beholdershellpepitosKingspatriots

 

 

Beholders



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkullport Center
Level 1: 7000 - 84 $ - 6 720 - 96,00%
Level 2: 6000 - 48 $ - 5 773 - 96,22%
Level 3: 3000 - 29 $ - 2 845 - 94,83%
Level 4: 5000 - 22 $ - 4 629 - 92,58%
Luxury : 2000 - 189 $ - 1 902 - 95,09%
Total Capacity :23000

Income

Home Games Left10
Average Attendance - %21 869 - 95,08%
Average Income per Game2 064 193 $
Year to Date Revenue63 989 973 $

Expense

Pro Players Total Salaries100 416 968 $
Farm Players Total Salaries1 938 817 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses74 499 115 $
Farm Year To Date Expenses1 970 244 $
Pro Salary Cap To Date73 209 964 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 641 927 $
Pro Remaining Season Days42
Pro Expenses Per Days542 794 $
Pro Estimated Expenses22 797 348 $
Farm Remaining Season Days19
Farm Expenses Per Days11 968 $
Farm Estimated Expenses227 392 $
Estimated Season Expenses23 024 740 $
Estimated Season Salary Cap96 007 312 $
Estimate Under Maximum Salary Cap of 104 000 000 $7 992 688 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 19 107 312 $
Current Bank Account29 661 912 $
Projected Bank Account27 279 099 $

Pro Players Salaries

Evgeni Malkin 11 400 000 $ (5)
-Salary Remaining : 2 588 108 $
Patrick Kane 10 500 000 $ (6)
-Salary Remaining : 2 383 784 $
Patrice Bergeron 7 800 000 $ (3)
-Salary Remaining : 1 770 811 $
Andrew Ladd 6 600 000 $ (2)
-Salary Remaining : 1 498 378 $
Mike Green 6 083 333 $ (1)
-Salary Remaining : 1 381 081 $
Anton Stralman 5 400 000 $ (1)
-Salary Remaining : 1 225 946 $
Tyler Johnson 5 000 000 $ (4)
-Salary Remaining : 1 135 135 $
Jack Johnson 4 357 143 $ (1)
-Salary Remaining : 989 189 $
Brian Dumoulin 4 100 000 $ (5)
-Salary Remaining : 930 811 $
Jake Muzzin 4 000 000 $ (3)
-Salary Remaining : 908 108 $
Michael Del Zotto 3 875 000 $ (2)
-Salary Remaining : 879 730 $
Brendan Gallagher 3 750 000 $ (4)
-Salary Remaining : 851 351 $
Andrew Cogliano 3 600 000 $ (3)
-Salary Remaining : 817 297 $
Marcus Kruger 3 083 333 $ (1)
-Salary Remaining : 700 000 $
Marcus Foligno 2 962 500 $ (3)
-Salary Remaining : 672 568 $
Brad Richardson 2 499 600 $ (2)
-Salary Remaining : 567 477 $
Mark Letestu 2 160 000 $ (1)
-Salary Remaining : 490 378 $
Calle Jarnkrok 2 000 000 $ (4)
-Salary Remaining : 454 054 $
Andrew Shaw 2 000 000 $ (1)
-Salary Remaining : 454 054 $
Kyle Connor 1 775 000 $ (1)
-Salary Remaining : 402 973 $
Jacob Markstrom 1 550 000 $ (1)
-Salary Remaining : 351 892 $
Kevin Fiala 1 425 000 $ (2)
-Salary Remaining : 323 514 $
Chad Johnson 1 278 559 $ (1)
-Salary Remaining : 290 267 $
Curtis McElhinney 960 000 $ (1)
-Salary Remaining : 217 946 $
Brock McGinn 887 500 $ (2)
-Salary Remaining : 201 486 $
Brad Hunt 720 000 $ (1)
-Salary Remaining : 163 459 $
Paul Carey 650 000 $ (1)
-Salary Remaining : 147 568 $
Total Pro Players27
Salary Commitment
Year 2018 : 100 416 968 $
Year 2019 : 70 399 600 $
Year 2020 : 55 112 500 $
Year 2021 : 36 750 000 $
Salary Average Commitment
Year 2018 : 16 996 059 $
Year 2019 : 9 992 500 $
Year 2020 : 7 017 500 $
Year 2021 : 3 600 000 $
Salary Cap with 1 Way Contract
Year 2018 : 100 416 968 $
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 : 22 519 $
Erik Condra 180 000 $ (1)
Salary Remaining : 21 111 $
Logan Brown 160 417 $ (2)
Salary Remaining : 18 814 $
J.T. Brown 125 000 $ (2)
Salary Remaining : 14 660 $
Jacob Josefson 110 000 $ (1)
Salary Remaining : 12 901 $
Brandon Pirri 110 000 $ (1)
Salary Remaining : 12 901 $
Jacob Larsson 92 500 $ (1)
Salary Remaining : 10 849 $
Victor Mete 87 000 $ (2)
Salary Remaining : 10 204 $
William Carrier 85 667 $ (1)
Salary Remaining : 10 047 $
Jack Skille 82 500 $ (3)
Salary Remaining : 9 676 $
Gabriel Bourque 80 000 $ (1)
Salary Remaining : 9 383 $
Dustin Tokarski 72 000 $ (2)
Salary Remaining : 8 444 $
Joseph Blandisi 68 000 $ (1)
Salary Remaining : 7 975 $
Devin Setoguchi 65 000 $ (2)
Salary Remaining : 7 623 $
Taylor Beck 65 000 $ (1)
Salary Remaining : 7 623 $
Aaron Ness 65 000 $ (2)
Salary Remaining : 7 623 $
Miikka Salomaki 61 300 $ (1)
Salary Remaining : 7 190 $
Freddie Hamilton 61 300 $ (1)
Salary Remaining : 7 190 $
Jean-Sebastien Dea 59 833 $ (1)
Salary Remaining : 7 017 $
Seth Helgeson 58 800 $ (1)
Salary Remaining : 6 896 $
Michael Bournival 57 500 $ (1)
Salary Remaining : 6 744 $
Total Farm Players21
Salary Commitment
Year 2018 : 1 938 817 $
Year 2019 : 656 917 $
Year 2020 : 82 500 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 268 083 $
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 $ - 6 583 - 94,04%
Level 2: 6000 - 58 $ - 4 859 - 80,98%
Level 3: 3000 - 29 $ - 2 858 - 95,26%
Level 4: 5000 - 19 $ - 4 840 - 96,80%
Luxury : 2000 - 181 $ - 1 893 - 94,66%
Total Capacity :23000

Income

Home Games Left10
Average Attendance - %21 032 - 91,45%
Average Income per Game2 063 907 $
Year to Date Revenue63 981 108 $

Expense

Pro Players Total Salaries91 610 128 $
Farm Players Total Salaries3 037 166 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses71 436 047 $
Farm Year To Date Expenses2 680 964 $
Pro Salary Cap To Date70 401 353 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 639 067 $
Pro Remaining Season Days42
Pro Expenses Per Days495 190 $
Pro Estimated Expenses20 797 980 $
Farm Remaining Season Days19
Farm Expenses Per Days18 748 $
Farm Estimated Expenses356 212 $
Estimated Season Expenses21 154 192 $
Estimated Season Salary Cap90 215 525 $
Estimate Under Maximum Salary Cap of 104 000 000 $13 784 475 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 13 315 525 $
Current Bank Account94 551 642 $
Projected Bank Account94 036 517 $

Pro Players Salaries

Jonathan Toews 10 500 000 $ (6)
-Salary Remaining : 2 383 784 $
Nicklas Backstrom 8 040 000 $ (5)
-Salary Remaining : 1 825 297 $
Ryan Suter 7 538 462 $ (4)
-Salary Remaining : 1 711 435 $
Kris Letang 7 250 000 $ (5)
-Salary Remaining : 1 645 946 $
Blake Wheeler 5 600 000 $ (2)
-Salary Remaining : 1 271 351 $
Evander Kane 5 250 000 $ (1)
-Salary Remaining : 1 191 892 $
Frederik Andersen 5 000 000 $ (4)
-Salary Remaining : 1 135 135 $
Kyle Palmieri 4 650 000 $ (4)
-Salary Remaining : 1 055 676 $
TJ Brodie 4 650 000 $ (3)
-Salary Remaining : 1 055 676 $
Sean Couturier (Out of Payroll) 4 333 333 $ (5)
-Salary Remaining : 983 784 $
Ron Hainsey (Out of Payroll) 4 000 000 $ (1)
-Salary Remaining : 908 108 $
Roberto Luongo 4 000 000 $ (1)
-Salary Remaining : 908 108 $
Petr Mrazek 4 000 000 $ (1)
-Salary Remaining : 908 108 $
Zack Smith 3 900 000 $ (4)
-Salary Remaining : 885 405 $
Erik Haula 2 750 000 $ (3)
-Salary Remaining : 624 324 $
Daniel Winnik 2 700 000 $ (1)
-Salary Remaining : 612 973 $
Nate Schmidt 2 225 000 $ (3)
-Salary Remaining : 505 135 $
Zach Hyman 2 225 000 $ (4)
-Salary Remaining : 505 135 $
Jay Beagle 2 100 000 $ (1)
-Salary Remaining : 476 757 $
Charlie McAvoy 1 258 333 $ (1)
-Salary Remaining : 285 676 $
Richard Panik 875 000 $ (1)
-Salary Remaining : 198 649 $
Josh Manson 825 000 $ (1)
-Salary Remaining : 187 297 $
Viktor Arvidsson 650 000 $ (1)
-Salary Remaining : 147 568 $
Derek Forbort 650 000 $ (1)
-Salary Remaining : 147 568 $
Bryan Rust 640 000 $ (1)
-Salary Remaining : 145 297 $
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 : 20 525 $
Andreas Athanasiou 138 750 $ (2)
Salary Remaining : 16 273 $
Joakim Nordstrom 127 500 $ (2)
Salary Remaining : 14 954 $
Dylan Gambrell 113 750 $ (2)
Salary Remaining : 13 341 $
Nikita Scherbak 106 333 $ (1)
Salary Remaining : 12 471 $
Laurent Dauphin 92 500 $ (2)
Salary Remaining : 10 849 $
Andreas Johnsson 92 500 $ (2)
Salary Remaining : 10 849 $
Janne Kuokkanen 92 500 $ (2)
Salary Remaining : 10 849 $
Andrew Copp 92 500 $ (1)
Salary Remaining : 10 849 $
Blake Coleman 92 500 $ (1)
Salary Remaining : 10 849 $
Peter Cehlarik 92 500 $ (1)
Salary Remaining : 10 849 $
Jaycob Megna 92 500 $ (1)
Salary Remaining : 10 849 $
Riley Barber 92 500 $ (1)
Salary Remaining : 10 849 $
Artturi Lehkonen 92 500 $ (1)
Salary Remaining : 10 849 $
Nick Cousins 84 000 $ (1)
Salary Remaining : 9 852 $
A.J. Greer 82 500 $ (1)
Salary Remaining : 9 676 $
Antoine Bibeau 80 000 $ (1)
Salary Remaining : 9 383 $
Nicolas Roy 79 000 $ (2)
Salary Remaining : 9 265 $
Philipp Grubauer 75 000 $ (1)
Salary Remaining : 8 796 $
Marek Langhamer 73 333 $ (1)
Salary Remaining : 8 601 $
Phillip Di Giuseppe 72 500 $ (2)
Salary Remaining : 8 503 $
Noel Acciari 72 500 $ (2)
Salary Remaining : 8 503 $
Brandon Tanev 70 000 $ (2)
Salary Remaining : 8 210 $
Dean Kukan 70 000 $ (2)
Salary Remaining : 8 210 $
Oskar Sundqvist 67 500 $ (2)
Salary Remaining : 7 917 $
Jujhar Khaira 67 500 $ (2)
Salary Remaining : 7 917 $
Markus Hannikainen 67 500 $ (2)
Salary Remaining : 7 917 $
Alexandre Carrier 67 167 $ (1)
Salary Remaining : 7 878 $
Nick Paul 67 000 $ (1)
Salary Remaining : 7 858 $
Ben Harpur 65 333 $ (2)
Salary Remaining : 7 663 $
Anton Forsberg 65 000 $ (1)
Salary Remaining : 7 623 $
Julian Melchiori 65 000 $ (2)
Salary Remaining : 7 623 $
Kevin Gravel 65 000 $ (2)
Salary Remaining : 7 623 $
Ryan Sproul 62 500 $ (1)
Salary Remaining : 7 330 $
Scott Wilson 62 500 $ (1)
Salary Remaining : 7 330 $
Tyler Graovac 62 500 $ (1)
Salary Remaining : 7 330 $
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 $ - 5 279 - 75,41%
Level 2: 6000 - 60 $ - 4 539 - 75,64%
Level 3: 3000 - 35 $ - 2 263 - 75,42%
Level 4: 5000 - 25 $ - 3 708 - 74,17%
Luxury : 2000 - 200 $ - 1 527 - 76,34%
Total Capacity :23000

Income

Home Games Left10
Average Attendance - %17 315 - 75,28%
Average Income per Game1 903 356 $
Year to Date Revenue59 004 043 $

Expense

Pro Players Total Salaries86 047 168 $
Farm Players Total Salaries1 585 284 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value388 500 $
Pro Year To Date Expenses70 244 721 $
Farm Year To Date Expenses1 382 569 $
Pro Salary Cap To Date68 769 038 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 033 562 $
Pro Remaining Season Days42
Pro Expenses Per Days465 120 $
Pro Estimated Expenses19 535 040 $
Farm Remaining Season Days19
Farm Expenses Per Days9 786 $
Farm Estimated Expenses185 934 $
Estimated Season Expenses19 720 974 $
Estimated Season Salary Cap85 627 712 $
Estimate Under Maximum Salary Cap of 104 000 000 $18 372 288 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 8 727 712 $
Current Bank Account120 382 126 $
Projected Bank Account119 694 714 $

Pro Players Salaries

Jay Bouwmeester 9 500 000 $ (1)
-Salary Remaining : 2 156 757 $
Victor Hedman 7 875 000 $ (5)
-Salary Remaining : 1 787 838 $
Ryan O'Reilly (Out of Payroll) 7 500 000 $ (5)
-Salary Remaining : 1 702 703 $
Sean Monahan 6 375 000 $ (5)
-Salary Remaining : 1 447 297 $
Milan Lucic (Out of Payroll) 6 000 000 $ (2)
-Salary Remaining : 1 362 162 $
Marc Methot 5 880 000 $ (1)
-Salary Remaining : 1 334 919 $
Wayne Simmonds 3 975 000 $ (2)
-Salary Remaining : 902 432 $
Nico Hischier 3 775 000 $ (2)
-Salary Remaining : 857 027 $
Mikael Backlund 3 575 000 $ (1)
-Salary Remaining : 811 622 $
Calvin de Haan (Out of Payroll) 3 300 000 $ (3)
-Salary Remaining : 749 189 $
Tyler Toffoli 3 250 000 $ (2)
-Salary Remaining : 737 838 $
Cam Ward 3 000 001 $ (1)
-Salary Remaining : 681 081 $
Andre Burakovsky 3 000 000 $ (3)
-Salary Remaining : 681 081 $
Martin Jones 3 000 000 $ (3)
-Salary Remaining : 681 081 $
Teuvo Teravainen 2 860 000 $ (3)
-Salary Remaining : 649 297 $
Alex Killorn 2 550 000 $ (1)
-Salary Remaining : 578 919 $
Jaden Schwartz 2 350 000 $ (1)
-Salary Remaining : 533 514 $
Antoine Roussel 2 000 000 $ (1)
-Salary Remaining : 454 054 $
Sven Baertschi 1 850 000 $ (1)
-Salary Remaining : 420 000 $
Bo Horvat 1 744 000 $ (1)
-Salary Remaining : 395 935 $
Brenden Dillon 1 500 000 $ (1)
-Salary Remaining : 340 541 $
Joel Edmundson 1 050 000 $ (2)
-Salary Remaining : 238 378 $
Steven Santini 925 000 $ (2)
-Salary Remaining : 210 000 $
Brandon Carlo 894 167 $ (1)
-Salary Remaining : 203 000 $
Josh Anderson 894 000 $ (1)
-Salary Remaining : 202 962 $
Keith Kinkaid 725 000 $ (1)
-Salary Remaining : 164 595 $
Total Pro Players26
Salary Commitment
Year 2018 : 89 347 168 $
Year 2019 : 52 885 000 $
Year 2020 : 33 910 000 $
Year 2021 : 21 750 000 $
Salary Average Commitment
Year 2018 : 24 919 168 $
Year 2019 : 6 875 000 $
Year 2020 : 4 625 000 $
Year 2021 : 2 225 000 $
Salary Cap with 1 Way Contract
Year 2018 : 89 347 168 $
Year 2019 : 52 885 000 $
Year 2020 : 33 910 000 $
Year 2021 : 21 750 000 $

Farm Players Salaries

Brendan Perlini 136 333 $ (1)
Salary Remaining : 15 990 $
Evgeny Svechnikov 110 667 $ (1)
Salary Remaining : 12 979 $
Christian Dvorak 110 667 $ (1)
Salary Remaining : 12 979 $
Austin Watson 110 000 $ (3)
Salary Remaining : 12 901 $
David Kampf 92 500 $ (2)
Salary Remaining : 10 849 $
Tristan Jarry 90 500 $ (1)
Salary Remaining : 10 614 $
Vince Dunn 89 417 $ (2)
Salary Remaining : 10 487 $
Brendan Guhle 89 417 $ (1)
Salary Remaining : 10 487 $
Nicholas Baptiste 87 833 $ (1)
Salary Remaining : 10 301 $
Frederik Gauthier 86 333 $ (2)
Salary Remaining : 10 126 $
Cedric Paquette 81 250 $ (2)
Salary Remaining : 9 529 $
Joe Morrow 80 000 $ (1)
Salary Remaining : 9 383 $
Emerson Etem 77 500 $ (1)
Salary Remaining : 9 090 $
Connor Brickley 75 000 $ (2)
Salary Remaining : 8 796 $
Ondrej Kase 70 667 $ (1)
Salary Remaining : 8 288 $
Andy Welinski 69 000 $ (2)
Salary Remaining : 8 093 $
Tyler Wotherspoon 65 000 $ (2)
Salary Remaining : 7 623 $
Scott Harrington 63 200 $ (1)
Salary Remaining : 7 412 $
Total Farm Players18
Salary Commitment
Year 2018 : 1 585 284 $
Year 2019 : 668 500 $
Year 2020 : 110 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 413 217 $
Year 2019 : 543 833 $
Year 2020 : 45 000 $
Year 2021 : 0 $

Expos



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - 90 $ - 6 570 - 93,86%
Level 2: 6000 - 56 $ - 5 531 - 92,18%
Level 3: 3000 - 32 $ - 2 765 - 92,17%
Level 4: 5000 - 24 $ - 3 930 - 78,59%
Luxury : 2000 - 190 $ - 1 870 - 93,49%
Total Capacity :23000

Income

Home Games Left10
Average Attendance - %20 665 - 89,85%
Average Income per Game2 144 219 $
Year to Date Revenue66 470 789 $

Expense

Pro Players Total Salaries75 641 767 $
Farm Players Total Salaries5 433 652 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 429 400 $
Pro Year To Date Expenses59 628 774 $
Farm Year To Date Expenses3 691 288 $
Pro Salary Cap To Date59 271 984 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue21 442 190 $
Pro Remaining Season Days42
Pro Expenses Per Days408 874 $
Pro Estimated Expenses17 172 708 $
Farm Remaining Season Days19
Farm Expenses Per Days33 541 $
Farm Estimated Expenses637 279 $
Estimated Season Expenses17 809 987 $
Estimated Season Salary Cap78 874 092 $
Estimate Under Maximum Salary Cap of 104 000 000 $25 125 908 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 1 974 092 $
Current Bank Account171 927 979 $
Projected Bank Account175 560 182 $

Pro Players Salaries

Andrei Markov 9 936 000 $ (1)
-Salary Remaining : 2 255 741 $
Bobby Ryan 8 700 000 $ (5)
-Salary Remaining : 1 975 135 $
Kevin Bieksa 6 624 000 $ (1)
-Salary Remaining : 1 503 827 $
Chris Stewart 4 980 000 $ (1)
-Salary Remaining : 1 130 595 $
Dennis Seidenberg 4 800 000 $ (1)
-Salary Remaining : 1 089 730 $
Marcus Johansson 4 583 333 $ (4)
-Salary Remaining : 1 040 540 $
Troy Brouwer 4 400 400 $ (1)
-Salary Remaining : 999 010 $
James Reimer 4 080 000 $ (2)
-Salary Remaining : 926 270 $
Michael Stone 4 000 000 $ (3)
-Salary Remaining : 908 108 $
Colin Wilson 3 938 000 $ (2)
-Salary Remaining : 894 032 $
Michael Cammalleri 3 654 031 $ (1)
-Salary Remaining : 829 564 $
Jason Demers (Out of Payroll) 3 400 000 $ (1)
-Salary Remaining : 771 892 $
Vladimir Sobotka 2 725 000 $ (1)
-Salary Remaining : 618 649 $
Nikita Tryamkin 2 500 000 $ (2)
-Salary Remaining : 567 568 $
Jaromir Jagr 2 270 000 $ (2)
-Salary Remaining : 515 351 $
Martin Hanzal 1 760 000 $ (2)
-Salary Remaining : 399 568 $
Ryan Callahan 1 400 000 $ (1)
-Salary Remaining : 317 838 $
Jordie Benn 1 320 000 $ (2)
-Salary Remaining : 299 676 $
Filip Chytil 1 275 000 $ (2)
-Salary Remaining : 289 459 $
Harri Sateri 750 000 $ (2)
-Salary Remaining : 170 270 $
Jacob de la Rose 725 000 $ (3)
-Salary Remaining : 164 595 $
Magnus Paajarvi 700 000 $ (1)
-Salary Remaining : 158 919 $
Tom Pyatt 521 003 $ (1)
-Salary Remaining : 118 282 $
Total Pro Players23
Salary Commitment
Year 2018 : 79 041 767 $
Year 2019 : 36 076 333 $
Year 2020 : 18 183 333 $
Year 2021 : 13 283 333 $
Salary Average Commitment
Year 2018 : 27 500 034 $
Year 2019 : 10 880 000 $
Year 2020 : 2 250 000 $
Year 2021 : 1 350 000 $
Salary Cap with 1 Way Contract
Year 2018 : 79 041 767 $
Year 2019 : 35 901 333 $
Year 2020 : 18 008 333 $
Year 2021 : 13 283 333 $

Farm Players Salaries

Casey Mittelstadt 1 491 166 $ (2)
Salary Remaining : 174 890 $
Robby Fabbri 1 137 500 $ (3)
Salary Remaining : 133 410 $
Zach Bogosian 514 286 $ (3)
Salary Remaining : 60 317 $
Dmitry Kulikov 433 300 $ (3)
Salary Remaining : 50 819 $
Tyson Jost 170 417 $ (3)
Salary Remaining : 19 987 $
Andrej Sustr 145 000 $ (1)
Salary Remaining : 17 006 $
Brandon Davidson 142 500 $ (1)
Salary Remaining : 16 713 $
Dylan Sikura 138 750 $ (2)
Salary Remaining : 16 273 $
Nicholas Merkley 107 583 $ (2)
Salary Remaining : 12 618 $
Rocco Grimaldi 106 700 $ (3)
Salary Remaining : 12 514 $
Brian Strait 93 000 $ (1)
Salary Remaining : 10 907 $
Kevin Roy 92 500 $ (2)
Salary Remaining : 10 849 $
Jyrki Jokipakka 90 000 $ (1)
Salary Remaining : 10 556 $
Kyle Capobianco 89 417 $ (2)
Salary Remaining : 10 487 $
Andrew Mangiapane 80 000 $ (2)
Salary Remaining : 9 383 $
Ryan Murphy 78 700 $ (1)
Salary Remaining : 9 230 $
Denis Malgin 69 333 $ (3)
Salary Remaining : 8 132 $
Jakub Jerabek 65 000 $ (2)
Salary Remaining : 7 623 $
Kurtis MacDermid 65 000 $ (2)
Salary Remaining : 7 623 $
Magnus Hellberg 65 000 $ (2)
Salary Remaining : 7 623 $
Petter Granberg 65 000 $ (1)
Salary Remaining : 7 623 $
Colby Cave 65 000 $ (2)
Salary Remaining : 7 623 $
J-F Berube 65 000 $ (2)
Salary Remaining : 7 623 $
Joe Hicketts 63 500 $ (2)
Salary Remaining : 7 448 $
Total Farm Players24
Salary Commitment
Year 2018 : 5 433 652 $
Year 2019 : 2 387 619 $
Year 2020 : 1 341 752 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 3 183 550 $
Year 2019 : 1 495 550 $
Year 2020 : 855 550 $
Year 2021 : 0 $

Goblins



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Reunion Air American Cente
Level 1: 7000 - 95 $ - 6 680 - 95,42%
Level 2: 6000 - 56 $ - 5 624 - 93,73%
Level 3: 3000 - 31 $ - 2 853 - 95,09%
Level 4: 5000 - 24 $ - 4 099 - 81,99%
Luxury : 2000 - 195 $ - 1 614 - 80,72%
Total Capacity :23000

Income

Home Games Left10
Average Attendance - %20 870 - 90,74%
Average Income per Game2 162 218 $
Year to Date Revenue67 028 750 $

Expense

Pro Players Total Salaries103 981 167 $
Farm Players Total Salaries2 951 434 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses75 617 160 $
Farm Year To Date Expenses2 611 178 $
Pro Salary Cap To Date74 015 415 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue21 622 177 $
Pro Remaining Season Days42
Pro Expenses Per Days562 060 $
Pro Estimated Expenses23 606 520 $
Farm Remaining Season Days19
Farm Expenses Per Days18 219 $
Farm Estimated Expenses346 161 $
Estimated Season Expenses23 952 681 $
Estimated Season Salary Cap95 714 925 $
Estimate Under Maximum Salary Cap of 104 000 000 $8 285 075 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 18 814 925 $
Current Bank Account17 147 409 $
Projected Bank Account14 816 905 $

Pro Players Salaries

Jamie Benn 11 400 000 $ (7)
-Salary Remaining : 2 588 108 $
Henrik Zetterberg 8 760 000 $ (1)
-Salary Remaining : 1 988 757 $
Paul Stastny (Out of Payroll) 8 400 000 $ (3)
-Salary Remaining : 1 907 027 $
Kyle Okposo 7 200 000 $ (2)
-Salary Remaining : 1 634 595 $
Cory Schneider 7 200 000 $ (3)
-Salary Remaining : 1 634 595 $
Alexander Steen 6 960 000 $ (1)
-Salary Remaining : 1 580 108 $
Ben Bishop 5 900 000 $ (6)
-Salary Remaining : 1 339 459 $
Sam Gagner 5 760 000 $ (3)
-Salary Remaining : 1 307 676 $
Bryan Little 4 700 000 $ (1)
-Salary Remaining : 1 067 027 $
Christopher Tanev 4 450 000 $ (4)
-Salary Remaining : 1 010 270 $
Jonas Brodin 4 167 000 $ (2)
-Salary Remaining : 946 022 $
Frans Nielsen 3 960 000 $ (1)
-Salary Remaining : 899 027 $
Cody Ceci 2 800 000 $ (3)
-Salary Remaining : 635 676 $
Ryan Strome 2 500 000 $ (3)
-Salary Remaining : 567 568 $
Esa Lindell 2 200 000 $ (3)
-Salary Remaining : 499 459 $
Radek Faksa 2 200 000 $ (3)
-Salary Remaining : 499 459 $
Ian Cole 2 100 000 $ (2)
-Salary Remaining : 476 757 $
Jason Zucker 2 000 000 $ (3)
-Salary Remaining : 454 054 $
Tom Wilson 2 000 000 $ (3)
-Salary Remaining : 454 054 $
Max Domi 1 425 000 $ (2)
-Salary Remaining : 323 514 $
Jan Rutta 1 350 000 $ (2)
-Salary Remaining : 306 486 $
Thomas Chabot 1 254 167 $ (1)
-Salary Remaining : 284 730 $
Michal Neuvirth 1 100 000 $ (2)
-Salary Remaining : 249 730 $
Colton Sceviour 950 000 $ (1)
-Salary Remaining : 215 676 $
Patrik Nemeth 945 000 $ (2)
-Salary Remaining : 214 541 $
Carl Soderberg 900 000 $ (1)
-Salary Remaining : 204 324 $
Darren Helm 500 000 $ (1)
-Salary Remaining : 113 514 $
Blake Comeau 450 000 $ (1)
-Salary Remaining : 102 162 $
Anton Khudobin 450 000 $ (1)
-Salary Remaining : 102 162 $
Total Pro Players29
Salary Commitment
Year 2018 : 103 981 167 $
Year 2019 : 75 097 000 $
Year 2020 : 56 810 000 $
Year 2021 : 21 750 000 $
Salary Average Commitment
Year 2018 : 22 179 167 $
Year 2019 : 14 350 000 $
Year 2020 : 10 580 000 $
Year 2021 : 900 000 $
Salary Cap with 1 Way Contract
Year 2018 : 103 981 167 $
Year 2019 : 75 097 000 $
Year 2020 : 56 810 000 $
Year 2021 : 21 750 000 $

Farm Players Salaries

Cody Eakin 230 000 $ (2)
Salary Remaining : 26 975 $
Denis Gurianov 167 500 $ (1)
Salary Remaining : 19 645 $
Slater Koekkoek 144 400 $ (1)
Salary Remaining : 16 936 $
Julius Honka 136 333 $ (1)
Salary Remaining : 15 990 $
Curtis Lazar 125 400 $ (1)
Salary Remaining : 14 707 $
Anders Bjork 106 667 $ (2)
Salary Remaining : 12 510 $
Louis Domingue 105 000 $ (1)
Salary Remaining : 12 315 $
Tyler Pitlick 100 000 $ (3)
Salary Remaining : 11 728 $
Blake Speers 92 500 $ (1)
Salary Remaining : 10 849 $
Jason Dickinson 92 500 $ (2)
Salary Remaining : 10 849 $
Gustav Forsling 92 500 $ (1)
Salary Remaining : 10 849 $
Matthew Peca 92 500 $ (1)
Salary Remaining : 10 849 $
Vinnie Hinostroza 92 500 $ (1)
Salary Remaining : 10 849 $
Jamie Oleksiak 91 900 $ (1)
Salary Remaining : 10 778 $
Adam Erne 89 417 $ (1)
Salary Remaining : 10 487 $
Remi Elie 89 417 $ (1)
Salary Remaining : 10 487 $
Anthony Duclair 89 400 $ (1)
Salary Remaining : 10 485 $
Warren Foegele 80 000 $ (2)
Salary Remaining : 9 383 $
Collin Delia 75 000 $ (2)
Salary Remaining : 8 796 $
Stephen Johns 72 500 $ (2)
Salary Remaining : 8 503 $
Gemel Smith 70 000 $ (1)
Salary Remaining : 8 210 $
Mattias Janmark 70 000 $ (2)
Salary Remaining : 8 210 $
Curtis McKenzie 67 500 $ (1)
Salary Remaining : 7 917 $
Adam Wilcox 65 000 $ (2)
Salary Remaining : 7 623 $
Joakim Ryan 65 000 $ (2)
Salary Remaining : 7 623 $
Travis Boyd 65 000 $ (2)
Salary Remaining : 7 623 $
Brendan Leipsic 65 000 $ (2)
Salary Remaining : 7 623 $
Colton Sissons 65 000 $ (2)
Salary Remaining : 7 623 $
Sergey Tolchinsky 65 000 $ (2)
Salary Remaining : 7 623 $
Fredrik Claesson 65 000 $ (2)
Salary Remaining : 7 623 $
Evan Rodrigues 65 000 $ (2)
Salary Remaining : 7 623 $
Jordan Oesterle 58 500 $ (1)
Salary Remaining : 6 861 $
Total Farm Players32
Salary Commitment
Year 2018 : 2 951 434 $
Year 2019 : 1 346 667 $
Year 2020 : 100 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 2 353 000 $
Year 2019 : 1 115 333 $
Year 2020 : 90 000 $
Year 2021 : 0 $

Hellpepitos



Arena Capacity - Ticket Price
Attendance - %

Arena NameLimbes field
Level 1: 7000 - 95 $ - 6 770 - 96,71%
Level 2: 6000 - 57 $ - 5 709 - 95,15%
Level 3: 3000 - 32 $ - 2 869 - 95,62%
Level 4: 5000 - 23 $ - 4 779 - 95,58%
Luxury : 2000 - 193 $ - 1 871 - 93,57%
Total Capacity :23000

Income

Home Games Left9
Average Attendance - %21 998 - 95,64%
Average Income per Game2 281 848 $
Year to Date Revenue73 019 131 $

Expense

Pro Players Total Salaries97 348 500 $
Farm Players Total Salaries1 076 500 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses78 258 225 $
Farm Year To Date Expenses837 466 $
Pro Salary Cap To Date77 688 075 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 536 631 $
Pro Remaining Season Days42
Pro Expenses Per Days526 208 $
Pro Estimated Expenses22 100 736 $
Farm Remaining Season Days19
Farm Expenses Per Days6 645 $
Farm Estimated Expenses126 255 $
Estimated Season Expenses22 226 991 $
Estimated Season Salary Cap99 788 811 $
Estimate Under Maximum Salary Cap of 104 000 000 $4 211 189 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 22 888 811 $
Current Bank Account62 650 414 $
Projected Bank Account60 960 054 $

Pro Players Salaries

Corey Crawford 7 200 000 $ (1)
-Salary Remaining : 1 634 595 $
Matt Niskanen 6 900 000 $ (2)
-Salary Remaining : 1 566 486 $
Jeff Petry 6 600 000 $ (3)
-Salary Remaining : 1 498 378 $
Jordan Eberle 6 000 000 $ (3)
-Salary Remaining : 1 362 162 $
Ondrej Palat 5 300 000 $ (5)
-Salary Remaining : 1 203 243 $
Tomas Tatar 5 300 000 $ (3)
-Salary Remaining : 1 203 243 $
Jared Spurgeon 5 187 500 $ (3)
-Salary Remaining : 1 177 703 $
Michael Frolik 5 160 000 $ (3)
-Salary Remaining : 1 171 459 $
Justin Abdelkader 5 100 000 $ (3)
-Salary Remaining : 1 157 838 $
Tyler Bozak 5 040 000 $ (2)
-Salary Remaining : 1 144 216 $
James Neal 5 000 000 $ (1)
-Salary Remaining : 1 135 135 $
Gustav Nyquist 4 750 000 $ (3)
-Salary Remaining : 1 078 378 $
Mattias Ekholm 3 750 000 $ (3)
-Salary Remaining : 851 351 $
Nolan Patrick 3 575 000 $ (2)
-Salary Remaining : 811 622 $
Kyle Turris 3 500 000 $ (1)
-Salary Remaining : 794 595 $
Ryan Murray 3 494 000 $ (1)
-Salary Remaining : 793 232 $
Kevan Miller 3 000 000 $ (1)
-Salary Remaining : 681 081 $
Tyson Barrie 2 600 000 $ (1)
-Salary Remaining : 590 270 $
Ryan Ellis 2 500 000 $ (2)
-Salary Remaining : 567 568 $
Mike Condon 2 400 000 $ (1)
-Salary Remaining : 544 865 $
Paul Byron 1 167 000 $ (2)
-Salary Remaining : 264 941 $
Colin Miller 1 000 000 $ (1)
-Salary Remaining : 227 027 $
Anders Nilsson 1 000 000 $ (1)
-Salary Remaining : 227 027 $
William Karlsson 1 000 000 $ (1)
-Salary Remaining : 227 027 $
Micheal Ferland 825 000 $ (1)
-Salary Remaining : 187 297 $
Total Pro Players25
Salary Commitment
Year 2018 : 97 348 500 $
Year 2019 : 66 329 500 $
Year 2020 : 47 147 500 $
Year 2021 : 5 300 000 $
Salary Average Commitment
Year 2018 : 14 060 833 $
Year 2019 : 8 891 666 $
Year 2020 : 6 641 666 $
Year 2021 : 450 000 $
Salary Cap with 1 Way Contract
Year 2018 : 97 348 500 $
Year 2019 : 66 329 500 $
Year 2020 : 47 147 500 $
Year 2021 : 5 300 000 $

Farm Players Salaries

Joonas Donskoi 190 000 $ (1)
Salary Remaining : 22 284 $
Robert Bortuzzo 138 000 $ (1)
Salary Remaining : 16 185 $
Matt Irwin 120 000 $ (1)
Salary Remaining : 14 074 $
Oskar Lindblom 113 750 $ (2)
Salary Remaining : 13 341 $
Brandon Manning 97 500 $ (1)
Salary Remaining : 11 435 $
Marko Dano 92 500 $ (1)
Salary Remaining : 10 849 $
Tomas Hyka 71 000 $ (2)
Salary Remaining : 8 327 $
Malcolm Subban 65 000 $ (2)
Salary Remaining : 7 623 $
Chandler Stephenson 65 000 $ (1)
Salary Remaining : 7 623 $
Seth Griffith 62 500 $ (1)
Salary Remaining : 7 330 $
Jared Coreau 61 250 $ (1)
Salary Remaining : 7 184 $
Total Farm Players11
Salary Commitment
Year 2018 : 1 076 500 $
Year 2019 : 249 750 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 556 250 $
Year 2019 : 135 000 $
Year 2020 : 0 $
Year 2021 : 0 $

Hoodlums



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Godfathers arena
Level 1: 7000 - 100 $ - 5 431 - 77,58%
Level 2: 6000 - 60 $ - 4 659 - 77,65%
Level 3: 3000 - 35 $ - 2 308 - 76,94%
Level 4: 5000 - 25 $ - 3 875 - 77,50%
Luxury : 2000 - 200 $ - 1 533 - 76,65%
Total Capacity :23000

Income

Home Games Left9
Average Attendance - %17 806 - 77,42%
Average Income per Game1 947 269 $
Year to Date Revenue62 312 597 $

Expense

Pro Players Total Salaries93 967 134 $
Farm Players Total Salaries2 727 451 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 620 000 $
Pro Year To Date Expenses74 051 448 $
Farm Year To Date Expenses2 583 825 $
Pro Salary Cap To Date74 051 448 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue17 525 418 $
Pro Remaining Season Days42
Pro Expenses Per Days507 930 $
Pro Estimated Expenses21 333 060 $
Farm Remaining Season Days19
Farm Expenses Per Days16 836 $
Farm Estimated Expenses319 884 $
Estimated Season Expenses21 652 944 $
Estimated Season Salary Cap97 004 508 $
Estimate Under Maximum Salary Cap of 104 000 000 $6 995 492 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 20 104 508 $
Current Bank Account74 396 072 $
Projected Bank Account70 268 546 $

Pro Players Salaries

Anze Kopitar 12 000 000 $ (5)
-Salary Remaining : 2 724 324 $
Patrick Marleau 11 923 200 $ (3)
-Salary Remaining : 2 706 889 $
Dustin Brown 7 100 000 $ (1)
-Salary Remaining : 1 611 892 $
Jonathan Quick 6 960 000 $ (3)
-Salary Remaining : 1 580 108 $
Justin Williams 6 048 000 $ (1)
-Salary Remaining : 1 373 059 $
Justin Schultz 5 500 000 $ (3)
-Salary Remaining : 1 248 649 $
Derick Brassard 5 000 000 $ (2)
-Salary Remaining : 1 135 135 $
Alec Martinez 4 800 000 $ (1)
-Salary Remaining : 1 089 730 $
Craig Anderson 4 100 000 $ (2)
-Salary Remaining : 930 811 $
Jake Gardiner (Out of Payroll) 4 050 000 $ (2)
-Salary Remaining : 919 459 $
Cam Fowler 4 000 000 $ (1)
-Salary Remaining : 908 108 $
Roman Josi 4 000 000 $ (4)
-Salary Remaining : 908 108 $
Rickard Rakell 3 800 000 $ (5)
-Salary Remaining : 862 703 $
Radko Gudas 3 350 000 $ (1)
-Salary Remaining : 760 541 $
Josh Bailey 3 300 000 $ (1)
-Salary Remaining : 749 189 $
Oliver Bjorkstrand 3 013 434 $ (2)
-Salary Remaining : 684 131 $
Patrick Eaves (Out of Payroll) 2 073 600 $ (1)
-Salary Remaining : 470 763 $
Timo Meier 1 644 167 $ (1)
-Salary Remaining : 373 270 $
Alexander Wennberg 1 400 000 $ (1)
-Salary Remaining : 317 838 $
Alexander Kerfoot 1 137 500 $ (2)
-Salary Remaining : 258 243 $
Danton Heinen 995 833 $ (1)
-Salary Remaining : 226 081 $
David Pastrnak 925 000 $ (1)
-Salary Remaining : 210 000 $
Frank Vatrano 925 000 $ (2)
-Salary Remaining : 210 000 $
Tim Heed 775 000 $ (1)
-Salary Remaining : 175 946 $
Niklas Kronwall 645 000 $ (1)
-Salary Remaining : 146 432 $
Aaron Dell 625 000 $ (1)
-Salary Remaining : 141 892 $
Total Pro Players26
Salary Commitment
Year 2018 : 100 090 734 $
Year 2019 : 62 409 134 $
Year 2020 : 44 183 200 $
Year 2021 : 19 800 000 $
Salary Average Commitment
Year 2018 : 30 738 434 $
Year 2019 : 12 513 434 $
Year 2020 : 4 050 000 $
Year 2021 : 1 350 000 $
Salary Cap with 1 Way Contract
Year 2018 : 100 090 734 $
Year 2019 : 62 409 134 $
Year 2020 : 44 183 200 $
Year 2021 : 19 800 000 $

Farm Players Salaries

Connor Brown 210 000 $ (3)
Salary Remaining : 24 630 $
Spencer Foo 177 500 $ (2)
Salary Remaining : 20 818 $
Marcus Sorensen 135 000 $ (1)
Salary Remaining : 15 833 $
Drake Caggiula 135 000 $ (1)
Salary Remaining : 15 833 $
Erik Gustafsson 92 500 $ (1)
Salary Remaining : 10 849 $
Paul LaDue 92 500 $ (1)
Salary Remaining : 10 849 $
Zach Aston-Reese 92 500 $ (2)
Salary Remaining : 10 849 $
Alex Iafallo 92 500 $ (2)
Salary Remaining : 10 849 $
Jonny Brodzinski 92 500 $ (1)
Salary Remaining : 10 849 $
Dryden Hunt 92 500 $ (2)
Salary Remaining : 10 849 $
Michael Amadio 92 500 $ (2)
Salary Remaining : 10 849 $
Sean Malone 92 500 $ (1)
Salary Remaining : 10 849 $
Brandon Montour 92 500 $ (1)
Salary Remaining : 10 849 $
Christian Wolanin 92 500 $ (2)
Salary Remaining : 10 849 $
Justin Kloos 92 500 $ (2)
Salary Remaining : 10 849 $
Sami Niku 91 667 $ (2)
Salary Remaining : 10 751 $
John Quenneville 89 417 $ (1)
Salary Remaining : 10 487 $
Adrian Kempe 89 417 $ (1)
Salary Remaining : 10 487 $
Brett Kulak 81 700 $ (1)
Salary Remaining : 9 582 $
Ales Hemsky 76 000 $ (1)
Salary Remaining : 8 914 $
Matt Moulson 75 000 $ (1)
Salary Remaining : 8 796 $
Ryan Carpenter 65 000 $ (1)
Salary Remaining : 7 623 $
Ken Appleby 63 500 $ (2)
Salary Remaining : 7 448 $
Jack Campbell 61 250 $ (1)
Salary Remaining : 7 184 $
TJ Tynan 60 000 $ (1)
Salary Remaining : 7 037 $
Tim Schaller 60 000 $ (1)
Salary Remaining : 7 037 $
Frederick Gaudreau 59 500 $ (1)
Salary Remaining : 6 978 $
Evan McEneny 45 000 $ (1)
Salary Remaining : 5 278 $
Nick Schultz 45 000 $ (1)
Salary Remaining : 5 278 $
Griffen Molino 45 000 $ (1)
Salary Remaining : 5 278 $
Mike Ribeiro 45 000 $ (1)
Salary Remaining : 5 278 $
Total Farm Players31
Salary Commitment
Year 2018 : 2 727 451 $
Year 2019 : 1 097 667 $
Year 2020 : 210 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 2 228 284 $
Year 2019 : 648 500 $
Year 2020 : 45 000 $
Year 2021 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaple Center
Level 1: 7000 - 100 $ - 5 238 - 74,82%
Level 2: 6000 - 60 $ - 4 582 - 76,37%
Level 3: 3000 - 35 $ - 2 211 - 73,71%
Level 4: 5000 - 25 $ - 3 709 - 74,19%
Luxury : 2000 - 200 $ - 1 526 - 76,30%
Total Capacity :23000

Income

Home Games Left9
Average Attendance - %17 267 - 75,07%
Average Income per Game1 898 272 $
Year to Date Revenue60 744 710 $

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 Expenses62 251 928 $
Farm Year To Date Expenses1 987 211 $
Pro Salary Cap To Date61 884 624 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue17 084 450 $
Pro Remaining Season Days42
Pro Expenses Per Days453 025 $
Pro Estimated Expenses19 027 050 $
Farm Remaining Season Days19
Farm Expenses Per Days14 158 $
Farm Estimated Expenses269 002 $
Estimated Season Expenses19 296 052 $
Estimated Season Salary Cap78 357 442 $
Estimate Under Maximum Salary Cap of 104 000 000 $25 642 558 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 1 457 442 $
Current Bank Account89 081 272 $
Projected Bank Account86 869 670 $

Pro Players Salaries

Jason Pominville 6 720 000 $ (1)
-Salary Remaining : 1 525 622 $
Hampus Lindholm 5 250 000 $ (5)
-Salary Remaining : 1 191 892 $
Kris Russell (Out of Payroll) 4 800 000 $ (3)
-Salary Remaining : 1 089 730 $
Steve Mason 4 100 000 $ (1)
-Salary Remaining : 930 811 $
Olli Maatta 4 083 000 $ (5)
-Salary Remaining : 926 951 $
Victor Rask 4 000 000 $ (3)
-Salary Remaining : 908 108 $
Mikkel Boedker 4 000 000 $ (3)
-Salary Remaining : 908 108 $
Nick Bonino 3 900 000 $ (2)
-Salary Remaining : 885 405 $
Andrej Sekera 3 800 000 $ (1)
-Salary Remaining : 862 703 $
Pierre-Luc Dubois 3 394 166 $ (2)
-Salary Remaining : 770 567 $
Casey Cizikas 3 350 000 $ (2)
-Salary Remaining : 760 541 $
Karl Alzner 3 250 000 $ (2)
-Salary Remaining : 737 838 $
Ben Lovejoy 3 212 400 $ (2)
-Salary Remaining : 729 302 $
Sam Bennett 3 194 000 $ (2)
-Salary Remaining : 725 124 $
Kyle Brodziak 3 000 000 $ (2)
-Salary Remaining : 681 081 $
Jannik Hansen 3 000 000 $ (1)
-Salary Remaining : 681 081 $
Trevor Lewis 2 575 000 $ (2)
-Salary Remaining : 584 595 $
David Schlemko 2 520 000 $ (1)
-Salary Remaining : 572 108 $
Christian Folin 2 500 000 $ (2)
-Salary Remaining : 567 568 $
Connor Hellebuyck 2 250 000 $ (3)
-Salary Remaining : 510 811 $
Matthew Tkachuk 1 775 000 $ (3)
-Salary Remaining : 402 973 $
Scottie Upshall 1 700 000 $ (2)
-Salary Remaining : 385 946 $
Andrei Vasilevskiy 1 475 000 $ (4)
-Salary Remaining : 334 865 $
Chris Kunitz 1 461 000 $ (1)
-Salary Remaining : 331 686 $
Alexander Petrovic 1 050 000 $ (1)
-Salary Remaining : 238 378 $
Chad Ruhwedel 975 000 $ (1)
-Salary Remaining : 221 351 $
Shea Theodore 925 000 $ (2)
-Salary Remaining : 210 000 $
Markus Granlund 900 000 $ (2)
-Salary Remaining : 204 324 $
Derek Grant 650 000 $ (2)
-Salary Remaining : 147 568 $
Total Pro Players29
Salary Commitment
Year 2018 : 83 809 566 $
Year 2019 : 62 208 566 $
Year 2020 : 29 658 000 $
Year 2021 : 12 833 000 $
Salary Average Commitment
Year 2018 : 42 304 334 $
Year 2019 : 31 818 334 $
Year 2020 : 7 513 334 $
Year 2021 : 3 088 334 $
Salary Cap with 1 Way Contract
Year 2018 : 83 809 566 $
Year 2019 : 60 183 566 $
Year 2020 : 27 633 000 $
Year 2021 : 10 808 000 $

Farm Players Salaries

Dylan Strome 336 917 $ (4)
Salary Remaining : 39 515 $
Owen Tippett 165 833 $ (2)
Salary Remaining : 19 450 $
Henrik Borgstrom 149 167 $ (2)
Salary Remaining : 17 495 $
Luke Kunin 142 500 $ (2)
Salary Remaining : 16 713 $
Xavier Ouellet 125 000 $ (2)
Salary Remaining : 14 660 $
Christian Fischer 110 667 $ (1)
Salary Remaining : 12 979 $
Nicolas Kerdiles 92 500 $ (1)
Salary Remaining : 10 849 $
Mitch Reinke 92 500 $ (2)
Salary Remaining : 10 849 $
Markus Nutivaara 92 500 $ (5)
Salary Remaining : 10 849 $
Eric Comrie 90 250 $ (1)
Salary Remaining : 10 585 $
Ivan Barbashev 86 333 $ (1)
Salary Remaining : 10 126 $
MacKenzie Weegar 80 000 $ (1)
Salary Remaining : 9 383 $
Nicolas Deslauriers 77 500 $ (2)
Salary Remaining : 9 090 $
Daniel Carr 72 500 $ (2)
Salary Remaining : 8 503 $
Petteri Lindbohm 70 000 $ (1)
Salary Remaining : 8 210 $
Trevor Carrick 67 000 $ (2)
Salary Remaining : 7 858 $
Alan Quine 65 000 $ (2)
Salary Remaining : 7 623 $
Pheonix Copley 65 000 $ (2)
Salary Remaining : 7 623 $
Maxime Lagace 65 000 $ (2)
Salary Remaining : 7 623 $
Logan Shaw 65 000 $ (2)
Salary Remaining : 7 623 $
Scott Mayfield 62 500 $ (6)
Salary Remaining : 7 330 $
Michael Chaput 60 000 $ (1)
Salary Remaining : 7 037 $
Nick Shore 60 000 $ (1)
Salary Remaining : 7 037 $
Total Farm Players23
Salary Commitment
Year 2018 : 2 293 667 $
Year 2019 : 1 900 833 $
Year 2020 : 748 833 $
Year 2021 : 748 833 $
Salary Average Commitment
Year 2018 : 2 084 751 $
Year 2019 : 1 380 501 $
Year 2020 : 606 917 $
Year 2021 : 606 917 $

Lycans



Arena Capacity - Ticket Price
Attendance - %

Arena NameJunky Arena
Level 1: 7000 - 95 $ - 6 559 - 93,70%
Level 2: 6000 - 56 $ - 5 684 - 94,74%
Level 3: 3000 - 31 $ - 2 839 - 94,65%
Level 4: 5000 - 24 $ - 4 177 - 83,54%
Luxury : 2000 - 195 $ - 1 565 - 78,27%
Total Capacity :23000

Income

Home Games Left9
Average Attendance - %20 825 - 90,54%
Average Income per Game2 138 087 $
Year to Date Revenue68 418 788 $

Expense

Pro Players Total Salaries90 292 200 $
Farm Players Total Salaries2 464 394 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 328 514 $
Pro Year To Date Expenses74 455 343 $
Farm Year To Date Expenses2 508 374 $
Pro Salary Cap To Date74 100 623 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 242 784 $
Pro Remaining Season Days42
Pro Expenses Per Days488 066 $
Pro Estimated Expenses20 498 772 $
Farm Remaining Season Days19
Farm Expenses Per Days15 212 $
Farm Estimated Expenses289 028 $
Estimated Season Expenses20 787 800 $
Estimated Season Salary Cap95 927 909 $
Estimate Under Maximum Salary Cap of 104 000 000 $8 072 091 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 19 027 909 $
Current Bank Account61 628 607 $
Projected Bank Account60 083 591 $

Pro Players Salaries

Eric Staal 9 900 000 $ (1)
-Salary Remaining : 2 247 568 $
Jakub Voracek 8 250 000 $ (2)
-Salary Remaining : 1 872 973 $
Drew Doughty 7 000 000 $ (2)
-Salary Remaining : 1 589 189 $
Jimmy Howard 7 000 000 $ (2)
-Salary Remaining : 1 589 189 $
Duncan Keith 6 661 200 $ (3)
-Salary Remaining : 1 512 272 $
Jeff Skinner 5 750 000 $ (5)
-Salary Remaining : 1 305 405 $
Gabriel Landeskog 5 571 000 $ (2)
-Salary Remaining : 1 264 768 $
John Tavares 5 500 000 $ (7)
-Salary Remaining : 1 248 649 $
Antti Niemi 5 472 000 $ (1)
-Salary Remaining : 1 242 292 $
Mike Hoffman 5 188 000 $ (3)
-Salary Remaining : 1 177 816 $
Will Butcher 3 775 000 $ (2)
-Salary Remaining : 857 027 $
Patrik Laine 3 575 000 $ (4)
-Salary Remaining : 811 622 $
Elias Lindholm 2 700 000 $ (3)
-Salary Remaining : 612 973 $
Matt Dumba 2 550 000 $ (3)
-Salary Remaining : 578 919 $
Thomas Hickey 2 200 000 $ (2)
-Salary Remaining : 499 459 $
Sebastian Aho 1 775 000 $ (3)
-Salary Remaining : 402 973 $
Adam Pelech 1 600 000 $ (4)
-Salary Remaining : 363 243 $
Nikolay Kulemin 1 500 000 $ (1)
-Salary Remaining : 340 541 $
Matt Benning 1 075 000 $ (3)
-Salary Remaining : 244 054 $
Calvin Pickard 1 000 000 $ (1)
-Salary Remaining : 227 027 $
Marian Gaborik 850 000 $ (1)
-Salary Remaining : 192 973 $
Braydon Coburn 750 000 $ (1)
-Salary Remaining : 170 270 $
Sven Andrighetto 650 000 $ (3)
-Salary Remaining : 147 568 $
Total Pro Players23
Salary Commitment
Year 2018 : 90 292 200 $
Year 2019 : 80 070 200 $
Year 2020 : 46 274 200 $
Year 2021 : 24 100 000 $
Salary Average Commitment
Year 2018 : 27 452 500 $
Year 2019 : 24 202 500 $
Year 2020 : 11 152 500 $
Year 2021 : 4 025 000 $
Salary Cap with 1 Way Contract
Year 2018 : 90 292 200 $
Year 2019 : 70 820 200 $
Year 2020 : 37 024 200 $
Year 2021 : 16 425 000 $

Farm Players Salaries

Matt Calvert 220 000 $ (2)
Salary Remaining : 25 802 $
Zach Whitecloud 149 167 $ (2)
Salary Remaining : 17 495 $
Martin Necas 146 250 $ (2)
Salary Remaining : 17 153 $
Henrik Haapala 135 000 $ (2)
Salary Remaining : 15 833 $
Mark Pysyk 112 500 $ (1)
Salary Remaining : 13 194 $
Maxim Mamin 92 500 $ (2)
Salary Remaining : 10 849 $
Anton Blidh 92 500 $ (1)
Salary Remaining : 10 849 $
Anton Lindholm 92 500 $ (1)
Salary Remaining : 10 849 $
Shane Gersich 92 500 $ (2)
Salary Remaining : 10 849 $
Michael Kapla 92 500 $ (1)
Salary Remaining : 10 849 $
Dominic Turgeon 91 917 $ (2)
Salary Remaining : 10 780 $
Joonas Korpisalo 90 000 $ (2)
Salary Remaining : 10 556 $
Spencer Martin 89 417 $ (3)
Salary Remaining : 10 487 $
Duncan Siemens 87 400 $ (1)
Salary Remaining : 10 251 $
Taylor Leier 80 659 $ (2)
Salary Remaining : 9 460 $
Joseph LaBate 80 000 $ (1)
Salary Remaining : 9 383 $
Ethan Bear 77 333 $ (2)
Salary Remaining : 9 070 $
Nelson Nogier 77 167 $ (1)
Salary Remaining : 9 050 $
Laurent Brossoit 75 000 $ (3)
Salary Remaining : 8 796 $
Brendan Gaunce 75 000 $ (2)
Salary Remaining : 8 796 $
Lucas Wallmark 75 000 $ (3)
Salary Remaining : 8 796 $
Giovanni Fiore 70 167 $ (2)
Salary Remaining : 8 229 $
Ty Rattie 70 000 $ (3)
Salary Remaining : 8 210 $
Curtis Valk 68 250 $ (2)
Salary Remaining : 8 005 $
Ross Johnston 66 667 $ (2)
Salary Remaining : 7 819 $
Casey Nelson 65 000 $ (2)
Salary Remaining : 7 623 $
Total Farm Players26
Salary Commitment
Year 2018 : 2 464 394 $
Year 2019 : 1 797 910 $
Year 2020 : 277 500 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 783 924 $
Year 2019 : 1 259 257 $
Year 2020 : 346 334 $
Year 2021 : 0 $

MobyDicks



Arena Capacity - Ticket Price
Attendance - %

Arena NameMonosodium Glutamate
Level 1: 7000 - 92 $ - 6 649 - 94,98%
Level 2: 6000 - 54 $ - 5 740 - 95,67%
Level 3: 3000 - 28 $ - 2 920 - 97,33%
Level 4: 5000 - 22 $ - 4 854 - 97,07%
Luxury : 2000 - 191 $ - 1 885 - 94,25%
Total Capacity :23000

Income

Home Games Left10
Average Attendance - %22 047 - 95,86%
Average Income per Game2 190 645 $
Year to Date Revenue67 910 005 $

Expense

Pro Players Total Salaries85 243 104 $
Farm Players Total Salaries2 927 580 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 000 000 $
Pro Year To Date Expenses72 229 557 $
Farm Year To Date Expenses2 324 867 $
Pro Salary Cap To Date71 854 557 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue21 906 453 $
Pro Remaining Season Days42
Pro Expenses Per Days460 774 $
Pro Estimated Expenses19 352 508 $
Farm Remaining Season Days19
Farm Expenses Per Days18 071 $
Farm Estimated Expenses343 349 $
Estimated Season Expenses19 695 857 $
Estimated Season Salary Cap92 207 065 $
Estimate Under Maximum Salary Cap of 104 000 000 $11 792 935 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 15 307 065 $
Current Bank Account44 444 251 $
Projected Bank Account46 654 847 $

Pro Players Salaries

Henrik Lundqvist 10 200 000 $ (4)
-Salary Remaining : 2 315 676 $
Zach Parise 9 045 600 $ (2)
-Salary Remaining : 2 053 596 $
Erik Johnson 7 200 000 $ (3)
-Salary Remaining : 1 634 595 $
Dan Girardi 6 600 000 $ (3)
-Salary Remaining : 1 498 378 $
Mats Zuccarello (Out of Payroll) 5 400 000 $ (4)
-Salary Remaining : 1 225 946 $
Loui Eriksson 5 120 000 $ (1)
-Salary Remaining : 1 162 378 $
Sami Vatanen 4 875 000 $ (4)
-Salary Remaining : 1 106 757 $
Carl Hagelin 4 800 000 $ (3)
-Salary Remaining : 1 089 730 $
Chris Kreider 4 625 000 $ (4)
-Salary Remaining : 1 050 000 $
Kevin Shattenkirk 4 250 000 $ (1)
-Salary Remaining : 964 865 $
Jimmy Vesey 3 775 000 $ (1)
-Salary Remaining : 857 027 $
Michael Grabner 3 600 000 $ (1)
-Salary Remaining : 817 297 $
Conor Sheary 3 000 000 $ (3)
-Salary Remaining : 681 081 $
Brendan Smith 2 750 000 $ (2)
-Salary Remaining : 624 324 $
Mika Zibanejad 2 625 000 $ (2)
-Salary Remaining : 595 946 $
Kevin Hayes 2 600 000 $ (2)
-Salary Remaining : 590 270 $
Nick Holden 1 980 000 $ (1)
-Salary Remaining : 449 514 $
Vladislav Namestnikov 1 937 500 $ (2)
-Salary Remaining : 439 865 $
Derek Ryan 1 710 000 $ (2)
-Salary Remaining : 388 216 $
Antti Raanta 1 200 000 $ (2)
-Salary Remaining : 272 432 $
Mark Borowiecki 1 100 000 $ (1)
-Salary Remaining : 249 730 $
Ryan Spooner 950 000 $ (1)
-Salary Remaining : 215 676 $
Cal Clutterbuck 650 004 $ (2)
-Salary Remaining : 147 568 $
Cody McLeod 650 000 $ (2)
-Salary Remaining : 147 568 $
Total Pro Players24
Salary Commitment
Year 2018 : 90 643 104 $
Year 2019 : 69 868 104 $
Year 2020 : 46 700 000 $
Year 2021 : 25 100 000 $
Salary Average Commitment
Year 2018 : 27 164 504 $
Year 2019 : 22 139 504 $
Year 2020 : 16 017 000 $
Year 2021 : 14 900 000 $
Salary Cap with 1 Way Contract
Year 2018 : 90 643 104 $
Year 2019 : 69 868 104 $
Year 2020 : 46 700 000 $
Year 2021 : 25 100 000 $

Farm Players Salaries

Jesper Fast 185 000 $ (3)
Salary Remaining : 21 698 $
Lias Andersson 177 500 $ (2)
Salary Remaining : 20 818 $
Devante Smith-Pelly 130 000 $ (2)
Salary Remaining : 15 247 $
Tony DeAngelo 126 333 $ (1)
Salary Remaining : 14 817 $
Stephen Gionta 122 400 $ (2)
Salary Remaining : 14 356 $
Scott Laughton 96 250 $ (2)
Salary Remaining : 11 289 $
Nicklas Jensen 94 930 $ (2)
Salary Remaining : 11 134 $
John Gilmour 92 500 $ (2)
Salary Remaining : 10 849 $
Boo Nieves 92 500 $ (2)
Salary Remaining : 10 849 $
Vinni Lettieri 92 500 $ (2)
Salary Remaining : 10 849 $
Zach Sanford 92 500 $ (1)
Salary Remaining : 10 849 $
Brandon Halverson 89 417 $ (2)
Salary Remaining : 10 487 $
Matt Beleskey 78 250 $ (1)
Salary Remaining : 9 177 $
Taylor Fedun 78 000 $ (2)
Salary Remaining : 9 148 $
Brad Malone 78 000 $ (2)
Salary Remaining : 9 148 $
Jamie McBain 78 000 $ (2)
Salary Remaining : 9 148 $
Steven Fogarty 75 000 $ (2)
Salary Remaining : 8 796 $
Tanner Kero 75 000 $ (2)
Salary Remaining : 8 796 $
Matt Bartkowski 73 500 $ (2)
Salary Remaining : 8 620 $
Peter Holland 67 500 $ (2)
Salary Remaining : 7 917 $
Josh Leivo 65 000 $ (2)
Salary Remaining : 7 623 $
Adam McQuaid 65 000 $ (2)
Salary Remaining : 7 623 $
Brian Gibbons 65 000 $ (2)
Salary Remaining : 7 623 $
Oscar Lindberg 65 000 $ (1)
Salary Remaining : 7 623 $
Matt Martin 65 000 $ (2)
Salary Remaining : 7 623 $
Steven Kampfer 65 000 $ (2)
Salary Remaining : 7 623 $
Marek Mazanec 65 000 $ (2)
Salary Remaining : 7 623 $
Ryan Reaves 65 000 $ (2)
Salary Remaining : 7 623 $
Jordan Szwarz 65 000 $ (2)
Salary Remaining : 7 623 $
Marek Hrivik 65 000 $ (2)
Salary Remaining : 7 623 $
Michael Sgarbossa 60 000 $ (1)
Salary Remaining : 7 037 $
Adam Clendening 60 000 $ (1)
Salary Remaining : 7 037 $
Josh Jooris 60 000 $ (1)
Salary Remaining : 7 037 $
Cory Conacher 57 500 $ (1)
Salary Remaining : 6 744 $
Rob O'Gara 45 000 $ (1)
Salary Remaining : 5 278 $
Total Farm Players35
Salary Commitment
Year 2018 : 2 927 580 $
Year 2019 : 2 282 997 $
Year 2020 : 185 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 2 339 830 $
Year 2019 : 1 863 330 $
Year 2020 : 185 000 $
Year 2021 : 0 $

Moose



Arena Capacity - Ticket Price
Attendance - %

Arena NameMolson Centre
Level 1: 7000 - 100 $ - 5 302 - 75,75%
Level 2: 6000 - 60 $ - 4 630 - 77,17%
Level 3: 3000 - 35 $ - 2 274 - 75,78%
Level 4: 5000 - 25 $ - 3 873 - 77,45%
Luxury : 2000 - 200 $ - 1 526 - 76,31%
Total Capacity :23000

Income

Home Games Left10
Average Attendance - %17 605 - 76,54%
Average Income per Game1 921 629 $
Year to Date Revenue59 570 493 $

Expense

Pro Players Total Salaries103 373 581 $
Farm Players Total Salaries1 066 582 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(1 980 000 $)
Pro Year To Date Expenses79 241 331 $
Farm Year To Date Expenses1 099 548 $
Pro Salary Cap To Date78 784 040 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 216 288 $
Pro Remaining Season Days42
Pro Expenses Per Days558 776 $
Pro Estimated Expenses23 468 592 $
Farm Remaining Season Days19
Farm Expenses Per Days6 584 $
Farm Estimated Expenses125 096 $
Estimated Season Expenses23 593 688 $
Estimated Season Salary Cap100 272 632 $
Estimate Under Maximum Salary Cap of 104 000 000 $3 727 368 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 23 372 632 $
Current Bank Account5 299 544 $
Projected Bank Account922 144 $

Pro Players Salaries

Corey Perry 10 350 000 $ (2)
-Salary Remaining : 2 349 730 $
Ryan Getzlaf 9 900 000 $ (4)
-Salary Remaining : 2 247 568 $
Dion Phaneuf 8 400 000 $ (4)
-Salary Remaining : 1 907 027 $
Ryan Kesler 8 250 000 $ (2)
-Salary Remaining : 1 872 973 $
Shea Weber 7 847 143 $ (2)
-Salary Remaining : 1 781 514 $
Brent Seabrook 6 960 000 $ (2)
-Salary Remaining : 1 580 108 $
Marc-Andre Fleury 6 900 000 $ (2)
-Salary Remaining : 1 566 486 $
Jeff Carter 6 327 272 $ (2)
-Salary Remaining : 1 436 462 $
Matt Duchene (Out of Payroll) 6 000 000 $ (4)
-Salary Remaining : 1 362 162 $
Ryan McDonagh 5 640 000 $ (4)
-Salary Remaining : 1 280 432 $
Tyler Myers 5 500 000 $ (2)
-Salary Remaining : 1 248 649 $
Jack Eichel 3 775 000 $ (3)
-Salary Remaining : 857 027 $
Anders Lee 3 750 000 $ (2)
-Salary Remaining : 851 351 $
Lars Eller 3 500 000 $ (1)
-Salary Remaining : 794 595 $
Jesse Puljujarvi 3 425 000 $ (1)
-Salary Remaining : 777 568 $
Boone Jenner 2 900 000 $ (3)
-Salary Remaining : 658 378 $
Dmitry Orlov 2 000 000 $ (1)
-Salary Remaining : 454 054 $
Kari Lehtonen 1 800 000 $ (1)
-Salary Remaining : 408 649 $
Thomas Vanek 1 500 000 $ (1)
-Salary Remaining : 340 541 $
Kevin Connauton 1 000 000 $ (2)
-Salary Remaining : 227 027 $
Tyler Bertuzzi 910 833 $ (1)
-Salary Remaining : 206 784 $
Anthony Mantha 863 333 $ (2)
-Salary Remaining : 196 000 $
Torrey Mitchell 750 000 $ (1)
-Salary Remaining : 170 270 $
Casey DeSmith 675 000 $ (2)
-Salary Remaining : 153 243 $
Luke Schenn 450 000 $ (1)
-Salary Remaining : 102 162 $
Total Pro Players25
Salary Commitment
Year 2018 : 109 373 581 $
Year 2019 : 95 037 748 $
Year 2020 : 36 615 000 $
Year 2021 : 29 940 000 $
Salary Average Commitment
Year 2018 : 32 086 477 $
Year 2019 : 23 549 644 $
Year 2020 : 6 594 167 $
Year 2021 : 5 250 000 $
Salary Cap with 1 Way Contract
Year 2018 : 109 373 581 $
Year 2019 : 95 037 748 $
Year 2020 : 36 615 000 $
Year 2021 : 29 940 000 $

Farm Players Salaries

Sonny Milano 126 333 $ (1)
Salary Remaining : 14 817 $
Jordan Schmaltz 120 833 $ (1)
Salary Remaining : 14 172 $
Brendan Lemieux 103 917 $ (2)
Salary Remaining : 12 188 $
Andreas Englund 92 500 $ (1)
Salary Remaining : 10 849 $
Nick Lappin 92 500 $ (1)
Salary Remaining : 10 849 $
Matt Puempel 90 000 $ (1)
Salary Remaining : 10 556 $
Morgan Klimchuk 86 333 $ (2)
Salary Remaining : 10 126 $
Martin Frk 86 333 $ (1)
Salary Remaining : 10 126 $
Beau Bennett 72 500 $ (1)
Salary Remaining : 8 503 $
Charlie Lindgren 70 000 $ (2)
Salary Remaining : 8 210 $
Brett Lernout 65 333 $ (2)
Salary Remaining : 7 663 $
Lukas Sedlak 60 000 $ (1)
Salary Remaining : 7 037 $
Total Farm Players12
Salary Commitment
Year 2018 : 1 066 582 $
Year 2019 : 325 583 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 844 133 $
Year 2019 : 218 667 $
Year 2020 : 0 $
Year 2021 : 0 $

Outlaws



Arena Capacity - Ticket Price
Attendance - %

Arena NameBordello of Blood
Level 1: 7000 - 87 $ - 6 816 - 97,37%
Level 2: 6000 - 60 $ - 4 765 - 79,41%
Level 3: 3000 - 42 $ - 1 942 - 64,73%
Level 4: 5000 - 28 $ - 3 415 - 68,31%
Luxury : 2000 - 170 $ - 1 945 - 97,24%
Total Capacity :23000

Income

Home Games Left10
Average Attendance - %18 883 - 82,10%
Average Income per Game2 066 183 $
Year to Date Revenue64 051 667 $

Expense

Pro Players Total Salaries97 748 168 $
Farm Players Total Salaries1 116 000 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses73 041 824 $
Farm Year To Date Expenses1 038 823 $
Pro Salary Cap To Date72 697 229 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 661 828 $
Pro Remaining Season Days42
Pro Expenses Per Days528 368 $
Pro Estimated Expenses22 191 456 $
Farm Remaining Season Days19
Farm Expenses Per Days6 889 $
Farm Estimated Expenses130 891 $
Estimated Season Expenses22 322 347 $
Estimated Season Salary Cap94 888 685 $
Estimate Under Maximum Salary Cap of 104 000 000 $9 111 315 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 17 988 685 $
Current Bank Account131 539 992 $
Projected Bank Account129 879 473 $

Pro Players Salaries

Mark Giordano 8 100 000 $ (3)
-Salary Remaining : 1 838 919 $
Andrew MacDonald 7 500 000 $ (1)
-Salary Remaining : 1 702 703 $
Brent Burns 6 912 000 $ (6)
-Salary Remaining : 1 569 211 $
Alex Pietrangelo 6 500 000 $ (3)
-Salary Remaining : 1 475 676 $
Valtteri Filppula 6 000 000 $ (2)
-Salary Remaining : 1 362 162 $
Taylor Hall 6 000 000 $ (3)
-Salary Remaining : 1 362 162 $
Jordan Staal 6 000 000 $ (4)
-Salary Remaining : 1 362 162 $
Tyler Seguin 5 750 000 $ (2)
-Salary Remaining : 1 305 405 $
Sergei Bobrovsky 5 625 000 $ (1)
-Salary Remaining : 1 277 027 $
Colton Parayko 5 500 000 $ (5)
-Salary Remaining : 1 248 649 $
Nikita Kucherov 4 766 667 $ (4)
-Salary Remaining : 1 082 162 $
Vincent Trocheck 4 750 000 $ (5)
-Salary Remaining : 1 078 378 $
Brad Marchand 4 500 000 $ (2)
-Salary Remaining : 1 021 622 $
Patrik Berglund 3 910 000 $ (2)
-Salary Remaining : 887 676 $
Nino Niederreiter 2 667 000 $ (2)
-Salary Remaining : 605 481 $
Jake Allen 2 350 000 $ (1)
-Salary Remaining : 533 514 $
Ivan Provorov 1 744 167 $ (3)
-Salary Remaining : 395 973 $
Nikolaj Ehlers 1 625 000 $ (2)
-Salary Remaining : 368 919 $
Brock Boeser 1 491 667 $ (3)
-Salary Remaining : 338 649 $
Riley Nash 1 380 000 $ (2)
-Salary Remaining : 313 297 $
Yanni Gourde 1 000 000 $ (2)
-Salary Remaining : 227 027 $
Brayden Point 919 167 $ (3)
-Salary Remaining : 208 676 $
Jaccob Slavin 832 500 $ (2)
-Salary Remaining : 189 000 $
Trevor van Riemsdyk 825 000 $ (4)
-Salary Remaining : 187 297 $
Michael Raffl 650 000 $ (2)
-Salary Remaining : 147 568 $
Carl Gunnarsson 450 000 $ (1)
-Salary Remaining : 102 162 $
Total Pro Players26
Salary Commitment
Year 2018 : 97 748 168 $
Year 2019 : 85 986 168 $
Year 2020 : 57 671 668 $
Year 2021 : 32 916 667 $
Salary Average Commitment
Year 2018 : 37 637 334 $
Year 2019 : 27 887 334 $
Year 2020 : 15 289 834 $
Year 2021 : 3 144 167 $
Salary Cap with 1 Way Contract
Year 2018 : 97 748 168 $
Year 2019 : 81 823 168 $
Year 2020 : 53 508 668 $
Year 2021 : 28 753 667 $

Farm Players Salaries

Tucker Poolman 177 500 $ (2)
Salary Remaining : 20 818 $
Anthony Cirelli 93 583 $ (2)
Salary Remaining : 10 976 $
Sean Kuraly 92 500 $ (4)
Salary Remaining : 10 849 $
Dominic Toninato 92 500 $ (2)
Salary Remaining : 10 849 $
Zane McIntyre 92 500 $ (1)
Salary Remaining : 10 849 $
Rasmus Andersson 89 417 $ (1)
Salary Remaining : 10 487 $
Zac Dalpe 72 500 $ (2)
Salary Remaining : 8 503 $
Gustav Olofsson 72 500 $ (2)
Salary Remaining : 8 503 $
Joseph Cramarossa 72 450 $ (2)
Salary Remaining : 8 497 $
Juuse Saros 69 250 $ (2)
Salary Remaining : 8 122 $
Chase Balisy 65 000 $ (2)
Salary Remaining : 7 623 $
Mark Alt 65 000 $ (2)
Salary Remaining : 7 623 $
Jordan Martinook 61 300 $ (4)
Salary Remaining : 7 190 $
Total Farm Players13
Salary Commitment
Year 2018 : 1 116 000 $
Year 2019 : 1 087 783 $
Year 2020 : 307 500 $
Year 2021 : 307 500 $
Salary Average Commitment
Year 2018 : 965 967 $
Year 2019 : 784 050 $
Year 2020 : 176 600 $
Year 2021 : 176 600 $

Patriots



Arena Capacity - Ticket Price
Attendance - %

Arena Namela Marmite
Level 1: 7000 - 96 $ - 5 890 - 84,14%
Level 2: 6000 - 48 $ - 5 517 - 91,95%
Level 3: 3000 - 28 $ - 2 711 - 90,35%
Level 4: 5000 - 15 $ - 4 807 - 96,14%
Luxury : 2000 - 165 $ - 1 859 - 92,93%
Total Capacity :23000

Income

Home Games Left10
Average Attendance - %20 783 - 90,36%
Average Income per Game1 973 840 $
Year to Date Revenue61 189 038 $

Expense

Pro Players Total Salaries89 341 000 $
Farm Players Total Salaries3 081 583 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses69 910 322 $
Farm Year To Date Expenses2 626 332 $
Pro Salary Cap To Date68 733 032 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 738 399 $
Pro Remaining Season Days42
Pro Expenses Per Days482 924 $
Pro Estimated Expenses20 282 808 $
Farm Remaining Season Days19
Farm Expenses Per Days19 022 $
Farm Estimated Expenses361 418 $
Estimated Season Expenses20 644 226 $
Estimated Season Salary Cap89 015 840 $
Estimate Under Maximum Salary Cap of 104 000 000 $14 984 160 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 12 115 840 $
Current Bank Account103 604 780 $
Projected Bank Account102 698 953 $

Pro Players Salaries

Mike Smith 18 000 000 $ (2)
-Salary Remaining : 4 086 486 $
Brandon Dubinsky 7 020 000 $ (2)
-Salary Remaining : 1 593 730 $
Zbynek Michalek 6 912 000 $ (1)
-Salary Remaining : 1 569 211 $
Brooks Laich 6 480 000 $ (1)
-Salary Remaining : 1 471 135 $
Dan Hamhuis 6 480 000 $ (3)
-Salary Remaining : 1 471 135 $
Kyle Quincey (Out of Payroll) 5 100 000 $ (1)
-Salary Remaining : 1 157 838 $
Boyd Gordon 4 320 000 $ (1)
-Salary Remaining : 980 757 $
Clayton Stoner 3 900 000 $ (2)
-Salary Remaining : 885 405 $
Tanner Pearson 3 750 000 $ (4)
-Salary Remaining : 851 351 $
Kevin Klein 3 480 000 $ (2)
-Salary Remaining : 790 054 $
Roman Polak 3 300 000 $ (3)
-Salary Remaining : 749 189 $
Mark Stuart 3 150 000 $ (1)
-Salary Remaining : 715 135 $
Cody Franson 3 000 000 $ (1)
-Salary Remaining : 681 081 $
Ben Hutton 2 800 000 $ (4)
-Salary Remaining : 635 676 $
Tommy Wingels 2 475 000 $ (2)
-Salary Remaining : 561 892 $
Lance Bouma 2 200 000 $ (3)
-Salary Remaining : 499 459 $
Derek MacKenzie 1 872 000 $ (3)
-Salary Remaining : 424 995 $
John Moore 1 667 000 $ (2)
-Salary Remaining : 378 454 $
Darcy Kuemper 1 550 000 $ (3)
-Salary Remaining : 351 892 $
Ben Chiarot (Out of Payroll) 1 400 000 $ (2)
-Salary Remaining : 317 838 $
Matt Hendricks 1 020 000 $ (3)
-Salary Remaining : 231 568 $
Matt Nieto 1 000 000 $ (2)
-Salary Remaining : 227 027 $
Chris Tierney 894 000 $ (4)
-Salary Remaining : 202 962 $
Tyler Gaudet 874 000 $ (1)
-Salary Remaining : 198 422 $
Jason Chimera 847 000 $ (1)
-Salary Remaining : 192 292 $
Reid Boucher 687 500 $ (2)
-Salary Remaining : 156 081 $
Christopher DiDomenico 612 500 $ (3)
-Salary Remaining : 139 054 $
Stefan Noesen 600 000 $ (3)
-Salary Remaining : 136 216 $
Tyler Ennis 450 000 $ (3)
-Salary Remaining : 102 162 $
Total Pro Players29
Salary Commitment
Year 2018 : 95 841 000 $
Year 2019 : 74 697 400 $
Year 2020 : 32 793 900 $
Year 2021 : 9 487 500 $
Salary Average Commitment
Year 2018 : 48 390 333 $
Year 2019 : 39 063 333 $
Year 2020 : 11 725 000 $
Year 2021 : 1 825 000 $
Salary Cap with 1 Way Contract
Year 2018 : 95 841 000 $
Year 2019 : 65 158 000 $
Year 2020 : 25 528 500 $
Year 2021 : 7 444 000 $

Farm Players Salaries

Andreas Borgman 177 500 $ (2)
Salary Remaining : 20 818 $
Jhonas Enroth 150 000 $ (1)
Salary Remaining : 17 593 $
Johan Larsson 147 500 $ (3)
Salary Remaining : 17 299 $
Ryan Donato 135 000 $ (2)
Salary Remaining : 15 833 $
Martin Marincin 125 000 $ (3)
Salary Remaining : 14 660 $
Kerby Rychel 121 300 $ (3)
Salary Remaining : 14 227 $
Philip Holm 92 500 $ (2)
Salary Remaining : 10 849 $
Andrei Mironov 92 500 $ (2)
Salary Remaining : 10 849 $
Gabriel Carlsson 92 500 $ (3)
Salary Remaining : 10 849 $
Carl Dahlstrom 92 500 $ (2)
Salary Remaining : 10 849 $
C.J. Smith 92 500 $ (3)
Salary Remaining : 10 849 $
Seb Aho 92 500 $ (2)
Salary Remaining : 10 849 $
Jakob Forsbacka Karlsson 92 500 $ (3)
Salary Remaining : 10 849 $
Tyler Motte 92 500 $ (3)
Salary Remaining : 10 849 $
Nick Seeler 92 500 $ (2)
Salary Remaining : 10 849 $
Andrej Nestrasil 91 200 $ (2)
Salary Remaining : 10 696 $
Filip Chlapik 89 417 $ (2)
Salary Remaining : 10 487 $
Travis Dermott 86 333 $ (2)
Salary Remaining : 10 126 $
Klas Dahlbeck 85 000 $ (1)
Salary Remaining : 9 969 $
Chris Wideman 80 000 $ (2)
Salary Remaining : 9 383 $
Danick Martel 80 000 $ (2)
Salary Remaining : 9 383 $
Tyrell Goulbourne 77 333 $ (2)
Salary Remaining : 9 070 $
Linus Ullmark 75 000 $ (2)
Salary Remaining : 8 796 $
Nikita Nesterov 72 500 $ (1)
Salary Remaining : 8 503 $
Dylan Ferguson 71 667 $ (2)
Salary Remaining : 8 405 $
Ashton Sautner 67 833 $ (2)
Salary Remaining : 7 956 $
Josh Archibald 67 500 $ (2)
Salary Remaining : 7 917 $
Mark McNeill 66 000 $ (2)
Salary Remaining : 7 741 $
Greg McKegg 65 000 $ (2)
Salary Remaining : 7 623 $
Justin Holl 65 000 $ (2)
Salary Remaining : 7 623 $
Nathan Walker 65 000 $ (2)
Salary Remaining : 7 623 $
Trevor Murphy 64 000 $ (2)
Salary Remaining : 7 506 $
Barclay Goodrow 62 700 $ (3)
Salary Remaining : 7 354 $
Stefan Matteau 61 300 $ (3)
Salary Remaining : 7 190 $
Total Farm Players34
Salary Commitment
Year 2018 : 3 081 583 $
Year 2019 : 2 687 233 $
Year 2020 : 791 830 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 2 172 533 $
Year 2019 : 2 007 533 $
Year 2020 : 654 700 $
Year 2021 : 0 $

Pioneers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Colony Center
Level 1: 7000 - 90 $ - 6 335 - 90,50%
Level 2: 6000 - 50 $ - 5 528 - 92,13%
Level 3: 3000 - 26 $ - 2 779 - 92,64%
Level 4: 5000 - 15 $ - 4 688 - 93,76%
Luxury : 2000 - 190 $ - 1 799 - 89,95%
Total Capacity :23000

Income

Home Games Left10
Average Attendance - %21 129 - 91,86%
Average Income per Game2 040 788 $
Year to Date Revenue63 264 425 $

Expense

Pro Players Total Salaries99 132 167 $
Farm Players Total Salaries2 984 584 $
Coaches Total Salaries950 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(716 000 $)
Pro Year To Date Expenses70 780 755 $
Farm Year To Date Expenses1 854 989 $
Pro Salary Cap To Date70 067 239 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 407 879 $
Pro Remaining Season Days42
Pro Expenses Per Days535 850 $
Pro Estimated Expenses22 505 700 $
Farm Remaining Season Days19
Farm Expenses Per Days18 423 $
Farm Estimated Expenses350 037 $
Estimated Season Expenses22 855 737 $
Estimated Season Salary Cap90 154 217 $
Estimate Under Maximum Salary Cap of 104 000 000 $13 845 783 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 13 254 217 $
Current Bank Account50 572 859 $
Projected Bank Account48 125 001 $

Pro Players Salaries

Phil Kessel 9 600 000 $ (5)
-Salary Remaining : 2 179 459 $
David Krejci 8 700 000 $ (3)
-Salary Remaining : 1 975 135 $
Tuukka Rask 8 400 000 $ (4)
-Salary Remaining : 1 907 027 $
Steven Stamkos (Out of Payroll) 7 500 000 $ (7)
-Salary Remaining : 1 702 703 $
Derek Stepan 6 500 000 $ (5)
-Salary Remaining : 1 475 676 $
Jonathan Huberdeau 5 900 000 $ (6)
-Salary Remaining : 1 339 459 $
Morgan Rielly 5 000 000 $ (5)
-Salary Remaining : 1 135 135 $
Justin Faulk 4 833 000 $ (2)
-Salary Remaining : 1 097 222 $
Max Pacioretty 4 500 000 $ (2)
-Salary Remaining : 1 021 622 $
Nazem Kadri 4 500 000 $ (5)
-Salary Remaining : 1 021 622 $
Patric Hornqvist 4 250 000 $ (1)
-Salary Remaining : 964 865 $
Ryan Johansen 4 000 000 $ (2)
-Salary Remaining : 908 108 $
Jakob Silfverberg 3 750 000 $ (2)
-Salary Remaining : 851 351 $
Andy Greene 3 580 000 $ (2)
-Salary Remaining : 812 757 $
Reilly Smith 3 425 000 $ (2)
-Salary Remaining : 777 568 $
Jacob Trouba 3 000 000 $ (3)
-Salary Remaining : 681 081 $
J.T. Miller 2 625 000 $ (2)
-Salary Remaining : 595 946 $
John Gibson 2 300 000 $ (3)
-Salary Remaining : 522 162 $
Neal Pionk 1 775 000 $ (2)
-Salary Remaining : 402 973 $
Thomas Greiss 1 750 000 $ (2)
-Salary Remaining : 397 297 $
Brayden McNabb 1 700 000 $ (2)
-Salary Remaining : 385 946 $
Robert Hagg 894 167 $ (3)
-Salary Remaining : 203 000 $
David Desharnais 650 000 $ (2)
-Salary Remaining : 147 568 $
Total Pro Players23
Salary Commitment
Year 2018 : 99 132 167 $
Year 2019 : 97 838 000 $
Year 2020 : 65 250 000 $
Year 2021 : 50 100 000 $
Salary Average Commitment
Year 2018 : 22 501 668 $
Year 2019 : 22 501 668 $
Year 2020 : 12 326 668 $
Year 2021 : 9 194 167 $
Salary Cap with 1 Way Contract
Year 2018 : 99 132 167 $
Year 2019 : 94 882 167 $
Year 2020 : 62 294 167 $
Year 2021 : 47 400 000 $

Farm Players Salaries

Alex Tuch 1 350 000 $ (3)
Salary Remaining : 158 333 $
Nick Schmaltz 154 167 $ (3)
Salary Remaining : 18 081 $
Daniel Brickley 135 000 $ (2)
Salary Remaining : 15 833 $
Jakob Chychrun 135 000 $ (3)
Salary Remaining : 15 833 $
Tage Thompson 113 750 $ (2)
Salary Remaining : 13 341 $
J.T. Compher 100 000 $ (3)
Salary Remaining : 11 728 $
Brady Skjei 92 500 $ (2)
Salary Remaining : 10 849 $
Kasperi Kapanen 92 500 $ (2)
Salary Remaining : 10 849 $
Daniel Sprong 92 500 $ (2)
Salary Remaining : 10 849 $
Blake Hillman 92 500 $ (2)
Salary Remaining : 10 849 $
Eric Robinson 92 500 $ (2)
Salary Remaining : 10 849 $
Miles Wood 92 500 $ (2)
Salary Remaining : 10 849 $
Victor Ejdsell 92 500 $ (2)
Salary Remaining : 10 849 $
Alexandar Georgiev 92 500 $ (2)
Salary Remaining : 10 849 $
Eric Fehr 65 000 $ (2)
Salary Remaining : 7 623 $
Dale Weise 65 000 $ (2)
Salary Remaining : 7 623 $
Eric Gryba 65 000 $ (2)
Salary Remaining : 7 623 $
Jake Dotchin 61 667 $ (3)
Salary Remaining : 7 233 $
Total Farm Players18
Salary Commitment
Year 2018 : 2 984 584 $
Year 2019 : 1 787 917 $
Year 2020 : 604 167 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 2 533 334 $
Year 2019 : 1 318 334 $
Year 2020 : 530 834 $
Year 2021 : 0 $

Piranhas



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Swamp
Level 1: 7000 - 100 $ - 5 480 - 78,29%
Level 2: 6000 - 60 $ - 4 607 - 76,79%
Level 3: 3000 - 35 $ - 2 297 - 76,57%
Level 4: 5000 - 25 $ - 3 807 - 76,14%
Luxury : 2000 - 200 $ - 1 544 - 77,20%
Total Capacity :23000

Income

Home Games Left9
Average Attendance - %17 736 - 77,11%
Average Income per Game1 950 170 $
Year to Date Revenue62 405 433 $

Expense

Pro Players Total Salaries96 733 462 $
Farm Players Total Salaries6 269 051 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value6 566 654 $
Pro Year To Date Expenses74 283 403 $
Farm Year To Date Expenses3 954 562 $
Pro Salary Cap To Date74 186 099 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue17 551 528 $
Pro Remaining Season Days42
Pro Expenses Per Days522 884 $
Pro Estimated Expenses21 961 128 $
Farm Remaining Season Days19
Farm Expenses Per Days38 698 $
Farm Estimated Expenses735 262 $
Estimated Season Expenses22 696 390 $
Estimated Season Salary Cap102 713 881 $
Estimate Under Maximum Salary Cap of 104 000 000 $1 286 119 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 25 813 881 $
Current Bank Account30 668 418 $
Projected Bank Account25 523 556 $

Pro Players Salaries

Zdeno Chara 12 960 000 $ (1)
-Salary Remaining : 2 942 270 $
Alex Ovechkin 9 538 462 $ (6)
-Salary Remaining : 2 165 489 $
Pekka Rinne 8 400 000 $ (2)
-Salary Remaining : 1 907 027 $
Erik Karlsson 6 500 000 $ (2)
-Salary Remaining : 1 475 676 $
Mark Scheifele 6 125 000 $ (3)
-Salary Remaining : 1 390 541 $
Oliver Ekman-Larsson 5 500 000 $ (2)
-Salary Remaining : 1 248 649 $
Brayden Schenn 5 125 000 $ (4)
-Salary Remaining : 1 163 514 $
James van Riemsdyk 4 250 000 $ (1)
-Salary Remaining : 964 865 $
Marc-Edouard Vlasic 4 250 000 $ (1)
-Salary Remaining : 964 865 $
Adam Larsson 4 167 000 $ (4)
-Salary Remaining : 946 022 $
Oscar Klefbom 4 167 000 $ (4)
-Salary Remaining : 946 022 $
Evgenii Dadonov 4 000 000 $ (2)
-Salary Remaining : 908 108 $
John Carlson 3 966 667 $ (1)
-Salary Remaining : 900 541 $
Connor McDavid 3 775 000 $ (3)
-Salary Remaining : 857 027 $
Mark Stone 3 500 000 $ (2)
-Salary Remaining : 794 595 $
Leo Komarov 2 950 000 $ (1)
-Salary Remaining : 669 730 $
Mitchell Marner 1 744 167 $ (1)
-Salary Remaining : 395 973 $
Jaroslav Halak 1 521 000 $ (1)
-Salary Remaining : 345 308 $
Adam Lowry 1 125 000 $ (1)
-Salary Remaining : 255 405 $
Jake Guentzel 925 000 $ (3)
-Salary Remaining : 210 000 $
Jean-Gabriel Pageau 900 000 $ (1)
-Salary Remaining : 204 324 $
Alex DeBrincat 894 166 $ (2)
-Salary Remaining : 203 000 $
Jonathan Ericsson 450 000 $ (1)
-Salary Remaining : 102 162 $
Total Pro Players23
Salary Commitment
Year 2018 : 96 733 462 $
Year 2019 : 64 524 320 $
Year 2020 : 35 730 154 $
Year 2021 : 24 905 154 $
Salary Average Commitment
Year 2018 : 21 184 334 $
Year 2019 : 4 869 167 $
Year 2020 : 3 069 167 $
Year 2021 : 1 694 167 $
Salary Cap with 1 Way Contract
Year 2018 : 96 733 462 $
Year 2019 : 62 616 628 $
Year 2020 : 33 822 462 $
Year 2021 : 22 997 462 $

Farm Players Salaries

Mikhail Sergachev 1 775 000 $ (3)
Salary Remaining : 208 179 $
Jake DeBrusk 1 288 333 $ (2)
Salary Remaining : 151 101 $
Noah Hanifin 377 500 $ (3)
Salary Remaining : 44 275 $
Melker Karlsson 162 500 $ (1)
Salary Remaining : 19 059 $
Jake McCabe 160 000 $ (2)
Salary Remaining : 18 765 $
Brett Connolly 150 000 $ (2)
Salary Remaining : 17 593 $
Adam Gaudette 149 167 $ (2)
Salary Remaining : 17 495 $
Troy Terry 149 167 $ (2)
Salary Remaining : 17 495 $
Colin White 128 500 $ (1)
Salary Remaining : 15 071 $
Anton Rodin 95 000 $ (1)
Salary Remaining : 11 142 $
Alex Formenton 92 500 $ (2)
Salary Remaining : 10 849 $
Louie Belpedio 92 500 $ (2)
Salary Remaining : 10 849 $
Robbie Russo 92 500 $ (1)
Salary Remaining : 10 849 $
Oscar Fantenberg 92 500 $ (2)
Salary Remaining : 10 849 $
Andrew Poturalski 92 500 $ (1)
Salary Remaining : 10 849 $
Madison Bowey 90 250 $ (2)
Salary Remaining : 10 585 $
Anthony Stolarz 89 417 $ (1)
Salary Remaining : 10 487 $
Justin Bailey 89 417 $ (1)
Salary Remaining : 10 487 $
Devin Shore 87 000 $ (2)
Salary Remaining : 10 204 $
Ryan Hartman 86 300 $ (1)
Salary Remaining : 10 122 $
Shane Prince 85 000 $ (1)
Salary Remaining : 9 969 $
Jesper Bratt 82 500 $ (2)
Salary Remaining : 9 676 $
Christian Jaros 80 167 $ (2)
Salary Remaining : 9 402 $
Mark Barberio 75 000 $ (1)
Salary Remaining : 8 796 $
Sammy Blais 72 583 $ (2)
Salary Remaining : 8 513 $
Kristers Gudlevskis 65 000 $ (1)
Salary Remaining : 7 623 $
Christian Djoos 65 000 $ (2)
Salary Remaining : 7 623 $
Garnet Hathaway 65 000 $ (2)
Salary Remaining : 7 623 $
Shane Harper 65 000 $ (1)
Salary Remaining : 7 623 $
Dylan DeMelo 65 000 $ (2)
Salary Remaining : 7 623 $
Carter Rowney 61 250 $ (1)
Salary Remaining : 7 184 $
Luke Witkowski 57 500 $ (1)
Salary Remaining : 6 744 $
Luke Glendening 45 000 $ (1)
Salary Remaining : 5 278 $
Peter Budaj 45 000 $ (1)
Salary Remaining : 5 278 $
Total Farm Players34
Salary Commitment
Year 2018 : 6 269 051 $
Year 2019 : 2 174 084 $
Year 2020 : 551 917 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 4 157 667 $
Year 2019 : 1 067 667 $
Year 2020 : 222 500 $
Year 2021 : 0 $

Raiders



Arena Capacity - Ticket Price
Attendance - %

Arena NameDesert Center
Level 1: 7000 - 100 $ - 5 310 - 75,85%
Level 2: 6000 - 60 $ - 4 678 - 77,97%
Level 3: 3000 - 35 $ - 2 257 - 75,22%
Level 4: 5000 - 25 $ - 3 810 - 76,20%
Luxury : 2000 - 200 $ - 1 529 - 76,47%
Total Capacity :23000

Income

Home Games Left9
Average Attendance - %17 584 - 76,45%
Average Income per Game1 924 707 $
Year to Date Revenue61 590 616 $

Expense

Pro Players Total Salaries101 770 167 $
Farm Players Total Salaries928 400 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses77 080 075 $
Farm Year To Date Expenses989 602 $
Pro Salary Cap To Date76 351 326 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue17 322 361 $
Pro Remaining Season Days42
Pro Expenses Per Days550 109 $
Pro Estimated Expenses23 104 578 $
Farm Remaining Season Days19
Farm Expenses Per Days5 731 $
Farm Estimated Expenses108 889 $
Estimated Season Expenses23 213 467 $
Estimated Season Salary Cap97 725 966 $
Estimate Under Maximum Salary Cap of 104 000 000 $6 274 034 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 20 825 966 $
Current Bank Account35 953 090 $
Projected Bank Account30 061 984 $

Pro Players Salaries

Claude Giroux 9 000 000 $ (5)
-Salary Remaining : 2 043 243 $
Tomas Plekanec 8 640 000 $ (1)
-Salary Remaining : 1 961 514 $
Keith Yandle (Out of Payroll) 7 620 000 $ (2)
-Salary Remaining : 1 729 946 $
Johnny Gaudreau 6 750 000 $ (5)
-Salary Remaining : 1 532 432 $
Braden Holtby 6 100 000 $ (4)
-Salary Remaining : 1 384 865 $
Logan Couture 6 000 000 $ (4)
-Salary Remaining : 1 362 162 $
Ryan Nugent-Hopkins 6 000 000 $ (4)
-Salary Remaining : 1 362 162 $
Ryan Miller 5 777 000 $ (1)
-Salary Remaining : 1 311 535 $
Rasmus Ristolainen 5 400 000 $ (5)
-Salary Remaining : 1 225 946 $
Torey Krug 5 250 000 $ (2)
-Salary Remaining : 1 191 892 $
Craig Smith 4 250 000 $ (3)
-Salary Remaining : 964 865 $
Aaron Ekblad 3 775 000 $ (2)
-Salary Remaining : 857 027 $
Aleksander Barkov 3 575 000 $ (1)
-Salary Remaining : 811 622 $
Jonathan Bernier 3 480 000 $ (2)
-Salary Remaining : 790 054 $
Leon Draisaitl 3 400 000 $ (2)
-Salary Remaining : 771 892 $
Jonathan Drouin 3 194 000 $ (2)
-Salary Remaining : 725 124 $
Alexei Emelin 2 250 000 $ (1)
-Salary Remaining : 510 811 $
Tobias Rieder 2 225 000 $ (2)
-Salary Remaining : 505 135 $
Patrick Maroon 2 000 000 $ (1)
-Salary Remaining : 454 054 $
Nikita Zaitsev 1 775 000 $ (1)
-Salary Remaining : 402 973 $
William Nylander 1 775 000 $ (2)
-Salary Remaining : 402 973 $
Dylan Larkin 1 425 000 $ (2)
-Salary Remaining : 323 514 $
Brett Pesce 809 167 $ (2)
-Salary Remaining : 183 703 $
Alex Biega 650 000 $ (2)
-Salary Remaining : 147 568 $
Matt Cullen 650 000 $ (2)
-Salary Remaining : 147 568 $
Total Pro Players25
Salary Commitment
Year 2018 : 101 770 167 $
Year 2019 : 77 753 167 $
Year 2020 : 43 500 000 $
Year 2021 : 39 250 000 $
Salary Average Commitment
Year 2018 : 22 752 000 $
Year 2019 : 11 575 000 $
Year 2020 : 4 975 000 $
Year 2021 : 4 525 000 $
Salary Cap with 1 Way Contract
Year 2018 : 101 770 167 $
Year 2019 : 77 753 167 $
Year 2020 : 43 500 000 $
Year 2021 : 39 250 000 $

Farm Players Salaries

Yannick Weber 122 400 $ (2)
Salary Remaining : 14 356 $
Jakub Nakladal 111 000 $ (2)
Salary Remaining : 13 019 $
Nic Petan 92 500 $ (2)
Salary Remaining : 10 849 $
Kalle Kossila 92 500 $ (1)
Salary Remaining : 10 849 $
Austin Czarnik 92 500 $ (1)
Salary Remaining : 10 849 $
David Rittich 92 500 $ (1)
Salary Remaining : 10 849 $
Lee Stempniak 65 000 $ (2)
Salary Remaining : 7 623 $
Matt Stajan 65 000 $ (2)
Salary Remaining : 7 623 $
Toby Enstrom 65 000 $ (2)
Salary Remaining : 7 623 $
Jamie McGinn 65 000 $ (2)
Salary Remaining : 7 623 $
Pontus Aberg 65 000 $ (2)
Salary Remaining : 7 623 $
Total Farm Players11
Salary Commitment
Year 2018 : 928 400 $
Year 2019 : 650 900 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 804 300 $
Year 2019 : 526 800 $
Year 2020 : 0 $
Year 2021 : 0 $

Space



Arena Capacity - Ticket Price
Attendance - %

Arena NameAlcatraz Garden
Level 1: 7000 - 100 $ - 5 158 - 73,69%
Level 2: 6000 - 60 $ - 4 458 - 74,30%
Level 3: 3000 - 35 $ - 2 201 - 73,36%
Level 4: 5000 - 25 $ - 3 646 - 72,91%
Luxury : 2000 - 200 $ - 1 502 - 75,12%
Total Capacity :23000

Income

Home Games Left10
Average Attendance - %16 965 - 73,76%
Average Income per Game1 865 425 $
Year to Date Revenue57 828 181 $

Expense

Pro Players Total Salaries88 028 417 $
Farm Players Total Salaries1 647 216 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(3 237 400 $)
Pro Year To Date Expenses75 943 523 $
Farm Year To Date Expenses1 443 269 $
Pro Salary Cap To Date74 426 494 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 654 252 $
Pro Remaining Season Days42
Pro Expenses Per Days475 829 $
Pro Estimated Expenses19 984 818 $
Farm Remaining Season Days19
Farm Expenses Per Days10 168 $
Farm Estimated Expenses193 192 $
Estimated Season Expenses20 178 010 $
Estimated Season Salary Cap87 931 974 $
Estimate Under Maximum Salary Cap of 104 000 000 $16 068 026 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 11 031 974 $
Current Bank Account118 891 185 $
Projected Bank Account117 367 427 $

Pro Players Salaries

Joe Thornton (Out of Payroll) 10 080 000 $ (1)
-Salary Remaining : 2 288 432 $
Jason Spezza 8 400 000 $ (1)
-Salary Remaining : 1 907 027 $
David Backes 7 200 000 $ (2)
-Salary Remaining : 1 634 595 $
Alex Goligoski 6 570 000 $ (2)
-Salary Remaining : 1 491 568 $
Carey Price 6 500 000 $ (2)
-Salary Remaining : 1 475 676 $
Brandon Saad 6 000 000 $ (4)
-Salary Remaining : 1 362 162 $
Johnny Boychuk 5 700 000 $ (1)
-Salary Remaining : 1 294 054 $
Nick Leddy 5 500 000 $ (5)
-Salary Remaining : 1 248 649 $
Nick Foligno 5 500 000 $ (1)
-Salary Remaining : 1 248 649 $
Danny DeKeyser (Out of Payroll) 5 000 000 $ (5)
-Salary Remaining : 1 135 135 $
Niklas Hjalmarsson (Out of Payroll) 4 200 000 $ (2)
-Salary Remaining : 953 514 $
Adam Henrique 4 000 000 $ (2)
-Salary Remaining : 908 108 $
Michael Dal Colle 3 063 333 $ (2)
-Salary Remaining : 695 459 $
Brock Nelson 2 500 000 $ (1)
-Salary Remaining : 567 568 $
Robin Lehner 2 225 000 $ (2)
-Salary Remaining : 505 135 $
Zemgus Girgensons 1 600 000 $ (2)
-Salary Remaining : 363 243 $
Mark Jankowski 1 493 750 $ (1)
-Salary Remaining : 339 122 $
Ryan Pulock 1 425 000 $ (2)
-Salary Remaining : 323 514 $
Mathew Barzal 1 294 167 $ (1)
-Salary Remaining : 293 811 $
Deryk Engelland 1 200 000 $ (2)
-Salary Remaining : 272 432 $
Anthony Beauvillier 1 106 667 $ (1)
-Salary Remaining : 251 243 $
Dominik Simon 692 500 $ (2)
-Salary Remaining : 157 216 $
Joel Ward 678 000 $ (1)
-Salary Remaining : 153 924 $
Charles Hudon 650 000 $ (2)
-Salary Remaining : 147 568 $
Luca Sbisa 450 000 $ (1)
-Salary Remaining : 102 162 $
Total Pro Players25
Salary Commitment
Year 2018 : 93 028 417 $
Year 2019 : 55 825 833 $
Year 2020 : 16 500 000 $
Year 2021 : 16 500 000 $
Salary Average Commitment
Year 2018 : 34 908 387 $
Year 2019 : 12 060 803 $
Year 2020 : 1 566 666 $
Year 2021 : 1 566 666 $
Salary Cap with 1 Way Contract
Year 2018 : 93 028 417 $
Year 2019 : 55 825 833 $
Year 2020 : 16 500 000 $
Year 2021 : 16 500 000 $

Farm Players Salaries

Jimmy Hayes 230 000 $ (1)
Salary Remaining : 26 975 $
Derrick Pouliot 128 800 $ (1)
Salary Remaining : 15 106 $
Travis Sanheim 126 333 $ (2)
Salary Remaining : 14 817 $
Jon Merrill 113 750 $ (2)
Salary Remaining : 13 341 $
Michael McCarron 113 750 $ (2)
Salary Remaining : 13 341 $
Nikolay Goldobin 113 750 $ (2)
Salary Remaining : 13 341 $
Joshua Ho-Sang 107 583 $ (1)
Salary Remaining : 12 618 $
Noah Juulsen 106 333 $ (2)
Salary Remaining : 12 471 $
Troy Stecher 92 500 $ (1)
Salary Remaining : 10 849 $
Rinat Valiev 92 500 $ (2)
Salary Remaining : 10 849 $
Vladislav Kamenev 89 417 $ (1)
Salary Remaining : 10 487 $
Alex Chiasson 80 000 $ (1)
Salary Remaining : 9 383 $
Michael Hutchinson 65 000 $ (2)
Salary Remaining : 7 623 $
Scott Wedgewood 65 000 $ (1)
Salary Remaining : 7 623 $
Keegan Lowe 65 000 $ (2)
Salary Remaining : 7 623 $
Tanner Richard 57 500 $ (1)
Salary Remaining : 6 744 $
Total Farm Players16
Salary Commitment
Year 2018 : 1 647 216 $
Year 2019 : 796 383 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 996 417 $
Year 2019 : 469 417 $
Year 2020 : 0 $
Year 2021 : 0 $

Texans



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 7000 - 100 $ - 5 255 - 75,07%
Level 2: 6000 - 60 $ - 4 544 - 75,74%
Level 3: 3000 - 35 $ - 2 266 - 75,54%
Level 4: 5000 - 25 $ - 3 767 - 75,33%
Luxury : 2000 - 200 $ - 1 535 - 76,75%
Total Capacity :23000

Income

Home Games Left9
Average Attendance - %17 367 - 75,51%
Average Income per Game1 905 159 $
Year to Date Revenue60 965 100 $

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 Expenses62 995 941 $
Farm Year To Date Expenses184 044 $
Pro Salary Cap To Date62 071 616 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue17 146 434 $
Pro Remaining Season Days42
Pro Expenses Per Days456 815 $
Pro Estimated Expenses19 186 230 $
Farm Remaining Season Days19
Farm Expenses Per Days1 273 $
Farm Estimated Expenses24 187 $
Estimated Season Expenses19 210 417 $
Estimated Season Salary Cap79 704 980 $
Estimate Under Maximum Salary Cap of 104 000 000 $24 295 020 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 2 804 980 $
Current Bank Account50 067 266 $
Projected Bank Account48 003 283 $

Pro Players Salaries

Brooks Orpik 7 920 000 $ (2)
-Salary Remaining : 1 798 054 $
Travis Zajac 6 900 000 $ (1)
-Salary Remaining : 1 566 486 $
Marc Staal (Out of Payroll) 6 840 000 $ (3)
-Salary Remaining : 1 552 865 $
Filip Forsberg 6 000 000 $ (4)
-Salary Remaining : 1 362 162 $
Artem Anisimov 5 460 000 $ (3)
-Salary Remaining : 1 239 568 $
Drew Stafford 4 800 000 $ (1)
-Salary Remaining : 1 089 730 $
Travis Hamonic 3 857 143 $ (3)
-Salary Remaining : 875 676 $
Nathan MacKinnon 3 775 000 $ (1)
-Salary Remaining : 857 027 $
Auston Matthews 3 775 000 $ (1)
-Salary Remaining : 857 027 $
Matt Murray 3 750 000 $ (3)
-Salary Remaining : 851 351 $
Sam Reinhart 3 575 000 $ (3)
-Salary Remaining : 811 622 $
Brian Boyle 3 300 000 $ (1)
-Salary Remaining : 749 189 $
Seth Jones 3 225 000 $ (1)
-Salary Remaining : 732 162 $
Eeli Tolvanen 3 145 833 $ (2)
-Salary Remaining : 714 189 $
Matt Hunwick 2 000 000 $ (1)
-Salary Remaining : 454 054 $
Zach Werenski 1 775 000 $ (1)
-Salary Remaining : 402 973 $
Alexander Nylander 1 775 000 $ (1)
-Salary Remaining : 402 973 $
Clayton Keller 1 704 167 $ (1)
-Salary Remaining : 386 892 $
Mikko Rantanen 1 658 333 $ (2)
-Salary Remaining : 376 486 $
Shayne Gostisbehere 1 421 000 $ (1)
-Salary Remaining : 322 605 $
Carter Hutton 1 350 000 $ (1)
-Salary Remaining : 306 486 $
Kailer Yamamoto 1 155 000 $ (2)
-Salary Remaining : 262 216 $
Travis Konecny 1 106 667 $ (1)
-Salary Remaining : 251 243 $
Samuel Girard 925 000 $ (2)
-Salary Remaining : 210 000 $
Phillip Danault 912 000 $ (1)
-Salary Remaining : 207 049 $
Nick Jensen 900 000 $ (1)
-Salary Remaining : 204 324 $
Pierre-Edouard Bellemare 855 600 $ (1)
-Salary Remaining : 194 244 $
Al Montoya 650 000 $ (2)
-Salary Remaining : 147 568 $
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 : 13 341 $
Mike Vecchione 92 500 $ (1)
Salary Remaining : 10 849 $
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 $ - 5 318 - 75,98%
Level 2: 6000 - 60 $ - 4 529 - 75,49%
Level 3: 3000 - 35 $ - 2 210 - 73,65%
Level 4: 5000 - 25 $ - 3 729 - 74,58%
Luxury : 2000 - 200 $ - 1 533 - 76,65%
Total Capacity :23000

Income

Home Games Left10
Average Attendance - %17 319 - 75,30%
Average Income per Game1 908 310 $
Year to Date Revenue59 157 620 $

Expense

Pro Players Total Salaries86 029 800 $
Farm Players Total Salaries2 252 550 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value4 442 500 $
Pro Year To Date Expenses74 992 255 $
Farm Year To Date Expenses2 088 680 $
Pro Salary Cap To Date74 335 505 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 083 103 $
Pro Remaining Season Days42
Pro Expenses Per Days465 026 $
Pro Estimated Expenses19 531 092 $
Farm Remaining Season Days19
Farm Expenses Per Days13 905 $
Farm Estimated Expenses264 195 $
Estimated Season Expenses19 795 287 $
Estimated Season Salary Cap98 309 097 $
Estimate Under Maximum Salary Cap of 104 000 000 $5 690 903 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 21 409 097 $
Current Bank Account19 732 524 $
Projected Bank Account19 020 340 $

Pro Players Salaries

Mikko Koivu 8 100 000 $ (1)
-Salary Remaining : 1 838 919 $
Vladimir Tarasenko 7 500 000 $ (6)
-Salary Remaining : 1 702 703 $
Mikael Granlund 5 750 000 $ (4)
-Salary Remaining : 1 305 405 $
Cam Talbot 5 000 000 $ (4)
-Salary Remaining : 1 135 135 $
Johnny Oduya 5 000 000 $ (1)
-Salary Remaining : 1 135 135 $
Alex Galchenyuk 4 900 000 $ (4)
-Salary Remaining : 1 112 432 $
David Perron 4 575 000 $ (1)
-Salary Remaining : 1 038 649 $
Justin Braun 4 560 000 $ (1)
-Salary Remaining : 1 035 243 $
David Savard 4 250 000 $ (4)
-Salary Remaining : 964 865 $
T.J. Oshie 4 175 000 $ (1)
-Salary Remaining : 947 838 $
Nick Bjugstad 4 100 000 $ (4)
-Salary Remaining : 930 811 $
Marco Scandella 4 000 000 $ (3)
-Salary Remaining : 908 108 $
Connor Murphy 3 850 000 $ (5)
-Salary Remaining : 874 054 $
Brian Elliott 3 600 000 $ (1)
-Salary Remaining : 817 297 $
Charlie Coyle 3 200 000 $ (3)
-Salary Remaining : 726 486 $
Erik Gudbranson 2 500 000 $ (1)
-Salary Remaining : 567 568 $
Darnell Nurse 1 713 000 $ (1)
-Salary Remaining : 388 897 $
Nick Ritchie 1 627 500 $ (2)
-Salary Remaining : 369 486 $
Josh Morrissey 1 425 000 $ (2)
-Salary Remaining : 323 514 $
Dmitrij Jaskin 1 000 000 $ (1)
-Salary Remaining : 227 027 $
Mike Matheson 925 000 $ (1)
-Salary Remaining : 210 000 $
Joel Armia 925 000 $ (1)
-Salary Remaining : 210 000 $
Pavel Zacha 925 000 $ (2)
-Salary Remaining : 210 000 $
Pavel Buchnevich 925 000 $ (1)
-Salary Remaining : 210 000 $
Scott Darling 588 000 $ (1)
-Salary Remaining : 133 492 $
Jason Garrison 466 300 $ (1)
-Salary Remaining : 105 863 $
Jori Lehtera 450 000 $ (1)
-Salary Remaining : 102 162 $
Total Pro Players27
Salary Commitment
Year 2018 : 86 029 800 $
Year 2019 : 46 527 500 $
Year 2020 : 42 550 000 $
Year 2021 : 35 350 000 $
Salary Average Commitment
Year 2018 : 21 570 466 $
Year 2019 : 7 484 166 $
Year 2020 : 5 184 166 $
Year 2021 : 3 888 333 $
Salary Cap with 1 Way Contract
Year 2018 : 86 029 800 $
Year 2019 : 46 527 500 $
Year 2020 : 42 550 000 $
Year 2021 : 35 350 000 $

Farm Players Salaries

Calle Rosen 177 500 $ (2)
Salary Remaining : 20 818 $
Haydn Fleury 171 333 $ (2)
Salary Remaining : 20 095 $
Samuel Morin 136 333 $ (1)
Salary Remaining : 15 990 $
Jordan Greenway 122 500 $ (2)
Salary Remaining : 14 367 $
Hunter Shinkaruk 113 750 $ (1)
Salary Remaining : 13 341 $
Jeff Zatkoff 108 000 $ (1)
Salary Remaining : 12 667 $
Nathan Beaulieu 100 000 $ (1)
Salary Remaining : 11 728 $
John Hayden 92 500 $ (1)
Salary Remaining : 10 849 $
Anton Slepyshev 92 500 $ (1)
Salary Remaining : 10 849 $
Matt Grzelcyk 92 500 $ (1)
Salary Remaining : 10 849 $
Dillon Heatherington 92 500 $ (2)
Salary Remaining : 10 849 $
Valentin Zykov 89 417 $ (1)
Salary Remaining : 10 487 $
Alex Nedeljkovic 89 417 $ (1)
Salary Remaining : 10 487 $
Damon Severson 88 800 $ (1)
Salary Remaining : 10 415 $
Nail Yakupov 87 500 $ (1)
Salary Remaining : 10 262 $
Kenny Agostino 87 500 $ (1)
Salary Remaining : 10 262 $
Mirco Mueller 85 000 $ (2)
Salary Remaining : 9 969 $
Chris Bigras 84 333 $ (1)
Salary Remaining : 9 891 $
Nikita Soshnikov 73 667 $ (1)
Salary Remaining : 8 640 $
Mike Reilly 72 500 $ (2)
Salary Remaining : 8 503 $
Oscar Dansk 65 000 $ (2)
Salary Remaining : 7 623 $
Tom Kuhnhackl 65 000 $ (1)
Salary Remaining : 7 623 $
Christopher Gibson 65 000 $ (1)
Salary Remaining : 7 623 $
Total Farm Players23
Salary Commitment
Year 2018 : 2 252 550 $
Year 2019 : 786 333 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 376 417 $
Year 2019 : 315 000 $
Year 2020 : 0 $
Year 2021 : 0 $

Warpath



Arena Capacity - Ticket Price
Attendance - %

Arena NameSix Feet Under
Level 1: 7000 - 105 $ - 5 267 - 75,24%
Level 2: 6000 - 65 $ - 4 300 - 71,66%
Level 3: 3000 - 40 $ - 2 061 - 68,68%
Level 4: 5000 - 30 $ - 3 179 - 63,58%
Luxury : 2000 - 205 $ - 1 553 - 77,65%
Total Capacity :23000

Income

Home Games Left9
Average Attendance - %16 359 - 71,13%
Average Income per Game1 979 629 $
Year to Date Revenue63 348 120 $

Expense

Pro Players Total Salaries90 591 111 $
Farm Players Total Salaries2 883 861 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(1 000 000 $)
Pro Year To Date Expenses76 033 245 $
Farm Year To Date Expenses2 704 231 $
Pro Salary Cap To Date74 841 356 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue17 816 659 $
Pro Remaining Season Days42
Pro Expenses Per Days489 682 $
Pro Estimated Expenses20 566 644 $
Farm Remaining Season Days19
Farm Expenses Per Days17 802 $
Farm Estimated Expenses338 238 $
Estimated Season Expenses20 904 882 $
Estimated Season Salary Cap94 408 000 $
Estimate Under Maximum Salary Cap of 104 000 000 $9 592 000 $
Estimate Over Minimum Salary Cap of 76 900 000 $ 17 508 000 $
Current Bank Account108 984 634 $
Projected Bank Account105 896 411 $

Pro Players Salaries

Dustin Byfuglien (Out of Payroll) 9 120 000 $ (2)
-Salary Remaining : 2 070 486 $
Sidney Crosby 8 700 000 $ (6)
-Salary Remaining : 1 975 135 $
Joe Pavelski 7 200 000 $ (2)
-Salary Remaining : 1 634 595 $
P.K. Subban 6 000 000 $ (5)
-Salary Remaining : 1 362 162 $
Artemi Panarin 6 000 000 $ (5)
-Salary Remaining : 1 362 162 $
Semyon Varlamov 5 900 000 $ (2)
-Salary Remaining : 1 339 459 $
Dougie Hamilton 5 750 000 $ (3)
-Salary Remaining : 1 305 405 $
Alexander Radulov 5 750 000 $ (1)
-Salary Remaining : 1 305 405 $
Devan Dubnyk 5 200 000 $ (1)
-Salary Remaining : 1 180 541 $
Alexander Edler 5 000 000 $ (2)
-Salary Remaining : 1 135 135 $
Brandon Sutter 4 375 000 $ (4)
-Salary Remaining : 993 243 $
John Klingberg 4 250 000 $ (5)
-Salary Remaining : 964 865 $
Cam Atkinson 3 500 000 $ (2)
-Salary Remaining : 794 595 $
Trevor Daley 3 111 111 $ (2)
-Salary Remaining : 706 306 $
Tomas Hertl 3 000 000 $ (3)
-Salary Remaining : 681 081 $
Mathieu Perreault 3 000 000 $ (1)
-Salary Remaining : 681 081 $
Evgeny Kuznetsov 3 000 000 $ (2)
-Salary Remaining : 681 081 $
Thatcher Demko 2 941 667 $ (2)
-Salary Remaining : 667 838 $
Ryan Dzingel 1 800 000 $ (1)
-Salary Remaining : 408 649 $
Jakub Vrana 1 363 333 $ (1)
-Salary Remaining : 309 513 $
Jared McCann 1 137 500 $ (2)
-Salary Remaining : 258 243 $
Michal Kempny 1 137 500 $ (1)
-Salary Remaining : 258 243 $
Kevin Labanc 925 000 $ (1)
-Salary Remaining : 210 000 $
Greg Pateryn 800 000 $ (2)
-Salary Remaining : 181 622 $
Jonathan Marchessault 750 000 $ (2)
-Salary Remaining : 170 270 $
Total Pro Players25
Salary Commitment
Year 2018 : 99 711 111 $
Year 2019 : 80 535 278 $
Year 2020 : 38 075 000 $
Year 2021 : 29 325 000 $
Salary Average Commitment
Year 2018 : 27 311 944 $
Year 2019 : 16 586 111 $
Year 2020 : 4 766 667 $
Year 2021 : 2 966 667 $
Salary Cap with 1 Way Contract
Year 2018 : 99 711 111 $
Year 2019 : 80 535 278 $
Year 2020 : 38 075 000 $
Year 2021 : 29 325 000 $

Farm Players Salaries

Nikita Zadorov 215 000 $ (1)
Salary Remaining : 25 216 $
Riley Sheahan 207 500 $ (2)
Salary Remaining : 24 336 $
Jake Virtanen 177 500 $ (1)
Salary Remaining : 20 818 $
Lawson Crouse 160 250 $ (1)
Salary Remaining : 18 795 $
Zack Kassian 150 000 $ (1)
Salary Remaining : 17 593 $
Mikhail Grigorenko 143 000 $ (2)
Salary Remaining : 16 772 $
Hudson Fasching 135 000 $ (1)
Salary Remaining : 15 833 $
Joel Eriksson Ek 110 667 $ (1)
Salary Remaining : 12 979 $
Ian McCoshen 102 500 $ (1)
Salary Remaining : 12 022 $
Quinton Howden 93 610 $ (2)
Salary Remaining : 10 979 $
Danny O'Regan 92 500 $ (2)
Salary Remaining : 10 849 $
Nick Sorensen 92 500 $ (1)
Salary Remaining : 10 849 $
Alex Lyon 92 500 $ (2)
Salary Remaining : 10 849 $
Jon Gillies 92 500 $ (1)
Salary Remaining : 10 849 $
Matthew Highmore 92 500 $ (2)
Salary Remaining : 10 849 $
Adin Hill 92 500 $ (2)
Salary Remaining : 10 849 $
Tomas Jurco 90 000 $ (1)
Salary Remaining : 10 556 $
Roland McKeown 89 417 $ (2)
Salary Remaining : 10 487 $
Marcus Pettersson 89 417 $ (2)
Salary Remaining : 10 487 $
Brett Ritchie 87 500 $ (1)
Salary Remaining : 10 262 $
Connor Carrick 75 000 $ (2)
Salary Remaining : 8 796 $
Alexandre Grenier 72 500 $ (2)
Salary Remaining : 8 503 $
Teemu Pulkkinen 70 000 $ (2)
Salary Remaining : 8 210 $
Kyle Rau 70 000 $ (2)
Salary Remaining : 8 210 $
David Warsofsky 67 500 $ (2)
Salary Remaining : 7 917 $
Tomas Nosek 65 000 $ (2)
Salary Remaining : 7 623 $
Spencer Abbott 57 500 $ (1)
Salary Remaining : 6 744 $
Total Farm Players27
Salary Commitment
Year 2018 : 2 883 861 $
Year 2019 : 1 412 944 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 861 750 $
Year 2019 : 843 333 $
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 29 661 912 $ 96 007 312 $ 7 992 688 $ 19 107 312 $ 272148
Casse-Pied 94 551 642 $ 90 215 525 $ 13 784 475 $ 13 315 525 $ 253661
Cousin 120 382 126 $ 85 627 712 $ 18 372 288 $ 8 727 712 $ 261844
Expos 171 927 979 $ 78 874 092 $ 25 125 908 $ 1 974 092 $ 232447
Goblins 17 147 409 $ 95 714 925 $ 8 285 075 $ 18 814 925 $ 293261
Hellpepitos 62 650 414 $ 99 788 811 $ 4 211 189 $ 22 888 811 $ 251136
Hoodlums 74 396 072 $ 97 004 508 $ 6 995 492 $ 20 104 508 $ 263157
Kings 89 081 272 $ 78 357 442 $ 25 642 558 $ 1 457 442 $ 292352
Lycans 61 628 607 $ 95 927 909 $ 8 072 091 $ 19 027 909 $ 232649
MobyDicks 44 444 251 $ 92 207 065 $ 11 792 935 $ 15 307 065 $ 243559
Moose 5 299 544 $ 100 272 632 $ 3 727 368 $ 23 372 632 $ 251237
Outlaws 131 539 992 $ 94 888 685 $ 9 111 315 $ 17 988 685 $ 261339
Patriots 103 604 780 $ 89 015 840 $ 14 984 160 $ 12 115 840 $ 293463
Pioneers 50 572 859 $ 90 154 217 $ 13 845 783 $ 13 254 217 $ 231841
Piranhas 30 668 418 $ 102 713 881 $ 1 286 119 $ 25 813 881 $ 233457
Raiders 35 953 090 $ 97 725 966 $ 6 274 034 $ 20 825 966 $ 251136
Space 118 891 185 $ 87 931 974 $ 16 068 026 $ 11 031 974 $ 251641
Texans 50 067 266 $ 79 704 980 $ 24 295 020 $ 2 804 980 $ 28230
Titans 19 732 524 $ 98 309 097 $ 5 690 903 $ 21 409 097 $ 272350
Warpath 108 984 634 $ 94 408 000 $ 9 592 000 $ 17 508 000 $ 252752