beholdershellpepitosKingspatriots

 

 

Beholders



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkullport Center
Level 1: 7000 - 84 $ - 6 769 - 96,70%
Level 2: 6000 - 48 $ - 5 804 - 96,73%
Level 3: 3000 - 29 $ - 2 880 - 96,00%
Level 4: 5000 - 22 $ - 4 658 - 93,15%
Luxury : 2000 - 189 $ - 1 915 - 95,74%
Total Capacity :23000

Income

Home Games Left25
Average Attendance - %22 025 - 95,76%
Average Income per Game2 078 655 $
Year to Date Revenue33 258 482 $

Expense

Pro Players Total Salaries95 197 368 $
Farm Players Total Salaries2 010 817 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses37 715 518 $
Farm Year To Date Expenses1 118 785 $
Pro Salary Cap To Date36 791 197 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 966 378 $
Pro Remaining Season Days111
Pro Expenses Per Days514 580 $
Pro Estimated Expenses57 118 380 $
Farm Remaining Season Days88
Farm Expenses Per Days12 412 $
Farm Estimated Expenses1 092 256 $
Estimated Season Expenses58 210 636 $
Estimated Season Salary Cap93 909 577 $
Estimate Under Maximum Salary Cap of 104 000 000 $10 090 423 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 17 009 577 $
Current Bank Account36 565 477 $
Projected Bank Account30 321 219 $

Pro Players Salaries

Evgeni Malkin 11 400 000 $ (5)
-Salary Remaining : 6 840 000 $
Patrick Kane 10 500 000 $ (6)
-Salary Remaining : 6 300 000 $
Patrice Bergeron 7 800 000 $ (3)
-Salary Remaining : 4 680 000 $
Andrew Ladd 6 600 000 $ (2)
-Salary Remaining : 3 960 000 $
Mike Green 6 083 333 $ (1)
-Salary Remaining : 3 650 000 $
Anton Stralman 5 400 000 $ (1)
-Salary Remaining : 3 240 000 $
Tyler Johnson 5 000 000 $ (4)
-Salary Remaining : 3 000 000 $
Jack Johnson 4 357 143 $ (1)
-Salary Remaining : 2 614 286 $
Brian Dumoulin 4 100 000 $ (5)
-Salary Remaining : 2 460 000 $
Jake Muzzin 4 000 000 $ (3)
-Salary Remaining : 2 400 000 $
Michael Del Zotto 3 875 000 $ (2)
-Salary Remaining : 2 325 000 $
Brendan Gallagher 3 750 000 $ (4)
-Salary Remaining : 2 250 000 $
Andrew Cogliano 3 600 000 $ (3)
-Salary Remaining : 2 160 000 $
Marcus Kruger 3 083 333 $ (1)
-Salary Remaining : 1 850 000 $
Marcus Foligno 2 962 500 $ (3)
-Salary Remaining : 1 777 500 $
Brad Richardson (Out of Payroll) 2 499 600 $ (2)
-Salary Remaining : 1 499 760 $
Mark Letestu 2 160 000 $ (1)
-Salary Remaining : 1 296 000 $
Andrew Shaw (Out of Payroll) 2 000 000 $ (1)
-Salary Remaining : 1 200 000 $
Calle Jarnkrok 2 000 000 $ (4)
-Salary Remaining : 1 200 000 $
Kyle Connor 1 775 000 $ (1)
-Salary Remaining : 1 065 000 $
Jacob Markstrom 1 550 000 $ (1)
-Salary Remaining : 930 000 $
Kevin Fiala 1 425 000 $ (2)
-Salary Remaining : 855 000 $
Chad Johnson 1 278 559 $ (1)
-Salary Remaining : 767 135 $
Curtis McElhinney 960 000 $ (1)
-Salary Remaining : 576 000 $
Brock McGinn 887 500 $ (2)
-Salary Remaining : 532 500 $
Paul Carey 650 000 $ (1)
-Salary Remaining : 390 000 $
Total Pro Players26
Salary Commitment
Year 2018 : 99 696 968 $
Year 2019 : 70 399 600 $
Year 2020 : 55 112 500 $
Year 2021 : 36 750 000 $
Salary Average Commitment
Year 2018 : 16 446 059 $
Year 2019 : 9 992 500 $
Year 2020 : 7 017 500 $
Year 2021 : 3 600 000 $
Salary Cap with 1 Way Contract
Year 2018 : 99 696 968 $
Year 2019 : 70 399 600 $
Year 2020 : 55 112 500 $
Year 2021 : 36 750 000 $

Farm Players Salaries

Alex Stalock 192 000 $ (1)
Salary Remaining : 104 296 $
Erik Condra 180 000 $ (1)
Salary Remaining : 97 778 $
Logan Brown 160 417 $ (2)
Salary Remaining : 87 140 $
J.T. Brown 125 000 $ (2)
Salary Remaining : 67 901 $
Jacob Josefson 110 000 $ (1)
Salary Remaining : 59 753 $
Brandon Pirri 110 000 $ (1)
Salary Remaining : 59 753 $
Jacob Larsson 92 500 $ (1)
Salary Remaining : 50 247 $
Victor Mete 87 000 $ (2)
Salary Remaining : 47 259 $
William Carrier 85 667 $ (1)
Salary Remaining : 46 535 $
Jack Skille 82 500 $ (3)
Salary Remaining : 44 815 $
Gabriel Bourque 80 000 $ (1)
Salary Remaining : 43 457 $
Dustin Tokarski 72 000 $ (2)
Salary Remaining : 39 111 $
Brad Hunt 72 000 $ (1)
Salary Remaining : 39 111 $
Joseph Blandisi 68 000 $ (1)
Salary Remaining : 36 938 $
Taylor Beck 65 000 $ (1)
Salary Remaining : 35 309 $
Aaron Ness 65 000 $ (2)
Salary Remaining : 35 309 $
Devin Setoguchi 65 000 $ (2)
Salary Remaining : 35 309 $
Freddie Hamilton 61 300 $ (1)
Salary Remaining : 33 299 $
Miikka Salomaki 61 300 $ (1)
Salary Remaining : 33 299 $
Jean-Sebastien Dea 59 833 $ (1)
Salary Remaining : 32 502 $
Seth Helgeson 58 800 $ (1)
Salary Remaining : 31 941 $
Michael Bournival 57 500 $ (1)
Salary Remaining : 31 235 $
Total Farm Players22
Salary Commitment
Year 2018 : 2 010 817 $
Year 2019 : 656 917 $
Year 2020 : 82 500 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 323 083 $
Year 2019 : 352 500 $
Year 2020 : 82 500 $
Year 2021 : 0 $

Casse-Pied



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena de Villeray
Level 1: 7000 - 89 $ - 6 572 - 93,88%
Level 2: 6000 - 58 $ - 5 063 - 84,38%
Level 3: 3000 - 29 $ - 2 866 - 95,53%
Level 4: 5000 - 19 $ - 4 843 - 96,86%
Luxury : 2000 - 181 $ - 1 872 - 93,62%
Total Capacity :23000

Income

Home Games Left25
Average Attendance - %21 216 - 92,24%
Average Income per Game2 074 926 $
Year to Date Revenue33 198 815 $

Expense

Pro Players Total Salaries95 610 128 $
Farm Players Total Salaries3 037 166 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses37 570 649 $
Farm Year To Date Expenses1 387 352 $
Pro Salary Cap To Date36 793 619 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 873 148 $
Pro Remaining Season Days111
Pro Expenses Per Days516 812 $
Pro Estimated Expenses57 366 132 $
Farm Remaining Season Days88
Farm Expenses Per Days18 748 $
Farm Estimated Expenses1 649 824 $
Estimated Season Expenses59 015 956 $
Estimated Season Salary Cap94 159 751 $
Estimate Under Maximum Salary Cap of 104 000 000 $9 840 249 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 17 259 751 $
Current Bank Account98 928 359 $
Projected Bank Account91 785 551 $

Pro Players Salaries

Jonathan Toews 10 500 000 $ (6)
-Salary Remaining : 6 300 000 $
Nicklas Backstrom 8 040 000 $ (5)
-Salary Remaining : 4 824 000 $
Ryan Suter 7 538 462 $ (4)
-Salary Remaining : 4 523 077 $
Kris Letang 7 250 000 $ (5)
-Salary Remaining : 4 350 000 $
Blake Wheeler 5 600 000 $ (2)
-Salary Remaining : 3 360 000 $
Evander Kane 5 250 000 $ (1)
-Salary Remaining : 3 150 000 $
Frederik Andersen 5 000 000 $ (4)
-Salary Remaining : 3 000 000 $
Kyle Palmieri 4 650 000 $ (4)
-Salary Remaining : 2 790 000 $
TJ Brodie 4 650 000 $ (3)
-Salary Remaining : 2 790 000 $
Sean Couturier 4 333 333 $ (5)
-Salary Remaining : 2 600 000 $
Ron Hainsey 4 000 000 $ (1)
-Salary Remaining : 2 400 000 $
Roberto Luongo 4 000 000 $ (1)
-Salary Remaining : 2 400 000 $
Petr Mrazek 4 000 000 $ (1)
-Salary Remaining : 2 400 000 $
Zack Smith 3 900 000 $ (4)
-Salary Remaining : 2 340 000 $
Erik Haula 2 750 000 $ (3)
-Salary Remaining : 1 650 000 $
Daniel Winnik 2 700 000 $ (1)
-Salary Remaining : 1 620 000 $
Nate Schmidt 2 225 000 $ (3)
-Salary Remaining : 1 335 000 $
Zach Hyman 2 225 000 $ (4)
-Salary Remaining : 1 335 000 $
Jay Beagle 2 100 000 $ (1)
-Salary Remaining : 1 260 000 $
Charlie McAvoy 1 258 333 $ (1)
-Salary Remaining : 755 000 $
Richard Panik 875 000 $ (1)
-Salary Remaining : 525 000 $
Josh Manson 825 000 $ (1)
-Salary Remaining : 495 000 $
Viktor Arvidsson 650 000 $ (1)
-Salary Remaining : 390 000 $
Derek Forbort 650 000 $ (1)
-Salary Remaining : 390 000 $
Bryan Rust 640 000 $ (1)
-Salary Remaining : 384 000 $
Total Pro Players25
Salary Commitment
Year 2018 : 95 610 128 $
Year 2019 : 68 661 795 $
Year 2020 : 63 061 795 $
Year 2021 : 53 436 795 $
Salary Average Commitment
Year 2018 : 40 655 129 $
Year 2019 : 20 630 129 $
Year 2020 : 20 180 129 $
Year 2021 : 16 338 463 $
Salary Cap with 1 Way Contract
Year 2018 : 95 610 128 $
Year 2019 : 68 661 795 $
Year 2020 : 63 061 795 $
Year 2021 : 53 436 795 $

Farm Players Salaries

Jordan Weal 175 000 $ (2)
Salary Remaining : 95 062 $
Andreas Athanasiou 138 750 $ (2)
Salary Remaining : 75 370 $
Joakim Nordstrom 127 500 $ (2)
Salary Remaining : 69 259 $
Dylan Gambrell 113 750 $ (2)
Salary Remaining : 61 790 $
Nikita Scherbak 106 333 $ (1)
Salary Remaining : 57 761 $
Laurent Dauphin 92 500 $ (2)
Salary Remaining : 50 247 $
Andreas Johnsson 92 500 $ (2)
Salary Remaining : 50 247 $
Janne Kuokkanen 92 500 $ (2)
Salary Remaining : 50 247 $
Andrew Copp 92 500 $ (1)
Salary Remaining : 50 247 $
Blake Coleman 92 500 $ (1)
Salary Remaining : 50 247 $
Peter Cehlarik 92 500 $ (1)
Salary Remaining : 50 247 $
Jaycob Megna 92 500 $ (1)
Salary Remaining : 50 247 $
Riley Barber 92 500 $ (1)
Salary Remaining : 50 247 $
Artturi Lehkonen 92 500 $ (1)
Salary Remaining : 50 247 $
Nick Cousins 84 000 $ (1)
Salary Remaining : 45 630 $
A.J. Greer 82 500 $ (1)
Salary Remaining : 44 815 $
Antoine Bibeau 80 000 $ (1)
Salary Remaining : 43 457 $
Nicolas Roy 79 000 $ (2)
Salary Remaining : 42 914 $
Philipp Grubauer 75 000 $ (1)
Salary Remaining : 40 741 $
Marek Langhamer 73 333 $ (1)
Salary Remaining : 39 835 $
Phillip Di Giuseppe 72 500 $ (2)
Salary Remaining : 39 383 $
Noel Acciari 72 500 $ (2)
Salary Remaining : 39 383 $
Brandon Tanev 70 000 $ (2)
Salary Remaining : 38 025 $
Dean Kukan 70 000 $ (2)
Salary Remaining : 38 025 $
Oskar Sundqvist 67 500 $ (2)
Salary Remaining : 36 667 $
Jujhar Khaira 67 500 $ (2)
Salary Remaining : 36 667 $
Markus Hannikainen 67 500 $ (2)
Salary Remaining : 36 667 $
Alexandre Carrier 67 167 $ (1)
Salary Remaining : 36 486 $
Nick Paul 67 000 $ (1)
Salary Remaining : 36 395 $
Ben Harpur 65 333 $ (2)
Salary Remaining : 35 490 $
Anton Forsberg 65 000 $ (1)
Salary Remaining : 35 309 $
Julian Melchiori 65 000 $ (2)
Salary Remaining : 35 309 $
Kevin Gravel 65 000 $ (2)
Salary Remaining : 35 309 $
Ryan Sproul 62 500 $ (1)
Salary Remaining : 33 951 $
Scott Wilson 62 500 $ (1)
Salary Remaining : 33 951 $
Tyler Graovac 62 500 $ (1)
Salary Remaining : 33 951 $
Total Farm Players36
Salary Commitment
Year 2018 : 3 037 166 $
Year 2019 : 1 594 300 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 2 286 917 $
Year 2019 : 1 053 084 $
Year 2020 : 0 $
Year 2021 : 0 $

Cousin



Arena Capacity - Ticket Price
Attendance - %

Arena NameLPGaucher
Level 1: 7000 - 100 $ - 5 333 - 76,18%
Level 2: 6000 - 60 $ - 4 500 - 74,99%
Level 3: 3000 - 35 $ - 2 273 - 75,77%
Level 4: 5000 - 25 $ - 3 778 - 75,56%
Luxury : 2000 - 200 $ - 1 537 - 76,83%
Total Capacity :23000

Income

Home Games Left25
Average Attendance - %17 420 - 75,74%
Average Income per Game1 914 039 $
Year to Date Revenue30 624 624 $

Expense

Pro Players Total Salaries94 164 168 $
Farm Players Total Salaries1 495 867 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value388 500 $
Pro Year To Date Expenses37 183 250 $
Farm Year To Date Expenses726 465 $
Pro Salary Cap To Date37 183 250 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 850 975 $
Pro Remaining Season Days111
Pro Expenses Per Days508 996 $
Pro Estimated Expenses56 498 556 $
Farm Remaining Season Days88
Farm Expenses Per Days9 234 $
Farm Estimated Expenses812 592 $
Estimated Season Expenses57 311 148 $
Estimated Season Salary Cap94 070 306 $
Estimate Under Maximum Salary Cap of 104 000 000 $9 929 694 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 17 170 306 $
Current Bank Account125 720 282 $
Projected Bank Account116 260 109 $

Pro Players Salaries

Jay Bouwmeester 9 500 000 $ (1)
-Salary Remaining : 5 700 000 $
Victor Hedman 7 875 000 $ (5)
-Salary Remaining : 4 725 000 $
Andrew MacDonald 7 500 000 $ (1)
-Salary Remaining : 4 500 000 $
Ryan O'Reilly 7 500 000 $ (5)
-Salary Remaining : 4 500 000 $
Sean Monahan 6 375 000 $ (5)
-Salary Remaining : 3 825 000 $
Milan Lucic 6 000 000 $ (2)
-Salary Remaining : 3 600 000 $
Marc Methot 5 880 000 $ (1)
-Salary Remaining : 3 528 000 $
Wayne Simmonds 3 975 000 $ (2)
-Salary Remaining : 2 385 000 $
Nico Hischier 3 775 000 $ (2)
-Salary Remaining : 2 265 000 $
Mikael Backlund 3 575 000 $ (1)
-Salary Remaining : 2 145 000 $
Calvin de Haan 3 300 000 $ (3)
-Salary Remaining : 1 980 000 $
Cam Ward 3 000 001 $ (1)
-Salary Remaining : 1 800 001 $
Andre Burakovsky 3 000 000 $ (3)
-Salary Remaining : 1 800 000 $
Martin Jones 3 000 000 $ (3)
-Salary Remaining : 1 800 000 $
Teuvo Teravainen 2 860 000 $ (3)
-Salary Remaining : 1 716 000 $
Nino Niederreiter 2 667 000 $ (2)
-Salary Remaining : 1 600 200 $
Alex Killorn 2 550 000 $ (1)
-Salary Remaining : 1 530 000 $
Jaden Schwartz 2 350 000 $ (1)
-Salary Remaining : 1 410 000 $
Sven Baertschi 1 850 000 $ (1)
-Salary Remaining : 1 110 000 $
Bo Horvat 1 744 000 $ (1)
-Salary Remaining : 1 046 400 $
Brenden Dillon 1 500 000 $ (1)
-Salary Remaining : 900 000 $
Joel Edmundson 1 050 000 $ (2)
-Salary Remaining : 630 000 $
Brandon Carlo 894 167 $ (1)
-Salary Remaining : 536 500 $
Josh Anderson 894 000 $ (1)
-Salary Remaining : 536 400 $
Trevor van Riemsdyk 825 000 $ (1)
-Salary Remaining : 495 000 $
Keith Kinkaid 725 000 $ (1)
-Salary Remaining : 435 000 $
Total Pro Players26
Salary Commitment
Year 2018 : 94 164 168 $
Year 2019 : 51 377 000 $
Year 2020 : 33 910 000 $
Year 2021 : 21 750 000 $
Salary Average Commitment
Year 2018 : 31 119 168 $
Year 2019 : 5 975 000 $
Year 2020 : 4 625 000 $
Year 2021 : 2 225 000 $
Salary Cap with 1 Way Contract
Year 2018 : 94 164 168 $
Year 2019 : 51 377 000 $
Year 2020 : 33 910 000 $
Year 2021 : 21 750 000 $

Farm Players Salaries

Brendan Perlini 136 333 $ (1)
Salary Remaining : 74 058 $
Evgeny Svechnikov 110 667 $ (1)
Salary Remaining : 60 115 $
Christian Dvorak 110 667 $ (1)
Salary Remaining : 60 115 $
Austin Watson 110 000 $ (3)
Salary Remaining : 59 753 $
Steven Santini 92 500 $ (2)
Salary Remaining : 50 247 $
Tristan Jarry 90 500 $ (1)
Salary Remaining : 49 160 $
Vince Dunn 89 417 $ (2)
Salary Remaining : 48 572 $
Nicholas Baptiste 87 833 $ (1)
Salary Remaining : 47 712 $
Frederik Gauthier 86 333 $ (2)
Salary Remaining : 46 897 $
Cedric Paquette 81 250 $ (2)
Salary Remaining : 44 136 $
Joe Morrow 80 000 $ (1)
Salary Remaining : 43 457 $
Emerson Etem 77 500 $ (1)
Salary Remaining : 42 099 $
Connor Brickley 75 000 $ (2)
Salary Remaining : 40 741 $
Ondrej Kase 70 667 $ (1)
Salary Remaining : 38 387 $
Andy Welinski 69 000 $ (2)
Salary Remaining : 37 481 $
Tyler Wotherspoon 65 000 $ (2)
Salary Remaining : 35 309 $
Scott Harrington 63 200 $ (1)
Salary Remaining : 34 331 $
Total Farm Players17
Salary Commitment
Year 2018 : 1 495 867 $
Year 2019 : 668 500 $
Year 2020 : 110 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 276 300 $
Year 2019 : 496 333 $
Year 2020 : 45 000 $
Year 2021 : 0 $

Expos



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - 90 $ - 6 590 - 94,14%
Level 2: 6000 - 56 $ - 5 667 - 94,45%
Level 3: 3000 - 32 $ - 2 786 - 92,86%
Level 4: 5000 - 24 $ - 4 200 - 84,00%
Luxury : 2000 - 190 $ - 1 881 - 94,04%
Total Capacity :23000

Income

Home Games Left26
Average Attendance - %21 124 - 91,84%
Average Income per Game2 172 045 $
Year to Date Revenue32 580 672 $

Expense

Pro Players Total Salaries76 316 767 $
Farm Players Total Salaries5 630 403 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 429 400 $
Pro Year To Date Expenses31 598 202 $
Farm Year To Date Expenses1 376 181 $
Pro Salary Cap To Date31 479 272 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 473 165 $
Pro Remaining Season Days111
Pro Expenses Per Days412 523 $
Pro Estimated Expenses45 790 053 $
Farm Remaining Season Days88
Farm Expenses Per Days34 756 $
Farm Estimated Expenses3 058 528 $
Estimated Season Expenses48 848 581 $
Estimated Season Salary Cap77 058 479 $
Estimate Under Maximum Salary Cap of 104 000 000 $26 941 521 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 158 479 $
Current Bank Account168 383 541 $
Projected Bank Account176 008 125 $

Pro Players Salaries

Andrei Markov 9 936 000 $ (1)
-Salary Remaining : 5 961 600 $
Bobby Ryan 8 700 000 $ (5)
-Salary Remaining : 5 220 000 $
Kevin Bieksa 6 624 000 $ (1)
-Salary Remaining : 3 974 400 $
Chris Stewart 4 980 000 $ (1)
-Salary Remaining : 2 988 000 $
Dennis Seidenberg 4 800 000 $ (1)
-Salary Remaining : 2 880 000 $
Marcus Johansson 4 583 333 $ (4)
-Salary Remaining : 2 750 000 $
Troy Brouwer (Out of Payroll) 4 400 400 $ (1)
-Salary Remaining : 2 640 240 $
James Reimer 4 080 000 $ (2)
-Salary Remaining : 2 448 000 $
Michael Stone 4 000 000 $ (3)
-Salary Remaining : 2 400 000 $
Colin Wilson 3 938 000 $ (2)
-Salary Remaining : 2 362 800 $
Michael Cammalleri 3 654 031 $ (1)
-Salary Remaining : 2 192 419 $
Jason Demers 3 400 000 $ (1)
-Salary Remaining : 2 040 000 $
Nikita Tryamkin 2 500 000 $ (2)
-Salary Remaining : 1 500 000 $
Jaromir Jagr 2 270 000 $ (2)
-Salary Remaining : 1 362 000 $
Martin Hanzal 1 760 000 $ (2)
-Salary Remaining : 1 056 000 $
Ryan Callahan 1 400 000 $ (1)
-Salary Remaining : 840 000 $
Jordie Benn 1 320 000 $ (2)
-Salary Remaining : 792 000 $
Filip Chytil 1 275 000 $ (2)
-Salary Remaining : 765 000 $
Harri Sateri 750 000 $ (2)
-Salary Remaining : 450 000 $
Jacob de la Rose 725 000 $ (1)
-Salary Remaining : 435 000 $
Magnus Paajarvi 700 000 $ (1)
-Salary Remaining : 420 000 $
Tom Pyatt 521 003 $ (1)
-Salary Remaining : 312 602 $
Total Pro Players22
Salary Commitment
Year 2018 : 76 316 767 $
Year 2019 : 35 176 333 $
Year 2020 : 17 283 333 $
Year 2021 : 13 283 333 $
Salary Average Commitment
Year 2018 : 24 775 034 $
Year 2019 : 10 430 000 $
Year 2020 : 1 800 000 $
Year 2021 : 1 350 000 $
Salary Cap with 1 Way Contract
Year 2018 : 76 316 767 $
Year 2019 : 35 176 333 $
Year 2020 : 17 283 333 $
Year 2021 : 13 283 333 $

Farm Players Salaries

Casey Mittelstadt 1 491 166 $ (2)
Salary Remaining : 810 016 $
Robby Fabbri 1 137 500 $ (1)
Salary Remaining : 617 901 $
Zach Bogosian 514 286 $ (3)
Salary Remaining : 279 365 $
Dmitry Kulikov 433 300 $ (3)
Salary Remaining : 235 373 $
Tyson Jost 170 417 $ (1)
Salary Remaining : 92 572 $
Troy Terry 149 167 $ (2)
Salary Remaining : 81 029 $
Andrej Sustr 145 000 $ (1)
Salary Remaining : 78 765 $
Brandon Davidson 142 500 $ (1)
Salary Remaining : 77 407 $
Dylan Sikura 138 750 $ (2)
Salary Remaining : 75 370 $
Nicholas Merkley 107 583 $ (2)
Salary Remaining : 58 440 $
Rocco Grimaldi 106 700 $ (1)
Salary Remaining : 57 960 $
Brian Strait 93 000 $ (1)
Salary Remaining : 50 519 $
Kevin Roy 92 500 $ (2)
Salary Remaining : 50 247 $
Troy Stecher 92 500 $ (1)
Salary Remaining : 50 247 $
Jyrki Jokipakka 90 000 $ (1)
Salary Remaining : 48 889 $
Filip Chlapik 89 417 $ (2)
Salary Remaining : 48 572 $
Kyle Capobianco 89 417 $ (2)
Salary Remaining : 48 572 $
Andrew Mangiapane 80 000 $ (2)
Salary Remaining : 43 457 $
Ryan Murphy 78 700 $ (1)
Salary Remaining : 42 751 $
Jakub Jerabek 65 000 $ (2)
Salary Remaining : 35 309 $
Magnus Hellberg 65 000 $ (2)
Salary Remaining : 35 309 $
Kurtis MacDermid 65 000 $ (2)
Salary Remaining : 35 309 $
Petter Granberg 65 000 $ (1)
Salary Remaining : 35 309 $
J-F Berube 65 000 $ (2)
Salary Remaining : 35 309 $
Joe Hicketts 63 500 $ (2)
Salary Remaining : 34 494 $
Total Farm Players25
Salary Commitment
Year 2018 : 5 630 403 $
Year 2019 : 2 167 037 $
Year 2020 : 947 586 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 3 231 717 $
Year 2019 : 1 143 300 $
Year 2020 : 478 300 $
Year 2021 : 0 $

Goblins



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Reunion Air American Cente
Level 1: 7000 - 95 $ - 6 702 - 95,74%
Level 2: 6000 - 56 $ - 5 576 - 92,93%
Level 3: 3000 - 31 $ - 2 851 - 95,04%
Level 4: 5000 - 24 $ - 4 190 - 83,80%
Luxury : 2000 - 195 $ - 1 617 - 80,84%
Total Capacity :23000

Income

Home Games Left25
Average Attendance - %20 936 - 91,02%
Average Income per Game2 165 190 $
Year to Date Revenue34 643 039 $

Expense

Pro Players Total Salaries101 781 167 $
Farm Players Total Salaries2 935 017 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses38 006 352 $
Farm Year To Date Expenses1 355 209 $
Pro Salary Cap To Date36 953 359 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 129 748 $
Pro Remaining Season Days111
Pro Expenses Per Days550 168 $
Pro Estimated Expenses61 068 648 $
Farm Remaining Season Days88
Farm Expenses Per Days18 117 $
Farm Estimated Expenses1 594 296 $
Estimated Season Expenses62 662 944 $
Estimated Season Salary Cap92 766 046 $
Estimate Under Maximum Salary Cap of 104 000 000 $11 233 954 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 15 866 046 $
Current Bank Account23 553 475 $
Projected Bank Account15 020 279 $

Pro Players Salaries

Henrik Zetterberg (Out of Payroll) 8 760 000 $ (1)
-Salary Remaining : 5 256 000 $
Jason Spezza 8 400 000 $ (1)
-Salary Remaining : 5 040 000 $
Paul Stastny 8 400 000 $ (3)
-Salary Remaining : 5 040 000 $
Kyle Okposo 7 200 000 $ (2)
-Salary Remaining : 4 320 000 $
Cory Schneider 7 200 000 $ (3)
-Salary Remaining : 4 320 000 $
Alexander Steen 6 960 000 $ (1)
-Salary Remaining : 4 176 000 $
Ben Bishop 5 900 000 $ (6)
-Salary Remaining : 3 540 000 $
Sam Gagner 5 760 000 $ (3)
-Salary Remaining : 3 456 000 $
Bryan Little 4 700 000 $ (1)
-Salary Remaining : 2 820 000 $
Christopher Tanev 4 450 000 $ (4)
-Salary Remaining : 2 670 000 $
Jonas Brodin 4 167 000 $ (2)
-Salary Remaining : 2 500 200 $
Evgenii Dadonov 4 000 000 $ (2)
-Salary Remaining : 2 400 000 $
Frans Nielsen 3 960 000 $ (1)
-Salary Remaining : 2 376 000 $
Cody Ceci 2 800 000 $ (3)
-Salary Remaining : 1 680 000 $
Radek Faksa 2 200 000 $ (3)
-Salary Remaining : 1 320 000 $
Esa Lindell 2 200 000 $ (3)
-Salary Remaining : 1 320 000 $
Ian Cole 2 100 000 $ (2)
-Salary Remaining : 1 260 000 $
Jason Zucker 2 000 000 $ (3)
-Salary Remaining : 1 200 000 $
Tom Wilson 2 000 000 $ (3)
-Salary Remaining : 1 200 000 $
Max Domi 1 425 000 $ (2)
-Salary Remaining : 855 000 $
Jan Rutta 1 350 000 $ (2)
-Salary Remaining : 810 000 $
Thomas Chabot 1 254 167 $ (1)
-Salary Remaining : 752 500 $
Michal Neuvirth 1 100 000 $ (2)
-Salary Remaining : 660 000 $
Colton Sceviour 950 000 $ (1)
-Salary Remaining : 570 000 $
Patrik Nemeth 945 000 $ (2)
-Salary Remaining : 567 000 $
Michael Raffl 650 000 $ (2)
-Salary Remaining : 390 000 $
Darren Helm 500 000 $ (1)
-Salary Remaining : 300 000 $
Blake Comeau 450 000 $ (1)
-Salary Remaining : 270 000 $
Total Pro Players28
Salary Commitment
Year 2018 : 101 781 167 $
Year 2019 : 65 847 000 $
Year 2020 : 42 910 000 $
Year 2021 : 10 350 000 $
Salary Average Commitment
Year 2018 : 21 065 834 $
Year 2019 : 14 136 667 $
Year 2020 : 9 266 667 $
Year 2021 : 450 000 $
Salary Cap with 1 Way Contract
Year 2018 : 101 781 167 $
Year 2019 : 65 847 000 $
Year 2020 : 42 910 000 $
Year 2021 : 10 350 000 $

Farm Players Salaries

Cody Eakin 230 000 $ (2)
Salary Remaining : 124 938 $
Denis Gurianov 167 500 $ (1)
Salary Remaining : 90 988 $
Slater Koekkoek 144 400 $ (1)
Salary Remaining : 78 440 $
Julius Honka 136 333 $ (1)
Salary Remaining : 74 058 $
Curtis Lazar 125 400 $ (1)
Salary Remaining : 68 119 $
Louis Domingue 105 000 $ (1)
Salary Remaining : 57 037 $
Tyler Pitlick 100 000 $ (3)
Salary Remaining : 54 321 $
Blake Speers 92 500 $ (1)
Salary Remaining : 50 247 $
Alex Iafallo 92 500 $ (2)
Salary Remaining : 50 247 $
Jason Dickinson 92 500 $ (2)
Salary Remaining : 50 247 $
Vinnie Hinostroza 92 500 $ (1)
Salary Remaining : 50 247 $
Matthew Peca 92 500 $ (1)
Salary Remaining : 50 247 $
Jamie Oleksiak 91 900 $ (1)
Salary Remaining : 49 921 $
Adam Erne 89 417 $ (1)
Salary Remaining : 48 572 $
Remi Elie 89 417 $ (1)
Salary Remaining : 48 572 $
Anthony Duclair 89 400 $ (1)
Salary Remaining : 48 563 $
Devin Shore 87 000 $ (2)
Salary Remaining : 47 259 $
Warren Foegele 80 000 $ (2)
Salary Remaining : 43 457 $
Collin Delia 75 000 $ (2)
Salary Remaining : 40 741 $
Stephen Johns 72 500 $ (2)
Salary Remaining : 39 383 $
Mattias Janmark 70 000 $ (2)
Salary Remaining : 38 025 $
Gemel Smith 70 000 $ (1)
Salary Remaining : 38 025 $
Curtis Valk 68 250 $ (2)
Salary Remaining : 37 074 $
Curtis McKenzie 67 500 $ (1)
Salary Remaining : 36 667 $
Joakim Ryan 65 000 $ (2)
Salary Remaining : 35 309 $
Adam Wilcox 65 000 $ (2)
Salary Remaining : 35 309 $
Fredrik Claesson 65 000 $ (2)
Salary Remaining : 35 309 $
Brendan Leipsic 65 000 $ (2)
Salary Remaining : 35 309 $
Travis Boyd 65 000 $ (2)
Salary Remaining : 35 309 $
Evan Rodrigues 65 000 $ (2)
Salary Remaining : 35 309 $
Sergey Tolchinsky 65 000 $ (2)
Salary Remaining : 35 309 $
Jordan Oesterle 58 500 $ (1)
Salary Remaining : 31 778 $
Total Farm Players32
Salary Commitment
Year 2018 : 2 935 017 $
Year 2019 : 1 422 750 $
Year 2020 : 100 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 2 262 667 $
Year 2019 : 1 117 500 $
Year 2020 : 90 000 $
Year 2021 : 0 $

Hellpepitos



Arena Capacity - Ticket Price
Attendance - %

Arena NameLimbes field
Level 1: 7000 - 95 $ - 6 794 - 97,05%
Level 2: 6000 - 57 $ - 5 727 - 95,46%
Level 3: 3000 - 32 $ - 2 868 - 95,61%
Level 4: 5000 - 23 $ - 4 814 - 96,27%
Luxury : 2000 - 193 $ - 1 890 - 94,52%
Total Capacity :23000

Income

Home Games Left24
Average Attendance - %22 093 - 96,06%
Average Income per Game2 293 441 $
Year to Date Revenue38 988 501 $

Expense

Pro Players Total Salaries101 723 500 $
Farm Players Total Salaries1 011 500 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses40 665 381 $
Farm Year To Date Expenses405 427 $
Pro Salary Cap To Date40 665 381 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 042 590 $
Pro Remaining Season Days111
Pro Expenses Per Days549 857 $
Pro Estimated Expenses61 034 127 $
Farm Remaining Season Days88
Farm Expenses Per Days6 244 $
Farm Estimated Expenses549 472 $
Estimated Season Expenses61 583 599 $
Estimated Season Salary Cap101 699 508 $
Estimate Under Maximum Salary Cap of 104 000 000 $2 300 492 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 24 799 508 $
Current Bank Account66 644 667 $
Projected Bank Account60 103 658 $

Pro Players Salaries

David Krejci 8 700 000 $ (3)
-Salary Remaining : 5 220 000 $
Corey Crawford 7 200 000 $ (1)
-Salary Remaining : 4 320 000 $
Matt Niskanen 6 900 000 $ (2)
-Salary Remaining : 4 140 000 $
Jeff Petry 6 600 000 $ (3)
-Salary Remaining : 3 960 000 $
Jordan Eberle 6 000 000 $ (3)
-Salary Remaining : 3 600 000 $
Tomas Tatar 5 300 000 $ (3)
-Salary Remaining : 3 180 000 $
Ondrej Palat 5 300 000 $ (5)
-Salary Remaining : 3 180 000 $
Jared Spurgeon 5 187 500 $ (3)
-Salary Remaining : 3 112 500 $
Michael Frolik 5 160 000 $ (3)
-Salary Remaining : 3 096 000 $
Justin Abdelkader 5 100 000 $ (3)
-Salary Remaining : 3 060 000 $
Tyler Bozak 5 040 000 $ (2)
-Salary Remaining : 3 024 000 $
James Neal 5 000 000 $ (1)
-Salary Remaining : 3 000 000 $
Gustav Nyquist 4 750 000 $ (3)
-Salary Remaining : 2 850 000 $
Mattias Ekholm 3 750 000 $ (3)
-Salary Remaining : 2 250 000 $
Nolan Patrick 3 575 000 $ (2)
-Salary Remaining : 2 145 000 $
Ryan Murray 3 494 000 $ (1)
-Salary Remaining : 2 096 400 $
Kevan Miller 3 000 000 $ (1)
-Salary Remaining : 1 800 000 $
Tyson Barrie 2 600 000 $ (1)
-Salary Remaining : 1 560 000 $
Ryan Ellis 2 500 000 $ (2)
-Salary Remaining : 1 500 000 $
Mike Condon 2 400 000 $ (1)
-Salary Remaining : 1 440 000 $
Paul Byron 1 167 000 $ (2)
-Salary Remaining : 700 200 $
Colin Miller 1 000 000 $ (1)
-Salary Remaining : 600 000 $
Anders Nilsson 1 000 000 $ (1)
-Salary Remaining : 600 000 $
William Karlsson 1 000 000 $ (1)
-Salary Remaining : 600 000 $
Micheal Ferland (Out of Payroll) 825 000 $ (1)
-Salary Remaining : 495 000 $
Total Pro Players25
Salary Commitment
Year 2018 : 102 548 500 $
Year 2019 : 75 029 500 $
Year 2020 : 55 847 500 $
Year 2021 : 5 300 000 $
Salary Average Commitment
Year 2018 : 14 060 833 $
Year 2019 : 9 341 666 $
Year 2020 : 7 091 666 $
Year 2021 : 450 000 $
Salary Cap with 1 Way Contract
Year 2018 : 102 548 500 $
Year 2019 : 75 029 500 $
Year 2020 : 55 847 500 $
Year 2021 : 5 300 000 $

Farm Players Salaries

Joonas Donskoi 190 000 $ (1)
Salary Remaining : 103 210 $
Robert Bortuzzo 138 000 $ (1)
Salary Remaining : 74 963 $
Matt Irwin 120 000 $ (1)
Salary Remaining : 65 185 $
Oskar Lindblom 113 750 $ (2)
Salary Remaining : 61 790 $
Brandon Manning 97 500 $ (1)
Salary Remaining : 52 963 $
Marko Dano 92 500 $ (1)
Salary Remaining : 50 247 $
Tomas Hyka 71 000 $ (2)
Salary Remaining : 38 568 $
Chandler Stephenson 65 000 $ (1)
Salary Remaining : 35 309 $
Seth Griffith 62 500 $ (1)
Salary Remaining : 33 951 $
Jared Coreau 61 250 $ (1)
Salary Remaining : 33 272 $
Total Farm Players10
Salary Commitment
Year 2018 : 1 011 500 $
Year 2019 : 184 750 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 511 250 $
Year 2019 : 90 000 $
Year 2020 : 0 $
Year 2021 : 0 $

Hoodlums



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Godfathers arena
Level 1: 7000 - 100 $ - 5 317 - 75,96%
Level 2: 6000 - 60 $ - 4 645 - 77,42%
Level 3: 3000 - 35 $ - 2 302 - 76,74%
Level 4: 5000 - 25 $ - 3 904 - 78,07%
Luxury : 2000 - 200 $ - 1 512 - 75,61%
Total Capacity :23000

Income

Home Games Left24
Average Attendance - %17 680 - 76,87%
Average Income per Game1 923 618 $
Year to Date Revenue32 701 514 $

Expense

Pro Players Total Salaries97 619 901 $
Farm Players Total Salaries2 951 992 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 620 000 $
Pro Year To Date Expenses38 859 104 $
Farm Year To Date Expenses1 369 611 $
Pro Salary Cap To Date38 859 104 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue46 166 843 $
Pro Remaining Season Days111
Pro Expenses Per Days527 675 $
Pro Estimated Expenses58 571 925 $
Farm Remaining Season Days88
Farm Expenses Per Days18 222 $
Farm Estimated Expenses1 603 536 $
Estimated Season Expenses60 175 461 $
Estimated Season Salary Cap99 051 029 $
Estimate Under Maximum Salary Cap of 104 000 000 $4 948 971 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 22 151 029 $
Current Bank Account81 191 547 $
Projected Bank Account67 182 929 $

Pro Players Salaries

Anze Kopitar 12 000 000 $ (5)
-Salary Remaining : 7 200 000 $
Patrick Marleau 11 923 200 $ (3)
-Salary Remaining : 7 153 920 $
Dustin Brown 7 100 000 $ (1)
-Salary Remaining : 4 260 000 $
Jonathan Quick 6 960 000 $ (3)
-Salary Remaining : 4 176 000 $
Justin Williams 6 048 000 $ (1)
-Salary Remaining : 3 628 800 $
Justin Schultz 5 500 000 $ (3)
-Salary Remaining : 3 300 000 $
Alec Martinez 4 800 000 $ (1)
-Salary Remaining : 2 880 000 $
Craig Anderson 4 100 000 $ (2)
-Salary Remaining : 2 460 000 $
Jake Gardiner 4 050 000 $ (2)
-Salary Remaining : 2 430 000 $
Roman Josi 4 000 000 $ (4)
-Salary Remaining : 2 400 000 $
Cam Fowler 4 000 000 $ (1)
-Salary Remaining : 2 400 000 $
Adam Henrique 4 000 000 $ (2)
-Salary Remaining : 2 400 000 $
Rickard Rakell 3 800 000 $ (5)
-Salary Remaining : 2 280 000 $
Tanner Pearson 3 750 000 $ (4)
-Salary Remaining : 2 250 000 $
Radko Gudas 3 350 000 $ (1)
-Salary Remaining : 2 010 000 $
Oliver Bjorkstrand 3 013 434 $ (2)
-Salary Remaining : 1 808 060 $
Patrick Eaves 2 073 600 $ (1)
-Salary Remaining : 1 244 160 $
Timo Meier 1 644 167 $ (1)
-Salary Remaining : 986 500 $
Alexander Wennberg 1 400 000 $ (1)
-Salary Remaining : 840 000 $
Alexander Kerfoot 1 137 500 $ (2)
-Salary Remaining : 682 500 $
David Pastrnak 925 000 $ (1)
-Salary Remaining : 555 000 $
Tim Heed 775 000 $ (1)
-Salary Remaining : 465 000 $
Niklas Kronwall 645 000 $ (1)
-Salary Remaining : 387 000 $
Aaron Dell 625 000 $ (1)
-Salary Remaining : 375 000 $
Total Pro Players24
Salary Commitment
Year 2018 : 97 619 901 $
Year 2019 : 64 234 134 $
Year 2020 : 47 933 200 $
Year 2021 : 23 550 000 $
Salary Average Commitment
Year 2018 : 29 617 601 $
Year 2019 : 13 438 434 $
Year 2020 : 4 975 000 $
Year 2021 : 2 275 000 $
Salary Cap with 1 Way Contract
Year 2018 : 97 619 901 $
Year 2019 : 64 234 134 $
Year 2020 : 47 933 200 $
Year 2021 : 23 550 000 $

Farm Players Salaries

Connor Brown 210 000 $ (3)
Salary Remaining : 114 074 $
Spencer Foo 177 500 $ (2)
Salary Remaining : 96 420 $
Mark Jankowski 149 375 $ (1)
Salary Remaining : 81 142 $
Drake Caggiula 135 000 $ (1)
Salary Remaining : 73 333 $
Marcus Sorensen 135 000 $ (1)
Salary Remaining : 73 333 $
Danton Heinen 99 583 $ (1)
Salary Remaining : 54 095 $
Frank Vatrano 92 500 $ (2)
Salary Remaining : 50 247 $
Paul LaDue 92 500 $ (1)
Salary Remaining : 50 247 $
Zach Aston-Reese 92 500 $ (2)
Salary Remaining : 50 247 $
Erik Gustafsson 92 500 $ (1)
Salary Remaining : 50 247 $
Michael Amadio 92 500 $ (2)
Salary Remaining : 50 247 $
Brandon Montour 92 500 $ (1)
Salary Remaining : 50 247 $
Christian Wolanin 92 500 $ (2)
Salary Remaining : 50 247 $
Sean Malone 92 500 $ (1)
Salary Remaining : 50 247 $
Justin Kloos 92 500 $ (2)
Salary Remaining : 50 247 $
Jonny Brodzinski 92 500 $ (1)
Salary Remaining : 50 247 $
Dryden Hunt 92 500 $ (2)
Salary Remaining : 50 247 $
Sami Niku 91 667 $ (2)
Salary Remaining : 49 794 $
Adrian Kempe 89 417 $ (1)
Salary Remaining : 48 572 $
Brett Kulak 81 700 $ (1)
Salary Remaining : 44 380 $
Ales Hemsky 76 000 $ (1)
Salary Remaining : 41 284 $
Matt Moulson 75 000 $ (1)
Salary Remaining : 40 741 $
Colton Sissons 65 000 $ (2)
Salary Remaining : 35 309 $
Ryan Carpenter 65 000 $ (1)
Salary Remaining : 35 309 $
Ken Appleby 63 500 $ (2)
Salary Remaining : 34 494 $
Jack Campbell 61 250 $ (1)
Salary Remaining : 33 272 $
Tim Schaller 60 000 $ (1)
Salary Remaining : 32 593 $
TJ Tynan 60 000 $ (1)
Salary Remaining : 32 593 $
Frederick Gaudreau 59 500 $ (1)
Salary Remaining : 32 321 $
Evan McEneny 45 000 $ (1)
Salary Remaining : 24 444 $
Griffen Molino 45 000 $ (1)
Salary Remaining : 24 444 $
Mike Ribeiro 45 000 $ (1)
Salary Remaining : 24 444 $
Nick Schultz 45 000 $ (1)
Salary Remaining : 24 444 $
Total Farm Players33
Salary Commitment
Year 2018 : 2 951 992 $
Year 2019 : 1 162 667 $
Year 2020 : 210 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 2 475 658 $
Year 2019 : 736 333 $
Year 2020 : 45 000 $
Year 2021 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaple Center
Level 1: 7000 - 100 $ - 5 313 - 75,90%
Level 2: 6000 - 60 $ - 4 596 - 76,59%
Level 3: 3000 - 35 $ - 2 251 - 75,04%
Level 4: 5000 - 25 $ - 3 722 - 74,44%
Luxury : 2000 - 200 $ - 1 500 - 75,01%
Total Capacity :23000

Income

Home Games Left25
Average Attendance - %17 382 - 75,57%
Average Income per Game1 905 550 $
Year to Date Revenue30 488 805 $

Expense

Pro Players Total Salaries83 809 566 $
Farm Players Total Salaries2 293 667 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(1 464 500 $)
Pro Year To Date Expenses32 601 855 $
Farm Year To Date Expenses1 010 309 $
Pro Salary Cap To Date32 338 335 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 638 758 $
Pro Remaining Season Days111
Pro Expenses Per Days453 025 $
Pro Estimated Expenses50 285 775 $
Farm Remaining Season Days88
Farm Expenses Per Days14 158 $
Farm Estimated Expenses1 245 904 $
Estimated Season Expenses51 531 679 $
Estimated Season Salary Cap81 159 610 $
Estimate Under Maximum Salary Cap of 104 000 000 $22 840 390 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 4 259 610 $
Current Bank Account89 452 342 $
Projected Bank Account85 559 421 $

Pro Players Salaries

Jason Pominville 6 720 000 $ (1)
-Salary Remaining : 4 032 000 $
Hampus Lindholm 5 250 000 $ (5)
-Salary Remaining : 3 150 000 $
Kris Russell 4 800 000 $ (3)
-Salary Remaining : 2 880 000 $
Steve Mason 4 100 000 $ (1)
-Salary Remaining : 2 460 000 $
Olli Maatta 4 083 000 $ (5)
-Salary Remaining : 2 449 800 $
Victor Rask 4 000 000 $ (3)
-Salary Remaining : 2 400 000 $
Mikkel Boedker 4 000 000 $ (3)
-Salary Remaining : 2 400 000 $
Nick Bonino 3 900 000 $ (2)
-Salary Remaining : 2 340 000 $
Andrej Sekera 3 800 000 $ (1)
-Salary Remaining : 2 280 000 $
Pierre-Luc Dubois 3 394 166 $ (2)
-Salary Remaining : 2 036 500 $
Casey Cizikas 3 350 000 $ (2)
-Salary Remaining : 2 010 000 $
Karl Alzner 3 250 000 $ (2)
-Salary Remaining : 1 950 000 $
Ben Lovejoy 3 212 400 $ (2)
-Salary Remaining : 1 927 440 $
Sam Bennett 3 194 000 $ (2)
-Salary Remaining : 1 916 400 $
Kyle Brodziak 3 000 000 $ (2)
-Salary Remaining : 1 800 000 $
Jannik Hansen 3 000 000 $ (1)
-Salary Remaining : 1 800 000 $
Trevor Lewis 2 575 000 $ (2)
-Salary Remaining : 1 545 000 $
David Schlemko 2 520 000 $ (1)
-Salary Remaining : 1 512 000 $
Christian Folin 2 500 000 $ (2)
-Salary Remaining : 1 500 000 $
Connor Hellebuyck 2 250 000 $ (3)
-Salary Remaining : 1 350 000 $
Matthew Tkachuk 1 775 000 $ (1)
-Salary Remaining : 1 065 000 $
Scottie Upshall 1 700 000 $ (2)
-Salary Remaining : 1 020 000 $
Andrei Vasilevskiy 1 475 000 $ (1)
-Salary Remaining : 885 000 $
Chris Kunitz 1 461 000 $ (1)
-Salary Remaining : 876 600 $
Alexander Petrovic 1 050 000 $ (1)
-Salary Remaining : 630 000 $
Chad Ruhwedel 975 000 $ (1)
-Salary Remaining : 585 000 $
Shea Theodore 925 000 $ (2)
-Salary Remaining : 555 000 $
Markus Granlund 900 000 $ (2)
-Salary Remaining : 540 000 $
Derek Grant 650 000 $ (2)
-Salary Remaining : 390 000 $
Total Pro Players29
Salary Commitment
Year 2018 : 83 809 566 $
Year 2019 : 56 933 566 $
Year 2020 : 24 383 000 $
Year 2021 : 9 333 000 $
Salary Average Commitment
Year 2018 : 42 304 334 $
Year 2019 : 29 593 334 $
Year 2020 : 5 288 334 $
Year 2021 : 2 638 334 $
Salary Cap with 1 Way Contract
Year 2018 : 83 809 566 $
Year 2019 : 56 933 566 $
Year 2020 : 24 383 000 $
Year 2021 : 9 333 000 $

Farm Players Salaries

Dylan Strome 336 917 $ (1)
Salary Remaining : 183 016 $
Owen Tippett 165 833 $ (2)
Salary Remaining : 90 082 $
Henrik Borgstrom 149 167 $ (2)
Salary Remaining : 81 029 $
Luke Kunin 142 500 $ (2)
Salary Remaining : 77 407 $
Xavier Ouellet 125 000 $ (2)
Salary Remaining : 67 901 $
Christian Fischer 110 667 $ (1)
Salary Remaining : 60 115 $
Nicolas Kerdiles 92 500 $ (1)
Salary Remaining : 50 247 $
Mitch Reinke 92 500 $ (2)
Salary Remaining : 50 247 $
Markus Nutivaara 92 500 $ (1)
Salary Remaining : 50 247 $
Eric Comrie 90 250 $ (1)
Salary Remaining : 49 025 $
Ivan Barbashev 86 333 $ (1)
Salary Remaining : 46 897 $
MacKenzie Weegar 80 000 $ (1)
Salary Remaining : 43 457 $
Nicolas Deslauriers 77 500 $ (2)
Salary Remaining : 42 099 $
Daniel Carr 72 500 $ (2)
Salary Remaining : 39 383 $
Petteri Lindbohm 70 000 $ (1)
Salary Remaining : 38 025 $
Trevor Carrick 67 000 $ (2)
Salary Remaining : 36 395 $
Alan Quine 65 000 $ (2)
Salary Remaining : 35 309 $
Pheonix Copley 65 000 $ (2)
Salary Remaining : 35 309 $
Maxime Lagace 65 000 $ (2)
Salary Remaining : 35 309 $
Logan Shaw 65 000 $ (2)
Salary Remaining : 35 309 $
Scott Mayfield 62 500 $ (1)
Salary Remaining : 33 951 $
Michael Chaput 60 000 $ (1)
Salary Remaining : 32 593 $
Nick Shore 60 000 $ (1)
Salary Remaining : 32 593 $
Total Farm Players23
Salary Commitment
Year 2018 : 2 293 667 $
Year 2019 : 1 152 000 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 2 084 751 $
Year 2019 : 773 584 $
Year 2020 : 0 $
Year 2021 : 0 $

Lycans



Arena Capacity - Ticket Price
Attendance - %

Arena NameJunky Arena
Level 1: 7000 - 95 $ - 6 645 - 94,93%
Level 2: 6000 - 56 $ - 5 737 - 95,62%
Level 3: 3000 - 31 $ - 2 895 - 96,50%
Level 4: 5000 - 24 $ - 4 362 - 87,25%
Luxury : 2000 - 195 $ - 1 570 - 78,51%
Total Capacity :23000

Income

Home Games Left25
Average Attendance - %21 210 - 92,22%
Average Income per Game2 165 233 $
Year to Date Revenue34 643 722 $

Expense

Pro Players Total Salaries95 926 000 $
Farm Players Total Salaries2 719 977 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 328 514 $
Pro Year To Date Expenses39 807 893 $
Farm Year To Date Expenses1 377 840 $
Pro Salary Cap To Date39 453 173 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 130 816 $
Pro Remaining Season Days111
Pro Expenses Per Days518 519 $
Pro Estimated Expenses57 555 609 $
Farm Remaining Season Days88
Farm Expenses Per Days16 790 $
Farm Estimated Expenses1 477 520 $
Estimated Season Expenses59 033 129 $
Estimated Season Salary Cap98 337 296 $
Estimate Under Maximum Salary Cap of 104 000 000 $5 662 704 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 21 437 296 $
Current Bank Account63 631 525 $
Projected Bank Account58 729 212 $

Pro Players Salaries

Dustin Byfuglien 9 120 000 $ (2)
-Salary Remaining : 5 472 000 $
Jakub Voracek 8 250 000 $ (2)
-Salary Remaining : 4 950 000 $
Rick Nash 7 500 000 $ (2)
-Salary Remaining : 4 500 000 $
Drew Doughty 7 000 000 $ (2)
-Salary Remaining : 4 200 000 $
Jimmy Howard 7 000 000 $ (2)
-Salary Remaining : 4 200 000 $
Jeff Skinner 5 750 000 $ (1)
-Salary Remaining : 3 450 000 $
Gabriel Landeskog 5 571 000 $ (2)
-Salary Remaining : 3 342 600 $
John Tavares 5 500 000 $ (1)
-Salary Remaining : 3 300 000 $
Antti Niemi 5 472 000 $ (1)
-Salary Remaining : 3 283 200 $
Mike Hoffman 5 188 000 $ (3)
-Salary Remaining : 3 112 800 $
Brandon Sutter 4 375 000 $ (4)
-Salary Remaining : 2 625 000 $
Will Butcher 3 775 000 $ (2)
-Salary Remaining : 2 265 000 $
Patrik Laine 3 575 000 $ (1)
-Salary Remaining : 2 145 000 $
Tomas Hertl 3 000 000 $ (3)
-Salary Remaining : 1 800 000 $
Matt Dumba 2 550 000 $ (3)
-Salary Remaining : 1 530 000 $
Thomas Hickey 2 200 000 $ (2)
-Salary Remaining : 1 320 000 $
Sebastian Aho 1 775 000 $ (1)
-Salary Remaining : 1 065 000 $
Adam Pelech 1 600 000 $ (4)
-Salary Remaining : 960 000 $
Nikolay Kulemin 1 500 000 $ (1)
-Salary Remaining : 900 000 $
Matt Benning 1 075 000 $ (1)
-Salary Remaining : 645 000 $
Calvin Pickard 1 000 000 $ (1)
-Salary Remaining : 600 000 $
Carl Soderberg 900 000 $ (1)
-Salary Remaining : 540 000 $
Marian Gaborik 850 000 $ (1)
-Salary Remaining : 510 000 $
Braydon Coburn 750 000 $ (1)
-Salary Remaining : 450 000 $
Sven Andrighetto 650 000 $ (1)
-Salary Remaining : 390 000 $
Total Pro Players25
Salary Commitment
Year 2018 : 95 926 000 $
Year 2019 : 67 129 000 $
Year 2020 : 16 713 000 $
Year 2021 : 5 975 000 $
Salary Average Commitment
Year 2018 : 37 494 167 $
Year 2019 : 26 469 167 $
Year 2020 : 5 919 167 $
Year 2021 : 2 516 667 $
Salary Cap with 1 Way Contract
Year 2018 : 95 926 000 $
Year 2019 : 67 129 000 $
Year 2020 : 16 713 000 $
Year 2021 : 5 975 000 $

Farm Players Salaries

Matt Calvert 220 000 $ (2)
Salary Remaining : 119 506 $
Zach Whitecloud 149 167 $ (2)
Salary Remaining : 81 029 $
Martin Necas 146 250 $ (2)
Salary Remaining : 79 444 $
Henrik Haapala 135 000 $ (2)
Salary Remaining : 73 333 $
Mark Pysyk 112 500 $ (1)
Salary Remaining : 61 111 $
Maxim Mamin 92 500 $ (2)
Salary Remaining : 50 247 $
Gustav Forsling 92 500 $ (1)
Salary Remaining : 50 247 $
Anton Blidh 92 500 $ (1)
Salary Remaining : 50 247 $
Michael Kapla 92 500 $ (1)
Salary Remaining : 50 247 $
Shane Gersich 92 500 $ (2)
Salary Remaining : 50 247 $
Anton Lindholm 92 500 $ (1)
Salary Remaining : 50 247 $
Dominic Turgeon 91 917 $ (2)
Salary Remaining : 49 930 $
Joonas Korpisalo 90 000 $ (2)
Salary Remaining : 48 889 $
Rasmus Andersson 89 417 $ (1)
Salary Remaining : 48 572 $
Spencer Martin 89 417 $ (1)
Salary Remaining : 48 572 $
Duncan Siemens 87 400 $ (1)
Salary Remaining : 47 477 $
Taylor Leier 80 659 $ (2)
Salary Remaining : 43 815 $
Joseph LaBate 80 000 $ (1)
Salary Remaining : 43 457 $
Ethan Bear 77 333 $ (2)
Salary Remaining : 42 008 $
Nelson Nogier 77 167 $ (1)
Salary Remaining : 41 918 $
Brendan Gaunce 75 000 $ (2)
Salary Remaining : 40 741 $
Laurent Brossoit 75 000 $ (1)
Salary Remaining : 40 741 $
Lucas Wallmark 75 000 $ (1)
Salary Remaining : 40 741 $
Sammy Blais 72 583 $ (2)
Salary Remaining : 39 428 $
Giovanni Fiore 70 167 $ (2)
Salary Remaining : 38 115 $
Ty Rattie 70 000 $ (1)
Salary Remaining : 38 025 $
Denis Malgin 69 333 $ (1)
Salary Remaining : 37 663 $
Ross Johnston 66 667 $ (2)
Salary Remaining : 36 214 $
Casey Nelson 65 000 $ (2)
Salary Remaining : 35 309 $
Total Farm Players29
Salary Commitment
Year 2018 : 2 719 977 $
Year 2019 : 1 524 743 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 2 035 174 $
Year 2019 : 912 923 $
Year 2020 : 0 $
Year 2021 : 0 $

MobyDicks



Arena Capacity - Ticket Price
Attendance - %

Arena NameMonosodium Glutamate
Level 1: 7000 - 92 $ - 6 653 - 95,05%
Level 2: 6000 - 54 $ - 5 774 - 96,23%
Level 3: 3000 - 28 $ - 2 915 - 97,18%
Level 4: 5000 - 22 $ - 4 875 - 97,50%
Luxury : 2000 - 191 $ - 1 857 - 92,86%
Total Capacity :23000

Income

Home Games Left24
Average Attendance - %22 075 - 95,98%
Average Income per Game2 186 547 $
Year to Date Revenue37 171 305 $

Expense

Pro Players Total Salaries92 518 104 $
Farm Players Total Salaries2 740 080 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 000 000 $
Pro Year To Date Expenses38 026 930 $
Farm Year To Date Expenses1 157 568 $
Pro Salary Cap To Date37 651 930 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 477 136 $
Pro Remaining Season Days111
Pro Expenses Per Days500 098 $
Pro Estimated Expenses55 510 878 $
Farm Remaining Season Days88
Farm Expenses Per Days16 914 $
Farm Estimated Expenses1 488 432 $
Estimated Season Expenses56 999 310 $
Estimated Season Salary Cap94 162 808 $
Estimate Under Maximum Salary Cap of 104 000 000 $9 837 192 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 17 262 808 $
Current Bank Account49 075 477 $
Projected Bank Account44 553 303 $

Pro Players Salaries

Henrik Lundqvist 10 200 000 $ (4)
-Salary Remaining : 6 120 000 $
Zach Parise 9 045 600 $ (2)
-Salary Remaining : 5 427 360 $
Erik Johnson 7 200 000 $ (3)
-Salary Remaining : 4 320 000 $
Dan Girardi 6 600 000 $ (3)
-Salary Remaining : 3 960 000 $
Mats Zuccarello 5 400 000 $ (4)
-Salary Remaining : 3 240 000 $
Loui Eriksson 5 120 000 $ (1)
-Salary Remaining : 3 072 000 $
Sami Vatanen 4 875 000 $ (4)
-Salary Remaining : 2 925 000 $
Carl Hagelin 4 800 000 $ (3)
-Salary Remaining : 2 880 000 $
Chris Kreider 4 625 000 $ (4)
-Salary Remaining : 2 775 000 $
Kevin Shattenkirk 4 250 000 $ (1)
-Salary Remaining : 2 550 000 $
Jimmy Vesey 3 775 000 $ (1)
-Salary Remaining : 2 265 000 $
Michael Grabner 3 600 000 $ (1)
-Salary Remaining : 2 160 000 $
Conor Sheary 3 000 000 $ (3)
-Salary Remaining : 1 800 000 $
Brendan Smith 2 750 000 $ (2)
-Salary Remaining : 1 650 000 $
Mika Zibanejad 2 625 000 $ (2)
-Salary Remaining : 1 575 000 $
Kevin Hayes 2 600 000 $ (2)
-Salary Remaining : 1 560 000 $
Nick Holden 1 980 000 $ (1)
-Salary Remaining : 1 188 000 $
Vladislav Namestnikov 1 937 500 $ (2)
-Salary Remaining : 1 162 500 $
Derek Ryan 1 710 000 $ (2)
-Salary Remaining : 1 026 000 $
Antti Raanta 1 200 000 $ (2)
-Salary Remaining : 720 000 $
Mark Borowiecki 1 100 000 $ (1)
-Salary Remaining : 660 000 $
Ryan Spooner 950 000 $ (1)
-Salary Remaining : 570 000 $
Cal Clutterbuck 650 004 $ (2)
-Salary Remaining : 390 002 $
Cody McLeod 650 000 $ (2)
-Salary Remaining : 390 000 $
Brian Gibbons 650 000 $ (2)
-Salary Remaining : 390 000 $
Adam McQuaid 650 000 $ (2)
-Salary Remaining : 390 000 $
Cory Conacher 575 000 $ (1)
-Salary Remaining : 345 000 $
Total Pro Players27
Salary Commitment
Year 2018 : 92 518 104 $
Year 2019 : 71 168 104 $
Year 2020 : 46 700 000 $
Year 2021 : 25 100 000 $
Salary Average Commitment
Year 2018 : 28 714 504 $
Year 2019 : 23 239 504 $
Year 2020 : 16 017 000 $
Year 2021 : 14 900 000 $
Salary Cap with 1 Way Contract
Year 2018 : 92 518 104 $
Year 2019 : 71 168 104 $
Year 2020 : 46 700 000 $
Year 2021 : 25 100 000 $

Farm Players Salaries

Jesper Fast 185 000 $ (3)
Salary Remaining : 100 494 $
Lias Andersson 177 500 $ (2)
Salary Remaining : 96 420 $
Devante Smith-Pelly 130 000 $ (2)
Salary Remaining : 70 617 $
Tony DeAngelo 126 333 $ (1)
Salary Remaining : 68 625 $
Stephen Gionta 122 400 $ (2)
Salary Remaining : 66 489 $
Scott Laughton 96 250 $ (2)
Salary Remaining : 52 284 $
Nicklas Jensen 94 930 $ (2)
Salary Remaining : 51 567 $
Boo Nieves 92 500 $ (2)
Salary Remaining : 50 247 $
John Gilmour 92 500 $ (2)
Salary Remaining : 50 247 $
Vinni Lettieri 92 500 $ (2)
Salary Remaining : 50 247 $
Zach Sanford 92 500 $ (1)
Salary Remaining : 50 247 $
Brandon Halverson 89 417 $ (2)
Salary Remaining : 48 572 $
Matt Beleskey 78 250 $ (1)
Salary Remaining : 42 506 $
Brad Malone 78 000 $ (2)
Salary Remaining : 42 370 $
Jamie McBain 78 000 $ (2)
Salary Remaining : 42 370 $
Taylor Fedun 78 000 $ (2)
Salary Remaining : 42 370 $
Tanner Kero 75 000 $ (2)
Salary Remaining : 40 741 $
Steven Fogarty 75 000 $ (2)
Salary Remaining : 40 741 $
Matt Bartkowski 73 500 $ (2)
Salary Remaining : 39 926 $
Peter Holland 67 500 $ (2)
Salary Remaining : 36 667 $
Josh Leivo 65 000 $ (2)
Salary Remaining : 35 309 $
Ryan Reaves 65 000 $ (2)
Salary Remaining : 35 309 $
Marek Mazanec 65 000 $ (2)
Salary Remaining : 35 309 $
Matt Martin 65 000 $ (2)
Salary Remaining : 35 309 $
Marek Hrivik 65 000 $ (2)
Salary Remaining : 35 309 $
Jordan Szwarz 65 000 $ (2)
Salary Remaining : 35 309 $
Oscar Lindberg 65 000 $ (1)
Salary Remaining : 35 309 $
Steven Kampfer 65 000 $ (2)
Salary Remaining : 35 309 $
Josh Jooris 60 000 $ (1)
Salary Remaining : 32 593 $
Michael Sgarbossa 60 000 $ (1)
Salary Remaining : 32 593 $
Adam Clendening 60 000 $ (1)
Salary Remaining : 32 593 $
Rob O'Gara 45 000 $ (1)
Salary Remaining : 24 444 $
Total Farm Players32
Salary Commitment
Year 2018 : 2 740 080 $
Year 2019 : 2 152 997 $
Year 2020 : 185 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 2 184 830 $
Year 2019 : 1 753 330 $
Year 2020 : 185 000 $
Year 2021 : 0 $

Moose



Arena Capacity - Ticket Price
Attendance - %

Arena NameMolson Centre
Level 1: 7000 - 100 $ - 5 289 - 75,55%
Level 2: 6000 - 60 $ - 4 688 - 78,13%
Level 3: 3000 - 35 $ - 2 311 - 77,03%
Level 4: 5000 - 25 $ - 3 839 - 76,78%
Luxury : 2000 - 200 $ - 1 551 - 77,53%
Total Capacity :23000

Income

Home Games Left25
Average Attendance - %17 677 - 76,85%
Average Income per Game1 932 669 $
Year to Date Revenue30 922 702 $

Expense

Pro Players Total Salaries100 623 581 $
Farm Players Total Salaries1 262 332 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses40 458 281 $
Farm Year To Date Expenses641 756 $
Pro Salary Cap To Date40 458 281 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 316 722 $
Pro Remaining Season Days111
Pro Expenses Per Days543 911 $
Pro Estimated Expenses60 374 121 $
Farm Remaining Season Days88
Farm Expenses Per Days7 792 $
Farm Estimated Expenses685 696 $
Estimated Season Expenses61 059 817 $
Estimated Season Salary Cap100 832 402 $
Estimate Under Maximum Salary Cap of 104 000 000 $3 167 598 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 23 932 402 $
Current Bank Account15 892 595 $
Projected Bank Account3 149 500 $

Pro Players Salaries

Corey Perry 10 350 000 $ (2)
-Salary Remaining : 6 210 000 $
Dion Phaneuf 8 400 000 $ (4)
-Salary Remaining : 5 040 000 $
Ryan Kesler 8 250 000 $ (2)
-Salary Remaining : 4 950 000 $
Shea Weber 7 847 143 $ (2)
-Salary Remaining : 4 708 286 $
Brent Seabrook 6 960 000 $ (2)
-Salary Remaining : 4 176 000 $
Marc-Andre Fleury 6 900 000 $ (2)
-Salary Remaining : 4 140 000 $
Jeff Carter 6 327 272 $ (2)
-Salary Remaining : 3 796 363 $
Brandon Saad 6 000 000 $ (4)
-Salary Remaining : 3 600 000 $
Ryan McDonagh 5 640 000 $ (4)
-Salary Remaining : 3 384 000 $
Tyler Myers 5 500 000 $ (2)
-Salary Remaining : 3 300 000 $
Alex Galchenyuk 4 900 000 $ (4)
-Salary Remaining : 2 940 000 $
Jack Eichel 3 775 000 $ (3)
-Salary Remaining : 2 265 000 $
Lars Eller 3 500 000 $ (1)
-Salary Remaining : 2 100 000 $
Jesse Puljujarvi 3 425 000 $ (1)
-Salary Remaining : 2 055 000 $
Boone Jenner 2 900 000 $ (3)
-Salary Remaining : 1 740 000 $
Dmitry Orlov 2 000 000 $ (1)
-Salary Remaining : 1 200 000 $
Kari Lehtonen 1 800 000 $ (1)
-Salary Remaining : 1 080 000 $
Thomas Vanek 1 500 000 $ (1)
-Salary Remaining : 900 000 $
Kevin Connauton 1 000 000 $ (2)
-Salary Remaining : 600 000 $
Tyler Bertuzzi 910 833 $ (1)
-Salary Remaining : 546 500 $
Anthony Mantha 863 333 $ (2)
-Salary Remaining : 518 000 $
Torrey Mitchell 750 000 $ (1)
-Salary Remaining : 450 000 $
Casey DeSmith 675 000 $ (2)
-Salary Remaining : 405 000 $
Luke Schenn 450 000 $ (1)
-Salary Remaining : 270 000 $
Total Pro Players24
Salary Commitment
Year 2018 : 100 623 581 $
Year 2019 : 86 287 748 $
Year 2020 : 31 615 000 $
Year 2021 : 24 940 000 $
Salary Average Commitment
Year 2018 : 28 136 477 $
Year 2019 : 19 599 644 $
Year 2020 : 3 094 167 $
Year 2021 : 1 750 000 $
Salary Cap with 1 Way Contract
Year 2018 : 100 623 581 $
Year 2019 : 86 287 748 $
Year 2020 : 31 615 000 $
Year 2021 : 24 940 000 $

Farm Players Salaries

Sonny Milano 126 333 $ (1)
Salary Remaining : 68 625 $
Jordan Schmaltz 120 833 $ (1)
Salary Remaining : 65 638 $
Noah Juulsen 106 333 $ (2)
Salary Remaining : 57 761 $
Brendan Lemieux 103 917 $ (2)
Salary Remaining : 56 449 $
Andreas Englund 92 500 $ (1)
Salary Remaining : 50 247 $
Nick Lappin 92 500 $ (1)
Salary Remaining : 50 247 $
Matt Puempel 90 000 $ (1)
Salary Remaining : 48 889 $
John Quenneville 89 417 $ (1)
Salary Remaining : 48 572 $
Martin Frk 86 333 $ (1)
Salary Remaining : 46 897 $
Morgan Klimchuk 86 333 $ (2)
Salary Remaining : 46 897 $
Beau Bennett 72 500 $ (1)
Salary Remaining : 39 383 $
Charlie Lindgren 70 000 $ (2)
Salary Remaining : 38 025 $
Brett Lernout 65 333 $ (2)
Salary Remaining : 35 490 $
Lukas Sedlak 60 000 $ (1)
Salary Remaining : 32 593 $
Total Farm Players14
Salary Commitment
Year 2018 : 1 262 332 $
Year 2019 : 431 883 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 978 550 $
Year 2019 : 263 667 $
Year 2020 : 0 $
Year 2021 : 0 $

Outlaws



Arena Capacity - Ticket Price
Attendance - %

Arena NameBordello of Blood
Level 1: 7000 - 87 $ - 6 695 - 95,64%
Level 2: 6000 - 60 $ - 4 703 - 78,39%
Level 3: 3000 - 42 $ - 1 890 - 62,99%
Level 4: 5000 - 28 $ - 3 348 - 66,97%
Luxury : 2000 - 170 $ - 1 925 - 96,23%
Total Capacity :23000

Income

Home Games Left25
Average Attendance - %18 560 - 80,70%
Average Income per Game2 033 717 $
Year to Date Revenue32 539 477 $

Expense

Pro Players Total Salaries91 331 168 $
Farm Players Total Salaries1 231 750 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses38 867 861 $
Farm Year To Date Expenses533 949 $
Pro Salary Cap To Date38 798 942 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 842 933 $
Pro Remaining Season Days111
Pro Expenses Per Days493 682 $
Pro Estimated Expenses54 798 702 $
Farm Remaining Season Days88
Farm Expenses Per Days7 603 $
Farm Estimated Expenses669 064 $
Estimated Season Expenses55 467 766 $
Estimated Season Salary Cap91 047 641 $
Estimate Under Maximum Salary Cap of 104 000 000 $12 952 359 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 14 147 641 $
Current Bank Account134 781 639 $
Projected Bank Account130 156 806 $

Pro Players Salaries

Mark Giordano 8 100 000 $ (3)
-Salary Remaining : 4 860 000 $
Brent Burns 6 912 000 $ (1)
-Salary Remaining : 4 147 200 $
Jordan Staal 6 000 000 $ (4)
-Salary Remaining : 3 600 000 $
Taylor Hall 6 000 000 $ (3)
-Salary Remaining : 3 600 000 $
Valtteri Filppula 6 000 000 $ (2)
-Salary Remaining : 3 600 000 $
Tyler Seguin 5 750 000 $ (2)
-Salary Remaining : 3 450 000 $
Sergei Bobrovsky 5 625 000 $ (1)
-Salary Remaining : 3 375 000 $
Colton Parayko 5 500 000 $ (5)
-Salary Remaining : 3 300 000 $
Nikita Kucherov 4 766 667 $ (4)
-Salary Remaining : 2 860 000 $
Vincent Trocheck 4 750 000 $ (5)
-Salary Remaining : 2 850 000 $
Brad Marchand 4 500 000 $ (2)
-Salary Remaining : 2 700 000 $
Marc-Edouard Vlasic (Out of Payroll) 4 250 000 $ (1)
-Salary Remaining : 2 550 000 $
Patrik Berglund 3 910 000 $ (2)
-Salary Remaining : 2 346 000 $
Tyler Toffoli 3 250 000 $ (2)
-Salary Remaining : 1 950 000 $
Jake Allen 2 350 000 $ (1)
-Salary Remaining : 1 410 000 $
Antoine Roussel 2 000 000 $ (1)
-Salary Remaining : 1 200 000 $
Mikhail Sergachev 1 775 000 $ (1)
-Salary Remaining : 1 065 000 $
Ivan Provorov 1 744 167 $ (1)
-Salary Remaining : 1 046 500 $
Nikolaj Ehlers 1 625 000 $ (2)
-Salary Remaining : 975 000 $
Brock Boeser 1 491 667 $ (1)
-Salary Remaining : 895 000 $
Riley Nash 1 380 000 $ (2)
-Salary Remaining : 828 000 $
Yanni Gourde 1 000 000 $ (2)
-Salary Remaining : 600 000 $
Brayden Point 919 167 $ (1)
-Salary Remaining : 551 500 $
Jaccob Slavin 832 500 $ (2)
-Salary Remaining : 499 500 $
Carl Gunnarsson 450 000 $ (1)
-Salary Remaining : 270 000 $
Anton Khudobin 450 000 $ (1)
-Salary Remaining : 270 000 $
Total Pro Players26
Salary Commitment
Year 2018 : 91 331 168 $
Year 2019 : 63 364 167 $
Year 2020 : 35 116 667 $
Year 2021 : 21 016 667 $
Salary Average Commitment
Year 2018 : 29 845 668 $
Year 2019 : 19 915 667 $
Year 2020 : 7 518 167 $
Year 2021 : 2 694 167 $
Salary Cap with 1 Way Contract
Year 2018 : 91 331 168 $
Year 2019 : 63 364 167 $
Year 2020 : 35 116 667 $
Year 2021 : 21 016 667 $

Farm Players Salaries

Tucker Poolman 177 500 $ (2)
Salary Remaining : 96 420 $
Anthony Cirelli 93 583 $ (2)
Salary Remaining : 50 835 $
Zane McIntyre 92 500 $ (1)
Salary Remaining : 50 247 $
Alex Formenton 92 500 $ (2)
Salary Remaining : 50 247 $
David Kampf 92 500 $ (2)
Salary Remaining : 50 247 $
Sean Kuraly 92 500 $ (1)
Salary Remaining : 50 247 $
Dominic Toninato 92 500 $ (2)
Salary Remaining : 50 247 $
Brendan Guhle 89 417 $ (1)
Salary Remaining : 48 572 $
Gustav Olofsson 72 500 $ (2)
Salary Remaining : 39 383 $
Zac Dalpe 72 500 $ (2)
Salary Remaining : 39 383 $
Joseph Cramarossa 72 450 $ (2)
Salary Remaining : 39 356 $
Mark Alt 65 000 $ (2)
Salary Remaining : 35 309 $
Chase Balisy 65 000 $ (2)
Salary Remaining : 35 309 $
Jordan Martinook 61 300 $ (1)
Salary Remaining : 33 299 $
Total Farm Players14
Salary Commitment
Year 2018 : 1 231 750 $
Year 2019 : 896 033 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 058 467 $
Year 2019 : 699 950 $
Year 2020 : 0 $
Year 2021 : 0 $

Patriots



Arena Capacity - Ticket Price
Attendance - %

Arena Namela Marmite
Level 1: 7000 - 90 $ - 6 365 - 90,92%
Level 2: 6000 - 52 $ - 5 518 - 91,97%
Level 3: 3000 - 33 $ - 2 654 - 88,46%
Level 4: 5000 - 17 $ - 4 814 - 96,28%
Luxury : 2000 - 171 $ - 1 861 - 93,04%
Total Capacity :23000

Income

Home Games Left24
Average Attendance - %21 212 - 92,22%
Average Income per Game2 085 233 $
Year to Date Revenue35 448 965 $

Expense

Pro Players Total Salaries92 891 000 $
Farm Players Total Salaries2 846 416 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses35 059 894 $
Farm Year To Date Expenses1 325 236 $
Pro Salary Cap To Date33 882 604 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 045 598 $
Pro Remaining Season Days111
Pro Expenses Per Days502 114 $
Pro Estimated Expenses55 734 654 $
Farm Remaining Season Days88
Farm Expenses Per Days17 570 $
Farm Estimated Expenses1 546 160 $
Estimated Season Expenses57 280 814 $
Estimated Season Salary Cap89 617 258 $
Estimate Under Maximum Salary Cap of 104 000 000 $14 382 742 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 12 717 258 $
Current Bank Account114 016 231 $
Projected Bank Account106 781 015 $

Pro Players Salaries

Mike Smith 18 000 000 $ (2)
-Salary Remaining : 10 800 000 $
Brandon Dubinsky 7 020 000 $ (2)
-Salary Remaining : 4 212 000 $
Zbynek Michalek 6 912 000 $ (1)
-Salary Remaining : 4 147 200 $
Brooks Laich 6 480 000 $ (1)
-Salary Remaining : 3 888 000 $
Dan Hamhuis 6 480 000 $ (1)
-Salary Remaining : 3 888 000 $
Kyle Quincey 5 100 000 $ (1)
-Salary Remaining : 3 060 000 $
Boyd Gordon 4 320 000 $ (1)
-Salary Remaining : 2 592 000 $
Clayton Stoner 3 900 000 $ (2)
-Salary Remaining : 2 340 000 $
Kevin Klein 3 480 000 $ (1)
-Salary Remaining : 2 088 000 $
Roman Polak 3 300 000 $ (1)
-Salary Remaining : 1 980 000 $
Mark Stuart 3 150 000 $ (1)
-Salary Remaining : 1 890 000 $
Cody Franson 3 000 000 $ (1)
-Salary Remaining : 1 800 000 $
Ben Hutton 2 800 000 $ (1)
-Salary Remaining : 1 680 000 $
Tommy Wingels 2 475 000 $ (1)
-Salary Remaining : 1 485 000 $
Lance Bouma 2 200 000 $ (1)
-Salary Remaining : 1 320 000 $
Derek MacKenzie 1 872 000 $ (1)
-Salary Remaining : 1 123 200 $
John Moore 1 667 000 $ (1)
-Salary Remaining : 1 000 200 $
Darcy Kuemper 1 550 000 $ (1)
-Salary Remaining : 930 000 $
Ben Chiarot 1 400 000 $ (1)
-Salary Remaining : 840 000 $
Matt Hendricks 1 020 000 $ (1)
-Salary Remaining : 612 000 $
Matt Nieto 1 000 000 $ (2)
-Salary Remaining : 600 000 $
Chris Tierney 894 000 $ (1)
-Salary Remaining : 536 400 $
Tyler Gaudet 874 000 $ (1)
-Salary Remaining : 524 400 $
Jason Chimera 847 000 $ (1)
-Salary Remaining : 508 200 $
Chris Wideman 800 000 $ (2)
-Salary Remaining : 480 000 $
Reid Boucher 687 500 $ (2)
-Salary Remaining : 412 500 $
Christopher DiDomenico 612 500 $ (1)
-Salary Remaining : 367 500 $
Stefan Noesen 600 000 $ (1)
-Salary Remaining : 360 000 $
Tyler Ennis 450 000 $ (1)
-Salary Remaining : 270 000 $
Total Pro Players29
Salary Commitment
Year 2018 : 92 891 000 $
Year 2019 : 31 407 500 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 47 915 333 $
Year 2019 : 21 950 000 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Cap with 1 Way Contract
Year 2018 : 92 891 000 $
Year 2019 : 31 407 500 $
Year 2020 : 0 $
Year 2021 : 0 $

Farm Players Salaries

Andreas Borgman 177 500 $ (2)
Salary Remaining : 96 420 $
Jhonas Enroth 150 000 $ (1)
Salary Remaining : 81 481 $
Johan Larsson 147 500 $ (1)
Salary Remaining : 80 123 $
Martin Marincin 125 000 $ (1)
Salary Remaining : 67 901 $
Kerby Rychel 121 300 $ (1)
Salary Remaining : 65 891 $
Andrei Mironov 92 500 $ (2)
Salary Remaining : 50 247 $
Carl Dahlstrom 92 500 $ (2)
Salary Remaining : 50 247 $
Philip Holm 92 500 $ (2)
Salary Remaining : 50 247 $
Gabriel Carlsson 92 500 $ (1)
Salary Remaining : 50 247 $
Seb Aho 92 500 $ (2)
Salary Remaining : 50 247 $
Jakob Forsbacka Karlsson 92 500 $ (1)
Salary Remaining : 50 247 $
C.J. Smith 92 500 $ (1)
Salary Remaining : 50 247 $
Tyler Motte 92 500 $ (1)
Salary Remaining : 50 247 $
Nick Seeler 92 500 $ (2)
Salary Remaining : 50 247 $
Andrej Nestrasil 91 200 $ (1)
Salary Remaining : 49 541 $
Travis Dermott 86 333 $ (2)
Salary Remaining : 46 897 $
Klas Dahlbeck 85 000 $ (1)
Salary Remaining : 46 173 $
Danick Martel 80 000 $ (2)
Salary Remaining : 43 457 $
Tyrell Goulbourne 77 333 $ (2)
Salary Remaining : 42 008 $
Linus Ullmark 75 000 $ (2)
Salary Remaining : 40 741 $
Nikita Nesterov 72 500 $ (1)
Salary Remaining : 39 383 $
Dylan Ferguson 71 667 $ (2)
Salary Remaining : 38 930 $
Juuse Saros 69 250 $ (2)
Salary Remaining : 37 617 $
Ashton Sautner 67 833 $ (2)
Salary Remaining : 36 848 $
Josh Archibald 67 500 $ (2)
Salary Remaining : 36 667 $
Mark McNeill 66 000 $ (2)
Salary Remaining : 35 852 $
Justin Holl 65 000 $ (2)
Salary Remaining : 35 309 $
Nathan Walker 65 000 $ (2)
Salary Remaining : 35 309 $
Greg McKegg 65 000 $ (2)
Salary Remaining : 35 309 $
Trevor Murphy 64 000 $ (2)
Salary Remaining : 34 765 $
Barclay Goodrow 62 700 $ (1)
Salary Remaining : 34 059 $
Stefan Matteau 61 300 $ (1)
Salary Remaining : 33 299 $
Total Farm Players32
Salary Commitment
Year 2018 : 2 846 416 $
Year 2019 : 1 559 916 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 2 082 533 $
Year 2019 : 1 217 833 $
Year 2020 : 0 $
Year 2021 : 0 $

Pioneers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Colony Center
Level 1: 7000 - 90 $ - 6 017 - 85,95%
Level 2: 6000 - 50 $ - 5 262 - 87,69%
Level 3: 3000 - 26 $ - 2 626 - 87,53%
Level 4: 5000 - 15 $ - 4 428 - 88,56%
Luxury : 2000 - 190 $ - 1 705 - 85,23%
Total Capacity :23000

Income

Home Games Left25
Average Attendance - %20 037 - 87,12%
Average Income per Game1 993 874 $
Year to Date Revenue31 901 976 $

Expense

Pro Players Total Salaries88 957 167 $
Farm Players Total Salaries1 607 084 $
Coaches Total Salaries950 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(716 000 $)
Pro Year To Date Expenses37 121 982 $
Farm Year To Date Expenses1 113 298 $
Pro Salary Cap To Date36 692 247 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 846 838 $
Pro Remaining Season Days111
Pro Expenses Per Days480 850 $
Pro Estimated Expenses53 374 350 $
Farm Remaining Season Days88
Farm Expenses Per Days9 920 $
Farm Estimated Expenses872 960 $
Estimated Season Expenses54 247 310 $
Estimated Season Salary Cap89 350 597 $
Estimate Under Maximum Salary Cap of 104 000 000 $14 649 403 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 12 450 597 $
Current Bank Account53 610 874 $
Projected Bank Account49 210 402 $

Pro Players Salaries

Phil Kessel 9 600 000 $ (5)
-Salary Remaining : 5 760 000 $
Tuukka Rask 8 400 000 $ (4)
-Salary Remaining : 5 040 000 $
Steven Stamkos 7 500 000 $ (1)
-Salary Remaining : 4 500 000 $
Derek Stepan 6 500 000 $ (5)
-Salary Remaining : 3 900 000 $
Jonathan Huberdeau 5 900 000 $ (6)
-Salary Remaining : 3 540 000 $
Morgan Rielly 5 000 000 $ (5)
-Salary Remaining : 3 000 000 $
Justin Faulk 4 833 000 $ (2)
-Salary Remaining : 2 899 800 $
Nazem Kadri 4 500 000 $ (5)
-Salary Remaining : 2 700 000 $
Max Pacioretty 4 500 000 $ (2)
-Salary Remaining : 2 700 000 $
Ryan Johansen 4 000 000 $ (2)
-Salary Remaining : 2 400 000 $
Jakob Silfverberg 3 750 000 $ (2)
-Salary Remaining : 2 250 000 $
Andy Greene 3 580 000 $ (2)
-Salary Remaining : 2 148 000 $
Kyle Turris 3 500 000 $ (1)
-Salary Remaining : 2 100 000 $
Reilly Smith 3 425 000 $ (2)
-Salary Remaining : 2 055 000 $
Jacob Trouba (Out of Payroll) 3 000 000 $ (3)
-Salary Remaining : 1 800 000 $
J.T. Miller 2 625 000 $ (2)
-Salary Remaining : 1 575 000 $
John Gibson 2 300 000 $ (3)
-Salary Remaining : 1 380 000 $
Neal Pionk 1 775 000 $ (2)
-Salary Remaining : 1 065 000 $
Thomas Greiss 1 750 000 $ (2)
-Salary Remaining : 1 050 000 $
Brayden McNabb 1 700 000 $ (2)
-Salary Remaining : 1 020 000 $
Alex Tuch 1 350 000 $ (1)
-Salary Remaining : 810 000 $
Brady Skjei 925 000 $ (2)
-Salary Remaining : 555 000 $
Robert Hagg 894 167 $ (1)
-Salary Remaining : 536 500 $
David Desharnais 650 000 $ (2)
-Salary Remaining : 390 000 $
Total Pro Players24
Salary Commitment
Year 2018 : 91 957 167 $
Year 2019 : 78 713 000 $
Year 2020 : 45 200 000 $
Year 2021 : 39 900 000 $
Salary Average Commitment
Year 2018 : 24 301 668 $
Year 2019 : 21 157 501 $
Year 2020 : 10 532 501 $
Year 2021 : 8 744 167 $
Salary Cap with 1 Way Contract
Year 2018 : 91 957 167 $
Year 2019 : 78 713 000 $
Year 2020 : 45 200 000 $
Year 2021 : 39 900 000 $

Farm Players Salaries

Nick Schmaltz 154 167 $ (1)
Salary Remaining : 83 745 $
Jakob Chychrun 135 000 $ (1)
Salary Remaining : 73 333 $
Daniel Brickley 135 000 $ (2)
Salary Remaining : 73 333 $
Tage Thompson 113 750 $ (2)
Salary Remaining : 61 790 $
J.T. Compher 100 000 $ (1)
Salary Remaining : 54 321 $
Blake Hillman 92 500 $ (2)
Salary Remaining : 50 247 $
Daniel Sprong 92 500 $ (2)
Salary Remaining : 50 247 $
Kasperi Kapanen 92 500 $ (2)
Salary Remaining : 50 247 $
Victor Ejdsell 92 500 $ (2)
Salary Remaining : 50 247 $
Alexandar Georgiev 92 500 $ (2)
Salary Remaining : 50 247 $
Miles Wood 92 500 $ (2)
Salary Remaining : 50 247 $
Eric Robinson 92 500 $ (2)
Salary Remaining : 50 247 $
Malcolm Subban 65 000 $ (2)
Salary Remaining : 35 309 $
Eric Fehr 65 000 $ (2)
Salary Remaining : 35 309 $
Eric Gryba 65 000 $ (2)
Salary Remaining : 35 309 $
Dale Weise 65 000 $ (2)
Salary Remaining : 35 309 $
Jake Dotchin 61 667 $ (1)
Salary Remaining : 33 498 $
Total Farm Players17
Salary Commitment
Year 2018 : 1 607 084 $
Year 2019 : 1 156 250 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 183 334 $
Year 2019 : 787 500 $
Year 2020 : 0 $
Year 2021 : 0 $

Piranhas



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Swamp
Level 1: 7000 - 100 $ - 5 468 - 78,11%
Level 2: 6000 - 60 $ - 4 649 - 77,48%
Level 3: 3000 - 35 $ - 2 252 - 75,05%
Level 4: 5000 - 25 $ - 3 847 - 76,95%
Luxury : 2000 - 200 $ - 1 552 - 77,60%
Total Capacity :23000

Income

Home Games Left25
Average Attendance - %17 768 - 77,25%
Average Income per Game1 953 509 $
Year to Date Revenue31 256 140 $

Expense

Pro Players Total Salaries97 373 462 $
Farm Players Total Salaries5 371 968 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value6 566 654 $
Pro Year To Date Expenses37 697 762 $
Farm Year To Date Expenses1 916 531 $
Pro Salary Cap To Date37 600 458 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 837 719 $
Pro Remaining Season Days111
Pro Expenses Per Days526 343 $
Pro Estimated Expenses58 424 073 $
Farm Remaining Season Days88
Farm Expenses Per Days33 160 $
Farm Estimated Expenses2 918 080 $
Estimated Season Expenses61 342 153 $
Estimated Season Salary Cap102 591 185 $
Estimate Under Maximum Salary Cap of 104 000 000 $1 408 815 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 25 691 185 $
Current Bank Account38 142 797 $
Projected Bank Account25 638 363 $

Pro Players Salaries

Jamie Benn 11 400 000 $ (7)
-Salary Remaining : 6 840 000 $
Alex Ovechkin 9 538 462 $ (1)
-Salary Remaining : 5 723 077 $
Pekka Rinne 8 400 000 $ (2)
-Salary Remaining : 5 040 000 $
Alex Pietrangelo 6 500 000 $ (3)
-Salary Remaining : 3 900 000 $
Erik Karlsson 6 500 000 $ (2)
-Salary Remaining : 3 900 000 $
Mark Scheifele 6 125 000 $ (3)
-Salary Remaining : 3 675 000 $
Oliver Ekman-Larsson 5 500 000 $ (2)
-Salary Remaining : 3 300 000 $
Brayden Schenn 5 125 000 $ (4)
-Salary Remaining : 3 075 000 $
Adam Larsson 4 167 000 $ (4)
-Salary Remaining : 2 500 200 $
Oscar Klefbom 4 167 000 $ (4)
-Salary Remaining : 2 500 200 $
John Carlson 3 966 667 $ (1)
-Salary Remaining : 2 380 000 $
Connor McDavid 3 775 000 $ (3)
-Salary Remaining : 2 265 000 $
Mark Stone 3 500 000 $ (2)
-Salary Remaining : 2 100 000 $
Leo Komarov 2 950 000 $ (1)
-Salary Remaining : 1 770 000 $
Antoine Vermette 2 900 000 $ (1)
-Salary Remaining : 1 740 000 $
Vladimir Sobotka 2 725 000 $ (1)
-Salary Remaining : 1 635 000 $
Ryan Strome 2 500 000 $ (3)
-Salary Remaining : 1 500 000 $
Mitchell Marner 1 744 167 $ (1)
-Salary Remaining : 1 046 500 $
Jaroslav Halak 1 521 000 $ (1)
-Salary Remaining : 912 600 $
Deryk Engelland 1 200 000 $ (2)
-Salary Remaining : 720 000 $
Jake Guentzel 925 000 $ (1)
-Salary Remaining : 555 000 $
Jean-Gabriel Pageau 900 000 $ (1)
-Salary Remaining : 540 000 $
Alex DeBrincat 894 166 $ (2)
-Salary Remaining : 536 500 $
Jonathan Ericsson 450 000 $ (1)
-Salary Remaining : 270 000 $
Total Pro Players24
Salary Commitment
Year 2018 : 97 373 462 $
Year 2019 : 69 753 166 $
Year 2020 : 43 759 000 $
Year 2021 : 24 859 000 $
Salary Average Commitment
Year 2018 : 19 589 333 $
Year 2019 : 8 424 166 $
Year 2020 : 6 624 166 $
Year 2021 : 2 144 167 $
Salary Cap with 1 Way Contract
Year 2018 : 97 373 462 $
Year 2019 : 69 753 166 $
Year 2020 : 43 759 000 $
Year 2021 : 24 859 000 $

Farm Players Salaries

Jake DeBrusk 1 288 333 $ (2)
Salary Remaining : 699 835 $
Pavel Buchnevich 925 000 $ (1)
Salary Remaining : 502 469 $
Noah Hanifin 377 500 $ (3)
Salary Remaining : 205 062 $
Melker Karlsson 162 500 $ (1)
Salary Remaining : 88 272 $
Jake McCabe 160 000 $ (2)
Salary Remaining : 86 914 $
Brett Connolly 150 000 $ (2)
Salary Remaining : 81 481 $
Adam Gaudette 149 167 $ (2)
Salary Remaining : 81 029 $
Ryan Donato 135 000 $ (2)
Salary Remaining : 73 333 $
Colin White 128 500 $ (1)
Salary Remaining : 69 802 $
Adam Lowry 112 500 $ (1)
Salary Remaining : 61 111 $
Anders Bjork 106 667 $ (2)
Salary Remaining : 57 942 $
Anton Rodin 95 000 $ (1)
Salary Remaining : 51 605 $
Andrew Poturalski 92 500 $ (1)
Salary Remaining : 50 247 $
Oscar Fantenberg 92 500 $ (2)
Salary Remaining : 50 247 $
Louie Belpedio 92 500 $ (2)
Salary Remaining : 50 247 $
Robbie Russo 92 500 $ (1)
Salary Remaining : 50 247 $
Madison Bowey 90 250 $ (2)
Salary Remaining : 49 025 $
Justin Bailey 89 417 $ (1)
Salary Remaining : 48 572 $
Anthony Stolarz 89 417 $ (1)
Salary Remaining : 48 572 $
Ryan Hartman 86 300 $ (1)
Salary Remaining : 46 879 $
Shane Prince 85 000 $ (1)
Salary Remaining : 46 173 $
Jesper Bratt 82 500 $ (2)
Salary Remaining : 44 815 $
Christian Jaros 80 167 $ (2)
Salary Remaining : 43 547 $
Mark Barberio 75 000 $ (1)
Salary Remaining : 40 741 $
Kristers Gudlevskis 65 000 $ (1)
Salary Remaining : 35 309 $
Shane Harper 65 000 $ (1)
Salary Remaining : 35 309 $
Christian Djoos 65 000 $ (2)
Salary Remaining : 35 309 $
Garnet Hathaway 65 000 $ (2)
Salary Remaining : 35 309 $
Dylan DeMelo 65 000 $ (2)
Salary Remaining : 35 309 $
Carter Rowney 61 250 $ (1)
Salary Remaining : 33 272 $
Luke Witkowski 57 500 $ (1)
Salary Remaining : 31 235 $
Peter Budaj 45 000 $ (1)
Salary Remaining : 24 444 $
Luke Glendening 45 000 $ (1)
Salary Remaining : 24 444 $
Total Farm Players33
Salary Commitment
Year 2018 : 5 371 968 $
Year 2019 : 1 840 084 $
Year 2020 : 377 500 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 3 262 667 $
Year 2019 : 800 167 $
Year 2020 : 45 000 $
Year 2021 : 0 $

Raiders



Arena Capacity - Ticket Price
Attendance - %

Arena NameDesert Center
Level 1: 7000 - 100 $ - 5 305 - 75,78%
Level 2: 6000 - 60 $ - 4 795 - 79,92%
Level 3: 3000 - 35 $ - 2 267 - 75,55%
Level 4: 5000 - 25 $ - 3 857 - 77,15%
Luxury : 2000 - 200 $ - 1 528 - 76,40%
Total Capacity :23000

Income

Home Games Left25
Average Attendance - %17 751 - 77,18%
Average Income per Game1 936 249 $
Year to Date Revenue30 979 990 $

Expense

Pro Players Total Salaries98 895 167 $
Farm Players Total Salaries1 215 900 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses39 308 609 $
Farm Year To Date Expenses583 915 $
Pro Salary Cap To Date39 308 609 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 406 234 $
Pro Remaining Season Days111
Pro Expenses Per Days534 568 $
Pro Estimated Expenses59 337 048 $
Farm Remaining Season Days88
Farm Expenses Per Days7 506 $
Farm Estimated Expenses660 528 $
Estimated Season Expenses59 997 576 $
Estimated Season Salary Cap98 645 657 $
Estimate Under Maximum Salary Cap of 104 000 000 $5 354 343 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 21 745 657 $
Current Bank Account43 519 617 $
Projected Bank Account31 928 275 $

Pro Players Salaries

Claude Giroux 9 000 000 $ (5)
-Salary Remaining : 5 400 000 $
Tomas Plekanec 8 640 000 $ (1)
-Salary Remaining : 5 184 000 $
Keith Yandle 7 620 000 $ (2)
-Salary Remaining : 4 572 000 $
Johnny Gaudreau 6 750 000 $ (5)
-Salary Remaining : 4 050 000 $
Braden Holtby 6 100 000 $ (4)
-Salary Remaining : 3 660 000 $
Ryan Nugent-Hopkins 6 000 000 $ (4)
-Salary Remaining : 3 600 000 $
Logan Couture 6 000 000 $ (4)
-Salary Remaining : 3 600 000 $
Ryan Miller 5 777 000 $ (1)
-Salary Remaining : 3 466 200 $
Rasmus Ristolainen 5 400 000 $ (5)
-Salary Remaining : 3 240 000 $
Torey Krug 5 250 000 $ (2)
-Salary Remaining : 3 150 000 $
Craig Smith 4 250 000 $ (3)
-Salary Remaining : 2 550 000 $
Aaron Ekblad 3 775 000 $ (2)
-Salary Remaining : 2 265 000 $
Aleksander Barkov 3 575 000 $ (1)
-Salary Remaining : 2 145 000 $
Jonathan Bernier 3 480 000 $ (2)
-Salary Remaining : 2 088 000 $
Leon Draisaitl 3 400 000 $ (2)
-Salary Remaining : 2 040 000 $
Jonathan Drouin 3 194 000 $ (2)
-Salary Remaining : 1 916 400 $
Alexei Emelin 2 250 000 $ (1)
-Salary Remaining : 1 350 000 $
Patrick Maroon 2 000 000 $ (1)
-Salary Remaining : 1 200 000 $
William Nylander 1 775 000 $ (2)
-Salary Remaining : 1 065 000 $
Nikita Zaitsev 1 775 000 $ (1)
-Salary Remaining : 1 065 000 $
Dylan Larkin 1 425 000 $ (2)
-Salary Remaining : 855 000 $
Brett Pesce 809 167 $ (2)
-Salary Remaining : 485 500 $
Matt Cullen 650 000 $ (2)
-Salary Remaining : 390 000 $
Total Pro Players23
Salary Commitment
Year 2018 : 98 895 167 $
Year 2019 : 74 878 167 $
Year 2020 : 43 500 000 $
Year 2021 : 39 250 000 $
Salary Average Commitment
Year 2018 : 21 652 000 $
Year 2019 : 10 475 000 $
Year 2020 : 4 975 000 $
Year 2021 : 4 525 000 $
Salary Cap with 1 Way Contract
Year 2018 : 98 895 167 $
Year 2019 : 74 878 167 $
Year 2020 : 43 500 000 $
Year 2021 : 39 250 000 $

Farm Players Salaries

Tobias Rieder 222 500 $ (2)
Salary Remaining : 120 864 $
Yannick Weber 122 400 $ (2)
Salary Remaining : 66 489 $
Jakub Nakladal 111 000 $ (2)
Salary Remaining : 60 296 $
Kalle Kossila 92 500 $ (1)
Salary Remaining : 50 247 $
Nic Petan 92 500 $ (2)
Salary Remaining : 50 247 $
Austin Czarnik 92 500 $ (1)
Salary Remaining : 50 247 $
David Rittich 92 500 $ (1)
Salary Remaining : 50 247 $
Matt Stajan 65 000 $ (2)
Salary Remaining : 35 309 $
Lee Stempniak 65 000 $ (2)
Salary Remaining : 35 309 $
Pontus Aberg 65 000 $ (2)
Salary Remaining : 35 309 $
Jamie McGinn 65 000 $ (2)
Salary Remaining : 35 309 $
Alex Biega 65 000 $ (2)
Salary Remaining : 35 309 $
Toby Enstrom 65 000 $ (2)
Salary Remaining : 35 309 $
Total Farm Players13
Salary Commitment
Year 2018 : 1 215 900 $
Year 2019 : 938 400 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 914 300 $
Year 2019 : 636 800 $
Year 2020 : 0 $
Year 2021 : 0 $

Space



Arena Capacity - Ticket Price
Attendance - %

Arena NameAlcatraz Garden
Level 1: 7000 - 100 $ - 5 275 - 75,35%
Level 2: 6000 - 60 $ - 4 538 - 75,63%
Level 3: 3000 - 35 $ - 2 205 - 73,51%
Level 4: 5000 - 25 $ - 3 689 - 73,78%
Luxury : 2000 - 200 $ - 1 518 - 75,88%
Total Capacity :23000

Income

Home Games Left24
Average Attendance - %17 224 - 74,89%
Average Income per Game1 896 238 $
Year to Date Revenue32 236 046 $

Expense

Pro Players Total Salaries101 345 667 $
Farm Players Total Salaries1 608 383 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(3 237 400 $)
Pro Year To Date Expenses40 720 086 $
Farm Year To Date Expenses702 402 $
Pro Salary Cap To Date40 274 136 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue45 509 712 $
Pro Remaining Season Days111
Pro Expenses Per Days547 814 $
Pro Estimated Expenses60 807 354 $
Farm Remaining Season Days88
Farm Expenses Per Days9 928 $
Farm Estimated Expenses873 664 $
Estimated Season Expenses61 681 018 $
Estimated Season Salary Cap97 844 090 $
Estimate Under Maximum Salary Cap of 104 000 000 $6 155 910 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 20 944 090 $
Current Bank Account129 263 354 $
Projected Bank Account113 092 048 $

Pro Players Salaries

Zdeno Chara 12 960 000 $ (1)
-Salary Remaining : 7 776 000 $
Joe Thornton 10 080 000 $ (1)
-Salary Remaining : 6 048 000 $
David Backes 7 200 000 $ (2)
-Salary Remaining : 4 320 000 $
Alex Goligoski 6 570 000 $ (2)
-Salary Remaining : 3 942 000 $
Carey Price 6 500 000 $ (2)
-Salary Remaining : 3 900 000 $
Matt Duchene 6 000 000 $ (4)
-Salary Remaining : 3 600 000 $
Johnny Boychuk 5 700 000 $ (1)
-Salary Remaining : 3 420 000 $
Nick Leddy 5 500 000 $ (5)
-Salary Remaining : 3 300 000 $
Nick Foligno 5 500 000 $ (1)
-Salary Remaining : 3 300 000 $
Danny DeKeyser 5 000 000 $ (5)
-Salary Remaining : 3 000 000 $
Patric Hornqvist 4 250 000 $ (1)
-Salary Remaining : 2 550 000 $
Niklas Hjalmarsson 4 200 000 $ (2)
-Salary Remaining : 2 520 000 $
Anders Lee 3 750 000 $ (2)
-Salary Remaining : 2 250 000 $
Josh Bailey 3 300 000 $ (1)
-Salary Remaining : 1 980 000 $
Michael Dal Colle 3 063 333 $ (2)
-Salary Remaining : 1 838 000 $
Brock Nelson 2 500 000 $ (1)
-Salary Remaining : 1 500 000 $
Robin Lehner 2 225 000 $ (2)
-Salary Remaining : 1 335 000 $
Ryan Pulock 1 425 000 $ (2)
-Salary Remaining : 855 000 $
Mathew Barzal 1 294 167 $ (1)
-Salary Remaining : 776 500 $
Anthony Beauvillier 1 106 667 $ (1)
-Salary Remaining : 664 000 $
Josh Gorges 751 000 $ (1)
-Salary Remaining : 450 600 $
Dominik Simon 692 500 $ (2)
-Salary Remaining : 415 500 $
Joel Ward 678 000 $ (1)
-Salary Remaining : 406 800 $
Charles Hudon 650 000 $ (2)
-Salary Remaining : 390 000 $
Luca Sbisa 450 000 $ (1)
-Salary Remaining : 270 000 $
Total Pro Players25
Salary Commitment
Year 2018 : 101 345 667 $
Year 2019 : 52 775 833 $
Year 2020 : 16 500 000 $
Year 2021 : 16 500 000 $
Salary Average Commitment
Year 2018 : 47 246 500 $
Year 2019 : 13 741 666 $
Year 2020 : 5 066 666 $
Year 2021 : 5 066 666 $
Salary Cap with 1 Way Contract
Year 2018 : 101 345 667 $
Year 2019 : 52 775 833 $
Year 2020 : 16 500 000 $
Year 2021 : 16 500 000 $

Farm Players Salaries

Jimmy Hayes 230 000 $ (1)
Salary Remaining : 124 938 $
Zemgus Girgensons 160 000 $ (2)
Salary Remaining : 86 914 $
Derrick Pouliot 128 800 $ (1)
Salary Remaining : 69 965 $
Travis Sanheim 126 333 $ (2)
Salary Remaining : 68 625 $
Michael McCarron 113 750 $ (2)
Salary Remaining : 61 790 $
Jon Merrill 113 750 $ (2)
Salary Remaining : 61 790 $
Nikolay Goldobin 113 750 $ (2)
Salary Remaining : 61 790 $
Joshua Ho-Sang 107 583 $ (1)
Salary Remaining : 58 440 $
Rinat Valiev 92 500 $ (2)
Salary Remaining : 50 247 $
Vladislav Kamenev 89 417 $ (1)
Salary Remaining : 48 572 $
Alex Chiasson 80 000 $ (1)
Salary Remaining : 43 457 $
Michael Hutchinson 65 000 $ (2)
Salary Remaining : 35 309 $
Scott Wedgewood 65 000 $ (1)
Salary Remaining : 35 309 $
Keegan Lowe 65 000 $ (2)
Salary Remaining : 35 309 $
Tanner Richard 57 500 $ (1)
Salary Remaining : 31 235 $
Total Farm Players15
Salary Commitment
Year 2018 : 1 608 383 $
Year 2019 : 850 083 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 995 831 $
Year 2019 : 561 331 $
Year 2020 : 0 $
Year 2021 : 0 $

Texans



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 7000 - 100 $ - 5 215 - 74,51%
Level 2: 6000 - 60 $ - 4 515 - 75,24%
Level 3: 3000 - 35 $ - 2 273 - 75,75%
Level 4: 5000 - 25 $ - 3 705 - 74,10%
Luxury : 2000 - 200 $ - 1 544 - 77,22%
Total Capacity :23000

Income

Home Games Left25
Average Attendance - %17 252 - 75,01%
Average Income per Game1 897 420 $
Year to Date Revenue30 358 720 $

Expense

Pro Players Total Salaries84 510 743 $
Farm Players Total Salaries206 250 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses32 215 166 $
Farm Year To Date Expenses96 207 $
Pro Salary Cap To Date31 660 571 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 435 500 $
Pro Remaining Season Days111
Pro Expenses Per Days456 815 $
Pro Estimated Expenses50 706 465 $
Farm Remaining Season Days88
Farm Expenses Per Days1 273 $
Farm Estimated Expenses112 024 $
Estimated Season Expenses50 818 489 $
Estimated Season Salary Cap82 367 036 $
Estimate Under Maximum Salary Cap of 104 000 000 $21 632 964 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 5 467 036 $
Current Bank Account50 329 498 $
Projected Bank Account46 946 509 $

Pro Players Salaries

Brooks Orpik 7 920 000 $ (2)
-Salary Remaining : 4 752 000 $
Travis Zajac 6 900 000 $ (1)
-Salary Remaining : 4 140 000 $
Marc Staal 6 840 000 $ (3)
-Salary Remaining : 4 104 000 $
Filip Forsberg 6 000 000 $ (4)
-Salary Remaining : 3 600 000 $
Artem Anisimov 5 460 000 $ (3)
-Salary Remaining : 3 276 000 $
Drew Stafford 4 800 000 $ (1)
-Salary Remaining : 2 880 000 $
Travis Hamonic 3 857 143 $ (3)
-Salary Remaining : 2 314 286 $
Nathan MacKinnon 3 775 000 $ (1)
-Salary Remaining : 2 265 000 $
Auston Matthews 3 775 000 $ (1)
-Salary Remaining : 2 265 000 $
Matt Murray 3 750 000 $ (3)
-Salary Remaining : 2 250 000 $
Sam Reinhart 3 575 000 $ (3)
-Salary Remaining : 2 145 000 $
Brian Boyle 3 300 000 $ (1)
-Salary Remaining : 1 980 000 $
Seth Jones 3 225 000 $ (1)
-Salary Remaining : 1 935 000 $
Eeli Tolvanen 3 145 833 $ (2)
-Salary Remaining : 1 887 500 $
Matt Hunwick 2 000 000 $ (1)
-Salary Remaining : 1 200 000 $
Zach Werenski 1 775 000 $ (1)
-Salary Remaining : 1 065 000 $
Alexander Nylander 1 775 000 $ (1)
-Salary Remaining : 1 065 000 $
Clayton Keller 1 704 167 $ (1)
-Salary Remaining : 1 022 500 $
Mikko Rantanen 1 658 333 $ (2)
-Salary Remaining : 995 000 $
Shayne Gostisbehere 1 421 000 $ (1)
-Salary Remaining : 852 600 $
Carter Hutton 1 350 000 $ (1)
-Salary Remaining : 810 000 $
Kailer Yamamoto 1 155 000 $ (2)
-Salary Remaining : 693 000 $
Travis Konecny 1 106 667 $ (1)
-Salary Remaining : 664 000 $
Samuel Girard 925 000 $ (2)
-Salary Remaining : 555 000 $
Phillip Danault 912 000 $ (1)
-Salary Remaining : 547 200 $
Nick Jensen 900 000 $ (1)
-Salary Remaining : 540 000 $
Pierre-Edouard Bellemare 855 600 $ (1)
-Salary Remaining : 513 360 $
Al Montoya 650 000 $ (2)
-Salary Remaining : 390 000 $
Total Pro Players28
Salary Commitment
Year 2018 : 84 510 743 $
Year 2019 : 44 936 309 $
Year 2020 : 29 482 143 $
Year 2021 : 6 000 000 $
Salary Average Commitment
Year 2018 : 22 235 834 $
Year 2019 : 5 375 000 $
Year 2020 : 2 675 000 $
Year 2021 : 450 000 $
Salary Cap with 1 Way Contract
Year 2018 : 84 510 743 $
Year 2019 : 44 936 309 $
Year 2020 : 29 482 143 $
Year 2021 : 6 000 000 $

Farm Players Salaries

Jack Roslovic 113 750 $ (1)
Salary Remaining : 61 790 $
Mike Vecchione 92 500 $ (1)
Salary Remaining : 50 247 $
Total Farm Players2
Salary Commitment
Year 2018 : 206 250 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 206 250 $
Year 2019 : 0 $
Year 2020 : 0 $
Year 2021 : 0 $

Titans



Arena Capacity - Ticket Price
Attendance - %

Arena NameCoke Center
Level 1: 7000 - 100 $ - 5 289 - 75,55%
Level 2: 6000 - 60 $ - 4 539 - 75,65%
Level 3: 3000 - 35 $ - 2 246 - 74,85%
Level 4: 5000 - 25 $ - 3 791 - 75,83%
Luxury : 2000 - 200 $ - 1 537 - 76,85%
Total Capacity :23000

Income

Home Games Left25
Average Attendance - %17 402 - 75,66%
Average Income per Game1 910 152 $
Year to Date Revenue30 562 426 $

Expense

Pro Players Total Salaries100 434 800 $
Farm Players Total Salaries2 144 550 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 462 500 $
Pro Year To Date Expenses39 783 276 $
Farm Year To Date Expenses1 009 749 $
Pro Salary Cap To Date39 783 276 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 753 791 $
Pro Remaining Season Days111
Pro Expenses Per Days542 891 $
Pro Estimated Expenses60 260 901 $
Farm Remaining Season Days88
Farm Expenses Per Days13 238 $
Farm Estimated Expenses1 164 944 $
Estimated Season Expenses61 425 845 $
Estimated Season Salary Cap102 506 677 $
Estimate Under Maximum Salary Cap of 104 000 000 $1 493 323 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 25 606 677 $
Current Bank Account27 425 240 $
Projected Bank Account13 753 186 $

Pro Players Salaries

Ryan Getzlaf 9 900 000 $ (4)
-Salary Remaining : 5 940 000 $
Mikko Koivu 8 100 000 $ (1)
-Salary Remaining : 4 860 000 $
Vladimir Tarasenko 7 500 000 $ (6)
-Salary Remaining : 4 500 000 $
Mikael Granlund 5 750 000 $ (4)
-Salary Remaining : 3 450 000 $
Derick Brassard 5 000 000 $ (2)
-Salary Remaining : 3 000 000 $
Johnny Oduya 5 000 000 $ (1)
-Salary Remaining : 3 000 000 $
Cam Talbot 5 000 000 $ (4)
-Salary Remaining : 3 000 000 $
David Perron 4 575 000 $ (1)
-Salary Remaining : 2 745 000 $
Justin Braun 4 560 000 $ (1)
-Salary Remaining : 2 736 000 $
James van Riemsdyk 4 250 000 $ (1)
-Salary Remaining : 2 550 000 $
David Savard 4 250 000 $ (4)
-Salary Remaining : 2 550 000 $
T.J. Oshie 4 175 000 $ (1)
-Salary Remaining : 2 505 000 $
Nick Bjugstad 4 100 000 $ (4)
-Salary Remaining : 2 460 000 $
Marco Scandella 4 000 000 $ (3)
-Salary Remaining : 2 400 000 $
Connor Murphy 3 850 000 $ (5)
-Salary Remaining : 2 310 000 $
Brian Elliott 3 600 000 $ (1)
-Salary Remaining : 2 160 000 $
Charlie Coyle 3 200 000 $ (3)
-Salary Remaining : 1 920 000 $
Erik Gudbranson 2 500 000 $ (1)
-Salary Remaining : 1 500 000 $
Darnell Nurse 1 713 000 $ (1)
-Salary Remaining : 1 027 800 $
Nick Ritchie 1 627 500 $ (2)
-Salary Remaining : 976 500 $
Josh Morrissey 1 425 000 $ (2)
-Salary Remaining : 855 000 $
Jeff Zatkoff 1 080 000 $ (1)
-Salary Remaining : 648 000 $
Dmitrij Jaskin 1 000 000 $ (1)
-Salary Remaining : 600 000 $
Mike Matheson 925 000 $ (1)
-Salary Remaining : 555 000 $
Joel Armia 925 000 $ (1)
-Salary Remaining : 555 000 $
Pavel Zacha 925 000 $ (2)
-Salary Remaining : 555 000 $
Scott Darling 588 000 $ (1)
-Salary Remaining : 352 800 $
Jason Garrison 466 300 $ (1)
-Salary Remaining : 279 780 $
Jori Lehtera 450 000 $ (1)
-Salary Remaining : 270 000 $
Total Pro Players29
Salary Commitment
Year 2018 : 100 434 800 $
Year 2019 : 56 527 500 $
Year 2020 : 47 550 000 $
Year 2021 : 40 350 000 $
Salary Average Commitment
Year 2018 : 21 182 966 $
Year 2019 : 7 484 166 $
Year 2020 : 5 184 166 $
Year 2021 : 3 888 333 $
Salary Cap with 1 Way Contract
Year 2018 : 100 434 800 $
Year 2019 : 56 527 500 $
Year 2020 : 47 550 000 $
Year 2021 : 40 350 000 $

Farm Players Salaries

Calle Rosen 177 500 $ (2)
Salary Remaining : 96 420 $
Haydn Fleury 171 333 $ (2)
Salary Remaining : 93 070 $
Samuel Morin 136 333 $ (1)
Salary Remaining : 74 058 $
Jordan Greenway 122 500 $ (2)
Salary Remaining : 66 543 $
Hunter Shinkaruk 113 750 $ (1)
Salary Remaining : 61 790 $
Nathan Beaulieu 100 000 $ (1)
Salary Remaining : 54 321 $
John Hayden 92 500 $ (1)
Salary Remaining : 50 247 $
Dillon Heatherington 92 500 $ (2)
Salary Remaining : 50 247 $
Matt Grzelcyk 92 500 $ (1)
Salary Remaining : 50 247 $
Anton Slepyshev 92 500 $ (1)
Salary Remaining : 50 247 $
Alex Nedeljkovic 89 417 $ (1)
Salary Remaining : 48 572 $
Valentin Zykov 89 417 $ (1)
Salary Remaining : 48 572 $
Damon Severson 88 800 $ (1)
Salary Remaining : 48 237 $
Nail Yakupov 87 500 $ (1)
Salary Remaining : 47 531 $
Kenny Agostino 87 500 $ (1)
Salary Remaining : 47 531 $
Mirco Mueller 85 000 $ (2)
Salary Remaining : 46 173 $
Chris Bigras 84 333 $ (1)
Salary Remaining : 45 811 $
Nikita Soshnikov 73 667 $ (1)
Salary Remaining : 40 016 $
Mike Reilly 72 500 $ (2)
Salary Remaining : 39 383 $
Oscar Dansk 65 000 $ (2)
Salary Remaining : 35 309 $
Christopher Gibson 65 000 $ (1)
Salary Remaining : 35 309 $
Tom Kuhnhackl 65 000 $ (1)
Salary Remaining : 35 309 $
Total Farm Players22
Salary Commitment
Year 2018 : 2 144 550 $
Year 2019 : 786 333 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 322 667 $
Year 2019 : 315 000 $
Year 2020 : 0 $
Year 2021 : 0 $

Warpath



Arena Capacity - Ticket Price
Attendance - %

Arena NameSix Feet Under
Level 1: 7000 - 105 $ - 5 290 - 75,57%
Level 2: 6000 - 65 $ - 4 305 - 71,75%
Level 3: 3000 - 40 $ - 2 046 - 68,19%
Level 4: 5000 - 30 $ - 3 133 - 62,66%
Luxury : 2000 - 205 $ - 1 541 - 77,04%
Total Capacity :23000

Income

Home Games Left24
Average Attendance - %16 315 - 70,93%
Average Income per Game1 977 165 $
Year to Date Revenue33 611 801 $

Expense

Pro Players Total Salaries100 414 811 $
Farm Players Total Salaries3 090 111 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(1 000 000 $)
Pro Year To Date Expenses40 331 176 $
Farm Year To Date Expenses1 441 142 $
Pro Salary Cap To Date40 331 176 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 451 954 $
Pro Remaining Season Days111
Pro Expenses Per Days542 783 $
Pro Estimated Expenses60 248 913 $
Farm Remaining Season Days88
Farm Expenses Per Days19 075 $
Farm Estimated Expenses1 678 600 $
Estimated Season Expenses61 927 513 $
Estimated Season Salary Cap99 580 089 $
Estimate Under Maximum Salary Cap of 104 000 000 $4 419 911 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 22 680 089 $
Current Bank Account116 213 473 $
Projected Bank Account101 737 914 $

Pro Players Salaries

Eric Staal 9 900 000 $ (1)
-Salary Remaining : 5 940 000 $
Sidney Crosby 8 700 000 $ (6)
-Salary Remaining : 5 220 000 $
Joe Pavelski 7 200 000 $ (2)
-Salary Remaining : 4 320 000 $
Duncan Keith 6 661 200 $ (3)
-Salary Remaining : 3 996 720 $
P.K. Subban 6 000 000 $ (5)
-Salary Remaining : 3 600 000 $
Artemi Panarin 6 000 000 $ (5)
-Salary Remaining : 3 600 000 $
Semyon Varlamov 5 900 000 $ (2)
-Salary Remaining : 3 540 000 $
Dougie Hamilton 5 750 000 $ (3)
-Salary Remaining : 3 450 000 $
Alexander Radulov 5 750 000 $ (1)
-Salary Remaining : 3 450 000 $
Devan Dubnyk 5 200 000 $ (1)
-Salary Remaining : 3 120 000 $
Alexander Edler 5 000 000 $ (2)
-Salary Remaining : 3 000 000 $
John Klingberg 4 250 000 $ (5)
-Salary Remaining : 2 550 000 $
Cam Atkinson 3 500 000 $ (2)
-Salary Remaining : 2 100 000 $
Trevor Daley 3 111 111 $ (2)
-Salary Remaining : 1 866 667 $
Mathieu Perreault 3 000 000 $ (1)
-Salary Remaining : 1 800 000 $
Evgeny Kuznetsov 3 000 000 $ (2)
-Salary Remaining : 1 800 000 $
Thatcher Demko 2 941 667 $ (2)
-Salary Remaining : 1 765 000 $
Elias Lindholm 2 700 000 $ (3)
-Salary Remaining : 1 620 000 $
Ryan Dzingel 1 800 000 $ (1)
-Salary Remaining : 1 080 000 $
Jakub Vrana 1 363 333 $ (1)
-Salary Remaining : 818 000 $
Michal Kempny 1 137 500 $ (1)
-Salary Remaining : 682 500 $
Greg Pateryn 800 000 $ (2)
-Salary Remaining : 480 000 $
Jonathan Marchessault 750 000 $ (2)
-Salary Remaining : 450 000 $
Total Pro Players23
Salary Commitment
Year 2018 : 100 414 811 $
Year 2019 : 72 263 978 $
Year 2020 : 40 061 200 $
Year 2021 : 24 950 000 $
Salary Average Commitment
Year 2018 : 24 295 277 $
Year 2019 : 14 494 444 $
Year 2020 : 3 125 000 $
Year 2021 : 900 000 $
Salary Cap with 1 Way Contract
Year 2018 : 100 414 811 $
Year 2019 : 72 263 978 $
Year 2020 : 40 061 200 $
Year 2021 : 24 950 000 $

Farm Players Salaries

Nikita Zadorov 215 000 $ (1)
Salary Remaining : 116 790 $
Riley Sheahan 207 500 $ (2)
Salary Remaining : 112 716 $
Jake Virtanen 177 500 $ (1)
Salary Remaining : 96 420 $
Lawson Crouse 160 250 $ (1)
Salary Remaining : 87 049 $
Zack Kassian 150 000 $ (1)
Salary Remaining : 81 481 $
Mikhail Grigorenko 143 000 $ (2)
Salary Remaining : 77 679 $
Hudson Fasching 135 000 $ (1)
Salary Remaining : 73 333 $
Jared McCann 113 750 $ (2)
Salary Remaining : 61 790 $
Joel Eriksson Ek 110 667 $ (1)
Salary Remaining : 60 115 $
Ian McCoshen 102 500 $ (1)
Salary Remaining : 55 679 $
Quinton Howden 93 610 $ (2)
Salary Remaining : 50 850 $
Nick Sorensen 92 500 $ (1)
Salary Remaining : 50 247 $
Danny O'Regan 92 500 $ (2)
Salary Remaining : 50 247 $
Alex Lyon 92 500 $ (2)
Salary Remaining : 50 247 $
Jon Gillies 92 500 $ (1)
Salary Remaining : 50 247 $
Kevin Labanc 92 500 $ (1)
Salary Remaining : 50 247 $
Matthew Highmore 92 500 $ (2)
Salary Remaining : 50 247 $
Adin Hill 92 500 $ (2)
Salary Remaining : 50 247 $
Tomas Jurco 90 000 $ (1)
Salary Remaining : 48 889 $
Roland McKeown 89 417 $ (2)
Salary Remaining : 48 572 $
Marcus Pettersson 89 417 $ (2)
Salary Remaining : 48 572 $
Brett Ritchie 87 500 $ (1)
Salary Remaining : 47 531 $
Connor Carrick 75 000 $ (2)
Salary Remaining : 40 741 $
Alexandre Grenier 72 500 $ (2)
Salary Remaining : 39 383 $
Teemu Pulkkinen 70 000 $ (2)
Salary Remaining : 38 025 $
Kyle Rau 70 000 $ (2)
Salary Remaining : 38 025 $
David Warsofsky 67 500 $ (2)
Salary Remaining : 36 667 $
Tomas Nosek 65 000 $ (2)
Salary Remaining : 35 309 $
Spencer Abbott 57 500 $ (1)
Salary Remaining : 31 235 $
Total Farm Players29
Salary Commitment
Year 2018 : 3 090 111 $
Year 2019 : 1 526 694 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 999 250 $
Year 2019 : 888 333 $
Year 2020 : 0 $
Year 2021 : 0 $

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of 104 000 000 $
Available Cap Space

Over Minimum of
76 900 000 $

Pro Players

Farm Players

Total Players

Beholders 36 565 477 $ 93 909 577 $ 10 090 423 $ 17 009 577 $ 262248
Casse-Pied 98 928 359 $ 94 159 751 $ 9 840 249 $ 17 259 751 $ 253661
Cousin 125 720 282 $ 94 070 306 $ 9 929 694 $ 17 170 306 $ 261743
Expos 168 383 541 $ 77 058 479 $ 26 941 521 $ 158 479 $ 222547
Goblins 23 553 475 $ 92 766 046 $ 11 233 954 $ 15 866 046 $ 283260
Hellpepitos 66 644 667 $ 101 699 508 $ 2 300 492 $ 24 799 508 $ 251035
Hoodlums 81 191 547 $ 99 051 029 $ 4 948 971 $ 22 151 029 $ 243357
Kings 89 452 342 $ 81 159 610 $ 22 840 390 $ 4 259 610 $ 292352
Lycans 63 631 525 $ 98 337 296 $ 5 662 704 $ 21 437 296 $ 252954
MobyDicks 49 075 477 $ 94 162 808 $ 9 837 192 $ 17 262 808 $ 273259
Moose 15 892 595 $ 100 832 402 $ 3 167 598 $ 23 932 402 $ 241438
Outlaws 134 781 639 $ 91 047 641 $ 12 952 359 $ 14 147 641 $ 261440
Patriots 114 016 231 $ 89 617 258 $ 14 382 742 $ 12 717 258 $ 293261
Pioneers 53 610 874 $ 89 350 597 $ 14 649 403 $ 12 450 597 $ 241741
Piranhas 38 142 797 $ 102 591 185 $ 1 408 815 $ 25 691 185 $ 243357
Raiders 43 519 617 $ 98 645 657 $ 5 354 343 $ 21 745 657 $ 231336
Space 129 263 354 $ 97 844 090 $ 6 155 910 $ 20 944 090 $ 251540
Texans 50 329 498 $ 82 367 036 $ 21 632 964 $ 5 467 036 $ 28230
Titans 27 425 240 $ 102 506 677 $ 1 493 323 $ 25 606 677 $ 292251
Warpath 116 213 473 $ 99 580 089 $ 4 419 911 $ 22 680 089 $ 232952