Team Finance for JGHL2021

Update - Tuesday, July 27, 2021 at 18:26

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 5000 - $100 - 4,939 - 98.79%
Level 2: 4000 - $60 - 3,926 - 98.16%
Level 3: 1000 - $35 - 994 - 99.45%
Level 4: 3000 - $20 - 2,975 - 99.18%
Luxury : 1000 - $200 - 991 - 99.06%
Total Capacity :14000

Income

Home Games Left22
Average Attendance - %13,826 - 98.76%
Average Income per Game$1,021,942
Year to Date Revenue$19,416,905

Expense

Pro Players Total Salaries$44,650,000
Farm Players Total Salaries$3,250,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$5,236,874
Pro Year To Date Expenses$20,480,259
Farm Year To Date Expenses$1,362,074
Pro Salary Cap To Date$20,343,884
Farm Salary Cap To Date$1,224,143

Estimate

Pro Estimated Season Revenue$22,482,732
Pro Remaining Season Days96
Pro Expenses Per Days$255,398
Pro Estimated Expenses$24,518,208
Farm Remaining Season Days94
Farm Expenses Per Days$20,402
Farm Estimated Expenses$1,917,788
Estimated Season Expenses$26,435,996
Season Salary Cap$53,136,874
Estimate Under Maximum Salary Cap of $58,000,000$4,863,126
Estimate Over Minimum Salary Cap of $0 $53,136,874
Current Bank Account$47,574,572
Projected Bank Account$43,621,308

Pro Players Salaries

Alexander Radulov $10,000,000 (1)
Thomas Greiss $6,000,000 (1)
Dominik Kubalik $5,000,000 (4)
Jean-Gabriel Pageau $4,000,000 (3)
Joe Thornton $2,000,000 (1)
Calle Jarnkrok $2,000,000 (2)
Andreas Athanasiou $2,000,000 (3)
Scott Laughton $2,000,000 (4)
Nick Leddy $1,500,000 (1)
Marco Scandella $1,500,000 (4)
Christopher Tanev $1,500,000 (3)
Radek Faksa $1,500,000 (3)
Michael Raffl $1,150,000 (3)
Joel Edmundson $1,000,000 (3)
Joonas Korpisalo $500,000 (4)
Sam Bennett $500,000 (2)
Nicolas Aube-Kubel $500,000 (2)
Colin White $500,000 (4)
Travis Sanheim $500,000 (1)
Robert Hagg $500,000 (4)
Oskar Lindblom $500,000 (1)
Total Pro Players21
Salary Commitment
Year 2020 : $44,650,000
Year 2021 : $24,150,000
Year 2022 : $21,150,000
Year 2023 : $10,000,000
Salary Average Commitment
Year 2020 : $44,650,000
Year 2021 : $24,150,000
Year 2022 : $21,150,000
Year 2023 : $10,000,000
Salary Cap with 1 Way Contract
Year 2020 : $44,650,000
Year 2021 : $24,150,000
Year 2022 : $21,150,000
Year 2023 : $10,000,000

Farm Players Salaries

Will Butcher $500,000 (2)
Shayne Gostisbehere $500,000 (1)
Josh Norris $500,000 (3)
Sean Walker $250,000 (3)
Philippe Myers $250,000 (3)
Jonathan Quick $200,000 (1)
Blake Lizotte $200,000 (3)
Josh Anderson $150,000 (2)
Kiefer Sherwood $50,000 (3)
Connor Bunnaman $50,000 (1)
Christian Folin $50,000 (1)
German Rubtsov $50,000 (3)
Brandon Davidson $50,000 (2)
David Kase $50,000 (3)
Morgan Frost $50,000 (3)
Michael Amadio $50,000 (2)
Kirill Ustimenko $50,000 (2)
Miikka Salomaki $50,000 (2)
Samuel Morin $50,000 (4)
Mark Friedman $50,000 (2)
Kaapo Kahkonen $50,000 (1)
Andrew Agozzino $50,000 (1)
Total Farm Players22
Salary Commitment
Year 2020 : $3,250,000
Year 2021 : $1,900,000
Year 2022 : $1,000,000
Year 2023 : $50,000
Salary Average Commitment
Year 2020 : $3,250,000
Year 2021 : $1,900,000
Year 2022 : $1,000,000
Year 2023 : $50,000

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 5000 - $100 - 4,919 - 98.37%
Level 2: 4000 - $60 - 3,926 - 98.15%
Level 3: 1000 - $35 - 984 - 98.39%
Level 4: 3000 - $20 - 2,983 - 99.43%
Luxury : 1000 - $200 - 979 - 97.88%
Total Capacity :14000

Income

Home Games Left22
Average Attendance - %13,790 - 98.50%
Average Income per Game$1,017,269
Year to Date Revenue$19,328,105

Expense

Pro Players Total Salaries$32,796,249
Farm Players Total Salaries$1,682,062
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$15,275,292
Farm Year To Date Expenses$901,522
Pro Salary Cap To Date$15,138,911
Farm Salary Cap To Date$763,602

Estimate

Pro Estimated Season Revenue$22,379,911
Pro Remaining Season Days96
Pro Expenses Per Days$188,047
Pro Estimated Expenses$18,052,512
Farm Remaining Season Days94
Farm Expenses Per Days$11,391
Farm Estimated Expenses$1,070,754
Estimated Season Expenses$19,123,266
Season Salary Cap$34,478,311
Estimate Under Maximum Salary Cap of $58,000,000$23,521,689
Estimate Over Minimum Salary Cap of $0 $34,478,311
Current Bank Account$53,151,291
Projected Bank Account$56,407,936

Pro Players Salaries

Erik Johnson $5,000,000 (2)
Ryan McDonagh $3,000,000 (3)
Andrew Shaw $3,000,000 (2)
Derick Brassard $2,750,000 (1)
Phil Kessel $2,500,000 (3)
Jimmy Howard $2,000,000 (1)
Justin Abdelkader $1,750,000 (1)
Milan Lucic $1,593,750 (2)
Radko Gudas $1,500,000 (3)
Justin Braun $1,500,000 (1)
Hampus Lindholm $1,500,000 (1)
Darren Helm $1,250,000 (1)
Johnny Boychuk $1,000,000 (1)
Ryan Reaves $999,999 (1)
Cedric Paquette $800,000 (3)
Adam Gaudette $652,500 (3)
Oscar Dansk $500,000 (3)
Sam Lafferty $500,000 (1)
Anthony Bitetto $500,000 (1)
Carter Rowney $500,000 (3)
Total Pro Players20
Salary Commitment
Year 2020 : $32,796,249
Year 2021 : $19,046,250
Year 2022 : $9,452,500
Year 2023 : $0
Salary Average Commitment
Year 2020 : $32,796,249
Year 2021 : $19,046,250
Year 2022 : $9,452,500
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $32,796,249
Year 2021 : $19,046,250
Year 2022 : $9,452,500
Year 2023 : $0

Farm Players Salaries

Bryan Little $350,000 (2)
Kyle Keyser $160,000 (3)
Jake Gardiner $150,000 (1)
Sam Gagner $75,000 (3)
Logan O'Connor $75,000 (1)
Matt Irwin $62,063 (1)
Gemel Smith $60,000 (2)
Tage Thompson $50,000 (1)
Logan Brown $50,000 (1)
Max Veronneau $50,000 (4)
Beck Malenstyn $50,000 (1)
Otto Koivula $50,000 (3)
Michael Chaput $50,000 (2)
Jean-Francois Berube $50,000 (1)
Tim Gettinger $50,000 (2)
Jonathan Davidsson $50,000 (1)
Colton White $50,000 (1)
Connor Clifton $50,000 (3)
Christian Wolanin $50,000 (3)
Alexandre Carrier $50,000 (2)
Ryan Lindgren $50,000 (2)
Calvin Thurkauf $50,000 (1)
Total Farm Players22
Salary Commitment
Year 2020 : $1,682,062
Year 2021 : $1,045,000
Year 2022 : $435,000
Year 2023 : $50,000
Salary Average Commitment
Year 2020 : $1,682,062
Year 2021 : $1,045,000
Year 2022 : $435,000
Year 2023 : $50,000

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 5000 - $125 - 3,674 - 73.48%
Level 2: 4000 - $70 - 3,088 - 77.21%
Level 3: 1000 - $45 - 738 - 73.80%
Level 4: 3000 - $25 - 2,162 - 72.06%
Luxury : 1000 - $200 - 985 - 98.49%
Total Capacity :14000

Income

Home Games Left21
Average Attendance - %10,647 - 76.05%
Average Income per Game$959,645
Year to Date Revenue$19,192,900

Expense

Pro Players Total Salaries$38,125,000
Farm Players Total Salaries$1,009,125
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$1,050,000
Pro Year To Date Expenses$17,545,468
Farm Year To Date Expenses$593,856
Pro Salary Cap To Date$17,409,068
Farm Salary Cap To Date$455,936

Estimate

Pro Estimated Season Revenue$20,152,545
Pro Remaining Season Days96
Pro Expenses Per Days$218,324
Pro Estimated Expenses$20,959,104
Farm Remaining Season Days94
Farm Expenses Per Days$7,524
Farm Estimated Expenses$707,256
Estimated Season Expenses$21,666,360
Season Salary Cap$40,184,125
Estimate Under Maximum Salary Cap of $58,000,000$17,815,875
Estimate Over Minimum Salary Cap of $0 $40,184,125
Current Bank Account$51,053,576
Projected Bank Account$49,539,761

Pro Players Salaries

Jake Muzzin $4,500,000 (3)
Zdeno Chara $4,500,000 (1)
Matt Duchene $4,500,000 (1)
Noel Acciari $4,000,000 (1)
Max Domi $3,000,000 (3)
Kyle Okposo $3,000,000 (2)
David Savard $2,500,000 (2)
Gustav Nyquist $2,250,000 (1)
Brady Skjei $1,500,000 (3)
Jon Merrill $1,400,000 (2)
Adam Lowry $1,250,000 (3)
Marcus Johansson $1,125,000 (1)
Nino Niederreiter $1,000,000 (3)
Tomas Nosek $600,000 (1)
Mike Reilly $500,000 (3)
Sam Steel $500,000 (2)
Evan Rodrigues $500,000 (2)
Joey Daccord $500,000 (4)
Daniel Sprong $500,000 (4)
Vitek Vanecek $500,000 (2)
Total Pro Players20
Salary Commitment
Year 2020 : $38,125,000
Year 2021 : $21,150,000
Year 2022 : $12,750,000
Year 2023 : $1,000,000
Salary Average Commitment
Year 2020 : $38,125,000
Year 2021 : $21,150,000
Year 2022 : $12,750,000
Year 2023 : $1,000,000
Salary Cap with 1 Way Contract
Year 2020 : $38,125,000
Year 2021 : $21,150,000
Year 2022 : $12,750,000
Year 2023 : $1,000,000

Farm Players Salaries

Nick Bjugstad $100,000 (2)
Otto Leskinen $56,000 (3)
Gabriel Bourque $53,125 (1)
Ukko-Pekka Luukkonen $50,000 (1)
Cody Goloubef $50,000 (1)
Cristoval Nieves $50,000 (1)
Brendan Lemieux $50,000 (1)
Christoffer Ehn $50,000 (2)
Daniel Carr $50,000 (1)
Janne Kuokkanen $50,000 (1)
Dylan McIlrath $50,000 (2)
Zachary Sawchenko $50,000 (2)
Scott Wilson $50,000 (2)
Lucas Carlsson $50,000 (3)
Stephen Johns $50,000 (1)
Timothy Liljegren $50,000 (3)
Zach Whitecloud $50,000 (3)
Matthew Villalta $50,000 (2)
Alexander True $50,000 (3)
Total Farm Players19
Salary Commitment
Year 2020 : $1,009,125
Year 2021 : $606,000
Year 2022 : $256,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,009,125
Year 2021 : $606,000
Year 2022 : $256,000
Year 2023 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 5000 - $100 - 4,971 - 99.42%
Level 2: 4000 - $60 - 3,965 - 99.12%
Level 3: 1000 - $35 - 996 - 99.63%
Level 4: 3000 - $20 - 2,983 - 99.43%
Luxury : 1000 - $200 - 991 - 99.06%
Total Capacity :14000

Income

Home Games Left21
Average Attendance - %13,906 - 99.33%
Average Income per Game$1,027,630
Year to Date Revenue$20,552,595

Expense

Pro Players Total Salaries$56,001,999
Farm Players Total Salaries$950,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,279,330
Farm Year To Date Expenses$606,345
Pro Salary Cap To Date$25,142,930
Farm Salary Cap To Date$468,370

Estimate

Pro Estimated Season Revenue$21,580,225
Pro Remaining Season Days96
Pro Expenses Per Days$319,898
Pro Estimated Expenses$30,710,208
Farm Remaining Season Days94
Farm Expenses Per Days$7,184
Farm Estimated Expenses$675,296
Estimated Season Expenses$31,385,504
Season Salary Cap$56,951,999
Estimate Under Maximum Salary Cap of $58,000,000$1,048,001
Estimate Over Minimum Salary Cap of $0 $56,951,999
Current Bank Account$44,666,920
Projected Bank Account$34,861,641

Pro Players Salaries

Kyle Connor $6,000,000 (1)
Ryan O'Reilly $6,000,000 (1)
Brayden Point $5,000,000 (4)
Jake Guentzel $5,000,000 (1)
Jonathan Toews $4,500,000 (2)
Max Pacioretty $4,250,000 (2)
Reilly Smith $4,000,000 (1)
Andrei Vasilevskiy $4,000,000 (2)
Aaron Ekblad $3,000,000 (2)
Jaccob Slavin $3,000,000 (3)
Gabriel Landeskog $2,750,000 (1)
Neal Pionk $1,500,999 (2)
Philipp Grubauer $1,500,000 (2)
Ryan Graves $1,400,000 (1)
Mathew Dumba $1,000,000 (1)
Yanni Gourde $601,000 (1)
Jeff Carter $500,000 (1)
Samuel Girard $500,000 (1)
Derek Ryan $500,000 (1)
Connor Murphy $500,000 (1)
Matt Nieto $500,000 (1)
Total Pro Players21
Salary Commitment
Year 2020 : $56,001,999
Year 2021 : $26,750,999
Year 2022 : $8,000,000
Year 2023 : $5,000,000
Salary Average Commitment
Year 2020 : $56,001,999
Year 2021 : $26,750,999
Year 2022 : $8,000,000
Year 2023 : $5,000,000
Salary Cap with 1 Way Contract
Year 2020 : $56,001,999
Year 2021 : $26,750,999
Year 2022 : $8,000,000
Year 2023 : $5,000,000

Farm Players Salaries

Jonathan Drouin $150,000 (2)
Michael McNiven $50,000 (1)
Ryan MacInnis $50,000 (3)
Carter Verhaeghe $50,000 (3)
Isac Lundestrom $50,000 (2)
Nikolay Goldobin $50,000 (1)
Lukas Vejdemo $50,000 (3)
Brett Kulak $50,000 (3)
Luke Johnson $50,000 (1)
Danil Yurtaykin $50,000 (1)
Igor Shesterkin $50,000 (3)
Ryan Murray $50,000 (1)
Fredrik Claesson $50,000 (1)
Brennan Menell $50,000 (1)
Erik Kallgren $50,000 (2)
Filip Larsson $50,000 (2)
Aleksi Saarela $50,000 (3)
Total Farm Players17
Salary Commitment
Year 2020 : $950,000
Year 2021 : $600,000
Year 2022 : $300,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $950,000
Year 2021 : $600,000
Year 2022 : $300,000
Year 2023 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 5000 - $100 - 4,983 - 99.66%
Level 2: 4000 - $60 - 3,982 - 99.55%
Level 3: 1000 - $35 - 998 - 99.84%
Level 4: 3000 - $20 - 2,956 - 98.55%
Luxury : 1000 - $200 - 991 - 99.08%
Total Capacity :14000

Income

Home Games Left22
Average Attendance - %13,911 - 99.36%
Average Income per Game$1,029,471
Year to Date Revenue$19,559,950

Expense

Pro Players Total Salaries$42,769,763
Farm Players Total Salaries$1,105,349
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$1,290,800
Pro Year To Date Expenses$19,577,200
Farm Year To Date Expenses$646,160
Pro Salary Cap To Date$19,440,800
Farm Salary Cap To Date$508,240

Estimate

Pro Estimated Season Revenue$22,648,363
Pro Remaining Season Days96
Pro Expenses Per Days$244,715
Pro Estimated Expenses$23,492,640
Farm Remaining Season Days94
Farm Expenses Per Days$8,077
Farm Estimated Expenses$759,238
Estimated Season Expenses$24,251,878
Season Salary Cap$45,165,912
Estimate Under Maximum Salary Cap of $58,000,000$12,834,088
Estimate Over Minimum Salary Cap of $0 $45,165,912
Current Bank Account$49,336,590
Projected Bank Account$47,733,075

Pro Players Salaries

Shea Weber $10,000,000 (2)
Jordan Staal $5,000,000 (2)
Travis Zajac $4,750,000 (1)
Jeff Petry $3,000,000 (1)
Artem Anisimov $2,375,000 (2)
Josh Bailey $2,000,000 (3)
Elias Lindholm $2,000,000 (1)
Alex Galchenyuk $1,750,000 (4)
Brock Nelson $1,500,000 (1)
Oskar Sundqvist $1,500,000 (3)
Jaroslav Halak $1,500,000 (2)
Brandon Sutter $1,250,000 (3)
Marc Staal $1,250,000 (1)
Markus Granlund $1,000,000 (1)
Nick Suzuki $1,000,000 (3)
Dylan DeMelo $894,763 (3)
Marcus Pettersson $500,000 (1)
Stefan Noesen $500,000 (2)
Riley Stillman $500,000 (2)
James Reimer $500,000 (3)
Total Pro Players20
Salary Commitment
Year 2020 : $42,769,763
Year 2021 : $28,769,763
Year 2022 : $8,894,763
Year 2023 : $1,750,000
Salary Average Commitment
Year 2020 : $42,769,763
Year 2021 : $28,769,763
Year 2022 : $8,894,763
Year 2023 : $1,750,000
Salary Cap with 1 Way Contract
Year 2020 : $42,769,763
Year 2021 : $28,769,763
Year 2022 : $8,894,763
Year 2023 : $1,750,000

Farm Players Salaries

Trevor van Riemsdyk $317,699 (2)
Tyler Pitlick $100,000 (2)
Korbinian Holzer $70,000 (2)
Gabriel Dumont $67,650 (2)
Nick Schneider $50,000 (3)
Daniel Vladar $50,000 (3)
Nicolas Hague $50,000 (3)
Martin Fehervary $50,000 (3)
Joel Hanley $50,000 (1)
Vladislav Kamenev $50,000 (4)
Riley Barber $50,000 (1)
Dmytro Timashov $50,000 (3)
Thomas Di Pauli $50,000 (1)
Jonny Brodzinski $50,000 (1)
Jordan Szwarz $50,000 (1)
Total Farm Players15
Salary Commitment
Year 2020 : $1,105,349
Year 2021 : $855,349
Year 2022 : $300,000
Year 2023 : $50,000
Salary Average Commitment
Year 2020 : $1,105,349
Year 2021 : $855,349
Year 2022 : $300,000
Year 2023 : $50,000

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5000 - $100 - 4,992 - 99.84%
Level 2: 4000 - $75 - 2,955 - 73.86%
Level 3: 1000 - $50 - 667 - 66.69%
Level 4: 3000 - $25 - 2,230 - 74.34%
Luxury : 1000 - $220 - 789 - 78.94%
Total Capacity :14000

Income

Home Games Left22
Average Attendance - %11,633 - 83.09%
Average Income per Game$983,573
Year to Date Revenue$18,687,885

Expense

Pro Players Total Salaries$44,681,250
Farm Players Total Salaries$800,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$1,365,000
Pro Year To Date Expenses$19,937,520
Farm Year To Date Expenses$523,267
Pro Salary Cap To Date$19,801,141
Farm Salary Cap To Date$385,347

Estimate

Pro Estimated Season Revenue$21,638,604
Pro Remaining Season Days96
Pro Expenses Per Days$255,575
Pro Estimated Expenses$24,535,200
Farm Remaining Season Days94
Farm Expenses Per Days$6,322
Farm Estimated Expenses$594,268
Estimated Season Expenses$25,129,468
Season Salary Cap$46,846,250
Estimate Under Maximum Salary Cap of $58,000,000$11,153,750
Estimate Over Minimum Salary Cap of $0 $46,846,250
Current Bank Account$48,227,098
Projected Bank Account$44,736,234

Pro Players Salaries

Mika Zibanejad $6,000,000 (3)
Cam Atkinson $5,500,000 (3)
Matt Niskanen $5,000,000 (1)
John Klingberg $4,525,000 (3)
Bo Horvat $4,000,000 (2)
Brandon Saad $3,000,000 (3)
Jared Spurgeon $3,000,000 (3)
Brendan Gallagher $2,000,000 (2)
Craig Smith $1,500,000 (4)
Rasmus Dahlin $1,500,000 (2)
Brady Tkachuk $1,500,000 (2)
Simeon Varlamov $1,250,000 (3)
Cal Clutterbuck $1,000,000 (2)
Zach Bogosian $875,000 (4)
Luca Sbisa $531,250 (1)
Johan Larsson $500,000 (2)
Chandler Stephenson $500,000 (3)
Jimmy Vesey $500,000 (3)
Corey Crawford $500,000 (2)
Robert Thomas $500,000 (2)
Nick Cousins $500,000 (2)
Alexander Steen $500,000 (1)
Total Pro Players22
Salary Commitment
Year 2020 : $44,681,250
Year 2021 : $38,650,000
Year 2022 : $26,650,000
Year 2023 : $2,375,000
Salary Average Commitment
Year 2020 : $44,681,250
Year 2021 : $38,650,000
Year 2022 : $26,650,000
Year 2023 : $2,375,000
Salary Cap with 1 Way Contract
Year 2020 : $44,681,250
Year 2021 : $38,650,000
Year 2022 : $26,650,000
Year 2023 : $2,375,000

Farm Players Salaries

Jordie Benn $100,000 (2)
Vladimir Sobotka $75,000 (1)
Michael Stone $75,000 (1)
Michael Hutchinson $50,000 (1)
Valtteri Filppula $50,000 (1)
William Lagesson $50,000 (3)
Trevor Carrick $50,000 (2)
Nick Merkley $50,000 (2)
Christian Jaros $50,000 (1)
Jean-Sebastien Dea $50,000 (1)
Kevin Stenlund $50,000 (2)
Matthew Highmore $50,000 (3)
Braydon Coburn $50,000 (1)
Anton Blidh $50,000 (1)
Total Farm Players14
Salary Commitment
Year 2020 : $800,000
Year 2021 : $350,000
Year 2022 : $100,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $800,000
Year 2021 : $350,000
Year 2022 : $100,000
Year 2023 : $0

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 5000 - $100 - 4,954 - 99.09%
Level 2: 4000 - $60 - 3,980 - 99.50%
Level 3: 1000 - $35 - 997 - 99.68%
Level 4: 3000 - $20 - 2,973 - 99.09%
Luxury : 1000 - $200 - 990 - 99.05%
Total Capacity :14000

Income

Home Games Left22
Average Attendance - %13,894 - 99.24%
Average Income per Game$1,026,672
Year to Date Revenue$19,506,765

Expense

Pro Players Total Salaries$45,200,000
Farm Players Total Salaries$1,663,101
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$20,805,976
Farm Year To Date Expenses$926,675
Pro Salary Cap To Date$20,669,576
Farm Salary Cap To Date$788,755

Estimate

Pro Estimated Season Revenue$22,586,781
Pro Remaining Season Days96
Pro Expenses Per Days$258,523
Pro Estimated Expenses$24,818,208
Farm Remaining Season Days94
Farm Expenses Per Days$11,282
Farm Estimated Expenses$1,060,508
Estimated Season Expenses$25,878,716
Season Salary Cap$46,863,101
Estimate Under Maximum Salary Cap of $58,000,000$11,136,899
Estimate Over Minimum Salary Cap of $0 $46,863,101
Current Bank Account$47,774,114
Projected Bank Account$44,482,179

Pro Players Salaries

Marc-Andre Fleury $5,500,000 (3)
Jonathan Huberdeau $5,500,000 (3)
Ryan Pulock $4,000,000 (1)
Tomas Tatar $4,000,000 (1)
Patric Hornqvist $3,500,000 (1)
Seth Jones $3,000,000 (1)
Mathew Barzal $3,000,000 (4)
Tyson Barrie $3,000,000 (2)
Josh Morrissey $3,000,000 (3)
Evgeny Kuznetsov $2,000,000 (1)
Derek Grant $2,000,000 (3)
Sam Reinhart $1,500,000 (2)
Joel Eriksson-Ek $1,500,000 (4)
Blake Comeau $700,000 (1)
Scott Mayfield $500,000 (2)
Anton Khudobin $500,000 (1)
Jack Johnson $500,000 (1)
Mikko Koivu $500,000 (1)
Colton Sceviour $500,000 (3)
Ryan Carpenter $500,000 (1)
Total Pro Players20
Salary Commitment
Year 2020 : $45,200,000
Year 2021 : $26,000,000
Year 2022 : $21,000,000
Year 2023 : $4,500,000
Salary Average Commitment
Year 2020 : $45,200,000
Year 2021 : $26,000,000
Year 2022 : $21,000,000
Year 2023 : $4,500,000
Salary Cap with 1 Way Contract
Year 2020 : $45,200,000
Year 2021 : $26,000,000
Year 2022 : $21,000,000
Year 2023 : $4,500,000

Farm Players Salaries

Devon Toews $273,101 (3)
Bobby Ryan $137,500 (1)
Luke Schenn $112,500 (3)
Trevor Lewis $100,000 (1)
Joe Hicketts $90,000 (1)
Vitaly Abramov $50,000 (2)
Cameron Hughes $50,000 (2)
Brett Seney $50,000 (3)
Clark Bishop $50,000 (2)
Eric Robinson $50,000 (1)
Henrik Borgstrom $50,000 (1)
Maxim Letunov $50,000 (3)
Yakov Trenin $50,000 (3)
Steven Fogarty $50,000 (1)
Kevin Poulin $50,000 (2)
Pekka Rinne $50,000 (3)
Rocco Grimaldi $50,000 (1)
Jarred Tinordi $50,000 (3)
Craig Anderson $50,000 (1)
Christopher Gibson $50,000 (1)
Callum Booth $50,000 (1)
Josef Korenar $50,000 (1)
Connor Ingram $50,000 (4)
Adam Johnson $50,000 (1)
Total Farm Players24
Salary Commitment
Year 2020 : $1,663,101
Year 2021 : $885,601
Year 2022 : $685,601
Year 2023 : $50,000
Salary Average Commitment
Year 2020 : $1,663,101
Year 2021 : $885,601
Year 2022 : $685,601
Year 2023 : $50,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 5000 - $200 - 2,269 - 45.37%
Level 2: 4000 - $100 - 2,171 - 54.28%
Level 3: 1000 - $70 - 469 - 46.89%
Level 4: 3000 - $35 - 1,577 - 52.55%
Luxury : 1000 - $210 - 822 - 82.18%
Total Capacity :14000

Income

Home Games Left22
Average Attendance - %7,307 - 52.19%
Average Income per Game$931,411
Year to Date Revenue$17,696,805

Expense

Pro Players Total Salaries$38,300,002
Farm Players Total Salaries$2,200,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$1,540,350
Pro Year To Date Expenses$15,911,934
Farm Year To Date Expenses$1,156,041
Pro Salary Cap To Date$15,775,545
Farm Salary Cap To Date$1,018,121

Estimate

Pro Estimated Season Revenue$20,491,037
Pro Remaining Season Days96
Pro Expenses Per Days$219,318
Pro Estimated Expenses$21,054,528
Farm Remaining Season Days94
Farm Expenses Per Days$14,368
Farm Estimated Expenses$1,350,592
Estimated Season Expenses$22,405,120
Season Salary Cap$42,040,352
Estimate Under Maximum Salary Cap of $58,000,000$15,959,648
Estimate Over Minimum Salary Cap of $0 $42,040,352
Current Bank Account$50,628,830
Projected Bank Account$48,714,747

Pro Players Salaries

Sergei Bobrovsky $5,000,000 (3)
Victor Olofsson $4,400,002 (2)
P.K. Subban $4,000,000 (3)
Alec Martinez $4,000,000 (1)
Duncan Keith $3,400,000 (2)
Sean Monahan $3,000,000 (1)
Paul Stastny $3,000,000 (2)
Jakob Chychrun $2,000,000 (4)
Jakub Vrana $2,000,000 (4)
Adam Pelech $1,500,000 (3)
Andreas Johnsson $500,000 (1)
Andre Burakovsky $500,000 (2)
Andrew Mangiapane $500,000 (1)
Mitchell Stephens $500,000 (3)
Luke Kunin $500,000 (1)
Rasmus Asplund $500,000 (3)
Travis Dermott $500,000 (1)
Thatcher Demko $500,000 (3)
Jacob de la Rose $500,000 (3)
Rasmus Sandin $500,000 (3)
Henri Jokiharju $500,000 (2)
Roope Hintz $500,000 (2)
Total Pro Players22
Salary Commitment
Year 2020 : $38,300,002
Year 2021 : $29,300,002
Year 2022 : $17,000,000
Year 2023 : $4,000,000
Salary Average Commitment
Year 2020 : $38,300,002
Year 2021 : $29,300,002
Year 2022 : $17,000,000
Year 2023 : $4,000,000
Salary Cap with 1 Way Contract
Year 2020 : $38,300,002
Year 2021 : $29,300,002
Year 2022 : $17,000,000
Year 2023 : $4,000,000

Farm Players Salaries

Wayne Simmonds $400,000 (2)
Ondrej Kase $300,000 (1)
Troy Stecher $250,000 (1)
Samuel Montembeault $50,000 (2)
Alexander Volkov $50,000 (3)
Alexandre Texier $50,000 (2)
Austin Wagner $50,000 (2)
Casey Mittelstadt $50,000 (1)
Jack Studnicka $50,000 (3)
Filip Chlapik $50,000 (1)
Lias Andersson $50,000 (1)
Michael Dal Colle $50,000 (1)
Sammy Blais $50,000 (1)
Rudolfs Balcers $50,000 (2)
Ryan Poehling $50,000 (2)
Zach Senyshyn $50,000 (2)
Filip Gustavsson $50,000 (4)
Keegan Kolesar $50,000 (3)
Martin Kaut $50,000 (3)
Dennis Gilbert $50,000 (2)
Erik Brannstrom $50,000 (2)
Josh Jacobs $50,000 (2)
Victor Mete $50,000 (1)
Maxime Lajoie $50,000 (2)
Brandon Halverson $50,000 (3)
Cayden Primeau $50,000 (3)
Marcus Hogberg $50,000 (3)
Adam Brooks $50,000 (3)
Total Farm Players28
Salary Commitment
Year 2020 : $2,200,000
Year 2021 : $1,423,457
Year 2022 : $523,457
Year 2023 : $50,000
Salary Average Commitment
Year 2020 : $2,248,971
Year 2021 : $1,398,971
Year 2022 : $498,971
Year 2023 : $50,000

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Centre
Level 1: 5000 - $100 - 4,958 - 99.17%
Level 2: 4000 - $60 - 3,971 - 99.28%
Level 3: 1000 - $35 - 992 - 99.25%
Level 4: 3000 - $20 - 2,989 - 99.64%
Luxury : 1000 - $200 - 980 - 98.03%
Total Capacity :14000

Income

Home Games Left22
Average Attendance - %13,892 - 99.23%
Average Income per Game$1,024,696
Year to Date Revenue$19,469,215

Expense

Pro Players Total Salaries$49,500,000
Farm Players Total Salaries$1,175,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$22,603,706
Farm Year To Date Expenses$681,475
Pro Salary Cap To Date$22,467,343
Farm Salary Cap To Date$543,547

Estimate

Pro Estimated Season Revenue$22,543,302
Pro Remaining Season Days96
Pro Expenses Per Days$282,955
Pro Estimated Expenses$27,163,680
Farm Remaining Season Days94
Farm Expenses Per Days$8,477
Farm Estimated Expenses$796,838
Estimated Season Expenses$27,960,518
Season Salary Cap$50,675,000
Estimate Under Maximum Salary Cap of $58,000,000$7,325,000
Estimate Over Minimum Salary Cap of $0 $50,675,000
Current Bank Account$46,184,034
Projected Bank Account$40,766,818

Pro Players Salaries

Mikko Rantanen $6,000,000 (3)
Zach Hyman $5,000,000 (2)
William Karlsson $4,750,000 (3)
Mark Giordano $4,500,000 (1)
Matthew Tkachuk $4,000,000 (4)
Oliver Ekman-Larsson $4,000,000 (1)
Travis Konecny $4,000,000 (1)
Kevin Hayes $3,000,000 (2)
Frederik Andersen $3,000,000 (2)
Travis Hamonic $1,750,000 (3)
Erik Cernak $1,500,000 (2)
Nico Hischier $1,500,000 (1)
Jake DeBrusk $1,500,000 (1)
Morgan Rielly $1,000,000 (1)
Carl Hagelin $1,000,000 (3)
Tom Wilson $500,000 (1)
Carter Hart $500,000 (2)
Quinn Hughes $500,000 (2)
Nate Thompson $500,000 (1)
William Nylander $500,000 (3)
Patrik Nemeth $500,000 (2)
Total Pro Players21
Salary Commitment
Year 2020 : $49,500,000
Year 2021 : $32,000,000
Year 2022 : $18,000,000
Year 2023 : $4,000,000
Salary Average Commitment
Year 2020 : $49,500,000
Year 2021 : $32,000,000
Year 2022 : $18,000,000
Year 2023 : $4,000,000
Salary Cap with 1 Way Contract
Year 2020 : $49,500,000
Year 2021 : $32,000,000
Year 2022 : $18,000,000
Year 2023 : $4,000,000

Farm Players Salaries

Colton Sissons $125,000 (1)
Frans Nielsen $100,000 (1)
Charlie Lindgren $75,000 (1)
Matthew Peca $75,000 (1)
Joseph Woll $50,000 (2)
Egor Korshkov $50,000 (3)
Max Jones $50,000 (2)
Marcus Sorensen $50,000 (1)
Nicolas Roy $50,000 (1)
Mark Pysyk $50,000 (2)
Evgeny Svechnikov $50,000 (1)
Ivan Prosvetov $50,000 (2)
Valentin Zykov $50,000 (2)
Tomas Jurco $50,000 (2)
William Carrier $50,000 (4)
Cale Fleury $50,000 (3)
Jani Hakanpaa $50,000 (3)
Jonas Siegenthaler $50,000 (2)
Dustin Tokarski $50,000 (1)
Frederik Gauthier $50,000 (1)
Total Farm Players20
Salary Commitment
Year 2020 : $1,175,000
Year 2021 : $550,000
Year 2022 : $200,000
Year 2023 : $50,000
Salary Average Commitment
Year 2020 : $1,175,000
Year 2021 : $550,000
Year 2022 : $200,000
Year 2023 : $50,000

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 5000 - $100 - 4,938 - 98.76%
Level 2: 4000 - $60 - 3,961 - 99.03%
Level 3: 1000 - $35 - 982 - 98.18%
Level 4: 3000 - $20 - 2,965 - 98.84%
Luxury : 1000 - $200 - 977 - 97.75%
Total Capacity :14000

Income

Home Games Left21
Average Attendance - %13,823 - 98.74%
Average Income per Game$1,020,618
Year to Date Revenue$20,412,365

Expense

Pro Players Total Salaries$38,200,000
Farm Players Total Salaries$719,250
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,174,429
Farm Year To Date Expenses$485,200
Pro Salary Cap To Date$19,038,040
Farm Salary Cap To Date$347,244

Estimate

Pro Estimated Season Revenue$21,432,983
Pro Remaining Season Days96
Pro Expenses Per Days$218,750
Pro Estimated Expenses$21,000,000
Farm Remaining Season Days94
Farm Expenses Per Days$5,858
Farm Estimated Expenses$550,652
Estimated Season Expenses$21,550,652
Season Salary Cap$38,919,250
Estimate Under Maximum Salary Cap of $58,000,000$19,080,750
Estimate Over Minimum Salary Cap of $0 $38,919,250
Current Bank Account$50,752,736
Projected Bank Account$50,635,067

Pro Players Salaries

Alex Ovechkin $10,000,000 (2)
Brent Burns $10,000,000 (2)
Trevor Moore $3,200,000 (3)
Cale Makar $3,000,000 (3)
Dominik Kahun $2,700,000 (3)
Ben Hutton $1,500,000 (3)
Par Lindholm $800,000 (2)
Pontus Aberg $500,000 (4)
Martin Marincin $500,000 (1)
Kieffer Bellows $500,000 (3)
Kasimir Kaskisuo $500,000 (3)
Andrew Cogliano $500,000 (2)
Curtis Lazar $500,000 (3)
Kole Sherwood $500,000 (1)
Greg McKegg $500,000 (1)
Dominic Toninato $500,000 (1)
Drake Batherson $500,000 (2)
Slater Koekkoek $500,000 (2)
Yannick Weber $500,000 (1)
Andrew Ladd $500,000 (1)
Curtis McElhinney $500,000 (3)
Total Pro Players21
Salary Commitment
Year 2020 : $38,200,000
Year 2021 : $35,200,000
Year 2022 : $12,900,000
Year 2023 : $500,000
Salary Average Commitment
Year 2020 : $37,200,000
Year 2021 : $34,200,000
Year 2022 : $11,900,000
Year 2023 : $500,000
Salary Cap with 1 Way Contract
Year 2020 : $38,200,000
Year 2021 : $35,200,000
Year 2022 : $12,900,000
Year 2023 : $500,000

Farm Players Salaries

Antoine Bibeau $69,250 (2)
Mikhail Berdin $50,000 (1)
Zachary Fucale $50,000 (3)
Veini Vehvilainen $50,000 (2)
Maxime Lagace $50,000 (2)
Noah Dobson $50,000 (3)
Gustav Lindstrom $50,000 (3)
Xavier Ouellet $50,000 (1)
Oliver Wahlstrom $50,000 (3)
Calle Rosen $50,000 (1)
Sam Carrick $50,000 (2)
Mark Letestu $50,000 (1)
Jack Hughes $50,000 (3)
Brian Gibbons $50,000 (1)
Total Farm Players14
Salary Commitment
Year 2020 : $719,250
Year 2021 : $469,250
Year 2022 : $250,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $719,250
Year 2021 : $469,250
Year 2022 : $250,000
Year 2023 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 5000 - $100 - 4,949 - 98.98%
Level 2: 4000 - $60 - 3,971 - 99.28%
Level 3: 1000 - $35 - 988 - 98.84%
Level 4: 3000 - $20 - 2,984 - 99.47%
Luxury : 1000 - $200 - 993 - 99.34%
Total Capacity :14000

Income

Home Games Left22
Average Attendance - %13,886 - 99.18%
Average Income per Game$1,026,089
Year to Date Revenue$19,495,700

Expense

Pro Players Total Salaries$51,750,000
Farm Players Total Salaries$1,350,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$23,670,484
Farm Year To Date Expenses$757,488
Pro Salary Cap To Date$23,534,084
Farm Salary Cap To Date$619,568

Estimate

Pro Estimated Season Revenue$22,573,968
Pro Remaining Season Days96
Pro Expenses Per Days$295,739
Pro Estimated Expenses$28,390,944
Farm Remaining Season Days94
Farm Expenses Per Days$9,483
Farm Estimated Expenses$891,402
Estimated Season Expenses$29,282,346
Season Salary Cap$53,100,000
Estimate Under Maximum Salary Cap of $58,000,000$4,900,000
Estimate Over Minimum Salary Cap of $0 $53,100,000
Current Bank Account$45,067,728
Projected Bank Account$38,359,350

Pro Players Salaries

Robin Lehner $5,500,000 (2)
Drew Doughty $5,250,000 (3)
Martin Jones $5,000,000 (1)
Patrik Laine $5,000,000 (2)
Leon Draisaitl $5,000,000 (2)
Jonathan Audy-Marchessault $4,000,000 (4)
Torey Krug $3,000,000 (4)
Anthony DeAngelo $3,000,000 (1)
Chris Kreider $3,000,000 (4)
Nazem Kadri $2,500,000 (4)
Anthony Mantha $2,000,000 (3)
Christian Dvorak $2,000,000 (4)
Josh Manson $1,500,000 (2)
Jason Zucker $1,500,000 (2)
Ivan Barbashev $1,000,000 (4)
Jordan Oesterle $500,000 (3)
Zach Sanford $500,000 (1)
Haydn Fleury $500,000 (1)
Nikita Zadorov $500,000 (1)
Anthony Duclair $500,000 (2)
Total Pro Players20
Salary Commitment
Year 2020 : $51,750,000
Year 2021 : $42,250,000
Year 2022 : $23,250,000
Year 2023 : $15,500,000
Salary Average Commitment
Year 2020 : $51,750,000
Year 2021 : $42,250,000
Year 2022 : $23,250,000
Year 2023 : $15,500,000
Salary Cap with 1 Way Contract
Year 2020 : $51,750,000
Year 2021 : $42,250,000
Year 2022 : $23,250,000
Year 2023 : $15,500,000

Farm Players Salaries

Jeff Skinner $400,000 (2)
Alex Lyon $50,000 (1)
Adam Huska $50,000 (1)
J.C. Beaudin $50,000 (3)
Jordan Kyrou $50,000 (2)
Nick Shore $50,000 (3)
Rhett Gardner $50,000 (3)
John Hayden $50,000 (1)
John Moore $50,000 (4)
Sheldon Dries $50,000 (3)
Tyson Jost $50,000 (4)
Jordan Gross $50,000 (1)
Gabriel Carlsson $50,000 (4)
Paul LaDue $50,000 (3)
Lawrence Pilut $50,000 (3)
Nicolas Beaudin $50,000 (3)
Zach Trotman $50,000 (2)
Tyler Lewington $50,000 (3)
Aaron Dell $50,000 (1)
Cole Bardreau $50,000 (3)
Total Farm Players20
Salary Commitment
Year 2020 : $1,350,000
Year 2021 : $1,100,000
Year 2022 : $600,000
Year 2023 : $150,000
Salary Average Commitment
Year 2020 : $1,350,000
Year 2021 : $1,100,000
Year 2022 : $600,000
Year 2023 : $150,000

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5000 - $100 - 4,947 - 98.94%
Level 2: 4000 - $60 - 3,965 - 99.12%
Level 3: 1000 - $35 - 982 - 98.15%
Level 4: 3000 - $20 - 2,991 - 99.70%
Luxury : 1000 - $200 - 990 - 98.97%
Total Capacity :14000

Income

Home Games Left22
Average Attendance - %13,874 - 99.10%
Average Income per Game$1,024,727
Year to Date Revenue$19,469,815

Expense

Pro Players Total Salaries$28,200,000
Farm Players Total Salaries$2,481,125
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$12,954,560
Farm Year To Date Expenses$1,278,640
Pro Salary Cap To Date$12,818,160
Farm Salary Cap To Date$1,140,720

Estimate

Pro Estimated Season Revenue$22,543,996
Pro Remaining Season Days96
Pro Expenses Per Days$161,932
Pro Estimated Expenses$15,545,472
Farm Remaining Season Days94
Farm Expenses Per Days$15,983
Farm Estimated Expenses$1,502,402
Estimated Season Expenses$17,047,874
Season Salary Cap$30,681,125
Estimate Under Maximum Salary Cap of $58,000,000$27,318,875
Estimate Over Minimum Salary Cap of $0 $30,681,125
Current Bank Account$55,236,615
Projected Bank Account$60,732,737

Pro Players Salaries

Jakub Voracek $4,000,000 (3)
Kevin Shattenkirk $2,500,000 (3)
Eric Staal $2,250,000 (1)
Vladislav Gavrikov $2,150,000 (2)
Matt Murray $2,000,000 (1)
J.T. Compher $2,000,000 (1)
Kasperi Kapanen $2,000,000 (3)
David Krejci $1,500,000 (2)
Mark Borowiecki $1,500,000 (4)
Pavel Buchnevich $1,500,000 (4)
Josh Archibald $1,000,000 (2)
Cody Ceci $1,000,000 (1)
Matt Calvert $1,000,000 (3)
Pierre-Edouard Bellemare $800,000 (1)
Carter Hutton $500,000 (2)
Zemgus Girgensons $500,000 (1)
Martin Necas $500,000 (1)
Madison Bowey $500,000 (1)
Denis Gurianov $500,000 (1)
Nathan Beaulieu $500,000 (3)
Total Pro Players20
Salary Commitment
Year 2020 : $28,200,000
Year 2021 : $18,150,000
Year 2022 : $13,000,000
Year 2023 : $3,000,000
Salary Average Commitment
Year 2020 : $28,200,000
Year 2021 : $18,150,000
Year 2022 : $13,000,000
Year 2023 : $3,000,000
Salary Cap with 1 Way Contract
Year 2020 : $28,200,000
Year 2021 : $18,150,000
Year 2022 : $13,000,000
Year 2023 : $3,000,000

Farm Players Salaries

Mathieu Joseph $355,000 (2)
Emil Bemstrom $285,000 (3)
Antti Suomela $185,000 (1)
Drake Caggiula $181,125 (1)
Zach Aston-Reese $150,000 (1)
Anders Bjork $137,500 (1)
Juuso Riikola $125,000 (1)
Cal Petersen $112,500 (4)
Nick Ritchie $100,000 (3)
Caleb Jones $50,000 (2)
Noah Gregor $50,000 (3)
Mikey Anderson $50,000 (3)
Gustav Olofsson $50,000 (4)
Jesper Boqvist $50,000 (3)
Danton Heinen $50,000 (4)
Denis Malgin $50,000 (4)
Jacob Larsson $50,000 (1)
John Quenneville $50,000 (4)
Kaapo Kakko $50,000 (3)
Mason Appleton $50,000 (3)
Kurtis MacDermid $50,000 (2)
Stefan Matteau $50,000 (3)
Dante Fabbro $50,000 (2)
Ross Johnston $50,000 (1)
Troy Terry $50,000 (2)
Jonas Johansson $50,000 (3)
Total Farm Players26
Salary Commitment
Year 2020 : $2,481,125
Year 2021 : $1,602,500
Year 2022 : $1,047,500
Year 2023 : $312,500
Salary Average Commitment
Year 2020 : $2,481,125
Year 2021 : $1,602,500
Year 2022 : $1,047,500
Year 2023 : $312,500

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5000 - $100 - 4,974 - 99.49%
Level 2: 4000 - $60 - 3,968 - 99.21%
Level 3: 1000 - $35 - 992 - 99.15%
Level 4: 3000 - $20 - 2,976 - 99.20%
Luxury : 1000 - $200 - 992 - 99.23%
Total Capacity :14000

Income

Home Games Left22
Average Attendance - %13,902 - 99.30%
Average Income per Game$1,028,223
Year to Date Revenue$19,536,245

Expense

Pro Players Total Salaries$53,625,499
Farm Players Total Salaries$1,350,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,511,600
Farm Year To Date Expenses$758,640
Pro Salary Cap To Date$24,375,200
Farm Salary Cap To Date$620,720

Estimate

Pro Estimated Season Revenue$22,620,915
Pro Remaining Season Days96
Pro Expenses Per Days$306,395
Pro Estimated Expenses$29,413,920
Farm Remaining Season Days94
Farm Expenses Per Days$9,483
Farm Estimated Expenses$891,402
Estimated Season Expenses$30,305,322
Season Salary Cap$54,975,499
Estimate Under Maximum Salary Cap of $58,000,000$3,024,501
Estimate Over Minimum Salary Cap of $0 $54,975,499
Current Bank Account$44,266,005
Projected Bank Account$36,581,598

Pro Players Salaries

Claude Giroux $6,000,000 (2)
Auston Matthews $6,000,000 (2)
John Carlson $6,000,000 (4)
Victor Hedman $6,000,000 (4)
Aleksander Barkov $5,500,000 (2)
Sebastian Aho $5,500,000 (1)
Esa Lindell $5,000,000 (1)
Ben Bishop $1,999,999 (1)
Connor Brown $1,500,000 (2)
Brandon Carlo $1,500,000 (4)
Thomas Chabot $1,500,000 (4)
Andy Greene $1,500,000 (1)
Alex DeBrincat $1,500,000 (1)
Phillip Danault $1,000,000 (2)
Brandon Tanev $625,500 (1)
Julien Gauthier $500,000 (1)
Teuvo Teravainen $500,000 (1)
Alex Stalock $500,000 (2)
Andrei Svechnikov $500,000 (2)
Teddy Blueger $500,000 (2)
Total Pro Players20
Salary Commitment
Year 2020 : $53,625,499
Year 2021 : $36,500,000
Year 2022 : $15,000,000
Year 2023 : $15,000,000
Salary Average Commitment
Year 2020 : $53,625,499
Year 2021 : $36,500,000
Year 2022 : $15,000,000
Year 2023 : $15,000,000
Salary Cap with 1 Way Contract
Year 2020 : $53,625,499
Year 2021 : $36,500,000
Year 2022 : $15,000,000
Year 2023 : $15,000,000

Farm Players Salaries

Vladimir Tarasenko $650,000 (2)
Jake Kielly $50,000 (2)
Dylan Ferguson $50,000 (2)
Adam Werner $50,000 (1)
Roman Polak $50,000 (1)
Matt Tennyson $50,000 (1)
Sven Baertschi $50,000 (1)
Buddy Robinson $50,000 (1)
Andrei Chibisov $50,000 (1)
Anton Wedin $50,000 (1)
Sonny Milano $50,000 (1)
Morgan Geekie $50,000 (3)
Dylan Gambrell $50,000 (1)
Gerald Mayhew $50,000 (1)
Gabriel Vilardi $50,000 (3)
Total Farm Players15
Salary Commitment
Year 2020 : $1,350,000
Year 2021 : $850,000
Year 2022 : $100,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,350,000
Year 2021 : $850,000
Year 2022 : $100,000
Year 2023 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Entertainment Center
Level 1: 5000 - $100 - 4,966 - 99.32%
Level 2: 4000 - $60 - 3,950 - 98.75%
Level 3: 1000 - $35 - 995 - 99.46%
Level 4: 3000 - $20 - 2,963 - 98.78%
Luxury : 1000 - $200 - 983 - 98.29%
Total Capacity :14000

Income

Home Games Left21
Average Attendance - %13,857 - 98.98%
Average Income per Game$1,024,256
Year to Date Revenue$20,485,125

Expense

Pro Players Total Salaries$57,050,500
Farm Players Total Salaries$760,625
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,801,361
Farm Year To Date Expenses$514,688
Pro Salary Cap To Date$25,665,026
Farm Salary Cap To Date$376,703

Estimate

Pro Estimated Season Revenue$21,509,381
Pro Remaining Season Days96
Pro Expenses Per Days$325,855
Pro Estimated Expenses$31,282,080
Farm Remaining Season Days94
Farm Expenses Per Days$6,096
Farm Estimated Expenses$573,024
Estimated Season Expenses$31,855,104
Season Salary Cap$57,811,125
Estimate Under Maximum Salary Cap of $58,000,000$188,875
Estimate Over Minimum Salary Cap of $0 $57,811,125
Current Bank Account$44,169,076
Projected Bank Account$33,823,353

Pro Players Salaries

Alex Pietrangelo $6,000,000 (4)
Connor McDavid $6,000,000 (1)
Nikita Kucherov $5,500,000 (1)
Tyler Seguin $4,750,000 (2)
Rasmus Ristolainen $4,500,000 (3)
Jamie Benn $4,250,000 (3)
Leo Komarov $3,000,000 (1)
Mark Stone $3,000,000 (1)
Brock Boeser $3,000,000 (4)
Mats Zuccarello $3,000,000 (1)
Sami Niku $2,600,000 (2)
Michael Grabner $2,000,000 (1)
Noah Hanifin $2,000,000 (3)
Marc-Edouard Vlasic $1,625,000 (1)
Luke Glendening $1,500,000 (3)
Nic Dowd $1,000,000 (4)
Antti Raanta $700,500 (3)
Jonathan Bernier $625,000 (1)
Phillip Di Giuseppe $500,000 (2)
Robby Fabbri $500,000 (3)
Nikita Gusev $500,000 (3)
Robert Bortuzzo $500,000 (2)
Total Pro Players22
Salary Commitment
Year 2020 : $57,050,500
Year 2021 : $32,300,500
Year 2022 : $23,950,500
Year 2023 : $10,000,000
Salary Average Commitment
Year 2020 : $57,050,500
Year 2021 : $32,300,500
Year 2022 : $23,950,500
Year 2023 : $10,000,000
Salary Cap with 1 Way Contract
Year 2020 : $57,050,500
Year 2021 : $32,300,500
Year 2022 : $23,950,500
Year 2023 : $10,000,000

Farm Players Salaries

Niko Mikkola $82,500 (2)
Riley Nash $78,125 (3)
Ville Husso $50,000 (3)
Louis Domingue $50,000 (1)
Emil Larmi $50,000 (2)
Jake Bischoff $50,000 (3)
Alexander Yelesin $50,000 (2)
Aaron Ness $50,000 (1)
Joel Kiviranta $50,000 (4)
Patrick Russell $50,000 (2)
CJ Suess $50,000 (1)
Brandon Manning $50,000 (1)
Jordan Weal $50,000 (2)
Colin Blackwell $50,000 (2)
Total Farm Players14
Salary Commitment
Year 2020 : $760,625
Year 2021 : $560,625
Year 2022 : $228,125
Year 2023 : $50,000
Salary Average Commitment
Year 2020 : $760,625
Year 2021 : $560,625
Year 2022 : $228,125
Year 2023 : $50,000

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5000 - $100 - 4,971 - 99.43%
Level 2: 4000 - $60 - 3,965 - 99.12%
Level 3: 1000 - $35 - 997 - 99.67%
Level 4: 3000 - $20 - 2,979 - 99.31%
Luxury : 1000 - $200 - 993 - 99.26%
Total Capacity :14000

Income

Home Games Left21
Average Attendance - %13,905 - 99.32%
Average Income per Game$1,028,009
Year to Date Revenue$20,560,175

Expense

Pro Players Total Salaries$55,249,999
Farm Players Total Salaries$1,178,700
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$175,000
Pro Year To Date Expenses$24,480,124
Farm Year To Date Expenses$697,393
Pro Salary Cap To Date$24,343,735
Farm Salary Cap To Date$559,457

Estimate

Pro Estimated Season Revenue$21,588,184
Pro Remaining Season Days96
Pro Expenses Per Days$315,625
Pro Estimated Expenses$30,300,000
Farm Remaining Season Days94
Farm Expenses Per Days$8,498
Farm Estimated Expenses$798,812
Estimated Season Expenses$31,098,812
Season Salary Cap$56,603,699
Estimate Under Maximum Salary Cap of $58,000,000$1,396,301
Estimate Over Minimum Salary Cap of $0 $56,603,699
Current Bank Account$45,382,658
Projected Bank Account$35,872,030

Pro Players Salaries

John Tavares $5,750,000 (4)
Logan Couture $5,500,000 (3)
Zach Werenski $4,000,000 (4)
Brett Pesce $3,999,999 (2)
Mikael Backlund $3,500,000 (3)
James Van Riemsdyk $3,500,000 (3)
Jacob Markstrom $3,000,000 (1)
Nate Schmidt $3,000,000 (1)
Adam Henrique $3,000,000 (4)
Oscar Klefbom $3,000,000 (1)
Tanner Pearson $3,000,000 (1)
Jordan Binnington $2,000,000 (3)
Nick Bonino $2,000,000 (2)
Taylor Hall $2,000,000 (1)
Jonas Brodin $1,500,000 (3)
Frank Vatrano $1,500,000 (2)
Sami Vatanen $1,500,000 (1)
Kevin Fiala $1,500,000 (2)
Artturi Lehkonen $1,500,000 (4)
Barclay Goodrow $500,000 (2)
Total Pro Players20
Salary Commitment
Year 2020 : $55,249,999
Year 2021 : $39,749,999
Year 2022 : $30,250,000
Year 2023 : $14,250,000
Salary Average Commitment
Year 2020 : $55,249,999
Year 2021 : $39,749,999
Year 2022 : $30,250,000
Year 2023 : $14,250,000
Salary Cap with 1 Way Contract
Year 2020 : $55,249,999
Year 2021 : $39,749,999
Year 2022 : $30,250,000
Year 2023 : $14,250,000

Farm Players Salaries

Cameron Talbot $150,000 (2)
Brock McGinn $100,000 (3)
Justin Schultz $100,000 (4)
Josh Brown $80,500 (3)
Oscar Fantenberg $75,000 (2)
Markus Nutivaara $62,700 (4)
Matiss Kivlenieks $60,500 (4)
Valeri Nichushkin $50,000 (3)
Michael McLeod $50,000 (2)
Mark Jankowski $50,000 (4)
Peter Cehlarik $50,000 (1)
Brandon Montour $50,000 (4)
Jordan Martinook $50,000 (3)
Felix Sandstrom $50,000 (1)
Alex Nedeljkovic $50,000 (4)
Anthony Stolarz $50,000 (1)
Evan Cormier $50,000 (1)
Barrett Hayton $50,000 (3)
Total Farm Players18
Salary Commitment
Year 2020 : $1,178,700
Year 2021 : $978,700
Year 2022 : $703,700
Year 2023 : $373,200
Salary Average Commitment
Year 2020 : $1,178,700
Year 2021 : $978,700
Year 2022 : $703,700
Year 2023 : $373,200

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5000 - $100 - 4,970 - 99.41%
Level 2: 4000 - $60 - 3,945 - 98.62%
Level 3: 1000 - $35 - 987 - 98.65%
Level 4: 3000 - $20 - 2,929 - 97.64%
Luxury : 1000 - $200 - 978 - 97.82%
Total Capacity :14000

Income

Home Games Left22
Average Attendance - %13,809 - 98.64%
Average Income per Game$1,022,471
Year to Date Revenue$19,426,940

Expense

Pro Players Total Salaries$16,750,002
Farm Players Total Salaries$1,237,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$2,450,000
Pro Year To Date Expenses$7,795,456
Farm Year To Date Expenses$717,822
Pro Salary Cap To Date$7,659,092
Farm Salary Cap To Date$579,867

Estimate

Pro Estimated Season Revenue$22,494,352
Pro Remaining Season Days96
Pro Expenses Per Days$96,875
Pro Estimated Expenses$9,300,000
Farm Remaining Season Days94
Farm Expenses Per Days$8,836
Farm Estimated Expenses$830,584
Estimated Season Expenses$10,130,584
Season Salary Cap$20,437,502
Estimate Under Maximum Salary Cap of $58,000,000$37,562,498
Estimate Over Minimum Salary Cap of $0 $20,437,502
Current Bank Account$60,913,662
Projected Bank Account$73,277,430

Pro Players Salaries

Kevin Labanc $1,750,002 (4)
Kyle Turris $1,750,000 (3)
Jesper Fast $1,500,000 (2)
Dylan Strome $1,500,000 (4)
Kris Russell $1,250,000 (1)
Ilya Kovalchuk $1,000,000 (1)
Adrian Kempe $1,000,000 (4)
Taylor Fedun $500,000 (2)
Jamie Oleksiak $500,000 (3)
Nick Paul $500,000 (4)
Eric Comrie $500,000 (4)
Jesper Bratt $500,000 (1)
Adam Boqvist $500,000 (3)
Jaret Anderson-Dolan $500,000 (2)
Kirby Dach $500,000 (3)
Mike Green $500,000 (1)
Filip Zadina $500,000 (2)
Dillon Dube $500,000 (2)
Brendan Smith $500,000 (3)
Cody Glass $500,000 (3)
Michael Dipietro $500,000 (2)
Total Pro Players21
Salary Commitment
Year 2020 : $16,750,002
Year 2021 : $13,500,002
Year 2022 : $9,500,002
Year 2023 : $5,250,002
Salary Average Commitment
Year 2020 : $16,750,002
Year 2021 : $13,500,002
Year 2022 : $9,500,002
Year 2023 : $5,250,002
Salary Cap with 1 Way Contract
Year 2020 : $16,750,002
Year 2021 : $13,500,002
Year 2022 : $9,500,002
Year 2023 : $5,250,002

Farm Players Salaries

Chris Stewart $200,000 (2)
David Backes $200,000 (1)
Melker Karlsson $162,500 (1)
Joseph Blandisi $75,000 (3)
Martin Ouellette $50,000 (2)
Oliver Kylington $50,000 (1)
Libor Hajek $50,000 (2)
Mario Ferraro $50,000 (3)
Logan Shaw $50,000 (2)
Ashton Sautner $50,000 (3)
Joakim Nordstrom $50,000 (1)
Liam Foudy $50,000 (3)
Charles Hudon $50,000 (3)
Jayce Hawryluk $50,000 (2)
David Kampf $50,000 (3)
Brett Howden $50,000 (2)
Total Farm Players16
Salary Commitment
Year 2020 : $1,237,500
Year 2021 : $775,000
Year 2022 : $325,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,237,500
Year 2021 : $775,000
Year 2022 : $325,000
Year 2023 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5000 - $100 - 4,972 - 99.43%
Level 2: 4000 - $60 - 3,939 - 98.49%
Level 3: 1000 - $35 - 994 - 99.42%
Level 4: 3000 - $20 - 2,975 - 99.18%
Luxury : 1000 - $200 - 985 - 98.47%
Total Capacity :14000

Income

Home Games Left22
Average Attendance - %13,865 - 99.04%
Average Income per Game$1,024,773
Year to Date Revenue$19,470,695

Expense

Pro Players Total Salaries$48,281,250
Farm Players Total Salaries$1,147,558
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$2,800,000
Pro Year To Date Expenses$21,763,501
Farm Year To Date Expenses$697,817
Pro Salary Cap To Date$21,627,106
Farm Salary Cap To Date$559,897

Estimate

Pro Estimated Season Revenue$22,545,015
Pro Remaining Season Days96
Pro Expenses Per Days$276,030
Pro Estimated Expenses$26,498,880
Farm Remaining Season Days94
Farm Expenses Per Days$8,319
Farm Estimated Expenses$781,986
Estimated Season Expenses$27,280,866
Season Salary Cap$52,228,808
Estimate Under Maximum Salary Cap of $58,000,000$5,771,192
Estimate Over Minimum Salary Cap of $0 $52,228,808
Current Bank Account$47,009,377
Projected Bank Account$42,273,526

Pro Players Salaries

Evgeni Malkin $7,750,000 (3)
T.J. Oshie $6,000,000 (3)
Ryan Johansen $4,750,000 (1)
Mike Hoffman $4,000,000 (4)
Alexander Kerfoot $3,950,000 (2)
Alex Iafallo $3,250,000 (2)
Timo Meier $3,000,000 (4)
Niklas Hjalmarsson $3,000,000 (1)
Justin Williams $2,000,000 (1)
Adam Larsson $1,500,000 (1)
Adam Fox $1,500,000 (3)
Braden Holtby $1,343,750 (4)
Michael Del Zotto $1,200,000 (3)
Cody Eakin $937,500 (1)
Linus Ullmark $900,000 (2)
Tyler Bozak $700,000 (3)
Anton Stralman $500,000 (3)
Jason Spezza $500,000 (1)
Carson Soucy $500,000 (3)
MacKenzie Weegar $500,000 (2)
Jason Dickinson $500,000 (3)
Total Pro Players21
Salary Commitment
Year 2020 : $48,281,250
Year 2021 : $35,593,750
Year 2022 : $26,993,750
Year 2023 : $8,343,750
Salary Average Commitment
Year 2020 : $48,281,250
Year 2021 : $35,593,750
Year 2022 : $26,993,750
Year 2023 : $8,343,750
Salary Cap with 1 Way Contract
Year 2020 : $48,281,250
Year 2021 : $35,593,750
Year 2022 : $26,993,750
Year 2023 : $8,343,750

Farm Players Salaries

Devin Shore $100,000 (3)
Nikolai Knyzhov $97,558 (3)
Miles Wood $75,000 (2)
Anton Lindholm $75,000 (1)
Philippe Desrosiers $50,000 (3)
Carl Grundstrom $50,000 (2)
Alan Quine $50,000 (3)
Christian Fischer $50,000 (1)
Jansen Harkins $50,000 (1)
Klim Kostin $50,000 (3)
Joel L'Esperance $50,000 (3)
Mason Marchment $50,000 (4)
Dereck Baribeau $50,000 (2)
Nick Caamano $50,000 (3)
Loui Eriksson $50,000 (1)
Steven Kampfer $50,000 (3)
Brendan Guhle $50,000 (4)
Nick Seeler $50,000 (2)
Steven Santini $50,000 (3)
Brad Hunt $50,000 (3)
Total Farm Players20
Salary Commitment
Year 2020 : $1,147,558
Year 2021 : $922,558
Year 2022 : $697,558
Year 2023 : $100,000
Salary Average Commitment
Year 2020 : $1,147,558
Year 2021 : $922,558
Year 2022 : $697,558
Year 2023 : $100,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 5000 - $100 - 4,987 - 99.74%
Level 2: 4000 - $60 - 3,970 - 99.24%
Level 3: 1000 - $35 - 993 - 99.34%
Level 4: 3000 - $20 - 2,995 - 99.83%
Luxury : 1000 - $200 - 988 - 98.76%
Total Capacity :14000

Income

Home Games Left22
Average Attendance - %13,932 - 99.52%
Average Income per Game$1,029,041
Year to Date Revenue$19,551,785

Expense

Pro Players Total Salaries$46,651,005
Farm Players Total Salaries$1,882,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$21,341,360
Farm Year To Date Expenses$1,003,440
Pro Salary Cap To Date$21,205,040
Farm Salary Cap To Date$865,520

Estimate

Pro Estimated Season Revenue$22,638,909
Pro Remaining Season Days96
Pro Expenses Per Days$266,767
Pro Estimated Expenses$25,609,632
Farm Remaining Season Days94
Farm Expenses Per Days$12,543
Farm Estimated Expenses$1,179,042
Estimated Season Expenses$26,788,674
Season Salary Cap$48,533,505
Estimate Under Maximum Salary Cap of $58,000,000$9,466,495
Estimate Over Minimum Salary Cap of $0 $48,533,505
Current Bank Account$47,206,985
Projected Bank Account$43,057,220

Pro Players Salaries

Nikita Zaitsev $6,000,005 (1)
Zach Parise $6,000,000 (1)
Brayden Schenn $5,500,000 (1)
Kyle Palmieri $3,000,000 (1)
James Neal $3,000,000 (1)
Evander Kane $3,000,000 (1)
Blake Coleman $3,000,000 (2)
Jakob Silfverberg $3,000,000 (1)
Mike Smith $2,100,000 (1)
Lars Eller $1,500,000 (3)
T.J. Brodie $1,500,000 (4)
Tyler Johnson $1,500,000 (1)
Cam Fowler $1,375,000 (1)
Calvin de Haan $1,125,000 (1)
David Rittich $1,000,000 (2)
Ryan Dzingel $1,000,000 (2)
Lean Bergmann $750,000 (3)
Tyler Ennis $701,000 (3)
Deryk Engelland $600,000 (3)
Joona Luoto $500,000 (3)
Dmitri Kulikov $500,000 (4)
Total Pro Players21
Salary Commitment
Year 2020 : $46,651,005
Year 2021 : $11,051,000
Year 2022 : $6,051,000
Year 2023 : $2,000,000
Salary Average Commitment
Year 2020 : $46,651,005
Year 2021 : $11,051,000
Year 2022 : $6,051,000
Year 2023 : $2,000,000
Salary Cap with 1 Way Contract
Year 2020 : $46,651,005
Year 2021 : $11,051,000
Year 2022 : $6,051,000
Year 2023 : $2,000,000

Farm Players Salaries

Devan Dubnyk $600,000 (1)
Alex Biega $170,000 (2)
Andreas Englund $150,000 (2)
Vincent Hinostroza $150,000 (2)
Joel Kellman $150,000 (2)
Gage Quinney $150,000 (2)
Jan Rutta $137,500 (4)
Mikkel Boedker $75,000 (3)
Dylan Wells $50,000 (1)
Joel Persson $50,000 (1)
Martin Frk $50,000 (1)
Mikhail Vorobyev $50,000 (3)
Jujhar Khaira $50,000 (3)
Brandon Pirri $50,000 (1)
Total Farm Players14
Salary Commitment
Year 2020 : $1,882,500
Year 2021 : $1,082,500
Year 2022 : $312,500
Year 2023 : $137,500
Salary Average Commitment
Year 2020 : $1,882,500
Year 2021 : $1,082,500
Year 2022 : $312,500
Year 2023 : $137,500

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 5000 - $135 - 3,331 - 66.63%
Level 2: 4000 - $90 - 2,449 - 61.22%
Level 3: 1000 - $50 - 672 - 67.21%
Level 4: 3000 - $30 - 1,833 - 61.11%
Luxury : 1000 - $250 - 676 - 67.60%
Total Capacity :14000

Income

Home Games Left22
Average Attendance - %8,961 - 64.01%
Average Income per Game$927,729
Year to Date Revenue$17,626,860

Expense

Pro Players Total Salaries$53,512,500
Farm Players Total Salaries$984,281
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$1,750,000
Pro Year To Date Expenses$24,822,325
Farm Year To Date Expenses$628,998
Pro Salary Cap To Date$24,685,940
Farm Salary Cap To Date$491,077

Estimate

Pro Estimated Season Revenue$20,410,048
Pro Remaining Season Days96
Pro Expenses Per Days$305,753
Pro Estimated Expenses$29,352,288
Farm Remaining Season Days94
Farm Expenses Per Days$7,381
Farm Estimated Expenses$693,814
Estimated Season Expenses$30,046,102
Season Salary Cap$56,246,781
Estimate Under Maximum Salary Cap of $58,000,000$1,753,219
Estimate Over Minimum Salary Cap of $0 $56,246,781
Current Bank Account$42,175,537
Projected Bank Account$32,539,483

Pro Players Salaries

Kristopher Letang $9,000,000 (3)
Artemi Panarin $8,000,000 (1)
Patrick Kane $6,437,500 (3)
Tuukka Rask $6,000,000 (1)
Nathan MacKinnon $6,000,000 (4)
Tyler Myers $4,000,000 (4)
Ondrej Palat $2,225,000 (1)
Ian Cole $2,000,000 (3)
Nick Foligno $2,000,000 (2)
Alexander Wennberg $1,500,000 (2)
Corey Perry $850,000 (2)
Riley Sheahan $750,000 (2)
Jay Bouwmeester $750,000 (1)
Nick Jensen $500,000 (4)
Scott Harrington $500,000 (2)
Matt Roy $500,000 (3)
Vladislav Namestnikov $500,000 (1)
Juuse Saros $500,000 (3)
Joonas Donskoi $500,000 (2)
Oliver Bjorkstrand $500,000 (3)
Matt Martin $500,000 (1)
Total Pro Players21
Salary Commitment
Year 2020 : $53,512,500
Year 2021 : $35,537,500
Year 2022 : $29,437,500
Year 2023 : $10,500,000
Salary Average Commitment
Year 2020 : $53,512,500
Year 2021 : $35,537,500
Year 2022 : $29,437,500
Year 2023 : $10,500,000
Salary Cap with 1 Way Contract
Year 2020 : $53,512,500
Year 2021 : $35,537,500
Year 2022 : $29,437,500
Year 2023 : $10,500,000

Farm Players Salaries

Brad Richardson $250,000 (1)
Danny DeKeyser $84,281 (2)
Jeremy Helvig $50,000 (1)
Keith Kinkaid $50,000 (2)
Alexandar Georgiev $50,000 (2)
Jonathan Ericsson $50,000 (1)
Cameron Gaunce $50,000 (1)
Dalton Smith $50,000 (1)
Kevin Connauton $50,000 (1)
Lukas Radil $50,000 (1)
Cory Conacher $50,000 (1)
Dalton Prout $50,000 (1)
Ben Street $50,000 (1)
Colin Wilson $50,000 (1)
Adam Erne $50,000 (4)
Total Farm Players15
Salary Commitment
Year 2020 : $984,281
Year 2021 : $234,281
Year 2022 : $50,000
Year 2023 : $50,000
Salary Average Commitment
Year 2020 : $984,281
Year 2021 : $234,281
Year 2022 : $50,000
Year 2023 : $50,000

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 5000 - $100 - 4,976 - 99.51%
Level 2: 4000 - $60 - 3,930 - 98.25%
Level 3: 1000 - $35 - 993 - 99.33%
Level 4: 3000 - $20 - 2,970 - 99.00%
Luxury : 1000 - $200 - 985 - 98.53%
Total Capacity :14000

Income

Home Games Left21
Average Attendance - %13,854 - 98.96%
Average Income per Game$1,024,573
Year to Date Revenue$20,491,455

Expense

Pro Players Total Salaries$56,500,000
Farm Players Total Salaries$1,175,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,721,566
Farm Year To Date Expenses$695,407
Pro Salary Cap To Date$25,585,246
Farm Salary Cap To Date$557,487

Estimate

Pro Estimated Season Revenue$21,516,028
Pro Remaining Season Days96
Pro Expenses Per Days$322,727
Pro Estimated Expenses$30,981,792
Farm Remaining Season Days94
Farm Expenses Per Days$8,477
Farm Estimated Expenses$796,838
Estimated Season Expenses$31,778,630
Season Salary Cap$57,675,000
Estimate Under Maximum Salary Cap of $58,000,000$325,000
Estimate Over Minimum Salary Cap of $0 $57,675,000
Current Bank Account$44,074,482
Projected Bank Account$33,811,880

Pro Players Salaries

Patrice Bergeron $10,000,000 (2)
Mark Scheifele $6,000,000 (1)
Steven Stamkos $6,000,000 (4)
Ryan Nugent-Hopkins $6,000,000 (1)
Justin Faulk $4,500,000 (2)
Tyler Toffoli $3,500,000 (2)
Jacob Trouba $3,000,000 (1)
Vincent Trocheck $3,000,000 (1)
Dustin Brown $3,000,000 (2)
Darnell Nurse $2,000,000 (2)
Brayden McNabb $2,000,000 (1)
Johnny Gaudreau $1,500,000 (1)
Casey Cizikas $1,500,000 (1)
Brian Dumoulin $1,000,000 (1)
Elvis Merzlikins $1,000,000 (3)
David Ayres $500,000 (1)
Richard Panik $500,000 (1)
Zack Kassian $500,000 (1)
Radim Simek $500,000 (3)
Andrew Copp $500,000 (3)
Total Pro Players20
Salary Commitment
Year 2020 : $56,500,000
Year 2021 : $31,000,000
Year 2022 : $8,000,000
Year 2023 : $6,000,000
Salary Average Commitment
Year 2020 : $56,500,000
Year 2021 : $31,000,000
Year 2022 : $8,000,000
Year 2023 : $6,000,000
Salary Cap with 1 Way Contract
Year 2020 : $56,500,000
Year 2021 : $31,000,000
Year 2022 : $8,000,000
Year 2023 : $6,000,000

Farm Players Salaries

John Gibson $200,000 (3)
Lawson Crouse $150,000 (1)
Derek Forbort $100,000 (2)
Brandon Hagel $75,000 (4)
Gilles Senn $50,000 (2)
Austin Poganski $50,000 (1)
Nic Petan $50,000 (1)
Tyler Graovac $50,000 (1)
Jason Robertson $50,000 (3)
Tyler Motte $50,000 (4)
Zac Rinaldo $50,000 (1)
Mathieu Olivier $50,000 (1)
John Gilmour $50,000 (1)
Brian Lashoff $50,000 (1)
Tim Heed $50,000 (1)
Troy Brouwer $50,000 (1)
Anthony Angello $50,000 (1)
Total Farm Players17
Salary Commitment
Year 2020 : $1,175,000
Year 2021 : $525,000
Year 2022 : $375,000
Year 2023 : $125,000
Salary Average Commitment
Year 2020 : $1,175,000
Year 2021 : $525,000
Year 2022 : $375,000
Year 2023 : $125,000

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 5000 - $100 - 4,950 - 98.99%
Level 2: 4000 - $60 - 3,990 - 99.76%
Level 3: 1000 - $35 - 991 - 99.13%
Level 4: 3000 - $20 - 2,997 - 99.91%
Luxury : 1000 - $200 - 982 - 98.22%
Total Capacity :14000

Income

Home Games Left22
Average Attendance - %13,911 - 99.36%
Average Income per Game$1,025,456
Year to Date Revenue$19,483,670

Expense

Pro Players Total Salaries$33,650,000
Farm Players Total Salaries$1,359,525
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$15,147,140
Farm Year To Date Expenses$791,792
Pro Salary Cap To Date$15,010,815
Farm Salary Cap To Date$653,867

Estimate

Pro Estimated Season Revenue$22,560,039
Pro Remaining Season Days96
Pro Expenses Per Days$192,898
Pro Estimated Expenses$18,518,208
Farm Remaining Season Days94
Farm Expenses Per Days$9,538
Farm Estimated Expenses$896,572
Estimated Season Expenses$19,414,780
Season Salary Cap$35,009,525
Estimate Under Maximum Salary Cap of $58,000,000$22,990,475
Estimate Over Minimum Salary Cap of $0 $35,009,525
Current Bank Account$53,544,738
Projected Bank Account$56,689,997

Pro Players Salaries

Sidney Crosby $10,000,000 (3)
Ryan Getzlaf $4,500,000 (1)
Nick Holden $3,000,000 (1)
Keith Yandle $2,800,000 (2)
Derek Stepan $2,125,000 (1)
Ron Hainsey $2,000,000 (1)
Marcus Foligno $2,000,000 (1)
Matt Benning $900,000 (1)
Ilya Lyubushkin $825,000 (1)
Tristan Jarry $500,000 (3)
Mattias Janmark $500,000 (3)
Conor Garland $500,000 (2)
Dominik Simon $500,000 (3)
Kailer Yamamoto $500,000 (1)
Nicolas Deslauriers $500,000 (1)
Joel Farabee $500,000 (3)
Brian Elliott $500,000 (1)
Justin Holl $500,000 (1)
Brian Boyle $500,000 (1)
Anthony Cirelli $500,000 (1)
Total Pro Players20
Salary Commitment
Year 2020 : $33,650,000
Year 2021 : $15,300,000
Year 2022 : $12,000,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $33,650,000
Year 2021 : $15,300,000
Year 2022 : $12,000,000
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $33,650,000
Year 2021 : $15,300,000
Year 2022 : $12,000,000
Year 2023 : $0

Farm Players Salaries

Joakim Ryan $90,150 (2)
Karson Kuhlman $75,000 (1)
Nico Sturm $62,500 (1)
Jacob Middleton $62,500 (1)
Chris Wagner $61,875 (1)
Landon Bow $54,375 (1)
Dean Kukan $53,125 (1)
Scott Wedgewood $50,000 (2)
Gaetan Haas $50,000 (3)
Dryden Hunt $50,000 (2)
Dan Hamhuis $50,000 (1)
Patrick Brown $50,000 (2)
Dale Weise $50,000 (1)
Kevin Rooney $50,000 (3)
Tyler Benson $50,000 (3)
Nikolai Prokhorkin $50,000 (3)
Garnet Hathaway $50,000 (1)
Kevin Lankinen $50,000 (1)
Ryan Hartman $50,000 (2)
Tim Schaller $50,000 (2)
Ethan Bear $50,000 (3)
Jake Walman $50,000 (3)
Tucker Poolman $50,000 (3)
Henrik Lundqvist $50,000 (3)
Andrej Sekera $50,000 (1)
Total Farm Players25
Salary Commitment
Year 2020 : $1,359,525
Year 2021 : $740,150
Year 2022 : $400,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,359,525
Year 2021 : $740,150
Year 2022 : $400,000
Year 2023 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 5000 - $100 - 4,943 - 98.86%
Level 2: 4000 - $60 - 3,967 - 99.17%
Level 3: 1000 - $35 - 988 - 98.79%
Level 4: 3000 - $20 - 2,980 - 99.34%
Luxury : 1000 - $200 - 989 - 98.87%
Total Capacity :14000

Income

Home Games Left22
Average Attendance - %13,866 - 99.05%
Average Income per Game$1,024,221
Year to Date Revenue$19,460,205

Expense

Pro Players Total Salaries$51,500,000
Farm Players Total Salaries$1,102,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$23,267,036
Farm Year To Date Expenses$672,968
Pro Salary Cap To Date$23,130,688
Farm Salary Cap To Date$535,048

Estimate

Pro Estimated Season Revenue$22,532,869
Pro Remaining Season Days96
Pro Expenses Per Days$294,318
Pro Estimated Expenses$28,254,528
Farm Remaining Season Days94
Farm Expenses Per Days$8,060
Farm Estimated Expenses$757,640
Estimated Season Expenses$29,012,168
Season Salary Cap$52,602,500
Estimate Under Maximum Salary Cap of $58,000,000$5,397,500
Estimate Over Minimum Salary Cap of $0 $52,602,500
Current Bank Account$45,520,201
Projected Bank Account$39,040,902

Pro Players Salaries

J.T. Miller $6,000,000 (3)
Sean Couturier $6,000,000 (3)
Mitch Marner $6,000,000 (4)
Ivan Provorov $5,000,000 (4)
Dylan Larkin $5,000,000 (3)
Jaden Schwartz $4,000,000 (1)
Connor Hellebuyck $2,750,000 (3)
Pierre-Luc Dubois $2,000,000 (1)
Tyler Bertuzzi $2,000,000 (4)
Charlie McAvoy $2,000,000 (1)
Charlie Coyle $2,000,000 (2)
Jason Demers $1,750,000 (2)
Brett Connolly $1,500,000 (3)
Ben Chiarot $1,500,000 (3)
Joel Armia $1,000,000 (2)
Damon Severson $500,000 (2)
Olli Maatta $500,000 (1)
Filip Hronek $500,000 (2)
Miro Heiskanen $500,000 (2)
Alex Tuch $500,000 (4)
Ilya Samsonov $500,000 (2)
Total Pro Players21
Salary Commitment
Year 2020 : $51,500,000
Year 2021 : $43,000,000
Year 2022 : $36,250,000
Year 2023 : $13,500,000
Salary Average Commitment
Year 2020 : $51,500,000
Year 2021 : $43,000,000
Year 2022 : $36,250,000
Year 2023 : $13,500,000
Salary Cap with 1 Way Contract
Year 2020 : $51,500,000
Year 2021 : $43,000,000
Year 2022 : $36,250,000
Year 2023 : $13,500,000

Farm Players Salaries

Paul Byron $150,000 (3)
Anton Forsberg $52,500 (2)
Spencer Martin $50,000 (2)
Kyle Clifford $50,000 (1)
Brendan Leipsic $50,000 (4)
Chase De Leo $50,000 (1)
Brendan Perlini $50,000 (4)
Jesperi Kotkaniemi $50,000 (2)
Jake McCabe $50,000 (1)
Brett Ritchie $50,000 (2)
Carsen Twarynski $50,000 (3)
Derrick Pouliot $50,000 (2)
Justin Bailey $50,000 (3)
Trent Frederic $50,000 (2)
Givani Smith $50,000 (3)
Kyle Capobianco $50,000 (1)
Kale Clague $50,000 (3)
Vince Dunn $50,000 (1)
Urho Vaakanainen $50,000 (2)
Brendan Gaunce $50,000 (3)
Total Farm Players20
Salary Commitment
Year 2020 : $1,102,500
Year 2021 : $852,500
Year 2022 : $500,000
Year 2023 : $100,000
Salary Average Commitment
Year 2020 : $1,102,500
Year 2021 : $852,500
Year 2022 : $500,000
Year 2023 : $100,000

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 5000 - $99 - 4,963 - 99.26%
Level 2: 4000 - $59 - 3,982 - 99.54%
Level 3: 1000 - $40 - 825 - 82.45%
Level 4: 3000 - $20 - 2,986 - 99.55%
Luxury : 1000 - $197 - 984 - 98.38%
Total Capacity :14000

Income

Home Games Left22
Average Attendance - %13,739 - 98.14%
Average Income per Game$1,012,761
Year to Date Revenue$19,242,458

Expense

Pro Players Total Salaries$56,085,000
Farm Players Total Salaries$1,420,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,952,262
Farm Year To Date Expenses$536,908
Pro Salary Cap To Date$25,815,935
Farm Salary Cap To Date$398,988

Estimate

Pro Estimated Season Revenue$22,280,741
Pro Remaining Season Days96
Pro Expenses Per Days$320,369
Pro Estimated Expenses$30,755,424
Farm Remaining Season Days94
Farm Expenses Per Days$9,885
Farm Estimated Expenses$929,190
Estimated Season Expenses$31,684,614
Season Salary Cap$57,505,000
Estimate Under Maximum Salary Cap of $58,000,000$495,000
Estimate Over Minimum Salary Cap of $0 $57,505,000
Current Bank Account$42,753,288
Projected Bank Account$33,349,415

Pro Players Salaries

Blake Wheeler $8,000,000 (3)
Brad Marchand $6,000,000 (2)
Anze Kopitar $5,250,000 (1)
Anders Lee $5,010,000 (3)
Alex Killorn $5,000,000 (4)
Erik Karlsson $4,500,000 (4)
Alexander Edler $4,000,000 (1)
Ryan Ellis $4,000,000 (1)
John Marino $3,000,000 (3)
Alex Goligoski $2,500,000 (2)
Jordan Eberle $2,000,000 (3)
Boone Jenner $1,500,000 (1)
Petr Mrazek $1,250,000 (2)
Tomas Hertl $1,000,000 (1)
Sean Kuraly $575,000 (1)
Erik Haula $500,000 (1)
Filip Chytil $500,000 (1)
Darcy Kuemper $500,000 (1)
Rasmus Andersson $500,000 (4)
Jordan Greenway $500,000 (1)
Total Pro Players20
Salary Commitment
Year 2020 : $56,085,000
Year 2021 : $37,760,000
Year 2022 : $28,010,000
Year 2023 : $10,000,000
Salary Average Commitment
Year 2020 : $56,085,000
Year 2021 : $37,760,000
Year 2022 : $28,010,000
Year 2023 : $10,000,000
Salary Cap with 1 Way Contract
Year 2020 : $56,085,000
Year 2021 : $37,760,000
Year 2022 : $28,010,000
Year 2023 : $10,000,000

Farm Players Salaries

Max Comtois $500,000 (2)
Joachim Blichfeld $100,000 (1)
Ryan Miller $70,000 (1)
Joakim Nygard $50,000 (1)
Justin Dowling $50,000 (1)
Nathan Gerbe $50,000 (1)
Nathan Walker $50,000 (1)
Mark Barberio $50,000 (1)
Jakob Lilja $50,000 (1)
Greg Pateryn $50,000 (1)
Anders Nilsson $50,000 (1)
Tom Kuhnhackl $50,000 (1)
Scott Sabourin $50,000 (1)
Luke Witkowski $50,000 (1)
Micheal Haley $50,000 (1)
Trevor Daley $50,000 (1)
Adin Hill $50,000 (3)
Andy Andreoff $50,000 (1)
Total Farm Players18
Salary Commitment
Year 2020 : $1,420,000
Year 2021 : $100,000
Year 2022 : $50,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,420,000
Year 2021 : $100,000
Year 2022 : $50,000
Year 2023 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGM Place
Level 1: 5000 - $100 - 4,960 - 99.19%
Level 2: 4000 - $60 - 3,976 - 99.40%
Level 3: 1000 - $35 - 998 - 99.76%
Level 4: 3000 - $20 - 2,968 - 98.93%
Luxury : 1000 - $200 - 994 - 99.44%
Total Capacity :14000

Income

Home Games Left22
Average Attendance - %13,896 - 99.25%
Average Income per Game$1,027,696
Year to Date Revenue$19,526,230

Expense

Pro Players Total Salaries$51,200,000
Farm Players Total Salaries$974,500
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$542,500
Pro Year To Date Expenses$23,048,291
Farm Year To Date Expenses$633,379
Pro Salary Cap To Date$22,911,926
Farm Salary Cap To Date$495,459

Estimate

Pro Estimated Season Revenue$22,609,319
Pro Remaining Season Days96
Pro Expenses Per Days$292,614
Pro Estimated Expenses$28,090,944
Farm Remaining Season Days94
Farm Expenses Per Days$7,325
Farm Estimated Expenses$688,550
Estimated Season Expenses$28,779,494
Season Salary Cap$52,717,000
Estimate Under Maximum Salary Cap of $58,000,000$5,283,000
Estimate Over Minimum Salary Cap of $0 $52,717,000
Current Bank Account$45,844,560
Projected Bank Account$39,674,385

Pro Players Salaries

Roman Josi $6,000,000 (4)
Dougie Hamilton $6,000,000 (1)
David Pastrnak $5,500,000 (3)
Jack Eichel $5,500,000 (3)
David Perron $5,000,000 (2)
Evgeny Dadonov $4,000,000 (3)
Rickard Rakell $3,000,000 (1)
Bryan Rust $1,500,000 (2)
Brenden Dillon $1,500,000 (1)
Dmitri Orlov $1,500,000 (1)
Erik Gustafsson $1,500,000 (1)
Chris Tierney $1,500,000 (2)
Carl Soderberg $1,400,000 (2)
Alex Chiasson $1,250,000 (1)
Mikael Granlund $1,250,000 (4)
Shea Theodore $1,000,000 (3)
Jay Beagle $800,000 (1)
Erik Gudbranson $750,000 (2)
Antoine Roussel $750,000 (4)
Mackenzie Blackwood $500,000 (3)
Ryan Strome $500,000 (1)
Mikko Koskinen $500,000 (2)
Total Pro Players22
Salary Commitment
Year 2020 : $51,200,000
Year 2021 : $35,150,000
Year 2022 : $24,500,000
Year 2023 : $8,000,000
Salary Average Commitment
Year 2020 : $51,200,000
Year 2021 : $35,150,000
Year 2022 : $24,500,000
Year 2023 : $8,000,000
Salary Cap with 1 Way Contract
Year 2020 : $51,200,000
Year 2021 : $35,150,000
Year 2022 : $24,500,000
Year 2023 : $8,000,000

Farm Players Salaries

Taro Hirose $124,500 (3)
Michael Matheson $100,000 (3)
Connor Carrick $87,500 (1)
Travis Boyd $62,500 (4)
Stuart Skinner $50,000 (2)
Jon Gillies $50,000 (2)
Colton Point $50,000 (1)
Chris Driedger $50,000 (4)
Josh Mahura $50,000 (2)
Jeremy Lauzon $50,000 (2)
Kevin Gravel $50,000 (1)
Conor Timmins $50,000 (3)
Zack MacEwen $50,000 (3)
Ryan Donato $50,000 (1)
Jake Evans $50,000 (4)
Anthony Richard $50,000 (2)
Total Farm Players16
Salary Commitment
Year 2020 : $974,500
Year 2021 : $737,000
Year 2022 : $487,000
Year 2023 : $162,500
Salary Average Commitment
Year 2020 : $974,500
Year 2021 : $737,000
Year 2022 : $487,000
Year 2023 : $162,500

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 5000 - $100 - 4,896 - 97.91%
Level 2: 4000 - $60 - 3,966 - 99.15%
Level 3: 1000 - $35 - 992 - 99.22%
Level 4: 3000 - $20 - 2,961 - 98.71%
Luxury : 1000 - $200 - 986 - 98.55%
Total Capacity :14000

Income

Home Games Left22
Average Attendance - %13,801 - 98.58%
Average Income per Game$1,018,593
Year to Date Revenue$19,353,265

Expense

Pro Players Total Salaries$32,040,000
Farm Players Total Salaries$1,268,165
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$13,403,128
Farm Year To Date Expenses$856,314
Pro Salary Cap To Date$13,266,728
Farm Salary Cap To Date$718,394

Estimate

Pro Estimated Season Revenue$22,409,044
Pro Remaining Season Days96
Pro Expenses Per Days$183,750
Pro Estimated Expenses$17,640,000
Farm Remaining Season Days94
Farm Expenses Per Days$9,012
Farm Estimated Expenses$847,128
Estimated Season Expenses$18,487,128
Season Salary Cap$33,308,165
Estimate Under Maximum Salary Cap of $58,000,000$24,691,835
Estimate Over Minimum Salary Cap of $0 $33,308,165
Current Bank Account$55,093,823
Projected Bank Account$59,015,739

Pro Players Salaries

Joe Pavelski $7,000,000 (1)
Cory Schneider $3,500,000 (1)
Viktor Arvidsson $3,000,000 (2)
Colin Miller $2,025,000 (2)
Patrick Marleau $2,000,000 (1)
Michal Kempny $1,640,000 (1)
Nick Schmaltz $1,500,000 (4)
Patrick Maroon $1,500,000 (2)
Pavel Francouz $1,500,000 (4)
Pierre Engvall $1,425,000 (2)
Michael Frolik $1,250,000 (2)
Zack Smith $1,000,000 (2)
Brent Seabrook $700,000 (1)
Dakota Mermis $500,000 (2)
Andrew Peeke $500,000 (3)
Warren Foegele $500,000 (1)
Lucas Wallmark $500,000 (4)
Joey Anderson $500,000 (2)
Chad Ruhwedel $500,000 (4)
Jared McCann $500,000 (3)
Carl Gunnarsson $500,000 (3)
Total Pro Players21
Salary Commitment
Year 2020 : $32,040,000
Year 2021 : $16,700,000
Year 2022 : $5,500,000
Year 2023 : $4,000,000
Salary Average Commitment
Year 2020 : $32,040,000
Year 2021 : $16,700,000
Year 2022 : $5,500,000
Year 2023 : $4,000,000
Salary Cap with 1 Way Contract
Year 2020 : $32,040,000
Year 2021 : $16,700,000
Year 2022 : $5,500,000
Year 2023 : $4,000,000

Farm Players Salaries

Karl Alzner $225,000 (2)
Conor Sheary $200,000 (1)
Christian Djoos $87,500 (4)
Dylan Sikura $55,665 (4)
Jake Oettinger $50,000 (1)
Austin Czarnik $50,000 (1)
David Gustafsson $50,000 (1)
Eetu Luostarinen $50,000 (3)
Colby Cave $50,000 (2)
Jayson Megna $50,000 (1)
T.J. Tynan $50,000 (2)
Mackenzie MacEachern $50,000 (2)
Garret Sparks $50,000 (2)
Tobias Bjornfot $50,000 (3)
Ville Heinola $50,000 (3)
Collin Delia $50,000 (3)
Casey DeSmith $50,000 (3)
Alexander Nylander $50,000 (4)
Total Farm Players18
Salary Commitment
Year 2020 : $1,268,165
Year 2021 : $868,165
Year 2022 : $443,165
Year 2023 : $193,165
Salary Average Commitment
Year 2020 : $1,268,165
Year 2021 : $868,165
Year 2022 : $443,165
Year 2023 : $193,165

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Arena
Level 1: 5000 - $100 - 4,897 - 97.94%
Level 2: 4000 - $75 - 2,887 - 72.19%
Level 3: 1000 - $45 - 734 - 73.41%
Level 4: 3000 - $20 - 2,930 - 97.67%
Luxury : 1000 - $125 - 1,000 - 100.00%
Total Capacity :14000

Income

Home Games Left22
Average Attendance - %12,449 - 88.92%
Average Income per Game$929,200
Year to Date Revenue$17,654,808

Expense

Pro Players Total Salaries$56,500,000
Farm Players Total Salaries$976,000
Coaches Total Salaries$600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,917,594
Farm Year To Date Expenses$640,101
Pro Salary Cap To Date$24,781,265
Farm Salary Cap To Date$502,180

Estimate

Pro Estimated Season Revenue$20,442,409
Pro Remaining Season Days96
Pro Expenses Per Days$322,727
Pro Estimated Expenses$30,981,792
Farm Remaining Season Days94
Farm Expenses Per Days$7,333
Farm Estimated Expenses$689,302
Estimated Season Expenses$31,671,094
Season Salary Cap$57,476,000
Estimate Under Maximum Salary Cap of $58,000,000$524,000
Estimate Over Minimum Salary Cap of $0 $57,476,000
Current Bank Account$42,097,113
Projected Bank Account$30,868,428

Pro Players Salaries

Ryan Suter $10,000,000 (1)
Carey Price $9,000,000 (3)
Nicklas Backstrom $5,750,000 (2)
Mattias Ekholm $4,500,000 (4)
Elias Pettersson $4,000,000 (2)
Colton Parayko $4,000,000 (3)
Filip Forsberg $4,000,000 (3)
Ilya Mikheyev $3,000,000 (3)
Mikhail Sergachev $3,000,000 (4)
Jake Allen $1,750,000 (1)
Anthony Beauvillier $1,500,000 (4)
Nikolaj Ehlers $1,000,000 (3)
Pavel Zacha $1,000,000 (3)
Clayton Keller $1,000,000 (4)
Jake Virtanen $500,000 (3)
Dennis Cholowski $500,000 (2)
Josh Leivo $500,000 (1)
Mirco Mueller $500,000 (4)
Jack Roslovic $500,000 (4)
Matt Grzelcyk $500,000 (4)
Total Pro Players20
Salary Commitment
Year 2020 : $56,500,000
Year 2021 : $44,250,000
Year 2022 : $34,000,000
Year 2023 : $11,500,000
Salary Average Commitment
Year 2020 : $56,500,000
Year 2021 : $44,250,000
Year 2022 : $34,000,000
Year 2023 : $11,500,000
Salary Cap with 1 Way Contract
Year 2020 : $56,500,000
Year 2021 : $44,250,000
Year 2022 : $34,000,000
Year 2023 : $11,500,000

Farm Players Salaries

Mathieu Perreault $150,000 (2)
Matt Luff $126,000 (3)
Micheal Ferland $100,000 (1)
Troy Grosenick $50,000 (1)
Jakub Skarek $50,000 (2)
Malcolm Subban $50,000 (4)
Laurent Brossoit $50,000 (1)
Jack Campbell $50,000 (1)
Calvin Pickard $50,000 (2)
Victor Rask $50,000 (2)
Tobias Rieder $50,000 (2)
Marko Dano $50,000 (4)
Carl Dahlstrom $50,000 (1)
Paul Carey $50,000 (1)
Austin Watson $50,000 (2)
Total Farm Players15
Salary Commitment
Year 2020 : $976,000
Year 2021 : $626,000
Year 2022 : $226,000
Year 2023 : $100,000
Salary Average Commitment
Year 2020 : $976,000
Year 2021 : $626,000
Year 2022 : $226,000
Year 2023 : $100,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $58,000,000
Available Cap Space

Over Minimum of
$0

Pro Players

Farm Players

Total Players

Anaheim Ducks $47,574,572 $53,136,874 $4,863,126 $53,136,874 212243
Boston Bruins $53,151,291 $34,478,311 $23,521,689 $34,478,311 202242
Buffalo Sabres $51,053,576 $40,184,125 $17,815,875 $40,184,125 201939
Calgary Flames $44,666,920 $56,951,999 $1,048,001 $56,951,999 211738
Carolina Hurricanes $49,336,590 $45,165,912 $12,834,088 $45,165,912 201535
Chicago Blackhawks $48,227,098 $46,846,250 $11,153,750 $46,846,250 221436
Colorado Avalanche $47,774,114 $46,863,101 $11,136,899 $46,863,101 202444
Detroit Red Wings $50,628,830 $42,040,352 $15,959,648 $42,040,352 222850
Edmonton Oilers $46,184,034 $50,675,000 $7,325,000 $50,675,000 212041
Florida Panthers $50,752,736 $38,919,250 $19,080,750 $38,919,250 211435
Los Angeles Kings $45,067,728 $53,100,000 $4,900,000 $53,100,000 202040
Minnesota Wild $55,236,615 $30,681,125 $27,318,875 $30,681,125 202646
Montreal Canadiens $44,266,005 $54,975,499 $3,024,501 $54,975,499 201535
Nashville Predators $44,169,076 $57,811,125 $188,875 $57,811,125 221436
New Jersey Devils $45,382,658 $56,603,699 $1,396,301 $56,603,699 201838
New York Islanders $60,913,662 $20,437,502 $37,562,498 $20,437,502 211637
New York Rangers $47,009,377 $52,228,808 $5,771,192 $52,228,808 212041
Philadelphia Flyers $47,206,985 $48,533,505 $9,466,495 $48,533,505 211435
Pittsburgh Penguins $42,175,537 $56,246,781 $1,753,219 $56,246,781 211536
San Jose Sharks $44,074,482 $57,675,000 $325,000 $57,675,000 201737
St. Louis Blues $53,544,738 $35,009,525 $22,990,475 $35,009,525 202545
Tampa Bay Lightning $45,520,201 $52,602,500 $5,397,500 $52,602,500 212041
Toronto Maple Leafs $42,753,288 $57,505,000 $495,000 $57,505,000 201838
Vancouver Canucks $45,844,560 $52,717,000 $5,283,000 $52,717,000 221638
Washington Capitals $55,093,823 $33,308,165 $24,691,835 $33,308,165 211839
Winnipeg Jets $42,097,113 $57,476,000 $524,000 $57,476,000 201535