Team Finance for LIGUE SIMULE DES MORDUS DE HOCKEY

Update - 2 mai 2022 at 16:25

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - 125$ - 5,097 - 85%
Level 2: 5000 - 75$ - 4,394 - 88%
Level 3: 2000 - 50$ - 1,772 - 89%
Level 4: 4000 - 45$ - 3,077 - 77%
Luxury : 1000 - 250$ - 849 - 85%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 35$ - 1,539 - 77%
Farm Level 2: 1000 - 15$ - 901 - 90%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,190 - 84%
Average Income per Game1,998,716$
Year to Date Revenue81,947,364$
Farm
Home Games Left0
Average Attendance - %2,439 - 81%
Average Income per Game84,199$
Year to Date Revenue3,452,168$

Expense

Pro Players Total Salaries71,726,959$
Farm Players Total Salaries956,389$
Coaches Total Salaries4,150,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses74,348,583$
Farm Year To Date Expenses1,636,927$
Pro Salary Cap To Date70,848,690$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days402,283$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days8,590$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap71,726,959$
Estimate Under Maximum Salary Cap of 81,500,000$9,773,041$
Estimate Over Minimum Salary Cap of 60,200,000$ 11,526,959$
Current Bank Account48,661,431$
Projected Bank Account48,661,431$

Pro Players Salaries

Mikko Rantanen 9,250,000$ (3)
Sebastian Aho 8,454,000$ (2)
Kyle Okposo 6,000,000$ (3)
Andrej Sekera 5,500,000$ (1)
Shea Theodore 5,200,000$ (2)
Semyon Varlamov 5,000,000$ (3)
Charlie McAvoy 4,900,000$ (4)
Sami Vatanen 3,500,000$ (4)
J.T. Compher 3,500,000$ (1)
Aaron Dell 3,250,000$ (1)
Nikita Zadorov 3,200,000$ (1)
Carl Soderberg 2,500,000$ (4)
Blake Comeau 2,400,000$ (1)
Clayton Keller 1,673,000$ (1)
Joel Farabee 925,000$ (3)
Emil Bemstrom 925,000$ (3)
Jimmy Schuldt 900,000$ (1)
Miro Heiskanen 894,167$ (2)
Tyson Jost 874,125$ (1)
Arnaud Durandeau 756,667$ (3)
Gabriel Bourque 750,000$ (1)
Griffen Molino 700,000$ (1)
Seth Helgeson 675,000$ (1)
Total Pro Players23
Salary Commitment
Year 2020 : 71,726,959$
Year 2021 : 48,304,834$
Year 2022 : 33,756,667$
Year 2023 : 10,900,000$
Salary Average Commitment
Year 2020 : 65,776,959$
Year 2021 : 45,104,834$
Year 2022 : 30,556,667$
Year 2023 : 10,900,000$
Salary Cap with 1 Way Contract
Year 2020 : 71,726,959$
Year 2021 : 48,304,834$
Year 2022 : 33,756,667$
Year 2023 : 10,900,000$

Farm Players Salaries

Shane Starrett 55,556$ (3)
Bobby Nardella 48,750$ (2)
Marian Studenic 46,250$ (2)
Adam Werner 46,250$ (3)
Vitali Kravtsov 46,250$ (3)
Sebastien Aho 46,250$ (2)
Jacob MacDonald 41,250$ (2)
J.C. Beaudin 40,833$ (2)
Gerald Mayhew 40,000$ (3)
Joseph Blandisi 40,000$ (1)
Nathan Gerbe 38,750$ (2)
Zac Dalpe 38,750$ (2)
Sam Carrick 37,500$ (2)
Philippe Maillet 37,500$ (2)
Max McCormick 37,500$ (2)
Taylor Leier 37,500$ (1)
Lewis Zerter-Gossage 35,000$ (1)
Kevin Czuczman 35,000$ (1)
Spencer Martin 35,000$ (1)
Julien Nantel 35,000$ (3)
Jeff Kubiak 35,000$ (1)
Chris Bigras 35,000$ (1)
Matt Donovan 35,000$ (2)
Josh Teves 35,000$ (1)
Mason Geertsen 32,500$ (1)
Total Farm Players25
Salary Commitment
Year 2020 : 991,389$
Year 2021 : 671,389$
Year 2022 : 223,056$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 991,389$
Year 2021 : 671,389$
Year 2022 : 223,056$
Year 2023 : 0$

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 125$ - 5,008 - 83%
Level 2: 5000 - 75$ - 4,355 - 87%
Level 3: 2000 - 50$ - 1,756 - 88%
Level 4: 4000 - 45$ - 2,956 - 74%
Luxury : 1000 - 250$ - 815 - 82%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 35$ - 1,543 - 77%
Farm Level 2: 1000 - 15$ - 908 - 91%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %14,891 - 83%
Average Income per Game1,966,069$
Year to Date Revenue80,608,835$
Farm
Home Games Left0
Average Attendance - %2,451 - 82%
Average Income per Game84,524$
Year to Date Revenue3,465,464$

Expense

Pro Players Total Salaries80,657,500$
Farm Players Total Salaries1,057,292$
Coaches Total Salaries4,000,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses83,226,202$
Farm Year To Date Expenses2,056,109$
Pro Salary Cap To Date80,226,231$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days447,366$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,002$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap80,657,500$
Estimate Under Maximum Salary Cap of 81,500,000$842,500$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,457,500$
Current Bank Account94,070,550$
Projected Bank Account94,070,550$

Pro Players Salaries

Connor McDavid 12,500,000$ (2)
Victor Hedman 7,875,000$ (5)
James van Riemsdyk 7,000,000$ (2)
Joe Pavelski 7,000,000$ (3)
Aleksander Barkov 5,900,000$ (2)
Dustin Brown 5,875,000$ (2)
Jacob Markstrom 5,500,000$ (3)
Justin Williams 5,000,000$ (1)
Elias Lindholm 4,850,000$ (2)
Richard Panik 2,800,000$ (1)
Brian Elliott 2,750,000$ (2)
Louis Domingue 2,500,000$ (4)
Tyler Ennis 2,500,000$ (2)
Zdeno Chara 2,000,000$ (4)
Roope Hintz 925,000$ (1)
Elias Pettersson 925,000$ (2)
Rasmus Dahlin 925,000$ (2)
Adam Boqvist 894,167$ (3)
Nick Suzuki 863,333$ (2)
Matt Martin 775,000$ (1)
Erik Gustafsson 650,000$ (1)
Matt Roy 650,000$ (2)
Total Pro Players22
Salary Commitment
Year 2020 : 80,657,500$
Year 2021 : 70,507,500$
Year 2022 : 25,769,167$
Year 2023 : 12,375,000$
Salary Average Commitment
Year 2020 : 76,782,500$
Year 2021 : 66,632,500$
Year 2022 : 21,894,167$
Year 2023 : 8,500,000$
Salary Cap with 1 Way Contract
Year 2020 : 80,657,500$
Year 2021 : 70,507,500$
Year 2022 : 25,769,167$
Year 2023 : 12,375,000$

Farm Players Salaries

Blake Hillman 46,250$ (2)
Zach Whitecloud 46,250$ (3)
Graham Knott 46,250$ (1)
Justin Kloos 46,250$ (1)
Ryan Fitzgerald 45,000$ (2)
Josh Brook 39,750$ (2)
Jake Massie 38,500$ (3)
Joni Tuulola 38,375$ (2)
Jonathan Ericsson 37,500$ (4)
Garrett Wilson 37,500$ (4)
Matthew Ford 37,500$ (4)
Jack Kopacka 37,250$ (2)
Evan Cormier 35,917$ (2)
Jack Rodewald 35,000$ (2)
Carter Bancks 35,000$ (2)
Alex Gallant 35,000$ (2)
Anthony Louis 35,000$ (2)
Andy Miele 35,000$ (2)
Brett Gallant 35,000$ (2)
Cameron Darcy 35,000$ (2)
Christopher Clapperton 35,000$ (3)
Cody McLeod 35,000$ (1)
Dalton Smith 35,000$ (2)
Edward Wittchow 35,000$ (2)
Colin Blackwell 35,000$ (2)
Luke Johnson 35,000$ (1)
Matt Lorito 35,000$ (3)
Matt Tomkins 35,000$ (4)
Total Farm Players28
Salary Commitment
Year 2020 : 1,057,292$
Year 2021 : 894,792$
Year 2022 : 302,250$
Year 2023 : 147,500$
Salary Average Commitment
Year 2020 : 1,057,292$
Year 2021 : 894,792$
Year 2022 : 302,250$
Year 2023 : 147,500$

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6667 - 120$ - 5,080 - 76%
Level 2: 5556 - 70$ - 4,755 - 86%
Level 3: 2222 - 46$ - 1,874 - 84%
Level 4: 4444 - 40$ - 3,207 - 72%
Luxury : 1111 - 225$ - 966 - 87%
Total Capacity :20000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 35$ - 1,518 - 76%
Farm Level 2: 1000 - 15$ - 878 - 88%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,882 - 79%
Average Income per Game2,019,145$
Year to Date Revenue82,784,927$
Farm
Home Games Left0
Average Attendance - %2,396 - 80%
Average Income per Game83,162$
Year to Date Revenue3,409,630$

Expense

Pro Players Total Salaries75,152,158$
Farm Players Total Salaries1,299,541$
Coaches Total Salaries5,100,000$
Luxury Taxe Total0$
Special Salary Cap Value-5,000,000$
Pro Year To Date Expenses71,799,379$
Farm Year To Date Expenses2,270,596$
Pro Salary Cap To Date67,599,360$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days424,343$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,762$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap70,152,158$
Estimate Under Maximum Salary Cap of 81,500,000$11,347,842$
Estimate Over Minimum Salary Cap of 60,200,000$ 9,952,158$
Current Bank Account82,124,548$
Projected Bank Account82,124,548$

Pro Players Salaries

Evgeny Kuznetsov 7,800,000$ (1)
Nikolaj Ehlers 6,000,000$ (2)
Jonathan Drouin 5,500,000$ (4)
Conor Sheary 5,500,000$ (4)
Christopher Tanev 5,500,000$ (4)
Jonathan Marchessault 5,000,000$ (2)
Alexander Wennberg 4,900,000$ (1)
Craig Smith 4,000,000$ (4)
Calvin de Haan 3,925,000$ (1)
Colin Miller 3,875,000$ (3)
Thomas Greiss 3,500,000$ (4)
Mike Green 3,290,000$ (4)
Mark Borowiecki 3,100,000$ (2)
David Backes 3,050,000$ (4)
Markus Nutivaara 2,700,000$ (4)
Denis Malgin 2,029,659$ (3)
Jaroslav Halak 1,500,000$ (2)
Markus Granlund 1,300,000$ (3)
Vladislav Gavrikov 925,000$ (2)
Pierre-Luc Dubois 894,166$ (1)
Logan Brown 863,333$ (1)
Total Pro Players21
Salary Commitment
Year 2020 : 75,152,158$
Year 2021 : 56,769,659$
Year 2022 : 40,244,659$
Year 2023 : 33,040,000$
Salary Average Commitment
Year 2020 : 75,152,158$
Year 2021 : 56,769,659$
Year 2022 : 40,244,659$
Year 2023 : 33,040,000$
Salary Cap with 1 Way Contract
Year 2020 : 75,152,158$
Year 2021 : 56,769,659$
Year 2022 : 40,244,659$
Year 2023 : 33,040,000$

Farm Players Salaries

Anthony Greco 70,000$ (1)
Brian Gibbons 62,500$ (2)
Ville Heinola 46,250$ (3)
Tobias Bjornfot 46,250$ (3)
Dean Kukan 46,250$ (1)
Nick Moutrey 46,250$ (1)
Andrew Peeke 45,833$ (3)
Ukko-Pekka Luukkonen 45,542$ (2)
Keegan Kolesar 45,250$ (1)
Dereck Baribeau 45,000$ (4)
Filip Zadina 44,708$ (2)
Gabriel Carlsson 44,708$ (3)
Vitaly Abramov 44,000$ (2)
Travis Dermott 43,167$ (3)
Paul Bittner 43,167$ (3)
Kody Clark 41,958$ (3)
Sean Durzi 40,458$ (3)
Mason Marchment 40,000$ (1)
Jason Robertson 39,750$ (3)
Riley Sutter 39,333$ (1)
Kole Sherwood 38,889$ (2)
Markus Hannikainen 37,500$ (3)
Anton Forsberg 37,500$ (3)
Dylan Coghlan 35,778$ (2)
Calvin Thurkauf 35,750$ (1)
Ryan Olsen 35,000$ (3)
T.J. Tynan 35,000$ (1)
Tom McCollum 33,750$ (4)
Dillon Heatherington 32,500$ (1)
Alex Broadhurst 30,000$ (3)
Erik Burgdoerfer 27,500$ (2)
Total Farm Players31
Salary Commitment
Year 2020 : 1,299,541$
Year 2021 : 909,208$
Year 2022 : 610,291$
Year 2023 : 78,750$
Salary Average Commitment
Year 2020 : 1,299,541$
Year 2021 : 909,208$
Year 2022 : 610,291$
Year 2023 : 78,750$

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 7000 - 125$ - 5,104 - 73%
Level 2: 5833 - 75$ - 4,395 - 75%
Level 3: 2333 - 50$ - 1,737 - 74%
Level 4: 4667 - 45$ - 3,079 - 66%
Luxury : 1167 - 250$ - 836 - 72%
Total Capacity :21000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 35$ - 1,560 - 78%
Farm Level 2: 1000 - 15$ - 910 - 91%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,151 - 72%
Average Income per Game2,005,418$
Year to Date Revenue82,222,158$
Farm
Home Games Left0
Average Attendance - %2,470 - 82%
Average Income per Game84,666$
Year to Date Revenue3,471,311$

Expense

Pro Players Total Salaries81,480,462$
Farm Players Total Salaries1,059,069$
Coaches Total Salaries3,500,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses83,945,918$
Farm Year To Date Expenses2,053,208$
Pro Salary Cap To Date81,445,915$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days449,093$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,011$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap81,480,462$
Estimate Under Maximum Salary Cap of 81,500,000$19,538$
Estimate Over Minimum Salary Cap of 60,200,000$ 21,280,462$
Current Bank Account23,657,826$
Projected Bank Account23,657,826$

Pro Players Salaries

Erik Karlsson 11,500,000$ (3)
John Tavares 11,000,000$ (2)
Jamie Benn 9,500,000$ (5)
Ryan Suter 7,538,462$ (5)
Johnny Gaudreau 6,750,000$ (2)
Jean-Gabriel Pageau 5,000,000$ (4)
Lars Eller 5,000,000$ (2)
Ben Bishop 4,917,000$ (1)
Darnell Nurse 4,800,000$ (1)
Erik Haula 2,750,000$ (1)
Robert Bortuzzo 2,525,000$ (1)
Pierre-Edouard Bellemare 2,300,000$ (1)
Scott Mayfield 1,450,000$ (3)
Mike Condon 1,200,000$ (2)
Austin Watson 1,100,000$ (1)
Joakim Nordstrom 1,000,000$ (2)
Michael Raffl 1,000,000$ (2)
Mackenzie MacEachern 900,000$ (3)
Marcus Sorensen 700,000$ (2)
Luke Witkowski 550,000$ (1)
Total Pro Players20
Salary Commitment
Year 2020 : 81,480,462$
Year 2021 : 62,538,462$
Year 2022 : 35,888,462$
Year 2023 : 22,038,462$
Salary Average Commitment
Year 2020 : 76,200,741$
Year 2021 : 57,258,741$
Year 2022 : 35,416,241$
Year 2023 : 21,566,241$
Salary Cap with 1 Way Contract
Year 2020 : 81,480,462$
Year 2021 : 62,538,462$
Year 2022 : 35,888,462$
Year 2023 : 22,038,462$

Farm Players Salaries

Carl Dahlstrom 42,500$ (1)
Jayce Hawryluk 42,500$ (2)
Tanner Kaspick 41,111$ (1)
Oskar Steen 40,458$ (3)
Niko Mikkola 39,375$ (3)
Austin Poganski 38,125$ (1)
Curtis Lazar 37,500$ (2)
Kevin Poulin 37,500$ (2)
Samuel Kurker 37,500$ (2)
Sean Bonar 37,500$ (2)
Joshua Ho-Sang 37,500$ (2)
Brent Pedersen 35,000$ (3)
Michael Chaput 35,000$ (3)
Zac Rinaldo 35,000$ (3)
Derek Hulak 35,000$ (3)
Steven Whitney 35,000$ (3)
Jacob Nilsson 35,000$ (3)
Jake Lucchini 30,000$ (2)
Alex Dubeau 30,000$ (1)
Jeff Taylor 30,000$ (1)
John Stevens 30,000$ (2)
Rob Hamilton 30,000$ (2)
Robert Lantosi 30,000$ (1)
Kyle Burroughs 30,000$ (2)
Joshua Atkinson 30,000$ (1)
Jordan Murray 30,000$ (2)
Turner Elson 30,000$ (1)
Scott Pooley 30,000$ (2)
Nick Ebert 30,000$ (1)
Julian Melchiori 30,000$ (2)
Cory Conacher 27,500$ (1)
Total Farm Players31
Salary Commitment
Year 2020 : 1,059,069$
Year 2021 : 729,833$
Year 2022 : 289,833$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 1,059,069$
Year 2021 : 729,833$
Year 2022 : 289,833$
Year 2023 : 0$

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - 125$ - 4,776 - 80%
Level 2: 5000 - 75$ - 4,164 - 83%
Level 3: 2000 - 50$ - 1,641 - 82%
Level 4: 4000 - 45$ - 3,065 - 77%
Luxury : 1000 - 250$ - 796 - 80%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 35$ - 1,543 - 77%
Farm Level 2: 1000 - 15$ - 883 - 88%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %14,442 - 80%
Average Income per Game1,936,401$
Year to Date Revenue79,392,446$
Farm
Home Games Left0
Average Attendance - %2,426 - 81%
Average Income per Game84,070$
Year to Date Revenue3,446,855$

Expense

Pro Players Total Salaries61,759,998$
Farm Players Total Salaries955,626$
Coaches Total Salaries4,800,000$
Luxury Taxe Total0$
Special Salary Cap Value5,000,000$
Pro Year To Date Expenses67,876,747$
Farm Year To Date Expenses2,813,164$
Pro Salary Cap To Date64,876,744$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days346,310$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days14,736$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap66,759,998$
Estimate Under Maximum Salary Cap of 81,500,000$14,740,002$
Estimate Over Minimum Salary Cap of 60,200,000$ 6,559,998$
Current Bank Account67,655,710$
Projected Bank Account67,655,710$

Pro Players Salaries

Tuukka Rask 7,000,000$ (1)
Marcus Johansson 6,960,000$ (3)
Johnny Boychuk 6,000,000$ (2)
Charlie Coyle 5,250,000$ (4)
Travis Hamonic 4,750,000$ (4)
Adam Larsson 4,166,666$ (1)
Adrian Kempe 3,650,000$ (3)
Justin Braun 3,500,000$ (4)
Jordie Benn 3,250,000$ (1)
Luke Schenn 3,000,000$ (1)
Oscar Fantenberg 2,500,000$ (2)
Pheonix Copley 1,500,000$ (3)
Matt Grzelcyk 1,400,000$ (2)
Egor Sharangovich 1,187,500$ (2)
Julien Gauthier 1,163,333$ (1)
Kieffer Bellows 1,106,666$ (2)
Ryan Lindgren 925,000$ (1)
Jesper Boqvist 925,000$ (3)
Jack Hughes 925,000$ (3)
Jesperi Kotkaniemi 925,000$ (2)
Kevin Stenlund 864,166$ (2)
MacKenzie Entwistle 811,667$ (3)
Total Pro Players22
Salary Commitment
Year 2020 : 61,759,998$
Year 2021 : 42,254,999$
Year 2022 : 28,271,667$
Year 2023 : 13,500,000$
Salary Average Commitment
Year 2020 : 61,759,998$
Year 2021 : 42,254,999$
Year 2022 : 28,271,667$
Year 2023 : 13,500,000$
Salary Cap with 1 Way Contract
Year 2020 : 61,759,998$
Year 2021 : 42,254,999$
Year 2022 : 28,271,667$
Year 2023 : 13,500,000$

Farm Players Salaries

Timothy Liljegren 66,250$ (1)
Phillip Di Giuseppe 48,750$ (4)
Marcus Hogberg 47,500$ (1)
Jordan Schmaltz 47,500$ (4)
Peter Abbandonato 47,500$ (3)
Kyle Clifford 45,000$ (4)
Nikolay Goldobin 45,000$ (3)
Alex Alexeyev 44,750$ (3)
Cayden Primeau 44,042$ (3)
Axel Jonsson-Fjallby 43,000$ (2)
Matt Puempel 42,500$ (4)
Jacob Pritchard 42,125$ (1)
Kirill Maksimov 38,750$ (3)
Joona Koppanen 37,667$ (2)
Parker Wotherspoon 37,500$ (4)
Tyler Randell 37,500$ (1)
Callum Booth 37,083$ (2)
Luke Green 36,667$ (2)
Oliver Kylington 36,542$ (2)
Mitch Eliot 32,500$ (4)
Jeremy Groleau 32,500$ (4)
Jarred Tinordi 32,500$ (2)
Chase De Leo 32,500$ (2)
Total Farm Players23
Salary Commitment
Year 2020 : 955,626$
Year 2021 : 762,251$
Year 2022 : 506,292$
Year 2023 : 286,250$
Salary Average Commitment
Year 2020 : 955,626$
Year 2021 : 762,251$
Year 2022 : 506,292$
Year 2023 : 286,250$

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - 100$ - 5,934 - 99%
Level 2: 5000 - 75$ - 4,482 - 90%
Level 3: 2000 - 40$ - 1,980 - 99%
Level 4: 4000 - 30$ - 3,990 - 100%
Luxury : 1000 - 220$ - 980 - 98%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,926 - 96%
Farm Level 2: 1000 - 10$ - 983 - 98%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %17,366 - 96%
Average Income per Game1,838,846$
Year to Date Revenue75,392,683$
Farm
Home Games Left0
Average Attendance - %2,908 - 97%
Average Income per Game72,460$
Year to Date Revenue2,970,852$

Expense

Pro Players Total Salaries70,648,809$
Farm Players Total Salaries1,149,042$
Coaches Total Salaries5,000,000$
Luxury Taxe Total0$
Special Salary Cap Value2,000,000$
Pro Year To Date Expenses76,214,579$
Farm Year To Date Expenses2,698,671$
Pro Salary Cap To Date72,714,604$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days396,518$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days14,166$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap72,648,809$
Estimate Under Maximum Salary Cap of 81,500,000$8,851,191$
Estimate Over Minimum Salary Cap of 60,200,000$ 12,448,809$
Current Bank Account31,568,365$
Projected Bank Account31,568,365$

Pro Players Salaries

Carey Price 10,500,000$ (2)
Shea Weber 7,857,143$ (5)
Max Pacioretty 7,000,000$ (3)
Mathieu Perreault 4,500,000$ (1)
Erik Gudbranson 4,000,000$ (1)
Wayne Simmonds 3,975,000$ (1)
Pat Maroon 3,900,000$ (2)
Andrew Shaw 3,900,000$ (2)
Brendan Gallagher 3,750,000$ (1)
Troy Brouwer 3,500,000$ (2)
Brandon Manning 3,250,000$ (2)
Mikhail Sergachev 3,000,000$ (3)
Vladimir Sobotka 2,500,000$ (3)
Alexander Petrovic 1,950,000$ (2)
Casey Mittelstadt 1,491,666$ (2)
Victor Mete 1,000,000$ (3)
Jermaine Loewen 1,000,000$ (4)
Jacob de la Rose 1,000,000$ (1)
Michael McCarron 975,000$ (1)
Daniel Carr 850,000$ (1)
Charlie Lindgren 750,000$ (1)
Total Pro Players21
Salary Commitment
Year 2020 : 70,648,809$
Year 2021 : 50,848,809$
Year 2022 : 22,357,143$
Year 2023 : 8,857,143$
Salary Average Commitment
Year 2020 : 67,248,809$
Year 2021 : 48,948,809$
Year 2022 : 22,357,143$
Year 2023 : 8,857,143$
Salary Cap with 1 Way Contract
Year 2020 : 70,648,809$
Year 2021 : 50,848,809$
Year 2022 : 22,357,143$
Year 2023 : 8,857,143$

Farm Players Salaries

Rinat Valiev 65,000$ (2)
JC Lipon 57,500$ (2)
Noah Juulsen 50,000$ (3)
Jonathon Martin 50,000$ (3)
Brayden Pachal 50,000$ (3)
Evan Polei 50,000$ (3)
Reese Johnson 50,000$ (3)
Gregor MacLeod 50,000$ (3)
Jalen Chatfield 50,000$ (2)
Dmitry Osipov 47,500$ (3)
Joshua Anderson 47,500$ (3)
Jake Evans 46,250$ (3)
Kevin Lankinen 46,250$ (2)
Zachary Fucale 42,500$ (1)
Jeremy Gregoire 42,500$ (2)
Brett Lernout 42,500$ (1)
Will Bitten 40,250$ (1)
Lukas Vejdemo 39,750$ (3)
Paul Cotter 38,500$ (3)
Michael Pezzetta 37,167$ (1)
Brandon Gignac 35,708$ (1)
Michael McNiven 35,167$ (1)
Clark Bishop 35,000$ (3)
Antti Suomela 35,000$ (3)
Reid Duke 32,500$ (1)
Stefan Matteau 32,500$ (1)
Total Farm Players26
Salary Commitment
Year 2020 : 1,149,042$
Year 2021 : 850,750$
Year 2022 : 589,500$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 1,149,042$
Year 2021 : 850,750$
Year 2022 : 589,500$
Year 2023 : 0$

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - 125$ - 5,050 - 84%
Level 2: 5000 - 75$ - 4,349 - 87%
Level 3: 2000 - 50$ - 1,710 - 86%
Level 4: 4000 - 45$ - 3,041 - 76%
Luxury : 1000 - 250$ - 839 - 84%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 35$ - 1,544 - 77%
Farm Level 2: 1000 - 15$ - 909 - 91%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %14,990 - 83%
Average Income per Game1,990,718$
Year to Date Revenue81,619,422$
Farm
Home Games Left0
Average Attendance - %2,453 - 82%
Average Income per Game84,578$
Year to Date Revenue3,467,699$

Expense

Pro Players Total Salaries79,833,333$
Farm Players Total Salaries1,020,375$
Coaches Total Salaries3,000,000$
Luxury Taxe Total0$
Special Salary Cap Value1,350,000$
Pro Year To Date Expenses79,181,695$
Farm Year To Date Expenses1,923,378$
Pro Salary Cap To Date77,181,689$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days437,611$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days10,804$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap81,183,333$
Estimate Under Maximum Salary Cap of 81,500,000$316,667$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,983,333$
Current Bank Account29,064,156$
Projected Bank Account29,064,156$

Pro Players Salaries

Bobby Ryan 7,250,000$ (2)
Brenden Dillon 7,000,000$ (4)
Jimmy Howard 6,250,000$ (3)
Carl Hagelin 6,250,000$ (3)
Milan Lucic 6,000,000$ (3)
Loui Eriksson 6,000,000$ (2)
Jake Gardiner 6,000,000$ (3)
Alexander Steen 5,750,000$ (1)
Andrew Ladd 5,500,000$ (3)
Brian Boyle 5,000,000$ (1)
Jordan Oesterle 4,625,000$ (3)
Riley Nash 2,750,000$ (2)
Andrew Cogliano 2,750,000$ (2)
Riley Sheahan 2,330,000$ (4)
Christian Folin 1,000,000$ (1)
Yannick Veilleux 1,000,000$ (4)
Jonny Brodzinski 900,000$ (1)
Bode Wilde 778,333$ (3)
Casey DeSmith 750,000$ (1)
Dillon Simpson 700,000$ (1)
Nicolas Aube-Kubel 650,000$ (2)
Tyler Sikura 600,000$ (2)
Total Pro Players22
Salary Commitment
Year 2020 : 79,833,333$
Year 2021 : 65,733,333$
Year 2022 : 45,733,333$
Year 2023 : 10,330,000$
Salary Average Commitment
Year 2020 : 77,033,333$
Year 2021 : 62,883,333$
Year 2022 : 44,633,333$
Year 2023 : 10,330,000$
Salary Cap with 1 Way Contract
Year 2020 : 79,833,333$
Year 2021 : 65,733,333$
Year 2022 : 45,733,333$
Year 2023 : 10,330,000$

Farm Players Salaries

Eeli Tolvanen 155,750$ (2)
Jeffrey Truchon-Viel 50,000$ (4)
Vili Saarijarvi 46,500$ (1)
David Pope 46,250$ (2)
Jake Walman 46,250$ (1)
Jakob Stukel 45,000$ (2)
Kevin Hancock 41,250$ (3)
Cole Cassels 41,250$ (3)
Lukas Jasek 40,000$ (1)
Calvin Pickard 40,000$ (1)
Robert Carpenter 39,625$ (3)
Cameron Hughes 39,625$ (1)
Jakub Lauko 39,333$ (3)
Jack Studnicka 38,750$ (3)
Dylan Ferguson 36,667$ (3)
Colin Markison 35,000$ (1)
Chris McCarthy 35,000$ (1)
Kale Kessy 35,000$ (1)
Brian Pinho 35,000$ (2)
Ben Youds 35,000$ (1)
Ashton Sautner 33,750$ (2)
Evan McEneny 32,875$ (2)
Corey Tropp 32,500$ (1)
Total Farm Players23
Salary Commitment
Year 2020 : 1,020,375$
Year 2021 : 635,500$
Year 2022 : 286,875$
Year 2023 : 50,000$
Salary Average Commitment
Year 2020 : 1,020,375$
Year 2021 : 635,500$
Year 2022 : 286,875$
Year 2023 : 50,000$

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6000 - 135$ - 4,750 - 79%
Level 2: 5000 - 100$ - 3,959 - 79%
Level 3: 2000 - 75$ - 1,508 - 75%
Level 4: 4000 - 35$ - 3,283 - 82%
Luxury : 1000 - 290$ - 762 - 76%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 35$ - 1,542 - 77%
Farm Level 2: 1000 - 15$ - 889 - 89%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %14,262 - 79%
Average Income per Game1,917,186$
Year to Date Revenue78,604,616$
Farm
Home Games Left0
Average Attendance - %2,431 - 81%
Average Income per Game84,135$
Year to Date Revenue3,449,544$

Expense

Pro Players Total Salaries76,999,000$
Farm Players Total Salaries1,163,125$
Coaches Total Salaries4,300,000$
Luxury Taxe Total0$
Special Salary Cap Value-5,000,000$
Pro Year To Date Expenses83,647,005$
Farm Year To Date Expenses2,140,437$
Pro Salary Cap To Date80,347,012$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days429,406$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,568$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap71,999,000$
Estimate Under Maximum Salary Cap of 81,500,000$9,501,000$
Estimate Over Minimum Salary Cap of 60,200,000$ 11,799,000$
Current Bank Account19,266,075$
Projected Bank Account19,266,075$

Pro Players Salaries

Jonathan Toews 10,500,000$ (3)
Aaron Ekblad 7,500,000$ (5)
Phil Kessel 6,800,000$ (2)
Jonathan Quick 5,800,000$ (3)
Evgenii Dadonov 5,500,000$ (4)
Ian Cole 5,500,000$ (2)
Joe Thornton 5,000,000$ (1)
Hampus Lindholm 4,812,000$ (2)
Alex Killorn 4,450,000$ (3)
David Savard 4,250,000$ (1)
James Reimer 3,400,000$ (1)
Jason Spezza 2,550,000$ (4)
Derek Forbort 2,525,000$ (2)
Johan Larsson 1,500,000$ (1)
Deryk Engelland 1,500,000$ (2)
MacKenzie Weegar 1,400,000$ (4)
Chandler Stephenson 1,200,000$ (4)
Brandon Tanev 1,150,000$ (2)
Tomas Nosek 962,000$ (1)
Martin Frk 700,000$ (2)
Total Pro Players20
Salary Commitment
Year 2020 : 76,999,000$
Year 2021 : 61,887,000$
Year 2022 : 38,900,000$
Year 2023 : 18,150,000$
Salary Average Commitment
Year 2020 : 60,579,500$
Year 2021 : 48,417,500$
Year 2022 : 35,267,500$
Year 2023 : 14,517,500$
Salary Cap with 1 Way Contract
Year 2020 : 76,999,000$
Year 2021 : 61,887,000$
Year 2022 : 38,900,000$
Year 2023 : 18,150,000$

Farm Players Salaries

Ilya Samsonov 73,750$ (2)
Andrew Hammond 57,500$ (1)
Josh Norris 46,250$ (3)
Kiefer Sherwood 46,250$ (1)
Cam Dineen 46,250$ (2)
Kailer Yamamoto 44,708$ (1)
Adam Mascherin 44,000$ (2)
Jeremy Lauzon 43,583$ (1)
Chris Driedger 42,500$ (4)
Jan Rutta 42,500$ (3)
Jeremy Bracco 42,125$ (1)
David Quenneville 38,792$ (3)
Tomas Jurco 37,500$ (3)
Nikita Jevpalovs 37,500$ (3)
Drake Rymsha 36,667$ (2)
Thomas Schemitsch 35,750$ (3)
Dyson Stevenson 35,000$ (1)
Branden Troock 35,000$ (1)
Anton Blidh 35,000$ (1)
Ian McCoshen 35,000$ (2)
Maxwell Willman 35,000$ (1)
Nick Schilkey 35,000$ (1)
Michael Dal Colle 35,000$ (2)
Seth Griffith 35,000$ (3)
Nelson Nogier 35,000$ (2)
Tim McGauley 35,000$ (2)
Adam Clendening 35,000$ (3)
Michael Sgarbossa 32,500$ (2)
Andrew Agozzino 30,000$ (3)
Total Farm Players29
Salary Commitment
Year 2020 : 1,163,125$
Year 2021 : 753,959$
Year 2022 : 380,792$
Year 2023 : 42,500$
Salary Average Commitment
Year 2020 : 1,163,125$
Year 2021 : 753,959$
Year 2022 : 380,792$
Year 2023 : 42,500$

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6667 - 112$ - 5,821 - 87%
Level 2: 5556 - 64$ - 4,949 - 89%
Level 3: 2222 - 41$ - 2,009 - 90%
Level 4: 4444 - 36$ - 3,775 - 85%
Luxury : 1111 - 200$ - 989 - 89%
Total Capacity :20000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 35$ - 1,582 - 79%
Farm Level 2: 1000 - 15$ - 921 - 92%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %17,542 - 88%
Average Income per Game2,097,326$
Year to Date Revenue85,990,382$
Farm
Home Games Left0
Average Attendance - %2,503 - 83%
Average Income per Game83,757$
Year to Date Revenue3,434,034$

Expense

Pro Players Total Salaries86,131,241$
Farm Players Total Salaries1,063,750$
Coaches Total Salaries3,250,000$
Luxury Taxe Total0$
Special Salary Cap Value-5,000,000$
Pro Year To Date Expenses86,531,004$
Farm Year To Date Expenses2,061,644$
Pro Salary Cap To Date84,281,020$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days472,627$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,036$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap81,131,241$
Estimate Under Maximum Salary Cap of 81,500,000$368,759$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,931,241$
Current Bank Account37,491,273$
Projected Bank Account37,491,273$

Pro Players Salaries

Leon Draisaitl 8,500,000$ (2)
Brent Burns 8,000,000$ (1)
John Carlson 8,000,000$ (2)
Patrice Bergeron 6,875,000$ (2)
Brayden Point 6,750,000$ (2)
Mark Giordano 6,750,000$ (2)
Connor Hellebuyck 6,166,666$ (3)
Jeff Petry 5,500,000$ (1)
Mika Zibanejad 5,350,000$ (3)
David Perron 4,000,000$ (4)
Casey Cizikas 3,350,000$ (1)
Anders Nilsson 3,000,000$ (1)
Kevin Fiala 2,500,000$ (1)
Calle Jarnkrok 2,000,000$ (2)
Josh Anderson 1,850,000$ (4)
Adam Pelech 1,600,000$ (1)
Ben Chiarot 1,400,000$ (1)
Drake Caggiula 1,339,575$ (3)
Carson Soucy 925,000$ (1)
Garnet Hathaway 850,000$ (2)
William Carrier 725,000$ (2)
Rocco Grimaldi 700,000$ (2)
Total Pro Players22
Salary Commitment
Year 2020 : 86,131,241$
Year 2021 : 59,856,241$
Year 2022 : 18,706,241$
Year 2023 : 5,850,000$
Salary Average Commitment
Year 2020 : 80,041,241$
Year 2021 : 56,116,241$
Year 2022 : 18,706,241$
Year 2023 : 5,850,000$
Salary Cap with 1 Way Contract
Year 2020 : 86,131,241$
Year 2021 : 59,856,241$
Year 2022 : 18,706,241$
Year 2023 : 5,850,000$

Farm Players Salaries

Parker Milner 62,500$ (4)
Jujhar Khaira 60,000$ (1)
Alex Belzile 50,000$ (4)
Gabriel Dumont 50,000$ (4)
Josh Currie 50,000$ (4)
Joseph LaBate 50,000$ (4)
Jakob Lilja 45,000$ (4)
Anthony Peluso 45,000$ (4)
Brian Lashoff 45,000$ (4)
Chris Mueller 45,000$ (4)
Curtis McKenzie 45,000$ (4)
Jayson Megna 45,000$ (4)
Steve Bernier 45,000$ (4)
Xavier Ouellet 45,000$ (4)
Artyom Zagidulin 42,125$ (3)
Erik Kallgren 40,875$ (3)
Matt Irwin 40,000$ (3)
Ryan MacInnis 40,000$ (2)
Jimmy Oligny 37,500$ (2)
Josiah Didier 37,500$ (2)
Carter Camper 37,500$ (1)
Michael Bunting 35,750$ (2)
Dysin Mayo 35,000$ (2)
Cameron Gaunce 35,000$ (1)
Total Farm Players24
Salary Commitment
Year 2020 : 1,063,750$
Year 2021 : 931,250$
Year 2022 : 745,500$
Year 2023 : 622,500$
Salary Average Commitment
Year 2020 : 1,063,750$
Year 2021 : 931,250$
Year 2022 : 745,500$
Year 2023 : 622,500$

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - 125$ - 5,087 - 85%
Level 2: 5000 - 75$ - 4,358 - 87%
Level 3: 2000 - 50$ - 1,675 - 84%
Level 4: 4000 - 45$ - 2,944 - 74%
Luxury : 1000 - 250$ - 807 - 81%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 35$ - 1,513 - 76%
Farm Level 2: 1000 - 15$ - 871 - 87%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %14,871 - 83%
Average Income per Game1,967,933$
Year to Date Revenue80,685,233$
Farm
Home Games Left0
Average Attendance - %2,384 - 79%
Average Income per Game83,915$
Year to Date Revenue3,440,519$

Expense

Pro Players Total Salaries82,107,596$
Farm Players Total Salaries932,333$
Coaches Total Salaries4,500,000$
Luxury Taxe Total0$
Special Salary Cap Value-2,000,000$
Pro Year To Date Expenses84,204,949$
Farm Year To Date Expenses2,470,775$
Pro Salary Cap To Date81,204,926$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days455,121$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days13,007$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap80,107,596$
Estimate Under Maximum Salary Cap of 81,500,000$1,392,404$
Estimate Over Minimum Salary Cap of 60,200,000$ 19,907,596$
Current Bank Account47,609,472$
Projected Bank Account47,609,472$

Pro Players Salaries

Tyler Seguin 9,850,000$ (3)
Anders Lee 7,000,000$ (3)
Brent Seabrook 6,875,000$ (4)
John Gibson 6,400,000$ (3)
Ryan Ellis 6,250,000$ (2)
Filip Forsberg 6,000,000$ (2)
Gabriel Landeskog 5,571,429$ (1)
Nino Niederreiter 5,250,000$ (3)
Dmitry Orlov 5,100,000$ (2)
Sean Couturier 3,975,000$ (2)
Andre Burakovsky 3,250,000$ (1)
Jake DeBrusk 3,000,000$ (1)
Brandon Carlo 2,850,000$ (4)
Scott Laughton 2,300,000$ (3)
Nick Holden 2,200,000$ (2)
Ryan Miller 2,000,000$ (1)
Pontus Aberg 1,300,000$ (3)
Robert Hagg 1,150,000$ (1)
Kaapo Kakko 925,000$ (3)
Christian Jaros 861,167$ (1)
Total Pro Players20
Salary Commitment
Year 2020 : 82,107,596$
Year 2021 : 66,275,000$
Year 2022 : 42,750,000$
Year 2023 : 9,725,000$
Salary Average Commitment
Year 2020 : 74,360,928$
Year 2021 : 58,528,333$
Year 2022 : 41,675,000$
Year 2023 : 8,650,000$
Salary Cap with 1 Way Contract
Year 2020 : 82,107,596$
Year 2021 : 66,275,000$
Year 2022 : 42,750,000$
Year 2023 : 9,725,000$

Farm Players Salaries

Scott Wedgewood 75,000$ (1)
Matt Beleskey 62,500$ (2)
Greg McKegg 50,000$ (3)
Yegor Rykov 46,250$ (2)
Nolan Stevens 46,250$ (2)
Colton White 46,250$ (1)
Nathan Bastian (Out of Payroll) 46,250$ (1)
Jani Hakanpaa 40,000$ (4)
Brett Seney 40,000$ (1)
Cody Goloubef 40,000$ (3)
Alexei Toropchenko 38,750$ (3)
Joseph Cramarossa 37,500$ (1)
Jalen Smereck 35,000$ (2)
J.T. Brown 35,000$ (3)
Hubert Labrie 35,000$ (4)
John Quenneville 35,000$ (2)
Josh Jacobs 35,000$ (2)
Mikhail Maltsev 35,000$ (1)
Blake Speers 35,000$ (2)
Shane Gersich 35,000$ (2)
Brandon Baddock 35,000$ (1)
Lane Pederson 34,500$ (1)
Cavan Fitzgerald 32,833$ (1)
Pat Nagle 27,500$ (3)
Total Farm Players24
Salary Commitment
Year 2020 : 978,583$
Year 2021 : 596,250$
Year 2022 : 266,250$
Year 2023 : 75,000$
Salary Average Commitment
Year 2020 : 978,583$
Year 2021 : 596,250$
Year 2022 : 266,250$
Year 2023 : 75,000$

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - 125$ - 5,107 - 85%
Level 2: 5000 - 75$ - 4,469 - 89%
Level 3: 2000 - 50$ - 1,759 - 88%
Level 4: 4000 - 45$ - 3,119 - 78%
Luxury : 1000 - 250$ - 843 - 84%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 35$ - 1,531 - 77%
Farm Level 2: 1000 - 15$ - 893 - 89%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,297 - 85%
Average Income per Game1,989,793$
Year to Date Revenue81,581,531$
Farm
Home Games Left0
Average Attendance - %2,424 - 81%
Average Income per Game83,743$
Year to Date Revenue3,433,476$

Expense

Pro Players Total Salaries70,636,666$
Farm Players Total Salaries1,233,559$
Coaches Total Salaries3,250,000$
Luxury Taxe Total0$
Special Salary Cap Value1,212,500$
Pro Year To Date Expenses76,206,564$
Farm Year To Date Expenses1,974,315$
Pro Salary Cap To Date73,706,561$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days391,105$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days10,607$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap71,849,166$
Estimate Under Maximum Salary Cap of 81,500,000$9,650,834$
Estimate Over Minimum Salary Cap of 60,200,000$ 11,649,166$
Current Bank Account54,034,968$
Projected Bank Account54,034,968$

Pro Players Salaries

Cam Atkinson 5,875,000$ (2)
Anton Stralman 5,500,000$ (3)
David Rittich 5,500,000$ (1)
Radko Gudas 5,330,000$ (4)
Brady Skjei 5,250,000$ (2)
Josh Bailey 5,000,000$ (2)
Jay Bouwmeester 5,000,000$ (1)
Jonas Brodin 4,166,667$ (1)
Joel Edmundson 4,000,000$ (4)
Paul Byron 3,400,000$ (3)
Michael Grabner 3,350,000$ (1)
Pavel Buchnevich 3,250,000$ (4)
Travis Sanheim 3,250,000$ (2)
Chris Tierney 2,937,500$ (3)
Lias Andersson 1,744,166$ (1)
Juuse Saros 1,500,000$ (1)
Jared McCann 1,250,000$ (2)
Mathew Barzal 925,000$ (1)
Robert Thomas 894,166$ (2)
Haydn Fleury 850,000$ (3)
Brett Leason 842,500$ (3)
Conor Garland 821,667$ (1)
Total Pro Players22
Salary Commitment
Year 2020 : 70,636,666$
Year 2021 : 47,629,166$
Year 2022 : 26,110,000$
Year 2023 : 12,580,000$
Salary Average Commitment
Year 2020 : 70,636,666$
Year 2021 : 47,629,166$
Year 2022 : 26,110,000$
Year 2023 : 12,580,000$
Salary Cap with 1 Way Contract
Year 2020 : 70,636,666$
Year 2021 : 47,629,166$
Year 2022 : 26,110,000$
Year 2023 : 12,580,000$

Farm Players Salaries

Thomas Hickey (Out of Payroll) 112,500$ (2)
Micheal Haley 65,000$ (1)
Ville Meskanen 56,875$ (2)
Nick Lappin 48,750$ (4)
Ryan Bourque 47,500$ (3)
Matt Bartkowski 46,250$ (3)
Conor Timmins 45,000$ (3)
Luke Esposito 45,000$ (4)
Nicolas Hague 45,000$ (2)
Ryan Bednard 45,000$ (3)
Reece Scarlett 45,000$ (3)
Tommy Cross 45,000$ (3)
Eetu Luostarinen 44,875$ (3)
Ryan Stanton 43,750$ (2)
Jake Dotchin 43,750$ (2)
Kevin Roy 43,706$ (1)
Mikey Eyssimont 41,688$ (2)
Vincent Arseneau 40,000$ (3)
Ryan Wagner 40,000$ (2)
Kristian Reichel 40,000$ (2)
Alex Dostie 37,958$ (1)
Martin Ouellette 37,500$ (4)
Dominik Shine 37,500$ (2)
Chris Breen 37,500$ (2)
Anton Lindholm 37,125$ (3)
Manuel Wiederer 36,833$ (1)
Brad Thiessen 35,000$ (2)
Logan Shaw 35,000$ (1)
Andy Welinski 34,500$ (1)
Kalle Kossila 32,500$ (1)
Total Farm Players30
Salary Commitment
Year 2020 : 1,346,060$
Year 2021 : 1,060,563$
Year 2022 : 527,000$
Year 2023 : 131,250$
Salary Average Commitment
Year 2020 : 1,346,060$
Year 2021 : 1,060,563$
Year 2022 : 527,000$
Year 2023 : 131,250$

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6500 - 95$ - 5,825 - 90%
Level 2: 5417 - 60$ - 4,875 - 90%
Level 3: 2167 - 35$ - 1,952 - 90%
Level 4: 4333 - 25$ - 3,867 - 89%
Luxury : 1083 - 210$ - 932 - 86%
Total Capacity :19500
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 35$ - 1,528 - 76%
Farm Level 2: 1000 - 15$ - 892 - 89%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %17,451 - 89%
Average Income per Game1,891,908$
Year to Date Revenue77,568,234$
Farm
Home Games Left0
Average Attendance - %2,420 - 81%
Average Income per Game83,571$
Year to Date Revenue3,426,399$

Expense

Pro Players Total Salaries70,337,499$
Farm Players Total Salaries1,398,001$
Coaches Total Salaries11,100,000$
Luxury Taxe Total0$
Special Salary Cap Value2,900,000$
Pro Year To Date Expenses75,871,966$
Farm Year To Date Expenses3,361,979$
Pro Salary Cap To Date68,371,959$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days416,243$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days18,171$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap73,237,499$
Estimate Under Maximum Salary Cap of 81,500,000$8,262,501$
Estimate Over Minimum Salary Cap of 60,200,000$ 13,037,499$
Current Bank Account34,745,287$
Projected Bank Account34,745,287$

Pro Players Salaries

Claude Giroux 8,275,000$ (2)
Erik Johnson 6,000,000$ (3)
Travis Konecny 5,500,000$ (3)
Nick Foligno 5,500,000$ (1)
Yanni Gourde 5,200,000$ (3)
Tyler Johnson 5,000,000$ (1)
Kyle Palmieri 4,650,000$ (1)
Tyson Barrie 4,500,000$ (4)
Jake Allen 4,350,000$ (1)
Viktor Arvidsson 4,250,000$ (2)
Erik Cernak 3,000,000$ (1)
Oliver Bjorkstrand 2,500,000$ (1)
Mattias Janmark 2,300,000$ (1)
Cody Eakin 2,250,000$ (4)
Brett Kulak 1,850,000$ (3)
Petr Mrazek 1,500,000$ (1)
David Kampf 1,000,000$ (3)
Anthony Cirelli 935,833$ (1)
Filip Hronek 913,333$ (3)
Erik Brannstrom 863,333$ (2)
Total Pro Players20
Salary Commitment
Year 2020 : 70,337,499$
Year 2021 : 40,601,666$
Year 2022 : 27,213,333$
Year 2023 : 6,750,000$
Salary Average Commitment
Year 2020 : 61,354,166$
Year 2021 : 38,351,666$
Year 2022 : 24,963,333$
Year 2023 : 6,750,000$
Salary Cap with 1 Way Contract
Year 2020 : 70,337,499$
Year 2021 : 40,601,666$
Year 2022 : 27,213,333$
Year 2023 : 6,750,000$

Farm Players Salaries

Keith Kinkaid 142,500$ (2)
Brandon Pirri 87,500$ (2)
Thatcher Demko 75,000$ (1)
Michael McLeod 68,167$ (2)
Tyler Gaudet 65,000$ (1)
Brandon Hickey 46,250$ (3)
Morgan Frost 43,167$ (3)
Jeremy Roy 43,167$ (1)
Jordan Nolan 42,500$ (2)
Dmitri Samorukov 41,250$ (1)
Ben Gleason 38,083$ (2)
Mason Appleton 37,917$ (1)
Matthew Phillips 37,500$ (2)
Paul Thompson 37,500$ (3)
Tyler Wotherspoon 37,500$ (3)
Nick Seeler 36,250$ (3)
Jon Gillies 35,000$ (3)
Zachary Leslie 35,000$ (3)
Emile Poirier 35,000$ (1)
Greg Carey 35,000$ (1)
Tye McGinn 35,000$ (1)
Jordan Szwarz 35,000$ (4)
Morgan Klimchuk 35,000$ (1)
Nick Schneider 33,750$ (2)
Zach Trotman 32,500$ (2)
Joona Luoto 32,500$ (4)
John Gilmour 32,500$ (2)
Maxime Lagace 32,500$ (4)
Igor Shvyrev 27,500$ (3)
Kelly Klima 27,500$ (1)
Brett Sutter 27,500$ (1)
Turner Ottenbreit 27,500$ (4)
Total Farm Players32
Salary Commitment
Year 2020 : 1,398,001$
Year 2021 : 940,667$
Year 2022 : 425,667$
Year 2023 : 127,500$
Salary Average Commitment
Year 2020 : 1,398,001$
Year 2021 : 940,667$
Year 2022 : 425,667$
Year 2023 : 127,500$

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - 125$ - 4,877 - 81%
Level 2: 5000 - 75$ - 4,325 - 87%
Level 3: 2000 - 50$ - 1,673 - 84%
Level 4: 4000 - 45$ - 2,936 - 73%
Luxury : 1000 - 250$ - 814 - 81%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 35$ - 1,534 - 77%
Farm Level 2: 1000 - 15$ - 895 - 90%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %14,625 - 81%
Average Income per Game1,998,658$
Year to Date Revenue81,944,983$
Farm
Home Games Left0
Average Attendance - %2,430 - 81%
Average Income per Game83,915$
Year to Date Revenue3,440,509$

Expense

Pro Players Total Salaries76,363,000$
Farm Players Total Salaries1,312,998$
Coaches Total Salaries4,500,000$
Luxury Taxe Total0$
Special Salary Cap Value3,125,000$
Pro Year To Date Expenses72,388,393$
Farm Year To Date Expenses2,316,059$
Pro Salary Cap To Date68,888,331$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days427,075$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days12,369$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap79,488,000$
Estimate Under Maximum Salary Cap of 81,500,000$2,012,000$
Estimate Over Minimum Salary Cap of 60,200,000$ 19,288,000$
Current Bank Account50,553,960$
Projected Bank Account50,553,960$

Pro Players Salaries

Corey Perry 10,000,000$ (1)
Ivan Provorov 6,750,000$ (3)
Brayden Schenn 6,500,000$ (4)
Alex Chiasson 5,000,000$ (3)
Rasmus Andersson 4,450,000$ (4)
Zack Kassian 4,000,000$ (4)
Joel Eriksson Ek 4,000,000$ (3)
Corey Crawford 3,900,000$ (4)
Tony DeAngelo 3,500,000$ (1)
Stephen Johns 3,000,000$ (4)
Ryan Schmelzer 3,000,000$ (1)
Denis Gurianov 3,000,000$ (3)
Matt Mangene 3,000,000$ (1)
Oskar Lindblom 3,000,000$ (3)
Michael Hutchinson 2,000,000$ (1)
Philippe Myers 2,000,000$ (3)
Anthony Duclair 1,650,000$ (3)
Ivan Barbashev 1,500,000$ (1)
Yakov Trenin 1,000,000$ (3)
Brady Tkachuk 925,000$ (2)
Adam Fox 925,000$ (2)
Gabriel Vilardi 900,000$ (1)
Cody Glass 863,000$ (3)
Anthony Stolarz 750,000$ (3)
Nicolas Roy 750,000$ (4)
Total Pro Players25
Salary Commitment
Year 2020 : 76,363,000$
Year 2021 : 52,463,000$
Year 2022 : 50,613,000$
Year 2023 : 22,600,000$
Salary Average Commitment
Year 2020 : 76,363,000$
Year 2021 : 52,463,000$
Year 2022 : 50,613,000$
Year 2023 : 22,600,000$
Salary Cap with 1 Way Contract
Year 2020 : 76,363,000$
Year 2021 : 52,463,000$
Year 2022 : 50,613,000$
Year 2023 : 22,600,000$

Farm Players Salaries

Zachary Sawchenko 100,000$ (4)
Cole Kehler 100,000$ (4)
Sam Vigneault 55,000$ (1)
Nikolai Knyzhov 50,000$ (4)
Christian Fischer 50,000$ (1)
Cooper Marody 50,000$ (2)
Nicholas Merkley 50,000$ (3)
Nicolas Meloche 50,000$ (4)
Daniel Sprong 50,000$ (3)
Mikhail Vorobyev 46,250$ (2)
Emil Djuse 46,250$ (3)
Henrik Borgstrom 46,250$ (2)
Carsen Twarynski 46,250$ (2)
Jansen Harkins 46,250$ (1)
Mark Friedman 45,000$ (2)
Rasmus Kupari 44,708$ (3)
Kale Clague 44,708$ (2)
Sheldon Rempal 43,706$ (2)
Jake Bean 43,167$ (2)
Pascal Laberge 43,167$ (2)
Fabian Zetterlund 40,458$ (3)
Connor Bunnaman 39,500$ (2)
Isaac Ratcliffe 39,042$ (3)
Jonathan Davidsson 38,417$ (3)
Alex Formenton 37,375$ (3)
Danick Martel 35,000$ (1)
Reece Willcox 32,500$ (2)
Total Farm Players27
Salary Commitment
Year 2020 : 1,312,998$
Year 2021 : 1,126,748$
Year 2022 : 646,250$
Year 2023 : 300,000$
Salary Average Commitment
Year 2020 : 1,312,998$
Year 2021 : 1,126,748$
Year 2022 : 646,250$
Year 2023 : 300,000$

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6333 - 200$ - 5,647 - 89%
Level 2: 5278 - 150$ - 4,675 - 89%
Level 3: 2111 - 100$ - 1,894 - 90%
Level 4: 4222 - 90$ - 3,840 - 91%
Luxury : 1056 - 500$ - 950 - 90%
Total Capacity :19000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 50$ - 1,877 - 94%
Farm Level 2: 1000 - 30$ - 930 - 93%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %17,007 - 90%
Average Income per Game1,842,243$
Year to Date Revenue75,531,944$
Farm
Home Games Left0
Average Attendance - %2,806 - 94%
Average Income per Game82,306$
Year to Date Revenue3,374,528$

Expense

Pro Players Total Salaries85,852,295$
Farm Players Total Salaries1,393,045$
Coaches Total Salaries4,500,000$
Luxury Taxe Total0$
Special Salary Cap Value-5,000,000$
Pro Year To Date Expenses86,099,609$
Farm Year To Date Expenses2,456,264$
Pro Salary Cap To Date82,599,561$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days477,820$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days12,797$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap80,852,295$
Estimate Under Maximum Salary Cap of 81,500,000$647,705$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,652,295$
Current Bank Account42,160,219$
Projected Bank Account42,160,219$

Pro Players Salaries

Sergei Bobrovsky 10,000,000$ (3)
Jeff Skinner 9,000,000$ (3)
Zach Parise 7,538,462$ (5)
William Nylander 6,970,000$ (2)
Tyler Myers 6,000,000$ (2)
Adam Henrique 5,825,000$ (3)
Matt Niskanen 5,750,000$ (1)
Cody Ceci 4,500,000$ (3)
Brock Nelson 4,250,000$ (2)
Derek Ryan 3,750,000$ (2)
Kasperi Kapanen 3,200,000$ (2)
Phillip Danault 3,200,000$ (1)
Dominik Kubalik 3,000,000$ (2)
Connor Brown 2,100,000$ (1)
Brock McGinn 2,100,000$ (4)
Luke Glendening 1,800,000$ (1)
Carl Gunnarsson 1,600,000$ (2)
Josh Morrissey 1,363,000$ (1)
Korbinian Holzer 1,250,000$ (1)
Dominik Kahun 925,000$ (2)
Cale Makar 880,833$ (2)
Curtis McElhinney 850,000$ (1)
Total Pro Players22
Salary Commitment
Year 2020 : 85,852,295$
Year 2021 : 69,539,295$
Year 2022 : 38,963,462$
Year 2023 : 9,638,462$
Salary Average Commitment
Year 2020 : 84,680,629$
Year 2021 : 69,539,296$
Year 2022 : 38,963,463$
Year 2023 : 9,638,463$
Salary Cap with 1 Way Contract
Year 2020 : 85,852,295$
Year 2021 : 69,539,295$
Year 2022 : 38,963,462$
Year 2023 : 9,638,462$

Farm Players Salaries

Jacob Middleton 200,000$ (2)
Scott Wilson 52,500$ (2)
Mat Robson 46,250$ (2)
Blake Lizotte 46,250$ (3)
Brady Keeper 46,250$ (2)
Jordan Gross 46,250$ (2)
Taylor Raddysh 44,750$ (2)
Jacob Bryson 44,458$ (3)
Nico Sturm 43,706$ (1)
Connor Dewar 41,292$ (3)
Rodrigo Abols 40,875$ (2)
Luke Philp 40,875$ (2)
Martin Pospisil 39,833$ (3)
Hunter Drew 39,667$ (3)
Jonah Gadjovich 39,167$ (2)
Maxime Lajoie 39,000$ (1)
Jakub Skarek 38,917$ (3)
Riley Stillman 38,667$ (2)
Ross Colton 38,375$ (2)
Alex Barre-Boulet 37,963$ (2)
Alex Lyon 37,500$ (2)
Justin Dowling 37,500$ (2)
Erik Condra 37,500$ (2)
Tanner MacMaster 35,000$ (2)
Mitch Reinke 35,000$ (2)
Andreas Englund 35,000$ (2)
Ryan Dmowski 35,000$ (2)
Aaron Ness 35,000$ (2)
Alexandre Fortin 34,250$ (1)
Valentin Zykov 33,750$ (1)
Cole Schneider 32,500$ (1)
Total Farm Players31
Salary Commitment
Year 2020 : 1,393,045$
Year 2021 : 1,209,839$
Year 2022 : 250,417$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 1,393,045$
Year 2021 : 1,209,839$
Year 2022 : 250,417$
Year 2023 : 0$

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - 125$ - 4,954 - 83%
Level 2: 5000 - 75$ - 4,245 - 85%
Level 3: 2000 - 50$ - 1,663 - 83%
Level 4: 4000 - 45$ - 2,965 - 74%
Luxury : 1000 - 250$ - 819 - 82%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 35$ - 1,530 - 77%
Farm Level 2: 1000 - 15$ - 887 - 89%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %14,646 - 81%
Average Income per Game1,975,092$
Year to Date Revenue80,978,770$
Farm
Home Games Left0
Average Attendance - %2,417 - 81%
Average Income per Game83,582$
Year to Date Revenue3,426,875$

Expense

Pro Players Total Salaries86,448,333$
Farm Players Total Salaries894,042$
Coaches Total Salaries2,500,000$
Luxury Taxe Total0$
Special Salary Cap Value-5,000,000$
Pro Year To Date Expenses86,880,403$
Farm Year To Date Expenses1,882,574$
Pro Salary Cap To Date85,380,342$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days470,312$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days10,129$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap81,448,333$
Estimate Under Maximum Salary Cap of 81,500,000$51,667$
Estimate Over Minimum Salary Cap of 60,200,000$ 21,248,333$
Current Bank Account28,704,511$
Projected Bank Account28,704,511$

Pro Players Salaries

Evgeni Malkin 9,500,000$ (2)
Steven Stamkos 8,500,000$ (4)
Jared Spurgeon 7,575,000$ (4)
David Krejci 7,250,000$ (1)
Jake Guentzel 6,000,000$ (3)
Alexander Edler 6,000,000$ (3)
T.J. Oshie 5,750,000$ (1)
Colton Parayko 5,500,000$ (3)
Mikael Backlund 5,350,000$ (2)
Mikko Koskinen 4,500,000$ (2)
Vladislav Namestnikov 4,000,000$ (1)
Connor Murphy 3,850,000$ (2)
Eric Staal 3,250,000$ (3)
Alex Biega 1,950,000$ (1)
Scott Harrington 1,633,333$ (3)
Warren Foegele 1,400,000$ (1)
Beau Bennett 1,000,000$ (3)
Nate Thompson 980,000$ (1)
Ryan Carpenter 875,000$ (1)
Andrew MacWilliam 800,000$ (1)
Jeremy Helvig 785,000$ (2)
Total Pro Players21
Salary Commitment
Year 2020 : 86,448,333$
Year 2021 : 63,443,333$
Year 2022 : 39,458,333$
Year 2023 : 16,075,000$
Salary Average Commitment
Year 2020 : 82,461,666$
Year 2021 : 59,456,666$
Year 2022 : 38,458,333$
Year 2023 : 15,075,000$
Salary Cap with 1 Way Contract
Year 2020 : 86,448,333$
Year 2021 : 63,443,333$
Year 2022 : 39,458,333$
Year 2023 : 16,075,000$

Farm Players Salaries

Fredrik Claesson 62,500$ (3)
Sven Baertschi 50,000$ (3)
Andrew Poturalski 48,750$ (3)
Stuart Skinner 46,250$ (2)
Sami Niku 45,833$ (1)
Sean Day 45,542$ (2)
Brendan Perlini 42,500$ (1)
Danny O'Regan 42,500$ (4)
Logan Roe 40,000$ (1)
Taylor Fedun 40,000$ (1)
Morgan Geekie 40,000$ (2)
Spencer Smallman 37,917$ (2)
Chris Conner 37,500$ (1)
Oscar Dansk 37,500$ (3)
Steven Lorentz 36,417$ (2)
Conner Bleackley 35,000$ (1)
Tyler Graovac 35,000$ (3)
Tyrell Goulbourne 35,000$ (4)
Patrick Brown 35,000$ (1)
Christopher Gibson 33,750$ (3)
Keegan Lowe 33,750$ (3)
Frederick Gaudreau 33,333$ (3)
Total Farm Players22
Salary Commitment
Year 2020 : 894,042$
Year 2021 : 618,209$
Year 2022 : 412,083$
Year 2023 : 77,500$
Salary Average Commitment
Year 2020 : 879,042$
Year 2021 : 618,209$
Year 2022 : 412,083$
Year 2023 : 77,500$

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - 123$ - 5,252 - 88%
Level 2: 5000 - 74$ - 4,641 - 93%
Level 3: 2000 - 49$ - 1,753 - 88%
Level 4: 4000 - 38$ - 3,630 - 91%
Luxury : 1000 - 242$ - 856 - 86%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 33$ - 1,733 - 87%
Farm Level 2: 1000 - 15$ - 902 - 90%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %16,131 - 90%
Average Income per Game2,029,402$
Year to Date Revenue83,205,500$
Farm
Home Games Left0
Average Attendance - %2,635 - 88%
Average Income per Game89,773$
Year to Date Revenue3,680,712$

Expense

Pro Players Total Salaries80,533,333$
Farm Players Total Salaries1,513,347$
Coaches Total Salaries4,000,000$
Luxury Taxe Total0$
Special Salary Cap Value-1,500,000$
Pro Year To Date Expenses82,574,157$
Farm Year To Date Expenses2,928,717$
Pro Salary Cap To Date79,729,245$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days444,029$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days16,114$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap79,033,333$
Estimate Under Maximum Salary Cap of 81,500,000$2,466,667$
Estimate Over Minimum Salary Cap of 60,200,000$ 18,833,333$
Current Bank Account29,923,794$
Projected Bank Account29,923,794$

Pro Players Salaries

Logan Couture 8,000,000$ (3)
Patrik Laine 6,750,000$ (4)
Mikko Koivu 6,050,000$ (1)
Nick Bonino 6,000,000$ (1)
William Karlsson 5,900,000$ (3)
Alex Goligoski 5,475,000$ (1)
Seth Jones 5,400,000$ (2)
Andy Greene 5,000,000$ (2)
Vincent Trocheck 4,750,000$ (2)
Jakob Chychrun 4,600,000$ (4)
Tyler Toffoli 4,500,000$ (4)
Devan Dubnyk 4,333,333$ (1)
Oskar Sundqvist 2,750,000$ (1)
Luke Kunin 2,500,000$ (2)
Artturi Lehkonen 2,400,000$ (2)
Ryan Pulock 2,000,000$ (1)
Luca Sbisa 1,550,000$ (4)
Nick Cousins 1,000,000$ (3)
Nico Hischier 925,000$ (1)
Darcy Kuemper 650,000$ (1)
Total Pro Players20
Salary Commitment
Year 2020 : 80,533,333$
Year 2021 : 52,350,000$
Year 2022 : 32,300,000$
Year 2023 : 17,400,000$
Salary Average Commitment
Year 2020 : 70,029,167$
Year 2021 : 46,179,167$
Year 2022 : 32,300,000$
Year 2023 : 17,400,000$
Salary Cap with 1 Way Contract
Year 2020 : 80,533,333$
Year 2021 : 52,350,000$
Year 2022 : 32,300,000$
Year 2023 : 17,400,000$

Farm Players Salaries

Tanner Jeannot 92,500$ (3)
Skyler McKenzie 90,000$ (3)
Austin Czarnik 62,500$ (2)
Michael Dipietro 47,083$ (2)
Glenn Gawdin 46,250$ (2)
Jake Bischoff 46,250$ (1)
Kirby Dach 46,250$ (3)
Dillon Dube 46,250$ (2)
Mason Shaw 46,250$ (2)
Brett Howden 46,250$ (2)
Otto Koivula 46,250$ (2)
Simon Holmstrom 46,250$ (3)
Troy Terry 46,250$ (2)
Boris Katchouk 46,250$ (2)
Juuso Riikola 45,000$ (4)
Evan Bouchard 44,708$ (3)
Jacob Larsson 44,708$ (2)
Guillaume Brisebois 44,417$ (1)
Ilya Lyubushkin 43,706$ (2)
Kirill Ustimenko 41,250$ (3)
Antoine Morand 38,917$ (3)
Matthew Strome 38,750$ (2)
Nate Schnarr 38,433$ (2)
Ben Jones 38,000$ (2)
Gemel Smith 37,500$ (3)
Doyle Somerby 37,500$ (1)
Malcolm Subban 37,500$ (3)
Joel L'Esperance 36,125$ (2)
Brendan Woods 35,000$ (1)
Roland McKeown 35,000$ (2)
Ryan Lomberg 35,000$ (4)
Colin Campbell 30,000$ (1)
Alan Quine 29,750$ (2)
Matt Tennyson 27,500$ (1)
Total Farm Players34
Salary Commitment
Year 2020 : 1,513,347$
Year 2021 : 1,292,680$
Year 2022 : 554,875$
Year 2023 : 80,000$
Salary Average Commitment
Year 2020 : 1,513,347$
Year 2021 : 1,292,680$
Year 2022 : 554,875$
Year 2023 : 80,000$

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell MTS Place
Level 1: 8333 - 200$ - 5,638 - 68%
Level 2: 6944 - 150$ - 4,756 - 68%
Level 3: 2778 - 100$ - 1,879 - 68%
Level 4: 5556 - 90$ - 3,750 - 67%
Luxury : 1389 - 500$ - 939 - 68%
Total Capacity :25000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 30$ - 1,883 - 94%
Farm Level 2: 1000 - 15$ - 905 - 91%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %16,962 - 68%
Average Income per Game2,156,129$
Year to Date Revenue88,401,269$
Farm
Home Games Left0
Average Attendance - %2,788 - 93%
Average Income per Game87,590$
Year to Date Revenue3,591,209$

Expense

Pro Players Total Salaries86,255,331$
Farm Players Total Salaries1,144,476$
Coaches Total Salaries4,100,000$
Luxury Taxe Total0$
Special Salary Cap Value-4,850,000$
Pro Year To Date Expenses85,074,081$
Farm Year To Date Expenses3,238,329$
Pro Salary Cap To Date82,974,071$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days472,488$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days16,815$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap81,405,331$
Estimate Under Maximum Salary Cap of 81,500,000$94,669$
Estimate Over Minimum Salary Cap of 60,200,000$ 21,205,331$
Current Bank Account89,277,151$
Projected Bank Account89,277,151$

Pro Players Salaries

Alex Ovechkin 9,538,000$ (1)
Alex Pietrangelo 9,000,000$ (4)
Mark Stone 7,350,000$ (2)
Evander Kane 7,000,000$ (2)
David Pastrnak 6,666,666$ (2)
Nathan MacKinnon 6,300,000$ (3)
Brad Marchand 6,125,000$ (4)
Mark Scheifele 6,125,000$ (4)
Esa Lindell 5,800,000$ (4)
Zach Werenski 5,000,000$ (1)
Elvis Merzlikins 4,000,000$ (4)
Linus Ullmark 2,500,000$ (4)
Brad Richardson 1,975,665$ (1)
Nate Schmidt 1,900,000$ (1)
Blake Coleman 1,800,000$ (1)
Lawson Crouse 1,533,333$ (3)
Kris Russell 1,000,000$ (4)
Frank Vatrano 925,000$ (1)
Quinn Hughes 916,667$ (3)
Carter Rowney 800,000$ (3)
Total Pro Players20
Salary Commitment
Year 2020 : 86,255,331$
Year 2021 : 65,116,666$
Year 2022 : 44,100,000$
Year 2023 : 34,550,000$
Salary Average Commitment
Year 2020 : 77,728,664$
Year 2021 : 56,589,999$
Year 2022 : 35,573,333$
Year 2023 : 28,455,833$
Salary Cap with 1 Way Contract
Year 2020 : 86,255,331$
Year 2021 : 65,116,666$
Year 2022 : 44,100,000$
Year 2023 : 34,550,000$

Farm Players Salaries

Tage Thompson 65,000$ (2)
Chad Ruhwedel 60,000$ (3)
Connor Clifton 50,000$ (1)
Veini Vehvilainen 46,250$ (3)
Mario Ferraro 46,250$ (3)
Isac Lundestrom 46,250$ (2)
Joel Kiviranta 46,250$ (2)
Igor Shesterkin 46,250$ (2)
Alexander Yelesin 46,250$ (2)
Trent Frederic 46,250$ (1)
Filip Chlapik 45,000$ (3)
Joel Kellman 45,000$ (3)
Michael Rasmussen 44,750$ (2)
Noah Dobson 44,750$ (3)
Tyler Steenbergen 43,750$ (2)
Martin Necas 43,167$ (2)
Kristian Vesalainen 43,042$ (2)
Trey Fix-Wolansky 40,500$ (2)
Nikolai Prokhorkin 40,000$ (3)
Ethan Bear 40,000$ (1)
Johan Sodergran 39,600$ (3)
Drake Batherson 38,667$ (2)
Justin Abdelkader 35,000$ (4)
Brogan Rafferty 35,000$ (1)
Eric Comrie 35,000$ (2)
Carter Verhaeghe 32,500$ (1)
Total Farm Players26
Salary Commitment
Year 2020 : 1,144,476$
Year 2021 : 940,726$
Year 2022 : 401,850$
Year 2023 : 35,000$
Salary Average Commitment
Year 2020 : 1,144,476$
Year 2021 : 940,726$
Year 2022 : 401,850$
Year 2023 : 35,000$

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - 117$ - 4,727 - 79%
Level 2: 5000 - 71$ - 3,874 - 77%
Level 3: 2000 - 46$ - 1,498 - 75%
Level 4: 4000 - 37$ - 3,473 - 87%
Luxury : 1000 - 212$ - 855 - 85%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 35$ - 1,548 - 77%
Farm Level 2: 1000 - 15$ - 902 - 90%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %14,427 - 80%
Average Income per Game1,982,386$
Year to Date Revenue81,277,818$
Farm
Home Games Left0
Average Attendance - %2,449 - 82%
Average Income per Game84,619$
Year to Date Revenue3,469,379$

Expense

Pro Players Total Salaries66,397,191$
Farm Players Total Salaries1,205,958$
Coaches Total Salaries7,000,000$
Luxury Taxe Total0$
Special Salary Cap Value500,000$
Pro Year To Date Expenses81,890,353$
Farm Year To Date Expenses3,272,778$
Pro Salary Cap To Date76,890,347$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days381,803$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days17,144$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap66,897,191$
Estimate Under Maximum Salary Cap of 81,500,000$14,602,809$
Estimate Over Minimum Salary Cap of 60,200,000$ 6,697,191$
Current Bank Account16,604,110$
Projected Bank Account16,604,110$

Pro Players Salaries

Ryan McDonagh 6,750,000$ (3)
Kevin Shattenkirk 6,650,000$ (1)
Justin Faulk 6,500,000$ (4)
Derek Stepan 6,500,000$ (1)
Niklas Hjalmarsson 6,250,000$ (3)
Nikita Zaitsev 4,500,000$ (2)
Patrick Marleau 4,375,000$ (2)
Brett Connolly 3,800,000$ (2)
Matt Murray 3,750,000$ (2)
Jack Campbell 2,440,000$ (3)
Jake McCabe 2,300,000$ (2)
Colton Sceviour 2,000,000$ (1)
Derek Grant 1,875,525$ (1)
Jesper Fast 1,850,000$ (1)
Noel Acciari 1,600,000$ (3)
Nick Ritchie 1,500,000$ (2)
Klim Kostin 1,106,666$ (1)
Ryan Reaves 1,000,000$ (2)
Charles Hudon 900,000$ (4)
Dominik Simon 750,000$ (1)
Total Pro Players20
Salary Commitment
Year 2020 : 66,397,191$
Year 2021 : 45,665,000$
Year 2022 : 24,440,000$
Year 2023 : 7,400,000$
Salary Average Commitment
Year 2020 : 59,222,191$
Year 2021 : 41,915,000$
Year 2022 : 24,440,000$
Year 2023 : 7,400,000$
Salary Cap with 1 Way Contract
Year 2020 : 66,397,191$
Year 2021 : 45,665,000$
Year 2022 : 24,440,000$
Year 2023 : 7,400,000$

Farm Players Salaries

Martin Marincin 57,500$ (3)
Karl Alzner 50,000$ (2)
Dustin Tokarski 47,500$ (2)
Chase Pearson 46,250$ (2)
Shane Bowers 46,250$ (2)
Christoffer Ehn 46,250$ (2)
Joe Veleno 46,250$ (3)
Jayden Halbgewachs 46,250$ (2)
Connor Carrick 45,000$ (3)
Par Lindholm 42,500$ (2)
Matthew Peca 42,500$ (3)
Paul LaDue 41,250$ (3)
Tanner Kero 40,000$ (3)
Jake Leschyshyn 39,625$ (4)
Blake Pietila 37,500$ (3)
Dylan Sikura 37,500$ (1)
Marko Dano 37,500$ (1)
Sebastian Repo 37,000$ (2)
Chaz Reddekopp 36,750$ (2)
Giovanni Fiore 35,083$ (1)
Joseph Gambardella 35,000$ (2)
Justin Scott 35,000$ (2)
Grant Hutton 35,000$ (1)
Maxim Letunov 35,000$ (2)
Eetu Tuulola 35,000$ (1)
Nicholas Shore 35,000$ (3)
Tim Soderlund 35,000$ (1)
Zane McIntyre 35,000$ (2)
Kevin Boyle 33,750$ (2)
Michael Mersch 33,750$ (3)
Total Farm Players30
Salary Commitment
Year 2020 : 1,205,958$
Year 2021 : 990,875$
Year 2022 : 418,375$
Year 2023 : 39,625$
Salary Average Commitment
Year 2020 : 1,205,958$
Year 2021 : 990,875$
Year 2022 : 418,375$
Year 2023 : 39,625$

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 8333 - 125$ - 5,198 - 62%
Level 2: 6944 - 75$ - 4,365 - 63%
Level 3: 2778 - 50$ - 1,729 - 62%
Level 4: 5556 - 45$ - 3,066 - 55%
Luxury : 1389 - 250$ - 852 - 61%
Total Capacity :25000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 35$ - 1,550 - 78%
Farm Level 2: 1000 - 15$ - 917 - 92%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,210 - 61%
Average Income per Game2,035,362$
Year to Date Revenue83,449,829$
Farm
Home Games Left0
Average Attendance - %2,468 - 82%
Average Income per Game85,025$
Year to Date Revenue3,486,013$

Expense

Pro Players Total Salaries78,352,227$
Farm Players Total Salaries1,341,584$
Coaches Total Salaries2,965,888$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses79,091,231$
Farm Year To Date Expenses2,241,961$
Pro Salary Cap To Date77,083,006$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days429,642$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days12,388$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap78,352,227$
Estimate Under Maximum Salary Cap of 81,500,000$3,147,773$
Estimate Over Minimum Salary Cap of 60,200,000$ 18,152,227$
Current Bank Account45,698,029$
Projected Bank Account45,698,029$

Pro Players Salaries

Nikita Kucherov 9,500,000$ (3)
Andrei Vasilevskiy 9,500,000$ (1)
Ryan Nugent-Hopkins 6,000,000$ (1)
Dylan Larkin 5,700,000$ (2)
Torey Krug 5,500,000$ (4)
Ondrej Palat 5,300,000$ (1)
Jaccob Slavin 5,300,000$ (4)
Jeff Carter 5,272,727$ (2)
Damon Severson 4,166,000$ (3)
Ron Hainsey 3,000,000$ (1)
Marcus Foligno 2,875,000$ (1)
John Moore 2,750,000$ (2)
Michael Frolik 2,500,000$ (3)
Jay Beagle 2,000,000$ (2)
Ilya Mikheyev 1,850,000$ (1)
Brock Boeser 1,500,000$ (1)
Tyler Bertuzzi 1,400,000$ (2)
Alexander Kerfoot 1,137,500$ (1)
Anton Khudobin 938,000$ (2)
Nick Jensen 813,000$ (1)
Keaton Thompson 700,000$ (1)
Tim Heed 650,000$ (1)
Total Pro Players22
Salary Commitment
Year 2020 : 78,352,227$
Year 2021 : 45,026,727$
Year 2022 : 26,966,000$
Year 2023 : 10,800,000$
Salary Average Commitment
Year 2020 : 78,352,228$
Year 2021 : 45,026,728$
Year 2022 : 26,966,000$
Year 2023 : 10,800,000$
Salary Cap with 1 Way Contract
Year 2020 : 78,352,227$
Year 2021 : 45,026,727$
Year 2022 : 26,966,000$
Year 2023 : 10,800,000$

Farm Players Salaries

Max Veronneau 67,500$ (2)
Ryan Kuffner 67,500$ (2)
Brett Ritchie 50,000$ (3)
Dylan Blujus 48,750$ (1)
Dennis Yan 46,792$ (1)
Lukas Craggs 46,250$ (2)
Connor Ingram 46,250$ (2)
Danil Yurtaykin 46,250$ (3)
Stelio Mattheos 46,250$ (2)
Hunter Warner 45,000$ (1)
Ross Johnston 45,000$ (4)
Ben Thomas 45,000$ (2)
Sheldon Dries 45,000$ (4)
Dominik Masin 45,000$ (2)
Gavin Bayreuther 45,000$ (4)
Bokondji Imama 45,000$ (3)
John Hayden 45,000$ (3)
Adam Erne 40,000$ (1)
Otto Somppi 40,000$ (2)
Nick Henry 39,917$ (2)
Patrick Newell 39,625$ (2)
Tim Schaller 38,750$ (1)
Michael Carcone 37,750$ (3)
Matt Luff 37,500$ (3)
Garret Sparks 37,500$ (2)
Michael Kim 35,000$ (1)
Hunter Shinkaruk 35,000$ (1)
Nick Baptiste 35,000$ (1)
Daniel Walcott 35,000$ (3)
Kenny Agostino 32,500$ (3)
Adam Wilcox 32,500$ (1)
Total Farm Players31
Salary Commitment
Year 2020 : 1,341,584$
Year 2021 : 984,792$
Year 2022 : 464,000$
Year 2023 : 135,000$
Salary Average Commitment
Year 2020 : 1,321,584$
Year 2021 : 964,792$
Year 2022 : 444,000$
Year 2023 : 115,000$

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6667 - 90$ - 6,150 - 92%
Level 2: 5556 - 70$ - 4,937 - 89%
Level 3: 2222 - 50$ - 1,752 - 79%
Level 4: 4444 - 36$ - 4,015 - 90%
Luxury : 1111 - 210$ - 1,021 - 92%
Total Capacity :20000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 38$ - 1,496 - 75%
Farm Level 2: 1000 - 22$ - 709 - 71%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %17,875 - 89%
Average Income per Game1,885,165$
Year to Date Revenue77,291,784$
Farm
Home Games Left0
Average Attendance - %2,204 - 73%
Average Income per Game89,081$
Year to Date Revenue3,652,318$

Expense

Pro Players Total Salaries79,539,332$
Farm Players Total Salaries1,288,201$
Coaches Total Salaries7,750,000$
Luxury Taxe Total0$
Special Salary Cap Value-650,000$
Pro Year To Date Expenses84,809,200$
Farm Year To Date Expenses2,796,060$
Pro Salary Cap To Date78,559,281$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days458,766$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days14,910$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap78,889,332$
Estimate Under Maximum Salary Cap of 81,500,000$2,610,668$
Estimate Over Minimum Salary Cap of 60,200,000$ 18,689,332$
Current Bank Account23,429,179$
Projected Bank Account23,429,179$

Pro Players Salaries

Auston Matthews 11,634,000$ (4)
Mitchell Marner 10,893,000$ (4)
Nicklas Backstrom 9,200,000$ (4)
Artemi Panarin 6,000,000$ (2)
Frederik Andersen 5,000,000$ (2)
Morgan Rielly 5,000,000$ (2)
John Klingberg 4,250,000$ (2)
Boone Jenner 3,750,000$ (2)
Brandon Montour 3,500,000$ (4)
Matt Calvert 3,000,000$ (1)
Cam Talbot 2,750,000$ (2)
Zack Smith 2,500,000$ (3)
Dan Hamhuis 2,000,000$ (2)
Roman Polak 1,999,000$ (4)
Jake Virtanen 1,744,166$ (1)
Tobias Rieder 1,650,000$ (4)
Mirco Mueller 1,400,000$ (1)
Cedric Paquette 1,000,000$ (2)
Alex DeBrincat 894,166$ (1)
Devon Toews 700,000$ (2)
Kevin Rooney 675,000$ (1)
Total Pro Players21
Salary Commitment
Year 2020 : 79,539,332$
Year 2021 : 71,826,000$
Year 2022 : 41,376,000$
Year 2023 : 38,876,000$
Salary Average Commitment
Year 2020 : 72,525,999$
Year 2021 : 64,812,667$
Year 2022 : 41,376,000$
Year 2023 : 38,876,000$
Salary Cap with 1 Way Contract
Year 2020 : 79,539,332$
Year 2021 : 71,826,000$
Year 2022 : 41,376,000$
Year 2023 : 38,876,000$

Farm Players Salaries

Taro Hirose 67,500$ (2)
Andrew Shortridge 46,250$ (1)
Carl Grundstrom 46,250$ (2)
Tye Felhaber 46,250$ (3)
Cole Bardreau 46,250$ (1)
Mitchell Stephens 45,833$ (1)
Mathieu Joseph 45,542$ (1)
Rasmus Sandin 44,700$ (2)
Tyler Benson 43,167$ (2)
Alexander True 40,000$ (2)
Alexander Chmelevski 38,917$ (3)
Jesper Lindgren 38,792$ (3)
Thomas Gregoire 38,750$ (3)
Dominic Turgeon 37,500$ (2)
Joel Persson 37,500$ (3)
Joachim Blichfeld 36,833$ (3)
Josef Korenar 36,167$ (2)
Francis Perron 35,750$ (2)
Kasimir Kaskisuo 35,000$ (3)
J-F Berube 35,000$ (2)
Robbie Russo 35,000$ (3)
Colin McDonald 35,000$ (1)
Colton Beck 35,000$ (1)
Dominic Toninato 35,000$ (1)
Joe Hicketts 35,000$ (2)
Oula Palve 35,000$ (1)
Nate Prosser 35,000$ (1)
Joel Hanley 35,000$ (1)
Mason Jobst 35,000$ (1)
Frank Corrado 35,000$ (3)
Rob O'Gara 32,500$ (3)
Byron Froese 32,500$ (1)
Hudson Elynuik 31,250$ (3)
Total Farm Players33
Salary Commitment
Year 2020 : 1,288,201$
Year 2021 : 826,826$
Year 2022 : 405,792$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 1,288,201$
Year 2021 : 826,826$
Year 2022 : 405,792$
Year 2023 : 0$

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - 105$ - 5,409 - 90%
Level 2: 5000 - 65$ - 4,618 - 92%
Level 3: 2000 - 42$ - 1,814 - 91%
Level 4: 4000 - 30$ - 3,321 - 83%
Luxury : 1000 - 205$ - 893 - 89%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 25$ - 1,750 - 88%
Farm Level 2: 1000 - 15$ - 829 - 83%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %16,055 - 89%
Average Income per Game1,980,786$
Year to Date Revenue81,212,209$
Farm
Home Games Left0
Average Attendance - %2,579 - 86%
Average Income per Game82,717$
Year to Date Revenue3,391,410$

Expense

Pro Players Total Salaries77,785,175$
Farm Players Total Salaries1,370,501$
Coaches Total Salaries3,500,000$
Luxury Taxe Total0$
Special Salary Cap Value1,750,000$
Pro Year To Date Expenses79,246,958$
Farm Year To Date Expenses2,504,341$
Pro Salary Cap To Date76,637,359$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days429,332$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days12,676$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap79,535,175$
Estimate Under Maximum Salary Cap of 81,500,000$1,964,825$
Estimate Over Minimum Salary Cap of 60,200,000$ 19,335,175$
Current Bank Account23,858,418$
Projected Bank Account23,858,418$

Pro Players Salaries

Patric Hornqvist 8,860,000$ (2)
Ryan Getzlaf 8,250,000$ (1)
Mats Zuccarello 6,000,000$ (3)
James Neal 5,750,000$ (2)
Tom Wilson 5,166,667$ (2)
Mike Matheson 4,875,000$ (3)
Shayne Gostisbehere 4,500,000$ (1)
Marcus Pettersson 4,025,175$ (2)
Alex Galchenyuk 3,500,000$ (4)
Micheal Ferland 3,500,000$ (3)
Jakub Vrana 3,350,000$ (3)
Philipp Grubauer 3,333,333$ (2)
Jonathan Bernier 2,750,000$ (1)
Miles Wood 2,750,000$ (2)
Justin Holl 2,500,000$ (3)
Jamie Oleksiak 2,137,500$ (3)
Melker Karlsson 2,000,000$ (1)
Ryan Donato 1,900,000$ (1)
Braydon Coburn 1,500,000$ (3)
Robby Fabbri 1,137,500$ (2)
Total Pro Players20
Salary Commitment
Year 2020 : 77,785,175$
Year 2021 : 58,385,175$
Year 2022 : 27,362,500$
Year 2023 : 3,500,000$
Salary Average Commitment
Year 2020 : 77,785,175$
Year 2021 : 58,385,175$
Year 2022 : 27,362,500$
Year 2023 : 3,500,000$
Salary Cap with 1 Way Contract
Year 2020 : 77,785,175$
Year 2021 : 58,385,175$
Year 2022 : 27,362,500$
Year 2023 : 3,500,000$

Farm Players Salaries

Danton Heinen 140,000$ (2)
Jack Roslovic 114,000$ (1)
Sam Montembeault 75,000$ (2)
Stefan Noesen 75,000$ (2)
Chris Wideman 62,500$ (2)
Darren Archibald 57,500$ (2)
Aleksi Heponiemi 46,250$ (3)
Cameron Hebig 46,250$ (2)
Dante Fabbro 46,250$ (3)
Dryden Hunt 46,250$ (1)
Max Comtois 46,250$ (2)
Dylan Wells 45,542$ (2)
Jonas Siegenthaler 45,000$ (1)
Martin Fehervary 40,292$ (3)
Keaton Middleton 40,000$ (1)
Travis Boyd 40,000$ (3)
Ivan Chekhovich 38,833$ (3)
William Lagesson 37,917$ (1)
Aleksi Saarela 37,667$ (1)
Josh Wesley 37,500$ (3)
Zach Nastasiuk 37,500$ (3)
Patrick Sieloff 37,500$ (3)
Colby Cave 37,500$ (2)
Kyle Rau 35,000$ (3)
Nathan Walker 35,000$ (4)
Teemu Kivihalme 35,000$ (2)
Thomas Di Pauli 35,000$ (2)
Total Farm Players27
Salary Commitment
Year 2020 : 1,370,501$
Year 2021 : 1,049,667$
Year 2022 : 394,125$
Year 2023 : 35,000$
Salary Average Commitment
Year 2020 : 1,370,501$
Year 2021 : 1,049,667$
Year 2022 : 394,125$
Year 2023 : 35,000$

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - 125$ - 5,127 - 85%
Level 2: 5000 - 75$ - 4,379 - 88%
Level 3: 2000 - 50$ - 1,728 - 86%
Level 4: 4000 - 45$ - 3,101 - 78%
Luxury : 1000 - 250$ - 837 - 84%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 35$ - 1,581 - 79%
Farm Level 2: 1000 - 15$ - 930 - 93%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,173 - 84%
Average Income per Game2,011,433$
Year to Date Revenue82,468,770$
Farm
Home Games Left0
Average Attendance - %2,511 - 84%
Average Income per Game80,524$
Year to Date Revenue3,301,501$

Expense

Pro Players Total Salaries78,625,000$
Farm Players Total Salaries1,268,781$
Coaches Total Salaries2,750,000$
Luxury Taxe Total0$
Special Salary Cap Value1,350,000$
Pro Year To Date Expenses80,485,122$
Farm Year To Date Expenses2,193,673$
Pro Salary Cap To Date79,485,115$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days425,802$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days12,133$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap79,975,000$
Estimate Under Maximum Salary Cap of 81,500,000$1,525,000$
Estimate Over Minimum Salary Cap of 60,200,000$ 19,775,000$
Current Bank Account51,853,843$
Projected Bank Account51,853,843$

Pro Players Salaries

Drew Doughty 11,000,000$ (3)
Henrik Lundqvist 8,500,000$ (1)
Vladimir Tarasenko 7,500,000$ (3)
Bo Horvat 5,500,000$ (1)
Jaden Schwartz 5,350,000$ (1)
Ryan Murray 4,600,000$ (4)
Nazem Kadri 4,500,000$ (2)
Jordan Binnington 4,400,000$ (3)
Brandon Sutter 4,375,000$ (1)
Alec Martinez 4,000,000$ (1)
Mark Pysyk 4,000,000$ (3)
Leo Komarov 3,000,000$ (2)
Ondrej Kase 2,600,000$ (2)
Anthony Beauvillier 2,100,000$ (1)
Joonas Donskoi 1,900,000$ (2)
Kyle Turris 1,650,000$ (2)
Tyler Pitlick 1,000,000$ (2)
John Marino 925,000$ (3)
Slater Koekkoek 925,000$ (3)
Darren Helm 800,000$ (4)
Total Pro Players20
Salary Commitment
Year 2020 : 78,625,000$
Year 2021 : 48,800,000$
Year 2022 : 34,150,000$
Year 2023 : 5,400,000$
Salary Average Commitment
Year 2020 : 67,290,000$
Year 2021 : 41,540,000$
Year 2022 : 28,490,000$
Year 2023 : 5,400,000$
Salary Cap with 1 Way Contract
Year 2020 : 78,625,000$
Year 2021 : 48,800,000$
Year 2022 : 34,150,000$
Year 2023 : 5,400,000$

Farm Players Salaries

Sam Bennett 97,500$ (2)
Christian Djoos 62,500$ (1)
Madison Bowey 50,000$ (1)
Paul Carey 47,500$ (1)
Chase Priskie 46,250$ (2)
Laurent Dauphin 44,708$ (1)
Garrett Pilon 44,700$ (2)
Nic Petan 43,706$ (1)
Chad Krys 42,667$ (3)
A.J. Greer 41,250$ (1)
Pierre-Olivier Joseph 40,000$ (3)
Beck Malenstyn 38,750$ (2)
Miikka Salomaki 37,500$ (3)
Evan Weinger 37,500$ (3)
Sean Walker 37,250$ (1)
Jonathan Ang 37,250$ (2)
Vitek Vanecek 36,000$ (1)
Nicholas Jones 35,000$ (2)
Jacob Doty 35,000$ (1)
Adam Carlson 35,000$ (1)
Patrick Russell 35,000$ (2)
David Warsofsky 35,000$ (1)
Jarid Lukosevicius 35,000$ (1)
Tyler Lewington 35,000$ (1)
Jamie Devane 35,000$ (1)
Jarrett Burton 35,000$ (1)
Matt Read 35,000$ (4)
Ryan Collins 35,000$ (1)
Griffen Outhouse 33,750$ (3)
Liam O'Brien 32,500$ (1)
Zach Redmond 32,500$ (1)
Total Farm Players31
Salary Commitment
Year 2020 : 1,268,781$
Year 2021 : 560,867$
Year 2022 : 226,417$
Year 2023 : 35,000$
Salary Average Commitment
Year 2020 : 1,268,781$
Year 2021 : 560,867$
Year 2022 : 226,417$
Year 2023 : 35,000$

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - 83$ - 5,971 - 100%
Level 2: 5000 - 61$ - 4,970 - 99%
Level 3: 2000 - 42$ - 1,974 - 99%
Level 4: 4000 - 25$ - 3,991 - 100%
Luxury : 1000 - 150$ - 999 - 100%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 35$ - 1,540 - 77%
Farm Level 2: 1000 - 15$ - 891 - 89%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %17,906 - 99%
Average Income per Game1,632,926$
Year to Date Revenue66,949,951$
Farm
Home Games Left0
Average Attendance - %2,431 - 81%
Average Income per Game84,078$
Year to Date Revenue3,447,203$

Expense

Pro Players Total Salaries79,730,128$
Farm Players Total Salaries1,086,484$
Coaches Total Salaries2,900,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses81,715,672$
Farm Year To Date Expenses2,067,018$
Pro Salary Cap To Date79,795,565$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days436,525$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,158$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap79,730,128$
Estimate Under Maximum Salary Cap of 81,500,000$1,769,872$
Estimate Over Minimum Salary Cap of 60,200,000$ 19,530,128$
Current Bank Account24,752,413$
Projected Bank Account24,752,413$

Pro Players Salaries

Patrick Kane 10,500,000$ (3)
Sidney Crosby 8,700,000$ (5)
Blake Wheeler 8,250,000$ (3)
Jakub Voracek 8,250,000$ (4)
Kris Letang 7,250,000$ (2)
Marc-Andre Fleury 7,000,000$ (2)
Duncan Keith 5,538,462$ (3)
Josh Manson 4,100,000$ (2)
Ilya Kovalchuk 3,250,000$ (2)
Michael Del Zotto 3,000,000$ (1)
Adam Lowry 2,916,666$ (1)
Valtteri Filppula 2,200,000$ (2)
Matt Nieto 1,975,000$ (3)
Sam Lafferty 1,300,000$ (1)
Sean Kuraly 1,275,000$ (1)
Dmitry Kulikov 1,000,000$ (2)
Anthony Bitetto 950,000$ (2)
Derrick Pouliot 850,000$ (3)
Teddy Blueger 750,000$ (1)
Tristan Jarry 675,000$ (1)
Total Pro Players20
Salary Commitment
Year 2020 : 79,730,128$
Year 2021 : 69,813,462$
Year 2022 : 44,063,462$
Year 2023 : 16,950,000$
Salary Average Commitment
Year 2020 : 75,730,128$
Year 2021 : 65,813,462$
Year 2022 : 40,063,462$
Year 2023 : 12,950,000$
Salary Cap with 1 Way Contract
Year 2020 : 79,730,128$
Year 2021 : 69,813,462$
Year 2022 : 44,063,462$
Year 2023 : 16,950,000$

Farm Players Salaries

Cal O'Reilly 50,000$ (3)
Filip Gustavsson 45,500$ (2)
Niclas Almari 44,550$ (2)
C.J. Smith 43,706$ (1)
Frederik Gauthier 40,000$ (1)
Andreas Martinsen 38,278$ (4)
Kevin Lynch 37,500$ (2)
Eric Knodel 36,250$ (2)
Ethan Prow 36,250$ (2)
Kyle Cumiskey 36,000$ (3)
Parker Gahagen 35,000$ (1)
Blaine Byron 35,000$ (1)
Jean-Sebastien Dea 35,000$ (1)
Joakim Ryan 35,000$ (3)
Kevin Gravel 35,000$ (3)
Lance Bouma 35,000$ (4)
Nathan Paetsch 35,000$ (1)
Parker MacKay 35,000$ (1)
Ryan Johnston 35,000$ (1)
Rich Clune 35,000$ (1)
Anthony Angello 35,000$ (2)
Dave Gust 34,950$ (2)
Ryan Haggerty 33,750$ (1)
Mark Alt 33,500$ (3)
Jon Lizotte 32,500$ (3)
Jake Kulevich 32,500$ (3)
Joel Lowry 32,500$ (3)
Philip Holm 32,500$ (4)
Vincent LoVerde 32,500$ (3)
Richard Bachman 28,750$ (1)
Total Farm Players30
Salary Commitment
Year 2020 : 1,086,484$
Year 2021 : 695,278$
Year 2022 : 425,278$
Year 2023 : 105,778$
Salary Average Commitment
Year 2020 : 1,086,484$
Year 2021 : 695,278$
Year 2022 : 425,278$
Year 2023 : 105,778$

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - 125$ - 5,145 - 86%
Level 2: 5000 - 75$ - 4,492 - 90%
Level 3: 2000 - 50$ - 1,757 - 88%
Level 4: 4000 - 45$ - 3,172 - 79%
Luxury : 1000 - 250$ - 853 - 85%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 35$ - 1,521 - 76%
Farm Level 2: 1000 - 15$ - 896 - 90%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,419 - 86%
Average Income per Game1,996,444$
Year to Date Revenue81,854,195$
Farm
Home Games Left0
Average Attendance - %2,416 - 81%
Average Income per Game83,322$
Year to Date Revenue3,416,212$

Expense

Pro Players Total Salaries78,824,643$
Farm Players Total Salaries1,336,030$
Coaches Total Salaries5,000,000$
Luxury Taxe Total0$
Special Salary Cap Value2,000,000$
Pro Year To Date Expenses83,041,028$
Farm Year To Date Expenses2,181,561$
Pro Salary Cap To Date79,041,066$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days442,913$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days12,492$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap80,824,643$
Estimate Under Maximum Salary Cap of 81,500,000$675,357$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,624,643$
Current Bank Account52,460,980$
Projected Bank Account52,460,980$

Pro Players Salaries

Roman Josi 9,000,000$ (4)
Taylor Hall 8,000,000$ (4)
Keith Yandle 6,350,000$ (3)
Brandon Saad 6,000,000$ (1)
Timo Meier 6,000,000$ (3)
Martin Jones 5,750,000$ (3)
Jordan Eberle 5,500,000$ (3)
J.T. Miller 5,250,000$ (2)
Ben Hutton 5,000,000$ (4)
Tanner Pearson 3,750,000$ (1)
Colton Sissons 2,857,143$ (3)
Andrew Copp 2,280,000$ (3)
Pavel Zacha 2,250,000$ (2)
Vince Dunn 2,200,000$ (2)
Jordan Martinook 2,000,000$ (3)
Joonas Korpisalo 2,000,000$ (3)
Nicolas Deslauriers 1,500,000$ (2)
Michael Stone 1,400,000$ (4)
Vinnie Hinostroza 925,000$ (1)
Kristians Rubins 812,500$ (3)
Total Pro Players20
Salary Commitment
Year 2020 : 78,824,643$
Year 2021 : 68,149,643$
Year 2022 : 56,949,643$
Year 2023 : 23,400,000$
Salary Average Commitment
Year 2020 : 72,569,643$
Year 2021 : 67,099,643$
Year 2022 : 55,899,643$
Year 2023 : 23,400,000$
Salary Cap with 1 Way Contract
Year 2020 : 78,824,643$
Year 2021 : 68,149,643$
Year 2022 : 56,949,643$
Year 2023 : 23,400,000$

Farm Players Salaries

Will Butcher 175,000$ (3)
Troy Grosenick 100,000$ (1)
Cory Schneider 100,000$ (4)
Andrew Mangiapane 62,500$ (1)
Josh Brown 60,000$ (4)
Gage Quinney 55,000$ (3)
Vinni Lettieri 46,250$ (1)
Adam Brooks 46,250$ (1)
Ville Husso 45,050$ (4)
Zack MacEwen 45,000$ (2)
Matt Moulson 42,500$ (2)
Tommy Novak 40,875$ (2)
Lucas Elvenes 38,833$ (3)
Parker Kelly 37,550$ (4)
Daniel Audette 37,550$ (4)
Frederic Allard 35,706$ (1)
Rem Pitlick 35,000$ (2)
Justin Kirkland 35,000$ (2)
Anthony Richard 34,583$ (2)
Alexandre Carrier 34,583$ (2)
Antoine Bibeau 33,750$ (1)
Mathieu Olivier 32,550$ (3)
Scott Sabourin 32,500$ (2)
Jaycob Megna 32,500$ (1)
Josh Healey 32,500$ (2)
Nick DeSimone 32,500$ (2)
Jack Dougherty 32,500$ (3)
Total Farm Players27
Salary Commitment
Year 2020 : 1,336,030$
Year 2021 : 979,074$
Year 2022 : 614,033$
Year 2023 : 280,150$
Salary Average Commitment
Year 2020 : 1,336,030$
Year 2021 : 979,074$
Year 2022 : 614,033$
Year 2023 : 280,150$

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6333 - 150$ - 4,003 - 63%
Level 2: 5278 - 100$ - 3,100 - 59%
Level 3: 2111 - 60$ - 1,356 - 64%
Level 4: 4222 - 40$ - 3,456 - 82%
Luxury : 1056 - 200$ - 1,016 - 96%
Total Capacity :19000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 30$ - 1,880 - 94%
Farm Level 2: 1000 - 20$ - 751 - 75%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %12,931 - 68%
Average Income per Game1,931,258$
Year to Date Revenue79,181,564$
Farm
Home Games Left0
Average Attendance - %2,631 - 88%
Average Income per Game88,470$
Year to Date Revenue3,627,276$

Expense

Pro Players Total Salaries81,181,666$
Farm Players Total Salaries1,363,789$
Coaches Total Salaries4,000,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses83,464,848$
Farm Year To Date Expenses2,844,522$
Pro Salary Cap To Date80,898,000$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days447,496$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days15,314$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap81,181,666$
Estimate Under Maximum Salary Cap of 81,500,000$318,334$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,981,666$
Current Bank Account6,535,051$
Projected Bank Account6,535,051$

Pro Players Salaries

P.K. Subban 9,000,000$ (2)
Matt Duchene 8,000,000$ (3)
Chris Kreider 6,500,000$ (4)
Sean Monahan 6,375,000$ (3)
Jordan Staal 6,000,000$ (3)
Justin Schultz 5,500,000$ (4)
Tomas Tatar 5,300,000$ (1)
Patrik Nemeth 5,000,000$ (2)
Antti Raanta 4,250,000$ (1)
Brian Dumoulin 4,100,000$ (2)
Nick Bjugstad 4,100,000$ (1)
Nathan Beaulieu 2,500,000$ (2)
Devin Shore 2,300,000$ (3)
Jordan Weal 2,187,500$ (3)
Brendan Lemieux 1,900,000$ (3)
Lucas Wallmark 1,400,000$ (1)
Laurent Brossoit 1,225,000$ (3)
Jordan Greenway 1,000,000$ (1)
Ryan White 1,000,000$ (2)
Adin Hill 1,000,000$ (2)
Chris Stewart 950,000$ (2)
Dennis Cholowski 894,166$ (2)
Lukas Radil 700,000$ (2)
Total Pro Players23
Salary Commitment
Year 2020 : 81,181,666$
Year 2021 : 65,131,666$
Year 2022 : 39,987,500$
Year 2023 : 12,000,000$
Salary Average Commitment
Year 2020 : 76,674,166$
Year 2021 : 60,624,166$
Year 2022 : 35,480,000$
Year 2023 : 12,000,000$
Salary Cap with 1 Way Contract
Year 2020 : 81,181,666$
Year 2021 : 65,131,666$
Year 2022 : 39,987,500$
Year 2023 : 12,000,000$

Farm Players Salaries

Philippe Desrosiers 65,000$ (3)
Adam Huska 46,250$ (2)
Peter Cehlarik 46,250$ (2)
Calle Rosen 46,250$ (2)
Brandon Halverson 46,250$ (2)
Nathan Todd 45,000$ (2)
Andrew Sturtz 45,000$ (2)
Chris Terry 45,000$ (2)
Joe Morrow 45,000$ (2)
Kurtis MacDermid 45,000$ (3)
Adam Johnson 45,000$ (4)
Stefan Leblanc 45,000$ (2)
Seamus Malone 45,000$ (2)
Libor Hajek 44,750$ (2)
Kole Lind 44,583$ (2)
Evgeny Svechnikov 43,706$ (3)
Alexander Volkov 43,208$ (1)
Max Jones 43,167$ (1)
Philipp Kurashev 42,125$ (2)
Ryan Gropp 40,125$ (1)
Maxim Lamarche 40,000$ (2)
Trevor Carrick 40,000$ (2)
Peter Stoykewych 40,000$ (2)
Wiley Sherman 40,000$ (2)
Tucker Poolman 38,750$ (1)
Ty Ronning 37,542$ (2)
Michael Paliotta 37,500$ (2)
Gabriel Fontaine 36,833$ (1)
Tim Gettinger 36,500$ (2)
Kyle Wood 35,000$ (2)
Boo Nieves 35,000$ (2)
Riley Barber 35,000$ (2)
Total Farm Players32
Salary Commitment
Year 2020 : 1,363,789$
Year 2021 : 1,161,706$
Year 2022 : 198,706$
Year 2023 : 45,000$
Salary Average Commitment
Year 2020 : 1,363,789$
Year 2021 : 1,161,706$
Year 2022 : 198,706$
Year 2023 : 45,000$

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6333 - 125$ - 5,106 - 81%
Level 2: 5278 - 75$ - 4,468 - 85%
Level 3: 2111 - 50$ - 1,746 - 83%
Level 4: 4222 - 45$ - 3,080 - 73%
Luxury : 1056 - 250$ - 840 - 80%
Total Capacity :19000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 35$ - 1,520 - 76%
Farm Level 2: 1000 - 15$ - 889 - 89%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %15,241 - 80%
Average Income per Game1,989,657$
Year to Date Revenue81,575,936$
Farm
Home Games Left0
Average Attendance - %2,409 - 80%
Average Income per Game83,176$
Year to Date Revenue3,410,215$

Expense

Pro Players Total Salaries78,760,468$
Farm Players Total Salaries987,279$
Coaches Total Salaries3,000,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses82,495,386$
Farm Year To Date Expenses1,951,508$
Pro Salary Cap To Date80,495,421$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days431,874$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days10,627$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap78,760,468$
Estimate Under Maximum Salary Cap of 81,500,000$2,739,532$
Estimate Over Minimum Salary Cap of 60,200,000$ 18,560,468$
Current Bank Account36,505,342$
Projected Bank Account36,505,342$

Pro Players Salaries

Anze Kopitar 10,000,000$ (4)
Matthew Tkachuk 7,000,000$ (4)
Cam Fowler 6,500,000$ (2)
Mike Hoffman 5,875,000$ (4)
Travis Zajac 5,750,000$ (1)
Anthony Mantha 5,500,000$ (4)
Braden Holtby 5,500,000$ (3)
Jakob Silfverberg 5,250,000$ (3)
Max Domi 4,500,000$ (1)
Jake Muzzin 4,000,000$ (1)
Mattias Ekholm 3,750,000$ (2)
Andreas Johnsson 3,400,000$ (1)
Trevor van Riemsdyk 2,300,000$ (2)
Kevin Labanc 2,000,000$ (2)
Troy Stecher 1,962,968$ (1)
Jon Merrill 1,375,000$ (1)
Nic Dowd 1,250,000$ (2)
Zach Aston-Reese 1,000,000$ (1)
Pavel Francouz 950,000$ (2)
Alexandre Texier 897,500$ (3)
Total Pro Players20
Salary Commitment
Year 2020 : 78,760,468$
Year 2021 : 56,772,500$
Year 2022 : 40,022,500$
Year 2023 : 28,375,000$
Salary Average Commitment
Year 2020 : 68,847,968$
Year 2021 : 50,860,000$
Year 2022 : 36,822,500$
Year 2023 : 25,175,000$
Salary Cap with 1 Way Contract
Year 2020 : 78,760,468$
Year 2021 : 56,772,500$
Year 2022 : 40,022,500$
Year 2023 : 28,375,000$

Farm Players Salaries

Logan O'Connor 56,875$ (2)
Michael Prapavessis 47,500$ (3)
Kaapo Kahkonen 46,250$ (2)
Joe Snively 46,250$ (2)
Austin Wagner 46,250$ (1)
Filip Larsson 41,833$ (3)
Pavel Shen 40,458$ (2)
Mac Hollowell 39,988$ (3)
Landon Bow 37,500$ (2)
Nolan Valleau 37,500$ (2)
Mitch Hults 37,500$ (2)
Jaret Anderson-Dolan 37,375$ (3)
Jordy Bellerive 36,667$ (3)
Darren Raddysh 36,500$ (2)
Antoine Waked 36,333$ (1)
Dan Renouf 35,000$ (1)
Kevin Porter 35,000$ (1)
Joey Laleggia 35,000$ (1)
Mike Liambas 35,000$ (1)
Matthew Register 35,000$ (1)
Mike Cornell 35,000$ (1)
Alec McCrea 35,000$ (1)
Brad Malone 32,500$ (1)
Ben Street 30,000$ (1)
James de Haas 27,500$ (1)
Michael Kapla 27,500$ (1)
Total Farm Players26
Salary Commitment
Year 2020 : 987,279$
Year 2021 : 542,196$
Year 2022 : 203,363$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 987,279$
Year 2021 : 542,196$
Year 2022 : 203,363$
Year 2023 : 0$

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 6000 - 119$ - 5,587 - 93%
Level 2: 5000 - 71$ - 4,621 - 92%
Level 3: 2000 - 46$ - 1,920 - 96%
Level 4: 4000 - 35$ - 3,903 - 98%
Luxury : 1000 - 214$ - 967 - 97%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 40$ - 1,551 - 78%
Farm Level 2: 1000 - 20$ - 760 - 76%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %16,998 - 94%
Average Income per Game2,059,135$
Year to Date Revenue84,424,534$
Farm
Home Games Left0
Average Attendance - %2,311 - 77%
Average Income per Game91,495$
Year to Date Revenue3,751,306$

Expense

Pro Players Total Salaries63,703,333$
Farm Players Total Salaries1,603,979$
Coaches Total Salaries3,500,000$
Luxury Taxe Total0$
Special Salary Cap Value4,337,500$
Pro Year To Date Expenses68,756,489$
Farm Year To Date Expenses2,573,269$
Pro Salary Cap To Date66,256,544$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days354,029$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days13,925$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap68,040,833$
Estimate Under Maximum Salary Cap of 81,500,000$13,459,167$
Estimate Over Minimum Salary Cap of 60,200,000$ 7,840,833$
Current Bank Account61,393,036$
Projected Bank Account61,393,036$

Pro Players Salaries

Jack Eichel 10,000,000$ (2)
Nick Schmaltz 5,850,000$ (2)
Nick Leddy 5,500,000$ (2)
Rasmus Ristolainen 5,400,000$ (2)
Noah Hanifin 5,000,000$ (2)
Marco Scandella 4,525,000$ (4)
Robin Lehner 4,000,000$ (1)
Mikkel Boedker 3,800,000$ (2)
Sam Reinhart 3,650,000$ (2)
Andreas Athanasiou 3,000,000$ (1)
Alex Iafallo 2,425,000$ (4)
Jesper Bratt 2,100,000$ (3)
Zemgus Girgensons 1,750,000$ (4)
Evan Rodrigues 1,500,000$ (4)
Nick Paul 950,000$ (1)
Jonas Johansson 925,000$ (2)
Victor Olofsson 925,000$ (2)
Brad Hunt 865,000$ (1)
Alex Nylander 863,333$ (2)
Radim Simek 675,000$ (3)
Total Pro Players20
Salary Commitment
Year 2020 : 63,703,333$
Year 2021 : 54,888,333$
Year 2022 : 12,975,000$
Year 2023 : 10,200,000$
Salary Average Commitment
Year 2020 : 60,078,333$
Year 2021 : 51,263,333$
Year 2022 : 12,975,000$
Year 2023 : 10,200,000$
Salary Cap with 1 Way Contract
Year 2020 : 63,703,333$
Year 2021 : 54,888,333$
Year 2022 : 12,975,000$
Year 2023 : 10,200,000$

Farm Players Salaries

Greg Pateryn 137,500$ (2)
Mark Barberio 132,500$ (2)
Lawrence Pilut 67,500$ (2)
Jakub Zboril 50,000$ (3)
Gustav Forsling 48,750$ (2)
Rhett Gardner 46,250$ (2)
Ryan Poehling 46,250$ (3)
Josh Wilkins 46,250$ (3)
Moritz Seider 46,250$ (3)
Kyle Capobianco 44,750$ (1)
Urho Vaakanainen 44,708$ (2)
Barrett Hayton 44,708$ (3)
William Borgen 44,708$ (2)
Steven Kampfer 43,750$ (1)
Sam Steel 43,167$ (2)
Casey Fitzgerald 42,938$ (3)
Calvin Petersen 42,917$ (1)
Rasmus Asplund 42,250$ (2)
Lean Bergmann 41,833$ (3)
Casey Nelson 40,625$ (3)
Ivan Prosvetov 40,458$ (3)
Johnathan Kovacevic 39,625$ (3)
Emil Larmi 39,625$ (3)
Gustav Lindstrom 38,792$ (3)
Brett Murray 38,750$ (3)
Sean Malone 37,500$ (1)
Cliff Pu 37,250$ (2)
Hudson Fasching 36,875$ (2)
Justin Bailey 35,000$ (2)
Daniel Brickley 35,000$ (1)
Mike Vecchione 35,000$ (3)
Michael Amadio 35,000$ (2)
Devante Stephens 30,000$ (3)
Christopher Brown 27,500$ (2)
Total Farm Players34
Salary Commitment
Year 2020 : 1,603,978$
Year 2021 : 1,400,061$
Year 2022 : 621,104$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 1,603,978$
Year 2021 : 1,400,061$
Year 2022 : 621,104$
Year 2023 : 0$

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - 125$ - 5,039 - 84%
Level 2: 5000 - 75$ - 4,386 - 88%
Level 3: 2000 - 50$ - 1,702 - 85%
Level 4: 4000 - 45$ - 3,011 - 75%
Luxury : 1000 - 250$ - 827 - 83%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 35$ - 1,532 - 77%
Farm Level 2: 1000 - 15$ - 908 - 91%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %14,965 - 83%
Average Income per Game1,945,026$
Year to Date Revenue79,746,047$
Farm
Home Games Left0
Average Attendance - %2,440 - 81%
Average Income per Game84,046$
Year to Date Revenue3,445,901$

Expense

Pro Players Total Salaries85,429,499$
Farm Players Total Salaries911,326$
Coaches Total Salaries5,000,000$
Luxury Taxe Total0$
Special Salary Cap Value-5,000,000$
Pro Year To Date Expenses86,933,412$
Farm Year To Date Expenses1,853,545$
Pro Salary Cap To Date83,628,529$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days478,233$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days10,221$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap80,429,499$
Estimate Under Maximum Salary Cap of 81,500,000$1,070,501$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,229,499$
Current Bank Account16,793,934$
Projected Bank Account16,793,934$

Pro Players Salaries

Thomas Chabot 8,000,000$ (3)
Ryan O'Reilly 7,500,000$ (3)
Paul Stastny 7,000,000$ (1)
Alexander Radulov 6,250,000$ (1)
Jacob Trouba 6,250,000$ (2)
Jonathan Huberdeau 5,900,000$ (3)
Tomas Hertl 5,700,000$ (3)
TJ Brodie 5,500,000$ (4)
Jason Zucker 5,500,000$ (2)
Pekka Rinne 5,000,000$ (3)
Oscar Klefbom 4,166,666$ (3)
Rickard Rakell 3,758,000$ (2)
Andrei Svechnikov 3,575,000$ (2)
Jack Johnson 3,250,000$ (2)
Ryan Dzingel 1,800,000$ (2)
Mark Jankowski 1,675,000$ (1)
Chris Wagner 1,000,000$ (2)
Samuel Girard 935,833$ (1)
Kevin Connauton 900,000$ (2)
Mackenzie Blackwood 894,000$ (1)
Jason Dickinson 875,000$ (2)
Total Pro Players21
Salary Commitment
Year 2020 : 85,429,499$
Year 2021 : 68,674,666$
Year 2022 : 41,766,666$
Year 2023 : 5,500,000$
Salary Average Commitment
Year 2020 : 75,653,167$
Year 2021 : 58,898,334$
Year 2022 : 34,823,334$
Year 2023 : 5,500,000$
Salary Cap with 1 Way Contract
Year 2020 : 85,429,499$
Year 2021 : 68,674,666$
Year 2022 : 41,766,666$
Year 2023 : 5,500,000$

Farm Players Salaries

Logan Stanley 53,792$ (2)
Eric Robinson 48,750$ (2)
Joey Daccord 46,250$ (2)
Christian Wolanin 45,000$ (1)
Dakota Mermis 45,000$ (1)
Alex Nedeljkovic 44,700$ (1)
Gabriel Gagne 42,500$ (1)
Zach Senyshyn 42,500$ (1)
Cameron Schilling 40,000$ (1)
Gaetan Haas 40,000$ (2)
Michael Joly 40,000$ (2)
Macoy Erkamps 40,000$ (1)
Matt Villalta 38,917$ (3)
Deven Sideroff 36,417$ (1)
Scott Moldenhauer 35,000$ (1)
Tom Kuhnhackl 35,000$ (2)
Steven Johnson 35,000$ (1)
Buddy Robinson 35,000$ (1)
Ben Harpur 35,000$ (1)
Andy Andreoff 35,000$ (2)
Eric Tangradi 32,500$ (2)
Phil Varone 32,500$ (1)
Brandon Davidson 32,500$ (2)
Total Farm Players23
Salary Commitment
Year 2020 : 911,326$
Year 2021 : 402,709$
Year 2022 : 38,917$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 911,326$
Year 2021 : 402,709$
Year 2022 : 38,917$
Year 2023 : 0$

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 6500 - 100$ - 6,125 - 94%
Level 2: 5417 - 62$ - 5,109 - 94%
Level 3: 2167 - 35$ - 2,093 - 97%
Level 4: 4333 - 21$ - 4,288 - 99%
Luxury : 1083 - 202$ - 1,011 - 93%
Total Capacity :19500
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 30$ - 1,859 - 93%
Farm Level 2: 1000 - 11$ - 975 - 98%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %18,627 - 96%
Average Income per Game1,902,682$
Year to Date Revenue78,009,973$
Farm
Home Games Left0
Average Attendance - %2,834 - 94%
Average Income per Game83,105$
Year to Date Revenue3,407,285$

Expense

Pro Players Total Salaries66,385,857$
Farm Players Total Salaries1,911,958$
Coaches Total Salaries3,500,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses69,101,903$
Farm Year To Date Expenses3,770,179$
Pro Salary Cap To Date67,101,936$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days365,700$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days18,246$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap66,385,857$
Estimate Under Maximum Salary Cap of 81,500,000$15,114,143$
Estimate Over Minimum Salary Cap of 60,200,000$ 6,185,857$
Current Bank Account86,649,054$
Projected Bank Account86,649,054$

Pro Players Salaries

Kevin Hayes 7,142,857$ (3)
Tyler Bozak 6,000,000$ (2)
Cal Clutterbuck 5,000,000$ (2)
Christian Dvorak 4,450,000$ (1)
Olli Maatta 4,083,000$ (2)
Brett Pesce 4,025,000$ (1)
Collin Delia 4,000,000$ (2)
Ryan Strome 4,000,000$ (2)
Jimmy Vesey 3,200,000$ (4)
Radek Faksa 3,200,000$ (4)
Dylan Strome 3,100,000$ (3)
Neal Pionk 3,000,000$ (3)
Josh Archibald 2,900,000$ (3)
Carter Hutton 2,750,000$ (2)
Zach Hyman 2,250,000$ (1)
Jason Demers 2,000,000$ (3)
Zach Sanford 1,500,000$ (1)
Ryan Graves 1,300,000$ (2)
Alex Stalock 935,000$ (2)
Dylan DeMelo 900,000$ (3)
Barclay Goodrow 650,000$ (2)
Total Pro Players21
Salary Commitment
Year 2020 : 66,385,857$
Year 2021 : 54,160,857$
Year 2022 : 25,442,857$
Year 2023 : 6,400,000$
Salary Average Commitment
Year 2020 : 63,227,857$
Year 2021 : 51,002,857$
Year 2022 : 25,442,857$
Year 2023 : 6,400,000$
Salary Cap with 1 Way Contract
Year 2020 : 66,385,857$
Year 2021 : 54,160,857$
Year 2022 : 25,442,857$
Year 2023 : 6,400,000$

Farm Players Salaries

Brennan Menell 200,000$ (2)
Matiss Kivlenieks 200,000$ (2)
Mario Kempe 100,000$ (2)
Ryan Hartman 95,000$ (1)
Andrew Oglevie 77,500$ (1)
Logan Day 75,000$ (1)
Austin Strand 75,000$ (3)
Josh Dickinson 65,000$ (2)
Jake Kielly 52,500$ (2)
Kevin Davis 47,500$ (2)
Henri Jokiharju 46,250$ (2)
Otto Leskinen 46,250$ (2)
Oliver Wahlstrom 46,250$ (2)
Felix Sandstrom 46,250$ (2)
Lucas Carlsson 46,250$ (2)
Cal Foote 46,250$ (2)
Jake Oettinger 46,250$ (2)
Jeremy Davies 46,250$ (2)
Filip Chytil 44,708$ (1)
Brandon Hagel 44,042$ (2)
Cale Fleury 41,667$ (2)
Caleb Jones 40,750$ (1)
Janne Kuokkanen 40,583$ (1)
Jan Drozg 40,458$ (2)
Adam Ruzicka 40,083$ (2)
Joseph Woll 40,000$ (2)
Leon Gawanke 39,833$ (2)
Noah Gregor 38,417$ (2)
Jonathan Aspirot 38,417$ (2)
Sam Miletic 35,500$ (2)
Dylan Gambrell 35,000$ (2)
Travis St. Denis 35,000$ (1)
Total Farm Players32
Salary Commitment
Year 2020 : 1,911,958$
Year 2021 : 1,503,417$
Year 2022 : 75,000$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 1,911,958$
Year 2021 : 1,503,417$
Year 2022 : 75,000$
Year 2023 : 0$

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - 200$ - 5,026 - 84%
Level 2: 5000 - 150$ - 3,466 - 69%
Level 3: 2000 - 100$ - 1,510 - 75%
Level 4: 4000 - 50$ - 3,565 - 89%
Luxury : 1000 - 400$ - 835 - 83%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 32$ - 1,876 - 94%
Farm Level 2: 1000 - 18$ - 789 - 79%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %14,401 - 80%
Average Income per Game1,970,951$
Year to Date Revenue80,808,989$
Farm
Home Games Left0
Average Attendance - %2,665 - 89%
Average Income per Game89,320$
Year to Date Revenue3,662,133$

Expense

Pro Players Total Salaries82,263,333$
Farm Players Total Salaries1,596,868$
Coaches Total Salaries5,500,000$
Luxury Taxe Total0$
Special Salary Cap Value-1,000,000$
Pro Year To Date Expenses84,145,787$
Farm Year To Date Expenses3,600,469$
Pro Salary Cap To Date81,645,784$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days453,280$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days19,235$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap81,263,333$
Estimate Under Maximum Salary Cap of 81,500,000$236,667$
Estimate Over Minimum Salary Cap of 60,200,000$ 21,063,333$
Current Bank Account24,619,344$
Projected Bank Account24,619,344$

Pro Players Salaries

Oliver Ekman-Larsson 8,250,000$ (3)
Ryan Johansen 8,000,000$ (3)
Kyle Connor 7,100,000$ (3)
Matt Dumba 6,000,000$ (1)
Dougie Hamilton 5,750,000$ (1)
Mikael Granlund 5,750,000$ (2)
Brayden McNabb 5,500,000$ (2)
Teuvo Teravainen 5,400,000$ (3)
Gustav Nyquist 5,000,000$ (3)
Reilly Smith 5,000,000$ (2)
Alex Tuch 4,750,000$ (2)
Bryan Rust 3,500,000$ (2)
Valeri Nichushkin 3,000,000$ (3)
Zach Bogosian 2,750,000$ (4)
Mike Smith 2,000,000$ (3)
Tyler Motte 1,225,000$ (1)
Josh Leivo 925,000$ (3)
Michal Kempny 900,000$ (1)
Carter Hart 863,333$ (2)
Steven Fogarty 600,000$ (1)
Total Pro Players20
Salary Commitment
Year 2020 : 82,263,333$
Year 2021 : 67,788,333$
Year 2022 : 42,425,000$
Year 2023 : 2,750,000$
Salary Average Commitment
Year 2020 : 76,463,333$
Year 2021 : 66,213,333$
Year 2022 : 42,425,000$
Year 2023 : 2,750,000$
Salary Cap with 1 Way Contract
Year 2020 : 82,263,333$
Year 2021 : 67,788,333$
Year 2022 : 42,425,000$
Year 2023 : 2,750,000$

Farm Players Salaries

Sammy Blais 101,483$ (3)
Olli Juolevi 75,000$ (2)
Egor Korshkov 70,000$ (2)
Steven Santini 70,000$ (1)
Vladislav Kamenev 66,979$ (3)
Brendan Gaunce 62,500$ (1)
Anders Bjork 53,333$ (1)
Pierre Engvall 46,250$ (2)
Riley Tufte 46,250$ (2)
Colton Point 46,250$ (2)
Dennis Gilbert 46,250$ (2)
Brayden Burke 46,250$ (2)
Joseph Cecconi 46,250$ (2)
Josh Mahura 45,542$ (2)
Brendan Leipsic 45,000$ (4)
Nicolas Beaudin 44,750$ (3)
Sonny Milano 43,706$ (2)
Ryan McLeod 41,750$ (3)
David Kase 41,250$ (2)
Joey Keane 40,450$ (3)
Dmytro Timashov 40,000$ (3)
Connor Hobbs 40,000$ (3)
Joseph Duszak 40,000$ (3)
Nick Caamano 39,750$ (3)
Dakota Joshua 39,625$ (2)
John Nyberg 38,000$ (2)
Michael Spacek 37,500$ (1)
Remi Elie 36,750$ (1)
Ty Lewis 36,000$ (2)
Andrew Nielsen 35,000$ (3)
CJ Suess 35,000$ (3)
Eric Cornel 35,000$ (2)
Jared Coreau 32,500$ (2)
Hunter Miska 32,500$ (2)
Total Farm Players34
Salary Commitment
Year 2020 : 1,596,868$
Year 2021 : 1,336,785$
Year 2022 : 570,162$
Year 2023 : 45,000$
Salary Average Commitment
Year 2020 : 1,596,868$
Year 2021 : 1,336,785$
Year 2022 : 570,162$
Year 2023 : 45,000$

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 125$ - 5,032 - 84%
Level 2: 5000 - 75$ - 4,324 - 86%
Level 3: 2000 - 50$ - 1,708 - 85%
Level 4: 4000 - 45$ - 3,058 - 76%
Luxury : 1000 - 250$ - 820 - 82%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 2000 - 35$ - 1,551 - 78%
Farm Level 2: 1000 - 15$ - 909 - 91%
Farm Total Capacity :3000
Team Popularity : 100%

Income

Home Games Left0
Average Attendance - %14,942 - 83%
Average Income per Game1,995,057$
Year to Date Revenue81,797,332$
Farm
Home Games Left0
Average Attendance - %2,460 - 82%
Average Income per Game84,680$
Year to Date Revenue3,471,891$

Expense

Pro Players Total Salaries64,447,500$
Farm Players Total Salaries1,515,000$
Coaches Total Salaries6,000,000$
Luxury Taxe Total0$
Special Salary Cap Value3,812,500$
Pro Year To Date Expenses75,862,239$
Farm Year To Date Expenses2,478,591$
Pro Salary Cap To Date70,741,913$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days371,377$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days13,449$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap68,260,000$
Estimate Under Maximum Salary Cap of 81,500,000$13,240,000$
Estimate Over Minimum Salary Cap of 60,200,000$ 8,060,000$
Current Bank Account38,128,501$
Projected Bank Account38,128,501$

Pro Players Salaries

Marc-Edouard Vlasic 7,000,000$ (2)
Marc Staal 5,700,000$ (1)
Frans Nielsen 5,250,000$ (2)
Craig Anderson 5,000,000$ (1)
Trevor Daley 4,500,000$ (1)
Nikita Gusev 4,500,000$ (3)
Artem Anisimov 4,500,000$ (1)
Victor Rask 4,000,000$ (2)
Derick Brassard 3,500,000$ (1)
Sam Gagner 3,150,000$ (1)
Antoine Roussel 3,000,000$ (2)
Joel Armia 2,600,000$ (1)
Brendan Smith 2,500,000$ (4)
Matt Benning 1,900,000$ (3)
Colin White 1,750,000$ (1)
Mike Reilly 1,500,000$ (3)
Trevor Lewis 1,500,000$ (3)
Alexandar Georgiev 925,000$ (1)
Jordan Kyrou 880,000$ (2)
Andrei Chibisov 792,500$ (3)
Total Pro Players20
Salary Commitment
Year 2020 : 64,447,500$
Year 2021 : 32,822,500$
Year 2022 : 12,692,500$
Year 2023 : 2,500,000$
Salary Average Commitment
Year 2020 : 60,186,666$
Year 2021 : 29,778,333$
Year 2022 : 12,692,500$
Year 2023 : 2,500,000$
Salary Cap with 1 Way Contract
Year 2020 : 64,447,500$
Year 2021 : 32,822,500$
Year 2022 : 12,692,500$
Year 2023 : 2,500,000$

Farm Players Salaries

Maxime Fortier 87,500$ (3)
Kyle Keyser 75,000$ (4)
Martin Kaut 67,500$ (2)
German Rubtsov 55,333$ (2)
Brent Gates Jr. 50,000$ (3)
Dale Weise 50,000$ (2)
Dylan McIlrath 50,000$ (3)
Adam Gaudette 47,500$ (2)
Mikey Anderson 46,250$ (3)
Simon Benoit 46,250$ (2)
Anton Wedin 46,250$ (3)
Brandon Duhaime 46,250$ (3)
Louie Belpedio 46,250$ (2)
Matthew Highmore 46,250$ (1)
Joey Anderson 46,250$ (2)
Oliwer Kaski 46,250$ (3)
Givani Smith 45,667$ (2)
Joakim Nygard 43,750$ (3)
Owen Tippett 43,167$ (3)
David Gustafsson 40,875$ (3)
Gilles Senn 40,875$ (3)
Brendan Guhle 40,000$ (4)
Reid Boucher 40,000$ (3)
Trevor Moore 38,750$ (3)
Maksim Sushko 38,750$ (3)
Mikhail Berdin 38,333$ (2)
Dmitry Sokolov 38,250$ (2)
Karson Kuhlman 38,125$ (2)
Rudolfs Balcers 37,958$ (1)
Dan Vladar 36,417$ (2)
Gustav Olofsson 35,000$ (3)
Sam Anas 33,750$ (3)
Kurtis Gabriel 32,500$ (3)
Total Farm Players33
Salary Commitment
Year 2020 : 1,515,000$
Year 2021 : 1,430,792$
Year 2022 : 874,917$
Year 2023 : 115,000$
Salary Average Commitment
Year 2020 : 1,515,000$
Year 2021 : 1,430,792$
Year 2022 : 874,917$
Year 2023 : 115,000$

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 48,661,431$ 71,726,959$ 9,773,041$ 11,526,959$ 232548
Blackhawks 94,070,550$ 80,657,500$ 842,500$ 20,457,500$ 222850
Blue Jackets 82,124,548$ 70,152,158$ 11,347,842$ 9,952,158$ 213152
Blues 23,657,826$ 81,480,462$ 19,538$ 21,280,462$ 203151
Bruins 67,655,710$ 66,759,998$ 14,740,002$ 6,559,998$ 222345
Canadiens 31,568,365$ 72,648,809$ 8,851,191$ 12,448,809$ 212647
Canucks 29,064,156$ 81,183,333$ 316,667$ 20,983,333$ 222345
Capitals 19,266,075$ 71,999,000$ 9,501,000$ 11,799,000$ 202949
Coyotes 37,491,273$ 81,131,241$ 368,759$ 20,931,241$ 222446
Devils 47,609,472$ 80,107,596$ 1,392,404$ 19,907,596$ 202444
Ducks 54,034,968$ 71,849,166$ 9,650,834$ 11,649,166$ 223052
Flames 34,745,287$ 73,237,499$ 8,262,501$ 13,037,499$ 203252
Flyers 50,553,960$ 79,488,000$ 2,012,000$ 19,288,000$ 252752
Golden Knights 42,160,219$ 80,852,295$ 647,705$ 20,652,295$ 223153
Hurricanes 28,704,511$ 81,448,333$ 51,667$ 21,248,333$ 212243
Islanders 29,923,794$ 79,033,333$ 2,466,667$ 18,833,333$ 203454
Jets 89,277,151$ 81,405,331$ 94,669$ 21,205,331$ 202646
Kings 16,604,110$ 66,897,191$ 14,602,809$ 6,697,191$ 203050
Lightning 45,698,029$ 78,352,227$ 3,147,773$ 18,152,227$ 223153
Maple Leafs 23,429,179$ 78,889,332$ 2,610,668$ 18,689,332$ 213354
Oilers 23,858,418$ 79,535,175$ 1,964,825$ 19,335,175$ 202747
Panthers 51,853,843$ 79,975,000$ 1,525,000$ 19,775,000$ 203151
Penguins 24,752,413$ 79,730,128$ 1,769,872$ 19,530,128$ 203050
Predators 52,460,980$ 80,824,643$ 675,357$ 20,624,643$ 202747
Rangers 6,535,051$ 81,181,666$ 318,334$ 20,981,666$ 233255
Red Wings 36,505,342$ 78,760,468$ 2,739,532$ 18,560,468$ 202646
Sabres 61,393,036$ 68,040,833$ 13,459,167$ 7,840,833$ 203454
Senators 16,793,934$ 80,429,499$ 1,070,501$ 20,229,499$ 212344
Sharks 86,649,054$ 66,385,857$ 15,114,143$ 6,185,857$ 213253
Stars 24,619,344$ 81,263,333$ 236,667$ 21,063,333$ 203454
Wild 38,128,501$ 68,260,000$ 13,240,000$ 8,060,000$ 203353