hellpepitosKingspatriots

 

 

Casse-Pied



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena de Villeray
Level 1: 7000 - 89 $ - 6 815 - 97,36%
Level 2: 6000 - 58 $ - 4 664 - 77,73%
Level 3: 3000 - 29 $ - 2 926 - 97,52%
Level 4: 5000 - 19 $ - 4 931 - 98,62%
Luxury : 2000 - 181 $ - 1 860 - 92,99%
Total Capacity :23000

Income

Home Games Left38
Average Attendance - %21 195 - 92,15%
Average Income per Game2 074 342 $
Year to Date Revenue8 297 368 $

Expense

Pro Players Total Salaries108 708 461 $
Farm Players Total Salaries3 607 411 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value403 333 $
Pro Year To Date Expenses5 843 196 $
Farm Year To Date Expenses221 465 $
Pro Salary Cap To Date5 843 196 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue78 824 996 $
Pro Remaining Season Days176
Pro Expenses Per Days584 454 $
Pro Estimated Expenses102 863 904 $
Farm Remaining Season Days153
Farm Expenses Per Days22 131 $
Farm Estimated Expenses3 386 043 $
Estimated Season Expenses106 249 947 $
Estimated Season Salary Cap109 110 433 $
Estimate Under Maximum Salary Cap of 110 300 000 $1 189 567 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 27 610 433 $
Current Bank Account102 284 514 $
Projected Bank Account74 859 563 $

Pro Players Salaries

Patrick Kane 10 500 000 $ (5)
-Salary Remaining : 9 935 484 $
Jonathan Toews 10 500 000 $ (5)
-Salary Remaining : 9 935 484 $
Patrice Bergeron 7 800 000 $ (2)
-Salary Remaining : 7 380 645 $
Ryan Suter 7 538 462 $ (3)
-Salary Remaining : 7 133 168 $
Kris Letang 7 250 000 $ (4)
-Salary Remaining : 6 860 215 $
Evander Kane 7 000 000 $ (7)
-Salary Remaining : 6 623 656 $
Blake Wheeler 5 600 000 $ (1)
-Salary Remaining : 5 298 925 $
Tyson Barrie 5 500 000 $ (4)
-Salary Remaining : 5 204 301 $
Frederik Andersen 5 000 000 $ (3)
-Salary Remaining : 4 731 183 $
Kyle Palmieri 4 650 000 $ (3)
-Salary Remaining : 4 400 000 $
TJ Brodie 4 650 000 $ (2)
-Salary Remaining : 4 400 000 $
Sean Couturier 4 333 333 $ (4)
-Salary Remaining : 4 100 358 $
Viktor Arvidsson 4 250 000 $ (6)
-Salary Remaining : 4 021 505 $
Josh Manson 4 100 000 $ (3)
-Salary Remaining : 3 879 570 $
Philipp Grubauer 3 333 333 $ (2)
-Salary Remaining : 3 154 122 $
Erik Haula 2 750 000 $ (2)
-Salary Remaining : 2 602 151 $
Zach Hyman 2 225 000 $ (3)
-Salary Remaining : 2 105 376 $
Nate Schmidt 2 225 000 $ (2)
-Salary Remaining : 2 105 376 $
Darcy Kuemper 2 220 000 $ (2)
-Salary Remaining : 2 100 645 $
Brandon Sutter 2 100 000 $ (2)
-Salary Remaining : 1 987 097 $
Blake Coleman 1 800 000 $ (3)
-Salary Remaining : 1 703 226 $
Charlie McAvoy 1 258 333 $ (2)
-Salary Remaining : 1 190 681 $
Zach Bogosian 1 200 000 $ (2)
-Salary Remaining : 1 135 484 $
Roope Hintz 925 000 $ (2)
-Salary Remaining : 875 269 $
Total Pro Players24
Salary Commitment
Year 2019 : 108 708 461 $
Year 2020 : 103 108 461 $
Year 2021 : 74 646 795 $
Year 2022 : 49 333 333 $
Salary Average Commitment
Year 2019 : 51 371 795 $
Year 2020 : 50 921 795 $
Year 2021 : 38 288 463 $
Year 2022 : 21 600 000 $
Salary Cap with 1 Way Contract
Year 2019 : 108 708 461 $
Year 2020 : 103 108 461 $
Year 2021 : 74 646 795 $
Year 2022 : 49 333 333 $

Farm Players Salaries

Andrei Svechnikov 357 500 $ (2)
Salary Remaining : 335 567 $
Derek Forbort 252 500 $ (1)
Salary Remaining : 237 009 $
Joel Armia 185 000 $ (2)
Salary Remaining : 173 650 $
Ryan Poehling 149 167 $ (2)
Salary Remaining : 140 015 $
Urho Vaakanainen 133 333 $ (2)
Salary Remaining : 125 153 $
Zach Senyshyn 128 833 $ (2)
Salary Remaining : 120 929 $
Henri Jokiharju 127 917 $ (2)
Salary Remaining : 120 069 $
Tony DeAngelo 126 333 $ (2)
Salary Remaining : 118 583 $
Dylan Gambrell 113 750 $ (1)
Salary Remaining : 106 771 $
Logan O'Connor 113 750 $ (2)
Salary Remaining : 106 771 $
Matt Nieto 100 000 $ (1)
Salary Remaining : 93 865 $
Andrew Copp 100 000 $ (2)
Salary Remaining : 93 865 $
Nick Cousins 100 000 $ (2)
Salary Remaining : 93 865 $
Jacob Middleton 100 000 $ (2)
Salary Remaining : 93 865 $
Peter Cehlarik 92 500 $ (2)
Salary Remaining : 86 825 $
Isac Lundestrom 92 500 $ (2)
Salary Remaining : 86 825 $
Andreas Johnsson 92 500 $ (1)
Salary Remaining : 86 825 $
William Borgen 92 500 $ (2)
Salary Remaining : 86 825 $
Janne Kuokkanen 92 500 $ (1)
Salary Remaining : 86 825 $
Artturi Lehkonen 92 500 $ (2)
Salary Remaining : 86 825 $
Dennis Cholowski 89 417 $ (2)
Salary Remaining : 83 931 $
Jordan Kyrou 88 000 $ (2)
Salary Remaining : 82 601 $
A.J. Greer 82 500 $ (2)
Salary Remaining : 77 439 $
Kole Sherwood 77 778 $ (2)
Salary Remaining : 73 006 $
Drake Batherson 77 333 $ (2)
Salary Remaining : 72 589 $
Anton Forsberg 75 000 $ (2)
Salary Remaining : 70 399 $
Noel Acciari 72 500 $ (1)
Salary Remaining : 68 052 $
Devon Toews 70 000 $ (2)
Salary Remaining : 65 706 $
Pavel Francouz 69 000 $ (2)
Salary Remaining : 64 767 $
Oskar Sundqvist 67 500 $ (1)
Salary Remaining : 63 359 $
Ben Harpur 65 300 $ (1)
Salary Remaining : 61 294 $
Tyler Graovac 65 000 $ (2)
Salary Remaining : 61 012 $
Nick Paul 65 000 $ (2)
Salary Remaining : 61 012 $
Total Farm Players33
Salary Commitment
Year 2019 : 3 607 411 $
Year 2020 : 2 750 861 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 2 580 361 $
Year 2020 : 1 917 861 $
Year 2021 : 0 $
Year 2022 : 0 $

Cousin



Arena Capacity - Ticket Price
Attendance - %

Arena NameLPGaucher
Level 1: 7000 - 100 $ - 5 626 - 80,37%
Level 2: 6000 - 60 $ - 4 545 - 75,74%
Level 3: 3000 - 35 $ - 2 309 - 76,95%
Level 4: 5000 - 25 $ - 3 748 - 74,96%
Luxury : 2000 - 200 $ - 1 579 - 78,93%
Total Capacity :23000

Income

Home Games Left40
Average Attendance - %17 806 - 77,42%
Average Income per Game1 974 947 $
Year to Date Revenue3 949 893 $

Expense

Pro Players Total Salaries94 139 167 $
Farm Players Total Salaries2 857 831 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses5 061 250 $
Farm Year To Date Expenses175 330 $
Pro Salary Cap To Date5 061 250 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue78 997 860 $
Pro Remaining Season Days176
Pro Expenses Per Days506 125 $
Pro Estimated Expenses89 078 000 $
Farm Remaining Season Days153
Farm Expenses Per Days17 533 $
Farm Estimated Expenses2 682 549 $
Estimated Season Expenses91 760 549 $
Estimated Season Salary Cap94 139 250 $
Estimate Under Maximum Salary Cap of 110 300 000 $16 160 750 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 12 639 250 $
Current Bank Account135 968 570 $
Projected Bank Account123 205 881 $

Pro Players Salaries

Victor Hedman 7 875 000 $ (4)
-Salary Remaining : 7 451 613 $
Ryan O'Reilly 7 500 000 $ (4)
-Salary Remaining : 7 096 774 $
Matt Niskanen 6 900 000 $ (1)
-Salary Remaining : 6 529 032 $
Sean Monahan 6 375 000 $ (4)
-Salary Remaining : 6 032 258 $
Bo Horvat 5 500 000 $ (5)
-Salary Remaining : 5 204 301 $
Jaden Schwartz 5 350 000 $ (4)
-Salary Remaining : 5 062 366 $
Chris Kreider 4 625 000 $ (3)
-Salary Remaining : 4 376 344 $
David Savard 4 250 000 $ (3)
-Salary Remaining : 4 021 505 $
Brock Nelson 4 250 000 $ (4)
-Salary Remaining : 4 021 505 $
Brian Dumoulin 4 100 000 $ (4)
-Salary Remaining : 3 879 570 $
Andrew Shaw 3 900 000 $ (2)
-Salary Remaining : 3 690 323 $
Nico Hischier 3 775 000 $ (1)
-Salary Remaining : 3 572 043 $
Tyler Toffoli 3 250 000 $ (1)
-Salary Remaining : 3 075 269 $
Andre Burakovsky 3 000 000 $ (2)
-Salary Remaining : 2 838 710 $
Martin Jones 3 000 000 $ (2)
-Salary Remaining : 2 838 710 $
Teuvo Teravainen 2 860 000 $ (2)
-Salary Remaining : 2 706 237 $
Mika Zibanejad 2 625 000 $ (1)
-Salary Remaining : 2 483 871 $
Ondrej Kase 2 600 000 $ (3)
-Salary Remaining : 2 460 215 $
Justin Braun 2 500 000 $ (2)
-Salary Remaining : 2 365 591 $
Josh Anderson 1 850 000 $ (2)
-Salary Remaining : 1 750 538 $
Micheal Ferland 1 750 000 $ (2)
-Salary Remaining : 1 655 914 $
Petr Mrazek 1 500 000 $ (2)
-Salary Remaining : 1 419 355 $
Anthony Beauvillier 1 106 667 $ (2)
-Salary Remaining : 1 047 169 $
Joel Edmundson 1 050 000 $ (1)
-Salary Remaining : 993 548 $
Brandon Carlo 894 167 $ (2)
-Salary Remaining : 846 094 $
Erik Cernak 890 000 $ (2)
-Salary Remaining : 842 151 $
Carter Hart 863 333 $ (2)
-Salary Remaining : 816 917 $
Total Pro Players27
Salary Commitment
Year 2019 : 94 139 167 $
Year 2020 : 76 539 167 $
Year 2021 : 52 425 000 $
Year 2022 : 40 950 000 $
Salary Average Commitment
Year 2019 : 44 500 834 $
Year 2020 : 42 700 834 $
Year 2021 : 25 900 000 $
Year 2022 : 18 225 000 $
Salary Cap with 1 Way Contract
Year 2019 : 94 139 167 $
Year 2020 : 76 539 167 $
Year 2021 : 52 425 000 $
Year 2022 : 40 950 000 $

Farm Players Salaries

Calvin de Haan 330 000 $ (2)
Salary Remaining : 309 755 $
John Moore 275 000 $ (1)
Salary Remaining : 258 129 $
Jake Bean 136 333 $ (2)
Salary Remaining : 127 969 $
Brendan Perlini 136 333 $ (2)
Salary Remaining : 127 969 $
Christian Dvorak 110 667 $ (2)
Salary Remaining : 103 877 $
Evgeny Svechnikov 107 583 $ (2)
Salary Remaining : 100 983 $
Patrik Nemeth 94 500 $ (1)
Salary Remaining : 88 702 $
David Kampf 92 500 $ (1)
Salary Remaining : 86 825 $
Rudolfs Balcers 92 500 $ (2)
Salary Remaining : 86 825 $
Steven Santini 92 500 $ (1)
Salary Remaining : 86 825 $
Filip Hronek 91 333 $ (2)
Salary Remaining : 85 730 $
Jaret Anderson-Dolan 91 083 $ (2)
Salary Remaining : 85 495 $
Vince Dunn 89 417 $ (1)
Salary Remaining : 83 931 $
Guillaume Brisebois 88 833 $ (2)
Salary Remaining : 83 383 $
Brendan Guhle 88 833 $ (2)
Salary Remaining : 83 383 $
Craig Anderson 87 500 $ (2)
Salary Remaining : 82 132 $
Victor Mete 87 000 $ (1)
Salary Remaining : 81 663 $
Frederik Gauthier 86 333 $ (1)
Salary Remaining : 81 037 $
Brett Howden 86 333 $ (2)
Salary Remaining : 81 037 $
Max Jones 86 333 $ (2)
Salary Remaining : 81 037 $
Cedric Paquette 81 250 $ (1)
Salary Remaining : 76 265 $
Connor Brickley 75 000 $ (1)
Salary Remaining : 70 399 $
John Hayden 75 000 $ (2)
Salary Remaining : 70 399 $
Dylan Ferguson 71 667 $ (1)
Salary Remaining : 67 270 $
Andy Welinski 69 000 $ (1)
Salary Remaining : 64 767 $
Scott Harrington 67 500 $ (2)
Salary Remaining : 63 359 $
Tristan Jarry 67 500 $ (2)
Salary Remaining : 63 359 $
Total Farm Players27
Salary Commitment
Year 2019 : 2 857 831 $
Year 2020 : 1 743 664 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 807 416 $
Year 2020 : 1 055 916 $
Year 2021 : 0 $
Year 2022 : 0 $

Expos



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - 90 $ - 6 700 - 95,71%
Level 2: 6000 - 56 $ - 5 843 - 97,38%
Level 3: 3000 - 32 $ - 2 931 - 97,70%
Level 4: 5000 - 24 $ - 4 766 - 95,31%
Luxury : 2000 - 190 $ - 1 805 - 90,24%
Total Capacity :23000

Income

Home Games Left38
Average Attendance - %22 044 - 95,84%
Average Income per Game2 207 058 $
Year to Date Revenue8 828 230 $

Expense

Pro Players Total Salaries98 188 200 $
Farm Players Total Salaries3 918 067 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 409 500 $
Pro Year To Date Expenses5 175 928 $
Farm Year To Date Expenses240 370 $
Pro Salary Cap To Date5 124 422 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue83 868 185 $
Pro Remaining Season Days176
Pro Expenses Per Days527 894 $
Pro Estimated Expenses92 909 344 $
Farm Remaining Season Days153
Farm Expenses Per Days24 037 $
Farm Estimated Expenses3 677 661 $
Estimated Season Expenses96 587 005 $
Estimated Season Salary Cap94 910 738 $
Estimate Under Maximum Salary Cap of 110 300 000 $15 389 262 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 13 410 738 $
Current Bank Account178 303 819 $
Projected Bank Account165 584 999 $

Pro Players Salaries

Patrick Marleau 11 923 200 $ (2)
-Salary Remaining : 11 282 168 $
Derek Stepan 8 710 000 $ (2)
-Salary Remaining : 8 241 720 $
Dustin Brown 7 510 000 $ (2)
-Salary Remaining : 7 106 237 $
Kyle Turris 7 200 000 $ (3)
-Salary Remaining : 6 812 903 $
Jimmy Howard 7 000 000 $ (1)
-Salary Remaining : 6 623 656 $
Nick Foligno 6 600 000 $ (3)
-Salary Remaining : 6 245 161 $
Artem Anisimov 5 460 000 $ (2)
-Salary Remaining : 5 166 452 $
Danny DeKeyser 5 000 000 $ (4)
-Salary Remaining : 4 731 183 $
Patric Hornqvist (Out of Payroll) 4 790 000 $ (2)
-Salary Remaining : 4 532 473 $
Jacob Markstrom 4 400 000 $ (3)
-Salary Remaining : 4 163 441 $
Michael Stone 4 000 000 $ (2)
-Salary Remaining : 3 784 946 $
Colin Wilson 3 938 000 $ (1)
-Salary Remaining : 3 726 280 $
Kevin Shattenkirk 3 220 000 $ (2)
-Salary Remaining : 3 046 882 $
Mikkel Boedker 2 220 000 $ (2)
-Salary Remaining : 2 100 645 $
Joonas Donskoi 1 900 000 $ (2)
-Salary Remaining : 1 797 849 $
Tyler Bozak 1 860 000 $ (2)
-Salary Remaining : 1 760 000 $
Lars Eller 1 775 000 $ (2)
-Salary Remaining : 1 679 570 $
Jordan Weal 1 750 000 $ (1)
-Salary Remaining : 1 655 914 $
Alec Martinez 1 510 000 $ (2)
-Salary Remaining : 1 428 817 $
Frans Nielsen 1 510 000 $ (2)
-Salary Remaining : 1 428 817 $
Ben Chiarot 1 400 000 $ (1)
-Salary Remaining : 1 324 731 $
Jordie Benn 1 320 000 $ (1)
-Salary Remaining : 1 249 032 $
Paul Byron 1 167 000 $ (1)
-Salary Remaining : 1 104 258 $
Brandon Tanev 700 000 $ (1)
-Salary Remaining : 662 366 $
Casey DeSmith 675 000 $ (1)
-Salary Remaining : 638 710 $
Pat Maroon 650 000 $ (2)
-Salary Remaining : 615 054 $
Total Pro Players26
Salary Commitment
Year 2019 : 98 188 200 $
Year 2020 : 80 238 200 $
Year 2021 : 23 200 000 $
Year 2022 : 5 000 000 $
Salary Average Commitment
Year 2019 : 65 998 333 $
Year 2020 : 55 655 000 $
Year 2021 : 18 650 000 $
Year 2022 : 450 000 $
Salary Cap with 1 Way Contract
Year 2019 : 98 188 200 $
Year 2020 : 80 238 200 $
Year 2021 : 23 200 000 $
Year 2022 : 5 000 000 $

Farm Players Salaries

Ryan Spooner 400 000 $ (2)
Salary Remaining : 375 460 $
Jesse Puljujarvi 342 500 $ (3)
Salary Remaining : 321 488 $
Jesperi Kotkaniemi 342 500 $ (2)
Salary Remaining : 321 488 $
Connor Brown 210 000 $ (2)
Salary Remaining : 197 117 $
Martin Necas 146 250 $ (1)
Salary Remaining : 137 278 $
Vladislav Gavrikov 135 000 $ (2)
Salary Remaining : 126 718 $
Juuso Valimaki 131 917 $ (2)
Salary Remaining : 123 824 $
Robert Thomas 117 750 $ (2)
Salary Remaining : 110 526 $
Jack Roslovic 110 667 $ (2)
Salary Remaining : 103 877 $
Nicholas Merkley 107 583 $ (1)
Salary Remaining : 100 983 $
Ben Hutton 99 900 $ (2)
Salary Remaining : 93 771 $
Daniel Sprong 92 500 $ (1)
Salary Remaining : 86 825 $
Kevin Roy 92 500 $ (1)
Salary Remaining : 86 825 $
Joey Daccord 92 500 $ (2)
Salary Remaining : 86 825 $
Carl Dahlstrom 92 500 $ (1)
Salary Remaining : 86 825 $
Aleksi Saarela 92 500 $ (2)
Salary Remaining : 86 825 $
Robby Fabbri 92 500 $ (2)
Salary Remaining : 86 825 $
Dillon Dube 91 083 $ (2)
Salary Remaining : 85 495 $
Michael Dipietro 91 083 $ (2)
Salary Remaining : 85 495 $
Jacob de la Rose 90 000 $ (2)
Salary Remaining : 84 479 $
Filip Chlapik 89 417 $ (1)
Salary Remaining : 83 931 $
Kyle Capobianco 89 417 $ (1)
Salary Remaining : 83 931 $
Andrew Mangiapane 80 000 $ (1)
Salary Remaining : 75 092 $
Maxime Lajoie 78 000 $ (2)
Salary Remaining : 73 215 $
Linus Ullmark 75 000 $ (1)
Salary Remaining : 70 399 $
Timothy Gettinger 73 000 $ (2)
Salary Remaining : 68 521 $
Denis Malgin 69 333 $ (2)
Salary Remaining : 65 080 $
Anthony Richard 69 167 $ (2)
Salary Remaining : 64 923 $
Eric Comrie 65 000 $ (2)
Salary Remaining : 61 012 $
Charles Hudon 65 000 $ (2)
Salary Remaining : 61 012 $
Rocco Grimaldi 65 000 $ (2)
Salary Remaining : 61 012 $
Anthony Stolarz 65 000 $ (2)
Salary Remaining : 61 012 $
Joe Hicketts 63 500 $ (1)
Salary Remaining : 59 604 $
Total Farm Players33
Salary Commitment
Year 2019 : 3 918 067 $
Year 2020 : 2 989 400 $
Year 2021 : 342 500 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 2 461 567 $
Year 2020 : 2 011 567 $
Year 2021 : 342 500 $
Year 2022 : 0 $

Goblins



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Reunion Air American Cente
Level 1: 7000 - 95 $ - 6 898 - 98,54%
Level 2: 6000 - 56 $ - 6 000 - 100,00%
Level 3: 3000 - 31 $ - 2 795 - 93,17%
Level 4: 5000 - 24 $ - 4 847 - 96,94%
Luxury : 2000 - 195 $ - 1 658 - 82,90%
Total Capacity :23000

Income

Home Games Left40
Average Attendance - %22 198 - 96,51%
Average Income per Game2 261 143 $
Year to Date Revenue4 522 285 $

Expense

Pro Players Total Salaries99 621 155 $
Farm Players Total Salaries3 825 969 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 000 000 $
Pro Year To Date Expenses5 595 817 $
Farm Year To Date Expenses234 720 $
Pro Salary Cap To Date5 595 817 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue90 445 700 $
Pro Remaining Season Days176
Pro Expenses Per Days535 598 $
Pro Estimated Expenses94 265 248 $
Farm Remaining Season Days153
Farm Expenses Per Days23 472 $
Farm Estimated Expenses3 591 216 $
Estimated Season Expenses97 856 464 $
Estimated Season Salary Cap100 861 065 $
Estimate Under Maximum Salary Cap of 110 300 000 $9 438 935 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 19 361 065 $
Current Bank Account21 729 049 $
Projected Bank Account14 318 285 $

Pro Players Salaries

Jamie Benn 11 400 000 $ (6)
-Salary Remaining : 10 787 097 $
Paul Stastny (Out of Payroll) 8 400 000 $ (2)
-Salary Remaining : 7 948 387 $
Marc-Edouard Vlasic 8 400 000 $ (5)
-Salary Remaining : 7 948 387 $
Corey Perry 7 743 325 $ (2)
-Salary Remaining : 7 327 017 $
Bryan Little 6 349 999 $ (6)
-Salary Remaining : 6 008 601 $
Ben Bishop 5 900 000 $ (5)
-Salary Remaining : 5 582 796 $
Carl Soderberg 5 700 000 $ (4)
-Salary Remaining : 5 393 548 $
William Karlsson 5 250 000 $ (3)
-Salary Remaining : 4 967 742 $
Christopher Tanev 4 450 000 $ (3)
-Salary Remaining : 4 210 753 $
Jonas Brodin 4 167 000 $ (1)
-Salary Remaining : 3 942 968 $
Damon Severson 4 166 666 $ (4)
-Salary Remaining : 3 942 652 $
Tanner Pearson 3 750 000 $ (3)
-Salary Remaining : 3 548 387 $
Miro Heiskanen 3 394 166 $ (2)
-Salary Remaining : 3 211 684 $
Charlie Coyle 3 200 000 $ (2)
-Salary Remaining : 3 027 957 $
Anton Khudobin 3 000 000 $ (3)
-Salary Remaining : 2 838 710 $
Ryan Murray 2 825 000 $ (3)
-Salary Remaining : 2 673 118 $
Ryan Strome 2 500 000 $ (2)
-Salary Remaining : 2 365 591 $
Mikko Koskinen 2 500 000 $ (2)
-Salary Remaining : 2 365 591 $
Cody Eakin 2 299 999 $ (1)
-Salary Remaining : 2 176 343 $
Esa Lindell 2 200 000 $ (2)
-Salary Remaining : 2 081 720 $
Radek Faksa 2 200 000 $ (2)
-Salary Remaining : 2 081 720 $
Tom Wilson 2 000 000 $ (2)
-Salary Remaining : 1 892 473 $
Jason Zucker 2 000 000 $ (2)
-Salary Remaining : 1 892 473 $
Brett Connolly 1 500 000 $ (1)
-Salary Remaining : 1 419 355 $
Max Domi 1 425 000 $ (1)
-Salary Remaining : 1 348 387 $
Thomas Chabot (Out of Payroll) 1 223 333 $ (2)
-Salary Remaining : 1 157 562 $
Michael Grabner 650 000 $ (2)
-Salary Remaining : 615 054 $
Michal Kempny 650 000 $ (2)
-Salary Remaining : 615 054 $
Total Pro Players28
Salary Commitment
Year 2019 : 109 244 488 $
Year 2020 : 99 852 489 $
Year 2021 : 61 191 665 $
Year 2022 : 41 916 665 $
Salary Average Commitment
Year 2019 : 34 574 990 $
Year 2020 : 31 374 991 $
Year 2021 : 15 866 666 $
Year 2022 : 5 966 666 $
Salary Cap with 1 Way Contract
Year 2019 : 109 244 488 $
Year 2020 : 99 852 489 $
Year 2021 : 61 191 665 $
Year 2022 : 41 916 665 $

Farm Players Salaries

Nolan Patrick 357 500 $ (1)
Salary Remaining : 335 567 $
Jimmy Vesey 227 500 $ (3)
Salary Remaining : 213 543 $
Jamie Oleksiak 213 750 $ (3)
Salary Remaining : 200 637 $
James Neal 197 566 $ (2)
Salary Remaining : 185 446 $
Sven Baertschi 195 569 $ (2)
Salary Remaining : 183 571 $
Jesper Fast 185 000 $ (2)
Salary Remaining : 173 650 $
Mark Jankowski 167 500 $ (2)
Salary Remaining : 157 224 $
Denis Gurianov 164 417 $ (2)
Salary Remaining : 154 330 $
Vinnie Hinostroza 150 000 $ (2)
Salary Remaining : 140 798 $
Matt Grzelcyk 140 000 $ (2)
Salary Remaining : 131 411 $
Jordan Greenway 122 500 $ (1)
Salary Remaining : 114 985 $
Kailer Yamamoto 115 500 $ (1)
Salary Remaining : 108 414 $
Louis Domingue 115 000 $ (2)
Salary Remaining : 107 945 $
Anders Bjork 106 667 $ (1)
Salary Remaining : 100 123 $
Kevin Stenlund 92 500 $ (2)
Salary Remaining : 86 825 $
Gustav Forsling 92 500 $ (2)
Salary Remaining : 86 825 $
Jason Dickinson 92 500 $ (1)
Salary Remaining : 86 825 $
Gavin Bayreuther 92 500 $ (2)
Salary Remaining : 86 825 $
Jonas Siegenthaler 88 833 $ (2)
Salary Remaining : 83 383 $
Adam Erne 80 000 $ (2)
Salary Remaining : 75 092 $
Warren Foegele 80 000 $ (1)
Salary Remaining : 75 092 $
Ben Gleason 76 167 $ (2)
Salary Remaining : 71 494 $
Collin Delia 75 000 $ (1)
Salary Remaining : 70 399 $
Stephen Johns 72 500 $ (1)
Salary Remaining : 68 052 $
Mattias Janmark 70 000 $ (1)
Salary Remaining : 65 706 $
Brendan Leipsic 65 000 $ (1)
Salary Remaining : 61 012 $
Christian Djoos 65 000 $ (1)
Salary Remaining : 61 012 $
Colton Sissons 65 000 $ (1)
Salary Remaining : 61 012 $
Anthony Duclair 65 000 $ (2)
Salary Remaining : 61 012 $
Evan Rodrigues 65 000 $ (1)
Salary Remaining : 61 012 $
Jordan Oesterle 65 000 $ (2)
Salary Remaining : 61 012 $
Chase De Leo 65 000 $ (2)
Salary Remaining : 61 012 $
Total Farm Players32
Salary Commitment
Year 2019 : 3 825 969 $
Year 2020 : 2 473 802 $
Year 2021 : 441 250 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 2 716 552 $
Year 2020 : 2 038 719 $
Year 2021 : 272 500 $
Year 2022 : 0 $

Hellpepitos



Arena Capacity - Ticket Price
Attendance - %

Arena NameLimbes field
Level 1: 7000 - 95 $ - 0 - 0,00%
Level 2: 6000 - 57 $ - 0 - 0,00%
Level 3: 3000 - 32 $ - 0 - 0,00%
Level 4: 5000 - 23 $ - 0 - 0,00%
Luxury : 2000 - 193 $ - 0 - 0,00%
Total Capacity :23000

Income

Home Games Left42
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries102 074 667 $
Farm Players Total Salaries1 065 250 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses5 487 890 $
Farm Year To Date Expenses65 749 $
Pro Salary Cap To Date5 487 890 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Pro Remaining Season Days176
Pro Expenses Per Days548 789 $
Pro Estimated Expenses96 586 864 $
Farm Remaining Season Days153
Farm Expenses Per Days6 535 $
Farm Estimated Expenses999 855 $
Estimated Season Expenses97 586 719 $
Estimated Season Salary Cap102 074 754 $
Estimate Under Maximum Salary Cap of 110 300 000 $8 225 246 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 20 574 754 $
Current Bank Account65 792 293 $
Projected Bank Account(31 794 426 $)

Pro Players Salaries

Steven Stamkos 10 200 000 $ (6)
-Salary Remaining : 9 651 613 $
Phil Kessel 9 600 000 $ (4)
-Salary Remaining : 9 083 871 $
David Krejci 8 700 000 $ (2)
-Salary Remaining : 8 232 258 $
Tuukka Rask 8 400 000 $ (3)
-Salary Remaining : 7 948 387 $
Johnny Gaudreau 6 750 000 $ (4)
-Salary Remaining : 6 387 097 $
Morgan Rielly 5 000 000 $ (4)
-Salary Remaining : 4 731 183 $
Justin Faulk 4 833 000 $ (1)
-Salary Remaining : 4 573 161 $
Max Pacioretty 4 500 000 $ (1)
-Salary Remaining : 4 258 065 $
Nazem Kadri 4 500 000 $ (4)
-Salary Remaining : 4 258 065 $
Jake Gardiner 4 050 000 $ (1)
-Salary Remaining : 3 832 258 $
Ryan Johansen 4 000 000 $ (1)
-Salary Remaining : 3 784 946 $
Jakob Silfverberg 3 750 000 $ (1)
-Salary Remaining : 3 548 387 $
Mattias Ekholm 3 750 000 $ (2)
-Salary Remaining : 3 548 387 $
Reilly Smith 3 425 000 $ (1)
-Salary Remaining : 3 240 860 $
Darnell Nurse 3 200 000 $ (3)
-Salary Remaining : 3 027 957 $
J.T. Miller 2 625 000 $ (1)
-Salary Remaining : 2 483 871 $
John Gibson 2 300 000 $ (2)
-Salary Remaining : 2 176 344 $
Neal Pionk 1 775 000 $ (1)
-Salary Remaining : 1 679 570 $
Thomas Greiss 1 750 000 $ (1)
-Salary Remaining : 1 655 914 $
Nick Schmaltz 1 541 667 $ (2)
-Salary Remaining : 1 458 782 $
Josh Morrissey 1 425 000 $ (1)
-Salary Remaining : 1 348 387 $
Alex Tuch 1 350 000 $ (2)
-Salary Remaining : 1 277 419 $
Robert Hagg 1 150 000 $ (2)
-Salary Remaining : 1 088 172 $
J.T. Compher 1 000 000 $ (2)
-Salary Remaining : 946 237 $
Kasperi Kapanen 925 000 $ (1)
-Salary Remaining : 875 269 $
Miles Wood 925 000 $ (1)
-Salary Remaining : 875 269 $
Eric Fehr 650 000 $ (1)
-Salary Remaining : 615 054 $
Total Pro Players27
Salary Commitment
Year 2019 : 102 074 667 $
Year 2020 : 67 441 667 $
Year 2021 : 47 650 000 $
Year 2022 : 36 050 000 $
Salary Average Commitment
Year 2019 : 22 219 168 $
Year 2020 : 13 324 168 $
Year 2021 : 7 294 167 $
Year 2022 : 4 094 167 $
Salary Cap with 1 Way Contract
Year 2019 : 102 074 667 $
Year 2020 : 67 441 667 $
Year 2021 : 47 650 000 $
Year 2022 : 36 050 000 $

Farm Players Salaries

Jakob Chychrun 135 000 $ (2)
Salary Remaining : 126 718 $
Daniel Brickley 135 000 $ (1)
Salary Remaining : 126 718 $
Tage Thompson 113 750 $ (1)
Salary Remaining : 106 771 $
Victor Ejdsell 92 500 $ (1)
Salary Remaining : 86 825 $
Blake Hillman 92 500 $ (1)
Salary Remaining : 86 825 $
Alexandar Georgiev 92 500 $ (1)
Salary Remaining : 86 825 $
Eric Robinson 92 500 $ (1)
Salary Remaining : 86 825 $
Oliver Kylington 86 333 $ (2)
Salary Remaining : 81 037 $
Christian Jaros 80 167 $ (1)
Salary Remaining : 75 249 $
Jake Dotchin 80 000 $ (2)
Salary Remaining : 75 092 $
Dale Weise 65 000 $ (1)
Salary Remaining : 61 012 $
Total Farm Players11
Salary Commitment
Year 2019 : 1 065 250 $
Year 2020 : 301 333 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 751 834 $
Year 2020 : 241 667 $
Year 2021 : 0 $
Year 2022 : 0 $

Hoodlums



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Godfathers arena
Level 1: 7000 - 100 $ - 5 149 - 73,55%
Level 2: 6000 - 60 $ - 4 874 - 81,23%
Level 3: 3000 - 35 $ - 2 305 - 76,82%
Level 4: 5000 - 25 $ - 4 082 - 81,63%
Luxury : 2000 - 200 $ - 1 446 - 72,30%
Total Capacity :23000

Income

Home Games Left40
Average Attendance - %17 854 - 77,63%
Average Income per Game1 905 941 $
Year to Date Revenue3 811 882 $

Expense

Pro Players Total Salaries107 446 876 $
Farm Players Total Salaries2 794 999 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 500 000 $
Pro Year To Date Expenses5 776 710 $
Farm Year To Date Expenses171 470 $
Pro Salary Cap To Date5 776 710 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue76 237 640 $
Pro Remaining Season Days176
Pro Expenses Per Days577 671 $
Pro Estimated Expenses101 670 096 $
Farm Remaining Season Days153
Farm Expenses Per Days17 147 $
Farm Estimated Expenses2 623 491 $
Estimated Season Expenses104 293 587 $
Estimated Season Salary Cap109 946 806 $
Estimate Under Maximum Salary Cap of 110 300 000 $353 194 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 28 446 806 $
Current Bank Account86 288 751 $
Projected Bank Account58 232 804 $

Pro Players Salaries

Anze Kopitar 12 000 000 $ (4)
-Salary Remaining : 11 354 839 $
Joe Thornton 10 010 010 $ (2)
-Salary Remaining : 9 471 837 $
Justin Williams 7 257 600 $ (1)
-Salary Remaining : 6 867 406 $
Corey Crawford 7 000 050 $ (2)
-Salary Remaining : 6 623 703 $
Jonathan Quick 6 960 000 $ (2)
-Salary Remaining : 6 585 806 $
David Pastrnak 6 666 666 $ (5)
-Salary Remaining : 6 308 243 $
Cam Fowler 6 500 000 $ (3)
-Salary Remaining : 6 150 538 $
Josh Bailey 6 000 000 $ (3)
-Salary Remaining : 5 677 419 $
Brandon Saad 6 000 000 $ (3)
-Salary Remaining : 5 677 419 $
Justin Schultz 5 500 000 $ (2)
-Salary Remaining : 5 204 301 $
Tyler Johnson 5 000 000 $ (3)
-Salary Remaining : 4 731 183 $
Alexander Wennberg 4 900 000 $ (3)
-Salary Remaining : 4 636 559 $
Roman Josi 4 000 000 $ (3)
-Salary Remaining : 3 784 946 $
Rickard Rakell 3 800 000 $ (4)
-Salary Remaining : 3 595 699 $
Brendan Gallagher 3 750 000 $ (3)
-Salary Remaining : 3 548 387 $
Brandon Montour 3 387 500 $ (3)
-Salary Remaining : 3 205 376 $
Zdeno Chara 3 000 050 $ (2)
-Salary Remaining : 2 838 757 $
Timo Meier 1 644 167 $ (2)
-Salary Remaining : 1 555 771 $
Deryk Engelland 1 200 000 $ (1)
-Salary Remaining : 1 135 484 $
Erik Gustafsson 1 200 000 $ (2)
-Salary Remaining : 1 135 484 $
Danton Heinen 995 833 $ (2)
-Salary Remaining : 942 294 $
Jack Campbell 675 000 $ (2)
-Salary Remaining : 638 710 $
Total Pro Players22
Salary Commitment
Year 2019 : 107 446 876 $
Year 2020 : 98 989 276 $
Year 2021 : 62 004 166 $
Year 2022 : 22 466 666 $
Salary Average Commitment
Year 2019 : 64 186 876 $
Year 2020 : 56 479 276 $
Year 2021 : 29 704 166 $
Year 2022 : 7 566 666 $
Salary Cap with 1 Way Contract
Year 2019 : 107 446 876 $
Year 2020 : 98 989 276 $
Year 2021 : 62 004 166 $
Year 2022 : 22 466 666 $

Farm Players Salaries

Drake Caggiula 150 000 $ (2)
Salary Remaining : 140 798 $
Travis Sanheim 126 333 $ (1)
Salary Remaining : 118 583 $
Alexander Kerfoot 113 750 $ (1)
Salary Remaining : 106 771 $
Zack MacEwen 99 583 $ (2)
Salary Remaining : 93 474 $
Alex Iafallo 92 500 $ (1)
Salary Remaining : 86 825 $
Michael Amadio 92 500 $ (1)
Salary Remaining : 86 825 $
Carl Grundstrom 92 500 $ (2)
Salary Remaining : 86 825 $
Zach Aston-Reese 92 500 $ (1)
Salary Remaining : 86 825 $
Christian Wolanin 92 500 $ (1)
Salary Remaining : 86 825 $
Jimmy Schuldt 92 500 $ (2)
Salary Remaining : 86 825 $
Frank Vatrano 92 500 $ (1)
Salary Remaining : 86 825 $
Nico Sturm 92 500 $ (2)
Salary Remaining : 86 825 $
Justin Kloos 92 500 $ (1)
Salary Remaining : 86 825 $
Dryden Hunt 92 500 $ (1)
Salary Remaining : 86 825 $
Cal Petersen 92 500 $ (2)
Salary Remaining : 86 825 $
Mackenzie Blackwood 91 333 $ (2)
Salary Remaining : 85 730 $
Mathieu Joseph 91 083 $ (2)
Salary Remaining : 85 495 $
Brett Kulak 90 000 $ (2)
Salary Remaining : 84 479 $
Adrian Kempe 89 417 $ (2)
Salary Remaining : 83 931 $
Nicolas Aube-Kubel 87 167 $ (2)
Salary Remaining : 81 819 $
Sam Steel 86 333 $ (2)
Salary Remaining : 81 037 $
Paul LaDue 82 500 $ (2)
Salary Remaining : 77 439 $
Mason Appleton 75 833 $ (2)
Salary Remaining : 71 181 $
Marcus Sorensen 70 000 $ (2)
Salary Remaining : 65 706 $
Philippe Myers 67 889 $ (2)
Salary Remaining : 63 724 $
Matt Luff 67 778 $ (2)
Salary Remaining : 63 620 $
Tim Heed 65 000 $ (1)
Salary Remaining : 61 012 $
Roman Polak 65 000 $ (2)
Salary Remaining : 61 012 $
Jonny Brodzinski 65 000 $ (2)
Salary Remaining : 61 012 $
Matt Roy 65 000 $ (2)
Salary Remaining : 61 012 $
Martin Frk 65 000 $ (2)
Salary Remaining : 61 012 $
Ken Appleby 63 500 $ (1)
Salary Remaining : 59 604 $
Total Farm Players32
Salary Commitment
Year 2019 : 2 794 999 $
Year 2020 : 1 778 916 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 2 035 695 $
Year 2020 : 1 454 695 $
Year 2021 : 0 $
Year 2022 : 0 $

Icefield



Arena Capacity - Ticket Price
Attendance - %

Arena NameAlcatraz Garden
Level 1: 7000 - 100 $ - 5 461 - 78,01%
Level 2: 6000 - 60 $ - 4 501 - 75,01%
Level 3: 3000 - 35 $ - 2 309 - 76,95%
Level 4: 5000 - 25 $ - 3 752 - 75,03%
Luxury : 2000 - 200 $ - 1 515 - 75,75%
Total Capacity :23000

Income

Home Games Left40
Average Attendance - %17 536 - 76,24%
Average Income per Game1 927 561 $
Year to Date Revenue3 855 122 $

Expense

Pro Players Total Salaries106 558 823 $
Farm Players Total Salaries3 259 417 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses5 728 970 $
Farm Year To Date Expenses199 960 $
Pro Salary Cap To Date5 728 970 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue77 102 440 $
Pro Remaining Season Days176
Pro Expenses Per Days572 897 $
Pro Estimated Expenses100 829 872 $
Farm Remaining Season Days153
Farm Expenses Per Days19 996 $
Farm Estimated Expenses3 059 388 $
Estimated Season Expenses103 889 260 $
Estimated Season Salary Cap106 558 842 $
Estimate Under Maximum Salary Cap of 110 300 000 $3 741 158 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 25 058 842 $
Current Bank Account121 075 126 $
Projected Bank Account94 288 306 $

Pro Players Salaries

Alex Ovechkin 11 446 150 $ (5)
-Salary Remaining : 10 830 769 $
James van Riemsdyk 8 400 000 $ (5)
-Salary Remaining : 7 948 387 $
Travis Zajac 6 600 000 $ (2)
-Salary Remaining : 6 245 161 $
Jeff Petry 6 600 000 $ (2)
-Salary Remaining : 6 245 161 $
Nathan MacKinnon 6 300 000 $ (5)
-Salary Remaining : 5 961 290 $
Mark Scheifele 6 125 000 $ (2)
-Salary Remaining : 5 795 699 $
Filip Forsberg 6 000 000 $ (3)
-Salary Remaining : 5 677 419 $
Gabriel Landeskog 5 571 000 $ (1)
-Salary Remaining : 5 271 484 $
Tomas Tatar 5 300 000 $ (2)
-Salary Remaining : 5 015 054 $
Jared Spurgeon 5 187 500 $ (2)
-Salary Remaining : 4 908 602 $
Shayne Gostisbehere 4 500 000 $ (5)
-Salary Remaining : 4 258 065 $
Andy Greene 4 330 000 $ (2)
-Salary Remaining : 4 097 204 $
Noah Hanifin 3 775 000 $ (2)
-Salary Remaining : 3 572 043 $
Matt Murray 3 750 000 $ (2)
-Salary Remaining : 3 548 387 $
Andrew Cogliano 3 600 000 $ (2)
-Salary Remaining : 3 406 452 $
Phillip Danault 3 083 333 $ (3)
-Salary Remaining : 2 917 562 $
Anders Nilsson 3 000 000 $ (3)
-Salary Remaining : 2 838 710 $
Ryan Ellis 2 500 000 $ (1)
-Salary Remaining : 2 365 591 $
Robin Lehner 2 225 000 $ (1)
-Salary Remaining : 2 105 376 $
Ian Cole 2 100 000 $ (1)
-Salary Remaining : 1 987 097 $
Brayden McNabb 1 700 000 $ (1)
-Salary Remaining : 1 608 602 $
Mikko Rantanen 1 658 333 $ (1)
-Salary Remaining : 1 569 175 $
Mathew Barzal 1 263 333 $ (2)
-Salary Remaining : 1 195 412 $
Alex DeBrincat 894 166 $ (1)
-Salary Remaining : 846 093 $
Cal Clutterbuck 650 004 $ (1)
-Salary Remaining : 615 058 $
Total Pro Players25
Salary Commitment
Year 2019 : 106 558 823 $
Year 2020 : 89 260 320 $
Year 2021 : 42 729 487 $
Year 2022 : 30 646 154 $
Salary Average Commitment
Year 2019 : 37 516 670 $
Year 2020 : 34 166 666 $
Year 2021 : 17 333 333 $
Year 2022 : 10 800 000 $
Salary Cap with 1 Way Contract
Year 2019 : 106 558 823 $
Year 2020 : 89 260 320 $
Year 2021 : 42 729 487 $
Year 2022 : 30 646 154 $

Farm Players Salaries

Connor Murphy 385 000 $ (2)
Salary Remaining : 361 380 $
Vladislav Namestnikov 193 750 $ (1)
Salary Remaining : 181 863 $
Andreas Borgman 177 500 $ (1)
Salary Remaining : 166 610 $
Blake Lizotte 149 167 $ (2)
Salary Remaining : 140 015 $
Devante Smith-Pelly 130 000 $ (1)
Salary Remaining : 122 025 $
Jake DeBrusk 128 833 $ (1)
Salary Remaining : 120 929 $
Nikolay Goldobin 113 750 $ (1)
Salary Remaining : 106 771 $
Jon Merrill 113 750 $ (1)
Salary Remaining : 106 771 $
Travis Konecny 110 667 $ (2)
Salary Remaining : 103 877 $
Derrick Pouliot 110 000 $ (2)
Salary Remaining : 103 252 $
Nick Jensen 108 000 $ (2)
Salary Remaining : 101 374 $
Nikita Scherbak 106 333 $ (2)
Salary Remaining : 99 810 $
Tyler Pitlick 100 000 $ (2)
Salary Remaining : 93 865 $
Curtis Lazar 95 000 $ (1)
Salary Remaining : 89 172 $
Samuel Girard 92 500 $ (1)
Salary Remaining : 86 825 $
Max Comtois 92 500 $ (2)
Salary Remaining : 86 825 $
Joey Anderson 92 500 $ (2)
Salary Remaining : 86 825 $
Brandon Halverson 89 417 $ (1)
Salary Remaining : 83 931 $
Slater Koekkoek 86 500 $ (1)
Salary Remaining : 81 193 $
Brett Seney 82 500 $ (2)
Salary Remaining : 77 439 $
Cory Conacher 78 000 $ (2)
Salary Remaining : 73 215 $
Tyler Ennis 78 000 $ (2)
Salary Remaining : 73 215 $
Connor Clifton 73 500 $ (2)
Salary Remaining : 68 991 $
Kerby Rychel 72 500 $ (2)
Salary Remaining : 68 052 $
Scott Wedgewood 70 000 $ (2)
Salary Remaining : 65 706 $
Landon Bow 69 750 $ (2)
Salary Remaining : 65 471 $
Teddy Blueger 65 000 $ (2)
Salary Remaining : 61 012 $
Malcolm Subban 65 000 $ (1)
Salary Remaining : 61 012 $
Barclay Goodrow 65 000 $ (2)
Salary Remaining : 61 012 $
Al Montoya 65 000 $ (1)
Salary Remaining : 61 012 $
Total Farm Players30
Salary Commitment
Year 2019 : 3 259 417 $
Year 2020 : 1 908 417 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 2 501 867 $
Year 2020 : 1 775 617 $
Year 2021 : 0 $
Year 2022 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaple Center
Level 1: 7000 - 100 $ - 5 531 - 79,01%
Level 2: 6000 - 60 $ - 4 386 - 73,10%
Level 3: 3000 - 35 $ - 2 241 - 74,70%
Level 4: 5000 - 25 $ - 3 786 - 75,72%
Luxury : 2000 - 200 $ - 1 392 - 69,60%
Total Capacity :23000

Income

Home Games Left39
Average Attendance - %17 336 - 75,37%
Average Income per Game1 888 890 $
Year to Date Revenue5 666 671 $

Expense

Pro Players Total Salaries86 158 265 $
Farm Players Total Salaries3 236 083 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses4 632 160 $
Farm Year To Date Expenses198 530 $
Pro Salary Cap To Date4 632 160 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue73 666 723 $
Pro Remaining Season Days176
Pro Expenses Per Days463 216 $
Pro Estimated Expenses81 526 016 $
Farm Remaining Season Days153
Farm Expenses Per Days19 853 $
Farm Estimated Expenses3 037 509 $
Estimated Season Expenses84 563 525 $
Estimated Season Salary Cap86 158 176 $
Estimate Under Maximum Salary Cap of 110 300 000 $24 141 824 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 4 658 176 $
Current Bank Account96 135 504 $
Projected Bank Account85 238 702 $

Pro Players Salaries

Alex Killorn 5 340 000 $ (4)
-Salary Remaining : 5 052 903 $
Hampus Lindholm 5 250 000 $ (4)
-Salary Remaining : 4 967 742 $
Marcus Johansson 4 583 333 $ (3)
-Salary Remaining : 4 336 917 $
Adam Larsson 4 167 000 $ (3)
-Salary Remaining : 3 942 968 $
Olli Maatta 4 083 000 $ (4)
-Salary Remaining : 3 863 484 $
Nick Bonino 3 900 000 $ (1)
-Salary Remaining : 3 690 323 $
Rasmus Dahlin 3 775 000 $ (2)
-Salary Remaining : 3 572 043 $
Craig Smith 3 750 000 $ (2)
-Salary Remaining : 3 548 387 $
Bryan Rust 3 500 000 $ (3)
-Salary Remaining : 3 311 828 $
Andrei Vasilevskiy 3 500 000 $ (3)
-Salary Remaining : 3 311 828 $
Brady Tkachuk 3 425 000 $ (2)
-Salary Remaining : 3 240 860 $
Pierre-Luc Dubois 3 394 166 $ (1)
-Salary Remaining : 3 211 684 $
Casey Cizikas 3 350 000 $ (1)
-Salary Remaining : 3 169 892 $
Dylan Strome 3 338 333 $ (3)
-Salary Remaining : 3 158 853 $
Sam Bennett 3 194 000 $ (1)
-Salary Remaining : 3 022 280 $
Oliver Bjorkstrand 3 013 434 $ (1)
-Salary Remaining : 2 851 421 $
Bobby Ryan 3 000 000 $ (2)
-Salary Remaining : 2 838 710 $
Adam Lowry 2 916 666 $ (1)
-Salary Remaining : 2 759 856 $
Trevor Lewis 2 575 000 $ (1)
-Salary Remaining : 2 436 559 $
Mark Pysyk 2 500 000 $ (2)
-Salary Remaining : 2 365 591 $
Christian Folin 2 500 000 $ (1)
-Salary Remaining : 2 365 591 $
Connor Hellebuyck 2 250 000 $ (2)
-Salary Remaining : 2 129 032 $
William Nylander 1 775 000 $ (1)
-Salary Remaining : 1 679 570 $
Matthew Tkachuk 1 775 000 $ (2)
-Salary Remaining : 1 679 570 $
Derick Brassard 1 500 000 $ (2)
-Salary Remaining : 1 419 355 $
Richard Panik 1 115 000 $ (2)
-Salary Remaining : 1 055 054 $
Shea Theodore 925 000 $ (1)
-Salary Remaining : 875 269 $
MacKenzie Weegar 900 000 $ (2)
-Salary Remaining : 851 613 $
Ivan Barbashev 863 333 $ (2)
-Salary Remaining : 816 917 $
Total Pro Players29
Salary Commitment
Year 2019 : 86 158 265 $
Year 2020 : 58 614 999 $
Year 2021 : 33 761 666 $
Year 2022 : 14 673 000 $
Salary Average Commitment
Year 2019 : 53 480 934 $
Year 2020 : 32 950 834 $
Year 2021 : 16 197 501 $
Year 2022 : 7 978 334 $
Salary Cap with 1 Way Contract
Year 2019 : 86 158 265 $
Year 2020 : 58 614 999 $
Year 2021 : 33 761 666 $
Year 2022 : 14 673 000 $

Farm Players Salaries

Cale Makar 285 417 $ (2)
Salary Remaining : 267 906 $
Markus Nutivaara 270 000 $ (4)
Salary Remaining : 253 436 $
Haydn Fleury 171 333 $ (1)
Salary Remaining : 160 822 $
Michael Rasmussen 171 083 $ (2)
Salary Remaining : 160 587 $
Owen Tippett 165 833 $ (1)
Salary Remaining : 155 659 $
Henrik Borgstrom 149 167 $ (1)
Salary Remaining : 140 015 $
Luke Kunin 142 500 $ (1)
Salary Remaining : 133 758 $
Julius Honka 136 333 $ (2)
Salary Remaining : 127 969 $
Michael McLeod 136 333 $ (2)
Salary Remaining : 127 969 $
Xavier Ouellet 125 000 $ (1)
Salary Remaining : 117 331 $
Christian Fischer 107 583 $ (2)
Salary Remaining : 100 983 $
Mitch Reinke 92 500 $ (1)
Salary Remaining : 86 825 $
Jakob Forsbacka Karlsson 92 500 $ (2)
Salary Remaining : 86 825 $
Pavel Zacha 92 500 $ (1)
Salary Remaining : 86 825 $
Zach Sanford 92 500 $ (2)
Salary Remaining : 86 825 $
Gabriel Carlsson 89 417 $ (2)
Salary Remaining : 83 931 $
Jacob Larsson 89 417 $ (2)
Salary Remaining : 83 931 $
Jeremy Lauzon 87 167 $ (2)
Salary Remaining : 81 819 $
Nicolas Deslauriers 77 500 $ (1)
Salary Remaining : 72 745 $
Daniel Carr 72 500 $ (1)
Salary Remaining : 68 052 $
Valentin Zykov 67 500 $ (2)
Salary Remaining : 63 359 $
Trevor Carrick 67 000 $ (1)
Salary Remaining : 62 890 $
Alan Quine 65 000 $ (1)
Salary Remaining : 61 012 $
Logan Shaw 65 000 $ (1)
Salary Remaining : 61 012 $
Seth Griffith 65 000 $ (2)
Salary Remaining : 61 012 $
Maxime Lagace 65 000 $ (1)
Salary Remaining : 61 012 $
Derek Grant 65 000 $ (1)
Salary Remaining : 61 012 $
Nicolas Kerdiles 65 000 $ (2)
Salary Remaining : 61 012 $
Pheonix Copley 65 000 $ (1)
Salary Remaining : 61 012 $
Total Farm Players29
Salary Commitment
Year 2019 : 3 236 083 $
Year 2020 : 1 755 250 $
Year 2021 : 270 000 $
Year 2022 : 270 000 $
Salary Average Commitment
Year 2019 : 2 009 417 $
Year 2020 : 1 080 833 $
Year 2021 : 92 500 $
Year 2022 : 92 500 $

Lycans



Arena Capacity - Ticket Price
Attendance - %

Arena NameJunky Arena
Level 1: 7000 - 99 $ - 5 722 - 81,74%
Level 2: 6000 - 58 $ - 4 355 - 72,58%
Level 3: 3000 - 36 $ - 2 187 - 72,90%
Level 4: 5000 - 27 $ - 3 173 - 63,46%
Luxury : 2000 - 199 $ - 1 651 - 82,55%
Total Capacity :23000

Income

Home Games Left41
Average Attendance - %17 088 - 74,30%
Average Income per Game1 954 910 $
Year to Date Revenue1 954 910 $

Expense

Pro Players Total Salaries98 582 533 $
Farm Players Total Salaries4 125 548 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value350 834 $
Pro Year To Date Expenses5 300 140 $
Farm Year To Date Expenses253 100 $
Pro Salary Cap To Date5 300 140 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue80 151 310 $
Pro Remaining Season Days176
Pro Expenses Per Days530 014 $
Pro Estimated Expenses93 282 464 $
Farm Remaining Season Days153
Farm Expenses Per Days25 310 $
Farm Estimated Expenses3 872 430 $
Estimated Season Expenses97 154 894 $
Estimated Season Salary Cap98 933 438 $
Estimate Under Maximum Salary Cap of 110 300 000 $11 366 562 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 17 433 438 $
Current Bank Account66 850 711 $
Projected Bank Account49 847 127 $

Pro Players Salaries

John Tavares 13 200 000 $ (6)
-Salary Remaining : 12 490 323 $
Jakub Voracek 8 250 000 $ (1)
-Salary Remaining : 7 806 452 $
Erik Johnson 7 200 000 $ (2)
-Salary Remaining : 6 812 903 $
Drew Doughty 7 000 000 $ (1)
-Salary Remaining : 6 623 656 $
Duncan Keith 6 661 200 $ (2)
-Salary Remaining : 6 303 071 $
Jeff Skinner 5 725 000 $ (4)
-Salary Remaining : 5 417 204 $
Seth Jones 5 400 000 $ (4)
-Salary Remaining : 5 109 677 $
Mike Hoffman 5 188 000 $ (2)
-Salary Remaining : 4 909 075 $
Michael Frolik 5 160 000 $ (2)
-Salary Remaining : 4 882 581 $
Henrik Lundqvist 4 250 000 $ (2)
-Salary Remaining : 4 021 505 $
Adam Henrique 4 000 000 $ (1)
-Salary Remaining : 3 784 946 $
Colin Miller 3 875 000 $ (4)
-Salary Remaining : 3 666 667 $
Elias Pettersson 3 775 000 $ (2)
-Salary Remaining : 3 572 043 $
Will Butcher 3 775 000 $ (1)
-Salary Remaining : 3 572 043 $
Brian Elliott 3 100 000 $ (2)
-Salary Remaining : 2 933 333 $
Elias Lindholm 2 700 000 $ (2)
-Salary Remaining : 2 554 839 $
Thomas Hickey 2 200 000 $ (1)
-Salary Remaining : 2 081 720 $
Ryan Kesler 1 900 000 $ (2)
-Salary Remaining : 1 797 849 $
Kyle Connor 1 775 000 $ (2)
-Salary Remaining : 1 679 570 $
Sebastian Aho 1 775 000 $ (2)
-Salary Remaining : 1 679 570 $
Clayton Keller 1 673 333 $ (2)
-Salary Remaining : 1 583 369 $
Total Pro Players21
Salary Commitment
Year 2019 : 98 582 533 $
Year 2020 : 73 357 533 $
Year 2021 : 28 200 000 $
Year 2022 : 28 200 000 $
Salary Average Commitment
Year 2019 : 35 256 666 $
Year 2020 : 29 206 666 $
Year 2021 : 9 275 000 $
Year 2022 : 9 275 000 $
Salary Cap with 1 Way Contract
Year 2019 : 98 582 533 $
Year 2020 : 73 357 533 $
Year 2021 : 28 200 000 $
Year 2022 : 28 200 000 $

Farm Players Salaries

Matt Calvert 220 000 $ (1)
Salary Remaining : 206 503 $
Matt Benning 190 000 $ (2)
Salary Remaining : 178 344 $
Tyson Jost 167 333 $ (2)
Salary Remaining : 157 067 $
Adam Pelech 160 000 $ (3)
Salary Remaining : 150 184 $
Zach Whitecloud 149 167 $ (1)
Salary Remaining : 140 015 $
Sven Andrighetto 140 000 $ (2)
Salary Remaining : 131 411 $
Taro Hirose 135 000 $ (2)
Salary Remaining : 126 718 $
Ryan Kuffner 135 000 $ (2)
Salary Remaining : 126 718 $
Max Veronneau 135 000 $ (2)
Salary Remaining : 126 718 $
Antti Suomela 135 000 $ (2)
Salary Remaining : 126 718 $
Henrik Haapala 135 000 $ (1)
Salary Remaining : 126 718 $
Ryan Donato 135 000 $ (1)
Salary Remaining : 126 718 $
Saku Maenalanen 127 500 $ (2)
Salary Remaining : 119 678 $
Cooper Marody 100 000 $ (2)
Salary Remaining : 93 865 $
Maxim Mamin 92 500 $ (1)
Salary Remaining : 86 825 $
Victor Olofsson 92 500 $ (2)
Salary Remaining : 86 825 $
Josh Jacobs 92 500 $ (2)
Salary Remaining : 86 825 $
Shane Gersich 92 500 $ (1)
Salary Remaining : 86 825 $
Juho Lammikko 92 500 $ (2)
Salary Remaining : 86 825 $
Kiefer Sherwood 92 500 $ (2)
Salary Remaining : 86 825 $
Brandon Gignac 92 167 $ (2)
Salary Remaining : 86 512 $
Dominic Turgeon 91 917 $ (1)
Salary Remaining : 86 278 $
Josh Mahura 91 083 $ (2)
Salary Remaining : 85 495 $
Nathan Bastian 90 500 $ (2)
Salary Remaining : 84 948 $
Riley Stillman 90 000 $ (2)
Salary Remaining : 84 479 $
Joonas Korpisalo 90 000 $ (1)
Salary Remaining : 84 479 $
Conor Garland 82 222 $ (2)
Salary Remaining : 77 178 $
Caleb Jones 81 500 $ (2)
Salary Remaining : 76 500 $
Taylor Leier 80 659 $ (1)
Salary Remaining : 75 710 $
Ty Rattie 80 000 $ (2)
Salary Remaining : 75 092 $
Ethan Bear 77 333 $ (1)
Salary Remaining : 72 589 $
Karson Kuhlman 76 250 $ (2)
Salary Remaining : 71 572 $
Brendan Gaunce 75 000 $ (1)
Salary Remaining : 70 399 $
Sean Walker 74 500 $ (2)
Salary Remaining : 69 929 $
Dominik Simon 69 250 $ (1)
Salary Remaining : 65 002 $
Lucas Wallmark 67 500 $ (2)
Salary Remaining : 63 359 $
Ross Johnston 66 667 $ (1)
Salary Remaining : 62 577 $
Casey Nelson 65 000 $ (1)
Salary Remaining : 61 012 $
Laurent Brossoit 65 000 $ (2)
Salary Remaining : 61 012 $
Total Farm Players39
Salary Commitment
Year 2019 : 4 125 548 $
Year 2020 : 2 685 555 $
Year 2021 : 160 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 2 525 507 $
Year 2020 : 1 635 251 $
Year 2021 : 45 000 $
Year 2022 : 0 $

Moose



Arena Capacity - Ticket Price
Attendance - %

Arena NameMolson Centre
Level 1: 7000 - 100 $ - 5 646 - 80,66%
Level 2: 6000 - 60 $ - 4 600 - 76,66%
Level 3: 3000 - 35 $ - 2 364 - 78,79%
Level 4: 5000 - 25 $ - 3 795 - 75,89%
Luxury : 2000 - 200 $ - 1 485 - 74,23%
Total Capacity :23000

Income

Home Games Left39
Average Attendance - %17 889 - 77,78%
Average Income per Game1 959 561 $
Year to Date Revenue5 878 683 $

Expense

Pro Players Total Salaries108 606 748 $
Farm Players Total Salaries3 267 795 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(1 980 000 $)
Pro Year To Date Expenses5 839 070 $
Farm Year To Date Expenses200 480 $
Pro Salary Cap To Date5 839 070 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue76 422 879 $
Pro Remaining Season Days176
Pro Expenses Per Days583 907 $
Pro Estimated Expenses102 767 632 $
Farm Remaining Season Days153
Farm Expenses Per Days20 048 $
Farm Estimated Expenses3 067 344 $
Estimated Season Expenses105 834 976 $
Estimated Season Salary Cap106 626 702 $
Estimate Under Maximum Salary Cap of 110 300 000 $3 673 298 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 25 126 702 $
Current Bank Account17 855 448 $
Projected Bank Account(11 556 649 $)

Pro Players Salaries

Evgeni Malkin 11 400 000 $ (4)
-Salary Remaining : 10 787 097 $
Ryan Getzlaf 9 900 000 $ (3)
-Salary Remaining : 9 367 742 $
Shea Weber 7 847 143 $ (1)
-Salary Remaining : 7 425 254 $
Brent Seabrook 6 960 000 $ (1)
-Salary Remaining : 6 585 806 $
Marc-Andre Fleury 6 900 000 $ (1)
-Salary Remaining : 6 529 032 $
Jeff Carter 6 327 272 $ (1)
-Salary Remaining : 5 987 096 $
Jordan Eberle 6 000 000 $ (2)
-Salary Remaining : 5 677 419 $
Matt Duchene 6 000 000 $ (3)
-Salary Remaining : 5 677 419 $
Ryan McDonagh 5 640 000 $ (3)
-Salary Remaining : 5 336 774 $
Tyler Myers 5 500 000 $ (1)
-Salary Remaining : 5 204 301 $
Dmitry Orlov 5 100 000 $ (3)
-Salary Remaining : 4 825 806 $
Gustav Nyquist 4 750 000 $ (2)
-Salary Remaining : 4 494 624 $
Vadim Shipachyov 4 500 000 $ (2)
-Salary Remaining : 4 258 065 $
Jack Eichel 3 775 000 $ (2)
-Salary Remaining : 3 572 043 $
Anders Lee 3 750 000 $ (1)
-Salary Remaining : 3 548 387 $
Jonathan Drouin 3 194 000 $ (1)
-Salary Remaining : 3 022 280 $
Boone Jenner 2 900 000 $ (2)
-Salary Remaining : 2 744 086 $
Matt Dumba 2 550 000 $ (2)
-Salary Remaining : 2 412 903 $
Cory Schneider 2 350 000 $ (2)
-Salary Remaining : 2 223 656 $
Tyler Bertuzzi 1 400 000 $ (2)
-Salary Remaining : 1 324 731 $
Kevin Connauton 1 000 000 $ (1)
-Salary Remaining : 946 237 $
Anthony Mantha 863 333 $ (1)
-Salary Remaining : 816 917 $
Total Pro Players22
Salary Commitment
Year 2019 : 108 606 748 $
Year 2020 : 66 265 000 $
Year 2021 : 38 040 000 $
Year 2022 : 11 400 000 $
Salary Average Commitment
Year 2019 : 36 285 477 $
Year 2020 : 19 555 000 $
Year 2021 : 10 800 000 $
Year 2022 : 450 000 $
Salary Cap with 1 Way Contract
Year 2019 : 108 606 748 $
Year 2020 : 66 265 000 $
Year 2021 : 38 040 000 $
Year 2022 : 11 400 000 $

Farm Players Salaries

Erik Gudbranson 400 000 $ (2)
Salary Remaining : 375 460 $
Jean-Gabriel Pageau 310 000 $ (2)
Salary Remaining : 290 982 $
Michael Dal Colle 306 333 $ (1)
Salary Remaining : 287 540 $
Valeri Nichushkin 295 000 $ (2)
Salary Remaining : 276 902 $
Alexander Nylander 171 333 $ (3)
Salary Remaining : 160 822 $
Logan Brown 160 417 $ (1)
Salary Remaining : 150 575 $
Jakub Zboril 128 833 $ (2)
Salary Remaining : 120 929 $
Trent Frederic 113 750 $ (2)
Salary Remaining : 106 771 $
Ryan Lindgren 110 000 $ (2)
Salary Remaining : 103 252 $
Dmitrij Jaskin 110 000 $ (2)
Salary Remaining : 103 252 $
Noah Juulsen 106 300 $ (1)
Salary Remaining : 99 779 $
Brendan Lemieux 103 917 $ (1)
Salary Remaining : 97 542 $
Andreas Englund 92 500 $ (2)
Salary Remaining : 86 825 $
Dillon Heatherington 92 500 $ (2)
Salary Remaining : 86 825 $
Sam Montembeault 92 500 $ (2)
Salary Remaining : 86 825 $
Michael McCarron 87 413 $ (2)
Salary Remaining : 82 050 $
Morgan Klimchuk 86 333 $ (1)
Salary Remaining : 81 037 $
Travis Dermott 86 333 $ (1)
Salary Remaining : 81 037 $
Nicolas Roy 79 000 $ (1)
Salary Remaining : 74 153 $
Samuel Morin 70 000 $ (2)
Salary Remaining : 65 706 $
Charlie Lindgren 70 000 $ (1)
Salary Remaining : 65 706 $
Brett Lernout 65 333 $ (1)
Salary Remaining : 61 325 $
Mike Smith 65 000 $ (2)
Salary Remaining : 61 012 $
Sam Carrick 65 000 $ (2)
Salary Remaining : 61 012 $
Total Farm Players24
Salary Commitment
Year 2019 : 3 267 795 $
Year 2020 : 2 203 828 $
Year 2021 : 171 333 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 2 094 913 $
Year 2020 : 1 651 246 $
Year 2021 : 171 333 $
Year 2022 : 0 $

Outlaws



Arena Capacity - Ticket Price
Attendance - %

Arena NameBordello of Blood
Level 1: 7000 - 87 $ - 6 486 - 92,65%
Level 2: 6000 - 60 $ - 4 777 - 79,61%
Level 3: 3000 - 42 $ - 1 913 - 63,78%
Level 4: 5000 - 28 $ - 3 494 - 69,88%
Luxury : 2000 - 170 $ - 1 943 - 97,13%
Total Capacity :23000

Income

Home Games Left38
Average Attendance - %18 612 - 80,92%
Average Income per Game2 025 293 $
Year to Date Revenue8 101 170 $

Expense

Pro Players Total Salaries91 641 170 $
Farm Players Total Salaries2 684 810 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 955 000 $
Pro Year To Date Expenses4 850 060 $
Farm Year To Date Expenses164 710 $
Pro Salary Cap To Date4 811 620 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue76 961 115 $
Pro Remaining Season Days176
Pro Expenses Per Days492 694 $
Pro Estimated Expenses86 714 144 $
Farm Remaining Season Days153
Farm Expenses Per Days16 471 $
Farm Estimated Expenses2 520 063 $
Estimated Season Expenses89 234 207 $
Estimated Season Salary Cap90 098 044 $
Estimate Under Maximum Salary Cap of 110 300 000 $20 201 956 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 8 598 044 $
Current Bank Account146 886 909 $
Projected Bank Account134 613 817 $

Pro Players Salaries

Brent Burns 9 600 000 $ (5)
-Salary Remaining : 9 083 871 $
Mark Giordano 8 100 000 $ (2)
-Salary Remaining : 7 664 516 $
Alex Pietrangelo 6 500 000 $ (2)
-Salary Remaining : 6 150 538 $
Braden Holtby 6 100 000 $ (3)
-Salary Remaining : 5 772 043 $
Jordan Staal 6 000 000 $ (3)
-Salary Remaining : 5 677 419 $
Valtteri Filppula 6 000 000 $ (1)
-Salary Remaining : 5 677 419 $
Tyler Seguin 5 750 000 $ (1)
-Salary Remaining : 5 440 860 $
Colton Parayko 5 500 000 $ (4)
-Salary Remaining : 5 204 301 $
Jake Allen 5 220 000 $ (4)
-Salary Remaining : 4 939 355 $
Nikita Kucherov 4 766 667 $ (3)
-Salary Remaining : 4 510 395 $
Vincent Trocheck 4 750 000 $ (4)
-Salary Remaining : 4 494 624 $
Brad Marchand 4 500 000 $ (1)
-Salary Remaining : 4 258 065 $
Sam Reinhart (Out of Payroll) 3 575 000 $ (2)
-Salary Remaining : 3 382 796 $
Alexander Steen 3 350 000 $ (2)
-Salary Remaining : 3 169 892 $
Nino Niederreiter 2 667 000 $ (1)
-Salary Remaining : 2 523 613 $
Ivan Provorov 1 744 167 $ (2)
-Salary Remaining : 1 650 395 $
Nikolaj Ehlers 1 625 000 $ (1)
-Salary Remaining : 1 537 634 $
Brock Boeser 1 491 667 $ (2)
-Salary Remaining : 1 411 470 $
Cam Talbot 1 000 002 $ (2)
-Salary Remaining : 946 238 $
Yanni Gourde 1 000 000 $ (1)
-Salary Remaining : 946 237 $
Brayden Point 919 167 $ (2)
-Salary Remaining : 869 749 $
Jaccob Slavin 832 500 $ (1)
-Salary Remaining : 787 742 $
Jordan Binnington 650 000 $ (2)
-Salary Remaining : 615 054 $
Total Pro Players23
Salary Commitment
Year 2019 : 91 641 170 $
Year 2020 : 69 266 670 $
Year 2021 : 41 936 667 $
Year 2022 : 25 070 000 $
Salary Average Commitment
Year 2019 : 28 577 336 $
Year 2020 : 20 989 836 $
Year 2021 : 3 594 167 $
Year 2022 : 1 800 000 $
Salary Cap with 1 Way Contract
Year 2019 : 91 641 170 $
Year 2020 : 69 266 670 $
Year 2021 : 41 936 667 $
Year 2022 : 25 070 000 $

Farm Players Salaries

Trevor van Riemsdyk 230 000 $ (3)
Salary Remaining : 215 890 $
Alexander Petrovic 195 000 $ (2)
Salary Remaining : 183 037 $
Jordan Martinook 180 000 $ (3)
Salary Remaining : 168 957 $
Tucker Poolman 177 500 $ (1)
Salary Remaining : 166 610 $
Igor Ozhiganov 177 500 $ (2)
Salary Remaining : 166 610 $
Stefan Noesen 172 500 $ (2)
Salary Remaining : 161 917 $
Casey Mittelstadt 149 117 $ (1)
Salary Remaining : 139 968 $
Riley Nash 138 000 $ (1)
Salary Remaining : 129 534 $
Sean Kuraly 127 500 $ (3)
Salary Remaining : 119 678 $
Chris Wagner 125 000 $ (2)
Salary Remaining : 117 331 $
Rasmus Andersson 99 443 $ (2)
Salary Remaining : 93 342 $
Anthony Cirelli 93 583 $ (1)
Salary Remaining : 87 842 $
Dominic Toninato 92 500 $ (1)
Salary Remaining : 86 825 $
Alex Formenton 92 500 $ (1)
Salary Remaining : 86 825 $
Duncan Siemens 82 500 $ (2)
Salary Remaining : 77 439 $
Gustav Olofsson 72 500 $ (1)
Salary Remaining : 68 052 $
Zac Dalpe 72 500 $ (1)
Salary Remaining : 68 052 $
Joel L'Esperance 72 250 $ (2)
Salary Remaining : 67 817 $
Alexandre Fortin 70 667 $ (2)
Salary Remaining : 66 331 $
Juuse Saros 69 250 $ (1)
Salary Remaining : 65 002 $
Chase Balisy 65 000 $ (1)
Salary Remaining : 61 012 $
Mark Alt 65 000 $ (1)
Salary Remaining : 61 012 $
Michael Raffl 65 000 $ (1)
Salary Remaining : 61 012 $
Total Farm Players23
Salary Commitment
Year 2019 : 2 684 810 $
Year 2020 : 1 532 360 $
Year 2021 : 537 500 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 951 460 $
Year 2020 : 1 216 460 $
Year 2021 : 221 600 $
Year 2022 : 0 $

Patriots



Arena Capacity - Ticket Price
Attendance - %

Arena Namela Marmite
Level 1: 7000 - 93 $ - 6 847 - 97,81%
Level 2: 6000 - 45 $ - 5 494 - 91,56%
Level 3: 3000 - 24 $ - 3 000 - 100,00%
Level 4: 5000 - 13 $ - 4 961 - 99,21%
Luxury : 2000 - 162 $ - 1 802 - 90,08%
Total Capacity :23000

Income

Home Games Left40
Average Attendance - %22 102 - 96,10%
Average Income per Game1 955 270 $
Year to Date Revenue3 910 540 $

Expense

Pro Players Total Salaries108 747 215 $
Farm Players Total Salaries3 251 407 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses5 846 620 $
Farm Year To Date Expenses199 470 $
Pro Salary Cap To Date5 846 620 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue78 210 800 $
Pro Remaining Season Days176
Pro Expenses Per Days584 662 $
Pro Estimated Expenses102 900 512 $
Farm Remaining Season Days153
Farm Expenses Per Days19 947 $
Farm Estimated Expenses3 051 891 $
Estimated Season Expenses105 952 403 $
Estimated Season Salary Cap108 747 132 $
Estimate Under Maximum Salary Cap of 110 300 000 $1 552 868 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 27 247 132 $
Current Bank Account101 811 603 $
Projected Bank Account74 070 000 $

Pro Players Salaries

Nicklas Backstrom 8 040 000 $ (4)
-Salary Remaining : 7 607 742 $
Mike Green 7 300 000 $ (2)
-Salary Remaining : 6 907 527 $
T.J. Oshie 6 900 000 $ (5)
-Salary Remaining : 6 529 032 $
Carey Price 6 500 000 $ (1)
-Salary Remaining : 6 150 538 $
Anton Stralman 6 480 000 $ (3)
-Salary Remaining : 6 131 613 $
Mikael Backlund 6 420 000 $ (5)
-Salary Remaining : 6 074 839 $
Mikael Granlund 5 750 000 $ (3)
-Salary Remaining : 5 440 860 $
Nick Leddy 5 500 000 $ (4)
-Salary Remaining : 5 204 301 $
David Perron 5 490 000 $ (4)
-Salary Remaining : 5 194 839 $
Jack Johnson 5 228 572 $ (2)
-Salary Remaining : 4 947 466 $
Alex Galchenyuk 4 900 000 $ (3)
-Salary Remaining : 4 636 559 $
Niklas Hjalmarsson 4 200 000 $ (1)
-Salary Remaining : 3 974 194 $
Oscar Klefbom 4 167 000 $ (3)
-Salary Remaining : 3 942 968 $
Jake Muzzin 4 000 000 $ (2)
-Salary Remaining : 3 784 946 $
Wayne Simmonds 3 975 000 $ (1)
-Salary Remaining : 3 761 290 $
Michael Del Zotto 3 875 000 $ (1)
-Salary Remaining : 3 666 667 $
Travis Hamonic 3 857 143 $ (2)
-Salary Remaining : 3 649 770 $
Dominik Kahun 3 775 000 $ (2)
-Salary Remaining : 3 572 043 $
Kevin Hayes 2 600 000 $ (1)
-Salary Remaining : 2 460 215 $
Calle Jarnkrok 2 000 000 $ (3)
-Salary Remaining : 1 892 473 $
Ryan Pulock 1 425 000 $ (1)
-Salary Remaining : 1 348 387 $
Kevin Fiala 1 425 000 $ (1)
-Salary Remaining : 1 348 387 $
Andreas Athanasiou 1 387 500 $ (1)
-Salary Remaining : 1 312 903 $
Curtis McElhinney 1 152 000 $ (2)
-Salary Remaining : 1 090 065 $
Austin Watson 1 100 000 $ (2)
-Salary Remaining : 1 040 860 $
Zack Smith 650 000 $ (2)
-Salary Remaining : 615 054 $
Brandon Pirri 650 000 $ (2)
-Salary Remaining : 615 054 $
Total Pro Players27
Salary Commitment
Year 2019 : 108 747 215 $
Year 2020 : 83 359 715 $
Year 2021 : 55 647 000 $
Year 2022 : 32 350 000 $
Salary Average Commitment
Year 2019 : 49 933 905 $
Year 2020 : 47 233 905 $
Year 2021 : 29 900 833 $
Year 2022 : 20 376 666 $
Salary Cap with 1 Way Contract
Year 2019 : 108 747 215 $
Year 2020 : 83 359 715 $
Year 2021 : 55 647 000 $
Year 2022 : 32 350 000 $

Farm Players Salaries

Troy Stecher 232 500 $ (3)
Salary Remaining : 218 236 $
Trevor Moore 177 500 $ (2)
Salary Remaining : 166 610 $
Quinn Hughes 160 417 $ (2)
Salary Remaining : 150 575 $
Scott Mayfield 145 000 $ (5)
Salary Remaining : 136 104 $
Brady Keeper 135 000 $ (2)
Salary Remaining : 126 718 $
Lawrence Pilut 135 000 $ (2)
Salary Remaining : 126 718 $
J.T. Brown 125 000 $ (1)
Salary Remaining : 117 331 $
Jacob Josefson 121 000 $ (2)
Salary Remaining : 113 577 $
Colton White 93 583 $ (2)
Salary Remaining : 87 842 $
Philip Holm 92 500 $ (1)
Salary Remaining : 86 825 $
Alexandre Texier 92 500 $ (2)
Salary Remaining : 86 825 $
Austin Wagner 92 500 $ (2)
Salary Remaining : 86 825 $
Andrei Mironov 92 500 $ (1)
Salary Remaining : 86 825 $
Tyler Motte 92 500 $ (2)
Salary Remaining : 86 825 $
Jayce Hawryluk 92 500 $ (2)
Salary Remaining : 86 825 $
Markus Granlund 90 000 $ (1)
Salary Remaining : 84 479 $
John Quenneville 89 417 $ (2)
Salary Remaining : 83 931 $
Brock McGinn 88 750 $ (1)
Salary Remaining : 83 305 $
Sheldon Rempal 87 413 $ (2)
Salary Remaining : 82 050 $
C.J. Smith 87 413 $ (2)
Salary Remaining : 82 050 $
Rourke Chartier 86 333 $ (2)
Salary Remaining : 81 037 $
Danick Martel 80 000 $ (1)
Salary Remaining : 75 092 $
Miikka Salomaki 75 000 $ (2)
Salary Remaining : 70 399 $
Tanner Kero 75 000 $ (1)
Salary Remaining : 70 399 $
Sammy Blais 72 583 $ (1)
Salary Remaining : 68 130 $
William Carrier 72 500 $ (2)
Salary Remaining : 68 052 $
Michael Bunting 71 500 $ (2)
Salary Remaining : 67 113 $
Joseph Blandisi 68 000 $ (2)
Salary Remaining : 63 828 $
Garret Sparks 67 500 $ (2)
Salary Remaining : 63 359 $
Jean-Sebastien Dea 65 000 $ (2)
Salary Remaining : 61 012 $
Aaron Ness 65 000 $ (1)
Salary Remaining : 61 012 $
Ryan Graves 65 000 $ (2)
Salary Remaining : 61 012 $
Justin Holl 65 000 $ (1)
Salary Remaining : 61 012 $
Total Farm Players33
Salary Commitment
Year 2019 : 3 251 408 $
Year 2020 : 2 405 075 $
Year 2021 : 377 500 $
Year 2022 : 145 000 $
Salary Average Commitment
Year 2019 : 2 590 912 $
Year 2020 : 1 933 412 $
Year 2021 : 410 000 $
Year 2022 : 177 500 $

Piranhas



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Swamp
Level 1: 7000 - 100 $ - 5 450 - 77,86%
Level 2: 6000 - 60 $ - 4 226 - 70,43%
Level 3: 3000 - 35 $ - 2 405 - 80,15%
Level 4: 5000 - 25 $ - 3 566 - 71,32%
Luxury : 2000 - 200 $ - 1 483 - 74,13%
Total Capacity :23000

Income

Home Games Left40
Average Attendance - %17 129 - 74,47%
Average Income per Game1 889 868 $
Year to Date Revenue3 779 736 $

Expense

Pro Players Total Salaries102 530 699 $
Farm Players Total Salaries3 708 085 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value7 049 750 $
Pro Year To Date Expenses5 540 960 $
Farm Year To Date Expenses227 817 $
Pro Salary Cap To Date5 540 960 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue75 594 720 $
Pro Remaining Season Days176
Pro Expenses Per Days551 240 $
Pro Estimated Expenses97 018 240 $
Farm Remaining Season Days153
Farm Expenses Per Days22 749 $
Farm Estimated Expenses3 480 597 $
Estimated Season Expenses100 498 837 $
Estimated Season Salary Cap109 608 950 $
Estimate Under Maximum Salary Cap of 110 300 000 $691 050 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 28 108 950 $
Current Bank Account40 157 779 $
Projected Bank Account15 253 662 $

Pro Players Salaries

John Carlson 9 600 000 $ (7)
-Salary Remaining : 9 083 871 $
Mikko Koivu 8 765 432 $ (2)
-Salary Remaining : 8 294 172 $
Pekka Rinne 8 400 000 $ (1)
-Salary Remaining : 7 948 387 $
Erik Karlsson 6 500 000 $ (1)
-Salary Remaining : 6 150 538 $
Taylor Hall 6 000 000 $ (2)
-Salary Remaining : 5 677 419 $
Oliver Ekman-Larsson 5 500 000 $ (1)
-Salary Remaining : 5 204 301 $
Ondrej Palat 5 300 000 $ (4)
-Salary Remaining : 5 015 054 $
Brayden Schenn 5 125 000 $ (3)
-Salary Remaining : 4 849 462 $
Sami Vatanen 4 875 000 $ (3)
-Salary Remaining : 4 612 903 $
Nick Bjugstad 4 100 000 $ (3)
-Salary Remaining : 3 879 570 $
Evgenii Dadonov 4 000 000 $ (1)
-Salary Remaining : 3 784 946 $
Connor McDavid 3 775 000 $ (2)
-Salary Remaining : 3 572 043 $
Auston Matthews 3 775 000 $ (3)
-Salary Remaining : 3 572 043 $
Patrik Laine 3 575 000 $ (3)
-Salary Remaining : 3 382 796 $
Mark Stone 3 500 000 $ (1)
-Salary Remaining : 3 311 828 $
Ron Hainsey 3 402 000 $ (2)
-Salary Remaining : 3 219 097 $
Jaroslav Halak 3 300 000 $ (2)
-Salary Remaining : 3 122 581 $
Chris Tierney 2 937 500 $ (3)
-Salary Remaining : 2 779 570 $
Cody Ceci 2 800 000 $ (2)
-Salary Remaining : 2 649 462 $
Semyon Varlamov 2 000 500 $ (2)
-Salary Remaining : 1 892 946 $
Mitchell Marner 1 744 167 $ (2)
-Salary Remaining : 1 650 395 $
Jay Bouwmeester 1 111 100 $ (2)
-Salary Remaining : 1 051 363 $
Jake Guentzel 925 000 $ (2)
-Salary Remaining : 875 269 $
Milan Lucic 870 000 $ (2)
-Salary Remaining : 823 226 $
Blake Comeau 650 000 $ (2)
-Salary Remaining : 615 054 $
Total Pro Players25
Salary Commitment
Year 2019 : 102 530 699 $
Year 2020 : 74 630 699 $
Year 2021 : 39 287 500 $
Year 2022 : 14 900 000 $
Salary Average Commitment
Year 2019 : 38 183 366 $
Year 2020 : 36 833 366 $
Year 2021 : 14 025 000 $
Year 2022 : 450 000 $
Salary Cap with 1 Way Contract
Year 2019 : 102 530 699 $
Year 2020 : 74 630 699 $
Year 2021 : 39 287 500 $
Year 2022 : 14 900 000 $

Farm Players Salaries

Eeli Tolvanen 314 583 $ (1)
Salary Remaining : 295 284 $
Zach Werenski 177 500 $ (2)
Salary Remaining : 166 610 $
Lias Andersson 177 500 $ (1)
Salary Remaining : 166 610 $
Calle Rosen 177 500 $ (1)
Salary Remaining : 166 610 $
Mikhail Sergachev 174 417 $ (2)
Salary Remaining : 163 716 $
Nick Ritchie 162 750 $ (1)
Salary Remaining : 152 765 $
Evan Bouchard 162 750 $ (2)
Salary Remaining : 152 765 $
Jake McCabe 160 000 $ (1)
Salary Remaining : 150 184 $
Zemgus Girgensons 160 000 $ (1)
Salary Remaining : 150 184 $
Adam Gaudette 149 167 $ (1)
Salary Remaining : 140 015 $
Troy Terry 149 167 $ (1)
Salary Remaining : 140 015 $
Colin White 149 167 $ (2)
Salary Remaining : 140 015 $
Dylan Sikura 138 750 $ (1)
Salary Remaining : 130 238 $
Oskar Lindblom 113 750 $ (1)
Salary Remaining : 106 771 $
Louie Belpedio 92 500 $ (1)
Salary Remaining : 86 825 $
Rem Pitlick 92 500 $ (2)
Salary Remaining : 86 825 $
Mikhail Vorobyev 92 500 $ (2)
Salary Remaining : 86 825 $
Sami Niku 91 667 $ (1)
Salary Remaining : 86 043 $
Alex Nedeljkovic 89 417 $ (2)
Salary Remaining : 83 931 $
Vitaly Abramov 88 000 $ (2)
Salary Remaining : 82 601 $
Ryan Hartman 87 500 $ (2)
Salary Remaining : 82 132 $
Devin Shore 87 000 $ (1)
Salary Remaining : 81 663 $
Mark Friedman 82 500 $ (2)
Salary Remaining : 77 439 $
Jesper Bratt 82 500 $ (1)
Salary Remaining : 77 439 $
Antoine Roussel 65 000 $ (2)
Salary Remaining : 61 012 $
Andrew Ladd 65 000 $ (2)
Salary Remaining : 61 012 $
Radko Gudas 65 000 $ (2)
Salary Remaining : 61 012 $
Kyle Okposo 65 000 $ (2)
Salary Remaining : 61 012 $
Oscar Dansk 65 000 $ (1)
Salary Remaining : 61 012 $
Derek Ryan 65 000 $ (2)
Salary Remaining : 61 012 $
Dylan DeMelo 65 000 $ (1)
Salary Remaining : 61 012 $
Jonathan Bernier 65 000 $ (2)
Salary Remaining : 61 012 $
Total Farm Players32
Salary Commitment
Year 2019 : 3 773 085 $
Year 2020 : 1 586 251 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 2 252 998 $
Year 2020 : 1 346 084 $
Year 2021 : 0 $
Year 2022 : 0 $

Truites



Arena Capacity - Ticket Price
Attendance - %

Arena NameMonosodium Glutamate
Level 1: 7000 - 92 $ - 6 156 - 87,94%
Level 2: 6000 - 54 $ - 5 960 - 99,33%
Level 3: 3000 - 28 $ - 2 789 - 92,97%
Level 4: 5000 - 22 $ - 4 916 - 98,32%
Luxury : 2000 - 191 $ - 1 746 - 87,30%
Total Capacity :23000

Income

Home Games Left40
Average Attendance - %21 567 - 93,77%
Average Income per Game2 097 804 $
Year to Date Revenue4 195 607 $

Expense

Pro Players Total Salaries109 372 266 $
Farm Players Total Salaries3 504 247 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses5 880 230 $
Farm Year To Date Expenses214 980 $
Pro Salary Cap To Date5 880 230 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue83 912 140 $
Pro Remaining Season Days176
Pro Expenses Per Days588 023 $
Pro Estimated Expenses103 492 048 $
Farm Remaining Season Days153
Farm Expenses Per Days21 498 $
Farm Estimated Expenses3 289 194 $
Estimated Season Expenses106 781 242 $
Estimated Season Salary Cap109 372 278 $
Estimate Under Maximum Salary Cap of 110 300 000 $927 722 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 27 872 278 $
Current Bank Account53 677 450 $
Projected Bank Account30 808 348 $

Pro Players Salaries

Eric Staal 11 880 000 $ (1)
-Salary Remaining : 11 241 290 $
Zach Parise 9 045 600 $ (1)
-Salary Remaining : 8 559 277 $
Claude Giroux 9 000 000 $ (4)
-Salary Remaining : 8 516 129 $
Sergei Bobrovsky 8 910 000 $ (4)
-Salary Remaining : 8 430 968 $
Keith Yandle 7 620 000 $ (1)
-Salary Remaining : 7 210 323 $
Ryan Nugent-Hopkins 6 000 000 $ (3)
-Salary Remaining : 5 677 419 $
Logan Couture 6 000 000 $ (3)
-Salary Remaining : 5 677 419 $
Jonathan Huberdeau 5 900 000 $ (5)
-Salary Remaining : 5 582 796 $
Aleksander Barkov 5 900 000 $ (4)
-Salary Remaining : 5 582 796 $
Mats Zuccarello 5 400 000 $ (3)
-Salary Remaining : 5 109 677 $
Rasmus Ristolainen 5 400 000 $ (4)
-Salary Remaining : 5 109 677 $
Torey Krug 5 250 000 $ (1)
-Salary Remaining : 4 967 742 $
Nikita Zaitsev 4 500 000 $ (5)
-Salary Remaining : 4 258 065 $
Aaron Ekblad 3 775 000 $ (1)
-Salary Remaining : 3 572 043 $
Leon Draisaitl 3 400 000 $ (1)
-Salary Remaining : 3 217 204 $
Jacob Trouba 3 000 000 $ (2)
-Salary Remaining : 2 838 710 $
Conor Sheary 3 000 000 $ (2)
-Salary Remaining : 2 838 710 $
Dylan Larkin 1 425 000 $ (1)
-Salary Remaining : 1 348 387 $
Brady Skjei 925 000 $ (1)
-Salary Remaining : 875 269 $
Pavel Buchnevich 925 000 $ (2)
-Salary Remaining : 875 269 $
David Rittich 800 000 $ (2)
-Salary Remaining : 756 989 $
Marc Staal 666 666 $ (2)
-Salary Remaining : 630 824 $
Thomas Vanek 650 000 $ (2)
-Salary Remaining : 615 054 $
Total Pro Players23
Salary Commitment
Year 2019 : 109 372 266 $
Year 2020 : 66 051 666 $
Year 2021 : 57 010 000 $
Year 2022 : 39 610 000 $
Salary Average Commitment
Year 2019 : 39 857 833 $
Year 2020 : 24 827 833 $
Year 2021 : 20 225 000 $
Year 2022 : 14 375 000 $
Salary Cap with 1 Way Contract
Year 2019 : 109 372 266 $
Year 2020 : 66 051 666 $
Year 2021 : 57 010 000 $
Year 2022 : 39 610 000 $

Farm Players Salaries

Tobias Rieder 222 500 $ (1)
Salary Remaining : 208 850 $
Filip Zadina 174 417 $ (2)
Salary Remaining : 163 716 $
Oscar Lindberg 170 000 $ (2)
Salary Remaining : 159 571 $
Robert Bortuzzo 165 600 $ (2)
Salary Remaining : 155 440 $
Mark Borowiecki 144 000 $ (2)
Salary Remaining : 135 166 $
Erik Brannstrom 131 333 $ (2)
Salary Remaining : 123 276 $
Joakim Nordstrom 127 500 $ (1)
Salary Remaining : 119 678 $
Filip Chytil 127 500 $ (1)
Salary Remaining : 119 678 $
Austin Czarnik 125 000 $ (2)
Salary Remaining : 117 331 $
Yannick Weber 122 400 $ (1)
Salary Remaining : 114 891 $
Scott Wilson 105 000 $ (2)
Salary Remaining : 98 558 $
Scott Laughton 96 250 $ (1)
Salary Remaining : 90 345 $
Nail Yakupov 96 250 $ (2)
Salary Remaining : 90 345 $
Vinni Lettieri 92 500 $ (1)
Salary Remaining : 86 825 $
Boo Nieves 92 500 $ (1)
Salary Remaining : 86 825 $
Nic Petan 92 500 $ (1)
Salary Remaining : 86 825 $
Libor Hajek 89 417 $ (2)
Salary Remaining : 83 931 $
Chris Bigras 87 413 $ (2)
Salary Remaining : 82 050 $
Brett Pesce 80 917 $ (1)
Salary Remaining : 75 952 $
Chris Wideman 80 000 $ (1)
Salary Remaining : 75 092 $
Steven Fogarty 75 000 $ (1)
Salary Remaining : 70 399 $
Phillip Di Giuseppe 72 500 $ (1)
Salary Remaining : 68 052 $
Mike Reilly 72 500 $ (1)
Salary Remaining : 68 052 $
Dean Kukan 70 000 $ (1)
Salary Remaining : 65 706 $
Ryan Sproul 68 750 $ (2)
Salary Remaining : 64 532 $
Markus Hannikainen 67 500 $ (1)
Salary Remaining : 63 359 $
Christopher Gibson 67 500 $ (2)
Salary Remaining : 63 359 $
Jujhar Khaira 67 500 $ (1)
Salary Remaining : 63 359 $
Jaycob Megna 65 000 $ (2)
Salary Remaining : 61 012 $
Pontus Aberg 65 000 $ (1)
Salary Remaining : 61 012 $
Michael Hutchinson 65 000 $ (1)
Salary Remaining : 61 012 $
Matt Martin 65 000 $ (1)
Salary Remaining : 61 012 $
Kevin Gravel 65 000 $ (1)
Salary Remaining : 61 012 $
Alex Biega 65 000 $ (1)
Salary Remaining : 61 012 $
Jamie McGinn 65 000 $ (1)
Salary Remaining : 61 012 $
Kalle Kossila 65 000 $ (2)
Salary Remaining : 61 012 $
Total Farm Players36
Salary Commitment
Year 2019 : 3 504 247 $
Year 2020 : 1 554 680 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 2 599 730 $
Year 2020 : 1 294 512 $
Year 2021 : 0 $
Year 2022 : 0 $

Warpath



Arena Capacity - Ticket Price
Attendance - %

Arena NameSix Feet Under
Level 1: 7000 - 105 $ - 5 310 - 75,85%
Level 2: 6000 - 65 $ - 3 913 - 65,22%
Level 3: 3000 - 40 $ - 1 976 - 65,87%
Level 4: 5000 - 30 $ - 2 970 - 59,39%
Luxury : 2000 - 205 $ - 1 441 - 72,03%
Total Capacity :23000

Income

Home Games Left40
Average Attendance - %15 609 - 67,86%
Average Income per Game1 900 153 $
Year to Date Revenue3 800 305 $

Expense

Pro Players Total Salaries104 738 782 $
Farm Players Total Salaries3 815 413 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses5 631 120 $
Farm Year To Date Expenses234 070 $
Pro Salary Cap To Date5 631 120 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue76 006 100 $
Pro Remaining Season Days176
Pro Expenses Per Days563 112 $
Pro Estimated Expenses99 107 712 $
Farm Remaining Season Days153
Farm Expenses Per Days23 407 $
Farm Estimated Expenses3 581 271 $
Estimated Season Expenses102 688 983 $
Estimated Season Salary Cap104 738 832 $
Estimate Under Maximum Salary Cap of 110 300 000 $5 561 168 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 23 238 832 $
Current Bank Account138 369 752 $
Projected Bank Account111 686 869 $

Pro Players Salaries

Dustin Byfuglien 9 120 000 $ (1)
-Salary Remaining : 8 629 677 $
Sidney Crosby 8 700 000 $ (5)
-Salary Remaining : 8 232 258 $
Alexander Radulov 7 500 000 $ (3)
-Salary Remaining : 7 096 774 $
Vladimir Tarasenko 7 500 000 $ (5)
-Salary Remaining : 7 096 774 $
Joe Pavelski 7 200 000 $ (1)
-Salary Remaining : 6 812 903 $
Ilya Kovalchuk 6 250 000 $ (2)
-Salary Remaining : 5 913 978 $
Devan Dubnyk 6 240 000 $ (3)
-Salary Remaining : 5 904 516 $
Artemi Panarin 6 000 000 $ (4)
-Salary Remaining : 5 677 419 $
P.K. Subban 6 000 000 $ (4)
-Salary Remaining : 5 677 419 $
Dougie Hamilton 5 750 000 $ (2)
-Salary Remaining : 5 440 860 $
Alexander Edler 5 000 000 $ (1)
-Salary Remaining : 4 731 183 $
Mike Matheson 4 875 000 $ (8)
-Salary Remaining : 4 612 903 $
John Klingberg 4 250 000 $ (4)
-Salary Remaining : 4 021 505 $
Cam Atkinson 3 500 000 $ (1)
-Salary Remaining : 3 311 828 $
Evgeny Kuznetsov 3 000 000 $ (1)
-Salary Remaining : 2 838 710 $
Tomas Hertl 3 000 000 $ (2)
-Salary Remaining : 2 838 710 $
Thatcher Demko 2 941 667 $ (1)
-Salary Remaining : 2 783 513 $
Alex Goligoski 2 511 115 $ (2)
-Salary Remaining : 2 376 109 $
Ryan Dzingel 1 800 000 $ (2)
-Salary Remaining : 1 703 226 $
Antti Raanta 1 200 000 $ (1)
-Salary Remaining : 1 135 484 $
Henrik Zetterberg 1 001 000 $ (2)
-Salary Remaining : 947 183 $
Jonathan Marchessault 750 000 $ (1)
-Salary Remaining : 709 677 $
Alex Chiasson 650 000 $ (2)
-Salary Remaining : 615 054 $
Total Pro Players23
Salary Commitment
Year 2019 : 104 738 782 $
Year 2020 : 72 027 115 $
Year 2021 : 51 065 000 $
Year 2022 : 37 325 000 $
Salary Average Commitment
Year 2019 : 34 002 115 $
Year 2020 : 28 177 115 $
Year 2021 : 19 965 000 $
Year 2022 : 6 225 000 $
Salary Cap with 1 Way Contract
Year 2019 : 104 738 782 $
Year 2020 : 72 027 115 $
Year 2021 : 51 065 000 $
Year 2022 : 37 325 000 $

Farm Players Salaries

Nikita Zadorov 215 000 $ (3)
Salary Remaining : 201 810 $
Riley Sheahan 207 500 $ (1)
Salary Remaining : 194 770 $
Zack Kassian 195 000 $ (2)
Salary Remaining : 183 037 $
Brett Ritchie 175 000 $ (1)
Salary Remaining : 164 264 $
Lawson Crouse 160 250 $ (2)
Salary Remaining : 150 419 $
Kristian Vesalainen 149 167 $ (2)
Salary Remaining : 140 015 $
Dante Fabbro 149 167 $ (2)
Salary Remaining : 140 015 $
Jakub Vrana 136 333 $ (2)
Salary Remaining : 127 969 $
Sonny Milano 126 333 $ (1)
Salary Remaining : 118 583 $
Jake Virtanen 125 000 $ (1)
Salary Remaining : 117 331 $
Jared McCann 113 750 $ (1)
Salary Remaining : 106 771 $
Joel Eriksson Ek 110 667 $ (2)
Salary Remaining : 103 877 $
Joshua Ho-Sang 107 583 $ (1)
Salary Remaining : 100 983 $
Ian McCoshen 102 500 $ (2)
Salary Remaining : 96 212 $
Tomas Jurco 99 000 $ (2)
Salary Remaining : 92 926 $
Danny O'Regan 92 500 $ (1)
Salary Remaining : 86 825 $
Seb Aho 92 500 $ (1)
Salary Remaining : 86 825 $
Adin Hill 92 500 $ (1)
Salary Remaining : 86 825 $
Alex Lyon 92 500 $ (1)
Salary Remaining : 86 825 $
Matthew Highmore 92 500 $ (1)
Salary Remaining : 86 825 $
Kevin Labanc 92 500 $ (2)
Salary Remaining : 86 825 $
Marcus Pettersson 89 417 $ (1)
Salary Remaining : 83 931 $
Roland McKeown 89 417 $ (1)
Salary Remaining : 83 931 $
Vladislav Kamenev 89 417 $ (2)
Salary Remaining : 83 931 $
Hudson Fasching 87 413 $ (2)
Salary Remaining : 82 050 $
Marcus Hogberg 85 000 $ (2)
Salary Remaining : 79 785 $
Mirco Mueller 85 000 $ (1)
Salary Remaining : 79 785 $
Greg Pateryn 80 000 $ (1)
Salary Remaining : 75 092 $
Jon Gillies 75 000 $ (2)
Salary Remaining : 70 399 $
Connor Carrick 75 000 $ (1)
Salary Remaining : 70 399 $
Kyle Rau 70 000 $ (1)
Salary Remaining : 65 706 $
David Warsofsky 67 500 $ (1)
Salary Remaining : 63 359 $
Madison Bowey 65 000 $ (2)
Salary Remaining : 61 012 $
Josh Leivo 65 000 $ (1)
Salary Remaining : 61 012 $
Tomas Nosek 65 000 $ (1)
Salary Remaining : 61 012 $
Total Farm Players35
Salary Commitment
Year 2019 : 3 815 414 $
Year 2020 : 1 811 414 $
Year 2021 : 215 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 2 995 329 $
Year 2020 : 1 563 080 $
Year 2021 : 215 000 $
Year 2022 : 0 $

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of 110 300 000 $
Available Cap Space

Over Minimum of
81 500 000 $

Pro Players

Farm Players

Total Players

Casse-Pied 102 284 514 $ 109 110 433 $ 1 189 567 $ 27 610 433 $ 243357
Cousin 135 968 570 $ 94 139 250 $ 16 160 750 $ 12 639 250 $ 272754
Expos 178 303 819 $ 94 910 738 $ 15 389 262 $ 13 410 738 $ 263359
Goblins 21 729 049 $ 100 861 065 $ 9 438 935 $ 19 361 065 $ 283260
Hellpepitos 65 792 293 $ 102 074 754 $ 8 225 246 $ 20 574 754 $ 271138
Hoodlums 86 288 751 $ 109 946 806 $ 353 194 $ 28 446 806 $ 223254
Icefield 121 075 126 $ 106 558 842 $ 3 741 158 $ 25 058 842 $ 253055
Kings 96 135 504 $ 86 158 176 $ 24 141 824 $ 4 658 176 $ 292958
Lycans 66 850 711 $ 98 933 438 $ 11 366 562 $ 17 433 438 $ 213960
Moose 17 855 448 $ 106 626 702 $ 3 673 298 $ 25 126 702 $ 222446
Outlaws 146 886 909 $ 90 098 044 $ 20 201 956 $ 8 598 044 $ 232346
Patriots 101 811 603 $ 108 747 132 $ 1 552 868 $ 27 247 132 $ 273360
Piranhas 40 157 779 $ 109 608 950 $ 691 050 $ 28 108 950 $ 253257
Truites 53 677 450 $ 109 372 278 $ 927 722 $ 27 872 278 $ 233659
Warpath 138 369 752 $ 104 738 832 $ 5 561 168 $ 23 238 832 $ 233558