Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 5750 - 200$ - 3,735 - 65%
Level 2: 4750 - 145$ - 2,915 - 61%
Level 3: 3750 - 100$ - 2,254 - 60%
Level 4: 2750 - 75$ - 1,645 - 60%
Luxury : 1000 - 350$ - 772 - 77%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 20$ - 2,985 - 99%
Farm Level 2: 2000 - 10$ - 1,999 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left32
Average Attendance - %11,321 - 63%
Average Income per Game2,235,746$
Year to Date Revenue20,121,718$
Farm
Home Games Left32
Average Attendance - %4,983 - 100%
Average Income per Game99,603$
Year to Date Revenue896,425$

Expense

Pro Players Total Salaries79,315,508$
Farm Players Total Salaries3,217,404$
Coaches Total Salaries1,500,000$
Luxury Taxe Total0$
Special Salary Cap Value1,153,350$
Pro Year To Date Expenses20,804,120$
Farm Year To Date Expenses1,016,304$
Pro Salary Cap To Date20,003,225$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue71,543,886$
Farm Estimated Season Revenue3,187,289$
Pro Remaining Season Days135
Pro Expenses Per Days431,804$
Pro Estimated Expenses58,293,540$
Farm Remaining Season Days135
Farm Expenses Per Days19,986$
Farm Estimated Expenses2,698,110$
Estimated Season Expenses60,991,650$
Season Salary Cap80,468,858$
Estimate Under Maximum Salary Cap of 81,500,000$1,031,142$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,268,858$
Current Bank Account38,250,943$
Projected Bank Account51,990,468$

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$
Tyler Johnson (1 Way Contract) 5,224,450$ (3)
-Salary Average : 5,224,450$
Frederik Andersen (1 Way Contract) 5,000,000$ (2)
-Salary Average : 5,000,000$
Alexander Radulov (1 Way Contract) 4,855,700$ (3)
-Salary Average : 4,855,700$
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 (1 Way Contract) 4,404,000$ (2)
-Salary Average : 4,404,000$
Brendan Gallagher (1 Way Contract) 3,750,000$ (2)
-Salary Average : 3,750,000$
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$
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$
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$
Niklas Kronwall (1 Way Contract) 1,400,000$ (1)
-Salary Average : 1,400,000$
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$
Victor Mete 925,000$ (2)
-Salary Average : 550,000$
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 : 79,315,508$
Year 2020 : 63,893,675$
Year 2021 : 28,755,650$
Year 2022 : 10,262,500$
Salary Average Commitment
Year 2019 : 78,890,508$
Year 2020 : 63,518,675$
Year 2021 : 28,755,650$
Year 2022 : 10,262,500$
Salary Cap with 1 Way Contract
Year 2019 : 79,315,508$
Year 2020 : 63,893,675$
Year 2021 : 28,755,650$
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$
Saku Maenalanen 92,500$ (3)
Salary Average : 92,500$
Alex Iafallo 92,500$ (2)
Salary Average : 55,000$
Will Bitten 92,500$ (3)
Salary Average : 92,500$
Vincent Praplan 92,500$ (3)
Salary Average : 92,500$
Lukas Radil 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$
Dawson Leedahl 92,500$ (2)
Salary Average : 92,500$
Joey Anderson 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$
Jordan Kyrou 92,500$ (3)
Salary Average : 92,500$
Josef Korenar 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$
Pavel Francouz 92,500$ (3)
Salary Average : 92,500$
Patrik Rybar 92,500$ (3)
Salary Average : 92,500$
Michael Dipietro 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$
Josh Healey 92,500$ (3)
Salary Average : 92,500$
Klim Kostin 92,500$ (2)
Salary Average : 92,500$
Deven Sideroff 92,500$ (2)
Salary Average : 55,000$
Shane Gersich 92,500$ (3)
Salary Average : 92,500$
Matt Roy 92,500$ (3)
Salary Average : 55,000$
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$
Gavin Bayreuther 70,000$ (2)
Salary Average : 70,000$
Robby Fabbri 70,000$ (1)
Salary Average : 70,000$
Total Farm Players36
Salary Commitment
Year 2019 : 3,217,404$
Year 2020 : 2,827,500$
Year 2021 : 2,127,500$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,844,904$
Year 2020 : 2,455,000$
Year 2021 : 1,867,500$
Year 2022 : 0$

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5750 - 250$ - 3,053 - 53%
Level 2: 4750 - 150$ - 2,740 - 58%
Level 3: 4750 - 100$ - 2,409 - 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$ - 1,500 - 50%
Farm Level 2: 2000 - 30$ - 1,000 - 50%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left28
Average Attendance - %11,077 - 53%
Average Income per Game2,604,885$
Year to Date Revenue33,863,502$
Farm
Home Games Left28
Average Attendance - %2,500 - 50%
Average Income per Game131,274$
Year to Date Revenue1,706,562$

Expense

Pro Players Total Salaries81,481,458$
Farm Players Total Salaries2,272,627$
Coaches Total Salaries1,500,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses22,363,951$
Farm Year To Date Expenses789,849$
Pro Salary Cap To Date21,664,964$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue72,936,774$
Farm Estimated Season Revenue3,675,672$
Pro Remaining Season Days135
Pro Expenses Per Days443,449$
Pro Estimated Expenses59,865,615$
Farm Remaining Season Days135
Farm Expenses Per Days14,907$
Farm Estimated Expenses2,012,445$
Estimated Season Expenses61,878,060$
Season Salary Cap81,481,458$
Estimate Under Maximum Salary Cap of 81,500,000$18,542$
Estimate Over Minimum Salary Cap of 60,200,000$ 21,281,458$
Current Bank Account25,219,993$
Projected Bank Account39,954,379$

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$
Braden Holtby (1 Way Contract) 6,100,000$ (1)
-Salary Average : 6,100,000$
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$
Radek Faksa (1 Way Contract) 3,088,250$ (2)
-Salary Average : 3,088,250$
Trevor Daley (1 Way Contract) 2,944,616$ (2)
-Salary Average : 2,944,616$
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$
Josh Anderson (1 Way Contract) 2,410,000$ (1)
-Salary Average : 2,410,000$
Adam Lowry (1 Way Contract) 2,092,500$ (1)
-Salary Average : 2,092,500$
Andreas Athanasiou (1 Way Contract) 2,018,500$ (2)
-Salary Average : 2,018,500$
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 : 81,481,458$
Year 2020 : 61,286,458$
Year 2021 : 36,604,731$
Year 2022 : 26,000,000$
Salary Average Commitment
Year 2019 : 81,481,458$
Year 2020 : 61,286,458$
Year 2021 : 36,604,731$
Year 2022 : 26,000,000$
Salary Cap with 1 Way Contract
Year 2019 : 81,481,458$
Year 2020 : 61,286,458$
Year 2021 : 36,604,731$
Year 2022 : 26,000,000$

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 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$ - 3,924 - 64%
Level 2: 5150 - 95$ - 4,230 - 82%
Level 3: 3950 - 68$ - 3,478 - 88%
Level 4: 3050 - 50$ - 2,699 - 89%
Luxury : 1100 - 290$ - 844 - 77%
Total Capacity :19350
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 35$ - 1,972 - 66%
Farm Level 2: 2000 - 15$ - 1,621 - 81%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left29
Average Attendance - %15,175 - 78%
Average Income per Game2,333,956$
Year to Date Revenue28,007,474$
Farm
Home Games Left29
Average Attendance - %3,594 - 72%
Average Income per Game116,682$
Year to Date Revenue1,400,188$

Expense

Pro Players Total Salaries81,746,265$
Farm Players Total Salaries2,843,875$
Coaches Total Salaries1,200,000$
Luxury Taxe Total0$
Special Salary Cap Value-2,636,364$
Pro Year To Date Expenses22,271,965$
Farm Year To Date Expenses890,194$
Pro Salary Cap To Date21,676,240$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue67,684,729$
Farm Estimated Season Revenue3,383,788$
Pro Remaining Season Days135
Pro Expenses Per Days443,797$
Pro Estimated Expenses59,912,595$
Farm Remaining Season Days135
Farm Expenses Per Days17,440$
Farm Estimated Expenses2,354,400$
Estimated Season Expenses62,266,995$
Season Salary Cap79,109,901$
Estimate Under Maximum Salary Cap of 81,500,000$2,390,099$
Estimate Over Minimum Salary Cap of 60,200,000$ 18,909,901$
Current Bank Account39,231,693$
Projected Bank Account48,033,215$

Pro Players Salaries

Tyler Seguin (1 Way Contract) 8,253,000$ (3)
-Salary Average : 8,253,000$
Patrice Bergeron (1 Way Contract) 6,875,000$ (3)
-Salary Average : 6,875,000$
Marc-Andre Fleury (1 Way Contract) 6,314,000$ (4)
-Salary Average : 6,314,000$
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$
Jeff Carter (1 Way Contract) 5,272,727$ (3)
-Salary Average : 5,272,727$
Jared Spurgeon (1 Way Contract) 5,187,500$ (1)
-Salary Average : 5,187,500$
Roman Josi (1 Way Contract) 4,000,000$ (1)
-Salary Average : 4,000,000$
Rickard Rakell (1 Way Contract) 3,800,000$ (3)
-Salary Average : 3,800,000$
Mattias Ekholm (1 Way Contract) 3,750,000$ (3)
-Salary Average : 3,750,000$
Colin Miller (1 Way Contract) 3,500,000$ (4)
-Salary Average : 3,500,000$
Mikael Backlund (1 Way Contract) 3,297,000$ (3)
-Salary Average : 3,297,000$
Carter Hutton (1 Way Contract) 3,250,000$ (2)
-Salary Average : 3,250,000$
Ondrej Kase (1 Way Contract) 2,920,500$ (3)
-Salary Average : 2,920,500$
Thomas Hickey (1 Way Contract) 2,285,250$ (2)
-Salary Average : 2,285,250$
Brock Nelson (1 Way Contract) 2,150,500$ (2)
-Salary Average : 2,150,500$
Andrew Copp (1 Way Contract) 1,911,250$ (2)
-Salary Average : 1,911,250$
Adam Pelech (1 Way Contract) 1,860,000$ (2)
-Salary Average : 1,860,000$
Miles Wood (1 Way Contract) 1,166,538$ (2)
-Salary Average : 1,166,538$
Mirco Mueller (1 Way Contract) 1,094,500$ (3)
-Salary Average : 1,094,500$
Markus Granlund 983,500$ (1)
-Salary Average : 983,500$
Slater Koekkoek 925,000$ (2)
-Salary Average : 925,000$
Nic Dowd 700,000$ (2)
-Salary Average : 650,000$
Total Pro Players23
Salary Commitment
Year 2019 : 81,746,265$
Year 2020 : 71,575,265$
Year 2021 : 57,326,727$
Year 2022 : 22,064,000$
Salary Average Commitment
Year 2019 : 80,071,265$
Year 2020 : 69,900,265$
Year 2021 : 55,701,727$
Year 2022 : 20,439,000$
Salary Cap with 1 Way Contract
Year 2019 : 81,746,265$
Year 2020 : 71,575,265$
Year 2021 : 57,326,727$
Year 2022 : 22,064,000$

Farm Players Salaries

Ludwig Bystrom 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$
Justin Holl 100,000$ (3)
Salary Average : 100,000$
Kasimir Kaskisuo 100,000$ (3)
Salary Average : 100,000$
Brian Pinho 95,000$ (3)
Salary Average : 95,000$
Anthony Bitetto 95,000$ (2)
Salary Average : 95,000$
Sam Miletic 92,500$ (3)
Salary Average : 92,500$
Steven Lorentz 92,500$ (3)
Salary Average : 92,500$
Karson Kuhlman 92,500$ (3)
Salary Average : 92,500$
Jordan Gross 92,500$ (3)
Salary Average : 92,500$
Nolan Stevens 92,500$ (3)
Salary Average : 92,500$
Mason Shaw 92,500$ (3)
Salary Average : 92,500$
Jacob Middleton 92,500$ (2)
Salary Average : 92,500$
Connor Clifton 92,500$ (2)
Salary Average : 92,500$
Mason Appleton 92,500$ (2)
Salary Average : 55,000$
Par Lindholm 92,500$ (3)
Salary Average : 92,500$
Vinni Lettieri 92,500$ (2)
Salary Average : 55,000$
Cameron Hughes 92,500$ (2)
Salary Average : 92,500$
Taro Hirose 92,500$ (3)
Salary Average : 92,500$
Lucas Wallmark 91,125$ (1)
Salary Average : 91,125$
Dryden Hunt 78,500$ (2)
Salary Average : 78,500$
Ross Johnston 75,000$ (2)
Salary Average : 75,000$
Trevor Cheek 75,000$ (1)
Salary Average : 75,000$
Blake Speers 71,750$ (1)
Salary Average : 71,750$
Ben Thomas 70,000$ (1)
Salary Average : 70,000$
Chris Butler 70,000$ (2)
Salary Average : 65,000$
Calvin Pickard 70,000$ (2)
Salary Average : 65,000$
Matt Read 70,000$ (2)
Salary Average : 65,000$
Maxime Lagace 70,000$ (1)
Salary Average : 55,000$
Turner Elson 70,000$ (1)
Salary Average : 55,000$
Tyler Graovac 70,000$ (2)
Salary Average : 65,000$
Dean Kukan 70,000$ (1)
Salary Average : 70,000$
Total Farm Players33
Salary Commitment
Year 2019 : 2,843,875$
Year 2020 : 2,326,000$
Year 2021 : 1,335,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,718,875$
Year 2020 : 2,231,000$
Year 2021 : 1,335,000$
Year 2022 : 0$

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 5750 - 130$ - 5,739 - 100%
Level 2: 4750 - 100$ - 4,700 - 99%
Level 3: 3750 - 72$ - 3,189 - 85%
Level 4: 2750 - 40$ - 2,750 - 100%
Luxury : 1500 - 190$ - 1,265 - 84%
Total Capacity :18500
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 20$ - 2,978 - 99%
Farm Level 2: 2000 - 10$ - 1,991 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left29
Average Attendance - %17,642 - 95%
Average Income per Game2,244,875$
Year to Date Revenue26,938,498$
Farm
Home Games Left29
Average Attendance - %4,969 - 99%
Average Income per Game99,343$
Year to Date Revenue1,192,112$

Expense

Pro Players Total Salaries65,257,145$
Farm Players Total Salaries1,794,167$
Coaches Total Salaries1,200,000$
Luxury Taxe Total0$
Special Salary Cap Value-919,502$
Pro Year To Date Expenses17,338,271$
Farm Year To Date Expenses588,006$
Pro Salary Cap To Date16,979,470$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue65,101,370$
Farm Estimated Season Revenue2,880,937$
Pro Remaining Season Days135
Pro Expenses Per Days355,146$
Pro Estimated Expenses47,944,710$
Farm Remaining Season Days135
Farm Expenses Per Days11,797$
Farm Estimated Expenses1,592,595$
Estimated Season Expenses49,537,305$
Season Salary Cap64,337,643$
Estimate Under Maximum Salary Cap of 81,500,000$17,162,357$
Estimate Over Minimum Salary Cap of 60,200,000$ 4,137,643$
Current Bank Account21,598,668$
Projected Bank Account40,043,670$

Pro Players Salaries

Dion Phaneuf (1 Way Contract) 7,000,000$ (2)
-Salary Average : 7,000,000$
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$
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$
Jamie McGinn (1 Way Contract) 3,000,000$ (2)
-Salary Average : 3,000,000$
Mackenzie Blackwood (1 Way Contract) 2,768,700$ (3)
-1 Way Contract Salary Cap : 2,768,700$
-Salary Average : 2,768,700$
Ryan Miller (1 Way Contract) 2,538,462$ (1)
-Salary Average : 2,538,462$
Travis Sanheim (1 Way Contract) 2,348,500$ (3)
-Salary Average : 2,348,500$
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$
Michael Chaput (1 Way Contract) 1,333,333$ (1)
-Salary Average : 1,333,333$
Cal O'Reilly (1 Way Contract) 1,230,000$ (3)
-Salary Average : 1,230,000$
Noah Juulsen 925,000$ (2)
-Salary Average : 550,000$
Caleb Jones 925,000$ (2)
-Salary Average : 550,000$
Matt Grzelcyk 918,500$ (2)
-Salary Average : 918,500$
Jordan Weal 700,000$ (2)
-Salary Average : 700,000$
Juho Lammikko 700,000$ (2)
-Salary Average : 700,000$
Total Pro Players23
Salary Commitment
Year 2019 : 65,257,145$
Year 2020 : 43,015,150$
Year 2021 : 23,054,650$
Year 2022 : 4,000,000$
Salary Average Commitment
Year 2019 : 64,507,145$
Year 2020 : 42,265,150$
Year 2021 : 23,054,650$
Year 2022 : 4,000,000$
Salary Cap with 1 Way Contract
Year 2019 : 65,257,145$
Year 2020 : 43,015,150$
Year 2021 : 23,054,650$
Year 2022 : 4,000,000$

Farm Players Salaries

Nathan Walker 100,000$ (3)
Salary Average : 100,000$
Max Jones 92,500$ (3)
Salary Average : 92,500$
Petrus Palmu 92,500$ (3)
Salary Average : 92,500$
Kale Clague 92,500$ (3)
Salary Average : 92,500$
Kiefer Sherwood 92,500$ (2)
Salary Average : 92,500$
Jonah Gadjovich 92,500$ (3)
Salary Average : 92,500$
Logan Brown 92,500$ (2)
Salary Average : 55,000$
Harri Sateri 92,500$ (2)
Salary Average : 92,500$
Lias Andersson 92,500$ (2)
Salary Average : 55,000$
Rudolfs Balcers 92,500$ (2)
Salary Average : 55,000$
Jakob Forsbacka Karlsson 91,667$ (1)
Salary Average : 91,667$
Dmytro Timashov 70,000$ (2)
Salary Average : 70,000$
Jordan Subban 70,000$ (1)
Salary Average : 65,000$
Jack Rodewald 70,000$ (1)
Salary Average : 70,000$
Stefan LeBlanc 70,000$ (1)
Salary Average : 70,000$
Julius Bergman 70,000$ (1)
Salary Average : 70,000$
Julius Honka 70,000$ (1)
Salary Average : 70,000$
Rinat Valiev 70,000$ (2)
Salary Average : 70,000$
Axel Holmstrom 70,000$ (1)
Salary Average : 65,000$
Eric Robinson 70,000$ (2)
Salary Average : 70,000$
Jack Roslovic 70,000$ (2)
Salary Average : 70,000$
John Quenneville 70,000$ (1)
Salary Average : 70,000$
Total Farm Players22
Salary Commitment
Year 2019 : 1,794,167$
Year 2020 : 1,212,500$
Year 2021 : 470,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,671,667$
Year 2020 : 1,100,000$
Year 2021 : 470,000$
Year 2022 : 0$

Bruins

Bruins is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6750 - 250$ - 3,375 - 50%
Level 2: 5750 - 150$ - 2,894 - 50%
Level 3: 4750 - 100$ - 2,389 - 50%
Level 4: 3750 - 90$ - 1,875 - 50%
Luxury : 1000 - 500$ - 535 - 53%
Total Capacity :22000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 20$ - 2,986 - 100%
Farm Level 2: 2000 - 10$ - 1,995 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left29
Average Attendance - %11,068 - 50%
Average Income per Game2,441,083$
Year to Date Revenue29,293,000$
Farm
Home Games Left29
Average Attendance - %4,981 - 100%
Average Income per Game99,587$
Year to Date Revenue1,195,038$

Expense

Pro Players Total Salaries56,407,330$
Farm Players Total Salaries2,582,500$
Coaches Total Salaries5,200,000$
Luxury Taxe Total0$
Special Salary Cap Value1,269,231$
Pro Year To Date Expenses19,501,790$
Farm Year To Date Expenses888,140$
Pro Salary Cap To Date18,221,928$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue70,791,417$
Farm Estimated Season Revenue2,888,008$
Pro Remaining Season Days135
Pro Expenses Per Days327,728$
Pro Estimated Expenses44,243,280$
Farm Remaining Season Days135
Farm Expenses Per Days17,379$
Farm Estimated Expenses2,346,165$
Estimated Season Expenses46,589,445$
Season Salary Cap57,676,561$
Estimate Under Maximum Salary Cap of 81,500,000$23,823,439$
Estimate Over Minimum Salary Cap of 60,200,000$ -2,523,439$
Current Bank Account41,874,848$
Projected Bank Account68,964,828$

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) 6,300,000$ (4)
-Salary Average : 6,300,000$
Danny DeKeyser (1 Way Contract) 5,000,000$ (3)
-Salary Average : 5,000,000$
Cam Ward (1 Way Contract) 5,000,000$ (2)
-Salary Average : 5,000,000$
Sam Reinhart (1 Way Contract) 4,506,000$ (3)
-Salary Average : 4,506,000$
Jason Demers (1 Way Contract) 4,500,000$ (2)
-Salary Average : 4,500,000$
Petr Mrazek (1 Way Contract) 4,317,500$ (2)
-Salary Average : 4,317,500$
Cal Clutterbuck (1 Way Contract) 3,600,000$ (2)
-Salary Average : 3,600,000$
Vladimir Sobotka (1 Way Contract) 3,500,000$ (1)
-Salary Average : 3,500,000$
Zack Smith (1 Way Contract) 3,311,800$ (2)
-Salary Average : 3,311,800$
Anthony Mantha (1 Way Contract) 3,294,400$ (2)
-Salary Average : 3,294,400$
Dmitry Kulikov (1 Way Contract) 3,000,000$ (1)
-Salary Average : 3,000,000$
Andrew Cogliano (Out of Payroll) 2,538,461$ (2)
-Salary Average : 2,538,461$
Erik Gudbranson (1 Way Contract) 2,369,231$ (3)
-Salary Average : 2,369,231$
Chris Wagner (1 Way Contract) 2,060,000$ (1)
-Salary Average : 2,060,000$
Jake Virtanen (1 Way Contract) 1,358,500$ (2)
-Salary Average : 1,358,500$
Ethan Prow 999,999$ (3)
-Salary Average : 999,999$
Phillip Di Giuseppe 999,900$ (3)
-Salary Average : 999,900$
Connor Carrick 840,000$ (1)
-Salary Average : 840,000$
Tim Heed 750,000$ (2)
-Salary Average : 750,000$
Joakim Nordstrom 700,000$ (2)
-Salary Average : 700,000$
Total Pro Players20
Salary Commitment
Year 2019 : 58,945,791$
Year 2020 : 49,545,791$
Year 2021 : 20,175,130$
Year 2022 : 6,300,000$
Salary Average Commitment
Year 2019 : 58,945,791$
Year 2020 : 49,545,791$
Year 2021 : 20,175,130$
Year 2022 : 6,300,000$
Salary Cap with 1 Way Contract
Year 2019 : 58,945,791$
Year 2020 : 49,545,791$
Year 2021 : 20,175,130$
Year 2022 : 6,300,000$

Farm Players Salaries

Eric Gryba 100,000$ (1)
Salary Average : 100,000$
Tyler Randell 97,500$ (1)
Salary Average : 97,500$
Sergei Shumakov 97,500$ (3)
Salary Average : 97,500$
Hayden Verbeek 92,500$ (3)
Salary Average : 92,500$
Cam Johnson 92,500$ (3)
Salary Average : 92,500$
Aaron Luchuk 92,500$ (3)
Salary Average : 92,500$
Jack Kopacka 92,500$ (3)
Salary Average : 92,500$
Jalen Smereck 92,500$ (3)
Salary Average : 92,500$
Lukas Jasek 92,500$ (3)
Salary Average : 92,500$
Igor Shvyrev 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$
Cal Petersen 92,500$ (1)
Salary Average : 92,500$
Alex D'Orio 92,500$ (3)
Salary Average : 92,500$
Joona Koppanen 92,500$ (3)
Salary Average : 92,500$
Mitchell Vande Sompel 92,500$ (2)
Salary Average : 55,000$
Tanner Kaspick 92,500$ (3)
Salary Average : 92,500$
Cavan Fitzgerald 92,500$ (2)
Salary Average : 55,000$
Ty Rattie 90,000$ (3)
Salary Average : 90,000$
Darren Archibald 85,000$ (1)
Salary Average : 85,000$
Colton Hargrove 77,500$ (1)
Salary Average : 77,500$
Casey Nelson 77,500$ (2)
Salary Average : 77,500$
Matt Bartkowski 77,500$ (1)
Salary Average : 77,500$
Ty Ronning 72,500$ (1)
Salary Average : 72,500$
Kevin Ekman-Larsson 70,000$ (2)
Salary Average : 65,500$
Kyle Criscuolo 70,000$ (3)
Salary Average : 70,000$
Josh Brown 70,000$ (1)
Salary Average : 65,000$
Kurtis Gabriel 70,000$ (3)
Salary Average : 70,000$
Joe Morrow 70,000$ (2)
Salary Average : 70,000$
Jake Dotchin 70,000$ (2)
Salary Average : 70,000$
Total Farm Players30
Salary Commitment
Year 2019 : 2,582,500$
Year 2020 : 1,910,000$
Year 2021 : 1,252,500$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,498,000$
Year 2020 : 1,830,500$
Year 2021 : 1,252,500$
Year 2022 : 0$

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5750 - 100$ - 5,750 - 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$ - 2,977 - 99%
Farm Level 2: 2000 - 10$ - 1,994 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left30
Average Attendance - %17,983 - 100%
Average Income per Game1,670,247$
Year to Date Revenue18,372,719$
Farm
Home Games Left30
Average Attendance - %4,972 - 99%
Average Income per Game99,366$
Year to Date Revenue1,093,025$

Expense

Pro Players Total Salaries63,841,797$
Farm Players Total Salaries2,448,923$
Coaches Total Salaries1,675,000$
Luxury Taxe Total0$
Special Salary Cap Value2,225,000$
Pro Year To Date Expenses18,320,461$
Farm Year To Date Expenses822,241$
Pro Salary Cap To Date17,978,528$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue50,107,415$
Farm Estimated Season Revenue2,980,977$
Pro Remaining Season Days135
Pro Expenses Per Days348,612$
Pro Estimated Expenses47,062,620$
Farm Remaining Season Days135
Farm Expenses Per Days16,795$
Farm Estimated Expenses2,267,325$
Estimated Season Expenses49,329,945$
Season Salary Cap66,066,797$
Estimate Under Maximum Salary Cap of 81,500,000$15,433,203$
Estimate Over Minimum Salary Cap of 60,200,000$ 5,866,797$
Current Bank Account14,493,682$
Projected Bank Account18,252,129$

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$
Paul Stastny (1 Way Contract) 6,461,538$ (2)
-Salary Average : 6,461,538$
Corey Crawford (1 Way Contract) 6,000,000$ (1)
-Salary Average : 6,000,000$
Dougie Hamilton (1 Way Contract) 5,750,000$ (2)
-Salary Average : 5,750,000$
Bryan Little (1 Way Contract) 3,976,924$ (2)
-Salary Average : 3,976,924$
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$
Miro Heiskanen 925,000$ (3)
-Salary Average : 0$
MacKenzie Weegar 925,000$ (2)
-Salary Average : 550,000$
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 Players20
Salary Commitment
Year 2019 : 63,841,797$
Year 2020 : 42,114,092$
Year 2021 : 18,470,860$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 62,512,797$
Year 2020 : 40,814,092$
Year 2021 : 17,545,860$
Year 2022 : 0$
Salary Cap with 1 Way Contract
Year 2019 : 63,841,797$
Year 2020 : 42,114,092$
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$
Warren Foegele 92,500$ (2)
Salary Average : 55,000$
Evan Fitzpatrick 92,500$ (3)
Salary Average : 92,500$
Jeremy Lauzon 92,500$ (2)
Salary Average : 55,000$
Gabriel Fontaine 92,500$ (2)
Salary Average : 55,000$
Graham Knott 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$
Anthony Louis 70,000$ (2)
Salary Average : 70,000$
Kyle Wood 70,000$ (2)
Salary Average : 70,000$
Emile Poirier 70,000$ (1)
Salary Average : 66,410$
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 : 2,065,333$
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$ - 5,798 - 97%
Level 2: 4825 - 85$ - 4,809 - 100%
Level 3: 4000 - 58$ - 3,909 - 98%
Level 4: 2950 - 39$ - 2,950 - 100%
Luxury : 1065 - 245$ - 1,065 - 100%
Total Capacity :18805
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 20$ - 2,989 - 100%
Farm Level 2: 2000 - 10$ - 1,989 - 99%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left31
Average Attendance - %18,532 - 99%
Average Income per Game2,192,072$
Year to Date Revenue21,920,718$
Farm
Home Games Left31
Average Attendance - %4,978 - 100%
Average Income per Game99,594$
Year to Date Revenue995,937$

Expense

Pro Players Total Salaries79,228,075$
Farm Players Total Salaries2,459,854$
Coaches Total Salaries1,566,667$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses22,069,212$
Farm Year To Date Expenses784,176$
Pro Salary Cap To Date21,749,320$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue67,954,226$
Farm Estimated Season Revenue3,087,405$
Pro Remaining Season Days135
Pro Expenses Per Days432,230$
Pro Estimated Expenses58,351,050$
Farm Remaining Season Days135
Farm Expenses Per Days15,376$
Farm Estimated Expenses2,075,760$
Estimated Season Expenses60,426,810$
Season Salary Cap79,228,075$
Estimate Under Maximum Salary Cap of 81,500,000$2,271,925$
Estimate Over Minimum Salary Cap of 60,200,000$ 19,028,075$
Current Bank Account16,112,815$
Projected Bank Account26,727,636$

Pro Players Salaries

Artemi Panarin (1 Way Contract) 7,508,000$ (4)
-Salary Average : 7,508,000$
Joe Pavelski (1 Way Contract) 6,061,250$ (3)
-Salary Average : 6,061,250$
Erik Johnson (1 Way Contract) 6,000,000$ (4)
-Salary Average : 6,000,000$
Matt Niskanen (1 Way Contract) 5,750,000$ (2)
-Salary Average : 5,750,000$
Jaden Schwartz (1 Way Contract) 5,350,000$ (2)
-Salary Average : 5,350,000$
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$
Olli Maatta (1 Way Contract) 4,083,333$ (3)
-Salary Average : 4,083,333$
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$
Jay Beagle (1 Way Contract) 2,123,000$ (2)
-Salary Average : 2,123,000$
Sean Kuraly (1 Way Contract) 1,200,000$ (2)
-Salary Average : 1,200,000$
Garnet Hathaway (1 Way Contract) 1,200,000$ (2)
-Salary Average : 1,200,000$
Ryan Carpenter 900,000$ (1)
-Salary Average : 900,000$
Linus Ullmark 850,000$ (2)
-Salary Average : 850,000$
Total Pro Players22
Salary Commitment
Year 2019 : 79,228,075$
Year 2020 : 63,765,875$
Year 2021 : 39,575,183$
Year 2022 : 24,565,600$
Salary Average Commitment
Year 2019 : 79,228,075$
Year 2020 : 63,765,875$
Year 2021 : 39,575,183$
Year 2022 : 24,565,600$
Salary Cap with 1 Way Contract
Year 2019 : 79,228,075$
Year 2020 : 63,765,875$
Year 2021 : 39,575,183$
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



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6050 - 100$ - 5,998 - 99%
Level 2: 5050 - 75$ - 4,984 - 99%
Level 3: 4000 - 50$ - 3,919 - 98%
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$ - 1,997 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left30
Average Attendance - %18,951 - 99%
Average Income per Game1,748,614$
Year to Date Revenue19,234,749$
Farm
Home Games Left30
Average Attendance - %4,981 - 100%
Average Income per Game99,558$
Year to Date Revenue1,095,138$

Expense

Pro Players Total Salaries64,445,355$
Farm Players Total Salaries1,811,154$
Coaches Total Salaries1,500,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses17,722,810$
Farm Year To Date Expenses636,426$
Pro Salary Cap To Date17,319,574$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue52,458,406$
Farm Estimated Season Revenue2,986,740$
Pro Remaining Season Days135
Pro Expenses Per Days351,857$
Pro Estimated Expenses47,500,695$
Farm Remaining Season Days135
Farm Expenses Per Days12,426$
Farm Estimated Expenses1,677,510$
Estimated Season Expenses49,178,205$
Season Salary Cap64,445,355$
Estimate Under Maximum Salary Cap of 81,500,000$17,054,645$
Estimate Over Minimum Salary Cap of 60,200,000$ 4,245,355$
Current Bank Account9,587,961$
Projected Bank Account15,854,902$

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 (1 Way Contract) 5,400,001$ (5)
-Salary Average : 5,400,001$
Andy Greene (1 Way Contract) 5,000,000$ (1)
-Salary Average : 5,000,000$
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$
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$
Alex Breton (1 Way Contract) 1,750,000$ (1)
-1 Way Contract Salary Cap : 1,750,000$
-Salary Average : 1,750,000$
Andrej Sustr (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 : 64,445,355$
Year 2020 : 33,324,239$
Year 2021 : 20,751,501$
Year 2022 : 11,400,001$
Salary Average Commitment
Year 2019 : 64,445,355$
Year 2020 : 33,324,239$
Year 2021 : 20,751,501$
Year 2022 : 11,400,001$
Salary Cap with 1 Way Contract
Year 2019 : 64,445,355$
Year 2020 : 33,324,239$
Year 2021 : 20,751,501$
Year 2022 : 11,400,001$

Farm Players Salaries

Urho Vaakanainen 92,500$ (3)
Salary Average : 92,500$
Connor Hobbs 92,500$ (2)
Salary Average : 55,000$
Eeli Tolvanen 92,500$ (2)
Salary Average : 55,000$
Otto Koivula 92,500$ (3)
Salary Average : 92,500$
Kole Lind 92,500$ (3)
Salary Average : 92,500$
Timothy Gettinger 92,500$ (3)
Salary Average : 92,500$
Luke Kunin 92,500$ (1)
Salary Average : 92,500$
Mathew Berry 92,500$ (3)
Salary Average : 92,500$
Rasmus Sandin 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$
Jonas Siegenthaler 92,500$ (2)
Salary Average : 55,000$
Alexander Nylander 71,154$ (2)
Salary Average : 71,154$
Ken Appleby 70,000$ (2)
Salary Average : 65,000$
Brady Brassart 70,000$ (1)
Salary Average : 70,000$
Branden Komm 70,000$ (1)
Salary Average : 70,000$
Ben Sexton 70,000$ (1)
Salary Average : 70,000$
Brandon Halverson 70,000$ (3)
Salary Average : 70,000$
Martin Bakos 70,000$ (1)
Salary Average : 70,000$
Will O'Neill 70,000$ (1)
Salary Average : 70,000$
Daniel Ciampini 70,000$ (1)
Salary Average : 70,000$
Nicholas Baptiste 70,000$ (1)
Salary Average : 65,000$
Total Farm Players22
Salary Commitment
Year 2019 : 1,811,154$
Year 2020 : 1,228,654$
Year 2021 : 625,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,613,654$
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$ - 3,080 - 51%
Level 2: 5000 - 150$ - 2,824 - 56%
Level 3: 4000 - 100$ - 2,323 - 58%
Level 4: 3000 - 90$ - 1,501 - 50%
Luxury : 1100 - 500$ - 571 - 52%
Total Capacity :19100
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 Left30
Average Attendance - %10,300 - 54%
Average Income per Game2,308,074$
Year to Date Revenue25,388,813$
Farm
Home Games Left30
Average Attendance - %2,500 - 50%
Average Income per Game131,273$
Year to Date Revenue1,444,000$

Expense

Pro Players Total Salaries78,026,394$
Farm Players Total Salaries1,887,000$
Coaches Total Salaries1,200,001$
Luxury Taxe Total0$
Special Salary Cap Value330,000$
Pro Year To Date Expenses20,864,460$
Farm Year To Date Expenses636,835$
Pro Salary Cap To Date20,645,109$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue69,242,217$
Farm Estimated Season Revenue3,938,182$
Pro Remaining Season Days135
Pro Expenses Per Days423,798$
Pro Estimated Expenses57,212,730$
Farm Remaining Season Days135
Farm Expenses Per Days12,296$
Farm Estimated Expenses1,659,960$
Estimated Season Expenses58,872,690$
Season Salary Cap78,356,394$
Estimate Under Maximum Salary Cap of 81,500,000$3,143,606$
Estimate Over Minimum Salary Cap of 60,200,000$ 18,156,394$
Current Bank Account12,121,320$
Projected Bank Account26,429,029$

Pro Players Salaries

Phil Kessel (1 Way Contract) 8,000,000$ (3)
-Salary Average : 8,000,000$
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$
Gustav Nyquist (1 Way Contract) 4,472,000$ (4)
-Salary Average : 4,472,000$
Alec Martinez (1 Way Contract) 4,000,000$ (2)
-Salary Average : 4,000,000$
Mikkel Boedker (1 Way Contract) 4,000,000$ (1)
-Salary Average : 4,000,000$
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$
Greg Pateryn (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$
Brendan Smith (1 Way Contract) 2,750,000$ (4)
-Salary Average : 2,750,000$
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$
Michal Neuvirth (1 Way Contract) 1,490,500$ (1)
-Salary Average : 1,490,500$
Matt Benning (1 Way Contract) 1,250,000$ (1)
-Salary Average : 1,250,000$
Ryan Reaves 700,000$ (2)
-Salary Average : 650,000$
Total Pro Players23
Salary Commitment
Year 2019 : 78,026,394$
Year 2020 : 53,214,557$
Year 2021 : 29,885,711$
Year 2022 : 10,693,000$
Salary Average Commitment
Year 2019 : 75,401,394$
Year 2020 : 53,164,557$
Year 2021 : 29,885,711$
Year 2022 : 10,693,000$
Salary Cap with 1 Way Contract
Year 2019 : 78,026,394$
Year 2020 : 53,214,557$
Year 2021 : 29,885,711$
Year 2022 : 10,693,000$

Farm Players Salaries

Carson Soucy 100,000$ (2)
Salary Average : 100,000$
Andrew Hammond 99,500$ (2)
Salary Average : 99,500$
Ben Street 97,500$ (1)
Salary Average : 97,500$
Steve Bernier 97,500$ (1)
Salary Average : 97,500$
Josh Leivo 95,000$ (1)
Salary Average : 95,000$
Austin Wagner 92,500$ (2)
Salary Average : 55,000$
Pascal Laberge 92,500$ (3)
Salary Average : 92,500$
Carl Grundstrom 92,500$ (3)
Salary Average : 92,500$
Scott Eansor 92,500$ (2)
Salary Average : 55,000$
Dan Vladar 92,500$ (1)
Salary Average : 92,500$
Nolan Valleau 85,000$ (1)
Salary Average : 85,000$
Trevor Carrick 80,000$ (3)
Salary Average : 80,000$
Colby Williams 70,000$ (2)
Salary Average : 70,000$
Jake Chelios 70,000$ (1)
Salary Average : 55,000$
Tom McCollum 70,000$ (1)
Salary Average : 70,000$
Andy Andreoff 70,000$ (1)
Salary Average : 55,000$
Brendan Lemieux 70,000$ (1)
Salary Average : 70,000$
Cameron Schilling 70,000$ (1)
Salary Average : 65,000$
Keaton Thompson 70,000$ (2)
Salary Average : 70,000$
Sean Malone 70,000$ (1)
Salary Average : 67,981$
Julien Nantel 70,000$ (1)
Salary Average : 70,000$
Gabriel Gagne 70,000$ (1)
Salary Average : 70,000$
Sergei Boikov 70,000$ (1)
Salary Average : 70,000$
Total Farm Players23
Salary Commitment
Year 2019 : 1,887,000$
Year 2020 : 789,500$
Year 2021 : 265,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,774,981$
Year 2020 : 714,500$
Year 2021 : 265,000$
Year 2022 : 0$

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6750 - 112$ - 6,214 - 92%
Level 2: 5750 - 90$ - 4,973 - 86%
Level 3: 4750 - 55$ - 4,176 - 88%
Level 4: 3750 - 28$ - 3,325 - 89%
Luxury : 1200 - 180$ - 1,200 - 100%
Total Capacity :22200
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 25$ - 2,956 - 99%
Farm Level 2: 2000 - 14$ - 1,980 - 99%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left30
Average Attendance - %19,888 - 90%
Average Income per Game2,104,142$
Year to Date Revenue23,145,559$
Farm
Home Games Left30
Average Attendance - %4,935 - 99%
Average Income per Game127,012$
Year to Date Revenue1,397,130$

Expense

Pro Players Total Salaries78,713,765$
Farm Players Total Salaries2,521,000$
Coaches Total Salaries2,500,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses22,440,306$
Farm Year To Date Expenses894,406$
Pro Salary Cap To Date21,739,530$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue63,124,252$
Farm Estimated Season Revenue3,810,355$
Pro Remaining Season Days135
Pro Expenses Per Days432,870$
Pro Estimated Expenses58,437,450$
Farm Remaining Season Days135
Farm Expenses Per Days17,317$
Farm Estimated Expenses2,337,795$
Estimated Season Expenses60,775,245$
Season Salary Cap78,713,765$
Estimate Under Maximum Salary Cap of 81,500,000$2,786,235$
Estimate Over Minimum Salary Cap of 60,200,000$ 18,513,765$
Current Bank Account32,703,350$
Projected Bank Account38,862,712$

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$
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$
Connor Murphy (1 Way Contract) 3,850,000$ (3)
-Salary Average : 3,850,000$
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$
Michael Grabner (1 Way Contract) 3,222,000$ (3)
-Salary Average : 3,222,000$
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$
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 : 78,713,765$
Year 2020 : 68,410,032$
Year 2021 : 53,414,282$
Year 2022 : 28,378,058$
Salary Average Commitment
Year 2019 : 78,713,765$
Year 2020 : 68,410,032$
Year 2021 : 53,414,282$
Year 2022 : 28,378,058$
Salary Cap with 1 Way Contract
Year 2019 : 78,713,765$
Year 2020 : 68,410,032$
Year 2021 : 53,414,282$
Year 2022 : 28,378,058$

Farm Players Salaries

Nick Cousins (Out of Payroll) 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$ - 5,997 - 100%
Level 2: 5000 - 75$ - 4,907 - 98%
Level 3: 4000 - 50$ - 3,969 - 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$ - 2,983 - 99%
Farm Level 2: 2000 - 10$ - 1,998 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left29
Average Attendance - %19,123 - 99%
Average Income per Game1,785,758$
Year to Date Revenue21,429,093$
Farm
Home Games Left29
Average Attendance - %4,982 - 100%
Average Income per Game99,563$
Year to Date Revenue1,194,750$

Expense

Pro Players Total Salaries80,420,044$
Farm Players Total Salaries2,264,000$
Coaches Total Salaries4,500,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses23,374,434$
Farm Year To Date Expenses885,299$
Pro Salary Cap To Date22,344,198$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue51,786,975$
Farm Estimated Season Revenue2,887,312$
Pro Remaining Season Days135
Pro Expenses Per Days451,183$
Pro Estimated Expenses60,909,705$
Farm Remaining Season Days135
Farm Expenses Per Days17,548$
Farm Estimated Expenses2,368,980$
Estimated Season Expenses63,278,685$
Season Salary Cap80,420,044$
Estimate Under Maximum Salary Cap of 81,500,000$1,079,956$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,220,044$
Current Bank Account19,500,731$
Projected Bank Account10,896,333$

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$
Brandon Saad (1 Way Contract) 6,000,000$ (2)
-Salary Average : 6,000,000$
Alex Goligoski (1 Way Contract) 5,475,000$ (2)
-Salary Average : 5,475,000$
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$
Chris Kreider (1 Way Contract) 4,625,000$ (1)
-Salary Average : 4,625,000$
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$
Tyler Myers (1 Way Contract) 4,230,769$ (2)
-Salary Average : 4,230,769$
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$
Boone Jenner (1 Way Contract) 3,000,000$ (3)
-Salary Average : 3,000,000$
Jaccob Slavin (1 Way Contract) 2,860,000$ (1)
-Salary Average : 2,860,000$
Shea Theodore (1 Way Contract) 2,717,000$ (3)
-Salary Average : 2,717,000$
Nikita Zadorov (1 Way Contract) 1,628,000$ (3)
-Salary Average : 1,628,000$
John Hayden (1 Way Contract) 1,391,500$ (2)
-Salary Average : 1,391,500$
Magnus Paajarvi (1 Way Contract) 1,239,225$ (1)
-Salary Average : 1,239,225$
Dylan DeMelo (1 Way Contract) 1,200,000$ (2)
-Salary Average : 1,200,000$
Jason Dickinson (1 Way Contract) 1,195,000$ (2)
-Salary Average : 1,195,000$
Total Pro Players21
Salary Commitment
Year 2019 : 80,420,044$
Year 2020 : 71,695,819$
Year 2021 : 33,267,250$
Year 2022 : 16,407,500$
Salary Average Commitment
Year 2019 : 80,420,044$
Year 2020 : 71,695,819$
Year 2021 : 33,267,250$
Year 2022 : 16,407,500$
Salary Cap with 1 Way Contract
Year 2019 : 80,420,044$
Year 2020 : 71,695,819$
Year 2021 : 33,267,250$
Year 2022 : 16,407,500$

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$
Adam Mascherin 92,500$ (3)
Salary Average : 92,500$
Alexis D'Aoust 92,500$ (3)
Salary Average : 92,500$
Callum Booth 92,500$ (3)
Salary Average : 92,500$
Joel Hofer 92,500$ (3)
Salary Average : 92,500$
Jared Coreau 90,000$ (1)
Salary Average : 90,000$
Jordan Nolan 90,000$ (2)
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$
Danick Martel 70,000$ (1)
Salary Average : 70,000$
Clifford Watson 70,000$ (1)
Salary Average : 70,000$
Dennis Everberg 70,000$ (1)
Salary Average : 70,000$
Sammy Blais 70,000$ (2)
Salary Average : 70,000$
Cody Bass 70,000$ (1)
Salary Average : 70,000$
Josiah Didier 70,000$ (1)
Salary Average : 70,000$
Grayson Downing 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$
Jayce Hawryluk 70,000$ (2)
Salary Average : 70,000$
Dalton Prout 70,000$ (2)
Salary Average : 70,000$
Eric Martinsson 70,000$ (1)
Salary Average : 70,000$
Total Farm Players28
Salary Commitment
Year 2019 : 2,264,000$
Year 2020 : 925,000$
Year 2021 : 462,500$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,264,000$
Year 2020 : 925,000$
Year 2021 : 462,500$
Year 2022 : 0$

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6050 - 250$ - 3,088 - 51%
Level 2: 4750 - 150$ - 2,780 - 59%
Level 3: 3750 - 100$ - 2,310 - 62%
Level 4: 2750 - 90$ - 1,424 - 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 Left30
Average Attendance - %10,452 - 55%
Average Income per Game2,466,523$
Year to Date Revenue27,131,749$
Farm
Home Games Left30
Average Attendance - %2,500 - 50%
Average Income per Game131,250$
Year to Date Revenue1,443,750$

Expense

Pro Players Total Salaries76,998,548$
Farm Players Total Salaries2,847,654$
Coaches Total Salaries5,400,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses22,762,208$
Farm Year To Date Expenses890,511$
Pro Salary Cap To Date21,351,447$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue73,995,679$
Farm Estimated Season Revenue3,937,500$
Pro Remaining Season Days135
Pro Expenses Per Days440,852$
Pro Estimated Expenses59,515,020$
Farm Remaining Season Days135
Farm Expenses Per Days17,461$
Farm Estimated Expenses2,357,235$
Estimated Season Expenses61,872,255$
Season Salary Cap76,998,548$
Estimate Under Maximum Salary Cap of 81,500,000$4,501,452$
Estimate Over Minimum Salary Cap of 60,200,000$ 16,798,548$
Current Bank Account12,492,406$
Projected Bank Account28,553,330$

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$
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$
Travis Zajac (1 Way Contract) 5,750,000$ (2)
-Salary Average : 5,750,000$
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$
Dan Hamhuis (1 Way Contract) 3,173,077$ (2)
-Salary Average : 3,173,077$
Brandon Pirri (1 Way Contract) 2,748,000$ (4)
-Salary Average : 2,748,000$
Cody Ceci (1 Way Contract) 2,153,846$ (1)
-Salary Average : 2,153,846$
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$
Alex Biega (1 Way Contract) 1,500,000$ (2)
-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$
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$
Total Pro Players22
Salary Commitment
Year 2019 : 76,998,548$
Year 2020 : 65,487,702$
Year 2021 : 45,699,000$
Year 2022 : 35,798,000$
Salary Average Commitment
Year 2019 : 76,573,548$
Year 2020 : 65,112,702$
Year 2021 : 45,699,000$
Year 2022 : 35,798,000$
Salary Cap with 1 Way Contract
Year 2019 : 76,998,548$
Year 2020 : 65,487,702$
Year 2021 : 45,699,000$
Year 2022 : 35,798,000$

Farm Players Salaries

Justin Dowling 100,000$ (3)
Salary Average : 100,000$
Jake Kulevich 100,000$ (3)
Salary Average : 100,000$
Seth Helgeson 100,000$ (1)
Salary Average : 100,000$
Tyler Gaudet 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$
Alex Stalock 100,000$ (3)
Salary Average : 100,000$
Cameron Gaunce 100,000$ (1)
Salary Average : 100,000$
Kevin Lough 100,000$ (3)
Salary Average : 100,000$
Rob O'Gara 96,500$ (1)
Salary Average : 96,500$
Carsen Twarynski 92,500$ (3)
Salary Average : 92,500$
Chase Pearson 92,500$ (3)
Salary Average : 92,500$
Tyler Parsons 92,500$ (2)
Salary Average : 55,000$
Axel Jonsson-Fjallby 92,500$ (3)
Salary Average : 92,500$
Max Veronneau 92,500$ (3)
Salary Average : 92,500$
Blake Hillman 92,500$ (2)
Salary Average : 55,000$
Jansen Harkins 92,500$ (2)
Salary Average : 55,000$
Garret Sparks 92,500$ (1)
Salary Average : 92,500$
Ryan Kuffner 92,500$ (3)
Salary Average : 92,500$
Daniel Brickley 92,500$ (3)
Salary Average : 92,500$
Anthony Greco 90,000$ (1)
Salary Average : 90,000$
Mason Mitchell 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$
Ryan Olsen 70,000$ (3)
Salary Average : 70,000$
Alexandre Grenier 70,000$ (2)
Salary Average : 65,000$
Philip Samuelsson 70,000$ (2)
Salary Average : 65,000$
Shane Hanna 70,000$ (3)
Salary Average : 70,000$
Stuart Percy 70,000$ (3)
Salary Average : 70,000$
Mike Vecchione 70,000$ (1)
Salary Average : 65,000$
Caleb Herbert 70,000$ (1)
Salary Average : 55,000$
Total Farm Players32
Salary Commitment
Year 2019 : 2,847,654$
Year 2020 : 2,138,654$
Year 2021 : 1,650,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,705,154$
Year 2020 : 2,016,154$
Year 2021 : 1,650,000$
Year 2022 : 0$

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - 200$ - 3,786 - 63%
Level 2: 5000 - 150$ - 2,761 - 55%
Level 3: 4000 - 100$ - 2,298 - 57%
Level 4: 3000 - 90$ - 1,502 - 50%
Luxury : 2000 - 300$ - 1,001 - 50%
Total Capacity :20000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 1,500 - 50%
Farm Level 2: 2000 - 25$ - 1,009 - 50%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left31
Average Attendance - %11,349 - 57%
Average Income per Game2,295,920$
Year to Date Revenue22,959,200$
Farm
Home Games Left31
Average Attendance - %2,509 - 50%
Average Income per Game125,275$
Year to Date Revenue1,252,750$

Expense

Pro Players Total Salaries67,695,571$
Farm Players Total Salaries2,184,000$
Coaches Total Salaries2,000,000$
Luxury Taxe Total0$
Special Salary Cap Value3,837,750$
Pro Year To Date Expenses18,505,401$
Farm Year To Date Expenses879,224$
Pro Salary Cap To Date18,033,936$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue71,173,520$
Farm Estimated Season Revenue3,883,525$
Pro Remaining Season Days135
Pro Expenses Per Days369,331$
Pro Estimated Expenses49,859,685$
Farm Remaining Season Days135
Farm Expenses Per Days17,118$
Farm Estimated Expenses2,310,930$
Estimated Season Expenses52,170,615$
Season Salary Cap67,138,821$
Estimate Under Maximum Salary Cap of 81,500,000$14,361,179$
Estimate Over Minimum Salary Cap of 60,200,000$ 6,938,821$
Current Bank Account19,018,238$
Projected Bank Account41,904,668$

Pro Players Salaries

Hampus Lindholm (1 Way Contract) 5,250,000$ (3)
-Salary Average : 5,250,000$
Dylan Larkin (1 Way Contract) 5,109,000$ (1)
-Salary Average : 5,109,000$
Oliver Ekman-Larsson (1 Way Contract) 4,709,250$ (4)
-Salary Average : 4,709,250$
John Gibson (1 Way Contract) 4,614,000$ (3)
-Salary Average : 4,614,000$
Nikolaj Ehlers (Out of Payroll) 4,394,500$ (1)
-Salary Average : 4,394,500$
William Nylander (1 Way Contract) 4,252,500$ (1)
-Salary Average : 4,252,500$
Craig Smith (1 Way Contract) 4,250,000$ (1)
-Salary Average : 4,250,000$
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$
Kevin Labanc (1 Way Contract) 2,992,000$ (3)
-Salary Average : 2,992,000$
Dale Weise (1 Way Contract) 2,350,000$ (1)
-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$
Scott Laughton (1 Way Contract) 1,303,500$ (2)
-Salary Average : 1,303,500$
J.T. Brown (1 Way Contract) 1,300,000$ (1)
-Salary Average : 1,300,000$
Ryan Murphy (1 Way Contract) 1,239,000$ (2)
-1 Way Contract Salary Cap : 1,239,000$
-Salary Average : 1,239,000$
Henrik Borgstrom 925,000$ (2)
-Salary Average : 550,000$
Alexander Kerfoot 925,000$ (2)
-Salary Average : 925,000$
Troy Terry 925,000$ (2)
-Salary Average : 550,000$
Derrick Pouliot 700,000$ (2)
-Salary Average : 700,000$
Total Pro Players24
Salary Commitment
Year 2019 : 67,695,571$
Year 2020 : 38,973,417$
Year 2021 : 21,432,750$
Year 2022 : 4,709,250$
Salary Average Commitment
Year 2019 : 66,945,571$
Year 2020 : 38,223,417$
Year 2021 : 21,432,750$
Year 2022 : 4,709,250$
Salary Cap with 1 Way Contract
Year 2019 : 67,695,571$
Year 2020 : 38,973,417$
Year 2021 : 21,432,750$
Year 2022 : 4,709,250$

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$
Christian Jaros 92,500$ (2)
Salary Average : 55,000$
Oskar Lindblom 92,500$ (2)
Salary Average : 55,000$
Cal Foote 92,500$ (3)
Salary Average : 92,500$
Jakub Jerabek 92,500$ (2)
Salary Average : 92,500$
Robert Thomas 92,500$ (3)
Salary Average : 92,500$
Emil Pettersson 92,500$ (2)
Salary Average : 55,000$
Matt Mangene 70,000$ (1)
Salary Average : 70,000$
Peter Budaj 70,000$ (2)
Salary Average : 70,000$
Brandon Davidson 70,000$ (2)
Salary Average : 70,000$
Eric Cornel 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$
Radel Fazleev 70,000$ (2)
Salary Average : 70,000$
Ville Husso 70,000$ (3)
Salary Average : 70,000$
Brian Flynn 70,000$ (2)
Salary Average : 70,000$
Total Farm Players25
Salary Commitment
Year 2019 : 2,184,000$
Year 2020 : 1,115,000$
Year 2021 : 255,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,071,500$
Year 2020 : 1,002,500$
Year 2021 : 255,000$
Year 2022 : 0$

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6350 - 110$ - 6,232 - 98%
Level 2: 5350 - 70$ - 5,070 - 95%
Level 3: 4350 - 50$ - 4,082 - 94%
Level 4: 3350 - 25$ - 3,329 - 99%
Luxury : 1700 - 200$ - 1,297 - 76%
Total Capacity :21100
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 Left28
Average Attendance - %20,011 - 95%
Average Income per Game1,984,011$
Year to Date Revenue25,792,149$
Farm
Home Games Left28
Average Attendance - %4,983 - 100%
Average Income per Game99,625$
Year to Date Revenue1,295,125$

Expense

Pro Players Total Salaries74,329,137$
Farm Players Total Salaries1,952,500$
Coaches Total Salaries2,000,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses20,380,923$
Farm Year To Date Expenses815,701$
Pro Salary Cap To Date19,925,269$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue55,552,321$
Farm Estimated Season Revenue2,789,500$
Pro Remaining Season Days135
Pro Expenses Per Days404,995$
Pro Estimated Expenses54,674,325$
Farm Remaining Season Days135
Farm Expenses Per Days15,874$
Farm Estimated Expenses2,142,990$
Estimated Season Expenses56,817,315$
Season Salary Cap74,329,137$
Estimate Under Maximum Salary Cap of 81,500,000$7,170,863$
Estimate Over Minimum Salary Cap of 60,200,000$ 14,129,137$
Current Bank Account39,348,653$
Projected Bank Account40,873,159$

Pro Players Salaries

Mark Giordano (1 Way Contract) 6,750,000$ (3)
-Salary Average : 6,750,000$
Blake Wheeler (1 Way Contract) 6,727,500$ (2)
-Salary Average : 6,727,500$
Jonathan Huberdeau (1 Way Contract) 5,900,000$ (4)
-Salary Average : 3,250,000$
Yanni Gourde (1 Way Contract) 5,630,000$ (4)
-Salary Average : 5,630,000$
Justin Schultz (1 Way Contract) 5,280,450$ (1)
-Salary Average : 5,280,450$
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$
Jack Johnson (1 Way Contract) 3,686,813$ (2)
-Salary Average : 3,686,813$
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$
Michael Stone (1 Way Contract) 2,950,000$ (2)
-Salary Average : 2,950,000$
Reilly Smith (1 Way Contract) 2,859,400$ (2)
-Salary Average : 2,859,400$
Mike Condon (1 Way Contract) 2,000,000$ (2)
-1 Way Contract Salary Cap : 2,000,000$
-Salary Average : 2,000,000$
Trevor Lewis (1 Way Contract) 2,000,000$ (1)
-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$
Jon Merrill (1 Way Contract) 1,237,500$ (3)
-Salary Average : 1,237,500$
Mike McKenna 999,999$ (1)
-Salary Average : 999,999$
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 Players24
Salary Commitment
Year 2019 : 74,329,137$
Year 2020 : 52,248,963$
Year 2021 : 26,689,000$
Year 2022 : 14,668,000$
Salary Average Commitment
Year 2019 : 71,304,137$
Year 2020 : 49,223,963$
Year 2021 : 24,039,000$
Year 2022 : 12,018,000$
Salary Cap with 1 Way Contract
Year 2019 : 74,329,137$
Year 2020 : 52,248,963$
Year 2021 : 26,689,000$
Year 2022 : 14,668,000$

Farm Players Salaries

Samuel Kurker 100,000$ (2)
Salary Average : 100,000$
Brandon Baddock 100,000$ (2)
Salary Average : 100,000$
Ivan Kulbakov 100,000$ (2)
Salary Average : 100,000$
Spencer Smallman 92,500$ (3)
Salary Average : 92,500$
Ryan Dmowski 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 (Out of Payroll) 92,500$ (2)
Salary Average : 55,000$
Jarred Tinordi 70,000$ (1)
Salary Average : 55,000$
Jimmy Oligny 70,000$ (1)
Salary Average : 70,000$
Brian Ward 70,000$ (1)
Salary Average : 70,000$
Justin Scott 70,000$ (1)
Salary Average : 70,000$
Michael Joly 70,000$ (3)
Salary Average : 70,000$
Alex Gallant 70,000$ (1)
Salary Average : 70,000$
Francis Perron 70,000$ (2)
Salary Average : 70,000$
Daniel Audette 70,000$ (2)
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 Players26
Salary Commitment
Year 2019 : 2,045,000$
Year 2020 : 1,135,000$
Year 2021 : 440,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,925,000$
Year 2020 : 1,060,000$
Year 2021 : 440,000$
Year 2022 : 0$

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 5750 - 105$ - 5,750 - 100%
Level 2: 4750 - 85$ - 4,719 - 99%
Level 3: 3750 - 65$ - 3,746 - 100%
Level 4: 2750 - 45$ - 2,750 - 100%
Luxury : 1000 - 205$ - 1,000 - 100%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 15$ - 3,000 - 100%
Farm Level 2: 2000 - 10$ - 1,998 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left30
Average Attendance - %17,965 - 100%
Average Income per Game1,894,761$
Year to Date Revenue20,842,376$
Farm
Home Games Left30
Average Attendance - %4,998 - 100%
Average Income per Game69,867$
Year to Date Revenue768,538$

Expense

Pro Players Total Salaries79,176,151$
Farm Players Total Salaries3,288,050$
Coaches Total Salaries1,300,000$
Luxury Taxe Total0$
Special Salary Cap Value-1,132,867$
Pro Year To Date Expenses19,778,307$
Farm Year To Date Expenses1,027,329$
Pro Salary Cap To Date19,308,558$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue56,842,844$
Farm Estimated Season Revenue2,096,013$
Pro Remaining Season Days135
Pro Expenses Per Days430,248$
Pro Estimated Expenses58,083,480$
Farm Remaining Season Days135
Farm Expenses Per Days20,097$
Farm Estimated Expenses2,713,095$
Estimated Season Expenses60,796,575$
Season Salary Cap70,868,284$
Estimate Under Maximum Salary Cap of 81,500,000$10,631,716$
Estimate Over Minimum Salary Cap of 60,200,000$ 10,668,284$
Current Bank Account8,608,108$
Projected Bank Account6,750,390$

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$
Ilya Kovalchuk (Out of Payroll) 6,250,000$ (2)
-Salary Average : 6,250,000$
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$
Tyler Toffoli (1 Way Contract) 5,000,000$ (3)
-Salary Average : 5,000,000$
Travis Hamonic (1 Way Contract) 3,857,143$ (1)
-Salary Average : 3,857,143$
Derick Brassard (1 Way Contract) 3,846,154$ (2)
-Salary Average : 3,846,154$
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$
Richard Panik (1 Way Contract) 3,511,200$ (2)
-Salary Average : 3,511,200$
Vladislav Namestnikov (1 Way Contract) 3,279,000$ (3)
-Salary Average : 3,279,000$
Roman Polak (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$
Matt Hunwick (1 Way Contract) 2,500,000$ (2)
-Salary Average : 2,500,000$
Nicolas Deslauriers (1 Way Contract) 1,800,000$ (1)
-Salary Average : 1,800,000$
Sam Bennett (1 Way Contract) 1,773,750$ (1)
-Salary Average : 1,773,750$
Marcus Kruger (1 Way Contract) 1,700,000$ (2)
-Salary Average : 1,700,000$
Charlie Lindgren (1 Way Contract) 1,276,000$ (1)
-1 Way Contract Salary Cap : 1,276,000$
-Salary Average : 1,276,000$
Jack Campbell 950,000$ (1)
-Salary Average : 950,000$
Rasmus Dahlin 925,000$ (2)
-Salary Average : 925,000$
Colin White 925,000$ (1)
-Salary Average : 925,000$
Brett Howden (Out of Payroll) 925,000$ (3)
-Salary Average : 925,000$
Tyson Jost 916,667$ (1)
-Salary Average : 916,667$
Jacob de la Rose 700,000$ (2)
-Salary Average : 700,000$
Total Pro Players25
Salary Commitment
Year 2019 : 79,176,151$
Year 2020 : 58,510,924$
Year 2021 : 39,078,570$
Year 2022 : 18,543,462$
Salary Average Commitment
Year 2019 : 77,059,485$
Year 2020 : 58,510,925$
Year 2021 : 39,078,571$
Year 2022 : 18,543,463$
Salary Cap with 1 Way Contract
Year 2019 : 79,176,151$
Year 2020 : 58,510,924$
Year 2021 : 39,078,570$
Year 2022 : 18,543,462$

Farm Players Salaries

Brent Pedersen 100,000$ (3)
Salary Average : 100,000$
Danny O'Regan 100,000$ (3)
Salary Average : 100,000$
Nolan Vesey 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$
Nikita Jevpalovs 100,000$ (3)
Salary Average : 100,000$
Liam O'Brien 100,000$ (3)
Salary Average : 100,000$
Felix Girard 100,000$ (3)
Salary Average : 100,000$
Jake Lucchini 100,000$ (3)
Salary Average : 100,000$
Brett Welychka 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$
Kieffer Bellows 92,500$ (3)
Salary Average : 92,500$
Kristian Reichel 92,500$ (3)
Salary Average : 92,500$
Mason Marchment 92,500$ (2)
Salary Average : 92,500$
Lucas Johansen 92,500$ (2)
Salary Average : 55,000$
William Lagesson 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 Players37
Salary Commitment
Year 2019 : 3,288,050$
Year 2020 : 2,493,200$
Year 2021 : 1,564,200$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 3,188,550$
Year 2020 : 2,408,200$
Year 2021 : 1,564,200$
Year 2022 : 0$

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6750 - 110$ - 6,273 - 93%
Level 2: 5750 - 80$ - 4,971 - 86%
Level 3: 4400 - 60$ - 4,008 - 91%
Level 4: 3150 - 30$ - 3,140 - 100%
Luxury : 1150 - 180$ - 1,150 - 100%
Total Capacity :21200
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 20$ - 2,986 - 100%
Farm Level 2: 2000 - 10$ - 1,995 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left28
Average Attendance - %19,543 - 92%
Average Income per Game2,036,818$
Year to Date Revenue26,478,637$
Farm
Home Games Left28
Average Attendance - %4,981 - 100%
Average Income per Game99,584$
Year to Date Revenue1,294,587$

Expense

Pro Players Total Salaries60,738,500$
Farm Players Total Salaries2,169,500$
Coaches Total Salaries1,400,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses17,697,549$
Farm Year To Date Expenses709,928$
Pro Salary Cap To Date17,337,339$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue57,030,910$
Farm Estimated Season Revenue2,788,341$
Pro Remaining Season Days135
Pro Expenses Per Days331,927$
Pro Estimated Expenses44,810,145$
Farm Remaining Season Days135
Farm Expenses Per Days13,815$
Farm Estimated Expenses1,865,025$
Estimated Season Expenses46,675,170$
Season Salary Cap60,738,500$
Estimate Under Maximum Salary Cap of 81,500,000$20,761,500$
Estimate Over Minimum Salary Cap of 60,200,000$ 538,500$
Current Bank Account33,014,190$
Projected Bank Account46,158,271$

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$
Brendan Perlini 700,000$ (2)
-Salary Average : 700,000$
Total Pro Players23
Salary Commitment
Year 2019 : 60,738,500$
Year 2020 : 39,553,500$
Year 2021 : 26,883,500$
Year 2022 : 11,770,000$
Salary Average Commitment
Year 2019 : 58,893,500$
Year 2020 : 37,678,500$
Year 2021 : 26,883,500$
Year 2022 : 11,770,000$
Salary Cap with 1 Way Contract
Year 2019 : 60,738,500$
Year 2020 : 39,553,500$
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 95,000$ (1)
Salary Average : 95,000$
Hampus Gustafsson 95,000$ (1)
Salary Average : 95,000$
Martin Marincin (Out of Payroll) 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$
Juuso Valimaki 92,500$ (3)
Salary Average : 92,500$
Mikhail Vorobyev 92,500$ (2)
Salary Average : 55,000$
Casey Mittelstadt 92,500$ (2)
Salary Average : 55,000$
Tomas Hyka 92,500$ (2)
Salary Average : 92,500$
Sean Day 92,500$ (3)
Salary Average : 92,500$
Andrew Shortridge 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$
Alexandre Carrier 70,000$ (2)
Salary Average : 70,000$
Anthony Richard 70,000$ (2)
Salary Average : 70,000$
Conner Bleackley 70,000$ (2)
Salary Average : 70,000$
Adam Helewka 70,000$ (2)
Salary Average : 70,000$
Blake Siebenaler 70,000$ (2)
Salary Average : 70,000$
Haydn Fleury 70,000$ (2)
Salary Average : 70,000$
Nicolas Aube-Kubel 70,000$ (2)
Salary Average : 70,000$
Vladislav Kamenev 70,000$ (2)
Salary Average : 70,000$
Nikita Scherbak 70,000$ (2)
Salary Average : 70,000$
Michael Carcone 70,000$ (2)
Salary Average : 70,000$
Total Farm Players27
Salary Commitment
Year 2019 : 2,264,500$
Year 2020 : 1,999,500$
Year 2021 : 739,500$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,189,500$
Year 2020 : 1,924,500$
Year 2021 : 739,500$
Year 2022 : 0$

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 5750 - 100$ - 5,747 - 100%
Level 2: 4750 - 75$ - 4,741 - 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$ - 3,000 - 100%
Farm Level 2: 2000 - 10$ - 1,994 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left30
Average Attendance - %17,988 - 100%
Average Income per Game1,670,648$
Year to Date Revenue18,377,125$
Farm
Home Games Left30
Average Attendance - %4,994 - 100%
Average Income per Game99,926$
Year to Date Revenue1,099,188$

Expense

Pro Players Total Salaries61,657,178$
Farm Players Total Salaries1,982,500$
Coaches Total Salaries2,700,000$
Luxury Taxe Total0$
Special Salary Cap Value5,286,250$
Pro Year To Date Expenses17,494,711$
Farm Year To Date Expenses748,882$
Pro Salary Cap To Date16,319,304$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue50,119,432$
Farm Estimated Season Revenue2,997,785$
Pro Remaining Season Days135
Pro Expenses Per Days342,243$
Pro Estimated Expenses46,202,805$
Farm Remaining Season Days135
Farm Expenses Per Days14,422$
Farm Estimated Expenses1,946,970$
Estimated Season Expenses48,149,775$
Season Salary Cap66,943,428$
Estimate Under Maximum Salary Cap of 81,500,000$14,556,572$
Estimate Over Minimum Salary Cap of 60,200,000$ 6,743,428$
Current Bank Account56,481,920$
Projected Bank Account61,449,362$

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$
Andrew MacDonald (1 Way Contract) 5,000,000$ (1)
-Salary Average : 5,000,000$
Jori Lehtera (1 Way Contract) 5,000,000$ (2)
-Salary Average : 5,000,000$
Jonathan Bernier (1 Way Contract) 5,000,000$ (3)
-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$
Jason Garrison (1 Way Contract) 3,000,000$ (1)
-Salary Average : 3,000,000$
Jason Pominville (1 Way Contract) 3,000,000$ (2)
-Salary Average : 3,000,000$
Yannick Weber (1 Way Contract) 3,000,000$ (2)
-Salary Average : 3,000,000$
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$
Chris Terry (1 Way Contract) 1,000,000$ (1)
-Salary Average : 1,000,000$
Richard Bachman (1 Way Contract) 1,000,000$ (1)
-1 Way Contract Salary Cap : 1,000,000$
-Salary Average : 1,000,000$
Jesperi Kotkaniemi 925,000$ (3)
-Salary Average : 925,000$
Jordan Greenway 925,000$ (2)
-Salary Average : 550,000$
Pierre-Luc Dubois 925,000$ (2)
-Salary Average : 550,000$
Henri Jokiharju (Out of Payroll) 925,000$ (3)
-Salary Average : 925,000$
Mikhail Sergachev 925,000$ (1)
-Salary Average : 925,000$
Clayton Keller 916,667$ (1)
-Salary Average : 916,667$
Ben Harpur 700,000$ (1)
-Salary Average : 650,000$
Chandler Stephenson 700,000$ (2)
-Salary Average : 700,000$
Total Pro Players25
Salary Commitment
Year 2019 : 62,582,178$
Year 2020 : 35,785,511$
Year 2021 : 14,083,711$
Year 2022 : 4,618,250$
Salary Average Commitment
Year 2019 : 61,782,178$
Year 2020 : 35,035,511$
Year 2021 : 14,083,711$
Year 2022 : 4,618,250$
Salary Cap with 1 Way Contract
Year 2019 : 62,582,178$
Year 2020 : 35,785,511$
Year 2021 : 14,083,711$
Year 2022 : 4,618,250$

Farm Players Salaries

Mike Sislo 95,000$ (1)
Salary Average : 95,000$
Rhett Gardner 92,500$ (3)
Salary Average : 92,500$
Sheldon Rempal 92,500$ (3)
Salary Average : 92,500$
Jonathan Ang 92,500$ (3)
Salary Average : 92,500$
Gabriel Carlsson 92,500$ (1)
Salary Average : 92,500$
David Pope 92,500$ (3)
Salary Average : 92,500$
Jens Looke 92,500$ (2)
Salary Average : 92,500$
Ty Dellandrea 92,500$ (3)
Salary Average : 92,500$
Stuart Skinner 92,500$ (3)
Salary Average : 92,500$
Adam Huska 92,500$ (3)
Salary Average : 92,500$
Tony Calderone 92,500$ (3)
Salary Average : 92,500$
Tyler Vesel 92,500$ (2)
Salary Average : 92,500$
Greg Carey 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$
Joseph Cramarossa 90,000$ (1)
Salary Average : 90,000$
Scott Sabourin 90,000$ (1)
Salary Average : 90,000$
Matt Taormina 90,000$ (1)
Salary Average : 90,000$
Kevin Czuczman 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$
Ryan Gropp 70,000$ (1)
Salary Average : 65,000$
Total Farm Players22
Salary Commitment
Year 2019 : 1,982,500$
Year 2020 : 925,000$
Year 2021 : 740,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,977,500$
Year 2020 : 925,000$
Year 2021 : 740,000$
Year 2022 : 0$

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - 100$ - 5,951 - 99%
Level 2: 5000 - 75$ - 4,909 - 98%
Level 3: 4000 - 50$ - 3,997 - 100%
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$ - 2,983 - 99%
Farm Level 2: 2000 - 10$ - 1,996 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left30
Average Attendance - %19,107 - 99%
Average Income per Game1,782,011$
Year to Date Revenue19,602,126$
Farm
Home Games Left30
Average Attendance - %4,979 - 100%
Average Income per Game99,520$
Year to Date Revenue1,094,725$

Expense

Pro Players Total Salaries82,664,039$
Farm Players Total Salaries1,925,000$
Coaches Total Salaries1,900,000$
Luxury Taxe Total0$
Special Salary Cap Value-2,225,000$
Pro Year To Date Expenses22,787,060$
Farm Year To Date Expenses623,276$
Pro Salary Cap To Date22,199,239$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue53,460,344$
Farm Estimated Season Revenue2,985,614$
Pro Remaining Season Days135
Pro Expenses Per Days452,495$
Pro Estimated Expenses61,086,825$
Farm Remaining Season Days135
Farm Expenses Per Days12,500$
Farm Estimated Expenses1,687,500$
Estimated Season Expenses62,774,325$
Season Salary Cap80,439,039$
Estimate Under Maximum Salary Cap of 81,500,000$1,060,961$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,239,039$
Current Bank Account3,646,764$
Projected Bank Account-2,681,603$

Pro Players Salaries

Alex Ovechkin (1 Way Contract) 9,538,462$ (2)
-Salary Average : 9,538,462$
Brent Burns (1 Way Contract) 8,582,750$ (1)
-Salary Average : 8,582,750$
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$
Nicklas Backstrom (1 Way Contract) 6,700,000$ (1)
-Salary Average : 6,700,000$
T.J. Oshie (1 Way Contract) 6,420,750$ (1)
-Salary Average : 6,420,750$
Tomas Hertl (1 Way Contract) 4,462,500$ (4)
-Salary Average : 4,462,500$
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$
Jake Muzzin (1 Way Contract) 4,000,000$ (1)
-Salary Average : 4,000,000$
Carl Hagelin (1 Way Contract) 3,384,615$ (3)
-Salary Average : 3,384,615$
Tomas Tatar (1 Way Contract) 3,200,000$ (3)
-Salary Average : 3,200,000$
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$
Curtis McElhinney (1 Way Contract) 1,500,000$ (1)
-Salary Average : 1,500,000$
Brett Connolly 950,000$ (1)
-Salary Average : 950,000$
Anthony Cirelli 925,000$ (2)
-Salary Average : 550,000$
Ryan Donato 925,000$ (2)
-Salary Average : 550,000$
Total Pro Players20
Salary Commitment
Year 2019 : 82,664,039$
Year 2020 : 50,060,539$
Year 2021 : 20,585,577$
Year 2022 : 12,000,962$
Salary Average Commitment
Year 2019 : 81,914,040$
Year 2020 : 49,310,540$
Year 2021 : 20,585,578$
Year 2022 : 12,000,963$
Salary Cap with 1 Way Contract
Year 2019 : 82,664,039$
Year 2020 : 50,060,539$
Year 2021 : 20,585,577$
Year 2022 : 12,000,962$

Farm Players Salaries

Etienne Marcoux 100,000$ (2)
Salary Average : 100,000$
Brandon Gignac (Out of Payroll) 92,500$ (2)
Salary Average : 55,000$
Ross Colton 92,500$ (3)
Salary Average : 92,500$
Jeffrey Truchon-Viel 92,500$ (3)
Salary Average : 92,500$
Dennis Yan 92,500$ (2)
Salary Average : 55,000$
James Phelan 92,500$ (3)
Salary Average : 92,500$
Matthew Spencer 92,500$ (2)
Salary Average : 55,000$
Stephen Gionta 80,000$ (1)
Salary Average : 80,000$
Brooks Macek 70,000$ (3)
Salary Average : 70,000$
Adam Plant 70,000$ (3)
Salary Average : 70,000$
Adam Tambellini 70,000$ (1)
Salary Average : 65,000$
Adam Cracknell 70,000$ (3)
Salary Average : 70,000$
Colton Saucerman 70,000$ (1)
Salary Average : 70,000$
Scott Kosmachuk 70,000$ (3)
Salary Average : 70,000$
Scott Savage 70,000$ (2)
Salary Average : 70,000$
Matt Petgrave 70,000$ (1)
Salary Average : 70,000$
Matthew Peca 70,000$ (3)
Salary Average : 70,000$
Ryan Hitchcock 70,000$ (3)
Salary Average : 70,000$
Michael Leighton 70,000$ (1)
Salary Average : 70,000$
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$
Philippe Desrosiers 70,000$ (2)
Salary Average : 65,000$
Total Farm Players25
Salary Commitment
Year 2019 : 1,925,000$
Year 2020 : 1,355,000$
Year 2021 : 837,500$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,795,333$
Year 2020 : 1,237,500$
Year 2021 : 837,500$
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$ - 2,739 - 54%
Level 3: 4100 - 100$ - 2,301 - 56%
Level 4: 3250 - 90$ - 1,625 - 50%
Luxury : 1100 - 500$ - 564 - 51%
Total Capacity :19650
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 50$ - 1,500 - 50%
Farm Level 2: 2000 - 25$ - 1,009 - 50%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left34
Average Attendance - %10,324 - 53%
Average Income per Game2,303,884$
Year to Date Revenue16,127,187$
Farm
Home Games Left34
Average Attendance - %2,509 - 50%
Average Income per Game125,268$
Year to Date Revenue876,875$

Expense

Pro Players Total Salaries81,579,583$
Farm Players Total Salaries2,047,300$
Coaches Total Salaries3,500,000$
Luxury Taxe Total0$
Special Salary Cap Value-1,000,000$
Pro Year To Date Expenses22,974,219$
Farm Year To Date Expenses835,533$
Pro Salary Cap To Date22,288,728$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue78,332,051$
Farm Estimated Season Revenue4,259,107$
Pro Remaining Season Days135
Pro Expenses Per Days452,041$
Pro Estimated Expenses61,025,535$
Farm Remaining Season Days135
Farm Expenses Per Days16,383$
Farm Estimated Expenses2,211,705$
Estimated Season Expenses63,237,240$
Season Salary Cap80,579,583$
Estimate Under Maximum Salary Cap of 81,500,000$920,417$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,379,583$
Current Bank Account1,212,507$
Projected Bank Account20,566,425$

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$
Mathew Barzal (1 Way Contract) 6,162,000$ (2)
-Salary Average : 6,162,000$
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$
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$
Brenden Dillon (1 Way Contract) 3,270,000$ (1)
-Salary Average : 3,270,000$
Brayden McNabb (1 Way Contract) 3,000,000$ (4)
-Salary Average : 3,000,000$
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$
Joel Edmundson (1 Way Contract) 1,800,000$ (1)
-Salary Average : 1,800,000$
Nick Holden (1 Way Contract) 1,750,000$ (2)
-Salary Average : 1,750,000$
Nate Prosser (1 Way Contract) 1,000,000$ (1)
-Salary Average : 1,000,000$
Brad Richardson 850,000$ (2)
-Salary Average : 850,000$
Total Pro Players21
Salary Commitment
Year 2019 : 81,579,583$
Year 2020 : 55,290,583$
Year 2021 : 27,478,250$
Year 2022 : 14,728,250$
Salary Average Commitment
Year 2019 : 75,054,583$
Year 2020 : 48,765,583$
Year 2021 : 20,903,250$
Year 2022 : 8,153,250$
Salary Cap with 1 Way Contract
Year 2019 : 81,579,583$
Year 2020 : 55,290,583$
Year 2021 : 27,478,250$
Year 2022 : 14,728,250$

Farm Players Salaries

Reece Willcox 99,500$ (1)
Salary Average : 99,500$
Nicholas Caamano 92,500$ (3)
Salary Average : 92,500$
Nikita Popugaev 92,500$ (3)
Salary Average : 92,500$
Otto Somppi 92,500$ (3)
Salary Average : 92,500$
Glenn Gawdin 92,500$ (3)
Salary Average : 92,500$
Jacob Larsson 92,500$ (1)
Salary Average : 92,500$
Cam Dineen 92,500$ (3)
Salary Average : 92,500$
Travis Barron 92,500$ (3)
Salary Average : 92,500$
Ville Meskanen 92,500$ (3)
Salary Average : 92,500$
Andreas Borgman 92,500$ (2)
Salary Average : 92,500$
Ukko-Pekka Luukkonen 92,500$ (3)
Salary Average : 92,500$
Kaapo Kahkonen 92,500$ (3)
Salary Average : 92,500$
Taylor Leier 80,300$ (2)
Salary Average : 80,300$
J-F Berube 80,000$ (1)
Salary Average : 80,000$
Nikita Korostelev 70,000$ (1)
Salary Average : 70,000$
JC Lipon 70,000$ (3)
Salary Average : 70,000$
A.J. Greer 70,000$ (1)
Salary Average : 70,000$
Cole Bardreau 70,000$ (1)
Salary Average : 70,000$
Riley Barber 70,000$ (1)
Salary Average : 65,000$
Alex Dostie 70,000$ (1)
Salary Average : 65,000$
Vincent Arseneau 70,000$ (2)
Salary Average : 70,000$
Tim Erixon 70,000$ (3)
Salary Average : 70,000$
Josh Jooris 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$
Total Farm Players25
Salary Commitment
Year 2019 : 2,047,300$
Year 2020 : 1,285,300$
Year 2021 : 1,042,500$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,037,300$
Year 2020 : 1,285,300$
Year 2021 : 1,042,500$
Year 2022 : 0$

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 5900 - 134$ - 5,739 - 97%
Level 2: 4900 - 79$ - 4,817 - 98%
Level 3: 4750 - 62$ - 4,057 - 85%
Level 4: 3750 - 42$ - 3,111 - 83%
Luxury : 1100 - 295$ - 958 - 87%
Total Capacity :20400
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 25$ - 2,928 - 98%
Farm Level 2: 2000 - 15$ - 1,624 - 81%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left28
Average Attendance - %18,681 - 92%
Average Income per Game2,267,717$
Year to Date Revenue29,480,327$
Farm
Home Games Left28
Average Attendance - %4,551 - 91%
Average Income per Game121,931$
Year to Date Revenue1,585,107$

Expense

Pro Players Total Salaries76,370,081$
Farm Players Total Salaries2,319,404$
Coaches Total Salaries1,400,000$
Luxury Taxe Total0$
Special Salary Cap Value-4,750,000$
Pro Year To Date Expenses22,966,222$
Farm Year To Date Expenses733,655$
Pro Salary Cap To Date22,692,042$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue63,496,089$
Farm Estimated Season Revenue3,414,077$
Pro Remaining Season Days135
Pro Expenses Per Days415,968$
Pro Estimated Expenses56,155,680$
Farm Remaining Season Days135
Farm Expenses Per Days14,620$
Farm Estimated Expenses1,973,700$
Estimated Season Expenses58,129,380$
Season Salary Cap71,620,081$
Estimate Under Maximum Salary Cap of 81,500,000$9,879,919$
Estimate Over Minimum Salary Cap of 60,200,000$ 11,420,081$
Current Bank Account10,331,078$
Projected Bank Account19,111,864$

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$
Cam Atkinson (1 Way Contract) 4,641,000$ (2)
-Salary Average : 4,641,000$
Nick Bonino (1 Way Contract) 4,611,250$ (3)
-Salary Average : 4,611,250$
Nikita Zaitsev (1 Way Contract) 4,500,000$ (5)
-Salary Average : 4,500,000$
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$
Pavel Buchnevich (1 Way Contract) 2,535,500$ (3)
-Salary Average : 2,535,500$
Kyle Brodziak (1 Way Contract) 2,257,500$ (1)
-Salary Average : 2,257,500$
Calle Jarnkrok (1 Way Contract) 2,000,000$ (3)
-Salary Average : 2,000,000$
Jesper Fast (1 Way Contract) 1,832,800$ (2)
-Salary Average : 1,832,800$
Adin Hill (1 Way Contract) 1,801,800$ (1)
-Salary Average : 1,801,800$
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$
Gustav Forsling 700,000$ (1)
-Salary Average : 700,000$
Total Pro Players21
Salary Commitment
Year 2019 : 85,870,081$
Year 2020 : 67,121,281$
Year 2021 : 53,788,981$
Year 2022 : 10,650,000$
Salary Average Commitment
Year 2019 : 85,870,081$
Year 2020 : 67,121,281$
Year 2021 : 53,788,981$
Year 2022 : 10,650,000$
Salary Cap with 1 Way Contract
Year 2019 : 85,870,081$
Year 2020 : 67,121,281$
Year 2021 : 53,788,981$
Year 2022 : 10,650,000$

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$
Bogdan Kiselevich 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$
Ilya Lyubushkin 92,500$ (3)
Salary Average : 92,500$
Egor Yakovlev 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$
Victor Olofsson 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$
Antti Suomela 92,500$ (3)
Salary Average : 92,500$
Joonas Lyytinen 85,000$ (2)
Salary Average : 85,000$
Patrick Eaves 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$
Vili Saarijarvi 70,000$ (1)
Salary Average : 69,750$
Total Farm Players26
Salary Commitment
Year 2019 : 2,319,404$
Year 2020 : 1,921,154$
Year 2021 : 925,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,131,654$
Year 2020 : 1,733,654$
Year 2021 : 925,000$
Year 2022 : 0$

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 5790 - 250$ - 3,005 - 52%
Level 2: 4850 - 150$ - 2,660 - 55%
Level 3: 4200 - 90$ - 2,482 - 59%
Level 4: 3750 - 70$ - 1,877 - 50%
Luxury : 1500 - 400$ - 751 - 50%
Total Capacity :20090
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 40$ - 1,708 - 57%
Farm Level 2: 2000 - 25$ - 1,013 - 51%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left30
Average Attendance - %10,775 - 54%
Average Income per Game2,256,859$
Year to Date Revenue24,825,450$
Farm
Home Games Left30
Average Attendance - %2,721 - 54%
Average Income per Game117,044$
Year to Date Revenue1,287,481$

Expense

Pro Players Total Salaries72,414,923$
Farm Players Total Salaries4,090,700$
Coaches Total Salaries1,600,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses20,149,509$
Farm Year To Date Expenses1,338,012$
Pro Salary Cap To Date19,930,158$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue67,705,773$
Farm Estimated Season Revenue3,511,312$
Pro Remaining Season Days135
Pro Expenses Per Days393,629$
Pro Estimated Expenses53,139,915$
Farm Remaining Season Days135
Farm Expenses Per Days26,294$
Farm Estimated Expenses3,549,690$
Estimated Season Expenses56,689,605$
Season Salary Cap72,414,923$
Estimate Under Maximum Salary Cap of 81,500,000$9,085,077$
Estimate Over Minimum Salary Cap of 60,200,000$ 12,214,923$
Current Bank Account14,564,937$
Projected Bank Account29,092,417$

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$
Kevin Shattenkirk (1 Way Contract) 5,752,500$ (3)
-Salary Average : 5,752,500$
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$
Alex Killorn (1 Way Contract) 4,450,000$ (4)
-Salary Average : 4,450,000$
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$
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 (1 Way Contract) 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$
Josh Archibald 975,000$ (1)
-Salary Average : 975,000$
Nick Jensen 950,000$ (1)
-Salary Average : 950,000$
Alexandar Georgiev 925,000$ (2)
-Salary Average : 925,000$
Roope Hintz 925,000$ (2)
-Salary Average : 550,000$
David Kampf 925,000$ (2)
-Salary Average : 550,000$
Jean-Sebastien Dea 700,000$ (3)
-Salary Average : 700,000$
Denis Malgin 700,000$ (2)
-Salary Average : 700,000$
Total Pro Players23
Salary Commitment
Year 2019 : 72,414,923$
Year 2020 : 59,831,500$
Year 2021 : 54,767,000$
Year 2022 : 21,348,000$
Salary Average Commitment
Year 2019 : 71,664,923$
Year 2020 : 59,081,500$
Year 2021 : 54,767,000$
Year 2022 : 21,348,000$
Salary Cap with 1 Way Contract
Year 2019 : 72,414,923$
Year 2020 : 59,831,500$
Year 2021 : 54,767,000$
Year 2022 : 21,348,000$

Farm Players Salaries

David Sklenicka 100,000$ (3)
Salary Average : 100,000$
Blake Pietila 100,000$ (3)
Salary Average : 100,000$
Sam Anas 100,000$ (2)
Salary Average : 100,000$
Ashton Sautner 100,000$ (3)
Salary Average : 100,000$
Alex Broadhurst 100,000$ (3)
Salary Average : 100,000$
Ryan Haggerty 100,000$ (3)
Salary Average : 100,000$
Logan Thompson 100,000$ (3)
Salary Average : 100,000$
Cole Schneider 95,000$ (1)
Salary Average : 95,000$
Josh Dickinson 92,500$ (3)
Salary Average : 92,500$
Kevin Stenlund 92,500$ (3)
Salary Average : 92,500$
Martin Kaut 92,500$ (3)
Salary Average : 92,500$
Lawrence Pilut 92,500$ (3)
Salary Average : 92,500$
J.C. Beaudin 92,500$ (2)
Salary Average : 92,500$
Dennis Gilbert 92,500$ (3)
Salary Average : 92,500$
Boris Katchouk 92,500$ (3)
Salary Average : 92,500$
Samuel Fejes 92,500$ (3)
Salary Average : 92,500$
Austin Strand 92,500$ (3)
Salary Average : 92,500$
Ben Gleason 92,500$ (3)
Salary Average : 92,500$
Connor Bunnaman 92,500$ (3)
Salary Average : 92,500$
Dennis Cholowski 92,500$ (3)
Salary Average : 92,500$
Brandon Hickey 92,500$ (3)
Salary Average : 92,500$
Cameron Hebig 92,500$ (3)
Salary Average : 92,500$
Max Comtois 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$
Tanner Jeannot 92,500$ (3)
Salary Average : 92,500$
Alexandre Fortin 92,500$ (3)
Salary Average : 92,500$
Sam Montembeault 92,500$ (2)
Salary Average : 92,500$
Mikey Eyssimont 92,500$ (3)
Salary Average : 92,500$
Antoine Waked 92,500$ (3)
Salary Average : 92,500$
Brennan Menell 92,500$ (2)
Salary Average : 92,500$
Brandon Crawley 85,700$ (2)
Salary Average : 85,700$
Lane Pederson 85,000$ (2)
Salary Average : 85,000$
Hunter Shinkaruk 70,000$ (1)
Salary Average : 66,410$
Sonny Milano 70,000$ (2)
Salary Average : 70,000$
Nick Paul 70,000$ (2)
Salary Average : 70,000$
Remi Elie 70,000$ (2)
Salary Average : 70,000$
Michael Bunting 70,000$ (2)
Salary Average : 70,000$
Total Farm Players45
Salary Commitment
Year 2019 : 4,090,700$
Year 2020 : 3,925,700$
Year 2021 : 2,450,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 3,937,110$
Year 2020 : 3,775,700$
Year 2021 : 2,450,000$
Year 2022 : 0$

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6450 - 100$ - 6,256 - 97%
Level 2: 5300 - 75$ - 5,039 - 95%
Level 3: 4350 - 50$ - 4,148 - 95%
Level 4: 3750 - 25$ - 3,491 - 93%
Luxury : 1700 - 150$ - 1,347 - 79%
Total Capacity :21550
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 20$ - 2,987 - 100%
Farm Level 2: 2000 - 10$ - 1,998 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left31
Average Attendance - %20,282 - 94%
Average Income per Game1,875,425$
Year to Date Revenue18,754,249$
Farm
Home Games Left31
Average Attendance - %4,985 - 100%
Average Income per Game99,649$
Year to Date Revenue996,488$

Expense

Pro Players Total Salaries71,933,258$
Farm Players Total Salaries3,080,500$
Coaches Total Salaries2,500,000$
Luxury Taxe Total0$
Special Salary Cap Value3,446,470$
Pro Year To Date Expenses20,212,020$
Farm Year To Date Expenses992,008$
Pro Salary Cap To Date19,087,109$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue58,138,172$
Farm Estimated Season Revenue3,089,113$
Pro Remaining Season Days135
Pro Expenses Per Days397,491$
Pro Estimated Expenses53,661,285$
Farm Remaining Season Days135
Farm Expenses Per Days19,250$
Farm Estimated Expenses2,598,750$
Estimated Season Expenses56,260,035$
Season Salary Cap75,379,728$
Estimate Under Maximum Salary Cap of 81,500,000$6,120,272$
Estimate Over Minimum Salary Cap of 60,200,000$ 15,179,728$
Current Bank Account20,802,593$
Projected Bank Account25,769,843$

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 (1 Way Contract) 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$
Max Pacioretty (1 Way Contract) 3,807,692$ (3)
-Salary Average : 3,807,692$
Radko Gudas (1 Way Contract) 3,350,000$ (1)
-Salary Average : 3,350,000$
Jean-Gabriel Pageau (1 Way Contract) 3,333,333$ (3)
-Salary Average : 3,333,333$
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$
Zack Kassian (1 Way Contract) 1,500,000$ (3)
-Salary Average : 1,500,000$
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$
Christian Wolanin 925,000$ (2)
-Salary Average : 550,000$
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 : 71,933,258$
Year 2020 : 63,407,425$
Year 2021 : 41,036,025$
Year 2022 : 14,062,000$
Salary Average Commitment
Year 2019 : 71,508,258$
Year 2020 : 63,032,425$
Year 2021 : 41,036,025$
Year 2022 : 14,062,000$
Salary Cap with 1 Way Contract
Year 2019 : 71,933,258$
Year 2020 : 63,407,425$
Year 2021 : 41,036,025$
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$
Landon Ferraro 95,000$ (1)
Salary Average : 95,000$
Matthew Phillips 92,500$ (3)
Salary Average : 92,500$
Brett Seney 92,500$ (3)
Salary Average : 92,500$
CJ Suess 92,500$ (3)
Salary Average : 92,500$
Michael Rasmussen 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$
Matt Luff 92,500$ (2)
Salary Average : 55,000$
Jeff Taylor 92,500$ (3)
Salary Average : 92,500$
Nathan Noel 92,500$ (2)
Salary Average : 55,000$
Nathan Bastian 92,500$ (2)
Salary Average : 55,000$
Dylan Sikura 92,500$ (2)
Salary Average : 55,000$
Connor Ingram 92,500$ (2)
Salary Average : 55,000$
Oleg Sosunov 92,500$ (3)
Salary Average : 92,500$
Colton White 92,500$ (3)
Salary Average : 92,500$
Sam Lafferty 92,500$ (3)
Salary Average : 92,500$
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 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 Players36
Salary Commitment
Year 2019 : 3,080,500$
Year 2020 : 2,222,000$
Year 2021 : 1,302,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,784,410$
Year 2020 : 1,939,500$
Year 2021 : 1,209,500$
Year 2022 : 0$

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6750 - 122$ - 6,120 - 91%
Level 2: 5750 - 74$ - 5,135 - 89%
Level 3: 4750 - 35$ - 4,559 - 96%
Level 4: 3750 - 27$ - 3,366 - 90%
Luxury : 2000 - 195$ - 1,274 - 64%
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 Left29
Average Attendance - %20,455 - 89%
Average Income per Game2,031,901$
Year to Date Revenue24,382,812$
Farm
Home Games Left29
Average Attendance - %5,000 - 100%
Average Income per Game68,750$
Year to Date Revenue825,000$

Expense

Pro Players Total Salaries63,491,257$
Farm Players Total Salaries1,813,654$
Coaches Total Salaries3,400,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses18,042,506$
Farm Year To Date Expenses648,247$
Pro Salary Cap To Date17,219,927$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue58,925,129$
Farm Estimated Season Revenue1,993,750$
Pro Remaining Season Days135
Pro Expenses Per Days357,480$
Pro Estimated Expenses48,259,800$
Farm Remaining Season Days135
Farm Expenses Per Days11,901$
Farm Estimated Expenses1,606,635$
Estimated Season Expenses49,866,435$
Season Salary Cap63,491,257$
Estimate Under Maximum Salary Cap of 81,500,000$18,008,743$
Estimate Over Minimum Salary Cap of 60,200,000$ 3,291,257$
Current Bank Account35,066,706$
Projected Bank Account46,119,150$

Pro Players Salaries

Milan Lucic (1 Way Contract) 6,000,000$ (4)
-Salary Average : 6,000,000$
Andrej Sekera (1 Way Contract) 5,500,000$ (2)
-Salary Average : 5,500,000$
Andrew Ladd (1 Way Contract) 5,500,000$ (4)
-Salary Average : 5,500,000$
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$
Niklas Hjalmarsson (1 Way Contract) 3,784,615$ (4)
-Salary Average : 3,784,615$
Matt Murray (1 Way Contract) 3,750,000$ (1)
-Salary Average : 628,333$
Michael Del Zotto (1 Way Contract) 3,457,692$ (2)
-Salary Average : 3,457,692$
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$
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 : 63,491,257$
Year 2020 : 48,431,257$
Year 2021 : 26,446,315$
Year 2022 : 15,284,615$
Salary Average Commitment
Year 2019 : 59,619,590$
Year 2020 : 47,681,257$
Year 2021 : 26,446,315$
Year 2022 : 15,284,615$
Salary Cap with 1 Way Contract
Year 2019 : 63,491,257$
Year 2020 : 48,431,257$
Year 2021 : 26,446,315$
Year 2022 : 15,284,615$

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 (Out of Payroll) 92,500$ (3)
Salary Average : 92,500$
Louie Belpedio (Out of Payroll) 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$ - 2,741 - 55%
Level 3: 4000 - 100$ - 2,295 - 57%
Level 4: 2750 - 90$ - 1,448 - 53%
Luxury : 1400 - 500$ - 700 - 50%
Total Capacity :19900
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 25$ - 2,965 - 99%
Farm Level 2: 2000 - 15$ - 1,627 - 81%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left28
Average Attendance - %10,560 - 53%
Average Income per Game2,455,981$
Year to Date Revenue31,927,752$
Farm
Home Games Left28
Average Attendance - %4,593 - 92%
Average Income per Game123,183$
Year to Date Revenue1,601,380$

Expense

Pro Players Total Salaries76,062,862$
Farm Players Total Salaries2,437,500$
Coaches Total Salaries1,800,000$
Luxury Taxe Total0$
Special Salary Cap Value2,225,000$
Pro Year To Date Expenses21,050,618$
Farm Year To Date Expenses927,124$
Pro Salary Cap To Date20,831,267$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue68,767,466$
Farm Estimated Season Revenue3,449,126$
Pro Remaining Season Days135
Pro Expenses Per Days413,241$
Pro Estimated Expenses55,787,535$
Farm Remaining Season Days135
Farm Expenses Per Days18,481$
Farm Estimated Expenses2,494,935$
Estimated Season Expenses58,282,470$
Season Salary Cap78,287,862$
Estimate Under Maximum Salary Cap of 81,500,000$3,212,138$
Estimate Over Minimum Salary Cap of 60,200,000$ 18,087,862$
Current Bank Account25,614,159$
Projected Bank Account39,548,281$

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$
Cory Schneider (1 Way Contract) 6,000,000$ (3)
-Salary Average : 6,000,000$
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$
Oscar Klefbom (1 Way Contract) 4,167,000$ (4)
-Salary Average : 4,167,000$
Patrick Marleau (1 Way Contract) 4,142,012$ (2)
-Salary Average : 4,142,012$
Alexander Wennberg (1 Way Contract) 3,997,500$ (3)
-Salary Average : 3,997,500$
Justin Braun (1 Way Contract) 3,800,000$ (1)
-Salary Average : 3,800,000$
Colton Sceviour (1 Way Contract) 3,250,000$ (3)
-Salary Average : 3,250,000$
Kasperi Kapanen (1 Way Contract) 3,042,000$ (4)
-Salary Average : 3,042,000$
Elias Lindholm (1 Way Contract) 2,660,000$ (1)
-Salary Average : 2,660,000$
Sven Baertschi (1 Way Contract) 2,084,500$ (3)
-Salary Average : 2,084,500$
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$
Michal Kempny (1 Way Contract) 1,045,000$ (2)
-Salary Average : 1,045,000$
Fredrik Claesson (1 Way Contract) 1,000,000$ (1)
-Salary Average : 1,000,000$
Nico Hischier 925,000$ (1)
-Salary Average : 925,000$
Gabriel Bourque 775,000$ (1)
-Salary Average : 775,000$
Total Pro Players21
Salary Commitment
Year 2019 : 76,062,862$
Year 2020 : 46,903,512$
Year 2021 : 41,716,500$
Year 2022 : 20,372,000$
Salary Average Commitment
Year 2019 : 76,062,862$
Year 2020 : 46,903,512$
Year 2021 : 41,716,500$
Year 2022 : 20,372,000$
Salary Cap with 1 Way Contract
Year 2019 : 76,062,862$
Year 2020 : 46,903,512$
Year 2021 : 41,716,500$
Year 2022 : 20,372,000$

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 - 128$ - 6,042 - 93%
Level 2: 5500 - 95$ - 4,610 - 84%
Level 3: 3750 - 69$ - 3,424 - 91%
Level 4: 2750 - 49$ - 2,654 - 97%
Luxury : 1000 - 219$ - 1,000 - 100%
Total Capacity :19500
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 25$ - 2,940 - 98%
Farm Level 2: 2000 - 14$ - 1,808 - 90%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left29
Average Attendance - %17,729 - 91%
Average Income per Game2,279,372$
Year to Date Revenue27,352,461$
Farm
Home Games Left29
Average Attendance - %4,748 - 95%
Average Income per Game124,557$
Year to Date Revenue1,494,681$

Expense

Pro Players Total Salaries80,024,250$
Farm Players Total Salaries2,336,000$
Coaches Total Salaries1,500,000$
Luxury Taxe Total0$
Special Salary Cap Value1,000,000$
Pro Year To Date Expenses22,069,317$
Farm Year To Date Expenses775,986$
Pro Salary Cap To Date21,795,116$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue66,101,781$
Farm Estimated Season Revenue3,612,146$
Pro Remaining Season Days135
Pro Expenses Per Days435,614$
Pro Estimated Expenses58,807,890$
Farm Remaining Season Days135
Farm Expenses Per Days15,247$
Farm Estimated Expenses2,058,345$
Estimated Season Expenses60,866,235$
Season Salary Cap81,024,250$
Estimate Under Maximum Salary Cap of 81,500,000$475,750$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,824,250$
Current Bank Account29,166,845$
Projected Bank Account38,014,537$

Pro Players Salaries

John Tavares (1 Way Contract) 10,820,500$ (5)
-Salary Average : 10,820,500$
Dustin Byfuglien (1 Way Contract) 7,600,000$ (2)
-Salary Average : 7,600,000$
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$
Mikael Granlund (1 Way Contract) 6,447,000$ (1)
-Salary Average : 6,447,000$
Vincent Trocheck (1 Way Contract) 4,750,000$ (3)
-Salary Average : 4,750,000$
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$
Jimmy Howard (1 Way Contract) 3,762,000$ (2)
-Salary Average : 3,762,000$
Micheal Ferland (1 Way Contract) 2,750,000$ (4)
-Salary Average : 2,750,000$
Scott Mayfield (1 Way Contract) 2,000,000$ (3)
-Salary Average : 2,000,000$
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$
Oskar Sundqvist (1 Way Contract) 1,650,000$ (2)
-Salary Average : 1,650,000$
Brandon Manning (1 Way Contract) 1,474,000$ (2)
-Salary Average : 1,474,000$
Jake McCabe (1 Way Contract) 1,300,000$ (1)
-Salary Average : 1,300,000$
Zemgus Girgensons (1 Way Contract) 1,000,000$ (2)
-Salary Average : 1,000,000$
Miikka Salomaki (1 Way Contract) 1,000,000$ (2)
-1 Way Contract Salary Cap : 1,000,000$
-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 : 80,024,250$
Year 2020 : 61,121,750$
Year 2021 : 42,853,750$
Year 2022 : 27,699,250$
Salary Average Commitment
Year 2019 : 80,024,250$
Year 2020 : 61,121,750$
Year 2021 : 42,853,750$
Year 2022 : 27,699,250$
Salary Cap with 1 Way Contract
Year 2019 : 80,024,250$
Year 2020 : 61,121,750$
Year 2021 : 42,853,750$
Year 2022 : 27,699,250$

Farm Players Salaries

Kenny Agostino 100,000$ (3)
Salary Average : 100,000$
Lee Stempniak 100,000$ (2)
Salary Average : 100,000$
Hunter Warner 100,000$ (1)
Salary Average : 100,000$
Cody Goloubef 100,000$ (1)
Salary Average : 100,000$
Anton Forsberg 95,000$ (3)
Salary Average : 95,000$
Dylan Gambrell 92,500$ (2)
Salary Average : 55,000$
Taylor Raddysh 92,500$ (3)
Salary Average : 92,500$
Wiley Sherman 92,500$ (3)
Salary Average : 92,500$
Jake Walman 92,500$ (2)
Salary Average : 55,000$
Lucas Carlsson 92,500$ (3)
Salary Average : 92,500$
Gustav Bouramman 92,500$ (3)
Salary Average : 92,500$
Sebastien Aho 92,500$ (2)
Salary Average : 55,000$
Mitchell Stephens 92,500$ (2)
Salary Average : 55,000$
Tucker Poolman 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$
Wayne Simpson 70,000$ (2)
Salary Average : 70,000$
Terry Broadhurst 70,000$ (1)
Salary Average : 70,000$
Charles Williams 70,000$ (1)
Salary Average : 70,000$
Rourke Chartier 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 : 2,336,000$
Year 2020 : 1,782,500$
Year 2021 : 940,000$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,148,500$
Year 2020 : 1,595,000$
Year 2021 : 940,000$
Year 2022 : 0$

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 5750 - 129$ - 5,750 - 100%
Level 2: 4750 - 97$ - 4,720 - 99%
Level 3: 3750 - 69$ - 3,736 - 100%
Level 4: 2750 - 49$ - 2,750 - 100%
Luxury : 1000 - 221$ - 1,000 - 100%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 28$ - 2,590 - 86%
Farm Level 2: 2000 - 15$ - 1,703 - 85%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left30
Average Attendance - %17,956 - 100%
Average Income per Game2,060,124$
Year to Date Revenue22,661,360$
Farm
Home Games Left30
Average Attendance - %4,292 - 86%
Average Income per Game120,798$
Year to Date Revenue1,328,782$

Expense

Pro Players Total Salaries81,072,598$
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 Expenses22,555,931$
Farm Year To Date Expenses694,437$
Pro Salary Cap To Date21,486,562$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue61,803,709$
Farm Estimated Season Revenue3,623,951$
Pro Remaining Season Days135
Pro Expenses Per Days440,713$
Pro Estimated Expenses59,496,255$
Farm Remaining Season Days135
Farm Expenses Per Days13,938$
Farm Estimated Expenses1,881,630$
Estimated Season Expenses61,377,885$
Season Salary Cap78,216,828$
Estimate Under Maximum Salary Cap of 81,500,000$3,283,172$
Estimate Over Minimum Salary Cap of 60,200,000$ 18,016,828$
Current Bank Account17,387,947$
Projected Bank Account21,437,722$

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$
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$
Scott Wedgewood 999,999$ (1)
-Salary Average : 999,999$
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 : 81,072,598$
Year 2020 : 64,307,726$
Year 2021 : 38,581,726$
Year 2022 : 24,468,393$
Salary Average Commitment
Year 2019 : 81,072,597$
Year 2020 : 64,307,725$
Year 2021 : 38,581,725$
Year 2022 : 24,468,393$
Salary Cap with 1 Way Contract
Year 2019 : 81,072,598$
Year 2020 : 64,307,726$
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 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 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$ - 5,685 - 99%
Level 2: 4750 - 100$ - 4,196 - 88%
Level 3: 3750 - 75$ - 2,834 - 76%
Level 4: 2750 - 50$ - 2,677 - 97%
Luxury : 1000 - 210$ - 1,000 - 100%
Total Capacity :18000
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 20$ - 2,979 - 99%
Farm Level 2: 2000 - 10$ - 1,994 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left30
Average Attendance - %16,392 - 91%
Average Income per Game2,253,807$
Year to Date Revenue24,791,875$
Farm
Home Games Left30
Average Attendance - %4,973 - 99%
Average Income per Game99,399$
Year to Date Revenue1,093,388$

Expense

Pro Players Total Salaries83,312,526$
Farm Players Total Salaries2,187,100$
Coaches Total Salaries1,500,000$
Luxury Taxe Total0$
Special Salary Cap Value-2,225,000$
Pro Year To Date Expenses22,612,167$
Farm Year To Date Expenses723,852$
Pro Salary Cap To Date21,963,503$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue67,614,205$
Farm Estimated Season Revenue2,981,967$
Pro Remaining Season Days135
Pro Expenses Per Days453,293$
Pro Estimated Expenses61,194,555$
Farm Remaining Season Days135
Farm Expenses Per Days14,447$
Farm Estimated Expenses1,950,345$
Estimated Season Expenses63,144,900$
Season Salary Cap81,087,526$
Estimate Under Maximum Salary Cap of 81,500,000$412,474$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,887,526$
Current Bank Account8,000,634$
Projected Bank Account15,451,906$

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 Skinner (1 Way Contract) 6,131,500$ (2)
-Salary Average : 6,131,500$
Jeff Petry (1 Way Contract) 5,500,000$ (2)
-Salary Average : 5,500,000$
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$
Patrik Berglund (1 Way Contract) 3,332,100$ (2)
-Salary Average : 3,332,100$
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$
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 Players20
Salary Commitment
Year 2019 : 83,312,526$
Year 2020 : 70,241,100$
Year 2021 : 42,829,500$
Year 2022 : 14,750,000$
Salary Average Commitment
Year 2019 : 82,140,859$
Year 2020 : 69,069,433$
Year 2021 : 42,829,500$
Year 2022 : 14,750,000$
Salary Cap with 1 Way Contract
Year 2019 : 83,312,526$
Year 2020 : 70,241,100$
Year 2021 : 42,829,500$
Year 2022 : 14,750,000$

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$
Jalen Chatfield 92,500$ (2)
Salary Average : 55,000$
Mitch Hults 92,500$ (2)
Salary Average : 55,000$
Oscar Fantenberg 92,500$ (2)
Salary Average : 55,000$
Zack MacEwen 92,500$ (2)
Salary Average : 55,000$
Kyle Capobianco 92,500$ (2)
Salary Average : 55,000$
Josh Wesley 92,500$ (2)
Salary Average : 55,000$
Alan Quine 90,000$ (1)
Salary Average : 90,000$
Chris Bourque 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$
Kevin Boyle 70,000$ (2)
Salary Average : 65,000$
Andrew Poturalski 70,000$ (1)
Salary Average : 70,000$
Oliver Kylington 70,000$ (3)
Salary Average : 70,000$
Joe Hicketts 70,000$ (2)
Salary Average : 70,000$
Joshua Ho-Sang (Out of Payroll) 70,000$ (1)
Salary Average : 70,000$
Total Farm Players25
Salary Commitment
Year 2019 : 2,187,100$
Year 2020 : 1,684,600$
Year 2021 : 449,500$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 1,919,600$
Year 2020 : 1,417,100$
Year 2021 : 449,500$
Year 2022 : 0$

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 5900 - 105$ - 5,857 - 99%
Level 2: 4900 - 65$ - 4,875 - 99%
Level 3: 4000 - 40$ - 3,998 - 100%
Level 4: 3750 - 25$ - 3,540 - 94%
Luxury : 1100 - 160$ - 1,100 - 100%
Total Capacity :19650
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 20$ - 2,982 - 99%
Farm Level 2: 2000 - 10$ - 1,994 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left31
Average Attendance - %19,370 - 99%
Average Income per Game1,695,310$
Year to Date Revenue16,953,101$
Farm
Home Games Left31
Average Attendance - %4,976 - 100%
Average Income per Game99,483$
Year to Date Revenue994,825$

Expense

Pro Players Total Salaries63,143,758$
Farm Players Total Salaries2,714,400$
Coaches Total Salaries1,200,000$
Luxury Taxe Total0$
Special Salary Cap Value2,500,000$
Pro Year To Date Expenses17,544,663$
Farm Year To Date Expenses893,194$
Pro Salary Cap To Date17,280,136$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue52,554,613$
Farm Estimated Season Revenue3,083,958$
Pro Remaining Season Days135
Pro Expenses Per Days343,784$
Pro Estimated Expenses46,410,840$
Farm Remaining Season Days135
Farm Expenses Per Days16,744$
Farm Estimated Expenses2,260,440$
Estimated Season Expenses48,671,280$
Season Salary Cap65,643,758$
Estimate Under Maximum Salary Cap of 81,500,000$15,856,242$
Estimate Over Minimum Salary Cap of 60,200,000$ 5,443,758$
Current Bank Account18,181,221$
Projected Bank Account25,148,512$

Pro Players Salaries

Corey Perry (1 Way Contract) 8,625,000$ (2)
-Salary Average : 8,625,000$
Henrik Lundqvist (1 Way Contract) 8,500,000$ (2)
-Salary Average : 8,500,000$
Conor Sheary (1 Way Contract) 5,953,480$ (1)
-Salary Average : 5,953,480$
Justin Abdelkader (1 Way Contract) 4,250,000$ (4)
-Salary Average : 4,250,000$
Jonathan Ericsson (1 Way Contract) 4,250,000$ (1)
-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$
Andre Burakovsky (1 Way Contract) 3,593,280$ (2)
-Salary Average : 3,593,280$
Ben Hutton (1 Way Contract) 3,500,000$ (4)
-Salary Average : 3,500,000$
Matt Martin (1 Way Contract) 2,500,000$ (1)
-Salary Average : 2,500,000$
Robert Hagg (1 Way Contract) 1,727,000$ (3)
-Salary Average : 1,727,000$
Thatcher Demko (1 Way Contract) 1,628,000$ (3)
-1 Way Contract Salary Cap : 1,628,000$
-Salary Average : 1,628,000$
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$
Pheonix Copley 999,999$ (3)
-Salary Average : 999,999$
Brett Ritchie 999,999$ (2)
-Salary Average : 999,999$
Zach Palmquist 995,000$ (1)
-Salary Average : 995,000$
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$
Total Pro Players22
Salary Commitment
Year 2019 : 63,143,758$
Year 2020 : 43,835,278$
Year 2021 : 22,116,999$
Year 2022 : 7,750,000$
Salary Average Commitment
Year 2019 : 63,143,758$
Year 2020 : 43,835,278$
Year 2021 : 22,116,999$
Year 2022 : 7,750,000$
Salary Cap with 1 Way Contract
Year 2019 : 63,143,758$
Year 2020 : 43,835,278$
Year 2021 : 22,116,999$
Year 2022 : 7,750,000$

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 (Out of Payroll) 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$
Joel Hanley 98,900$ (3)
Salary Average : 98,900$
Peter Stoykewych 98,500$ (1)
Salary Average : 98,500$
Aaron Ness 97,500$ (2)
Salary Average : 97,500$
Alex Barre-Boulet 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$
Alexandre Alain 92,500$ (3)
Salary Average : 92,500$
Filip Zadina 92,500$ (3)
Salary Average : 92,500$
Dylan Coghlan 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$
William Borgen 92,500$ (3)
Salary Average : 92,500$
Stelio Mattheos 92,500$ (3)
Salary Average : 0$
Filip Gustavsson 92,500$ (2)
Salary Average : 55,000$
Jonathan Dahlen 92,500$ (3)
Salary Average : 92,500$
Morgan Geekie 92,500$ (3)
Salary Average : 92,500$
Luke Green 92,500$ (3)
Salary Average : 92,500$
Andreas Englund 70,000$ (1)
Salary Average : 70,000$
Daniel Sprong 70,000$ (1)
Salary Average : 65,000$
Total Farm Players30
Salary Commitment
Year 2019 : 2,814,400$
Year 2020 : 2,376,400$
Year 2021 : 2,001,400$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,511,900$
Year 2020 : 2,078,900$
Year 2021 : 1,816,400$
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$ - 4,719 - 99%
Level 3: 4750 - 50$ - 4,238 - 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$ - 2,968 - 99%
Farm Level 2: 2000 - 10$ - 1,993 - 100%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left29
Average Attendance - %18,706 - 97%
Average Income per Game1,707,174$
Year to Date Revenue20,486,093$
Farm
Home Games Left29
Average Attendance - %4,961 - 99%
Average Income per Game99,119$
Year to Date Revenue1,189,426$

Expense

Pro Players Total Salaries65,775,191$
Farm Players Total Salaries2,825,833$
Coaches Total Salaries2,350,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses18,896,855$
Farm Year To Date Expenses923,320$
Pro Salary Cap To Date18,389,585$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue49,508,058$
Farm Estimated Season Revenue2,874,446$
Pro Remaining Season Days135
Pro Expenses Per Days363,576$
Pro Estimated Expenses49,082,760$
Farm Remaining Season Days135
Farm Expenses Per Days17,881$
Farm Estimated Expenses2,413,935$
Estimated Season Expenses51,496,695$
Season Salary Cap65,775,191$
Estimate Under Maximum Salary Cap of 81,500,000$15,724,809$
Estimate Over Minimum Salary Cap of 60,200,000$ 5,575,191$
Current Bank Account28,750,355$
Projected Bank Account29,636,164$

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$
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$
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$
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$
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$
Daniel Carr (1 Way Contract) 1,100,000$ (1)
-Salary Average : 1,100,000$
Madison Bowey (1 Way Contract) 1,000,000$ (2)
-Salary Average : 1,000,000$
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$
Noel Acciari 900,000$ (1)
-Salary Average : 900,000$
Nikolay Goldobin 860,000$ (2)
-Salary Average : 860,000$
Christian Dvorak 700,000$ (2)
-Salary Average : 700,000$
Total Pro Players23
Salary Commitment
Year 2019 : 65,775,191$
Year 2020 : 46,505,615$
Year 2021 : 16,272,910$
Year 2022 : 10,817,500$
Salary Average Commitment
Year 2019 : 65,775,191$
Year 2020 : 46,505,615$
Year 2021 : 16,272,910$
Year 2022 : 10,817,500$
Salary Cap with 1 Way Contract
Year 2019 : 65,775,191$
Year 2020 : 46,505,615$
Year 2021 : 16,272,910$
Year 2022 : 10,817,500$

Farm Players Salaries

Greg McKegg 99,000$ (1)
Salary Average : 99,000$
Luke Gazdic 95,000$ (3)
Salary Average : 95,000$
Yannick Veilleux 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$
Jamie Devane 95,000$ (3)
Salary Average : 95,000$
Isac Lundestrom 92,500$ (3)
Salary Average : 92,500$
Brayden Burke 92,500$ (3)
Salary Average : 92,500$
Maxim Letunov 92,500$ (3)
Salary Average : 92,500$
Dmitry Sokolov 92,500$ (3)
Salary Average : 92,500$
Cooper Marody 92,500$ (3)
Salary Average : 92,500$
Chris Carlisle 92,500$ (3)
Salary Average : 92,500$
Nicholas Merkley 92,500$ (2)
Salary Average : 55,000$
Alexander True 92,500$ (3)
Salary Average : 92,500$
Michael Spacek 92,500$ (2)
Salary Average : 55,000$
Michael McNiven 92,500$ (3)
Salary Average : 92,500$
Ryan Collins 92,500$ (2)
Salary Average : 55,000$
Parker Wotherspoon 92,500$ (2)
Salary Average : 55,000$
Adam Brooks 92,500$ (2)
Salary Average : 92,500$
Austin Poganski 92,500$ (3)
Salary Average : 92,500$
Frederic Allard 92,500$ (2)
Salary Average : 55,000$
Jakub Zboril 92,500$ (2)
Salary Average : 55,000$
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$
Justin Kirkland 70,000$ (2)
Salary Average : 70,000$
Michael Amadio 70,000$ (1)
Salary Average : 70,000$
Frederik Gauthier 70,000$ (1)
Salary Average : 66,410$
Total Farm Players32
Salary Commitment
Year 2019 : 2,825,833$
Year 2020 : 2,441,500$
Year 2021 : 1,647,500$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,597,243$
Year 2020 : 2,216,500$
Year 2021 : 1,647,500$
Year 2022 : 0$

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6450 - 180$ - 4,081 - 63%
Level 2: 5050 - 110$ - 3,764 - 75%
Level 3: 4650 - 72$ - 3,142 - 68%
Level 4: 3750 - 50$ - 2,886 - 77%
Luxury : 1500 - 210$ - 1,237 - 82%
Total Capacity :21400
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 30$ - 2,266 - 76%
Farm Level 2: 2000 - 20$ - 1,241 - 62%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left30
Average Attendance - %15,111 - 71%
Average Income per Game2,223,707$
Year to Date Revenue24,460,776$
Farm
Home Games Left30
Average Attendance - %3,507 - 70%
Average Income per Game115,999$
Year to Date Revenue1,275,989$

Expense

Pro Players Total Salaries84,754,711$
Farm Players Total Salaries3,297,000$
Coaches Total Salaries1,400,000$
Luxury Taxe Total0$
Special Salary Cap Value-3,837,750$
Pro Year To Date Expenses23,422,774$
Farm Year To Date Expenses1,045,704$
Pro Salary Cap To Date22,818,310$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue66,711,207$
Farm Estimated Season Revenue3,479,970$
Pro Remaining Season Days135
Pro Expenses Per Days460,240$
Pro Estimated Expenses62,132,400$
Farm Remaining Season Days135
Farm Expenses Per Days20,683$
Farm Estimated Expenses2,792,205$
Estimated Season Expenses64,924,605$
Season Salary Cap80,916,961$
Estimate Under Maximum Salary Cap of 81,500,000$583,039$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,716,961$
Current Bank Account18,528,769$
Projected Bank Account23,795,341$

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$
Matt Duchene (1 Way Contract) 7,675,500$ (3)
-Salary Average : 7,675,500$
Kris Letang (1 Way Contract) 7,250,000$ (3)
-Salary Average : 7,250,000$
Ryan McDonagh (1 Way Contract) 6,210,750$ (3)
-Salary Average : 6,210,750$
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$
Marc-Edouard Vlasic (1 Way Contract) 3,923,077$ (3)
-Salary Average : 3,923,077$
Cody Eakin (1 Way Contract) 3,850,000$ (1)
-Salary Average : 3,850,000$
Anton Stralman (1 Way Contract) 3,461,538$ (2)
-Salary Average : 3,461,538$
Ryan Dzingel (1 Way Contract) 2,255,000$ (2)
-Salary Average : 2,255,000$
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$
Joel Lowry 750,000$ (2)
-Salary Average : 750,000$
Total Pro Players20
Salary Commitment
Year 2019 : 84,754,711$
Year 2020 : 76,664,326$
Year 2021 : 67,947,788$
Year 2022 : 21,038,462$
Salary Average Commitment
Year 2019 : 80,504,711$
Year 2020 : 72,414,326$
Year 2021 : 63,697,788$
Year 2022 : 16,788,462$
Salary Cap with 1 Way Contract
Year 2019 : 84,754,711$
Year 2020 : 76,664,326$
Year 2021 : 67,947,788$
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$ - 3,823 - 59%
Level 2: 4900 - 125$ - 3,323 - 68%
Level 3: 4000 - 75$ - 3,067 - 77%
Level 4: 3200 - 65$ - 1,866 - 58%
Luxury : 1100 - 400$ - 661 - 60%
Total Capacity :19700
Team Popularity : 100%
Farm
Farm Level 1: 3000 - 40$ - 1,802 - 60%
Farm Level 2: 2000 - 20$ - 1,221 - 61%
Farm Total Capacity :5000
Team Popularity : 100%

Income

Home Games Left33
Average Attendance - %12,738 - 65%
Average Income per Game2,244,271$
Year to Date Revenue17,954,168$
Farm
Home Games Left33
Average Attendance - %3,023 - 60%
Average Income per Game120,638$
Year to Date Revenue965,100$

Expense

Pro Players Total Salaries79,078,500$
Farm Players Total Salaries2,430,000$
Coaches Total Salaries1,200,000$
Luxury Taxe Total0$
Special Salary Cap Value2,050,000$
Pro Year To Date Expenses21,917,208$
Farm Year To Date Expenses757,817$
Pro Salary Cap To Date21,697,857$
Farm Salary Cap To Date0$

Estimate

Pro Estimated Season Revenue74,060,943$
Farm Estimated Season Revenue3,981,038$
Pro Remaining Season Days135
Pro Expenses Per Days429,454$
Pro Estimated Expenses57,976,290$
Farm Remaining Season Days135
Farm Expenses Per Days15,215$
Farm Estimated Expenses2,054,025$
Estimated Season Expenses60,030,315$
Season Salary Cap81,128,500$
Estimate Under Maximum Salary Cap of 81,500,000$371,500$
Estimate Over Minimum Salary Cap of 60,200,000$ 20,928,500$
Current Bank Account8,275,139$
Projected Bank Account26,286,805$

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$
Ryan Nugent-Hopkins (1 Way Contract) 6,000,000$ (2)
-Salary Average : 6,000,000$
Taylor Hall (1 Way Contract) 6,000,000$ (1)
-Salary Average : 6,000,000$
Evander Kane (1 Way Contract) 5,629,000$ (2)
-Salary Average : 5,629,000$
Rasmus Ristolainen (1 Way Contract) 5,400,000$ (3)
-Salary Average : 5,400,000$
Ondrej Palat (1 Way Contract) 5,082,000$ (4)
-Salary Average : 5,082,000$
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$
Robert Bortuzzo (1 Way Contract) 2,000,000$ (1)
-Salary Average : 2,000,000$
Aaron Dell (1 Way Contract) 2,000,000$ (3)
-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$
Korbinian Holzer 950,000$ (1)
-Salary Average : 950,000$
Sean Walker 950,000$ (2)
-Salary Average : 950,000$
Elias Pettersson 925,000$ (2)
-Salary Average : 925,000$
Carter Rowney 895,000$ (2)
-Salary Average : 895,000$
Andreas Johnsson 700,000$ (1)
-Salary Average : 650,000$
Total Pro Players22
Salary Commitment
Year 2019 : 79,078,500$
Year 2020 : 49,328,250$
Year 2021 : 32,855,750$
Year 2022 : 19,950,750$
Salary Average Commitment
Year 2019 : 75,153,500$
Year 2020 : 45,453,250$
Year 2021 : 28,980,750$
Year 2022 : 16,075,750$
Salary Cap with 1 Way Contract
Year 2019 : 79,078,500$
Year 2020 : 49,328,250$
Year 2021 : 32,855,750$
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$
Brad Morrison 92,500$ (3)
Salary Average : 92,500$
Adam Gaudette 92,500$ (3)
Salary Average : 92,500$
Cale Fleury 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$
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$
Victor Ejdsell 92,500$ (2)
Salary Average : 55,000$
Filip Chytil 92,500$ (2)
Salary Average : 55,000$
Niklas Hansson 92,500$ (2)
Salary Average : 55,000$
Ryan Fitzgerald 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$
Ty Reichenbach 70,000$ (1)
Salary Average : 70,000$
Ryan MacInnis 70,000$ (1)
Salary Average : 70,000$
Tommy Cross 70,000$ (1)
Salary Average : 70,000$
Kyle Burroughs 70,000$ (2)
Salary Average : 70,000$
Colby Cave 70,000$ (1)
Salary Average : 65,000$
Chris Bigras 70,000$ (2)
Salary Average : 70,000$
Trevor Murphy 70,000$ (2)
Salary Average : 70,000$
Morgan Klimchuk 70,000$ (2)
Salary Average : 70,000$
Total Farm Players29
Salary Commitment
Year 2019 : 2,430,000$
Year 2020 : 1,759,000$
Year 2021 : 747,500$
Year 2022 : 0$
Salary Average Commitment
Year 2019 : 2,237,500$
Year 2020 : 1,571,500$
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 38,250,943$ 80,468,858$ 1,031,142$ 20,268,858$ 243660
Blackhawks 25,219,993$ 81,481,458$ 18,542$ 21,281,458$ 212647
Blue Jackets 39,231,693$ 79,109,901$ 2,390,099$ 18,909,901$ 233356
Blues 21,598,668$ 64,337,643$ 17,162,357$ 4,137,643$ 232245
Bruins 41,874,848$ 57,676,561$ 23,823,439$ -2,523,439$ 203050
Canadiens 14,493,682$ 66,066,797$ 15,433,203$ 5,866,797$ 202848
Canucks 16,112,815$ 79,228,075$ 2,271,925$ 19,028,075$ 222850
Capitals 9,587,961$ 64,445,355$ 17,054,645$ 4,245,355$ 252247
Coyotes 12,121,320$ 78,356,394$ 3,143,606$ 18,156,394$ 232346
Devils 32,703,350$ 78,713,765$ 2,786,235$ 18,513,765$ 213051
Ducks 19,500,731$ 80,420,044$ 1,079,956$ 20,220,044$ 212849
Flames 12,492,406$ 76,998,548$ 4,501,452$ 16,798,548$ 223254
Flyers 19,018,238$ 67,138,821$ 14,361,179$ 6,938,821$ 242549
Golden Knights 39,348,653$ 74,329,137$ 7,170,863$ 14,129,137$ 242650
Hurricanes 8,608,108$ 70,868,284$ 10,631,716$ 10,668,284$ 253762
Islanders 33,014,190$ 60,738,500$ 20,761,500$ 538,500$ 232750
Jets 56,481,920$ 66,943,428$ 14,556,572$ 6,743,428$ 252247
Kings 3,646,764$ 80,439,039$ 1,060,961$ 20,239,039$ 202545
Lightning 1,212,507$ 80,579,583$ 920,417$ 20,379,583$ 212546
Maple Leafs 10,331,078$ 71,620,081$ 9,879,919$ 11,420,081$ 212647
Oilers 14,564,937$ 72,414,923$ 9,085,077$ 12,214,923$ 234568
Panthers 20,802,593$ 75,379,728$ 6,120,272$ 15,179,728$ 243660
Penguins 35,066,706$ 63,491,257$ 18,008,743$ 3,291,257$ 242347
Predators 25,614,159$ 78,287,862$ 3,212,138$ 18,087,862$ 213051
Rangers 29,166,845$ 81,024,250$ 475,750$ 20,824,250$ 222850
Red Wings 17,387,947$ 78,216,828$ 3,283,172$ 18,016,828$ 212546
Sabres 8,000,634$ 81,087,526$ 412,474$ 20,887,526$ 202545
Senators 18,181,221$ 65,643,758$ 15,856,242$ 5,443,758$ 223052
Sharks 28,750,355$ 65,775,191$ 15,724,809$ 5,575,191$ 233255
Stars 18,528,769$ 80,916,961$ 583,039$ 20,716,961$ 203454
Wild 8,275,139$ 81,128,500$ 371,500$ 20,928,500$ 222951