Bikers



Arena Capacity - Ticket Price
Attendance - %

Arena NameJailhouse Rockin Center
Level 1: 4000 - 100 $ - 3 335 - 83,37%
Level 2: 4000 - 73 $ - 3 299 - 82,46%
Level 3: 4000 - 53 $ - 2 982 - 74,54%
Level 4: 4000 - 34 $ - 3 303 - 82,58%
Luxury : 1100 - 200 $ - 781 - 70,97%
Total Capacity :17100

Income

Home Games Left3
Average Attendance - %13 699 - 80,11%
Average Income per Game1 528 293 $
Year to Date Revenue58 075 144 $

Expense

Pro Players Total Salaries80 466 201 $
Farm Players Total Salaries1 310 276 $
Coaches Total Salaries5 308 400 $
Luxury Taxe Total0 $
Pro Year To Date Expenses76 352 345 $
Farm Year To Date Expenses2 037 682 $
Pro Salary Cap To Date72 228 085 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 584 880 $
Pro Remaining Season Days14
Pro Expenses Per Days578 399 $
Pro Estimated Expenses8 097 586 $
Farm Remaining Season Days7
Farm Expenses Per Days14 716 $
Farm Estimated Expenses103 012 $
Estimated Season Expenses8 200 598 $
Season Salary Cap80 466 201 $
Estimate Under Maximum Salary Cap of 85 000 000 $4 533 799 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 20 466 201 $
Current Bank Account(58 794 388 $)
Projected Bank Account(62 410 106 $)

Pro Players Salaries

Connor McDavid 12 500 000 $ (7)
-Salary Remaining : 1 190 476 $
Patrick Kane 10 500 000 $ (4)
-Salary Remaining : 1 000 000 $
Steven Stamkos 8 500 000 $ (5)
-Salary Remaining : 809 524 $
Blake Wheeler 8 250 000 $ (5)
-Salary Remaining : 785 714 $
Zdeno Chara 7 500 000 $ (1)
-Salary Remaining : 714 286 $
Joe Pavelski 7 000 000 $ (3)
-Salary Remaining : 666 667 $
Duncan Keith 5 551 000 $ (1)
-Salary Remaining : 528 667 $
Nick Bonino 4 100 000 $ (2)
-Salary Remaining : 390 476 $
Andrei Svechnikov 3 575 000 $ (2)
-Salary Remaining : 340 476 $
Brayden McNabb 2 500 000 $ (3)
-Salary Remaining : 238 095 $
Roman Polak 1 750 000 $ (1)
-Salary Remaining : 166 667 $
Joel Eriksson Ek 1 487 500 $ (2)
-Salary Remaining : 141 667 $
James Neal 1 219 987 $ (4)
-Salary Remaining : 116 189 $
Jack Roslovic 1 137 500 $ (1)
-Salary Remaining : 108 333 $
Andrew Cogliano 1 019 987 $ (2)
-Salary Remaining : 97 142 $
Dennis Cholowski 925 000 $ (2)
-Salary Remaining : 88 095 $
Jarred Tinordi (Out of Payroll) 700 000 $ (2)
-Salary Remaining : 66 667 $
Brian Boyle (Out of Payroll) 666 987 $ (1)
-Salary Remaining : 63 523 $
Martin Jones 640 253 $ (5)
-Salary Remaining : 60 976 $
Alexander Steen 619 987 $ (2)
-Salary Remaining : 59 046 $
Petr Mrazek 589 987 $ (2)
-Salary Remaining : 56 189 $
Kurtis MacDermid 550 000 $ (1)
-Salary Remaining : 52 381 $
Alex Biega (Out of Payroll) 550 000 $ (1)
-Salary Remaining : 52 381 $
Mike Condon 550 000 $ (1)
-Salary Remaining : 52 381 $
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 : 12 495 $
Kyle Clifford 160 000 $ (1)
Salary Remaining : 8 000 $
Troy Terry 149 167 $ (1)
Salary Remaining : 7 458 $
Henrik Borgstrom 149 167 $ (1)
Salary Remaining : 7 458 $
Vladimir Sobotka 117 301 $ (1)
Salary Remaining : 5 865 $
Jordan Kyrou 94 167 $ (2)
Salary Remaining : 4 708 $
Jesper Boqvist 92 500 $ (3)
Salary Remaining : 4 625 $
Ryan Callahan 90 889 $ (1)
Salary Remaining : 4 544 $
Marian Gaborik 81 233 $ (1)
Salary Remaining : 4 062 $
Cory Conacher 70 000 $ (1)
Salary Remaining : 3 500 $
Clarke MacArthur 55 950 $ (1)
Salary Remaining : 2 798 $
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 $ - 3 154 - 78,84%
Level 2: 4000 - 79 $ - 2 983 - 74,58%
Level 3: 4000 - 54 $ - 2 954 - 73,85%
Level 4: 4000 - 39 $ - 2 978 - 74,45%
Luxury : 1000 - 200 $ - 910 - 90,98%
Total Capacity :17000

Income

Home Games Left4
Average Attendance - %12 979 - 76,35%
Average Income per Game1 521 691 $
Year to Date Revenue56 302 574 $

Expense

Pro Players Total Salaries84 385 124 $
Farm Players Total Salaries2 314 558 $
Coaches Total Salaries2 069 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses75 748 427 $
Farm Year To Date Expenses2 683 113 $
Pro Salary Cap To Date74 423 851 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 086 765 $
Pro Remaining Season Days14
Pro Expenses Per Days584 008 $
Pro Estimated Expenses8 176 112 $
Farm Remaining Season Days7
Farm Expenses Per Days20 854 $
Farm Estimated Expenses145 978 $
Estimated Season Expenses8 322 090 $
Season Salary Cap84 385 124 $
Estimate Under Maximum Salary Cap of 85 000 000 $614 876 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 24 385 124 $
Current Bank Account(18 496 734 $)
Projected Bank Account(20 732 059 $)

Pro Players Salaries

Drew Doughty 11 000 000 $ (8)
-Salary Remaining : 1 047 619 $
Anze Kopitar 10 000 000 $ (5)
-Salary Remaining : 952 381 $
Zach Parise 7 538 000 $ (6)
-Salary Remaining : 717 905 $
Tuukka Rask 7 000 000 $ (2)
-Salary Remaining : 666 667 $
Patrik Laine 6 750 000 $ (2)
-Salary Remaining : 642 857 $
Derek Stepan 6 500 000 $ (2)
-Salary Remaining : 619 048 $
Jason Zucker 5 500 000 $ (4)
-Salary Remaining : 523 810 $
Dmitri Orlov 5 100 000 $ (4)
-Salary Remaining : 485 714 $
Nikita Gusev 4 500 000 $ (2)
-Salary Remaining : 428 571 $
Radko Gudas 4 349 999 $ (1)
-Salary Remaining : 414 286 $
Sam Reinhart 3 650 000 $ (1)
-Salary Remaining : 347 619 $
Max Domi 3 150 000 $ (1)
-Salary Remaining : 300 000 $
Cedric Paquette 1 650 000 $ (2)
-Salary Remaining : 157 143 $
Vladislav Gavrikov 1 350 000 $ (1)
-Salary Remaining : 128 571 $
Patrick Marleau 1 167 000 $ (1)
-Salary Remaining : 111 143 $
Mark Borowiecki 1 100 000 $ (1)
-Salary Remaining : 104 762 $
Jake Allen 1 000 000 $ (2)
-Salary Remaining : 95 238 $
Michael Del Zotto 900 000 $ (1)
-Salary Remaining : 85 714 $
Elvis Merzlikins 874 125 $ (1)
-Salary Remaining : 83 250 $
Blake Comeau 756 000 $ (2)
-Salary Remaining : 72 000 $
Marco Scandella 550 000 $ (1)
-Salary Remaining : 52 381 $
Total Pro Players21
Salary Commitment
Year 2020 : 84 385 124 $
Year 2021 : 67 294 000 $
Year 2022 : 39 138 000 $
Year 2023 : 39 138 000 $
Salary Average Commitment
Year 2020 : 69 847 124 $
Year 2021 : 52 756 000 $
Year 2022 : 31 600 000 $
Year 2023 : 31 600 000 $
Salary Cap with 1 Way Contract
Year 2020 : 84 385 124 $
Year 2021 : 67 294 000 $
Year 2022 : 39 138 000 $
Year 2023 : 39 138 000 $

Farm Players Salaries

Trevor Van Riemsdyk 230 000 $ (1)
Salary Remaining : 11 500 $
Connor Brown 210 000 $ (1)
Salary Remaining : 10 500 $
Zach Bogosian 200 000 $ (1)
Salary Remaining : 10 000 $
Sam Bennett 191 250 $ (1)
Salary Remaining : 9 563 $
Garnet Hathaway 150 000 $ (4)
Salary Remaining : 7 500 $
Markus Nutivaara 140 000 $ (3)
Salary Remaining : 7 000 $
Jordan Oesterle 140 000 $ (2)
Salary Remaining : 7 000 $
Sean Kuraly 130 000 $ (2)
Salary Remaining : 6 500 $
Robert Thomas 120 833 $ (2)
Salary Remaining : 6 042 $
Kyle Okposo 109 700 $ (4)
Salary Remaining : 5 485 $
Nick Bjugstad 108 700 $ (2)
Salary Remaining : 5 435 $
Chandler Stephenson 105 000 $ (1)
Salary Remaining : 5 250 $
Mathieu Joseph 92 500 $ (1)
Salary Remaining : 4 625 $
Riley Sheahan 90 000 $ (1)
Salary Remaining : 4 500 $
Dean Kukan 77 700 $ (1)
Salary Remaining : 3 885 $
Vladislav Kamenev 75 000 $ (1)
Salary Remaining : 3 750 $
Sean Walker 74 500 $ (1)
Salary Remaining : 3 725 $
Marcus Pettersson 69 375 $ (1)
Salary Remaining : 3 469 $
Total Farm Players18
Salary Commitment
Year 2020 : 2 314 558 $
Year 2021 : 899 233 $
Year 2022 : 399 700 $
Year 2023 : 259 700 $
Salary Average Commitment
Year 2020 : 2 314 558 $
Year 2021 : 899 233 $
Year 2022 : 399 700 $
Year 2023 : 259 700 $

Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Shimano
Level 1: 4000 - 90 $ - 3 867 - 96,68%
Level 2: 4000 - 75 $ - 3 177 - 79,43%
Level 3: 4000 - 50 $ - 3 464 - 86,60%
Level 4: 4900 - 30 $ - 4 088 - 83,43%
Luxury : 1000 - 200 $ - 828 - 82,80%
Total Capacity :17900

Income

Home Games Left4
Average Attendance - %15 425 - 86,17%
Average Income per Game1 609 499 $
Year to Date Revenue59 551 448 $

Expense

Pro Players Total Salaries84 783 000 $
Farm Players Total Salaries400 600 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses76 366 319 $
Farm Year To Date Expenses1 134 529 $
Pro Salary Cap To Date75 868 687 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 437 994 $
Pro Remaining Season Days14
Pro Expenses Per Days580 497 $
Pro Estimated Expenses8 126 958 $
Farm Remaining Season Days7
Farm Expenses Per Days8 219 $
Farm Estimated Expenses57 533 $
Estimated Season Expenses8 184 491 $
Season Salary Cap84 783 000 $
Estimate Under Maximum Salary Cap of 85 000 000 $217 000 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 24 783 000 $
Current Bank Account(17 402 006 $)
Projected Bank Account(19 148 503 $)

Pro Players Salaries

John Tavares 11 000 000 $ (6)
-Salary Remaining : 1 047 619 $
Nikita Kucherov 9 500 000 $ (8)
-Salary Remaining : 904 762 $
Claude Giroux 8 275 000 $ (3)
-Salary Remaining : 788 095 $
Brent Burns 8 000 000 $ (6)
-Salary Remaining : 761 905 $
Ryan Suter 7 538 000 $ (6)
-Salary Remaining : 717 905 $
Marc-Andre Fleury 7 000 000 $ (3)
-Salary Remaining : 666 667 $
J.T. Miller 5 250 000 $ (4)
-Salary Remaining : 500 000 $
Brayden Schenn 5 125 000 $ (1)
-Salary Remaining : 488 095 $
Lars Eller 3 500 000 $ (4)
-Salary Remaining : 333 333 $
Andre Burakovsky 3 250 000 $ (1)
-Salary Remaining : 309 524 $
Jaroslav Halak 2 750 000 $ (1)
-Salary Remaining : 261 905 $
Zach Hyman 2 250 000 $ (2)
-Salary Remaining : 214 286 $
Brad Richardson 2 083 000 $ (1)
-Salary Remaining : 198 381 $
Ryan Pulock 2 000 000 $ (1)
-Salary Remaining : 190 476 $
Mikhail Sergachev 1 775 000 $ (1)
-Salary Remaining : 169 048 $
Cal Clutterbuck 1 300 000 $ (3)
-Salary Remaining : 123 810 $
Kailer Yamamoto 1 155 000 $ (2)
-Salary Remaining : 110 000 $
Colin Miller 997 000 $ (3)
-Salary Remaining : 94 952 $
Tim Schaller 750 000 $ (1)
-Salary Remaining : 71 429 $
Ryan Graves 735 000 $ (1)
-Salary Remaining : 70 000 $
Christopher Tanev 550 000 $ (1)
-Salary Remaining : 52 381 $
Total Pro Players21
Salary Commitment
Year 2020 : 84 783 000 $
Year 2021 : 65 765 000 $
Year 2022 : 62 360 000 $
Year 2023 : 44 788 000 $
Salary Average Commitment
Year 2020 : 68 970 000 $
Year 2021 : 49 952 000 $
Year 2022 : 46 547 000 $
Year 2023 : 37 250 000 $
Salary Cap with 1 Way Contract
Year 2020 : 84 783 000 $
Year 2021 : 65 765 000 $
Year 2022 : 62 360 000 $
Year 2023 : 44 788 000 $

Farm Players Salaries

Austin Czarnik 125 000 $ (1)
Salary Remaining : 6 250 $
Curtis Lazar 95 000 $ (1)
Salary Remaining : 4 750 $
Carter Verhaeghe 70 000 $ (1)
Salary Remaining : 3 500 $
Jonathan Ericsson 55 600 $ (1)
Salary Remaining : 2 780 $
Christopher Gibson 55 000 $ (1)
Salary Remaining : 2 750 $
Total Farm Players5
Salary Commitment
Year 2020 : 400 600 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 400 600 $
Year 2021 : 0 $
Year 2022 : 0 $
Year 2023 : 0 $

Chiefs



Arena Capacity - Ticket Price
Attendance - %

Arena NameWar memorial Arena
Level 1: 4000 - 100 $ - 3 770 - 94,25%
Level 2: 4000 - 60 $ - 3 881 - 97,01%
Level 3: 4000 - 35 $ - 3 988 - 99,71%
Level 4: 4000 - 25 $ - 3 953 - 98,83%
Luxury : 1000 - 200 $ - 895 - 89,46%
Total Capacity :17000

Income

Home Games Left4
Average Attendance - %16 487 - 96,98%
Average Income per Game1 530 504 $
Year to Date Revenue56 628 643 $

Expense

Pro Players Total Salaries81 181 666 $
Farm Players Total Salaries1 018 246 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses75 612 644 $
Farm Year To Date Expenses2 096 919 $
Pro Salary Cap To Date74 843 545 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 122 015 $
Pro Remaining Season Days14
Pro Expenses Per Days558 039 $
Pro Estimated Expenses7 812 546 $
Farm Remaining Season Days7
Farm Expenses Per Days12 630 $
Farm Estimated Expenses88 410 $
Estimated Season Expenses7 900 956 $
Season Salary Cap81 181 666 $
Estimate Under Maximum Salary Cap of 85 000 000 $3 818 334 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 21 181 666 $
Current Bank Account(19 643 420 $)
Projected Bank Account(21 422 361 $)

Pro Players Salaries

Jamie Benn 9 500 000 $ (6)
-Salary Remaining : 904 762 $
Henrik Lundqvist 8 500 000 $ (2)
-Salary Remaining : 809 524 $
Corey Crawford 6 000 000 $ (1)
-Salary Remaining : 571 429 $
Mikael Granlund 5 750 000 $ (1)
-Salary Remaining : 547 619 $
Robin Lehner 5 600 000 $ (1)
-Salary Remaining : 533 333 $
Alexander Wennberg 4 900 000 $ (4)
-Salary Remaining : 466 667 $
Zack Smith 4 500 000 $ (2)
-Salary Remaining : 428 571 $
Jeff Skinner 4 350 000 $ (2)
-Salary Remaining : 414 286 $
Brett Pesce 4 025 000 $ (5)
-Salary Remaining : 383 333 $
Andrew Shaw 3 900 000 $ (3)
-Salary Remaining : 371 429 $
Cody Eakin 3 850 000 $ (1)
-Salary Remaining : 366 667 $
Dylan Strome 3 400 000 $ (1)
-Salary Remaining : 323 810 $
Damon Severson 3 150 000 $ (1)
-Salary Remaining : 300 000 $
Nick Leddy (Out of Payroll) 3 000 000 $ (1)
-Salary Remaining : 285 714 $
Ryan Hartman 1 900 000 $ (2)
-Salary Remaining : 180 952 $
Denis Gurianov 1 675 000 $ (1)
-Salary Remaining : 159 524 $
Nick Ritchie 1 627 000 $ (2)
-Salary Remaining : 154 952 $
Zemgus Girgensons 1 600 000 $ (1)
-Salary Remaining : 152 381 $
Dante Fabbro 1 491 666 $ (2)
-Salary Remaining : 142 063 $
Matt Grzelcyk 1 400 000 $ (1)
-Salary Remaining : 133 333 $
Filip Chytil 1 275 000 $ (2)
-Salary Remaining : 121 429 $
Tomas Nosek 1 100 000 $ (1)
-Salary Remaining : 104 762 $
Ryan Murray 953 000 $ (2)
-Salary Remaining : 90 762 $
Connor Clifton 735 000 $ (1)
-Salary Remaining : 70 000 $
Total Pro Players24
Salary Commitment
Year 2020 : 84 181 666 $
Year 2021 : 46 921 666 $
Year 2022 : 22 325 000 $
Year 2023 : 18 425 000 $
Salary Average Commitment
Year 2020 : 69 681 666 $
Year 2021 : 38 421 666 $
Year 2022 : 22 325 000 $
Year 2023 : 18 425 000 $
Salary Cap with 1 Way Contract
Year 2020 : 84 181 666 $
Year 2021 : 46 921 666 $
Year 2022 : 22 325 000 $
Year 2023 : 18 425 000 $

Farm Players Salaries

Shayne Gostisbehere 125 000 $ (4)
Salary Remaining : 6 250 $
Carter Rowney 113 333 $ (2)
Salary Remaining : 5 667 $
Thatcher Demko 105 000 $ (2)
Salary Remaining : 5 250 $
Brian Elliott 92 500 $ (1)
Salary Remaining : 4 625 $
Sam Lafferty 92 500 $ (1)
Salary Remaining : 4 625 $
Christoffer Ehn 92 500 $ (1)
Salary Remaining : 4 625 $
Patrick Maroon 90 000 $ (1)
Salary Remaining : 4 500 $
Nico Sturm 87 413 $ (1)
Salary Remaining : 4 371 $
Eric Robinson (Out of Payroll) 87 413 $ (1)
Salary Remaining : 4 371 $
Jordan Weal 82 500 $ (2)
Salary Remaining : 4 125 $
Kevin Rooney 70 000 $ (1)
Salary Remaining : 3 500 $
Colin Blackwell 67 500 $ (1)
Salary Remaining : 3 375 $
Total Farm Players12
Salary Commitment
Year 2020 : 1 105 658 $
Year 2021 : 425 833 $
Year 2022 : 125 000 $
Year 2023 : 125 000 $
Salary Average Commitment
Year 2020 : 1 105 658 $
Year 2021 : 425 833 $
Year 2022 : 125 000 $
Year 2023 : 125 000 $

Dogbones



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena de Parent
Level 1: 4100 - 100 $ - 3 275 - 79,88%
Level 2: 4100 - 73 $ - 3 337 - 81,39%
Level 3: 4000 - 53 $ - 2 790 - 69,76%
Level 4: 4000 - 34 $ - 3 400 - 85,01%
Luxury : 1030 - 200 $ - 792 - 76,89%
Total Capacity :17230

Income

Home Games Left3
Average Attendance - %13 595 - 78,90%
Average Income per Game1 567 138 $
Year to Date Revenue59 551 246 $

Expense

Pro Players Total Salaries82 330 333 $
Farm Players Total Salaries915 625 $
Coaches Total Salaries1 155 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses75 421 000 $
Farm Year To Date Expenses1 814 438 $
Pro Salary Cap To Date74 873 608 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 701 414 $
Pro Remaining Season Days14
Pro Expenses Per Days564 186 $
Pro Estimated Expenses7 898 604 $
Farm Remaining Season Days7
Farm Expenses Per Days10 469 $
Farm Estimated Expenses73 283 $
Estimated Season Expenses7 971 887 $
Season Salary Cap82 330 333 $
Estimate Under Maximum Salary Cap of 85 000 000 $2 669 667 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 22 330 333 $
Current Bank Account(3 894 187 $)
Projected Bank Account(7 164 660 $)

Pro Players Salaries

Jack Eichel 10 000 000 $ (7)
-Salary Remaining : 952 381 $
Alexander Ovechkin 9 538 000 $ (1)
-Salary Remaining : 908 381 $
Vladimir Tarasenko 7 500 000 $ (4)
-Salary Remaining : 714 286 $
Johnny Gaudreau 6 750 000 $ (3)
-Salary Remaining : 642 857 $
Jacob Trouba 6 000 000 $ (1)
-Salary Remaining : 571 429 $
Matt Niskanen 5 750 000 $ (2)
-Salary Remaining : 547 619 $
Teuvo Teravainen 5 400 000 $ (5)
-Salary Remaining : 514 286 $
Reilly Smith 5 000 000 $ (3)
-Salary Remaining : 476 190 $
Nazem Kadri (Out of Payroll) 4 500 000 $ (3)
-Salary Remaining : 428 571 $
Mattias Ekholm 3 750 000 $ (3)
-Salary Remaining : 357 143 $
Boone Jenner 3 750 000 $ (3)
-Salary Remaining : 357 143 $
Jacob Markstrom 3 666 667 $ (1)
-Salary Remaining : 349 206 $
Adam Lowry 2 916 666 $ (2)
-Salary Remaining : 277 778 $
Nick Holden 2 200 000 $ (1)
-Salary Remaining : 209 524 $
Adam Pelech 1 600 000 $ (2)
-Salary Remaining : 152 381 $
Derek Ryan 1 491 000 $ (2)
-Salary Remaining : 142 000 $
Jake Debrusk 1 350 000 $ (1)
-Salary Remaining : 128 571 $
Linus Ullmark 1 325 000 $ (1)
-Salary Remaining : 126 190 $
Anthony DeAngelo 1 263 000 $ (1)
-Salary Remaining : 120 286 $
Jordan Greenway 1 225 000 $ (1)
-Salary Remaining : 116 667 $
Marcus Hogberg 700 000 $ (2)
-Salary Remaining : 66 667 $
Michael Grabner 605 000 $ (2)
-Salary Remaining : 57 619 $
Jason Demers 550 000 $ (1)
-Salary Remaining : 52 381 $
Total Pro Players23
Salary Commitment
Year 2020 : 86 830 333 $
Year 2021 : 59 712 666 $
Year 2022 : 46 650 000 $
Year 2023 : 22 900 000 $
Salary Average Commitment
Year 2020 : 64 042 333 $
Year 2021 : 46 462 666 $
Year 2022 : 39 150 000 $
Year 2023 : 15 400 000 $
Salary Cap with 1 Way Contract
Year 2020 : 86 830 333 $
Year 2021 : 59 712 666 $
Year 2022 : 46 650 000 $
Year 2023 : 22 900 000 $

Farm Players Salaries

Alexander Nylander 177 500 $ (2)
Salary Remaining : 8 875 $
Jason Dickinson 150 000 $ (2)
Salary Remaining : 7 500 $
Brendan Perlini (Out of Payroll) 142 500 $ (1)
Salary Remaining : 7 125 $
Stefan Noesen 129 375 $ (1)
Salary Remaining : 6 469 $
John Moore 110 000 $ (4)
Salary Remaining : 5 500 $
Brendan Gaunce (Out of Payroll) 102 600 $ (1)
Salary Remaining : 5 130 $
Rocco Grimaldi 100 000 $ (1)
Salary Remaining : 5 000 $
Jacob Larsson 92 500 $ (1)
Salary Remaining : 4 625 $
Martin Frk 78 750 $ (1)
Salary Remaining : 3 938 $
Brandon Pirri 77 500 $ (2)
Salary Remaining : 3 875 $
Total Farm Players10
Salary Commitment
Year 2020 : 1 160 725 $
Year 2021 : 515 000 $
Year 2022 : 110 000 $
Year 2023 : 110 000 $
Salary Average Commitment
Year 2020 : 1 160 725 $
Year 2021 : 515 000 $
Year 2022 : 110 000 $
Year 2023 : 110 000 $

Fighting Irish



Arena Capacity - Ticket Price
Attendance - %

Arena NameChicago Stadium
Level 1: 4000 - 110 $ - 2 909 - 72,72%
Level 2: 4000 - 80 $ - 2 902 - 72,56%
Level 3: 4100 - 55 $ - 2 903 - 70,81%
Level 4: 4100 - 40 $ - 2 782 - 67,86%
Luxury : 1000 - 210 $ - 764 - 76,43%
Total Capacity :17200

Income

Home Games Left4
Average Attendance - %12 261 - 71,28%
Average Income per Game1 465 579 $
Year to Date Revenue54 226 413 $

Expense

Pro Players Total Salaries83 621 950 $
Farm Players Total Salaries696 850 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses75 025 294 $
Farm Year To Date Expenses1 605 265 $
Pro Salary Cap To Date74 346 728 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue5 862 315 $
Pro Remaining Season Days14
Pro Expenses Per Days573 959 $
Pro Estimated Expenses8 035 426 $
Farm Remaining Season Days7
Farm Expenses Per Days11 049 $
Farm Estimated Expenses77 343 $
Estimated Season Expenses8 112 769 $
Season Salary Cap83 621 950 $
Estimate Under Maximum Salary Cap of 85 000 000 $1 378 050 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 23 621 950 $
Current Bank Account(65 638 888 $)
Projected Bank Account(67 889 342 $)

Pro Players Salaries

Jonathan Toews 10 500 000 $ (4)
-Salary Remaining : 1 000 000 $
Keith Yandle 6 350 000 $ (4)
-Salary Remaining : 604 762 $
Braden Holtby 6 100 000 $ (1)
-Salary Remaining : 580 952 $
Taylor Hall 6 000 000 $ (1)
-Salary Remaining : 571 429 $
Anton Stralman 5 500 000 $ (3)
-Salary Remaining : 523 810 $
Ondrej Palat 5 300 000 $ (3)
-Salary Remaining : 504 762 $
Tomas Tatar 5 300 000 $ (2)
-Salary Remaining : 504 762 $
Pekka Rinne 5 001 000 $ (1)
-Salary Remaining : 476 286 $
Matt Dumba 4 500 000 $ (1)
-Salary Remaining : 428 571 $
Joonas Donskoi 3 900 000 $ (4)
-Salary Remaining : 371 429 $
Anthony Mantha 3 300 000 $ (1)
-Salary Remaining : 314 286 $
Andreas Athanasiou 3 000 000 $ (1)
-Salary Remaining : 285 714 $
Jamie Oleksiak 2 317 500 $ (2)
-Salary Remaining : 220 714 $
Kevin Shattenkirk 2 308 700 $ (2)
-Salary Remaining : 219 876 $
Carl Hagelin 2 275 000 $ (4)
-Salary Remaining : 216 667 $
Bryan Little 2 100 000 $ (5)
-Salary Remaining : 200 000 $
Adrian Kempe 2 000 000 $ (3)
-Salary Remaining : 190 476 $
Troy Stecher 1 743 750 $ (1)
-Salary Remaining : 166 071 $
Tyler Bertuzzi 1 400 000 $ (1)
-Salary Remaining : 133 333 $
Louis Domingue 1 150 000 $ (1)
-Salary Remaining : 109 524 $
Jordie Benn 1 125 000 $ (2)
-Salary Remaining : 107 143 $
Luca Sbisa 1 000 000 $ (1)
-Salary Remaining : 95 238 $
Brett Connolly 900 000 $ (2)
-Salary Remaining : 85 714 $
Ryan Reaves 551 000 $ (1)
-Salary Remaining : 52 476 $
Total Pro Players24
Salary Commitment
Year 2020 : 83 621 950 $
Year 2021 : 49 876 200 $
Year 2022 : 37 925 000 $
Year 2023 : 25 125 000 $
Salary Average Commitment
Year 2020 : 61 021 950 $
Year 2021 : 39 376 200 $
Year 2022 : 27 425 000 $
Year 2023 : 14 625 000 $
Salary Cap with 1 Way Contract
Year 2020 : 83 621 950 $
Year 2021 : 49 876 200 $
Year 2022 : 37 925 000 $
Year 2023 : 25 125 000 $

Farm Players Salaries

Brock McGinn 157 500 $ (1)
Salary Remaining : 7 875 $
Curtis McElhinney 115 000 $ (2)
Salary Remaining : 5 750 $
Nikolay Goldobin 113 750 $ (1)
Salary Remaining : 5 688 $
David Kampf 100 000 $ (2)
Salary Remaining : 5 000 $
Patrick Eaves 75 600 $ (1)
Salary Remaining : 3 780 $
Nick Cousins 75 000 $ (1)
Salary Remaining : 3 750 $
Brendan Smith 60 000 $ (2)
Salary Remaining : 3 000 $
Total Farm Players7
Salary Commitment
Year 2020 : 696 850 $
Year 2021 : 275 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 696 850 $
Year 2021 : 275 000 $
Year 2022 : 0 $
Year 2023 : 0 $

Flash



Arena Capacity - Ticket Price
Attendance - %

Arena NamePatinoire de Messines
Level 1: 4200 - 100 $ - 3 791 - 90,25%
Level 2: 4100 - 75 $ - 3 097 - 75,54%
Level 3: 4000 - 50 $ - 3 473 - 86,83%
Level 4: 4000 - 35 $ - 3 269 - 81,74%
Luxury : 1000 - 200 $ - 902 - 90,22%
Total Capacity :17300

Income

Home Games Left4
Average Attendance - %14 532 - 84,00%
Average Income per Game1 609 006 $
Year to Date Revenue59 533 232 $

Expense

Pro Players Total Salaries69 130 250 $
Farm Players Total Salaries774 475 $
Coaches Total Salaries1 603 001 $
Luxury Taxe Total0 $
Pro Year To Date Expenses74 723 961 $
Farm Year To Date Expenses1 734 170 $
Pro Salary Cap To Date73 534 141 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 436 025 $
Pro Remaining Season Days14
Pro Expenses Per Days474 696 $
Pro Estimated Expenses6 645 744 $
Farm Remaining Season Days7
Farm Expenses Per Days12 339 $
Farm Estimated Expenses86 373 $
Estimated Season Expenses6 732 117 $
Season Salary Cap69 130 250 $
Estimate Under Maximum Salary Cap of 85 000 000 $15 869 750 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 9 130 250 $
Current Bank Account(6 101 239 $)
Projected Bank Account(6 397 331 $)

Pro Players Salaries

Carey Price 10 500 000 $ (7)
-Salary Remaining : 1 000 000 $
Evgeni Malkin 9 500 000 $ (3)
-Salary Remaining : 904 762 $
Mikko Rantanen (Out of Payroll) 9 250 000 $ (6)
-Salary Remaining : 880 952 $
Kristopher Letang 7 250 000 $ (3)
-Salary Remaining : 690 476 $
Brad Marchand 6 125 000 $ (6)
-Salary Remaining : 583 333 $
Nikolaj Ehlers 6 000 000 $ (6)
-Salary Remaining : 571 429 $
Dougie Hamilton (Out of Payroll) 5 750 000 $ (2)
-Salary Remaining : 547 619 $
Jeff Petry 5 500 000 $ (2)
-Salary Remaining : 523 810 $
Oscar Klefbom 4 167 000 $ (4)
-Salary Remaining : 396 857 $
Bryan Rust 3 500 000 $ (3)
-Salary Remaining : 333 333 $
Phillip Danault (Out of Payroll) 3 083 333 $ (2)
-Salary Remaining : 293 651 $
Neal Pionk 3 000 000 $ (2)
-Salary Remaining : 285 714 $
Joel Armia 2 600 000 $ (2)
-Salary Remaining : 247 619 $
Alex Iafallo 2 425 000 $ (2)
-Salary Remaining : 230 952 $
Pierre-Edouard Belllemare 1 800 000 $ (2)
-Salary Remaining : 171 429 $
Brandon Sutter 1 750 000 $ (2)
-Salary Remaining : 166 667 $
Tyler Pitlick 1 000 000 $ (1)
-Salary Remaining : 95 238 $
Mackenzie Blackwood 925 000 $ (1)
-Salary Remaining : 88 095 $
Jonas Siegenthaler 925 000 $ (1)
-Salary Remaining : 88 095 $
Slater Koekkoek 812 250 $ (1)
-Salary Remaining : 77 357 $
Warren Foegele 800 000 $ (1)
-Salary Remaining : 76 190 $
Jay Beagle 551 000 $ (3)
-Salary Remaining : 52 476 $
Total Pro Players22
Salary Commitment
Year 2020 : 87 213 583 $
Year 2021 : 82 751 333 $
Year 2022 : 56 843 000 $
Year 2023 : 36 042 000 $
Salary Average Commitment
Year 2020 : 64 713 583 $
Year 2021 : 60 251 333 $
Year 2022 : 40 093 000 $
Year 2023 : 36 042 000 $
Salary Cap with 1 Way Contract
Year 2020 : 87 213 583 $
Year 2021 : 82 751 333 $
Year 2022 : 56 843 000 $
Year 2023 : 36 042 000 $

Farm Players Salaries

Matt Hunwick 225 000 $ (1)
Salary Remaining : 11 250 $
Jordan Martinook 200 000 $ (2)
Salary Remaining : 10 000 $
Michael Raffl 95 100 $ (2)
Salary Remaining : 4 755 $
Rudolfs Balcers 92 500 $ (1)
Salary Remaining : 4 625 $
Vince Dunn 92 500 $ (1)
Salary Remaining : 4 625 $
Dryden Hunt 69 375 $ (1)
Salary Remaining : 3 469 $
Total Farm Players6
Salary Commitment
Year 2020 : 774 475 $
Year 2021 : 295 100 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 774 475 $
Year 2021 : 295 100 $
Year 2022 : 0 $
Year 2023 : 0 $

Gongshow



Arena Capacity - Ticket Price
Attendance - %

Arena NameFrank Robinson
Level 1: 4000 - 100 $ - 3 656 - 91,40%
Level 2: 4000 - 72 $ - 3 244 - 81,09%
Level 3: 4000 - 50 $ - 3 437 - 85,93%
Level 4: 4000 - 35 $ - 3 269 - 81,72%
Luxury : 1000 - 200 $ - 886 - 88,63%
Total Capacity :17000

Income

Home Games Left4
Average Attendance - %14 492 - 85,25%
Average Income per Game1 594 193 $
Year to Date Revenue58 985 132 $

Expense

Pro Players Total Salaries78 219 897 $
Farm Players Total Salaries493 200 $
Coaches Total Salaries2 202 200 $
Luxury Taxe Total0 $
Pro Year To Date Expenses74 931 506 $
Farm Year To Date Expenses1 189 789 $
Pro Salary Cap To Date73 486 389 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 376 771 $
Pro Remaining Season Days14
Pro Expenses Per Days542 973 $
Pro Estimated Expenses7 601 622 $
Farm Remaining Season Days7
Farm Expenses Per Days7 844 $
Farm Estimated Expenses54 908 $
Estimated Season Expenses7 656 530 $
Season Salary Cap78 219 897 $
Estimate Under Maximum Salary Cap of 85 000 000 $6 780 103 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 18 219 897 $
Current Bank Account(43 900 269 $)
Projected Bank Account(45 180 028 $)

Pro Players Salaries

Mitchell Marner 10 901 330 $ (6)
-Salary Remaining : 1 038 222 $
Jakub Voracek 8 250 000 $ (5)
-Salary Remaining : 785 714 $
Shea Weber 7 857 000 $ (7)
-Salary Remaining : 748 286 $
Jordan Staal 6 325 000 $ (2)
-Salary Remaining : 602 381 $
Brock Nelson 6 000 000 $ (6)
-Salary Remaining : 571 429 $
Justin Faulk 4 833 000 $ (1)
-Salary Remaining : 460 286 $
Carl Soderberg 4 750 000 $ (1)
-Salary Remaining : 452 381 $
Alex Goligoski 3 775 009 $ (2)
-Salary Remaining : 359 525 $
Josh Morrissey 3 150 000 $ (1)
-Salary Remaining : 300 000 $
Nikita Zaitsev 3 148 000 $ (5)
-Salary Remaining : 299 810 $
Erik Haula 2 750 000 $ (1)
-Salary Remaining : 261 905 $
Matt Martin 2 500 000 $ (1)
-Salary Remaining : 238 095 $
Sam Gagner 2 000 000 $ (1)
-Salary Remaining : 190 476 $
Darcy Kuemper 1 850 000 $ (1)
-Salary Remaining : 176 190 $
Leo Komarov 1 755 555 $ (1)
-Salary Remaining : 167 196 $
Marcus Foligno 1 500 000 $ (1)
-Salary Remaining : 142 857 $
Justin Schultz 1 000 000 $ (1)
-Salary Remaining : 95 238 $
Tyler Motte 975 000 $ (1)
-Salary Remaining : 92 857 $
Justin Williams 950 000 $ (1)
-Salary Remaining : 90 476 $
Erik Cernak 925 000 $ (1)
-Salary Remaining : 88 095 $
Alex DeBrincat 925 000 $ (1)
-Salary Remaining : 88 095 $
Phillip Di Giuseppe 800 000 $ (1)
-Salary Remaining : 76 190 $
Aaron Dell 750 000 $ (1)
-Salary Remaining : 71 429 $
Craig Anderson 550 000 $ (1)
-Salary Remaining : 52 381 $
Total Pro Players24
Salary Commitment
Year 2020 : 78 219 897 $
Year 2021 : 46 256 342 $
Year 2022 : 36 156 333 $
Year 2023 : 36 156 333 $
Salary Average Commitment
Year 2020 : 54 454 897 $
Year 2021 : 32 074 342 $
Year 2022 : 28 299 333 $
Year 2023 : 28 299 333 $
Salary Cap with 1 Way Contract
Year 2020 : 78 219 897 $
Year 2021 : 46 256 342 $
Year 2022 : 36 156 333 $
Year 2023 : 36 156 333 $

Farm Players Salaries

Mark Barberio (Out of Payroll) 145 000 $ (1)
Salary Remaining : 7 250 $
Michael Chaput 100 000 $ (1)
Salary Remaining : 5 000 $
Jimmy Vesey 95 700 $ (1)
Salary Remaining : 4 785 $
Anthony Bitetto 95 000 $ (1)
Salary Remaining : 4 750 $
Jacob De La Rose (Out of Payroll) 92 500 $ (1)
Salary Remaining : 4 625 $
Rasmus Sandin 92 500 $ (3)
Salary Remaining : 4 625 $
Yannick Weber 55 000 $ (1)
Salary Remaining : 2 750 $
Paul Ladue (Out of Payroll) 55 000 $ (1)
Salary Remaining : 2 750 $
Zac Rinaldo 55 000 $ (1)
Salary Remaining : 2 750 $
Total Farm Players9
Salary Commitment
Year 2020 : 785 700 $
Year 2021 : 92 500 $
Year 2022 : 92 500 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 785 700 $
Year 2021 : 92 500 $
Year 2022 : 92 500 $
Year 2023 : 0 $

Icedogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameLong Beach Arena
Level 1: 4400 - 100 $ - 3 814 - 86,69%
Level 2: 4300 - 73 $ - 3 573 - 83,10%
Level 3: 4400 - 53 $ - 2 968 - 67,44%
Level 4: 4600 - 34 $ - 3 967 - 86,25%
Luxury : 1040 - 200 $ - 927 - 89,11%
Total Capacity :18740

Income

Home Games Left4
Average Attendance - %15 249 - 81,37%
Average Income per Game1 672 288 $
Year to Date Revenue61 874 640 $

Expense

Pro Players Total Salaries78 905 166 $
Farm Players Total Salaries1 690 000 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses75 484 095 $
Farm Year To Date Expenses2 131 821 $
Pro Salary Cap To Date74 353 179 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 689 150 $
Pro Remaining Season Days14
Pro Expenses Per Days545 273 $
Pro Estimated Expenses7 633 822 $
Farm Remaining Season Days7
Farm Expenses Per Days17 429 $
Farm Estimated Expenses122 003 $
Estimated Season Expenses7 755 825 $
Season Salary Cap78 905 166 $
Estimate Under Maximum Salary Cap of 85 000 000 $6 094 834 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 18 905 166 $
Current Bank Account(3 873 680 $)
Projected Bank Account(4 940 355 $)

Pro Players Salaries

Filip Forsberg 6 000 000 $ (3)
-Salary Remaining : 571 429 $
Ryan Nugent-Hopkins 6 000 000 $ (2)
-Salary Remaining : 571 429 $
Travis Zajac 5 750 000 $ (2)
-Salary Remaining : 547 619 $
Bo Horvat 5 500 000 $ (4)
-Salary Remaining : 523 810 $
Rasmus Ristolainen 5 400 000 $ (3)
-Salary Remaining : 514 286 $
Mika Zibanejad 5 350 000 $ (3)
-Salary Remaining : 509 524 $
Hampus Lindholm 5 250 000 $ (3)
-Salary Remaining : 500 000 $
Frederik Andersen 5 000 000 $ (2)
-Salary Remaining : 476 190 $
Elias Lindholm 4 850 000 $ (5)
-Salary Remaining : 461 905 $
Timo Meier 4 500 000 $ (1)
-Salary Remaining : 428 571 $
David Savard 4 250 000 $ (2)
-Salary Remaining : 404 762 $
Jakob Chychrun (Out of Payroll) 4 000 000 $ (1)
-Salary Remaining : 380 952 $
Tom Wilson 3 875 000 $ (1)
-Salary Remaining : 369 048 $
Brendan Gallagher 3 750 000 $ (2)
-Salary Remaining : 357 143 $
Cale Makar 2 854 166 $ (2)
-Salary Remaining : 271 825 $
Brandon Carlo 2 850 000 $ (2)
-Salary Remaining : 271 429 $
Artturi Lehkonen 2 400 000 $ (2)
-Salary Remaining : 228 571 $
Nate Thompson 1 875 000 $ (1)
-Salary Remaining : 178 571 $
Jonathan Quick 1 750 000 $ (4)
-Salary Remaining : 166 667 $
Craig Smith 925 000 $ (1)
-Salary Remaining : 88 095 $
Derek Grant 776 000 $ (1)
-Salary Remaining : 73 905 $
Total Pro Players21
Salary Commitment
Year 2020 : 82 905 166 $
Year 2021 : 66 954 166 $
Year 2022 : 34 100 000 $
Year 2023 : 12 100 000 $
Salary Average Commitment
Year 2020 : 73 405 166 $
Year 2021 : 57 454 166 $
Year 2022 : 34 100 000 $
Year 2023 : 12 100 000 $
Salary Cap with 1 Way Contract
Year 2020 : 82 905 166 $
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 : 12 500 $
Matt Benning 190 000 $ (1)
Salary Remaining : 9 500 $
Filip Zadina 177 500 $ (3)
Salary Remaining : 8 875 $
Mirco Mueller 140 000 $ (1)
Salary Remaining : 7 000 $
Henri Jokiharju 127 917 $ (2)
Salary Remaining : 6 396 $
Christian Djoos 125 000 $ (1)
Salary Remaining : 6 250 $
Mario Ferraro 113 750 $ (3)
Salary Remaining : 5 688 $
Madison Bowey 100 000 $ (1)
Salary Remaining : 5 000 $
Maxime Comtois 92 500 $ (2)
Salary Remaining : 4 625 $
Cale Fleury 88 333 $ (2)
Salary Remaining : 4 417 $
Trevor Moore 77 500 $ (2)
Salary Remaining : 3 875 $
Michael Dal Colle 70 000 $ (2)
Salary Remaining : 3 500 $
Pontus Aberg 70 000 $ (1)
Salary Remaining : 3 500 $
Oscar Dansk 67 500 $ (1)
Salary Remaining : 3 375 $
Total Farm Players14
Salary Commitment
Year 2020 : 1 690 000 $
Year 2021 : 997 500 $
Year 2022 : 291 250 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 690 000 $
Year 2021 : 997 500 $
Year 2022 : 291 250 $
Year 2023 : 0 $

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameRhum Arena
Level 1: 4000 - 100 $ - 3 699 - 92,49%
Level 2: 4000 - 65 $ - 3 852 - 96,30%
Level 3: 4000 - 35 $ - 3 894 - 97,35%
Level 4: 4000 - 25 $ - 3 952 - 98,81%
Luxury : 1000 - 200 $ - 900 - 90,04%
Total Capacity :17000

Income

Home Games Left4
Average Attendance - %16 298 - 95,87%
Average Income per Game1 532 703 $
Year to Date Revenue56 710 018 $

Expense

Pro Players Total Salaries78 650 500 $
Farm Players Total Salaries670 000 $
Coaches Total Salaries2 450 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses76 714 314 $
Farm Year To Date Expenses1 382 252 $
Pro Salary Cap To Date75 176 286 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 130 813 $
Pro Remaining Season Days14
Pro Expenses Per Days546 602 $
Pro Estimated Expenses7 652 428 $
Farm Remaining Season Days7
Farm Expenses Per Days10 143 $
Farm Estimated Expenses71 001 $
Estimated Season Expenses7 723 429 $
Season Salary Cap78 650 500 $
Estimate Under Maximum Salary Cap of 85 000 000 $6 349 500 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 18 650 500 $
Current Bank Account(11 386 548 $)
Projected Bank Account(12 979 164 $)

Pro Players Salaries

Oliver Ekman-Larsson 8 250 000 $ (8)
-Salary Remaining : 785 714 $
Ryan Johansen 8 000 000 $ (6)
-Salary Remaining : 761 905 $
Logan Couture 8 000 000 $ (8)
-Salary Remaining : 761 905 $
James Van Riemsdyk (Out of Payroll) 7 000 000 $ (4)
-Salary Remaining : 666 667 $
Ryan McDonagh 6 750 000 $ (7)
-Salary Remaining : 642 857 $
Mats Zuccarello 6 000 000 $ (5)
-Salary Remaining : 571 429 $
Jordan Eberle 5 500 000 $ (5)
-Salary Remaining : 523 810 $
Jonas Brodin 4 167 000 $ (2)
-Salary Remaining : 396 857 $
Matt Murray 3 750 000 $ (1)
-Salary Remaining : 357 143 $
Ben Chiarot 3 500 000 $ (3)
-Salary Remaining : 333 333 $
Ryan Dzingel 3 375 000 $ (2)
-Salary Remaining : 321 429 $
Eric Staal 3 250 000 $ (2)
-Salary Remaining : 309 524 $
Cam Fowler 3 121 000 $ (4)
-Salary Remaining : 297 238 $
Chris Tierney 2 937 500 $ (1)
-Salary Remaining : 279 762 $
Danton Heinen 2 800 000 $ (2)
-Salary Remaining : 266 667 $
Joe Thornton 1 800 000 $ (1)
-Salary Remaining : 171 429 $
Juuse Saros 1 500 000 $ (2)
-Salary Remaining : 142 857 $
Derick Brassard 1 200 000 $ (1)
-Salary Remaining : 114 286 $
Robert Hagg 1 150 000 $ (1)
-Salary Remaining : 109 524 $
Antti Raanta 1 000 000 $ (2)
-Salary Remaining : 95 238 $
Jason Spezza 1 000 000 $ (1)
-Salary Remaining : 95 238 $
Barclay Goodrow 925 000 $ (2)
-Salary Remaining : 88 095 $
Radim Simek 675 000 $ (1)
-Salary Remaining : 64 286 $
Total Pro Players23
Salary Commitment
Year 2020 : 85 650 500 $
Year 2021 : 73 138 000 $
Year 2022 : 56 121 000 $
Year 2023 : 52 621 000 $
Salary Average Commitment
Year 2020 : 81 483 500 $
Year 2021 : 68 971 000 $
Year 2022 : 56 121 000 $
Year 2023 : 52 621 000 $
Salary Cap with 1 Way Contract
Year 2020 : 85 650 500 $
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 : 10 750 $
Marcus Sorensen 150 000 $ (2)
Salary Remaining : 7 500 $
Darren Helm 85 000 $ (1)
Salary Remaining : 4 250 $
Riley Nash 75 000 $ (2)
Salary Remaining : 3 750 $
Michael Frolik 75 000 $ (1)
Salary Remaining : 3 750 $
Luke Schenn 70 000 $ (1)
Salary Remaining : 3 500 $
Total Farm Players6
Salary Commitment
Year 2020 : 670 000 $
Year 2021 : 440 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 670 000 $
Year 2021 : 440 000 $
Year 2022 : 0 $
Year 2023 : 0 $

LumberJacks

LumberJacks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameLe Poulailler
Level 1: 4000 - 100 $ - 3 753 - 93,81%
Level 2: 4000 - 75 $ - 3 103 - 77,57%
Level 3: 4000 - 50 $ - 3 438 - 85,95%
Level 4: 4000 - 35 $ - 3 294 - 82,34%
Luxury : 1000 - 200 $ - 906 - 90,59%
Total Capacity :17000

Income

Home Games Left4
Average Attendance - %14 493 - 85,25%
Average Income per Game1 603 722 $
Year to Date Revenue59 337 730 $

Expense

Pro Players Total Salaries85 326 750 $
Farm Players Total Salaries962 750 $
Coaches Total Salaries1 410 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses74 666 506 $
Farm Year To Date Expenses1 701 967 $
Pro Salary Cap To Date74 069 343 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 414 890 $
Pro Remaining Season Days14
Pro Expenses Per Days584 944 $
Pro Estimated Expenses8 189 216 $
Farm Remaining Season Days7
Farm Expenses Per Days12 234 $
Farm Estimated Expenses85 638 $
Estimated Season Expenses8 274 854 $
Season Salary Cap85 326 750 $
Estimate Under Maximum Salary Cap of 85 000 000 $-326 750 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 25 326 750 $
Current Bank Account(21 744 994 $)
Projected Bank Account(23 604 958 $)

Pro Players Salaries

Mark Stone 9 500 000 $ (8)
-Salary Remaining : 904 762 $
Sebastian Aho 8 459 000 $ (5)
-Salary Remaining : 805 619 $
Ryan O'reilly 7 500 000 $ (4)
-Salary Remaining : 714 286 $
William Karlsson 5 900 000 $ (8)
-Salary Remaining : 561 905 $
Gabriel Landeskog 5 571 000 $ (2)
-Salary Remaining : 530 571 $
Travis Konecny 5 500 000 $ (6)
-Salary Remaining : 523 810 $
Brady Skjei 5 250 000 $ (5)
-Salary Remaining : 500 000 $
Mike Hoffman 5 187 500 $ (1)
-Salary Remaining : 494 048 $
Devan Dubnyk 4 333 000 $ (2)
-Salary Remaining : 412 667 $
Alec Martinez 4 000 000 $ (2)
-Salary Remaining : 380 952 $
Jake Muzzin 4 000 000 $ (1)
-Salary Remaining : 380 952 $
Jakub Vrana 3 350 000 $ (2)
-Salary Remaining : 319 048 $
Brenden Dillon 3 270 000 $ (1)
-Salary Remaining : 311 429 $
Oliver Bjorkstrand 2 500 000 $ (2)
-Salary Remaining : 238 095 $
Joel Edmundson 2 325 000 $ (1)
-Salary Remaining : 221 429 $
Jake McCabe 2 137 500 $ (1)
-Salary Remaining : 203 571 $
Anthony Duclair 1 894 000 $ (1)
-Salary Remaining : 180 381 $
Rasmus Andersson 925 000 $ (1)
-Salary Remaining : 88 095 $
Travis Dermott 925 000 $ (1)
-Salary Remaining : 88 095 $
Laurent Brossoit 918 750 $ (1)
-Salary Remaining : 87 500 $
Frédérik Gauthier 675 000 $ (1)
-Salary Remaining : 64 286 $
Justin Abdelkader 656 000 $ (3)
-Salary Remaining : 62 476 $
Ryan Miller 550 000 $ (1)
-Salary Remaining : 52 381 $
Total Pro Players23
Salary Commitment
Year 2020 : 85 326 750 $
Year 2021 : 62 519 000 $
Year 2022 : 42 765 000 $
Year 2023 : 42 109 000 $
Salary Average Commitment
Year 2020 : 67 422 750 $
Year 2021 : 48 615 000 $
Year 2022 : 42 765 000 $
Year 2023 : 42 109 000 $
Salary Cap with 1 Way Contract
Year 2020 : 85 326 750 $
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 : 8 875 $
Josh Leivo 150 000 $ (1)
Salary Remaining : 7 500 $
Oskar Lindblom 113 750 $ (1)
Salary Remaining : 5 688 $
Brendan Lemieux 107 000 $ (1)
Salary Remaining : 5 350 $
Dmytro Timashov 89 167 $ (1)
Salary Remaining : 4 458 $
Victor Mete 87 000 $ (1)
Salary Remaining : 4 350 $
Samuel Blais 85 000 $ (1)
Salary Remaining : 4 250 $
Maxime Lajoie 83 333 $ (2)
Salary Remaining : 4 167 $
Mason Appleton (Out of Payroll) 75 833 $ (1)
Salary Remaining : 3 792 $
Nicolas Aube-Kubel 70 000 $ (1)
Salary Remaining : 3 500 $
Total Farm Players10
Salary Commitment
Year 2020 : 1 038 583 $
Year 2021 : 83 333 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 038 583 $
Year 2021 : 83 333 $
Year 2022 : 0 $
Year 2023 : 0 $

Mariners



Arena Capacity - Ticket Price
Attendance - %

Arena NameOcean Center
Level 1: 4000 - 100 $ - 3 773 - 94,32%
Level 2: 4000 - 72 $ - 3 629 - 90,73%
Level 3: 4000 - 50 $ - 3 500 - 87,50%
Level 4: 4000 - 35 $ - 3 423 - 85,58%
Luxury : 1000 - 200 $ - 921 - 92,05%
Total Capacity :17000

Income

Home Games Left4
Average Attendance - %15 246 - 89,68%
Average Income per Game1 669 964 $
Year to Date Revenue61 788 660 $

Expense

Pro Players Total Salaries80 259 857 $
Farm Players Total Salaries1 372 417 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses75 764 132 $
Farm Year To Date Expenses1 825 593 $
Pro Salary Cap To Date75 085 566 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 679 855 $
Pro Remaining Season Days14
Pro Expenses Per Days551 087 $
Pro Estimated Expenses7 715 218 $
Farm Remaining Season Days7
Farm Expenses Per Days13 732 $
Farm Estimated Expenses96 124 $
Estimated Season Expenses7 811 342 $
Season Salary Cap80 259 857 $
Estimate Under Maximum Salary Cap of 85 000 000 $4 740 143 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 20 259 857 $
Current Bank Account(11 784 692 $)
Projected Bank Account(12 916 179 $)

Pro Players Salaries

Auston Matthews 11 639 000 $ (5)
-Salary Remaining : 1 108 476 $
Ryan Getzlaf 8 250 000 $ (2)
-Salary Remaining : 785 714 $
Victor Hedman 7 875 000 $ (6)
-Salary Remaining : 750 000 $
Kevin Hayes 7 142 857 $ (7)
-Salary Remaining : 680 272 $
Matthew Tkachuk 7 000 000 $ (3)
-Salary Remaining : 666 667 $
Ivan Provorov 6 750 000 $ (6)
-Salary Remaining : 642 857 $
Tomas Hertl 5 625 000 $ (3)
-Salary Remaining : 535 714 $
Vincent Trocheck (1 Way Contract) 4 750 000 $ (3)
-Salary Remaining : 452 381 $
Deryk Engelland (Out of Payroll) 4 500 000 $ (1)
-Salary Remaining : 428 571 $
Travis Hamonic 3 857 000 $ (1)
-Salary Remaining : 367 333 $
Pierre-Luc Dubois 3 425 000 $ (1)
-Salary Remaining : 326 190 $
J.T. Compher 2 625 000 $ (1)
-Salary Remaining : 250 000 $
Scott Laughton 2 300 000 $ (2)
-Salary Remaining : 219 048 $
Anthony Beauvillier 2 100 000 $ (2)
-Salary Remaining : 200 000 $
Adam Fox 1 775 000 $ (3)
-Salary Remaining : 169 048 $
Zach Sanford 1 500 000 $ (2)
-Salary Remaining : 142 857 $
Alex Stalock 1 000 000 $ (2)
-Salary Remaining : 95 238 $
Carter Hart 925 000 $ (2)
-Salary Remaining : 88 095 $
Danny Dekeyser 621 000 $ (3)
-Salary Remaining : 59 143 $
Gaetan Haas 550 000 $ (1)
-Salary Remaining : 52 381 $
Jani Hakanpaa 550 000 $ (1)
-Salary Remaining : 52 381 $
Total Pro Players21
Salary Commitment
Year 2020 : 84 759 857 $
Year 2021 : 69 252 857 $
Year 2022 : 53 177 857 $
Year 2023 : 33 406 857 $
Salary Average Commitment
Year 2020 : 72 652 857 $
Year 2021 : 61 002 857 $
Year 2022 : 53 177 857 $
Year 2023 : 33 406 857 $
Salary Cap with 1 Way Contract
Year 2020 : 84 759 857 $
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 : 12 500 $
Calle Jarnkrok 200 000 $ (3)
Salary Remaining : 10 000 $
Adam Gaudette 149 167 $ (1)
Salary Remaining : 7 458 $
Brett Ritchie 131 250 $ (1)
Salary Remaining : 6 563 $
Anders Bjork 106 667 $ (1)
Salary Remaining : 5 333 $
Jimmy Howard 100 000 $ (1)
Salary Remaining : 5 000 $
Rasmus Asplund 92 500 $ (2)
Salary Remaining : 4 625 $
Sam Steel 92 500 $ (2)
Salary Remaining : 4 625 $
Brett Kulak (Out of Payroll) 75 000 $ (3)
Salary Remaining : 3 750 $
Philippe Myers 70 333 $ (1)
Salary Remaining : 3 517 $
Brendan Leipsic 70 000 $ (1)
Salary Remaining : 3 500 $
Karl Alzner (Out of Payroll) 55 600 $ (2)
Salary Remaining : 2 780 $
Miles Wood 55 000 $ (3)
Salary Remaining : 2 750 $
Jordan Gross 55 000 $ (1)
Salary Remaining : 2 750 $
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 $ - 3 624 - 88,39%
Level 2: 4100 - 74 $ - 3 068 - 74,83%
Level 3: 4100 - 54 $ - 2 866 - 69,91%
Level 4: 4100 - 34 $ - 3 539 - 86,32%
Luxury : 1000 - 198 $ - 925 - 92,54%
Total Capacity :17400

Income

Home Games Left4
Average Attendance - %14 022 - 80,59%
Average Income per Game1 575 683 $
Year to Date Revenue58 300 280 $

Expense

Pro Players Total Salaries81 538 999 $
Farm Players Total Salaries2 596 650 $
Coaches Total Salaries1 867 690 $
Luxury Taxe Total0 $
Pro Year To Date Expenses69 282 613 $
Farm Year To Date Expenses3 174 800 $
Pro Salary Cap To Date68 090 414 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 302 733 $
Pro Remaining Season Days14
Pro Expenses Per Days563 651 $
Pro Estimated Expenses7 891 114 $
Farm Remaining Season Days7
Farm Expenses Per Days22 476 $
Farm Estimated Expenses157 332 $
Estimated Season Expenses8 048 446 $
Season Salary Cap81 538 999 $
Estimate Under Maximum Salary Cap of 85 000 000 $3 461 001 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 21 538 999 $
Current Bank Account(11 631 148 $)
Projected Bank Account(13 376 861 $)

Pro Players Salaries

Aaron Ekblad 7 500 000 $ (6)
-Salary Remaining : 714 286 $
Connor Hellebuyck 6 166 666 $ (5)
-Salary Remaining : 587 302 $
Mark Scheifele 6 125 000 $ (5)
-Salary Remaining : 583 333 $
Alexander Edler 6 000 000 $ (2)
-Salary Remaining : 571 429 $
Aleksander Barkov 5 900 000 $ (3)
-Salary Remaining : 561 905 $
Jonathan Huberdeau 5 900 000 $ (4)
-Salary Remaining : 561 905 $
Zach Werenski 5 000 000 $ (3)
-Salary Remaining : 476 190 $
Morgan Rielly (Out of Payroll) 5 000 000 $ (3)
-Salary Remaining : 476 190 $
Josh Bailey 5 000 000 $ (5)
-Salary Remaining : 476 190 $
Charlie McAvoy 4 900 000 $ (3)
-Salary Remaining : 466 667 $
Sean Couturier 4 333 333 $ (3)
-Salary Remaining : 412 698 $
Kaapo Kakko 3 575 000 $ (3)
-Salary Remaining : 340 476 $
Dustin Brown 3 100 000 $ (2)
-Salary Remaining : 295 238 $
Ryan Strome 3 100 000 $ (1)
-Salary Remaining : 295 238 $
kevin Fiala 3 000 000 $ (2)
-Salary Remaining : 285 714 $
Wayne Simmonds 2 500 000 $ (1)
-Salary Remaining : 238 095 $
Vladislav Namestnikov (Out of Payroll) 2 000 000 $ (1)
-Salary Remaining : 190 476 $
Dominik Kubalik 1 775 000 $ (1)
-Salary Remaining : 169 048 $
Ivan Barbashev 1 475 000 $ (2)
-Salary Remaining : 140 476 $
Robby Fabbri 1 107 000 $ (1)
-Salary Remaining : 105 429 $
Josh Archibald 1 000 000 $ (1)
-Salary Remaining : 95 238 $
Filip Hronek 975 000 $ (2)
-Salary Remaining : 92 857 $
Chris Driedger 900 000 $ (2)
-Salary Remaining : 85 714 $
Ilya Lyubushkin 775 000 $ (1)
-Salary Remaining : 73 810 $
Mikko Koskinen 755 000 $ (1)
-Salary Remaining : 71 905 $
Carson Soucy 677 000 $ (1)
-Salary Remaining : 64 476 $
Total Pro Players26
Salary Commitment
Year 2020 : 88 538 999 $
Year 2021 : 74 849 999 $
Year 2022 : 59 399 999 $
Year 2023 : 30 691 666 $
Salary Average Commitment
Year 2020 : 88 538 998 $
Year 2021 : 74 849 998 $
Year 2022 : 59 399 998 $
Year 2023 : 30 691 666 $
Salary Cap with 1 Way Contract
Year 2020 : 88 538 999 $
Year 2021 : 74 849 999 $
Year 2022 : 59 399 999 $
Year 2023 : 30 691 666 $

Farm Players Salaries

Ryan Donato 190 000 $ (2)
Salary Remaining : 9 500 $
Nikolai Prokhorkin 177 500 $ (1)
Salary Remaining : 8 875 $
Tyson Jost 170 417 $ (1)
Salary Remaining : 8 521 $
Emil Bemstrom 163 333 $ (3)
Salary Remaining : 8 167 $
Lawson Crouse 160 300 $ (3)
Salary Remaining : 8 015 $
Andrew Ladd 160 000 $ (4)
Salary Remaining : 8 000 $
Sven Baertschi 140 000 $ (2)
Salary Remaining : 7 000 $
Jonas Johansson 120 000 $ (1)
Salary Remaining : 6 000 $
Milan Lucic 110 000 $ (2)
Salary Remaining : 5 500 $
Conor Sheary 98 700 $ (1)
Salary Remaining : 4 935 $
Brett Howden 92 500 $ (2)
Salary Remaining : 4 625 $
Filip Chlapik 92 500 $ (1)
Salary Remaining : 4 625 $
Jayce Hawryluk 92 500 $ (1)
Salary Remaining : 4 625 $
Malcolm Subban 85 000 $ (1)
Salary Remaining : 4 250 $
Travis Boyd 80 150 $ (1)
Salary Remaining : 4 008 $
Caleb Jones 80 000 $ (1)
Salary Remaining : 4 000 $
Mathieu Perreault 77 500 $ (2)
Salary Remaining : 3 875 $
Jujhar Khaira 77 500 $ (2)
Salary Remaining : 3 875 $
Karson Kuhlman 76 250 $ (1)
Salary Remaining : 3 813 $
Denis Malgin 75 000 $ (1)
Salary Remaining : 3 750 $
Dylan Gambrell 70 000 $ (2)
Salary Remaining : 3 500 $
Mike Amadio 70 000 $ (2)
Salary Remaining : 3 500 $
Adam Johnson 70 000 $ (1)
Salary Remaining : 3 500 $
Lucas Wallmark 67 500 $ (1)
Salary Remaining : 3 375 $
Total Farm Players24
Salary Commitment
Year 2020 : 2 596 650 $
Year 2021 : 1 311 133 $
Year 2022 : 483 633 $
Year 2023 : 160 000 $
Salary Average Commitment
Year 2020 : 2 596 650 $
Year 2021 : 1 311 133 $
Year 2022 : 483 633 $
Year 2023 : 160 000 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 4300 - 100 $ - 3 794 - 88,22%
Level 2: 4200 - 70 $ - 3 848 - 91,62%
Level 3: 4200 - 50 $ - 3 494 - 83,19%
Level 4: 4200 - 35 $ - 3 286 - 78,24%
Luxury : 1010 - 200 $ - 906 - 89,68%
Total Capacity :17910

Income

Home Games Left4
Average Attendance - %15 328 - 85,58%
Average Income per Game1 668 191 $
Year to Date Revenue61 723 076 $

Expense

Pro Players Total Salaries74 295 666 $
Farm Players Total Salaries1 850 517 $
Coaches Total Salaries1 561 500 $
Luxury Taxe Total0 $
Pro Year To Date Expenses69 708 714 $
Farm Year To Date Expenses2 617 068 $
Pro Salary Cap To Date69 007 510 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 672 765 $
Pro Remaining Season Days14
Pro Expenses Per Days510 685 $
Pro Estimated Expenses7 149 590 $
Farm Remaining Season Days7
Farm Expenses Per Days18 836 $
Farm Estimated Expenses131 852 $
Estimated Season Expenses7 281 442 $
Season Salary Cap74 295 666 $
Estimate Under Maximum Salary Cap of 85 000 000 $10 704 334 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 14 295 666 $
Current Bank Account(20 251 959 $)
Projected Bank Account(20 860 636 $)

Pro Players Salaries

David Pastrnak 6 666 666 $ (4)
-Salary Remaining : 634 921 $
Sean Monahan 6 375 000 $ (4)
-Salary Remaining : 607 143 $
Brent Seabrook 6 000 000 $ (1)
-Salary Remaining : 571 429 $
Jonathan Drouin 5 500 000 $ (4)
-Salary Remaining : 523 810 $
Nino Niederreiter 5 250 000 $ (3)
-Salary Remaining : 500 000 $
Shea Theodore 5 200 000 $ (6)
-Salary Remaining : 495 238 $
Alex Galchenyuk 4 900 000 $ (1)
-Salary Remaining : 466 667 $
Sami Vatanen 4 875 000 $ (1)
-Salary Remaining : 464 286 $
Jordan Binnington 4 400 000 $ (2)
-Salary Remaining : 419 048 $
John Klingberg 4 250 000 $ (3)
-Salary Remaining : 404 762 $
Mikkel Boedker 4 000 000 $ (1)
-Salary Remaining : 380 952 $
Andreas Johnsson 3 400 000 $ (4)
-Salary Remaining : 323 810 $
Nikita Zadorov 3 200 000 $ (1)
-Salary Remaining : 304 762 $
Matt Calvert 1 850 000 $ (2)
-Salary Remaining : 176 190 $
Luke Kunin 1 425 000 $ (1)
-Salary Remaining : 135 714 $
Matt Roy 1 300 000 $ (2)
-Salary Remaining : 123 810 $
William Carrier 999 000 $ (1)
-Salary Remaining : 95 143 $
Victor Olofsson (Out of Payroll) 925 000 $ (1)
-Salary Remaining : 88 095 $
Ilya Mikheyev 925 000 $ (1)
-Salary Remaining : 88 095 $
Alexandar Georgiev 925 000 $ (1)
-Salary Remaining : 88 095 $
Andrew Mangiapane 800 000 $ (1)
-Salary Remaining : 76 190 $
Chris Wagner 755 000 $ (1)
-Salary Remaining : 71 905 $
Justin Holl 750 000 $ (1)
-Salary Remaining : 71 429 $
Jonathan Bernier 550 000 $ (2)
-Salary Remaining : 52 381 $
Total Pro Players24
Salary Commitment
Year 2020 : 75 220 666 $
Year 2021 : 44 741 666 $
Year 2022 : 36 641 666 $
Year 2023 : 27 141 666 $
Salary Average Commitment
Year 2020 : 70 970 666 $
Year 2021 : 40 491 666 $
Year 2022 : 32 391 666 $
Year 2023 : 27 141 666 $
Salary Cap with 1 Way Contract
Year 2020 : 75 220 666 $
Year 2021 : 44 741 666 $
Year 2022 : 36 641 666 $
Year 2023 : 27 141 666 $

Farm Players Salaries

David Backes 250 000 $ (2)
Salary Remaining : 12 500 $
Josh Anderson 185 000 $ (1)
Salary Remaining : 9 250 $
Jake Virtanen 177 500 $ (1)
Salary Remaining : 8 875 $
Mike Reilly 150 000 $ (2)
Salary Remaining : 7 500 $
Jon Merrill 137 500 $ (1)
Salary Remaining : 6 875 $
Tage Thompson 113 750 $ (1)
Salary Remaining : 5 688 $
Antoine Roussel 107 600 $ (3)
Salary Remaining : 5 380 $
Adam Erne 105 000 $ (1)
Salary Remaining : 5 250 $
Dillon Dubé 94 167 $ (2)
Salary Remaining : 4 708 $
Nicolas Hague 92 500 $ (3)
Salary Remaining : 4 625 $
John Hayden 92 500 $ (1)
Salary Remaining : 4 625 $
Samuel Girard 92 500 $ (1)
Salary Remaining : 4 625 $
Pierre Engvall 92 500 $ (1)
Salary Remaining : 4 625 $
Calvin Pickard 80 000 $ (2)
Salary Remaining : 4 000 $
Nicolas Roy 80 000 $ (1)
Salary Remaining : 4 000 $
Total Farm Players15
Salary Commitment
Year 2020 : 1 850 517 $
Year 2021 : 774 267 $
Year 2022 : 200 100 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 850 517 $
Year 2021 : 774 267 $
Year 2022 : 200 100 $
Year 2023 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energie Center
Level 1: 4000 - 115 $ - 2 799 - 69,99%
Level 2: 4000 - 84 $ - 2 779 - 69,47%
Level 3: 4000 - 59 $ - 2 724 - 68,11%
Level 4: 4000 - 45 $ - 2 496 - 62,40%
Luxury : 1000 - 215 $ - 740 - 73,97%
Total Capacity :17000

Income

Home Games Left4
Average Attendance - %11 538 - 67,87%
Average Income per Game1 471 270 $
Year to Date Revenue54 436 991 $

Expense

Pro Players Total Salaries71 155 168 $
Farm Players Total Salaries1 132 500 $
Coaches Total Salaries1 850 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses70 152 638 $
Farm Year To Date Expenses1 832 286 $
Pro Salary Cap To Date69 157 399 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue5 885 080 $
Pro Remaining Season Days14
Pro Expenses Per Days491 532 $
Pro Estimated Expenses6 881 448 $
Farm Remaining Season Days7
Farm Expenses Per Days13 446 $
Farm Estimated Expenses94 122 $
Estimated Season Expenses6 975 570 $
Season Salary Cap71 155 168 $
Estimate Under Maximum Salary Cap of 85 000 000 $13 844 832 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 11 155 168 $
Current Bank Account(13 086 666 $)
Projected Bank Account(14 177 156 $)

Pro Players Salaries

Sidney Crosby (Out of Payroll) 8 700 000 $ (4)
-Salary Remaining : 828 571 $
William Nylander 7 000 001 $ (1)
-Salary Remaining : 666 667 $
Brock Boeser 5 875 000 $ (3)
-Salary Remaining : 559 524 $
Andy Greene 5 000 000 $ (1)
-Salary Remaining : 476 190 $
T.J. Brodie 4 650 000 $ (1)
-Salary Remaining : 442 857 $
Chris Kreider 4 625 000 $ (1)
-Salary Remaining : 440 476 $
Ian Cole 4 250 000 $ (2)
-Salary Remaining : 404 762 $
David Perron 4 000 000 $ (3)
-Salary Remaining : 380 952 $
Elias Pettersson 3 775 000 $ (2)
-Salary Remaining : 359 524 $
Igor Shesterkin 3 775 000 $ (2)
-Salary Remaining : 359 524 $
Jack Hughes 3 775 000 $ (3)
-Salary Remaining : 359 524 $
Miro Heiskanen 3 425 000 $ (2)
-Salary Remaining : 326 190 $
Kasperi Kapanen 3 200 000 $ (3)
-Salary Remaining : 304 762 $
Brandon Tanev 2 850 000 $ (4)
-Salary Remaining : 271 429 $
Ondrej Kase 2 600 000 $ (2)
-Salary Remaining : 247 619 $
Jesper Fast 1 850 000 $ (1)
-Salary Remaining : 176 190 $
John Marino 1 775 000 $ (2)
-Salary Remaining : 169 048 $
Quinn Hughes 1 604 167 $ (2)
-Salary Remaining : 152 778 $
Cody Ceci 1 351 000 $ (1)
-Salary Remaining : 128 667 $
Jared McCann 1 250 000 $ (1)
-Salary Remaining : 119 048 $
Tyler Ennis 1 100 000 $ (1)
-Salary Remaining : 104 762 $
Zach Aston-Reese 1 000 000 $ (2)
-Salary Remaining : 95 238 $
Tristan Jarry 925 000 $ (1)
-Salary Remaining : 88 095 $
Nic Dowd 750 000 $ (3)
-Salary Remaining : 71 429 $
Teddy Blueger 750 000 $ (2)
-Salary Remaining : 71 429 $
Total Pro Players25
Salary Commitment
Year 2020 : 79 855 168 $
Year 2021 : 52 104 167 $
Year 2022 : 29 150 000 $
Year 2023 : 11 550 000 $
Salary Average Commitment
Year 2020 : 66 505 168 $
Year 2021 : 43 404 167 $
Year 2022 : 20 450 000 $
Year 2023 : 2 850 000 $
Salary Cap with 1 Way Contract
Year 2020 : 79 855 168 $
Year 2021 : 52 104 167 $
Year 2022 : 29 150 000 $
Year 2023 : 11 550 000 $

Farm Players Salaries

Mike Matheson 250 000 $ (7)
Salary Remaining : 12 500 $
Pavel Zacha 225 000 $ (3)
Salary Remaining : 11 250 $
Evan Rodrigues 200 000 $ (1)
Salary Remaining : 10 000 $
Mark Jankowski 167 500 $ (1)
Salary Remaining : 8 375 $
Casey DeSmith 125 000 $ (3)
Salary Remaining : 6 250 $
Keith Kinkaid 55 000 $ (1)
Salary Remaining : 2 750 $
Mike Green 55 000 $ (1)
Salary Remaining : 2 750 $
Jan Rutta 55 000 $ (1)
Salary Remaining : 2 750 $
Total Farm Players8
Salary Commitment
Year 2020 : 1 132 500 $
Year 2021 : 600 000 $
Year 2022 : 600 000 $
Year 2023 : 250 000 $
Salary Average Commitment
Year 2020 : 1 132 500 $
Year 2021 : 600 000 $
Year 2022 : 600 000 $
Year 2023 : 250 000 $

Pirates



Arena Capacity - Ticket Price
Attendance - %

Arena NameSpectrum
Level 1: 4000 - 95 $ - 3 834 - 95,84%
Level 2: 4000 - 75 $ - 3 081 - 77,03%
Level 3: 4000 - 50 $ - 3 447 - 86,19%
Level 4: 4000 - 35 $ - 3 296 - 82,39%
Luxury : 1000 - 200 $ - 905 - 90,51%
Total Capacity :17000

Income

Home Games Left4
Average Attendance - %14 563 - 85,66%
Average Income per Game1 585 385 $
Year to Date Revenue58 659 258 $

Expense

Pro Players Total Salaries80 505 333 $
Farm Players Total Salaries863 793 $
Coaches Total Salaries1 450 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses72 829 834 $
Farm Year To Date Expenses1 614 731 $
Pro Salary Cap To Date72 332 218 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 341 541 $
Pro Remaining Season Days14
Pro Expenses Per Days551 397 $
Pro Estimated Expenses7 719 558 $
Farm Remaining Season Days7
Farm Expenses Per Days12 599 $
Farm Estimated Expenses88 193 $
Estimated Season Expenses7 807 751 $
Season Salary Cap80 505 333 $
Estimate Under Maximum Salary Cap of 85 000 000 $4 494 667 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 20 505 333 $
Current Bank Account(35 620 619 $)
Projected Bank Account(37 086 829 $)

Pro Players Salaries

Alexander Radulov 10 400 000 $ (3)
-Salary Remaining : 990 476 $
Phil Kessel 8 000 000 $ (3)
-Salary Remaining : 761 905 $
Tyler Bozak 5 000 000 $ (2)
-Salary Remaining : 476 190 $
Tyler Johnson 5 000 000 $ (5)
-Salary Remaining : 476 190 $
Artem Anisimov 4 550 000 $ (2)
-Salary Remaining : 433 333 $
Marcus Johansson 4 500 000 $ (2)
-Salary Remaining : 428 571 $
Adam Larsson 4 167 000 $ (2)
-Salary Remaining : 396 857 $
Josh Manson 4 100 000 $ (3)
-Salary Remaining : 390 476 $
Noah Hanifin 3 712 500 $ (1)
-Salary Remaining : 353 571 $
Colin White 3 562 500 $ (1)
-Salary Remaining : 339 286 $
Jake Gardiner 3 250 000 $ (3)
-Salary Remaining : 309 524 $
Ben Hutton 2 800 000 $ (1)
-Salary Remaining : 266 667 $
David Rittich 2 750 000 $ (2)
-Salary Remaining : 261 905 $
Mark Pysyk 2 733 333 $ (1)
-Salary Remaining : 260 317 $
Corey Perry 2 500 000 $ (1)
-Salary Remaining : 238 095 $
Matt Nieto 2 500 000 $ (1)
-Salary Remaining : 238 095 $
Patrik Nemeth 2 250 000 $ (1)
-Salary Remaining : 214 286 $
Paul Byron 1 905 000 $ (4)
-Salary Remaining : 181 429 $
Braydon Coburn 1 800 000 $ (2)
-Salary Remaining : 171 429 $
Joel Farabee 1 425 000 $ (3)
-Salary Remaining : 135 714 $
Kevin Labanc 1 000 000 $ (1)
-Salary Remaining : 95 238 $
Tucker Poolman 775 000 $ (2)
-Salary Remaining : 73 810 $
Joakim Ryan 725 000 $ (1)
-Salary Remaining : 69 048 $
Carl Gunnarsson 550 000 $ (2)
-Salary Remaining : 52 381 $
Carter Hutton 550 000 $ (2)
-Salary Remaining : 52 381 $
Total Pro Players25
Salary Commitment
Year 2020 : 80 505 333 $
Year 2021 : 58 722 000 $
Year 2022 : 34 080 000 $
Year 2023 : 6 905 000 $
Salary Average Commitment
Year 2020 : 68 338 333 $
Year 2021 : 46 555 000 $
Year 2022 : 26 080 000 $
Year 2023 : 6 905 000 $
Salary Cap with 1 Way Contract
Year 2020 : 80 505 333 $
Year 2021 : 58 722 000 $
Year 2022 : 34 080 000 $
Year 2023 : 6 905 000 $

Farm Players Salaries

Tobias Rieder 222 500 $ (1)
Salary Remaining : 11 125 $
Casey Mittelstadt 149 167 $ (1)
Salary Remaining : 7 458 $
Loui Eriksson 125 001 $ (3)
Salary Remaining : 6 250 $
Christian Fischer 113 750 $ (1)
Salary Remaining : 5 688 $
Jansen Harkins 92 500 $ (1)
Salary Remaining : 4 625 $
Phil Varone 90 000 $ (1)
Salary Remaining : 4 500 $
Samuel Montembeault 70 875 $ (1)
Salary Remaining : 3 544 $
Total Farm Players7
Salary Commitment
Year 2020 : 863 793 $
Year 2021 : 125 001 $
Year 2022 : 125 001 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 863 793 $
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 $ - 3 716 - 88,47%
Level 2: 4000 - 75 $ - 3 146 - 78,65%
Level 3: 4200 - 50 $ - 3 505 - 83,45%
Level 4: 4000 - 35 $ - 3 294 - 82,35%
Luxury : 1010 - 200 $ - 915 - 90,59%
Total Capacity :17410

Income

Home Games Left4
Average Attendance - %14 576 - 83,72%
Average Income per Game1 610 804 $
Year to Date Revenue59 599 763 $

Expense

Pro Players Total Salaries79 151 625 $
Farm Players Total Salaries1 456 161 $
Coaches Total Salaries1 355 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses69 047 341 $
Farm Year To Date Expenses2 144 833 $
Pro Salary Cap To Date68 368 775 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 443 218 $
Pro Remaining Season Days14
Pro Expenses Per Days543 548 $
Pro Estimated Expenses7 609 672 $
Farm Remaining Season Days7
Farm Expenses Per Days14 723 $
Farm Estimated Expenses103 061 $
Estimated Season Expenses7 712 733 $
Season Salary Cap79 151 625 $
Estimate Under Maximum Salary Cap of 85 000 000 $5 848 375 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 19 151 625 $
Current Bank Account(38 229 193 $)
Projected Bank Account(39 498 708 $)

Pro Players Salaries

P.K. Subban 9 000 000 $ (3)
-Salary Remaining : 857 143 $
Anders Lee 7 000 000 $ (7)
-Salary Remaining : 666 667 $
Brandon Saad 6 000 000 $ (2)
-Salary Remaining : 571 429 $
Alex Tuch 4 750 000 $ (7)
-Salary Remaining : 452 381 $
Calvin De Haan 4 550 000 $ (3)
-Salary Remaining : 433 333 $
Nick Schmaltz 4 387 500 $ (1)
-Salary Remaining : 417 857 $
Tanner Pearson 3 750 000 $ (2)
-Salary Remaining : 357 143 $
Will Butcher 3 733 333 $ (3)
-Salary Remaining : 355 556 $
Kirby Dach 3 425 000 $ (3)
-Salary Remaining : 326 190 $
Brandon Montour 3 387 500 $ (1)
-Salary Remaining : 322 619 $
Charlie Coyle 3 200 000 $ (1)
-Salary Remaining : 304 762 $
Darnell Nurse 3 200 000 $ (1)
-Salary Remaining : 304 762 $
Olli Maatta 3 062 500 $ (1)
-Salary Remaining : 291 667 $
Gustav Nyquist 2 885 000 $ (3)
-Salary Remaining : 274 762 $
Anton Khudobin 2 500 000 $ (1)
-Salary Remaining : 238 095 $
Anders Nilsson 2 385 792 $ (1)
-Salary Remaining : 227 218 $
James Reimer 2 100 000 $ (2)
-Salary Remaining : 200 000 $
Zack Kassian 1 950 000 $ (1)
-Salary Remaining : 185 714 $
Adam Boqvist 1 775 000 $ (3)
-Salary Remaining : 169 048 $
Andrew Copp 1 710 000 $ (1)
-Salary Remaining : 162 857 $
Mathew Barzal 1 325 000 $ (1)
-Salary Remaining : 126 190 $
Brendan Guhle 925 000 $ (1)
-Salary Remaining : 88 095 $
Anthony Cirelli 925 000 $ (1)
-Salary Remaining : 88 095 $
Jack Campbell 675 000 $ (1)
-Salary Remaining : 64 286 $
Trevor Daley 550 000 $ (1)
-Salary Remaining : 52 381 $
Total Pro Players25
Salary Commitment
Year 2020 : 79 151 625 $
Year 2021 : 48 968 333 $
Year 2022 : 37 118 333 $
Year 2023 : 11 750 000 $
Salary Average Commitment
Year 2020 : 69 951 625 $
Year 2021 : 42 968 333 $
Year 2022 : 37 118 333 $
Year 2023 : 11 750 000 $
Salary Cap with 1 Way Contract
Year 2020 : 79 151 625 $
Year 2021 : 48 968 333 $
Year 2022 : 37 118 333 $
Year 2023 : 11 750 000 $

Farm Players Salaries

Colton Sissons 214 286 $ (1)
Salary Remaining : 10 714 $
Brandon Manning 200 000 $ (1)
Salary Remaining : 10 000 $
Michael Hutchinson 185 000 $ (1)
Salary Remaining : 9 250 $
Devin Shore 172 500 $ (1)
Salary Remaining : 8 625 $
Drake Caggiula 150 000 $ (1)
Salary Remaining : 7 500 $
Martin Necas 146 250 $ (3)
Salary Remaining : 7 313 $
Libor Hajek 92 500 $ (2)
Salary Remaining : 4 625 $
Alexandre Texier 92 500 $ (2)
Salary Remaining : 4 625 $
Greg Mckegg 75 000 $ (1)
Salary Remaining : 3 750 $
Jean-Francois Berube 70 000 $ (1)
Salary Remaining : 3 500 $
Nic Petan 58 125 $ (1)
Salary Remaining : 2 906 $
Total Farm Players11
Salary Commitment
Year 2020 : 1 456 161 $
Year 2021 : 331 250 $
Year 2022 : 146 250 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 456 161 $
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 $ - 3 762 - 89,57%
Level 2: 4200 - 75 $ - 3 061 - 72,88%
Level 3: 4200 - 50 $ - 3 436 - 81,80%
Level 4: 4700 - 35 $ - 3 251 - 69,17%
Luxury : 1130 - 200 $ - 894 - 79,11%
Total Capacity :18430

Income

Home Games Left4
Average Attendance - %14 403 - 78,15%
Average Income per Game1 594 452 $
Year to Date Revenue58 994 725 $

Expense

Pro Players Total Salaries83 599 357 $
Farm Players Total Salaries1 386 180 $
Coaches Total Salaries2 020 100 $
Luxury Taxe Total0 $
Pro Year To Date Expenses73 797 046 $
Farm Year To Date Expenses1 489 863 $
Pro Salary Cap To Date72 472 387 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 377 808 $
Pro Remaining Season Days14
Pro Expenses Per Days578 663 $
Pro Estimated Expenses8 101 282 $
Farm Remaining Season Days7
Farm Expenses Per Days13 873 $
Farm Estimated Expenses97 111 $
Estimated Season Expenses8 198 393 $
Season Salary Cap83 599 357 $
Estimate Under Maximum Salary Cap of 85 000 000 $1 400 643 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 23 599 357 $
Current Bank Account(16 021 532 $)
Projected Bank Account(17 842 117 $)

Pro Players Salaries

Artemi Panarin 11 642 860 $ (7)
-Salary Remaining : 1 108 844 $
Leon Draisaitl 8 500 000 $ (6)
-Salary Remaining : 809 524 $
John Carlson 8 000 000 $ (7)
-Salary Remaining : 761 905 $
Nicklas Backstrom 6 700 000 $ (1)
-Salary Remaining : 638 095 $
Nathan Mackinnon 6 300 000 $ (4)
-Salary Remaining : 600 000 $
Dylan Larkin 6 100 000 $ (4)
-Salary Remaining : 580 952 $
Nick Foligno 5 500 000 $ (2)
-Salary Remaining : 523 810 $
Patric Hornqvist 4 500 000 $ (4)
-Salary Remaining : 428 571 $
Roman Josi 4 000 000 $ (1)
-Salary Remaining : 380 952 $
Rasmus Dahlin 3 775 000 $ (2)
-Salary Remaining : 359 524 $
Brady Tkachuk 3 425 000 $ (2)
-Salary Remaining : 326 190 $
Christian Dvorak 3 337 500 $ (1)
-Salary Remaining : 317 857 $
Sergei Bobrovsky 2 500 000 $ (3)
-Salary Remaining : 238 095 $
Ron Hainsey 2 000 000 $ (1)
-Salary Remaining : 190 476 $
Ilya samsonov 1 475 000 $ (2)
-Salary Remaining : 140 476 $
Thomas Chabot 1 285 000 $ (1)
-Salary Remaining : 122 381 $
Jeff Carter 1 100 000 $ (3)
-Salary Remaining : 104 762 $
Marc Staal 997 000 $ (2)
-Salary Remaining : 94 952 $
Mike Smith 856 000 $ (1)
-Salary Remaining : 81 524 $
Conor Garland 850 000 $ (2)
-Salary Remaining : 80 952 $
Kyle Turris 756 000 $ (5)
-Salary Remaining : 72 000 $
Total Pro Players21
Salary Commitment
Year 2020 : 83 599 357 $
Year 2021 : 65 420 857 $
Year 2022 : 49 398 857 $
Year 2023 : 45 798 857 $
Salary Average Commitment
Year 2020 : 67 399 357 $
Year 2021 : 59 920 857 $
Year 2022 : 49 398 857 $
Year 2023 : 45 798 857 $
Salary Cap with 1 Way Contract
Year 2020 : 83 599 357 $
Year 2021 : 65 420 857 $
Year 2022 : 49 398 857 $
Year 2023 : 45 798 857 $

Farm Players Salaries

Dmitry Kulikov 250 000 $ (1)
Salary Remaining : 12 500 $
Nathan Beaulieu 240 000 $ (1)
Salary Remaining : 12 000 $
Cody Glass 177 500 $ (3)
Salary Remaining : 8 875 $
Noah Dobson (Out of Payroll) 146 250 $ (3)
Salary Remaining : 7 313 $
Erik Brannstrom 137 500 $ (3)
Salary Remaining : 6 875 $
Oliver Kylington 92 500 $ (1)
Salary Remaining : 4 625 $
Mitchell Stephens 92 500 $ (1)
Salary Remaining : 4 625 $
Sonny Milano 87 413 $ (1)
Salary Remaining : 4 371 $
Ethan Bear 72 167 $ (1)
Salary Remaining : 3 608 $
Melker Karlsson 66 000 $ (1)
Salary Remaining : 3 300 $
Frans Nielsen 60 000 $ (3)
Salary Remaining : 3 000 $
Andrej Sekera 55 600 $ (2)
Salary Remaining : 2 780 $
Dan Hamhuis 55 000 $ (1)
Salary Remaining : 2 750 $
Total Farm Players13
Salary Commitment
Year 2020 : 1 532 429 $
Year 2021 : 576 850 $
Year 2022 : 521 250 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 532 429 $
Year 2021 : 576 850 $
Year 2022 : 521 250 $
Year 2023 : 0 $

Stallions



Arena Capacity - Ticket Price
Attendance - %

Arena NameDoctor Pepper Center
Level 1: 4000 - 100 $ - 3 724 - 93,11%
Level 2: 4000 - 72 $ - 3 892 - 97,30%
Level 3: 4000 - 50 $ - 3 480 - 87,00%
Level 4: 4000 - 32 $ - 3 927 - 98,17%
Luxury : 1000 - 180 $ - 975 - 97,49%
Total Capacity :17000

Income

Home Games Left4
Average Attendance - %15 998 - 94,11%
Average Income per Game1 680 408 $
Year to Date Revenue62 175 089 $

Expense

Pro Players Total Salaries73 750 833 $
Farm Players Total Salaries767 500 $
Coaches Total Salaries1 630 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses75 964 563 $
Farm Year To Date Expenses1 627 422 $
Pro Salary Cap To Date75 285 988 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 721 631 $
Pro Remaining Season Days14
Pro Expenses Per Days506 808 $
Pro Estimated Expenses7 095 312 $
Farm Remaining Season Days7
Farm Expenses Per Days11 768 $
Farm Estimated Expenses82 376 $
Estimated Season Expenses7 177 688 $
Season Salary Cap73 750 833 $
Estimate Under Maximum Salary Cap of 85 000 000 $11 249 167 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 13 750 833 $
Current Bank Account(58 032 367 $)
Projected Bank Account(58 488 424 $)

Pro Players Salaries

Evgeny Kuznetsov 7 800 000 $ (6)
-Salary Remaining : 742 857 $
David Krejci 7 250 000 $ (2)
-Salary Remaining : 690 476 $
Max Pacioretty 7 000 000 $ (4)
-Salary Remaining : 666 667 $
Evander Kane 7 000 000 $ (6)
-Salary Remaining : 666 667 $
Tyler Myers 6 000 000 $ (5)
-Salary Remaining : 571 429 $
Erik Johnson 6 000 000 $ (4)
-Salary Remaining : 571 429 $
Nate Schmidt (Out of Payroll) 5 950 000 $ (6)
-Salary Remaining : 566 667 $
Torey Krug 5 250 000 $ (1)
-Salary Remaining : 500 000 $
Viktor Arvidsson 4 250 000 $ (5)
-Salary Remaining : 404 762 $
Brian Dumoulin 4 100 000 $ (4)
-Salary Remaining : 390 476 $
Dominik Kahun 3 775 000 $ (1)
-Salary Remaining : 359 524 $
Andrei Vasilevskiy 3 500 000 $ (1)
-Salary Remaining : 333 333 $
Thomas Greiss 2 775 500 $ (1)
-Salary Remaining : 264 333 $
Oskar Sundqvist 2 750 000 $ (4)
-Salary Remaining : 261 905 $
Richard Panik 2 750 000 $ (4)
-Salary Remaining : 261 905 $
Alexander Kerfoot 2 625 000 $ (1)
-Salary Remaining : 250 000 $
Frank Vatrano 2 533 333 $ (3)
-Salary Remaining : 241 270 $
Nick Jensen 1 917 000 $ (4)
-Salary Remaining : 182 571 $
MacKenzie Weegar 1 200 000 $ (1)
-Salary Remaining : 114 286 $
Nicolas Deslauriers 950 000 $ (1)
-Salary Remaining : 90 476 $
Anton Forsberg 775 000 $ (1)
-Salary Remaining : 73 810 $
Bobby Ryan 550 000 $ (3)
-Salary Remaining : 52 381 $
Total Pro Players22
Salary Commitment
Year 2020 : 86 700 833 $
Year 2021 : 65 850 333 $
Year 2022 : 58 600 333 $
Year 2023 : 55 517 000 $
Salary Average Commitment
Year 2020 : 79 450 833 $
Year 2021 : 58 600 333 $
Year 2022 : 58 600 333 $
Year 2023 : 55 517 000 $
Salary Cap with 1 Way Contract
Year 2020 : 86 700 833 $
Year 2021 : 65 850 333 $
Year 2022 : 58 600 333 $
Year 2023 : 55 517 000 $

Farm Players Salaries

Kevan Miller 250 000 $ (1)
Salary Remaining : 12 500 $
Taro Hirose 135 000 $ (1)
Salary Remaining : 6 750 $
Colton Sceviour 120 000 $ (2)
Salary Remaining : 6 000 $
Derek Forbort 110 000 $ (1)
Salary Remaining : 5 500 $
Christian Folin 85 000 $ (1)
Salary Remaining : 4 250 $
Matt Irwin 67 500 $ (1)
Salary Remaining : 3 375 $
Total Farm Players6
Salary Commitment
Year 2020 : 767 500 $
Year 2021 : 120 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 767 500 $
Year 2021 : 120 000 $
Year 2022 : 0 $
Year 2023 : 0 $

Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 4000 - 100 $ - 3 748 - 93,70%
Level 2: 4000 - 73 $ - 3 689 - 92,22%
Level 3: 4000 - 50 $ - 3 399 - 84,98%
Level 4: 4000 - 35 $ - 3 362 - 84,04%
Luxury : 1000 - 200 $ - 911 - 91,09%
Total Capacity :17000

Income

Home Games Left3
Average Attendance - %15 109 - 88,88%
Average Income per Game1 659 702 $
Year to Date Revenue63 068 667 $

Expense

Pro Players Total Salaries80 993 583 $
Farm Players Total Salaries971 233 $
Coaches Total Salaries1 650 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses68 677 802 $
Farm Year To Date Expenses1 735 872 $
Pro Salary Cap To Date67 931 327 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 979 105 $
Pro Remaining Season Days14
Pro Expenses Per Days556 589 $
Pro Estimated Expenses7 792 246 $
Farm Remaining Season Days7
Farm Expenses Per Days12 830 $
Farm Estimated Expenses89 810 $
Estimated Season Expenses7 882 056 $
Season Salary Cap80 993 583 $
Estimate Under Maximum Salary Cap of 85 000 000 $4 006 417 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 20 993 583 $
Current Bank Account15 498 795 $
Projected Bank Account12 595 844 $

Pro Players Salaries

Paul Stastny 7 500 000 $ (2)
-Salary Remaining : 714 286 $
Mark Giordano 6 750 000 $ (3)
-Salary Remaining : 642 857 $
Alex Pietrangelo 6 500 000 $ (1)
-Salary Remaining : 619 048 $
Ryan Ellis 6 250 000 $ (8)
-Salary Remaining : 595 238 $
Mikael Backlund 5 500 000 $ (2)
-Salary Remaining : 523 810 $
Tyson Barrie 5 500 000 $ (1)
-Salary Remaining : 523 810 $
Semyon Varlamov 5 000 000 $ (4)
-Salary Remaining : 476 190 $
Kyle Palmieri 4 650 000 $ (2)
-Salary Remaining : 442 857 $
Alex Killorn 4 450 000 $ (4)
-Salary Remaining : 423 810 $
Nico Hischier 3 775 000 $ (1)
-Salary Remaining : 359 524 $
Jesperi Kotkaniemi 3 425 000 $ (2)
-Salary Remaining : 326 190 $
Ilya Kovalchuk 3 000 000 $ (2)
-Salary Remaining : 285 714 $
Jakob Silfverberg 2 500 000 $ (5)
-Salary Remaining : 238 095 $
Tyler Toffoli 2 330 000 $ (1)
-Salary Remaining : 221 905 $
Radek Faksa 2 200 000 $ (1)
-Salary Remaining : 209 524 $
Blake Coleman 1 800 000 $ (2)
-Salary Remaining : 171 429 $
Luke Glendening 1 800 000 $ (2)
-Salary Remaining : 171 429 $
Clayton Keller 1 673 333 $ (1)
-Salary Remaining : 159 365 $
Scott Mayfield 1 450 000 $ (4)
-Salary Remaining : 138 095 $
Pavel Francouz 1 125 500 $ (1)
-Salary Remaining : 107 190 $
Jay Bouwmeester 901 000 $ (1)
-Salary Remaining : 85 810 $
Dylan DeMelo 859 000 $ (1)
-Salary Remaining : 81 810 $
Adin Hill 708 750 $ (1)
-Salary Remaining : 67 500 $
Mikko Koivu 696 000 $ (1)
-Salary Remaining : 66 286 $
Johnny Boychuk 650 000 $ (1)
-Salary Remaining : 61 905 $
Total Pro Players25
Salary Commitment
Year 2020 : 80 993 583 $
Year 2021 : 54 075 000 $
Year 2022 : 26 400 000 $
Year 2023 : 19 650 000 $
Salary Average Commitment
Year 2020 : 74 493 583 $
Year 2021 : 54 075 000 $
Year 2022 : 26 400 000 $
Year 2023 : 19 650 000 $
Salary Cap with 1 Way Contract
Year 2020 : 80 993 583 $
Year 2021 : 54 075 000 $
Year 2022 : 26 400 000 $
Year 2023 : 19 650 000 $

Farm Players Salaries

Mattias Janmark 230 000 $ (1)
Salary Remaining : 11 500 $
Scott Harrington 163 333 $ (3)
Salary Remaining : 8 167 $
Connor Carrick 150 000 $ (2)
Salary Remaining : 7 500 $
Vinnie Hinostroza 106 700 $ (1)
Salary Remaining : 5 335 $
Michal Kempny 100 000 $ (3)
Salary Remaining : 5 000 $
Dominik Simon 92 500 $ (1)
Salary Remaining : 4 625 $
Devon Toews 70 000 $ (1)
Salary Remaining : 3 500 $
Dale Weise 58 700 $ (1)
Salary Remaining : 2 935 $
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 $ - 3 914 - 93,18%
Level 2: 4000 - 60 $ - 3 891 - 97,27%
Level 3: 4000 - 41 $ - 3 911 - 97,78%
Level 4: 4000 - 30 $ - 3 940 - 98,49%
Luxury : 1000 - 195 $ - 976 - 97,64%
Total Capacity :17200

Income

Home Games Left5
Average Attendance - %16 632 - 96,70%
Average Income per Game1 600 527 $
Year to Date Revenue57 618 983 $

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 Expenses74 917 541 $
Farm Year To Date Expenses1 969 250 $
Pro Salary Cap To Date74 238 975 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 002 637 $
Pro Remaining Season Days14
Pro Expenses Per Days572 099 $
Pro Estimated Expenses8 009 386 $
Farm Remaining Season Days7
Farm Expenses Per Days15 597 $
Farm Estimated Expenses109 179 $
Estimated Season Expenses8 118 565 $
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(18 900 009 $)
Projected Bank Account(19 015 937 $)

Pro Players Salaries

Kyle Connor 7 142 857 $ (7)
-Salary Remaining : 680 272 $
Patrice Bergeron 6 875 000 $ (3)
-Salary Remaining : 654 762 $
Brayden Point 6 750 000 $ (3)
-Salary Remaining : 642 857 $
Jake Guentzel 6 000 000 $ (5)
-Salary Remaining : 571 429 $
T.J. Oshie 5 750 000 $ (6)
-Salary Remaining : 547 619 $
Colton Parayko 5 500 000 $ (3)
-Salary Remaining : 523 810 $
Jaden Schwartz 5 350 000 $ (2)
-Salary Remaining : 509 524 $
Jaccob Slavin 5 300 000 $ (6)
-Salary Remaining : 504 762 $
Ben Bishop 4 916 666 $ (4)
-Salary Remaining : 468 254 $
Jack Johnson 4 357 000 $ (4)
-Salary Remaining : 414 952 $
Esa Lindell 4 350 000 $ (1)
-Salary Remaining : 414 286 $
Cam Atkinson 3 520 000 $ (5)
-Salary Remaining : 335 238 $
Casey Cizikas 3 350 000 $ (2)
-Salary Remaining : 319 048 $
Pavel Buchnevich 3 250 000 $ (2)
-Salary Remaining : 309 524 $
Jean-Gabriel Pageau 3 100 000 $ (1)
-Salary Remaining : 295 238 $
Travis Sanheim 2 437 500 $ (1)
-Salary Remaining : 232 143 $
Nick Suzuki 1 387 500 $ (3)
-Salary Remaining : 132 143 $
Joonas Korpisalo 1 150 000 $ (1)
-Salary Remaining : 109 524 $
Connor Murphy 1 087 000 $ (3)
-Salary Remaining : 103 524 $
Roope Hintz 925 000 $ (1)
-Salary Remaining : 88 095 $
Valeri Nichushkin 850 000 $ (1)
-Salary Remaining : 80 952 $
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 : 12 500 $
Micheal Ferland 250 000 $ (3)
Salary Remaining : 12 500 $
Erik Gustafsson 250 000 $ (1)
Salary Remaining : 12 500 $
Ryan Poehling 149 167 $ (2)
Salary Remaining : 7 458 $
Xavier Ouellet 125 000 $ (1)
Salary Remaining : 6 250 $
Trevor Lewis 120 000 $ (1)
Salary Remaining : 6 000 $
Jesper Bratt 82 500 $ (1)
Salary Remaining : 4 125 $
Tanner Kero 76 250 $ (2)
Salary Remaining : 3 813 $
Nick Shore 75 000 $ (1)
Salary Remaining : 3 750 $
Cory Schneider (Out of Payroll) 55 600 $ (3)
Salary Remaining : 2 780 $
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 $ - 3 836 - 95,89%
Level 2: 4000 - 75 $ - 3 078 - 76,95%
Level 3: 4000 - 51 $ - 3 098 - 77,45%
Level 4: 4000 - 35 $ - 3 250 - 81,25%
Luxury : 1000 - 200 $ - 903 - 90,25%
Total Capacity :17000

Income

Home Games Left4
Average Attendance - %14 164 - 83,32%
Average Income per Game1 532 179 $
Year to Date Revenue56 690 609 $

Expense

Pro Players Total Salaries72 625 333 $
Farm Players Total Salaries762 078 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses75 952 780 $
Farm Year To Date Expenses1 803 027 $
Pro Salary Cap To Date75 455 125 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 128 714 $
Pro Remaining Season Days14
Pro Expenses Per Days497 791 $
Pro Estimated Expenses6 969 074 $
Farm Remaining Season Days7
Farm Expenses Per Days10 801 $
Farm Estimated Expenses75 607 $
Estimated Season Expenses7 044 681 $
Season Salary Cap72 625 333 $
Estimate Under Maximum Salary Cap of 85 000 000 $12 374 667 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 12 625 333 $
Current Bank Account(11 315 198 $)
Projected Bank Account(12 231 165 $)

Pro Players Salaries

Tyler Seguin 9 850 000 $ (8)
-Salary Remaining : 938 095 $
Erik Karlsson 9 825 000 $ (2)
-Salary Remaining : 935 714 $
Matt Duchene 9 825 000 $ (2)
-Salary Remaining : 935 714 $
Evgenii Dadonov 8 700 000 $ (1)
-Salary Remaining : 828 571 $
Seth Jones (Out of Payroll) 5 400 000 $ (3)
-Salary Remaining : 514 286 $
Jared Spurgeon (Out of Payroll) 5 187 500 $ (1)
-Salary Remaining : 494 048 $
Jonathan Marchessault 5 000 000 $ (5)
-Salary Remaining : 476 190 $
John Gibson 4 800 000 $ (1)
-Salary Remaining : 457 143 $
Adam Henrique 3 850 000 $ (2)
-Salary Remaining : 366 667 $
Justin Braun (Out of Payroll) 3 800 000 $ (1)
-Salary Remaining : 361 905 $
Rickard Rakell 3 800 000 $ (3)
-Salary Remaining : 361 905 $
Philipp Grubauer 3 333 333 $ (2)
-Salary Remaining : 317 460 $
Marc-Edouard Vlasic 3 187 000 $ (3)
-Salary Remaining : 303 524 $
Yanni Gourde 2 500 000 $ (6)
-Salary Remaining : 238 095 $
Johan Larsson 1 550 000 $ (1)
-Salary Remaining : 147 619 $
Robert Bortuzzo 1 375 000 $ (3)
-Salary Remaining : 130 952 $
Austin Watson 1 100 000 $ (1)
-Salary Remaining : 104 762 $
Ryan Carpenter 900 000 $ (1)
-Salary Remaining : 85 714 $
Noel Acciari 803 000 $ (3)
-Salary Remaining : 76 476 $
Brad Hunt 777 000 $ (2)
-Salary Remaining : 74 000 $
Nick Paul 750 000 $ (1)
-Salary Remaining : 71 429 $
Michael Stone 700 000 $ (1)
-Salary Remaining : 66 667 $
Total Pro Players22
Salary Commitment
Year 2020 : 87 012 833 $
Year 2021 : 59 525 333 $
Year 2022 : 31 915 000 $
Year 2023 : 17 350 000 $
Salary Average Commitment
Year 2020 : 87 012 833 $
Year 2021 : 59 525 333 $
Year 2022 : 31 915 000 $
Year 2023 : 17 350 000 $
Salary Cap with 1 Way Contract
Year 2020 : 87 012 833 $
Year 2021 : 59 525 333 $
Year 2022 : 31 915 000 $
Year 2023 : 17 350 000 $

Farm Players Salaries

Cam Talbot 245 000 $ (1)
Salary Remaining : 12 250 $
Erik Gudbranson 134 500 $ (2)
Salary Remaining : 6 725 $
Pheonix Copley (Out of Payroll) 110 000 $ (3)
Salary Remaining : 5 500 $
Thomas Hickey 105 078 $ (3)
Salary Remaining : 5 254 $
Valtteri Filppula 100 000 $ (1)
Salary Remaining : 5 000 $
Max Jones 92 500 $ (2)
Salary Remaining : 4 625 $
Martin Marincin 85 000 $ (1)
Salary Remaining : 4 250 $
Total Farm Players7
Salary Commitment
Year 2020 : 872 078 $
Year 2021 : 442 078 $
Year 2022 : 215 078 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 872 078 $
Year 2021 : 442 078 $
Year 2022 : 215 078 $
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 (58 794 388 $) 80 466 201 $ 4 533 799 $ 20 466 201 $ 241135
Blue Jackets (18 496 734 $) 84 385 124 $ 614 876 $ 24 385 124 $ 211839
Bulldogs (17 402 006 $) 84 783 000 $ 217 000 $ 24 783 000 $ 21526
Chiefs (19 643 420 $) 81 181 666 $ 3 818 334 $ 21 181 666 $ 241236
Dogbones (3 894 187 $) 82 330 333 $ 2 669 667 $ 22 330 333 $ 231033
Fighting Irish (65 638 888 $) 83 621 950 $ 1 378 050 $ 23 621 950 $ 24731
Flash (6 101 239 $) 69 130 250 $ 15 869 750 $ 9 130 250 $ 22628
Gongshow (43 900 269 $) 78 219 897 $ 6 780 103 $ 18 219 897 $ 24933
Icedogs (3 873 680 $) 78 905 166 $ 6 094 834 $ 18 905 166 $ 211435
Kraken (11 386 548 $) 78 650 500 $ 6 349 500 $ 18 650 500 $ 23629
LumberJacks (21 744 994 $) 85 326 750 $ -326 750 $ 25 326 750 $ 231033
Mariners (11 784 692 $) 80 259 857 $ 4 740 143 $ 20 259 857 $ 211435
Nordiques (11 631 148 $) 81 538 999 $ 3 461 001 $ 21 538 999 $ 262450
Oilers (20 251 959 $) 74 295 666 $ 10 704 334 $ 14 295 666 $ 241539
Penguins (13 086 666 $) 71 155 168 $ 13 844 832 $ 11 155 168 $ 25833
Pirates (35 620 619 $) 80 505 333 $ 4 494 667 $ 20 505 333 $ 25732
Roadrunners (38 229 193 $) 79 151 625 $ 5 848 375 $ 19 151 625 $ 251136
Sens (16 021 532 $) 83 599 357 $ 1 400 643 $ 23 599 357 $ 211334
Stallions (58 032 367 $) 73 750 833 $ 11 249 167 $ 13 750 833 $ 22628
Thunder 15 498 795 $ 80 993 583 $ 4 006 417 $ 20 993 583 $ 25833
Wolf (18 900 009 $) 83 348 523 $ 1 651 477 $ 23 348 523 $ 211031
Wolverines (11 315 198 $) 72 625 333 $ 12 374 667 $ 12 625 333 $ 22729