Team Finance for PROSIMLEAGUE.ca

Update - 8 avril 2021 at 00:52

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - 102$ - 6,000 - 100%
Level 2: 5000 - 62$ - 4,717 - 94%
Level 3: 2000 - 38$ - 2,000 - 100%
Level 4: 4000 - 30$ - 3,453 - 86%
Luxury : 1000 - 240$ - 902 - 90%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,843 - 92%
Farm Level 2: 1000 - 15$ - 977 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,072 - 95%
Average Income per Game1,476,648$
Year to Date Revenue60,542,551$
Farm
Home Games Left0
Average Attendance - %2,820 - 94%
Average Income per Game98,965$
Year to Date Revenue4,057,585$

Expense

Pro Players Total Salaries85,664,166$
Farm Players Total Salaries1,586,316$
Coaches Total Salaries2,050,000$
Luxury Taxe Total0$
Special Salary Cap Value-12,725,000$
Pro Year To Date Expenses87,031,775$
Farm Year To Date Expenses2,388,086$
Pro Salary Cap To Date85,781,814$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days467,280$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days12,830$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap72,939,166$
Estimate Under Maximum Salary Cap of 81,500,000$8,560,834$
Estimate Over Minimum Salary Cap of 60,200,000$ 12,739,166$
Current Bank Account18,187,605$
Projected Bank Account18,187,605$

Pro Players Salaries

Ryan O'Reilly 11,000,000$ (1)
-Salary Average : 7,500,000$
Patrick Kane 10,500,000$ (3)
-Salary Average : 10,500,000$
Claude Giroux 9,000,000$ (1)
-Salary Average : 9,000,000$
Kris Letang (Out of Payroll) 7,250,000$ (3)
-Salary Average : 7,250,000$
John Gibson 6,400,000$ (5)
-Salary Average : 6,400,000$
Erik Johnson 6,000,000$ (3)
-Salary Average : 6,000,000$
Mike Hoffman 5,187,500$ (4)
-Salary Average : 5,187,500$
Max Pacioretty 4,500,000$ (2)
-Salary Average : 4,500,000$
Tyler Bozak 4,500,000$ (1)
-Salary Average : 4,500,000$
Christopher Tanev 4,450,000$ (2)
-Salary Average : 4,450,000$
Ian Cole 4,250,000$ (3)
-Salary Average : 5,000,000$
Viktor Arvidsson 4,250,000$ (4)
-Salary Average : 4,250,000$
Mattias Ekholm 3,750,000$ (2)
-Salary Average : 3,750,000$
Ron Hainsey 3,000,000$ (2)
-Salary Average : 3,000,000$
Jesper Fast 1,750,000$ (3)
-Salary Average : 1,750,000$
Erik Gustafsson 1,200,000$ (4)
-Salary Average : 1,200,000$
Paul Byron 1,166,667$ (3)
-Salary Average : 1,166,667$
Brandon Tanev 1,150,000$ (4)
-Salary Average : 1,150,000$
Ryan Kesler 1,000,000$ (2)
-Salary Average : 1,000,000$
Curtis McElhinney 999,999$ (2)
-Salary Average : 999,999$
Richard Panik 875,000$ (1)
-Salary Average : 875,000$
Matt Nieto 735,000$ (1)
-Salary Average : 735,000$
Total Pro Players22
Salary Commitment
Year 2020 : 92,914,166$
Year 2021 : 66,804,166$
Year 2022 : 49,104,167$
Year 2023 : 18,187,500$
Salary Average Commitment
Year 2020 : 90,164,166$
Year 2021 : 67,554,166$
Year 2022 : 49,854,167$
Year 2023 : 18,187,500$
Salary Cap with 1 Way Contract
Year 2020 : 92,914,166$
Year 2021 : 66,804,166$
Year 2022 : 49,104,167$
Year 2023 : 18,187,500$

Farm Players Salaries

Matiss Kivlenieks 92,500$ (2)
Salary Average : 92,500$
Cayden Primeau 88,083$ (2)
Salary Average : 88,083$
Michael Joly 82,500$ (5)
Salary Average : 82,500$
Christopher Gibson 82,200$ (5)
Salary Average : 82,200$
Ian McCoshen 81,700$ (5)
Salary Average : 81,700$
Tomas Jurco 80,500$ (5)
Salary Average : 80,500$
Hudson Fasching 80,000$ (4)
Salary Average : 80,000$
Jeffrey Truchon-Viel 78,000$ (2)
Salary Average : 78,000$
Yannick Weber 76,500$ (3)
Salary Average : 76,500$
Otto Somppi 76,333$ (1)
Salary Average : 76,333$
Alexandre Alain 75,333$ (1)
Salary Average : 75,333$
Juho Lammikko 71,750$ (2)
Salary Average : 71,750$
Dan Renouf 71,500$ (5)
Salary Average : 71,500$
Julius Bergman 71,417$ (1)
Salary Average : 71,417$
Peter Abbandonato 70,000$ (2)
Salary Average : 70,000$
Andreas Englund 70,000$ (2)
Salary Average : 70,000$
Daniel Audette 70,000$ (1)
Salary Average : 70,000$
Alexandre Carrier 68,833$ (2)
Salary Average : 68,833$
Antoine Bibeau 67,500$ (3)
Salary Average : 67,500$
Frederick Gaudreau 66,667$ (2)
Salary Average : 66,667$
Cameron Gaunce 65,000$ (2)
Salary Average : 65,000$
Total Farm Players21
Salary Commitment
Year 2020 : 1,586,316$
Year 2021 : 1,293,233$
Year 2022 : 622,400$
Year 2023 : 478,400$
Salary Average Commitment
Year 2020 : 1,586,316$
Year 2021 : 1,293,233$
Year 2022 : 622,400$
Year 2023 : 478,400$

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 200$ - 3,223 - 54%
Level 2: 5000 - 150$ - 2,025 - 40%
Level 3: 2000 - 100$ - 1,239 - 62%
Level 4: 4000 - 90$ - 1,600 - 40%
Luxury : 1000 - 300$ - 647 - 65%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,804 - 90%
Farm Level 2: 1000 - 15$ - 973 - 97%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %8,733 - 49%
Average Income per Game1,762,793$
Year to Date Revenue72,274,500$
Farm
Home Games Left0
Average Attendance - %2,778 - 93%
Average Income per Game97,196$
Year to Date Revenue3,985,019$

Expense

Pro Players Total Salaries61,297,444$
Farm Players Total Salaries1,783,596$
Coaches Total Salaries1,850,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses72,036,747$
Farm Year To Date Expenses2,503,382$
Pro Salary Cap To Date70,836,715$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days336,008$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days13,084$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap61,297,444$
Estimate Under Maximum Salary Cap of 81,500,000$20,202,556$
Estimate Over Minimum Salary Cap of 60,200,000$ 1,097,444$
Current Bank Account64,873,867$
Projected Bank Account64,873,867$

Pro Players Salaries

William Nylander 10,277,780$ (1)
-Salary Average : 10,277,778$
Steven Stamkos 8,500,000$ (5)
-Salary Average : 8,500,000$
Matt Duchene 8,000,000$ (5)
-Salary Average : 8,000,000$
Colin White 4,750,000$ (2)
-Salary Average : 4,750,000$
TJ Brodie 4,650,000$ (4)
-Salary Average : 4,650,000$
Tanner Pearson 3,750,000$ (5)
-Salary Average : 3,750,000$
Joel Edmundson 3,500,000$ (2)
-Salary Average : 3,500,000$
Ryan Strome 3,100,000$ (5)
-Salary Average : 3,100,000$
Nikita Zadorov 2,150,000$ (1)
-Salary Average : 2,150,000$
Nate Thompson 1,500,000$ (1)
-Salary Average : 1,500,000$
Jared McCann 1,250,000$ (2)
-Salary Average : 1,250,000$
Anton Khudobin 1,200,000$ (3)
-Salary Average : 1,200,000$
Jordie Benn 1,100,000$ (1)
-Salary Average : 1,100,000$
Mario Ferraro 925,000$ (2)
-Salary Average : 925,000$
Dominik Kubalik 925,000$ (3)
-Salary Average : 925,000$
Dominik Kahun 925,000$ (4)
-Salary Average : 925,000$
Vladislav Gavrikov 925,000$ (2)
-Salary Average : 925,000$
Denis Gurianov 894,166$ (2)
-Salary Average : 894,166$
Kasperi Kapanen 833,000$ (1)
-Salary Average : 833,000$
Alexandar Georgiev 792,500$ (1)
-Salary Average : 792,500$
Mattias Janmark 700,000$ (1)
-Salary Average : 700,000$
Dylan DeMelo 650,000$ (2)
-Salary Average : 650,000$
Total Pro Players22
Salary Commitment
Year 2020 : 61,297,444$
Year 2021 : 43,944,166$
Year 2022 : 31,050,000$
Year 2023 : 28,925,000$
Salary Average Commitment
Year 2020 : 61,297,444$
Year 2021 : 43,944,166$
Year 2022 : 31,050,000$
Year 2023 : 28,925,000$
Salary Cap with 1 Way Contract
Year 2020 : 61,297,444$
Year 2021 : 43,944,166$
Year 2022 : 31,050,000$
Year 2023 : 28,925,000$

Farm Players Salaries

Otto Leskinen 92,500$ (2)
Salary Average : 92,500$
Egor Yakovlev 92,500$ (1)
Salary Average : 92,500$
Veini Vehvilainen 92,500$ (2)
Salary Average : 92,500$
German Rubtsov 89,417$ (2)
Salary Average : 89,417$
Gustav Forsling 87,413$ (1)
Salary Average : 87,413$
Julius Honka 86,333$ (3)
Salary Average : 86,333$
Fabian Zetterlund 80,917$ (2)
Salary Average : 80,917$
Jimmy Huntington 80,917$ (2)
Salary Average : 80,917$
Sami Niku 77,500$ (2)
Salary Average : 77,500$
Jonathan Davidsson 76,833$ (2)
Salary Average : 76,833$
Merrick Madsen 76,750$ (2)
Salary Average : 76,750$
Jeremy Helvig 76,100$ (1)
Salary Average : 76,100$
Mason Appleton 74,167$ (1)
Salary Average : 74,167$
Dylan Ferguson 73,333$ (2)
Salary Average : 73,333$
Blake Speers 72,833$ (1)
Salary Average : 72,833$
Gustav Bouramman 72,000$ (1)
Salary Average : 72,000$
Evan Cormier 71,833$ (2)
Salary Average : 71,833$
Niklas Hansson 70,000$ (2)
Salary Average : 70,000$
Kyle Wood 70,000$ (1)
Salary Average : 70,000$
Mike Condon 70,000$ (2)
Salary Average : 70,000$
Vili Saarijarvi 69,750$ (1)
Salary Average : 69,750$
Brandon Pirri 65,000$ (3)
Salary Average : 65,000$
Joseph LaBate 65,000$ (2)
Salary Average : 65,000$
Total Farm Players23
Salary Commitment
Year 2020 : 1,783,596$
Year 2021 : 1,168,833$
Year 2022 : 151,333$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 1,783,596$
Year 2021 : 1,168,833$
Year 2022 : 151,333$
Year 2023 : 0$

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7825 - 100$ - 6,551 - 84%
Level 2: 3900 - 60$ - 3,900 - 100%
Level 3: 4900 - 35$ - 3,124 - 64%
Level 4: 1900 - 25$ - 1,900 - 100%
Luxury : 975 - 200$ - 970 - 99%
Total Capacity :19500
Farm
Farm Level 1: 2000 - 35$ - 1,803 - 90%
Farm Level 2: 1000 - 15$ - 985 - 99%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,445 - 84%
Average Income per Game1,549,856$
Year to Date Revenue63,544,094$
Farm
Home Games Left0
Average Attendance - %2,789 - 93%
Average Income per Game97,371$
Year to Date Revenue3,992,229$

Expense

Pro Players Total Salaries79,842,258$
Farm Players Total Salaries1,165,000$
Coaches Total Salaries1,825,000$
Luxury Taxe Total0$
Special Salary Cap Value-2,500,000$
Pro Year To Date Expenses81,966,723$
Farm Year To Date Expenses1,803,748$
Pro Salary Cap To Date80,766,704$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days435,711$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days9,624$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap77,342,258$
Estimate Under Maximum Salary Cap of 81,500,000$4,157,742$
Estimate Over Minimum Salary Cap of 60,200,000$ 17,142,258$
Current Bank Account368,817$
Projected Bank Account368,817$

Pro Players Salaries

Sidney Crosby 10,900,000$ (1)
-Salary Average : 10,900,000$
Evgeni Malkin 9,500,000$ (3)
-Salary Average : 9,500,000$
David Pastrnak 6,666,666$ (2)
-Salary Average : 6,666,666$
Duncan Keith 6,000,000$ (1)
-Salary Average : 6,000,000$
Brent Burns 5,760,000$ (1)
-Salary Average : 5,760,000$
Carter Hutton 5,000,000$ (3)
-Salary Average : 5,000,000$
Andy Greene 5,000,000$ (3)
-Salary Average : 5,000,000$
David Perron 3,750,000$ (3)
-Salary Average : 3,750,000$
Jacob Markstrom 3,666,667$ (5)
-Salary Average : 3,666,667$
Eric Staal 3,500,000$ (3)
-Salary Average : 3,500,000$
Michal Kempny 3,300,000$ (1)
-Salary Average : 3,300,000$
Jack Johnson 3,250,000$ (4)
-Salary Average : 3,250,000$
Adam McQuaid 3,000,000$ (1)
-Salary Average : 3,000,000$
Chandler Stephenson 2,500,000$ (5)
-Salary Average : 2,500,000$
Esa Lindell 2,200,000$ (2)
-Salary Average : 2,200,000$
Luke Glendening (Out of Payroll) 1,800,000$ (4)
-Salary Average : 1,800,000$
Drake Caggiula 1,500,000$ (2)
-Salary Average : 1,500,000$
Nick Ritchie 1,498,925$ (2)
-Salary Average : 1,498,925$
Micheal Ferland 900,000$ (1)
-Salary Average : 900,000$
Noel Acciari 750,000$ (1)
-Salary Average : 750,000$
Darren Archibald 700,000$ (3)
-Salary Average : 700,000$
Forward2 500,000$ (1)
-Salary Average : 500,000$
Total Pro Players22
Salary Commitment
Year 2020 : 81,642,258$
Year 2021 : 50,532,258$
Year 2022 : 38,666,667$
Year 2023 : 11,216,667$
Salary Average Commitment
Year 2020 : 81,642,258$
Year 2021 : 50,532,258$
Year 2022 : 38,666,667$
Year 2023 : 11,216,667$
Salary Cap with 1 Way Contract
Year 2020 : 81,642,258$
Year 2021 : 50,532,258$
Year 2022 : 38,666,667$
Year 2023 : 11,216,667$

Farm Players Salaries

Landon Ferraro 97,500$ (2)
Salary Average : 97,500$
Leon Gawanke 79,667$ (2)
Salary Average : 79,667$
Felix Sandstrom 79,250$ (1)
Salary Average : 79,250$
Jakub Lauko 78,667$ (2)
Salary Average : 78,667$
Jake Horton 77,500$ (2)
Salary Average : 77,500$
Luke Green 73,333$ (1)
Salary Average : 73,333$
Mitchell Vande Sompel 72,833$ (2)
Salary Average : 72,833$
Mike Reilly 72,500$ (2)
Salary Average : 72,500$
Zach Palmquist 70,000$ (3)
Salary Average : 70,000$
Shane Hanna 70,000$ (3)
Salary Average : 70,000$
Michael Carcone 70,000$ (2)
Salary Average : 70,000$
Alex Lintuniemi 70,000$ (2)
Salary Average : 70,000$
Josh Currie 68,750$ (3)
Salary Average : 68,750$
Garret Sparks 67,500$ (1)
Salary Average : 67,500$
Valentin Zykov 67,500$ (1)
Salary Average : 67,500$
Forward1 50,000$ (1)
Salary Average : 50,000$
Total Farm Players16
Salary Commitment
Year 2020 : 1,165,000$
Year 2021 : 827,417$
Year 2022 : 208,750$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 1,165,000$
Year 2021 : 827,417$
Year 2022 : 208,750$
Year 2023 : 0$

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 7825 - 200$ - 3,275 - 42%
Level 2: 3900 - 150$ - 1,952 - 50%
Level 3: 4900 - 100$ - 1,960 - 40%
Level 4: 1900 - 90$ - 1,108 - 58%
Luxury : 975 - 300$ - 624 - 64%
Total Capacity :19500
Farm
Farm Level 1: 2000 - 35$ - 1,803 - 90%
Farm Level 2: 1000 - 15$ - 983 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %8,919 - 46%
Average Income per Game1,788,312$
Year to Date Revenue73,320,787$
Farm
Home Games Left0
Average Attendance - %2,786 - 93%
Average Income per Game97,329$
Year to Date Revenue3,990,499$

Expense

Pro Players Total Salaries81,169,393$
Farm Players Total Salaries1,937,261$
Coaches Total Salaries900,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses78,058,009$
Farm Year To Date Expenses2,218,060$
Pro Salary Cap To Date77,508,007$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days439,352$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days12,297$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap81,169,393$
Estimate Under Maximum Salary Cap of 81,500,000$330,607$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,969,393$
Current Bank Account42,347,195$
Projected Bank Account42,347,195$

Pro Players Salaries

Tomas Hertl 8,500,000$ (5)
-Salary Average : 8,500,000$
Alex Pietrangelo 7,000,000$ (1)
-Salary Average : 7,000,000$
Paul Stastny 6,500,000$ (5)
-Salary Average : 6,500,000$
Jake Guentzel 6,000,000$ (3)
-Salary Average : 6,000,000$
Brandon Saad 5,750,000$ (1)
-Salary Average : 5,750,000$
Mikko Koivu 5,500,000$ (2)
-Salary Average : 5,500,000$
Jeff Carter 5,272,727$ (3)
-Salary Average : 5,272,727$
Jared Spurgeon 5,187,500$ (5)
-Salary Average : 5,187,500$
Nikita Zaitsev 4,500,000$ (2)
-Salary Average : 4,500,000$
Brandon Montour 3,387,500$ (4)
-Salary Average : 3,387,500$
Brian Elliott 3,250,000$ (4)
-Salary Average : 3,250,000$
Adam Lowry 2,916,666$ (4)
-Salary Average : 2,916,666$
Marcus Foligno 2,800,000$ (2)
-Salary Average : 2,800,000$
John Moore 2,750,000$ (4)
-Salary Average : 2,750,000$
Trevor van Riemsdyk 2,300,000$ (4)
-Salary Average : 2,300,000$
Thomas Vanek 2,000,000$ (2)
-Salary Average : 2,000,000$
Thomas Greiss 2,000,000$ (1)
-Salary Average : 2,000,000$
Ryan Donato 1,900,000$ (1)
-Salary Average : 1,900,000$
Charles Hudon 1,005,000$ (5)
-Salary Average : 1,005,000$
Dante Fabbro 925,000$ (2)
-Salary Average : 925,000$
Rocco Grimaldi 925,000$ (2)
-Salary Average : 925,000$
Mark Barberio 800,000$ (1)
-Salary Average : 800,000$
Total Pro Players22
Salary Commitment
Year 2020 : 81,169,393$
Year 2021 : 63,719,393$
Year 2022 : 47,069,393$
Year 2023 : 35,796,666$
Salary Average Commitment
Year 2020 : 81,169,393$
Year 2021 : 63,719,393$
Year 2022 : 47,069,393$
Year 2023 : 35,796,666$
Salary Cap with 1 Way Contract
Year 2020 : 81,169,393$
Year 2021 : 63,719,393$
Year 2022 : 47,069,393$
Year 2023 : 35,796,666$

Farm Players Salaries

Taylor Fedun 99,800$ (5)
Salary Average : 99,800$
Ryan Kuffner 92,500$ (2)
Salary Average : 92,500$
Ryan MacInnis 87,413$ (2)
Salary Average : 87,413$
Angus Redmond 84,250$ (2)
Salary Average : 84,250$
Mason Shaw 79,250$ (2)
Salary Average : 79,250$
Carsen Twarynski 77,583$ (2)
Salary Average : 77,583$
Michael Leighton 75,100$ (1)
Salary Average : 75,100$
Al Montoya 75,100$ (1)
Salary Average : 75,100$
Martin Marincin 75,100$ (5)
Salary Average : 75,100$
Chris Stewart 75,000$ (3)
Salary Average : 75,000$
Calle Rosen 75,000$ (5)
Salary Average : 75,000$
Dawson Leedahl 74,917$ (2)
Salary Average : 74,917$
Jaret Anderson-Dolan 74,750$ (2)
Salary Average : 74,750$
Brad Morrison 74,333$ (1)
Salary Average : 74,333$
Steven Lorentz 72,833$ (2)
Salary Average : 72,833$
Connor Hobbs 72,000$ (1)
Salary Average : 72,000$
Maxime Lajoie 71,000$ (2)
Salary Average : 71,000$
Sergei Boikov 70,000$ (2)
Salary Average : 70,000$
Thomas Gregoire 70,000$ (2)
Salary Average : 70,000$
Tanner MacMaster 70,000$ (2)
Salary Average : 70,000$
Anthony Peluso 70,000$ (1)
Salary Average : 70,000$
Joe Hicketts 70,000$ (2)
Salary Average : 70,000$
Anthony Richard 68,833$ (2)
Salary Average : 68,833$
Matthew Peca 65,000$ (1)
Salary Average : 65,000$
Adam Cracknell 60,000$ (1)
Salary Average : 60,000$
Matt Taormina 57,500$ (1)
Salary Average : 57,500$
Total Farm Players26
Salary Commitment
Year 2020 : 1,937,261$
Year 2021 : 1,388,228$
Year 2022 : 324,900$
Year 2023 : 249,900$
Salary Average Commitment
Year 2020 : 1,937,261$
Year 2021 : 1,388,228$
Year 2022 : 324,900$
Year 2023 : 249,900$

Bruins

Bruins is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 6000 - 100$ - 5,999 - 100%
Level 2: 5000 - 60$ - 4,620 - 92%
Level 3: 2000 - 35$ - 2,000 - 100%
Level 4: 4000 - 25$ - 3,415 - 85%
Luxury : 1000 - 200$ - 987 - 99%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,816 - 91%
Farm Level 2: 1000 - 15$ - 974 - 97%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,021 - 95%
Average Income per Game1,537,312$
Year to Date Revenue63,029,799$
Farm
Home Games Left0
Average Attendance - %2,790 - 93%
Average Income per Game97,709$
Year to Date Revenue4,006,056$

Expense

Pro Players Total Salaries58,823,333$
Farm Players Total Salaries949,468$
Coaches Total Salaries2,050,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses68,623,087$
Farm Year To Date Expenses1,763,976$
Pro Salary Cap To Date67,373,055$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days322,975$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days9,406$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap58,823,333$
Estimate Under Maximum Salary Cap of 81,500,000$22,676,667$
Estimate Over Minimum Salary Cap of 60,200,000$ -1,376,667$
Current Bank Account65,559,892$
Projected Bank Account65,559,892$

Pro Players Salaries

Daniel Sedin 10,000,000$ (1)
-Salary Average : 10,000,000$
Henrik Sedin 10,000,000$ (1)
-Salary Average : 10,000,000$
Ryan Getzlaf (Out of Payroll) 8,250,000$ (2)
-Salary Average : 8,250,000$
David Backes 6,000,000$ (1)
-Salary Average : 6,000,000$
Derek Ryan 5,100,000$ (2)
-Salary Average : 5,100,000$
Nick Bjugstad 4,100,000$ (2)
-Salary Average : 4,100,000$
Marco Scandella 3,750,000$ (1)
-Salary Average : 3,750,000$
Michael Stone 3,500,000$ (1)
-Salary Average : 3,500,000$
Thomas Hickey 2,200,000$ (2)
-Salary Average : 2,200,000$
Brandon Manning 2,000,000$ (1)
-Salary Average : 2,000,000$
Ryan Hartman 1,900,000$ (2)
-Salary Average : 1,900,000$
Joel Eriksson Ek 1,487,500$ (1)
-Salary Average : 1,487,500$
Anders Bjork 925,000$ (2)
-Salary Average : 925,000$
Rasmus Dahlin 925,000$ (2)
-Salary Average : 925,000$
Ilya Samsonov 925,000$ (1)
-Salary Average : 925,000$
Robby Fabbri 900,000$ (2)
-Salary Average : 900,000$
Pierre-Luc Dubois 894,166$ (2)
-Salary Average : 894,166$
Connor Ingram 759,167$ (1)
-Salary Average : 759,167$
Jack Dougherty 700,000$ (1)
-Salary Average : 700,000$
Dominik Masin 700,000$ (2)
-Salary Average : 700,000$
Alex Belzile 700,000$ (4)
-Salary Average : 700,000$
Mackenzie Blackwood 697,500$ (1)
-Salary Average : 697,500$
Mark McNeill 660,000$ (1)
-Salary Average : 660,000$
Total Pro Players23
Salary Commitment
Year 2020 : 67,073,333$
Year 2021 : 26,594,166$
Year 2022 : 700,000$
Year 2023 : 700,000$
Salary Average Commitment
Year 2020 : 67,073,333$
Year 2021 : 26,594,166$
Year 2022 : 700,000$
Year 2023 : 700,000$
Salary Cap with 1 Way Contract
Year 2020 : 67,073,333$
Year 2021 : 26,594,166$
Year 2022 : 700,000$
Year 2023 : 700,000$

Farm Players Salaries

Ryan Poehling 92,500$ (2)
Salary Average : 92,500$
Joe Veleno 92,500$ (2)
Salary Average : 92,500$
Nolan Patrick 92,500$ (2)
Salary Average : 92,500$
Sonny Milano 87,413$ (1)
Salary Average : 87,413$
Alexander Nylander 86,333$ (2)
Salary Average : 86,333$
Tanner Kaspick 73,889$ (1)
Salary Average : 73,889$
Drake Batherson 73,667$ (2)
Salary Average : 73,667$
Matthew Spencer 72,833$ (1)
Salary Average : 72,833$
Dennis Yan 72,833$ (1)
Salary Average : 72,833$
Kevin Davis 70,000$ (1)
Salary Average : 70,000$
Tyler Randell 70,000$ (1)
Salary Average : 70,000$
Nick Paul 65,000$ (1)
Salary Average : 65,000$
Total Farm Players12
Salary Commitment
Year 2020 : 949,467$
Year 2021 : 437,500$
Year 2022 : 0$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 949,467$
Year 2021 : 437,500$
Year 2022 : 0$
Year 2023 : 0$

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - 100$ - 6,000 - 100%
Level 2: 5000 - 60$ - 4,653 - 93%
Level 3: 2000 - 35$ - 2,000 - 100%
Level 4: 4000 - 25$ - 3,376 - 84%
Luxury : 1000 - 200$ - 988 - 99%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,802 - 90%
Farm Level 2: 1000 - 15$ - 974 - 97%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,017 - 95%
Average Income per Game1,539,049$
Year to Date Revenue63,101,014$
Farm
Home Games Left0
Average Attendance - %2,776 - 93%
Average Income per Game97,108$
Year to Date Revenue3,981,422$

Expense

Pro Players Total Salaries81,128,332$
Farm Players Total Salaries1,748,584$
Coaches Total Salaries1,950,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses79,435,535$
Farm Year To Date Expenses2,550,355$
Pro Salary Cap To Date78,235,557$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days442,625$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days13,433$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap81,128,332$
Estimate Under Maximum Salary Cap of 81,500,000$371,668$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,928,332$
Current Bank Account18,476,419$
Projected Bank Account18,476,419$

Pro Players Salaries

John Tavares 11,000,000$ (4)
-Salary Average : 11,000,000$
Oliver Ekman-Larsson 8,250,000$ (5)
-Salary Average : 8,250,000$
Vladimir Tarasenko 8,000,000$ (1)
-Salary Average : 8,000,000$
Drew Doughty 7,000,000$ (4)
-Salary Average : 7,000,000$
Carey Price 7,000,000$ (1)
-Salary Average : 7,000,000$
Jordan Staal 6,000,000$ (1)
-Salary Average : 6,000,000$
Brock Boeser 5,875,000$ (1)
-Salary Average : 5,875,000$
Tomas Tatar 5,300,000$ (3)
-Salary Average : 5,300,000$
Noah Hanifin 4,950,000$ (1)
-Salary Average : 4,950,000$
Mats Zuccarello 4,500,000$ (3)
-Salary Average : 4,500,000$
Nick Cousins 2,800,000$ (4)
-Salary Average : 2,800,000$
Nick Holden 1,650,000$ (2)
-Salary Average : 1,650,000$
Curtis Lazar 1,050,000$ (1)
-Salary Average : 1,050,000$
Anthony Beauvillier 894,167$ (1)
-Salary Average : 894,167$
Kailer Yamamoto 894,166$ (2)
-Salary Average : 894,166$
Brett Howden 863,333$ (2)
-Salary Average : 863,333$
Greg Pateryn 800,000$ (1)
-Salary Average : 800,000$
Linus Ullmark 750,000$ (4)
-Salary Average : 750,000$
Samuel Girard 728,333$ (2)
-Salary Average : 728,333$
Anthony Cirelli 728,333$ (2)
-Salary Average : 728,333$
Ethan Bear 720,000$ (1)
-Salary Average : 720,000$
Devon Toews 700,000$ (2)
-Salary Average : 700,000$
Jujhar Khaira 675,000$ (4)
-Salary Average : 675,000$
Total Pro Players23
Salary Commitment
Year 2020 : 81,128,332$
Year 2021 : 45,839,165$
Year 2022 : 40,275,000$
Year 2023 : 30,475,000$
Salary Average Commitment
Year 2020 : 81,128,332$
Year 2021 : 45,839,165$
Year 2022 : 40,275,000$
Year 2023 : 30,475,000$
Salary Cap with 1 Way Contract
Year 2020 : 81,128,332$
Year 2021 : 45,839,165$
Year 2022 : 40,275,000$
Year 2023 : 30,475,000$

Farm Players Salaries

Malcolm Subban 105,000$ (2)
Salary Average : 105,000$
Adam Erne 105,000$ (3)
Salary Average : 105,000$
Brendan Gaunce 100,000$ (2)
Salary Average : 100,000$
Jake Evans 92,500$ (1)
Salary Average : 92,500$
Nicolas Beaudin 89,417$ (2)
Salary Average : 89,417$
Antti Niemi 85,000$ (1)
Salary Average : 85,000$
Jonah Gadjovich 81,417$ (1)
Salary Average : 81,417$
Josh Brook 79,500$ (2)
Salary Average : 79,500$
Matthew Strome 77,500$ (2)
Salary Average : 77,500$
Kirill Maksimov 77,500$ (2)
Salary Average : 77,500$
Rudolfs Balcers 75,917$ (1)
Salary Average : 75,917$
Christian Jaros 75,500$ (2)
Salary Average : 75,500$
Carson Soucy 75,000$ (2)
Salary Average : 75,000$
Alex Formenton 74,750$ (2)
Salary Average : 74,750$
William Lagesson 74,167$ (2)
Salary Average : 74,167$
Vitaly Abramov 73,083$ (1)
Salary Average : 73,083$
Graham Knott 72,833$ (1)
Salary Average : 72,833$
Jonne Tammela 71,000$ (1)
Salary Average : 71,000$
Kristian Reichel 70,000$ (1)
Salary Average : 70,000$
Alex Breton 70,000$ (1)
Salary Average : 70,000$
Zack Mitchell 66,000$ (2)
Salary Average : 66,000$
T.J. Hensick 57,500$ (1)
Salary Average : 57,500$
Total Farm Players22
Salary Commitment
Year 2020 : 1,748,584$
Year 2021 : 999,334$
Year 2022 : 105,000$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 1,748,584$
Year 2021 : 999,334$
Year 2022 : 105,000$
Year 2023 : 0$

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - 100$ - 6,000 - 100%
Level 2: 5000 - 60$ - 4,704 - 94%
Level 3: 2000 - 35$ - 2,000 - 100%
Level 4: 4000 - 25$ - 3,386 - 85%
Luxury : 1000 - 200$ - 982 - 98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,822 - 91%
Farm Level 2: 1000 - 15$ - 977 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,072 - 95%
Average Income per Game1,541,701$
Year to Date Revenue63,209,749$
Farm
Home Games Left0
Average Attendance - %2,799 - 93%
Average Income per Game98,049$
Year to Date Revenue4,020,011$

Expense

Pro Players Total Salaries60,683,332$
Farm Players Total Salaries1,272,333$
Coaches Total Salaries1,800,000$
Luxury Taxe Total0$
Special Salary Cap Value5,250,000$
Pro Year To Date Expenses61,825,507$
Farm Year To Date Expenses2,015,619$
Pro Salary Cap To Date60,825,479$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days331,631$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,142$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap65,933,332$
Estimate Under Maximum Salary Cap of 81,500,000$15,566,668$
Estimate Over Minimum Salary Cap of 60,200,000$ 5,733,332$
Current Bank Account7,986,262$
Projected Bank Account7,986,262$

Pro Players Salaries

Craig Anderson 9,500,000$ (1)
-Salary Average : 9,500,000$
Marcus Johansson 9,500,000$ (4)
-Salary Average : 9,500,000$
Kyle Turris 6,000,000$ (4)
-Salary Average : 6,000,000$
Michael Frolik 4,500,000$ (2)
-Salary Average : 4,500,000$
Vladimir Sobotka 3,500,000$ (1)
-Salary Average : 3,500,000$
Jordan Oesterle 3,500,000$ (4)
-Salary Average : 3,500,000$
Brian Boyle 2,850,000$ (2)
-Salary Average : 2,850,000$
Ben Hutton 2,800,000$ (1)
-Salary Average : 2,800,000$
Matt Calvert 2,200,000$ (1)
-Salary Average : 2,200,000$
Tobias Rieder 2,000,000$ (1)
-Salary Average : 2,000,000$
Brett Kulak 1,850,000$ (4)
-Salary Average : 1,850,000$
Scott Darling 1,750,000$ (1)
-Salary Average : 1,750,000$
MacKenzie Weegar 1,600,000$ (3)
-Salary Average : 1,600,000$
Kevin Connauton 1,375,000$ (3)
-Salary Average : 1,375,000$
Nicolas Deslauriers 1,200,000$ (4)
-Salary Average : 1,200,000$
Joel Farabee 925,000$ (2)
-Salary Average : 925,000$
Ilya Mikheyev 925,000$ (3)
-Salary Average : 925,000$
Timothy Liljegren 863,333$ (2)
-Salary Average : 863,333$
Max Jones 863,333$ (2)
-Salary Average : 863,333$
Owen Tippett 863,333$ (2)
-Salary Average : 863,333$
Dillon Dube 778,333$ (1)
-Salary Average : 778,333$
Denis Malgin 690,000$ (1)
-Salary Average : 690,000$
Greg Carey 650,000$ (1)
-Salary Average : 650,000$
Total Pro Players23
Salary Commitment
Year 2020 : 60,683,332$
Year 2021 : 36,814,999$
Year 2022 : 25,950,000$
Year 2023 : 22,050,000$
Salary Average Commitment
Year 2020 : 60,683,332$
Year 2021 : 36,814,999$
Year 2022 : 25,950,000$
Year 2023 : 22,050,000$
Salary Cap with 1 Way Contract
Year 2020 : 60,683,332$
Year 2021 : 36,814,999$
Year 2022 : 25,950,000$
Year 2023 : 22,050,000$

Farm Players Salaries

Anton Forsberg 100,000$ (4)
Salary Average : 100,000$
Shane Bowers 92,500$ (2)
Salary Average : 92,500$
Oliwer Kaski 92,500$ (3)
Salary Average : 92,500$
Oliver Wahlstrom 92,500$ (2)
Salary Average : 92,500$
Trent Frederic 92,500$ (2)
Salary Average : 92,500$
Brandon Duhaime 92,500$ (2)
Salary Average : 92,500$
Urho Vaakanainen 89,417$ (2)
Salary Average : 89,417$
Morgan Frost 86,333$ (2)
Salary Average : 86,333$
Ryan McLeod 83,417$ (2)
Salary Average : 83,417$
Boris Katchouk 83,333$ (2)
Salary Average : 83,333$
Jake Leschyshyn 77,833$ (2)
Salary Average : 77,833$
Daniel Sprong 75,000$ (2)
Salary Average : 75,000$
Garrett Pilon 74,500$ (1)
Salary Average : 74,500$
Logan Thompson 70,000$ (2)
Salary Average : 70,000$
Matteo Gennaro 70,000$ (2)
Salary Average : 70,000$
Total Farm Players15
Salary Commitment
Year 2020 : 1,272,333$
Year 2021 : 1,197,833$
Year 2022 : 192,500$
Year 2023 : 100,000$
Salary Average Commitment
Year 2020 : 1,272,333$
Year 2021 : 1,197,833$
Year 2022 : 192,500$
Year 2023 : 100,000$

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Centre
Level 1: 8200 - 80$ - 6,867 - 84%
Level 2: 4000 - 79$ - 3,971 - 99%
Level 3: 5000 - 28$ - 3,277 - 66%
Level 4: 2100 - 27$ - 2,100 - 100%
Luxury : 1200 - 176$ - 1,071 - 89%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 35$ - 1,843 - 92%
Farm Level 2: 1000 - 17$ - 790 - 79%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,286 - 84%
Average Income per Game1,507,025$
Year to Date Revenue61,788,016$
Farm
Home Games Left0
Average Attendance - %2,633 - 88%
Average Income per Game96,720$
Year to Date Revenue3,965,520$

Expense

Pro Players Total Salaries76,352,833$
Farm Players Total Salaries2,901,746$
Coaches Total Salaries1,250,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses77,096,473$
Farm Year To Date Expenses3,565,584$
Pro Salary Cap To Date76,496,445$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days413,725$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days19,095$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap76,352,833$
Estimate Under Maximum Salary Cap of 81,500,000$5,147,167$
Estimate Over Minimum Salary Cap of 60,200,000$ 16,152,833$
Current Bank Account43,613,563$
Projected Bank Account43,613,563$

Pro Players Salaries

Alexander Steen 10,000,000$ (1)
-Salary Average : 10,000,000$
Sergei Bobrovsky 7,425,000$ (3)
-Salary Average : 7,425,000$
Evander Kane 6,000,000$ (1)
-Salary Average : 6,000,000$
Bo Horvat 5,500,000$ (1)
-Salary Average : 5,500,000$
Brady Skjei 5,250,000$ (2)
-Salary Average : 5,250,000$
Alex Killorn 5,250,000$ (4)
-Salary Average : 10,500,000$
Gustav Nyquist 4,750,000$ (3)
-Salary Average : 4,750,000$
Andrew MacDonald 4,000,000$ (2)
-Salary Average : 4,000,000$
John Carlson 3,967,000$ (2)
-Salary Average : 3,967,000$
Alexander Kerfoot 3,500,000$ (2)
-Salary Average : 3,500,000$
Jakub Vrana 3,350,000$ (4)
-Salary Average : 3,350,000$
Josh Morrissey 3,150,000$ (1)
-Salary Average : 3,150,000$
Chris Tierney 2,937,500$ (1)
-Salary Average : 2,937,500$
Jonas Siegenthaler 2,500,000$ (2)
-Salary Average : 2,500,000$
Zach Hyman 2,250,000$ (5)
-Salary Average : 2,250,000$
Zemgus Girgensons 1,600,000$ (2)
-Salary Average : 1,600,000$
Matt Hunwick 999,999$ (1)
-Salary Average : 999,999$
Magnus Paajarvi 900,000$ (4)
-Salary Average : 900,000$
Pavel Zacha 894,167$ (1)
-Salary Average : 894,167$
Brandon Carlo 789,167$ (1)
-Salary Average : 789,167$
Pavel Francouz 690,000$ (3)
-Salary Average : 690,000$
Evan Rodrigues 650,000$ (1)
-Salary Average : 650,000$
Total Pro Players22
Salary Commitment
Year 2020 : 76,352,833$
Year 2021 : 50,682,000$
Year 2022 : 29,865,000$
Year 2023 : 17,000,000$
Salary Average Commitment
Year 2020 : 81,602,833$
Year 2021 : 50,682,000$
Year 2022 : 29,865,000$
Year 2023 : 17,000,000$
Salary Cap with 1 Way Contract
Year 2020 : 76,352,833$
Year 2021 : 45,432,000$
Year 2022 : 24,615,000$
Year 2023 : 11,750,000$

Farm Players Salaries

Nikita Soshnikov 95,000$ (2)
Salary Average : 95,000$
Casey Mittelstadt 92,500$ (1)
Salary Average : 92,500$
Buddy Robinson 92,500$ (3)
Salary Average : 92,500$
Max Veronneau 92,500$ (2)
Salary Average : 92,500$
Alexander Yelesin 92,500$ (2)
Salary Average : 92,500$
Vincent Praplan 92,500$ (2)
Salary Average : 92,500$
Kristian Vesalainen 92,500$ (1)
Salary Average : 92,500$
David Sklenicka 92,500$ (2)
Salary Average : 92,500$
Peter Cehlarik 92,500$ (2)
Salary Average : 92,500$
Gerald Mayhew 92,500$ (3)
Salary Average : 92,500$
Adam Huska 92,500$ (1)
Salary Average : 92,500$
Alexandre Texier 89,750$ (2)
Salary Average : 89,750$
Adam Boqvist 89,417$ (2)
Salary Average : 89,417$
Evan Bouchard 89,417$ (2)
Salary Average : 89,417$
Gabriel Carlsson 89,417$ (1)
Salary Average : 89,417$
Filip Chytil 89,417$ (1)
Salary Average : 89,417$
Ryan Collins 88,083$ (2)
Salary Average : 88,083$
Nico Sturm 87,413$ (3)
Salary Average : 87,413$
Jakub Zboril 86,333$ (1)
Salary Average : 86,333$
Tommy Novak 81,750$ (2)
Salary Average : 81,750$
Oula Palve 79,250$ (3)
Salary Average : 79,250$
Tyler Steenbergen 77,083$ (1)
Salary Average : 77,083$
Joni Tuulola 76,750$ (2)
Salary Average : 76,750$
Filip Pyrochta 76,750$ (2)
Salary Average : 76,750$
Jayden Halbgewachs 75,917$ (1)
Salary Average : 75,917$
Tanner Kero 75,000$ (4)
Salary Average : 75,000$
Beau Bennett 72,500$ (3)
Salary Average : 72,500$
Stefan Matteau 72,500$ (2)
Salary Average : 72,500$
Ville Husso 70,000$ (3)
Salary Average : 70,000$
Brogan Rafferty 70,000$ (3)
Salary Average : 70,000$
Jeremy Gregoire 70,000$ (3)
Salary Average : 70,000$
Ashton Sautner 70,000$ (2)
Salary Average : 70,000$
Boo Nieves 70,000$ (2)
Salary Average : 70,000$
Tyler Lewington 67,500$ (1)
Salary Average : 67,500$
Nick Schneider 67,500$ (1)
Salary Average : 67,500$
Total Farm Players35
Salary Commitment
Year 2020 : 2,901,747$
Year 2021 : 2,071,080$
Year 2022 : 709,162$
Year 2023 : 75,000$
Salary Average Commitment
Year 2020 : 2,901,747$
Year 2021 : 2,071,080$
Year 2022 : 709,162$
Year 2023 : 75,000$

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - 100$ - 5,999 - 100%
Level 2: 5000 - 60$ - 4,602 - 92%
Level 3: 2000 - 35$ - 2,000 - 100%
Level 4: 4000 - 25$ - 3,427 - 86%
Luxury : 1000 - 200$ - 985 - 98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,805 - 90%
Farm Level 2: 1000 - 15$ - 974 - 97%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,013 - 95%
Average Income per Game1,535,837$
Year to Date Revenue62,969,297$
Farm
Home Games Left0
Average Attendance - %2,779 - 93%
Average Income per Game97,230$
Year to Date Revenue3,986,432$

Expense

Pro Players Total Salaries78,609,999$
Farm Players Total Salaries2,407,822$
Coaches Total Salaries1,937,500$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses72,053,949$
Farm Year To Date Expenses3,333,959$
Pro Salary Cap To Date71,116,409$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days427,675$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days18,322$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap78,609,999$
Estimate Under Maximum Salary Cap of 81,500,000$2,890,001$
Estimate Over Minimum Salary Cap of 60,200,000$ 18,409,999$
Current Bank Account39,300,792$
Projected Bank Account39,300,792$

Pro Players Salaries

Jeff Skinner 9,000,000$ (4)
-Salary Average : 9,000,000$
Leon Draisaitl 8,500,000$ (1)
-Salary Average : 8,500,000$
Jakub Voracek 8,250,000$ (4)
-Salary Average : 8,250,000$
Jaroslav Halak 6,500,000$ (3)
-Salary Average : 6,500,000$
Adam Henrique 5,825,000$ (4)
-Salary Average : 5,825,000$
Matt Niskanen 5,750,000$ (3)
-Salary Average : 5,750,000$
Johnny Boychuk 5,000,000$ (3)
-Salary Average : 5,000,000$
Sami Vatanen 4,875,000$ (4)
-Salary Average : 4,875,000$
Dmitry Kulikov 4,333,333$ (2)
-Salary Average : 4,333,333$
Frank Vatrano 2,533,333$ (2)
-Salary Average : 2,533,333$
Kevan Miller 2,500,000$ (2)
-Salary Average : 2,500,000$
Connor Brown 2,500,000$ (2)
-Salary Average : 2,500,000$
Jay Bouwmeester 2,250,000$ (2)
-Salary Average : 2,250,000$
Brock McGinn 2,100,000$ (3)
-Salary Average : 2,100,000$
Jordan Martinook 2,000,000$ (3)
-Salary Average : 2,000,000$
Vladislav Namestnikov 1,937,500$ (2)
-Salary Average : 1,937,500$
Lawson Crouse 1,533,333$ (1)
-Salary Average : 1,533,333$
Joonas Korpisalo 900,000$ (2)
-Salary Average : 900,000$
Nick Suzuki 863,333$ (2)
-Salary Average : 863,333$
Christoffer Ehn 759,167$ (2)
-Salary Average : 759,167$
Matt Roy 700,000$ (3)
-Salary Average : 700,000$
Total Pro Players21
Salary Commitment
Year 2020 : 78,609,999$
Year 2021 : 68,576,666$
Year 2022 : 50,000,000$
Year 2023 : 27,950,000$
Salary Average Commitment
Year 2020 : 78,609,999$
Year 2021 : 68,576,666$
Year 2022 : 50,000,000$
Year 2023 : 27,950,000$
Salary Cap with 1 Way Contract
Year 2020 : 78,609,999$
Year 2021 : 68,576,666$
Year 2022 : 50,000,000$
Year 2023 : 27,950,000$

Farm Players Salaries

Austin Czarnik 125,000$ (1)
Salary Average : 125,000$
Matt Moulson 100,000$ (1)
Salary Average : 100,000$
Andreas Borgman 92,500$ (1)
Salary Average : 92,500$
Kody Clark 83,917$ (2)
Salary Average : 83,917$
Lean Bergmann 83,667$ (2)
Salary Average : 83,667$
Joel Hofer 80,917$ (2)
Salary Average : 80,917$
Patrick Bajkov 80,917$ (1)
Salary Average : 80,917$
Stelio Mattheos 80,917$ (1)
Salary Average : 80,917$
Emil Larmi 79,250$ (1)
Salary Average : 79,250$
Nathan Noel 77,583$ (2)
Salary Average : 77,583$
Linus Olund 77,583$ (1)
Salary Average : 77,583$
Alexei Toropchenko 77,500$ (2)
Salary Average : 77,500$
Maksim Sushko 77,500$ (2)
Salary Average : 77,500$
Jalen Chatfield 76,500$ (2)
Salary Average : 76,500$
Adam Brooks 75,917$ (2)
Salary Average : 75,917$
Austin Strand 75,917$ (1)
Salary Average : 75,917$
Arnaud Durandeau 75,667$ (2)
Salary Average : 75,667$
Gabriel Gagne 74,250$ (1)
Salary Average : 74,250$
Travis Barron 74,167$ (1)
Salary Average : 74,167$
Skyler McKenzie 74,167$ (1)
Salary Average : 74,167$
Chaz Reddekopp 73,333$ (1)
Salary Average : 73,333$
Connor Clifton 72,500$ (1)
Salary Average : 72,500$
Philippe Desrosiers 71,500$ (1)
Salary Average : 71,500$
Brandon Gignac 71,417$ (2)
Salary Average : 71,417$
Adin Hill 70,875$ (1)
Salary Average : 70,875$
Clark Bishop 70,000$ (2)
Salary Average : 70,000$
Landon Bow 69,750$ (1)
Salary Average : 69,750$
Colby Sissons 69,611$ (1)
Salary Average : 69,611$
Michael Paliotta 65,000$ (1)
Salary Average : 65,000$
Justin Holl 65,000$ (1)
Salary Average : 65,000$
Yannick Veilleux 65,000$ (1)
Salary Average : 65,000$
Total Farm Players31
Salary Commitment
Year 2020 : 2,407,822$
Year 2021 : 850,585$
Year 2022 : 0$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 2,407,822$
Year 2021 : 850,585$
Year 2022 : 0$
Year 2023 : 0$

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 8000 - 250$ - 4,442 - 56%
Level 2: 4000 - 150$ - 2,643 - 66%
Level 3: 5000 - 100$ - 2,089 - 42%
Level 4: 2000 - 90$ - 1,447 - 72%
Luxury : 1500 - 500$ - 786 - 52%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 50$ - 1,505 - 75%
Farm Level 2: 1000 - 30$ - 665 - 67%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %11,406 - 56%
Average Income per Game1,919,223$
Year to Date Revenue78,688,131$
Farm
Home Games Left0
Average Attendance - %2,170 - 72%
Average Income per Game89,428$
Year to Date Revenue3,666,559$

Expense

Pro Players Total Salaries72,190,985$
Farm Players Total Salaries1,140,500$
Coaches Total Salaries5,590,000$
Luxury Taxe Total0$
Special Salary Cap Value-1,750,000$
Pro Year To Date Expenses76,136,631$
Farm Year To Date Expenses2,713,534$
Pro Salary Cap To Date71,996,643$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days410,382$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days13,927$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap70,440,985$
Estimate Under Maximum Salary Cap of 81,500,000$11,059,015$
Estimate Over Minimum Salary Cap of 60,200,000$ 10,240,985$
Current Bank Account22,275,522$
Projected Bank Account22,275,522$

Pro Players Salaries

Auston Matthews 11,634,000$ (2)
-Salary Average : 11,634,000$
Zdeno Chara 7,000,000$ (4)
-Salary Average : 7,000,000$
Gabriel Landeskog 5,571,429$ (1)
-Salary Average : 5,571,429$
Tyler Myers 5,500,000$ (3)
-Salary Average : 5,500,000$
Nick Foligno 5,500,000$ (3)
-Salary Average : 5,500,000$
Hampus Lindholm 5,205,556$ (5)
-Salary Average : 5,205,556$
Carl Hagelin 4,000,000$ (1)
-Salary Average : 4,000,000$
Darren Helm 3,850,000$ (1)
-Salary Average : 3,850,000$
Cal Clutterbuck 3,500,000$ (1)
-Salary Average : 3,500,000$
Teuvo Teravainen 2,860,000$ (4)
-Salary Average : 2,860,000$
Kevin Hayes 2,600,000$ (1)
-Salary Average : 2,600,000$
Connor Hellebuyck 2,250,000$ (1)
-Salary Average : 2,250,000$
Nate Schmidt 2,225,000$ (4)
-Salary Average : 2,225,000$
Scott Mayfield 2,000,000$ (2)
-Salary Average : 2,000,000$
Calle Jarnkrok 2,000,000$ (2)
-Salary Average : 2,000,000$
Mark Letestu 1,000,000$ (4)
-Salary Average : 1,000,000$
Teddy Blueger 975,000$ (2)
-Salary Average : 975,000$
John Marino 925,000$ (2)
-Salary Average : 925,000$
Barclay Goodrow 925,000$ (5)
-Salary Average : 925,000$
Sam Carrick 700,000$ (3)
-Salary Average : 700,000$
Tristan Jarry 700,000$ (5)
-Salary Average : 700,000$
Devante Smith-Pelly 650,000$ (1)
-Salary Average : 650,000$
Bryan Rust 620,000$ (1)
-Salary Average : 620,000$
Total Pro Players23
Salary Commitment
Year 2020 : 72,190,985$
Year 2021 : 49,149,556$
Year 2022 : 31,615,556$
Year 2023 : 19,915,556$
Salary Average Commitment
Year 2020 : 72,190,985$
Year 2021 : 49,149,556$
Year 2022 : 31,615,556$
Year 2023 : 19,915,556$
Salary Cap with 1 Way Contract
Year 2020 : 72,190,985$
Year 2021 : 49,149,556$
Year 2022 : 31,615,556$
Year 2023 : 19,915,556$

Farm Players Salaries

Colin Greening 100,000$ (1)
Salary Average : 100,000$
Eamon McAdam 92,500$ (1)
Salary Average : 92,500$
Ryan Bednard 81,750$ (2)
Salary Average : 81,750$
Nate Schnarr 78,667$ (2)
Salary Average : 78,667$
Evan Polei 75,000$ (2)
Salary Average : 75,000$
Paul Bittner 74,750$ (2)
Salary Average : 74,750$
Dylan Wells 74,500$ (2)
Salary Average : 74,500$
Jack Kopacka 74,500$ (1)
Salary Average : 74,500$
Jacob Middleton 73,500$ (2)
Salary Average : 73,500$
Deven Sideroff 72,833$ (1)
Salary Average : 72,833$
Seth Helgeson 70,000$ (1)
Salary Average : 70,000$
Reid Gardiner 70,000$ (1)
Salary Average : 70,000$
Andrew Agozzino 70,000$ (3)
Salary Average : 70,000$
Zachary Leslie 67,500$ (1)
Salary Average : 67,500$
Tye McGinn 65,000$ (1)
Salary Average : 65,000$
Total Farm Players15
Salary Commitment
Year 2020 : 1,140,500$
Year 2021 : 528,167$
Year 2022 : 70,000$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 1,140,500$
Year 2021 : 528,167$
Year 2022 : 70,000$
Year 2023 : 0$

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 8000 - 100$ - 6,546 - 82%
Level 2: 4000 - 90$ - 3,212 - 80%
Level 3: 4500 - 61$ - 2,000 - 44%
Level 4: 1800 - 60$ - 1,662 - 92%
Luxury : 1200 - 255$ - 756 - 63%
Total Capacity :19500
Farm
Farm Level 1: 2000 - 35$ - 1,794 - 90%
Farm Level 2: 1000 - 15$ - 973 - 97%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,176 - 73%
Average Income per Game1,697,687$
Year to Date Revenue69,605,181$
Farm
Home Games Left0
Average Attendance - %2,767 - 92%
Average Income per Game96,738$
Year to Date Revenue3,966,248$

Expense

Pro Players Total Salaries81,206,665$
Farm Players Total Salaries2,482,830$
Coaches Total Salaries2,000,000$
Luxury Taxe Total0$
Special Salary Cap Value-750,000$
Pro Year To Date Expenses75,289,551$
Farm Year To Date Expenses3,091,017$
Pro Salary Cap To Date74,089,489$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days443,047$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days17,650$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap80,456,665$
Estimate Under Maximum Salary Cap of 81,500,000$1,043,335$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,256,665$
Current Bank Account54,859,752$
Projected Bank Account54,859,752$

Pro Players Salaries

Connor McDavid 12,500,000$ (2)
-Salary Average : 12,500,000$
Victor Hedman 7,875,000$ (4)
-Salary Average : 7,875,000$
Mark Scheifele 6,125,000$ (1)
-Salary Average : 6,125,000$
Taylor Hall 6,000,000$ (5)
-Salary Average : 6,000,000$
Aleksander Barkov 5,900,000$ (2)
-Salary Average : 5,900,000$
Marc-Andre Fleury 5,750,000$ (2)
-Salary Average : 5,750,000$
Jaccob Slavin 5,300,000$ (4)
-Salary Average : 5,300,000$
Bryan Little 5,291,666$ (4)
-Salary Average : 5,291,666$
Brad Marchand 5,000,000$ (1)
-Salary Average : 5,000,000$
Ryan McDonagh 4,700,000$ (3)
-Salary Average : 4,700,000$
Anders Lee 3,750,000$ (2)
-Salary Average : 3,750,000$
Cody Eakin 3,650,000$ (1)
-Salary Average : 3,650,000$
Oskar Sundqvist 2,750,000$ (5)
-Salary Average : 2,750,000$
Blake Coleman 1,800,000$ (3)
-Salary Average : 1,800,000$
Zach Werenski 925,000$ (1)
-Salary Average : 925,000$
Miro Heiskanen 894,166$ (2)
-Salary Average : 894,166$
Cale Makar 880,833$ (1)
-Salary Average : 880,833$
Carter Hart 730,833$ (1)
-Salary Average : 730,833$
Erik Cernak 697,500$ (2)
-Salary Average : 697,500$
Brayden Point 686,667$ (1)
-Salary Average : 686,667$
Total Pro Players20
Salary Commitment
Year 2020 : 81,206,665$
Year 2021 : 63,208,332$
Year 2022 : 33,716,666$
Year 2023 : 27,216,666$
Salary Average Commitment
Year 2020 : 81,206,665$
Year 2021 : 63,208,332$
Year 2022 : 33,716,666$
Year 2023 : 27,216,666$
Salary Cap with 1 Way Contract
Year 2020 : 81,206,665$
Year 2021 : 63,208,332$
Year 2022 : 33,716,666$
Year 2023 : 27,216,666$

Farm Players Salaries

Frans Nielsen 150,000$ (5)
Salary Average : 150,000$
Chad Johnson 145,000$ (3)
Salary Average : 145,000$
Christian Djoos 125,000$ (5)
Salary Average : 125,000$
Colin Miller 100,000$ (2)
Salary Average : 100,000$
Troy Terry 92,500$ (1)
Salary Average : 92,500$
Tucker Poolman 92,500$ (1)
Salary Average : 92,500$
Taro Hirose 92,500$ (2)
Salary Average : 92,500$
Sheldon Rempal 92,500$ (1)
Salary Average : 92,500$
Adam Gaudette 91,667$ (2)
Salary Average : 91,667$
Eetu Luostarinen 89,750$ (2)
Salary Average : 89,750$
Dennis Cholowski 89,417$ (1)
Salary Average : 89,417$
Alex Lyon 87,413$ (1)
Salary Average : 87,413$
Nolan Stevens 84,250$ (1)
Salary Average : 84,250$
Eetu Tuulola 80,917$ (2)
Salary Average : 80,917$
Matthew Highmore 77,583$ (1)
Salary Average : 77,583$
Tim Schaller 77,500$ (2)
Salary Average : 77,500$
Victor Olofsson 76,750$ (5)
Salary Average : 76,750$
Dominik Simon 75,000$ (5)
Salary Average : 75,000$
Steven Fogarty 75,000$ (1)
Salary Average : 75,000$
Cliff Pu 74,500$ (1)
Salary Average : 74,500$
Sean Walker 74,500$ (5)
Salary Average : 74,500$
Anton Lindholm 71,750$ (1)
Salary Average : 71,750$
Spencer Watson 70,583$ (2)
Salary Average : 70,583$
Joseph Blandisi 70,000$ (5)
Salary Average : 70,000$
Nelson Nogier 70,000$ (2)
Salary Average : 70,000$
Jake Paterson 65,000$ (1)
Salary Average : 65,000$
Robbie Russo 65,000$ (2)
Salary Average : 65,000$
Ryan Olsen 65,000$ (1)
Salary Average : 65,000$
Cody Bass 61,250$ (1)
Salary Average : 61,250$
Total Farm Players29
Salary Commitment
Year 2020 : 2,482,829$
Year 2021 : 1,454,167$
Year 2022 : 716,250$
Year 2023 : 571,250$
Salary Average Commitment
Year 2020 : 2,482,829$
Year 2021 : 1,454,167$
Year 2022 : 716,250$
Year 2023 : 571,250$

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 7450 - 190$ - 3,369 - 45%
Level 2: 3600 - 150$ - 1,953 - 54%
Level 3: 4500 - 100$ - 1,800 - 40%
Level 4: 1800 - 90$ - 1,120 - 62%
Luxury : 1150 - 290$ - 655 - 57%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 35$ - 1,810 - 90%
Farm Level 2: 1000 - 15$ - 980 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %8,896 - 48%
Average Income per Game1,754,497$
Year to Date Revenue71,934,373$
Farm
Home Games Left0
Average Attendance - %2,790 - 93%
Average Income per Game97,558$
Year to Date Revenue3,999,882$

Expense

Pro Players Total Salaries79,537,500$
Farm Players Total Salaries2,040,667$
Coaches Total Salaries1,990,000$
Luxury Taxe Total0$
Special Salary Cap Value-1,500,000$
Pro Year To Date Expenses78,354,993$
Farm Year To Date Expenses2,783,330$
Pro Salary Cap To Date77,154,977$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days434,073$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days15,219$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap78,037,500$
Estimate Under Maximum Salary Cap of 81,500,000$3,462,500$
Estimate Over Minimum Salary Cap of 60,200,000$ 17,837,500$
Current Bank Account42,528,966$
Projected Bank Account42,528,966$

Pro Players Salaries

P.K. Subban 9,000,000$ (4)
-Salary Average : 9,000,000$
Tuukka Rask 7,000,000$ (2)
-Salary Average : 7,000,000$
Nicklas Backstrom 6,700,000$ (3)
-Salary Average : 6,700,000$
Alexander Edler 6,000,000$ (1)
-Salary Average : 6,000,000$
Blake Wheeler 5,600,000$ (3)
-Salary Average : 5,600,000$
Jonathan Drouin 5,500,000$ (1)
-Salary Average : 5,500,000$
Torey Krug 5,250,000$ (4)
-Salary Average : 5,250,000$
Kyle Palmieri 4,650,000$ (5)
-Salary Average : 4,650,000$
Nazem Kadri 4,500,000$ (5)
-Salary Average : 4,500,000$
Cody Ceci 4,300,000$ (4)
-Salary Average : 4,300,000$
Max Domi 3,150,000$ (3)
-Salary Average : 3,150,000$
Martin Jones 3,000,000$ (2)
-Salary Average : 3,000,000$
Andreas Athanasiou 3,000,000$ (5)
-Salary Average : 3,000,000$
John Klingberg 2,750,000$ (1)
-Salary Average : 2,750,000$
Oliver Bjorkstrand 2,500,000$ (1)
-Salary Average : 2,500,000$
Nathan Beaulieu 2,400,000$ (1)
-Salary Average : 2,400,000$
Jon Merrill 1,375,000$ (4)
-Salary Average : 1,375,000$
Joel Armia 975,000$ (2)
-Salary Average : 975,000$
Scott Laughton 962,500$ (2)
-Salary Average : 962,500$
Luke Kunin 925,000$ (1)
-Salary Average : 925,000$
Total Pro Players20
Salary Commitment
Year 2020 : 79,537,500$
Year 2021 : 59,462,500$
Year 2022 : 47,525,000$
Year 2023 : 32,075,000$
Salary Average Commitment
Year 2020 : 79,537,500$
Year 2021 : 59,462,500$
Year 2022 : 47,525,000$
Year 2023 : 32,075,000$
Salary Cap with 1 Way Contract
Year 2020 : 79,537,500$
Year 2021 : 59,462,500$
Year 2022 : 47,525,000$
Year 2023 : 32,075,000$

Farm Players Salaries

Eric Fehr 100,000$ (3)
Salary Average : 100,000$
Carl Grundstrom 92,500$ (2)
Salary Average : 92,500$
Nathan Gerbe 89,000$ (2)
Salary Average : 89,000$
Peter Budaj 85,000$ (1)
Salary Average : 85,000$
Kevin Poulin 82,500$ (4)
Salary Average : 82,500$
Maxim Lamarche 82,500$ (4)
Salary Average : 82,500$
Laurent Dauphin 82,500$ (4)
Salary Average : 82,500$
Jake Lucchini 82,500$ (4)
Salary Average : 82,500$
Ryan Stanton 80,000$ (1)
Salary Average : 80,000$
Paul Thompson 75,000$ (2)
Salary Average : 75,000$
Alex Gallant 72,500$ (4)
Salary Average : 72,500$
Alexis D'Aoust 72,500$ (4)
Salary Average : 72,500$
Kevin Roy 72,500$ (4)
Salary Average : 72,500$
Vincent Arseneau 72,500$ (4)
Salary Average : 72,500$
Samuel Laberge 72,500$ (4)
Salary Average : 72,500$
Brennan Menell 71,667$ (2)
Salary Average : 71,667$
Tom Kuhnhackl 70,000$ (4)
Salary Average : 70,000$
James Phelan 70,000$ (2)
Salary Average : 70,000$
Ryan Fitzgerald 70,000$ (5)
Salary Average : 70,000$
Branden Troock 70,000$ (2)
Salary Average : 70,000$
Nick Ebert 70,000$ (2)
Salary Average : 70,000$
Jayson Megna 70,000$ (2)
Salary Average : 70,000$
Alexander Petrovic 70,000$ (5)
Salary Average : 70,000$
Eric Tangradi 67,500$ (2)
Salary Average : 67,500$
Alexandre Grenier 67,500$ (2)
Salary Average : 67,500$
Troy Bourke 65,000$ (1)
Salary Average : 65,000$
David Ullstrom 65,000$ (1)
Salary Average : 65,000$
Total Farm Players27
Salary Commitment
Year 2020 : 2,040,667$
Year 2021 : 1,745,667$
Year 2022 : 1,002,500$
Year 2023 : 902,500$
Salary Average Commitment
Year 2020 : 2,040,667$
Year 2021 : 1,745,667$
Year 2022 : 1,002,500$
Year 2023 : 902,500$

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 8200 - 100$ - 6,609 - 81%
Level 2: 4300 - 60$ - 4,298 - 100%
Level 3: 5000 - 35$ - 3,101 - 62%
Level 4: 2000 - 25$ - 2,000 - 100%
Luxury : 1000 - 200$ - 992 - 99%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 35$ - 1,803 - 90%
Farm Level 2: 1000 - 15$ - 983 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,000 - 83%
Average Income per Game1,594,682$
Year to Date Revenue65,381,965$
Farm
Home Games Left0
Average Attendance - %2,786 - 93%
Average Income per Game97,313$
Year to Date Revenue3,989,837$

Expense

Pro Players Total Salaries76,290,476$
Farm Players Total Salaries1,423,500$
Coaches Total Salaries3,500,000$
Luxury Taxe Total0$
Special Salary Cap Value-1,375,000$
Pro Year To Date Expenses81,047,065$
Farm Year To Date Expenses2,544,893$
Pro Salary Cap To Date78,547,048$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days423,605$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days13,030$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap74,915,476$
Estimate Under Maximum Salary Cap of 81,500,000$6,584,524$
Estimate Over Minimum Salary Cap of 60,200,000$ 14,715,476$
Current Bank Account2,904,518$
Projected Bank Account2,904,518$

Pro Players Salaries

Keith Yandle 6,350,000$ (2)
-Salary Average : 6,350,000$
Brock Nelson (Out of Payroll) 6,000,000$ (3)
-Salary Average : 6,000,000$
Semyon Varlamov 5,900,000$ (4)
-Salary Average : 5,900,000$
Dustin Brown 5,875,000$ (1)
-Salary Average : 5,875,000$
Alexander Radulov 5,750,000$ (1)
-Salary Average : 5,750,000$
Alex Goligoski 5,475,000$ (5)
-Salary Average : 5,475,000$
Mika Zibanejad 5,350,000$ (5)
-Salary Average : 5,350,000$
Jonathan Marchessault 5,000,000$ (3)
-Salary Average : 5,000,000$
Sean Couturier 4,333,333$ (2)
-Salary Average : 4,333,333$
Niklas Hjalmarsson 4,100,000$ (1)
-Salary Average : 4,100,000$
Evgenii Dadonov 4,000,000$ (4)
-Salary Average : 4,000,000$
Jake Muzzin 4,000,000$ (3)
-Salary Average : 4,000,000$
Travis Hamonic 3,857,143$ (5)
-Salary Average : 3,857,143$
Josh Bailey 3,500,000$ (2)
-Salary Average : 3,500,000$
Josh Archibald 3,500,000$ (5)
-Salary Average : 3,500,000$
Casey Cizikas 3,350,000$ (3)
-Salary Average : 3,350,000$
Roman Polak 2,000,000$ (2)
-Salary Average : 2,000,000$
Brad Richardson 1,500,000$ (2)
-Salary Average : 1,500,000$
Tyler Motte 1,000,000$ (3)
-Salary Average : 1,000,000$
David Rittich 800,000$ (3)
-Salary Average : 800,000$
Nikita Popugaev 650,000$ (1)
-Salary Average : 650,000$
Total Pro Players21
Salary Commitment
Year 2020 : 82,290,476$
Year 2021 : 65,915,476$
Year 2022 : 48,232,143$
Year 2023 : 28,082,143$
Salary Average Commitment
Year 2020 : 82,290,476$
Year 2021 : 65,915,476$
Year 2022 : 48,232,143$
Year 2023 : 28,082,143$
Salary Cap with 1 Way Contract
Year 2020 : 82,290,476$
Year 2021 : 65,915,476$
Year 2022 : 48,232,143$
Year 2023 : 28,082,143$

Farm Players Salaries

Kevin Gravel 100,000$ (3)
Salary Average : 100,000$
Charlie Lindgren 100,000$ (4)
Salary Average : 100,000$
Jimmy Hayes 100,000$ (4)
Salary Average : 100,000$
Marcus Kruger 95,000$ (4)
Salary Average : 95,000$
Cooper Marody 92,500$ (1)
Salary Average : 92,500$
Frank Corrado 92,500$ (3)
Salary Average : 92,500$
Paul LaDue 90,000$ (5)
Salary Average : 90,000$
Lukas Sedlak 90,000$ (4)
Salary Average : 90,000$
Ty Rattie 90,000$ (5)
Salary Average : 90,000$
Oskar Steen 80,917$ (2)
Salary Average : 80,917$
Tyler Benson 79,250$ (1)
Salary Average : 79,250$
Ukko-Pekka Luukkonen 77,833$ (2)
Salary Average : 77,833$
Mathieu Olivier 73,000$ (1)
Salary Average : 73,000$
Ryan Dmowski 70,000$ (2)
Salary Average : 70,000$
Samuel Kurker 70,000$ (5)
Salary Average : 70,000$
Tommy Cross 65,000$ (1)
Salary Average : 65,000$
Byron Froese 57,500$ (1)
Salary Average : 57,500$
Total Farm Players17
Salary Commitment
Year 2020 : 1,423,500$
Year 2021 : 1,056,250$
Year 2022 : 827,500$
Year 2023 : 635,000$
Salary Average Commitment
Year 2020 : 1,423,500$
Year 2021 : 1,056,250$
Year 2022 : 827,500$
Year 2023 : 635,000$

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100$ - 6,000 - 100%
Level 2: 5000 - 60$ - 4,663 - 93%
Level 3: 2000 - 40$ - 2,000 - 100%
Level 4: 4000 - 30$ - 3,261 - 82%
Luxury : 1000 - 200$ - 993 - 99%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,808 - 90%
Farm Level 2: 1000 - 15$ - 983 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,917 - 94%
Average Income per Game1,570,166$
Year to Date Revenue64,376,790$
Farm
Home Games Left0
Average Attendance - %2,791 - 93%
Average Income per Game97,540$
Year to Date Revenue3,999,133$

Expense

Pro Players Total Salaries72,921,123$
Farm Players Total Salaries3,200,529$
Coaches Total Salaries1,400,000$
Luxury Taxe Total0$
Special Salary Cap Value375,000$
Pro Year To Date Expenses69,704,204$
Farm Year To Date Expenses3,949,257$
Pro Salary Cap To Date69,104,219$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days395,275$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days21,508$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap73,296,123$
Estimate Under Maximum Salary Cap of 81,500,000$8,203,877$
Estimate Over Minimum Salary Cap of 60,200,000$ 13,096,123$
Current Bank Account18,537,236$
Projected Bank Account18,537,236$

Pro Players Salaries

Jacob Trouba 8,000,000$ (5)
-Salary Average : 8,000,000$
Pekka Rinne 7,000,000$ (2)
-Salary Average : 7,000,000$
Alex Tuch 4,750,000$ (2)
-Salary Average : 4,750,000$
Vincent Trocheck 4,750,000$ (1)
-Salary Average : 4,750,000$
Jason Demers 4,500,000$ (2)
-Salary Average : 4,500,000$
Christian Dvorak 4,450,000$ (2)
-Salary Average : 4,450,000$
Patric Hornqvist 4,250,000$ (1)
-Salary Average : 4,250,000$
Oscar Klefbom 4,167,000$ (2)
-Salary Average : 4,167,000$
Robert Bortuzzo 4,000,000$ (3)
-Salary Average : 4,000,000$
J.T. Compher 3,500,000$ (3)
-Salary Average : 3,500,000$
Mikael Granlund 3,200,000$ (1)
-Salary Average : 3,200,000$
Sam Gagner 3,150,000$ (1)
-Salary Average : 3,150,000$
Adam Larsson 3,000,000$ (1)
-Salary Average : 3,000,000$
Colton Sceviour 3,000,000$ (3)
-Salary Average : 3,000,000$
Boone Jenner 2,900,000$ (2)
-Salary Average : 2,900,000$
Ben Lovejoy 1,499,999$ (5)
-Salary Average : 1,499,999$
Matt Grzelcyk 1,400,000$ (5)
-Salary Average : 1,400,000$
Matthew Tkachuk 925,000$ (1)
-Salary Average : 925,000$
Jan Rutta 925,000$ (3)
-Salary Average : 925,000$
Jordan Greenway 916,666$ (2)
-Salary Average : 916,666$
Jacob de la Rose 900,000$ (3)
-Salary Average : 900,000$
Elvis Merzlikins 874,125$ (2)
-Salary Average : 874,125$
Brendan Perlini 863,333$ (1)
-Salary Average : 863,333$
Total Pro Players23
Salary Commitment
Year 2020 : 72,921,123$
Year 2021 : 52,782,790$
Year 2022 : 23,224,999$
Year 2023 : 10,899,999$
Salary Average Commitment
Year 2020 : 72,921,123$
Year 2021 : 52,782,790$
Year 2022 : 23,224,999$
Year 2023 : 10,899,999$
Salary Cap with 1 Way Contract
Year 2020 : 72,921,123$
Year 2021 : 52,782,790$
Year 2022 : 23,224,999$
Year 2023 : 10,899,999$

Farm Players Salaries

Nic Petan 150,000$ (5)
Salary Average : 150,000$
Dylan Sikura 130,000$ (5)
Salary Average : 130,000$
Dakota Mermis 130,000$ (5)
Salary Average : 130,000$
Ryan Lomberg 110,000$ (5)
Salary Average : 110,000$
Jake Dotchin 100,000$ (5)
Salary Average : 100,000$
Kasimir Kaskisuo 100,000$ (4)
Salary Average : 100,000$
Nathan Walker 100,000$ (4)
Salary Average : 100,000$
Garrett Wilson 100,000$ (4)
Salary Average : 100,000$
Xavier Ouellet 97,500$ (1)
Salary Average : 97,500$
Mat Robson 92,500$ (2)
Salary Average : 92,500$
Lawrence Pilut 92,500$ (1)
Salary Average : 92,500$
Andrew Oglevie 92,500$ (5)
Salary Average : 92,500$
Antti Suomela 92,500$ (2)
Salary Average : 92,500$
Jordan Gross 92,500$ (4)
Salary Average : 92,500$
Christian Wolanin 90,000$ (3)
Salary Average : 90,000$
Jacob Larsson 89,417$ (1)
Salary Average : 89,417$
Jacob Bryson 88,917$ (2)
Salary Average : 88,917$
Danny O'Regan 87,413$ (1)
Salary Average : 87,413$
Joshua Ho-Sang 86,333$ (1)
Salary Average : 86,333$
Lukas Jasek 85,333$ (1)
Salary Average : 85,333$
Martin Fehervary 80,583$ (2)
Salary Average : 80,583$
Drew Stafford 80,000$ (1)
Salary Average : 80,000$
Mac Hollowell 79,977$ (2)
Salary Average : 79,977$
Martin Pospisil 79,667$ (2)
Salary Average : 79,667$
Mason Jobst 79,250$ (2)
Salary Average : 79,250$
Alexander True 76,333$ (1)
Salary Average : 76,333$
Brett Seney 75,750$ (1)
Salary Average : 75,750$
Mackenzie MacEachern 75,000$ (2)
Salary Average : 75,000$
Kyle Capobianco 74,500$ (1)
Salary Average : 76,750$
Joachim Blichfeld 73,667$ (2)
Salary Average : 73,667$
Tyler Vesel 73,500$ (3)
Salary Average : 73,500$
Kaden Fulcher 73,333$ (1)
Salary Average : 73,333$
Dylan Coghlan 71,556$ (1)
Salary Average : 71,556$
Hunter Warner 70,000$ (1)
Salary Average : 70,000$
Kalle Kossila 65,000$ (4)
Salary Average : 65,000$
Casey Nelson 65,000$ (2)
Salary Average : 65,000$
Total Farm Players36
Salary Commitment
Year 2020 : 3,200,528$
Year 2021 : 2,140,561$
Year 2022 : 1,333,500$
Year 2023 : 1,170,000$
Salary Average Commitment
Year 2020 : 3,202,778$
Year 2021 : 2,140,561$
Year 2022 : 1,333,500$
Year 2023 : 1,170,000$

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 9500 - 95$ - 6,752 - 71%
Level 2: 5000 - 59$ - 4,684 - 94%
Level 3: 6000 - 30$ - 3,216 - 54%
Level 4: 3000 - 25$ - 3,000 - 100%
Luxury : 1500 - 195$ - 1,034 - 69%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 35$ - 1,836 - 92%
Farm Level 2: 1000 - 15$ - 982 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,687 - 75%
Average Income per Game1,613,596$
Year to Date Revenue66,157,428$
Farm
Home Games Left0
Average Attendance - %2,818 - 94%
Average Income per Game98,756$
Year to Date Revenue4,049,006$

Expense

Pro Players Total Salaries64,678,162$
Farm Players Total Salaries2,610,532$
Coaches Total Salaries1,900,000$
Luxury Taxe Total0$
Special Salary Cap Value3,225,000$
Pro Year To Date Expenses68,765,037$
Farm Year To Date Expenses3,238,766$
Pro Salary Cap To Date67,515,092$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days354,452$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days17,530$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap67,903,162$
Estimate Under Maximum Salary Cap of 81,500,000$13,596,838$
Estimate Over Minimum Salary Cap of 60,200,000$ 7,703,162$
Current Bank Account45,385,229$
Projected Bank Account45,385,229$

Pro Players Salaries

Lars Eller 8,000,000$ (3)
-Salary Average : 8,000,000$
Kevin Shattenkirk 6,650,000$ (2)
-Salary Average : 6,650,000$
Tom Wilson 5,166,666$ (5)
-Salary Average : 5,166,666$
Brandon Sutter 4,375,000$ (3)
-Salary Average : 4,375,000$
James van Riemsdyk 4,250,000$ (3)
-Salary Average : 4,250,000$
Ondrej Palat 4,000,000$ (1)
-Salary Average : 4,000,000$
Joonas Donskoi 3,900,000$ (5)
-Salary Average : 3,900,000$
Philipp Grubauer 3,333,333$ (5)
-Salary Average : 3,333,333$
Neal Pionk 3,000,000$ (5)
-Salary Average : 3,000,000$
Ondrej Kase 2,600,000$ (1)
-Salary Average : 2,600,000$
Nick Jensen 2,500,000$ (5)
-Salary Average : 2,500,000$
Mark Pysyk 2,499,000$ (1)
-Salary Average : 2,499,000$
Stephen Johns 2,350,000$ (3)
-Salary Average : 2,350,000$
Brian Gibbons 2,000,000$ (2)
-Salary Average : 2,000,000$
Josh Anderson 1,850,000$ (5)
-Salary Average : 1,850,000$
Ryan Miller 1,499,999$ (1)
-Salary Average : 1,499,999$
Joakim Nordstrom 1,275,000$ (2)
-Salary Average : 1,275,000$
Tyler Pitlick 1,000,000$ (1)
-Salary Average : 1,000,000$
Ryan Callahan 999,999$ (1)
-Salary Average : 999,999$
Travis Sanheim 863,333$ (1)
-Salary Average : 863,333$
Thomas Chabot 863,333$ (2)
-Salary Average : 863,333$
Mathew Barzal 863,333$ (2)
-Salary Average : 863,333$
Artturi Lehkonen 839,166$ (1)
-Salary Average : 839,166$
Total Pro Players23
Salary Commitment
Year 2020 : 64,678,162$
Year 2021 : 50,376,665$
Year 2022 : 38,724,999$
Year 2023 : 19,749,999$
Salary Average Commitment
Year 2020 : 64,678,162$
Year 2021 : 50,376,665$
Year 2022 : 38,724,999$
Year 2023 : 19,749,999$
Salary Cap with 1 Way Contract
Year 2020 : 64,678,162$
Year 2021 : 50,376,665$
Year 2022 : 38,724,999$
Year 2023 : 19,749,999$

Farm Players Salaries

Calvin Pickard 100,000$ (2)
Salary Average : 100,000$
Dalton Prout 100,000$ (1)
Salary Average : 100,000$
Brendan Lemieux 92,500$ (2)
Salary Average : 92,500$
Colton Point 92,500$ (1)
Salary Average : 92,500$
Dennis Gilbert 92,500$ (1)
Salary Average : 92,500$
Jonathan Dahlen 92,500$ (2)
Salary Average : 92,500$
Adam Fox 92,500$ (2)
Salary Average : 92,500$
Tyson Jost 88,583$ (2)
Salary Average : 88,583$
Marcus Pettersson 87,413$ (2)
Salary Average : 87,413$
Brett Leason 84,250$ (2)
Salary Average : 84,250$
MacKenzie Entwistle 81,167$ (2)
Salary Average : 81,167$
Sean Durzi 80,917$ (2)
Salary Average : 80,917$
Adam Ruzicka 80,167$ (2)
Salary Average : 80,167$
Marko Dano 80,000$ (5)
Salary Average : 80,000$
Joseph Woll 80,000$ (1)
Salary Average : 80,000$
Jonas Johansson 75,917$ (2)
Salary Average : 75,917$
Anthony Stolarz 75,000$ (5)
Salary Average : 75,000$
Zac Dalpe 75,000$ (5)
Salary Average : 75,000$
Jesper Bratt 74,917$ (2)
Salary Average : 74,917$
Warren Foegele 74,667$ (2)
Salary Average : 74,667$
Jonathan Ang 74,500$ (1)
Salary Average : 74,500$
Josh Mahura 74,500$ (1)
Salary Average : 74,500$
Connor Bunnaman 73,667$ (1)
Salary Average : 73,667$
Joseph Cramarossa 72,450$ (1)
Salary Average : 72,450$
Kevin Labanc 71,750$ (1)
Salary Average : 71,750$
Vitek Vanecek 71,417$ (1)
Salary Average : 71,417$
Brett Murray 70,000$ (1)
Salary Average : 70,000$
Gustav Olofsson 70,000$ (5)
Salary Average : 70,000$
Trevor Carrick 70,000$ (3)
Salary Average : 70,000$
Zachary Sawchenko 70,000$ (2)
Salary Average : 70,000$
Nick Moutrey 69,250$ (1)
Salary Average : 69,250$
Chris Terry 65,000$ (2)
Salary Average : 65,000$
Cameron Schilling 57,500$ (1)
Salary Average : 57,500$
Total Farm Players33
Salary Commitment
Year 2020 : 2,610,532$
Year 2021 : 1,610,498$
Year 2022 : 370,000$
Year 2023 : 300,000$
Salary Average Commitment
Year 2020 : 2,610,532$
Year 2021 : 1,610,498$
Year 2022 : 370,000$
Year 2023 : 300,000$

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBrooklyn Centre
Level 1: 6000 - 160$ - 4,196 - 70%
Level 2: 5000 - 100$ - 2,838 - 57%
Level 3: 2000 - 80$ - 1,390 - 70%
Level 4: 4000 - 55$ - 2,009 - 50%
Luxury : 1000 - 270$ - 748 - 75%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,812 - 91%
Farm Level 2: 1000 - 15$ - 980 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %11,183 - 62%
Average Income per Game1,694,837$
Year to Date Revenue69,488,302$
Farm
Home Games Left0
Average Attendance - %2,792 - 93%
Average Income per Game97,632$
Year to Date Revenue4,002,906$

Expense

Pro Players Total Salaries72,506,667$
Farm Players Total Salaries2,553,750$
Coaches Total Salaries1,300,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses70,475,106$
Farm Year To Date Expenses3,471,573$
Pro Salary Cap To Date69,511,440$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days392,778$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days17,762$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap72,506,667$
Estimate Under Maximum Salary Cap of 81,500,000$8,993,333$
Estimate Over Minimum Salary Cap of 60,200,000$ 12,306,667$
Current Bank Account11,174,458$
Projected Bank Account11,174,458$

Pro Players Salaries

Damon Severson 7,000,000$ (2)
-Salary Average : 7,000,000$
Sean Monahan 6,375,000$ (3)
-Salary Average : 6,375,000$
Matt Dumba 6,000,000$ (1)
-Salary Average : 6,000,000$
Pierre-Edouard Bellemare 6,000,000$ (3)
-Salary Average : 6,000,000$
Justin Schultz 5,500,000$ (4)
-Salary Average : 5,500,000$
Shea Theodore 5,200,000$ (3)
-Salary Average : 5,200,000$
Ryan Murray 4,600,000$ (2)
-Salary Average : 4,600,000$
Alec Martinez 4,000,000$ (2)
-Salary Average : 4,000,000$
Jay Beagle 4,000,000$ (3)
-Salary Average : 4,000,000$
Mikael Backlund 3,575,000$ (3)
-Salary Average : 3,575,000$
Conor Sheary 3,000,000$ (4)
-Salary Average : 3,000,000$
Riley Nash 2,750,000$ (1)
-Salary Average : 2,750,000$
Brendan Leipsic 2,500,000$ (3)
-Salary Average : 2,500,000$
Mikko Koskinen 2,500,000$ (4)
-Salary Average : 2,500,000$
Victor Rask 1,450,000$ (4)
-Salary Average : 1,450,000$
Kyle Brodziak 1,400,000$ (5)
-Salary Average : 1,400,000$
Yanni Gourde 1,000,000$ (3)
-Salary Average : 1,000,000$
Sebastian Aho 925,000$ (1)
-Salary Average : 925,000$
Andrei Svechnikov 925,000$ (1)
-Salary Average : 925,000$
Nico Hischier 925,000$ (2)
-Salary Average : 925,000$
Nicolas Hague 791,667$ (2)
-Salary Average : 791,667$
Laurent Brossoit 750,000$ (1)
-Salary Average : 750,000$
Patrick Marleau 700,000$ (5)
-Salary Average : 700,000$
Nic Dowd 640,000$ (2)
-Salary Average : 640,000$
Total Pro Players24
Salary Commitment
Year 2020 : 72,506,667$
Year 2021 : 61,156,667$
Year 2022 : 43,200,000$
Year 2023 : 14,550,000$
Salary Average Commitment
Year 2020 : 72,506,667$
Year 2021 : 61,156,667$
Year 2022 : 43,200,000$
Year 2023 : 14,550,000$
Salary Cap with 1 Way Contract
Year 2020 : 72,506,667$
Year 2021 : 61,156,667$
Year 2022 : 43,200,000$
Year 2023 : 14,550,000$

Farm Players Salaries

Tom Pyatt 140,000$ (5)
Salary Average : 140,000$
Zac Rinaldo 140,000$ (5)
Salary Average : 140,000$
Kyle Clifford 125,000$ (1)
Salary Average : 125,000$
Justin Falk 100,000$ (3)
Salary Average : 100,000$
Alan Quine 100,000$ (4)
Salary Average : 100,000$
Nate Prosser 100,000$ (4)
Salary Average : 100,000$
Connor Brickley 100,000$ (4)
Salary Average : 100,000$
Micheal Haley 95,000$ (3)
Salary Average : 95,000$
Jake Oettinger 92,500$ (1)
Salary Average : 92,500$
Ty Dellandrea 89,417$ (2)
Salary Average : 89,417$
Ryan Gropp 80,250$ (1)
Salary Average : 80,250$
Nick Henry 79,833$ (2)
Salary Average : 79,833$
Lucas Carlsson 79,250$ (1)
Salary Average : 79,250$
Reid Duke 77,000$ (2)
Salary Average : 77,000$
Karson Kuhlman 75,000$ (1)
Salary Average : 75,000$
Gemel Smith 72,000$ (2)
Salary Average : 72,000$
Thomas Schemitsch 71,750$ (1)
Salary Average : 71,750$
Michael Bunting 71,500$ (1)
Salary Average : 71,500$
Patrick Sieloff 70,000$ (2)
Salary Average : 70,000$
Andrew Nielsen 69,750$ (1)
Salary Average : 69,750$
Reid Boucher 68,750$ (1)
Salary Average : 68,750$
Julien Nantel 68,000$ (1)
Salary Average : 68,000$
Matt Donovan 67,500$ (4)
Salary Average : 67,500$
Dillon Simpson 67,500$ (1)
Salary Average : 67,500$
Joey Laleggia 67,500$ (5)
Salary Average : 67,500$
Spencer Martin 65,000$ (1)
Salary Average : 65,000$
Zach Trotman 65,000$ (2)
Salary Average : 65,000$
Ryan Hitchcock 65,000$ (1)
Salary Average : 65,000$
Chad Ruhwedel 65,000$ (2)
Salary Average : 65,000$
Jonny Brodzinski 65,000$ (1)
Salary Average : 65,000$
Aaron Ness 61,250$ (2)
Salary Average : 61,250$
Total Farm Players31
Salary Commitment
Year 2020 : 2,553,750$
Year 2021 : 1,489,500$
Year 2022 : 910,000$
Year 2023 : 715,000$
Salary Average Commitment
Year 2020 : 2,553,750$
Year 2021 : 1,489,500$
Year 2022 : 910,000$
Year 2023 : 715,000$

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 9200 - 100$ - 6,586 - 72%
Level 2: 4900 - 60$ - 4,610 - 94%
Level 3: 5600 - 35$ - 3,123 - 56%
Level 4: 2225 - 25$ - 2,225 - 100%
Luxury : 1075 - 200$ - 1,024 - 95%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35$ - 1,792 - 90%
Farm Level 2: 1000 - 15$ - 979 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,568 - 76%
Average Income per Game1,631,185$
Year to Date Revenue66,878,594$
Farm
Home Games Left0
Average Attendance - %2,771 - 92%
Average Income per Game96,740$
Year to Date Revenue3,966,338$

Expense

Pro Players Total Salaries72,477,944$
Farm Players Total Salaries3,035,361$
Coaches Total Salaries2,000,000$
Luxury Taxe Total0$
Special Salary Cap Value1,750,000$
Pro Year To Date Expenses72,891,078$
Farm Year To Date Expenses4,149,090$
Pro Salary Cap To Date71,891,079$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days395,043$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days21,695$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap74,227,944$
Estimate Under Maximum Salary Cap of 81,500,000$7,272,056$
Estimate Over Minimum Salary Cap of 60,200,000$ 14,027,944$
Current Bank Account27,804,764$
Projected Bank Account27,804,764$

Pro Players Salaries

Joe Thornton 11,111,110$ (2)
-Salary Average : 11,111,112$
Patrik Berglund 7,500,000$ (2)
-Salary Average : 7,500,000$
Mike Green 5,375,000$ (2)
-Salary Average : 5,375,000$
Jimmy Howard 5,292,666$ (1)
-Salary Average : 5,292,166$
Tyler Johnson 5,000,000$ (5)
-Salary Average : 5,000,000$
Kris Russell 4,500,000$ (2)
-Salary Average : 4,500,000$
Craig Smith 4,250,000$ (4)
-Salary Average : 4,250,000$
Colin Wilson 3,937,500$ (1)
-Salary Average : 3,937,500$
Andrew Ladd 3,000,000$ (2)
-Salary Average : 3,000,000$
Patrik Nemeth 3,000,000$ (4)
-Salary Average : 3,000,000$
Leo Komarov 2,950,000$ (1)
-Salary Average : 2,950,000$
Markus Nutivaara 2,700,000$ (3)
-Salary Average : 2,700,000$
Charlie Coyle 2,600,000$ (1)
-Salary Average : 2,600,000$
Greg McKegg 2,250,000$ (4)
-Salary Average : 2,250,000$
Michael Raffl 2,000,000$ (2)
-Salary Average : 2,000,000$
Tyler Bertuzzi 1,400,000$ (2)
-Salary Average : 1,400,000$
Oscar Fantenberg 925,000$ (1)
-Salary Average : 925,000$
Oliver Kylington 730,833$ (1)
-Salary Average : 730,833$
Nicolas Roy 720,000$ (2)
-Salary Average : 720,000$
Chris Mueller 700,000$ (2)
-Salary Average : 700,000$
Radim Simek 675,000$ (5)
-Salary Average : 675,000$
Sammy Blais 673,333$ (1)
-Salary Average : 673,333$
Josh Leivo 612,500$ (1)
-Salary Average : 612,500$
Jack Campbell 575,000$ (1)
-Salary Average : 575,000$
Total Pro Players24
Salary Commitment
Year 2020 : 72,477,944$
Year 2021 : 54,181,112$
Year 2022 : 17,875,000$
Year 2023 : 15,175,000$
Salary Average Commitment
Year 2020 : 72,477,444$
Year 2021 : 54,181,112$
Year 2022 : 17,875,000$
Year 2023 : 15,175,000$
Salary Cap with 1 Way Contract
Year 2020 : 72,477,944$
Year 2021 : 54,181,112$
Year 2022 : 17,875,000$
Year 2023 : 15,175,000$

Farm Players Salaries

Pheonix Copley 110,000$ (3)
Salary Average : 110,000$
Gavin Bayreuther 100,000$ (2)
Salary Average : 100,000$
Christian Folin 100,000$ (2)
Salary Average : 100,000$
Joakim Nygard 92,500$ (3)
Salary Average : 92,500$
Hunter Miska 92,500$ (1)
Salary Average : 92,500$
Isac Lundestrom 92,500$ (2)
Salary Average : 92,500$
Eeli Tolvanen 89,417$ (2)
Salary Average : 89,417$
Michael Rasmussen 89,417$ (2)
Salary Average : 89,417$
Brandon Hagel 88,083$ (2)
Salary Average : 88,083$
Kevin Stenlund 86,417$ (1)
Salary Average : 86,417$
Rasmus Asplund 84,500$ (2)
Salary Average : 84,500$
Libor Hajek 83,333$ (2)
Salary Average : 83,333$
Janne Kuokkanen 81,167$ (2)
Salary Average : 81,167$
Mikhail Maltsev 80,917$ (2)
Salary Average : 80,917$
Jason Robertson 79,500$ (2)
Salary Average : 79,500$
Riley Sutter 78,667$ (2)
Salary Average : 78,667$
Otto Koivula 78,667$ (2)
Salary Average : 78,667$
Bode Wilde 77,833$ (2)
Salary Average : 77,833$
Jesper Lindgren 77,583$ (1)
Salary Average : 77,583$
Adam Mascherin 77,500$ (1)
Salary Average : 77,500$
Tobias Geisser 77,444$ (2)
Salary Average : 77,444$
Sebastien Aho 77,000$ (1)
Salary Average : 77,000$
Noah Gregor 76,833$ (2)
Salary Average : 76,833$
Sean Day 76,167$ (1)
Salary Average : 76,167$
Tyler Parsons 75,917$ (1)
Salary Average : 75,917$
Mikhail Berdin 75,833$ (2)
Salary Average : 75,833$
Aleksi Saarela 75,333$ (1)
Salary Average : 75,333$
Austin Poganski 75,000$ (2)
Salary Average : 75,000$
Michael Spacek 75,000$ (1)
Salary Average : 75,000$
Vladislav Kamenev 75,000$ (2)
Salary Average : 75,000$
Dan Vladar 72,833$ (1)
Salary Average : 72,833$
Ben Thomas 70,000$ (2)
Salary Average : 70,000$
Michael Dal Colle 70,000$ (2)
Salary Average : 70,000$
Dylan Gambrell 70,000$ (2)
Salary Average : 70,000$
Michael Mersch 65,000$ (1)
Salary Average : 65,000$
Ryan Culkin 65,000$ (1)
Salary Average : 65,000$
Corey Tropp 62,500$ (1)
Salary Average : 62,500$
Josh Jooris 60,000$ (1)
Salary Average : 60,000$
Total Farm Players38
Salary Commitment
Year 2020 : 3,035,361$
Year 2021 : 1,996,611$
Year 2022 : 202,500$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 3,035,361$
Year 2021 : 1,996,611$
Year 2022 : 202,500$
Year 2023 : 0$

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - 150$ - 5,470 - 91%
Level 2: 5000 - 90$ - 4,328 - 87%
Level 3: 2000 - 75$ - 1,909 - 95%
Level 4: 4000 - 44$ - 3,137 - 78%
Luxury : 1000 - 300$ - 900 - 90%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30$ - 1,827 - 91%
Farm Level 2: 1000 - 20$ - 853 - 85%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,743 - 87%
Average Income per Game1,621,968$
Year to Date Revenue66,500,704$
Farm
Home Games Left0
Average Attendance - %2,680 - 89%
Average Income per Game92,523$
Year to Date Revenue3,793,449$

Expense

Pro Players Total Salaries81,367,855$
Farm Players Total Salaries2,222,576$
Coaches Total Salaries1,150,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses79,719,002$
Farm Year To Date Expenses2,744,750$
Pro Salary Cap To Date79,069,018$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days440,956$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days14,638$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap81,367,855$
Estimate Under Maximum Salary Cap of 81,500,000$132,145$
Estimate Over Minimum Salary Cap of 60,200,000$ 21,167,855$
Current Bank Account8,085,653$
Projected Bank Account8,085,653$

Pro Players Salaries

Artemi Panarin 11,642,860$ (5)
-Salary Average : 11,642,857$
Dustin Byfuglien 7,600,000$ (4)
-Salary Average : 7,600,000$
Patrice Bergeron 6,875,000$ (4)
-Salary Average : 6,875,000$
Erik Karlsson 6,500,000$ (4)
-Salary Average : 6,500,000$
Filip Forsberg 6,000,000$ (4)
-Salary Average : 6,000,000$
Cam Atkinson 5,875,000$ (2)
-Salary Average : 5,875,000$
Dmitry Orlov 5,100,000$ (5)
-Salary Average : 5,100,000$
Nikita Kucherov 4,500,000$ (2)
-Salary Average : 4,500,000$
Reilly Smith 3,500,000$ (1)
-Salary Average : 3,500,000$
Andrei Vasilevskiy 3,500,000$ (4)
-Salary Average : 3,500,000$
Evgeny Kuznetsov 3,400,000$ (1)
-Salary Average : 3,400,000$
Radko Gudas 3,350,000$ (4)
-Salary Average : 3,350,000$
Jean-Gabriel Pageau 3,100,000$ (1)
-Salary Average : 3,100,000$
Adam Pelech 3,000,000$ (2)
-Salary Average : 3,000,000$
Ryan Pulock 2,000,000$ (5)
-Salary Average : 2,000,000$
Roberto Luongo 1,750,000$ (1)
-Salary Average : 1,750,000$
Korbinian Holzer 1,000,000$ (1)
-Salary Average : 1,000,000$
Gabriel Bourque 999,999$ (5)
-Salary Average : 999,999$
Matt Beleskey 999,999$ (1)
-Salary Average : 999,999$
Lucas Wallmark 675,000$ (5)
-Salary Average : 675,000$
Total Pro Players20
Salary Commitment
Year 2020 : 81,367,855$
Year 2021 : 67,617,856$
Year 2022 : 54,242,856$
Year 2023 : 54,242,856$
Salary Average Commitment
Year 2020 : 81,367,855$
Year 2021 : 67,617,856$
Year 2022 : 54,242,856$
Year 2023 : 54,242,856$
Salary Cap with 1 Way Contract
Year 2020 : 81,367,855$
Year 2021 : 67,617,856$
Year 2022 : 54,242,856$
Year 2023 : 54,242,856$

Farm Players Salaries

Joonas Lyytinen 99,000$ (4)
Salary Average : 99,000$
Lucas Johansen 92,500$ (2)
Salary Average : 92,500$
Jesperi Kotkaniemi 92,500$ (2)
Salary Average : 92,500$
Martin Kaut 92,500$ (1)
Salary Average : 92,500$
J-F Berube 90,000$ (1)
Salary Average : 90,000$
Kole Lind 89,167$ (2)
Salary Average : 89,167$
Logan Brown 86,333$ (2)
Salary Average : 86,333$
Chris Driedger 85,000$ (2)
Salary Average : 85,000$
Filip Larsson 83,667$ (2)
Salary Average : 83,667$
Taylor Raddysh 83,333$ (2)
Salary Average : 83,333$
Kirill Ustimenko 82,583$ (2)
Salary Average : 82,583$
Christian Fischer 82,167$ (1)
Salary Average : 82,167$
Michael Dipietro 81,167$ (2)
Salary Average : 81,167$
Dakota Joshua 79,250$ (2)
Salary Average : 79,250$
Dmitry Sokolov 76,500$ (2)
Salary Average : 76,500$
Morgan Geekie 76,333$ (2)
Salary Average : 76,333$
Victor Mete 74,833$ (2)
Salary Average : 74,833$
Remi Elie 73,500$ (1)
Salary Average : 73,500$
Drake Rymsha 73,333$ (2)
Salary Average : 73,333$
Darren Raddysh 73,000$ (2)
Salary Average : 73,000$
Sam Montembeault 72,583$ (1)
Salary Average : 72,583$
Oleg Sosunov 72,160$ (2)
Salary Average : 72,160$
Brett Pollock 71,167$ (2)
Salary Average : 71,167$
Axel Holmstrom 70,000$ (2)
Salary Average : 70,000$
Roland McKeown 70,000$ (2)
Salary Average : 70,000$
Dean Kukan 70,000$ (1)
Salary Average : 70,000$
Zachary Fucale 65,000$ (1)
Salary Average : 65,000$
Brady Brassart 65,000$ (1)
Salary Average : 65,000$
Total Farm Players28
Salary Commitment
Year 2020 : 2,222,576$
Year 2021 : 1,611,826$
Year 2022 : 99,000$
Year 2023 : 99,000$
Salary Average Commitment
Year 2020 : 2,222,576$
Year 2021 : 1,611,826$
Year 2022 : 99,000$
Year 2023 : 99,000$

Lightning

Lightning is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - 135$ - 4,106 - 68%
Level 2: 5000 - 75$ - 3,457 - 69%
Level 3: 2000 - 65$ - 1,695 - 85%
Level 4: 4000 - 20$ - 3,385 - 85%
Luxury : 1000 - 230$ - 878 - 88%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,826 - 91%
Farm Level 2: 1000 - 15$ - 980 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,522 - 75%
Average Income per Game1,694,752$
Year to Date Revenue69,484,823$
Farm
Home Games Left0
Average Attendance - %2,807 - 94%
Average Income per Game98,284$
Year to Date Revenue4,029,651$

Expense

Pro Players Total Salaries84,819,642$
Farm Players Total Salaries2,515,000$
Coaches Total Salaries1,850,000$
Luxury Taxe Total0$
Special Salary Cap Value-2,500,000$
Pro Year To Date Expenses82,060,993$
Farm Year To Date Expenses3,321,809$
Pro Salary Cap To Date80,860,950$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days462,471$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days17,016$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap82,319,642$
Estimate Under Maximum Salary Cap of 81,500,000$-819,642$
Estimate Over Minimum Salary Cap of 60,200,000$ 22,119,642$
Current Bank Account31,522,016$
Projected Bank Account31,522,016$

Pro Players Salaries

Jonathan Toews 10,500,000$ (3)
-Salary Average : 10,500,000$
Shea Weber 7,857,143$ (4)
-Salary Average : 7,857,143$
Justin Williams 7,000,000$ (1)
-Salary Average : 7,000,000$
Nikolaj Ehlers 6,000,000$ (2)
-Salary Average : 6,000,000$
Dougie Hamilton 5,750,000$ (4)
-Salary Average : 5,750,000$
T.J. Oshie 5,750,000$ (3)
-Salary Average : 5,750,000$
Tyler Seguin 5,750,000$ (2)
-Salary Average : 5,750,000$
Morgan Rielly 5,000,000$ (2)
-Salary Average : 5,000,000$
Nick Bonino 5,000,000$ (5)
-Salary Average : 5,000,000$
Charlie McAvoy 4,900,000$ (2)
-Salary Average : 4,900,000$
Cam Talbot 4,000,000$ (5)
-Salary Average : 4,000,000$
Robin Lehner 4,000,000$ (2)
-Salary Average : 4,000,000$
Mark Stone 3,750,000$ (1)
-Salary Average : 3,750,000$
Alex Iafallo 2,450,000$ (5)
-Salary Average : 2,450,000$
Brayden McNabb 1,600,000$ (1)
-Salary Average : 1,600,000$
Fredrik Claesson 1,115,000$ (4)
-Salary Average : 1,115,000$
Garnet Hathaway 999,999$ (3)
-Salary Average : 999,999$
Kyle Connor 925,000$ (2)
-Salary Average : 925,000$
Phillip Danault 875,000$ (1)
-Salary Average : 875,000$
Zach Sanford 875,000$ (1)
-Salary Average : 875,000$
Vince Dunn 722,500$ (2)
-Salary Average : 722,500$
Total Pro Players21
Salary Commitment
Year 2020 : 84,819,642$
Year 2021 : 70,719,642$
Year 2022 : 43,422,142$
Year 2023 : 26,172,143$
Salary Average Commitment
Year 2020 : 84,819,642$
Year 2021 : 70,719,642$
Year 2022 : 43,422,142$
Year 2023 : 26,172,143$
Salary Cap with 1 Way Contract
Year 2020 : 84,819,642$
Year 2021 : 70,719,642$
Year 2022 : 43,422,142$
Year 2023 : 26,172,143$

Farm Players Salaries

Riley Barber 147,500$ (4)
Salary Average : 147,500$
Cole Cassels 125,000$ (2)
Salary Average : 125,000$
Michael Sgarbossa 125,000$ (4)
Salary Average : 125,000$
Morgan Klimchuk 100,000$ (2)
Salary Average : 100,000$
Scott Wilson 100,000$ (3)
Salary Average : 100,000$
Chris Wagner 100,000$ (3)
Salary Average : 100,000$
Philippe Maillet 100,000$ (1)
Salary Average : 100,000$
Stuart Percy 100,000$ (2)
Salary Average : 100,000$
Scott Kosmachuk 100,000$ (2)
Salary Average : 100,000$
Nick DeSimone 100,000$ (3)
Salary Average : 100,000$
Alex Stalock 100,000$ (2)
Salary Average : 100,000$
Phillip Di Giuseppe 100,000$ (2)
Salary Average : 100,000$
Jordan Schmaltz 100,000$ (2)
Salary Average : 100,000$
Devin Williams 100,000$ (2)
Salary Average : 100,000$
Cole Schneider 97,500$ (3)
Salary Average : 97,500$
Steven Kampfer 95,000$ (2)
Salary Average : 95,000$
Tyler Wotherspoon 95,000$ (2)
Salary Average : 95,000$
Josh Dickinson 92,500$ (1)
Salary Average : 92,500$
Dustin Tokarski 90,000$ (1)
Salary Average : 90,000$
Mitchell Stephens 83,333$ (1)
Salary Average : 83,333$
A.J. Greer 74,167$ (1)
Salary Average : 74,167$
Seth Griffith 70,000$ (3)
Salary Average : 70,000$
Ivan Kulbakov 70,000$ (1)
Salary Average : 70,000$
Stefan Leblanc 70,000$ (2)
Salary Average : 70,000$
Pontus Aberg 65,000$ (1)
Salary Average : 65,000$
Jakob Stukel 65,000$ (1)
Salary Average : 65,000$
CJ Suess 50,000$ (1)
Salary Average : 50,000$
Total Farm Players27
Salary Commitment
Year 2020 : 2,515,000$
Year 2021 : 1,825,000$
Year 2022 : 740,000$
Year 2023 : 272,500$
Salary Average Commitment
Year 2020 : 2,515,000$
Year 2021 : 1,825,000$
Year 2022 : 740,000$
Year 2023 : 272,500$

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - 100$ - 6,000 - 100%
Level 2: 5000 - 60$ - 4,679 - 94%
Level 3: 2000 - 35$ - 2,000 - 100%
Level 4: 4000 - 25$ - 3,396 - 85%
Luxury : 1000 - 200$ - 985 - 98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,822 - 91%
Farm Level 2: 1000 - 15$ - 974 - 97%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,060 - 95%
Average Income per Game1,540,705$
Year to Date Revenue63,168,895$
Farm
Home Games Left0
Average Attendance - %2,796 - 93%
Average Income per Game97,981$
Year to Date Revenue4,017,216$

Expense

Pro Players Total Salaries67,487,500$
Farm Players Total Salaries970,083$
Coaches Total Salaries1,800,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses71,297,233$
Farm Year To Date Expenses1,794,680$
Pro Salary Cap To Date70,297,192$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days368,212$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days9,517$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap67,487,500$
Estimate Under Maximum Salary Cap of 81,500,000$14,012,500$
Estimate Over Minimum Salary Cap of 60,200,000$ 7,287,500$
Current Bank Account42,639,281$
Projected Bank Account42,639,281$

Pro Players Salaries

Valtteri Filppula 8,500,000$ (1)
-Salary Average : 8,500,000$
Bobby Ryan 7,250,000$ (1)
-Salary Average : 7,250,000$
Brooks Orpik 6,500,000$ (1)
-Salary Average : 6,500,000$
Ilya Kovalchuk 6,250,000$ (1)
-Salary Average : 6,250,000$
Nick Schmaltz 5,850,000$ (5)
-Salary Average : 5,850,000$
Ryan Reaves 5,000,000$ (3)
-Salary Average : 5,000,000$
Brenden Dillon 5,000,000$ (4)
-Salary Average : 5,000,000$
Tyler Ennis 4,600,000$ (1)
-Salary Average : 4,600,000$
Ryan Graves (Out of Payroll) 4,000,001$ (3)
-Salary Average : 4,000,001$
Erik Gudbranson 3,500,000$ (2)
-Salary Average : 3,500,000$
Luke Schenn 3,000,000$ (3)
-Salary Average : 3,000,000$
Erik Haula 2,750,000$ (2)
-Salary Average : 2,750,000$
John Hayden 1,000,000$ (1)
-Salary Average : 1,000,000$
Kaapo Kakko 925,000$ (2)
-Salary Average : 925,000$
Alexander Volkov 864,167$ (1)
-Salary Average : 864,167$
Sam Steel 863,333$ (2)
-Salary Average : 863,333$
Glenn Gawdin 775,833$ (2)
-Salary Average : 775,833$
Kaapo Kahkonen 767,500$ (1)
-Salary Average : 767,500$
Mark Friedman 749,167$ (2)
-Salary Average : 749,167$
Timothy Gettinger 730,000$ (1)
-Salary Average : 730,000$
Casey DeSmith 675,000$ (2)
-Salary Average : 675,000$
Andreas Martinsen 675,000$ (1)
-Salary Average : 675,000$
Mario Kempe 650,000$ (1)
-Salary Average : 650,000$
Miikka Salomaki 612,500$ (1)
-Salary Average : 612,500$
Total Pro Players24
Salary Commitment
Year 2020 : 71,487,501$
Year 2021 : 33,088,334$
Year 2022 : 22,850,001$
Year 2023 : 10,850,000$
Salary Average Commitment
Year 2020 : 71,487,501$
Year 2021 : 33,088,334$
Year 2022 : 22,850,001$
Year 2023 : 10,850,000$
Salary Cap with 1 Way Contract
Year 2020 : 71,487,501$
Year 2021 : 33,088,334$
Year 2022 : 22,850,001$
Year 2023 : 10,850,000$

Farm Players Salaries

Jakub Jerabek 92,500$ (1)
Salary Average : 50,000$
Jimmy Schuldt 85,000$ (1)
Salary Average : 85,000$
Jeremy Roy 82,750$ (2)
Salary Average : 82,750$
Riley Stillman 77,333$ (1)
Salary Average : 77,333$
Mitch Reinke 75,000$ (2)
Salary Average : 75,000$
Nick Seeler 72,500$ (1)
Salary Average : 72,500$
Brett Lernout 70,000$ (1)
Salary Average : 70,000$
Andrew MacWilliam 65,000$ (1)
Salary Average : 65,000$
Goalie1 50,000$ (1)
Salary Average : 50,000$
Forward6 50,000$ (1)
Salary Average : 50,000$
Forward5 50,000$ (1)
Salary Average : 50,000$
Forward4 50,000$ (1)
Salary Average : 50,000$
Forward3 50,000$ (1)
Salary Average : 50,000$
Forward2 50,000$ (1)
Salary Average : 50,000$
Forward1 50,000$ (1)
Salary Average : 50,000$
Total Farm Players15
Salary Commitment
Year 2020 : 970,083$
Year 2021 : 157,750$
Year 2022 : 0$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 927,583$
Year 2021 : 157,750$
Year 2022 : 0$
Year 2023 : 0$

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - 100$ - 5,999 - 100%
Level 2: 5000 - 60$ - 4,678 - 94%
Level 3: 2000 - 35$ - 2,000 - 100%
Level 4: 4000 - 25$ - 3,400 - 85%
Luxury : 1000 - 200$ - 986 - 99%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,809 - 90%
Farm Level 2: 1000 - 15$ - 987 - 99%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,063 - 95%
Average Income per Game1,541,062$
Year to Date Revenue63,183,531$
Farm
Home Games Left0
Average Attendance - %2,797 - 93%
Average Income per Game97,679$
Year to Date Revenue4,004,856$

Expense

Pro Players Total Salaries70,822,915$
Farm Players Total Salaries1,228,250$
Coaches Total Salaries1,832,500$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses69,962,784$
Farm Year To Date Expenses1,837,550$
Pro Salary Cap To Date68,762,800$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days387,220$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days10,004$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap70,822,915$
Estimate Under Maximum Salary Cap of 81,500,000$10,677,085$
Estimate Over Minimum Salary Cap of 60,200,000$ 10,622,915$
Current Bank Account74,221,603$
Projected Bank Account74,221,603$

Pro Players Salaries

Wayne Simmonds 8,000,000$ (4)
-Salary Average : 8,000,000$
Brent Seabrook 6,875,000$ (4)
-Salary Average : 6,875,000$
Corey Crawford 6,000,000$ (3)
-Salary Average : 6,000,000$
Mike Matheson 4,875,000$ (2)
-Salary Average : 4,875,000$
Shayne Gostisbehere 4,500,000$ (1)
-Salary Average : 4,500,000$
Keith Kinkaid 4,500,000$ (2)
-Salary Average : 4,500,000$
Mathieu Perreault 4,125,000$ (2)
-Salary Average : 4,125,000$
Jordan Weal 4,000,000$ (2)
-Salary Average : 4,000,000$
Sven Baertschi 3,366,666$ (3)
-Salary Average : 3,366,666$
Trevor Daley 3,166,667$ (2)
-Salary Average : 3,166,667$
Miles Wood 2,750,000$ (1)
-Salary Average : 2,750,000$
Sam Bennett 2,550,000$ (2)
-Salary Average : 2,550,000$
Anders Nilsson 2,500,000$ (4)
-Salary Average : 2,500,000$
Antoine Roussel 2,500,000$ (1)
-Salary Average : 2,500,000$
Devin Shore 2,300,000$ (4)
-Salary Average : 2,300,000$
Matt Benning 1,900,000$ (1)
-Salary Average : 1,900,000$
Markus Granlund 1,300,000$ (2)
-Salary Average : 1,300,000$
Jamie Oleksiak 918,750$ (1)
-Salary Average : 918,750$
Robert Thomas 894,166$ (2)
-Salary Average : 894,166$
Juuso Valimaki 894,166$ (2)
-Salary Average : 894,166$
Lukas Vejdemo 792,500$ (2)
-Salary Average : 792,500$
Luca Sbisa 750,000$ (5)
-Salary Average : 750,000$
Dryden Hunt 715,000$ (2)
-Salary Average : 715,000$
Carter Verhaeghe 650,000$ (1)
-Salary Average : 650,000$
Total Pro Players24
Salary Commitment
Year 2020 : 70,822,915$
Year 2021 : 57,604,165$
Year 2022 : 29,791,666$
Year 2023 : 20,425,000$
Salary Average Commitment
Year 2020 : 70,822,915$
Year 2021 : 57,604,165$
Year 2022 : 29,791,666$
Year 2023 : 20,425,000$
Salary Cap with 1 Way Contract
Year 2020 : 70,822,915$
Year 2021 : 57,604,165$
Year 2022 : 29,791,666$
Year 2023 : 20,425,000$

Farm Players Salaries

Brayden Burke 92,500$ (1)
Salary Average : 92,500$
Brandon Hickey 92,500$ (2)
Salary Average : 92,500$
Noah Dobson 89,417$ (2)
Salary Average : 89,417$
Dylan Sadowy 88,083$ (2)
Salary Average : 88,083$
Logan Stanley 86,333$ (2)
Salary Average : 86,333$
Alex Nedeljkovic 81,167$ (1)
Salary Average : 81,167$
John Quenneville 81,167$ (1)
Salary Average : 81,167$
Antoine Morand 77,833$ (2)
Salary Average : 77,833$
Gustav Lindstrom 77,583$ (2)
Salary Average : 77,583$
Evan Fitzpatrick 77,000$ (2)
Salary Average : 77,000$
Radel Fazleev 74,917$ (2)
Salary Average : 74,917$
Maxime Lagace 70,000$ (2)
Salary Average : 70,000$
Evan Weinger 70,000$ (1)
Salary Average : 70,000$
Brendan Guhle 69,750$ (1)
Salary Average : 69,750$
forward2 50,000$ (1)
Salary Average : 50,000$
Forward1 50,000$ (1)
Salary Average : 50,000$
Total Farm Players16
Salary Commitment
Year 2020 : 1,228,250$
Year 2021 : 733,666$
Year 2022 : 0$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 1,228,250$
Year 2021 : 733,666$
Year 2022 : 0$
Year 2023 : 0$

Panthers

Panthers is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameBB and T Centre
Level 1: 8000 - 100$ - 6,580 - 82%
Level 2: 4000 - 60$ - 4,000 - 100%
Level 3: 5000 - 35$ - 3,120 - 62%
Level 4: 2000 - 25$ - 2,000 - 100%
Luxury : 1000 - 200$ - 990 - 99%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35$ - 1,821 - 91%
Farm Level 2: 1000 - 15$ - 974 - 97%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,690 - 83%
Average Income per Game1,569,014$
Year to Date Revenue64,329,564$
Farm
Home Games Left0
Average Attendance - %2,795 - 93%
Average Income per Game97,929$
Year to Date Revenue4,015,087$

Expense

Pro Players Total Salaries75,465,833$
Farm Players Total Salaries1,133,917$
Coaches Total Salaries2,400,000$
Luxury Taxe Total0$
Special Salary Cap Value7,250,000$
Pro Year To Date Expenses69,586,210$
Farm Year To Date Expenses1,907,856$
Pro Salary Cap To Date68,035,652$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days414,332$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days10,397$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap82,715,833$
Estimate Under Maximum Salary Cap of 81,500,000$-1,215,833$
Estimate Over Minimum Salary Cap of 60,200,000$ 22,515,833$
Current Bank Account40,582,694$
Projected Bank Account40,582,694$

Pro Players Salaries

Travis Zajac 6,500,000$ (1)
-Salary Average : 6,500,000$
Derek Stepan 6,500,000$ (3)
-Salary Average : 6,500,000$
Ryan Nugent-Hopkins 6,000,000$ (2)
-Salary Average : 6,000,000$
Jordan Eberle 6,000,000$ (4)
-Salary Average : 6,000,000$
Jonathan Huberdeau 5,900,000$ (1)
-Salary Average : 5,900,000$
Chris Kreider 5,000,000$ (1)
-Salary Average : 5,000,000$
Ben Bishop 4,916,666$ (3)
-Salary Average : 4,916,666$
Anton Stralman 4,500,000$ (1)
-Salary Average : 4,500,000$
Deryk Engelland 4,300,000$ (1)
-Salary Average : 4,300,000$
Jonas Brodin 4,166,667$ (5)
-Salary Average : 4,166,667$
Josh Manson 4,100,000$ (2)
-Salary Average : 4,100,000$
Matt Murray 3,750,000$ (5)
-Salary Average : 3,750,000$
Andre Burakovsky 3,000,000$ (1)
-Salary Average : 3,000,000$
Justin Abdelkader 2,100,000$ (2)
-Salary Average : 2,100,000$
Jason Pominville 2,000,000$ (1)
-Salary Average : 2,000,000$
Zach Bogosian 1,300,000$ (5)
-Salary Average : 1,300,000$
Blake Lizotte 925,000$ (2)
-Salary Average : 925,000$
Patrik Laine 925,000$ (1)
-Salary Average : 925,000$
Tony DeAngelo 925,000$ (2)
-Salary Average : 925,000$
David Schlemko 900,000$ (2)
-Salary Average : 900,000$
Adrian Kempe 894,167$ (1)
-Salary Average : 894,167$
Dylan Strome 863,333$ (2)
-Salary Average : 863,333$
Total Pro Players22
Salary Commitment
Year 2020 : 75,465,833$
Year 2021 : 42,446,666$
Year 2022 : 26,633,333$
Year 2023 : 15,216,667$
Salary Average Commitment
Year 2020 : 75,465,833$
Year 2021 : 42,446,666$
Year 2022 : 26,633,333$
Year 2023 : 15,216,667$
Salary Cap with 1 Way Contract
Year 2020 : 75,465,833$
Year 2021 : 42,446,666$
Year 2022 : 26,633,333$
Year 2023 : 15,216,667$

Farm Players Salaries

Pierre-Olivier Joseph 86,333$ (2)
Salary Average : 86,333$
Olli Juolevi 86,333$ (2)
Salary Average : 86,333$
Chad Krys 85,333$ (2)
Salary Average : 85,333$
Collin Delia 76,750$ (4)
Salary Average : 76,750$
Kale Clague 76,167$ (2)
Salary Average : 76,167$
Maxime Fortier 75,917$ (1)
Salary Average : 75,917$
Mathieu Joseph 72,833$ (1)
Salary Average : 72,833$
Antoine Waked 72,667$ (2)
Salary Average : 72,667$
Givani Smith 71,417$ (2)
Salary Average : 71,417$
Giovanni Fiore 70,167$ (2)
Salary Average : 70,167$
Phelix Martineau 70,000$ (2)
Salary Average : 70,000$
Matthew Fonteyne 70,000$ (2)
Salary Average : 70,000$
John Edwardh 70,000$ (2)
Salary Average : 70,000$
goalie2 50,000$ (1)
Salary Average : 50,000$
goalie1 50,000$ (1)
Salary Average : 50,000$
forward 1 50,000$ (1)
Salary Average : 50,000$
Total Farm Players16
Salary Commitment
Year 2020 : 1,133,917$
Year 2021 : 835,167$
Year 2022 : 76,750$
Year 2023 : 76,750$
Salary Average Commitment
Year 2020 : 1,133,917$
Year 2021 : 835,167$
Year 2022 : 76,750$
Year 2023 : 76,750$

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - 200$ - 3,246 - 54%
Level 2: 5000 - 120$ - 2,407 - 48%
Level 3: 2000 - 80$ - 1,543 - 77%
Level 4: 4000 - 60$ - 1,701 - 43%
Luxury : 1000 - 200$ - 987 - 99%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,790 - 89%
Farm Level 2: 1000 - 15$ - 971 - 97%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %9,883 - 55%
Average Income per Game1,700,990$
Year to Date Revenue69,740,600$
Farm
Home Games Left0
Average Attendance - %2,761 - 92%
Average Income per Game96,510$
Year to Date Revenue3,956,901$

Expense

Pro Players Total Salaries63,750,830$
Farm Players Total Salaries1,206,070$
Coaches Total Salaries2,250,000$
Luxury Taxe Total0$
Special Salary Cap Value250,000$
Pro Year To Date Expenses67,368,013$
Farm Year To Date Expenses2,539,013$
Pro Salary Cap To Date66,117,996$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days349,467$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days11,861$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap64,000,830$
Estimate Under Maximum Salary Cap of 81,500,000$17,499,170$
Estimate Over Minimum Salary Cap of 60,200,000$ 3,800,830$
Current Bank Account68,880,960$
Projected Bank Account68,880,960$

Pro Players Salaries

Aaron Ekblad 7,500,000$ (2)
-Salary Average : 7,500,000$
Johnny Gaudreau 6,750,000$ (1)
-Salary Average : 6,750,000$
Dylan Larkin 6,100,000$ (2)
-Salary Average : 6,100,000$
Jonathan Quick 5,800,000$ (3)
-Salary Average : 5,800,000$
Derick Brassard 5,000,000$ (3)
-Salary Average : 5,000,000$
Nikita Gusev 4,500,000$ (3)
-Salary Average : 4,500,000$
Olli Maatta 4,083,333$ (1)
-Salary Average : 4,083,333$
Justin Braun 3,800,000$ (1)
-Salary Average : 3,800,000$
Darnell Nurse 3,200,000$ (5)
-Salary Average : 3,200,000$
J.T. Miller 2,750,000$ (1)
-Salary Average : 2,750,000$
Jimmy Vesey 2,275,000$ (4)
-Salary Average : 2,275,000$
Vinnie Hinostroza 1,500,000$ (3)
-Salary Average : 1,500,000$
Thatcher Demko 1,050,000$ (2)
-Salary Average : 1,050,000$
Peter Holland 999,999$ (1)
-Salary Average : 999,999$
Corban Knight 999,999$ (3)
-Salary Average : 999,999$
Paul Carey 999,999$ (2)
-Salary Average : 999,999$
Pavel Buchnevich 925,000$ (1)
-Salary Average : 925,000$
Jakob Chychrun 925,000$ (1)
-Salary Average : 925,000$
Henri Jokiharju 925,000$ (2)
-Salary Average : 925,000$
Roope Hintz 811,667$ (1)
-Salary Average : 811,667$
Rasmus Andersson 755,833$ (1)
-Salary Average : 755,833$
Martin Frk 700,000$ (2)
-Salary Average : 700,000$
Jarred Tinordi 700,000$ (3)
-Salary Average : 700,000$
Marcus Sorensen 700,000$ (2)
-Salary Average : 700,000$
Total Pro Players24
Salary Commitment
Year 2020 : 63,750,830$
Year 2021 : 41,949,998$
Year 2022 : 23,974,999$
Year 2023 : 5,475,000$
Salary Average Commitment
Year 2020 : 63,750,830$
Year 2021 : 41,949,998$
Year 2022 : 23,974,999$
Year 2023 : 5,475,000$
Salary Cap with 1 Way Contract
Year 2020 : 63,750,830$
Year 2021 : 41,949,998$
Year 2022 : 23,974,999$
Year 2023 : 5,475,000$

Farm Players Salaries

Lee Stempniak 150,000$ (2)
Salary Average : 150,000$
Jordan Nolan 100,000$ (2)
Salary Average : 100,000$
Ben Sexton 100,000$ (2)
Salary Average : 100,000$
Mark Alt 100,000$ (3)
Salary Average : 100,000$
Artyom Zagidulin 84,250$ (2)
Salary Average : 84,250$
Mikey Eyssimont 83,375$ (2)
Salary Average : 83,375$
Petrus Palmu 82,583$ (1)
Salary Average : 82,583$
Stuart Skinner 78,417$ (2)
Salary Average : 78,417$
Tim Heed 77,500$ (1)
Salary Average : 77,500$
Ben Jones 76,000$ (2)
Salary Average : 76,000$
Beck Malenstyn 73,667$ (2)
Salary Average : 73,667$
Joakim Ryan 72,500$ (4)
Salary Average : 72,500$
Matt Luff 67,778$ (1)
Salary Average : 67,778$
Brett Sutter 60,000$ (2)
Salary Average : 60,000$
Total Farm Players14
Salary Commitment
Year 2020 : 1,206,070$
Year 2021 : 978,209$
Year 2022 : 172,500$
Year 2023 : 72,500$
Salary Average Commitment
Year 2020 : 1,206,070$
Year 2021 : 978,209$
Year 2022 : 172,500$
Year 2023 : 72,500$

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - 100$ - 6,000 - 100%
Level 2: 5000 - 60$ - 4,629 - 93%
Level 3: 2000 - 35$ - 2,000 - 100%
Level 4: 4000 - 25$ - 3,413 - 85%
Luxury : 1000 - 200$ - 995 - 99%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,804 - 90%
Farm Level 2: 1000 - 15$ - 979 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,036 - 95%
Average Income per Game1,539,977$
Year to Date Revenue63,139,051$
Farm
Home Games Left0
Average Attendance - %2,783 - 93%
Average Income per Game97,284$
Year to Date Revenue3,988,635$

Expense

Pro Players Total Salaries71,654,166$
Farm Players Total Salaries2,060,751$
Coaches Total Salaries1,606,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses78,385,165$
Farm Year To Date Expenses2,876,690$
Pro Salary Cap To Date77,411,641$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days390,471$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days14,480$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap71,654,166$
Estimate Under Maximum Salary Cap of 81,500,000$9,845,834$
Estimate Over Minimum Salary Cap of 60,200,000$ 11,454,166$
Current Bank Account36,475,207$
Projected Bank Account36,475,207$

Pro Players Salaries

Anze Kopitar 10,000,000$ (3)
-Salary Average : 10,000,000$
Ryan Johansen 8,000,000$ (5)
-Salary Average : 8,000,000$
Braden Holtby 6,100,000$ (3)
-Salary Average : 6,100,000$
Logan Couture 6,000,000$ (1)
-Salary Average : 6,000,000$
Colton Parayko 5,500,000$ (4)
-Salary Average : 5,500,000$
Seth Jones 5,400,000$ (2)
-Salary Average : 5,400,000$
Elias Lindholm 4,850,000$ (3)
-Salary Average : 4,850,000$
David Savard 4,250,000$ (5)
-Salary Average : 4,250,000$
Roman Josi 4,000,000$ (4)
-Salary Average : 4,000,000$
Dan Girardi 3,000,000$ (3)
-Salary Average : 3,000,000$
Danton Heinen 2,800,000$ (3)
-Salary Average : 2,800,000$
Radek Faksa (Out of Payroll) 2,200,000$ (5)
-Salary Average : 2,200,000$
Mark Jankowski 1,675,000$ (2)
-Salary Average : 1,675,000$
Johan Larsson 1,550,000$ (5)
-Salary Average : 1,550,000$
Rob O'Gara 925,000$ (1)
-Salary Average : 925,000$
Brady Tkachuk 925,000$ (2)
-Salary Average : 925,000$
Jake Walman 925,000$ (2)
-Salary Average : 925,000$
Elias Pettersson 925,000$ (1)
-Salary Average : 925,000$
Travis Konecny 894,167$ (1)
-Salary Average : 894,167$
Clayton Keller 885,833$ (2)
-Salary Average : 885,833$
Travis Dermott 863,333$ (1)
-Salary Average : 863,333$
Conor Garland 775,000$ (2)
-Salary Average : 775,000$
Andreas Johnsson 750,833$ (1)
-Salary Average : 750,833$
Jordan Binnington 660,000$ (1)
-Salary Average : 660,000$
Total Pro Players24
Salary Commitment
Year 2020 : 73,854,166$
Year 2021 : 62,835,833$
Year 2022 : 52,250,000$
Year 2023 : 25,500,000$
Salary Average Commitment
Year 2020 : 73,854,166$
Year 2021 : 62,835,833$
Year 2022 : 52,250,000$
Year 2023 : 25,500,000$
Salary Cap with 1 Way Contract
Year 2020 : 73,854,166$
Year 2021 : 62,835,833$
Year 2022 : 52,250,000$
Year 2023 : 25,500,000$

Farm Players Salaries

Zach Aston-Reese 100,000$ (1)
Salary Average : 100,000$
Dominic Toninato 92,500$ (2)
Salary Average : 92,500$
Rem Pitlick 92,500$ (1)
Salary Average : 92,500$
Jeremy Davies 92,500$ (1)
Salary Average : 92,500$
Yegor Rykov 92,500$ (1)
Salary Average : 92,500$
Simon Holmstrom 92,500$ (2)
Salary Average : 92,500$
Lias Andersson 89,417$ (1)
Salary Average : 89,417$
Kieffer Bellows 89,417$ (1)
Salary Average : 89,417$
Kenny Agostino 87,500$ (2)
Salary Average : 87,500$
Connor Dewar 82,583$ (2)
Salary Average : 82,583$
Ivan Prosvetov 80,917$ (2)
Salary Average : 80,917$
Kevin Lankinen 80,000$ (2)
Salary Average : 80,000$
Mikhail Vorobyev 78,417$ (1)
Salary Average : 78,417$
Brandon Halverson 77,250$ (1)
Salary Average : 77,250$
David Kase 76,833$ (1)
Salary Average : 76,833$
Ivan Barbashev 74,167$ (1)
Salary Average : 74,167$
Filip Chlapik 72,833$ (1)
Salary Average : 72,833$
Frederic Allard 71,417$ (2)
Salary Average : 71,417$
Kyle Rau 70,000$ (1)
Salary Average : 70,000$
Eric Cornel 70,000$ (2)
Salary Average : 70,000$
Adam Helewka 70,000$ (5)
Salary Average : 70,000$
Marcus Hogberg 70,000$ (3)
Salary Average : 70,000$
Nikita Jevpalovs 70,000$ (5)
Salary Average : 70,000$
Ryan Haggerty 65,000$ (1)
Salary Average : 65,000$
Tyler Graovac 62,500$ (1)
Salary Average : 62,500$
Garret Ross 60,000$ (1)
Salary Average : 60,000$
Total Farm Players26
Salary Commitment
Year 2020 : 2,060,751$
Year 2021 : 867,417$
Year 2022 : 210,000$
Year 2023 : 140,000$
Salary Average Commitment
Year 2020 : 2,060,751$
Year 2021 : 867,417$
Year 2022 : 210,000$
Year 2023 : 140,000$

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 115$ - 5,988 - 100%
Level 2: 5000 - 75$ - 4,501 - 90%
Level 3: 2000 - 45$ - 2,000 - 100%
Level 4: 4000 - 32$ - 3,248 - 81%
Luxury : 1000 - 220$ - 946 - 95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 40$ - 1,456 - 73%
Farm Level 2: 1000 - 25$ - 520 - 52%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,682 - 93%
Average Income per Game1,785,136$
Year to Date Revenue73,190,564$
Farm
Home Games Left0
Average Attendance - %1,976 - 66%
Average Income per Game89,065$
Year to Date Revenue3,651,675$

Expense

Pro Players Total Salaries68,230,415$
Farm Players Total Salaries1,369,625$
Coaches Total Salaries1,750,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses67,379,133$
Farm Year To Date Expenses2,269,919$
Pro Salary Cap To Date66,179,109$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days373,282$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days10,321$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap68,230,415$
Estimate Under Maximum Salary Cap of 81,500,000$13,269,585$
Estimate Over Minimum Salary Cap of 60,200,000$ 8,030,415$
Current Bank Account41,264,101$
Projected Bank Account41,264,101$

Pro Players Salaries

Nick Leddy 7,000,000$ (5)
-Salary Average : 7,000,000$
Jake Allen 6,800,000$ (5)
-Salary Average : 6,800,000$
Brandon Dubinsky 6,000,000$ (4)
-Salary Average : 6,000,000$
Matt Cullen 6,000,000$ (1)
-Salary Average : 6,000,000$
Milan Lucic 6,000,000$ (3)
-Salary Average : 6,000,000$
Artem Anisimov 5,000,000$ (4)
-Salary Average : 5,000,000$
Jori Lehtera 4,400,000$ (1)
-Salary Average : 4,400,000$
Andrew Cogliano 4,000,000$ (3)
-Salary Average : 4,000,000$
Jonathan Bernier 4,000,000$ (4)
-Salary Average : 4,000,000$
Loui Eriksson 2,500,000$ (1)
-Salary Average : 2,500,000$
Brett Ritchie 2,400,000$ (2)
-Salary Average : 2,400,000$
Curtis McKenzie 2,000,000$ (1)
-Salary Average : 2,000,000$
Matt Irwin 2,000,000$ (2)
-Salary Average : 2,000,000$
Connor Carrick 1,500,000$ (3)
-Salary Average : 1,500,000$
Brandon Davidson 1,425,000$ (1)
-Salary Average : 1,425,000$
Edward Pasquale 999,999$ (4)
-Salary Average : 999,999$
Pierre Engvall 925,000$ (1)
-Salary Average : 925,000$
Jack Roslovic 894,166$ (1)
-Salary Average : 894,166$
Daniel Carr 850,000$ (2)
-Salary Average : 850,000$
Sean Kuraly 808,750$ (2)
-Salary Average : 808,750$
Cale Fleury (Out of Payroll) 771,666$ (1)
-Salary Average : 771,666$
Oscar Lindberg 700,000$ (1)
-Salary Average : 700,000$
Dillon Heatherington 700,000$ (3)
-Salary Average : 700,000$
Andy Andreoff 677,500$ (1)
-Salary Average : 677,500$
Dylan McIlrath 650,000$ (1)
-Salary Average : 650,000$
Total Pro Players25
Salary Commitment
Year 2020 : 69,002,081$
Year 2021 : 48,058,749$
Year 2022 : 41,999,999$
Year 2023 : 29,799,999$
Salary Average Commitment
Year 2020 : 69,002,081$
Year 2021 : 48,058,749$
Year 2022 : 41,999,999$
Year 2023 : 29,799,999$
Salary Cap with 1 Way Contract
Year 2020 : 69,002,081$
Year 2021 : 48,058,749$
Year 2022 : 41,999,999$
Year 2023 : 29,799,999$

Farm Players Salaries

Erik Condra 100,000$ (2)
Salary Average : 100,000$
Marek Mazanec 100,000$ (4)
Salary Average : 100,000$
Harri Sateri 100,000$ (4)
Salary Average : 100,000$
Jordan Schroeder 100,000$ (4)
Salary Average : 100,000$
Jesper Boqvist 92,500$ (2)
Salary Average : 92,500$
Riley Tufte 92,500$ (2)
Salary Average : 92,500$
Maxim Letunov 83,375$ (1)
Salary Average : 83,375$
Jakub Skarek 77,833$ (2)
Salary Average : 77,833$
Duncan Siemens 75,000$ (1)
Salary Average : 75,000$
Taylor Leier 72,000$ (1)
Salary Average : 72,000$
Nathan Bastian 71,417$ (2)
Salary Average : 71,417$
Adam Ollas Mattsson 70,000$ (2)
Salary Average : 70,000$
Eric Comrie 70,000$ (4)
Salary Average : 70,000$
Chris Bigras 70,000$ (3)
Salary Average : 70,000$
Chris Summers 65,000$ (1)
Salary Average : 65,000$
JC Lipon 65,000$ (1)
Salary Average : 65,000$
Max McCormick 65,000$ (1)
Salary Average : 65,000$
Total Farm Players17
Salary Commitment
Year 2020 : 1,369,625$
Year 2021 : 944,250$
Year 2022 : 440,000$
Year 2023 : 370,000$
Salary Average Commitment
Year 2020 : 1,369,625$
Year 2021 : 944,250$
Year 2022 : 440,000$
Year 2023 : 370,000$

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - 100$ - 6,000 - 100%
Level 2: 5000 - 70$ - 4,716 - 94%
Level 3: 2000 - 50$ - 2,000 - 100%
Level 4: 4000 - 40$ - 3,277 - 82%
Luxury : 1000 - 300$ - 966 - 97%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 45$ - 1,507 - 75%
Farm Level 2: 1000 - 25$ - 746 - 75%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,960 - 94%
Average Income per Game1,467,615$
Year to Date Revenue60,172,229$
Farm
Home Games Left0
Average Attendance - %2,253 - 75%
Average Income per Game89,665$
Year to Date Revenue3,676,257$

Expense

Pro Players Total Salaries78,279,214$
Farm Players Total Salaries2,402,775$
Coaches Total Salaries1,850,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses79,788,940$
Farm Year To Date Expenses3,115,873$
Pro Salary Cap To Date78,588,941$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days427,308$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days16,413$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap78,279,214$
Estimate Under Maximum Salary Cap of 81,500,000$3,220,786$
Estimate Over Minimum Salary Cap of 60,200,000$ 18,079,214$
Current Bank Account-2,390,853$
Projected Bank Account-2,390,853$

Pro Players Salaries

Phil Kessel 8,000,000$ (4)
-Salary Average : 8,000,000$
Zach Parise 7,538,461$ (4)
-Salary Average : 7,538,461$
David Krejci 7,250,000$ (3)
-Salary Average : 7,250,000$
Joe Pavelski 7,000,000$ (2)
-Salary Average : 7,000,000$
Jeff Petry 5,500,000$ (4)
-Salary Average : 5,500,000$
Justin Faulk 5,500,000$ (1)
-Salary Average : 5,500,000$
Marc-Edouard Vlasic 4,250,000$ (3)
-Salary Average : 4,250,000$
Cam Fowler 4,000,000$ (1)
-Salary Average : 4,000,000$
Petr Mrazek 4,000,000$ (1)
-Salary Average : 4,000,000$
Austin Watson 3,800,000$ (2)
-Salary Average : 3,800,000$
Rickard Rakell 3,789,444$ (2)
-Salary Average : 3,789,444$
Jakob Silfverberg 3,750,000$ (2)
-Salary Average : 3,750,000$
Michael Grabner 3,350,000$ (2)
-Salary Average : 3,350,000$
Carl Gunnarsson 2,900,000$ (1)
-Salary Average : 2,900,000$
Colton Sissons 2,857,143$ (5)
-Salary Average : 2,857,143$
Zack Kassian 1,950,000$ (3)
-Salary Average : 1,950,000$
Mikhail Sergachev 894,166$ (2)
-Salary Average : 894,166$
William Carrier 725,000$ (3)
-Salary Average : 725,000$
Anthony Duclair 650,000$ (1)
-Salary Average : 650,000$
Aaron Dell 575,000$ (1)
-Salary Average : 575,000$
Total Pro Players20
Salary Commitment
Year 2020 : 78,279,214$
Year 2021 : 60,654,214$
Year 2022 : 38,070,604$
Year 2023 : 23,895,604$
Salary Average Commitment
Year 2020 : 78,279,214$
Year 2021 : 60,654,214$
Year 2022 : 38,070,604$
Year 2023 : 23,895,604$
Salary Cap with 1 Way Contract
Year 2020 : 78,279,214$
Year 2021 : 60,654,214$
Year 2022 : 38,070,604$
Year 2023 : 23,895,604$

Farm Players Salaries

Niklas Kronwall 145,000$ (1)
Salary Average : 145,000$
Steven Santini 141,667$ (1)
Salary Average : 141,667$
Andrej Sekera 100,000$ (4)
Salary Average : 100,000$
Sven Andrighetto 95,000$ (3)
Salary Average : 95,000$
Patrik Rybar 92,500$ (1)
Salary Average : 92,500$
Saku Maenalanen 92,500$ (1)
Salary Average : 92,500$
Filip Zadina 92,500$ (1)
Salary Average : 92,500$
Ville Meskanen 92,500$ (1)
Salary Average : 92,500$
Jayce Hawryluk 87,413$ (2)
Salary Average : 87,413$
Cody Glass 86,333$ (2)
Salary Average : 86,333$
Carl Dahlstrom 85,000$ (3)
Salary Average : 85,000$
Cory Conacher 85,000$ (2)
Salary Average : 85,000$
Jeremy Bracco 84,250$ (2)
Salary Average : 84,250$
Joey Keane 80,917$ (2)
Salary Average : 80,917$
Griffin Reinhart 80,000$ (3)
Salary Average : 80,000$
Cameron Hughes 79,250$ (2)
Salary Average : 79,250$
Filip Gustavsson 76,167$ (1)
Salary Average : 76,167$
Ben Gleason 76,167$ (2)
Salary Average : 76,167$
Cameron Hebig 75,917$ (1)
Salary Average : 75,917$
Aaron Luchuk 75,917$ (1)
Salary Average : 75,917$
Michael Chaput 75,000$ (1)
Salary Average : 75,000$
Logan Shaw 75,000$ (1)
Salary Average : 75,000$
Cam Dineen 74,500$ (1)
Salary Average : 74,500$
Kerby Rychel 72,500$ (1)
Salary Average : 72,500$
Josef Korenar 72,333$ (1)
Salary Average : 72,333$
Scott Harrington 70,000$ (1)
Salary Average : 70,000$
Nicholas Baptiste 70,000$ (2)
Salary Average : 70,000$
Dmytro Timashov 69,444$ (2)
Salary Average : 69,444$
Total Farm Players28
Salary Commitment
Year 2020 : 2,402,775$
Year 2021 : 1,078,773$
Year 2022 : 360,000$
Year 2023 : 100,000$
Salary Average Commitment
Year 2020 : 2,402,775$
Year 2021 : 1,078,773$
Year 2022 : 360,000$
Year 2023 : 100,000$

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - 140$ - 4,540 - 76%
Level 2: 5000 - 90$ - 3,176 - 64%
Level 3: 2000 - 80$ - 1,563 - 78%
Level 4: 4000 - 50$ - 1,984 - 50%
Luxury : 1000 - 395$ - 480 - 48%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,812 - 91%
Farm Level 2: 1000 - 15$ - 978 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %11,742 - 65%
Average Income per Game1,696,017$
Year to Date Revenue69,536,690$
Farm
Home Games Left0
Average Attendance - %2,790 - 93%
Average Income per Game97,626$
Year to Date Revenue4,002,680$

Expense

Pro Players Total Salaries73,591,667$
Farm Players Total Salaries1,495,718$
Coaches Total Salaries3,900,000$
Luxury Taxe Total0$
Special Salary Cap Value2,750,000$
Pro Year To Date Expenses76,071,820$
Farm Year To Date Expenses2,464,798$
Pro Salary Cap To Date73,071,826$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days411,783$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days12,880$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap76,341,667$
Estimate Under Maximum Salary Cap of 81,500,000$5,158,333$
Estimate Over Minimum Salary Cap of 60,200,000$ 16,141,667$
Current Bank Account57,498,673$
Projected Bank Account57,498,673$

Pro Players Salaries

Alex Ovechkin 9,540,000$ (3)
-Salary Average : 9,540,000$
Mark Giordano 6,750,000$ (3)
-Salary Average : 6,750,000$
Nathan MacKinnon 6,300,000$ (3)
-Salary Average : 6,300,000$
Rasmus Ristolainen 5,400,000$ (1)
-Salary Average : 5,400,000$
Brayden Schenn 5,125,000$ (5)
-Salary Average : 5,125,000$
Frederik Andersen 5,000,000$ (2)
-Salary Average : 5,000,000$
Brian Dumoulin 4,100,000$ (4)
-Salary Average : 4,100,000$
Brett Pesce 4,025,000$ (2)
-Salary Average : 4,025,000$
Sam Reinhart 3,650,000$ (2)
-Salary Average : 3,650,000$
Blake Comeau 3,500,000$ (1)
-Salary Average : 3,500,000$
Cam Ward 3,300,000$ (1)
-Salary Average : 3,300,000$
Danny DeKeyser 3,000,000$ (5)
-Salary Average : 3,000,000$
Ryan Ellis 2,500,000$ (4)
-Salary Average : 2,500,000$
Riley Sheahan 2,100,000$ (3)
-Salary Average : 2,100,000$
Melker Karlsson 1,850,000$ (1)
-Salary Average : 1,850,000$
Matt Hendricks 1,550,000$ (1)
-Salary Average : 1,550,000$
Trevor Lewis 1,250,000$ (2)
-Salary Average : 1,250,000$
Matt Read 1,200,000$ (4)
-Salary Average : 1,200,000$
Mitchell Marner 894,167$ (1)
-Salary Average : 500,000$
Mikko Rantanen 894,167$ (1)
-Salary Average : 894,167$
Julien Gauthier 863,333$ (2)
-Salary Average : 863,333$
Jonathan Ericsson 800,000$ (3)
-Salary Average : 800,000$
Total Pro Players22
Salary Commitment
Year 2020 : 73,591,667$
Year 2021 : 56,203,333$
Year 2022 : 41,415,000$
Year 2023 : 15,925,000$
Salary Average Commitment
Year 2020 : 73,197,500$
Year 2021 : 56,203,333$
Year 2022 : 41,415,000$
Year 2023 : 15,925,000$
Salary Cap with 1 Way Contract
Year 2020 : 73,591,667$
Year 2021 : 56,203,333$
Year 2022 : 41,415,000$
Year 2023 : 15,925,000$

Farm Players Salaries

Conor Timmins 92,500$ (2)
Salary Average : 92,500$
Cal Petersen 92,500$ (1)
Salary Average : 92,500$
Zach Whitecloud 92,500$ (1)
Salary Average : 92,500$
Steve Bernier 90,000$ (2)
Salary Average : 90,000$
Rasmus Sandin 89,417$ (2)
Salary Average : 89,417$
Chase Pearson 85,875$ (1)
Salary Average : 85,875$
Shane Starrett 81,750$ (2)
Salary Average : 81,750$
Alex Broadhurst 80,000$ (4)
Salary Average : 80,000$
Joseph Duszak 80,000$ (1)
Salary Average : 80,000$
David Quenneville 77,583$ (2)
Salary Average : 77,583$
Alex Barre-Boulet 75,926$ (1)
Salary Average : 75,926$
Alex Dostie 75,917$ (2)
Salary Average : 75,917$
Chase De Leo 75,000$ (2)
Salary Average : 75,000$
Justin Kirkland 71,750$ (1)
Salary Average : 71,750$
Joseph Gambardella 70,000$ (5)
Salary Average : 70,000$
Brian Pinho 70,000$ (5)
Salary Average : 70,000$
Phil Varone 65,000$ (2)
Salary Average : 65,000$
Brad Thiessen 65,000$ (2)
Salary Average : 65,000$
Tom McCollum 65,000$ (2)
Salary Average : 65,000$
Total Farm Players19
Salary Commitment
Year 2020 : 1,495,718$
Year 2021 : 997,167$
Year 2022 : 220,000$
Year 2023 : 220,000$
Salary Average Commitment
Year 2020 : 1,495,718$
Year 2021 : 997,167$
Year 2022 : 220,000$
Year 2023 : 220,000$

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - 110$ - 5,999 - 100%
Level 2: 5000 - 65$ - 4,632 - 93%
Level 3: 2000 - 50$ - 2,000 - 100%
Level 4: 4000 - 42$ - 2,386 - 60%
Luxury : 1000 - 200$ - 983 - 98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 20$ - 2,000 - 100%
Farm Level 2: 1000 - 10$ - 999 - 100%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,999 - 89%
Average Income per Game1,697,176$
Year to Date Revenue69,584,200$
Farm
Home Games Left0
Average Attendance - %2,999 - 100%
Average Income per Game62,486$
Year to Date Revenue2,561,926$

Expense

Pro Players Total Salaries60,100,000$
Farm Players Total Salaries2,098,833$
Coaches Total Salaries2,000,000$
Luxury Taxe Total0$
Special Salary Cap Value2,500,000$
Pro Year To Date Expenses66,992,898$
Farm Year To Date Expenses2,861,222$
Pro Salary Cap To Date65,742,882$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days329,839$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days15,316$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap62,600,000$
Estimate Under Maximum Salary Cap of 81,500,000$18,900,000$
Estimate Over Minimum Salary Cap of 60,200,000$ 2,400,000$
Current Bank Account86,253,981$
Projected Bank Account86,253,981$

Pro Players Salaries

Mike Smith 7,000,000$ (4)
-Salary Average : 7,000,000$
Pat Maroon (Out of Payroll) 6,000,000$ (4)
-Salary Average : 6,000,000$
Marc Staal 6,000,000$ (1)
-Salary Average : 6,000,000$
Jason Spezza 6,000,000$ (3)
-Salary Average : 6,000,000$
Joe Morrow 4,000,000$ (2)
-Salary Average : 4,000,000$
J.T. Brown 4,000,000$ (1)
-Salary Average : 4,000,000$
Ryan Murphy 3,000,000$ (1)
-Salary Average : 3,000,000$
Valeri Nichushkin 2,950,000$ (1)
-Salary Average : 2,950,000$
Karl Alzner 2,800,000$ (1)
-Salary Average : 2,800,000$
Matt Martin 2,700,000$ (3)
-Salary Average : 2,700,000$
Michal Neuvirth 2,500,000$ (1)
-Salary Average : 2,500,000$
Cory Schneider 2,225,000$ (4)
-Salary Average : 2,225,000$
Alex Chiasson 2,150,000$ (4)
-Salary Average : 2,150,000$
Andrew Hammond 2,000,000$ (2)
-Salary Average : 2,000,000$
Ryan Sproul 2,000,000$ (1)
-Salary Average : 2,000,000$
Derrick Pouliot 1,700,000$ (2)
-Salary Average : 1,700,000$
Felix Girard 1,500,000$ (2)
-Salary Average : 1,500,000$
Emile Poirier 1,500,000$ (2)
-Salary Average : 1,500,000$
Markus Hannikainen 1,500,000$ (2)
-Salary Average : 1,500,000$
Jamie McGinn 1,500,000$ (2)
-Salary Average : 1,500,000$
David Pope 925,000$ (1)
-Salary Average : 925,000$
Quinn Hughes 916,667$ (1)
-Salary Average : 916,667$
Matthew Phillips 733,333$ (1)
-Salary Average : 733,333$
Kirby Dach 500,000$ (1)
-Salary Average : 500,000$
Total Pro Players24
Salary Commitment
Year 2020 : 66,100,000$
Year 2021 : 39,775,000$
Year 2022 : 26,075,000$
Year 2023 : 17,375,000$
Salary Average Commitment
Year 2020 : 66,100,000$
Year 2021 : 39,775,000$
Year 2022 : 26,075,000$
Year 2023 : 17,375,000$
Salary Cap with 1 Way Contract
Year 2020 : 66,100,000$
Year 2021 : 39,775,000$
Year 2022 : 26,075,000$
Year 2023 : 17,375,000$

Farm Players Salaries

Luke Witkowski 150,000$ (2)
Salary Average : 150,000$
Rinat Valiev 150,000$ (2)
Salary Average : 150,000$
Logan Day 150,000$ (2)
Salary Average : 150,000$
Michael Hutchinson 115,000$ (2)
Salary Average : 115,000$
Eddie Lack 100,000$ (2)
Salary Average : 100,000$
Henrik Borgstrom 92,500$ (2)
Salary Average : 92,500$
Ryan Lindgren 92,500$ (1)
Salary Average : 92,500$
Moritz Seider 92,500$ (2)
Salary Average : 92,500$
Tage Thompson 92,500$ (2)
Salary Average : 92,500$
Jack Hughes 92,500$ (2)
Salary Average : 92,500$
Cal Foote 92,500$ (1)
Salary Average : 92,500$
Barrett Hayton 89,417$ (2)
Salary Average : 89,417$
Rasmus Kupari 89,417$ (2)
Salary Average : 89,417$
Jake Bean 86,333$ (1)
Salary Average : 86,333$
Michael McLeod 86,333$ (1)
Salary Average : 86,333$
Haydn Fleury 85,000$ (2)
Salary Average : 85,000$
Pascal Laberge 78,083$ (1)
Salary Average : 78,083$
Jack Studnicka 76,917$ (2)
Salary Average : 76,917$
Jordan Kyrou 75,833$ (1)
Salary Average : 75,833$
Jeremy Lauzon 74,750$ (2)
Salary Average : 74,750$
Francis Beauchemin 70,000$ (2)
Salary Average : 70,000$
Blake Pietila 66,750$ (1)
Salary Average : 66,750$
Total Farm Players22
Salary Commitment
Year 2020 : 2,098,833$
Year 2021 : 1,520,501$
Year 2022 : 0$
Year 2023 : 0$
Salary Average Commitment
Year 2020 : 2,098,833$
Year 2021 : 1,520,501$
Year 2022 : 0$
Year 2023 : 0$

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Centre
Level 1: 7700 - 100$ - 6,592 - 86%
Level 2: 4100 - 60$ - 4,100 - 100%
Level 3: 4750 - 45$ - 2,970 - 63%
Level 4: 2050 - 35$ - 2,050 - 100%
Luxury : 1400 - 175$ - 1,050 - 75%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35$ - 1,792 - 90%
Farm Level 2: 1000 - 15$ - 979 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,761 - 84%
Average Income per Game1,617,860$
Year to Date Revenue66,332,251$
Farm
Home Games Left0
Average Attendance - %2,770 - 92%
Average Income per Game96,728$
Year to Date Revenue3,965,855$

Expense

Pro Players Total Salaries70,862,626$
Farm Players Total Salaries1,511,208$
Coaches Total Salaries3,000,000$
Luxury Taxe Total0$
Special Salary Cap Value2,500,000$
Pro Year To Date Expenses65,722,438$
Farm Year To Date Expenses3,197,059$
Pro Salary Cap To Date64,722,475$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days386,358$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days18,877$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap73,362,626$
Estimate Under Maximum Salary Cap of 81,500,000$8,137,374$
Estimate Over Minimum Salary Cap of 60,200,000$ 13,162,626$
Current Bank Account30,854,846$
Projected Bank Account30,854,846$

Pro Players Salaries

Henrik Lundqvist 11,000,000$ (2)
-Salary Average : 11,000,000$
Jamie Benn 9,500,000$ (4)
-Salary Average : 9,500,000$
Ryan Suter 7,538,461$ (4)
-Salary Average : 7,538,461$
James Neal 5,000,000$ (2)
-Salary Average : 5,000,000$
Tyson Barrie 5,000,000$ (1)
-Salary Average : 5,000,000$
Alex Galchenyuk 4,900,000$ (2)
-Salary Average : 4,900,000$
Calvin de Haan 4,550,000$ (4)
-Salary Average : 4,550,000$
Tyler Toffoli 3,900,000$ (1)
-Salary Average : 3,900,000$
Will Butcher 3,733,333$ (3)
-Salary Average : 3,733,333$
Tomas Nosek 2,780,000$ (1)
-Salary Average : 2,780,000$
Jake McCabe 1,600,000$ (3)
-Salary Average : 1,600,000$
Brett Connolly 1,500,000$ (3)
-Salary Average : 1,500,000$
Juuse Saros 1,500,000$ (1)
-Salary Average : 1,500,000$
Jake Virtanen 1,250,000$ (3)
-Salary Average : 1,250,000$
Dale Weise 999,999$ (3)
-Salary Average : 999,999$
Ville Heinola 925,000$ (2)
-Salary Average : 925,000$
Jesse Puljujarvi 925,000$ (1)
-Salary Average : 925,000$
Oskar Lindblom 925,000$ (2)
-Salary Average : 925,000$
Gabriel Vilardi 894,167$ (2)
-Salary Average : 894,167$
Klim Kostin 863,333$ (2)
-Salary Average : 863,333$
Martin Necas 863,333$ (2)
-Salary Average : 863,333$
Andrew Mangiapane 715,000$ (2)
-Salary Average : 715,000$
Total Pro Players22
Salary Commitment
Year 2020 : 70,862,626$
Year 2021 : 56,757,626$
Year 2022 : 30,671,793$
Year 2023 : 21,588,461$
Salary Average Commitment
Year 2020 : 70,862,626$
Year 2021 : 56,757,626$
Year 2022 : 30,671,793$
Year 2023 : 21,588,461$
Salary Cap with 1 Way Contract
Year 2020 : 70,862,626$
Year 2021 : 56,757,626$
Year 2022 : 30,671,793$
Year 2023 : 21,588,461$

Farm Players Salaries

Joseph Cecconi 92,500$ (2)
Salary Average : 92,500$
Joel Kiviranta 92,500$ (2)
Salary Average : 92,500$
Mike Vecchione 90,000$ (1)
Salary Average : 90,000$
Philipp Kurashev 84,250$ (2)
Salary Average : 84,250$
Anthony Angello 83,375$ (2)
Salary Average : 83,375$
David Gustafsson 81,750$ (2)
Salary Average : 81,750$
Luke Philp 81,750$ (2)
Salary Average : 81,750$
Kristians Rubins 78,500$ (2)
Salary Average : 78,500$
Colton White 72,833$ (2)
Salary Average : 72,833$
Matt Puempel 72,500$ (1)
Salary Average : 72,500$
Tomas Hyka 71,000$ (1)
Salary Average : 71,000$
Keegan Kolesar 70,250$ (2)
Salary Average : 70,250$
Adam Clendening 70,000$ (4)
Salary Average : 70,000$
Hubert Labrie 65,000$ (3)
Salary Average : 65,000$
Peter Stoykewych 65,000$ (2)
Salary Average : 65,000$
Henrik Samuelsson 65,000$ (1)
Salary Average : 65,000$
Brooks Macek 65,000$ (1)
Salary Average : 65,000$
Scott Wedgewood 60,000$ (1)
Salary Average : 60,000$
Unknown1 50,000$ (1)
Salary Average : 50,000$
Unknown2 50,000$ (1)
Salary Average : 50,000$
Unknown Goalie 50,000$ (1)
Salary Average : 50,000$
Total Farm Players21
Salary Commitment
Year 2020 : 1,511,208$
Year 2021 : 937,708$
Year 2022 : 135,000$
Year 2023 : 70,000$
Salary Average Commitment
Year 2020 : 1,511,208$
Year 2021 : 937,708$
Year 2022 : 135,000$
Year 2023 : 70,000$

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - 100$ - 6,000 - 100%
Level 2: 5000 - 60$ - 4,700 - 94%
Level 3: 2000 - 35$ - 2,000 - 100%
Level 4: 4000 - 25$ - 3,452 - 86%
Luxury : 1000 - 200$ - 990 - 99%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,795 - 90%
Farm Level 2: 1000 - 15$ - 972 - 97%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,142 - 95%
Average Income per Game1,545,402$
Year to Date Revenue63,361,486$
Farm
Home Games Left0
Average Attendance - %2,768 - 92%
Average Income per Game96,777$
Year to Date Revenue3,967,873$

Expense

Pro Players Total Salaries72,773,000$
Farm Players Total Salaries2,434,449$
Coaches Total Salaries2,337,500$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses79,514,660$
Farm Year To Date Expenses3,319,804$
Pro Salary Cap To Date78,077,130$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days398,981$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days17,927$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap72,773,000$
Estimate Under Maximum Salary Cap of 81,500,000$8,727,000$
Estimate Over Minimum Salary Cap of 60,200,000$ 12,573,000$
Current Bank Account2,189,428$
Projected Bank Account2,189,428$

Pro Players Salaries

Corey Perry 8,625,000$ (2)
-Salary Average : 8,625,000$
Jake Gardiner 6,550,000$ (5)
-Salary Average : 6,550,000$
Brendan Smith 6,350,000$ (4)
-Salary Average : 6,350,000$
Kyle Okposo 6,000,000$ (3)
-Salary Average : 6,000,000$
Zack Smith 5,950,000$ (4)
-Salary Average : 5,950,000$
Derek Grant 4,950,000$ (2)
-Salary Average : 4,950,000$
Alexander Wennberg 4,900,000$ (1)
-Salary Average : 4,900,000$
Andrew Shaw 3,900,000$ (4)
-Salary Average : 3,900,000$
David Kampf 3,500,000$ (5)
-Salary Average : 3,500,000$
Nino Niederreiter 3,500,000$ (1)
-Salary Average : 3,500,000$
Ryan Spooner 3,250,000$ (4)
-Salary Average : 3,250,000$
Michael Del Zotto 2,323,000$ (2)
-Salary Average : 2,323,000$
Jason Zucker 2,000,000$ (1)
-Salary Average : 2,000,000$
Darcy Kuemper 1,850,000$ (5)
-Salary Average : 1,850,000$
Braydon Coburn 1,500,000$ (2)
-Salary Average : 1,500,000$
Jason Dickinson 1,500,000$ (3)
-Salary Average : 1,500,000$
Dion Phaneuf 1,450,000$ (1)
-Salary Average : 1,450,000$
Mirco Mueller 1,400,000$ (5)
-Salary Average : 1,400,000$
Louis Domingue 1,000,000$ (1)
-Salary Average : 1,000,000$
Slater Koekkoek 925,000$ (5)
-Salary Average : 925,000$
Jean-Sebastien Dea 700,000$ (1)
-Salary Average : 700,000$
Ryan Carpenter (Out of Payroll) 650,000$ (2)
-Salary Average : 650,000$
Gabriel Dumont 650,000$ (1)
-Salary Average : 650,000$
Total Pro Players23
Salary Commitment
Year 2020 : 73,423,000$
Year 2021 : 59,223,000$
Year 2022 : 41,175,000$
Year 2023 : 33,675,000$
Salary Average Commitment
Year 2020 : 73,423,000$
Year 2021 : 59,223,000$
Year 2022 : 41,175,000$
Year 2023 : 33,675,000$
Salary Cap with 1 Way Contract
Year 2020 : 73,423,000$
Year 2021 : 59,223,000$
Year 2022 : 41,175,000$
Year 2023 : 33,675,000$

Farm Players Salaries

Dan Hamhuis 125,000$ (2)
Salary Average : 125,000$
Joey Anderson 92,500$ (1)
Salary Average : 92,500$
Vitali Kravtsov 92,500$ (2)
Salary Average : 92,500$
Andrew Peeke 91,667$ (2)
Salary Average : 91,667$
Cal O'Reilly 90,000$ (1)
Salary Average : 90,000$
Eric Robinson 87,700$ (5)
Salary Average : 87,700$
Noah Juulsen 86,333$ (2)
Salary Average : 86,333$
Nicolas Meloche 85,333$ (2)
Salary Average : 85,333$
Zack MacEwen 84,750$ (2)
Salary Average : 84,750$
Tim Soderlund 82,583$ (1)
Salary Average : 82,583$
Paul Cotter 77,000$ (2)
Salary Average : 77,000$
Jansen Harkins 76,750$ (2)
Salary Average : 76,750$
Austin Wagner 75,917$ (2)
Salary Average : 75,917$
Jon Gillies 75,000$ (2)
Salary Average : 75,000$
Keegan Lowe 75,000$ (1)
Salary Average : 75,000$
Callum Booth 74,167$ (1)
Salary Average : 74,167$
Sebastian Repo 74,000$ (1)
Salary Average : 74,000$
Nicholas Caamano 73,833$ (1)
Salary Average : 73,833$
Parker Wotherspoon 73,222$ (2)
Salary Average : 73,222$
Adam Musil 73,222$ (1)
Salary Average : 73,222$
Caleb Jones 72,000$ (1)
Salary Average : 72,000$
Justin Bailey 71,500$ (1)
Salary Average : 71,500$
Francis Perron 71,500$ (1)
Salary Average : 71,500$
Keaton Middleton 70,000$ (1)
Salary Average : 70,000$
Shane Gersich 70,000$ (2)
Salary Average : 70,000$
Chris Kunitz 70,000$ (1)
Salary Average : 70,000$
Rourke Chartier 70,000$ (1)
Salary Average : 70,000$
Reece Willcox 70,000$ (2)
Salary Average : 70,000$
Guillaume Brisebois 69,750$ (2)
Salary Average : 69,750$
Michael McNiven 68,222$ (1)
Salary Average : 68,222$
Jordan Subban 65,000$ (1)
Salary Average : 65,000$
Total Farm Players31
Salary Commitment
Year 2020 : 2,434,449$
Year 2021 : 1,240,922$
Year 2022 : 87,700$
Year 2023 : 87,700$
Salary Average Commitment
Year 2020 : 2,434,449$
Year 2021 : 1,240,922$
Year 2022 : 87,700$
Year 2023 : 87,700$

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 105$ - 5,999 - 100%
Level 2: 5000 - 65$ - 4,671 - 93%
Level 3: 2000 - 40$ - 2,000 - 100%
Level 4: 4000 - 23$ - 3,510 - 88%
Luxury : 1000 - 225$ - 944 - 94%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,855 - 93%
Farm Level 2: 1000 - 15$ - 979 - 98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,124 - 95%
Average Income per Game1,633,173$
Year to Date Revenue66,960,085$
Farm
Home Games Left0
Average Attendance - %2,834 - 94%
Average Income per Game99,527$
Year to Date Revenue4,080,601$

Expense

Pro Players Total Salaries66,397,164$
Farm Players Total Salaries1,950,144$
Coaches Total Salaries3,133,750$
Luxury Taxe Total0$
Special Salary Cap Value500,000$
Pro Year To Date Expenses77,644,598$
Farm Year To Date Expenses2,847,006$
Pro Salary Cap To Date75,344,551$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue0$
Farm Estimated Season Revenue0$
Pro Remaining Season Days0
Pro Expenses Per Days369,340$
Pro Estimated Expenses0$
Farm Remaining Season Days0
Farm Expenses Per Days14,967$
Farm Estimated Expenses0$
Estimated Season Expenses0$
Season Salary Cap66,897,164$
Estimate Under Maximum Salary Cap of 81,500,000$14,602,836$
Estimate Over Minimum Salary Cap of 60,200,000$ 6,697,164$
Current Bank Account30,011,935$
Projected Bank Account30,011,935$

Pro Players Salaries

Jack Eichel 10,000,000$ (1)
-Salary Average : 10,000,000$
Jaden Schwartz 5,350,000$ (3)
-Salary Average : 5,350,000$
William Karlsson 5,250,000$ (4)
-Salary Average : 5,250,000$
Carl Soderberg 4,750,000$ (4)
-Salary Average : 4,750,000$
Brendan Gallagher 4,500,000$ (1)
-Salary Average : 4,500,000$
Devan Dubnyk 4,333,333$ (4)
-Salary Average : 4,333,333$
Antti Raanta 4,250,000$ (4)
-Salary Average : 4,250,000$
James Reimer 4,000,000$ (2)
-Salary Average : 4,000,000$
Connor Murphy 3,850,000$ (2)
-Salary Average : 3,850,000$
Ryan Dzingel 3,375,000$ (5)
-Salary Average : 3,375,000$
Anthony Mantha 3,300,000$ (2)
-Salary Average : 3,300,000$
Andrew Copp 2,500,000$ (3)
-Salary Average : 2,500,000$
Troy Stecher 2,325,000$ (2)
-Salary Average : 2,325,000$
Mark Borowiecki 1,500,000$ (2)
-Salary Average : 1,500,000$
Robert Hagg 1,150,000$ (1)
-Salary Average : 1,150,000$
Cedric Paquette 999,999$ (1)
-Salary Average : 999,999$
Ivan Provorov 894,167$ (2)
-Salary Average : 894,167$
Timo Meier (Out of Payroll) 894,167$ (1)
-Salary Average : 894,167$
Jake DeBrusk 863,333$ (2)
-Salary Average : 863,333$
Kevin Fiala 863,333$ (1)
-Salary Average : 863,333$
Ben Chiarot 850,000$ (1)
-Salary Average : 850,000$
Alex DeBrincat 778,333$ (1)
-Salary Average : 778,333$
Filip Hronek 714,666$ (2)
-Salary Average : 714,666$
Total Pro Players23
Salary Commitment
Year 2020 : 67,291,331$
Year 2021 : 47,255,499$
Year 2022 : 29,808,333$
Year 2023 : 21,958,333$
Salary Average Commitment
Year 2020 : 67,291,331$
Year 2021 : 47,255,499$
Year 2022 : 29,808,333$
Year 2023 : 21,958,333$
Salary Cap with 1 Way Contract
Year 2020 : 67,291,331$
Year 2021 : 47,255,499$
Year 2022 : 29,808,333$
Year 2023 : 21,958,333$

Farm Players Salaries

Madison Bowey 100,000$ (3)
Salary Average : 100,000$
Logan O'Connor 92,500$ (2)
Salary Average : 92,500$
Yannick Rathgeb 92,500$ (2)
Salary Average : 92,500$
Nikolay Goldobin 90,000$ (2)
Salary Average : 90,000$
Nick Lappin 84,200$ (3)
Salary Average : 84,200$
Sam Anas 79,250$ (1)
Salary Average : 79,250$
Isaac Ratcliffe 78,083$ (2)
Salary Average : 78,083$
Jens Looke 76,750$ (2)
Salary Average : 76,750$
Ty Ronning 75,083$ (1)
Salary Average : 0$
Yakov Trenin 73,083$ (1)
Salary Average : 73,083$
Ethan Prow 73,000$ (1)
Salary Average : 73,000$
Ben Harpur 72,500$ (1)
Salary Average : 72,500$
Patrick Russell 72,500$ (1)
Salary Average : 72,500$
Michael Amadio 71,750$ (1)
Salary Average : 71,750$
Dysin Mayo 71,500$ (2)
Salary Average : 71,500$
Calvin Thurkauf 71,444$ (2)
Salary Average : 71,444$
Bokondji Imama 70,667$ (2)
Salary Average : 70,667$
Alexandre Fortin 70,667$ (2)
Salary Average : 70,667$
Josh Jacobs 70,000$ (2)
Salary Average : 70,000$
Danick Martel 70,000$ (3)
Salary Average : 70,000$
Michael McCarron 70,000$ (4)
Salary Average : 70,000$
Dominic Turgeon 68,667$ (1)
Salary Average : 68,667$
Frederik Gauthier 67,500$ (1)
Salary Average : 67,500$
Stefan Noesen 66,000$ (1)
Salary Average : 66,000$
Ken Appleby 65,000$ (1)
Salary Average : 65,000$
Jared Coreau 57,500$ (1)
Salary Average : 57,500$
Total Farm Players26
Salary Commitment
Year 2020 : 1,950,144$
Year 2021 : 1,108,311$
Year 2022 : 324,200$
Year 2023 : 70,000$
Salary Average Commitment
Year 2020 : 1,875,061$
Year 2021 : 1,108,311$
Year 2022 : 324,200$
Year 2023 : 70,000$

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 18,187,605$ 72,939,166$ 8,560,834$ 12,739,166$ 222143
Blackhawks 64,873,867$ 61,297,444$ 20,202,556$ 1,097,444$ 222345
Blue Jackets 368,817$ 77,342,258$ 4,157,742$ 17,142,258$ 221638
Blues 42,347,195$ 81,169,393$ 330,607$ 20,969,393$ 222648
Bruins 65,559,892$ 58,823,333$ 22,676,667$ -1,376,667$ 231235
Canadiens 18,476,419$ 81,128,332$ 371,668$ 20,928,332$ 232245
Canucks 7,986,262$ 65,933,332$ 15,566,668$ 5,733,332$ 231538
Capitals 43,613,563$ 76,352,833$ 5,147,167$ 16,152,833$ 223557
Coyotes 39,300,792$ 78,609,999$ 2,890,001$ 18,409,999$ 213152
Devils 22,275,522$ 70,440,985$ 11,059,015$ 10,240,985$ 231538
Ducks 54,859,752$ 80,456,665$ 1,043,335$ 20,256,665$ 202949
Flames 42,528,966$ 78,037,500$ 3,462,500$ 17,837,500$ 202747
Flyers 2,904,518$ 74,915,476$ 6,584,524$ 14,715,476$ 211738
Golden Knights 18,537,236$ 73,296,123$ 8,203,877$ 13,096,123$ 233659
Hurricanes 45,385,229$ 67,903,162$ 13,596,838$ 7,703,162$ 233356
Islanders 11,174,458$ 72,506,667$ 8,993,333$ 12,306,667$ 243155
Jets 27,804,764$ 74,227,944$ 7,272,056$ 14,027,944$ 243862
Kings 8,085,653$ 81,367,855$ 132,145$ 21,167,855$ 202848
Lightning 31,522,016$ 82,319,642$ -819,642$ 22,119,642$ 212748
Maple Leafs 42,639,281$ 67,487,500$ 14,012,500$ 7,287,500$ 241539
Oilers 74,221,603$ 70,822,915$ 10,677,085$ 10,622,915$ 241640
Panthers 40,582,694$ 82,715,833$ -1,215,833$ 22,515,833$ 221638
Penguins 68,880,960$ 64,000,830$ 17,499,170$ 3,800,830$ 241438
Predators 36,475,207$ 71,654,166$ 9,845,834$ 11,454,166$ 242650
Rangers 41,264,101$ 68,230,415$ 13,269,585$ 8,030,415$ 251742
Red Wings -2,390,853$ 78,279,214$ 3,220,786$ 18,079,214$ 202848
Sabres 57,498,673$ 76,341,667$ 5,158,333$ 16,141,667$ 221941
Senators 86,253,981$ 62,600,000$ 18,900,000$ 2,400,000$ 242246
Sharks 30,854,846$ 73,362,626$ 8,137,374$ 13,162,626$ 222143
Stars 2,189,428$ 72,773,000$ 8,727,000$ 12,573,000$ 233154
Wild 30,011,935$ 66,897,164$ 14,602,836$ 6,697,164$ 232649