Bikers



Arena Capacity - Ticket Price
Attendance - %

Arena NameJailhouse Rockin Center
Level 1: 4000 - 100 $ - 3 271 - 81,78%
Level 2: 4000 - 73 $ - 3 282 - 82,06%
Level 3: 4000 - 53 $ - 2 998 - 74,94%
Level 4: 4000 - 34 $ - 3 043 - 76,08%
Luxury : 1100 - 200 $ - 782 - 71,09%
Total Capacity :17100

Income

Home Games Left16
Average Attendance - %13 376 - 78,22%
Average Income per Game1 524 852 $
Year to Date Revenue38 121 301 $

Expense

Pro Players Total Salaries82 383 188 $
Farm Players Total Salaries1 310 276 $
Coaches Total Salaries5 308 400 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 859 623 $
Farm Year To Date Expenses1 463 758 $
Pro Salary Cap To Date50 944 729 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 397 633 $
Pro Remaining Season Days53
Pro Expenses Per Days591 439 $
Pro Estimated Expenses31 346 267 $
Farm Remaining Season Days46
Farm Expenses Per Days14 716 $
Farm Estimated Expenses676 936 $
Estimated Season Expenses32 023 203 $
Season Salary Cap82 383 188 $
Estimate Under Maximum Salary Cap of 85 000 000 $2 616 812 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 22 383 188 $
Current Bank Account(55 681 585 $)
Projected Bank Account(63 307 155 $)

Pro Players Salaries

Connor McDavid 12 500 000 $ (7)
-Salary Remaining : 4 506 803 $
Patrick Kane 10 500 000 $ (4)
-Salary Remaining : 3 785 714 $
Steven Stamkos 8 500 000 $ (5)
-Salary Remaining : 3 064 626 $
Blake Wheeler 8 250 000 $ (5)
-Salary Remaining : 2 974 490 $
Zdeno Chara 7 500 000 $ (1)
-Salary Remaining : 2 704 082 $
Joe Pavelski 7 000 000 $ (3)
-Salary Remaining : 2 523 810 $
Duncan Keith 5 551 000 $ (1)
-Salary Remaining : 2 001 381 $
Nick Bonino 4 100 000 $ (2)
-Salary Remaining : 1 478 231 $
Andrei Svechnikov 3 575 000 $ (2)
-Salary Remaining : 1 288 946 $
Brayden McNabb 2 500 000 $ (3)
-Salary Remaining : 901 361 $
Roman Polak 1 750 000 $ (1)
-Salary Remaining : 630 952 $
Joel Eriksson Ek 1 487 500 $ (2)
-Salary Remaining : 536 310 $
James Neal 1 219 987 $ (4)
-Salary Remaining : 439 859 $
Jack Roslovic 1 137 500 $ (1)
-Salary Remaining : 410 119 $
Andrew Cogliano 1 019 987 $ (2)
-Salary Remaining : 367 750 $
Dennis Cholowski 925 000 $ (2)
-Salary Remaining : 333 503 $
Jarred Tinordi 700 000 $ (2)
-Salary Remaining : 252 381 $
Brian Boyle 666 987 $ (1)
-Salary Remaining : 240 478 $
Martin Jones 640 253 $ (5)
-Salary Remaining : 230 840 $
Alexander Steen 619 987 $ (2)
-Salary Remaining : 223 533 $
Petr Mrazek 589 987 $ (2)
-Salary Remaining : 212 716 $
Kurtis MacDermid 550 000 $ (1)
-Salary Remaining : 198 299 $
Alex Biega 550 000 $ (1)
-Salary Remaining : 198 299 $
Mike Condon 550 000 $ (1)
-Salary Remaining : 198 299 $
Total Pro Players24
Salary Commitment
Year 2020 : 82 383 188 $
Year 2021 : 64 127 701 $
Year 2022 : 51 110 240 $
Year 2023 : 41 610 240 $
Salary Average Commitment
Year 2020 : 66 332 188 $
Year 2021 : 53 627 701 $
Year 2022 : 40 610 240 $
Year 2023 : 31 110 240 $
Salary Cap with 1 Way Contract
Year 2020 : 82 383 188 $
Year 2021 : 64 127 701 $
Year 2022 : 51 110 240 $
Year 2023 : 41 610 240 $

Farm Players Salaries

Ryan Kesler 249 902 $ (3)
Salary Remaining : 82 111 $
Kyle Clifford 160 000 $ (1)
Salary Remaining : 52 571 $
Troy Terry 149 167 $ (1)
Salary Remaining : 49 012 $
Henrik Borgstrom 149 167 $ (1)
Salary Remaining : 49 012 $
Vladimir Sobotka 117 301 $ (1)
Salary Remaining : 38 542 $
Jordan Kyrou 94 167 $ (2)
Salary Remaining : 30 940 $
Jesper Boqvist 92 500 $ (3)
Salary Remaining : 30 393 $
Ryan Callahan 90 889 $ (1)
Salary Remaining : 29 863 $
Marian Gaborik 81 233 $ (1)
Salary Remaining : 26 691 $
Cory Conacher 70 000 $ (1)
Salary Remaining : 23 000 $
Clarke MacArthur 55 950 $ (1)
Salary Remaining : 18 384 $
Total Farm Players11
Salary Commitment
Year 2020 : 1 310 276 $
Year 2021 : 436 569 $
Year 2022 : 342 402 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 254 326 $
Year 2021 : 436 569 $
Year 2022 : 342 402 $
Year 2023 : 0 $

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 4000 - 104 $ - 3 123 - 78,09%
Level 2: 4000 - 79 $ - 2 982 - 74,54%
Level 3: 4000 - 54 $ - 2 928 - 73,19%
Level 4: 4000 - 39 $ - 2 963 - 74,08%
Luxury : 1000 - 200 $ - 952 - 95,23%
Total Capacity :17000

Income

Home Games Left17
Average Attendance - %12 948 - 76,17%
Average Income per Game1 526 499 $
Year to Date Revenue36 635 987 $

Expense

Pro Players Total Salaries79 587 208 $
Farm Players Total Salaries2 286 512 $
Coaches Total Salaries2 069 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 361 191 $
Farm Year To Date Expenses1 873 041 $
Pro Salary Cap To Date52 425 043 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 950 491 $
Pro Remaining Season Days53
Pro Expenses Per Days551 369 $
Pro Estimated Expenses29 222 557 $
Farm Remaining Season Days46
Farm Expenses Per Days20 654 $
Farm Estimated Expenses950 084 $
Estimated Season Expenses30 172 641 $
Season Salary Cap79 587 208 $
Estimate Under Maximum Salary Cap of 85 000 000 $5 412 792 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 19 587 208 $
Current Bank Account(14 966 013 $)
Projected Bank Account(19 188 163 $)

Pro Players Salaries

Drew Doughty 11 000 000 $ (8)
-Salary Remaining : 3 965 986 $
Anze Kopitar 10 000 000 $ (5)
-Salary Remaining : 3 605 442 $
Zach Parise 7 538 000 $ (6)
-Salary Remaining : 2 717 782 $
Tuukka Rask 7 000 000 $ (2)
-Salary Remaining : 2 523 810 $
Derek Stepan 6 500 000 $ (2)
-Salary Remaining : 2 343 537 $
Nick Foligno 5 500 000 $ (2)
-Salary Remaining : 1 982 993 $
Dmitri Orlov 5 100 000 $ (4)
-Salary Remaining : 1 838 776 $
Nikita Gusev 4 500 000 $ (2)
-Salary Remaining : 1 622 449 $
Radko Gudas (Out of Payroll) 4 349 999 $ (1)
-Salary Remaining : 1 568 367 $
Sam Reinhart 3 650 000 $ (1)
-Salary Remaining : 1 315 986 $
Max Domi 3 150 000 $ (1)
-Salary Remaining : 1 135 714 $
Ondrej Kase 2 600 000 $ (2)
-Salary Remaining : 937 415 $
Cedric Paquette 1 650 000 $ (2)
-Salary Remaining : 594 898 $
Vladislav Gavrikov 1 350 000 $ (1)
-Salary Remaining : 486 735 $
Robert Thomas 1 208 333 $ (2)
-Salary Remaining : 435 657 $
Patrick Marleau 1 167 000 $ (1)
-Salary Remaining : 420 755 $
Mark Borowiecki 1 100 000 $ (1)
-Salary Remaining : 396 599 $
Chandler Stephenson 1 050 000 $ (1)
-Salary Remaining : 378 571 $
Jake Allen 1 000 000 $ (2)
-Salary Remaining : 360 544 $
Michael Del Zotto 900 000 $ (1)
-Salary Remaining : 324 490 $
Elvis Merzlikins 874 125 $ (1)
-Salary Remaining : 315 161 $
Conor Garland (Out of Payroll) 850 000 $ (2)
-Salary Remaining : 306 463 $
Blake Comeau 756 000 $ (2)
-Salary Remaining : 272 571 $
Nic Dowd 750 000 $ (3)
-Salary Remaining : 270 408 $
Marcus Pettersson 693 750 $ (1)
-Salary Remaining : 250 128 $
Marco Scandella 550 000 $ (1)
-Salary Remaining : 198 299 $
Total Pro Players26
Salary Commitment
Year 2020 : 84 787 207 $
Year 2021 : 65 952 333 $
Year 2022 : 34 388 000 $
Year 2023 : 33 638 000 $
Salary Average Commitment
Year 2020 : 64 749 207 $
Year 2021 : 45 914 333 $
Year 2022 : 26 850 000 $
Year 2023 : 26 100 000 $
Salary Cap with 1 Way Contract
Year 2020 : 84 787 207 $
Year 2021 : 65 952 333 $
Year 2022 : 34 388 000 $
Year 2023 : 33 638 000 $

Farm Players Salaries

Trevor Van Riemsdyk 230 000 $ (1)
Salary Remaining : 75 571 $
Connor Brown 210 000 $ (1)
Salary Remaining : 69 000 $
Zach Bogosian 200 000 $ (1)
Salary Remaining : 65 714 $
Sam Bennett 191 250 $ (1)
Salary Remaining : 62 839 $
Garnet Hathaway 150 000 $ (4)
Salary Remaining : 49 286 $
Markus Nutivaara 140 000 $ (3)
Salary Remaining : 46 000 $
Jordan Oesterle 140 000 $ (2)
Salary Remaining : 46 000 $
Sean Kuraly 130 000 $ (2)
Salary Remaining : 42 714 $
Tage Thompson 113 750 $ (1)
Salary Remaining : 37 375 $
Kyle Okposo 109 700 $ (4)
Salary Remaining : 36 044 $
Nick Bjugstad 108 700 $ (2)
Salary Remaining : 35 716 $
Mathieu Joseph 92 500 $ (1)
Salary Remaining : 30 393 $
Riley Sheahan 90 000 $ (1)
Salary Remaining : 29 571 $
Sonny Milano 87 413 $ (1)
Salary Remaining : 28 721 $
Dean Kukan 77 700 $ (1)
Salary Remaining : 25 530 $
Vladislav Kamenev 75 000 $ (1)
Salary Remaining : 24 643 $
Sean Walker 74 500 $ (1)
Salary Remaining : 24 479 $
Melker Karlsson 66 000 $ (1)
Salary Remaining : 21 686 $
Total Farm Players18
Salary Commitment
Year 2020 : 2 286 512 $
Year 2021 : 778 400 $
Year 2022 : 399 700 $
Year 2023 : 259 700 $
Salary Average Commitment
Year 2020 : 2 286 512 $
Year 2021 : 778 400 $
Year 2022 : 399 700 $
Year 2023 : 259 700 $

Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Shimano
Level 1: 4000 - 100 $ - 3 854 - 96,35%
Level 2: 4000 - 75 $ - 3 193 - 79,82%
Level 3: 4000 - 50 $ - 3 516 - 87,89%
Level 4: 4900 - 30 $ - 4 065 - 82,96%
Luxury : 1000 - 200 $ - 828 - 82,82%
Total Capacity :17900

Income

Home Games Left17
Average Attendance - %15 456 - 86,34%
Average Income per Game1 621 538 $
Year to Date Revenue38 916 909 $

Expense

Pro Players Total Salaries84 336 000 $
Farm Players Total Salaries389 700 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 921 261 $
Farm Year To Date Expenses832 585 $
Pro Salary Cap To Date53 569 551 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 566 144 $
Pro Remaining Season Days53
Pro Expenses Per Days577 456 $
Pro Estimated Expenses30 605 168 $
Farm Remaining Season Days46
Farm Expenses Per Days8 141 $
Farm Estimated Expenses374 486 $
Estimated Season Expenses30 979 654 $
Season Salary Cap84 336 000 $
Estimate Under Maximum Salary Cap of 85 000 000 $664 000 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 24 336 000 $
Current Bank Account(15 289 543 $)
Projected Bank Account(18 703 053 $)

Pro Players Salaries

John Tavares 11 000 000 $ (6)
-Salary Remaining : 3 965 986 $
Nikita Kucherov 9 500 000 $ (8)
-Salary Remaining : 3 425 170 $
Claude Giroux 8 275 000 $ (3)
-Salary Remaining : 2 983 503 $
Brent Burns 8 000 000 $ (6)
-Salary Remaining : 2 884 354 $
Ryan Suter 7 538 000 $ (6)
-Salary Remaining : 2 717 782 $
Marc-Andre Fleury 7 000 000 $ (3)
-Salary Remaining : 2 523 810 $
J.T. Miller 5 250 000 $ (4)
-Salary Remaining : 1 892 857 $
Brayden Schenn 5 125 000 $ (1)
-Salary Remaining : 1 847 789 $
Lars Eller 3 500 000 $ (4)
-Salary Remaining : 1 261 905 $
Andre Burakovsky 3 250 000 $ (1)
-Salary Remaining : 1 171 769 $
Jaroslav Halak 2 750 000 $ (1)
-Salary Remaining : 991 497 $
Zach Hyman 2 250 000 $ (2)
-Salary Remaining : 811 224 $
Brad Richardson 2 083 000 $ (1)
-Salary Remaining : 751 014 $
Ryan Pulock 2 000 000 $ (1)
-Salary Remaining : 721 088 $
Mikhail Sergachev 1 775 000 $ (1)
-Salary Remaining : 639 966 $
Cal Clutterbuck 1 300 000 $ (3)
-Salary Remaining : 468 707 $
Kailer Yamamoto 1 155 000 $ (2)
-Salary Remaining : 416 429 $
Tim Schaller 750 000 $ (1)
-Salary Remaining : 270 408 $
Ryan Graves 735 000 $ (1)
-Salary Remaining : 265 000 $
Christopher Gibson 550 000 $ (1)
-Salary Remaining : 198 299 $
Christopher Tanev 550 000 $ (1)
-Salary Remaining : 198 299 $
Total Pro Players21
Salary Commitment
Year 2020 : 84 336 000 $
Year 2021 : 64 768 000 $
Year 2022 : 61 363 000 $
Year 2023 : 44 788 000 $
Salary Average Commitment
Year 2020 : 68 523 000 $
Year 2021 : 48 955 000 $
Year 2022 : 45 550 000 $
Year 2023 : 37 250 000 $
Salary Cap with 1 Way Contract
Year 2020 : 84 336 000 $
Year 2021 : 64 768 000 $
Year 2022 : 61 363 000 $
Year 2023 : 44 788 000 $

Farm Players Salaries

Austin Czarnik 125 000 $ (1)
Salary Remaining : 41 071 $
Colin Miller 99 700 $ (3)
Salary Remaining : 32 759 $
Curtis Lazar 95 000 $ (1)
Salary Remaining : 31 214 $
Carter Verhaeghe 70 000 $ (1)
Salary Remaining : 23 000 $
Total Farm Players4
Salary Commitment
Year 2020 : 389 700 $
Year 2021 : 99 700 $
Year 2022 : 99 700 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 389 700 $
Year 2021 : 99 700 $
Year 2022 : 99 700 $
Year 2023 : 0 $

Chiefs



Arena Capacity - Ticket Price
Attendance - %

Arena NameWar memorial Arena
Level 1: 4000 - 100 $ - 3 846 - 96,16%
Level 2: 4000 - 60 $ - 3 882 - 97,04%
Level 3: 4000 - 35 $ - 3 993 - 99,82%
Level 4: 4000 - 25 $ - 3 938 - 98,45%
Luxury : 1000 - 200 $ - 945 - 94,48%
Total Capacity :17000

Income

Home Games Left17
Average Attendance - %16 603 - 97,67%
Average Income per Game1 556 584 $
Year to Date Revenue37 358 004 $

Expense

Pro Players Total Salaries82 595 833 $
Farm Players Total Salaries1 387 774 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses54 024 576 $
Farm Year To Date Expenses1 559 601 $
Pro Salary Cap To Date53 480 992 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 461 920 $
Pro Remaining Season Days53
Pro Expenses Per Days567 659 $
Pro Estimated Expenses30 085 927 $
Farm Remaining Season Days46
Farm Expenses Per Days15 270 $
Farm Estimated Expenses702 420 $
Estimated Season Expenses30 788 347 $
Season Salary Cap82 595 833 $
Estimate Under Maximum Salary Cap of 85 000 000 $2 404 167 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 22 595 833 $
Current Bank Account(17 038 673 $)
Projected Bank Account(21 365 100 $)

Pro Players Salaries

Jamie Benn 9 500 000 $ (6)
-Salary Remaining : 3 425 170 $
Evgenii Dadonov 8 700 000 $ (1)
-Salary Remaining : 3 136 735 $
Phil Kessel 8 000 000 $ (3)
-Salary Remaining : 2 884 354 $
Corey Crawford 6 000 000 $ (1)
-Salary Remaining : 2 163 265 $
Mikael Granlund 5 750 000 $ (1)
-Salary Remaining : 2 073 129 $
Jason Zucker 5 500 000 $ (4)
-Salary Remaining : 1 982 993 $
Alexander Wennberg 4 900 000 $ (4)
-Salary Remaining : 1 766 667 $
Marcus Johansson 4 500 000 $ (2)
-Salary Remaining : 1 622 449 $
John Klingberg 4 250 000 $ (3)
-Salary Remaining : 1 532 313 $
Josh Manson (Out of Payroll) 4 100 000 $ (3)
-Salary Remaining : 1 478 231 $
Brett Pesce 4 025 000 $ (5)
-Salary Remaining : 1 451 190 $
Will Butcher 3 733 333 $ (3)
-Salary Remaining : 1 346 032 $
Colin White 3 562 500 $ (1)
-Salary Remaining : 1 284 439 $
Josh Morrissey 3 150 000 $ (1)
-Salary Remaining : 1 135 714 $
Damon Severson 3 150 000 $ (1)
-Salary Remaining : 1 135 714 $
Ryan Hartman 1 900 000 $ (2)
-Salary Remaining : 685 034 $
Matt Grzelcyk 1 400 000 $ (1)
-Salary Remaining : 504 762 $
Tomas Nosek 1 100 000 $ (1)
-Salary Remaining : 396 599 $
Brian Elliott 925 000 $ (1)
-Salary Remaining : 333 503 $
Brett Connolly 900 000 $ (2)
-Salary Remaining : 324 490 $
Ryan Carpenter 900 000 $ (1)
-Salary Remaining : 324 490 $
Aaron Dell 750 000 $ (1)
-Salary Remaining : 270 408 $
Total Pro Players22
Salary Commitment
Year 2020 : 86 695 833 $
Year 2021 : 51 308 333 $
Year 2022 : 44 008 333 $
Year 2023 : 23 925 000 $
Salary Average Commitment
Year 2020 : 68 445 833 $
Year 2021 : 39 058 333 $
Year 2022 : 31 758 333 $
Year 2023 : 23 925 000 $
Salary Cap with 1 Way Contract
Year 2020 : 86 695 833 $
Year 2021 : 51 308 333 $
Year 2022 : 44 008 333 $
Year 2023 : 23 925 000 $

Farm Players Salaries

Tyson Jost 170 417 $ (1)
Salary Remaining : 55 994 $
Filip Chytil 127 500 $ (2)
Salary Remaining : 41 893 $
Shayne Gostisbehere 125 000 $ (4)
Salary Remaining : 41 071 $
Carter Rowney 113 333 $ (2)
Salary Remaining : 37 238 $
Thatcher Demko 105 000 $ (2)
Salary Remaining : 34 500 $
Jimmy Vesey 95 700 $ (1)
Salary Remaining : 31 444 $
Christoffer Ehn 92 500 $ (1)
Salary Remaining : 30 393 $
Patrick Maroon 90 000 $ (1)
Salary Remaining : 29 571 $
Nico Sturm 87 413 $ (1)
Salary Remaining : 28 721 $
Eric Robinson 87 413 $ (1)
Salary Remaining : 28 721 $
Jordan Weal 82 500 $ (2)
Salary Remaining : 27 107 $
Connor Clifton 73 500 $ (1)
Salary Remaining : 24 150 $
Kevin Rooney 70 000 $ (1)
Salary Remaining : 23 000 $
Colin Blackwell 67 500 $ (1)
Salary Remaining : 22 179 $
Total Farm Players14
Salary Commitment
Year 2020 : 1 387 774 $
Year 2021 : 553 333 $
Year 2022 : 125 000 $
Year 2023 : 125 000 $
Salary Average Commitment
Year 2020 : 1 387 774 $
Year 2021 : 553 333 $
Year 2022 : 125 000 $
Year 2023 : 125 000 $

Dogbones



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena de Parent
Level 1: 4100 - 100 $ - 3 114 - 75,94%
Level 2: 4100 - 73 $ - 3 294 - 80,34%
Level 3: 4000 - 53 $ - 2 643 - 66,06%
Level 4: 4000 - 34 $ - 3 149 - 78,72%
Luxury : 1030 - 200 $ - 798 - 77,48%
Total Capacity :17230

Income

Home Games Left17
Average Attendance - %12 997 - 75,43%
Average Income per Game1 566 952 $
Year to Date Revenue37 606 837 $

Expense

Pro Players Total Salaries84 905 333 $
Farm Players Total Salaries1 196 975 $
Coaches Total Salaries1 155 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 369 115 $
Farm Year To Date Expenses1 339 576 $
Pro Salary Cap To Date52 982 227 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 638 176 $
Pro Remaining Season Days53
Pro Expenses Per Days581 703 $
Pro Estimated Expenses30 830 259 $
Farm Remaining Season Days46
Farm Expenses Per Days12 478 $
Farm Estimated Expenses573 988 $
Estimated Season Expenses31 404 247 $
Season Salary Cap84 905 333 $
Estimate Under Maximum Salary Cap of 85 000 000 $94 667 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 24 905 333 $
Current Bank Account(3 311 849 $)
Projected Bank Account(8 077 920 $)

Pro Players Salaries

Jack Eichel 10 000 000 $ (7)
-Salary Remaining : 3 605 442 $
Alexander Ovechkin 9 538 000 $ (1)
-Salary Remaining : 3 438 871 $
Vladimir Tarasenko 7 500 000 $ (4)
-Salary Remaining : 2 704 082 $
Johnny Gaudreau 6 750 000 $ (3)
-Salary Remaining : 2 433 673 $
Jacob Trouba 6 000 000 $ (1)
-Salary Remaining : 2 163 265 $
Matt Niskanen 5 750 000 $ (2)
-Salary Remaining : 2 073 129 $
Teuvo Teravainen 5 400 000 $ (5)
-Salary Remaining : 1 946 939 $
Reilly Smith 5 000 000 $ (3)
-Salary Remaining : 1 802 721 $
Nazem Kadri 4 500 000 $ (3)
-Salary Remaining : 1 622 449 $
Mattias Ekholm 3 750 000 $ (3)
-Salary Remaining : 1 352 041 $
Boone Jenner 3 750 000 $ (3)
-Salary Remaining : 1 352 041 $
Jacob Markstrom 3 666 667 $ (1)
-Salary Remaining : 1 321 996 $
Adam Lowry 2 916 666 $ (2)
-Salary Remaining : 1 051 587 $
Nick Holden 2 200 000 $ (1)
-Salary Remaining : 793 197 $
Adam Pelech 1 600 000 $ (2)
-Salary Remaining : 576 871 $
Derek Ryan 1 491 000 $ (2)
-Salary Remaining : 537 571 $
Jake Debrusk 1 350 000 $ (1)
-Salary Remaining : 486 735 $
Linus Ullmark 1 325 000 $ (1)
-Salary Remaining : 477 721 $
Anthony DeAngelo 1 263 000 $ (1)
-Salary Remaining : 455 367 $
Michael Grabner 605 000 $ (2)
-Salary Remaining : 218 129 $
Jason Demers 550 000 $ (1)
-Salary Remaining : 198 299 $
Total Pro Players21
Salary Commitment
Year 2020 : 84 905 333 $
Year 2021 : 59 012 666 $
Year 2022 : 46 650 000 $
Year 2023 : 22 900 000 $
Salary Average Commitment
Year 2020 : 62 117 333 $
Year 2021 : 45 762 666 $
Year 2022 : 39 150 000 $
Year 2023 : 15 400 000 $
Salary Cap with 1 Way Contract
Year 2020 : 84 905 333 $
Year 2021 : 59 012 666 $
Year 2022 : 46 650 000 $
Year 2023 : 22 900 000 $

Farm Players Salaries

Alexander Nylander 177 500 $ (2)
Salary Remaining : 58 321 $
Jason Dickinson 150 000 $ (2)
Salary Remaining : 49 286 $
Brendan Perlini 142 500 $ (1)
Salary Remaining : 46 821 $
Stefan Noesen 129 375 $ (1)
Salary Remaining : 42 509 $
Jordan Greenway 122 500 $ (1)
Salary Remaining : 40 250 $
John Moore 110 000 $ (4)
Salary Remaining : 36 143 $
Brendan Gaunce 102 600 $ (1)
Salary Remaining : 33 711 $
Rocco Grimaldi 100 000 $ (1)
Salary Remaining : 32 857 $
Jacob Larsson 92 500 $ (1)
Salary Remaining : 30 393 $
Martin Frk (Out of Payroll) 78 750 $ (1)
Salary Remaining : 25 875 $
Brandon Pirri (Out of Payroll) 77 500 $ (2)
Salary Remaining : 25 464 $
Marcus Hogberg 70 000 $ (2)
Salary Remaining : 23 000 $
Total Farm Players12
Salary Commitment
Year 2020 : 1 353 225 $
Year 2021 : 585 000 $
Year 2022 : 110 000 $
Year 2023 : 110 000 $
Salary Average Commitment
Year 2020 : 1 353 225 $
Year 2021 : 585 000 $
Year 2022 : 110 000 $
Year 2023 : 110 000 $

Fighting Irish



Arena Capacity - Ticket Price
Attendance - %

Arena NameChicago Stadium
Level 1: 4000 - 110 $ - 2 918 - 72,94%
Level 2: 4000 - 80 $ - 2 879 - 71,98%
Level 3: 4100 - 55 $ - 2 899 - 70,70%
Level 4: 4100 - 40 $ - 2 787 - 67,97%
Luxury : 1000 - 210 $ - 761 - 76,08%
Total Capacity :17200

Income

Home Games Left17
Average Attendance - %12 243 - 71,18%
Average Income per Game1 463 121 $
Year to Date Revenue35 114 897 $

Expense

Pro Players Total Salaries82 970 950 $
Farm Players Total Salaries877 050 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 782 270 $
Farm Year To Date Expenses1 160 638 $
Pro Salary Cap To Date52 302 682 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 873 052 $
Pro Remaining Season Days53
Pro Expenses Per Days569 530 $
Pro Estimated Expenses30 185 090 $
Farm Remaining Season Days46
Farm Expenses Per Days12 336 $
Farm Estimated Expenses567 456 $
Estimated Season Expenses30 752 546 $
Season Salary Cap82 970 950 $
Estimate Under Maximum Salary Cap of 85 000 000 $2 029 050 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 22 970 950 $
Current Bank Account(62 062 753 $)
Projected Bank Account(67 942 247 $)

Pro Players Salaries

Jonathan Toews 10 500 000 $ (4)
-Salary Remaining : 3 785 714 $
Keith Yandle 6 350 000 $ (4)
-Salary Remaining : 2 289 456 $
Braden Holtby 6 100 000 $ (1)
-Salary Remaining : 2 199 320 $
Taylor Hall 6 000 000 $ (1)
-Salary Remaining : 2 163 265 $
Anton Stralman 5 500 000 $ (3)
-Salary Remaining : 1 982 993 $
Ondrej Palat 5 300 000 $ (3)
-Salary Remaining : 1 910 884 $
Tomas Tatar 5 300 000 $ (2)
-Salary Remaining : 1 910 884 $
Matt Dumba 4 500 000 $ (1)
-Salary Remaining : 1 622 449 $
Patric Hornqvist 4 500 000 $ (4)
-Salary Remaining : 1 622 449 $
Joonas Donskoi 3 900 000 $ (4)
-Salary Remaining : 1 406 122 $
Anthony Mantha 3 300 000 $ (1)
-Salary Remaining : 1 189 796 $
Andreas Athanasiou 3 000 000 $ (1)
-Salary Remaining : 1 081 633 $
Jamie Oleksiak 2 317 500 $ (2)
-Salary Remaining : 835 561 $
Kevin Shattenkirk 2 308 700 $ (2)
-Salary Remaining : 832 388 $
Carl Hagelin 2 275 000 $ (4)
-Salary Remaining : 820 238 $
Bryan Little 2 100 000 $ (5)
-Salary Remaining : 757 143 $
Adrian Kempe 2 000 000 $ (3)
-Salary Remaining : 721 088 $
Troy Stecher 1 743 750 $ (1)
-Salary Remaining : 628 699 $
Tyler Bertuzzi 1 400 000 $ (1)
-Salary Remaining : 504 762 $
Louis Domingue 1 150 000 $ (1)
-Salary Remaining : 414 626 $
Jordie Benn 1 125 000 $ (2)
-Salary Remaining : 405 612 $
Luca Sbisa 1 000 000 $ (1)
-Salary Remaining : 360 544 $
Nick Cousins 750 000 $ (1)
-Salary Remaining : 270 408 $
Ryan Reaves 551 000 $ (1)
-Salary Remaining : 198 660 $
Total Pro Players24
Salary Commitment
Year 2020 : 82 970 950 $
Year 2021 : 53 476 200 $
Year 2022 : 42 425 000 $
Year 2023 : 29 625 000 $
Salary Average Commitment
Year 2020 : 60 370 950 $
Year 2021 : 42 976 200 $
Year 2022 : 31 925 000 $
Year 2023 : 19 125 000 $
Salary Cap with 1 Way Contract
Year 2020 : 82 970 950 $
Year 2021 : 53 476 200 $
Year 2022 : 42 425 000 $
Year 2023 : 29 625 000 $

Farm Players Salaries

Nick Ritchie 162 700 $ (2)
Salary Remaining : 53 459 $
Brock McGinn 157 500 $ (1)
Salary Remaining : 51 750 $
Curtis McElhinney 115 000 $ (2)
Salary Remaining : 37 786 $
Nikolay Goldobin 113 750 $ (1)
Salary Remaining : 37 375 $
David Kampf 100 000 $ (2)
Salary Remaining : 32 857 $
Jonas Siegenthaler 92 500 $ (1)
Salary Remaining : 30 393 $
Patrick Eaves 75 600 $ (1)
Salary Remaining : 24 840 $
Brendan Smith 60 000 $ (2)
Salary Remaining : 19 714 $
Total Farm Players8
Salary Commitment
Year 2020 : 877 050 $
Year 2021 : 437 700 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 877 050 $
Year 2021 : 437 700 $
Year 2022 : 0 $
Year 2023 : 0 $

Flash



Arena Capacity - Ticket Price
Attendance - %

Arena NamePatinoire de Messines
Level 1: 4200 - 100 $ - 3 909 - 93,07%
Level 2: 4100 - 75 $ - 3 098 - 75,56%
Level 3: 4000 - 50 $ - 3 607 - 90,17%
Level 4: 4000 - 35 $ - 3 326 - 83,14%
Luxury : 1000 - 200 $ - 949 - 94,89%
Total Capacity :17300

Income

Home Games Left17
Average Attendance - %14 888 - 86,06%
Average Income per Game1 653 532 $
Year to Date Revenue39 684 756 $

Expense

Pro Players Total Salaries79 038 583 $
Farm Players Total Salaries949 475 $
Coaches Total Salaries1 603 001 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 247 174 $
Farm Year To Date Expenses1 221 638 $
Pro Salary Cap To Date52 229 810 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue28 110 036 $
Pro Remaining Season Days53
Pro Expenses Per Days542 099 $
Pro Estimated Expenses28 731 247 $
Farm Remaining Season Days46
Farm Expenses Per Days13 589 $
Farm Estimated Expenses625 094 $
Estimated Season Expenses29 356 341 $
Season Salary Cap79 038 583 $
Estimate Under Maximum Salary Cap of 85 000 000 $5 961 417 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 19 038 583 $
Current Bank Account(3 960 396 $)
Projected Bank Account(5 206 701 $)

Pro Players Salaries

Carey Price 10 500 000 $ (7)
-Salary Remaining : 3 785 714 $
Evgeni Malkin 9 500 000 $ (3)
-Salary Remaining : 3 425 170 $
Mikko Rantanen 9 250 000 $ (6)
-Salary Remaining : 3 335 034 $
Kristopher Letang 7 250 000 $ (3)
-Salary Remaining : 2 613 946 $
Brad Marchand 6 125 000 $ (6)
-Salary Remaining : 2 208 333 $
Nikolaj Ehlers 6 000 000 $ (6)
-Salary Remaining : 2 163 265 $
Dougie Hamilton 5 750 000 $ (2)
-Salary Remaining : 2 073 129 $
Jeff Petry (Out of Payroll) 5 500 000 $ (2)
-Salary Remaining : 1 982 993 $
Oscar Klefbom 4 167 000 $ (4)
-Salary Remaining : 1 502 388 $
Bryan Rust 3 500 000 $ (3)
-Salary Remaining : 1 261 905 $
Phillip Danault 3 083 333 $ (2)
-Salary Remaining : 1 111 678 $
Neal Pionk 3 000 000 $ (2)
-Salary Remaining : 1 081 633 $
Joel Armia 2 600 000 $ (2)
-Salary Remaining : 937 415 $
Alex Iafallo 2 425 000 $ (2)
-Salary Remaining : 874 320 $
Pierre-Edouard Belllemare 1 800 000 $ (2)
-Salary Remaining : 648 980 $
Tyler Pitlick 1 000 000 $ (1)
-Salary Remaining : 360 544 $
Mackenzie Blackwood 925 000 $ (1)
-Salary Remaining : 333 503 $
Slater Koekkoek 812 250 $ (1)
-Salary Remaining : 292 852 $
Warren Foegele 800 000 $ (1)
-Salary Remaining : 288 435 $
Jay Beagle 551 000 $ (3)
-Salary Remaining : 198 660 $
Total Pro Players20
Salary Commitment
Year 2020 : 84 538 583 $
Year 2021 : 81 001 333 $
Year 2022 : 56 843 000 $
Year 2023 : 36 042 000 $
Salary Average Commitment
Year 2020 : 62 038 583 $
Year 2021 : 58 501 333 $
Year 2022 : 40 093 000 $
Year 2023 : 36 042 000 $
Salary Cap with 1 Way Contract
Year 2020 : 84 538 583 $
Year 2021 : 81 001 333 $
Year 2022 : 56 843 000 $
Year 2023 : 36 042 000 $

Farm Players Salaries

Matt Hunwick 225 000 $ (1)
Salary Remaining : 73 929 $
Jordan Martinook 200 000 $ (2)
Salary Remaining : 65 714 $
Brandon Sutter 175 000 $ (2)
Salary Remaining : 57 500 $
Michael Raffl 95 100 $ (2)
Salary Remaining : 31 247 $
Rudolfs Balcers 92 500 $ (1)
Salary Remaining : 30 393 $
Vince Dunn 92 500 $ (1)
Salary Remaining : 30 393 $
Dryden Hunt 69 375 $ (1)
Salary Remaining : 22 795 $
Total Farm Players7
Salary Commitment
Year 2020 : 949 475 $
Year 2021 : 470 100 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 949 475 $
Year 2021 : 470 100 $
Year 2022 : 0 $
Year 2023 : 0 $

Gongshow



Arena Capacity - Ticket Price
Attendance - %

Arena NameFrank Robinson
Level 1: 4000 - 100 $ - 3 816 - 95,41%
Level 2: 4000 - 75 $ - 3 111 - 77,76%
Level 3: 4000 - 50 $ - 3 589 - 89,73%
Level 4: 4000 - 35 $ - 3 354 - 83,86%
Luxury : 1000 - 200 $ - 941 - 94,12%
Total Capacity :17000

Income

Home Games Left16
Average Attendance - %14 811 - 87,12%
Average Income per Game1 639 004 $
Year to Date Revenue40 975 103 $

Expense

Pro Players Total Salaries83 797 675 $
Farm Players Total Salaries642 500 $
Coaches Total Salaries2 202 200 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 243 991 $
Farm Year To Date Expenses844 019 $
Pro Salary Cap To Date52 222 621 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 224 066 $
Pro Remaining Season Days53
Pro Expenses Per Days580 918 $
Pro Estimated Expenses30 788 654 $
Farm Remaining Season Days46
Farm Expenses Per Days8 911 $
Farm Estimated Expenses409 906 $
Estimated Season Expenses31 198 560 $
Season Salary Cap83 797 675 $
Estimate Under Maximum Salary Cap of 85 000 000 $1 202 325 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 23 797 675 $
Current Bank Account(39 377 013 $)
Projected Bank Account(44 351 507 $)

Pro Players Salaries

Mitchell Marner 10 901 330 $ (6)
-Salary Remaining : 3 930 413 $
Jakub Voracek 8 250 000 $ (5)
-Salary Remaining : 2 974 490 $
Shea Weber 7 857 000 $ (7)
-Salary Remaining : 2 832 796 $
Jordan Staal 6 325 000 $ (2)
-Salary Remaining : 2 280 442 $
Brock Nelson 6 000 000 $ (6)
-Salary Remaining : 2 163 265 $
Robin Lehner 5 600 000 $ (1)
-Salary Remaining : 2 019 048 $
Justin Faulk 4 833 000 $ (1)
-Salary Remaining : 1 742 510 $
Carl Soderberg 4 750 000 $ (1)
-Salary Remaining : 1 712 585 $
Sean Couturier 4 333 333 $ (3)
-Salary Remaining : 1 562 358 $
Cody Eakin 3 850 000 $ (1)
-Salary Remaining : 1 388 095 $
Alex Goligoski 3 775 009 $ (2)
-Salary Remaining : 1 361 058 $
Nikita Zaitsev 3 148 000 $ (5)
-Salary Remaining : 1 134 993 $
Matt Martin 2 500 000 $ (1)
-Salary Remaining : 901 361 $
Ron Hainsey 2 000 000 $ (1)
-Salary Remaining : 721 088 $
Sam Gagner 2 000 000 $ (1)
-Salary Remaining : 721 088 $
Darcy Kuemper 1 850 000 $ (1)
-Salary Remaining : 667 007 $
Denis Gurianov 1 675 000 $ (1)
-Salary Remaining : 603 912 $
Justin Williams 950 000 $ (1)
-Salary Remaining : 342 517 $
Erik Cernak 925 000 $ (1)
-Salary Remaining : 333 503 $
Alex DeBrincat 925 000 $ (1)
-Salary Remaining : 333 503 $
Phillip Di Giuseppe 800 000 $ (1)
-Salary Remaining : 288 435 $
Craig Anderson 550 000 $ (1)
-Salary Remaining : 198 299 $
Total Pro Players22
Salary Commitment
Year 2020 : 83 797 675 $
Year 2021 : 50 589 675 $
Year 2022 : 40 489 666 $
Year 2023 : 36 156 333 $
Salary Average Commitment
Year 2020 : 60 032 674 $
Year 2021 : 36 407 674 $
Year 2022 : 32 632 665 $
Year 2023 : 28 299 333 $
Salary Cap with 1 Way Contract
Year 2020 : 83 797 675 $
Year 2021 : 50 589 675 $
Year 2022 : 40 489 666 $
Year 2023 : 36 156 333 $

Farm Players Salaries

Mark Barberio 145 000 $ (1)
Salary Remaining : 47 643 $
Michael Chaput 100 000 $ (1)
Salary Remaining : 32 857 $
Justin Schultz 100 000 $ (1)
Salary Remaining : 32 857 $
Anthony Bitetto 95 000 $ (1)
Salary Remaining : 31 214 $
Jacob De La Rose 92 500 $ (1)
Salary Remaining : 30 393 $
Yannick Weber 55 000 $ (1)
Salary Remaining : 18 071 $
Paul Ladue 55 000 $ (1)
Salary Remaining : 18 071 $
Total Farm Players7
Salary Commitment
Year 2020 : 642 500 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 642 500 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Icedogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameLong Beach Arena
Level 1: 4400 - 100 $ - 3 981 - 90,48%
Level 2: 4300 - 73 $ - 3 666 - 85,26%
Level 3: 4400 - 53 $ - 2 976 - 67,64%
Level 4: 4600 - 34 $ - 3 960 - 86,09%
Luxury : 1040 - 200 $ - 986 - 94,83%
Total Capacity :18740

Income

Home Games Left17
Average Attendance - %15 569 - 83,08%
Average Income per Game1 727 321 $
Year to Date Revenue41 455 705 $

Expense

Pro Players Total Salaries83 580 166 $
Farm Players Total Salaries1 522 500 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 409 993 $
Farm Year To Date Expenses1 484 076 $
Pro Salary Cap To Date52 610 699 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 364 458 $
Pro Remaining Season Days53
Pro Expenses Per Days577 076 $
Pro Estimated Expenses30 585 028 $
Farm Remaining Season Days46
Farm Expenses Per Days16 232 $
Farm Estimated Expenses746 672 $
Estimated Season Expenses31 331 700 $
Season Salary Cap83 580 166 $
Estimate Under Maximum Salary Cap of 85 000 000 $1 419 834 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 23 580 166 $
Current Bank Account(1 570 768 $)
Projected Bank Account(3 538 010 $)

Pro Players Salaries

Ryan Nugent-Hopkins 6 000 000 $ (2)
-Salary Remaining : 2 163 265 $
Filip Forsberg 6 000 000 $ (3)
-Salary Remaining : 2 163 265 $
Travis Zajac 5 750 000 $ (2)
-Salary Remaining : 2 073 129 $
Bo Horvat 5 500 000 $ (4)
-Salary Remaining : 1 982 993 $
Rasmus Ristolainen 5 400 000 $ (3)
-Salary Remaining : 1 946 939 $
Mika Zibanejad 5 350 000 $ (3)
-Salary Remaining : 1 928 912 $
Hampus Lindholm 5 250 000 $ (3)
-Salary Remaining : 1 892 857 $
Frederik Andersen 5 000 000 $ (2)
-Salary Remaining : 1 802 721 $
Elias Lindholm 4 850 000 $ (5)
-Salary Remaining : 1 748 639 $
Timo Meier 4 500 000 $ (1)
-Salary Remaining : 1 622 449 $
David Savard 4 250 000 $ (2)
-Salary Remaining : 1 532 313 $
Jakob Chychrun 4 000 000 $ (1)
-Salary Remaining : 1 442 177 $
Tom Wilson 3 875 000 $ (1)
-Salary Remaining : 1 397 109 $
Brendan Gallagher 3 750 000 $ (2)
-Salary Remaining : 1 352 041 $
Cale Makar 2 854 166 $ (2)
-Salary Remaining : 1 029 053 $
Brandon Carlo 2 850 000 $ (2)
-Salary Remaining : 1 027 551 $
Artturi Lehkonen 2 400 000 $ (2)
-Salary Remaining : 865 306 $
Nate Thompson 1 875 000 $ (1)
-Salary Remaining : 676 020 $
Jonathan Quick 1 750 000 $ (4)
-Salary Remaining : 630 952 $
Craig Smith 925 000 $ (1)
-Salary Remaining : 333 503 $
Derek Grant 776 000 $ (1)
-Salary Remaining : 279 782 $
Oscar Dansk 675 000 $ (1)
-Salary Remaining : 243 367 $
Total Pro Players22
Salary Commitment
Year 2020 : 83 580 166 $
Year 2021 : 66 954 166 $
Year 2022 : 34 100 000 $
Year 2023 : 12 100 000 $
Salary Average Commitment
Year 2020 : 74 080 166 $
Year 2021 : 57 454 166 $
Year 2022 : 34 100 000 $
Year 2023 : 12 100 000 $
Salary Cap with 1 Way Contract
Year 2020 : 83 580 166 $
Year 2021 : 66 954 166 $
Year 2022 : 34 100 000 $
Year 2023 : 12 100 000 $

Farm Players Salaries

Kris Russell 250 000 $ (2)
Salary Remaining : 82 143 $
Matt Benning 190 000 $ (1)
Salary Remaining : 62 429 $
Filip Zadina 177 500 $ (3)
Salary Remaining : 58 321 $
Mirco Mueller 140 000 $ (1)
Salary Remaining : 46 000 $
Henri Jokiharju 127 917 $ (2)
Salary Remaining : 42 030 $
Christian Djoos 125 000 $ (1)
Salary Remaining : 41 071 $
Mario Ferraro 113 750 $ (3)
Salary Remaining : 37 375 $
Madison Bowey (Out of Payroll) 100 000 $ (1)
Salary Remaining : 32 857 $
Maxime Comtois 92 500 $ (2)
Salary Remaining : 30 393 $
Cale Fleury 88 333 $ (2)
Salary Remaining : 29 024 $
Trevor Moore 77 500 $ (2)
Salary Remaining : 25 464 $
Michael Dal Colle 70 000 $ (2)
Salary Remaining : 23 000 $
Pontus Aberg 70 000 $ (1)
Salary Remaining : 23 000 $
Total Farm Players13
Salary Commitment
Year 2020 : 1 622 500 $
Year 2021 : 997 500 $
Year 2022 : 291 250 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 622 500 $
Year 2021 : 997 500 $
Year 2022 : 291 250 $
Year 2023 : 0 $

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameRhum Arena
Level 1: 4000 - 100 $ - 3 808 - 95,21%
Level 2: 4000 - 65 $ - 3 875 - 96,86%
Level 3: 4000 - 35 $ - 3 882 - 97,05%
Level 4: 4000 - 25 $ - 3 958 - 98,95%
Luxury : 1000 - 200 $ - 960 - 95,99%
Total Capacity :17000

Income

Home Games Left17
Average Attendance - %16 483 - 96,96%
Average Income per Game1 562 846 $
Year to Date Revenue37 508 314 $

Expense

Pro Players Total Salaries84 975 500 $
Farm Players Total Salaries737 500 $
Coaches Total Salaries2 450 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses54 479 835 $
Farm Year To Date Expenses975 111 $
Pro Salary Cap To Date53 392 810 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 568 389 $
Pro Remaining Season Days53
Pro Expenses Per Days589 629 $
Pro Estimated Expenses31 250 337 $
Farm Remaining Season Days46
Farm Expenses Per Days10 625 $
Farm Estimated Expenses488 750 $
Estimated Season Expenses31 739 087 $
Season Salary Cap84 975 500 $
Estimate Under Maximum Salary Cap of 85 000 000 $24 500 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 24 975 500 $
Current Bank Account(7 946 632 $)
Projected Bank Account(13 117 330 $)

Pro Players Salaries

Oliver Ekman-Larsson 8 250 000 $ (8)
-Salary Remaining : 2 974 490 $
Ryan Johansen 8 000 000 $ (6)
-Salary Remaining : 2 884 354 $
Logan Couture 8 000 000 $ (8)
-Salary Remaining : 2 884 354 $
James Van Riemsdyk 7 000 000 $ (4)
-Salary Remaining : 2 523 810 $
Ryan McDonagh 6 750 000 $ (7)
-Salary Remaining : 2 433 673 $
Mats Zuccarello 6 000 000 $ (5)
-Salary Remaining : 2 163 265 $
Jordan Eberle 5 500 000 $ (5)
-Salary Remaining : 1 982 993 $
Jonas Brodin 4 167 000 $ (2)
-Salary Remaining : 1 502 388 $
Matt Murray 3 750 000 $ (1)
-Salary Remaining : 1 352 041 $
Ben Chiarot 3 500 000 $ (3)
-Salary Remaining : 1 261 905 $
Ryan Dzingel 3 375 000 $ (2)
-Salary Remaining : 1 216 837 $
Eric Staal 3 250 000 $ (2)
-Salary Remaining : 1 171 769 $
Cam Fowler 3 121 000 $ (4)
-Salary Remaining : 1 125 259 $
Chris Tierney 2 937 500 $ (1)
-Salary Remaining : 1 059 099 $
Danton Heinen 2 800 000 $ (2)
-Salary Remaining : 1 009 524 $
Joe Thornton 1 800 000 $ (1)
-Salary Remaining : 648 980 $
Juuse Saros 1 500 000 $ (2)
-Salary Remaining : 540 816 $
Derick Brassard 1 200 000 $ (1)
-Salary Remaining : 432 653 $
Robert Hagg 1 150 000 $ (1)
-Salary Remaining : 414 626 $
Antti Raanta 1 000 000 $ (2)
-Salary Remaining : 360 544 $
Jason Spezza 1 000 000 $ (1)
-Salary Remaining : 360 544 $
Barclay Goodrow 925 000 $ (2)
-Salary Remaining : 333 503 $
Total Pro Players22
Salary Commitment
Year 2020 : 84 975 500 $
Year 2021 : 73 138 000 $
Year 2022 : 56 121 000 $
Year 2023 : 52 621 000 $
Salary Average Commitment
Year 2020 : 80 808 500 $
Year 2021 : 68 971 000 $
Year 2022 : 56 121 000 $
Year 2023 : 52 621 000 $
Salary Cap with 1 Way Contract
Year 2020 : 84 975 500 $
Year 2021 : 73 138 000 $
Year 2022 : 56 121 000 $
Year 2023 : 52 621 000 $

Farm Players Salaries

Alex Chiasson 215 000 $ (2)
Salary Remaining : 70 643 $
Marcus Sorensen 150 000 $ (2)
Salary Remaining : 49 286 $
Darren Helm 85 000 $ (1)
Salary Remaining : 27 929 $
Riley Nash 75 000 $ (2)
Salary Remaining : 24 643 $
Michael Frolik 75 000 $ (1)
Salary Remaining : 24 643 $
Luke Schenn 70 000 $ (1)
Salary Remaining : 23 000 $
Radim Simek 67 500 $ (1)
Salary Remaining : 22 179 $
Total Farm Players7
Salary Commitment
Year 2020 : 737 500 $
Year 2021 : 440 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 737 500 $
Year 2021 : 440 000 $
Year 2022 : 0 $
Year 2023 : 0 $

LumberJacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameLe Poulailler
Level 1: 4000 - 100 $ - 3 864 - 96,60%
Level 2: 4000 - 75 $ - 3 096 - 77,41%
Level 3: 4000 - 50 $ - 3 587 - 89,68%
Level 4: 4000 - 35 $ - 3 364 - 84,09%
Luxury : 1000 - 200 $ - 957 - 95,70%
Total Capacity :17000

Income

Home Games Left17
Average Attendance - %14 868 - 87,46%
Average Income per Game1 649 639 $
Year to Date Revenue39 591 327 $

Expense

Pro Players Total Salaries76 405 250 $
Farm Players Total Salaries1 084 833 $
Coaches Total Salaries1 410 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 252 075 $
Farm Year To Date Expenses1 221 572 $
Pro Salary Cap To Date52 830 018 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue28 043 857 $
Pro Remaining Season Days53
Pro Expenses Per Days524 253 $
Pro Estimated Expenses27 785 409 $
Farm Remaining Season Days46
Farm Expenses Per Days13 106 $
Farm Estimated Expenses602 876 $
Estimated Season Expenses28 388 285 $
Season Salary Cap76 405 250 $
Estimate Under Maximum Salary Cap of 85 000 000 $8 594 750 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 16 405 250 $
Current Bank Account(19 596 571 $)
Projected Bank Account(19 940 999 $)

Pro Players Salaries

Mark Stone 9 500 000 $ (8)
-Salary Remaining : 3 425 170 $
Sebastian Aho (Out of Payroll) 8 459 000 $ (5)
-Salary Remaining : 3 049 844 $
Ryan O'reilly 7 500 000 $ (4)
-Salary Remaining : 2 704 082 $
William Karlsson 5 900 000 $ (8)
-Salary Remaining : 2 127 211 $
Gabriel Landeskog 5 571 000 $ (2)
-Salary Remaining : 2 008 592 $
Travis Konecny 5 500 000 $ (6)
-Salary Remaining : 1 982 993 $
Brady Skjei 5 250 000 $ (5)
-Salary Remaining : 1 892 857 $
Mike Hoffman 5 187 500 $ (1)
-Salary Remaining : 1 870 323 $
Devan Dubnyk 4 333 000 $ (2)
-Salary Remaining : 1 562 238 $
Alec Martinez 4 000 000 $ (2)
-Salary Remaining : 1 442 177 $
Jake Muzzin 4 000 000 $ (1)
-Salary Remaining : 1 442 177 $
Jakub Vrana 3 350 000 $ (2)
-Salary Remaining : 1 207 823 $
Brenden Dillon 3 270 000 $ (1)
-Salary Remaining : 1 178 980 $
Oliver Bjorkstrand 2 500 000 $ (2)
-Salary Remaining : 901 361 $
Joel Edmundson 2 325 000 $ (1)
-Salary Remaining : 838 265 $
Jake McCabe 2 137 500 $ (1)
-Salary Remaining : 770 663 $
Anthony Duclair 1 894 000 $ (1)
-Salary Remaining : 682 871 $
Oskar Lindblom 1 137 500 $ (1)
-Salary Remaining : 410 119 $
Rasmus Andersson 925 000 $ (1)
-Salary Remaining : 333 503 $
Laurent Brossoit 918 750 $ (1)
-Salary Remaining : 331 250 $
Justin Abdelkader 656 000 $ (3)
-Salary Remaining : 236 517 $
Ryan Miller 550 000 $ (1)
-Salary Remaining : 198 299 $
Total Pro Players22
Salary Commitment
Year 2020 : 84 864 250 $
Year 2021 : 62 519 000 $
Year 2022 : 42 765 000 $
Year 2023 : 42 109 000 $
Salary Average Commitment
Year 2020 : 66 960 250 $
Year 2021 : 48 615 000 $
Year 2022 : 42 765 000 $
Year 2023 : 42 109 000 $
Salary Cap with 1 Way Contract
Year 2020 : 84 864 250 $
Year 2021 : 62 519 000 $
Year 2022 : 42 765 000 $
Year 2023 : 42 109 000 $

Farm Players Salaries

Haydn Fleury 177 500 $ (1)
Salary Remaining : 58 321 $
Josh Leivo 150 000 $ (1)
Salary Remaining : 49 286 $
Brendan Lemieux 107 000 $ (1)
Salary Remaining : 35 157 $
Travis Dermott 92 500 $ (1)
Salary Remaining : 30 393 $
Dmytro Timashov 89 167 $ (1)
Salary Remaining : 29 298 $
Victor Mete 87 000 $ (1)
Salary Remaining : 28 586 $
Samuel Blais 85 000 $ (1)
Salary Remaining : 27 929 $
Maxime Lajoie 83 333 $ (2)
Salary Remaining : 27 381 $
Mason Appleton 75 833 $ (1)
Salary Remaining : 24 917 $
Nicolas Aube-Kubel 70 000 $ (1)
Salary Remaining : 23 000 $
Frédérik Gauthier 67 500 $ (1)
Salary Remaining : 22 179 $
Total Farm Players11
Salary Commitment
Year 2020 : 1 084 833 $
Year 2021 : 83 333 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 084 833 $
Year 2021 : 83 333 $
Year 2022 : 0 $
Year 2023 : 0 $

Mariners



Arena Capacity - Ticket Price
Attendance - %

Arena NameOcean Center
Level 1: 4000 - 100 $ - 3 817 - 95,41%
Level 2: 4000 - 72 $ - 3 486 - 87,15%
Level 3: 4000 - 50 $ - 3 605 - 90,11%
Level 4: 4000 - 35 $ - 3 502 - 87,54%
Luxury : 1000 - 200 $ - 967 - 96,66%
Total Capacity :17000

Income

Home Games Left17
Average Attendance - %15 375 - 90,44%
Average Income per Game1 689 370 $
Year to Date Revenue40 544 869 $

Expense

Pro Players Total Salaries84 209 857 $
Farm Players Total Salaries1 278 850 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 617 394 $
Farm Year To Date Expenses1 277 942 $
Pro Salary Cap To Date53 137 806 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue28 719 282 $
Pro Remaining Season Days53
Pro Expenses Per Days577 958 $
Pro Estimated Expenses30 631 774 $
Farm Remaining Season Days46
Farm Expenses Per Days13 063 $
Farm Estimated Expenses600 898 $
Estimated Season Expenses31 232 672 $
Season Salary Cap84 209 857 $
Estimate Under Maximum Salary Cap of 85 000 000 $790 143 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 24 209 857 $
Current Bank Account(10 334 094 $)
Projected Bank Account(12 847 484 $)

Pro Players Salaries

Auston Matthews 11 639 000 $ (5)
-Salary Remaining : 4 196 374 $
Ryan Getzlaf 8 250 000 $ (2)
-Salary Remaining : 2 974 490 $
Victor Hedman 7 875 000 $ (6)
-Salary Remaining : 2 839 286 $
Kevin Hayes 7 142 857 $ (7)
-Salary Remaining : 2 575 316 $
Matthew Tkachuk 7 000 000 $ (3)
-Salary Remaining : 2 523 810 $
Ivan Provorov 6 750 000 $ (6)
-Salary Remaining : 2 433 673 $
Tomas Hertl 5 625 000 $ (3)
-Salary Remaining : 2 028 061 $
Vincent Trocheck (1 Way Contract) 4 750 000 $ (3)
-Salary Remaining : 1 712 585 $
Deryk Engelland 4 500 000 $ (1)
-Salary Remaining : 1 622 449 $
Travis Hamonic 3 857 000 $ (1)
-Salary Remaining : 1 390 619 $
Pierre-Luc Dubois 3 425 000 $ (1)
-Salary Remaining : 1 234 864 $
J.T. Compher 2 625 000 $ (1)
-Salary Remaining : 946 429 $
Scott Laughton 2 300 000 $ (2)
-Salary Remaining : 829 252 $
Anthony Beauvillier 2 100 000 $ (2)
-Salary Remaining : 757 143 $
Adam Fox 1 775 000 $ (3)
-Salary Remaining : 639 966 $
Zach Sanford 1 500 000 $ (2)
-Salary Remaining : 540 816 $
Alex Stalock 1 000 000 $ (2)
-Salary Remaining : 360 544 $
Carter Hart 925 000 $ (2)
-Salary Remaining : 333 503 $
Danny Dekeyser 621 000 $ (3)
-Salary Remaining : 223 898 $
Gaetan Haas 550 000 $ (1)
-Salary Remaining : 198 299 $
Total Pro Players20
Salary Commitment
Year 2020 : 84 209 857 $
Year 2021 : 69 252 857 $
Year 2022 : 53 177 857 $
Year 2023 : 33 406 857 $
Salary Average Commitment
Year 2020 : 72 102 857 $
Year 2021 : 61 002 857 $
Year 2022 : 53 177 857 $
Year 2023 : 33 406 857 $
Salary Cap with 1 Way Contract
Year 2020 : 84 209 857 $
Year 2021 : 69 252 857 $
Year 2022 : 53 177 857 $
Year 2023 : 33 406 857 $

Farm Players Salaries

Victor Rask 250 000 $ (3)
Salary Remaining : 82 143 $
Calle Jarnkrok 200 000 $ (3)
Salary Remaining : 65 714 $
Adam Gaudette (Out of Payroll) 149 167 $ (1)
Salary Remaining : 49 012 $
Brett Ritchie 131 250 $ (1)
Salary Remaining : 43 125 $
Anders Bjork 106 667 $ (1)
Salary Remaining : 35 048 $
Jimmy Howard 100 000 $ (1)
Salary Remaining : 32 857 $
Rasmus Asplund 92 500 $ (2)
Salary Remaining : 30 393 $
Sam Steel 92 500 $ (2)
Salary Remaining : 30 393 $
Brett Kulak (Out of Payroll) 75 000 $ (3)
Salary Remaining : 24 643 $
Philippe Myers 70 333 $ (1)
Salary Remaining : 23 110 $
Brendan Leipsic 70 000 $ (1)
Salary Remaining : 23 000 $
Karl Alzner 55 600 $ (2)
Salary Remaining : 18 269 $
Miles Wood 55 000 $ (3)
Salary Remaining : 18 071 $
Jani Hakanpaa 55 000 $ (1)
Salary Remaining : 18 071 $
Total Farm Players14
Salary Commitment
Year 2020 : 1 503 017 $
Year 2021 : 820 600 $
Year 2022 : 580 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 503 017 $
Year 2021 : 820 600 $
Year 2022 : 580 000 $
Year 2023 : 0 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameLe Colise
Level 1: 4100 - 100 $ - 3 731 - 91,01%
Level 2: 4100 - 74 $ - 3 074 - 74,97%
Level 3: 4100 - 54 $ - 2 911 - 71,00%
Level 4: 4100 - 34 $ - 3 389 - 82,66%
Luxury : 1000 - 198 $ - 924 - 92,38%
Total Capacity :17400

Income

Home Games Left17
Average Attendance - %14 029 - 80,63%
Average Income per Game1 595 738 $
Year to Date Revenue38 297 707 $

Expense

Pro Players Total Salaries78 550 666 $
Farm Players Total Salaries2 870 400 $
Coaches Total Salaries1 867 690 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 628 365 $
Farm Year To Date Expenses2 274 138 $
Pro Salary Cap To Date47 785 756 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 127 542 $
Pro Remaining Season Days53
Pro Expenses Per Days543 322 $
Pro Estimated Expenses28 796 066 $
Farm Remaining Season Days46
Farm Expenses Per Days24 431 $
Farm Estimated Expenses1 123 826 $
Estimated Season Expenses29 919 892 $
Season Salary Cap78 550 666 $
Estimate Under Maximum Salary Cap of 85 000 000 $6 449 334 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 18 550 666 $
Current Bank Account(10 078 811 $)
Projected Bank Account(12 871 161 $)

Pro Players Salaries

Patrik Laine 6 750 000 $ (2)
-Salary Remaining : 2 433 673 $
Connor Hellebuyck 6 166 666 $ (5)
-Salary Remaining : 2 223 356 $
Mark Scheifele 6 125 000 $ (5)
-Salary Remaining : 2 208 333 $
Jonathan Huberdeau 5 900 000 $ (4)
-Salary Remaining : 2 127 211 $
Aleksander Barkov 5 900 000 $ (3)
-Salary Remaining : 2 127 211 $
Josh Bailey 5 000 000 $ (5)
-Salary Remaining : 1 802 721 $
Zach Werenski 5 000 000 $ (3)
-Salary Remaining : 1 802 721 $
Morgan Rielly 5 000 000 $ (3)
-Salary Remaining : 1 802 721 $
Charlie McAvoy 4 900 000 $ (3)
-Salary Remaining : 1 766 667 $
Roman Josi 4 000 000 $ (1)
-Salary Remaining : 1 442 177 $
Igor Shesterkin 3 775 000 $ (2)
-Salary Remaining : 1 361 054 $
Kaapo Kakko 3 575 000 $ (3)
-Salary Remaining : 1 288 946 $
kevin Fiala 3 000 000 $ (2)
-Salary Remaining : 1 081 633 $
Wayne Simmonds 2 500 000 $ (1)
-Salary Remaining : 901 361 $
Ivan Barbashev 1 475 000 $ (2)
-Salary Remaining : 531 803 $
Matt Roy 1 300 000 $ (2)
-Salary Remaining : 468 707 $
Robby Fabbri 1 107 000 $ (1)
-Salary Remaining : 399 122 $
Jeff Carter 1 100 000 $ (3)
-Salary Remaining : 396 599 $
Josh Archibald 1 000 000 $ (1)
-Salary Remaining : 360 544 $
Filip Hronek 975 000 $ (2)
-Salary Remaining : 351 531 $
Alexandar Georgiev 925 000 $ (1)
-Salary Remaining : 333 503 $
Chris Driedger 900 000 $ (2)
-Salary Remaining : 324 490 $
Nick Paul 750 000 $ (1)
-Salary Remaining : 270 408 $
Justin Holl 750 000 $ (1)
-Salary Remaining : 270 408 $
Carson Soucy 677 000 $ (1)
-Salary Remaining : 244 088 $
Total Pro Players25
Salary Commitment
Year 2020 : 78 550 666 $
Year 2021 : 66 841 666 $
Year 2022 : 48 666 666 $
Year 2023 : 23 191 666 $
Salary Average Commitment
Year 2020 : 74 550 666 $
Year 2021 : 66 841 666 $
Year 2022 : 48 666 666 $
Year 2023 : 23 191 666 $
Salary Cap with 1 Way Contract
Year 2020 : 78 550 666 $
Year 2021 : 66 841 666 $
Year 2022 : 48 666 666 $
Year 2023 : 23 191 666 $

Farm Players Salaries

Ryan Donato 190 000 $ (2)
Salary Remaining : 62 429 $
Nikolai Prokhorkin 177 500 $ (1)
Salary Remaining : 58 321 $
Emil Bemstrom 163 333 $ (3)
Salary Remaining : 53 667 $
Lawson Crouse 160 300 $ (3)
Salary Remaining : 52 670 $
Andrew Ladd 160 000 $ (4)
Salary Remaining : 52 571 $
Dante Fabbro 149 167 $ (2)
Salary Remaining : 49 012 $
Sven Baertschi 140 000 $ (2)
Salary Remaining : 46 000 $
Casey DeSmith 125 000 $ (3)
Salary Remaining : 41 071 $
Jonas Johansson 120 000 $ (1)
Salary Remaining : 39 429 $
Milan Lucic 110 000 $ (2)
Salary Remaining : 36 143 $
Conor Sheary 98 700 $ (1)
Salary Remaining : 32 430 $
Jayce Hawryluk 92 500 $ (1)
Salary Remaining : 30 393 $
Filip Chlapik 92 500 $ (1)
Salary Remaining : 30 393 $
Brett Howden 92 500 $ (2)
Salary Remaining : 30 393 $
Rasmus Sandin 92 500 $ (3)
Salary Remaining : 30 393 $
Malcolm Subban 85 000 $ (1)
Salary Remaining : 27 929 $
Travis Boyd 80 150 $ (1)
Salary Remaining : 26 335 $
Caleb Jones 80 000 $ (1)
Salary Remaining : 26 286 $
Mathieu Perreault 77 500 $ (2)
Salary Remaining : 25 464 $
Ilya Lyubushkin 77 500 $ (1)
Salary Remaining : 25 464 $
Jujhar Khaira 77 500 $ (2)
Salary Remaining : 25 464 $
Karson Kuhlman 76 250 $ (1)
Salary Remaining : 25 054 $
Denis Malgin 75 000 $ (1)
Salary Remaining : 24 643 $
Dylan Gambrell 70 000 $ (2)
Salary Remaining : 23 000 $
Mike Amadio 70 000 $ (2)
Salary Remaining : 23 000 $
Adam Johnson 70 000 $ (1)
Salary Remaining : 23 000 $
Lucas Wallmark 67 500 $ (1)
Salary Remaining : 22 179 $
Total Farm Players27
Salary Commitment
Year 2020 : 2 870 400 $
Year 2021 : 1 677 800 $
Year 2022 : 701 133 $
Year 2023 : 160 000 $
Salary Average Commitment
Year 2020 : 2 870 400 $
Year 2021 : 1 677 800 $
Year 2022 : 701 133 $
Year 2023 : 160 000 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 4300 - 100 $ - 3 888 - 90,42%
Level 2: 4200 - 70 $ - 3 813 - 90,79%
Level 3: 4200 - 50 $ - 3 618 - 86,15%
Level 4: 4200 - 35 $ - 3 355 - 79,87%
Luxury : 1010 - 200 $ - 952 - 94,30%
Total Capacity :17910

Income

Home Games Left17
Average Attendance - %15 627 - 87,25%
Average Income per Game1 705 365 $
Year to Date Revenue40 928 765 $

Expense

Pro Players Total Salaries73 472 721 $
Farm Players Total Salaries1 854 867 $
Coaches Total Salaries1 561 500 $
Luxury Taxe Total0 $
Pro Year To Date Expenses49 628 164 $
Farm Year To Date Expenses1 875 446 $
Pro Salary Cap To Date49 132 572 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue28 991 209 $
Pro Remaining Season Days53
Pro Expenses Per Days505 087 $
Pro Estimated Expenses26 769 611 $
Farm Remaining Season Days46
Farm Expenses Per Days18 867 $
Farm Estimated Expenses867 882 $
Estimated Season Expenses27 637 493 $
Season Salary Cap73 472 721 $
Estimate Under Maximum Salary Cap of 85 000 000 $11 527 279 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 13 472 721 $
Current Bank Account(20 224 098 $)
Projected Bank Account(18 870 382 $)

Pro Players Salaries

Aaron Ekblad 7 500 000 $ (6)
-Salary Remaining : 2 704 082 $
David Pastrnak 6 666 666 $ (4)
-Salary Remaining : 2 403 628 $
Ryan Ellis 6 250 000 $ (8)
-Salary Remaining : 2 253 401 $
Brent Seabrook 6 000 000 $ (1)
-Salary Remaining : 2 163 265 $
Nino Niederreiter 5 250 000 $ (3)
-Salary Remaining : 1 892 857 $
Shea Theodore 5 200 000 $ (6)
-Salary Remaining : 1 874 830 $
Sami Vatanen 4 875 000 $ (1)
-Salary Remaining : 1 757 653 $
Jordan Binnington 4 400 000 $ (2)
-Salary Remaining : 1 586 395 $
Mikkel Boedker 4 000 000 $ (1)
-Salary Remaining : 1 442 177 $
Christian Dvorak 3 337 500 $ (1)
-Salary Remaining : 1 203 316 $
Nikita Zadorov 3 200 000 $ (1)
-Salary Remaining : 1 153 741 $
Dustin Brown 3 100 000 $ (2)
-Salary Remaining : 1 117 687 $
David Backes 2 500 000 $ (2)
-Salary Remaining : 901 361 $
Matt Calvert 1 850 000 $ (2)
-Salary Remaining : 667 007 $
Leo Komarov 1 755 555 $ (1)
-Salary Remaining : 632 955 $
Luke Kunin 1 425 000 $ (1)
-Salary Remaining : 513 776 $
Victor Olofsson 925 000 $ (1)
-Salary Remaining : 333 503 $
Ilya Mikheyev 925 000 $ (1)
-Salary Remaining : 333 503 $
Noel Acciari 803 000 $ (3)
-Salary Remaining : 289 517 $
Andrew Mangiapane 800 000 $ (1)
-Salary Remaining : 288 435 $
Mikko Koskinen 755 000 $ (1)
-Salary Remaining : 272 211 $
Chris Wagner 755 000 $ (1)
-Salary Remaining : 272 211 $
Johnny Boychuk 650 000 $ (1)
-Salary Remaining : 234 354 $
Jonathan Bernier 550 000 $ (2)
-Salary Remaining : 198 299 $
Total Pro Players24
Salary Commitment
Year 2020 : 73 472 721 $
Year 2021 : 44 069 666 $
Year 2022 : 31 669 666 $
Year 2023 : 25 616 666 $
Salary Average Commitment
Year 2020 : 73 472 721 $
Year 2021 : 44 069 666 $
Year 2022 : 31 669 666 $
Year 2023 : 25 616 666 $
Salary Cap with 1 Way Contract
Year 2020 : 73 472 721 $
Year 2021 : 44 069 666 $
Year 2022 : 31 669 666 $
Year 2023 : 25 616 666 $

Farm Players Salaries

Dmitry Kulikov 250 000 $ (1)
Salary Remaining : 82 143 $
Nathan Beaulieu 240 000 $ (1)
Salary Remaining : 78 857 $
Josh Anderson 185 000 $ (1)
Salary Remaining : 60 786 $
Mike Reilly 150 000 $ (2)
Salary Remaining : 49 286 $
Jon Merrill 137 500 $ (1)
Salary Remaining : 45 179 $
Antoine Roussel 107 600 $ (3)
Salary Remaining : 35 354 $
Adam Erne 105 000 $ (1)
Salary Remaining : 34 500 $
Dillon Dubé 94 167 $ (2)
Salary Remaining : 30 940 $
Nicolas Hague 92 500 $ (3)
Salary Remaining : 30 393 $
John Hayden 92 500 $ (1)
Salary Remaining : 30 393 $
Samuel Girard 92 500 $ (1)
Salary Remaining : 30 393 $
Pierre Engvall 92 500 $ (1)
Salary Remaining : 30 393 $
Calvin Pickard 80 000 $ (2)
Salary Remaining : 26 286 $
Nicolas Roy 80 000 $ (1)
Salary Remaining : 26 286 $
Jonathan Ericsson 55 600 $ (1)
Salary Remaining : 18 269 $
Total Farm Players15
Salary Commitment
Year 2020 : 1 854 867 $
Year 2021 : 524 267 $
Year 2022 : 200 100 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 854 867 $
Year 2021 : 524 267 $
Year 2022 : 200 100 $
Year 2023 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energie Center
Level 1: 4000 - 115 $ - 2 836 - 70,90%
Level 2: 4000 - 84 $ - 2 784 - 69,59%
Level 3: 4000 - 59 $ - 2 764 - 69,09%
Level 4: 4000 - 45 $ - 2 522 - 63,04%
Luxury : 1000 - 215 $ - 749 - 74,93%
Total Capacity :17000

Income

Home Games Left17
Average Attendance - %11 654 - 68,56%
Average Income per Game1 486 441 $
Year to Date Revenue35 674 595 $

Expense

Pro Players Total Salaries71 454 168 $
Farm Players Total Salaries1 227 800 $
Coaches Total Salaries1 850 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 985 447 $
Farm Year To Date Expenses1 280 059 $
Pro Salary Cap To Date48 282 045 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 269 505 $
Pro Remaining Season Days53
Pro Expenses Per Days493 566 $
Pro Estimated Expenses26 158 998 $
Farm Remaining Season Days46
Farm Expenses Per Days14 127 $
Farm Estimated Expenses649 842 $
Estimated Season Expenses26 808 840 $
Season Salary Cap71 454 168 $
Estimate Under Maximum Salary Cap of 85 000 000 $13 545 832 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 11 454 168 $
Current Bank Account(10 129 644 $)
Projected Bank Account(11 668 979 $)

Pro Players Salaries

Sidney Crosby (Out of Payroll) 8 700 000 $ (4)
-Salary Remaining : 3 136 735 $
William Nylander 7 000 001 $ (1)
-Salary Remaining : 2 523 810 $
Alex Pietrangelo 6 500 000 $ (1)
-Salary Remaining : 2 343 537 $
Brock Boeser 5 875 000 $ (3)
-Salary Remaining : 2 118 197 $
Mikael Backlund 5 500 000 $ (2)
-Salary Remaining : 1 982 993 $
Andy Greene 5 000 000 $ (1)
-Salary Remaining : 1 802 721 $
Chris Kreider 4 625 000 $ (1)
-Salary Remaining : 1 667 517 $
David Perron 4 000 000 $ (3)
-Salary Remaining : 1 442 177 $
Jack Hughes 3 775 000 $ (3)
-Salary Remaining : 1 361 054 $
Elias Pettersson 3 775 000 $ (2)
-Salary Remaining : 1 361 054 $
Miro Heiskanen 3 425 000 $ (2)
-Salary Remaining : 1 234 864 $
Kasperi Kapanen 3 200 000 $ (3)
-Salary Remaining : 1 153 741 $
Brandon Tanev 2 850 000 $ (4)
-Salary Remaining : 1 027 551 $
Sergei Bobrovsky 2 500 000 $ (3)
-Salary Remaining : 901 361 $
Jakob Silfverberg 2 500 000 $ (5)
-Salary Remaining : 901 361 $
Jesper Fast 1 850 000 $ (1)
-Salary Remaining : 667 007 $
Dominik Kubalik 1 775 000 $ (1)
-Salary Remaining : 639 966 $
John Marino 1 775 000 $ (2)
-Salary Remaining : 639 966 $
Quinn Hughes 1 604 167 $ (2)
-Salary Remaining : 578 373 $
Cody Ceci (Out of Payroll) 1 351 000 $ (1)
-Salary Remaining : 487 095 $
Jared McCann 1 250 000 $ (1)
-Salary Remaining : 450 680 $
Zach Aston-Reese 1 000 000 $ (2)
-Salary Remaining : 360 544 $
Tristan Jarry 925 000 $ (1)
-Salary Remaining : 333 503 $
Teddy Blueger 750 000 $ (2)
-Salary Remaining : 270 408 $
Total Pro Players24
Salary Commitment
Year 2020 : 81 505 168 $
Year 2021 : 51 229 167 $
Year 2022 : 33 400 000 $
Year 2023 : 14 050 000 $
Salary Average Commitment
Year 2020 : 66 305 168 $
Year 2021 : 42 529 167 $
Year 2022 : 24 700 000 $
Year 2023 : 5 350 000 $
Salary Cap with 1 Way Contract
Year 2020 : 81 505 168 $
Year 2021 : 51 229 167 $
Year 2022 : 33 400 000 $
Year 2023 : 14 050 000 $

Farm Players Salaries

Mike Matheson 250 000 $ (7)
Salary Remaining : 82 143 $
Evan Rodrigues 200 000 $ (1)
Salary Remaining : 65 714 $
Mark Jankowski 167 500 $ (1)
Salary Remaining : 55 036 $
Zemgus Girgensons 160 000 $ (1)
Salary Remaining : 52 571 $
Tyler Motte 97 500 $ (1)
Salary Remaining : 32 036 $
Ryan Murray 95 300 $ (2)
Salary Remaining : 31 313 $
Sam Lafferty 92 500 $ (1)
Salary Remaining : 30 393 $
Keith Kinkaid 55 000 $ (1)
Salary Remaining : 18 071 $
Mike Green 55 000 $ (1)
Salary Remaining : 18 071 $
Jan Rutta 55 000 $ (1)
Salary Remaining : 18 071 $
Total Farm Players10
Salary Commitment
Year 2020 : 1 227 800 $
Year 2021 : 345 300 $
Year 2022 : 250 000 $
Year 2023 : 250 000 $
Salary Average Commitment
Year 2020 : 1 227 800 $
Year 2021 : 345 300 $
Year 2022 : 250 000 $
Year 2023 : 250 000 $

Pirates



Arena Capacity - Ticket Price
Attendance - %

Arena NameSpectrum
Level 1: 4000 - 95 $ - 3 876 - 96,91%
Level 2: 4000 - 75 $ - 3 087 - 77,19%
Level 3: 4000 - 50 $ - 3 573 - 89,31%
Level 4: 4000 - 35 $ - 3 367 - 84,17%
Luxury : 1000 - 200 $ - 949 - 94,91%
Total Capacity :17000

Income

Home Games Left16
Average Attendance - %14 852 - 87,37%
Average Income per Game1 618 259 $
Year to Date Revenue40 456 466 $

Expense

Pro Players Total Salaries79 451 583 $
Farm Players Total Salaries792 918 $
Coaches Total Salaries1 450 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 198 207 $
Farm Year To Date Expenses1 156 317 $
Pro Salary Cap To Date51 846 505 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 892 138 $
Pro Remaining Season Days53
Pro Expenses Per Days544 228 $
Pro Estimated Expenses28 844 084 $
Farm Remaining Season Days46
Farm Expenses Per Days12 092 $
Farm Estimated Expenses556 232 $
Estimated Season Expenses29 400 316 $
Season Salary Cap79 451 583 $
Estimate Under Maximum Salary Cap of 85 000 000 $5 548 417 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 19 451 583 $
Current Bank Account(32 483 370 $)
Projected Bank Account(35 991 548 $)

Pro Players Salaries

Matt Duchene 9 825 000 $ (2)
-Salary Remaining : 3 542 347 $
Erik Karlsson 9 825 000 $ (2)
-Salary Remaining : 3 542 347 $
Henrik Lundqvist 8 500 000 $ (2)
-Salary Remaining : 3 064 626 $
Alexander Edler 6 000 000 $ (2)
-Salary Remaining : 2 163 265 $
Tyler Johnson 5 000 000 $ (5)
-Salary Remaining : 1 802 721 $
Artem Anisimov 4 550 000 $ (2)
-Salary Remaining : 1 640 476 $
Adam Larsson 4 167 000 $ (2)
-Salary Remaining : 1 502 388 $
Noah Hanifin 3 712 500 $ (1)
-Salary Remaining : 1 338 520 $
Dylan Strome 3 400 000 $ (1)
-Salary Remaining : 1 225 850 $
Nick Leddy 3 000 000 $ (1)
-Salary Remaining : 1 081 633 $
David Rittich 2 750 000 $ (2)
-Salary Remaining : 991 497 $
Mark Pysyk 2 733 333 $ (1)
-Salary Remaining : 985 487 $
Matt Nieto 2 500 000 $ (1)
-Salary Remaining : 901 361 $
Corey Perry 2 500 000 $ (1)
-Salary Remaining : 901 361 $
Paul Byron 1 905 000 $ (4)
-Salary Remaining : 686 837 $
Braydon Coburn 1 800 000 $ (2)
-Salary Remaining : 648 980 $
Johan Larsson 1 550 000 $ (1)
-Salary Remaining : 558 844 $
Joel Farabee 1 425 000 $ (3)
-Salary Remaining : 513 776 $
Kevin Labanc 1 000 000 $ (1)
-Salary Remaining : 360 544 $
Tucker Poolman 775 000 $ (2)
-Salary Remaining : 279 422 $
Joakim Ryan 725 000 $ (1)
-Salary Remaining : 261 395 $
Samuel Montembeault 708 750 $ (1)
-Salary Remaining : 255 536 $
Carter Hutton 550 000 $ (2)
-Salary Remaining : 198 299 $
Carl Gunnarsson 550 000 $ (2)
-Salary Remaining : 198 299 $
Total Pro Players24
Salary Commitment
Year 2020 : 79 451 583 $
Year 2021 : 57 622 000 $
Year 2022 : 8 330 000 $
Year 2023 : 6 905 000 $
Salary Average Commitment
Year 2020 : 66 784 583 $
Year 2021 : 44 955 000 $
Year 2022 : 8 330 000 $
Year 2023 : 6 905 000 $
Salary Cap with 1 Way Contract
Year 2020 : 79 451 583 $
Year 2021 : 57 622 000 $
Year 2022 : 8 330 000 $
Year 2023 : 6 905 000 $

Farm Players Salaries

Tobias Rieder 222 500 $ (1)
Salary Remaining : 73 107 $
Casey Mittelstadt 149 167 $ (1)
Salary Remaining : 49 012 $
Loui Eriksson 125 001 $ (3)
Salary Remaining : 41 072 $
Christian Fischer 113 750 $ (1)
Salary Remaining : 37 375 $
Jansen Harkins 92 500 $ (1)
Salary Remaining : 30 393 $
Phil Varone 90 000 $ (1)
Salary Remaining : 29 571 $
Total Farm Players6
Salary Commitment
Year 2020 : 792 918 $
Year 2021 : 125 001 $
Year 2022 : 125 001 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 792 918 $
Year 2021 : 125 001 $
Year 2022 : 125 001 $
Year 2023 : 0 $

Roadrunners



Arena Capacity - Ticket Price
Attendance - %

Arena NamePatinoire de Deleage
Level 1: 4200 - 100 $ - 3 824 - 91,04%
Level 2: 4000 - 75 $ - 3 138 - 78,46%
Level 3: 4200 - 50 $ - 3 640 - 86,66%
Level 4: 4000 - 35 $ - 3 324 - 83,10%
Luxury : 1010 - 200 $ - 962 - 95,27%
Total Capacity :17410

Income

Home Games Left16
Average Attendance - %14 888 - 85,51%
Average Income per Game1 651 671 $
Year to Date Revenue41 291 766 $

Expense

Pro Players Total Salaries73 545 000 $
Farm Players Total Salaries1 694 740 $
Coaches Total Salaries1 355 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 581 641 $
Farm Year To Date Expenses1 527 344 $
Pro Salary Cap To Date48 102 053 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 426 730 $
Pro Remaining Season Days53
Pro Expenses Per Days505 408 $
Pro Estimated Expenses26 786 624 $
Farm Remaining Season Days46
Farm Expenses Per Days16 427 $
Farm Estimated Expenses755 642 $
Estimated Season Expenses27 542 266 $
Season Salary Cap73 545 000 $
Estimate Under Maximum Salary Cap of 85 000 000 $11 455 000 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 13 545 000 $
Current Bank Account(35 454 001 $)
Projected Bank Account(36 569 537 $)

Pro Players Salaries

P.K. Subban 9 000 000 $ (3)
-Salary Remaining : 3 244 898 $
Anders Lee 7 000 000 $ (7)
-Salary Remaining : 2 523 810 $
Brandon Saad 6 000 000 $ (2)
-Salary Remaining : 2 163 265 $
Alex Tuch 4 750 000 $ (7)
-Salary Remaining : 1 712 585 $
Calvin De Haan 4 550 000 $ (3)
-Salary Remaining : 1 640 476 $
Nick Schmaltz 4 387 500 $ (1)
-Salary Remaining : 1 581 888 $
Andrew Shaw 3 900 000 $ (3)
-Salary Remaining : 1 406 122 $
Tanner Pearson 3 750 000 $ (2)
-Salary Remaining : 1 352 041 $
Kirby Dach 3 425 000 $ (3)
-Salary Remaining : 1 234 864 $
Brandon Montour (Out of Payroll) 3 387 500 $ (1)
-Salary Remaining : 1 221 344 $
Darnell Nurse 3 200 000 $ (1)
-Salary Remaining : 1 153 741 $
Charlie Coyle 3 200 000 $ (1)
-Salary Remaining : 1 153 741 $
Olli Maatta 3 062 500 $ (1)
-Salary Remaining : 1 104 167 $
Gustav Nyquist 2 885 000 $ (3)
-Salary Remaining : 1 040 170 $
Anton Khudobin 2 500 000 $ (1)
-Salary Remaining : 901 361 $
James Reimer 2 100 000 $ (2)
-Salary Remaining : 757 143 $
Zack Kassian 1 950 000 $ (1)
-Salary Remaining : 703 061 $
Adam Boqvist 1 775 000 $ (3)
-Salary Remaining : 639 966 $
Andrew Copp 1 710 000 $ (1)
-Salary Remaining : 616 531 $
Mathew Barzal 1 325 000 $ (1)
-Salary Remaining : 477 721 $
Anthony Cirelli 925 000 $ (1)
-Salary Remaining : 333 503 $
Brendan Guhle 925 000 $ (1)
-Salary Remaining : 333 503 $
Jack Campbell 675 000 $ (1)
-Salary Remaining : 243 367 $
Trevor Daley 550 000 $ (1)
-Salary Remaining : 198 299 $
Total Pro Players24
Salary Commitment
Year 2020 : 76 932 500 $
Year 2021 : 49 135 000 $
Year 2022 : 37 285 000 $
Year 2023 : 11 750 000 $
Salary Average Commitment
Year 2020 : 67 732 500 $
Year 2021 : 43 135 000 $
Year 2022 : 37 285 000 $
Year 2023 : 11 750 000 $
Salary Cap with 1 Way Contract
Year 2020 : 76 932 500 $
Year 2021 : 49 135 000 $
Year 2022 : 37 285 000 $
Year 2023 : 11 750 000 $

Farm Players Salaries

Anders Nilsson 238 579 $ (1)
Salary Remaining : 78 390 $
Colton Sissons 214 286 $ (1)
Salary Remaining : 70 408 $
Brandon Manning 200 000 $ (1)
Salary Remaining : 65 714 $
Michael Hutchinson 185 000 $ (1)
Salary Remaining : 60 786 $
Devin Shore 172 500 $ (1)
Salary Remaining : 56 679 $
Drake Caggiula 150 000 $ (1)
Salary Remaining : 49 286 $
Martin Necas 146 250 $ (3)
Salary Remaining : 48 054 $
Libor Hajek 92 500 $ (2)
Salary Remaining : 30 393 $
Alexandre Texier 92 500 $ (2)
Salary Remaining : 30 393 $
Greg Mckegg 75 000 $ (1)
Salary Remaining : 24 643 $
Jean-Francois Berube 70 000 $ (1)
Salary Remaining : 23 000 $
Nic Petan 58 125 $ (1)
Salary Remaining : 19 098 $
Total Farm Players12
Salary Commitment
Year 2020 : 1 694 740 $
Year 2021 : 331 250 $
Year 2022 : 146 250 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 694 740 $
Year 2021 : 331 250 $
Year 2022 : 146 250 $
Year 2023 : 0 $

Sens



Arena Capacity - Ticket Price
Attendance - %

Arena NamePlace Banque Scotia
Level 1: 4200 - 100 $ - 3 877 - 92,30%
Level 2: 4200 - 75 $ - 3 087 - 73,50%
Level 3: 4200 - 50 $ - 3 619 - 86,16%
Level 4: 4700 - 35 $ - 3 356 - 71,41%
Luxury : 1130 - 200 $ - 952 - 84,24%
Total Capacity :18430

Income

Home Games Left16
Average Attendance - %14 891 - 80,80%
Average Income per Game1 650 885 $
Year to Date Revenue41 272 121 $

Expense

Pro Players Total Salaries80 470 000 $
Farm Players Total Salaries778 417 $
Coaches Total Salaries2 020 100 $
Luxury Taxe Total0 $
Pro Year To Date Expenses51 853 688 $
Farm Year To Date Expenses1 054 656 $
Pro Salary Cap To Date50 917 468 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 414 157 $
Pro Remaining Season Days53
Pro Expenses Per Days557 375 $
Pro Estimated Expenses29 540 875 $
Farm Remaining Season Days46
Farm Expenses Per Days9 532 $
Farm Estimated Expenses438 472 $
Estimated Season Expenses29 979 347 $
Season Salary Cap80 470 000 $
Estimate Under Maximum Salary Cap of 85 000 000 $4 530 000 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 20 470 000 $
Current Bank Account(11 865 571 $)
Projected Bank Account(15 430 761 $)

Pro Players Salaries

Leon Draisaitl 8 500 000 $ (6)
-Salary Remaining : 3 064 626 $
John Carlson 8 000 000 $ (7)
-Salary Remaining : 2 884 354 $
Mark Giordano 6 750 000 $ (3)
-Salary Remaining : 2 433 673 $
Nicklas Backstrom 6 700 000 $ (1)
-Salary Remaining : 2 415 646 $
Sean Monahan 6 375 000 $ (4)
-Salary Remaining : 2 298 469 $
Nathan Mackinnon 6 300 000 $ (4)
-Salary Remaining : 2 271 429 $
Dylan Larkin 6 100 000 $ (4)
-Salary Remaining : 2 199 320 $
Seth Jones 5 400 000 $ (3)
-Salary Remaining : 1 946 939 $
Pekka Rinne 5 001 000 $ (1)
-Salary Remaining : 1 803 082 $
Ian Cole (Out of Payroll) 4 250 000 $ (2)
-Salary Remaining : 1 532 313 $
Rasmus Dahlin 3 775 000 $ (2)
-Salary Remaining : 1 361 054 $
Brady Tkachuk 3 425 000 $ (2)
-Salary Remaining : 1 234 864 $
Ryan Strome 3 100 000 $ (1)
-Salary Remaining : 1 117 687 $
Luke Glendening 1 800 000 $ (2)
-Salary Remaining : 648 980 $
Jake Virtanen 1 775 000 $ (1)
-Salary Remaining : 639 966 $
Marcus Foligno 1 500 000 $ (1)
-Salary Remaining : 540 816 $
Ilya samsonov 1 475 000 $ (2)
-Salary Remaining : 531 803 $
Thomas Chabot 1 285 000 $ (1)
-Salary Remaining : 463 299 $
Jay Bouwmeester 901 000 $ (1)
-Salary Remaining : 324 850 $
Mike Smith 856 000 $ (1)
-Salary Remaining : 308 626 $
Kyle Turris 756 000 $ (5)
-Salary Remaining : 272 571 $
Mikko Koivu 696 000 $ (1)
-Salary Remaining : 250 939 $
Total Pro Players22
Salary Commitment
Year 2020 : 84 720 000 $
Year 2021 : 62 906 000 $
Year 2022 : 48 181 000 $
Year 2023 : 36 031 000 $
Salary Average Commitment
Year 2020 : 78 020 000 $
Year 2021 : 62 906 000 $
Year 2022 : 48 181 000 $
Year 2023 : 36 031 000 $
Salary Cap with 1 Way Contract
Year 2020 : 84 720 000 $
Year 2021 : 62 906 000 $
Year 2022 : 48 181 000 $
Year 2023 : 36 031 000 $

Farm Players Salaries

Cody Glass 177 500 $ (3)
Salary Remaining : 58 321 $
Noah Dobson 146 250 $ (3)
Salary Remaining : 48 054 $
Erik Brannstrom 137 500 $ (3)
Salary Remaining : 45 179 $
Oliver Kylington 92 500 $ (1)
Salary Remaining : 30 393 $
Mitchell Stephens 92 500 $ (1)
Salary Remaining : 30 393 $
Ethan Bear 72 167 $ (1)
Salary Remaining : 23 712 $
Frans Nielsen 60 000 $ (3)
Salary Remaining : 19 714 $
Total Farm Players7
Salary Commitment
Year 2020 : 778 417 $
Year 2021 : 521 250 $
Year 2022 : 521 250 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 778 417 $
Year 2021 : 521 250 $
Year 2022 : 521 250 $
Year 2023 : 0 $

Stallions

Stallions is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameDoctor Pepper Center
Level 1: 4000 - 100 $ - 3 859 - 96,48%
Level 2: 4000 - 72 $ - 3 877 - 96,92%
Level 3: 4000 - 50 $ - 3 595 - 89,86%
Level 4: 4000 - 32 $ - 3 911 - 97,77%
Luxury : 1000 - 180 $ - 972 - 97,22%
Total Capacity :17000

Income

Home Games Left17
Average Attendance - %16 214 - 95,37%
Average Income per Game1 705 927 $
Year to Date Revenue40 942 239 $

Expense

Pro Players Total Salaries85 883 833 $
Farm Players Total Salaries849 200 $
Coaches Total Salaries1 630 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 818 199 $
Farm Year To Date Expenses1 169 449 $
Pro Salary Cap To Date53 338 603 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 000 753 $
Pro Remaining Season Days53
Pro Expenses Per Days589 346 $
Pro Estimated Expenses31 235 338 $
Farm Remaining Season Days46
Farm Expenses Per Days12 351 $
Farm Estimated Expenses568 146 $
Estimated Season Expenses31 803 484 $
Season Salary Cap85 883 833 $
Estimate Under Maximum Salary Cap of 85 000 000 $-883 833 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 25 883 833 $
Current Bank Account(56 660 880 $)
Projected Bank Account(59 463 611 $)

Pro Players Salaries

Evgeny Kuznetsov 7 800 000 $ (6)
-Salary Remaining : 2 812 245 $
David Krejci 7 250 000 $ (2)
-Salary Remaining : 2 613 946 $
Max Pacioretty 7 000 000 $ (4)
-Salary Remaining : 2 523 810 $
Evander Kane 7 000 000 $ (6)
-Salary Remaining : 2 523 810 $
Tyler Myers 6 000 000 $ (5)
-Salary Remaining : 2 163 265 $
Erik Johnson 6 000 000 $ (4)
-Salary Remaining : 2 163 265 $
Nate Schmidt 5 950 000 $ (6)
-Salary Remaining : 2 145 238 $
Torey Krug 5 250 000 $ (1)
-Salary Remaining : 1 892 857 $
Viktor Arvidsson 4 250 000 $ (5)
-Salary Remaining : 1 532 313 $
Brian Dumoulin 4 100 000 $ (4)
-Salary Remaining : 1 478 231 $
Dominik Kahun 3 775 000 $ (1)
-Salary Remaining : 1 361 054 $
Andrei Vasilevskiy 3 500 000 $ (1)
-Salary Remaining : 1 261 905 $
Thomas Greiss 2 775 500 $ (1)
-Salary Remaining : 1 000 690 $
Oskar Sundqvist 2 750 000 $ (4)
-Salary Remaining : 991 497 $
Richard Panik 2 750 000 $ (4)
-Salary Remaining : 991 497 $
Alexander Kerfoot 2 625 000 $ (1)
-Salary Remaining : 946 429 $
Frank Vatrano 2 533 333 $ (3)
-Salary Remaining : 913 379 $
MacKenzie Weegar 1 200 000 $ (1)
-Salary Remaining : 432 653 $
Derek Forbort 1 100 000 $ (1)
-Salary Remaining : 396 599 $
Nicolas Deslauriers 950 000 $ (1)
-Salary Remaining : 342 517 $
Anton Forsberg 775 000 $ (1)
-Salary Remaining : 279 422 $
Bobby Ryan 550 000 $ (3)
-Salary Remaining : 198 299 $
Total Pro Players22
Salary Commitment
Year 2020 : 85 883 833 $
Year 2021 : 63 933 333 $
Year 2022 : 56 683 333 $
Year 2023 : 53 600 000 $
Salary Average Commitment
Year 2020 : 78 633 833 $
Year 2021 : 56 683 333 $
Year 2022 : 56 683 333 $
Year 2023 : 53 600 000 $
Salary Cap with 1 Way Contract
Year 2020 : 85 883 833 $
Year 2021 : 63 933 333 $
Year 2022 : 56 683 333 $
Year 2023 : 53 600 000 $

Farm Players Salaries

Kevan Miller 250 000 $ (1)
Salary Remaining : 82 143 $
Nick Jensen 191 700 $ (4)
Salary Remaining : 62 987 $
Taro Hirose 135 000 $ (1)
Salary Remaining : 44 357 $
Colton Sceviour 120 000 $ (2)
Salary Remaining : 39 429 $
Christian Folin 85 000 $ (1)
Salary Remaining : 27 929 $
Matt Irwin 67 500 $ (1)
Salary Remaining : 22 179 $
Total Farm Players6
Salary Commitment
Year 2020 : 849 200 $
Year 2021 : 311 700 $
Year 2022 : 191 700 $
Year 2023 : 191 700 $
Salary Average Commitment
Year 2020 : 849 200 $
Year 2021 : 311 700 $
Year 2022 : 191 700 $
Year 2023 : 191 700 $

Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 4000 - 100 $ - 3 881 - 97,02%
Level 2: 4000 - 73 $ - 3 823 - 95,58%
Level 3: 4000 - 50 $ - 3 502 - 87,54%
Level 4: 4000 - 35 $ - 3 389 - 84,73%
Luxury : 1000 - 200 $ - 962 - 96,22%
Total Capacity :17000

Income

Home Games Left16
Average Attendance - %15 557 - 91,51%
Average Income per Game1 718 461 $
Year to Date Revenue42 961 535 $

Expense

Pro Players Total Salaries76 339 083 $
Farm Players Total Salaries821 233 $
Coaches Total Salaries1 650 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses47 399 411 $
Farm Year To Date Expenses1 242 026 $
Pro Salary Cap To Date46 871 811 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 495 382 $
Pro Remaining Season Days53
Pro Expenses Per Days524 926 $
Pro Estimated Expenses27 821 078 $
Farm Remaining Season Days46
Farm Expenses Per Days11 759 $
Farm Estimated Expenses540 914 $
Estimated Season Expenses28 361 992 $
Season Salary Cap76 339 083 $
Estimate Under Maximum Salary Cap of 85 000 000 $8 660 917 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 16 339 083 $
Current Bank Account17 413 900 $
Projected Bank Account16 547 290 $

Pro Players Salaries

Paul Stastny 7 500 000 $ (2)
-Salary Remaining : 2 704 082 $
Jonathan Drouin (Out of Payroll) 5 500 000 $ (4)
-Salary Remaining : 1 982 993 $
Jared Spurgeon 5 187 500 $ (1)
-Salary Remaining : 1 870 323 $
Semyon Varlamov 5 000 000 $ (4)
-Salary Remaining : 1 802 721 $
Alex Galchenyuk 4 900 000 $ (1)
-Salary Remaining : 1 766 667 $
Kyle Palmieri 4 650 000 $ (2)
-Salary Remaining : 1 676 531 $
T.J. Brodie 4 650 000 $ (1)
-Salary Remaining : 1 676 531 $
Alex Killorn 4 450 000 $ (4)
-Salary Remaining : 1 604 422 $
Jeff Skinner 4 350 000 $ (2)
-Salary Remaining : 1 568 367 $
Justin Braun 3 800 000 $ (1)
-Salary Remaining : 1 370 068 $
Rickard Rakell 3 800 000 $ (3)
-Salary Remaining : 1 370 068 $
Nico Hischier 3 775 000 $ (1)
-Salary Remaining : 1 361 054 $
Jesperi Kotkaniemi 3 425 000 $ (2)
-Salary Remaining : 1 234 864 $
Andreas Johnsson 3 400 000 $ (4)
-Salary Remaining : 1 225 850 $
Ilya Kovalchuk 3 000 000 $ (2)
-Salary Remaining : 1 081 633 $
Yanni Gourde 2 500 000 $ (6)
-Salary Remaining : 901 361 $
Tyler Toffoli 2 330 000 $ (1)
-Salary Remaining : 840 068 $
Pavel Zacha 2 250 000 $ (3)
-Salary Remaining : 811 224 $
Clayton Keller 1 673 333 $ (1)
-Salary Remaining : 603 311 $
Scott Mayfield 1 450 000 $ (4)
-Salary Remaining : 522 789 $
Pavel Francouz 1 125 500 $ (1)
-Salary Remaining : 405 793 $
William Carrier 999 000 $ (1)
-Salary Remaining : 360 184 $
Dylan DeMelo 859 000 $ (1)
-Salary Remaining : 309 707 $
Adin Hill 708 750 $ (1)
-Salary Remaining : 255 536 $
Andrej Sekera 556 000 $ (2)
-Salary Remaining : 200 463 $
Total Pro Players25
Salary Commitment
Year 2020 : 81 839 083 $
Year 2021 : 51 831 000 $
Year 2022 : 28 350 000 $
Year 2023 : 22 300 000 $
Salary Average Commitment
Year 2020 : 77 189 083 $
Year 2021 : 51 831 000 $
Year 2022 : 28 350 000 $
Year 2023 : 22 300 000 $
Salary Cap with 1 Way Contract
Year 2020 : 81 839 083 $
Year 2021 : 51 831 000 $
Year 2022 : 28 350 000 $
Year 2023 : 22 300 000 $

Farm Players Salaries

Mattias Janmark 230 000 $ (1)
Salary Remaining : 75 571 $
Scott Harrington 163 333 $ (3)
Salary Remaining : 53 667 $
Connor Carrick (Out of Payroll) 150 000 $ (2)
Salary Remaining : 49 286 $
Vinnie Hinostroza 106 700 $ (1)
Salary Remaining : 35 059 $
Michal Kempny 100 000 $ (3)
Salary Remaining : 32 857 $
Dominik Simon 92 500 $ (1)
Salary Remaining : 30 393 $
Devon Toews 70 000 $ (1)
Salary Remaining : 23 000 $
Dale Weise 58 700 $ (1)
Salary Remaining : 19 287 $
Total Farm Players8
Salary Commitment
Year 2020 : 971 233 $
Year 2021 : 413 333 $
Year 2022 : 263 333 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 971 233 $
Year 2021 : 413 333 $
Year 2022 : 263 333 $
Year 2023 : 0 $

Wolf



Arena Capacity - Ticket Price
Attendance - %

Arena NameRed Bull Arena
Level 1: 4200 - 95 $ - 3 897 - 92,77%
Level 2: 4000 - 60 $ - 3 886 - 97,14%
Level 3: 4000 - 41 $ - 3 891 - 97,28%
Level 4: 4000 - 30 $ - 3 928 - 98,20%
Luxury : 1000 - 195 $ - 971 - 97,05%
Total Capacity :17200

Income

Home Games Left17
Average Attendance - %16 572 - 96,35%
Average Income per Game1 594 220 $
Year to Date Revenue38 261 276 $

Expense

Pro Players Total Salaries83 348 523 $
Farm Players Total Salaries1 433 517 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 929 757 $
Farm Year To Date Expenses1 391 818 $
Pro Salary Cap To Date52 450 169 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 101 737 $
Pro Remaining Season Days53
Pro Expenses Per Days572 099 $
Pro Estimated Expenses30 321 247 $
Farm Remaining Season Days46
Farm Expenses Per Days15 597 $
Farm Estimated Expenses717 462 $
Estimated Season Expenses31 038 709 $
Season Salary Cap83 348 523 $
Estimate Under Maximum Salary Cap of 85 000 000 $1 651 477 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 23 348 523 $
Current Bank Account(15 692 500 $)
Projected Bank Account(19 629 472 $)

Pro Players Salaries

Kyle Connor 7 142 857 $ (7)
-Salary Remaining : 2 575 316 $
Patrice Bergeron 6 875 000 $ (3)
-Salary Remaining : 2 478 741 $
Brayden Point 6 750 000 $ (3)
-Salary Remaining : 2 433 673 $
Jake Guentzel 6 000 000 $ (5)
-Salary Remaining : 2 163 265 $
T.J. Oshie 5 750 000 $ (6)
-Salary Remaining : 2 073 129 $
Colton Parayko 5 500 000 $ (3)
-Salary Remaining : 1 982 993 $
Jaden Schwartz 5 350 000 $ (2)
-Salary Remaining : 1 928 912 $
Jaccob Slavin 5 300 000 $ (6)
-Salary Remaining : 1 910 884 $
Ben Bishop 4 916 666 $ (4)
-Salary Remaining : 1 772 675 $
Jack Johnson 4 357 000 $ (4)
-Salary Remaining : 1 570 891 $
Esa Lindell 4 350 000 $ (1)
-Salary Remaining : 1 568 367 $
Cam Atkinson 3 520 000 $ (5)
-Salary Remaining : 1 269 116 $
Casey Cizikas 3 350 000 $ (2)
-Salary Remaining : 1 207 823 $
Pavel Buchnevich 3 250 000 $ (2)
-Salary Remaining : 1 171 769 $
Jean-Gabriel Pageau 3 100 000 $ (1)
-Salary Remaining : 1 117 687 $
Travis Sanheim 2 437 500 $ (1)
-Salary Remaining : 878 827 $
Nick Suzuki 1 387 500 $ (3)
-Salary Remaining : 500 255 $
Joonas Korpisalo 1 150 000 $ (1)
-Salary Remaining : 414 626 $
Connor Murphy 1 087 000 $ (3)
-Salary Remaining : 391 912 $
Roope Hintz 925 000 $ (1)
-Salary Remaining : 333 503 $
Valeri Nichushkin 850 000 $ (1)
-Salary Remaining : 306 463 $
Total Pro Players21
Salary Commitment
Year 2020 : 83 348 523 $
Year 2021 : 70 536 023 $
Year 2022 : 58 586 023 $
Year 2023 : 36 986 523 $
Salary Average Commitment
Year 2020 : 76 473 523 $
Year 2021 : 63 661 023 $
Year 2022 : 51 711 023 $
Year 2023 : 36 986 523 $
Salary Cap with 1 Way Contract
Year 2020 : 83 348 523 $
Year 2021 : 70 536 023 $
Year 2022 : 58 586 023 $
Year 2023 : 36 986 523 $

Farm Players Salaries

Niklas Hjalmarsson 250 000 $ (1)
Salary Remaining : 82 143 $
Micheal Ferland 250 000 $ (3)
Salary Remaining : 82 143 $
Erik Gustafsson 250 000 $ (1)
Salary Remaining : 82 143 $
Ryan Poehling 149 167 $ (2)
Salary Remaining : 49 012 $
Xavier Ouellet 125 000 $ (1)
Salary Remaining : 41 071 $
Trevor Lewis 120 000 $ (1)
Salary Remaining : 39 429 $
Jesper Bratt 82 500 $ (1)
Salary Remaining : 27 107 $
Tanner Kero 76 250 $ (2)
Salary Remaining : 25 054 $
Nick Shore 75 000 $ (1)
Salary Remaining : 24 643 $
Cory Schneider 55 600 $ (3)
Salary Remaining : 18 269 $
Total Farm Players10
Salary Commitment
Year 2020 : 1 433 517 $
Year 2021 : 531 017 $
Year 2022 : 305 600 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 433 517 $
Year 2021 : 531 017 $
Year 2022 : 305 600 $
Year 2023 : 0 $

Wolverines



Arena Capacity - Ticket Price
Attendance - %

Arena NameDick's Sporting Goods Stadium
Level 1: 4000 - 90 $ - 3 817 - 95,42%
Level 2: 4000 - 75 $ - 3 096 - 77,40%
Level 3: 4000 - 51 $ - 3 125 - 78,12%
Level 4: 4000 - 35 $ - 3 296 - 82,39%
Luxury : 1000 - 200 $ - 961 - 96,15%
Total Capacity :17000

Income

Home Games Left17
Average Attendance - %14 295 - 84,09%
Average Income per Game1 553 643 $
Year to Date Revenue37 287 438 $

Expense

Pro Players Total Salaries84 935 190 $
Farm Players Total Salaries1 449 778 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 836 467 $
Farm Year To Date Expenses1 306 135 $
Pro Salary Cap To Date53 484 730 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 411 935 $
Pro Remaining Season Days53
Pro Expenses Per Days581 532 $
Pro Estimated Expenses30 821 196 $
Farm Remaining Season Days46
Farm Expenses Per Days15 713 $
Farm Estimated Expenses722 798 $
Estimated Season Expenses31 543 994 $
Season Salary Cap84 935 190 $
Estimate Under Maximum Salary Cap of 85 000 000 $64 810 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 24 935 190 $
Current Bank Account(8 355 164 $)
Projected Bank Account(13 487 223 $)

Pro Players Salaries

Artemi Panarin 11 642 860 $ (7)
-Salary Remaining : 4 197 765 $
Alexander Radulov 10 400 000 $ (3)
-Salary Remaining : 3 749 660 $
Tyler Seguin 9 850 000 $ (8)
-Salary Remaining : 3 551 361 $
Tyson Barrie 5 500 000 $ (1)
-Salary Remaining : 1 982 993 $
Jonathan Marchessault 5 000 000 $ (5)
-Salary Remaining : 1 802 721 $
Tyler Bozak 5 000 000 $ (2)
-Salary Remaining : 1 802 721 $
John Gibson 4 800 000 $ (1)
-Salary Remaining : 1 730 612 $
Zack Smith 4 500 000 $ (2)
-Salary Remaining : 1 622 449 $
Adam Henrique 3 850 000 $ (2)
-Salary Remaining : 1 388 095 $
Philipp Grubauer 3 333 333 $ (2)
-Salary Remaining : 1 201 814 $
Jake Gardiner 3 250 000 $ (3)
-Salary Remaining : 1 171 769 $
Marc-Edouard Vlasic 3 187 000 $ (3)
-Salary Remaining : 1 149 054 $
Ben Hutton 2 800 000 $ (1)
-Salary Remaining : 1 009 524 $
Erik Haula 2 750 000 $ (1)
-Salary Remaining : 991 497 $
Patrik Nemeth 2 250 000 $ (1)
-Salary Remaining : 811 224 $
Vladislav Namestnikov 2 000 000 $ (1)
-Salary Remaining : 721 088 $
Blake Coleman 1 800 000 $ (2)
-Salary Remaining : 648 980 $
Tyler Ennis 1 100 000 $ (1)
-Salary Remaining : 396 599 $
Marc Staal 997 000 $ (2)
-Salary Remaining : 359 463 $
Max Jones 925 000 $ (2)
-Salary Remaining : 333 503 $
Total Pro Players20
Salary Commitment
Year 2020 : 84 935 190 $
Year 2021 : 63 735 190 $
Year 2022 : 43 329 857 $
Year 2023 : 26 492 857 $
Salary Average Commitment
Year 2020 : 84 935 190 $
Year 2021 : 63 735 190 $
Year 2022 : 43 329 857 $
Year 2023 : 26 492 857 $
Salary Cap with 1 Way Contract
Year 2020 : 84 935 190 $
Year 2021 : 63 735 190 $
Year 2022 : 43 329 857 $
Year 2023 : 26 492 857 $

Farm Players Salaries

Cam Talbot 245 000 $ (1)
Salary Remaining : 80 500 $
Radek Faksa 220 000 $ (1)
Salary Remaining : 72 286 $
Robert Bortuzzo 137 500 $ (3)
Salary Remaining : 45 179 $
Erik Gudbranson 134 500 $ (2)
Salary Remaining : 44 193 $
Pheonix Copley 110 000 $ (3)
Salary Remaining : 36 143 $
Austin Watson 110 000 $ (1)
Salary Remaining : 36 143 $
Thomas Hickey 105 078 $ (3)
Salary Remaining : 34 526 $
Valtteri Filppula 100 000 $ (1)
Salary Remaining : 32 857 $
Martin Marincin 85 000 $ (1)
Salary Remaining : 27 929 $
Brad Hunt 77 700 $ (2)
Salary Remaining : 25 530 $
Michael Stone 70 000 $ (1)
Salary Remaining : 23 000 $
Dan Hamhuis 55 000 $ (1)
Salary Remaining : 18 071 $
Total Farm Players12
Salary Commitment
Year 2020 : 1 449 778 $
Year 2021 : 564 778 $
Year 2022 : 352 578 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 449 778 $
Year 2021 : 564 778 $
Year 2022 : 352 578 $
Year 2023 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 85 000 000 $
Available Cap Space

Over Minimum of
60 000 000 $

Pro Players

Farm Players

Total Players

Bikers (55 681 585 $) 82 383 188 $ 2 616 812 $ 22 383 188 $ 241135
Blue Jackets (14 966 013 $) 79 587 208 $ 5 412 792 $ 19 587 208 $ 261844
Bulldogs (15 289 543 $) 84 336 000 $ 664 000 $ 24 336 000 $ 21425
Chiefs (17 038 673 $) 82 595 833 $ 2 404 167 $ 22 595 833 $ 221436
Dogbones (3 311 849 $) 84 905 333 $ 94 667 $ 24 905 333 $ 211233
Fighting Irish (62 062 753 $) 82 970 950 $ 2 029 050 $ 22 970 950 $ 24832
Flash (3 960 396 $) 79 038 583 $ 5 961 417 $ 19 038 583 $ 20727
Gongshow (39 377 013 $) 83 797 675 $ 1 202 325 $ 23 797 675 $ 22729
Icedogs (1 570 768 $) 83 580 166 $ 1 419 834 $ 23 580 166 $ 221335
Kraken (7 946 632 $) 84 975 500 $ 24 500 $ 24 975 500 $ 22729
LumberJacks (19 596 571 $) 76 405 250 $ 8 594 750 $ 16 405 250 $ 221133
Mariners (10 334 094 $) 84 209 857 $ 790 143 $ 24 209 857 $ 201434
Nordiques (10 078 811 $) 78 550 666 $ 6 449 334 $ 18 550 666 $ 252752
Oilers (20 224 098 $) 73 472 721 $ 11 527 279 $ 13 472 721 $ 241539
Penguins (10 129 644 $) 71 454 168 $ 13 545 832 $ 11 454 168 $ 241034
Pirates (32 483 370 $) 79 451 583 $ 5 548 417 $ 19 451 583 $ 24630
Roadrunners (35 454 001 $) 73 545 000 $ 11 455 000 $ 13 545 000 $ 241236
Sens (11 865 571 $) 80 470 000 $ 4 530 000 $ 20 470 000 $ 22729
Stallions (56 660 880 $) 85 883 833 $ -883 833 $ 25 883 833 $ 22628
Thunder 17 413 900 $ 76 339 083 $ 8 660 917 $ 16 339 083 $ 25833
Wolf (15 692 500 $) 83 348 523 $ 1 651 477 $ 23 348 523 $ 211031
Wolverines (8 355 164 $) 84 935 190 $ 64 810 $ 24 935 190 $ 201232