69ers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmoothie King Center
Level 1: 6300 - 75 $ - 6 222 - 98.76%
Level 2: 6300 - 40 $ - 6 095 - 96.75%
Level 3: 4200 - 25 $ - 4 110 - 97.85%
Level 4: 3150 - 15 $ - 3 048 - 96.75%
Luxury : 1050 - 150 $ - 1 022 - 97.35%
Total Capacity :21000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 15 $ - 1 983 - 99.16%
Farm Level 2: 1000 - 5 $ - 994 - 99.38%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left23
Average Attendance - %20 497 - 97.60%
Average Income per Game1 508 238 $
Year to Date Revenue24 131 810 $
Farm
Home Games Left23
Average Attendance - %2 977 - 99.23%
Average Income per Game34 718 $
Year to Date Revenue555 480 $

Expense

Pro Players Total Salaries88 164 999 $
Pro Players Total Average Salaries95 007 082 $
Farm Players Total Salaries1 558 000 $
Farm Players Total Average Salaries1 558 000 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 151 622 $
Farm Year To Date Expenses768 835 $
Pro Salary Cap Per Days641 889 $
Pro Salary Cap To Date37 188 130 $
Farm Salary Cap Per Days10 819 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue34 689 477 $
Farm Estimated Season Revenue798 502 $
Pro Remaining Season Days85
Pro Expenses Per Days614 340 $
Pro Estimated Expenses52 218 900 $
Farm Remaining Season Days85
Farm Expenses Per Days12 903 $
Farm Estimated Expenses1 096 755 $
Estimated Season Expenses53 315 655 $
Estimated Season Salary Cap91 748 695 $
Estimate Under Maximum Salary Cap of 92 000 000 $251 305 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 21 748 695 $
Current Bank Account171 280 324 $
Projected Bank Account153 452 648 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (6)
-Salary Remaining : 7 378 472 $
-Salary Average : 15 250 000 $
-Salary Average Remaining : 9 001 736 $
Evgeny Kuznetsov (1 Way Contract) 7 800 000 $ (1)
-Salary Remaining : 4 604 167 $
-Salary Average : 7 800 000 $
-Salary Average Remaining : 4 604 167 $
Patrick Marleau (1 Way Contract) 5 750 000 $ (1)
-Salary Remaining : 3 394 097 $
-Salary Average : 5 750 000 $
-Salary Average Remaining : 3 394 097 $
Bo Horvat (1 Way Contract) 5 500 000 $ (5)
-Salary Remaining : 3 246 528 $
-Salary Average : 6 370 833 $
-Salary Average Remaining : 3 760 561 $
Seth Jones (1 Way Contract) 5 400 000 $ (1)
-Salary Remaining : 3 187 500 $
-Salary Average : 5 400 000 $
-Salary Average Remaining : 3 187 500 $
Frederik Andersen (1 Way Contract) 5 250 000 $ (3)
-Salary Remaining : 3 098 958 $
-Salary Average : 5 250 000 $
-Salary Average Remaining : 3 098 958 $
Shea Theodore 5 200 000 $ (6)
-Salary Remaining : 3 069 444 $
-Salary Average : 6 456 667 $
-Salary Average Remaining : 3 811 227 $
Dmitry Orlov (1 Way Contract) 5 100 000 $ (2)
-Salary Remaining : 3 010 417 $
-Salary Average : 5 100 000 $
-Salary Average Remaining : 3 010 417 $
Morgan Rielly (1 Way Contract) 5 000 000 $ (4)
-Salary Remaining : 2 951 389 $
-Salary Average : 5 750 000 $
-Salary Average Remaining : 3 394 097 $
Derick Brassard (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 2 951 389 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 2 951 389 $
Marcus Johansson (1 Way Contract) 4 583 333 $ (4)
-Salary Remaining : 2 705 440 $
-Salary Average : 5 591 666 $
-Salary Average Remaining : 3 300 636 $
Adam Larsson (1 Way Contract) 4 166 666 $ (3)
-Salary Remaining : 2 459 490 $
-Salary Average : 4 166 666 $
-Salary Average Remaining : 2 459 490 $
Max Domi 3 465 000 $ (3)
-Salary Remaining : 2 045 313 $
-Salary Average : 3 465 000 $
-Salary Average Remaining : 2 045 313 $
Sven Baertschi (1 Way Contract) 1 850 000 $ (1)
-Salary Remaining : 1 092 014 $
-Salary Average : 1 850 000 $
-Salary Average Remaining : 1 092 014 $
Stefan Noesen (1 Way Contract) 1 725 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 1 018 229 $
-Salary Average : 1 725 000 $
-Salary Average Remaining : 1 018 229 $
Oscar Lindberg (1 Way Contract) 1 700 000 $ (1)
-Salary Remaining : 1 003 472 $
-Salary Average : 1 700 000 $
-Salary Average Remaining : 1 003 472 $
Adam Pelech (1 Way Contract) 1 600 000 $ (1)
-Salary Remaining : 944 444 $
-Salary Average : 1 600 000 $
-Salary Average Remaining : 944 444 $
Ben Hutton (1 Way Contract) 1 500 000 $ (4)
-Salary Remaining : 885 417 $
-Salary Average : 1 706 250 $
-Salary Average Remaining : 1 007 161 $
Alexander Nylander 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Patrik Laine 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Jesperi Kotkaniemi 925 000 $ (3)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Valeri Nichushkin (1 Way Contract) 850 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 501 736 $
-Salary Average : 850 000 $
-Salary Average Remaining : 501 736 $
Carter Hart 750 000 $ (3)
-Salary Remaining : 442 708 $
-Salary Average : 750 000 $
-Salary Average Remaining : 442 708 $
Pontus Aberg 700 000 $ (1)
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
Total Pro Players24
Salary Commitment
Year 2019 : 88 164 999 $
Year 2020 : 54 789 999 $
Year 2021 : 53 460 832 $
Year 2022 : 49 319 166 $
Salary Average Commitment
Year 2019 : 95 007 082 $
Year 2020 : 61 632 082 $
Year 2021 : 55 682 082 $
Year 2022 : 41 125 416 $
Salary Cap with 1 Way Contract
Year 2019 : 92 432 080 $
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 : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Jack Roslovic 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Logan Stanley 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Michael Dal Colle 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Lias Andersson 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Henrik Borgstrom 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Jordan Greenway 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Gabriel Carlsson 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Joshua Ho-Sang 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Nicolas Meloche 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Trent Frederic 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Jake Oettinger 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Brendan Lemieux 71 400 $ (1)
Salary Remaining : 42 146 $
Salary Average : 71 400 $
Salary Average Remaining : 42 146 $
Griffin Reinhart 64 000 $ (1)
Salary Remaining : 37 778 $
Salary Average : 64 000 $
Salary Average Remaining : 37 778 $
Evan Fitzpatrick 63 400 $ (3)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Jeremy Lauzon 62 000 $ (2)
Salary Remaining : 36 597 $
Salary Average : 62 000 $
Salary Average Remaining : 36 597 $
Sebastian Repo 61 200 $ (3)
Salary Remaining : 36 125 $
Salary Average : 61 200 $
Salary Average Remaining : 36 125 $
A.J. Greer 60 000 $ (1)
Salary Remaining : 35 417 $
Salary Average : 60 000 $
Salary Average Remaining : 35 417 $
Guillaume Brisebois 59 400 $ (2)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Nathan Bastian 59 400 $ (2)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Daniel Audette 57 200 $ (1)
Salary Remaining : 33 764 $
Salary Average : 57 200 $
Salary Average Remaining : 33 764 $
Rocco Grimaldi 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Christopher Gibson 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Total Farm Players23
Salary Commitment
Year 2019 : 1 558 000 $
Year 2020 : 971 400 $
Year 2021 : 420 600 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 558 000 $
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 $ - 4 110 - 76.10%
Level 2: 5400 - 100 $ - 3 963 - 73.38%
Level 3: 3600 - 55 $ - 2 918 - 81.06%
Level 4: 2700 - 30 $ - 2 671 - 98.94%
Luxury : 900 - 340 $ - 687 - 76.38%
Total Capacity :18000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 894 - 94.71%
Farm Level 2: 1000 - 10 $ - 927 - 92.69%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left23
Average Attendance - %14 349 - 79.72%
Average Income per Game2 338 220 $
Year to Date Revenue37 411 524 $
Farm
Home Games Left23
Average Attendance - %2 821 - 94.04%
Average Income per Game66 095 $
Year to Date Revenue1 057 520 $

Expense

Pro Players Total Salaries88 293 616 $
Pro Players Total Average Salaries94 458 408 $
Farm Players Total Salaries1 140 800 $
Farm Players Total Average Salaries1 140 800 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses38 133 510 $
Farm Year To Date Expenses686 223 $
Pro Salary Cap Per Days612 038 $
Pro Salary Cap To Date37 201 902 $
Farm Salary Cap Per Days7 922 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 779 066 $
Farm Estimated Season Revenue1 520 185 $
Pro Remaining Season Days85
Pro Expenses Per Days615 233 $
Pro Estimated Expenses52 294 805 $
Farm Remaining Season Days85
Farm Expenses Per Days10 006 $
Farm Estimated Expenses850 510 $
Estimated Season Expenses53 145 315 $
Estimated Season Salary Cap89 225 132 $
Estimate Under Maximum Salary Cap of 92 000 000 $2 774 868 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 19 225 132 $
Current Bank Account191 062 711 $
Projected Bank Account193 216 647 $

Pro Players Salaries

Henrik Lundqvist (1 Way Contract) 7 300 000 $ (3)
-Salary Remaining : 4 309 028 $
-Salary Average : 7 300 000 $
-Salary Average Remaining : 4 309 028 $
William Nylander 6 962 366 $ (3)
-Salary Remaining : 4 109 730 $
-Salary Average : 6 962 366 $
-Salary Average Remaining : 4 109 730 $
Nathan MacKinnon (1 Way Contract) 6 300 000 $ (2)
-Salary Remaining : 3 718 750 $
-Salary Average : 6 300 000 $
-Salary Average Remaining : 3 718 750 $
Taylor Hall (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 3 541 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 3 541 667 $
Aleksander Barkov (Out of Payroll) 5 900 000 $ (2)
-Salary Remaining : 3 482 639 $
-Salary Average : 5 900 000 $
-Salary Average Remaining : 3 482 639 $
Jonathan Huberdeau (1 Way Contract) 5 900 000 $ (6)
-Salary Remaining : 3 482 639 $
-Salary Average : 7 522 500 $
-Salary Average Remaining : 4 440 365 $
Colton Parayko (1 Way Contract) 5 500 000 $ (6)
-Salary Remaining : 3 246 528 $
-Salary Average : 7 012 500 $
-Salary Average Remaining : 4 139 323 $
Rasmus Ristolainen (1 Way Contract) 5 400 000 $ (1)
-Salary Remaining : 3 187 500 $
-Salary Average : 5 400 000 $
-Salary Average Remaining : 3 187 500 $
Jaccob Slavin (1 Way Contract) 5 300 000 $ (1)
-Salary Remaining : 3 128 472 $
-Salary Average : 5 300 000 $
-Salary Average Remaining : 3 128 472 $
Keith Yandle (1 Way Contract) 5 300 000 $ (4)
-Salary Remaining : 3 128 472 $
-Salary Average : 5 562 500 $
-Salary Average Remaining : 3 283 420 $
Chris Kreider (1 Way Contract) 4 856 250 $ (3)
-Salary Remaining : 2 866 536 $
-Salary Average : 4 856 250 $
-Salary Average Remaining : 2 866 536 $
Ryan McDonagh (1 Way Contract) 4 700 000 $ (5)
-Salary Remaining : 2 774 306 $
-Salary Average : 6 737 500 $
-Salary Average Remaining : 3 976 997 $
Mats Zuccarello (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 2 656 250 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 2 656 250 $
Erik Gudbranson (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 2 361 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 2 361 111 $
Ryan Murray (1 Way Contract) 2 825 000 $ (5)
-1 Way Contract Salary Cap : 1 554 792 $
-1 Way Contract Salary Cap Remaining : 917 759 $
-Salary Remaining : 1 667 535 $
-Salary Average : 3 554 792 $
-Salary Average Remaining : 2 098 315 $
Elias Lindholm (1 Way Contract) 2 700 000 $ (1)
-Salary Remaining : 1 593 750 $
-Salary Average : 2 700 000 $
-Salary Average Remaining : 1 593 750 $
Andrej Sekera (1 Way Contract) 1 500 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 885 417 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 885 417 $
Linus Ullmark (1 Way Contract) 1 325 000 $ (3)
-Salary Remaining : 782 118 $
-Salary Average : 1 325 000 $
-Salary Average Remaining : 782 118 $
John Gilmour (1 Way Contract) 1 100 000 $ (4)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 649 306 $
-Salary Average : 1 100 000 $
-Salary Average Remaining : 649 306 $
Slater Koekkoek (1 Way Contract) 925 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Kyle Connor 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Pavel Buchnevich 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Nico Hischier 925 000 $ (2)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Darnell Nurse 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Charles Hudon (1 Way Contract) 800 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 472 222 $
-Salary Average : 800 000 $
-Salary Average Remaining : 472 222 $
Oskar Sundqvist 700 000 $ (2)
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
Jason Spezza (1 Way Contract) 700 000 $ (2)
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
Total Pro Players27
Salary Commitment
Year 2019 : 94 193 616 $
Year 2020 : 67 518 616 $
Year 2021 : 52 839 866 $
Year 2022 : 38 273 750 $
Salary Average Commitment
Year 2019 : 100 358 408 $
Year 2020 : 73 683 408 $
Year 2021 : 53 658 408 $
Year 2022 : 31 489 792 $
Salary Cap with 1 Way Contract
Year 2019 : 94 033 408 $
Year 2020 : 67 358 408 $
Year 2021 : 48 833 408 $
Year 2022 : 28 389 792 $

Farm Players Salaries

Jonathan Dahlen 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Christian Wolanin 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Martin Kaut 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Ville Meskanen 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Lukas Jasek 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Louie Belpedio 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Oskar Lindblom 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Isac Lundestrom 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Niko Mikkola 67 400 $ (3)
Salary Remaining : 39 785 $
Salary Average : 67 400 $
Salary Average Remaining : 39 785 $
Jake Dotchin 65 000 $ (2)
Salary Remaining : 38 368 $
Salary Average : 65 000 $
Salary Average Remaining : 38 368 $
Igor Shvyrev 63 400 $ (3)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Filip Gustavsson 63 400 $ (2)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Ty Ronning 61 600 $ (3)
Salary Remaining : 36 361 $
Salary Average : 61 600 $
Salary Average Remaining : 36 361 $
Ty Lewis 60 000 $ (3)
Salary Remaining : 35 417 $
Salary Average : 60 000 $
Salary Average Remaining : 35 417 $
Anthony Peluso 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Dylan McIlrath 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Mark McNeill 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Total Farm Players17
Salary Commitment
Year 2019 : 1 140 800 $
Year 2020 : 1 084 800 $
Year 2021 : 622 400 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 140 800 $
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 $ - 5 446 - 82.52%
Level 2: 6600 - 85 $ - 5 474 - 82.94%
Level 3: 4400 - 50 $ - 3 743 - 85.06%
Level 4: 3300 - 30 $ - 2 776 - 84.12%
Luxury : 1100 - 310 $ - 899 - 81.70%
Total Capacity :22000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 70 $ - 1 000 - 50.00%
Farm Level 2: 1000 - 20 $ - 508 - 50.79%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left23
Average Attendance - %18 338 - 83.35%
Average Income per Game2 728 581 $
Year to Date Revenue43 657 300 $
Farm
Home Games Left24
Average Attendance - %1 508 - 50.26%
Average Income per Game80 157 $
Year to Date Revenue1 202 360 $

Expense

Pro Players Total Salaries80 922 565 $
Pro Players Total Average Salaries84 805 484 $
Farm Players Total Salaries1 647 200 $
Farm Players Total Average Salaries1 648 533 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 333 333 $
Pro Year To Date Expenses33 237 046 $
Farm Year To Date Expenses797 284 $
Pro Salary Cap Per Days543 376 $
Pro Salary Cap To Date32 059 184 $
Farm Salary Cap Per Days11 448 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue62 757 369 $
Farm Estimated Season Revenue1 923 776 $
Pro Remaining Season Days85
Pro Expenses Per Days564 046 $
Pro Estimated Expenses47 943 910 $
Farm Remaining Season Days85
Farm Expenses Per Days13 522 $
Farm Estimated Expenses1 149 370 $
Estimated Season Expenses49 093 280 $
Estimated Season Salary Cap79 579 477 $
Estimate Under Maximum Salary Cap of 92 000 000 $12 420 523 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 9 579 477 $
Current Bank Account202 793 904 $
Projected Bank Account218 381 769 $

Pro Players Salaries

Brandon Dubinsky (1 Way Contract) 7 200 000 $ (1)
-Salary Remaining : 4 250 000 $
-Salary Average : 7 200 000 $
-Salary Average Remaining : 4 250 000 $
Travis Zajac (1 Way Contract) 5 750 000 $ (1)
-Salary Remaining : 3 394 097 $
-Salary Average : 5 750 000 $
-Salary Average Remaining : 3 394 097 $
Andy Greene (1 Way Contract) 5 250 000 $ (2)
-Salary Remaining : 3 098 958 $
-Salary Average : 5 250 000 $
-Salary Average Remaining : 3 098 958 $
Derek Ryan (1 Way Contract) 5 200 000 $ (3)
-Salary Remaining : 3 069 444 $
-Salary Average : 5 200 000 $
-Salary Average Remaining : 3 069 444 $
Mike Hoffman (1 Way Contract) 5 175 500 $ (4)
-Salary Remaining : 3 054 983 $
-Salary Average : 6 321 550 $
-Salary Average Remaining : 3 731 470 $
Ben Bishop (1 Way Contract) 5 162 499 $ (6)
-Salary Remaining : 3 047 308 $
-Salary Average : 6 186 805 $
-Salary Average Remaining : 3 651 934 $
Sean Couturier (1 Way Contract) 4 766 666 $ (1)
-Salary Remaining : 2 813 657 $
-Salary Average : 4 766 666 $
-Salary Average Remaining : 2 813 657 $
Gustav Nyquist (1 Way Contract) 4 750 000 $ (4)
-Salary Remaining : 2 803 819 $
-Salary Average : 5 795 000 $
-Salary Average Remaining : 3 420 660 $
T.J. Brodie (1 Way Contract) 4 650 400 $ (2)
-Salary Remaining : 2 745 028 $
-Salary Average : 4 650 400 $
-Salary Average Remaining : 2 745 028 $
Jason Demers (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 2 656 250 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 2 656 250 $
Boone Jenner (1 Way Contract) 3 750 000 $ (1)
-Salary Remaining : 2 213 542 $
-Salary Average : 3 750 000 $
-Salary Average Remaining : 2 213 542 $
Nick Holden (1 Way Contract) 3 600 000 $ (4)
-Salary Remaining : 2 125 000 $
-Salary Average : 3 600 000 $
-Salary Average Remaining : 2 125 000 $
Bryan Rust (1 Way Contract) 3 500 000 $ (3)
-Salary Remaining : 2 065 972 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 2 065 972 $
Jan Rutta (1 Way Contract) 3 500 000 $ (4)
-1 Way Contract Salary Cap : 1 526 000 $
-1 Way Contract Salary Cap Remaining : 900 764 $
-Salary Remaining : 2 065 972 $
-Salary Average : 3 526 000 $
-Salary Average Remaining : 2 081 319 $
Conor Sheary (1 Way Contract) 3 000 000 $ (3)
-Salary Remaining : 1 770 833 $
-Salary Average : 3 412 500 $
-Salary Average Remaining : 2 014 323 $
Ben Lovejoy (1 Way Contract) 2 600 000 $ (2)
-Salary Remaining : 1 534 722 $
-Salary Average : 2 600 000 $
-Salary Average Remaining : 1 534 722 $
Mike Reilly (1 Way Contract) 1 500 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 885 417 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 885 417 $
Dylan Larkin 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Nikolay Goldobin 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Andreas Johnsson 842 500 $ (1)
-Salary Remaining : 497 309 $
-Salary Average : 842 500 $
-Salary Average Remaining : 497 309 $
Dean Kukan (1 Way Contract) 825 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 486 979 $
-Salary Average : 825 000 $
-Salary Average Remaining : 486 979 $
Duncan Siemens (1 Way Contract) 750 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 442 708 $
-Salary Average : 834 375 $
-Salary Average Remaining : 492 513 $
Casey DeSmith 700 000 $ (3)
-Salary Remaining : 413 194 $
-Salary Average : 780 313 $
-Salary Average Remaining : 460 601 $
Kevin Gravel (1 Way Contract) 700 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
Jordan Oesterle 700 000 $ (3)
-Salary Remaining : 413 194 $
-Salary Average : 764 375 $
-Salary Average Remaining : 451 194 $
Boo Nieves (1 Way Contract) 700 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
Total Pro Players26
Salary Commitment
Year 2019 : 80 922 565 $
Year 2020 : 50 063 399 $
Year 2021 : 44 221 874 $
Year 2022 : 28 959 791 $
Salary Average Commitment
Year 2019 : 84 805 484 $
Year 2020 : 53 946 318 $
Year 2021 : 39 920 918 $
Year 2022 : 25 429 355 $
Salary Cap with 1 Way Contract
Year 2019 : 78 246 112 $
Year 2020 : 49 586 944 $
Year 2021 : 37 086 544 $
Year 2022 : 23 429 356 $

Farm Players Salaries

Jason Dickinson 120 000 $ (2)
Salary Remaining : 70 833 $
Salary Average : 120 000 $
Salary Average Remaining : 70 833 $
Spencer Foo 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Zach Whitecloud 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Jayce Hawryluk 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Sam Steel 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Zach Senyshyn 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Troy Terry 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Joseph Gambardella 72 000 $ (3)
Salary Remaining : 42 500 $
Salary Average : 72 000 $
Salary Average Remaining : 42 500 $
Brandon Halverson 66 600 $ (1)
Salary Remaining : 39 313 $
Salary Average : 66 600 $
Salary Average Remaining : 39 313 $
Cliff Pu 63 400 $ (3)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Adam Brooks 63 400 $ (2)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Morgan Geekie 62 400 $ (3)
Salary Remaining : 36 833 $
Salary Average : 62 400 $
Salary Average Remaining : 36 833 $
Vince Dunn 62 000 $ (1)
Salary Remaining : 36 597 $
Salary Average : 62 000 $
Salary Average Remaining : 36 597 $
Jacob MacDonald 62 000 $ (1)
Salary Remaining : 36 597 $
Salary Average : 62 000 $
Salary Average Remaining : 36 597 $
Samuel Montembeault 61 400 $ (2)
Salary Remaining : 36 243 $
Salary Average : 61 400 $
Salary Average Remaining : 36 243 $
Givani Smith 59 400 $ (3)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Axel Holmstrom 59 400 $ (1)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Calvin Thurkauf 58 000 $ (2)
Salary Remaining : 34 236 $
Salary Average : 58 000 $
Salary Average Remaining : 34 236 $
Thomas Schemitsch 57 200 $ (3)
Salary Remaining : 33 764 $
Salary Average : 57 200 $
Salary Average Remaining : 33 764 $
Julian Melchiori 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Ryan Graves 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Zane McIntyre 56 000 $ (3)
Salary Remaining : 33 056 $
Salary Average : 57 333 $
Salary Average Remaining : 33 843 $
Michael Mersch 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Tanner MacMaster 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Joakim Ryan 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Total Farm Players25
Salary Commitment
Year 2019 : 1 647 200 $
Year 2020 : 1 211 200 $
Year 2021 : 596 400 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 648 533 $
Year 2020 : 1 212 533 $
Year 2021 : 593 733 $
Year 2022 : 0 $

Chiefs



Arena Capacity - Ticket Price
Attendance - %

Arena NameSTAPLES Center
Level 1: 6600 - 175 $ - 4 006 - 60.69%
Level 2: 6600 - 95 $ - 4 279 - 64.84%
Level 3: 4400 - 60 $ - 2 563 - 58.26%
Level 4: 3300 - 35 $ - 1 961 - 59.41%
Luxury : 1100 - 340 $ - 693 - 63.01%
Total Capacity :22000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 927 - 96.33%
Farm Level 2: 1000 - 10 $ - 967 - 96.72%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left23
Average Attendance - %13 502 - 61.37%
Average Income per Game2 332 781 $
Year to Date Revenue37 324 500 $
Farm
Home Games Left24
Average Attendance - %2 894 - 96.46%
Average Income per Game67 472 $
Year to Date Revenue1 012 080 $

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 Expenses33 958 453 $
Farm Year To Date Expenses1 264 489 $
Pro Salary Cap Per Days519 868 $
Pro Salary Cap To Date30 672 212 $
Farm Salary Cap Per Days19 430 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 653 969 $
Farm Estimated Season Revenue1 619 328 $
Pro Remaining Season Days85
Pro Expenses Per Days575 567 $
Pro Estimated Expenses48 923 195 $
Farm Remaining Season Days85
Farm Expenses Per Days21 439 $
Farm Estimated Expenses1 822 315 $
Estimated Season Expenses50 745 510 $
Estimated Season Salary Cap74 860 992 $
Estimate Under Maximum Salary Cap of 92 000 000 $17 139 008 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 4 860 992 $
Current Bank Account265 029 947 $
Projected Bank Account269 557 734 $

Pro Players Salaries

Alexander Radulov (1 Way Contract) 6 250 000 $ (1)
-Salary Remaining : 3 689 236 $
-Salary Average : 6 250 000 $
-Salary Average Remaining : 3 689 236 $
Mark Scheifele (1 Way Contract) 6 125 000 $ (1)
-Salary Remaining : 3 615 451 $
-Salary Average : 6 125 000 $
-Salary Average Remaining : 3 615 451 $
Mathew Dumba (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 3 541 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 3 541 667 $
Filip Forsberg (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 3 541 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 3 541 667 $
Jon Marchessault (1 Way Contract) 5 250 000 $ (5)
-Salary Remaining : 3 098 958 $
-Salary Average : 5 750 000 $
-Salary Average Remaining : 3 394 097 $
Brent Seabrook (1 Way Contract) 5 250 000 $ (3)
-Salary Remaining : 3 098 958 $
-Salary Average : 5 250 000 $
-Salary Average Remaining : 3 098 958 $
Vincent Trocheck (1 Way Contract) 4 750 000 $ (2)
-Salary Remaining : 2 803 819 $
-Salary Average : 4 750 000 $
-Salary Average Remaining : 2 803 819 $
Jimmy Howard (1 Way Contract) 4 600 000 $ (2)
-Salary Remaining : 2 715 278 $
-Salary Average : 4 600 000 $
-Salary Average Remaining : 2 715 278 $
John Carlson (1 Way Contract) 3 966 667 $ (1)
-Salary Remaining : 2 341 435 $
-Salary Average : 3 966 667 $
-Salary Average Remaining : 2 341 435 $
Jonathan Quick (1 Way Contract) 3 900 000 $ (3)
-1 Way Contract Salary Cap : 1 900 000 $
-1 Way Contract Salary Cap Remaining : 1 121 528 $
-Salary Remaining : 2 302 083 $
-Salary Average : 3 900 000 $
-Salary Average Remaining : 2 302 083 $
Corey Crawford (1 Way Contract) 3 600 000 $ (2)
-Salary Remaining : 2 125 000 $
-Salary Average : 3 600 000 $
-Salary Average Remaining : 2 125 000 $
Jake Gardiner (1 Way Contract) 3 500 000 $ (5)
-Salary Remaining : 2 065 972 $
-Salary Average : 4 408 500 $
-Salary Average Remaining : 2 602 240 $
Charlie Coyle (1 Way Contract) 3 200 000 $ (6)
-Salary Remaining : 1 888 889 $
-Salary Average : 4 080 000 $
-Salary Average Remaining : 2 408 333 $
Carter Hutton (1 Way Contract) 2 600 000 $ (3)
-1 Way Contract Salary Cap : 600 000 $
-1 Way Contract Salary Cap Remaining : 354 167 $
-Salary Remaining : 1 534 722 $
-Salary Average : 2 600 000 $
-Salary Average Remaining : 1 534 722 $
Thomas Hickey (1 Way Contract) 2 500 000 $ (4)
-Salary Remaining : 1 475 694 $
-Salary Average : 2 925 000 $
-Salary Average Remaining : 1 726 563 $
Antoine Roussel (1 Way Contract) 2 400 000 $ (5)
-Salary Remaining : 1 416 667 $
-Salary Average : 3 300 000 $
-Salary Average Remaining : 1 947 917 $
Brandon Manning (1 Way Contract) 2 250 000 $ (2)
-1 Way Contract Salary Cap : 250 000 $
-1 Way Contract Salary Cap Remaining : 147 569 $
-Salary Remaining : 1 328 125 $
-Salary Average : 2 250 000 $
-Salary Average Remaining : 1 328 125 $
Sven Andrighetto (1 Way Contract) 1 400 000 $ (5)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 826 389 $
-Salary Average : 1 785 000 $
-Salary Average Remaining : 1 053 646 $
Antti Suomela (1 Way Contract) 1 200 000 $ (5)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 708 333 $
-Salary Average : 1 200 000 $
-Salary Average Remaining : 708 333 $
Joseph Morrow (1 Way Contract) 1 000 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 590 278 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 590 278 $
Mark Borowiecki (1 Way Contract) 975 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 575 521 $
-Salary Average : 975 000 $
-Salary Average Remaining : 575 521 $
Kyle Clifford (1 Way Contract) 960 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 566 667 $
-Salary Average : 960 000 $
-Salary Average Remaining : 566 667 $
Pavel Zacha 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Tyson Jost 925 000 $ (2)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Brandon Carlo 832 500 $ (1)
-Salary Remaining : 491 406 $
-Salary Average : 832 500 $
-Salary Average Remaining : 491 406 $
Jake Guentzel 792 500 $ (1)
-Salary Remaining : 467 795 $
-Salary Average : 792 500 $
-Salary Average Remaining : 467 795 $
Conor Garland 730 000 $ (1)
-Salary Remaining : 430 903 $
-Salary Average : 730 000 $
-Salary Average Remaining : 430 903 $
Daniel Carr (1 Way Contract) 700 000 $ (6)
-Salary Remaining : 413 194 $
-Salary Average : 900 833 $
-Salary Average Remaining : 531 742 $
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 : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Jake Bean 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Kristian Vesalainen 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Emile Poirier 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Julien Gauthier 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Frederik Gauthier 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Jesse Puljujarvi 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Juuso Valimaki 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Will Butcher 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Ryan Lindgren 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Hudson Fasching 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
John Hayden 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Rasmus Sandin 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Robby Fabbri 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
German Rubtsov 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Ilya Samsonov 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Kasimir Kaskisuo 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Alex Nedeljkovic 67 400 $ (2)
Salary Remaining : 39 785 $
Salary Average : 67 400 $
Salary Average Remaining : 39 785 $
John Quenneville 67 400 $ (1)
Salary Remaining : 39 785 $
Salary Average : 67 400 $
Salary Average Remaining : 39 785 $
Ryan MacInnis 67 400 $ (1)
Salary Remaining : 39 785 $
Salary Average : 67 400 $
Salary Average Remaining : 39 785 $
Jansen Harkins 65 400 $ (2)
Salary Remaining : 38 604 $
Salary Average : 65 400 $
Salary Average Remaining : 38 604 $
Aaron Luchuk 63 400 $ (3)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Victor Olofsson 63 400 $ (3)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Cam Dineen 63 400 $ (3)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Tyler Steenbergen 63 000 $ (3)
Salary Remaining : 37 188 $
Salary Average : 63 000 $
Salary Average Remaining : 37 188 $
Jean-Christophe Beaudin 62 600 $ (2)
Salary Remaining : 36 951 $
Salary Average : 62 600 $
Salary Average Remaining : 36 951 $
Alex Barre-Boulet 62 222 $ (3)
Salary Remaining : 36 728 $
Salary Average : 62 222 $
Salary Average Remaining : 36 728 $
Callum Booth 62 000 $ (1)
Salary Remaining : 36 597 $
Salary Average : 62 000 $
Salary Average Remaining : 36 597 $
Victor Mete 60 800 $ (2)
Salary Remaining : 35 889 $
Salary Average : 60 800 $
Salary Average Remaining : 35 889 $
Antoine Waked 60 000 $ (2)
Salary Remaining : 35 417 $
Salary Average : 60 000 $
Salary Average Remaining : 35 417 $
Sam Miletic 60 000 $ (3)
Salary Remaining : 35 417 $
Salary Average : 60 000 $
Salary Average Remaining : 35 417 $
Filip Chlapik 59 400 $ (2)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Frederic Allard 59 400 $ (2)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Samuel Girard 59 400 $ (2)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Kyle Wood 59 400 $ (1)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Dennis Yan 59 400 $ (2)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Matiss Kivlenieks 59 200 $ (2)
Salary Remaining : 34 944 $
Salary Average : 59 200 $
Salary Average Remaining : 34 944 $
Nicolas Aube-Kubel 58 000 $ (1)
Salary Remaining : 34 236 $
Salary Average : 58 000 $
Salary Average Remaining : 34 236 $
Samuel Blais 57 800 $ (1)
Salary Remaining : 34 118 $
Salary Average : 57 800 $
Salary Average Remaining : 34 118 $
Alexandre Fortin 56 800 $ (2)
Salary Remaining : 33 528 $
Salary Average : 56 800 $
Salary Average Remaining : 33 528 $
T.J. Brennan 56 000 $ (4)
Salary Remaining : 33 056 $
Salary Average : 66 680 $
Salary Average Remaining : 39 360 $
Ryan Haggerty 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
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 $ - 5 295 - 98.05%
Level 2: 5400 - 85 $ - 5 243 - 97.09%
Level 3: 3600 - 50 $ - 3 534 - 98.17%
Level 4: 2700 - 25 $ - 2 675 - 99.09%
Luxury : 900 - 310 $ - 884 - 98.27%
Total Capacity :18000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 50 $ - 1 266 - 63.30%
Farm Level 2: 1000 - 20 $ - 508 - 50.80%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left23
Average Attendance - %17 632 - 97.95%
Average Income per Game2 579 442 $
Year to Date Revenue41 271 070 $
Farm
Home Games Left24
Average Attendance - %1 774 - 59.14%
Average Income per Game73 463 $
Year to Date Revenue1 101 950 $

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 Expenses41 529 437 $
Farm Year To Date Expenses685 342 $
Pro Salary Cap Per Days609 991 $
Pro Salary Cap To Date35 680 625 $
Farm Salary Cap Per Days9 126 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 327 163 $
Farm Estimated Season Revenue1 763 120 $
Pro Remaining Season Days85
Pro Expenses Per Days731 334 $
Pro Estimated Expenses62 163 390 $
Farm Remaining Season Days85
Farm Expenses Per Days11 200 $
Farm Estimated Expenses952 000 $
Estimated Season Expenses63 115 390 $
Estimated Season Salary Cap87 529 860 $
Estimate Under Maximum Salary Cap of 92 000 000 $4 470 140 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 17 529 860 $
Current Bank Account190 080 691 $
Projected Bank Account188 055 584 $

Pro Players Salaries

Tomas Tatar (1 Way Contract) 6 100 000 $ (5)
-Salary Remaining : 3 600 694 $
-Salary Average : 6 946 000 $
-Salary Average Remaining : 4 100 069 $
Kyle Okposo (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 3 541 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 3 541 667 $
Andrew Ladd (1 Way Contract) 5 500 000 $ (1)
-1 Way Contract Salary Cap : 3 500 000 $
-1 Way Contract Salary Cap Remaining : 2 065 972 $
-Salary Remaining : 3 246 528 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 3 246 528 $
William Karlsson (1 Way Contract) 5 250 000 $ (5)
-Salary Remaining : 3 098 958 $
-Salary Average : 6 693 750 $
-Salary Average Remaining : 3 951 172 $
Alexander Edler (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 2 951 389 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 2 951 389 $
Robin Lehner (1 Way Contract) 5 000 000 $ (5)
-Salary Remaining : 2 951 389 $
-Salary Average : 6 100 000 $
-Salary Average Remaining : 3 600 694 $
Justin Williams (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 2 656 250 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 2 656 250 $
Justin Abdelkader (1 Way Contract) 4 462 500 $ (2)
-Salary Remaining : 2 634 115 $
-Salary Average : 4 462 500 $
-Salary Average Remaining : 2 634 115 $
Jack Johnson (1 Way Contract) 4 357 143 $ (1)
-Salary Remaining : 2 571 925 $
-Salary Average : 4 357 143 $
-Salary Average Remaining : 2 571 925 $
Carl Hagelin (1 Way Contract) 4 300 000 $ (3)
-Salary Remaining : 2 538 194 $
-Salary Average : 4 775 000 $
-Salary Average Remaining : 2 818 576 $
Cam Talbot (1 Way Contract) 4 166 667 $ (1)
-1 Way Contract Salary Cap : 2 166 667 $
-1 Way Contract Salary Cap Remaining : 1 278 935 $
-Salary Remaining : 2 459 491 $
-Salary Average : 4 166 667 $
-Salary Average Remaining : 2 459 491 $
Colin Wilson (1 Way Contract) 4 000 000 $ (1)
-1 Way Contract Salary Cap : 2 000 000 $
-1 Way Contract Salary Cap Remaining : 1 180 556 $
-Salary Remaining : 2 361 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 2 361 111 $
Colin Miller (1 Way Contract) 3 875 000 $ (1)
-1 Way Contract Salary Cap : 1 875 000 $
-1 Way Contract Salary Cap Remaining : 1 106 771 $
-Salary Remaining : 2 287 326 $
-Salary Average : 3 875 000 $
-Salary Average Remaining : 2 287 326 $
Jacob Markstrom (1 Way Contract) 3 850 000 $ (3)
-Salary Remaining : 2 272 569 $
-Salary Average : 3 850 000 $
-Salary Average Remaining : 2 272 569 $
Cody Eakin (1 Way Contract) 3 800 000 $ (3)
-Salary Remaining : 2 243 056 $
-Salary Average : 3 800 000 $
-Salary Average Remaining : 2 243 056 $
Jason Pominville (1 Way Contract) 3 800 000 $ (1)
-1 Way Contract Salary Cap : 1 800 000 $
-1 Way Contract Salary Cap Remaining : 1 062 500 $
-Salary Remaining : 2 243 056 $
-Salary Average : 3 800 000 $
-Salary Average Remaining : 2 243 056 $
Johnny Boychuk (1 Way Contract) 3 600 000 $ (1)
-Salary Remaining : 2 125 000 $
-Salary Average : 3 600 000 $
-Salary Average Remaining : 2 125 000 $
Jamie McGinn (1 Way Contract) 3 500 000 $ (1)
-1 Way Contract Salary Cap : 1 500 000 $
-1 Way Contract Salary Cap Remaining : 885 417 $
-Salary Remaining : 2 065 972 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 2 065 972 $
Michael Stone (1 Way Contract) 3 500 000 $ (1)
-1 Way Contract Salary Cap : 1 500 000 $
-1 Way Contract Salary Cap Remaining : 885 417 $
-Salary Remaining : 2 065 972 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 2 065 972 $
Ryan Dzingel (1 Way Contract) 3 375 000 $ (6)
-Salary Remaining : 1 992 188 $
-Salary Average : 4 303 125 $
-Salary Average Remaining : 2 540 039 $
Mark Pysyk (1 Way Contract) 2 733 333 $ (2)
-1 Way Contract Salary Cap : 733 333 $
-1 Way Contract Salary Cap Remaining : 432 870 $
-Salary Remaining : 1 613 426 $
-Salary Average : 2 733 333 $
-Salary Average Remaining : 1 613 426 $
Josh Anderson (1 Way Contract) 1 850 000 $ (6)
-Salary Remaining : 1 092 014 $
-Salary Average : 2 358 750 $
-Salary Average Remaining : 1 392 318 $
Zemgus Girgensons (1 Way Contract) 1 600 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 944 444 $
-Salary Average : 1 600 000 $
-Salary Average Remaining : 944 444 $
Johan Larsson (1 Way Contract) 1 550 000 $ (3)
-Salary Remaining : 914 931 $
-Salary Average : 1 550 000 $
-Salary Average Remaining : 914 931 $
Ryan Reaves (1 Way Contract) 1 125 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 664 063 $
-Salary Average : 1 125 000 $
-Salary Average Remaining : 664 063 $
Jordie Benn (1 Way Contract) 1 100 000 $ (1)
-Salary Remaining : 649 306 $
-Salary Average : 1 100 000 $
-Salary Average Remaining : 649 306 $
Nathan Beaulieu (1 Way Contract) 1 000 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 590 278 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 590 278 $
Adam Cracknell (1 Way Contract) 950 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 560 764 $
-Salary Average : 950 000 $
-Salary Average Remaining : 560 764 $
Rasmus Dahlin 925 000 $ (3)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Michael Del Zotto (1 Way Contract) 900 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 531 250 $
-Salary Average : 900 000 $
-Salary Average Remaining : 531 250 $
Michal Kempny 900 000 $ (1)
-Salary Remaining : 531 250 $
-Salary Average : 900 000 $
-Salary Average Remaining : 531 250 $
Mark Barberio (1 Way Contract) 900 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 531 250 $
-Salary Average : 900 000 $
-Salary Average Remaining : 531 250 $
Evan Rodrigues 842 500 $ (1)
-Salary Remaining : 497 309 $
-Salary Average : 842 500 $
-Salary Average Remaining : 497 309 $
Brandon Tanev 700 000 $ (1)
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
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 : 87 838 772 $
Year 2020 : 46 497 460 $
Year 2021 : 41 301 624 $
Year 2022 : 26 401 625 $

Farm Players Salaries

Eric Tangradi 76 000 $ (2)
Salary Remaining : 44 861 $
Salary Average : 76 000 $
Salary Average Remaining : 44 861 $
Brian Flynn 76 000 $ (2)
Salary Remaining : 44 861 $
Salary Average : 76 000 $
Salary Average Remaining : 44 861 $
Dustin Tokarski 76 000 $ (1)
Salary Remaining : 44 861 $
Salary Average : 76 000 $
Salary Average Remaining : 44 861 $
Chris Bourque 76 000 $ (2)
Salary Remaining : 44 861 $
Salary Average : 76 000 $
Salary Average Remaining : 44 861 $
Eddie Pasquale 76 000 $ (1)
Salary Remaining : 44 861 $
Salary Average : 76 000 $
Salary Average Remaining : 44 861 $
Mackenzie MacEachern 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Nikita Scherbak 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Kerby Rychel 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Patrick Bajkov 69 400 $ (3)
Salary Remaining : 40 965 $
Salary Average : 69 400 $
Salary Average Remaining : 40 965 $
Stuart Skinner 65 400 $ (3)
Salary Remaining : 38 604 $
Salary Average : 65 400 $
Salary Average Remaining : 38 604 $
Cal O'Reilly 64 000 $ (1)
Salary Remaining : 37 778 $
Salary Average : 64 000 $
Salary Average Remaining : 37 778 $
Alex Belzile 64 000 $ (1)
Salary Remaining : 37 778 $
Salary Average : 64 000 $
Salary Average Remaining : 37 778 $
Steve Bernier 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Cody Goloubef 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Felix Girard 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Josh Archibald 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Frederick Gaudreau 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Shane Gersich 56 000 $ (3)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Fredrik Claesson 56 000 $ (3)
Salary Remaining : 33 056 $
Salary Average : 57 333 $
Salary Average Remaining : 33 843 $
Bobby Farnham 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
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 $ - 5 477 - 91.28%
Level 2: 6000 - 85 $ - 5 522 - 92.03%
Level 3: 4000 - 45 $ - 3 675 - 91.88%
Level 4: 3000 - 30 $ - 2 706 - 90.21%
Luxury : 1000 - 290 $ - 936 - 93.56%
Total Capacity :20000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 24 $ - 1 955 - 97.74%
Farm Level 2: 1000 - 18 $ - 560 - 55.97%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left24
Average Attendance - %18 316 - 91.58%
Average Income per Game2 695 044 $
Year to Date Revenue40 425 660 $
Farm
Home Games Left23
Average Attendance - %2 515 - 83.82%
Average Income per Game56 990 $
Year to Date Revenue911 838 $

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 Expenses36 532 234 $
Farm Year To Date Expenses756 006 $
Pro Salary Cap Per Days611 695 $
Pro Salary Cap To Date36 211 619 $
Farm Salary Cap Per Days10 731 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue64 681 056 $
Farm Estimated Season Revenue1 310 767 $
Pro Remaining Season Days85
Pro Expenses Per Days620 625 $
Pro Estimated Expenses52 753 125 $
Farm Remaining Season Days85
Farm Expenses Per Days12 712 $
Farm Estimated Expenses1 080 520 $
Estimated Season Expenses53 833 645 $
Estimated Season Salary Cap88 205 694 $
Estimate Under Maximum Salary Cap of 92 000 000 $3 794 306 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 18 205 694 $
Current Bank Account197 438 099 $
Projected Bank Account209 596 277 $

Pro Players Salaries

Shea Weber (1 Way Contract) 11 000 000 $ (4)
-Salary Remaining : 6 493 056 $
-Salary Average : 11 000 000 $
-Salary Average Remaining : 6 493 056 $
Phil Kessel (1 Way Contract) 8 000 000 $ (1)
-Salary Remaining : 4 722 222 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 4 722 222 $
Marc Staal (1 Way Contract) 8 000 000 $ (2)
-Salary Remaining : 4 722 222 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 4 722 222 $
Mark Giordano (1 Way Contract) 7 087 500 $ (3)
-Salary Remaining : 4 183 594 $
-Salary Average : 7 087 500 $
-Salary Average Remaining : 4 183 594 $
Ryan Nugent-Hopkins (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 3 541 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 3 541 667 $
Marc-Andre Fleury (1 Way Contract) 5 750 000 $ (1)
-Salary Remaining : 3 394 097 $
-Salary Average : 5 750 000 $
-Salary Average Remaining : 3 394 097 $
Tyler Seguin (1 Way Contract) 5 750 000 $ (5)
-Salary Remaining : 3 394 097 $
-Salary Average : 7 331 250 $
-Salary Average Remaining : 4 327 474 $
Jacob Trouba (1 Way Contract) 5 500 000 $ (5)
-Salary Remaining : 3 246 528 $
-Salary Average : 6 920 833 $
-Salary Average Remaining : 4 085 214 $
Josh Manson (1 Way Contract) 4 100 000 $ (2)
-Salary Remaining : 2 420 139 $
-Salary Average : 4 100 000 $
-Salary Average Remaining : 2 420 139 $
Brendan Gallagher (1 Way Contract) 3 750 000 $ (6)
-Salary Remaining : 2 213 542 $
-Salary Average : 4 781 250 $
-Salary Average Remaining : 2 822 266 $
Casey Cizikas (1 Way Contract) 3 100 000 $ (5)
-Salary Remaining : 1 829 861 $
-Salary Average : 3 937 000 $
-Salary Average Remaining : 2 323 924 $
Tomas Hertl (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 1 770 833 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 1 770 833 $
Mikko Koskinen (1 Way Contract) 2 800 000 $ (4)
-Salary Remaining : 1 652 778 $
-Salary Average : 3 843 750 $
-Salary Average Remaining : 2 268 880 $
Mathieu Perreault (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 1 475 694 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 1 475 694 $
Luke Glendening (1 Way Contract) 1 800 000 $ (2)
-Salary Remaining : 1 062 500 $
-Salary Average : 1 800 000 $
-Salary Average Remaining : 1 062 500 $
Kevin Connauton (1 Way Contract) 1 375 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 811 632 $
-Salary Average : 1 375 000 $
-Salary Average Remaining : 811 632 $
Antti Niemi (1 Way Contract) 950 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 560 764 $
-Salary Average : 950 000 $
-Salary Average Remaining : 560 764 $
Auston Matthews 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Anthony DeAngelo 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Devon Toews (1 Way Contract) 925 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Ross Johnston (1 Way Contract) 800 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 472 222 $
-Salary Average : 800 000 $
-Salary Average Remaining : 472 222 $
Jesper Bratt 782 500 $ (2)
-Salary Remaining : 461 892 $
-Salary Average : 782 500 $
-Salary Average Remaining : 461 892 $
Anthony Stolarz (1 Way Contract) 750 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 442 708 $
-Salary Average : 750 000 $
-Salary Average Remaining : 442 708 $
Par Lindholm (1 Way Contract) 700 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 413 194 $
-Salary Average : 716 667 $
-Salary Average Remaining : 423 033 $
Trevor Moore (1 Way Contract) 700 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 413 194 $
-Salary Average : 716 667 $
-Salary Average Remaining : 423 033 $
Kenny Agostino 700 000 $ (2)
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
Kevin Rooney (1 Way Contract) 700 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
Brandon Pirri 700 000 $ (2)
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
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 : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Mikhail Vorobyev 65 400 $ (3)
Salary Remaining : 38 604 $
Salary Average : 65 400 $
Salary Average Remaining : 38 604 $
Nick Jensen 65 000 $ (1)
Salary Remaining : 38 368 $
Salary Average : 65 000 $
Salary Average Remaining : 38 368 $
Collin Delia 64 000 $ (2)
Salary Remaining : 37 778 $
Salary Average : 64 000 $
Salary Average Remaining : 37 778 $
Josh Mahura 63 400 $ (3)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Spencer Smallman 62 000 $ (3)
Salary Remaining : 36 597 $
Salary Average : 62 000 $
Salary Average Remaining : 36 597 $
Jonne Tammela 60 000 $ (2)
Salary Remaining : 35 417 $
Salary Average : 60 000 $
Salary Average Remaining : 35 417 $
Anton Lindholm 59 400 $ (1)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Manuel Wiederer 59 200 $ (2)
Salary Remaining : 34 944 $
Salary Average : 59 200 $
Salary Average Remaining : 34 944 $
Adam Helewka 58 400 $ (1)
Salary Remaining : 34 472 $
Salary Average : 58 400 $
Salary Average Remaining : 34 472 $
Deven Sideroff 58 400 $ (2)
Salary Remaining : 34 472 $
Salary Average : 58 400 $
Salary Average Remaining : 34 472 $
Brennan Menell 57 333 $ (2)
Salary Remaining : 33 843 $
Salary Average : 57 333 $
Salary Average Remaining : 33 843 $
Nathan Noel 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Matt Roy 56 000 $ (5)
Salary Remaining : 33 056 $
Salary Average : 68 000 $
Salary Average Remaining : 40 139 $
Cameron Hughes 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Nelson Nogier 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Brad Hunt 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Andrew Poturalski 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
J.T. Brown 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Alex Dostie 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Cavan Fitzgerald 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Marian Studenic 56 000 $ (3)
Salary Remaining : 33 056 $
Salary Average : 57 333 $
Salary Average Remaining : 33 843 $
Gage Quinney 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Phillip Di Giuseppe 56 000 $ (3)
Salary Remaining : 33 056 $
Salary Average : 57 333 $
Salary Average Remaining : 33 843 $
Tanner Fritz 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Riley Barber 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
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 $ - 1 886 - 94.31%
Farm Level 2: 1000 - 10 $ - 931 - 93.11%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left23
Average Attendance - %11 000 - 50.00%
Average Income per Game3 073 125 $
Year to Date Revenue49 170 000 $
Farm
Home Games Left23
Average Attendance - %2 817 - 93.91%
Average Income per Game65 898 $
Year to Date Revenue1 054 370 $

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 Expenses35 000 296 $
Farm Year To Date Expenses430 508 $
Pro Salary Cap Per Days528 973 $
Pro Salary Cap To Date33 178 997 $
Farm Salary Cap Per Days4 814 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue70 681 875 $
Farm Estimated Season Revenue1 515 657 $
Pro Remaining Season Days85
Pro Expenses Per Days599 514 $
Pro Estimated Expenses50 958 690 $
Farm Remaining Season Days85
Farm Expenses Per Days6 897 $
Farm Estimated Expenses586 245 $
Estimated Season Expenses51 544 935 $
Estimated Season Salary Cap78 141 702 $
Estimate Under Maximum Salary Cap of 92 000 000 $13 858 298 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 8 141 702 $
Current Bank Account273 618 769 $
Projected Bank Account294 271 366 $

Pro Players Salaries

David Krejci (1 Way Contract) 7 612 500 $ (2)
-Salary Remaining : 4 493 490 $
-Salary Average : 7 612 500 $
-Salary Average Remaining : 4 493 490 $
Kevin Shattenkirk (1 Way Contract) 6 650 000 $ (2)
-Salary Remaining : 3 925 347 $
-Salary Average : 6 650 000 $
-Salary Average Remaining : 3 925 347 $
Milan Lucic (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 3 541 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 3 541 667 $
Jakob Silfverberg (Out of Payroll) 5 512 500 $ (5)
-Salary Remaining : 3 253 906 $
-Salary Average : 6 037 500 $
-Salary Average Remaining : 3 563 802 $
Danny DeKeyser (1 Way Contract) 5 000 000 $ (3)
-Salary Remaining : 2 951 389 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 2 951 389 $
Artem Anisimov (1 Way Contract) 4 550 000 $ (1)
-Salary Remaining : 2 685 764 $
-Salary Average : 4 550 000 $
-Salary Average Remaining : 2 685 764 $
Niklas Hjalmarsson (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 2 656 250 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 2 656 250 $
Alex Killorn (1 Way Contract) 4 450 000 $ (4)
-Salary Remaining : 2 626 736 $
-Salary Average : 5 061 875 $
-Salary Average Remaining : 2 987 912 $
Damon Severson (1 Way Contract) 4 166 666 $ (4)
-Salary Remaining : 2 459 490 $
-Salary Average : 4 499 999 $
-Salary Average Remaining : 2 656 249 $
Olli Maatta (1 Way Contract) 4 083 333 $ (3)
-Salary Remaining : 2 410 301 $
-Salary Average : 4 542 708 $
-Salary Average Remaining : 2 681 460 $
Marco Scandella (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 2 361 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 2 361 111 $
Adam Henrique (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 2 361 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 2 361 111 $
Matt Murray (1 Way Contract) 3 750 000 $ (2)
-Salary Remaining : 2 213 542 $
-Salary Average : 3 750 000 $
-Salary Average Remaining : 2 213 542 $
Mikkel Boedker (1 Way Contract) 3 500 000 $ (3)
-Salary Remaining : 2 065 972 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 2 065 972 $
Patrick Eaves (1 Way Contract) 3 150 000 $ (2)
-1 Way Contract Salary Cap : 1 150 000 $
-1 Way Contract Salary Cap Remaining : 678 819 $
-Salary Remaining : 1 859 375 $
-Salary Average : 3 150 000 $
-Salary Average Remaining : 1 859 375 $
Sam Gagner (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 1 770 833 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 1 770 833 $
Erik Haula (1 Way Contract) 2 750 000 $ (1)
-1 Way Contract Salary Cap : 750 000 $
-1 Way Contract Salary Cap Remaining : 442 708 $
-Salary Remaining : 1 623 264 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 1 623 264 $
Zack Kassian (1 Way Contract) 1 950 000 $ (3)
-Salary Remaining : 1 151 042 $
-Salary Average : 1 950 000 $
-Salary Average Remaining : 1 151 042 $
Mark Letestu (1 Way Contract) 1 800 000 $ (1)
-Salary Remaining : 1 062 500 $
-Salary Average : 1 800 000 $
-Salary Average Remaining : 1 062 500 $
Jordan Weal (1 Way Contract) 1 750 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 1 032 986 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 1 032 986 $
Vinnie Hinostroza (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 885 417 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 885 417 $
Cedric Paquette 812 500 $ (1)
-Salary Remaining : 479 601 $
-Salary Average : 812 500 $
-Salary Average Remaining : 479 601 $
Magnus Paajarvi 800 000 $ (1)
-Salary Remaining : 472 222 $
-Salary Average : 800 000 $
-Salary Average Remaining : 472 222 $
MacKenzie Blackwood 742 500 $ (1)
-Salary Remaining : 438 281 $
-Salary Average : 742 500 $
-Salary Average Remaining : 438 281 $
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 : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Michael Rasmussen 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Stelio Mattheos 67 400 $ (3)
Salary Remaining : 39 785 $
Salary Average : 67 400 $
Salary Average Remaining : 39 785 $
Nic Hague 66 600 $ (3)
Salary Remaining : 39 313 $
Salary Average : 66 600 $
Salary Average Remaining : 39 313 $
Michael Spacek 62 400 $ (2)
Salary Remaining : 36 833 $
Salary Average : 62 400 $
Salary Average Remaining : 36 833 $
Tim Schaller 62 000 $ (1)
Salary Remaining : 36 597 $
Salary Average : 62 000 $
Salary Average Remaining : 36 597 $
Joshua Jacobs 59 400 $ (1)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Dan Vladar 59 400 $ (1)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Marek Mazanec 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Philip Samuelsson 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Wade Megan 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
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 $ - 1 019 - 50.96%
Farm Level 2: 1000 - 20 $ - 548 - 54.81%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %18 000 - 100.00%
Average Income per Game2 675 295 $
Year to Date Revenue42 804 720 $
Farm
Home Games Left24
Average Attendance - %1 567 - 52.24%
Average Income per Game82 301 $
Year to Date Revenue1 234 510 $

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 Expenses42 836 172 $
Farm Year To Date Expenses478 167 $
Pro Salary Cap Per Days624 907 $
Pro Salary Cap To Date36 050 572 $
Farm Salary Cap Per Days5 949 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue61 531 785 $
Farm Estimated Season Revenue1 975 216 $
Pro Remaining Season Days85
Pro Expenses Per Days728 432 $
Pro Estimated Expenses61 916 720 $
Farm Remaining Season Days85
Farm Expenses Per Days8 032 $
Farm Estimated Expenses682 720 $
Estimated Season Expenses62 599 440 $
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 537 430 $
Projected Bank Account189 444 991 $

Pro Players Salaries

Joe Thornton (1 Way Contract) 8 000 000 $ (1)
-Salary Remaining : 4 722 222 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 4 722 222 $
Ryan O'Reilly (1 Way Contract) 7 500 000 $ (2)
-Salary Remaining : 4 427 083 $
-Salary Average : 7 500 000 $
-Salary Average Remaining : 4 427 083 $
Anders Lee (1 Way Contract) 7 350 000 $ (3)
-Salary Remaining : 4 338 542 $
-Salary Average : 7 350 000 $
-Salary Average Remaining : 4 338 542 $
Dustin Brown (1 Way Contract) 6 168 750 $ (2)
-Salary Remaining : 3 641 276 $
-Salary Average : 6 168 750 $
-Salary Average Remaining : 3 641 276 $
Joe Pavelski (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 3 541 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 3 541 667 $
Semyon Varlamov (1 Way Contract) 5 900 000 $ (1)
-Salary Remaining : 3 482 639 $
-Salary Average : 5 900 000 $
-Salary Average Remaining : 3 482 639 $
Mikael Backlund (1 Way Contract) 5 350 000 $ (4)
-Salary Remaining : 3 157 986 $
-Salary Average : 5 992 000 $
-Salary Average Remaining : 3 536 944 $
Tyler Myers (1 Way Contract) 4 800 000 $ (3)
-Salary Remaining : 2 833 333 $
-Salary Average : 4 800 000 $
-Salary Average Remaining : 2 833 333 $
Carl Soderberg (1 Way Contract) 4 750 000 $ (2)
-Salary Remaining : 2 803 819 $
-Salary Average : 4 750 000 $
-Salary Average Remaining : 2 803 819 $
Chris Tanev (1 Way Contract) 4 450 000 $ (2)
-Salary Remaining : 2 626 736 $
-Salary Average : 4 450 000 $
-Salary Average Remaining : 2 626 736 $
Dmitry Kulikov (1 Way Contract) 4 333 333 $ (1)
-Salary Remaining : 2 557 870 $
-Salary Average : 4 333 333 $
-Salary Average Remaining : 2 557 870 $
Evgenii Dadonov 4 000 000 $ (2)
-Salary Remaining : 2 361 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 2 361 111 $
Joonas Donskoi (1 Way Contract) 3 900 000 $ (1)
-1 Way Contract Salary Cap : 1 900 000 $
-1 Way Contract Salary Cap Remaining : 1 121 528 $
-Salary Remaining : 2 302 083 $
-Salary Average : 3 900 000 $
-Salary Average Remaining : 2 302 083 $
Braydon Coburn (1 Way Contract) 3 885 000 $ (1)
-Salary Remaining : 2 293 229 $
-Salary Average : 3 885 000 $
-Salary Average Remaining : 2 293 229 $
Aaron Dell (1 Way Contract) 3 499 999 $ (4)
-1 Way Contract Salary Cap : 1 499 999 $
-1 Way Contract Salary Cap Remaining : 885 416 $
-Salary Remaining : 2 065 972 $
-Salary Average : 3 499 999 $
-Salary Average Remaining : 2 065 972 $
Marcus Foligno (1 Way Contract) 2 875 000 $ (3)
-1 Way Contract Salary Cap : 1 270 312 $
-1 Way Contract Salary Cap Remaining : 749 837 $
-Salary Remaining : 1 697 049 $
-Salary Average : 3 270 312 $
-Salary Average Remaining : 1 930 393 $
Riley Nash (1 Way Contract) 2 750 000 $ (4)
-1 Way Contract Salary Cap : 1 355 000 $
-1 Way Contract Salary Cap Remaining : 799 826 $
-Salary Remaining : 1 623 264 $
-Salary Average : 3 355 000 $
-Salary Average Remaining : 1 980 382 $
Mattias Janmark (1 Way Contract) 2 300 000 $ (2)
-Salary Remaining : 1 357 639 $
-Salary Average : 2 300 000 $
-Salary Average Remaining : 1 357 639 $
Melker Karlsson (1 Way Contract) 2 000 000 $ (5)
-1 Way Contract Salary Cap : 550 000 $
-1 Way Contract Salary Cap Remaining : 324 653 $
-Salary Remaining : 1 180 556 $
-Salary Average : 2 550 000 $
-Salary Average Remaining : 1 505 208 $
Matthew Nieto (1 Way Contract) 1 975 000 $ (1)
-Salary Remaining : 1 165 799 $
-Salary Average : 1 975 000 $
-Salary Average Remaining : 1 165 799 $
Nate Thompson (1 Way Contract) 1 650 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 973 958 $
-Salary Average : 1 650 000 $
-Salary Average Remaining : 973 958 $
Darren Raddysh (1 Way Contract) 1 300 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 767 361 $
-Salary Average : 1 300 000 $
-Salary Average Remaining : 767 361 $
Olivier Archambault (1 Way Contract) 1 200 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 708 333 $
-Salary Average : 1 200 000 $
-Salary Average Remaining : 708 333 $
Tyler Pitlick (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 590 278 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 590 278 $
Antti Raanta (1 Way Contract) 1 000 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 590 278 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 590 278 $
Jamie Oleksiak (1 Way Contract) 964 688 $ (1)
-Salary Remaining : 569 434 $
-Salary Average : 964 688 $
-Salary Average Remaining : 569 434 $
Nicolas Deslauriers (1 Way Contract) 950 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 560 764 $
-Salary Average : 1 080 625 $
-Salary Average Remaining : 637 869 $
Brady Tkachuk 925 000 $ (3)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Alex Iafallo 925 000 $ (2)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Alexandar Georgiev 792 500 $ (2)
-Salary Remaining : 467 795 $
-Salary Average : 792 500 $
-Salary Average Remaining : 467 795 $
Ryan Sproul 700 000 $ (1)
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
Curtis Lazar (1 Way Contract) 700 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
Zach Redmond (1 Way Contract) 700 000 $ (1)
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
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 : 44 861 $
Salary Average : 76 000 $
Salary Average Remaining : 44 861 $
Rob O'Gara 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Adam Erne 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Jakub Jerabek 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Jarred Tinordi 68 000 $ (2)
Salary Remaining : 40 139 $
Salary Average : 68 000 $
Salary Average Remaining : 40 139 $
Nick Lappin 67 400 $ (2)
Salary Remaining : 39 785 $
Salary Average : 67 400 $
Salary Average Remaining : 39 785 $
Matthew Highmore 65 400 $ (2)
Salary Remaining : 38 604 $
Salary Average : 65 400 $
Salary Average Remaining : 38 604 $
Paul Bittner 64 000 $ (1)
Salary Remaining : 37 778 $
Salary Average : 64 000 $
Salary Average Remaining : 37 778 $
Jayden Halbgewachs 63 400 $ (3)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Jeffrey Truchon-Viel 62 400 $ (3)
Salary Remaining : 36 833 $
Salary Average : 62 400 $
Salary Average Remaining : 36 833 $
Brendan Leipsic 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Nathan Gerbe 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Jordan Schroeder 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
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 $ - 3 710 - 68.71%
Level 2: 5400 - 120 $ - 3 384 - 62.67%
Level 3: 3600 - 60 $ - 2 505 - 69.57%
Level 4: 2700 - 50 $ - 1 404 - 52.00%
Luxury : 900 - 400 $ - 591 - 65.67%
Total Capacity :18000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 890 - 94.50%
Farm Level 2: 1000 - 10 $ - 956 - 95.63%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left23
Average Attendance - %11 594 - 64.41%
Average Income per Game2 336 301 $
Year to Date Revenue37 380 822 $
Farm
Home Games Left24
Average Attendance - %2 846 - 94.88%
Average Income per Game66 265 $
Year to Date Revenue993 980 $

Expense

Pro Players Total Salaries87 675 199 $
Pro Players Total Average Salaries88 266 449 $
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 Expenses36 064 667 $
Farm Year To Date Expenses626 741 $
Pro Salary Cap Per Days594 211 $
Pro Salary Cap To Date34 327 768 $
Farm Salary Cap Per Days8 078 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 734 932 $
Farm Estimated Season Revenue1 590 368 $
Pro Remaining Season Days85
Pro Expenses Per Days610 939 $
Pro Estimated Expenses51 929 815 $
Farm Remaining Season Days85
Farm Expenses Per Days10 161 $
Farm Estimated Expenses863 685 $
Estimated Season Expenses52 793 500 $
Estimated Season Salary Cap86 127 748 $
Estimate Under Maximum Salary Cap of 92 000 000 $5 872 252 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 16 127 748 $
Current Bank Account201 508 921 $
Projected Bank Account204 040 721 $

Pro Players Salaries

Jonathan Toews (1 Way Contract) 10 500 000 $ (1)
-Salary Remaining : 6 197 917 $
-Salary Average : 10 500 000 $
-Salary Average Remaining : 6 197 917 $
Blake Wheeler (1 Way Contract) 8 662 500 $ (3)
-Salary Remaining : 5 113 281 $
-Salary Average : 8 662 500 $
-Salary Average Remaining : 5 113 281 $
Brent Burns (1 Way Contract) 8 000 000 $ (1)
-Salary Remaining : 4 722 222 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 4 722 222 $
Pekka Rinne (1 Way Contract) 7 350 000 $ (2)
-Salary Remaining : 4 338 542 $
-Salary Average : 7 350 000 $
-Salary Average Remaining : 4 338 542 $
Sean Monahan (1 Way Contract) 6 375 000 $ (1)
-Salary Remaining : 3 763 021 $
-Salary Average : 6 375 000 $
-Salary Average Remaining : 3 763 021 $
Brad Marchand (1 Way Contract) 6 125 000 $ (1)
-Salary Remaining : 3 615 451 $
-Salary Average : 6 125 000 $
-Salary Average Remaining : 3 615 451 $
Nino Niederreiter (1 Way Contract) 5 250 000 $ (1)
-Salary Remaining : 3 098 958 $
-Salary Average : 5 250 000 $
-Salary Average Remaining : 3 098 958 $
Hampus Lindholm (1 Way Contract) 5 205 556 $ (1)
-Salary Remaining : 3 072 724 $
-Salary Average : 5 205 556 $
-Salary Average Remaining : 3 072 724 $
Bryan Little (1 Way Contract) 4 700 000 $ (1)
-Salary Remaining : 2 774 306 $
-Salary Average : 4 700 000 $
-Salary Average Remaining : 2 774 306 $
Alec Martinez (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 2 361 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 2 361 111 $
Travis Hamonic (1 Way Contract) 3 857 143 $ (1)
-Salary Remaining : 2 276 786 $
-Salary Average : 3 857 143 $
-Salary Average Remaining : 2 276 786 $
Eric Staal (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 2 065 972 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 2 065 972 $
Ryan Murphy (1 Way Contract) 2 825 000 $ (2)
-Salary Remaining : 1 667 535 $
-Salary Average : 2 825 000 $
-Salary Average Remaining : 1 667 535 $
Michael Raffl (1 Way Contract) 2 350 000 $ (1)
-1 Way Contract Salary Cap : 350 000 $
-1 Way Contract Salary Cap Remaining : 206 597 $
-Salary Remaining : 1 387 153 $
-Salary Average : 2 350 000 $
-Salary Average Remaining : 1 387 153 $
Brett Connolly (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 885 417 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 885 417 $
Joonas Korpisalo (1 Way Contract) 1 150 000 $ (6)
-Salary Remaining : 678 819 $
-Salary Average : 1 466 250 $
-Salary Average Remaining : 865 495 $
Yanni Gourde (1 Way Contract) 1 000 000 $ (5)
-Salary Remaining : 590 278 $
-Salary Average : 1 275 000 $
-Salary Average Remaining : 752 604 $
Zach Aston-Reese 925 000 $ (2)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Travis Dermott 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Joel Armia 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Mark Jankowski 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Timo Meier 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Noah Juulsen (Out of Payroll) 925 000 $ (2)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Jean-Francois Berube (1 Way Contract) 700 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
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 : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Kieffer Bellows 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Brett Howden 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Emerson Etem 68 000 $ (1)
Salary Remaining : 40 139 $
Salary Average : 68 000 $
Salary Average Remaining : 40 139 $
Dylan Blujus 63 400 $ (2)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Dmitry Sokolov 63 400 $ (3)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Warren Foegele 62 400 $ (2)
Salary Remaining : 36 833 $
Salary Average : 62 400 $
Salary Average Remaining : 36 833 $
Timothy Gettinger 61 600 $ (3)
Salary Remaining : 36 361 $
Salary Average : 61 600 $
Salary Average Remaining : 36 361 $
Miikka Salomaki 60 000 $ (2)
Salary Remaining : 35 417 $
Salary Average : 60 000 $
Salary Average Remaining : 35 417 $
Andrew Mangiapane 58 400 $ (1)
Salary Remaining : 34 472 $
Salary Average : 58 400 $
Salary Average Remaining : 34 472 $
Jayson Megna 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Byron Froese 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Brad Malone 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Tomas Hyka 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Laurent Dauphin 56 000 $ (3)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Remi Elie 56 000 $ (3)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Matt Bartkowski 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Tim Heed 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Philippe Desrosiers 56 000 $ (3)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
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 $ - 3 570 - 61.98%
Level 2: 5760 - 115 $ - 3 446 - 59.83%
Level 3: 3840 - 65 $ - 2 374 - 61.82%
Level 4: 2880 - 35 $ - 1 954 - 67.83%
Luxury : 960 - 375 $ - 622 - 64.84%
Total Capacity :19200
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 899 - 94.97%
Farm Level 2: 1000 - 10 $ - 940 - 93.95%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left23
Average Attendance - %11 966 - 62.32%
Average Income per Game2 307 325 $
Year to Date Revenue36 917 194 $
Farm
Home Games Left23
Average Attendance - %2 839 - 94.63%
Average Income per Game66 374 $
Year to Date Revenue1 061 990 $

Expense

Pro Players Total Salaries77 457 777 $
Pro Players Total Average Salaries81 759 848 $
Farm Players Total Salaries2 737 770 $
Farm Players Total Average Salaries2 740 745 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses33 286 590 $
Farm Year To Date Expenses1 238 784 $
Pro Salary Cap Per Days511 874 $
Pro Salary Cap To Date31 359 661 $
Farm Salary Cap Per Days18 600 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 068 466 $
Farm Estimated Season Revenue1 526 611 $
Pro Remaining Season Days85
Pro Expenses Per Days539 985 $
Pro Estimated Expenses45 898 725 $
Farm Remaining Season Days85
Farm Expenses Per Days21 096 $
Farm Estimated Expenses1 793 160 $
Estimated Season Expenses47 691 885 $
Estimated Season Salary Cap74 868 951 $
Estimate Under Maximum Salary Cap of 92 000 000 $17 131 049 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 4 868 951 $
Current Bank Account199 875 424 $
Projected Bank Account206 778 616 $

Pro Players Salaries

Jamie Benn (1 Way Contract) 9 975 000 $ (5)
-Salary Remaining : 5 888 021 $
-Salary Average : 10 925 000 $
-Salary Average Remaining : 6 448 785 $
Jakub Voracek (1 Way Contract) 8 250 000 $ (2)
-Salary Remaining : 4 869 792 $
-Salary Average : 8 250 000 $
-Salary Average Remaining : 4 869 792 $
Sergei Bobrovsky (1 Way Contract) 7 425 000 $ (1)
-Salary Remaining : 4 382 813 $
-Salary Average : 7 425 000 $
-Salary Average Remaining : 4 382 813 $
Mike Matheson (1 Way Contract) 4 875 000 $ (5)
-Salary Remaining : 2 877 604 $
-Salary Average : 5 460 000 $
-Salary Average Remaining : 3 222 917 $
Viktor Arvidsson (1 Way Contract) 4 250 000 $ (3)
-Salary Remaining : 2 508 681 $
-Salary Average : 4 568 750 $
-Salary Average Remaining : 2 696 832 $
John Klingberg (1 Way Contract) 4 250 000 $ (5)
-Salary Remaining : 2 508 681 $
-Salary Average : 5 241 667 $
-Salary Average Remaining : 3 094 040 $
Cam Fowler (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 2 361 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 2 361 111 $
Rickard Rakell (1 Way Contract) 3 789 444 $ (4)
-Salary Remaining : 2 236 825 $
-Salary Average : 4 433 650 $
-Salary Average Remaining : 2 617 085 $
Mattias Ekholm (1 Way Contract) 3 750 000 $ (1)
-Salary Remaining : 2 213 542 $
-Salary Average : 3 750 000 $
-Salary Average Remaining : 2 213 542 $
Cam Atkinson (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 2 065 972 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 2 065 972 $
Brandon Montour (1 Way Contract) 3 387 500 $ (4)
-Salary Remaining : 1 999 566 $
-Salary Average : 3 853 281 $
-Salary Average Remaining : 2 274 506 $
Frank Vatrano (1 Way Contract) 2 533 333 $ (2)
-Salary Remaining : 1 495 370 $
-Salary Average : 2 533 333 $
-Salary Average Remaining : 1 495 370 $
Andrew Copp (1 Way Contract) 2 280 000 $ (1)
-Salary Remaining : 1 345 833 $
-Salary Average : 2 280 000 $
-Salary Average Remaining : 1 345 833 $
Tobias Rieder (1 Way Contract) 2 000 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 1 180 556 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 180 556 $
Keith Kinkaid (1 Way Contract) 1 750 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 1 032 986 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 1 032 986 $
Ben Gleason (1 Way Contract) 1 250 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 737 847 $
-Salary Average : 1 250 000 $
-Salary Average Remaining : 737 847 $
Dylan Coghlan (1 Way Contract) 1 250 000 $ (5)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 737 847 $
-Salary Average : 1 250 000 $
-Salary Average Remaining : 737 847 $
Erik Gustafsson (1 Way Contract) 1 200 000 $ (6)
-Salary Remaining : 708 333 $
-Salary Average : 1 530 000 $
-Salary Average Remaining : 903 125 $
Derrick Pouliot (1 Way Contract) 1 100 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 649 306 $
-Salary Average : 1 100 000 $
-Salary Average Remaining : 649 306 $
Dylan Strome 925 000 $ (2)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Clayton Keller 925 000 $ (2)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Danton Heinen 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Kasperi Kapanen 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Alex DeBrincat 800 000 $ (2)
-Salary Remaining : 472 222 $
-Salary Average : 800 000 $
-Salary Average Remaining : 472 222 $
Kevin Labanc 742 500 $ (1)
-Salary Remaining : 438 281 $
-Salary Average : 742 500 $
-Salary Average Remaining : 438 281 $
Tristan Jarry (1 Way Contract) 700 000 $ (3)
-Salary Remaining : 413 194 $
-Salary Average : 716 667 $
-Salary Average Remaining : 423 033 $
Valentin Zykov (1 Way Contract) 700 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
Total Pro Players27
Salary Commitment
Year 2019 : 77 457 777 $
Year 2020 : 51 460 277 $
Year 2021 : 38 663 777 $
Year 2022 : 39 509 263 $
Salary Average Commitment
Year 2019 : 81 759 848 $
Year 2020 : 55 762 348 $
Year 2021 : 39 229 015 $
Year 2022 : 32 693 598 $
Salary Cap with 1 Way Contract
Year 2019 : 73 709 848 $
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 : 46 042 $
Salary Average : 80 975 $
Salary Average Remaining : 47 798 $
Travis Sanheim 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Kalle Kossila 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Denis Gurianov 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Daniel O'Regan 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Dominik Masin 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Kailer Yamamoto 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Andreas Borgman 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Luke Kunin 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Lawrence Pilut 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Martin Necas 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Olli Juolevi 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Colton Point 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Petrus Palmu 71 400 $ (3)
Salary Remaining : 42 146 $
Salary Average : 71 400 $
Salary Average Remaining : 42 146 $
Alex Lyon 69 930 $ (1)
Salary Remaining : 41 278 $
Salary Average : 69 930 $
Salary Average Remaining : 41 278 $
Jeremy Bracco 67 400 $ (2)
Salary Remaining : 39 785 $
Salary Average : 67 400 $
Salary Average Remaining : 39 785 $
Ryan Fitzgerald 67 400 $ (2)
Salary Remaining : 39 785 $
Salary Average : 67 400 $
Salary Average Remaining : 39 785 $
Sami Niku 67 200 $ (2)
Salary Remaining : 39 667 $
Salary Average : 67 200 $
Salary Average Remaining : 39 667 $
Christian Fischer 66 600 $ (1)
Salary Remaining : 39 313 $
Salary Average : 66 600 $
Salary Average Remaining : 39 313 $
Sebastian AhoD 66 000 $ (2)
Salary Remaining : 38 958 $
Salary Average : 66 000 $
Salary Average Remaining : 38 958 $
Anthony Louis 64 600 $ (2)
Salary Remaining : 38 132 $
Salary Average : 64 600 $
Salary Average Remaining : 38 132 $
Rudolfs Balcers 63 400 $ (2)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Drake Batherson (Out of Payroll) 62 400 $ (3)
Salary Remaining : 36 833 $
Salary Average : 62 400 $
Salary Average Remaining : 36 833 $
Aleksi Saarela 61 400 $ (2)
Salary Remaining : 36 243 $
Salary Average : 61 400 $
Salary Average Remaining : 36 243 $
Mitch Reinke 60 000 $ (3)
Salary Remaining : 35 417 $
Salary Average : 60 000 $
Salary Average Remaining : 35 417 $
Dylan Sikura 60 000 $ (3)
Salary Remaining : 35 417 $
Salary Average : 60 000 $
Salary Average Remaining : 35 417 $
Rourke Chartier 59 400 $ (1)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Mathieu Joseph 59 400 $ (2)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Emil Pettersson 59 400 $ (2)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Joonas Lyytinen 59 200 $ (2)
Salary Remaining : 34 944 $
Salary Average : 59 200 $
Salary Average Remaining : 34 944 $
Parker Wotherspoon 59 000 $ (2)
Salary Remaining : 34 826 $
Salary Average : 59 000 $
Salary Average Remaining : 34 826 $
Dysin Mayo 58 400 $ (1)
Salary Remaining : 34 472 $
Salary Average : 58 400 $
Salary Average Remaining : 34 472 $
Caleb Jones 58 400 $ (2)
Salary Remaining : 34 472 $
Salary Average : 58 400 $
Salary Average Remaining : 34 472 $
Ethan Bear 58 400 $ (2)
Salary Remaining : 34 472 $
Salary Average : 58 400 $
Salary Average Remaining : 34 472 $
Mark Alt 58 000 $ (2)
Salary Remaining : 34 236 $
Salary Average : 58 000 $
Salary Average Remaining : 34 236 $
Denis Malgin 57 240 $ (1)
Salary Remaining : 33 788 $
Salary Average : 57 240 $
Salary Average Remaining : 33 788 $
Francis Perron 57 200 $ (2)
Salary Remaining : 33 764 $
Salary Average : 57 200 $
Salary Average Remaining : 33 764 $
Seth Griffith 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
C.J. Smith 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Ryan Carpenter 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Carter Verhaeghe 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Trevor Carrick 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Total Farm Players42
Salary Commitment
Year 2019 : 2 737 770 $
Year 2020 : 1 888 200 $
Year 2021 : 701 800 $
Year 2022 : 89 900 $
Salary Average Commitment
Year 2019 : 2 740 745 $
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 $ - 1 853 - 92.67%
Farm Level 2: 1000 - 10 $ - 926 - 92.63%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left23
Average Attendance - %18 000 - 100.00%
Average Income per Game1 475 100 $
Year to Date Revenue23 601 600 $
Farm
Home Games Left23
Average Attendance - %2 780 - 92.66%
Average Income per Game64 864 $
Year to Date Revenue1 037 830 $

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 Expenses35 370 677 $
Farm Year To Date Expenses718 089 $
Pro Salary Cap Per Days575 528 $
Pro Salary Cap To Date33 459 614 $
Farm Salary Cap Per Days10 088 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 927 300 $
Farm Estimated Season Revenue1 491 881 $
Pro Remaining Season Days85
Pro Expenses Per Days599 503 $
Pro Estimated Expenses50 957 755 $
Farm Remaining Season Days85
Farm Expenses Per Days12 171 $
Farm Estimated Expenses1 034 535 $
Estimated Season Expenses51 992 290 $
Estimated Season Salary Cap82 379 494 $
Estimate Under Maximum Salary Cap of 92 000 000 $9 620 506 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 12 379 494 $
Current Bank Account166 703 836 $
Projected Bank Account150 130 727 $

Pro Players Salaries

Vladimir Tarasenko (1 Way Contract) 7 500 000 $ (3)
-Salary Remaining : 4 427 083 $
-Salary Average : 7 500 000 $
-Salary Average Remaining : 4 427 083 $
James van Riemsdyk (1 Way Contract) 7 000 000 $ (2)
-Salary Remaining : 4 131 944 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 4 131 944 $
T.J. Oshie (1 Way Contract) 6 037 500 $ (3)
-Salary Remaining : 3 563 802 $
-Salary Average : 6 037 500 $
-Salary Average Remaining : 3 563 802 $
Dougie Hamilton (1 Way Contract) 5 750 000 $ (1)
-Salary Remaining : 3 394 097 $
-Salary Average : 5 750 000 $
-Salary Average Remaining : 3 394 097 $
Jonathan Drouin (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 3 246 528 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 3 246 528 $
Teuvo Teravainen (1 Way Contract) 5 400 000 $ (3)
-Salary Remaining : 3 187 500 $
-Salary Average : 5 400 000 $
-Salary Average Remaining : 3 187 500 $
Brayden Schenn (1 Way Contract) 5 125 000 $ (3)
-Salary Remaining : 3 025 174 $
-Salary Average : 5 125 000 $
-Salary Average Remaining : 3 025 174 $
Noah Hanifin 4 950 000 $ (3)
-Salary Remaining : 2 921 875 $
-Salary Average : 4 950 000 $
-Salary Average Remaining : 2 921 875 $
Anton Stralman (1 Way Contract) 4 400 000 $ (3)
-Salary Remaining : 2 597 222 $
-Salary Average : 4 400 000 $
-Salary Average Remaining : 2 597 222 $
Roman Josi (1 Way Contract) 4 400 000 $ (5)
-Salary Remaining : 2 597 222 $
-Salary Average : 5 300 000 $
-Salary Average Remaining : 3 128 472 $
Darren Helm 4 042 500 $ (1)
-Salary Remaining : 2 386 198 $
-Salary Average : 4 042 500 $
-Salary Average Remaining : 2 386 198 $
Jake Muzzin (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 2 361 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 2 361 111 $
Chris Tierney (1 Way Contract) 2 937 500 $ (3)
-Salary Remaining : 1 733 941 $
-Salary Average : 2 937 500 $
-Salary Average Remaining : 1 733 941 $
Brayden McNabb (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 1 475 694 $
-Salary Average : 2 687 500 $
-Salary Average Remaining : 1 586 372 $
Matt Calvert (1 Way Contract) 2 308 500 $ (3)
-1 Way Contract Salary Cap : 308 500 $
-1 Way Contract Salary Cap Remaining : 182 101 $
-Salary Remaining : 1 362 656 $
-Salary Average : 2 308 500 $
-Salary Average Remaining : 1 362 656 $
John Gibson (1 Way Contract) 2 300 000 $ (4)
-Salary Remaining : 1 357 639 $
-Salary Average : 2 760 000 $
-Salary Average Remaining : 1 629 167 $
Zach Hyman (1 Way Contract) 2 250 000 $ (3)
-Salary Remaining : 1 328 125 $
-Salary Average : 2 250 000 $
-Salary Average Remaining : 1 328 125 $
John Moore (1 Way Contract) 2 227 500 $ (3)
-1 Way Contract Salary Cap : 227 500 $
-1 Way Contract Salary Cap Remaining : 134 288 $
-Salary Remaining : 1 314 844 $
-Salary Average : 2 227 500 $
-Salary Average Remaining : 1 314 844 $
Riley Sheahan (1 Way Contract) 2 100 000 $ (2)
-Salary Remaining : 1 239 583 $
-Salary Average : 2 100 000 $
-Salary Average Remaining : 1 239 583 $
Jay Beagle (1 Way Contract) 1 750 000 $ (1)
-Salary Remaining : 1 032 986 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 1 032 986 $
Jared McCann 1 250 000 $ (3)
-Salary Remaining : 737 847 $
-Salary Average : 1 250 000 $
-Salary Average Remaining : 737 847 $
Ryan Miller (1 Way Contract) 900 000 $ (1)
-Salary Remaining : 531 250 $
-Salary Average : 900 000 $
-Salary Average Remaining : 531 250 $
Michael Hutchinson (1 Way Contract) 700 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
Colton Sissons 700 000 $ (1)
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
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 : 82 876 000 $
Year 2020 : 69 733 504 $
Year 2021 : 51 133 500 $
Year 2022 : 8 060 000 $

Farm Players Salaries

Jake Virtanen 100 000 $ (3)
Salary Remaining : 59 028 $
Salary Average : 100 000 $
Salary Average Remaining : 59 028 $
Jake Walman 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Taylor Raddysh 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Filip Zadina 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Cooper Marody 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Saku Maenalanen 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Troy Stecher 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Cal Foote 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Jordan Kyrou 66 600 $ (3)
Salary Remaining : 39 313 $
Salary Average : 66 600 $
Salary Average Remaining : 39 313 $
Marcus Pettersson 66 600 $ (1)
Salary Remaining : 39 313 $
Salary Average : 66 600 $
Salary Average Remaining : 39 313 $
Carl Dahlstrom 65 400 $ (1)
Salary Remaining : 38 604 $
Salary Average : 65 400 $
Salary Average Remaining : 38 604 $
Matthew Phillips 62 000 $ (3)
Salary Remaining : 36 597 $
Salary Average : 62 000 $
Salary Average Remaining : 36 597 $
Ethan Prow 61 400 $ (1)
Salary Remaining : 36 243 $
Salary Average : 61 400 $
Salary Average Remaining : 36 243 $
Vitek Vanecek 60 000 $ (1)
Salary Remaining : 35 417 $
Salary Average : 60 000 $
Salary Average Remaining : 35 417 $
Juho Lammikko 59 400 $ (1)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Ben Thomas 57 289 $ (1)
Salary Remaining : 33 816 $
Salary Average : 57 289 $
Salary Average Remaining : 33 816 $
Scott Kosmachuk 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Spencer Martin 56 000 $ (3)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Morgan Klimchuk 56 000 $ (3)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Andy Welinski 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Dillon Heatherington 56 000 $ (3)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Michael Chaput 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
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 $ - 4 355 - 65.99%
Level 2: 6600 - 90 $ - 4 449 - 67.40%
Level 3: 4400 - 50 $ - 3 647 - 82.89%
Level 4: 3300 - 30 $ - 2 822 - 85.50%
Luxury : 1100 - 330 $ - 705 - 64.05%
Total Capacity :22000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 70 $ - 1 000 - 50.00%
Farm Level 2: 1000 - 10 $ - 939 - 93.91%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left23
Average Attendance - %15 977 - 72.62%
Average Income per Game2 379 116 $
Year to Date Revenue38 065 851 $
Farm
Home Games Left23
Average Attendance - %1 939 - 64.64%
Average Income per Game79 391 $
Year to Date Revenue1 270 260 $

Expense

Pro Players Total Salaries77 663 092 $
Pro Players Total Average Salaries78 458 596 $
Farm Players Total Salaries1 976 680 $
Farm Players Total Average Salaries1 961 430 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses31 830 797 $
Farm Year To Date Expenses940 618 $
Pro Salary Cap Per Days517 768 $
Pro Salary Cap To Date30 336 191 $
Farm Salary Cap Per Days13 621 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 719 661 $
Farm Estimated Season Revenue1 825 999 $
Pro Remaining Season Days85
Pro Expenses Per Days541 410 $
Pro Estimated Expenses46 019 850 $
Farm Remaining Season Days85
Farm Expenses Per Days15 810 $
Farm Estimated Expenses1 343 850 $
Estimated Season Expenses47 363 700 $
Estimated Season Salary Cap74 346 471 $
Estimate Under Maximum Salary Cap of 92 000 000 $17 653 529 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 4 346 471 $
Current Bank Account201 982 661 $
Projected Bank Account211 164 621 $

Pro Players Salaries

Bobby Ryan (1 Way Contract) 7 250 000 $ (1)
-Salary Remaining : 4 279 514 $
-Salary Average : 7 250 000 $
-Salary Average Remaining : 4 279 514 $
Dion Phaneuf (1 Way Contract) 7 000 000 $ (1)
-Salary Remaining : 4 131 944 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 4 131 944 $
David Backes (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 3 541 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 3 541 667 $
Jordan Staal (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 3 541 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 3 541 667 $
Loui Eriksson (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 3 541 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 3 541 667 $
Mike Smith (1 Way Contract) 5 666 667 $ (1)
-Salary Remaining : 3 344 908 $
-Salary Average : 5 666 667 $
-Salary Average Remaining : 3 344 908 $
Alexander Wennberg (1 Way Contract) 4 900 000 $ (2)
-Salary Remaining : 2 892 361 $
-Salary Average : 4 900 000 $
-Salary Average Remaining : 2 892 361 $
Karl Alzner (1 Way Contract) 4 625 000 $ (1)
-Salary Remaining : 2 730 035 $
-Salary Average : 4 625 000 $
-Salary Average Remaining : 2 730 035 $
Craig Smith (1 Way Contract) 4 462 500 $ (4)
-Salary Remaining : 2 634 115 $
-Salary Average : 4 993 750 $
-Salary Average Remaining : 2 947 700 $
Brandon Sutter (1 Way Contract) 4 375 000 $ (1)
-Salary Remaining : 2 582 465 $
-Salary Average : 4 375 000 $
-Salary Average Remaining : 2 582 465 $
James Reimer (1 Way Contract) 3 570 000 $ (2)
-Salary Remaining : 2 107 292 $
-Salary Average : 3 570 000 $
-Salary Average Remaining : 2 107 292 $
Ryan Strome (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 1 475 694 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 1 475 694 $
Matt Grzelcyk (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 1 475 694 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 1 475 694 $
Scott Darling (1 Way Contract) 2 490 000 $ (2)
-1 Way Contract Salary Cap : 490 000 $
-1 Way Contract Salary Cap Remaining : 289 236 $
-Salary Remaining : 1 469 792 $
-Salary Average : 2 490 000 $
-Salary Average Remaining : 1 469 792 $
Nick Ritchie 1 498 925 $ (4)
-Salary Remaining : 884 782 $
-Salary Average : 1 667 554 $
-Salary Average Remaining : 984 320 $
Chandler Stephenson (1 Way Contract) 1 050 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 619 792 $
-Salary Average : 1 050 000 $
-Salary Average Remaining : 619 792 $
Sebastian Aho 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Cal Petersen 925 000 $ (2)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Pierre-Luc Dubois 925 000 $ (2)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Charlie McAvoy 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Lawson Crouse 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Mirco Mueller 850 000 $ (3)
-Salary Remaining : 501 736 $
-Salary Average : 945 625 $
-Salary Average Remaining : 558 181 $
Oscar Fantenberg (1 Way Contract) 850 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 501 736 $
-Salary Average : 850 000 $
-Salary Average Remaining : 501 736 $
Reid Boucher 750 000 $ (1)
-Salary Remaining : 442 708 $
-Salary Average : 750 000 $
-Salary Average Remaining : 442 708 $
Ben Harpur 700 000 $ (1)
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
Total Pro Players25
Salary Commitment
Year 2019 : 77 663 092 $
Year 2020 : 30 021 425 $
Year 2021 : 8 043 925 $
Year 2022 : 8 760 941 $
Salary Average Commitment
Year 2019 : 78 458 596 $
Year 2020 : 30 816 929 $
Year 2021 : 8 456 929 $
Year 2022 : 6 661 304 $
Salary Cap with 1 Way Contract
Year 2019 : 74 558 592 $
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 : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Tyler Motte 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Nick Merkley 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Urho Vaakanainen 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 52 000 $
Salary Average Remaining : 30 694 $
Nolan Patrick 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
David Kampf 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Gustav Forsling 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Jake Bischoff 72 800 $ (2)
Salary Remaining : 42 972 $
Salary Average : 72 800 $
Salary Average Remaining : 42 972 $
Eric Gryba 72 000 $ (1)
Salary Remaining : 42 500 $
Salary Average : 72 000 $
Salary Average Remaining : 42 500 $
Dryden Hunt 69 400 $ (1)
Salary Remaining : 40 965 $
Salary Average : 69 400 $
Salary Average Remaining : 40 965 $
Jonah Gadjovich 66 600 $ (3)
Salary Remaining : 39 313 $
Salary Average : 66 600 $
Salary Average Remaining : 39 313 $
Otto Koivula 66 000 $ (3)
Salary Remaining : 38 958 $
Salary Average : 66 000 $
Salary Average Remaining : 38 958 $
Merrick Madsen 63 400 $ (3)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Kaapo Kahkonen 63 400 $ (3)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Linus Olund 63 400 $ (3)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Kyle Capobianco 61 400 $ (2)
Salary Remaining : 36 243 $
Salary Average : 61 400 $
Salary Average Remaining : 36 243 $
Colin Blackwell 60 800 $ (1)
Salary Remaining : 35 889 $
Salary Average : 60 800 $
Salary Average Remaining : 35 889 $
Julius Bergman 60 000 $ (4)
Salary Remaining : 35 417 $
Salary Average : 66 750 $
Salary Average Remaining : 39 401 $
Jonas Siegenthaler 60 000 $ (2)
Salary Remaining : 35 417 $
Salary Average : 60 000 $
Salary Average Remaining : 35 417 $
Mitchell Vande Sompel 59 400 $ (2)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Doyle Somerby 58 080 $ (1)
Salary Remaining : 34 283 $
Salary Average : 58 080 $
Salary Average Remaining : 34 283 $
Conner Bleackley 58 000 $ (1)
Salary Remaining : 34 236 $
Salary Average : 58 000 $
Salary Average Remaining : 34 236 $
Eric Comrie 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Garnet Hathaway 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Phil Varone 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Philippe Myers 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Seth Helgeson 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Scott Wilson 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Colby Sissons 56 000 $ (3)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Chris Bigras 56 000 $ (3)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Marcus Sorensen 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Total Farm Players31
Salary Commitment
Year 2019 : 1 976 680 $
Year 2020 : 1 100 400 $
Year 2021 : 568 800 $
Year 2022 : 87 000 $
Salary Average Commitment
Year 2019 : 1 961 430 $
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 $ - 4 146 - 76.78%
Level 2: 5400 - 90 $ - 4 515 - 83.60%
Level 3: 3600 - 50 $ - 3 562 - 98.95%
Level 4: 2700 - 30 $ - 2 627 - 97.28%
Luxury : 900 - 340 $ - 703 - 78.09%
Total Capacity :18000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 908 - 95.42%
Farm Level 2: 1000 - 10 $ - 951 - 95.13%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left23
Average Attendance - %15 552 - 86.40%
Average Income per Game2 394 445 $
Year to Date Revenue38 311 117 $
Farm
Home Games Left23
Average Attendance - %2 860 - 95.32%
Average Income per Game66 764 $
Year to Date Revenue1 068 230 $

Expense

Pro Players Total Salaries94 914 166 $
Pro Players Total Average Salaries96 381 291 $
Farm Players Total Salaries900 800 $
Farm Players Total Average Salaries921 100 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses38 758 560 $
Farm Year To Date Expenses511 842 $
Pro Salary Cap Per Days627 030 $
Pro Salary Cap To Date36 610 640 $
Farm Salary Cap Per Days6 397 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 072 231 $
Farm Estimated Season Revenue1 535 581 $
Pro Remaining Season Days85
Pro Expenses Per Days661 209 $
Pro Estimated Expenses56 202 765 $
Farm Remaining Season Days85
Farm Expenses Per Days8 339 $
Farm Estimated Expenses708 815 $
Estimated Season Expenses56 911 580 $
Estimated Season Salary Cap89 908 190 $
Estimate Under Maximum Salary Cap of 92 000 000 $2 091 810 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 19 908 190 $
Current Bank Account195 131 415 $
Projected Bank Account194 827 647 $

Pro Players Salaries

Patrick Kane (1 Way Contract) 10 500 000 $ (2)
-Salary Remaining : 6 197 917 $
-Salary Average : 10 500 000 $
-Salary Average Remaining : 6 197 917 $
Johnny Gaudreau (1 Way Contract) 6 750 000 $ (1)
-Salary Remaining : 3 984 375 $
-Salary Average : 6 750 000 $
-Salary Average Remaining : 3 984 375 $
Erik Johnson (1 Way Contract) 6 300 000 $ (2)
-Salary Remaining : 3 718 750 $
-Salary Average : 6 300 000 $
-Salary Average Remaining : 3 718 750 $
Matt Duchene (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 3 541 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 3 541 667 $
Logan Couture (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 3 541 667 $
-Salary Average : 6 825 000 $
-Salary Average Remaining : 4 028 646 $
Jeff Skinner (1 Way Contract) 5 725 000 $ (1)
-Salary Remaining : 3 379 340 $
-Salary Average : 5 725 000 $
-Salary Average Remaining : 3 379 340 $
Mika Zibanejad (1 Way Contract) 5 350 000 $ (1)
-Salary Remaining : 3 157 986 $
-Salary Average : 5 350 000 $
-Salary Average Remaining : 3 157 986 $
Ilya Kovalchuk 5 000 000 $ (2)
-Salary Remaining : 2 951 389 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 2 951 389 $
Jake Allen (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 2 656 250 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 2 656 250 $
Brian Dumoulin (1 Way Contract) 4 100 000 $ (4)
-Salary Remaining : 2 420 139 $
-Salary Average : 4 407 500 $
-Salary Average Remaining : 2 601 649 $
Justin Braun (1 Way Contract) 3 990 000 $ (3)
-Salary Remaining : 2 355 208 $
-Salary Average : 3 990 000 $
-Salary Average Remaining : 2 355 208 $
Ron Hainsey (1 Way Contract) 3 750 000 $ (2)
-Salary Remaining : 2 213 542 $
-Salary Average : 3 750 000 $
-Salary Average Remaining : 2 213 542 $
David Perron (1 Way Contract) 3 750 000 $ (1)
-Salary Remaining : 2 213 542 $
-Salary Average : 3 750 000 $
-Salary Average Remaining : 2 213 542 $
Roberto Luongo (1 Way Contract) 3 200 000 $ (1)
-Salary Remaining : 1 888 889 $
-Salary Average : 3 200 000 $
-Salary Average Remaining : 1 888 889 $
Adam Lowry (1 Way Contract) 2 916 666 $ (1)
-Salary Remaining : 1 721 643 $
-Salary Average : 2 916 666 $
-Salary Average Remaining : 1 721 643 $
Jay Bouwmeester (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 1 475 694 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 1 475 694 $
Deryk Engelland (1 Way Contract) 2 300 000 $ (2)
-Salary Remaining : 1 357 639 $
-Salary Average : 2 300 000 $
-Salary Average Remaining : 1 357 639 $
Pierre-Edouard Bellemare (1 Way Contract) 2 100 000 $ (2)
-1 Way Contract Salary Cap : 100 000 $
-1 Way Contract Salary Cap Remaining : 59 028 $
-Salary Remaining : 1 239 583 $
-Salary Average : 2 100 000 $
-Salary Average Remaining : 1 239 583 $
Calle Jarnkrok (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 180 556 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 180 556 $
Micheal Ferland (1 Way Contract) 1 750 000 $ (3)
-Salary Remaining : 1 032 986 $
-Salary Average : 1 990 625 $
-Salary Average Remaining : 1 175 022 $
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 : 590 278 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 590 278 $
Sam Anas (1 Way Contract) 1 000 000 $ (4)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 590 278 $
-Salary Average : 1 018 500 $
-Salary Average Remaining : 601 198 $
Justin Kloos (1 Way Contract) 1 000 000 $ (4)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 590 278 $
-Salary Average : 1 075 500 $
-Salary Average Remaining : 634 844 $
Juuso Riikola (1 Way Contract) 995 000 $ (3)
-Salary Remaining : 587 326 $
-Salary Average : 995 000 $
-Salary Average Remaining : 587 326 $
Tyler Ennis (1 Way Contract) 995 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 587 326 $
-Salary Average : 995 000 $
-Salary Average Remaining : 587 326 $
Brayden Point 742 500 $ (1)
-Salary Remaining : 438 281 $
-Salary Average : 742 500 $
-Salary Average Remaining : 438 281 $
Paul Carey 700 000 $ (2)
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
Total Pro Players27
Salary Commitment
Year 2019 : 94 914 166 $
Year 2020 : 61 980 000 $
Year 2021 : 28 787 875 $
Year 2022 : 7 604 625 $
Salary Average Commitment
Year 2019 : 96 381 291 $
Year 2020 : 63 447 125 $
Year 2021 : 25 797 125 $
Year 2022 : 6 501 500 $
Salary Cap with 1 Way Contract
Year 2019 : 90 292 292 $
Year 2020 : 57 358 124 $
Year 2021 : 22 708 124 $
Year 2022 : 4 407 500 $

Farm Players Salaries

Sam Bennett 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Eeli Tolvanen 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Michael Kapla 72 000 $ (2)
Salary Remaining : 42 500 $
Salary Average : 72 000 $
Salary Average Remaining : 42 500 $
Lane Pederson 72 000 $ (2)
Salary Remaining : 42 500 $
Salary Average : 72 000 $
Salary Average Remaining : 42 500 $
Ryan Gropp 66 600 $ (2)
Salary Remaining : 39 313 $
Salary Average : 66 600 $
Salary Average Remaining : 39 313 $
Jeremy Roy 66 600 $ (2)
Salary Remaining : 39 313 $
Salary Average : 66 600 $
Salary Average Remaining : 39 313 $
Niklas Hansson 64 200 $ (1)
Salary Remaining : 37 896 $
Salary Average : 64 200 $
Salary Average Remaining : 37 896 $
Mike Vecchione 64 000 $ (3)
Salary Remaining : 37 778 $
Salary Average : 75 900 $
Salary Average Remaining : 44 802 $
Gabriel Gagne 63 400 $ (1)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Anthony Greco 60 000 $ (4)
Salary Remaining : 35 417 $
Salary Average : 68 400 $
Salary Average Remaining : 40 375 $
Andreas Martinsen 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Joel Hanley 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Max Lagace 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Tyler Wong 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Total Farm Players14
Salary Commitment
Year 2019 : 900 800 $
Year 2020 : 643 200 $
Year 2021 : 263 900 $
Year 2022 : 83 700 $
Salary Average Commitment
Year 2019 : 921 100 $
Year 2020 : 663 500 $
Year 2021 : 218 300 $
Year 2022 : 68 400 $

Riversharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameCow Palace
Level 1: 6600 - 150 $ - 5 513 - 83.52%
Level 2: 6600 - 100 $ - 4 197 - 63.59%
Level 3: 4400 - 50 $ - 3 712 - 84.36%
Level 4: 3300 - 30 $ - 2 750 - 83.34%
Luxury : 1100 - 330 $ - 731 - 66.49%
Total Capacity :22000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 878 - 93.89%
Farm Level 2: 1000 - 10 $ - 951 - 95.09%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left23
Average Attendance - %16 903 - 76.83%
Average Income per Game2 616 530 $
Year to Date Revenue41 864 485 $
Farm
Home Games Left24
Average Attendance - %2 829 - 94.29%
Average Income per Game65 841 $
Year to Date Revenue987 610 $

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 Expenses33 543 678 $
Farm Year To Date Expenses481 548 $
Pro Salary Cap Per Days545 778 $
Pro Salary Cap To Date32 139 162 $
Farm Salary Cap Per Days6 203 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 180 197 $
Farm Estimated Season Revenue1 580 176 $
Pro Remaining Season Days85
Pro Expenses Per Days568 312 $
Pro Estimated Expenses48 306 520 $
Farm Remaining Season Days85
Farm Expenses Per Days8 224 $
Farm Estimated Expenses699 040 $
Estimated Season Expenses49 005 560 $
Estimated Season Salary Cap78 530 292 $
Estimate Under Maximum Salary Cap of 92 000 000 $13 469 708 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 8 530 292 $
Current Bank Account209 172 905 $
Projected Bank Account221 927 718 $

Pro Players Salaries

Leon Draisaitl 8 500 000 $ (3)
-Salary Remaining : 5 017 361 $
-Salary Average : 8 500 000 $
-Salary Average Remaining : 5 017 361 $
Zach Parise (1 Way Contract) 8 500 000 $ (3)
-Salary Remaining : 5 017 361 $
-Salary Average : 8 500 000 $
-Salary Average Remaining : 5 017 361 $
Dustin Byfuglien (1 Way Contract) 8 500 000 $ (4)
-Salary Remaining : 5 017 361 $
-Salary Average : 9 320 000 $
-Salary Average Remaining : 5 501 389 $
Cory Schneider (1 Way Contract) 6 300 000 $ (1)
-Salary Remaining : 3 718 750 $
-Salary Average : 6 300 000 $
-Salary Average Remaining : 3 718 750 $
Reilly Smith (1 Way Contract) 5 250 000 $ (5)
-Salary Remaining : 3 098 958 $
-Salary Average : 6 250 000 $
-Salary Average Remaining : 3 689 236 $
Justin Faulk (1 Way Contract) 4 833 333 $ (3)
-Salary Remaining : 2 853 009 $
-Salary Average : 4 833 333 $
-Salary Average Remaining : 2 853 009 $
Nikita Kucherov (1 Way Contract) 4 766 667 $ (1)
-Salary Remaining : 2 813 658 $
-Salary Average : 4 766 667 $
-Salary Average Remaining : 2 813 658 $
Shayne Gostisbehere (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 2 656 250 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 2 656 250 $
Oscar Klefbom (1 Way Contract) 4 167 000 $ (1)
-Salary Remaining : 2 459 688 $
-Salary Average : 4 167 000 $
-Salary Average Remaining : 2 459 688 $
Vladislav Namestnikov (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 2 361 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 2 361 111 $
Brenden Dillon (1 Way Contract) 3 270 000 $ (2)
-Salary Remaining : 1 930 208 $
-Salary Average : 3 270 000 $
-Salary Average Remaining : 1 930 208 $
Ryan Spooner (1 Way Contract) 2 825 000 $ (1)
-1 Way Contract Salary Cap : 825 000 $
-1 Way Contract Salary Cap Remaining : 486 979 $
-Salary Remaining : 1 667 535 $
-Salary Average : 2 825 000 $
-Salary Average Remaining : 1 667 535 $
Kevan Miller (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 1 475 694 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 1 475 694 $
Scott Laughton (1 Way Contract) 2 300 000 $ (2)
-Salary Remaining : 1 357 639 $
-Salary Average : 2 300 000 $
-Salary Average Remaining : 1 357 639 $
Roman Polak (1 Way Contract) 2 200 000 $ (1)
-Salary Remaining : 1 298 611 $
-Salary Average : 2 200 000 $
-Salary Average Remaining : 1 298 611 $
Anthony Duclair 1 650 000 $ (3)
-Salary Remaining : 973 958 $
-Salary Average : 1 650 000 $
-Salary Average Remaining : 973 958 $
Andrew Hammond (1 Way Contract) 1 350 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 796 875 $
-Salary Average : 1 350 000 $
-Salary Average Remaining : 796 875 $
Mathew Barzal 925 000 $ (2)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Nikita Soshnikov (1 Way Contract) 800 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 472 222 $
-Salary Average : 800 000 $
-Salary Average Remaining : 472 222 $
Derek Grant (1 Way Contract) 800 000 $ (1)
-Salary Remaining : 472 222 $
-Salary Average : 800 000 $
-Salary Average Remaining : 472 222 $
Charlie Lindgren (1 Way Contract) 750 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 442 708 $
-Salary Average : 750 000 $
-Salary Average Remaining : 442 708 $
Daniel Sprong 750 000 $ (5)
-Salary Remaining : 442 708 $
-Salary Average : 885 000 $
-Salary Average Remaining : 522 396 $
Chris Wagner 700 000 $ (1)
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
Jean-Sebastien Dea (1 Way Contract) 700 000 $ (2)
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
Jordan Binnington 700 000 $ (2)
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
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 : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Logan Brown 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Will Bitten 70 400 $ (3)
Salary Remaining : 41 556 $
Salary Average : 70 400 $
Salary Average Remaining : 41 556 $
Lukas Vejdemo 67 400 $ (3)
Salary Remaining : 39 785 $
Salary Average : 67 400 $
Salary Average Remaining : 39 785 $
Jordan Subban 66 400 $ (1)
Salary Remaining : 39 194 $
Salary Average : 66 400 $
Salary Average Remaining : 39 194 $
Austin Wagner 63 400 $ (2)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Sean Day 63 400 $ (3)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Vitaly Abramov 60 000 $ (3)
Salary Remaining : 35 417 $
Salary Average : 60 000 $
Salary Average Remaining : 35 417 $
Eric Cornel 59 400 $ (1)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Brett Pollock 59 400 $ (1)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Maxime Lajoie 58 400 $ (2)
Salary Remaining : 34 472 $
Salary Average : 58 400 $
Salary Average Remaining : 34 472 $
Dylan Gambrell 56 000 $ (3)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Tyler Graovac 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Troy Grosenick 56 000 $ (4)
Salary Remaining : 33 056 $
Salary Average : 65 040 $
Salary Average Remaining : 38 392 $
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 $ - 5 236 - 89.51%
Level 2: 5850 - 95 $ - 4 716 - 80.62%
Level 3: 3900 - 75 $ - 2 237 - 57.35%
Level 4: 2925 - 33 $ - 2 396 - 81.91%
Luxury : 975 - 320 $ - 819 - 84.02%
Total Capacity :19500
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - 65 $ - 1 063 - 53.15%
Farm Level 2: 1000 - 15 $ - 732 - 73.24%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %15 404 - 79.00%
Average Income per Game2 634 833 $
Year to Date Revenue42 157 322 $
Farm
Home Games Left24
Average Attendance - %1 795 - 59.85%
Average Income per Game80 081 $
Year to Date Revenue1 201 215 $

Expense

Pro Players Total Salaries85 595 000 $
Pro Players Total Average Salaries88 626 500 $
Farm Players Total Salaries1 005 800 $
Farm Players Total Average Salaries1 013 810 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses34 636 040 $
Farm Year To Date Expenses581 814 $
Pro Salary Cap Per Days556 434 $
Pro Salary Cap To Date33 354 933 $
Farm Salary Cap Per Days7 040 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 601 150 $
Farm Estimated Season Revenue1 921 944 $
Pro Remaining Season Days85
Pro Expenses Per Days596 493 $
Pro Estimated Expenses50 701 905 $
Farm Remaining Season Days85
Farm Expenses Per Days9 068 $
Farm Estimated Expenses770 780 $
Estimated Season Expenses51 472 685 $
Estimated Season Salary Cap80 651 823 $
Estimate Under Maximum Salary Cap of 92 000 000 $11 348 177 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 10 651 823 $
Current Bank Account195 099 370 $
Projected Bank Account206 149 779 $

Pro Players Salaries

Drew Doughty (1 Way Contract) 12 200 000 $ (5)
-Salary Remaining : 7 201 389 $
-Salary Average : 13 040 000 $
-Salary Average Remaining : 7 697 222 $
Derek Stepan (Out of Payroll) 6 500 000 $ (2)
-Salary Remaining : 3 836 806 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 3 836 806 $
Matt Niskanen (1 Way Contract) 6 500 000 $ (5)
-Salary Remaining : 3 836 806 $
-Salary Average : 7 465 000 $
-Salary Average Remaining : 4 406 424 $
Nick Foligno (1 Way Contract) 6 400 000 $ (4)
-Salary Remaining : 3 777 778 $
-Salary Average : 7 250 000 $
-Salary Average Remaining : 4 279 514 $
Josh Bailey (1 Way Contract) 6 000 000 $ (5)
-Salary Remaining : 3 541 667 $
-Salary Average : 6 200 000 $
-Salary Average Remaining : 3 659 722 $
Lars Eller (1 Way Contract) 5 200 000 $ (4)
-Salary Remaining : 3 069 444 $
-Salary Average : 5 200 000 $
-Salary Average Remaining : 3 069 444 $
Victor Rask (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 2 361 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 2 361 111 $
Dan Hamhuis (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 2 361 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 2 361 111 $
Michael Frolik (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 2 361 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 2 361 111 $
Patrik Berglund (1 Way Contract) 3 850 000 $ (1)
-Salary Remaining : 2 272 569 $
-Salary Average : 3 850 000 $
-Salary Average Remaining : 2 272 569 $
Tanner Pearson (1 Way Contract) 3 750 000 $ (1)
-Salary Remaining : 2 213 542 $
-Salary Average : 3 750 000 $
-Salary Average Remaining : 2 213 542 $
Luca Sbisa (1 Way Contract) 3 600 000 $ (2)
-1 Way Contract Salary Cap : 1 600 000 $
-1 Way Contract Salary Cap Remaining : 944 444 $
-Salary Remaining : 2 125 000 $
-Salary Average : 3 600 000 $
-Salary Average Remaining : 2 125 000 $
Calvin de Haan (1 Way Contract) 3 300 000 $ (1)
-Salary Remaining : 1 947 917 $
-Salary Average : 3 300 000 $
-Salary Average Remaining : 1 947 917 $
Nikita Zadorov (1 Way Contract) 3 200 000 $ (3)
-Salary Remaining : 1 888 889 $
-Salary Average : 3 200 000 $
-Salary Average Remaining : 1 888 889 $
Radek Faksa (1 Way Contract) 2 200 000 $ (2)
-Salary Remaining : 1 298 611 $
-Salary Average : 2 200 000 $
-Salary Average Remaining : 1 298 611 $
Brett Ritchie (1 Way Contract) 1 750 000 $ (2)
-Salary Remaining : 1 032 986 $
-Salary Average : 1 750 000 $
-Salary Average Remaining : 1 032 986 $
Petr Mrazek (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 885 417 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 885 417 $
Louis Domingue (1 Way Contract) 1 050 000 $ (1)
-Salary Remaining : 619 792 $
-Salary Average : 1 050 000 $
-Salary Average Remaining : 619 792 $
Patrik Nemeth (1 Way Contract) 945 000 $ (1)
-Salary Remaining : 557 813 $
-Salary Average : 945 000 $
-Salary Average Remaining : 557 813 $
Michael McCarron 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Robert Hagg 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Zack MacEwen (1 Way Contract) 900 000 $ (4)
-Salary Remaining : 531 250 $
-Salary Average : 1 076 500 $
-Salary Average Remaining : 635 434 $
Tomas Jurco 800 000 $ (1)
-Salary Remaining : 472 222 $
-Salary Average : 800 000 $
-Salary Average Remaining : 472 222 $
Malcolm Subban 700 000 $ (2)
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
Alexander True 700 000 $ (2)
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
Liam O'Brien 700 000 $ (2)
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
Total Pro Players26
Salary Commitment
Year 2019 : 85 595 000 $
Year 2020 : 62 050 000 $
Year 2021 : 46 966 250 $
Year 2022 : 44 778 750 $
Salary Average Commitment
Year 2019 : 88 626 500 $
Year 2020 : 65 081 500 $
Year 2021 : 47 431 500 $
Year 2022 : 40 231 500 $
Salary Cap with 1 Way Contract
Year 2019 : 86 626 500 $
Year 2020 : 63 081 500 $
Year 2021 : 47 431 500 $
Year 2022 : 40 231 500 $

Farm Players Salaries

Jake Evans 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Maxime Fortier 63 400 $ (3)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Connor Ingram 63 400 $ (2)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Gabriel Fontaine (Out of Payroll) 61 600 $ (2)
Salary Remaining : 36 361 $
Salary Average : 61 600 $
Salary Average Remaining : 36 361 $
Oliver Kylington 60 000 $ (2)
Salary Remaining : 35 417 $
Salary Average : 60 000 $
Salary Average Remaining : 35 417 $
Ryan Hitchcock 60 000 $ (4)
Salary Remaining : 35 417 $
Salary Average : 66 160 $
Salary Average Remaining : 39 053 $
Colton White 59 400 $ (2)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Carson Soucy 59 200 $ (2)
Salary Remaining : 34 944 $
Salary Average : 59 200 $
Salary Average Remaining : 34 944 $
Nick DeSimone 59 200 $ (2)
Salary Remaining : 34 944 $
Salary Average : 59 200 $
Salary Average Remaining : 34 944 $
Giovanni Fiore 58 800 $ (2)
Salary Remaining : 34 708 $
Salary Average : 58 800 $
Salary Average Remaining : 34 708 $
Julien Nantel 56 400 $ (2)
Salary Remaining : 33 292 $
Salary Average : 56 400 $
Salary Average Remaining : 33 292 $
Christian Djoos 56 000 $ (3)
Salary Remaining : 33 056 $
Salary Average : 57 850 $
Salary Average Remaining : 34 148 $
Brett Kulak 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Samuel Laberge 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Phelix Martineau 56 000 $ (3)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Sam Vigneault 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Scott Eansor 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Ty Rattie 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Total Farm Players18
Salary Commitment
Year 2019 : 1 067 400 $
Year 2020 : 1 011 400 $
Year 2021 : 344 200 $
Year 2022 : 75 400 $
Salary Average Commitment
Year 2019 : 1 075 410 $
Year 2020 : 1 019 410 $
Year 2021 : 317 410 $
Year 2022 : 66 160 $

Volcano



Arena Capacity - Ticket Price
Attendance - %

Arena NameBlaisdell Center
Level 1: 5400 - 168 $ - 4 155 - 76.95%
Level 2: 5400 - 92 $ - 4 264 - 78.97%
Level 3: 3600 - 57 $ - 2 763 - 76.75%
Level 4: 2700 - 35 $ - 1 973 - 73.06%
Luxury : 900 - 335 $ - 704 - 78.19%
Total Capacity :18000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 873 - 93.63%
Farm Level 2: 1000 - 10 $ - 936 - 93.55%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left23
Average Attendance - %13 859 - 77.00%
Average Income per Game2 313 559 $
Year to Date Revenue37 016 940 $
Farm
Home Games Left23
Average Attendance - %2 808 - 93.61%
Average Income per Game65 536 $
Year to Date Revenue1 048 570 $

Expense

Pro Players Total Salaries95 007 500 $
Pro Players Total Average Salaries97 203 771 $
Farm Players Total Salaries891 600 $
Farm Players Total Average Salaries930 960 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses38 805 510 $
Farm Year To Date Expenses506 979 $
Pro Salary Cap Per Days600 026 $
Pro Salary Cap To Date35 210 930 $
Farm Salary Cap Per Days6 465 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 211 851 $
Farm Estimated Season Revenue1 507 319 $
Pro Remaining Season Days85
Pro Expenses Per Days661 858 $
Pro Estimated Expenses56 257 930 $
Farm Remaining Season Days85
Farm Expenses Per Days8 275 $
Farm Estimated Expenses703 375 $
Estimated Season Expenses56 961 305 $
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 Account189 491 050 $
Projected Bank Account187 248 915 $

Pro Players Salaries

P.K. Subban (1 Way Contract) 9 000 000 $ (2)
-Salary Remaining : 5 312 500 $
-Salary Average : 9 000 000 $
-Salary Average Remaining : 5 312 500 $
Kevin Hayes (1 Way Contract) 8 250 000 $ (4)
-Salary Remaining : 4 869 792 $
-Salary Average : 8 508 928 $
-Salary Average Remaining : 5 022 631 $
Ryan Johansen (1 Way Contract) 8 000 000 $ (5)
-Salary Remaining : 4 722 222 $
-Salary Average : 8 960 000 $
-Salary Average Remaining : 5 288 889 $
Nazem Kadri (1 Way Contract) 8 000 000 $ (5)
-Salary Remaining : 4 722 222 $
-Salary Average : 8 000 000 $
-Salary Average Remaining : 4 722 222 $
Sami Vatanen (1 Way Contract) 6 500 000 $ (4)
-Salary Remaining : 3 836 806 $
-Salary Average : 6 764 062 $
-Salary Average Remaining : 3 992 675 $
Tyler Johnson (1 Way Contract) 5 562 500 $ (4)
-Salary Remaining : 3 283 420 $
-Salary Average : 5 562 500 $
-Salary Average Remaining : 3 283 420 $
Jared Spurgeon (1 Way Contract) 5 187 500 $ (3)
-Salary Remaining : 3 062 066 $
-Salary Average : 5 900 781 $
-Salary Average Remaining : 3 483 100 $
Alex Galchenyuk (1 Way Contract) 4 900 000 $ (2)
-Salary Remaining : 2 892 361 $
-Salary Average : 4 900 000 $
-Salary Average Remaining : 2 892 361 $
Zdeno Chara (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 2 656 250 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 2 656 250 $
Andre Burakovsky (1 Way Contract) 3 250 000 $ (3)
-Salary Remaining : 1 918 403 $
-Salary Average : 3 250 000 $
-Salary Average Remaining : 1 918 403 $
Tucker Poolman (1 Way Contract) 3 000 000 $ (3)
-1 Way Contract Salary Cap : 1 000 000 $
-1 Way Contract Salary Cap Remaining : 590 278 $
-Salary Remaining : 1 770 833 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 1 770 833 $
Brian Boyle (1 Way Contract) 2 750 000 $ (1)
-Salary Remaining : 1 623 264 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 1 623 264 $
Anton Khudobin (1 Way Contract) 2 650 000 $ (1)
-Salary Remaining : 1 564 236 $
-Salary Average : 2 650 000 $
-Salary Average Remaining : 1 564 236 $
Zack Smith (1 Way Contract) 2 600 000 $ (1)
-Salary Remaining : 1 534 722 $
-Salary Average : 2 600 000 $
-Salary Average Remaining : 1 534 722 $
Pavel Francouz (1 Way Contract) 2 500 000 $ (3)
-1 Way Contract Salary Cap : 500 000 $
-1 Way Contract Salary Cap Remaining : 295 139 $
-Salary Remaining : 1 475 694 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 1 475 694 $
Connor Clifton (1 Way Contract) 2 500 000 $ (3)
-1 Way Contract Salary Cap : 500 000 $
-1 Way Contract Salary Cap Remaining : 295 139 $
-Salary Remaining : 1 475 694 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 1 475 694 $
Leo Komarov (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 1 475 694 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 1 475 694 $
Greg Pateryn (1 Way Contract) 2 250 000 $ (3)
-Salary Remaining : 1 328 125 $
-Salary Average : 2 250 000 $
-Salary Average Remaining : 1 328 125 $
Juuse Saros (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 885 417 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 885 417 $
Zach Sanford (1 Way Contract) 1 500 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 885 417 $
-Salary Average : 1 500 000 $
-Salary Average Remaining : 885 417 $
Ben Chiarot (1 Way Contract) 1 400 000 $ (2)
-Salary Remaining : 826 389 $
-Salary Average : 1 400 000 $
-Salary Average Remaining : 826 389 $
Joey Daccord (1 Way Contract) 1 200 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 708 333 $
-Salary Average : 1 200 000 $
-Salary Average Remaining : 708 333 $
Pheonix Copley (1 Way Contract) 1 100 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 649 306 $
-Salary Average : 1 100 000 $
-Salary Average Remaining : 649 306 $
Taylor Fedun (1 Way Contract) 1 000 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 590 278 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 590 278 $
Jakob Chychrun 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Andrei Svechnikov 925 000 $ (3)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Ivan Barbashev 832 500 $ (1)
-Salary Remaining : 491 406 $
-Salary Average : 832 500 $
-Salary Average Remaining : 491 406 $
Lucas Wallmark 725 000 $ (1)
-Salary Remaining : 427 951 $
-Salary Average : 725 000 $
-Salary Average Remaining : 427 951 $
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 : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Brandon Hickey 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Vladislav Kamenev 70 800 $ (5)
Salary Remaining : 41 792 $
Salary Average : 70 800 $
Salary Average Remaining : 41 792 $
Alan Quine 68 000 $ (1)
Salary Remaining : 40 139 $
Salary Average : 68 000 $
Salary Average Remaining : 40 139 $
Markus Nutivaara 67 400 $ (1)
Salary Remaining : 39 785 $
Salary Average : 67 400 $
Salary Average Remaining : 39 785 $
Janne Kuokkanen 67 400 $ (2)
Salary Remaining : 39 785 $
Salary Average : 67 400 $
Salary Average Remaining : 39 785 $
Joel L'Esperance 64 000 $ (3)
Salary Remaining : 37 778 $
Salary Average : 64 000 $
Salary Average Remaining : 37 778 $
Rasmus Andersson 62 000 $ (1)
Salary Remaining : 36 597 $
Salary Average : 62 000 $
Salary Average Remaining : 36 597 $
Mason Appleton 62 000 $ (2)
Salary Remaining : 36 597 $
Salary Average : 62 000 $
Salary Average Remaining : 36 597 $
Ben Sexton 58 000 $ (2)
Salary Remaining : 34 236 $
Salary Average : 58 000 $
Salary Average Remaining : 34 236 $
Tommy Cross 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Martin Frk 56 000 $ (5)
Salary Remaining : 33 056 $
Salary Average : 69 120 $
Salary Average Remaining : 40 800 $
Max McCormick 56 000 $ (5)
Salary Remaining : 33 056 $
Salary Average : 69 120 $
Salary Average Remaining : 40 800 $
Buddy Robinson 56 000 $ (5)
Salary Remaining : 33 056 $
Salary Average : 69 120 $
Salary Average Remaining : 40 800 $
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 $ - 5 348 - 86.96%
Level 2: 6150 - 85 $ - 5 315 - 86.41%
Level 3: 4100 - 50 $ - 3 612 - 88.10%
Level 4: 3075 - 30 $ - 2 676 - 87.04%
Luxury : 1025 - 290 $ - 902 - 88.03%
Total Capacity :20500
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 869 - 93.47%
Farm Level 2: 1000 - 10 $ - 937 - 93.69%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left23
Average Attendance - %17 853 - 87.09%
Average Income per Game2 599 188 $
Year to Date Revenue41 587 003 $
Farm
Home Games Left24
Average Attendance - %2 806 - 93.54%
Average Income per Game65 451 $
Year to Date Revenue981 760 $

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 Expenses29 693 275 $
Farm Year To Date Expenses570 263 $
Pro Salary Cap Per Days490 885 $
Pro Salary Cap To Date28 955 775 $
Farm Salary Cap Per Days7 265 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 781 317 $
Farm Estimated Season Revenue1 570 816 $
Pro Remaining Season Days85
Pro Expenses Per Days503 385 $
Pro Estimated Expenses42 787 725 $
Farm Remaining Season Days85
Farm Expenses Per Days9 765 $
Farm Estimated Expenses830 025 $
Estimated Season Expenses43 617 750 $
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 Account208 367 455 $
Projected Bank Account226 101 838 $

Pro Players Salaries

Evgeni Malkin (1 Way Contract) 9 975 000 $ (3)
-Salary Remaining : 5 888 021 $
-Salary Average : 9 975 000 $
-Salary Average Remaining : 5 888 021 $
Steven Stamkos (1 Way Contract) 8 500 000 $ (3)
-Salary Remaining : 5 017 361 $
-Salary Average : 9 137 500 $
-Salary Average Remaining : 5 393 663 $
Kris Letang (1 Way Contract) 7 612 500 $ (2)
-Salary Remaining : 4 493 490 $
-Salary Average : 7 612 500 $
-Salary Average Remaining : 4 493 490 $
Carey Price (1 Way Contract) 6 500 000 $ (1)
-Salary Remaining : 3 836 806 $
-Salary Average : 6 500 000 $
-Salary Average Remaining : 3 836 806 $
Jordan Eberle (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 3 541 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 3 541 667 $
Jaden Schwartz (1 Way Contract) 5 350 000 $ (1)
-Salary Remaining : 3 157 986 $
-Salary Average : 5 350 000 $
-Salary Average Remaining : 3 157 986 $
Kyle Turris (1 Way Contract) 3 600 000 $ (3)
-Salary Remaining : 2 125 000 $
-Salary Average : 3 600 000 $
-Salary Average Remaining : 2 125 000 $
Radko Gudas (1 Way Contract) 3 350 000 $ (2)
-Salary Remaining : 1 977 431 $
-Salary Average : 3 350 000 $
-Salary Average Remaining : 1 977 431 $
Ryan Ellis (1 Way Contract) 2 750 000 $ (5)
-Salary Remaining : 1 623 264 $
-Salary Average : 3 312 500 $
-Salary Average Remaining : 1 955 295 $
Anders Nilsson (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 1 475 694 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 1 475 694 $
Cal Clutterbuck (1 Way Contract) 2 100 000 $ (2)
-Salary Remaining : 1 239 583 $
-Salary Average : 2 100 000 $
-Salary Average Remaining : 1 239 583 $
Jason Zucker (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 180 556 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 180 556 $
Dmitrij Jaskin (1 Way Contract) 1 000 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 590 278 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 590 278 $
Brooks Orpik (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 590 278 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 590 278 $
Matt Cullen (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 590 278 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 590 278 $
Eric Fehr (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 590 278 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 590 278 $
Mitch Marner 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Artturi Lehkonen 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Brady Skjei 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Nikolaj Ehlers 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Ryan Pulock 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Dominik Kahun 925 000 $ (3)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Brandon Crawley (1 Way Contract) 900 000 $ (4)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 531 250 $
-Salary Average : 1 009 800 $
-Salary Average Remaining : 596 063 $
Casey Nelson (1 Way Contract) 800 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 472 222 $
-Salary Average : 800 000 $
-Salary Average Remaining : 472 222 $
Scott Mayfield 700 000 $ (1)
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
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 : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Nate Prosser 72 000 $ (2)
Salary Remaining : 42 500 $
Salary Average : 72 000 $
Salary Average Remaining : 42 500 $
Kevin Roy 68 000 $ (2)
Salary Remaining : 40 139 $
Salary Average : 68 000 $
Salary Average Remaining : 40 139 $
Christian Folin 68 000 $ (1)
Salary Remaining : 40 139 $
Salary Average : 68 000 $
Salary Average Remaining : 40 139 $
Mason Shaw 67 400 $ (3)
Salary Remaining : 39 785 $
Salary Average : 67 400 $
Salary Average Remaining : 39 785 $
Cale Fleury 63 400 $ (3)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Mark Friedman 62 600 $ (2)
Salary Remaining : 36 951 $
Salary Average : 62 600 $
Salary Average Remaining : 36 951 $
Alexandre Alain 61 600 $ (3)
Salary Remaining : 36 361 $
Salary Average : 61 600 $
Salary Average Remaining : 36 361 $
Roland McKeown 61 400 $ (1)
Salary Remaining : 36 243 $
Salary Average : 61 400 $
Salary Average Remaining : 36 243 $
Spencer Watson 58 600 $ (1)
Salary Remaining : 34 590 $
Salary Average : 58 600 $
Salary Average Remaining : 34 590 $
Alexandre Carrier 57 200 $ (1)
Salary Remaining : 33 764 $
Salary Average : 57 200 $
Salary Average Remaining : 33 764 $
Brett Lernout 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Landon Ferraro 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Joe Hicketts 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Jeremy Gregoire (Out of Payroll) 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Michael McNiven 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 52 000 $
Salary Average Remaining : 30 694 $
Scott Wedgewood 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Zach Nastasiuk 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
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 $ - 4 329 - 75.16%
Level 2: 5760 - 100 $ - 4 127 - 71.66%
Level 3: 3840 - 55 $ - 2 911 - 75.82%
Level 4: 2880 - 45 $ - 1 574 - 54.64%
Luxury : 960 - 375 $ - 642 - 66.91%
Total Capacity :19200
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 40 $ - 1 845 - 92.25%
Farm Level 2: 1000 - 20 $ - 516 - 51.57%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left23
Average Attendance - %13 584 - 70.75%
Average Income per Game2 382 257 $
Year to Date Revenue38 116 107 $
Farm
Home Games Left24
Average Attendance - %2 361 - 78.69%
Average Income per Game84 117 $
Year to Date Revenue1 261 760 $

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 Expenses27 421 394 $
Farm Year To Date Expenses540 208 $
Pro Salary Cap Per Days510 425 $
Pro Salary Cap To Date26 908 666 $
Farm Salary Cap Per Days7 452 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 791 904 $
Farm Estimated Season Revenue2 018 816 $
Pro Remaining Season Days85
Pro Expenses Per Days507 934 $
Pro Estimated Expenses43 174 390 $
Farm Remaining Season Days85
Farm Expenses Per Days9 535 $
Farm Estimated Expenses810 475 $
Estimated Season Expenses43 984 865 $
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 Account203 942 304 $
Projected Bank Account216 768 159 $

Pro Players Salaries

Paul Stastny (1 Way Contract) 9 000 000 $ (4)
-Salary Remaining : 5 312 500 $
-Salary Average : 9 430 000 $
-Salary Average Remaining : 5 566 319 $
Ryan Kesler (1 Way Contract) 6 875 000 $ (1)
-Salary Remaining : 4 058 160 $
-Salary Average : 6 875 000 $
-Salary Average Remaining : 4 058 160 $
Jeff Petry (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 3 246 528 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 3 246 528 $
Matt Moulson (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 2 951 389 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 2 951 389 $
Marc Methot (1 Way Contract) 4 900 000 $ (1)
-Salary Remaining : 2 892 361 $
-Salary Average : 4 900 000 $
-Salary Average Remaining : 2 892 361 $
Niklas Kronwall (1 Way Contract) 4 750 000 $ (1)
-Salary Remaining : 2 803 819 $
-Salary Average : 4 750 000 $
-Salary Average Remaining : 2 803 819 $
Thomas Greiss (1 Way Contract) 3 500 000 $ (3)
-Salary Remaining : 2 065 972 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 2 065 972 $
Andrei Vasilevskiy (1 Way Contract) 3 500 000 $ (3)
-Salary Remaining : 2 065 972 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 2 065 972 $
Kris Russell (1 Way Contract) 3 499 999 $ (4)
-Salary Remaining : 2 065 972 $
-Salary Average : 4 579 999 $
-Salary Average Remaining : 2 703 472 $
Vladimir Sobotka (1 Way Contract) 3 150 000 $ (3)
-Salary Remaining : 1 859 375 $
-Salary Average : 3 718 750 $
-Salary Average Remaining : 2 195 095 $
Thomas Vanek (1 Way Contract) 3 150 000 $ (2)
-Salary Remaining : 1 859 375 $
-Salary Average : 3 150 000 $
-Salary Average Remaining : 1 859 375 $
Nate Schmidt (1 Way Contract) 2 225 000 $ (1)
-Salary Remaining : 1 313 368 $
-Salary Average : 2 225 000 $
-Salary Average Remaining : 1 313 368 $
Corey Perry (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 1 180 556 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 180 556 $
Tom Wilson (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 180 556 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 180 556 $
Jesper Fast (1 Way Contract) 1 850 000 $ (2)
-Salary Remaining : 1 092 014 $
-Salary Average : 1 850 000 $
-Salary Average Remaining : 1 092 014 $
Blake Coleman (1 Way Contract) 1 800 000 $ (1)
-Salary Remaining : 1 062 500 $
-Salary Average : 1 800 000 $
-Salary Average Remaining : 1 062 500 $
MacKenzie Weegar (1 Way Contract) 1 600 000 $ (2)
-Salary Remaining : 944 444 $
-Salary Average : 1 600 000 $
-Salary Average Remaining : 944 444 $
Tyler Bertuzzi (1 Way Contract) 1 400 000 $ (5)
-Salary Remaining : 826 389 $
-Salary Average : 1 680 000 $
-Salary Average Remaining : 991 667 $
Madison Bowey (1 Way Contract) 1 000 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 590 278 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 590 278 $
Nick Cousins (1 Way Contract) 1 000 000 $ (3)
-Salary Remaining : 590 278 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 590 278 $
Josh Morrissey 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Jack Eichel 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Sam Reinhart 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Jake Debrusk 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Erik Cernak 742 500 $ (2)
-Salary Remaining : 438 281 $
-Salary Average : 742 500 $
-Salary Average Remaining : 438 281 $
Yannick Weber (1 Way Contract) 700 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
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 : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Adrian Kempe 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Max Jones 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Robert Thomas 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Ryan Collins 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Ryan Donato 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Julius Honka 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Pascal Laberge 65 400 $ (3)
Salary Remaining : 38 604 $
Salary Average : 65 400 $
Salary Average Remaining : 38 604 $
Dillon Dube 64 000 $ (3)
Salary Remaining : 37 778 $
Salary Average : 64 000 $
Salary Average Remaining : 37 778 $
Adam Mascherin 63 400 $ (3)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Kale Clague 63 400 $ (3)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Peter Cehlarik 63 400 $ (1)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Nicholas Baptiste 60 000 $ (1)
Salary Remaining : 35 417 $
Salary Average : 60 000 $
Salary Average Remaining : 35 417 $
Blake Speers 59 400 $ (2)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Andrew Nielsen 59 400 $ (1)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Adin Hill 56 700 $ (3)
Salary Remaining : 33 469 $
Salary Average : 56 700 $
Salary Average Remaining : 33 469 $
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 $ - 5 808 - 88.01%
Level 2: 6600 - 60 $ - 5 865 - 88.86%
Level 3: 4400 - 40 $ - 3 812 - 86.63%
Level 4: 3300 - 30 $ - 2 731 - 82.77%
Luxury : 1100 - 200 $ - 1 001 - 90.99%
Total Capacity :22000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 40 $ - 1 825 - 91.23%
Farm Level 2: 1000 - 18 $ - 543 - 54.31%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left24
Average Attendance - %19 217 - 87.35%
Average Income per Game2 037 277 $
Year to Date Revenue30 559 154 $
Farm
Home Games Left23
Average Attendance - %2 368 - 78.92%
Average Income per Game83 008 $
Year to Date Revenue1 328 132 $

Expense

Pro Players Total Salaries76 931 992 $
Pro Players Total Average Salaries78 678 420 $
Farm Players Total Salaries2 658 600 $
Farm Players Total Average Salaries2 658 600 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses30 412 179 $
Farm Year To Date Expenses1 196 920 $
Pro Salary Cap Per Days514 896 $
Pro Salary Cap To Date29 225 872 $
Farm Salary Cap Per Days17 962 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 894 646 $
Farm Estimated Season Revenue1 909 190 $
Pro Remaining Season Days85
Pro Expenses Per Days536 333 $
Pro Estimated Expenses45 588 305 $
Farm Remaining Season Days85
Farm Expenses Per Days20 546 $
Farm Estimated Expenses1 746 410 $
Estimated Season Expenses47 334 715 $
Estimated Season Salary Cap72 992 032 $
Estimate Under Maximum Salary Cap of 92 000 000 $19 007 968 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 2 992 032 $
Current Bank Account189 266 322 $
Projected Bank Account192 735 443 $

Pro Players Salaries

Artemi Panarin (1 Way Contract) 11 642 860 $ (6)
-Salary Remaining : 6 872 520 $
-Salary Average : 13 389 285 $
-Salary Average Remaining : 7 903 397 $
Claude Giroux (1 Way Contract) 8 688 750 $ (3)
-Salary Remaining : 5 128 776 $
-Salary Average : 8 688 750 $
-Salary Average Remaining : 5 128 776 $
Victor Hedman (1 Way Contract) 7 875 000 $ (1)
-Salary Remaining : 4 648 438 $
-Salary Average : 7 875 000 $
-Salary Average Remaining : 4 648 438 $
Nicklas Backstrom (1 Way Contract) 6 700 000 $ (1)
-Salary Remaining : 3 954 861 $
-Salary Average : 6 700 000 $
-Salary Average Remaining : 3 954 861 $
Braden Holtby (1 Way Contract) 6 100 000 $ (2)
-Salary Remaining : 3 600 694 $
-Salary Average : 6 100 000 $
-Salary Average Remaining : 3 600 694 $
Duncan Keith (1 Way Contract) 5 815 385 $ (1)
-Salary Remaining : 3 432 693 $
-Salary Average : 5 815 385 $
-Salary Average Remaining : 3 432 693 $
Jonas Brodin (1 Way Contract) 4 166 667 $ (2)
-Salary Remaining : 2 459 491 $
-Salary Average : 4 166 667 $
-Salary Average Remaining : 2 459 491 $
Nick Bjugstad (1 Way Contract) 4 100 000 $ (1)
-Salary Remaining : 2 420 139 $
-Salary Average : 4 100 000 $
-Salary Average Remaining : 2 420 139 $
Mark Stone (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 2 065 972 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 2 065 972 $
J.T. Miller (1 Way Contract) 2 750 000 $ (1)
-Salary Remaining : 1 623 264 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 1 623 264 $
Jake McCabe (1 Way Contract) 1 775 000 $ (2)
-Salary Remaining : 1 047 743 $
-Salary Average : 1 775 000 $
-Salary Average Remaining : 1 047 743 $
Scott Harrington (1 Way Contract) 1 633 333 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 964 120 $
-Salary Average : 1 633 333 $
-Salary Average Remaining : 964 120 $
Martin Marincin (1 Way Contract) 1 250 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 737 847 $
-Salary Average : 1 250 000 $
-Salary Average Remaining : 737 847 $
Colton Sceviour (1 Way Contract) 1 200 000 $ (2)
-Salary Remaining : 708 333 $
-Salary Average : 1 200 000 $
-Salary Average Remaining : 708 333 $
Neal Pionk 925 000 $ (2)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Alex Tuch 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Brock Boeser 925 000 $ (2)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Sean Kuraly 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Zach Werenski 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Jimmy Vesey 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Shane Starrett 900 000 $ (3)
-Salary Remaining : 531 250 $
-Salary Average : 900 000 $
-Salary Average Remaining : 531 250 $
Radim Simek (1 Way Contract) 900 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 531 250 $
-Salary Average : 900 000 $
-Salary Average Remaining : 531 250 $
Brett Pesce 892 500 $ (1)
-Salary Remaining : 526 823 $
-Salary Average : 892 500 $
-Salary Average Remaining : 526 823 $
Curtis McKenzie (1 Way Contract) 750 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 442 708 $
-Salary Average : 750 000 $
-Salary Average Remaining : 442 708 $
Anthony Cirelli 742 500 $ (2)
-Salary Remaining : 438 281 $
-Salary Average : 742 500 $
-Salary Average Remaining : 438 281 $
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 : 44 861 $
Salary Average : 76 000 $
Salary Average Remaining : 44 861 $
Kiefer Sherwood 76 000 $ (3)
Salary Remaining : 44 861 $
Salary Average : 76 000 $
Salary Average Remaining : 44 861 $
Brayden Burke 76 000 $ (3)
Salary Remaining : 44 861 $
Salary Average : 76 000 $
Salary Average Remaining : 44 861 $
Henri Jokiharju 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Jacob Larsson 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Mikhail Sergachev 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Mitchell Stephens 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Kevin Stenlund 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Steven Santini 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Anders Bjork 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Lucas Johansen 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Drake Caggiula 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Gavin Bayreuther 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Ryan Hartman 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Thatcher Demko 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Casey Mittelstadt 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Adam Gaudette 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Dylan Sadowy 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Axel Jonsson-Fjallby 73 200 $ (3)
Salary Remaining : 43 208 $
Salary Average : 73 200 $
Salary Average Remaining : 43 208 $
Chase Pearson 72 000 $ (3)
Salary Remaining : 42 500 $
Salary Average : 72 000 $
Salary Average Remaining : 42 500 $
C.J. Suess 72 000 $ (3)
Salary Remaining : 42 500 $
Salary Average : 72 000 $
Salary Average Remaining : 42 500 $
Colby Cave (Out of Payroll) 72 000 $ (3)
Salary Remaining : 42 500 $
Salary Average : 72 000 $
Salary Average Remaining : 42 500 $
Simon Benoit 72 000 $ (3)
Salary Remaining : 42 500 $
Salary Average : 72 000 $
Salary Average Remaining : 42 500 $
Nolan Stevens 72 000 $ (3)
Salary Remaining : 42 500 $
Salary Average : 72 000 $
Salary Average Remaining : 42 500 $
Nicholas Caamano 72 000 $ (3)
Salary Remaining : 42 500 $
Salary Average : 72 000 $
Salary Average Remaining : 42 500 $
Christoffer Ehn 72 000 $ (3)
Salary Remaining : 42 500 $
Salary Average : 72 000 $
Salary Average Remaining : 42 500 $
Riley Stillman 72 000 $ (3)
Salary Remaining : 42 500 $
Salary Average : 72 000 $
Salary Average Remaining : 42 500 $
Rinat Valiev 67 400 $ (1)
Salary Remaining : 39 785 $
Salary Average : 67 400 $
Salary Average Remaining : 39 785 $
Marcus Hogberg 66 800 $ (2)
Salary Remaining : 39 431 $
Salary Average : 66 800 $
Salary Average Remaining : 39 431 $
Jack Kopacka 63 400 $ (3)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Alex Lintuniemi 62 200 $ (1)
Salary Remaining : 36 715 $
Salary Average : 62 200 $
Salary Average Remaining : 36 715 $
Steven Fogarty 60 000 $ (1)
Salary Remaining : 35 417 $
Salary Average : 60 000 $
Salary Average Remaining : 35 417 $
Karson Kuhlman 60 000 $ (3)
Salary Remaining : 35 417 $
Salary Average : 60 000 $
Salary Average Remaining : 35 417 $
Brendan Guhle 59 400 $ (2)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Dominic Turgeon 59 400 $ (1)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Kole Sherwood 58 400 $ (1)
Salary Remaining : 34 472 $
Salary Average : 58 400 $
Salary Average Remaining : 34 472 $
Connor Hobbs 58 400 $ (2)
Salary Remaining : 34 472 $
Salary Average : 58 400 $
Salary Average Remaining : 34 472 $
Matt Irwin 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
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 $ - 5 389 - 94.54%
Level 2: 5700 - 100 $ - 4 086 - 71.68%
Level 3: 3800 - 50 $ - 3 589 - 94.44%
Level 4: 2850 - 20 $ - 2 826 - 99.15%
Luxury : 950 - 300 $ - 910 - 95.74%
Total Capacity :19000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 916 - 95.78%
Farm Level 2: 1000 - 10 $ - 965 - 96.47%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left23
Average Attendance - %16 799 - 88.41%
Average Income per Game2 571 325 $
Year to Date Revenue41 141 194 $
Farm
Home Games Left24
Average Attendance - %2 880 - 96.01%
Average Income per Game67 115 $
Year to Date Revenue1 006 720 $

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 Expenses41 730 947 $
Farm Year To Date Expenses562 136 $
Pro Salary Cap Per Days613 760 $
Pro Salary Cap To Date36 361 496 $
Farm Salary Cap Per Days7 510 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 140 466 $
Farm Estimated Season Revenue1 610 752 $
Pro Remaining Season Days85
Pro Expenses Per Days706 651 $
Pro Estimated Expenses60 065 335 $
Farm Remaining Season Days85
Farm Expenses Per Days9 580 $
Farm Estimated Expenses814 300 $
Estimated Season Expenses60 879 635 $
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 Account182 066 969 $
Projected Bank Account181 938 552 $

Pro Players Salaries

Sidney Crosby (1 Way Contract) 8 700 000 $ (1)
-Salary Remaining : 5 135 417 $
-Salary Average : 8 700 000 $
-Salary Average Remaining : 5 135 417 $
Marc-Edouard Vlasic (1 Way Contract) 7 000 000 $ (4)
-Salary Remaining : 4 131 944 $
-Salary Average : 7 525 000 $
-Salary Average Remaining : 4 441 840 $
Mike Green (1 Way Contract) 5 643 750 $ (2)
-Salary Remaining : 3 331 380 $
-Salary Average : 5 643 750 $
-Salary Average Remaining : 3 331 380 $
Gabriel Landeskog (1 Way Contract) 5 571 429 $ (1)
-Salary Remaining : 3 288 691 $
-Salary Average : 5 571 429 $
-Salary Average Remaining : 3 288 691 $
Torey Krug (1 Way Contract) 5 512 500 $ (5)
-Salary Remaining : 3 253 906 $
-Salary Average : 6 562 500 $
-Salary Average Remaining : 3 873 698 $
Mikko Koivu (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 3 246 528 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 3 246 528 $
Tyson Barrie (1 Way Contract) 5 500 000 $ (6)
-Salary Remaining : 3 246 528 $
-Salary Average : 7 012 500 $
-Salary Average Remaining : 4 139 323 $
Alex Steen (1 Way Contract) 4 600 000 $ (3)
-Salary Remaining : 2 715 278 $
-Salary Average : 4 600 000 $
-Salary Average Remaining : 2 715 278 $
Jaroslav Halak (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 2 656 250 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 2 656 250 $
Justin Schultz (1 Way Contract) 4 400 000 $ (3)
-Salary Remaining : 2 597 222 $
-Salary Average : 4 400 000 $
-Salary Average Remaining : 2 597 222 $
Cody Ceci (1 Way Contract) 4 300 000 $ (2)
-Salary Remaining : 2 538 194 $
-Salary Average : 4 300 000 $
-Salary Average Remaining : 2 538 194 $
Ondrej Palat (1 Way Contract) 4 240 000 $ (4)
-Salary Remaining : 2 502 778 $
-Salary Average : 5 233 750 $
-Salary Average Remaining : 3 089 366 $
Patric Hornqvist (1 Way Contract) 4 240 000 $ (3)
-Salary Remaining : 2 502 778 $
-Salary Average : 4 240 000 $
-Salary Average Remaining : 2 502 778 $
Frans Nielsen (1 Way Contract) 4 200 000 $ (3)
-Salary Remaining : 2 479 167 $
-Salary Average : 4 200 000 $
-Salary Average Remaining : 2 479 167 $
Connor Murphy (1 Way Contract) 3 850 000 $ (1)
-1 Way Contract Salary Cap : 1 850 000 $
-1 Way Contract Salary Cap Remaining : 1 092 014 $
-Salary Remaining : 2 272 569 $
-Salary Average : 3 850 000 $
-Salary Average Remaining : 2 272 569 $
Blake Comeau (1 Way Contract) 3 150 000 $ (3)
-1 Way Contract Salary Cap : 1 292 500 $
-1 Way Contract Salary Cap Remaining : 762 934 $
-Salary Remaining : 1 859 375 $
-Salary Average : 3 292 500 $
-Salary Average Remaining : 1 943 490 $
Jonathan Ericsson (1 Way Contract) 3 100 000 $ (2)
-1 Way Contract Salary Cap : 1 100 000 $
-1 Way Contract Salary Cap Remaining : 649 306 $
-Salary Remaining : 1 829 861 $
-Salary Average : 3 100 000 $
-Salary Average Remaining : 1 829 861 $
Lee Stempniak (1 Way Contract) 2 500 000 $ (1)
-1 Way Contract Salary Cap : 500 000 $
-1 Way Contract Salary Cap Remaining : 295 139 $
-Salary Remaining : 1 475 694 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 1 475 694 $
Connor Brown (1 Way Contract) 2 100 000 $ (2)
-1 Way Contract Salary Cap : 100 000 $
-1 Way Contract Salary Cap Remaining : 59 028 $
-Salary Remaining : 1 239 583 $
-Salary Average : 2 100 000 $
-Salary Average Remaining : 1 239 583 $
Jordan Martinook (1 Way Contract) 2 000 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 1 180 556 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 180 556 $
Brad Richardson (1 Way Contract) 1 600 000 $ (2)
-Salary Remaining : 944 444 $
-Salary Average : 1 600 000 $
-Salary Average Remaining : 944 444 $
Jujhar Khaira (1 Way Contract) 1 200 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 708 333 $
-Salary Average : 1 200 000 $
-Salary Average Remaining : 708 333 $
Curtis McElhinney (1 Way Contract) 999 999 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 590 277 $
-Salary Average : 999 999 $
-Salary Average Remaining : 590 277 $
Kyle Brodziak (1 Way Contract) 950 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 560 764 $
-Salary Average : 950 000 $
-Salary Average Remaining : 560 764 $
Anthony Mantha 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Taro Hirose 925 000 $ (3)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Garret Sparks (1 Way Contract) 750 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 442 708 $
-Salary Average : 750 000 $
-Salary Average Remaining : 442 708 $
Laurent Brossoit (1 Way Contract) 700 000 $ (2)
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
Ilya Lyubushkin (1 Way Contract) 700 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
Oliver Bjorkstrand 700 000 $ (1)
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
Troy Brouwer (1 Way Contract) 700 000 $ (2)
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
Justin Holl (1 Way Contract) 700 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 413 194 $
-Salary Average : 716 667 $
-Salary Average Remaining : 423 033 $
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 : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Calle Rosen 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Jordan Schmaltz 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Garrett Pilon 63 400 $ (3)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Josef Korenar 60 800 $ (3)
Salary Remaining : 35 889 $
Salary Average : 60 800 $
Salary Average Remaining : 35 889 $
Matheson Iacopelli 59 400 $ (2)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Joseph Cramarossa 57 960 $ (1)
Salary Remaining : 34 213 $
Salary Average : 57 960 $
Salary Average Remaining : 34 213 $
Jesse Graham 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Nathan Walker 56 000 $ (3)
Salary Remaining : 33 056 $
Salary Average : 57 850 $
Salary Average Remaining : 34 148 $
Chris Terry 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Barclay Goodrow 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Markus Hannikainen 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Travis Boyd 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Kevin Boyle 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Tyler Gaudet 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Sheldon Dries 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Hayden Verbeek 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Taylor Leier 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Total Farm Players18
Salary Commitment
Year 2019 : 1 079 560 $
Year 2020 : 611 600 $
Year 2021 : 273 600 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 081 410 $
Year 2020 : 613 450 $
Year 2021 : 256 050 $
Year 2022 : 0 $

Mavericks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSullivan Arena
Level 1: 5850 - 150 $ - 5 368 - 91.76%
Level 2: 5850 - 85 $ - 5 516 - 94.29%
Level 3: 3900 - 50 $ - 3 630 - 93.07%
Level 4: 2925 - 25 $ - 2 818 - 96.35%
Luxury : 975 - 310 $ - 899 - 92.15%
Total Capacity :19500
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 70 $ - 1 000 - 50.00%
Farm Level 2: 1000 - 20 $ - 516 - 51.61%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left23
Average Attendance - %18 231 - 93.49%
Average Income per Game2 688 807 $
Year to Date Revenue43 020 904 $
Farm
Home Games Left24
Average Attendance - %1 516 - 50.54%
Average Income per Game80 323 $
Year to Date Revenue1 204 840 $

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 Expenses34 548 616 $
Farm Year To Date Expenses626 056 $
Pro Salary Cap Per Days510 428 $
Pro Salary Cap To Date29 686 093 $
Farm Salary Cap Per Days8 620 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue61 842 550 $
Farm Estimated Season Revenue1 927 744 $
Pro Remaining Season Days85
Pro Expenses Per Days586 123 $
Pro Estimated Expenses49 820 455 $
Farm Remaining Season Days85
Farm Expenses Per Days10 644 $
Farm Estimated Expenses904 740 $
Estimated Season Expenses50 725 195 $
Estimated Season Salary Cap73 072 473 $
Estimate Under Maximum Salary Cap of 92 000 000 $18 927 527 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 3 072 473 $
Current Bank Account198 118 231 $
Projected Bank Account211 163 330 $

Pro Players Salaries

Nick Leddy (1 Way Contract) 6 050 000 $ (1)
-Salary Remaining : 3 571 181 $
-Salary Average : 6 050 000 $
-Salary Average Remaining : 3 571 181 $
Brandon Saad (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 3 541 667 $
-Salary Average : 6 000 000 $
-Salary Average Remaining : 3 541 667 $
Korbinian Holzer (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 2 656 250 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 2 656 250 $
Nikita Zaitsev (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 2 656 250 $
-Salary Average : 4 500 000 $
-Salary Average Remaining : 2 656 250 $
Nick Bonino (1 Way Contract) 4 100 000 $ (1)
-Salary Remaining : 2 420 139 $
-Salary Average : 4 100 000 $
-Salary Average Remaining : 2 420 139 $
Andrew Shaw (1 Way Contract) 4 095 000 $ (3)
-Salary Remaining : 2 417 188 $
-Salary Average : 4 095 000 $
-Salary Average Remaining : 2 417 188 $
Ryan Callahan (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 2 361 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 2 361 111 $
Marian Gaborik (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 2 361 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 2 361 111 $
Carl Gunnarsson (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 2 361 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 2 361 111 $
Philipp Grubauer 3 666 666 $ (6)
-Salary Remaining : 2 164 351 $
-Salary Average : 4 416 666 $
-Salary Average Remaining : 2 607 060 $
Lukas Radil (1 Way Contract) 3 500 000 $ (1)
-1 Way Contract Salary Cap : 1 500 000 $
-1 Way Contract Salary Cap Remaining : 885 417 $
-Salary Remaining : 2 065 972 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 2 065 972 $
Chris Mueller (1 Way Contract) 3 500 000 $ (1)
-1 Way Contract Salary Cap : 1 500 000 $
-1 Way Contract Salary Cap Remaining : 885 417 $
-Salary Remaining : 2 065 972 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 2 065 972 $
Phillip Danault (1 Way Contract) 3 083 333 $ (2)
-Salary Remaining : 1 820 023 $
-Salary Average : 3 083 333 $
-Salary Average Remaining : 1 820 023 $
Andreas Athanasiou (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 1 770 833 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 1 770 833 $
Robert Bortuzzo (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 1 770 833 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 1 770 833 $
Richard Panik (1 Way Contract) 2 800 000 $ (1)
-Salary Remaining : 1 652 778 $
-Salary Average : 2 800 000 $
-Salary Average Remaining : 1 652 778 $
Adam McQuaid (1 Way Contract) 2 750 000 $ (1)
-Salary Remaining : 1 623 264 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 1 623 264 $
Brian Elliott (1 Way Contract) 2 750 000 $ (1)
-Salary Remaining : 1 623 264 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 1 623 264 $
Jonathan Bernier (1 Way Contract) 2 400 000 $ (3)
-1 Way Contract Salary Cap : 400 000 $
-1 Way Contract Salary Cap Remaining : 236 111 $
-Salary Remaining : 1 416 667 $
-Salary Average : 2 400 000 $
-Salary Average Remaining : 1 416 667 $
Trevor van Riemsdyk (1 Way Contract) 2 300 000 $ (2)
-1 Way Contract Salary Cap : 300 000 $
-1 Way Contract Salary Cap Remaining : 177 083 $
-Salary Remaining : 1 357 639 $
-Salary Average : 2 300 000 $
-Salary Average Remaining : 1 357 639 $
Alexander Petrovic (1 Way Contract) 1 850 000 $ (1)
-Salary Remaining : 1 092 014 $
-Salary Average : 1 850 000 $
-Salary Average Remaining : 1 092 014 $
Chris Wideman (1 Way Contract) 1 000 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 590 278 $
-Salary Average : 1 000 000 $
-Salary Average Remaining : 590 278 $
Markus Granlund (1 Way Contract) 950 000 $ (1)
-Salary Remaining : 560 764 $
-Salary Average : 950 000 $
-Salary Average Remaining : 560 764 $
Alexander Kerfoot 925 000 $ (2)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Jakub Vrana 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
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 : 531 250 $
-Salary Average : 900 000 $
-Salary Average Remaining : 531 250 $
Dominik Simon (1 Way Contract) 750 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 442 708 $
-Salary Average : 750 000 $
-Salary Average Remaining : 442 708 $
Ondrej Kase 706 667 $ (1)
-Salary Remaining : 417 130 $
-Salary Average : 706 667 $
-Salary Average Remaining : 417 130 $
Alex Chiasson 700 000 $ (1)
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
Dylan DeMelo 700 000 $ (1)
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
Alex Stalock (1 Way Contract) 700 000 $ (4)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 413 194 $
-Salary Average : 808 750 $
-Salary Average Remaining : 477 387 $
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 : 73 501 656 $
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 : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Michael McLeod 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Austin Czarnik 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Max Veronneau 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Lukas Sedlak 66 000 $ (1)
Salary Remaining : 38 958 $
Salary Average : 66 000 $
Salary Average Remaining : 38 958 $
Anton Blidh 64 000 $ (2)
Salary Remaining : 37 778 $
Salary Average : 64 000 $
Salary Average Remaining : 37 778 $
Alex Broadhurst 64 000 $ (2)
Salary Remaining : 37 778 $
Salary Average : 64 000 $
Salary Average Remaining : 37 778 $
Jalen Chatfield 61 200 $ (3)
Salary Remaining : 36 125 $
Salary Average : 69 680 $
Salary Average Remaining : 41 131 $
Brandon Gignac 59 400 $ (2)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Hunter Miska 59 200 $ (2)
Salary Remaining : 34 944 $
Salary Average : 59 200 $
Salary Average Remaining : 34 944 $
Tanner Kero 59 000 $ (1)
Salary Remaining : 34 826 $
Salary Average : 59 000 $
Salary Average Remaining : 34 826 $
Jonny Brodzinski 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Andrew O'Brien 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Antoine Bibeau 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Michael Carcone 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Jaycob Megna 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Gemel Smith 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Cole Schneider 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Zack Mitchell 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Blake Siebenaler 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
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 $ - 4 447 - 68.62%
Level 2: 6480 - 90 $ - 4 382 - 67.63%
Level 3: 4320 - 50 $ - 3 715 - 86.00%
Level 4: 3240 - 30 $ - 2 758 - 85.12%
Luxury : 1080 - 320 $ - 729 - 67.49%
Total Capacity :21600
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 70 $ - 1 000 - 50.00%
Farm Level 2: 1000 - 20 $ - 503 - 50.35%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left23
Average Attendance - %16 031 - 74.22%
Average Income per Game2 395 317 $
Year to Date Revenue38 325 064 $
Farm
Home Games Left24
Average Attendance - %1 503 - 50.12%
Average Income per Game80 069 $
Year to Date Revenue1 201 040 $

Expense

Pro Players Total Salaries90 032 050 $
Pro Players Total Average Salaries90 874 883 $
Farm Players Total Salaries2 030 730 $
Farm Players Total Average Salaries2 032 063 $
Coaches Total Salaries600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 948 727 $
Farm Year To Date Expenses939 832 $
Pro Salary Cap Per Days596 044 $
Pro Salary Cap To Date34 809 140 $
Farm Salary Cap Per Days14 112 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 092 280 $
Farm Estimated Season Revenue1 921 664 $
Pro Remaining Season Days85
Pro Expenses Per Days627 306 $
Pro Estimated Expenses53 321 010 $
Farm Remaining Season Days85
Farm Expenses Per Days16 186 $
Farm Estimated Expenses1 375 810 $
Estimated Season Expenses54 696 820 $
Estimated Season Salary Cap85 472 880 $
Estimate Under Maximum Salary Cap of 92 000 000 $6 527 120 $
Estimate Over Minimum Salary Cap of 70 000 000 $ 15 472 880 $
Current Bank Account197 413 611 $
Projected Bank Account199 730 735 $

Pro Players Salaries

Anze Kopitar (1 Way Contract) 10 000 000 $ (1)
-Salary Remaining : 5 902 778 $
-Salary Average : 10 000 000 $
-Salary Average Remaining : 5 902 778 $
Mikko Rantanen (1 Way Contract) 9 250 000 $ (3)
-Salary Remaining : 5 460 069 $
-Salary Average : 9 250 000 $
-Salary Average Remaining : 5 460 069 $
Ryan Getzlaf (1 Way Contract) 8 662 500 $ (1)
-Salary Remaining : 5 113 281 $
-Salary Average : 8 662 500 $
-Salary Average Remaining : 5 113 281 $
Ryan Suter (1 Way Contract) 7 915 384 $ (3)
-Salary Remaining : 4 672 275 $
-Salary Average : 7 915 384 $
-Salary Average Remaining : 4 672 275 $
Evander Kane (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 4 131 944 $
-Salary Average : 7 000 000 $
-Salary Average Remaining : 4 131 944 $
David Pastrnak (1 Way Contract) 6 666 666 $ (3)
-Salary Remaining : 3 935 185 $
-Salary Average : 6 999 999 $
-Salary Average Remaining : 4 131 944 $
Alex Goligoski (1 Way Contract) 6 250 000 $ (3)
-Salary Remaining : 3 689 236 $
-Salary Average : 6 250 000 $
-Salary Average Remaining : 3 689 236 $
Ian Cole (1 Way Contract) 4 250 000 $ (2)
-Salary Remaining : 2 508 681 $
-Salary Average : 4 250 000 $
-Salary Average Remaining : 2 508 681 $
Wayne Simmonds (1 Way Contract) 3 975 000 $ (2)
-Salary Remaining : 2 346 354 $
-Salary Average : 3 975 000 $
-Salary Average Remaining : 2 346 354 $
J.T. Compher (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 2 065 972 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 2 065 972 $
Brendan Smith (1 Way Contract) 3 250 000 $ (3)
-Salary Remaining : 1 918 403 $
-Salary Average : 3 250 000 $
-Salary Average Remaining : 1 918 403 $
Eddie Lack (1 Way Contract) 2 750 000 $ (1)
-1 Way Contract Salary Cap : 750 000 $
-1 Way Contract Salary Cap Remaining : 442 708 $
-Salary Remaining : 1 623 264 $
-Salary Average : 2 750 000 $
-Salary Average Remaining : 1 623 264 $
Connor Hellebuyck (1 Way Contract) 2 250 000 $ (1)
-Salary Remaining : 1 328 125 $
-Salary Average : 2 250 000 $
-Salary Average Remaining : 1 328 125 $
Esa Lindell (1 Way Contract) 2 200 000 $ (4)
-Salary Remaining : 1 298 611 $
-Salary Average : 2 640 000 $
-Salary Average Remaining : 1 558 333 $
Dan Girardi (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 180 556 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 180 556 $
Marcus Kruger (1 Way Contract) 1 875 000 $ (3)
-Salary Remaining : 1 106 771 $
-Salary Average : 1 875 000 $
-Salary Average Remaining : 1 106 771 $
Connor Carrick (1 Way Contract) 1 300 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 767 361 $
-Salary Average : 1 300 000 $
-Salary Average Remaining : 767 361 $
Austin Watson (1 Way Contract) 1 100 000 $ (3)
-Salary Remaining : 649 306 $
-Salary Average : 1 100 000 $
-Salary Average Remaining : 649 306 $
Nick Seeler (1 Way Contract) 950 000 $ (4)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 560 764 $
-Salary Average : 1 019 500 $
-Salary Average Remaining : 601 788 $
Thomas Chabot 925 000 $ (2)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Kevin Fiala 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Brock McGinn 887 500 $ (2)
-Salary Remaining : 523 872 $
-Salary Average : 887 500 $
-Salary Average Remaining : 523 872 $
David Rittich 725 000 $ (1)
-Salary Remaining : 427 951 $
-Salary Average : 725 000 $
-Salary Average Remaining : 427 951 $
William Carrier (1 Way Contract) 725 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 427 951 $
-Salary Average : 725 000 $
-Salary Average Remaining : 427 951 $
Justin Falk 700 000 $ (2)
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
Total Pro Players25
Salary Commitment
Year 2019 : 90 032 050 $
Year 2020 : 62 719 550 $
Year 2021 : 49 679 133 $
Year 2022 : 4 533 750 $
Salary Average Commitment
Year 2019 : 90 874 883 $
Year 2020 : 63 562 383 $
Year 2021 : 48 024 883 $
Year 2022 : 3 659 500 $
Salary Cap with 1 Way Contract
Year 2019 : 85 830 384 $
Year 2020 : 60 517 884 $
Year 2021 : 46 280 384 $
Year 2022 : 2 640 000 $

Farm Players Salaries

Harri Sateri 76 000 $ (2)
Salary Remaining : 44 861 $
Salary Average : 76 000 $
Salary Average Remaining : 44 861 $
Rasmus Asplund 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Roope Hintz 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Victor Ejdsell 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Klim Kostin 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Carl Grundstrom 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Vinni Lettieri 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Henrik Samuelsson 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Paul Ladue 69 930 $ (1)
Salary Remaining : 41 278 $
Salary Average : 69 930 $
Salary Average Remaining : 41 278 $
Lucas Carlsson 67 400 $ (3)
Salary Remaining : 39 785 $
Salary Average : 67 400 $
Salary Average Remaining : 39 785 $
Christian Jaros 64 400 $ (2)
Salary Remaining : 38 014 $
Salary Average : 64 400 $
Salary Average Remaining : 38 014 $
Marko Dano 64 000 $ (2)
Salary Remaining : 37 778 $
Salary Average : 64 000 $
Salary Average Remaining : 37 778 $
Andreas Englund 63 400 $ (1)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Luke Green 63 400 $ (3)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Otto Somppi 62 400 $ (3)
Salary Remaining : 36 833 $
Salary Average : 62 400 $
Salary Average Remaining : 36 833 $
Mikhail Berdin 62 000 $ (3)
Salary Remaining : 36 597 $
Salary Average : 62 000 $
Salary Average Remaining : 36 597 $
Yakov Trenin 60 000 $ (2)
Salary Remaining : 35 417 $
Salary Average : 60 000 $
Salary Average Remaining : 35 417 $
Matthew Spencer 59 400 $ (2)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Jack Dougherty 59 400 $ (1)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Vili Saarijarvi 59 400 $ (2)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Keegan Kolesar 59 400 $ (2)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Adam Musil 58 600 $ (2)
Salary Remaining : 34 590 $
Salary Average : 58 600 $
Salary Average Remaining : 34 590 $
Michael Bunting 57 200 $ (2)
Salary Remaining : 33 764 $
Salary Average : 57 200 $
Salary Average Remaining : 33 764 $
Kurtis Gabriel 57 200 $ (1)
Salary Remaining : 33 764 $
Salary Average : 57 200 $
Salary Average Remaining : 33 764 $
Anthony Richard 57 200 $ (1)
Salary Remaining : 33 764 $
Salary Average : 57 200 $
Salary Average Remaining : 33 764 $
Mario Kempe 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Anthony Bitetto 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Hudson Elynuik 56 000 $ (3)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Tobias Lindberg 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Connor Brickley 56 000 $ (3)
Salary Remaining : 33 056 $
Salary Average : 57 333 $
Salary Average Remaining : 33 843 $
Ludwig Bystrom 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Trevor Murphy 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Total Farm Players32
Salary Commitment
Year 2019 : 2 030 730 $
Year 2020 : 1 499 600 $
Year 2021 : 519 200 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 2 032 063 $
Year 2020 : 1 500 933 $
Year 2021 : 516 533 $
Year 2022 : 0 $

Royal Flush



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6600 - 150 $ - 5 593 - 84.74%
Level 2: 6600 - 85 $ - 5 568 - 84.37%
Level 3: 4400 - 50 $ - 3 654 - 83.06%
Level 4: 3300 - 30 $ - 2 743 - 83.13%
Luxury : 1100 - 330 $ - 727 - 66.08%
Total Capacity :22000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 30 $ - 1 940 - 96.99%
Farm Level 2: 1000 - 10 $ - 945 - 94.54%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left23
Average Attendance - %18 286 - 83.12%
Average Income per Game2 707 486 $
Year to Date Revenue43 319 774 $
Farm
Home Games Left23
Average Attendance - %2 885 - 96.17%
Average Income per Game67 646 $
Year to Date Revenue1 082 340 $

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 Expenses31 476 016 $
Farm Year To Date Expenses776 180 $
Pro Salary Cap Per Days493 544 $
Pro Salary Cap To Date28 913 560 $
Farm Salary Cap Per Days10 501 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue62 272 175 $
Farm Estimated Season Revenue1 555 864 $
Pro Remaining Season Days85
Pro Expenses Per Days536 976 $
Pro Estimated Expenses45 642 960 $
Farm Remaining Season Days85
Farm Expenses Per Days12 890 $
Farm Estimated Expenses1 095 650 $
Estimated Season Expenses46 738 610 $
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 Account205 711 914 $
Projected Bank Account222 801 343 $

Pro Players Salaries

Alex Ovechkin (1 Way Contract) 10 015 390 $ (2)
-Salary Remaining : 5 911 859 $
-Salary Average : 10 015 385 $
-Salary Average Remaining : 5 911 859 $
Aaron Ekblad (1 Way Contract) 7 500 000 $ (2)
-Salary Remaining : 4 427 083 $
-Salary Average : 7 500 000 $
-Salary Average Remaining : 4 427 083 $
Zach Bogosian (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 2 951 389 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 2 951 389 $
Tyler Bozak (1 Way Contract) 5 000 000 $ (3)
-Salary Remaining : 2 951 389 $
-Salary Average : 5 687 500 $
-Salary Average Remaining : 3 357 205 $
Valtteri Filppula (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 2 951 389 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 2 951 389 $
Andrew MacDonald (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 2 951 389 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 2 951 389 $
Devan Dubnyk (1 Way Contract) 4 550 000 $ (3)
-Salary Remaining : 2 685 764 $
-Salary Average : 4 550 000 $
-Salary Average Remaining : 2 685 764 $
David Savard (1 Way Contract) 4 250 000 $ (2)
-Salary Remaining : 2 508 681 $
-Salary Average : 4 250 000 $
-Salary Average Remaining : 2 508 681 $
Craig Anderson (1 Way Contract) 4 000 000 $ (1)
-1 Way Contract Salary Cap : 2 000 000 $
-1 Way Contract Salary Cap Remaining : 1 180 556 $
-Salary Remaining : 2 361 111 $
-Salary Average : 4 000 000 $
-Salary Average Remaining : 2 361 111 $
Trevor Daley (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 2 065 972 $
-Salary Average : 3 500 000 $
-Salary Average Remaining : 2 065 972 $
Andrew Cogliano (1 Way Contract) 3 200 000 $ (1)
-Salary Remaining : 1 888 889 $
-Salary Average : 3 200 000 $
-Salary Average Remaining : 1 888 889 $
Jean-Gabriel Pageau (1 Way Contract) 3 100 000 $ (1)
-Salary Remaining : 1 829 861 $
-Salary Average : 3 100 000 $
-Salary Average Remaining : 1 829 861 $
Pat Maroon 2 000 000 $ (1)
-Salary Remaining : 1 180 556 $
-Salary Average : 2 000 000 $
-Salary Average Remaining : 1 180 556 $
Darcy Kuemper (1 Way Contract) 1 850 000 $ (2)
-Salary Remaining : 1 092 014 $
-Salary Average : 1 850 000 $
-Salary Average Remaining : 1 092 014 $
Noel Acciari (1 Way Contract) 1 666 667 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 983 796 $
-Salary Average : 1 666 667 $
-Salary Average Remaining : 983 796 $
Brandon Davidson (1 Way Contract) 1 425 000 $ (1)
-Salary Remaining : 841 146 $
-Salary Average : 1 425 000 $
-Salary Average Remaining : 841 146 $
Travis Konecny 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Elias Pettersson 925 000 $ (3)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Matthew Tkachuk 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Miles Wood 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Maxime Comtois 925 000 $ (3)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Brendan Perlini 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Nic Petan (1 Way Contract) 775 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 457 465 $
-Salary Average : 775 000 $
-Salary Average Remaining : 457 465 $
Anton Forsberg (1 Way Contract) 750 000 $ (5)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 442 708 $
-Salary Average : 956 250 $
-Salary Average Remaining : 564 453 $
Greg McKegg (1 Way Contract) 750 000 $ (3)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 442 708 $
-Salary Average : 750 000 $
-Salary Average Remaining : 442 708 $
Filip Hronek 742 500 $ (2)
-Salary Remaining : 438 281 $
-Salary Average : 742 500 $
-Salary Average Remaining : 438 281 $
Kevin Porter 700 000 $ (1)
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
Drew Stafford (1 Way Contract) 700 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
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 : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Timothy Liljegren 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Jakob Forsbacka Karlsson 74 000 $ (2)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Tyler Wotherspoon 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Haydn Fleury 74 000 $ (1)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Libor Hajek 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Miro Heiskanen 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Dennis Cholowski 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Kole Lind 74 000 $ (3)
Salary Remaining : 43 681 $
Salary Average : 74 000 $
Salary Average Remaining : 43 681 $
Sonny Milano 69 930 $ (3)
Salary Remaining : 41 278 $
Salary Average : 69 930 $
Salary Average Remaining : 41 278 $
Tyler Benson 66 600 $ (3)
Salary Remaining : 39 313 $
Salary Average : 66 600 $
Salary Average Remaining : 39 313 $
Tyler Parsons 63 400 $ (2)
Salary Remaining : 37 424 $
Salary Average : 63 400 $
Salary Average Remaining : 37 424 $
Sam Lafferty 62 400 $ (3)
Salary Remaining : 36 833 $
Salary Average : 62 400 $
Salary Average Remaining : 36 833 $
Jon Gillies 60 000 $ (2)
Salary Remaining : 35 417 $
Salary Average : 60 000 $
Salary Average Remaining : 35 417 $
Michael Amadio 59 400 $ (2)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Nicolas Roy 58 400 $ (2)
Salary Remaining : 34 472 $
Salary Average : 58 400 $
Salary Average Remaining : 34 472 $
Zac Dalpe 58 000 $ (2)
Salary Remaining : 34 236 $
Salary Average : 58 000 $
Salary Average Remaining : 34 236 $
Stuart Percy 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Xavier Ouellet 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Adam Tambellini 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Matt Luff (Out of Payroll) 56 000 $ (3)
Salary Remaining : 33 056 $
Salary Average : 57 333 $
Salary Average Remaining : 33 843 $
Danick Martel 56 000 $ (5)
Salary Remaining : 33 056 $
Salary Average : 68 000 $
Salary Average Remaining : 40 139 $
Logan Shaw 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Chris Summers 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
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 $ - 5 950 - 94.45%
Level 2: 6300 - 65 $ - 5 637 - 89.48%
Level 3: 4200 - 33 $ - 4 001 - 95.26%
Level 4: 3150 - 24 $ - 2 815 - 89.35%
Luxury : 1050 - 220 $ - 959 - 91.31%
Total Capacity :21000
Team Popularity : 90.00%
Farm
Farm Level 1: 2000 - 28 $ - 1 904 - 95.18%
Farm Level 2: 1000 - 9 $ - 961 - 96.09%
Farm Total Capacity :3000
Team Popularity : 90.00%

Income

Home Games Left24
Average Attendance - %19 362 - 92.20%
Average Income per Game2 044 262 $
Year to Date Revenue30 663 925 $
Farm
Home Games Left24
Average Attendance - %2 864 - 95.48%
Average Income per Game61 949 $
Year to Date Revenue929 229 $

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 Expenses38 254 883 $
Farm Year To Date Expenses531 236 $
Pro Salary Cap Per Days616 112 $
Pro Salary Cap To Date35 455 575 $
Farm Salary Cap Per Days6 921 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 062 280 $
Farm Estimated Season Revenue1 486 766 $
Pro Remaining Season Days85
Pro Expenses Per Days648 841 $
Pro Estimated Expenses55 151 485 $
Farm Remaining Season Days85
Farm Expenses Per Days9 004 $
Farm Estimated Expenses765 340 $
Estimated Season Expenses55 916 825 $
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 373 152 $
Projected Bank Account174 005 373 $

Pro Players Salaries

Tuukka Rask (1 Way Contract) 10 000 000 $ (5)
-Salary Remaining : 5 902 778 $
-Salary Average : 10 340 000 $
-Salary Average Remaining : 6 103 472 $
Patrice Bergeron (1 Way Contract) 7 218 750 $ (2)
-Salary Remaining : 4 261 068 $
-Salary Average : 7 218 750 $
-Salary Average Remaining : 4 261 068 $
Alex Pietrangelo (1 Way Contract) 6 825 000 $ (5)
-Salary Remaining : 4 028 646 $
-Salary Average : 8 125 000 $
-Salary Average Remaining : 4 796 007 $
Erik Karlsson (1 Way Contract) 6 500 000 $ (4)
-Salary Remaining : 3 836 806 $
-Salary Average : 7 930 000 $
-Salary Average Remaining : 4 680 903 $
Mikael Granlund (1 Way Contract) 5 750 000 $ (5)
-Salary Remaining : 3 394 097 $
-Salary Average : 7 015 000 $
-Salary Average Remaining : 4 140 799 $
Oliver Ekman-Larsson (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 3 246 528 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 3 246 528 $
John Tavares (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 3 246 528 $
-Salary Average : 5 500 000 $
-Salary Average Remaining : 3 246 528 $
Jeff Carter (1 Way Contract) 5 272 727 $ (1)
-Salary Remaining : 3 112 374 $
-Salary Average : 5 272 727 $
-Salary Average Remaining : 3 112 374 $
James Neal (1 Way Contract) 5 000 000 $ (1)
-1 Way Contract Salary Cap : 3 000 000 $
-1 Way Contract Salary Cap Remaining : 1 770 833 $
-Salary Remaining : 2 951 389 $
-Salary Average : 5 000 000 $
-Salary Average Remaining : 2 951 389 $
Kyle Palmieri (1 Way Contract) 4 650 000 $ (1)
-Salary Remaining : 2 744 792 $
-Salary Average : 1 466 666 $
-Salary Average Remaining : 865 740 $
Tyler Toffoli (1 Way Contract) 4 600 000 $ (5)
-Salary Remaining : 2 715 278 $
-Salary Average : 5 612 000 $
-Salary Average Remaining : 3 312 639 $
Max Pacioretty (1 Way Contract) 4 500 000 $ (4)
-Salary Remaining : 2 656 250 $
-Salary Average : 5 490 000 $
-Salary Average Remaining : 3 240 625 $
Martin Jones (1 Way Contract) 3 000 000 $ (1)
-1 Way Contract Salary Cap : 1 000 000 $
-1 Way Contract Salary Cap Remaining : 590 278 $
-Salary Remaining : 1 770 833 $
-Salary Average : 3 000 000 $
-Salary Average Remaining : 1 770 833 $
Derek Forbort (1 Way Contract) 2 525 000 $ (3)
-Salary Remaining : 1 490 451 $
-Salary Average : 2 525 000 $
-Salary Average Remaining : 1 490 451 $
Brock Nelson (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 1 475 694 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 1 475 694 $
Michal Neuvirth (1 Way Contract) 2 500 000 $ (1)
-1 Way Contract Salary Cap : 500 000 $
-1 Way Contract Salary Cap Remaining : 295 139 $
-Salary Remaining : 1 475 694 $
-Salary Average : 2 500 000 $
-Salary Average Remaining : 1 475 694 $
Michael Grabner (1 Way Contract) 1 650 000 $ (1)
-Salary Remaining : 973 958 $
-Salary Average : 1 650 000 $
-Salary Average Remaining : 973 958 $
Paul Byron (1 Way Contract) 1 166 667 $ (5)
-Salary Remaining : 688 658 $
-Salary Average : 1 487 500 $
-Salary Average Remaining : 878 038 $
Jonathon Merrill (1 Way Contract) 1 137 500 $ (1)
-Salary Remaining : 671 441 $
-Salary Average : 1 137 500 $
-Salary Average Remaining : 671 441 $
Joel Edmundson (1 Way Contract) 1 050 000 $ (1)
-Salary Remaining : 619 792 $
-Salary Average : 1 050 000 $
-Salary Average Remaining : 619 792 $
Tomas Nosek (1 Way Contract) 962 500 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 568 142 $
-Salary Average : 962 500 $
-Salary Average Remaining : 568 142 $
Devin Shore 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Josh Leivo (1 Way Contract) 925 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-1 Way Contract Salary Cap Remaining : 0 $
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Ivan Provorov 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Colin White 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Nick Schmaltz 925 000 $ (1)
-Salary Remaining : 546 007 $
-Salary Average : 925 000 $
-Salary Average Remaining : 546 007 $
Jack Campbell 700 000 $ (2)
-Salary Remaining : 413 194 $
-Salary Average : 700 000 $
-Salary Average Remaining : 413 194 $
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 : 42 146 $
Salary Average : 71 400 $
Salary Average Remaining : 42 146 $
Jens Looke 65 400 $ (2)
Salary Remaining : 38 604 $
Salary Average : 65 400 $
Salary Average Remaining : 38 604 $
Chase De Leo 61 200 $ (1)
Salary Remaining : 36 125 $
Salary Average : 61 200 $
Salary Average Remaining : 36 125 $
Justin Kirkland 59 400 $ (1)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Graham Knott 59 400 $ (2)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Teddy Blueger 59 400 $ (1)
Salary Remaining : 35 063 $
Salary Average : 59 400 $
Salary Average Remaining : 35 063 $
Dmytro Timashov 58 400 $ (1)
Salary Remaining : 34 472 $
Salary Average : 58 400 $
Salary Average Remaining : 34 472 $
Matt Puempel 58 000 $ (2)
Salary Remaining : 34 236 $
Salary Average : 58 000 $
Salary Average Remaining : 34 236 $
Brendan Gaunce 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Adam Clendening 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Nikita Korostelev 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Justin Bailey 56 000 $ (1)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Nikita Popugaev 56 000 $ (3)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Maxim Letunov 56 000 $ (3)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Oscar Dansk 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
JC Lipon 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
Justin Auger 56 000 $ (2)
Salary Remaining : 33 056 $
Salary Average : 56 000 $
Salary Average Remaining : 33 056 $
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 171 280 324 $ 91 748 695 $ 251 305 $ 21 748 695 $ 242347
Asskickers 191 062 711 $ 89 225 132 $ 2 774 868 $ 19 225 132 $ 271744
Bulldogs 202 793 904 $ 79 579 477 $ 12 420 523 $ 9 579 477 $ 262551
Chiefs 265 029 947 $ 74 860 992 $ 17 139 008 $ 4 860 992 $ 284270
Fighting Irish 190 080 691 $ 87 529 860 $ 4 470 140 $ 17 529 860 $ 342054
Oilers 197 438 099 $ 88 205 694 $ 3 794 306 $ 18 205 694 $ 282654
Patriotes 273 618 769 $ 78 141 702 $ 13 858 298 $ 8 141 702 $ 241135
Sea Dogs 188 537 430 $ 89 167 667 $ 2 832 333 $ 19 167 667 $ 331346
Americans 201 508 921 $ 86 127 748 $ 5 872 252 $ 16 127 748 $ 241943
Hérissons 199 875 424 $ 74 868 951 $ 17 131 049 $ 4 868 951 $ 274269
IceCats 166 703 836 $ 82 379 494 $ 9 620 506 $ 12 379 494 $ 242246
Monsters 201 982 661 $ 74 346 471 $ 17 653 529 $ 4 346 471 $ 253156
Nordiques 195 131 415 $ 89 908 190 $ 2 091 810 $ 19 908 190 $ 271441
Riversharks 209 172 905 $ 78 530 292 $ 13 469 708 $ 8 530 292 $ 251439
Spruce Kings 195 099 370 $ 80 651 823 $ 11 348 177 $ 10 651 823 $ 261844
Volcano 189 491 050 $ 86 213 140 $ 5 786 860 $ 16 213 140 $ 281442
Barracudas 208 367 455 $ 70 681 000 $ 21 319 000 $ 681 000 $ 251843
Express 203 942 304 $ 70 294 791 $ 21 705 209 $ 294 791 $ 261642
Gladiators 189 266 322 $ 72 992 032 $ 19 007 968 $ 2 992 032 $ 253863
Gothiques 182 066 969 $ 88 531 096 $ 3 468 904 $ 18 531 096 $ 321850
Mavericks 198 118 231 $ 73 072 473 $ 18 927 527 $ 3 072 473 $ 312051
Mustangs 197 413 611 $ 85 472 880 $ 6 527 120 $ 15 472 880 $ 253257
Royal Flush 205 711 914 $ 70 864 800 $ 21 135 200 $ 864 800 $ 282452
Sound Tigers 179 373 152 $ 88 408 428 $ 3 591 572 $ 18 408 428 $ 271744