Team FinanceLast Update - 12 novembre 2019 at 20:59
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 225 $ - 6 000 - 100,00%
Level 2: 5000 - 125 $ - 5 000 - 100,00%
Level 3: 2000 - 95 $ - 2 000 - 100,00%
Level 4: 4000 - 50 $ - 4 000 - 100,00%
Luxury : 1000 - 500 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 200,00%

Income

Home Games Left31
Average Attendance - %18 000 - 100,00%
Average Income per Game4 268 850 $
Year to Date Revenue42 688 500 $

Expense

Pro Players Total Salaries92 674 998 $
Farm Players Total Salaries304 400 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses21 485 967 $
Farm Year To Date Expenses319 474 $
Pro Salary Cap To Date21 242 268 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue132 334 350 $
Pro Remaining Season Days90
Pro Expenses Per Days787 185 $
Pro Estimated Expenses70 846 650 $
Farm Remaining Season Days91
Farm Expenses Per Days10 870 $
Farm Estimated Expenses989 170 $
Estimated Season Expenses71 835 820 $
Season Salary Cap92 674 998 $
Estimate Under Maximum Salary Cap of 100 000 000 $7 325 002 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 32 674 998 $
Current Bank Account200 637 422 $
Projected Bank Account261 135 952 $

Pro Players Salaries

Patrick Kane 10 500 000 $ (2)
-Salary Remaining : 7 941 176 $
Derek Stepan 6 500 000 $ (1)
-Salary Remaining : 4 915 966 $
Erik Johnson 6 000 000 $ (2)
-Salary Remaining : 4 537 815 $
Nick Schmaltz 5 850 000 $ (2)
-Salary Remaining : 4 424 370 $
Mikael Granlund 5 750 000 $ (2)
-Salary Remaining : 4 348 739 $
Raynald Cote 5 000 000 $ (1)
-Salary Remaining : 3 781 513 $
Ryan McDonagh 4 700 000 $ (1)
-Salary Remaining : 3 554 622 $
Chris Tanev 4 500 000 $ (3)
-Salary Remaining : 3 403 361 $
Marcus Johansson 4 500 000 $ (2)
-Salary Remaining : 3 403 361 $
Christian Dvorak 4 450 000 $ (2)
-Salary Remaining : 3 365 546 $
Adam Larsson 4 166 666 $ (1)
-Salary Remaining : 3 151 260 $
Jake Muzzin 4 000 000 $ (2)
-Salary Remaining : 3 025 210 $
Nolan Patrick 3 575 000 $ (1)
-Salary Remaining : 2 703 782 $
Brady Tkachuk 3 425 000 $ (2)
-Salary Remaining : 2 590 336 $
Brandon Montour 3 387 500 $ (1)
-Salary Remaining : 2 561 975 $
Thomas Greiss 3 333 333 $ (1)
-Salary Remaining : 2 521 008 $
Phillip Danault 3 083 333 $ (2)
-Salary Remaining : 2 331 933 $
Thomas Hickey 2 500 000 $ (2)
-Salary Remaining : 1 890 756 $
Cory Schneider 2 499 999 $ (4)
-Salary Remaining : 1 890 756 $
Trevor Lewis 2 000 000 $ (2)
-Salary Remaining : 1 512 605 $
Brock Boeser 1 491 667 $ (2)
-Salary Remaining : 1 128 152 $
Martin Necas (1 Way Contract) 1 462 500 $ (1)
-1 Way Contract Salary Cap : 1 462 500 $
-Salary Remaining : 1 106 092 $
Total Pro Players22
Salary Commitment
Year 2019 : 92 674 998 $
Year 2020 : 60 549 999 $
Year 2021 : 6 999 999 $
Year 2022 : 2 499 999 $
Salary Average Commitment
Year 2019 : 92 674 998 $
Year 2020 : 60 549 999 $
Year 2021 : 6 999 999 $
Year 2022 : 2 499 999 $
Salary Cap with 1 Way Contract
Year 2019 : 92 674 998 $
Year 2020 : 60 549 999 $
Year 2021 : 6 999 999 $
Year 2022 : 2 499 999 $

Farm Players Salaries

Semyon Varlamov 50 000 $ (2)
Salary Remaining : 37 917 $
Kevan Miller 25 000 $ (2)
Salary Remaining : 18 958 $
Michal Kempny 25 000 $ (3)
Salary Remaining : 18 958 $
Aaron Dell 20 000 $ (1)
Salary Remaining : 15 167 $
Andreas Borgman 17 750 $ (1)
Salary Remaining : 13 460 $
Logan Brown 16 042 $ (1)
Salary Remaining : 12 165 $
Michael McLeod 13 633 $ (2)
Salary Remaining : 10 339 $
Joakim Nordstrom 12 000 $ (1)
Salary Remaining : 9 100 $
Nicholas Merkley 10 758 $ (1)
Salary Remaining : 8 158 $
Ian McCoshen 10 250 $ (2)
Salary Remaining : 7 773 $
Joey Anderson 10 000 $ (3)
Salary Remaining : 7 583 $
Juuso Riikola 10 000 $ (3)
Salary Remaining : 7 583 $
Gustav Forsling 9 250 $ (2)
Salary Remaining : 7 015 $
Anton Lindholm 9 250 $ (2)
Salary Remaining : 7 015 $
Jonas Siegenthaler 9 000 $ (3)
Salary Remaining : 6 825 $
Spencer Martin 8 942 $ (2)
Salary Remaining : 6 781 $
Boris Katchouk 8 942 $ (2)
Salary Remaining : 6 781 $
Tyler Benson 8 633 $ (2)
Salary Remaining : 6 547 $
Ben Gleason 7 950 $ (3)
Salary Remaining : 6 029 $
Rinat Valiev 7 500 $ (1)
Salary Remaining : 5 688 $
Miikka Salomaki 7 500 $ (2)
Salary Remaining : 5 688 $
Logan Shaw 7 000 $ (2)
Salary Remaining : 5 308 $
Total Farm Players22
Salary Commitment
Year 2019 : 304 400 $
Year 2020 : 220 350 $
Year 2021 : 61 950 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 304 400 $
Year 2020 : 220 350 $
Year 2021 : 61 950 $
Year 2022 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - 175 $ - 6 000 - 100,00%
Level 2: 5000 - 125 $ - 5 000 - 100,00%
Level 3: 2000 - 80 $ - 2 000 - 100,00%
Level 4: 4000 - 65 $ - 4 000 - 100,00%
Luxury : 1000 - 375 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 200,00%

Income

Home Games Left30
Average Attendance - %18 000 - 100,00%
Average Income per Game3 680 300 $
Year to Date Revenue40 483 300 $

Expense

Pro Players Total Salaries89 839 406 $
Farm Players Total Salaries264 912 $
Coaches Total Salaries2 700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses21 438 601 $
Farm Year To Date Expenses352 210 $
Pro Salary Cap To Date21 073 056 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue110 409 000 $
Pro Remaining Season Days90
Pro Expenses Per Days767 558 $
Pro Estimated Expenses69 080 220 $
Farm Remaining Season Days91
Farm Expenses Per Days12 208 $
Farm Estimated Expenses1 110 928 $
Estimated Season Expenses70 191 148 $
Season Salary Cap89 839 406 $
Estimate Under Maximum Salary Cap of 100 000 000 $10 160 594 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 29 839 406 $
Current Bank Account202 804 164 $
Projected Bank Account243 022 016 $

Pro Players Salaries

Sidney Crosby 8 700 000 $ (2)
-Salary Remaining : 6 579 832 $
Evgeny Kuznetsov 7 800 000 $ (1)
-Salary Remaining : 5 899 160 $
Pekka Rinne 7 000 000 $ (4)
-Salary Remaining : 5 294 118 $
Marc-Edouard Vlasic 7 000 000 $ (2)
-Salary Remaining : 5 294 118 $
Brad Marchand 6 125 000 $ (1)
-Salary Remaining : 4 632 353 $
Aleksander Barkov 5 900 000 $ (1)
-Salary Remaining : 4 462 185 $
Gabriel Landeskog 5 571 429 $ (2)
-Salary Remaining : 4 213 686 $
Caleb Prévost 5 000 000 $ (1)
-Salary Remaining : 3 781 513 $
Tom Prévost (Out of Payroll) 5 000 000 $ (1)
-Salary Remaining : 3 781 513 $
Tyler Toffoli 4 600 000 $ (2)
-Salary Remaining : 3 478 992 $
Max Pacioretty 4 500 000 $ (2)
-Salary Remaining : 3 403 361 $
Antti Raanta 4 250 000 $ (2)
-Salary Remaining : 3 214 286 $
Travis Hamonic 3 857 143 $ (2)
-Salary Remaining : 2 917 167 $
Casey Cizikas 3 350 000 $ (1)
-Salary Remaining : 2 533 613 $
Boone Jenner 2 900 000 $ (1)
-Salary Remaining : 2 193 277 $
Blake Comeau 2 400 000 $ (2)
-Salary Remaining : 1 815 126 $
Ivan Provorov 1 744 167 $ (2)
-Salary Remaining : 1 319 118 $
Adam Pelech 1 600 000 $ (1)
-Salary Remaining : 1 210 084 $
Jonathon Merrill 1 375 000 $ (2)
-Salary Remaining : 1 039 916 $
Paul Byron 1 166 667 $ (1)
-Salary Remaining : 882 353 $
Total Pro Players20
Salary Commitment
Year 2019 : 89 839 406 $
Year 2020 : 50 997 739 $
Year 2021 : 7 000 000 $
Year 2022 : 7 000 000 $
Salary Average Commitment
Year 2019 : 89 839 406 $
Year 2020 : 50 997 739 $
Year 2021 : 7 000 000 $
Year 2022 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 2019 : 89 839 406 $
Year 2020 : 50 997 739 $
Year 2021 : 7 000 000 $
Year 2022 : 7 000 000 $

Farm Players Salaries

Victor Rask 40 000 $ (2)
Salary Remaining : 30 333 $
Jesperi Kotkaniemi 34 250 $ (2)
Salary Remaining : 25 973 $
Valeri Nichushkin 21 250 $ (1)
Salary Remaining : 16 115 $
Joonas Donskoi 19 000 $ (2)
Salary Remaining : 14 408 $
Lias Andersson 17 750 $ (1)
Salary Remaining : 13 460 $
Jeremy Bracco 10 000 $ (2)
Salary Remaining : 7 583 $
Cale Fleury 10 000 $ (3)
Salary Remaining : 7 583 $
Frederic Allard 9 750 $ (2)
Salary Remaining : 7 394 $
Dmitry Sokolov 9 500 $ (2)
Salary Remaining : 7 204 $
Alex Formenton 9 250 $ (1)
Salary Remaining : 7 015 $
Nick Seeler 9 250 $ (1)
Salary Remaining : 7 015 $
Josh Mahura 9 108 $ (2)
Salary Remaining : 6 907 $
German Rubtsov 9 000 $ (2)
Salary Remaining : 6 825 $
Aleksi Saarela 9 000 $ (2)
Salary Remaining : 6 825 $
Gabriel Carlsson 8 942 $ (2)
Salary Remaining : 6 781 $
Nail Yakupov 8 750 $ (1)
Salary Remaining : 6 635 $
Garret Sparks 8 000 $ (2)
Salary Remaining : 6 067 $
Brandon Gignac 8 000 $ (2)
Salary Remaining : 6 067 $
Anthony Stolarz 7 613 $ (2)
Salary Remaining : 5 773 $
Pontus Aberg 6 500 $ (2)
Salary Remaining : 4 929 $
Total Farm Players20
Salary Commitment
Year 2019 : 264 912 $
Year 2020 : 198 662 $
Year 2021 : 10 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 264 912 $
Year 2020 : 198 662 $
Year 2021 : 10 000 $
Year 2022 : 0 $

Canadiens

Canadiens is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - 390 $ - 5 956 - 99,26%
Level 2: 5000 - 275 $ - 5 000 - 100,00%
Level 3: 2000 - 250 $ - 2 000 - 100,00%
Level 4: 4000 - 160 $ - 3 943 - 98,56%
Luxury : 1000 - 999 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 200,00%

Income

Home Games Left31
Average Attendance - %17 898 - 99,43%
Average Income per Game8 495 146 $
Year to Date Revenue84 951 456 $

Expense

Pro Players Total Salaries59 864 166 $
Farm Players Total Salaries167 441 $
Coaches Total Salaries5 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses20 384 983 $
Farm Year To Date Expenses488 945 $
Pro Salary Cap To Date19 483 295 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue263 349 514 $
Pro Remaining Season Days90
Pro Expenses Per Days534 153 $
Pro Estimated Expenses48 073 770 $
Farm Remaining Season Days91
Farm Expenses Per Days17 229 $
Farm Estimated Expenses1 567 839 $
Estimated Season Expenses49 641 609 $
Season Salary Cap59 864 166 $
Estimate Under Maximum Salary Cap of 100 000 000 $40 135 834 $
Estimate Over Minimum Salary Cap of 60 000 000 $ -135 834 $
Current Bank Account147 795 932 $
Projected Bank Account361 503 837 $

Pro Players Salaries

Claude Giroux (Out of Payroll) 8 275 000 $ (1)
-Salary Remaining : 6 258 403 $
Matt Duchene (Out of Payroll) 8 000 000 $ (7)
-Salary Remaining : 6 050 420 $
Keith Yandle 6 350 000 $ (1)
-Salary Remaining : 4 802 521 $
Logan Couture (Out of Payroll) 6 000 000 $ (2)
-Salary Remaining : 4 537 815 $
Tyson Barrie 5 500 000 $ (1)
-Salary Remaining : 4 159 664 $
Papa BingBing (Out of Payroll) 5 000 000 $ (1)
-Salary Remaining : 3 781 513 $
Mama BingBing 5 000 000 $ (1)
-Salary Remaining : 3 781 513 $
Raymond Bourque 5 000 000 $ (1)
-Salary Remaining : 3 781 513 $
Alexander Edler 5 000 000 $ (3)
-Salary Remaining : 3 781 513 $
Anton Stralman 4 500 000 $ (2)
-Salary Remaining : 3 403 361 $
Nick Bjugstad 4 100 000 $ (1)
-Salary Remaining : 3 100 840 $
Joe Thornton 4 000 000 $ (1)
-Salary Remaining : 3 025 210 $
Mattias Janmark 2 300 000 $ (2)
-Salary Remaining : 1 739 496 $
Melker Karlsson 2 000 000 $ (1)
-Salary Remaining : 1 512 605 $
Darcy Kuemper 1 850 000 $ (2)
-Salary Remaining : 1 399 160 $
Vinnie Hinostroza 1 500 000 $ (3)
-Salary Remaining : 1 134 454 $
Brett Connolly 1 500 000 $ (2)
-Salary Remaining : 1 134 454 $
Jakub Vrana 1 363 333 $ (2)
-Salary Remaining : 1 031 092 $
Oskar Lindblom 1 137 500 $ (1)
-Salary Remaining : 860 294 $
Barclay Goodrow 925 000 $ (1)
-Salary Remaining : 699 580 $
Carl Dahlstrom 925 000 $ (1)
-Salary Remaining : 699 580 $
MacKenzie Blackwood 913 333 $ (2)
-Salary Remaining : 690 756 $
Total Pro Players22
Salary Commitment
Year 2019 : 81 139 166 $
Year 2020 : 32 926 666 $
Year 2021 : 14 500 000 $
Year 2022 : 8 000 000 $
Salary Average Commitment
Year 2019 : 81 139 166 $
Year 2020 : 32 926 666 $
Year 2021 : 14 500 000 $
Year 2022 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 2019 : 81 139 166 $
Year 2020 : 32 926 666 $
Year 2021 : 14 500 000 $
Year 2022 : 8 000 000 $

Farm Players Salaries

Eeli Tolvanen 31 458 $ (1)
Salary Remaining : 23 856 $
Kristian Vesalainen 14 608 $ (2)
Salary Remaining : 11 078 $
Xavier Ouellet 12 500 $ (2)
Salary Remaining : 9 479 $
Kailer Yamamoto 11 550 $ (1)
Salary Remaining : 8 759 $
Alexandar Georgiev 9 250 $ (1)
Salary Remaining : 7 015 $
Kale Clague 8 942 $ (2)
Salary Remaining : 6 781 $
Vitaly Abramov 8 800 $ (2)
Salary Remaining : 6 673 $
Stefan Matteau 8 500 $ (2)
Salary Remaining : 6 446 $
Marko Dano 8 000 $ (2)
Salary Remaining : 6 067 $
Dillon Heatherington 7 983 $ (1)
Salary Remaining : 6 054 $
Erik Condra 7 000 $ (2)
Salary Remaining : 5 308 $
Richard Bachman 6 500 $ (1)
Salary Remaining : 4 929 $
Jarred Tinordi 6 500 $ (2)
Salary Remaining : 4 929 $
Gabriel Dumont 6 500 $ (2)
Salary Remaining : 4 929 $
Chris Butler 6 500 $ (2)
Salary Remaining : 4 929 $
Joakim Ryan 6 500 $ (1)
Salary Remaining : 4 929 $
Joe Hicketts 6 350 $ (1)
Salary Remaining : 4 815 $
Total Farm Players17
Salary Commitment
Year 2019 : 167 441 $
Year 2020 : 87 850 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 167 441 $
Year 2020 : 87 850 $
Year 2021 : 0 $
Year 2022 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRoger Arena
Level 1: 9000 - 100 $ - 9 000 - 100,00%
Level 2: 7000 - 80 $ - 7 000 - 100,00%
Level 3: 4000 - 55 $ - 4 000 - 100,00%
Level 4: 5000 - 42 $ - 5 000 - 100,00%
Luxury : 1000 - 250 $ - 1 000 - 100,00%
Total Capacity :26000
Team Popularity : 200,00%

Income

Home Games Left31
Average Attendance - %26 000 - 100,00%
Average Income per Game3 188 600 $
Year to Date Revenue31 886 000 $

Expense

Pro Players Total Salaries94 505 556 $
Farm Players Total Salaries199 028 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses23 078 239 $
Farm Year To Date Expenses407 115 $
Pro Salary Cap To Date22 712 693 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue98 846 600 $
Pro Remaining Season Days90
Pro Expenses Per Days806 769 $
Pro Estimated Expenses72 609 210 $
Farm Remaining Season Days91
Farm Expenses Per Days14 159 $
Farm Estimated Expenses1 288 469 $
Estimated Season Expenses73 897 679 $
Season Salary Cap94 505 556 $
Estimate Under Maximum Salary Cap of 100 000 000 $5 494 444 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 34 505 556 $
Current Bank Account284 668 296 $
Projected Bank Account309 617 217 $

Pro Players Salaries

Jonathan Toews 10 500 000 $ (2)
-Salary Remaining : 7 941 176 $
Henrik Lundqvist 8 500 000 $ (1)
-Salary Remaining : 6 428 571 $
Vladimir Tarasenko 7 500 000 $ (1)
-Salary Remaining : 5 672 269 $
Patrice Bergeron 6 875 000 $ (1)
-Salary Remaining : 5 199 580 $
Zdeno Chara 6 750 000 $ (1)
-Salary Remaining : 5 105 042 $
Alex Pietrangelo 6 500 000 $ (2)
-Salary Remaining : 4 915 966 $
Sean Monahan 6 375 000 $ (1)
-Salary Remaining : 4 821 429 $
Hampus Lindholm 5 205 556 $ (1)
-Salary Remaining : 3 936 975 $
Andy Greene 5 000 000 $ (1)
-Salary Remaining : 3 781 513 $
Thom Paradise 5 000 000 $ (1)
-Salary Remaining : 3 781 513 $
Alex Killorn 4 450 000 $ (2)
-Salary Remaining : 3 365 546 $
Jake Gardiner 4 050 000 $ (2)
-Salary Remaining : 3 063 025 $
Alec Martinez 4 000 000 $ (2)
-Salary Remaining : 3 025 210 $
Andrew Shaw 3 900 000 $ (2)
-Salary Remaining : 2 949 580 $
Jean-Gabriel Pageau 3 100 000 $ (2)
-Salary Remaining : 2 344 538 $
Richard Panik 2 800 000 $ (2)
-Salary Remaining : 2 117 647 $
Tyler Bertuzzi 1 400 000 $ (2)
-Salary Remaining : 1 058 824 $
Brad Richardson 1 250 000 $ (1)
-Salary Remaining : 945 378 $
Curtis McElhinney 800 000 $ (1)
-Salary Remaining : 605 042 $
Tony Twist 550 000 $ (1)
-Salary Remaining : 415 966 $
Total Pro Players20
Salary Commitment
Year 2019 : 94 505 556 $
Year 2020 : 40 700 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 94 505 556 $
Year 2020 : 40 700 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 94 505 556 $
Year 2020 : 40 700 000 $
Year 2021 : 0 $
Year 2022 : 0 $

Farm Players Salaries

Troy Stecher 23 250 $ (2)
Salary Remaining : 17 631 $
Max Veronneau 13 500 $ (2)
Salary Remaining : 10 238 $
Mathieu Joseph 9 108 $ (2)
Salary Remaining : 6 907 $
Libor Hajek 8 942 $ (2)
Salary Remaining : 6 781 $
Kenny Agostino 8 750 $ (1)
Salary Remaining : 6 635 $
Michael McCarron 8 741 $ (2)
Salary Remaining : 6 629 $
Cody Goloubef 8 000 $ (1)
Salary Remaining : 6 067 $
Eddie Pasquale 7 500 $ (2)
Salary Remaining : 5 688 $
Dale Weise 7 500 $ (1)
Salary Remaining : 5 688 $
Gabriel Bourque 7 500 $ (1)
Salary Remaining : 5 688 $
Kerby Rychel 7 250 $ (2)
Salary Remaining : 5 498 $
Jacob de La Rose 7 250 $ (1)
Salary Remaining : 5 498 $
Greg McKegg 7 150 $ (2)
Salary Remaining : 5 422 $
Samuel Montembeault 7 088 $ (2)
Salary Remaining : 5 375 $
Philippe Desrosiers 7 000 $ (2)
Salary Remaining : 5 308 $
Zac Rinaldo 7 000 $ (1)
Salary Remaining : 5 308 $
Landon Bow 7 000 $ (3)
Salary Remaining : 5 308 $
Phil Varone 7 000 $ (2)
Salary Remaining : 5 308 $
Nathan Gerbe 6 750 $ (1)
Salary Remaining : 5 119 $
Matt Irwin 6 750 $ (2)
Salary Remaining : 5 119 $
Chris Summers 6 500 $ (1)
Salary Remaining : 4 929 $
Frank Corrado 6 500 $ (2)
Salary Remaining : 4 929 $
Ryan Murphy 6 500 $ (2)
Salary Remaining : 4 929 $
Connor Brickley 6 500 $ (2)
Salary Remaining : 4 929 $
Total Farm Players24
Salary Commitment
Year 2019 : 199 028 $
Year 2020 : 139 778 $
Year 2021 : 7 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 199 028 $
Year 2020 : 139 778 $
Year 2021 : 7 000 $
Year 2022 : 0 $

Cataractes



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Gervais Auto
Level 1: 6400 - 100 $ - 6 400 - 100,00%
Level 2: 6675 - 60 $ - 6 675 - 100,00%
Level 3: 4850 - 35 $ - 4 850 - 100,00%
Level 4: 6675 - 20 $ - 6 675 - 100,00%
Luxury : 1400 - 200 $ - 1 400 - 100,00%
Total Capacity :26000
Team Popularity : 200,00%

Income

Home Games Left30
Average Attendance - %26 000 - 100,00%
Average Income per Game2 419 388 $
Year to Date Revenue26 613 268 $

Expense

Pro Players Total Salaries73 367 499 $
Farm Players Total Salaries240 625 $
Coaches Total Salaries5 800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses20 053 645 $
Farm Year To Date Expenses1 089 800 $
Pro Salary Cap To Date19 688 100 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue72 581 640 $
Pro Remaining Season Days90
Pro Expenses Per Days629 139 $
Pro Estimated Expenses56 622 510 $
Farm Remaining Season Days91
Farm Expenses Per Days37 839 $
Farm Estimated Expenses3 443 349 $
Estimated Season Expenses60 065 859 $
Season Salary Cap73 367 499 $
Estimate Under Maximum Salary Cap of 100 000 000 $26 632 501 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 13 367 499 $
Current Bank Account12 775 356 $
Projected Bank Account25 291 137 $

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (2)
-Salary Remaining : 7 184 874 $
Aaron Ekblad (Out of Payroll) 7 500 000 $ (2)
-Salary Remaining : 5 672 269 $
Ryan Nugent-Hopkins 6 000 000 $ (1)
-Salary Remaining : 4 537 815 $
Tyler Myers 5 500 000 $ (1)
-Salary Remaining : 4 159 664 $
Mika Zibanejad (Out of Payroll) 5 350 000 $ (2)
-Salary Remaining : 4 046 218 $
Bryan Little 5 291 666 $ (2)
-Salary Remaining : 4 002 100 $
Jared Spurgeon 5 187 500 $ (1)
-Salary Remaining : 3 923 319 $
Mats Zuccarello 4 500 000 $ (2)
-Salary Remaining : 3 403 361 $
Jonathan Ericsson 4 250 000 $ (1)
-Salary Remaining : 3 214 286 $
Derick Brassard 4 000 000 $ (2)
-Salary Remaining : 3 025 210 $
Zack Smith 3 250 000 $ (2)
-Salary Remaining : 2 457 983 $
Bobby Ryan 3 000 000 $ (3)
-Salary Remaining : 2 268 908 $
Frans Nielsen 3 000 000 $ (3)
-Salary Remaining : 2 268 908 $
Carl Gunnarsson 2 900 000 $ (2)
-Salary Remaining : 2 193 277 $
Cal Clutterbuck 2 750 000 $ (1)
-Salary Remaining : 2 079 832 $
Andrew Ladd 2 500 000 $ (3)
-Salary Remaining : 1 890 756 $
Thomas Vanek 2 000 000 $ (1)
-Salary Remaining : 1 512 605 $
Keith Kinkaid 1 250 000 $ (1)
-Salary Remaining : 945 378 $
Kevin Labanc 925 000 $ (2)
-Salary Remaining : 699 580 $
Filip Hronek 913 333 $ (2)
-Salary Remaining : 690 756 $
Casey DeSmith (Out of Payroll) 675 000 $ (1)
-Salary Remaining : 510 504 $
Colton Sissons 625 000 $ (1)
-Salary Remaining : 472 689 $
Total Pro Players22
Salary Commitment
Year 2019 : 80 867 499 $
Year 2020 : 52 629 999 $
Year 2021 : 8 500 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 80 867 499 $
Year 2020 : 52 629 999 $
Year 2021 : 8 500 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 80 867 499 $
Year 2020 : 52 629 999 $
Year 2021 : 8 500 000 $
Year 2022 : 0 $

Farm Players Salaries

Roberto Luongo 53 333 $ (1)
Salary Remaining : 40 444 $
Dominik Kahun 37 750 $ (2)
Salary Remaining : 28 627 $
Jamie McGinn 33 333 $ (1)
Salary Remaining : 25 278 $
Pierre-Edouard Bellemare 14 500 $ (1)
Salary Remaining : 10 996 $
Martin Kaut 13 192 $ (2)
Salary Remaining : 10 004 $
Filip Chytil (Out of Payroll) 12 750 $ (1)
Salary Remaining : 9 669 $
Devante Smith-Pelly 10 000 $ (2)
Salary Remaining : 7 583 $
Artturi Lehkonen 9 250 $ (2)
Salary Remaining : 7 015 $
Andrei Mironov 9 250 $ (1)
Salary Remaining : 7 015 $
Daniel Sprong (Out of Payroll) 9 250 $ (1)
Salary Remaining : 7 015 $
Dominic Turgeon (Out of Payroll) 9 192 $ (1)
Salary Remaining : 6 970 $
Madison Bowey 9 025 $ (1)
Salary Remaining : 6 844 $
Joseph Blandisi 6 800 $ (2)
Salary Remaining : 5 157 $
Yannick Weber 6 500 $ (1)
Salary Remaining : 4 929 $
Brendan Leipsic (Out of Payroll) 6 500 $ (2)
Salary Remaining : 4 929 $
Total Farm Players15
Salary Commitment
Year 2019 : 240 625 $
Year 2020 : 83 492 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 240 625 $
Year 2020 : 83 492 $
Year 2021 : 0 $
Year 2022 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 10000 - 150 $ - 10 000 - 100,00%
Level 2: 5000 - 97 $ - 5 000 - 100,00%
Level 3: 2000 - 70 $ - 2 000 - 100,00%
Level 4: 4000 - 55 $ - 4 000 - 100,00%
Luxury : 1000 - 320 $ - 1 000 - 100,00%
Total Capacity :22000
Team Popularity : 200,00%

Income

Home Games Left30
Average Attendance - %22 000 - 100,00%
Average Income per Game3 550 941 $
Year to Date Revenue39 060 350 $

Expense

Pro Players Total Salaries71 851 667 $
Farm Players Total Salaries151 042 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses18 356 822 $
Farm Year To Date Expenses277 693 $
Pro Salary Cap To Date17 138 336 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue106 528 227 $
Pro Remaining Season Days90
Pro Expenses Per Days645 812 $
Pro Estimated Expenses58 123 080 $
Farm Remaining Season Days91
Farm Expenses Per Days9 592 $
Farm Estimated Expenses872 872 $
Estimated Season Expenses58 995 952 $
Season Salary Cap71 851 667 $
Estimate Under Maximum Salary Cap of 100 000 000 $28 148 333 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 11 851 667 $
Current Bank Account57 440 501 $
Projected Bank Account104 972 776 $

Pro Players Salaries

John Carlson 8 000 000 $ (2)
-Salary Remaining : 6 050 420 $
Sergei Bobrovsky 7 425 000 $ (2)
-Salary Remaining : 5 615 546 $
Mikko Koivu 6 750 000 $ (1)
-Salary Remaining : 5 105 042 $
Luc Robitaille 5 000 000 $ (1)
-Salary Remaining : 3 781 513 $
Bobby Orr (Out of Payroll) 5 000 000 $ (8)
-Salary Remaining : 3 781 513 $
Mario Lemieux (Out of Payroll) 5 000 000 $ (1)
-Salary Remaining : 3 781 513 $
Kyle Palmieri 4 650 000 $ (2)
-Salary Remaining : 3 516 807 $
Karl Alzner 4 625 000 $ (1)
-Salary Remaining : 3 497 899 $
Artem Anisimov 4 550 000 $ (1)
-Salary Remaining : 3 441 176 $
Marco Scandella 4 000 000 $ (1)
-Salary Remaining : 3 025 210 $
Andrei Svechnikov 3 575 000 $ (2)
-Salary Remaining : 2 703 782 $
Eric Staal 3 500 000 $ (2)
-Salary Remaining : 2 647 059 $
Darnell Nurse 3 200 000 $ (2)
-Salary Remaining : 2 420 168 $
Anders Nilsson 2 500 000 $ (1)
-Salary Remaining : 1 890 756 $
Ilya Kovalchuk 2 000 000 $ (1)
-Salary Remaining : 1 512 605 $
Jake Debrusk 1 288 333 $ (1)
-Salary Remaining : 974 369 $
Colin Wilson 1 125 000 $ (2)
-Salary Remaining : 850 840 $
Jordie Benn 1 100 000 $ (1)
-Salary Remaining : 831 933 $
Nate Thompson 1 000 000 $ (1)
-Salary Remaining : 756 303 $
Brayden Point 919 167 $ (2)
-Salary Remaining : 695 168 $
Brandon Carlo 894 167 $ (2)
-Salary Remaining : 676 261 $
Dylan Coghlan 750 000 $ (3)
-Salary Remaining : 567 227 $
Total Pro Players22
Salary Commitment
Year 2019 : 76 851 667 $
Year 2020 : 39 038 334 $
Year 2021 : 5 750 000 $
Year 2022 : 5 000 000 $
Salary Average Commitment
Year 2019 : 76 851 667 $
Year 2020 : 39 038 334 $
Year 2021 : 5 750 000 $
Year 2022 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 2019 : 76 851 667 $
Year 2020 : 39 038 334 $
Year 2021 : 5 750 000 $
Year 2022 : 5 000 000 $

Farm Players Salaries

Pat Maroon 17 500 $ (2)
Salary Remaining : 13 271 $
Henrik Borgstrom 14 917 $ (1)
Salary Remaining : 11 312 $
Ty Dellandrea 14 317 $ (2)
Salary Remaining : 10 857 $
Jake Bean 13 633 $ (2)
Salary Remaining : 10 339 $
Trent Frederic 11 375 $ (2)
Salary Remaining : 8 626 $
Anders Bjork 10 667 $ (1)
Salary Remaining : 8 089 $
Garnet Hathaway 9 000 $ (2)
Salary Remaining : 6 825 $
Travis Boyd 8 750 $ (2)
Salary Remaining : 6 635 $
Scottie Upshall 8 000 $ (1)
Salary Remaining : 6 067 $
Keaton Middleton 8 000 $ (3)
Salary Remaining : 6 067 $
Taylor Chorney (Out of Payroll) 8 000 $ (2)
Salary Remaining : 6 067 $
Will Bitten 7 500 $ (3)
Salary Remaining : 5 688 $
Alexander True 7 500 $ (2)
Salary Remaining : 5 688 $
Samuel Blais 7 258 $ (1)
Salary Remaining : 5 504 $
Michael Bournival 6 500 $ (1)
Salary Remaining : 4 929 $
Jeff Glass 6 125 $ (1)
Salary Remaining : 4 645 $
Total Farm Players16
Salary Commitment
Year 2019 : 159 042 $
Year 2020 : 105 575 $
Year 2021 : 15 500 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 159 042 $
Year 2020 : 105 575 $
Year 2021 : 15 500 $
Year 2022 : 0 $

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 7000 - 150 $ - 7 000 - 100,00%
Level 2: 6000 - 90 $ - 6 000 - 100,00%
Level 3: 3000 - 60 $ - 3 000 - 100,00%
Level 4: 4000 - 50 $ - 4 000 - 100,00%
Luxury : 3500 - 175 $ - 3 225 - 92,15%
Total Capacity :23500
Team Popularity : 200,00%

Income

Home Games Left30
Average Attendance - %23 225 - 98,83%
Average Income per Game3 727 878 $
Year to Date Revenue41 006 662 $

Expense

Pro Players Total Salaries88 665 246 $
Farm Players Total Salaries401 999 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses22 041 100 $
Farm Year To Date Expenses579 245 $
Pro Salary Cap To Date20 822 607 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue111 836 351 $
Pro Remaining Season Days90
Pro Expenses Per Days787 103 $
Pro Estimated Expenses70 839 270 $
Farm Remaining Season Days91
Farm Expenses Per Days20 017 $
Farm Estimated Expenses1 821 547 $
Estimated Season Expenses72 660 817 $
Season Salary Cap88 665 246 $
Estimate Under Maximum Salary Cap of 100 000 000 $11 334 754 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 28 665 246 $
Current Bank Account19 886 738 $
Projected Bank Account59 062 272 $

Pro Players Salaries

Anze Kopitar 10 000 000 $ (2)
-Salary Remaining : 7 563 025 $
Jamie Benn 9 500 000 $ (6)
-Salary Remaining : 7 184 874 $
Ryan Getzlaf 8 250 000 $ (2)
-Salary Remaining : 6 239 496 $
Mark Stone 7 350 000 $ (2)
-Salary Remaining : 5 558 824 $
Drew Doughty 7 000 000 $ (2)
-Salary Remaining : 5 294 118 $
Cam Fowler 6 500 000 $ (1)
-Salary Remaining : 4 915 966 $
Brandon Saad 6 000 000 $ (1)
-Salary Remaining : 4 537 815 $
Cam Atkinson 5 875 000 $ (2)
-Salary Remaining : 4 443 277 $
Kevin Hayes 5 175 000 $ (2)
-Salary Remaining : 3 913 866 $
Zach Bogosian 3 499 413 $ (1)
-Salary Remaining : 2 646 615 $
Dylan Strome 3 338 000 $ (2)
-Salary Remaining : 2 524 538 $
Philipp Grubauer 3 333 333 $ (2)
-Salary Remaining : 2 521 008 $
Josh Morrissey 3 150 000 $ (2)
-Salary Remaining : 2 382 353 $
Adam Lowry 2 917 000 $ (2)
-Salary Remaining : 2 206 134 $
Brayden McNabb 1 700 000 $ (1)
-Salary Remaining : 1 285 714 $
Charlie McAvoy 1 258 333 $ (1)
-Salary Remaining : 951 680 $
Travis Konecny 1 106 667 $ (2)
-Salary Remaining : 836 975 $
Austin Watson 1 100 000 $ (2)
-Salary Remaining : 831 933 $
Scott Laughton 962 500 $ (1)
-Salary Remaining : 727 941 $
Jordan Binnington 650 000 $ (2)
-Salary Remaining : 491 597 $
Total Pro Players20
Salary Commitment
Year 2019 : 88 665 246 $
Year 2020 : 68 745 000 $
Year 2021 : 9 500 000 $
Year 2022 : 9 500 000 $
Salary Average Commitment
Year 2019 : 88 665 246 $
Year 2020 : 68 745 000 $
Year 2021 : 9 500 000 $
Year 2022 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 2019 : 88 665 246 $
Year 2020 : 68 745 000 $
Year 2021 : 9 500 000 $
Year 2022 : 9 500 000 $

Farm Players Salaries

Cam Talbot 41 670 $ (1)
Salary Remaining : 31 600 $
Will Butcher 37 750 $ (1)
Salary Remaining : 28 627 $
Miro Heiskanen 33 942 $ (2)
Salary Remaining : 25 739 $
Riley Nash 27 500 $ (1)
Salary Remaining : 20 854 $
Jimmy Vesey 22 750 $ (2)
Salary Remaining : 17 252 $
Denis Gurianov 16 450 $ (2)
Salary Remaining : 12 475 $
Nick Ritchie 16 275 $ (1)
Salary Remaining : 12 342 $
Zemgus Girgensons 16 000 $ (1)
Salary Remaining : 12 133 $
Carter Verhaeghe 15 000 $ (2)
Salary Remaining : 11 375 $
Troy Terry 14 917 $ (1)
Salary Remaining : 11 312 $
Timothy Liljegren 12 633 $ (2)
Salary Remaining : 9 580 $
Connor Ingram 12 500 $ (2)
Salary Remaining : 9 479 $
Dylan Gambrell 12 500 $ (2)
Salary Remaining : 9 479 $
Samuel Girard 9 358 $ (1)
Salary Remaining : 7 097 $
Tyler Motte 9 250 $ (1)
Salary Remaining : 7 015 $
Zach Sanford 9 250 $ (1)
Salary Remaining : 7 015 $
Isac Lundestrom 9 250 $ (2)
Salary Remaining : 7 015 $
Alex Nedeljkovic 8 950 $ (2)
Salary Remaining : 6 787 $
Adrian Kempe 8 942 $ (2)
Salary Remaining : 6 781 $
Taylor Raddysh 8 942 $ (2)
Salary Remaining : 6 781 $
Nic Petan 8 750 $ (1)
Salary Remaining : 6 635 $
Griffin Reinhart 8 000 $ (1)
Salary Remaining : 6 067 $
Mike Reilly 7 250 $ (2)
Salary Remaining : 5 498 $
Jean-Francois Berube 7 000 $ (1)
Salary Remaining : 5 308 $
Devon Toews 7 000 $ (2)
Salary Remaining : 5 308 $
Alexandre Carrier 6 920 $ (1)
Salary Remaining : 5 248 $
Lucas Wallmark 6 750 $ (2)
Salary Remaining : 5 119 $
Jonny Brodzinski 6 500 $ (1)
Salary Remaining : 4 929 $
Total Farm Players28
Salary Commitment
Year 2019 : 401 999 $
Year 2020 : 182 859 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 401 999 $
Year 2020 : 182 859 $
Year 2021 : 0 $
Year 2022 : 0 $

Huskies



Arena Capacity - Ticket Price
Attendance - %

Arena NameAréna Iamgold
Level 1: 8000 - 250 $ - 8 000 - 100,00%
Level 2: 7000 - 200 $ - 6 974 - 99,63%
Level 3: 3500 - 175 $ - 3 373 - 96,38%
Level 4: 5500 - 135 $ - 5 118 - 93,06%
Luxury : 2000 - 580 $ - 2 000 - 100,00%
Total Capacity :26000
Team Popularity : 200,00%

Income

Home Games Left31
Average Attendance - %25 466 - 97,94%
Average Income per Game8 357 567 $
Year to Date Revenue83 575 666 $

Expense

Pro Players Total Salaries89 498 203 $
Farm Players Total Salaries280 208 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses21 741 141 $
Farm Year To Date Expenses314 272 $
Pro Salary Cap To Date21 375 595 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue259 084 565 $
Pro Remaining Season Days90
Pro Expenses Per Days764 691 $
Pro Estimated Expenses68 822 190 $
Farm Remaining Season Days91
Farm Expenses Per Days10 668 $
Farm Estimated Expenses970 788 $
Estimated Season Expenses69 792 978 $
Season Salary Cap89 498 203 $
Estimate Under Maximum Salary Cap of 100 000 000 $10 501 797 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 29 498 203 $
Current Bank Account157 260 361 $
Projected Bank Account346 551 948 $

Pro Players Salaries

Phil Kessel 8 000 000 $ (2)
-Salary Remaining : 6 050 420 $
Shea Weber 7 857 143 $ (5)
-Salary Remaining : 5 942 377 $
Kris Letang 7 250 000 $ (2)
-Salary Remaining : 5 483 193 $
Nathan MacKinnon 6 300 000 $ (2)
-Salary Remaining : 4 764 706 $
Filip Forsberg (Out of Payroll) 6 000 000 $ (1)
-Salary Remaining : 4 537 815 $
Jonathan Quick 5 800 000 $ (4)
-Salary Remaining : 4 386 555 $
Bo Horvat 5 500 000 $ (2)
-Salary Remaining : 4 159 664 $
Jeff Carter 5 272 727 $ (1)
-Salary Remaining : 3 987 777 $
J.T. Miller 5 250 000 $ (2)
-Salary Remaining : 3 970 588 $
Vanilla Thunder 5 000 000 $ (1)
-Salary Remaining : 3 781 513 $
Michael Frolik 4 300 000 $ (2)
-Salary Remaining : 3 252 101 $
Roman Josi 4 000 000 $ (2)
-Salary Remaining : 3 025 210 $
Auston Matthews 3 775 000 $ (2)
-Salary Remaining : 2 855 042 $
Matt Murray 3 750 000 $ (1)
-Salary Remaining : 2 836 134 $
Vladimir Sobotka 3 500 000 $ (2)
-Salary Remaining : 2 647 059 $
Ron Hainsey 3 000 000 $ (1)
-Salary Remaining : 2 268 908 $
Luke Glendening 1 800 000 $ (2)
-Salary Remaining : 1 361 345 $
Ryan Pulock 1 363 333 $ (1)
-Salary Remaining : 1 031 092 $
Eric Fehr 1 000 000 $ (1)
-Salary Remaining : 756 303 $
Maxime Lajoie 780 000 $ (2)
-Salary Remaining : 589 916 $
Total Pro Players20
Salary Commitment
Year 2019 : 89 498 203 $
Year 2020 : 64 112 143 $
Year 2021 : 13 657 143 $
Year 2022 : 13 657 143 $
Salary Average Commitment
Year 2019 : 89 498 203 $
Year 2020 : 64 112 143 $
Year 2021 : 13 657 143 $
Year 2022 : 13 657 143 $
Salary Cap with 1 Way Contract
Year 2019 : 89 498 203 $
Year 2020 : 64 112 143 $
Year 2021 : 13 657 143 $
Year 2022 : 13 657 143 $

Farm Players Salaries

Ilya Samsonov 30 000 $ (3)
Salary Remaining : 22 750 $
Thatcher Demko 29 417 $ (1)
Salary Remaining : 22 308 $
Ondrej Kase 26 000 $ (2)
Salary Remaining : 19 717 $
Devin Shore 23 000 $ (2)
Salary Remaining : 17 442 $
Calle Jarnkrok 20 000 $ (1)
Salary Remaining : 15 167 $
Jesper Fast 18 500 $ (2)
Salary Remaining : 14 029 $
Zach Werenski 17 750 $ (2)
Salary Remaining : 13 460 $
Brandon Davidson 14 250 $ (1)
Salary Remaining : 10 806 $
Taro Hirose 13 500 $ (2)
Salary Remaining : 10 238 $
Anthony DeAngelo 12 633 $ (2)
Salary Remaining : 9 580 $
Robert Hagg 11 500 $ (2)
Salary Remaining : 8 721 $
Evgeny Svechnikov 10 758 $ (2)
Salary Remaining : 8 158 $
Carl Grundstrom 9 250 $ (2)
Salary Remaining : 7 015 $
Jordan Kyrou 8 800 $ (2)
Salary Remaining : 6 673 $
Nikita Soshnikov 8 000 $ (2)
Salary Remaining : 6 067 $
Remi Elie 7 350 $ (2)
Salary Remaining : 5 574 $
Liam O'Brien 6 500 $ (4)
Salary Remaining : 4 929 $
Brad Malone 6 500 $ (1)
Salary Remaining : 4 929 $
Eric Comrie 6 500 $ (2)
Salary Remaining : 4 929 $
Total Farm Players19
Salary Commitment
Year 2019 : 280 208 $
Year 2020 : 210 041 $
Year 2021 : 36 500 $
Year 2022 : 6 500 $
Salary Average Commitment
Year 2019 : 280 208 $
Year 2020 : 210 041 $
Year 2021 : 36 500 $
Year 2022 : 6 500 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - 350 $ - 6 000 - 100,00%
Level 2: 5000 - 280 $ - 4 903 - 98,06%
Level 3: 2000 - 260 $ - 1 973 - 98,63%
Level 4: 4000 - 170 $ - 3 715 - 92,88%
Luxury : 1000 - 999 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 200,00%

Income

Home Games Left31
Average Attendance - %17 591 - 97,73%
Average Income per Game8 368 357 $
Year to Date Revenue83 683 570 $

Expense

Pro Players Total Salaries78 573 333 $
Farm Players Total Salaries460 075 $
Coaches Total Salaries3 900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses22 890 071 $
Farm Year To Date Expenses692 148 $
Pro Salary Cap To Date22 524 524 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue259 419 067 $
Pro Remaining Season Days90
Pro Expenses Per Days672 885 $
Pro Estimated Expenses60 559 650 $
Farm Remaining Season Days91
Farm Expenses Per Days23 834 $
Farm Estimated Expenses2 168 894 $
Estimated Season Expenses62 728 544 $
Season Salary Cap78 573 333 $
Estimate Under Maximum Salary Cap of 100 000 000 $21 426 667 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 18 573 333 $
Current Bank Account247 276 912 $
Projected Bank Account443 967 435 $

Pro Players Salaries

David Krejci 7 250 000 $ (4)
-Salary Remaining : 5 483 193 $
Paul Stastny 7 000 000 $ (2)
-Salary Remaining : 5 294 118 $
Tuukka Rask 7 000 000 $ (2)
-Salary Remaining : 5 294 118 $
Colton Parayko 5 500 000 $ (1)
-Salary Remaining : 4 159 664 $
Seth Jones (Out of Payroll) 5 400 000 $ (2)
-Salary Remaining : 4 084 034 $
Torey Krug 5 250 000 $ (2)
-Salary Remaining : 3 970 588 $
Brandon Dubinsky 5 000 000 $ (1)
-Salary Remaining : 3 781 513 $
Jon Marchessault (Out of Payroll) 5 000 000 $ (2)
-Salary Remaining : 3 781 513 $
Chris Kreider (Out of Payroll) 4 625 000 $ (2)
-Salary Remaining : 3 497 899 $
Justin Williams (Out of Payroll) 4 500 000 $ (1)
-Salary Remaining : 3 403 361 $
Dmitry Kulikov 4 333 333 $ (1)
-Salary Remaining : 3 277 311 $
Darren Helm 3 850 000 $ (2)
-Salary Remaining : 2 911 765 $
Lars Eller 3 500 000 $ (2)
-Salary Remaining : 2 647 059 $
Jack Johnson 3 250 000 $ (2)
-Salary Remaining : 2 457 983 $
Patrick Eaves 3 200 000 $ (1)
-Salary Remaining : 2 420 168 $
Max Domi (Out of Payroll) 3 150 000 $ (2)
-Salary Remaining : 2 382 353 $
Jaroslav Halak 2 750 000 $ (2)
-Salary Remaining : 2 079 832 $
Zach Hyman 2 250 000 $ (1)
-Salary Remaining : 1 701 681 $
Nate Schmidt 2 225 000 $ (2)
-Salary Remaining : 1 682 773 $
Connor Brown 2 100 000 $ (1)
-Salary Remaining : 1 588 235 $
David Schlemko 2 100 000 $ (2)
-Salary Remaining : 1 588 235 $
Derek Ryan 2 000 000 $ (1)
-Salary Remaining : 1 512 605 $
Pavel Zacha 1 744 167 $ (2)
-Salary Remaining : 1 319 118 $
Chris Wagner 1 000 000 $ (1)
-Salary Remaining : 756 303 $
Ben Harpur 1 000 000 $ (1)
-Salary Remaining : 756 303 $
Danton Heinen 995 833 $ (2)
-Salary Remaining : 753 151 $
Evan Rodrigues (Out of Payroll) 650 000 $ (1)
-Salary Remaining : 491 597 $
Brandon Pirri 650 000 $ (2)
-Salary Remaining : 491 597 $
Total Pro Players28
Salary Commitment
Year 2019 : 97 273 333 $
Year 2020 : 65 740 000 $
Year 2021 : 7 250 000 $
Year 2022 : 7 250 000 $
Salary Average Commitment
Year 2019 : 97 273 333 $
Year 2020 : 65 740 000 $
Year 2021 : 7 250 000 $
Year 2022 : 7 250 000 $
Salary Cap with 1 Way Contract
Year 2019 : 97 273 333 $
Year 2020 : 65 740 000 $
Year 2021 : 7 250 000 $
Year 2022 : 7 250 000 $

Farm Players Salaries

Tomas Plekanec 60 000 $ (1)
Salary Remaining : 45 500 $
Jori Lehtera 47 000 $ (1)
Salary Remaining : 35 642 $
Ryan Spooner 40 000 $ (1)
Salary Remaining : 30 333 $
Jordan Martinook 20 000 $ (1)
Salary Remaining : 15 167 $
Mark Letestu 20 000 $ (1)
Salary Remaining : 15 167 $
Alexander Petrovic 19 500 $ (2)
Salary Remaining : 14 788 $
David Warsofsky 15 000 $ (1)
Salary Remaining : 11 375 $
Carter Rowney 15 000 $ (1)
Salary Remaining : 11 375 $
Brian Gibbons 12 000 $ (1)
Salary Remaining : 9 100 $
Robert Thomas 11 775 $ (2)
Salary Remaining : 8 929 $
Chandler Stephenson 10 000 $ (1)
Salary Remaining : 7 583 $
Darren Archibald 10 000 $ (1)
Salary Remaining : 7 583 $
Tomas Nosek 10 000 $ (1)
Salary Remaining : 7 583 $
Christian Folin 10 000 $ (1)
Salary Remaining : 7 583 $
Valentin Zykov 10 000 $ (4)
Salary Remaining : 7 583 $
Justin Falk 10 000 $ (1)
Salary Remaining : 7 583 $
Dean Kukan 10 000 $ (1)
Salary Remaining : 7 583 $
Noel Acciari 10 000 $ (1)
Salary Remaining : 7 583 $
Byron Froese 10 000 $ (1)
Salary Remaining : 7 583 $
Dominik Simon 9 250 $ (1)
Salary Remaining : 7 015 $
Jeremy Lauzon 8 717 $ (2)
Salary Remaining : 6 610 $
Brett Howden 8 633 $ (2)
Salary Remaining : 6 547 $
Tim Schaller 7 750 $ (1)
Salary Remaining : 5 877 $
Karson Kuhlman 7 625 $ (2)
Salary Remaining : 5 782 $
Harri Sateri 7 500 $ (1)
Salary Remaining : 5 688 $
Connor Clifton 7 350 $ (2)
Salary Remaining : 5 574 $
Taylor Leier 7 200 $ (1)
Salary Remaining : 5 460 $
Andy Andreoff 6 775 $ (1)
Salary Remaining : 5 138 $
Cameron Gaunce 6 500 $ (2)
Salary Remaining : 4 929 $
Matt Bartkowski 6 500 $ (2)
Salary Remaining : 4 929 $
Scott Kosmachuk 6 500 $ (1)
Salary Remaining : 4 929 $
Eddie Lack 6 500 $ (2)
Salary Remaining : 4 929 $
Anton Blidh 6 500 $ (1)
Salary Remaining : 4 929 $
Justin Holl 6 500 $ (1)
Salary Remaining : 4 929 $
Total Farm Players34
Salary Commitment
Year 2019 : 460 075 $
Year 2020 : 93 100 $
Year 2021 : 10 000 $
Year 2022 : 10 000 $
Salary Average Commitment
Year 2019 : 460 075 $
Year 2020 : 93 100 $
Year 2021 : 10 000 $
Year 2022 : 10 000 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - 400 $ - 6 000 - 100,00%
Level 2: 5000 - 300 $ - 4 854 - 97,09%
Level 3: 2000 - 240 $ - 2 000 - 100,00%
Level 4: 4000 - 190 $ - 3 613 - 90,33%
Luxury : 1000 - 999 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 200,00%

Income

Home Games Left30
Average Attendance - %17 468 - 97,04%
Average Income per Game8 357 318 $
Year to Date Revenue91 930 496 $

Expense

Pro Players Total Salaries87 069 252 $
Farm Players Total Salaries240 200 $
Coaches Total Salaries3 800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses21 250 963 $
Farm Year To Date Expenses305 640 $
Pro Salary Cap To Date20 568 608 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue250 719 535 $
Pro Remaining Season Days90
Pro Expenses Per Days755 204 $
Pro Estimated Expenses67 968 360 $
Farm Remaining Season Days91
Farm Expenses Per Days10 335 $
Farm Estimated Expenses940 485 $
Estimated Season Expenses68 908 845 $
Season Salary Cap87 069 252 $
Estimate Under Maximum Salary Cap of 100 000 000 $12 930 748 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 27 069 252 $
Current Bank Account243 262 633 $
Projected Bank Account425 073 323 $

Pro Players Salaries

Johnny Gaudreau 6 750 000 $ (1)
-Salary Remaining : 5 105 042 $
Nicklas Backstrom 6 700 000 $ (2)
-Salary Remaining : 5 067 227 $
Corey Crawford 6 000 000 $ (2)
-Salary Remaining : 4 537 815 $
Tomas Tatar 5 300 000 $ (2)
-Salary Remaining : 4 008 403 $
Brady Skjei 5 250 000 $ (2)
-Salary Remaining : 3 970 588 $
Tom Wilson 5 166 666 $ (2)
-Salary Remaining : 3 907 563 $
Morgan Rielly 5 000 000 $ (1)
-Salary Remaining : 3 781 513 $
Billy Charlebois 5 000 000 $ (1)
-Salary Remaining : 3 781 513 $
Sami Vatanen 4 875 000 $ (1)
-Salary Remaining : 3 686 975 $
Nikita Kucherov 4 766 667 $ (1)
-Salary Remaining : 3 605 042 $
David Savard 4 250 000 $ (1)
-Salary Remaining : 3 214 286 $
Damon Severson 4 166 666 $ (2)
-Salary Remaining : 3 151 260 $
Wayne Simmonds 3 975 000 $ (2)
-Salary Remaining : 3 006 303 $
Nico Hischier 3 775 000 $ (1)
-Salary Remaining : 2 855 042 $
Andrei Vasilevskiy 3 500 000 $ (2)
-Salary Remaining : 2 647 059 $
Andrew Cogliano 3 250 000 $ (1)
-Salary Remaining : 2 457 983 $
(SALAIRE RETENU BOZAK) (1 Way Contract) 2 100 000 $ (1)
-Salary Remaining : 1 588 235 $
Mitch Marner 1 744 167 $ (2)
-Salary Remaining : 1 319 118 $
Valtteri Filppula 1 700 000 $ (1)
-Salary Remaining : 1 285 714 $
(SALAIRE RETENUE BOGOSIAN) 1 642 587 $ (1)
-Salary Remaining : 1 242 293 $
Mathew Barzal (1 Way Contract) 1 263 333 $ (2)
-Salary Remaining : 955 462 $
Alex DeBrincat 894 166 $ (1)
-Salary Remaining : 676 260 $
Total Pro Players22
Salary Commitment
Year 2019 : 87 069 252 $
Year 2020 : 43 065 832 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 87 069 252 $
Year 2020 : 43 065 832 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 87 069 252 $
Year 2020 : 43 065 832 $
Year 2021 : 0 $
Year 2022 : 0 $

Farm Players Salaries

Rasmus Dahlin 37 750 $ (2)
Salary Remaining : 28 627 $
Tobias Rieder 20 000 $ (1)
Salary Remaining : 15 167 $
Brett Ritchie 17 500 $ (2)
Salary Remaining : 13 271 $
Austin Czarnik 15 000 $ (2)
Salary Remaining : 11 375 $
Casey Mittelstadt 14 917 $ (1)
Salary Remaining : 11 312 $
Jordan Greenway 12 250 $ (1)
Salary Remaining : 9 290 $
Klim Kostin 10 758 $ (2)
Salary Remaining : 8 158 $
Nick Cousins 10 000 $ (2)
Salary Remaining : 7 583 $
Marcus Pettersson 8 942 $ (1)
Salary Remaining : 6 781 $
Victor Mete 8 700 $ (1)
Salary Remaining : 6 598 $
Travis Dermott 8 633 $ (1)
Salary Remaining : 6 547 $
Cal Petersen 8 583 $ (2)
Salary Remaining : 6 509 $
Mirco Mueller 8 500 $ (2)
Salary Remaining : 6 446 $
Christian Jaros 8 017 $ (1)
Salary Remaining : 6 079 $
Andrew Mangiapane 8 000 $ (1)
Salary Remaining : 6 067 $
Ethan Bear 7 983 $ (1)
Salary Remaining : 6 054 $
Nicolas Deslauriers 7 750 $ (1)
Salary Remaining : 5 877 $
Dylan Ferguson 7 167 $ (1)
Salary Remaining : 5 435 $
Antoine Bibeau 6 750 $ (1)
Salary Remaining : 5 119 $
Riley Barber 6 500 $ (2)
Salary Remaining : 4 929 $
Chad Ruhwedel 6 500 $ (1)
Salary Remaining : 4 929 $
Total Farm Players21
Salary Commitment
Year 2019 : 240 200 $
Year 2020 : 114 591 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 240 200 $
Year 2020 : 114 591 $
Year 2021 : 0 $
Year 2022 : 0 $

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 8500 - 150 $ - 8 500 - 100,00%
Level 2: 6500 - 110 $ - 6 500 - 100,00%
Level 3: 4500 - 90 $ - 4 500 - 100,00%
Level 4: 4500 - 70 $ - 4 500 - 100,00%
Luxury : 2000 - 300 $ - 2 000 - 100,00%
Total Capacity :26000
Team Popularity : 200,00%

Income

Home Games Left30
Average Attendance - %26 000 - 100,00%
Average Income per Game4 632 139 $
Year to Date Revenue50 953 530 $

Expense

Pro Players Total Salaries74 592 754 $
Farm Players Total Salaries318 490 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 871 824 $
Farm Year To Date Expenses443 807 $
Pro Salary Cap To Date17 628 125 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue138 964 173 $
Pro Remaining Season Days90
Pro Expenses Per Days635 233 $
Pro Estimated Expenses57 170 970 $
Farm Remaining Season Days91
Farm Expenses Per Days15 154 $
Farm Estimated Expenses1 379 014 $
Estimated Season Expenses58 549 984 $
Season Salary Cap74 592 754 $
Estimate Under Maximum Salary Cap of 100 000 000 $25 407 246 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 14 592 754 $
Current Bank Account55 802 026 $
Projected Bank Account136 216 215 $

Pro Players Salaries

Brent Burns 8 000 000 $ (1)
-Salary Remaining : 6 050 420 $
Ryan Suter 7 538 461 $ (1)
-Salary Remaining : 5 701 357 $
Ryan O'Reilly 7 500 000 $ (2)
-Salary Remaining : 5 672 269 $
T.J. Oshie 5 750 000 $ (2)
-Salary Remaining : 4 348 739 $
Brent Seabrook 5 650 000 $ (3)
-Salary Remaining : 4 273 109 $
Duncan Keith 5 538 462 $ (4)
-Salary Remaining : 4 188 753 $
Ben Bishop 4 916 666 $ (2)
-Salary Remaining : 3 718 487 $
James van Riemsdyk 4 250 000 $ (1)
-Salary Remaining : 3 214 286 $
Craig Smith 4 250 000 $ (2)
-Salary Remaining : 3 214 286 $
Niklas Hjalmarsson 4 100 000 $ (1)
-Salary Remaining : 3 100 840 $
Brendan Gallagher 3 750 000 $ (2)
-Salary Remaining : 2 836 134 $
Tomas Hertl 3 000 000 $ (1)
-Salary Remaining : 2 268 908 $
Micheal Ferland 1 750 000 $ (2)
-Salary Remaining : 1 323 529 $
Clayton Keller (1 Way Contract) 1 673 333 $ (2)
-Salary Remaining : 1 265 546 $
Dylan Larkin 1 425 000 $ (1)
-Salary Remaining : 1 077 731 $
Joel Eriksson Ek 1 106 666 $ (2)
-Salary Remaining : 836 974 $
Pavel Buchnevich 950 000 $ (2)
-Salary Remaining : 718 487 $
Juuse Saros 925 000 $ (1)
-Salary Remaining : 699 580 $
Mike Matheson 925 000 $ (1)
-Salary Remaining : 699 580 $
Jacob Larsson (1 Way Contract) 894 166 $ (2)
-1 Way Contract Salary Cap : 894 166 $
-Salary Remaining : 676 260 $
Brandon Tanev 700 000 $ (1)
-Salary Remaining : 529 412 $
Chris Bigras 0 $ (0)
Total Pro Players22
Salary Commitment
Year 2019 : 74 592 754 $
Year 2020 : 43 729 293 $
Year 2021 : 11 188 462 $
Year 2022 : 5 538 462 $
Salary Average Commitment
Year 2019 : 74 592 754 $
Year 2020 : 43 729 293 $
Year 2021 : 11 188 462 $
Year 2022 : 5 538 462 $
Salary Cap with 1 Way Contract
Year 2019 : 74 592 754 $
Year 2020 : 43 729 293 $
Year 2021 : 11 188 462 $
Year 2022 : 5 538 462 $

Farm Players Salaries

Brendan Smith 43 500 $ (2)
Salary Remaining : 32 988 $
Jake McCabe 16 000 $ (1)
Salary Remaining : 12 133 $
Zach Whitecloud 15 500 $ (3)
Salary Remaining : 11 754 $
Adam Gaudette 14 917 $ (1)
Salary Remaining : 11 312 $
Jake Oettinger 13 875 $ (2)
Salary Remaining : 10 522 $
Dylan Sikura 13 875 $ (1)
Salary Remaining : 10 522 $
Jonathan Dahlen 13 250 $ (2)
Salary Remaining : 10 048 $
Juuso Valimaki 13 192 $ (2)
Salary Remaining : 10 004 $
Nikolay Goldobin 10 759 $ (1)
Salary Remaining : 8 159 $
Nathan Bastian 10 000 $ (2)
Salary Remaining : 7 583 $
Alex Lyon 9 250 $ (1)
Salary Remaining : 7 015 $
Frank Vatrano 9 250 $ (2)
Salary Remaining : 7 015 $
Sami Niku 9 167 $ (1)
Salary Remaining : 6 951 $
Vladislav Kamenev 8 942 $ (2)
Salary Remaining : 6 781 $
Kyle Capobianco 8 942 $ (1)
Salary Remaining : 6 781 $
Hudson Fasching 8 741 $ (2)
Salary Remaining : 6 629 $
Brett Lernout 8 250 $ (1)
Salary Remaining : 6 256 $
Casey Nelson 8 125 $ (2)
Salary Remaining : 6 161 $
Tomas Jurco 8 000 $ (1)
Salary Remaining : 6 067 $
Mason Appleton 7 583 $ (2)
Salary Remaining : 5 751 $
Daniel Carr 7 500 $ (2)
Salary Remaining : 5 688 $
Oliver Kylington 7 308 $ (2)
Salary Remaining : 5 542 $
Justin Bailey 7 150 $ (2)
Salary Remaining : 5 422 $
Philippe Myers 6 789 $ (2)
Salary Remaining : 5 148 $
Tobias Lindberg 6 500 $ (2)
Salary Remaining : 4 929 $
Anders Lindback 6 500 $ (1)
Salary Remaining : 4 929 $
Rocco Grimaldi 6 500 $ (2)
Salary Remaining : 4 929 $
Michael Sgarbossa 6 500 $ (1)
Salary Remaining : 4 929 $
Michael Latta 6 500 $ (1)
Salary Remaining : 4 929 $
Josh Leivo 6 125 $ (1)
Salary Remaining : 4 645 $
Total Farm Players30
Salary Commitment
Year 2019 : 318 490 $
Year 2020 : 193 705 $
Year 2021 : 15 500 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 318 490 $
Year 2020 : 193 705 $
Year 2021 : 15 500 $
Year 2022 : 0 $

Mighty Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 8000 - 300 $ - 7 975 - 99,68%
Level 2: 7000 - 200 $ - 6 977 - 99,67%
Level 3: 3500 - 150 $ - 3 500 - 100,00%
Level 4: 5500 - 100 $ - 5 488 - 99,78%
Luxury : 2000 - 999 $ - 1 265 - 63,27%
Total Capacity :26000
Team Popularity : 200,00%

Income

Home Games Left31
Average Attendance - %25 205 - 96,94%
Average Income per Game8 336 021 $
Year to Date Revenue83 360 207 $

Expense

Pro Players Total Salaries85 252 166 $
Farm Players Total Salaries162 499 $
Coaches Total Salaries2 300 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses20 961 447 $
Farm Year To Date Expenses40 600 $
Pro Salary Cap To Date20 400 941 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue258 416 642 $
Pro Remaining Season Days90
Pro Expenses Per Days735 732 $
Pro Estimated Expenses66 215 880 $
Farm Remaining Season Days91
Farm Expenses Per Days1 354 $
Farm Estimated Expenses123 214 $
Estimated Season Expenses66 339 094 $
Season Salary Cap85 252 166 $
Estimate Under Maximum Salary Cap of 100 000 000 $14 747 834 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 25 252 166 $
Current Bank Account280 747 818 $
Projected Bank Account472 825 366 $

Pro Players Salaries

Ryan Johansen 8 000 000 $ (1)
-Salary Remaining : 6 050 420 $
Johnny Boychuk 6 000 000 $ (2)
-Salary Remaining : 4 537 815 $
Nick Leddy 5 500 000 $ (1)
-Salary Remaining : 4 159 664 $
Justin Schultz 5 500 000 $ (1)
-Salary Remaining : 4 159 664 $
Jordan Eberle 5 500 000 $ (2)
-Salary Remaining : 4 159 664 $
Ondrej Palat 5 300 000 $ (2)
-Salary Remaining : 4 008 403 $
Nino Niederreiter 5 250 000 $ (1)
-Salary Remaining : 3 970 588 $
Mike Hoffman 5 187 500 $ (1)
-Salary Remaining : 3 923 319 $
Danny DeKeyser 5 000 000 $ (1)
-Salary Remaining : 3 781 513 $
T.J. Brodie 4 650 000 $ (2)
-Salary Remaining : 3 516 807 $
Jake Allen 4 350 000 $ (1)
-Salary Remaining : 3 289 916 $
Brian Dumoulin 4 100 000 $ (1)
-Salary Remaining : 3 100 840 $
Patrik Laine 3 575 000 $ (2)
-Salary Remaining : 2 703 782 $
Sven Baertschi 3 366 666 $ (1)
-Salary Remaining : 2 546 218 $
Sam Gagner 3 150 000 $ (1)
-Salary Remaining : 2 382 353 $
Riley Sheahan 2 075 000 $ (1)
-Salary Remaining : 1 569 328 $
Sam Bennett 1 950 000 $ (2)
-Salary Remaining : 1 474 790 $
Mark Jankowski 1 675 000 $ (2)
-Salary Remaining : 1 266 807 $
Brian Boyle 1 500 000 $ (2)
-Salary Remaining : 1 134 454 $
Thomas Chabot (1 Way Contract) 1 223 000 $ (2)
-Salary Remaining : 924 958 $
(SALAIRE RETENU STASTNY) 1 000 000 $ (1)
-Salary Remaining : 756 303 $
Curtis Lazar 700 000 $ (2)
-Salary Remaining : 529 412 $
Andrew Hammond 700 000 $ (2)
-Salary Remaining : 529 412 $
Total Pro Players23
Salary Commitment
Year 2019 : 85 252 166 $
Year 2020 : 32 773 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 85 252 166 $
Year 2020 : 32 773 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 85 252 166 $
Year 2020 : 32 773 000 $
Year 2021 : 0 $
Year 2022 : 0 $

Farm Players Salaries

Owen Tippett 16 583 $ (1)
Salary Remaining : 12 576 $
Jakub Zboril 12 883 $ (2)
Salary Remaining : 9 770 $
Julien Gauthier 11 633 $ (2)
Salary Remaining : 8 822 $
Logan Stanley 10 758 $ (2)
Salary Remaining : 8 158 $
Chris Kunitz 10 000 $ (1)
Salary Remaining : 7 583 $
Peter Budaj 10 000 $ (1)
Salary Remaining : 7 583 $
Ryan Carpenter 10 000 $ (1)
Salary Remaining : 7 583 $
Matt Hunwick 10 000 $ (1)
Salary Remaining : 7 583 $
Slater Koekkoek 9 250 $ (2)
Salary Remaining : 7 015 $
Jakub Jerabek 9 250 $ (1)
Salary Remaining : 7 015 $
Filip Chlapik 8 942 $ (1)
Salary Remaining : 6 781 $
Adam Mascherin 8 800 $ (2)
Salary Remaining : 6 673 $
Tyrell Goulbourne 7 733 $ (1)
Salary Remaining : 5 864 $
Zac Dalpe 7 000 $ (2)
Salary Remaining : 5 308 $
Derrick Pouliot 7 000 $ (2)
Salary Remaining : 5 308 $
Charles Hudon 6 500 $ (1)
Salary Remaining : 4 929 $
Justin Auger 6 167 $ (1)
Salary Remaining : 4 676 $
Total Farm Players17
Salary Commitment
Year 2019 : 162 499 $
Year 2020 : 67 324 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 162 499 $
Year 2020 : 67 324 $
Year 2021 : 0 $
Year 2022 : 0 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 6000 - 110 $ - 6 000 - 100,00%
Level 2: 5000 - 70 $ - 5 000 - 100,00%
Level 3: 2000 - 50 $ - 2 000 - 100,00%
Level 4: 4000 - 30 $ - 4 000 - 100,00%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 200,00%

Income

Home Games Left31
Average Attendance - %18 000 - 100,00%
Average Income per Game2 130 700 $
Year to Date Revenue21 307 000 $

Expense

Pro Players Total Salaries72 330 124 $
Farm Players Total Salaries187 775 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 877 894 $
Farm Year To Date Expenses408 624 $
Pro Salary Cap To Date17 512 349 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue66 051 700 $
Pro Remaining Season Days90
Pro Expenses Per Days620 421 $
Pro Estimated Expenses55 837 890 $
Farm Remaining Season Days91
Farm Expenses Per Days14 065 $
Farm Estimated Expenses1 279 915 $
Estimated Season Expenses57 117 805 $
Season Salary Cap72 330 124 $
Estimate Under Maximum Salary Cap of 100 000 000 $27 669 876 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 12 330 124 $
Current Bank Account237 290 491 $
Projected Bank Account246 224 386 $

Pro Players Salaries

Jakub Voracek 8 250 000 $ (2)
-Salary Remaining : 6 239 496 $
Jeff Skinner 5 725 000 $ (2)
-Salary Remaining : 4 329 832 $
Rasmus Ristolainen 5 400 000 $ (1)
-Salary Remaining : 4 084 034 $
Jimmy Howard 5 291 000 $ (2)
-Salary Remaining : 4 001 597 $
Jonas Brodin (Out of Payroll) 4 166 667 $ (2)
-Salary Remaining : 3 151 261 $
Pierre-Luc Dubois 3 394 166 $ (1)
-Salary Remaining : 2 567 016 $
Anthony Mantha 3 300 000 $ (1)
-Salary Remaining : 2 495 798 $
Joel Edmundson 3 000 000 $ (1)
-Salary Remaining : 2 268 908 $
Chris Tierney 2 937 500 $ (1)
-Salary Remaining : 2 221 639 $
Marcus Foligno 2 875 000 $ (1)
-Salary Remaining : 2 174 370 $
Cody Ceci 2 800 000 $ (1)
-Salary Remaining : 2 117 647 $
Ryan Strome 2 500 000 $ (1)
-Salary Remaining : 1 890 756 $
John Gibson 2 300 000 $ (1)
-Salary Remaining : 1 739 496 $
Radek Faksa 2 200 000 $ (2)
-Salary Remaining : 1 663 866 $
Esa Lindell 2 200 000 $ (2)
-Salary Remaining : 1 663 866 $
Milan Lucic 2 125 000 $ (1)
-Salary Remaining : 1 607 143 $
Tyson Jost (1 Way Contract) 1 673 333 $ (2)
-1 Way Contract Salary Cap : 1 673 333 $
-Salary Remaining : 1 265 546 $
Timo Meier 1 644 167 $ (2)
-Salary Remaining : 1 243 488 $
Mark Borowiecki 1 550 000 $ (1)
-Salary Remaining : 1 172 269 $
Scott Mayfield 1 450 000 $ (1)
-Salary Remaining : 1 096 639 $
Alex Tuch 1 350 000 $ (2)
-Salary Remaining : 1 021 008 $
Andrew Copp 1 000 000 $ (1)
-Salary Remaining : 756 303 $
Anthony Cirelli (Out of Payroll) 935 833 $ (1)
-Salary Remaining : 707 773 $
Blake Speers (1 Way Contract) 935 833 $ (2)
-1 Way Contract Salary Cap : 935 833 $
-Salary Remaining : 707 773 $
Maxime Comtois 925 000 $ (2)
-Salary Remaining : 699 580 $
Brendan Guhle (1 Way Contract) 888 333 $ (2)
-1 Way Contract Salary Cap : 888 333 $
-Salary Remaining : 671 848 $
Michael Kapla (1 Way Contract) 874 125 $ (1)
-1 Way Contract Salary Cap : 874 125 $
-Salary Remaining : 661 103 $
A.J. Greer (1 Way Contract) 825 000 $ (2)
-1 Way Contract Salary Cap : 825 000 $
-Salary Remaining : 623 950 $
Connor Carrick 750 000 $ (1)
-Salary Remaining : 567 227 $
Nikita Scherbak 0 $ (0)
Total Pro Players30
Salary Commitment
Year 2019 : 73 265 957 $
Year 2020 : 36 074 333 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 73 265 957 $
Year 2020 : 36 074 333 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 73 265 957 $
Year 2020 : 36 074 333 $
Year 2021 : 0 $
Year 2022 : 0 $

Farm Players Salaries

Luke Kunin 14 250 $ (1)
Salary Remaining : 10 806 $
Daniel Brickley 13 500 $ (1)
Salary Remaining : 10 238 $
Ryan Donato 13 500 $ (1)
Salary Remaining : 10 238 $
Travis Sanheim 12 633 $ (1)
Salary Remaining : 9 580 $
Martin Marincin 12 500 $ (1)
Salary Remaining : 9 479 $
Brendan Lemieux 10 392 $ (1)
Salary Remaining : 7 880 $
Janne Kuokkanen 9 250 $ (1)
Salary Remaining : 7 015 $
Victor Ejdsell 9 250 $ (1)
Salary Remaining : 7 015 $
Andreas Englund 9 250 $ (2)
Salary Remaining : 7 015 $
Dryden Hunt 9 250 $ (1)
Salary Remaining : 7 015 $
Oscar Fantenberg 9 250 $ (1)
Salary Remaining : 7 015 $
Nicolas Roy 8 150 $ (1)
Salary Remaining : 6 180 $
Calvin Pickard 8 000 $ (1)
Salary Remaining : 6 067 $
John Hayden 7 500 $ (1)
Salary Remaining : 5 688 $
Gustav Olofsson 7 250 $ (1)
Salary Remaining : 5 498 $
Marcus Sorensen 7 000 $ (2)
Salary Remaining : 5 308 $
Denis Malgin 6 933 $ (2)
Salary Remaining : 5 258 $
Scott Harrington 6 750 $ (1)
Salary Remaining : 5 119 $
Michael McNiven 6 667 $ (2)
Salary Remaining : 5 056 $
Tim Heed 6 500 $ (2)
Salary Remaining : 4 929 $
Total Farm Players20
Salary Commitment
Year 2019 : 187 775 $
Year 2020 : 36 350 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 187 775 $
Year 2020 : 36 350 $
Year 2021 : 0 $
Year 2022 : 0 $

North Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameMetropolitan Sports Center
Level 1: 6750 - 400 $ - 6 424 - 95,17%
Level 2: 6000 - 245 $ - 5 912 - 98,53%
Level 3: 3500 - 190 $ - 2 942 - 84,05%
Level 4: 4750 - 145 $ - 4 539 - 95,56%
Luxury : 2000 - 650 $ - 1 951 - 97,57%
Total Capacity :23000
Team Popularity : 200,00%

Income

Home Games Left30
Average Attendance - %21 768 - 94,64%
Average Income per Game9 702 963 $
Year to Date Revenue106 732 597 $

Expense

Pro Players Total Salaries78 732 128 $
Farm Players Total Salaries278 158 $
Coaches Total Salaries2 150 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses22 186 596 $
Farm Year To Date Expenses345 633 $
Pro Salary Cap To Date21 942 892 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue291 088 901 $
Pro Remaining Season Days90
Pro Expenses Per Days670 018 $
Pro Estimated Expenses60 301 620 $
Farm Remaining Season Days91
Farm Expenses Per Days11 901 $
Farm Estimated Expenses1 082 991 $
Estimated Season Expenses61 384 611 $
Season Salary Cap78 732 128 $
Estimate Under Maximum Salary Cap of 100 000 000 $21 267 872 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 18 732 128 $
Current Bank Account153 327 320 $
Projected Bank Account383 031 610 $

Pro Players Salaries

Alex Ovechkin (Out of Payroll) 9 538 462 $ (2)
-Salary Remaining : 7 213 963 $
Travis Zajac (Out of Payroll) 6 666 666 $ (1)
-Salary Remaining : 5 042 016 $
Carey Price 6 500 000 $ (1)
-Salary Remaining : 4 915 966 $
Jordan Staal 6 000 000 $ (2)
-Salary Remaining : 4 537 815 $
Dustin Brown 5 875 000 $ (1)
-Salary Remaining : 4 443 277 $
Adam Henrique (Out of Payroll) 5 850 000 $ (2)
-Salary Remaining : 4 424 370 $
Matt Niskanen 5 750 000 $ (2)
-Salary Remaining : 4 348 739 $
Marc Staal 5 700 000 $ (2)
-Salary Remaining : 4 310 924 $
Nick Foligno 5 500 000 $ (2)
-Salary Remaining : 4 159 664 $
Jaden Schwartz 5 350 000 $ (2)
-Salary Remaining : 4 046 218 $
Mike Modano (Out of Payroll) 5 000 000 $ (1)
-Salary Remaining : 3 781 513 $
Reilly Smith 5 000 000 $ (1)
-Salary Remaining : 3 781 513 $
Vincent Trocheck (Out of Payroll) 4 750 000 $ (1)
-Salary Remaining : 3 592 437 $
Mattias Ekholm 3 750 000 $ (2)
-Salary Remaining : 2 836 134 $
(SALAIRE RETENU COUTURE) (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 2 268 908 $
Ben Lovejoy 2 666 667 $ (1)
-Salary Remaining : 2 016 807 $
Ryan Ellis (Out of Payroll) 2 500 000 $ (1)
-Salary Remaining : 1 890 756 $
Niklas Kronwall 1 400 000 $ (1)
-Salary Remaining : 1 058 824 $
Anthony Beauvillier 1 107 000 $ (2)
-Salary Remaining : 837 227 $
Zach Aston-Reese 925 000 $ (1)
-Salary Remaining : 699 580 $
Carter Hart 863 333 $ (2)
-Salary Remaining : 652 941 $
Bryan Rust 640 000 $ (1)
-Salary Remaining : 484 034 $
Total Pro Players22
Salary Commitment
Year 2019 : 94 332 128 $
Year 2020 : 49 408 795 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 94 332 128 $
Year 2020 : 49 408 795 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 94 332 128 $
Year 2020 : 49 408 795 $
Year 2021 : 0 $
Year 2022 : 0 $

Farm Players Salaries

Shea Theodore 52 000 $ (2)
Salary Remaining : 39 433 $
Matt Beleskey 38 000 $ (2)
Salary Remaining : 28 817 $
Anthony Duclair 20 000 $ (2)
Salary Remaining : 15 167 $
Nick Holden 16 500 $ (1)
Salary Remaining : 12 513 $
Cal Foote 14 250 $ (2)
Salary Remaining : 10 806 $
Ben Chiarot 14 000 $ (2)
Salary Remaining : 10 617 $
Urho Vaakanainen 13 025 $ (2)
Salary Remaining : 9 877 $
Chris Wideman 10 000 $ (1)
Salary Remaining : 7 583 $
Vinni Lettieri 9 250 $ (1)
Salary Remaining : 7 015 $
Nick Shore 9 250 $ (1)
Salary Remaining : 7 015 $
Markus Granlund 9 000 $ (2)
Salary Remaining : 6 825 $
Vince Dunn 8 883 $ (1)
Salary Remaining : 6 737 $
Reto Berra 8 500 $ (1)
Salary Remaining : 6 446 $
Alex Biega 8 250 $ (2)
Salary Remaining : 6 256 $
Trevor Moore 7 750 $ (2)
Salary Remaining : 5 877 $
Reid Boucher 7 250 $ (1)
Salary Remaining : 5 498 $
Cody Bass 6 500 $ (2)
Salary Remaining : 4 929 $
Derek Grant 6 500 $ (2)
Salary Remaining : 4 929 $
Zach Senyshyn 6 500 $ (1)
Salary Remaining : 4 929 $
Kurtis Gabriel 6 500 $ (1)
Salary Remaining : 4 929 $
Corey Tropp 6 250 $ (1)
Salary Remaining : 4 740 $
Total Farm Players21
Salary Commitment
Year 2019 : 278 158 $
Year 2020 : 189 275 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 278 158 $
Year 2020 : 189 275 $
Year 2021 : 0 $
Year 2022 : 0 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBB and T Center
Level 1: 7900 - 100 $ - 7 900 - 100,00%
Level 2: 5500 - 61 $ - 5 500 - 100,00%
Level 3: 4000 - 51 $ - 4 000 - 100,00%
Level 4: 4000 - 20 $ - 4 000 - 100,00%
Luxury : 1100 - 800 $ - 1 100 - 100,00%
Total Capacity :22500
Team Popularity : 200,00%

Income

Home Games Left30
Average Attendance - %22 500 - 100,00%
Average Income per Game3 411 355 $
Year to Date Revenue37 524 905 $

Expense

Pro Players Total Salaries67 572 111 $
Farm Players Total Salaries95 709 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses19 795 911 $
Farm Year To Date Expenses401 490 $
Pro Salary Cap To Date19 430 366 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue102 340 650 $
Pro Remaining Season Days90
Pro Expenses Per Days580 438 $
Pro Estimated Expenses52 239 420 $
Farm Remaining Season Days91
Farm Expenses Per Days13 298 $
Farm Estimated Expenses1 210 118 $
Estimated Season Expenses53 449 538 $
Season Salary Cap67 572 111 $
Estimate Under Maximum Salary Cap of 100 000 000 $32 427 889 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 7 572 111 $
Current Bank Account22 202 086 $
Projected Bank Account71 093 198 $

Pro Players Salaries

Jack Eichel (Out of Payroll) 10 000 000 $ (2)
-Salary Remaining : 7 563 025 $
Oliver Ekman-Larsson 8 250 000 $ (2)
-Salary Remaining : 6 239 496 $
Zach Parise 7 538 000 $ (1)
-Salary Remaining : 5 701 008 $
David Pastrnak (Out of Payroll) 6 666 666 $ (2)
-Salary Remaining : 5 042 016 $
Jonathan Huberdeau (Out of Payroll) 5 900 000 $ (2)
-Salary Remaining : 4 462 185 $
Dan Girardi 5 500 000 $ (1)
-Salary Remaining : 4 159 664 $
Alexander Wennberg 4 900 000 $ (2)
-Salary Remaining : 3 705 882 $
Brandon Sutter 4 375 000 $ (2)
-Salary Remaining : 3 308 824 $
Brett Pesce 4 025 000 $ (2)
-Salary Remaining : 3 044 118 $
Rickard Rakell 3 789 444 $ (1)
-Salary Remaining : 2 865 966 $
Jacob Trouba 2 812 000 $ (1)
-Salary Remaining : 2 126 723 $
Miles Wood 2 750 000 $ (2)
-Salary Remaining : 2 079 832 $
(SALAIRE RETENU BYFUGLIEN) (1 Way Contract) 2 700 000 $ (1)
-Salary Remaining : 2 042 017 $
Mathew Dumba 2 550 000 $ (1)
-Salary Remaining : 1 928 571 $
Connor Hellebuyck 2 250 000 $ (1)
-Salary Remaining : 1 701 681 $
Noah Hanifin 1 775 000 $ (1)
-Salary Remaining : 1 342 437 $
Filip Zadina 1 744 167 $ (2)
-Salary Remaining : 1 319 118 $
Michael Grabner (Out of Payroll) 1 650 000 $ (1)
-Salary Remaining : 1 247 899 $
Zack Kassian 1 500 000 $ (1)
-Salary Remaining : 1 134 454 $
Malcolm Subban 1 463 000 $ (2)
-Salary Remaining : 1 106 471 $
Brendan Perlini 1 363 000 $ (2)
-Salary Remaining : 1 030 840 $
Christoph Bertschy 925 000 $ (2)
-Salary Remaining : 699 580 $
Joel Armia 925 000 $ (2)
-Salary Remaining : 699 580 $
Andreas Johnsson 925 000 $ (1)
-Salary Remaining : 699 580 $
Petter Granberg 900 000 $ (2)
-Salary Remaining : 680 672 $
Luca Sbisa 875 000 $ (2)
-Salary Remaining : 661 765 $
Matt Puempel 725 000 $ (1)
-Salary Remaining : 548 319 $
Michael Chaput 687 500 $ (1)
-Salary Remaining : 519 958 $
Josh Brown 675 000 $ (2)
-Salary Remaining : 510 504 $
Total Pro Players29
Salary Commitment
Year 2019 : 90 138 777 $
Year 2020 : 55 736 833 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 90 138 777 $
Year 2020 : 55 736 833 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 90 138 777 $
Year 2020 : 55 736 833 $
Year 2021 : 0 $
Year 2022 : 0 $

Farm Players Salaries

Michael Dal Colle 30 633 $ (1)
Salary Remaining : 23 230 $
Joonas Korpisalo 11 500 $ (2)
Salary Remaining : 8 721 $
Mark McNeill 11 130 $ (2)
Salary Remaining : 8 440 $
Hunter Shinkaruk 10 758 $ (2)
Salary Remaining : 8 158 $
Filip Gustavsson 9 108 $ (2)
Salary Remaining : 6 907 $
Philip Samuelsson 9 080 $ (2)
Salary Remaining : 6 886 $
Landon Ferraro 7 000 $ (1)
Salary Remaining : 5 308 $
Alex Stalock 6 500 $ (1)
Salary Remaining : 4 929 $
Total Farm Players8
Salary Commitment
Year 2019 : 95 709 $
Year 2020 : 51 576 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 95 709 $
Year 2020 : 51 576 $
Year 2021 : 0 $
Year 2022 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6500 - 340 $ - 6 500 - 100,00%
Level 2: 5500 - 285 $ - 4 936 - 89,75%
Level 3: 3000 - 225 $ - 2 455 - 81,82%
Level 4: 4500 - 175 $ - 3 825 - 85,01%
Luxury : 1500 - 900 $ - 1 339 - 89,29%
Total Capacity :21000
Team Popularity : 200,00%

Income

Home Games Left31
Average Attendance - %19 055 - 90,74%
Average Income per Game8 736 810 $
Year to Date Revenue87 368 101 $

Expense

Pro Players Total Salaries71 367 166 $
Farm Players Total Salaries279 888 $
Coaches Total Salaries1 900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 643 008 $
Farm Year To Date Expenses286 121 $
Pro Salary Cap To Date17 399 321 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue270 841 113 $
Pro Remaining Season Days90
Pro Expenses Per Days608 127 $
Pro Estimated Expenses54 731 430 $
Farm Remaining Season Days91
Farm Expenses Per Days9 832 $
Farm Estimated Expenses894 712 $
Estimated Season Expenses55 626 142 $
Season Salary Cap71 367 166 $
Estimate Under Maximum Salary Cap of 100 000 000 $28 632 834 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 11 367 166 $
Current Bank Account172 668 921 $
Projected Bank Account387 883 892 $

Pro Players Salaries

Artemi Panarin 6 000 000 $ (1)
-Salary Remaining : 4 537 815 $
Dougie Hamilton 5 750 000 $ (2)
-Salary Remaining : 4 348 739 $
Alex Goligoski 5 475 000 $ (2)
-Salary Remaining : 4 140 756 $
William Karlsson 5 250 000 $ (2)
-Salary Remaining : 3 970 588 $
Brayden Schenn (Out of Payroll) 5 125 000 $ (2)
-Salary Remaining : 3 876 050 $
Frederik Andersen 5 000 000 $ (1)
-Salary Remaining : 3 781 513 $
Gustav Nyquist 4 750 000 $ (2)
-Salary Remaining : 3 592 437 $
Kris Russell 4 500 000 $ (2)
-Salary Remaining : 3 403 361 $
Sean Couturier 4 333 333 $ (1)
-Salary Remaining : 3 277 311 $
Olli Maatta 4 083 000 $ (2)
-Salary Remaining : 3 087 983 $
Anders Lee 3 750 000 $ (1)
-Salary Remaining : 2 836 134 $
Michael Stone 3 500 000 $ (2)
-Salary Remaining : 2 647 059 $
David Rittich 3 500 000 $ (2)
-Salary Remaining : 2 647 059 $
Brock Nelson 2 500 000 $ (2)
-Salary Remaining : 1 890 756 $
Kyle Connor (Out of Payroll) 1 775 000 $ (2)
-Salary Remaining : 1 342 437 $
Matthew Tkachuk 1 775 000 $ (2)
-Salary Remaining : 1 342 437 $
Andreas Athanasiou 1 387 500 $ (1)
-Salary Remaining : 1 049 370 $
Jakob Chychrun 1 350 000 $ (2)
-Salary Remaining : 1 021 008 $
Kasperi Kapanen 863 333 $ (1)
-Salary Remaining : 652 941 $
Oskar Sundqvist 700 000 $ (1)
-Salary Remaining : 529 412 $
Total Pro Players20
Salary Commitment
Year 2019 : 71 367 166 $
Year 2020 : 49 333 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 71 367 166 $
Year 2020 : 49 333 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 71 367 166 $
Year 2020 : 49 333 000 $
Year 2021 : 0 $
Year 2022 : 0 $

Farm Players Salaries

Ryan Miller 60 000 $ (1)
Salary Remaining : 45 500 $
Trevor van Riemsdyk 23 000 $ (2)
Salary Remaining : 17 442 $
Matt Grzelcyk 16 500 $ (2)
Salary Remaining : 12 513 $
Erik Brannstrom 13 133 $ (2)
Salary Remaining : 9 959 $
Kieffer Bellows 11 067 $ (2)
Salary Remaining : 8 392 $
Christian Fischer 10 758 $ (2)
Salary Remaining : 8 158 $
Noah Juulsen 10 633 $ (1)
Salary Remaining : 8 064 $
Tyler Pitlick 10 000 $ (2)
Salary Remaining : 7 583 $
Jamie Oleksiak 9 647 $ (1)
Salary Remaining : 7 316 $
Alex Iafallo 9 250 $ (1)
Salary Remaining : 7 015 $
Adin Hill 9 250 $ (1)
Salary Remaining : 7 015 $
Dillon Dube 9 108 $ (2)
Salary Remaining : 6 907 $
Roland McKeown 8 942 $ (1)
Salary Remaining : 6 781 $
Oliver Bjorkstrand 8 717 $ (1)
Salary Remaining : 6 610 $
Sam Steel 8 633 $ (2)
Salary Remaining : 6 547 $
Anton Forsberg 7 500 $ (2)
Salary Remaining : 5 688 $
William Carrier 7 250 $ (2)
Salary Remaining : 5 498 $
Samuel Morin 7 000 $ (2)
Salary Remaining : 5 308 $
Frederik Gauthier 6 750 $ (1)
Salary Remaining : 5 119 $
Tristan Jarry 6 750 $ (2)
Salary Remaining : 5 119 $
Adam Cracknell 6 500 $ (1)
Salary Remaining : 4 929 $
Seth Griffith 6 500 $ (2)
Salary Remaining : 4 929 $
Chase De Leo 6 500 $ (1)
Salary Remaining : 4 929 $
Dylan McIlrath 6 500 $ (2)
Salary Remaining : 4 929 $
Total Farm Players24
Salary Commitment
Year 2019 : 279 888 $
Year 2020 : 143 699 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 279 888 $
Year 2020 : 143 699 $
Year 2021 : 0 $
Year 2022 : 0 $

Prédateurs



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone arena
Level 1: 6000 - 117 $ - 6 000 - 100,00%
Level 2: 5000 - 69 $ - 5 000 - 100,00%
Level 3: 2000 - 44 $ - 2 000 - 100,00%
Level 4: 4000 - 32 $ - 4 000 - 100,00%
Luxury : 1000 - 202 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 200,00%

Income

Home Games Left31
Average Attendance - %18 000 - 100,00%
Average Income per Game2 182 850 $
Year to Date Revenue21 828 500 $

Expense

Pro Players Total Salaries75 700 000 $
Farm Players Total Salaries184 416 $
Coaches Total Salaries5 875 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses18 745 534 $
Farm Year To Date Expenses693 819 $
Pro Salary Cap To Date17 965 696 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue67 668 350 $
Pro Remaining Season Days90
Pro Expenses Per Days663 025 $
Pro Estimated Expenses59 672 250 $
Farm Remaining Season Days91
Farm Expenses Per Days23 828 $
Farm Estimated Expenses2 168 348 $
Estimated Season Expenses61 840 598 $
Season Salary Cap75 700 000 $
Estimate Under Maximum Salary Cap of 100 000 000 $24 300 000 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 15 700 000 $
Current Bank Account467 432 164 $
Projected Bank Account473 259 916 $

Pro Players Salaries

Kyle Okposo 6 000 000 $ (1)
-Salary Remaining : 4 537 815 $
Kyle Turris 6 000 000 $ (2)
-Salary Remaining : 4 537 815 $
Rick Nash 5 750 000 $ (2)
-Salary Remaining : 4 348 739 $
Mike Green 5 375 000 $ (1)
-Salary Remaining : 4 065 126 $
Tyler Johnson 5 000 000 $ (1)
-Salary Remaining : 3 781 513 $
Devan Dubnyk 4 333 333 $ (2)
-Salary Remaining : 3 277 311 $
Mikkel Boedker 4 000 000 $ (2)
-Salary Remaining : 3 025 210 $
Michael Del Zotto 3 900 000 $ (2)
-Salary Remaining : 2 949 580 $
Cody Eakin 3 850 000 $ (1)
-Salary Remaining : 2 911 765 $
Justin Braun (Out of Payroll) 3 800 000 $ (2)
-Salary Remaining : 2 873 950 $
Tanner Pearson 3 750 000 $ (1)
-Salary Remaining : 2 836 134 $
Radko Gudas 3 350 000 $ (2)
-Salary Remaining : 2 533 613 $
Antoine Roussel 3 000 000 $ (2)
-Salary Remaining : 2 268 908 $
John Moore 2 750 000 $ (2)
-Salary Remaining : 2 079 832 $
Nick Jensen 2 500 000 $ (2)
-Salary Remaining : 1 890 756 $
Matt Benning 1 900 000 $ (1)
-Salary Remaining : 1 436 975 $
Ryan Dzingel (Out of Payroll) 1 800 000 $ (2)
-Salary Remaining : 1 361 345 $
Jake Virtanen 1 250 000 $ (1)
-Salary Remaining : 945 378 $
Erik Gustafsson 1 200 000 $ (1)
-Salary Remaining : 907 563 $
Dmitrij Jaskin 1 100 000 $ (1)
-Salary Remaining : 831 933 $
Colin White (1 Way Contract) 925 000 $ (2)
-Salary Remaining : 699 580 $
Jakob Forsbacka Karlsson (1 Way Contract) 916 667 $ (2)
-1 Way Contract Salary Cap : 916 667 $
-Salary Remaining : 693 278 $
Magnus Paajarvi 900 000 $ (1)
-Salary Remaining : 680 672 $
Jason Dickinson 875 000 $ (2)
-Salary Remaining : 661 765 $
Torrey Mitchell 800 000 $ (1)
-Salary Remaining : 605 042 $
Jack Campbell 675 000 $ (2)
-Salary Remaining : 510 504 $
Total Pro Players26
Salary Commitment
Year 2019 : 75 700 000 $
Year 2020 : 44 575 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 75 700 000 $
Year 2020 : 44 575 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 75 700 000 $
Year 2020 : 44 575 000 $
Year 2021 : 0 $
Year 2022 : 0 $

Farm Players Salaries

Michal Neuvirth 25 000 $ (1)
Salary Remaining : 18 958 $
Nathan Beaulieu 24 000 $ (1)
Salary Remaining : 18 200 $
Oscar Lindberg 17 000 $ (2)
Salary Remaining : 12 892 $
Christian Wolanin 9 250 $ (1)
Salary Remaining : 7 015 $
Daniel O'Regan 8 751 $ (2)
Salary Remaining : 6 636 $
Sonny Milano 8 633 $ (1)
Salary Remaining : 6 547 $
Joshua Ho-Sang 8 633 $ (2)
Salary Remaining : 6 547 $
Nic Hague 8 633 $ (2)
Salary Remaining : 6 547 $
Paul Ladue 8 250 $ (2)
Salary Remaining : 6 256 $
Laurent Dauphin 7 875 $ (1)
Salary Remaining : 5 972 $
Nicholas Baptiste 7 875 $ (2)
Salary Remaining : 5 972 $
Rasmus Asplund 7 558 $ (2)
Salary Remaining : 5 732 $
Rasmus Andersson 7 558 $ (2)
Salary Remaining : 5 732 $
Jon Gillies 7 500 $ (1)
Salary Remaining : 5 688 $
Matthew Phillips 7 500 $ (2)
Salary Remaining : 5 688 $
Jordan Schmaltz 7 000 $ (2)
Salary Remaining : 5 308 $
Robbie Russo 7 000 $ (2)
Salary Remaining : 5 308 $
Trevor Murphy 6 400 $ (1)
Salary Remaining : 4 853 $
Total Farm Players18
Salary Commitment
Year 2019 : 184 416 $
Year 2020 : 95 758 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 184 416 $
Year 2020 : 95 758 $
Year 2021 : 0 $
Year 2022 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 310 $ - 6 000 - 100,00%
Level 2: 5000 - 290 $ - 4 612 - 92,24%
Level 3: 2000 - 211 $ - 1 943 - 97,15%
Level 4: 4000 - 200 $ - 3 254 - 81,35%
Luxury : 1000 - 980 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 200,00%

Income

Home Games Left30
Average Attendance - %16 809 - 93,39%
Average Income per Game7 938 433 $
Year to Date Revenue87 322 761 $

Expense

Pro Players Total Salaries98 429 166 $
Farm Players Total Salaries249 375 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses24 014 718 $
Farm Year To Date Expenses541 955 $
Pro Salary Cap To Date23 649 173 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue238 152 985 $
Pro Remaining Season Days90
Pro Expenses Per Days839 741 $
Pro Estimated Expenses75 576 690 $
Farm Remaining Season Days91
Farm Expenses Per Days18 745 $
Farm Estimated Expenses1 705 795 $
Estimated Season Expenses77 282 485 $
Season Salary Cap98 429 166 $
Estimate Under Maximum Salary Cap of 100 000 000 $1 570 834 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 38 429 166 $
Current Bank Account161 349 248 $
Projected Bank Account322 219 748 $

Pro Players Salaries

P.K. Subban 9 000 000 $ (2)
-Salary Remaining : 6 806 723 $
Leon Draisaitl 8 500 000 $ (2)
-Salary Remaining : 6 428 571 $
Marc-Andre Fleury 7 000 000 $ (2)
-Salary Remaining : 5 294 118 $
Evander Kane 7 000 000 $ (2)
-Salary Remaining : 5 294 118 $
Kevin Shattenkirk 6 650 000 $ (1)
-Salary Remaining : 5 029 412 $
Alexander Radulov 6 250 000 $ (2)
-Salary Remaining : 4 726 891 $
Mark Scheifele 6 125 000 $ (2)
-Salary Remaining : 4 632 353 $
Taylor Hall 6 000 000 $ (2)
-Salary Remaining : 4 537 815 $
Jeff Petry 5 500 000 $ (2)
-Salary Remaining : 4 159 664 $
Patric Hornqvist 5 300 000 $ (1)
-Salary Remaining : 4 008 403 $
Justin Faulk 4 833 333 $ (2)
-Salary Remaining : 3 655 462 $
Nikita Zaitsev 4 500 000 $ (2)
-Salary Remaining : 3 403 361 $
Carl Soderberg 4 500 000 $ (1)
-Salary Remaining : 3 403 361 $
Marcus Kruger 3 083 333 $ (2)
-Salary Remaining : 2 331 933 $
Anton Khudobin 3 000 000 $ (3)
-Salary Remaining : 2 268 908 $
Patrik Nemeth 3 000 000 $ (2)
-Salary Remaining : 2 268 908 $
Jay Beagle 3 000 000 $ (1)
-Salary Remaining : 2 268 908 $
Tyler Bozak 2 100 000 $ (1)
-Salary Remaining : 1 588 235 $
Trevor Daley 1 500 000 $ (2)
-Salary Remaining : 1 134 454 $
Cedric Paquette 812 500 $ (1)
-Salary Remaining : 614 496 $
Conor Garland 775 000 $ (2)
-Salary Remaining : 586 134 $
Total Pro Players21
Salary Commitment
Year 2019 : 98 429 166 $
Year 2020 : 76 066 666 $
Year 2021 : 3 000 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 98 429 166 $
Year 2020 : 76 066 666 $
Year 2021 : 3 000 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 98 429 166 $
Year 2020 : 76 066 666 $
Year 2021 : 3 000 000 $
Year 2022 : 0 $

Farm Players Salaries

Leo Komarov 29 500 $ (1)
Salary Remaining : 22 371 $
Erik Haula 27 500 $ (2)
Salary Remaining : 20 854 $
Carter Hutton 27 000 $ (1)
Salary Remaining : 20 475 $
Markus Nutivaara (Out of Payroll) 27 000 $ (2)
Salary Remaining : 20 475 $
Patrick Marleau 20 000 $ (1)
Salary Remaining : 15 167 $
Jason Zucker 20 000 $ (1)
Salary Remaining : 15 167 $
Michael Rasmussen 17 108 $ (2)
Salary Remaining : 12 974 $
Francois Beauchemin 17 000 $ (1)
Salary Remaining : 12 892 $
Kevin Connauton 13 500 $ (2)
Salary Remaining : 10 238 $
Luke Schenn 12 500 $ (1)
Salary Remaining : 9 479 $
Kole Lind 11 250 $ (2)
Salary Remaining : 8 531 $
Kyle Wood 10 000 $ (3)
Salary Remaining : 7 583 $
Antti Niemi 9 500 $ (1)
Salary Remaining : 7 204 $
Giovanni Fiore 7 017 $ (2)
Salary Remaining : 5 321 $
Jordan Nolan 7 000 $ (2)
Salary Remaining : 5 308 $
Henrik Samuelsson 7 000 $ (2)
Salary Remaining : 5 308 $
Tommy Cross 7 000 $ (2)
Salary Remaining : 5 308 $
Dustin Tokarski 6 500 $ (2)
Salary Remaining : 4 929 $
Total Farm Players18
Salary Commitment
Year 2019 : 276 375 $
Year 2020 : 140 875 $
Year 2021 : 10 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 276 375 $
Year 2020 : 140 875 $
Year 2021 : 10 000 $
Year 2022 : 0 $

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - 200 $ - 6 000 - 100,00%
Level 2: 5000 - 100 $ - 5 000 - 100,00%
Level 3: 2000 - 60 $ - 2 000 - 100,00%
Level 4: 4000 - 35 $ - 4 000 - 100,00%
Luxury : 1000 - 350 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 200,00%

Income

Home Games Left31
Average Attendance - %18 000 - 100,00%
Average Income per Game3 441 900 $
Year to Date Revenue34 419 000 $

Expense

Pro Players Total Salaries85 570 699 $
Farm Players Total Salaries348 957 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses21 933 622 $
Farm Year To Date Expenses80 865 $
Pro Salary Cap To Date21 568 077 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue106 698 900 $
Pro Remaining Season Days90
Pro Expenses Per Days731 687 $
Pro Estimated Expenses65 851 830 $
Farm Remaining Season Days91
Farm Expenses Per Days2 908 $
Farm Estimated Expenses264 628 $
Estimated Season Expenses66 116 458 $
Season Salary Cap85 570 699 $
Estimate Under Maximum Salary Cap of 100 000 000 $14 429 301 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 25 570 699 $
Current Bank Account183 147 468 $
Projected Bank Account223 729 910 $

Pro Players Salaries

Joe Pavelski 7 000 000 $ (2)
-Salary Remaining : 5 294 118 $
William Nylander 6 962 366 $ (2)
-Salary Remaining : 5 265 655 $
Mark Giordano (Out of Payroll) 6 750 000 $ (1)
-Salary Remaining : 5 105 042 $
Nikolaj Ehlers 6 000 000 $ (2)
-Salary Remaining : 4 537 815 $
Blake Wheeler 5 600 000 $ (1)
-Salary Remaining : 4 235 294 $
Jaccob Slavin 5 300 000 $ (1)
-Salary Remaining : 4 008 403 $
François Coté 5 000 000 $ (1)
-Salary Remaining : 3 781 513 $
Robin Lehner 5 000 000 $ (2)
-Salary Remaining : 3 781 513 $
Nazem Kadri 4 900 000 $ (2)
-Salary Remaining : 3 705 882 $
Alex Galchenyuk 4 900 000 $ (1)
-Salary Remaining : 3 705 882 $
Viktor Arvidsson 4 250 000 $ (2)
-Salary Remaining : 3 214 286 $
Josh Manson 4 100 000 $ (2)
-Salary Remaining : 3 100 840 $
Vladislav Namestnikov 4 000 000 $ (2)
-Salary Remaining : 3 025 210 $
Connor Murphy 3 850 000 $ (1)
-Salary Remaining : 2 911 765 $
Mikael Backlund 3 575 000 $ (1)
-Salary Remaining : 2 703 782 $
Teuvo Teravainen 2 860 000 $ (1)
-Salary Remaining : 2 163 025 $
Brian Elliott 2 750 000 $ (1)
-Salary Remaining : 2 079 832 $
Mark Pysyk 2 733 333 $ (2)
-Salary Remaining : 2 067 227 $
Elias Lindholm 2 700 000 $ (1)
-Salary Remaining : 2 042 017 $
Derek Forbort 2 525 000 $ (2)
-Salary Remaining : 1 909 664 $
Erik Cernak 890 000 $ (2)
-Salary Remaining : 673 109 $
Jujhar Khaira 675 000 $ (1)
-Salary Remaining : 510 504 $
Total Pro Players22
Salary Commitment
Year 2019 : 92 320 699 $
Year 2020 : 48 360 699 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 92 320 699 $
Year 2020 : 48 360 699 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 92 320 699 $
Year 2020 : 48 360 699 $
Year 2021 : 0 $
Year 2022 : 0 $

Farm Players Salaries

Calvin de Haan 45 500 $ (2)
Salary Remaining : 34 504 $
Colin Miller 38 750 $ (2)
Salary Remaining : 29 385 $
Andre Burakovsky 32 500 $ (2)
Salary Remaining : 24 646 $
Conor Sheary 30 000 $ (2)
Salary Remaining : 22 750 $
Nikita Zadorov 21 500 $ (1)
Salary Remaining : 16 304 $
Olli Juolevi 19 133 $ (2)
Salary Remaining : 14 509 $
Andrew Welinski 17 750 $ (1)
Salary Remaining : 13 460 $
Haydn Fleury 17 133 $ (1)
Salary Remaining : 12 993 $
Steven Santini 14 167 $ (2)
Salary Remaining : 10 743 $
Kevin Fiala 13 633 $ (2)
Salary Remaining : 10 339 $
Laurent Brossoit 12 250 $ (2)
Salary Remaining : 9 290 $
Tage Thompson 11 375 $ (1)
Salary Remaining : 8 626 $
Adam Erne 10 500 $ (2)
Salary Remaining : 7 963 $
Tyler Parsons 9 250 $ (2)
Salary Remaining : 7 015 $
Stelio Mattheos 9 250 $ (2)
Salary Remaining : 7 015 $
Alexander Nylander 8 633 $ (2)
Salary Remaining : 6 547 $
Morgan Klimchuk 8 633 $ (1)
Salary Remaining : 6 547 $
Jake Dotchin 7 000 $ (1)
Salary Remaining : 5 308 $
Martin Frk 7 000 $ (2)
Salary Remaining : 5 308 $
Jean-Sebastien Dea 7 000 $ (2)
Salary Remaining : 5 308 $
Christian Djoos 6 500 $ (1)
Salary Remaining : 4 929 $
Johan Larsson 1 500 $ (2)
Salary Remaining : 1 138 $
Total Farm Players22
Salary Commitment
Year 2019 : 348 957 $
Year 2020 : 259 066 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 348 957 $
Year 2020 : 259 066 $
Year 2021 : 0 $
Year 2022 : 0 $

Sénateurs



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Canadian Tire
Level 1: 6000 - 200 $ - 6 000 - 100,00%
Level 2: 6000 - 185 $ - 6 000 - 100,00%
Level 3: 4000 - 154 $ - 3 970 - 99,25%
Level 4: 7000 - 123 $ - 6 546 - 93,51%
Luxury : 3000 - 120 $ - 2 999 - 99,98%
Total Capacity :26000
Team Popularity : 200,00%

Income

Home Games Left30
Average Attendance - %25 515 - 98,14%
Average Income per Game4 365 908 $
Year to Date Revenue48 024 993 $

Expense

Pro Players Total Salaries75 548 667 $
Farm Players Total Salaries199 092 $
Coaches Total Salaries2 700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses18 424 775 $
Farm Year To Date Expenses345 585 $
Pro Salary Cap To Date18 059 230 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue130 977 254 $
Pro Remaining Season Days90
Pro Expenses Per Days647 468 $
Pro Estimated Expenses58 272 120 $
Farm Remaining Season Days91
Farm Expenses Per Days11 659 $
Farm Estimated Expenses1 060 969 $
Estimated Season Expenses59 333 089 $
Season Salary Cap75 548 667 $
Estimate Under Maximum Salary Cap of 100 000 000 $24 451 333 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 15 548 667 $
Current Bank Account203 527 268 $
Projected Bank Account275 171 433 $

Pro Players Salaries

Corey Perry 8 625 000 $ (1)
-Salary Remaining : 6 523 109 $
Turbo Shotsayeul 5 000 000 $ (1)
-Salary Remaining : 3 781 513 $
Guy Lafleur 5 000 000 $ (1)
-Salary Remaining : 3 781 513 $
Andrew MacDonald 5 000 000 $ (1)
-Salary Remaining : 3 781 513 $
Max Power 5 000 000 $ (1)
-Salary Remaining : 3 781 513 $
Shayne Gostisbehere 4 500 000 $ (2)
-Salary Remaining : 3 403 361 $
John Klingberg 4 250 000 $ (1)
-Salary Remaining : 3 214 286 $
Craig Anderson 4 200 000 $ (1)
-Salary Remaining : 3 176 471 $
Oscar Klefbom 4 167 000 $ (1)
-Salary Remaining : 3 151 513 $
Petr Mrazek (Out of Payroll) 4 000 000 $ (2)
-Salary Remaining : 3 025 210 $
(SALAIRE RYAN O'REILLY) (1 Way Contract) 3 750 000 $ (1)
-Salary Remaining : 2 836 134 $
Charlie Coyle 3 200 000 $ (1)
-Salary Remaining : 2 420 168 $
(SALAIRE RETENU KESLER) (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 2 268 908 $
Ben Hutton 2 800 000 $ (1)
-Salary Remaining : 2 117 647 $
(SALAIRE RETENU SCHWARTZ) 2 675 000 $ (1)
-Salary Remaining : 2 023 109 $
Blake Coleman 2 500 000 $ (3)
-Salary Remaining : 1 890 756 $
Josh Anderson 1 850 000 $ (1)
-Salary Remaining : 1 399 160 $
Neal Pionk 1 775 000 $ (1)
-Salary Remaining : 1 342 437 $
Drake Caggiula 1 500 000 $ (2)
-Salary Remaining : 1 134 454 $
Sean Kuraly 1 300 000 $ (2)
-Salary Remaining : 983 193 $
Jared McCann 1 106 667 $ (1)
-Salary Remaining : 836 975 $
Brock McGinn 950 000 $ (3)
-Salary Remaining : 718 487 $
Roope Hintz 925 000 $ (2)
-Salary Remaining : 699 580 $
Jake Guentzel 925 000 $ (2)
-Salary Remaining : 699 580 $
Jesper Bratt 825 000 $ (1)
-Salary Remaining : 623 950 $
Stephen Johns 725 000 $ (1)
-Salary Remaining : 548 319 $
Total Pro Players26
Salary Commitment
Year 2019 : 79 548 667 $
Year 2020 : 16 600 000 $
Year 2021 : 3 450 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 78 111 167 $
Year 2020 : 16 600 000 $
Year 2021 : 3 450 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 79 548 667 $
Year 2020 : 16 600 000 $
Year 2021 : 3 450 000 $
Year 2022 : 0 $

Farm Players Salaries

Lawson Crouse 16 025 $ (1)
Salary Remaining : 12 152 $
Matt Roy 15 000 $ (3)
Salary Remaining : 11 375 $
Sven Andrighetto 14 000 $ (1)
Salary Remaining : 10 617 $
Michael Hutchinson 13 000 $ (2)
Salary Remaining : 9 858 $
Alex Barre-Boulet 12 500 $ (3)
Salary Remaining : 9 479 $
Robert Bortuzzo 11 500 $ (1)
Salary Remaining : 8 721 $
Ryan Reaves 11 250 $ (1)
Salary Remaining : 8 531 $
Robby Fabbri 11 067 $ (1)
Salary Remaining : 8 392 $
Rudolfs Balcers 10 000 $ (3)
Salary Remaining : 7 583 $
Louie Belpedio 9 250 $ (1)
Salary Remaining : 7 015 $
Morgan Geekie 9 250 $ (3)
Salary Remaining : 7 015 $
Kevin Roy 9 250 $ (1)
Salary Remaining : 7 015 $
Brett Kulak 9 000 $ (2)
Salary Remaining : 6 825 $
Warren Foegele 8 000 $ (1)
Salary Remaining : 6 067 $
Linus Ullmark 7 500 $ (2)
Salary Remaining : 5 688 $
Paul Postma 7 250 $ (1)
Salary Remaining : 5 498 $
Brandon Mashinter 6 500 $ (1)
Salary Remaining : 4 929 $
Tom Kuhnhackl 6 250 $ (1)
Salary Remaining : 4 740 $
Markus Hannikainen 6 250 $ (1)
Salary Remaining : 4 740 $
Ryan Sproul 6 250 $ (1)
Salary Remaining : 4 740 $
Total Farm Players20
Salary Commitment
Year 2019 : 199 092 $
Year 2020 : 76 250 $
Year 2021 : 46 750 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 199 092 $
Year 2020 : 76 250 $
Year 2021 : 46 750 $
Year 2022 : 0 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - 437 $ - 5 937 - 98,95%
Level 2: 5000 - 287 $ - 4 759 - 95,19%
Level 3: 2000 - 267 $ - 2 000 - 100,00%
Level 4: 4000 - 162 $ - 3 847 - 96,17%
Luxury : 1000 - 999 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 200,00%

Income

Home Games Left31
Average Attendance - %17 543 - 97,46%
Average Income per Game8 216 667 $
Year to Date Revenue82 166 666 $

Expense

Pro Players Total Salaries72 604 167 $
Farm Players Total Salaries280 734 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 041 447 $
Farm Year To Date Expenses416 315 $
Pro Salary Cap To Date16 407 827 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue254 716 665 $
Pro Remaining Season Days90
Pro Expenses Per Days631 968 $
Pro Estimated Expenses56 877 120 $
Farm Remaining Season Days91
Farm Expenses Per Days14 839 $
Farm Estimated Expenses1 350 349 $
Estimated Season Expenses58 227 469 $
Season Salary Cap72 604 167 $
Estimate Under Maximum Salary Cap of 100 000 000 $27 395 833 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 12 604 167 $
Current Bank Account168 485 229 $
Projected Bank Account364 974 425 $

Pro Players Salaries

Braden Holtby 6 100 000 $ (2)
-Salary Remaining : 4 613 445 $
Tyler Seguin 5 750 000 $ (2)
-Salary Remaining : 4 348 739 $
Mike Smith 5 666 667 $ (1)
-Salary Remaining : 4 285 715 $
Vincent Damphousse 5 000 000 $ (1)
-Salary Remaining : 3 781 513 $
Evgenii Dadonov (Out of Payroll) 5 000 000 $ (4)
-Salary Remaining : 3 781 513 $
Dustin Byfuglien 4 900 000 $ (1)
-Salary Remaining : 3 705 882 $
Jason Demers 4 500 000 $ (1)
-Salary Remaining : 3 403 361 $
David Perron 4 000 000 $ (2)
-Salary Remaining : 3 025 210 $
Elias Pettersson 3 775 000 $ (2)
-Salary Remaining : 2 855 042 $
Braydon Coburn 3 700 000 $ (1)
-Salary Remaining : 2 798 319 $
Jacob Markstrom 3 666 667 $ (2)
-Salary Remaining : 2 773 109 $
Brenden Dillon 3 270 000 $ (1)
-Salary Remaining : 2 473 109 $
Jason Spezza 3 000 000 $ (1)
-Salary Remaining : 2 268 908 $
Deryk Engelland 2 500 000 $ (2)
-Salary Remaining : 1 890 756 $
Ian Cole 2 100 000 $ (1)
-Salary Remaining : 1 588 235 $
Matthew Nieto 1 975 000 $ (2)
-Salary Remaining : 1 493 697 $
Sebastian Aho 1 775 000 $ (2)
-Salary Remaining : 1 342 437 $
Roman Polak 1 300 000 $ (1)
-Salary Remaining : 983 193 $
Alexander Kerfoot 1 137 500 $ (1)
-Salary Remaining : 860 294 $
J.T. Compher 1 000 000 $ (2)
-Salary Remaining : 756 303 $
David Kampf 975 000 $ (4)
-Salary Remaining : 737 395 $
Ivan Barbashev 863 333 $ (2)
-Salary Remaining : 652 941 $
Alex Chiasson 650 000 $ (2)
-Salary Remaining : 491 597 $
Total Pro Players23
Salary Commitment
Year 2019 : 72 604 167 $
Year 2020 : 38 030 000 $
Year 2021 : 5 975 000 $
Year 2022 : 5 975 000 $
Salary Average Commitment
Year 2019 : 72 604 166 $
Year 2020 : 38 030 000 $
Year 2021 : 5 975 000 $
Year 2022 : 5 975 000 $
Salary Cap with 1 Way Contract
Year 2019 : 72 604 167 $
Year 2020 : 38 030 000 $
Year 2021 : 5 975 000 $
Year 2022 : 5 975 000 $

Farm Players Salaries

Erik Gudbranson 35 000 $ (1)
Salary Remaining : 26 542 $
Matt Calvert 28 500 $ (2)
Salary Remaining : 21 613 $
Jan Rutta 23 000 $ (3)
Salary Remaining : 17 442 $
Greg Pateryn 22 500 $ (3)
Salary Remaining : 17 063 $
Kyle Clifford 16 000 $ (1)
Salary Remaining : 12 133 $
Mark Barberio 14 500 $ (3)
Salary Remaining : 10 996 $
Julius Honka 13 633 $ (2)
Salary Remaining : 10 339 $
Henri Jokiharju 12 792 $ (2)
Salary Remaining : 9 700 $
Jack Roslovic 11 067 $ (2)
Salary Remaining : 8 392 $
Pavel Francouz 9 500 $ (2)
Salary Remaining : 7 204 $
Sebastian AhoD 9 250 $ (1)
Salary Remaining : 7 015 $
Dylan DeMelo 9 000 $ (2)
Salary Remaining : 6 825 $
John Quenneville 8 942 $ (1)
Salary Remaining : 6 781 $
Dennis Cholowski 8 942 $ (2)
Salary Remaining : 6 781 $
Ryan Hartman 8 750 $ (2)
Salary Remaining : 6 635 $
Max Jones 8 633 $ (2)
Salary Remaining : 6 547 $
Jordan Oesterle 7 500 $ (4)
Salary Remaining : 5 688 $
Joel L'Esperance 7 225 $ (2)
Salary Remaining : 5 479 $
Nicolas Aube-Kubel 7 000 $ (2)
Salary Remaining : 5 308 $
Oscar Dansk 6 500 $ (1)
Salary Remaining : 4 929 $
Nic Dowd 6 500 $ (4)
Salary Remaining : 4 929 $
Maxime Lagace 6 000 $ (1)
Salary Remaining : 4 550 $
Total Farm Players22
Salary Commitment
Year 2019 : 280 734 $
Year 2020 : 199 042 $
Year 2021 : 74 000 $
Year 2022 : 14 000 $
Salary Average Commitment
Year 2019 : 280 734 $
Year 2020 : 199 042 $
Year 2021 : 74 000 $
Year 2022 : 14 000 $

Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSpringfield Civic Center
Level 1: 6000 - 100 $ - 6 000 - 100,00%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 4 000 - 100,00%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 200,00%

Income

Home Games Left30
Average Attendance - %18 000 - 100,00%
Average Income per Game1 862 500 $
Year to Date Revenue20 487 500 $

Expense

Pro Players Total Salaries98 916 666 $
Farm Players Total Salaries343 058 $
Coaches Total Salaries4 350 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses24 643 132 $
Farm Year To Date Expenses358 701 $
Pro Salary Cap To Date23 863 293 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 875 000 $
Pro Remaining Season Days90
Pro Expenses Per Days858 123 $
Pro Estimated Expenses77 231 070 $
Farm Remaining Season Days91
Farm Expenses Per Days12 442 $
Farm Estimated Expenses1 132 222 $
Estimated Season Expenses78 363 292 $
Season Salary Cap98 916 666 $
Estimate Under Maximum Salary Cap of 100 000 000 $1 083 334 $
Estimate Over Minimum Salary Cap of 60 000 000 $ 38 916 666 $
Current Bank Account117 900 557 $
Projected Bank Account95 412 265 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (2)
-Salary Remaining : 9 453 782 $
John Tavares 11 000 000 $ (2)
-Salary Remaining : 8 319 328 $
Steven Stamkos (Out of Payroll) 8 500 000 $ (2)
-Salary Remaining : 6 428 571 $
Victor Hedman 7 875 000 $ (2)
-Salary Remaining : 5 955 882 $
Erik Karlsson 6 500 000 $ (2)
-Salary Remaining : 4 915 966 $
Jay Bouwmeester 5 400 000 $ (1)
-Salary Remaining : 4 084 034 $
Chris Chelios 5 000 000 $ (1)
-Salary Remaining : 3 781 513 $
Jaromir Bure 5 000 000 $ (1)
-Salary Remaining : 3 781 513 $
Patrick Roy 5 000 000 $ (1)
-Salary Remaining : 3 781 513 $
Josh Bailey (Out of Payroll) 5 000 000 $ (2)
-Salary Remaining : 3 781 513 $
Scott Stevens 5 000 000 $ (1)
-Salary Remaining : 3 781 513 $
Justin Abdelkader 4 500 000 $ (2)
-Salary Remaining : 3 403 361 $
Jakob Silfverberg 3 750 000 $ (2)
-Salary Remaining : 2 836 134 $
Sam Reinhart 3 650 000 $ (2)
-Salary Remaining : 2 760 504 $
Dmitry Orlov 2 570 000 $ (1)
-Salary Remaining : 1 943 697 $
Nick Bonino 1 900 000 $ (1)
-Salary Remaining : 1 436 975 $
Mikko Rantanen 1 627 500 $ (1)
-Salary Remaining : 1 230 882 $
Louis Domingue 1 150 000 $ (2)
-Salary Remaining : 869 748 $
Tom Pyatt 1 100 000 $ (2)
-Salary Remaining : 831 933 $
Yanni Gourde 1 000 000 $ (1)
-Salary Remaining : 756 303 $
Mikhail Sergachev (1 Way Contract) 894 166 $ (2)
-1 Way Contract Salary Cap : 894 166 $
-Salary Remaining : 676 260 $
Total Pro Players21
Salary Commitment
Year 2019 : 98 916 666 $
Year 2020 : 66 419 166 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 98 916 666 $
Year 2020 : 66 419 166 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 98 916 666 $
Year 2020 : 66 419 166 $
Year 2021 : 0 $
Year 2022 : 0 $

Farm Players Salaries

Martin Jones 57 500 $ (2)
Salary Remaining : 43 604 $
Jonathan Drouin 55 000 $ (2)
Salary Remaining : 41 708 $
Martin Hanzal 47 500 $ (2)
Salary Remaining : 36 021 $
Ryan Murray 28 250 $ (1)
Salary Remaining : 21 423 $
Jordan Weal 17 500 $ (1)
Salary Remaining : 13 271 $
Lawrence Pilut 13 500 $ (2)
Salary Remaining : 10 238 $
Caleb Jones 12 500 $ (3)
Salary Remaining : 9 479 $
Cooper Marody 11 000 $ (3)
Salary Remaining : 8 342 $
Josef Korenar 10 000 $ (3)
Salary Remaining : 7 583 $
Mitch Reinke 10 000 $ (3)
Salary Remaining : 7 583 $
Tyler Steenbergen 10 000 $ (3)
Salary Remaining : 7 583 $
Victor Olofsson 9 250 $ (2)
Salary Remaining : 7 015 $
Jesse Puljujarvi 9 250 $ (2)
Salary Remaining : 7 015 $
Rasmus Sandin 8 942 $ (2)
Salary Remaining : 6 781 $
Emile Poirier 8 633 $ (2)
Salary Remaining : 6 547 $
Drake Batherson 7 733 $ (2)
Salary Remaining : 5 864 $
Charlie Lindgren 7 500 $ (2)
Salary Remaining : 5 688 $
T.J. Brennan 6 750 $ (2)
Salary Remaining : 5 119 $
Cory Conacher 6 500 $ (2)
Salary Remaining : 4 929 $
Christian Thomas 5 750 $ (2)
Salary Remaining : 4 360 $
Total Farm Players20
Salary Commitment
Year 2019 : 343 058 $
Year 2020 : 297 308 $
Year 2021 : 53 500 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 343 058 $
Year 2020 : 297 308 $
Year 2021 : 53 500 $
Year 2022 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 100 000 000 $
Available Cap Space

Over Minimum of
60 000 000 $

Pro Players

Farm Players

Total Players

Blackhawks 200 637 422 $ 92 674 998 $ 7 325 002 $ 32 674 998 $ 222244
Bruins 202 804 164 $ 89 839 406 $ 10 160 594 $ 29 839 406 $ 202040
Canadiens 147 795 932 $ 59 864 166 $ 40 135 834 $ -135 834 $ 221739
Canucks 284 668 296 $ 94 505 556 $ 5 494 444 $ 34 505 556 $ 202444
Cataractes 12 775 356 $ 73 367 499 $ 26 632 501 $ 13 367 499 $ 221537
Flyers 57 440 501 $ 71 851 667 $ 28 148 333 $ 11 851 667 $ 221638
Golden Knights 19 886 738 $ 88 665 246 $ 11 334 754 $ 28 665 246 $ 202848
Huskies 157 260 361 $ 89 498 203 $ 10 501 797 $ 29 498 203 $ 201939
Kings 247 276 912 $ 78 573 333 $ 21 426 667 $ 18 573 333 $ 283462
Lightning 243 262 633 $ 87 069 252 $ 12 930 748 $ 27 069 252 $ 222143
Maple Leafs 55 802 026 $ 74 592 754 $ 25 407 246 $ 14 592 754 $ 223052
Mighty Ducks 280 747 818 $ 85 252 166 $ 14 747 834 $ 25 252 166 $ 231740
Nordiques 237 290 491 $ 72 330 124 $ 27 669 876 $ 12 330 124 $ 302050
North Stars 153 327 320 $ 78 732 128 $ 21 267 872 $ 18 732 128 $ 222143
Panthers 22 202 086 $ 67 572 111 $ 32 427 889 $ 7 572 111 $ 29837
Penguins 172 668 921 $ 71 367 166 $ 28 632 834 $ 11 367 166 $ 202444
Prédateurs 467 432 164 $ 75 700 000 $ 24 300 000 $ 15 700 000 $ 261844
Rangers 161 349 248 $ 98 429 166 $ 1 570 834 $ 38 429 166 $ 211839
Red Wings 183 147 468 $ 85 570 699 $ 14 429 301 $ 25 570 699 $ 222244
Sénateurs 203 527 268 $ 75 548 667 $ 24 451 333 $ 15 548 667 $ 262046
Sharks 168 485 229 $ 72 604 167 $ 27 395 833 $ 12 604 167 $ 232245
Whalers 117 900 557 $ 98 916 666 $ 1 083 334 $ 38 916 666 $ 212041