Team FinanceLast Update - September 23, 2019 at 08:29
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $120 - 5,870 - 97.83%
Level 2: 5000 - $70 - 4,958 - 99.16%
Level 3: 2000 - $45 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $300 - 800 - 79.95%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17,627 - 97.93%
Average Income per Game$1,901,563
Year to Date Revenue$3,803,125

Expense

Pro Players Total Salaries$72,636,833
Farm Players Total Salaries$0
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,665,954
Farm Year To Date Expenses$0
Pro Salary Cap To Date$3,473,954
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$74,160,938
Pro Remaining Season Days119
Pro Expenses Per Days$613,095
Pro Estimated Expenses$72,958,305
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$72,958,305
Estimated Season Salary Cap$72,624,259
Estimate Under Maximum Salary Cap of $82,000,000$9,375,741
Estimate Over Minimum Salary Cap of $50,000,000 $22,624,259
Current Bank Account$16,022,544
Projected Bank Account$17,225,177

Pro Players Salaries

Jamie Benn $9,500,000 (3)
-Salary Remaining : $9,044,000
-Salary Average : $9,500,000
-Salary Average Remaining : $9,044,000
Evander Kane $7,000,000 (3)
-Salary Remaining : $6,664,000
-Salary Average : $7,000,000
-Salary Average Remaining : $6,664,000
Tuukka Rask $7,000,000 (3)
-Salary Remaining : $6,664,000
-Salary Average : $7,000,000
-Salary Average Remaining : $6,664,000
Jordan Eberle $6,125,000 (3)
-Salary Remaining : $5,831,000
-Salary Average : $5,500,000
-Salary Average Remaining : $5,236,000
Gustav Nyquist $4,750,000 (2)
-Salary Remaining : $4,522,000
-Salary Average : $4,750,000
-Salary Average Remaining : $4,522,000
Marcus Johansson $4,733,333 (3)
-Salary Remaining : $4,506,133
-Salary Average : $4,583,333
-Salary Average Remaining : $4,363,333
Nazem Kadri $4,500,000 (3)
-Salary Remaining : $4,284,000
-Salary Average : $4,500,000
-Salary Average Remaining : $4,284,000
Nikita Zaitsev $4,500,000 (2)
-Salary Remaining : $4,284,000
-Salary Average : $4,500,000
-Salary Average Remaining : $4,284,000
Dmitry Kulikov $4,333,000 (1)
-Salary Remaining : $4,125,016
-Salary Average : $4,333,000
-Salary Average Remaining : $4,125,016
Tanner Pearson $3,350,000 (1)
-Salary Remaining : $3,189,200
-Salary Average : $3,350,000
-Salary Average Remaining : $3,189,200
Jonathan Drouin $3,194,000 (1)
-Salary Remaining : $3,040,688
-Salary Average : $3,194,000
-Salary Average Remaining : $3,040,688
Carl Gunnarsson $2,900,000 (1)
-Salary Remaining : $2,760,800
-Salary Average : $2,900,000
-Salary Average Remaining : $2,760,800
Elias Lindholm (Out of Payroll) $2,700,000 (2)
-Salary Remaining : $2,570,400
-Salary Average : $2,700,000
-Salary Average Remaining : $2,570,400
Vladislav Namestnikov $1,900,000 (1)
-Salary Remaining : $1,808,800
-Salary Average : $1,900,000
-Salary Average Remaining : $1,808,800
Sven Baertschi $1,850,000 (1)
-Salary Remaining : $1,761,200
-Salary Average : $1,850,000
-Salary Average Remaining : $1,761,200
Pavel Zacha $1,744,167 (3)
-Salary Remaining : $1,660,447
-Salary Average : $1,744,167
-Salary Average Remaining : $1,660,447
Charlie McAvoy $1,258,333 (3)
-Salary Remaining : $1,197,933
-Salary Average : $1,258,333
-Salary Average Remaining : $1,197,933
Austin Watson $1,100,000 (1)
-Salary Remaining : $1,047,200
-Salary Average : $1,100,000
-Salary Average Remaining : $1,047,200
Jamie Oleksiak $919,000 (1)
-Salary Remaining : $874,888
-Salary Average : $919,000
-Salary Average Remaining : $874,888
Maxime Lajoie $780,000 (3)
-Salary Remaining : $742,560
-Salary Average : $780,000
-Salary Average Remaining : $742,560
Devon Toews $750,000 (3)
-Salary Remaining : $714,000
-Salary Average : $700,000
-Salary Average Remaining : $666,400
Mackenzie Blackwood $450,000 (1)
-Salary Remaining : $428,400
-Salary Average : $450,000
-Salary Average Remaining : $428,400
Total Pro Players22
Salary Commitment
Year 2019 : $75,336,833
Year 2020 : $54,515,833
Year 2021 : $42,565,833
Year 2022 : $0
Salary Average Commitment
Year 2019 : $74,511,833
Year 2020 : $54,515,833
Year 2021 : $42,565,833
Year 2022 : $0
Salary Cap with 1 Way Contract
Year 2019 : $75,336,833
Year 2020 : $55,340,833
Year 2021 : $43,390,833
Year 2022 : $0

Farm Players Salaries

Kyle Clifford $160,000 (1)
Salary Remaining : $160,000
Salary Average : $160,000
Salary Average Remaining : $160,000
Drake Caggiula $135,000 (2)
Salary Remaining : $135,000
Salary Average : $135,000
Salary Average Remaining : $135,000
Matthew Peca $130,000 (1)
Salary Remaining : $130,000
Salary Average : $130,000
Salary Average Remaining : $130,000
Joakim Nordstrom $127,500 (1)
Salary Remaining : $127,500
Salary Average : $127,500
Salary Average Remaining : $127,500
Sonny Milano $126,333 (2)
Salary Remaining : $126,333
Salary Average : $126,333
Salary Average Remaining : $126,333
Christian Dvorak $110,667 (3)
Salary Remaining : $110,667
Salary Average : $110,667
Salary Average Remaining : $110,667
Michael McCarron $107,583 (2)
Salary Remaining : $107,583
Salary Average : $107,583
Salary Average Remaining : $107,583
Calvin Pickard $100,000 (2)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Markus Nutivaara $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Mike Reilly $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Oscar Dansk $90,000 (1)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Joel Eriksson Ek $89,417 (3)
Salary Remaining : $89,417
Salary Average : $89,417
Salary Average Remaining : $89,417
Gabriel Carlsson $89,417 (3)
Salary Remaining : $89,417
Salary Average : $89,417
Salary Average Remaining : $89,417
Mirco Mueller $85,000 (1)
Salary Remaining : $85,000
Salary Average : $131,917
Salary Average Remaining : $131,917
Nicolas Roy $81,500 (2)
Salary Remaining : $81,500
Salary Average : $81,500
Salary Average Remaining : $81,500
Roope Hintz $81,167 (4)
Salary Remaining : $81,167
Salary Average : $81,167
Salary Average Remaining : $81,167
Slater Koekkoek $80,000 (2)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Anton Forsberg $65,000 (1)
Salary Remaining : $65,000
Salary Average : $65,000
Salary Average Remaining : $65,000
Charles Hudon $65,000 (4)
Salary Remaining : $65,000
Salary Average : $72,500
Salary Average Remaining : $72,500
Miikka Salomaki $61,300 (1)
Salary Remaining : $61,300
Salary Average : $61,300
Salary Average Remaining : $61,300
Total Farm Players20
Salary Commitment
Year 2019 : $1,969,884
Year 2020 : $1,066,084
Year 2021 : $435,668
Year 2022 : $146,167
Salary Average Commitment
Year 2019 : $2,024,301
Year 2020 : $1,073,584
Year 2021 : $443,168
Year 2022 : $153,667

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $350 - 2,400 - 40.00%
Level 2: 5000 - $300 - 2,000 - 40.00%
Level 3: 2000 - $250 - 800 - 40.00%
Level 4: 4000 - $100 - 1,600 - 40.00%
Luxury : 1000 - $500 - 515 - 51.45%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %7,315 - 40.64%
Average Income per Game$2,571,563
Year to Date Revenue$5,143,125

Expense

Pro Players Total Salaries$80,130,475
Farm Players Total Salaries$0
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,894,264
Farm Year To Date Expenses$0
Pro Salary Cap To Date$3,563,064
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$100,290,938
Pro Remaining Season Days119
Pro Expenses Per Days$649,044
Pro Estimated Expenses$77,236,236
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$77,236,236
Estimated Season Salary Cap$74,230,500
Estimate Under Maximum Salary Cap of $82,000,000$7,769,500
Estimate Over Minimum Salary Cap of $50,000,000 $24,230,500
Current Bank Account$46,800,664
Projected Bank Account$69,855,366

Pro Players Salaries

Vladimir Tarasenko $10,000,000 (3)
-Salary Remaining : $9,520,000
-Salary Average : $7,500,000
-Salary Average Remaining : $7,140,000
P.K. Subban $9,000,000 (1)
-Salary Remaining : $8,568,000
-Salary Average : $9,000,000
-Salary Average Remaining : $8,568,000
Torey Krug $7,750,000 (3)
-Salary Remaining : $7,378,000
-Salary Average : $5,250,000
-Salary Average Remaining : $4,998,000
Alex Pietrangelo (Out of Payroll) $6,500,000 (3)
-Salary Remaining : $6,188,000
-Salary Average : $6,500,000
-Salary Average Remaining : $6,188,000
Sean Monahan $6,375,000 (2)
-Salary Remaining : $6,069,000
-Salary Average : $6,375,000
-Salary Average Remaining : $6,069,000
Travis Hamonic $6,357,143 (3)
-Salary Remaining : $6,052,000
-Salary Average : $3,857,143
-Salary Average Remaining : $3,672,000
Brad Marchand (Out of Payroll) $6,125,000 (3)
-Salary Remaining : $5,831,000
-Salary Average : $6,125,000
-Salary Average Remaining : $5,831,000
William Karlsson (Out of Payroll) $5,900,000 (4)
-Salary Remaining : $5,616,800
-Salary Average : $5,900,000
-Salary Average Remaining : $5,616,800
Patrik Laine $3,575,000 (3)
-Salary Remaining : $3,403,400
-Salary Average : $3,575,000
-Salary Average Remaining : $3,403,400
Eric Staal $3,500,000 (2)
-Salary Remaining : $3,332,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,332,000
Matt Benning $1,900,000 (1)
-Salary Remaining : $1,808,800
-Salary Average : $1,900,000
-Salary Average Remaining : $1,808,800
Johnny Gaudreau $1,850,000 (1)
-Salary Remaining : $1,761,200
-Salary Average : $1,850,000
-Salary Average Remaining : $1,761,200
Michael Grabner $1,600,000 (2)
-Salary Remaining : $1,523,200
-Salary Average : $1,600,000
-Salary Average Remaining : $1,523,200
Jake DeBrusk $1,288,333 (3)
-Salary Remaining : $1,226,493
-Salary Average : $1,288,333
-Salary Average Remaining : $1,226,493
Zach Hyman $1,200,000 (1)
-Salary Remaining : $1,142,400
-Salary Average : $1,200,000
-Salary Average Remaining : $1,142,400
Corey Crawford $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Henrik Lundqvist $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Anthony Cirelli $935,833 (2)
-Salary Remaining : $890,913
-Salary Average : $935,833
-Salary Average Remaining : $890,913
Oskar Sundqvist $925,000 (1)
-Salary Remaining : $880,600
-Salary Average : $925,000
-Salary Average Remaining : $880,600
Sean Kuraly $925,000 (4)
-Salary Remaining : $880,600
-Salary Average : $925,000
-Salary Average Remaining : $880,600
Mathieu Joseph $910,833 (3)
-Salary Remaining : $867,113
-Salary Average : $910,833
-Salary Average Remaining : $867,113
Tony DeAngelo $863,333 (2)
-Salary Remaining : $821,893
-Salary Average : $863,333
-Salary Average Remaining : $821,893
Viktor Arvidsson $650,000 (1)
-Salary Remaining : $618,800
-Salary Average : $650,000
-Salary Average Remaining : $618,800
Total Pro Players23
Salary Commitment
Year 2019 : $80,130,475
Year 2020 : $55,105,475
Year 2021 : $41,831,309
Year 2022 : $6,825,000
Salary Average Commitment
Year 2019 : $72,630,475
Year 2020 : $55,105,475
Year 2021 : $41,831,309
Year 2022 : $6,825,000
Salary Cap with 1 Way Contract
Year 2019 : $80,130,475
Year 2020 : $62,605,475
Year 2021 : $49,331,309
Year 2022 : $6,825,000

Farm Players Salaries

Julius Honka $136,300 (1)
Salary Remaining : $136,300
Salary Average : $136,300
Salary Average Remaining : $136,300
Ryan Donato $135,000 (2)
Salary Remaining : $135,000
Salary Average : $135,000
Salary Average Remaining : $135,000
Jakub Zboril $128,833 (1)
Salary Remaining : $128,833
Salary Average : $128,833
Salary Average Remaining : $128,833
Anders Bjork $106,667 (2)
Salary Remaining : $106,667
Salary Average : $106,667
Salary Average Remaining : $106,667
Nick Cousins $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Carter Verhaeghe $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Peter Cehlarik $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Jakob Forsbacka Karlsson $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Rob O'Gara $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Ryan Fitzgerald $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Seth Griffith $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Matt Grzelcyk $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Zane McIntyre $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Filip Hronek $91,333 (1)
Salary Remaining : $91,333
Salary Average : $91,333
Salary Average Remaining : $91,333
Dan Vladar $91,000 (3)
Salary Remaining : $91,000
Salary Average : $45,000
Salary Average Remaining : $45,000
John Quenneville $89,417 (1)
Salary Remaining : $89,417
Salary Average : $89,417
Salary Average Remaining : $89,417
Jeremy Lauzon $87,167 (3)
Salary Remaining : $87,167
Salary Average : $87,167
Salary Average Remaining : $87,167
Jeremy Roy $86,333 (3)
Salary Remaining : $86,333
Salary Average : $86,333
Salary Average Remaining : $86,333
Evan Rodrigues $84,250 (1)
Salary Remaining : $84,250
Salary Average : $84,250
Salary Average Remaining : $84,250
Danick Martel $80,000 (2)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Zach Senyshyn $79,250 (3)
Salary Remaining : $79,250
Salary Average : $79,250
Salary Average Remaining : $79,250
Anthony Stolarz $75,333 (2)
Salary Remaining : $75,333
Salary Average : $75,333
Salary Average Remaining : $75,333
Peter Holland $67,500 (3)
Salary Remaining : $67,500
Salary Average : $67,500
Salary Average Remaining : $67,500
Jean-Sebastien Dea $59,333 (1)
Salary Remaining : $59,333
Salary Average : $59,333
Salary Average Remaining : $59,333
Total Farm Players24
Salary Commitment
Year 2019 : $2,245,216
Year 2020 : $1,085,750
Year 2021 : $411,250
Year 2022 : $0
Salary Average Commitment
Year 2019 : $2,199,216
Year 2020 : $1,039,750
Year 2021 : $365,250
Year 2022 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - $350 - 2,400 - 40.00%
Level 2: 5000 - $300 - 2,000 - 40.00%
Level 3: 2000 - $250 - 800 - 40.00%
Level 4: 4000 - $100 - 1,600 - 40.00%
Luxury : 1000 - $500 - 526 - 52.55%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %7,326 - 40.70%
Average Income per Game$2,578,438
Year to Date Revenue$5,156,875

Expense

Pro Players Total Salaries$68,710,127
Farm Players Total Salaries$0
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,494,408
Farm Year To Date Expenses$0
Pro Salary Cap To Date$3,246,408
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$100,559,062
Pro Remaining Season Days119
Pro Expenses Per Days$589,681
Pro Estimated Expenses$70,172,039
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$70,172,039
Estimated Season Salary Cap$67,706,447
Estimate Under Maximum Salary Cap of $82,000,000$14,293,553
Estimate Over Minimum Salary Cap of $50,000,000 $17,706,447
Current Bank Account$33,445,787
Projected Bank Account$63,832,810

Pro Players Salaries

Connor McDavid $12,500,000 (4)
-Salary Remaining : $11,900,000
-Salary Average : $12,500,000
-Salary Average Remaining : $11,900,000
Carey Price $10,500,000 (3)
-Salary Remaining : $9,996,000
-Salary Average : $10,500,000
-Salary Average Remaining : $9,996,000
Ryan Suter $7,538,461 (2)
-Salary Remaining : $7,176,615
-Salary Average : $7,538,461
-Salary Average Remaining : $7,176,615
Kevin Shattenkirk $6,650,000 (3)
-Salary Remaining : $6,330,800
-Salary Average : $6,650,000
-Salary Average Remaining : $6,330,800
Alexander Edler (Out of Payroll) $6,357,143 (2)
-Salary Remaining : $6,052,000
-Salary Average : $5,000,000
-Salary Average Remaining : $4,760,000
Max Pacioretty $5,500,000 (3)
-Salary Remaining : $5,236,000
-Salary Average : $4,500,000
-Salary Average Remaining : $4,284,000
Jean-Gabriel Pageau $3,100,000 (1)
-Salary Remaining : $2,951,200
-Salary Average : $3,100,000
-Salary Average Remaining : $2,951,200
Troy Brouwer $3,000,000 (2)
-Salary Remaining : $2,856,000
-Salary Average : $3,000,000
-Salary Average Remaining : $2,856,000
Alex Galchenyuk $2,800,000 (1)
-Salary Remaining : $2,665,600
-Salary Average : $2,800,000
-Salary Average Remaining : $2,665,600
Mikko Koskinen $2,750,000 (3)
-Salary Remaining : $2,618,000
-Salary Average : $2,500,000
-Salary Average Remaining : $2,380,000
Braydon Coburn $2,500,000 (2)
-Salary Remaining : $2,380,000
-Salary Average : $2,500,000
-Salary Average Remaining : $2,380,000
Marcus Sorensen $1,200,000 (3)
-Salary Remaining : $1,142,400
-Salary Average : $700,000
-Salary Average Remaining : $666,400
Joel Hanley $1,200,000 (3)
-Salary Remaining : $1,142,400
-Salary Average : $1,200,000
-Salary Average Remaining : $1,142,400
Carter Rowney $1,133,333 (2)
-Salary Remaining : $1,078,933
-Salary Average : $1,133,333
-Salary Average Remaining : $1,078,933
Dominic Moore $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Andrew Ladd $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Zack Smith $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Nick Bonino $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Marc Methot (Out of Payroll) $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Jason Demers $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Nic Dowd $900,000 (3)
-Salary Remaining : $856,800
-Salary Average : $650,000
-Salary Average Remaining : $618,800
Patrik Nemeth $763,333 (4)
-Salary Remaining : $726,693
-Salary Average : $763,333
-Salary Average Remaining : $726,693
Josh Archibald $675,000 (3)
-Salary Remaining : $642,600
-Salary Average : $675,000
-Salary Average Remaining : $642,600
Total Pro Players23
Salary Commitment
Year 2019 : $75,067,270
Year 2020 : $59,810,127
Year 2021 : $40,638,333
Year 2022 : $13,263,333
Salary Average Commitment
Year 2019 : $71,710,127
Year 2020 : $59,810,127
Year 2021 : $40,638,333
Year 2022 : $13,263,333
Salary Cap with 1 Way Contract
Year 2019 : $75,067,270
Year 2020 : $63,167,270
Year 2021 : $42,638,333
Year 2022 : $13,263,333

Farm Players Salaries

Trevor Lewis $200,000 (3)
Salary Remaining : $200,000
Salary Average : $200,000
Salary Average Remaining : $200,000
Drew Stafford $180,000 (2)
Salary Remaining : $180,000
Salary Average : $180,000
Salary Average Remaining : $180,000
Eric Fehr $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Devante Smith-Pelly $100,000 (3)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Lukas Vejdemo $92,500 (3)
Salary Remaining : $92,500
Salary Average : $45,000
Salary Average Remaining : $45,000
Will Bitten $91,000 (3)
Salary Remaining : $91,000
Salary Average : $45,000
Salary Average Remaining : $45,000
Vitek Vanecek $86,333 (3)
Salary Remaining : $86,333
Salary Average : $45,000
Salary Average Remaining : $45,000
Jonah Gadjovich $86,333 (3)
Salary Remaining : $86,333
Salary Average : $45,000
Salary Average Remaining : $45,000
Brett Lernout $85,000 (3)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Adam Wilcox $80,875 (4)
Salary Remaining : $80,875
Salary Average : $80,875
Salary Average Remaining : $80,875
Noel Acciari $72,500 (3)
Salary Remaining : $72,500
Salary Average : $72,500
Salary Average Remaining : $72,500
Tyler Ennis $71,250 (3)
Salary Remaining : $71,250
Salary Average : $65,000
Salary Average Remaining : $65,000
Chase Balisy $65,000 (1)
Salary Remaining : $65,000
Salary Average : $65,000
Salary Average Remaining : $65,000
Matt Tennyson $62,500 (1)
Salary Remaining : $62,500
Salary Average : $62,500
Salary Average Remaining : $62,500
Tom McCollum $61,250 (1)
Salary Remaining : $61,250
Salary Average : $100,000
Salary Average Remaining : $100,000
Mike Condon $57,500 (1)
Salary Remaining : $57,500
Salary Average : $57,500
Salary Average Remaining : $57,500
Daniel Audette $45,000 (1)
Salary Remaining : $45,000
Salary Average : $45,000
Salary Average Remaining : $45,000
Total Farm Players17
Salary Commitment
Year 2019 : $1,537,041
Year 2020 : $1,139,541
Year 2021 : $959,541
Year 2022 : $80,875
Salary Average Commitment
Year 2019 : $1,393,375
Year 2020 : $963,375
Year 2021 : $783,375
Year 2022 : $80,875

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $240 - 3,208 - 53.46%
Level 2: 5000 - $160 - 2,676 - 53.51%
Level 3: 2000 - $90 - 1,377 - 68.85%
Level 4: 4000 - $70 - 2,108 - 52.70%
Luxury : 1000 - $500 - 471 - 47.10%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %9,839 - 54.66%
Average Income per Game$2,131,087
Year to Date Revenue$4,262,174

Expense

Pro Players Total Salaries$63,233,690
Farm Players Total Salaries$0
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,035,792
Farm Year To Date Expenses$0
Pro Salary Cap To Date$2,882,692
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$83,112,393
Pro Remaining Season Days119
Pro Expenses Per Days$521,870
Pro Estimated Expenses$62,102,530
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$62,102,530
Estimated Season Salary Cap$56,286,322
Estimate Under Maximum Salary Cap of $82,000,000$25,713,678
Estimate Over Minimum Salary Cap of $50,000,000 $6,286,322
Current Bank Account$20,641,610
Projected Bank Account$41,651,473

Pro Players Salaries

Artemi Panarin (Out of Payroll) $6,000,000 (3)
-Salary Remaining : $5,712,000
-Salary Average : $6,000,000
-Salary Average Remaining : $5,712,000
Zach Bogosian $5,642,857 (2)
-Salary Remaining : $5,372,000
-Salary Average : $5,392,857
-Salary Average Remaining : $5,134,000
Craig Smith $5,250,000 (2)
-Salary Remaining : $4,998,000
-Salary Average : $4,500,000
-Salary Average Remaining : $4,284,000
Calvin de Haan $5,050,000 (3)
-Salary Remaining : $4,807,600
-Salary Average : $4,550,000
-Salary Average Remaining : $4,331,600
Tyler Johnson $5,000,000 (3)
-Salary Remaining : $4,760,000
-Salary Average : $5,000,000
-Salary Average Remaining : $4,760,000
Devan Dubnyk $4,830,000 (3)
-Salary Remaining : $4,598,160
-Salary Average : $4,330,000
-Salary Average Remaining : $4,122,160
Justin Braun $4,300,000 (3)
-Salary Remaining : $4,093,600
-Salary Average : $3,800,000
-Salary Average Remaining : $3,617,600
Jakob Silfverberg $3,750,000 (3)
-Salary Remaining : $3,570,000
-Salary Average : $3,750,000
-Salary Average Remaining : $3,570,000
Jacob Markstrom $3,666,667 (2)
-Salary Remaining : $3,490,667
-Salary Average : $3,666,667
-Salary Average Remaining : $3,490,667
Mikael Granlund $3,000,000 (1)
-Salary Remaining : $2,856,000
-Salary Average : $3,000,000
-Salary Average Remaining : $2,856,000
Erik Haula $2,750,000 (3)
-Salary Remaining : $2,618,000
-Salary Average : $2,750,000
-Salary Average Remaining : $2,618,000
Melker Karlsson $2,000,000 (2)
-Salary Remaining : $1,904,000
-Salary Average : $2,000,000
-Salary Average Remaining : $1,904,000
Zack Kassian $1,950,000 (3)
-Salary Remaining : $1,856,400
-Salary Average : $1,950,000
-Salary Average Remaining : $1,856,400
Jordan Martinook $1,800,000 (1)
-Salary Remaining : $1,713,600
-Salary Average : $1,800,000
-Salary Average Remaining : $1,713,600
Travis Sanheim $1,263,333 (2)
-Salary Remaining : $1,202,693
-Salary Average : $1,263,333
-Salary Average Remaining : $1,202,693
Oskar Lindblom (Out of Payroll) $1,137,500 (2)
-Salary Remaining : $1,082,900
-Salary Average : $1,137,500
-Salary Average Remaining : $1,082,900
Dennis Seidenberg $1,050,000 (2)
-Salary Remaining : $999,600
-Salary Average : $800,000
-Salary Average Remaining : $761,600
Givani Smith $913,333 (3)
-Salary Remaining : $869,493
-Salary Average : $913,333
-Salary Average Remaining : $869,493
Jack Kopacka $910,833 (3)
-Salary Remaining : $867,113
-Salary Average : $910,000
-Salary Average Remaining : $866,320
Robert Hagg $894,167 (2)
-Salary Remaining : $851,247
-Salary Average : $894,167
-Salary Average Remaining : $851,247
Tyrell Goulbourne $775,000 (2)
-Salary Remaining : $737,800
-Salary Average : $775,000
-Salary Average Remaining : $737,800
Mark Alt $650,000 (2)
-Salary Remaining : $618,800
-Salary Average : $650,000
-Salary Average Remaining : $618,800
Dylan DeMelo $650,000 (2)
-Salary Remaining : $618,800
-Salary Average : $650,000
-Salary Average Remaining : $618,800
Total Pro Players23
Salary Commitment
Year 2019 : $63,233,690
Year 2020 : $55,433,690
Year 2021 : $33,954,166
Year 2022 : $0
Salary Average Commitment
Year 2019 : $60,482,857
Year 2020 : $55,682,857
Year 2021 : $33,953,333
Year 2022 : $0
Salary Cap with 1 Way Contract
Year 2019 : $63,233,690
Year 2020 : $58,433,690
Year 2021 : $35,454,166
Year 2022 : $0

Farm Players Salaries

Charlie Lindgren $130,000 (2)
Salary Remaining : $130,000
Salary Average : $130,000
Salary Average Remaining : $130,000
Stelio Mattheos $92,500 (3)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Luke Green $83,833 (3)
Salary Remaining : $83,833
Salary Average : $85,000
Salary Average Remaining : $85,000
Mark Friedman $82,500 (3)
Salary Remaining : $82,500
Salary Average : $82,500
Salary Average Remaining : $82,500
Total Farm Players4
Salary Commitment
Year 2019 : $388,833
Year 2020 : $388,833
Year 2021 : $258,833
Year 2022 : $0
Salary Average Commitment
Year 2019 : $390,000
Year 2020 : $390,000
Year 2021 : $260,000
Year 2022 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6500 - $150 - 5,622 - 86.49%
Level 2: 5500 - $100 - 4,474 - 81.35%
Level 3: 2500 - $75 - 1,837 - 73.48%
Level 4: 4000 - $50 - 2,719 - 67.98%
Luxury : 1500 - $500 - 600 - 40.00%
Total Capacity :20000

Income

Home Games Left40
Average Attendance - %15,252 - 76.26%
Average Income per Game$2,330,531
Year to Date Revenue$2,330,531

Expense

Pro Players Total Salaries$74,714,500
Farm Players Total Salaries$0
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,670,296
Farm Year To Date Expenses$0
Pro Salary Cap To Date$3,586,296
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$93,221,240
Pro Remaining Season Days119
Pro Expenses Per Days$611,716
Pro Estimated Expenses$72,794,204
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$72,794,204
Estimated Season Salary Cap$74,714,500
Estimate Under Maximum Salary Cap of $82,000,000$7,285,500
Estimate Over Minimum Salary Cap of $50,000,000 $24,714,500
Current Bank Account$5,871,991
Projected Bank Account$26,299,027

Pro Players Salaries

Marc-Edouard Vlasic $8,225,000 (3)
-Salary Remaining : $7,830,200
-Salary Average : $7,000,000
-Salary Average Remaining : $6,664,000
Brent Seabrook $6,875,000 (1)
-Salary Remaining : $6,545,000
-Salary Average : $6,875,000
-Salary Average Remaining : $6,545,000
Braden Holtby $6,100,000 (1)
-Salary Remaining : $5,807,200
-Salary Average : $6,100,000
-Salary Average Remaining : $5,807,200
Logan Couture $6,000,000 (3)
-Salary Remaining : $5,712,000
-Salary Average : $6,000,000
-Salary Average Remaining : $5,712,000
Wayne Simmonds $5,975,000 (3)
-Salary Remaining : $5,688,200
-Salary Average : $3,975,000
-Salary Average Remaining : $3,784,200
Brady Skjei $5,250,000 (4)
-Salary Remaining : $4,998,000
-Salary Average : $5,250,000
-Salary Average Remaining : $4,998,000
Mike Hoffman $5,187,500 (2)
-Salary Remaining : $4,938,500
-Salary Average : $5,187,500
-Salary Average Remaining : $4,938,500
Sean Couturier $4,333,000 (2)
-Salary Remaining : $4,125,016
-Salary Average : $4,333,000
-Salary Average Remaining : $4,125,016
Oscar Klefbom (Out of Payroll) $4,167,000 (2)
-Salary Remaining : $3,966,984
-Salary Average : $4,167,000
-Salary Average Remaining : $3,966,984
Darren Helm $3,850,000 (1)
-Salary Remaining : $3,665,200
-Salary Average : $3,850,000
-Salary Average Remaining : $3,665,200
Richard Panik $3,550,000 (3)
-Salary Remaining : $3,379,600
-Salary Average : $2,800,000
-Salary Average Remaining : $2,665,600
Anders Nilsson $3,000,000 (1)
-Salary Remaining : $2,856,000
-Salary Average : $2,500,000
-Salary Average Remaining : $2,380,000
Tomas Hertl $3,000,000 (2)
-Salary Remaining : $2,856,000
-Salary Average : $3,000,000
-Salary Average Remaining : $2,856,000
Ryan Murray $2,285,000 (2)
-Salary Remaining : $2,175,320
-Salary Average : $2,285,000
-Salary Average Remaining : $2,175,320
Jimmy Vesey $2,275,000 (1)
-Salary Remaining : $2,165,800
-Salary Average : $2,275,000
-Salary Average Remaining : $2,165,800
Joonas Donskoi $1,900,000 (2)
-Salary Remaining : $1,808,800
-Salary Average : $1,900,000
-Salary Average Remaining : $1,808,800
Mark Jankowski $1,675,000 (1)
-Salary Remaining : $1,594,600
-Salary Average : $1,675,000
-Salary Average Remaining : $1,594,600
Jake Virtanen $1,250,000 (4)
-Salary Remaining : $1,190,000
-Salary Average : $1,250,000
-Salary Average Remaining : $1,190,000
Paul Byron $1,166,667 (2)
-Salary Remaining : $1,110,667
-Salary Average : $1,166,667
-Salary Average Remaining : $1,110,667
Jon Merrill $1,137,000 (2)
-Salary Remaining : $1,082,424
-Salary Average : $1,137,000
-Salary Average Remaining : $1,082,424
Justin Schultz (Out of Payroll) $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Kasperi Kapanen $863,333 (4)
-Salary Remaining : $821,893
-Salary Average : $863,333
-Salary Average Remaining : $821,893
Brett Kulak $817,000 (1)
-Salary Remaining : $777,784
-Salary Average : $817,000
-Salary Average Remaining : $777,784
Total Pro Players23
Salary Commitment
Year 2019 : $79,881,500
Year 2020 : $50,314,500
Year 2021 : $27,138,333
Year 2022 : $7,363,333
Salary Average Commitment
Year 2019 : $75,406,500
Year 2020 : $50,314,500
Year 2021 : $27,138,333
Year 2022 : $7,363,333
Salary Cap with 1 Way Contract
Year 2019 : $79,881,500
Year 2020 : $54,289,500
Year 2021 : $31,113,333
Year 2022 : $7,363,333

Farm Players Salaries

Tobias Rieder $225,000 (2)
Salary Remaining : $225,000
Salary Average : $225,000
Salary Average Remaining : $225,000
Calle Jarnkrok $200,000 (1)
Salary Remaining : $200,000
Salary Average : $200,000
Salary Average Remaining : $200,000
Jay Beagle $200,000 (2)
Salary Remaining : $200,000
Salary Average : $200,000
Salary Average Remaining : $200,000
Matt Nieto $197,500 (4)
Salary Remaining : $197,500
Salary Average : $197,500
Salary Average Remaining : $197,500
Jordan Weal $175,000 (2)
Salary Remaining : $175,000
Salary Average : $175,000
Salary Average Remaining : $175,000
Kristian Vesalainen $149,167 (3)
Salary Remaining : $149,167
Salary Average : $45,000
Salary Average Remaining : $45,000
Jake Oettinger $138,750 (3)
Salary Remaining : $138,750
Salary Average : $45,000
Salary Average Remaining : $45,000
Erik Brannstrom $134,417 (3)
Salary Remaining : $134,417
Salary Average : $45,000
Salary Average Remaining : $45,000
Juuso Valimaki $131,917 (3)
Salary Remaining : $131,917
Salary Average : $45,000
Salary Average Remaining : $45,000
Urho Vaakanainen $130,250 (3)
Salary Remaining : $130,250
Salary Average : $45,000
Salary Average Remaining : $45,000
Alex Barre-Boulet $125,926 (3)
Salary Remaining : $125,926
Salary Average : $75,926
Salary Average Remaining : $75,926
Michael Hutchinson $115,000 (1)
Salary Remaining : $115,000
Salary Average : $115,000
Salary Average Remaining : $115,000
Mark Pysyk $112,500 (1)
Salary Remaining : $112,500
Salary Average : $112,500
Salary Average Remaining : $112,500
German Rubtsov $110,667 (3)
Salary Remaining : $110,667
Salary Average : $45,000
Salary Average Remaining : $45,000
Kevin Connauton $100,000 (2)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Adin Hill $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Colton Sceviour $95,000 (2)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Janne Kuokkanen $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Brandon Hickey $92,500 (3)
Salary Remaining : $92,500
Salary Average : $45,000
Salary Average Remaining : $45,000
Lucas Johansen $92,500 (3)
Salary Remaining : $92,500
Salary Average : $45,000
Salary Average Remaining : $45,000
Ukko-Pekka Luukkonen $92,500 (3)
Salary Remaining : $92,500
Salary Average : $45,000
Salary Average Remaining : $45,000
Brandon Carlo $89,417 (1)
Salary Remaining : $89,417
Salary Average : $89,417
Salary Average Remaining : $89,417
Kenny Agostino $87,500 (2)
Salary Remaining : $87,500
Salary Average : $87,500
Salary Average Remaining : $87,500
Rasmus Andersson $86,333 (1)
Salary Remaining : $86,333
Salary Average : $86,333
Salary Average Remaining : $86,333
Oliver Kylington $86,333 (4)
Salary Remaining : $86,333
Salary Average : $86,333
Salary Average Remaining : $86,333
Emile Poirier $86,300 (1)
Salary Remaining : $86,300
Salary Average : $86,300
Salary Average Remaining : $86,300
Andrew Mangiapane $80,000 (3)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Morgan Geekie $80,000 (3)
Salary Remaining : $80,000
Salary Average : $45,000
Salary Average Remaining : $45,000
Cody Goloubef $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Patrick Sieloff $70,000 (3)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Reid Boucher $68,800 (2)
Salary Remaining : $68,800
Salary Average : $68,800
Salary Average Remaining : $68,800
Garret Sparks $67,500 (4)
Salary Remaining : $67,500
Salary Average : $67,500
Salary Average Remaining : $67,500
Josh Leivo $61,300 (1)
Salary Remaining : $61,300
Salary Average : $61,300
Salary Average Remaining : $61,300
Adam Clendening $60,000 (1)
Salary Remaining : $60,000
Salary Average : $60,000
Salary Average Remaining : $60,000
Total Farm Players34
Salary Commitment
Year 2019 : $3,809,577
Year 2020 : $2,773,727
Year 2021 : $1,729,927
Year 2022 : $351,333
Salary Average Commitment
Year 2019 : $3,056,909
Year 2020 : $2,071,059
Year 2021 : $1,027,259
Year 2022 : $351,333

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,587,500
Year to Date Revenue$1,587,500

Expense

Pro Players Total Salaries$74,825,667
Farm Players Total Salaries$0
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,663,630
Farm Year To Date Expenses$0
Pro Salary Cap To Date$3,591,630
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,500,000
Pro Remaining Season Days119
Pro Expenses Per Days$610,605
Pro Estimated Expenses$72,661,995
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$72,661,995
Estimated Season Salary Cap$74,825,625
Estimate Under Maximum Salary Cap of $82,000,000$7,174,375
Estimate Over Minimum Salary Cap of $50,000,000 $24,825,625
Current Bank Account$31,676,943
Projected Bank Account$22,514,948

Pro Players Salaries

Steven Stamkos $8,500,000 (2)
-Salary Remaining : $8,092,000
-Salary Average : $8,500,000
-Salary Average Remaining : $8,092,000
Victor Hedman $7,875,000 (3)
-Salary Remaining : $7,497,000
-Salary Average : $7,875,000
-Salary Average Remaining : $7,497,000
Nathan MacKinnon $6,300,000 (2)
-Salary Remaining : $5,997,600
-Salary Average : $6,300,000
-Salary Average Remaining : $5,997,600
Jared Spurgeon $5,188,000 (2)
-Salary Remaining : $4,938,976
-Salary Average : $5,188,000
-Salary Average Remaining : $4,938,976
Tyler Toffoli (1 Way Contract) $5,100,000 (3)
-Salary Remaining : $4,855,200
-Salary Average : $4,600,000
-Salary Average Remaining : $4,379,200
Nikita Kucherov $4,767,000 (1)
-Salary Remaining : $4,538,184
-Salary Average : $4,767,000
-Salary Average Remaining : $4,538,184
Ryan McDonagh $4,700,000 (3)
-Salary Remaining : $4,474,400
-Salary Average : $4,700,000
-Salary Average Remaining : $4,474,400
Robin Lehner (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,808,000
-Salary Average : $1,500,000
-Salary Average Remaining : $1,428,000
Evgenii Dadonov $4,000,000 (2)
-Salary Remaining : $3,808,000
-Salary Average : $4,000,000
-Salary Average Remaining : $3,808,000
Aaron Ekblad $3,775,000 (1)
-Salary Remaining : $3,593,800
-Salary Average : $3,775,000
-Salary Average Remaining : $3,593,800
Jack Johnson (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $3,570,000
-Salary Average : $3,250,000
-Salary Average Remaining : $3,094,000
Conor Sheary (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $3,094,000
-Salary Average : $3,000,000
-Salary Average Remaining : $2,856,000
Matt Dumba $2,550,000 (2)
-Salary Remaining : $2,427,600
-Salary Average : $2,550,000
-Salary Average Remaining : $2,427,600
John Gibson $2,300,000 (2)
-Salary Remaining : $2,189,600
-Salary Average : $2,300,000
-Salary Average Remaining : $2,189,600
Jesper Fast $1,887,500 (3)
-Salary Remaining : $1,796,900
-Salary Average : $1,850,000
-Salary Average Remaining : $1,761,200
Matthew Tkachuk $1,775,000 (2)
-Salary Remaining : $1,689,800
-Salary Average : $1,775,000
-Salary Average Remaining : $1,689,800
Mikko Rantanen $1,627,000 (3)
-Salary Remaining : $1,548,904
-Salary Average : $1,627,000
-Salary Average Remaining : $1,548,904
Yanni Gourde $1,000,000 (3)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Brayden Point $919,167 (3)
-Salary Remaining : $875,047
-Salary Average : $919,167
-Salary Average Remaining : $875,047
Phillip Danault $912,000 (1)
-Salary Remaining : $868,224
-Salary Average : $912,000
-Salary Average Remaining : $868,224
Derek Forbort $650,000 (1)
-Salary Remaining : $618,800
-Salary Average : $650,000
-Salary Average Remaining : $618,800
Total Pro Players21
Salary Commitment
Year 2019 : $74,825,667
Year 2020 : $60,934,167
Year 2021 : $30,321,167
Year 2022 : $0
Salary Average Commitment
Year 2019 : $71,038,167
Year 2020 : $60,934,167
Year 2021 : $30,321,167
Year 2022 : $0
Salary Cap with 1 Way Contract
Year 2019 : $74,825,667
Year 2020 : $64,721,667
Year 2021 : $34,108,667
Year 2022 : $0

Farm Players Salaries

Jakob Chychrun $92,500 (3)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Joonas Korpisalo $90,000 (2)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Nicolas Deslauriers $77,500 (2)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Garrett Wilson $65,000 (2)
Salary Remaining : $65,000
Salary Average : $65,000
Salary Average Remaining : $65,000
Corban Knight $65,000 (2)
Salary Remaining : $65,000
Salary Average : $65,000
Salary Average Remaining : $65,000
Malcolm Subban $65,000 (2)
Salary Remaining : $65,000
Salary Average : $65,000
Salary Average Remaining : $65,000
Nick Shore $60,000 (1)
Salary Remaining : $60,000
Salary Average : $60,000
Salary Average Remaining : $60,000
Total Farm Players7
Salary Commitment
Year 2019 : $515,000
Year 2020 : $455,000
Year 2021 : $92,500
Year 2022 : $0
Salary Average Commitment
Year 2019 : $515,000
Year 2020 : $455,000
Year 2021 : $92,500
Year 2022 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $200 - 3,400 - 56.66%
Level 2: 5000 - $125 - 3,362 - 67.24%
Level 3: 2000 - $75 - 1,947 - 97.35%
Level 4: 4000 - $50 - 2,565 - 64.13%
Luxury : 1000 - $500 - 495 - 49.50%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %11,769 - 65.38%
Average Income per Game$2,027,407
Year to Date Revenue$4,054,813

Expense

Pro Players Total Salaries$75,688,309
Farm Players Total Salaries$0
Coaches Total Salaries$6,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,933,036
Farm Year To Date Expenses$0
Pro Salary Cap To Date$3,633,036
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$79,068,854
Pro Remaining Season Days119
Pro Expenses Per Days$655,506
Pro Estimated Expenses$78,005,214
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$78,005,214
Estimated Season Salary Cap$75,688,250
Estimate Under Maximum Salary Cap of $82,000,000$6,311,750
Estimate Over Minimum Salary Cap of $50,000,000 $25,688,250
Current Bank Account$42,637,835
Projected Bank Account$43,701,475

Pro Players Salaries

Shea Weber $10,357,140 (3)
-Salary Remaining : $9,860,000
-Salary Average : $7,857,143
-Salary Average Remaining : $7,480,000
Tyler Myers $6,750,000 (3)
-Salary Remaining : $6,426,000
-Salary Average : $5,500,000
-Salary Average Remaining : $5,236,000
Filip Forsberg $6,000,000 (2)
-Salary Remaining : $5,712,000
-Salary Average : $6,000,000
-Salary Average Remaining : $5,712,000
Aleksander Barkov $5,900,000 (2)
-Salary Remaining : $5,616,800
-Salary Average : $5,900,000
-Salary Average Remaining : $5,616,800
Rasmus Ristolainen $5,400,000 (2)
-Salary Remaining : $5,140,800
-Salary Average : $5,400,000
-Salary Average Remaining : $5,140,800
Morgan Rielly $5,000,000 (2)
-Salary Remaining : $4,760,000
-Salary Average : $5,000,000
-Salary Average Remaining : $4,760,000
Noah Hanifin $4,950,000 (1)
-Salary Remaining : $4,712,400
-Salary Average : $450,000
-Salary Average Remaining : $428,400
Ben Bishop $4,916,666 (3)
-Salary Remaining : $4,680,666
-Salary Average : $450,000
-Salary Average Remaining : $428,400
Jake Muzzin $4,000,000 (1)
-Salary Remaining : $3,808,000
-Salary Average : $4,000,000
-Salary Average Remaining : $3,808,000
Reilly Smith $3,500,000 (1)
-Salary Remaining : $3,332,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,332,000
Chris Kreider $2,475,000 (1)
-Salary Remaining : $2,356,200
-Salary Average : $2,475,000
-Salary Average Remaining : $2,356,200
Connor Brown $2,100,000 (4)
-Salary Remaining : $1,999,200
-Salary Average : $450,000
-Salary Average Remaining : $428,400
Mitchell Marner $1,744,167 (1)
-Salary Remaining : $1,660,447
-Salary Average : $1,744,167
-Salary Average Remaining : $1,660,447
William Nylander $1,744,000 (1)
-Salary Remaining : $1,660,288
-Salary Average : $1,744,000
-Salary Average Remaining : $1,660,288
Bo Horvat $1,744,000 (1)
-Salary Remaining : $1,660,288
-Salary Average : $1,744,000
-Salary Average Remaining : $1,660,288
Nikita Zadorov $1,744,000 (1)
-Salary Remaining : $1,660,288
-Salary Average : $1,744,000
-Salary Average Remaining : $1,660,288
Brock Boeser $1,491,667 (1)
-Salary Remaining : $1,420,067
-Salary Average : $1,491,667
-Salary Average Remaining : $1,420,067
Josh Morrissey $1,363,333 (3)
-Salary Remaining : $1,297,893
-Salary Average : $1,363,333
-Salary Average Remaining : $1,297,893
Adam Lowry $1,125,000 (1)
-Salary Remaining : $1,071,000
-Salary Average : $1,125,000
-Salary Average Remaining : $1,071,000
Andrew Copp $1,000,000 (2)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Travis Konecny $895,000 (1)
-Salary Remaining : $852,040
-Salary Average : $895,000
-Salary Average Remaining : $852,040
Carter Hart $863,333 (3)
-Salary Remaining : $821,893
-Salary Average : $863,333
-Salary Average Remaining : $821,893
Colton Sissons $625,000 (2)
-Salary Remaining : $595,000
-Salary Average : $625,000
-Salary Average Remaining : $595,000
Total Pro Players23
Salary Commitment
Year 2019 : $75,688,309
Year 2020 : $46,525,475
Year 2021 : $22,600,475
Year 2022 : $2,100,000
Salary Average Commitment
Year 2019 : $61,321,643
Year 2020 : $40,408,809
Year 2021 : $16,483,809
Year 2022 : $450,000
Salary Cap with 1 Way Contract
Year 2019 : $75,688,309
Year 2020 : $50,275,475
Year 2021 : $26,350,475
Year 2022 : $2,100,000

Farm Players Salaries

Eric Gelinas $157,500 (3)
Salary Remaining : $157,500
Salary Average : $157,500
Salary Average Remaining : $157,500
Rocco Grimaldi $106,700 (1)
Salary Remaining : $106,700
Salary Average : $106,700
Salary Average Remaining : $106,700
Filip Chytil $89,500 (1)
Salary Remaining : $89,500
Salary Average : $89,500
Salary Average Remaining : $89,500
Brendan Leipsic $89,400 (1)
Salary Remaining : $89,400
Salary Average : $89,400
Salary Average Remaining : $89,400
Gabriel Bourque $86,600 (3)
Salary Remaining : $86,600
Salary Average : $86,600
Salary Average Remaining : $86,600
Noah Juulsen $86,500 (1)
Salary Remaining : $86,500
Salary Average : $86,500
Salary Average Remaining : $86,500
Derrick Pouliot $82,200 (1)
Salary Remaining : $82,200
Salary Average : $82,200
Salary Average Remaining : $82,200
Emerson Etem $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Tyler Pitlick $72,500 (1)
Salary Remaining : $72,500
Salary Average : $72,500
Salary Average Remaining : $72,500
Christopher Gibson $65,000 (1)
Salary Remaining : $65,000
Salary Average : $65,000
Salary Average Remaining : $65,000
Rinat Valiev $65,000 (1)
Salary Remaining : $65,000
Salary Average : $45,000
Salary Average Remaining : $45,000
Travis Dermott $45,000 (1)
Salary Remaining : $45,000
Salary Average : $45,000
Salary Average Remaining : $45,000
Dominic Toninato $45,000 (1)
Salary Remaining : $45,000
Salary Average : $45,000
Salary Average Remaining : $45,000
Kailer Yamamoto $45,000 (1)
Salary Remaining : $45,000
Salary Average : $45,000
Salary Average Remaining : $45,000
Total Farm Players14
Salary Commitment
Year 2019 : $1,113,400
Year 2020 : $244,100
Year 2021 : $244,100
Year 2022 : $0
Salary Average Commitment
Year 2019 : $1,093,400
Year 2020 : $244,100
Year 2021 : $244,100
Year 2022 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $140 - 5,794 - 96.56%
Level 2: 6000 - $110 - 3,977 - 66.28%
Level 3: 6000 - $80 - 3,600 - 60.00%
Level 4: 6000 - $30 - 4,566 - 76.10%
Luxury : 3000 - $220 - 1,800 - 60.00%
Total Capacity :27000

Income

Home Games Left39
Average Attendance - %19,736 - 73.10%
Average Income per Game$2,586,856
Year to Date Revenue$5,173,712

Expense

Pro Players Total Salaries$81,969,723
Farm Players Total Salaries$0
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,994,548
Farm Year To Date Expenses$0
Pro Salary Cap To Date$3,934,548
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$100,887,384
Pro Remaining Season Days119
Pro Expenses Per Days$665,758
Pro Estimated Expenses$79,225,202
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$79,225,202
Estimated Season Salary Cap$81,969,750
Estimate Under Maximum Salary Cap of $82,000,000$30,250
Estimate Over Minimum Salary Cap of $50,000,000 $31,969,750
Current Bank Account$8,779,848
Projected Bank Account$30,442,030

Pro Players Salaries

Patrick Kane $10,500,000 (1)
-Salary Remaining : $9,996,000
-Salary Average : $10,500,000
-Salary Average Remaining : $9,996,000
Jack Eichel $10,000,000 (3)
-Salary Remaining : $9,520,000
-Salary Average : $10,000,000
-Salary Average Remaining : $9,520,000
John Carlson $8,000,000 (3)
-Salary Remaining : $7,616,000
-Salary Average : $8,000,000
-Salary Average Remaining : $7,616,000
Erik Karlsson $7,750,000 (3)
-Salary Remaining : $7,378,000
-Salary Average : $6,500,000
-Salary Average Remaining : $6,188,000
Zach Parise $7,663,461 (2)
-Salary Remaining : $7,295,615
-Salary Average : $7,538,461
-Salary Average Remaining : $7,176,615
Ryan O'Reilly $7,500,000 (1)
-Salary Remaining : $7,140,000
-Salary Average : $7,500,000
-Salary Average Remaining : $7,140,000
Gabriel Landeskog $5,571,429 (4)
-Salary Remaining : $5,304,000
-Salary Average : $5,571,429
-Salary Average Remaining : $5,304,000
Mats Zuccarello $5,500,000 (3)
-Salary Remaining : $5,236,000
-Salary Average : $4,500,000
-Salary Average Remaining : $4,284,000
Elias Pettersson $3,775,000 (3)
-Salary Remaining : $3,593,800
-Salary Average : $450,000
-Salary Average Remaining : $428,400
Rasmus Dahlin $3,775,000 (3)
-Salary Remaining : $3,593,800
-Salary Average : $450,000
-Salary Average Remaining : $428,400
Thomas Greiss $3,333,333 (2)
-Salary Remaining : $3,173,333
-Salary Average : $3,333,333
-Salary Average Remaining : $3,173,333
Ivan Provorov $1,744,167 (3)
-Salary Remaining : $1,660,447
-Salary Average : $1,744,167
-Salary Average Remaining : $1,660,447
Zach Aston-Reese $1,050,000 (1)
-Salary Remaining : $999,600
-Salary Average : $1,050,000
-Salary Average Remaining : $999,600
Devin Shore $925,000 (1)
-Salary Remaining : $880,600
-Salary Average : $2,300,000
-Salary Average Remaining : $2,189,600
Jaccob Slavin $925,000 (2)
-Salary Remaining : $880,600
-Salary Average : $742,500
-Salary Average Remaining : $706,860
Matt Murray $894,000 (1)
-Salary Remaining : $851,088
-Salary Average : $894,000
-Salary Average Remaining : $851,088
Thomas Chabot $863,333 (3)
-Salary Remaining : $821,893
-Salary Average : $863,333
-Salary Average Remaining : $821,893
Jonathan Marchessault $750,000 (1)
-Salary Remaining : $714,000
-Salary Average : $750,000
-Salary Average Remaining : $714,000
Phil Di Giuseppe $750,000 (1)
-Salary Remaining : $714,000
-Salary Average : $750,000
-Salary Average Remaining : $714,000
Tom Kuhnhackl $700,000 (3)
-Salary Remaining : $666,400
-Salary Average : $700,000
-Salary Average Remaining : $666,400
Total Pro Players20
Salary Commitment
Year 2019 : $81,969,723
Year 2020 : $57,225,723
Year 2021 : $45,428,929
Year 2022 : $5,571,429
Salary Average Commitment
Year 2019 : $74,137,223
Year 2020 : $50,393,223
Year 2021 : $38,778,929
Year 2022 : $5,571,429
Salary Cap with 1 Way Contract
Year 2019 : $81,969,723
Year 2020 : $59,600,723
Year 2021 : $47,678,929
Year 2022 : $5,571,429

Farm Players Salaries

Jan Rutta $230,000 (2)
Salary Remaining : $230,000
Salary Average : $230,000
Salary Average Remaining : $230,000
Olli Juolevi $191,333 (3)
Salary Remaining : $191,333
Salary Average : $45,000
Salary Average Remaining : $45,000
Michael Rasmussen $171,083 (3)
Salary Remaining : $171,083
Salary Average : $45,000
Salary Average Remaining : $45,000
Jake McCabe $160,000 (2)
Salary Remaining : $160,000
Salary Average : $160,000
Salary Average Remaining : $160,000
Zemgus Girgensons $160,000 (2)
Salary Remaining : $160,000
Salary Average : $160,000
Salary Average Remaining : $160,000
Cal Foote $142,500 (3)
Salary Remaining : $142,500
Salary Average : $45,000
Salary Average Remaining : $45,000
Luke Kunin $142,500 (3)
Salary Remaining : $142,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Samuel Morin $136,333 (2)
Salary Remaining : $136,333
Salary Average : $136,333
Salary Average Remaining : $136,333
Nikolay Goldobin $107,583 (3)
Salary Remaining : $107,583
Salary Average : $107,583
Salary Average Remaining : $107,583
Kaapo Kahkonen $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Evgeny Svechnikov $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Brandon Gignac $97,500 (3)
Salary Remaining : $97,500
Salary Average : $45,000
Salary Average Remaining : $45,000
Sean Day $97,500 (3)
Salary Remaining : $97,500
Salary Average : $45,000
Salary Average Remaining : $45,000
David Kampf $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Max Comtois $92,500 (3)
Salary Remaining : $92,500
Salary Average : $45,000
Salary Average Remaining : $45,000
Libor Hajek $89,417 (3)
Salary Remaining : $89,417
Salary Average : $45,000
Salary Average Remaining : $45,000
Denis Gurianov $89,417 (3)
Salary Remaining : $89,417
Salary Average : $89,417
Salary Average Remaining : $89,417
Max Jones $86,333 (3)
Salary Remaining : $86,333
Salary Average : $45,000
Salary Average Remaining : $45,000
Cedric Paquette $81,250 (2)
Salary Remaining : $81,250
Salary Average : $81,250
Salary Average Remaining : $81,250
Nikita Soshnikov $80,000 (1)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Daniel Sprong $75,000 (3)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Dominik Simon $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Troy Stecher $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Sammy Blais $72,583 (2)
Salary Remaining : $72,583
Salary Average : $72,583
Salary Average Remaining : $72,583
Jon Gillies $72,500 (1)
Salary Remaining : $72,500
Salary Average : $72,500
Salary Average Remaining : $72,500
Fredrik Claesson $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Denis Malgin $69,333 (2)
Salary Remaining : $69,333
Salary Average : $69,333
Salary Average Remaining : $69,333
Tristan Jarry $67,500 (2)
Salary Remaining : $67,500
Salary Average : $45,000
Salary Average Remaining : $45,000
Scott Wilson $62,500 (1)
Salary Remaining : $62,500
Salary Average : $62,500
Salary Average Remaining : $62,500
Total Farm Players29
Salary Commitment
Year 2019 : $3,087,165
Year 2020 : $2,452,165
Year 2021 : $1,382,666
Year 2022 : $0
Salary Average Commitment
Year 2019 : $2,406,499
Year 2020 : $1,771,499
Year 2021 : $724,500
Year 2022 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $160 - 4,612 - 76.86%
Level 2: 5000 - $125 - 3,450 - 68.99%
Level 3: 2000 - $80 - 1,638 - 81.90%
Level 4: 4000 - $60 - 2,545 - 63.63%
Luxury : 1000 - $250 - 1,000 - 100.00%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %13,244 - 73.58%
Average Income per Game$2,128,460
Year to Date Revenue$4,256,919

Expense

Pro Players Total Salaries$73,598,462
Farm Players Total Salaries$0
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,616,728
Farm Year To Date Expenses$0
Pro Salary Cap To Date$3,532,728
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$83,009,920
Pro Remaining Season Days119
Pro Expenses Per Days$602,788
Pro Estimated Expenses$71,731,772
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$71,731,772
Estimated Season Salary Cap$73,598,500
Estimate Under Maximum Salary Cap of $82,000,000$8,401,500
Estimate Over Minimum Salary Cap of $50,000,000 $23,598,500
Current Bank Account$32,347,685
Projected Bank Account$43,625,833

Pro Players Salaries

Ryan Kesler $6,875,000 (2)
-Salary Remaining : $6,545,000
-Salary Average : $6,875,000
-Salary Average Remaining : $6,545,000
Duncan Keith $6,538,462 (3)
-Salary Remaining : $6,224,616
-Salary Average : $5,538,462
-Salary Average Remaining : $5,272,616
Ilya Kovalchuk $6,500,000 (1)
-Salary Remaining : $6,188,000
-Salary Average : $6,250,000
-Salary Average Remaining : $5,950,000
Mikko Koivu $5,750,000 (1)
-Salary Remaining : $5,474,000
-Salary Average : $5,500,000
-Salary Average Remaining : $5,236,000
J.T. Miller $5,250,000 (1)
-Salary Remaining : $4,998,000
-Salary Average : $450,000
-Salary Average Remaining : $428,400
Mathieu Perreault $4,125,000 (3)
-Salary Remaining : $3,927,000
-Salary Average : $4,125,000
-Salary Average Remaining : $3,927,000
Brian Dumoulin $4,100,000 (3)
-Salary Remaining : $3,903,200
-Salary Average : $4,100,000
-Salary Average Remaining : $3,903,200
Josh Manson $4,100,000 (3)
-Salary Remaining : $3,903,200
-Salary Average : $4,100,000
-Salary Average Remaining : $3,903,200
Connor Murphy $3,850,000 (2)
-Salary Remaining : $3,665,200
-Salary Average : $3,850,000
-Salary Average Remaining : $3,665,200
Nico Hischier $3,775,000 (2)
-Salary Remaining : $3,593,800
-Salary Average : $3,775,000
-Salary Average Remaining : $3,593,800
Darnell Nurse $3,200,000 (2)
-Salary Remaining : $3,046,400
-Salary Average : $3,200,000
-Salary Average Remaining : $3,046,400
Teuvo Teravainen $2,860,000 (2)
-Salary Remaining : $2,722,720
-Salary Average : $2,860,000
-Salary Average Remaining : $2,722,720
Tomas Tatar $2,750,000 (1)
-Salary Remaining : $2,618,000
-Salary Average : $2,750,000
-Salary Average Remaining : $2,618,000
Oliver Bjorkstrand $2,500,000 (4)
-Salary Remaining : $2,380,000
-Salary Average : $2,500,000
-Salary Average Remaining : $2,380,000
Matt Calvert $2,200,000 (2)
-Salary Remaining : $2,094,400
-Salary Average : $2,200,000
-Salary Average Remaining : $2,094,400
Neal Pionk $1,775,000 (2)
-Salary Remaining : $1,689,800
-Salary Average : $1,775,000
-Salary Average Remaining : $1,689,800
Darcy Kuemper $1,550,000 (1)
-Salary Remaining : $1,475,600
-Salary Average : $1,550,000
-Salary Average Remaining : $1,475,600
Frank Vatrano $925,000 (2)
-Salary Remaining : $880,600
-Salary Average : $925,000
-Salary Average Remaining : $880,600
Pavel Buchnevich $925,000 (2)
-Salary Remaining : $880,600
-Salary Average : $925,000
-Salary Average Remaining : $880,600
Zach Sanford $925,000 (3)
-Salary Remaining : $880,600
-Salary Average : $450,000
-Salary Average Remaining : $428,400
Jesper Bratt $825,000 (2)
-Salary Remaining : $785,400
-Salary Average : $825,000
-Salary Average Remaining : $785,400
Alex Chiasson $800,000 (1)
-Salary Remaining : $761,600
-Salary Average : $800,000
-Salary Average Remaining : $761,600
Damon Severson $800,000 (1)
-Salary Remaining : $761,600
-Salary Average : $800,000
-Salary Average Remaining : $761,600
Pheonix Copley $700,000 (3)
-Salary Remaining : $666,400
-Salary Average : $650,000
-Salary Average Remaining : $618,800
Total Pro Players24
Salary Commitment
Year 2019 : $73,598,462
Year 2020 : $49,148,462
Year 2021 : $21,938,462
Year 2022 : $2,500,000
Salary Average Commitment
Year 2019 : $66,773,462
Year 2020 : $48,673,462
Year 2021 : $21,463,462
Year 2022 : $2,500,000
Salary Cap with 1 Way Contract
Year 2019 : $73,598,462
Year 2020 : $50,198,462
Year 2021 : $22,988,462
Year 2022 : $2,500,000

Farm Players Salaries

Logan Brown $157,333 (3)
Salary Remaining : $157,333
Salary Average : $157,333
Salary Average Remaining : $157,333
Johan Larsson $147,500 (4)
Salary Remaining : $147,500
Salary Average : $147,500
Salary Average Remaining : $147,500
Ty Dellandrea $146,250 (3)
Salary Remaining : $146,250
Salary Average : $146,250
Salary Average Remaining : $146,250
Logan Stanley $107,583 (3)
Salary Remaining : $107,583
Salary Average : $107,583
Salary Average Remaining : $107,583
Brendan Lemieux $103,917 (2)
Salary Remaining : $103,917
Salary Average : $103,917
Salary Average Remaining : $103,917
Ian McCoshen $102,500 (3)
Salary Remaining : $102,500
Salary Average : $102,500
Salary Average Remaining : $102,500
Nathan Beaulieu $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Rudolfs Balcers $94,375 (3)
Salary Remaining : $94,375
Salary Average : $92,500
Salary Average Remaining : $92,500
Isac Lundestrom $92,500 (3)
Salary Remaining : $92,500
Salary Average : $45,000
Salary Average Remaining : $45,000
Linus Olund $92,500 (3)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Alexandar Georgiev $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Connor Ingram $92,500 (3)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Brandon Halverson $89,417 (3)
Salary Remaining : $89,417
Salary Average : $89,417
Salary Average Remaining : $89,417
Vitaly Abramov $88,000 (3)
Salary Remaining : $88,000
Salary Average : $88,000
Salary Average Remaining : $88,000
Jason Dickinson $87,500 (3)
Salary Remaining : $87,500
Salary Average : $87,500
Salary Average Remaining : $87,500
Victor Mete $87,000 (2)
Salary Remaining : $87,000
Salary Average : $87,000
Salary Average Remaining : $87,000
Ethan Bear $72,000 (2)
Salary Remaining : $72,000
Salary Average : $72,000
Salary Average Remaining : $72,000
Steven Fogarty $70,875 (4)
Salary Remaining : $70,875
Salary Average : $70,875
Salary Average Remaining : $70,875
Cristoval Nieves $70,875 (1)
Salary Remaining : $70,875
Salary Average : $70,875
Salary Average Remaining : $70,875
Ben Thomas $70,000 (3)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Adam Tambellini $65,000 (3)
Salary Remaining : $65,000
Salary Average : $45,000
Salary Average Remaining : $45,000
Christian Djoos $65,000 (2)
Salary Remaining : $65,000
Salary Average : $65,000
Salary Average Remaining : $65,000
Jordan Schroeder $65,000 (1)
Salary Remaining : $65,000
Salary Average : $65,000
Salary Average Remaining : $65,000
Ryan Graves $65,000 (3)
Salary Remaining : $65,000
Salary Average : $65,000
Salary Average Remaining : $65,000
Total Farm Players24
Salary Commitment
Year 2019 : $2,225,125
Year 2020 : $1,987,375
Year 2021 : $1,566,958
Year 2022 : $218,375
Salary Average Commitment
Year 2019 : $2,155,750
Year 2020 : $1,919,875
Year 2021 : $1,499,458
Year 2022 : $218,375

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJos Louis
Level 1: 6000 - $154 - 5,477 - 91.28%
Level 2: 5000 - $82 - 5,000 - 100.00%
Level 3: 2000 - $65 - 2,000 - 100.00%
Level 4: 4000 - $44 - 3,161 - 79.01%
Luxury : 1000 - $306 - 783 - 78.30%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %16,420 - 91.22%
Average Income per Game$2,202,552
Year to Date Revenue$4,405,103

Expense

Pro Players Total Salaries$78,608,333
Farm Players Total Salaries$0
Coaches Total Salaries$800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,811,602
Farm Year To Date Expenses$0
Pro Salary Cap To Date$3,773,202
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$85,899,508
Pro Remaining Season Days119
Pro Expenses Per Days$635,267
Pro Estimated Expenses$75,596,773
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$75,596,773
Estimated Season Salary Cap$78,608,375
Estimate Under Maximum Salary Cap of $82,000,000$3,391,625
Estimate Over Minimum Salary Cap of $50,000,000 $28,608,375
Current Bank Account$22,862,826
Projected Bank Account$33,165,561

Pro Players Salaries

Anze Kopitar $10,000,000 (2)
-Salary Remaining : $9,520,000
-Salary Average : $10,000,000
-Salary Average Remaining : $9,520,000
Claude Giroux $8,275,000 (3)
-Salary Remaining : $7,877,800
-Salary Average : $8,275,000
-Salary Average Remaining : $7,877,800
Joe Thornton $8,000,000 (3)
-Salary Remaining : $7,616,000
-Salary Average : $8,000,000
-Salary Average Remaining : $7,616,000
Dustin Brown $6,500,000 (3)
-Salary Remaining : $6,188,000
-Salary Average : $5,875,000
-Salary Average Remaining : $5,593,000
Patrick Marleau $6,250,000 (2)
-Salary Remaining : $5,950,000
-Salary Average : $6,250,000
-Salary Average Remaining : $5,950,000
Seth Jones $5,400,000 (2)
-Salary Remaining : $5,140,800
-Salary Average : $5,400,000
-Salary Average Remaining : $5,140,800
Nick Bjugstad $4,100,000 (2)
-Salary Remaining : $3,903,200
-Salary Average : $4,100,000
-Salary Average Remaining : $3,903,200
Olli Maatta $4,083,000 (2)
-Salary Remaining : $3,887,016
-Salary Average : $4,083,000
-Salary Average Remaining : $3,887,016
Thomas Vanek $3,500,000 (3)
-Salary Remaining : $3,332,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Valtteri Filppula $3,375,000 (3)
-Salary Remaining : $3,213,000
-Salary Average : $3,000,000
-Salary Average Remaining : $2,856,000
Dylan Strome $3,338,333 (1)
-Salary Remaining : $3,178,093
-Salary Average : $3,338,333
-Salary Average Remaining : $3,178,093
Jaroslav Halak $3,250,000 (3)
-Salary Remaining : $3,094,000
-Salary Average : $2,750,000
-Salary Average Remaining : $2,618,000
Chris Tierney $2,937,000 (3)
-Salary Remaining : $2,796,024
-Salary Average : $2,937,000
-Salary Average Remaining : $2,796,024
Esa Lindell $2,200,000 (3)
-Salary Remaining : $2,094,400
-Salary Average : $2,200,000
-Salary Average Remaining : $2,094,400
Juuse Saros $1,500,000 (4)
-Salary Remaining : $1,428,000
-Salary Average : $1,500,000
-Salary Average Remaining : $1,428,000
Luca Sbisa (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,428,000
-Salary Average : $1,500,000
-Salary Average Remaining : $1,428,000
Tyler Bertuzzi $1,400,000 (3)
-Salary Remaining : $1,332,800
-Salary Average : $1,400,000
-Salary Average Remaining : $1,332,800
Alex Goligoski $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
J.T. Compher (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $952,000
-Salary Average : $950,000
-Salary Average Remaining : $904,400
Johnny Oduya $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Total Pro Players20
Salary Commitment
Year 2019 : $78,608,333
Year 2020 : $71,270,000
Year 2021 : $38,937,000
Year 2022 : $1,500,000
Salary Average Commitment
Year 2019 : $74,558,333
Year 2020 : $69,220,000
Year 2021 : $36,937,000
Year 2022 : $1,500,000
Salary Cap with 1 Way Contract
Year 2019 : $78,608,333
Year 2020 : $73,270,000
Year 2021 : $40,937,000
Year 2022 : $1,500,000

Farm Players Salaries

Kevan Miller $250,000 (2)
Salary Remaining : $250,000
Salary Average : $250,000
Salary Average Remaining : $250,000
Marc Staal $200,000 (2)
Salary Remaining : $200,000
Salary Average : $200,000
Salary Average Remaining : $200,000
Riley Sheahan $200,000 (1)
Salary Remaining : $200,000
Salary Average : $200,000
Salary Average Remaining : $200,000
Sven Andrighetto $140,000 (1)
Salary Remaining : $140,000
Salary Average : $140,000
Salary Average Remaining : $140,000
Nikita Scherbak $106,300 (4)
Salary Remaining : $106,300
Salary Average : $106,300
Salary Average Remaining : $106,300
Martin Frk $105,000 (1)
Salary Remaining : $105,000
Salary Average : $105,000
Salary Average Remaining : $105,000
Johnny Boychuk $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Tyler Motte $95,000 (3)
Salary Remaining : $95,000
Salary Average : $92,500
Salary Average Remaining : $92,500
Henrik Borgstrom $92,500 (3)
Salary Remaining : $92,500
Salary Average : $45,000
Salary Average Remaining : $45,000
Christoffer Ehn $92,500 (3)
Salary Remaining : $92,500
Salary Average : $45,000
Salary Average Remaining : $45,000
Michael Amadio $92,500 (3)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Dominic Turgeon $90,000 (2)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Dennis Cholowski $89,417 (3)
Salary Remaining : $89,417
Salary Average : $45,000
Salary Average Remaining : $45,000
Teemu Pulkkinen $82,500 (1)
Salary Remaining : $82,500
Salary Average : $82,500
Salary Average Remaining : $82,500
Nick Jensen $81,500 (1)
Salary Remaining : $81,500
Salary Average : $81,500
Salary Average Remaining : $81,500
Landon Ferraro $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Mitch Callahan $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Jarred Tinordi $65,000 (1)
Salary Remaining : $65,000
Salary Average : $65,000
Salary Average Remaining : $65,000
Joe Morrow $65,000 (2)
Salary Remaining : $65,000
Salary Average : $65,000
Salary Average Remaining : $65,000
Logan Shaw $65,000 (1)
Salary Remaining : $65,000
Salary Average : $65,000
Salary Average Remaining : $65,000
Jared Coreau $65,000 (1)
Salary Remaining : $65,000
Salary Average : $65,000
Salary Average Remaining : $65,000
Joe Hicketts $63,500 (2)
Salary Remaining : $63,500
Salary Average : $63,500
Salary Average Remaining : $63,500
Ryan Sproul $62,500 (1)
Salary Remaining : $62,500
Salary Average : $62,500
Salary Average Remaining : $62,500
Joakim Ryan $62,500 (1)
Salary Remaining : $62,500
Salary Average : $62,500
Salary Average Remaining : $62,500
Ben Hutton $55,000 (1)
Salary Remaining : $55,000
Salary Average : $55,000
Salary Average Remaining : $55,000
Maxim Mamin $45,000 (1)
Salary Remaining : $45,000
Salary Average : $45,000
Salary Average Remaining : $45,000
Total Farm Players26
Salary Commitment
Year 2019 : $2,505,717
Year 2020 : $1,234,217
Year 2021 : $565,717
Year 2022 : $106,300
Salary Average Commitment
Year 2019 : $2,363,800
Year 2020 : $1,094,800
Year 2021 : $426,300
Year 2022 : $106,300

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - $160 - 4,437 - 73.94%
Level 2: 5000 - $78 - 4,982 - 99.63%
Level 3: 2000 - $45 - 2,000 - 100.00%
Level 4: 4000 - $35 - 3,976 - 99.39%
Luxury : 1000 - $260 - 1,000 - 100.00%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %16,394 - 91.08%
Average Income per Game$1,984,425
Year to Date Revenue$3,968,849

Expense

Pro Players Total Salaries$67,750,832
Farm Players Total Salaries$0
Coaches Total Salaries$1,850,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,292,842
Farm Year To Date Expenses$0
Pro Salary Cap To Date$3,188,042
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$77,392,556
Pro Remaining Season Days119
Pro Expenses Per Days$556,807
Pro Estimated Expenses$66,260,033
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$66,260,033
Estimated Season Salary Cap$65,782,875
Estimate Under Maximum Salary Cap of $82,000,000$16,217,125
Estimate Over Minimum Salary Cap of $50,000,000 $15,782,875
Current Bank Account$28,832,841
Projected Bank Account$39,965,364

Pro Players Salaries

Nicklas Backstrom $6,850,000 (3)
-Salary Remaining : $6,521,200
-Salary Average : $7,000,000
-Salary Average Remaining : $6,664,000
Bryan Little $6,791,666 (2)
-Salary Remaining : $6,465,666
-Salary Average : $5,291,666
-Salary Average Remaining : $5,037,666
Mark Giordano $6,750,000 (2)
-Salary Remaining : $6,426,000
-Salary Average : $6,750,000
-Salary Average Remaining : $6,426,000
Nick Foligno $5,500,000 (2)
-Salary Remaining : $5,236,000
-Salary Average : $5,000,000
-Salary Average Remaining : $4,760,000
Alex Killorn $4,500,000 (2)
-Salary Remaining : $4,284,000
-Salary Average : $5,000,000
-Salary Average Remaining : $4,760,000
Marco Scandella $4,000,000 (1)
-Salary Remaining : $3,808,000
-Salary Average : $4,000,000
-Salary Average Remaining : $3,808,000
Jonas Brodin $4,000,000 (1)
-Salary Remaining : $3,808,000
-Salary Average : $4,000,000
-Salary Average Remaining : $3,808,000
Auston Matthews $3,775,000 (1)
-Salary Remaining : $3,593,800
-Salary Average : $3,775,000
-Salary Average Remaining : $3,593,800
Cam Atkinson $3,500,000 (1)
-Salary Remaining : $3,332,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,332,000
Radko Gudas $3,350,000 (2)
-Salary Remaining : $3,189,200
-Salary Average : $3,350,000
-Salary Average Remaining : $3,189,200
Andreas Athanasiou $3,000,000 (1)
-Salary Remaining : $2,856,000
-Salary Average : $3,000,000
-Salary Average Remaining : $2,856,000
Ryan Ellis $2,500,000 (1)
-Salary Remaining : $2,380,000
-Salary Average : $2,500,000
-Salary Average Remaining : $2,380,000
Jordie Benn (Out of Payroll) $2,000,000 (1)
-Salary Remaining : $1,904,000
-Salary Average : $2,000,000
-Salary Average Remaining : $1,904,000
Anton Khudobin $1,950,000 (2)
-Salary Remaining : $1,856,400
-Salary Average : $2,500,000
-Salary Average Remaining : $2,380,000
Tyson Jost $1,704,167 (1)
-Salary Remaining : $1,622,367
-Salary Average : $1,704,167
-Salary Average Remaining : $1,622,367
Petr Mrazek $1,500,000 (3)
-Salary Remaining : $1,428,000
-Salary Average : $450,000
-Salary Average Remaining : $428,400
Casey Mittelstadt $1,491,666 (3)
-Salary Remaining : $1,420,066
-Salary Average : $1,491,666
-Salary Average Remaining : $1,420,066
Robert Thomas $1,177,500 (3)
-Salary Remaining : $1,120,980
-Salary Average : $1,177,500
-Salary Average Remaining : $1,120,980
Samuel Girard $935,833 (2)
-Salary Remaining : $890,913
-Salary Average : $935,833
-Salary Average Remaining : $890,913
Christian Wolanin $925,000 (3)
-Salary Remaining : $880,600
-Salary Average : $450,000
-Salary Average Remaining : $428,400
Mattias Janmark $800,000 (3)
-Salary Remaining : $761,600
-Salary Average : $800,000
-Salary Average Remaining : $761,600
Nick Paul $750,000 (3)
-Salary Remaining : $714,000
-Salary Average : $450,000
-Salary Average Remaining : $428,400
Total Pro Players22
Salary Commitment
Year 2019 : $67,750,832
Year 2020 : $42,171,665
Year 2021 : $13,344,166
Year 2022 : $0
Salary Average Commitment
Year 2019 : $65,125,832
Year 2020 : $40,646,665
Year 2021 : $11,819,166
Year 2022 : $0
Salary Cap with 1 Way Contract
Year 2019 : $67,750,832
Year 2020 : $43,271,665
Year 2021 : $13,494,166
Year 2022 : $0

Farm Players Salaries

Michael McLeod $136,333 (3)
Salary Remaining : $136,333
Salary Average : $45,000
Salary Average Remaining : $45,000
Marko Dano $92,500 (3)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Filip Chlapik $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Edward Pasquale $77,500 (2)
Salary Remaining : $77,500
Salary Average : $65,000
Salary Average Remaining : $65,000
Christian Jaros $75,500 (3)
Salary Remaining : $75,500
Salary Average : $45,000
Salary Average Remaining : $45,000
Jake Dotchin $61,667 (1)
Salary Remaining : $61,667
Salary Average : $61,667
Salary Average Remaining : $61,667
Andreas Englund $45,000 (1)
Salary Remaining : $45,000
Salary Average : $45,000
Salary Average Remaining : $45,000
Chris Driedger $45,000 (1)
Salary Remaining : $45,000
Salary Average : $45,000
Salary Average Remaining : $45,000
Total Farm Players8
Salary Commitment
Year 2019 : $626,000
Year 2020 : $461,833
Year 2021 : $304,333
Year 2022 : $0
Salary Average Commitment
Year 2019 : $491,667
Year 2020 : $340,000
Year 2021 : $182,500
Year 2022 : $0

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 5,995 - 99.92%
Level 2: 5000 - $60 - 4,993 - 99.86%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,998 - 99.95%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17,986 - 99.92%
Average Income per Game$1,586,288
Year to Date Revenue$3,172,575

Expense

Pro Players Total Salaries$81,471,666
Farm Players Total Salaries$0
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,054,638
Farm Year To Date Expenses$0
Pro Salary Cap To Date$3,910,638
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,865,212
Pro Remaining Season Days119
Pro Expenses Per Days$675,773
Pro Estimated Expenses$80,416,987
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$80,416,987
Estimated Season Salary Cap$81,471,625
Estimate Under Maximum Salary Cap of $82,000,000$528,375
Estimate Over Minimum Salary Cap of $50,000,000 $31,471,625
Current Bank Account$48,825,130
Projected Bank Account$30,273,355

Pro Players Salaries

Jason Zucker $8,000,000 (3)
-Salary Remaining : $7,616,000
-Salary Average : $5,500,000
-Salary Average Remaining : $5,236,000
Evgeny Kuznetsov $7,800,000 (2)
-Salary Remaining : $7,425,600
-Salary Average : $7,800,000
-Salary Average Remaining : $7,425,600
Keith Yandle $6,350,000 (2)
-Salary Remaining : $6,045,200
-Salary Average : $6,350,000
-Salary Average Remaining : $6,045,200
Mattias Ekholm $6,250,000 (3)
-Salary Remaining : $5,950,000
-Salary Average : $3,750,000
-Salary Average Remaining : $3,570,000
Matt Duchene $6,000,000 (3)
-Salary Remaining : $5,712,000
-Salary Average : $6,000,000
-Salary Average Remaining : $5,712,000
Philipp Grubauer $5,833,333 (3)
-Salary Remaining : $5,553,333
-Salary Average : $3,333,333
-Salary Average Remaining : $3,173,333
Michal Kempny $5,000,000 (3)
-Salary Remaining : $4,760,000
-Salary Average : $2,500,000
-Salary Average Remaining : $2,380,000
Christopher Tanev $4,450,000 (1)
-Salary Remaining : $4,236,400
-Salary Average : $4,450,000
-Salary Average Remaining : $4,236,400
Louis Domingue $4,000,000 (3)
-Salary Remaining : $3,808,000
-Salary Average : $1,500,000
-Salary Average Remaining : $1,428,000
Will Butcher $3,775,000 (2)
-Salary Remaining : $3,593,800
-Salary Average : $3,775,000
-Salary Average Remaining : $3,593,800
Mark Stone $3,750,000 (1)
-Salary Remaining : $3,570,000
-Salary Average : $3,750,000
-Salary Average Remaining : $3,570,000
Andrei Svechnikov $3,575,000 (3)
-Salary Remaining : $3,403,400
-Salary Average : $450,000
-Salary Average Remaining : $428,400
Casey Cizikas $3,350,000 (2)
-Salary Remaining : $3,189,200
-Salary Average : $3,350,000
-Salary Average Remaining : $3,189,200
Jonathan Huberdeau $3,250,000 (1)
-Salary Remaining : $3,094,000
-Salary Average : $3,250,000
-Salary Average Remaining : $3,094,000
John Moore $2,750,000 (3)
-Salary Remaining : $2,618,000
-Salary Average : $2,750,000
-Salary Average Remaining : $2,618,000
Marian Gaborik $1,500,000 (2)
-Salary Remaining : $1,428,000
-Salary Average : $1,500,000
-Salary Average Remaining : $1,428,000
Tage Thompson $1,137,500 (2)
-Salary Remaining : $1,082,900
-Salary Average : $1,137,500
-Salary Average Remaining : $1,082,900
Christian Fischer $1,075,833 (2)
-Salary Remaining : $1,024,193
-Salary Average : $1,075,833
-Salary Average Remaining : $1,024,193
Antoine Roussel $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Justin Abdelkader $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Kyle Turris $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
T.J. Brennan $625,000 (2)
-Salary Remaining : $595,000
-Salary Average : $625,000
-Salary Average Remaining : $595,000
Total Pro Players22
Salary Commitment
Year 2019 : $81,471,666
Year 2020 : $54,521,666
Year 2021 : $28,908,333
Year 2022 : $0
Salary Average Commitment
Year 2019 : $65,846,666
Year 2020 : $51,396,666
Year 2021 : $25,783,333
Year 2022 : $0
Salary Cap with 1 Way Contract
Year 2019 : $81,471,666
Year 2020 : $67,021,666
Year 2021 : $41,408,333
Year 2022 : $0

Farm Players Salaries

Anton Lindholm $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Gustav Olofsson $92,500 (3)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Dillon Dube $91,083 (3)
Salary Remaining : $91,083
Salary Average : $45,000
Salary Average Remaining : $45,000
A.J. Greer $82,500 (2)
Salary Remaining : $82,500
Salary Average : $82,500
Salary Average Remaining : $82,500
Zachary Fucale $65,000 (2)
Salary Remaining : $65,000
Salary Average : $45,000
Salary Average Remaining : $45,000
Spencer Martin $65,000 (3)
Salary Remaining : $65,000
Salary Average : $65,000
Salary Average Remaining : $65,000
Total Farm Players6
Salary Commitment
Year 2019 : $488,583
Year 2020 : $396,083
Year 2021 : $248,583
Year 2022 : $0
Salary Average Commitment
Year 2019 : $422,500
Year 2020 : $330,000
Year 2021 : $202,500
Year 2022 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,587,500
Year to Date Revenue$3,175,000

Expense

Pro Players Total Salaries$70,960,833
Farm Players Total Salaries$0
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,381,855
Farm Year To Date Expenses$0
Pro Salary Cap To Date$3,237,855
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,912,500
Pro Remaining Season Days119
Pro Expenses Per Days$577,687
Pro Estimated Expenses$68,744,753
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$68,744,753
Estimated Season Salary Cap$68,793,408
Estimate Under Maximum Salary Cap of $82,000,000$13,206,592
Estimate Over Minimum Salary Cap of $50,000,000 $18,793,408
Current Bank Account$36,811,483
Projected Bank Account$29,979,230

Pro Players Salaries

Jonathan Toews $10,500,000 (3)
-Salary Remaining : $9,996,000
-Salary Average : $10,500,000
-Salary Average Remaining : $9,996,000
Brandon Saad $6,000,000 (4)
-Salary Remaining : $5,712,000
-Salary Average : $6,000,000
-Salary Average Remaining : $5,712,000
Jonathan Quick $5,800,000 (2)
-Salary Remaining : $5,521,600
-Salary Average : $5,800,000
-Salary Average Remaining : $5,521,600
Jake Guentzel $5,000,000 (1)
-Salary Remaining : $4,760,000
-Salary Average : $5,000,000
-Salary Average Remaining : $4,760,000
Andy Greene $5,000,000 (2)
-Salary Remaining : $4,760,000
-Salary Average : $5,000,000
-Salary Average Remaining : $4,760,000
Ian Cole $4,250,000 (2)
-Salary Remaining : $4,046,000
-Salary Average : $4,250,000
-Salary Average Remaining : $4,046,000
Ryan Dzingel $3,550,000 (3)
-Salary Remaining : $3,379,600
-Salary Average : $1,800,000
-Salary Average Remaining : $1,713,600
Lars Eller $3,500,000 (2)
-Salary Remaining : $3,332,000
-Salary Average : $3,000,000
-Salary Average Remaining : $2,856,000
Mike Smith $3,250,000 (3)
-Salary Remaining : $3,094,000
-Salary Average : $2,000,000
-Salary Average Remaining : $1,904,000
Dan Girardi $3,000,000 (2)
-Salary Remaining : $2,856,000
-Salary Average : $3,000,000
-Salary Average Remaining : $2,856,000
Ron Hainsey $3,000,000 (1)
-Salary Remaining : $2,856,000
-Salary Average : $3,000,000
-Salary Average Remaining : $2,856,000
Vinnie Hinostroza $2,625,000 (2)
-Salary Remaining : $2,499,000
-Salary Average : $1,500,000
-Salary Average Remaining : $1,428,000
David Schlemko (Out of Payroll) $2,100,000 (1)
-Salary Remaining : $1,999,200
-Salary Average : $2,100,000
-Salary Average Remaining : $1,999,200
Andreas Johnsson $2,050,000 (2)
-Salary Remaining : $1,951,600
-Salary Average : $1,418,750
-Salary Average Remaining : $1,350,650
Roman Polak $1,925,000 (2)
-Salary Remaining : $1,832,600
-Salary Average : $1,300,000
-Salary Average Remaining : $1,237,600
Blake Coleman $1,800,000 (1)
-Salary Remaining : $1,713,600
-Salary Average : $1,800,000
-Salary Average Remaining : $1,713,600
Sebastian Aho $1,775,000 (1)
-Salary Remaining : $1,689,800
-Salary Average : $1,775,000
-Salary Average Remaining : $1,689,800
Robert Bortuzzo $1,650,000 (2)
-Salary Remaining : $1,570,800
-Salary Average : $1,150,000
-Salary Average Remaining : $1,094,800
Nick Schmaltz $1,541,667 (1)
-Salary Remaining : $1,467,667
-Salary Average : $1,541,667
-Salary Average Remaining : $1,467,667
James Reimer $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Alex DeBrincat $894,166 (2)
-Salary Remaining : $851,246
-Salary Average : $894,166
-Salary Average Remaining : $851,246
Ryan Hartman $750,000 (1)
-Salary Remaining : $714,000
-Salary Average : $750,000
-Salary Average Remaining : $714,000
Total Pro Players22
Salary Commitment
Year 2019 : $70,960,833
Year 2020 : $47,481,666
Year 2021 : $20,300,000
Year 2022 : $6,000,000
Salary Average Commitment
Year 2019 : $64,579,583
Year 2020 : $47,612,916
Year 2021 : $20,300,000
Year 2022 : $6,000,000
Salary Cap with 1 Way Contract
Year 2019 : $70,960,833
Year 2020 : $53,994,166
Year 2021 : $23,300,000
Year 2022 : $6,000,000

Farm Players Salaries

Riley Nash $275,000 (3)
Salary Remaining : $275,000
Salary Average : $275,000
Salary Average Remaining : $275,000
Lias Andersson $174,417 (3)
Salary Remaining : $174,417
Salary Average : $45,000
Salary Average Remaining : $45,000
Martin Kaut $135,000 (3)
Salary Remaining : $135,000
Salary Average : $45,000
Salary Average Remaining : $45,000
Dylan Sikura $118,750 (3)
Salary Remaining : $118,750
Salary Average : $45,000
Salary Average Remaining : $45,000
Julien Gauthier $116,333 (3)
Salary Remaining : $116,333
Salary Average : $45,000
Salary Average Remaining : $45,000
Kole Lind $112,500 (3)
Salary Remaining : $112,500
Salary Average : $45,000
Salary Average Remaining : $45,000
Gustav Forsling $92,500 (3)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Luke Johnson $92,500 (3)
Salary Remaining : $92,500
Salary Average : $45,000
Salary Average Remaining : $45,000
Carl Dahlstrom $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Anthony Louis $92,500 (3)
Salary Remaining : $92,500
Salary Average : $45,000
Salary Average Remaining : $45,000
Carsen Twarynski $92,500 (3)
Salary Remaining : $92,500
Salary Average : $45,000
Salary Average Remaining : $45,000
Stuart Skinner $92,500 (3)
Salary Remaining : $92,500
Salary Average : $45,000
Salary Average Remaining : $45,000
Alex Nedeljkovic $89,417 (2)
Salary Remaining : $89,417
Salary Average : $89,417
Salary Average Remaining : $89,417
Jordan Kyrou $88,000 (1)
Salary Remaining : $88,000
Salary Average : $45,000
Salary Average Remaining : $45,000
Brendan Gaunce $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Harri Sateri $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
John Hayden $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Alex Broadhurst $72,500 (3)
Salary Remaining : $72,500
Salary Average : $45,000
Salary Average Remaining : $45,000
Andreas Martinsen $67,560 (2)
Salary Remaining : $67,560
Salary Average : $67,560
Salary Average Remaining : $67,560
Frederik Gauthier $67,500 (4)
Salary Remaining : $67,500
Salary Average : $67,500
Salary Average Remaining : $67,500
Michael Paliotta $60,000 (3)
Salary Remaining : $60,000
Salary Average : $45,000
Salary Average Remaining : $45,000
Total Farm Players21
Salary Commitment
Year 2019 : $2,156,977
Year 2020 : $1,843,977
Year 2021 : $1,594,500
Year 2022 : $67,500
Salary Average Commitment
Year 2019 : $1,449,477
Year 2020 : $1,179,477
Year 2021 : $930,000
Year 2022 : $67,500

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $125 - 5,944 - 99.07%
Level 2: 5000 - $80 - 4,854 - 97.07%
Level 3: 2000 - $50 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $180 - 1,000 - 100.00%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17,798 - 98.88%
Average Income per Game$1,889,100
Year to Date Revenue$3,778,200

Expense

Pro Players Total Salaries$81,257,500
Farm Players Total Salaries$0
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,032,360
Farm Year To Date Expenses$0
Pro Salary Cap To Date$3,900,360
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$73,674,900
Pro Remaining Season Days119
Pro Expenses Per Days$672,060
Pro Estimated Expenses$79,975,140
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$79,975,140
Estimated Season Salary Cap$81,257,500
Estimate Under Maximum Salary Cap of $82,000,000$742,500
Estimate Over Minimum Salary Cap of $50,000,000 $31,257,500
Current Bank Account$53,241,719
Projected Bank Account$46,941,479

Pro Players Salaries

Evgeni Malkin $9,500,000 (3)
-Salary Remaining : $9,044,000
-Salary Average : $9,500,000
-Salary Average Remaining : $9,044,000
Sergei Bobrovsky $7,425,000 (2)
-Salary Remaining : $7,068,600
-Salary Average : $7,425,000
-Salary Average Remaining : $7,068,600
Mike Green $6,375,000 (2)
-Salary Remaining : $6,069,000
-Salary Average : $5,375,000
-Salary Average Remaining : $5,117,000
Erik Johnson $6,000,000 (2)
-Salary Remaining : $5,712,000
-Salary Average : $6,000,000
-Salary Average Remaining : $5,712,000
T.J. Oshie $5,750,000 (3)
-Salary Remaining : $5,474,000
-Salary Average : $5,750,000
-Salary Average Remaining : $5,474,000
Travis Zajac $5,750,000 (1)
-Salary Remaining : $5,474,000
-Salary Average : $5,750,000
-Salary Average Remaining : $5,474,000
Jaden Schwartz $5,350,000 (3)
-Salary Remaining : $5,093,200
-Salary Average : $5,350,000
-Salary Average Remaining : $5,093,200
Kevin Hayes $5,175,000 (3)
-Salary Remaining : $4,926,600
-Salary Average : $5,175,000
-Salary Average Remaining : $4,926,600
Brock Nelson $4,250,000 (3)
-Salary Remaining : $4,046,000
-Salary Average : $4,250,000
-Salary Average Remaining : $4,046,000
Alec Martinez $4,000,000 (2)
-Salary Remaining : $3,808,000
-Salary Average : $4,000,000
-Salary Average Remaining : $3,808,000
Sam Gagner $3,650,000 (3)
-Salary Remaining : $3,474,800
-Salary Average : $3,150,000
-Salary Average Remaining : $2,998,800
Sam Reinhart $3,650,000 (3)
-Salary Remaining : $3,474,800
-Salary Average : $3,650,000
-Salary Average Remaining : $3,474,800
Mikael Backlund $3,575,000 (1)
-Salary Remaining : $3,403,400
-Salary Average : $3,575,000
-Salary Average Remaining : $3,403,400
Cam Fowler $3,000,000 (2)
-Salary Remaining : $2,856,000
-Salary Average : $3,000,000
-Salary Average Remaining : $2,856,000
Micheal Ferland $1,750,000 (3)
-Salary Remaining : $1,666,000
-Salary Average : $1,750,000
-Salary Average Remaining : $1,666,000
Joel Edmundson $1,050,000 (2)
-Salary Remaining : $999,600
-Salary Average : $1,050,000
-Salary Average Remaining : $999,600
Carl Hagelin $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Colton Parayko $925,000 (1)
-Salary Remaining : $880,600
-Salary Average : $925,000
-Salary Average Remaining : $880,600
Vince Dunn $894,167 (2)
-Salary Remaining : $851,247
-Salary Average : $894,167
-Salary Average Remaining : $851,247
Ivan Barbashev $863,333 (3)
-Salary Remaining : $821,893
-Salary Average : $863,333
-Salary Average Remaining : $821,893
Stephen Johns $725,000 (1)
-Salary Remaining : $690,200
-Salary Average : $725,000
-Salary Average Remaining : $690,200
Jordan Binnington $600,000 (1)
-Salary Remaining : $571,200
-Salary Average : $600,000
-Salary Average Remaining : $571,200
Total Pro Players22
Salary Commitment
Year 2019 : $81,257,500
Year 2020 : $67,182,500
Year 2021 : $39,438,333
Year 2022 : $0
Salary Average Commitment
Year 2019 : $79,757,500
Year 2020 : $67,182,500
Year 2021 : $39,438,333
Year 2022 : $0
Salary Cap with 1 Way Contract
Year 2019 : $81,257,500
Year 2020 : $68,682,500
Year 2021 : $39,938,333
Year 2022 : $0

Farm Players Salaries

Marcus Foligno $287,500 (3)
Salary Remaining : $287,500
Salary Average : $287,500
Salary Average Remaining : $287,500
Brett Ritchie $175,000 (2)
Salary Remaining : $175,000
Salary Average : $175,000
Salary Average Remaining : $175,000
Andrej Sustr $145,000 (3)
Salary Remaining : $145,000
Salary Average : $145,000
Salary Average Remaining : $145,000
Martin Necas $143,167 (2)
Salary Remaining : $143,167
Salary Average : $143,167
Salary Average Remaining : $143,167
Timothy Liljegren $126,333 (3)
Salary Remaining : $126,333
Salary Average : $126,333
Salary Average Remaining : $126,333
Dylan Gambrell $113,700 (3)
Salary Remaining : $113,700
Salary Average : $113,700
Salary Average Remaining : $113,700
Robby Fabbri $110,667 (3)
Salary Remaining : $110,667
Salary Average : $45,000
Salary Average Remaining : $45,000
Michael Chaput $100,000 (3)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Barclay Goodrow $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Steven Santini $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Adam Musil $85,472 (3)
Salary Remaining : $85,472
Salary Average : $45,000
Salary Average Remaining : $45,000
Tim Schaller $77,500 (3)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Austin Poganski $76,250 (3)
Salary Remaining : $76,250
Salary Average : $45,000
Salary Average Remaining : $45,000
Jordan Schmaltz $70,000 (2)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Andy Andreoff $67,750 (3)
Salary Remaining : $67,750
Salary Average : $67,750
Salary Average Remaining : $67,750
Marek Mazanec $65,000 (3)
Salary Remaining : $65,000
Salary Average : $65,000
Salary Average Remaining : $65,000
Total Farm Players16
Salary Commitment
Year 2019 : $1,835,839
Year 2020 : $1,643,339
Year 2021 : $1,255,172
Year 2022 : $0
Salary Average Commitment
Year 2019 : $1,698,450
Year 2020 : $1,505,950
Year 2021 : $1,117,783
Year 2022 : $0

Ducks

Ducks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,587,500
Year to Date Revenue$1,587,500

Expense

Pro Players Total Salaries$84,655,443
Farm Players Total Salaries$0
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,279,464
Farm Year To Date Expenses$0
Pro Salary Cap To Date$4,063,464
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,500,000
Pro Remaining Season Days119
Pro Expenses Per Days$713,244
Pro Estimated Expenses$84,876,036
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$84,876,036
Estimated Season Salary Cap$84,655,500
Estimate Under Maximum Salary Cap of $82,000,000-$2,655,500
Estimate Over Minimum Salary Cap of $50,000,000 $34,655,500
Current Bank Account$20,136,961
Projected Bank Account-$1,239,075

Pro Players Salaries

Alex Ovechkin $9,538,462 (2)
-Salary Remaining : $9,080,616
-Salary Average : $9,538,462
-Salary Average Remaining : $9,080,616
Tyler Seguin $8,250,000 (3)
-Salary Remaining : $7,854,000
-Salary Average : $5,750,000
-Salary Average Remaining : $5,474,000
Alexander Steen $6,250,000 (2)
-Salary Remaining : $5,950,000
-Salary Average : $5,750,000
-Salary Average Remaining : $5,474,000
Hampus Lindholm $5,205,556 (2)
-Salary Remaining : $4,955,689
-Salary Average : $5,205,556
-Salary Average Remaining : $4,955,689
Shea Theodore $5,200,000 (4)
-Salary Remaining : $4,950,400
-Salary Average : $5,200,000
-Salary Average Remaining : $4,950,400
Frederik Andersen $5,000,000 (2)
-Salary Remaining : $4,760,000
-Salary Average : $5,000,000
-Salary Average Remaining : $4,760,000
Sami Vatanen $4,875,000 (3)
-Salary Remaining : $4,641,000
-Salary Average : $4,875,000
-Salary Average Remaining : $4,641,000
Vincent Trocheck $4,750,000 (2)
-Salary Remaining : $4,522,000
-Salary Average : $4,750,000
-Salary Average Remaining : $4,522,000
Kyle Palmieri $4,650,000 (3)
-Salary Remaining : $4,426,800
-Salary Average : $4,650,000
-Salary Average Remaining : $4,426,800
Jake Allen $4,350,000 (2)
-Salary Remaining : $4,141,200
-Salary Average : $4,350,000
-Salary Average Remaining : $4,141,200
Bryan Rust $4,000,000 (3)
-Salary Remaining : $3,808,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,332,000
Ryan Johansen $4,000,000 (1)
-Salary Remaining : $3,808,000
-Salary Average : $4,000,000
-Salary Average Remaining : $3,808,000
Rickard Rakell $3,800,000 (1)
-Salary Remaining : $3,617,600
-Salary Average : $3,800,000
-Salary Average Remaining : $3,617,600
Brandon Montour $3,387,500 (4)
-Salary Remaining : $3,224,900
-Salary Average : $3,387,500
-Salary Average Remaining : $3,224,900
Ondrej Kase $2,600,000 (4)
-Salary Remaining : $2,475,200
-Salary Average : $2,600,000
-Salary Average Remaining : $2,475,200
Nick Ritchie $1,498,925 (4)
-Salary Remaining : $1,426,977
-Salary Average : $1,498,925
-Salary Average Remaining : $1,426,977
Alexander Wennberg $1,400,000 (1)
-Salary Remaining : $1,332,800
-Salary Average : $1,400,000
-Salary Average Remaining : $1,332,800
Alex Petrovic $1,050,000 (2)
-Salary Remaining : $999,600
-Salary Average : $1,050,000
-Salary Average Remaining : $999,600
Jason Pominville $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Frans Nielsen $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Dion Phaneuf $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Henri Jokiharju $925,000 (4)
-Salary Remaining : $880,600
-Salary Average : $925,000
-Salary Average Remaining : $880,600
Artturi Lehkonen $925,000 (3)
-Salary Remaining : $880,600
-Salary Average : $925,000
-Salary Average Remaining : $880,600
Total Pro Players23
Salary Commitment
Year 2019 : $84,655,443
Year 2020 : $68,955,443
Year 2021 : $33,311,425
Year 2022 : $13,611,425
Salary Average Commitment
Year 2019 : $81,155,443
Year 2020 : $68,955,443
Year 2021 : $33,311,425
Year 2022 : $13,611,425
Salary Cap with 1 Way Contract
Year 2019 : $84,655,443
Year 2020 : $72,455,443
Year 2021 : $36,311,425
Year 2022 : $13,611,425

Farm Players Salaries

Matt Martin $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Michael Del Zotto $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Jacob Larsson $89,417 (4)
Salary Remaining : $89,417
Salary Average : $89,417
Salary Average Remaining : $89,417
Michael Sgarbossa $65,000 (1)
Salary Remaining : $65,000
Salary Average : $65,000
Salary Average Remaining : $65,000
Marcus Pettersson $45,000 (3)
Salary Remaining : $45,000
Salary Average : $45,000
Salary Average Remaining : $45,000
Julius Nattinen $45,000 (1)
Salary Remaining : $45,000
Salary Average : $45,000
Salary Average Remaining : $45,000
Andrew Welinski $45,000 (1)
Salary Remaining : $45,000
Salary Average : $45,000
Salary Average Remaining : $45,000
Stefan Noesen $45,000 (4)
Salary Remaining : $45,000
Salary Average : $45,000
Salary Average Remaining : $45,000
Kevin Roy $45,000 (1)
Salary Remaining : $45,000
Salary Average : $45,000
Salary Average Remaining : $45,000
Total Farm Players9
Salary Commitment
Year 2019 : $579,417
Year 2020 : $179,417
Year 2021 : $179,417
Year 2022 : $134,417
Salary Average Commitment
Year 2019 : $579,417
Year 2020 : $179,417
Year 2021 : $179,417
Year 2022 : $134,417

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6250 - $125 - 5,623 - 89.97%
Level 2: 5250 - $85 - 5,250 - 100.00%
Level 3: 2500 - $55 - 2,172 - 86.88%
Level 4: 4500 - $40 - 4,090 - 90.88%
Luxury : 1500 - $255 - 1,163 - 77.50%
Total Capacity :20000

Income

Home Games Left39
Average Attendance - %18,297 - 91.49%
Average Income per Game$2,160,753
Year to Date Revenue$4,321,506

Expense

Pro Players Total Salaries$59,953,166
Farm Players Total Salaries$0
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,092,130
Farm Year To Date Expenses$0
Pro Salary Cap To Date$2,842,024
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$84,269,367
Pro Remaining Season Days119
Pro Expenses Per Days$519,625
Pro Estimated Expenses$61,835,375
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$61,835,375
Estimated Season Salary Cap$58,714,785
Estimate Under Maximum Salary Cap of $82,000,000$23,285,215
Estimate Over Minimum Salary Cap of $50,000,000 $8,714,785
Current Bank Account$17,606,831
Projected Bank Account$40,040,823

Pro Players Salaries

John Tavares $11,000,000 (3)
-Salary Remaining : $10,472,000
-Salary Average : $11,000,000
-Salary Average Remaining : $10,472,000
Dougie Hamilton $5,750,000 (2)
-Salary Remaining : $5,474,000
-Salary Average : $5,750,000
-Salary Average Remaining : $5,474,000
Nick Leddy $5,500,000 (1)
-Salary Remaining : $5,236,000
-Salary Average : $5,500,000
-Salary Average Remaining : $5,236,000
Carl Soderberg (1 Way Contract) $4,875,000 (2)
-Salary Remaining : $4,641,000
-Salary Average : $4,750,000
-Salary Average Remaining : $4,522,000
Mikkel Boedker $4,000,000 (1)
-Salary Remaining : $3,808,000
-Salary Average : $4,000,000
-Salary Average Remaining : $3,808,000
Erik Gudbranson $3,500,000 (1)
-Salary Remaining : $3,332,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,332,000
Miro Heiskanen $3,394,166 (3)
-Salary Remaining : $3,231,246
-Salary Average : $450,000
-Salary Average Remaining : $428,400
Jacob Trouba $3,000,000 (2)
-Salary Remaining : $2,856,000
-Salary Average : $3,000,000
-Salary Average Remaining : $2,856,000
Carter Hutton $2,750,000 (2)
-Salary Remaining : $2,618,000
-Salary Average : $2,750,000
-Salary Average Remaining : $2,618,000
Patrick Maroon $2,000,000 (2)
-Salary Remaining : $1,904,000
-Salary Average : $1,750,000
-Salary Average Remaining : $1,666,000
Tom Wilson $2,000,000 (2)
-Salary Remaining : $1,904,000
-Salary Average : $2,000,000
-Salary Average Remaining : $1,904,000
Andrei Vasilevskiy $1,475,000 (1)
-Salary Remaining : $1,404,200
-Salary Average : $1,475,000
-Salary Average Remaining : $1,404,200
Pierre-Edouard Bellemare $1,450,000 (1)
-Salary Remaining : $1,380,400
-Salary Average : $1,450,000
-Salary Average Remaining : $1,380,400
Ryan Pulock $1,363,000 (1)
-Salary Remaining : $1,297,576
-Salary Average : $1,363,000
-Salary Average Remaining : $1,297,576
Mathew Barzal (Out of Payroll) $1,263,333 (4)
-Salary Remaining : $1,202,693
-Salary Average : $1,263,333
-Salary Average Remaining : $1,202,693
Anthony Beauvillier $1,106,667 (3)
-Salary Remaining : $1,053,547
-Salary Average : $1,106,667
-Salary Average Remaining : $1,053,547
Scott Laughton $1,076,000 (1)
-Salary Remaining : $1,024,352
-Salary Average : $1,076,000
-Salary Average Remaining : $1,024,352
Adam Henrique $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Niklas Hjalmarsson $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Jeff Carter $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Colin White $750,000 (2)
-Salary Remaining : $714,000
-Salary Average : $750,000
-Salary Average Remaining : $714,000
Alex Tuch $700,000 (2)
-Salary Remaining : $666,400
-Salary Average : $700,000
-Salary Average Remaining : $666,400
Total Pro Players22
Salary Commitment
Year 2019 : $59,953,166
Year 2020 : $38,214,166
Year 2021 : $16,764,166
Year 2022 : $1,263,333
Salary Average Commitment
Year 2019 : $56,634,000
Year 2020 : $35,270,000
Year 2021 : $13,820,000
Year 2022 : $1,263,333
Salary Cap with 1 Way Contract
Year 2019 : $59,953,166
Year 2020 : $38,589,166
Year 2021 : $16,764,166
Year 2022 : $1,263,333

Farm Players Salaries

Ryan Strome $250,000 (2)
Salary Remaining : $250,000
Salary Average : $250,000
Salary Average Remaining : $250,000
Brendan Perlini $200,000 (2)
Salary Remaining : $200,000
Salary Average : $200,000
Salary Average Remaining : $200,000
Haydn Fleury $171,333 (3)
Salary Remaining : $171,333
Salary Average : $171,333
Salary Average Remaining : $171,333
Owen Tippett $162,750 (2)
Salary Remaining : $162,750
Salary Average : $45,000
Salary Average Remaining : $45,000
Curtis Lazar $125,000 (1)
Salary Remaining : $125,000
Salary Average : $125,000
Salary Average Remaining : $125,000
Thatcher Demko $105,000 (4)
Salary Remaining : $105,000
Salary Average : $105,000
Salary Average Remaining : $105,000
Adam McQuaid $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Mitchell Vande Sompel $93,583 (3)
Salary Remaining : $93,583
Salary Average : $45,000
Salary Average Remaining : $45,000
Adam Brooks $92,500 (3)
Salary Remaining : $92,500
Salary Average : $45,000
Salary Average Remaining : $45,000
Filip Gustavsson $91,083 (3)
Salary Remaining : $91,083
Salary Average : $45,000
Salary Average Remaining : $45,000
Madison Bowey $90,250 (2)
Salary Remaining : $90,250
Salary Average : $90,250
Salary Average Remaining : $90,250
Tomas Jurco $90,000 (1)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Greg Pateryn $80,000 (2)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Jacob de la Rose $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Linus Ullmark $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Viktor Svedberg $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Scott Mayfield $62,500 (2)
Salary Remaining : $62,500
Salary Average : $62,500
Salary Average Remaining : $62,500
Nic Petan $50,000 (2)
Salary Remaining : $50,000
Salary Average : $50,000
Salary Average Remaining : $50,000
Total Farm Players18
Salary Commitment
Year 2019 : $1,988,999
Year 2020 : $1,673,999
Year 2021 : $553,499
Year 2022 : $105,000
Salary Average Commitment
Year 2019 : $1,729,083
Year 2020 : $1,414,083
Year 2021 : $411,333
Year 2022 : $105,000

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $125 - 5,620 - 93.66%
Level 2: 5000 - $105 - 4,775 - 95.50%
Level 3: 2000 - $80 - 1,624 - 81.18%
Level 4: 4000 - $45 - 3,450 - 86.25%
Luxury : 1000 - $225 - 1,000 - 100.00%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %16,468 - 91.49%
Average Income per Game$2,107,294
Year to Date Revenue$4,214,588

Expense

Pro Players Total Salaries$71,517,498
Farm Players Total Salaries$0
Coaches Total Salaries$2,150,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,536,040
Farm Year To Date Expenses$0
Pro Salary Cap To Date$3,432,840
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$82,184,466
Pro Remaining Season Days119
Pro Expenses Per Days$589,340
Pro Estimated Expenses$70,131,460
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$70,131,460
Estimated Season Salary Cap$71,517,500
Estimate Under Maximum Salary Cap of $82,000,000$10,482,500
Estimate Over Minimum Salary Cap of $50,000,000 $21,517,500
Current Bank Account$3,424,730
Projected Bank Account$15,477,736

Pro Players Salaries

Oliver Ekman-Larsson (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $7,616,000
-Salary Average : $5,500,000
-Salary Average Remaining : $5,236,000
Dustin Byfuglien $7,510,000 (2)
-Salary Remaining : $7,149,520
-Salary Average : $7,510,000
-Salary Average Remaining : $7,149,520
Anders Lee (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $5,950,000
-Salary Average : $3,750,000
-Salary Average Remaining : $3,570,000
Connor Hellebuyck $6,166,666 (4)
-Salary Remaining : $5,870,666
-Salary Average : $6,166,666
-Salary Average Remaining : $5,870,666
Mark Scheifele $6,125,000 (1)
-Salary Remaining : $5,831,000
-Salary Average : $6,125,000
-Salary Average Remaining : $5,831,000
Blake Wheeler $5,600,000 (3)
-Salary Remaining : $5,331,200
-Salary Average : $5,600,000
-Salary Average Remaining : $5,331,200
Josh Bailey $5,250,000 (2)
-Salary Remaining : $4,998,000
-Salary Average : $5,000,000
-Salary Average Remaining : $4,760,000
Justin Faulk $4,833,333 (2)
-Salary Remaining : $4,601,333
-Salary Average : $4,833,333
-Salary Average Remaining : $4,601,333
Pierre-Luc Dubois $3,394,166 (2)
-Salary Remaining : $3,231,246
-Salary Average : $3,394,166
-Salary Average Remaining : $3,231,246
Michael Dal Colle $3,313,333 (1)
-Salary Remaining : $3,154,293
-Salary Average : $3,063,333
-Salary Average Remaining : $2,916,293
Andre Burakovsky $3,250,000 (1)
-Salary Remaining : $3,094,000
-Salary Average : $3,000,000
-Salary Average Remaining : $2,856,000
Kyle Connor $1,775,000 (3)
-Salary Remaining : $1,689,800
-Salary Average : $1,775,000
-Salary Average Remaining : $1,689,800
Zach Werenski $1,775,000 (3)
-Salary Remaining : $1,689,800
-Salary Average : $1,775,000
-Salary Average Remaining : $1,689,800
Brayden McNabb $1,700,000 (2)
-Salary Remaining : $1,618,400
-Salary Average : $1,700,000
-Salary Average Remaining : $1,618,400
Brandon Tanev $1,212,500 (3)
-Salary Remaining : $1,154,300
-Salary Average : $1,150,000
-Salary Average Remaining : $1,094,800
Valeri Nichushkin $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Mike Matheson $925,000 (1)
-Salary Remaining : $880,600
-Salary Average : $925,000
-Salary Average Remaining : $880,600
David Pastrnak $925,000 (1)
-Salary Remaining : $880,600
-Salary Average : $925,000
-Salary Average Remaining : $880,600
Markus Granlund $900,000 (2)
-Salary Remaining : $856,800
-Salary Average : $900,000
-Salary Average Remaining : $856,800
Teddy Blueger $900,000 (3)
-Salary Remaining : $856,800
-Salary Average : $650,000
-Salary Average Remaining : $618,800
Casey DeSmith $712,500 (3)
-Salary Remaining : $678,300
-Salary Average : $675,000
-Salary Average Remaining : $642,600
Total Pro Players21
Salary Commitment
Year 2019 : $71,517,498
Year 2020 : $50,379,165
Year 2021 : $27,041,666
Year 2022 : $6,166,666
Salary Average Commitment
Year 2019 : $65,417,498
Year 2020 : $50,379,165
Year 2021 : $27,041,666
Year 2022 : $6,166,666
Salary Cap with 1 Way Contract
Year 2019 : $71,517,498
Year 2020 : $55,979,165
Year 2021 : $32,391,666
Year 2022 : $6,166,666

Farm Players Salaries

Ilya Samsonov $147,500 (3)
Salary Remaining : $147,500
Salary Average : $147,500
Salary Average Remaining : $147,500
Keith Kinkaid $125,000 (2)
Salary Remaining : $125,000
Salary Average : $125,000
Salary Average Remaining : $125,000
Martin Marincin $125,000 (1)
Salary Remaining : $125,000
Salary Average : $125,000
Salary Average Remaining : $125,000
Magnus Paajarvi $115,000 (3)
Salary Remaining : $115,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Victor Olofsson $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Niklas Kronwall $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Kevin Bieksa $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Dryden Hunt $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Brenden Dillon $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Joel L'Esperance $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Jansen Harkins $92,500 (3)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Scott Harrington $92,500 (3)
Salary Remaining : $92,500
Salary Average : $67,500
Salary Average Remaining : $67,500
Sami Niku $91,667 (2)
Salary Remaining : $91,667
Salary Average : $45,000
Salary Average Remaining : $45,000
Jack Roslovic $90,000 (2)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Scott Kosmachuk $85,000 (2)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Mason Appleton $75,833 (3)
Salary Remaining : $75,833
Salary Average : $75,833
Salary Average Remaining : $75,833
Eric Comrie $65,000 (4)
Salary Remaining : $65,000
Salary Average : $65,000
Salary Average Remaining : $65,000
JC Lipon $65,000 (1)
Salary Remaining : $65,000
Salary Average : $65,000
Salary Average Remaining : $65,000
Chase De Leo $65,000 (4)
Salary Remaining : $65,000
Salary Average : $65,000
Salary Average Remaining : $65,000
Total Farm Players19
Salary Commitment
Year 2019 : $1,835,000
Year 2020 : $995,000
Year 2021 : $603,333
Year 2022 : $130,000
Salary Average Commitment
Year 2019 : $1,738,333
Year 2020 : $948,333
Year 2021 : $603,333
Year 2022 : $130,000

Kings

Kings is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6500 - $200 - 3,868 - 59.51%
Level 2: 5500 - $100 - 5,152 - 93.67%
Level 3: 2500 - $50 - 2,261 - 90.42%
Level 4: 4500 - $40 - 3,949 - 87.74%
Luxury : 1000 - $270 - 1,000 - 100.00%
Total Capacity :20000

Income

Home Games Left39
Average Attendance - %16,229 - 81.15%
Average Income per Game$2,287,207
Year to Date Revenue$4,574,413

Expense

Pro Players Total Salaries$84,860,665
Farm Players Total Salaries$0
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,152,324
Farm Year To Date Expenses$0
Pro Salary Cap To Date$4,092,324
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$89,201,054
Pro Remaining Season Days119
Pro Expenses Per Days$688,885
Pro Estimated Expenses$81,977,315
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$81,977,315
Estimated Season Salary Cap$84,879,639
Estimate Under Maximum Salary Cap of $82,000,000-$2,879,639
Estimate Over Minimum Salary Cap of $50,000,000 $34,879,639
Current Bank Account$26,134,515
Projected Bank Account$33,358,254

Pro Players Salaries

Drew Doughty $9,500,000 (3)
-Salary Remaining : $9,044,000
-Salary Average : $7,000,000
-Salary Average Remaining : $6,664,000
James van Riemsdyk $8,250,000 (3)
-Salary Remaining : $7,854,000
-Salary Average : $7,000,000
-Salary Average Remaining : $6,664,000
Alexander Radulov $8,200,000 (2)
-Salary Remaining : $7,806,400
-Salary Average : $8,200,000
-Salary Average Remaining : $7,806,400
Patrice Bergeron (Out of Payroll) $6,875,000 (3)
-Salary Remaining : $6,545,000
-Salary Average : $6,875,000
-Salary Average Remaining : $6,545,000
Ryan Nugent-Hopkins $6,000,000 (4)
-Salary Remaining : $5,712,000
-Salary Average : $6,000,000
-Salary Average Remaining : $5,712,000
Mika Zibanejad $5,350,000 (2)
-Salary Remaining : $5,093,200
-Salary Average : $5,350,000
-Salary Average Remaining : $5,093,200
Brayden Schenn $5,100,000 (1)
-Salary Remaining : $4,855,200
-Salary Average : $5,100,000
-Salary Average Remaining : $4,855,200
Justin Williams $4,650,000 (1)
-Salary Remaining : $4,426,800
-Salary Average : $4,500,000
-Salary Average Remaining : $4,284,000
Kris Russell $4,000,000 (2)
-Salary Remaining : $3,808,000
-Salary Average : $4,000,000
-Salary Average Remaining : $3,808,000
Leo Komarov $3,500,000 (1)
-Salary Remaining : $3,332,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,332,000
Sam Bennett $3,450,000 (3)
-Salary Remaining : $3,284,400
-Salary Average : $1,950,000
-Salary Average Remaining : $1,856,400
Jesperi Kotkaniemi $3,425,000 (3)
-Salary Remaining : $3,260,600
-Salary Average : $450,000
-Salary Average Remaining : $428,400
Trevor Daley $3,166,666 (1)
-Salary Remaining : $3,014,666
-Salary Average : $3,166,666
-Salary Average Remaining : $3,014,666
Blake Comeau $2,400,000 (2)
-Salary Remaining : $2,284,800
-Salary Average : $2,400,000
-Salary Average Remaining : $2,284,800
Mikhail Sergachev $1,744,166 (2)
-Salary Remaining : $1,660,446
-Salary Average : $1,744,166
-Salary Average Remaining : $1,660,446
Lawson Crouse $1,602,500 (2)
-Salary Remaining : $1,525,580
-Salary Average : $1,602,500
-Salary Average Remaining : $1,525,580
Bobby Ryan $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Colin Miller (Out of Payroll) $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Jay Bouwmeester $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Scottie Upshall $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Semyon Varlamov $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Jimmy Howard $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Anthony Duclair $894,000 (1)
-Salary Remaining : $851,088
-Salary Average : $894,000
-Salary Average Remaining : $851,088
Erik Cernak $890,000 (3)
-Salary Remaining : $847,280
-Salary Average : $450,000
-Salary Average Remaining : $428,400
Brett Howden $863,333 (3)
-Salary Remaining : $821,893
-Salary Average : $450,000
-Salary Average Remaining : $428,400
Total Pro Players25
Salary Commitment
Year 2019 : $85,860,665
Year 2020 : $57,299,999
Year 2021 : $34,003,333
Year 2022 : $6,000,000
Salary Average Commitment
Year 2019 : $76,632,332
Year 2020 : $53,471,666
Year 2021 : $30,175,000
Year 2022 : $6,000,000
Salary Cap with 1 Way Contract
Year 2019 : $85,860,665
Year 2020 : $62,549,999
Year 2021 : $39,253,333
Year 2022 : $6,000,000

Farm Players Salaries

Alexander Nylander $174,417 (1)
Salary Remaining : $174,417
Salary Average : $174,417
Salary Average Remaining : $174,417
Joshua Ho-Sang $107,583 (3)
Salary Remaining : $107,583
Salary Average : $107,583
Salary Average Remaining : $107,583
Felix Sandstrom $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Jonny Brodzinski $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Adrian Kempe $89,417 (4)
Salary Remaining : $89,417
Salary Average : $89,417
Salary Average Remaining : $89,417
Roland McKeown $89,417 (2)
Salary Remaining : $89,417
Salary Average : $89,417
Salary Average Remaining : $89,417
Hunter Shinkaruk $83,300 (3)
Salary Remaining : $83,300
Salary Average : $83,300
Salary Average Remaining : $83,300
Jacob Middleton $73,500 (3)
Salary Remaining : $73,500
Salary Average : $45,000
Salary Average Remaining : $45,000
Tomas Hyka $65,000 (2)
Salary Remaining : $65,000
Salary Average : $65,000
Salary Average Remaining : $65,000
Total Farm Players9
Salary Commitment
Year 2019 : $875,134
Year 2020 : $508,217
Year 2021 : $353,800
Year 2022 : $89,417
Salary Average Commitment
Year 2019 : $846,634
Year 2020 : $479,717
Year 2021 : $325,300
Year 2022 : $89,417

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $60 - 4,977 - 99.53%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,984 - 99.60%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17,961 - 99.78%
Average Income per Game$1,585,238
Year to Date Revenue$3,170,475

Expense

Pro Players Total Salaries$81,723,000
Farm Players Total Salaries$0
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,066,704
Farm Year To Date Expenses$0
Pro Salary Cap To Date$3,922,704
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,824,262
Pro Remaining Season Days119
Pro Expenses Per Days$677,784
Pro Estimated Expenses$80,656,296
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$80,656,296
Estimated Season Salary Cap$81,723,000
Estimate Under Maximum Salary Cap of $82,000,000$277,000
Estimate Over Minimum Salary Cap of $50,000,000 $31,723,000
Current Bank Account$43,480,097
Projected Bank Account$24,648,063

Pro Players Salaries

Pekka Rinne $9,000,000 (2)
-Salary Remaining : $8,568,000
-Salary Average : $5,000,000
-Salary Average Remaining : $4,760,000
Ryan Getzlaf $8,500,000 (2)
-Salary Remaining : $8,092,000
-Salary Average : $8,250,000
-Salary Average Remaining : $7,854,000
Phil Kessel $8,000,000 (3)
-Salary Remaining : $7,616,000
-Salary Average : $8,000,000
-Salary Average Remaining : $7,616,000
David Krejci $7,250,000 (1)
-Salary Remaining : $6,902,000
-Salary Average : $7,250,000
-Salary Average Remaining : $6,902,000
Kris Letang $7,250,000 (2)
-Salary Remaining : $6,902,000
-Salary Average : $7,250,000
-Salary Average Remaining : $6,902,000
Roman Josi $6,500,000 (3)
-Salary Remaining : $6,188,000
-Salary Average : $4,000,000
-Salary Average Remaining : $3,808,000
Matt Niskanen $5,750,000 (3)
-Salary Remaining : $5,474,000
-Salary Average : $5,750,000
-Salary Average Remaining : $5,474,000
Dmitry Orlov $5,100,000 (3)
-Salary Remaining : $4,855,200
-Salary Average : $5,100,000
-Salary Average Remaining : $4,855,200
Anton Stralman $4,500,000 (2)
-Salary Remaining : $4,284,000
-Salary Average : $4,500,000
-Salary Average Remaining : $4,284,000
David Perron $3,750,000 (2)
-Salary Remaining : $3,570,000
-Salary Average : $3,750,000
-Salary Average Remaining : $3,570,000
Leon Draisaitl $3,400,000 (1)
-Salary Remaining : $3,236,800
-Salary Average : $3,400,000
-Salary Average Remaining : $3,236,800
Deryk Engelland (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $2,380,000
-Salary Average : $2,500,000
-Salary Average Remaining : $2,380,000
Brett Connolly $1,812,500 (3)
-Salary Remaining : $1,725,500
-Salary Average : $3,500,000
-Salary Average Remaining : $3,332,000
Clayton Keller (1 Way Contract) $1,673,000 (2)
-Salary Remaining : $1,592,696
-Salary Average : $1,673,000
-Salary Average Remaining : $1,592,696
Brad Richardson $1,250,000 (2)
-Salary Remaining : $1,190,000
-Salary Average : $1,250,000
-Salary Average Remaining : $1,190,000
Alexander Kerfoot $1,137,500 (2)
-Salary Remaining : $1,082,900
-Salary Average : $1,137,500
-Salary Average Remaining : $1,082,900
Patric Hornqvist $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Brian Gibbons (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Curtis McElhinney $850,000 (2)
-Salary Remaining : $809,200
-Salary Average : $850,000
-Salary Average Remaining : $809,200
Garnet Hathaway $850,000 (3)
-Salary Remaining : $809,200
-Salary Average : $850,000
-Salary Average Remaining : $809,200
Brandon Pirri $650,000 (2)
-Salary Remaining : $618,800
-Salary Average : $650,000
-Salary Average Remaining : $618,800
Total Pro Players21
Salary Commitment
Year 2019 : $81,723,000
Year 2020 : $65,010,500
Year 2021 : $27,200,000
Year 2022 : $0
Salary Average Commitment
Year 2019 : $76,660,500
Year 2020 : $65,010,500
Year 2021 : $27,200,000
Year 2022 : $0
Salary Cap with 1 Way Contract
Year 2019 : $81,723,000
Year 2020 : $70,073,000
Year 2021 : $28,012,500
Year 2022 : $0

Farm Players Salaries

Anton Slepyshev $152,500 (1)
Salary Remaining : $152,500
Salary Average : $152,500
Salary Average Remaining : $152,500
Laurent Brossoit $122,500 (3)
Salary Remaining : $122,500
Salary Average : $122,500
Salary Average Remaining : $122,500
Nicholas Merkley $107,583 (3)
Salary Remaining : $107,583
Salary Average : $107,583
Salary Average Remaining : $107,583
Dominik Kahun $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Sam Montembeault $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Ben Harpur $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Alex Iafallo $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Carl Grundstrom $92,500 (3)
Salary Remaining : $92,500
Salary Average : $45,000
Salary Average Remaining : $45,000
Conor Garland $85,972 (3)
Salary Remaining : $85,972
Salary Average : $82,222
Salary Average Remaining : $82,222
Drake Batherson $85,000 (3)
Salary Remaining : $85,000
Salary Average : $77,333
Salary Average Remaining : $77,333
Caleb Jones $81,500 (3)
Salary Remaining : $81,500
Salary Average : $45,000
Salary Average Remaining : $45,000
Philippe Myers $67,889 (3)
Salary Remaining : $67,889
Salary Average : $67,889
Salary Average Remaining : $67,889
Matt Luff $67,778 (3)
Salary Remaining : $67,778
Salary Average : $67,778
Salary Average Remaining : $67,778
Matt Puempel $67,500 (1)
Salary Remaining : $67,500
Salary Average : $67,500
Salary Average Remaining : $67,500
Lucas Wallmark $67,500 (3)
Salary Remaining : $67,500
Salary Average : $67,500
Salary Average Remaining : $67,500
Jujhar Khaira $67,500 (1)
Salary Remaining : $67,500
Salary Average : $67,500
Salary Average Remaining : $67,500
Zach Redmond $61,250 (2)
Salary Remaining : $61,250
Salary Average : $61,250
Salary Average Remaining : $61,250
Total Farm Players17
Salary Commitment
Year 2019 : $1,519,472
Year 2020 : $828,055
Year 2021 : $766,805
Year 2022 : $0
Salary Average Commitment
Year 2019 : $1,424,055
Year 2020 : $744,055
Year 2021 : $682,805
Year 2022 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $130 - 5,872 - 97.86%
Level 2: 5000 - $80 - 4,880 - 97.59%
Level 3: 2000 - $60 - 2,000 - 100.00%
Level 4: 4000 - $30 - 4,000 - 100.00%
Luxury : 1000 - $220 - 1,000 - 100.00%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17,751 - 98.62%
Average Income per Game$2,017,069
Year to Date Revenue$4,034,137

Expense

Pro Players Total Salaries$75,632,500
Farm Players Total Salaries$0
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,724,560
Farm Year To Date Expenses$0
Pro Salary Cap To Date$3,604,560
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$78,665,672
Pro Remaining Season Days119
Pro Expenses Per Days$621,060
Pro Estimated Expenses$73,906,140
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$73,906,140
Estimated Season Salary Cap$72,750,700
Estimate Under Maximum Salary Cap of $82,000,000$9,249,300
Estimate Over Minimum Salary Cap of $50,000,000 $22,750,700
Current Bank Account$39,373,845
Projected Bank Account$44,133,377

Pro Players Salaries

Tyson Barrie $7,500,000 (3)
-Salary Remaining : $7,140,000
-Salary Average : $5,500,000
-Salary Average Remaining : $5,236,000
Jeff Petry $7,000,000 (2)
-Salary Remaining : $6,664,000
-Salary Average : $5,500,000
-Salary Average Remaining : $5,236,000
Paul Stastny $6,500,000 (2)
-Salary Remaining : $6,188,000
-Salary Average : $6,500,000
-Salary Average Remaining : $6,188,000
Derek Stepan $6,500,000 (3)
-Salary Remaining : $6,188,000
-Salary Average : $6,500,000
-Salary Average Remaining : $6,188,000
Taylor Hall $6,000,000 (3)
-Salary Remaining : $5,712,000
-Salary Average : $6,000,000
-Salary Average Remaining : $5,712,000
Nikolaj Ehlers $6,000,000 (3)
-Salary Remaining : $5,712,000
-Salary Average : $6,000,000
-Salary Average Remaining : $5,712,000
David Savard $4,250,000 (3)
-Salary Remaining : $4,046,000
-Salary Average : $4,250,000
-Salary Average Remaining : $4,046,000
Adam Larsson $4,167,000 (1)
-Salary Remaining : $3,966,984
-Salary Average : $4,167,000
-Salary Average Remaining : $3,966,984
Nolan Patrick $3,575,000 (2)
-Salary Remaining : $3,403,400
-Salary Average : $3,575,000
-Salary Average Remaining : $3,403,400
Ondrej Palat $3,330,000 (1)
-Salary Remaining : $3,170,160
-Salary Average : $3,330,000
-Salary Average Remaining : $3,170,160
Eeli Tolvanen $3,115,000 (3)
-Salary Remaining : $2,965,480
-Salary Average : $450,000
-Salary Average Remaining : $428,400
Martin Jones (Out of Payroll) $3,000,000 (1)
-Salary Remaining : $2,856,000
-Salary Average : $3,000,000
-Salary Average Remaining : $2,856,000
Boone Jenner $2,900,000 (1)
-Salary Remaining : $2,760,800
-Salary Average : $2,900,000
-Salary Average Remaining : $2,760,800
Cody Ceci $2,800,000 (2)
-Salary Remaining : $2,665,600
-Salary Average : $2,800,000
-Salary Average Remaining : $2,665,600
Luke Glendening $1,800,000 (3)
-Salary Remaining : $1,713,600
-Salary Average : $1,800,000
-Salary Average Remaining : $1,713,600
Jakub Vrana $1,363,333 (2)
-Salary Remaining : $1,297,893
-Salary Average : $1,363,333
-Salary Average Remaining : $1,297,893
Jared McCann (1 Way Contract) $1,106,667 (2)
-Salary Remaining : $1,053,547
-Salary Average : $1,106,667
-Salary Average Remaining : $1,053,547
Joel Armia $925,000 (1)
-Salary Remaining : $880,600
-Salary Average : $925,000
-Salary Average Remaining : $880,600
Anthony Mantha $863,000 (1)
-Salary Remaining : $821,576
-Salary Average : $863,000
-Salary Average Remaining : $821,576
Brett Pesce $809,167 (2)
-Salary Remaining : $770,327
-Salary Average : $809,167
-Salary Average Remaining : $770,327
David Rittich $800,000 (2)
-Salary Remaining : $761,600
-Salary Average : $800,000
-Salary Average Remaining : $761,600
Josh Anderson $678,333 (2)
-Salary Remaining : $645,773
-Salary Average : $678,333
-Salary Average Remaining : $645,773
Erik Gustafsson $650,000 (2)
-Salary Remaining : $618,800
-Salary Average : $650,000
-Salary Average Remaining : $618,800
Total Pro Players23
Salary Commitment
Year 2019 : $75,632,500
Year 2020 : $56,947,500
Year 2021 : $33,165,000
Year 2022 : $0
Salary Average Commitment
Year 2019 : $69,467,500
Year 2020 : $54,282,500
Year 2021 : $30,500,000
Year 2022 : $0
Salary Cap with 1 Way Contract
Year 2019 : $75,632,500
Year 2020 : $60,447,500
Year 2021 : $35,165,000
Year 2022 : $0

Farm Players Salaries

Kevin Fiala $136,333 (3)
Salary Remaining : $136,333
Salary Average : $136,333
Salary Average Remaining : $136,333
Jake Bean $136,333 (3)
Salary Remaining : $136,333
Salary Average : $45,000
Salary Average Remaining : $45,000
Xavier Ouellet $125,000 (2)
Salary Remaining : $125,000
Salary Average : $125,000
Salary Average Remaining : $125,000
Kieffer Bellows $110,667 (3)
Salary Remaining : $110,667
Salary Average : $45,000
Salary Average Remaining : $45,000
Klim Kostin $107,583 (3)
Salary Remaining : $107,583
Salary Average : $45,000
Salary Average Remaining : $45,000
Dmitrij Jaskin $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Danton Heinen $99,583 (3)
Salary Remaining : $99,583
Salary Average : $99,583
Salary Average Remaining : $99,583
Adam Pelech $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Justin Kirkland $92,500 (3)
Salary Remaining : $92,500
Salary Average : $45,000
Salary Average Remaining : $45,000
Pontus Aberg $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Jack Dougherty $90,200 (3)
Salary Remaining : $90,200
Salary Average : $45,000
Salary Average Remaining : $45,000
Kale Clague $89,417 (3)
Salary Remaining : $89,417
Salary Average : $45,000
Salary Average Remaining : $45,000
Brock McGinn $88,750 (2)
Salary Remaining : $88,750
Salary Average : $88,750
Salary Average Remaining : $88,750
Adam Mascherin $88,000 (3)
Salary Remaining : $88,000
Salary Average : $45,000
Salary Average Remaining : $45,000
Dmitry Sokolov $83,000 (3)
Salary Remaining : $83,000
Salary Average : $45,000
Salary Average Remaining : $45,000
Ty Ronning $75,083 (3)
Salary Remaining : $75,083
Salary Average : $45,000
Salary Average Remaining : $45,000
Tanner Kero $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Ty Rattie $70,000 (1)
Salary Remaining : $70,000
Salary Average : $70,000
Salary Average Remaining : $70,000
Joseph Blandisi $68,000 (2)
Salary Remaining : $68,000
Salary Average : $68,000
Salary Average Remaining : $68,000
Maxime Lagace $65,000 (3)
Salary Remaining : $65,000
Salary Average : $65,000
Salary Average Remaining : $65,000
Anthony Bitetto $62,150 (2)
Salary Remaining : $62,150
Salary Average : $62,150
Salary Average Remaining : $62,150
Josh Jooris $60,000 (1)
Salary Remaining : $60,000
Salary Average : $60,000
Salary Average Remaining : $60,000
Total Farm Players22
Salary Commitment
Year 2019 : $2,007,599
Year 2020 : $1,592,599
Year 2021 : $1,173,699
Year 2022 : $0
Salary Average Commitment
Year 2019 : $1,539,816
Year 2020 : $1,124,816
Year 2021 : $705,916
Year 2022 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - $90 - 5,987 - 99.78%
Level 2: 5000 - $75 - 4,992 - 99.84%
Level 3: 3000 - $55 - 2,162 - 72.05%
Level 4: 4000 - $45 - 2,943 - 73.58%
Luxury : 1000 - $110 - 1,000 - 100.00%
Total Capacity :19000

Income

Home Games Left39
Average Attendance - %17,084 - 89.91%
Average Income per Game$1,593,185
Year to Date Revenue$3,186,369

Expense

Pro Players Total Salaries$71,110,836
Farm Players Total Salaries$0
Coaches Total Salaries$3,450,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,589,788
Farm Year To Date Expenses$0
Pro Salary Cap To Date$3,406,588
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,134,196
Pro Remaining Season Days119
Pro Expenses Per Days$596,487
Pro Estimated Expenses$70,981,953
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$70,981,953
Estimated Season Salary Cap$69,009,741
Estimate Under Maximum Salary Cap of $82,000,000$12,990,259
Estimate Over Minimum Salary Cap of $50,000,000 $19,009,741
Current Bank Account$27,687,230
Projected Bank Account$18,839,473

Pro Players Salaries

Brent Burns $8,000,000 (3)
-Salary Remaining : $7,616,000
-Salary Average : $8,000,000
-Salary Average Remaining : $7,616,000
Zdeno Chara $7,750,000 (1)
-Salary Remaining : $7,378,000
-Salary Average : $6,750,000
-Salary Average Remaining : $6,426,000
Joe Pavelski $6,000,000 (3)
-Salary Remaining : $5,712,000
-Salary Average : $450,000
-Salary Average Remaining : $428,400
Jordan Staal $6,000,000 (2)
-Salary Remaining : $5,712,000
-Salary Average : $6,000,000
-Salary Average Remaining : $5,712,000
Danny DeKeyser $5,500,000 (3)
-Salary Remaining : $5,236,000
-Salary Average : $5,000,000
-Salary Average Remaining : $4,760,000
Nino Niederreiter $5,250,000 (2)
-Salary Remaining : $4,998,000
-Salary Average : $5,250,000
-Salary Average Remaining : $4,998,000
Artem Anisimov $4,550,000 (2)
-Salary Remaining : $4,331,600
-Salary Average : $4,550,000
-Salary Average Remaining : $4,331,600
Michael Frolik $4,300,000 (2)
-Salary Remaining : $4,093,600
-Salary Average : $4,300,000
-Salary Average Remaining : $4,093,600
Andrew Shaw $3,900,000 (2)
-Salary Remaining : $3,712,800
-Salary Average : $3,900,000
-Salary Average Remaining : $3,712,800
Brady Tkachuk $3,425,000 (3)
-Salary Remaining : $3,260,600
-Salary Average : $3,425,000
-Salary Average Remaining : $3,260,600
Craig Anderson $3,000,000 (2)
-Salary Remaining : $2,856,000
-Salary Average : $3,000,000
-Salary Average Remaining : $2,856,000
Brian Boyle $2,600,000 (1)
-Salary Remaining : $2,475,200
-Salary Average : $2,600,000
-Salary Average Remaining : $2,475,200
Nick Holden (Out of Payroll) $2,200,000 (1)
-Salary Remaining : $2,094,400
-Salary Average : $2,200,000
-Salary Average Remaining : $2,094,400
Timo Meier $1,644,170 (2)
-Salary Remaining : $1,565,250
-Salary Average : $1,644,170
-Salary Average Remaining : $1,565,250
Troy Terry $1,491,666 (3)
-Salary Remaining : $1,420,066
-Salary Average : $1,491,666
-Salary Average Remaining : $1,420,066
Derek Ryan $1,450,000 (2)
-Salary Remaining : $1,380,400
-Salary Average : $1,450,000
-Salary Average Remaining : $1,380,400
Ben Chiarot $1,400,000 (3)
-Salary Remaining : $1,332,800
-Salary Average : $1,400,000
-Salary Average Remaining : $1,332,800
Cam Talbot $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Tyler Bozak $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Kevin Labanc (Out of Payroll) $925,000 (1)
-Salary Remaining : $880,600
-Salary Average : $925,000
-Salary Average Remaining : $880,600
Jordan Oesterle $650,000 (2)
-Salary Remaining : $618,800
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Total Pro Players21
Salary Commitment
Year 2019 : $72,035,836
Year 2020 : $56,060,836
Year 2021 : $25,316,666
Year 2022 : $0
Salary Average Commitment
Year 2019 : $65,335,836
Year 2020 : $50,860,836
Year 2021 : $19,766,666
Year 2022 : $0
Salary Cap with 1 Way Contract
Year 2019 : $72,035,836
Year 2020 : $56,560,836
Year 2021 : $25,816,666
Year 2022 : $0

Farm Players Salaries

Miles Wood $275,000 (3)
Salary Remaining : $275,000
Salary Average : $275,000
Salary Average Remaining : $275,000
Trevor van Riemsdyk $230,000 (2)
Salary Remaining : $230,000
Salary Average : $230,000
Salary Average Remaining : $230,000
Aaron Dell $200,000 (3)
Salary Remaining : $200,000
Salary Average : $190,000
Salary Average Remaining : $190,000
Filip Zadina $177,500 (3)
Salary Remaining : $177,500
Salary Average : $45,000
Salary Average Remaining : $45,000
Jordan Greenway $172,500 (3)
Salary Remaining : $172,500
Salary Average : $122,500
Salary Average Remaining : $122,500
Connor Carrick $140,000 (1)
Salary Remaining : $140,000
Salary Average : $140,000
Salary Average Remaining : $140,000
Travis Boyd $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
William Carrier $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Thomas Hickey $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Otto Koivula $97,500 (3)
Salary Remaining : $97,500
Salary Average : $92,500
Salary Average Remaining : $92,500
MacKenzie Weegar $95,000 (1)
Salary Remaining : $95,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Collin Delia $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Danny O'Regan $87,413 (3)
Salary Remaining : $87,413
Salary Average : $45,000
Salary Average Remaining : $45,000
Rourke Chartier $86,333 (3)
Salary Remaining : $86,333
Salary Average : $45,000
Salary Average Remaining : $45,000
Sam Steel $86,333 (3)
Salary Remaining : $86,333
Salary Average : $45,000
Salary Average Remaining : $45,000
Chad Ruhwedel $65,000 (2)
Salary Remaining : $65,000
Salary Average : $65,000
Salary Average Remaining : $65,000
Total Farm Players16
Salary Commitment
Year 2019 : $2,105,078
Year 2020 : $1,412,578
Year 2021 : $1,117,578
Year 2022 : $0
Salary Average Commitment
Year 2019 : $1,777,500
Year 2020 : $1,155,000
Year 2021 : $860,000
Year 2022 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,587,500
Year to Date Revenue$3,175,000

Expense

Pro Players Total Salaries$73,771,667
Farm Players Total Salaries$0
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,709,038
Farm Year To Date Expenses$0
Pro Salary Cap To Date$3,541,038
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,912,500
Pro Remaining Season Days119
Pro Expenses Per Days$618,173
Pro Estimated Expenses$73,562,587
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$73,562,587
Estimated Season Salary Cap$73,771,625
Estimate Under Maximum Salary Cap of $82,000,000$8,228,375
Estimate Over Minimum Salary Cap of $50,000,000 $23,771,625
Current Bank Account$10,685,317
Projected Bank Account-$964,770

Pro Players Salaries

Sidney Crosby $8,700,000 (3)
-Salary Remaining : $8,282,400
-Salary Average : $8,700,000
-Salary Average Remaining : $8,282,400
Jakub Voracek $8,250,000 (2)
-Salary Remaining : $7,854,000
-Salary Average : $8,250,000
-Salary Average Remaining : $7,854,000
Jeff Skinner $8,225,000 (3)
-Salary Remaining : $7,830,200
-Salary Average : $5,725,000
-Salary Average Remaining : $5,450,200
Marc-Andre Fleury $7,125,000 (3)
-Salary Remaining : $6,783,000
-Salary Average : $5,750,000
-Salary Average Remaining : $5,474,000
Dylan Larkin $6,100,000 (4)
-Salary Remaining : $5,807,200
-Salary Average : $6,100,000
-Salary Average Remaining : $5,807,200
Cody Eakin (Out of Payroll) $4,850,000 (3)
-Salary Remaining : $4,617,200
-Salary Average : $3,850,000
-Salary Average Remaining : $3,665,200
TJ Brodie $4,650,000 (1)
-Salary Remaining : $4,426,800
-Salary Average : $4,650,000
-Salary Average Remaining : $4,426,800
Shayne Gostisbehere $4,500,000 (1)
-Salary Remaining : $4,284,000
-Salary Average : $4,500,000
-Salary Average Remaining : $4,284,000
John Klingberg $4,250,000 (4)
-Salary Remaining : $4,046,000
-Salary Average : $4,250,000
-Salary Average Remaining : $4,046,000
Jake Gardiner (Out of Payroll) $4,050,000 (2)
-Salary Remaining : $3,855,600
-Salary Average : $4,050,000
-Salary Average Remaining : $3,855,600
Brendan Gallagher $3,750,000 (1)
-Salary Remaining : $3,570,000
-Salary Average : $3,750,000
-Salary Average Remaining : $3,570,000
Charlie Coyle $3,200,000 (2)
-Salary Remaining : $3,046,400
-Salary Average : $3,200,000
-Salary Average Remaining : $3,046,400
Max Domi $3,150,000 (4)
-Salary Remaining : $2,998,800
-Salary Average : $3,150,000
-Salary Average Remaining : $2,998,800
Nate Schmidt $2,225,000 (2)
-Salary Remaining : $2,118,200
-Salary Average : $4,225,000
-Salary Average Remaining : $4,022,200
Radek Faksa $2,200,000 (4)
-Salary Remaining : $2,094,400
-Salary Average : $2,200,000
-Salary Average Remaining : $2,094,400
Christian Folin $1,700,000 (3)
-Salary Remaining : $1,618,400
-Salary Average : $1,700,000
-Salary Average Remaining : $1,618,400
Brandon Sutter $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Cal Clutterbuck $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Jonathan Bernier $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Corey Perry $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Andrew MacDonald $1,000,000 (1)
-Salary Remaining : $952,000
-Salary Average : $1,000,000
-Salary Average Remaining : $952,000
Warren Foegele $746,667 (2)
-Salary Remaining : $710,827
-Salary Average : $746,667
-Salary Average Remaining : $710,827
Total Pro Players22
Salary Commitment
Year 2019 : $82,671,667
Year 2020 : $59,896,667
Year 2021 : $41,425,000
Year 2022 : $15,700,000
Salary Average Commitment
Year 2019 : $79,796,667
Year 2020 : $61,896,667
Year 2021 : $41,425,000
Year 2022 : $15,700,000
Salary Cap with 1 Way Contract
Year 2019 : $82,671,667
Year 2020 : $64,771,667
Year 2021 : $46,300,000
Year 2022 : $15,700,000

Farm Players Salaries

Luke Schenn $125,000 (2)
Salary Remaining : $125,000
Salary Average : $125,000
Salary Average Remaining : $125,000
Tomas Nosek $96,250 (3)
Salary Remaining : $96,250
Salary Average : $96,250
Salary Average Remaining : $96,250
Juho Lammikko $92,500 (3)
Salary Remaining : $92,500
Salary Average : $45,000
Salary Average Remaining : $45,000
Jori Lehtera $90,000 (1)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Adam Erne $89,417 (2)
Salary Remaining : $89,417
Salary Average : $89,417
Salary Average Remaining : $89,417
Austin Czarnik $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Daniel Carr $75,000 (3)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Connor Hobbs $72,000 (2)
Salary Remaining : $72,000
Salary Average : $72,000
Salary Average Remaining : $72,000
Jack Campbell $67,500 (1)
Salary Remaining : $67,500
Salary Average : $67,500
Salary Average Remaining : $67,500
Chandler Stephenson $65,000 (2)
Salary Remaining : $65,000
Salary Average : $65,000
Salary Average Remaining : $65,000
Justin Dowling $65,000 (2)
Salary Remaining : $65,000
Salary Average : $65,000
Salary Average Remaining : $65,000
Remi Elie $45,000 (4)
Salary Remaining : $45,000
Salary Average : $45,000
Salary Average Remaining : $45,000
Total Farm Players12
Salary Commitment
Year 2019 : $967,667
Year 2020 : $725,167
Year 2021 : $308,750
Year 2022 : $45,000
Salary Average Commitment
Year 2019 : $920,167
Year 2020 : $677,667
Year 2021 : $261,250
Year 2022 : $45,000

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $82,000,000
Available Cap Space

Over Minimum of
$50,000,000

Pro Players

Farm Players

Total Players

Blue Jackets $16,022,544 $72,624,259 $9,375,741 $22,624,259 222042
Bruins $46,800,664 $74,230,500 $7,769,500 $24,230,500 232447
Canadiens $33,445,787 $67,706,447 $14,293,553 $17,706,447 231740
Flyers $20,641,610 $56,286,322 $25,713,678 $6,286,322 23427
Islanders $5,871,991 $74,714,500 $7,285,500 $24,714,500 233457
Lightning $31,676,943 $74,825,625 $7,174,375 $24,825,625 21728
Maple Leafs $42,637,835 $75,688,250 $6,311,750 $25,688,250 231437
Penguins $8,779,848 $81,969,750 $30,250 $31,969,750 202949
Rangers $32,347,685 $73,598,500 $8,401,500 $23,598,500 242448
Red Wings $22,862,826 $78,608,375 $3,391,625 $28,608,375 202646
Senators $28,832,841 $65,782,875 $16,217,125 $15,782,875 22830
Avalanche $48,825,130 $81,471,625 $528,375 $31,471,625 22628
Blackhawks $36,811,483 $68,793,408 $13,206,592 $18,793,408 222143
Blues $53,241,719 $81,257,500 $742,500 $31,257,500 221638
Ducks $20,136,961 $84,655,500 -$2,655,500 $34,655,500 23932
Flames $17,606,831 $58,714,785 $23,285,215 $8,714,785 221840
Jets $3,424,730 $71,517,500 $10,482,500 $21,517,500 211940
Kings $26,134,515 $84,879,639 -$2,879,639 $34,879,639 25934
Oilers $43,480,097 $81,723,000 $277,000 $31,723,000 211738
Predators $39,373,845 $72,750,700 $9,249,300 $22,750,700 232245
Sharks $27,687,230 $69,009,741 $12,990,259 $19,009,741 211637
Stars $10,685,317 $73,771,625 $8,228,375 $23,771,625 221234