Team FinanceLast Update - 15 avril 2021 at 23:17
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6717 - 80 $ - 6 399 - 95,26%
Level 2: 4000 - 60 $ - 4 000 - 100,00%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 18 $ - 3 996 - 99,90%
Luxury : 1000 - 240 $ - 987 - 98,69%
Total Capacity :17717

Income

Home Games Left4
Average Attendance - %17 382 - 98,11%
Average Income per Game576 644 $
Year to Date Revenue13 839 462 $

Expense

Pro Players Total Salaries75 919 999 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses61 194 833 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date60 794 002 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 306 577 $
Pro Remaining Season Days23
Pro Expenses Per Days658 793 $
Pro Estimated Expenses15 152 239 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 152 239 $
Estimated Season Salary Cap75 847 111 $
Estimate Under Maximum Salary Cap of 81 500 000 $5 652 889 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 17 847 111 $
Current Bank Account355 707 791 $
Projected Bank Account342 862 129 $

Pro Players Salaries

Mark Stone 9 500 000 $ (7)
Ryan McDonagh 6 750 000 $ (6)
Connor Hellebuyck 6 166 666 $ (4)
Ryan Nugent-Hopkins 6 000 000 $ (1)
Jeff Petry 5 500 000 $ (1)
Charlie Coyle 5 250 000 $ (6)
David Savard 4 250 000 $ (1)
Tyler Toffoli 4 250 000 $ (4)
Josh Manson 4 100 000 $ (2)
David Perron 4 000 000 $ (2)
Brendan Gallagher 3 750 000 $ (1)
Marco Scandella 3 275 000 $ (4)
Eric Staal 3 250 000 $ (1)
Andrew Copp 2 280 000 $ (1)
Kyle Turris 1 650 000 $ (2)
Nathan Beaulieu 1 250 000 $ (2)
Ryan Poehling 925 000 $ (1)
Mason Appleton 900 000 $ (2)
Riley Stillman 773 333 $ (1)
Craig Anderson 700 000 $ (1)
Joe Thornton 700 000 $ (1)
Daniel Carr 700 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2020 : 75 919 999 $
Year 2021 : 47 091 666 $
Year 2022 : 35 191 666 $
Year 2023 : 35 191 666 $
Salary Average Commitment
Year 2020 : 75 919 999 $
Year 2021 : 47 091 666 $
Year 2022 : 35 191 666 $
Year 2023 : 35 191 666 $
Salary Cap with 1 Way Contract
Year 2020 : 75 919 999 $
Year 2021 : 47 091 666 $
Year 2022 : 35 191 666 $
Year 2023 : 35 191 666 $

Farm Players Salaries

Cooper Marody 92 500 $ (1)
Maxime Lajoie 71 000 $ (1)
Total Farm Players2
Salary Commitment
Year 2020 : 163 500 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 163 500 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Arizona Coyotes

Arizona Coyotes is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 6000 - 100 $ - 5 852 - 97,53%
Level 2: 5000 - 60 $ - 4 966 - 99,33%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 3653 - 20 $ - 3 653 - 100,00%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :17653

Income

Home Games Left7
Average Attendance - %17 471 - 98,97%
Average Income per Game625 384 $
Year to Date Revenue13 133 068 $

Expense

Pro Players Total Salaries84 650 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses65 478 100 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date65 077 245 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 377 689 $
Pro Remaining Season Days23
Pro Expenses Per Days734 052 $
Pro Estimated Expenses16 883 196 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses16 883 196 $
Estimated Season Salary Cap81 861 288 $
Estimate Under Maximum Salary Cap of 81 500 000 $-361 288 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 23 861 288 $
Current Bank Account206 233 984 $
Projected Bank Account193 728 477 $

Pro Players Salaries

Jared Spurgeon 7 575 000 $ (7)
James van Riemsdyk 7 000 000 $ (3)
Justin Faulk 6 500 000 $ (7)
Mats Zuccarello 6 000 000 $ (4)
Nick Schmaltz 5 850 000 $ (6)
Ondrej Palat 5 300 000 $ (2)
Robin Lehner 5 000 000 $ (5)
Zach Werenski 5 000 000 $ (2)
Tyler Johnson 5 000 000 $ (4)
Kyle Palmieri 4 650 000 $ (1)
Shayne Gostisbehere 4 500 000 $ (3)
Devon Toews 4 100 000 $ (4)
Rickard Rakell 3 800 000 $ (2)
Scott Laughton 2 300 000 $ (1)
Rocco Grimaldi 2 000 000 $ (2)
Cedric Paquette 1 650 000 $ (1)
Brendan Lemieux 1 550 000 $ (2)
Jan Rutta 1 300 000 $ (2)
Ilya Lyubushkin 1 000 000 $ (1)
Ross Johnston 1 000 000 $ (2)
Igor Shesterkin 925 000 $ (1)
Justin Dowling 750 000 $ (1)
Dominik Simon 700 000 $ (1)
Kevin Connauton 700 000 $ (1)
Casey Nelson 500 000 $ (1)
Total Pro Players25
Salary Commitment
Year 2020 : 84 650 000 $
Year 2021 : 71 475 000 $
Year 2022 : 51 525 000 $
Year 2023 : 40 025 000 $
Salary Average Commitment
Year 2020 : 84 650 000 $
Year 2021 : 71 475 000 $
Year 2022 : 51 525 000 $
Year 2023 : 40 025 000 $
Salary Cap with 1 Way Contract
Year 2020 : 84 650 000 $
Year 2021 : 71 475 000 $
Year 2022 : 51 525 000 $
Year 2023 : 40 025 000 $

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 2020 : 0 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 0 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 6000 - 90 $ - 5 952 - 99,20%
Level 2: 5000 - 60 $ - 4 930 - 98,59%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 3565 - 20 $ - 3 565 - 100,00%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :17565

Income

Home Games Left7
Average Attendance - %17 446 - 99,32%
Average Income per Game598 096 $
Year to Date Revenue12 560 014 $

Expense

Pro Players Total Salaries79 527 500 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses59 439 712 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date59 038 866 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 186 671 $
Pro Remaining Season Days23
Pro Expenses Per Days689 892 $
Pro Estimated Expenses15 867 516 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 867 516 $
Estimated Season Salary Cap74 807 252 $
Estimate Under Maximum Salary Cap of 81 500 000 $6 692 748 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 16 807 252 $
Current Bank Account163 096 298 $
Projected Bank Account151 415 453 $

Pro Players Salaries

Ryan O'Reilly 7 500 000 $ (3)
Dylan Larkin 6 100 000 $ (3)
Jonathan Huberdeau 5 900 000 $ (3)
Brock Boeser 5 875 000 $ (2)
Josh Anderson 5 500 000 $ (7)
Jaccob Slavin 5 300 000 $ (5)
Semyon Varlamov 5 000 000 $ (3)
Charlie McAvoy 4 900 000 $ (2)
Colin White 4 750 000 $ (5)
Erik Gudbranson 4 000 000 $ (1)
Connor Murphy 3 850 000 $ (2)
Matt Grzelcyk 3 687 500 $ (4)
Connor Brown 3 600 000 $ (3)
Derek Ryan 3 125 000 $ (1)
Justin Holl 2 000 000 $ (3)
Brian Elliott 1 500 000 $ (1)
Scott Mayfield 1 450 000 $ (3)
Jimmy Vesey 900 000 $ (1)
Noah Dobson 894 167 $ (2)
Jordan Kyrou 758 333 $ (1)
Jake Evans 750 000 $ (2)
John Quenneville 750 000 $ (1)
Michael Bunting 737 500 $ (1)
Brett Seney 700 000 $ (1)
Total Pro Players24
Salary Commitment
Year 2020 : 79 527 500 $
Year 2021 : 67 056 667 $
Year 2022 : 50 787 500 $
Year 2023 : 19 237 500 $
Salary Average Commitment
Year 2020 : 79 527 500 $
Year 2021 : 67 056 667 $
Year 2022 : 50 787 500 $
Year 2023 : 19 237 500 $
Salary Cap with 1 Way Contract
Year 2020 : 79 527 500 $
Year 2021 : 67 056 667 $
Year 2022 : 50 787 500 $
Year 2023 : 19 237 500 $

Farm Players Salaries

Nick Seeler 72 500 $ (1)
Total Farm Players1
Salary Commitment
Year 2020 : 72 500 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 72 500 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - 90 $ - 5 878 - 97,97%
Level 2: 5000 - 70 $ - 4 917 - 98,34%
Level 3: 2000 - 50 $ - 2 000 - 100,00%
Level 4: 4690 - 25 $ - 4 272 - 91,09%
Luxury : 1000 - 175 $ - 1 000 - 100,00%
Total Capacity :18690

Income

Home Games Left6
Average Attendance - %18 067 - 96,67%
Average Income per Game640 057 $
Year to Date Revenue14 081 254 $

Expense

Pro Players Total Salaries60 280 617 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses49 782 626 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date49 381 729 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 840 342 $
Pro Remaining Season Days23
Pro Expenses Per Days523 971 $
Pro Estimated Expenses12 051 333 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses12 051 333 $
Estimated Season Salary Cap61 333 909 $
Estimate Under Maximum Salary Cap of 81 500 000 $20 166 091 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 3 333 909 $
Current Bank Account213 949 421 $
Projected Bank Account205 738 430 $

Pro Players Salaries

Marc-Andre Fleury 7 000 000 $ (2)
William Nylander 6 962 366 $ (4)
Martin Jones 5 750 000 $ (4)
Jonathan Marchessault 5 000 000 $ (4)
Ryan Murray 4 600 000 $ (1)
Artem Anisimov 4 550 000 $ (1)
Jake Gardiner 4 050 000 $ (3)
Mikael Granlund 3 750 000 $ (1)
MacKenzie Weegar 3 250 000 $ (3)
Nick Jensen 2 500 000 $ (3)
Brock McGinn 2 100 000 $ (1)
Carter Verhaeghe 1 000 000 $ (2)
Jesperi Kotkaniemi 925 000 $ (1)
Urho Vaakanainen 894 167 $ (2)
Rasmus Sandin 894 167 $ (2)
Filip Zadina 894 167 $ (2)
Dennis Cholowski (Out of Payroll) 894 166 $ (1)
Casey Mittelstadt 874 125 $ (1)
Rem Pitlick 874 125 $ (1)
Zack MacEwen 825 000 $ (2)
John Hayden 750 000 $ (1)
Mathieu Joseph 737 500 $ (2)
Colton White 700 000 $ (1)
Luke Johnson 700 000 $ (1)
Travis Boyd 700 000 $ (1)
Total Pro Players25
Salary Commitment
Year 2020 : 61 174 783 $
Year 2021 : 39 757 367 $
Year 2022 : 27 512 366 $
Year 2023 : 17 712 366 $
Salary Average Commitment
Year 2020 : 61 714 389 $
Year 2021 : 40 296 973 $
Year 2022 : 28 051 972 $
Year 2023 : 18 251 972 $
Salary Cap with 1 Way Contract
Year 2020 : 61 174 783 $
Year 2021 : 39 757 367 $
Year 2022 : 27 512 366 $
Year 2023 : 17 712 366 $

Farm Players Salaries

Calvin Pickard 75 000 $ (1)
Total Farm Players1
Salary Commitment
Year 2020 : 75 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 75 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - 100 $ - 5 881 - 98,01%
Level 2: 5000 - 60 $ - 4 961 - 99,22%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 3448 - 20 $ - 3 448 - 100,00%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :17448

Income

Home Games Left7
Average Attendance - %17 290 - 99,09%
Average Income per Game624 607 $
Year to Date Revenue13 116 756 $

Expense

Pro Players Total Salaries78 109 957 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses63 426 460 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date63 025 590 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 372 252 $
Pro Remaining Season Days23
Pro Expenses Per Days677 672 $
Pro Estimated Expenses15 586 456 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 586 456 $
Estimated Season Salary Cap78 512 916 $
Estimate Under Maximum Salary Cap of 81 500 000 $2 987 084 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 20 512 916 $
Current Bank Account410 275 698 $
Projected Bank Account399 061 494 $

Pro Players Salaries

Phil Kessel 8 000 000 $ (2)
Ryan Johansen 8 000 000 $ (5)
Max Pacioretty 7 000 000 $ (3)
Alex DeBrincat 6 400 000 $ (3)
Timo Meier 6 000 000 $ (3)
Esa Lindell 5 800 000 $ (5)
Marc Staal 5 700 000 $ (1)
TJ Brodie 5 000 000 $ (4)
Rasmus Andersson 4 550 000 $ (6)
Thomas Greiss 3 600 000 $ (2)
Joel Edmundson 3 500 000 $ (4)
Adam Lowry (Out of Payroll) 2 916 666 $ (1)
Jesper Bratt 2 750 000 $ (2)
Jordan Greenway 2 100 000 $ (2)
Marcus Sorensen 1 500 000 $ (1)
David Kampf 1 000 000 $ (1)
Jack Hughes 925 000 $ (2)
Lias Andersson 894 166 $ (1)
Kevin Stenlund 874 125 $ (1)
Janne Kuokkanen 811 666 $ (1)
Nicolas Hague 791 667 $ (2)
Alexander True 763 333 $ (1)
Dylan Sikura 750 000 $ (1)
Cory Schneider 700 000 $ (1)
Paul LaDue 700 000 $ (1)
Total Pro Players25
Salary Commitment
Year 2020 : 81 026 623 $
Year 2021 : 64 416 667 $
Year 2022 : 46 250 000 $
Year 2023 : 26 850 000 $
Salary Average Commitment
Year 2020 : 81 026 623 $
Year 2021 : 64 416 667 $
Year 2022 : 46 250 000 $
Year 2023 : 26 850 000 $
Salary Cap with 1 Way Contract
Year 2020 : 81 026 623 $
Year 2021 : 64 416 667 $
Year 2022 : 46 250 000 $
Year 2023 : 26 850 000 $

Farm Players Salaries

Louis Domingue 70 000 $ (1)
Michael Dal Colle 70 000 $ (1)
Total Farm Players2
Salary Commitment
Year 2020 : 140 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 140 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - 100 $ - 5 848 - 97,47%
Level 2: 5000 - 60 $ - 4 942 - 98,84%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 985 - 99,62%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %17 775 - 98,75%
Average Income per Game627 816 $
Year to Date Revenue14 439 772 $

Expense

Pro Players Total Salaries63 870 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses55 857 413 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date55 456 536 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 139 081 $
Pro Remaining Season Days23
Pro Expenses Per Days554 914 $
Pro Estimated Expenses12 763 022 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses12 763 022 $
Estimated Season Salary Cap68 120 405 $
Estimate Under Maximum Salary Cap of 81 500 000 $13 379 595 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 10 120 405 $
Current Bank Account389 778 403 $
Projected Bank Account380 154 462 $

Pro Players Salaries

Nico Hischier 7 250 000 $ (7)
Nikolaj Ehlers 6 000 000 $ (5)
Andrew Ladd 5 500 000 $ (3)
Noah Hanifin (Out of Payroll) 4 950 000 $ (4)
Elias Lindholm 4 850 000 $ (4)
Alex Tuch 4 750 000 $ (6)
Vincent Trocheck 4 750 000 $ (2)
Nikita Zaitsev 4 500 000 $ (4)
Nick Bonino 4 100 000 $ (1)
Brett Connolly 3 500 000 $ (3)
Petr Mrazek 3 125 000 $ (1)
Patrik Nemeth 3 000 000 $ (1)
Marcus Foligno 2 875 000 $ (1)
John Moore 2 750 000 $ (3)
Ilya Mikheyev 1 645 000 $ (2)
Cody Ceci 1 250 000 $ (1)
Nicolas Deslauriers 1 000 000 $ (2)
Trevor van Riemsdyk 800 000 $ (1)
Tucker Poolman 775 000 $ (1)
Dan Vladar 750 000 $ (3)
Dylan Gambrell 700 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2020 : 68 820 000 $
Year 2021 : 52 195 000 $
Year 2022 : 44 800 000 $
Year 2023 : 32 300 000 $
Salary Average Commitment
Year 2020 : 68 820 000 $
Year 2021 : 52 195 000 $
Year 2022 : 44 800 000 $
Year 2023 : 32 300 000 $
Salary Cap with 1 Way Contract
Year 2020 : 68 820 000 $
Year 2021 : 52 195 000 $
Year 2022 : 44 800 000 $
Year 2023 : 32 300 000 $

Farm Players Salaries

Laurent Brossoit 150 000 $ (1)
Bobby Ryan 100 000 $ (1)
Carl Dahlstrom 85 000 $ (1)
Jeremy Lauzon 85 000 $ (2)
Rasmus Asplund 84 500 $ (1)
David Gustafsson 81 750 $ (2)
Lucas Carlsson 79 250 $ (1)
Vinni Lettieri 75 000 $ (1)
Tyrell Goulbourne 70 000 $ (1)
Joseph Blandisi 70 000 $ (1)
Max McCormick 70 000 $ (1)
Total Farm Players11
Salary Commitment
Year 2020 : 950 500 $
Year 2021 : 166 750 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 950 500 $
Year 2021 : 166 750 $
Year 2022 : 0 $
Year 2023 : 0 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 95 $ - 5 867 - 97,78%
Level 2: 5000 - 60 $ - 4 873 - 97,45%
Level 3: 4050 - 25 $ - 2 689 - 66,40%
Level 4: 4000 - 20 $ - 3 993 - 99,83%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :20050

Income

Home Games Left7
Average Attendance - %18 422 - 91,88%
Average Income per Game610 362 $
Year to Date Revenue12 817 599 $

Expense

Pro Players Total Salaries75 940 356 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses60 036 690 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date59 635 820 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 272 533 $
Pro Remaining Season Days23
Pro Expenses Per Days658 969 $
Pro Estimated Expenses15 156 287 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 156 287 $
Estimated Season Salary Cap74 692 954 $
Estimate Under Maximum Salary Cap of 81 500 000 $6 807 046 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 16 692 954 $
Current Bank Account161 225 521 $
Projected Bank Account150 341 767 $

Pro Players Salaries

Artemi Panarin 11 642 860 $ (6)
Marc-Edouard Vlasic 7 000 000 $ (6)
Mika Zibanejad 5 350 000 $ (2)
Danny Dekeyser 5 000 000 $ (2)
Nazem Kadri 4 500 000 $ (2)
Nikita Gusev 4 500 000 $ (1)
Alex Killorn 4 450 000 $ (3)
Kevin Shattenkirk 3 900 000 $ (3)
Micheal Ferland 3 500 000 $ (3)
Cal Clutterbuck 3 500 000 $ (2)
Philipp Grubauer 3 333 333 $ (1)
Valtteri Filppula 3 000 000 $ (1)
Sean Walker 2 650 000 $ (4)
Michal Kempny 2 500 000 $ (2)
Mark Borowiecki 2 000 000 $ (2)
Troy Stecher 1 700 000 $ (2)
Henrik Lundqvist 1 500 000 $ (1)
Juuso Riikola 1 150 000 $ (2)
Adam Erne 997 500 $ (1)
Michael McLeod 863 333 $ (1)
Dillon Dube 778 333 $ (1)
Yakov Trenin 725 000 $ (2)
Jonny Brodzinski 700 000 $ (1)
Nick Paul 700 000 $ (1)
Total Pro Players24
Salary Commitment
Year 2020 : 75 940 356 $
Year 2021 : 59 567 857 $
Year 2022 : 33 142 857 $
Year 2023 : 21 292 857 $
Salary Average Commitment
Year 2020 : 75 940 356 $
Year 2021 : 59 567 857 $
Year 2022 : 33 142 857 $
Year 2023 : 21 292 857 $
Salary Cap with 1 Way Contract
Year 2020 : 75 940 356 $
Year 2021 : 59 567 857 $
Year 2022 : 33 142 857 $
Year 2023 : 21 292 857 $

Farm Players Salaries

Eric Robinson 97 500 $ (2)
Libor Hajek 83 333 $ (1)
Ben Gleason 76 167 $ (1)
Sam Montembeault 70 000 $ (1)
Alex Lyon 70 000 $ (1)
Sheldon Rempal 70 000 $ (1)
Gemel Smith 70 000 $ (1)
Total Farm Players7
Salary Commitment
Year 2020 : 537 000 $
Year 2021 : 97 500 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 537 000 $
Year 2021 : 97 500 $
Year 2022 : 0 $
Year 2023 : 0 $

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - 100 $ - 5 916 - 98,60%
Level 2: 5007 - 60 $ - 4 926 - 98,37%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 990 - 99,76%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18007

Income

Home Games Left5
Average Attendance - %17 832 - 99,03%
Average Income per Game630 832 $
Year to Date Revenue14 509 131 $

Expense

Pro Players Total Salaries70 824 999 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses62 001 677 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date61 600 802 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 154 159 $
Pro Remaining Season Days23
Pro Expenses Per Days614 871 $
Pro Estimated Expenses14 142 033 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses14 142 033 $
Estimated Season Salary Cap75 643 682 $
Estimate Under Maximum Salary Cap of 81 500 000 $5 856 318 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 17 643 682 $
Current Bank Account222 470 586 $
Projected Bank Account211 482 712 $

Pro Players Salaries

Thomas Chabot 8 000 000 $ (8)
Jason Zucker 5 500 000 $ (3)
Gustav Nyquist 5 500 000 $ (3)
Pierre-Luc Dubois 5 000 000 $ (2)
Jakob Chychrun 4 600 000 $ (5)
Jake Allen 4 350 000 $ (1)
Brian Dumoulin 4 100 000 $ (3)
Brenden Dillon 3 900 000 $ (4)
Casey Cizikas 3 350 000 $ (1)
Anton Khudobin 3 333 333 $ (3)
Radek Faksa 3 250 000 $ (5)
Pavel Buchnevich 3 250 000 $ (1)
Ondrej Kase (Out of Payroll) 2 600 000 $ (1)
Ethan Bear 2 000 000 $ (2)
Ryan Donato 1 900 000 $ (1)
Luke Glendening 1 800 000 $ (1)
Anders Bjork 1 600 000 $ (3)
Juuse Saros 1 500 000 $ (1)
Zach Sanford 1 500 000 $ (1)
Josh Archibald 1 500 000 $ (2)
Ivan Barbashev 1 475 000 $ (1)
Andrei Svechnikov 925 000 $ (1)
Alexandre Texier 897 500 $ (1)
Miro Heiskanen 894 166 $ (1)
Joe Hicketts 700 000 $ (1)
Total Pro Players25
Salary Commitment
Year 2020 : 73 424 999 $
Year 2021 : 48 283 333 $
Year 2022 : 39 783 333 $
Year 2023 : 19 750 000 $
Salary Average Commitment
Year 2020 : 73 424 999 $
Year 2021 : 48 283 333 $
Year 2022 : 39 783 333 $
Year 2023 : 19 750 000 $
Salary Cap with 1 Way Contract
Year 2020 : 73 424 999 $
Year 2021 : 48 283 333 $
Year 2022 : 39 783 333 $
Year 2023 : 19 750 000 $

Farm Players Salaries

Matthew Highmore 72 500 $ (2)
Daniel Brickley 70 000 $ (1)
Andrew Agozzino 70 000 $ (1)
Total Farm Players3
Salary Commitment
Year 2020 : 212 500 $
Year 2021 : 72 500 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 212 500 $
Year 2021 : 72 500 $
Year 2022 : 0 $
Year 2023 : 0 $

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - 200 $ - 3 110 - 51,83%
Level 2: 5000 - 80 $ - 4 766 - 95,32%
Level 3: 2000 - 60 $ - 2 000 - 100,00%
Level 4: 4000 - 30 $ - 3 967 - 99,18%
Luxury : 1000 - 300 $ - 816 - 81,61%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %14 659 - 81,44%
Average Income per Game758 391 $
Year to Date Revenue17 442 995 $

Expense

Pro Players Total Salaries81 683 333 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses65 053 917 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date64 653 007 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 791 955 $
Pro Remaining Season Days23
Pro Expenses Per Days708 477 $
Pro Estimated Expenses16 294 971 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses16 294 971 $
Estimated Season Salary Cap80 848 848 $
Estimate Under Maximum Salary Cap of 81 500 000 $651 152 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 22 848 848 $
Current Bank Account254 993 425 $
Projected Bank Account242 490 409 $

Pro Players Salaries

Jamie Benn 9 500 000 $ (5)
Ryan Getzlaf 8 250 000 $ (1)
Travis Zajac 5 750 000 $ (1)
Anton Stralman 5 500 000 $ (2)
Mikael Backlund 5 350 000 $ (4)
Kevin Labanc 4 725 000 $ (4)
Marcus Johansson 4 500 000 $ (1)
Olli Maatta 4 083 333 $ (2)
Victor Rask 4 000 000 $ (2)
Alec Martinez 4 000 000 $ (1)
Colin Miller 3 875 000 $ (2)
Andreas Johnsson 3 400 000 $ (3)
Jakub Vrana 3 350 000 $ (1)
Miles Wood 2 750 000 $ (2)
Anthony Beauvillier 2 100 000 $ (1)
Brett Kulak 1 850 000 $ (2)
Dean Kukan 1 650 000 $ (2)
Wayne Simmonds 1 500 000 $ (1)
Casey DeSmith 1 250 000 $ (2)
Ilya Samsonov 925 000 $ (1)
Nic Petan 775 000 $ (1)
Derrick Pouliot 700 000 $ (1)
Jarred Tinordi 700 000 $ (1)
Matt Roy 700 000 $ (1)
Austin Czarnik 500 000 $ (1)
Total Pro Players25
Salary Commitment
Year 2020 : 81 683 333 $
Year 2021 : 47 933 333 $
Year 2022 : 22 975 000 $
Year 2023 : 19 575 000 $
Salary Average Commitment
Year 2020 : 81 683 333 $
Year 2021 : 47 933 333 $
Year 2022 : 22 975 000 $
Year 2023 : 19 575 000 $
Salary Cap with 1 Way Contract
Year 2020 : 81 683 333 $
Year 2021 : 47 933 333 $
Year 2022 : 22 975 000 $
Year 2023 : 19 575 000 $

Farm Players Salaries

Trent Frederic 92 500 $ (1)
Filip Chlapik 73 500 $ (1)
Alexandre Carrier 73 333 $ (3)
Yannick Weber 70 000 $ (1)
Dominic Toninato 70 000 $ (1)
Colin Blackwell 50 000 $ (1)
Total Farm Players6
Salary Commitment
Year 2020 : 429 333 $
Year 2021 : 73 333 $
Year 2022 : 73 333 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 429 333 $
Year 2021 : 73 333 $
Year 2022 : 73 333 $
Year 2023 : 0 $

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - 120 $ - 5 653 - 94,22%
Level 2: 5000 - 80 $ - 4 811 - 96,21%
Level 3: 2000 - 50 $ - 2 000 - 100,00%
Level 4: 4532 - 35 $ - 4 039 - 89,12%
Luxury : 1000 - 300 $ - 824 - 82,35%
Total Capacity :18532

Income

Home Games Left5
Average Attendance - %17 326 - 93,49%
Average Income per Game791 326 $
Year to Date Revenue18 200 496 $

Expense

Pro Players Total Salaries79 583 333 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses63 784 791 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date63 383 954 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 956 630 $
Pro Remaining Season Days23
Pro Expenses Per Days690 374 $
Pro Estimated Expenses15 878 602 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 878 602 $
Estimated Season Salary Cap79 163 403 $
Estimate Under Maximum Salary Cap of 81 500 000 $2 336 597 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 21 163 403 $
Current Bank Account249 300 809 $
Projected Bank Account237 378 837 $

Pro Players Salaries

Anze Kopitar 10 000 000 $ (4)
Logan Couture 8 000 000 $ (7)
Clayton Keller 7 150 000 $ (8)
Ryan Ellis 6 250 000 $ (7)
Colton Parayko 5 500 000 $ (2)
Frederik Andersen 5 000 000 $ (1)
Brandon Sutter 4 375 000 $ (1)
Viktor Arvidsson 4 250 000 $ (4)
Brett Pesce 4 025 000 $ (4)
Mike Hoffman 4 000 000 $ (1)
Dominik Kubalik 3 700 000 $ (2)
Kasperi Kapanen 3 200 000 $ (2)
Roope Hintz 3 150 000 $ (3)
Jordie Benn 2 000 000 $ (1)
Pavel Francouz 2 000 000 $ (2)
Braydon Coburn 1 700 000 $ (1)
Carter Rowney 1 133 333 $ (1)
John Marino 925 000 $ (1)
Adam Fox 925 000 $ (2)
Par Lindholm 850 000 $ (1)
Teddy Blueger 750 000 $ (1)
Riley Sheahan 700 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2020 : 79 583 333 $
Year 2021 : 58 150 000 $
Year 2022 : 42 825 000 $
Year 2023 : 39 675 000 $
Salary Average Commitment
Year 2020 : 79 583 333 $
Year 2021 : 58 150 000 $
Year 2022 : 42 825 000 $
Year 2023 : 39 675 000 $
Salary Cap with 1 Way Contract
Year 2020 : 79 583 333 $
Year 2021 : 58 150 000 $
Year 2022 : 42 825 000 $
Year 2023 : 39 675 000 $

Farm Players Salaries

Matt Martin 150 000 $ (4)
Josh Brown 120 000 $ (2)
Sam Steel 86 333 $ (1)
Timothy Liljegren 86 333 $ (1)
Erik Brannstrom 86 333 $ (2)
Otto Koivula 78 667 $ (1)
Nico Sturm 72 500 $ (2)
Total Farm Players7
Salary Commitment
Year 2020 : 680 166 $
Year 2021 : 428 833 $
Year 2022 : 150 000 $
Year 2023 : 150 000 $
Salary Average Commitment
Year 2020 : 651 499 $
Year 2021 : 428 833 $
Year 2022 : 150 000 $
Year 2023 : 150 000 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - 100 $ - 5 777 - 96,28%
Level 2: 5000 - 60 $ - 4 961 - 99,21%
Level 3: 2058 - 35 $ - 2 058 - 100,00%
Level 4: 4000 - 20 $ - 3 990 - 99,76%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18058

Income

Home Games Left5
Average Attendance - %17 786 - 98,49%
Average Income per Game625 855 $
Year to Date Revenue14 394 660 $

Expense

Pro Players Total Salaries63 871 666 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 537 199 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date53 136 365 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 129 274 $
Pro Remaining Season Days23
Pro Expenses Per Days554 928 $
Pro Estimated Expenses12 763 344 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses12 763 344 $
Estimated Season Salary Cap65 800 579 $
Estimate Under Maximum Salary Cap of 81 500 000 $15 699 421 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 7 800 579 $
Current Bank Account198 121 967 $
Projected Bank Account188 487 897 $

Pro Players Salaries

Loui Eriksson 6 000 000 $ (2)
Milan Lucic 6 000 000 $ (3)
Anthony Mantha 5 700 000 $ (4)
Tomas Tatar 5 300 000 $ (1)
Jordan Binnington 4 400 000 $ (1)
Devan Dubnyk 4 333 333 $ (1)
Nick Bjugstad 4 100 000 $ (1)
Tyler Bertuzzi 3 500 000 $ (1)
Chris Tierney 3 500 000 $ (2)
Jay Beagle 3 000 000 $ (2)
Radim Simek 2 250 000 $ (4)
Sami Vatanen 2 000 000 $ (1)
Garnet Hathaway 1 500 000 $ (3)
Andrej Sekera 1 500 000 $ (2)
Connor Carrick 1 500 000 $ (1)
Tomas Nosek 1 250 000 $ (1)
Nicolas Aube-Kubel 1 075 000 $ (2)
Ben Hutton 950 000 $ (1)
Rhett Gardner 925 000 $ (1)
Blake Lizotte 925 000 $ (1)
Mario Ferraro 925 000 $ (2)
Dennis Gilbert 925 000 $ (1)
Nick Suzuki 863 333 $ (2)
Nic Dowd 750 000 $ (2)
Matt Irwin 700 000 $ (1)
Total Pro Players25
Salary Commitment
Year 2020 : 63 871 666 $
Year 2021 : 33 063 333 $
Year 2022 : 15 450 000 $
Year 2023 : 7 950 000 $
Salary Average Commitment
Year 2020 : 63 871 665 $
Year 2021 : 33 063 333 $
Year 2022 : 15 450 000 $
Year 2023 : 7 950 000 $
Salary Cap with 1 Way Contract
Year 2020 : 63 871 666 $
Year 2021 : 33 063 333 $
Year 2022 : 15 450 000 $
Year 2023 : 7 950 000 $

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 2020 : 0 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 0 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - 100 $ - 5 833 - 97,22%
Level 2: 5000 - 60 $ - 4 927 - 98,55%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 2839 - 20 $ - 2 839 - 100,00%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :16839

Income

Home Games Left4
Average Attendance - %16 600 - 98,58%
Average Income per Game614 938 $
Year to Date Revenue14 758 516 $

Expense

Pro Players Total Salaries64 488 332 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses51 291 087 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date50 890 198 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 459 753 $
Pro Remaining Season Days23
Pro Expenses Per Days560 244 $
Pro Estimated Expenses12 885 612 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses12 885 612 $
Estimated Season Salary Cap63 676 680 $
Estimate Under Maximum Salary Cap of 81 500 000 $17 823 320 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 5 676 680 $
Current Bank Account210 860 917 $
Projected Bank Account200 435 058 $

Pro Players Salaries

Keith Yandle 6 350 000 $ (3)
Nick Foligno 5 500 000 $ (1)
Josh Bailey 5 000 000 $ (4)
Pekka Rinne 5 000 000 $ (1)
Tyler Bozak 5 000 000 $ (1)
Justin Schultz 4 000 000 $ (2)
Kris Russell 4 000 000 $ (1)
Joonas Donskoi 3 900 000 $ (3)
Sven Baertschi 3 366 666 $ (1)
Andrew Cogliano 3 250 000 $ (1)
Jonathan Bernier 3 000 000 $ (1)
Jake Virtanen 2 550 000 $ (2)
Stephen Johns 2 350 000 $ (1)
Pierre-Edouard Bellemare 1 800 000 $ (1)
Scott Harrington 1 633 333 $ (2)
Mike Reilly 1 500 000 $ (1)
Joel Eriksson Ek 1 487 500 $ (1)
Christian Fischer 1 000 000 $ (2)
Cody Glass 863 333 $ (2)
Curtis Lazar 800 000 $ (2)
Xavier Ouellet 737 500 $ (2)
Chris Bigras 700 000 $ (1)
Guillaume Brisebois 700 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2020 : 64 488 332 $
Year 2021 : 26 834 166 $
Year 2022 : 15 250 000 $
Year 2023 : 5 000 000 $
Salary Average Commitment
Year 2020 : 64 488 332 $
Year 2021 : 26 834 166 $
Year 2022 : 15 250 000 $
Year 2023 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 64 488 332 $
Year 2021 : 26 834 166 $
Year 2022 : 15 250 000 $
Year 2023 : 5 000 000 $

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 2020 : 0 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 0 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 6000 - 98 $ - 5 921 - 98,68%
Level 2: 5000 - 60 $ - 4 912 - 98,24%
Level 3: 5250 - 30 $ - 2 694 - 51,32%
Level 4: 4000 - 20 $ - 3 992 - 99,79%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :21250

Income

Home Games Left6
Average Attendance - %18 519 - 87,15%
Average Income per Game630 159 $
Year to Date Revenue13 863 503 $

Expense

Pro Players Total Salaries75 200 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses57 275 613 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date56 874 769 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 780 955 $
Pro Remaining Season Days23
Pro Expenses Per Days652 586 $
Pro Estimated Expenses15 009 478 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 009 478 $
Estimated Season Salary Cap71 785 117 $
Estimate Under Maximum Salary Cap of 81 500 000 $9 714 883 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 13 785 117 $
Current Bank Account400 471 358 $
Projected Bank Account389 242 835 $

Pro Players Salaries

Jeff Skinner 9 000 000 $ (7)
Joe Pavelski 7 000 000 $ (2)
Johnny Gaudreau 6 750 000 $ (2)
Cam Fowler 6 500 000 $ (6)
Jordan Staal 6 000 000 $ (3)
Brock Nelson 6 000 000 $ (5)
Niklas Hjalmarsson 5 000 000 $ (1)
Mikko Koskinen 4 500 000 $ (2)
Zack Smith 3 250 000 $ (1)
Brandon Carlo 2 850 000 $ (1)
Danton Heinen 2 800 000 $ (1)
Greg Pateryn 2 250 000 $ (1)
Cody Eakin 2 250 000 $ (2)
Tyler Pitlick 1 750 000 $ (2)
Troy Terry 1 450 000 $ (3)
Connor Clifton 1 000 000 $ (3)
Sam Gagner 850 000 $ (1)
Taro Hirose 825 000 $ (1)
Keith Kinkaid 825 000 $ (2)
Kyle Capobianco 775 000 $ (2)
Zac Dalpe 750 000 $ (1)
Seth Griffith 725 000 $ (2)
Frederick Gaudreau 700 000 $ (1)
Brad Hunt 700 000 $ (1)
Devin Shore 700 000 $ (1)
Total Pro Players25
Salary Commitment
Year 2020 : 75 200 000 $
Year 2021 : 54 525 000 $
Year 2022 : 29 950 000 $
Year 2023 : 21 500 000 $
Salary Average Commitment
Year 2020 : 75 200 000 $
Year 2021 : 54 525 000 $
Year 2022 : 29 950 000 $
Year 2023 : 21 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 75 200 000 $
Year 2021 : 54 525 000 $
Year 2022 : 29 950 000 $
Year 2023 : 21 500 000 $

Farm Players Salaries

Austin Wagner 113 333 $ (3)
Kevin Boyle 77 500 $ (1)
Total Farm Players2
Salary Commitment
Year 2020 : 190 833 $
Year 2021 : 113 333 $
Year 2022 : 113 333 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 190 833 $
Year 2021 : 113 333 $
Year 2022 : 113 333 $
Year 2023 : 0 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - 110 $ - 5 743 - 95,72%
Level 2: 5000 - 66 $ - 4 821 - 96,41%
Level 3: 2118 - 40 $ - 2 118 - 100,00%
Level 4: 4000 - 25 $ - 3 985 - 99,63%
Luxury : 1000 - 300 $ - 832 - 83,25%
Total Capacity :18118

Income

Home Games Left7
Average Attendance - %17 500 - 96,59%
Average Income per Game705 839 $
Year to Date Revenue14 822 623 $

Expense

Pro Players Total Salaries79 025 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses60 496 796 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date60 095 938 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 940 874 $
Pro Remaining Season Days23
Pro Expenses Per Days685 560 $
Pro Estimated Expenses15 767 880 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 767 880 $
Estimated Season Salary Cap75 764 688 $
Estimate Under Maximum Salary Cap of 81 500 000 $5 735 312 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 17 764 688 $
Current Bank Account286 692 129 $
Projected Bank Account275 865 123 $

Pro Players Salaries

Leon Draisaitl 8 500 000 $ (5)
John Carlson 8 000 000 $ (6)
Erik Johnson 6 000 000 $ (3)
Tyler Myers 6 000 000 $ (4)
Cam Atkinson 5 875 000 $ (5)
T.J. Oshie 5 750 000 $ (5)
Jordan Eberle 5 500 000 $ (4)
Shea Theodore 5 200 000 $ (5)
Sean Couturier 4 333 333 $ (2)
Elvis Merzlikins 4 000 000 $ (2)
Carter Hutton 2 750 000 $ (1)
Carson Soucy 2 750 000 $ (3)
Alex Iafallo 2 425 000 $ (1)
Pavel Zacha 2 250 000 $ (2)
Jesper Fast 2 000 000 $ (3)
Ryan Hartman 1 900 000 $ (1)
Noel Acciari 1 666 667 $ (2)
Tyler Motte 1 225 000 $ (2)
Nate Thompson 750 000 $ (1)
Carl Grundstrom 725 000 $ (2)
Madison Bowey 725 000 $ (2)
Michael Del Zotto 700 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2020 : 79 025 000 $
Year 2021 : 70 500 000 $
Year 2022 : 55 575 000 $
Year 2023 : 44 825 000 $
Salary Average Commitment
Year 2020 : 79 024 999 $
Year 2021 : 70 499 999 $
Year 2022 : 55 575 000 $
Year 2023 : 44 825 000 $
Salary Cap with 1 Way Contract
Year 2020 : 79 025 000 $
Year 2021 : 70 500 000 $
Year 2022 : 55 575 000 $
Year 2023 : 44 825 000 $

Farm Players Salaries

Kurtis MacDermid 87 500 $ (2)
Brandon Pirri 77 500 $ (1)
Kenny Agostino 73 750 $ (1)
Jon Gillies 70 000 $ (1)
Antoine Bibeau 70 000 $ (1)
Steven Fogarty 70 000 $ (1)
Scott Sabourin 70 000 $ (1)
Frederik Gauthier 70 000 $ (1)
Ben Harpur 70 000 $ (1)
Total Farm Players9
Salary Commitment
Year 2020 : 658 750 $
Year 2021 : 87 500 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 658 750 $
Year 2021 : 87 500 $
Year 2022 : 0 $
Year 2023 : 0 $

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 999 $ - 2 400 - 40,00%
Level 2: 5000 - 998 $ - 2 000 - 40,00%
Level 3: 2000 - 997 $ - 800 - 40,00%
Level 4: 4000 - 996 $ - 1 600 - 40,00%
Luxury : 1000 - 999 $ - 400 - 40,00%
Total Capacity :18000

Income

Home Games Left8
Average Attendance - %7 200 - 40,00%
Average Income per Game3 664 044 $
Year to Date Revenue73 280 880 $

Expense

Pro Players Total Salaries83 038 462 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses63 415 296 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date63 014 455 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 312 352 $
Pro Remaining Season Days23
Pro Expenses Per Days720 159 $
Pro Estimated Expenses16 563 657 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses16 563 657 $
Estimated Season Salary Cap79 478 982 $
Estimate Under Maximum Salary Cap of 81 500 000 $2 021 018 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 21 478 982 $
Current Bank Account752 656 576 $
Projected Bank Account765 405 271 $

Pro Players Salaries

John Tavares 11 000 000 $ (5)
Evander Kane 7 000 000 $ (5)
Alexander Radulov 6 250 000 $ (2)
Matt Murray 6 250 000 $ (4)
Duncan Keith 5 538 462 $ (3)
Alex Goligoski 5 475 000 $ (1)
Patric Hornqvist 5 300 000 $ (3)
John Klingberg 4 250 000 $ (2)
Tyson Barrie 3 750 000 $ (1)
Cam Talbot 3 666 667 $ (3)
Craig Smith 3 100 000 $ (3)
Victor Olofsson 3 050 000 $ (2)
Dylan DeMelo 3 000 000 $ (4)
Frank Vatrano 2 533 333 $ (2)
Radko Gudas 2 500 000 $ (3)
Blake Coleman 1 800 000 $ (1)
Austin Watson 1 500 000 $ (3)
Sean Kuraly 1 275 000 $ (1)
Pierre Engvall 1 250 000 $ (2)
Alex Galchenyuk 1 050 000 $ (1)
Matt Benning 1 000 000 $ (2)
Barclay Goodrow 925 000 $ (1)
Josh Leivo 875 000 $ (1)
Dylan McIlrath 700 000 $ (1)
Total Pro Players24
Salary Commitment
Year 2020 : 83 038 462 $
Year 2021 : 67 188 462 $
Year 2022 : 48 855 129 $
Year 2023 : 27 250 000 $
Salary Average Commitment
Year 2020 : 83 038 462 $
Year 2021 : 67 188 462 $
Year 2022 : 48 855 129 $
Year 2023 : 27 250 000 $
Salary Cap with 1 Way Contract
Year 2020 : 83 038 462 $
Year 2021 : 67 188 462 $
Year 2022 : 48 855 129 $
Year 2023 : 27 250 000 $

Farm Players Salaries

Gilles Senn 81 750 $ (1)
Nick Caamano 78 333 $ (1)
Martin Frk 72 500 $ (2)
Landon Bow 70 000 $ (1)
Oscar Dansk 70 000 $ (1)
Kurtis Gabriel 70 000 $ (1)
Total Farm Players6
Salary Commitment
Year 2020 : 442 583 $
Year 2021 : 72 500 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 442 583 $
Year 2021 : 72 500 $
Year 2022 : 0 $
Year 2023 : 0 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6000 - 100 $ - 5 816 - 96,94%
Level 2: 5000 - 70 $ - 4 879 - 97,58%
Level 3: 5273 - 37 $ - 2 713 - 51,45%
Level 4: 4000 - 30 $ - 3 955 - 98,88%
Luxury : 1000 - 210 $ - 1 000 - 100,00%
Total Capacity :21273

Income

Home Games Left5
Average Attendance - %18 363 - 86,32%
Average Income per Game689 606 $
Year to Date Revenue15 860 946 $

Expense

Pro Players Total Salaries80 460 666 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses64 015 933 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date63 615 098 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 448 032 $
Pro Remaining Season Days23
Pro Expenses Per Days697 937 $
Pro Estimated Expenses16 052 551 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses16 052 551 $
Estimated Season Salary Cap79 568 496 $
Estimate Under Maximum Salary Cap of 81 500 000 $1 931 504 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 21 568 496 $
Current Bank Account318 258 708 $
Projected Bank Account305 654 189 $

Pro Players Salaries

Sergei Bobrovsky 10 000 000 $ (6)
Nikita Kucherov 9 500 000 $ (7)
Roman Josi 9 059 000 $ (8)
Steven Stamkos 8 500 000 $ (4)
Mark Giordano 6 750 000 $ (2)
Filip Forsberg 6 000 000 $ (2)
Aleksander Barkov 5 900 000 $ (2)
Reilly Smith 5 000 000 $ (2)
Mattias Ekholm 3 750 000 $ (2)
Jake McCabe 2 850 000 $ (1)
Valeri Nichushkin 2 500 000 $ (2)
Zach Hyman 2 250 000 $ (1)
Curtis McElhinney 1 700 000 $ (1)
Emil Bemstrom 925 000 $ (2)
Steven Kampfer 800 000 $ (1)
Hudson Fasching 737 500 $ (1)
Daniel Sprong 725 000 $ (2)
Filip Hronek 714 166 $ (1)
Miikka Salomaki 700 000 $ (1)
Fredrik Claesson 700 000 $ (1)
Brett Ritchie 700 000 $ (1)
A.J. Greer 700 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2020 : 80 460 666 $
Year 2021 : 68 609 000 $
Year 2022 : 37 059 000 $
Year 2023 : 37 059 000 $
Salary Average Commitment
Year 2020 : 80 460 666 $
Year 2021 : 68 609 000 $
Year 2022 : 37 059 000 $
Year 2023 : 37 059 000 $
Salary Cap with 1 Way Contract
Year 2020 : 80 460 666 $
Year 2021 : 68 609 000 $
Year 2022 : 37 059 000 $
Year 2023 : 37 059 000 $

Farm Players Salaries

Alex Formenton 75 333 $ (1)
Total Farm Players1
Salary Commitment
Year 2020 : 75 333 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 75 333 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameSummit Arena
Level 1: 6000 - 80 $ - 5 986 - 99,77%
Level 2: 5000 - 55 $ - 4 955 - 99,10%
Level 3: 2000 - 40 $ - 2 000 - 100,00%
Level 4: 4000 - 30 $ - 3 954 - 98,86%
Luxury : 1000 - 250 $ - 969 - 96,90%
Total Capacity :18000

Income

Home Games Left6
Average Attendance - %17 865 - 99,25%
Average Income per Game608 072 $
Year to Date Revenue13 377 583 $

Expense

Pro Players Total Salaries82 990 475 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses65 235 257 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date64 834 416 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 648 432 $
Pro Remaining Season Days23
Pro Expenses Per Days719 745 $
Pro Estimated Expenses16 554 135 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses16 554 135 $
Estimated Season Salary Cap81 289 421 $
Estimate Under Maximum Salary Cap of 81 500 000 $210 579 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 23 289 421 $
Current Bank Account396 593 918 $
Projected Bank Account383 688 215 $

Pro Players Salaries

Patrick Kane 10 500 000 $ (3)
Sidney Crosby 8 700 000 $ (4)
Shea Weber 7 857 143 $ (6)
Matthew Tkachuk 7 000 000 $ (2)
Brayden Point 6 750 000 $ (2)
Patrice Bergeron 6 500 000 $ (2)
Brad Marchand 6 125 000 $ (5)
Jonathan Drouin 5 500 000 $ (3)
Damon Severson 4 166 666 $ (3)
Mathieu Perreault 4 125 000 $ (1)
Joel Armia 2 600 000 $ (1)
Anders Nilsson 2 600 000 $ (1)
Jaroslav Halak 2 250 000 $ (1)
Jordan Martinook 2 000 000 $ (1)
Dominik Kahun 975 000 $ (1)
Josh Norris 925 000 $ (2)
Dante Fabbro 925 000 $ (1)
Quinn Hughes 916 667 $ (1)
Robert Thomas 894 166 $ (1)
Cale Makar 880 833 $ (1)
Luca Sbisa 800 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2020 : 82 990 475 $
Year 2021 : 64 023 809 $
Year 2022 : 42 848 809 $
Year 2023 : 22 682 143 $
Salary Average Commitment
Year 2020 : 82 990 476 $
Year 2021 : 64 023 810 $
Year 2022 : 42 848 810 $
Year 2023 : 22 682 144 $
Salary Cap with 1 Way Contract
Year 2020 : 82 990 475 $
Year 2021 : 64 023 809 $
Year 2022 : 42 848 809 $
Year 2023 : 22 682 143 $

Farm Players Salaries

Jordan Oesterle 140 000 $ (1)
Noah Gregor 85 000 $ (1)
Total Farm Players2
Salary Commitment
Year 2020 : 225 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 225 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 6000 - 82 $ - 5 957 - 99,28%
Level 2: 5000 - 47 $ - 5 000 - 100,00%
Level 3: 3040 - 23 $ - 2 705 - 88,99%
Level 4: 4000 - 14 $ - 3 985 - 99,63%
Luxury : 1000 - 175 $ - 1 000 - 100,00%
Total Capacity :19040

Income

Home Games Left6
Average Attendance - %18 647 - 97,94%
Average Income per Game518 410 $
Year to Date Revenue11 405 020 $

Expense

Pro Players Total Salaries78 046 841 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses63 952 481 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date63 551 599 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 110 460 $
Pro Remaining Season Days23
Pro Expenses Per Days677 128 $
Pro Estimated Expenses15 573 944 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 573 944 $
Estimated Season Salary Cap79 026 413 $
Estimate Under Maximum Salary Cap of 81 500 000 $2 473 587 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 21 026 413 $
Current Bank Account308 622 527 $
Projected Bank Account296 159 043 $

Pro Players Salaries

Alex Pietrangelo 8 800 000 $ (7)
Oliver Ekman-Larsson 8 250 000 $ (7)
David Krejci 7 250 000 $ (1)
Anders Lee 7 000 000 $ (6)
John Gibson 6 400 000 $ (7)
Nathan MacKinnon 6 300 000 $ (3)
Evgenii Dadonov 5 000 000 $ (3)
Anthony Cirelli 4 800 000 $ (3)
Marcus Pettersson 4 025 175 $ (5)
Travis Sanheim 3 250 000 $ (1)
Vladislav Gavrikov 2 800 000 $ (3)
Brayden McNabb 2 500 000 $ (2)
Alexandar Georgiev 2 435 000 $ (2)
Artturi Lehkonen 2 400 000 $ (1)
Ryan Reaves 1 750 000 $ (2)
Trevor Moore 775 000 $ (1)
Michael Frolik 750 000 $ (1)
Drake Batherson 736 666 $ (1)
Joel L'Esperance 725 000 $ (2)
Mark Jankowski 700 000 $ (1)
Gustav Forsling 700 000 $ (1)
Jason Spezza 700 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2020 : 78 046 841 $
Year 2021 : 60 785 175 $
Year 2022 : 53 375 175 $
Year 2023 : 34 475 175 $
Salary Average Commitment
Year 2020 : 78 046 841 $
Year 2021 : 60 785 175 $
Year 2022 : 53 375 175 $
Year 2023 : 34 475 175 $
Salary Cap with 1 Way Contract
Year 2020 : 78 046 841 $
Year 2021 : 60 785 175 $
Year 2022 : 53 375 175 $
Year 2023 : 34 475 175 $

Farm Players Salaries

Kristian Vesalainen 89 417 $ (2)
Michael Rasmussen 89 417 $ (1)
Christian Jaros 75 000 $ (1)
Jonas Johansson 70 000 $ (1)
Marcus Hogberg 70 000 $ (1)
Total Farm Players5
Salary Commitment
Year 2020 : 393 834 $
Year 2021 : 89 417 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 393 834 $
Year 2021 : 89 417 $
Year 2022 : 0 $
Year 2023 : 0 $

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veteran's Memorial
Level 1: 6000 - 90 $ - 5 940 - 99,00%
Level 2: 5000 - 55 $ - 4 987 - 99,74%
Level 3: 2000 - 40 $ - 2 000 - 100,00%
Level 4: 2234 - 30 $ - 2 234 - 100,00%
Luxury : 1000 - 225 $ - 1 000 - 100,00%
Total Capacity :16234

Income

Home Games Left6
Average Attendance - %16 161 - 99,55%
Average Income per Game602 255 $
Year to Date Revenue13 249 615 $

Expense

Pro Players Total Salaries70 791 499 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses49 151 033 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date48 750 144 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 613 531 $
Pro Remaining Season Days23
Pro Expenses Per Days614 582 $
Pro Estimated Expenses14 135 386 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses14 135 386 $
Estimated Season Salary Cap62 786 400 $
Estimate Under Maximum Salary Cap of 81 500 000 $18 713 600 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 4 786 400 $
Current Bank Account387 136 837 $
Projected Bank Account376 614 982 $

Pro Players Salaries

Auston Matthews 11 634 000 $ (4)
Victor Hedman 7 875 000 $ (5)
Torey Krug 6 500 000 $ (7)
Kyle Okposo 6 000 000 $ (3)
Adam Henrique 5 825 000 $ (4)
Jason Demers 4 500 000 $ (1)
Alexander Kerfoot 3 500 000 $ (3)
James Reimer 3 400 000 $ (1)
Zack Kassian 3 200 000 $ (4)
Mackenzie Blackwood 2 800 000 $ (3)
Alexander Wennberg 2 250 000 $ (1)
Vince Dunn 1 875 000 $ (1)
Mike Smith 1 500 000 $ (1)
Dmitry Kulikov 1 150 000 $ (1)
Lucas Wallmark 950 000 $ (1)
Joel Farabee 925 000 $ (2)
Pat Maroon 900 000 $ (2)
Eeli Tolvanen 894 166 $ (1)
Brett Howden 863 333 $ (1)
Logan Shaw 725 000 $ (2)
Zach Whitecloud 725 000 $ (2)
Mark Alt 700 000 $ (1)
C.J. Smith 700 000 $ (1)
Adam Clendening 700 000 $ (1)
Jean-Sebastien Dea 700 000 $ (1)
Total Pro Players25
Salary Commitment
Year 2020 : 70 791 499 $
Year 2021 : 50 609 000 $
Year 2022 : 47 334 000 $
Year 2023 : 35 034 000 $
Salary Average Commitment
Year 2020 : 70 791 499 $
Year 2021 : 50 609 000 $
Year 2022 : 47 334 000 $
Year 2023 : 35 034 000 $
Salary Cap with 1 Way Contract
Year 2020 : 70 791 499 $
Year 2021 : 50 609 000 $
Year 2022 : 47 334 000 $
Year 2023 : 35 034 000 $

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 2020 : 0 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 0 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 96 $ - 5 890 - 98,16%
Level 2: 5000 - 54 $ - 4 973 - 99,46%
Level 3: 3000 - 32 $ - 2 753 - 91,76%
Level 4: 4000 - 22 $ - 3 979 - 99,47%
Luxury : 3000 - 180 $ - 1 297 - 43,22%
Total Capacity :21000

Income

Home Games Left7
Average Attendance - %18 890 - 89,95%
Average Income per Game633 898 $
Year to Date Revenue13 311 864 $

Expense

Pro Players Total Salaries75 716 325 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses62 918 098 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date62 517 224 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 437 288 $
Pro Remaining Season Days23
Pro Expenses Per Days657 037 $
Pro Estimated Expenses15 111 851 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 111 851 $
Estimated Season Salary Cap77 529 945 $
Estimate Under Maximum Salary Cap of 81 500 000 $3 970 055 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 19 529 945 $
Current Bank Account207 145 130 $
Projected Bank Account196 470 567 $

Pro Players Salaries

Sebastian Aho 8 454 000 $ (4)
Jakub Voracek 8 250 063 $ (4)
Jacob Trouba 8 000 000 $ (6)
Chris Kreider (Out of Payroll) 6 500 000 $ (7)
Sean Monahan 6 375 000 $ (3)
Josh Morrissey 6 250 000 $ (8)
Tomas Hertl 5 625 000 $ (2)
Gabriel Landeskog 5 571 429 $ (1)
Hampus Lindholm 5 250 000 $ (2)
Brandon Montour 3 850 000 $ (1)
Jake DeBrusk 3 675 000 $ (2)
J.T. Compher 3 500 000 $ (3)
Linus Ullmark 2 600 000 $ (1)
Vladislav Namestnikov 2 000 000 $ (2)
Nick Holden 1 700 000 $ (2)
Jon Merrill 925 000 $ (1)
Nicolas Roy 750 000 $ (2)
Joey Anderson 750 000 $ (3)
Rudolfs Balcers 735 000 $ (1)
Carter Hart 730 833 $ (1)
Sami Niku 725 000 $ (2)
Matt Nieto (Out of Payroll) 700 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2020 : 82 916 325 $
Year 2021 : 67 804 063 $
Year 2022 : 48 079 063 $
Year 2023 : 37 454 063 $
Salary Average Commitment
Year 2020 : 82 916 325 $
Year 2021 : 67 804 064 $
Year 2022 : 48 079 064 $
Year 2023 : 37 454 064 $
Salary Cap with 1 Way Contract
Year 2020 : 82 916 325 $
Year 2021 : 67 804 063 $
Year 2022 : 48 079 063 $
Year 2023 : 37 454 063 $

Farm Players Salaries

Christian Djoos 100 000 $ (1)
Tyler Wotherspoon 70 000 $ (1)
Noah Juulsen 70 000 $ (1)
Total Farm Players3
Salary Commitment
Year 2020 : 240 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 240 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 6000 - 90 $ - 5 893 - 98,22%
Level 2: 5000 - 60 $ - 4 930 - 98,61%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 21 $ - 3 992 - 99,80%
Luxury : 3000 - 150 $ - 1 324 - 44,15%
Total Capacity :20000

Income

Home Games Left4
Average Attendance - %18 140 - 90,70%
Average Income per Game596 028 $
Year to Date Revenue14 304 675 $

Expense

Pro Players Total Salaries69 073 833 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses55 138 337 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date54 737 507 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 384 112 $
Pro Remaining Season Days23
Pro Expenses Per Days599 774 $
Pro Estimated Expenses13 794 802 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses13 794 802 $
Estimated Season Salary Cap68 433 179 $
Estimate Under Maximum Salary Cap of 81 500 000 $13 066 821 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 10 433 179 $
Current Bank Account133 207 109 $
Projected Bank Account121 796 419 $

Pro Players Salaries

Claude Giroux 8 275 000 $ (2)
Jake Guentzel 6 000 000 $ (4)
Brandon Saad 6 000 000 $ (1)
James Neal 5 750 000 $ (3)
Alexander Steen 5 750 000 $ (1)
Jakob Silfverberg 5 250 000 $ (4)
Calvin de Haan 4 550 000 $ (2)
Braden Holtby 4 300 000 $ (2)
Darren Helm 3 850 000 $ (1)
Matt Calvert 2 850 000 $ (1)
Sam Bennett 2 550 000 $ (1)
Alex Chiasson 2 150 000 $ (1)
Robert Hagg 1 600 000 $ (2)
Derek Grant 1 500 000 $ (3)
Robert Bortuzzo 1 375 000 $ (2)
Logan Brown 863 333 $ (1)
Brendan Guhle 800 000 $ (2)
Taylor Fedun 735 500 $ (1)
Jakub Zboril 725 000 $ (2)
Cole Bardreau 700 000 $ (1)
Patrick Russell 700 000 $ (1)
Josh Jacobs 700 000 $ (1)
Alexander Petrovic 700 000 $ (1)
Andrew Hammond 700 000 $ (1)
Martin Marincin (Out of Payroll) 700 000 $ (1)
Sam Carrick 700 000 $ (1)
Total Pro Players26
Salary Commitment
Year 2020 : 69 773 833 $
Year 2021 : 40 125 000 $
Year 2022 : 18 500 000 $
Year 2023 : 11 250 000 $
Salary Average Commitment
Year 2020 : 69 773 833 $
Year 2021 : 40 125 000 $
Year 2022 : 18 500 000 $
Year 2023 : 11 250 000 $
Salary Cap with 1 Way Contract
Year 2020 : 69 773 833 $
Year 2021 : 40 125 000 $
Year 2022 : 18 500 000 $
Year 2023 : 11 250 000 $

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 2020 : 0 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 0 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 6000 - 110 $ - 5 832 - 97,20%
Level 2: 5000 - 70 $ - 4 906 - 98,11%
Level 3: 3523 - 45 $ - 2 592 - 73,58%
Level 4: 4000 - 30 $ - 3 988 - 99,69%
Luxury : 1000 - 220 $ - 1 000 - 100,00%
Total Capacity :19523

Income

Home Games Left7
Average Attendance - %18 317 - 93,82%
Average Income per Game734 989 $
Year to Date Revenue15 434 763 $

Expense

Pro Players Total Salaries79 835 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses63 945 309 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date63 544 479 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue5 144 921 $
Pro Remaining Season Days23
Pro Expenses Per Days692 543 $
Pro Estimated Expenses15 928 489 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 928 489 $
Estimated Season Salary Cap79 373 838 $
Estimate Under Maximum Salary Cap of 81 500 000 $2 126 162 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 21 373 838 $
Current Bank Account186 293 597 $
Projected Bank Account175 510 029 $

Pro Players Salaries

Drew Doughty 11 000 000 $ (7)
Evgeny Kuznetsov 7 800 000 $ (5)
Aaron Ekblad 7 500 000 $ (5)
William Karlsson 5 900 000 $ (7)
Dustin Brown 5 875 000 $ (2)
Darnell Nurse 5 600 000 $ (2)
Max Domi 5 300 000 $ (2)
Ben Bishop 4 916 667 $ (3)
Brendan Smith 4 350 000 $ (1)
Paul Byron 3 400 000 $ (3)
Phillip Danault 3 083 333 $ (1)
Kevin Fiala 3 000 000 $ (1)
Blake Comeau 2 400 000 $ (1)
Zemgus Girgensons 2 200 000 $ (3)
Haydn Fleury 1 300 000 $ (2)
Jack Johnson 1 150 000 $ (1)
Thatcher Demko 1 050 000 $ (1)
Tyler Ennis 1 000 000 $ (1)
Conor Garland 775 000 $ (1)
Corey Perry 750 000 $ (1)
Alan Quine 750 000 $ (1)
Victor Mete 735 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2020 : 79 835 000 $
Year 2021 : 60 791 667 $
Year 2022 : 42 716 667 $
Year 2023 : 32 200 000 $
Salary Average Commitment
Year 2020 : 79 835 001 $
Year 2021 : 60 791 668 $
Year 2022 : 42 716 668 $
Year 2023 : 32 200 000 $
Salary Cap with 1 Way Contract
Year 2020 : 79 835 000 $
Year 2021 : 60 791 667 $
Year 2022 : 42 716 667 $
Year 2023 : 32 200 000 $

Farm Players Salaries

Andrew Peeke 91 667 $ (1)
Valentin Zykov 77 778 $ (1)
Scott Wilson 70 000 $ (1)
Nathan Walker 70 000 $ (1)
Total Farm Players4
Salary Commitment
Year 2020 : 309 445 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 309 445 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - 100 $ - 5 872 - 97,87%
Level 2: 5000 - 60 $ - 4 888 - 97,75%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 990 - 99,74%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left6
Average Attendance - %17 749 - 98,61%
Average Income per Game627 433 $
Year to Date Revenue13 803 517 $

Expense

Pro Players Total Salaries77 169 524 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses65 418 971 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date65 018 117 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 764 596 $
Pro Remaining Season Days23
Pro Expenses Per Days669 565 $
Pro Estimated Expenses15 399 995 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 399 995 $
Estimated Season Salary Cap80 318 982 $
Estimate Under Maximum Salary Cap of 81 500 000 $1 181 018 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 22 318 982 $
Current Bank Account333 633 909 $
Projected Bank Account321 998 510 $

Pro Players Salaries

Carey Price 10 500 000 $ (6)
Kyle Connor 7 142 857 $ (6)
Mathew Barzal 7 000 000 $ (3)
Patrik Laine 6 750 000 $ (1)
Ivan Provorov 6 750 000 $ (5)
Travis Konecny 5 500 000 $ (5)
Seth Jones 5 400 000 $ (2)
Rasmus Ristolainen 5 400 000 $ (2)
Andre Burakovsky 4 900 000 $ (2)
Lars Eller 3 500 000 $ (3)
Ryan Graves 3 166 667 $ (3)
Oliver Bjorkstrand 2 500 000 $ (1)
Anthony Duclair 1 700 000 $ (1)
Adam Pelech 1 600 000 $ (1)
Jason Dickinson 1 500 000 $ (1)
Carl Soderberg 1 000 000 $ (1)
Conor Sheary 735 000 $ (1)
Michael Hutchinson 725 000 $ (2)
Patrick Marleau 700 000 $ (1)
Michael Stone 700 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2020 : 77 169 524 $
Year 2021 : 59 984 524 $
Year 2022 : 43 559 524 $
Year 2023 : 29 892 857 $
Salary Average Commitment
Year 2020 : 77 169 524 $
Year 2021 : 59 984 524 $
Year 2022 : 43 559 524 $
Year 2023 : 29 892 857 $
Salary Cap with 1 Way Contract
Year 2020 : 77 169 524 $
Year 2021 : 59 984 524 $
Year 2022 : 43 559 524 $
Year 2023 : 29 892 857 $

Farm Players Salaries

Vinnie Hinostroza 100 000 $ (1)
Adam Gaudette 95 000 $ (1)
Filip Chytil 89 417 $ (1)
Travis Dermott 87 413 $ (1)
Max Jones 86 333 $ (1)
Max Comtois 82 000 $ (1)
Michael Dipietro 81 167 $ (2)
Tyler Benson 80 833 $ (1)
Jayce Hawryluk 80 000 $ (1)
Joey Daccord 75 000 $ (3)
Josh Mahura 74 500 $ (1)
Vitaly Abramov 73 083 $ (1)
Karson Kuhlman 72 500 $ (2)
Matthew Peca 70 000 $ (1)
David Warsofsky 70 000 $ (1)
Dakota Mermis 70 000 $ (1)
Total Farm Players16
Salary Commitment
Year 2020 : 1 287 246 $
Year 2021 : 228 667 $
Year 2022 : 75 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 287 246 $
Year 2021 : 228 667 $
Year 2022 : 75 000 $
Year 2023 : 0 $

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 6000 - 102 $ - 5 840 - 97,33%
Level 2: 5000 - 63 $ - 4 955 - 99,09%
Level 3: 2000 - 45 $ - 2 000 - 100,00%
Level 4: 3496 - 27 $ - 3 496 - 100,00%
Luxury : 1000 - 225 $ - 1 000 - 100,00%
Total Capacity :17496

Income

Home Games Left8
Average Attendance - %17 290 - 98,83%
Average Income per Game671 771 $
Year to Date Revenue13 435 423 $

Expense

Pro Players Total Salaries79 339 999 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses65 037 707 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date64 636 795 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue5 374 169 $
Pro Remaining Season Days23
Pro Expenses Per Days688 276 $
Pro Estimated Expenses15 830 348 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 830 348 $
Estimated Season Salary Cap80 368 013 $
Estimate Under Maximum Salary Cap of 81 500 000 $1 131 987 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 22 368 013 $
Current Bank Account274 605 470 $
Projected Bank Account264 149 291 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (6)
Erik Karlsson 11 500 000 $ (7)
Jonathan Toews 10 500 000 $ (3)
Taylor Hall 8 000 000 $ (1)
Tuukka Rask 7 000 000 $ (1)
David Pastrnak 6 666 666 $ (3)
Sam Reinhart 5 200 000 $ (1)
Morgan Rielly 5 000 000 $ (2)
Jared McCann 2 940 000 $ (2)
Lawson Crouse 1 533 333 $ (2)
Kaapo Kakko 925 000 $ (2)
Brandon Hagel 925 000 $ (1)
Rasmus Dahlin 925 000 $ (1)
Alex Biega 875 000 $ (1)
Slater Koekkoek 850 000 $ (1)
Luke Witkowski 700 000 $ (1)
Tomas Jurco 700 000 $ (1)
Tobias Rieder 700 000 $ (1)
Roland McKeown 700 000 $ (1)
Denis Malgin 700 000 $ (1)
Ryan Miller 500 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2020 : 79 339 999 $
Year 2021 : 51 564 999 $
Year 2022 : 41 166 666 $
Year 2023 : 24 000 000 $
Salary Average Commitment
Year 2020 : 79 339 999 $
Year 2021 : 51 564 999 $
Year 2022 : 41 166 666 $
Year 2023 : 24 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 79 339 999 $
Year 2021 : 51 564 999 $
Year 2022 : 41 166 666 $
Year 2023 : 24 000 000 $

Farm Players Salaries

Pheonix Copley 110 000 $ (2)
Marko Dano 70 000 $ (1)
Michael Sgarbossa 70 000 $ (1)
Ian McCoshen 70 000 $ (1)
Shane Gersich 70 000 $ (1)
Total Farm Players5
Salary Commitment
Year 2020 : 390 000 $
Year 2021 : 110 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 390 000 $
Year 2021 : 110 000 $
Year 2022 : 0 $
Year 2023 : 0 $

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameSavvis Center
Level 1: 6000 - 90 $ - 5 877 - 97,95%
Level 2: 5000 - 60 $ - 4 957 - 99,15%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 3 981 - 99,53%
Luxury : 2022 - 150 $ - 1 313 - 64,96%
Total Capacity :19022

Income

Home Games Left6
Average Attendance - %18 129 - 95,30%
Average Income per Game608 376 $
Year to Date Revenue13 384 279 $

Expense

Pro Players Total Salaries73 647 832 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses60 916 895 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date60 516 065 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 650 258 $
Pro Remaining Season Days23
Pro Expenses Per Days639 205 $
Pro Estimated Expenses14 701 715 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses14 701 715 $
Estimated Season Salary Cap75 118 650 $
Estimate Under Maximum Salary Cap of 81 500 000 $6 381 350 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 17 118 650 $
Current Bank Account537 959 078 $
Projected Bank Account526 907 621 $

Pro Players Salaries

Tyler Seguin 9 850 000 $ (7)
Andrei Vasilevskiy 9 500 000 $ (8)
Dougie Hamilton 5 750 000 $ (1)
Frans Nielsen 5 250 000 $ (2)
Yanni Gourde 5 166 666 $ (5)
Ryan Pulock 5 000 000 $ (2)
Christopher Tanev 4 500 000 $ (4)
Oscar Klefbom 4 167 000 $ (3)
Andrew Shaw 3 900 000 $ (2)
Antoine Roussel 3 000 000 $ (2)
Riley Nash 2 750 000 $ (1)
Chandler Stephenson 2 750 000 $ (4)
Jamie Oleksiak 2 137 500 $ (1)
Sammy Blais 1 500 000 $ (2)
Johan Larsson 1 400 000 $ (2)
Travis Hamonic 1 250 000 $ (1)
Derek Forbort 1 000 000 $ (1)
Barrett Hayton 894 167 $ (2)
Martin Necas 894 166 $ (1)
Alex Nylander 863 333 $ (1)
Gabriel Carlsson 725 000 $ (2)
Michael Amadio 700 000 $ (1)
Maxime Lagace 700 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2020 : 73 647 832 $
Year 2021 : 57 602 833 $
Year 2022 : 35 933 666 $
Year 2023 : 31 766 666 $
Salary Average Commitment
Year 2020 : 73 647 832 $
Year 2021 : 57 602 833 $
Year 2022 : 35 933 666 $
Year 2023 : 31 766 666 $
Salary Cap with 1 Way Contract
Year 2020 : 73 647 832 $
Year 2021 : 57 602 833 $
Year 2022 : 35 933 666 $
Year 2023 : 31 766 666 $

Farm Players Salaries

Anton Forsberg 70 000 $ (1)
Total Farm Players1
Salary Commitment
Year 2020 : 70 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 70 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt-Pete Times Forum
Level 1: 6000 - 97 $ - 5 832 - 97,20%
Level 2: 5000 - 57 $ - 4 947 - 98,94%
Level 3: 3758 - 35 $ - 2 739 - 72,88%
Level 4: 4000 - 15 $ - 3 986 - 99,64%
Luxury : 1000 - 190 $ - 1 000 - 100,00%
Total Capacity :19758

Income

Home Games Left6
Average Attendance - %18 503 - 93,65%
Average Income per Game608 592 $
Year to Date Revenue13 389 034 $

Expense

Pro Players Total Salaries67 760 500 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses63 404 788 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date63 003 928 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 651 555 $
Pro Remaining Season Days23
Pro Expenses Per Days588 453 $
Pro Estimated Expenses13 534 419 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses13 534 419 $
Estimated Season Salary Cap76 439 194 $
Estimate Under Maximum Salary Cap of 81 500 000 $5 060 806 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 18 439 194 $
Current Bank Account304 412 203 $
Projected Bank Account294 529 339 $

Pro Players Salaries

Mitchell Marner 10 893 000 $ (5)
Jack Eichel 10 000 000 $ (6)
Derek Stepan (Out of Payroll) 6 500 000 $ (1)
Jake Muzzin 5 625 000 $ (4)
Jaden Schwartz 5 350 000 $ (1)
Brady Skjei 5 250 000 $ (4)
Dmitry Orlov 5 100 000 $ (3)
Mikhail Sergachev 4 800 000 $ (3)
Ryan Strome (Out of Payroll) 4 500 000 $ (2)
Ryan Dzingel 3 375 000 $ (1)
Dylan Strome 3 000 000 $ (2)
Joonas Korpisalo 2 800 000 $ (2)
Carl Hagelin 2 750 000 $ (3)
Carl Gunnarsson 1 750 000 $ (1)
Michael Raffl 1 600 000 $ (1)
Zach Aston-Reese 1 000 000 $ (1)
Zdeno Chara 795 000 $ (1)
Alex Stalock 785 000 $ (2)
Kevin Rooney 750 000 $ (2)
Anthony Bitetto 737 500 $ (1)
Drake Caggiula 700 000 $ (1)
Joakim Nordstrom 700 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2020 : 78 760 500 $
Year 2021 : 56 253 000 $
Year 2022 : 44 418 000 $
Year 2023 : 31 768 000 $
Salary Average Commitment
Year 2020 : 78 760 500 $
Year 2021 : 56 253 000 $
Year 2022 : 44 418 000 $
Year 2023 : 31 768 000 $
Salary Cap with 1 Way Contract
Year 2020 : 78 760 500 $
Year 2021 : 56 253 000 $
Year 2022 : 44 418 000 $
Year 2023 : 31 768 000 $

Farm Players Salaries

Jesper Boqvist 92 500 $ (2)
Ryan Lindgren 92 500 $ (1)
Gaetan Haas 91 500 $ (1)
Christian Wolanin 90 000 $ (1)
Kailer Yamamoto 89 417 $ (1)
Jake Bean 86 333 $ (1)
Chris Driedger 85 000 $ (1)
Lean Bergmann 83 667 $ (2)
Gustav Lindstrom 77 583 $ (1)
Joel Kellman 75 000 $ (2)
Joona Luoto 74 167 $ (2)
Greg McKegg 70 000 $ (1)
Matt Luff 70 000 $ (1)
Gerald Mayhew 70 000 $ (1)
Clark Bishop 70 000 $ (1)
Brogan Rafferty 70 000 $ (1)
Antti Suomela 70 000 $ (1)
Total Farm Players17
Salary Commitment
Year 2020 : 1 357 667 $
Year 2021 : 325 334 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 357 667 $
Year 2021 : 325 334 $
Year 2022 : 0 $
Year 2023 : 0 $

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6000 - 150 $ - 4 118 - 68,63%
Level 2: 5000 - 100 $ - 3 608 - 72,16%
Level 3: 2000 - 99 $ - 1 381 - 69,06%
Level 4: 4000 - 80 $ - 2 173 - 54,33%
Luxury : 3000 - 400 $ - 1 200 - 40,00%
Total Capacity :20000

Income

Home Games Left4
Average Attendance - %12 480 - 62,40%
Average Income per Game902 238 $
Year to Date Revenue21 653 718 $

Expense

Pro Players Total Salaries67 432 023 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 791 462 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date53 390 623 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 608 953 $
Pro Remaining Season Days23
Pro Expenses Per Days585 621 $
Pro Estimated Expenses13 469 283 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses13 469 283 $
Estimated Season Salary Cap66 760 776 $
Estimate Under Maximum Salary Cap of 81 500 000 $14 739 224 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 8 760 776 $
Current Bank Account37 299 452 $
Projected Bank Account27 439 122 $

Pro Players Salaries

Brent Burns 8 000 000 $ (5)
Zach Parise 7 538 462 $ (4)
Matt Dumba 6 000 000 $ (3)
Jean-Gabriel Pageau 5 000 000 $ (6)
Mike Matheson 4 875 000 $ (6)
Tony DeAngelo 4 800 000 $ (2)
Christian Dvorak 4 450 000 $ (5)
Will Butcher 3 733 333 $ (2)
Leo Komarov 3 000 000 $ (2)
Colton Sissons 2 857 143 $ (6)
Denis Gurianov 2 550 000 $ (2)
Jack Roslovic 2 030 952 $ (2)
Sonny Milano 1 700 000 $ (2)
Nick Ritchie 1 544 966 $ (1)
William Carrier 1 400 000 $ (4)
Zach Bogosian 1 000 000 $ (1)
Elias Pettersson 925 000 $ (1)
Adam Boqvist 894 167 $ (2)
Oliver Kylington 787 500 $ (1)
Anthony Stolarz 750 000 $ (1)
Charlie Lindgren 750 000 $ (1)
Alex Nedeljkovic 737 500 $ (1)
Boo Nieves 708 000 $ (1)
Steven Santini 700 000 $ (1)
Gage Quinney 700 000 $ (1)
Total Pro Players25
Salary Commitment
Year 2020 : 67 432 023 $
Year 2021 : 58 636 467 $
Year 2022 : 40 120 605 $
Year 2023 : 34 120 605 $
Salary Average Commitment
Year 2020 : 67 335 729 $
Year 2021 : 58 732 763 $
Year 2022 : 40 120 606 $
Year 2023 : 34 120 606 $
Salary Cap with 1 Way Contract
Year 2020 : 67 432 023 $
Year 2021 : 58 829 057 $
Year 2022 : 40 120 605 $
Year 2023 : 34 120 605 $

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 2020 : 0 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 0 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 6000 - 100 $ - 5 881 - 98,02%
Level 2: 5000 - 60 $ - 4 954 - 99,07%
Level 3: 2630 - 35 $ - 2 611 - 99,28%
Level 4: 4000 - 20 $ - 3 993 - 99,84%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18630

Income

Home Games Left7
Average Attendance - %18 439 - 98,98%
Average Income per Game640 851 $
Year to Date Revenue13 457 862 $

Expense

Pro Players Total Salaries77 202 500 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses64 147 813 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date63 746 922 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 485 954 $
Pro Remaining Season Days23
Pro Expenses Per Days669 849 $
Pro Estimated Expenses15 406 527 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 406 527 $
Estimated Season Salary Cap79 054 319 $
Estimate Under Maximum Salary Cap of 81 500 000 $2 445 681 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 21 054 319 $
Current Bank Account292 422 107 $
Projected Bank Account281 501 534 $

Pro Players Salaries

Kris Letang 7 250 000 $ (2)
Paul Stastny (Out of Payroll) 6 500 000 $ (1)
Brayden Schenn 6 500 000 $ (8)
Mark Scheifele 6 125 000 $ (4)
Alexander Edler 6 000 000 $ (1)
Jacob Markstrom 6 000 000 $ (6)
Bo Horvat 5 500 000 $ (3)
J.T. Miller 5 250 000 $ (3)
Tom Wilson 5 166 666 $ (4)
Jonas Brodin 4 166 667 $ (1)
Tanner Pearson 3 750 000 $ (1)
Brandon Tanev 3 500 000 $ (5)
Ben Chiarot 3 500 000 $ (2)
Neal Pionk 3 000 000 $ (1)
Justin Braun 1 800 000 $ (2)
Jack Campbell 1 650 000 $ (2)
Colton Sceviour 1 200 000 $ (1)
Brad Richardson 1 000 000 $ (1)
Ryan Carpenter 1 000 000 $ (2)
Brady Tkachuk 925 000 $ (1)
Isac Lundestrom 925 000 $ (1)
Ville Heinola 894 167 $ (3)
Andreas Borgman 700 000 $ (1)
Andy Greene 700 000 $ (1)
Dryden Hunt 700 000 $ (1)
Total Pro Players25
Salary Commitment
Year 2020 : 83 702 500 $
Year 2021 : 54 135 833 $
Year 2022 : 38 935 833 $
Year 2023 : 27 291 666 $
Salary Average Commitment
Year 2020 : 83 702 500 $
Year 2021 : 54 135 833 $
Year 2022 : 38 935 833 $
Year 2023 : 27 291 666 $
Salary Cap with 1 Way Contract
Year 2020 : 83 702 500 $
Year 2021 : 54 135 833 $
Year 2022 : 38 935 833 $
Year 2023 : 27 291 666 $

Farm Players Salaries

Joakim Nygard 87 500 $ (1)
Adin Hill 80 000 $ (1)
Total Farm Players2
Salary Commitment
Year 2020 : 167 500 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 167 500 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - 100 $ - 5 820 - 97,00%
Level 2: 5000 - 60 $ - 4 914 - 98,29%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 3 974 - 99,35%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left6
Average Attendance - %17 708 - 98,38%
Average Income per Game635 570 $
Year to Date Revenue13 982 530 $

Expense

Pro Players Total Salaries67 457 251 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 094 524 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date52 693 635 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 813 417 $
Pro Remaining Season Days23
Pro Expenses Per Days585 838 $
Pro Estimated Expenses13 474 274 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses13 474 274 $
Estimated Season Salary Cap66 068 779 $
Estimate Under Maximum Salary Cap of 81 500 000 $15 431 221 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 8 068 779 $
Current Bank Account347 556 532 $
Projected Bank Account337 895 675 $

Pro Players Salaries

Kevin Hayes 7 142 857 $ (6)
David Backes 6 000 000 $ (1)
Jonathan Quick 5 800 000 $ (3)
Jeff Carter 5 272 727 $ (2)
Samuel Girard 5 000 000 $ (7)
Antti Raanta 4 250 000 $ (1)
Adam Larsson 4 166 667 $ (1)
Tristan Jarry 3 500 000 $ (3)
Nikita Zadorov 3 200 000 $ (1)
Erik Gustafsson 3 000 000 $ (1)
Oskar Sundqvist 2 750 000 $ (3)
Richard Panik 2 750 000 $ (3)
Markus Nutivaara 2 700 000 $ (2)
Philippe Myers 2 550 000 $ (3)
Andrew Mangiapane 2 425 000 $ (2)
Erik Haula 1 750 000 $ (1)
Jordan Weal 1 400 000 $ (1)
Chris Wagner 1 350 000 $ (3)
Derick Brassard 1 000 000 $ (1)
Kiefer Sherwood 750 000 $ (1)
Jacob de la Rose 700 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2020 : 67 457 251 $
Year 2021 : 41 240 584 $
Year 2022 : 30 842 857 $
Year 2023 : 12 142 857 $
Salary Average Commitment
Year 2020 : 67 457 252 $
Year 2021 : 41 240 585 $
Year 2022 : 30 842 857 $
Year 2023 : 12 142 857 $
Salary Cap with 1 Way Contract
Year 2020 : 67 457 251 $
Year 2021 : 41 240 584 $
Year 2022 : 30 842 857 $
Year 2023 : 12 142 857 $

Farm Players Salaries

Kirby Dach 92 500 $ (2)
Tyson Jost 87 413 $ (1)
Morgan Frost 86 333 $ (2)
Caleb Jones 85 000 $ (2)
Logan O'Connor 72 500 $ (2)
Total Farm Players5
Salary Commitment
Year 2020 : 423 745 $
Year 2021 : 336 333 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 423 745 $
Year 2021 : 336 333 $
Year 2022 : 0 $
Year 2023 : 0 $

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - 100 $ - 5 844 - 97,39%
Level 2: 5000 - 60 $ - 4 892 - 97,85%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 977 - 99,42%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %17 713 - 98,40%
Average Income per Game625 997 $
Year to Date Revenue15 023 916 $

Expense

Pro Players Total Salaries72 982 629 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses62 349 845 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date61 948 954 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 503 986 $
Pro Remaining Season Days23
Pro Expenses Per Days633 471 $
Pro Estimated Expenses14 569 833 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses14 569 833 $
Estimated Season Salary Cap76 419 657 $
Estimate Under Maximum Salary Cap of 81 500 000 $5 080 343 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 18 419 657 $
Current Bank Account146 801 261 $
Projected Bank Account134 735 414 $

Pro Players Salaries

Alex Ovechkin 9 538 462 $ (1)
P.K. Subban 9 000 000 $ (2)
Blake Wheeler 8 250 000 $ (4)
Matt Duchene 8 000 000 $ (6)
Nate Schmidt 5 950 000 $ (5)
Nino Niederreiter 5 250 000 $ (2)
Darcy Kuemper 4 500 000 $ (2)
Bryan Rust 3 500 000 $ (2)
Oskar Lindblom 3 000 000 $ (3)
Robby Fabbri 2 950 000 $ (2)
Luke Kunin 2 300 000 $ (2)
Warren Foegele 2 150 000 $ (1)
Calle Jarnkrok 2 000 000 $ (2)
Kyle Clifford 1 000 000 $ (2)
Henri Jokiharju 925 000 $ (1)
Evan Bouchard 894 167 $ (2)
Malcolm Subban 850 000 $ (2)
Luke Schenn 800 000 $ (1)
Aaron Ness 725 000 $ (1)
Dmytro Timashov 700 000 $ (1)
Zac Rinaldo 700 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2020 : 72 982 629 $
Year 2021 : 57 444 167 $
Year 2022 : 25 200 000 $
Year 2023 : 22 200 000 $
Salary Average Commitment
Year 2020 : 72 982 629 $
Year 2021 : 57 444 167 $
Year 2022 : 25 200 000 $
Year 2023 : 22 200 000 $
Salary Cap with 1 Way Contract
Year 2020 : 72 982 629 $
Year 2021 : 57 444 167 $
Year 2022 : 25 200 000 $
Year 2023 : 22 200 000 $

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 2020 : 0 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 0 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 6000 - 85 $ - 5 924 - 98,73%
Level 2: 5000 - 50 $ - 4 975 - 99,51%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 988 - 99,70%
Luxury : 3000 - 150 $ - 1 316 - 43,88%
Total Capacity :20000

Income

Home Games Left8
Average Attendance - %18 204 - 91,02%
Average Income per Game555 662 $
Year to Date Revenue11 113 242 $

Expense

Pro Players Total Salaries80 988 462 $
Farm Players Total Salaries0 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses62 342 520 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date61 941 668 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 445 297 $
Pro Remaining Season Days23
Pro Expenses Per Days702 487 $
Pro Estimated Expenses16 157 201 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses16 157 201 $
Estimated Season Salary Cap77 999 716 $
Estimate Under Maximum Salary Cap of 81 500 000 $3 500 284 $
Estimate Over Minimum Salary Cap of 58 000 000 $ 19 999 716 $
Current Bank Account568 376 400 $
Projected Bank Account556 664 496 $

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (2)
Mikko Rantanen 9 250 000 $ (5)
Nicklas Backstrom 9 200 000 $ (5)
Ryan Suter 7 538 462 $ (4)
Vladimir Tarasenko 7 500 000 $ (3)
Nick Leddy 5 500 000 $ (2)
Teuvo Teravainen 5 400 000 $ (4)
Ian Cole 4 250 000 $ (1)
Boone Jenner 3 750 000 $ (2)
Erik Cernak 2 950 000 $ (3)
David Rittich 2 750 000 $ (1)
Mattias Janmark 2 250 000 $ (1)
Adrian Kempe 2 000 000 $ (2)
Nick Cousins 1 500 000 $ (2)
Jujhar Khaira 1 200 000 $ (1)
Andreas Athanasiou 1 200 000 $ (1)
Aaron Dell 800 000 $ (1)
Jonas Siegenthaler 800 000 $ (1)
Mark Pysyk 750 000 $ (1)
Trevor Lewis 750 000 $ (1)
Calle Rosen 750 000 $ (1)
Evan Rodrigues 700 000 $ (1)
Chad Ruhwedel 700 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2020 : 80 988 462 $
Year 2021 : 64 088 462 $
Year 2022 : 41 838 462 $
Year 2023 : 31 388 462 $
Salary Average Commitment
Year 2020 : 80 988 463 $
Year 2021 : 64 088 463 $
Year 2022 : 41 838 463 $
Year 2023 : 31 388 463 $
Salary Cap with 1 Way Contract
Year 2020 : 80 988 462 $
Year 2021 : 64 088 462 $
Year 2022 : 41 838 462 $
Year 2023 : 31 388 462 $

Farm Players Salaries

Gabriel Vilardi 89 417 $ (2)
Brandon Gignac 71 417 $ (1)
Eric Comrie 70 000 $ (1)
Alexander Volkov 70 000 $ (1)
Total Farm Players4
Salary Commitment
Year 2020 : 300 834 $
Year 2021 : 89 417 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 300 834 $
Year 2021 : 89 417 $
Year 2022 : 0 $
Year 2023 : 0 $

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of 81 500 000 $
Available Cap Space

Over Minimum of
58 000 000 $

Pro Players

Farm Players

Total Players

Anaheim Ducks 355 707 791 $ 75 847 111 $ 5 652 889 $ 17 847 111 $ 22224
Arizona Coyotes 206 233 984 $ 81 861 288 $ -361 288 $ 23 861 288 $ 25025
Boston Bruins 163 096 298 $ 74 807 252 $ 6 692 748 $ 16 807 252 $ 24125
Buffalo Sabres 213 949 421 $ 61 333 909 $ 20 166 091 $ 3 333 909 $ 25126
Calgary Flames 410 275 698 $ 78 512 916 $ 2 987 084 $ 20 512 916 $ 25227
Carolina Hurricanes 389 778 403 $ 68 120 405 $ 13 379 595 $ 10 120 405 $ 211132
Chicago Blackhawks 161 225 521 $ 74 692 954 $ 6 807 046 $ 16 692 954 $ 24731
Colorado Avalanche 222 470 586 $ 75 643 682 $ 5 856 318 $ 17 643 682 $ 25328
Columbus Blue Jackets 254 993 425 $ 80 848 848 $ 651 152 $ 22 848 848 $ 25631
Dallas Stars 249 300 809 $ 79 163 403 $ 2 336 597 $ 21 163 403 $ 22729
Detroit Red Wings 198 121 967 $ 65 800 579 $ 15 699 421 $ 7 800 579 $ 25025
Edmonton Oilers 210 860 917 $ 63 676 680 $ 17 823 320 $ 5 676 680 $ 23023
Florida Panthers 400 471 358 $ 71 785 117 $ 9 714 883 $ 13 785 117 $ 25227
Los Angeles Kings 286 692 129 $ 75 764 688 $ 5 735 312 $ 17 764 688 $ 22931
Minnesota Wild 752 656 576 $ 79 478 982 $ 2 021 018 $ 21 478 982 $ 24630
Montreal Canadiens 318 258 708 $ 79 568 496 $ 1 931 504 $ 21 568 496 $ 22123
Nashville Predators 396 593 918 $ 81 289 421 $ 210 579 $ 23 289 421 $ 21223
New Jersey Devils 308 622 527 $ 79 026 413 $ 2 473 587 $ 21 026 413 $ 22527
New York Islanders 387 136 837 $ 62 786 400 $ 18 713 600 $ 4 786 400 $ 25025
New York Rangers 207 145 130 $ 77 529 945 $ 3 970 055 $ 19 529 945 $ 22325
Ottawa Senators 133 207 109 $ 68 433 179 $ 13 066 821 $ 10 433 179 $ 26026
Philadelphia Flyers 186 293 597 $ 79 373 838 $ 2 126 162 $ 21 373 838 $ 22426
Pittsburgh Penguins 333 633 909 $ 80 318 982 $ 1 181 018 $ 22 318 982 $ 201636
San Jose Sharks 274 605 470 $ 80 368 013 $ 1 131 987 $ 22 368 013 $ 21526
St. Louis Blues 537 959 078 $ 75 118 650 $ 6 381 350 $ 17 118 650 $ 23124
Tampa Bay Lightning 304 412 203 $ 76 439 194 $ 5 060 806 $ 18 439 194 $ 221739
Toronto Maple Leafs 37 299 452 $ 66 760 776 $ 14 739 224 $ 8 760 776 $ 25025
Vancouver Canucks 292 422 107 $ 79 054 319 $ 2 445 681 $ 21 054 319 $ 25227
Vegas Golden Knights 347 556 532 $ 66 068 779 $ 15 431 221 $ 8 068 779 $ 21526
Washington Capitals 146 801 261 $ 76 419 657 $ 5 080 343 $ 18 419 657 $ 21021
Winnipeg Jets 568 376 400 $ 77 999 716 $ 3 500 284 $ 19 999 716 $ 23427