69ers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmoothie King Center
Level 1: 6300 - 75 $ - 6 261 - 99.38%
Level 2: 6300 - 40 $ - 6 131 - 97.32%
Level 3: 4200 - 25 $ - 4 106 - 97.77%
Level 4: 3150 - 15 $ - 3 150 - 100.00%
Luxury : 1050 - 150 $ - 1 017 - 96.83%
Total Capacity :21000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 15 $ - 2 000 - 100.00%
Farm Level 2: 1000 - 5 $ - 990 - 99.00%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left36
Average Attendance - %20 665 - 98.40%
Average Income per Game1 515 626 $
Year to Date Revenue4 546 877 $
Farm
Home Games Left36
Average Attendance - %2 990 - 99.67%
Average Income per Game34 950 $
Year to Date Revenue104 850 $

Expense

Pro Players Total Salaries87 464 999 $
Pro Players Total Average Salaries94 307 082 $
Farm Players Total Salaries1 614 000 $
Farm Players Total Average Salaries1 614 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses6 704 269 $
Farm Year To Date Expenses146 212 $
Pro Salary Cap Per Days637 028 $
Pro Salary Cap To Date6 896 198 $
Farm Salary Cap Per Days11 208 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 562 524 $
Farm Estimated Season Revenue1 258 200 $
Pro Remaining Season Days133
Pro Expenses Per Days609 479 $
Pro Estimated Expenses81 060 707 $
Farm Remaining Season Days133
Farm Expenses Per Days13 292 $
Farm Estimated Expenses1 767 836 $
Estimated Season Expenses82 828 543 $
Estimated Season Salary Cap91 620 922 $
Estimate Under Maximum Salary Cap of 92 000 000 $379 078 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 21 620 922 $
Current Bank Account181 314 737 $
Projected Bank Account154 306 918 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (6)
-Salary Remaining : 11 545 139 $
-Salary Average : 15 250 000 $
-Salary Average Remaining : 14 085 069 $
Evgeny Kuznetsov (1 Way Contract) 7 800 000 $ (1)
-Salary Remaining : 7 204 167 $
-Salary Average : 7 800 000 $
-Salary Average Remaining : 7 204 167 $
Patrick Marleau (1 Way Contract) 5 750 000 $ (1)
-Salary Remaining : 5 310 764 $
-Salary Average : 5 750 000 $
-Salary Average Remaining : 5 310 764 $
Bo Horvat (1 Way Contract) 5 500 000 $ (5)
-Salary Remaining : 5 079 861 $
-Salary Average : 6 370 833 $
-Salary Average Remaining : 5 884 172 $
Seth Jones (1 Way Contract) 5 400 000 $ (1)
-Salary Remaining : 4 987 500 $
-Salary Average : 5 400 000 $
-Salary Average Remaining : 4 987 500 $
Frederik Andersen (1 Way Contract) 5 250 000 $ (3)
-Salary Remaining : 4 848 958 $
-Salary Average : 5 250 000 $
-Salary Average Remaining : 4 848 958 $
Shea Theodore 5 200 000 $ (6)
-Salary Remaining : 4 802 778 $
-Salary Average : 6 456 667 $
-Salary Average Remaining : 5 963 449 $
Dmitry Orlov (1 Way Contract) 5 100 000 $ (2)
-Salary Remaining : 4 710 417 $
-Salary Average : 5 100 000 $
-Salary Average Remaining : 4 710 417 $
Morgan Rielly (1 Way Contract) 5 000 000 $ (4)
-Salary Remaining : 4 618 056 $
-Salary Average : 5 750 000 $
-Salary Average Remaining : 5 310 764 $
Derick Brassard (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 4 618 056 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 4 618 056 $
Marcus Johansson (1 Way Contract) 4 583 333 $ (4)
-Salary Remaining : 4 233 217 $
-Salary Average : 5 591 666 $
-Salary Average Remaining : 5 164 525 $
Adam Larsson (1 Way Contract) 4 166 666 $ (3)
-Salary Remaining : 3 848 379 $
-Salary Average : 4 166 666 $
-Salary Average Remaining : 3 848 379 $
Max Domi 3 465 000 $ (3)
-Salary Remaining : 3 200 313 $
-Salary Average : 3 465 000 $
-Salary Average Remaining : 3 200 313 $
Sven Baertschi (1 Way Contract) 1 850 000 $ (1)
-Salary Remaining : 1 708 681 $
-Salary Average : 1 850 000 $
-Salary Average Remaining : 1 708 681 $
Stefan Noesen (1 Way Contract) 1 725 000 $ (1)
-1 Way Contract Salary Cap : (275 000 $)
-1 Way Contract Salary Cap Remaining : (253 993 $)
-Salary Remaining : 1 593 229 $
-Salary Average : 1 725 000 $
-Salary Average Remaining : 1 593 229 $
Oscar Lindberg (1 Way Contract) 1 700 000 $ (1)
-Salary Remaining : 1 570 139 $
-Salary Average : 1 700 000 $
-Salary Average Remaining : 1 570 139 $
Adam Pelech (1 Way Contract) 1 600 000 $ (1)
-Salary Remaining : 1 477 778 $
-Salary Average : 1 600 000 $
-Salary Average Remaining : 1 477 778 $
Ben Hutton (1 Way Contract) 1 500 000 $ (4)
-Salary Remaining : 1 385 417 $
-Salary Average : 1 706 250 $
-Salary Average Remaining : 1 575 911 $
Jesperi Kotkaniemi 925 000 $ (3)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Patrik Laine 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Jordan Greenway 925 000 $ (3)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Valeri Nichushkin (1 Way Contract) 850 000 $ (2)
-1 Way Contract Salary Cap : (1 150 000 $)
-1 Way Contract Salary Cap Remaining : (1 062 153 $)
-Salary Remaining : 785 069 $
-Salary Average : 850 000 $
-Salary Average Remaining : 785 069 $
Carter Hart 750 000 $ (3)
-Salary Remaining : 692 708 $
-Salary Average : 750 000 $
-Salary Average Remaining : 692 708 $
Total Pro Players23
Salary Commitment
Year 2019 : 87 464 999 $
Year 2020 : 55 714 999 $
Year 2021 : 54 385 832 $
Year 2022 : 49 319 166 $
Salary Average Commitment
Year 2019 : 94 307 082 $
Year 2020 : 62 557 082 $
Year 2021 : 56 607 082 $
Year 2022 : 41 125 416 $
Salary Cap with 1 Way Contract
Year 2019 : 91 732 080 $
Year 2020 : 61 707 080 $
Year 2021 : 56 607 082 $
Year 2022 : 41 125 416 $

Farm Players Salaries

Alexander Volkov 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Jack Roslovic 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Michael Dal Colle 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Nicolas Meloche 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Logan Stanley 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Joshua Ho-Sang 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Henrik Borgstrom 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Gabriel Carlsson 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Alexander Nylander 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Lias Andersson 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Trent Frederic 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Jake Oettinger 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Brendan Lemieux 71 400 $ (1)
Salary Remaining : 65 946 $
Salary Average : 71 400 $
Salary Average Remaining : 65 946 $
Griffin Reinhart 64 000 $ (1)
Salary Remaining : 59 111 $
Salary Average : 64 000 $
Salary Average Remaining : 59 111 $
Evan Fitzpatrick 63 400 $ (3)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Jeremy Lauzon 62 000 $ (2)
Salary Remaining : 57 264 $
Salary Average : 62 000 $
Salary Average Remaining : 57 264 $
Sebastian Repo 61 200 $ (3)
Salary Remaining : 56 525 $
Salary Average : 61 200 $
Salary Average Remaining : 56 525 $
A.J. Greer 60 000 $ (1)
Salary Remaining : 55 417 $
Salary Average : 60 000 $
Salary Average Remaining : 55 417 $
Nathan Bastian 59 400 $ (2)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Guillaume Brisebois 59 400 $ (2)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Daniel Audette 57 200 $ (1)
Salary Remaining : 52 831 $
Salary Average : 57 200 $
Salary Average Remaining : 52 831 $
Pontus Aberg 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Rocco Grimaldi 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Christopher Gibson 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Total Farm Players24
Salary Commitment
Year 2019 : 1 614 000 $
Year 2020 : 897 400 $
Year 2021 : 346 600 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 614 000 $
Year 2020 : 897 400 $
Year 2021 : 346 600 $
Year 2022 : 0 $

Asskickers



Arena Capacity - Ticket Price
Attendance - %

Arena NameCredit Union Centre
Level 1: 5400 - 170 $ - 4 227 - 78.28%
Level 2: 5400 - 100 $ - 4 004 - 74.15%
Level 3: 3600 - 55 $ - 2 830 - 78.61%
Level 4: 2700 - 30 $ - 2 570 - 95.19%
Luxury : 900 - 340 $ - 669 - 74.37%
Total Capacity :18000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 862 - 93.10%
Farm Level 2: 1000 - 10 $ - 889 - 88.93%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left36
Average Attendance - %14 301 - 79.45%
Average Income per Game2 353 261 $
Year to Date Revenue7 059 784 $
Farm
Home Games Left36
Average Attendance - %2 751 - 91.71%
Average Income per Game64 753 $
Year to Date Revenue194 260 $

Expense

Pro Players Total Salaries91 731 250 $
Pro Players Total Average Salaries97 896 042 $
Farm Players Total Salaries1 697 789 $
Farm Players Total Average Salaries1 697 789 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses7 030 166 $
Farm Year To Date Expenses152 614 $
Pro Salary Cap Per Days622 021 $
Pro Salary Cap To Date6 793 621 $
Farm Salary Cap Per Days11 790 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue84 717 408 $
Farm Estimated Season Revenue2 331 120 $
Pro Remaining Season Days133
Pro Expenses Per Days639 106 $
Pro Estimated Expenses85 001 098 $
Farm Remaining Season Days133
Farm Expenses Per Days13 874 $
Farm Estimated Expenses1 845 242 $
Estimated Season Expenses86 846 340 $
Estimated Season Salary Cap89 522 414 $
Estimate Under Maximum Salary Cap of 92 000 000 $2 477 586 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 19 522 414 $
Current Bank Account191 484 664 $
Projected Bank Account191 686 852 $

Pro Players Salaries

Henrik Lundqvist (1 Way Contract) 7 300 000 $ (3)
-Salary Remaining : 6 742 361 $
-Salary Average : 7 300 000 $
-Salary Average Remaining : 6 742 361 $
Nathan MacKinnon (1 Way Contract) 6 300 000 $ (2)
-Salary Remaining : 5 818 750 $
-Salary Average : 6 300 000 $
-Salary Average Remaining : 5 818 750 $
Taylor Hall (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 5 541 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 541 667 $
Jonathan Huberdeau (1 Way Contract) 5 900 000 $ (6)
-Salary Remaining : 5 449 306 $
-Salary Average : 7 522 500 $
-Salary Average Remaining : 6 947 865 $
Aleksander Barkov (1 Way Contract) 5 900 000 $ (2)
-Salary Remaining : 5 449 306 $
-Salary Average : 5 900 000 $
-Salary Average Remaining : 5 449 306 $
Colton Parayko (1 Way Contract) 5 500 000 $ (6)
-Salary Remaining : 5 079 861 $
-Salary Average : 7 012 500 $
-Salary Average Remaining : 6 476 823 $
Rasmus Ristolainen (1 Way Contract) 5 400 000 $ (1)
-Salary Remaining : 4 987 500 $
-Salary Average : 5 400 000 $
-Salary Average Remaining : 4 987 500 $
Keith Yandle (1 Way Contract) 5 300 000 $ (4)
-Salary Remaining : 4 895 139 $
-Salary Average : 5 562 500 $
-Salary Average Remaining : 5 137 587 $
Jaccob Slavin (1 Way Contract) 5 300 000 $ (1)
-Salary Remaining : 4 895 139 $
-Salary Average : 5 300 000 $
-Salary Average Remaining : 4 895 139 $
Chris Kreider (1 Way Contract) 4 856 250 $ (3)
-Salary Remaining : 4 485 286 $
-Salary Average : 4 856 250 $
-Salary Average Remaining : 4 485 286 $
Ryan McDonagh (1 Way Contract) 4 700 000 $ (5)
-Salary Remaining : 4 340 972 $
-Salary Average : 6 737 500 $
-Salary Average Remaining : 6 222 830 $
Mats Zuccarello (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 4 156 250 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 4 156 250 $
Justin Williams (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 4 156 250 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 4 156 250 $
Erik Gudbranson (1 Way Contract) 4 000 000 $ (2)
-1 Way Contract Salary Cap : 2 000 000 $
-1 Way Contract Salary Cap Remaining : 1 847 222 $
-Salary Remaining : 3 694 444 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 3 694 444 $
Ryan Murray (1 Way Contract) 2 825 000 $ (5)
-1 Way Contract Salary Cap : 1 554 792 $
-1 Way Contract Salary Cap Remaining : 1 436 023 $
-Salary Remaining : 2 609 201 $
-Salary Average : 3 554 792 $
-Salary Average Remaining : 3 283 245 $
Elias Lindholm (1 Way Contract) 2 700 000 $ (1)
-Salary Remaining : 2 493 750 $
-Salary Average : 2 700 000 $
-Salary Average Remaining : 2 493 750 $
Andrej Sekera (1 Way Contract) 1 500 000 $ (2)
-1 Way Contract Salary Cap : (500 000 $)
-1 Way Contract Salary Cap Remaining : (461 806 $)
-Salary Remaining : 1 385 417 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 1 385 417 $
Linus Ullmark (1 Way Contract) 1 325 000 $ (3)
-Salary Remaining : 1 223 785 $
-Salary Average : 1 325 000 $
-Salary Average Remaining : 1 223 785 $
John Gilmour (1 Way Contract) 1 100 000 $ (4)
-1 Way Contract Salary Cap : (900 000 $)
-1 Way Contract Salary Cap Remaining : (831 250 $)
-Salary Remaining : 1 015 972 $
-Salary Average : 1 100 000 $
-Salary Average Remaining : 1 015 972 $
Slater Koekkoek (1 Way Contract) 925 000 $ (3)
-1 Way Contract Salary Cap : (1 075 000 $)
-1 Way Contract Salary Cap Remaining : (992 882 $)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Pavel Buchnevich 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Nico Hischier 925 000 $ (2)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Darnell Nurse 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Kyle Connor 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Charles Hudon (1 Way Contract) 800 000 $ (3)
-1 Way Contract Salary Cap : (1 200 000 $)
-1 Way Contract Salary Cap Remaining : (1 108 333 $)
-Salary Remaining : 738 889 $
-Salary Average : 800 000 $
-Salary Average Remaining : 738 889 $
Jason Spezza (1 Way Contract) 700 000 $ (2)
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Oskar Sundqvist 700 000 $ (2)
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Total Pro Players27
Salary Commitment
Year 2019 : 91 731 250 $
Year 2020 : 60 556 250 $
Year 2021 : 45 877 500 $
Year 2022 : 38 273 750 $
Salary Average Commitment
Year 2019 : 97 896 042 $
Year 2020 : 66 721 042 $
Year 2021 : 46 696 042 $
Year 2022 : 31 489 792 $
Salary Cap with 1 Way Contract
Year 2019 : 89 571 040 $
Year 2020 : 58 396 040 $
Year 2021 : 41 871 040 $
Year 2022 : 28 389 792 $

Farm Players Salaries

William Nylander 556 989 $ (3)
Salary Remaining : 514 441 $
Salary Average : 556 989 $
Salary Average Remaining : 514 441 $
Christian Wolanin 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Jonathan Dahlen 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Martin Kaut 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Ville Meskanen 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Lukas Jasek 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Louie Belpedio 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Oskar Lindblom 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Isac Lundestrom 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Niko Mikkola 67 400 $ (3)
Salary Remaining : 62 251 $
Salary Average : 67 400 $
Salary Average Remaining : 62 251 $
Jake Dotchin 65 000 $ (2)
Salary Remaining : 60 035 $
Salary Average : 65 000 $
Salary Average Remaining : 60 035 $
Igor Shvyrev 63 400 $ (3)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Filip Gustavsson 63 400 $ (2)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Ty Ronning 61 600 $ (3)
Salary Remaining : 56 894 $
Salary Average : 61 600 $
Salary Average Remaining : 56 894 $
Ty Lewis 60 000 $ (3)
Salary Remaining : 55 417 $
Salary Average : 60 000 $
Salary Average Remaining : 55 417 $
Anthony Peluso 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Dylan McIlrath 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Mark McNeill 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Total Farm Players18
Salary Commitment
Year 2019 : 1 697 789 $
Year 2020 : 1 641 789 $
Year 2021 : 1 179 389 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 697 789 $
Year 2020 : 1 641 789 $
Year 2021 : 1 179 389 $
Year 2022 : 0 $

Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6600 - 150 $ - 5 289 - 80.14%
Level 2: 6600 - 85 $ - 5 572 - 84.42%
Level 3: 4400 - 50 $ - 3 981 - 90.47%
Level 4: 3300 - 30 $ - 2 922 - 88.54%
Luxury : 1100 - 310 $ - 865 - 78.64%
Total Capacity :22000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 70 $ - 1 000 - 50.00%
Farm Level 2: 1000 - 20 $ - 507 - 50.70%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left36
Average Attendance - %18 628 - 84.67%
Average Income per Game2 714 487 $
Year to Date Revenue8 143 462 $
Farm
Home Games Left37
Average Attendance - %1 507 - 50.23%
Average Income per Game80 140 $
Year to Date Revenue160 280 $

Expense

Pro Players Total Salaries80 922 565 $
Pro Players Total Average Salaries84 805 484 $
Farm Players Total Salaries1 647 200 $
Farm Players Total Average Salaries1 648 533 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 333 333 $
Pro Year To Date Expenses6 204 506 $
Farm Year To Date Expenses148 742 $
Pro Salary Cap Per Days543 376 $
Pro Salary Cap To Date5 977 136 $
Farm Salary Cap Per Days11 448 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue97 721 544 $
Farm Estimated Season Revenue2 965 180 $
Pro Remaining Season Days133
Pro Expenses Per Days564 046 $
Pro Estimated Expenses75 018 118 $
Farm Remaining Season Days133
Farm Expenses Per Days13 522 $
Farm Estimated Expenses1 798 426 $
Estimated Season Expenses76 816 544 $
Estimated Season Salary Cap79 579 477 $
Estimate Under Maximum Salary Cap of 92 000 000 $12 420 523 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 9 579 477 $
Current Bank Account193 919 068 $
Projected Bank Account217 789 248 $

Pro Players Salaries

Brandon Dubinsky (1 Way Contract) 7 200 000 $ (1)
-Salary Remaining : 6 650 000 $
-Salary Average : 7 200 000 $
-Salary Average Remaining : 6 650 000 $
Travis Zajac (1 Way Contract) 5 750 000 $ (1)
-Salary Remaining : 5 310 764 $
-Salary Average : 5 750 000 $
-Salary Average Remaining : 5 310 764 $
Andy Greene (1 Way Contract) 5 250 000 $ (2)
-Salary Remaining : 4 848 958 $
-Salary Average : 5 250 000 $
-Salary Average Remaining : 4 848 958 $
Derek Ryan (1 Way Contract) 5 200 000 $ (3)
-Salary Remaining : 4 802 778 $
-Salary Average : 5 200 000 $
-Salary Average Remaining : 4 802 778 $
Mike Hoffman (1 Way Contract) 5 175 500 $ (4)
-Salary Remaining : 4 780 149 $
-Salary Average : 6 321 550 $
-Salary Average Remaining : 5 838 654 $
Ben Bishop (1 Way Contract) 5 162 499 $ (6)
-Salary Remaining : 4 768 141 $
-Salary Average : 6 186 805 $
-Salary Average Remaining : 5 714 202 $
Sean Couturier (1 Way Contract) 4 766 666 $ (1)
-Salary Remaining : 4 402 546 $
-Salary Average : 4 766 666 $
-Salary Average Remaining : 4 402 546 $
Gustav Nyquist (1 Way Contract) 4 750 000 $ (4)
-Salary Remaining : 4 387 153 $
-Salary Average : 5 795 000 $
-Salary Average Remaining : 5 352 326 $
T.J. Brodie (1 Way Contract) 4 650 400 $ (2)
-Salary Remaining : 4 295 161 $
-Salary Average : 4 650 400 $
-Salary Average Remaining : 4 295 161 $
Jason Demers (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 4 156 250 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 4 156 250 $
Boone Jenner (1 Way Contract) 3 750 000 $ (1)
-Salary Remaining : 3 463 542 $
-Salary Average : 3 750 000 $
-Salary Average Remaining : 3 463 542 $
Nick Holden (1 Way Contract) 3 600 000 $ (4)
-Salary Remaining : 3 325 000 $
-Salary Average : 3 600 000 $
-Salary Average Remaining : 3 325 000 $
Bryan Rust (1 Way Contract) 3 500 000 $ (3)
-Salary Remaining : 3 232 639 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 3 232 639 $
Jan Rutta (1 Way Contract) 3 500 000 $ (4)
-1 Way Contract Salary Cap : 1 526 000 $
-1 Way Contract Salary Cap Remaining : 1 409 431 $
-Salary Remaining : 3 232 639 $
-Salary Average : 3 526 000 $
-Salary Average Remaining : 3 256 653 $
Conor Sheary (1 Way Contract) 3 000 000 $ (3)
-Salary Remaining : 2 770 833 $
-Salary Average : 3 412 500 $
-Salary Average Remaining : 3 151 823 $
Ben Lovejoy (1 Way Contract) 2 600 000 $ (2)
-Salary Remaining : 2 401 389 $
-Salary Average : 2 600 000 $
-Salary Average Remaining : 2 401 389 $
Mike Reilly (1 Way Contract) 1 500 000 $ (1)
-1 Way Contract Salary Cap : (500 000 $)
-1 Way Contract Salary Cap Remaining : (461 806 $)
-Salary Remaining : 1 385 417 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 1 385 417 $
Dylan Larkin 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Nikolay Goldobin 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Andreas Johnsson 842 500 $ (1)
-Salary Remaining : 778 142 $
-Salary Average : 842 500 $
-Salary Average Remaining : 778 142 $
Dean Kukan (1 Way Contract) 825 000 $ (2)
-1 Way Contract Salary Cap : (1 175 000 $)
-1 Way Contract Salary Cap Remaining : (1 085 243 $)
-Salary Remaining : 761 979 $
-Salary Average : 825 000 $
-Salary Average Remaining : 761 979 $
Duncan Siemens (1 Way Contract) 750 000 $ (3)
-1 Way Contract Salary Cap : (1 165 625 $)
-1 Way Contract Salary Cap Remaining : (1 076 584 $)
-Salary Remaining : 692 708 $
-Salary Average : 834 375 $
-Salary Average Remaining : 770 638 $
Casey DeSmith 700 000 $ (3)
-Salary Remaining : 646 528 $
-Salary Average : 780 313 $
-Salary Average Remaining : 720 706 $
Kevin Gravel (1 Way Contract) 700 000 $ (1)
-1 Way Contract Salary Cap : (1 300 000 $)
-1 Way Contract Salary Cap Remaining : (1 200 694 $)
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Jordan Oesterle 700 000 $ (3)
-Salary Remaining : 646 528 $
-Salary Average : 764 375 $
-Salary Average Remaining : 705 985 $
Boo Nieves (1 Way Contract) 700 000 $ (2)
-1 Way Contract Salary Cap : (1 300 000 $)
-1 Way Contract Salary Cap Remaining : (1 200 694 $)
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Total Pro Players26
Salary Commitment
Year 2019 : 80 922 565 $
Year 2020 : 50 063 399 $
Year 2021 : 44 221 874 $
Year 2022 : 28 959 791 $
Salary Average Commitment
Year 2019 : 84 805 484 $
Year 2020 : 53 946 318 $
Year 2021 : 39 920 918 $
Year 2022 : 25 429 355 $
Salary Cap with 1 Way Contract
Year 2019 : 78 246 112 $
Year 2020 : 49 586 944 $
Year 2021 : 37 086 544 $
Year 2022 : 23 429 356 $

Farm Players Salaries

Jason Dickinson 120 000 $ (2)
Salary Remaining : 110 833 $
Salary Average : 120 000 $
Salary Average Remaining : 110 833 $
Spencer Foo 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Zach Whitecloud 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Jayce Hawryluk 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Sam Steel 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Zach Senyshyn 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Troy Terry 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Joseph Gambardella 72 000 $ (3)
Salary Remaining : 66 500 $
Salary Average : 72 000 $
Salary Average Remaining : 66 500 $
Brandon Halverson 66 600 $ (1)
Salary Remaining : 61 513 $
Salary Average : 66 600 $
Salary Average Remaining : 61 513 $
Cliff Pu 63 400 $ (3)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Adam Brooks 63 400 $ (2)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Morgan Geekie 62 400 $ (3)
Salary Remaining : 57 633 $
Salary Average : 62 400 $
Salary Average Remaining : 57 633 $
Vince Dunn 62 000 $ (1)
Salary Remaining : 57 264 $
Salary Average : 62 000 $
Salary Average Remaining : 57 264 $
Jacob MacDonald 62 000 $ (1)
Salary Remaining : 57 264 $
Salary Average : 62 000 $
Salary Average Remaining : 57 264 $
Samuel Montembeault 61 400 $ (2)
Salary Remaining : 56 710 $
Salary Average : 61 400 $
Salary Average Remaining : 56 710 $
Givani Smith 59 400 $ (3)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Axel Holmstrom 59 400 $ (1)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Calvin Thurkauf 58 000 $ (2)
Salary Remaining : 53 569 $
Salary Average : 58 000 $
Salary Average Remaining : 53 569 $
Thomas Schemitsch 57 200 $ (3)
Salary Remaining : 52 831 $
Salary Average : 57 200 $
Salary Average Remaining : 52 831 $
Julian Melchiori 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Ryan Graves 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Zane McIntyre 56 000 $ (3)
Salary Remaining : 51 722 $
Salary Average : 57 333 $
Salary Average Remaining : 52 954 $
Michael Mersch 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Tanner MacMaster 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Joakim Ryan 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Total Farm Players25
Salary Commitment
Year 2019 : 1 647 200 $
Year 2020 : 1 211 200 $
Year 2021 : 596 400 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 648 533 $
Year 2020 : 1 212 533 $
Year 2021 : 593 733 $
Year 2022 : 0 $

Chiefs



Arena Capacity - Ticket Price
Attendance - %

Arena NameSTAPLES Center
Level 1: 6600 - 175 $ - 4 152 - 62.90%
Level 2: 6600 - 95 $ - 4 368 - 66.18%
Level 3: 4400 - 60 $ - 2 492 - 56.64%
Level 4: 3300 - 35 $ - 2 105 - 63.77%
Luxury : 1100 - 340 $ - 693 - 62.95%
Total Capacity :22000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 931 - 96.57%
Farm Level 2: 1000 - 10 $ - 967 - 96.67%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left37
Average Attendance - %13 809 - 62.77%
Average Income per Game2 384 149 $
Year to Date Revenue4 768 298 $
Farm
Home Games Left36
Average Attendance - %2 898 - 96.60%
Average Income per Game67 607 $
Year to Date Revenue202 820 $

Expense

Pro Players Total Salaries82 581 667 $
Pro Players Total Average Salaries86 781 000 $
Farm Players Total Salaries2 787 222 $
Farm Players Total Average Salaries2 797 902 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses6 331 237 $
Farm Year To Date Expenses235 417 $
Pro Salary Cap Per Days519 868 $
Pro Salary Cap To Date5 718 548 $
Farm Salary Cap Per Days19 430 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue88 213 513 $
Farm Estimated Season Revenue2 433 840 $
Pro Remaining Season Days133
Pro Expenses Per Days575 567 $
Pro Estimated Expenses76 550 411 $
Farm Remaining Season Days133
Farm Expenses Per Days21 439 $
Farm Estimated Expenses2 851 387 $
Estimated Season Expenses79 401 798 $
Estimated Season Salary Cap74 860 992 $
Estimate Under Maximum Salary Cap of 92 000 000 $17 139 008 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 4 860 992 $
Current Bank Account260 320 773 $
Projected Bank Account271 566 328 $

Pro Players Salaries

Alexander Radulov (1 Way Contract) 6 250 000 $ (1)
-Salary Remaining : 5 772 569 $
-Salary Average : 6 250 000 $
-Salary Average Remaining : 5 772 569 $
Mark Scheifele (1 Way Contract) 6 125 000 $ (1)
-Salary Remaining : 5 657 118 $
-Salary Average : 6 125 000 $
-Salary Average Remaining : 5 657 118 $
Mathew Dumba (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 5 541 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 541 667 $
Filip Forsberg (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 5 541 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 541 667 $
Jon Marchessault (1 Way Contract) 5 250 000 $ (5)
-Salary Remaining : 4 848 958 $
-Salary Average : 5 750 000 $
-Salary Average Remaining : 5 310 764 $
Brent Seabrook (1 Way Contract) 5 250 000 $ (3)
-Salary Remaining : 4 848 958 $
-Salary Average : 5 250 000 $
-Salary Average Remaining : 4 848 958 $
Vincent Trocheck (1 Way Contract) 4 750 000 $ (2)
-Salary Remaining : 4 387 153 $
-Salary Average : 4 750 000 $
-Salary Average Remaining : 4 387 153 $
Jimmy Howard (1 Way Contract) 4 600 000 $ (2)
-Salary Remaining : 4 248 611 $
-Salary Average : 4 600 000 $
-Salary Average Remaining : 4 248 611 $
John Carlson (1 Way Contract) 3 966 667 $ (1)
-Salary Remaining : 3 663 658 $
-Salary Average : 3 966 667 $
-Salary Average Remaining : 3 663 658 $
Jonathan Quick (1 Way Contract) 3 900 000 $ (3)
-1 Way Contract Salary Cap : 1 900 000 $
-1 Way Contract Salary Cap Remaining : 1 754 861 $
-Salary Remaining : 3 602 083 $
-Salary Average : 3 900 000 $
-Salary Average Remaining : 3 602 083 $
Corey Crawford (1 Way Contract) 3 600 000 $ (2)
-Salary Remaining : 3 325 000 $
-Salary Average : 3 600 000 $
-Salary Average Remaining : 3 325 000 $
Jake Gardiner (1 Way Contract) 3 500 000 $ (5)
-Salary Remaining : 3 232 639 $
-Salary Average : 4 408 500 $
-Salary Average Remaining : 4 071 740 $
Charlie Coyle (1 Way Contract) 3 200 000 $ (6)
-Salary Remaining : 2 955 556 $
-Salary Average : 4 080 000 $
-Salary Average Remaining : 3 768 333 $
Carter Hutton (1 Way Contract) 2 600 000 $ (3)
-1 Way Contract Salary Cap : 600 000 $
-1 Way Contract Salary Cap Remaining : 554 167 $
-Salary Remaining : 2 401 389 $
-Salary Average : 2 600 000 $
-Salary Average Remaining : 2 401 389 $
Thomas Hickey (1 Way Contract) 2 500 000 $ (4)
-Salary Remaining : 2 309 028 $
-Salary Average : 2 925 000 $
-Salary Average Remaining : 2 701 563 $
Antoine Roussel (1 Way Contract) 2 400 000 $ (5)
-Salary Remaining : 2 216 667 $
-Salary Average : 3 300 000 $
-Salary Average Remaining : 3 047 917 $
Brandon Manning (1 Way Contract) 2 250 000 $ (2)
-1 Way Contract Salary Cap : 250 000 $
-1 Way Contract Salary Cap Remaining : 230 903 $
-Salary Remaining : 2 078 125 $
-Salary Average : 2 250 000 $
-Salary Average Remaining : 2 078 125 $
Sven Andrighetto (1 Way Contract) 1 400 000 $ (5)
-1 Way Contract Salary Cap : (215 000 $)
-1 Way Contract Salary Cap Remaining : (198 576 $)
-Salary Remaining : 1 293 056 $
-Salary Average : 1 785 000 $
-Salary Average Remaining : 1 648 646 $
Antti Suomela (1 Way Contract) 1 200 000 $ (5)
-1 Way Contract Salary Cap : (800 000 $)
-1 Way Contract Salary Cap Remaining : (738 889 $)
-Salary Remaining : 1 108 333 $
-Salary Average : 1 200 000 $
-Salary Average Remaining : 1 108 333 $
Joseph Morrow (1 Way Contract) 1 000 000 $ (1)
-1 Way Contract Salary Cap : (1 000 000 $)
-1 Way Contract Salary Cap Remaining : (923 611 $)
-Salary Remaining : 923 611 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 923 611 $
Mark Borowiecki (1 Way Contract) 975 000 $ (3)
-1 Way Contract Salary Cap : (1 025 000 $)
-1 Way Contract Salary Cap Remaining : (946 701 $)
-Salary Remaining : 900 521 $
-Salary Average : 975 000 $
-Salary Average Remaining : 900 521 $
Kyle Clifford (1 Way Contract) 960 000 $ (3)
-1 Way Contract Salary Cap : (1 040 000 $)
-1 Way Contract Salary Cap Remaining : (960 556 $)
-Salary Remaining : 886 667 $
-Salary Average : 960 000 $
-Salary Average Remaining : 886 667 $
Pavel Zacha 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Tyson Jost 925 000 $ (2)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Brandon Carlo 832 500 $ (1)
-Salary Remaining : 768 906 $
-Salary Average : 832 500 $
-Salary Average Remaining : 768 906 $
Jake Guentzel 792 500 $ (1)
-Salary Remaining : 731 962 $
-Salary Average : 792 500 $
-Salary Average Remaining : 731 962 $
Conor Garland 730 000 $ (1)
-Salary Remaining : 674 236 $
-Salary Average : 730 000 $
-Salary Average Remaining : 674 236 $
Daniel Carr (1 Way Contract) 700 000 $ (6)
-Salary Remaining : 646 528 $
-Salary Average : 900 833 $
-Salary Average Remaining : 832 019 $
Total Pro Players28
Salary Commitment
Year 2019 : 82 581 667 $
Year 2020 : 61 960 000 $
Year 2021 : 35 405 000 $
Year 2022 : 29 705 000 $
Salary Average Commitment
Year 2019 : 86 781 000 $
Year 2020 : 66 159 333 $
Year 2021 : 38 034 333 $
Year 2022 : 24 349 333 $
Salary Cap with 1 Way Contract
Year 2019 : 74 861 001 $
Year 2020 : 55 239 333 $
Year 2021 : 29 114 333 $
Year 2022 : 21 364 333 $

Farm Players Salaries

Jakub Zboril 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Jake Bean 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Kristian Vesalainen 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Emile Poirier 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Julien Gauthier 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Frederik Gauthier 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Jesse Puljujarvi 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Juuso Valimaki 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Will Butcher 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Ryan Lindgren 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Hudson Fasching 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
John Hayden 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Rasmus Sandin 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Robby Fabbri 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
German Rubtsov 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Ilya Samsonov 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Kasimir Kaskisuo 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Alex Nedeljkovic 67 400 $ (2)
Salary Remaining : 62 251 $
Salary Average : 67 400 $
Salary Average Remaining : 62 251 $
John Quenneville 67 400 $ (1)
Salary Remaining : 62 251 $
Salary Average : 67 400 $
Salary Average Remaining : 62 251 $
Ryan MacInnis 67 400 $ (1)
Salary Remaining : 62 251 $
Salary Average : 67 400 $
Salary Average Remaining : 62 251 $
Jansen Harkins 65 400 $ (2)
Salary Remaining : 60 404 $
Salary Average : 65 400 $
Salary Average Remaining : 60 404 $
Aaron Luchuk 63 400 $ (3)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Victor Olofsson 63 400 $ (3)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Cam Dineen 63 400 $ (3)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Tyler Steenbergen 63 000 $ (3)
Salary Remaining : 58 188 $
Salary Average : 63 000 $
Salary Average Remaining : 58 188 $
Jean-Christophe Beaudin 62 600 $ (2)
Salary Remaining : 57 818 $
Salary Average : 62 600 $
Salary Average Remaining : 57 818 $
Alex Barre-Boulet 62 222 $ (3)
Salary Remaining : 57 469 $
Salary Average : 62 222 $
Salary Average Remaining : 57 469 $
Callum Booth 62 000 $ (1)
Salary Remaining : 57 264 $
Salary Average : 62 000 $
Salary Average Remaining : 57 264 $
Victor Mete 60 800 $ (2)
Salary Remaining : 56 156 $
Salary Average : 60 800 $
Salary Average Remaining : 56 156 $
Antoine Waked 60 000 $ (2)
Salary Remaining : 55 417 $
Salary Average : 60 000 $
Salary Average Remaining : 55 417 $
Sam Miletic 60 000 $ (3)
Salary Remaining : 55 417 $
Salary Average : 60 000 $
Salary Average Remaining : 55 417 $
Filip Chlapik 59 400 $ (2)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Frederic Allard 59 400 $ (2)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Samuel Girard 59 400 $ (2)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Kyle Wood 59 400 $ (1)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Dennis Yan 59 400 $ (2)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Matiss Kivlenieks 59 200 $ (2)
Salary Remaining : 54 678 $
Salary Average : 59 200 $
Salary Average Remaining : 54 678 $
Nicolas Aube-Kubel 58 000 $ (1)
Salary Remaining : 53 569 $
Salary Average : 58 000 $
Salary Average Remaining : 53 569 $
Samuel Blais 57 800 $ (1)
Salary Remaining : 53 385 $
Salary Average : 57 800 $
Salary Average Remaining : 53 385 $
Alexandre Fortin 56 800 $ (2)
Salary Remaining : 52 461 $
Salary Average : 56 800 $
Salary Average Remaining : 52 461 $
T.J. Brennan 56 000 $ (4)
Salary Remaining : 51 722 $
Salary Average : 66 680 $
Salary Average Remaining : 61 586 $
Ryan Haggerty 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Total Farm Players42
Salary Commitment
Year 2019 : 2 787 222 $
Year 2020 : 1 897 222 $
Year 2021 : 977 122 $
Year 2022 : 83 700 $
Salary Average Commitment
Year 2019 : 2 797 902 $
Year 2020 : 1 907 902 $
Year 2021 : 960 102 $
Year 2022 : 66 680 $

Fighting Irish



Arena Capacity - Ticket Price
Attendance - %

Arena NameKey Arena
Level 1: 5400 - 145 $ - 5 245 - 97.14%
Level 2: 5400 - 85 $ - 5 250 - 97.22%
Level 3: 3600 - 50 $ - 3 520 - 97.79%
Level 4: 2700 - 25 $ - 2 678 - 99.20%
Luxury : 900 - 310 $ - 890 - 98.93%
Total Capacity :18000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 50 $ - 1 262 - 63.08%
Farm Level 2: 1000 - 20 $ - 500 - 50.00%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left36
Average Attendance - %17 584 - 97.69%
Average Income per Game2 571 402 $
Year to Date Revenue7 714 206 $
Farm
Home Games Left36
Average Attendance - %1 762 - 58.72%
Average Income per Game73 083 $
Year to Date Revenue219 250 $

Expense

Pro Players Total Salaries99 612 143 $
Pro Players Total Average Salaries104 913 768 $
Farm Players Total Salaries1 384 800 $
Farm Players Total Average Salaries1 386 133 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses7 612 905 $
Farm Year To Date Expenses130 242 $
Pro Salary Cap Per Days600 269 $
Pro Salary Cap To Date6 594 106 $
Farm Salary Cap Per Days9 626 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue92 570 472 $
Farm Estimated Season Revenue2 631 000 $
Pro Remaining Season Days133
Pro Expenses Per Days693 834 $
Pro Estimated Expenses92 279 922 $
Farm Remaining Season Days133
Farm Expenses Per Days11 700 $
Farm Estimated Expenses1 556 100 $
Estimated Season Expenses93 836 022 $
Estimated Season Salary Cap86 429 883 $
Estimate Under Maximum Salary Cap of 92 000 000 $5 570 117 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 16 429 883 $
Current Bank Account190 112 759 $
Projected Bank Account191 478 209 $

Pro Players Salaries

Tomas Tatar (1 Way Contract) 6 100 000 $ (5)
-Salary Remaining : 5 634 028 $
-Salary Average : 6 946 000 $
-Salary Average Remaining : 6 415 403 $
Kyle Okposo (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 5 541 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 541 667 $
Andrew Ladd (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 5 079 861 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 5 079 861 $
William Karlsson (1 Way Contract) 5 250 000 $ (5)
-Salary Remaining : 4 848 958 $
-Salary Average : 6 693 750 $
-Salary Average Remaining : 6 182 422 $
Alexander Edler (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 4 618 056 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 4 618 056 $
Robin Lehner (1 Way Contract) 5 000 000 $ (5)
-Salary Remaining : 4 618 056 $
-Salary Average : 6 100 000 $
-Salary Average Remaining : 5 634 028 $
Justin Abdelkader (1 Way Contract) 4 462 500 $ (2)
-Salary Remaining : 4 121 615 $
-Salary Average : 4 462 500 $
-Salary Average Remaining : 4 121 615 $
Jack Johnson (1 Way Contract) 4 357 143 $ (1)
-Salary Remaining : 4 024 306 $
-Salary Average : 4 357 143 $
-Salary Average Remaining : 4 024 306 $
Carl Hagelin (1 Way Contract) 4 300 000 $ (3)
-Salary Remaining : 3 971 528 $
-Salary Average : 4 775 000 $
-Salary Average Remaining : 4 410 243 $
Cam Talbot (1 Way Contract) 4 166 667 $ (1)
-1 Way Contract Salary Cap : 2 166 667 $
-1 Way Contract Salary Cap Remaining : 2 001 158 $
-Salary Remaining : 3 848 380 $
-Salary Average : 4 166 667 $
-Salary Average Remaining : 3 848 380 $
Colin Wilson (1 Way Contract) 4 000 000 $ (1)
-1 Way Contract Salary Cap : 2 000 000 $
-1 Way Contract Salary Cap Remaining : 1 847 222 $
-Salary Remaining : 3 694 444 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 3 694 444 $
Colin Miller (1 Way Contract) 3 875 000 $ (1)
-1 Way Contract Salary Cap : 1 875 000 $
-1 Way Contract Salary Cap Remaining : 1 731 771 $
-Salary Remaining : 3 578 993 $
-Salary Average : 3 875 000 $
-Salary Average Remaining : 3 578 993 $
Jacob Markstrom (1 Way Contract) 3 850 000 $ (3)
-Salary Remaining : 3 555 903 $
-Salary Average : 3 850 000 $
-Salary Average Remaining : 3 555 903 $
Cody Eakin (1 Way Contract) 3 800 000 $ (3)
-Salary Remaining : 3 509 722 $
-Salary Average : 3 800 000 $
-Salary Average Remaining : 3 509 722 $
Jason Pominville (1 Way Contract) 3 800 000 $ (1)
-1 Way Contract Salary Cap : 1 800 000 $
-1 Way Contract Salary Cap Remaining : 1 662 500 $
-Salary Remaining : 3 509 722 $
-Salary Average : 3 800 000 $
-Salary Average Remaining : 3 509 722 $
Johnny Boychuk (1 Way Contract) 3 600 000 $ (1)
-Salary Remaining : 3 325 000 $
-Salary Average : 3 600 000 $
-Salary Average Remaining : 3 325 000 $
Michael Stone (1 Way Contract) 3 500 000 $ (1)
-1 Way Contract Salary Cap : 1 500 000 $
-1 Way Contract Salary Cap Remaining : 1 385 417 $
-Salary Remaining : 3 232 639 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 3 232 639 $
Jamie McGinn (1 Way Contract) 3 500 000 $ (1)
-1 Way Contract Salary Cap : 1 500 000 $
-1 Way Contract Salary Cap Remaining : 1 385 417 $
-Salary Remaining : 3 232 639 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 3 232 639 $
Ryan Dzingel (1 Way Contract) 3 375 000 $ (6)
-Salary Remaining : 3 117 188 $
-Salary Average : 4 303 125 $
-Salary Average Remaining : 3 974 414 $
Mark Pysyk (1 Way Contract) 2 733 333 $ (2)
-Salary Remaining : 2 524 537 $
-Salary Average : 2 733 333 $
-Salary Average Remaining : 2 524 537 $
Josh Anderson (1 Way Contract) 1 850 000 $ (6)
-Salary Remaining : 1 708 681 $
-Salary Average : 2 358 750 $
-Salary Average Remaining : 2 178 568 $
Zemgus Girgensons (1 Way Contract) 1 600 000 $ (2)
-1 Way Contract Salary Cap : (400 000 $)
-1 Way Contract Salary Cap Remaining : (369 444 $)
-Salary Remaining : 1 477 778 $
-Salary Average : 1 600 000 $
-Salary Average Remaining : 1 477 778 $
Johan Larsson (1 Way Contract) 1 550 000 $ (3)
-Salary Remaining : 1 431 597 $
-Salary Average : 1 550 000 $
-Salary Average Remaining : 1 431 597 $
Ryan Reaves (1 Way Contract) 1 125 000 $ (1)
-1 Way Contract Salary Cap : (875 000 $)
-1 Way Contract Salary Cap Remaining : (808 160 $)
-Salary Remaining : 1 039 063 $
-Salary Average : 1 125 000 $
-Salary Average Remaining : 1 039 063 $
Jordie Benn (1 Way Contract) 1 100 000 $ (1)
-Salary Remaining : 1 015 972 $
-Salary Average : 1 100 000 $
-Salary Average Remaining : 1 015 972 $
Nathan Beaulieu (1 Way Contract) 1 000 000 $ (2)
-1 Way Contract Salary Cap : (1 000 000 $)
-1 Way Contract Salary Cap Remaining : (923 611 $)
-Salary Remaining : 923 611 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 923 611 $
Adam Cracknell (1 Way Contract) 950 000 $ (2)
-1 Way Contract Salary Cap : (1 050 000 $)
-1 Way Contract Salary Cap Remaining : (969 792 $)
-Salary Remaining : 877 431 $
-Salary Average : 950 000 $
-Salary Average Remaining : 877 431 $
Rasmus Dahlin 925 000 $ (3)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Michael Del Zotto (1 Way Contract) 900 000 $ (3)
-1 Way Contract Salary Cap : (1 100 000 $)
-1 Way Contract Salary Cap Remaining : (1 015 972 $)
-Salary Remaining : 831 250 $
-Salary Average : 900 000 $
-Salary Average Remaining : 831 250 $
Mark Barberio (1 Way Contract) 900 000 $ (2)
-1 Way Contract Salary Cap : (1 100 000 $)
-1 Way Contract Salary Cap Remaining : (1 015 972 $)
-Salary Remaining : 831 250 $
-Salary Average : 900 000 $
-Salary Average Remaining : 831 250 $
Evan Rodrigues 842 500 $ (1)
-Salary Remaining : 778 142 $
-Salary Average : 842 500 $
-Salary Average Remaining : 778 142 $
Brandon Tanev 700 000 $ (1)
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Total Pro Players32
Salary Commitment
Year 2019 : 99 612 143 $
Year 2020 : 48 545 833 $
Year 2021 : 41 687 500 $
Year 2022 : 32 201 250 $
Salary Average Commitment
Year 2019 : 104 913 768 $
Year 2020 : 53 847 458 $
Year 2021 : 42 201 625 $
Year 2022 : 26 401 625 $
Salary Cap with 1 Way Contract
Year 2019 : 86 438 772 $
Year 2020 : 48 497 456 $
Year 2021 : 41 301 624 $
Year 2022 : 26 401 625 $

Farm Players Salaries

Brian Flynn 76 000 $ (2)
Salary Remaining : 70 194 $
Salary Average : 76 000 $
Salary Average Remaining : 70 194 $
Eric Tangradi 76 000 $ (2)
Salary Remaining : 70 194 $
Salary Average : 76 000 $
Salary Average Remaining : 70 194 $
Dustin Tokarski 76 000 $ (1)
Salary Remaining : 70 194 $
Salary Average : 76 000 $
Salary Average Remaining : 70 194 $
Eddie Pasquale 76 000 $ (1)
Salary Remaining : 70 194 $
Salary Average : 76 000 $
Salary Average Remaining : 70 194 $
Chris Bourque 76 000 $ (2)
Salary Remaining : 70 194 $
Salary Average : 76 000 $
Salary Average Remaining : 70 194 $
Mackenzie MacEachern 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Nikita Scherbak 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Kerby Rychel 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Michal Kempny 72 000 $ (1)
Salary Remaining : 66 500 $
Salary Average : 72 000 $
Salary Average Remaining : 66 500 $
Patrick Bajkov 69 400 $ (3)
Salary Remaining : 64 099 $
Salary Average : 69 400 $
Salary Average Remaining : 64 099 $
Stuart Skinner 65 400 $ (3)
Salary Remaining : 60 404 $
Salary Average : 65 400 $
Salary Average Remaining : 60 404 $
Cal O'Reilly 64 000 $ (1)
Salary Remaining : 59 111 $
Salary Average : 64 000 $
Salary Average Remaining : 59 111 $
Alex Belzile 64 000 $ (1)
Salary Remaining : 59 111 $
Salary Average : 64 000 $
Salary Average Remaining : 59 111 $
Steve Bernier 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Fredrik Claesson 56 000 $ (3)
Salary Remaining : 51 722 $
Salary Average : 57 333 $
Salary Average Remaining : 52 954 $
Felix Girard 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Josh Archibald 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Bobby Farnham 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Shane Gersich 56 000 $ (3)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Cody Goloubef 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Frederick Gaudreau 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Total Farm Players21
Salary Commitment
Year 2019 : 1 384 800 $
Year 2020 : 586 800 $
Year 2021 : 250 800 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 386 133 $
Year 2020 : 588 133 $
Year 2021 : 248 133 $
Year 2022 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameToyota Center
Level 1: 6000 - 150 $ - 5 498 - 91.63%
Level 2: 6000 - 85 $ - 5 769 - 96.14%
Level 3: 4000 - 45 $ - 3 501 - 87.53%
Level 4: 3000 - 30 $ - 2 597 - 86.55%
Luxury : 1000 - 290 $ - 906 - 90.60%
Total Capacity :20000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 24 $ - 1 952 - 97.58%
Farm Level 2: 1000 - 18 $ - 567 - 56.70%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left37
Average Attendance - %18 270 - 91.35%
Average Income per Game2 701 672 $
Year to Date Revenue5 403 344 $
Farm
Home Games Left36
Average Attendance - %2 519 - 83.96%
Average Income per Game57 046 $
Year to Date Revenue171 138 $

Expense

Pro Players Total Salaries87 445 000 $
Pro Players Total Average Salaries93 392 417 $
Farm Players Total Salaries1 660 533 $
Farm Players Total Average Salaries1 675 199 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses6 702 740 $
Farm Year To Date Expenses149 765 $
Pro Salary Cap Per Days614 820 $
Pro Salary Cap To Date6 763 020 $
Farm Salary Cap Per Days11 633 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue99 961 864 $
Farm Estimated Season Revenue2 053 656 $
Pro Remaining Season Days133
Pro Expenses Per Days609 340 $
Pro Estimated Expenses81 042 220 $
Farm Remaining Season Days133
Farm Expenses Per Days13 615 $
Farm Estimated Expenses1 810 795 $
Estimated Season Expenses82 853 015 $
Estimated Season Salary Cap88 534 080 $
Estimate Under Maximum Salary Cap of 92 000 000 $3 465 920 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 18 534 080 $
Current Bank Account192 110 818 $
Projected Bank Account211 273 323 $

Pro Players Salaries

Shea Weber (1 Way Contract) 11 000 000 $ (4)
-Salary Remaining : 10 159 722 $
-Salary Average : 11 000 000 $
-Salary Average Remaining : 10 159 722 $
Phil Kessel (1 Way Contract) 8 000 000 $ (1)
-Salary Remaining : 7 388 889 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 7 388 889 $
Marc Staal (1 Way Contract) 8 000 000 $ (2)
-Salary Remaining : 7 388 889 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 7 388 889 $
Mark Giordano (1 Way Contract) 7 087 500 $ (3)
-Salary Remaining : 6 546 094 $
-Salary Average : 7 087 500 $
-Salary Average Remaining : 6 546 094 $
Ryan Nugent-Hopkins (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 5 541 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 541 667 $
Tyler Seguin (1 Way Contract) 5 750 000 $ (5)
-Salary Remaining : 5 310 764 $
-Salary Average : 7 331 250 $
-Salary Average Remaining : 6 771 224 $
Marc-Andre Fleury (1 Way Contract) 5 750 000 $ (1)
-Salary Remaining : 5 310 764 $
-Salary Average : 5 750 000 $
-Salary Average Remaining : 5 310 764 $
Jacob Trouba (1 Way Contract) 5 500 000 $ (5)
-Salary Remaining : 5 079 861 $
-Salary Average : 6 920 833 $
-Salary Average Remaining : 6 392 158 $
Josh Manson (1 Way Contract) 4 100 000 $ (2)
-Salary Remaining : 3 786 806 $
-Salary Average : 4 100 000 $
-Salary Average Remaining : 3 786 806 $
Brendan Gallagher (1 Way Contract) 3 750 000 $ (6)
-Salary Remaining : 3 463 542 $
-Salary Average : 4 781 250 $
-Salary Average Remaining : 4 416 016 $
Casey Cizikas (1 Way Contract) 3 100 000 $ (5)
-Salary Remaining : 2 863 194 $
-Salary Average : 3 937 000 $
-Salary Average Remaining : 3 636 257 $
Tomas Hertl (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 2 770 833 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 2 770 833 $
Mikko Koskinen (1 Way Contract) 2 800 000 $ (4)
-Salary Remaining : 2 586 111 $
-Salary Average : 3 843 750 $
-Salary Average Remaining : 3 550 130 $
Mathieu Perreault (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 2 309 028 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 2 309 028 $
Luke Glendening (1 Way Contract) 1 800 000 $ (2)
-Salary Remaining : 1 662 500 $
-Salary Average : 1 800 000 $
-Salary Average Remaining : 1 662 500 $
Kevin Connauton (1 Way Contract) 1 375 000 $ (2)
-Salary Remaining : 1 269 965 $
-Salary Average : 1 375 000 $
-Salary Average Remaining : 1 269 965 $
Antti Niemi (1 Way Contract) 950 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 877 431 $
-Salary Average : 950 000 $
-Salary Average Remaining : 877 431 $
Auston Matthews 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Devon Toews (1 Way Contract) 925 000 $ (1)
-1 Way Contract Salary Cap : (1 075 000 $)
-1 Way Contract Salary Cap Remaining : (992 882 $)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Ross Johnston (1 Way Contract) 800 000 $ (2)
-1 Way Contract Salary Cap : (1 200 000 $)
-1 Way Contract Salary Cap Remaining : (1 108 333 $)
-Salary Remaining : 738 889 $
-Salary Average : 800 000 $
-Salary Average Remaining : 738 889 $
Jesper Bratt 782 500 $ (2)
-Salary Remaining : 722 726 $
-Salary Average : 782 500 $
-Salary Average Remaining : 722 726 $
Anthony Stolarz (1 Way Contract) 750 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 692 708 $
-Salary Average : 750 000 $
-Salary Average Remaining : 692 708 $
Par Lindholm (1 Way Contract) 700 000 $ (3)
-1 Way Contract Salary Cap : (1 283 333 $)
-1 Way Contract Salary Cap Remaining : (1 185 301 $)
-Salary Remaining : 646 528 $
-Salary Average : 716 667 $
-Salary Average Remaining : 661 922 $
Trevor Moore (1 Way Contract) 700 000 $ (3)
-1 Way Contract Salary Cap : (1 283 333 $)
-1 Way Contract Salary Cap Remaining : (1 185 301 $)
-Salary Remaining : 646 528 $
-Salary Average : 716 667 $
-Salary Average Remaining : 661 922 $
Kevin Rooney (1 Way Contract) 700 000 $ (1)
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Brandon Pirri 700 000 $ (2)
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Total Pro Players26
Salary Commitment
Year 2019 : 87 445 000 $
Year 2020 : 62 145 000 $
Year 2021 : 46 875 000 $
Year 2022 : 46 417 500 $
Salary Average Commitment
Year 2019 : 93 392 417 $
Year 2020 : 68 092 417 $
Year 2021 : 47 084 917 $
Year 2022 : 37 814 083 $
Salary Cap with 1 Way Contract
Year 2019 : 88 534 080 $
Year 2020 : 64 159 084 $
Year 2021 : 44 901 584 $
Year 2022 : 37 814 083 $

Farm Players Salaries

Anthony DeAngelo 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Joey Anderson 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Mikhail Vorobyev 65 400 $ (3)
Salary Remaining : 60 404 $
Salary Average : 65 400 $
Salary Average Remaining : 60 404 $
Nick Jensen 65 000 $ (1)
Salary Remaining : 60 035 $
Salary Average : 65 000 $
Salary Average Remaining : 60 035 $
Collin Delia 64 000 $ (2)
Salary Remaining : 59 111 $
Salary Average : 64 000 $
Salary Average Remaining : 59 111 $
Josh Mahura 63 400 $ (3)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Spencer Smallman 62 000 $ (3)
Salary Remaining : 57 264 $
Salary Average : 62 000 $
Salary Average Remaining : 57 264 $
Jonne Tammela 60 000 $ (2)
Salary Remaining : 55 417 $
Salary Average : 60 000 $
Salary Average Remaining : 55 417 $
Anton Lindholm 59 400 $ (1)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Manuel Wiederer 59 200 $ (2)
Salary Remaining : 54 678 $
Salary Average : 59 200 $
Salary Average Remaining : 54 678 $
Adam Helewka 58 400 $ (1)
Salary Remaining : 53 939 $
Salary Average : 58 400 $
Salary Average Remaining : 53 939 $
Deven Sideroff 58 400 $ (2)
Salary Remaining : 53 939 $
Salary Average : 58 400 $
Salary Average Remaining : 53 939 $
Brennan Menell 57 333 $ (2)
Salary Remaining : 52 954 $
Salary Average : 57 333 $
Salary Average Remaining : 52 954 $
J.T. Brown 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Cameron Hughes 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Matt Roy 56 000 $ (5)
Salary Remaining : 51 722 $
Salary Average : 68 000 $
Salary Average Remaining : 62 806 $
Nelson Nogier 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Brad Hunt 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Andrew Poturalski 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Nathan Noel 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Tanner Fritz 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Alex Dostie 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Cavan Fitzgerald 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Marian Studenic 56 000 $ (3)
Salary Remaining : 51 722 $
Salary Average : 57 333 $
Salary Average Remaining : 52 954 $
Gage Quinney 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Phillip Di Giuseppe 56 000 $ (3)
Salary Remaining : 51 722 $
Salary Average : 57 333 $
Salary Average Remaining : 52 954 $
Riley Barber 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Kenny Agostino 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Total Farm Players28
Salary Commitment
Year 2019 : 1 660 533 $
Year 2020 : 1 235 733 $
Year 2021 : 444 800 $
Year 2022 : 81 200 $
Salary Average Commitment
Year 2019 : 1 675 199 $
Year 2020 : 1 250 399 $
Year 2021 : 447 466 $
Year 2022 : 68 000 $

Patriotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6600 - 300 $ - 3 300 - 50.00%
Level 2: 6600 - 150 $ - 3 300 - 50.00%
Level 3: 4400 - 100 $ - 2 200 - 50.00%
Level 4: 3300 - 50 $ - 1 650 - 50.00%
Luxury : 1100 - 500 $ - 550 - 50.00%
Total Capacity :22000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 890 - 94.48%
Farm Level 2: 1000 - 10 $ - 913 - 91.30%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left35
Average Attendance - %11 000 - 50.00%
Average Income per Game3 073 125 $
Year to Date Revenue12 292 500 $
Farm
Home Games Left36
Average Attendance - %2 803 - 93.42%
Average Income per Game65 820 $
Year to Date Revenue197 460 $

Expense

Pro Players Total Salaries85 229 999 $
Pro Players Total Average Salaries87 159 582 $
Farm Players Total Salaries757 200 $
Farm Players Total Average Salaries757 200 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses6 533 538 $
Farm Year To Date Expenses80 762 $
Pro Salary Cap Per Days565 344 $
Pro Salary Cap To Date6 218 784 $
Farm Salary Cap Per Days5 258 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue107 559 375 $
Farm Estimated Season Revenue2 369 520 $
Pro Remaining Season Days133
Pro Expenses Per Days593 958 $
Pro Estimated Expenses78 996 414 $
Farm Remaining Season Days133
Farm Expenses Per Days7 342 $
Farm Estimated Expenses976 486 $
Estimated Season Expenses79 972 900 $
Estimated Season Salary Cap81 409 536 $
Estimate Under Maximum Salary Cap of 92 000 000 $10 590 464 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 11 409 536 $
Current Bank Account264 700 863 $
Projected Bank Account294 656 858 $

Pro Players Salaries

David Krejci (1 Way Contract) 7 612 500 $ (2)
-Salary Remaining : 7 030 990 $
-Salary Average : 7 612 500 $
-Salary Average Remaining : 7 030 990 $
Kevin Shattenkirk (1 Way Contract) 6 650 000 $ (2)
-Salary Remaining : 6 142 014 $
-Salary Average : 6 650 000 $
-Salary Average Remaining : 6 142 014 $
Milan Lucic (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 5 541 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 541 667 $
Jakob Silfverberg (1 Way Contract) 5 512 500 $ (5)
-Salary Remaining : 5 091 406 $
-Salary Average : 6 037 500 $
-Salary Average Remaining : 5 576 302 $
Danny DeKeyser (1 Way Contract) 5 000 000 $ (3)
-Salary Remaining : 4 618 056 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 4 618 056 $
Artem Anisimov (1 Way Contract) 4 550 000 $ (1)
-Salary Remaining : 4 202 431 $
-Salary Average : 4 550 000 $
-Salary Average Remaining : 4 202 431 $
Niklas Hjalmarsson (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 4 156 250 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 4 156 250 $
Alex Killorn (1 Way Contract) 4 450 000 $ (4)
-Salary Remaining : 4 110 069 $
-Salary Average : 5 061 875 $
-Salary Average Remaining : 4 675 204 $
Damon Severson (1 Way Contract) 4 166 666 $ (4)
-Salary Remaining : 3 848 379 $
-Salary Average : 4 499 999 $
-Salary Average Remaining : 4 156 249 $
Olli Maatta (1 Way Contract) 4 083 333 $ (3)
-Salary Remaining : 3 771 412 $
-Salary Average : 4 542 708 $
-Salary Average Remaining : 4 195 696 $
Marco Scandella (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 3 694 444 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 3 694 444 $
Adam Henrique (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 3 694 444 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 3 694 444 $
Matt Murray (1 Way Contract) 3 750 000 $ (2)
-Salary Remaining : 3 463 542 $
-Salary Average : 3 750 000 $
-Salary Average Remaining : 3 463 542 $
Mikkel Boedker (1 Way Contract) 3 500 000 $ (3)
-Salary Remaining : 3 232 639 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 3 232 639 $
Patrick Eaves (1 Way Contract) 3 150 000 $ (2)
-1 Way Contract Salary Cap : 1 150 000 $
-1 Way Contract Salary Cap Remaining : 1 062 153 $
-Salary Remaining : 2 909 375 $
-Salary Average : 3 150 000 $
-Salary Average Remaining : 2 909 375 $
Sam Gagner (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 2 770 833 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 2 770 833 $
Erik Haula (1 Way Contract) 2 750 000 $ (1)
-1 Way Contract Salary Cap : 750 000 $
-1 Way Contract Salary Cap Remaining : 692 708 $
-Salary Remaining : 2 539 931 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 2 539 931 $
Zack Kassian (1 Way Contract) 1 950 000 $ (3)
-Salary Remaining : 1 801 042 $
-Salary Average : 1 950 000 $
-Salary Average Remaining : 1 801 042 $
Mark Letestu (1 Way Contract) 1 800 000 $ (1)
-Salary Remaining : 1 662 500 $
-Salary Average : 1 800 000 $
-Salary Average Remaining : 1 662 500 $
Jordan Weal (1 Way Contract) 1 750 000 $ (2)
-1 Way Contract Salary Cap : (250 000 $)
-1 Way Contract Salary Cap Remaining : (230 903 $)
-Salary Remaining : 1 616 319 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 1 616 319 $
Vinnie Hinostroza (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 1 385 417 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 1 385 417 $
Cedric Paquette 812 500 $ (1)
-Salary Remaining : 750 434 $
-Salary Average : 812 500 $
-Salary Average Remaining : 750 434 $
MacKenzie Blackwood 742 500 $ (1)
-Salary Remaining : 685 781 $
-Salary Average : 742 500 $
-Salary Average Remaining : 685 781 $
Total Pro Players23
Salary Commitment
Year 2019 : 85 229 999 $
Year 2020 : 68 574 999 $
Year 2021 : 35 833 332 $
Year 2022 : 18 722 499 $
Salary Average Commitment
Year 2019 : 87 159 582 $
Year 2020 : 70 504 582 $
Year 2021 : 35 092 082 $
Year 2022 : 15 599 374 $
Salary Cap with 1 Way Contract
Year 2019 : 81 409 584 $
Year 2020 : 66 754 584 $
Year 2021 : 35 092 082 $
Year 2022 : 15 599 374 $

Farm Players Salaries

Tage Thompson 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Michael Rasmussen 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Stelio Mattheos 67 400 $ (3)
Salary Remaining : 62 251 $
Salary Average : 67 400 $
Salary Average Remaining : 62 251 $
Nic Hague 66 600 $ (3)
Salary Remaining : 61 513 $
Salary Average : 66 600 $
Salary Average Remaining : 61 513 $
Magnus Paajarvi 64 000 $ (1)
Salary Remaining : 59 111 $
Salary Average : 64 000 $
Salary Average Remaining : 59 111 $
Michael Spacek 62 400 $ (2)
Salary Remaining : 57 633 $
Salary Average : 62 400 $
Salary Average Remaining : 57 633 $
Tim Schaller 62 000 $ (1)
Salary Remaining : 57 264 $
Salary Average : 62 000 $
Salary Average Remaining : 57 264 $
Joshua Jacobs 59 400 $ (1)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Dan Vladar 59 400 $ (1)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Marek Mazanec 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Philip Samuelsson 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Wade Megan 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Total Farm Players12
Salary Commitment
Year 2019 : 757 200 $
Year 2020 : 270 400 $
Year 2021 : 208 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 757 200 $
Year 2020 : 270 400 $
Year 2021 : 208 000 $
Year 2022 : 0 $

Sea Dogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 5400 - 150 $ - 5 400 - 100.00%
Level 2: 5400 - 85 $ - 5 400 - 100.00%
Level 3: 3600 - 50 $ - 3 600 - 100.00%
Level 4: 2700 - 25 $ - 2 700 - 100.00%
Luxury : 900 - 310 $ - 900 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - 70 $ - 1 021 - 51.07%
Farm Level 2: 1000 - 20 $ - 533 - 53.30%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left37
Average Attendance - %18 000 - 100.00%
Average Income per Game2 675 295 $
Year to Date Revenue5 350 590 $
Farm
Home Games Left36
Average Attendance - %1 554 - 51.81%
Average Income per Game82 153 $
Year to Date Revenue246 460 $

Expense

Pro Players Total Salaries103 194 270 $
Pro Players Total Average Salaries105 517 207 $
Farm Players Total Salaries912 600 $
Farm Players Total Average Salaries912 600 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses7 954 420 $
Farm Year To Date Expenses92 631 $
Pro Salary Cap Per Days601 469 $
Pro Salary Cap To Date6 664 769 $
Farm Salary Cap Per Days6 338 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue98 985 915 $
Farm Estimated Season Revenue2 957 520 $
Pro Remaining Season Days133
Pro Expenses Per Days718 710 $
Pro Estimated Expenses95 588 430 $
Farm Remaining Season Days133
Farm Expenses Per Days8 421 $
Farm Estimated Expenses1 119 993 $
Estimated Season Expenses96 708 423 $
Estimated Season Salary Cap86 660 146 $
Estimate Under Maximum Salary Cap of 92 000 000 $5 339 854 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 16 660 146 $
Current Bank Account185 362 538 $
Projected Bank Account190 597 550 $

Pro Players Salaries

Joe Thornton (1 Way Contract) 8 000 000 $ (1)
-Salary Remaining : 7 388 889 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 7 388 889 $
Ryan O'Reilly (1 Way Contract) 7 500 000 $ (2)
-Salary Remaining : 6 927 083 $
-Salary Average : 7 500 000 $
-Salary Average Remaining : 6 927 083 $
Anders Lee (1 Way Contract) 7 350 000 $ (3)
-Salary Remaining : 6 788 542 $
-Salary Average : 7 350 000 $
-Salary Average Remaining : 6 788 542 $
Dustin Brown (1 Way Contract) 6 168 750 $ (2)
-Salary Remaining : 5 697 526 $
-Salary Average : 6 168 750 $
-Salary Average Remaining : 5 697 526 $
Joe Pavelski (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 5 541 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 541 667 $
Semyon Varlamov (1 Way Contract) 5 900 000 $ (1)
-Salary Remaining : 5 449 306 $
-Salary Average : 5 900 000 $
-Salary Average Remaining : 5 449 306 $
Mikael Backlund (1 Way Contract) 5 350 000 $ (4)
-Salary Remaining : 4 941 319 $
-Salary Average : 5 992 000 $
-Salary Average Remaining : 5 534 278 $
Tyler Myers (1 Way Contract) 4 800 000 $ (3)
-Salary Remaining : 4 433 333 $
-Salary Average : 4 800 000 $
-Salary Average Remaining : 4 433 333 $
Carl Soderberg (1 Way Contract) 4 750 000 $ (2)
-Salary Remaining : 4 387 153 $
-Salary Average : 4 750 000 $
-Salary Average Remaining : 4 387 153 $
Chris Tanev (1 Way Contract) 4 450 000 $ (2)
-Salary Remaining : 4 110 069 $
-Salary Average : 4 450 000 $
-Salary Average Remaining : 4 110 069 $
Dmitry Kulikov (1 Way Contract) 4 333 333 $ (1)
-Salary Remaining : 4 002 315 $
-Salary Average : 4 333 333 $
-Salary Average Remaining : 4 002 315 $
Evgenii Dadonov 4 000 000 $ (2)
-Salary Remaining : 3 694 444 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 3 694 444 $
Joonas Donskoi (1 Way Contract) 3 900 000 $ (1)
-1 Way Contract Salary Cap : 1 900 000 $
-1 Way Contract Salary Cap Remaining : 1 754 861 $
-Salary Remaining : 3 602 083 $
-Salary Average : 3 900 000 $
-Salary Average Remaining : 3 602 083 $
Braydon Coburn (1 Way Contract) 3 885 000 $ (1)
-Salary Remaining : 3 588 229 $
-Salary Average : 3 885 000 $
-Salary Average Remaining : 3 588 229 $
Aaron Dell (1 Way Contract) 3 499 999 $ (4)
-1 Way Contract Salary Cap : 1 499 999 $
-1 Way Contract Salary Cap Remaining : 1 385 416 $
-Salary Remaining : 3 232 638 $
-Salary Average : 3 499 999 $
-Salary Average Remaining : 3 232 638 $
Marcus Foligno (1 Way Contract) 2 875 000 $ (3)
-1 Way Contract Salary Cap : 1 270 312 $
-1 Way Contract Salary Cap Remaining : 1 173 274 $
-Salary Remaining : 2 655 382 $
-Salary Average : 3 270 312 $
-Salary Average Remaining : 3 020 497 $
Riley Nash (1 Way Contract) 2 750 000 $ (4)
-1 Way Contract Salary Cap : 1 355 000 $
-1 Way Contract Salary Cap Remaining : 1 251 493 $
-Salary Remaining : 2 539 931 $
-Salary Average : 3 355 000 $
-Salary Average Remaining : 3 098 715 $
Mattias Janmark (1 Way Contract) 2 300 000 $ (2)
-Salary Remaining : 2 124 306 $
-Salary Average : 2 300 000 $
-Salary Average Remaining : 2 124 306 $
Melker Karlsson (1 Way Contract) 2 000 000 $ (5)
-1 Way Contract Salary Cap : 550 000 $
-1 Way Contract Salary Cap Remaining : 507 986 $
-Salary Remaining : 1 847 222 $
-Salary Average : 2 550 000 $
-Salary Average Remaining : 2 355 208 $
Matthew Nieto (1 Way Contract) 1 975 000 $ (1)
-1 Way Contract Salary Cap : (25 000 $)
-1 Way Contract Salary Cap Remaining : (23 090 $)
-Salary Remaining : 1 824 132 $
-Salary Average : 1 975 000 $
-Salary Average Remaining : 1 824 132 $
Nate Thompson (1 Way Contract) 1 650 000 $ (2)
-1 Way Contract Salary Cap : (350 000 $)
-1 Way Contract Salary Cap Remaining : (323 264 $)
-Salary Remaining : 1 523 958 $
-Salary Average : 1 650 000 $
-Salary Average Remaining : 1 523 958 $
Darren Raddysh (1 Way Contract) 1 300 000 $ (2)
-1 Way Contract Salary Cap : (700 000 $)
-1 Way Contract Salary Cap Remaining : (646 528 $)
-Salary Remaining : 1 200 694 $
-Salary Average : 1 300 000 $
-Salary Average Remaining : 1 200 694 $
Olivier Archambault (1 Way Contract) 1 200 000 $ (2)
-1 Way Contract Salary Cap : (800 000 $)
-1 Way Contract Salary Cap Remaining : (738 889 $)
-Salary Remaining : 1 108 333 $
-Salary Average : 1 200 000 $
-Salary Average Remaining : 1 108 333 $
Tyler Pitlick (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 923 611 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 923 611 $
Antti Raanta (1 Way Contract) 1 000 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 923 611 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 923 611 $
Jamie Oleksiak (1 Way Contract) 964 688 $ (1)
-Salary Remaining : 890 997 $
-Salary Average : 964 688 $
-Salary Average Remaining : 890 997 $
Nicolas Deslauriers (1 Way Contract) 950 000 $ (3)
-1 Way Contract Salary Cap : (919 375 $)
-1 Way Contract Salary Cap Remaining : (849 145 $)
-Salary Remaining : 877 431 $
-Salary Average : 1 080 625 $
-Salary Average Remaining : 998 077 $
Brady Tkachuk 925 000 $ (3)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Alex Iafallo 925 000 $ (2)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Alexandar Georgiev 792 500 $ (2)
-Salary Remaining : 731 962 $
-Salary Average : 792 500 $
-Salary Average Remaining : 731 962 $
Zach Redmond (Out of Payroll) 700 000 $ (1)
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Curtis Lazar (1 Way Contract) 700 000 $ (1)
-1 Way Contract Salary Cap : (1 300 000 $)
-1 Way Contract Salary Cap Remaining : (1 200 694 $)
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Total Pro Players32
Salary Commitment
Year 2019 : 103 894 270 $
Year 2020 : 65 536 249 $
Year 2021 : 36 821 249 $
Year 2022 : 17 817 499 $
Salary Average Commitment
Year 2019 : 106 217 207 $
Year 2020 : 67 859 186 $
Year 2021 : 32 822 936 $
Year 2022 : 15 396 999 $
Salary Cap with 1 Way Contract
Year 2019 : 87 311 584 $
Year 2020 : 54 628 564 $
Year 2021 : 23 742 312 $
Year 2022 : 9 396 999 $

Farm Players Salaries

Jordan Nolan 76 000 $ (1)
Salary Remaining : 70 194 $
Salary Average : 76 000 $
Salary Average Remaining : 70 194 $
Rob O'Gara 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Adam Erne 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Jakub Jerabek 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Jarred Tinordi 68 000 $ (2)
Salary Remaining : 62 806 $
Salary Average : 68 000 $
Salary Average Remaining : 62 806 $
Nick Lappin 67 400 $ (2)
Salary Remaining : 62 251 $
Salary Average : 67 400 $
Salary Average Remaining : 62 251 $
Matthew Highmore 65 400 $ (2)
Salary Remaining : 60 404 $
Salary Average : 65 400 $
Salary Average Remaining : 60 404 $
Paul Bittner 64 000 $ (1)
Salary Remaining : 59 111 $
Salary Average : 64 000 $
Salary Average Remaining : 59 111 $
Jayden Halbgewachs 63 400 $ (3)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Jeffrey Truchon-Viel 62 400 $ (3)
Salary Remaining : 57 633 $
Salary Average : 62 400 $
Salary Average Remaining : 57 633 $
Brendan Leipsic 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Nathan Gerbe 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Ryan Sproul 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Jordan Schroeder 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Total Farm Players14
Salary Commitment
Year 2019 : 912 600 $
Year 2020 : 586 600 $
Year 2021 : 125 800 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 912 600 $
Year 2020 : 586 600 $
Year 2021 : 125 800 $
Year 2022 : 0 $

Americans



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5400 - 190 $ - 3 584 - 66.36%
Level 2: 5400 - 120 $ - 3 378 - 62.56%
Level 3: 3600 - 60 $ - 2 554 - 70.94%
Level 4: 2700 - 50 $ - 1 393 - 51.58%
Luxury : 900 - 400 $ - 641 - 71.26%
Total Capacity :18000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 923 - 96.17%
Farm Level 2: 1000 - 10 $ - 947 - 94.73%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left36
Average Attendance - %11 550 - 64.16%
Average Income per Game2 332 838 $
Year to Date Revenue6 998 515 $
Farm
Home Games Left36
Average Attendance - %2 871 - 95.69%
Average Income per Game67 173 $
Year to Date Revenue201 520 $

Expense

Pro Players Total Salaries88 600 199 $
Pro Players Total Average Salaries89 191 449 $
Farm Players Total Salaries1 163 200 $
Farm Players Total Average Salaries1 163 200 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 292 045 $
Pro Year To Date Expenses6 746 021 $
Farm Year To Date Expenses115 369 $
Pro Salary Cap Per Days600 635 $
Pro Salary Cap To Date6 437 023 $
Farm Salary Cap Per Days8 078 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue83 982 180 $
Farm Estimated Season Revenue2 418 240 $
Pro Remaining Season Days133
Pro Expenses Per Days617 362 $
Pro Estimated Expenses82 109 146 $
Farm Remaining Season Days133
Farm Expenses Per Days10 161 $
Farm Estimated Expenses1 351 413 $
Estimated Season Expenses83 460 559 $
Estimated Season Salary Cap87 613 523 $
Estimate Under Maximum Salary Cap of 92 000 000 $4 386 477 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 17 613 523 $
Current Bank Account200 164 172 $
Projected Bank Account203 104 033 $

Pro Players Salaries

Jonathan Toews (1 Way Contract) 10 500 000 $ (1)
-Salary Remaining : 9 697 917 $
-Salary Average : 10 500 000 $
-Salary Average Remaining : 9 697 917 $
Blake Wheeler (1 Way Contract) 8 662 500 $ (3)
-Salary Remaining : 8 000 781 $
-Salary Average : 8 662 500 $
-Salary Average Remaining : 8 000 781 $
Brent Burns (1 Way Contract) 8 000 000 $ (1)
-Salary Remaining : 7 388 889 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 7 388 889 $
Pekka Rinne (1 Way Contract) 7 350 000 $ (2)
-Salary Remaining : 6 788 542 $
-Salary Average : 7 350 000 $
-Salary Average Remaining : 6 788 542 $
Sean Monahan (1 Way Contract) 6 375 000 $ (1)
-Salary Remaining : 5 888 021 $
-Salary Average : 6 375 000 $
-Salary Average Remaining : 5 888 021 $
Brad Marchand (1 Way Contract) 6 125 000 $ (1)
-Salary Remaining : 5 657 118 $
-Salary Average : 6 125 000 $
-Salary Average Remaining : 5 657 118 $
Nino Niederreiter (1 Way Contract) 5 250 000 $ (1)
-Salary Remaining : 4 848 958 $
-Salary Average : 5 250 000 $
-Salary Average Remaining : 4 848 958 $
Hampus Lindholm (1 Way Contract) 5 205 556 $ (1)
-Salary Remaining : 4 807 909 $
-Salary Average : 5 205 556 $
-Salary Average Remaining : 4 807 909 $
Bryan Little (1 Way Contract) 4 700 000 $ (1)
-Salary Remaining : 4 340 972 $
-Salary Average : 4 700 000 $
-Salary Average Remaining : 4 340 972 $
Alec Martinez (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 3 694 444 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 3 694 444 $
Travis Hamonic (1 Way Contract) 3 857 143 $ (1)
-Salary Remaining : 3 562 500 $
-Salary Average : 3 857 143 $
-Salary Average Remaining : 3 562 500 $
Eric Staal (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 3 232 639 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 3 232 639 $
Ryan Murphy (1 Way Contract) 2 825 000 $ (2)
-1 Way Contract Salary Cap : 825 000 $
-1 Way Contract Salary Cap Remaining : 761 979 $
-Salary Remaining : 2 609 201 $
-Salary Average : 2 825 000 $
-Salary Average Remaining : 2 609 201 $
Michael Raffl (1 Way Contract) 2 350 000 $ (1)
-Salary Remaining : 2 170 486 $
-Salary Average : 2 350 000 $
-Salary Average Remaining : 2 170 486 $
Brett Connolly (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 1 385 417 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 1 385 417 $
Joonas Korpisalo (1 Way Contract) 1 150 000 $ (6)
-Salary Remaining : 1 062 153 $
-Salary Average : 1 466 250 $
-Salary Average Remaining : 1 354 245 $
Yanni Gourde (1 Way Contract) 1 000 000 $ (5)
-Salary Remaining : 923 611 $
-Salary Average : 1 275 000 $
-Salary Average Remaining : 1 177 604 $
Zach Aston-Reese 925 000 $ (2)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Travis Dermott 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Joel Armia 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Mark Jankowski 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Timo Meier 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Noah Juulsen 925 000 $ (2)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Jean-Francois Berube (1 Way Contract) 700 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Total Pro Players24
Salary Commitment
Year 2019 : 88 600 199 $
Year 2020 : 25 037 500 $
Year 2021 : 11 362 500 $
Year 2022 : 3 332 500 $
Salary Average Commitment
Year 2019 : 89 191 449 $
Year 2020 : 25 628 750 $
Year 2021 : 11 403 750 $
Year 2022 : 2 741 250 $
Salary Cap with 1 Way Contract
Year 2019 : 86 491 448 $
Year 2020 : 22 928 750 $
Year 2021 : 11 403 750 $
Year 2022 : 2 741 250 $

Farm Players Salaries

Filip Chytil 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Kieffer Bellows 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Brett Howden 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Emerson Etem 68 000 $ (1)
Salary Remaining : 62 806 $
Salary Average : 68 000 $
Salary Average Remaining : 62 806 $
Dylan Blujus 63 400 $ (2)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Dmitry Sokolov 63 400 $ (3)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Warren Foegele 62 400 $ (2)
Salary Remaining : 57 633 $
Salary Average : 62 400 $
Salary Average Remaining : 57 633 $
Timothy Gettinger 61 600 $ (3)
Salary Remaining : 56 894 $
Salary Average : 61 600 $
Salary Average Remaining : 56 894 $
Miikka Salomaki 60 000 $ (2)
Salary Remaining : 55 417 $
Salary Average : 60 000 $
Salary Average Remaining : 55 417 $
Andrew Mangiapane 58 400 $ (1)
Salary Remaining : 53 939 $
Salary Average : 58 400 $
Salary Average Remaining : 53 939 $
Jayson Megna 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Byron Froese 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Brad Malone 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Tomas Hyka 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Laurent Dauphin 56 000 $ (3)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Remi Elie 56 000 $ (3)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Matt Bartkowski 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Tim Heed 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Philippe Desrosiers 56 000 $ (3)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Total Farm Players19
Salary Commitment
Year 2019 : 1 163 200 $
Year 2020 : 756 800 $
Year 2021 : 441 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 163 200 $
Year 2020 : 756 800 $
Year 2021 : 441 000 $
Year 2022 : 0 $

Hérissons



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 5760 - 195 $ - 3 486 - 60.52%
Level 2: 5760 - 115 $ - 3 281 - 56.96%
Level 3: 3840 - 65 $ - 2 447 - 63.73%
Level 4: 2880 - 35 $ - 1 984 - 68.90%
Luxury : 960 - 375 $ - 619 - 64.44%
Total Capacity :19200
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 829 - 91.45%
Farm Level 2: 1000 - 10 $ - 972 - 97.15%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left36
Average Attendance - %11 817 - 61.55%
Average Income per Game2 261 187 $
Year to Date Revenue6 783 561 $
Farm
Home Games Left35
Average Attendance - %2 801 - 93.35%
Average Income per Game64 585 $
Year to Date Revenue258 340 $

Expense

Pro Players Total Salaries81 573 569 $
Pro Players Total Average Salaries85 875 640 $
Farm Players Total Salaries2 741 840 $
Farm Players Total Average Salaries2 744 815 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses6 254 226 $
Farm Year To Date Expenses232 364 $
Pro Salary Cap Per Days535 479 $
Pro Salary Cap To Date5 784 019 $
Farm Salary Cap Per Days19 061 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue81 402 732 $
Farm Estimated Season Revenue2 260 475 $
Pro Remaining Season Days133
Pro Expenses Per Days568 566 $
Pro Estimated Expenses75 619 278 $
Farm Remaining Season Days133
Farm Expenses Per Days21 124 $
Farm Estimated Expenses2 809 492 $
Estimated Season Expenses78 428 770 $
Estimated Season Salary Cap77 002 726 $
Estimate Under Maximum Salary Cap of 92 000 000 $14 997 274 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 7 002 726 $
Current Bank Account196 926 925 $
Projected Bank Account202 161 362 $

Pro Players Salaries

Jamie Benn (1 Way Contract) 9 975 000 $ (5)
-Salary Remaining : 9 213 021 $
-Salary Average : 10 925 000 $
-Salary Average Remaining : 10 090 451 $
Jakub Voracek (1 Way Contract) 8 250 000 $ (2)
-Salary Remaining : 7 619 792 $
-Salary Average : 8 250 000 $
-Salary Average Remaining : 7 619 792 $
Sergei Bobrovsky (1 Way Contract) 7 425 000 $ (1)
-Salary Remaining : 6 857 813 $
-Salary Average : 7 425 000 $
-Salary Average Remaining : 6 857 813 $
Mike Matheson (1 Way Contract) 4 875 000 $ (5)
-Salary Remaining : 4 502 604 $
-Salary Average : 5 460 000 $
-Salary Average Remaining : 5 042 917 $
John Klingberg (1 Way Contract) 4 250 000 $ (5)
-Salary Remaining : 3 925 347 $
-Salary Average : 5 241 667 $
-Salary Average Remaining : 4 841 262 $
Viktor Arvidsson (1 Way Contract) 4 250 000 $ (3)
-Salary Remaining : 3 925 347 $
-Salary Average : 4 568 750 $
-Salary Average Remaining : 4 219 748 $
Jonas Brodin (1 Way Contract) 4 166 667 $ (2)
-Salary Remaining : 3 848 380 $
-Salary Average : 4 166 667 $
-Salary Average Remaining : 3 848 380 $
Cam Fowler (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 3 694 444 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 3 694 444 $
Rickard Rakell (1 Way Contract) 3 789 444 $ (4)
-Salary Remaining : 3 499 973 $
-Salary Average : 4 433 650 $
-Salary Average Remaining : 4 094 968 $
Mattias Ekholm (1 Way Contract) 3 750 000 $ (1)
-Salary Remaining : 3 463 542 $
-Salary Average : 3 750 000 $
-Salary Average Remaining : 3 463 542 $
Cam Atkinson (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 3 232 639 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 3 232 639 $
Brandon Montour (1 Way Contract) 3 387 500 $ (4)
-Salary Remaining : 3 128 733 $
-Salary Average : 3 853 281 $
-Salary Average Remaining : 3 558 933 $
Frank Vatrano (1 Way Contract) 2 533 333 $ (2)
-Salary Remaining : 2 339 815 $
-Salary Average : 2 533 333 $
-Salary Average Remaining : 2 339 815 $
Andrew Copp (1 Way Contract) 2 280 000 $ (1)
-Salary Remaining : 2 105 833 $
-Salary Average : 2 280 000 $
-Salary Average Remaining : 2 105 833 $
Tobias Rieder (1 Way Contract) 2 000 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 1 847 222 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 847 222 $
Keith Kinkaid (1 Way Contract) 1 750 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 1 616 319 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 1 616 319 $
Ben Gleason (1 Way Contract) 1 250 000 $ (3)
-1 Way Contract Salary Cap : (750 000 $)
-1 Way Contract Salary Cap Remaining : (692 708 $)
-Salary Remaining : 1 154 514 $
-Salary Average : 1 250 000 $
-Salary Average Remaining : 1 154 514 $
Dylan Coghlan (1 Way Contract) 1 250 000 $ (5)
-1 Way Contract Salary Cap : (750 000 $)
-1 Way Contract Salary Cap Remaining : (692 708 $)
-Salary Remaining : 1 154 514 $
-Salary Average : 1 250 000 $
-Salary Average Remaining : 1 154 514 $
Erik Gustafsson (1 Way Contract) 1 200 000 $ (6)
-Salary Remaining : 1 108 333 $
-Salary Average : 1 530 000 $
-Salary Average Remaining : 1 413 125 $
Derrick Pouliot (1 Way Contract) 1 100 000 $ (2)
-1 Way Contract Salary Cap : (900 000 $)
-1 Way Contract Salary Cap Remaining : (831 250 $)
-Salary Remaining : 1 015 972 $
-Salary Average : 1 100 000 $
-Salary Average Remaining : 1 015 972 $
Dylan Strome 925 000 $ (2)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Clayton Keller 925 000 $ (2)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Kasperi Kapanen 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Alex Lyon 874 125 $ (1)
-Salary Remaining : 807 352 $
-Salary Average : 874 125 $
-Salary Average Remaining : 807 352 $
Alex DeBrincat 800 000 $ (2)
-Salary Remaining : 738 889 $
-Salary Average : 800 000 $
-Salary Average Remaining : 738 889 $
Kevin Labanc 742 500 $ (1)
-Salary Remaining : 685 781 $
-Salary Average : 742 500 $
-Salary Average Remaining : 685 781 $
Tristan Jarry (1 Way Contract) 700 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 646 528 $
-Salary Average : 716 667 $
-Salary Average Remaining : 661 922 $
Valentin Zykov (1 Way Contract) 700 000 $ (1)
-1 Way Contract Salary Cap : (1 300 000 $)
-1 Way Contract Salary Cap Remaining : (1 200 694 $)
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Total Pro Players28
Salary Commitment
Year 2019 : 81 573 569 $
Year 2020 : 55 626 944 $
Year 2021 : 38 663 777 $
Year 2022 : 39 509 263 $
Salary Average Commitment
Year 2019 : 85 875 640 $
Year 2020 : 59 929 015 $
Year 2021 : 39 229 015 $
Year 2022 : 32 693 598 $
Salary Cap with 1 Way Contract
Year 2019 : 77 108 968 $
Year 2020 : 53 612 348 $
Year 2021 : 36 012 348 $
Year 2022 : 31 443 598 $

Farm Players Salaries

William Lagesson 78 000 $ (4)
Salary Remaining : 72 042 $
Salary Average : 80 975 $
Salary Average Remaining : 74 789 $
Travis Sanheim 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Kalle Kossila 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Denis Gurianov 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Daniel O'Regan 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Dominik Masin 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Lawrence Pilut 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Kailer Yamamoto 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Andreas Borgman 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Luke Kunin 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Danton Heinen 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Martin Necas 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Colton Point 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Olli Juolevi 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Petrus Palmu 71 400 $ (3)
Salary Remaining : 65 946 $
Salary Average : 71 400 $
Salary Average Remaining : 65 946 $
Ryan Fitzgerald 67 400 $ (2)
Salary Remaining : 62 251 $
Salary Average : 67 400 $
Salary Average Remaining : 62 251 $
Jeremy Bracco 67 400 $ (2)
Salary Remaining : 62 251 $
Salary Average : 67 400 $
Salary Average Remaining : 62 251 $
Sami Niku 67 200 $ (2)
Salary Remaining : 62 067 $
Salary Average : 67 200 $
Salary Average Remaining : 62 067 $
Christian Fischer 66 600 $ (1)
Salary Remaining : 61 513 $
Salary Average : 66 600 $
Salary Average Remaining : 61 513 $
Sebastian AhoD 66 000 $ (2)
Salary Remaining : 60 958 $
Salary Average : 66 000 $
Salary Average Remaining : 60 958 $
Anthony Louis 64 600 $ (2)
Salary Remaining : 59 665 $
Salary Average : 64 600 $
Salary Average Remaining : 59 665 $
Rudolfs Balcers 63 400 $ (2)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Drake Batherson 62 400 $ (3)
Salary Remaining : 57 633 $
Salary Average : 62 400 $
Salary Average Remaining : 57 633 $
Aleksi Saarela 61 400 $ (2)
Salary Remaining : 56 710 $
Salary Average : 61 400 $
Salary Average Remaining : 56 710 $
Mitch Reinke 60 000 $ (3)
Salary Remaining : 55 417 $
Salary Average : 60 000 $
Salary Average Remaining : 55 417 $
Dylan Sikura 60 000 $ (3)
Salary Remaining : 55 417 $
Salary Average : 60 000 $
Salary Average Remaining : 55 417 $
Emil Pettersson 59 400 $ (2)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Rourke Chartier 59 400 $ (1)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Mathieu Joseph 59 400 $ (2)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Joonas Lyytinen 59 200 $ (2)
Salary Remaining : 54 678 $
Salary Average : 59 200 $
Salary Average Remaining : 54 678 $
Parker Wotherspoon 59 000 $ (2)
Salary Remaining : 54 493 $
Salary Average : 59 000 $
Salary Average Remaining : 54 493 $
Caleb Jones 58 400 $ (2)
Salary Remaining : 53 939 $
Salary Average : 58 400 $
Salary Average Remaining : 53 939 $
Ethan Bear 58 400 $ (2)
Salary Remaining : 53 939 $
Salary Average : 58 400 $
Salary Average Remaining : 53 939 $
Dysin Mayo 58 400 $ (1)
Salary Remaining : 53 939 $
Salary Average : 58 400 $
Salary Average Remaining : 53 939 $
Mark Alt 58 000 $ (2)
Salary Remaining : 53 569 $
Salary Average : 58 000 $
Salary Average Remaining : 53 569 $
Denis Malgin 57 240 $ (1)
Salary Remaining : 52 868 $
Salary Average : 57 240 $
Salary Average Remaining : 52 868 $
Francis Perron 57 200 $ (2)
Salary Remaining : 52 831 $
Salary Average : 57 200 $
Salary Average Remaining : 52 831 $
Ryan Carpenter 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
C.J. Smith 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Seth Griffith 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Trevor Carrick 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Carter Verhaeghe 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Total Farm Players42
Salary Commitment
Year 2019 : 2 741 840 $
Year 2020 : 1 888 200 $
Year 2021 : 701 800 $
Year 2022 : 89 900 $
Salary Average Commitment
Year 2019 : 2 744 815 $
Year 2020 : 1 891 175 $
Year 2021 : 704 775 $
Year 2022 : 80 975 $

IceCats



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 5400 - 85 $ - 5 400 - 100.00%
Level 2: 5400 - 45 $ - 5 400 - 100.00%
Level 3: 3600 - 25 $ - 3 600 - 100.00%
Level 4: 2700 - 15 $ - 2 700 - 100.00%
Luxury : 900 - 175 $ - 900 - 100.00%
Total Capacity :18000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 905 - 95.25%
Farm Level 2: 1000 - 10 $ - 956 - 95.63%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left36
Average Attendance - %18 000 - 100.00%
Average Income per Game1 475 100 $
Year to Date Revenue4 425 300 $
Farm
Home Games Left36
Average Attendance - %2 861 - 95.38%
Average Income per Game66 713 $
Year to Date Revenue200 140 $

Expense

Pro Players Total Salaries86 028 500 $
Pro Players Total Average Salaries87 576 000 $
Farm Players Total Salaries1 452 689 $
Farm Players Total Average Salaries1 452 689 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses6 594 533 $
Farm Year To Date Expenses133 881 $
Pro Salary Cap Per Days563 375 $
Pro Salary Cap To Date6 191 917 $
Farm Salary Cap Per Days10 088 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 103 600 $
Farm Estimated Season Revenue2 401 680 $
Pro Remaining Season Days133
Pro Expenses Per Days599 503 $
Pro Estimated Expenses79 733 899 $
Farm Remaining Season Days133
Farm Expenses Per Days12 171 $
Farm Estimated Expenses1 618 743 $
Estimated Season Expenses81 352 642 $
Estimated Season Salary Cap81 120 792 $
Estimate Under Maximum Salary Cap of 92 000 000 $10 879 208 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 11 120 792 $
Current Bank Account176 050 198 $
Projected Bank Account150 202 836 $

Pro Players Salaries

Vladimir Tarasenko (1 Way Contract) 7 500 000 $ (3)
-Salary Remaining : 6 927 083 $
-Salary Average : 7 500 000 $
-Salary Average Remaining : 6 927 083 $
James van Riemsdyk (1 Way Contract) 7 000 000 $ (2)
-Salary Remaining : 6 465 278 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 6 465 278 $
T.J. Oshie (1 Way Contract) 6 037 500 $ (3)
-Salary Remaining : 5 576 302 $
-Salary Average : 6 037 500 $
-Salary Average Remaining : 5 576 302 $
Dougie Hamilton (1 Way Contract) 5 750 000 $ (1)
-Salary Remaining : 5 310 764 $
-Salary Average : 5 750 000 $
-Salary Average Remaining : 5 310 764 $
Jonathan Drouin (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 5 079 861 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 5 079 861 $
Teuvo Teravainen (1 Way Contract) 5 400 000 $ (3)
-Salary Remaining : 4 987 500 $
-Salary Average : 5 400 000 $
-Salary Average Remaining : 4 987 500 $
Brayden Schenn (1 Way Contract) 5 125 000 $ (3)
-Salary Remaining : 4 733 507 $
-Salary Average : 5 125 000 $
-Salary Average Remaining : 4 733 507 $
Noah Hanifin 4 950 000 $ (3)
-Salary Remaining : 4 571 875 $
-Salary Average : 4 950 000 $
-Salary Average Remaining : 4 571 875 $
Anton Stralman (1 Way Contract) 4 400 000 $ (3)
-Salary Remaining : 4 063 889 $
-Salary Average : 4 400 000 $
-Salary Average Remaining : 4 063 889 $
Roman Josi (1 Way Contract) 4 400 000 $ (5)
-Salary Remaining : 4 063 889 $
-Salary Average : 5 300 000 $
-Salary Average Remaining : 4 895 139 $
Darren Helm 4 042 500 $ (1)
-Salary Remaining : 3 733 698 $
-Salary Average : 4 042 500 $
-Salary Average Remaining : 3 733 698 $
Jake Muzzin (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 3 694 444 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 3 694 444 $
Chris Tierney (1 Way Contract) 2 937 500 $ (3)
-Salary Remaining : 2 713 108 $
-Salary Average : 2 937 500 $
-Salary Average Remaining : 2 713 108 $
Brayden McNabb (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 2 309 028 $
-Salary Average : 2 687 500 $
-Salary Average Remaining : 2 482 205 $
Matt Calvert (1 Way Contract) 2 308 500 $ (3)
-1 Way Contract Salary Cap : 308 500 $
-1 Way Contract Salary Cap Remaining : 284 934 $
-Salary Remaining : 2 132 156 $
-Salary Average : 2 308 500 $
-Salary Average Remaining : 2 132 156 $
John Gibson (1 Way Contract) 2 300 000 $ (4)
-Salary Remaining : 2 124 306 $
-Salary Average : 2 760 000 $
-Salary Average Remaining : 2 549 167 $
Zach Hyman (1 Way Contract) 2 250 000 $ (3)
-Salary Remaining : 2 078 125 $
-Salary Average : 2 250 000 $
-Salary Average Remaining : 2 078 125 $
John Moore (1 Way Contract) 2 227 500 $ (3)
-1 Way Contract Salary Cap : 227 500 $
-1 Way Contract Salary Cap Remaining : 210 122 $
-Salary Remaining : 2 057 344 $
-Salary Average : 2 227 500 $
-Salary Average Remaining : 2 057 344 $
Riley Sheahan (1 Way Contract) 2 100 000 $ (2)
-Salary Remaining : 1 939 583 $
-Salary Average : 2 100 000 $
-Salary Average Remaining : 1 939 583 $
Jay Beagle (1 Way Contract) 1 750 000 $ (1)
-1 Way Contract Salary Cap : (250 000 $)
-1 Way Contract Salary Cap Remaining : (230 903 $)
-Salary Remaining : 1 616 319 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 1 616 319 $
Jared McCann 1 250 000 $ (3)
-Salary Remaining : 1 154 514 $
-Salary Average : 1 250 000 $
-Salary Average Remaining : 1 154 514 $
Ryan Miller (1 Way Contract) 900 000 $ (1)
-Salary Remaining : 831 250 $
-Salary Average : 900 000 $
-Salary Average Remaining : 831 250 $
Michael Hutchinson (1 Way Contract) 700 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Colton Sissons 700 000 $ (1)
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Total Pro Players24
Salary Commitment
Year 2019 : 86 028 500 $
Year 2020 : 72 886 000 $
Year 2021 : 57 871 000 $
Year 2022 : 9 765 000 $
Salary Average Commitment
Year 2019 : 87 576 000 $
Year 2020 : 74 433 500 $
Year 2021 : 55 833 500 $
Year 2022 : 8 060 000 $
Salary Cap with 1 Way Contract
Year 2019 : 81 126 000 $
Year 2020 : 69 733 504 $
Year 2021 : 51 133 500 $
Year 2022 : 8 060 000 $

Farm Players Salaries

Jake Virtanen 100 000 $ (3)
Salary Remaining : 92 361 $
Salary Average : 100 000 $
Salary Average Remaining : 92 361 $
Jake Walman 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Taylor Raddysh 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Filip Zadina 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Cooper Marody 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Saku Maenalanen 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Troy Stecher 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Cal Foote 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Jordan Kyrou 66 600 $ (3)
Salary Remaining : 61 513 $
Salary Average : 66 600 $
Salary Average Remaining : 61 513 $
Marcus Pettersson 66 600 $ (1)
Salary Remaining : 61 513 $
Salary Average : 66 600 $
Salary Average Remaining : 61 513 $
Carl Dahlstrom 65 400 $ (1)
Salary Remaining : 60 404 $
Salary Average : 65 400 $
Salary Average Remaining : 60 404 $
Matthew Phillips 62 000 $ (3)
Salary Remaining : 57 264 $
Salary Average : 62 000 $
Salary Average Remaining : 57 264 $
Ethan Prow 61 400 $ (1)
Salary Remaining : 56 710 $
Salary Average : 61 400 $
Salary Average Remaining : 56 710 $
Vitek Vanecek 60 000 $ (1)
Salary Remaining : 55 417 $
Salary Average : 60 000 $
Salary Average Remaining : 55 417 $
Juho Lammikko 59 400 $ (1)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Ben Thomas 57 289 $ (1)
Salary Remaining : 52 913 $
Salary Average : 57 289 $
Salary Average Remaining : 52 913 $
Scott Kosmachuk 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Spencer Martin 56 000 $ (3)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Morgan Klimchuk 56 000 $ (3)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Andy Welinski 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Dillon Heatherington 56 000 $ (3)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Michael Chaput 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Total Farm Players22
Salary Commitment
Year 2019 : 1 452 689 $
Year 2020 : 1 008 600 $
Year 2021 : 766 600 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 452 689 $
Year 2020 : 1 008 600 $
Year 2021 : 766 600 $
Year 2022 : 0 $

Monsters



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6600 - 160 $ - 4 537 - 68.74%
Level 2: 6600 - 90 $ - 4 438 - 67.25%
Level 3: 4400 - 50 $ - 3 693 - 83.94%
Level 4: 3300 - 30 $ - 2 900 - 87.89%
Luxury : 1100 - 330 $ - 688 - 62.58%
Total Capacity :22000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 70 $ - 1 000 - 50.00%
Farm Level 2: 1000 - 10 $ - 959 - 95.87%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left36
Average Attendance - %16 257 - 73.90%
Average Income per Game2 419 974 $
Year to Date Revenue7 259 921 $
Farm
Home Games Left36
Average Attendance - %1 959 - 65.29%
Average Income per Game79 587 $
Year to Date Revenue238 760 $

Expense

Pro Players Total Salaries76 164 167 $
Pro Players Total Average Salaries76 791 042 $
Farm Players Total Salaries2 096 594 $
Farm Players Total Average Salaries2 094 834 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses5 874 344 $
Farm Year To Date Expenses180 406 $
Pro Salary Cap Per Days506 188 $
Pro Salary Cap To Date5 518 067 $
Farm Salary Cap Per Days14 547 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue87 119 052 $
Farm Estimated Season Revenue2 865 120 $
Pro Remaining Season Days133
Pro Expenses Per Days531 001 $
Pro Estimated Expenses70 623 133 $
Farm Remaining Season Days133
Farm Expenses Per Days16 643 $
Farm Estimated Expenses2 213 519 $
Estimated Season Expenses72 836 652 $
Estimated Season Salary Cap72 841 071 $
Estimate Under Maximum Salary Cap of 92 000 000 $19 158 929 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 2 841 071 $
Current Bank Account196 861 896 $
Projected Bank Account214 009 416 $

Pro Players Salaries

Bobby Ryan (1 Way Contract) 7 250 000 $ (1)
-Salary Remaining : 6 696 181 $
-Salary Average : 7 250 000 $
-Salary Average Remaining : 6 696 181 $
Dion Phaneuf (1 Way Contract) 7 000 000 $ (1)
-Salary Remaining : 6 465 278 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 6 465 278 $
David Backes (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 5 541 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 541 667 $
Jordan Staal (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 5 541 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 541 667 $
Loui Eriksson (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 5 541 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 541 667 $
Mike Smith (1 Way Contract) 5 666 667 $ (1)
-Salary Remaining : 5 233 797 $
-Salary Average : 5 666 667 $
-Salary Average Remaining : 5 233 797 $
Alexander Wennberg (1 Way Contract) 4 900 000 $ (2)
-Salary Remaining : 4 525 694 $
-Salary Average : 4 900 000 $
-Salary Average Remaining : 4 525 694 $
Karl Alzner (1 Way Contract) 4 625 000 $ (1)
-Salary Remaining : 4 271 701 $
-Salary Average : 4 625 000 $
-Salary Average Remaining : 4 271 701 $
Craig Smith (1 Way Contract) 4 462 500 $ (4)
-Salary Remaining : 4 121 615 $
-Salary Average : 4 993 750 $
-Salary Average Remaining : 4 612 283 $
Brandon Sutter (1 Way Contract) 4 375 000 $ (1)
-Salary Remaining : 4 040 799 $
-Salary Average : 4 375 000 $
-Salary Average Remaining : 4 040 799 $
James Reimer (1 Way Contract) 3 570 000 $ (2)
-Salary Remaining : 3 297 292 $
-Salary Average : 3 570 000 $
-Salary Average Remaining : 3 297 292 $
Ryan Strome (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 2 309 028 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 2 309 028 $
Matt Grzelcyk (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 2 309 028 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 2 309 028 $
Scott Darling (1 Way Contract) 2 490 000 $ (2)
-1 Way Contract Salary Cap : 490 000 $
-1 Way Contract Salary Cap Remaining : 452 569 $
-Salary Remaining : 2 299 792 $
-Salary Average : 2 490 000 $
-Salary Average Remaining : 2 299 792 $
Chandler Stephenson (1 Way Contract) 1 050 000 $ (2)
-1 Way Contract Salary Cap : (950 000 $)
-1 Way Contract Salary Cap Remaining : (877 431 $)
-Salary Remaining : 969 792 $
-Salary Average : 1 050 000 $
-Salary Average Remaining : 969 792 $
Sebastian Aho 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Cal Petersen 925 000 $ (2)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Pierre-Luc Dubois 925 000 $ (2)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Lawson Crouse 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Charlie McAvoy 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Oscar Fantenberg (1 Way Contract) 850 000 $ (3)
-1 Way Contract Salary Cap : (1 150 000 $)
-1 Way Contract Salary Cap Remaining : (1 062 153 $)
-Salary Remaining : 785 069 $
-Salary Average : 850 000 $
-Salary Average Remaining : 785 069 $
Mirco Mueller 850 000 $ (3)
-Salary Remaining : 785 069 $
-Salary Average : 945 625 $
-Salary Average Remaining : 873 390 $
Reid Boucher 750 000 $ (1)
-Salary Remaining : 692 708 $
-Salary Average : 750 000 $
-Salary Average Remaining : 692 708 $
Ben Harpur 700 000 $ (1)
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Total Pro Players24
Salary Commitment
Year 2019 : 76 164 167 $
Year 2020 : 28 522 500 $
Year 2021 : 6 545 000 $
Year 2022 : 6 587 500 $
Salary Average Commitment
Year 2019 : 76 791 042 $
Year 2020 : 29 149 375 $
Year 2021 : 6 789 375 $
Year 2022 : 4 993 750 $
Salary Cap with 1 Way Contract
Year 2019 : 72 891 041 $
Year 2020 : 25 249 375 $
Year 2021 : 5 939 375 $
Year 2022 : 4 993 750 $

Farm Players Salaries

Nick Ritchie 119 914 $ (4)
Salary Remaining : 110 754 $
Salary Average : 133 404 $
Salary Average Remaining : 123 214 $
Tyler Motte 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Ian McCoshen 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Nick Merkley 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Urho Vaakanainen 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 52 000 $
Salary Average Remaining : 48 028 $
Nolan Patrick 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
David Kampf 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Gustav Forsling 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Jake Bischoff 72 800 $ (2)
Salary Remaining : 67 239 $
Salary Average : 72 800 $
Salary Average Remaining : 67 239 $
Eric Gryba 72 000 $ (1)
Salary Remaining : 66 500 $
Salary Average : 72 000 $
Salary Average Remaining : 66 500 $
Dryden Hunt 69 400 $ (1)
Salary Remaining : 64 099 $
Salary Average : 69 400 $
Salary Average Remaining : 64 099 $
Jonah Gadjovich 66 600 $ (3)
Salary Remaining : 61 513 $
Salary Average : 66 600 $
Salary Average Remaining : 61 513 $
Otto Koivula 66 000 $ (3)
Salary Remaining : 60 958 $
Salary Average : 66 000 $
Salary Average Remaining : 60 958 $
Merrick Madsen 63 400 $ (3)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Kaapo Kahkonen 63 400 $ (3)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Linus Olund 63 400 $ (3)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Kyle Capobianco 61 400 $ (2)
Salary Remaining : 56 710 $
Salary Average : 61 400 $
Salary Average Remaining : 56 710 $
Colin Blackwell 60 800 $ (1)
Salary Remaining : 56 156 $
Salary Average : 60 800 $
Salary Average Remaining : 56 156 $
Julius Bergman 60 000 $ (4)
Salary Remaining : 55 417 $
Salary Average : 66 750 $
Salary Average Remaining : 61 651 $
Jonas Siegenthaler 60 000 $ (2)
Salary Remaining : 55 417 $
Salary Average : 60 000 $
Salary Average Remaining : 55 417 $
Mitchell Vande Sompel 59 400 $ (2)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Doyle Somerby 58 080 $ (1)
Salary Remaining : 53 643 $
Salary Average : 58 080 $
Salary Average Remaining : 53 643 $
Conner Bleackley 58 000 $ (1)
Salary Remaining : 53 569 $
Salary Average : 58 000 $
Salary Average Remaining : 53 569 $
Eric Comrie 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Garnet Hathaway 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Phil Varone 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Philippe Myers 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Seth Helgeson 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Scott Wilson 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Colby Sissons 56 000 $ (3)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Chris Bigras 56 000 $ (3)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Marcus Sorensen 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Total Farm Players32
Salary Commitment
Year 2019 : 2 096 594 $
Year 2020 : 1 220 314 $
Year 2021 : 688 714 $
Year 2022 : 260 875 $
Salary Average Commitment
Year 2019 : 2 094 834 $
Year 2020 : 1 218 554 $
Year 2021 : 686 954 $
Year 2022 : 200 154 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 5400 - 170 $ - 4 033 - 74.69%
Level 2: 5400 - 90 $ - 4 663 - 86.35%
Level 3: 3600 - 50 $ - 3 531 - 98.08%
Level 4: 2700 - 30 $ - 2 616 - 96.88%
Luxury : 900 - 340 $ - 713 - 79.22%
Total Capacity :18000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 865 - 93.23%
Farm Level 2: 1000 - 10 $ - 951 - 95.08%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left36
Average Attendance - %15 556 - 86.42%
Average Income per Game2 388 092 $
Year to Date Revenue7 164 277 $
Farm
Home Games Left35
Average Attendance - %2 815 - 93.84%
Average Income per Game65 443 $
Year to Date Revenue261 770 $

Expense

Pro Players Total Salaries94 214 166 $
Pro Players Total Average Salaries95 681 291 $
Farm Players Total Salaries956 800 $
Farm Players Total Average Salaries977 100 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses7 253 856 $
Farm Year To Date Expenses95 568 $
Pro Salary Cap Per Days615 259 $
Pro Salary Cap To Date6 787 988 $
Farm Salary Cap Per Days6 785 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue85 971 324 $
Farm Estimated Season Revenue2 290 488 $
Pro Remaining Season Days133
Pro Expenses Per Days656 348 $
Pro Estimated Expenses87 294 284 $
Farm Remaining Season Days133
Farm Expenses Per Days8 728 $
Farm Estimated Expenses1 160 824 $
Estimated Season Expenses88 455 108 $
Estimated Season Salary Cap88 617 435 $
Estimate Under Maximum Salary Cap of 92 000 000 $3 382 565 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 18 617 435 $
Current Bank Account195 099 093 $
Projected Bank Account194 905 797 $

Pro Players Salaries

Patrick Kane (1 Way Contract) 10 500 000 $ (2)
-Salary Remaining : 9 697 917 $
-Salary Average : 10 500 000 $
-Salary Average Remaining : 9 697 917 $
Johnny Gaudreau (1 Way Contract) 6 750 000 $ (1)
-Salary Remaining : 6 234 375 $
-Salary Average : 6 750 000 $
-Salary Average Remaining : 6 234 375 $
Erik Johnson (1 Way Contract) 6 300 000 $ (2)
-Salary Remaining : 5 818 750 $
-Salary Average : 6 300 000 $
-Salary Average Remaining : 5 818 750 $
Matt Duchene (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 5 541 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 541 667 $
Logan Couture (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 5 541 667 $
-Salary Average : 6 825 000 $
-Salary Average Remaining : 6 303 646 $
Jeff Skinner (1 Way Contract) 5 725 000 $ (1)
-Salary Remaining : 5 287 674 $
-Salary Average : 5 725 000 $
-Salary Average Remaining : 5 287 674 $
Mika Zibanejad (1 Way Contract) 5 350 000 $ (1)
-Salary Remaining : 4 941 319 $
-Salary Average : 5 350 000 $
-Salary Average Remaining : 4 941 319 $
Ilya Kovalchuk 5 000 000 $ (2)
-Salary Remaining : 4 618 056 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 4 618 056 $
Jake Allen (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 4 156 250 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 4 156 250 $
Brian Dumoulin (1 Way Contract) 4 100 000 $ (4)
-Salary Remaining : 3 786 806 $
-Salary Average : 4 407 500 $
-Salary Average Remaining : 4 070 816 $
Justin Braun (1 Way Contract) 3 990 000 $ (3)
-Salary Remaining : 3 685 208 $
-Salary Average : 3 990 000 $
-Salary Average Remaining : 3 685 208 $
David Perron (1 Way Contract) 3 750 000 $ (1)
-Salary Remaining : 3 463 542 $
-Salary Average : 3 750 000 $
-Salary Average Remaining : 3 463 542 $
Ron Hainsey (1 Way Contract) 3 750 000 $ (2)
-Salary Remaining : 3 463 542 $
-Salary Average : 3 750 000 $
-Salary Average Remaining : 3 463 542 $
Roberto Luongo (1 Way Contract) 3 200 000 $ (1)
-Salary Remaining : 2 955 556 $
-Salary Average : 3 200 000 $
-Salary Average Remaining : 2 955 556 $
Adam Lowry (1 Way Contract) 2 916 666 $ (1)
-Salary Remaining : 2 693 865 $
-Salary Average : 2 916 666 $
-Salary Average Remaining : 2 693 865 $
Jay Bouwmeester (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 2 309 028 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 2 309 028 $
Deryk Engelland (1 Way Contract) 2 300 000 $ (2)
-Salary Remaining : 2 124 306 $
-Salary Average : 2 300 000 $
-Salary Average Remaining : 2 124 306 $
Pierre-Edouard Bellemare (1 Way Contract) 2 100 000 $ (2)
-1 Way Contract Salary Cap : 100 000 $
-1 Way Contract Salary Cap Remaining : 92 361 $
-Salary Remaining : 1 939 583 $
-Salary Average : 2 100 000 $
-Salary Average Remaining : 1 939 583 $
Calle Jarnkrok (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 847 222 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 847 222 $
Micheal Ferland (1 Way Contract) 1 750 000 $ (3)
-Salary Remaining : 1 616 319 $
-Salary Average : 1 990 625 $
-Salary Average Remaining : 1 838 563 $
Travis St. Denis (1 Way Contract) 1 000 000 $ (2)
-1 Way Contract Salary Cap : (1 000 000 $)
-1 Way Contract Salary Cap Remaining : (923 611 $)
-Salary Remaining : 923 611 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 923 611 $
Sam Anas (1 Way Contract) 1 000 000 $ (4)
-1 Way Contract Salary Cap : (981 500 $)
-1 Way Contract Salary Cap Remaining : (906 524 $)
-Salary Remaining : 923 611 $
-Salary Average : 1 018 500 $
-Salary Average Remaining : 940 698 $
Justin Kloos (1 Way Contract) 1 000 000 $ (4)
-1 Way Contract Salary Cap : (924 500 $)
-1 Way Contract Salary Cap Remaining : (853 878 $)
-Salary Remaining : 923 611 $
-Salary Average : 1 075 500 $
-Salary Average Remaining : 993 344 $
Tyler Ennis (1 Way Contract) 995 000 $ (3)
-1 Way Contract Salary Cap : (1 005 000 $)
-1 Way Contract Salary Cap Remaining : (928 229 $)
-Salary Remaining : 918 993 $
-Salary Average : 995 000 $
-Salary Average Remaining : 918 993 $
Juuso Riikola (1 Way Contract) 995 000 $ (3)
-1 Way Contract Salary Cap : (1 005 000 $)
-1 Way Contract Salary Cap Remaining : (928 229 $)
-Salary Remaining : 918 993 $
-Salary Average : 995 000 $
-Salary Average Remaining : 918 993 $
Brayden Point 742 500 $ (1)
-Salary Remaining : 685 781 $
-Salary Average : 742 500 $
-Salary Average Remaining : 685 781 $
Total Pro Players26
Salary Commitment
Year 2019 : 94 214 166 $
Year 2020 : 61 280 000 $
Year 2021 : 28 787 875 $
Year 2022 : 7 604 625 $
Salary Average Commitment
Year 2019 : 95 681 291 $
Year 2020 : 62 747 125 $
Year 2021 : 25 797 125 $
Year 2022 : 6 501 500 $
Salary Cap with 1 Way Contract
Year 2019 : 88 597 292 $
Year 2020 : 55 663 124 $
Year 2021 : 21 713 124 $
Year 2022 : 4 407 500 $

Farm Players Salaries

Sam Bennett 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Eeli Tolvanen 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Michael Kapla 72 000 $ (2)
Salary Remaining : 66 500 $
Salary Average : 72 000 $
Salary Average Remaining : 66 500 $
Lane Pederson 72 000 $ (2)
Salary Remaining : 66 500 $
Salary Average : 72 000 $
Salary Average Remaining : 66 500 $
Jeremy Roy 66 600 $ (2)
Salary Remaining : 61 513 $
Salary Average : 66 600 $
Salary Average Remaining : 61 513 $
Ryan Gropp 66 600 $ (2)
Salary Remaining : 61 513 $
Salary Average : 66 600 $
Salary Average Remaining : 61 513 $
Niklas Hansson 64 200 $ (1)
Salary Remaining : 59 296 $
Salary Average : 64 200 $
Salary Average Remaining : 59 296 $
Mike Vecchione 64 000 $ (3)
Salary Remaining : 59 111 $
Salary Average : 75 900 $
Salary Average Remaining : 70 102 $
Gabriel Gagne 63 400 $ (1)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Anthony Greco 60 000 $ (4)
Salary Remaining : 55 417 $
Salary Average : 68 400 $
Salary Average Remaining : 63 175 $
Andreas Martinsen 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Paul Carey 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Joel Hanley 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Max Lagace 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Tyler Wong 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Total Farm Players15
Salary Commitment
Year 2019 : 956 800 $
Year 2020 : 699 200 $
Year 2021 : 263 900 $
Year 2022 : 83 700 $
Salary Average Commitment
Year 2019 : 977 100 $
Year 2020 : 719 500 $
Year 2021 : 218 300 $
Year 2022 : 68 400 $

Riversharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameCow Palace
Level 1: 6600 - 150 $ - 5 551 - 84.11%
Level 2: 6600 - 100 $ - 4 201 - 63.65%
Level 3: 4400 - 50 $ - 3 731 - 84.79%
Level 4: 3300 - 30 $ - 2 699 - 81.79%
Luxury : 1100 - 330 $ - 699 - 63.58%
Total Capacity :22000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 855 - 92.77%
Farm Level 2: 1000 - 10 $ - 985 - 98.47%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left36
Average Attendance - %16 881 - 76.73%
Average Income per Game2 609 039 $
Year to Date Revenue7 827 118 $
Farm
Home Games Left36
Average Attendance - %2 840 - 94.67%
Average Income per Game65 507 $
Year to Date Revenue196 520 $

Expense

Pro Players Total Salaries81 537 000 $
Pro Players Total Average Salaries83 492 000 $
Farm Players Total Salaries884 200 $
Farm Players Total Average Salaries893 240 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses6 286 922 $
Farm Year To Date Expenses87 622 $
Pro Salary Cap Per Days545 778 $
Pro Salary Cap To Date5 941 818 $
Farm Salary Cap Per Days6 203 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue93 925 416 $
Farm Estimated Season Revenue2 358 240 $
Pro Remaining Season Days133
Pro Expenses Per Days568 312 $
Pro Estimated Expenses75 585 496 $
Farm Remaining Season Days133
Farm Expenses Per Days8 224 $
Farm Estimated Expenses1 093 792 $
Estimated Season Expenses76 679 288 $
Estimated Season Salary Cap78 530 292 $
Estimate Under Maximum Salary Cap of 92 000 000 $13 469 708 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 8 530 292 $
Current Bank Account201 995 130 $
Projected Bank Account221 599 498 $

Pro Players Salaries

Leon Draisaitl 8 500 000 $ (3)
-Salary Remaining : 7 850 694 $
-Salary Average : 8 500 000 $
-Salary Average Remaining : 7 850 694 $
Zach Parise (1 Way Contract) 8 500 000 $ (3)
-Salary Remaining : 7 850 694 $
-Salary Average : 8 500 000 $
-Salary Average Remaining : 7 850 694 $
Dustin Byfuglien (1 Way Contract) 8 500 000 $ (4)
-Salary Remaining : 7 850 694 $
-Salary Average : 9 320 000 $
-Salary Average Remaining : 8 608 056 $
Cory Schneider (1 Way Contract) 6 300 000 $ (1)
-Salary Remaining : 5 818 750 $
-Salary Average : 6 300 000 $
-Salary Average Remaining : 5 818 750 $
Reilly Smith (1 Way Contract) 5 250 000 $ (5)
-Salary Remaining : 4 848 958 $
-Salary Average : 6 250 000 $
-Salary Average Remaining : 5 772 569 $
Justin Faulk (1 Way Contract) 4 833 333 $ (3)
-Salary Remaining : 4 464 120 $
-Salary Average : 4 833 333 $
-Salary Average Remaining : 4 464 120 $
Nikita Kucherov (1 Way Contract) 4 766 667 $ (1)
-Salary Remaining : 4 402 547 $
-Salary Average : 4 766 667 $
-Salary Average Remaining : 4 402 547 $
Shayne Gostisbehere (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 4 156 250 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 4 156 250 $
Oscar Klefbom (1 Way Contract) 4 167 000 $ (1)
-Salary Remaining : 3 848 688 $
-Salary Average : 4 167 000 $
-Salary Average Remaining : 3 848 688 $
Vladislav Namestnikov (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 3 694 444 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 3 694 444 $
Brenden Dillon (1 Way Contract) 3 270 000 $ (2)
-Salary Remaining : 3 020 208 $
-Salary Average : 3 270 000 $
-Salary Average Remaining : 3 020 208 $
Ryan Spooner (1 Way Contract) 2 825 000 $ (1)
-1 Way Contract Salary Cap : 825 000 $
-1 Way Contract Salary Cap Remaining : 761 979 $
-Salary Remaining : 2 609 201 $
-Salary Average : 2 825 000 $
-Salary Average Remaining : 2 609 201 $
Kevan Miller (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 2 309 028 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 2 309 028 $
Scott Laughton (1 Way Contract) 2 300 000 $ (2)
-Salary Remaining : 2 124 306 $
-Salary Average : 2 300 000 $
-Salary Average Remaining : 2 124 306 $
Roman Polak (1 Way Contract) 2 200 000 $ (1)
-Salary Remaining : 2 031 944 $
-Salary Average : 2 200 000 $
-Salary Average Remaining : 2 031 944 $
Anthony Duclair 1 650 000 $ (3)
-Salary Remaining : 1 523 958 $
-Salary Average : 1 650 000 $
-Salary Average Remaining : 1 523 958 $
Andrew Hammond (1 Way Contract) 1 350 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 1 246 875 $
-Salary Average : 1 350 000 $
-Salary Average Remaining : 1 246 875 $
Mathew Barzal 925 000 $ (2)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Nikita Soshnikov (1 Way Contract) 800 000 $ (1)
-1 Way Contract Salary Cap : (1 200 000 $)
-1 Way Contract Salary Cap Remaining : (1 108 333 $)
-Salary Remaining : 738 889 $
-Salary Average : 800 000 $
-Salary Average Remaining : 738 889 $
Derek Grant (1 Way Contract) 800 000 $ (1)
-Salary Remaining : 738 889 $
-Salary Average : 800 000 $
-Salary Average Remaining : 738 889 $
Charlie Lindgren (1 Way Contract) 750 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 692 708 $
-Salary Average : 750 000 $
-Salary Average Remaining : 692 708 $
Daniel Sprong 750 000 $ (5)
-Salary Remaining : 692 708 $
-Salary Average : 885 000 $
-Salary Average Remaining : 817 396 $
Chris Wagner 700 000 $ (1)
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Jean-Sebastien Dea (1 Way Contract) 700 000 $ (2)
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Jordan Binnington 700 000 $ (2)
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Total Pro Players25
Salary Commitment
Year 2019 : 81 537 000 $
Year 2020 : 45 878 333 $
Year 2021 : 37 983 333 $
Year 2022 : 20 617 500 $
Salary Average Commitment
Year 2019 : 83 492 000 $
Year 2020 : 47 833 333 $
Year 2021 : 39 938 333 $
Year 2022 : 16 455 000 $
Salary Cap with 1 Way Contract
Year 2019 : 78 592 000 $
Year 2020 : 47 833 333 $
Year 2021 : 39 938 333 $
Year 2022 : 16 455 000 $

Farm Players Salaries

Erik Brannstrom 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Logan Brown 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Will Bitten 70 400 $ (3)
Salary Remaining : 65 022 $
Salary Average : 70 400 $
Salary Average Remaining : 65 022 $
Lukas Vejdemo 67 400 $ (3)
Salary Remaining : 62 251 $
Salary Average : 67 400 $
Salary Average Remaining : 62 251 $
Jordan Subban 66 400 $ (1)
Salary Remaining : 61 328 $
Salary Average : 66 400 $
Salary Average Remaining : 61 328 $
Austin Wagner 63 400 $ (2)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Sean Day 63 400 $ (3)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Vitaly Abramov 60 000 $ (3)
Salary Remaining : 55 417 $
Salary Average : 60 000 $
Salary Average Remaining : 55 417 $
Eric Cornel 59 400 $ (1)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Brett Pollock 59 400 $ (1)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Maxime Lajoie 58 400 $ (2)
Salary Remaining : 53 939 $
Salary Average : 58 400 $
Salary Average Remaining : 53 939 $
Dylan Gambrell 56 000 $ (3)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Tyler Graovac 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Troy Grosenick 56 000 $ (4)
Salary Remaining : 51 722 $
Salary Average : 65 040 $
Salary Average Remaining : 60 072 $
Total Farm Players14
Salary Commitment
Year 2019 : 884 200 $
Year 2020 : 643 000 $
Year 2021 : 545 800 $
Year 2022 : 80 600 $
Salary Average Commitment
Year 2019 : 893 240 $
Year 2020 : 652 040 $
Year 2021 : 530 240 $
Year 2022 : 65 040 $

Spruce Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCN Centre
Level 1: 5850 - 150 $ - 5 850 - 100.00%
Level 2: 5850 - 100 $ - 4 541 - 77.62%
Level 3: 3900 - 80 $ - 2 048 - 52.50%
Level 4: 2925 - 30 $ - 2 925 - 100.00%
Luxury : 975 - 325 $ - 791 - 81.08%
Total Capacity :19500
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - 65 $ - 1 045 - 52.25%
Farm Level 2: 1000 - 15 $ - 736 - 73.60%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left37
Average Attendance - %16 154 - 82.84%
Average Income per Game2 741 619 $
Year to Date Revenue5 483 237 $
Farm
Home Games Left36
Average Attendance - %1 781 - 59.37%
Average Income per Game78 965 $
Year to Date Revenue236 895 $

Expense

Pro Players Total Salaries84 895 000 $
Pro Players Total Average Salaries87 926 500 $
Farm Players Total Salaries1 123 400 $
Farm Players Total Average Salaries1 131 410 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses6 493 369 $
Farm Year To Date Expenses109 902 $
Pro Salary Cap Per Days558 517 $
Pro Salary Cap To Date6 093 077 $
Farm Salary Cap Per Days7 857 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue101 439 884 $
Farm Estimated Season Revenue2 842 740 $
Pro Remaining Season Days133
Pro Expenses Per Days591 632 $
Pro Estimated Expenses78 687 056 $
Farm Remaining Season Days133
Farm Expenses Per Days9 885 $
Farm Estimated Expenses1 314 705 $
Estimated Season Expenses80 001 761 $
Estimated Season Salary Cap80 375 838 $
Estimate Under Maximum Salary Cap of 92 000 000 $11 624 162 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 10 375 838 $
Current Bank Account186 075 548 $
Projected Bank Account210 356 411 $

Pro Players Salaries

Drew Doughty (1 Way Contract) 12 200 000 $ (5)
-Salary Remaining : 11 268 056 $
-Salary Average : 13 040 000 $
-Salary Average Remaining : 12 043 889 $
Derek Stepan (1 Way Contract) 6 500 000 $ (2)
-Salary Remaining : 6 003 472 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 6 003 472 $
Matt Niskanen (1 Way Contract) 6 500 000 $ (5)
-Salary Remaining : 6 003 472 $
-Salary Average : 7 465 000 $
-Salary Average Remaining : 6 894 757 $
Nick Foligno (1 Way Contract) 6 400 000 $ (4)
-Salary Remaining : 5 911 111 $
-Salary Average : 7 250 000 $
-Salary Average Remaining : 6 696 181 $
Josh Bailey (1 Way Contract) 6 000 000 $ (5)
-Salary Remaining : 5 541 667 $
-Salary Average : 6 200 000 $
-Salary Average Remaining : 5 726 389 $
Lars Eller (1 Way Contract) 5 200 000 $ (4)
-Salary Remaining : 4 802 778 $
-Salary Average : 5 200 000 $
-Salary Average Remaining : 4 802 778 $
Michael Frolik (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 3 694 444 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 3 694 444 $
Dan Hamhuis (1 Way Contract) 4 000 000 $ (1)
-1 Way Contract Salary Cap : 2 000 000 $
-1 Way Contract Salary Cap Remaining : 1 847 222 $
-Salary Remaining : 3 694 444 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 3 694 444 $
Victor Rask (1 Way Contract) 4 000 000 $ (1)
-1 Way Contract Salary Cap : 2 000 000 $
-1 Way Contract Salary Cap Remaining : 1 847 222 $
-Salary Remaining : 3 694 444 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 3 694 444 $
Patrik Berglund (1 Way Contract) 3 850 000 $ (1)
-Salary Remaining : 3 555 903 $
-Salary Average : 3 850 000 $
-Salary Average Remaining : 3 555 903 $
Tanner Pearson (1 Way Contract) 3 750 000 $ (1)
-Salary Remaining : 3 463 542 $
-Salary Average : 3 750 000 $
-Salary Average Remaining : 3 463 542 $
Luca Sbisa (1 Way Contract) 3 600 000 $ (2)
-1 Way Contract Salary Cap : 1 600 000 $
-1 Way Contract Salary Cap Remaining : 1 477 778 $
-Salary Remaining : 3 325 000 $
-Salary Average : 3 600 000 $
-Salary Average Remaining : 3 325 000 $
Calvin de Haan (1 Way Contract) 3 300 000 $ (1)
-Salary Remaining : 3 047 917 $
-Salary Average : 3 300 000 $
-Salary Average Remaining : 3 047 917 $
Nikita Zadorov (1 Way Contract) 3 200 000 $ (3)
-Salary Remaining : 2 955 556 $
-Salary Average : 3 200 000 $
-Salary Average Remaining : 2 955 556 $
Radek Faksa (1 Way Contract) 2 200 000 $ (2)
-Salary Remaining : 2 031 944 $
-Salary Average : 2 200 000 $
-Salary Average Remaining : 2 031 944 $
Brett Ritchie (1 Way Contract) 1 750 000 $ (2)
-Salary Remaining : 1 616 319 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 1 616 319 $
Petr Mrazek (1 Way Contract) 1 500 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 1 385 417 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 1 385 417 $
Louis Domingue (1 Way Contract) 1 050 000 $ (1)
-Salary Remaining : 969 792 $
-Salary Average : 1 050 000 $
-Salary Average Remaining : 969 792 $
Patrik Nemeth (1 Way Contract) 945 000 $ (1)
-Salary Remaining : 872 813 $
-Salary Average : 945 000 $
-Salary Average Remaining : 872 813 $
Robert Hagg 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Michael McCarron 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Zack MacEwen (1 Way Contract) 900 000 $ (4)
-Salary Remaining : 831 250 $
-Salary Average : 1 076 500 $
-Salary Average Remaining : 994 267 $
Tomas Jurco 800 000 $ (1)
-Salary Remaining : 738 889 $
-Salary Average : 800 000 $
-Salary Average Remaining : 738 889 $
Malcolm Subban 700 000 $ (2)
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Alexander True 700 000 $ (2)
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Total Pro Players25
Salary Commitment
Year 2019 : 84 895 000 $
Year 2020 : 61 350 000 $
Year 2021 : 46 966 250 $
Year 2022 : 44 778 750 $
Salary Average Commitment
Year 2019 : 87 926 500 $
Year 2020 : 64 381 500 $
Year 2021 : 47 431 500 $
Year 2022 : 40 231 500 $
Salary Cap with 1 Way Contract
Year 2019 : 80 426 500 $
Year 2020 : 60 881 500 $
Year 2021 : 47 431 500 $
Year 2022 : 40 231 500 $

Farm Players Salaries

Jake Evans 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Maxime Fortier 63 400 $ (3)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Connor Ingram 63 400 $ (2)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Gabriel Fontaine 61 600 $ (2)
Salary Remaining : 56 894 $
Salary Average : 61 600 $
Salary Average Remaining : 56 894 $
Ryan Hitchcock 60 000 $ (4)
Salary Remaining : 55 417 $
Salary Average : 66 160 $
Salary Average Remaining : 61 106 $
Oliver Kylington 60 000 $ (2)
Salary Remaining : 55 417 $
Salary Average : 60 000 $
Salary Average Remaining : 55 417 $
Colton White 59 400 $ (2)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Nick DeSimone 59 200 $ (2)
Salary Remaining : 54 678 $
Salary Average : 59 200 $
Salary Average Remaining : 54 678 $
Carson Soucy 59 200 $ (2)
Salary Remaining : 54 678 $
Salary Average : 59 200 $
Salary Average Remaining : 54 678 $
Giovanni Fiore 58 800 $ (2)
Salary Remaining : 54 308 $
Salary Average : 58 800 $
Salary Average Remaining : 54 308 $
Julien Nantel 56 400 $ (2)
Salary Remaining : 52 092 $
Salary Average : 56 400 $
Salary Average Remaining : 52 092 $
Sam Vigneault 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Brett Kulak 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Christian Djoos 56 000 $ (3)
Salary Remaining : 51 722 $
Salary Average : 57 850 $
Salary Average Remaining : 53 431 $
Samuel Laberge 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Scott Eansor 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Ty Rattie 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Phelix Martineau 56 000 $ (3)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Liam O'Brien 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Total Farm Players19
Salary Commitment
Year 2019 : 1 123 400 $
Year 2020 : 1 067 400 $
Year 2021 : 344 200 $
Year 2022 : 75 400 $
Salary Average Commitment
Year 2019 : 1 131 410 $
Year 2020 : 1 075 410 $
Year 2021 : 317 410 $
Year 2022 : 66 160 $

Volcano



Arena Capacity - Ticket Price
Attendance - %

Arena NameBlaisdell Center
Level 1: 5400 - 168 $ - 4 235 - 78.42%
Level 2: 5400 - 92 $ - 4 201 - 77.80%
Level 3: 3600 - 57 $ - 2 766 - 76.82%
Level 4: 2700 - 35 $ - 1 973 - 73.07%
Luxury : 900 - 335 $ - 720 - 79.94%
Total Capacity :18000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 830 - 91.52%
Farm Level 2: 1000 - 10 $ - 941 - 94.07%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left35
Average Attendance - %13 894 - 77.19%
Average Income per Game2 332 820 $
Year to Date Revenue9 331 281 $
Farm
Home Games Left36
Average Attendance - %2 771 - 92.37%
Average Income per Game64 317 $
Year to Date Revenue192 950 $

Expense

Pro Players Total Salaries94 082 500 $
Pro Players Total Average Salaries96 278 771 $
Farm Players Total Salaries965 600 $
Farm Players Total Average Salaries1 004 960 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses7 209 774 $
Farm Year To Date Expenses96 679 $
Pro Salary Cap Per Days593 603 $
Pro Salary Cap To Date6 529 633 $
Farm Salary Cap Per Days6 979 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue81 648 709 $
Farm Estimated Season Revenue2 315 400 $
Pro Remaining Season Days133
Pro Expenses Per Days655 434 $
Pro Estimated Expenses87 172 722 $
Farm Remaining Season Days133
Farm Expenses Per Days8 789 $
Farm Estimated Expenses1 168 937 $
Estimated Season Expenses88 341 659 $
Estimated Season Salary Cap85 478 832 $
Estimate Under Maximum Salary Cap of 92 000 000 $6 521 168 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 15 478 832 $
Current Bank Account192 955 807 $
Projected Bank Account188 578 257 $

Pro Players Salaries

P.K. Subban (1 Way Contract) 9 000 000 $ (2)
-Salary Remaining : 8 312 500 $
-Salary Average : 9 000 000 $
-Salary Average Remaining : 8 312 500 $
Kevin Hayes (1 Way Contract) 8 250 000 $ (4)
-Salary Remaining : 7 619 792 $
-Salary Average : 8 508 928 $
-Salary Average Remaining : 7 858 940 $
Ryan Johansen (1 Way Contract) 8 000 000 $ (5)
-Salary Remaining : 7 388 889 $
-Salary Average : 8 960 000 $
-Salary Average Remaining : 8 275 556 $
Nazem Kadri (1 Way Contract) 8 000 000 $ (5)
-Salary Remaining : 7 388 889 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 7 388 889 $
Sami Vatanen (1 Way Contract) 6 500 000 $ (4)
-Salary Remaining : 6 003 472 $
-Salary Average : 6 764 062 $
-Salary Average Remaining : 6 247 363 $
Tyler Johnson (1 Way Contract) 5 562 500 $ (4)
-Salary Remaining : 5 137 587 $
-Salary Average : 5 562 500 $
-Salary Average Remaining : 5 137 587 $
Jared Spurgeon (1 Way Contract) 5 187 500 $ (3)
-Salary Remaining : 4 791 233 $
-Salary Average : 5 900 781 $
-Salary Average Remaining : 5 450 027 $
Alex Galchenyuk (1 Way Contract) 4 900 000 $ (2)
-Salary Remaining : 4 525 694 $
-Salary Average : 4 900 000 $
-Salary Average Remaining : 4 525 694 $
Zdeno Chara (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 4 156 250 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 4 156 250 $
Andre Burakovsky (1 Way Contract) 3 250 000 $ (3)
-Salary Remaining : 3 001 736 $
-Salary Average : 3 250 000 $
-Salary Average Remaining : 3 001 736 $
Tucker Poolman (1 Way Contract) 3 000 000 $ (3)
-1 Way Contract Salary Cap : 1 000 000 $
-1 Way Contract Salary Cap Remaining : 923 611 $
-Salary Remaining : 2 770 833 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 2 770 833 $
Brian Boyle (1 Way Contract) 2 750 000 $ (1)
-Salary Remaining : 2 539 931 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 2 539 931 $
Anton Khudobin (1 Way Contract) 2 650 000 $ (1)
-Salary Remaining : 2 447 569 $
-Salary Average : 2 650 000 $
-Salary Average Remaining : 2 447 569 $
Zack Smith (1 Way Contract) 2 600 000 $ (1)
-Salary Remaining : 2 401 389 $
-Salary Average : 2 600 000 $
-Salary Average Remaining : 2 401 389 $
Connor Clifton (1 Way Contract) 2 500 000 $ (3)
-1 Way Contract Salary Cap : 500 000 $
-1 Way Contract Salary Cap Remaining : 461 806 $
-Salary Remaining : 2 309 028 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 2 309 028 $
Leo Komarov (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 2 309 028 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 2 309 028 $
Pavel Francouz (1 Way Contract) 2 500 000 $ (3)
-1 Way Contract Salary Cap : 500 000 $
-1 Way Contract Salary Cap Remaining : 461 806 $
-Salary Remaining : 2 309 028 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 2 309 028 $
Greg Pateryn (1 Way Contract) 2 250 000 $ (3)
-Salary Remaining : 2 078 125 $
-Salary Average : 2 250 000 $
-Salary Average Remaining : 2 078 125 $
Zach Sanford (1 Way Contract) 1 500 000 $ (1)
-1 Way Contract Salary Cap : (500 000 $)
-1 Way Contract Salary Cap Remaining : (461 806 $)
-Salary Remaining : 1 385 417 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 1 385 417 $
Juuse Saros (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 1 385 417 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 1 385 417 $
Ben Chiarot (1 Way Contract) 1 400 000 $ (2)
-Salary Remaining : 1 293 056 $
-Salary Average : 1 400 000 $
-Salary Average Remaining : 1 293 056 $
Joey Daccord (1 Way Contract) 1 200 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 1 108 333 $
-Salary Average : 1 200 000 $
-Salary Average Remaining : 1 108 333 $
Pheonix Copley (1 Way Contract) 1 100 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 1 015 972 $
-Salary Average : 1 100 000 $
-Salary Average Remaining : 1 015 972 $
Taylor Fedun (1 Way Contract) 1 000 000 $ (1)
-1 Way Contract Salary Cap : (1 000 000 $)
-1 Way Contract Salary Cap Remaining : (923 611 $)
-Salary Remaining : 923 611 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 923 611 $
Andrei Svechnikov 925 000 $ (3)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Ivan Barbashev 832 500 $ (1)
-Salary Remaining : 768 906 $
-Salary Average : 832 500 $
-Salary Average Remaining : 768 906 $
Lucas Wallmark 725 000 $ (1)
-Salary Remaining : 669 618 $
-Salary Average : 725 000 $
-Salary Average Remaining : 669 618 $
Total Pro Players27
Salary Commitment
Year 2019 : 94 082 500 $
Year 2020 : 80 525 000 $
Year 2021 : 61 078 125 $
Year 2022 : 40 804 464 $
Salary Average Commitment
Year 2019 : 96 278 771 $
Year 2020 : 82 721 271 $
Year 2021 : 60 421 271 $
Year 2022 : 37 795 490 $
Salary Cap with 1 Way Contract
Year 2019 : 85 478 772 $
Year 2020 : 74 421 272 $
Year 2021 : 52 121 272 $
Year 2022 : 37 795 490 $

Farm Players Salaries

Anthony Beauvillier 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Jakob Chychrun 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Brandon Hickey 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Vladislav Kamenev 70 800 $ (5)
Salary Remaining : 65 392 $
Salary Average : 70 800 $
Salary Average Remaining : 65 392 $
Alan Quine 68 000 $ (1)
Salary Remaining : 62 806 $
Salary Average : 68 000 $
Salary Average Remaining : 62 806 $
Markus Nutivaara 67 400 $ (1)
Salary Remaining : 62 251 $
Salary Average : 67 400 $
Salary Average Remaining : 62 251 $
Janne Kuokkanen 67 400 $ (2)
Salary Remaining : 62 251 $
Salary Average : 67 400 $
Salary Average Remaining : 62 251 $
Joel L'Esperance 64 000 $ (3)
Salary Remaining : 59 111 $
Salary Average : 64 000 $
Salary Average Remaining : 59 111 $
Mason Appleton 62 000 $ (2)
Salary Remaining : 57 264 $
Salary Average : 62 000 $
Salary Average Remaining : 57 264 $
Rasmus Andersson 62 000 $ (1)
Salary Remaining : 57 264 $
Salary Average : 62 000 $
Salary Average Remaining : 57 264 $
Ben Sexton 58 000 $ (2)
Salary Remaining : 53 569 $
Salary Average : 58 000 $
Salary Average Remaining : 53 569 $
Tommy Cross 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Buddy Robinson 56 000 $ (5)
Salary Remaining : 51 722 $
Salary Average : 69 120 $
Salary Average Remaining : 63 840 $
Martin Frk 56 000 $ (5)
Salary Remaining : 51 722 $
Salary Average : 69 120 $
Salary Average Remaining : 63 840 $
Max McCormick 56 000 $ (5)
Salary Remaining : 51 722 $
Salary Average : 69 120 $
Salary Average Remaining : 63 840 $
Total Farm Players15
Salary Commitment
Year 2019 : 965 600 $
Year 2020 : 564 200 $
Year 2021 : 388 800 $
Year 2022 : 331 200 $
Salary Average Commitment
Year 2019 : 1 004 960 $
Year 2020 : 603 560 $
Year 2021 : 416 160 $
Year 2022 : 278 160 $

Barracudas



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacksonville Veterans Memorial Arena
Level 1: 6150 - 144 $ - 5 401 - 87.82%
Level 2: 6150 - 85 $ - 5 691 - 92.54%
Level 3: 4100 - 50 $ - 3 529 - 86.08%
Level 4: 3075 - 30 $ - 2 745 - 89.26%
Luxury : 1025 - 290 $ - 896 - 87.38%
Total Capacity :20500
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 892 - 94.58%
Farm Level 2: 1000 - 10 $ - 980 - 97.97%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left36
Average Attendance - %18 262 - 89.08%
Average Income per Game2 652 285 $
Year to Date Revenue7 956 856 $
Farm
Home Games Left36
Average Attendance - %2 871 - 95.71%
Average Income per Game66 547 $
Year to Date Revenue199 640 $

Expense

Pro Players Total Salaries72 187 500 $
Pro Players Total Average Salaries73 497 300 $
Farm Players Total Salaries1 106 200 $
Farm Players Total Average Salaries1 102 200 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses5 530 795 $
Farm Year To Date Expenses106 989 $
Pro Salary Cap Per Days490 885 $
Pro Salary Cap To Date5 393 295 $
Farm Salary Cap Per Days7 182 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue95 482 272 $
Farm Estimated Season Revenue2 395 680 $
Pro Remaining Season Days133
Pro Expenses Per Days503 385 $
Pro Estimated Expenses66 950 205 $
Farm Remaining Season Days133
Farm Expenses Per Days9 765 $
Farm Estimated Expenses1 298 745 $
Estimated Season Expenses68 248 950 $
Estimated Season Salary Cap70 681 000 $
Estimate Under Maximum Salary Cap of 92 000 000 $21 319 000 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 681 000 $
Current Bank Account198 580 942 $
Projected Bank Account228 209 944 $

Pro Players Salaries

Evgeni Malkin (1 Way Contract) 9 975 000 $ (3)
-Salary Remaining : 9 213 021 $
-Salary Average : 9 975 000 $
-Salary Average Remaining : 9 213 021 $
Steven Stamkos (1 Way Contract) 8 500 000 $ (3)
-Salary Remaining : 7 850 694 $
-Salary Average : 9 137 500 $
-Salary Average Remaining : 8 439 497 $
Kris Letang (1 Way Contract) 7 612 500 $ (2)
-Salary Remaining : 7 030 990 $
-Salary Average : 7 612 500 $
-Salary Average Remaining : 7 030 990 $
Carey Price (1 Way Contract) 6 500 000 $ (1)
-Salary Remaining : 6 003 472 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 6 003 472 $
Jordan Eberle (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 5 541 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 541 667 $
Jaden Schwartz (1 Way Contract) 5 350 000 $ (1)
-Salary Remaining : 4 941 319 $
-Salary Average : 5 350 000 $
-Salary Average Remaining : 4 941 319 $
Kyle Turris (1 Way Contract) 3 600 000 $ (3)
-Salary Remaining : 3 325 000 $
-Salary Average : 3 600 000 $
-Salary Average Remaining : 3 325 000 $
Radko Gudas (1 Way Contract) 3 350 000 $ (2)
-Salary Remaining : 3 094 097 $
-Salary Average : 3 350 000 $
-Salary Average Remaining : 3 094 097 $
Ryan Ellis (1 Way Contract) 2 750 000 $ (5)
-Salary Remaining : 2 539 931 $
-Salary Average : 3 312 500 $
-Salary Average Remaining : 3 059 462 $
Anders Nilsson (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 2 309 028 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 2 309 028 $
Cal Clutterbuck (1 Way Contract) 2 100 000 $ (2)
-Salary Remaining : 1 939 583 $
-Salary Average : 2 100 000 $
-Salary Average Remaining : 1 939 583 $
Jason Zucker (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 847 222 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 847 222 $
Dmitrij Jaskin (1 Way Contract) 1 000 000 $ (1)
-1 Way Contract Salary Cap : (1 000 000 $)
-1 Way Contract Salary Cap Remaining : (923 611 $)
-Salary Remaining : 923 611 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 923 611 $
Brooks Orpik (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 923 611 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 923 611 $
Matt Cullen (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 923 611 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 923 611 $
Eric Fehr (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 923 611 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 923 611 $
Mitch Marner 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Artturi Lehkonen 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Brady Skjei 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Nikolaj Ehlers 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Ryan Pulock 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Dominik Kahun 925 000 $ (3)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Brandon Crawley (1 Way Contract) 900 000 $ (4)
-1 Way Contract Salary Cap : (990 200 $)
-1 Way Contract Salary Cap Remaining : (914 560 $)
-Salary Remaining : 831 250 $
-Salary Average : 1 009 800 $
-Salary Average Remaining : 932 663 $
Casey Nelson (1 Way Contract) 800 000 $ (2)
-1 Way Contract Salary Cap : (1 200 000 $)
-1 Way Contract Salary Cap Remaining : (1 108 333 $)
-Salary Remaining : 738 889 $
-Salary Average : 800 000 $
-Salary Average Remaining : 738 889 $
Scott Mayfield 700 000 $ (1)
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Total Pro Players25
Salary Commitment
Year 2019 : 72 187 500 $
Year 2020 : 49 012 500 $
Year 2021 : 33 099 500 $
Year 2022 : 5 049 500 $
Salary Average Commitment
Year 2019 : 73 497 300 $
Year 2020 : 50 322 300 $
Year 2021 : 30 459 800 $
Year 2022 : 4 322 300 $
Salary Cap with 1 Way Contract
Year 2019 : 70 687 504 $
Year 2020 : 48 512 500 $
Year 2021 : 29 450 000 $
Year 2022 : 3 312 500 $

Farm Players Salaries

Ville Husso 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Nate Prosser 72 000 $ (2)
Salary Remaining : 66 500 $
Salary Average : 72 000 $
Salary Average Remaining : 66 500 $
Kevin Roy 68 000 $ (2)
Salary Remaining : 62 806 $
Salary Average : 68 000 $
Salary Average Remaining : 62 806 $
Christian Folin (Out of Payroll) 68 000 $ (1)
Salary Remaining : 62 806 $
Salary Average : 68 000 $
Salary Average Remaining : 62 806 $
Mason Shaw 67 400 $ (3)
Salary Remaining : 62 251 $
Salary Average : 67 400 $
Salary Average Remaining : 62 251 $
Cale Fleury 63 400 $ (3)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Mark Friedman 62 600 $ (2)
Salary Remaining : 57 818 $
Salary Average : 62 600 $
Salary Average Remaining : 57 818 $
Alexandre Alain 61 600 $ (3)
Salary Remaining : 56 894 $
Salary Average : 61 600 $
Salary Average Remaining : 56 894 $
Roland McKeown 61 400 $ (1)
Salary Remaining : 56 710 $
Salary Average : 61 400 $
Salary Average Remaining : 56 710 $
Spencer Watson 58 600 $ (1)
Salary Remaining : 54 124 $
Salary Average : 58 600 $
Salary Average Remaining : 54 124 $
Alexandre Carrier 57 200 $ (1)
Salary Remaining : 52 831 $
Salary Average : 57 200 $
Salary Average Remaining : 52 831 $
Brett Lernout 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Landon Ferraro 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Joe Hicketts 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Jeremy Gregoire 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Michael McNiven 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 52 000 $
Salary Average Remaining : 48 028 $
Scott Wedgewood 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Zach Nastasiuk 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Total Farm Players18
Salary Commitment
Year 2019 : 1 106 200 $
Year 2020 : 507 000 $
Year 2021 : 192 400 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 102 200 $
Year 2020 : 503 000 $
Year 2021 : 192 400 $
Year 2022 : 0 $

Express

Express is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 5760 - 165 $ - 4 348 - 75.49%
Level 2: 5760 - 100 $ - 4 163 - 72.28%
Level 3: 3840 - 55 $ - 2 885 - 75.12%
Level 4: 2880 - 45 $ - 1 587 - 55.09%
Luxury : 960 - 375 $ - 630 - 65.66%
Total Capacity :19200
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 40 $ - 1 928 - 96.38%
Farm Level 2: 1000 - 20 $ - 509 - 50.90%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left36
Average Attendance - %13 613 - 70.90%
Average Income per Game2 384 358 $
Year to Date Revenue7 153 073 $
Farm
Home Games Left37
Average Attendance - %2 437 - 81.22%
Average Income per Game87 280 $
Year to Date Revenue174 560 $

Expense

Pro Players Total Salaries64 017 499 $
Pro Players Total Average Salaries66 376 249 $
Farm Players Total Salaries935 700 $
Farm Players Total Average Salaries935 700 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses4 879 112 $
Farm Year To Date Expenses97 918 $
Pro Salary Cap Per Days414 418 $
Pro Salary Cap To Date4 559 293 $
Farm Salary Cap Per Days6 498 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue85 836 876 $
Farm Estimated Season Revenue3 229 360 $
Pro Remaining Season Days133
Pro Expenses Per Days446 649 $
Pro Estimated Expenses59 404 317 $
Farm Remaining Season Days133
Farm Expenses Per Days8 581 $
Farm Estimated Expenses1 141 273 $
Estimated Season Expenses60 545 590 $
Estimated Season Salary Cap59 676 887 $
Estimate Under Maximum Salary Cap of 92 000 000 $32 323 113 $
Estimate Over Minimum Salary Cap of 70 000 000 $ -10 323 113 $
Current Bank Account194 876 642 $
Projected Bank Account223 397 288 $

Pro Players Salaries

Paul Stastny (1 Way Contract) 9 000 000 $ (4)
-Salary Remaining : 8 312 500 $
-Salary Average : 9 430 000 $
-Salary Average Remaining : 8 709 653 $
Ryan Kesler (1 Way Contract) 6 875 000 $ (1)
-Salary Remaining : 6 349 826 $
-Salary Average : 6 875 000 $
-Salary Average Remaining : 6 349 826 $
Jeff Petry (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 5 079 861 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 5 079 861 $
Marc Methot (1 Way Contract) 4 900 000 $ (1)
-1 Way Contract Salary Cap : 2 900 000 $
-1 Way Contract Salary Cap Remaining : 2 678 472 $
-Salary Remaining : 4 525 694 $
-Salary Average : 4 900 000 $
-Salary Average Remaining : 4 525 694 $
Thomas Greiss (1 Way Contract) 3 500 000 $ (3)
-Salary Remaining : 3 232 639 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 3 232 639 $
Andrei Vasilevskiy (1 Way Contract) 3 500 000 $ (3)
-Salary Remaining : 3 232 639 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 3 232 639 $
Kris Russell (1 Way Contract) 3 499 999 $ (4)
-Salary Remaining : 3 232 638 $
-Salary Average : 4 579 999 $
-Salary Average Remaining : 4 230 138 $
Vladimir Sobotka (1 Way Contract) 3 150 000 $ (3)
-Salary Remaining : 2 909 375 $
-Salary Average : 3 718 750 $
-Salary Average Remaining : 3 434 679 $
Thomas Vanek (1 Way Contract) 3 150 000 $ (2)
-Salary Remaining : 2 909 375 $
-Salary Average : 3 150 000 $
-Salary Average Remaining : 2 909 375 $
Nate Schmidt (1 Way Contract) 2 225 000 $ (1)
-Salary Remaining : 2 055 035 $
-Salary Average : 2 225 000 $
-Salary Average Remaining : 2 055 035 $
Corey Perry (1 Way Contract) 2 000 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 1 847 222 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 847 222 $
Tom Wilson (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 847 222 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 847 222 $
Jesper Fast (1 Way Contract) 1 850 000 $ (2)
-Salary Remaining : 1 708 681 $
-Salary Average : 1 850 000 $
-Salary Average Remaining : 1 708 681 $
Blake Coleman (1 Way Contract) 1 800 000 $ (1)
-Salary Remaining : 1 662 500 $
-Salary Average : 1 800 000 $
-Salary Average Remaining : 1 662 500 $
MacKenzie Weegar (1 Way Contract) 1 600 000 $ (2)
-Salary Remaining : 1 477 778 $
-Salary Average : 1 600 000 $
-Salary Average Remaining : 1 477 778 $
Tyler Bertuzzi (1 Way Contract) 1 400 000 $ (5)
-Salary Remaining : 1 293 056 $
-Salary Average : 1 680 000 $
-Salary Average Remaining : 1 551 667 $
Madison Bowey (1 Way Contract) 1 000 000 $ (3)
-1 Way Contract Salary Cap : (1 000 000 $)
-1 Way Contract Salary Cap Remaining : (923 611 $)
-Salary Remaining : 923 611 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 923 611 $
Nick Cousins (1 Way Contract) 1 000 000 $ (3)
-1 Way Contract Salary Cap : (1 000 000 $)
-1 Way Contract Salary Cap Remaining : (923 611 $)
-Salary Remaining : 923 611 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 923 611 $
Josh Morrissey 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Sam Reinhart 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Jack Eichel 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Adrian Kempe 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Jake Debrusk 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Erik Cernak 742 500 $ (2)
-Salary Remaining : 685 781 $
-Salary Average : 742 500 $
-Salary Average Remaining : 685 781 $
Yannick Weber (1 Way Contract) 700 000 $ (2)
-1 Way Contract Salary Cap : (1 300 000 $)
-1 Way Contract Salary Cap Remaining : (1 200 694 $)
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Total Pro Players25
Salary Commitment
Year 2019 : 64 017 499 $
Year 2020 : 36 092 499 $
Year 2021 : 32 100 000 $
Year 2022 : 18 305 000 $
Salary Average Commitment
Year 2019 : 66 376 249 $
Year 2020 : 38 451 249 $
Year 2021 : 28 408 749 $
Year 2022 : 15 689 999 $
Salary Cap with 1 Way Contract
Year 2019 : 59 676 248 $
Year 2020 : 33 751 248 $
Year 2021 : 26 408 748 $
Year 2022 : 15 689 999 $

Farm Players Salaries

Ryan Collins 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Joel Eriksson Ek 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Max Jones 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Julius Honka 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Ryan Donato 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Robert Thomas 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Pascal Laberge 65 400 $ (3)
Salary Remaining : 60 404 $
Salary Average : 65 400 $
Salary Average Remaining : 60 404 $
Dillon Dube 64 000 $ (3)
Salary Remaining : 59 111 $
Salary Average : 64 000 $
Salary Average Remaining : 59 111 $
Adam Mascherin 63 400 $ (3)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Peter Cehlarik (Out of Payroll) 63 400 $ (1)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Kale Clague 63 400 $ (3)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Nicholas Baptiste 60 000 $ (1)
Salary Remaining : 55 417 $
Salary Average : 60 000 $
Salary Average Remaining : 55 417 $
Andrew Nielsen 59 400 $ (1)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Blake Speers 59 400 $ (2)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Adin Hill 56 700 $ (3)
Salary Remaining : 52 369 $
Salary Average : 56 700 $
Salary Average Remaining : 52 369 $
Total Farm Players15
Salary Commitment
Year 2019 : 999 100 $
Year 2020 : 668 300 $
Year 2021 : 460 900 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 999 100 $
Year 2020 : 668 300 $
Year 2021 : 460 900 $
Year 2022 : 0 $

Gladiators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6600 - 100 $ - 5 774 - 87.48%
Level 2: 6600 - 60 $ - 5 921 - 89.71%
Level 3: 4400 - 40 $ - 3 960 - 90.01%
Level 4: 3300 - 30 $ - 2 760 - 83.63%
Luxury : 1100 - 200 $ - 994 - 90.33%
Total Capacity :22000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 40 $ - 1 724 - 86.22%
Farm Level 2: 1000 - 20 $ - 508 - 50.83%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left36
Average Attendance - %19 408 - 88.22%
Average Income per Game2 045 119 $
Year to Date Revenue6 135 357 $
Farm
Home Games Left36
Average Attendance - %2 233 - 74.42%
Average Income per Game79 140 $
Year to Date Revenue237 420 $

Expense

Pro Players Total Salaries72 765 325 $
Pro Players Total Average Salaries74 511 753 $
Farm Players Total Salaries2 658 600 $
Farm Players Total Average Salaries2 658 600 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses5 587 802 $
Farm Year To Date Expenses225 492 $
Pro Salary Cap Per Days494 642 $
Pro Salary Cap To Date5 421 790 $
Farm Salary Cap Per Days18 462 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue73 624 284 $
Farm Estimated Season Revenue2 849 040 $
Pro Remaining Season Days133
Pro Expenses Per Days507 398 $
Pro Estimated Expenses67 483 934 $
Farm Remaining Season Days133
Farm Expenses Per Days20 546 $
Farm Estimated Expenses2 732 618 $
Estimated Season Expenses70 216 552 $
Estimated Season Salary Cap71 209 176 $
Estimate Under Maximum Salary Cap of 92 000 000 $20 790 824 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 1 209 176 $
Current Bank Account189 597 618 $
Projected Bank Account195 854 390 $

Pro Players Salaries

Artemi Panarin (1 Way Contract) 11 642 860 $ (6)
-Salary Remaining : 10 753 472 $
-Salary Average : 13 389 285 $
-Salary Average Remaining : 12 366 492 $
Claude Giroux (1 Way Contract) 8 688 750 $ (3)
-Salary Remaining : 8 025 026 $
-Salary Average : 8 688 750 $
-Salary Average Remaining : 8 025 026 $
Victor Hedman (1 Way Contract) 7 875 000 $ (1)
-Salary Remaining : 7 273 438 $
-Salary Average : 7 875 000 $
-Salary Average Remaining : 7 273 438 $
Nicklas Backstrom (1 Way Contract) 6 700 000 $ (1)
-Salary Remaining : 6 188 194 $
-Salary Average : 6 700 000 $
-Salary Average Remaining : 6 188 194 $
Braden Holtby (1 Way Contract) 6 100 000 $ (2)
-Salary Remaining : 5 634 028 $
-Salary Average : 6 100 000 $
-Salary Average Remaining : 5 634 028 $
Duncan Keith (1 Way Contract) 5 815 385 $ (1)
-Salary Remaining : 5 371 154 $
-Salary Average : 5 815 385 $
-Salary Average Remaining : 5 371 154 $
Nick Bjugstad (1 Way Contract) 4 100 000 $ (1)
-Salary Remaining : 3 786 806 $
-Salary Average : 4 100 000 $
-Salary Average Remaining : 3 786 806 $
Mark Stone (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 3 232 639 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 3 232 639 $
J.T. Miller (1 Way Contract) 2 750 000 $ (1)
-Salary Remaining : 2 539 931 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 2 539 931 $
Jake McCabe (1 Way Contract) 1 775 000 $ (2)
-Salary Remaining : 1 639 410 $
-Salary Average : 1 775 000 $
-Salary Average Remaining : 1 639 410 $
Scott Harrington (1 Way Contract) 1 633 333 $ (3)
-1 Way Contract Salary Cap : (366 667 $)
-1 Way Contract Salary Cap Remaining : (338 658 $)
-Salary Remaining : 1 508 565 $
-Salary Average : 1 633 333 $
-Salary Average Remaining : 1 508 565 $
Martin Marincin (1 Way Contract) 1 250 000 $ (1)
-Salary Remaining : 1 154 514 $
-Salary Average : 1 250 000 $
-Salary Average Remaining : 1 154 514 $
Colton Sceviour (1 Way Contract) 1 200 000 $ (2)
-Salary Remaining : 1 108 333 $
-Salary Average : 1 200 000 $
-Salary Average Remaining : 1 108 333 $
Neal Pionk 925 000 $ (2)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Alex Tuch 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Brock Boeser 925 000 $ (2)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Zach Werenski 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Sean Kuraly 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Jimmy Vesey 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Shane Starrett 900 000 $ (3)
-Salary Remaining : 831 250 $
-Salary Average : 900 000 $
-Salary Average Remaining : 831 250 $
Radim Simek (1 Way Contract) 900 000 $ (3)
-1 Way Contract Salary Cap : (1 100 000 $)
-1 Way Contract Salary Cap Remaining : (1 015 972 $)
-Salary Remaining : 831 250 $
-Salary Average : 900 000 $
-Salary Average Remaining : 831 250 $
Brett Pesce 892 500 $ (1)
-Salary Remaining : 824 323 $
-Salary Average : 892 500 $
-Salary Average Remaining : 824 323 $
Curtis McKenzie (1 Way Contract) 750 000 $ (1)
-1 Way Contract Salary Cap : (1 250 000 $)
-1 Way Contract Salary Cap Remaining : (1 154 514 $)
-Salary Remaining : 692 708 $
-Salary Average : 750 000 $
-Salary Average Remaining : 692 708 $
Anthony Cirelli 742 500 $ (2)
-Salary Remaining : 685 781 $
-Salary Average : 742 500 $
-Salary Average Remaining : 685 781 $
Total Pro Players24
Salary Commitment
Year 2019 : 72 765 325 $
Year 2020 : 35 432 440 $
Year 2021 : 23 764 940 $
Year 2022 : 15 135 714 $
Salary Average Commitment
Year 2019 : 74 511 753 $
Year 2020 : 37 178 868 $
Year 2021 : 25 511 368 $
Year 2022 : 13 389 285 $
Salary Cap with 1 Way Contract
Year 2019 : 71 228 420 $
Year 2020 : 34 645 536 $
Year 2021 : 22 978 036 $
Year 2022 : 13 389 285 $

Farm Players Salaries

Joseph Cecconi 76 000 $ (3)
Salary Remaining : 70 194 $
Salary Average : 76 000 $
Salary Average Remaining : 70 194 $
Kiefer Sherwood 76 000 $ (3)
Salary Remaining : 70 194 $
Salary Average : 76 000 $
Salary Average Remaining : 70 194 $
Brayden Burke 76 000 $ (3)
Salary Remaining : 70 194 $
Salary Average : 76 000 $
Salary Average Remaining : 70 194 $
Henri Jokiharju 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Jacob Larsson 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Mikhail Sergachev 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Mitchell Stephens 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Kevin Stenlund 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Steven Santini 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Anders Bjork 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Lucas Johansen 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Drake Caggiula 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Gavin Bayreuther 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Ryan Hartman 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Thatcher Demko 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Casey Mittelstadt 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Adam Gaudette 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Dylan Sadowy 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Axel Jonsson-Fjallby 73 200 $ (3)
Salary Remaining : 67 608 $
Salary Average : 73 200 $
Salary Average Remaining : 67 608 $
Chase Pearson 72 000 $ (3)
Salary Remaining : 66 500 $
Salary Average : 72 000 $
Salary Average Remaining : 66 500 $
C.J. Suess 72 000 $ (3)
Salary Remaining : 66 500 $
Salary Average : 72 000 $
Salary Average Remaining : 66 500 $
Colby Cave 72 000 $ (3)
Salary Remaining : 66 500 $
Salary Average : 72 000 $
Salary Average Remaining : 66 500 $
Simon Benoit 72 000 $ (3)
Salary Remaining : 66 500 $
Salary Average : 72 000 $
Salary Average Remaining : 66 500 $
Nolan Stevens 72 000 $ (3)
Salary Remaining : 66 500 $
Salary Average : 72 000 $
Salary Average Remaining : 66 500 $
Nicholas Caamano 72 000 $ (3)
Salary Remaining : 66 500 $
Salary Average : 72 000 $
Salary Average Remaining : 66 500 $
Christoffer Ehn 72 000 $ (3)
Salary Remaining : 66 500 $
Salary Average : 72 000 $
Salary Average Remaining : 66 500 $
Riley Stillman 72 000 $ (3)
Salary Remaining : 66 500 $
Salary Average : 72 000 $
Salary Average Remaining : 66 500 $
Rinat Valiev 67 400 $ (1)
Salary Remaining : 62 251 $
Salary Average : 67 400 $
Salary Average Remaining : 62 251 $
Marcus Hogberg 66 800 $ (2)
Salary Remaining : 61 697 $
Salary Average : 66 800 $
Salary Average Remaining : 61 697 $
Jack Kopacka 63 400 $ (3)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Alex Lintuniemi 62 200 $ (1)
Salary Remaining : 57 449 $
Salary Average : 62 200 $
Salary Average Remaining : 57 449 $
Steven Fogarty 60 000 $ (1)
Salary Remaining : 55 417 $
Salary Average : 60 000 $
Salary Average Remaining : 55 417 $
Karson Kuhlman 60 000 $ (3)
Salary Remaining : 55 417 $
Salary Average : 60 000 $
Salary Average Remaining : 55 417 $
Brendan Guhle 59 400 $ (2)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Dominic Turgeon 59 400 $ (1)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Kole Sherwood 58 400 $ (1)
Salary Remaining : 53 939 $
Salary Average : 58 400 $
Salary Average Remaining : 53 939 $
Connor Hobbs 58 400 $ (2)
Salary Remaining : 53 939 $
Salary Average : 58 400 $
Salary Average Remaining : 53 939 $
Matt Irwin 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Total Farm Players38
Salary Commitment
Year 2019 : 2 658 600 $
Year 2020 : 1 925 200 $
Year 2021 : 1 296 600 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 2 658 600 $
Year 2020 : 1 925 200 $
Year 2021 : 1 296 600 $
Year 2022 : 0 $

Gothiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameFedEx Forum
Level 1: 5700 - 150 $ - 5 433 - 95.32%
Level 2: 5700 - 100 $ - 4 222 - 74.06%
Level 3: 3800 - 50 $ - 3 665 - 96.45%
Level 4: 2850 - 20 $ - 2 824 - 99.07%
Luxury : 950 - 300 $ - 894 - 94.05%
Total Capacity :19000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 970 - 98.50%
Farm Level 2: 1000 - 10 $ - 917 - 91.73%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left37
Average Attendance - %17 037 - 89.67%
Average Income per Game2 599 856 $
Year to Date Revenue5 199 712 $
Farm
Home Games Left36
Average Attendance - %2 887 - 96.24%
Average Income per Game68 273 $
Year to Date Revenue204 820 $

Expense

Pro Players Total Salaries101 457 678 $
Pro Players Total Average Salaries105 698 095 $
Farm Players Total Salaries1 079 560 $
Farm Players Total Average Salaries1 081 410 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses7 811 699 $
Farm Year To Date Expenses102 296 $
Pro Salary Cap Per Days613 760 $
Pro Salary Cap To Date6 706 570 $
Farm Salary Cap Per Days7 510 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue96 194 672 $
Farm Estimated Season Revenue2 457 840 $
Pro Remaining Season Days133
Pro Expenses Per Days706 651 $
Pro Estimated Expenses93 984 583 $
Farm Remaining Season Days133
Farm Expenses Per Days9 580 $
Farm Estimated Expenses1 274 140 $
Estimated Season Expenses95 258 723 $
Estimated Season Salary Cap88 336 650 $
Estimate Under Maximum Salary Cap of 92 000 000 $3 663 350 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 18 336 650 $
Current Bank Account179 702 675 $
Projected Bank Account183 096 464 $

Pro Players Salaries

Sidney Crosby (1 Way Contract) 8 700 000 $ (1)
-Salary Remaining : 8 035 417 $
-Salary Average : 8 700 000 $
-Salary Average Remaining : 8 035 417 $
Marc-Edouard Vlasic (1 Way Contract) 7 000 000 $ (4)
-Salary Remaining : 6 465 278 $
-Salary Average : 7 525 000 $
-Salary Average Remaining : 6 950 174 $
Mike Green (1 Way Contract) 5 643 750 $ (2)
-Salary Remaining : 5 212 630 $
-Salary Average : 5 643 750 $
-Salary Average Remaining : 5 212 630 $
Gabriel Landeskog (1 Way Contract) 5 571 429 $ (1)
-Salary Remaining : 5 145 834 $
-Salary Average : 5 571 429 $
-Salary Average Remaining : 5 145 834 $
Torey Krug (1 Way Contract) 5 512 500 $ (5)
-Salary Remaining : 5 091 406 $
-Salary Average : 6 562 500 $
-Salary Average Remaining : 6 061 198 $
Mikko Koivu (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 5 079 861 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 5 079 861 $
Tyson Barrie (1 Way Contract) 5 500 000 $ (6)
-Salary Remaining : 5 079 861 $
-Salary Average : 7 012 500 $
-Salary Average Remaining : 6 476 823 $
Alex Steen (1 Way Contract) 4 600 000 $ (3)
-Salary Remaining : 4 248 611 $
-Salary Average : 4 600 000 $
-Salary Average Remaining : 4 248 611 $
Jaroslav Halak (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 4 156 250 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 4 156 250 $
Justin Schultz (1 Way Contract) 4 400 000 $ (3)
-Salary Remaining : 4 063 889 $
-Salary Average : 4 400 000 $
-Salary Average Remaining : 4 063 889 $
Cody Ceci (1 Way Contract) 4 300 000 $ (2)
-Salary Remaining : 3 971 528 $
-Salary Average : 4 300 000 $
-Salary Average Remaining : 3 971 528 $
Ondrej Palat (1 Way Contract) 4 240 000 $ (4)
-Salary Remaining : 3 916 111 $
-Salary Average : 5 233 750 $
-Salary Average Remaining : 4 833 950 $
Patric Hornqvist (1 Way Contract) 4 240 000 $ (3)
-Salary Remaining : 3 916 111 $
-Salary Average : 4 240 000 $
-Salary Average Remaining : 3 916 111 $
Frans Nielsen (1 Way Contract) 4 200 000 $ (3)
-Salary Remaining : 3 879 167 $
-Salary Average : 4 200 000 $
-Salary Average Remaining : 3 879 167 $
Connor Murphy (1 Way Contract) 3 850 000 $ (1)
-1 Way Contract Salary Cap : 1 850 000 $
-1 Way Contract Salary Cap Remaining : 1 708 681 $
-Salary Remaining : 3 555 903 $
-Salary Average : 3 850 000 $
-Salary Average Remaining : 3 555 903 $
Blake Comeau (1 Way Contract) 3 150 000 $ (3)
-1 Way Contract Salary Cap : 1 292 500 $
-1 Way Contract Salary Cap Remaining : 1 193 767 $
-Salary Remaining : 2 909 375 $
-Salary Average : 3 292 500 $
-Salary Average Remaining : 3 040 990 $
Jonathan Ericsson (1 Way Contract) 3 100 000 $ (2)
-1 Way Contract Salary Cap : 1 100 000 $
-1 Way Contract Salary Cap Remaining : 1 015 972 $
-Salary Remaining : 2 863 194 $
-Salary Average : 3 100 000 $
-Salary Average Remaining : 2 863 194 $
Lee Stempniak (1 Way Contract) 2 500 000 $ (1)
-1 Way Contract Salary Cap : 500 000 $
-1 Way Contract Salary Cap Remaining : 461 806 $
-Salary Remaining : 2 309 028 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 2 309 028 $
Connor Brown (1 Way Contract) 2 100 000 $ (2)
-1 Way Contract Salary Cap : 100 000 $
-1 Way Contract Salary Cap Remaining : 92 361 $
-Salary Remaining : 1 939 583 $
-Salary Average : 2 100 000 $
-Salary Average Remaining : 1 939 583 $
Jordan Martinook (1 Way Contract) 2 000 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 1 847 222 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 847 222 $
Brad Richardson (1 Way Contract) 1 600 000 $ (2)
-Salary Remaining : 1 477 778 $
-Salary Average : 1 600 000 $
-Salary Average Remaining : 1 477 778 $
Jujhar Khaira (1 Way Contract) 1 200 000 $ (1)
-1 Way Contract Salary Cap : (800 000 $)
-1 Way Contract Salary Cap Remaining : (738 889 $)
-Salary Remaining : 1 108 333 $
-Salary Average : 1 200 000 $
-Salary Average Remaining : 1 108 333 $
Curtis McElhinney (1 Way Contract) 999 999 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 923 610 $
-Salary Average : 999 999 $
-Salary Average Remaining : 923 610 $
Kyle Brodziak (1 Way Contract) 950 000 $ (1)
-1 Way Contract Salary Cap : (1 050 000 $)
-1 Way Contract Salary Cap Remaining : (969 792 $)
-Salary Remaining : 877 431 $
-Salary Average : 950 000 $
-Salary Average Remaining : 877 431 $
Anthony Mantha 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Taro Hirose 925 000 $ (3)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Garret Sparks (1 Way Contract) 750 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 692 708 $
-Salary Average : 750 000 $
-Salary Average Remaining : 692 708 $
Laurent Brossoit (1 Way Contract) 700 000 $ (2)
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Ilya Lyubushkin (1 Way Contract) 700 000 $ (2)
-1 Way Contract Salary Cap : (1 300 000 $)
-1 Way Contract Salary Cap Remaining : (1 200 694 $)
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Oliver Bjorkstrand 700 000 $ (1)
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Troy Brouwer (1 Way Contract) 700 000 $ (2)
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Justin Holl (1 Way Contract) 700 000 $ (3)
-1 Way Contract Salary Cap : (1 283 333 $)
-1 Way Contract Salary Cap Remaining : (1 185 301 $)
-Salary Remaining : 646 528 $
-Salary Average : 716 667 $
-Salary Average Remaining : 661 922 $
Total Pro Players32
Salary Commitment
Year 2019 : 101 457 678 $
Year 2020 : 68 811 250 $
Year 2021 : 50 587 500 $
Year 2022 : 33 977 500 $
Salary Average Commitment
Year 2019 : 105 698 095 $
Year 2020 : 73 051 667 $
Year 2021 : 54 207 917 $
Year 2022 : 26 333 750 $
Salary Cap with 1 Way Contract
Year 2019 : 88 381 424 $
Year 2020 : 65 635 000 $
Year 2021 : 51 491 252 $
Year 2022 : 26 333 750 $

Farm Players Salaries

Ty Dellandrea 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Calle Rosen 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Jordan Schmaltz 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Garrett Pilon 63 400 $ (3)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Josef Korenar 60 800 $ (3)
Salary Remaining : 56 156 $
Salary Average : 60 800 $
Salary Average Remaining : 56 156 $
Matheson Iacopelli 59 400 $ (2)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Joseph Cramarossa 57 960 $ (1)
Salary Remaining : 53 533 $
Salary Average : 57 960 $
Salary Average Remaining : 53 533 $
Jesse Graham 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Nathan Walker 56 000 $ (3)
Salary Remaining : 51 722 $
Salary Average : 57 850 $
Salary Average Remaining : 53 431 $
Chris Terry 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Barclay Goodrow 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Markus Hannikainen 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Travis Boyd 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Kevin Boyle 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Tyler Gaudet 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Sheldon Dries 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Hayden Verbeek 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Taylor Leier 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Total Farm Players18
Salary Commitment
Year 2019 : 1 079 560 $
Year 2020 : 611 600 $
Year 2021 : 273 600 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 081 410 $
Year 2020 : 613 450 $
Year 2021 : 256 050 $
Year 2022 : 0 $

Mavericks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSullivan Arena
Level 1: 5850 - 150 $ - 5 368 - 91.77%
Level 2: 5850 - 85 $ - 4 964 - 84.85%
Level 3: 3900 - 50 $ - 3 655 - 93.73%
Level 4: 2925 - 25 $ - 2 896 - 99.01%
Luxury : 975 - 310 $ - 947 - 97.13%
Total Capacity :19500
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 70 $ - 1 000 - 50.00%
Farm Level 2: 1000 - 20 $ - 523 - 52.27%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left36
Average Attendance - %17 830 - 91.44%
Average Income per Game2 646 089 $
Year to Date Revenue7 938 266 $
Farm
Home Games Left36
Average Attendance - %1 523 - 50.76%
Average Income per Game80 453 $
Year to Date Revenue241 360 $

Expense

Pro Players Total Salaries84 101 666 $
Pro Players Total Average Salaries84 960 416 $
Farm Players Total Salaries1 232 800 $
Farm Players Total Average Salaries1 241 280 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses6 416 103 $
Farm Year To Date Expenses117 084 $
Pro Salary Cap Per Days494 109 $
Pro Salary Cap To Date5 372 697 $
Farm Salary Cap Per Days8 620 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue95 259 192 $
Farm Estimated Season Revenue2 896 320 $
Pro Remaining Season Days133
Pro Expenses Per Days586 123 $
Pro Estimated Expenses77 954 359 $
Farm Remaining Season Days133
Farm Expenses Per Days10 644 $
Farm Estimated Expenses1 415 652 $
Estimated Season Expenses79 370 011 $
Estimated Season Salary Cap71 089 194 $
Estimate Under Maximum Salary Cap of 92 000 000 $20 910 806 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 1 089 194 $
Current Bank Account190 713 598 $
Projected Bank Account209 499 099 $

Pro Players Salaries

Nick Leddy (1 Way Contract) 6 050 000 $ (1)
-Salary Remaining : 5 587 847 $
-Salary Average : 6 050 000 $
-Salary Average Remaining : 5 587 847 $
Brandon Saad (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 5 541 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 5 541 667 $
Korbinian Holzer (Out of Payroll) 4 500 000 $ (1)
-Salary Remaining : 4 156 250 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 4 156 250 $
Nikita Zaitsev (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 4 156 250 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 4 156 250 $
Nick Bonino (1 Way Contract) 4 100 000 $ (1)
-Salary Remaining : 3 786 806 $
-Salary Average : 4 100 000 $
-Salary Average Remaining : 3 786 806 $
Andrew Shaw (1 Way Contract) 4 095 000 $ (3)
-Salary Remaining : 3 782 188 $
-Salary Average : 4 095 000 $
-Salary Average Remaining : 3 782 188 $
Ryan Callahan (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 3 694 444 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 3 694 444 $
Marian Gaborik (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 3 694 444 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 3 694 444 $
Carl Gunnarsson (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 3 694 444 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 3 694 444 $
Philipp Grubauer 3 666 666 $ (6)
-Salary Remaining : 3 386 573 $
-Salary Average : 4 416 666 $
-Salary Average Remaining : 4 079 282 $
Lukas Radil (1 Way Contract) 3 500 000 $ (1)
-1 Way Contract Salary Cap : 1 500 000 $
-1 Way Contract Salary Cap Remaining : 1 385 417 $
-Salary Remaining : 3 232 639 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 3 232 639 $
Chris Mueller (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 3 232 639 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 3 232 639 $
Phillip Danault (1 Way Contract) 3 083 333 $ (2)
-Salary Remaining : 2 847 801 $
-Salary Average : 3 083 333 $
-Salary Average Remaining : 2 847 801 $
Andreas Athanasiou (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 2 770 833 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 2 770 833 $
Robert Bortuzzo (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 2 770 833 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 2 770 833 $
Richard Panik (1 Way Contract) 2 800 000 $ (1)
-Salary Remaining : 2 586 111 $
-Salary Average : 2 800 000 $
-Salary Average Remaining : 2 586 111 $
Adam McQuaid (1 Way Contract) 2 750 000 $ (1)
-Salary Remaining : 2 539 931 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 2 539 931 $
Brian Elliott (1 Way Contract) 2 750 000 $ (1)
-Salary Remaining : 2 539 931 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 2 539 931 $
Jonathan Bernier (1 Way Contract) 2 400 000 $ (3)
-Salary Remaining : 2 216 667 $
-Salary Average : 2 400 000 $
-Salary Average Remaining : 2 216 667 $
Trevor van Riemsdyk (1 Way Contract) 2 300 000 $ (2)
-1 Way Contract Salary Cap : 300 000 $
-1 Way Contract Salary Cap Remaining : 277 083 $
-Salary Remaining : 2 124 306 $
-Salary Average : 2 300 000 $
-Salary Average Remaining : 2 124 306 $
Alexander Petrovic (1 Way Contract) 1 850 000 $ (1)
-1 Way Contract Salary Cap : (150 000 $)
-1 Way Contract Salary Cap Remaining : (138 542 $)
-Salary Remaining : 1 708 681 $
-Salary Average : 1 850 000 $
-Salary Average Remaining : 1 708 681 $
Chris Wideman (1 Way Contract) 1 000 000 $ (2)
-1 Way Contract Salary Cap : (1 000 000 $)
-1 Way Contract Salary Cap Remaining : (923 611 $)
-Salary Remaining : 923 611 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 923 611 $
Markus Granlund (1 Way Contract) 950 000 $ (1)
-Salary Remaining : 877 431 $
-Salary Average : 950 000 $
-Salary Average Remaining : 877 431 $
Alexander Kerfoot 925 000 $ (2)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Jakub Vrana 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Jacob de La Rose (1 Way Contract) 900 000 $ (3)
-1 Way Contract Salary Cap : (1 100 000 $)
-1 Way Contract Salary Cap Remaining : (1 015 972 $)
-Salary Remaining : 831 250 $
-Salary Average : 900 000 $
-Salary Average Remaining : 831 250 $
Dominik Simon (1 Way Contract) 750 000 $ (3)
-1 Way Contract Salary Cap : (1 250 000 $)
-1 Way Contract Salary Cap Remaining : (1 154 514 $)
-Salary Remaining : 692 708 $
-Salary Average : 750 000 $
-Salary Average Remaining : 692 708 $
Ondrej Kase 706 667 $ (1)
-Salary Remaining : 652 685 $
-Salary Average : 706 667 $
-Salary Average Remaining : 652 685 $
Alex Chiasson 700 000 $ (1)
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Dylan DeMelo 700 000 $ (1)
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Alex Stalock (1 Way Contract) 700 000 $ (4)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 646 528 $
-Salary Average : 808 750 $
-Salary Average Remaining : 746 970 $
Total Pro Players31
Salary Commitment
Year 2019 : 84 101 666 $
Year 2020 : 30 819 999 $
Year 2021 : 12 561 666 $
Year 2022 : 6 251 666 $
Salary Average Commitment
Year 2019 : 84 960 416 $
Year 2020 : 31 678 749 $
Year 2021 : 13 370 416 $
Year 2022 : 5 225 416 $
Salary Cap with 1 Way Contract
Year 2019 : 75 651 664 $
Year 2020 : 26 220 000 $
Year 2021 : 10 911 666 $
Year 2022 : 4 416 666 $

Farm Players Salaries

Matt Benning 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Michael McLeod 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Austin Czarnik 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Max Veronneau 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Lukas Sedlak 66 000 $ (1)
Salary Remaining : 60 958 $
Salary Average : 66 000 $
Salary Average Remaining : 60 958 $
Anton Blidh 64 000 $ (2)
Salary Remaining : 59 111 $
Salary Average : 64 000 $
Salary Average Remaining : 59 111 $
Alex Broadhurst 64 000 $ (2)
Salary Remaining : 59 111 $
Salary Average : 64 000 $
Salary Average Remaining : 59 111 $
Jalen Chatfield 61 200 $ (3)
Salary Remaining : 56 525 $
Salary Average : 69 680 $
Salary Average Remaining : 64 357 $
Brandon Gignac 59 400 $ (2)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Hunter Miska 59 200 $ (2)
Salary Remaining : 54 678 $
Salary Average : 59 200 $
Salary Average Remaining : 54 678 $
Tanner Kero 59 000 $ (1)
Salary Remaining : 54 493 $
Salary Average : 59 000 $
Salary Average Remaining : 54 493 $
Jonny Brodzinski 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Andrew O'Brien 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Antoine Bibeau 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Michael Carcone 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Jaycob Megna 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Gemel Smith 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Cole Schneider 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Zack Mitchell 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Blake Siebenaler 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Total Farm Players20
Salary Commitment
Year 2019 : 1 232 800 $
Year 2020 : 567 800 $
Year 2021 : 243 120 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 241 280 $
Year 2020 : 576 280 $
Year 2021 : 217 680 $
Year 2022 : 0 $

Mustangs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6480 - 160 $ - 4 533 - 69.95%
Level 2: 6480 - 90 $ - 4 536 - 70.01%
Level 3: 4320 - 50 $ - 3 569 - 82.62%
Level 4: 3240 - 30 $ - 2 713 - 83.72%
Luxury : 1080 - 320 $ - 767 - 71.02%
Total Capacity :21600
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 70 $ - 1 000 - 50.00%
Farm Level 2: 1000 - 20 $ - 500 - 50.00%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left36
Average Attendance - %16 118 - 74.62%
Average Income per Game2 441 842 $
Year to Date Revenue7 325 525 $
Farm
Home Games Left36
Average Attendance - %1 500 - 50.00%
Average Income per Game80 000 $
Year to Date Revenue240 000 $

Expense

Pro Players Total Salaries86 707 050 $
Pro Players Total Average Salaries87 549 883 $
Farm Players Total Salaries1 956 730 $
Farm Players Total Average Salaries1 958 063 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses6 706 964 $
Farm Year To Date Expenses179 352 $
Pro Salary Cap Per Days572 954 $
Pro Salary Cap To Date6 363 082 $
Farm Salary Cap Per Days13 598 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue87 906 300 $
Farm Estimated Season Revenue2 880 000 $
Pro Remaining Season Days133
Pro Expenses Per Days604 216 $
Pro Estimated Expenses80 360 728 $
Farm Remaining Season Days133
Farm Expenses Per Days15 672 $
Farm Estimated Expenses2 084 376 $
Estimated Season Expenses82 445 104 $
Estimated Season Salary Cap82 565 964 $
Estimate Under Maximum Salary Cap of 92 000 000 $9 434 036 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 12 565 964 $
Current Bank Account196 455 275 $
Projected Bank Account204 796 471 $

Pro Players Salaries

Anze Kopitar (1 Way Contract) 10 000 000 $ (1)
-Salary Remaining : 9 236 111 $
-Salary Average : 10 000 000 $
-Salary Average Remaining : 9 236 111 $
Mikko Rantanen (1 Way Contract) 9 250 000 $ (3)
-Salary Remaining : 8 543 403 $
-Salary Average : 9 250 000 $
-Salary Average Remaining : 8 543 403 $
Ryan Getzlaf (1 Way Contract) 8 662 500 $ (1)
-Salary Remaining : 8 000 781 $
-Salary Average : 8 662 500 $
-Salary Average Remaining : 8 000 781 $
Ryan Suter (1 Way Contract) 7 915 384 $ (3)
-Salary Remaining : 7 310 737 $
-Salary Average : 7 915 384 $
-Salary Average Remaining : 7 310 737 $
Evander Kane (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 6 465 278 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 6 465 278 $
David Pastrnak (1 Way Contract) 6 666 666 $ (3)
-Salary Remaining : 6 157 407 $
-Salary Average : 6 999 999 $
-Salary Average Remaining : 6 465 277 $
Alex Goligoski (1 Way Contract) 6 250 000 $ (3)
-Salary Remaining : 5 772 569 $
-Salary Average : 6 250 000 $
-Salary Average Remaining : 5 772 569 $
Ian Cole (Out of Payroll) 4 250 000 $ (2)
-Salary Remaining : 3 925 347 $
-Salary Average : 4 250 000 $
-Salary Average Remaining : 3 925 347 $
Wayne Simmonds (1 Way Contract) 3 975 000 $ (2)
-Salary Remaining : 3 671 354 $
-Salary Average : 3 975 000 $
-Salary Average Remaining : 3 671 354 $
J.T. Compher (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 3 232 639 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 3 232 639 $
Brendan Smith (1 Way Contract) 3 250 000 $ (3)
-Salary Remaining : 3 001 736 $
-Salary Average : 3 250 000 $
-Salary Average Remaining : 3 001 736 $
Eddie Lack (1 Way Contract) 2 750 000 $ (1)
-1 Way Contract Salary Cap : 750 000 $
-1 Way Contract Salary Cap Remaining : 692 708 $
-Salary Remaining : 2 539 931 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 2 539 931 $
Connor Hellebuyck (1 Way Contract) 2 250 000 $ (1)
-Salary Remaining : 2 078 125 $
-Salary Average : 2 250 000 $
-Salary Average Remaining : 2 078 125 $
Esa Lindell (1 Way Contract) 2 200 000 $ (4)
-Salary Remaining : 2 031 944 $
-Salary Average : 2 640 000 $
-Salary Average Remaining : 2 438 333 $
Dan Girardi (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 847 222 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 847 222 $
Marcus Kruger (1 Way Contract) 1 875 000 $ (3)
-Salary Remaining : 1 731 771 $
-Salary Average : 1 875 000 $
-Salary Average Remaining : 1 731 771 $
Connor Carrick (1 Way Contract) 1 300 000 $ (2)
-1 Way Contract Salary Cap : (700 000 $)
-1 Way Contract Salary Cap Remaining : (646 528 $)
-Salary Remaining : 1 200 694 $
-Salary Average : 1 300 000 $
-Salary Average Remaining : 1 200 694 $
Austin Watson (1 Way Contract) 1 100 000 $ (3)
-Salary Remaining : 1 015 972 $
-Salary Average : 1 100 000 $
-Salary Average Remaining : 1 015 972 $
Nick Seeler (1 Way Contract) 950 000 $ (4)
-1 Way Contract Salary Cap : (980 500 $)
-1 Way Contract Salary Cap Remaining : (905 601 $)
-Salary Remaining : 877 431 $
-Salary Average : 1 019 500 $
-Salary Average Remaining : 941 622 $
Thomas Chabot 925 000 $ (2)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Roope Hintz 925 000 $ (2)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Kevin Fiala 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Brock McGinn 887 500 $ (2)
-Salary Remaining : 819 705 $
-Salary Average : 887 500 $
-Salary Average Remaining : 819 705 $
David Rittich 725 000 $ (1)
-Salary Remaining : 669 618 $
-Salary Average : 725 000 $
-Salary Average Remaining : 669 618 $
William Carrier (1 Way Contract) 725 000 $ (3)
-1 Way Contract Salary Cap : (1 275 000 $)
-1 Way Contract Salary Cap Remaining : (1 177 604 $)
-Salary Remaining : 669 618 $
-Salary Average : 725 000 $
-Salary Average Remaining : 669 618 $
Justin Falk 700 000 $ (2)
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Total Pro Players26
Salary Commitment
Year 2019 : 90 957 050 $
Year 2020 : 63 644 550 $
Year 2021 : 49 679 133 $
Year 2022 : 4 533 750 $
Salary Average Commitment
Year 2019 : 91 799 883 $
Year 2020 : 64 487 383 $
Year 2021 : 48 024 883 $
Year 2022 : 3 659 500 $
Salary Cap with 1 Way Contract
Year 2019 : 86 755 376 $
Year 2020 : 61 442 884 $
Year 2021 : 46 280 384 $
Year 2022 : 2 640 000 $

Farm Players Salaries

Harri Sateri 76 000 $ (2)
Salary Remaining : 70 194 $
Salary Average : 76 000 $
Salary Average Remaining : 70 194 $
Rasmus Asplund 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Klim Kostin 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Henrik Samuelsson 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Vinni Lettieri 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Carl Grundstrom 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Victor Ejdsell 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Paul Ladue 69 930 $ (1)
Salary Remaining : 64 588 $
Salary Average : 69 930 $
Salary Average Remaining : 64 588 $
Lucas Carlsson 67 400 $ (3)
Salary Remaining : 62 251 $
Salary Average : 67 400 $
Salary Average Remaining : 62 251 $
Christian Jaros 64 400 $ (2)
Salary Remaining : 59 481 $
Salary Average : 64 400 $
Salary Average Remaining : 59 481 $
Marko Dano 64 000 $ (2)
Salary Remaining : 59 111 $
Salary Average : 64 000 $
Salary Average Remaining : 59 111 $
Andreas Englund 63 400 $ (1)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Luke Green 63 400 $ (3)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Otto Somppi 62 400 $ (3)
Salary Remaining : 57 633 $
Salary Average : 62 400 $
Salary Average Remaining : 57 633 $
Mikhail Berdin 62 000 $ (3)
Salary Remaining : 57 264 $
Salary Average : 62 000 $
Salary Average Remaining : 57 264 $
Yakov Trenin 60 000 $ (2)
Salary Remaining : 55 417 $
Salary Average : 60 000 $
Salary Average Remaining : 55 417 $
Matthew Spencer 59 400 $ (2)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Jack Dougherty 59 400 $ (1)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Vili Saarijarvi 59 400 $ (2)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Keegan Kolesar 59 400 $ (2)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Adam Musil 58 600 $ (2)
Salary Remaining : 54 124 $
Salary Average : 58 600 $
Salary Average Remaining : 54 124 $
Kurtis Gabriel 57 200 $ (1)
Salary Remaining : 52 831 $
Salary Average : 57 200 $
Salary Average Remaining : 52 831 $
Michael Bunting 57 200 $ (2)
Salary Remaining : 52 831 $
Salary Average : 57 200 $
Salary Average Remaining : 52 831 $
Anthony Richard 57 200 $ (1)
Salary Remaining : 52 831 $
Salary Average : 57 200 $
Salary Average Remaining : 52 831 $
Anthony Bitetto 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Trevor Murphy 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Hudson Elynuik 56 000 $ (3)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Tobias Lindberg 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Ludwig Bystrom 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Mario Kempe 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Connor Brickley 56 000 $ (3)
Salary Remaining : 51 722 $
Salary Average : 57 333 $
Salary Average Remaining : 52 954 $
Total Farm Players31
Salary Commitment
Year 2019 : 1 956 730 $
Year 2020 : 1 425 600 $
Year 2021 : 519 200 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 958 063 $
Year 2020 : 1 426 933 $
Year 2021 : 516 533 $
Year 2022 : 0 $

Royal Flush



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6600 - 150 $ - 5 733 - 86.86%
Level 2: 6600 - 85 $ - 5 764 - 87.33%
Level 3: 4400 - 50 $ - 3 769 - 85.65%
Level 4: 3300 - 30 $ - 2 812 - 85.21%
Luxury : 1100 - 330 $ - 730 - 66.39%
Total Capacity :22000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 872 - 93.60%
Farm Level 2: 1000 - 10 $ - 981 - 98.13%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left36
Average Attendance - %18 808 - 85.49%
Average Income per Game2 776 903 $
Year to Date Revenue8 330 709 $
Farm
Home Games Left36
Average Attendance - %2 853 - 95.11%
Average Income per Game65 973 $
Year to Date Revenue197 920 $

Expense

Pro Players Total Salaries76 099 552 $
Pro Players Total Average Salaries76 993 302 $
Farm Players Total Salaries1 630 130 $
Farm Players Total Average Salaries1 643 463 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses5 836 072 $
Farm Year To Date Expenses147 444 $
Pro Salary Cap Per Days487 121 $
Pro Salary Cap To Date5 358 331 $
Farm Salary Cap Per Days11 413 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue99 968 508 $
Farm Estimated Season Revenue2 375 040 $
Pro Remaining Season Days133
Pro Expenses Per Days530 552 $
Pro Estimated Expenses70 563 416 $
Farm Remaining Season Days133
Farm Expenses Per Days13 404 $
Farm Estimated Expenses1 782 732 $
Estimated Season Expenses72 346 148 $
Estimated Season Salary Cap70 145 424 $
Estimate Under Maximum Salary Cap of 92 000 000 $21 854 576 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 145 424 $
Current Bank Account196 107 109 $
Projected Bank Account226 104 509 $

Pro Players Salaries

Alex Ovechkin (1 Way Contract) 10 015 390 $ (2)
-Salary Remaining : 9 250 321 $
-Salary Average : 10 015 385 $
-Salary Average Remaining : 9 250 321 $
Aaron Ekblad (1 Way Contract) 7 500 000 $ (2)
-Salary Remaining : 6 927 083 $
-Salary Average : 7 500 000 $
-Salary Average Remaining : 6 927 083 $
Tyler Bozak (1 Way Contract) 5 000 000 $ (3)
-Salary Remaining : 4 618 056 $
-Salary Average : 5 687 500 $
-Salary Average Remaining : 5 253 038 $
Zach Bogosian (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 4 618 056 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 4 618 056 $
Andrew MacDonald (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 4 618 056 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 4 618 056 $
Valtteri Filppula (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 4 618 056 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 4 618 056 $
Devan Dubnyk (1 Way Contract) 4 550 000 $ (3)
-Salary Remaining : 4 202 431 $
-Salary Average : 4 550 000 $
-Salary Average Remaining : 4 202 431 $
David Savard (1 Way Contract) 4 250 000 $ (2)
-Salary Remaining : 3 925 347 $
-Salary Average : 4 250 000 $
-Salary Average Remaining : 3 925 347 $
Craig Anderson (1 Way Contract) 4 000 000 $ (1)
-1 Way Contract Salary Cap : 2 000 000 $
-1 Way Contract Salary Cap Remaining : 1 847 222 $
-Salary Remaining : 3 694 444 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 3 694 444 $
Trevor Daley (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 3 232 639 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 3 232 639 $
Andrew Cogliano (1 Way Contract) 3 200 000 $ (1)
-Salary Remaining : 2 955 556 $
-Salary Average : 3 200 000 $
-Salary Average Remaining : 2 955 556 $
Jean-Gabriel Pageau (1 Way Contract) 3 100 000 $ (1)
-Salary Remaining : 2 863 194 $
-Salary Average : 3 100 000 $
-Salary Average Remaining : 2 863 194 $
Pat Maroon 2 000 000 $ (1)
-Salary Remaining : 1 847 222 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 847 222 $
Darcy Kuemper (1 Way Contract) 1 850 000 $ (2)
-Salary Remaining : 1 708 681 $
-Salary Average : 1 850 000 $
-Salary Average Remaining : 1 708 681 $
Noel Acciari (1 Way Contract) 1 666 667 $ (3)
-1 Way Contract Salary Cap : (333 333 $)
-1 Way Contract Salary Cap Remaining : (307 870 $)
-Salary Remaining : 1 539 352 $
-Salary Average : 1 666 667 $
-Salary Average Remaining : 1 539 352 $
Brandon Davidson (1 Way Contract) 1 425 000 $ (1)
-Salary Remaining : 1 316 146 $
-Salary Average : 1 425 000 $
-Salary Average Remaining : 1 316 146 $
Travis Konecny 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Elias Pettersson 925 000 $ (3)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Matthew Tkachuk 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Maxime Comtois 925 000 $ (3)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Miles Wood 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Nic Petan (1 Way Contract) 775 000 $ (3)
-1 Way Contract Salary Cap : (1 225 000 $)
-1 Way Contract Salary Cap Remaining : (1 131 424 $)
-Salary Remaining : 715 799 $
-Salary Average : 775 000 $
-Salary Average Remaining : 715 799 $
Anton Forsberg (1 Way Contract) 750 000 $ (5)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 692 708 $
-Salary Average : 956 250 $
-Salary Average Remaining : 883 203 $
Greg McKegg (1 Way Contract) 750 000 $ (3)
-1 Way Contract Salary Cap : (1 250 000 $)
-1 Way Contract Salary Cap Remaining : (1 154 514 $)
-Salary Remaining : 692 708 $
-Salary Average : 750 000 $
-Salary Average Remaining : 692 708 $
Filip Hronek 742 500 $ (2)
-Salary Remaining : 685 781 $
-Salary Average : 742 500 $
-Salary Average Remaining : 685 781 $
Kevin Porter 700 000 $ (1)
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Drew Stafford (1 Way Contract) 700 000 $ (1)
-1 Way Contract Salary Cap : (1 300 000 $)
-1 Way Contract Salary Cap Remaining : (1 200 694 $)
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Total Pro Players27
Salary Commitment
Year 2019 : 76 099 552 $
Year 2020 : 39 699 552 $
Year 2021 : 18 504 167 $
Year 2022 : 1 162 500 $
Salary Average Commitment
Year 2019 : 76 993 302 $
Year 2020 : 40 593 302 $
Year 2021 : 16 235 417 $
Year 2022 : 956 250 $
Salary Cap with 1 Way Contract
Year 2019 : 70 145 376 $
Year 2020 : 36 445 384 $
Year 2021 : 12 087 500 $
Year 2022 : 0 $

Farm Players Salaries

Jakob Forsbacka Karlsson 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Libor Hajek 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Timothy Liljegren 74 000 $ (2)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Haydn Fleury 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Tyler Wotherspoon 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Boris Katchouk 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Dennis Cholowski 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Miro Heiskanen 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Kole Lind 74 000 $ (3)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Brendan Perlini 74 000 $ (1)
Salary Remaining : 68 347 $
Salary Average : 74 000 $
Salary Average Remaining : 68 347 $
Sonny Milano 69 930 $ (3)
Salary Remaining : 64 588 $
Salary Average : 69 930 $
Salary Average Remaining : 64 588 $
Tyler Benson 66 600 $ (3)
Salary Remaining : 61 513 $
Salary Average : 66 600 $
Salary Average Remaining : 61 513 $
Tyler Parsons 63 400 $ (2)
Salary Remaining : 58 557 $
Salary Average : 63 400 $
Salary Average Remaining : 58 557 $
Sam Lafferty 62 400 $ (3)
Salary Remaining : 57 633 $
Salary Average : 62 400 $
Salary Average Remaining : 57 633 $
Jon Gillies 60 000 $ (2)
Salary Remaining : 55 417 $
Salary Average : 60 000 $
Salary Average Remaining : 55 417 $
Michael Amadio 59 400 $ (2)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Nicolas Roy 58 400 $ (2)
Salary Remaining : 53 939 $
Salary Average : 58 400 $
Salary Average Remaining : 53 939 $
Zac Dalpe 58 000 $ (2)
Salary Remaining : 53 569 $
Salary Average : 58 000 $
Salary Average Remaining : 53 569 $
Stuart Percy 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Adam Tambellini 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Chris Summers 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Logan Shaw 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Danick Martel 56 000 $ (5)
Salary Remaining : 51 722 $
Salary Average : 68 000 $
Salary Average Remaining : 62 806 $
Xavier Ouellet 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Matt Luff 56 000 $ (3)
Salary Remaining : 51 722 $
Salary Average : 57 333 $
Salary Average Remaining : 52 954 $
Total Farm Players25
Salary Commitment
Year 2019 : 1 630 130 $
Year 2020 : 1 184 130 $
Year 2021 : 688 930 $
Year 2022 : 81 200 $
Salary Average Commitment
Year 2019 : 1 643 463 $
Year 2020 : 1 197 463 $
Year 2021 : 694 263 $
Year 2022 : 68 000 $

Sound Tigers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6300 - 100 $ - 6 173 - 97.98%
Level 2: 6300 - 65 $ - 5 721 - 90.80%
Level 3: 4200 - 33 $ - 4 017 - 95.63%
Level 4: 3150 - 24 $ - 2 793 - 88.66%
Luxury : 1050 - 220 $ - 976 - 92.92%
Total Capacity :21000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 28 $ - 1 958 - 97.90%
Farm Level 2: 1000 - 9 $ - 923 - 92.33%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left36
Average Attendance - %19 678 - 93.71%
Average Income per Game2 090 963 $
Year to Date Revenue6 272 888 $
Farm
Home Games Left36
Average Attendance - %2 881 - 96.04%
Average Income per Game63 134 $
Year to Date Revenue189 402 $

Expense

Pro Players Total Salaries93 133 144 $
Pro Players Total Average Salaries96 607 643 $
Farm Players Total Salaries996 600 $
Farm Players Total Average Salaries996 600 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value583 333 $
Pro Year To Date Expenses7 137 251 $
Farm Year To Date Expenses99 044 $
Pro Salary Cap Per Days598 491 $
Pro Salary Cap To Date6 583 401 $
Farm Salary Cap Per Days6 921 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue75 274 656 $
Farm Estimated Season Revenue2 272 824 $
Pro Remaining Season Days133
Pro Expenses Per Days648 841 $
Pro Estimated Expenses86 295 853 $
Farm Remaining Season Days133
Farm Expenses Per Days9 004 $
Farm Estimated Expenses1 197 532 $
Estimated Season Expenses87 493 385 $
Estimated Season Salary Cap86 766 037 $
Estimate Under Maximum Salary Cap of 92 000 000 $5 233 963 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 16 766 037 $
Current Bank Account185 792 112 $
Projected Bank Account175 846 207 $

Pro Players Salaries

Tuukka Rask (1 Way Contract) 10 000 000 $ (5)
-Salary Remaining : 9 236 111 $
-Salary Average : 10 340 000 $
-Salary Average Remaining : 9 550 139 $
Patrice Bergeron (1 Way Contract) 7 218 750 $ (2)
-Salary Remaining : 6 667 318 $
-Salary Average : 7 218 750 $
-Salary Average Remaining : 6 667 318 $
Alex Pietrangelo (1 Way Contract) 6 825 000 $ (5)
-Salary Remaining : 6 303 646 $
-Salary Average : 8 125 000 $
-Salary Average Remaining : 7 504 340 $
Erik Karlsson (1 Way Contract) 6 500 000 $ (4)
-Salary Remaining : 6 003 472 $
-Salary Average : 7 930 000 $
-Salary Average Remaining : 7 324 236 $
Mikael Granlund (1 Way Contract) 5 750 000 $ (5)
-Salary Remaining : 5 310 764 $
-Salary Average : 7 015 000 $
-Salary Average Remaining : 6 479 132 $
Oliver Ekman-Larsson (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 5 079 861 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 5 079 861 $
John Tavares (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 5 079 861 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 5 079 861 $
Jeff Carter (1 Way Contract) 5 272 727 $ (1)
-Salary Remaining : 4 869 949 $
-Salary Average : 5 272 727 $
-Salary Average Remaining : 4 869 949 $
James Neal (1 Way Contract) 5 000 000 $ (1)
-1 Way Contract Salary Cap : 3 000 000 $
-1 Way Contract Salary Cap Remaining : 2 770 833 $
-Salary Remaining : 4 618 056 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 4 618 056 $
Kyle Palmieri (1 Way Contract) 4 650 000 $ (1)
-Salary Remaining : 4 294 792 $
-Salary Average : 1 466 666 $
-Salary Average Remaining : 1 354 629 $
Tyler Toffoli (1 Way Contract) 4 600 000 $ (5)
-Salary Remaining : 4 248 611 $
-Salary Average : 5 612 000 $
-Salary Average Remaining : 5 183 306 $
Max Pacioretty (1 Way Contract) 4 500 000 $ (4)
-Salary Remaining : 4 156 250 $
-Salary Average : 5 490 000 $
-Salary Average Remaining : 5 070 625 $
Martin Jones (1 Way Contract) 3 000 000 $ (1)
-1 Way Contract Salary Cap : 1 000 000 $
-1 Way Contract Salary Cap Remaining : 923 611 $
-Salary Remaining : 2 770 833 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 2 770 833 $
Derek Forbort (1 Way Contract) 2 525 000 $ (3)
-Salary Remaining : 2 332 118 $
-Salary Average : 2 525 000 $
-Salary Average Remaining : 2 332 118 $
Brock Nelson (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 2 309 028 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 2 309 028 $
Michal Neuvirth (1 Way Contract) 2 500 000 $ (1)
-1 Way Contract Salary Cap : 500 000 $
-1 Way Contract Salary Cap Remaining : 461 806 $
-Salary Remaining : 2 309 028 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 2 309 028 $
Michael Grabner (1 Way Contract) 1 650 000 $ (1)
-Salary Remaining : 1 523 958 $
-Salary Average : 1 650 000 $
-Salary Average Remaining : 1 523 958 $
Paul Byron (1 Way Contract) 1 166 667 $ (5)
-1 Way Contract Salary Cap : (512 500 $)
-1 Way Contract Salary Cap Remaining : (473 351 $)
-Salary Remaining : 1 077 547 $
-Salary Average : 1 487 500 $
-Salary Average Remaining : 1 373 872 $
Jonathon Merrill (1 Way Contract) 1 137 500 $ (1)
-Salary Remaining : 1 050 608 $
-Salary Average : 1 137 500 $
-Salary Average Remaining : 1 050 608 $
Joel Edmundson (1 Way Contract) 1 050 000 $ (1)
-1 Way Contract Salary Cap : (950 000 $)
-1 Way Contract Salary Cap Remaining : (877 431 $)
-Salary Remaining : 969 792 $
-Salary Average : 1 050 000 $
-Salary Average Remaining : 969 792 $
Tomas Nosek (1 Way Contract) 962 500 $ (2)
-1 Way Contract Salary Cap : (1 037 500 $)
-1 Way Contract Salary Cap Remaining : (958 247 $)
-Salary Remaining : 888 976 $
-Salary Average : 962 500 $
-Salary Average Remaining : 888 976 $
Devin Shore 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Josh Leivo (1 Way Contract) 925 000 $ (2)
-1 Way Contract Salary Cap : (1 075 000 $)
-1 Way Contract Salary Cap Remaining : (992 882 $)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Ivan Provorov 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Colin White 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Nick Schmaltz 925 000 $ (1)
-Salary Remaining : 854 340 $
-Salary Average : 925 000 $
-Salary Average Remaining : 854 340 $
Jack Campbell 700 000 $ (2)
-Salary Remaining : 646 528 $
-Salary Average : 700 000 $
-Salary Average Remaining : 646 528 $
Total Pro Players27
Salary Commitment
Year 2019 : 93 133 144 $
Year 2020 : 57 172 917 $
Year 2021 : 48 558 334 $
Year 2022 : 55 825 834 $
Salary Average Commitment
Year 2019 : 96 607 643 $
Year 2020 : 63 830 750 $
Year 2021 : 48 524 500 $
Year 2022 : 45 999 500 $
Salary Cap with 1 Way Contract
Year 2019 : 86 182 640 $
Year 2020 : 60 455 752 $
Year 2021 : 47 037 000 $
Year 2022 : 44 512 000 $

Farm Players Salaries

Christian Dvorak 71 400 $ (1)
Salary Remaining : 65 946 $
Salary Average : 71 400 $
Salary Average Remaining : 65 946 $
Jens Looke 65 400 $ (2)
Salary Remaining : 60 404 $
Salary Average : 65 400 $
Salary Average Remaining : 60 404 $
Chase De Leo 61 200 $ (1)
Salary Remaining : 56 525 $
Salary Average : 61 200 $
Salary Average Remaining : 56 525 $
Justin Kirkland 59 400 $ (1)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Graham Knott 59 400 $ (2)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Teddy Blueger 59 400 $ (1)
Salary Remaining : 54 863 $
Salary Average : 59 400 $
Salary Average Remaining : 54 863 $
Dmytro Timashov 58 400 $ (1)
Salary Remaining : 53 939 $
Salary Average : 58 400 $
Salary Average Remaining : 53 939 $
Matt Puempel 58 000 $ (2)
Salary Remaining : 53 569 $
Salary Average : 58 000 $
Salary Average Remaining : 53 569 $
Brendan Gaunce 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Adam Clendening 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Nikita Korostelev 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Justin Bailey 56 000 $ (1)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Nikita Popugaev 56 000 $ (3)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Maxim Letunov 56 000 $ (3)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Oscar Dansk 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
JC Lipon 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Justin Auger 56 000 $ (2)
Salary Remaining : 51 722 $
Salary Average : 56 000 $
Salary Average Remaining : 51 722 $
Total Farm Players17
Salary Commitment
Year 2019 : 996 600 $
Year 2020 : 630 800 $
Year 2021 : 112 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 996 600 $
Year 2020 : 630 800 $
Year 2021 : 112 000 $
Year 2022 : 0 $

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of 92 000 000 $
Available Cap Space

Over Minimum of
70 000 000 $

Pro Players

Farm Players

Total Players

69ers 181 314 737 $ 91 620 922 $ 379 078 $ 21 620 922 $ 232447
Asskickers 191 484 664 $ 89 522 414 $ 2 477 586 $ 19 522 414 $ 271845
Bulldogs 193 919 068 $ 79 579 477 $ 12 420 523 $ 9 579 477 $ 262551
Chiefs 260 320 773 $ 74 860 992 $ 17 139 008 $ 4 860 992 $ 284270
Fighting Irish 190 112 759 $ 86 429 883 $ 5 570 117 $ 16 429 883 $ 322153
Oilers 192 110 818 $ 88 534 080 $ 3 465 920 $ 18 534 080 $ 262854
Patriotes 264 700 863 $ 81 409 536 $ 10 590 464 $ 11 409 536 $ 231235
Sea Dogs 185 362 538 $ 86 660 146 $ 5 339 854 $ 16 660 146 $ 321446
Americans 200 164 172 $ 87 613 523 $ 4 386 477 $ 17 613 523 $ 241943
Hérissons 196 926 925 $ 77 002 726 $ 14 997 274 $ 7 002 726 $ 284270
IceCats 176 050 198 $ 81 120 792 $ 10 879 208 $ 11 120 792 $ 242246
Monsters 196 861 896 $ 72 841 071 $ 19 158 929 $ 2 841 071 $ 243256
Nordiques 195 099 093 $ 88 617 435 $ 3 382 565 $ 18 617 435 $ 261541
Riversharks 201 995 130 $ 78 530 292 $ 13 469 708 $ 8 530 292 $ 251439
Spruce Kings 186 075 548 $ 80 375 838 $ 11 624 162 $ 10 375 838 $ 251944
Volcano 192 955 807 $ 85 478 832 $ 6 521 168 $ 15 478 832 $ 271542
Barracudas 198 580 942 $ 70 681 000 $ 21 319 000 $ 681 000 $ 251843
Express 194 876 642 $ 59 676 887 $ 32 323 113 $ -10 323 113 $ 251540
Gladiators 189 597 618 $ 71 209 176 $ 20 790 824 $ 1 209 176 $ 243862
Gothiques 179 702 675 $ 88 336 650 $ 3 663 350 $ 18 336 650 $ 321850
Mavericks 190 713 598 $ 71 089 194 $ 20 910 806 $ 1 089 194 $ 312051
Mustangs 196 455 275 $ 82 565 964 $ 9 434 036 $ 12 565 964 $ 263157
Royal Flush 196 107 109 $ 70 145 424 $ 21 854 576 $ 145 424 $ 272552
Sound Tigers 185 792 112 $ 86 766 037 $ 5 233 963 $ 16 766 037 $ 271744