69ers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmoothie King Center
Level 1: 6300 - 75 $ - 6 170 - 97.93%
Level 2: 6300 - 40 $ - 6 123 - 97.20%
Level 3: 4200 - 25 $ - 4 073 - 96.97%
Level 4: 3150 - 15 $ - 3 070 - 97.46%
Luxury : 1050 - 150 $ - 1 009 - 96.10%
Total Capacity :21000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 15 $ - 1 985 - 99.24%
Farm Level 2: 1000 - 5 $ - 995 - 99.49%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left10
Average Attendance - %20 445 - 97.36%
Average Income per Game1 500 265 $
Year to Date Revenue43 507 689 $
Farm
Home Games Left10
Average Attendance - %2 980 - 99.32%
Average Income per Game34 747 $
Year to Date Revenue1 007 650 $

Expense

Pro Players Total Salaries88 132 499 $
Pro Players Total Average Salaries94 974 582 $
Farm Players Total Salaries1 560 600 $
Farm Players Total Average Salaries1 560 600 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses63 546 351 $
Farm Year To Date Expenses1 344 009 $
Pro Salary Cap Per Days641 664 $
Pro Salary Cap To Date65 468 394 $
Farm Salary Cap Per Days10 838 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue15 002 651 $
Farm Estimated Season Revenue347 466 $
Pro Remaining Season Days40
Pro Expenses Per Days614 115 $
Pro Estimated Expenses24 564 600 $
Farm Remaining Season Days40
Farm Expenses Per Days12 921 $
Farm Estimated Expenses516 840 $
Estimated Season Expenses25 081 440 $
Estimated Season Salary Cap91 134 954 $
Estimate Under Maximum Salary Cap of 92 000 000 $865 046 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 21 134 954 $
Current Bank Account163 138 470 $
Projected Bank Account153 407 147 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (6)
-Salary Remaining : 3 472 222 $
-Salary Average : 15 250 000 $
-Salary Average Remaining : 4 236 111 $
Evgeny Kuznetsov (1 Way Contract) 7 800 000 $ (1)
-Salary Remaining : 2 166 667 $
-Salary Average : 7 800 000 $
-Salary Average Remaining : 2 166 667 $
Patrick Marleau (1 Way Contract) 5 750 000 $ (1)
-Salary Remaining : 1 597 222 $
-Salary Average : 5 750 000 $
-Salary Average Remaining : 1 597 222 $
Bo Horvat (1 Way Contract) 5 500 000 $ (5)
-Salary Remaining : 1 527 778 $
-Salary Average : 6 370 833 $
-Salary Average Remaining : 1 769 676 $
Seth Jones (1 Way Contract) 5 400 000 $ (1)
-Salary Remaining : 1 500 000 $
-Salary Average : 5 400 000 $
-Salary Average Remaining : 1 500 000 $
Frederik Andersen (1 Way Contract) 5 250 000 $ (3)
-Salary Remaining : 1 458 333 $
-Salary Average : 5 250 000 $
-Salary Average Remaining : 1 458 333 $
Shea Theodore 5 200 000 $ (6)
-Salary Remaining : 1 444 444 $
-Salary Average : 6 456 667 $
-Salary Average Remaining : 1 793 519 $
Dmitry Orlov (1 Way Contract) 5 100 000 $ (2)
-Salary Remaining : 1 416 667 $
-Salary Average : 5 100 000 $
-Salary Average Remaining : 1 416 667 $
Derick Brassard (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 1 388 889 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 388 889 $
Morgan Rielly (1 Way Contract) 5 000 000 $ (4)
-Salary Remaining : 1 388 889 $
-Salary Average : 5 750 000 $
-Salary Average Remaining : 1 597 222 $
Marcus Johansson (1 Way Contract) 4 583 333 $ (4)
-Salary Remaining : 1 273 148 $
-Salary Average : 5 591 666 $
-Salary Average Remaining : 1 553 241 $
Adam Larsson (1 Way Contract) 4 166 666 $ (3)
-Salary Remaining : 1 157 407 $
-Salary Average : 4 166 666 $
-Salary Average Remaining : 1 157 407 $
Max Domi 3 465 000 $ (3)
-Salary Remaining : 962 500 $
-Salary Average : 3 465 000 $
-Salary Average Remaining : 962 500 $
Sven Baertschi (1 Way Contract) 1 850 000 $ (1)
-Salary Remaining : 513 889 $
-Salary Average : 1 850 000 $
-Salary Average Remaining : 513 889 $
Stefan Noesen (1 Way Contract) 1 725 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 479 167 $
-Salary Average : 1 725 000 $
-Salary Average Remaining : 479 167 $
Oscar Lindberg (1 Way Contract) 1 700 000 $ (1)
-Salary Remaining : 472 222 $
-Salary Average : 1 700 000 $
-Salary Average Remaining : 472 222 $
Adam Pelech (1 Way Contract) 1 600 000 $ (1)
-Salary Remaining : 444 444 $
-Salary Average : 1 600 000 $
-Salary Average Remaining : 444 444 $
Ben Hutton (1 Way Contract) 1 500 000 $ (4)
-Salary Remaining : 416 667 $
-Salary Average : 1 706 250 $
-Salary Average Remaining : 473 958 $
Patrik Laine 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Jesperi Kotkaniemi 925 000 $ (3)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Brendan Lemieux 892 500 $ (1)
-Salary Remaining : 247 917 $
-Salary Average : 892 500 $
-Salary Average Remaining : 247 917 $
Valeri Nichushkin (1 Way Contract) 850 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 236 111 $
-Salary Average : 850 000 $
-Salary Average Remaining : 236 111 $
Carter Hart 750 000 $ (3)
-Salary Remaining : 208 333 $
-Salary Average : 750 000 $
-Salary Average Remaining : 208 333 $
Pontus Aberg 700 000 $ (1)
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
Total Pro Players24
Salary Commitment
Year 2019 : 88 132 499 $
Year 2020 : 54 789 999 $
Year 2021 : 53 460 832 $
Year 2022 : 49 319 166 $
Salary Average Commitment
Year 2019 : 94 974 582 $
Year 2020 : 61 632 082 $
Year 2021 : 55 682 082 $
Year 2022 : 41 125 416 $
Salary Cap with 1 Way Contract
Year 2019 : 92 399 584 $
Year 2020 : 60 782 080 $
Year 2021 : 55 682 082 $
Year 2022 : 41 125 416 $

Farm Players Salaries

Alexander Volkov 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Jack Roslovic 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Michael Dal Colle 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Logan Stanley 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Jordan Greenway 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Joshua Ho-Sang 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Henrik Borgstrom 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Gabriel Carlsson 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Alexander Nylander 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Lias Andersson 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Trent Frederic 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Nicolas Meloche 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Jake Oettinger 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Griffin Reinhart 64 000 $ (1)
Salary Remaining : 17 778 $
Salary Average : 64 000 $
Salary Average Remaining : 17 778 $
Evan Fitzpatrick 63 400 $ (3)
Salary Remaining : 17 611 $
Salary Average : 63 400 $
Salary Average Remaining : 17 611 $
Jeremy Lauzon 62 000 $ (2)
Salary Remaining : 17 222 $
Salary Average : 62 000 $
Salary Average Remaining : 17 222 $
Sebastian Repo 61 200 $ (3)
Salary Remaining : 17 000 $
Salary Average : 61 200 $
Salary Average Remaining : 17 000 $
A.J. Greer 60 000 $ (1)
Salary Remaining : 16 667 $
Salary Average : 60 000 $
Salary Average Remaining : 16 667 $
Nathan Bastian 59 400 $ (2)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Guillaume Brisebois 59 400 $ (2)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Daniel Audette 57 200 $ (1)
Salary Remaining : 15 889 $
Salary Average : 57 200 $
Salary Average Remaining : 15 889 $
Rocco Grimaldi 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Christopher Gibson 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Total Farm Players23
Salary Commitment
Year 2019 : 1 560 600 $
Year 2020 : 971 400 $
Year 2021 : 420 600 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 560 600 $
Year 2020 : 971 400 $
Year 2021 : 420 600 $
Year 2022 : 0 $

Asskickers



Arena Capacity - Ticket Price
Attendance - %

Arena NameCredit Union Centre
Level 1: 5400 - 170 $ - 4 083 - 75.60%
Level 2: 5400 - 100 $ - 3 952 - 73.19%
Level 3: 3600 - 55 $ - 2 891 - 80.29%
Level 4: 2700 - 30 $ - 2 665 - 98.69%
Luxury : 900 - 340 $ - 688 - 76.45%
Total Capacity :18000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 880 - 94.02%
Farm Level 2: 1000 - 10 $ - 921 - 92.13%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left11
Average Attendance - %14 278 - 79.32%
Average Income per Game2 327 553 $
Year to Date Revenue65 171 483 $
Farm
Home Games Left10
Average Attendance - %2 802 - 93.39%
Average Income per Game65 622 $
Year to Date Revenue1 903 040 $

Expense

Pro Players Total Salaries93 268 616 $
Pro Players Total Average Salaries99 433 408 $
Farm Players Total Salaries1 214 800 $
Farm Players Total Average Salaries1 214 800 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses67 430 653 $
Farm Year To Date Expenses1 145 214 $
Pro Salary Cap Per Days646 586 $
Pro Salary Cap To Date65 945 508 $
Farm Salary Cap Per Days8 436 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 603 083 $
Farm Estimated Season Revenue656 221 $
Pro Remaining Season Days40
Pro Expenses Per Days649 782 $
Pro Estimated Expenses25 991 280 $
Farm Remaining Season Days40
Farm Expenses Per Days10 519 $
Farm Estimated Expenses420 760 $
Estimated Season Expenses26 412 040 $
Estimated Season Salary Cap91 808 948 $
Estimate Under Maximum Salary Cap of 92 000 000 $191 052 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 21 808 948 $
Current Bank Account189 912 056 $
Projected Bank Account189 759 320 $

Pro Players Salaries

Henrik Lundqvist (1 Way Contract) 7 300 000 $ (3)
-Salary Remaining : 2 027 778 $
-Salary Average : 7 300 000 $
-Salary Average Remaining : 2 027 778 $
William Nylander 6 962 366 $ (3)
-Salary Remaining : 1 933 991 $
-Salary Average : 6 962 366 $
-Salary Average Remaining : 1 933 991 $
Nathan MacKinnon (1 Way Contract) 6 300 000 $ (2)
-Salary Remaining : 1 750 000 $
-Salary Average : 6 300 000 $
-Salary Average Remaining : 1 750 000 $
Taylor Hall (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 1 666 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 666 667 $
Aleksander Barkov (1 Way Contract) 5 900 000 $ (2)
-Salary Remaining : 1 638 889 $
-Salary Average : 5 900 000 $
-Salary Average Remaining : 1 638 889 $
Jonathan Huberdeau (1 Way Contract) 5 900 000 $ (6)
-Salary Remaining : 1 638 889 $
-Salary Average : 7 522 500 $
-Salary Average Remaining : 2 089 583 $
Colton Parayko (1 Way Contract) 5 500 000 $ (6)
-Salary Remaining : 1 527 778 $
-Salary Average : 7 012 500 $
-Salary Average Remaining : 1 947 917 $
Rasmus Ristolainen (1 Way Contract) 5 400 000 $ (1)
-Salary Remaining : 1 500 000 $
-Salary Average : 5 400 000 $
-Salary Average Remaining : 1 500 000 $
Jaccob Slavin (1 Way Contract) 5 300 000 $ (1)
-Salary Remaining : 1 472 222 $
-Salary Average : 5 300 000 $
-Salary Average Remaining : 1 472 222 $
Keith Yandle (1 Way Contract) 5 300 000 $ (4)
-Salary Remaining : 1 472 222 $
-Salary Average : 5 562 500 $
-Salary Average Remaining : 1 545 139 $
Chris Kreider (1 Way Contract) 4 856 250 $ (3)
-Salary Remaining : 1 348 958 $
-Salary Average : 4 856 250 $
-Salary Average Remaining : 1 348 958 $
Ryan McDonagh (1 Way Contract) 4 700 000 $ (5)
-Salary Remaining : 1 305 556 $
-Salary Average : 6 737 500 $
-Salary Average Remaining : 1 871 528 $
Mats Zuccarello (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 1 250 000 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 250 000 $
Erik Gudbranson (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 1 111 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 111 111 $
Ryan Murray (1 Way Contract) 2 825 000 $ (5)
-1 Way Contract Salary Cap : 1 554 792 $
-1 Way Contract Salary Cap Remaining : 431 887 $
-Salary Remaining : 784 722 $
-Salary Average : 3 554 792 $
-Salary Average Remaining : 987 442 $
Elias Lindholm (1 Way Contract) 2 700 000 $ (1)
-Salary Remaining : 750 000 $
-Salary Average : 2 700 000 $
-Salary Average Remaining : 750 000 $
Andrej Sekera (1 Way Contract) 1 500 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 416 667 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 416 667 $
Linus Ullmark (1 Way Contract) 1 325 000 $ (3)
-Salary Remaining : 368 056 $
-Salary Average : 1 325 000 $
-Salary Average Remaining : 368 056 $
John Gilmour (1 Way Contract) 1 100 000 $ (4)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 305 556 $
-Salary Average : 1 100 000 $
-Salary Average Remaining : 305 556 $
Kyle Connor 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Slater Koekkoek (1 Way Contract) 925 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Nico Hischier 925 000 $ (2)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Darnell Nurse 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Charles Hudon (1 Way Contract) 800 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 222 222 $
-Salary Average : 800 000 $
-Salary Average Remaining : 222 222 $
Oskar Sundqvist 700 000 $ (2)
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
Jason Spezza (1 Way Contract) 700 000 $ (2)
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
Total Pro Players26
Salary Commitment
Year 2019 : 93 268 616 $
Year 2020 : 67 518 616 $
Year 2021 : 52 839 866 $
Year 2022 : 38 273 750 $
Salary Average Commitment
Year 2019 : 99 433 408 $
Year 2020 : 73 683 408 $
Year 2021 : 53 658 408 $
Year 2022 : 31 489 792 $
Salary Cap with 1 Way Contract
Year 2019 : 93 108 408 $
Year 2020 : 67 358 408 $
Year 2021 : 48 833 408 $
Year 2022 : 28 389 792 $

Farm Players Salaries

Christian Wolanin 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Jonathan Dahlen 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Ville Meskanen 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Lukas Jasek 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Isac Lundestrom 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Louie Belpedio 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Martin Kaut 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Pavel Buchnevich 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Oskar Lindblom 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Niko Mikkola 67 400 $ (3)
Salary Remaining : 18 722 $
Salary Average : 67 400 $
Salary Average Remaining : 18 722 $
Jake Dotchin 65 000 $ (2)
Salary Remaining : 18 056 $
Salary Average : 65 000 $
Salary Average Remaining : 18 056 $
Igor Shvyrev 63 400 $ (3)
Salary Remaining : 17 611 $
Salary Average : 63 400 $
Salary Average Remaining : 17 611 $
Filip Gustavsson 63 400 $ (2)
Salary Remaining : 17 611 $
Salary Average : 63 400 $
Salary Average Remaining : 17 611 $
Ty Ronning 61 600 $ (3)
Salary Remaining : 17 111 $
Salary Average : 61 600 $
Salary Average Remaining : 17 111 $
Ty Lewis 60 000 $ (3)
Salary Remaining : 16 667 $
Salary Average : 60 000 $
Salary Average Remaining : 16 667 $
Anthony Peluso 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Dylan McIlrath 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Mark McNeill 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Total Farm Players18
Salary Commitment
Year 2019 : 1 214 800 $
Year 2020 : 1 084 800 $
Year 2021 : 622 400 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 214 800 $
Year 2020 : 1 084 800 $
Year 2021 : 622 400 $
Year 2022 : 0 $

Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6600 - 150 $ - 5 469 - 82.87%
Level 2: 6600 - 85 $ - 5 482 - 83.06%
Level 3: 4400 - 50 $ - 3 710 - 84.32%
Level 4: 3300 - 30 $ - 2 797 - 84.76%
Luxury : 1100 - 310 $ - 897 - 81.55%
Total Capacity :22000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 70 $ - 1 000 - 50.00%
Farm Level 2: 1000 - 20 $ - 507 - 50.72%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left11
Average Attendance - %18 355 - 83.43%
Average Income per Game2 732 428 $
Year to Date Revenue76 507 979 $
Farm
Home Games Left11
Average Attendance - %1 507 - 50.24%
Average Income per Game80 144 $
Year to Date Revenue2 244 020 $

Expense

Pro Players Total Salaries82 422 565 $
Pro Players Total Average Salaries86 305 484 $
Farm Players Total Salaries1 527 200 $
Farm Players Total Average Salaries1 528 533 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 333 333 $
Pro Year To Date Expenses58 994 092 $
Farm Year To Date Expenses1 375 786 $
Pro Salary Cap Per Days553 792 $
Pro Salary Cap To Date56 886 080 $
Farm Salary Cap Per Days10 615 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue30 056 706 $
Farm Estimated Season Revenue881 579 $
Pro Remaining Season Days40
Pro Expenses Per Days574 462 $
Pro Estimated Expenses22 978 480 $
Farm Remaining Season Days40
Farm Expenses Per Days12 689 $
Farm Estimated Expenses507 560 $
Estimated Season Expenses23 486 040 $
Estimated Season Salary Cap80 371 093 $
Estimate Under Maximum Salary Cap of 92 000 000 $11 628 907 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 10 371 093 $
Current Bank Account210 350 695 $
Projected Bank Account217 802 940 $

Pro Players Salaries

Brandon Dubinsky (1 Way Contract) 7 200 000 $ (1)
-Salary Remaining : 2 000 000 $
-Salary Average : 7 200 000 $
-Salary Average Remaining : 2 000 000 $
Travis Zajac (1 Way Contract) 5 750 000 $ (1)
-Salary Remaining : 1 597 222 $
-Salary Average : 5 750 000 $
-Salary Average Remaining : 1 597 222 $
Andy Greene (1 Way Contract) 5 250 000 $ (2)
-Salary Remaining : 1 458 333 $
-Salary Average : 5 250 000 $
-Salary Average Remaining : 1 458 333 $
Derek Ryan (1 Way Contract) 5 200 000 $ (3)
-Salary Remaining : 1 444 444 $
-Salary Average : 5 200 000 $
-Salary Average Remaining : 1 444 444 $
Mike Hoffman (1 Way Contract) 5 175 500 $ (4)
-Salary Remaining : 1 437 639 $
-Salary Average : 6 321 550 $
-Salary Average Remaining : 1 755 986 $
Ben Bishop (1 Way Contract) 5 162 499 $ (6)
-Salary Remaining : 1 434 028 $
-Salary Average : 6 186 805 $
-Salary Average Remaining : 1 718 557 $
Sean Couturier (1 Way Contract) 4 766 666 $ (1)
-Salary Remaining : 1 324 074 $
-Salary Average : 4 766 666 $
-Salary Average Remaining : 1 324 074 $
Gustav Nyquist (1 Way Contract) 4 750 000 $ (4)
-Salary Remaining : 1 319 444 $
-Salary Average : 5 795 000 $
-Salary Average Remaining : 1 609 722 $
T.J. Brodie (1 Way Contract) 4 650 400 $ (2)
-Salary Remaining : 1 291 778 $
-Salary Average : 4 650 400 $
-Salary Average Remaining : 1 291 778 $
Jason Demers (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 1 250 000 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 250 000 $
Boone Jenner (1 Way Contract) 3 750 000 $ (1)
-Salary Remaining : 1 041 667 $
-Salary Average : 3 750 000 $
-Salary Average Remaining : 1 041 667 $
Nick Holden (1 Way Contract) 3 600 000 $ (4)
-Salary Remaining : 1 000 000 $
-Salary Average : 3 600 000 $
-Salary Average Remaining : 1 000 000 $
Bryan Rust (1 Way Contract) 3 500 000 $ (3)
-Salary Remaining : 972 222 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 972 222 $
Jan Rutta (1 Way Contract) 3 500 000 $ (4)
-1 Way Contract Salary Cap : 1 526 000 $
-1 Way Contract Salary Cap Remaining : 423 889 $
-Salary Remaining : 972 222 $
-Salary Average : 3 526 000 $
-Salary Average Remaining : 979 444 $
Conor Sheary (1 Way Contract) 3 000 000 $ (3)
-Salary Remaining : 833 333 $
-Salary Average : 3 412 500 $
-Salary Average Remaining : 947 917 $
Ben Lovejoy (1 Way Contract) 2 600 000 $ (2)
-Salary Remaining : 722 222 $
-Salary Average : 2 600 000 $
-Salary Average Remaining : 722 222 $
Mike Reilly (1 Way Contract) 1 500 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 416 667 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 416 667 $
Jason Dickinson 1 500 000 $ (2)
-Salary Remaining : 416 667 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 416 667 $
Dylan Larkin 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Nikolay Goldobin 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Andreas Johnsson 842 500 $ (1)
-Salary Remaining : 234 028 $
-Salary Average : 842 500 $
-Salary Average Remaining : 234 028 $
Dean Kukan (1 Way Contract) 825 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 229 167 $
-Salary Average : 825 000 $
-Salary Average Remaining : 229 167 $
Duncan Siemens (1 Way Contract) 750 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 208 333 $
-Salary Average : 834 375 $
-Salary Average Remaining : 231 771 $
Casey DeSmith 700 000 $ (3)
-Salary Remaining : 194 444 $
-Salary Average : 780 313 $
-Salary Average Remaining : 216 754 $
Kevin Gravel (1 Way Contract) 700 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
Boo Nieves (1 Way Contract) 700 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
Jordan Oesterle 700 000 $ (3)
-Salary Remaining : 194 444 $
-Salary Average : 764 375 $
-Salary Average Remaining : 212 326 $
Total Pro Players27
Salary Commitment
Year 2019 : 82 422 565 $
Year 2020 : 51 563 399 $
Year 2021 : 44 221 874 $
Year 2022 : 28 959 791 $
Salary Average Commitment
Year 2019 : 86 305 484 $
Year 2020 : 55 446 318 $
Year 2021 : 39 920 918 $
Year 2022 : 25 429 355 $
Salary Cap with 1 Way Contract
Year 2019 : 79 746 111 $
Year 2020 : 51 086 943 $
Year 2021 : 37 086 544 $
Year 2022 : 23 429 356 $

Farm Players Salaries

Jayce Hawryluk 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Spencer Foo 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Zach Whitecloud 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Sam Steel 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Zach Senyshyn 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Troy Terry 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Joseph Gambardella 72 000 $ (3)
Salary Remaining : 20 000 $
Salary Average : 72 000 $
Salary Average Remaining : 20 000 $
Brandon Halverson 66 600 $ (1)
Salary Remaining : 18 500 $
Salary Average : 66 600 $
Salary Average Remaining : 18 500 $
Adam Brooks 63 400 $ (2)
Salary Remaining : 17 611 $
Salary Average : 63 400 $
Salary Average Remaining : 17 611 $
Cliff Pu 63 400 $ (3)
Salary Remaining : 17 611 $
Salary Average : 63 400 $
Salary Average Remaining : 17 611 $
Morgan Geekie 62 400 $ (3)
Salary Remaining : 17 333 $
Salary Average : 62 400 $
Salary Average Remaining : 17 333 $
Jacob MacDonald 62 000 $ (1)
Salary Remaining : 17 222 $
Salary Average : 62 000 $
Salary Average Remaining : 17 222 $
Vince Dunn 62 000 $ (1)
Salary Remaining : 17 222 $
Salary Average : 62 000 $
Salary Average Remaining : 17 222 $
Samuel Montembeault 61 400 $ (2)
Salary Remaining : 17 056 $
Salary Average : 61 400 $
Salary Average Remaining : 17 056 $
Givani Smith 59 400 $ (3)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Axel Holmstrom 59 400 $ (1)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Calvin Thurkauf 58 000 $ (2)
Salary Remaining : 16 111 $
Salary Average : 58 000 $
Salary Average Remaining : 16 111 $
Thomas Schemitsch 57 200 $ (3)
Salary Remaining : 15 889 $
Salary Average : 57 200 $
Salary Average Remaining : 15 889 $
Julian Melchiori 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Michael Mersch 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Zane McIntyre 56 000 $ (3)
Salary Remaining : 15 556 $
Salary Average : 57 333 $
Salary Average Remaining : 15 926 $
Tanner MacMaster 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Joakim Ryan 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Ryan Graves 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Total Farm Players24
Salary Commitment
Year 2019 : 1 527 200 $
Year 2020 : 1 091 200 $
Year 2021 : 596 400 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 528 533 $
Year 2020 : 1 092 533 $
Year 2021 : 593 733 $
Year 2022 : 0 $

Chiefs



Arena Capacity - Ticket Price
Attendance - %

Arena NameSTAPLES Center
Level 1: 6600 - 175 $ - 4 045 - 61.29%
Level 2: 6600 - 95 $ - 4 317 - 65.41%
Level 3: 4400 - 60 $ - 2 621 - 59.57%
Level 4: 3300 - 35 $ - 1 978 - 59.94%
Luxury : 1100 - 340 $ - 698 - 63.49%
Total Capacity :22000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 925 - 96.26%
Farm Level 2: 1000 - 10 $ - 965 - 96.54%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left11
Average Attendance - %13 660 - 62.09%
Average Income per Game2 357 138 $
Year to Date Revenue65 999 869 $
Farm
Home Games Left11
Average Attendance - %2 891 - 96.35%
Average Income per Game67 409 $
Year to Date Revenue1 887 460 $

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 Expenses59 858 968 $
Farm Year To Date Expenses2 229 244 $
Pro Salary Cap Per Days519 868 $
Pro Salary Cap To Date54 154 295 $
Farm Salary Cap Per Days19 430 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 928 520 $
Farm Estimated Season Revenue741 502 $
Pro Remaining Season Days40
Pro Expenses Per Days575 567 $
Pro Estimated Expenses23 022 680 $
Farm Remaining Season Days40
Farm Expenses Per Days21 439 $
Farm Estimated Expenses857 560 $
Estimated Season Expenses23 880 240 $
Estimated Season Salary Cap74 949 015 $
Estimate Under Maximum Salary Cap of 92 000 000 $17 050 985 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 4 949 015 $
Current Bank Account267 715 426 $
Projected Bank Account270 505 208 $

Pro Players Salaries

Alexander Radulov (1 Way Contract) 6 250 000 $ (1)
-Salary Remaining : 1 736 111 $
-Salary Average : 6 250 000 $
-Salary Average Remaining : 1 736 111 $
Mark Scheifele (1 Way Contract) 6 125 000 $ (1)
-Salary Remaining : 1 701 389 $
-Salary Average : 6 125 000 $
-Salary Average Remaining : 1 701 389 $
Mathew Dumba (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 1 666 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 666 667 $
Filip Forsberg (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 1 666 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 666 667 $
Jon Marchessault (1 Way Contract) 5 250 000 $ (5)
-Salary Remaining : 1 458 333 $
-Salary Average : 5 750 000 $
-Salary Average Remaining : 1 597 222 $
Brent Seabrook (1 Way Contract) 5 250 000 $ (3)
-Salary Remaining : 1 458 333 $
-Salary Average : 5 250 000 $
-Salary Average Remaining : 1 458 333 $
Vincent Trocheck (1 Way Contract) 4 750 000 $ (2)
-Salary Remaining : 1 319 444 $
-Salary Average : 4 750 000 $
-Salary Average Remaining : 1 319 444 $
Jimmy Howard (1 Way Contract) 4 600 000 $ (2)
-Salary Remaining : 1 277 778 $
-Salary Average : 4 600 000 $
-Salary Average Remaining : 1 277 778 $
John Carlson (1 Way Contract) 3 966 667 $ (1)
-Salary Remaining : 1 101 852 $
-Salary Average : 3 966 667 $
-Salary Average Remaining : 1 101 852 $
Jonathan Quick (1 Way Contract) 3 900 000 $ (3)
-1 Way Contract Salary Cap : 1 900 000 $
-1 Way Contract Salary Cap Remaining : 527 778 $
-Salary Remaining : 1 083 333 $
-Salary Average : 3 900 000 $
-Salary Average Remaining : 1 083 333 $
Corey Crawford (1 Way Contract) 3 600 000 $ (2)
-Salary Remaining : 1 000 000 $
-Salary Average : 3 600 000 $
-Salary Average Remaining : 1 000 000 $
Jake Gardiner (1 Way Contract) 3 500 000 $ (5)
-Salary Remaining : 972 222 $
-Salary Average : 4 408 500 $
-Salary Average Remaining : 1 224 583 $
Charlie Coyle (1 Way Contract) 3 200 000 $ (6)
-Salary Remaining : 888 889 $
-Salary Average : 4 080 000 $
-Salary Average Remaining : 1 133 333 $
Carter Hutton (1 Way Contract) 2 600 000 $ (3)
-1 Way Contract Salary Cap : 600 000 $
-1 Way Contract Salary Cap Remaining : 166 667 $
-Salary Remaining : 722 222 $
-Salary Average : 2 600 000 $
-Salary Average Remaining : 722 222 $
Thomas Hickey (1 Way Contract) 2 500 000 $ (4)
-Salary Remaining : 694 444 $
-Salary Average : 2 925 000 $
-Salary Average Remaining : 812 500 $
Antoine Roussel (1 Way Contract) 2 400 000 $ (5)
-Salary Remaining : 666 667 $
-Salary Average : 3 300 000 $
-Salary Average Remaining : 916 667 $
Brandon Manning (1 Way Contract) 2 250 000 $ (2)
-1 Way Contract Salary Cap : 250 000 $
-1 Way Contract Salary Cap Remaining : 69 444 $
-Salary Remaining : 625 000 $
-Salary Average : 2 250 000 $
-Salary Average Remaining : 625 000 $
Sven Andrighetto (1 Way Contract) 1 400 000 $ (5)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 388 889 $
-Salary Average : 1 785 000 $
-Salary Average Remaining : 495 833 $
Antti Suomela (1 Way Contract) 1 200 000 $ (5)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 333 333 $
-Salary Average : 1 200 000 $
-Salary Average Remaining : 333 333 $
Joseph Morrow (1 Way Contract) 1 000 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 277 778 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 277 778 $
Mark Borowiecki (1 Way Contract) 975 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 270 833 $
-Salary Average : 975 000 $
-Salary Average Remaining : 270 833 $
Kyle Clifford (1 Way Contract) 960 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 266 667 $
-Salary Average : 960 000 $
-Salary Average Remaining : 266 667 $
Pavel Zacha 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Tyson Jost 925 000 $ (2)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Brandon Carlo 832 500 $ (1)
-Salary Remaining : 231 250 $
-Salary Average : 832 500 $
-Salary Average Remaining : 231 250 $
Jake Guentzel 792 500 $ (1)
-Salary Remaining : 220 139 $
-Salary Average : 792 500 $
-Salary Average Remaining : 220 139 $
Conor Garland 730 000 $ (1)
-Salary Remaining : 202 778 $
-Salary Average : 730 000 $
-Salary Average Remaining : 202 778 $
Daniel Carr (1 Way Contract) 700 000 $ (6)
-Salary Remaining : 194 444 $
-Salary Average : 900 833 $
-Salary Average Remaining : 250 231 $
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 : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Jake Bean 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Kristian Vesalainen 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Emile Poirier 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Julien Gauthier 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Frederik Gauthier 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Jesse Puljujarvi 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Juuso Valimaki 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Will Butcher 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Ryan Lindgren 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Hudson Fasching 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
John Hayden 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Rasmus Sandin 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Robby Fabbri 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
German Rubtsov 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Ilya Samsonov 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Kasimir Kaskisuo 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Alex Nedeljkovic 67 400 $ (2)
Salary Remaining : 18 722 $
Salary Average : 67 400 $
Salary Average Remaining : 18 722 $
John Quenneville 67 400 $ (1)
Salary Remaining : 18 722 $
Salary Average : 67 400 $
Salary Average Remaining : 18 722 $
Ryan MacInnis 67 400 $ (1)
Salary Remaining : 18 722 $
Salary Average : 67 400 $
Salary Average Remaining : 18 722 $
Jansen Harkins 65 400 $ (2)
Salary Remaining : 18 167 $
Salary Average : 65 400 $
Salary Average Remaining : 18 167 $
Aaron Luchuk 63 400 $ (3)
Salary Remaining : 17 611 $
Salary Average : 63 400 $
Salary Average Remaining : 17 611 $
Victor Olofsson 63 400 $ (3)
Salary Remaining : 17 611 $
Salary Average : 63 400 $
Salary Average Remaining : 17 611 $
Cam Dineen 63 400 $ (3)
Salary Remaining : 17 611 $
Salary Average : 63 400 $
Salary Average Remaining : 17 611 $
Tyler Steenbergen 63 000 $ (3)
Salary Remaining : 17 500 $
Salary Average : 63 000 $
Salary Average Remaining : 17 500 $
Jean-Christophe Beaudin 62 600 $ (2)
Salary Remaining : 17 389 $
Salary Average : 62 600 $
Salary Average Remaining : 17 389 $
Alex Barre-Boulet 62 222 $ (3)
Salary Remaining : 17 284 $
Salary Average : 62 222 $
Salary Average Remaining : 17 284 $
Callum Booth 62 000 $ (1)
Salary Remaining : 17 222 $
Salary Average : 62 000 $
Salary Average Remaining : 17 222 $
Victor Mete 60 800 $ (2)
Salary Remaining : 16 889 $
Salary Average : 60 800 $
Salary Average Remaining : 16 889 $
Antoine Waked 60 000 $ (2)
Salary Remaining : 16 667 $
Salary Average : 60 000 $
Salary Average Remaining : 16 667 $
Sam Miletic 60 000 $ (3)
Salary Remaining : 16 667 $
Salary Average : 60 000 $
Salary Average Remaining : 16 667 $
Filip Chlapik 59 400 $ (2)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Frederic Allard 59 400 $ (2)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Samuel Girard 59 400 $ (2)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Kyle Wood 59 400 $ (1)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Dennis Yan 59 400 $ (2)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Matiss Kivlenieks 59 200 $ (2)
Salary Remaining : 16 444 $
Salary Average : 59 200 $
Salary Average Remaining : 16 444 $
Nicolas Aube-Kubel 58 000 $ (1)
Salary Remaining : 16 111 $
Salary Average : 58 000 $
Salary Average Remaining : 16 111 $
Samuel Blais 57 800 $ (1)
Salary Remaining : 16 056 $
Salary Average : 57 800 $
Salary Average Remaining : 16 056 $
Alexandre Fortin 56 800 $ (2)
Salary Remaining : 15 778 $
Salary Average : 56 800 $
Salary Average Remaining : 15 778 $
T.J. Brennan 56 000 $ (4)
Salary Remaining : 15 556 $
Salary Average : 66 680 $
Salary Average Remaining : 18 522 $
Ryan Haggerty 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
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 $ - 5 317 - 98.46%
Level 2: 5400 - 85 $ - 5 227 - 96.80%
Level 3: 3600 - 50 $ - 3 505 - 97.37%
Level 4: 2700 - 25 $ - 2 680 - 99.26%
Luxury : 900 - 310 $ - 876 - 97.32%
Total Capacity :18000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 50 $ - 1 246 - 62.32%
Farm Level 2: 1000 - 20 $ - 509 - 50.91%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left10
Average Attendance - %17 605 - 97.80%
Average Income per Game2 576 224 $
Year to Date Revenue74 710 490 $
Farm
Home Games Left11
Average Attendance - %1 755 - 58.51%
Average Income per Game72 498 $
Year to Date Revenue2 029 950 $

Expense

Pro Players Total Salaries105 012 143 $
Pro Players Total Average Salaries110 313 768 $
Farm Players Total Salaries1 312 800 $
Farm Players Total Average Salaries1 314 133 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses73 521 248 $
Farm Year To Date Expenses1 184 412 $
Pro Salary Cap Per Days599 032 $
Pro Salary Cap To Date61 656 470 $
Farm Salary Cap Per Days8 681 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 762 238 $
Farm Estimated Season Revenue797 480 $
Pro Remaining Season Days40
Pro Expenses Per Days731 334 $
Pro Estimated Expenses29 253 360 $
Farm Remaining Season Days40
Farm Expenses Per Days11 200 $
Farm Estimated Expenses448 000 $
Estimated Season Expenses29 701 360 $
Estimated Season Salary Cap85 617 750 $
Estimate Under Maximum Salary Cap of 92 000 000 $6 382 250 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 15 617 750 $
Current Bank Account191 957 230 $
Projected Bank Account188 815 588 $

Pro Players Salaries

Tomas Tatar (1 Way Contract) 6 100 000 $ (5)
-Salary Remaining : 1 694 444 $
-Salary Average : 6 946 000 $
-Salary Average Remaining : 1 929 444 $
Kyle Okposo (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 1 666 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 666 667 $
Andrew Ladd (1 Way Contract) 5 500 000 $ (1)
-1 Way Contract Salary Cap : 3 500 000 $
-1 Way Contract Salary Cap Remaining : 972 222 $
-Salary Remaining : 1 527 778 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 1 527 778 $
William Karlsson (1 Way Contract) 5 250 000 $ (5)
-Salary Remaining : 1 458 333 $
-Salary Average : 6 693 750 $
-Salary Average Remaining : 1 859 375 $
Alexander Edler (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 1 388 889 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 388 889 $
Robin Lehner (1 Way Contract) 5 000 000 $ (5)
-Salary Remaining : 1 388 889 $
-Salary Average : 6 100 000 $
-Salary Average Remaining : 1 694 444 $
Justin Williams (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 1 250 000 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 250 000 $
Justin Abdelkader (1 Way Contract) 4 462 500 $ (2)
-Salary Remaining : 1 239 583 $
-Salary Average : 4 462 500 $
-Salary Average Remaining : 1 239 583 $
Jack Johnson (1 Way Contract) 4 357 143 $ (1)
-Salary Remaining : 1 210 318 $
-Salary Average : 4 357 143 $
-Salary Average Remaining : 1 210 318 $
Carl Hagelin (1 Way Contract) 4 300 000 $ (3)
-Salary Remaining : 1 194 444 $
-Salary Average : 4 775 000 $
-Salary Average Remaining : 1 326 389 $
Cam Talbot (1 Way Contract) 4 166 667 $ (1)
-1 Way Contract Salary Cap : 2 166 667 $
-1 Way Contract Salary Cap Remaining : 601 852 $
-Salary Remaining : 1 157 408 $
-Salary Average : 4 166 667 $
-Salary Average Remaining : 1 157 408 $
Colin Wilson (1 Way Contract) 4 000 000 $ (1)
-1 Way Contract Salary Cap : 2 000 000 $
-1 Way Contract Salary Cap Remaining : 555 556 $
-Salary Remaining : 1 111 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 111 111 $
Colin Miller (1 Way Contract) 3 875 000 $ (1)
-1 Way Contract Salary Cap : 1 875 000 $
-1 Way Contract Salary Cap Remaining : 520 833 $
-Salary Remaining : 1 076 389 $
-Salary Average : 3 875 000 $
-Salary Average Remaining : 1 076 389 $
Jacob Markstrom (1 Way Contract) 3 850 000 $ (3)
-Salary Remaining : 1 069 444 $
-Salary Average : 3 850 000 $
-Salary Average Remaining : 1 069 444 $
Cody Eakin (1 Way Contract) 3 800 000 $ (3)
-Salary Remaining : 1 055 556 $
-Salary Average : 3 800 000 $
-Salary Average Remaining : 1 055 556 $
Jason Pominville (1 Way Contract) 3 800 000 $ (1)
-1 Way Contract Salary Cap : 1 800 000 $
-1 Way Contract Salary Cap Remaining : 500 000 $
-Salary Remaining : 1 055 556 $
-Salary Average : 3 800 000 $
-Salary Average Remaining : 1 055 556 $
Johnny Boychuk (1 Way Contract) 3 600 000 $ (1)
-Salary Remaining : 1 000 000 $
-Salary Average : 3 600 000 $
-Salary Average Remaining : 1 000 000 $
Jamie McGinn (1 Way Contract) 3 500 000 $ (1)
-1 Way Contract Salary Cap : 1 500 000 $
-1 Way Contract Salary Cap Remaining : 416 667 $
-Salary Remaining : 972 222 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 972 222 $
Michael Stone (1 Way Contract) 3 500 000 $ (1)
-1 Way Contract Salary Cap : 1 500 000 $
-1 Way Contract Salary Cap Remaining : 416 667 $
-Salary Remaining : 972 222 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 972 222 $
Ryan Dzingel (Out of Payroll) 3 375 000 $ (6)
-Salary Remaining : 937 500 $
-Salary Average : 4 303 125 $
-Salary Average Remaining : 1 195 313 $
Mark Pysyk (1 Way Contract) 2 733 333 $ (2)
-1 Way Contract Salary Cap : 733 333 $
-1 Way Contract Salary Cap Remaining : 203 704 $
-Salary Remaining : 759 259 $
-Salary Average : 2 733 333 $
-Salary Average Remaining : 759 259 $
Josh Anderson (1 Way Contract) 1 850 000 $ (6)
-Salary Remaining : 513 889 $
-Salary Average : 2 358 750 $
-Salary Average Remaining : 655 208 $
Zemgus Girgensons (1 Way Contract) 1 600 000 $ (2)
-Salary Remaining : 444 444 $
-Salary Average : 1 600 000 $
-Salary Average Remaining : 444 444 $
Johan Larsson (1 Way Contract) 1 550 000 $ (3)
-Salary Remaining : 430 556 $
-Salary Average : 1 550 000 $
-Salary Average Remaining : 430 556 $
Ryan Reaves (1 Way Contract) 1 125 000 $ (1)
-Salary Remaining : 312 500 $
-Salary Average : 1 125 000 $
-Salary Average Remaining : 312 500 $
Jordie Benn (1 Way Contract) 1 100 000 $ (1)
-Salary Remaining : 305 556 $
-Salary Average : 1 100 000 $
-Salary Average Remaining : 305 556 $
Nathan Beaulieu (1 Way Contract) 1 000 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 277 778 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 277 778 $
Adam Cracknell (1 Way Contract) 950 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 263 889 $
-Salary Average : 950 000 $
-Salary Average Remaining : 263 889 $
Rasmus Dahlin 925 000 $ (3)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Michael Del Zotto (1 Way Contract) 900 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 250 000 $
-Salary Average : 900 000 $
-Salary Average Remaining : 250 000 $
Michal Kempny 900 000 $ (1)
-Salary Remaining : 250 000 $
-Salary Average : 900 000 $
-Salary Average Remaining : 250 000 $
Mark Barberio (1 Way Contract) 900 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 250 000 $
-Salary Average : 900 000 $
-Salary Average Remaining : 250 000 $
Evan Rodrigues 842 500 $ (1)
-Salary Remaining : 234 028 $
-Salary Average : 842 500 $
-Salary Average Remaining : 234 028 $
Brandon Tanev 700 000 $ (1)
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
Total Pro Players34
Salary Commitment
Year 2019 : 105 012 143 $
Year 2020 : 48 545 833 $
Year 2021 : 41 687 500 $
Year 2022 : 32 201 250 $
Salary Average Commitment
Year 2019 : 110 313 768 $
Year 2020 : 53 847 458 $
Year 2021 : 42 201 625 $
Year 2022 : 26 401 625 $
Salary Cap with 1 Way Contract
Year 2019 : 90 563 772 $
Year 2020 : 48 097 460 $
Year 2021 : 41 301 624 $
Year 2022 : 26 401 625 $

Farm Players Salaries

Eric Tangradi 76 000 $ (2)
Salary Remaining : 21 111 $
Salary Average : 76 000 $
Salary Average Remaining : 21 111 $
Brian Flynn 76 000 $ (2)
Salary Remaining : 21 111 $
Salary Average : 76 000 $
Salary Average Remaining : 21 111 $
Dustin Tokarski 76 000 $ (1)
Salary Remaining : 21 111 $
Salary Average : 76 000 $
Salary Average Remaining : 21 111 $
Chris Bourque 76 000 $ (2)
Salary Remaining : 21 111 $
Salary Average : 76 000 $
Salary Average Remaining : 21 111 $
Eddie Pasquale 76 000 $ (1)
Salary Remaining : 21 111 $
Salary Average : 76 000 $
Salary Average Remaining : 21 111 $
Mackenzie MacEachern 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Nikita Scherbak 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Kerby Rychel 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Patrick Bajkov 69 400 $ (3)
Salary Remaining : 19 278 $
Salary Average : 69 400 $
Salary Average Remaining : 19 278 $
Stuart Skinner 65 400 $ (3)
Salary Remaining : 18 167 $
Salary Average : 65 400 $
Salary Average Remaining : 18 167 $
Cal O'Reilly (Out of Payroll) 64 000 $ (1)
Salary Remaining : 17 778 $
Salary Average : 64 000 $
Salary Average Remaining : 17 778 $
Alex Belzile 64 000 $ (1)
Salary Remaining : 17 778 $
Salary Average : 64 000 $
Salary Average Remaining : 17 778 $
Steve Bernier 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Cody Goloubef 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Felix Girard 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Josh Archibald 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Frederick Gaudreau 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Shane Gersich 56 000 $ (3)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Fredrik Claesson 56 000 $ (3)
Salary Remaining : 15 556 $
Salary Average : 57 333 $
Salary Average Remaining : 15 926 $
Bobby Farnham 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Total Farm Players20
Salary Commitment
Year 2019 : 1 312 800 $
Year 2020 : 586 800 $
Year 2021 : 250 800 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 314 133 $
Year 2020 : 588 133 $
Year 2021 : 248 133 $
Year 2022 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameToyota Center
Level 1: 6000 - 150 $ - 5 504 - 91.74%
Level 2: 6000 - 85 $ - 5 596 - 93.26%
Level 3: 4000 - 45 $ - 3 708 - 92.71%
Level 4: 3000 - 30 $ - 2 719 - 90.64%
Luxury : 1000 - 290 $ - 939 - 93.86%
Total Capacity :20000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 24 $ - 1 964 - 98.19%
Farm Level 2: 1000 - 18 $ - 563 - 56.31%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left10
Average Attendance - %18 466 - 92.33%
Average Income per Game2 714 654 $
Year to Date Revenue78 724 961 $
Farm
Home Games Left10
Average Attendance - %2 527 - 84.23%
Average Income per Game57 266 $
Year to Date Revenue1 660 716 $

Expense

Pro Players Total Salaries89 070 000 $
Pro Players Total Average Salaries95 017 417 $
Farm Players Total Salaries1 530 533 $
Farm Players Total Average Salaries1 545 199 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses64 460 359 $
Farm Year To Date Expenses1 328 046 $
Pro Salary Cap Per Days611 695 $
Pro Salary Cap To Date63 757 338 $
Farm Salary Cap Per Days10 731 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 146 538 $
Farm Estimated Season Revenue572 661 $
Pro Remaining Season Days40
Pro Expenses Per Days620 625 $
Pro Estimated Expenses24 825 000 $
Farm Remaining Season Days40
Farm Expenses Per Days12 712 $
Farm Estimated Expenses508 480 $
Estimated Season Expenses25 333 480 $
Estimated Season Salary Cap88 225 138 $
Estimate Under Maximum Salary Cap of 92 000 000 $3 774 862 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 18 225 138 $
Current Bank Account207 986 113 $
Projected Bank Account210 371 832 $

Pro Players Salaries

Shea Weber (1 Way Contract) 11 000 000 $ (4)
-Salary Remaining : 3 055 556 $
-Salary Average : 11 000 000 $
-Salary Average Remaining : 3 055 556 $
Phil Kessel (1 Way Contract) 8 000 000 $ (1)
-Salary Remaining : 2 222 222 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 2 222 222 $
Marc Staal (1 Way Contract) 8 000 000 $ (2)
-Salary Remaining : 2 222 222 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 2 222 222 $
Mark Giordano (1 Way Contract) 7 087 500 $ (3)
-Salary Remaining : 1 968 750 $
-Salary Average : 7 087 500 $
-Salary Average Remaining : 1 968 750 $
Ryan Nugent-Hopkins (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 1 666 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 666 667 $
Marc-Andre Fleury (1 Way Contract) 5 750 000 $ (1)
-Salary Remaining : 1 597 222 $
-Salary Average : 5 750 000 $
-Salary Average Remaining : 1 597 222 $
Tyler Seguin (1 Way Contract) 5 750 000 $ (5)
-Salary Remaining : 1 597 222 $
-Salary Average : 7 331 250 $
-Salary Average Remaining : 2 036 458 $
Jacob Trouba (1 Way Contract) 5 500 000 $ (5)
-Salary Remaining : 1 527 778 $
-Salary Average : 6 920 833 $
-Salary Average Remaining : 1 922 454 $
Josh Manson (1 Way Contract) 4 100 000 $ (2)
-Salary Remaining : 1 138 889 $
-Salary Average : 4 100 000 $
-Salary Average Remaining : 1 138 889 $
Brendan Gallagher (1 Way Contract) 3 750 000 $ (6)
-Salary Remaining : 1 041 667 $
-Salary Average : 4 781 250 $
-Salary Average Remaining : 1 328 125 $
Casey Cizikas (1 Way Contract) 3 100 000 $ (5)
-Salary Remaining : 861 111 $
-Salary Average : 3 937 000 $
-Salary Average Remaining : 1 093 611 $
Tomas Hertl (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 833 333 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 833 333 $
Mikko Koskinen (1 Way Contract) 2 800 000 $ (4)
-Salary Remaining : 777 778 $
-Salary Average : 3 843 750 $
-Salary Average Remaining : 1 067 708 $
Mathieu Perreault (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 694 444 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 694 444 $
Luke Glendening (1 Way Contract) 1 800 000 $ (2)
-Salary Remaining : 500 000 $
-Salary Average : 1 800 000 $
-Salary Average Remaining : 500 000 $
Kevin Connauton (1 Way Contract) 1 375 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 381 944 $
-Salary Average : 1 375 000 $
-Salary Average Remaining : 381 944 $
Antti Niemi (1 Way Contract) 950 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 263 889 $
-Salary Average : 950 000 $
-Salary Average Remaining : 263 889 $
Auston Matthews 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Anthony DeAngelo 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Devon Toews (1 Way Contract) 925 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Ross Johnston (1 Way Contract) 800 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 222 222 $
-Salary Average : 800 000 $
-Salary Average Remaining : 222 222 $
Jesper Bratt 782 500 $ (2)
-Salary Remaining : 217 361 $
-Salary Average : 782 500 $
-Salary Average Remaining : 217 361 $
Anthony Stolarz (1 Way Contract) 750 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 208 333 $
-Salary Average : 750 000 $
-Salary Average Remaining : 208 333 $
Par Lindholm (1 Way Contract) 700 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 194 444 $
-Salary Average : 716 667 $
-Salary Average Remaining : 199 074 $
Trevor Moore (1 Way Contract) 700 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 194 444 $
-Salary Average : 716 667 $
-Salary Average Remaining : 199 074 $
Kenny Agostino 700 000 $ (2)
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
Kevin Rooney (1 Way Contract) 700 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
Brandon Pirri 700 000 $ (2)
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
Total Pro Players28
Salary Commitment
Year 2019 : 89 070 000 $
Year 2020 : 62 845 000 $
Year 2021 : 46 875 000 $
Year 2022 : 46 417 500 $
Salary Average Commitment
Year 2019 : 95 017 417 $
Year 2020 : 68 792 417 $
Year 2021 : 47 084 917 $
Year 2022 : 37 814 083 $
Salary Cap with 1 Way Contract
Year 2019 : 88 084 080 $
Year 2020 : 63 484 084 $
Year 2021 : 44 901 584 $
Year 2022 : 37 814 083 $

Farm Players Salaries

Joey Anderson 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Mikhail Vorobyev 65 400 $ (3)
Salary Remaining : 18 167 $
Salary Average : 65 400 $
Salary Average Remaining : 18 167 $
Nick Jensen 65 000 $ (1)
Salary Remaining : 18 056 $
Salary Average : 65 000 $
Salary Average Remaining : 18 056 $
Collin Delia 64 000 $ (2)
Salary Remaining : 17 778 $
Salary Average : 64 000 $
Salary Average Remaining : 17 778 $
Josh Mahura 63 400 $ (3)
Salary Remaining : 17 611 $
Salary Average : 63 400 $
Salary Average Remaining : 17 611 $
Spencer Smallman 62 000 $ (3)
Salary Remaining : 17 222 $
Salary Average : 62 000 $
Salary Average Remaining : 17 222 $
Jonne Tammela 60 000 $ (2)
Salary Remaining : 16 667 $
Salary Average : 60 000 $
Salary Average Remaining : 16 667 $
Anton Lindholm 59 400 $ (1)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Manuel Wiederer 59 200 $ (2)
Salary Remaining : 16 444 $
Salary Average : 59 200 $
Salary Average Remaining : 16 444 $
Adam Helewka 58 400 $ (1)
Salary Remaining : 16 222 $
Salary Average : 58 400 $
Salary Average Remaining : 16 222 $
Deven Sideroff 58 400 $ (2)
Salary Remaining : 16 222 $
Salary Average : 58 400 $
Salary Average Remaining : 16 222 $
Brennan Menell 57 333 $ (2)
Salary Remaining : 15 926 $
Salary Average : 57 333 $
Salary Average Remaining : 15 926 $
Nathan Noel 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Matt Roy 56 000 $ (5)
Salary Remaining : 15 556 $
Salary Average : 68 000 $
Salary Average Remaining : 18 889 $
Cameron Hughes 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Nelson Nogier 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Brad Hunt 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Andrew Poturalski 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
J.T. Brown 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Alex Dostie 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Cavan Fitzgerald 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Marian Studenic 56 000 $ (3)
Salary Remaining : 15 556 $
Salary Average : 57 333 $
Salary Average Remaining : 15 926 $
Gage Quinney 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Phillip Di Giuseppe 56 000 $ (3)
Salary Remaining : 15 556 $
Salary Average : 57 333 $
Salary Average Remaining : 15 926 $
Tanner Fritz 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Riley Barber 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Total Farm Players26
Salary Commitment
Year 2019 : 1 530 533 $
Year 2020 : 1 179 733 $
Year 2021 : 444 800 $
Year 2022 : 81 200 $
Salary Average Commitment
Year 2019 : 1 545 199 $
Year 2020 : 1 194 399 $
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 $ - 1 910 - 95.49%
Farm Level 2: 1000 - 10 $ - 941 - 94.13%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left10
Average Attendance - %11 000 - 50.00%
Average Income per Game3 073 125 $
Year to Date Revenue89 120 625 $
Farm
Home Games Left10
Average Attendance - %2 851 - 95.04%
Average Income per Game66 707 $
Year to Date Revenue1 934 500 $

Expense

Pro Players Total Salaries86 029 999 $
Pro Players Total Average Salaries87 959 582 $
Farm Players Total Salaries693 200 $
Farm Players Total Average Salaries693 200 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses61 961 500 $
Farm Year To Date Expenses740 873 $
Pro Salary Cap Per Days570 900 $
Pro Salary Cap To Date58 502 662 $
Farm Salary Cap Per Days4 814 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue30 731 250 $
Farm Estimated Season Revenue667 069 $
Pro Remaining Season Days40
Pro Expenses Per Days599 514 $
Pro Estimated Expenses23 980 560 $
Farm Remaining Season Days40
Farm Expenses Per Days6 897 $
Farm Estimated Expenses275 880 $
Estimated Season Expenses24 256 440 $
Estimated Season Salary Cap81 338 662 $
Estimate Under Maximum Salary Cap of 92 000 000 $10 661 338 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 11 338 662 $
Current Bank Account287 177 955 $
Projected Bank Account294 319 834 $

Pro Players Salaries

David Krejci (1 Way Contract) 7 612 500 $ (2)
-Salary Remaining : 2 114 583 $
-Salary Average : 7 612 500 $
-Salary Average Remaining : 2 114 583 $
Kevin Shattenkirk (1 Way Contract) 6 650 000 $ (2)
-Salary Remaining : 1 847 222 $
-Salary Average : 6 650 000 $
-Salary Average Remaining : 1 847 222 $
Milan Lucic (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 1 666 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 666 667 $
Jakob Silfverberg (1 Way Contract) 5 512 500 $ (5)
-Salary Remaining : 1 531 250 $
-Salary Average : 6 037 500 $
-Salary Average Remaining : 1 677 083 $
Danny DeKeyser (1 Way Contract) 5 000 000 $ (3)
-Salary Remaining : 1 388 889 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 388 889 $
Artem Anisimov (1 Way Contract) 4 550 000 $ (1)
-Salary Remaining : 1 263 889 $
-Salary Average : 4 550 000 $
-Salary Average Remaining : 1 263 889 $
Niklas Hjalmarsson (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 1 250 000 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 250 000 $
Alex Killorn (1 Way Contract) 4 450 000 $ (4)
-Salary Remaining : 1 236 111 $
-Salary Average : 5 061 875 $
-Salary Average Remaining : 1 406 076 $
Damon Severson (1 Way Contract) 4 166 666 $ (4)
-Salary Remaining : 1 157 407 $
-Salary Average : 4 499 999 $
-Salary Average Remaining : 1 250 000 $
Olli Maatta (1 Way Contract) 4 083 333 $ (3)
-Salary Remaining : 1 134 259 $
-Salary Average : 4 542 708 $
-Salary Average Remaining : 1 261 863 $
Marco Scandella (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 1 111 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 111 111 $
Adam Henrique (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 1 111 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 111 111 $
Matt Murray (1 Way Contract) 3 750 000 $ (2)
-Salary Remaining : 1 041 667 $
-Salary Average : 3 750 000 $
-Salary Average Remaining : 1 041 667 $
Mikkel Boedker (1 Way Contract) 3 500 000 $ (3)
-Salary Remaining : 972 222 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 972 222 $
Patrick Eaves (1 Way Contract) 3 150 000 $ (2)
-1 Way Contract Salary Cap : 1 150 000 $
-1 Way Contract Salary Cap Remaining : 319 444 $
-Salary Remaining : 875 000 $
-Salary Average : 3 150 000 $
-Salary Average Remaining : 875 000 $
Sam Gagner (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 833 333 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 833 333 $
Erik Haula (1 Way Contract) 2 750 000 $ (1)
-1 Way Contract Salary Cap : 750 000 $
-1 Way Contract Salary Cap Remaining : 208 333 $
-Salary Remaining : 763 889 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 763 889 $
Zack Kassian (1 Way Contract) 1 950 000 $ (3)
-Salary Remaining : 541 667 $
-Salary Average : 1 950 000 $
-Salary Average Remaining : 541 667 $
Mark Letestu (1 Way Contract) 1 800 000 $ (1)
-Salary Remaining : 500 000 $
-Salary Average : 1 800 000 $
-Salary Average Remaining : 500 000 $
Jordan Weal (1 Way Contract) 1 750 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 486 111 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 486 111 $
Vinnie Hinostroza (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 416 667 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 416 667 $
Cedric Paquette 812 500 $ (1)
-Salary Remaining : 225 694 $
-Salary Average : 812 500 $
-Salary Average Remaining : 225 694 $
Magnus Paajarvi 800 000 $ (1)
-Salary Remaining : 222 222 $
-Salary Average : 800 000 $
-Salary Average Remaining : 222 222 $
MacKenzie Blackwood 742 500 $ (1)
-Salary Remaining : 206 250 $
-Salary Average : 742 500 $
-Salary Average Remaining : 206 250 $
Total Pro Players24
Salary Commitment
Year 2019 : 86 029 999 $
Year 2020 : 68 574 999 $
Year 2021 : 35 833 332 $
Year 2022 : 18 722 499 $
Salary Average Commitment
Year 2019 : 87 959 582 $
Year 2020 : 70 504 582 $
Year 2021 : 35 092 082 $
Year 2022 : 15 599 374 $
Salary Cap with 1 Way Contract
Year 2019 : 82 209 584 $
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 : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Michael Rasmussen 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Stelio Mattheos 67 400 $ (3)
Salary Remaining : 18 722 $
Salary Average : 67 400 $
Salary Average Remaining : 18 722 $
Nic Hague 66 600 $ (3)
Salary Remaining : 18 500 $
Salary Average : 66 600 $
Salary Average Remaining : 18 500 $
Michael Spacek 62 400 $ (2)
Salary Remaining : 17 333 $
Salary Average : 62 400 $
Salary Average Remaining : 17 333 $
Tim Schaller 62 000 $ (1)
Salary Remaining : 17 222 $
Salary Average : 62 000 $
Salary Average Remaining : 17 222 $
Joshua Jacobs 59 400 $ (1)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Dan Vladar 59 400 $ (1)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Marek Mazanec 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Philip Samuelsson 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Wade Megan 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Total Farm Players11
Salary Commitment
Year 2019 : 693 200 $
Year 2020 : 270 400 $
Year 2021 : 208 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 693 200 $
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 $ - 1 016 - 50.82%
Farm Level 2: 1000 - 20 $ - 551 - 55.05%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left11
Average Attendance - %18 000 - 100.00%
Average Income per Game2 675 295 $
Year to Date Revenue74 908 260 $
Farm
Home Games Left11
Average Attendance - %1 567 - 52.23%
Average Income per Game82 158 $
Year to Date Revenue2 300 410 $

Expense

Pro Players Total Salaries104 594 270 $
Pro Players Total Average Salaries106 917 207 $
Farm Players Total Salaries856 600 $
Farm Players Total Average Salaries856 600 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses75 615 612 $
Farm Year To Date Expenses839 093 $
Pro Salary Cap Per Days624 907 $
Pro Salary Cap To Date64 171 387 $
Farm Salary Cap Per Days5 949 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 428 245 $
Farm Estimated Season Revenue903 732 $
Pro Remaining Season Days40
Pro Expenses Per Days728 432 $
Pro Estimated Expenses29 137 280 $
Farm Remaining Season Days40
Farm Expenses Per Days8 032 $
Farm Estimated Expenses321 280 $
Estimated Season Expenses29 458 560 $
Estimated Season Salary Cap89 167 667 $
Estimate Under Maximum Salary Cap of 92 000 000 $2 832 333 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 19 167 667 $
Current Bank Account188 566 504 $
Projected Bank Account189 439 921 $

Pro Players Salaries

Joe Thornton (1 Way Contract) 8 000 000 $ (1)
-Salary Remaining : 2 222 222 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 2 222 222 $
Ryan O'Reilly (1 Way Contract) 7 500 000 $ (2)
-Salary Remaining : 2 083 333 $
-Salary Average : 7 500 000 $
-Salary Average Remaining : 2 083 333 $
Anders Lee (1 Way Contract) 7 350 000 $ (3)
-Salary Remaining : 2 041 667 $
-Salary Average : 7 350 000 $
-Salary Average Remaining : 2 041 667 $
Dustin Brown (1 Way Contract) 6 168 750 $ (2)
-Salary Remaining : 1 713 542 $
-Salary Average : 6 168 750 $
-Salary Average Remaining : 1 713 542 $
Joe Pavelski (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 1 666 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 666 667 $
Semyon Varlamov (1 Way Contract) 5 900 000 $ (1)
-Salary Remaining : 1 638 889 $
-Salary Average : 5 900 000 $
-Salary Average Remaining : 1 638 889 $
Mikael Backlund (1 Way Contract) 5 350 000 $ (4)
-Salary Remaining : 1 486 111 $
-Salary Average : 5 992 000 $
-Salary Average Remaining : 1 664 444 $
Tyler Myers (1 Way Contract) 4 800 000 $ (3)
-Salary Remaining : 1 333 333 $
-Salary Average : 4 800 000 $
-Salary Average Remaining : 1 333 333 $
Carl Soderberg (1 Way Contract) 4 750 000 $ (2)
-Salary Remaining : 1 319 444 $
-Salary Average : 4 750 000 $
-Salary Average Remaining : 1 319 444 $
Chris Tanev (1 Way Contract) 4 450 000 $ (2)
-Salary Remaining : 1 236 111 $
-Salary Average : 4 450 000 $
-Salary Average Remaining : 1 236 111 $
Dmitry Kulikov (1 Way Contract) 4 333 333 $ (1)
-Salary Remaining : 1 203 704 $
-Salary Average : 4 333 333 $
-Salary Average Remaining : 1 203 704 $
Evgenii Dadonov 4 000 000 $ (2)
-Salary Remaining : 1 111 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 111 111 $
Joonas Donskoi (1 Way Contract) 3 900 000 $ (1)
-1 Way Contract Salary Cap : 1 900 000 $
-1 Way Contract Salary Cap Remaining : 527 778 $
-Salary Remaining : 1 083 333 $
-Salary Average : 3 900 000 $
-Salary Average Remaining : 1 083 333 $
Braydon Coburn (1 Way Contract) 3 885 000 $ (1)
-Salary Remaining : 1 079 167 $
-Salary Average : 3 885 000 $
-Salary Average Remaining : 1 079 167 $
Aaron Dell (1 Way Contract) 3 499 999 $ (4)
-1 Way Contract Salary Cap : 1 499 999 $
-1 Way Contract Salary Cap Remaining : 416 666 $
-Salary Remaining : 972 222 $
-Salary Average : 3 499 999 $
-Salary Average Remaining : 972 222 $
Marcus Foligno (1 Way Contract) 2 875 000 $ (3)
-1 Way Contract Salary Cap : 1 270 312 $
-1 Way Contract Salary Cap Remaining : 352 864 $
-Salary Remaining : 798 611 $
-Salary Average : 3 270 312 $
-Salary Average Remaining : 908 420 $
Riley Nash (1 Way Contract) 2 750 000 $ (4)
-1 Way Contract Salary Cap : 1 355 000 $
-1 Way Contract Salary Cap Remaining : 376 389 $
-Salary Remaining : 763 889 $
-Salary Average : 3 355 000 $
-Salary Average Remaining : 931 944 $
Mattias Janmark (1 Way Contract) 2 300 000 $ (2)
-Salary Remaining : 638 889 $
-Salary Average : 2 300 000 $
-Salary Average Remaining : 638 889 $
Melker Karlsson (1 Way Contract) 2 000 000 $ (5)
-1 Way Contract Salary Cap : 550 000 $
-1 Way Contract Salary Cap Remaining : 152 778 $
-Salary Remaining : 555 556 $
-Salary Average : 2 550 000 $
-Salary Average Remaining : 708 333 $
Matthew Nieto (1 Way Contract) 1 975 000 $ (1)
-Salary Remaining : 548 611 $
-Salary Average : 1 975 000 $
-Salary Average Remaining : 548 611 $
Nate Thompson (1 Way Contract) 1 650 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 458 333 $
-Salary Average : 1 650 000 $
-Salary Average Remaining : 458 333 $
Darren Raddysh (1 Way Contract) 1 300 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 361 111 $
-Salary Average : 1 300 000 $
-Salary Average Remaining : 361 111 $
Olivier Archambault (1 Way Contract) 1 200 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 333 333 $
-Salary Average : 1 200 000 $
-Salary Average Remaining : 333 333 $
Tyler Pitlick (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 277 778 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 277 778 $
Antti Raanta (1 Way Contract) 1 000 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 277 778 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 277 778 $
Jamie Oleksiak (1 Way Contract) 964 688 $ (1)
-Salary Remaining : 267 969 $
-Salary Average : 964 688 $
-Salary Average Remaining : 267 969 $
Nicolas Deslauriers (1 Way Contract) 950 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 263 889 $
-Salary Average : 1 080 625 $
-Salary Average Remaining : 300 174 $
Brady Tkachuk 925 000 $ (3)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Alex Iafallo 925 000 $ (2)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Alexandar Georgiev 792 500 $ (2)
-Salary Remaining : 220 139 $
-Salary Average : 792 500 $
-Salary Average Remaining : 220 139 $
Ryan Sproul 700 000 $ (1)
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
Curtis Lazar (1 Way Contract) 700 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
Zach Redmond (1 Way Contract) 700 000 $ (1)
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
Total Pro Players33
Salary Commitment
Year 2019 : 104 594 270 $
Year 2020 : 65 536 249 $
Year 2021 : 36 821 249 $
Year 2022 : 17 817 499 $
Salary Average Commitment
Year 2019 : 106 917 207 $
Year 2020 : 67 859 186 $
Year 2021 : 32 822 936 $
Year 2022 : 15 396 999 $
Salary Cap with 1 Way Contract
Year 2019 : 89 986 576 $
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 : 21 111 $
Salary Average : 76 000 $
Salary Average Remaining : 21 111 $
Rob O'Gara 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Adam Erne 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Jakub Jerabek 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Jarred Tinordi 68 000 $ (2)
Salary Remaining : 18 889 $
Salary Average : 68 000 $
Salary Average Remaining : 18 889 $
Nick Lappin 67 400 $ (2)
Salary Remaining : 18 722 $
Salary Average : 67 400 $
Salary Average Remaining : 18 722 $
Matthew Highmore 65 400 $ (2)
Salary Remaining : 18 167 $
Salary Average : 65 400 $
Salary Average Remaining : 18 167 $
Paul Bittner 64 000 $ (1)
Salary Remaining : 17 778 $
Salary Average : 64 000 $
Salary Average Remaining : 17 778 $
Jayden Halbgewachs 63 400 $ (3)
Salary Remaining : 17 611 $
Salary Average : 63 400 $
Salary Average Remaining : 17 611 $
Jeffrey Truchon-Viel 62 400 $ (3)
Salary Remaining : 17 333 $
Salary Average : 62 400 $
Salary Average Remaining : 17 333 $
Brendan Leipsic 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Nathan Gerbe 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Jordan Schroeder 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Total Farm Players13
Salary Commitment
Year 2019 : 856 600 $
Year 2020 : 586 600 $
Year 2021 : 125 800 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 856 600 $
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 $ - 3 743 - 69.32%
Level 2: 5400 - 120 $ - 3 379 - 62.57%
Level 3: 3600 - 60 $ - 2 532 - 70.33%
Level 4: 2700 - 50 $ - 1 400 - 51.85%
Luxury : 900 - 400 $ - 588 - 65.35%
Total Capacity :18000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 892 - 94.61%
Farm Level 2: 1000 - 10 $ - 958 - 95.76%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left11
Average Attendance - %11 642 - 64.68%
Average Income per Game2 344 988 $
Year to Date Revenue65 659 665 $
Farm
Home Games Left10
Average Attendance - %2 850 - 95.00%
Average Income per Game66 343 $
Year to Date Revenue1 923 960 $

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 Expenses63 743 189 $
Farm Year To Date Expenses1 080 026 $
Pro Salary Cap Per Days600 635 $
Pro Salary Cap To Date61 189 319 $
Farm Salary Cap Per Days8 078 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 794 868 $
Farm Estimated Season Revenue663 434 $
Pro Remaining Season Days40
Pro Expenses Per Days617 362 $
Pro Estimated Expenses24 694 480 $
Farm Remaining Season Days40
Farm Expenses Per Days10 161 $
Farm Estimated Expenses406 440 $
Estimated Season Expenses25 100 920 $
Estimated Season Salary Cap86 506 764 $
Estimate Under Maximum Salary Cap of 92 000 000 $5 493 236 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 16 506 764 $
Current Bank Account202 585 937 $
Projected Bank Account203 943 319 $

Pro Players Salaries

Jonathan Toews (1 Way Contract) 10 500 000 $ (1)
-Salary Remaining : 2 916 667 $
-Salary Average : 10 500 000 $
-Salary Average Remaining : 2 916 667 $
Blake Wheeler (1 Way Contract) 8 662 500 $ (3)
-Salary Remaining : 2 406 250 $
-Salary Average : 8 662 500 $
-Salary Average Remaining : 2 406 250 $
Brent Burns (1 Way Contract) 8 000 000 $ (1)
-Salary Remaining : 2 222 222 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 2 222 222 $
Pekka Rinne (1 Way Contract) 7 350 000 $ (2)
-Salary Remaining : 2 041 667 $
-Salary Average : 7 350 000 $
-Salary Average Remaining : 2 041 667 $
Sean Monahan (1 Way Contract) 6 375 000 $ (1)
-Salary Remaining : 1 770 833 $
-Salary Average : 6 375 000 $
-Salary Average Remaining : 1 770 833 $
Brad Marchand (1 Way Contract) 6 125 000 $ (1)
-Salary Remaining : 1 701 389 $
-Salary Average : 6 125 000 $
-Salary Average Remaining : 1 701 389 $
Nino Niederreiter (1 Way Contract) 5 250 000 $ (1)
-Salary Remaining : 1 458 333 $
-Salary Average : 5 250 000 $
-Salary Average Remaining : 1 458 333 $
Hampus Lindholm (1 Way Contract) 5 205 556 $ (1)
-Salary Remaining : 1 445 988 $
-Salary Average : 5 205 556 $
-Salary Average Remaining : 1 445 988 $
Bryan Little (1 Way Contract) 4 700 000 $ (1)
-Salary Remaining : 1 305 556 $
-Salary Average : 4 700 000 $
-Salary Average Remaining : 1 305 556 $
Alec Martinez (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 1 111 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 111 111 $
Travis Hamonic (1 Way Contract) 3 857 143 $ (1)
-Salary Remaining : 1 071 429 $
-Salary Average : 3 857 143 $
-Salary Average Remaining : 1 071 429 $
Eric Staal (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 972 222 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 972 222 $
Ryan Murphy (1 Way Contract) 2 825 000 $ (2)
-Salary Remaining : 784 722 $
-Salary Average : 2 825 000 $
-Salary Average Remaining : 784 722 $
Michael Raffl (1 Way Contract) 2 350 000 $ (1)
-1 Way Contract Salary Cap : 350 000 $
-1 Way Contract Salary Cap Remaining : 97 222 $
-Salary Remaining : 652 778 $
-Salary Average : 2 350 000 $
-Salary Average Remaining : 652 778 $
Brett Connolly (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 416 667 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 416 667 $
Joonas Korpisalo (1 Way Contract) 1 150 000 $ (6)
-Salary Remaining : 319 444 $
-Salary Average : 1 466 250 $
-Salary Average Remaining : 407 292 $
Yanni Gourde (1 Way Contract) 1 000 000 $ (5)
-Salary Remaining : 277 778 $
-Salary Average : 1 275 000 $
-Salary Average Remaining : 354 167 $
Zach Aston-Reese 925 000 $ (2)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Travis Dermott 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Joel Armia 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Mark Jankowski 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Timo Meier 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Noah Juulsen 925 000 $ (2)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Jean-Francois Berube (1 Way Contract) 700 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
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 : 24 928 750 $
Year 2021 : 11 403 750 $
Year 2022 : 2 741 250 $

Farm Players Salaries

Filip Chytil 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Kieffer Bellows 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Brett Howden 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Emerson Etem 68 000 $ (1)
Salary Remaining : 18 889 $
Salary Average : 68 000 $
Salary Average Remaining : 18 889 $
Dylan Blujus 63 400 $ (2)
Salary Remaining : 17 611 $
Salary Average : 63 400 $
Salary Average Remaining : 17 611 $
Dmitry Sokolov 63 400 $ (3)
Salary Remaining : 17 611 $
Salary Average : 63 400 $
Salary Average Remaining : 17 611 $
Warren Foegele 62 400 $ (2)
Salary Remaining : 17 333 $
Salary Average : 62 400 $
Salary Average Remaining : 17 333 $
Timothy Gettinger 61 600 $ (3)
Salary Remaining : 17 111 $
Salary Average : 61 600 $
Salary Average Remaining : 17 111 $
Miikka Salomaki 60 000 $ (2)
Salary Remaining : 16 667 $
Salary Average : 60 000 $
Salary Average Remaining : 16 667 $
Andrew Mangiapane 58 400 $ (1)
Salary Remaining : 16 222 $
Salary Average : 58 400 $
Salary Average Remaining : 16 222 $
Jayson Megna 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Byron Froese 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Brad Malone 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Tomas Hyka 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Laurent Dauphin 56 000 $ (3)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Remi Elie 56 000 $ (3)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Matt Bartkowski 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Tim Heed 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Philippe Desrosiers 56 000 $ (3)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
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 $ - 3 539 - 61.44%
Level 2: 5760 - 115 $ - 3 421 - 59.39%
Level 3: 3840 - 65 $ - 2 359 - 61.42%
Level 4: 2880 - 35 $ - 1 928 - 66.93%
Luxury : 960 - 375 $ - 613 - 63.88%
Total Capacity :19200
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 902 - 95.12%
Farm Level 2: 1000 - 10 $ - 951 - 95.10%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left11
Average Attendance - %11 859 - 61.77%
Average Income per Game2 285 939 $
Year to Date Revenue64 006 289 $
Farm
Home Games Left10
Average Attendance - %2 853 - 95.12%
Average Income per Game66 584 $
Year to Date Revenue1 930 950 $

Expense

Pro Players Total Salaries78 382 777 $
Pro Players Total Average Salaries82 684 848 $
Farm Players Total Salaries2 663 770 $
Farm Players Total Average Salaries2 666 745 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses57 650 145 $
Farm Year To Date Expenses2 182 964 $
Pro Salary Cap Per Days518 298 $
Pro Salary Cap To Date54 458 231 $
Farm Salary Cap Per Days18 519 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 145 328 $
Farm Estimated Season Revenue665 845 $
Pro Remaining Season Days40
Pro Expenses Per Days546 408 $
Pro Estimated Expenses21 856 320 $
Farm Remaining Season Days40
Farm Expenses Per Days20 582 $
Farm Estimated Expenses823 280 $
Estimated Season Expenses22 679 600 $
Estimated Season Salary Cap75 190 151 $
Estimate Under Maximum Salary Cap of 92 000 000 $16 809 849 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 5 190 151 $
Current Bank Account202 525 744 $
Projected Bank Account205 657 317 $

Pro Players Salaries

Jamie Benn (1 Way Contract) 9 975 000 $ (5)
-Salary Remaining : 2 770 833 $
-Salary Average : 10 925 000 $
-Salary Average Remaining : 3 034 722 $
Jakub Voracek (1 Way Contract) 8 250 000 $ (2)
-Salary Remaining : 2 291 667 $
-Salary Average : 8 250 000 $
-Salary Average Remaining : 2 291 667 $
Sergei Bobrovsky (1 Way Contract) 7 425 000 $ (1)
-Salary Remaining : 2 062 500 $
-Salary Average : 7 425 000 $
-Salary Average Remaining : 2 062 500 $
Mike Matheson (1 Way Contract) 4 875 000 $ (5)
-Salary Remaining : 1 354 167 $
-Salary Average : 5 460 000 $
-Salary Average Remaining : 1 516 667 $
Viktor Arvidsson (1 Way Contract) 4 250 000 $ (3)
-Salary Remaining : 1 180 556 $
-Salary Average : 4 568 750 $
-Salary Average Remaining : 1 269 097 $
John Klingberg (1 Way Contract) 4 250 000 $ (5)
-Salary Remaining : 1 180 556 $
-Salary Average : 5 241 667 $
-Salary Average Remaining : 1 456 019 $
Cam Fowler (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 1 111 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 111 111 $
Rickard Rakell (1 Way Contract) 3 789 444 $ (4)
-Salary Remaining : 1 052 623 $
-Salary Average : 4 433 650 $
-Salary Average Remaining : 1 231 569 $
Mattias Ekholm (1 Way Contract) 3 750 000 $ (1)
-Salary Remaining : 1 041 667 $
-Salary Average : 3 750 000 $
-Salary Average Remaining : 1 041 667 $
Cam Atkinson (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 972 222 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 972 222 $
Brandon Montour (1 Way Contract) 3 387 500 $ (4)
-Salary Remaining : 940 972 $
-Salary Average : 3 853 281 $
-Salary Average Remaining : 1 070 356 $
Frank Vatrano (1 Way Contract) 2 533 333 $ (2)
-Salary Remaining : 703 704 $
-Salary Average : 2 533 333 $
-Salary Average Remaining : 703 704 $
Andrew Copp (1 Way Contract) 2 280 000 $ (1)
-Salary Remaining : 633 333 $
-Salary Average : 2 280 000 $
-Salary Average Remaining : 633 333 $
Tobias Rieder (1 Way Contract) 2 000 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 555 556 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 555 556 $
Keith Kinkaid (1 Way Contract) 1 750 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 486 111 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 486 111 $
Ben Gleason (1 Way Contract) 1 250 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 347 222 $
-Salary Average : 1 250 000 $
-Salary Average Remaining : 347 222 $
Dylan Coghlan (1 Way Contract) 1 250 000 $ (5)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 347 222 $
-Salary Average : 1 250 000 $
-Salary Average Remaining : 347 222 $
Erik Gustafsson (1 Way Contract) 1 200 000 $ (6)
-Salary Remaining : 333 333 $
-Salary Average : 1 530 000 $
-Salary Average Remaining : 425 000 $
Derrick Pouliot (1 Way Contract) 1 100 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 305 556 $
-Salary Average : 1 100 000 $
-Salary Average Remaining : 305 556 $
Dylan Strome 925 000 $ (2)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Travis Sanheim 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Kasperi Kapanen 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Clayton Keller 925 000 $ (2)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Danton Heinen 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Alex DeBrincat 800 000 $ (2)
-Salary Remaining : 222 222 $
-Salary Average : 800 000 $
-Salary Average Remaining : 222 222 $
Kevin Labanc 742 500 $ (1)
-Salary Remaining : 206 250 $
-Salary Average : 742 500 $
-Salary Average Remaining : 206 250 $
Tristan Jarry (1 Way Contract) 700 000 $ (3)
-Salary Remaining : 194 444 $
-Salary Average : 716 667 $
-Salary Average Remaining : 199 074 $
Valentin Zykov (1 Way Contract) 700 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
Total Pro Players28
Salary Commitment
Year 2019 : 78 382 777 $
Year 2020 : 51 460 277 $
Year 2021 : 38 663 777 $
Year 2022 : 39 509 263 $
Salary Average Commitment
Year 2019 : 82 684 848 $
Year 2020 : 55 762 348 $
Year 2021 : 39 229 015 $
Year 2022 : 32 693 598 $
Salary Cap with 1 Way Contract
Year 2019 : 74 634 848 $
Year 2020 : 50 162 347 $
Year 2021 : 36 729 015 $
Year 2022 : 31 443 598 $

Farm Players Salaries

William Lagesson 78 000 $ (4)
Salary Remaining : 21 667 $
Salary Average : 80 975 $
Salary Average Remaining : 22 493 $
Denis Gurianov 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Kalle Kossila 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Daniel O'Regan 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Dominik Masin 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Lawrence Pilut 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Kailer Yamamoto 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Andreas Borgman 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Martin Necas 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Luke Kunin 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Olli Juolevi 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Colton Point 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Petrus Palmu 71 400 $ (3)
Salary Remaining : 19 833 $
Salary Average : 71 400 $
Salary Average Remaining : 19 833 $
Alex Lyon 69 930 $ (1)
Salary Remaining : 19 425 $
Salary Average : 69 930 $
Salary Average Remaining : 19 425 $
Ryan Fitzgerald 67 400 $ (2)
Salary Remaining : 18 722 $
Salary Average : 67 400 $
Salary Average Remaining : 18 722 $
Jeremy Bracco 67 400 $ (2)
Salary Remaining : 18 722 $
Salary Average : 67 400 $
Salary Average Remaining : 18 722 $
Sami Niku 67 200 $ (2)
Salary Remaining : 18 667 $
Salary Average : 67 200 $
Salary Average Remaining : 18 667 $
Christian Fischer 66 600 $ (1)
Salary Remaining : 18 500 $
Salary Average : 66 600 $
Salary Average Remaining : 18 500 $
Sebastian AhoD 66 000 $ (2)
Salary Remaining : 18 333 $
Salary Average : 66 000 $
Salary Average Remaining : 18 333 $
Anthony Louis 64 600 $ (2)
Salary Remaining : 17 944 $
Salary Average : 64 600 $
Salary Average Remaining : 17 944 $
Rudolfs Balcers 63 400 $ (2)
Salary Remaining : 17 611 $
Salary Average : 63 400 $
Salary Average Remaining : 17 611 $
Drake Batherson 62 400 $ (3)
Salary Remaining : 17 333 $
Salary Average : 62 400 $
Salary Average Remaining : 17 333 $
Aleksi Saarela 61 400 $ (2)
Salary Remaining : 17 056 $
Salary Average : 61 400 $
Salary Average Remaining : 17 056 $
Dylan Sikura 60 000 $ (3)
Salary Remaining : 16 667 $
Salary Average : 60 000 $
Salary Average Remaining : 16 667 $
Mitch Reinke 60 000 $ (3)
Salary Remaining : 16 667 $
Salary Average : 60 000 $
Salary Average Remaining : 16 667 $
Mathieu Joseph 59 400 $ (2)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Rourke Chartier 59 400 $ (1)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Emil Pettersson 59 400 $ (2)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Joonas Lyytinen 59 200 $ (2)
Salary Remaining : 16 444 $
Salary Average : 59 200 $
Salary Average Remaining : 16 444 $
Parker Wotherspoon 59 000 $ (2)
Salary Remaining : 16 389 $
Salary Average : 59 000 $
Salary Average Remaining : 16 389 $
Caleb Jones 58 400 $ (2)
Salary Remaining : 16 222 $
Salary Average : 58 400 $
Salary Average Remaining : 16 222 $
Dysin Mayo 58 400 $ (1)
Salary Remaining : 16 222 $
Salary Average : 58 400 $
Salary Average Remaining : 16 222 $
Ethan Bear 58 400 $ (2)
Salary Remaining : 16 222 $
Salary Average : 58 400 $
Salary Average Remaining : 16 222 $
Mark Alt 58 000 $ (2)
Salary Remaining : 16 111 $
Salary Average : 58 000 $
Salary Average Remaining : 16 111 $
Denis Malgin 57 240 $ (1)
Salary Remaining : 15 900 $
Salary Average : 57 240 $
Salary Average Remaining : 15 900 $
Francis Perron 57 200 $ (2)
Salary Remaining : 15 889 $
Salary Average : 57 200 $
Salary Average Remaining : 15 889 $
C.J. Smith 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Seth Griffith 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Trevor Carrick 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Ryan Carpenter 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Carter Verhaeghe 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Total Farm Players41
Salary Commitment
Year 2019 : 2 663 770 $
Year 2020 : 1 888 200 $
Year 2021 : 701 800 $
Year 2022 : 89 900 $
Salary Average Commitment
Year 2019 : 2 666 745 $
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 $ - 1 876 - 93.81%
Farm Level 2: 1000 - 10 $ - 932 - 93.19%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left11
Average Attendance - %18 000 - 100.00%
Average Income per Game1 475 100 $
Year to Date Revenue41 302 800 $
Farm
Home Games Left11
Average Attendance - %2 808 - 93.60%
Average Income per Game65 604 $
Year to Date Revenue1 836 900 $

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 Expenses62 348 312 $
Farm Year To Date Expenses1 265 784 $
Pro Salary Cap Per Days589 417 $
Pro Salary Cap To Date59 872 267 $
Farm Salary Cap Per Days10 088 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue16 226 100 $
Farm Estimated Season Revenue721 639 $
Pro Remaining Season Days40
Pro Expenses Per Days599 503 $
Pro Estimated Expenses23 980 120 $
Farm Remaining Season Days40
Farm Expenses Per Days12 171 $
Farm Estimated Expenses486 840 $
Estimated Season Expenses24 466 960 $
Estimated Season Salary Cap83 448 947 $
Estimate Under Maximum Salary Cap of 92 000 000 $8 551 053 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 13 448 947 $
Current Bank Account157 678 776 $
Projected Bank Account150 159 555 $

Pro Players Salaries

Vladimir Tarasenko (1 Way Contract) 7 500 000 $ (3)
-Salary Remaining : 2 083 333 $
-Salary Average : 7 500 000 $
-Salary Average Remaining : 2 083 333 $
James van Riemsdyk (1 Way Contract) 7 000 000 $ (2)
-Salary Remaining : 1 944 444 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 1 944 444 $
T.J. Oshie (1 Way Contract) 6 037 500 $ (3)
-Salary Remaining : 1 677 083 $
-Salary Average : 6 037 500 $
-Salary Average Remaining : 1 677 083 $
Dougie Hamilton (1 Way Contract) 5 750 000 $ (1)
-Salary Remaining : 1 597 222 $
-Salary Average : 5 750 000 $
-Salary Average Remaining : 1 597 222 $
Jonathan Drouin (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 1 527 778 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 1 527 778 $
Teuvo Teravainen (1 Way Contract) 5 400 000 $ (3)
-Salary Remaining : 1 500 000 $
-Salary Average : 5 400 000 $
-Salary Average Remaining : 1 500 000 $
Brayden Schenn (1 Way Contract) 5 125 000 $ (3)
-Salary Remaining : 1 423 611 $
-Salary Average : 5 125 000 $
-Salary Average Remaining : 1 423 611 $
Noah Hanifin 4 950 000 $ (3)
-Salary Remaining : 1 375 000 $
-Salary Average : 4 950 000 $
-Salary Average Remaining : 1 375 000 $
Anton Stralman (1 Way Contract) 4 400 000 $ (3)
-Salary Remaining : 1 222 222 $
-Salary Average : 4 400 000 $
-Salary Average Remaining : 1 222 222 $
Roman Josi (1 Way Contract) 4 400 000 $ (5)
-Salary Remaining : 1 222 222 $
-Salary Average : 5 300 000 $
-Salary Average Remaining : 1 472 222 $
Darren Helm 4 042 500 $ (1)
-Salary Remaining : 1 122 917 $
-Salary Average : 4 042 500 $
-Salary Average Remaining : 1 122 917 $
Jake Muzzin (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 1 111 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 111 111 $
Chris Tierney (1 Way Contract) 2 937 500 $ (3)
-Salary Remaining : 815 972 $
-Salary Average : 2 937 500 $
-Salary Average Remaining : 815 972 $
Brayden McNabb (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 694 444 $
-Salary Average : 2 687 500 $
-Salary Average Remaining : 746 528 $
Matt Calvert (1 Way Contract) 2 308 500 $ (3)
-1 Way Contract Salary Cap : 308 500 $
-1 Way Contract Salary Cap Remaining : 85 694 $
-Salary Remaining : 641 250 $
-Salary Average : 2 308 500 $
-Salary Average Remaining : 641 250 $
John Gibson (1 Way Contract) 2 300 000 $ (4)
-Salary Remaining : 638 889 $
-Salary Average : 2 760 000 $
-Salary Average Remaining : 766 667 $
Zach Hyman (1 Way Contract) 2 250 000 $ (3)
-Salary Remaining : 625 000 $
-Salary Average : 2 250 000 $
-Salary Average Remaining : 625 000 $
John Moore (1 Way Contract) 2 227 500 $ (3)
-Salary Remaining : 618 750 $
-Salary Average : 2 227 500 $
-Salary Average Remaining : 618 750 $
Riley Sheahan (1 Way Contract) 2 100 000 $ (2)
-Salary Remaining : 583 333 $
-Salary Average : 2 100 000 $
-Salary Average Remaining : 583 333 $
Jay Beagle (1 Way Contract) 1 750 000 $ (1)
-Salary Remaining : 486 111 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 486 111 $
Jared McCann 1 250 000 $ (3)
-Salary Remaining : 347 222 $
-Salary Average : 1 250 000 $
-Salary Average Remaining : 347 222 $
Ryan Miller (1 Way Contract) 900 000 $ (1)
-Salary Remaining : 250 000 $
-Salary Average : 900 000 $
-Salary Average Remaining : 250 000 $
Michael Hutchinson (1 Way Contract) 700 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
Colton Sissons 700 000 $ (1)
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
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 : 84 876 000 $
Year 2020 : 71 733 504 $
Year 2021 : 53 133 500 $
Year 2022 : 8 060 000 $

Farm Players Salaries

Jake Virtanen 100 000 $ (3)
Salary Remaining : 27 778 $
Salary Average : 100 000 $
Salary Average Remaining : 27 778 $
Jake Walman 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Taylor Raddysh 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Filip Zadina 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Cooper Marody 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Saku Maenalanen 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Troy Stecher 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Cal Foote 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Jordan Kyrou 66 600 $ (3)
Salary Remaining : 18 500 $
Salary Average : 66 600 $
Salary Average Remaining : 18 500 $
Marcus Pettersson 66 600 $ (1)
Salary Remaining : 18 500 $
Salary Average : 66 600 $
Salary Average Remaining : 18 500 $
Carl Dahlstrom 65 400 $ (1)
Salary Remaining : 18 167 $
Salary Average : 65 400 $
Salary Average Remaining : 18 167 $
Matthew Phillips 62 000 $ (3)
Salary Remaining : 17 222 $
Salary Average : 62 000 $
Salary Average Remaining : 17 222 $
Ethan Prow 61 400 $ (1)
Salary Remaining : 17 056 $
Salary Average : 61 400 $
Salary Average Remaining : 17 056 $
Vitek Vanecek 60 000 $ (1)
Salary Remaining : 16 667 $
Salary Average : 60 000 $
Salary Average Remaining : 16 667 $
Juho Lammikko 59 400 $ (1)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Ben Thomas 57 289 $ (1)
Salary Remaining : 15 914 $
Salary Average : 57 289 $
Salary Average Remaining : 15 914 $
Scott Kosmachuk 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Spencer Martin 56 000 $ (3)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Morgan Klimchuk 56 000 $ (3)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Andy Welinski 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Dillon Heatherington 56 000 $ (3)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Michael Chaput 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
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 $ - 4 282 - 64.88%
Level 2: 6600 - 90 $ - 4 363 - 66.10%
Level 3: 4400 - 50 $ - 3 634 - 82.60%
Level 4: 3300 - 30 $ - 2 727 - 82.65%
Luxury : 1100 - 330 $ - 693 - 63.01%
Total Capacity :22000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 70 $ - 1 000 - 50.00%
Farm Level 2: 1000 - 10 $ - 932 - 93.19%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left10
Average Attendance - %15 699 - 71.36%
Average Income per Game2 339 307 $
Year to Date Revenue67 839 896 $
Farm
Home Games Left11
Average Attendance - %1 932 - 64.40%
Average Income per Game79 319 $
Year to Date Revenue2 220 930 $

Expense

Pro Players Total Salaries78 563 092 $
Pro Players Total Average Salaries79 358 596 $
Farm Players Total Salaries1 904 680 $
Farm Players Total Average Salaries1 889 430 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses56 344 247 $
Farm Year To Date Expenses1 640 068 $
Pro Salary Cap Per Days524 018 $
Pro Salary Cap To Date53 785 751 $
Farm Salary Cap Per Days13 121 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue23 393 068 $
Farm Estimated Season Revenue872 508 $
Pro Remaining Season Days40
Pro Expenses Per Days547 660 $
Pro Estimated Expenses21 906 400 $
Farm Remaining Season Days40
Farm Expenses Per Days15 310 $
Farm Estimated Expenses612 400 $
Estimated Season Expenses22 518 800 $
Estimated Season Salary Cap74 746 471 $
Estimate Under Maximum Salary Cap of 92 000 000 $17 253 529 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 4 746 471 $
Current Bank Account207 494 476 $
Projected Bank Account209 241 252 $

Pro Players Salaries

Bobby Ryan (1 Way Contract) 7 250 000 $ (1)
-Salary Remaining : 2 013 889 $
-Salary Average : 7 250 000 $
-Salary Average Remaining : 2 013 889 $
Dion Phaneuf (1 Way Contract) 7 000 000 $ (1)
-Salary Remaining : 1 944 444 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 1 944 444 $
David Backes (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 1 666 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 666 667 $
Jordan Staal (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 1 666 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 666 667 $
Loui Eriksson (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 1 666 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 666 667 $
Mike Smith (1 Way Contract) 5 666 667 $ (1)
-Salary Remaining : 1 574 074 $
-Salary Average : 5 666 667 $
-Salary Average Remaining : 1 574 074 $
Alexander Wennberg (1 Way Contract) 4 900 000 $ (2)
-Salary Remaining : 1 361 111 $
-Salary Average : 4 900 000 $
-Salary Average Remaining : 1 361 111 $
Karl Alzner (1 Way Contract) 4 625 000 $ (1)
-Salary Remaining : 1 284 722 $
-Salary Average : 4 625 000 $
-Salary Average Remaining : 1 284 722 $
Craig Smith (1 Way Contract) 4 462 500 $ (4)
-Salary Remaining : 1 239 583 $
-Salary Average : 4 993 750 $
-Salary Average Remaining : 1 387 153 $
Brandon Sutter (1 Way Contract) 4 375 000 $ (1)
-Salary Remaining : 1 215 278 $
-Salary Average : 4 375 000 $
-Salary Average Remaining : 1 215 278 $
James Reimer (1 Way Contract) 3 570 000 $ (2)
-Salary Remaining : 991 667 $
-Salary Average : 3 570 000 $
-Salary Average Remaining : 991 667 $
Ryan Strome (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 694 444 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 694 444 $
Matt Grzelcyk (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 694 444 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 694 444 $
Scott Darling (1 Way Contract) 2 490 000 $ (2)
-1 Way Contract Salary Cap : 490 000 $
-1 Way Contract Salary Cap Remaining : 136 111 $
-Salary Remaining : 691 667 $
-Salary Average : 2 490 000 $
-Salary Average Remaining : 691 667 $
Nick Ritchie 1 498 925 $ (4)
-Salary Remaining : 416 368 $
-Salary Average : 1 667 554 $
-Salary Average Remaining : 463 209 $
Chandler Stephenson (1 Way Contract) 1 050 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 291 667 $
-Salary Average : 1 050 000 $
-Salary Average Remaining : 291 667 $
Pierre-Luc Dubois 925 000 $ (2)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Cal Petersen 925 000 $ (2)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Sebastian Aho 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Charlie McAvoy 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Lawson Crouse 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Eric Gryba 900 000 $ (1)
-Salary Remaining : 250 000 $
-Salary Average : 900 000 $
-Salary Average Remaining : 250 000 $
Mirco Mueller 850 000 $ (3)
-Salary Remaining : 236 111 $
-Salary Average : 945 625 $
-Salary Average Remaining : 262 674 $
Oscar Fantenberg (1 Way Contract) 850 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 236 111 $
-Salary Average : 850 000 $
-Salary Average Remaining : 236 111 $
Reid Boucher 750 000 $ (1)
-Salary Remaining : 208 333 $
-Salary Average : 750 000 $
-Salary Average Remaining : 208 333 $
Ben Harpur 700 000 $ (1)
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
Total Pro Players26
Salary Commitment
Year 2019 : 78 563 092 $
Year 2020 : 30 021 425 $
Year 2021 : 8 043 925 $
Year 2022 : 8 760 941 $
Salary Average Commitment
Year 2019 : 79 358 596 $
Year 2020 : 30 816 929 $
Year 2021 : 8 456 929 $
Year 2022 : 6 661 304 $
Salary Cap with 1 Way Contract
Year 2019 : 75 458 592 $
Year 2020 : 26 916 928 $
Year 2021 : 7 606 929 $
Year 2022 : 6 661 304 $

Farm Players Salaries

Ian McCoshen 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Urho Vaakanainen 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 52 000 $
Salary Average Remaining : 14 444 $
Nick Merkley 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Tyler Motte 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Nolan Patrick 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
David Kampf 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Gustav Forsling 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Jake Bischoff 72 800 $ (2)
Salary Remaining : 20 222 $
Salary Average : 72 800 $
Salary Average Remaining : 20 222 $
Dryden Hunt 69 400 $ (1)
Salary Remaining : 19 278 $
Salary Average : 69 400 $
Salary Average Remaining : 19 278 $
Jonah Gadjovich 66 600 $ (3)
Salary Remaining : 18 500 $
Salary Average : 66 600 $
Salary Average Remaining : 18 500 $
Otto Koivula 66 000 $ (3)
Salary Remaining : 18 333 $
Salary Average : 66 000 $
Salary Average Remaining : 18 333 $
Merrick Madsen 63 400 $ (3)
Salary Remaining : 17 611 $
Salary Average : 63 400 $
Salary Average Remaining : 17 611 $
Linus Olund 63 400 $ (3)
Salary Remaining : 17 611 $
Salary Average : 63 400 $
Salary Average Remaining : 17 611 $
Kaapo Kahkonen 63 400 $ (3)
Salary Remaining : 17 611 $
Salary Average : 63 400 $
Salary Average Remaining : 17 611 $
Kyle Capobianco 61 400 $ (2)
Salary Remaining : 17 056 $
Salary Average : 61 400 $
Salary Average Remaining : 17 056 $
Colin Blackwell 60 800 $ (1)
Salary Remaining : 16 889 $
Salary Average : 60 800 $
Salary Average Remaining : 16 889 $
Jonas Siegenthaler 60 000 $ (2)
Salary Remaining : 16 667 $
Salary Average : 60 000 $
Salary Average Remaining : 16 667 $
Julius Bergman 60 000 $ (4)
Salary Remaining : 16 667 $
Salary Average : 66 750 $
Salary Average Remaining : 18 542 $
Mitchell Vande Sompel 59 400 $ (2)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Doyle Somerby 58 080 $ (1)
Salary Remaining : 16 133 $
Salary Average : 58 080 $
Salary Average Remaining : 16 133 $
Conner Bleackley 58 000 $ (1)
Salary Remaining : 16 111 $
Salary Average : 58 000 $
Salary Average Remaining : 16 111 $
Chris Bigras 56 000 $ (3)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Scott Wilson 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Eric Comrie 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Marcus Sorensen 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Colby Sissons 56 000 $ (3)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Philippe Myers 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Garnet Hathaway 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Seth Helgeson 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Phil Varone 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Total Farm Players30
Salary Commitment
Year 2019 : 1 904 680 $
Year 2020 : 1 100 400 $
Year 2021 : 568 800 $
Year 2022 : 87 000 $
Salary Average Commitment
Year 2019 : 1 889 430 $
Year 2020 : 1 085 150 $
Year 2021 : 553 550 $
Year 2022 : 66 750 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 5400 - 170 $ - 4 091 - 75.76%
Level 2: 5400 - 90 $ - 4 456 - 82.53%
Level 3: 3600 - 50 $ - 3 537 - 98.24%
Level 4: 2700 - 30 $ - 2 625 - 97.21%
Luxury : 900 - 340 $ - 698 - 77.58%
Total Capacity :18000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 908 - 95.38%
Farm Level 2: 1000 - 10 $ - 945 - 94.54%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left10
Average Attendance - %15 407 - 85.59%
Average Income per Game2 368 357 $
Year to Date Revenue68 682 352 $
Farm
Home Games Left10
Average Attendance - %2 853 - 95.10%
Average Income per Game66 680 $
Year to Date Revenue1 933 730 $

Expense

Pro Players Total Salaries95 139 166 $
Pro Players Total Average Salaries96 606 291 $
Farm Players Total Salaries882 800 $
Farm Players Total Average Salaries903 100 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses68 580 174 $
Farm Year To Date Expenses881 722 $
Pro Salary Cap Per Days642 481 $
Pro Salary Cap To Date65 491 383 $
Farm Salary Cap Per Days6 272 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue23 683 570 $
Farm Estimated Season Revenue666 803 $
Pro Remaining Season Days40
Pro Expenses Per Days662 772 $
Pro Estimated Expenses26 510 880 $
Farm Remaining Season Days40
Farm Expenses Per Days8 214 $
Farm Estimated Expenses328 560 $
Estimated Season Expenses26 839 440 $
Estimated Season Salary Cap91 190 623 $
Estimate Under Maximum Salary Cap of 92 000 000 $809 377 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 21 190 623 $
Current Bank Account196 176 656 $
Projected Bank Account193 687 589 $

Pro Players Salaries

Patrick Kane (1 Way Contract) 10 500 000 $ (2)
-Salary Remaining : 2 916 667 $
-Salary Average : 10 500 000 $
-Salary Average Remaining : 2 916 667 $
Johnny Gaudreau (1 Way Contract) 6 750 000 $ (1)
-Salary Remaining : 1 875 000 $
-Salary Average : 6 750 000 $
-Salary Average Remaining : 1 875 000 $
Erik Johnson (1 Way Contract) 6 300 000 $ (2)
-Salary Remaining : 1 750 000 $
-Salary Average : 6 300 000 $
-Salary Average Remaining : 1 750 000 $
Logan Couture (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 1 666 667 $
-Salary Average : 6 825 000 $
-Salary Average Remaining : 1 895 833 $
Matt Duchene (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 1 666 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 666 667 $
Jeff Skinner (1 Way Contract) 5 725 000 $ (1)
-Salary Remaining : 1 590 278 $
-Salary Average : 5 725 000 $
-Salary Average Remaining : 1 590 278 $
Mika Zibanejad (1 Way Contract) 5 350 000 $ (1)
-Salary Remaining : 1 486 111 $
-Salary Average : 5 350 000 $
-Salary Average Remaining : 1 486 111 $
Ilya Kovalchuk 5 000 000 $ (2)
-Salary Remaining : 1 388 889 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 388 889 $
Jake Allen (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 1 250 000 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 250 000 $
Brian Dumoulin (1 Way Contract) 4 100 000 $ (4)
-Salary Remaining : 1 138 889 $
-Salary Average : 4 407 500 $
-Salary Average Remaining : 1 224 306 $
Justin Braun (1 Way Contract) 3 990 000 $ (3)
-Salary Remaining : 1 108 333 $
-Salary Average : 3 990 000 $
-Salary Average Remaining : 1 108 333 $
David Perron (1 Way Contract) 3 750 000 $ (1)
-Salary Remaining : 1 041 667 $
-Salary Average : 3 750 000 $
-Salary Average Remaining : 1 041 667 $
Ron Hainsey (1 Way Contract) 3 750 000 $ (2)
-Salary Remaining : 1 041 667 $
-Salary Average : 3 750 000 $
-Salary Average Remaining : 1 041 667 $
Roberto Luongo (1 Way Contract) 3 200 000 $ (1)
-Salary Remaining : 888 889 $
-Salary Average : 3 200 000 $
-Salary Average Remaining : 888 889 $
Adam Lowry (1 Way Contract) 2 916 666 $ (1)
-Salary Remaining : 810 185 $
-Salary Average : 2 916 666 $
-Salary Average Remaining : 810 185 $
Jay Bouwmeester (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 694 444 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 694 444 $
Deryk Engelland (1 Way Contract) 2 300 000 $ (2)
-Salary Remaining : 638 889 $
-Salary Average : 2 300 000 $
-Salary Average Remaining : 638 889 $
Pierre-Edouard Bellemare (1 Way Contract) 2 100 000 $ (2)
-Salary Remaining : 583 333 $
-Salary Average : 2 100 000 $
-Salary Average Remaining : 583 333 $
Calle Jarnkrok (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 555 556 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 555 556 $
Micheal Ferland (1 Way Contract) 1 750 000 $ (3)
-Salary Remaining : 486 111 $
-Salary Average : 1 990 625 $
-Salary Average Remaining : 552 951 $
Sam Anas (1 Way Contract) 1 000 000 $ (4)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 277 778 $
-Salary Average : 1 018 500 $
-Salary Average Remaining : 282 917 $
Travis St. Denis (1 Way Contract) 1 000 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 277 778 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 277 778 $
Justin Kloos (1 Way Contract) 1 000 000 $ (4)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 277 778 $
-Salary Average : 1 075 500 $
-Salary Average Remaining : 298 750 $
Juuso Riikola (1 Way Contract) 995 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 276 389 $
-Salary Average : 995 000 $
-Salary Average Remaining : 276 389 $
Tyler Ennis (1 Way Contract) 995 000 $ (3)
-Salary Remaining : 276 389 $
-Salary Average : 995 000 $
-Salary Average Remaining : 276 389 $
Sam Bennett 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Brayden Point 742 500 $ (1)
-Salary Remaining : 206 250 $
-Salary Average : 742 500 $
-Salary Average Remaining : 206 250 $
Total Pro Players27
Salary Commitment
Year 2019 : 95 139 166 $
Year 2020 : 61 280 000 $
Year 2021 : 28 787 875 $
Year 2022 : 7 604 625 $
Salary Average Commitment
Year 2019 : 96 606 291 $
Year 2020 : 62 747 125 $
Year 2021 : 25 797 125 $
Year 2022 : 6 501 500 $
Salary Cap with 1 Way Contract
Year 2019 : 92 517 292 $
Year 2020 : 58 658 124 $
Year 2021 : 22 708 124 $
Year 2022 : 4 407 500 $

Farm Players Salaries

Eeli Tolvanen 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Michael Kapla 72 000 $ (2)
Salary Remaining : 20 000 $
Salary Average : 72 000 $
Salary Average Remaining : 20 000 $
Lane Pederson 72 000 $ (2)
Salary Remaining : 20 000 $
Salary Average : 72 000 $
Salary Average Remaining : 20 000 $
Ryan Gropp 66 600 $ (2)
Salary Remaining : 18 500 $
Salary Average : 66 600 $
Salary Average Remaining : 18 500 $
Jeremy Roy 66 600 $ (2)
Salary Remaining : 18 500 $
Salary Average : 66 600 $
Salary Average Remaining : 18 500 $
Niklas Hansson 64 200 $ (1)
Salary Remaining : 17 833 $
Salary Average : 64 200 $
Salary Average Remaining : 17 833 $
Mike Vecchione 64 000 $ (3)
Salary Remaining : 17 778 $
Salary Average : 75 900 $
Salary Average Remaining : 21 083 $
Gabriel Gagne 63 400 $ (1)
Salary Remaining : 17 611 $
Salary Average : 63 400 $
Salary Average Remaining : 17 611 $
Anthony Greco 60 000 $ (4)
Salary Remaining : 16 667 $
Salary Average : 68 400 $
Salary Average Remaining : 19 000 $
Paul Carey 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Andreas Martinsen 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Joel Hanley 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Max Lagace 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Tyler Wong 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Total Farm Players14
Salary Commitment
Year 2019 : 882 800 $
Year 2020 : 699 200 $
Year 2021 : 263 900 $
Year 2022 : 83 700 $
Salary Average Commitment
Year 2019 : 903 100 $
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 $ - 5 571 - 84.41%
Level 2: 6600 - 100 $ - 4 188 - 63.45%
Level 3: 4400 - 50 $ - 3 684 - 83.73%
Level 4: 3300 - 30 $ - 2 731 - 82.77%
Luxury : 1100 - 330 $ - 731 - 66.43%
Total Capacity :22000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 874 - 93.68%
Farm Level 2: 1000 - 10 $ - 952 - 95.16%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left10
Average Attendance - %16 905 - 76.84%
Average Income per Game2 624 992 $
Year to Date Revenue76 124 770 $
Farm
Home Games Left11
Average Attendance - %2 825 - 94.17%
Average Income per Game65 723 $
Year to Date Revenue1 840 240 $

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 Expenses59 166 338 $
Farm Year To Date Expenses847 224 $
Pro Salary Cap Per Days545 778 $
Pro Salary Cap To Date56 747 782 $
Farm Salary Cap Per Days6 203 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 249 921 $
Farm Estimated Season Revenue722 951 $
Pro Remaining Season Days40
Pro Expenses Per Days568 312 $
Pro Estimated Expenses22 732 480 $
Farm Remaining Season Days40
Farm Expenses Per Days8 224 $
Farm Estimated Expenses328 960 $
Estimated Season Expenses23 061 440 $
Estimated Season Salary Cap78 578 902 $
Estimate Under Maximum Salary Cap of 92 000 000 $13 421 098 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 8 578 902 $
Current Bank Account218 297 484 $
Projected Bank Account222 208 916 $

Pro Players Salaries

Leon Draisaitl 8 500 000 $ (3)
-Salary Remaining : 2 361 111 $
-Salary Average : 8 500 000 $
-Salary Average Remaining : 2 361 111 $
Zach Parise (1 Way Contract) 8 500 000 $ (3)
-Salary Remaining : 2 361 111 $
-Salary Average : 8 500 000 $
-Salary Average Remaining : 2 361 111 $
Dustin Byfuglien (1 Way Contract) 8 500 000 $ (4)
-Salary Remaining : 2 361 111 $
-Salary Average : 9 320 000 $
-Salary Average Remaining : 2 588 889 $
Cory Schneider (1 Way Contract) 6 300 000 $ (1)
-Salary Remaining : 1 750 000 $
-Salary Average : 6 300 000 $
-Salary Average Remaining : 1 750 000 $
Reilly Smith (1 Way Contract) 5 250 000 $ (5)
-Salary Remaining : 1 458 333 $
-Salary Average : 6 250 000 $
-Salary Average Remaining : 1 736 111 $
Justin Faulk (1 Way Contract) 4 833 333 $ (3)
-Salary Remaining : 1 342 593 $
-Salary Average : 4 833 333 $
-Salary Average Remaining : 1 342 593 $
Nikita Kucherov (1 Way Contract) 4 766 667 $ (1)
-Salary Remaining : 1 324 074 $
-Salary Average : 4 766 667 $
-Salary Average Remaining : 1 324 074 $
Shayne Gostisbehere (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 1 250 000 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 250 000 $
Oscar Klefbom (1 Way Contract) 4 167 000 $ (1)
-Salary Remaining : 1 157 500 $
-Salary Average : 4 167 000 $
-Salary Average Remaining : 1 157 500 $
Vladislav Namestnikov (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 1 111 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 111 111 $
Brenden Dillon (1 Way Contract) 3 270 000 $ (2)
-Salary Remaining : 908 333 $
-Salary Average : 3 270 000 $
-Salary Average Remaining : 908 333 $
Ryan Spooner (1 Way Contract) 2 825 000 $ (1)
-1 Way Contract Salary Cap : 825 000 $
-1 Way Contract Salary Cap Remaining : 229 167 $
-Salary Remaining : 784 722 $
-Salary Average : 2 825 000 $
-Salary Average Remaining : 784 722 $
Kevan Miller (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 694 444 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 694 444 $
Scott Laughton (1 Way Contract) 2 300 000 $ (2)
-Salary Remaining : 638 889 $
-Salary Average : 2 300 000 $
-Salary Average Remaining : 638 889 $
Roman Polak (1 Way Contract) 2 200 000 $ (1)
-Salary Remaining : 611 111 $
-Salary Average : 2 200 000 $
-Salary Average Remaining : 611 111 $
Anthony Duclair 1 650 000 $ (3)
-Salary Remaining : 458 333 $
-Salary Average : 1 650 000 $
-Salary Average Remaining : 458 333 $
Andrew Hammond (1 Way Contract) 1 350 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 375 000 $
-Salary Average : 1 350 000 $
-Salary Average Remaining : 375 000 $
Mathew Barzal 925 000 $ (2)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Nikita Soshnikov (1 Way Contract) 800 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 222 222 $
-Salary Average : 800 000 $
-Salary Average Remaining : 222 222 $
Derek Grant (1 Way Contract) 800 000 $ (1)
-Salary Remaining : 222 222 $
-Salary Average : 800 000 $
-Salary Average Remaining : 222 222 $
Charlie Lindgren (1 Way Contract) 750 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 208 333 $
-Salary Average : 750 000 $
-Salary Average Remaining : 208 333 $
Daniel Sprong 750 000 $ (5)
-Salary Remaining : 208 333 $
-Salary Average : 885 000 $
-Salary Average Remaining : 245 833 $
Chris Wagner 700 000 $ (1)
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
Jean-Sebastien Dea (1 Way Contract) 700 000 $ (2)
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
Jordan Binnington 700 000 $ (2)
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
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 : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Logan Brown 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Will Bitten 70 400 $ (3)
Salary Remaining : 19 556 $
Salary Average : 70 400 $
Salary Average Remaining : 19 556 $
Lukas Vejdemo 67 400 $ (3)
Salary Remaining : 18 722 $
Salary Average : 67 400 $
Salary Average Remaining : 18 722 $
Jordan Subban 66 400 $ (1)
Salary Remaining : 18 444 $
Salary Average : 66 400 $
Salary Average Remaining : 18 444 $
Austin Wagner 63 400 $ (2)
Salary Remaining : 17 611 $
Salary Average : 63 400 $
Salary Average Remaining : 17 611 $
Sean Day 63 400 $ (3)
Salary Remaining : 17 611 $
Salary Average : 63 400 $
Salary Average Remaining : 17 611 $
Vitaly Abramov 60 000 $ (3)
Salary Remaining : 16 667 $
Salary Average : 60 000 $
Salary Average Remaining : 16 667 $
Eric Cornel 59 400 $ (1)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Brett Pollock 59 400 $ (1)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Maxime Lajoie 58 400 $ (2)
Salary Remaining : 16 222 $
Salary Average : 58 400 $
Salary Average Remaining : 16 222 $
Dylan Gambrell 56 000 $ (3)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Tyler Graovac 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Troy Grosenick 56 000 $ (4)
Salary Remaining : 15 556 $
Salary Average : 65 040 $
Salary Average Remaining : 18 067 $
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 - 155 $ - 5 168 - 88.34%
Level 2: 5850 - 95 $ - 4 711 - 80.52%
Level 3: 3900 - 75 $ - 2 279 - 58.43%
Level 4: 2925 - 33 $ - 2 344 - 80.15%
Luxury : 975 - 320 $ - 808 - 82.84%
Total Capacity :19500
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - 65 $ - 1 049 - 52.45%
Farm Level 2: 1000 - 15 $ - 730 - 72.96%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left12
Average Attendance - %15 309 - 78.51%
Average Income per Game2 615 112 $
Year to Date Revenue70 608 015 $
Farm
Home Games Left10
Average Attendance - %1 779 - 59.29%
Average Income per Game79 128 $
Year to Date Revenue2 294 720 $

Expense

Pro Players Total Salaries84 287 500 $
Pro Players Total Average Salaries87 319 000 $
Farm Players Total Salaries1 172 000 $
Farm Players Total Average Salaries1 180 010 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses61 177 807 $
Farm Year To Date Expenses1 029 306 $
Pro Salary Cap Per Days592 493 $
Pro Salary Cap To Date60 035 022 $
Farm Salary Cap Per Days8 195 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 381 340 $
Farm Estimated Season Revenue791 283 $
Pro Remaining Season Days40
Pro Expenses Per Days587 413 $
Pro Estimated Expenses23 496 520 $
Farm Remaining Season Days40
Farm Expenses Per Days10 222 $
Farm Estimated Expenses408 880 $
Estimated Season Expenses23 905 400 $
Estimated Season Salary Cap83 734 742 $
Estimate Under Maximum Salary Cap of 92 000 000 $8 265 258 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 13 734 742 $
Current Bank Account197 654 309 $
Projected Bank Account205 921 532 $

Pro Players Salaries

Drew Doughty (1 Way Contract) 12 200 000 $ (5)
-Salary Remaining : 3 388 889 $
-Salary Average : 13 040 000 $
-Salary Average Remaining : 3 622 222 $
Derek Stepan (1 Way Contract) 6 500 000 $ (2)
-Salary Remaining : 1 805 556 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 1 805 556 $
Matt Niskanen (1 Way Contract) 6 500 000 $ (5)
-Salary Remaining : 1 805 556 $
-Salary Average : 7 465 000 $
-Salary Average Remaining : 2 073 611 $
Nick Foligno (1 Way Contract) 6 400 000 $ (4)
-Salary Remaining : 1 777 778 $
-Salary Average : 7 250 000 $
-Salary Average Remaining : 2 013 889 $
Josh Bailey (1 Way Contract) 6 000 000 $ (5)
-Salary Remaining : 1 666 667 $
-Salary Average : 6 200 000 $
-Salary Average Remaining : 1 722 222 $
Lars Eller (1 Way Contract) 5 200 000 $ (4)
-Salary Remaining : 1 444 444 $
-Salary Average : 5 200 000 $
-Salary Average Remaining : 1 444 444 $
Michael Frolik (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 1 111 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 111 111 $
Dan Hamhuis (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 1 111 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 111 111 $
Victor Rask (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 1 111 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 111 111 $
Patrik Berglund (1 Way Contract) 3 850 000 $ (1)
-Salary Remaining : 1 069 444 $
-Salary Average : 3 850 000 $
-Salary Average Remaining : 1 069 444 $
Tanner Pearson (1 Way Contract) 3 750 000 $ (1)
-Salary Remaining : 1 041 667 $
-Salary Average : 3 750 000 $
-Salary Average Remaining : 1 041 667 $
Luca Sbisa (1 Way Contract) 3 600 000 $ (2)
-1 Way Contract Salary Cap : 1 600 000 $
-1 Way Contract Salary Cap Remaining : 444 444 $
-Salary Remaining : 1 000 000 $
-Salary Average : 3 600 000 $
-Salary Average Remaining : 1 000 000 $
Calvin de Haan (1 Way Contract) 3 300 000 $ (1)
-Salary Remaining : 916 667 $
-Salary Average : 3 300 000 $
-Salary Average Remaining : 916 667 $
Nikita Zadorov (1 Way Contract) 3 200 000 $ (3)
-Salary Remaining : 888 889 $
-Salary Average : 3 200 000 $
-Salary Average Remaining : 888 889 $
Radek Faksa (1 Way Contract) 2 200 000 $ (2)
-Salary Remaining : 611 111 $
-Salary Average : 2 200 000 $
-Salary Average Remaining : 611 111 $
Brett Ritchie (1 Way Contract) 1 750 000 $ (2)
-Salary Remaining : 486 111 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 486 111 $
Petr Mrazek (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 416 667 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 416 667 $
Louis Domingue (1 Way Contract) 1 050 000 $ (1)
-Salary Remaining : 291 667 $
-Salary Average : 1 050 000 $
-Salary Average Remaining : 291 667 $
Patrik Nemeth (1 Way Contract) 945 000 $ (1)
-Salary Remaining : 262 500 $
-Salary Average : 945 000 $
-Salary Average Remaining : 262 500 $
Michael McCarron 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Robert Hagg 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Zack MacEwen (1 Way Contract) 900 000 $ (4)
-Salary Remaining : 250 000 $
-Salary Average : 1 076 500 $
-Salary Average Remaining : 299 028 $
Tomas Jurco 800 000 $ (1)
-Salary Remaining : 222 222 $
-Salary Average : 800 000 $
-Salary Average Remaining : 222 222 $
Connor Ingram 792 500 $ (2)
-Salary Remaining : 220 139 $
-Salary Average : 792 500 $
-Salary Average Remaining : 220 139 $
Total Pro Players24
Salary Commitment
Year 2019 : 84 287 500 $
Year 2020 : 60 742 500 $
Year 2021 : 46 966 250 $
Year 2022 : 44 778 750 $
Salary Average Commitment
Year 2019 : 87 319 000 $
Year 2020 : 63 774 000 $
Year 2021 : 47 431 500 $
Year 2022 : 40 231 500 $
Salary Cap with 1 Way Contract
Year 2019 : 85 319 000 $
Year 2020 : 61 774 000 $
Year 2021 : 47 431 500 $
Year 2022 : 40 231 500 $

Farm Players Salaries

Jake Evans 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Maxime Fortier 63 400 $ (3)
Salary Remaining : 17 611 $
Salary Average : 63 400 $
Salary Average Remaining : 17 611 $
Gabriel Fontaine 61 600 $ (2)
Salary Remaining : 17 111 $
Salary Average : 61 600 $
Salary Average Remaining : 17 111 $
Ryan Hitchcock 60 000 $ (4)
Salary Remaining : 16 667 $
Salary Average : 66 160 $
Salary Average Remaining : 18 378 $
Oliver Kylington 60 000 $ (2)
Salary Remaining : 16 667 $
Salary Average : 60 000 $
Salary Average Remaining : 16 667 $
Colton White 59 400 $ (2)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Nick DeSimone 59 200 $ (2)
Salary Remaining : 16 444 $
Salary Average : 59 200 $
Salary Average Remaining : 16 444 $
Carson Soucy 59 200 $ (2)
Salary Remaining : 16 444 $
Salary Average : 59 200 $
Salary Average Remaining : 16 444 $
Giovanni Fiore 58 800 $ (2)
Salary Remaining : 16 333 $
Salary Average : 58 800 $
Salary Average Remaining : 16 333 $
Julien Nantel 56 400 $ (2)
Salary Remaining : 15 667 $
Salary Average : 56 400 $
Salary Average Remaining : 15 667 $
Christian Djoos 56 000 $ (3)
Salary Remaining : 15 556 $
Salary Average : 57 850 $
Salary Average Remaining : 16 069 $
Samuel Laberge 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Brett Kulak 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Alexander True 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Phelix Martineau 56 000 $ (3)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Sam Vigneault 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Malcolm Subban 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Scott Eansor 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Ty Rattie 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Liam O'Brien 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Total Farm Players20
Salary Commitment
Year 2019 : 1 172 000 $
Year 2020 : 1 116 000 $
Year 2021 : 344 200 $
Year 2022 : 75 400 $
Salary Average Commitment
Year 2019 : 1 180 010 $
Year 2020 : 1 124 010 $
Year 2021 : 317 410 $
Year 2022 : 66 160 $

Volcano



Arena Capacity - Ticket Price
Attendance - %

Arena NameBlaisdell Center
Level 1: 5400 - 168 $ - 4 129 - 76.47%
Level 2: 5400 - 92 $ - 4 269 - 79.06%
Level 3: 3600 - 57 $ - 2 784 - 77.32%
Level 4: 2700 - 35 $ - 1 959 - 72.56%
Luxury : 900 - 335 $ - 706 - 78.39%
Total Capacity :18000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 871 - 93.57%
Farm Level 2: 1000 - 10 $ - 936 - 93.59%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left11
Average Attendance - %13 847 - 76.93%
Average Income per Game2 309 553 $
Year to Date Revenue64 667 491 $
Farm
Home Games Left10
Average Attendance - %2 807 - 93.58%
Average Income per Game65 501 $
Year to Date Revenue1 899 530 $

Expense

Pro Players Total Salaries95 007 500 $
Pro Players Total Average Salaries97 203 771 $
Farm Players Total Salaries833 600 $
Farm Players Total Average Salaries872 960 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses68 589 120 $
Farm Year To Date Expenses878 145 $
Pro Salary Cap Per Days600 026 $
Pro Salary Cap To Date62 212 100 $
Farm Salary Cap Per Days6 062 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 405 086 $
Farm Estimated Season Revenue655 010 $
Pro Remaining Season Days40
Pro Expenses Per Days661 858 $
Pro Estimated Expenses26 474 320 $
Farm Remaining Season Days40
Farm Expenses Per Days7 872 $
Farm Estimated Expenses314 880 $
Estimated Season Expenses26 789 200 $
Estimated Season Salary Cap86 213 140 $
Estimate Under Maximum Salary Cap of 92 000 000 $5 786 860 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 16 213 140 $
Current Bank Account187 837 785 $
Projected Bank Account187 108 681 $

Pro Players Salaries

P.K. Subban (1 Way Contract) 9 000 000 $ (2)
-Salary Remaining : 2 500 000 $
-Salary Average : 9 000 000 $
-Salary Average Remaining : 2 500 000 $
Kevin Hayes (1 Way Contract) 8 250 000 $ (4)
-Salary Remaining : 2 291 667 $
-Salary Average : 8 508 928 $
-Salary Average Remaining : 2 363 591 $
Ryan Johansen (1 Way Contract) 8 000 000 $ (5)
-Salary Remaining : 2 222 222 $
-Salary Average : 8 960 000 $
-Salary Average Remaining : 2 488 889 $
Nazem Kadri (1 Way Contract) 8 000 000 $ (5)
-Salary Remaining : 2 222 222 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 2 222 222 $
Sami Vatanen (1 Way Contract) 6 500 000 $ (4)
-Salary Remaining : 1 805 556 $
-Salary Average : 6 764 062 $
-Salary Average Remaining : 1 878 906 $
Tyler Johnson (1 Way Contract) 5 562 500 $ (4)
-Salary Remaining : 1 545 139 $
-Salary Average : 5 562 500 $
-Salary Average Remaining : 1 545 139 $
Jared Spurgeon (1 Way Contract) 5 187 500 $ (3)
-Salary Remaining : 1 440 972 $
-Salary Average : 5 900 781 $
-Salary Average Remaining : 1 639 106 $
Alex Galchenyuk (1 Way Contract) 4 900 000 $ (2)
-Salary Remaining : 1 361 111 $
-Salary Average : 4 900 000 $
-Salary Average Remaining : 1 361 111 $
Zdeno Chara (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 1 250 000 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 250 000 $
Andre Burakovsky (1 Way Contract) 3 250 000 $ (3)
-Salary Remaining : 902 778 $
-Salary Average : 3 250 000 $
-Salary Average Remaining : 902 778 $
Tucker Poolman (1 Way Contract) 3 000 000 $ (3)
-1 Way Contract Salary Cap : 1 000 000 $
-1 Way Contract Salary Cap Remaining : 277 778 $
-Salary Remaining : 833 333 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 833 333 $
Brian Boyle (1 Way Contract) 2 750 000 $ (1)
-Salary Remaining : 763 889 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 763 889 $
Anton Khudobin (1 Way Contract) 2 650 000 $ (1)
-Salary Remaining : 736 111 $
-Salary Average : 2 650 000 $
-Salary Average Remaining : 736 111 $
Zack Smith (1 Way Contract) 2 600 000 $ (1)
-Salary Remaining : 722 222 $
-Salary Average : 2 600 000 $
-Salary Average Remaining : 722 222 $
Pavel Francouz (1 Way Contract) 2 500 000 $ (3)
-1 Way Contract Salary Cap : 500 000 $
-1 Way Contract Salary Cap Remaining : 138 889 $
-Salary Remaining : 694 444 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 694 444 $
Connor Clifton (1 Way Contract) 2 500 000 $ (3)
-1 Way Contract Salary Cap : 500 000 $
-1 Way Contract Salary Cap Remaining : 138 889 $
-Salary Remaining : 694 444 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 694 444 $
Leo Komarov (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 694 444 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 694 444 $
Greg Pateryn (1 Way Contract) 2 250 000 $ (3)
-Salary Remaining : 625 000 $
-Salary Average : 2 250 000 $
-Salary Average Remaining : 625 000 $
Juuse Saros (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 416 667 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 416 667 $
Zach Sanford (1 Way Contract) 1 500 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 416 667 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 416 667 $
Ben Chiarot (1 Way Contract) 1 400 000 $ (2)
-Salary Remaining : 388 889 $
-Salary Average : 1 400 000 $
-Salary Average Remaining : 388 889 $
Joey Daccord (1 Way Contract) 1 200 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 333 333 $
-Salary Average : 1 200 000 $
-Salary Average Remaining : 333 333 $
Pheonix Copley (1 Way Contract) 1 100 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 305 556 $
-Salary Average : 1 100 000 $
-Salary Average Remaining : 305 556 $
Taylor Fedun (1 Way Contract) 1 000 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 277 778 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 277 778 $
Jakob Chychrun 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Andrei Svechnikov 925 000 $ (3)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Ivan Barbashev 832 500 $ (1)
-Salary Remaining : 231 250 $
-Salary Average : 832 500 $
-Salary Average Remaining : 231 250 $
Lucas Wallmark 725 000 $ (1)
-Salary Remaining : 201 389 $
-Salary Average : 725 000 $
-Salary Average Remaining : 201 389 $
Total Pro Players28
Salary Commitment
Year 2019 : 95 007 500 $
Year 2020 : 80 525 000 $
Year 2021 : 61 078 125 $
Year 2022 : 40 804 464 $
Salary Average Commitment
Year 2019 : 97 203 771 $
Year 2020 : 82 721 271 $
Year 2021 : 60 421 271 $
Year 2022 : 37 795 490 $
Salary Cap with 1 Way Contract
Year 2019 : 86 403 772 $
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 : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Brandon Hickey 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Vladislav Kamenev 70 800 $ (5)
Salary Remaining : 19 667 $
Salary Average : 70 800 $
Salary Average Remaining : 19 667 $
Alan Quine 68 000 $ (1)
Salary Remaining : 18 889 $
Salary Average : 68 000 $
Salary Average Remaining : 18 889 $
Markus Nutivaara 67 400 $ (1)
Salary Remaining : 18 722 $
Salary Average : 67 400 $
Salary Average Remaining : 18 722 $
Janne Kuokkanen 67 400 $ (2)
Salary Remaining : 18 722 $
Salary Average : 67 400 $
Salary Average Remaining : 18 722 $
Joel L'Esperance 64 000 $ (3)
Salary Remaining : 17 778 $
Salary Average : 64 000 $
Salary Average Remaining : 17 778 $
Rasmus Andersson 62 000 $ (1)
Salary Remaining : 17 222 $
Salary Average : 62 000 $
Salary Average Remaining : 17 222 $
Mason Appleton 62 000 $ (2)
Salary Remaining : 17 222 $
Salary Average : 62 000 $
Salary Average Remaining : 17 222 $
Ben Sexton (Out of Payroll) 58 000 $ (2)
Salary Remaining : 16 111 $
Salary Average : 58 000 $
Salary Average Remaining : 16 111 $
Tommy Cross 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Martin Frk 56 000 $ (5)
Salary Remaining : 15 556 $
Salary Average : 69 120 $
Salary Average Remaining : 19 200 $
Max McCormick 56 000 $ (5)
Salary Remaining : 15 556 $
Salary Average : 69 120 $
Salary Average Remaining : 19 200 $
Buddy Robinson 56 000 $ (5)
Salary Remaining : 15 556 $
Salary Average : 69 120 $
Salary Average Remaining : 19 200 $
Total Farm Players14
Salary Commitment
Year 2019 : 891 600 $
Year 2020 : 564 200 $
Year 2021 : 388 800 $
Year 2022 : 331 200 $
Salary Average Commitment
Year 2019 : 930 960 $
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 $ - 5 383 - 87.53%
Level 2: 6150 - 85 $ - 5 304 - 86.25%
Level 3: 4100 - 50 $ - 3 593 - 87.63%
Level 4: 3075 - 30 $ - 2 662 - 86.58%
Luxury : 1025 - 290 $ - 908 - 88.63%
Total Capacity :20500
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 856 - 92.78%
Farm Level 2: 1000 - 10 $ - 933 - 93.34%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left10
Average Attendance - %17 851 - 87.08%
Average Income per Game2 605 972 $
Year to Date Revenue75 573 185 $
Farm
Home Games Left10
Average Attendance - %2 789 - 92.97%
Average Income per Game65 001 $
Year to Date Revenue1 885 020 $

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 Expenses52 345 600 $
Farm Year To Date Expenses1 009 688 $
Pro Salary Cap Per Days490 885 $
Pro Salary Cap To Date51 045 600 $
Farm Salary Cap Per Days7 654 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 059 719 $
Farm Estimated Season Revenue650 007 $
Pro Remaining Season Days40
Pro Expenses Per Days503 385 $
Pro Estimated Expenses20 135 400 $
Farm Remaining Season Days40
Farm Expenses Per Days9 765 $
Farm Estimated Expenses390 600 $
Estimated Season Expenses20 526 000 $
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 Account220 165 147 $
Projected Bank Account226 348 873 $

Pro Players Salaries

Evgeni Malkin (1 Way Contract) 9 975 000 $ (3)
-Salary Remaining : 2 770 833 $
-Salary Average : 9 975 000 $
-Salary Average Remaining : 2 770 833 $
Steven Stamkos (1 Way Contract) 8 500 000 $ (3)
-Salary Remaining : 2 361 111 $
-Salary Average : 9 137 500 $
-Salary Average Remaining : 2 538 194 $
Kris Letang (1 Way Contract) 7 612 500 $ (2)
-Salary Remaining : 2 114 583 $
-Salary Average : 7 612 500 $
-Salary Average Remaining : 2 114 583 $
Carey Price (1 Way Contract) 6 500 000 $ (1)
-Salary Remaining : 1 805 556 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 1 805 556 $
Jordan Eberle (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 1 666 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 666 667 $
Jaden Schwartz (1 Way Contract) 5 350 000 $ (1)
-Salary Remaining : 1 486 111 $
-Salary Average : 5 350 000 $
-Salary Average Remaining : 1 486 111 $
Kyle Turris (1 Way Contract) 3 600 000 $ (3)
-Salary Remaining : 1 000 000 $
-Salary Average : 3 600 000 $
-Salary Average Remaining : 1 000 000 $
Radko Gudas (1 Way Contract) 3 350 000 $ (2)
-Salary Remaining : 930 556 $
-Salary Average : 3 350 000 $
-Salary Average Remaining : 930 556 $
Ryan Ellis (1 Way Contract) 2 750 000 $ (5)
-Salary Remaining : 763 889 $
-Salary Average : 3 312 500 $
-Salary Average Remaining : 920 139 $
Anders Nilsson (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 694 444 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 694 444 $
Cal Clutterbuck (1 Way Contract) 2 100 000 $ (2)
-Salary Remaining : 583 333 $
-Salary Average : 2 100 000 $
-Salary Average Remaining : 583 333 $
Jason Zucker (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 555 556 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 555 556 $
Dmitrij Jaskin (1 Way Contract) 1 000 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 277 778 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 277 778 $
Brooks Orpik (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 277 778 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 277 778 $
Matt Cullen (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 277 778 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 277 778 $
Eric Fehr (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 277 778 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 277 778 $
Mitch Marner 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Artturi Lehkonen 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Brady Skjei 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Nikolaj Ehlers 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Ryan Pulock 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Dominik Kahun 925 000 $ (3)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Brandon Crawley (1 Way Contract) 900 000 $ (4)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 250 000 $
-Salary Average : 1 009 800 $
-Salary Average Remaining : 280 500 $
Casey Nelson (1 Way Contract) 800 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 222 222 $
-Salary Average : 800 000 $
-Salary Average Remaining : 222 222 $
Scott Mayfield 700 000 $ (1)
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
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 : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Nate Prosser 72 000 $ (2)
Salary Remaining : 20 000 $
Salary Average : 72 000 $
Salary Average Remaining : 20 000 $
Kevin Roy 68 000 $ (2)
Salary Remaining : 18 889 $
Salary Average : 68 000 $
Salary Average Remaining : 18 889 $
Christian Folin 68 000 $ (1)
Salary Remaining : 18 889 $
Salary Average : 68 000 $
Salary Average Remaining : 18 889 $
Mason Shaw 67 400 $ (3)
Salary Remaining : 18 722 $
Salary Average : 67 400 $
Salary Average Remaining : 18 722 $
Cale Fleury 63 400 $ (3)
Salary Remaining : 17 611 $
Salary Average : 63 400 $
Salary Average Remaining : 17 611 $
Mark Friedman 62 600 $ (2)
Salary Remaining : 17 389 $
Salary Average : 62 600 $
Salary Average Remaining : 17 389 $
Alexandre Alain 61 600 $ (3)
Salary Remaining : 17 111 $
Salary Average : 61 600 $
Salary Average Remaining : 17 111 $
Roland McKeown 61 400 $ (1)
Salary Remaining : 17 056 $
Salary Average : 61 400 $
Salary Average Remaining : 17 056 $
Spencer Watson 58 600 $ (1)
Salary Remaining : 16 278 $
Salary Average : 58 600 $
Salary Average Remaining : 16 278 $
Alexandre Carrier 57 200 $ (1)
Salary Remaining : 15 889 $
Salary Average : 57 200 $
Salary Average Remaining : 15 889 $
Brett Lernout 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Landon Ferraro 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Joe Hicketts 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Jeremy Gregoire 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Michael McNiven 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 52 000 $
Salary Average Remaining : 14 444 $
Scott Wedgewood 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Zach Nastasiuk 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
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



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 5760 - 165 $ - 4 302 - 74.69%
Level 2: 5760 - 100 $ - 4 098 - 71.14%
Level 3: 3840 - 55 $ - 2 900 - 75.53%
Level 4: 2880 - 45 $ - 1 553 - 53.92%
Luxury : 960 - 375 $ - 641 - 66.76%
Total Capacity :19200
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 40 $ - 1 827 - 91.33%
Farm Level 2: 1000 - 20 $ - 510 - 51.01%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left10
Average Attendance - %13 494 - 70.28%
Average Income per Game2 368 137 $
Year to Date Revenue68 675 979 $
Farm
Home Games Left11
Average Attendance - %2 337 - 77.89%
Average Income per Game83 268 $
Year to Date Revenue2 331 500 $

Expense

Pro Players Total Salaries72 842 499 $
Pro Players Total Average Salaries75 201 249 $
Farm Players Total Salaries1 073 100 $
Farm Players Total Average Salaries1 073 100 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses50 278 424 $
Farm Year To Date Expenses969 283 $
Pro Salary Cap Per Days510 425 $
Pro Salary Cap To Date49 877 791 $
Farm Salary Cap Per Days7 452 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue23 681 372 $
Farm Estimated Season Revenue915 946 $
Pro Remaining Season Days40
Pro Expenses Per Days507 934 $
Pro Estimated Expenses20 317 360 $
Farm Remaining Season Days40
Farm Expenses Per Days9 535 $
Farm Estimated Expenses381 400 $
Estimated Season Expenses20 698 760 $
Estimated Season Salary Cap70 294 791 $
Estimate Under Maximum Salary Cap of 92 000 000 $21 705 209 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 294 791 $
Current Bank Account212 285 811 $
Projected Bank Account216 184 369 $

Pro Players Salaries

Paul Stastny (1 Way Contract) 9 000 000 $ (4)
-Salary Remaining : 2 500 000 $
-Salary Average : 9 430 000 $
-Salary Average Remaining : 2 619 444 $
Ryan Kesler (1 Way Contract) 6 875 000 $ (1)
-Salary Remaining : 1 909 722 $
-Salary Average : 6 875 000 $
-Salary Average Remaining : 1 909 722 $
Jeff Petry (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 1 527 778 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 1 527 778 $
Matt Moulson (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 1 388 889 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 388 889 $
Marc Methot (1 Way Contract) 4 900 000 $ (1)
-Salary Remaining : 1 361 111 $
-Salary Average : 4 900 000 $
-Salary Average Remaining : 1 361 111 $
Niklas Kronwall (1 Way Contract) 4 750 000 $ (1)
-Salary Remaining : 1 319 444 $
-Salary Average : 4 750 000 $
-Salary Average Remaining : 1 319 444 $
Thomas Greiss (1 Way Contract) 3 500 000 $ (3)
-Salary Remaining : 972 222 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 972 222 $
Andrei Vasilevskiy (1 Way Contract) 3 500 000 $ (3)
-Salary Remaining : 972 222 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 972 222 $
Kris Russell (1 Way Contract) 3 499 999 $ (4)
-Salary Remaining : 972 222 $
-Salary Average : 4 579 999 $
-Salary Average Remaining : 1 272 222 $
Vladimir Sobotka (1 Way Contract) 3 150 000 $ (3)
-Salary Remaining : 875 000 $
-Salary Average : 3 718 750 $
-Salary Average Remaining : 1 032 986 $
Thomas Vanek (1 Way Contract) 3 150 000 $ (2)
-Salary Remaining : 875 000 $
-Salary Average : 3 150 000 $
-Salary Average Remaining : 875 000 $
Nate Schmidt (1 Way Contract) 2 225 000 $ (1)
-Salary Remaining : 618 056 $
-Salary Average : 2 225 000 $
-Salary Average Remaining : 618 056 $
Corey Perry (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 555 556 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 555 556 $
Tom Wilson (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 555 556 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 555 556 $
Jesper Fast (1 Way Contract) 1 850 000 $ (2)
-Salary Remaining : 513 889 $
-Salary Average : 1 850 000 $
-Salary Average Remaining : 513 889 $
Blake Coleman (1 Way Contract) 1 800 000 $ (1)
-Salary Remaining : 500 000 $
-Salary Average : 1 800 000 $
-Salary Average Remaining : 500 000 $
MacKenzie Weegar (1 Way Contract) 1 600 000 $ (2)
-Salary Remaining : 444 444 $
-Salary Average : 1 600 000 $
-Salary Average Remaining : 444 444 $
Tyler Bertuzzi (1 Way Contract) 1 400 000 $ (5)
-Salary Remaining : 388 889 $
-Salary Average : 1 680 000 $
-Salary Average Remaining : 466 667 $
Madison Bowey (1 Way Contract) 1 000 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 277 778 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 277 778 $
Nick Cousins (1 Way Contract) 1 000 000 $ (3)
-Salary Remaining : 277 778 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 277 778 $
Josh Morrissey 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Jack Eichel 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Sam Reinhart 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Jake Debrusk 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Erik Cernak 742 500 $ (2)
-Salary Remaining : 206 250 $
-Salary Average : 742 500 $
-Salary Average Remaining : 206 250 $
Yannick Weber (1 Way Contract) 700 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
Total Pro Players26
Salary Commitment
Year 2019 : 72 842 499 $
Year 2020 : 36 092 499 $
Year 2021 : 32 100 000 $
Year 2022 : 18 305 000 $
Salary Average Commitment
Year 2019 : 75 201 249 $
Year 2020 : 38 451 249 $
Year 2021 : 28 408 749 $
Year 2022 : 15 689 999 $
Salary Cap with 1 Way Contract
Year 2019 : 73 501 248 $
Year 2020 : 36 751 248 $
Year 2021 : 27 408 748 $
Year 2022 : 15 689 999 $

Farm Players Salaries

Joel Eriksson Ek 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Adrian Kempe 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Max Jones 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Robert Thomas 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Ryan Collins 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Ryan Donato 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Julius Honka 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Pascal Laberge 65 400 $ (3)
Salary Remaining : 18 167 $
Salary Average : 65 400 $
Salary Average Remaining : 18 167 $
Dillon Dube 64 000 $ (3)
Salary Remaining : 17 778 $
Salary Average : 64 000 $
Salary Average Remaining : 17 778 $
Adam Mascherin 63 400 $ (3)
Salary Remaining : 17 611 $
Salary Average : 63 400 $
Salary Average Remaining : 17 611 $
Kale Clague 63 400 $ (3)
Salary Remaining : 17 611 $
Salary Average : 63 400 $
Salary Average Remaining : 17 611 $
Peter Cehlarik 63 400 $ (1)
Salary Remaining : 17 611 $
Salary Average : 63 400 $
Salary Average Remaining : 17 611 $
Nicholas Baptiste 60 000 $ (1)
Salary Remaining : 16 667 $
Salary Average : 60 000 $
Salary Average Remaining : 16 667 $
Blake Speers 59 400 $ (2)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Andrew Nielsen 59 400 $ (1)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Adin Hill 56 700 $ (3)
Salary Remaining : 15 750 $
Salary Average : 56 700 $
Salary Average Remaining : 15 750 $
Total Farm Players16
Salary Commitment
Year 2019 : 1 073 100 $
Year 2020 : 668 300 $
Year 2021 : 460 900 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 073 100 $
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 $ - 5 880 - 89.09%
Level 2: 6600 - 60 $ - 5 867 - 88.90%
Level 3: 4400 - 40 $ - 3 813 - 86.66%
Level 4: 3300 - 30 $ - 2 750 - 83.35%
Luxury : 1100 - 200 $ - 1 007 - 91.55%
Total Capacity :22000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 40 $ - 1 827 - 91.33%
Farm Level 2: 1000 - 18 $ - 554 - 55.41%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left11
Average Attendance - %19 318 - 87.81%
Average Income per Game2 050 966 $
Year to Date Revenue57 427 058 $
Farm
Home Games Left10
Average Attendance - %2 381 - 79.36%
Average Income per Game83 180 $
Year to Date Revenue2 412 234 $

Expense

Pro Players Total Salaries76 931 992 $
Pro Players Total Average Salaries78 678 420 $
Farm Players Total Salaries2 584 600 $
Farm Players Total Average Salaries2 584 600 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses54 572 860 $
Farm Year To Date Expenses2 118 406 $
Pro Salary Cap Per Days514 896 $
Pro Salary Cap To Date52 421 888 $
Farm Salary Cap Per Days17 949 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue22 560 630 $
Farm Estimated Season Revenue831 805 $
Pro Remaining Season Days40
Pro Expenses Per Days536 333 $
Pro Estimated Expenses21 453 320 $
Farm Remaining Season Days40
Farm Expenses Per Days20 032 $
Farm Estimated Expenses801 280 $
Estimated Season Expenses22 254 600 $
Estimated Season Salary Cap73 017 728 $
Estimate Under Maximum Salary Cap of 92 000 000 $18 982 272 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 3 017 728 $
Current Bank Account192 136 161 $
Projected Bank Account193 273 996 $

Pro Players Salaries

Artemi Panarin (1 Way Contract) 11 642 860 $ (6)
-Salary Remaining : 3 234 127 $
-Salary Average : 13 389 285 $
-Salary Average Remaining : 3 719 246 $
Claude Giroux (1 Way Contract) 8 688 750 $ (3)
-Salary Remaining : 2 413 542 $
-Salary Average : 8 688 750 $
-Salary Average Remaining : 2 413 542 $
Victor Hedman (1 Way Contract) 7 875 000 $ (1)
-Salary Remaining : 2 187 500 $
-Salary Average : 7 875 000 $
-Salary Average Remaining : 2 187 500 $
Nicklas Backstrom (1 Way Contract) 6 700 000 $ (1)
-Salary Remaining : 1 861 111 $
-Salary Average : 6 700 000 $
-Salary Average Remaining : 1 861 111 $
Braden Holtby (1 Way Contract) 6 100 000 $ (2)
-Salary Remaining : 1 694 444 $
-Salary Average : 6 100 000 $
-Salary Average Remaining : 1 694 444 $
Duncan Keith (1 Way Contract) 5 815 385 $ (1)
-Salary Remaining : 1 615 385 $
-Salary Average : 5 815 385 $
-Salary Average Remaining : 1 615 385 $
Jonas Brodin (1 Way Contract) 4 166 667 $ (2)
-Salary Remaining : 1 157 408 $
-Salary Average : 4 166 667 $
-Salary Average Remaining : 1 157 408 $
Nick Bjugstad (1 Way Contract) 4 100 000 $ (1)
-Salary Remaining : 1 138 889 $
-Salary Average : 4 100 000 $
-Salary Average Remaining : 1 138 889 $
Mark Stone (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 972 222 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 972 222 $
J.T. Miller (1 Way Contract) 2 750 000 $ (1)
-Salary Remaining : 763 889 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 763 889 $
Jake McCabe (1 Way Contract) 1 775 000 $ (2)
-Salary Remaining : 493 056 $
-Salary Average : 1 775 000 $
-Salary Average Remaining : 493 056 $
Scott Harrington (1 Way Contract) 1 633 333 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 453 704 $
-Salary Average : 1 633 333 $
-Salary Average Remaining : 453 704 $
Martin Marincin (1 Way Contract) 1 250 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 347 222 $
-Salary Average : 1 250 000 $
-Salary Average Remaining : 347 222 $
Colton Sceviour (1 Way Contract) 1 200 000 $ (2)
-Salary Remaining : 333 333 $
-Salary Average : 1 200 000 $
-Salary Average Remaining : 333 333 $
Neal Pionk 925 000 $ (2)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Alex Tuch 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Brock Boeser 925 000 $ (2)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Sean Kuraly 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Zach Werenski 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Jimmy Vesey 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Shane Starrett 900 000 $ (3)
-Salary Remaining : 250 000 $
-Salary Average : 900 000 $
-Salary Average Remaining : 250 000 $
Radim Simek (1 Way Contract) 900 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 250 000 $
-Salary Average : 900 000 $
-Salary Average Remaining : 250 000 $
Brett Pesce 892 500 $ (1)
-Salary Remaining : 247 917 $
-Salary Average : 892 500 $
-Salary Average Remaining : 247 917 $
Curtis McKenzie (1 Way Contract) 750 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 208 333 $
-Salary Average : 750 000 $
-Salary Average Remaining : 208 333 $
Anthony Cirelli 742 500 $ (2)
-Salary Remaining : 206 250 $
-Salary Average : 742 500 $
-Salary Average Remaining : 206 250 $
Total Pro Players25
Salary Commitment
Year 2019 : 76 931 992 $
Year 2020 : 39 599 107 $
Year 2021 : 23 764 940 $
Year 2022 : 15 135 714 $
Salary Average Commitment
Year 2019 : 78 678 420 $
Year 2020 : 41 345 535 $
Year 2021 : 25 511 368 $
Year 2022 : 13 389 285 $
Salary Cap with 1 Way Contract
Year 2019 : 74 145 092 $
Year 2020 : 38 812 204 $
Year 2021 : 22 978 036 $
Year 2022 : 13 389 285 $

Farm Players Salaries

Joseph Cecconi 76 000 $ (3)
Salary Remaining : 21 111 $
Salary Average : 76 000 $
Salary Average Remaining : 21 111 $
Kiefer Sherwood 76 000 $ (3)
Salary Remaining : 21 111 $
Salary Average : 76 000 $
Salary Average Remaining : 21 111 $
Brayden Burke 76 000 $ (3)
Salary Remaining : 21 111 $
Salary Average : 76 000 $
Salary Average Remaining : 21 111 $
Henri Jokiharju (Out of Payroll) 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Jacob Larsson 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Mikhail Sergachev 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Mitchell Stephens 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Kevin Stenlund 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Steven Santini 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Anders Bjork 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Lucas Johansen 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Drake Caggiula 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Gavin Bayreuther 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Ryan Hartman 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Thatcher Demko 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Casey Mittelstadt 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Adam Gaudette 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Dylan Sadowy 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Axel Jonsson-Fjallby 73 200 $ (3)
Salary Remaining : 20 333 $
Salary Average : 73 200 $
Salary Average Remaining : 20 333 $
Chase Pearson 72 000 $ (3)
Salary Remaining : 20 000 $
Salary Average : 72 000 $
Salary Average Remaining : 20 000 $
C.J. Suess 72 000 $ (3)
Salary Remaining : 20 000 $
Salary Average : 72 000 $
Salary Average Remaining : 20 000 $
Colby Cave 72 000 $ (3)
Salary Remaining : 20 000 $
Salary Average : 72 000 $
Salary Average Remaining : 20 000 $
Simon Benoit 72 000 $ (3)
Salary Remaining : 20 000 $
Salary Average : 72 000 $
Salary Average Remaining : 20 000 $
Nolan Stevens 72 000 $ (3)
Salary Remaining : 20 000 $
Salary Average : 72 000 $
Salary Average Remaining : 20 000 $
Nicholas Caamano 72 000 $ (3)
Salary Remaining : 20 000 $
Salary Average : 72 000 $
Salary Average Remaining : 20 000 $
Christoffer Ehn 72 000 $ (3)
Salary Remaining : 20 000 $
Salary Average : 72 000 $
Salary Average Remaining : 20 000 $
Riley Stillman 72 000 $ (3)
Salary Remaining : 20 000 $
Salary Average : 72 000 $
Salary Average Remaining : 20 000 $
Rinat Valiev 67 400 $ (1)
Salary Remaining : 18 722 $
Salary Average : 67 400 $
Salary Average Remaining : 18 722 $
Marcus Hogberg 66 800 $ (2)
Salary Remaining : 18 556 $
Salary Average : 66 800 $
Salary Average Remaining : 18 556 $
Jack Kopacka 63 400 $ (3)
Salary Remaining : 17 611 $
Salary Average : 63 400 $
Salary Average Remaining : 17 611 $
Alex Lintuniemi 62 200 $ (1)
Salary Remaining : 17 278 $
Salary Average : 62 200 $
Salary Average Remaining : 17 278 $
Steven Fogarty 60 000 $ (1)
Salary Remaining : 16 667 $
Salary Average : 60 000 $
Salary Average Remaining : 16 667 $
Karson Kuhlman 60 000 $ (3)
Salary Remaining : 16 667 $
Salary Average : 60 000 $
Salary Average Remaining : 16 667 $
Brendan Guhle 59 400 $ (2)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Dominic Turgeon 59 400 $ (1)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Kole Sherwood 58 400 $ (1)
Salary Remaining : 16 222 $
Salary Average : 58 400 $
Salary Average Remaining : 16 222 $
Connor Hobbs 58 400 $ (2)
Salary Remaining : 16 222 $
Salary Average : 58 400 $
Salary Average Remaining : 16 222 $
Matt Irwin 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
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 $ - 5 437 - 95.39%
Level 2: 5700 - 100 $ - 4 024 - 70.60%
Level 3: 3800 - 50 $ - 3 608 - 94.96%
Level 4: 2850 - 20 $ - 2 816 - 98.82%
Luxury : 950 - 300 $ - 909 - 95.70%
Total Capacity :19000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 916 - 95.80%
Farm Level 2: 1000 - 10 $ - 952 - 95.24%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left11
Average Attendance - %16 796 - 88.40%
Average Income per Game2 574 034 $
Year to Date Revenue72 072 953 $
Farm
Home Games Left10
Average Attendance - %2 868 - 95.61%
Average Income per Game67 004 $
Year to Date Revenue1 943 110 $

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 Expenses73 530 242 $
Farm Year To Date Expenses986 484 $
Pro Salary Cap Per Days613 760 $
Pro Salary Cap To Date63 980 696 $
Farm Salary Cap Per Days7 510 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue28 314 374 $
Farm Estimated Season Revenue670 038 $
Pro Remaining Season Days40
Pro Expenses Per Days706 651 $
Pro Estimated Expenses28 266 040 $
Farm Remaining Season Days40
Farm Expenses Per Days9 580 $
Farm Estimated Expenses383 200 $
Estimated Season Expenses28 649 240 $
Estimated Season Salary Cap88 531 096 $
Estimate Under Maximum Salary Cap of 92 000 000 $3 468 904 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 18 531 096 $
Current Bank Account181 711 475 $
Projected Bank Account182 046 647 $

Pro Players Salaries

Sidney Crosby (1 Way Contract) 8 700 000 $ (1)
-Salary Remaining : 2 416 667 $
-Salary Average : 8 700 000 $
-Salary Average Remaining : 2 416 667 $
Marc-Edouard Vlasic (1 Way Contract) 7 000 000 $ (4)
-Salary Remaining : 1 944 444 $
-Salary Average : 7 525 000 $
-Salary Average Remaining : 2 090 278 $
Mike Green (1 Way Contract) 5 643 750 $ (2)
-Salary Remaining : 1 567 708 $
-Salary Average : 5 643 750 $
-Salary Average Remaining : 1 567 708 $
Gabriel Landeskog (1 Way Contract) 5 571 429 $ (1)
-Salary Remaining : 1 547 619 $
-Salary Average : 5 571 429 $
-Salary Average Remaining : 1 547 619 $
Torey Krug (1 Way Contract) 5 512 500 $ (5)
-Salary Remaining : 1 531 250 $
-Salary Average : 6 562 500 $
-Salary Average Remaining : 1 822 917 $
Mikko Koivu (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 1 527 778 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 1 527 778 $
Tyson Barrie (1 Way Contract) 5 500 000 $ (6)
-Salary Remaining : 1 527 778 $
-Salary Average : 7 012 500 $
-Salary Average Remaining : 1 947 917 $
Alex Steen (1 Way Contract) 4 600 000 $ (3)
-Salary Remaining : 1 277 778 $
-Salary Average : 4 600 000 $
-Salary Average Remaining : 1 277 778 $
Jaroslav Halak (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 1 250 000 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 250 000 $
Justin Schultz (1 Way Contract) 4 400 000 $ (3)
-Salary Remaining : 1 222 222 $
-Salary Average : 4 400 000 $
-Salary Average Remaining : 1 222 222 $
Cody Ceci (1 Way Contract) 4 300 000 $ (2)
-Salary Remaining : 1 194 444 $
-Salary Average : 4 300 000 $
-Salary Average Remaining : 1 194 444 $
Ondrej Palat (1 Way Contract) 4 240 000 $ (4)
-Salary Remaining : 1 177 778 $
-Salary Average : 5 233 750 $
-Salary Average Remaining : 1 453 819 $
Patric Hornqvist (1 Way Contract) 4 240 000 $ (3)
-Salary Remaining : 1 177 778 $
-Salary Average : 4 240 000 $
-Salary Average Remaining : 1 177 778 $
Frans Nielsen (1 Way Contract) 4 200 000 $ (3)
-Salary Remaining : 1 166 667 $
-Salary Average : 4 200 000 $
-Salary Average Remaining : 1 166 667 $
Connor Murphy (1 Way Contract) 3 850 000 $ (1)
-1 Way Contract Salary Cap : 1 850 000 $
-1 Way Contract Salary Cap Remaining : 513 889 $
-Salary Remaining : 1 069 444 $
-Salary Average : 3 850 000 $
-Salary Average Remaining : 1 069 444 $
Blake Comeau (1 Way Contract) 3 150 000 $ (3)
-1 Way Contract Salary Cap : 1 292 500 $
-1 Way Contract Salary Cap Remaining : 359 028 $
-Salary Remaining : 875 000 $
-Salary Average : 3 292 500 $
-Salary Average Remaining : 914 583 $
Jonathan Ericsson (1 Way Contract) 3 100 000 $ (2)
-1 Way Contract Salary Cap : 1 100 000 $
-1 Way Contract Salary Cap Remaining : 305 556 $
-Salary Remaining : 861 111 $
-Salary Average : 3 100 000 $
-Salary Average Remaining : 861 111 $
Lee Stempniak (1 Way Contract) 2 500 000 $ (1)
-1 Way Contract Salary Cap : 500 000 $
-1 Way Contract Salary Cap Remaining : 138 889 $
-Salary Remaining : 694 444 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 694 444 $
Connor Brown (1 Way Contract) 2 100 000 $ (2)
-1 Way Contract Salary Cap : 100 000 $
-1 Way Contract Salary Cap Remaining : 27 778 $
-Salary Remaining : 583 333 $
-Salary Average : 2 100 000 $
-Salary Average Remaining : 583 333 $
Jordan Martinook (1 Way Contract) 2 000 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 555 556 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 555 556 $
Brad Richardson (1 Way Contract) 1 600 000 $ (2)
-Salary Remaining : 444 444 $
-Salary Average : 1 600 000 $
-Salary Average Remaining : 444 444 $
Jujhar Khaira (1 Way Contract) 1 200 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 333 333 $
-Salary Average : 1 200 000 $
-Salary Average Remaining : 333 333 $
Curtis McElhinney (1 Way Contract) 999 999 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 277 778 $
-Salary Average : 999 999 $
-Salary Average Remaining : 277 778 $
Kyle Brodziak (1 Way Contract) 950 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 263 889 $
-Salary Average : 950 000 $
-Salary Average Remaining : 263 889 $
Anthony Mantha 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Taro Hirose 925 000 $ (3)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Garret Sparks (1 Way Contract) 750 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 208 333 $
-Salary Average : 750 000 $
-Salary Average Remaining : 208 333 $
Laurent Brossoit (1 Way Contract) 700 000 $ (2)
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
Ilya Lyubushkin (1 Way Contract) 700 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
Oliver Bjorkstrand 700 000 $ (1)
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
Troy Brouwer (1 Way Contract) 700 000 $ (2)
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
Justin Holl (1 Way Contract) 700 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 194 444 $
-Salary Average : 716 667 $
-Salary Average Remaining : 199 074 $
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 : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Calle Rosen 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Jordan Schmaltz 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Garrett Pilon 63 400 $ (3)
Salary Remaining : 17 611 $
Salary Average : 63 400 $
Salary Average Remaining : 17 611 $
Josef Korenar 60 800 $ (3)
Salary Remaining : 16 889 $
Salary Average : 60 800 $
Salary Average Remaining : 16 889 $
Matheson Iacopelli 59 400 $ (2)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Joseph Cramarossa 57 960 $ (1)
Salary Remaining : 16 100 $
Salary Average : 57 960 $
Salary Average Remaining : 16 100 $
Jesse Graham 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Nathan Walker 56 000 $ (3)
Salary Remaining : 15 556 $
Salary Average : 57 850 $
Salary Average Remaining : 16 069 $
Chris Terry 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Barclay Goodrow 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Markus Hannikainen 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Travis Boyd 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Kevin Boyle 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Tyler Gaudet 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Sheldon Dries 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Hayden Verbeek 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Taylor Leier 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
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 $ - 5 379 - 91.94%
Level 2: 5850 - 85 $ - 5 467 - 93.45%
Level 3: 3900 - 50 $ - 3 634 - 93.19%
Level 4: 2925 - 25 $ - 2 825 - 96.57%
Luxury : 975 - 310 $ - 897 - 92.03%
Total Capacity :19500
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 70 $ - 1 000 - 50.00%
Farm Level 2: 1000 - 20 $ - 517 - 51.65%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left11
Average Attendance - %18 202 - 93.34%
Average Income per Game2 684 912 $
Year to Date Revenue75 177 542 $
Farm
Home Games Left11
Average Attendance - %1 517 - 50.55%
Average Income per Game80 330 $
Year to Date Revenue2 249 240 $

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 Expenses60 867 275 $
Farm Year To Date Expenses1 105 036 $
Pro Salary Cap Per Days524 317 $
Pro Salary Cap To Date52 800 224 $
Farm Salary Cap Per Days8 620 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 534 034 $
Farm Estimated Season Revenue883 630 $
Pro Remaining Season Days40
Pro Expenses Per Days586 123 $
Pro Estimated Expenses23 444 920 $
Farm Remaining Season Days40
Farm Expenses Per Days10 644 $
Farm Estimated Expenses425 760 $
Estimated Season Expenses23 870 680 $
Estimated Season Salary Cap73 772 904 $
Estimate Under Maximum Salary Cap of 92 000 000 $18 227 096 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 3 772 904 $
Current Bank Account204 521 630 $
Projected Bank Account211 068 614 $

Pro Players Salaries

Nick Leddy (1 Way Contract) 6 050 000 $ (1)
-Salary Remaining : 1 680 556 $
-Salary Average : 6 050 000 $
-Salary Average Remaining : 1 680 556 $
Brandon Saad (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 1 666 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 1 666 667 $
Korbinian Holzer (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 1 250 000 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 250 000 $
Nikita Zaitsev (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 1 250 000 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 1 250 000 $
Nick Bonino (1 Way Contract) 4 100 000 $ (1)
-Salary Remaining : 1 138 889 $
-Salary Average : 4 100 000 $
-Salary Average Remaining : 1 138 889 $
Andrew Shaw (1 Way Contract) 4 095 000 $ (3)
-Salary Remaining : 1 137 500 $
-Salary Average : 4 095 000 $
-Salary Average Remaining : 1 137 500 $
Ryan Callahan (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 1 111 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 111 111 $
Marian Gaborik (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 1 111 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 111 111 $
Carl Gunnarsson (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 1 111 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 111 111 $
Philipp Grubauer 3 666 666 $ (6)
-Salary Remaining : 1 018 518 $
-Salary Average : 4 416 666 $
-Salary Average Remaining : 1 226 852 $
Lukas Radil (1 Way Contract) 3 500 000 $ (1)
-1 Way Contract Salary Cap : 1 500 000 $
-1 Way Contract Salary Cap Remaining : 416 667 $
-Salary Remaining : 972 222 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 972 222 $
Chris Mueller (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 972 222 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 972 222 $
Phillip Danault (1 Way Contract) 3 083 333 $ (2)
-Salary Remaining : 856 481 $
-Salary Average : 3 083 333 $
-Salary Average Remaining : 856 481 $
Andreas Athanasiou (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 833 333 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 833 333 $
Robert Bortuzzo (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 833 333 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 833 333 $
Richard Panik (1 Way Contract) 2 800 000 $ (1)
-Salary Remaining : 777 778 $
-Salary Average : 2 800 000 $
-Salary Average Remaining : 777 778 $
Adam McQuaid (1 Way Contract) 2 750 000 $ (1)
-Salary Remaining : 763 889 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 763 889 $
Brian Elliott (1 Way Contract) 2 750 000 $ (1)
-Salary Remaining : 763 889 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 763 889 $
Jonathan Bernier (1 Way Contract) 2 400 000 $ (3)
-1 Way Contract Salary Cap : 400 000 $
-1 Way Contract Salary Cap Remaining : 111 111 $
-Salary Remaining : 666 667 $
-Salary Average : 2 400 000 $
-Salary Average Remaining : 666 667 $
Trevor van Riemsdyk (1 Way Contract) 2 300 000 $ (2)
-1 Way Contract Salary Cap : 300 000 $
-1 Way Contract Salary Cap Remaining : 83 333 $
-Salary Remaining : 638 889 $
-Salary Average : 2 300 000 $
-Salary Average Remaining : 638 889 $
Alexander Petrovic (1 Way Contract) 1 850 000 $ (1)
-Salary Remaining : 513 889 $
-Salary Average : 1 850 000 $
-Salary Average Remaining : 513 889 $
Chris Wideman (1 Way Contract) 1 000 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 277 778 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 277 778 $
Markus Granlund (1 Way Contract) 950 000 $ (1)
-Salary Remaining : 263 889 $
-Salary Average : 950 000 $
-Salary Average Remaining : 263 889 $
Alexander Kerfoot 925 000 $ (2)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Jakub Vrana 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Jacob de La Rose (1 Way Contract) 900 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 250 000 $
-Salary Average : 900 000 $
-Salary Average Remaining : 250 000 $
Dominik Simon (1 Way Contract) 750 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 208 333 $
-Salary Average : 750 000 $
-Salary Average Remaining : 208 333 $
Ondrej Kase 706 667 $ (1)
-Salary Remaining : 196 296 $
-Salary Average : 706 667 $
-Salary Average Remaining : 196 296 $
Alex Chiasson 700 000 $ (1)
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
Dylan DeMelo 700 000 $ (1)
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
Alex Stalock (1 Way Contract) 700 000 $ (4)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 194 444 $
-Salary Average : 808 750 $
-Salary Average Remaining : 224 653 $
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 : 75 501 664 $
Year 2020 : 24 220 000 $
Year 2021 : 8 911 666 $
Year 2022 : 4 416 666 $

Farm Players Salaries

Matt Benning 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Michael McLeod 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Austin Czarnik 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Max Veronneau 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Lukas Sedlak 66 000 $ (1)
Salary Remaining : 18 333 $
Salary Average : 66 000 $
Salary Average Remaining : 18 333 $
Anton Blidh 64 000 $ (2)
Salary Remaining : 17 778 $
Salary Average : 64 000 $
Salary Average Remaining : 17 778 $
Alex Broadhurst 64 000 $ (2)
Salary Remaining : 17 778 $
Salary Average : 64 000 $
Salary Average Remaining : 17 778 $
Jalen Chatfield 61 200 $ (3)
Salary Remaining : 17 000 $
Salary Average : 69 680 $
Salary Average Remaining : 19 356 $
Brandon Gignac 59 400 $ (2)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Hunter Miska 59 200 $ (2)
Salary Remaining : 16 444 $
Salary Average : 59 200 $
Salary Average Remaining : 16 444 $
Tanner Kero 59 000 $ (1)
Salary Remaining : 16 389 $
Salary Average : 59 000 $
Salary Average Remaining : 16 389 $
Jonny Brodzinski 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Andrew O'Brien 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Antoine Bibeau 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Michael Carcone 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Jaycob Megna 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Gemel Smith 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Cole Schneider 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Zack Mitchell 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Blake Siebenaler 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
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 $ - 4 430 - 68.36%
Level 2: 6480 - 90 $ - 4 449 - 68.65%
Level 3: 4320 - 50 $ - 3 763 - 87.10%
Level 4: 3240 - 30 $ - 2 735 - 84.43%
Luxury : 1080 - 320 $ - 732 - 67.75%
Total Capacity :21600
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 70 $ - 1 000 - 50.00%
Farm Level 2: 1000 - 20 $ - 508 - 50.82%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left11
Average Attendance - %16 108 - 74.58%
Average Income per Game2 404 098 $
Year to Date Revenue67 314 742 $
Farm
Home Games Left10
Average Attendance - %1 508 - 50.27%
Average Income per Game80 165 $
Year to Date Revenue2 324 780 $

Expense

Pro Players Total Salaries90 957 050 $
Pro Players Total Average Salaries91 799 883 $
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 Expenses65 204 936 $
Farm Year To Date Expenses1 654 395 $
Pro Salary Cap Per Days602 468 $
Pro Salary Cap To Date61 057 000 $
Farm Salary Cap Per Days13 598 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 445 077 $
Farm Estimated Season Revenue801 648 $
Pro Remaining Season Days40
Pro Expenses Per Days633 730 $
Pro Estimated Expenses25 349 200 $
Farm Remaining Season Days40
Farm Expenses Per Days15 672 $
Farm Estimated Expenses626 880 $
Estimated Season Expenses25 976 080 $
Estimated Season Salary Cap85 155 720 $
Estimate Under Maximum Salary Cap of 92 000 000 $6 844 280 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 15 155 720 $
Current Bank Account198 556 257 $
Projected Bank Account199 826 902 $

Pro Players Salaries

Anze Kopitar (1 Way Contract) 10 000 000 $ (1)
-Salary Remaining : 2 777 778 $
-Salary Average : 10 000 000 $
-Salary Average Remaining : 2 777 778 $
Mikko Rantanen (1 Way Contract) 9 250 000 $ (3)
-Salary Remaining : 2 569 444 $
-Salary Average : 9 250 000 $
-Salary Average Remaining : 2 569 444 $
Ryan Getzlaf (1 Way Contract) 8 662 500 $ (1)
-Salary Remaining : 2 406 250 $
-Salary Average : 8 662 500 $
-Salary Average Remaining : 2 406 250 $
Ryan Suter (1 Way Contract) 7 915 384 $ (3)
-Salary Remaining : 2 198 718 $
-Salary Average : 7 915 384 $
-Salary Average Remaining : 2 198 718 $
Evander Kane (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 1 944 444 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 1 944 444 $
David Pastrnak (1 Way Contract) 6 666 666 $ (3)
-Salary Remaining : 1 851 852 $
-Salary Average : 6 999 999 $
-Salary Average Remaining : 1 944 444 $
Alex Goligoski (1 Way Contract) 6 250 000 $ (3)
-Salary Remaining : 1 736 111 $
-Salary Average : 6 250 000 $
-Salary Average Remaining : 1 736 111 $
Ian Cole (1 Way Contract) 4 250 000 $ (2)
-Salary Remaining : 1 180 556 $
-Salary Average : 4 250 000 $
-Salary Average Remaining : 1 180 556 $
Wayne Simmonds (1 Way Contract) 3 975 000 $ (2)
-Salary Remaining : 1 104 167 $
-Salary Average : 3 975 000 $
-Salary Average Remaining : 1 104 167 $
J.T. Compher (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 972 222 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 972 222 $
Brendan Smith (1 Way Contract) 3 250 000 $ (3)
-Salary Remaining : 902 778 $
-Salary Average : 3 250 000 $
-Salary Average Remaining : 902 778 $
Eddie Lack (1 Way Contract) 2 750 000 $ (1)
-1 Way Contract Salary Cap : 750 000 $
-1 Way Contract Salary Cap Remaining : 208 333 $
-Salary Remaining : 763 889 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 763 889 $
Connor Hellebuyck (1 Way Contract) 2 250 000 $ (1)
-Salary Remaining : 625 000 $
-Salary Average : 2 250 000 $
-Salary Average Remaining : 625 000 $
Esa Lindell (1 Way Contract) 2 200 000 $ (4)
-Salary Remaining : 611 111 $
-Salary Average : 2 640 000 $
-Salary Average Remaining : 733 333 $
Dan Girardi (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 555 556 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 555 556 $
Marcus Kruger (1 Way Contract) 1 875 000 $ (3)
-Salary Remaining : 520 833 $
-Salary Average : 1 875 000 $
-Salary Average Remaining : 520 833 $
Connor Carrick (1 Way Contract) 1 300 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 361 111 $
-Salary Average : 1 300 000 $
-Salary Average Remaining : 361 111 $
Austin Watson (1 Way Contract) 1 100 000 $ (3)
-Salary Remaining : 305 556 $
-Salary Average : 1 100 000 $
-Salary Average Remaining : 305 556 $
Nick Seeler (1 Way Contract) 950 000 $ (4)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 263 889 $
-Salary Average : 1 019 500 $
-Salary Average Remaining : 283 194 $
Thomas Chabot 925 000 $ (2)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Roope Hintz 925 000 $ (2)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Kevin Fiala 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Brock McGinn 887 500 $ (2)
-Salary Remaining : 246 528 $
-Salary Average : 887 500 $
-Salary Average Remaining : 246 528 $
David Rittich 725 000 $ (1)
-Salary Remaining : 201 389 $
-Salary Average : 725 000 $
-Salary Average Remaining : 201 389 $
William Carrier (1 Way Contract) 725 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 201 389 $
-Salary Average : 725 000 $
-Salary Average Remaining : 201 389 $
Justin Falk 700 000 $ (2)
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
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 : 21 111 $
Salary Average : 76 000 $
Salary Average Remaining : 21 111 $
Rasmus Asplund 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Klim Kostin 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Henrik Samuelsson 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Vinni Lettieri 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Carl Grundstrom 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Victor Ejdsell 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Paul Ladue 69 930 $ (1)
Salary Remaining : 19 425 $
Salary Average : 69 930 $
Salary Average Remaining : 19 425 $
Lucas Carlsson 67 400 $ (3)
Salary Remaining : 18 722 $
Salary Average : 67 400 $
Salary Average Remaining : 18 722 $
Christian Jaros 64 400 $ (2)
Salary Remaining : 17 889 $
Salary Average : 64 400 $
Salary Average Remaining : 17 889 $
Marko Dano 64 000 $ (2)
Salary Remaining : 17 778 $
Salary Average : 64 000 $
Salary Average Remaining : 17 778 $
Andreas Englund 63 400 $ (1)
Salary Remaining : 17 611 $
Salary Average : 63 400 $
Salary Average Remaining : 17 611 $
Luke Green 63 400 $ (3)
Salary Remaining : 17 611 $
Salary Average : 63 400 $
Salary Average Remaining : 17 611 $
Otto Somppi 62 400 $ (3)
Salary Remaining : 17 333 $
Salary Average : 62 400 $
Salary Average Remaining : 17 333 $
Mikhail Berdin 62 000 $ (3)
Salary Remaining : 17 222 $
Salary Average : 62 000 $
Salary Average Remaining : 17 222 $
Yakov Trenin 60 000 $ (2)
Salary Remaining : 16 667 $
Salary Average : 60 000 $
Salary Average Remaining : 16 667 $
Matthew Spencer 59 400 $ (2)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Jack Dougherty 59 400 $ (1)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Vili Saarijarvi 59 400 $ (2)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Keegan Kolesar 59 400 $ (2)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Adam Musil 58 600 $ (2)
Salary Remaining : 16 278 $
Salary Average : 58 600 $
Salary Average Remaining : 16 278 $
Kurtis Gabriel 57 200 $ (1)
Salary Remaining : 15 889 $
Salary Average : 57 200 $
Salary Average Remaining : 15 889 $
Michael Bunting 57 200 $ (2)
Salary Remaining : 15 889 $
Salary Average : 57 200 $
Salary Average Remaining : 15 889 $
Anthony Richard 57 200 $ (1)
Salary Remaining : 15 889 $
Salary Average : 57 200 $
Salary Average Remaining : 15 889 $
Anthony Bitetto 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Trevor Murphy 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Hudson Elynuik 56 000 $ (3)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Tobias Lindberg 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Ludwig Bystrom 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Mario Kempe 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Connor Brickley 56 000 $ (3)
Salary Remaining : 15 556 $
Salary Average : 57 333 $
Salary Average Remaining : 15 926 $
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 $ - 5 609 - 84.99%
Level 2: 6600 - 85 $ - 5 493 - 83.22%
Level 3: 4400 - 50 $ - 3 668 - 83.36%
Level 4: 3300 - 30 $ - 2 704 - 81.93%
Luxury : 1100 - 330 $ - 713 - 64.83%
Total Capacity :22000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 936 - 96.81%
Farm Level 2: 1000 - 10 $ - 950 - 94.99%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left11
Average Attendance - %18 186 - 82.66%
Average Income per Game2 694 029 $
Year to Date Revenue75 432 812 $
Farm
Home Games Left11
Average Attendance - %2 886 - 96.20%
Average Income per Game67 585 $
Year to Date Revenue1 892 390 $

Expense

Pro Players Total Salaries77 024 552 $
Pro Players Total Average Salaries77 918 302 $
Farm Players Total Salaries1 556 130 $
Farm Players Total Average Salaries1 569 463 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses55 596 187 $
Farm Year To Date Expenses1 356 230 $
Pro Salary Cap Per Days493 544 $
Pro Salary Cap To Date51 123 040 $
Farm Salary Cap Per Days10 899 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 634 319 $
Farm Estimated Season Revenue743 439 $
Pro Remaining Season Days40
Pro Expenses Per Days536 976 $
Pro Estimated Expenses21 479 040 $
Farm Remaining Season Days40
Farm Expenses Per Days12 890 $
Farm Estimated Expenses515 600 $
Estimated Season Expenses21 994 640 $
Estimated Season Salary Cap70 864 800 $
Estimate Under Maximum Salary Cap of 92 000 000 $21 135 200 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 864 800 $
Current Bank Account213 934 781 $
Projected Bank Account222 317 899 $

Pro Players Salaries

Alex Ovechkin (1 Way Contract) 10 015 390 $ (2)
-Salary Remaining : 2 782 051 $
-Salary Average : 10 015 385 $
-Salary Average Remaining : 2 782 051 $
Aaron Ekblad (1 Way Contract) 7 500 000 $ (2)
-Salary Remaining : 2 083 333 $
-Salary Average : 7 500 000 $
-Salary Average Remaining : 2 083 333 $
Zach Bogosian (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 1 388 889 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 388 889 $
Tyler Bozak (1 Way Contract) 5 000 000 $ (3)
-Salary Remaining : 1 388 889 $
-Salary Average : 5 687 500 $
-Salary Average Remaining : 1 579 861 $
Valtteri Filppula (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 1 388 889 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 388 889 $
Andrew MacDonald (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 1 388 889 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 388 889 $
Devan Dubnyk (1 Way Contract) 4 550 000 $ (3)
-Salary Remaining : 1 263 889 $
-Salary Average : 4 550 000 $
-Salary Average Remaining : 1 263 889 $
David Savard (1 Way Contract) 4 250 000 $ (2)
-Salary Remaining : 1 180 556 $
-Salary Average : 4 250 000 $
-Salary Average Remaining : 1 180 556 $
Craig Anderson (1 Way Contract) 4 000 000 $ (1)
-1 Way Contract Salary Cap : 2 000 000 $
-1 Way Contract Salary Cap Remaining : 555 556 $
-Salary Remaining : 1 111 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 1 111 111 $
Trevor Daley (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 972 222 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 972 222 $
Andrew Cogliano (1 Way Contract) 3 200 000 $ (1)
-Salary Remaining : 888 889 $
-Salary Average : 3 200 000 $
-Salary Average Remaining : 888 889 $
Jean-Gabriel Pageau (1 Way Contract) 3 100 000 $ (1)
-Salary Remaining : 861 111 $
-Salary Average : 3 100 000 $
-Salary Average Remaining : 861 111 $
Pat Maroon 2 000 000 $ (1)
-Salary Remaining : 555 556 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 555 556 $
Darcy Kuemper (1 Way Contract) 1 850 000 $ (2)
-Salary Remaining : 513 889 $
-Salary Average : 1 850 000 $
-Salary Average Remaining : 513 889 $
Noel Acciari (1 Way Contract) 1 666 667 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 462 963 $
-Salary Average : 1 666 667 $
-Salary Average Remaining : 462 963 $
Brandon Davidson (1 Way Contract) 1 425 000 $ (1)
-Salary Remaining : 395 833 $
-Salary Average : 1 425 000 $
-Salary Average Remaining : 395 833 $
Travis Konecny 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Elias Pettersson 925 000 $ (3)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Matthew Tkachuk 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Miles Wood 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Maxime Comtois 925 000 $ (3)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Brendan Perlini 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Nic Petan (1 Way Contract) 775 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 215 278 $
-Salary Average : 775 000 $
-Salary Average Remaining : 215 278 $
Anton Forsberg (1 Way Contract) 750 000 $ (5)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 208 333 $
-Salary Average : 956 250 $
-Salary Average Remaining : 265 625 $
Greg McKegg (1 Way Contract) 750 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 208 333 $
-Salary Average : 750 000 $
-Salary Average Remaining : 208 333 $
Filip Hronek 742 500 $ (2)
-Salary Remaining : 206 250 $
-Salary Average : 742 500 $
-Salary Average Remaining : 206 250 $
Kevin Porter 700 000 $ (1)
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
Drew Stafford (1 Way Contract) 700 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
Total Pro Players28
Salary Commitment
Year 2019 : 77 024 552 $
Year 2020 : 39 699 552 $
Year 2021 : 18 504 167 $
Year 2022 : 1 162 500 $
Salary Average Commitment
Year 2019 : 77 918 302 $
Year 2020 : 40 593 302 $
Year 2021 : 16 235 417 $
Year 2022 : 956 250 $
Salary Cap with 1 Way Contract
Year 2019 : 71 070 384 $
Year 2020 : 36 445 384 $
Year 2021 : 12 087 500 $
Year 2022 : 0 $

Farm Players Salaries

Boris Katchouk 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Timothy Liljegren 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Jakob Forsbacka Karlsson 74 000 $ (2)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Tyler Wotherspoon 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Haydn Fleury 74 000 $ (1)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Libor Hajek 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Miro Heiskanen 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Dennis Cholowski 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Kole Lind 74 000 $ (3)
Salary Remaining : 20 556 $
Salary Average : 74 000 $
Salary Average Remaining : 20 556 $
Sonny Milano 69 930 $ (3)
Salary Remaining : 19 425 $
Salary Average : 69 930 $
Salary Average Remaining : 19 425 $
Tyler Benson 66 600 $ (3)
Salary Remaining : 18 500 $
Salary Average : 66 600 $
Salary Average Remaining : 18 500 $
Tyler Parsons 63 400 $ (2)
Salary Remaining : 17 611 $
Salary Average : 63 400 $
Salary Average Remaining : 17 611 $
Sam Lafferty 62 400 $ (3)
Salary Remaining : 17 333 $
Salary Average : 62 400 $
Salary Average Remaining : 17 333 $
Jon Gillies 60 000 $ (2)
Salary Remaining : 16 667 $
Salary Average : 60 000 $
Salary Average Remaining : 16 667 $
Michael Amadio 59 400 $ (2)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Nicolas Roy 58 400 $ (2)
Salary Remaining : 16 222 $
Salary Average : 58 400 $
Salary Average Remaining : 16 222 $
Zac Dalpe 58 000 $ (2)
Salary Remaining : 16 111 $
Salary Average : 58 000 $
Salary Average Remaining : 16 111 $
Stuart Percy 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Xavier Ouellet 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Adam Tambellini 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Matt Luff 56 000 $ (3)
Salary Remaining : 15 556 $
Salary Average : 57 333 $
Salary Average Remaining : 15 926 $
Danick Martel 56 000 $ (5)
Salary Remaining : 15 556 $
Salary Average : 68 000 $
Salary Average Remaining : 18 889 $
Logan Shaw 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Chris Summers 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Total Farm Players24
Salary Commitment
Year 2019 : 1 556 130 $
Year 2020 : 1 184 130 $
Year 2021 : 688 930 $
Year 2022 : 81 200 $
Salary Average Commitment
Year 2019 : 1 569 463 $
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 $ - 6 012 - 95.43%
Level 2: 6300 - 65 $ - 5 725 - 90.87%
Level 3: 4200 - 33 $ - 3 950 - 94.04%
Level 4: 3150 - 24 $ - 2 829 - 89.80%
Luxury : 1050 - 220 $ - 972 - 92.58%
Total Capacity :21000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 28 $ - 1 927 - 96.34%
Farm Level 2: 1000 - 9 $ - 956 - 95.63%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left10
Average Attendance - %19 488 - 92.80%
Average Income per Game2 064 275 $
Year to Date Revenue59 863 989 $
Farm
Home Games Left10
Average Attendance - %2 883 - 96.10%
Average Income per Game62 556 $
Year to Date Revenue1 814 125 $

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 Expenses67 452 728 $
Farm Year To Date Expenses936 416 $
Pro Salary Cap Per Days616 112 $
Pro Salary Cap To Date63 180 615 $
Farm Salary Cap Per Days6 921 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 642 755 $
Farm Estimated Season Revenue625 560 $
Pro Remaining Season Days40
Pro Expenses Per Days648 841 $
Pro Estimated Expenses25 953 640 $
Farm Remaining Season Days40
Farm Expenses Per Days9 004 $
Farm Estimated Expenses360 160 $
Estimated Season Expenses26 313 800 $
Estimated Season Salary Cap88 408 428 $
Estimate Under Maximum Salary Cap of 92 000 000 $3 591 572 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 18 408 428 $
Current Bank Account179 855 087 $
Projected Bank Account174 809 602 $

Pro Players Salaries

Tuukka Rask (1 Way Contract) 10 000 000 $ (5)
-Salary Remaining : 2 777 778 $
-Salary Average : 10 340 000 $
-Salary Average Remaining : 2 872 222 $
Patrice Bergeron (1 Way Contract) 7 218 750 $ (2)
-Salary Remaining : 2 005 208 $
-Salary Average : 7 218 750 $
-Salary Average Remaining : 2 005 208 $
Alex Pietrangelo (1 Way Contract) 6 825 000 $ (5)
-Salary Remaining : 1 895 833 $
-Salary Average : 8 125 000 $
-Salary Average Remaining : 2 256 944 $
Erik Karlsson (1 Way Contract) 6 500 000 $ (4)
-Salary Remaining : 1 805 556 $
-Salary Average : 7 930 000 $
-Salary Average Remaining : 2 202 778 $
Mikael Granlund (1 Way Contract) 5 750 000 $ (5)
-Salary Remaining : 1 597 222 $
-Salary Average : 7 015 000 $
-Salary Average Remaining : 1 948 611 $
Oliver Ekman-Larsson (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 1 527 778 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 1 527 778 $
John Tavares (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 1 527 778 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 1 527 778 $
Jeff Carter (1 Way Contract) 5 272 727 $ (1)
-Salary Remaining : 1 464 646 $
-Salary Average : 5 272 727 $
-Salary Average Remaining : 1 464 646 $
James Neal (1 Way Contract) 5 000 000 $ (1)
-1 Way Contract Salary Cap : 3 000 000 $
-1 Way Contract Salary Cap Remaining : 833 333 $
-Salary Remaining : 1 388 889 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 1 388 889 $
Kyle Palmieri (1 Way Contract) 4 650 000 $ (1)
-Salary Remaining : 1 291 667 $
-Salary Average : 1 466 666 $
-Salary Average Remaining : 407 407 $
Tyler Toffoli (1 Way Contract) 4 600 000 $ (5)
-Salary Remaining : 1 277 778 $
-Salary Average : 5 612 000 $
-Salary Average Remaining : 1 558 889 $
Max Pacioretty (1 Way Contract) 4 500 000 $ (4)
-Salary Remaining : 1 250 000 $
-Salary Average : 5 490 000 $
-Salary Average Remaining : 1 525 000 $
Martin Jones (1 Way Contract) 3 000 000 $ (1)
-1 Way Contract Salary Cap : 1 000 000 $
-1 Way Contract Salary Cap Remaining : 277 778 $
-Salary Remaining : 833 333 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 833 333 $
Derek Forbort (1 Way Contract) 2 525 000 $ (3)
-Salary Remaining : 701 389 $
-Salary Average : 2 525 000 $
-Salary Average Remaining : 701 389 $
Brock Nelson (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 694 444 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 694 444 $
Michal Neuvirth (1 Way Contract) 2 500 000 $ (1)
-1 Way Contract Salary Cap : 500 000 $
-1 Way Contract Salary Cap Remaining : 138 889 $
-Salary Remaining : 694 444 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 694 444 $
Michael Grabner (1 Way Contract) 1 650 000 $ (1)
-Salary Remaining : 458 333 $
-Salary Average : 1 650 000 $
-Salary Average Remaining : 458 333 $
Paul Byron (1 Way Contract) 1 166 667 $ (5)
-Salary Remaining : 324 074 $
-Salary Average : 1 487 500 $
-Salary Average Remaining : 413 194 $
Jonathon Merrill (1 Way Contract) 1 137 500 $ (1)
-Salary Remaining : 315 972 $
-Salary Average : 1 137 500 $
-Salary Average Remaining : 315 972 $
Joel Edmundson (1 Way Contract) 1 050 000 $ (1)
-Salary Remaining : 291 667 $
-Salary Average : 1 050 000 $
-Salary Average Remaining : 291 667 $
Tomas Nosek (1 Way Contract) 962 500 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 267 361 $
-Salary Average : 962 500 $
-Salary Average Remaining : 267 361 $
Devin Shore 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Josh Leivo (1 Way Contract) 925 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Ivan Provorov 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Colin White 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Nick Schmaltz 925 000 $ (1)
-Salary Remaining : 256 944 $
-Salary Average : 925 000 $
-Salary Average Remaining : 256 944 $
Jack Campbell 700 000 $ (2)
-Salary Remaining : 194 444 $
-Salary Average : 700 000 $
-Salary Average Remaining : 194 444 $
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 : 88 720 144 $
Year 2020 : 61 943 248 $
Year 2021 : 48 524 500 $
Year 2022 : 45 999 500 $

Farm Players Salaries

Christian Dvorak 71 400 $ (1)
Salary Remaining : 19 833 $
Salary Average : 71 400 $
Salary Average Remaining : 19 833 $
Jens Looke 65 400 $ (2)
Salary Remaining : 18 167 $
Salary Average : 65 400 $
Salary Average Remaining : 18 167 $
Chase De Leo 61 200 $ (1)
Salary Remaining : 17 000 $
Salary Average : 61 200 $
Salary Average Remaining : 17 000 $
Justin Kirkland 59 400 $ (1)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Graham Knott 59 400 $ (2)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Teddy Blueger 59 400 $ (1)
Salary Remaining : 16 500 $
Salary Average : 59 400 $
Salary Average Remaining : 16 500 $
Dmytro Timashov 58 400 $ (1)
Salary Remaining : 16 222 $
Salary Average : 58 400 $
Salary Average Remaining : 16 222 $
Matt Puempel 58 000 $ (2)
Salary Remaining : 16 111 $
Salary Average : 58 000 $
Salary Average Remaining : 16 111 $
Brendan Gaunce 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Adam Clendening 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Nikita Korostelev 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Justin Bailey 56 000 $ (1)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Nikita Popugaev 56 000 $ (3)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Maxim Letunov 56 000 $ (3)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Oscar Dansk 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
JC Lipon 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
Justin Auger 56 000 $ (2)
Salary Remaining : 15 556 $
Salary Average : 56 000 $
Salary Average Remaining : 15 556 $
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 163 138 470 $ 91 134 954 $ 865 046 $ 21 134 954 $ 242347
Asskickers 189 912 056 $ 91 808 948 $ 191 052 $ 21 808 948 $ 261844
Bulldogs 210 350 695 $ 80 371 093 $ 11 628 907 $ 10 371 093 $ 272451
Chiefs 267 715 426 $ 74 949 015 $ 17 050 985 $ 4 949 015 $ 284270
Fighting Irish 191 957 230 $ 85 617 750 $ 6 382 250 $ 15 617 750 $ 342054
Oilers 207 986 113 $ 88 225 138 $ 3 774 862 $ 18 225 138 $ 282654
Patriotes 287 177 955 $ 81 338 662 $ 10 661 338 $ 11 338 662 $ 241135
Sea Dogs 188 566 504 $ 89 167 667 $ 2 832 333 $ 19 167 667 $ 331346
Americans 202 585 937 $ 86 506 764 $ 5 493 236 $ 16 506 764 $ 241943
Hérissons 202 525 744 $ 75 190 151 $ 16 809 849 $ 5 190 151 $ 284169
IceCats 157 678 776 $ 83 448 947 $ 8 551 053 $ 13 448 947 $ 242246
Monsters 207 494 476 $ 74 746 471 $ 17 253 529 $ 4 746 471 $ 263056
Nordiques 196 176 656 $ 91 190 623 $ 809 377 $ 21 190 623 $ 271441
Riversharks 218 297 484 $ 78 578 902 $ 13 421 098 $ 8 578 902 $ 251439
Spruce Kings 197 654 309 $ 83 734 742 $ 8 265 258 $ 13 734 742 $ 242044
Volcano 187 837 785 $ 86 213 140 $ 5 786 860 $ 16 213 140 $ 281442
Barracudas 220 165 147 $ 70 681 000 $ 21 319 000 $ 681 000 $ 251843
Express 212 285 811 $ 70 294 791 $ 21 705 209 $ 294 791 $ 261642
Gladiators 192 136 161 $ 73 017 728 $ 18 982 272 $ 3 017 728 $ 253863
Gothiques 181 711 475 $ 88 531 096 $ 3 468 904 $ 18 531 096 $ 321850
Mavericks 204 521 630 $ 73 772 904 $ 18 227 096 $ 3 772 904 $ 312051
Mustangs 198 556 257 $ 85 155 720 $ 6 844 280 $ 15 155 720 $ 263157
Royal Flush 213 934 781 $ 70 864 800 $ 21 135 200 $ 864 800 $ 282452
Sound Tigers 179 855 087 $ 88 408 428 $ 3 591 572 $ 18 408 428 $ 271744