurgeon (1 Way Contract) 7,575,000$ (7)
-Salary Average : 7,575,000$
Ryan O'Reilly (1 Way Contract) 7,500,000$ (3)
-Salary Average : 7,500,000$
Tuukka Rask (1 Way Contract) 7,000,000$ (1)
-Salary Average : 7,000,000$
Joe Pavelski (1 Way Contract) 7,000,000$ (2)
-Salary Average : 7,000,000$
William Nylander (1 Way Contract) 6,962,366$ (4)
-Salary Average : 6,962,366$
Torey Krug (1 Way Contract) 6,500,000$ (7)
-Salary Average : 6,500,000$
Brayden Schenn (1 Way Contract) 6,500,000$ (8)
-Salary Average : 6,500,000$
Dustin Brown (1 Way Contract) 5,875,000$ (2)
-Salary Average : 5,875,000$
Sami Vatanen (1 Way Contract) 5,500,000$ (4)
-Salary Average : 5,500,000$
Colton Parayko (1 Way Contract) 5,500,000$ (2)
-Salary Average : 5,500,000$
Jakob Silfverberg (1 Way Contract) 5,250,000$ (4)
-Salary Average : 5,250,000$
Carl Soderberg (1 Way Contract) 2,475,000$ (2)
-Salary Average : 2,475,000$
Jordie Benn (1 Way Contract) 2,000,000$ (1)
-Salary Average : 2,000,000$
Adrian Kempe (1 Way Contract) 2,000,000$ (2)
-Salary Average : 2,000,000$
Luke Glendening (1 Way Contract) 1,800,000$ (1)
-Salary Average : 1,800,000$
Ivan Barbashev (1 Way Contract) 1,475,000$ (1)
-Salary Average : 1,475,000$
Robert Bortuzzo (1 Way Contract) 1,375,000$ (2)
-Salary Average : 1,375,000$
Carter Rowney (1 Way Contract) 1,133,333$ (1)
-Salary Average : 1,133,333$
Alex Stalock 785,000$ (2)
-Salary Average : 785,000$
Mark Pysyk 750,000$ (1)
-Salary Average : 750,000$
Total Pro Players20
Salary Commitment
Year 2020 : 84,955,699$
Year 2021 : 70,797,366$
Year 2022 : 45,787,366$
Year 2023 : 38,287,366$
Salary Average Commitment
Year 2020 : 84,955,699$
Year 2021 : 70,797,366$
Year 2022 : 45,787,366$
Year 2023 : 38,287,366$
Salary Cap with 1 Way Contract
Year 2020 : 84,955,699$
Year 2021 : 70,797,366$
Year 2022 : 45,787,366$
Year 2023 : 38,287,366$

Farm Players Salaries

Lukas Radil 100,000$ (3)
Salary Average : 100,000$
Rinat Valiev 100,000$ (3)
Salary Average : 100,000$
Jakob Lilja 100,000$ (3)
Salary Average : 100,000$
Fredrik Claesson 100,000$ (3)
Salary Average : 100,000$
Nick Ebert 100,000$ (3)
Salary Average : 100,000$
Nikolai Prokhorkin 100,000$ (3)
Salary Average : 100,000$
Jonathan Ericsson 100,000$ (2)
Salary Average : 100,000$
Jordan Nolan 100,000$ (3)
Salary Average : 100,000$
Dmitry Osipov 100,000$ (3)
Salary Average : 100,000$
Brett Lernout 100,000$ (3)
Salary Average : 100,000$
Vincent LoVerde 100,000$ (3)
Salary Average : 100,000$
Yannick Weber 100,000$ (3)
Salary Average : 100,000$
Mike Condon 100,000$ (2)
Salary Average : 100,000$
Veini Vehvilainen 92,500$ (1)
Salary Average : 92,500$
Mikhail Maltsev 80,917$ (2)
Salary Average : 80,917$
Eetu Tuulola 80,917$ (2)
Salary Average : 80,917$
Dakota Joshua 79,250$ (1)
Salary Average : 79,250$
Niko Mikkola 78,750$ (2)
Salary Average : 78,750$
Alexei Toropchenko 77,500$ (2)
Salary Average : 77,500$
Jordan Kyrou 75,833$ (1)
Salary Average : 75,833$
Mitch Reinke 75,000$ (1)
Salary Average : 75,000$
Jake Walman 75,000$ (2)
Salary Average : 75,000$
Nathan Walker 75,000$ (1)
Salary Average : 75,000$
Evan Polei 75,000$ (1)
Salary Average : 75,000$
Nolan Stevens 75,000$ (1)
Salary Average : 75,000$
Sam Anas 75,000$ (2)
Salary Average : 75,000$
Steven Santini 75,000$ (1)
Salary Average : 75,000$
Curtis McKenzie 75,000$ (1)
Salary Average : 75,000$
Carl Grundstrom 75,000$ (2)
Salary Average : 75,000$
Tanner Kaspick 75,000$ (1)
Salary Average : 75,000$
Austin Poganski 75,000$ (1)
Salary Average : 75,000$
Ville Husso 75,000$ (2)
Salary Average : 75,000$
Total Farm Players32
Salary Commitment
Year 2020 : 2,765,667$
Year 2021 : 1,918,084$
Year 2022 : 1,100,000$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 2,765,667$
Year 2021 : 1,918,084$
Year 2022 : 1,100,000$
Year 2023 : 0$

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 5750 - 250$ - 5,216 - 91%
Level 2: 4750 - 150$ - 4,282 - 90%
Level 3: 3750 - 100$ - 2,981 - 80%
Level 4: 2750 - 90$ - 2,137 - 78%
Luxury : 1000 - 350$ - 865 - 87%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 2,919 - 97%
Farm Level 2: 2000 - 30$ - 1,933 - 97%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,482 - 86%
Average Income per Game3,424,573$
Year to Date Revenue95,888,037$
Farm
Home Games Left0
Average Attendance - %4,852 - 97%
Average Income per Game254,946$
Year to Date Revenue7,138,488$

Expense

Pro Players Total Salaries83,803,092$
Farm Players Total Salaries2,181,668$
Coaches Total Salaries1,500,000$
Luxury Taxe Total0$
Special Salary Cap Value-3,000,000$
Pro Year To Date Expenses84,392,198$
Farm Year To Date Expenses2,602,524$
Pro Salary Cap To Date83,359,232$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days731,061$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days23,118$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap80,803,092$
Estimate Under Maximum Salary Cap of 81,500,000$696,908$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,603,092$
Current Bank Account58,031,803$
Projected Bank Account58,031,803$

Pro Players Salaries

P.K. Subban (1 Way Contract) 9,000,000$ (2)
-Salary Average : 9,000,000$
Patrice Bergeron (1 Way Contract) 6,875,000$ (2)
-Salary Average : 6,875,000$
David Pastrnak (1 Way Contract) 6,666,667$ (3)
-Salary Average : 6,666,667$
Matt Murray (1 Way Contract) 6,250,000$ (4)
-Salary Average : 6,250,000$
Brad Marchand (1 Way Contract) 6,125,000$ (5)
-Salary Average : 6,125,000$
Mikael Backlund (1 Way Contract) 5,350,000$ (4)
-Salary Average : 5,350,000$
Charlie Coyle (1 Way Contract) 5,250,000$ (6)
-Salary Average : 5,250,000$
Charlie McAvoy (1 Way Contract) 4,900,000$ (2)
-Salary Average : 4,900,000$
Nikita Zaitsev (1 Way Contract) 4,500,000$ (4)
-Salary Average : 4,500,000$
Matt Grzelcyk (1 Way Contract) 3,687,500$ (4)
-Salary Average : 3,687,500$
Jake DeBrusk (1 Way Contract) 3,675,000$ (2)
-Salary Average : 3,675,000$
Craig Smith (1 Way Contract) 3,100,000$ (3)
-Salary Average : 3,100,000$
Justin Williams (1 Way Contract) 3,000,000$ (1)
-Salary Average : 3,000,000$
Ondrej Kase (1 Way Contract) 2,600,000$ (1)
-Salary Average : 2,600,000$
Sam Bennett (1 Way Contract) 2,550,000$ (1)
-Salary Average : 2,550,000$
Jaroslav Halak (1 Way Contract) 2,250,000$ (1)
-Salary Average : 2,250,000$
Justin Holl (1 Way Contract) 2,000,000$ (3)
-Salary Average : 2,000,000$
Nick Ritchie (1 Way Contract) 1,498,925$ (1)
-Salary Average : 1,498,925$
Chris Wagner (1 Way Contract) 1,350,000$ (3)
-Salary Average : 1,350,000$
Sean Kuraly (1 Way Contract) 1,275,000$ (1)
-Salary Average : 1,275,000$
Jack Johnson (1 Way Contract) 1,150,000$ (1)
-Salary Average : 1,150,000$
Kevin Rooney 750,000$ (2)
-Salary Average : 750,000$
Total Pro Players22
Salary Commitment
Year 2020 : 83,803,092$
Year 2021 : 69,479,167$
Year 2022 : 44,279,167$
Year 2023 : 31,162,500$
Salary Average Commitment
Year 2020 : 83,803,092$
Year 2021 : 69,479,167$
Year 2022 : 44,279,167$
Year 2023 : 31,162,500$
Salary Cap with 1 Way Contract
Year 2020 : 83,803,092$
Year 2021 : 69,479,167$
Year 2022 : 44,279,167$
Year 2023 : 31,162,500$

Farm Players Salaries

Chris Wideman 100,000$ (3)
Salary Average : 100,000$
Brandon Hickey 100,000$ (3)
Salary Average : 100,000$
Chris Breen 100,000$ (3)
Salary Average : 100,000$
Trent Frederic 92,500$ (1)
Salary Average : 92,500$
Urho Vaakanainen 89,417$ (2)
Salary Average : 89,417$
Jeremy Lauzon 85,000$ (2)
Salary Average : 85,000$
Par Lindholm 85,000$ (1)
Salary Average : 85,000$
Pavel Shen 80,917$ (2)
Salary Average : 80,917$
Oskar Steen 80,917$ (2)
Salary Average : 80,917$
Erik Burgdoerfer 80,000$ (3)
Salary Average : 80,000$
Steven Kampfer 80,000$ (1)
Salary Average : 80,000$
Cameron Hughes 79,250$ (1)
Salary Average : 79,250$
Jack Studnicka 76,917$ (2)
Salary Average : 76,917$
Jakub Lauko 76,417$ (3)
Salary Average : 76,417$
Joona Koppanen 75,333$ (1)
Salary Average : 75,333$
Colin Markison 75,000$ (1)
Salary Average : 75,000$
Griffen Molino 75,000$ (1)
Salary Average : 75,000$
Greg McKegg 75,000$ (1)
Salary Average : 75,000$
Kyle Keyser 75,000$ (2)
Salary Average : 75,000$
Jakub Zboril 75,000$ (2)
Salary Average : 75,000$
Dan Vladar 75,000$ (3)
Salary Average : 75,000$
Karson Kuhlman 75,000$ (2)
Salary Average : 75,000$
Paul Carey 75,000$ (1)
Salary Average : 75,000$
Robert Lantosi 75,000$ (1)
Salary Average : 75,000$
Zach Senyshyn 75,000$ (1)
Salary Average : 75,000$
Callum Booth 75,000$ (1)
Salary Average : 75,000$
Anton Blidh 75,000$ (1)
Salary Average : 75,000$
Total Farm Players27
Salary Commitment
Year 2020 : 2,181,668$
Year 2021 : 1,169,585$
Year 2022 : 531,417$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 2,181,668$
Year 2021 : 1,169,585$
Year 2022 : 531,417$
Year 2023 : 0$

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5750 - 250$ - 5,293 - 92%
Level 2: 4750 - 150$ - 4,378 - 92%
Level 3: 3750 - 100$ - 2,989 - 80%
Level 4: 2750 - 90$ - 2,164 - 79%
Luxury : 1000 - 350$ - 850 - 85%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 2,926 - 98%
Farm Level 2: 2000 - 30$ - 1,954 - 98%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,674 - 87%
Average Income per Game3,463,854$
Year to Date Revenue96,987,911$
Farm
Home Games Left0
Average Attendance - %4,880 - 98%
Average Income per Game256,171$
Year to Date Revenue7,172,776$

Expense

Pro Players Total Salaries74,873,609$
Farm Players Total Salaries2,030,083$
Coaches Total Salaries5,500,000$
Luxury Taxe Total0$
Special Salary Cap Value3,958,333$
Pro Year To Date Expenses81,379,088$
Farm Year To Date Expenses2,605,060$
Pro Salary Cap To Date76,277,387$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days688,566$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days21,811$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap72,931,942$
Estimate Under Maximum Salary Cap of 81,500,000$8,568,058$
Estimate Over Minimum Salary Cap of 60,200,000$ 12,731,942$
Current Bank Account62,176,539$
Projected Bank Account62,176,539$

Pro Players Salaries

Carey Price (1 Way Contract) 10,500,000$ (6)
-Salary Average : 10,500,000$
Shea Weber (1 Way Contract) 7,857,143$ (6)
-Salary Average : 7,857,143$
Jonathan Huberdeau (Out of Payroll) 5,900,000$ (3)
-Salary Average : 5,900,000$
Josh Anderson (1 Way Contract) 5,500,000$ (7)
-Salary Average : 5,500,000$
Jonathan Drouin (1 Way Contract) 5,500,000$ (3)
-Salary Average : 5,500,000$
Morgan Rielly (1 Way Contract) 5,000,000$ (2)
-Salary Average : 5,000,000$
Tomas Tatar (1 Way Contract) 4,800,000$ (1)
-Salary Average : 4,800,000$
Jake Allen (1 Way Contract) 4,350,000$ (3)
-Salary Average : 3,366,667$
Brendan Gallagher (1 Way Contract) 3,750,000$ (7)
-Salary Average : 6,107,143$
Joel Edmundson (1 Way Contract) 3,500,000$ (4)
-Salary Average : 3,500,000$
Ben Chiarot (1 Way Contract) 3,500,000$ (2)
-Salary Average : 3,500,000$
Paul Byron (Out of Payroll) 3,400,000$ (3)
-Salary Average : 3,400,000$
Phillip Danault (1 Way Contract) 3,083,333$ (1)
-Salary Average : 3,083,333$
Artturi Lehkonen (1 Way Contract) 2,400,000$ (1)
-Salary Average : 2,400,000$
Alexander Wennberg (1 Way Contract) 2,250,000$ (1)
-Salary Average : 2,250,000$
Brett Kulak (1 Way Contract) 1,850,000$ (2)
-Salary Average : 1,850,000$
Michael Raffl (1 Way Contract) 1,600,000$ (1)
-Salary Average : 1,600,000$
Jesperi Kotkaniemi 925,000$ (1)
-Salary Average : 925,000$
Oscar Fantenberg 900,000$ (1)
-Salary Average : 900,000$
Nick Suzuki 863,333$ (2)
-Salary Average : 863,333$
Charles Hudon 844,800$ (2)
-Salary Average : 844,800$
Total Pro Players21
Salary Commitment
Year 2020 : 78,273,609$
Year 2021 : 63,590,276$
Year 2022 : 51,532,143$
Year 2023 : 33,857,143$
Salary Average Commitment
Year 2020 : 79,647,419$
Year 2021 : 63,689,086$
Year 2022 : 51,630,953$
Year 2023 : 33,464,286$
Salary Cap with 1 Way Contract
Year 2020 : 78,273,609$
Year 2021 : 62,315,276$
Year 2022 : 50,257,143$
Year 2023 : 31,107,143$

Farm Players Salaries

Tim Heed 100,000$ (3)
Salary Average : 100,000$
Ryan Poehling 92,500$ (1)
Salary Average : 92,500$
Otto Leskinen 92,500$ (1)
Salary Average : 92,500$
Cayden Primeau 88,083$ (2)
Salary Average : 88,083$
Josh Brook 79,500$ (2)
Salary Average : 79,500$
Cale Fleury 77,167$ (1)
Salary Average : 77,167$
Alexandre Alain 75,333$ (1)
Salary Average : 75,333$
Michael McNiven 75,000$ (1)
Salary Average : 75,000$
Jake Lucchini 75,000$ (1)
Salary Average : 75,000$
Andrew Sturtz 75,000$ (1)
Salary Average : 75,000$
Brad McClure 75,000$ (1)
Salary Average : 75,000$
Brandon Baddock 75,000$ (1)
Salary Average : 75,000$
Carter Bancks 75,000$ (1)
Salary Average : 75,000$
Gustav Olofsson 75,000$ (1)
Salary Average : 75,000$
Jake Evans 75,000$ (2)
Salary Average : 75,000$
Laurent Dauphin 75,000$ (1)
Salary Average : 75,000$
Joseph Blandisi 75,000$ (1)
Salary Average : 75,000$
Charlie Lindgren 75,000$ (1)
Salary Average : 75,000$
Liam O'Brien 75,000$ (3)
Salary Average : 75,000$
Lukas Vejdemo 75,000$ (1)
Salary Average : 75,000$
Maxim Lamarche 75,000$ (2)
Salary Average : 75,000$
Michael Pezzetta 75,000$ (1)
Salary Average : 75,000$
Noah Juulsen 75,000$ (1)
Salary Average : 75,000$
Ryan Gropp 75,000$ (3)
Salary Average : 75,000$
Xavier Ouellet 75,000$ (2)
Salary Average : 75,000$
Alex Belzile 75,000$ (1)
Salary Average : 75,000$
Total Farm Players26
Salary Commitment
Year 2020 : 2,030,083$
Year 2021 : 642,583$
Year 2022 : 250,000$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 2,030,083$
Year 2021 : 642,583$
Year 2022 : 250,000$
Year 2023 : 0$

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 5750 - 250$ - 5,288 - 92%
Level 2: 4750 - 150$ - 4,338 - 91%
Level 3: 3750 - 90$ - 3,210 - 86%
Level 4: 2750 - 75$ - 2,346 - 85%
Luxury : 1000 - 365$ - 881 - 88%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 60$ - 2,671 - 89%
Farm Level 2: 2000 - 40$ - 1,743 - 87%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %16,062 - 89%
Average Income per Game3,479,334$
Year to Date Revenue97,421,357$
Farm
Home Games Left0
Average Attendance - %4,414 - 88%
Average Income per Game245,916$
Year to Date Revenue6,885,650$

Expense

Pro Players Total Salaries77,666,667$
Farm Players Total Salaries2,028,450$
Coaches Total Salaries1,500,000$
Luxury Taxe Total0$
Special Salary Cap Value2,118,545$
Pro Year To Date Expenses77,857,022$
Farm Year To Date Expenses2,417,998$
Pro Salary Cap To Date76,564,761$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days678,161$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days21,797$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap79,785,212$
Estimate Under Maximum Salary Cap of 81,500,000$1,714,788$
Estimate Over Minimum Salary Cap of 60,200,000$ 19,585,212$
Current Bank Account32,931,987$
Projected Bank Account32,931,987$

Pro Players Salaries

Mike Hoffman (1 Way Contract) 9,000,000$ (4)
-Salary Average : 9,000,000$
Alexander Radulov (1 Way Contract) 6,250,000$ (2)
-Salary Average : 6,250,000$
Alexander Edler (1 Way Contract) 6,000,000$ (1)
-Salary Average : 6,000,000$
Tyler Myers (1 Way Contract) 6,000,000$ (4)
-Salary Average : 6,000,000$
Nate Schmidt (1 Way Contract) 5,950,000$ (5)
-Salary Average : 5,950,000$
Brock Boeser (1 Way Contract) 5,875,000$ (2)
-Salary Average : 5,875,000$
Bo Horvat (1 Way Contract) 5,500,000$ (3)
-Salary Average : 5,500,000$
J.T. Miller (1 Way Contract) 5,250,000$ (3)
-Salary Average : 5,250,000$
Braden Holtby (1 Way Contract) 4,300,000$ (2)
-Salary Average : 4,300,000$
Travis Hamonic (1 Way Contract) 4,000,000$ (4)
-Salary Average : 4,000,000$
Corey Crawford (1 Way Contract) 3,900,000$ (2)
-Salary Average : 3,900,000$
Tanner Pearson (1 Way Contract) 3,750,000$ (1)
-Salary Average : 3,750,000$
Marcus Foligno (1 Way Contract) 2,875,000$ (1)
-Salary Average : 2,875,000$
Mattias Janmark (1 Way Contract) 2,250,000$ (1)
-Salary Average : 2,250,000$
Thatcher Demko (1 Way Contract) 1,050,000$ (1)
-Salary Average : 1,050,000$
Ilya Lyubushkin (1 Way Contract) 1,000,000$ (1)
-Salary Average : 1,000,000$
Tyler Ennis (1 Way Contract) 1,000,000$ (1)
-Salary Average : 1,000,000$
Adam Gaudette 950,000$ (1)
-Salary Average : 950,000$
Elias Pettersson 925,000$ (1)
-Salary Average : 925,000$
Nils Hoglander 925,000$ (3)
-Salary Average : 925,000$
Quinn Hughes 916,667$ (1)
-Salary Average : 916,667$
Total Pro Players21
Salary Commitment
Year 2020 : 77,666,667$
Year 2021 : 56,950,000$
Year 2022 : 36,625,000$
Year 2023 : 24,950,000$
Salary Average Commitment
Year 2020 : 77,666,667$
Year 2021 : 56,950,000$
Year 2022 : 36,625,000$
Year 2023 : 24,950,000$
Salary Cap with 1 Way Contract
Year 2020 : 77,666,667$
Year 2021 : 56,950,000$
Year 2022 : 36,625,000$
Year 2023 : 24,950,000$

Farm Players Salaries

Justin Bailey 99,700$ (3)
Salary Average : 99,700$
Kole Lind 89,167$ (1)
Salary Average : 89,167$
Lukas Jasek 85,333$ (1)
Salary Average : 85,333$
Zack MacEwen 82,500$ (2)
Salary Average : 82,500$
Mitch Eliot 82,250$ (1)
Salary Average : 82,250$
Michael Dipietro 81,167$ (2)
Salary Average : 81,167$
Jayce Hawryluk 80,000$ (1)
Salary Average : 80,000$
Jonah Gadjovich 78,333$ (2)
Salary Average : 78,333$
Colton Beck 75,000$ (1)
Salary Average : 75,000$
Andreas Martinsen 75,000$ (1)
Salary Average : 75,000$
Ashton Sautner 75,000$ (1)
Salary Average : 75,000$
Blaine Byron 75,000$ (1)
Salary Average : 75,000$
Brendan Woods 75,000$ (1)
Salary Average : 75,000$
Brogan Rafferty 75,000$ (1)
Salary Average : 75,000$
Chris McCarthy 75,000$ (1)
Salary Average : 75,000$
Colin Campbell 75,000$ (2)
Salary Average : 75,000$
Jalen Chatfield 75,000$ (1)
Salary Average : 75,000$
Doyle Somerby 75,000$ (2)
Salary Average : 75,000$
Gerry Fitzgerald 75,000$ (1)
Salary Average : 75,000$
Guillaume Brisebois 75,000$ (1)
Salary Average : 75,000$
Jake Kielly 75,000$ (1)
Salary Average : 75,000$
Josh Teves 75,000$ (1)
Salary Average : 75,000$
Kevin Porter 75,000$ (2)
Salary Average : 75,000$
Matthew Ford 75,000$ (1)
Salary Average : 75,000$
Paul Thompson 75,000$ (1)
Salary Average : 75,000$
Alex Broadhurst 75,000$ (1)
Salary Average : 75,000$
Total Farm Players26
Salary Commitment
Year 2020 : 2,028,450$
Year 2021 : 566,700$
Year 2022 : 99,700$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 2,028,450$
Year 2021 : 566,700$
Year 2022 : 99,700$
Year 2023 : 0$

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 5750 - 250$ - 5,240 - 91%
Level 2: 4750 - 150$ - 4,266 - 90%
Level 3: 3750 - 100$ - 2,918 - 78%
Level 4: 2750 - 90$ - 2,134 - 78%
Luxury : 1000 - 350$ - 858 - 86%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 2,909 - 97%
Farm Level 2: 2000 - 30$ - 1,971 - 99%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,417 - 86%
Average Income per Game3,417,813$
Year to Date Revenue95,698,753$
Farm
Home Games Left0
Average Attendance - %4,880 - 98%
Average Income per Game255,701$
Year to Date Revenue7,159,638$

Expense

Pro Players Total Salaries76,830,128$
Farm Players Total Salaries2,166,833$
Coaches Total Salaries5,400,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses84,716,704$
Farm Year To Date Expenses2,666,193$
Pro Salary Cap To Date79,370,893$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days704,570$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days22,990$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap76,830,128$
Estimate Under Maximum Salary Cap of 81,500,000$4,669,872$
Estimate Over Minimum Salary Cap of 60,200,000$ 16,630,128$
Current Bank Account56,875,494$
Projected Bank Account56,875,494$

Pro Players Salaries

Alex Ovechkin (1 Way Contract) 9,538,462$ (1)
-Salary Average : 9,538,462$
Nicklas Backstrom (1 Way Contract) 9,200,000$ (5)
-Salary Average : 9,200,000$
John Carlson (1 Way Contract) 8,000,000$ (6)
-Salary Average : 8,000,000$
T.J. Oshie (1 Way Contract) 5,750,000$ (5)
-Salary Average : 5,750,000$
Tom Wilson (1 Way Contract) 5,166,666$ (4)
-Salary Average : 5,166,666$
Dmitry Orlov (1 Way Contract) 5,100,000$ (3)
-Salary Average : 5,100,000$
Jonathan Marchessault (1 Way Contract) 5,000,000$ (4)
-Salary Average : 5,000,000$
Brenden Dillon (1 Way Contract) 3,900,000$ (4)
-Salary Average : 3,900,000$
Lars Eller (1 Way Contract) 3,500,000$ (3)
-Salary Average : 3,500,000$
Jakub Vrana (1 Way Contract) 3,350,000$ (1)
-Salary Average : 3,350,000$
Richard Panik (1 Way Contract) 2,750,000$ (3)
-Salary Average : 2,750,000$
Carl Hagelin (1 Way Contract) 2,750,000$ (3)
-Salary Average : 2,750,000$
Michal Kempny (Out of Payroll) 2,500,000$ (2)
-Salary Average : 2,500,000$
Nick Jensen (1 Way Contract) 2,500,000$ (3)
-Salary Average : 2,500,000$
Ben Hutton (1 Way Contract) 1,750,000$ (3)
-Salary Average : 1,750,000$
Troy Stecher (1 Way Contract) 1,700,000$ (2)
-Salary Average : 1,700,000$
Garnet Hathaway (1 Way Contract) 1,500,000$ (3)
-Salary Average : 1,500,000$
Pheonix Copley (1 Way Contract) 1,100,000$ (2)
-Salary Average : 1,100,000$
Connor Clifton (1 Way Contract) 1,000,000$ (3)
-1 Way Contract Salary Cap : 1,000,000$
-Salary Average : 1,000,000$
Ilya Samsonov 925,000$ (1)
-Salary Average : 925,000$
Jonas Siegenthaler 800,000$ (1)
-Salary Average : 800,000$
Trevor van Riemsdyk 800,000$ (1)
-Salary Average : 800,000$
Nic Dowd 750,000$ (2)
-Salary Average : 750,000$
Total Pro Players23
Salary Commitment
Year 2020 : 79,330,128$
Year 2021 : 63,916,666$
Year 2022 : 57,866,666$
Year 2023 : 37,016,666$
Salary Average Commitment
Year 2020 : 79,330,128$
Year 2021 : 63,916,666$
Year 2022 : 57,866,666$
Year 2023 : 37,016,666$
Salary Cap with 1 Way Contract
Year 2020 : 79,330,128$
Year 2021 : 63,916,666$
Year 2022 : 57,866,666$
Year 2023 : 37,016,666$

Farm Players Salaries

Pontus Aberg 100,000$ (3)
Salary Average : 100,000$
Peter Cehlarik 100,000$ (3)
Salary Average : 100,000$
Joe Snively 92,500$ (1)
Salary Average : 92,500$
Bobby Nardella 92,500$ (1)
Salary Average : 92,500$
Cody Glass 86,333$ (2)
Salary Average : 86,333$
Alexander Alexeyev 86,333$ (3)
Salary Average : 86,333$
Axel Jonsson-Fjallby 86,000$ (1)
Salary Average : 86,000$
Brett Leason 84,250$ (2)
Salary Average : 84,250$
Kody Clark 80,833$ (3)
Salary Average : 80,833$
Martin Fehervary 79,167$ (3)
Salary Average : 79,167$
J-F Berube 77,500$ (3)
Salary Average : 77,500$
Riley Sutter 76,417$ (3)
Salary Average : 76,417$
Philippe Maillet 75,000$ (1)
Salary Average : 75,000$
Shane Gersich 75,000$ (1)
Salary Average : 75,000$
Beck Malenstyn 75,000$ (1)
Salary Average : 75,000$
Brian Pinho 75,000$ (2)
Salary Average : 75,000$
Cameron Schilling 75,000$ (1)
Salary Average : 75,000$
Chris Stewart 75,000$ (2)
Salary Average : 75,000$
Daniel Sprong 75,000$ (2)
Salary Average : 75,000$
Daniel Carr 75,000$ (1)
Salary Average : 75,000$
Garrett Pilon 75,000$ (1)
Salary Average : 75,000$
Jaycob Megna 75,000$ (3)
Salary Average : 75,000$
Vitek Vanecek 75,000$ (2)
Salary Average : 75,000$
Jordan Murray 75,000$ (2)
Salary Average : 75,000$
Michael Sgarbossa 75,000$ (1)
Salary Average : 75,000$
Paul LaDue 75,000$ (1)
Salary Average : 75,000$
Zach Fucale 75,000$ (1)
Salary Average : 75,000$
Total Farm Players27
Salary Commitment
Year 2020 : 2,166,833$
Year 2021 : 1,220,833$
Year 2022 : 675,250$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 2,166,833$
Year 2021 : 1,220,833$
Year 2022 : 675,250$
Year 2023 : 0$

Coyotes

Coyotes is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 5750 - 250$ - 5,166 - 90%
Level 2: 4750 - 150$ - 4,276 - 90%
Level 3: 3750 - 100$ - 2,999 - 80%
Level 4: 2750 - 90$ - 2,200 - 80%
Luxury : 1000 - 350$ - 873 - 87%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 2,905 - 97%
Farm Level 2: 2000 - 30$ - 1,936 - 97%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,515 - 86%
Average Income per Game3,420,781$
Year to Date Revenue95,781,861$
Farm
Home Games Left0
Average Attendance - %4,841 - 97%
Average Income per Game254,162$
Year to Date Revenue7,116,527$

Expense

Pro Players Total Salaries83,557,500$
Farm Players Total Salaries1,935,500$
Coaches Total Salaries2,000,000$
Luxury Taxe Total0$
Special Salary Cap Value-1,769,445$
Pro Year To Date Expenses84,166,871$
Farm Year To Date Expenses2,476,667$
Pro Salary Cap To Date82,439,560$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days733,254$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days20,996$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap81,788,055$
Estimate Under Maximum Salary Cap of 81,500,000$-288,055$
Estimate Over Minimum Salary Cap of 60,200,000$ 21,588,055$
Current Bank Account53,254,850$
Projected Bank Account53,254,850$

Pro Players Salaries

Oliver Ekman-Larsson (1 Way Contract) 8,250,000$ (7)
-Salary Average : 8,250,000$
Clayton Keller (1 Way Contract) 7,150,000$ (8)
-Salary Average : 7,150,000$
Phil Kessel (1 Way Contract) 6,800,000$ (2)
-Salary Average : 6,800,000$
Ryan McDonagh (1 Way Contract) 6,750,000$ (6)
-Salary Average : 6,750,000$
Sean Monahan (1 Way Contract) 6,375,000$ (3)
-Salary Average : 6,375,000$
Nick Schmaltz (1 Way Contract) 5,850,000$ (6)
-Salary Average : 5,850,000$
Hampus Lindholm (1 Way Contract) 5,205,556$ (2)
-Salary Average : 5,205,556$
Jakob Chychrun (1 Way Contract) 4,600,000$ (5)
-Salary Average : 4,600,000$
Darcy Kuemper (1 Way Contract) 4,500,000$ (2)
-Salary Average : 4,500,000$
Christian Dvorak (1 Way Contract) 4,450,000$ (5)
-Salary Average : 4,450,000$
Jason Demers (1 Way Contract) 3,937,500$ (1)
-Salary Average : 3,937,500$
Rickard Rakell (1 Way Contract) 3,789,444$ (2)
-Salary Average : 3,789,444$
Boone Jenner (1 Way Contract) 3,750,000$ (2)
-Salary Average : 3,750,000$
Pavel Zacha (1 Way Contract) 2,250,000$ (2)
-Salary Average : 2,250,000$
Vladislav Namestnikov (1 Way Contract) 2,000,000$ (2)
-Salary Average : 2,000,000$
Brian Elliott (1 Way Contract) 1,500,000$ (1)
-Salary Average : 1,500,000$
Jordan Oesterle (1 Way Contract) 1,400,000$ (1)
-Salary Average : 1,400,000$
Johan Larsson (1 Way Contract) 1,400,000$ (2)
-Salary Average : 1,400,000$
Alex Galchenyuk (1 Way Contract) 1,050,000$ (1)
-Salary Average : 1,050,000$
Christian Fischer (1 Way Contract) 1,000,000$ (2)
-Salary Average : 1,000,000$
Adin Hill 800,000$ (1)
-Salary Average : 800,000$
Patrick Marleau 750,000$ (1)
-Salary Average : 750,000$
Total Pro Players22
Salary Commitment
Year 2020 : 83,557,500$
Year 2021 : 74,120,000$
Year 2022 : 43,425,000$
Year 2023 : 37,050,000$
Salary Average Commitment
Year 2020 : 83,557,500$
Year 2021 : 74,120,000$
Year 2022 : 43,425,000$
Year 2023 : 37,050,000$
Salary Cap with 1 Way Contract
Year 2020 : 83,557,500$
Year 2021 : 74,120,000$
Year 2022 : 43,425,000$
Year 2023 : 37,050,000$

Farm Players Salaries

Shane Starrett 100,000$ (3)
Salary Average : 100,000$
Alex Dubeau 100,000$ (3)
Salary Average : 100,000$
Andy Miele 100,000$ (3)
Salary Average : 100,000$
Blake Pietila 100,000$ (3)
Salary Average : 100,000$
Max Veronneau 100,000$ (3)
Salary Average : 100,000$
Kyle Cumiskey 100,000$ (3)
Salary Average : 100,000$
Carter Camper 100,000$ (3)
Salary Average : 100,000$
Brayden Burke 92,500$ (1)
Salary Average : 92,500$
Brendan Leipsic 85,000$ (3)
Salary Average : 85,000$
Ivan Prosvetov 80,917$ (2)
Salary Average : 80,917$
Tyler Steenbergen 77,083$ (1)
Salary Average : 77,083$
Dryden Hunt 75,000$ (1)
Salary Average : 75,000$
Blake Speers 75,000$ (1)
Salary Average : 75,000$
Cam Dineen 75,000$ (1)
Salary Average : 75,000$
John Hayden 75,000$ (1)
Salary Average : 75,000$
Dysin Mayo 75,000$ (1)
Salary Average : 75,000$
Hudson Fasching 75,000$ (1)
Salary Average : 75,000$
Jordan Gross 75,000$ (1)
Salary Average : 75,000$
Lane Pederson 75,000$ (1)
Salary Average : 75,000$
Michael Bunting 75,000$ (1)
Salary Average : 75,000$
Michael Chaput 75,000$ (1)
Salary Average : 75,000$
Vili Saarijarvi 75,000$ (1)
Salary Average : 75,000$
Aaron Ness 75,000$ (1)
Salary Average : 75,000$
Total Farm Players23
Salary Commitment
Year 2020 : 1,935,500$
Year 2021 : 865,917$
Year 2022 : 785,000$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 1,935,500$
Year 2021 : 865,917$
Year 2022 : 785,000$
Year 2023 : 0$

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5750 - 250$ - 5,314 - 92%
Level 2: 4750 - 150$ - 4,259 - 90%
Level 3: 3750 - 100$ - 2,928 - 78%
Level 4: 2750 - 90$ - 2,188 - 80%
Luxury : 1000 - 350$ - 861 - 86%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 2,949 - 98%
Farm Level 2: 2000 - 30$ - 1,971 - 99%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,550 - 86%
Average Income per Game3,448,014$
Year to Date Revenue96,544,389$
Farm
Home Games Left0
Average Attendance - %4,920 - 98%
Average Income per Game258,206$
Year to Date Revenue7,229,765$

Expense

Pro Players Total Salaries68,561,187$
Farm Players Total Salaries1,970,329$
Coaches Total Salaries1,600,000$
Luxury Taxe Total0$
Special Salary Cap Value10,653,276$
Pro Year To Date Expenses71,802,010$
Farm Year To Date Expenses2,505,204$
Pro Salary Cap To Date70,758,065$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days599,665$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days22,158$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap79,214,463$
Estimate Under Maximum Salary Cap of 81,500,000$2,285,537$
Estimate Over Minimum Salary Cap of 60,200,000$ 19,014,463$
Current Bank Account68,044,191$
Projected Bank Account68,044,191$

Pro Players Salaries

Zach Parise (1 Way Contract) 7,538,461$ (5)
-Salary Average : 7,538,461$
Nico Hischier (1 Way Contract) 7,250,000$ (7)
-Salary Average : 7,250,000$
Loui Eriksson (1 Way Contract) 6,000,000$ (2)
-Salary Average : 6,000,000$
Andrew Ladd (1 Way Contract) 5,500,000$ (3)
-Salary Average : 5,500,000$
Jaden Schwartz (1 Way Contract) 5,350,000$ (1)
-Salary Average : 5,350,000$
Jeff Carter (1 Way Contract) 5,272,727$ (2)
-Salary Average : 5,272,727$
Artem Anisimov (1 Way Contract) 4,550,000$ (1)
-Salary Average : 4,550,000$
Brendan Smith (1 Way Contract) 4,350,000$ (1)
-Salary Average : 4,350,000$
Erik Gudbranson (1 Way Contract) 4,000,000$ (1)
-Salary Average : 4,000,000$
Jay Beagle (1 Way Contract) 3,000,000$ (2)
-Salary Average : 3,000,000$
Vladislav Gavrikov (1 Way Contract) 2,800,000$ (3)
-Salary Average : 2,800,000$
Riley Nash (1 Way Contract) 2,750,000$ (1)
-Salary Average : 2,750,000$
Mackenzie Blackwood (1 Way Contract) 2,750,000$ (2)
-Salary Average : 2,750,000$
Braydon Coburn (1 Way Contract) 1,700,000$ (1)
-Salary Average : 1,700,000$
Ryan Miller (1 Way Contract) 1,500,000$ (1)
-Salary Average : 1,500,000$
Markus Nutivaara 999,999$ (2)
-Salary Average : 999,999$
Mario Kempe 950,000$ (1)
-Salary Average : 950,000$
Chris Conner 800,000$ (1)
-Salary Average : 800,000$
Mike Reilly (1 Way Contract) 750,000$ (1)
-Salary Average : 750,000$
Ben Street 750,000$ (1)
-Salary Average : 750,000$
Total Pro Players20
Salary Commitment
Year 2020 : 68,561,187$
Year 2021 : 41,111,187$
Year 2022 : 23,088,461$
Year 2023 : 14,788,461$
Salary Average Commitment
Year 2020 : 68,561,187$
Year 2021 : 41,111,187$
Year 2022 : 23,088,461$
Year 2023 : 14,788,461$
Salary Cap with 1 Way Contract
Year 2020 : 68,561,187$
Year 2021 : 41,111,187$
Year 2022 : 23,088,461$
Year 2023 : 14,788,461$

Farm Players Salaries

Kevin Connauton 100,000$ (3)
Salary Average : 100,000$
Jack Hughes 92,500$ (2)
Salary Average : 92,500$
Jesper Boqvist 92,500$ (2)
Salary Average : 92,500$
Joey Laleggia 90,000$ (1)
Salary Average : 90,000$
Emile Poirier 90,000$ (1)
Salary Average : 90,000$
Jake Dotchin 90,000$ (1)
Salary Average : 90,000$
Nicholas Merkley 87,413$ (1)
Salary Average : 87,413$
Julien Gauthier 86,333$ (1)
Salary Average : 86,333$
Rasmus Kupari 86,333$ (3)
Salary Average : 86,333$
Gilles Senn 81,750$ (1)
Salary Average : 81,750$
Janne Kuokkanen 81,167$ (1)
Salary Average : 81,167$
Fabian Zetterlund 80,917$ (2)
Salary Average : 80,917$
Nate Schnarr 78,667$ (2)
Salary Average : 78,667$
Yegor Sharangovich 77,583$ (1)
Salary Average : 77,583$
David Quenneville 77,583$ (1)
Salary Average : 77,583$
Marian Studenic 77,583$ (1)
Salary Average : 77,583$
Colton White 75,000$ (1)
Salary Average : 75,000$
Scott Wedgewood 75,000$ (1)
Salary Average : 75,000$
Jeremy Groleau 75,000$ (3)
Salary Average : 75,000$
Josh Jacobs 75,000$ (1)
Salary Average : 75,000$
Matt Tennyson 75,000$ (1)
Salary Average : 75,000$
Nathan Bastian 75,000$ (1)
Salary Average : 75,000$
Evan Cormier 75,000$ (1)
Salary Average : 75,000$
Brandon Gignac 75,000$ (1)
Salary Average : 75,000$
Total Farm Players24
Salary Commitment
Year 2020 : 1,970,328$
Year 2021 : 605,917$
Year 2022 : 261,333$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 1,970,328$
Year 2021 : 605,917$
Year 2022 : 261,333$
Year 2023 : 0$

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5750 - 250$ - 5,284 - 92%
Level 2: 4750 - 150$ - 4,346 - 92%
Level 3: 3750 - 100$ - 3,016 - 80%
Level 4: 2750 - 90$ - 2,163 - 79%
Luxury : 1000 - 350$ - 892 - 89%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 2,917 - 97%
Farm Level 2: 2000 - 30$ - 1,942 - 97%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,701 - 87%
Average Income per Game3,476,754$
Year to Date Revenue97,349,100$
Farm
Home Games Left0
Average Attendance - %4,858 - 97%
Average Income per Game255,109$
Year to Date Revenue7,143,062$

Expense

Pro Players Total Salaries59,090,831$
Farm Players Total Salaries1,861,083$
Coaches Total Salaries1,300,000$
Luxury Taxe Total0$
Special Salary Cap Value9,227,778$
Pro Year To Date Expenses63,866,137$
Farm Year To Date Expenses2,556,279$
Pro Salary Cap To Date62,713,226$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days516,300$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days20,354$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap68,318,609$
Estimate Under Maximum Salary Cap of 81,500,000$13,181,391$
Estimate Over Minimum Salary Cap of 60,200,000$ 8,118,609$
Current Bank Account88,069,746$
Projected Bank Account88,069,746$

Pro Players Salaries

Ryan Getzlaf (1 Way Contract) 8,250,000$ (1)
-Salary Average : 8,250,000$
Cam Fowler (1 Way Contract) 6,500,000$ (6)
-Salary Average : 6,500,000$
John Gibson (Out of Payroll) 6,400,000$ (7)
-Salary Average : 6,400,000$
Alexander Steen (1 Way Contract) 5,750,000$ (1)
-Salary Average : 5,750,000$
Alex Goligoski (1 Way Contract) 5,475,000$ (1)
-Salary Average : 5,475,000$
David Backes (1 Way Contract) 4,500,000$ (1)
-Salary Average : 4,500,000$
Josh Manson (1 Way Contract) 4,100,000$ (2)
-Salary Average : 4,100,000$
Kevin Shattenkirk (1 Way Contract) 3,900,000$ (3)
-Salary Average : 3,900,000$
Danton Heinen (1 Way Contract) 2,800,000$ (1)
-Salary Average : 2,800,000$
Madison Bowey (1 Way Contract) 2,000,000$ (4)
-Salary Average : 2,000,000$
Ryan Donato (1 Way Contract) 1,900,000$ (1)
-Salary Average : 1,900,000$
Sonny Milano (1 Way Contract) 1,700,000$ (2)
-Salary Average : 1,700,000$
Lawson Crouse (1 Way Contract) 1,533,333$ (2)
-Salary Average : 1,533,333$
Frederik Gauthier (1 Way Contract) 1,500,000$ (3)
-Salary Average : 1,500,000$
Troy Terry (1 Way Contract) 1,450,000$ (3)
-Salary Average : 1,450,000$
Jacob Larsson (1 Way Contract) 1,200,000$ (2)
-Salary Average : 1,200,000$
Cole Kehler 999,999$ (3)
-Salary Average : 999,999$
Robert Thomas 894,166$ (1)
-Salary Average : 894,166$
Sam Steel 863,333$ (1)
-Salary Average : 863,333$
Conor Garland 775,000$ (1)
-Salary Average : 775,000$
Sam Carrick 750,000$ (1)
-Salary Average : 750,000$
Andrew Agozzino 750,000$ (1)
-Salary Average : 750,000$
Anthony Stolarz 750,000$ (1)
-Salary Average : 750,000$
Jani Hakanpaa 750,000$ (1)
-Salary Average : 750,000$
Total Pro Players24
Salary Commitment
Year 2020 : 65,490,831$
Year 2021 : 31,283,332$
Year 2022 : 22,749,999$
Year 2023 : 14,900,000$
Salary Average Commitment
Year 2020 : 65,490,831$
Year 2021 : 31,283,332$
Year 2022 : 22,749,999$
Year 2023 : 14,900,000$
Salary Cap with 1 Way Contract
Year 2020 : 65,490,831$
Year 2021 : 31,283,332$
Year 2022 : 22,749,999$
Year 2023 : 14,900,000$

Farm Players Salaries

Alex Dostie 100,000$ (3)
Salary Average : 100,000$
Valentin Zykov 100,000$ (3)
Salary Average : 100,000$
Ryan White 100,000$ (3)
Salary Average : 100,000$
Peter Abbandonato 100,000$ (3)
Salary Average : 100,000$
Mason Geertsen 100,000$ (3)
Salary Average : 100,000$
Kevin Poulin 100,000$ (3)
Salary Average : 100,000$
Isac Lundestrom 92,500$ (1)
Salary Average : 92,500$
Max Jones 86,333$ (1)
Salary Average : 86,333$
Max Comtois 82,000$ (1)
Salary Average : 82,000$
Simon Benoit 80,917$ (2)
Salary Average : 80,917$
Brendan Guhle 80,000$ (2)
Salary Average : 80,000$
Nikolai Knyzhov 79,667$ (2)
Salary Average : 79,667$
Hunter Drew 79,333$ (3)
Salary Average : 79,333$
Antoine Morand 77,833$ (2)
Salary Average : 77,833$
Kyle Capobianco 77,500$ (2)
Salary Average : 77,500$
Jack Kopacka 75,000$ (1)
Salary Average : 75,000$
Chase De Leo 75,000$ (1)
Salary Average : 75,000$
Josh Mahura 75,000$ (1)
Salary Average : 75,000$
Vinni Lettieri 75,000$ (1)
Salary Average : 75,000$
Andy Welinski 75,000$ (1)
Salary Average : 75,000$
Andrew Poturalski 75,000$ (1)
Salary Average : 75,000$
Parker Gahagen 75,000$ (1)
Salary Average : 75,000$
Total Farm Players22
Salary Commitment
Year 2020 : 1,861,083$
Year 2021 : 1,075,250$
Year 2022 : 679,333$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 1,861,083$
Year 2021 : 1,075,250$
Year 2022 : 679,333$
Year 2023 : 0$

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 5750 - 250$ - 5,171 - 90%
Level 2: 4750 - 150$ - 4,302 - 91%
Level 3: 3750 - 100$ - 3,001 - 80%
Level 4: 2750 - 90$ - 2,162 - 79%
Luxury : 1000 - 350$ - 844 - 84%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 2,928 - 98%
Farm Level 2: 2000 - 30$ - 1,940 - 97%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,482 - 86%
Average Income per Game3,410,531$
Year to Date Revenue95,494,864$
Farm
Home Games Left0
Average Attendance - %4,868 - 97%
Average Income per Game255,733$
Year to Date Revenue7,160,523$

Expense

Pro Players Total Salaries77,672,999$
Farm Players Total Salaries1,821,917$
Coaches Total Salaries1,400,000$
Luxury Taxe Total0$
Special Salary Cap Value-183,333$
Pro Year To Date Expenses80,602,738$
Farm Year To Date Expenses2,321,972$
Pro Salary Cap To Date79,678,811$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days677,353$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days20,017$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap77,489,666$
Estimate Under Maximum Salary Cap of 81,500,000$4,010,334$
Estimate Over Minimum Salary Cap of 60,200,000$ 17,289,666$
Current Bank Account62,230,677$
Projected Bank Account62,230,677$

Pro Players Salaries

Thomas Chabot (1 Way Contract) 8,000,000$ (8)
-Salary Average : 8,000,000$
Matthew Tkachuk (1 Way Contract) 7,000,000$ (2)
-Salary Average : 7,000,000$
Paul Stastny (1 Way Contract) 6,500,000$ (1)
-Salary Average : 6,500,000$
Marc Staal (1 Way Contract) 5,700,000$ (1)
-Salary Average : 5,700,000$
Milan Lucic (1 Way Contract) 5,250,000$ (3)
-Salary Average : 5,250,000$
Elias Lindholm (1 Way Contract) 4,850,000$ (4)
-Salary Average : 4,850,000$
Rasmus Andersson (1 Way Contract) 4,550,000$ (6)
-Salary Average : 4,550,000$
Christopher Tanev (1 Way Contract) 4,500,000$ (4)
-Salary Average : 4,500,000$
Nazem Kadri (1 Way Contract) 4,500,000$ (2)
-Salary Average : 4,500,000$
Jordan Binnington (1 Way Contract) 4,400,000$ (1)
-Salary Average : 4,400,000$
Devon Toews (1 Way Contract) 4,100,000$ (4)
-Salary Average : 4,100,000$
Derek Ryan (1 Way Contract) 3,125,000$ (1)
-Salary Average : 3,125,000$
Kevin Fiala (1 Way Contract) 3,000,000$ (1)
-Salary Average : 3,000,000$
David Rittich (1 Way Contract) 2,750,000$ (1)
-Salary Average : 2,750,000$
Andrew Mangiapane (1 Way Contract) 2,425,000$ (2)
-Salary Average : 2,425,000$
Oliver Kylington (1 Way Contract) 1,173,000$ (3)
-Salary Average : 1,173,000$
Mike Green 999,999$ (3)
-Salary Average : 999,999$
Jon Merrill 925,000$ (1)
-Salary Average : 925,000$
Brady Tkachuk 925,000$ (1)
-Salary Average : 925,000$
Joakim Nordstrom 750,000$ (1)
-Salary Average : 750,000$
Jacob de la Rose 750,000$ (1)
-Salary Average : 750,000$
Brad Hunt 750,000$ (1)
-Salary Average : 750,000$
Alexander Petrovic 750,000$ (1)
-Salary Average : 750,000$
Total Pro Players23
Salary Commitment
Year 2020 : 77,672,999$
Year 2021 : 47,347,999$
Year 2022 : 33,422,999$
Year 2023 : 26,000,000$
Salary Average Commitment
Year 2020 : 77,672,999$
Year 2021 : 47,347,999$
Year 2022 : 33,422,999$
Year 2023 : 26,000,000$
Salary Cap with 1 Way Contract
Year 2020 : 77,672,999$
Year 2021 : 47,347,999$
Year 2022 : 33,422,999$
Year 2023 : 26,000,000$

Farm Players Salaries

Alexander Yelesin 92,500$ (1)
Salary Average : 92,500$
Jeremy Roy 90,000$ (3)
Salary Average : 90,000$
Jack Dougherty 90,000$ (3)
Salary Average : 90,000$
Griffen Outhouse 90,000$ (3)
Salary Average : 90,000$
Keaton Middleton 90,000$ (3)
Salary Average : 90,000$
Luke Philp 81,750$ (1)
Salary Average : 81,750$
Adam Ruzicka 80,167$ (2)
Salary Average : 80,167$
Martin Pospisil 79,667$ (2)
Salary Average : 79,667$
Dillon Dube 77,833$ (1)
Salary Average : 77,833$
Matthew Phillips 75,000$ (1)
Salary Average : 75,000$
Justin Kirkland 75,000$ (1)
Salary Average : 75,000$
Josiah Didier 75,000$ (1)
Salary Average : 75,000$
Parker MacKay 75,000$ (1)
Salary Average : 75,000$
Jeff Kubiak 75,000$ (1)
Salary Average : 75,000$
Jack Rodewald 75,000$ (1)
Salary Average : 75,000$
Zac Rinaldo 75,000$ (1)
Salary Average : 75,000$
Glenn Gawdin 75,000$ (1)
Salary Average : 75,000$
Dalton Smith 75,000$ (1)
Salary Average : 75,000$
Byron Froese 75,000$ (2)
Salary Average : 75,000$
Buddy Robinson 75,000$ (1)
Salary Average : 75,000$
Ben Youds 75,000$ (1)
Salary Average : 75,000$
Artyom Zagidulin 75,000$ (1)
Salary Average : 75,000$
Louis Domingue 75,000$ (1)
Salary Average : 75,000$
Total Farm Players23
Salary Commitment
Year 2020 : 1,821,917$
Year 2021 : 594,834$
Year 2022 : 360,000$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 1,821,917$
Year 2021 : 594,834$
Year 2022 : 360,000$
Year 2023 : 0$

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 5750 - 250$ - 4,370 - 76%
Level 2: 4750 - 160$ - 3,402 - 72%
Level 3: 3750 - 100$ - 3,055 - 81%
Level 4: 2750 - 90$ - 2,215 - 81%
Luxury : 1000 - 320$ - 857 - 86%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 60$ - 2,204 - 73%
Farm Level 2: 2000 - 30$ - 1,956 - 98%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %13,900 - 77%
Average Income per Game3,192,263$
Year to Date Revenue89,383,374$
Farm
Home Games Left0
Average Attendance - %4,160 - 83%
Average Income per Game234,829$
Year to Date Revenue6,575,214$

Expense

Pro Players Total Salaries74,792,857$
Farm Players Total Salaries2,325,665$
Coaches Total Salaries5,500,000$
Luxury Taxe Total0$
Special Salary Cap Value6,654,167$
Pro Year To Date Expenses77,405,102$
Farm Year To Date Expenses2,718,431$
Pro Salary Cap To Date72,405,096$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days687,869$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days24,359$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap81,447,024$
Estimate Under Maximum Salary Cap of 81,500,000$52,976$
Estimate Over Minimum Salary Cap of 60,200,000$ 21,247,024$
Current Bank Account57,834,988$
Projected Bank Account57,834,988$

Pro Players Salaries

Jakub Voracek (1 Way Contract) 8,250,000$ (4)
-Salary Average : 8,250,000$
Kevin Hayes (1 Way Contract) 7,142,857$ (6)
-Salary Average : 7,142,857$
James van Riemsdyk (1 Way Contract) 7,000,000$ (3)
-Salary Average : 7,000,000$
Ivan Provorov (1 Way Contract) 6,750,000$ (5)
-Salary Average : 6,750,000$
Matt Niskanen (1 Way Contract) 5,750,000$ (1)
-Salary Average : 5,750,000$
Mikael Granlund (1 Way Contract) 5,300,000$ (4)
-Salary Average : 5,300,000$
Shayne Gostisbehere (1 Way Contract) 4,500,000$ (3)
-Salary Average : 4,500,000$
Antti Raanta (1 Way Contract) 4,250,000$ (1)
-Salary Average : 4,250,000$
John Klingberg (1 Way Contract) 4,250,000$ (2)
-Salary Average : 4,250,000$
Alexander Kerfoot (1 Way Contract) 3,500,000$ (3)
-Salary Average : 3,500,000$
Oskar Lindblom (1 Way Contract) 3,000,000$ (3)
-Salary Average : 3,000,000$
Erik Gustafsson (1 Way Contract) 3,000,000$ (1)
-Salary Average : 3,000,000$
Philippe Myers (1 Way Contract) 2,550,000$ (3)
-Salary Average : 2,550,000$
Denis Gurianov (1 Way Contract) 2,550,000$ (2)
-Salary Average : 2,550,000$
Jordan Greenway (1 Way Contract) 2,100,000$ (2)
-Salary Average : 2,100,000$
Jordan Weal (1 Way Contract) 1,400,000$ (1)
-Salary Average : 1,400,000$
Nicolas Aube-Kubel (1 Way Contract) 1,075,000$ (2)
-Salary Average : 1,075,000$
Joel Farabee 925,000$ (2)
-Salary Average : 925,000$
Andy Andreoff 750,000$ (1)
-Salary Average : 750,000$
Carter Hart 750,000$ (1)
-Salary Average : 750,000$
Total Pro Players20
Salary Commitment
Year 2020 : 74,792,857$
Year 2021 : 58,892,857$
Year 2022 : 47,992,857$
Year 2023 : 27,442,857$
Salary Average Commitment
Year 2020 : 74,792,857$
Year 2021 : 58,892,857$
Year 2022 : 47,992,857$
Year 2023 : 27,442,857$
Salary Cap with 1 Way Contract
Year 2020 : 74,792,857$
Year 2021 : 58,892,857$
Year 2022 : 47,992,857$
Year 2023 : 27,442,857$

Farm Players Salaries

German Rubtsov 89,417$ (1)
Salary Average : 89,417$
Timothy Liljegren 86,333$ (2)
Salary Average : 86,333$
Morgan Frost 86,333$ (2)
Salary Average : 86,333$
Kirill Ustimenko 82,583$ (2)
Salary Average : 82,583$
Cory Conacher 80,000$ (2)
Salary Average : 80,000$
Mikhail Vorobyev 80,000$ (1)
Salary Average : 80,000$
Felix Sandstrom 79,250$ (1)
Salary Average : 79,250$
Pascal Laberge 78,083$ (1)
Salary Average : 78,083$
Isaac Ratcliffe 78,083$ (2)
Salary Average : 78,083$
Carsen Twarynski 77,583$ (1)
Salary Average : 77,583$
Matthew Strome 77,500$ (1)
Salary Average : 77,500$
Maksim Sushko 77,500$ (2)
Salary Average : 77,500$
David Kase 76,833$ (1)
Salary Average : 76,833$
Kale Clague 76,167$ (1)
Salary Average : 76,167$
Maxwell Willman 75,000$ (3)
Salary Average : 75,000$
Derrick Pouliot 75,000$ (1)
Salary Average : 75,000$
Andrew MacWilliam 75,000$ (1)
Salary Average : 75,000$
Alex Lyon 75,000$ (1)
Salary Average : 75,000$
Chris Bigras 75,000$ (1)
Salary Average : 75,000$
Connor Bunnaman 75,000$ (1)
Salary Average : 75,000$
Tyler Wotherspoon 75,000$ (1)
Salary Average : 75,000$
Tim Gettinger 75,000$ (1)
Salary Average : 75,000$
Matthew Register 75,000$ (1)
Salary Average : 75,000$
Nick Caamano 75,000$ (1)
Salary Average : 75,000$
John McCarthy 75,000$ (1)
Salary Average : 75,000$
Joshua Ho-Sang 75,000$ (1)
Salary Average : 75,000$
Lewis Zerter-Gossage 75,000$ (1)
Salary Average : 75,000$
Nate Prosser 75,000$ (1)
Salary Average : 75,000$
Mark Friedman 75,000$ (2)
Salary Average : 75,000$
Adam Brooks 75,000$ (2)
Salary Average : 75,000$
Total Farm Players30
Salary Commitment
Year 2020 : 2,325,665$
Year 2021 : 715,832$
Year 2022 : 75,000$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 2,325,665$
Year 2021 : 715,832$
Year 2022 : 75,000$
Year 2023 : 0$

Golden Knights

Golden Knights is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5750 - 250$ - 5,308 - 92%
Level 2: 4750 - 150$ - 4,167 - 88%
Level 3: 3750 - 100$ - 2,994 - 80%
Level 4: 2750 - 90$ - 2,198 - 80%
Luxury : 1000 - 350$ - 873 - 87%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 2,936 - 98%
Farm Level 2: 2000 - 30$ - 1,960 - 98%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,539 - 86%
Average Income per Game3,443,400$
Year to Date Revenue96,415,199$
Farm
Home Games Left0
Average Attendance - %4,896 - 98%
Average Income per Game256,996$
Year to Date Revenue7,195,887$

Expense

Pro Players Total Salaries81,916,665$
Farm Players Total Salaries1,995,334$
Coaches Total Salaries1,500,000$
Luxury Taxe Total0$
Special Salary Cap Value500,000$
Pro Year To Date Expenses81,750,188$
Farm Year To Date Expenses2,563,102$
Pro Salary Cap To Date80,419,141$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days714,799$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days21,512$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap82,416,665$
Estimate Under Maximum Salary Cap of 81,500,000$-916,665$
Estimate Over Minimum Salary Cap of 60,200,000$ 22,216,665$
Current Bank Account59,847,729$
Projected Bank Account59,847,729$

Pro Players Salaries

Mark Stone (1 Way Contract) 9,500,000$ (7)
-Salary Average : 9,500,000$
Alex Pietrangelo (1 Way Contract) 8,800,000$ (7)
-Salary Average : 8,800,000$
Evgeny Kuznetsov (1 Way Contract) 7,800,000$ (5)
-Salary Average : 7,800,000$
Max Pacioretty (1 Way Contract) 7,000,000$ (3)
-Salary Average : 7,000,000$
William Karlsson (1 Way Contract) 5,900,000$ (7)
-Salary Average : 5,900,000$
Ondrej Palat (1 Way Contract) 5,300,000$ (2)
-Salary Average : 5,300,000$
Shea Theodore (1 Way Contract) 5,200,000$ (5)
-Salary Average : 5,200,000$
Robin Lehner (1 Way Contract) 5,000,000$ (5)
-Salary Average : 5,000,000$
Alex Tuch (1 Way Contract) 4,750,000$ (6)
-Salary Average : 4,750,000$
Alec Martinez (1 Way Contract) 4,000,000$ (1)
-Salary Average : 4,000,000$
James Reimer (1 Way Contract) 3,400,000$ (1)
-Salary Average : 3,400,000$
Chandler Stephenson (1 Way Contract) 2,750,000$ (4)
-Salary Average : 2,750,000$
Brayden McNabb (1 Way Contract) 2,500,000$ (2)
-Salary Average : 2,500,000$
Nick Holden (1 Way Contract) 1,700,000$ (2)
-Salary Average : 1,700,000$
Scott Harrington (1 Way Contract) 1,633,333$ (2)
-Salary Average : 1,633,333$
William Carrier (1 Way Contract) 1,400,000$ (4)
-Salary Average : 1,400,000$
Riley Sheahan (1 Way Contract) 1,200,000$ (3)
-Salary Average : 1,200,000$
Derick Brassard (1 Way Contract) 1,200,000$ (3)
-Salary Average : 1,200,000$
Austin Wagner (1 Way Contract) 1,133,333$ (3)
-Salary Average : 1,133,333$
Andrew Hammond 999,999$ (3)
-Salary Average : 999,999$
Nicolas Roy 750,000$ (2)
-Salary Average : 750,000$
Total Pro Players21
Salary Commitment
Year 2020 : 81,916,665$
Year 2021 : 74,516,665$
Year 2022 : 62,633,332$
Year 2023 : 51,100,000$
Salary Average Commitment
Year 2020 : 81,916,665$
Year 2021 : 74,516,665$
Year 2022 : 62,633,332$
Year 2023 : 51,100,000$
Salary Cap with 1 Way Contract
Year 2020 : 81,916,665$
Year 2021 : 74,516,665$
Year 2022 : 62,633,332$
Year 2023 : 51,100,000$

Farm Players Salaries

Parker Milner 100,000$ (3)
Salary Average : 100,000$
Kevin Gravel 100,000$ (3)
Salary Average : 100,000$
Brett Ritchie 100,000$ (3)
Salary Average : 100,000$
Adam Johnson 100,000$ (3)
Salary Average : 100,000$
Carl Dahlstrom 85,000$ (1)
Salary Average : 85,000$
Nicolas Hague 79,167$ (2)
Salary Average : 79,167$
Lucas Elvenes 77,667$ (2)
Salary Average : 77,667$
Brayden Pachal 76,500$ (2)
Salary Average : 76,500$
Ben Jones 76,000$ (2)
Salary Average : 76,000$
Paul Cotter 76,000$ (3)
Salary Average : 76,000$
Tyrell Goulbourne 75,000$ (1)
Salary Average : 75,000$
Gage Quinney 75,000$ (1)
Salary Average : 75,000$
Dylan Ferguson 75,000$ (2)
Salary Average : 75,000$
Danny O'Regan 75,000$ (1)
Salary Average : 75,000$
Dylan Coghlan 75,000$ (1)
Salary Average : 75,000$
Dylan Sikura 75,000$ (1)
Salary Average : 75,000$
Jake Leschyshyn 75,000$ (2)
Salary Average : 77,833$
Jake Bischoff 75,000$ (2)
Salary Average : 75,000$
Tomas Jurco 75,000$ (1)
Salary Average : 75,000$
Jimmy Schuldt 75,000$ (1)
Salary Average : 75,000$
Oscar Dansk 75,000$ (1)
Salary Average : 75,000$
Zach Whitecloud 75,000$ (2)
Salary Average : 75,000$
Patrick Brown 75,000$ (1)
Salary Average : 75,000$
Reid Duke 75,000$ (1)
Salary Average : 75,000$
Keegan Kolesar 75,000$ (2)
Salary Average : 75,000$
Total Farm Players25
Salary Commitment
Year 2020 : 1,995,334$
Year 2021 : 1,163,167$
Year 2022 : 476,000$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 1,998,167$
Year 2021 : 1,163,167$
Year 2022 : 476,000$
Year 2023 : 0$

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5750 - 250$ - 5,239 - 91%
Level 2: 4750 - 150$ - 4,295 - 90%
Level 3: 3750 - 100$ - 2,922 - 78%
Level 4: 2750 - 90$ - 2,124 - 77%
Luxury : 1000 - 350$ - 852 - 85%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 2,947 - 98%
Farm Level 2: 2000 - 30$ - 1,945 - 97%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,432 - 86%
Average Income per Game3,419,317$
Year to Date Revenue95,740,876$
Farm
Home Games Left0
Average Attendance - %4,891 - 98%
Average Income per Game257,088$
Year to Date Revenue7,198,472$

Expense

Pro Players Total Salaries79,067,333$
Farm Players Total Salaries2,390,666$
Coaches Total Salaries1,500,000$
Luxury Taxe Total0$
Special Salary Cap Value2,333,333$
Pro Year To Date Expenses79,711,764$
Farm Year To Date Expenses2,902,348$
Pro Salary Cap To Date78,507,419$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days690,236$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days24,920$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap81,400,666$
Estimate Under Maximum Salary Cap of 81,500,000$99,334$
Estimate Over Minimum Salary Cap of 60,200,000$ 21,200,666$
Current Bank Account57,325,303$
Projected Bank Account57,325,303$

Pro Players Salaries

Sebastian Aho (1 Way Contract) 8,454,000$ (4)
-Salary Average : 8,454,000$
Marc-Andre Fleury (1 Way Contract) 7,000,000$ (2)
-Salary Average : 7,000,000$
Jordan Staal (1 Way Contract) 6,000,000$ (3)
-Salary Average : 6,000,000$
Dougie Hamilton (1 Way Contract) 5,750,000$ (1)
-Salary Average : 5,750,000$
Teuvo Teravainen (1 Way Contract) 5,400,000$ (4)
-Salary Average : 5,400,000$
Jaccob Slavin (1 Way Contract) 5,300,000$ (5)
-Salary Average : 5,300,000$
Nino Niederreiter (1 Way Contract) 5,250,000$ (2)
-Salary Average : 5,250,000$
Brady Skjei (1 Way Contract) 5,250,000$ (4)
-Salary Average : 5,250,000$
Vincent Trocheck (1 Way Contract) 4,750,000$ (2)
-Salary Average : 4,750,000$
Jake Gardiner (1 Way Contract) 4,050,000$ (3)
-Salary Average : 4,050,000$
Brett Pesce (1 Way Contract) 4,025,000$ (4)
-Salary Average : 4,025,000$
Ryan Dzingel (1 Way Contract) 3,375,000$ (1)
-Salary Average : 3,375,000$
Petr Mrazek (1 Way Contract) 3,125,000$ (1)
-Salary Average : 3,125,000$
Warren Foegele (1 Way Contract) 2,150,000$ (1)
-Salary Average : 2,150,000$
Brock McGinn (1 Way Contract) 2,100,000$ (1)
-Salary Average : 2,100,000$
Jordan Martinook (1 Way Contract) 2,000,000$ (1)
-Salary Average : 2,000,000$
Jesper Fast (1 Way Contract) 2,000,000$ (3)
-Salary Average : 2,000,000$
Haydn Fleury (1 Way Contract) 1,300,000$ (2)
-Salary Average : 1,300,000$
Andrei Svechnikov 925,000$ (1)
-Salary Average : 925,000$
Martin Necas 863,333$ (2)
-Salary Average : 863,333$
Total Pro Players20
Salary Commitment
Year 2020 : 79,067,333$
Year 2021 : 59,642,333$
Year 2022 : 40,479,000$
Year 2023 : 28,429,000$
Salary Average Commitment
Year 2020 : 79,067,333$
Year 2021 : 59,642,333$
Year 2022 : 40,479,000$
Year 2023 : 28,429,000$
Salary Cap with 1 Way Contract
Year 2020 : 79,067,333$
Year 2021 : 59,642,333$
Year 2022 : 40,479,000$
Year 2023 : 28,429,000$

Farm Players Salaries

Matt Beleskey 100,000$ (2)
Salary Average : 100,000$
Dale Weise 100,000$ (2)
Salary Average : 100,000$
Joe Morrow 100,000$ (2)
Salary Average : 100,000$
Karl Alzner 100,000$ (3)
Salary Average : 100,000$
Matt Read 100,000$ (2)
Salary Average : 100,000$
Matt Moulson 100,000$ (3)
Salary Average : 100,000$
Matt Donovan 90,000$ (3)
Salary Average : 90,000$
Jake Bean 86,333$ (1)
Salary Average : 86,333$
Cole Schneider 85,000$ (3)
Salary Average : 85,000$
Stelio Mattheos 80,917$ (2)
Salary Average : 80,917$
Joey Keane 80,917$ (2)
Salary Average : 80,917$
Cal O'Reilly 80,000$ (2)
Salary Average : 80,000$
Cody McLeod 80,000$ (2)
Salary Average : 80,000$
Beau Bennett 80,000$ (3)
Salary Average : 80,000$
Morgan Geekie 76,333$ (1)
Salary Average : 76,333$
Jeremy Helvig 76,167$ (1)
Salary Average : 76,167$
Antoine Bibeau 75,000$ (1)
Salary Average : 75,000$
Max McCormick 75,000$ (1)
Salary Average : 75,000$
Oliwer Kaski 75,000$ (2)
Salary Average : 75,000$
Joakim Ryan 75,000$ (1)
Salary Average : 75,000$
Jeremy Bracco 75,000$ (1)
Salary Average : 75,000$
Roland McKeown 75,000$ (2)
Salary Average : 75,000$
Gustav Forsling 75,000$ (1)
Salary Average : 75,000$
Dave Gust 75,000$ (1)
Salary Average : 75,000$
Sheldon Rempal 75,000$ (1)
Salary Average : 75,000$
Spencer Smallman 75,000$ (1)
Salary Average : 75,000$
Steven Lorentz 75,000$ (2)
Salary Average : 75,000$
Clark Bishop 75,000$ (1)
Salary Average : 75,000$
Alex Nedeljkovic 75,000$ (1)
Salary Average : 75,000$
Total Farm Players29
Salary Commitment
Year 2020 : 2,390,667$
Year 2021 : 1,401,834$
Year 2022 : 455,000$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 2,390,667$
Year 2021 : 1,401,834$
Year 2022 : 455,000$
Year 2023 : 0$

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 5750 - 250$ - 5,115 - 89%
Level 2: 4750 - 150$ - 4,269 - 90%
Level 3: 3750 - 100$ - 2,960 - 79%
Level 4: 2750 - 90$ - 2,182 - 79%
Luxury : 1000 - 350$ - 871 - 87%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 2,936 - 98%
Farm Level 2: 2000 - 30$ - 1,953 - 98%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,398 - 86%
Average Income per Game3,395,663$
Year to Date Revenue95,078,551$
Farm
Home Games Left0
Average Attendance - %4,888 - 98%
Average Income per Game256,713$
Year to Date Revenue7,187,975$

Expense

Pro Players Total Salaries81,804,667$
Farm Players Total Salaries1,783,252$
Coaches Total Salaries4,500,000$
Luxury Taxe Total0$
Special Salary Cap Value-4,137,500$
Pro Year To Date Expenses84,165,878$
Farm Year To Date Expenses2,332,679$
Pro Salary Cap To Date79,759,955$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days739,695$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days19,683$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap77,667,167$
Estimate Under Maximum Salary Cap of 81,500,000$3,832,833$
Estimate Over Minimum Salary Cap of 60,200,000$ 17,467,167$
Current Bank Account50,957,969$
Projected Bank Account50,957,969$

Pro Players Salaries

Mathew Barzal (1 Way Contract) 6,763,000$ (1)
-Salary Average : 6,763,000$
Brock Nelson (1 Way Contract) 6,000,000$ (5)
-Salary Average : 6,000,000$
Jake Guentzel (1 Way Contract) 6,000,000$ (4)
-Salary Average : 6,000,000$
Johnny Boychuk (1 Way Contract) 6,000,000$ (2)
-Salary Average : 6,000,000$
Jordan Eberle (1 Way Contract) 5,500,000$ (4)
-Salary Average : 5,500,000$
Josh Bailey (1 Way Contract) 5,000,000$ (4)
-Salary Average : 5,000,000$
Semyon Varlamov (1 Way Contract) 5,000,000$ (3)
-Salary Average : 5,000,000$
Ryan Pulock (1 Way Contract) 5,000,000$ (2)
-Salary Average : 5,000,000$
Kevin Labanc (1 Way Contract) 4,725,000$ (4)
-Salary Average : 4,725,000$
Kyle Palmieri (1 Way Contract) 4,650,000$ (1)
-Salary Average : 4,650,000$
Jonas Brodin (1 Way Contract) 4,166,667$ (8)
-Salary Average : 5,770,834$
Cal Clutterbuck (1 Way Contract) 3,500,000$ (2)
-Salary Average : 3,500,000$
Casey Cizikas (1 Way Contract) 3,350,000$ (1)
-Salary Average : 3,350,000$
Sean Walker (1 Way Contract) 2,650,000$ (4)
-Salary Average : 2,650,000$
Erik Haula (1 Way Contract) 2,500,000$ (4)
-Salary Average : 2,500,000$
Anthony Beauvillier (1 Way Contract) 2,100,000$ (1)
-Salary Average : 2,100,000$
Jimmy Howard (1 Way Contract) 2,000,000$ (3)
-Salary Average : 2,000,000$
Cory Schneider (1 Way Contract) 1,600,000$ (3)
-Salary Average : 1,600,000$
Adam Pelech (1 Way Contract) 1,600,000$ (1)
-Salary Average : 1,600,000$
Matt Martin (1 Way Contract) 1,500,000$ (3)
-Salary Average : 1,500,000$
Scott Mayfield (1 Way Contract) 1,450,000$ (3)
-Salary Average : 1,450,000$
Austin Czarnik 750,000$ (2)
-Salary Average : 750,000$
Total Pro Players22
Salary Commitment
Year 2020 : 81,804,667$
Year 2021 : 65,175,000$
Year 2022 : 49,925,000$
Year 2023 : 38,375,000$
Salary Average Commitment
Year 2020 : 83,408,834$
Year 2021 : 64,945,834$
Year 2022 : 49,695,834$
Year 2023 : 38,145,834$
Salary Cap with 1 Way Contract
Year 2020 : 81,804,667$
Year 2021 : 63,341,667$
Year 2022 : 48,091,667$
Year 2023 : 36,541,667$

Farm Players Salaries

Erik Kallgren 95,000$ (3)
Salary Average : 95,000$
Thomas Schemitsch 90,000$ (3)
Salary Average : 90,000$
Paul Bittner 90,000$ (3)
Salary Average : 90,000$
Simon Holmstrom 89,417$ (3)
Salary Average : 89,417$
Gabriel Vilardi 89,417$ (2)
Salary Average : 89,417$
Noah Dobson 89,417$ (2)
Salary Average : 89,417$
Kieffer Bellows 89,417$ (1)
Salary Average : 89,417$
Erik Brannstrom 86,333$ (2)
Salary Average : 86,333$
Mason Jobst 79,250$ (1)
Salary Average : 79,250$
Robert Carpenter 79,250$ (1)
Salary Average : 79,250$
Otto Koivula 78,667$ (1)
Salary Average : 78,667$
Jakub Skarek 76,417$ (3)
Salary Average : 76,417$
Arnaud Durandeau 75,667$ (2)
Salary Average : 75,667$
Parker Wotherspoon 75,000$ (2)
Salary Average : 75,000$
Jimmy Oligny 75,000$ (1)
Salary Average : 75,000$
Jarrett Burton 75,000$ (1)
Salary Average : 75,000$
Jamie Devane 75,000$ (1)
Salary Average : 75,000$
Grant Hutton 75,000$ (2)
Salary Average : 75,000$
Sebastien Aho 75,000$ (2)
Salary Average : 75,000$
Vincent Arseneau 75,000$ (1)
Salary Average : 75,000$
Cole Bardreau 75,000$ (1)
Salary Average : 75,000$
A.J. Greer 75,000$ (1)
Salary Average : 75,000$
Total Farm Players22
Salary Commitment
Year 2020 : 1,783,252$
Year 2021 : 1,006,668$
Year 2022 : 440,834$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 1,783,252$
Year 2021 : 1,006,668$
Year 2022 : 440,834$
Year 2023 : 0$

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell MTS Place
Level 1: 5750 - 250$ - 5,181 - 90%
Level 2: 4750 - 150$ - 4,335 - 91%
Level 3: 3750 - 100$ - 3,021 - 81%
Level 4: 2750 - 90$ - 2,163 - 79%
Luxury : 1000 - 350$ - 883 - 88%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 2,953 - 98%
Farm Level 2: 2000 - 30$ - 1,948 - 97%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,584 - 87%
Average Income per Game3,439,303$
Year to Date Revenue96,300,486$
Farm
Home Games Left0
Average Attendance - %4,900 - 98%
Average Income per Game257,582$
Year to Date Revenue7,212,288$

Expense

Pro Players Total Salaries86,131,189$
Farm Players Total Salaries2,143,083$
Coaches Total Salaries3,500,000$
Luxury Taxe Total0$
Special Salary Cap Value-4,000,000$
Pro Year To Date Expenses85,460,171$
Farm Year To Date Expenses2,681,783$
Pro Salary Cap To Date82,039,479$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days768,372$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days22,785$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap77,531,189$
Estimate Under Maximum Salary Cap of 81,500,000$3,968,811$
Estimate Over Minimum Salary Cap of 60,200,000$ 17,331,189$
Current Bank Account62,370,820$
Projected Bank Account62,370,820$

Pro Players Salaries

Blake Wheeler (1 Way Contract) 8,250,000$ (4)
-Salary Average : 8,250,000$
Logan Couture (1 Way Contract) 8,000,000$ (7)
-Salary Average : 8,000,000$
Brent Burns (1 Way Contract) 8,000,000$ (5)
-Salary Average : 8,000,000$
Kyle Connor (1 Way Contract) 7,142,857$ (6)
-Salary Average : 7,142,857$
Patrik Laine (1 Way Contract) 6,750,000$ (1)
-Salary Average : 6,750,000$
Connor Hellebuyck (1 Way Contract) 6,166,666$ (4)
-Salary Average : 6,166,666$
Mark Scheifele (1 Way Contract) 6,125,000$ (4)
-Salary Average : 6,125,000$
Nikolaj Ehlers (1 Way Contract) 6,000,000$ (5)
-Salary Average : 6,000,000$
Matt Dumba (1 Way Contract) 6,000,000$ (3)
-Salary Average : 6,000,000$
Ryan Murray (Out of Payroll) 4,600,000$ (1)
-Salary Average : 4,600,000$
Nick Bonino (1 Way Contract) 4,100,000$ (1)
-Salary Average : 4,100,000$
Neal Pionk (1 Way Contract) 3,000,000$ (1)
-Salary Average : 3,000,000$
Adam Lowry (1 Way Contract) 2,916,666$ (1)
-Salary Average : 2,916,666$
Andrew Copp (1 Way Contract) 2,280,000$ (1)
-Salary Average : 2,280,000$
Laurent Brossoit (1 Way Contract) 1,500,000$ (1)
-Salary Average : 1,500,000$
Nathan Beaulieu (1 Way Contract) 1,250,000$ (2)
-Salary Average : 1,250,000$
Gabriel Bourque 900,000$ (2)
-Salary Average : 900,000$
Sam Gagner 850,000$ (1)
-Salary Average : 850,000$
Luca Sbisa 800,000$ (1)
-Salary Average : 800,000$
Sami Niku 750,000$ (2)
-Salary Average : 750,000$
Nate Thompson 750,000$ (1)
-Salary Average : 750,000$
Total Pro Players21
Salary Commitment
Year 2020 : 86,131,189$
Year 2021 : 58,584,523$
Year 2022 : 55,684,523$
Year 2023 : 49,684,523$
Salary Average Commitment
Year 2020 : 86,131,189$
Year 2021 : 58,584,523$
Year 2022 : 55,684,523$
Year 2023 : 49,684,523$
Salary Cap with 1 Way Contract
Year 2020 : 86,131,189$
Year 2021 : 58,584,523$
Year 2022 : 55,684,523$
Year 2023 : 49,684,523$

Farm Players Salaries

Dillon Simpson 100,000$ (3)
Salary Average : 100,000$
Sebastian Repo 100,000$ (3)
Salary Average : 100,000$
Nick Moutrey 100,000$ (3)
Salary Average : 100,000$
Michael Joly 100,000$ (3)
Salary Average : 100,000$
Jonathon Martin 100,000$ (3)
Salary Average : 100,000$
Joseph LaBate 100,000$ (3)
Salary Average : 100,000$
Mason Appleton 90,000$ (2)
Salary Average : 90,000$
Logan Stanley 86,333$ (1)
Salary Average : 86,333$
David Gustafsson 81,750$ (2)
Salary Average : 81,750$
Leon Gawanke 79,667$ (2)
Salary Average : 79,667$
Johnathan Kovacevic 79,250$ (1)
Salary Average : 79,250$
Mikhail Berdin 75,833$ (1)
Salary Average : 75,833$
Kristian Reichel 75,250$ (2)
Salary Average : 75,250$
Eric Comrie 75,000$ (1)
Salary Average : 75,000$
Luke Green 75,000$ (1)
Salary Average : 75,000$
Joona Luoto 75,000$ (2)
Salary Average : 75,000$
Marko Dano 75,000$ (1)
Salary Average : 75,000$
Nelson Nogier 75,000$ (2)
Salary Average : 75,000$
Jansen Harkins 75,000$ (2)
Salary Average : 75,000$
Gabriel Gagne 75,000$ (2)
Salary Average : 75,000$
Erik Condra 75,000$ (1)
Salary Average : 75,000$
Dominic Toninato 75,000$ (1)
Salary Average : 75,000$
Skyler McKenzie 75,000$ (1)
Salary Average : 75,000$
Brad Thiessen 75,000$ (1)
Salary Average : 75,000$
Daniel Audette 75,000$ (2)
Salary Average : 75,000$
CJ Suess 75,000$ (2)
Salary Average : 75,000$
Total Farm Players26
Salary Commitment
Year 2020 : 2,143,083$
Year 2021 : 1,376,667$
Year 2022 : 600,000$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 2,143,083$
Year 2021 : 1,376,667$
Year 2022 : 600,000$
Year 2023 : 0$

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 5750 - 250$ - 5,132 - 89%
Level 2: 4750 - 150$ - 4,281 - 90%
Level 3: 3750 - 100$ - 3,056 - 81%
Level 4: 2750 - 90$ - 2,180 - 79%
Luxury : 1000 - 350$ - 855 - 85%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 2,909 - 97%
Farm Level 2: 2000 - 30$ - 1,938 - 97%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,504 - 86%
Average Income per Game3,407,667$
Year to Date Revenue95,414,672$
Farm
Home Games Left0
Average Attendance - %4,846 - 97%
Average Income per Game254,458$
Year to Date Revenue7,124,837$

Expense

Pro Players Total Salaries70,275,224$
Farm Players Total Salaries2,228,167$
Coaches Total Salaries5,500,000$
Luxury Taxe Total0$
Special Salary Cap Value8,067,000$
Pro Year To Date Expenses75,912,536$
Farm Year To Date Expenses2,708,022$
Pro Salary Cap To Date70,687,704$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days648,924$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days23,519$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap78,342,224$
Estimate Under Maximum Salary Cap of 81,500,000$3,157,776$
Estimate Over Minimum Salary Cap of 60,200,000$ 18,142,224$
Current Bank Account70,919,152$
Projected Bank Account70,919,152$

Pro Players Salaries

Jamie Benn (1 Way Contract) 9,500,000$ (5)
-Salary Average : 9,500,000$
Anders Lee (1 Way Contract) 7,000,000$ (6)
-Salary Average : 7,000,000$
Pierre-Luc Dubois (1 Way Contract) 6,031,000$ (4)
-Salary Average : 6,031,000$
Mats Zuccarello (1 Way Contract) 6,000,000$ (4)
-Salary Average : 6,000,000$
Jonathan Quick (1 Way Contract) 5,800,000$ (3)
-Salary Average : 5,800,000$
Nick Leddy (1 Way Contract) 5,500,000$ (2)
-Salary Average : 5,500,000$
Gustav Nyquist (1 Way Contract) 5,500,000$ (3)
-Salary Average : 5,500,000$
Tyson Barrie (1 Way Contract) 3,750,000$ (1)
-Salary Average : 3,750,000$
Chris Tierney (1 Way Contract) 3,500,000$ (2)
-Salary Average : 3,500,000$
Olli Maatta (1 Way Contract) 3,333,225$ (2)
-Salary Average : 3,333,225$
Travis Sanheim (Out of Payroll) 3,250,000$ (1)
-Salary Average : 3,250,000$
Oskar Sundqvist (1 Way Contract) 2,750,000$ (3)
-Salary Average : 2,750,000$
Vince Dunn (1 Way Contract) 2,636,000$ (2)
-Salary Average : 2,636,000$
Melker Karlsson (1 Way Contract) 1,500,000$ (3)
-Salary Average : 1,500,000$
Sammy Blais (1 Way Contract) 1,500,000$ (2)
-Salary Average : 1,500,000$
Drake Caggiula (1 Way Contract) 1,000,000$ (3)
-Salary Average : 1,000,000$
Devin Shore 999,999$ (3)
-Salary Average : 999,999$
Kurtis MacDermid 875,000$ (2)
-Salary Average : 875,000$
Aaron Dell 800,000$ (1)
-Salary Average : 800,000$
Luke Schenn 800,000$ (1)
-Salary Average : 800,000$
Tobias Rieder 750,000$ (1)
-Salary Average : 750,000$
Mark Alt 750,000$ (1)
-Salary Average : 750,000$
Total Pro Players22
Salary Commitment
Year 2020 : 73,525,224$
Year 2021 : 63,425,224$
Year 2022 : 46,080,999$
Year 2023 : 28,531,000$
Salary Average Commitment
Year 2020 : 73,525,224$
Year 2021 : 63,425,224$
Year 2022 : 46,080,999$
Year 2023 : 28,531,000$
Salary Cap with 1 Way Contract
Year 2020 : 73,525,224$
Year 2021 : 63,425,224$
Year 2022 : 46,080,999$
Year 2023 : 28,531,000$

Farm Players Salaries

Jared Coreau 100,000$ (3)
Salary Average : 100,000$
Sean Bonar 100,000$ (3)
Salary Average : 100,000$
Nikolay Goldobin 95,000$ (3)
Salary Average : 95,000$
Blake Lizotte 92,500$ (1)
Salary Average : 92,500$
Lias Andersson 89,417$ (1)
Salary Average : 89,417$
Calvin Petersen 85,833$ (2)
Salary Average : 85,833$
Sean Durzi 80,917$ (2)
Salary Average : 80,917$
Johan Sodergran 79,167$ (2)
Salary Average : 79,167$
Matt Villalta 77,833$ (2)
Salary Average : 77,833$
Trevor Moore 77,500$ (1)
Salary Average : 77,500$
Brett Seney 75,000$ (1)
Salary Average : 75,000$
Drake Rymsha 75,000$ (1)
Salary Average : 75,000$
Daniel Brickley 75,000$ (1)
Salary Average : 75,000$
Blake Hillman 75,000$ (1)
Salary Average : 75,000$
Bokondji Imama 75,000$ (1)
Salary Average : 75,000$
Hubert Labrie 75,000$ (2)
Salary Average : 75,000$
Arvin Atwal 75,000$ (1)
Salary Average : 75,000$
Greg Carey 75,000$ (1)
Salary Average : 75,000$
Troy Grosenick 75,000$ (1)
Salary Average : 75,000$
Hunter Warner 75,000$ (1)
Salary Average : 75,000$
Jacob Nilsson 75,000$ (1)
Salary Average : 75,000$
Jaret Anderson-Dolan 75,000$ (2)
Salary Average : 75,000$
Jon Lizotte 75,000$ (1)
Salary Average : 75,000$
Matt Luff 75,000$ (1)
Salary Average : 75,000$
Michael Amadio 75,000$ (1)
Salary Average : 75,000$
Michael Eyssimont 75,000$ (1)
Salary Average : 75,000$
Ross Johnston 75,000$ (2)
Salary Average : 75,000$
Anton Lindholm 75,000$ (1)
Salary Average : 75,000$
Total Farm Players28
Salary Commitment
Year 2020 : 2,228,167$
Year 2021 : 843,750$
Year 2022 : 295,000$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 2,228,167$
Year 2021 : 843,750$
Year 2022 : 295,000$
Year 2023 : 0$

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 5750 - 250$ - 5,193 - 90%
Level 2: 4750 - 150$ - 4,251 - 90%
Level 3: 3750 - 100$ - 3,032 - 81%
Level 4: 2750 - 90$ - 2,215 - 81%
Luxury : 1000 - 350$ - 876 - 88%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 2,936 - 98%
Farm Level 2: 2000 - 30$ - 1,951 - 98%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,567 - 86%
Average Income per Game3,431,315$
Year to Date Revenue96,076,813$
Farm
Home Games Left0
Average Attendance - %4,887 - 98%
Average Income per Game256,679$
Year to Date Revenue7,186,998$

Expense

Pro Players Total Salaries81,240,999$
Farm Players Total Salaries2,165,642$
Coaches Total Salaries1,500,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses82,208,865$
Farm Year To Date Expenses2,648,378$
Pro Salary Cap To Date81,110,637$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days708,974$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days22,980$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap81,240,999$
Estimate Under Maximum Salary Cap of 81,500,000$259,001$
Estimate Over Minimum Salary Cap of 60,200,000$ 21,040,999$
Current Bank Account60,406,568$
Projected Bank Account60,406,568$

Pro Players Salaries

Nikita Kucherov (1 Way Contract) 9,500,000$ (7)
-Salary Average : 9,500,000$
Andrei Vasilevskiy (1 Way Contract) 9,500,000$ (8)
-Salary Average : 9,500,000$
Steven Stamkos (1 Way Contract) 8,500,000$ (4)
-Salary Average : 8,500,000$
Victor Hedman (1 Way Contract) 7,875,000$ (5)
-Salary Average : 7,875,000$
Brayden Point (1 Way Contract) 6,750,000$ (2)
-Salary Average : 6,750,000$
Josh Morrissey (1 Way Contract) 6,250,000$ (8)
-Salary Average : 6,250,000$
Noah Hanifin (1 Way Contract) 4,950,000$ (4)
-Salary Average : 4,950,000$
Mikhail Sergachev (1 Way Contract) 4,800,000$ (3)
-Salary Average : 4,800,000$
Alex Killorn (1 Way Contract) 4,450,000$ (3)
-Salary Average : 4,450,000$
Anthony Cirelli (1 Way Contract) 3,797,000$ (1)
-Salary Average : 3,797,000$
Andreas Johnsson (1 Way Contract) 3,400,000$ (3)
-Salary Average : 3,400,000$
Erik Cernak (1 Way Contract) 2,419,000$ (1)
-Salary Average : 2,419,000$
Blake Coleman (1 Way Contract) 1,800,000$ (1)
-Salary Average : 1,800,000$
Mikko Koivu (1 Way Contract) 1,500,000$ (1)
-Salary Average : 1,500,000$
Curtis McElhinney (1 Way Contract) 1,300,000$ (1)
-Salary Average : 1,300,000$
Mathieu Joseph (1 Way Contract) 1,025,000$ (1)
-Salary Average : 1,025,000$
Korbinian Holzer 999,999$ (3)
-Salary Average : 999,999$
Barclay Goodrow 925,000$ (1)
-Salary Average : 925,000$
Matt Nieto 750,000$ (1)
-Salary Average : 750,000$
Mark Jankowski 750,000$ (1)
-Salary Average : 750,000$
Total Pro Players20
Salary Commitment
Year 2020 : 81,240,999$
Year 2021 : 66,974,999$
Year 2022 : 60,224,999$
Year 2023 : 46,575,000$
Salary Average Commitment
Year 2020 : 81,240,999$
Year 2021 : 66,974,999$
Year 2022 : 60,224,999$
Year 2023 : 46,575,000$
Salary Cap with 1 Way Contract
Year 2020 : 81,240,999$
Year 2021 : 66,974,999$
Year 2022 : 60,224,999$
Year 2023 : 46,575,000$

Farm Players Salaries

Zachary Sawchenko 100,000$ (3)
Salary Average : 100,000$
Thomas Gregoire 100,000$ (3)
Salary Average : 100,000$
Brendan Perlini 100,000$ (3)
Salary Average : 100,000$
Callan Foote 92,500$ (1)
Salary Average : 92,500$
Taylor Raddysh 83,333$ (1)
Salary Average : 83,333$
Boris Katchouk 83,333$ (1)
Salary Average : 83,333$
Jimmy Huntington 80,917$ (2)
Salary Average : 80,917$
Brent Gates Jr. 80,100$ (3)
Salary Average : 80,100$
Eric Cornel 80,100$ (3)
Salary Average : 80,100$
Alexander Volkov 80,000$ (1)
Salary Average : 80,000$
Brent Pedersen 77,700$ (2)
Salary Average : 77,700$
Eric Knodel 77,700$ (1)
Salary Average : 77,700$
Nick Lappin 77,700$ (2)
Salary Average : 77,700$
Otto Somppi 76,333$ (1)
Salary Average : 76,333$
Alex Barre-Boulet 75,926$ (1)
Salary Average : 75,926$
Gemel Smith 75,000$ (1)
Salary Average : 75,000$
Spencer Martin 75,000$ (1)
Salary Average : 75,000$
Luke Witkowski 75,000$ (1)
Salary Average : 75,000$
Dominik Masin 75,000$ (3)
Salary Average : 75,000$
Daniel Walcott 75,000$ (1)
Salary Average : 75,000$
Mitchell Stephens 75,000$ (2)
Salary Average : 75,000$
Ross Colton 75,000$ (1)
Salary Average : 75,000$
Sean Day 75,000$ (1)
Salary Average : 75,000$
Ben Thomas 75,000$ (1)
Salary Average : 75,000$
Antti Suomela 75,000$ (1)
Salary Average : 75,000$
Andreas Borgman 75,000$ (1)
Salary Average : 75,000$
Christopher Gibson 75,000$ (1)
Salary Average : 75,000$
Total Farm Players27
Salary Commitment
Year 2020 : 2,165,642$
Year 2021 : 846,517$
Year 2022 : 535,200$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 2,165,642$
Year 2021 : 846,517$
Year 2022 : 535,200$
Year 2023 : 0$

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 5750 - 250$ - 5,149 - 90%
Level 2: 4750 - 150$ - 4,286 - 90%
Level 3: 3750 - 100$ - 2,958 - 79%
Level 4: 2750 - 90$ - 2,216 - 81%
Luxury : 1000 - 350$ - 887 - 89%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 2,920 - 97%
Farm Level 2: 2000 - 30$ - 1,949 - 97%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,496 - 86%
Average Income per Game3,419,841$
Year to Date Revenue95,755,549$
Farm
Home Games Left0
Average Attendance - %4,869 - 97%
Average Income per Game255,568$
Year to Date Revenue7,155,897$

Expense

Pro Players Total Salaries77,378,124$
Farm Players Total Salaries1,702,894$
Coaches Total Salaries1,500,000$
Luxury Taxe Total0$
Special Salary Cap Value1,200,000$
Pro Year To Date Expenses77,867,543$
Farm Year To Date Expenses2,213,127$
Pro Salary Cap To Date76,176,338$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days675,673$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days18,990$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap78,578,124$
Estimate Under Maximum Salary Cap of 81,500,000$2,921,876$
Estimate Over Minimum Salary Cap of 60,200,000$ 18,378,124$
Current Bank Account72,830,776$
Projected Bank Account72,830,776$

Pro Players Salaries

Auston Matthews (1 Way Contract) 11,634,000$ (4)
-Salary Average : 11,634,000$
Tyler Seguin (1 Way Contract) 9,850,000$ (7)
-Salary Average : 9,850,000$
Vladimir Tarasenko (1 Way Contract) 7,500,000$ (3)
-Salary Average : 7,500,000$
Esa Lindell (1 Way Contract) 5,800,000$ (5)
-Salary Average : 5,800,000$
Jake Muzzin (1 Way Contract) 5,625,000$ (4)
-Salary Average : 5,625,000$
Sam Reinhart (1 Way Contract) 5,200,000$ (1)
-Salary Average : 5,200,000$
TJ Brodie (1 Way Contract) 5,000,000$ (4)
-Salary Average : 5,000,000$
Ben Bishop (1 Way Contract) 4,916,666$ (3)
-Salary Average : 4,916,666$
Sean Couturier (1 Way Contract) 4,333,333$ (2)
-Salary Average : 4,333,333$
Zach Hyman (1 Way Contract) 2,250,000$ (1)
-Salary Average : 2,250,000$
Justin Braun (1 Way Contract) 1,800,000$ (2)
-Salary Average : 1,800,000$
Jack Campbell (1 Way Contract) 1,650,000$ (2)
-Salary Average : 1,650,000$
Ilya Mikheyev (1 Way Contract) 1,645,000$ (2)
-Salary Average : 1,645,000$
Robert Hagg (1 Way Contract) 1,600,000$ (2)
-Salary Average : 1,600,000$
Wayne Simmonds (1 Way Contract) 1,500,000$ (1)
-Salary Average : 1,500,000$
Pierre Engvall (1 Way Contract) 1,250,000$ (2)
-1 Way Contract Salary Cap : 1,250,000$
-Salary Average : 1,250,000$
Zach Bogosian (1 Way Contract) 1,000,000$ (1)
-Salary Average : 1,000,000$
Jimmy Vesey 900,000$ (1)
-Salary Average : 900,000$
Travis Dermott 874,125$ (1)
-Salary Average : 874,125$
Ron Hainsey 800,000$ (2)
-Salary Average : 800,000$
Joe Thornton 750,000$ (1)
-Salary Average : 750,000$
Jason Spezza 750,000$ (1)
-Salary Average : 750,000$
Travis Boyd 750,000$ (1)
-Salary Average : 750,000$
Total Pro Players23
Salary Commitment
Year 2020 : 77,378,124$
Year 2021 : 63,403,999$
Year 2022 : 50,325,666$
Year 2023 : 37,909,000$
Salary Average Commitment
Year 2020 : 77,378,124$
Year 2021 : 63,403,999$
Year 2022 : 50,325,666$
Year 2023 : 37,909,000$
Salary Cap with 1 Way Contract
Year 2020 : 77,378,124$
Year 2021 : 63,403,999$
Year 2022 : 50,325,666$
Year 2023 : 37,909,000$

Farm Players Salaries

Egor Korshkov 92,500$ (1)
Salary Average : 92,500$
Rasmus Sandin 89,417$ (2)
Salary Average : 89,417$
Joseph Duszak 80,000$ (1)
Salary Average : 80,000$
Joseph Woll 80,000$ (1)
Salary Average : 80,000$
Mac Hollowell 79,977$ (2)
Salary Average : 79,977$
Kristians Rubins 78,500$ (2)
Salary Average : 78,500$
Nic Petan 77,500$ (1)
Salary Average : 77,500$
David Warsofsky 75,000$ (1)
Salary Average : 75,000$
Denis Malgin 75,000$ (1)
Salary Average : 75,000$
Giovanni Fiore 75,000$ (3)
Salary Average : 75,000$
Jacob Pritchard 75,000$ (3)
Salary Average : 75,000$
Jeremy Gregoire 75,000$ (3)
Salary Average : 75,000$
Joey Anderson 75,000$ (3)
Salary Average : 75,000$
Michael Hutchinson 75,000$ (2)
Salary Average : 75,000$
Kalle Kossila 75,000$ (1)
Salary Average : 75,000$
Mat Robson 75,000$ (3)
Salary Average : 75,000$
Martin Marincin 75,000$ (1)
Salary Average : 75,000$
Nick Schilkey 75,000$ (3)
Salary Average : 75,000$
Remi Elie 75,000$ (3)
Salary Average : 75,000$
Teemu Kivihalme 75,000$ (2)
Salary Average : 75,000$
Adam Carlson 75,000$ (3)
Salary Average : 75,000$
Calle Rosen 75,000$ (1)
Salary Average : 75,000$
Total Farm Players22
Salary Commitment
Year 2020 : 1,702,894$
Year 2021 : 997,894$
Year 2022 : 600,000$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 1,702,894$
Year 2021 : 997,894$
Year 2022 : 600,000$
Year 2023 : 0$

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 5750 - 250$ - 5,289 - 92%
Level 2: 4750 - 150$ - 4,334 - 91%
Level 3: 3750 - 100$ - 3,025 - 81%
Level 4: 2750 - 90$ - 2,197 - 80%
Luxury : 1000 - 350$ - 882 - 88%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 2,915 - 97%
Farm Level 2: 2000 - 30$ - 1,975 - 99%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,727 - 87%
Average Income per Game3,476,493$
Year to Date Revenue97,341,811$
Farm
Home Games Left0
Average Attendance - %4,889 - 98%
Average Income per Game256,213$
Year to Date Revenue7,173,963$

Expense

Pro Players Total Salaries76,216,832$
Farm Players Total Salaries2,622,416$
Coaches Total Salaries3,250,000$
Luxury Taxe Total0$
Special Salary Cap Value4,583,333$
Pro Year To Date Expenses78,689,621$
Farm Year To Date Expenses3,107,073$
Pro Salary Cap To Date75,245,679$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days680,749$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days26,917$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap80,800,165$
Estimate Under Maximum Salary Cap of 81,500,000$699,835$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,600,165$
Current Bank Account64,719,080$
Projected Bank Account64,719,080$

Pro Players Salaries

Connor McDavid (1 Way Contract) 12,500,000$ (6)
-Salary Average : 12,500,000$
Leon Draisaitl (1 Way Contract) 8,500,000$ (5)
-Salary Average : 8,500,000$
Ryan Nugent-Hopkins (1 Way Contract) 6,000,000$ (1)
-Salary Average : 6,000,000$
James Neal (1 Way Contract) 5,750,000$ (3)
-Salary Average : 5,750,000$
Darnell Nurse (1 Way Contract) 5,600,000$ (2)
-Salary Average : 5,600,000$
Mikko Koskinen (1 Way Contract) 4,500,000$ (2)
-Salary Average : 4,500,000$
Oscar Klefbom (1 Way Contract) 4,167,000$ (3)
-Salary Average : 4,167,000$
Adam Larsson (1 Way Contract) 4,166,666$ (1)
-Salary Average : 4,166,666$
Kris Russell (1 Way Contract) 4,000,000$ (2)
-Salary Average : 2,625,000$
Zack Kassian (1 Way Contract) 3,200,000$ (4)
-Salary Average : 3,200,000$
Markus Granlund (1 Way Contract) 3,000,000$ (5)
-Salary Average : 3,000,000$
Ethan Bear (1 Way Contract) 2,564,000$ (2)
-Salary Average : 2,564,000$
Deryk Engelland (1 Way Contract) 2,000,000$ (3)
-Salary Average : 2,000,000$
Michael Grabner (1 Way Contract) 1,750,000$ (3)
-Salary Average : 1,750,000$
Kyle Turris (1 Way Contract) 1,650,000$ (2)
-Salary Average : 1,650,000$
Mike Smith (1 Way Contract) 1,500,000$ (1)
-Salary Average : 1,500,000$
Josh Archibald (1 Way Contract) 1,500,000$ (2)
-Salary Average : 1,500,000$
Ryan Carpenter (1 Way Contract) 1,000,000$ (2)
-Salary Average : 1,000,000$
Kyle Clifford (1 Way Contract) 1,000,000$ (2)
-Salary Average : 1,000,000$
Dominik Kahun 975,000$ (1)
-Salary Average : 975,000$
Kailer Yamamoto 894,166$ (1)
-Salary Average : 894,166$
Total Pro Players21
Salary Commitment
Year 2020 : 76,216,832$
Year 2021 : 59,931,000$
Year 2022 : 40,867,000$
Year 2023 : 27,200,000$
Salary Average Commitment
Year 2020 : 74,841,832$
Year 2021 : 61,306,000$
Year 2022 : 40,867,000$
Year 2023 : 27,200,000$
Salary Cap with 1 Way Contract
Year 2020 : 76,216,832$
Year 2021 : 62,681,000$
Year 2022 : 40,867,000$
Year 2023 : 27,200,000$

Farm Players Salaries

Julian Melchiori 100,000$ (3)
Salary Average : 100,000$
Colby Cave 100,000$ (3)
Salary Average : 100,000$
Cody Goloubef 100,000$ (3)
Salary Average : 100,000$
Mark Barberio 100,000$ (3)
Salary Average : 100,000$
Christoffer Ehn 100,000$ (3)
Salary Average : 100,000$
Ryan Collins 100,000$ (3)
Salary Average : 100,000$
Chris Mueller 100,000$ (3)
Salary Average : 100,000$
TJ Brennan 100,000$ (3)
Salary Average : 100,000$
Tyler Gaudet 100,000$ (3)
Salary Average : 100,000$
Brandon Manning 100,000$ (3)
Salary Average : 100,000$
Cooper Marody 92,500$ (1)
Salary Average : 92,500$
Gaetan Haas 91,500$ (1)
Salary Average : 91,500$
Tobias Bjornfot 89,417$ (3)
Salary Average : 89,417$
Joakim Nygard 87,500$ (1)
Salary Average : 87,500$
Evan Bouchard 86,333$ (3)
Salary Average : 86,333$
Caleb Jones 85,000$ (2)
Salary Average : 85,000$
Ryan McLeod 83,417$ (2)
Salary Average : 83,417$
Dmitri Samorukov 82,500$ (2)
Salary Average : 82,500$
Steve Bernier 82,500$ (3)
Salary Average : 82,500$
Tyler Benson 80,833$ (1)
Salary Average : 80,833$
Travis St. Denis 80,000$ (2)
Salary Average : 80,000$
Stuart Skinner 78,417$ (1)
Salary Average : 78,417$
Kirill Maksimov 77,500$ (2)
Salary Average : 77,500$
Joseph Gambardella 75,000$ (1)
Salary Average : 75,000$
Dylan Wells 75,000$ (1)
Salary Average : 75,000$
Patrick Russell 75,000$ (1)
Salary Average : 75,000$
Seth Griffith 75,000$ (2)
Salary Average : 75,000$
William Lagesson 75,000$ (2)
Salary Average : 75,000$
Anton Forsberg 75,000$ (1)
Salary Average : 75,000$
Austin Strand 75,000$ (1)
Salary Average : 75,000$
Total Farm Players30
Salary Commitment
Year 2020 : 2,622,417$
Year 2021 : 1,816,667$
Year 2022 : 1,258,250$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 2,622,417$
Year 2021 : 1,816,667$
Year 2022 : 1,258,250$
Year 2023 : 0$

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 5750 - 245$ - 5,401 - 94%
Level 2: 4750 - 152$ - 3,762 - 79%
Level 3: 3750 - 95$ - 3,564 - 95%
Level 4: 2750 - 85$ - 2,614 - 95%
Luxury : 1000 - 345$ - 945 - 95%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 52$ - 2,482 - 83%
Farm Level 2: 2000 - 32$ - 1,657 - 83%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %16,286 - 90%
Average Income per Game3,486,914$
Year to Date Revenue97,633,592$
Farm
Home Games Left0
Average Attendance - %4,139 - 83%
Average Income per Game225,848$
Year to Date Revenue6,323,757$

Expense

Pro Players Total Salaries75,195,000$
Farm Players Total Salaries2,504,809$
Coaches Total Salaries5,750,000$
Luxury Taxe Total0$
Special Salary Cap Value5,243,377$
Pro Year To Date Expenses80,830,211$
Farm Year To Date Expenses3,004,864$
Pro Salary Cap To Date75,554,506$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days693,491$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days25,904$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap80,438,377$
Estimate Under Maximum Salary Cap of 81,500,000$1,061,623$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,238,377$
Current Bank Account58,614,319$
Projected Bank Account58,614,319$

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) 10,000,000$ (6)
-Salary Average : 10,000,000$
Aaron Ekblad (1 Way Contract) 7,500,000$ (5)
-Salary Average : 7,500,000$
Aleksander Barkov (1 Way Contract) 5,900,000$ (2)
-Salary Average : 5,900,000$
Andreas Athanasiou (1 Way Contract) 5,850,000$ (5)
-Salary Average : 5,850,000$
Anton Stralman (1 Way Contract) 5,500,000$ (2)
-Salary Average : 5,500,000$
Patric Hornqvist (1 Way Contract) 5,300,000$ (3)
-Salary Average : 5,300,000$
Tyler Toffoli (1 Way Contract) 4,250,000$ (4)
-Salary Average : 4,250,000$
Brett Connolly (1 Way Contract) 3,500,000$ (3)
-Salary Average : 3,500,000$
MacKenzie Weegar (1 Way Contract) 3,250,000$ (3)
-Salary Average : 3,250,000$
Andy Greene (1 Way Contract) 3,250,000$ (2)
-Salary Average : 3,250,000$
Joel Armia (1 Way Contract) 2,600,000$ (1)
-Salary Average : 2,600,000$
Frank Vatrano (1 Way Contract) 2,533,333$ (2)
-Salary Average : 2,533,333$
Radko Gudas (1 Way Contract) 2,500,000$ (3)
-Salary Average : 2,500,000$
Brian Boyle (1 Way Contract) 2,450,000$ (2)
-Salary Average : 2,450,000$
Roman Polak (1 Way Contract) 1,850,000$ (3)
-Salary Average : 1,850,000$
Michael Frolik (1 Way Contract) 1,750,000$ (3)
-1 Way Contract Salary Cap : 1,750,000$
-Salary Average : 1,750,000$
Noel Acciari (1 Way Contract) 1,666,667$ (2)
-Salary Average : 1,666,667$
Craig Anderson (1 Way Contract) 1,150,000$ (2)
-Salary Average : 1,150,000$
Carter Verhaeghe (1 Way Contract) 1,000,000$ (2)
-1 Way Contract Salary Cap : 1,000,000$
-Salary Average : 1,000,000$
Troy Brouwer 995,000$ (2)
-Salary Average : 995,000$
Pat Maroon 900,000$ (2)
-Salary Average : 900,000$
Dominik Simon 750,000$ (1)
-Salary Average : 750,000$
Victor Mete 750,000$ (1)
-Salary Average : 750,000$
Total Pro Players23
Salary Commitment
Year 2020 : 75,195,000$
Year 2021 : 71,095,000$
Year 2022 : 45,750,000$
Year 2023 : 27,600,000$
Salary Average Commitment
Year 2020 : 75,195,000$
Year 2021 : 71,095,000$
Year 2022 : 45,750,000$
Year 2023 : 27,600,000$
Salary Cap with 1 Way Contract
Year 2020 : 75,195,000$
Year 2021 : 71,095,000$
Year 2022 : 45,750,000$
Year 2023 : 27,600,000$

Farm Players Salaries

Ryan Dmowski 98,500$ (3)
Salary Average : 98,500$
Cameron Hebig 98,500$ (3)
Salary Average : 98,500$
Aleksi Saarela 93,370$ (3)
Salary Average : 93,370$
Aleksi Heponiemi 92,500$ (2)
Salary Average : 92,500$
Chase Priskie 92,500$ (1)
Salary Average : 92,500$
Sam Montembeault 90,000$ (2)
Salary Average : 90,000$
Eetu Luostarinen 89,750$ (2)
Salary Average : 89,750$
Owen Tippett 86,333$ (2)
Salary Average : 86,333$
Chris Driedger 85,000$ (1)
Salary Average : 85,000$
Rodrigo Abols 81,750$ (1)
Salary Average : 81,750$
Tanner MacMaster 80,500$ (3)
Salary Average : 80,500$
Seamus Malone 79,990$ (3)
Salary Average : 79,990$
Deven Sideroff 79,950$ (3)
Salary Average : 79,950$
Riley Stillman 77,333$ (1)
Salary Average : 77,333$
Jake Massie 77,000$ (1)
Salary Average : 77,000$
Jonathan Aspirot 76,833$ (3)
Salary Average : 76,833$
Scott Wilson 75,000$ (1)
Salary Average : 75,000$
Andrew Nielsen 75,000$ (3)
Salary Average : 75,000$
Brady Keeper 75,000$ (1)
Salary Average : 75,000$
Tommy Cross 75,000$ (1)
Salary Average : 75,000$
Christopher Brown 75,000$ (2)
Salary Average : 75,000$
John Nyberg 75,000$ (2)
Salary Average : 75,000$
Ethan Prow 75,000$ (1)
Salary Average : 75,000$
Evan Weinger 75,000$ (2)
Salary Average : 75,000$
Ryan Lomberg 75,000$ (2)
Salary Average : 75,000$
Jonathan Ang 75,000$ (1)
Salary Average : 75,000$
Philippe Desrosiers 75,000$ (1)
Salary Average : 75,000$
Maxime Fortier 75,000$ (3)
Salary Average : 75,000$
Nicholas Jones 75,000$ (2)
Salary Average : 75,000$
Ryan Kuffner 75,000$ (2)
Salary Average : 75,000$
Mason Marchment 75,000$ (1)
Salary Average : 75,000$
Total Farm Players31
Salary Commitment
Year 2020 : 2,504,809$
Year 2021 : 1,566,226$
Year 2022 : 757,643$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 2,504,809$
Year 2021 : 1,566,226$
Year 2022 : 757,643$
Year 2023 : 0$

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 5750 - 245$ - 5,396 - 94%
Level 2: 4750 - 145$ - 4,408 - 93%
Level 3: 3750 - 95$ - 3,180 - 85%
Level 4: 2750 - 80$ - 2,296 - 83%
Luxury : 1000 - 325$ - 926 - 93%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 48$ - 2,961 - 99%
Farm Level 2: 2000 - 28$ - 1,967 - 98%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %16,205 - 90%
Average Income per Game3,531,444$
Year to Date Revenue98,880,419$
Farm
Home Games Left0
Average Attendance - %4,928 - 99%
Average Income per Game255,280$
Year to Date Revenue7,147,841$

Expense

Pro Players Total Salaries78,190,175$
Farm Players Total Salaries2,298,083$
Coaches Total Salaries1,500,000$
Luxury Taxe Total0$
Special Salary Cap Value3,216,667$
Pro Year To Date Expenses78,526,853$
Farm Year To Date Expenses2,773,954$
Pro Salary Cap To Date77,207,473$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days682,674$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days24,121$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap81,406,842$
Estimate Under Maximum Salary Cap of 81,500,000$93,158$
Estimate Over Minimum Salary Cap of 60,200,000$ 21,206,842$
Current Bank Account69,727,453$
Projected Bank Account69,727,453$

Pro Players Salaries

Evgeni Malkin (1 Way Contract) 9,500,000$ (2)
-Salary Average : 9,500,000$
Sidney Crosby (1 Way Contract) 8,700,000$ (5)
-Salary Average : 8,700,000$
Claude Giroux (1 Way Contract) 8,275,000$ (2)
-Salary Average : 8,275,000$
Kris Letang (1 Way Contract) 7,250,000$ (2)
-Salary Average : 7,250,000$
Jason Zucker (1 Way Contract) 5,500,000$ (3)
-Salary Average : 5,500,000$
Mike Matheson (1 Way Contract) 4,875,000$ (6)
-Salary Average : 4,875,000$
Brian Dumoulin (1 Way Contract) 4,100,000$ (3)
-Salary Average : 4,100,000$
Marcus Pettersson (1 Way Contract) 4,025,175$ (5)
-Salary Average : 4,025,175$
Bryan Rust (1 Way Contract) 3,500,000$ (2)
-Salary Average : 3,500,000$
Tristan Jarry (1 Way Contract) 3,500,000$ (3)
-Salary Average : 3,500,000$
Brandon Tanev (1 Way Contract) 3,500,000$ (5)
-Salary Average : 3,500,000$
Kasperi Kapanen (1 Way Contract) 3,200,000$ (2)
-Salary Average : 3,200,000$
Jared McCann (1 Way Contract) 2,940,000$ (2)
-Salary Average : 2,940,000$
Carl Gunnarsson (1 Way Contract) 1,750,000$ (1)
-Salary Average : 1,750,000$
Cedric Paquette (1 Way Contract) 1,650,000$ (1)
-Salary Average : 1,650,000$
Casey DeSmith (1 Way Contract) 1,250,000$ (2)
-Salary Average : 1,250,000$
Cody Ceci (1 Way Contract) 1,250,000$ (1)
-Salary Average : 750,000$
Zach Aston-Reese (1 Way Contract) 1,000,000$ (1)
-Salary Average : 1,000,000$
John Marino 925,000$ (1)
-Salary Average : 925,000$
Evan Rodrigues 750,000$ (1)
-Salary Average : 750,000$
Teddy Blueger 750,000$ (1)
-Salary Average : 750,000$
Total Pro Players21
Salary Commitment
Year 2020 : 78,190,175$
Year 2021 : 70,115,175$
Year 2022 : 34,200,175$
Year 2023 : 21,100,175$
Salary Average Commitment
Year 2020 : 77,690,175$
Year 2021 : 70,115,175$
Year 2022 : 34,200,175$
Year 2023 : 21,100,175$
Salary Cap with 1 Way Contract
Year 2020 : 78,190,175$
Year 2021 : 70,115,175$
Year 2022 : 34,200,175$
Year 2023 : 21,100,175$

Farm Players Salaries

Julien Nantel 100,000$ (3)
Salary Average : 100,000$
Antoine Waked 100,000$ (3)
Salary Average : 100,000$
Conner Bleackley 100,000$ (3)
Salary Average : 100,000$
Dennis Yan 100,000$ (3)
Salary Average : 100,000$
Gregor MacLeod 100,000$ (3)
Salary Average : 100,000$
Hudson Elynuik 100,000$ (3)
Salary Average : 100,000$
Igor Shvyrev 100,000$ (3)
Salary Average : 100,000$
Kevin Hancock 100,000$ (3)
Salary Average : 100,000$
Jermaine Loewen 100,000$ (3)
Salary Average : 100,000$
Alex Nylander 86,333$ (1)
Salary Average : 86,333$
Pierre-Olivier Joseph 86,333$ (2)
Salary Average : 86,333$
Ryan Bednard 81,750$ (1)
Salary Average : 81,750$
Niclas Almari 80,917$ (2)
Salary Average : 80,917$
Jan Drozg 80,917$ (2)
Salary Average : 80,917$
Emil Larmi 79,250$ (1)
Salary Average : 75,000$
Jesper Lindgren 77,583$ (1)
Salary Average : 77,583$
Josh Currie 75,000$ (1)
Salary Average : 75,000$
Maxime Legace 75,000$ (1)
Salary Average : 75,000$
Kevin Czuczman 75,000$ (1)
Salary Average : 75,000$
Michael Dal Colle 75,000$ (1)
Salary Average : 75,000$
Sam Lafferty 75,000$ (2)
Salary Average : 75,000$
Frederick Gaudreau 75,000$ (1)
Salary Average : 75,000$
Sam Miletic 75,000$ (1)
Salary Average : 75,000$
Zach Trotman 75,000$ (1)
Salary Average : 75,000$
Chad Ruhwedel 75,000$ (2)
Salary Average : 75,000$
Anthony Angello 75,000$ (2)
Salary Average : 75,000$
Jordy Bellerive 75,000$ (2)
Salary Average : 75,000$
Total Farm Players27
Salary Commitment
Year 2020 : 2,298,083$
Year 2021 : 1,448,167$
Year 2022 : 900,000$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 2,293,833$
Year 2021 : 1,448,167$
Year 2022 : 900,000$
Year 2023 : 0$

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 5750 - 240$ - 5,363 - 93%
Level 2: 4750 - 130$ - 4,568 - 96%
Level 3: 3750 - 90$ - 3,587 - 96%
Level 4: 2750 - 75$ - 2,660 - 97%
Luxury : 1000 - 330$ - 951 - 95%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 60$ - 2,178 - 73%
Farm Level 2: 2000 - 40$ - 1,276 - 64%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %17,129 - 95%
Average Income per Game3,423,233$
Year to Date Revenue95,850,526$
Farm
Home Games Left0
Average Attendance - %3,455 - 69%
Average Income per Game224,962$
Year to Date Revenue6,298,925$

Expense

Pro Players Total Salaries79,196,143$
Farm Players Total Salaries2,528,180$
Coaches Total Salaries1,500,000$
Luxury Taxe Total0$
Special Salary Cap Value2,041,667$
Pro Year To Date Expenses80,196,136$
Farm Year To Date Expenses3,028,180$
Pro Salary Cap To Date78,857,864$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days691,346$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days26,105$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap81,237,810$
Estimate Under Maximum Salary Cap of 81,500,000$262,190$
Estimate Over Minimum Salary Cap of 60,200,000$ 21,037,810$
Current Bank Account67,585,135$
Projected Bank Account67,585,135$

Pro Players Salaries

Erik Karlsson (1 Way Contract) 11,500,000$ (7)
-Salary Average : 11,500,000$
Roman Josi (1 Way Contract) 9,059,000$ (8)
-Salary Average : 9,059,000$
Matt Duchene (1 Way Contract) 8,000,000$ (6)
-Salary Average : 8,000,000$
Ryan Johansen (1 Way Contract) 8,000,000$ (5)
-Salary Average : 8,000,000$
Ryan Ellis (1 Way Contract) 6,250,000$ (7)
-Salary Average : 6,250,000$
Filip Forsberg (1 Way Contract) 6,000,000$ (2)
-Salary Average : 6,000,000$
Pekka Rinne (1 Way Contract) 5,000,000$ (1)
-Salary Average : 5,000,000$
Viktor Arvidsson (1 Way Contract) 4,250,000$ (4)
-Salary Average : 4,250,000$
Luke Kunin (1 Way Contract) 3,255,000$ (4)
-Salary Average : 3,255,000$
Colton Sissons (1 Way Contract) 2,857,143$ (6)
-Salary Average : 2,857,143$
Rocco Grimaldi (1 Way Contract) 2,000,000$ (2)
-Salary Average : 2,000,000$
Mark Borowiecki (1 Way Contract) 2,000,000$ (2)
-Salary Average : 2,000,000$
Calle Jarnkrok (1 Way Contract) 2,000,000$ (2)
-Salary Average : 2,000,000$
Nick Cousins (1 Way Contract) 1,500,000$ (2)
-Salary Average : 1,500,000$
Juuse Saros (1 Way Contract) 1,500,000$ (1)
-Salary Average : 1,500,000$
Matt Benning (1 Way Contract) 1,000,000$ (2)
-Salary Average : 1,000,000$
Derek Forbort (1 Way Contract) 1,000,000$ (1)
-Salary Average : 1,000,000$
Brad Richardson (1 Way Contract) 1,000,000$ (1)
-Salary Average : 1,000,000$
Tucker Poolman 775,000$ (1)
-Salary Average : 775,000$
Trevor Daley 750,000$ (3)
-Salary Average : 750,000$
Trevor Lewis 750,000$ (3)
-Salary Average : 750,000$
Dan Hamhuis 750,000$ (3)
-Salary Average : 750,000$
Total Pro Players22
Salary Commitment
Year 2020 : 79,196,143$
Year 2021 : 69,921,143$
Year 2022 : 55,421,143$
Year 2023 : 53,171,143$
Salary Average Commitment
Year 2020 : 79,196,143$
Year 2021 : 69,921,143$
Year 2022 : 55,421,143$
Year 2023 : 53,171,143$
Salary Cap with 1 Way Contract
Year 2020 : 79,196,143$
Year 2021 : 69,921,143$
Year 2022 : 55,421,143$
Year 2023 : 53,171,143$

Farm Players Salaries

Taylor Leier 99,900$ (3)
Salary Average : 99,900$
Joel Persson 99,900$ (3)
Salary Average : 99,900$
Boo Nieves 99,900$ (3)
Salary Average : 99,900$
Cole Cassels 99,900$ (3)
Salary Average : 99,900$
Lukas Craggs 92,500$ (1)
Salary Average : 92,500$
Jeremy Davies 92,500$ (1)
Salary Average : 92,500$
Dante Fabbro 92,500$ (1)
Salary Average : 92,500$
Josh Wilkins 92,500$ (1)
Salary Average : 92,500$
Eeli Tolvanen 89,417$ (1)
Salary Average : 89,417$
Rem Pitlick 87,413$ (1)
Salary Average : 87,413$
Thomas Novak 81,750$ (2)
Salary Average : 81,750$
John Gilmour 75,000$ (3)
Salary Average : 75,000$
Eric Tangradi 75,000$ (3)
Salary Average : 75,000$
Frederic Allard 75,000$ (1)
Salary Average : 75,000$
Jarred Tinordi 75,000$ (1)
Salary Average : 75,000$
Ben Harpur 75,000$ (1)
Salary Average : 75,000$
Anthony Richard 75,000$ (1)
Salary Average : 75,000$
Richard Bachman 75,000$ (1)
Salary Average : 75,000$
Jordan Szwarz 75,000$ (3)
Salary Average : 75,000$
Kasimir Kaskisuo 75,000$ (1)
Salary Average : 75,000$
Mathieu Olivier 75,000$ (1)
Salary Average : 75,000$
Matt Lorito 75,000$ (3)
Salary Average : 75,000$
Michael McCarron 75,000$ (1)
Salary Average : 75,000$
Michael Mersch 75,000$ (3)
Salary Average : 75,000$
Robbie Russo 75,000$ (3)
Salary Average : 75,000$
Sean Malone 75,000$ (1)
Salary Average : 75,000$
Tanner Jeannot 75,000$ (1)
Salary Average : 75,000$
Tyler Lewington 75,000$ (1)
Salary Average : 75,000$
Yakov Trenin 75,000$ (1)
Salary Average : 75,000$
Connor Ingram 75,000$ (3)
Salary Average : 75,000$
Alexandre Carrier 75,000$ (3)
Salary Average : 75,000$
Total Farm Players31
Salary Commitment
Year 2020 : 2,528,180$
Year 2021 : 1,081,350$
Year 2022 : 999,600$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 2,528,180$
Year 2021 : 1,081,350$
Year 2022 : 999,600$
Year 2023 : 0$

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5750 - 250$ - 5,210 - 91%
Level 2: 4750 - 150$ - 4,246 - 89%
Level 3: 3750 - 100$ - 2,985 - 80%
Level 4: 2750 - 90$ - 2,175 - 79%
Luxury : 1000 - 350$ - 881 - 88%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 2,920 - 97%
Farm Level 2: 2000 - 30$ - 1,940 - 97%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,497 - 86%
Average Income per Game3,427,546$
Year to Date Revenue95,971,277$
Farm
Home Games Left0
Average Attendance - %4,860 - 97%
Average Income per Game255,228$
Year to Date Revenue7,146,375$

Expense

Pro Players Total Salaries66,887,856$
Farm Players Total Salaries2,156,499$
Coaches Total Salaries2,900,000$
Luxury Taxe Total0$
Special Salary Cap Value12,994,444$
Pro Year To Date Expenses67,904,676$
Farm Year To Date Expenses2,647,113$
Pro Salary Cap To Date65,420,624$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days597,309$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days22,901$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap79,882,300$
Estimate Under Maximum Salary Cap of 81,500,000$1,617,700$
Estimate Over Minimum Salary Cap of 60,200,000$ 19,682,300$
Current Bank Account74,565,863$
Projected Bank Account74,565,863$

Pro Players Salaries

Artemi Panarin (1 Way Contract) 11,642,860$ (6)
-Salary Average : 11,642,857$
John Tavares (1 Way Contract) 11,000,000$ (5)
-Salary Average : 11,000,000$
Jacob Trouba (1 Way Contract) 8,000,000$ (6)
-Salary Average : 8,000,000$
Chris Kreider (1 Way Contract) 6,500,000$ (7)
-Salary Average : 6,500,000$
Mika Zibanejad (1 Way Contract) 5,350,000$ (2)
-Salary Average : 5,350,000$
Marco Scandella (1 Way Contract) 3,275,000$ (4)
-Salary Average : 3,275,000$
Zack Smith (1 Way Contract) 3,250,000$ (1)
-Salary Average : 3,250,000$
Pavel Buchnevich (1 Way Contract) 3,250,000$ (1)
-Salary Average : 3,250,000$
Alexandar Georgiev (1 Way Contract) 2,425,000$ (2)
-Salary Average : 2,425,000$
Jamie Oleksiak (1 Way Contract) 2,137,500$ (1)
-Salary Average : 2,137,500$
Anders Bjork (1 Way Contract) 1,600,000$ (3)
-Salary Average : 1,600,000$
Corey Perry (1 Way Contract) 1,500,000$ (2)
-Salary Average : 1,500,000$
Igor Shesterkin 925,000$ (1)
-Salary Average : 925,000$
Kaapo Kakko 925,000$ (2)
-Salary Average : 925,000$
K'andre Miller 925,000$ (3)
-Salary Average : 925,000$
Adam Fox 925,000$ (2)
-Salary Average : 925,000$
Filip Chytil 894,166$ (1)
-Salary Average : 894,166$
Brett Howden 863,333$ (1)
-Salary Average : 863,333$
Phillip Di Giuseppe 750,000$ (1)
-Salary Average : 750,000$
Anthony Bitetto 750,000$ (2)
-Salary Average : 750,000$
Total Pro Players20
Salary Commitment
Year 2020 : 66,887,856$
Year 2021 : 54,817,857$
Year 2022 : 42,942,857$
Year 2023 : 40,417,857$
Salary Average Commitment
Year 2020 : 66,887,856$
Year 2021 : 54,817,857$
Year 2022 : 42,942,857$
Year 2023 : 40,417,857$
Salary Cap with 1 Way Contract
Year 2020 : 66,887,856$
Year 2021 : 54,817,857$
Year 2022 : 42,942,857$
Year 2023 : 40,417,857$

Farm Players Salaries

Andreas Englund 95,000$ (2)
Salary Average : 95,000$
Brandon Halverson 95,000$ (2)
Salary Average : 95,000$
Francis Perron 95,000$ (2)
Salary Average : 95,000$
Graham Knott 95,000$ (3)
Salary Average : 95,000$
Adam Huska 92,500$ (1)
Salary Average : 92,500$
Yegor Rykov 92,500$ (1)
Salary Average : 92,500$
Vitali Kravtsov 92,500$ (2)
Salary Average : 92,500$
Ryan Lindgren 92,500$ (1)
Salary Average : 92,500$
Hunter Shinkaruk 90,000$ (1)
Salary Average : 90,000$
Michael McLeod 86,333$ (1)
Salary Average : 86,333$
Libor Hajek 83,333$ (1)
Salary Average : 83,333$
Keith Kinkaid 82,500$ (2)
Salary Average : 82,500$
Nick Baptiste 80,000$ (1)
Salary Average : 80,000$
Cavan Fitzgerald 80,000$ (2)
Salary Average : 80,000$
Patrick Newell 79,250$ (1)
Salary Average : 79,250$
Ty Ronning 75,083$ (1)
Salary Average : 75,083$
Jalen Smereck 75,000$ (1)
Salary Average : 75,000$
Gabriel Fontaine 75,000$ (1)
Salary Average : 75,000$
Jonny Brodzinski 75,000$ (1)
Salary Average : 75,000$
Colin Blackwell 75,000$ (2)
Salary Average : 75,000$
Colby Williams 75,000$ (1)
Salary Average : 75,000$
Cameron Darcy 75,000$ (3)
Salary Average : 75,000$
Brett Sutter 75,000$ (1)
Salary Average : 75,000$
Branden Troock 75,000$ (3)
Salary Average : 75,000$
Anthony Greco 75,000$ (2)
Salary Average : 75,000$
Darren Raddysh 75,000$ (1)
Salary Average : 75,000$
Total Farm Players26
Salary Commitment
Year 2020 : 2,156,499$
Year 2021 : 935,000$
Year 2022 : 245,000$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 2,156,499$
Year 2021 : 935,000$
Year 2022 : 245,000$
Year 2023 : 0$

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 5750 - 250$ - 5,257 - 91%
Level 2: 4750 - 150$ - 4,301 - 91%
Level 3: 3750 - 100$ - 3,002 - 80%
Level 4: 2750 - 90$ - 2,171 - 79%
Luxury : 1000 - 350$ - 878 - 88%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 2,890 - 96%
Farm Level 2: 2000 - 30$ - 1,971 - 99%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,609 - 87%
Average Income per Game3,452,893$
Year to Date Revenue96,681,012$
Farm
Home Games Left0
Average Attendance - %4,861 - 97%
Average Income per Game254,563$
Year to Date Revenue7,127,777$

Expense

Pro Players Total Salaries70,919,167$
Farm Players Total Salaries1,891,955$
Coaches Total Salaries1,500,000$
Luxury Taxe Total0$
Special Salary Cap Value6,322,223$
Pro Year To Date Expenses70,476,123$
Farm Year To Date Expenses2,391,485$
Pro Salary Cap To Date69,202,595$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days619,993$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days20,620$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap77,241,390$
Estimate Under Maximum Salary Cap of 81,500,000$4,258,610$
Estimate Over Minimum Salary Cap of 60,200,000$ 17,041,390$
Current Bank Account77,941,181$
Projected Bank Account77,941,181$

Pro Players Salaries

Dylan Larkin (1 Way Contract) 6,100,000$ (3)
-Salary Average : 6,100,000$
Travis Zajac (1 Way Contract) 5,750,000$ (1)
-Salary Average : 5,750,000$
Anthony Mantha (1 Way Contract) 5,700,000$ (4)
-Salary Average : 5,700,000$
Frans Nielsen (1 Way Contract) 5,250,000$ (2)
-Salary Average : 5,250,000$
Tyler Bozak (1 Way Contract) 5,000,000$ (1)
-Salary Average : 5,000,000$
Mathieu Perreault (1 Way Contract) 4,125,000$ (1)
-Salary Average : 4,125,000$
Justin Schultz (1 Way Contract) 4,000,000$ (2)
-Salary Average : 4,000,000$
Darren Helm (1 Way Contract) 3,850,000$ (1)
-Salary Average : 3,850,000$
Thomas Greiss (1 Way Contract) 3,600,000$ (2)
-Salary Average : 3,600,000$
Tyler Bertuzzi (1 Way Contract) 3,500,000$ (1)
-Salary Average : 3,500,000$
Mirco Mueller (1 Way Contract) 3,000,000$ (1)
-Salary Average : 3,000,000$
Jonathan Bernier (1 Way Contract) 3,000,000$ (1)
-Salary Average : 3,000,000$
Patrik Nemeth (1 Way Contract) 3,000,000$ (1)
-Salary Average : 3,000,000$
Valtteri Filppula (1 Way Contract) 3,000,000$ (1)
-Salary Average : 3,000,000$
Robby Fabbri (1 Way Contract) 2,950,000$ (2)
-Salary Average : 2,950,000$
Michael Stone (1 Way Contract) 2,000,000$ (3)
-Salary Average : 2,000,000$
Jan Rutta (1 Way Contract) 1,500,000$ (2)
-Salary Average : 1,500,000$
Vladimir Sobotka (1 Way Contract) 1,200,000$ (1)
-Salary Average : 1,200,000$
Bobby Ryan (1 Way Contract) 1,000,000$ (1)
-Salary Average : 1,000,000$
Filip Zadina 894,167$ (2)
-Salary Average : 894,167$
Josh Leivo 875,000$ (1)
-Salary Average : 875,000$
Alex Biega 875,000$ (1)
-Salary Average : 875,000$
Filip Hronek 750,000$ (1)
-Salary Average : 750,000$
Total Pro Players23
Salary Commitment
Year 2020 : 70,919,167$
Year 2021 : 31,994,167$
Year 2022 : 13,800,000$
Year 2023 : 5,700,000$
Salary Average Commitment
Year 2020 : 70,919,167$
Year 2021 : 31,994,167$
Year 2022 : 13,800,000$
Year 2023 : 5,700,000$
Salary Cap with 1 Way Contract
Year 2020 : 70,919,167$
Year 2021 : 31,994,167$
Year 2022 : 13,800,000$
Year 2023 : 5,700,000$

Farm Players Salaries

Adam Erne 99,750$ (1)
Salary Average : 99,750$
Garrett Wilson 90,000$ (3)
Salary Average : 90,000$
Dmytro Timashov 90,000$ (2)
Salary Average : 90,000$
Moritz Seider 89,417$ (3)
Salary Average : 89,417$
Joseph Veleno 89,417$ (3)
Salary Average : 89,417$
Dennis Cholowski 89,417$ (1)
Salary Average : 89,417$
Michael Rasmussen 89,417$ (1)
Salary Average : 89,417$
Evgeny Svechnikov 87,413$ (1)
Salary Average : 87,413$
Chase Pearson 85,875$ (1)
Salary Average : 85,875$
Filip Larsson 83,667$ (2)
Salary Average : 83,667$
Taro Hirose 82,500$ (1)
Salary Average : 82,500$
Riley Barber 80,000$ (1)
Salary Average : 80,000$
Devante Stephens 80,000$ (1)
Salary Average : 80,000$
Gustav Lindstrom 77,583$ (1)
Salary Average : 77,583$
Kevin Boyle 77,500$ (1)
Salary Average : 77,500$
Givani Smith 75,000$ (1)
Salary Average : 75,000$
Dylan McIlrath 75,000$ (1)
Salary Average : 75,000$
Dominic Turgeon 75,000$ (1)
Salary Average : 75,000$
Joe Hicketts 75,000$ (1)
Salary Average : 75,000$
Kyle Criscuolo 75,000$ (1)
Salary Average : 75,000$
Turner Elson 75,000$ (1)
Salary Average : 75,000$
Calvin Pickard 75,000$ (1)
Salary Average : 75,000$
Brian Lashoff 75,000$ (1)
Salary Average : 75,000$
Total Farm Players23
Salary Commitment
Year 2020 : 1,891,955$
Year 2021 : 442,501$
Year 2022 : 268,834$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 1,891,955$
Year 2021 : 442,501$
Year 2022 : 268,834$
Year 2023 : 0$

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 5750 - 250$ - 5,215 - 91%
Level 2: 4750 - 150$ - 4,293 - 90%
Level 3: 3750 - 100$ - 2,968 - 79%
Level 4: 2750 - 90$ - 2,187 - 80%
Luxury : 1000 - 350$ - 852 - 85%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 2,911 - 97%
Farm Level 2: 2000 - 30$ - 1,935 - 97%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,516 - 86%
Average Income per Game3,424,483$
Year to Date Revenue95,885,512$
Farm
Home Games Left0
Average Attendance - %4,847 - 97%
Average Income per Game254,545$
Year to Date Revenue7,127,266$

Expense

Pro Players Total Salaries76,322,166$
Farm Players Total Salaries1,956,392$
Coaches Total Salaries4,400,000$
Luxury Taxe Total0$
Special Salary Cap Value791,667$
Pro Year To Date Expenses81,116,123$
Farm Year To Date Expenses2,345,119$
Pro Salary Cap To Date76,725,517$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days691,570$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days21,176$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap77,113,833$
Estimate Under Maximum Salary Cap of 81,500,000$4,386,167$
Estimate Over Minimum Salary Cap of 60,200,000$ 16,913,833$
Current Bank Account60,171,469$
Projected Bank Account60,171,469$

Pro Players Salaries

Mitchell Marner (1 Way Contract) 10,893,000$ (5)
-Salary Average : 10,893,000$
Jack Eichel (1 Way Contract) 10,000,000$ (6)
-Salary Average : 10,000,000$
Zdeno Chara (1 Way Contract) 8,000,000$ (1)
-Salary Average : 8,000,000$
Taylor Hall (1 Way Contract) 8,000,000$ (1)
-Salary Average : 8,000,000$
Rasmus Ristolainen (1 Way Contract) 5,400,000$ (2)
-Salary Average : 5,400,000$
Ilya Kovalchuk (1 Way Contract) 4,500,000$ (1)
-Salary Average : 4,500,000$
Colin Miller (1 Way Contract) 3,875,000$ (2)
-Salary Average : 3,875,000$
Victor Olofsson (1 Way Contract) 3,050,000$ (2)
-Salary Average : 3,050,000$
Leo Komarov (1 Way Contract) 3,000,000$ (2)
-Salary Average : 3,000,000$
Jake McCabe (1 Way Contract) 2,850,000$ (1)
-Salary Average : 2,850,000$
Linus Ullmark (1 Way Contract) 2,600,000$ (1)
-Salary Average : 2,600,000$
Slater Koekkoek (1 Way Contract) 2,300,000$ (3)
-Salary Average : 2,300,000$
Zemgus Girgensons (1 Way Contract) 2,200,000$ (3)
-Salary Average : 2,200,000$
Devan Dubnyk (1 Way Contract) 2,166,667$ (1)
-Salary Average : 2,166,667$
Joel Eriksson Ek (1 Way Contract) 1,487,500$ (1)
-Salary Average : 1,487,500$
Tage Thompson (1 Way Contract) 1,400,000$ (3)
-Salary Average : 1,400,000$
Vinnie Hinostroza (1 Way Contract) 1,000,000$ (1)
-Salary Average : 1,000,000$
Justin Abdelkader 999,999$ (3)
-Salary Average : 999,999$
Henri Jokiharju 925,000$ (1)
-Salary Average : 925,000$
Rasmus Dahlin 925,000$ (1)
-Salary Average : 925,000$
Matt Irwin 750,000$ (1)
-Salary Average : 750,000$
Total Pro Players21
Salary Commitment
Year 2020 : 76,322,166$
Year 2021 : 43,117,999$
Year 2022 : 27,792,999$
Year 2023 : 20,893,000$
Salary Average Commitment
Year 2020 : 76,322,166$
Year 2021 : 43,117,999$
Year 2022 : 27,792,999$
Year 2023 : 20,893,000$
Salary Cap with 1 Way Contract
Year 2020 : 76,322,166$
Year 2021 : 43,117,999$
Year 2022 : 27,792,999$
Year 2023 : 20,893,000$

Farm Players Salaries

Matt Puempel 100,000$ (3)
Salary Average : 100,000$
Tom Kuhnhackl 100,000$ (3)
Salary Average : 100,000$
Reid Boucher 100,000$ (3)
Salary Average : 100,000$
Phil Varone 100,000$ (3)
Salary Average : 100,000$
Jacob Bryson 88,917$ (2)
Salary Average : 88,917$
William Borgen 86,417$ (1)
Salary Average : 86,417$
Casey Fitzgerald 85,875$ (1)
Salary Average : 85,875$
Rasmus Asplund 84,500$ (1)
Salary Average : 84,500$
Lawrence Pilut 80,350$ (1)
Salary Average : 80,350$
Ukko-Pekka Luukkonen 77,833$ (2)
Salary Average : 77,833$
Brett Murray 77,500$ (2)
Salary Average : 77,500$
Miles Koules 75,000$ (1)
Salary Average : 75,000$
Nathan Gerbe 75,000$ (2)
Salary Average : 75,000$
Jonas Johansson 75,000$ (1)
Salary Average : 75,000$
Jean-Sebastien Dea 75,000$ (1)
Salary Average : 75,000$
Jarid Lukosevicius 75,000$ (1)
Salary Average : 75,000$
Steven Fogarty 75,000$ (1)
Salary Average : 75,000$
Corey Tropp 75,000$ (1)
Salary Average : 75,000$
Casey Nelson 75,000$ (1)
Salary Average : 75,000$
Dustin Tokarski 75,000$ (2)
Salary Average : 75,000$
C.J. Smith 75,000$ (1)
Salary Average : 75,000$
Brandon Davidson 75,000$ (1)
Salary Average : 75,000$
Andrew Oglevie 75,000$ (2)
Salary Average : 75,000$
Alan Quine 75,000$ (1)
Salary Average : 75,000$
Total Farm Players24
Salary Commitment
Year 2020 : 1,956,392$
Year 2021 : 869,250$
Year 2022 : 400,000$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 1,956,392$
Year 2021 : 869,250$
Year 2022 : 400,000$
Year 2023 : 0$

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 5750 - 250$ - 5,228 - 91%
Level 2: 4750 - 150$ - 4,347 - 92%
Level 3: 3750 - 100$ - 2,999 - 80%
Level 4: 2750 - 90$ - 2,168 - 79%
Luxury : 1000 - 350$ - 854 - 85%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 2,915 - 97%
Farm Level 2: 2000 - 30$ - 1,943 - 97%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,596 - 87%
Average Income per Game3,441,432$
Year to Date Revenue96,360,086$
Farm
Home Games Left0
Average Attendance - %4,858 - 97%
Average Income per Game255,054$
Year to Date Revenue7,141,513$

Expense

Pro Players Total Salaries62,898,792$
Farm Players Total Salaries1,992,417$
Coaches Total Salaries1,500,000$
Luxury Taxe Total0$
Special Salary Cap Value7,954,741$
Pro Year To Date Expenses70,869,292$
Farm Year To Date Expenses2,407,627$
Pro Salary Cap To Date69,636,525$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days550,852$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days21,486$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap70,853,533$
Estimate Under Maximum Salary Cap of 81,500,000$10,646,467$
Estimate Over Minimum Salary Cap of 60,200,000$ 10,653,533$
Current Bank Account69,807,439$
Projected Bank Account69,807,439$

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) 6,750,000$ (2)
-Salary Average : 6,750,000$
Derek Stepan (1 Way Contract) 6,500,000$ (1)
-Salary Average : 6,500,000$
Frederik Andersen (1 Way Contract) 5,000,000$ (1)
-Salary Average : 5,000,000$
Evgenii Dadonov (1 Way Contract) 5,000,000$ (3)
-Salary Average : 5,000,000$
Nikita Gusev (1 Way Contract) 4,500,000$ (1)
-Salary Average : 4,500,000$
Joonas Donskoi (1 Way Contract) 3,900,000$ (3)
-Salary Average : 3,900,000$
Brandon Montour (1 Way Contract) 3,850,000$ (1)
-Salary Average : 3,850,000$
Connor Brown (1 Way Contract) 3,600,000$ (3)
-Salary Average : 3,600,000$
Ryan Graves (1 Way Contract) 3,166,667$ (3)
-Salary Average : 3,166,667$
Dylan DeMelo (1 Way Contract) 3,000,000$ (4)
-Salary Average : 3,000,000$
Anders Nilsson (1 Way Contract) 2,600,000$ (1)
-Salary Average : 2,600,000$
Jake Virtanen (1 Way Contract) 2,550,000$ (2)
-Salary Average : 2,550,000$
Valeri Nichushkin (1 Way Contract) 2,500,000$ (2)
-Salary Average : 2,500,000$
Dylan Strome (1 Way Contract) 2,283,000$ (1)
-Salary Average : 2,283,000$
Ryan Hartman (1 Way Contract) 1,900,000$ (1)
-Salary Average : 1,900,000$
Nick Paul (1 Way Contract) 1,350,000$ (2)
-Salary Average : 1,350,000$
Josh Brown (Out of Payroll) 1,200,000$ (2)
-Salary Average : 1,200,000$
Dmitry Kulikov (1 Way Contract) 1,150,000$ (1)
-Salary Average : 1,150,000$
Josh Norris 925,000$ (2)
-Salary Average : 925,000$
Tyson Jost 874,125$ (1)
-Salary Average : 874,125$
Peter Stoykewych 750,000$ (1)
-Salary Average : 750,000$
Maxime Lajoie 750,000$ (1)
-Salary Average : 750,000$
Total Pro Players22
Salary Commitment
Year 2020 : 64,098,792$
Year 2021 : 33,941,667$
Year 2022 : 18,666,667$
Year 2023 : 3,000,000$
Salary Average Commitment
Year 2020 : 64,098,792$
Year 2021 : 33,941,667$
Year 2022 : 18,666,667$
Year 2023 : 3,000,000$
Salary Cap with 1 Way Contract
Year 2020 : 64,098,792$
Year 2021 : 33,941,667$
Year 2022 : 18,666,667$
Year 2023 : 3,000,000$

Farm Players Salaries

Christian Wolanin 90,000$ (1)
Salary Average : 90,000$
Barrett Hayton 89,417$ (2)
Salary Average : 89,417$
Keaton Thompson 80,000$ (2)
Salary Average : 80,000$
Josh Melnick 80,000$ (2)
Salary Average : 80,000$
Jonathan Davidsson 76,833$ (1)
Salary Average : 76,833$
Filip Gustavsson 76,167$ (1)
Salary Average : 76,167$
Marcus Hogberg 75,000$ (1)
Salary Average : 75,000$
Christian Jaros 75,000$ (1)
Salary Average : 75,000$
Drake Batherson 75,000$ (1)
Salary Average : 75,000$
Dylan Blujus 75,000$ (1)
Salary Average : 75,000$
Edward Wittchow 75,000$ (1)
Salary Average : 75,000$
Filip Chlapik 75,000$ (1)
Salary Average : 75,000$
J.C. Beaudin 75,000$ (1)
Salary Average : 75,000$
Logan Shaw 75,000$ (2)
Salary Average : 75,000$
Joey Daccord 75,000$ (3)
Salary Average : 75,000$
Matt Mangene 75,000$ (1)
Salary Average : 75,000$
Matthew Peca 75,000$ (1)
Salary Average : 75,000$
Michael Carcone 75,000$ (1)
Salary Average : 75,000$
Micheal Haley 75,000$ (1)
Salary Average : 75,000$
Mike Liambas 75,000$ (1)
Salary Average : 75,000$
Parker Kelly 75,000$ (2)
Salary Average : 75,000$
Rudolfs Balcers 75,000$ (1)
Salary Average : 75,000$
Ryan Wagner 75,000$ (1)
Salary Average : 75,000$
Samuel Kurker 75,000$ (1)
Salary Average : 75,000$
Vitaly Abramov 75,000$ (1)
Salary Average : 75,000$
Alex Formenton 75,000$ (2)
Salary Average : 75,000$
Total Farm Players26
Salary Commitment
Year 2020 : 1,992,417$
Year 2021 : 549,417$
Year 2022 : 75,000$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 1,992,417$
Year 2021 : 549,417$
Year 2022 : 75,000$
Year 2023 : 0$

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 5750 - 265$ - 4,291 - 75%
Level 2: 4750 - 158$ - 3,641 - 77%
Level 3: 3750 - 106$ - 2,751 - 73%
Level 4: 2750 - 95$ - 2,072 - 75%
Luxury : 1000 - 375$ - 729 - 73%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 55$ - 2,299 - 77%
Farm Level 2: 2000 - 35$ - 1,471 - 74%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %13,484 - 75%
Average Income per Game3,093,033$
Year to Date Revenue86,604,917$
Farm
Home Games Left0
Average Attendance - %3,770 - 75%
Average Income per Game222,403$
Year to Date Revenue6,227,274$

Expense

Pro Players Total Salaries75,044,667$
Farm Players Total Salaries2,982,999$
Coaches Total Salaries2,000,000$
Luxury Taxe Total0$
Special Salary Cap Value230,770$
Pro Year To Date Expenses82,379,650$
Farm Year To Date Expenses3,443,899$
Pro Salary Cap To Date80,202,716$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days659,868$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days30,026$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap75,275,437$
Estimate Under Maximum Salary Cap of 81,500,000$6,224,563$
Estimate Over Minimum Salary Cap of 60,200,000$ 15,075,437$
Current Bank Account45,398,642$
Projected Bank Account45,398,642$

Pro Players Salaries

Jeff Skinner (1 Way Contract) 9,000,000$ (7)
-Salary Average : 9,000,000$
David Krejci (1 Way Contract) 7,250,000$ (1)
-Salary Average : 7,250,000$
Evander Kane (1 Way Contract) 7,000,000$ (5)
-Salary Average : 7,000,000$
Keith Yandle (1 Way Contract) 6,350,000$ (3)
-Salary Average : 6,350,000$
Adam Henrique (1 Way Contract) 5,825,000$ (4)
-Salary Average : 5,825,000$
Martin Jones (1 Way Contract) 5,750,000$ (4)
-Salary Average : 5,750,000$
Anthony Duclair (1 Way Contract) 5,500,000$ (5)
-Salary Average : 5,500,000$
Andre Burakovsky (1 Way Contract) 4,900,000$ (2)
-Salary Average : 4,900,000$
Tony DeAngelo (1 Way Contract) 4,800,000$ (2)
-Salary Average : 4,800,000$
Colin White (1 Way Contract) 4,750,000$ (5)
-Salary Average : 4,750,000$
Carter Hutton (1 Way Contract) 2,750,000$ (1)
-Salary Average : 2,750,000$
Radim Simek (1 Way Contract) 2,250,000$ (4)
-Salary Average : 2,250,000$
Marcus Sorensen (1 Way Contract) 1,500,000$ (1)
-Salary Average : 1,500,000$
Andrej Sekera (1 Way Contract) 1,500,000$ (2)
-Salary Average : 1,500,000$
Tomas Nosek (1 Way Contract) 1,250,000$ (1)
-Salary Average : 1,250,000$
Jack Roslovic (1 Way Contract) 1,183,000$ (1)
-Salary Average : 1,183,000$
Nicolas Deslauriers (1 Way Contract) 1,000,000$ (2)
-Salary Average : 1,000,000$
Niklas Hjalmarsson (1 Way Contract) 900,000$ (3)
-Salary Average : 900,000$
Lean Bergmann 836,667$ (2)
-Salary Average : 836,667$
Kenny Agostino 750,000$ (1)
-Salary Average : 750,000$
Total Pro Players20
Salary Commitment
Year 2020 : 75,044,667$
Year 2021 : 60,361,667$
Year 2022 : 47,325,000$
Year 2023 : 40,075,000$
Salary Average Commitment
Year 2020 : 75,044,667$
Year 2021 : 60,361,667$
Year 2022 : 47,325,000$
Year 2023 : 40,075,000$
Salary Cap with 1 Way Contract
Year 2020 : 75,044,667$
Year 2021 : 60,361,667$
Year 2022 : 47,325,000$
Year 2023 : 40,075,000$

Farm Players Salaries

Pat Nagle 100,000$ (3)
Salary Average : 100,000$
Garret Sparks 100,000$ (3)
Salary Average : 100,000$
Zach Redmond 100,000$ (3)
Salary Average : 100,000$
Brad Malone 100,000$ (3)
Salary Average : 100,000$
Tim Schaller 100,000$ (3)
Salary Average : 100,000$
Brian Gibbons 100,000$ (3)
Salary Average : 100,000$
Cameron Gaunce 100,000$ (3)
Salary Average : 100,000$
Chris Terry 100,000$ (3)
Salary Average : 100,000$
Christian Folin 100,000$ (3)
Salary Average : 100,000$
Markus Hannikainen 100,000$ (3)
Salary Average : 100,000$
Kyle Wood 100,000$ (3)
Salary Average : 100,000$
Dillon Heatherington 100,000$ (3)
Salary Average : 100,000$
Danil Yurtaykin 92,500$ (1)
Salary Average : 92,500$
Mario Ferraro 92,500$ (2)
Salary Average : 92,500$
Logan Brown 86,333$ (1)
Salary Average : 86,333$
Jeffrey Truchon-Viel 78,000$ (1)
Salary Average : 78,000$
Alexander Chmelevski 77,833$ (2)
Salary Average : 77,833$
Ivan Chekhovich 77,667$ (2)
Salary Average : 77,667$
Noah Gregor 76,833$ (1)
Salary Average : 76,833$
Alexander True 76,333$ (1)
Salary Average : 76,333$
Josef Korenar 75,000$ (1)
Salary Average : 75,000$
Nicholas Shore 75,000$ (3)
Salary Average : 75,000$
Andrei Chibisov 75,000$ (3)
Salary Average : 75,000$
Trevor Carrick 75,000$ (1)
Salary Average : 75,000$
Nicolas Meloche 75,000$ (1)
Salary Average : 75,000$
Nick DeSimone 75,000$ (1)
Salary Average : 75,000$
Maxim Letunov 75,000$ (1)
Salary Average : 75,000$
Joachim Blichfeld 75,000$ (1)
Salary Average : 75,000$
Darren Archibald 75,000$ (3)
Salary Average : 75,000$
Kurtis Gabriel 75,000$ (1)
Salary Average : 75,000$
Dylan Gambrell 75,000$ (1)
Salary Average : 75,000$
Jacob Middleton 75,000$ (2)
Salary Average : 75,000$
Jayden Halbgewachs 75,000$ (2)
Salary Average : 75,000$
Kelly Klima 75,000$ (3)
Salary Average : 75,000$
Joel Kellman 75,000$ (2)
Salary Average : 75,000$
Total Farm Players35
Salary Commitment
Year 2020 : 2,982,999$
Year 2021 : 1,973,000$
Year 2022 : 1,500,000$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 2,982,999$
Year 2021 : 1,973,000$
Year 2022 : 1,500,000$
Year 2023 : 0$

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 5750 - 250$ - 5,174 - 90%
Level 2: 4750 - 150$ - 4,303 - 91%
Level 3: 3750 - 100$ - 2,943 - 78%
Level 4: 2750 - 90$ - 2,155 - 78%
Luxury : 1000 - 350$ - 879 - 88%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 2,893 - 96%
Farm Level 2: 2000 - 30$ - 1,957 - 98%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,453 - 86%
Average Income per Game3,418,338$
Year to Date Revenue95,713,474$
Farm
Home Games Left0
Average Attendance - %4,850 - 97%
Average Income per Game254,213$
Year to Date Revenue7,117,963$

Expense

Pro Players Total Salaries82,365,960$
Farm Players Total Salaries2,201,334$
Coaches Total Salaries1,500,000$
Luxury Taxe Total0$
Special Salary Cap Value-1,750,000$
Pro Year To Date Expenses80,580,983$
Farm Year To Date Expenses2,565,979$
Pro Salary Cap To Date79,507,278$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days718,672$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days23,287$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap80,615,960$
Estimate Under Maximum Salary Cap of 81,500,000$884,040$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,415,960$
Current Bank Account60,313,475$
Projected Bank Account60,313,475$

Pro Players Salaries

Drew Doughty (1 Way Contract) 11,000,000$ (7)
-Salary Average : 11,000,000$
Anze Kopitar (1 Way Contract) 10,000,000$ (4)
-Salary Average : 10,000,000$
Ryan Suter (1 Way Contract) 7,538,461$ (5)
-Salary Average : 7,538,461$
Jacob Markstrom (1 Way Contract) 6,000,000$ (6)
-Salary Average : 6,000,000$
Timo Meier (1 Way Contract) 6,000,000$ (3)
-Salary Average : 6,000,000$
Jeff Petry (1 Way Contract) 5,500,000$ (5)
-Salary Average : 6,100,000$
Travis Konecny (1 Way Contract) 5,500,000$ (5)
-Salary Average : 5,500,000$
Reilly Smith (1 Way Contract) 5,000,000$ (2)
-Salary Average : 5,000,000$
Ryan Strome (1 Way Contract) 4,500,000$ (2)
-Salary Average : 4,500,000$
Dominik Kubalik (1 Way Contract) 3,700,000$ (2)
-Salary Average : 3,700,000$
Anton Khudobin (1 Way Contract) 3,333,333$ (3)
-Salary Average : 3,333,333$
Eric Staal (1 Way Contract) 3,250,000$ (1)
-Salary Average : 3,250,000$
Brandon Carlo (1 Way Contract) 2,850,000$ (1)
-Salary Average : 2,850,000$
Scott Laughton (1 Way Contract) 2,300,000$ (1)
-Salary Average : 2,300,000$
Jason Dickinson (1 Way Contract) 1,500,000$ (1)
-Salary Average : 1,500,000$
Colton Sceviour (1 Way Contract) 1,200,000$ (1)
-Salary Average : 1,200,000$
Miro Heiskanen 894,166$ (1)
-Salary Average : 894,166$
Curtis Lazar 800,000$ (2)
-Salary Average : 800,000$
Matt Roy 750,000$ (1)
-Salary Average : 750,000$
Martin Frk 750,000$ (2)
-Salary Average : 750,000$
Total Pro Players20
Salary Commitment
Year 2020 : 82,365,960$
Year 2021 : 70,371,794$
Year 2022 : 55,621,794$
Year 2023 : 46,288,461$
Salary Average Commitment
Year 2020 : 82,965,960$
Year 2021 : 70,221,794$
Year 2022 : 55,471,794$
Year 2023 : 46,138,461$
Salary Cap with 1 Way Contract
Year 2020 : 82,365,960$
Year 2021 : 69,621,794$
Year 2022 : 54,871,794$
Year 2023 : 45,538,461$

Farm Players Salaries

Evan McEneny 100,000$ (3)
Salary Average : 100,000$
J.T. Brown 100,000$ (3)
Salary Average : 100,000$
James de Haas 100,000$ (3)
Salary Average : 100,000$
Jordan Schmaltz 100,000$ (3)
Salary Average : 100,000$
Tye Felhaber 92,500$ (2)
Salary Average : 92,500$
Colton Point 92,500$ (1)
Salary Average : 92,500$
Shane Bowers 92,500$ (2)
Salary Average : 92,500$
Riley Tufte 92,500$ (2)
Salary Average : 92,500$
Rhett Gardner 92,500$ (1)
Salary Average : 92,500$
Adam Boqvist 89,417$ (2)
Salary Average : 89,417$
Kristian Vesalainen 89,417$ (2)
Salary Average : 89,417$
Klim Kostin 86,333$ (2)
Salary Average : 86,333$
Collin Delia 85,000$ (2)
Salary Average : 100,000$
Lance Bouma 80,000$ (2)
Salary Average : 80,000$
Joni Tuulola 80,000$ (3)
Salary Average : 80,000$
Adam Mascherin 77,500$ (1)
Salary Average : 77,500$
Ben Gleason 76,167$ (1)
Salary Average : 76,167$
Steven Whitney 75,000$ (1)
Salary Average : 75,000$
Justin Dowling 75,000$ (1)
Salary Average : 75,000$
Sven Baertschi 75,000$ (3)
Salary Average : 75,000$
Joel L'Esperance 75,000$ (2)
Salary Average : 75,000$
Joel Hanley 75,000$ (1)
Salary Average : 75,000$
Tanner Kero 75,000$ (1)
Salary Average : 75,000$
Taylor Fedun 75,000$ (1)
Salary Average : 75,000$
Derek Hulak 75,000$ (1)
Salary Average : 75,000$
Landon Bow 75,000$ (1)
Salary Average : 75,000$
Total Farm Players26
Salary Commitment
Year 2020 : 2,201,334$
Year 2021 : 1,337,667$
Year 2022 : 555,000$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 2,216,334$
Year 2021 : 1,352,667$
Year 2022 : 555,000$
Year 2023 : 0$

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5750 - 250$ - 5,096 - 89%
Level 2: 4750 - 150$ - 4,285 - 90%
Level 3: 3750 - 100$ - 2,933 - 78%
Level 4: 2750 - 90$ - 2,136 - 78%
Luxury : 1000 - 350$ - 864 - 86%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 2,913 - 97%
Farm Level 2: 2000 - 30$ - 1,965 - 98%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,314 - 85%
Average Income per Game3,380,964$
Year to Date Revenue94,666,998$
Farm
Home Games Left0
Average Attendance - %4,878 - 98%
Average Income per Game255,751$
Year to Date Revenue7,161,027$

Expense

Pro Players Total Salaries75,071,000$
Farm Players Total Salaries2,349,917$
Coaches Total Salaries1,500,000$
Luxury Taxe Total0$
Special Salary Cap Value5,910,000$
Pro Year To Date Expenses75,121,427$
Farm Year To Date Expenses2,911,353$
Pro Salary Cap To Date73,533,058$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days655,784$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days24,568$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap80,981,000$
Estimate Under Maximum Salary Cap of 81,500,000$519,000$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,781,000$
Current Bank Account70,026,245$
Projected Bank Account70,026,245$

Pro Players Salaries

Marc-Edouard Vlasic (1 Way Contract) 7,000,000$ (6)
-Salary Average : 7,000,000$
Justin Faulk (1 Way Contract) 6,500,000$ (7)
-Salary Average : 6,500,000$
Kyle Okposo (1 Way Contract) 6,000,000$ (3)
-1 Way Contract Salary Cap : 6,000,000$
-Salary Average : 6,000,000$
Calvin de Haan (1 Way Contract) 4,550,000$ (2)
-Salary Average : 4,550,000$
Marcus Johansson (1 Way Contract) 4,500,000$ (1)
-Salary Average : 4,500,000$
Victor Rask (1 Way Contract) 4,000,000$ (2)
-Salary Average : 4,000,000$
Will Butcher (1 Way Contract) 3,733,333$ (2)
-Salary Average : 3,733,333$
Cam Talbot (1 Way Contract) 3,666,667$ (3)
-Salary Average : 3,666,667$
Micheal Ferland (1 Way Contract) 3,500,000$ (3)
-Salary Average : 3,500,000$
Andrew Cogliano (1 Way Contract) 3,250,000$ (1)
-Salary Average : 750,000$
Radek Faksa (1 Way Contract) 3,250,000$ (5)
-Salary Average : 3,250,000$
Antoine Roussel (1 Way Contract) 3,000,000$ (2)
-Salary Average : 3,000,000$
Miles Wood (1 Way Contract) 2,750,000$ (2)
-Salary Average : 2,750,000$
John Moore (1 Way Contract) 2,750,000$ (3)
-Salary Average : 2,750,000$
Thomas Hickey (1 Way Contract) 2,500,000$ (2)
-1 Way Contract Salary Cap : 2,500,000$
-Salary Average : 2,500,000$
Blake Comeau (1 Way Contract) 2,400,000$ (1)
-Salary Average : 2,400,000$
Greg Pateryn (1 Way Contract) 2,250,000$ (1)
-Salary Average : 2,250,000$
Nick Bjugstad (1 Way Contract) 2,050,000$ (1)
-Salary Average : 2,050,000$
Conor Sheary (1 Way Contract) 2,000,000$ (2)
-Salary Average : 2,000,000$
Casey Mittelstadt (1 Way Contract) 1,346,000$ (3)
-Salary Average : 1,346,000$
Christian Djoos (1 Way Contract) 1,000,000$ (1)
-Salary Average : 1,000,000$
Mikkel Boedker 800,000$ (2)
-Salary Average : 800,000$
Brandon Pirri 775,000$ (1)
-Salary Average : 775,000$
Adam Wilcox 750,000$ (2)
-Salary Average : 750,000$
Kaapo Kahkonen 750,000$ (2)
-Salary Average : 750,000$
Total Pro Players25
Salary Commitment
Year 2020 : 75,071,000$
Year 2021 : 58,846,000$
Year 2022 : 34,012,667$
Year 2023 : 16,750,000$
Salary Average Commitment
Year 2020 : 72,571,000$
Year 2021 : 58,846,000$
Year 2022 : 34,012,667$
Year 2023 : 16,750,000$
Salary Cap with 1 Way Contract
Year 2020 : 75,071,000$
Year 2021 : 58,846,000$
Year 2022 : 34,012,667$
Year 2023 : 16,750,000$

Farm Players Salaries

Brandon Duhaime 92,500$ (1)
Salary Average : 92,500$
Stefan Noesen 92,500$ (1)
Salary Average : 92,500$
Ville Heinola 89,417$ (3)
Salary Average : 89,417$
Oliver Wahlstrom 89,417$ (3)
Salary Average : 89,417$
Olli Juolevi 86,333$ (1)
Salary Average : 86,333$
Connor Dewar 82,583$ (2)
Salary Average : 82,583$
William Bitten 80,500$ (1)
Salary Average : 80,500$
Jason Robertson 79,500$ (2)
Salary Average : 79,500$
Mason Shaw 79,250$ (1)
Salary Average : 79,250$
Dmitry Sokolov 76,500$ (1)
Salary Average : 76,500$
Bode Wilde 76,417$ (3)
Salary Average : 76,417$
Gabriel Dumont 75,000$ (1)
Salary Average : 75,000$
Brennan Menell 75,000$ (1)
Salary Average : 75,000$
Connor Carrick 75,000$ (1)
Salary Average : 75,000$
Anthony Peluso 75,000$ (1)
Salary Average : 75,000$
Dakota Mermis 75,000$ (1)
Salary Average : 75,000$
Danick Martel 75,000$ (1)
Salary Average : 75,000$
Frank Corrado 75,000$ (2)
Salary Average : 75,000$
Jon Gillies 75,000$ (1)
Salary Average : 75,000$
Gerald Mayhew 75,000$ (1)
Salary Average : 75,000$
Ian McCoshen 75,000$ (1)
Salary Average : 75,000$
Dereck Baribeau 75,000$ (2)
Salary Average : 75,000$
JC Lipon 75,000$ (1)
Salary Average : 75,000$
Joseph Cramarossa 75,000$ (1)
Salary Average : 75,000$
Kyle Rau 75,000$ (1)
Salary Average : 75,000$
Louie Belpedio 75,000$ (1)
Salary Average : 75,000$
Luke Johnson 75,000$ (1)
Salary Average : 75,000$
Matt Bartkowski 75,000$ (1)
Salary Average : 75,000$
Nico Sturm 75,000$ (2)
Salary Average : 75,000$
Anthony Louis 75,000$ (2)
Salary Average : 75,000$
Total Farm Players30
Salary Commitment
Year 2020 : 2,349,917$
Year 2021 : 717,334$
Year 2022 : 255,251$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 2,349,917$
Year 2021 : 717,334$
Year 2022 : 255,251$
Year 2023 : 0$

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
60,200,000$

Pro Players

Farm Players

Total Players

Avalanche 65,216,257$ 73,461,666$ 8,038,334$ 13,261,666$ 232144
Blackhawks 50,269,967$ 81,813,569$ -313,569$ 21,613,569$ 243054
Blue Jackets 63,336,732$ 81,323,498$ 176,502$ 21,123,498$ 232649
Blues 53,329,144$ 81,455,699$ 44,301$ 21,255,699$ 203252
Bruins 58,031,803$ 80,803,092$ 696,908$ 20,603,092$ 222749
Canadiens 62,176,539$ 72,931,942$ 8,568,058$ 12,731,942$ 212647
Canucks 32,931,987$ 79,785,212$ 1,714,788$ 19,585,212$ 212647
Capitals 56,875,494$ 76,830,128$ 4,669,872$ 16,630,128$ 232750
Coyotes 53,254,850$ 81,788,055$ -288,055$ 21,588,055$ 222345
Devils 68,044,191$ 79,214,463$ 2,285,537$ 19,014,463$ 202444
Ducks 88,069,746$ 68,318,609$ 13,181,391$ 8,118,609$ 242246
Flames 62,230,677$ 77,489,666$ 4,010,334$ 17,289,666$ 232346
Flyers 57,834,988$ 81,447,024$ 52,976$ 21,247,024$ 203050
Golden Knights 59,847,729$ 82,416,665$ -916,665$ 22,216,665$ 212546
Hurricanes 57,325,303$ 81,400,666$ 99,334$ 21,200,666$ 202949
Islanders 50,957,969$ 77,667,167$ 3,832,833$ 17,467,167$ 222244
Jets 62,370,820$ 77,531,189$ 3,968,811$ 17,331,189$ 212647
Kings 70,919,152$ 78,342,224$ 3,157,776$ 18,142,224$ 222850
Lightning 60,406,568$ 81,240,999$ 259,001$ 21,040,999$ 202747
Maple Leafs 72,830,776$ 78,578,124$ 2,921,876$ 18,378,124$ 232245
Oilers 64,719,080$ 80,800,165$ 699,835$ 20,600,165$ 213051
Panthers 58,614,319$ 80,438,377$ 1,061,623$ 20,238,377$ 233154
Penguins 69,727,453$ 81,406,842$ 93,158$ 21,206,842$ 212748
Predators 67,585,135$ 81,237,810$ 262,190$ 21,037,810$ 223153
Rangers 74,565,863$ 79,882,300$ 1,617,700$ 19,682,300$ 202646
Red Wings 77,941,181$ 77,241,390$ 4,258,610$ 17,041,390$ 232346
Sabres 60,171,469$ 77,113,833$ 4,386,167$ 16,913,833$ 212445
Senators 69,807,439$ 70,853,533$ 10,646,467$ 10,653,533$ 222648
Sharks 45,398,642$ 75,275,437$ 6,224,563$ 15,075,437$ 203555
Stars 60,313,475$ 80,615,960$ 884,040$ 20,415,960$ 202646
Wild 70,026,245$ 80,981,000$ 519,000$ 20,781,000$ 253055