hellpepitosKingspatriots

 

 

Casse-Pied



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena de Villeray
Level 1: 7000 - 89 $ - 6 635 - 94,79%
Level 2: 6000 - 58 $ - 4 630 - 77,17%
Level 3: 3000 - 29 $ - 2 878 - 95,92%
Level 4: 5000 - 19 $ - 4 820 - 96,41%
Luxury : 2000 - 181 $ - 1 909 - 95,45%
Total Capacity :23000

Income

Home Games Left25
Average Attendance - %20 872 - 90,75%
Average Income per Game2 055 676 $
Year to Date Revenue34 946 494 $

Expense

Pro Players Total Salaries106 340 128 $
Farm Players Total Salaries4 484 327 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value11 075 $
Pro Year To Date Expenses39 485 233 $
Farm Year To Date Expenses1 698 681 $
Pro Salary Cap To Date39 485 233 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 391 903 $
Pro Remaining Season Days118
Pro Expenses Per Days571 721 $
Pro Estimated Expenses67 463 078 $
Farm Remaining Season Days95
Farm Expenses Per Days27 511 $
Farm Estimated Expenses2 613 545 $
Estimated Season Expenses70 076 623 $
Estimated Season Salary Cap106 959 386 $
Estimate Under Maximum Salary Cap of 110 300 000 $3 340 614 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 25 459 386 $
Current Bank Account93 814 387 $
Projected Bank Account75 129 667 $

Pro Players Salaries

Evgeni Malkin 11 400 000 $ (4)
-Salary Remaining : 7 232 258 $
Patrick Kane 10 500 000 $ (5)
-Salary Remaining : 6 661 290 $
Patrice Bergeron 7 800 000 $ (2)
-Salary Remaining : 4 948 387 $
Ryan Suter 7 538 462 $ (3)
-Salary Remaining : 4 782 465 $
Kris Letang 7 250 000 $ (4)
-Salary Remaining : 4 599 462 $
Evander Kane 7 000 000 $ (7)
-Salary Remaining : 4 440 860 $
Ryan McDonagh 5 640 000 $ (3)
-Salary Remaining : 3 578 065 $
Blake Wheeler 5 600 000 $ (1)
-Salary Remaining : 3 552 688 $
Tyson Barrie 5 500 000 $ (4)
-Salary Remaining : 3 489 247 $
Frederik Andersen 5 000 000 $ (3)
-Salary Remaining : 3 172 043 $
Kyle Palmieri 4 650 000 $ (3)
-Salary Remaining : 2 950 000 $
Sean Couturier 4 333 333 $ (4)
-Salary Remaining : 2 749 104 $
Viktor Arvidsson 4 250 000 $ (6)
-Salary Remaining : 2 696 237 $
Josh Manson 4 100 000 $ (3)
-Salary Remaining : 2 601 075 $
Erik Haula 2 750 000 $ (2)
-Salary Remaining : 1 744 624 $
Nate Schmidt 2 225 000 $ (2)
-Salary Remaining : 1 411 559 $
Zach Hyman 2 225 000 $ (3)
-Salary Remaining : 1 411 559 $
Darcy Kuemper 2 220 000 $ (2)
-Salary Remaining : 1 408 387 $
Brandon Sutter 2 100 000 $ (2)
-Salary Remaining : 1 332 258 $
Blake Coleman 1 800 000 $ (3)
-Salary Remaining : 1 141 935 $
Charlie McAvoy 1 258 333 $ (2)
-Salary Remaining : 798 297 $
Zach Bogosian 1 200 000 $ (2)
-Salary Remaining : 761 290 $
Total Pro Players22
Salary Commitment
Year 2019 : 106 340 128 $
Year 2020 : 100 740 128 $
Year 2021 : 81 186 795 $
Year 2022 : 50 233 333 $
Salary Average Commitment
Year 2019 : 48 146 796 $
Year 2020 : 47 696 796 $
Year 2021 : 39 588 463 $
Year 2022 : 21 600 000 $
Salary Cap with 1 Way Contract
Year 2019 : 106 340 128 $
Year 2020 : 100 740 128 $
Year 2021 : 81 186 795 $
Year 2022 : 50 233 333 $

Farm Players Salaries

Roope Hintz 925 000 $ (2)
Salary Remaining : 539 110 $
Andrei Svechnikov 357 500 $ (2)
Salary Remaining : 208 359 $
Michael Dal Colle 306 333 $ (1)
Salary Remaining : 178 538 $
Derek Forbort 252 500 $ (1)
Salary Remaining : 147 163 $
Joel Armia 185 000 $ (2)
Salary Remaining : 107 822 $
Urho Vaakanainen 133 333 $ (2)
Salary Remaining : 77 710 $
Zach Senyshyn 128 833 $ (2)
Salary Remaining : 75 087 $
Tony DeAngelo 126 333 $ (2)
Salary Remaining : 73 630 $
Dylan Gambrell 113 750 $ (1)
Salary Remaining : 66 296 $
Logan O'Connor 113 750 $ (2)
Salary Remaining : 66 296 $
Jacob Middleton 100 000 $ (2)
Salary Remaining : 58 282 $
Matt Nieto 100 000 $ (1)
Salary Remaining : 58 282 $
Andrew Copp 100 000 $ (2)
Salary Remaining : 58 282 $
Nick Cousins 100 000 $ (2)
Salary Remaining : 58 282 $
Isac Lundestrom 92 500 $ (2)
Salary Remaining : 53 911 $
Peter Cehlarik 92 500 $ (2)
Salary Remaining : 53 911 $
Artturi Lehkonen 92 500 $ (2)
Salary Remaining : 53 911 $
Andreas Johnsson 92 500 $ (1)
Salary Remaining : 53 911 $
Janne Kuokkanen 92 500 $ (1)
Salary Remaining : 53 911 $
William Borgen 92 500 $ (2)
Salary Remaining : 53 911 $
Dennis Cholowski 89 417 $ (2)
Salary Remaining : 52 114 $
Jordan Kyrou 88 000 $ (2)
Salary Remaining : 51 288 $
A.J. Greer 82 500 $ (2)
Salary Remaining : 48 083 $
Kole Sherwood 77 778 $ (2)
Salary Remaining : 45 331 $
Anton Forsberg 75 000 $ (2)
Salary Remaining : 43 712 $
Noel Acciari 72 500 $ (1)
Salary Remaining : 42 255 $
Devon Toews 70 000 $ (2)
Salary Remaining : 40 798 $
Pavel Francouz 69 000 $ (2)
Salary Remaining : 40 215 $
Oskar Sundqvist 67 500 $ (1)
Salary Remaining : 39 340 $
Ben Harpur 65 300 $ (1)
Salary Remaining : 38 058 $
Tyler Graovac 65 000 $ (2)
Salary Remaining : 37 883 $
Nick Paul 65 000 $ (2)
Salary Remaining : 37 883 $
Total Farm Players32
Salary Commitment
Year 2019 : 4 484 327 $
Year 2020 : 2 488 944 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 2 940 361 $
Year 2020 : 1 827 861 $
Year 2021 : 0 $
Year 2022 : 0 $

Cousin



Arena Capacity - Ticket Price
Attendance - %

Arena NameLPGaucher
Level 1: 7000 - 100 $ - 5 306 - 75,79%
Level 2: 6000 - 60 $ - 4 609 - 76,82%
Level 3: 3000 - 35 $ - 2 207 - 73,56%
Level 4: 5000 - 25 $ - 3 700 - 74,01%
Luxury : 2000 - 200 $ - 1 511 - 75,55%
Total Capacity :23000

Income

Home Games Left26
Average Attendance - %17 333 - 75,36%
Average Income per Game1 905 787 $
Year to Date Revenue30 492 584 $

Expense

Pro Players Total Salaries90 922 500 $
Farm Players Total Salaries2 857 831 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses34 531 278 $
Farm Year To Date Expenses1 192 244 $
Pro Salary Cap To Date34 531 278 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 550 449 $
Pro Remaining Season Days118
Pro Expenses Per Days488 831 $
Pro Estimated Expenses57 682 058 $
Farm Remaining Season Days95
Farm Expenses Per Days17 533 $
Farm Estimated Expenses1 665 635 $
Estimated Season Expenses59 347 693 $
Estimated Season Salary Cap92 213 336 $
Estimate Under Maximum Salary Cap of 110 300 000 $18 086 664 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 10 713 336 $
Current Bank Account132 024 319 $
Projected Bank Account122 227 075 $

Pro Players Salaries

Victor Hedman 7 875 000 $ (4)
-Salary Remaining : 4 995 968 $
Ryan O'Reilly 7 500 000 $ (4)
-Salary Remaining : 4 758 065 $
Matt Niskanen 6 900 000 $ (1)
-Salary Remaining : 4 377 419 $
Sean Monahan (Out of Payroll) 6 375 000 $ (4)
-Salary Remaining : 4 044 355 $
Bo Horvat 5 500 000 $ (5)
-Salary Remaining : 3 489 247 $
Jaden Schwartz 5 350 000 $ (4)
-Salary Remaining : 3 394 086 $
David Savard 4 250 000 $ (3)
-Salary Remaining : 2 696 237 $
Brock Nelson 4 250 000 $ (4)
-Salary Remaining : 2 696 237 $
Brian Dumoulin 4 100 000 $ (4)
-Salary Remaining : 2 601 075 $
Nick Bjugstad 4 100 000 $ (3)
-Salary Remaining : 2 601 075 $
Andrew Shaw 3 900 000 $ (2)
-Salary Remaining : 2 474 194 $
Nico Hischier 3 775 000 $ (1)
-Salary Remaining : 2 394 892 $
Tyler Toffoli 3 250 000 $ (1)
-Salary Remaining : 2 061 828 $
Kevin Shattenkirk 3 220 000 $ (2)
-Salary Remaining : 2 042 796 $
Martin Jones 3 000 000 $ (2)
-Salary Remaining : 1 903 226 $
Andre Burakovsky 3 000 000 $ (2)
-Salary Remaining : 1 903 226 $
Teuvo Teravainen 2 860 000 $ (2)
-Salary Remaining : 1 814 409 $
Cody Ceci 2 800 000 $ (2)
-Salary Remaining : 1 776 344 $
Mika Zibanejad 2 625 000 $ (1)
-Salary Remaining : 1 665 323 $
Justin Braun 2 500 000 $ (2)
-Salary Remaining : 1 586 022 $
Josh Anderson 1 850 000 $ (2)
-Salary Remaining : 1 173 656 $
Lars Eller 1 775 000 $ (2)
-Salary Remaining : 1 126 075 $
Petr Mrazek 1 500 000 $ (2)
-Salary Remaining : 951 613 $
Jake DeBrusk 1 288 333 $ (1)
-Salary Remaining : 817 330 $
Anthony Beauvillier 1 106 667 $ (2)
-Salary Remaining : 702 079 $
Brandon Carlo 894 167 $ (2)
-Salary Remaining : 567 267 $
Erik Cernak 890 000 $ (2)
-Salary Remaining : 564 624 $
Carter Hart 863 333 $ (2)
-Salary Remaining : 547 706 $
Total Pro Players28
Salary Commitment
Year 2019 : 97 297 500 $
Year 2020 : 79 459 167 $
Year 2021 : 49 300 000 $
Year 2022 : 40 950 000 $
Salary Average Commitment
Year 2019 : 42 340 001 $
Year 2020 : 40 540 001 $
Year 2021 : 19 125 000 $
Year 2022 : 18 225 000 $
Salary Cap with 1 Way Contract
Year 2019 : 97 297 500 $
Year 2020 : 79 459 167 $
Year 2021 : 49 300 000 $
Year 2022 : 40 950 000 $

Farm Players Salaries

Calvin de Haan 330 000 $ (2)
Salary Remaining : 192 331 $
John Moore 275 000 $ (1)
Salary Remaining : 160 276 $
Jake Bean 136 333 $ (2)
Salary Remaining : 79 458 $
Brendan Perlini 136 333 $ (2)
Salary Remaining : 79 458 $
Christian Dvorak 110 667 $ (2)
Salary Remaining : 64 499 $
Evgeny Svechnikov 107 583 $ (2)
Salary Remaining : 62 702 $
Patrik Nemeth 94 500 $ (1)
Salary Remaining : 55 077 $
David Kampf 92 500 $ (1)
Salary Remaining : 53 911 $
Rudolfs Balcers 92 500 $ (2)
Salary Remaining : 53 911 $
Steven Santini 92 500 $ (1)
Salary Remaining : 53 911 $
Filip Hronek 91 333 $ (2)
Salary Remaining : 53 231 $
Jaret Anderson-Dolan 91 083 $ (2)
Salary Remaining : 53 085 $
Vince Dunn 89 417 $ (1)
Salary Remaining : 52 114 $
Guillaume Brisebois 88 833 $ (2)
Salary Remaining : 51 774 $
Brendan Guhle 88 833 $ (2)
Salary Remaining : 51 774 $
Craig Anderson 87 500 $ (2)
Salary Remaining : 50 997 $
Victor Mete 87 000 $ (1)
Salary Remaining : 50 706 $
Frederik Gauthier 86 333 $ (1)
Salary Remaining : 50 317 $
Brett Howden 86 333 $ (2)
Salary Remaining : 50 317 $
Max Jones 86 333 $ (2)
Salary Remaining : 50 317 $
Cedric Paquette 81 250 $ (1)
Salary Remaining : 47 354 $
Connor Brickley 75 000 $ (1)
Salary Remaining : 43 712 $
John Hayden 75 000 $ (2)
Salary Remaining : 43 712 $
Dylan Ferguson 71 667 $ (1)
Salary Remaining : 41 769 $
Andy Welinski 69 000 $ (1)
Salary Remaining : 40 215 $
Scott Harrington 67 500 $ (2)
Salary Remaining : 39 340 $
Tristan Jarry 67 500 $ (2)
Salary Remaining : 39 340 $
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 $ - 6 678 - 95,41%
Level 2: 6000 - 56 $ - 5 753 - 95,89%
Level 3: 3000 - 32 $ - 2 815 - 93,83%
Level 4: 5000 - 24 $ - 4 321 - 86,43%
Luxury : 2000 - 190 $ - 1 862 - 93,09%
Total Capacity :23000

Income

Home Games Left26
Average Attendance - %21 430 - 93,17%
Average Income per Game2 191 480 $
Year to Date Revenue35 063 684 $

Expense

Pro Players Total Salaries95 113 200 $
Farm Players Total Salaries3 735 317 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value4 533 613 $
Pro Year To Date Expenses35 404 418 $
Farm Year To Date Expenses1 552 486 $
Pro Salary Cap To Date35 018 123 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 978 486 $
Pro Remaining Season Days118
Pro Expenses Per Days511 361 $
Pro Estimated Expenses60 340 598 $
Farm Remaining Season Days95
Farm Expenses Per Days22 916 $
Farm Estimated Expenses2 177 020 $
Estimated Season Expenses62 517 618 $
Estimated Season Salary Cap99 892 334 $
Estimate Under Maximum Salary Cap of 110 300 000 $10 407 666 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 18 392 334 $
Current Bank Account165 934 555 $
Projected Bank Account160 395 423 $

Pro Players Salaries

Patrick Marleau 11 923 200 $ (2)
-Salary Remaining : 7 564 181 $
Derek Stepan 8 710 000 $ (2)
-Salary Remaining : 5 525 699 $
Kyle Turris 7 200 000 $ (3)
-Salary Remaining : 4 567 742 $
Jimmy Howard 7 000 000 $ (1)
-Salary Remaining : 4 440 860 $
Nick Foligno 6 600 000 $ (3)
-Salary Remaining : 4 187 097 $
Artem Anisimov 5 460 000 $ (2)
-Salary Remaining : 3 463 871 $
Michael Frolik 5 160 000 $ (2)
-Salary Remaining : 3 273 548 $
Danny DeKeyser 5 000 000 $ (4)
-Salary Remaining : 3 172 043 $
Patric Hornqvist 4 790 000 $ (2)
-Salary Remaining : 3 038 817 $
Vadim Shipachyov 4 500 000 $ (2)
-Salary Remaining : 2 854 839 $
Jacob Markstrom 4 400 000 $ (3)
-Salary Remaining : 2 791 398 $
Michael Stone 4 000 000 $ (2)
-Salary Remaining : 2 537 634 $
Colin Wilson 3 938 000 $ (1)
-Salary Remaining : 2 498 301 $
Ondrej Kase 2 600 000 $ (3)
-Salary Remaining : 1 649 462 $
Tyler Bozak 1 860 000 $ (2)
-Salary Remaining : 1 180 000 $
Micheal Ferland 1 750 000 $ (2)
-Salary Remaining : 1 110 215 $
Jordan Weal 1 750 000 $ (1)
-Salary Remaining : 1 110 215 $
Alec Martinez 1 510 000 $ (2)
-Salary Remaining : 957 957 $
Ben Chiarot 1 400 000 $ (1)
-Salary Remaining : 888 172 $
Jordie Benn 1 320 000 $ (1)
-Salary Remaining : 837 419 $
Paul Byron 1 167 000 $ (1)
-Salary Remaining : 740 355 $
Joel Edmundson 1 050 000 $ (1)
-Salary Remaining : 666 129 $
Brandon Tanev 700 000 $ (1)
-Salary Remaining : 444 086 $
Casey DeSmith 675 000 $ (1)
-Salary Remaining : 428 226 $
Brad Hunt 650 000 $ (2)
-Salary Remaining : 412 366 $
Total Pro Players25
Salary Commitment
Year 2019 : 95 113 200 $
Year 2020 : 76 113 200 $
Year 2021 : 25 800 000 $
Year 2022 : 5 000 000 $
Salary Average Commitment
Year 2019 : 55 446 666 $
Year 2020 : 44 653 333 $
Year 2021 : 21 250 000 $
Year 2022 : 450 000 $
Salary Cap with 1 Way Contract
Year 2019 : 95 113 200 $
Year 2020 : 76 113 200 $
Year 2021 : 25 800 000 $
Year 2022 : 5 000 000 $

Farm Players Salaries

Jesse Puljujarvi 342 500 $ (3)
Salary Remaining : 199 617 $
Jesperi Kotkaniemi 342 500 $ (2)
Salary Remaining : 199 617 $
Evan Bouchard 162 750 $ (2)
Salary Remaining : 94 854 $
Martin Necas 146 250 $ (1)
Salary Remaining : 85 238 $
Vladislav Gavrikov 135 000 $ (2)
Salary Remaining : 78 681 $
Juuso Valimaki 131 917 $ (2)
Salary Remaining : 76 884 $
Erik Brannstrom 131 333 $ (2)
Salary Remaining : 76 544 $
Jack Roslovic 110 667 $ (2)
Salary Remaining : 64 499 $
Nicholas Merkley 107 583 $ (1)
Salary Remaining : 62 702 $
Ben Hutton 99 900 $ (2)
Salary Remaining : 58 224 $
Kevin Roy 92 500 $ (1)
Salary Remaining : 53 911 $
Joey Daccord 92 500 $ (2)
Salary Remaining : 53 911 $
Alexandre Texier 92 500 $ (2)
Salary Remaining : 53 911 $
Carl Dahlstrom 92 500 $ (1)
Salary Remaining : 53 911 $
Aleksi Saarela 92 500 $ (2)
Salary Remaining : 53 911 $
Daniel Sprong 92 500 $ (1)
Salary Remaining : 53 911 $
Alex Formenton 92 500 $ (1)
Salary Remaining : 53 911 $
Robby Fabbri 92 500 $ (2)
Salary Remaining : 53 911 $
Dillon Dube 91 083 $ (2)
Salary Remaining : 53 085 $
Jacob de la Rose 90 000 $ (2)
Salary Remaining : 52 454 $
Filip Chlapik 89 417 $ (1)
Salary Remaining : 52 114 $
Kyle Capobianco 89 417 $ (1)
Salary Remaining : 52 114 $
Jesper Bratt 82 500 $ (1)
Salary Remaining : 48 083 $
Andrew Mangiapane 80 000 $ (1)
Salary Remaining : 46 626 $
Maxime Lajoie 78 000 $ (2)
Salary Remaining : 45 460 $
Linus Ullmark 75 000 $ (1)
Salary Remaining : 43 712 $
Sean Walker 74 500 $ (2)
Salary Remaining : 43 420 $
Timothy Gettinger 73 000 $ (2)
Salary Remaining : 42 546 $
Denis Malgin 69 333 $ (2)
Salary Remaining : 40 409 $
Anthony Richard 69 167 $ (2)
Salary Remaining : 40 312 $
Eric Comrie 65 000 $ (2)
Salary Remaining : 37 883 $
Charles Hudon 65 000 $ (2)
Salary Remaining : 37 883 $
Rocco Grimaldi 65 000 $ (2)
Salary Remaining : 37 883 $
Brogan Rafferty 65 000 $ (2)
Salary Remaining : 37 883 $
Joe Hicketts 63 500 $ (1)
Salary Remaining : 37 009 $
Total Farm Players35
Salary Commitment
Year 2019 : 3 735 317 $
Year 2020 : 2 631 650 $
Year 2021 : 342 500 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 2 226 067 $
Year 2020 : 1 686 067 $
Year 2021 : 342 500 $
Year 2022 : 0 $

Goblins



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Reunion Air American Cente
Level 1: 7000 - 95 $ - 6 562 - 93,75%
Level 2: 6000 - 56 $ - 5 680 - 94,66%
Level 3: 3000 - 31 $ - 2 871 - 95,69%
Level 4: 5000 - 24 $ - 4 440 - 88,79%
Luxury : 2000 - 195 $ - 1 574 - 78,68%
Total Capacity :23000

Income

Home Games Left27
Average Attendance - %21 126 - 91,85%
Average Income per Game2 151 395 $
Year to Date Revenue32 270 925 $

Expense

Pro Players Total Salaries109 244 488 $
Farm Players Total Salaries3 825 969 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 000 000 $
Pro Year To Date Expenses38 976 432 $
Farm Year To Date Expenses1 596 096 $
Pro Salary Cap To Date37 776 972 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 087 665 $
Pro Remaining Season Days118
Pro Expenses Per Days587 336 $
Pro Estimated Expenses69 305 648 $
Farm Remaining Season Days95
Farm Expenses Per Days23 472 $
Farm Estimated Expenses2 229 840 $
Estimated Season Expenses71 535 488 $
Estimated Season Salary Cap108 082 620 $
Estimate Under Maximum Salary Cap of 110 300 000 $2 217 380 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 26 582 620 $
Current Bank Account14 735 698 $
Projected Bank Account1 287 875 $

Pro Players Salaries

Jamie Benn 11 400 000 $ (6)
-Salary Remaining : 7 232 258 $
Paul Stastny 8 400 000 $ (2)
-Salary Remaining : 5 329 032 $
Marc-Edouard Vlasic 8 400 000 $ (5)
-Salary Remaining : 5 329 032 $
Corey Perry 7 743 325 $ (2)
-Salary Remaining : 4 912 432 $
Bryan Little 6 349 999 $ (6)
-Salary Remaining : 4 028 494 $
Ben Bishop 5 900 000 $ (5)
-Salary Remaining : 3 743 011 $
Carl Soderberg 5 700 000 $ (4)
-Salary Remaining : 3 616 129 $
William Karlsson 5 250 000 $ (3)
-Salary Remaining : 3 330 645 $
Christopher Tanev 4 450 000 $ (3)
-Salary Remaining : 2 823 118 $
Jonas Brodin 4 167 000 $ (1)
-Salary Remaining : 2 643 581 $
Damon Severson 4 166 666 $ (4)
-Salary Remaining : 2 643 369 $
Tanner Pearson 3 750 000 $ (3)
-Salary Remaining : 2 379 032 $
Miro Heiskanen 3 394 166 $ (2)
-Salary Remaining : 2 153 288 $
Charlie Coyle 3 200 000 $ (2)
-Salary Remaining : 2 030 108 $
Anton Khudobin 3 000 000 $ (3)
-Salary Remaining : 1 903 226 $
Ryan Murray 2 825 000 $ (3)
-Salary Remaining : 1 792 204 $
Ryan Strome 2 500 000 $ (2)
-Salary Remaining : 1 586 022 $
Mikko Koskinen 2 500 000 $ (2)
-Salary Remaining : 1 586 022 $
Cody Eakin 2 299 999 $ (1)
-Salary Remaining : 1 459 139 $
Esa Lindell 2 200 000 $ (2)
-Salary Remaining : 1 395 699 $
Radek Faksa 2 200 000 $ (2)
-Salary Remaining : 1 395 699 $
Tom Wilson 2 000 000 $ (2)
-Salary Remaining : 1 268 817 $
Jason Zucker 2 000 000 $ (2)
-Salary Remaining : 1 268 817 $
Brett Connolly 1 500 000 $ (1)
-Salary Remaining : 951 613 $
Max Domi 1 425 000 $ (1)
-Salary Remaining : 904 032 $
Thomas Chabot 1 223 333 $ (2)
-Salary Remaining : 776 093 $
Michael Grabner 650 000 $ (2)
-Salary Remaining : 412 366 $
Michal Kempny 650 000 $ (2)
-Salary Remaining : 412 366 $
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 : 208 359 $
Jimmy Vesey 227 500 $ (3)
Salary Remaining : 132 592 $
Jamie Oleksiak 213 750 $ (3)
Salary Remaining : 124 578 $
James Neal 197 566 $ (2)
Salary Remaining : 115 146 $
Sven Baertschi 195 569 $ (2)
Salary Remaining : 113 982 $
Jesper Fast 185 000 $ (2)
Salary Remaining : 107 822 $
Mark Jankowski 167 500 $ (2)
Salary Remaining : 97 623 $
Denis Gurianov 164 417 $ (2)
Salary Remaining : 95 826 $
Vinnie Hinostroza 150 000 $ (2)
Salary Remaining : 87 423 $
Matt Grzelcyk 140 000 $ (2)
Salary Remaining : 81 595 $
Jordan Greenway 122 500 $ (1)
Salary Remaining : 71 396 $
Kailer Yamamoto 115 500 $ (1)
Salary Remaining : 67 316 $
Louis Domingue 115 000 $ (2)
Salary Remaining : 67 025 $
Anders Bjork 106 667 $ (1)
Salary Remaining : 62 168 $
Kevin Stenlund 92 500 $ (2)
Salary Remaining : 53 911 $
Gustav Forsling 92 500 $ (2)
Salary Remaining : 53 911 $
Jason Dickinson 92 500 $ (1)
Salary Remaining : 53 911 $
Gavin Bayreuther 92 500 $ (2)
Salary Remaining : 53 911 $
Jonas Siegenthaler 88 833 $ (2)
Salary Remaining : 51 774 $
Adam Erne 80 000 $ (2)
Salary Remaining : 46 626 $
Warren Foegele 80 000 $ (1)
Salary Remaining : 46 626 $
Ben Gleason 76 167 $ (2)
Salary Remaining : 44 392 $
Collin Delia 75 000 $ (1)
Salary Remaining : 43 712 $
Stephen Johns 72 500 $ (1)
Salary Remaining : 42 255 $
Mattias Janmark 70 000 $ (1)
Salary Remaining : 40 798 $
Brendan Leipsic 65 000 $ (1)
Salary Remaining : 37 883 $
Christian Djoos 65 000 $ (1)
Salary Remaining : 37 883 $
Colton Sissons 65 000 $ (1)
Salary Remaining : 37 883 $
Anthony Duclair 65 000 $ (2)
Salary Remaining : 37 883 $
Evan Rodrigues 65 000 $ (1)
Salary Remaining : 37 883 $
Jordan Oesterle 65 000 $ (2)
Salary Remaining : 37 883 $
Chase De Leo 65 000 $ (2)
Salary Remaining : 37 883 $
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 $ - 6 539 - 93,42%
Level 2: 6000 - 57 $ - 5 708 - 95,13%
Level 3: 3000 - 32 $ - 2 881 - 96,02%
Level 4: 5000 - 23 $ - 4 689 - 93,79%
Luxury : 2000 - 193 $ - 1 613 - 80,65%
Total Capacity :23000

Income

Home Games Left28
Average Attendance - %21 430 - 93,17%
Average Income per Game2 172 319 $
Year to Date Revenue30 412 469 $

Expense

Pro Players Total Salaries103 974 667 $
Farm Players Total Salaries1 065 250 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 941 875 $
Farm Year To Date Expenses444 779 $
Pro Salary Cap To Date36 552 115 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 824 938 $
Pro Remaining Season Days118
Pro Expenses Per Days559 004 $
Pro Estimated Expenses65 962 472 $
Farm Remaining Season Days95
Farm Expenses Per Days6 535 $
Farm Estimated Expenses620 825 $
Estimated Season Expenses66 583 297 $
Estimated Season Salary Cap102 514 587 $
Estimate Under Maximum Salary Cap of 110 300 000 $7 785 413 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 21 014 587 $
Current Bank Account64 371 747 $
Projected Bank Account58 613 388 $

Pro Players Salaries

Steven Stamkos 10 200 000 $ (6)
-Salary Remaining : 6 470 968 $
Phil Kessel 9 600 000 $ (4)
-Salary Remaining : 6 090 323 $
David Krejci 8 700 000 $ (2)
-Salary Remaining : 5 519 355 $
Tuukka Rask 8 400 000 $ (3)
-Salary Remaining : 5 329 032 $
Johnny Gaudreau 6 750 000 $ (4)
-Salary Remaining : 4 282 258 $
Morgan Rielly 5 000 000 $ (4)
-Salary Remaining : 3 172 043 $
Justin Faulk 4 833 000 $ (1)
-Salary Remaining : 3 066 097 $
Nazem Kadri 4 500 000 $ (4)
-Salary Remaining : 2 854 839 $
Max Pacioretty 4 500 000 $ (1)
-Salary Remaining : 2 854 839 $
Jake Gardiner 4 050 000 $ (1)
-Salary Remaining : 2 569 355 $
Ryan Johansen 4 000 000 $ (1)
-Salary Remaining : 2 537 634 $
Mattias Ekholm 3 750 000 $ (2)
-Salary Remaining : 2 379 032 $
Jakob Silfverberg 3 750 000 $ (1)
-Salary Remaining : 2 379 032 $
Reilly Smith 3 425 000 $ (1)
-Salary Remaining : 2 172 849 $
Darnell Nurse 3 200 000 $ (3)
-Salary Remaining : 2 030 108 $
J.T. Miller 2 625 000 $ (1)
-Salary Remaining : 1 665 323 $
John Gibson 2 300 000 $ (2)
-Salary Remaining : 1 459 140 $
Joonas Donskoi 1 900 000 $ (2)
-Salary Remaining : 1 205 376 $
Neal Pionk 1 775 000 $ (1)
-Salary Remaining : 1 126 075 $
Thomas Greiss 1 750 000 $ (1)
-Salary Remaining : 1 110 215 $
Nick Schmaltz 1 541 667 $ (2)
-Salary Remaining : 978 047 $
Josh Morrissey 1 425 000 $ (1)
-Salary Remaining : 904 032 $
Alex Tuch 1 350 000 $ (2)
-Salary Remaining : 856 452 $
Robert Hagg 1 150 000 $ (2)
-Salary Remaining : 729 570 $
J.T. Compher 1 000 000 $ (2)
-Salary Remaining : 634 409 $
Kasperi Kapanen 925 000 $ (1)
-Salary Remaining : 586 828 $
Miles Wood 925 000 $ (1)
-Salary Remaining : 586 828 $
Eric Fehr 650 000 $ (1)
-Salary Remaining : 412 366 $
Total Pro Players28
Salary Commitment
Year 2019 : 103 974 667 $
Year 2020 : 69 341 667 $
Year 2021 : 47 650 000 $
Year 2022 : 36 050 000 $
Salary Average Commitment
Year 2019 : 24 119 168 $
Year 2020 : 15 224 168 $
Year 2021 : 7 294 167 $
Year 2022 : 4 094 167 $
Salary Cap with 1 Way Contract
Year 2019 : 103 974 667 $
Year 2020 : 69 341 667 $
Year 2021 : 47 650 000 $
Year 2022 : 36 050 000 $

Farm Players Salaries

Jakob Chychrun 135 000 $ (2)
Salary Remaining : 78 681 $
Daniel Brickley 135 000 $ (1)
Salary Remaining : 78 681 $
Tage Thompson 113 750 $ (1)
Salary Remaining : 66 296 $
Victor Ejdsell 92 500 $ (1)
Salary Remaining : 53 911 $
Blake Hillman 92 500 $ (1)
Salary Remaining : 53 911 $
Alexandar Georgiev 92 500 $ (1)
Salary Remaining : 53 911 $
Eric Robinson 92 500 $ (1)
Salary Remaining : 53 911 $
Oliver Kylington 86 333 $ (2)
Salary Remaining : 50 317 $
Christian Jaros 80 167 $ (1)
Salary Remaining : 46 723 $
Jake Dotchin 80 000 $ (2)
Salary Remaining : 46 626 $
Dale Weise 65 000 $ (1)
Salary Remaining : 37 883 $
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 $ - 5 213 - 74,48%
Level 2: 6000 - 60 $ - 4 602 - 76,70%
Level 3: 3000 - 35 $ - 2 270 - 75,66%
Level 4: 5000 - 25 $ - 3 802 - 76,04%
Luxury : 2000 - 200 $ - 1 490 - 74,52%
Total Capacity :23000

Income

Home Games Left27
Average Attendance - %17 378 - 75,56%
Average Income per Game1 892 370 $
Year to Date Revenue28 385 543 $

Expense

Pro Players Total Salaries111 114 226 $
Farm Players Total Salaries2 343 833 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 500 000 $
Pro Year To Date Expenses38 770 538 $
Farm Year To Date Expenses1 073 192 $
Pro Salary Cap To Date38 428 066 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 093 977 $
Pro Remaining Season Days118
Pro Expenses Per Days597 388 $
Pro Estimated Expenses70 491 784 $
Farm Remaining Season Days95
Farm Expenses Per Days14 379 $
Farm Estimated Expenses1 366 005 $
Estimated Season Expenses71 857 789 $
Estimated Season Salary Cap108 311 258 $
Estimate Under Maximum Salary Cap of 110 300 000 $1 988 742 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 26 811 258 $
Current Bank Account76 966 862 $
Projected Bank Account56 203 050 $

Pro Players Salaries

Anze Kopitar 12 000 000 $ (4)
-Salary Remaining : 7 612 903 $
Joe Thornton 10 010 010 $ (2)
-Salary Remaining : 6 350 436 $
James van Riemsdyk 8 400 000 $ (5)
-Salary Remaining : 5 329 032 $
Corey Crawford 7 000 050 $ (2)
-Salary Remaining : 4 440 892 $
Jonathan Quick 6 960 000 $ (2)
-Salary Remaining : 4 415 484 $
David Pastrnak 6 666 666 $ (5)
-Salary Remaining : 4 229 390 $
Cam Fowler 6 500 000 $ (3)
-Salary Remaining : 4 123 656 $
Brandon Saad 6 000 000 $ (3)
-Salary Remaining : 3 806 452 $
Josh Bailey 6 000 000 $ (3)
-Salary Remaining : 3 806 452 $
Justin Schultz 5 500 000 $ (2)
-Salary Remaining : 3 489 247 $
Tyler Johnson 5 000 000 $ (3)
-Salary Remaining : 3 172 043 $
Alexander Wennberg (Out of Payroll) 4 900 000 $ (3)
-Salary Remaining : 3 108 602 $
Roman Josi 4 000 000 $ (3)
-Salary Remaining : 2 537 634 $
Rickard Rakell 3 800 000 $ (4)
-Salary Remaining : 2 410 753 $
Brendan Gallagher 3 750 000 $ (3)
-Salary Remaining : 2 379 032 $
Brandon Montour 3 387 500 $ (3)
-Salary Remaining : 2 149 059 $
Kevin Hayes 2 600 000 $ (1)
-Salary Remaining : 1 649 462 $
Timo Meier 1 644 167 $ (2)
-Salary Remaining : 1 043 074 $
Travis Sanheim 1 263 333 $ (1)
-Salary Remaining : 801 469 $
Erik Gustafsson 1 200 000 $ (2)
-Salary Remaining : 761 290 $
Alexander Kerfoot 1 137 500 $ (1)
-Salary Remaining : 721 640 $
Alex Iafallo 925 000 $ (1)
-Salary Remaining : 586 828 $
Frank Vatrano 925 000 $ (1)
-Salary Remaining : 586 828 $
Milan Lucic 870 000 $ (2)
-Salary Remaining : 551 935 $
Jack Campbell 675 000 $ (2)
-Salary Remaining : 428 226 $
Total Pro Players25
Salary Commitment
Year 2019 : 111 114 226 $
Year 2020 : 104 263 393 $
Year 2021 : 70 404 166 $
Year 2022 : 30 866 666 $
Salary Average Commitment
Year 2019 : 55 603 393 $
Year 2020 : 53 353 393 $
Year 2021 : 29 704 166 $
Year 2022 : 7 566 666 $
Salary Cap with 1 Way Contract
Year 2019 : 111 114 226 $
Year 2020 : 104 263 393 $
Year 2021 : 70 404 166 $
Year 2022 : 30 866 666 $

Farm Players Salaries

Drake Caggiula 150 000 $ (2)
Salary Remaining : 87 423 $
Zack MacEwen 99 583 $ (2)
Salary Remaining : 58 039 $
Zach Aston-Reese 92 500 $ (1)
Salary Remaining : 53 911 $
Jimmy Schuldt 92 500 $ (2)
Salary Remaining : 53 911 $
Dryden Hunt 92 500 $ (1)
Salary Remaining : 53 911 $
Carl Grundstrom 92 500 $ (2)
Salary Remaining : 53 911 $
Christian Wolanin 92 500 $ (1)
Salary Remaining : 53 911 $
Nico Sturm 92 500 $ (2)
Salary Remaining : 53 911 $
Michael Amadio 92 500 $ (1)
Salary Remaining : 53 911 $
Justin Kloos 92 500 $ (1)
Salary Remaining : 53 911 $
Cal Petersen 92 500 $ (2)
Salary Remaining : 53 911 $
Mackenzie Blackwood 91 333 $ (2)
Salary Remaining : 53 231 $
Brett Kulak 90 000 $ (2)
Salary Remaining : 52 454 $
Adrian Kempe 89 417 $ (2)
Salary Remaining : 52 114 $
Nicolas Aube-Kubel 87 167 $ (2)
Salary Remaining : 50 803 $
Sam Steel 86 333 $ (2)
Salary Remaining : 50 317 $
Paul LaDue 82 500 $ (2)
Salary Remaining : 48 083 $
Mason Appleton 75 833 $ (2)
Salary Remaining : 44 197 $
Marcus Sorensen 70 000 $ (2)
Salary Remaining : 40 798 $
Philippe Myers 67 889 $ (2)
Salary Remaining : 39 567 $
Matt Luff 67 778 $ (2)
Salary Remaining : 39 502 $
Martin Frk 65 000 $ (2)
Salary Remaining : 37 883 $
Tim Heed 65 000 $ (1)
Salary Remaining : 37 883 $
Matt Roy 65 000 $ (2)
Salary Remaining : 37 883 $
Roman Polak 65 000 $ (2)
Salary Remaining : 37 883 $
Jonny Brodzinski 65 000 $ (2)
Salary Remaining : 37 883 $
Sam Gagner 65 000 $ (2)
Salary Remaining : 37 883 $
Ken Appleby 63 500 $ (1)
Salary Remaining : 37 009 $
Total Farm Players28
Salary Commitment
Year 2019 : 2 343 833 $
Year 2020 : 1 752 833 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 875 695 $
Year 2020 : 1 474 695 $
Year 2021 : 0 $
Year 2022 : 0 $

Icefield



Arena Capacity - Ticket Price
Attendance - %

Arena NameAlcatraz Garden
Level 1: 7000 - 100 $ - 5 345 - 76,36%
Level 2: 6000 - 60 $ - 4 513 - 75,22%
Level 3: 3000 - 35 $ - 2 326 - 77,53%
Level 4: 5000 - 25 $ - 3 868 - 77,36%
Luxury : 2000 - 200 $ - 1 497 - 74,86%
Total Capacity :23000

Income

Home Games Left27
Average Attendance - %17 549 - 76,30%
Average Income per Game1 911 435 $
Year to Date Revenue28 671 527 $

Expense

Pro Players Total Salaries109 855 966 $
Farm Players Total Salaries3 130 584 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses38 461 499 $
Farm Year To Date Expenses1 332 914 $
Pro Salary Cap To Date37 574 752 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 608 749 $
Pro Remaining Season Days118
Pro Expenses Per Days590 623 $
Pro Estimated Expenses69 693 514 $
Farm Remaining Season Days95
Farm Expenses Per Days19 206 $
Farm Estimated Expenses1 824 570 $
Estimated Season Expenses71 518 084 $
Estimated Season Salary Cap103 977 364 $
Estimate Under Maximum Salary Cap of 110 300 000 $6 322 636 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 22 477 364 $
Current Bank Account112 026 048 $
Projected Bank Account92 116 713 $

Pro Players Salaries

Alex Ovechkin 11 446 150 $ (5)
-Salary Remaining : 7 261 539 $
Shea Weber 7 847 143 $ (1)
-Salary Remaining : 4 978 295 $
Travis Zajac 6 600 000 $ (2)
-Salary Remaining : 4 187 097 $
Jeff Petry 6 600 000 $ (2)
-Salary Remaining : 4 187 097 $
Erik Karlsson 6 500 000 $ (1)
-Salary Remaining : 4 123 656 $
Nathan MacKinnon 6 300 000 $ (5)
-Salary Remaining : 3 996 774 $
Mark Scheifele 6 125 000 $ (2)
-Salary Remaining : 3 885 753 $
Filip Forsberg 6 000 000 $ (3)
-Salary Remaining : 3 806 452 $
Gabriel Landeskog 5 571 000 $ (1)
-Salary Remaining : 3 534 290 $
Tomas Tatar 5 300 000 $ (2)
-Salary Remaining : 3 362 366 $
Jared Spurgeon (Out of Payroll) 5 187 500 $ (2)
-Salary Remaining : 3 290 995 $
Andy Greene 4 330 000 $ (2)
-Salary Remaining : 2 746 989 $
Noah Hanifin 3 775 000 $ (2)
-Salary Remaining : 2 394 892 $
Matt Murray 3 750 000 $ (2)
-Salary Remaining : 2 379 032 $
Andrew Cogliano 3 600 000 $ (2)
-Salary Remaining : 2 283 871 $
Phillip Danault 3 083 333 $ (3)
-Salary Remaining : 1 956 093 $
Anders Nilsson 3 000 000 $ (3)
-Salary Remaining : 1 903 226 $
Ryan Ellis 2 500 000 $ (1)
-Salary Remaining : 1 586 022 $
Robin Lehner 2 225 000 $ (1)
-Salary Remaining : 1 411 559 $
Ian Cole 2 100 000 $ (1)
-Salary Remaining : 1 332 258 $
Brayden McNabb 1 700 000 $ (1)
-Salary Remaining : 1 078 495 $
Mikko Rantanen 1 658 333 $ (1)
-Salary Remaining : 1 052 061 $
Mathew Barzal 1 263 333 $ (2)
-Salary Remaining : 801 469 $
Deryk Engelland 1 200 000 $ (1)
-Salary Remaining : 761 290 $
Alex DeBrincat 894 166 $ (1)
-Salary Remaining : 567 267 $
Cal Clutterbuck 650 004 $ (1)
-Salary Remaining : 412 368 $
Carter Hutton 650 000 $ (2)
-Salary Remaining : 412 366 $
Total Pro Players27
Salary Commitment
Year 2019 : 109 855 966 $
Year 2020 : 77 010 320 $
Year 2021 : 29 829 487 $
Year 2022 : 17 746 154 $
Salary Average Commitment
Year 2019 : 42 413 814 $
Year 2020 : 30 316 666 $
Year 2021 : 12 833 333 $
Year 2022 : 6 300 000 $
Salary Cap with 1 Way Contract
Year 2019 : 109 855 966 $
Year 2020 : 77 010 320 $
Year 2021 : 29 829 487 $
Year 2022 : 17 746 154 $

Farm Players Salaries

Connor Murphy 385 000 $ (2)
Salary Remaining : 224 387 $
Vladislav Namestnikov 193 750 $ (1)
Salary Remaining : 112 922 $
Andreas Borgman 177 500 $ (1)
Salary Remaining : 103 451 $
Blake Lizotte 149 167 $ (2)
Salary Remaining : 86 938 $
Devante Smith-Pelly 130 000 $ (1)
Salary Remaining : 75 767 $
Nikolay Goldobin 113 750 $ (1)
Salary Remaining : 66 296 $
Jon Merrill 113 750 $ (1)
Salary Remaining : 66 296 $
Travis Konecny 110 667 $ (2)
Salary Remaining : 64 499 $
Derrick Pouliot 110 000 $ (2)
Salary Remaining : 64 110 $
Nick Jensen 108 000 $ (2)
Salary Remaining : 62 945 $
Nikita Scherbak 106 333 $ (2)
Salary Remaining : 61 973 $
Tyler Pitlick 100 000 $ (2)
Salary Remaining : 58 282 $
Curtis Lazar 95 000 $ (1)
Salary Remaining : 55 368 $
Max Comtois 92 500 $ (2)
Salary Remaining : 53 911 $
Joey Anderson 92 500 $ (2)
Salary Remaining : 53 911 $
Samuel Girard 92 500 $ (1)
Salary Remaining : 53 911 $
Brandon Halverson 89 417 $ (1)
Salary Remaining : 52 114 $
Slater Koekkoek 86 500 $ (1)
Salary Remaining : 50 414 $
Brett Seney 82 500 $ (2)
Salary Remaining : 48 083 $
Tyler Ennis 78 000 $ (2)
Salary Remaining : 45 460 $
Cory Conacher 78 000 $ (2)
Salary Remaining : 45 460 $
Connor Clifton 73 500 $ (2)
Salary Remaining : 42 837 $
Kerby Rychel 72 500 $ (2)
Salary Remaining : 42 255 $
Scott Wedgewood 70 000 $ (2)
Salary Remaining : 40 798 $
Landon Bow 69 750 $ (2)
Salary Remaining : 40 652 $
Barclay Goodrow 65 000 $ (2)
Salary Remaining : 37 883 $
Al Montoya 65 000 $ (1)
Salary Remaining : 37 883 $
Teddy Blueger 65 000 $ (2)
Salary Remaining : 37 883 $
Malcolm Subban 65 000 $ (1)
Salary Remaining : 37 883 $
Total Farm Players29
Salary Commitment
Year 2019 : 3 130 584 $
Year 2020 : 1 908 417 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 2 456 867 $
Year 2020 : 1 775 617 $
Year 2021 : 0 $
Year 2022 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaple Center
Level 1: 7000 - 100 $ - 5 330 - 76,14%
Level 2: 6000 - 60 $ - 4 460 - 74,33%
Level 3: 3000 - 35 $ - 2 265 - 75,50%
Level 4: 5000 - 25 $ - 3 738 - 74,76%
Luxury : 2000 - 200 $ - 1 455 - 72,75%
Total Capacity :23000

Income

Home Games Left26
Average Attendance - %17 248 - 74,99%
Average Income per Game1 883 781 $
Year to Date Revenue30 140 495 $

Expense

Pro Players Total Salaries83 658 265 $
Farm Players Total Salaries3 236 083 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses31 418 048 $
Farm Year To Date Expenses1 350 004 $
Pro Salary Cap To Date31 292 240 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 978 304 $
Pro Remaining Season Days118
Pro Expenses Per Days449 776 $
Pro Estimated Expenses53 073 568 $
Farm Remaining Season Days95
Farm Expenses Per Days19 853 $
Farm Estimated Expenses1 886 035 $
Estimated Season Expenses54 959 603 $
Estimated Season Salary Cap81 891 584 $
Estimate Under Maximum Salary Cap of 110 300 000 $28 408 416 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 391 584 $
Current Bank Account92 671 966 $
Projected Bank Account86 690 667 $

Pro Players Salaries

Alex Killorn 5 340 000 $ (4)
-Salary Remaining : 3 387 742 $
Hampus Lindholm 5 250 000 $ (4)
-Salary Remaining : 3 330 645 $
Marcus Johansson 4 583 333 $ (3)
-Salary Remaining : 2 907 706 $
Adam Larsson 4 167 000 $ (3)
-Salary Remaining : 2 643 581 $
Olli Maatta 4 083 000 $ (4)
-Salary Remaining : 2 590 290 $
Nick Bonino (Out of Payroll) 3 900 000 $ (1)
-Salary Remaining : 2 474 194 $
Rasmus Dahlin 3 775 000 $ (2)
-Salary Remaining : 2 394 892 $
Craig Smith 3 750 000 $ (2)
-Salary Remaining : 2 379 032 $
Bryan Rust 3 500 000 $ (3)
-Salary Remaining : 2 220 430 $
Andrei Vasilevskiy 3 500 000 $ (3)
-Salary Remaining : 2 220 430 $
Brady Tkachuk 3 425 000 $ (2)
-Salary Remaining : 2 172 849 $
Pierre-Luc Dubois 3 394 166 $ (1)
-Salary Remaining : 2 153 288 $
Casey Cizikas 3 350 000 $ (1)
-Salary Remaining : 2 125 269 $
Dylan Strome 3 338 333 $ (3)
-Salary Remaining : 2 117 867 $
Sam Bennett 3 194 000 $ (1)
-Salary Remaining : 2 026 301 $
Oliver Bjorkstrand 3 013 434 $ (1)
-Salary Remaining : 1 911 748 $
Bobby Ryan 3 000 000 $ (2)
-Salary Remaining : 1 903 226 $
Adam Lowry 2 916 666 $ (1)
-Salary Remaining : 1 850 358 $
Trevor Lewis 2 575 000 $ (1)
-Salary Remaining : 1 633 602 $
Mark Pysyk (Out of Payroll) 2 500 000 $ (2)
-Salary Remaining : 1 586 022 $
Christian Folin 2 500 000 $ (1)
-Salary Remaining : 1 586 022 $
Connor Hellebuyck 2 250 000 $ (2)
-Salary Remaining : 1 427 419 $
William Nylander 1 775 000 $ (1)
-Salary Remaining : 1 126 075 $
Matthew Tkachuk 1 775 000 $ (2)
-Salary Remaining : 1 126 075 $
Derick Brassard 1 500 000 $ (2)
-Salary Remaining : 951 613 $
Richard Panik 1 115 000 $ (2)
-Salary Remaining : 707 366 $
Shea Theodore 925 000 $ (1)
-Salary Remaining : 586 828 $
MacKenzie Weegar 900 000 $ (2)
-Salary Remaining : 570 968 $
Ivan Barbashev 863 333 $ (2)
-Salary Remaining : 547 706 $
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 : 166 347 $
Markus Nutivaara 270 000 $ (4)
Salary Remaining : 157 362 $
Haydn Fleury 171 333 $ (1)
Salary Remaining : 99 857 $
Michael Rasmussen 171 083 $ (2)
Salary Remaining : 99 711 $
Owen Tippett 165 833 $ (1)
Salary Remaining : 96 651 $
Henrik Borgstrom 149 167 $ (1)
Salary Remaining : 86 938 $
Luke Kunin 142 500 $ (1)
Salary Remaining : 83 052 $
Julius Honka 136 333 $ (2)
Salary Remaining : 79 458 $
Michael McLeod 136 333 $ (2)
Salary Remaining : 79 458 $
Xavier Ouellet 125 000 $ (1)
Salary Remaining : 72 853 $
Christian Fischer 107 583 $ (2)
Salary Remaining : 62 702 $
Mitch Reinke 92 500 $ (1)
Salary Remaining : 53 911 $
Jakob Forsbacka Karlsson 92 500 $ (2)
Salary Remaining : 53 911 $
Pavel Zacha 92 500 $ (1)
Salary Remaining : 53 911 $
Zach Sanford 92 500 $ (2)
Salary Remaining : 53 911 $
Gabriel Carlsson 89 417 $ (2)
Salary Remaining : 52 114 $
Jacob Larsson 89 417 $ (2)
Salary Remaining : 52 114 $
Jeremy Lauzon 87 167 $ (2)
Salary Remaining : 50 803 $
Nicolas Deslauriers 77 500 $ (1)
Salary Remaining : 45 169 $
Daniel Carr 72 500 $ (1)
Salary Remaining : 42 255 $
Valentin Zykov 67 500 $ (2)
Salary Remaining : 39 340 $
Trevor Carrick 67 000 $ (1)
Salary Remaining : 39 049 $
Alan Quine 65 000 $ (1)
Salary Remaining : 37 883 $
Logan Shaw 65 000 $ (1)
Salary Remaining : 37 883 $
Seth Griffith 65 000 $ (2)
Salary Remaining : 37 883 $
Maxime Lagace 65 000 $ (1)
Salary Remaining : 37 883 $
Derek Grant 65 000 $ (1)
Salary Remaining : 37 883 $
Nicolas Kerdiles 65 000 $ (2)
Salary Remaining : 37 883 $
Pheonix Copley 65 000 $ (1)
Salary Remaining : 37 883 $
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 - 89 $ - 5 708 - 81,54%
Level 2: 6000 - 53 $ - 4 938 - 82,30%
Level 3: 3000 - 28 $ - 2 375 - 79,18%
Level 4: 5000 - 21 $ - 3 769 - 75,38%
Luxury : 2000 - 174 $ - 1 612 - 80,62%
Total Capacity :23000

Income

Home Games Left28
Average Attendance - %18 403 - 80,01%
Average Income per Game1 961 694 $
Year to Date Revenue27 463 714 $

Expense

Pro Players Total Salaries108 682 533 $
Farm Players Total Salaries4 037 826 $
Coaches Total Salaries950 000 $
Luxury Taxe Total0 $
Special Salary Cap Value350 834 $
Pro Year To Date Expenses38 338 668 $
Farm Year To Date Expenses1 660 408 $
Pro Salary Cap To Date37 056 408 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 927 428 $
Pro Remaining Season Days118
Pro Expenses Per Days584 315 $
Pro Estimated Expenses68 949 170 $
Farm Remaining Season Days95
Farm Expenses Per Days24 772 $
Farm Estimated Expenses2 353 340 $
Estimated Season Expenses71 302 510 $
Estimated Season Salary Cap106 356 412 $
Estimate Under Maximum Salary Cap of 110 300 000 $3 943 588 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 24 856 412 $
Current Bank Account57 913 679 $
Projected Bank Account41 538 597 $

Pro Players Salaries

John Tavares 13 200 000 $ (6)
-Salary Remaining : 8 374 194 $
Jakub Voracek 8 250 000 $ (1)
-Salary Remaining : 5 233 871 $
Dustin Brown 7 510 000 $ (2)
-Salary Remaining : 4 764 409 $
Erik Johnson 7 200 000 $ (2)
-Salary Remaining : 4 567 742 $
Drew Doughty 7 000 000 $ (1)
-Salary Remaining : 4 440 860 $
Duncan Keith 6 661 200 $ (2)
-Salary Remaining : 4 225 923 $
Carey Price 6 500 000 $ (1)
-Salary Remaining : 4 123 656 $
Jeff Skinner 5 725 000 $ (4)
-Salary Remaining : 3 631 989 $
Seth Jones 5 400 000 $ (4)
-Salary Remaining : 3 425 806 $
Mike Hoffman 5 188 000 $ (2)
-Salary Remaining : 3 291 312 $
Brad Marchand 4 500 000 $ (1)
-Salary Remaining : 2 854 839 $
Evgenii Dadonov 4 000 000 $ (1)
-Salary Remaining : 2 537 634 $
Adam Henrique 4 000 000 $ (1)
-Salary Remaining : 2 537 634 $
Colin Miller 3 875 000 $ (4)
-Salary Remaining : 2 458 333 $
Elias Pettersson 3 775 000 $ (2)
-Salary Remaining : 2 394 892 $
Brian Elliott 3 100 000 $ (2)
-Salary Remaining : 1 966 667 $
Elias Lindholm 2 700 000 $ (2)
-Salary Remaining : 1 712 903 $
Matt Dumba 2 550 000 $ (2)
-Salary Remaining : 1 617 742 $
Thomas Hickey 2 200 000 $ (1)
-Salary Remaining : 1 395 699 $
Ryan Kesler 1 900 000 $ (2)
-Salary Remaining : 1 205 376 $
Sebastian Aho 1 775 000 $ (2)
-Salary Remaining : 1 126 075 $
Clayton Keller 1 673 333 $ (2)
-Salary Remaining : 1 061 577 $
Total Pro Players22
Salary Commitment
Year 2019 : 108 682 533 $
Year 2020 : 72 232 533 $
Year 2021 : 28 200 000 $
Year 2022 : 28 200 000 $
Salary Average Commitment
Year 2019 : 38 510 833 $
Year 2020 : 29 960 833 $
Year 2021 : 9 275 000 $
Year 2022 : 9 275 000 $
Salary Cap with 1 Way Contract
Year 2019 : 108 682 533 $
Year 2020 : 72 232 533 $
Year 2021 : 28 200 000 $
Year 2022 : 28 200 000 $

Farm Players Salaries

Matt Calvert 220 000 $ (1)
Salary Remaining : 128 221 $
Matt Benning 190 000 $ (2)
Salary Remaining : 110 736 $
Alexander Nylander 171 333 $ (3)
Salary Remaining : 99 857 $
Adam Pelech 160 000 $ (3)
Salary Remaining : 93 252 $
Zach Whitecloud 149 167 $ (1)
Salary Remaining : 86 938 $
Sven Andrighetto 140 000 $ (2)
Salary Remaining : 81 595 $
Henrik Haapala 135 000 $ (1)
Salary Remaining : 78 681 $
Antti Suomela 135 000 $ (2)
Salary Remaining : 78 681 $
Max Veronneau 135 000 $ (2)
Salary Remaining : 78 681 $
Ryan Kuffner 135 000 $ (2)
Salary Remaining : 78 681 $
Taro Hirose 135 000 $ (2)
Salary Remaining : 78 681 $
Ryan Donato 135 000 $ (1)
Salary Remaining : 78 681 $
Saku Maenalanen 127 500 $ (2)
Salary Remaining : 74 310 $
Cooper Marody 100 000 $ (2)
Salary Remaining : 58 282 $
Maxim Mamin 92 500 $ (1)
Salary Remaining : 53 911 $
Victor Olofsson 92 500 $ (2)
Salary Remaining : 53 911 $
Kiefer Sherwood 92 500 $ (2)
Salary Remaining : 53 911 $
Josh Jacobs 92 500 $ (2)
Salary Remaining : 53 911 $
Shane Gersich 92 500 $ (1)
Salary Remaining : 53 911 $
Juho Lammikko 92 500 $ (2)
Salary Remaining : 53 911 $
Brandon Gignac 92 167 $ (2)
Salary Remaining : 53 717 $
Dominic Turgeon 91 917 $ (1)
Salary Remaining : 53 571 $
Josh Mahura 91 083 $ (2)
Salary Remaining : 53 085 $
Nathan Bastian 90 500 $ (2)
Salary Remaining : 52 745 $
Riley Stillman 90 000 $ (2)
Salary Remaining : 52 454 $
Joonas Korpisalo 90 000 $ (1)
Salary Remaining : 52 454 $
Caleb Jones 81 500 $ (2)
Salary Remaining : 47 500 $
Taylor Leier 80 659 $ (1)
Salary Remaining : 47 010 $
Ty Rattie 80 000 $ (2)
Salary Remaining : 46 626 $
Ethan Bear 77 333 $ (1)
Salary Remaining : 45 072 $
Karson Kuhlman 76 250 $ (2)
Salary Remaining : 44 440 $
Brendan Gaunce 75 000 $ (1)
Salary Remaining : 43 712 $
Dominik Simon 69 250 $ (1)
Salary Remaining : 40 360 $
Lucas Wallmark 67 500 $ (2)
Salary Remaining : 39 340 $
Ross Johnston 66 667 $ (1)
Salary Remaining : 38 855 $
Laurent Brossoit 65 000 $ (2)
Salary Remaining : 37 883 $
Casey Nelson 65 000 $ (1)
Salary Remaining : 37 883 $
Anthony Stolarz 65 000 $ (2)
Salary Remaining : 37 883 $
Total Farm Players38
Salary Commitment
Year 2019 : 4 037 826 $
Year 2020 : 2 597 833 $
Year 2021 : 331 333 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 2 471 923 $
Year 2020 : 1 581 667 $
Year 2021 : 216 333 $
Year 2022 : 0 $

Moose



Arena Capacity - Ticket Price
Attendance - %

Arena NameMolson Centre
Level 1: 7000 - 100 $ - 5 393 - 77,05%
Level 2: 6000 - 60 $ - 4 472 - 74,53%
Level 3: 3000 - 35 $ - 2 255 - 75,18%
Level 4: 5000 - 25 $ - 3 804 - 76,09%
Luxury : 2000 - 200 $ - 1 500 - 75,01%
Total Capacity :23000

Income

Home Games Left25
Average Attendance - %17 425 - 75,76%
Average Income per Game1 909 780 $
Year to Date Revenue32 466 257 $

Expense

Pro Players Total Salaries109 945 136 $
Farm Players Total Salaries3 257 851 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(1 980 000 $)
Pro Year To Date Expenses40 091 872 $
Farm Year To Date Expenses1 316 417 $
Pro Salary Cap To Date40 091 872 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 744 496 $
Pro Remaining Season Days118
Pro Expenses Per Days591 103 $
Pro Estimated Expenses69 750 154 $
Farm Remaining Season Days95
Farm Expenses Per Days19 987 $
Farm Estimated Expenses1 898 765 $
Estimated Season Expenses71 648 919 $
Estimated Season Salary Cap107 862 026 $
Estimate Under Maximum Salary Cap of 110 300 000 $2 437 974 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 26 362 026 $
Current Bank Account8 403 632 $
Projected Bank Account(15 500 791 $)

Pro Players Salaries

Ryan Getzlaf 9 900 000 $ (3)
-Salary Remaining : 6 280 645 $
Mikko Koivu 8 765 432 $ (2)
-Salary Remaining : 5 560 865 $
Justin Williams 7 257 600 $ (1)
-Salary Remaining : 4 604 284 $
Brent Seabrook 6 960 000 $ (1)
-Salary Remaining : 4 415 484 $
Marc-Andre Fleury 6 900 000 $ (1)
-Salary Remaining : 4 377 419 $
Jeff Carter 6 327 272 $ (1)
-Salary Remaining : 4 014 076 $
Matt Duchene 6 000 000 $ (3)
-Salary Remaining : 3 806 452 $
Jordan Eberle 6 000 000 $ (2)
-Salary Remaining : 3 806 452 $
Tyler Myers 5 500 000 $ (1)
-Salary Remaining : 3 489 247 $
Dmitry Orlov 5 100 000 $ (3)
-Salary Remaining : 3 235 484 $
Gustav Nyquist 4 750 000 $ (2)
-Salary Remaining : 3 013 441 $
TJ Brodie 4 650 000 $ (2)
-Salary Remaining : 2 950 000 $
Jack Eichel 3 775 000 $ (2)
-Salary Remaining : 2 394 892 $
Will Butcher 3 775 000 $ (1)
-Salary Remaining : 2 394 892 $
Anders Lee 3 750 000 $ (1)
-Salary Remaining : 2 379 032 $
Philipp Grubauer 3 333 333 $ (2)
-Salary Remaining : 2 114 695 $
Jonathan Drouin 3 194 000 $ (1)
-Salary Remaining : 2 026 301 $
Jean-Gabriel Pageau 3 100 000 $ (2)
-Salary Remaining : 1 966 667 $
Boone Jenner 2 900 000 $ (2)
-Salary Remaining : 1 839 785 $
Cory Schneider 2 350 000 $ (2)
-Salary Remaining : 1 490 860 $
Mikhail Sergachev 1 744 166 $ (2)
-Salary Remaining : 1 106 514 $
Tyler Bertuzzi 1 400 000 $ (2)
-Salary Remaining : 888 172 $
Kevin Connauton 1 000 000 $ (1)
-Salary Remaining : 634 409 $
Anthony Mantha 863 333 $ (1)
-Salary Remaining : 547 706 $
Pat Maroon 650 000 $ (2)
-Salary Remaining : 412 366 $
Total Pro Players25
Salary Commitment
Year 2019 : 109 945 136 $
Year 2020 : 64 417 931 $
Year 2021 : 21 000 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 50 708 864 $
Year 2020 : 34 117 931 $
Year 2021 : 9 050 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 109 945 136 $
Year 2020 : 64 417 931 $
Year 2021 : 21 000 000 $
Year 2022 : 0 $

Farm Players Salaries

Erik Gudbranson 400 000 $ (2)
Salary Remaining : 233 129 $
Valeri Nichushkin 295 000 $ (2)
Salary Remaining : 171 933 $
Tyson Jost 167 333 $ (2)
Salary Remaining : 97 526 $
Logan Brown 160 417 $ (1)
Salary Remaining : 93 494 $
Jake McCabe 160 000 $ (1)
Salary Remaining : 93 252 $
Ryan Poehling 149 167 $ (2)
Salary Remaining : 86 938 $
Jakub Zboril 128 833 $ (2)
Salary Remaining : 75 087 $
Henri Jokiharju 127 917 $ (2)
Salary Remaining : 74 553 $
Trent Frederic 113 750 $ (2)
Salary Remaining : 66 296 $
Ryan Lindgren 110 000 $ (2)
Salary Remaining : 64 110 $
Dmitrij Jaskin 110 000 $ (2)
Salary Remaining : 64 110 $
Noah Juulsen 106 300 $ (1)
Salary Remaining : 61 954 $
Brendan Lemieux 103 917 $ (1)
Salary Remaining : 60 565 $
Sam Montembeault 92 500 $ (2)
Salary Remaining : 53 911 $
Andreas Englund 92 500 $ (2)
Salary Remaining : 53 911 $
Dillon Heatherington 92 500 $ (2)
Salary Remaining : 53 911 $
Mathieu Joseph 91 083 $ (2)
Salary Remaining : 53 085 $
Michael McCarron 87 413 $ (2)
Salary Remaining : 50 946 $
Morgan Klimchuk 86 333 $ (1)
Salary Remaining : 50 317 $
Travis Dermott 86 333 $ (1)
Salary Remaining : 50 317 $
Conor Garland 82 222 $ (2)
Salary Remaining : 47 921 $
Nicolas Roy 79 000 $ (1)
Salary Remaining : 46 043 $
Samuel Morin 70 000 $ (2)
Salary Remaining : 40 798 $
Charlie Lindgren 70 000 $ (1)
Salary Remaining : 40 798 $
Brett Lernout 65 333 $ (1)
Salary Remaining : 38 078 $
Mike Smith 65 000 $ (2)
Salary Remaining : 37 883 $
Sam Carrick 65 000 $ (2)
Salary Remaining : 37 883 $
Total Farm Players27
Salary Commitment
Year 2019 : 3 257 851 $
Year 2020 : 2 340 218 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 2 011 497 $
Year 2020 : 1 520 330 $
Year 2021 : 0 $
Year 2022 : 0 $

Outlaws



Arena Capacity - Ticket Price
Attendance - %

Arena NameBordello of Blood
Level 1: 7000 - 87 $ - 6 620 - 94,57%
Level 2: 6000 - 60 $ - 4 684 - 78,06%
Level 3: 3000 - 42 $ - 1 890 - 63,01%
Level 4: 5000 - 28 $ - 3 454 - 69,07%
Luxury : 2000 - 170 $ - 1 933 - 96,65%
Total Capacity :23000

Income

Home Games Left26
Average Attendance - %18 580 - 80,78%
Average Income per Game2 028 865 $
Year to Date Revenue32 461 842 $

Expense

Pro Players Total Salaries94 602 003 $
Farm Players Total Salaries2 114 810 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 955 000 $
Pro Year To Date Expenses33 198 570 $
Farm Year To Date Expenses942 927 $
Pro Salary Cap To Date31 872 633 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 750 493 $
Pro Remaining Season Days118
Pro Expenses Per Days508 613 $
Pro Estimated Expenses60 016 334 $
Farm Remaining Season Days95
Farm Expenses Per Days12 974 $
Farm Estimated Expenses1 232 530 $
Estimated Season Expenses61 248 864 $
Estimated Season Salary Cap90 354 707 $
Estimate Under Maximum Salary Cap of 110 300 000 $19 945 293 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 8 854 707 $
Current Bank Account142 120 854 $
Projected Bank Account133 622 483 $

Pro Players Salaries

Brent Burns 9 600 000 $ (5)
-Salary Remaining : 6 090 323 $
Mark Giordano 8 100 000 $ (2)
-Salary Remaining : 5 138 710 $
Alex Pietrangelo 6 500 000 $ (2)
-Salary Remaining : 4 123 656 $
Braden Holtby 6 100 000 $ (3)
-Salary Remaining : 3 869 892 $
Valtteri Filppula 6 000 000 $ (1)
-Salary Remaining : 3 806 452 $
Jordan Staal 6 000 000 $ (3)
-Salary Remaining : 3 806 452 $
Tyler Seguin 5 750 000 $ (1)
-Salary Remaining : 3 647 849 $
Colton Parayko (Out of Payroll) 5 500 000 $ (4)
-Salary Remaining : 3 489 247 $
Jake Allen 5 220 000 $ (4)
-Salary Remaining : 3 311 613 $
Nikita Kucherov 4 766 667 $ (3)
-Salary Remaining : 3 024 015 $
Vincent Trocheck 4 750 000 $ (4)
-Salary Remaining : 3 013 441 $
Sam Reinhart 3 575 000 $ (2)
-Salary Remaining : 2 268 011 $
Alexander Steen 3 350 000 $ (2)
-Salary Remaining : 2 125 269 $
Nino Niederreiter 2 667 000 $ (1)
-Salary Remaining : 1 691 968 $
Trevor van Riemsdyk 2 300 000 $ (3)
-Salary Remaining : 1 459 140 $
Jordan Martinook 1 800 000 $ (3)
-Salary Remaining : 1 141 935 $
Kyle Connor 1 775 000 $ (2)
-Salary Remaining : 1 126 075 $
Ivan Provorov 1 744 167 $ (2)
-Salary Remaining : 1 106 515 $
Nikolaj Ehlers 1 625 000 $ (1)
-Salary Remaining : 1 030 914 $
Brock Boeser 1 491 667 $ (2)
-Salary Remaining : 946 326 $
Cam Talbot 1 000 002 $ (2)
-Salary Remaining : 634 410 $
Yanni Gourde 1 000 000 $ (1)
-Salary Remaining : 634 409 $
Anthony Cirelli 935 833 $ (1)
-Salary Remaining : 593 701 $
Brayden Point 919 167 $ (2)
-Salary Remaining : 583 127 $
Jaccob Slavin 832 500 $ (1)
-Salary Remaining : 528 145 $
Michael Raffl 650 000 $ (1)
-Salary Remaining : 412 366 $
Jordan Binnington 650 000 $ (2)
-Salary Remaining : 412 366 $
Total Pro Players27
Salary Commitment
Year 2019 : 94 602 003 $
Year 2020 : 75 141 670 $
Year 2021 : 46 036 667 $
Year 2022 : 25 070 000 $
Salary Average Commitment
Year 2019 : 29 793 336 $
Year 2020 : 24 055 836 $
Year 2021 : 4 885 167 $
Year 2022 : 1 800 000 $
Salary Cap with 1 Way Contract
Year 2019 : 94 602 003 $
Year 2020 : 75 141 670 $
Year 2021 : 46 036 667 $
Year 2022 : 25 070 000 $

Farm Players Salaries

Alexander Petrovic 195 000 $ (2)
Salary Remaining : 113 650 $
Tucker Poolman 177 500 $ (1)
Salary Remaining : 103 451 $
Igor Ozhiganov 177 500 $ (2)
Salary Remaining : 103 451 $
Stefan Noesen 172 500 $ (2)
Salary Remaining : 100 537 $
Casey Mittelstadt 149 117 $ (1)
Salary Remaining : 86 908 $
Riley Nash 138 000 $ (1)
Salary Remaining : 80 429 $
Sean Kuraly 127 500 $ (3)
Salary Remaining : 74 310 $
Chris Wagner 125 000 $ (2)
Salary Remaining : 72 853 $
Rasmus Andersson 99 443 $ (2)
Salary Remaining : 57 958 $
Dominic Toninato 92 500 $ (1)
Salary Remaining : 53 911 $
Michael Dipietro 91 083 $ (2)
Salary Remaining : 53 085 $
Duncan Siemens 82 500 $ (2)
Salary Remaining : 48 083 $
Gustav Olofsson 72 500 $ (1)
Salary Remaining : 42 255 $
Zac Dalpe 72 500 $ (1)
Salary Remaining : 42 255 $
Joel L'Esperance 72 250 $ (2)
Salary Remaining : 42 109 $
Alexandre Fortin 70 667 $ (2)
Salary Remaining : 41 186 $
Juuse Saros 69 250 $ (1)
Salary Remaining : 40 360 $
Mark Alt 65 000 $ (1)
Salary Remaining : 37 883 $
Chase Balisy 65 000 $ (1)
Salary Remaining : 37 883 $
Total Farm Players19
Salary Commitment
Year 2019 : 2 114 810 $
Year 2020 : 1 213 443 $
Year 2021 : 127 500 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 757 360 $
Year 2020 : 1 132 360 $
Year 2021 : 92 500 $
Year 2022 : 0 $

Patriots



Arena Capacity - Ticket Price
Attendance - %

Arena Namela Marmite
Level 1: 7000 - 91 $ - 6 587 - 94,11%
Level 2: 6000 - 42 $ - 5 865 - 97,74%
Level 3: 3000 - 22 $ - 2 948 - 98,28%
Level 4: 5000 - 13 $ - 4 946 - 98,91%
Luxury : 2000 - 169 $ - 1 864 - 93,19%
Total Capacity :23000

Income

Home Games Left27
Average Attendance - %22 210 - 96,57%
Average Income per Game1 929 152 $
Year to Date Revenue28 937 278 $

Expense

Pro Players Total Salaries103 897 215 $
Farm Players Total Salaries3 258 490 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses39 144 684 $
Farm Year To Date Expenses1 354 871 $
Pro Salary Cap To Date39 144 684 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 087 100 $
Pro Remaining Season Days118
Pro Expenses Per Days558 587 $
Pro Estimated Expenses65 913 266 $
Farm Remaining Season Days95
Farm Expenses Per Days19 991 $
Farm Estimated Expenses1 899 145 $
Estimated Season Expenses67 812 411 $
Estimated Season Salary Cap105 057 950 $
Estimate Under Maximum Salary Cap of 110 300 000 $5 242 050 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 23 557 950 $
Current Bank Account92 384 876 $
Projected Bank Account76 659 565 $

Pro Players Salaries

Nicklas Backstrom 8 040 000 $ (4)
-Salary Remaining : 5 100 645 $
Mike Green 7 300 000 $ (2)
-Salary Remaining : 4 631 183 $
T.J. Oshie 6 900 000 $ (5)
-Salary Remaining : 4 377 419 $
Anton Stralman 6 480 000 $ (3)
-Salary Remaining : 4 110 968 $
Mikael Backlund 6 420 000 $ (5)
-Salary Remaining : 4 072 903 $
Mikael Granlund 5 750 000 $ (3)
-Salary Remaining : 3 647 849 $
Nick Leddy 5 500 000 $ (4)
-Salary Remaining : 3 489 247 $
David Perron 5 490 000 $ (4)
-Salary Remaining : 3 482 903 $
Jack Johnson 5 228 572 $ (2)
-Salary Remaining : 3 317 051 $
Alex Galchenyuk 4 900 000 $ (3)
-Salary Remaining : 3 108 602 $
Henrik Lundqvist 4 250 000 $ (2)
-Salary Remaining : 2 696 237 $
Niklas Hjalmarsson 4 200 000 $ (1)
-Salary Remaining : 2 664 516 $
Oscar Klefbom 4 167 000 $ (3)
-Salary Remaining : 2 643 581 $
Jake Muzzin 4 000 000 $ (2)
-Salary Remaining : 2 537 634 $
Wayne Simmonds 3 975 000 $ (1)
-Salary Remaining : 2 521 774 $
Michael Del Zotto 3 875 000 $ (1)
-Salary Remaining : 2 458 333 $
Travis Hamonic 3 857 143 $ (2)
-Salary Remaining : 2 447 005 $
Dominik Kahun 3 775 000 $ (2)
-Salary Remaining : 2 394 892 $
Calle Jarnkrok 2 000 000 $ (3)
-Salary Remaining : 1 268 817 $
Ryan Pulock 1 425 000 $ (1)
-Salary Remaining : 904 032 $
Kevin Fiala 1 425 000 $ (1)
-Salary Remaining : 904 032 $
Andreas Athanasiou 1 387 500 $ (1)
-Salary Remaining : 880 242 $
Curtis McElhinney 1 152 000 $ (2)
-Salary Remaining : 730 839 $
Austin Watson 1 100 000 $ (2)
-Salary Remaining : 697 849 $
Zack Smith 650 000 $ (2)
-Salary Remaining : 412 366 $
Brandon Pirri 650 000 $ (2)
-Salary Remaining : 412 366 $
Total Pro Players26
Salary Commitment
Year 2019 : 103 897 215 $
Year 2020 : 87 609 715 $
Year 2021 : 55 647 000 $
Year 2022 : 32 350 000 $
Salary Average Commitment
Year 2019 : 53 733 905 $
Year 2020 : 51 483 905 $
Year 2021 : 29 900 833 $
Year 2022 : 20 376 666 $
Salary Cap with 1 Way Contract
Year 2019 : 103 897 215 $
Year 2020 : 87 609 715 $
Year 2021 : 55 647 000 $
Year 2022 : 32 350 000 $

Farm Players Salaries

Troy Stecher 232 500 $ (3)
Salary Remaining : 135 506 $
Trevor Moore 177 500 $ (2)
Salary Remaining : 103 451 $
Quinn Hughes 160 417 $ (2)
Salary Remaining : 93 494 $
Scott Mayfield 145 000 $ (5)
Salary Remaining : 84 509 $
Brady Keeper 135 000 $ (2)
Salary Remaining : 78 681 $
Lawrence Pilut 135 000 $ (2)
Salary Remaining : 78 681 $
J.T. Brown 125 000 $ (1)
Salary Remaining : 72 853 $
Jacob Josefson 121 000 $ (2)
Salary Remaining : 70 521 $
Danton Heinen 99 583 $ (2)
Salary Remaining : 58 039 $
Colton White 93 583 $ (2)
Salary Remaining : 54 542 $
Philip Holm 92 500 $ (1)
Salary Remaining : 53 911 $
Austin Wagner 92 500 $ (2)
Salary Remaining : 53 911 $
Andrei Mironov 92 500 $ (1)
Salary Remaining : 53 911 $
Tyler Motte 92 500 $ (2)
Salary Remaining : 53 911 $
Jayce Hawryluk 92 500 $ (2)
Salary Remaining : 53 911 $
Markus Granlund 90 000 $ (1)
Salary Remaining : 52 454 $
John Quenneville 89 417 $ (2)
Salary Remaining : 52 114 $
Brock McGinn 88 750 $ (1)
Salary Remaining : 51 725 $
Sheldon Rempal 87 413 $ (2)
Salary Remaining : 50 946 $
C.J. Smith 87 413 $ (2)
Salary Remaining : 50 946 $
Rourke Chartier 86 333 $ (2)
Salary Remaining : 50 317 $
Danick Martel 80 000 $ (1)
Salary Remaining : 46 626 $
Miikka Salomaki 75 000 $ (2)
Salary Remaining : 43 712 $
Tanner Kero 75 000 $ (1)
Salary Remaining : 43 712 $
Sammy Blais 72 583 $ (1)
Salary Remaining : 42 303 $
William Carrier 72 500 $ (2)
Salary Remaining : 42 255 $
Michael Bunting 71 500 $ (2)
Salary Remaining : 41 672 $
Joseph Blandisi 68 000 $ (2)
Salary Remaining : 39 632 $
Garret Sparks 67 500 $ (2)
Salary Remaining : 39 340 $
Jean-Sebastien Dea 65 000 $ (2)
Salary Remaining : 37 883 $
Aaron Ness 65 000 $ (1)
Salary Remaining : 37 883 $
Ryan Graves 65 000 $ (2)
Salary Remaining : 37 883 $
Justin Holl 65 000 $ (1)
Salary Remaining : 37 883 $
Total Farm Players33
Salary Commitment
Year 2019 : 3 258 490 $
Year 2020 : 2 412 157 $
Year 2021 : 377 500 $
Year 2022 : 145 000 $
Salary Average Commitment
Year 2019 : 2 645 496 $
Year 2020 : 1 987 996 $
Year 2021 : 410 000 $
Year 2022 : 177 500 $

Piranhas



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Swamp
Level 1: 7000 - 100 $ - 5 381 - 76,87%
Level 2: 6000 - 60 $ - 4 528 - 75,47%
Level 3: 3000 - 35 $ - 2 293 - 76,42%
Level 4: 5000 - 25 $ - 3 829 - 76,57%
Luxury : 2000 - 200 $ - 1 533 - 76,63%
Total Capacity :23000

Income

Home Games Left27
Average Attendance - %17 563 - 76,36%
Average Income per Game1 925 429 $
Year to Date Revenue28 881 438 $

Expense

Pro Players Total Salaries103 009 217 $
Farm Players Total Salaries4 467 101 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value7 442 008 $
Pro Year To Date Expenses36 707 140 $
Farm Year To Date Expenses1 739 080 $
Pro Salary Cap To Date36 402 702 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 986 588 $
Pro Remaining Season Days118
Pro Expenses Per Days553 813 $
Pro Estimated Expenses65 349 934 $
Farm Remaining Season Days95
Farm Expenses Per Days27 406 $
Farm Estimated Expenses2 603 570 $
Estimated Season Expenses67 953 504 $
Estimated Season Salary Cap109 194 644 $
Estimate Under Maximum Salary Cap of 110 300 000 $1 105 356 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 27 694 644 $
Current Bank Account32 657 038 $
Projected Bank Account16 690 122 $

Pro Players Salaries

Jonathan Toews 10 500 000 $ (5)
-Salary Remaining : 6 661 290 $
John Carlson 9 600 000 $ (7)
-Salary Remaining : 6 090 323 $
Sidney Crosby 8 700 000 $ (5)
-Salary Remaining : 5 519 355 $
Pekka Rinne 8 400 000 $ (1)
-Salary Remaining : 5 329 032 $
Taylor Hall 6 000 000 $ (2)
-Salary Remaining : 3 806 452 $
Ondrej Palat 5 300 000 $ (4)
-Salary Remaining : 3 362 366 $
Brayden Schenn 5 125 000 $ (3)
-Salary Remaining : 3 251 344 $
Sami Vatanen 4 875 000 $ (3)
-Salary Remaining : 3 092 742 $
Chris Kreider 4 625 000 $ (3)
-Salary Remaining : 2 934 140 $
Shayne Gostisbehere 4 500 000 $ (5)
-Salary Remaining : 2 854 839 $
Auston Matthews 3 775 000 $ (3)
-Salary Remaining : 2 394 892 $
Connor McDavid 3 775 000 $ (2)
-Salary Remaining : 2 394 892 $
Patrik Laine 3 575 000 $ (3)
-Salary Remaining : 2 268 011 $
Mark Stone 3 500 000 $ (1)
-Salary Remaining : 2 220 430 $
Ron Hainsey 3 402 000 $ (2)
-Salary Remaining : 2 158 258 $
Jaroslav Halak 3 300 000 $ (2)
-Salary Remaining : 2 093 548 $
Zdeno Chara 3 000 050 $ (2)
-Salary Remaining : 1 903 258 $
Chris Tierney 2 937 500 $ (3)
-Salary Remaining : 1 863 575 $
Semyon Varlamov 2 000 500 $ (2)
-Salary Remaining : 1 269 134 $
Zach Werenski 1 775 000 $ (2)
-Salary Remaining : 1 126 075 $
Mitchell Marner 1 744 167 $ (2)
-Salary Remaining : 1 106 515 $
Frans Nielsen 650 000 $ (2)
-Salary Remaining : 412 366 $
Blake Comeau 650 000 $ (2)
-Salary Remaining : 412 366 $
Johnny Boychuk 650 000 $ (2)
-Salary Remaining : 412 366 $
Derek Ryan 650 000 $ (2)
-Salary Remaining : 412 366 $
Total Pro Players25
Salary Commitment
Year 2019 : 103 009 217 $
Year 2020 : 91 109 217 $
Year 2021 : 63 512 500 $
Year 2022 : 38 600 000 $
Salary Average Commitment
Year 2019 : 40 092 717 $
Year 2020 : 39 642 717 $
Year 2021 : 23 150 000 $
Year 2022 : 5 400 000 $
Salary Cap with 1 Way Contract
Year 2019 : 103 009 217 $
Year 2020 : 91 109 217 $
Year 2021 : 63 512 500 $
Year 2022 : 38 600 000 $

Farm Players Salaries

Jay Bouwmeester 1 111 100 $ (2)
Salary Remaining : 647 574 $
Eeli Tolvanen 314 583 $ (1)
Salary Remaining : 183 346 $
Connor Brown 210 000 $ (2)
Salary Remaining : 122 393 $
Lias Andersson 177 500 $ (1)
Salary Remaining : 103 451 $
Calle Rosen 177 500 $ (1)
Salary Remaining : 103 451 $
Nick Ritchie 162 750 $ (1)
Salary Remaining : 94 854 $
Zemgus Girgensons 160 000 $ (1)
Salary Remaining : 93 252 $
Adam Gaudette 149 167 $ (1)
Salary Remaining : 86 938 $
Troy Terry 149 167 $ (1)
Salary Remaining : 86 938 $
Colin White 149 167 $ (2)
Salary Remaining : 86 938 $
Dylan Sikura 138 750 $ (1)
Salary Remaining : 80 867 $
Robert Thomas 117 750 $ (2)
Salary Remaining : 68 627 $
Oskar Lindblom 113 750 $ (1)
Salary Remaining : 66 296 $
Rem Pitlick 92 500 $ (2)
Salary Remaining : 53 911 $
Louie Belpedio 92 500 $ (1)
Salary Remaining : 53 911 $
Mikhail Vorobyev 92 500 $ (2)
Salary Remaining : 53 911 $
Sami Niku 91 667 $ (1)
Salary Remaining : 53 425 $
Alex Nedeljkovic 89 417 $ (2)
Salary Remaining : 52 114 $
Vitaly Abramov 88 000 $ (2)
Salary Remaining : 51 288 $
Ryan Hartman 87 500 $ (2)
Salary Remaining : 50 997 $
Devin Shore 87 000 $ (1)
Salary Remaining : 50 706 $
Mark Friedman 82 500 $ (2)
Salary Remaining : 48 083 $
Drake Batherson 77 333 $ (2)
Salary Remaining : 45 072 $
Antoine Roussel 65 000 $ (2)
Salary Remaining : 37 883 $
Andrew Ladd 65 000 $ (2)
Salary Remaining : 37 883 $
Kyle Okposo 65 000 $ (2)
Salary Remaining : 37 883 $
Oscar Dansk 65 000 $ (1)
Salary Remaining : 37 883 $
Radko Gudas 65 000 $ (2)
Salary Remaining : 37 883 $
Dylan DeMelo 65 000 $ (1)
Salary Remaining : 37 883 $
Jonathan Bernier 65 000 $ (2)
Salary Remaining : 37 883 $
Total Farm Players30
Salary Commitment
Year 2019 : 4 467 101 $
Year 2020 : 1 522 777 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 2 896 598 $
Year 2020 : 1 127 194 $
Year 2021 : 0 $
Year 2022 : 0 $

Truites



Arena Capacity - Ticket Price
Attendance - %

Arena NameMonosodium Glutamate
Level 1: 7000 - 92 $ - 6 630 - 94,71%
Level 2: 6000 - 54 $ - 5 810 - 96,83%
Level 3: 3000 - 28 $ - 2 918 - 97,26%
Level 4: 5000 - 22 $ - 4 869 - 97,39%
Luxury : 2000 - 191 $ - 1 889 - 94,47%
Total Capacity :23000

Income

Home Games Left26
Average Attendance - %22 117 - 96,16%
Average Income per Game2 195 338 $
Year to Date Revenue35 125 409 $

Expense

Pro Players Total Salaries99 222 266 $
Farm Players Total Salaries3 307 914 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses39 011 708 $
Farm Year To Date Expenses1 453 341 $
Pro Salary Cap To Date38 535 896 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue57 078 790 $
Pro Remaining Season Days118
Pro Expenses Per Days533 453 $
Pro Estimated Expenses62 947 454 $
Farm Remaining Season Days95
Farm Expenses Per Days20 294 $
Farm Estimated Expenses1 927 930 $
Estimated Season Expenses64 875 384 $
Estimated Season Salary Cap97 740 390 $
Estimate Under Maximum Salary Cap of 110 300 000 $12 559 610 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 16 240 390 $
Current Bank Account50 237 413 $
Projected Bank Account42 440 819 $

Pro Players Salaries

Eric Staal 11 880 000 $ (1)
-Salary Remaining : 7 536 774 $
Zach Parise 9 045 600 $ (1)
-Salary Remaining : 5 738 606 $
Claude Giroux 9 000 000 $ (4)
-Salary Remaining : 5 709 677 $
Sergei Bobrovsky 8 910 000 $ (4)
-Salary Remaining : 5 652 581 $
Keith Yandle 7 620 000 $ (1)
-Salary Remaining : 4 834 194 $
Logan Couture 6 000 000 $ (3)
-Salary Remaining : 3 806 452 $
Ryan Nugent-Hopkins 6 000 000 $ (3)
-Salary Remaining : 3 806 452 $
Jonathan Huberdeau 5 900 000 $ (5)
-Salary Remaining : 3 743 011 $
Aleksander Barkov (Out of Payroll) 5 900 000 $ (4)
-Salary Remaining : 3 743 011 $
Mats Zuccarello (Out of Payroll) 5 400 000 $ (3)
-Salary Remaining : 3 425 806 $
Rasmus Ristolainen (Out of Payroll) 5 400 000 $ (4)
-Salary Remaining : 3 425 806 $
Torey Krug 5 250 000 $ (1)
-Salary Remaining : 3 330 645 $
Nikita Zaitsev 4 500 000 $ (5)
-Salary Remaining : 2 854 839 $
Aaron Ekblad 3 775 000 $ (1)
-Salary Remaining : 2 394 892 $
Leon Draisaitl 3 400 000 $ (1)
-Salary Remaining : 2 156 989 $
Jacob Trouba 3 000 000 $ (2)
-Salary Remaining : 1 903 226 $
Conor Sheary 3 000 000 $ (2)
-Salary Remaining : 1 903 226 $
Dylan Larkin 1 425 000 $ (1)
-Salary Remaining : 904 032 $
Brady Skjei 925 000 $ (1)
-Salary Remaining : 586 828 $
Pavel Buchnevich 925 000 $ (2)
-Salary Remaining : 586 828 $
David Rittich 800 000 $ (2)
-Salary Remaining : 507 527 $
Marc Staal 666 666 $ (2)
-Salary Remaining : 422 939 $
Pontus Aberg 650 000 $ (1)
-Salary Remaining : 412 366 $
Thomas Vanek 650 000 $ (2)
-Salary Remaining : 412 366 $
Total Pro Players24
Salary Commitment
Year 2019 : 110 022 266 $
Year 2020 : 66 051 666 $
Year 2021 : 57 010 000 $
Year 2022 : 39 610 000 $
Salary Average Commitment
Year 2019 : 40 307 833 $
Year 2020 : 24 827 833 $
Year 2021 : 20 225 000 $
Year 2022 : 14 375 000 $
Salary Cap with 1 Way Contract
Year 2019 : 110 022 266 $
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 : 129 678 $
Filip Zadina 174 417 $ (2)
Salary Remaining : 101 654 $
Oscar Lindberg 170 000 $ (2)
Salary Remaining : 99 080 $
Robert Bortuzzo 165 600 $ (2)
Salary Remaining : 96 515 $
Mark Borowiecki 144 000 $ (2)
Salary Remaining : 83 926 $
Joakim Nordstrom 127 500 $ (1)
Salary Remaining : 74 310 $
Filip Chytil 127 500 $ (1)
Salary Remaining : 74 310 $
Austin Czarnik 125 000 $ (2)
Salary Remaining : 72 853 $
Yannick Weber 122 400 $ (1)
Salary Remaining : 71 337 $
Scott Wilson 105 000 $ (2)
Salary Remaining : 61 196 $
Scott Laughton 96 250 $ (1)
Salary Remaining : 56 097 $
Nail Yakupov 96 250 $ (2)
Salary Remaining : 56 097 $
Vinni Lettieri 92 500 $ (1)
Salary Remaining : 53 911 $
Boo Nieves 92 500 $ (1)
Salary Remaining : 53 911 $
Nic Petan 92 500 $ (1)
Salary Remaining : 53 911 $
Libor Hajek 89 417 $ (2)
Salary Remaining : 52 114 $
Chris Bigras 87 413 $ (2)
Salary Remaining : 50 946 $
Brett Pesce 80 917 $ (1)
Salary Remaining : 47 160 $
Chris Wideman 80 000 $ (1)
Salary Remaining : 46 626 $
Steven Fogarty 75 000 $ (1)
Salary Remaining : 43 712 $
Mike Reilly 72 500 $ (1)
Salary Remaining : 42 255 $
Phillip Di Giuseppe 72 500 $ (1)
Salary Remaining : 42 255 $
Dean Kukan 70 000 $ (1)
Salary Remaining : 40 798 $
Ryan Sproul 68 750 $ (2)
Salary Remaining : 40 069 $
Christopher Gibson 67 500 $ (2)
Salary Remaining : 39 340 $
Markus Hannikainen 67 500 $ (1)
Salary Remaining : 39 340 $
Jujhar Khaira 67 500 $ (1)
Salary Remaining : 39 340 $
Jaycob Megna 65 000 $ (2)
Salary Remaining : 37 883 $
Matt Martin 65 000 $ (1)
Salary Remaining : 37 883 $
Michael Hutchinson 65 000 $ (1)
Salary Remaining : 37 883 $
Jamie McGinn 65 000 $ (1)
Salary Remaining : 37 883 $
Alex Biega 65 000 $ (1)
Salary Remaining : 37 883 $
Kalle Kossila 65 000 $ (2)
Salary Remaining : 37 883 $
Kevin Gravel 65 000 $ (1)
Salary Remaining : 37 883 $
Total Farm Players34
Salary Commitment
Year 2019 : 3 307 913 $
Year 2020 : 1 423 346 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 2 509 730 $
Year 2020 : 1 249 512 $
Year 2021 : 0 $
Year 2022 : 0 $

Warpath



Arena Capacity - Ticket Price
Attendance - %

Arena NameSix Feet Under
Level 1: 7000 - 105 $ - 4 968 - 70,97%
Level 2: 6000 - 65 $ - 4 163 - 69,38%
Level 3: 3000 - 40 $ - 1 973 - 65,77%
Level 4: 5000 - 30 $ - 3 112 - 62,24%
Luxury : 2000 - 205 $ - 1 513 - 75,66%
Total Capacity :23000

Income

Home Games Left26
Average Attendance - %15 729 - 68,39%
Average Income per Game1 899 284 $
Year to Date Revenue30 388 542 $

Expense

Pro Players Total Salaries102 463 782 $
Farm Players Total Salaries3 815 413 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses37 927 776 $
Farm Year To Date Expenses1 630 020 $
Pro Salary Cap To Date37 927 776 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 381 381 $
Pro Remaining Season Days118
Pro Expenses Per Days550 881 $
Pro Estimated Expenses65 003 958 $
Farm Remaining Season Days95
Farm Expenses Per Days23 407 $
Farm Estimated Expenses2 223 665 $
Estimated Season Expenses67 227 623 $
Estimated Season Salary Cap102 931 734 $
Estimate Under Maximum Salary Cap of 110 300 000 $7 368 266 $
Estimate Over Minimum Salary Cap of 81 500 000 $ 21 431 734 $
Current Bank Account131 265 383 $
Projected Bank Account113 419 141 $

Pro Players Salaries

Dustin Byfuglien 9 120 000 $ (1)
-Salary Remaining : 5 785 806 $
Alexander Radulov 7 500 000 $ (3)
-Salary Remaining : 4 758 065 $
Vladimir Tarasenko 7 500 000 $ (5)
-Salary Remaining : 4 758 065 $
Joe Pavelski 7 200 000 $ (1)
-Salary Remaining : 4 567 742 $
Ilya Kovalchuk 6 250 000 $ (2)
-Salary Remaining : 3 965 054 $
Devan Dubnyk 6 240 000 $ (3)
-Salary Remaining : 3 958 710 $
P.K. Subban 6 000 000 $ (4)
-Salary Remaining : 3 806 452 $
Artemi Panarin 6 000 000 $ (4)
-Salary Remaining : 3 806 452 $
Dougie Hamilton 5 750 000 $ (2)
-Salary Remaining : 3 647 849 $
Oliver Ekman-Larsson 5 500 000 $ (1)
-Salary Remaining : 3 489 247 $
Alexander Edler 5 000 000 $ (1)
-Salary Remaining : 3 172 043 $
Mike Matheson 4 875 000 $ (8)
-Salary Remaining : 3 092 742 $
John Klingberg 4 250 000 $ (4)
-Salary Remaining : 2 696 237 $
Cam Atkinson 3 500 000 $ (1)
-Salary Remaining : 2 220 430 $
Tomas Hertl 3 000 000 $ (2)
-Salary Remaining : 1 903 226 $
Evgeny Kuznetsov 3 000 000 $ (1)
-Salary Remaining : 1 903 226 $
Thatcher Demko 2 941 667 $ (1)
-Salary Remaining : 1 866 219 $
Alex Goligoski 2 511 115 $ (2)
-Salary Remaining : 1 593 073 $
Ryan Dzingel 1 800 000 $ (2)
-Salary Remaining : 1 141 935 $
Antti Raanta 1 200 000 $ (1)
-Salary Remaining : 761 290 $
Henrik Zetterberg 1 001 000 $ (2)
-Salary Remaining : 635 043 $
Jake Guentzel 925 000 $ (2)
-Salary Remaining : 586 828 $
Jonathan Marchessault 750 000 $ (1)
-Salary Remaining : 475 806 $
Alex Chiasson 650 000 $ (2)
-Salary Remaining : 412 366 $
Total Pro Players24
Salary Commitment
Year 2019 : 102 463 782 $
Year 2020 : 64 252 115 $
Year 2021 : 42 365 000 $
Year 2022 : 28 625 000 $
Salary Average Commitment
Year 2019 : 34 927 115 $
Year 2020 : 29 102 115 $
Year 2021 : 19 965 000 $
Year 2022 : 6 225 000 $
Salary Cap with 1 Way Contract
Year 2019 : 102 463 782 $
Year 2020 : 64 252 115 $
Year 2021 : 42 365 000 $
Year 2022 : 28 625 000 $

Farm Players Salaries

Nikita Zadorov 215 000 $ (3)
Salary Remaining : 125 307 $
Riley Sheahan 207 500 $ (1)
Salary Remaining : 120 936 $
Zack Kassian 195 000 $ (2)
Salary Remaining : 113 650 $
Brett Ritchie 175 000 $ (1)
Salary Remaining : 101 994 $
Lawson Crouse 160 250 $ (2)
Salary Remaining : 93 397 $
Kristian Vesalainen 149 167 $ (2)
Salary Remaining : 86 938 $
Dante Fabbro 149 167 $ (2)
Salary Remaining : 86 938 $
Jakub Vrana 136 333 $ (2)
Salary Remaining : 79 458 $
Sonny Milano 126 333 $ (1)
Salary Remaining : 73 630 $
Jake Virtanen 125 000 $ (1)
Salary Remaining : 72 853 $
Jared McCann 113 750 $ (1)
Salary Remaining : 66 296 $
Joel Eriksson Ek 110 667 $ (2)
Salary Remaining : 64 499 $
Joshua Ho-Sang 107 583 $ (1)
Salary Remaining : 62 702 $
Ian McCoshen 102 500 $ (2)
Salary Remaining : 59 739 $
Tomas Jurco 99 000 $ (2)
Salary Remaining : 57 699 $
Danny O'Regan 92 500 $ (1)
Salary Remaining : 53 911 $
Seb Aho 92 500 $ (1)
Salary Remaining : 53 911 $
Adin Hill 92 500 $ (1)
Salary Remaining : 53 911 $
Alex Lyon 92 500 $ (1)
Salary Remaining : 53 911 $
Matthew Highmore 92 500 $ (1)
Salary Remaining : 53 911 $
Kevin Labanc 92 500 $ (2)
Salary Remaining : 53 911 $
Marcus Pettersson 89 417 $ (1)
Salary Remaining : 52 114 $
Roland McKeown 89 417 $ (1)
Salary Remaining : 52 114 $
Vladislav Kamenev 89 417 $ (2)
Salary Remaining : 52 114 $
Hudson Fasching 87 413 $ (2)
Salary Remaining : 50 946 $
Marcus Hogberg 85 000 $ (2)
Salary Remaining : 49 540 $
Mirco Mueller 85 000 $ (1)
Salary Remaining : 49 540 $
Greg Pateryn 80 000 $ (1)
Salary Remaining : 46 626 $
Jon Gillies 75 000 $ (2)
Salary Remaining : 43 712 $
Connor Carrick 75 000 $ (1)
Salary Remaining : 43 712 $
Kyle Rau 70 000 $ (1)
Salary Remaining : 40 798 $
David Warsofsky 67 500 $ (1)
Salary Remaining : 39 340 $
Madison Bowey 65 000 $ (2)
Salary Remaining : 37 883 $
Josh Leivo 65 000 $ (1)
Salary Remaining : 37 883 $
Tomas Nosek 65 000 $ (1)
Salary Remaining : 37 883 $
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 93 814 387 $ 106 959 386 $ 3 340 614 $ 25 459 386 $ 223254
Cousin 132 024 319 $ 92 213 336 $ 18 086 664 $ 10 713 336 $ 282755
Expos 165 934 555 $ 99 892 334 $ 10 407 666 $ 18 392 334 $ 253560
Goblins 14 735 698 $ 108 082 620 $ 2 217 380 $ 26 582 620 $ 283260
Hellpepitos 64 371 747 $ 102 514 587 $ 7 785 413 $ 21 014 587 $ 281139
Hoodlums 76 966 862 $ 108 311 258 $ 1 988 742 $ 26 811 258 $ 252853
Icefield 112 026 048 $ 103 977 364 $ 6 322 636 $ 22 477 364 $ 272956
Kings 92 671 966 $ 81 891 584 $ 28 408 416 $ 391 584 $ 292958
Lycans 57 913 679 $ 106 356 412 $ 3 943 588 $ 24 856 412 $ 223860
Moose 8 403 632 $ 107 862 026 $ 2 437 974 $ 26 362 026 $ 252752
Outlaws 142 120 854 $ 90 354 707 $ 19 945 293 $ 8 854 707 $ 271946
Patriots 92 384 876 $ 105 057 950 $ 5 242 050 $ 23 557 950 $ 263359
Piranhas 32 657 038 $ 109 194 644 $ 1 105 356 $ 27 694 644 $ 253055
Truites 50 237 413 $ 97 740 390 $ 12 559 610 $ 16 240 390 $ 243458
Warpath 131 265 383 $ 102 931 734 $ 7 368 266 $ 21 431 734 $ 243559