Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 5750 - 200$ - 3,726 - 65%
Level 2: 4750 - 140$ - 2,897 - 61%
Level 3: 3750 - 80$ - 2,324 - 62%
Level 4: 2750 - 75$ - 1,683 - 61%
Luxury : 1000 - 350$ - 799 - 80%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 20$ - 2,993 - 100%
Farm Level 2: 2000 - 10$ - 1,996 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left13
Average Attendance - %11,428 - 63%
Average Income per Game2,247,791$
Year to Date Revenue62,938,149$
Farm
Home Games Left13
Average Attendance - %4,989 - 100%
Average Income per Game99,770$
Year to Date Revenue2,793,563$

Expense

Pro Players Total Salaries79,317,108$
Farm Players Total Salaries2,939,904$
Coaches Total Salaries1,500,000$
Luxury Taxe Total0$
Special Salary Cap Value1,153,350$
Pro Year To Date Expenses58,414,457$
Farm Year To Date Expenses2,719,769$
Pro Salary Cap To Date56,876,016$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue29,221,283$
Farm Estimated Season Revenue1,297,011$
Pro Remaining Season Days48
Pro Expenses Per Days431,812$
Pro Estimated Expenses20,726,976$
Farm Remaining Season Days48
Farm Expenses Per Days18,494$
Farm Estimated Expenses887,712$
Estimated Season Expenses21,614,688$
Season Salary Cap76,066,458$
Estimate Under Maximum Salary Cap of 81,500,000$5,433,542$
Estimate Over Minimum Salary Cap of 60,200,000$ 15,866,458$
Current Bank Account37,150,710$
Projected Bank Account46,054,316$

Pro Players Salaries

Mitchell Marner (1 Way Contract) 7,670,000$ (2)
-Salary Average : 7,670,000$
Ryan O'Reilly (1 Way Contract) 7,500,000$ (4)
-Salary Average : 7,500,000$
Jack Eichel (1 Way Contract) 6,746,025$ (2)
-Salary Average : 6,746,025$
Jaden Schwartz (1 Way Contract) 5,350,000$ (2)
-Salary Average : 5,350,000$
Frederik Andersen (1 Way Contract) 5,000,000$ (2)
-Salary Average : 5,000,000$
Justin Faulk (1 Way Contract) 4,833,333$ (1)
-Salary Average : 4,833,333$
Timo Meier (1 Way Contract) 4,686,000$ (1)
-Salary Average : 4,686,000$
Matt Dumba (Out of Payroll) 4,404,000$ (2)
-Salary Average : 4,404,000$
William Nylander (1 Way Contract) 4,252,500$ (1)
-Salary Average : 4,252,500$
Darnell Nurse (1 Way Contract) 3,738,000$ (3)
-Salary Average : 3,738,000$
Jake Gardiner (1 Way Contract) 2,975,500$ (3)
-Salary Average : 2,975,500$
Ondrej Kase (1 Way Contract) 2,920,500$ (3)
-Salary Average : 2,920,500$
J.T. Compher (1 Way Contract) 2,762,500$ (5)
-Salary Average : 2,762,500$
Mark Jankowski (1 Way Contract) 2,500,000$ (1)
-Salary Average : 2,500,000$
Ivan Provorov (1 Way Contract) 2,030,000$ (2)
-Salary Average : 2,030,000$
Adam Pelech (1 Way Contract) 1,860,000$ (2)
-Salary Average : 1,860,000$
Sam Bennett (1 Way Contract) 1,773,750$ (1)
-Salary Average : 1,773,750$
Joonas Korpisalo (1 Way Contract) 1,760,000$ (2)
-Salary Average : 1,760,000$
Oliver Bjorkstrand (1 Way Contract) 1,699,500$ (3)
-Salary Average : 1,699,500$
Boo Nieves (1 Way Contract) 1,302,500$ (1)
-1 Way Contract Salary Cap : 1,302,500$
-Salary Average : 1,302,500$
Troy Stecher (1 Way Contract) 1,133,000$ (2)
-Salary Average : 1,133,000$
Zach Aston-Reese 925,000$ (2)
-Salary Average : 925,000$
Teddy Blueger 795,000$ (2)
-Salary Average : 795,000$
Blake Coleman 700,000$ (1)
-Salary Average : 650,000$
Total Pro Players24
Salary Commitment
Year 2019 : 79,317,108$
Year 2020 : 59,269,025$
Year 2021 : 21,596,000$
Year 2022 : 10,262,500$
Salary Average Commitment
Year 2019 : 79,267,108$
Year 2020 : 59,269,025$
Year 2021 : 21,596,000$
Year 2022 : 10,262,500$
Salary Cap with 1 Way Contract
Year 2019 : 79,317,108$
Year 2020 : 59,269,025$
Year 2021 : 21,596,000$
Year 2022 : 10,262,500$

Farm Players Salaries

Olli Juolevi 92,500$ (3)
Salary Average : 0$
Nic Hague 92,500$ (3)
Salary Average : 92,500$
Lukas Vejdemo 92,500$ (3)
Salary Average : 92,500$
Dawson Leedahl 92,500$ (2)
Salary Average : 92,500$
Will Bitten 92,500$ (3)
Salary Average : 92,500$
Vincent Praplan 92,500$ (3)
Salary Average : 92,500$
Saku Maenalanen (Out of Payroll) 92,500$ (3)
Salary Average : 92,500$
Joey Anderson 92,500$ (3)
Salary Average : 92,500$
Joel L'Esperance 92,500$ (3)
Salary Average : 92,500$
Dominik Kahun 92,500$ (3)
Salary Average : 0$
Jordan Kyrou 92,500$ (3)
Salary Average : 92,500$
Lukas Radil 92,500$ (3)
Salary Average : 92,500$
Logan O'Connor 92,500$ (3)
Salary Average : 92,500$
Kristians Rubins 92,500$ (3)
Salary Average : 92,500$
Angus Redmond 92,500$ (3)
Salary Average : 92,500$
Shane Starrett 92,500$ (2)
Salary Average : 55,000$
Kevin Lankinen 92,500$ (3)
Salary Average : 92,500$
Josef Korenar 92,500$ (3)
Salary Average : 92,500$
Michael Dipietro 92,500$ (3)
Salary Average : 92,500$
Patrik Rybar 92,500$ (3)
Salary Average : 92,500$
Zach Whitecloud 92,500$ (2)
Salary Average : 92,500$
Jeremy Bracco 92,500$ (3)
Salary Average : 55,000$
Deven Sideroff 92,500$ (2)
Salary Average : 55,000$
Alex Iafallo 92,500$ (2)
Salary Average : 55,000$
Shane Gersich 92,500$ (3)
Salary Average : 92,500$
Klim Kostin 92,500$ (2)
Salary Average : 92,500$
Josh Healey 92,500$ (3)
Salary Average : 92,500$
Landon Bow 92,250$ (1)
Salary Average : 92,250$
Taylor Fedun 80,000$ (1)
Salary Average : 80,000$
Kevin Gravel 76,500$ (1)
Salary Average : 76,500$
C.J. Smith 75,000$ (2)
Salary Average : 75,000$
Michael Kapla 71,154$ (1)
Salary Average : 71,154$
Robby Fabbri 70,000$ (1)
Salary Average : 70,000$
Gavin Bayreuther 70,000$ (2)
Salary Average : 70,000$
Total Farm Players34
Salary Commitment
Year 2019 : 3,032,404$
Year 2020 : 2,642,500$
Year 2021 : 1,942,500$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,697,404$
Year 2020 : 2,307,500$
Year 2021 : 1,720,000$
Year 2022 : 0$

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5750 - 250$ - 3,020 - 53%
Level 2: 4750 - 150$ - 2,727 - 57%
Level 3: 4750 - 100$ - 2,402 - 51%
Level 4: 3750 - 90$ - 1,875 - 50%
Luxury : 2000 - 500$ - 1,000 - 50%
Total Capacity :21000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 1,501 - 50%
Farm Level 2: 2000 - 30$ - 1,000 - 50%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left13
Average Attendance - %11,024 - 52%
Average Income per Game2,591,324$
Year to Date Revenue72,557,066$
Farm
Home Games Left13
Average Attendance - %2,501 - 50%
Average Income per Game131,288$
Year to Date Revenue3,676,062$

Expense

Pro Players Total Salaries80,524,608$
Farm Players Total Salaries2,272,627$
Coaches Total Salaries1,500,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses60,577,912$
Farm Year To Date Expenses2,074,364$
Pro Salary Cap To Date59,384,309$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue33,687,209$
Farm Estimated Season Revenue1,706,743$
Pro Remaining Season Days48
Pro Expenses Per Days438,304$
Pro Estimated Expenses21,038,592$
Farm Remaining Season Days48
Farm Expenses Per Days14,907$
Farm Estimated Expenses715,536$
Estimated Season Expenses21,754,128$
Season Salary Cap80,524,608$
Estimate Under Maximum Salary Cap of 81,500,000$975,392$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,324,608$
Current Bank Account22,884,581$
Projected Bank Account36,524,405$

Pro Players Salaries

Jonathan Toews (1 Way Contract) 10,500,000$ (4)
-Salary Average : 10,500,000$
Patrick Kane (1 Way Contract) 10,500,000$ (4)
-Salary Average : 10,500,000$
Alex Pietrangelo (1 Way Contract) 6,500,000$ (1)
-Salary Average : 6,500,000$
Gabriel Landeskog (1 Way Contract) 5,571,429$ (2)
-Salary Average : 5,571,429$
Nick Foligno (1 Way Contract) 5,500,000$ (2)
-Salary Average : 5,500,000$
Seth Jones (1 Way Contract) 5,400,000$ (3)
-Salary Average : 5,400,000$
Zdeno Chara (1 Way Contract) 3,683,432$ (2)
-Salary Average : 3,683,432$
Connor Hellebuyck (1 Way Contract) 3,569,500$ (1)
-Salary Average : 3,569,500$
Eric Staal (1 Way Contract) 3,138,000$ (4)
-Salary Average : 3,138,000$
Lars Eller (1 Way Contract) 3,093,000$ (3)
-Salary Average : 3,093,000$
Trevor Daley (1 Way Contract) 2,944,616$ (2)
-Salary Average : 2,944,616$
Reilly Smith (1 Way Contract) 2,859,400$ (2)
-Salary Average : 2,859,400$
Leo Komarov (1 Way Contract) 2,652,000$ (3)
-Salary Average : 2,652,000$
Carl Gunnarsson (1 Way Contract) 2,500,000$ (4)
-Salary Average : 2,500,000$
Cam Talbot (1 Way Contract) 2,500,000$ (4)
-Salary Average : 2,500,000$
Adam Lowry (1 Way Contract) 2,092,500$ (1)
-Salary Average : 2,092,500$
Esa Lindell (1 Way Contract) 1,875,500$ (2)
-Salary Average : 1,875,500$
Joel Armia (1 Way Contract) 1,812,500$ (1)
-Salary Average : 1,812,500$
Anthony Duclair (1 Way Contract) 1,403,500$ (3)
-Salary Average : 1,403,500$
Drake Caggiula (1 Way Contract) 1,280,000$ (1)
-Salary Average : 1,280,000$
Tyler Pitlick (1 Way Contract) 1,149,231$ (3)
-Salary Average : 1,149,231$
Total Pro Players21
Salary Commitment
Year 2019 : 80,524,608$
Year 2020 : 65,270,108$
Year 2021 : 42,835,731$
Year 2022 : 29,138,000$
Salary Average Commitment
Year 2019 : 80,524,608$
Year 2020 : 65,270,108$
Year 2021 : 42,835,731$
Year 2022 : 29,138,000$
Salary Cap with 1 Way Contract
Year 2019 : 80,524,608$
Year 2020 : 65,270,108$
Year 2021 : 42,835,731$
Year 2022 : 29,138,000$

Farm Players Salaries

Matt Moulson 100,000$ (3)
Salary Average : 100,000$
Zac Rinaldo 100,000$ (3)
Salary Average : 100,000$
Logan Day 100,000$ (1)
Salary Average : 100,000$
Gerald Mayhew 100,000$ (3)
Salary Average : 100,000$
Erik Condra 100,000$ (3)
Salary Average : 100,000$
Libor Sulak 97,500$ (3)
Salary Average : 97,500$
John Nyberg 97,500$ (3)
Salary Average : 97,500$
Marcus Hogberg 92,500$ (2)
Salary Average : 92,500$
Christoffer Ehn 92,500$ (3)
Salary Average : 92,500$
David Kase 92,500$ (3)
Salary Average : 92,500$
Sami Niku 92,500$ (2)
Salary Average : 55,000$
Jake Bischoff 92,500$ (2)
Salary Average : 55,000$
Sebastian Repo 92,500$ (3)
Salary Average : 92,500$
Calvin Thurkauf 92,500$ (2)
Salary Average : 55,000$
Niko Mikkola 92,500$ (3)
Salary Average : 92,500$
Rasmus Andersson 92,250$ (1)
Salary Average : 92,250$
Carter Verhaeghe 92,000$ (2)
Salary Average : 92,000$
Carl Dahlstrom (Out of Payroll) 80,300$ (3)
Salary Average : 80,300$
TJ Tynan 75,000$ (3)
Salary Average : 75,000$
Tanner Kero 75,000$ (3)
Salary Average : 75,000$
Luke Johnson 73,077$ (1)
Salary Average : 73,077$
Travis St. Denis 70,000$ (1)
Salary Average : 70,000$
Anthony Stolarz 70,000$ (2)
Salary Average : 65,000$
Antoine Bibeau 70,000$ (2)
Salary Average : 70,000$
Nelson Nogier 70,000$ (1)
Salary Average : 70,000$
Laurent Dauphin 70,000$ (2)
Salary Average : 70,000$
Total Farm Players26
Salary Commitment
Year 2019 : 2,272,627$
Year 2020 : 1,867,300$
Year 2021 : 1,195,300$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,155,127$
Year 2020 : 1,749,800$
Year 2021 : 1,195,300$
Year 2022 : 0$

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6100 - 170$ - 4,205 - 69%
Level 2: 5150 - 95$ - 4,618 - 90%
Level 3: 3950 - 68$ - 3,706 - 94%
Level 4: 3050 - 50$ - 2,871 - 94%
Luxury : 1100 - 290$ - 922 - 84%
Total Capacity :19350
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 35$ - 1,990 - 66%
Farm Level 2: 2000 - 15$ - 1,750 - 87%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left9
Average Attendance - %16,321 - 84%
Average Income per Game2,355,755$
Year to Date Revenue75,384,152$
Farm
Home Games Left9
Average Attendance - %3,740 - 75%
Average Income per Game119,861$
Year to Date Revenue3,835,552$

Expense

Pro Players Total Salaries81,484,918$
Farm Players Total Salaries3,011,375$
Coaches Total Salaries1,200,000$
Luxury Taxe Total0$
Special Salary Cap Value-2,427,850$
Pro Year To Date Expenses60,463,242$
Farm Year To Date Expenses2,427,499$
Pro Salary Cap To Date59,462,502$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue21,201,793$
Farm Estimated Season Revenue1,078,749$
Pro Remaining Season Days48
Pro Expenses Per Days442,392$
Pro Estimated Expenses21,234,816$
Farm Remaining Season Days48
Farm Expenses Per Days18,341$
Farm Estimated Expenses880,368$
Estimated Season Expenses22,115,184$
Season Salary Cap79,057,068$
Estimate Under Maximum Salary Cap of 81,500,000$2,442,932$
Estimate Over Minimum Salary Cap of 60,200,000$ 18,857,068$
Current Bank Account42,815,153$
Projected Bank Account42,980,511$

Pro Players Salaries

Patrice Bergeron (1 Way Contract) 6,875,000$ (3)
-Salary Average : 6,875,000$
Mark Giordano (1 Way Contract) 6,750,000$ (3)
-Salary Average : 6,750,000$
Marc-Andre Fleury (1 Way Contract) 6,314,000$ (4)
-Salary Average : 6,314,000$
Ryan McDonagh (1 Way Contract) 6,210,750$ (3)
-Salary Average : 6,210,750$
Brad Marchand (1 Way Contract) 6,125,000$ (6)
-Salary Average : 4,500,000$
Mark Scheifele (1 Way Contract) 6,125,000$ (5)
-Salary Average : 6,125,000$
Alexander Radulov (1 Way Contract) 4,855,700$ (3)
-Salary Average : 4,855,700$
Vincent Trocheck (1 Way Contract) 4,750,000$ (3)
-Salary Average : 4,750,000$
Tomas Hertl (1 Way Contract) 4,462,500$ (4)
-Salary Average : 4,462,500$
Roman Josi (1 Way Contract) 4,000,000$ (1)
-Salary Average : 4,000,000$
Travis Hamonic (1 Way Contract) 3,857,143$ (1)
-Salary Average : 3,857,143$
Connor Murphy (1 Way Contract) 3,850,000$ (3)
-Salary Average : 3,850,000$
Rickard Rakell (1 Way Contract) 3,800,000$ (3)
-Salary Average : 3,800,000$
Anton Stralman (1 Way Contract) 3,461,538$ (2)
-Salary Average : 3,461,538$
Brock Nelson (1 Way Contract) 2,150,500$ (2)
-Salary Average : 2,150,500$
Calle Jarnkrok (1 Way Contract) 2,000,000$ (3)
-Salary Average : 2,000,000$
Andrew Copp (1 Way Contract) 1,911,250$ (2)
-Salary Average : 1,911,250$
Miles Wood (1 Way Contract) 1,166,538$ (2)
-Salary Average : 1,166,538$
Alex Stalock 999,999$ (3)
-Salary Average : 999,999$
Slater Koekkoek 925,000$ (2)
-Salary Average : 925,000$
Carter Rowney 895,000$ (2)
-Salary Average : 895,000$
Total Pro Players21
Salary Commitment
Year 2019 : 81,484,918$
Year 2020 : 73,627,775$
Year 2021 : 63,117,949$
Year 2022 : 23,026,500$
Salary Average Commitment
Year 2019 : 79,859,918$
Year 2020 : 72,002,775$
Year 2021 : 61,492,949$
Year 2022 : 21,401,500$
Salary Cap with 1 Way Contract
Year 2019 : 81,484,918$
Year 2020 : 73,627,775$
Year 2021 : 63,117,949$
Year 2022 : 23,026,500$

Farm Players Salaries

Kasimir Kaskisuo 100,000$ (3)
Salary Average : 100,000$
Ludwig Bystrom 100,000$ (3)
Salary Average : 100,000$
Justin Holl 100,000$ (3)
Salary Average : 100,000$
Robbie Russo 100,000$ (3)
Salary Average : 100,000$
Travis Boyd 100,000$ (3)
Salary Average : 100,000$
Anthony Bitetto 95,000$ (2)
Salary Average : 95,000$
Brian Pinho 95,000$ (3)
Salary Average : 95,000$
Steven Lorentz 92,500$ (3)
Salary Average : 92,500$
Nolan Stevens 92,500$ (3)
Salary Average : 92,500$
Sam Miletic 92,500$ (3)
Salary Average : 92,500$
Karson Kuhlman 92,500$ (3)
Salary Average : 92,500$
Par Lindholm 92,500$ (3)
Salary Average : 92,500$
Jordan Gross 92,500$ (3)
Salary Average : 92,500$
Taro Hirose 92,500$ (3)
Salary Average : 92,500$
Mason Appleton 92,500$ (2)
Salary Average : 55,000$
Vinni Lettieri 92,500$ (2)
Salary Average : 55,000$
Matt Roy 92,500$ (3)
Salary Average : 55,000$
Jacob Middleton 92,500$ (2)
Salary Average : 92,500$
Pavel Francouz 92,500$ (3)
Salary Average : 92,500$
Cameron Hughes 92,500$ (2)
Salary Average : 92,500$
Connor Clifton (Out of Payroll) 92,500$ (2)
Salary Average : 92,500$
Lucas Wallmark 91,125$ (1)
Salary Average : 91,125$
Dryden Hunt 78,500$ (2)
Salary Average : 78,500$
Joel Lowry 75,000$ (2)
Salary Average : 75,000$
Trevor Cheek 75,000$ (1)
Salary Average : 75,000$
Ross Johnston 75,000$ (2)
Salary Average : 75,000$
Blake Speers 71,750$ (1)
Salary Average : 71,750$
Maxime Lagace 70,000$ (1)
Salary Average : 55,000$
Ben Thomas 70,000$ (1)
Salary Average : 70,000$
Chris Butler 70,000$ (2)
Salary Average : 65,000$
Tyler Graovac 70,000$ (2)
Salary Average : 65,000$
Dean Kukan 70,000$ (1)
Salary Average : 70,000$
Turner Elson 70,000$ (1)
Salary Average : 55,000$
Calvin Pickard 70,000$ (2)
Salary Average : 65,000$
Rourke Chartier 70,000$ (2)
Salary Average : 70,000$
Total Farm Players35
Salary Commitment
Year 2019 : 3,011,375$
Year 2020 : 2,493,500$
Year 2021 : 1,427,500$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,853,875$
Year 2020 : 2,366,000$
Year 2021 : 1,390,000$
Year 2022 : 0$

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 5750 - 130$ - 5,729 - 100%
Level 2: 4750 - 100$ - 4,664 - 98%
Level 3: 3750 - 72$ - 3,128 - 83%
Level 4: 2750 - 40$ - 2,750 - 100%
Luxury : 1500 - 190$ - 1,291 - 86%
Total Capacity :18500
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 20$ - 2,984 - 99%
Farm Level 2: 2000 - 10$ - 1,990 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left12
Average Attendance - %17,562 - 95%
Average Income per Game2,239,683$
Year to Date Revenue64,950,815$
Farm
Home Games Left12
Average Attendance - %4,974 - 99%
Average Income per Game99,484$
Year to Date Revenue2,885,036$

Expense

Pro Players Total Salaries71,469,850$
Farm Players Total Salaries2,676,667$
Coaches Total Salaries1,200,000$
Luxury Taxe Total0$
Special Salary Cap Value-919,502$
Pro Year To Date Expenses50,120,031$
Farm Year To Date Expenses1,778,826$
Pro Salary Cap To Date49,078,835$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue26,876,199$
Farm Estimated Season Revenue1,193,808$
Pro Remaining Season Days48
Pro Expenses Per Days388,548$
Pro Estimated Expenses18,650,304$
Farm Remaining Season Days48
Farm Expenses Per Days16,541$
Farm Estimated Expenses793,968$
Estimated Season Expenses19,444,272$
Season Salary Cap70,550,348$
Estimate Under Maximum Salary Cap of 81,500,000$10,949,652$
Estimate Over Minimum Salary Cap of 60,200,000$ 10,350,348$
Current Bank Account25,331,329$
Projected Bank Account33,957,064$

Pro Players Salaries

Dion Phaneuf (1 Way Contract) 7,000,000$ (2)
-Salary Average : 7,000,000$
Cory Schneider (1 Way Contract) 6,000,000$ (3)
-Salary Average : 6,000,000$
Johnny Boychuk (1 Way Contract) 6,000,000$ (3)
-Salary Average : 6,000,000$
Alex Galchenyuk (1 Way Contract) 5,194,950$ (3)
-Salary Average : 5,194,950$
Mike Hoffman (1 Way Contract) 5,187,500$ (1)
-Salary Average : 5,187,500$
Tyler Toffoli (1 Way Contract) 5,000,000$ (3)
-Salary Average : 5,000,000$
Troy Brouwer (1 Way Contract) 4,500,000$ (1)
-Salary Average : 4,500,000$
Nick Bjugstad (1 Way Contract) 4,100,000$ (2)
-Salary Average : 4,100,000$
Michael Hutchinson (1 Way Contract) 4,000,000$ (4)
-Salary Average : 4,000,000$
Sam Gagner (1 Way Contract) 3,927,000$ (1)
-Salary Average : 3,927,000$
Ryan Spooner (1 Way Contract) 3,175,700$ (1)
-Salary Average : 3,175,700$
Mackenzie Blackwood (1 Way Contract) 2,768,700$ (3)
-1 Way Contract Salary Cap : 2,768,700$
-Salary Average : 2,768,700$
Travis Sanheim (1 Way Contract) 2,348,500$ (3)
-Salary Average : 2,348,500$
Sven Baertschi (1 Way Contract) 2,084,500$ (3)
-Salary Average : 2,084,500$
Alex Nedeljkovic (1 Way Contract) 1,692,000$ (2)
-1 Way Contract Salary Cap : 1,692,000$
-Salary Average : 1,692,000$
Markus Nutivaara (1 Way Contract) 1,580,000$ (1)
-Salary Average : 1,580,000$
Conor Garland (1 Way Contract) 1,512,500$ (3)
-Salary Average : 1,512,500$
Cal O'Reilly (1 Way Contract) 1,230,000$ (3)
-Salary Average : 1,230,000$
Caleb Jones 925,000$ (2)
-Salary Average : 550,000$
Noah Juulsen 925,000$ (2)
-Salary Average : 550,000$
Matt Grzelcyk 918,500$ (2)
-Salary Average : 918,500$
Juho Lammikko 700,000$ (2)
-Salary Average : 700,000$
Jordan Weal 700,000$ (2)
-Salary Average : 700,000$
Total Pro Players23
Salary Commitment
Year 2019 : 71,469,850$
Year 2020 : 53,099,650$
Year 2021 : 36,139,150$
Year 2022 : 4,000,000$
Salary Average Commitment
Year 2019 : 70,719,850$
Year 2020 : 52,349,650$
Year 2021 : 36,139,150$
Year 2022 : 4,000,000$
Salary Cap with 1 Way Contract
Year 2019 : 71,469,850$
Year 2020 : 53,099,650$
Year 2021 : 36,139,150$
Year 2022 : 4,000,000$

Farm Players Salaries

Carson Soucy 100,000$ (2)
Salary Average : 100,000$
Nathan Walker 100,000$ (3)
Salary Average : 100,000$
Cameron Gaunce 100,000$ (1)
Salary Average : 100,000$
Cole Schneider 95,000$ (1)
Salary Average : 95,000$
Petrus Palmu 92,500$ (3)
Salary Average : 92,500$
Max Jones 92,500$ (3)
Salary Average : 92,500$
Jonah Gadjovich 92,500$ (3)
Salary Average : 92,500$
Luke Kunin 92,500$ (1)
Salary Average : 92,500$
Kiefer Sherwood 92,500$ (2)
Salary Average : 92,500$
Kale Clague 92,500$ (3)
Salary Average : 92,500$
Lias Andersson 92,500$ (2)
Salary Average : 55,000$
Logan Brown 92,500$ (2)
Salary Average : 55,000$
Rudolfs Balcers 92,500$ (2)
Salary Average : 55,000$
Harri Sateri 92,500$ (2)
Salary Average : 92,500$
Henrik Borgstrom 92,500$ (2)
Salary Average : 55,000$
Casey Mittelstadt 92,500$ (2)
Salary Average : 55,000$
Jakob Forsbacka Karlsson 91,667$ (1)
Salary Average : 91,667$
Jordan Nolan 90,000$ (2)
Salary Average : 90,000$
Stephen Gionta 80,000$ (1)
Salary Average : 80,000$
Dmytro Timashov 70,000$ (2)
Salary Average : 70,000$
Tariq Hammond 70,000$ (1)
Salary Average : 70,000$
Julius Bergman 70,000$ (1)
Salary Average : 70,000$
Jack Rodewald 70,000$ (1)
Salary Average : 70,000$
Stefan LeBlanc 70,000$ (1)
Salary Average : 70,000$
Eric Robinson 70,000$ (2)
Salary Average : 70,000$
Julius Honka 70,000$ (1)
Salary Average : 70,000$
Dalton Prout 70,000$ (2)
Salary Average : 70,000$
Rinat Valiev 70,000$ (2)
Salary Average : 70,000$
John Quenneville 70,000$ (1)
Salary Average : 70,000$
Emile Poirier 70,000$ (1)
Salary Average : 66,410$
Jack Roslovic 70,000$ (2)
Salary Average : 70,000$
Jarred Tinordi 70,000$ (1)
Salary Average : 55,000$
Total Farm Players32
Salary Commitment
Year 2019 : 2,676,667$
Year 2020 : 1,657,500$
Year 2021 : 470,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,470,577$
Year 2020 : 1,470,000$
Year 2021 : 470,000$
Year 2022 : 0$

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6750 - 250$ - 3,375 - 50%
Level 2: 5750 - 150$ - 2,895 - 50%
Level 3: 4750 - 100$ - 2,398 - 50%
Level 4: 3750 - 90$ - 1,875 - 50%
Luxury : 1000 - 500$ - 550 - 55%
Total Capacity :22000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 20$ - 2,982 - 99%
Farm Level 2: 2000 - 10$ - 1,996 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left9
Average Attendance - %11,093 - 50%
Average Income per Game2,452,043$
Year to Date Revenue78,465,374$
Farm
Home Games Left9
Average Attendance - %4,977 - 100%
Average Income per Game99,484$
Year to Date Revenue3,183,500$

Expense

Pro Players Total Salaries80,827,546$
Farm Players Total Salaries2,687,490$
Coaches Total Salaries5,200,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses55,493,592$
Farm Year To Date Expenses2,433,353$
Pro Salary Cap To Date52,025,980$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue22,068,386$
Farm Estimated Season Revenue895,359$
Pro Remaining Season Days48
Pro Expenses Per Days459,019$
Pro Estimated Expenses22,032,912$
Farm Remaining Season Days48
Farm Expenses Per Days17,943$
Farm Estimated Expenses861,264$
Estimated Season Expenses22,894,176$
Season Salary Cap80,827,546$
Estimate Under Maximum Salary Cap of 81,500,000$672,454$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,627,546$
Current Bank Account51,498,669$
Projected Bank Account51,568,238$

Pro Players Salaries

Ryan Suter (1 Way Contract) 7,538,462$ (6)
-Salary Average : 7,538,463$
Tuukka Rask (1 Way Contract) 7,000,000$ (2)
-Salary Average : 7,000,000$
Nathan MacKinnon (1 Way Contract) 6,300,000$ (4)
-Salary Average : 6,300,000$
Jonathan Huberdeau (1 Way Contract) 5,900,000$ (4)
-Salary Average : 3,250,000$
Dan Girardi (1 Way Contract) 5,500,000$ (1)
-Salary Average : 5,500,000$
Roberto Luongo (1 Way Contract) 5,333,333$ (3)
-Salary Average : 5,333,333$
Jason Demers (1 Way Contract) 4,500,000$ (2)
-Salary Average : 4,500,000$
Alex Killorn (1 Way Contract) 4,450,000$ (4)
-Salary Average : 4,450,000$
Nikolaj Ehlers (1 Way Contract) 4,394,500$ (1)
-Salary Average : 4,394,500$
Bryan Little (1 Way Contract) 3,976,924$ (2)
-Salary Average : 3,976,924$
Cody Eakin (1 Way Contract) 3,850,000$ (1)
-Salary Average : 3,850,000$
Derick Brassard (1 Way Contract) 3,846,154$ (2)
-Salary Average : 3,846,154$
Jack Johnson (1 Way Contract) 3,686,813$ (2)
-Salary Average : 3,686,813$
Radko Gudas (1 Way Contract) 3,350,000$ (1)
-Salary Average : 3,350,000$
Anthony Mantha (1 Way Contract) 3,294,400$ (2)
-Salary Average : 3,294,400$
Andrew Cogliano (1 Way Contract) 2,538,461$ (2)
-Salary Average : 2,538,461$
Andreas Athanasiou (1 Way Contract) 2,018,500$ (2)
-Salary Average : 2,018,500$
Eric Gryba 999,999$ (1)
-Salary Average : 999,999$
Jack Campbell 950,000$ (1)
-Salary Average : 950,000$
Jake Dotchin 700,000$ (2)
-Salary Average : 700,000$
Joakim Nordstrom 700,000$ (2)
-Salary Average : 700,000$
Total Pro Players21
Salary Commitment
Year 2019 : 80,827,546$
Year 2020 : 61,783,047$
Year 2021 : 29,521,795$
Year 2022 : 24,188,462$
Salary Average Commitment
Year 2019 : 78,177,547$
Year 2020 : 59,133,048$
Year 2021 : 26,871,796$
Year 2022 : 21,538,463$
Salary Cap with 1 Way Contract
Year 2019 : 80,827,546$
Year 2020 : 61,783,047$
Year 2021 : 29,521,795$
Year 2022 : 24,188,462$

Farm Players Salaries

Ethan Prow 100,000$ (3)
Salary Average : 100,000$
Phillip Di Giuseppe 99,990$ (3)
Salary Average : 99,990$
Tyler Randell 97,500$ (1)
Salary Average : 97,500$
Sergei Shumakov 97,500$ (3)
Salary Average : 97,500$
Jack Kopacka 92,500$ (3)
Salary Average : 92,500$
Lukas Jasek 92,500$ (3)
Salary Average : 92,500$
Jalen Smereck 92,500$ (3)
Salary Average : 92,500$
Hayden Verbeek 92,500$ (3)
Salary Average : 92,500$
Aaron Luchuk 92,500$ (3)
Salary Average : 92,500$
Mitchell Vande Sompel 92,500$ (2)
Salary Average : 55,000$
Igor Shvyrev 92,500$ (3)
Salary Average : 92,500$
Joona Koppanen 92,500$ (3)
Salary Average : 92,500$
Cam Johnson 92,500$ (3)
Salary Average : 92,500$
Cal Petersen 92,500$ (1)
Salary Average : 92,500$
Alex D'Orio 92,500$ (3)
Salary Average : 92,500$
Vince Pedrie 92,500$ (2)
Salary Average : 92,500$
Mitch Reinke 92,500$ (2)
Salary Average : 92,500$
Cavan Fitzgerald 92,500$ (2)
Salary Average : 55,000$
Tanner Kaspick 92,500$ (3)
Salary Average : 92,500$
Ty Rattie 90,000$ (3)
Salary Average : 90,000$
Darren Archibald 85,000$ (1)
Salary Average : 85,000$
Casey Nelson 77,500$ (2)
Salary Average : 77,500$
Colton Hargrove 77,500$ (1)
Salary Average : 77,500$
Matt Bartkowski 77,500$ (1)
Salary Average : 77,500$
Tim Heed 75,000$ (2)
Salary Average : 75,000$
Ty Ronning 72,500$ (1)
Salary Average : 72,500$
Kyle Criscuolo 70,000$ (3)
Salary Average : 70,000$
Kevin Ekman-Larsson 70,000$ (2)
Salary Average : 65,500$
Kurtis Gabriel 70,000$ (3)
Salary Average : 70,000$
Josh Brown 70,000$ (1)
Salary Average : 65,000$
Joe Morrow 70,000$ (2)
Salary Average : 70,000$
Total Farm Players31
Salary Commitment
Year 2019 : 2,687,490$
Year 2020 : 2,114,990$
Year 2021 : 1,452,490$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,602,990$
Year 2020 : 2,035,490$
Year 2021 : 1,452,490$
Year 2022 : 0$

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5750 - 100$ - 5,750 - 100%
Level 2: 4750 - 75$ - 4,736 - 100%
Level 3: 3750 - 50$ - 3,750 - 100%
Level 4: 2750 - 25$ - 2,750 - 100%
Luxury : 1000 - 150$ - 1,000 - 100%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 20$ - 2,977 - 99%
Farm Level 2: 2000 - 10$ - 1,997 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left8
Average Attendance - %17,986 - 100%
Average Income per Game1,670,537$
Year to Date Revenue55,127,718$
Farm
Home Games Left8
Average Attendance - %4,974 - 99%
Average Income per Game99,384$
Year to Date Revenue3,279,675$

Expense

Pro Players Total Salaries61,245,835$
Farm Players Total Salaries2,448,923$
Coaches Total Salaries1,675,000$
Luxury Taxe Total0$
Special Salary Cap Value2,225,000$
Pro Year To Date Expenses47,582,929$
Farm Year To Date Expenses2,261,391$
Pro Salary Cap To Date46,559,658$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue13,364,295$
Farm Estimated Season Revenue795,073$
Pro Remaining Season Days48
Pro Expenses Per Days334,655$
Pro Estimated Expenses16,063,440$
Farm Remaining Season Days48
Farm Expenses Per Days16,795$
Farm Estimated Expenses806,160$
Estimated Season Expenses16,869,600$
Season Salary Cap63,470,835$
Estimate Under Maximum Salary Cap of 81,500,000$18,029,165$
Estimate Over Minimum Salary Cap of 60,200,000$ 3,270,835$
Current Bank Account31,233,712$
Projected Bank Account28,523,480$

Pro Players Salaries

David Pastrnak (1 Way Contract) 8,372,000$ (1)
-Salary Average : 8,372,000$
Ryan Kesler (1 Way Contract) 6,875,000$ (3)
-Salary Average : 6,875,000$
Dougie Hamilton (1 Way Contract) 5,750,000$ (2)
-Salary Average : 5,750,000$
Chris Kreider (1 Way Contract) 4,625,000$ (1)
-Salary Average : 4,625,000$
Petr Mrazek (1 Way Contract) 4,317,500$ (2)
-Salary Average : 4,317,500$
Mikkel Boedker (1 Way Contract) 4,000,000$ (1)
-Salary Average : 4,000,000$
Jonathan Drouin (1 Way Contract) 3,690,000$ (3)
-Salary Average : 3,690,000$
Riley Nash (1 Way Contract) 3,513,000$ (3)
-Salary Average : 3,513,000$
Max Domi (1 Way Contract) 3,044,250$ (2)
-Salary Average : 3,044,250$
Valeri Nichushkin (1 Way Contract) 2,950,000$ (1)
-Salary Average : 2,950,000$
Ryan Strome (1 Way Contract) 2,100,000$ (1)
-Salary Average : 2,100,000$
Nathan Beaulieu (1 Way Contract) 1,933,360$ (3)
-Salary Average : 1,933,360$
Samuel Girard (1 Way Contract) 1,749,000$ (2)
-Salary Average : 1,749,000$
Mark Pysyk (1 Way Contract) 1,736,520$ (2)
-Salary Average : 1,736,520$
Anthony Beauvillier (1 Way Contract) 1,534,500$ (3)
-Salary Average : 1,534,500$
MacKenzie Weegar 925,000$ (2)
-Salary Average : 550,000$
Miro Heiskanen 925,000$ (3)
-Salary Average : 0$
Noel Acciari 900,000$ (1)
-Salary Average : 900,000$
Dylan Strome 894,167$ (1)
-Salary Average : 894,167$
Devon Toews 711,538$ (1)
-Salary Average : 711,538$
Malcolm Subban 700,000$ (1)
-Salary Average : 671,000$
Total Pro Players21
Salary Commitment
Year 2019 : 61,245,835$
Year 2020 : 35,993,130$
Year 2021 : 18,470,860$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 59,916,835$
Year 2020 : 34,693,130$
Year 2021 : 17,545,860$
Year 2022 : 0$
Salary Cap with 1 Way Contract
Year 2019 : 61,245,835$
Year 2020 : 35,993,130$
Year 2021 : 18,470,860$
Year 2022 : 0$

Farm Players Salaries

Kevin Roy 99,500$ (1)
Salary Average : 99,500$
Tyler Wotherspoon 92,500$ (2)
Salary Average : 55,000$
Libor Hajek 92,500$ (3)
Salary Average : 92,500$
Logan Stanley 92,500$ (3)
Salary Average : 92,500$
Maxime Fortier 92,500$ (3)
Salary Average : 92,500$
German Rubtsov 92,500$ (3)
Salary Average : 92,500$
Charles Hudon 92,500$ (2)
Salary Average : 55,000$
Brett Kulak 92,500$ (2)
Salary Average : 55,000$
Cliff Pu 92,500$ (3)
Salary Average : 92,500$
Erik Brannstrom 92,500$ (3)
Salary Average : 92,500$
Drake Batherson 92,500$ (3)
Salary Average : 92,500$
Ty Lewis 92,500$ (3)
Salary Average : 92,500$
Mathieu Joseph 92,500$ (2)
Salary Average : 55,000$
Jeremy Roy 92,500$ (2)
Salary Average : 55,000$
Jake Oettinger 92,500$ (3)
Salary Average : 92,500$
Evan Fitzpatrick 92,500$ (3)
Salary Average : 92,500$
Warren Foegele 92,500$ (2)
Salary Average : 55,000$
Graham Knott 92,500$ (2)
Salary Average : 55,000$
Gabriel Fontaine 92,500$ (2)
Salary Average : 55,000$
Jeremy Lauzon 92,500$ (2)
Salary Average : 55,000$
Reid Duke 92,500$ (2)
Salary Average : 55,000$
Jon Gillies 78,269$ (2)
Salary Average : 78,269$
Mackenzie MacEachern 71,154$ (1)
Salary Average : 71,154$
Cameron Darcy 70,000$ (1)
Salary Average : 65,000$
Jordan Subban 70,000$ (1)
Salary Average : 65,000$
Kyle Wood 70,000$ (2)
Salary Average : 70,000$
Anthony Louis 70,000$ (2)
Salary Average : 70,000$
Josh Jacobs 70,000$ (2)
Salary Average : 70,000$
Total Farm Players28
Salary Commitment
Year 2019 : 2,448,923$
Year 2020 : 2,138,269$
Year 2021 : 925,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,063,923$
Year 2020 : 1,763,269$
Year 2021 : 925,000$
Year 2022 : 0$

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 5965 - 128$ - 5,803 - 97%
Level 2: 4825 - 85$ - 4,748 - 98%
Level 3: 4000 - 75$ - 3,748 - 94%
Level 4: 2950 - 50$ - 2,936 - 100%
Luxury : 1065 - 285$ - 1,050 - 99%
Total Capacity :18805
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 20$ - 2,985 - 99%
Farm Level 2: 2000 - 10$ - 1,995 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left12
Average Attendance - %18,285 - 97%
Average Income per Game2,203,325$
Year to Date Revenue63,896,421$
Farm
Home Games Left12
Average Attendance - %4,980 - 100%
Average Income per Game99,556$
Year to Date Revenue2,887,137$

Expense

Pro Players Total Salaries81,689,942$
Farm Players Total Salaries2,459,854$
Coaches Total Salaries1,900,000$
Luxury Taxe Total0$
Special Salary Cap Value-2,876,250$
Pro Year To Date Expenses60,364,784$
Farm Year To Date Expenses2,114,123$
Pro Salary Cap To Date59,263,263$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue26,439,898$
Farm Estimated Season Revenue1,194,677$
Pro Remaining Season Days48
Pro Expenses Per Days447,258$
Pro Estimated Expenses21,468,384$
Farm Remaining Season Days48
Farm Expenses Per Days15,376$
Farm Estimated Expenses738,048$
Estimated Season Expenses22,206,432$
Season Salary Cap78,813,692$
Estimate Under Maximum Salary Cap of 81,500,000$2,686,308$
Estimate Over Minimum Salary Cap of 60,200,000$ 18,613,692$
Current Bank Account16,354,199$
Projected Bank Account21,782,342$

Pro Players Salaries

Artemi Panarin (1 Way Contract) 7,508,000$ (4)
-Salary Average : 7,508,000$
Blake Wheeler (1 Way Contract) 6,727,500$ (2)
-Salary Average : 6,727,500$
Erik Johnson (1 Way Contract) 6,000,000$ (4)
-Salary Average : 6,000,000$
Kevin Shattenkirk (1 Way Contract) 5,752,500$ (3)
-Salary Average : 5,752,500$
Matt Niskanen (1 Way Contract) 5,750,000$ (2)
-Salary Average : 5,750,000$
Tyler Johnson (1 Way Contract) 5,224,450$ (3)
-Salary Average : 5,224,450$
Ben Bishop (1 Way Contract) 5,217,692$ (2)
-Salary Average : 5,217,692$
Brayden Schenn (1 Way Contract) 5,125,000$ (1)
-Salary Average : 5,125,000$
Alex Tuch (1 Way Contract) 4,617,600$ (4)
-Salary Average : 4,617,600$
Jakob Silfverberg (1 Way Contract) 3,640,000$ (5)
-Salary Average : 3,640,000$
Shayne Gostisbehere (1 Way Contract) 3,575,000$ (1)
-Salary Average : 3,575,000$
Teuvo Teravainen (1 Way Contract) 3,511,200$ (1)
-Salary Average : 3,511,200$
Patrik Nemeth (1 Way Contract) 2,800,000$ (4)
-Salary Average : 2,800,000$
Brooks Orpik (1 Way Contract) 2,500,000$ (2)
-Salary Average : 2,500,000$
Phillip Danault (1 Way Contract) 2,500,000$ (3)
-Salary Average : 2,500,000$
Travis Konecny (1 Way Contract) 2,365,000$ (3)
-Salary Average : 2,365,000$
Ron Hainsey (1 Way Contract) 2,351,000$ (1)
-Salary Average : 2,351,000$
Niklas Kronwall (1 Way Contract) 1,400,000$ (1)
-Salary Average : 1,400,000$
Garnet Hathaway (1 Way Contract) 1,200,000$ (2)
-Salary Average : 1,200,000$
Sean Kuraly (1 Way Contract) 1,200,000$ (2)
-Salary Average : 1,200,000$
Josh Archibald 975,000$ (1)
-Salary Average : 975,000$
Ryan Carpenter 900,000$ (1)
-Salary Average : 900,000$
Linus Ullmark 850,000$ (2)
-Salary Average : 850,000$
Total Pro Players23
Salary Commitment
Year 2019 : 81,689,942$
Year 2020 : 63,852,742$
Year 2021 : 40,407,550$
Year 2022 : 24,565,600$
Salary Average Commitment
Year 2019 : 81,689,942$
Year 2020 : 63,852,742$
Year 2021 : 40,407,550$
Year 2022 : 24,565,600$
Salary Cap with 1 Way Contract
Year 2019 : 81,689,942$
Year 2020 : 63,852,742$
Year 2021 : 40,407,550$
Year 2022 : 24,565,600$

Farm Players Salaries

Brett Sutter 99,700$ (3)
Salary Average : 99,700$
Brendan Gaunce 96,000$ (1)
Salary Average : 96,000$
Austin Czarnik 95,000$ (1)
Salary Average : 95,000$
Gabriel Dumont 95,000$ (1)
Salary Average : 95,000$
Hudson Elynuik 92,500$ (3)
Salary Average : 92,500$
Givani Smith 92,500$ (3)
Salary Average : 92,500$
Kaden Fulcher 92,500$ (3)
Salary Average : 92,500$
Keaton Middleton 92,500$ (3)
Salary Average : 92,500$
Beck Malenstyn 92,500$ (3)
Salary Average : 92,500$
John Stevens 92,500$ (2)
Salary Average : 55,000$
Adam Musil 92,500$ (2)
Salary Average : 92,500$
Riley Stillman 92,500$ (3)
Salary Average : 92,500$
Colton Phinney 92,500$ (3)
Salary Average : 92,500$
Jeremy Helvig 92,500$ (3)
Salary Average : 92,500$
Carter Bancks 90,000$ (3)
Salary Average : 90,000$
Ben Thomson 89,800$ (3)
Salary Average : 89,800$
Brandon Anselmini 87,500$ (3)
Salary Average : 87,500$
Brett Gallant 87,500$ (3)
Salary Average : 87,500$
Bobby Sanguinetti 87,500$ (3)
Salary Average : 87,500$
Jack Dougherty 85,700$ (3)
Salary Average : 85,700$
Colin Markison 85,000$ (2)
Salary Average : 85,000$
Austin Fyten 85,000$ (1)
Salary Average : 85,000$
Kurtis MacDermid 85,000$ (1)
Salary Average : 85,000$
Brian Lashoff 85,000$ (1)
Salary Average : 85,000$
Denis Gurianov 71,154$ (2)
Salary Average : 71,154$
Andrew MacWilliam 70,000$ (1)
Salary Average : 55,000$
Thomas Schemitsch 70,000$ (1)
Salary Average : 70,000$
Wade Megan 70,000$ (1)
Salary Average : 65,000$
Total Farm Players28
Salary Commitment
Year 2019 : 2,459,854$
Year 2020 : 1,708,854$
Year 2021 : 1,367,700$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,402,354$
Year 2020 : 1,671,354$
Year 2021 : 1,367,700$
Year 2022 : 0$

Capitals

Capitals is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6050 - 100$ - 6,009 - 99%
Level 2: 5050 - 75$ - 4,986 - 99%
Level 3: 4000 - 50$ - 3,943 - 99%
Level 4: 3025 - 25$ - 3,025 - 100%
Luxury : 1025 - 150$ - 1,025 - 100%
Total Capacity :19150
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 20$ - 2,984 - 99%
Farm Level 2: 2000 - 10$ - 1,996 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left12
Average Attendance - %18,988 - 99%
Average Income per Game1,751,686$
Year to Date Revenue50,798,903$
Farm
Home Games Left12
Average Attendance - %4,980 - 100%
Average Income per Game99,556$
Year to Date Revenue2,887,114$

Expense

Pro Players Total Salaries57,315,354$
Farm Players Total Salaries1,718,654$
Coaches Total Salaries1,500,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses47,941,249$
Farm Year To Date Expenses1,701,629$
Pro Salary Cap To Date46,933,934$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue21,020,236$
Farm Estimated Season Revenue1,194,668$
Pro Remaining Season Days48
Pro Expenses Per Days313,523$
Pro Estimated Expenses15,049,104$
Farm Remaining Season Days48
Farm Expenses Per Days11,928$
Farm Estimated Expenses572,544$
Estimated Season Expenses15,621,648$
Season Salary Cap57,315,354$
Estimate Under Maximum Salary Cap of 81,500,000$24,184,646$
Estimate Over Minimum Salary Cap of 60,200,000$ -2,884,646$
Current Bank Account12,160,449$
Projected Bank Account18,753,705$

Pro Players Salaries

Kyle Okposo (1 Way Contract) 6,000,000$ (4)
-Salary Average : 6,000,000$
Ryan Callahan (1 Way Contract) 5,800,000$ (1)
-Salary Average : 5,800,000$
Marcus Johansson (Out of Payroll) 5,400,001$ (5)
-Salary Average : 5,400,001$
Scott Darling (1 Way Contract) 4,018,500$ (2)
-Salary Average : 4,018,500$
Jordie Benn (1 Way Contract) 3,810,000$ (3)
-Salary Average : 3,810,000$
Matt Beleskey (1 Way Contract) 3,800,000$ (1)
-Salary Average : 3,800,000$
Josh Manson (1 Way Contract) 3,756,500$ (1)
-Salary Average : 3,756,500$
Antoine Roussel (1 Way Contract) 3,500,000$ (3)
-Salary Average : 3,500,000$
Brenden Dillon (1 Way Contract) 3,270,000$ (1)
-Salary Average : 3,270,000$
Tyler Ennis (1 Way Contract) 3,184,616$ (1)
-Salary Average : 3,184,616$
Juuse Saros (1 Way Contract) 2,504,700$ (2)
-Salary Average : 2,504,700$
Matt Irwin (1 Way Contract) 2,000,000$ (2)
-Salary Average : 2,000,000$
Noah Hanifin (1 Way Contract) 1,855,000$ (1)
-Salary Average : 1,855,000$
Andrej Sustr (1 Way Contract) 1,750,000$ (1)
-1 Way Contract Salary Cap : 1,750,000$
-Salary Average : 1,750,000$
Alex Breton (1 Way Contract) 1,750,000$ (1)
-1 Way Contract Salary Cap : 1,750,000$
-Salary Average : 1,750,000$
Simon Benoit (1 Way Contract) 1,750,000$ (1)
-1 Way Contract Salary Cap : 1,750,000$
-Salary Average : 1,750,000$
Chad Ruhwedel (1 Way Contract) 1,500,000$ (1)
-Salary Average : 1,500,000$
Adam Clendening (1 Way Contract) 1,238,000$ (2)
-Salary Average : 1,238,000$
Andrew Mangiapane (1 Way Contract) 1,116,500$ (3)
-Salary Average : 1,116,500$
Byron Froese 975,000$ (1)
-Salary Average : 975,000$
Andrei Svechnikov 925,000$ (3)
-Salary Average : 925,000$
Jesse Puljujarvi 711,538$ (2)
-Salary Average : 711,538$
Martin Frk 700,000$ (2)
-Salary Average : 700,000$
Christian Fischer 700,000$ (2)
-Salary Average : 700,000$
Tomas Jurco 700,000$ (2)
-Salary Average : 700,000$
Total Pro Players25
Salary Commitment
Year 2019 : 62,715,355$
Year 2020 : 33,324,239$
Year 2021 : 20,751,501$
Year 2022 : 11,400,001$
Salary Average Commitment
Year 2019 : 62,715,355$
Year 2020 : 33,324,239$
Year 2021 : 20,751,501$
Year 2022 : 11,400,001$
Salary Cap with 1 Way Contract
Year 2019 : 62,715,355$
Year 2020 : 33,324,239$
Year 2021 : 20,751,501$
Year 2022 : 11,400,001$

Farm Players Salaries

Timothy Gettinger 92,500$ (3)
Salary Average : 92,500$
Urho Vaakanainen 92,500$ (3)
Salary Average : 92,500$
Connor Hobbs 92,500$ (2)
Salary Average : 55,000$
Otto Koivula 92,500$ (3)
Salary Average : 92,500$
Rasmus Sandin 92,500$ (3)
Salary Average : 92,500$
Mathew Berry 92,500$ (3)
Salary Average : 92,500$
Eeli Tolvanen 92,500$ (2)
Salary Average : 55,000$
Jonas Siegenthaler 92,500$ (2)
Salary Average : 55,000$
Kole Lind 92,500$ (3)
Salary Average : 92,500$
Emil Johansson 92,500$ (2)
Salary Average : 55,000$
Janne Kuokkanen 92,500$ (2)
Salary Average : 55,000$
Alexander Nylander 71,154$ (2)
Salary Average : 71,154$
Daniel Ciampini 70,000$ (1)
Salary Average : 70,000$
Nicholas Baptiste 70,000$ (1)
Salary Average : 65,000$
Ben Sexton 70,000$ (1)
Salary Average : 70,000$
Brady Brassart 70,000$ (1)
Salary Average : 70,000$
Brandon Halverson 70,000$ (3)
Salary Average : 70,000$
Ken Appleby 70,000$ (2)
Salary Average : 65,000$
Branden Komm 70,000$ (1)
Salary Average : 70,000$
Martin Bakos 70,000$ (1)
Salary Average : 70,000$
Will O'Neill 70,000$ (1)
Salary Average : 70,000$
Total Farm Players21
Salary Commitment
Year 2019 : 1,718,654$
Year 2020 : 1,228,654$
Year 2021 : 625,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,521,154$
Year 2020 : 1,036,154$
Year 2021 : 625,000$
Year 2022 : 0$

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameJobing.com Arena
Level 1: 6000 - 250$ - 3,087 - 51%
Level 2: 5000 - 150$ - 2,772 - 55%
Level 3: 4000 - 100$ - 2,327 - 58%
Level 4: 3000 - 90$ - 1,507 - 50%
Luxury : 1100 - 500$ - 574 - 52%
Total Capacity :19100
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 1,502 - 50%
Farm Level 2: 2000 - 30$ - 1,000 - 50%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left12
Average Attendance - %10,266 - 54%
Average Income per Game2,303,215$
Year to Date Revenue66,793,247$
Farm
Home Games Left12
Average Attendance - %2,502 - 50%
Average Income per Game131,390$
Year to Date Revenue3,810,313$

Expense

Pro Players Total Salaries76,711,509$
Farm Players Total Salaries1,829,500$
Coaches Total Salaries1,200,001$
Luxury Taxe Total0$
Special Salary Cap Value-2,170,000$
Pro Year To Date Expenses58,341,205$
Farm Year To Date Expenses1,714,464$
Pro Salary Cap To Date57,677,554$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue27,638,585$
Farm Estimated Season Revenue1,576,681$
Pro Remaining Season Days48
Pro Expenses Per Days416,729$
Pro Estimated Expenses20,002,992$
Farm Remaining Season Days48
Farm Expenses Per Days11,987$
Farm Estimated Expenses575,376$
Estimated Season Expenses20,578,368$
Season Salary Cap74,541,509$
Estimate Under Maximum Salary Cap of 81,500,000$6,958,491$
Estimate Over Minimum Salary Cap of 60,200,000$ 14,341,509$
Current Bank Account21,337,694$
Projected Bank Account29,974,592$

Pro Players Salaries

Tyler Seguin (1 Way Contract) 8,253,000$ (3)
-Salary Average : 8,253,000$
Phil Kessel (1 Way Contract) 8,000,000$ (3)
-Salary Average : 8,000,000$
Andrew MacDonald (Out of Payroll) 5,000,000$ (1)
-Salary Average : 5,000,000$
Cam Ward (1 Way Contract) 5,000,000$ (2)
-Salary Average : 5,000,000$
Evgeny Kuznetsov (1 Way Contract) 4,667,875$ (1)
-Salary Average : 4,667,875$
Mike Green (1 Way Contract) 4,615,385$ (1)
-Salary Average : 4,615,385$
Kyle Turris (1 Way Contract) 4,579,250$ (3)
-Salary Average : 4,579,250$
Artem Anisimov (1 Way Contract) 4,550,000$ (2)
-Salary Average : 4,550,000$
Alec Martinez (1 Way Contract) 4,000,000$ (2)
-Salary Average : 4,000,000$
Niklas Hjalmarsson (1 Way Contract) 3,784,615$ (4)
-Salary Average : 3,784,615$
Tyler Bozak (1 Way Contract) 3,553,846$ (2)
-Salary Average : 3,553,846$
Andrei Vasilevskiy (1 Way Contract) 3,500,000$ (1)
-Salary Average : 925,000$
Paul Byron (1 Way Contract) 3,471,000$ (5)
-Salary Average : 3,471,000$
Wayne Simmonds (1 Way Contract) 3,363,461$ (3)
-Salary Average : 3,363,461$
Casey Cizikas (1 Way Contract) 3,350,000$ (2)
-Salary Average : 3,350,000$
John Moore (1 Way Contract) 3,250,000$ (2)
-Salary Average : 3,250,000$
Melker Karlsson (1 Way Contract) 2,200,000$ (2)
-Salary Average : 2,200,000$
Ryan Murray (1 Way Contract) 2,173,077$ (1)
-Salary Average : 2,173,077$
Will Butcher (1 Way Contract) 1,725,000$ (2)
-Salary Average : 1,725,000$
Nate Prosser (1 Way Contract) 1,000,000$ (1)
-Salary Average : 1,000,000$
Ben Street 975,000$ (1)
-Salary Average : 975,000$
Ryan Reaves 700,000$ (2)
-Salary Average : 650,000$
Total Pro Players22
Salary Commitment
Year 2019 : 81,711,509$
Year 2020 : 59,780,172$
Year 2021 : 31,451,326$
Year 2022 : 7,255,615$
Salary Average Commitment
Year 2019 : 79,086,509$
Year 2020 : 59,730,172$
Year 2021 : 31,451,326$
Year 2022 : 7,255,615$
Salary Cap with 1 Way Contract
Year 2019 : 81,711,509$
Year 2020 : 59,780,172$
Year 2021 : 31,451,326$
Year 2022 : 7,255,615$

Farm Players Salaries

Andrew Hammond 99,500$ (2)
Salary Average : 99,500$
Steve Bernier 97,500$ (1)
Salary Average : 97,500$
Josh Leivo 95,000$ (1)
Salary Average : 95,000$
Carl Grundstrom 92,500$ (3)
Salary Average : 92,500$
Dan Vladar 92,500$ (1)
Salary Average : 92,500$
Pascal Laberge 92,500$ (3)
Salary Average : 92,500$
Austin Wagner 92,500$ (2)
Salary Average : 55,000$
Scott Eansor 92,500$ (2)
Salary Average : 55,000$
Nolan Valleau 85,000$ (1)
Salary Average : 85,000$
Trevor Carrick 80,000$ (3)
Salary Average : 80,000$
Andy Andreoff 70,000$ (1)
Salary Average : 55,000$
Jake Chelios 70,000$ (1)
Salary Average : 55,000$
Colby Williams 70,000$ (2)
Salary Average : 70,000$
Evan Weinger 70,000$ (2)
Salary Average : 70,000$
Philippe Maillet 70,000$ (2)
Salary Average : 70,000$
Mathieu Olivier 70,000$ (2)
Salary Average : 70,000$
Sergei Boikov 70,000$ (1)
Salary Average : 70,000$
Cameron Schilling 70,000$ (1)
Salary Average : 65,000$
Tom McCollum 70,000$ (1)
Salary Average : 70,000$
Sean Malone 70,000$ (1)
Salary Average : 67,981$
Gabriel Gagne 70,000$ (1)
Salary Average : 70,000$
Julien Nantel 70,000$ (1)
Salary Average : 70,000$
Keaton Thompson 70,000$ (2)
Salary Average : 70,000$
Total Farm Players23
Salary Commitment
Year 2019 : 1,829,500$
Year 2020 : 899,500$
Year 2021 : 265,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,717,481$
Year 2020 : 824,500$
Year 2021 : 265,000$
Year 2022 : 0$

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6750 - 108$ - 6,180 - 92%
Level 2: 5750 - 87$ - 4,959 - 86%
Level 3: 4750 - 55$ - 4,126 - 87%
Level 4: 3750 - 28$ - 3,423 - 91%
Luxury : 1200 - 210$ - 1,199 - 100%
Total Capacity :22200
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 29$ - 2,635 - 88%
Farm Level 2: 2000 - 16$ - 1,703 - 85%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left11
Average Attendance - %19,887 - 90%
Average Income per Game2,086,855$
Year to Date Revenue62,605,649$
Farm
Home Games Left11
Average Attendance - %4,338 - 87%
Average Income per Game122,280$
Year to Date Revenue3,668,385$

Expense

Pro Players Total Salaries77,897,992$
Farm Players Total Salaries2,621,000$
Coaches Total Salaries2,500,000$
Luxury Taxe Total0$
Special Salary Cap Value-2,636,364$
Pro Year To Date Expenses59,853,768$
Farm Year To Date Expenses2,437,802$
Pro Salary Cap To Date58,216,663$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue22,955,405$
Farm Estimated Season Revenue1,345,074$
Pro Remaining Season Days48
Pro Expenses Per Days428,484$
Pro Estimated Expenses20,567,232$
Farm Remaining Season Days48
Farm Expenses Per Days17,855$
Farm Estimated Expenses857,040$
Estimated Season Expenses21,424,272$
Season Salary Cap75,261,628$
Estimate Under Maximum Salary Cap of 81,500,000$6,238,372$
Estimate Over Minimum Salary Cap of 60,200,000$ 15,061,628$
Current Bank Account35,477,837$
Projected Bank Account38,354,044$

Pro Players Salaries

Alexander Edler (1 Way Contract) 6,948,750$ (5)
-Salary Average : 6,948,750$
Brent Seabrook (1 Way Contract) 6,875,000$ (5)
-Salary Average : 6,875,000$
Sean Monahan (1 Way Contract) 6,375,000$ (4)
-Salary Average : 6,375,000$
Brandon Dubinsky (1 Way Contract) 5,850,000$ (2)
-Salary Average : 5,850,000$
Jeff Carter (1 Way Contract) 5,272,727$ (3)
-Salary Average : 5,272,727$
Jordan Eberle (1 Way Contract) 5,076,924$ (3)
-Salary Average : 5,076,924$
Sami Vatanen (1 Way Contract) 4,875,000$ (1)
-Salary Average : 4,875,000$
TJ Brodie (1 Way Contract) 4,650,400$ (1)
-Salary Average : 4,650,400$
Zach Hyman (1 Way Contract) 4,487,000$ (5)
-Salary Average : 4,487,000$
Jake Allen (1 Way Contract) 4,319,700$ (3)
-Salary Average : 4,319,700$
Mike Smith (1 Way Contract) 3,995,750$ (2)
-Salary Average : 3,995,750$
Patrik Laine (1 Way Contract) 3,776,400$ (3)
-Salary Average : 3,776,400$
Adam Henrique (1 Way Contract) 3,692,308$ (4)
-Salary Average : 3,692,308$
Jay Bouwmeester (1 Way Contract) 3,650,000$ (2)
-Salary Average : 3,650,000$
Jakob Chychrun (1 Way Contract) 2,031,700$ (3)
-Salary Average : 2,031,700$
Eric Fehr (1 Way Contract) 1,500,000$ (2)
-Salary Average : 1,500,000$
Jamie Oleksiak (1 Way Contract) 1,006,500$ (3)
-Salary Average : 1,006,500$
Markus Granlund 983,500$ (1)
-Salary Average : 983,500$
Oscar Lindberg 950,000$ (3)
-Salary Average : 950,000$
Tomas Nosek 803,000$ (3)
-Salary Average : 803,000$
Alex DeBrincat 778,333$ (1)
-Salary Average : 778,333$
Total Pro Players21
Salary Commitment
Year 2019 : 77,897,992$
Year 2020 : 66,610,759$
Year 2021 : 51,615,009$
Year 2022 : 28,378,058$
Salary Average Commitment
Year 2019 : 77,897,992$
Year 2020 : 66,610,759$
Year 2021 : 51,615,009$
Year 2022 : 28,378,058$
Salary Cap with 1 Way Contract
Year 2019 : 77,897,992$
Year 2020 : 66,610,759$
Year 2021 : 51,615,009$
Year 2022 : 28,378,058$

Farm Players Salaries

Nick Cousins 100,000$ (1)
Salary Average : 100,000$
Adam Johnson 100,000$ (2)
Salary Average : 100,000$
Duncan Siemens 100,000$ (3)
Salary Average : 100,000$
Andreas Martinsen 100,000$ (1)
Salary Average : 100,000$
Gage Quinney 100,000$ (2)
Salary Average : 100,000$
Jonny Brodzinski 95,000$ (1)
Salary Average : 95,000$
Alex Belzile 95,000$ (2)
Salary Average : 95,000$
Max McCormick 94,500$ (3)
Salary Average : 94,500$
Paul LaDue 94,000$ (3)
Salary Average : 94,000$
Jake Paterson 92,500$ (2)
Salary Average : 92,500$
Joseph Gambardella 92,500$ (2)
Salary Average : 92,500$
Jonas Johansson 92,500$ (3)
Salary Average : 92,500$
Blaine Byron 92,500$ (2)
Salary Average : 55,000$
Bokondji Imama 92,500$ (2)
Salary Average : 55,000$
Matheson Iacopelli 92,500$ (2)
Salary Average : 55,000$
Michael Lindqvist 92,500$ (3)
Salary Average : 92,500$
Maximilian Kammerer 92,500$ (3)
Salary Average : 92,500$
Patrick Bajkov 92,500$ (3)
Salary Average : 92,500$
Brendan Woods 90,000$ (1)
Salary Average : 90,000$
Eric Tangradi 90,000$ (2)
Salary Average : 90,000$
Mike Liambas 90,000$ (2)
Salary Average : 90,000$
Michal Cajkovsky 75,000$ (3)
Salary Average : 75,000$
Charles-David Beaudoin 75,000$ (3)
Salary Average : 75,000$
Ryan Faragher 70,000$ (1)
Salary Average : 70,000$
Alex Lintuniemi 70,000$ (2)
Salary Average : 70,000$
John Ramage 70,000$ (2)
Salary Average : 65,000$
Dominik Masin 70,000$ (1)
Salary Average : 70,000$
Dominic Turgeon 70,000$ (1)
Salary Average : 70,000$
Dan Renouf 70,000$ (1)
Salary Average : 65,000$
Peter Cehlarik 70,000$ (2)
Salary Average : 70,000$
Total Farm Players30
Salary Commitment
Year 2019 : 2,621,000$
Year 2020 : 1,956,000$
Year 2021 : 808,500$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,498,500$
Year 2020 : 1,838,500$
Year 2021 : 808,500$
Year 2022 : 0$

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - 100$ - 5,968 - 99%
Level 2: 5000 - 75$ - 4,938 - 99%
Level 3: 4000 - 50$ - 3,966 - 99%
Level 4: 3000 - 25$ - 3,000 - 100%
Luxury : 1250 - 150$ - 1,249 - 100%
Total Capacity :19250
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 20$ - 2,983 - 99%
Farm Level 2: 2000 - 10$ - 1,994 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left14
Average Attendance - %19,121 - 99%
Average Income per Game1,784,822$
Year to Date Revenue48,190,188$
Farm
Home Games Left14
Average Attendance - %4,977 - 100%
Average Income per Game99,502$
Year to Date Revenue2,686,550$

Expense

Pro Players Total Salaries82,232,800$
Farm Players Total Salaries2,011,500$
Coaches Total Salaries4,500,000$
Luxury Taxe Total0$
Special Salary Cap Value-2,345,000$
Pro Year To Date Expenses63,585,797$
Farm Year To Date Expenses2,365,106$
Pro Salary Cap To Date60,918,477$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue24,987,505$
Farm Estimated Season Revenue1,393,026$
Pro Remaining Season Days48
Pro Expenses Per Days460,929$
Pro Estimated Expenses22,124,592$
Farm Remaining Season Days48
Farm Expenses Per Days16,191$
Farm Estimated Expenses777,168$
Estimated Season Expenses22,901,760$
Season Salary Cap79,887,800$
Estimate Under Maximum Salary Cap of 81,500,000$1,612,200$
Estimate Over Minimum Salary Cap of 60,200,000$ 19,687,800$
Current Bank Account2,562,456$
Projected Bank Account6,041,227$

Pro Players Salaries

Jakub Voracek (1 Way Contract) 8,250,000$ (5)
-Salary Average : 8,250,000$
David Krejci (1 Way Contract) 7,250,000$ (2)
-Salary Average : 7,250,000$
Nicklas Backstrom (1 Way Contract) 6,700,000$ (1)
-Salary Average : 6,700,000$
Alex Goligoski (1 Way Contract) 5,475,000$ (2)
-Salary Average : 5,475,000$
Hampus Lindholm (1 Way Contract) 5,250,000$ (3)
-Salary Average : 5,250,000$
James van Riemsdyk (1 Way Contract) 5,014,750$ (3)
-Salary Average : 5,014,750$
Ryan Johansen (1 Way Contract) 4,907,500$ (4)
-Salary Average : 4,907,500$
Oliver Ekman-Larsson (1 Way Contract) 4,709,250$ (4)
-Salary Average : 4,709,250$
Nazem Kadri (1 Way Contract) 4,500,000$ (3)
-Salary Average : 4,500,000$
Brandon Sutter (1 Way Contract) 4,375,000$ (2)
-Salary Average : 4,375,000$
Craig Smith (1 Way Contract) 4,250,000$ (1)
-Salary Average : 4,250,000$
Anton Khudobin (1 Way Contract) 4,086,500$ (2)
-Salary Average : 4,086,500$
Derek Ryan (1 Way Contract) 3,250,000$ (4)
-Salary Average : 3,250,000$
Philipp Grubauer (1 Way Contract) 3,224,800$ (2)
-Salary Average : 3,224,800$
Micheal Ferland (1 Way Contract) 2,750,000$ (4)
-Salary Average : 2,750,000$
Shea Theodore (1 Way Contract) 2,717,000$ (3)
-Salary Average : 2,717,000$
Scott Mayfield (1 Way Contract) 2,000,000$ (3)
-Salary Average : 2,000,000$
Nikita Zadorov (1 Way Contract) 1,628,000$ (3)
-Salary Average : 1,628,000$
Jason Dickinson (1 Way Contract) 1,195,000$ (2)
-Salary Average : 1,195,000$
Danick Martel 700,000$ (1)
-Salary Average : 700,000$
Total Pro Players20
Salary Commitment
Year 2019 : 82,232,800$
Year 2020 : 70,582,800$
Year 2021 : 44,976,500$
Year 2022 : 23,866,750$
Salary Average Commitment
Year 2019 : 82,232,800$
Year 2020 : 70,582,800$
Year 2021 : 44,976,500$
Year 2022 : 23,866,750$
Salary Cap with 1 Way Contract
Year 2019 : 82,232,800$
Year 2020 : 70,582,800$
Year 2021 : 44,976,500$
Year 2022 : 23,866,750$

Farm Players Salaries

Matt Tennyson 100,000$ (1)
Salary Average : 100,000$
David Warsofsky 95,000$ (1)
Salary Average : 95,000$
Garrett Pilon 92,500$ (3)
Salary Average : 92,500$
Alexis D'Aoust 92,500$ (3)
Salary Average : 92,500$
Adam Mascherin 92,500$ (3)
Salary Average : 92,500$
Callum Booth 92,500$ (3)
Salary Average : 92,500$
Jared Coreau 90,000$ (1)
Salary Average : 90,000$
Chris Thorburn 90,000$ (2)
Salary Average : 90,000$
Chris Conner 89,000$ (1)
Salary Average : 89,000$
Garrett Wilson 85,000$ (1)
Salary Average : 85,000$
Ryan Bourque 85,000$ (1)
Salary Average : 85,000$
Cody McLeod 85,000$ (1)
Salary Average : 85,000$
Matthew Ford 80,000$ (1)
Salary Average : 80,000$
Dalton Smith 72,500$ (2)
Salary Average : 72,500$
Grayson Downing 70,000$ (1)
Salary Average : 70,000$
Cody Bass 70,000$ (1)
Salary Average : 70,000$
Matt Mangene 70,000$ (1)
Salary Average : 70,000$
Eric Martinsson 70,000$ (1)
Salary Average : 70,000$
Josiah Didier 70,000$ (1)
Salary Average : 70,000$
Dennis Everberg 70,000$ (1)
Salary Average : 70,000$
Axel Holmstrom 70,000$ (1)
Salary Average : 65,000$
Jayce Hawryluk 70,000$ (2)
Salary Average : 70,000$
Clifford Watson 70,000$ (1)
Salary Average : 70,000$
Kevin Tansey 70,000$ (1)
Salary Average : 70,000$
Scott Moldenhauer 70,000$ (1)
Salary Average : 70,000$
Total Farm Players25
Salary Commitment
Year 2019 : 2,011,500$
Year 2020 : 602,500$
Year 2021 : 370,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,006,500$
Year 2020 : 602,500$
Year 2021 : 370,000$
Year 2022 : 0$

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6050 - 250$ - 3,110 - 51%
Level 2: 4750 - 150$ - 2,746 - 58%
Level 3: 3750 - 100$ - 2,311 - 62%
Level 4: 2750 - 90$ - 1,438 - 52%
Luxury : 1700 - 500$ - 850 - 50%
Total Capacity :19000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 1,500 - 50%
Farm Level 2: 2000 - 30$ - 1,000 - 50%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left13
Average Attendance - %10,455 - 55%
Average Income per Game2,468,801$
Year to Date Revenue69,126,423$
Farm
Home Games Left13
Average Attendance - %2,500 - 50%
Average Income per Game131,261$
Year to Date Revenue3,675,312$

Expense

Pro Players Total Salaries76,921,625$
Farm Players Total Salaries2,555,154$
Coaches Total Salaries5,400,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses61,076,233$
Farm Year To Date Expenses2,358,149$
Pro Salary Cap To Date57,225,952$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue32,094,411$
Farm Estimated Season Revenue1,706,395$
Pro Remaining Season Days48
Pro Expenses Per Days440,439$
Pro Estimated Expenses21,141,072$
Farm Remaining Season Days48
Farm Expenses Per Days15,888$
Farm Estimated Expenses762,624$
Estimated Season Expenses21,903,696$
Season Salary Cap76,921,625$
Estimate Under Maximum Salary Cap of 81,500,000$4,578,375$
Estimate Over Minimum Salary Cap of 60,200,000$ 16,721,625$
Current Bank Account16,936,979$
Projected Bank Account28,834,089$

Pro Players Salaries

Sidney Crosby (1 Way Contract) 8,700,000$ (6)
-Salary Average : 8,700,000$
Steven Stamkos (1 Way Contract) 8,500,000$ (5)
-Salary Average : 8,500,000$
Dustin Byfuglien (1 Way Contract) 7,600,000$ (2)
-Salary Average : 7,600,000$
Keith Yandle (1 Way Contract) 6,350,000$ (4)
-Salary Average : 6,350,000$
Braydon Coburn (1 Way Contract) 6,000,000$ (5)
-Salary Average : 6,000,000$
Thomas Vanek (1 Way Contract) 4,590,625$ (2)
-Salary Average : 4,590,625$
James Neal (1 Way Contract) 4,488,250$ (3)
-Salary Average : 4,488,250$
J.T. Miller (1 Way Contract) 4,059,000$ (1)
-Salary Average : 4,059,000$
Darren Helm (1 Way Contract) 3,850,000$ (2)
-Salary Average : 3,850,000$
Bryan Rust (1 Way Contract) 3,500,000$ (5)
-Salary Average : 3,500,000$
Colton Parayko (1 Way Contract) 3,421,000$ (1)
-Salary Average : 3,421,000$
Carter Hutton (1 Way Contract) 3,250,000$ (2)
-Salary Average : 3,250,000$
Brandon Pirri (1 Way Contract) 2,748,000$ (4)
-Salary Average : 2,748,000$
Brian Boyle (1 Way Contract) 1,762,750$ (3)
-Salary Average : 1,762,750$
Michael Raffl (1 Way Contract) 1,500,000$ (3)
-Salary Average : 1,500,000$
Louis Domingue (1 Way Contract) 1,250,000$ (3)
-Salary Average : 1,250,000$
Darcy Kuemper (1 Way Contract) 1,177,000$ (1)
-Salary Average : 1,177,000$
Nick Jensen 950,000$ (1)
-Salary Average : 950,000$
Erik Cernak 925,000$ (2)
-Salary Average : 550,000$
Barclay Goodrow 900,000$ (3)
-Salary Average : 900,000$
Ryan Graves 700,000$ (1)
-Salary Average : 650,000$
Chandler Stephenson 700,000$ (2)
-Salary Average : 700,000$
Total Pro Players22
Salary Commitment
Year 2019 : 76,921,625$
Year 2020 : 66,614,625$
Year 2021 : 45,699,000$
Year 2022 : 35,798,000$
Salary Average Commitment
Year 2019 : 76,496,625$
Year 2020 : 66,239,625$
Year 2021 : 45,699,000$
Year 2022 : 35,798,000$
Salary Cap with 1 Way Contract
Year 2019 : 76,921,625$
Year 2020 : 66,614,625$
Year 2021 : 45,699,000$
Year 2022 : 35,798,000$

Farm Players Salaries

Jake Kulevich 100,000$ (3)
Salary Average : 100,000$
Seth Helgeson 100,000$ (1)
Salary Average : 100,000$
Justin Dowling 100,000$ (3)
Salary Average : 100,000$
Thomas Di Pauli 100,000$ (3)
Salary Average : 100,000$
Trevor Hamilton 100,000$ (3)
Salary Average : 100,000$
Chase Balisy 100,000$ (3)
Salary Average : 100,000$
Kevin Lough 100,000$ (3)
Salary Average : 100,000$
Tyler Gaudet 100,000$ (3)
Salary Average : 100,000$
Rob O'Gara 96,500$ (1)
Salary Average : 96,500$
Tyler Parsons 92,500$ (2)
Salary Average : 55,000$
Chase Pearson 92,500$ (3)
Salary Average : 92,500$
Carsen Twarynski 92,500$ (3)
Salary Average : 92,500$
Max Veronneau 92,500$ (3)
Salary Average : 92,500$
Jansen Harkins 92,500$ (2)
Salary Average : 55,000$
Daniel Brickley 92,500$ (3)
Salary Average : 92,500$
Garret Sparks 92,500$ (1)
Salary Average : 92,500$
Ryan Kuffner 92,500$ (3)
Salary Average : 92,500$
Blake Hillman 92,500$ (2)
Salary Average : 55,000$
Mason Mitchell 90,000$ (1)
Salary Average : 90,000$
Anthony Greco 90,000$ (1)
Salary Average : 90,000$
Zachary Leslie 85,000$ (3)
Salary Average : 85,000$
Sam Vigneault 71,154$ (2)
Salary Average : 71,154$
Shane Hanna 70,000$ (3)
Salary Average : 70,000$
Alexandre Grenier 70,000$ (2)
Salary Average : 65,000$
Caleb Herbert 70,000$ (1)
Salary Average : 55,000$
Mike Vecchione 70,000$ (1)
Salary Average : 65,000$
Ryan Olsen 70,000$ (3)
Salary Average : 70,000$
Philip Samuelsson 70,000$ (2)
Salary Average : 65,000$
Stuart Percy 70,000$ (3)
Salary Average : 70,000$
Total Farm Players29
Salary Commitment
Year 2019 : 2,555,154$
Year 2020 : 1,946,154$
Year 2021 : 1,457,500$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,412,654$
Year 2020 : 1,823,654$
Year 2021 : 1,457,500$
Year 2022 : 0$

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - 200$ - 3,813 - 64%
Level 2: 5000 - 150$ - 2,773 - 55%
Level 3: 4000 - 100$ - 2,282 - 57%
Level 4: 3000 - 90$ - 1,506 - 50%
Luxury : 2000 - 300$ - 1,003 - 50%
Total Capacity :20000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 1,500 - 50%
Farm Level 2: 2000 - 25$ - 1,016 - 51%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left13
Average Attendance - %11,377 - 57%
Average Income per Game2,303,895$
Year to Date Revenue64,509,048$
Farm
Home Games Left13
Average Attendance - %2,516 - 50%
Average Income per Game125,520$
Year to Date Revenue3,514,562$

Expense

Pro Players Total Salaries69,869,815$
Farm Players Total Salaries2,021,500$
Coaches Total Salaries2,000,000$
Luxury Taxe Total0$
Special Salary Cap Value3,837,750$
Pro Year To Date Expenses51,032,332$
Farm Year To Date Expenses2,283,416$
Pro Salary Cap To Date50,067,005$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue29,950,629$
Farm Estimated Season Revenue1,631,761$
Pro Remaining Season Days48
Pro Expenses Per Days381,021$
Pro Estimated Expenses18,289,008$
Farm Remaining Season Days48
Farm Expenses Per Days16,245$
Farm Estimated Expenses779,760$
Estimated Season Expenses19,068,768$
Season Salary Cap73,707,565$
Estimate Under Maximum Salary Cap of 81,500,000$7,792,435$
Estimate Over Minimum Salary Cap of 60,200,000$ 13,507,565$
Current Bank Account29,898,775$
Projected Bank Account42,412,397$

Pro Players Salaries

Mathew Barzal (1 Way Contract) 6,162,000$ (2)
-Salary Average : 6,162,000$
Brandon Saad (1 Way Contract) 6,000,000$ (2)
-Salary Average : 6,000,000$
John Gibson (1 Way Contract) 4,614,000$ (3)
-Salary Average : 4,614,000$
Sam Reinhart (1 Way Contract) 4,506,000$ (3)
-Salary Average : 4,506,000$
Tyler Myers (1 Way Contract) 4,230,769$ (2)
-Salary Average : 4,230,769$
Adam Larsson (1 Way Contract) 4,166,667$ (2)
-Salary Average : 4,166,667$
Brian Elliott (1 Way Contract) 3,867,500$ (3)
-Salary Average : 3,867,500$
Valtteri Filppula (1 Way Contract) 3,846,154$ (1)
-Salary Average : 3,846,154$
Zach Werenski (1 Way Contract) 3,756,500$ (2)
-Salary Average : 3,756,500$
Brendan Gallagher (1 Way Contract) 3,750,000$ (2)
-Salary Average : 3,750,000$
Kevin Labanc (1 Way Contract) 2,992,000$ (3)
-Salary Average : 2,992,000$
Jaccob Slavin (1 Way Contract) 2,860,000$ (1)
-Salary Average : 2,860,000$
Dale Weise (1 Way Contract) 2,350,000$ (1)
-1 Way Contract Salary Cap : 2,350,000$
-Salary Average : 2,350,000$
Mark Borowiecki (1 Way Contract) 1,850,000$ (2)
-Salary Average : 1,850,000$
Mark Barberio (1 Way Contract) 1,750,000$ (2)
-Salary Average : 1,750,000$
Jimmy Vesey (1 Way Contract) 1,620,000$ (1)
-Salary Average : 1,620,000$
Kyle Clifford (1 Way Contract) 1,600,000$ (1)
-Salary Average : 1,600,000$
John Hayden (1 Way Contract) 1,391,500$ (2)
-Salary Average : 1,391,500$
Scott Laughton (1 Way Contract) 1,303,500$ (2)
-Salary Average : 1,303,500$
J.T. Brown (1 Way Contract) 1,300,000$ (1)
-1 Way Contract Salary Cap : 1,300,000$
-Salary Average : 1,300,000$
Magnus Paajarvi (1 Way Contract) 1,239,225$ (1)
-Salary Average : 1,239,225$
Ryan Murphy (1 Way Contract) 1,239,000$ (2)
-1 Way Contract Salary Cap : 1,239,000$
-Salary Average : 1,239,000$
Robert Thomas 925,000$ (3)
-Salary Average : 925,000$
Troy Terry 925,000$ (2)
-Salary Average : 550,000$
Oskar Lindblom 925,000$ (2)
-Salary Average : 550,000$
Derrick Pouliot 700,000$ (2)
-Salary Average : 700,000$
Total Pro Players26
Salary Commitment
Year 2019 : 69,869,815$
Year 2020 : 55,054,436$
Year 2021 : 16,904,500$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 69,119,815$
Year 2020 : 54,304,436$
Year 2021 : 16,904,500$
Year 2022 : 0$
Salary Cap with 1 Way Contract
Year 2019 : 69,869,815$
Year 2020 : 55,054,436$
Year 2021 : 16,904,500$
Year 2022 : 0$

Farm Players Salaries

Matthew Lane 100,000$ (1)
Salary Average : 100,000$
Michael Prapavessis 100,000$ (1)
Salary Average : 100,000$
Steve Oleksy 100,000$ (1)
Salary Average : 100,000$
Ben Holmstrom 100,000$ (1)
Salary Average : 100,000$
Alex Krushelnyski 100,000$ (1)
Salary Average : 100,000$
Derek Hulak 100,000$ (1)
Salary Average : 100,000$
Jaime Sifers 100,000$ (1)
Salary Average : 100,000$
Parker Milner 100,000$ (1)
Salary Average : 100,000$
Pat Nagle 100,000$ (1)
Salary Average : 100,000$
Corey Tropp 99,000$ (1)
Salary Average : 99,000$
Cal Foote 92,500$ (3)
Salary Average : 92,500$
Christian Jaros 92,500$ (2)
Salary Average : 55,000$
Joel Hofer 92,500$ (3)
Salary Average : 92,500$
Emil Pettersson 92,500$ (2)
Salary Average : 55,000$
Jakub Jerabek 92,500$ (2)
Salary Average : 92,500$
Eric Cornel 70,000$ (2)
Salary Average : 70,000$
Ville Husso 70,000$ (3)
Salary Average : 70,000$
Brandon Davidson 70,000$ (2)
Salary Average : 70,000$
Scott Wilson 70,000$ (2)
Salary Average : 70,000$
Michael McCarron 70,000$ (2)
Salary Average : 70,000$
Peter Budaj 70,000$ (2)
Salary Average : 70,000$
Brian Flynn 70,000$ (2)
Salary Average : 70,000$
Radel Fazleev 70,000$ (2)
Salary Average : 70,000$
Total Farm Players23
Salary Commitment
Year 2019 : 2,021,500$
Year 2020 : 1,022,500$
Year 2021 : 255,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,946,500$
Year 2020 : 947,500$
Year 2021 : 255,000$
Year 2022 : 0$

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6350 - 110$ - 6,143 - 97%
Level 2: 5350 - 70$ - 5,076 - 95%
Level 3: 4350 - 50$ - 4,097 - 94%
Level 4: 3350 - 25$ - 3,316 - 99%
Luxury : 1700 - 200$ - 1,300 - 76%
Total Capacity :21100
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 20$ - 2,983 - 99%
Farm Level 2: 2000 - 10$ - 1,998 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left11
Average Attendance - %19,932 - 94%
Average Income per Game1,973,550$
Year to Date Revenue59,206,514$
Farm
Home Games Left11
Average Attendance - %4,981 - 100%
Average Income per Game99,549$
Year to Date Revenue2,986,475$

Expense

Pro Players Total Salaries64,808,856$
Farm Players Total Salaries2,215,000$
Coaches Total Salaries2,000,000$
Luxury Taxe Total0$
Special Salary Cap Value3,769,231$
Pro Year To Date Expenses52,414,603$
Farm Year To Date Expenses2,280,828$
Pro Salary Cap To Date51,339,075$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue21,709,055$
Farm Estimated Season Revenue1,095,041$
Pro Remaining Season Days48
Pro Expenses Per Days353,811$
Pro Estimated Expenses16,982,928$
Farm Remaining Season Days48
Farm Expenses Per Days17,285$
Farm Estimated Expenses829,680$
Estimated Season Expenses17,812,608$
Season Salary Cap68,578,087$
Estimate Under Maximum Salary Cap of 81,500,000$12,921,913$
Estimate Over Minimum Salary Cap of 60,200,000$ 8,378,087$
Current Bank Account43,705,561$
Projected Bank Account48,697,049$

Pro Players Salaries

Braden Holtby (1 Way Contract) 6,100,000$ (1)
-Salary Average : 6,100,000$
Joe Pavelski (1 Way Contract) 6,061,250$ (3)
-Salary Average : 6,061,250$
Andrej Sekera (1 Way Contract) 5,500,000$ (2)
-1 Way Contract Salary Cap : 5,500,000$
-Salary Average : 5,500,000$
David Perron (1 Way Contract) 5,013,000$ (1)
-Salary Average : 5,013,000$
Justin Williams (1 Way Contract) 4,352,225$ (1)
-Salary Average : 4,352,225$
Vladimir Sobotka (1 Way Contract) 3,500,000$ (1)
-Salary Average : 3,500,000$
Patrik Berglund (1 Way Contract) 3,332,100$ (2)
-Salary Average : 3,332,100$
Zack Smith (1 Way Contract) 3,311,800$ (2)
-Salary Average : 3,311,800$
Dmitry Kulikov (1 Way Contract) 3,000,000$ (1)
-Salary Average : 3,000,000$
Michael Stone (1 Way Contract) 2,950,000$ (2)
-Salary Average : 2,950,000$
Erik Gudbranson (1 Way Contract) 2,369,231$ (3)
-Salary Average : 2,369,231$
Ryan Dzingel (1 Way Contract) 2,255,000$ (2)
-Salary Average : 2,255,000$
Mike Condon (1 Way Contract) 2,000,000$ (2)
-1 Way Contract Salary Cap : 2,000,000$
-Salary Average : 2,000,000$
Vinnie Hinostroza (1 Way Contract) 1,848,000$ (2)
-Salary Average : 1,848,000$
Jujhar Khaira (1 Way Contract) 1,823,250$ (2)
-Salary Average : 1,823,250$
Kevin Connauton (1 Way Contract) 1,750,000$ (2)
-Salary Average : 1,750,000$
Michal Neuvirth (1 Way Contract) 1,490,500$ (1)
-Salary Average : 1,490,500$
Jon Merrill (1 Way Contract) 1,237,500$ (3)
-Salary Average : 1,237,500$
Daniel Carr (1 Way Contract) 1,100,000$ (1)
-Salary Average : 1,100,000$
Mirco Mueller (1 Way Contract) 1,094,500$ (3)
-Salary Average : 1,094,500$
Madison Bowey (1 Way Contract) 1,000,000$ (2)
-Salary Average : 1,000,000$
Tyler Motte 990,000$ (2)
-Salary Average : 990,000$
Joel Eriksson Ek 940,500$ (3)
-Salary Average : 940,500$
Neal Pionk 925,000$ (2)
-Salary Average : 550,000$
Cedric Paquette 865,000$ (1)
-Salary Average : 865,000$
Total Pro Players25
Salary Commitment
Year 2019 : 64,808,856$
Year 2020 : 39,388,131$
Year 2021 : 11,702,981$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 64,433,856$
Year 2020 : 39,013,131$
Year 2021 : 11,702,981$
Year 2022 : 0$
Salary Cap with 1 Way Contract
Year 2019 : 64,808,856$
Year 2020 : 39,388,131$
Year 2021 : 11,702,981$
Year 2022 : 0$

Farm Players Salaries

Brandon Baddock 100,000$ (2)
Salary Average : 100,000$
Samuel Kurker 100,000$ (2)
Salary Average : 100,000$
Mike McKenna 100,000$ (1)
Salary Average : 100,000$
Ivan Kulbakov 100,000$ (2)
Salary Average : 100,000$
Ryan Dmowski 92,500$ (3)
Salary Average : 92,500$
Spencer Smallman 92,500$ (3)
Salary Average : 92,500$
Jayden Halbgewachs 92,500$ (3)
Salary Average : 92,500$
Mark Friedman 92,500$ (2)
Salary Average : 55,000$
Nick Schneider 92,500$ (3)
Salary Average : 92,500$
Doyle Somerby 92,500$ (2)
Salary Average : 55,000$
Francis Perron 70,000$ (2)
Salary Average : 70,000$
Joe Hicketts 70,000$ (2)
Salary Average : 70,000$
Daniel Audette 70,000$ (2)
Salary Average : 70,000$
Jimmy Oligny 70,000$ (1)
Salary Average : 70,000$
Oliver Kylington 70,000$ (3)
Salary Average : 70,000$
Alex Gallant 70,000$ (1)
Salary Average : 70,000$
Brian Ward 70,000$ (1)
Salary Average : 70,000$
Michael Joly 70,000$ (3)
Salary Average : 70,000$
Justin Scott 70,000$ (1)
Salary Average : 70,000$
Keegan Kolesar 70,000$ (1)
Salary Average : 65,000$
Mason Geertsen 70,000$ (2)
Salary Average : 70,000$
Jeff Glass 70,000$ (1)
Salary Average : 70,000$
Hubert Labrie 70,000$ (1)
Salary Average : 55,000$
Emerson Clark 70,000$ (1)
Salary Average : 70,000$
Nick Seeler 70,000$ (1)
Salary Average : 65,000$
John McCarron 70,000$ (1)
Salary Average : 70,000$
Logan Pyett 70,000$ (1)
Salary Average : 70,000$
Patrick Sieloff 70,000$ (1)
Salary Average : 65,000$
Total Farm Players28
Salary Commitment
Year 2019 : 2,215,000$
Year 2020 : 1,275,000$
Year 2021 : 510,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,110,000$
Year 2020 : 1,200,000$
Year 2021 : 510,000$
Year 2022 : 0$

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 5750 - 155$ - 5,708 - 99%
Level 2: 4750 - 71$ - 4,483 - 94%
Level 3: 3750 - 65$ - 3,438 - 92%
Level 4: 2750 - 40$ - 2,623 - 95%
Luxury : 1000 - 300$ - 991 - 99%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 25$ - 2,952 - 98%
Farm Level 2: 2000 - 10$ - 1,793 - 90%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left11
Average Attendance - %17,242 - 96%
Average Income per Game2,159,391$
Year to Date Revenue64,781,735$
Farm
Home Games Left11
Average Attendance - %4,744 - 95%
Average Income per Game102,401$
Year to Date Revenue3,072,021$

Expense

Pro Players Total Salaries69,525,629$
Farm Players Total Salaries3,380,550$
Coaches Total Salaries1,300,000$
Luxury Taxe Total0$
Special Salary Cap Value-1,132,867$
Pro Year To Date Expenses54,565,052$
Farm Year To Date Expenses2,769,800$
Pro Salary Cap To Date53,508,942$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue23,753,303$
Farm Estimated Season Revenue1,126,408$
Pro Remaining Season Days48
Pro Expenses Per Days378,364$
Pro Estimated Expenses18,161,472$
Farm Remaining Season Days48
Farm Expenses Per Days20,594$
Farm Estimated Expenses988,512$
Estimated Season Expenses19,149,984$
Season Salary Cap68,392,762$
Estimate Under Maximum Salary Cap of 81,500,000$13,107,238$
Estimate Over Minimum Salary Cap of 60,200,000$ 8,192,762$
Current Bank Account14,821,734$
Projected Bank Account20,551,461$

Pro Players Salaries

Zach Parise (1 Way Contract) 7,538,462$ (6)
-Salary Average : 7,538,463$
Bobby Ryan (1 Way Contract) 7,250,000$ (4)
-Salary Average : 7,250,000$
Mikael Granlund (1 Way Contract) 6,447,000$ (1)
-Salary Average : 6,447,000$
Ilya Kovalchuk (1 Way Contract) 6,250,000$ (2)
-Salary Average : 6,250,000$
Danny DeKeyser (1 Way Contract) 5,000,000$ (3)
-Salary Average : 5,000,000$
Alexander Wennberg (1 Way Contract) 3,997,500$ (3)
-Salary Average : 3,997,500$
Derek Forbort (1 Way Contract) 3,755,000$ (4)
-Salary Average : 3,755,000$
Jacob Markstrom (1 Way Contract) 3,666,667$ (1)
-Salary Average : 1,550,000$
Cal Clutterbuck (1 Way Contract) 3,600,000$ (2)
-Salary Average : 3,600,000$
Richard Panik (1 Way Contract) 3,511,200$ (2)
-Salary Average : 3,511,200$
Michael Del Zotto (1 Way Contract) 3,457,692$ (2)
-Salary Average : 3,457,692$
Boone Jenner (1 Way Contract) 3,000,000$ (3)
-Salary Average : 3,000,000$
Kris Russell (1 Way Contract) 2,997,775$ (3)
-Salary Average : 2,997,775$
Marcus Kruger (1 Way Contract) 1,700,000$ (2)
-Salary Average : 1,700,000$
Michael Chaput (1 Way Contract) 1,333,333$ (1)
-Salary Average : 1,333,333$
Charlie Lindgren (1 Way Contract) 1,276,000$ (1)
-Salary Average : 1,276,000$
Michal Kempny (1 Way Contract) 1,045,000$ (2)
-Salary Average : 1,045,000$
Victor Mete 925,000$ (2)
-Salary Average : 550,000$
Colin White 925,000$ (1)
-Salary Average : 925,000$
Rasmus Dahlin 925,000$ (2)
-Salary Average : 925,000$
Brett Howden 925,000$ (3)
-Salary Average : 925,000$
Total Pro Players21
Salary Commitment
Year 2019 : 69,525,629$
Year 2020 : 55,877,629$
Year 2021 : 34,463,737$
Year 2022 : 18,543,462$
Salary Average Commitment
Year 2019 : 67,033,963$
Year 2020 : 55,502,630$
Year 2021 : 34,463,738$
Year 2022 : 18,543,463$
Salary Cap with 1 Way Contract
Year 2019 : 69,525,629$
Year 2020 : 55,877,629$
Year 2021 : 34,463,737$
Year 2022 : 18,543,462$

Farm Players Salaries

Brent Pedersen 100,000$ (3)
Salary Average : 100,000$
Jake Lucchini 100,000$ (3)
Salary Average : 100,000$
Liam O'Brien 100,000$ (3)
Salary Average : 100,000$
Nikita Jevpalovs 100,000$ (3)
Salary Average : 100,000$
Nolan Vesey 100,000$ (3)
Salary Average : 100,000$
Danny O'Regan 100,000$ (3)
Salary Average : 100,000$
Michal Moravcik 100,000$ (3)
Salary Average : 100,000$
Josh Melnick 100,000$ (3)
Salary Average : 100,000$
Brett Welychka 100,000$ (3)
Salary Average : 100,000$
Felix Girard 100,000$ (3)
Salary Average : 100,000$
Tye McGinn 99,500$ (1)
Salary Average : 99,500$
Dustin Tokarski 97,500$ (1)
Salary Average : 97,500$
Steven Fogarty 97,500$ (2)
Salary Average : 97,500$
Joey Laleggia 96,700$ (3)
Salary Average : 96,700$
Josh Currie 96,500$ (3)
Salary Average : 96,500$
Patrick Russell 94,800$ (2)
Salary Average : 94,800$
Dillon Simpson 93,500$ (3)
Salary Average : 93,500$
Kristian Reichel 92,500$ (3)
Salary Average : 92,500$
John Marino 92,500$ (3)
Salary Average : 92,500$
Mason Marchment 92,500$ (2)
Salary Average : 92,500$
William Lagesson 92,500$ (3)
Salary Average : 92,500$
Lucas Johansen 92,500$ (2)
Salary Average : 55,000$
Kieffer Bellows 92,500$ (3)
Salary Average : 92,500$
Tage Thompson 92,500$ (1)
Salary Average : 92,500$
Ryan Lindgren 92,500$ (2)
Salary Average : 55,000$
Laurent Brossoit 90,700$ (2)
Salary Average : 90,700$
Adam Ollas Mattsson 88,500$ (2)
Salary Average : 88,500$
Xavier Ouellet 75,600$ (1)
Salary Average : 75,600$
Ryan Stanton 75,000$ (1)
Salary Average : 75,000$
Paul Bittner 74,750$ (1)
Salary Average : 74,750$
Nic Petan 70,000$ (1)
Salary Average : 65,000$
Spencer Martin 70,000$ (2)
Salary Average : 65,000$
Chris Driedger 70,000$ (2)
Salary Average : 65,000$
Patrick McGrath 70,000$ (1)
Salary Average : 70,000$
Curtis Lazar 70,000$ (2)
Salary Average : 70,000$
Marko Dano 70,000$ (2)
Salary Average : 70,000$
Macoy Erkamps 70,000$ (1)
Salary Average : 65,500$
Braden Christoffer 70,000$ (1)
Salary Average : 65,000$
Total Farm Players38
Salary Commitment
Year 2019 : 3,380,550$
Year 2020 : 2,585,700$
Year 2021 : 1,656,700$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 3,281,050$
Year 2020 : 2,500,700$
Year 2021 : 1,656,700$
Year 2022 : 0$

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6750 - 110$ - 6,236 - 92%
Level 2: 5750 - 80$ - 4,973 - 86%
Level 3: 4400 - 60$ - 4,094 - 93%
Level 4: 3150 - 30$ - 3,130 - 99%
Luxury : 1150 - 180$ - 1,150 - 100%
Total Capacity :21200
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 20$ - 2,987 - 100%
Farm Level 2: 2000 - 10$ - 1,996 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left12
Average Attendance - %19,582 - 92%
Average Income per Game2,037,833$
Year to Date Revenue59,097,160$
Farm
Home Games Left12
Average Attendance - %4,983 - 100%
Average Income per Game99,625$
Year to Date Revenue2,889,125$

Expense

Pro Players Total Salaries61,438,500$
Farm Players Total Salaries1,937,000$
Coaches Total Salaries1,400,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses46,551,871$
Farm Year To Date Expenses1,928,439$
Pro Salary Cap To Date45,534,509$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue24,453,997$
Farm Estimated Season Revenue1,195,500$
Pro Remaining Season Days48
Pro Expenses Per Days335,691$
Pro Estimated Expenses16,113,168$
Farm Remaining Season Days48
Farm Expenses Per Days12,565$
Farm Estimated Expenses603,120$
Estimated Season Expenses16,716,288$
Season Salary Cap61,438,500$
Estimate Under Maximum Salary Cap of 81,500,000$20,061,500$
Estimate Over Minimum Salary Cap of 60,200,000$ 1,238,500$
Current Bank Account38,654,418$
Projected Bank Account47,587,627$

Pro Players Salaries

Brayden Point (1 Way Contract) 8,502,000$ (1)
-Salary Average : 8,502,000$
Anders Nilsson (1 Way Contract) 4,500,000$ (4)
-Salary Average : 4,500,000$
Michael Frolik (1 Way Contract) 4,300,000$ (1)
-Salary Average : 4,300,000$
Mathieu Perreault (1 Way Contract) 4,125,000$ (2)
-Salary Average : 3,000,000$
Marco Scandella (1 Way Contract) 4,000,000$ (1)
-Salary Average : 4,000,000$
David Rittich (1 Way Contract) 4,000,000$ (5)
-Salary Average : 4,000,000$
Adam McQuaid (1 Way Contract) 3,270,000$ (4)
-Salary Average : 3,270,000$
Matt Nieto (1 Way Contract) 3,000,000$ (3)
-Salary Average : 3,000,000$
Chris Wideman (1 Way Contract) 2,800,000$ (3)
-Salary Average : 2,800,000$
Nick Schmaltz (1 Way Contract) 2,585,000$ (3)
-Salary Average : 2,585,000$
Alex Chiasson (1 Way Contract) 2,541,000$ (3)
-Salary Average : 2,541,000$
Dmitrij Jaskin (1 Way Contract) 2,500,000$ (2)
-1 Way Contract Salary Cap : 2,500,000$
-Salary Average : 2,500,000$
Johan Larsson (1 Way Contract) 2,000,000$ (2)
-Salary Average : 2,000,000$
Alexander Petrovic (1 Way Contract) 1,888,000$ (1)
-Salary Average : 1,888,000$
Jared McCann (1 Way Contract) 1,760,000$ (1)
-Salary Average : 1,760,000$
Brock McGinn (1 Way Contract) 1,750,000$ (3)
-Salary Average : 1,750,000$
Christian Folin (1 Way Contract) 1,495,000$ (2)
-Salary Average : 1,495,000$
Danton Heinen (1 Way Contract) 1,237,500$ (3)
-Salary Average : 1,237,500$
Stefan Noesen (1 Way Contract) 1,200,000$ (3)
-Salary Average : 1,200,000$
Nolan Patrick 925,000$ (2)
-Salary Average : 550,000$
Marcus Pettersson 925,000$ (2)
-Salary Average : 550,000$
Christian Djoos 735,000$ (1)
-Salary Average : 765,000$
Haydn Fleury 700,000$ (2)
-Salary Average : 700,000$
Brendan Perlini 700,000$ (2)
-Salary Average : 700,000$
Total Pro Players24
Salary Commitment
Year 2019 : 61,438,500$
Year 2020 : 40,253,500$
Year 2021 : 26,883,500$
Year 2022 : 11,770,000$
Salary Average Commitment
Year 2019 : 59,593,500$
Year 2020 : 38,378,500$
Year 2021 : 26,883,500$
Year 2022 : 11,770,000$
Salary Cap with 1 Way Contract
Year 2019 : 61,438,500$
Year 2020 : 40,253,500$
Year 2021 : 26,883,500$
Year 2022 : 11,770,000$

Farm Players Salaries

Chris Mueller 100,000$ (3)
Salary Average : 100,000$
David Ullstrom 99,500$ (3)
Salary Average : 99,500$
Evan McEneny (Out of Payroll) 95,000$ (1)
Salary Average : 95,000$
Hampus Gustafsson 95,000$ (1)
Salary Average : 95,000$
Martin Marincin 95,000$ (2)
Salary Average : 95,000$
Julian Melchiori 95,000$ (2)
Salary Average : 95,000$
Igor Ozhiganov 92,500$ (3)
Salary Average : 92,500$
Joey Daccord 92,500$ (3)
Salary Average : 92,500$
Tyler Wong 92,500$ (2)
Salary Average : 92,500$
Tomas Hyka 92,500$ (2)
Salary Average : 92,500$
Sean Day 92,500$ (3)
Salary Average : 92,500$
Mikhail Vorobyev 92,500$ (2)
Salary Average : 55,000$
Andrew Shortridge 92,500$ (3)
Salary Average : 92,500$
Juuso Valimaki 92,500$ (3)
Salary Average : 92,500$
Eamon McAdam 77,500$ (3)
Salary Average : 77,500$
Jonathon Martin 75,000$ (1)
Salary Average : 75,000$
Adam Helewka 70,000$ (2)
Salary Average : 70,000$
Anthony Richard 70,000$ (2)
Salary Average : 70,000$
Nikita Scherbak 70,000$ (2)
Salary Average : 70,000$
Alexandre Carrier 70,000$ (2)
Salary Average : 70,000$
Vladislav Kamenev (Out of Payroll) 70,000$ (2)
Salary Average : 70,000$
Nicolas Aube-Kubel 70,000$ (2)
Salary Average : 70,000$
Conner Bleackley 70,000$ (2)
Salary Average : 70,000$
Blake Siebenaler 70,000$ (2)
Salary Average : 70,000$
Michael Carcone 70,000$ (2)
Salary Average : 70,000$
Total Farm Players25
Salary Commitment
Year 2019 : 2,102,000$
Year 2020 : 1,837,000$
Year 2021 : 739,500$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,064,500$
Year 2020 : 1,799,500$
Year 2021 : 739,500$
Year 2022 : 0$

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 5750 - 100$ - 5,749 - 100%
Level 2: 4750 - 75$ - 4,733 - 100%
Level 3: 3750 - 50$ - 3,750 - 100%
Level 4: 2750 - 25$ - 2,750 - 100%
Luxury : 1000 - 150$ - 1,000 - 100%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 20$ - 2,990 - 100%
Farm Level 2: 2000 - 10$ - 1,997 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left9
Average Attendance - %17,981 - 100%
Average Income per Game1,670,094$
Year to Date Revenue53,443,000$
Farm
Home Games Left9
Average Attendance - %4,987 - 100%
Average Income per Game99,717$
Year to Date Revenue3,190,938$

Expense

Pro Players Total Salaries58,932,178$
Farm Players Total Salaries2,145,000$
Coaches Total Salaries2,700,000$
Luxury Taxe Total0$
Special Salary Cap Value5,286,250$
Pro Year To Date Expenses46,687,044$
Farm Year To Date Expenses2,059,084$
Pro Salary Cap To Date44,561,251$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue15,030,844$
Farm Estimated Season Revenue897,451$
Pro Remaining Season Days48
Pro Expenses Per Days327,592$
Pro Estimated Expenses15,724,416$
Farm Remaining Season Days48
Farm Expenses Per Days15,296$
Farm Estimated Expenses734,208$
Estimated Season Expenses16,458,624$
Season Salary Cap64,218,428$
Estimate Under Maximum Salary Cap of 81,500,000$17,281,572$
Estimate Over Minimum Salary Cap of 60,200,000$ 4,018,428$
Current Bank Account64,637,010$
Projected Bank Account64,106,681$

Pro Players Salaries

Mike Reilly (1 Way Contract) 7,000,000$ (1)
-Salary Average : 7,000,000$
Jason Spezza (1 Way Contract) 6,000,000$ (2)
-Salary Average : 6,000,000$
Jonathan Bernier (1 Way Contract) 5,000,000$ (3)
-Salary Average : 5,000,000$
Jori Lehtera (1 Way Contract) 5,000,000$ (2)
-Salary Average : 5,000,000$
Semyon Varlamov (1 Way Contract) 4,618,250$ (4)
-Salary Average : 4,618,250$
Brad Hunt (1 Way Contract) 4,000,000$ (1)
-Salary Average : 4,000,000$
Yannick Weber (1 Way Contract) 3,000,000$ (2)
-Salary Average : 3,000,000$
Jason Pominville (1 Way Contract) 3,000,000$ (2)
-Salary Average : 3,000,000$
Jason Garrison (1 Way Contract) 3,000,000$ (1)
-Salary Average : 3,000,000$
Brendan Smith (1 Way Contract) 2,750,000$ (4)
-Salary Average : 2,750,000$
Marcus Foligno (1 Way Contract) 2,151,800$ (2)
-Salary Average : 2,151,800$
John Gilmour (1 Way Contract) 2,000,000$ (1)
-1 Way Contract Salary Cap : 2,000,000$
-Salary Average : 2,000,000$
Artturi Lehkonen (1 Way Contract) 1,545,500$ (3)
-Salary Average : 1,545,500$
Anders Bjork (1 Way Contract) 1,255,000$ (1)
-Salary Average : 1,255,000$
Devante Smith-Pelly (1 Way Contract) 1,069,961$ (3)
-Salary Average : 1,069,961$
Richard Bachman (1 Way Contract) 1,000,000$ (1)
-1 Way Contract Salary Cap : 1,000,000$
-Salary Average : 1,000,000$
Chris Terry (1 Way Contract) 1,000,000$ (1)
-Salary Average : 1,000,000$
Mikhail Sergachev 925,000$ (1)
-Salary Average : 925,000$
Pierre-Luc Dubois 925,000$ (2)
-Salary Average : 550,000$
Henri Jokiharju 925,000$ (3)
-Salary Average : 925,000$
Jesperi Kotkaniemi 925,000$ (3)
-Salary Average : 925,000$
Jordan Greenway 925,000$ (2)
-Salary Average : 550,000$
Clayton Keller 916,667$ (1)
-Salary Average : 916,667$
Total Pro Players23
Salary Commitment
Year 2019 : 58,932,178$
Year 2020 : 37,835,511$
Year 2021 : 16,833,711$
Year 2022 : 7,368,250$
Salary Average Commitment
Year 2019 : 58,182,178$
Year 2020 : 37,085,511$
Year 2021 : 16,833,711$
Year 2022 : 7,368,250$
Salary Cap with 1 Way Contract
Year 2019 : 58,932,178$
Year 2020 : 37,835,511$
Year 2021 : 16,833,711$
Year 2022 : 7,368,250$

Farm Players Salaries

Mike Sislo 95,000$ (1)
Salary Average : 95,000$
David Pope 92,500$ (3)
Salary Average : 92,500$
Rhett Gardner 92,500$ (3)
Salary Average : 92,500$
Jonathan Ang 92,500$ (3)
Salary Average : 92,500$
Tyler Vesel 92,500$ (2)
Salary Average : 92,500$
Axel Jonsson-Fjallby 92,500$ (3)
Salary Average : 92,500$
Gabriel Carlsson 92,500$ (1)
Salary Average : 92,500$
Sheldon Rempal 92,500$ (3)
Salary Average : 92,500$
Tony Calderone 92,500$ (3)
Salary Average : 92,500$
Ty Dellandrea 92,500$ (3)
Salary Average : 92,500$
Adam Huska 92,500$ (3)
Salary Average : 92,500$
Stuart Skinner 92,500$ (3)
Salary Average : 92,500$
Jens Looke 92,500$ (2)
Salary Average : 92,500$
Greg Carey 90,000$ (1)
Salary Average : 90,000$
Matt Taormina 90,000$ (1)
Salary Average : 90,000$
Brian Cooper 90,000$ (1)
Salary Average : 90,000$
Garret Ross 90,000$ (1)
Salary Average : 90,000$
Scott Sabourin 90,000$ (1)
Salary Average : 90,000$
Kevin Czuczman 90,000$ (1)
Salary Average : 90,000$
Joseph Cramarossa 90,000$ (1)
Salary Average : 90,000$
Steven Kampfer 85,000$ (1)
Salary Average : 85,000$
Andrew Agozzino 85,000$ (1)
Salary Average : 85,000$
Ben Harpur 70,000$ (1)
Salary Average : 65,000$
Ryan Gropp 70,000$ (1)
Salary Average : 65,000$
Total Farm Players24
Salary Commitment
Year 2019 : 2,145,000$
Year 2020 : 1,017,500$
Year 2021 : 832,500$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,135,000$
Year 2020 : 1,017,500$
Year 2021 : 832,500$
Year 2022 : 0$

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - 100$ - 5,953 - 99%
Level 2: 5000 - 75$ - 4,886 - 98%
Level 3: 4000 - 50$ - 3,980 - 99%
Level 4: 3000 - 25$ - 3,000 - 100%
Luxury : 1250 - 150$ - 1,250 - 100%
Total Capacity :19250
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 20$ - 2,987 - 100%
Farm Level 2: 2000 - 10$ - 1,997 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left16
Average Attendance - %19,068 - 99%
Average Income per Game1,778,920$
Year to Date Revenue44,473,001$
Farm
Home Games Left16
Average Attendance - %4,984 - 100%
Average Income per Game99,641$
Year to Date Revenue2,491,025$

Expense

Pro Players Total Salaries74,245,532$
Farm Players Total Salaries2,377,500$
Coaches Total Salaries1,566,667$
Luxury Taxe Total0$
Special Salary Cap Value120,000$
Pro Year To Date Expenses58,755,326$
Farm Year To Date Expenses1,854,892$
Pro Salary Cap To Date57,464,807$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue28,462,721$
Farm Estimated Season Revenue1,594,256$
Pro Remaining Season Days48
Pro Expenses Per Days405,442$
Pro Estimated Expenses19,461,216$
Farm Remaining Season Days48
Farm Expenses Per Days14,933$
Farm Estimated Expenses716,784$
Estimated Season Expenses20,178,000$
Season Salary Cap74,365,532$
Estimate Under Maximum Salary Cap of 81,500,000$7,134,468$
Estimate Over Minimum Salary Cap of 60,200,000$ 14,165,532$
Current Bank Account-1,535,943$
Projected Bank Account8,343,034$

Pro Players Salaries

Alex Ovechkin (1 Way Contract) 9,538,462$ (2)
-Salary Average : 9,538,462$
Henrik Lundqvist (1 Way Contract) 8,500,000$ (2)
-Salary Average : 8,500,000$
Paul Stastny (1 Way Contract) 6,461,538$ (2)
-Salary Average : 6,461,538$
T.J. Oshie (1 Way Contract) 6,420,750$ (1)
-Salary Average : 6,420,750$
Travis Zajac (1 Way Contract) 5,750,000$ (2)
-Salary Average : 5,750,000$
Christopher Tanev (1 Way Contract) 4,450,000$ (1)
-Salary Average : 4,450,000$
David Savard (1 Way Contract) 4,250,000$ (2)
-Salary Average : 4,250,000$
Jimmy Howard (1 Way Contract) 3,762,000$ (2)
-Salary Average : 3,762,000$
Colin Miller (1 Way Contract) 3,500,000$ (4)
-Salary Average : 3,500,000$
Carl Hagelin (1 Way Contract) 3,384,615$ (3)
-Salary Average : 3,384,615$
Brayden McNabb (1 Way Contract) 3,000,000$ (4)
-Salary Average : 3,000,000$
Tom Wilson (1 Way Contract) 2,673,000$ (2)
-Salary Average : 2,673,000$
Brandon Tanev (1 Way Contract) 2,200,000$ (2)
-Salary Average : 2,200,000$
Riley Sheahan (1 Way Contract) 2,000,000$ (3)
-Salary Average : 2,000,000$
Brady Skjei (1 Way Contract) 1,963,500$ (2)
-Salary Average : 1,963,500$
Joel Edmundson (1 Way Contract) 1,800,000$ (1)
-Salary Average : 1,800,000$
Nicolas Deslauriers (1 Way Contract) 1,800,000$ (1)
-Salary Average : 1,800,000$
Brett Connolly 950,000$ (1)
-Salary Average : 950,000$
Anthony Cirelli 925,000$ (2)
-Salary Average : 550,000$
Tyson Jost 916,667$ (1)
-Salary Average : 916,667$
Total Pro Players20
Salary Commitment
Year 2019 : 74,245,532$
Year 2020 : 57,908,115$
Year 2021 : 11,884,615$
Year 2022 : 6,500,000$
Salary Average Commitment
Year 2019 : 73,870,532$
Year 2020 : 57,533,115$
Year 2021 : 11,884,615$
Year 2022 : 6,500,000$
Salary Cap with 1 Way Contract
Year 2019 : 74,245,532$
Year 2020 : 57,908,115$
Year 2021 : 11,884,615$
Year 2022 : 6,500,000$

Farm Players Salaries

Etienne Marcoux 100,000$ (2)
Salary Average : 100,000$
James Phelan 92,500$ (3)
Salary Average : 92,500$
Brandon Gignac 92,500$ (2)
Salary Average : 55,000$
Ross Colton 92,500$ (3)
Salary Average : 92,500$
Mason Shaw 92,500$ (3)
Salary Average : 92,500$
Jeffrey Truchon-Viel 92,500$ (3)
Salary Average : 92,500$
Alex Barre-Boulet 92,500$ (3)
Salary Average : 92,500$
Isac Lundestrom 92,500$ (3)
Salary Average : 92,500$
Ryan Donato 92,500$ (2)
Salary Average : 55,000$
Dennis Yan 92,500$ (2)
Salary Average : 55,000$
Matthew Spencer 92,500$ (2)
Salary Average : 55,000$
Ukko-Pekka Luukkonen 92,500$ (3)
Salary Average : 92,500$
Adam Plant 70,000$ (3)
Salary Average : 70,000$
Philippe Desrosiers 70,000$ (2)
Salary Average : 65,000$
Adam Tambellini 70,000$ (1)
Salary Average : 65,000$
Colton Saucerman 70,000$ (1)
Salary Average : 70,000$
Scott Kosmachuk 70,000$ (3)
Salary Average : 70,000$
Matt Petgrave 70,000$ (1)
Salary Average : 70,000$
Adam Cracknell 70,000$ (3)
Salary Average : 70,000$
Scott Savage 70,000$ (2)
Salary Average : 70,000$
Brooks Macek 70,000$ (3)
Salary Average : 70,000$
Matthew Peca 70,000$ (3)
Salary Average : 70,000$
Ryan Hitchcock 70,000$ (3)
Salary Average : 70,000$
Daniel Sprong 70,000$ (1)
Salary Average : 65,000$
Spencer Watson 70,000$ (1)
Salary Average : 65,000$
Ryan Culkin 70,000$ (3)
Salary Average : 70,000$
Griffen Molino 70,000$ (3)
Salary Average : 70,000$
Dysin Mayo 70,000$ (1)
Salary Average : 67,833$
Miles Koules 70,000$ (1)
Salary Average : 70,000$
Michael Leighton 70,000$ (1)
Salary Average : 70,000$
Total Farm Players30
Salary Commitment
Year 2019 : 2,377,500$
Year 2020 : 1,817,500$
Year 2021 : 1,207,500$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,205,333$
Year 2020 : 1,662,500$
Year 2021 : 1,207,500$
Year 2022 : 0$

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6100 - 250$ - 3,096 - 51%
Level 2: 5100 - 150$ - 2,751 - 54%
Level 3: 4100 - 100$ - 2,292 - 56%
Level 4: 3250 - 90$ - 1,625 - 50%
Luxury : 1100 - 500$ - 559 - 51%
Total Capacity :19650
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 1,502 - 50%
Farm Level 2: 2000 - 25$ - 1,022 - 51%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left12
Average Attendance - %10,323 - 53%
Average Income per Game2,302,218$
Year to Date Revenue66,764,312$
Farm
Home Games Left12
Average Attendance - %2,524 - 50%
Average Income per Game125,804$
Year to Date Revenue3,648,311$

Expense

Pro Players Total Salaries82,346,583$
Farm Players Total Salaries1,954,800$
Coaches Total Salaries3,500,000$
Luxury Taxe Total0$
Special Salary Cap Value-1,000,000$
Pro Year To Date Expenses62,487,399$
Farm Year To Date Expenses2,229,409$
Pro Salary Cap To Date60,632,575$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue27,626,612$
Farm Estimated Season Revenue1,509,646$
Pro Remaining Season Days48
Pro Expenses Per Days456,164$
Pro Estimated Expenses21,895,872$
Farm Remaining Season Days48
Farm Expenses Per Days15,886$
Farm Estimated Expenses762,528$
Estimated Season Expenses22,658,400$
Season Salary Cap81,346,583$
Estimate Under Maximum Salary Cap of 81,500,000$153,417$
Estimate Over Minimum Salary Cap of 60,200,000$ 21,146,583$
Current Bank Account12,714,012$
Projected Bank Account19,191,870$

Pro Players Salaries

Mikko Rantanen (1 Way Contract) 8,092,500$ (1)
-Salary Average : 8,092,500$
Aaron Ekblad (1 Way Contract) 7,500,000$ (6)
-Salary Average : 925,000$
Johnny Gaudreau (1 Way Contract) 6,750,000$ (3)
-Salary Average : 6,750,000$
Filip Forsberg (1 Way Contract) 6,000,000$ (3)
-Salary Average : 6,000,000$
Alexander Steen (1 Way Contract) 5,750,000$ (2)
-Salary Average : 5,800,000$
Tyson Barrie (1 Way Contract) 5,500,000$ (1)
-Salary Average : 5,500,000$
Dylan Larkin (1 Way Contract) 5,109,000$ (1)
-Salary Average : 5,109,000$
Andy Greene (1 Way Contract) 5,000,000$ (1)
-Salary Average : 5,000,000$
Carl Soderberg (1 Way Contract) 4,750,000$ (1)
-Salary Average : 4,750,000$
Devan Dubnyk (1 Way Contract) 4,333,333$ (2)
-Salary Average : 4,333,333$
Anders Lee (1 Way Contract) 4,228,250$ (4)
-Salary Average : 4,228,250$
Mattias Ekholm (1 Way Contract) 3,750,000$ (3)
-Salary Average : 3,750,000$
Keith Kinkaid (1 Way Contract) 2,500,000$ (2)
-Salary Average : 2,500,000$
Blake Comeau (1 Way Contract) 2,442,000$ (2)
-Salary Average : 2,442,000$
Jordan Martinook (1 Way Contract) 2,100,000$ (2)
-Salary Average : 2,100,000$
Devin Shore (1 Way Contract) 1,925,000$ (2)
-Salary Average : 1,925,000$
Jakub Vrana (1 Way Contract) 1,876,500$ (1)
-Salary Average : 1,876,500$
Nick Holden (1 Way Contract) 1,750,000$ (2)
-Salary Average : 1,750,000$
Jake McCabe (1 Way Contract) 1,300,000$ (1)
-Salary Average : 1,300,000$
Brad Richardson 850,000$ (2)
-Salary Average : 850,000$
Connor Carrick 840,000$ (1)
-Salary Average : 840,000$
Total Pro Players21
Salary Commitment
Year 2019 : 82,346,583$
Year 2020 : 49,878,583$
Year 2021 : 28,228,250$
Year 2022 : 11,728,250$
Salary Average Commitment
Year 2019 : 75,821,583$
Year 2020 : 43,353,583$
Year 2021 : 21,653,250$
Year 2022 : 5,153,250$
Salary Cap with 1 Way Contract
Year 2019 : 82,346,583$
Year 2020 : 49,878,583$
Year 2021 : 28,228,250$
Year 2022 : 11,728,250$

Farm Players Salaries

Reece Willcox 99,500$ (1)
Salary Average : 99,500$
Travis Barron 92,500$ (3)
Salary Average : 92,500$
Otto Somppi 92,500$ (3)
Salary Average : 92,500$
Nicholas Caamano 92,500$ (3)
Salary Average : 92,500$
Nikita Popugaev 92,500$ (3)
Salary Average : 92,500$
Glenn Gawdin 92,500$ (3)
Salary Average : 92,500$
Cam Dineen 92,500$ (3)
Salary Average : 92,500$
Kaapo Kahkonen 92,500$ (3)
Salary Average : 92,500$
Jacob Larsson 92,500$ (1)
Salary Average : 92,500$
Ville Meskanen 92,500$ (3)
Salary Average : 92,500$
Andreas Borgman 92,500$ (2)
Salary Average : 92,500$
Taylor Leier 80,300$ (2)
Salary Average : 80,300$
J-F Berube 80,000$ (1)
Salary Average : 80,000$
Cole Bardreau 70,000$ (1)
Salary Average : 70,000$
Vincent Arseneau 70,000$ (2)
Salary Average : 70,000$
A.J. Greer 70,000$ (1)
Salary Average : 70,000$
Nikita Korostelev 70,000$ (1)
Salary Average : 70,000$
JC Lipon 70,000$ (3)
Salary Average : 70,000$
Ryan Horvat 70,000$ (1)
Salary Average : 70,000$
Roland McKeown 70,000$ (1)
Salary Average : 70,000$
Tim Erixon 70,000$ (3)
Salary Average : 70,000$
Alex Dostie 70,000$ (1)
Salary Average : 65,000$
Josh Jooris 70,000$ (3)
Salary Average : 70,000$
Riley Barber 70,000$ (1)
Salary Average : 65,000$
Total Farm Players24
Salary Commitment
Year 2019 : 1,954,800$
Year 2020 : 1,192,800$
Year 2021 : 950,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,944,800$
Year 2020 : 1,192,800$
Year 2021 : 950,000$
Year 2022 : 0$

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 5900 - 134$ - 5,777 - 98%
Level 2: 4900 - 79$ - 4,830 - 99%
Level 3: 4750 - 62$ - 4,030 - 85%
Level 4: 3750 - 42$ - 3,077 - 82%
Luxury : 1100 - 295$ - 947 - 86%
Total Capacity :20400
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 25$ - 2,940 - 98%
Farm Level 2: 2000 - 15$ - 1,757 - 88%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left11
Average Attendance - %18,661 - 91%
Average Income per Game2,267,832$
Year to Date Revenue68,034,947$
Farm
Home Games Left11
Average Attendance - %4,697 - 94%
Average Income per Game124,807$
Year to Date Revenue3,744,207$

Expense

Pro Players Total Salaries76,239,530$
Farm Players Total Salaries2,156,904$
Coaches Total Salaries1,400,000$
Luxury Taxe Total0$
Special Salary Cap Value-4,750,000$
Pro Year To Date Expenses63,075,893$
Farm Year To Date Expenses1,980,095$
Pro Salary Cap To Date62,018,189$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue24,946,147$
Farm Estimated Season Revenue1,372,876$
Pro Remaining Season Days48
Pro Expenses Per Days415,266$
Pro Estimated Expenses19,932,768$
Farm Remaining Season Days48
Farm Expenses Per Days13,747$
Farm Estimated Expenses659,856$
Estimated Season Expenses20,592,624$
Season Salary Cap70,789,530$
Estimate Under Maximum Salary Cap of 81,500,000$10,710,470$
Estimate Over Minimum Salary Cap of 60,200,000$ 10,589,530$
Current Bank Account7,688,687$
Projected Bank Account13,415,086$

Pro Players Salaries

Evgeni Malkin (Out of Payroll) 9,500,000$ (3)
-Salary Average : 9,500,000$
William Karlsson (1 Way Contract) 6,858,500$ (2)
-Salary Average : 6,858,500$
John Carlson (1 Way Contract) 6,666,000$ (1)
-Salary Average : 6,666,000$
Ryan Ellis (1 Way Contract) 6,150,000$ (5)
-Salary Average : 6,150,000$
Viktor Arvidsson (1 Way Contract) 6,136,000$ (3)
-Salary Average : 6,136,000$
Aleksander Barkov (1 Way Contract) 5,900,000$ (3)
-Salary Average : 5,900,000$
Josh Morrissey (1 Way Contract) 5,453,500$ (3)
-Salary Average : 5,453,500$
Rasmus Ristolainen (1 Way Contract) 5,400,000$ (3)
-Salary Average : 5,400,000$
Cam Atkinson (1 Way Contract) 4,641,000$ (2)
-Salary Average : 4,641,000$
Jason Zucker (1 Way Contract) 4,332,731$ (3)
-Salary Average : 4,332,731$
Robin Lehner (1 Way Contract) 3,723,500$ (1)
-Salary Average : 3,723,500$
Deryk Engelland (1 Way Contract) 3,600,000$ (1)
-Salary Average : 3,600,000$
Mikael Backlund (1 Way Contract) 3,297,000$ (3)
-Salary Average : 3,297,000$
Michael Grabner (1 Way Contract) 3,222,000$ (3)
-Salary Average : 3,222,000$
Kyle Brodziak (1 Way Contract) 2,257,500$ (1)
-Salary Average : 2,257,500$
Jesper Fast (1 Way Contract) 1,832,800$ (2)
-Salary Average : 1,832,800$
Brandon Manning (1 Way Contract) 1,474,000$ (2)
-Salary Average : 1,474,000$
Marcus Sorensen (1 Way Contract) 1,355,500$ (3)
-Salary Average : 1,355,500$
Ivan Barbashev (1 Way Contract) 1,314,500$ (3)
-Salary Average : 1,314,500$
Pheonix Copley 999,999$ (3)
-Salary Average : 999,999$
Victor Olofsson 925,000$ (3)
-Salary Average : 925,000$
Gustav Forsling (Out of Payroll) 700,000$ (1)
-Salary Average : 700,000$
Total Pro Players22
Salary Commitment
Year 2019 : 85,739,530$
Year 2020 : 68,792,530$
Year 2021 : 53,986,230$
Year 2022 : 6,150,000$
Salary Average Commitment
Year 2019 : 85,739,530$
Year 2020 : 68,792,530$
Year 2021 : 53,986,230$
Year 2022 : 6,150,000$
Salary Cap with 1 Way Contract
Year 2019 : 85,739,530$
Year 2020 : 68,792,530$
Year 2021 : 53,986,230$
Year 2022 : 6,150,000$

Farm Players Salaries

Eddie Lack 100,000$ (2)
Salary Average : 100,000$
Micheal Haley 100,000$ (1)
Salary Average : 100,000$
Mario Kempe 100,000$ (2)
Salary Average : 100,000$
Egor Yakovlev 92,500$ (3)
Salary Average : 92,500$
Tobias Geisser 92,500$ (3)
Salary Average : 92,500$
Alexander Volkov 92,500$ (2)
Salary Average : 92,500$
Jonathan Dahlen 92,500$ (3)
Salary Average : 92,500$
Ilya Lyubushkin 92,500$ (3)
Salary Average : 92,500$
Juuso Ikonen 92,500$ (3)
Salary Average : 92,500$
Joni Tuulola 92,500$ (3)
Salary Average : 92,500$
Yakov Trenin 92,500$ (2)
Salary Average : 55,000$
Timothy Liljegren 92,500$ (2)
Salary Average : 55,000$
Mikhail Berdin 92,500$ (3)
Salary Average : 92,500$
Ilya Samsonov 92,500$ (3)
Salary Average : 92,500$
Jonne Tammela 92,500$ (2)
Salary Average : 55,000$
Aleksi Saarela 92,500$ (2)
Salary Average : 55,000$
Radim Simek 92,500$ (2)
Salary Average : 55,000$
Bogdan Kiselevich 92,500$ (3)
Salary Average : 92,500$
Patrick Eaves 85,000$ (2)
Salary Average : 85,000$
Joonas Lyytinen 85,000$ (2)
Salary Average : 85,000$
Adrian Kempe 83,250$ (1)
Salary Average : 83,250$
Rich Clune 75,000$ (1)
Salary Average : 75,000$
Ian McCoshen 71,154$ (2)
Salary Average : 71,154$
Nikita Soshnikov 70,000$ (1)
Salary Average : 70,000$
Total Farm Players24
Salary Commitment
Year 2019 : 2,156,904$
Year 2020 : 1,828,654$
Year 2021 : 832,500$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,969,404$
Year 2020 : 1,641,154$
Year 2021 : 832,500$
Year 2022 : 0$

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 5790 - 250$ - 3,019 - 52%
Level 2: 4850 - 150$ - 2,692 - 56%
Level 3: 4200 - 90$ - 2,551 - 61%
Level 4: 3750 - 70$ - 1,893 - 50%
Luxury : 1500 - 400$ - 751 - 50%
Total Capacity :20090
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 40$ - 1,704 - 57%
Farm Level 2: 2000 - 25$ - 1,011 - 51%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left13
Average Attendance - %10,906 - 54%
Average Income per Game2,276,251$
Year to Date Revenue63,735,035$
Farm
Home Games Left13
Average Attendance - %2,715 - 54%
Average Income per Game116,773$
Year to Date Revenue3,269,637$

Expense

Pro Players Total Salaries66,789,756$
Farm Players Total Salaries3,903,200$
Coaches Total Salaries1,600,000$
Luxury Taxe Total0$
Special Salary Cap Value2,876,250$
Pro Year To Date Expenses53,583,978$
Farm Year To Date Expenses3,558,251$
Pro Salary Cap To Date52,979,026$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue29,591,266$
Farm Estimated Season Revenue1,518,046$
Pro Remaining Season Days48
Pro Expenses Per Days363,386$
Pro Estimated Expenses17,442,528$
Farm Remaining Season Days48
Farm Expenses Per Days25,286$
Farm Estimated Expenses1,213,728$
Estimated Season Expenses18,656,256$
Season Salary Cap69,666,006$
Estimate Under Maximum Salary Cap of 81,500,000$11,833,994$
Estimate Over Minimum Salary Cap of 60,200,000$ 9,466,006$
Current Bank Account23,801,971$
Projected Bank Account36,255,027$

Pro Players Salaries

Connor McDavid (1 Way Contract) 12,500,000$ (5)
-Salary Average : 12,500,000$
Matthew Tkachuk (1 Way Contract) 7,385,000$ (3)
-Salary Average : 7,385,000$
Josh Bailey (1 Way Contract) 6,037,500$ (3)
-Salary Average : 6,037,500$
Nick Leddy (1 Way Contract) 5,500,000$ (3)
-Salary Average : 5,500,000$
Frans Nielsen (1 Way Contract) 5,250,000$ (3)
-Salary Average : 5,250,000$
Olli Maatta (1 Way Contract) 4,083,333$ (3)
-Salary Average : 4,083,333$
Thomas Greiss (1 Way Contract) 3,773,000$ (1)
-Salary Average : 3,773,000$
Vince Dunn (1 Way Contract) 2,844,000$ (4)
-Salary Average : 2,844,000$
Tony DeAngelo (1 Way Contract) 2,794,000$ (3)
-Salary Average : 2,794,000$
Mark Letestu (1 Way Contract) 2,600,000$ (1)
-Salary Average : 2,600,000$
Jay Beagle (1 Way Contract) 2,123,000$ (2)
-Salary Average : 2,123,000$
Christopher Gibson (1 Way Contract) 1,680,000$ (1)
-Salary Average : 1,680,000$
Damon Severson (1 Way Contract) 1,595,423$ (1)
-Salary Average : 1,595,423$
Nick Ritchie (1 Way Contract) 1,589,500$ (2)
-Salary Average : 1,589,500$
Jordan Oesterle (Out of Payroll) 1,554,000$ (4)
-Salary Average : 1,554,000$
Luke Witkowski (1 Way Contract) 1,010,000$ (1)
-1 Way Contract Salary Cap : 1,010,000$
-Salary Average : 1,010,000$
Alexandar Georgiev 925,000$ (2)
-Salary Average : 925,000$
Dennis Gilbert 925,000$ (3)
-Salary Average : 925,000$
David Kampf 925,000$ (2)
-Salary Average : 550,000$
Roope Hintz 925,000$ (2)
-Salary Average : 550,000$
Alexander Kerfoot 925,000$ (2)
-Salary Average : 925,000$
Sonny Milano 700,000$ (2)
-Salary Average : 700,000$
Denis Malgin 700,000$ (2)
-Salary Average : 700,000$
Total Pro Players23
Salary Commitment
Year 2019 : 68,343,756$
Year 2020 : 57,685,333$
Year 2021 : 48,872,833$
Year 2022 : 16,898,000$
Salary Average Commitment
Year 2019 : 67,593,756$
Year 2020 : 56,935,333$
Year 2021 : 48,872,833$
Year 2022 : 16,898,000$
Salary Cap with 1 Way Contract
Year 2019 : 68,343,756$
Year 2020 : 57,685,333$
Year 2021 : 48,872,833$
Year 2022 : 16,898,000$

Farm Players Salaries

Sam Anas 100,000$ (2)
Salary Average : 100,000$
Ashton Sautner 100,000$ (3)
Salary Average : 100,000$
Blake Pietila 100,000$ (3)
Salary Average : 100,000$
David Sklenicka 100,000$ (3)
Salary Average : 100,000$
Logan Thompson 100,000$ (3)
Salary Average : 100,000$
Ryan Haggerty 100,000$ (3)
Salary Average : 100,000$
Alex Broadhurst 100,000$ (3)
Salary Average : 100,000$
Dennis Cholowski 92,500$ (3)
Salary Average : 92,500$
Martin Kaut 92,500$ (3)
Salary Average : 92,500$
Josh Dickinson 92,500$ (3)
Salary Average : 92,500$
Sam Montembeault 92,500$ (2)
Salary Average : 92,500$
Lawrence Pilut 92,500$ (3)
Salary Average : 92,500$
Kevin Stenlund 92,500$ (3)
Salary Average : 92,500$
Ben Gleason 92,500$ (3)
Salary Average : 92,500$
Boris Katchouk 92,500$ (3)
Salary Average : 92,500$
J.C. Beaudin 92,500$ (2)
Salary Average : 92,500$
Austin Strand 92,500$ (3)
Salary Average : 92,500$
Cameron Hebig 92,500$ (3)
Salary Average : 92,500$
Connor Bunnaman 92,500$ (3)
Salary Average : 92,500$
Samuel Fejes 92,500$ (3)
Salary Average : 92,500$
Brandon Hickey 92,500$ (3)
Salary Average : 92,500$
Justin Kloos 92,500$ (2)
Salary Average : 55,000$
Matthew Highmore 92,500$ (2)
Salary Average : 92,500$
Giovanni Fiore 92,500$ (2)
Salary Average : 92,500$
Guillaume Brisebois 92,500$ (2)
Salary Average : 55,000$
Nicolas Meloche 92,500$ (2)
Salary Average : 55,000$
Colton Point 92,500$ (3)
Salary Average : 92,500$
Felix Sandstrom 92,500$ (3)
Salary Average : 92,500$
Nicolas Roy 92,500$ (2)
Salary Average : 55,000$
Collin Delia 92,500$ (2)
Salary Average : 92,500$
Brennan Menell 92,500$ (2)
Salary Average : 92,500$
Alexandre Fortin 92,500$ (3)
Salary Average : 92,500$
Tanner Jeannot 92,500$ (3)
Salary Average : 92,500$
Mikey Eyssimont 92,500$ (3)
Salary Average : 92,500$
Max Comtois 92,500$ (3)
Salary Average : 92,500$
Antoine Waked 92,500$ (3)
Salary Average : 92,500$
Brandon Crawley 85,700$ (2)
Salary Average : 85,700$
Lane Pederson 85,000$ (2)
Salary Average : 85,000$
Jean-Sebastien Dea 70,000$ (3)
Salary Average : 70,000$
Remi Elie 70,000$ (2)
Salary Average : 70,000$
Nick Paul 70,000$ (2)
Salary Average : 70,000$
Hunter Shinkaruk 70,000$ (1)
Salary Average : 66,410$
Michael Bunting 70,000$ (2)
Salary Average : 70,000$
Total Farm Players43
Salary Commitment
Year 2019 : 3,903,200$
Year 2020 : 3,833,200$
Year 2021 : 2,427,500$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 3,749,610$
Year 2020 : 3,683,200$
Year 2021 : 2,427,500$
Year 2022 : 0$

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6450 - 100$ - 6,224 - 96%
Level 2: 5300 - 75$ - 5,084 - 96%
Level 3: 4350 - 50$ - 4,137 - 95%
Level 4: 3750 - 25$ - 3,457 - 92%
Luxury : 1700 - 150$ - 1,360 - 80%
Total Capacity :21550
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 20$ - 2,992 - 100%
Farm Level 2: 2000 - 10$ - 1,997 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left11
Average Attendance - %20,261 - 94%
Average Income per Game1,876,081$
Year to Date Revenue56,282,434$
Farm
Home Games Left11
Average Attendance - %4,989 - 100%
Average Income per Game99,757$
Year to Date Revenue2,992,713$

Expense

Pro Players Total Salaries60,263,983$
Farm Players Total Salaries2,905,500$
Coaches Total Salaries2,500,000$
Luxury Taxe Total0$
Special Salary Cap Value3,446,470$
Pro Year To Date Expenses52,719,390$
Farm Year To Date Expenses2,665,439$
Pro Salary Cap To Date50,558,250$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue20,636,892$
Farm Estimated Season Revenue1,097,328$
Pro Remaining Season Days48
Pro Expenses Per Days334,753$
Pro Estimated Expenses16,068,144$
Farm Remaining Season Days48
Farm Expenses Per Days18,309$
Farm Estimated Expenses878,832$
Estimated Season Expenses16,946,976$
Season Salary Cap63,710,453$
Estimate Under Maximum Salary Cap of 81,500,000$17,789,547$
Estimate Over Minimum Salary Cap of 60,200,000$ 3,510,453$
Current Bank Account30,146,202$
Projected Bank Account34,933,446$

Pro Players Salaries

P.K. Subban (1 Way Contract) 9,000,000$ (3)
-Salary Average : 9,000,000$
Derek Stepan (1 Way Contract) 6,500,000$ (2)
-Salary Average : 6,500,000$
Kyle Connor (1 Way Contract) 6,174,000$ (4)
-Salary Average : 6,174,000$
Loui Eriksson (Out of Payroll) 6,000,000$ (3)
-Salary Average : 6,000,000$
Jonathan Quick (1 Way Contract) 5,800,000$ (4)
-Salary Average : 5,800,000$
Kyle Palmieri (1 Way Contract) 4,650,000$ (2)
-Salary Average : 4,650,000$
Radek Faksa (1 Way Contract) 3,088,250$ (2)
-Salary Average : 3,088,250$
Chris Kunitz (1 Way Contract) 3,000,000$ (1)
-Salary Average : 3,000,000$
Connor Brown (1 Way Contract) 2,818,800$ (2)
-Salary Average : 2,818,800$
Steven Santini (1 Way Contract) 2,519,000$ (2)
-Salary Average : 2,519,000$
Brandon Carlo (1 Way Contract) 2,088,000$ (4)
-Salary Average : 2,088,000$
Joonas Donskoi (1 Way Contract) 2,018,500$ (2)
-Salary Average : 2,018,500$
Pierre-Edouard Bellemare (1 Way Contract) 1,940,100$ (2)
-Salary Average : 1,940,100$
Jake Virtanen (1 Way Contract) 1,358,500$ (2)
-Salary Average : 1,358,500$
Frederick Gaudreau (1 Way Contract) 1,250,000$ (3)
-Salary Average : 1,250,000$
Scott Harrington (1 Way Contract) 1,133,000$ (3)
-Salary Average : 1,133,000$
Anton Lindholm (1 Way Contract) 1,000,000$ (2)
-1 Way Contract Salary Cap : 1,000,000$
-Salary Average : 1,000,000$
Edward Pasquale 950,000$ (3)
-Salary Average : 950,000$
Landon Ferraro 950,000$ (1)
-Salary Average : 950,000$
Christian Wolanin 925,000$ (2)
-Salary Average : 550,000$
Matthew Phillips 925,000$ (3)
-Salary Average : 925,000$
Kevin Rooney 750,000$ (1)
-Salary Average : 750,000$
Filip Hronek 725,833$ (1)
-Salary Average : 725,833$
Colin Campbell 700,000$ (1)
-Salary Average : 650,000$
Total Pro Players24
Salary Commitment
Year 2019 : 66,263,983$
Year 2020 : 60,138,150$
Year 2021 : 33,320,000$
Year 2022 : 14,062,000$
Salary Average Commitment
Year 2019 : 65,838,983$
Year 2020 : 59,763,150$
Year 2021 : 33,320,000$
Year 2022 : 14,062,000$
Salary Cap with 1 Way Contract
Year 2019 : 66,263,983$
Year 2020 : 60,138,150$
Year 2021 : 33,320,000$
Year 2022 : 14,062,000$

Farm Players Salaries

Chad Johnson 99,500$ (3)
Salary Average : 99,500$
Tyler Sikura 97,500$ (2)
Salary Average : 97,500$
Michael Rasmussen 92,500$ (3)
Salary Average : 92,500$
Brett Seney 92,500$ (3)
Salary Average : 92,500$
Oleg Sosunov 92,500$ (3)
Salary Average : 92,500$
CJ Suess 92,500$ (3)
Salary Average : 92,500$
Marian Studenic 92,500$ (3)
Salary Average : 92,500$
Kole Sherwood 92,500$ (3)
Salary Average : 92,500$
Jakob Stukel 92,500$ (3)
Salary Average : 0$
Darren Raddysh 92,500$ (3)
Salary Average : 92,500$
Dillon Dube 92,500$ (3)
Salary Average : 92,500$
Nathan Bastian 92,500$ (2)
Salary Average : 55,000$
Matt Luff 92,500$ (2)
Salary Average : 55,000$
Connor Ingram 92,500$ (2)
Salary Average : 55,000$
Nathan Noel 92,500$ (2)
Salary Average : 55,000$
Kyle Capobianco 92,500$ (2)
Salary Average : 55,000$
Colton White 92,500$ (3)
Salary Average : 92,500$
Sam Lafferty 92,500$ (3)
Salary Average : 92,500$
Jeff Taylor 92,500$ (3)
Salary Average : 92,500$
Dylan Sikura 92,500$ (2)
Salary Average : 55,000$
Martin Ouellette 87,000$ (1)
Salary Average : 87,000$
David Schlemko 85,000$ (1)
Salary Average : 85,000$
Phil Varone 85,000$ (1)
Salary Average : 85,000$
Corban Knight (Out of Payroll) 80,000$ (1)
Salary Average : 80,000$
Connor Jones 76,500$ (1)
Salary Average : 76,500$
Andy Welinski 75,000$ (2)
Salary Average : 75,000$
Peter Holland 75,000$ (2)
Salary Average : 75,000$
TJ Brennan 70,000$ (2)
Salary Average : 67,500$
Rocco Grimaldi 70,000$ (2)
Salary Average : 70,000$
Dylan McIlrath 70,000$ (1)
Salary Average : 70,000$
Brett Lernout 70,000$ (2)
Salary Average : 70,000$
Michael Dal Colle 70,000$ (1)
Salary Average : 70,000$
Kerby Rychel 70,000$ (1)
Salary Average : 66,410$
Anton Blidh 70,000$ (1)
Salary Average : 65,000$
Mark Alt 70,000$ (1)
Salary Average : 65,000$
Total Farm Players35
Salary Commitment
Year 2019 : 2,985,500$
Year 2020 : 2,222,000$
Year 2021 : 1,209,500$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,651,910$
Year 2020 : 1,902,000$
Year 2021 : 1,117,000$
Year 2022 : 0$

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6750 - 120$ - 6,087 - 90%
Level 2: 5750 - 70$ - 5,150 - 90%
Level 3: 4750 - 35$ - 4,555 - 96%
Level 4: 3750 - 25$ - 3,418 - 91%
Luxury : 2000 - 180$ - 1,291 - 65%
Total Capacity :23000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 15$ - 3,000 - 100%
Farm Level 2: 2000 - 5$ - 2,000 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left11
Average Attendance - %20,501 - 89%
Average Income per Game1,992,063$
Year to Date Revenue59,761,879$
Farm
Home Games Left11
Average Attendance - %5,000 - 100%
Average Income per Game68,750$
Year to Date Revenue2,062,500$

Expense

Pro Players Total Salaries60,529,400$
Farm Players Total Salaries1,906,154$
Coaches Total Salaries3,400,000$
Luxury Taxe Total0$
Special Salary Cap Value2,427,850$
Pro Year To Date Expenses48,530,348$
Farm Year To Date Expenses1,700,498$
Pro Salary Cap To Date46,120,405$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue21,912,689$
Farm Estimated Season Revenue756,250$
Pro Remaining Season Days48
Pro Expenses Per Days341,556$
Pro Estimated Expenses16,394,688$
Farm Remaining Season Days48
Farm Expenses Per Days12,399$
Farm Estimated Expenses595,152$
Estimated Season Expenses16,989,840$
Season Salary Cap62,957,250$
Estimate Under Maximum Salary Cap of 81,500,000$18,542,750$
Estimate Over Minimum Salary Cap of 60,200,000$ 2,757,250$
Current Bank Account43,143,180$
Projected Bank Account48,822,279$

Pro Players Salaries

Milan Lucic (1 Way Contract) 6,000,000$ (4)
-Salary Average : 6,000,000$
Andrew Ladd (1 Way Contract) 5,500,000$ (4)
-Salary Average : 5,500,000$
Justin Schultz (1 Way Contract) 5,280,450$ (1)
-Salary Average : 5,280,450$
Colin Wilson (1 Way Contract) 4,500,000$ (3)
-Salary Average : 4,500,000$
Nate Thompson (1 Way Contract) 4,000,000$ (1)
-Salary Average : 4,000,000$
Casey DeSmith (1 Way Contract) 3,982,000$ (2)
-Salary Average : 3,982,000$
Matt Murray (1 Way Contract) 3,750,000$ (1)
-Salary Average : 628,333$
Greg Pateryn (1 Way Contract) 3,250,000$ (3)
-Salary Average : 3,250,000$
Karl Alzner (1 Way Contract) 2,640,000$ (1)
-Salary Average : 2,640,000$
Pat Maroon (1 Way Contract) 2,549,250$ (2)
-Salary Average : 2,549,250$
Tom Pyatt (1 Way Contract) 2,370,000$ (1)
-Salary Average : 2,370,000$
Mattias Janmark (1 Way Contract) 2,250,000$ (3)
-Salary Average : 2,250,000$
Ryan Hartman (1 Way Contract) 1,881,000$ (2)
-Salary Average : 1,881,000$
Tristan Jarry (1 Way Contract) 1,770,000$ (2)
-Salary Average : 1,770,000$
Ryan White (1 Way Contract) 1,600,000$ (1)
-Salary Average : 1,600,000$
Vitek Vanecek (1 Way Contract) 1,536,700$ (3)
-1 Way Contract Salary Cap : 1,536,700$
-Salary Average : 1,536,700$
Matt Benning (1 Way Contract) 1,250,000$ (1)
-Salary Average : 1,250,000$
Sven Andrighetto (1 Way Contract) 1,250,000$ (3)
-Salary Average : 1,250,000$
Dominik Simon 995,000$ (2)
-Salary Average : 995,000$
Philippe Myers 925,000$ (2)
-Salary Average : 550,000$
Juuso Riikola 925,000$ (3)
-Salary Average : 925,000$
Maxime Lajoie 925,000$ (2)
-Salary Average : 550,000$
Joakim Ryan 700,000$ (1)
-Salary Average : 700,000$
Alex Lyon 700,000$ (3)
-Salary Average : 700,000$
Total Pro Players24
Salary Commitment
Year 2019 : 60,529,400$
Year 2020 : 38,938,950$
Year 2021 : 25,911,700$
Year 2022 : 11,500,000$
Salary Average Commitment
Year 2019 : 56,657,733$
Year 2020 : 38,188,950$
Year 2021 : 25,911,700$
Year 2022 : 11,500,000$
Salary Cap with 1 Way Contract
Year 2019 : 60,529,400$
Year 2020 : 38,938,950$
Year 2021 : 25,911,700$
Year 2022 : 11,500,000$

Farm Players Salaries

Jordan Schroeder 95,000$ (1)
Salary Average : 95,000$
Rasmus Asplund 92,500$ (3)
Salary Average : 92,500$
Skyler McKenzie 92,500$ (3)
Salary Average : 92,500$
Anthony Angello 92,500$ (3)
Salary Average : 0$
Michael McLeod 92,500$ (3)
Salary Average : 92,500$
Tyler Benson 92,500$ (3)
Salary Average : 92,500$
Linus Olund 92,500$ (3)
Salary Average : 92,500$
Colby Sissons 92,500$ (3)
Salary Average : 92,500$
Louie Belpedio 92,500$ (2)
Salary Average : 55,000$
Anthony Peters 92,500$ (2)
Salary Average : 92,500$
Zach Senyshyn 92,500$ (2)
Salary Average : 55,000$
Martin Necas 92,500$ (2)
Salary Average : 55,000$
Tyler Steenbergen 92,500$ (3)
Salary Average : 92,500$
Hudson Fasching 71,154$ (1)
Salary Average : 71,154$
Sam Jardine 70,000$ (1)
Salary Average : 70,000$
Tom Sestito 70,000$ (1)
Salary Average : 70,000$
Clark Bishop 70,000$ (2)
Salary Average : 70,000$
Joey Leach 70,000$ (1)
Salary Average : 70,000$
Troy Josephs 70,000$ (1)
Salary Average : 70,000$
Bobby Butler 70,000$ (1)
Salary Average : 70,000$
Michael Garteig 70,000$ (1)
Salary Average : 70,000$
Vincent LoVerde 70,000$ (1)
Salary Average : 70,000$
Dillon Heatherington 70,000$ (1)
Salary Average : 65,000$
Total Farm Players23
Salary Commitment
Year 2019 : 1,906,154$
Year 2020 : 1,180,000$
Year 2021 : 740,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,696,154$
Year 2020 : 975,000$
Year 2021 : 647,500$
Year 2022 : 0$

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6750 - 250$ - 3,375 - 50%
Level 2: 5000 - 150$ - 2,756 - 55%
Level 3: 4000 - 100$ - 2,296 - 57%
Level 4: 2750 - 90$ - 1,447 - 53%
Luxury : 1400 - 500$ - 700 - 50%
Total Capacity :19900
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 25$ - 2,947 - 98%
Farm Level 2: 2000 - 15$ - 1,774 - 89%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left13
Average Attendance - %10,573 - 53%
Average Income per Game2,458,620$
Year to Date Revenue68,841,353$
Farm
Home Games Left13
Average Attendance - %4,721 - 94%
Average Income per Game125,352$
Year to Date Revenue3,509,849$

Expense

Pro Players Total Salaries76,780,170$
Farm Players Total Salaries2,437,500$
Coaches Total Salaries1,800,000$
Luxury Taxe Total0$
Special Salary Cap Value2,225,000$
Pro Year To Date Expenses56,763,993$
Farm Year To Date Expenses2,530,215$
Pro Salary Cap To Date56,063,426$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue31,962,057$
Farm Estimated Season Revenue1,629,573$
Pro Remaining Season Days48
Pro Expenses Per Days417,098$
Pro Estimated Expenses20,020,704$
Farm Remaining Season Days48
Farm Expenses Per Days18,481$
Farm Estimated Expenses887,088$
Estimated Season Expenses20,907,792$
Season Salary Cap78,080,170$
Estimate Under Maximum Salary Cap of 81,500,000$3,419,830$
Estimate Over Minimum Salary Cap of 60,200,000$ 17,880,170$
Current Bank Account31,619,763$
Projected Bank Account44,303,601$

Pro Players Salaries

Jake Guentzel (1 Way Contract) 8,760,000$ (5)
-Salary Average : 8,760,000$
Auston Matthews (1 Way Contract) 8,102,250$ (1)
-Salary Average : 8,102,250$
Torey Krug (1 Way Contract) 5,250,000$ (1)
-Salary Average : 5,250,000$
Jacob Trouba (1 Way Contract) 4,847,100$ (1)
-Salary Average : 4,847,100$
Mikko Koskinen (1 Way Contract) 4,500,000$ (3)
-Salary Average : 4,500,000$
Charlie McAvoy (1 Way Contract) 4,403,000$ (5)
-Salary Average : 4,403,000$
Patrick Marleau (1 Way Contract) 4,142,012$ (2)
-Salary Average : 4,142,012$
Justin Braun (1 Way Contract) 3,800,000$ (1)
-Salary Average : 3,800,000$
Vladislav Namestnikov (1 Way Contract) 3,279,000$ (3)
-Salary Average : 3,279,000$
Colton Sceviour (1 Way Contract) 3,250,000$ (3)
-Salary Average : 3,250,000$
Jake DeBrusk (1 Way Contract) 3,115,000$ (1)
-Salary Average : 3,115,000$
Kasperi Kapanen (1 Way Contract) 3,042,000$ (4)
-Salary Average : 3,042,000$
Jamie McGinn (1 Way Contract) 3,000,000$ (2)
-1 Way Contract Salary Cap : 3,000,000$
-Salary Average : 3,000,000$
Roman Polak (1 Way Contract) 3,000,000$ (3)
-Salary Average : 3,000,000$
Elias Lindholm (1 Way Contract) 2,660,000$ (1)
-Salary Average : 2,660,000$
Ryan Miller (1 Way Contract) 2,538,462$ (1)
-Salary Average : 2,538,462$
Cody Ceci (1 Way Contract) 2,153,846$ (1)
-Salary Average : 2,153,846$
Matt Cullen (1 Way Contract) 1,800,000$ (1)
-Salary Average : 1,800,000$
Lawson Crouse (1 Way Contract) 1,512,500$ (3)
-Salary Average : 1,512,500$
Fredrik Claesson (1 Way Contract) 1,000,000$ (1)
-1 Way Contract Salary Cap : 1,000,000$
-Salary Average : 1,000,000$
Nico Hischier (Out of Payroll) 925,000$ (1)
-Salary Average : 925,000$
Cale Makar 925,000$ (3)
-Salary Average : 925,000$
Gabriel Bourque 775,000$ (1)
-Salary Average : 775,000$
Total Pro Players23
Salary Commitment
Year 2019 : 76,780,170$
Year 2020 : 39,813,512$
Year 2021 : 32,671,500$
Year 2022 : 16,205,000$
Salary Average Commitment
Year 2019 : 76,780,170$
Year 2020 : 39,813,512$
Year 2021 : 32,671,500$
Year 2022 : 16,205,000$
Salary Cap with 1 Way Contract
Year 2019 : 76,780,170$
Year 2020 : 39,813,512$
Year 2021 : 32,671,500$
Year 2022 : 16,205,000$

Farm Players Salaries

Chris Summers 100,000$ (1)
Salary Average : 100,000$
Nathan Paetsch 100,000$ (1)
Salary Average : 100,000$
Michael Paliotta 100,000$ (1)
Salary Average : 100,000$
Kyle Cumiskey 100,000$ (1)
Salary Average : 100,000$
Erik Burgdoerfer 100,000$ (1)
Salary Average : 100,000$
Ryan Sproul 95,000$ (1)
Salary Average : 95,000$
Oscar Dansk 92,500$ (2)
Salary Average : 55,000$
Ethan Bear 92,500$ (2)
Salary Average : 92,500$
Dylan Wells 92,500$ (3)
Salary Average : 92,500$
Kailer Yamamoto 92,500$ (2)
Salary Average : 55,000$
Michael Mersch 90,000$ (1)
Salary Average : 90,000$
Carter Camper 90,000$ (1)
Salary Average : 90,000$
James De Haas 85,000$ (2)
Salary Average : 85,000$
Joe Pendenza 80,000$ (1)
Salary Average : 80,000$
Zac Dalpe 77,500$ (1)
Salary Average : 77,500$
Zachary Fucale 70,000$ (2)
Salary Average : 65,000$
Keegan Lowe 70,000$ (3)
Salary Average : 70,000$
Griffin Reinhart 70,000$ (2)
Salary Average : 70,000$
Garret Cockerill 70,000$ (2)
Salary Average : 70,000$
Dakota Mermis 70,000$ (3)
Salary Average : 70,000$
Anthony Peluso 70,000$ (1)
Salary Average : 55,000$
Jeremy Gregoire 70,000$ (1)
Salary Average : 70,000$
Henrik Samuelsson 70,000$ (1)
Salary Average : 65,000$
Maxim Lamarche 70,000$ (2)
Salary Average : 70,000$
Joseph Blandisi 70,000$ (2)
Salary Average : 70,000$
Tony Cameranesi 70,000$ (1)
Salary Average : 65,000$
Tyrell Goulbourne 70,000$ (1)
Salary Average : 65,000$
Matthew O'Connor 70,000$ (3)
Salary Average : 70,000$
Valentin Zykov 70,000$ (1)
Salary Average : 65,000$
Chase De Leo 70,000$ (2)
Salary Average : 70,000$
Total Farm Players30
Salary Commitment
Year 2019 : 2,437,500$
Year 2020 : 1,085,000$
Year 2021 : 302,500$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,322,500$
Year 2020 : 1,005,000$
Year 2021 : 302,500$
Year 2022 : 0$

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6500 - 127$ - 5,944 - 91%
Level 2: 5500 - 93$ - 4,791 - 87%
Level 3: 3750 - 70$ - 3,589 - 96%
Level 4: 2750 - 50$ - 2,713 - 99%
Luxury : 1000 - 220$ - 1,000 - 100%
Total Capacity :19500
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 25$ - 2,925 - 97%
Farm Level 2: 2000 - 14$ - 1,892 - 95%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left10
Average Attendance - %18,036 - 92%
Average Income per Game2,281,386$
Year to Date Revenue70,722,975$
Farm
Home Games Left10
Average Attendance - %4,816 - 96%
Average Income per Game124,901$
Year to Date Revenue3,871,930$

Expense

Pro Players Total Salaries81,103,250$
Farm Players Total Salaries2,363,500$
Coaches Total Salaries1,500,000$
Luxury Taxe Total0$
Special Salary Cap Value-2,837,750$
Pro Year To Date Expenses60,416,236$
Farm Year To Date Expenses2,113,460$
Pro Salary Cap To Date59,484,245$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue22,813,863$
Farm Estimated Season Revenue1,249,010$
Pro Remaining Season Days48
Pro Expenses Per Days441,415$
Pro Estimated Expenses21,187,920$
Farm Remaining Season Days48
Farm Expenses Per Days15,395$
Farm Estimated Expenses738,960$
Estimated Season Expenses21,926,880$
Season Salary Cap78,265,500$
Estimate Under Maximum Salary Cap of 81,500,000$3,234,500$
Estimate Over Minimum Salary Cap of 60,200,000$ 18,065,500$
Current Bank Account33,230,215$
Projected Bank Account35,366,208$

Pro Players Salaries

John Tavares (1 Way Contract) 10,820,500$ (5)
-Salary Average : 10,820,500$
Brent Burns (1 Way Contract) 8,582,750$ (1)
-Salary Average : 8,582,750$
Matt Duchene (1 Way Contract) 7,675,500$ (3)
-Salary Average : 7,675,500$
Logan Couture (1 Way Contract) 7,128,750$ (5)
-Salary Average : 7,128,750$
Drew Doughty (1 Way Contract) 7,000,000$ (4)
-Salary Average : 7,000,000$
Sebastian Aho (1 Way Contract) 6,663,000$ (1)
-Salary Average : 6,663,000$
Jeff Skinner (1 Way Contract) 6,131,500$ (2)
-Salary Average : 6,131,500$
Cam Fowler (1 Way Contract) 4,504,500$ (3)
-Salary Average : 4,504,500$
Andrew Shaw (1 Way Contract) 3,900,000$ (3)
-Salary Average : 3,900,000$
Thomas Hickey (1 Way Contract) 2,285,250$ (2)
-Salary Average : 2,285,250$
Chris Wagner (1 Way Contract) 2,060,000$ (1)
-Salary Average : 2,060,000$
Colton Sissons (1 Way Contract) 1,900,000$ (1)
-Salary Average : 1,900,000$
Brett Pesce (1 Way Contract) 1,782,000$ (2)
-Salary Average : 1,782,000$
Robert Hagg (1 Way Contract) 1,727,000$ (3)
-Salary Average : 1,727,000$
Oskar Sundqvist (1 Way Contract) 1,650,000$ (2)
-Salary Average : 1,650,000$
Curtis McElhinney (1 Way Contract) 1,500,000$ (1)
-Salary Average : 1,500,000$
Dylan DeMelo (1 Way Contract) 1,200,000$ (2)
-Salary Average : 1,200,000$
Miikka Salomaki (1 Way Contract) 1,000,000$ (2)
-1 Way Contract Salary Cap : 1,000,000$
-Salary Average : 1,000,000$
Zemgus Girgensons (1 Way Contract) 1,000,000$ (2)
-Salary Average : 1,000,000$
Jordan Binnington 907,500$ (1)
-Salary Average : 907,500$
Derek Grant 900,000$ (1)
-Salary Average : 900,000$
Frank Vatrano 785,000$ (1)
-Salary Average : 785,000$
Total Pro Players22
Salary Commitment
Year 2019 : 81,103,250$
Year 2020 : 57,805,000$
Year 2021 : 42,756,250$
Year 2022 : 24,949,250$
Salary Average Commitment
Year 2019 : 81,103,250$
Year 2020 : 57,805,000$
Year 2021 : 42,756,250$
Year 2022 : 24,949,250$
Salary Cap with 1 Way Contract
Year 2019 : 81,103,250$
Year 2020 : 57,805,000$
Year 2021 : 42,756,250$
Year 2022 : 24,949,250$

Farm Players Salaries

Cody Goloubef 100,000$ (1)
Salary Average : 100,000$
Lee Stempniak 100,000$ (2)
Salary Average : 100,000$
Hunter Warner 100,000$ (1)
Salary Average : 100,000$
Kenny Agostino 100,000$ (3)
Salary Average : 100,000$
Aaron Ness 97,500$ (2)
Salary Average : 97,500$
Anton Forsberg 95,000$ (3)
Salary Average : 95,000$
Wiley Sherman 92,500$ (3)
Salary Average : 92,500$
Gustav Bouramman 92,500$ (3)
Salary Average : 92,500$
Mitchell Stephens 92,500$ (2)
Salary Average : 55,000$
Taylor Raddysh 92,500$ (3)
Salary Average : 92,500$
Lucas Carlsson 92,500$ (3)
Salary Average : 92,500$
Tucker Poolman 92,500$ (2)
Salary Average : 55,000$
Sebastien Aho 92,500$ (2)
Salary Average : 55,000$
Dylan Gambrell 92,500$ (2)
Salary Average : 55,000$
Jake Walman 92,500$ (2)
Salary Average : 55,000$
Adam Wilcox 80,000$ (3)
Salary Average : 80,000$
Jeremy Smith 80,000$ (3)
Salary Average : 80,000$
Markus Hannikainen 75,000$ (3)
Salary Average : 75,000$
Gemel Smith 73,500$ (1)
Salary Average : 73,500$
Colin Blackwell 70,000$ (3)
Salary Average : 70,000$
Zack Mitchell 70,000$ (1)
Salary Average : 70,000$
Dylan Sadowy 70,000$ (1)
Salary Average : 70,000$
Reid Boucher 70,000$ (3)
Salary Average : 70,000$
Terry Broadhurst 70,000$ (1)
Salary Average : 70,000$
Charles Williams 70,000$ (1)
Salary Average : 70,000$
Wayne Simpson 70,000$ (2)
Salary Average : 70,000$
Nick Moutrey 70,000$ (2)
Salary Average : 70,000$
Tobias Lindberg 70,000$ (2)
Salary Average : 70,000$
Total Farm Players28
Salary Commitment
Year 2019 : 2,363,500$
Year 2020 : 1,810,000$
Year 2021 : 940,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,176,000$
Year 2020 : 1,622,500$
Year 2021 : 940,000$
Year 2022 : 0$

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 5750 - 131$ - 5,719 - 99%
Level 2: 4750 - 99$ - 4,683 - 99%
Level 3: 3750 - 74$ - 3,473 - 93%
Level 4: 2750 - 54$ - 2,586 - 94%
Luxury : 1000 - 229$ - 1,000 - 100%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 28$ - 2,696 - 90%
Farm Level 2: 2000 - 15$ - 1,796 - 90%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left12
Average Attendance - %17,461 - 97%
Average Income per Game2,177,628$
Year to Date Revenue63,151,226$
Farm
Home Games Left12
Average Attendance - %4,493 - 90%
Average Income per Game127,388$
Year to Date Revenue3,694,262$

Expense

Pro Players Total Salaries83,665,879$
Farm Players Total Salaries2,192,500$
Coaches Total Salaries1,300,000$
Luxury Taxe Total0$
Special Salary Cap Value-2,855,770$
Pro Year To Date Expenses61,252,620$
Farm Year To Date Expenses1,886,461$
Pro Salary Cap To Date59,529,953$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue26,131,542$
Farm Estimated Season Revenue1,528,660$
Pro Remaining Season Days48
Pro Expenses Per Days454,655$
Pro Estimated Expenses21,823,440$
Farm Remaining Season Days48
Farm Expenses Per Days13,938$
Farm Estimated Expenses669,024$
Estimated Season Expenses22,492,464$
Season Salary Cap80,810,109$
Estimate Under Maximum Salary Cap of 81,500,000$689,891$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,610,109$
Current Bank Account23,354,580$
Projected Bank Account28,522,318$

Pro Players Salaries

Anze Kopitar (1 Way Contract) 10,000,000$ (7)
-Salary Average : 10,000,000$
Shea Weber (1 Way Contract) 7,857,143$ (7)
-Salary Average : 7,857,143$
Leon Draisaitl (1 Way Contract) 7,644,000$ (2)
-Salary Average : 7,644,000$
Erik Karlsson (1 Way Contract) 6,611,250$ (5)
-Salary Average : 6,611,250$
Mikko Koivu (1 Way Contract) 5,711,539$ (1)
-Salary Average : 5,711,539$
Pekka Rinne (1 Way Contract) 5,121,000$ (2)
-Salary Average : 5,121,000$
Morgan Rielly (1 Way Contract) 5,000,000$ (3)
-Salary Average : 5,000,000$
Bo Horvat (1 Way Contract) 4,780,000$ (3)
-Salary Average : 4,780,000$
Patric Hornqvist (1 Way Contract) 4,686,000$ (2)
-Salary Average : 4,686,000$
Sean Couturier (1 Way Contract) 4,333,333$ (3)
-Salary Average : 4,333,332$
Evgenii Dadonov (1 Way Contract) 4,000,000$ (1)
-Salary Average : 4,000,000$
Andre Burakovsky (1 Way Contract) 3,593,280$ (2)
-Salary Average : 3,593,280$
James Reimer (1 Way Contract) 3,400,000$ (2)
-Salary Average : 3,400,000$
Charlie Coyle (1 Way Contract) 3,200,000$ (1)
-Salary Average : 3,200,000$
Ben Chiarot (1 Way Contract) 2,000,000$ (2)
-Salary Average : 2,000,000$
Tim Schaller (1 Way Contract) 1,210,000$ (1)
-Salary Average : 1,210,000$
Trevor van Riemsdyk (1 Way Contract) 1,200,000$ (2)
-Salary Average : 1,200,000$
Jan Rutta 925,000$ (2)
-Salary Average : 925,000$
Thomas Chabot 894,167$ (1)
-Salary Average : 894,167$
Brendan Leipsic 750,000$ (2)
-Salary Average : 750,000$
Jesper Bratt 749,167$ (1)
-Salary Average : 749,167$
Total Pro Players21
Salary Commitment
Year 2019 : 83,665,879$
Year 2020 : 67,901,006$
Year 2021 : 38,581,726$
Year 2022 : 24,468,393$
Salary Average Commitment
Year 2019 : 83,665,878$
Year 2020 : 67,901,005$
Year 2021 : 38,581,725$
Year 2022 : 24,468,393$
Salary Cap with 1 Way Contract
Year 2019 : 83,665,879$
Year 2020 : 67,901,006$
Year 2021 : 38,581,726$
Year 2022 : 24,468,393$

Farm Players Salaries

Andrew Campbell 100,000$ (1)
Salary Average : 100,000$
Colin Greening 100,000$ (2)
Salary Average : 100,000$
Matt Lorito 100,000$ (2)
Salary Average : 100,000$
Cory Conacher (Out of Payroll) 100,000$ (2)
Salary Average : 100,000$
Zach Redmond 100,000$ (2)
Salary Average : 100,000$
Spencer Foo 92,500$ (2)
Salary Average : 92,500$
Josh Mahura 92,500$ (3)
Salary Average : 92,500$
Andrew Sturtz 92,500$ (3)
Salary Average : 0$
Andrew Oglevie 92,500$ (3)
Salary Average : 92,500$
Jan Kovar 92,500$ (3)
Salary Average : 0$
Frank Corrado 92,500$ (2)
Salary Average : 55,000$
Calle Rosen (Out of Payroll) 92,500$ (2)
Salary Average : 55,000$
Sheldon Dries 92,500$ (3)
Salary Average : 92,500$
Trent Frederic 92,500$ (2)
Salary Average : 55,000$
Chris Nell 92,500$ (2)
Salary Average : 92,500$
Brett Pollock 92,500$ (2)
Salary Average : 92,500$
Pierre Engvall 92,500$ (3)
Salary Average : 92,500$
Sam Steel 92,500$ (3)
Salary Average : 92,500$
Eric Comrie 70,000$ (2)
Salary Average : 65,000$
Andrew Nielsen 70,000$ (2)
Salary Average : 70,000$
Dave Gust 70,000$ (1)
Salary Average : 70,000$
Craig Wyszomirski 70,000$ (1)
Salary Average : 70,000$
Trevor Moore 70,000$ (1)
Salary Average : 70,000$
Devin Williams 70,000$ (1)
Salary Average : 70,000$
Dennis Robertson 70,000$ (1)
Salary Average : 70,000$
Total Farm Players25
Salary Commitment
Year 2019 : 2,192,500$
Year 2020 : 1,742,500$
Year 2021 : 647,500$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,890,000$
Year 2020 : 1,440,000$
Year 2021 : 462,500$
Year 2022 : 0$

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 5750 - 140$ - 5,670 - 99%
Level 2: 4750 - 100$ - 4,484 - 94%
Level 3: 3750 - 75$ - 3,004 - 80%
Level 4: 2750 - 50$ - 2,725 - 99%
Luxury : 1000 - 210$ - 1,000 - 100%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 20$ - 2,978 - 99%
Farm Level 2: 2000 - 10$ - 1,992 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left9
Average Attendance - %16,883 - 94%
Average Income per Game2,280,534$
Year to Date Revenue72,977,081$
Farm
Home Games Left9
Average Attendance - %4,970 - 99%
Average Income per Game99,345$
Year to Date Revenue3,179,051$

Expense

Pro Players Total Salaries83,628,618$
Farm Players Total Salaries1,862,100$
Coaches Total Salaries1,500,000$
Luxury Taxe Total0$
Special Salary Cap Value-2,225,000$
Pro Year To Date Expenses61,469,342$
Farm Year To Date Expenses1,916,826$
Pro Salary Cap To Date60,219,858$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue20,524,804$
Farm Estimated Season Revenue894,108$
Pro Remaining Season Days48
Pro Expenses Per Days454,993$
Pro Estimated Expenses21,839,664$
Farm Remaining Season Days48
Farm Expenses Per Days12,699$
Farm Estimated Expenses609,552$
Estimated Season Expenses22,449,216$
Season Salary Cap81,403,618$
Estimate Under Maximum Salary Cap of 81,500,000$96,382$
Estimate Over Minimum Salary Cap of 60,200,000$ 21,203,618$
Current Bank Account10,221,354$
Projected Bank Account9,191,050$

Pro Players Salaries

Ryan Getzlaf (1 Way Contract) 8,250,000$ (2)
-Salary Average : 8,250,000$
Mark Stone (1 Way Contract) 7,920,000$ (3)
-Salary Average : 7,920,000$
Vladimir Tarasenko (1 Way Contract) 7,500,000$ (4)
-Salary Average : 7,500,000$
Kevin Hayes (1 Way Contract) 7,250,000$ (5)
-Salary Average : 7,250,000$
Carey Price (1 Way Contract) 6,500,000$ (3)
-Salary Average : 6,500,000$
Jeff Petry (1 Way Contract) 5,500,000$ (2)
-Salary Average : 5,500,000$
Gustav Nyquist (1 Way Contract) 4,472,000$ (4)
-Salary Average : 4,472,000$
Joe Thornton (1 Way Contract) 4,437,426$ (1)
-Salary Average : 4,437,426$
Antti Raanta (1 Way Contract) 4,334,000$ (1)
-Salary Average : 4,334,000$
John Klingberg (1 Way Contract) 4,250,000$ (3)
-Salary Average : 4,250,000$
Max Pacioretty (1 Way Contract) 3,807,692$ (3)
-Salary Average : 3,807,692$
Nate Schmidt (1 Way Contract) 3,000,000$ (3)
-Salary Average : 3,000,000$
Dmitry Orlov (1 Way Contract) 2,664,000$ (3)
-Salary Average : 2,664,000$
Tyler Bertuzzi (1 Way Contract) 2,596,000$ (3)
-Salary Average : 2,596,000$
Kevan Miller (1 Way Contract) 2,500,000$ (1)
-Salary Average : 2,500,000$
Erik Gustafsson (1 Way Contract) 2,398,000$ (2)
-Salary Average : 2,398,000$
Luke Glendening (1 Way Contract) 1,800,000$ (2)
-Salary Average : 628,333$
Zack Kassian (1 Way Contract) 1,500,000$ (3)
-Salary Average : 1,500,000$
Travis Dermott (1 Way Contract) 1,149,500$ (3)
-Salary Average : 1,149,500$
Erik Haula 950,000$ (1)
-Salary Average : 950,000$
Brian Gibbons 850,000$ (1)
-Salary Average : 850,000$
Total Pro Players21
Salary Commitment
Year 2019 : 83,628,618$
Year 2020 : 70,557,192$
Year 2021 : 52,609,192$
Year 2022 : 19,222,000$
Salary Average Commitment
Year 2019 : 82,456,951$
Year 2020 : 69,385,525$
Year 2021 : 52,609,192$
Year 2022 : 19,222,000$
Salary Cap with 1 Way Contract
Year 2019 : 83,628,618$
Year 2020 : 70,557,192$
Year 2021 : 52,609,192$
Year 2022 : 19,222,000$

Farm Players Salaries

Jesse Graham 100,000$ (3)
Salary Average : 100,000$
Zane McIntyre 97,500$ (1)
Salary Average : 97,500$
Ryan Tesink 94,600$ (2)
Salary Average : 94,600$
Dan DeSalvo 94,500$ (3)
Salary Average : 94,500$
Thomas Gregoire 92,500$ (3)
Salary Average : 92,500$
Filip Chlapik 92,500$ (2)
Salary Average : 55,000$
Drake Rymsha 92,500$ (3)
Salary Average : 92,500$
Hunter Miska 92,500$ (2)
Salary Average : 92,500$
Zack MacEwen 92,500$ (2)
Salary Average : 55,000$
Oscar Fantenberg 92,500$ (2)
Salary Average : 55,000$
Mitch Hults (Out of Payroll) 92,500$ (2)
Salary Average : 55,000$
Jalen Chatfield 92,500$ (2)
Salary Average : 55,000$
Josh Wesley 92,500$ (2)
Salary Average : 55,000$
Chris Bourque 90,000$ (1)
Salary Average : 90,000$
Alan Quine 90,000$ (1)
Salary Average : 90,000$
Kalle Kossila 90,000$ (2)
Salary Average : 90,000$
Nick Lappin 87,900$ (2)
Salary Average : 87,900$
Logan Shaw 85,000$ (1)
Salary Average : 85,000$
Patrick Brown 82,600$ (2)
Salary Average : 82,600$
Andrew Poturalski 70,000$ (1)
Salary Average : 70,000$
Joshua Ho-Sang 70,000$ (1)
Salary Average : 70,000$
Kevin Boyle 70,000$ (2)
Salary Average : 65,000$
Total Farm Players22
Salary Commitment
Year 2019 : 1,954,600$
Year 2020 : 1,452,100$
Year 2021 : 379,500$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,724,600$
Year 2020 : 1,222,100$
Year 2021 : 379,500$
Year 2022 : 0$

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 5900 - 105$ - 5,876 - 100%
Level 2: 4900 - 65$ - 4,883 - 100%
Level 3: 4000 - 40$ - 3,999 - 100%
Level 4: 3750 - 25$ - 3,551 - 95%
Luxury : 1100 - 160$ - 1,100 - 100%
Total Capacity :19650
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 20$ - 2,983 - 99%
Farm Level 2: 2000 - 10$ - 1,998 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left10
Average Attendance - %19,409 - 99%
Average Income per Game1,698,828$
Year to Date Revenue52,663,678$
Farm
Home Games Left10
Average Attendance - %4,981 - 100%
Average Income per Game99,542$
Year to Date Revenue3,085,788$

Expense

Pro Players Total Salaries68,565,778$
Farm Players Total Salaries2,793,900$
Coaches Total Salaries1,200,000$
Luxury Taxe Total0$
Special Salary Cap Value2,500,000$
Pro Year To Date Expenses47,181,603$
Farm Year To Date Expenses2,344,669$
Pro Salary Cap To Date46,319,091$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue16,988,283$
Farm Estimated Season Revenue995,415$
Pro Remaining Season Days48
Pro Expenses Per Days372,934$
Pro Estimated Expenses17,900,832$
Farm Remaining Season Days48
Farm Expenses Per Days17,172$
Farm Estimated Expenses824,256$
Estimated Season Expenses18,725,088$
Season Salary Cap71,065,778$
Estimate Under Maximum Salary Cap of 81,500,000$10,434,222$
Estimate Over Minimum Salary Cap of 60,200,000$ 10,865,778$
Current Bank Account24,894,345$
Projected Bank Account24,152,955$

Pro Players Salaries

Corey Perry (1 Way Contract) 8,625,000$ (2)
-Salary Average : 8,625,000$
Corey Crawford (1 Way Contract) 6,000,000$ (1)
-Salary Average : 6,000,000$
Conor Sheary (1 Way Contract) 5,953,480$ (1)
-Salary Average : 5,953,480$
Nikita Zaitsev (1 Way Contract) 4,500,000$ (5)
-Salary Average : 4,500,000$
Jonathan Ericsson (1 Way Contract) 4,250,000$ (1)
-Salary Average : 4,250,000$
Justin Abdelkader (1 Way Contract) 4,250,000$ (4)
-Salary Average : 4,250,000$
Victor Rask (1 Way Contract) 4,000,000$ (3)
-Salary Average : 4,000,000$
Luke Schenn (1 Way Contract) 3,750,000$ (3)
-Salary Average : 3,750,000$
Ben Hutton (1 Way Contract) 3,500,000$ (4)
-Salary Average : 3,500,000$
Pavel Buchnevich (1 Way Contract) 2,535,500$ (3)
-Salary Average : 2,535,500$
Matt Hunwick (1 Way Contract) 2,500,000$ (2)
-1 Way Contract Salary Cap : 2,500,000$
-Salary Average : 2,500,000$
Matt Martin (1 Way Contract) 2,500,000$ (1)
-Salary Average : 2,500,000$
Adin Hill (1 Way Contract) 1,801,800$ (1)
-Salary Average : 1,801,800$
Thatcher Demko (1 Way Contract) 1,628,000$ (3)
-1 Way Contract Salary Cap : 1,628,000$
-Salary Average : 1,628,000$
Alex Biega (1 Way Contract) 1,500,000$ (2)
-Salary Average : 1,500,000$
Tobias Rieder (1 Way Contract) 1,490,000$ (1)
-Salary Average : 1,490,000$
Curtis McKenzie (1 Way Contract) 1,300,000$ (3)
-Salary Average : 1,300,000$
Troy Grosenick (1 Way Contract) 1,200,000$ (1)
-1 Way Contract Salary Cap : 1,200,000$
-Salary Average : 1,200,000$
Brett Ritchie 999,999$ (2)
-Salary Average : 999,999$
Scott Wedgewood 999,999$ (1)
-Salary Average : 999,999$
Jim O'Brien 995,000$ (1)
-Salary Average : 995,000$
Sam Carrick 975,000$ (1)
-Salary Average : 975,000$
Colton Beck 962,000$ (3)
-Salary Average : 962,000$
Jaycob Megna 950,000$ (1)
-Salary Average : 950,000$
Jacob de la Rose 700,000$ (2)
-Salary Average : 700,000$
Andreas Englund 700,000$ (1)
-Salary Average : 700,000$
Total Pro Players26
Salary Commitment
Year 2019 : 68,565,778$
Year 2020 : 40,750,499$
Year 2021 : 26,425,500$
Year 2022 : 12,250,000$
Salary Average Commitment
Year 2019 : 68,565,778$
Year 2020 : 40,750,499$
Year 2021 : 26,425,500$
Year 2022 : 12,250,000$
Salary Cap with 1 Way Contract
Year 2019 : 68,565,778$
Year 2020 : 40,750,499$
Year 2021 : 26,425,500$
Year 2022 : 12,250,000$

Farm Players Salaries

Joseph LaBate 100,000$ (3)
Salary Average : 100,000$
Kyle Rau 100,000$ (3)
Salary Average : 100,000$
Mark McNeill 100,000$ (3)
Salary Average : 100,000$
Justin Auger 100,000$ (3)
Salary Average : 100,000$
Stefan Matteau 100,000$ (3)
Salary Average : 100,000$
Chris Casto 100,000$ (1)
Salary Average : 100,000$
Lukas Sedlak 100,000$ (3)
Salary Average : 100,000$
Ryan Lomberg 100,000$ (3)
Salary Average : 100,000$
Mitch Callahan 99,500$ (1)
Salary Average : 99,500$
Zach Palmquist 99,500$ (1)
Salary Average : 99,500$
Joel Hanley 98,900$ (3)
Salary Average : 98,900$
Peter Stoykewych 98,500$ (1)
Salary Average : 98,500$
Alexandre Alain 92,500$ (3)
Salary Average : 92,500$
Kristian Vesalainen 92,500$ (3)
Salary Average : 92,500$
Filip Pyrochta 92,500$ (3)
Salary Average : 92,500$
Jake Bean 92,500$ (3)
Salary Average : 92,500$
Dylan Coghlan 92,500$ (3)
Salary Average : 92,500$
Filip Zadina 92,500$ (3)
Salary Average : 92,500$
Antti Suomela 92,500$ (3)
Salary Average : 92,500$
William Borgen 92,500$ (3)
Salary Average : 92,500$
Vitaly Abramov 92,500$ (3)
Salary Average : 0$
Manuel Wiederer 92,500$ (2)
Salary Average : 55,000$
Julien Gauthier 92,500$ (2)
Salary Average : 55,000$
Stelio Mattheos 92,500$ (3)
Salary Average : 0$
Luke Green 92,500$ (3)
Salary Average : 92,500$
Filip Gustavsson 92,500$ (2)
Salary Average : 55,000$
Morgan Geekie 92,500$ (3)
Salary Average : 92,500$
Brendan Lemieux 70,000$ (1)
Salary Average : 70,000$
Vili Saarijarvi 70,000$ (1)
Salary Average : 69,750$
Sammy Blais 70,000$ (2)
Salary Average : 70,000$
Total Farm Players30
Salary Commitment
Year 2019 : 2,793,900$
Year 2020 : 2,256,400$
Year 2021 : 1,908,900$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,496,150$
Year 2020 : 1,958,900$
Year 2021 : 1,723,900$
Year 2022 : 0$

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion at San Jose
Level 1: 5750 - 100$ - 5,749 - 100%
Level 2: 4750 - 75$ - 4,735 - 100%
Level 3: 4750 - 50$ - 4,222 - 89%
Level 4: 3000 - 25$ - 3,000 - 100%
Luxury : 1000 - 150$ - 1,000 - 100%
Total Capacity :19250
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 20$ - 2,978 - 99%
Farm Level 2: 2000 - 10$ - 1,996 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left12
Average Attendance - %18,706 - 97%
Average Income per Game1,707,682$
Year to Date Revenue49,522,781$
Farm
Home Games Left12
Average Attendance - %4,974 - 99%
Average Income per Game99,407$
Year to Date Revenue2,882,789$

Expense

Pro Players Total Salaries77,772,191$
Farm Players Total Salaries2,733,333$
Coaches Total Salaries2,350,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses54,496,157$
Farm Year To Date Expenses2,436,304$
Pro Salary Cap To Date52,996,382$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue20,492,185$
Farm Estimated Season Revenue1,192,878$
Pro Remaining Season Days48
Pro Expenses Per Days428,076$
Pro Estimated Expenses20,547,648$
Farm Remaining Season Days48
Farm Expenses Per Days17,384$
Farm Estimated Expenses834,432$
Estimated Season Expenses21,382,080$
Season Salary Cap77,772,191$
Estimate Under Maximum Salary Cap of 81,500,000$3,727,809$
Estimate Over Minimum Salary Cap of 60,200,000$ 17,572,191$
Current Bank Account24,368,120$
Projected Bank Account24,671,103$

Pro Players Salaries

David Backes (1 Way Contract) 6,000,000$ (2)
-Salary Average : 6,000,000$
Marc Staal (1 Way Contract) 5,700,000$ (2)
-Salary Average : 5,700,000$
Yanni Gourde (1 Way Contract) 5,630,000$ (4)
-Salary Average : 5,630,000$
Mats Zuccarello (1 Way Contract) 5,239,500$ (5)
-Salary Average : 5,239,500$
Nino Niederreiter (1 Way Contract) 5,226,950$ (1)
-Salary Average : 5,226,950$
Zach Bogosian (1 Way Contract) 5,142,857$ (1)
-Salary Average : 5,142,857$
Mika Zibanejad (1 Way Contract) 4,169,000$ (1)
-Salary Average : 4,169,000$
Oscar Klefbom (1 Way Contract) 4,167,000$ (4)
-Salary Average : 4,167,000$
Jonas Brodin (1 Way Contract) 4,166,667$ (2)
-Salary Average : 4,166,667$
Matt Calvert (1 Way Contract) 4,000,000$ (4)
-Salary Average : 4,000,000$
Jaroslav Halak (1 Way Contract) 3,741,000$ (2)
-Salary Average : 3,741,000$
Tomas Tatar (1 Way Contract) 3,200,000$ (3)
-Salary Average : 3,200,000$
Tanner Pearson (1 Way Contract) 2,933,538$ (2)
-Salary Average : 2,933,538$
Ryan Pulock (1 Way Contract) 2,651,000$ (2)
-Salary Average : 2,651,000$
Chris Tierney (1 Way Contract) 2,480,500$ (2)
-Salary Average : 2,480,500$
Mike Matheson (1 Way Contract) 2,274,000$ (3)
-Salary Average : 2,274,000$
Ben Lovejoy (1 Way Contract) 2,256,410$ (3)
-Salary Average : 2,256,410$
Trevor Lewis (1 Way Contract) 2,000,000$ (1)
-Salary Average : 2,000,000$
Antti Niemi (1 Way Contract) 1,730,769$ (1)
-1 Way Contract Salary Cap : 1,730,769$
-Salary Average : 1,730,769$
Pavel Zacha (1 Way Contract) 1,578,000$ (4)
-Salary Average : 1,578,000$
Michael Sgarbossa (1 Way Contract) 1,000,000$ (1)
-1 Way Contract Salary Cap : 1,000,000$
-Salary Average : 1,000,000$
Carter Hart 925,000$ (3)
-Salary Average : 925,000$
Nikolay Goldobin 860,000$ (2)
-Salary Average : 860,000$
Christian Dvorak 700,000$ (2)
-Salary Average : 700,000$
Total Pro Players24
Salary Commitment
Year 2019 : 77,772,191$
Year 2020 : 58,502,615$
Year 2021 : 29,269,910$
Year 2022 : 20,614,500$
Salary Average Commitment
Year 2019 : 77,772,191$
Year 2020 : 58,502,615$
Year 2021 : 29,269,910$
Year 2022 : 20,614,500$
Salary Cap with 1 Way Contract
Year 2019 : 77,772,191$
Year 2020 : 58,502,615$
Year 2021 : 29,269,910$
Year 2022 : 20,614,500$

Farm Players Salaries

Greg McKegg 99,000$ (1)
Salary Average : 99,000$
Luke Gazdic 95,000$ (3)
Salary Average : 95,000$
Jamie Devane 95,000$ (3)
Salary Average : 95,000$
Troy Bourke 95,000$ (3)
Salary Average : 95,000$
Marek Mazanec 95,000$ (3)
Salary Average : 95,000$
Yannick Veilleux 95,000$ (3)
Salary Average : 95,000$
Maxim Letunov 92,500$ (3)
Salary Average : 92,500$
Cooper Marody 92,500$ (3)
Salary Average : 92,500$
Dmitry Sokolov 92,500$ (3)
Salary Average : 92,500$
Brayden Burke 92,500$ (3)
Salary Average : 92,500$
Austin Poganski 92,500$ (3)
Salary Average : 92,500$
Alexander True 92,500$ (3)
Salary Average : 92,500$
Chris Carlisle 92,500$ (3)
Salary Average : 92,500$
Frederic Allard 92,500$ (2)
Salary Average : 55,000$
Ryan Collins 92,500$ (2)
Salary Average : 55,000$
Jakub Zboril 92,500$ (2)
Salary Average : 55,000$
Parker Wotherspoon 92,500$ (2)
Salary Average : 55,000$
Nicholas Merkley 92,500$ (2)
Salary Average : 55,000$
Adam Brooks 92,500$ (2)
Salary Average : 92,500$
Michael Spacek 92,500$ (2)
Salary Average : 55,000$
Michael McNiven 92,500$ (3)
Salary Average : 92,500$
Michael Pezzetta 90,000$ (3)
Salary Average : 90,000$
Chaz Reddekopp 85,000$ (3)
Salary Average : 85,000$
Kevin Davis 85,000$ (3)
Salary Average : 85,000$
Zach Magwood 80,000$ (3)
Salary Average : 80,000$
Adam Erne 76,500$ (2)
Salary Average : 76,500$
Nathan Gerbe 75,000$ (1)
Salary Average : 75,000$
Brendan Guhle 70,333$ (1)
Salary Average : 70,333$
Frederik Gauthier 70,000$ (1)
Salary Average : 66,410$
Michael Amadio 70,000$ (1)
Salary Average : 70,000$
Justin Kirkland 70,000$ (2)
Salary Average : 70,000$
Total Farm Players31
Salary Commitment
Year 2019 : 2,733,333$
Year 2020 : 2,349,000$
Year 2021 : 1,555,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,504,743$
Year 2020 : 2,124,000$
Year 2021 : 1,555,000$
Year 2022 : 0$

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6450 - 174$ - 4,199 - 65%
Level 2: 5050 - 106$ - 3,716 - 74%
Level 3: 4650 - 68$ - 3,147 - 68%
Level 4: 3750 - 48$ - 2,930 - 78%
Luxury : 1500 - 200$ - 1,254 - 84%
Total Capacity :21400
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 30$ - 2,276 - 76%
Farm Level 2: 2000 - 20$ - 1,247 - 62%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left13
Average Attendance - %15,246 - 71%
Average Income per Game2,251,356$
Year to Date Revenue63,037,980$
Farm
Home Games Left13
Average Attendance - %3,522 - 70%
Average Income per Game116,505$
Year to Date Revenue3,262,153$

Expense

Pro Players Total Salaries80,794,006$
Farm Players Total Salaries3,297,000$
Coaches Total Salaries1,350,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses61,536,053$
Farm Year To Date Expenses2,833,804$
Pro Salary Cap To Date60,420,294$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue29,267,634$
Farm Estimated Season Revenue1,514,571$
Pro Remaining Season Days48
Pro Expenses Per Days438,677$
Pro Estimated Expenses21,056,496$
Farm Remaining Season Days48
Farm Expenses Per Days20,683$
Farm Estimated Expenses992,784$
Estimated Season Expenses22,049,280$
Season Salary Cap80,794,006$
Estimate Under Maximum Salary Cap of 81,500,000$705,994$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,594,006$
Current Bank Account17,937,548$
Projected Bank Account26,670,473$

Pro Players Salaries

Jamie Benn (1 Way Contract) 9,500,000$ (6)
-Salary Average : 5,250,000$
Claude Giroux (1 Way Contract) 8,275,000$ (3)
-Salary Average : 8,275,000$
Kris Letang (1 Way Contract) 7,250,000$ (3)
-Salary Average : 7,250,000$
Jordan Staal (1 Way Contract) 6,000,000$ (4)
-Salary Average : 6,000,000$
Dustin Brown (1 Way Contract) 5,875,000$ (3)
-Salary Average : 5,875,000$
Martin Jones (1 Way Contract) 5,775,000$ (3)
-Salary Average : 5,775,000$
Duncan Keith (1 Way Contract) 5,538,462$ (4)
-Salary Average : 5,538,462$
Jared Spurgeon (1 Way Contract) 5,187,500$ (1)
-Salary Average : 5,187,500$
Nick Bonino (1 Way Contract) 4,611,250$ (3)
-Salary Average : 4,611,250$
Jake Muzzin (1 Way Contract) 4,000,000$ (1)
-Salary Average : 4,000,000$
Marc-Edouard Vlasic (1 Way Contract) 3,923,077$ (3)
-Salary Average : 3,923,077$
Jean-Gabriel Pageau (1 Way Contract) 3,333,333$ (3)
-Salary Average : 3,333,333$
Josh Anderson (1 Way Contract) 2,410,000$ (1)
-Salary Average : 2,410,000$
Calvin de Haan (1 Way Contract) 2,250,000$ (2)
-Salary Average : 2,250,000$
Austin Watson (1 Way Contract) 1,700,000$ (1)
-Salary Average : 1,700,000$
Craig Anderson (1 Way Contract) 1,615,385$ (1)
-Salary Average : 1,615,385$
Tom Kuhnhackl 999,999$ (3)
-Salary Average : 999,999$
Brady Tkachuk 925,000$ (3)
-Salary Average : 925,000$
Brock Boeser 925,000$ (1)
-Salary Average : 925,000$
Nic Dowd 700,000$ (2)
-Salary Average : 650,000$
Total Pro Players20
Salary Commitment
Year 2019 : 80,794,006$
Year 2020 : 64,956,121$
Year 2021 : 62,006,121$
Year 2022 : 21,038,462$
Salary Average Commitment
Year 2019 : 76,494,006$
Year 2020 : 60,656,121$
Year 2021 : 57,756,121$
Year 2022 : 16,788,462$
Salary Cap with 1 Way Contract
Year 2019 : 80,794,006$
Year 2020 : 64,956,121$
Year 2021 : 62,006,121$
Year 2022 : 21,038,462$

Farm Players Salaries

Matt Donovan 100,000$ (2)
Salary Average : 100,000$
Marcus Hogstrom 100,000$ (1)
Salary Average : 100,000$
Kevin Porter 100,000$ (2)
Salary Average : 100,000$
Travis Morin 100,000$ (2)
Salary Average : 100,000$
Trevor Smith 100,000$ (1)
Salary Average : 100,000$
Connor Brickley 100,000$ (3)
Salary Average : 100,000$
Colin McDonald 100,000$ (1)
Salary Average : 100,000$
Matt Puempel 100,000$ (3)
Salary Average : 100,000$
Jayson Megna 100,000$ (2)
Salary Average : 100,000$
Justin Falk 100,000$ (2)
Salary Average : 100,000$
T.J. Hensick 100,000$ (2)
Salary Average : 100,000$
Jordan Szwarz 100,000$ (3)
Salary Average : 100,000$
Zach Trotman 100,000$ (3)
Salary Average : 100,000$
Jordan Murray 100,000$ (2)
Salary Average : 100,000$
Chris Breen 100,000$ (2)
Salary Average : 100,000$
Brad Thiessen 100,000$ (2)
Salary Average : 100,000$
Jacob MacDonald 100,000$ (2)
Salary Average : 100,000$
Stefan Elliott 100,000$ (2)
Salary Average : 100,000$
Paul Thompson 100,000$ (3)
Salary Average : 100,000$
Harry Zolnierczyk 100,000$ (3)
Salary Average : 100,000$
Paul Carey 100,000$ (1)
Salary Average : 100,000$
Brad Malone 99,900$ (2)
Salary Average : 99,900$
Drew Stafford 99,900$ (1)
Salary Average : 99,900$
Buddy Robinson 99,900$ (2)
Salary Average : 99,900$
Justin Bailey 99,900$ (3)
Salary Average : 99,900$
John Muse 99,900$ (1)
Salary Average : 99,900$
Jimmy Hayes 95,000$ (2)
Salary Average : 95,000$
Yannick Rathgeb 92,500$ (3)
Salary Average : 92,500$
Dominic Toninato 92,500$ (2)
Salary Average : 92,500$
Evan Cormier 92,500$ (3)
Salary Average : 92,500$
Nick DeSimone 92,500$ (2)
Salary Average : 55,000$
Dylan Blujus 85,000$ (1)
Salary Average : 85,000$
Wacey Hamilton 77,500$ (1)
Salary Average : 77,500$
Marco Roy 70,000$ (1)
Salary Average : 70,000$
Total Farm Players34
Salary Commitment
Year 2019 : 3,297,000$
Year 2020 : 2,464,700$
Year 2021 : 884,900$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 3,259,500$
Year 2020 : 2,427,200$
Year 2021 : 884,900$
Year 2022 : 0$

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6500 - 200$ - 3,863 - 59%
Level 2: 4900 - 125$ - 3,296 - 67%
Level 3: 4000 - 75$ - 3,106 - 78%
Level 4: 3200 - 65$ - 1,926 - 60%
Luxury : 1100 - 400$ - 688 - 63%
Total Capacity :19700
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 40$ - 1,743 - 58%
Farm Level 2: 2000 - 20$ - 1,228 - 61%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left10
Average Attendance - %12,880 - 65%
Average Income per Game2,272,567$
Year to Date Revenue70,449,586$
Farm
Home Games Left10
Average Attendance - %2,971 - 59%
Average Income per Game117,835$
Year to Date Revenue3,652,875$

Expense

Pro Players Total Salaries76,881,577$
Farm Players Total Salaries2,407,500$
Coaches Total Salaries1,200,000$
Luxury Taxe Total0$
Special Salary Cap Value2,050,000$
Pro Year To Date Expenses58,426,288$
Farm Year To Date Expenses2,078,841$
Pro Salary Cap To Date57,795,518$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue22,725,673$
Farm Estimated Season Revenue1,178,347$
Pro Remaining Season Days48
Pro Expenses Per Days417,643$
Pro Estimated Expenses20,046,864$
Farm Remaining Season Days48
Farm Expenses Per Days15,094$
Farm Estimated Expenses724,512$
Estimated Season Expenses20,771,376$
Season Salary Cap76,931,577$
Estimate Under Maximum Salary Cap of 81,500,000$4,568,423$
Estimate Over Minimum Salary Cap of 60,200,000$ 16,731,577$
Current Bank Account26,628,228$
Projected Bank Account29,760,872$

Pro Players Salaries

Nikita Kucherov (1 Way Contract) 10,423,000$ (1)
-Salary Average : 10,423,000$
Victor Hedman (1 Way Contract) 7,875,000$ (6)
-Salary Average : 4,000,000$
Jonathan Marchessault (1 Way Contract) 7,283,250$ (1)
-Salary Average : 7,283,250$
Sergei Bobrovsky (1 Way Contract) 6,993,750$ (5)
-Salary Average : 6,993,750$
Taylor Hall (1 Way Contract) 6,000,000$ (1)
-Salary Average : 6,000,000$
Ryan Nugent-Hopkins (1 Way Contract) 6,000,000$ (2)
-Salary Average : 6,000,000$
Evander Kane (1 Way Contract) 5,629,000$ (2)
-Salary Average : 5,629,000$
Ondrej Palat (1 Way Contract) 5,082,000$ (4)
-Salary Average : 5,082,000$
Dan Hamhuis (1 Way Contract) 3,173,077$ (2)
-Salary Average : 3,173,077$
Brian Dumoulin (1 Way Contract) 2,200,000$ (3)
-Salary Average : 2,200,000$
Brandon Montour (1 Way Contract) 2,073,500$ (2)
-Salary Average : 2,073,500$
Ian Cole (1 Way Contract) 2,055,000$ (3)
-Salary Average : 2,055,000$
Aaron Dell (1 Way Contract) 2,000,000$ (3)
-Salary Average : 2,000,000$
Robert Bortuzzo (Out of Payroll) 2,000,000$ (1)
-Salary Average : 2,000,000$
Evan Rodrigues (1 Way Contract) 1,255,500$ (1)
-Salary Average : 1,255,500$
Matt Hendricks (1 Way Contract) 1,250,000$ (3)
-Salary Average : 1,250,000$
Kevin Fiala (1 Way Contract) 1,138,500$ (1)
-Salary Average : 1,138,500$
Sean Walker 950,000$ (2)
-Salary Average : 950,000$
Korbinian Holzer 950,000$ (1)
-Salary Average : 950,000$
Elias Pettersson 925,000$ (2)
-Salary Average : 925,000$
Filip Chytil 925,000$ (2)
-Salary Average : 550,000$
Andreas Johnsson 700,000$ (1)
-Salary Average : 650,000$
Total Pro Players22
Salary Commitment
Year 2019 : 76,881,577$
Year 2020 : 47,131,327$
Year 2021 : 27,455,750$
Year 2022 : 19,950,750$
Salary Average Commitment
Year 2019 : 72,581,577$
Year 2020 : 42,881,327$
Year 2021 : 23,580,750$
Year 2022 : 16,075,750$
Salary Cap with 1 Way Contract
Year 2019 : 76,881,577$
Year 2020 : 47,131,327$
Year 2021 : 27,455,750$
Year 2022 : 19,950,750$

Farm Players Salaries

Jacob Nilsson 100,000$ (3)
Salary Average : 100,000$
Zach Sanford 99,000$ (2)
Salary Average : 99,000$
Tanner Fritz 95,000$ (2)
Salary Average : 95,000$
Cale Fleury 92,500$ (3)
Salary Average : 92,500$
Brad Morrison 92,500$ (3)
Salary Average : 92,500$
Jake Evans 92,500$ (3)
Salary Average : 92,500$
Egor Sharangovich 92,500$ (3)
Salary Average : 92,500$
Adam Gaudette 92,500$ (3)
Salary Average : 92,500$
Zach Nastasiuk 92,500$ (2)
Salary Average : 55,000$
Matiss Kivlenieks 92,500$ (3)
Salary Average : 92,500$
Merrick Madsen 92,500$ (3)
Salary Average : 92,500$
Niklas Hansson 92,500$ (2)
Salary Average : 55,000$
Ryan Fitzgerald 92,500$ (2)
Salary Average : 55,000$
Victor Ejdsell 92,500$ (2)
Salary Average : 55,000$
Pontus Aberg 90,000$ (1)
Salary Average : 90,000$
Jordan Schmaltz 80,000$ (1)
Salary Average : 80,000$
William Carrier 76,000$ (1)
Salary Average : 76,000$
Tyler Lewington 75,000$ (2)
Salary Average : 75,000$
Seth Griffith 75,000$ (1)
Salary Average : 75,000$
Brian Strait 70,000$ (1)
Salary Average : 70,000$
Tommy Cross 70,000$ (1)
Salary Average : 70,000$
Ty Reichenbach 70,000$ (1)
Salary Average : 70,000$
Ryan MacInnis 70,000$ (1)
Salary Average : 70,000$
Matt Read 70,000$ (2)
Salary Average : 65,000$
Kyle Burroughs 70,000$ (2)
Salary Average : 70,000$
Colby Cave 70,000$ (1)
Salary Average : 65,000$
Morgan Klimchuk 70,000$ (2)
Salary Average : 70,000$
Trevor Murphy 70,000$ (2)
Salary Average : 70,000$
Chris Bigras 70,000$ (2)
Salary Average : 70,000$
Total Farm Players29
Salary Commitment
Year 2019 : 2,407,500$
Year 2020 : 1,736,500$
Year 2021 : 747,500$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,247,500$
Year 2020 : 1,581,500$
Year 2021 : 747,500$
Year 2022 : 0$

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 81,500,000$
Available Cap Space

Over Minimum of
60,200,000$

Pro Players

Farm Players

Total Players

Avalanche 37,150,710$ 76,066,458$ 5,433,542$ 15,866,458$ 243458
Blackhawks 22,884,581$ 80,524,608$ 975,392$ 20,324,608$ 212647
Blue Jackets 42,815,153$ 79,057,068$ 2,442,932$ 18,857,068$ 213556
Blues 25,331,329$ 70,550,348$ 10,949,652$ 10,350,348$ 233255
Bruins 51,498,669$ 80,827,546$ 672,454$ 20,627,546$ 213152
Canadiens 31,233,712$ 63,470,835$ 18,029,165$ 3,270,835$ 212849
Canucks 16,354,199$ 78,813,692$ 2,686,308$ 18,613,692$ 232851
Capitals 12,160,449$ 57,315,354$ 24,184,646$ -2,884,646$ 252146
Coyotes 21,337,694$ 74,541,509$ 6,958,491$ 14,341,509$ 222345
Devils 35,477,837$ 75,261,628$ 6,238,372$ 15,061,628$ 213051
Ducks 2,562,456$ 79,887,800$ 1,612,200$ 19,687,800$ 202545
Flames 16,936,979$ 76,921,625$ 4,578,375$ 16,721,625$ 222951
Flyers 29,898,775$ 73,707,565$ 7,792,435$ 13,507,565$ 262349
Golden Knights 43,705,561$ 68,578,087$ 12,921,913$ 8,378,087$ 252853
Hurricanes 14,821,734$ 68,392,762$ 13,107,238$ 8,192,762$ 213859
Islanders 38,654,418$ 61,438,500$ 20,061,500$ 1,238,500$ 242549
Jets 64,637,010$ 64,218,428$ 17,281,572$ 4,018,428$ 232447
Kings -1,535,943$ 74,365,532$ 7,134,468$ 14,165,532$ 203050
Lightning 12,714,012$ 81,346,583$ 153,417$ 21,146,583$ 212445
Maple Leafs 7,688,687$ 70,789,530$ 10,710,470$ 10,589,530$ 222446
Oilers 23,801,971$ 69,666,006$ 11,833,994$ 9,466,006$ 234366
Panthers 30,146,202$ 63,710,453$ 17,789,547$ 3,510,453$ 243559
Penguins 43,143,180$ 62,957,250$ 18,542,750$ 2,757,250$ 242347
Predators 31,619,763$ 78,080,170$ 3,419,830$ 17,880,170$ 233053
Rangers 33,230,215$ 78,265,500$ 3,234,500$ 18,065,500$ 222850
Red Wings 23,354,580$ 80,810,109$ 689,891$ 20,610,109$ 212546
Sabres 10,221,354$ 81,403,618$ 96,382$ 21,203,618$ 212243
Senators 24,894,345$ 71,065,778$ 10,434,222$ 10,865,778$ 263056
Sharks 24,368,120$ 77,772,191$ 3,727,809$ 17,572,191$ 243155
Stars 17,937,548$ 80,794,006$ 705,994$ 20,594,006$ 203454
Wild 26,628,228$ 76,931,577$ 4,568,423$ 16,731,577$ 222951