Team FinanceLast Update - Monday, July 6, 2020 at 00:38
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $28 - 1,944 - 97.20%
Farm Level 2: 1000 - $15 - 738 - 73.76%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$71,780,750
Farm
Home Games Left0
Average Attendance - %2,682 - 89.39%
Average Income per Game$97,590
Year to Date Revenue$4,001,184

Expense

Pro Players Total Salaries$81,516,500
Farm Players Total Salaries$1,641,500
Coaches Total Salaries$3,450,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$79,177,246
Farm Year To Date Expenses$1,807,073
Pro Salary Cap To Date$79,177,246
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$438,261
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,019
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$79,177,246
Estimate Under Maximum Salary Cap of $79,500,000$322,754
Estimate Over Minimum Salary Cap of $0 $79,177,246
Current Bank Account$4,385,335
Projected Bank Account$4,385,335

Pro Players Salaries

Zach Parise (1 Way Contract) $11,000,000 (2)
-Salary Average Remaining : $0
Erik Karlsson $8,775,000 (4)
-Salary Average Remaining : $0
Ryan Suter $7,000,000 (1)
-Salary Average Remaining : $0
Mikko Rantanen $6,502,500 (1)
-Salary Average Remaining : $0
Sergei Bobrovsky (1 Way Contract) $5,900,000 (3)
-Salary Average Remaining : $0
Nathan MacKinnon $5,670,000 (1)
-Salary Average Remaining : $0
Taylor Hall $5,400,000 (1)
-Salary Average Remaining : $0
Evgenii Dadonov $5,040,000 (3)
-Salary Average Remaining : $0
Cam Atkinson $4,950,000 (3)
-Salary Average Remaining : $0
Oscar Klefbom $4,584,000 (1)
-Salary Average Remaining : $0
Andy Greene $4,000,000 (2)
-Salary Average Remaining : $0
Jacob Trouba $3,105,000 (2)
-Salary Average Remaining : $0
Sebastian Aho $2,000,000 (1)
-Salary Average Remaining : $0
Deryk Engelland $1,400,000 (1)
-Salary Average Remaining : $0
Derek Grant $910,000 (3)
-Salary Average Remaining : $0
Philipp Grubauer $900,000 (2)
-Salary Average Remaining : $0
J.T. Compher $900,000 (1)
-Salary Average Remaining : $0
Tim Schaller $800,000 (1)
-Salary Average Remaining : $0
Alex Iafallo $725,000 (2)
-Salary Average Remaining : $0
Ryan Callahan $700,000 (5)
-Salary Average Remaining : $0
Jordan Martinook $655,000 (1)
-Salary Average Remaining : $0
Nick Seeler $600,000 (1)
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2019 : $81,516,500
Year 2020 : $46,005,000
Year 2021 : $26,275,000
Year 2022 : $9,475,000
Salary Average Commitment
Year 2019 : $81,833,435
Year 2020 : $46,005,000
Year 2021 : $26,275,000
Year 2022 : $9,475,000
Salary Cap with 1 Way Contract
Year 2019 : $81,516,500
Year 2020 : $46,005,000
Year 2021 : $26,275,000
Year 2022 : $9,475,000

Farm Players Salaries

Steven Kampfer $90,800 (3)
Salary Average Remaining : $0
Pavel Francouz $90,000 (6)
Salary Average Remaining : $0
Antti Suomela $80,000 (3)
Salary Average Remaining : $0
Alexandre Fortin $70,700 (1)
Salary Average Remaining : $0
Stuart Skinner $70,000 (3)
Salary Average Remaining : $0
Michael Spacek $67,500 (2)
Salary Average Remaining : $0
Michael Prapavessis $65,000 (5)
Salary Average Remaining : $0
Kalle Kossila $65,000 (1)
Salary Average Remaining : $0
Jeremy Helvig $65,000 (3)
Salary Average Remaining : $0
Mitch Hults $62,500 (2)
Salary Average Remaining : $0
Michael Lindqvist $62,500 (3)
Salary Average Remaining : $0
Jake Bischoff $62,500 (2)
Salary Average Remaining : $0
Jeff Taylor $60,000 (2)
Salary Average Remaining : $0
Hunter Miska $60,000 (2)
Salary Average Remaining : $0
Filip Sandberg $60,000 (2)
Salary Average Remaining : $0
Colton Hargrove $60,000 (3)
Salary Average Remaining : $0
Landon Bow $60,000 (1)
Salary Average Remaining : $0
John Nyberg $60,000 (3)
Salary Average Remaining : $0
Axel Jonsson-Fjallby $60,000 (3)
Salary Average Remaining : $0
Matteo Gennaro $60,000 (3)
Salary Average Remaining : $0
Shane Gersich $60,000 (3)
Salary Average Remaining : $0
Brady Norrish $50,000 (2)
Salary Average Remaining : $0
Derek Sheppard $50,000 (1)
Salary Average Remaining : $0
Jared Thomas $50,000 (5)
Salary Average Remaining : $0
John Stevens $50,000 (3)
Salary Average Remaining : $0
Jared VanWormer $50,000 (4)
Salary Average Remaining : $0
Total Farm Players26
Salary Commitment
Year 2019 : $1,641,500
Year 2020 : $1,409,300
Year 2021 : $986,800
Year 2022 : $268,500
Salary Average Commitment
Year 2019 : $1,581,500
Year 2020 : $1,335,800
Year 2021 : $963,300
Year 2022 : $255,000

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,476 - 73.79%
Farm Level 2: 1000 - $15 - 728 - 72.78%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$71,780,750
Farm
Home Games Left0
Average Attendance - %2,204 - 73.45%
Average Income per Game$93,227
Year to Date Revenue$3,822,287

Expense

Pro Players Total Salaries$61,610,216
Farm Players Total Salaries$5,527,700
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Special Salary Cap Value$9,059,242
Pro Year To Date Expenses$55,707,442
Farm Year To Date Expenses$2,718,114
Pro Salary Cap To Date$55,707,442
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$331,238
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$30,372
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$64,766,684
Estimate Under Maximum Salary Cap of $79,500,000$14,733,316
Estimate Over Minimum Salary Cap of $0 $64,766,684
Current Bank Account$33,327,492
Projected Bank Account$33,327,492

Pro Players Salaries

Jordan Eberle $7,560,000 (3)
-Salary Average Remaining : $0
Tyler Johnson $6,800,000 (5)
-Salary Average Remaining : $0
Gabriel Landeskog (1 Way Contract) $5,515,716 (2)
-Salary Average Remaining : $0
Frans Nielsen (1 Way Contract) $4,250,000 (3)
-Salary Average Remaining : $0
Derek Ryan (1 Way Contract) $3,800,000 (3)
-Salary Average Remaining : $0
Blake Comeau (1 Way Contract) $3,800,000 (2)
-Salary Average Remaining : $0
Mikko Koskinen $3,800,000 (5)
-Salary Average Remaining : $0
Michael Del Zotto $3,780,000 (3)
-Salary Average Remaining : $0
Alex Galchenyuk $3,150,000 (2)
-Salary Average Remaining : $0
Craig Smith (1 Way Contract) $3,000,000 (3)
-Salary Average Remaining : $0
Adam Pelech $2,000,000 (4)
-Salary Average Remaining : $0
Robin Lehner $1,890,000 (5)
-Salary Average Remaining : $0
Alexander Kerfoot $1,750,000 (2)
-Salary Average Remaining : $0
Ron Hainsey $1,700,000 (1)
-Salary Average Remaining : $0
Justin Schultz $1,638,000 (3)
-Salary Average Remaining : $0
Vinnie Hinostroza $1,485,000 (3)
-Salary Average Remaining : $0
Mark Barberio $1,025,000 (4)
-Salary Average Remaining : $0
Phillip Danault $1,004,000 (1)
-Salary Average Remaining : $0
MacKenzie Weegar $891,000 (3)
-Salary Average Remaining : $0
Daniel Carr $877,500 (4)
-Salary Average Remaining : $0
Calle Rosen $750,000 (2)
-Salary Average Remaining : $0
Rocco Grimaldi $644,000 (3)
-Salary Average Remaining : $0
Eric Gryba $500,000 (4)
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2019 : $61,610,216
Year 2020 : $58,906,216
Year 2021 : $43,940,500
Year 2022 : $16,892,500
Salary Average Commitment
Year 2019 : $61,610,216
Year 2020 : $58,906,216
Year 2021 : $43,940,500
Year 2022 : $16,892,500
Salary Cap with 1 Way Contract
Year 2019 : $61,610,216
Year 2020 : $58,906,216
Year 2021 : $43,940,500
Year 2022 : $16,892,500

Farm Players Salaries

Darren Helm $2,869,000 (1)
Salary Average Remaining : $0
Dale Weise $352,500 (3)
Salary Average Remaining : $0
Ryan Donato $140,000 (2)
Salary Average Remaining : $0
Eric Tangradi $110,000 (2)
Salary Average Remaining : $0
Isac Lundestrom $100,000 (3)
Salary Average Remaining : $0
Sergei Shumakov $90,000 (3)
Salary Average Remaining : $0
Taylor Fedun $90,000 (2)
Salary Average Remaining : $0
Trevor Hamilton $85,000 (4)
Salary Average Remaining : $0
Eddie Pasquale $84,500 (3)
Salary Average Remaining : $0
Tom McCollum $84,500 (2)
Salary Average Remaining : $0
Brian Cooper $80,000 (4)
Salary Average Remaining : $0
Colton Beck $80,000 (2)
Salary Average Remaining : $0
Andrew Poturalski $77,000 (3)
Salary Average Remaining : $0
Connor Carrick $74,250 (4)
Salary Average Remaining : $0
Josh Brown $74,250 (3)
Salary Average Remaining : $0
Jordan Subban $71,500 (5)
Salary Average Remaining : $0
Zach Trotman $70,200 (2)
Salary Average Remaining : $0
Adam Brooks $70,000 (2)
Salary Average Remaining : $0
Joseph Gambardella $70,000 (2)
Salary Average Remaining : $0
Zach Nastasiuk $70,000 (2)
Salary Average Remaining : $0
Spencer Foo $67,500 (2)
Salary Average Remaining : $0
Brendan Woods $65,000 (1)
Salary Average Remaining : $0
Ryan Stanton $65,000 (4)
Salary Average Remaining : $0
Eric Martinsson $65,000 (2)
Salary Average Remaining : $0
Austin Carroll $65,000 (1)
Salary Average Remaining : $0
Kyle Cumiskey $60,000 (2)
Salary Average Remaining : $0
C.J. Motte $60,000 (1)
Salary Average Remaining : $0
Derek Hulak $60,000 (1)
Salary Average Remaining : $0
Marco Roy $57,500 (1)
Salary Average Remaining : $0
Alex Lintuniemi $57,500 (1)
Salary Average Remaining : $0
Steven Fogarty $57,500 (1)
Salary Average Remaining : $0
Steven Swavely $55,000 (1)
Salary Average Remaining : $0
GoaliePlug 15 $50,000 (1)
Salary Average Remaining : $0
Total Farm Players33
Salary Commitment
Year 2019 : $5,527,700
Year 2020 : $2,131,200
Year 2021 : $1,154,000
Year 2022 : $375,750
Salary Average Commitment
Year 2019 : $5,527,700
Year 2020 : $2,131,200
Year 2021 : $1,154,000
Year 2022 : $375,750

BlueJackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,488 - 74.40%
Farm Level 2: 1000 - $15 - 719 - 71.94%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$71,780,750
Farm
Home Games Left0
Average Attendance - %2,207 - 73.58%
Average Income per Game$93,681
Year to Date Revenue$3,840,918

Expense

Pro Players Total Salaries$88,443,750
Farm Players Total Salaries$1,617,100
Coaches Total Salaries$1,350,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$77,436,570
Farm Year To Date Expenses$1,723,589
Pro Salary Cap To Date$76,921,084
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$475,504
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,885
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$76,921,084
Estimate Under Maximum Salary Cap of $79,500,000$2,578,916
Estimate Over Minimum Salary Cap of $0 $76,921,084
Current Bank Account$13,077,404
Projected Bank Account$13,077,404

Pro Players Salaries

Paul Stastny $8,000,000 (1)
-Salary Average Remaining : $0
Blake Wheeler (1 Way Contract) $7,400,000 (2)
-Salary Average Remaining : $0
Claude Giroux (1 Way Contract) $7,000,000 (3)
-Salary Average Remaining : $0
Chris Tanev $5,607,000 (4)
-Salary Average Remaining : $0
Kris Letang $5,200,000 (1)
-Salary Average Remaining : $0
Jeff Skinner $5,152,500 (1)
-Salary Average Remaining : $0
Adam Henrique $5,040,000 (3)
-Salary Average Remaining : $0
Esa Lindell $4,959,000 (1)
-Salary Average Remaining : $0
Jacob Markstrom $4,950,000 (4)
-Salary Average Remaining : $0
Tuukka Rask $4,725,000 (1)
-Salary Average Remaining : $0
Michael Grabner (1 Way Contract) $4,000,000 (4)
-Salary Average Remaining : $0
Josh Manson $3,690,000 (1)
-Salary Average Remaining : $0
Viktor Arvidsson $3,633,750 (1)
-Salary Average Remaining : $0
Darnell Nurse $3,520,000 (4)
-Salary Average Remaining : $0
Mika Zibanejad $2,599,000 (2)
-Salary Average Remaining : $0
Brock Boeser $2,250,000 (2)
-Salary Average Remaining : $0
Ryan Dzingel $2,000,000 (4)
-Salary Average Remaining : $0
Casey Cizikas $1,900,000 (5)
-Salary Average Remaining : $0
Adrian Kempe $1,530,000 (1)
-Salary Average Remaining : $0
Brayden Point $1,500,000 (1)
-Salary Average Remaining : $0
Ryan Miller (1 Way Contract) $1,490,000 (3)
-1 Way Contract Salary Cap : $14,900
-Salary Average Remaining : $0
Brian Dumoulin $880,000 (1)
-Salary Average Remaining : $0
David Kampf $800,000 (2)
-Salary Average Remaining : $0
Ryan Graves $617,500 (1)
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2019 : $88,443,750
Year 2020 : $50,156,000
Year 2021 : $40,507,000
Year 2022 : $21,977,000
Salary Average Commitment
Year 2019 : $82,181,815
Year 2020 : $42,294,065
Year 2021 : $29,245,065
Year 2022 : $17,457,000
Salary Cap with 1 Way Contract
Year 2019 : $86,968,650
Year 2020 : $47,080,900
Year 2021 : $34,031,900
Year 2022 : $21,977,000

Farm Players Salaries

Victor Mete $130,000 (2)
Salary Average Remaining : $0
Sonny Milano $109,300 (5)
Salary Average Remaining : $0
Phil Varone $84,500 (3)
Salary Average Remaining : $0
Cal O'Reilly $81,000 (1)
Salary Average Remaining : $0
Trevor Lewis $80,000 (1)
Salary Average Remaining : $0
Christoffer Ehn $77,500 (3)
Salary Average Remaining : $0
Michael Bunting $75,000 (3)
Salary Average Remaining : $0
Evan McEneny $72,300 (3)
Salary Average Remaining : $0
Mason Geertsen $71,500 (3)
Salary Average Remaining : $0
Joey LaLeggia $67,500 (1)
Salary Average Remaining : $0
Christian Jaros $67,500 (2)
Salary Average Remaining : $0
Mitch Callahan $66,000 (1)
Salary Average Remaining : $0
Michael Kapla $65,000 (2)
Salary Average Remaining : $0
C.J. Suess $65,000 (3)
Salary Average Remaining : $0
Chase Balisy $65,000 (1)
Salary Average Remaining : $0
Vince Pedrie $65,000 (2)
Salary Average Remaining : $0
Brandon Halverson $65,000 (1)
Salary Average Remaining : $0
Maxim Letunov $62,500 (3)
Salary Average Remaining : $0
William Borgen $62,500 (3)
Salary Average Remaining : $0
Brandon Gignac $62,500 (2)
Salary Average Remaining : $0
Wiley Sherman $62,500 (3)
Salary Average Remaining : $0
Matiss Kivlenieks $60,000 (2)
Salary Average Remaining : $0
Total Farm Players22
Salary Commitment
Year 2019 : $1,617,100
Year 2020 : $1,192,600
Year 2021 : $742,600
Year 2022 : $109,300
Salary Average Commitment
Year 2019 : $1,564,600
Year 2020 : $1,140,100
Year 2021 : $742,600
Year 2022 : $109,300

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,473 - 73.65%
Farm Level 2: 1000 - $15 - 722 - 72.23%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,615,560
Year to Date Revenue$66,237,950
Farm
Home Games Left0
Average Attendance - %2,195 - 73.18%
Average Income per Game$92,958
Year to Date Revenue$3,811,283

Expense

Pro Players Total Salaries$58,206,892
Farm Players Total Salaries$4,139,600
Coaches Total Salaries$2,765,000
Luxury Taxe Total$0
Special Salary Cap Value$2,282,930
Pro Year To Date Expenses$69,177,317
Farm Year To Date Expenses$2,557,838
Pro Salary Cap To Date$68,794,097
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$312,940
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,745
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$71,077,027
Estimate Under Maximum Salary Cap of $79,500,000$8,422,973
Estimate Over Minimum Salary Cap of $0 $71,077,027
Current Bank Account$8,671,658
Projected Bank Account$8,671,658

Pro Players Salaries

Alex Ovechkin $14,500,000 (5)
-Salary Average Remaining : $0
Trevor Daley (1 Way Contract) $5,600,000 (2)
-Salary Average Remaining : $0
Travis Hamonic $5,207,143 (5)
-Salary Average Remaining : $0
Lars Eller (1 Way Contract) $4,275,000 (3)
-Salary Average Remaining : $0
Olli Maatta $3,491,249 (1)
-Salary Average Remaining : $0
Matt Murray $3,206,250 (1)
-Salary Average Remaining : $0
Brandon Dubinsky $3,000,000 (2)
-Salary Average Remaining : $0
Ben Lovejoy (1 Way Contract) $2,500,000 (2)
-Salary Average Remaining : $0
Nick Bjugstad (1 Way Contract) $2,255,000 (2)
-Salary Average Remaining : $0
Vladimir Sobotka (1 Way Contract) $2,000,000 (3)
-1 Way Contract Salary Cap : $20,000
-Salary Average Remaining : $0
Jake Guentzel $1,750,000 (1)
-Salary Average Remaining : $0
Andrew Cogliano $1,450,000 (5)
-Salary Average Remaining : $0
Gustav Forsling $1,250,000 (1)
-Salary Average Remaining : $0
Zach Aston-Reese $1,250,000 (2)
-Salary Average Remaining : $0
Scott Wilson $945,000 (1)
-Salary Average Remaining : $0
Travis Boyd $880,000 (3)
-Salary Average Remaining : $0
Justin Falk $875,000 (3)
-Salary Average Remaining : $0
Slater Koekkoek $856,000 (3)
-Salary Average Remaining : $0
Lawson Crouse $800,000 (1)
-Salary Average Remaining : $0
Peter Holland $800,000 (1)
-Salary Average Remaining : $0
Jean-Sebastien Dea $675,000 (2)
-Salary Average Remaining : $0
Tristan Jarry $641,250 (1)
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2019 : $58,206,892
Year 2020 : $47,578,143
Year 2021 : $30,043,143
Year 2022 : $21,157,143
Salary Average Commitment
Year 2019 : $58,415,642
Year 2020 : $45,323,143
Year 2021 : $30,043,143
Year 2022 : $21,157,143
Salary Cap with 1 Way Contract
Year 2019 : $56,226,892
Year 2020 : $43,343,143
Year 2021 : $28,063,143
Year 2022 : $21,157,143

Farm Players Salaries

Vladimir Sobotka $2,000,000 (3)
Salary Average Remaining : $0
Patrik Berglund $499,500 (2)
Salary Average Remaining : $0
Lee Stempniak $225,000 (2)
Salary Average Remaining : $0
Anthony Peluso $91,100 (3)
Salary Average Remaining : $0
Jake Walman $85,000 (2)
Salary Average Remaining : $0
Josh Jooris $80,000 (1)
Salary Average Remaining : $0
Branden Komm $80,000 (4)
Salary Average Remaining : $0
Juuso Riikola $75,000 (3)
Salary Average Remaining : $0
Julius Bergman $71,500 (3)
Salary Average Remaining : $0
Hudson Fasching $70,000 (1)
Salary Average Remaining : $0
Frederic Allard $70,000 (2)
Salary Average Remaining : $0
Parker Wotherspoon $67,500 (2)
Salary Average Remaining : $0
Wayne Simpson $67,500 (4)
Salary Average Remaining : $0
Ty Rattie $65,000 (2)
Salary Average Remaining : $0
Anthony Angello $65,000 (3)
Salary Average Remaining : $0
Harry Zolnierczyk $65,000 (1)
Salary Average Remaining : $0
Pierre Engvall $65,000 (3)
Salary Average Remaining : $0
Pat Nagle $65,000 (4)
Salary Average Remaining : $0
Tanner Kaspick $62,500 (3)
Salary Average Remaining : $0
Rhett Gardner $60,000 (3)
Salary Average Remaining : $0
Stuart Percy $60,000 (2)
Salary Average Remaining : $0
Nathan Gerbe $50,000 (2)
Salary Average Remaining : $0
Caleb Herbert $50,000 (1)
Salary Average Remaining : $0
John McCarron $50,000 (5)
Salary Average Remaining : $0
Total Farm Players24
Salary Commitment
Year 2019 : $4,139,600
Year 2020 : $2,074,600
Year 2021 : $952,600
Year 2022 : $262,500
Salary Average Commitment
Year 2019 : $4,139,600
Year 2020 : $2,074,600
Year 2021 : $952,600
Year 2022 : $262,500

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Bank Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $23 - 1,966 - 98.31%
Farm Level 2: 1000 - $6 - 1,000 - 99.98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,615,560
Year to Date Revenue$66,237,950
Farm
Home Games Left0
Average Attendance - %2,966 - 98.87%
Average Income per Game$76,320
Year to Date Revenue$3,129,110

Expense

Pro Players Total Salaries$58,352,750
Farm Players Total Salaries$1,491,200
Coaches Total Salaries$1,025,000
Luxury Taxe Total$0
Special Salary Cap Value$6,111,828
Pro Year To Date Expenses$67,957,762
Farm Year To Date Expenses$1,580,928
Pro Salary Cap To Date$67,957,762
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$313,724
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,193
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$74,069,590
Estimate Under Maximum Salary Cap of $79,500,000$5,430,410
Estimate Over Minimum Salary Cap of $0 $74,069,590
Current Bank Account$31,541,350
Projected Bank Account$31,541,350

Pro Players Salaries

John Tavares $6,435,000 (3)
-Salary Average Remaining : $0
Henrik Lundqvist (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $0
David Pastrnak $5,400,000 (1)
-Salary Average Remaining : $0
Andrej Sekera (1 Way Contract) $4,950,000 (1)
-Salary Average Remaining : $0
Jonathan Drouin (1 Way Contract) $4,702,500 (1)
-Salary Average Remaining : $0
Hampus Lindholm $4,450,750 (1)
-Salary Average Remaining : $0
Tanner Pearson $3,750,000 (2)
-Salary Average Remaining : $0
Anthony Mantha $3,712,500 (4)
-Salary Average Remaining : $0
Cody Ceci $2,898,000 (2)
-Salary Average Remaining : $0
Ryan Murray $2,856,000 (3)
-Salary Average Remaining : $0
Jakob Chychrun $1,800,000 (1)
-Salary Average Remaining : $0
Mikkel Boedker (1 Way Contract) $1,800,000 (4)
-Salary Average Remaining : $0
Casey Mittelstadt $1,500,000 (3)
-Salary Average Remaining : $0
Tage Thompson $1,250,000 (1)
-Salary Average Remaining : $0
J.T. Miller $983,000 (2)
-Salary Average Remaining : $0
Noel Acciari $916,000 (1)
-Salary Average Remaining : $0
Colton Sceviour $882,000 (2)
-Salary Average Remaining : $0
Jon Marchessault $878,000 (3)
-Salary Average Remaining : $0
Steven Santini $750,000 (1)
-Salary Average Remaining : $0
Kevin Gravel $665,000 (1)
-Salary Average Remaining : $0
Sean Kuraly $600,000 (1)
-Salary Average Remaining : $0
Louis Domingue $599,000 (1)
-Salary Average Remaining : $0
Carl Dahlstrom $575,000 (1)
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2019 : $58,352,750
Year 2020 : $25,694,500
Year 2021 : $17,181,500
Year 2022 : $5,512,500
Salary Average Commitment
Year 2019 : $55,135,250
Year 2020 : $22,477,000
Year 2021 : $13,964,000
Year 2022 : $5,512,500
Salary Cap with 1 Way Contract
Year 2019 : $58,352,750
Year 2020 : $25,694,500
Year 2021 : $17,181,500
Year 2022 : $5,512,500

Farm Players Salaries

Anders Bjork $110,000 (2)
Salary Average Remaining : $0
Zach Senyshyn $92,500 (2)
Salary Average Remaining : $0
Joey Anderson $87,500 (3)
Salary Average Remaining : $0
Beck Malenstyn $75,000 (3)
Salary Average Remaining : $0
Emil Johansson $67,500 (2)
Salary Average Remaining : $0
Michael Carcone $67,500 (4)
Salary Average Remaining : $0
Dan Vladar $65,000 (1)
Salary Average Remaining : $0
Daniel Brickley $62,500 (3)
Salary Average Remaining : $0
Tyler Gaudet $61,750 (1)
Salary Average Remaining : $0
Dillon Heatherington $61,750 (1)
Salary Average Remaining : $0
Jimmy Oligny $61,750 (1)
Salary Average Remaining : $0
Joseph LaBate $61,750 (1)
Salary Average Remaining : $0
Brett Pollock $60,000 (2)
Salary Average Remaining : $0
Sam Vigneault $60,000 (2)
Salary Average Remaining : $0
GoaliePlug 11 $60,000 (1)
Salary Average Remaining : $0
Gerald Mayhew $60,000 (2)
Salary Average Remaining : $0
Angus Redmond $60,000 (3)
Salary Average Remaining : $0
Reid Petryk $59,200 (1)
Salary Average Remaining : $0
Eric Cornel $57,500 (1)
Salary Average Remaining : $0
Dylan Blujus $50,000 (1)
Salary Average Remaining : $0
Scott Kosmachuk $50,000 (1)
Salary Average Remaining : $0
Emile Poirier $50,000 (1)
Salary Average Remaining : $0
Peter Stoykewych $50,000 (1)
Salary Average Remaining : $0
Total Farm Players23
Salary Commitment
Year 2019 : $1,491,200
Year 2020 : $802,500
Year 2021 : $352,500
Year 2022 : $67,500
Salary Average Commitment
Year 2019 : $1,491,200
Year 2020 : $802,500
Year 2021 : $352,500
Year 2022 : $67,500

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,898 - 94.90%
Farm Level 2: 1000 - $13 - 941 - 94.12%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$71,780,750
Farm
Home Games Left0
Average Attendance - %2,839 - 94.64%
Average Income per Game$103,068
Year to Date Revenue$4,225,784

Expense

Pro Players Total Salaries$80,974,500
Farm Players Total Salaries$2,572,750
Coaches Total Salaries$2,450,000
Luxury Taxe Total$0
Special Salary Cap Value($2,000,000)
Pro Year To Date Expenses$80,844,493
Farm Year To Date Expenses$2,376,724
Pro Salary Cap To Date$80,844,493
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$435,347
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,136
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$78,844,493
Estimate Under Maximum Salary Cap of $79,500,000$655,507
Estimate Over Minimum Salary Cap of $0 $78,844,493
Current Bank Account$13,868,088
Projected Bank Account$13,868,088

Pro Players Salaries

Dustin Byfuglien (1 Way Contract) $10,500,000 (2)
-Salary Average Remaining : $0
Jamie Benn (1 Way Contract) $6,800,000 (4)
-Salary Average Remaining : $0
T.J. Brodie $6,000,000 (3)
-Salary Average Remaining : $0
T.J. Oshie $5,636,000 (1)
-Salary Average Remaining : $0
Matt Duchene $5,560,000 (4)
-Salary Average Remaining : $0
Brad Richardson (1 Way Contract) $5,000,000 (2)
-Salary Average Remaining : $0
Nicklas Backstrom $4,221,000 (1)
-Salary Average Remaining : $0
Vincent Trocheck $4,100,000 (1)
-Salary Average Remaining : $0
Mikko Koivu (1 Way Contract) $4,000,000 (2)
-Salary Average Remaining : $0
Jonathan Huberdeau $3,656,000 (2)
-Salary Average Remaining : $0
Damon Severson $3,563,000 (1)
-Salary Average Remaining : $0
Max Domi $3,118,500 (4)
-Salary Average Remaining : $0
Alex Killorn $2,984,000 (2)
-Salary Average Remaining : $0
Dustin Brown (1 Way Contract) $2,800,000 (1)
-Salary Average Remaining : $0
Jeff Petry (1 Way Contract) $2,800,000 (2)
-Salary Average Remaining : $0
Danny DeKeyser $2,560,000 (2)
-Salary Average Remaining : $0
Andrew MacDonald $2,500,000 (1)
-Salary Average Remaining : $0
Frederik Andersen $1,246,000 (2)
-Salary Average Remaining : $0
Anthony Cirelli $1,000,000 (2)
-Salary Average Remaining : $0
Matthew Nieto $809,000 (3)
-Salary Average Remaining : $0
Patrik Nemeth $757,000 (1)
-Salary Average Remaining : $0
Josh Leivo $704,000 (2)
-Salary Average Remaining : $0
Jordan Binnington $660,000 (1)
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2019 : $80,974,500
Year 2020 : $67,737,500
Year 2021 : $24,287,500
Year 2022 : $17,478,500
Salary Average Commitment
Year 2019 : $79,886,500
Year 2020 : $55,837,500
Year 2021 : $22,287,500
Year 2022 : $15,478,500
Salary Cap with 1 Way Contract
Year 2019 : $80,974,500
Year 2020 : $56,737,500
Year 2021 : $22,287,500
Year 2022 : $15,478,500

Farm Players Salaries

Eddie Lack $180,000 (2)
Salary Average Remaining : $0
Carter Hart $150,000 (3)
Salary Average Remaining : $0
Martin Necas $147,500 (3)
Salary Average Remaining : $0
Andrej Sustr $146,000 (2)
Salary Average Remaining : $0
Antti Niemi $140,000 (2)
Salary Average Remaining : $0
Par Lindholm $100,000 (1)
Salary Average Remaining : $0
Chris Terry $91,000 (2)
Salary Average Remaining : $0
Dylan Gambrell $90,000 (3)
Salary Average Remaining : $0
Yannick Weber $86,250 (3)
Salary Average Remaining : $0
T.J. Brennan $85,500 (2)
Salary Average Remaining : $0
Phillip Di Giuseppe $82,500 (3)
Salary Average Remaining : $0
Anton Forsberg $82,500 (2)
Salary Average Remaining : $0
Denis Malgin $80,000 (1)
Salary Average Remaining : $0
Ty Lewis $75,000 (3)
Salary Average Remaining : $0
Mike Vecchione $72,500 (2)
Salary Average Remaining : $0
Alex Broadhurst $71,500 (2)
Salary Average Remaining : $0
Brett Lernout $70,000 (3)
Salary Average Remaining : $0
Vincent Praplan $67,500 (3)
Salary Average Remaining : $0
Joseph Cramarossa $65,000 (2)
Salary Average Remaining : $0
Yannick Rathgeb $65,000 (3)
Salary Average Remaining : $0
Jonathan Ang $65,000 (3)
Salary Average Remaining : $0
Garrett Pilon $65,000 (3)
Salary Average Remaining : $0
Brayden Burke $62,500 (3)
Salary Average Remaining : $0
Blake Siebenaler $60,000 (1)
Salary Average Remaining : $0
Daniel Audette $60,000 (1)
Salary Average Remaining : $0
Paul Bittner $57,500 (1)
Salary Average Remaining : $0
Sam Kurker $55,000 (3)
Salary Average Remaining : $0
Jordan Nolan $50,000 (5)
Salary Average Remaining : $0
Carter Camper $50,000 (5)
Salary Average Remaining : $0
Colin McDonald $50,000 (4)
Salary Average Remaining : $0
Paul Thompson $50,000 (4)
Salary Average Remaining : $0
Total Farm Players31
Salary Commitment
Year 2019 : $2,572,750
Year 2020 : $2,215,250
Year 2021 : $1,281,250
Year 2022 : $200,000
Salary Average Commitment
Year 2019 : $2,566,200
Year 2020 : $2,208,700
Year 2021 : $1,268,750
Year 2022 : $200,000

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,479 - 73.97%
Farm Level 2: 1000 - $15 - 720 - 71.96%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,615,560
Year to Date Revenue$66,237,950
Farm
Home Games Left0
Average Attendance - %2,199 - 73.30%
Average Income per Game$93,238
Year to Date Revenue$3,822,750

Expense

Pro Players Total Salaries$30,039,000
Farm Players Total Salaries$1,967,300
Coaches Total Salaries$6,300,000
Luxury Taxe Total$0
Special Salary Cap Value$7,000,000
Pro Year To Date Expenses$29,901,540
Farm Year To Date Expenses$2,052,378
Pro Salary Cap To Date$29,901,540
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$161,500
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,809
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$36,901,540
Estimate Under Maximum Salary Cap of $79,500,000$42,598,460
Estimate Over Minimum Salary Cap of $0 $36,901,540
Current Bank Account$47,860,433
Projected Bank Account$47,860,433

Pro Players Salaries

Jori Lehtera (1 Way Contract) $3,800,000 (2)
-Salary Average Remaining : $0
Nico Hischier $2,250,000 (2)
-Salary Average Remaining : $0
Jesperi Kotkaniemi $2,250,000 (3)
-Salary Average Remaining : $0
Roman Polak (1 Way Contract) $2,200,000 (2)
-Salary Average Remaining : $0
Jamie Oleksiak $2,137,500 (2)
-Salary Average Remaining : $0
Tyler Ennis (1 Way Contract) $1,750,000 (3)
-Salary Average Remaining : $0
Will Butcher $1,650,000 (2)
-Salary Average Remaining : $0
Troy Brouwer $1,500,000 (2)
-Salary Average Remaining : $0
Leo Komarov $1,490,000 (2)
-Salary Average Remaining : $0
Troy Stecher $1,250,000 (1)
-Salary Average Remaining : $0
Reid Boucher $894,000 (2)
-Salary Average Remaining : $0
Thatcher Demko $800,000 (1)
-Salary Average Remaining : $0
Oscar Fantenberg $775,000 (2)
-Salary Average Remaining : $0
Andreas Martinsen $750,000 (3)
-Salary Average Remaining : $0
Francois Beauchemin $750,000 (2)
-Salary Average Remaining : $0
Nate Prosser $750,000 (2)
-Salary Average Remaining : $0
Steve Bernier $750,000 (1)
-Salary Average Remaining : $0
Tyler Benson $750,000 (3)
-Salary Average Remaining : $0
Chris Butler $750,000 (2)
-Salary Average Remaining : $0
Brendan Gaunce $742,500 (2)
-Salary Average Remaining : $0
Remi Elie $735,000 (2)
-Salary Average Remaining : $0
Oscar Dansk $715,000 (2)
-Salary Average Remaining : $0
Teddy Blueger $600,000 (1)
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2019 : $30,039,000
Year 2020 : $26,639,000
Year 2021 : $5,500,000
Year 2022 : $0
Salary Average Commitment
Year 2019 : $30,039,000
Year 2020 : $26,639,000
Year 2021 : $5,500,000
Year 2022 : $0
Salary Cap with 1 Way Contract
Year 2019 : $30,039,000
Year 2020 : $26,639,000
Year 2021 : $5,500,000
Year 2022 : $0

Farm Players Salaries

Lukas Radil $145,000 (3)
Salary Average Remaining : $0
Zach Magwood $140,000 (3)
Salary Average Remaining : $0
Chase Pearson $135,000 (4)
Salary Average Remaining : $0
Nikolay Goldobin $101,250 (1)
Salary Average Remaining : $0
Jake Bean $100,000 (3)
Salary Average Remaining : $0
Logan Brown $95,000 (3)
Salary Average Remaining : $0
Brendan Guhle $90,000 (2)
Salary Average Remaining : $0
Dylan Sikura $80,000 (3)
Salary Average Remaining : $0
Evan Fitzpatrick $80,000 (3)
Salary Average Remaining : $0
Michal Cajkovsky $75,000 (2)
Salary Average Remaining : $0
Egor Yakovlev $75,000 (3)
Salary Average Remaining : $0
Jean-Francois Berube $74,300 (1)
Salary Average Remaining : $0
Ashton Sautner $74,250 (3)
Salary Average Remaining : $0
Jonah Gadjovich $72,500 (3)
Salary Average Remaining : $0
Egor Sharangovich $70,000 (3)
Salary Average Remaining : $0
Nathan Bastian $65,000 (2)
Salary Average Remaining : $0
Dennis Robertson $65,000 (5)
Salary Average Remaining : $0
Mikey Eyssimont $65,000 (3)
Salary Average Remaining : $0
Jalen Chatfield $62,500 (2)
Salary Average Remaining : $0
Dominic Turgeon $60,000 (1)
Salary Average Remaining : $0
Chris Thorburn $60,000 (1)
Salary Average Remaining : $0
Gabriel Dumont $60,000 (2)
Salary Average Remaining : $0
Patrick Sieloff $57,500 (1)
Salary Average Remaining : $0
Matt Petgrave $55,000 (2)
Salary Average Remaining : $0
GoaliePlug 3 $10,000 (1)
Salary Average Remaining : $0
Total Farm Players25
Salary Commitment
Year 2019 : $1,967,300
Year 2020 : $1,604,250
Year 2021 : $1,196,750
Year 2022 : $200,000
Salary Average Commitment
Year 2019 : $1,967,300
Year 2020 : $1,604,250
Year 2021 : $1,196,750
Year 2022 : $200,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,478 - 73.91%
Farm Level 2: 1000 - $15 - 726 - 72.63%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,489,091
Year to Date Revenue$61,052,750
Farm
Home Games Left0
Average Attendance - %2,205 - 73.49%
Average Income per Game$93,325
Year to Date Revenue$3,826,319

Expense

Pro Players Total Salaries$20,936,650
Farm Players Total Salaries$3,871,175
Coaches Total Salaries$2,650,000
Luxury Taxe Total$0
Special Salary Cap Value$5,882,661
Pro Year To Date Expenses$22,804,920
Farm Year To Date Expenses$3,900,765
Pro Salary Cap To Date$22,804,920
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$112,563
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$21,270
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$28,687,581
Estimate Under Maximum Salary Cap of $79,500,000$50,812,419
Estimate Over Minimum Salary Cap of $0 $28,687,581
Current Bank Account$35,744,057
Projected Bank Account$35,744,057

Pro Players Salaries

Chris Wagner $1,625,000 (3)
-Salary Average Remaining : $0
Anthony DeAngelo $1,579,000 (5)
-Salary Average Remaining : $0
Michael Hutchinson $1,346,000 (2)
-Salary Average Remaining : $0
Nick Cousins $1,100,000 (3)
-Salary Average Remaining : $0
Scott Laughton $1,058,750 (2)
-Salary Average Remaining : $0
Sheldon Dries $1,018,000 (3)
-Salary Average Remaining : $0
Mirco Mueller $978,000 (3)
-Salary Average Remaining : $0
Joel Armia $957,400 (2)
-Salary Average Remaining : $0
Jack Campbell $945,000 (5)
-Salary Average Remaining : $0
Robby Fabbri $925,000 (3)
-Salary Average Remaining : $0
William Carrier $861,000 (4)
-Salary Average Remaining : $0
Jordan Oesterle $845,000 (4)
-Salary Average Remaining : $0
Dominik Simon $825,000 (4)
-Salary Average Remaining : $0
Collin Delia $750,000 (2)
-Salary Average Remaining : $0
Vinni Lettieri $725,000 (2)
-Salary Average Remaining : $0
Brett Kulak $715,000 (2)
-Salary Average Remaining : $0
Christian Djoos $715,000 (3)
-Salary Average Remaining : $0
Alex Tuch $700,000 (1)
-Salary Average Remaining : $0
Nick DeSimone $700,000 (2)
-Salary Average Remaining : $0
Tyler Motte $650,000 (1)
-Salary Average Remaining : $0
Garnet Hathaway $650,000 (1)
-Salary Average Remaining : $0
Brendan Leipsic $643,500 (3)
-Salary Average Remaining : $0
Devon Toews $625,000 (1)
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2019 : $20,936,650
Year 2020 : $18,311,650
Year 2021 : $12,059,500
Year 2022 : $5,055,000
Salary Average Commitment
Year 2019 : $20,012,650
Year 2020 : $17,387,650
Year 2021 : $11,135,500
Year 2022 : $5,055,000
Salary Cap with 1 Way Contract
Year 2019 : $20,936,650
Year 2020 : $18,311,650
Year 2021 : $12,059,500
Year 2022 : $5,055,000

Farm Players Salaries

Ryan Dmowski $149,000 (1)
Salary Average Remaining : $0
Ryan Kuffner $149,000 (1)
Salary Average Remaining : $0
Austin Strand $149,000 (1)
Salary Average Remaining : $0
Riley Stillman $149,000 (1)
Salary Average Remaining : $0
Keaton Middleton $149,000 (1)
Salary Average Remaining : $0
Henrik Borgstrom $147,500 (3)
Salary Average Remaining : $0
Josh Melnick $137,000 (1)
Salary Average Remaining : $0
Nicolas Deslauriers $133,000 (4)
Salary Average Remaining : $0
James Phelan $130,000 (1)
Salary Average Remaining : $0
Ross Johnston $110,000 (3)
Salary Average Remaining : $0
Michael McCarron $96,200 (3)
Salary Average Remaining : $0
Adin Hill $92,500 (3)
Salary Average Remaining : $0
Joel L'Esperance $90,000 (3)
Salary Average Remaining : $0
Adam Johnson $85,000 (1)
Salary Average Remaining : $0
Tariq Hammond $80,000 (1)
Salary Average Remaining : $0
Bokondji Imama $80,000 (1)
Salary Average Remaining : $0
Jack Rodewald $77,800 (3)
Salary Average Remaining : $0
Timothy Gettinger $77,500 (3)
Salary Average Remaining : $0
Dakota Mermis $77,000 (3)
Salary Average Remaining : $0
Evan Weinger $75,000 (1)
Salary Average Remaining : $0
Stelio Mattheos $75,000 (3)
Salary Average Remaining : $0
Andrew Nielsen $75,000 (1)
Salary Average Remaining : $0
Kurtis MacDermid $74,300 (3)
Salary Average Remaining : $0
Tyler Lewington $74,300 (3)
Salary Average Remaining : $0
Josh Mahura $72,500 (3)
Salary Average Remaining : $0
Cole Bardreau $71,500 (3)
Salary Average Remaining : $0
Giovanni Fiore $70,200 (3)
Salary Average Remaining : $0
Simon Benoit $70,000 (3)
Salary Average Remaining : $0
Nick Schneider $70,000 (3)
Salary Average Remaining : $0
Tomas Nosek $67,375 (2)
Salary Average Remaining : $0
Jonny Brodzinski $65,000 (2)
Salary Average Remaining : $0
Jack Dougherty $65,000 (1)
Salary Average Remaining : $0
Liam O'Brien $65,000 (2)
Salary Average Remaining : $0
Carter Verhaeghe $65,000 (3)
Salary Average Remaining : $0
Vitek Vanecek $65,000 (1)
Salary Average Remaining : $0
Eric Comrie $65,000 (3)
Salary Average Remaining : $0
Joshua Jacobs $62,500 (1)
Salary Average Remaining : $0
Nelson Nogier $60,000 (1)
Salary Average Remaining : $0
Jayce Hawryluk $60,000 (1)
Salary Average Remaining : $0
Adam Helewka $60,000 (1)
Salary Average Remaining : $0
Tyler Sikura $60,000 (1)
Salary Average Remaining : $0
Joe Hicketts $60,000 (1)
Salary Average Remaining : $0
Ryan MacInnis $57,500 (1)
Salary Average Remaining : $0
Andreas Englund $57,500 (1)
Salary Average Remaining : $0
Jeremy Gregoire $50,000 (3)
Salary Average Remaining : $0
Total Farm Players45
Salary Commitment
Year 2019 : $3,871,175
Year 2020 : $1,856,675
Year 2021 : $1,659,300
Year 2022 : $133,000
Salary Average Commitment
Year 2019 : $3,871,175
Year 2020 : $1,856,675
Year 2021 : $1,659,300
Year 2022 : $133,000

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,956 - 97.79%
Farm Level 2: 1000 - $10 - 979 - 97.92%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,615,560
Year to Date Revenue$66,237,950
Farm
Home Games Left0
Average Attendance - %2,935 - 97.83%
Average Income per Game$87,441
Year to Date Revenue$3,585,075

Expense

Pro Players Total Salaries$38,845,500
Farm Players Total Salaries$2,056,800
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Special Salary Cap Value$3,690,860
Pro Year To Date Expenses$36,274,290
Farm Year To Date Expenses$1,977,565
Pro Salary Cap To Date$36,274,290
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$208,847
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,301
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$39,965,150
Estimate Under Maximum Salary Cap of $79,500,000$39,534,850
Estimate Over Minimum Salary Cap of $0 $39,965,150
Current Bank Account$45,494,618
Projected Bank Account$45,494,618

Pro Players Salaries

Ryan Nugent-Hopkins $6,750,000 (1)
-Salary Average Remaining : $0
Jonas Brodin $4,583,000 (3)
-Salary Average Remaining : $0
Sam Reinhart $4,122,500 (5)
-Salary Average Remaining : $0
Bobby Ryan $2,500,000 (3)
-Salary Average Remaining : $0
Zack Kassian $2,368,000 (3)
-Salary Average Remaining : $0
Nikita Zadorov $2,043,000 (1)
-Salary Average Remaining : $0
Tom Wilson $2,000,000 (1)
-Salary Average Remaining : $0
Joonas Donskoi $1,710,000 (1)
-Salary Average Remaining : $0
Markus Nutivaara $1,500,000 (1)
-Salary Average Remaining : $0
Dylan Strome $1,450,000 (2)
-Salary Average Remaining : $0
Sven Andrighetto $1,400,000 (2)
-Salary Average Remaining : $0
Niklas Kronwall $900,000 (2)
-Salary Average Remaining : $0
Marko Dano $880,000 (3)
-Salary Average Remaining : $0
Nic Petan $874,000 (3)
-Salary Average Remaining : $0
Matt Puempel $810,000 (4)
-Salary Average Remaining : $0
Ethan Bear $800,000 (2)
-Salary Average Remaining : $0
Sam Carrick $780,000 (3)
-Salary Average Remaining : $0
Paul Ladue $700,000 (1)
-Salary Average Remaining : $0
Christian Fischer $700,000 (1)
-Salary Average Remaining : $0
Connor Clifton $675,000 (2)
-Salary Average Remaining : $0
Marcus Hogberg $650,000 (2)
-Salary Average Remaining : $0
MacKenzie Blackwood $650,000 (1)
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2019 : $38,845,500
Year 2020 : $22,792,500
Year 2021 : $16,917,500
Year 2022 : $4,932,500
Salary Average Commitment
Year 2019 : $38,821,500
Year 2020 : $22,768,500
Year 2021 : $16,893,500
Year 2022 : $4,932,500
Salary Cap with 1 Way Contract
Year 2019 : $38,845,500
Year 2020 : $22,792,500
Year 2021 : $16,917,500
Year 2022 : $4,932,500

Farm Players Salaries

Ken Appleby $110,000 (4)
Salary Average Remaining : $0
Tyler Wong $90,000 (4)
Salary Average Remaining : $0
Andreas Borgman $85,000 (2)
Salary Average Remaining : $0
Trevor Murphy $82,200 (4)
Salary Average Remaining : $0
Tim Heed $81,900 (4)
Salary Average Remaining : $0
Cameron Hebig $80,000 (5)
Salary Average Remaining : $0
Doyle Somerby $75,000 (2)
Salary Average Remaining : $0
Tanner Fritz $70,200 (3)
Salary Average Remaining : $0
Cliff Pu $70,000 (3)
Salary Average Remaining : $0
Dylan Wells $70,000 (3)
Salary Average Remaining : $0
Emil Pettersson $70,000 (2)
Salary Average Remaining : $0
Brooks Macek $70,000 (2)
Salary Average Remaining : $0
Dylan Coghlan $70,000 (3)
Salary Average Remaining : $0
Joona Koppanen $67,500 (3)
Salary Average Remaining : $0
Sean Day $67,500 (3)
Salary Average Remaining : $0
Mason Appleton $65,000 (2)
Salary Average Remaining : $0
David Pope $65,000 (3)
Salary Average Remaining : $0
Skyler McKenzie $65,000 (3)
Salary Average Remaining : $0
Cale Fleury $62,500 (3)
Salary Average Remaining : $0
Drake Rymsha $60,000 (3)
Salary Average Remaining : $0
Jayden Halbgewachs $60,000 (3)
Salary Average Remaining : $0
Hudson Elynuik $60,000 (3)
Salary Average Remaining : $0
Justin Auger $50,000 (2)
Salary Average Remaining : $0
Josh McArdle $50,000 (5)
Salary Average Remaining : $0
Matt Abt $50,000 (5)
Salary Average Remaining : $0
Cliff Watson $50,000 (5)
Salary Average Remaining : $0
Jordan Gross $50,000 (5)
Salary Average Remaining : $0
Logan Day $50,000 (5)
Salary Average Remaining : $0
Colby Sissons $50,000 (5)
Salary Average Remaining : $0
Josh Currie $50,000 (2)
Salary Average Remaining : $0
Braden Christoffer $50,000 (4)
Salary Average Remaining : $0
GoaliePlug 2 $10,000 (1)
Salary Average Remaining : $0
Total Farm Players32
Salary Commitment
Year 2019 : $2,056,800
Year 2020 : $2,046,800
Year 2021 : $1,581,800
Year 2022 : $794,100
Salary Average Commitment
Year 2019 : $2,056,800
Year 2020 : $2,046,800
Year 2021 : $1,581,800
Year 2022 : $794,100

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,460 - 73.00%
Farm Level 2: 1000 - $15 - 725 - 72.50%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,497,813
Year to Date Revenue$61,410,350
Farm
Home Games Left0
Average Attendance - %2,185 - 72.84%
Average Income per Game$92,347
Year to Date Revenue$3,786,209

Expense

Pro Players Total Salaries$46,802,500
Farm Players Total Salaries$2,109,400
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Special Salary Cap Value$6,617,204
Pro Year To Date Expenses$55,163,175
Farm Year To Date Expenses$2,111,030
Pro Salary Cap To Date$55,163,175
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$251,626
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,590
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$61,780,379
Estimate Under Maximum Salary Cap of $79,500,000$17,719,621
Estimate Over Minimum Salary Cap of $0 $61,780,379
Current Bank Account$40,044,917
Projected Bank Account$40,044,917

Pro Players Salaries

Tyler Myers (1 Way Contract) $6,435,000 (2)
-Salary Average Remaining : $0
Yanni Gourde $6,092,000 (4)
-Salary Average Remaining : $0
Wayne Simmonds $5,366,000 (3)
-Salary Average Remaining : $0
Marco Scandella $4,700,000 (2)
-Salary Average Remaining : $0
Carter Hutton (1 Way Contract) $4,500,000 (2)
-Salary Average Remaining : $0
Richard Panik $3,307,000 (3)
-Salary Average Remaining : $0
Korbinian Holzer $2,750,000 (3)
-Salary Average Remaining : $0
Oliver Bjorkstrand $2,475,000 (4)
-Salary Average Remaining : $0
Michael Stone (1 Way Contract) $1,500,000 (3)
-Salary Average Remaining : $0
Robert Bortuzzo $1,418,000 (3)
-Salary Average Remaining : $0
Mike Smith $1,400,000 (1)
-Salary Average Remaining : $0
Kenny Agostino $945,000 (3)
-Salary Average Remaining : $0
Nate Thompson $900,000 (3)
-Salary Average Remaining : $0
Brandon Pirri $820,000 (4)
-Salary Average Remaining : $0
Marcus Sorensen $775,000 (1)
-Salary Average Remaining : $0
Boo Nieves $700,000 (2)
-Salary Average Remaining : $0
Oscar Lindberg $643,500 (1)
-Salary Average Remaining : $0
Bryan Rust $576,000 (1)
-Salary Average Remaining : $0
Brian Strait $500,000 (1)
-Salary Average Remaining : $0
James de Haas $500,000 (2)
-Salary Average Remaining : $0
Colby Cave $500,000 (3)
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 2019 : $46,802,500
Year 2020 : $42,908,000
Year 2021 : $26,073,000
Year 2022 : $9,387,000
Salary Average Commitment
Year 2019 : $46,076,693
Year 2020 : $42,182,193
Year 2021 : $26,073,000
Year 2022 : $9,387,000
Salary Cap with 1 Way Contract
Year 2019 : $46,802,500
Year 2020 : $42,908,000
Year 2021 : $26,073,000
Year 2022 : $9,387,000

Farm Players Salaries

Karson Kuhlman $125,000 (3)
Salary Average Remaining : $0
Matt Luff $125,000 (3)
Salary Average Remaining : $0
Taro Hirose $125,000 (3)
Salary Average Remaining : $0
Justin Dowling $90,000 (3)
Salary Average Remaining : $0
Austin Fyten $85,000 (1)
Salary Average Remaining : $0
Patrik Rybar $80,000 (1)
Salary Average Remaining : $0
Taylor Leier $80,000 (4)
Salary Average Remaining : $0
Matheson Iacopelli $77,500 (2)
Salary Average Remaining : $0
Brian Gibbons $75,000 (2)
Salary Average Remaining : $0
Matt Fonteyne $75,000 (1)
Salary Average Remaining : $0
Jeff Glass $70,000 (2)
Salary Average Remaining : $0
Joonas Lyytinen $70,000 (2)
Salary Average Remaining : $0
Zac Leslie $65,000 (1)
Salary Average Remaining : $0
Jakob Stukel $65,000 (3)
Salary Average Remaining : $0
Zack Mitchell $65,000 (1)
Salary Average Remaining : $0
John Ramage $65,000 (5)
Salary Average Remaining : $0
Dennis Everberg $65,000 (1)
Salary Average Remaining : $0
Victor Ejdsell $62,500 (3)
Salary Average Remaining : $0
Julian Melchiori $61,900 (1)
Salary Average Remaining : $0
Eamon McAdam $60,000 (1)
Salary Average Remaining : $0
Conner Bleackley $60,000 (1)
Salary Average Remaining : $0
Alex Lyon $60,000 (1)
Salary Average Remaining : $0
Jon Martin $52,500 (3)
Salary Average Remaining : $0
Maxim Lamarche $50,000 (2)
Salary Average Remaining : $0
Matt Lorito $50,000 (1)
Salary Average Remaining : $0
Reid Gardiner $50,000 (2)
Salary Average Remaining : $0
Joel Lowry $50,000 (2)
Salary Average Remaining : $0
Matt Donovan $50,000 (4)
Salary Average Remaining : $0
Colton Saucerman $50,000 (4)
Salary Average Remaining : $0
Jacob Nilsson $50,000 (4)
Salary Average Remaining : $0
Total Farm Players30
Salary Commitment
Year 2019 : $2,109,400
Year 2020 : $1,382,500
Year 2021 : $940,000
Year 2022 : $295,000
Salary Average Commitment
Year 2019 : $2,109,400
Year 2020 : $1,382,500
Year 2021 : $940,000
Year 2022 : $295,000

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,486 - 74.32%
Farm Level 2: 1000 - $15 - 730 - 73.01%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,624,282
Year to Date Revenue$66,595,550
Farm
Home Games Left0
Average Attendance - %2,217 - 73.89%
Average Income per Game$93,838
Year to Date Revenue$3,847,351

Expense

Pro Players Total Salaries$80,536,623
Farm Players Total Salaries$1,982,756
Coaches Total Salaries$3,400,000
Luxury Taxe Total$0
Special Salary Cap Value$2,348,387
Pro Year To Date Expenses$75,158,339
Farm Year To Date Expenses$1,978,281
Pro Salary Cap To Date$75,158,339
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$432,993
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,894
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$77,506,726
Estimate Under Maximum Salary Cap of $79,500,000$1,993,274
Estimate Over Minimum Salary Cap of $0 $77,506,726
Current Bank Account$10,362,009
Projected Bank Account$10,362,009

Pro Players Salaries

Ryan Getzlaf (1 Way Contract) $9,500,000 (2)
-Salary Average Remaining : $0
Justin Braun (1 Way Contract) $7,000,000 (3)
-Salary Average Remaining : $0
Anton Stralman (1 Way Contract) $6,500,000 (1)
-Salary Average Remaining : $0
Josh Bailey $6,300,000 (3)
-Salary Average Remaining : $0
Sean Monahan $5,875,000 (2)
-Salary Average Remaining : $0
Cam Fowler $5,850,000 (1)
-Salary Average Remaining : $0
Jake Gardiner $5,265,000 (3)
-Salary Average Remaining : $0
Brian Elliott (1 Way Contract) $4,000,000 (2)
-Salary Average Remaining : $0
Brendan Gallagher $3,875,000 (1)
-Salary Average Remaining : $0
Brandon Montour $3,353,625 (3)
-Salary Average Remaining : $0
Luke Glendening $3,250,000 (1)
-Salary Average Remaining : $0
Nick Leddy (1 Way Contract) $2,999,999 (5)
-Salary Average Remaining : $0
Dmitry Orlov (1 Way Contract) $2,999,999 (1)
-Salary Average Remaining : $0
John Gibson $2,588,000 (3)
-Salary Average Remaining : $0
Andrei Svechnikov $2,250,000 (3)
-Salary Average Remaining : $0
Calvin de Haan $1,800,000 (5)
-Salary Average Remaining : $0
Sam Steel $1,475,000 (3)
-Salary Average Remaining : $0
Tom Pyatt $1,400,000 (1)
-Salary Average Remaining : $0
Kevin Labanc $1,000,000 (1)
-Salary Average Remaining : $0
William Karlsson $990,000 (2)
-Salary Average Remaining : $0
Nic Dowd $832,000 (2)
-Salary Average Remaining : $0
Ryan Carpenter $780,000 (2)
-Salary Average Remaining : $0
Logan Shaw $653,000 (3)
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2019 : $80,536,623
Year 2020 : $55,661,624
Year 2021 : $33,684,624
Year 2022 : $4,799,999
Salary Average Commitment
Year 2019 : $79,686,623
Year 2020 : $55,661,624
Year 2021 : $33,684,624
Year 2022 : $4,799,999
Salary Cap with 1 Way Contract
Year 2019 : $80,536,623
Year 2020 : $55,661,624
Year 2021 : $33,684,624
Year 2022 : $4,799,999

Farm Players Salaries

Jake Oettinger $125,000 (3)
Salary Average Remaining : $0
Jamie McGinn $110,000 (3)
Salary Average Remaining : $0
Pierre-Edouard Bellemare $96,300 (1)
Salary Average Remaining : $0
Terrence Wallin $95,000 (1)
Salary Average Remaining : $0
Corey Tropp $87,500 (3)
Salary Average Remaining : $0
Patrick McGrath $85,700 (3)
Salary Average Remaining : $0
Boris Katchouk $80,000 (3)
Salary Average Remaining : $0
Steve Oleksy $80,000 (5)
Salary Average Remaining : $0
Dalton Smith $80,000 (5)
Salary Average Remaining : $0
Sam Lofquist $80,000 (5)
Salary Average Remaining : $0
Zach Tolkinen $80,000 (5)
Salary Average Remaining : $0
Anthony Greco $77,778 (4)
Salary Average Remaining : $0
Matt Mangene $77,778 (4)
Salary Average Remaining : $0
Trevor Carrick $75,400 (4)
Salary Average Remaining : $0
Joseph Blandisi $74,800 (3)
Salary Average Remaining : $0
Cam Dineen $72,500 (3)
Salary Average Remaining : $0
Rasmus Andersson $70,000 (1)
Salary Average Remaining : $0
Michael Leighton $70,000 (1)
Salary Average Remaining : $0
Michael Dal Colle $70,000 (1)
Salary Average Remaining : $0
Michael Amadio $65,000 (2)
Salary Average Remaining : $0
Alex Gallant $60,000 (1)
Salary Average Remaining : $0
Andrew Campbell $60,000 (1)
Salary Average Remaining : $0
Jonathan Racine $60,000 (3)
Salary Average Remaining : $0
Cam Maclise $50,000 (4)
Salary Average Remaining : $0
Brady Brassart $50,000 (2)
Salary Average Remaining : $0
Brett Gallant $50,000 (4)
Salary Average Remaining : $0
Total Farm Players26
Salary Commitment
Year 2019 : $1,982,756
Year 2020 : $1,461,456
Year 2021 : $1,346,456
Year 2022 : $650,956
Salary Average Commitment
Year 2019 : $2,005,456
Year 2020 : $1,484,156
Year 2021 : $1,369,156
Year 2022 : $650,956

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,895 - 94.74%
Farm Level 2: 1000 - $10 - 976 - 97.63%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,619,921
Year to Date Revenue$66,416,750
Farm
Home Games Left0
Average Attendance - %2,871 - 95.70%
Average Income per Game$99,244
Year to Date Revenue$4,068,996

Expense

Pro Players Total Salaries$42,283,000
Farm Players Total Salaries$3,405,106
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$45,424,851
Farm Year To Date Expenses$3,869,999
Pro Salary Cap To Date$45,424,851
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$227,328
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,709
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$45,424,851
Estimate Under Maximum Salary Cap of $79,500,000$34,075,149
Estimate Over Minimum Salary Cap of $0 $45,424,851
Current Bank Account$91,327,259
Projected Bank Account$91,327,259

Pro Players Salaries

Oliver Ekman-Larsson $6,435,000 (4)
-Salary Average Remaining : $0
Johnny Gaudreau $6,250,000 (1)
-Salary Average Remaining : $0
Shea Theodore $4,680,000 (1)
-Salary Average Remaining : $0
Marcus Johansson (1 Way Contract) $2,850,000 (5)
-Salary Average Remaining : $0
Sam Bennett $2,438,000 (5)
-Salary Average Remaining : $0
Alexander Wennberg (1 Way Contract) $2,400,000 (1)
-Salary Average Remaining : $0
Mikhail Sergachev $2,250,000 (2)
-Salary Average Remaining : $0
Robert Thomas $2,000,000 (3)
-Salary Average Remaining : $0
Roberto Luongo $1,500,000 (1)
-Salary Average Remaining : $0
Jonathan Bernier (1 Way Contract) $1,450,000 (5)
-Salary Average Remaining : $0
Matthew Peca $1,170,000 (2)
-Salary Average Remaining : $0
Alex Biega $1,005,000 (1)
-Salary Average Remaining : $0
Filip Chytil $1,000,000 (2)
-Salary Average Remaining : $0
Jesper Fast $941,000 (1)
-Salary Average Remaining : $0
Xavier Ouellet $894,000 (3)
-Salary Average Remaining : $0
Oskar Lindblom $800,000 (2)
-Salary Average Remaining : $0
Tom Kuhnhackl $800,000 (1)
-Salary Average Remaining : $0
Jacob de La Rose $725,000 (2)
-Salary Average Remaining : $0
Marcus Pettersson $700,000 (2)
-Salary Average Remaining : $0
Mattias Janmark $695,000 (2)
-Salary Average Remaining : $0
Vince Dunn $650,000 (1)
-Salary Average Remaining : $0
Mark Jankowski $650,000 (1)
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2019 : $42,283,000
Year 2020 : $23,407,000
Year 2021 : $16,067,000
Year 2022 : $13,173,000
Salary Average Commitment
Year 2019 : $38,890,000
Year 2020 : $23,219,000
Year 2021 : $15,879,000
Year 2022 : $12,985,000
Salary Cap with 1 Way Contract
Year 2019 : $42,283,000
Year 2020 : $23,407,000
Year 2021 : $16,067,000
Year 2022 : $13,173,000

Farm Players Salaries

Juuso Valimaki $125,000 (3)
Salary Average Remaining : $0
Troy Terry $125,000 (3)
Salary Average Remaining : $0
Dillon Dube $100,000 (3)
Salary Average Remaining : $0
Drake Batherson $100,000 (3)
Salary Average Remaining : $0
Jimmy Hayes $98,000 (3)
Salary Average Remaining : $0
Vladislav Kamenev $93,750 (5)
Salary Average Remaining : $0
Alexander Volkov $90,000 (2)
Salary Average Remaining : $0
Noah Juulsen $85,000 (2)
Salary Average Remaining : $0
Adam Mascherin $80,000 (3)
Salary Average Remaining : $0
Max Jones $80,000 (3)
Salary Average Remaining : $0
Logan O'Connor $80,000 (3)
Salary Average Remaining : $0
Aleksi Saarela $80,000 (2)
Salary Average Remaining : $0
Trent Frederic $80,000 (2)
Salary Average Remaining : $0
Alexandar Georgiev $80,000 (2)
Salary Average Remaining : $0
Curtis McKenzie $80,000 (1)
Salary Average Remaining : $0
Chad Ruhwedel $76,100 (2)
Salary Average Remaining : $0
Greg Carey $76,100 (2)
Salary Average Remaining : $0
Ryan Lindgren $75,000 (3)
Salary Average Remaining : $0
Tyler Parsons $75,000 (2)
Salary Average Remaining : $0
German Rubtsov $75,000 (3)
Salary Average Remaining : $0
Oliver Kylington $73,100 (1)
Salary Average Remaining : $0
Rudolfs Balcers $72,500 (2)
Salary Average Remaining : $0
Jakub Zboril $70,000 (2)
Salary Average Remaining : $0
Kole Sherwood $70,000 (3)
Salary Average Remaining : $0
Darren Raddysh $70,000 (2)
Salary Average Remaining : $0
Jeremy Lauzon $70,000 (2)
Salary Average Remaining : $0
Rasmus Asplund $70,000 (3)
Salary Average Remaining : $0
Ben Gleason $70,000 (3)
Salary Average Remaining : $0
Adam Huska $70,000 (3)
Salary Average Remaining : $0
Josh Healey $67,500 (2)
Salary Average Remaining : $0
Marian Studenic $67,500 (3)
Salary Average Remaining : $0
Nolan Stevens $67,500 (3)
Salary Average Remaining : $0
Glenn Gawdin $67,500 (3)
Salary Average Remaining : $0
Brandon Hickey $65,000 (3)
Salary Average Remaining : $0
Louie Belpedio $65,000 (2)
Salary Average Remaining : $0
Adam Ollas Mattsson $65,000 (2)
Salary Average Remaining : $0
Anthony Richard $65,000 (1)
Salary Average Remaining : $0
David Kase $65,000 (3)
Salary Average Remaining : $0
Jacob Cederholm $65,000 (3)
Salary Average Remaining : $0
Gabriel Fontaine $62,500 (2)
Salary Average Remaining : $0
Cameron Hughes $60,000 (2)
Salary Average Remaining : $0
Dennis Gilbert $60,000 (3)
Salary Average Remaining : $0
Zack MacEwen $60,000 (2)
Salary Average Remaining : $0
Keaton Thompson $57,500 (1)
Salary Average Remaining : $0
Joey Daccord $55,556 (1)
Salary Average Remaining : $0
Total Farm Players45
Salary Commitment
Year 2019 : $3,405,106
Year 2020 : $3,073,950
Year 2021 : $1,769,250
Year 2022 : $93,750
Salary Average Commitment
Year 2019 : $3,422,006
Year 2020 : $3,073,950
Year 2021 : $1,769,250
Year 2022 : $93,750

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,309 - 65.43%
Farm Level 2: 1000 - $20 - 549 - 54.87%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,471,648
Year to Date Revenue$60,337,550
Farm
Home Games Left0
Average Attendance - %1,857 - 61.91%
Average Income per Game$94,341
Year to Date Revenue$3,867,981

Expense

Pro Players Total Salaries$34,551,500
Farm Players Total Salaries$3,816,850
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Special Salary Cap Value$11,327,957
Pro Year To Date Expenses$48,697,777
Farm Year To Date Expenses$2,766,873
Pro Salary Cap To Date$46,285,016
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$185,761
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$20,972
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$57,612,973
Estimate Under Maximum Salary Cap of $79,500,000$21,887,027
Estimate Over Minimum Salary Cap of $0 $57,612,973
Current Bank Account$17,557,136
Projected Bank Account$17,557,136

Pro Players Salaries

Corey Crawford (1 Way Contract) $6,000,000 (3)
-Salary Average Remaining : $0
Shayne Gostisbehere $4,500,000 (2)
-Salary Average Remaining : $0
Mathieu Perreault $4,500,000 (2)
-Salary Average Remaining : $0
Matt Beleskey (1 Way Contract) $1,800,000 (3)
-1 Way Contract Salary Cap : $18,000
-Salary Average Remaining : $0
Colin Wilson (1 Way Contract) $1,800,000 (4)
-Salary Average Remaining : $0
Martin Hanzal $1,400,000 (1)
-Salary Average Remaining : $0
Robert Hagg $1,164,000 (3)
-Salary Average Remaining : $0
Chris Bigras $961,000 (3)
-Salary Average Remaining : $0
Filip Hronek $875,000 (2)
-Salary Average Remaining : $0
Jordan Szwarz $845,000 (3)
-Salary Average Remaining : $0
Jon Gillies $825,000 (3)
-Salary Average Remaining : $0
Trevor van Riemsdyk $825,000 (1)
-Salary Average Remaining : $0
Laurent Dauphin $770,000 (3)
-Salary Average Remaining : $0
Fredrik Claesson $750,000 (2)
-Salary Average Remaining : $0
Jansen Harkins $750,000 (2)
-Salary Average Remaining : $0
Matt Read (1 Way Contract) $750,000 (4)
-1 Way Contract Salary Cap : $7,500
-Salary Average Remaining : $0
Jordan Weal $715,000 (1)
-Salary Average Remaining : $0
Peter Cehlarik $700,000 (1)
-Salary Average Remaining : $0
Lucas Wallmark $700,000 (1)
-Salary Average Remaining : $0
Markus Hannikainen $675,000 (2)
-Salary Average Remaining : $0
Blake Pietila $667,500 (2)
-Salary Average Remaining : $0
Lukas Sedlak $660,000 (2)
-Salary Average Remaining : $0
T.J. Tynan $650,000 (1)
-Salary Average Remaining : $0
Tim Erixon $650,000 (3)
-Salary Average Remaining : $0
Tyler Graovac $619,000 (2)
-Salary Average Remaining : $0
Total Pro Players25
Salary Commitment
Year 2019 : $34,551,500
Year 2020 : $29,561,500
Year 2021 : $15,565,000
Year 2022 : $2,550,000
Salary Average Commitment
Year 2019 : $34,551,500
Year 2020 : $29,561,500
Year 2021 : $15,565,000
Year 2022 : $2,550,000
Salary Cap with 1 Way Contract
Year 2019 : $32,027,000
Year 2020 : $27,037,000
Year 2021 : $13,040,500
Year 2022 : $1,807,500

Farm Players Salaries

Drew Stafford $750,000 (3)
Salary Average Remaining : $0
Martin Jones $672,750 (3)
Salary Average Remaining : $0
Mark McNeill $128,000 (1)
Salary Average Remaining : $0
Jordan Kyrou $125,000 (3)
Salary Average Remaining : $0
Timothy Liljegren $125,000 (2)
Salary Average Remaining : $0
Martin Kaut $100,000 (3)
Salary Average Remaining : $0
Danick Martel $97,500 (2)
Salary Average Remaining : $0
John Quenneville $80,000 (1)
Salary Average Remaining : $0
Mikhail Vorobyev $75,000 (2)
Salary Average Remaining : $0
Otto Koivula $75,000 (3)
Salary Average Remaining : $0
Travis Sanheim $75,000 (1)
Salary Average Remaining : $0
Connor Ingram $75,000 (2)
Salary Average Remaining : $0
Nick Paul $71,500 (3)
Salary Average Remaining : $0
Rinat Valiev $71,500 (4)
Salary Average Remaining : $0
Yakov Trenin $70,000 (2)
Salary Average Remaining : $0
Connor Hobbs $70,000 (2)
Salary Average Remaining : $0
Pascal Laberge $70,000 (3)
Salary Average Remaining : $0
Connor Bunnaman $70,000 (3)
Salary Average Remaining : $0
Seth Griffith $68,800 (1)
Salary Average Remaining : $0
Graham Knott $67,500 (2)
Salary Average Remaining : $0
Alan Quine $67,400 (1)
Salary Average Remaining : $0
Dryden Hunt $65,000 (1)
Salary Average Remaining : $0
Colton White $65,000 (2)
Salary Average Remaining : $0
Tye McGinn $65,000 (3)
Salary Average Remaining : $0
Dan DeSalvo $65,000 (1)
Salary Average Remaining : $0
Adam Musil $65,000 (2)
Salary Average Remaining : $0
William Lagesson $65,000 (3)
Salary Average Remaining : $0
Scott Wedgewood $64,400 (2)
Salary Average Remaining : $0
Nicolas Aube-Kubel $62,500 (1)
Salary Average Remaining : $0
Dmytro Timashov $60,000 (1)
Salary Average Remaining : $0
Justin Kirkland $60,000 (1)
Salary Average Remaining : $0
Jonas Johansson $60,000 (2)
Salary Average Remaining : $0
Rob O'Gara $57,500 (1)
Salary Average Remaining : $0
John McFarland $57,500 (1)
Salary Average Remaining : $0
Total Farm Players34
Salary Commitment
Year 2019 : $3,816,850
Year 2020 : $2,295,150
Year 2021 : $1,460,750
Year 2022 : $71,500
Salary Average Commitment
Year 2019 : $3,782,450
Year 2020 : $2,260,750
Year 2021 : $1,460,750
Year 2022 : $71,500

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,293 - 64.65%
Farm Level 2: 1000 - $20 - 548 - 54.78%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$71,780,750
Farm
Home Games Left0
Average Attendance - %1,841 - 61.36%
Average Income per Game$93,394
Year to Date Revenue$3,829,148

Expense

Pro Players Total Salaries$80,263,000
Farm Players Total Salaries$2,733,000
Coaches Total Salaries$4,350,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$77,596,488
Farm Year To Date Expenses$2,815,436
Pro Salary Cap To Date$77,596,488
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$431,522
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,016
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$77,596,488
Estimate Under Maximum Salary Cap of $79,500,000$1,903,512
Estimate Over Minimum Salary Cap of $0 $77,596,488
Current Bank Account$9,625,626
Projected Bank Account$9,625,626

Pro Players Salaries

Alexander Edler (1 Way Contract) $9,000,000 (2)
-Salary Average Remaining : $0
Shea Weber (1 Way Contract) $8,000,000 (3)
-Salary Average Remaining : $0
Jack Eichel $7,650,000 (1)
-Salary Average Remaining : $0
Filip Forsberg $5,130,000 (1)
-Salary Average Remaining : $0
Jay Bouwmeester (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $0
Bo Horvat $4,703,000 (1)
-Salary Average Remaining : $0
Dylan Larkin $4,667,000 (1)
-Salary Average Remaining : $0
John Carlson $4,641,000 (2)
-Salary Average Remaining : $0
Alexander Radulov $3,737,500 (1)
-Salary Average Remaining : $0
Zdeno Chara (1 Way Contract) $3,000,000 (2)
-Salary Average Remaining : $0
Patric Hornqvist $2,983,500 (1)
-Salary Average Remaining : $0
Pekka Rinne $2,950,000 (1)
-Salary Average Remaining : $0
Jack Johnson $2,891,000 (1)
-Salary Average Remaining : $0
Zach Hyman $2,835,000 (5)
-Salary Average Remaining : $0
Radek Faksa $2,178,000 (3)
-Salary Average Remaining : $0
Jakob Silfverberg $2,050,000 (2)
-Salary Average Remaining : $0
Ivan Provorov $2,000,000 (1)
-Salary Average Remaining : $0
Zemgus Girgensons $1,760,000 (3)
-Salary Average Remaining : $0
Jesse Puljujarvi $1,475,000 (1)
-Salary Average Remaining : $0
Johan Larsson $1,261,000 (1)
-Salary Average Remaining : $0
Petr Mrazek $810,000 (2)
-Salary Average Remaining : $0
Tyler Pitlick $798,000 (1)
-Salary Average Remaining : $0
Linus Ullmark $743,000 (3)
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2019 : $80,263,000
Year 2020 : $35,017,000
Year 2021 : $17,516,000
Year 2022 : $2,835,000
Salary Average Commitment
Year 2019 : $80,445,000
Year 2020 : $35,199,000
Year 2021 : $15,723,000
Year 2022 : $2,835,000
Salary Cap with 1 Way Contract
Year 2019 : $80,263,000
Year 2020 : $35,017,000
Year 2021 : $15,516,000
Year 2022 : $2,835,000

Farm Players Salaries

Maximilian Kammerer $150,000 (1)
Salary Average Remaining : $0
Marcus Crawford $150,000 (1)
Salary Average Remaining : $0
Brad Malone $100,000 (1)
Salary Average Remaining : $0
Kieffer Bellows $100,000 (3)
Salary Average Remaining : $0
Ilya Samsonov $100,000 (3)
Salary Average Remaining : $0
Lucas Johansen $95,000 (2)
Salary Average Remaining : $0
Filip Pyrochta $90,000 (5)
Salary Average Remaining : $0
Nathan Walker $90,000 (1)
Salary Average Remaining : $0
Victor Olofsson $85,000 (3)
Salary Average Remaining : $0
Mathieu Olivier $85,000 (5)
Salary Average Remaining : $0
Mikhail Berdin $85,000 (3)
Salary Average Remaining : $0
Phelix Martineau $85,000 (5)
Salary Average Remaining : $0
Philippe Desrosiers $82,500 (3)
Salary Average Remaining : $0
J.T. Brown $80,000 (1)
Salary Average Remaining : $0
Cory Conacher $78,000 (1)
Salary Average Remaining : $0
Jonas Siegenthaler $77,500 (2)
Salary Average Remaining : $0
John Hayden $70,000 (1)
Salary Average Remaining : $0
Dominic Toninato $70,000 (2)
Salary Average Remaining : $0
Jens Looke $67,500 (2)
Salary Average Remaining : $0
Filip Gustavsson $67,500 (3)
Salary Average Remaining : $0
Tyrell Goulbourne $65,000 (1)
Salary Average Remaining : $0
Michael Paliotta $65,000 (1)
Salary Average Remaining : $0
Niklas Hansson $65,000 (2)
Salary Average Remaining : $0
Landon Ferraro $65,000 (1)
Salary Average Remaining : $0
Jonne Tammela $65,000 (2)
Salary Average Remaining : $0
Yannick Veilleux $65,000 (1)
Salary Average Remaining : $0
Kurtis Gabriel $65,000 (1)
Salary Average Remaining : $0
Alexandre Grenier $65,000 (1)
Salary Average Remaining : $0
Olivier Archambault $65,000 (1)
Salary Average Remaining : $0
Thomas Schemitsch $62,500 (1)
Salary Average Remaining : $0
Nick Jones $60,000 (3)
Salary Average Remaining : $0
Juho Lammikko $60,000 (1)
Salary Average Remaining : $0
Mackenzie MacEachern $57,500 (1)
Salary Average Remaining : $0
Miles Koules $50,000 (4)
Salary Average Remaining : $0
Gerry Fitzgerald $50,000 (4)
Salary Average Remaining : $0
Total Farm Players35
Salary Commitment
Year 2019 : $2,733,000
Year 2020 : $1,380,000
Year 2021 : $940,000
Year 2022 : $360,000
Salary Average Commitment
Year 2019 : $2,733,000
Year 2020 : $1,380,000
Year 2021 : $940,000
Year 2022 : $360,000

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Arena
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $32 - 1,903 - 95.16%
Farm Level 2: 1000 - $12 - 956 - 95.64%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,611,199
Year to Date Revenue$66,059,150
Farm
Home Games Left0
Average Attendance - %2,860 - 95.32%
Average Income per Game$107,842
Year to Date Revenue$4,421,515

Expense

Pro Players Total Salaries$77,851,000
Farm Players Total Salaries$2,552,200
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$75,253,281
Farm Year To Date Expenses$2,551,856
Pro Salary Cap To Date$75,253,281
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$418,554
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,023
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$75,253,281
Estimate Under Maximum Salary Cap of $79,500,000$4,246,719
Estimate Over Minimum Salary Cap of $0 $75,253,281
Current Bank Account($5,152,777)
Projected Bank Account($5,152,777)

Pro Players Salaries

Thomas Greiss $20,000,000 (1)
-Salary Average Remaining : $0
Evgeni Malkin $9,656,250 (1)
-Salary Average Remaining : $0
Kyle Palmieri $6,277,500 (5)
-Salary Average Remaining : $0
Chris Kreider $6,243,750 (5)
-Salary Average Remaining : $0
Nino Niederreiter $4,987,500 (1)
-Salary Average Remaining : $0
Erik Gudbranson $4,000,000 (1)
-Salary Average Remaining : $0
Artem Anisimov $3,500,000 (3)
-Salary Average Remaining : $0
Tyler Toffoli $3,218,000 (1)
-Salary Average Remaining : $0
Kris Russell (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $0
Thomas Hickey $2,970,000 (3)
-Salary Average Remaining : $0
Brayden Schenn $2,475,000 (1)
-Salary Average Remaining : $0
Johnny Boychuk $1,750,000 (2)
-Salary Average Remaining : $0
Tyler Bertuzzi $1,540,000 (4)
-Salary Average Remaining : $0
Mark Pysyk $1,238,000 (1)
-Salary Average Remaining : $0
Andrew Copp $1,100,000 (4)
-Salary Average Remaining : $0
Sven Baertschi $1,013,000 (2)
-Salary Average Remaining : $0
Zack Smith $1,000,000 (4)
-Salary Average Remaining : $0
Dylan DeMelo $855,000 (1)
-Salary Average Remaining : $0
Chris Tierney $827,000 (4)
-Salary Average Remaining : $0
Laurent Brossoit $825,000 (2)
-Salary Average Remaining : $0
C.J. Smith $775,000 (2)
-Salary Average Remaining : $0
Casey Nelson $600,000 (1)
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2019 : $77,851,000
Year 2020 : $27,821,250
Year 2021 : $23,458,250
Year 2022 : $16,988,250
Salary Average Commitment
Year 2019 : $76,761,000
Year 2020 : $26,731,250
Year 2021 : $22,368,250
Year 2022 : $15,898,250
Salary Cap with 1 Way Contract
Year 2019 : $77,851,000
Year 2020 : $27,821,250
Year 2021 : $23,458,250
Year 2022 : $16,988,250

Farm Players Salaries

Kelly Klima $148,500 (5)
Salary Average Remaining : $0
Juuso Ikonen $140,000 (4)
Salary Average Remaining : $0
Hayden Verbeek $140,000 (5)
Salary Average Remaining : $0
Brian Pinho $140,000 (4)
Salary Average Remaining : $0
Jeffrey Truchon-Viel $140,000 (5)
Salary Average Remaining : $0
Brian Flynn $128,300 (3)
Salary Average Remaining : $0
Bobby MacIntyre $100,000 (5)
Salary Average Remaining : $0
Jalen Smereck $90,000 (5)
Salary Average Remaining : $0
Troy Grosenick $84,500 (2)
Salary Average Remaining : $0
Tony Calderone $80,000 (4)
Salary Average Remaining : $0
Aaron Ness $79,600 (2)
Salary Average Remaining : $0
Matthew Weis $77,500 (5)
Salary Average Remaining : $0
Morgan Adams-Moisan $77,500 (5)
Salary Average Remaining : $0
Alex Kile $77,500 (4)
Salary Average Remaining : $0
Bobby Farnham $75,000 (4)
Salary Average Remaining : $0
Manuel Wiederer $70,000 (2)
Salary Average Remaining : $0
Tyler Wotherspoon $68,800 (1)
Salary Average Remaining : $0
Wacey Hamilton $65,000 (5)
Salary Average Remaining : $0
Gustav Bouramman $65,000 (3)
Salary Average Remaining : $0
Zane McIntyre $65,000 (2)
Salary Average Remaining : $0
Ryan Haggerty $65,000 (1)
Salary Average Remaining : $0
John Muse $60,000 (1)
Salary Average Remaining : $0
Andrew Mangiapane $60,000 (1)
Salary Average Remaining : $0
Emerson Clark $55,000 (3)
Salary Average Remaining : $0
Jordan Murray $50,000 (2)
Salary Average Remaining : $0
Travis Morin $50,000 (5)
Salary Average Remaining : $0
Terry Broadhurst $50,000 (5)
Salary Average Remaining : $0
Richard Clune $50,000 (5)
Salary Average Remaining : $0
Chris Casto $50,000 (1)
Salary Average Remaining : $0
Marcus Hogstrom $50,000 (5)
Salary Average Remaining : $0
Jim O'Brien $50,000 (5)
Salary Average Remaining : $0
Rob Hamilton $50,000 (3)
Salary Average Remaining : $0
Total Farm Players32
Salary Commitment
Year 2019 : $2,552,200
Year 2020 : $2,248,400
Year 2021 : $1,899,300
Year 2022 : $1,601,000
Salary Average Commitment
Year 2019 : $2,552,200
Year 2020 : $2,248,400
Year 2021 : $1,899,300
Year 2022 : $1,601,000

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,490 - 74.48%
Farm Level 2: 1000 - $15 - 721 - 72.12%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$71,780,750
Farm
Home Games Left0
Average Attendance - %2,211 - 73.69%
Average Income per Game$93,799
Year to Date Revenue$3,845,772

Expense

Pro Players Total Salaries$76,244,350
Farm Players Total Salaries$1,694,100
Coaches Total Salaries$3,700,000
Luxury Taxe Total$0
Special Salary Cap Value$4,221,000
Pro Year To Date Expenses$74,611,554
Farm Year To Date Expenses$1,615,738
Pro Salary Cap To Date$74,611,554
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$409,916
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,308
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$78,832,554
Estimate Under Maximum Salary Cap of $79,500,000$667,446
Estimate Over Minimum Salary Cap of $0 $78,832,554
Current Bank Account$36,547,335
Projected Bank Account$36,547,335

Pro Players Salaries

Brooks Orpik (1 Way Contract) $8,900,000 (1)
-Salary Average Remaining : $0
Nikolaj Ehlers $6,750,000 (5)
-Salary Average Remaining : $0
Aleksander Barkov $6,637,600 (5)
-Salary Average Remaining : $0
Patrick Kane $6,615,000 (2)
-Salary Average Remaining : $0
Ilya Kovalchuk $6,188,000 (1)
-Salary Average Remaining : $0
Mike Matheson $4,826,250 (3)
-Salary Average Remaining : $0
Nikita Kucherov $4,719,000 (2)
-Salary Average Remaining : $0
Tyler Bozak (1 Way Contract) $4,500,000 (3)
-Salary Average Remaining : $0
Andrei Vasilevskiy $3,938,000 (4)
-Salary Average Remaining : $0
Rickard Rakell $3,734,000 (1)
-Salary Average Remaining : $0
Jaroslav Halak $2,500,000 (1)
-Salary Average Remaining : $0
Charlie McAvoy $2,250,000 (2)
-Salary Average Remaining : $0
Ryan Pulock (1 Way Contract) $2,070,000 (3)
-Salary Average Remaining : $0
Matthew Tkachuk $2,000,000 (1)
-Salary Average Remaining : $0
Erik Gustafsson $1,512,000 (5)
-Salary Average Remaining : $0
Travis Konecny $1,500,000 (1)
-Salary Average Remaining : $0
Pavel Zacha $1,500,000 (1)
-Salary Average Remaining : $0
Scott Mayfield $1,436,000 (2)
-Salary Average Remaining : $0
Christian Folin $1,350,000 (2)
-Salary Average Remaining : $0
Kyle Connor $1,000,000 (1)
-Salary Average Remaining : $0
Jason Dickinson $906,000 (4)
-Salary Average Remaining : $0
Ryan Hartman $787,500 (2)
-Salary Average Remaining : $0
Brendan Lemieux $625,000 (1)
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2019 : $76,244,350
Year 2020 : $48,297,350
Year 2021 : $31,139,850
Year 2022 : $19,743,600
Salary Average Commitment
Year 2019 : $74,416,750
Year 2020 : $46,469,750
Year 2021 : $29,312,250
Year 2022 : $17,916,000
Salary Cap with 1 Way Contract
Year 2019 : $76,244,350
Year 2020 : $48,297,350
Year 2021 : $31,139,850
Year 2022 : $19,743,600

Farm Players Salaries

Joshua Ho-Sang $125,000 (1)
Salary Average Remaining : $0
Jarred Tinordi $93,600 (2)
Salary Average Remaining : $0
Janne Kuokkanen $90,000 (2)
Salary Average Remaining : $0
Nolan Valleau $90,000 (3)
Salary Average Remaining : $0
Adam Clendening $85,800 (2)
Salary Average Remaining : $0
Chad Johnson $85,000 (1)
Salary Average Remaining : $0
Luke Witkowski $80,800 (2)
Salary Average Remaining : $0
Mason Mitchell $80,000 (4)
Salary Average Remaining : $0
Jeremy Smith $80,000 (3)
Salary Average Remaining : $0
Mitchell Stephens $77,500 (2)
Salary Average Remaining : $0
Vili Saarijarvi $75,000 (3)
Salary Average Remaining : $0
Michael Garteig $75,000 (2)
Salary Average Remaining : $0
Michael Chaput $72,900 (1)
Salary Average Remaining : $0
Nick Saracino $70,000 (2)
Salary Average Remaining : $0
Tanner Kero $67,500 (2)
Salary Average Remaining : $0
Nikita Popugaev $67,500 (3)
Salary Average Remaining : $0
Philip Samuelsson $66,000 (1)
Salary Average Remaining : $0
Ryan Bourque $65,000 (2)
Salary Average Remaining : $0
Andrew MacWilliam $65,000 (2)
Salary Average Remaining : $0
Mason Shaw $65,000 (3)
Salary Average Remaining : $0
Jarrett Burton $60,000 (2)
Salary Average Remaining : $0
Conor Garland $57,500 (1)
Salary Average Remaining : $0
Total Farm Players22
Salary Commitment
Year 2019 : $1,694,100
Year 2020 : $1,287,700
Year 2021 : $457,500
Year 2022 : $80,000
Salary Average Commitment
Year 2019 : $1,709,100
Year 2020 : $1,302,700
Year 2021 : $457,500
Year 2022 : $80,000

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,476 - 73.81%
Farm Level 2: 1000 - $15 - 730 - 73.03%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$71,780,750
Farm
Home Games Left0
Average Attendance - %2,207 - 73.55%
Average Income per Game$93,310
Year to Date Revenue$3,825,715

Expense

Pro Players Total Salaries$77,317,249
Farm Players Total Salaries$2,067,900
Coaches Total Salaries$1,950,000
Luxury Taxe Total$0
Special Salary Cap Value$5,738,825
Pro Year To Date Expenses$73,375,359
Farm Year To Date Expenses$2,114,051
Pro Salary Cap To Date$73,375,359
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$415,684
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,362
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$79,114,184
Estimate Under Maximum Salary Cap of $79,500,000$385,816
Estimate Over Minimum Salary Cap of $0 $79,114,184
Current Bank Account$10,985,456
Projected Bank Account$10,985,456

Pro Players Salaries

Drew Doughty $9,450,000 (4)
-Salary Average Remaining : $0
Carey Price $8,775,000 (2)
-Salary Average Remaining : $0
William Nylander (1 Way Contract) $5,999,999 (1)
-Salary Average Remaining : $0
James van Riemsdyk $5,775,000 (3)
-Salary Average Remaining : $0
Nazem Kadri $5,265,000 (3)
-Salary Average Remaining : $0
Phil Kessel $4,800,000 (2)
-Salary Average Remaining : $0
Ryan Johansen $4,500,000 (2)
-Salary Average Remaining : $0
Jordie Benn $3,500,000 (2)
-Salary Average Remaining : $0
Brayden McNabb $3,375,000 (5)
-Salary Average Remaining : $0
Ian Cole $3,150,000 (3)
-Salary Average Remaining : $0
Brian Boyle $2,800,000 (1)
-Salary Average Remaining : $0
Boone Jenner $2,800,000 (1)
-Salary Average Remaining : $0
Mike Green (1 Way Contract) $2,400,000 (1)
-Salary Average Remaining : $0
Mitch Marner $2,000,000 (1)
-Salary Average Remaining : $0
Nikita Zaitsev $2,000,000 (1)
-Salary Average Remaining : $0
Brandon Sutter $1,900,000 (3)
-Salary Average Remaining : $0
Jordan Greenway $1,750,000 (3)
-Salary Average Remaining : $0
Dan Girardi (1 Way Contract) $1,600,000 (1)
-Salary Average Remaining : $0
Cory Schneider $1,490,000 (3)
-Salary Average Remaining : $0
Jake Virtanen $1,406,250 (3)
-Salary Average Remaining : $0
Joel Edmundson $1,155,000 (1)
-Salary Average Remaining : $0
Frederik Gauthier $776,000 (4)
-Salary Average Remaining : $0
Andreas Johnsson $650,000 (1)
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2019 : $77,317,249
Year 2020 : $55,912,250
Year 2021 : $34,337,250
Year 2022 : $13,601,000
Salary Average Commitment
Year 2019 : $74,847,499
Year 2020 : $53,442,500
Year 2021 : $34,061,250
Year 2022 : $13,325,000
Salary Cap with 1 Way Contract
Year 2019 : $77,317,249
Year 2020 : $55,912,250
Year 2021 : $34,337,250
Year 2022 : $13,601,000

Farm Players Salaries

Bogdan Kiselevich $150,000 (6)
Salary Average Remaining : $0
Igor Ozhiganov $150,000 (3)
Salary Average Remaining : $0
Matt Hendricks $149,000 (2)
Salary Average Remaining : $0
Max Lagace $140,000 (2)
Salary Average Remaining : $0
Mason Marchment $101,800 (3)
Salary Average Remaining : $0
Emerson Etem $93,600 (1)
Salary Average Remaining : $0
Griffin Reinhart $88,000 (2)
Salary Average Remaining : $0
Samuel Montembeault $77,500 (2)
Salary Average Remaining : $0
Michael McNiven $77,500 (2)
Salary Average Remaining : $0
Adam Tambellini $71,500 (4)
Salary Average Remaining : $0
Felix Girard $71,500 (2)
Salary Average Remaining : $0
Matthew Highmore $70,000 (2)
Salary Average Remaining : $0
Matt Finn $70,000 (3)
Salary Average Remaining : $0
Frederick Gaudreau $70,000 (1)
Salary Average Remaining : $0
Jeremy Roy $67,500 (2)
Salary Average Remaining : $0
Libor Sulak $67,500 (3)
Salary Average Remaining : $0
Tobias Lindberg $65,000 (3)
Salary Average Remaining : $0
Luke Green $65,000 (3)
Salary Average Remaining : $0
Tony Cameranesi $57,500 (1)
Salary Average Remaining : $0
Gabriel Gagne $57,500 (1)
Salary Average Remaining : $0
Oleg Sosunov $57,500 (3)
Salary Average Remaining : $0
Colin Markison $50,000 (3)
Salary Average Remaining : $0
Macoy Erkamps $50,000 (4)
Salary Average Remaining : $0
Trevor Cheek $50,000 (3)
Salary Average Remaining : $0
Colin Blackwell $50,000 (3)
Salary Average Remaining : $0
Patrick Russell $50,000 (3)
Salary Average Remaining : $0
Total Farm Players26
Salary Commitment
Year 2019 : $2,067,900
Year 2020 : $1,778,050
Year 2021 : $1,037,050
Year 2022 : $260,250
Salary Average Commitment
Year 2019 : $2,066,400
Year 2020 : $1,787,800
Year 2021 : $1,046,800
Year 2022 : $270,000

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,901 - 95.05%
Farm Level 2: 1000 - $12 - 957 - 95.73%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,480,370
Year to Date Revenue$60,695,150
Farm
Home Games Left0
Average Attendance - %2,858 - 95.28%
Average Income per Game$102,095
Year to Date Revenue$4,185,905

Expense

Pro Players Total Salaries$56,583,750
Farm Players Total Salaries$2,430,162
Coaches Total Salaries$650,000
Luxury Taxe Total$0
Special Salary Cap Value$3,674,838
Pro Year To Date Expenses$60,394,371
Farm Year To Date Expenses$2,438,302
Pro Salary Cap To Date$60,309,204
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$304,214
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,353
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$63,984,042
Estimate Under Maximum Salary Cap of $79,500,000$15,515,958
Estimate Over Minimum Salary Cap of $0 $63,984,042
Current Bank Account$1,251,305
Projected Bank Account$1,251,305

Pro Players Salaries

Jeff Carter (1 Way Contract) $6,650,000 (1)
-Salary Average Remaining : $0
Aaron Ekblad $6,075,000 (1)
-Salary Average Remaining : $0
Duncan Keith (1 Way Contract) $6,000,000 (2)
-Salary Average Remaining : $0
Seth Jones $4,617,000 (1)
-Salary Average Remaining : $0
Torey Krug $3,900,000 (5)
-Salary Average Remaining : $0
Noah Hanifin $3,786,750 (1)
-Salary Average Remaining : $0
Teuvo Teravainen $3,218,000 (4)
-Salary Average Remaining : $0
Patrik Laine $2,250,000 (1)
-Salary Average Remaining : $0
Mathew Barzal $2,250,000 (2)
-Salary Average Remaining : $0
Clayton Keller $2,250,000 (2)
-Salary Average Remaining : $0
Melker Karlsson $2,200,000 (1)
-Salary Average Remaining : $0
Nolan Patrick $2,000,000 (2)
-Salary Average Remaining : $0
Jake McCabe $1,584,000 (3)
-Salary Average Remaining : $0
Anthony Beauvillier $1,500,000 (1)
-Salary Average Remaining : $0
Brandon Carlo $1,500,000 (1)
-Salary Average Remaining : $0
Colin White $1,400,000 (2)
-Salary Average Remaining : $0
Antti Raanta $1,350,000 (3)
-Salary Average Remaining : $0
Timo Meier $1,100,000 (1)
-Salary Average Remaining : $0
Garret Sparks $750,000 (2)
-Salary Average Remaining : $0
Kevin Rooney $750,000 (3)
-Salary Average Remaining : $0
Calle Jarnkrok $728,000 (2)
-Salary Average Remaining : $0
Mathieu Joseph $725,000 (2)
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2019 : $56,583,750
Year 2020 : $26,905,000
Year 2021 : $10,802,000
Year 2022 : $7,118,000
Salary Average Commitment
Year 2019 : $54,517,083
Year 2020 : $26,905,000
Year 2021 : $10,802,000
Year 2022 : $7,118,000
Salary Cap with 1 Way Contract
Year 2019 : $56,583,750
Year 2020 : $26,905,000
Year 2021 : $10,802,000
Year 2022 : $7,118,000

Farm Players Salaries

Andrew Hammond $150,000 (4)
Salary Average Remaining : $0
Jagger Dirk $145,000 (5)
Salary Average Remaining : $0
Cooper Zech $145,000 (5)
Salary Average Remaining : $0
Kristians Rubins $140,000 (5)
Salary Average Remaining : $0
Matt Martin $140,000 (3)
Salary Average Remaining : $0
Jake Kulevich $138,000 (4)
Salary Average Remaining : $0
Alex Breton $138,000 (5)
Salary Average Remaining : $0
Alex Stalock $97,500 (3)
Salary Average Remaining : $0
Kristian Vesalainen $95,000 (3)
Salary Average Remaining : $0
Duncan Siemens $87,413 (1)
Salary Average Remaining : $0
Hunter Shinkaruk $81,250 (4)
Salary Average Remaining : $0
Anthony Bitetto $80,000 (1)
Salary Average Remaining : $0
Anton Blidh $77,000 (4)
Salary Average Remaining : $0
Brandon Baddock $66,000 (5)
Salary Average Remaining : $0
Mitch McLain $65,000 (5)
Salary Average Remaining : $0
Trevor Smith $65,000 (5)
Salary Average Remaining : $0
Andrew Oglevie $65,000 (5)
Salary Average Remaining : $0
Mike Huntebrinker $65,000 (5)
Salary Average Remaining : $0
Adam Plant $65,000 (5)
Salary Average Remaining : $0
Drew Melanson $65,000 (5)
Salary Average Remaining : $0
Brian Ward $65,000 (5)
Salary Average Remaining : $0
Matthew Lane $65,000 (5)
Salary Average Remaining : $0
Joey Leach $60,000 (2)
Salary Average Remaining : $0
Tanner Pond $60,000 (5)
Salary Average Remaining : $0
Robbie Payne $60,000 (5)
Salary Average Remaining : $0
GoaliePlug 10 $50,000 (1)
Salary Average Remaining : $0
Zach Palmquist $50,000 (1)
Salary Average Remaining : $0
GoaliePlug 1 $50,000 (1)
Salary Average Remaining : $0
Total Farm Players28
Salary Commitment
Year 2019 : $2,430,162
Year 2020 : $2,112,750
Year 2021 : $2,052,750
Year 2022 : $1,720,250
Salary Average Commitment
Year 2019 : $2,430,162
Year 2020 : $2,112,750
Year 2021 : $2,052,750
Year 2022 : $1,720,250

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,942 - 97.09%
Farm Level 2: 1000 - $10 - 984 - 98.36%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,602,477
Year to Date Revenue$65,701,550
Farm
Home Games Left0
Average Attendance - %2,925 - 97.51%
Average Income per Game$101,455
Year to Date Revenue$4,159,650

Expense

Pro Players Total Salaries$77,131,250
Farm Players Total Salaries$2,469,700
Coaches Total Salaries$4,100,000
Luxury Taxe Total$0
Special Salary Cap Value$3,969,000
Pro Year To Date Expenses$75,479,337
Farm Year To Date Expenses$2,333,790
Pro Salary Cap To Date$75,479,337
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$414,684
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,570
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$79,448,337
Estimate Under Maximum Salary Cap of $79,500,000$51,663
Estimate Over Minimum Salary Cap of $0 $79,448,337
Current Bank Account$8,284,475
Projected Bank Account$8,284,475

Pro Players Salaries

Brent Burns $10,000,000 (2)
-Salary Average Remaining : $0
Jordan Staal $7,020,000 (1)
-Salary Average Remaining : $0
Anze Kopitar $6,800,000 (2)
-Salary Average Remaining : $0
Jakub Voracek $6,500,000 (3)
-Salary Average Remaining : $0
Reilly Smith $5,400,000 (2)
-Salary Average Remaining : $0
Joe Pavelski (1 Way Contract) $5,375,000 (1)
-Salary Average Remaining : $0
Ryan Ellis $4,800,000 (5)
-Salary Average Remaining : $0
Anders Lee $4,387,500 (3)
-Salary Average Remaining : $0
Travis Zajac (1 Way Contract) $3,875,000 (2)
-Salary Average Remaining : $0
Brent Seabrook (1 Way Contract) $3,750,000 (2)
-Salary Average Remaining : $0
Mikael Granlund $2,970,000 (1)
-Salary Average Remaining : $0
Mathew Dumba $2,869,000 (2)
-Salary Average Remaining : $0
Brock Nelson $2,475,000 (1)
-Salary Average Remaining : $0
Andrew Shaw $2,250,000 (1)
-Salary Average Remaining : $0
Zach Bogosian (1 Way Contract) $1,950,000 (5)
-Salary Average Remaining : $0
Blake Coleman $1,620,000 (1)
-Salary Average Remaining : $0
Anton Khudobin $1,500,000 (1)
-Salary Average Remaining : $0
James Reimer $1,200,000 (2)
-Salary Average Remaining : $0
Brandon Manning $900,000 (3)
-Salary Average Remaining : $0
Casey DeSmith $789,750 (4)
-Salary Average Remaining : $0
Oskar Sundqvist $700,000 (3)
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 2019 : $77,131,250
Year 2020 : $53,921,250
Year 2021 : $20,027,250
Year 2022 : $7,539,750
Salary Average Commitment
Year 2019 : $77,131,250
Year 2020 : $53,921,250
Year 2021 : $20,027,250
Year 2022 : $7,539,750
Salary Cap with 1 Way Contract
Year 2019 : $77,131,250
Year 2020 : $53,921,250
Year 2021 : $20,027,250
Year 2022 : $7,539,750

Farm Players Salaries

Zach Redmond $150,000 (2)
Salary Average Remaining : $0
Austin Czarnik $125,000 (2)
Salary Average Remaining : $0
Maxime Comtois $125,000 (3)
Salary Average Remaining : $0
Jakub Jerabek $120,000 (2)
Salary Average Remaining : $0
Jacob MacDonald $91,000 (3)
Salary Average Remaining : $0
Cole Schneider $91,000 (4)
Salary Average Remaining : $0
Philippe Maillet $90,000 (5)
Salary Average Remaining : $0
Tucker Poolman $87,500 (2)
Salary Average Remaining : $0
Paul Carey $80,500 (2)
Salary Average Remaining : $0
Colton Point $80,000 (3)
Salary Average Remaining : $0
Marc Methot $80,000 (1)
Salary Average Remaining : $0
Mike Reilly $80,000 (5)
Salary Average Remaining : $0
Dalton Prout $75,000 (2)
Salary Average Remaining : $0
Vitaly Abramov $75,000 (3)
Salary Average Remaining : $0
Ben Street $75,000 (2)
Salary Average Remaining : $0
Mario Kempe $72,000 (2)
Salary Average Remaining : $0
Stefan Matteau $71,500 (3)
Salary Average Remaining : $0
Dmitry Sokolov $70,000 (3)
Salary Average Remaining : $0
Michal Moravcik $70,000 (3)
Salary Average Remaining : $0
Jan Kovar $70,000 (3)
Salary Average Remaining : $0
Martin Marincin $69,300 (1)
Salary Average Remaining : $0
Etienne Marcoux $65,000 (2)
Salary Average Remaining : $0
Alex Belzile $65,000 (3)
Salary Average Remaining : $0
Aaron Luchuk $65,000 (3)
Salary Average Remaining : $0
Jake Horton $65,000 (2)
Salary Average Remaining : $0
Mark Alt $61,900 (1)
Salary Average Remaining : $0
Parker Milner $60,000 (3)
Salary Average Remaining : $0
Ryan Wagner $60,000 (3)
Salary Average Remaining : $0
Jeff Kubiak $60,000 (3)
Salary Average Remaining : $0
Ty Ronning $60,000 (3)
Salary Average Remaining : $0
Brad McClure $60,000 (3)
Salary Average Remaining : $0
Total Farm Players31
Salary Commitment
Year 2019 : $2,469,700
Year 2020 : $2,258,500
Year 2021 : $1,343,500
Year 2022 : $261,000
Salary Average Commitment
Year 2019 : $2,416,700
Year 2020 : $2,205,500
Year 2021 : $1,325,500
Year 2022 : $247,000

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,501 - 75.07%
Farm Level 2: 1000 - $15 - 723 - 72.29%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,497,813
Year to Date Revenue$61,410,350
Farm
Home Games Left0
Average Attendance - %2,224 - 74.14%
Average Income per Game$94,456
Year to Date Revenue$3,872,713

Expense

Pro Players Total Salaries$43,311,000
Farm Players Total Salaries$2,691,430
Coaches Total Salaries$3,300,000
Luxury Taxe Total$0
Special Salary Cap Value$8,250,000
Pro Year To Date Expenses$40,934,038
Farm Year To Date Expenses$3,052,316
Pro Salary Cap To Date$40,934,038
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$232,855
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,788
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$49,184,038
Estimate Under Maximum Salary Cap of $79,500,000$30,315,962
Estimate Over Minimum Salary Cap of $0 $49,184,038
Current Bank Account$35,290,868
Projected Bank Account$35,290,868

Pro Players Salaries

Jonathan Quick $4,500,000 (3)
-Salary Average Remaining : $0
Morgan Rielly $4,500,000 (1)
-Salary Average Remaining : $0
Dion Phaneuf $4,500,000 (2)
-Salary Average Remaining : $0
Kyle Turris $4,410,000 (3)
-Salary Average Remaining : $0
Kasperi Kapanen $2,880,000 (2)
-Salary Average Remaining : $0
Connor Brown $2,079,000 (3)
-Salary Average Remaining : $0
Pierre-Luc Dubois $2,000,000 (2)
-Salary Average Remaining : $0
Jason Spezza (1 Way Contract) $2,000,000 (2)
-Salary Average Remaining : $0
Zach Werenski $2,000,000 (1)
-Salary Average Remaining : $0
Brett Howden $1,500,000 (3)
-Salary Average Remaining : $0
Samuel Girard $1,500,000 (2)
-Salary Average Remaining : $0
Brandon Davidson $1,475,000 (1)
-Salary Average Remaining : $0
Alexander Petrovic $1,313,000 (2)
-Salary Average Remaining : $0
Brendan Perlini $1,250,000 (1)
-Salary Average Remaining : $0
Brock McGinn $976,000 (4)
-Salary Average Remaining : $0
Malcolm Subban $971,000 (3)
-Salary Average Remaining : $0
Miles Wood $900,000 (1)
-Salary Average Remaining : $0
Adam Erne $880,000 (4)
-Salary Average Remaining : $0
Cedric Paquette $812,000 (1)
-Salary Average Remaining : $0
Jeremy Bracco $750,000 (2)
-Salary Average Remaining : $0
Drake Caggiula $750,000 (1)
-Salary Average Remaining : $0
Zachary Fucale $715,000 (5)
-Salary Average Remaining : $0
Erik Cernak $650,000 (2)
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2019 : $43,311,000
Year 2020 : $31,624,000
Year 2021 : $16,031,000
Year 2022 : $2,571,000
Salary Average Commitment
Year 2019 : $43,311,000
Year 2020 : $31,624,000
Year 2021 : $16,031,000
Year 2022 : $2,571,000
Salary Cap with 1 Way Contract
Year 2019 : $43,311,000
Year 2020 : $31,624,000
Year 2021 : $16,031,000
Year 2022 : $2,571,000

Farm Players Salaries

Luca Sbisa $486,000 (4)
Salary Average Remaining : $0
Matt Irwin $149,500 (1)
Salary Average Remaining : $0
Filip Zadina $140,000 (3)
Salary Average Remaining : $0
Calvin Pickard $96,000 (3)
Salary Average Remaining : $0
Cal Foote $92,500 (3)
Salary Average Remaining : $0
Frank Corrado $79,100 (2)
Salary Average Remaining : $0
Logan Stanley $75,000 (3)
Salary Average Remaining : $0
Scott Harrington $74,300 (3)
Salary Average Remaining : $0
Stefan Noesen $72,600 (2)
Salary Average Remaining : $0
Julien Gauthier $72,500 (2)
Salary Average Remaining : $0
Kevin Stenlund $72,500 (3)
Salary Average Remaining : $0
Andrew O'Brien $71,500 (2)
Salary Average Remaining : $0
Denis Gurianov $70,000 (1)
Salary Average Remaining : $0
Jacob Middleton $70,000 (1)
Salary Average Remaining : $0
Will Bitten $70,000 (3)
Salary Average Remaining : $0
Mitchell Vande Sompel $70,000 (2)
Salary Average Remaining : $0
Warren Foegele $70,000 (2)
Salary Average Remaining : $0
Kyle Capobianco $67,500 (2)
Salary Average Remaining : $0
Austin Poganski $67,500 (3)
Salary Average Remaining : $0
Stephen Perfetto $67,500 (3)
Salary Average Remaining : $0
Miikka Salomaki $67,430 (1)
Salary Average Remaining : $0
Ross Colton $65,000 (3)
Salary Average Remaining : $0
Brandon Crawley $65,000 (2)
Salary Average Remaining : $0
Travis Dermott $65,000 (1)
Salary Average Remaining : $0
Spencer Watson $65,000 (2)
Salary Average Remaining : $0
Shawn St. Amant $62,500 (3)
Salary Average Remaining : $0
Tobias Geisser $60,000 (3)
Salary Average Remaining : $0
Ben Thomas $57,500 (1)
Salary Average Remaining : $0
Evan Polei $50,000 (2)
Salary Average Remaining : $0
Matt Gaudreau $50,000 (2)
Salary Average Remaining : $0
Al Montoya $50,000 (1)
Salary Average Remaining : $0
Total Farm Players31
Salary Commitment
Year 2019 : $2,691,430
Year 2020 : $2,162,000
Year 2021 : $1,428,800
Year 2022 : $486,000
Salary Average Commitment
Year 2019 : $2,691,430
Year 2020 : $2,162,000
Year 2021 : $1,428,800
Year 2022 : $486,000

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,286 - 64.32%
Farm Level 2: 1000 - $20 - 545 - 54.49%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,619,921
Year to Date Revenue$66,416,750
Farm
Home Games Left0
Average Attendance - %1,831 - 61.05%
Average Income per Game$92,911
Year to Date Revenue$3,809,332

Expense

Pro Players Total Salaries$69,990,250
Farm Players Total Salaries$3,126,025
Coaches Total Salaries$975,000
Luxury Taxe Total$0
Special Salary Cap Value$6,537,635
Pro Year To Date Expenses$66,759,691
Farm Year To Date Expenses$3,087,429
Pro Salary Cap To Date$65,426,363
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$376,292
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,176
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$71,963,998
Estimate Under Maximum Salary Cap of $79,500,000$7,536,002
Estimate Over Minimum Salary Cap of $0 $71,963,998
Current Bank Account$14,910,227
Projected Bank Account$14,910,227

Pro Players Salaries

Connor McDavid $9,563,000 (1)
-Salary Average Remaining : $0
Brandon Saad $6,210,000 (1)
-Salary Average Remaining : $0
Eric Staal (1 Way Contract) $6,000,000 (3)
-Salary Average Remaining : $0
Steven Stamkos $4,972,500 (2)
-Salary Average Remaining : $0
Brady Skjei $4,489,000 (1)
-Salary Average Remaining : $0
Alex Goligoski $4,175,000 (1)
-Salary Average Remaining : $0
Curtis McElhinney (1 Way Contract) $4,000,000 (2)
-Salary Average Remaining : $0
Evgeny Kuznetsov $3,510,000 (1)
-Salary Average Remaining : $0
Nick Jensen $3,375,000 (5)
-Salary Average Remaining : $0
Matt Calvert $2,772,000 (3)
-Salary Average Remaining : $0
Rasmus Ristolainen $2,720,000 (5)
-Salary Average Remaining : $0
Jaccob Slavin $2,517,500 (1)
-Salary Average Remaining : $0
Mikael Backlund $2,091,500 (1)
-Salary Average Remaining : $0
John Moore (1 Way Contract) $1,500,000 (5)
-Salary Average Remaining : $0
Valeri Nichushkin (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $15,000
-Salary Average Remaining : $0
Marcus Kruger $1,431,000 (1)
-Salary Average Remaining : $0
Matt Cullen $1,400,000 (1)
-Salary Average Remaining : $0
Connor Hellebuyck $1,237,500 (2)
-Salary Average Remaining : $0
Andrew Ladd $1,200,000 (2)
-Salary Average Remaining : $0
Nick Schmaltz $1,200,000 (1)
-Salary Average Remaining : $0
Devante Smith-Pelly $1,170,000 (4)
-Salary Average Remaining : $0
Ben Hutton $1,000,000 (1)
-Salary Average Remaining : $0
Dmitry Kulikov $1,000,000 (5)
-Salary Average Remaining : $0
Brett Connolly $956,250 (1)
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2019 : $69,990,250
Year 2020 : $34,167,000
Year 2021 : $22,757,000
Year 2022 : $12,485,000
Salary Average Commitment
Year 2019 : $69,990,250
Year 2020 : $31,447,000
Year 2021 : $20,037,000
Year 2022 : $9,765,000
Salary Cap with 1 Way Contract
Year 2019 : $68,505,250
Year 2020 : $29,962,000
Year 2021 : $18,552,000
Year 2022 : $9,765,000

Farm Players Salaries

David Sklenicka $150,000 (4)
Salary Average Remaining : $0
Evan Cormier $150,000 (5)
Salary Average Remaining : $0
Kevin Davis $150,000 (4)
Salary Average Remaining : $0
Sam Miletic $150,000 (5)
Salary Average Remaining : $0
Richard Bachman $150,000 (4)
Salary Average Remaining : $0
Mitch Gillam $149,900 (5)
Salary Average Remaining : $0
Martin Ouellette $149,900 (5)
Salary Average Remaining : $0
Maxime Lajoie $100,000 (1)
Salary Average Remaining : $0
Cody Goloubef $99,000 (2)
Salary Average Remaining : $0
Dmitrij Jaskin $99,000 (1)
Salary Average Remaining : $0
Saku Maenalanen $90,000 (3)
Salary Average Remaining : $0
Carson Soucy $87,850 (1)
Salary Average Remaining : $0
Victor Rask $85,000 (1)
Salary Average Remaining : $0
Byron Froese $84,500 (3)
Salary Average Remaining : $0
Kevin Czuczman $84,500 (3)
Salary Average Remaining : $0
Tommy Cross $82,800 (2)
Salary Average Remaining : $0
Buddy Robinson $82,500 (1)
Salary Average Remaining : $0
Ryan White $80,500 (1)
Salary Average Remaining : $0
Cavan Fitzgerald $80,000 (1)
Salary Average Remaining : $0
Luke Johnson $78,925 (3)
Salary Average Remaining : $0
Dylan McIlrath $78,000 (3)
Salary Average Remaining : $0
Justin Scott $75,100 (3)
Salary Average Remaining : $0
Scott Darling $74,100 (2)
Salary Average Remaining : $0
Antoine Waked $72,700 (3)
Salary Average Remaining : $0
Gage Quinney $71,500 (3)
Salary Average Remaining : $0
Sam Herr $70,000 (3)
Salary Average Remaining : $0
Jared Coreau $67,400 (1)
Salary Average Remaining : $0
Stefan LeBlanc $65,000 (1)
Salary Average Remaining : $0
Scott Savage $65,000 (1)
Salary Average Remaining : $0
Ryan Hitchcock $65,000 (1)
Salary Average Remaining : $0
Michael Mersch $64,350 (2)
Salary Average Remaining : $0
Tim McGauley $62,500 (2)
Salary Average Remaining : $0
Hunter Warner $61,000 (3)
Salary Average Remaining : $0
Turner Elson $50,000 (1)
Salary Average Remaining : $0
Total Farm Players34
Salary Commitment
Year 2019 : $3,126,025
Year 2020 : $2,198,775
Year 2021 : $1,816,025
Year 2022 : $1,049,800
Salary Average Commitment
Year 2019 : $3,126,025
Year 2020 : $2,198,775
Year 2021 : $1,816,025
Year 2022 : $1,049,800

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $29 - 1,905 - 95.24%
Farm Level 2: 1000 - $12 - 962 - 96.20%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,471,648
Year to Date Revenue$60,337,550
Farm
Home Games Left0
Average Attendance - %2,867 - 95.56%
Average Income per Game$99,503
Year to Date Revenue$4,079,604

Expense

Pro Players Total Salaries$54,672,500
Farm Players Total Salaries$3,394,000
Coaches Total Salaries$5,550,000
Luxury Taxe Total$0
Special Salary Cap Value$6,233,500
Pro Year To Date Expenses$63,199,824
Farm Year To Date Expenses$3,614,474
Pro Salary Cap To Date$55,857,338
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$293,938
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,648
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$62,090,838
Estimate Under Maximum Salary Cap of $79,500,000$17,409,162
Estimate Over Minimum Salary Cap of $0 $62,090,838
Current Bank Account$12,152,856
Projected Bank Account$12,152,856

Pro Players Salaries

Niklas Hjalmarsson (1 Way Contract) $7,500,000 (2)
-Salary Average Remaining : $0
Kevin Shattenkirk $5,738,000 (3)
-Salary Average Remaining : $0
Cam Talbot $5,625,000 (2)
-Salary Average Remaining : $0
Cam Ward (1 Way Contract) $4,750,000 (1)
-1 Way Contract Salary Cap : $47,500
-Salary Average Remaining : $0
Carl Hagelin (1 Way Contract) $4,500,000 (3)
-Salary Average Remaining : $0
Jakub Vrana $3,015,000 (1)
-Salary Average Remaining : $0
Corey Perry (1 Way Contract) $3,000,000 (3)
-Salary Average Remaining : $0
Jason Demers $2,984,000 (2)
-Salary Average Remaining : $0
Derick Brassard $2,500,000 (3)
-Salary Average Remaining : $0
Jason Pominville (1 Way Contract) $2,000,000 (2)
-Salary Average Remaining : $0
Scott Eansor (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $20,000
-Salary Average Remaining : $0
Conor Sheary (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $0
Tyson Jost $1,250,000 (2)
-Salary Average Remaining : $0
Chris Wideman $1,040,000 (2)
-Salary Average Remaining : $0
Luke Kunin $1,000,000 (2)
-Salary Average Remaining : $0
Carter Rowney $827,000 (3)
-Salary Average Remaining : $0
Colton Phinney $800,000 (1)
-Salary Average Remaining : $0
Charlie Lindgren $750,000 (2)
-Salary Average Remaining : $0
Zach Sanford $750,000 (1)
-Salary Average Remaining : $0
Jake Debrusk $700,000 (1)
-Salary Average Remaining : $0
Danton Heinen $700,000 (1)
-Salary Average Remaining : $0
Chandler Stephenson $643,500 (3)
-Salary Average Remaining : $0
Andy Welinski $600,000 (1)
-Salary Average Remaining : $0
Brad Hunt $500,000 (2)
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2019 : $54,672,500
Year 2020 : $41,857,500
Year 2021 : $17,208,500
Year 2022 : $0
Salary Average Commitment
Year 2019 : $53,772,500
Year 2020 : $40,957,500
Year 2021 : $17,208,500
Year 2022 : $0
Salary Cap with 1 Way Contract
Year 2019 : $47,990,000
Year 2020 : $39,877,500
Year 2021 : $17,208,500
Year 2022 : $0

Farm Players Salaries

Milan Lucic $504,000 (1)
Salary Average Remaining : $0
Reece Willcox $200,000 (2)
Salary Average Remaining : $0
Mark Letestu $200,000 (2)
Salary Average Remaining : $0
Klim Kostin $100,000 (2)
Salary Average Remaining : $0
Kyle Rau $91,000 (5)
Salary Average Remaining : $0
Max McCormick $84,500 (4)
Salary Average Remaining : $0
Gabriel Carlsson $82,500 (2)
Salary Average Remaining : $0
Blake Hillman $80,000 (1)
Salary Average Remaining : $0
Jake Lucchini $80,000 (3)
Salary Average Remaining : $0
Matt Moulson $80,000 (2)
Salary Average Remaining : $0
Philippe Myers $80,000 (2)
Salary Average Remaining : $0
Grayson Downing $78,000 (3)
Salary Average Remaining : $0
Alex Barre-Boulet $77,500 (3)
Salary Average Remaining : $0
Lawrence Pilut $77,500 (3)
Salary Average Remaining : $0
Morgan Geekie $75,000 (3)
Salary Average Remaining : $0
Adam Gaudette $75,000 (3)
Salary Average Remaining : $0
Tomas Hyka $75,000 (2)
Salary Average Remaining : $0
Justin Bailey $71,500 (3)
Salary Average Remaining : $0
Mike Sislo $70,000 (1)
Salary Average Remaining : $0
A.J. Greer $70,000 (1)
Salary Average Remaining : $0
Travis St. Denis $70,000 (3)
Salary Average Remaining : $0
Libor Hajek $67,500 (3)
Salary Average Remaining : $0
Kevin Lankinen $67,500 (3)
Salary Average Remaining : $0
Otto Somppi $67,500 (3)
Salary Average Remaining : $0
Guillaume Brisebois $67,500 (2)
Salary Average Remaining : $0
Tanner Jeannot $65,000 (3)
Salary Average Remaining : $0
Cam Darcy $65,000 (2)
Salary Average Remaining : $0
JC Lipon $65,000 (1)
Salary Average Remaining : $0
Zach Whitecloud $62,500 (3)
Salary Average Remaining : $0
Sergei Boikov $62,500 (3)
Salary Average Remaining : $0
Sam Anas $62,500 (1)
Salary Average Remaining : $0
Francis Perron $62,500 (1)
Salary Average Remaining : $0
Deven Sideroff $62,500 (2)
Salary Average Remaining : $0
Dennis Yan $62,500 (2)
Salary Average Remaining : $0
Mike McMurtry $60,000 (3)
Salary Average Remaining : $0
Ville Meskanen $60,000 (3)
Salary Average Remaining : $0
Radel Fazleev $57,500 (1)
Salary Average Remaining : $0
Connor Jones $55,000 (2)
Salary Average Remaining : $0
Total Farm Players38
Salary Commitment
Year 2019 : $3,394,000
Year 2020 : $2,422,500
Year 2021 : $1,292,500
Year 2022 : $175,500
Salary Average Commitment
Year 2019 : $3,394,000
Year 2020 : $2,422,500
Year 2021 : $1,292,500
Year 2022 : $175,500

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $33 - 1,579 - 78.95%
Farm Level 2: 1000 - $13 - 948 - 94.76%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,624,282
Year to Date Revenue$66,595,550
Farm
Home Games Left0
Average Attendance - %2,527 - 84.22%
Average Income per Game$95,998
Year to Date Revenue$3,935,907

Expense

Pro Players Total Salaries$79,793,999
Farm Players Total Salaries$1,665,700
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$78,670,626
Farm Year To Date Expenses$1,542,234
Pro Salary Cap To Date$78,670,626
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$429,000
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,152
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$78,670,626
Estimate Under Maximum Salary Cap of $79,500,000$829,374
Estimate Over Minimum Salary Cap of $0 $78,670,626
Current Bank Account$11,424,171
Projected Bank Account$11,424,171

Pro Players Salaries

Mark Giordano (1 Way Contract) $12,500,000 (2)
-Salary Average Remaining : $0
David Krejci $11,850,000 (1)
-Salary Average Remaining : $0
Patrice Bergeron (1 Way Contract) $6,000,000 (1)
-Salary Average Remaining : $0
Evander Kane $5,775,000 (1)
-Salary Average Remaining : $0
Colton Parayko $5,500,000 (2)
-Salary Average Remaining : $0
Jake Muzzin (1 Way Contract) $4,800,000 (3)
-Salary Average Remaining : $0
Alex Steen (1 Way Contract) $4,500,000 (2)
-Salary Average Remaining : $0
Justin Faulk $4,350,000 (1)
-Salary Average Remaining : $0
Marc-Andre Fleury (1 Way Contract) $4,000,000 (2)
-Salary Average Remaining : $0
David Perron $2,700,000 (1)
-Salary Average Remaining : $0
Radko Gudas $2,512,500 (3)
-Salary Average Remaining : $0
Elias Pettersson $2,250,000 (3)
-Salary Average Remaining : $0
Ondrej Palat $2,000,000 (5)
-Salary Average Remaining : $0
Josh Anderson $1,831,500 (3)
-Salary Average Remaining : $0
Brandon Tanev $1,610,000 (5)
-Salary Average Remaining : $0
Riley Sheahan $1,499,999 (1)
-Salary Average Remaining : $0
Greg Pateryn $1,080,000 (4)
-Salary Average Remaining : $0
Gustav Nyquist $1,026,000 (1)
-Salary Average Remaining : $0
Frank Vatrano $916,000 (3)
-Salary Average Remaining : $0
Alex Chiasson $910,000 (4)
-Salary Average Remaining : $0
Micheal Ferland $908,000 (1)
-Salary Average Remaining : $0
Anthony Stolarz $725,000 (1)
-Salary Average Remaining : $0
Jason Garrison $550,000 (1)
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2019 : $79,793,999
Year 2020 : $50,922,500
Year 2021 : $20,422,500
Year 2022 : $5,600,000
Salary Average Commitment
Year 2019 : $79,955,999
Year 2020 : $44,572,000
Year 2021 : $18,072,000
Year 2022 : $5,878,000
Salary Cap with 1 Way Contract
Year 2019 : $79,793,999
Year 2020 : $44,410,000
Year 2021 : $17,910,000
Year 2022 : $5,600,000

Farm Players Salaries

Connor LaCouvee $149,000 (1)
Salary Average Remaining : $0
Lias Andersson $140,000 (2)
Salary Average Remaining : $0
Justin Holl $90,000 (1)
Salary Average Remaining : $0
Adam Cracknell $85,000 (1)
Salary Average Remaining : $0
Josiah Didier $80,000 (1)
Salary Average Remaining : $0
David Warsofsky $79,400 (2)
Salary Average Remaining : $0
Tim Clifton $75,000 (4)
Salary Average Remaining : $0
Jesse Graham $71,500 (2)
Salary Average Remaining : $0
Eric Robinson $70,000 (3)
Salary Average Remaining : $0
Kyle Burroughs $65,000 (1)
Salary Average Remaining : $0
Lukas Jasek $65,000 (3)
Salary Average Remaining : $0
Marek Mazanec $63,300 (1)
Salary Average Remaining : $0
Clark Bishop $62,500 (1)
Salary Average Remaining : $0
Cameron Gaunce $60,000 (5)
Salary Average Remaining : $0
Jake Paterson $60,000 (2)
Salary Average Remaining : $0
Reid Duke $60,000 (2)
Salary Average Remaining : $0
Ryan Olsen $60,000 (3)
Salary Average Remaining : $0
Blaine Byron $60,000 (2)
Salary Average Remaining : $0
Brent Pedersen $55,000 (3)
Salary Average Remaining : $0
Brady Ferguson $55,000 (3)
Salary Average Remaining : $0
Kyle Bauman $55,000 (2)
Salary Average Remaining : $0
Josh MacDonald $55,000 (3)
Salary Average Remaining : $0
Kyle Criscuolo $50,000 (3)
Salary Average Remaining : $0
Total Farm Players23
Salary Commitment
Year 2019 : $1,665,700
Year 2020 : $1,070,900
Year 2021 : $545,000
Year 2022 : $135,000
Salary Average Commitment
Year 2019 : $1,615,700
Year 2020 : $1,020,900
Year 2021 : $545,000
Year 2022 : $135,000

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Entertainment Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $28 - 1,948 - 97.38%
Farm Level 2: 1000 - $9 - 992 - 99.25%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$71,780,750
Farm
Home Games Left0
Average Attendance - %2,940 - 98.00%
Average Income per Game$94,561
Year to Date Revenue$3,877,010

Expense

Pro Players Total Salaries$75,424,168
Farm Players Total Salaries$1,892,500
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$75,369,295
Farm Year To Date Expenses$1,882,486
Pro Salary Cap To Date$75,369,295
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$405,506
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,398
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$75,369,295
Estimate Under Maximum Salary Cap of $79,500,000$4,130,705
Estimate Over Minimum Salary Cap of $0 $75,369,295
Current Bank Account$14,576,651
Projected Bank Account$14,576,651

Pro Players Salaries

Alec Martinez (1 Way Contract) $6,815,250 (4)
-Salary Average Remaining : $0
Vladimir Tarasenko $6,750,000 (1)
-Salary Average Remaining : $0
Mike Hoffman $6,536,250 (3)
-Salary Average Remaining : $0
Keith Yandle $6,200,000 (3)
-Salary Average Remaining : $0
Roman Josi $6,000,000 (4)
-Salary Average Remaining : $0
Braden Holtby (1 Way Contract) $4,900,000 (4)
-Salary Average Remaining : $0
John Klingberg $4,675,000 (2)
-Salary Average Remaining : $0
Nick Foligno (1 Way Contract) $3,800,000 (2)
-Salary Average Remaining : $0
Valtteri Filppula (1 Way Contract) $3,520,668 (5)
-Salary Average Remaining : $0
Ryan Kesler (1 Way Contract) $3,500,000 (2)
-Salary Average Remaining : $0
Tomas Hertl $3,105,000 (2)
-Salary Average Remaining : $0
Derek Stepan (1 Way Contract) $3,000,000 (4)
-Salary Average Remaining : $0
Michael Frolik $2,800,000 (2)
-Salary Average Remaining : $0
Justin Abdelkader $2,430,000 (1)
-Salary Average Remaining : $0
Alex DeBrincat $2,000,000 (2)
-Salary Average Remaining : $0
Luke Schenn $1,875,000 (4)
-Salary Average Remaining : $0
Kevin Connauton $1,300,000 (2)
-Salary Average Remaining : $0
Jake Allen $1,300,000 (5)
-Salary Average Remaining : $0
Michael Raffl $1,200,000 (3)
-Salary Average Remaining : $0
Jonathon Merrill $1,126,000 (1)
-Salary Average Remaining : $0
Riley Nash $1,050,000 (4)
-Salary Average Remaining : $0
Evan Rodrigues $780,000 (5)
-Salary Average Remaining : $0
Sam Gagner $761,000 (2)
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2019 : $75,424,168
Year 2020 : $65,118,168
Year 2021 : $43,177,168
Year 2022 : $29,240,918
Salary Average Commitment
Year 2019 : $75,424,168
Year 2020 : $65,118,168
Year 2021 : $43,177,168
Year 2022 : $29,240,918
Salary Cap with 1 Way Contract
Year 2019 : $75,424,168
Year 2020 : $65,118,168
Year 2021 : $43,177,168
Year 2022 : $29,240,918

Farm Players Salaries

Michael Pezzetta $145,000 (1)
Salary Average Remaining : $0
Ty Dellandrea $100,000 (3)
Salary Average Remaining : $0
Ben Sexton $87,000 (2)
Salary Average Remaining : $0
Brian Lashoff $84,500 (3)
Salary Average Remaining : $0
Wade Megan $84,500 (3)
Salary Average Remaining : $0
Dustin Tokarski $84,500 (2)
Salary Average Remaining : $0
Andy Andreoff $81,300 (2)
Salary Average Remaining : $0
Jayson Megna $81,000 (1)
Salary Average Remaining : $0
Cameron Schilling $80,000 (5)
Salary Average Remaining : $0
Derrick Pouliot $79,200 (3)
Salary Average Remaining : $0
Patrick Brown $78,000 (3)
Salary Average Remaining : $0
Scott Moldenhauer $75,000 (5)
Salary Average Remaining : $0
John Gilmour $72,500 (1)
Salary Average Remaining : $0
Lane Pederson $70,000 (1)
Salary Average Remaining : $0
Brennan Menell $70,000 (1)
Salary Average Remaining : $0
Ryan Culkin $65,000 (3)
Salary Average Remaining : $0
Maxime Fortier $62,500 (3)
Salary Average Remaining : $0
Cam Johnson $62,500 (3)
Salary Average Remaining : $0
Petrus Palmu $60,000 (3)
Salary Average Remaining : $0
Daniel Ciampini $60,000 (2)
Salary Average Remaining : $0
Ryan Tesink $60,000 (3)
Salary Average Remaining : $0
Vincent Arseneau $50,000 (1)
Salary Average Remaining : $0
Ben Holmstrom $50,000 (1)
Salary Average Remaining : $0
Stefan Elliott $50,000 (1)
Salary Average Remaining : $0
Chris Carlisle $50,000 (3)
Salary Average Remaining : $0
Michael Doherty $50,000 (2)
Salary Average Remaining : $0
Total Farm Players26
Salary Commitment
Year 2019 : $1,892,500
Year 2020 : $1,304,000
Year 2021 : $941,200
Year 2022 : $155,000
Salary Average Commitment
Year 2019 : $1,892,500
Year 2020 : $1,304,000
Year 2021 : $941,200
Year 2022 : $155,000

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,489 - 74.44%
Farm Level 2: 1000 - $15 - 723 - 72.31%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$71,780,750
Farm
Home Games Left0
Average Attendance - %2,212 - 73.73%
Average Income per Game$93,806
Year to Date Revenue$3,846,049

Expense

Pro Players Total Salaries$61,004,637
Farm Players Total Salaries$1,793,775
Coaches Total Salaries$4,600,000
Luxury Taxe Total$0
Special Salary Cap Value$6,000,000
Pro Year To Date Expenses$70,161,219
Farm Year To Date Expenses$1,577,000
Pro Salary Cap To Date$70,161,219
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$327,982
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,856
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$76,161,219
Estimate Under Maximum Salary Cap of $79,500,000$3,338,781
Estimate Over Minimum Salary Cap of $0 $76,161,219
Current Bank Account$27,909,071
Projected Bank Account$27,909,071

Pro Players Salaries

Victor Hedman $10,631,000 (5)
-Salary Average Remaining : $0
Logan Couture $7,560,000 (2)
-Salary Average Remaining : $0
Artemi Panarin $7,560,000 (5)
-Salary Average Remaining : $0
P.K. Subban $7,500,000 (1)
-Salary Average Remaining : $0
Joe Thornton (1 Way Contract) $3,875,000 (1)
-Salary Average Remaining : $0
Connor Murphy $3,811,200 (2)
-Salary Average Remaining : $0
Thomas Vanek (1 Way Contract) $3,150,000 (1)
-Salary Average Remaining : $0
Charlie Coyle $2,880,000 (1)
-Salary Average Remaining : $0
Auston Matthews $2,250,000 (1)
-Salary Average Remaining : $0
Andreas Athanasiou $1,560,937 (4)
-Salary Average Remaining : $0
Pavel Buchnevich $1,500,000 (1)
-Salary Average Remaining : $0
Josh Morrissey $1,250,000 (1)
-Salary Average Remaining : $0
Alexander Nylander $1,250,000 (1)
-Salary Average Remaining : $0
Joonas Korpisalo $990,000 (3)
-Salary Average Remaining : $0
Madison Bowey $990,000 (3)
-Salary Average Remaining : $0
Curtis Lazar $950,000 (2)
-Salary Average Remaining : $0
Nate Schmidt $894,000 (1)
-Salary Average Remaining : $0
Aaron Dell $813,000 (1)
-Salary Average Remaining : $0
Anthony Duclair $812,500 (4)
-Salary Average Remaining : $0
Daniel Sprong $777,000 (4)
-Salary Average Remaining : $0
Total Pro Players20
Salary Commitment
Year 2019 : $61,004,637
Year 2020 : $35,642,637
Year 2021 : $23,321,437
Year 2022 : $21,341,437
Salary Average Commitment
Year 2019 : $59,754,637
Year 2020 : $35,642,637
Year 2021 : $23,321,437
Year 2022 : $21,341,437
Salary Cap with 1 Way Contract
Year 2019 : $61,004,637
Year 2020 : $35,642,637
Year 2021 : $23,321,437
Year 2022 : $21,341,437

Farm Players Salaries

Matt Roy $125,000 (3)
Salary Average Remaining : $0
Rasmus Sandin $100,000 (3)
Salary Average Remaining : $0
Urho Vaakanainen $100,000 (3)
Salary Average Remaining : $0
Michael Rasmussen $100,000 (3)
Salary Average Remaining : $0
Ryan Sproul $90,000 (1)
Salary Average Remaining : $0
Kiefer Sherwood $80,000 (3)
Salary Average Remaining : $0
Greg McKegg $77,200 (3)
Salary Average Remaining : $0
David Ullstrom $75,000 (3)
Salary Average Remaining : $0
Vincent LoVerde $74,750 (1)
Salary Average Remaining : $0
Alexis D'Aoust $70,000 (1)
Salary Average Remaining : $0
Kasimir Kaskisuo $66,825 (3)
Salary Average Remaining : $0
Joel Hanley $65,000 (5)
Salary Average Remaining : $0
Will Pelletier $65,000 (3)
Salary Average Remaining : $0
Henrik Samuelsson $65,000 (1)
Salary Average Remaining : $0
Mike Sgarbossa $65,000 (3)
Salary Average Remaining : $0
Kevin Lough $65,000 (1)
Salary Average Remaining : $0
Tony Turgeon $65,000 (2)
Salary Average Remaining : $0
Ryan Fitzgerald $65,000 (2)
Salary Average Remaining : $0
Mike McKenna $60,000 (3)
Salary Average Remaining : $0
Zach Frye $55,000 (3)
Salary Average Remaining : $0
David Gust $55,000 (3)
Salary Average Remaining : $0
Nick Schilkey $55,000 (3)
Salary Average Remaining : $0
Ryan Scarfo $55,000 (3)
Salary Average Remaining : $0
Troy Bourke $50,000 (5)
Salary Average Remaining : $0
Tyler Spezia $50,000 (5)
Salary Average Remaining : $0
Total Farm Players25
Salary Commitment
Year 2019 : $1,793,775
Year 2020 : $1,429,025
Year 2021 : $1,299,025
Year 2022 : $165,000
Salary Average Commitment
Year 2019 : $1,738,775
Year 2020 : $1,374,025
Year 2021 : $1,299,025
Year 2022 : $165,000

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,490 - 74.48%
Farm Level 2: 1000 - $15 - 724 - 72.36%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,489,091
Year to Date Revenue$61,052,750
Farm
Home Games Left0
Average Attendance - %2,213 - 73.77%
Average Income per Game$93,858
Year to Date Revenue$3,848,172

Expense

Pro Players Total Salaries$41,916,750
Farm Players Total Salaries$1,714,100
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$7,742,137
Pro Year To Date Expenses$58,359,376
Farm Year To Date Expenses$1,828,555
Pro Salary Cap To Date$57,912,272
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$225,359
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,418
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$65,654,409
Estimate Under Maximum Salary Cap of $79,500,000$13,845,591
Estimate Over Minimum Salary Cap of $0 $65,654,409
Current Bank Account$20,394,282
Projected Bank Account$20,394,282

Pro Players Salaries

Leon Draisaitl $6,885,000 (1)
-Salary Average Remaining : $0
Kevan Miller (1 Way Contract) $4,500,000 (3)
-Salary Average Remaining : $0
Adam Larsson $3,958,000 (1)
-Salary Average Remaining : $0
Loui Eriksson (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $0
Ondrej Kase $2,600,000 (3)
-Salary Average Remaining : $0
Tyson Barrie $2,574,000 (1)
-Salary Average Remaining : $0
Tobias Rieder $2,203,000 (2)
-Salary Average Remaining : $0
James Neal $2,000,000 (5)
-Salary Average Remaining : $0
Ryan Reaves (1 Way Contract) $1,500,000 (3)
-Salary Average Remaining : $0
Christian Dvorak $1,500,000 (1)
-Salary Average Remaining : $0
Gabriel Bourque $1,330,000 (4)
-Salary Average Remaining : $0
Jared McCann $1,293,750 (4)
-Salary Average Remaining : $0
Carl Grundstrom $1,250,000 (3)
-Salary Average Remaining : $0
Tomas Jurco $1,100,000 (1)
-Salary Average Remaining : $0
Pheonix Copley $1,100,000 (1)
-Salary Average Remaining : $0
Taylor Raddysh $1,000,000 (3)
-Salary Average Remaining : $0
Christian Wolanin $750,000 (2)
-Salary Average Remaining : $0
Anthony Peters $748,000 (3)
-Salary Average Remaining : $0
Gavin Bayreuther $700,000 (1)
-Salary Average Remaining : $0
Cooper Marody $700,000 (3)
-Salary Average Remaining : $0
Caleb Jones $650,000 (2)
-Salary Average Remaining : $0
Kevin Boyle $575,000 (1)
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2019 : $41,916,750
Year 2020 : $20,524,750
Year 2021 : $16,921,750
Year 2022 : $4,623,750
Salary Average Commitment
Year 2019 : $41,916,750
Year 2020 : $20,524,750
Year 2021 : $16,921,750
Year 2022 : $4,623,750
Salary Cap with 1 Way Contract
Year 2019 : $41,916,750
Year 2020 : $20,524,750
Year 2021 : $16,921,750
Year 2022 : $4,623,750

Farm Players Salaries

Max Veronneau $125,000 (3)
Salary Average Remaining : $0
Griffen Molino $120,000 (1)
Salary Average Remaining : $0
Kailer Yamamoto $100,000 (3)
Salary Average Remaining : $0
Luke Esposito $100,000 (2)
Salary Average Remaining : $0
Nick Lappin $91,000 (3)
Salary Average Remaining : $0
Seth Helgeson $87,800 (3)
Salary Average Remaining : $0
Nick Merkley $85,000 (2)
Salary Average Remaining : $0
Andrew Agozzino $84,500 (3)
Salary Average Remaining : $0
Anton Lindholm $70,000 (1)
Salary Average Remaining : $0
Radim Simek $67,500 (2)
Salary Average Remaining : $0
Joni Tuulola $65,000 (3)
Salary Average Remaining : $0
Keegan Kolesar $65,000 (2)
Salary Average Remaining : $0
Jake Evans $65,000 (3)
Salary Average Remaining : $0
Garret Cockerill $63,300 (3)
Salary Average Remaining : $0
Samuel Blais $60,000 (1)
Salary Average Remaining : $0
Boston Leier $60,000 (5)
Salary Average Remaining : $0
GoaliePlug 12 $55,000 (1)
Salary Average Remaining : $0
Bobby Sanguinetti $50,000 (5)
Salary Average Remaining : $0
Carter Bancks $50,000 (5)
Salary Average Remaining : $0
Mike Liambas $50,000 (5)
Salary Average Remaining : $0
GoaliePlug 7 $50,000 (1)
Salary Average Remaining : $0
Ryan Lomberg $50,000 (4)
Salary Average Remaining : $0
John McCarthy $50,000 (3)
Salary Average Remaining : $0
Domenic Alberga $50,000 (5)
Salary Average Remaining : $0
Total Farm Players24
Salary Commitment
Year 2019 : $1,714,100
Year 2020 : $1,359,100
Year 2021 : $1,041,600
Year 2022 : $310,000
Salary Average Commitment
Year 2019 : $1,714,100
Year 2020 : $1,359,100
Year 2021 : $1,041,600
Year 2022 : $310,000

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $15 - 2,000 - 99.99%
Farm Level 2: 1000 - $7 - 1,000 - 99.96%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,480,370
Year to Date Revenue$60,695,150
Farm
Home Games Left0
Average Attendance - %2,999 - 99.98%
Average Income per Game$55,121
Year to Date Revenue$2,259,974

Expense

Pro Players Total Salaries$27,482,999
Farm Players Total Salaries$3,075,500
Coaches Total Salaries$650,000
Luxury Taxe Total$0
Special Salary Cap Value$5,391,613
Pro Year To Date Expenses$32,434,829
Farm Year To Date Expenses$3,400,206
Pro Salary Cap To Date$32,434,829
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$147,758
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,898
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$37,826,442
Estimate Under Maximum Salary Cap of $79,500,000$41,673,558
Estimate Over Minimum Salary Cap of $0 $37,826,442
Current Bank Account$31,494,512
Projected Bank Account$31,494,512

Pro Players Salaries

Anders Nilsson $5,000,000 (5)
-Salary Average Remaining : $0
Ryan Strome $2,500,000 (1)
-Salary Average Remaining : $0
Michal Neuvirth $2,438,000 (2)
-Salary Average Remaining : $0
Dominik Kahun $1,500,000 (3)
-Salary Average Remaining : $0
Sam Lafferty $1,499,999 (5)
-Salary Average Remaining : $0
Thomas Chabot $1,475,000 (2)
-Salary Average Remaining : $0
Ivan Barbashev $1,125,000 (1)
-Salary Average Remaining : $0
Chris Kunitz $925,000 (3)
-Salary Average Remaining : $0
Chris Conner $875,000 (2)
-Salary Average Remaining : $0
Alex Sakellaropoulos $855,000 (4)
-Salary Average Remaining : $0
Erik Condra $850,000 (1)
-Salary Average Remaining : $0
Matt Bartkowski $850,000 (1)
-Salary Average Remaining : $0
Ben Harpur $798,000 (3)
-Salary Average Remaining : $0
Jordan Schmaltz $770,000 (3)
-Salary Average Remaining : $0
Barclay Goodrow $715,000 (2)
-Salary Average Remaining : $0
Riley Barber $715,000 (3)
-Salary Average Remaining : $0
Charles Hudon $715,000 (3)
-Salary Average Remaining : $0
Jaycob Megna $702,000 (2)
-Salary Average Remaining : $0
Jack Roslovic $700,000 (1)
-Salary Average Remaining : $0
Justin Kloos $700,000 (2)
-Salary Average Remaining : $0
Ian McCoshen $600,000 (1)
-Salary Average Remaining : $0
Daniel O'Regan $600,000 (1)
-Salary Average Remaining : $0
Chris Summers $575,000 (1)
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2019 : $27,482,999
Year 2020 : $19,682,999
Year 2021 : $12,777,999
Year 2022 : $7,354,999
Salary Average Commitment
Year 2019 : $27,369,999
Year 2020 : $19,569,999
Year 2021 : $12,664,999
Year 2022 : $7,354,999
Salary Cap with 1 Way Contract
Year 2019 : $27,482,999
Year 2020 : $19,682,999
Year 2021 : $12,777,999
Year 2022 : $7,354,999

Farm Players Salaries

Travis Barron $149,900 (5)
Salary Average Remaining : $0
Josh Dickinson $149,900 (3)
Salary Average Remaining : $0
Filip Chlapik $125,000 (2)
Salary Average Remaining : $0
Dennis Cholowski $125,000 (3)
Salary Average Remaining : $0
Joel Eriksson Ek $125,000 (1)
Salary Average Remaining : $0
Michael McLeod $100,000 (3)
Salary Average Remaining : $0
Kristian Reichel $92,500 (3)
Salary Average Remaining : $0
Sebastian AhoD $92,500 (2)
Salary Average Remaining : $0
Steve Johnson $92,500 (5)
Salary Average Remaining : $0
Jakob Forsbacka Karlsson $90,000 (2)
Salary Average Remaining : $0
Nicolas Roy $90,000 (2)
Salary Average Remaining : $0
Tyler Randell $80,000 (1)
Salary Average Remaining : $0
Alex Krushelnyski $80,000 (1)
Salary Average Remaining : $0
Matthew Phillips $75,000 (3)
Salary Average Remaining : $0
Nicolas Meloche $75,000 (2)
Salary Average Remaining : $0
Ryan Gropp $72,500 (2)
Salary Average Remaining : $0
Kale Clague $72,500 (3)
Salary Average Remaining : $0
Sheldon Rempal $72,500 (3)
Salary Average Remaining : $0
Ryan Murphy $71,500 (3)
Salary Average Remaining : $0
Spencer Martin $71,500 (3)
Salary Average Remaining : $0
Jake Chelios $70,200 (2)
Salary Average Remaining : $0
Joel Messner $70,000 (5)
Salary Average Remaining : $0
Kevin Roy $70,000 (1)
Salary Average Remaining : $0
Matthew Spencer $67,500 (2)
Salary Average Remaining : $0
Blake Speers $67,500 (2)
Salary Average Remaining : $0
Logan Pyett $65,000 (3)
Salary Average Remaining : $0
Justin Woods $65,000 (5)
Salary Average Remaining : $0
Justin Wade $65,000 (3)
Salary Average Remaining : $0
Lukas Vejdemo $65,000 (3)
Salary Average Remaining : $0
Craig Wyszomirski $65,000 (5)
Salary Average Remaining : $0
Sam Jardine $65,000 (3)
Salary Average Remaining : $0
Alexandre Alain $65,000 (3)
Salary Average Remaining : $0
Callum Booth $65,000 (3)
Salary Average Remaining : $0
Kole Lind $62,500 (3)
Salary Average Remaining : $0
Tyler Steenbergen $62,500 (3)
Salary Average Remaining : $0
Jonathan Dahlen $62,500 (3)
Salary Average Remaining : $0
Nick Sorkin $60,000 (1)
Salary Average Remaining : $0
Nathan Noel $60,000 (2)
Salary Average Remaining : $0
Total Farm Players38
Salary Commitment
Year 2019 : $3,075,500
Year 2020 : $2,660,500
Year 2021 : $1,850,300
Year 2022 : $442,400
Salary Average Commitment
Year 2019 : $2,991,200
Year 2020 : $2,576,200
Year 2021 : $1,846,000
Year 2022 : $442,400

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $32 - 1,909 - 95.45%
Farm Level 2: 1000 - $15 - 732 - 73.23%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$71,780,750
Farm
Home Games Left0
Average Attendance - %2,641 - 88.04%
Average Income per Game$107,387
Year to Date Revenue$4,402,874

Expense

Pro Players Total Salaries$82,590,750
Farm Players Total Salaries$1,983,900
Coaches Total Salaries$5,290,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$79,848,659
Farm Year To Date Expenses$1,847,010
Pro Salary Cap To Date$79,273,823
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$444,036
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,901
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$79,273,823
Estimate Under Maximum Salary Cap of $79,500,000$226,177
Estimate Over Minimum Salary Cap of $0 $79,273,823
Current Bank Account$2,777,251
Projected Bank Account$2,777,251

Pro Players Salaries

Sidney Crosby $13,050,000 (2)
-Salary Average Remaining : $0
Ryan McDonagh (1 Way Contract) $8,850,000 (1)
-Salary Average Remaining : $0
Marc Staal (1 Way Contract) $6,500,000 (2)
-Salary Average Remaining : $0
Brad Marchand $6,300,000 (1)
-Salary Average Remaining : $0
Max Pacioretty $6,075,000 (3)
-Salary Average Remaining : $0
Ryan O'Reilly (1 Way Contract) $5,800,000 (5)
-Salary Average Remaining : $0
Tyler Seguin $5,750,000 (1)
-Salary Average Remaining : $0
Marc-Edouard Vlasic $5,355,000 (1)
-Salary Average Remaining : $0
Mattias Ekholm $4,275,000 (3)
-Salary Average Remaining : $0
Craig Anderson (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $0
Mark Stone $3,465,000 (1)
-Salary Average Remaining : $0
Nick Bonino $2,565,000 (2)
-Salary Average Remaining : $0
Justin Williams (1 Way Contract) $2,555,000 (2)
-Salary Average Remaining : $0
Adam McQuaid $1,500,000 (1)
-Salary Average Remaining : $0
Michal Kempny $975,000 (2)
-Salary Average Remaining : $0
Darcy Kuemper $975,000 (4)
-Salary Average Remaining : $0
Vladislav Namestnikov $961,000 (1)
-Salary Average Remaining : $0
Jujhar Khaira $843,750 (4)
-Salary Average Remaining : $0
Colin Miller $825,000 (2)
-Salary Average Remaining : $0
Colton Sissons $688,000 (3)
-Salary Average Remaining : $0
Cal Petersen $650,000 (2)
-Salary Average Remaining : $0
Austin Watson $633,000 (1)
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2019 : $82,590,750
Year 2020 : $45,776,750
Year 2021 : $18,656,750
Year 2022 : $7,618,750
Salary Average Commitment
Year 2019 : $74,442,363
Year 2020 : $42,776,750
Year 2021 : $18,656,750
Year 2022 : $7,618,750
Salary Cap with 1 Way Contract
Year 2019 : $82,590,750
Year 2020 : $45,776,750
Year 2021 : $18,656,750
Year 2022 : $7,618,750

Farm Players Salaries

Keith Kinkaid $168,750 (4)
Salary Average Remaining : $0
Matt Hunwick $130,000 (1)
Salary Average Remaining : $0
Micheal Haley $90,000 (2)
Salary Average Remaining : $0
Keegan Lowe $82,500 (1)
Salary Average Remaining : $0
Matt Tennyson $80,000 (2)
Salary Average Remaining : $0
Jack Kopacka $75,000 (3)
Salary Average Remaining : $0
Lucas Carlsson $75,000 (3)
Salary Average Remaining : $0
Ondrej Vala $72,500 (3)
Salary Average Remaining : $0
Adam Wilcox $71,500 (3)
Salary Average Remaining : $0
Calvin Thurkauf $67,500 (2)
Salary Average Remaining : $0
Merrick Madsen $67,500 (3)
Salary Average Remaining : $0
Chaz Reddekopp $67,500 (3)
Salary Average Remaining : $0
Kevin Tansey $67,500 (3)
Salary Average Remaining : $0
Brad Morrison $65,000 (3)
Salary Average Remaining : $0
Ben Thomson $65,000 (1)
Salary Average Remaining : $0
Nolan Vesey $65,000 (3)
Salary Average Remaining : $0
Axel Holmstrom $65,000 (2)
Salary Average Remaining : $0
Sean Malone $65,000 (2)
Salary Average Remaining : $0
Nick Moutrey $65,000 (1)
Salary Average Remaining : $0
Nicholas Caamano $65,000 (3)
Salary Average Remaining : $0
Dysin Mayo $62,500 (1)
Salary Average Remaining : $0
Spencer Smallman $62,500 (3)
Salary Average Remaining : $0
Robbie Russo $61,750 (1)
Salary Average Remaining : $0
Steven Lorentz $60,000 (3)
Salary Average Remaining : $0
Garret Ross $59,400 (1)
Salary Average Remaining : $0
Thomas Di Pauli $57,500 (1)
Salary Average Remaining : $0
Zac Dalpe $50,000 (1)
Salary Average Remaining : $0
Total Farm Players27
Salary Commitment
Year 2019 : $1,983,900
Year 2020 : $1,350,250
Year 2021 : $982,750
Year 2022 : $168,750
Salary Average Commitment
Year 2019 : $1,983,900
Year 2020 : $1,350,250
Year 2021 : $982,750
Year 2022 : $168,750

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Pavillion
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,288 - 64.40%
Farm Level 2: 1000 - $10 - 974 - 97.40%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,489,091
Year to Date Revenue$61,052,750
Farm
Home Games Left0
Average Attendance - %2,262 - 75.40%
Average Income per Game$91,277
Year to Date Revenue$3,742,345

Expense

Pro Players Total Salaries$53,762,500
Farm Players Total Salaries$2,145,600
Coaches Total Salaries$3,950,000
Luxury Taxe Total$0
Special Salary Cap Value$2,454,972
Pro Year To Date Expenses$62,145,960
Farm Year To Date Expenses$2,300,306
Pro Salary Cap To Date$61,784,024
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$289,046
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,789
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$64,238,996
Estimate Under Maximum Salary Cap of $79,500,000$15,261,004
Estimate Over Minimum Salary Cap of $0 $64,238,996
Current Bank Account$4,571,515
Projected Bank Account$4,571,515

Pro Players Salaries

Sami Vatanen $7,312,500 (5)
-Salary Average Remaining : $0
Cody Eakin $5,775,000 (5)
-Salary Average Remaining : $0
Patrick Marleau (1 Way Contract) $4,250,000 (1)
-Salary Average Remaining : $0
Jonathan Ericsson (1 Way Contract) $4,250,000 (2)
-Salary Average Remaining : $0
Kyle Okposo $3,780,000 (2)
-Salary Average Remaining : $0
Pat Maroon $2,800,000 (1)
-Salary Average Remaining : $0
David Backes $2,250,000 (3)
-Salary Average Remaining : $0
Brady Tkachuk $2,250,000 (3)
-Salary Average Remaining : $0
Devin Shore $2,185,000 (1)
-Salary Average Remaining : $0
Cal Clutterbuck (1 Way Contract) $2,000,000 (4)
-Salary Average Remaining : $0
Brendan Smith $1,750,000 (5)
-Salary Average Remaining : $0
Juuse Saros $1,650,000 (4)
-Salary Average Remaining : $0
Nick Ritchie $1,640,000 (3)
-Salary Average Remaining : $0
Ben Chiarot $1,540,000 (1)
-Salary Average Remaining : $0
Artturi Lehkonen $1,500,000 (1)
-Salary Average Remaining : $0
Nick Holden (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $0
Mark Borowiecki $1,490,000 (3)
-Salary Average Remaining : $0
Henri Jokiharju $1,400,000 (3)
-Salary Average Remaining : $0
Erik Haula $1,100,000 (1)
-Salary Average Remaining : $0
Markus Granlund $990,000 (2)
-Salary Average Remaining : $0
Jacob Larsson $850,000 (2)
-Salary Average Remaining : $0
Harri Sateri $800,000 (2)
-Salary Average Remaining : $0
Kaapo Kahkonen $700,000 (3)
-Salary Average Remaining : $0
Julius Honka $0 (0)
Total Pro Players24
Salary Commitment
Year 2019 : $53,762,500
Year 2020 : $40,387,500
Year 2021 : $28,217,500
Year 2022 : $18,487,500
Salary Average Commitment
Year 2019 : $46,750,000
Year 2020 : $33,375,000
Year 2021 : $21,205,000
Year 2022 : $11,475,000
Salary Cap with 1 Way Contract
Year 2019 : $53,762,500
Year 2020 : $40,387,500
Year 2021 : $28,217,500
Year 2022 : $18,487,500

Farm Players Salaries

Kaden Fulcher $175,000 (4)
Salary Average Remaining : $0
Nathan Paetsch $107,500 (2)
Salary Average Remaining : $0
Mark Cooper $105,000 (1)
Salary Average Remaining : $0
Peter Budaj $102,500 (1)
Salary Average Remaining : $0
Olli Juolevi $100,000 (3)
Salary Average Remaining : $0
Eeli Tolvanen $100,000 (3)
Salary Average Remaining : $0
Dominik Shine $99,500 (2)
Salary Average Remaining : $0
Samuel Laberge $99,000 (2)
Salary Average Remaining : $0
Hunter Fejes $85,000 (1)
Salary Average Remaining : $0
Joakim Ryan $84,500 (5)
Salary Average Remaining : $0
Alex Dostie $75,000 (2)
Salary Average Remaining : $0
Christopher Gibson $72,600 (1)
Salary Average Remaining : $0
Sami Niku $72,500 (2)
Salary Average Remaining : $0
Roope Hintz $70,000 (2)
Salary Average Remaining : $0
Sebastian Repo $67,500 (3)
Salary Average Remaining : $0
Carsen Twarynski $65,000 (3)
Salary Average Remaining : $0
Niko Mikkola $65,000 (3)
Salary Average Remaining : $0
Roland McKeown $60,000 (1)
Salary Average Remaining : $0
Dominik Masin $57,500 (1)
Salary Average Remaining : $0
Matt Marcinew $55,000 (1)
Salary Average Remaining : $0
Ryan Schmelzer $55,000 (1)
Salary Average Remaining : $0
Martin Bakos $55,000 (1)
Salary Average Remaining : $0
Brett Welychka $55,000 (1)
Salary Average Remaining : $0
Riley Bourbonnais $55,000 (1)
Salary Average Remaining : $0
Chris Collins $55,000 (1)
Salary Average Remaining : $0
Charlie Sampair $55,000 (1)
Salary Average Remaining : $0
Hubert Labrie $50,000 (1)
Salary Average Remaining : $0
Ryan Horvat $47,500 (1)
Salary Average Remaining : $0
Total Farm Players28
Salary Commitment
Year 2019 : $2,145,600
Year 2020 : $1,180,500
Year 2021 : $657,000
Year 2022 : $259,500
Salary Average Commitment
Year 2019 : $2,166,100
Year 2020 : $1,163,500
Year 2021 : $640,000
Year 2022 : $242,500

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $33 - 1,585 - 79.23%
Farm Level 2: 1000 - $13 - 957 - 95.68%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$71,780,750
Farm
Home Games Left0
Average Attendance - %2,541 - 84.71%
Average Income per Game$96,451
Year to Date Revenue$3,954,500

Expense

Pro Players Total Salaries$81,250,875
Farm Players Total Salaries$2,533,600
Coaches Total Salaries$900,000
Luxury Taxe Total$0
Special Salary Cap Value$2,646,000
Pro Year To Date Expenses$75,629,132
Farm Year To Date Expenses$2,576,244
Pro Salary Cap To Date$75,629,132
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$436,833
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,921
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$78,275,132
Estimate Under Maximum Salary Cap of $79,500,000$1,224,868
Estimate Over Minimum Salary Cap of $0 $78,275,132
Current Bank Account$14,625,991
Projected Bank Account$14,625,991

Pro Players Salaries

Jimmy Howard $10,000,000 (1)
-Salary Average Remaining : $0
Ben Bishop $9,000,000 (2)
-Salary Average Remaining : $0
Alex Pietrangelo $8,775,000 (4)
-Salary Average Remaining : $0
Jared Spurgeon $7,004,000 (4)
-Salary Average Remaining : $0
Dougie Hamilton $5,463,000 (2)
-Salary Average Remaining : $0
Paul Byron (1 Way Contract) $5,400,000 (3)
-Salary Average Remaining : $0
Mark Scheifele $5,236,875 (1)
-Salary Average Remaining : $0
Carl Soderberg $3,750,000 (3)
-Salary Average Remaining : $0
Andre Burakovsky $2,970,000 (4)
-Salary Average Remaining : $0
Kevin Hayes $2,820,000 (4)
-Salary Average Remaining : $0
Elias Lindholm $2,795,000 (1)
-Salary Average Remaining : $0
Jaden Schwartz $2,585,000 (1)
-Salary Average Remaining : $0
Derek Forbort $2,275,000 (1)
-Salary Average Remaining : $0
Brett Pesce $2,000,000 (4)
-Salary Average Remaining : $0
Sean Couturier $1,969,000 (1)
-Salary Average Remaining : $0
Atte Tolvanen (1 Way Contract) $1,600,000 (5)
-Salary Average Remaining : $0
Jesper Bratt $1,500,000 (2)
-Salary Average Remaining : $0
Magnus Paajarvi $1,170,000 (3)
-Salary Average Remaining : $0
David Schlemko $1,150,000 (1)
-Salary Average Remaining : $0
Neal Pionk $1,100,000 (2)
-Salary Average Remaining : $0
Jean-Gabriel Pageau $1,013,000 (2)
-Salary Average Remaining : $0
Jimmy Vesey $1,000,000 (1)
-Salary Average Remaining : $0
Josh Archibald $675,000 (1)
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2019 : $81,250,875
Year 2020 : $55,565,000
Year 2021 : $37,489,000
Year 2022 : $27,169,000
Salary Average Commitment
Year 2019 : $81,250,875
Year 2020 : $53,565,000
Year 2021 : $35,489,000
Year 2022 : $25,169,000
Salary Cap with 1 Way Contract
Year 2019 : $81,250,875
Year 2020 : $53,565,000
Year 2021 : $35,489,000
Year 2022 : $25,169,000

Farm Players Salaries

Jan Rutta $175,500 (5)
Salary Average Remaining : $0
Grant Besse $150,000 (4)
Salary Average Remaining : $0
T.J. Hensick $150,000 (5)
Salary Average Remaining : $0
Ilya Lyubushkin $150,000 (5)
Salary Average Remaining : $0
Derek Barach $140,000 (4)
Salary Average Remaining : $0
Thomas Gregoire $140,000 (5)
Salary Average Remaining : $0
Devin Williams $140,000 (5)
Salary Average Remaining : $0
Chris Bourque $112,500 (5)
Salary Average Remaining : $0
Ryan Spooner $94,100 (1)
Salary Average Remaining : $0
Chris Nell $82,500 (1)
Salary Average Remaining : $0
Chris Driedger $80,900 (2)
Salary Average Remaining : $0
Jamie Devane $80,000 (1)
Salary Average Remaining : $0
Shane Hanna $80,000 (4)
Salary Average Remaining : $0
Charles-David Beaudoin $80,000 (4)
Salary Average Remaining : $0
Troy Josephs $80,000 (5)
Salary Average Remaining : $0
Nikita Scherbak $77,700 (3)
Salary Average Remaining : $0
Jordan Schroeder $76,100 (3)
Salary Average Remaining : $0
Connor Brickley $75,000 (1)
Salary Average Remaining : $0
Dillon Simpson $74,300 (2)
Salary Average Remaining : $0
Mark Friedman $72,500 (2)
Salary Average Remaining : $0
Alexander True $70,000 (1)
Salary Average Remaining : $0
Brandon Anselmini $65,000 (3)
Salary Average Remaining : $0
Nikita Jevpalovs $65,000 (3)
Salary Average Remaining : $0
Hampus Gustafsson $62,500 (2)
Salary Average Remaining : $0
Ville Husso $60,000 (1)
Salary Average Remaining : $0
Will O'Neill $50,000 (3)
Salary Average Remaining : $0
Cameron Brown $50,000 (2)
Salary Average Remaining : $0
Total Farm Players27
Salary Commitment
Year 2019 : $2,533,600
Year 2020 : $2,072,000
Year 2021 : $1,731,800
Year 2022 : $1,398,000
Salary Average Commitment
Year 2019 : $2,533,600
Year 2020 : $2,072,000
Year 2021 : $1,731,800
Year 2022 : $1,398,000

Stoners



Arena Capacity - Ticket Price
Attendance - %

Arena NameKey Arena
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $105 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,481 - 74.07%
Farm Level 2: 1000 - $15 - 724 - 72.44%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,496,541
Year to Date Revenue$61,358,200
Farm
Home Games Left0
Average Attendance - %2,206 - 73.53%
Average Income per Game$93,448
Year to Date Revenue$3,831,363

Expense

Pro Players Total Salaries$20,598,012
Farm Players Total Salaries$4,044,488
Coaches Total Salaries$700,000
Luxury Taxe Total$0
Special Salary Cap Value$11,700,000
Pro Year To Date Expenses$26,793,381
Farm Year To Date Expenses$3,327,611
Pro Salary Cap To Date$26,309,039
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$110,742
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,222
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$38,009,039
Estimate Under Maximum Salary Cap of $79,500,000$41,490,961
Estimate Over Minimum Salary Cap of $0 $38,009,039
Current Bank Account$42,462,926
Projected Bank Account$42,462,926

Pro Players Salaries

Miro Heiskanen $2,250,000 (3)
-Salary Average Remaining : $0
Rasmus Dahlin $2,250,000 (3)
-Salary Average Remaining : $0
Brad Thiessen $1,310,000 (4)
-Salary Average Remaining : $0
Cody McLeod $1,025,000 (5)
-Salary Average Remaining : $0
Matt Benning $1,000,000 (1)
-Salary Average Remaining : $0
Kevin Porter $970,000 (5)
-Salary Average Remaining : $0
Brett Ritchie $963,000 (2)
-Salary Average Remaining : $0
Colin Campbell $850,000 (1)
-Salary Average Remaining : $0
Colby Williams $789,012 (4)
-Salary Average Remaining : $0
Chase De Leo $732,000 (5)
-Salary Average Remaining : $0
Gemel Smith $715,000 (2)
-Salary Average Remaining : $0
David Rittich $700,000 (1)
-Salary Average Remaining : $0
Patrick Eaves (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $7,000
-Salary Average Remaining : $0
Zac Rinaldo $700,000 (5)
-Salary Average Remaining : $0
Trevor Moore $650,000 (1)
-Salary Average Remaining : $0
Ludwig Bystrom $644,000 (3)
-Salary Average Remaining : $0
Matt Grzelcyk $625,000 (1)
-Salary Average Remaining : $0
Ryan Collins $625,000 (2)
-Salary Average Remaining : $0
Scott Sabourin $600,000 (3)
-Salary Average Remaining : $0
Ivan Kulbakov $500,000 (3)
-Salary Average Remaining : $0
Desmond Bergin $500,000 (5)
-Salary Average Remaining : $0
Stephen Gionta $500,000 (4)
-Salary Average Remaining : $0
Kale Kessy $500,000 (2)
-Salary Average Remaining : $0
Matthew Ford $500,000 (3)
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2019 : $20,598,012
Year 2020 : $16,773,012
Year 2021 : $13,270,012
Year 2022 : $6,526,012
Salary Average Commitment
Year 2019 : $20,598,012
Year 2020 : $16,773,012
Year 2021 : $13,270,012
Year 2022 : $6,526,012
Salary Cap with 1 Way Contract
Year 2019 : $19,905,012
Year 2020 : $16,080,012
Year 2021 : $13,270,012
Year 2022 : $6,526,012

Farm Players Salaries

Valentin Zykov $742,500 (4)
Salary Average Remaining : $0
Pontus Aberg $643,500 (2)
Salary Average Remaining : $0
Andrew Sturtz $125,000 (1)
Salary Average Remaining : $0
Matt Berry $120,000 (1)
Salary Average Remaining : $0
Martin Frk $115,500 (3)
Salary Average Remaining : $0
Nathan Beaulieu $112,500 (2)
Salary Average Remaining : $0
Nicholas Baptiste $98,438 (5)
Salary Average Remaining : $0
Karl Alzner $98,000 (5)
Salary Average Remaining : $0
Sean Walker $90,000 (3)
Salary Average Remaining : $0
Nikita Soshnikov $88,000 (3)
Salary Average Remaining : $0
Jake Dotchin $88,000 (3)
Salary Average Remaining : $0
Morgan Klimchuk $77,000 (3)
Salary Average Remaining : $0
Alex Nedeljkovic $75,000 (1)
Salary Average Remaining : $0
Antoine Bibeau $74,250 (3)
Salary Average Remaining : $0
Chris Breen $72,500 (1)
Salary Average Remaining : $0
Kerby Rychel $71,800 (3)
Salary Average Remaining : $0
Shane Starrett $70,000 (3)
Salary Average Remaining : $0
Kyle Wood $70,000 (1)
Salary Average Remaining : $0
Josef Korenar $70,000 (3)
Salary Average Remaining : $0
Tanner MacMaster $70,000 (4)
Salary Average Remaining : $0
Dawson Leedahl $70,000 (1)
Salary Average Remaining : $0
Mitch Reinke $70,000 (3)
Salary Average Remaining : $0
Nic Hague $70,000 (3)
Salary Average Remaining : $0
Givani Smith $67,500 (3)
Salary Average Remaining : $0
Dylan Sadowy $65,000 (1)
Salary Average Remaining : $0
Linus Olund $65,000 (3)
Salary Average Remaining : $0
Joseph Cecconi $65,000 (3)
Salary Average Remaining : $0
Julien Nantel $60,000 (2)
Salary Average Remaining : $0
Nikita Korostelev $60,000 (2)
Salary Average Remaining : $0
Rourke Chartier $60,000 (1)
Salary Average Remaining : $0
Anthony Louis $60,000 (1)
Salary Average Remaining : $0
Josh Wesley $60,000 (2)
Salary Average Remaining : $0
Darren Archibald $50,000 (2)
Salary Average Remaining : $0
Spencer Naas $50,000 (5)
Salary Average Remaining : $0
Colin Greening $50,000 (5)
Salary Average Remaining : $0
Luke Gazdic $50,000 (5)
Salary Average Remaining : $0
John Edwardh $50,000 (5)
Salary Average Remaining : $0
Steve Whitney $50,000 (5)
Salary Average Remaining : $0
Total Farm Players38
Salary Commitment
Year 2019 : $4,044,488
Year 2020 : $2,079,588
Year 2021 : $1,672,738
Year 2022 : $590,688
Salary Average Commitment
Year 2019 : $4,044,488
Year 2020 : $2,079,588
Year 2021 : $1,672,738
Year 2022 : $590,688

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Arena
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,307 - 65.33%
Farm Level 2: 1000 - $20 - 551 - 55.09%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,598,116
Year to Date Revenue$65,522,750
Farm
Home Games Left0
Average Attendance - %1,857 - 61.92%
Average Income per Game$94,287
Year to Date Revenue$3,865,773

Expense

Pro Players Total Salaries$83,930,397
Farm Players Total Salaries$2,665,250
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$2,399,999
Pro Year To Date Expenses$77,474,864
Farm Year To Date Expenses$2,385,125
Pro Salary Cap To Date$74,900,810
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$451,239
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,644
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$77,300,809
Estimate Under Maximum Salary Cap of $79,500,000$2,199,191
Estimate Over Minimum Salary Cap of $0 $77,300,809
Current Bank Account($1,512,032)
Projected Bank Account($1,512,032)

Pro Players Salaries

Devan Dubnyk $9,000,000 (3)
-Salary Average Remaining : $0
Erik Johnson (1 Way Contract) $8,500,000 (1)
-Salary Average Remaining : $0
Mats Zuccarello $8,000,000 (5)
-Salary Average Remaining : $0
Matt Niskanen $7,000,000 (3)
-Salary Average Remaining : $0
Jonathan Toews (1 Way Contract) $6,800,000 (2)
-Salary Average Remaining : $0
David Savard $4,590,000 (2)
-Salary Average Remaining : $0
Brenden Dillon $3,825,900 (3)
-Salary Average Remaining : $0
Semyon Varlamov $3,250,000 (3)
-Salary Average Remaining : $0
Jay Beagle (1 Way Contract) $3,000,000 (3)
-Salary Average Remaining : $0
Tomas Tatar (1 Way Contract) $3,000,000 (5)
-Salary Average Remaining : $0
Antoine Roussel $2,800,000 (3)
-Salary Average Remaining : $0
Ryan Faragher (1 Way Contract) $2,600,000 (2)
-1 Way Contract Salary Cap : $26,000
-Salary Average Remaining : $0
Braydon Coburn (1 Way Contract) $2,500,000 (3)
-Salary Average Remaining : $0
Bryan Little $2,399,999 (2)
-Salary Average Remaining : $0
Jason Zucker $2,340,000 (4)
-Salary Average Remaining : $0
Marcus Foligno $2,063,000 (1)
-Salary Average Remaining : $0
Charles Williams $2,000,000 (1)
-Salary Average Remaining : $0
Carl Gunnarsson $2,000,000 (1)
-Salary Average Remaining : $0
Kyle Brodziak (1 Way Contract) $1,600,000 (1)
-Salary Average Remaining : $0
Dan Hamhuis (1 Way Contract) $1,499,999 (3)
-Salary Average Remaining : $0
Eric Fehr $1,499,999 (2)
-Salary Average Remaining : $0
Kevin Fiala $1,487,500 (1)
-Salary Average Remaining : $0
Adam Lowry $1,124,000 (2)
-Salary Average Remaining : $0
Joakim Nordstrom $1,050,000 (4)
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2019 : $83,930,397
Year 2020 : $69,529,897
Year 2021 : $50,515,899
Year 2022 : $14,390,000
Salary Average Commitment
Year 2019 : $82,588,462
Year 2020 : $64,937,962
Year 2021 : $47,265,899
Year 2022 : $14,390,000
Salary Cap with 1 Way Contract
Year 2019 : $81,356,397
Year 2020 : $63,705,897
Year 2021 : $47,265,899
Year 2022 : $14,390,000

Farm Players Salaries

Mike Condon $280,800 (2)
Salary Average Remaining : $0
Kyle Clifford $192,000 (2)
Salary Average Remaining : $0
Kevin Ekman-Larsson $157,500 (4)
Salary Average Remaining : $0
Chris Mueller $150,000 (5)
Salary Average Remaining : $0
Erik Brannstrom $147,500 (3)
Salary Average Remaining : $0
Joseph Morrow $107,900 (2)
Salary Average Remaining : $0
Bobby Butler $90,000 (2)
Salary Average Remaining : $0
Brett Sutter $90,000 (5)
Salary Average Remaining : $0
Erik Burgdoerfer $86,250 (3)
Salary Average Remaining : $0
Corban Knight $84,500 (3)
Salary Average Remaining : $0
Garrett Wilson $82,000 (2)
Salary Average Remaining : $0
Brett Seney $75,000 (3)
Salary Average Remaining : $0
Dean Kukan $71,800 (3)
Salary Average Remaining : $0
Haydn Fleury $70,000 (1)
Salary Average Remaining : $0
Igor Shvyrev $67,500 (3)
Salary Average Remaining : $0
Alexandre Carrier $65,000 (1)
Salary Average Remaining : $0
Austin Wagner $65,000 (2)
Salary Average Remaining : $0
Cody Bass $65,000 (3)
Salary Average Remaining : $0
Patrick Bajkov $62,500 (3)
Salary Average Remaining : $0
Jaime Sifers $60,000 (1)
Salary Average Remaining : $0
Michael Joly $60,000 (2)
Salary Average Remaining : $0
Joe Pendenza $60,000 (2)
Salary Average Remaining : $0
Jean-Christophe Beaudin $60,000 (2)
Salary Average Remaining : $0
Dan Renouf $57,500 (1)
Salary Average Remaining : $0
Ethan Prow $57,500 (1)
Salary Average Remaining : $0
Tom Sestito $50,000 (1)
Salary Average Remaining : $0
Tyler Vesel $50,000 (2)
Salary Average Remaining : $0
Matt Taormina $50,000 (2)
Salary Average Remaining : $0
Zack Stortini $50,000 (1)
Salary Average Remaining : $0
Joe Cox $50,000 (2)
Salary Average Remaining : $0
Shawn O'Donnell $50,000 (1)
Salary Average Remaining : $0
Total Farm Players31
Salary Commitment
Year 2019 : $2,665,250
Year 2020 : $2,205,250
Year 2021 : $1,057,550
Year 2022 : $397,500
Salary Average Commitment
Year 2019 : $2,665,250
Year 2020 : $2,205,250
Year 2021 : $1,057,550
Year 2022 : $397,500

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $79,500,000
Available Cap Space

Over Minimum of
$0

Pro Players

Farm Players

Total Players

Avalanche $4,385,335 $79,177,246 $322,754 $79,177,246 222648
Blackhawks $33,327,492 $64,766,684 $14,733,316 $64,766,684 233356
BlueJackets $13,077,404 $76,921,084 $2,578,916 $76,921,084 242246
Blues $8,671,658 $71,077,027 $8,422,973 $71,077,027 222446
Bruins $31,541,350 $74,069,590 $5,430,410 $74,069,590 232346
Canadiens $13,868,088 $78,844,493 $655,507 $78,844,493 233154
Canucks $47,860,433 $36,901,540 $42,598,460 $36,901,540 232548
Capitals $35,744,057 $28,687,581 $50,812,419 $28,687,581 234568
Coyotes $45,494,618 $39,965,150 $39,534,850 $39,965,150 223254
Devils $40,044,917 $61,780,379 $17,719,621 $61,780,379 213051
Ducks $10,362,009 $77,506,726 $1,993,274 $77,506,726 232649
Flames $91,327,259 $45,424,851 $34,075,149 $45,424,851 224567
Flyers $17,557,136 $57,612,973 $21,887,027 $57,612,973 253459
Golden Knights $9,625,626 $77,596,488 $1,903,512 $77,596,488 233558
Hurricanes ($5,152,777) $75,253,281 $4,246,719 $75,253,281 223254
Islanders $36,547,335 $78,832,554 $667,446 $78,832,554 232245
Jets $10,985,456 $79,114,184 $385,816 $79,114,184 232649
Kings $1,251,305 $63,984,042 $15,515,958 $63,984,042 222850
Lightning $8,284,475 $79,448,337 $51,663 $79,448,337 213152
MapleLeafs $35,290,868 $49,184,038 $30,315,962 $49,184,038 233154
Oilers $14,910,227 $71,963,998 $7,536,002 $71,963,998 243458
Panthers $12,152,856 $62,090,838 $17,409,162 $62,090,838 243862
Penguins $11,424,171 $78,670,626 $829,374 $78,670,626 232346
Predators $14,576,651 $75,369,295 $4,130,705 $75,369,295 232649
Rangers $27,909,071 $76,161,219 $3,338,781 $76,161,219 202545
Red Wings $20,394,282 $65,654,409 $13,845,591 $65,654,409 222446
Sabres $31,494,512 $37,826,442 $41,673,558 $37,826,442 233861
Senators $2,777,251 $79,273,823 $226,177 $79,273,823 222749
Sharks $4,571,515 $64,238,996 $15,261,004 $64,238,996 242852
Stars $14,625,991 $78,275,132 $1,224,868 $78,275,132 232750
Stoners $42,462,926 $38,009,039 $41,490,961 $38,009,039 243862
Wild ($1,512,032) $77,300,809 $2,199,191 $77,300,809 243155