Team FinanceLast Update - 16 avril 2021 at 15:44
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Anaheim



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6561 - 82 $ - 5 839 - 89,00%
Level 2: 5000 - 57 $ - 4 679 - 93,58%
Level 3: 2000 - 40 $ - 1 980 - 98,99%
Level 4: 5556 - 28 $ - 3 770 - 67,85%
Luxury : 1389 - 145 $ - 1 077 - 77,51%
Total Capacity :20506
Farm
Farm Level 1: 2000 - 50 $ - 1 664 - 83,18%
Farm Level 2: 1000 - 30 $ - 851 - 85,10%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17 344 - 84,58%
Average Income per Game1 569 089 $
Year to Date Revenue53 349 024 $
Farm
Home Games Left8
Average Attendance - %2 515 - 83,82%
Average Income per Game154 372 $
Year to Date Revenue5 094 281 $

Expense

Pro Players Total Salaries64 168 000 $
Pro Players Total Average Salaries64 168 000 $
Farm Players Total Salaries1 593 100 $
Farm Players Total Average Salaries1 593 100 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value660 000 $
Pro Year To Date Expenses54 039 727 $
Farm Year To Date Expenses1 620 932 $
Pro Salary Cap Per Days329 912 $
Pro Salary Cap To Date50 157 566 $
Farm Salary Cap Per Days8 128 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 983 623 $
Farm Estimated Season Revenue1 234 977 $
Pro Remaining Season Days37
Pro Expenses Per Days350 611 $
Pro Estimated Expenses12 972 607 $
Farm Remaining Season Days40
Farm Expenses Per Days10 679 $
Farm Estimated Expenses427 160 $
Estimated Season Expenses13 399 767 $
Estimated Season Salary Cap63 024 310 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 975 690 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 23 024 310 $
Current Bank Account10 859 267 $
Projected Bank Account9 678 100 $

Pro Players Salaries

Gabriel Landeskog (1 Way Contract) 8 600 000 $ (3)
-Salary Remaining : 1 648 705 $
Justin Williams (1 Way Contract) 7 233 000 $ (1)
-Salary Remaining : 1 386 637 $
Jonathan Toews (1 Way Contract) 7 000 000 $ (2)
-Salary Remaining : 1 341 969 $
Ryan O'Reilly (1 Way Contract) 6 300 000 $ (1)
-Salary Remaining : 1 207 772 $
Dougie Hamilton (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 862 694 $
Nikolaj Ehlers (1 Way Contract) 4 500 000 $ (4)
-Salary Remaining : 862 694 $
Pekka Rinne (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 670 984 $
Eric Staal (1 Way Contract) 3 050 000 $ (1)
-Salary Remaining : 584 715 $
Rasmus Ristolainen (1 Way Contract) 2 800 000 $ (1)
-Salary Remaining : 536 788 $
Jaccob Slavin (1 Way Contract) 2 800 000 $ (2)
-Salary Remaining : 536 788 $
Tyler Myers (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 479 275 $
Mats Zuccarello (1 Way Contract) 2 300 000 $ (1)
-Salary Remaining : 440 933 $
Brian Dumoulin (1 Way Contract) 1 850 000 $ (2)
-Salary Remaining : 354 663 $
Jonathan Quick (1 Way Contract) 1 575 000 $ (3)
-Salary Remaining : 301 943 $
Zdeno Chara (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 191 710 $
Brian Gibbons (1 Way Contract) 960 000 $ (2)
-Salary Remaining : 184 041 $
Mikko Rantanen 900 000 $ (1)
-Salary Remaining : 172 539 $
Andrei Svechnikov 900 000 $ (3)
-Salary Remaining : 172 539 $
Jason Dickinson 800 000 $ (2)
-Salary Remaining : 153 368 $
Neal Pionk 600 000 $ (2)
-Salary Remaining : 115 026 $
Ryan Stanton (1 Way Contract) 500 000 $ (1)
-1 Way Contract Salary Cap : 5 000 $
-Salary Remaining : 95 855 $
Total Pro Players21
Salary Commitment
Year 18 : 64 168 000 $
Year 19 : 37 585 000 $
Year 20 : 15 575 000 $
Year 21 : 4 500 000 $
Salary Average Commitment
Year 18 : 64 168 000 $
Year 19 : 37 585 000 $
Year 20 : 15 575 000 $
Year 21 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 63 673 000 $
Year 19 : 37 585 000 $
Year 20 : 15 575 000 $
Year 21 : 4 500 000 $

Farm Players Salaries

Nick Spaling 117 000 $ (3)
Salary Remaining : 23 878 $
Trevor Daley 104 000 $ (3)
Salary Remaining : 21 224 $
Melker Karlsson 100 000 $ (3)
Salary Remaining : 20 408 $
Viktor Stalberg 95 500 $ (2)
Salary Remaining : 19 490 $
Kris Versteeg 95 500 $ (1)
Salary Remaining : 19 490 $
Robby Fabbri 90 000 $ (2)
Salary Remaining : 18 367 $
Benoit Pouliot 90 000 $ (3)
Salary Remaining : 18 367 $
Torrey Mitchell 85 600 $ (3)
Salary Remaining : 17 469 $
Shawn Matthias 75 500 $ (3)
Salary Remaining : 15 408 $
Nick Seeler 75 000 $ (3)
Salary Remaining : 15 306 $
Luke Adam 75 000 $ (4)
Salary Remaining : 15 306 $
Igor Ozhiganov 70 000 $ (3)
Salary Remaining : 14 286 $
Casey DeSmith 70 000 $ (2)
Salary Remaining : 14 286 $
Lance Bouma 70 000 $ (4)
Salary Remaining : 14 286 $
Jordan Weal 70 000 $ (1)
Salary Remaining : 14 286 $
Mike Green 55 000 $ (2)
Salary Remaining : 11 224 $
Mikko Koskinen 55 000 $ (2)
Salary Remaining : 11 224 $
Gilbert Brule 50 000 $ (2)
Salary Remaining : 10 204 $
Jamie McBain 50 000 $ (2)
Salary Remaining : 10 204 $
Colton Sceviour 50 000 $ (2)
Salary Remaining : 10 204 $
Matt Taormina 50 000 $ (2)
Salary Remaining : 10 204 $
Total Farm Players21
Salary Commitment
Year 18 : 1 593 100 $
Year 19 : 1 427 600 $
Year 20 : 862 100 $
Year 21 : 145 000 $
Salary Average Commitment
Year 18 : 1 593 100 $
Year 19 : 1 427 600 $
Year 20 : 862 100 $
Year 21 : 145 000 $

Arizona



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - 87 $ - 4 725 - 78,76%
Level 2: 5000 - 56 $ - 4 905 - 98,11%
Level 3: 2000 - 43 $ - 1 788 - 89,41%
Level 4: 4000 - 32 $ - 3 322 - 83,05%
Luxury : 1000 - 175 $ - 871 - 87,08%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 674 - 83,69%
Farm Level 2: 1000 - 30 $ - 838 - 83,76%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %15 612 - 86,73%
Average Income per Game1 450 385 $
Year to Date Revenue49 313 082 $
Farm
Home Games Left8
Average Attendance - %2 511 - 83,71%
Average Income per Game154 518 $
Year to Date Revenue5 099 092 $

Expense

Pro Players Total Salaries64 950 500 $
Pro Players Total Average Salaries64 950 500 $
Farm Players Total Salaries1 641 000 $
Farm Players Total Average Salaries1 641 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses52 584 603 $
Farm Year To Date Expenses2 674 799 $
Pro Salary Cap Per Days336 531 $
Pro Salary Cap To Date50 517 241 $
Farm Salary Cap Per Days8 372 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 152 693 $
Farm Estimated Season Revenue1 236 144 $
Pro Remaining Season Days37
Pro Expenses Per Days349 484 $
Pro Estimated Expenses12 930 908 $
Farm Remaining Season Days40
Farm Expenses Per Days16 026 $
Farm Estimated Expenses641 040 $
Estimated Season Expenses13 571 948 $
Estimated Season Salary Cap62 968 888 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 031 112 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 22 968 888 $
Current Bank Account9 252 772 $
Projected Bank Account7 069 661 $

Pro Players Salaries

Brent Burns (1 Way Contract) 8 110 000 $ (1)
-Salary Remaining : 1 554 767 $
Filip Forsberg (1 Way Contract) 7 600 000 $ (2)
-Salary Remaining : 1 456 995 $
Jack Eichel (1 Way Contract) 7 000 000 $ (4)
-Salary Remaining : 1 341 969 $
Torey Krug (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 1 150 259 $
Jonathan Huberdeau (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 1 150 259 $
Erik Johnson (1 Way Contract) 4 850 000 $ (2)
-Salary Remaining : 929 793 $
Devin Setoguchi (1 Way Contract) 4 125 000 $ (1)
-Salary Remaining : 790 803 $
Louis Domingue (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 670 984 $
Mark Giordano (1 Way Contract) 3 493 500 $ (1)
-Salary Remaining : 669 738 $
Ryan Suter (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 479 275 $
Joel Ward 1 420 000 $ (1)
-Salary Remaining : 272 228 $
Matt Read 1 100 000 $ (1)
-Salary Remaining : 210 881 $
Timo Meier 900 000 $ (2)
-Salary Remaining : 172 539 $
Kyle Connor 900 000 $ (1)
-Salary Remaining : 172 539 $
Darnell Nurse 900 000 $ (1)
-Salary Remaining : 172 539 $
Mathew Barzal 900 000 $ (1)
-Salary Remaining : 172 539 $
Mark Arcobello 850 000 $ (1)
-Salary Remaining : 162 953 $
Denis Gurianov 800 000 $ (3)
-Salary Remaining : 153 368 $
Dominik Kubalik 800 000 $ (2)
-Salary Remaining : 153 368 $
Roope Hintz 600 000 $ (3)
-Salary Remaining : 115 026 $
Frans Nielsen (1 Way Contract) 552 000 $ (2)
-Salary Remaining : 105 824 $
Magnus Paajarvi (1 Way Contract) 550 000 $ (2)
-Salary Remaining : 105 440 $
Alexandar Georgiyev 500 000 $ (1)
-Salary Remaining : 95 855 $
Miika Wiikman (1 Way Contract) 500 000 $ (2)
-Salary Remaining : 95 855 $
Andreas Borgman 500 000 $ (1)
-Salary Remaining : 95 855 $
Total Pro Players25
Salary Commitment
Year 18 : 64 950 500 $
Year 19 : 33 652 000 $
Year 20 : 14 400 000 $
Year 21 : 7 000 000 $
Salary Average Commitment
Year 18 : 64 950 500 $
Year 19 : 33 652 000 $
Year 20 : 14 400 000 $
Year 21 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 64 950 500 $
Year 19 : 33 652 000 $
Year 20 : 14 400 000 $
Year 21 : 7 000 000 $

Farm Players Salaries

Mikhail Grabovski 147 000 $ (1)
Salary Remaining : 30 000 $
Matt Lashoff 144 000 $ (1)
Salary Remaining : 29 388 $
Shane O'Brien 142 000 $ (1)
Salary Remaining : 28 980 $
Gregory Campbell 137 000 $ (1)
Salary Remaining : 27 959 $
Jason Pominville 137 000 $ (1)
Salary Remaining : 27 959 $
Cam Talbot 130 000 $ (2)
Salary Remaining : 26 531 $
Matt Stajan 122 000 $ (1)
Salary Remaining : 24 898 $
Bobby Butler 117 000 $ (1)
Salary Remaining : 23 878 $
Wojtek Wolski 90 000 $ (2)
Salary Remaining : 18 367 $
Matt Carle 80 000 $ (2)
Salary Remaining : 16 327 $
Alex Petrovic 75 000 $ (2)
Salary Remaining : 15 306 $
Riley Sheahan 70 000 $ (2)
Salary Remaining : 14 286 $
Nicolas Deslauriers 70 000 $ (1)
Salary Remaining : 14 286 $
Mattias Ritola 70 000 $ (1)
Salary Remaining : 14 286 $
Viktor Antipin 60 000 $ (3)
Salary Remaining : 12 245 $
Charlie Lindgren 50 000 $ (1)
Salary Remaining : 10 204 $
Total Farm Players16
Salary Commitment
Year 18 : 1 641 000 $
Year 19 : 505 000 $
Year 20 : 60 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 641 000 $
Year 19 : 505 000 $
Year 20 : 60 000 $
Year 21 : 0 $

Boston



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - 80 $ - 5 792 - 96,54%
Level 2: 5000 - 50 $ - 4 935 - 98,70%
Level 3: 2000 - 40 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 4 000 - 100,00%
Luxury : 1000 - 160 $ - 998 - 99,83%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 684 - 84,22%
Farm Level 2: 1000 - 30 $ - 848 - 84,78%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17 725 - 98,47%
Average Income per Game1 490 776 $
Year to Date Revenue50 686 388 $
Farm
Home Games Left8
Average Attendance - %2 532 - 84,41%
Average Income per Game155 707 $
Year to Date Revenue5 138 328 $

Expense

Pro Players Total Salaries70 456 000 $
Pro Players Total Average Salaries70 456 000 $
Farm Players Total Salaries1 784 800 $
Farm Players Total Average Salaries1 784 800 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 753 820 $
Farm Year To Date Expenses1 844 466 $
Pro Salary Cap Per Days340 692 $
Pro Salary Cap To Date46 558 265 $
Farm Salary Cap Per Days9 106 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 435 433 $
Farm Estimated Season Revenue1 245 655 $
Pro Remaining Season Days37
Pro Expenses Per Days383 192 $
Pro Estimated Expenses14 178 104 $
Farm Remaining Season Days40
Farm Expenses Per Days12 167 $
Farm Estimated Expenses486 680 $
Estimated Season Expenses14 664 784 $
Estimated Season Salary Cap59 163 869 $
Estimate Under Maximum Salary Cap of 65 000 000 $5 836 131 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 19 163 869 $
Current Bank Account15 998 596 $
Projected Bank Account13 014 900 $

Pro Players Salaries

Ryan Getzlaf (1 Way Contract) 8 100 000 $ (1)
-Salary Remaining : 1 552 850 $
Jeff Petry (1 Way Contract) 6 350 000 $ (2)
-Salary Remaining : 1 217 358 $
Patrice Bergeron (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 1 150 259 $
Kyle Turris (1 Way Contract) 5 500 000 $ (4)
-Salary Remaining : 1 054 404 $
Colton Parayko (1 Way Contract) 4 650 000 $ (3)
-Salary Remaining : 891 451 $
Brock Nelson (1 Way Contract) 4 600 000 $ (2)
-Salary Remaining : 881 865 $
Oscar Klefbom (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 862 694 $
Roman Josi (1 Way Contract) 4 000 000 $ (4)
-Salary Remaining : 766 839 $
Nikita Filatov (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 766 839 $
Jean Gabriel Pageau (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 670 984 $
Joonas Korpisalo (1 Way Contract) 3 000 000 $ (3)
-Salary Remaining : 575 130 $
Robert Bortuzzo (1 Way Contract) 2 810 000 $ (2)
-Salary Remaining : 538 705 $
Jason Garrison (1 Way Contract) 2 247 000 $ (1)
-Salary Remaining : 430 772 $
Jon Merrill (1 Way Contract) 2 000 000 $ (1)
-1 Way Contract Salary Cap : 20 000 $
-Salary Remaining : 383 420 $
Jack Campbell (1 Way Contract) 1 850 000 $ (2)
-Salary Remaining : 354 663 $
Adam Lowry (1 Way Contract) 1 500 000 $ (1)
-1 Way Contract Salary Cap : 15 000 $
-Salary Remaining : 287 565 $
Michael Bournival (1 Way Contract) 1 250 000 $ (1)
-1 Way Contract Salary Cap : 12 500 $
-Salary Remaining : 239 637 $
Erik Haula 999 000 $ (1)
-Salary Remaining : 191 518 $
Pierre-Luc Dubois 900 000 $ (2)
-Salary Remaining : 172 539 $
Frederik Gauthier 800 000 $ (2)
-Salary Remaining : 153 368 $
J.T. Compher 700 000 $ (1)
-Salary Remaining : 134 197 $
Artturi Lehkonen 700 000 $ (1)
-Salary Remaining : 134 197 $
Jake Guentzel 500 000 $ (1)
-Salary Remaining : 95 855 $
Total Pro Players23
Salary Commitment
Year 18 : 70 456 000 $
Year 19 : 44 960 000 $
Year 20 : 23 150 000 $
Year 21 : 9 500 000 $
Salary Average Commitment
Year 18 : 70 456 000 $
Year 19 : 44 960 000 $
Year 20 : 23 150 000 $
Year 21 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 65 753 500 $
Year 19 : 44 960 000 $
Year 20 : 23 150 000 $
Year 21 : 9 500 000 $

Farm Players Salaries

Dustin Tokarski 150 000 $ (1)
Salary Remaining : 30 612 $
Jonathan Cheechoo 140 000 $ (1)
Salary Remaining : 28 571 $
David Moss 140 000 $ (1)
Salary Remaining : 28 571 $
Chris Campoli 110 000 $ (2)
Salary Remaining : 22 449 $
Karl Alzner 110 000 $ (2)
Salary Remaining : 22 449 $
Nikita Nikitin 110 000 $ (1)
Salary Remaining : 22 449 $
Curtis McElhinney 100 000 $ (2)
Salary Remaining : 20 408 $
Patric Hornqvist 100 000 $ (2)
Salary Remaining : 20 408 $
Chris VandeVelde 100 000 $ (1)
Salary Remaining : 20 408 $
Clarke MacArthur 99 800 $ (2)
Salary Remaining : 20 367 $
Yannick Weber 95 000 $ (1)
Salary Remaining : 19 388 $
Mattias Janmark 90 000 $ (2)
Salary Remaining : 18 367 $
Niklas Grossman 80 000 $ (3)
Salary Remaining : 16 327 $
Eric Fehr 80 000 $ (2)
Salary Remaining : 16 327 $
Brett Bellemore 80 000 $ (2)
Salary Remaining : 16 327 $
Fabian Brunnstrom 75 000 $ (3)
Salary Remaining : 15 306 $
Cameron Gaunce 65 000 $ (4)
Salary Remaining : 13 265 $
Phillip Di Giuseppe 60 000 $ (1)
Salary Remaining : 12 245 $
Total Farm Players18
Salary Commitment
Year 18 : 1 784 800 $
Year 19 : 989 800 $
Year 20 : 220 000 $
Year 21 : 65 000 $
Salary Average Commitment
Year 18 : 1 784 800 $
Year 19 : 989 800 $
Year 20 : 220 000 $
Year 21 : 65 000 $

Buffalo



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - 75 $ - 5 912 - 98,54%
Level 2: 5000 - 46 $ - 4 975 - 99,50%
Level 3: 2000 - 28 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 4 000 - 100,00%
Luxury : 1000 - 152 $ - 997 - 99,75%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 660 - 83,02%
Farm Level 2: 1000 - 30 $ - 832 - 83,25%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %17 885 - 99,36%
Average Income per Game1 363 038 $
Year to Date Revenue47 706 338 $
Farm
Home Games Left8
Average Attendance - %2 493 - 83,09%
Average Income per Game168 224 $
Year to Date Revenue5 551 408 $

Expense

Pro Players Total Salaries65 262 000 $
Pro Players Total Average Salaries65 262 000 $
Farm Players Total Salaries1 460 000 $
Farm Players Total Average Salaries1 460 000 $
Coaches Total Salaries1 400 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses53 182 375 $
Farm Year To Date Expenses1 564 201 $
Pro Salary Cap Per Days325 321 $
Pro Salary Cap To Date49 919 274 $
Farm Salary Cap Per Days7 449 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 178 229 $
Farm Estimated Season Revenue1 345 796 $
Pro Remaining Season Days37
Pro Expenses Per Days342 808 $
Pro Estimated Expenses12 683 896 $
Farm Remaining Season Days40
Farm Expenses Per Days10 000 $
Farm Estimated Expenses400 000 $
Estimated Season Expenses13 083 896 $
Estimated Season Salary Cap61 956 151 $
Estimate Under Maximum Salary Cap of 65 000 000 $3 043 849 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 21 956 151 $
Current Bank Account10 811 941 $
Projected Bank Account7 252 070 $

Pro Players Salaries

David Krejci (1 Way Contract) 6 460 000 $ (3)
-Salary Remaining : 1 238 446 $
John Tavares (1 Way Contract) 6 100 000 $ (3)
-Salary Remaining : 1 169 430 $
Nicklas Bergfors (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 1 150 259 $
James Van Riemsdyk (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 1 054 404 $
Ryan Strome (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 1 054 404 $
Jannik Hansen (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 958 549 $
Phil Kessel (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 862 694 $
Kevin Hayes (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 862 694 $
Dan Girardi (1 Way Contract) 3 750 000 $ (2)
-Salary Remaining : 718 912 $
Travis Hamonic (1 Way Contract) 3 250 000 $ (3)
-Salary Remaining : 623 057 $
Michael Sauer (1 Way Contract) 2 500 000 $ (1)
-1 Way Contract Salary Cap : 25 000 $
-Salary Remaining : 479 275 $
Vinnie Hinostroza (1 Way Contract) 2 000 000 $ (3)
-Salary Remaining : 383 420 $
Matt Murray (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 383 420 $
Tobias Rieder (1 Way Contract) 1 300 000 $ (1)
-Salary Remaining : 249 223 $
Peter Holland (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 191 710 $
Rocco Grimaldi (1 Way Contract) 950 000 $ (2)
-Salary Remaining : 182 124 $
Josh Morrissey 900 000 $ (1)
-Salary Remaining : 172 539 $
Jake Muzzin (1 Way Contract) 852 000 $ (3)
-Salary Remaining : 163 337 $
Samuel Girard 800 000 $ (3)
-Salary Remaining : 153 368 $
Filip Hronek 700 000 $ (3)
-Salary Remaining : 134 197 $
Erik Cernak 600 000 $ (2)
-Salary Remaining : 115 026 $
Robin Lehner (1 Way Contract) 600 000 $ (1)
-Salary Remaining : 115 026 $
Pascal Leclaire (1 Way Contract) 500 000 $ (2)
-Salary Remaining : 95 855 $
Total Pro Players23
Salary Commitment
Year 18 : 65 262 000 $
Year 19 : 41 462 000 $
Year 20 : 31 162 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 65 262 000 $
Year 19 : 41 462 000 $
Year 20 : 31 162 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 62 787 000 $
Year 19 : 41 462 000 $
Year 20 : 31 162 000 $
Year 21 : 0 $

Farm Players Salaries

Mikko Lehtonen 95 000 $ (1)
Salary Remaining : 19 388 $
Sven Baertschi 95 000 $ (1)
Salary Remaining : 19 388 $
Andrew Shaw 90 000 $ (1)
Salary Remaining : 18 367 $
Filip Chytil 90 000 $ (3)
Salary Remaining : 18 367 $
Teemu Pulkkinen 85 000 $ (1)
Salary Remaining : 17 347 $
Julian Melchiori 85 000 $ (1)
Salary Remaining : 17 347 $
Slater Koekkoek 70 000 $ (2)
Salary Remaining : 14 286 $
Miikka Salomaki 70 000 $ (2)
Salary Remaining : 14 286 $
John Moore 70 000 $ (1)
Salary Remaining : 14 286 $
Michael Latta 65 000 $ (2)
Salary Remaining : 13 265 $
Martin Frk 65 000 $ (2)
Salary Remaining : 13 265 $
Greg McKegg 65 000 $ (2)
Salary Remaining : 13 265 $
Jhonas Enroth 65 000 $ (1)
Salary Remaining : 13 265 $
Oskar Sundqvist 60 000 $ (1)
Salary Remaining : 12 245 $
Ondrej Kase 60 000 $ (2)
Salary Remaining : 12 245 $
Joseph Cramarossa 60 000 $ (2)
Salary Remaining : 12 245 $
Lucas Lessio 60 000 $ (2)
Salary Remaining : 12 245 $
Dalton Prout 60 000 $ (1)
Salary Remaining : 12 245 $
Devante Smith-Pelly 50 000 $ (1)
Salary Remaining : 10 204 $
Matt Grzelcyk 50 000 $ (1)
Salary Remaining : 10 204 $
Eric Gelinas 50 000 $ (1)
Salary Remaining : 10 204 $
Total Farm Players21
Salary Commitment
Year 18 : 1 460 000 $
Year 19 : 605 000 $
Year 20 : 90 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 460 000 $
Year 19 : 605 000 $
Year 20 : 90 000 $
Year 21 : 0 $

Calgary



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - 80 $ - 5 423 - 90,38%
Level 2: 5635 - 60 $ - 4 709 - 83,57%
Level 3: 2778 - 30 $ - 2 178 - 78,41%
Level 4: 5556 - 25 $ - 4 578 - 82,39%
Luxury : 1000 - 159 $ - 977 - 97,73%
Total Capacity :20969
Farm
Farm Level 1: 2000 - 50 $ - 1 686 - 84,31%
Farm Level 2: 1000 - 30 $ - 843 - 84,26%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17 865 - 85,20%
Average Income per Game1 441 635 $
Year to Date Revenue49 015 597 $
Farm
Home Games Left8
Average Attendance - %2 529 - 84,29%
Average Income per Game137 407 $
Year to Date Revenue4 534 426 $

Expense

Pro Players Total Salaries58 895 000 $
Pro Players Total Average Salaries58 895 000 $
Farm Players Total Salaries1 193 500 $
Farm Players Total Average Salaries1 193 500 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 600 000 $
Pro Year To Date Expenses52 151 346 $
Farm Year To Date Expenses1 435 090 $
Pro Salary Cap Per Days302 078 $
Pro Salary Cap To Date49 314 690 $
Farm Salary Cap Per Days6 089 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 091 446 $
Farm Estimated Season Revenue1 099 255 $
Pro Remaining Season Days37
Pro Expenses Per Days315 518 $
Pro Estimated Expenses11 674 166 $
Farm Remaining Season Days40
Farm Expenses Per Days8 640 $
Farm Estimated Expenses345 600 $
Estimated Season Expenses12 019 766 $
Estimated Season Salary Cap62 091 576 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 908 424 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 22 091 576 $
Current Bank Account1 451 475 $
Projected Bank Account622 410 $

Pro Players Salaries

Leon Draisaitl (1 Way Contract) 6 100 000 $ (3)
-Salary Remaining : 1 169 430 $
Evgeny Kuznetsov (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 1 054 404 $
Aaron Ekblad (1 Way Contract) 5 250 000 $ (2)
-Salary Remaining : 1 006 477 $
Noel Acciari (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 958 549 $
Connor Hellebuyck 5 000 000 $ (3)
-Salary Remaining : 958 549 $
Mitchell Marner (1 Way Contract) 4 650 000 $ (3)
-Salary Remaining : 891 451 $
Mikael Granlund (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 862 694 $
Jonathan Drouin (1 Way Contract) 4 350 000 $ (3)
-Salary Remaining : 833 938 $
Boone Jenner (1 Way Contract) 3 550 000 $ (1)
-Salary Remaining : 680 570 $
Jacob Trouba (1 Way Contract) 3 400 000 $ (4)
-Salary Remaining : 651 813 $
Cory Schneider (1 Way Contract) 2 100 000 $ (2)
-Salary Remaining : 402 591 $
Dion Phaneuf (1 Way Contract) 1 375 000 $ (1)
-Salary Remaining : 263 601 $
Mark Barberio 1 350 000 $ (1)
-Salary Remaining : 258 808 $
Michal Kempny (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 191 710 $
Nikolay Kulemin 920 000 $ (3)
-Salary Remaining : 176 373 $
Jakob Chychrun 900 000 $ (3)
-Salary Remaining : 172 539 $
Quinn Hughes 900 000 $ (3)
-Salary Remaining : 172 539 $
Bryan Rust (1 Way Contract) 750 000 $ (2)
-Salary Remaining : 143 782 $
Alexander Kerfoot 700 000 $ (2)
-Salary Remaining : 134 197 $
Thomas Vanek (1 Way Contract) 600 000 $ (1)
-1 Way Contract Salary Cap : 6 000 $
-Salary Remaining : 115 026 $
Conor Garland 500 000 $ (2)
-Salary Remaining : 95 855 $
Andrew Copp 500 000 $ (1)
-Salary Remaining : 95 855 $
Total Pro Players22
Salary Commitment
Year 18 : 58 895 000 $
Year 19 : 50 520 000 $
Year 20 : 26 220 000 $
Year 21 : 3 400 000 $
Salary Average Commitment
Year 18 : 58 895 000 $
Year 19 : 50 520 000 $
Year 20 : 26 220 000 $
Year 21 : 3 400 000 $
Salary Cap with 1 Way Contract
Year 18 : 58 301 000 $
Year 19 : 50 520 000 $
Year 20 : 26 220 000 $
Year 21 : 3 400 000 $

Farm Players Salaries

Mason Raymond 99 500 $ (1)
Salary Remaining : 20 306 $
Joakim Nordstrom 95 000 $ (2)
Salary Remaining : 19 388 $
Jayson Megna 90 000 $ (1)
Salary Remaining : 18 367 $
Gabriel Bourque 85 000 $ (1)
Salary Remaining : 17 347 $
Trevor Lewis 81 000 $ (2)
Salary Remaining : 16 531 $
Steve Mason 80 000 $ (1)
Salary Remaining : 16 327 $
Blake Geoffrion 75 500 $ (1)
Salary Remaining : 15 408 $
David Leneveu 70 000 $ (2)
Salary Remaining : 14 286 $
Theo Peckam 70 000 $ (1)
Salary Remaining : 14 286 $
Stephane Da Costa 70 000 $ (3)
Salary Remaining : 14 286 $
Scott Wilson 70 000 $ (2)
Salary Remaining : 14 286 $
Nathan Beaulieu 65 000 $ (1)
Salary Remaining : 13 265 $
Anthony Bitetto 62 500 $ (1)
Salary Remaining : 12 755 $
Sergei Kalinin 60 000 $ (1)
Salary Remaining : 12 245 $
Matt Martin 60 000 $ (2)
Salary Remaining : 12 245 $
Jakub Jerabek 60 000 $ (1)
Salary Remaining : 12 245 $
Total Farm Players16
Salary Commitment
Year 18 : 1 193 500 $
Year 19 : 446 000 $
Year 20 : 70 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 193 500 $
Year 19 : 446 000 $
Year 20 : 70 000 $
Year 21 : 0 $

Chicago



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6200 - 98 $ - 4 193 - 67,63%
Level 2: 5100 - 79 $ - 3 104 - 60,85%
Level 3: 2000 - 60 $ - 1 290 - 64,49%
Level 4: 4000 - 45 $ - 2 345 - 58,64%
Luxury : 1389 - 188 $ - 803 - 57,78%
Total Capacity :18689
Farm
Farm Level 1: 2000 - 50 $ - 1 683 - 84,13%
Farm Level 2: 1000 - 30 $ - 837 - 83,71%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %11 735 - 62,79%
Average Income per Game1 405 720 $
Year to Date Revenue47 794 476 $
Farm
Home Games Left8
Average Attendance - %2 520 - 83,99%
Average Income per Game155 128 $
Year to Date Revenue5 119 227 $

Expense

Pro Players Total Salaries63 727 000 $
Pro Players Total Average Salaries63 727 000 $
Farm Players Total Salaries1 605 000 $
Farm Players Total Average Salaries1 605 000 $
Coaches Total Salaries2 666 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses52 343 892 $
Farm Year To Date Expenses1 808 076 $
Pro Salary Cap Per Days312 751 $
Pro Salary Cap To Date49 998 404 $
Farm Salary Cap Per Days8 189 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 840 039 $
Farm Estimated Season Revenue1 241 025 $
Pro Remaining Season Days37
Pro Expenses Per Days340 554 $
Pro Estimated Expenses12 600 498 $
Farm Remaining Season Days40
Farm Expenses Per Days11 587 $
Farm Estimated Expenses463 480 $
Estimated Season Expenses13 063 978 $
Estimated Season Salary Cap61 570 191 $
Estimate Under Maximum Salary Cap of 65 000 000 $3 429 809 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 21 570 191 $
Current Bank Account25 828 613 $
Projected Bank Account23 845 699 $

Pro Players Salaries

Phillip Danault (1 Way Contract) 7 200 000 $ (1)
-Salary Remaining : 1 380 311 $
Oliver Ekman-Larsson (1 Way Contract) 6 500 000 $ (2)
-Salary Remaining : 1 246 114 $
Tyler Seguin (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 1 150 259 $
J.T. Miller (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 1 054 404 $
Tyler Ennis (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 862 694 $
Michael Del Zotto (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 766 839 $
Radek Faksa (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 766 839 $
Thomas Hickey (1 Way Contract) 3 400 000 $ (1)
-1 Way Contract Salary Cap : 34 000 $
-Salary Remaining : 651 813 $
Brett Connolly (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 575 130 $
Brett Pesce (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 575 130 $
Artem Anisimov (1 Way Contract) 2 700 000 $ (1)
-Salary Remaining : 517 617 $
Keith Yandle (1 Way Contract) 2 650 000 $ (1)
-Salary Remaining : 508 031 $
Aaron Dell (1 Way Contract) 2 050 000 $ (1)
-Salary Remaining : 393 005 $
Joel Armia (1 Way Contract) 2 000 000 $ (3)
-Salary Remaining : 383 420 $
Deryk Engelland (1 Way Contract) 1 717 000 $ (1)
-Salary Remaining : 329 166 $
Marc-Andre Fleury (1 Way Contract) 950 000 $ (1)
-Salary Remaining : 182 124 $
Ales Hemsky (1 Way Contract) 900 000 $ (2)
-Salary Remaining : 172 539 $
Linus Ullmark 900 000 $ (2)
-Salary Remaining : 172 539 $
Joey Hishon 850 000 $ (2)
-Salary Remaining : 162 953 $
Kevan Miller (1 Way Contract) 710 000 $ (1)
-Salary Remaining : 136 114 $
Colin Wilson (1 Way Contract) 700 000 $ (4)
-Salary Remaining : 134 197 $
Alexei Emelin 500 000 $ (1)
-Salary Remaining : 95 855 $
Total Pro Players22
Salary Commitment
Year 18 : 63 727 000 $
Year 19 : 41 850 000 $
Year 20 : 12 200 000 $
Year 21 : 700 000 $
Salary Average Commitment
Year 18 : 63 727 000 $
Year 19 : 41 850 000 $
Year 20 : 12 200 000 $
Year 21 : 700 000 $
Salary Cap with 1 Way Contract
Year 18 : 60 361 000 $
Year 19 : 41 850 000 $
Year 20 : 12 200 000 $
Year 21 : 700 000 $

Farm Players Salaries

Jussi Jokinen 126 000 $ (2)
Salary Remaining : 25 714 $
Derek Roy 125 100 $ (1)
Salary Remaining : 25 531 $
Andrew Cogliano 101 000 $ (2)
Salary Remaining : 20 612 $
Kevin Connauton 99 900 $ (4)
Salary Remaining : 20 388 $
Craig Smith 90 000 $ (4)
Salary Remaining : 18 367 $
Bryan Bickell 88 800 $ (1)
Salary Remaining : 18 122 $
Derek Grant 85 000 $ (4)
Salary Remaining : 17 347 $
Lukas Sedlak 80 000 $ (3)
Salary Remaining : 16 327 $
Radim Vrbata 80 000 $ (1)
Salary Remaining : 16 327 $
Mike Santorelli 76 600 $ (3)
Salary Remaining : 15 633 $
Antti Pihlstrom 76 000 $ (2)
Salary Remaining : 15 510 $
Connor Brickley 75 000 $ (2)
Salary Remaining : 15 306 $
Patrik Nemeth 70 000 $ (2)
Salary Remaining : 14 286 $
Frank Vatrano 70 000 $ (1)
Salary Remaining : 14 286 $
Craig Anderson 66 600 $ (1)
Salary Remaining : 13 592 $
Leland Irving 65 000 $ (2)
Salary Remaining : 13 265 $
Christian Djoos 60 000 $ (2)
Salary Remaining : 12 245 $
Steven Kampfer 60 000 $ (2)
Salary Remaining : 12 245 $
Juho Lammikko 60 000 $ (1)
Salary Remaining : 12 245 $
Daniel Brickley 50 000 $ (1)
Salary Remaining : 10 204 $
Total Farm Players20
Salary Commitment
Year 18 : 1 605 000 $
Year 19 : 1 064 500 $
Year 20 : 431 500 $
Year 21 : 274 900 $
Salary Average Commitment
Year 18 : 1 605 000 $
Year 19 : 1 064 500 $
Year 20 : 431 500 $
Year 21 : 274 900 $

Colorado



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6100 - 80 $ - 5 767 - 94,54%
Level 2: 6944 - 60 $ - 4 178 - 60,16%
Level 3: 2778 - 30 $ - 2 356 - 84,82%
Level 4: 5556 - 25 $ - 4 650 - 83,70%
Luxury : 1389 - 150 $ - 1 059 - 76,22%
Total Capacity :22767
Farm
Farm Level 1: 2000 - 30 $ - 1 951 - 97,53%
Farm Level 2: 1000 - 20 $ - 962 - 96,22%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %18 010 - 79,11%
Average Income per Game1 509 334 $
Year to Date Revenue51 317 344 $
Farm
Home Games Left8
Average Attendance - %2 913 - 97,09%
Average Income per Game134 566 $
Year to Date Revenue4 440 668 $

Expense

Pro Players Total Salaries47 303 000 $
Pro Players Total Average Salaries47 303 000 $
Farm Players Total Salaries1 571 710 $
Farm Players Total Average Salaries1 571 710 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value3 210 300 $
Pro Year To Date Expenses49 001 136 $
Farm Year To Date Expenses1 701 596 $
Pro Salary Cap Per Days245 093 $
Pro Salary Cap To Date45 734 909 $
Farm Salary Cap Per Days8 019 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 565 336 $
Farm Estimated Season Revenue1 076 526 $
Pro Remaining Season Days37
Pro Expenses Per Days265 819 $
Pro Estimated Expenses9 835 303 $
Farm Remaining Season Days40
Farm Expenses Per Days10 570 $
Farm Estimated Expenses422 800 $
Estimated Season Expenses10 258 103 $
Estimated Season Salary Cap58 013 650 $
Estimate Under Maximum Salary Cap of 65 000 000 $6 986 350 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 18 013 650 $
Current Bank Account9 451 196 $
Projected Bank Account10 834 955 $

Pro Players Salaries

William Nylander (1 Way Contract) 7 000 000 $ (4)
-Salary Remaining : 1 341 969 $
Ryan Ellis (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 1 150 259 $
Victor Rask (1 Way Contract) 5 650 000 $ (3)
-Salary Remaining : 1 083 161 $
Nail Yakupov (1 Way Contract) 5 500 000 $ (4)
-Salary Remaining : 1 054 404 $
P.K. Subban (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 862 694 $
Erik Gudbranson (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 575 130 $
Josh Bailey (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 479 275 $
Nick Bjugstad (1 Way Contract) 2 250 000 $ (3)
-Salary Remaining : 431 347 $
Casey Borer (1 Way Contract) 1 999 000 $ (2)
-Salary Remaining : 383 228 $
Michael Stone (1 Way Contract) 1 251 000 $ (3)
-Salary Remaining : 239 829 $
Tanner Pearson (1 Way Contract) 1 100 000 $ (1)
-Salary Remaining : 210 881 $
Ryan Dzingel (1 Way Contract) 950 000 $ (1)
-Salary Remaining : 182 124 $
Brady Tkachuk 900 000 $ (3)
-Salary Remaining : 172 539 $
Scott Harrington (1 Way Contract) 900 000 $ (1)
-Salary Remaining : 172 539 $
Anthony Stewart 851 000 $ (2)
-Salary Remaining : 163 145 $
Laurent Brossoit (1 Way Contract) 800 000 $ (2)
-Salary Remaining : 153 368 $
Corey Crawford (1 Way Contract) 651 000 $ (2)
-Salary Remaining : 124 803 $
Vladimir Sobotka (1 Way Contract) 501 000 $ (2)
-Salary Remaining : 96 047 $
Derek MacKenzie (1 Way Contract) 500 000 $ (1)
-Salary Remaining : 95 855 $
Patrik Berglund (1 Way Contract) 500 000 $ (2)
-Salary Remaining : 95 855 $
Total Pro Players20
Salary Commitment
Year 18 : 47 303 000 $
Year 19 : 34 853 000 $
Year 20 : 27 051 000 $
Year 21 : 12 500 000 $
Salary Average Commitment
Year 18 : 47 303 000 $
Year 19 : 34 853 000 $
Year 20 : 27 051 000 $
Year 21 : 12 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 47 303 000 $
Year 19 : 34 853 000 $
Year 20 : 27 051 000 $
Year 21 : 12 500 000 $

Farm Players Salaries

Derek Meech 125 500 $ (1)
Salary Remaining : 25 612 $
Clay Wilson 120 500 $ (1)
Salary Remaining : 24 592 $
Dustin Boyd 115 100 $ (1)
Salary Remaining : 23 490 $
Antti Niemi 115 100 $ (2)
Salary Remaining : 23 490 $
Christian Ehrhoff 105 100 $ (2)
Salary Remaining : 21 449 $
Marc-Andre Bourdon 100 000 $ (2)
Salary Remaining : 20 408 $
Andrei Loktionov 99 900 $ (4)
Salary Remaining : 20 388 $
Brett Sterling 95 510 $ (2)
Salary Remaining : 19 492 $
Jimmy Hayes 95 000 $ (4)
Salary Remaining : 19 388 $
Kyle Rau 90 000 $ (3)
Salary Remaining : 18 367 $
Cory Emmerton 75 000 $ (2)
Salary Remaining : 15 306 $
Jordan Szwarz 70 000 $ (1)
Salary Remaining : 14 286 $
Nick Tarnasky 60 000 $ (1)
Salary Remaining : 12 245 $
Brad Malone 55 000 $ (3)
Salary Remaining : 11 224 $
Denis Grebeshkov 50 000 $ (1)
Salary Remaining : 10 204 $
Francois Beauchemin 50 000 $ (2)
Salary Remaining : 10 204 $
Chris Higgins 50 000 $ (1)
Salary Remaining : 10 204 $
Carter Verhaeghe 50 000 $ (2)
Salary Remaining : 10 204 $
Karri Ramo 50 000 $ (1)
Salary Remaining : 10 204 $
Total Farm Players19
Salary Commitment
Year 18 : 1 571 710 $
Year 19 : 930 610 $
Year 20 : 339 900 $
Year 21 : 194 900 $
Salary Average Commitment
Year 18 : 1 571 710 $
Year 19 : 930 610 $
Year 20 : 339 900 $
Year 21 : 194 900 $

Columbus



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - 85 $ - 4 727 - 78,78%
Level 2: 5000 - 60 $ - 4 010 - 80,21%
Level 3: 2778 - 32 $ - 2 356 - 84,83%
Level 4: 5556 - 24 $ - 4 658 - 83,84%
Luxury : 1000 - 185 $ - 802 - 80,16%
Total Capacity :20334
Farm
Farm Level 1: 2000 - 50 $ - 1 668 - 83,41%
Farm Level 2: 1000 - 30 $ - 840 - 83,96%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %16 554 - 81,41%
Average Income per Game1 411 503 $
Year to Date Revenue47 991 096 $
Farm
Home Games Left8
Average Attendance - %2 508 - 83,60%
Average Income per Game154 215 $
Year to Date Revenue5 089 083 $

Expense

Pro Players Total Salaries69 637 500 $
Pro Players Total Average Salaries69 187 500 $
Farm Players Total Salaries1 381 000 $
Farm Players Total Average Salaries1 381 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses55 319 648 $
Farm Year To Date Expenses2 361 884 $
Pro Salary Cap Per Days314 249 $
Pro Salary Cap To Date49 965 466 $
Farm Salary Cap Per Days7 046 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 880 520 $
Farm Estimated Season Revenue1 233 717 $
Pro Remaining Season Days37
Pro Expenses Per Days381 541 $
Pro Estimated Expenses14 117 017 $
Farm Remaining Season Days40
Farm Expenses Per Days14 699 $
Farm Estimated Expenses587 960 $
Estimated Season Expenses14 704 977 $
Estimated Season Salary Cap61 592 679 $
Estimate Under Maximum Salary Cap of 65 000 000 $3 407 321 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 21 592 679 $
Current Bank Account5 896 545 $
Projected Bank Account2 305 805 $

Pro Players Salaries

Steven Stamkos (Out of Payroll) 7 300 000 $ (4)
-Salary Remaining : 1 399 482 $
Cam Fowler (1 Way Contract) 6 900 000 $ (1)
-Salary Remaining : 1 322 798 $
Mika Zibanejad (1 Way Contract) 6 750 000 $ (3)
-Salary Remaining : 1 294 041 $
Auston Matthews (1 Way Contract) 6 400 000 $ (2)
-Salary Remaining : 1 226 943 $
Marc-André Cliche (1 Way Contract) 4 800 000 $ (1)
-Salary Remaining : 920 207 $
Ben Bishop (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 862 694 $
Alex Goligoski (1 Way Contract) 4 200 000 $ (3)
-Salary Remaining : 805 181 $
Rick Nash (1 Way Contract) 3 920 000 $ (1)
-Salary Remaining : 751 503 $
Dmitry Kulikov (1 Way Contract) 3 850 000 $ (1)
-Salary Remaining : 738 083 $
Brandon Saad (1 Way Contract) 3 570 000 $ (1)
-Salary Remaining : 684 404 $
Lars Eller (1 Way Contract) 2 847 500 $ (3)
-Salary Remaining : 545 894 $
Anders Lee (1 Way Contract) 2 750 000 $ (1)
-Salary Remaining : 527 202 $
Luke Schenn (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 287 565 $
Mikkel Boedker (1 Way Contract) 1 250 000 $ (2)
-1 Way Contract Salary Cap : 12 500 $
-Salary Remaining : 239 637 $
Blake Coleman (1 Way Contract) 1 100 000 $ (2)
-Salary Remaining : 210 881 $
Ondrej Pavelec (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 191 710 $
Ryan Hartman (1 Way Contract) 950 000 $ (4)
-Salary Remaining : 182 124 $
Johan Larsson (1 Way Contract) 950 000 $ (2)
-Salary Remaining : 182 124 $
Nikita Zadorov 900 000 $ (1)
-Salary Remaining : 172 539 $
Alex DeBrincat 900 000 $ (2)
-Salary Remaining : 172 539 $
Mikhail Sergachev 900 000 $ (3)
-Salary Remaining : 172 539 $
Jordie Benn 900 000 $ (3)
-Salary Remaining : 172 539 $
Kevin Fiala 900 000 $ (1)
-Salary Remaining : 172 539 $
Esa Lindell 600 000 $ (1)
-Salary Remaining : 115 026 $
Total Pro Players24
Salary Commitment
Year 18 : 69 637 500 $
Year 19 : 34 447 500 $
Year 20 : 23 847 500 $
Year 21 : 8 250 000 $
Salary Average Commitment
Year 18 : 69 187 500 $
Year 19 : 33 997 500 $
Year 20 : 23 847 500 $
Year 21 : 8 250 000 $
Salary Cap with 1 Way Contract
Year 18 : 67 950 000 $
Year 19 : 32 760 000 $
Year 20 : 23 847 500 $
Year 21 : 8 250 000 $

Farm Players Salaries

Michal Neuvirth 140 000 $ (2)
Salary Remaining : 28 571 $
Chad Johnson 140 000 $ (1)
Salary Remaining : 28 571 $
Dave Bolland 122 000 $ (2)
Salary Remaining : 24 898 $
Raymond Macias 99 000 $ (1)
Salary Remaining : 20 204 $
Robert Earl 90 000 $ (1)
Salary Remaining : 18 367 $
Cody McLeod 90 000 $ (3)
Salary Remaining : 18 367 $
Ryan White 90 000 $ (2)
Salary Remaining : 18 367 $
Byron Froese 80 000 $ (1)
Salary Remaining : 16 327 $
Jacob Josefson 75 000 $ (1)
Salary Remaining : 15 306 $
Bob Sanguinetti 70 000 $ (1)
Salary Remaining : 14 286 $
Matthew Benning 60 000 $ (4)
Salary Remaining : 12 245 $
Cody Goloubef 60 000 $ (4)
Salary Remaining : 12 245 $
Drew Stafford 60 000 $ (3)
Salary Remaining : 12 245 $
Michal Jordan 55 000 $ (2)
Salary Remaining : 11 224 $
Gregory Stewart 50 000 $ (3)
Salary Remaining : 10 204 $
Lauri Tukonen 50 000 $ (3)
Salary Remaining : 10 204 $
Zach Sanford 50 000 $ (1)
Salary Remaining : 10 204 $
Total Farm Players17
Salary Commitment
Year 18 : 1 381 000 $
Year 19 : 777 000 $
Year 20 : 370 000 $
Year 21 : 120 000 $
Salary Average Commitment
Year 18 : 1 381 000 $
Year 19 : 777 000 $
Year 20 : 370 000 $
Year 21 : 120 000 $

Detroit



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - 103 $ - 3 932 - 65,54%
Level 2: 5000 - 80 $ - 3 057 - 61,14%
Level 3: 2000 - 60 $ - 1 281 - 64,04%
Level 4: 4000 - 40 $ - 2 676 - 66,90%
Luxury : 1000 - 220 $ - 674 - 67,37%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 674 - 83,68%
Farm Level 2: 1000 - 30 $ - 845 - 84,50%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %11 620 - 64,55%
Average Income per Game1 393 982 $
Year to Date Revenue47 395 384 $
Farm
Home Games Left8
Average Attendance - %2 519 - 83,95%
Average Income per Game158 256 $
Year to Date Revenue5 222 462 $

Expense

Pro Players Total Salaries54 640 000 $
Pro Players Total Average Salaries54 640 000 $
Farm Players Total Salaries1 441 900 $
Farm Players Total Average Salaries1 441 900 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 400 000 $
Pro Year To Date Expenses53 186 709 $
Farm Year To Date Expenses2 369 765 $
Pro Salary Cap Per Days274 902 $
Pro Salary Cap To Date48 719 673 $
Farm Salary Cap Per Days7 357 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 757 873 $
Farm Estimated Season Revenue1 266 051 $
Pro Remaining Season Days37
Pro Expenses Per Days303 834 $
Pro Estimated Expenses11 241 858 $
Farm Remaining Season Days40
Farm Expenses Per Days15 010 $
Farm Estimated Expenses600 400 $
Estimated Season Expenses11 842 258 $
Estimated Season Salary Cap61 291 047 $
Estimate Under Maximum Salary Cap of 65 000 000 $3 708 953 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 21 291 047 $
Current Bank Account(591 254 $)
Projected Bank Account(1 409 588 $)

Pro Players Salaries

Anze Kopitar (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 1 341 969 $
Niklas Hjalmarsson (1 Way Contract) 6 840 000 $ (3)
-Salary Remaining : 1 311 295 $
Bo Horvat (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 1 150 259 $
Nino Niederreiter (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 1 054 404 $
Nate Schmidt (1 Way Contract) 4 150 000 $ (1)
-Salary Remaining : 795 596 $
Adam Henrique (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 766 839 $
Nikita Zaitsev (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 670 984 $
Carey Price (1 Way Contract) 3 200 000 $ (2)
-Salary Remaining : 613 472 $
Cody Ceci (1 Way Contract) 3 200 000 $ (3)
-Salary Remaining : 613 472 $
Josh Manson (1 Way Contract) 2 700 000 $ (2)
-Salary Remaining : 517 617 $
Taylor Leier 900 000 $ (4)
-Salary Remaining : 172 539 $
J.T. Brown 900 000 $ (1)
-Salary Remaining : 172 539 $
Marcus Kruger (1 Way Contract) 850 000 $ (1)
-Salary Remaining : 162 953 $
Andrej Nestrasil (1 Way Contract) 850 000 $ (2)
-1 Way Contract Salary Cap : 8 500 $
-Salary Remaining : 162 953 $
Oliver Bjorkstrand 800 000 $ (1)
-Salary Remaining : 153 368 $
Jake Dotchin (1 Way Contract) 750 000 $ (1)
-1 Way Contract Salary Cap : 7 500 $
-Salary Remaining : 143 782 $
Devin Shore 700 000 $ (1)
-Salary Remaining : 134 197 $
Tristan Jarry 700 000 $ (1)
-Salary Remaining : 134 197 $
Jonas Siegenthaler 600 000 $ (3)
-Salary Remaining : 115 026 $
Josh Anderson 500 000 $ (1)
-Salary Remaining : 95 855 $
Andrew Mangiapane 500 000 $ (2)
-Salary Remaining : 95 855 $
David Kampf 500 000 $ (1)
-Salary Remaining : 95 855 $
Total Pro Players22
Salary Commitment
Year 18 : 54 640 000 $
Year 19 : 44 790 000 $
Year 20 : 24 540 000 $
Year 21 : 900 000 $
Salary Average Commitment
Year 18 : 54 640 000 $
Year 19 : 44 790 000 $
Year 20 : 24 540 000 $
Year 21 : 900 000 $
Salary Cap with 1 Way Contract
Year 18 : 53 056 000 $
Year 19 : 43 948 500 $
Year 20 : 24 540 000 $
Year 21 : 900 000 $

Farm Players Salaries

Matthew Peca 169 000 $ (1)
Salary Remaining : 34 490 $
Jonas Hiller 122 000 $ (2)
Salary Remaining : 24 898 $
Joe Vitale 118 000 $ (1)
Salary Remaining : 24 082 $
Mark Fraser 113 000 $ (2)
Salary Remaining : 23 061 $
Matt Keetley 100 000 $ (1)
Salary Remaining : 20 408 $
Oscar Fantenberg 99 900 $ (2)
Salary Remaining : 20 388 $
Samuel Morin 90 000 $ (1)
Salary Remaining : 18 367 $
John Quenneville 80 000 $ (2)
Salary Remaining : 16 327 $
Zac Rinaldo 80 000 $ (4)
Salary Remaining : 16 327 $
Stefan Elliott 70 000 $ (4)
Salary Remaining : 14 286 $
Justin Bailey 70 000 $ (1)
Salary Remaining : 14 286 $
Michael Amadio 70 000 $ (2)
Salary Remaining : 14 286 $
Trevor Carrick 60 000 $ (1)
Salary Remaining : 12 245 $
Nicolas Kerdiles 50 000 $ (4)
Salary Remaining : 10 204 $
Hudson Fasching 50 000 $ (1)
Salary Remaining : 10 204 $
Boo Nieves 50 000 $ (1)
Salary Remaining : 10 204 $
Joseph Blandisi 50 000 $ (1)
Salary Remaining : 10 204 $
Total Farm Players17
Salary Commitment
Year 18 : 1 441 900 $
Year 19 : 684 900 $
Year 20 : 200 000 $
Year 21 : 200 000 $
Salary Average Commitment
Year 18 : 1 441 900 $
Year 19 : 684 900 $
Year 20 : 200 000 $
Year 21 : 200 000 $

Edmonton



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 8333 - 65 $ - 6 022 - 72,27%
Level 2: 6944 - 47 $ - 5 218 - 75,14%
Level 3: 2778 - 39 $ - 2 232 - 80,34%
Level 4: 5556 - 25 $ - 3 666 - 65,98%
Luxury : 1389 - 157 $ - 1 074 - 77,32%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 50 $ - 1 147 - 57,35%
Farm Level 2: 1000 - 30 $ - 552 - 55,24%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %18 211 - 72,84%
Average Income per Game1 453 106 $
Year to Date Revenue49 405 619 $
Farm
Home Games Left8
Average Attendance - %1 699 - 56,65%
Average Income per Game164 913 $
Year to Date Revenue5 442 117 $

Expense

Pro Players Total Salaries60 170 000 $
Pro Players Total Average Salaries60 170 000 $
Farm Players Total Salaries1 349 900 $
Farm Players Total Average Salaries1 349 900 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses54 223 372 $
Farm Year To Date Expenses2 262 855 $
Pro Salary Cap Per Days301 503 $
Pro Salary Cap To Date47 559 159 $
Farm Salary Cap Per Days6 887 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 171 745 $
Farm Estimated Season Revenue1 319 301 $
Pro Remaining Season Days37
Pro Expenses Per Days337 668 $
Pro Estimated Expenses12 493 716 $
Farm Remaining Season Days40
Farm Expenses Per Days14 540 $
Farm Estimated Expenses581 600 $
Estimated Season Expenses13 075 316 $
Estimated Season Salary Cap58 714 770 $
Estimate Under Maximum Salary Cap of 65 000 000 $6 285 230 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 18 714 770 $
Current Bank Account48 226 559 $
Projected Bank Account46 642 289 $

Pro Players Salaries

Sidney Crosby (1 Way Contract) 8 700 000 $ (2)
-Salary Remaining : 1 667 876 $
Johnny Gaudreau (1 Way Contract) 7 500 000 $ (1)
-Salary Remaining : 1 437 824 $
Nathan MacKinnon (1 Way Contract) 7 000 000 $ (1)
-Salary Remaining : 1 341 969 $
Ryan Johansen (1 Way Contract) 5 750 000 $ (1)
-Salary Remaining : 1 102 332 $
Drew Doughty (1 Way Contract) 5 600 000 $ (4)
-Salary Remaining : 1 073 575 $
Sami Vatanen (1 Way Contract) 3 400 000 $ (1)
-Salary Remaining : 651 813 $
Derick Brassard (1 Way Contract) 3 210 000 $ (3)
-Salary Remaining : 615 389 $
Evander Kane (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 575 130 $
Wayne Simmonds (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 575 130 $
Jamie McGinn (1 Way Contract) 2 000 000 $ (2)
-1 Way Contract Salary Cap : 20 000 $
-Salary Remaining : 383 420 $
Ryan Miller (1 Way Contract) 1 310 000 $ (1)
-Salary Remaining : 251 140 $
Calvin Pickard (1 Way Contract) 950 000 $ (2)
-Salary Remaining : 182 124 $
Jake Gardiner 900 000 $ (1)
-Salary Remaining : 172 539 $
Charles McAvoy 900 000 $ (3)
-Salary Remaining : 172 539 $
Clayton Keller 900 000 $ (1)
-Salary Remaining : 172 539 $
Travis Sanheim 900 000 $ (2)
-Salary Remaining : 172 539 $
Matthew Tkachuk 900 000 $ (2)
-Salary Remaining : 172 539 $
Jakub Voracek (1 Way Contract) 850 000 $ (1)
-Salary Remaining : 162 953 $
Jordan Martinook (1 Way Contract) 800 000 $ (1)
-Salary Remaining : 153 368 $
Tomas Nosek (1 Way Contract) 750 000 $ (1)
-Salary Remaining : 143 782 $
Brian Elliott (1 Way Contract) 750 000 $ (1)
-Salary Remaining : 143 782 $
Riley Nash (1 Way Contract) 600 000 $ (3)
-Salary Remaining : 115 026 $
John Marino 500 000 $ (3)
-Salary Remaining : 95 855 $
Total Pro Players23
Salary Commitment
Year 18 : 60 170 000 $
Year 19 : 27 260 000 $
Year 20 : 10 810 000 $
Year 21 : 5 600 000 $
Salary Average Commitment
Year 18 : 60 170 000 $
Year 19 : 27 260 000 $
Year 20 : 10 810 000 $
Year 21 : 5 600 000 $
Salary Cap with 1 Way Contract
Year 18 : 58 190 000 $
Year 19 : 25 280 000 $
Year 20 : 10 810 000 $
Year 21 : 5 600 000 $

Farm Players Salaries

David Backes 129 000 $ (2)
Salary Remaining : 26 327 $
Oscar Lindberg 99 900 $ (2)
Salary Remaining : 20 388 $
Dmitrij Jaskin 95 000 $ (3)
Salary Remaining : 19 388 $
Haydn Fleury 90 000 $ (2)
Salary Remaining : 18 367 $
Austin Czarnik 90 000 $ (3)
Salary Remaining : 18 367 $
Joakim Ryan 85 000 $ (3)
Salary Remaining : 17 347 $
David Rundblad 85 000 $ (1)
Salary Remaining : 17 347 $
Joakim Andersson 80 000 $ (3)
Salary Remaining : 16 327 $
Anton Belov 70 000 $ (1)
Salary Remaining : 14 286 $
Michael Sgarbossa 70 000 $ (1)
Salary Remaining : 14 286 $
Jon Gillies 70 000 $ (1)
Salary Remaining : 14 286 $
Brandon Bollig 66 000 $ (1)
Salary Remaining : 13 469 $
Tyler Graovac 65 000 $ (1)
Salary Remaining : 13 265 $
Emerson Etem 55 000 $ (1)
Salary Remaining : 11 224 $
Alex Stalock 50 000 $ (2)
Salary Remaining : 10 204 $
Juuso Riikola 50 000 $ (1)
Salary Remaining : 10 204 $
Lawrence Pilut 50 000 $ (2)
Salary Remaining : 10 204 $
Daniel Catenacci 50 000 $ (3)
Salary Remaining : 10 204 $
Total Farm Players18
Salary Commitment
Year 18 : 1 349 900 $
Year 19 : 818 900 $
Year 20 : 400 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 349 900 $
Year 19 : 818 900 $
Year 20 : 400 000 $
Year 21 : 0 $

Floride



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - 85 $ - 4 919 - 81,99%
Level 2: 5100 - 70 $ - 3 474 - 68,11%
Level 3: 2778 - 50 $ - 1 554 - 55,92%
Level 4: 5556 - 30 $ - 3 551 - 63,91%
Luxury : 1000 - 150 $ - 1 000 - 99,95%
Total Capacity :20434
Farm
Farm Level 1: 2000 - 50 $ - 1 622 - 81,12%
Farm Level 2: 1000 - 30 $ - 839 - 83,89%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %14 497 - 70,95%
Average Income per Game1 413 519 $
Year to Date Revenue48 059 652 $
Farm
Home Games Left8
Average Attendance - %2 461 - 82,04%
Average Income per Game164 697 $
Year to Date Revenue5 434 987 $

Expense

Pro Players Total Salaries48 765 000 $
Pro Players Total Average Salaries48 815 000 $
Farm Players Total Salaries1 257 900 $
Farm Players Total Average Salaries1 257 900 $
Coaches Total Salaries6 010 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 650 000 $
Pro Year To Date Expenses43 702 848 $
Farm Year To Date Expenses2 579 454 $
Pro Salary Cap Per Days252 927 $
Pro Salary Cap To Date40 422 923 $
Farm Salary Cap Per Days6 418 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 894 634 $
Farm Estimated Season Revenue1 317 573 $
Pro Remaining Season Days37
Pro Expenses Per Days273 446 $
Pro Estimated Expenses10 117 502 $
Farm Remaining Season Days40
Farm Expenses Per Days16 622 $
Farm Estimated Expenses664 880 $
Estimated Season Expenses10 782 382 $
Estimated Season Salary Cap51 431 222 $
Estimate Under Maximum Salary Cap of 65 000 000 $13 568 778 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 11 431 222 $
Current Bank Account15 814 051 $
Projected Bank Account16 243 876 $

Pro Players Salaries

Patrick Kane (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 1 054 404 $
Brandon Montour (1 Way Contract) 5 400 000 $ (4)
-Salary Remaining : 1 035 233 $
Mike Hoffman (1 Way Contract) 5 300 000 $ (3)
-Salary Remaining : 1 016 062 $
T.J. Galiardi (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 958 549 $
Ilya Kovalchuk (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 862 694 $
Brandon Carlo (1 Way Contract) 3 700 000 $ (4)
-Salary Remaining : 709 326 $
Petr Mrazek (1 Way Contract) 2 850 000 $ (3)
-Salary Remaining : 546 373 $
David Perron (1 Way Contract) 2 715 000 $ (2)
-Salary Remaining : 520 492 $
Brent Seabrook (1 Way Contract) 2 100 000 $ (2)
-Salary Remaining : 402 591 $
Corey Perry (1 Way Contract) 1 900 000 $ (2)
-Salary Remaining : 364 249 $
Nick Holden (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 287 565 $
David Schlemko (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 230 052 $
David Rittich (1 Way Contract) 1 100 000 $ (3)
-Salary Remaining : 210 881 $
Elias Pettersson 900 000 $ (2)
-Salary Remaining : 172 539 $
Nico Hischier 900 000 $ (3)
-Salary Remaining : 172 539 $
Tanner Kero (1 Way Contract) 850 000 $ (2)
-Salary Remaining : 162 953 $
Shea Theodore 800 000 $ (2)
-Salary Remaining : 153 368 $
Evan Rodrigues (1 Way Contract) 800 000 $ (1)
-Salary Remaining : 153 368 $
Robert Hagg 700 000 $ (1)
-Salary Remaining : 134 197 $
Pat Maroon 550 000 $ (2)
-Salary Remaining : 105 440 $
Victor Olofsson 500 000 $ (2)
-Salary Remaining : 95 855 $
Total Pro Players21
Salary Commitment
Year 18 : 48 765 000 $
Year 19 : 39 865 000 $
Year 20 : 19 250 000 $
Year 21 : 9 100 000 $
Salary Average Commitment
Year 18 : 48 815 000 $
Year 19 : 40 115 000 $
Year 20 : 19 250 000 $
Year 21 : 9 100 000 $
Salary Cap with 1 Way Contract
Year 18 : 48 815 000 $
Year 19 : 40 115 000 $
Year 20 : 19 250 000 $
Year 21 : 9 100 000 $

Farm Players Salaries

Brandon Yip 100 000 $ (2)
Salary Remaining : 20 408 $
Joakim Lindstrom 100 000 $ (2)
Salary Remaining : 20 408 $
Alexander Semin 97 000 $ (1)
Salary Remaining : 19 796 $
Dennis Seidenberg 90 000 $ (1)
Salary Remaining : 18 367 $
James Sheppard 87 000 $ (1)
Salary Remaining : 17 755 $
Adam Erne 80 000 $ (1)
Salary Remaining : 16 327 $
Blake Comeau 78 900 $ (2)
Salary Remaining : 16 102 $
Peter Budaj 70 000 $ (1)
Salary Remaining : 14 286 $
Pheonix Copley 70 000 $ (3)
Salary Remaining : 14 286 $
Patrick Wiercioch 65 000 $ (2)
Salary Remaining : 13 265 $
Adam Clendening 65 000 $ (2)
Salary Remaining : 13 265 $
Christian Thomas 60 000 $ (1)
Salary Remaining : 12 245 $
Steve Bernier 60 000 $ (1)
Salary Remaining : 12 245 $
Brendan Mikkelson 60 000 $ (2)
Salary Remaining : 12 245 $
Matt Frattin 60 000 $ (1)
Salary Remaining : 12 245 $
Tyler Strachan 60 000 $ (1)
Salary Remaining : 12 245 $
Connor Carrick 55 000 $ (2)
Salary Remaining : 11 224 $
Total Farm Players17
Salary Commitment
Year 18 : 1 257 900 $
Year 19 : 593 900 $
Year 20 : 70 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 257 900 $
Year 19 : 593 900 $
Year 20 : 70 000 $
Year 21 : 0 $

LosAngeles



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - 84 $ - 5 044 - 84,07%
Level 2: 5000 - 55 $ - 4 891 - 97,82%
Level 3: 2000 - 46 $ - 1 680 - 83,99%
Level 4: 4000 - 34 $ - 3 135 - 78,36%
Luxury : 1000 - 185 $ - 815 - 81,49%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 671 - 83,53%
Farm Level 2: 1000 - 30 $ - 837 - 83,71%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %15 565 - 86,47%
Average Income per Game1 442 665 $
Year to Date Revenue49 050 613 $
Farm
Home Games Left7
Average Attendance - %2 508 - 83,59%
Average Income per Game159 802 $
Year to Date Revenue5 433 254 $

Expense

Pro Players Total Salaries66 970 000 $
Pro Players Total Average Salaries66 570 000 $
Farm Players Total Salaries1 280 000 $
Farm Players Total Average Salaries1 280 000 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses53 719 278 $
Farm Year To Date Expenses1 433 703 $
Pro Salary Cap Per Days340 819 $
Pro Salary Cap To Date51 364 589 $
Farm Salary Cap Per Days6 531 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 098 656 $
Farm Estimated Season Revenue1 118 611 $
Pro Remaining Season Days37
Pro Expenses Per Days355 285 $
Pro Estimated Expenses13 145 545 $
Farm Remaining Season Days40
Farm Expenses Per Days9 082 $
Farm Estimated Expenses363 280 $
Estimated Season Expenses13 508 825 $
Estimated Season Salary Cap63 974 892 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 025 108 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 23 974 892 $
Current Bank Account2 763 186 $
Projected Bank Account471 628 $

Pro Players Salaries

Aleksander Barkov (1 Way Contract) 7 500 000 $ (3)
-Salary Remaining : 1 437 824 $
Vladimir Tarasenko (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 1 150 259 $
Artem Panarin (1 Way Contract) 5 850 000 $ (2)
-Salary Remaining : 1 121 503 $
Teuvo Teravainen (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 1 054 404 $
Matt Dumba (1 Way Contract) 5 400 000 $ (3)
-Salary Remaining : 1 035 233 $
Justin Faulk (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 958 549 $
Ryan Murray (1 Way Contract) 4 350 000 $ (1)
-Salary Remaining : 833 938 $
Jordan Staal (1 Way Contract) 4 250 000 $ (2)
-Salary Remaining : 814 767 $
Travis Zajac (1 Way Contract) 3 110 000 $ (1)
-Salary Remaining : 596 218 $
Nazem Kadri (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 575 130 $
Reilly Smith (1 Way Contract) 2 550 000 $ (1)
-Salary Remaining : 488 860 $
Nikita Kucherov (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 479 275 $
Marco Scandella (1 Way Contract) 2 400 000 $ (2)
-Salary Remaining : 460 104 $
Justin Schultz (1 Way Contract) 1 850 000 $ (2)
-Salary Remaining : 354 663 $
Dustin Byfuglien (1 Way Contract) 1 800 000 $ (1)
-Salary Remaining : 345 078 $
Jack Johnson (1 Way Contract) 1 110 000 $ (3)
-Salary Remaining : 212 798 $
Jakob Markstrom (1 Way Contract) 900 000 $ (1)
-Salary Remaining : 172 539 $
Adam Fox 800 000 $ (3)
-Salary Remaining : 153 368 $
Kari Lehtonen (1 Way Contract) 800 000 $ (3)
-Salary Remaining : 153 368 $
Cal Clutterbuck (1 Way Contract) 800 000 $ (1)
-1 Way Contract Salary Cap : 8 000 $
-Salary Remaining : 153 368 $
Dominik Kahun 800 000 $ (2)
-Salary Remaining : 153 368 $
Jacob De La Rose 700 000 $ (2)
-Salary Remaining : 134 197 $
Total Pro Players22
Salary Commitment
Year 18 : 66 970 000 $
Year 19 : 47 960 000 $
Year 20 : 15 610 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 66 570 000 $
Year 19 : 47 960 000 $
Year 20 : 15 610 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 65 778 000 $
Year 19 : 47 960 000 $
Year 20 : 15 610 000 $
Year 21 : 0 $

Farm Players Salaries

Slava Voynov 95 000 $ (2)
Salary Remaining : 19 388 $
Sven Andrighetto 95 000 $ (1)
Salary Remaining : 19 388 $
Jordan Oesterle 90 000 $ (1)
Salary Remaining : 18 367 $
Nick Shore 85 000 $ (1)
Salary Remaining : 17 347 $
Jiri Sekac 85 000 $ (1)
Salary Remaining : 17 347 $
Jordan Schroeder 85 000 $ (1)
Salary Remaining : 17 347 $
Jesper Fast 80 000 $ (1)
Salary Remaining : 16 327 $
Drayson Bowman 75 000 $ (2)
Salary Remaining : 15 306 $
Dylan DeMelo 75 000 $ (2)
Salary Remaining : 15 306 $
Ben Hutton 70 000 $ (2)
Salary Remaining : 14 286 $
Tyler Motte 70 000 $ (1)
Salary Remaining : 14 286 $
Nikolai Prokhorkin 70 000 $ (1)
Salary Remaining : 14 286 $
Jeff Zatkoff 70 000 $ (3)
Salary Remaining : 14 286 $
Curtis McKenzie 65 000 $ (1)
Salary Remaining : 13 265 $
Ryan Sproul 60 000 $ (2)
Salary Remaining : 12 245 $
Tim Heed 60 000 $ (1)
Salary Remaining : 12 245 $
James Reimer 50 000 $ (3)
Salary Remaining : 10 204 $
Total Farm Players17
Salary Commitment
Year 18 : 1 280 000 $
Year 19 : 495 000 $
Year 20 : 120 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 280 000 $
Year 19 : 495 000 $
Year 20 : 120 000 $
Year 21 : 0 $

Minnesota



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 80 $ - 5 801 - 96,68%
Level 2: 5000 - 60 $ - 4 222 - 84,44%
Level 3: 2000 - 50 $ - 1 539 - 76,94%
Level 4: 4000 - 30 $ - 3 573 - 89,32%
Luxury : 1000 - 175 $ - 849 - 84,85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 659 - 82,97%
Farm Level 2: 1000 - 30 $ - 825 - 82,51%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %15 983 - 88,79%
Average Income per Game1 490 998 $
Year to Date Revenue50 693 945 $
Farm
Home Games Left7
Average Attendance - %2 484 - 82,81%
Average Income per Game166 315 $
Year to Date Revenue5 654 725 $

Expense

Pro Players Total Salaries66 705 000 $
Pro Players Total Average Salaries66 705 000 $
Farm Players Total Salaries1 693 000 $
Farm Players Total Average Salaries1 693 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 875 000 $
Pro Year To Date Expenses53 764 241 $
Farm Year To Date Expenses2 095 786 $
Pro Salary Cap Per Days339 210 $
Pro Salary Cap To Date49 571 448 $
Farm Salary Cap Per Days8 638 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 436 989 $
Farm Estimated Season Revenue1 164 208 $
Pro Remaining Season Days37
Pro Expenses Per Days363 756 $
Pro Estimated Expenses13 458 972 $
Farm Remaining Season Days40
Farm Expenses Per Days13 740 $
Farm Estimated Expenses549 600 $
Estimated Season Expenses14 008 572 $
Estimated Season Salary Cap64 997 218 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 782 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 997 218 $
Current Bank Account4 010 906 $
Projected Bank Account1 603 531 $

Pro Players Salaries

Erik Gustafsson (1 Way Contract) 6 160 000 $ (2)
-Salary Remaining : 1 180 933 $
Elias Lindholm (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 1 150 259 $
Jeff Carter (1 Way Contract) 5 495 000 $ (1)
-Salary Remaining : 1 053 446 $
Max Domi (1 Way Contract) 5 300 000 $ (3)
-Salary Remaining : 1 016 062 $
Sebastian Aho (1 Way Contract) 5 250 000 $ (4)
-Salary Remaining : 1 006 477 $
Tom Wilson (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 862 694 $
Martin Jones (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 862 694 $
Mark Scheifele (1 Way Contract) 4 375 000 $ (3)
-Salary Remaining : 838 731 $
Viktor Arvidsson (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 766 839 $
Joonas Donskoi (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 766 839 $
David Savard (1 Way Contract) 3 350 000 $ (1)
-Salary Remaining : 642 228 $
Brady Skjei (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 479 275 $
Zach Hyman (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 383 420 $
Cedric Paquette (1 Way Contract) 1 800 000 $ (2)
-Salary Remaining : 345 078 $
Mike Ribeiro (1 Way Contract) 1 250 000 $ (1)
-1 Way Contract Salary Cap : 12 500 $
-Salary Remaining : 239 637 $
Justin Pogge (1 Way Contract) 975 000 $ (2)
-Salary Remaining : 186 917 $
Olli Maatta 900 000 $ (1)
-Salary Remaining : 172 539 $
Noah Hanifin 900 000 $ (2)
-Salary Remaining : 172 539 $
Jake Virtanen 900 000 $ (3)
-Salary Remaining : 172 539 $
Connor Brown (1 Way Contract) 800 000 $ (2)
-Salary Remaining : 153 368 $
Adam Pelech 700 000 $ (1)
-Salary Remaining : 134 197 $
Justin Holl 550 000 $ (3)
-Salary Remaining : 105 440 $
Danton Heinen 500 000 $ (2)
-Salary Remaining : 95 855 $
Total Pro Players23
Salary Commitment
Year 18 : 66 705 000 $
Year 19 : 55 010 000 $
Year 20 : 39 375 000 $
Year 21 : 5 250 000 $
Salary Average Commitment
Year 18 : 66 705 000 $
Year 19 : 55 010 000 $
Year 20 : 39 375 000 $
Year 21 : 5 250 000 $
Salary Cap with 1 Way Contract
Year 18 : 65 467 500 $
Year 19 : 55 010 000 $
Year 20 : 39 375 000 $
Year 21 : 5 250 000 $

Farm Players Salaries

Andrew Hammond 185 000 $ (1)
Salary Remaining : 37 755 $
Derek Dorsett 110 000 $ (1)
Salary Remaining : 22 449 $
Niklas Kronwall 100 000 $ (1)
Salary Remaining : 20 408 $
Dan Fritsche 99 000 $ (1)
Salary Remaining : 20 204 $
Paul Postma 99 000 $ (1)
Salary Remaining : 20 204 $
Tomas Jurco 95 000 $ (1)
Salary Remaining : 19 388 $
Jimmy Vesey 90 000 $ (2)
Salary Remaining : 18 367 $
Jared Cowen 90 000 $ (1)
Salary Remaining : 18 367 $
Nicolas Petan 90 000 $ (1)
Salary Remaining : 18 367 $
Nick Ritchie 90 000 $ (1)
Salary Remaining : 18 367 $
Steve Oleksy 85 000 $ (1)
Salary Remaining : 17 347 $
Nate Prosser 85 000 $ (1)
Salary Remaining : 17 347 $
Andrej Sustr 80 000 $ (1)
Salary Remaining : 16 327 $
Dwight King 75 000 $ (1)
Salary Remaining : 15 306 $
Kevin Poulin 75 000 $ (1)
Salary Remaining : 15 306 $
Marcus Foligno 70 000 $ (1)
Salary Remaining : 14 286 $
Markus Nutivaara 65 000 $ (4)
Salary Remaining : 13 265 $
Nikita Nesterov 60 000 $ (2)
Salary Remaining : 12 245 $
Pontus Aberg 50 000 $ (1)
Salary Remaining : 10 204 $
Total Farm Players19
Salary Commitment
Year 18 : 1 693 000 $
Year 19 : 215 000 $
Year 20 : 65 000 $
Year 21 : 65 000 $
Salary Average Commitment
Year 18 : 1 693 000 $
Year 19 : 215 000 $
Year 20 : 65 000 $
Year 21 : 65 000 $

Montreal



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6300 - 80 $ - 5 854 - 92,93%
Level 2: 5870 - 55 $ - 5 019 - 85,50%
Level 3: 2778 - 45 $ - 1 694 - 60,98%
Level 4: 5556 - 20 $ - 4 817 - 86,71%
Luxury : 1145 - 200 $ - 744 - 65,02%
Total Capacity :21649
Farm
Farm Level 1: 2000 - 50 $ - 1 660 - 82,98%
Farm Level 2: 1000 - 30 $ - 824 - 82,39%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %18 129 - 83,74%
Average Income per Game1 522 628 $
Year to Date Revenue51 769 358 $
Farm
Home Games Left8
Average Attendance - %2 484 - 82,79%
Average Income per Game152 935 $
Year to Date Revenue5 046 851 $

Expense

Pro Players Total Salaries67 653 750 $
Pro Players Total Average Salaries67 653 750 $
Farm Players Total Salaries1 513 300 $
Farm Players Total Average Salaries1 513 300 $
Coaches Total Salaries3 850 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses53 858 383 $
Farm Year To Date Expenses1 886 856 $
Pro Salary Cap Per Days344 895 $
Pro Salary Cap To Date50 551 877 $
Farm Salary Cap Per Days7 721 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 658 397 $
Farm Estimated Season Revenue1 223 479 $
Pro Remaining Season Days37
Pro Expenses Per Days365 304 $
Pro Estimated Expenses13 516 248 $
Farm Remaining Season Days40
Farm Expenses Per Days12 823 $
Farm Estimated Expenses512 920 $
Estimated Season Expenses14 029 168 $
Estimated Season Salary Cap63 312 992 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 687 008 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 23 312 992 $
Current Bank Account14 325 688 $
Projected Bank Account12 178 396 $

Pro Players Salaries

Matt Duchene (1 Way Contract) 7 500 000 $ (2)
-Salary Remaining : 1 437 824 $
Hampus Lindholm (1 Way Contract) 7 000 000 $ (4)
-Salary Remaining : 1 341 969 $
Gustav Nyqvist (1 Way Contract) 7 000 000 $ (4)
-Salary Remaining : 1 341 969 $
Nick Leddy (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 1 150 259 $
Brayden Schenn (1 Way Contract) 5 100 000 $ (2)
-Salary Remaining : 977 720 $
Taylor Hall (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 958 549 $
Alexander Ovechkin (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 862 694 $
Alexander Edler (1 Way Contract) 4 483 750 $ (2)
-Salary Remaining : 859 579 $
Brandon Sutter (1 Way Contract) 4 320 000 $ (1)
-Salary Remaining : 828 187 $
Sean Couturier (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 575 130 $
Connor Murphy (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 479 275 $
Jason Demers (1 Way Contract) 1 850 000 $ (2)
-Salary Remaining : 354 663 $
Carl Hagelin (1 Way Contract) 1 560 000 $ (2)
-Salary Remaining : 299 067 $
Alexander Radulov (1 Way Contract) 1 300 000 $ (3)
-Salary Remaining : 249 223 $
Drew Larman (1 Way Contract) 1 250 000 $ (2)
-Salary Remaining : 239 637 $
Cody Hodgson (1 Way Contract) 1 100 000 $ (2)
-1 Way Contract Salary Cap : 11 000 $
-Salary Remaining : 210 881 $
Markus Granlund (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 191 710 $
Frederik Andersen (1 Way Contract) 1 000 000 $ (4)
-Salary Remaining : 191 710 $
Mark Letestu 990 000 $ (1)
-Salary Remaining : 189 793 $
Mackenzie Blackwood 700 000 $ (3)
-Salary Remaining : 134 197 $
Will Butcher 500 000 $ (1)
-Salary Remaining : 95 855 $
Total Pro Players21
Salary Commitment
Year 18 : 67 653 750 $
Year 19 : 51 843 750 $
Year 20 : 24 000 000 $
Year 21 : 15 000 000 $
Salary Average Commitment
Year 18 : 67 653 750 $
Year 19 : 51 843 750 $
Year 20 : 24 000 000 $
Year 21 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 66 564 750 $
Year 19 : 50 754 750 $
Year 20 : 24 000 000 $
Year 21 : 15 000 000 $

Farm Players Salaries

Viktor Fasth 115 000 $ (2)
Salary Remaining : 23 469 $
Andrew Raycroft 92 500 $ (1)
Salary Remaining : 18 878 $
Dylan McIlrath 90 000 $ (1)
Salary Remaining : 18 367 $
Scott Mayfield 90 000 $ (3)
Salary Remaining : 18 367 $
Anthony Beauvillier 90 000 $ (3)
Salary Remaining : 18 367 $
Clayton Stoner 87 500 $ (1)
Salary Remaining : 17 857 $
Nathan Horton 80 800 $ (2)
Salary Remaining : 16 490 $
Matt Calvert 80 000 $ (4)
Salary Remaining : 16 327 $
Michael Raffl 77 500 $ (3)
Salary Remaining : 15 816 $
Ben Chiarot 75 000 $ (1)
Salary Remaining : 15 306 $
Alexander Burmistrov 75 000 $ (2)
Salary Remaining : 15 306 $
Zack Trotman 70 000 $ (1)
Salary Remaining : 14 286 $
Charles Hudon 70 000 $ (1)
Salary Remaining : 14 286 $
Dryden Hunt 70 000 $ (2)
Salary Remaining : 14 286 $
Brandon McMillan 70 000 $ (4)
Salary Remaining : 14 286 $
Chris Terry 65 000 $ (3)
Salary Remaining : 13 265 $
Shane Prince 60 000 $ (3)
Salary Remaining : 12 245 $
Ben Maxwell 55 000 $ (1)
Salary Remaining : 11 224 $
Casey Nelson 50 000 $ (1)
Salary Remaining : 10 204 $
Daniel Carr 50 000 $ (2)
Salary Remaining : 10 204 $
Total Farm Players20
Salary Commitment
Year 18 : 1 513 300 $
Year 19 : 923 300 $
Year 20 : 532 500 $
Year 21 : 150 000 $
Salary Average Commitment
Year 18 : 1 513 300 $
Year 19 : 923 300 $
Year 20 : 532 500 $
Year 21 : 150 000 $

Nashville



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6100 - 85 $ - 4 801 - 78,71%
Level 2: 5100 - 58 $ - 4 485 - 87,95%
Level 3: 2289 - 42 $ - 1 999 - 87,35%
Level 4: 5556 - 23 $ - 4 663 - 83,93%
Luxury : 1100 - 185 $ - 818 - 74,35%
Total Capacity :20145
Farm
Farm Level 1: 2000 - 50 $ - 1 707 - 85,36%
Farm Level 2: 1000 - 30 $ - 867 - 86,74%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %16 767 - 83,23%
Average Income per Game1 446 926 $
Year to Date Revenue50 642 421 $
Farm
Home Games Left8
Average Attendance - %2 575 - 85,82%
Average Income per Game145 143 $
Year to Date Revenue4 789 722 $

Expense

Pro Players Total Salaries57 415 000 $
Pro Players Total Average Salaries57 415 000 $
Farm Players Total Salaries1 272 100 $
Farm Players Total Average Salaries1 237 100 $
Coaches Total Salaries1 075 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 425 000 $
Pro Year To Date Expenses44 792 412 $
Farm Year To Date Expenses1 430 831 $
Pro Salary Cap Per Days270 324 $
Pro Salary Cap To Date43 047 706 $
Farm Salary Cap Per Days6 312 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 681 558 $
Farm Estimated Season Revenue1 161 145 $
Pro Remaining Season Days37
Pro Expenses Per Days300 466 $
Pro Estimated Expenses11 117 242 $
Farm Remaining Season Days40
Farm Expenses Per Days9 041 $
Farm Estimated Expenses361 640 $
Estimated Season Expenses11 478 882 $
Estimated Season Salary Cap54 474 694 $
Estimate Under Maximum Salary Cap of 65 000 000 $10 525 306 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 14 474 694 $
Current Bank Account24 683 109 $
Projected Bank Account23 046 930 $

Pro Players Salaries

Jason Spezza (1 Way Contract) 6 175 000 $ (1)
-Salary Remaining : 1 183 808 $
Blake Wheeler (1 Way Contract) 5 800 000 $ (2)
-Salary Remaining : 1 111 917 $
Colin Miller (1 Way Contract) 5 600 000 $ (3)
-Salary Remaining : 1 073 575 $
Tyler Toffoli (1 Way Contract) 5 450 000 $ (2)
-Salary Remaining : 1 044 819 $
Anthony Duclair (1 Way Contract) 5 150 000 $ (1)
-Salary Remaining : 987 306 $
Brayden McNabb (Out of Payroll) 4 500 000 $ (1)
-Salary Remaining : 862 694 $
Calle Jarnkrok (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 670 984 $
Malcom Subban (1 Way Contract) 2 700 000 $ (2)
-Salary Remaining : 517 617 $
Tomas Hertl (1 Way Contract) 2 200 000 $ (1)
-Salary Remaining : 421 762 $
Dennis Wideman (1 Way Contract) 2 155 000 $ (1)
-Salary Remaining : 413 135 $
Jake McCabe (1 Way Contract) 1 700 000 $ (4)
-Salary Remaining : 325 907 $
Keith Ballard (1 Way Contract) 1 510 000 $ (1)
-Salary Remaining : 289 482 $
Vladislav Namestnikov (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 287 565 $
Alex Chiasson (1 Way Contract) 1 400 000 $ (3)
-Salary Remaining : 268 394 $
Josh Gorges 1 375 000 $ (1)
-Salary Remaining : 263 601 $
Cody Eakin (1 Way Contract) 1 350 000 $ (1)
-Salary Remaining : 258 808 $
Damon Severson 800 000 $ (1)
-Salary Remaining : 153 368 $
Darcy Kuemper (1 Way Contract) 800 000 $ (4)
-Salary Remaining : 153 368 $
Jonathan Bernier (1 Way Contract) 750 000 $ (3)
-1 Way Contract Salary Cap : 7 500 $
-Salary Remaining : 143 782 $
Linden Vey (1 Way Contract) 700 000 $ (2)
-Salary Remaining : 134 197 $
Taylor Beck (1 Way Contract) 700 000 $ (1)
-Salary Remaining : 134 197 $
Kevin Labanc 600 000 $ (2)
-Salary Remaining : 115 026 $
Anthony Cirelli 500 000 $ (3)
-Salary Remaining : 95 855 $
MacKenzie Weegar 500 000 $ (1)
-Salary Remaining : 95 855 $
Total Pro Players24
Salary Commitment
Year 18 : 57 415 000 $
Year 19 : 29 500 000 $
Year 20 : 10 750 000 $
Year 21 : 2 500 000 $
Salary Average Commitment
Year 18 : 57 415 000 $
Year 19 : 29 500 000 $
Year 20 : 10 750 000 $
Year 21 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 56 672 500 $
Year 19 : 28 757 500 $
Year 20 : 10 007 500 $
Year 21 : 2 500 000 $

Farm Players Salaries

Pierre-Edouard Bellemare 125 000 $ (2)
Salary Remaining : 25 510 $
Peter Regin 101 000 $ (2)
Salary Remaining : 20 612 $
Paul Carey 101 000 $ (2)
Salary Remaining : 20 612 $
Micheal Ferland 95 000 $ (2)
Salary Remaining : 19 388 $
Nick Cousins 85 000 $ (1)
Salary Remaining : 17 347 $
Brendan Smith 85 000 $ (2)
Salary Remaining : 17 347 $
Devan Dubnyk 80 000 $ (2)
Salary Remaining : 16 327 $
Scott Laughton 80 000 $ (1)
Salary Remaining : 16 327 $
Brock McGinn 80 000 $ (1)
Salary Remaining : 16 327 $
Alan Quine 80 000 $ (3)
Salary Remaining : 16 327 $
Antoine Roussel 70 000 $ (3)
Salary Remaining : 14 286 $
Justin Falk 60 100 $ (2)
Salary Remaining : 12 265 $
Jordan Nolan 60 000 $ (3)
Salary Remaining : 12 245 $
Joe Morrow 60 000 $ (3)
Salary Remaining : 12 245 $
Dominik Simon 60 000 $ (1)
Salary Remaining : 12 245 $
Brett Kulak 50 000 $ (1)
Salary Remaining : 10 204 $
Total Farm Players16
Salary Commitment
Year 18 : 1 272 100 $
Year 19 : 917 100 $
Year 20 : 270 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 237 100 $
Year 19 : 917 100 $
Year 20 : 270 000 $
Year 21 : 0 $

New Jersey



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - 76 $ - 5 032 - 83,87%
Level 2: 5000 - 55 $ - 4 928 - 98,56%
Level 3: 2778 - 24 $ - 2 402 - 86,47%
Level 4: 5556 - 17 $ - 4 919 - 88,54%
Luxury : 1000 - 165 $ - 998 - 99,85%
Total Capacity :20334
Farm
Farm Level 1: 2000 - 42 $ - 1 937 - 96,83%
Farm Level 2: 1000 - 25 $ - 972 - 97,15%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %18 281 - 89,90%
Average Income per Game1 426 435 $
Year to Date Revenue48 498 789 $
Farm
Home Games Left7
Average Attendance - %2 908 - 96,94%
Average Income per Game150 214 $
Year to Date Revenue5 107 285 $

Expense

Pro Players Total Salaries63 871 000 $
Pro Players Total Average Salaries63 871 000 $
Farm Players Total Salaries1 511 900 $
Farm Players Total Average Salaries1 511 900 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 802 857 $
Farm Year To Date Expenses1 579 333 $
Pro Salary Cap Per Days319 089 $
Pro Salary Cap To Date47 427 317 $
Farm Salary Cap Per Days7 714 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 985 045 $
Farm Estimated Season Revenue1 051 500 $
Pro Remaining Season Days37
Pro Expenses Per Days349 073 $
Pro Estimated Expenses12 915 701 $
Farm Remaining Season Days40
Farm Expenses Per Days10 265 $
Farm Estimated Expenses410 600 $
Estimated Season Expenses13 326 301 $
Estimated Season Salary Cap59 233 610 $
Estimate Under Maximum Salary Cap of 65 000 000 $5 766 390 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 19 233 610 $
Current Bank Account14 472 210 $
Projected Bank Account12 182 454 $

Pro Players Salaries

Jaden Schwartz (1 Way Contract) 8 000 000 $ (2)
-Salary Remaining : 1 533 679 $
Evgenii Dadonov (1 Way Contract) 6 250 000 $ (1)
-Salary Remaining : 1 198 187 $
Jamie Benn (1 Way Contract) 6 200 000 $ (4)
-Salary Remaining : 1 188 601 $
Vincent Trocheck (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 1 150 259 $
Yanni Gourde (1 Way Contract) 5 650 000 $ (2)
-Salary Remaining : 1 083 161 $
Marc-Edouard Vlasic (1 Way Contract) 4 700 000 $ (1)
-Salary Remaining : 901 036 $
Cory Conacher (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 862 694 $
Danny DeKeyser (1 Way Contract) 4 000 000 $ (4)
-Salary Remaining : 766 839 $
Joe Pavelski (1 Way Contract) 2 310 000 $ (2)
-1 Way Contract Salary Cap : 23 100 $
-Salary Remaining : 442 850 $
Marc Methot (1 Way Contract) 2 200 000 $ (2)
-Salary Remaining : 421 762 $
Martin Hanzal (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 383 420 $
Jan Rutta (1 Way Contract) 1 700 000 $ (1)
-Salary Remaining : 325 907 $
Brenden Dillon (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 287 565 $
Justin Abdelkader (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 287 565 $
Tuukka Rask (1 Way Contract) 1 401 000 $ (2)
-Salary Remaining : 268 585 $
Luca Sbisa (1 Way Contract) 1 010 000 $ (1)
-Salary Remaining : 193 627 $
Josh Jooris (1 Way Contract) 950 000 $ (1)
-Salary Remaining : 182 124 $
Dylan Larkin 900 000 $ (1)
-Salary Remaining : 172 539 $
Vince Dunn 800 000 $ (1)
-Salary Remaining : 153 368 $
Joshua Leivo (1 Way Contract) 700 000 $ (1)
-Salary Remaining : 134 197 $
Juuse Saros 600 000 $ (1)
-Salary Remaining : 115 026 $
Alex Iafallo 500 000 $ (1)
-Salary Remaining : 95 855 $
Benn Ferriero (1 Way Contract) 500 000 $ (1)
-Salary Remaining : 95 855 $
Total Pro Players23
Salary Commitment
Year 18 : 63 871 000 $
Year 19 : 40 261 000 $
Year 20 : 20 700 000 $
Year 21 : 10 200 000 $
Salary Average Commitment
Year 18 : 63 871 000 $
Year 19 : 40 261 000 $
Year 20 : 20 700 000 $
Year 21 : 10 200 000 $
Salary Cap with 1 Way Contract
Year 18 : 61 584 100 $
Year 19 : 37 974 100 $
Year 20 : 20 700 000 $
Year 21 : 10 200 000 $

Farm Players Salaries

David Desharnais 115 000 $ (1)
Salary Remaining : 23 469 $
Patrick Sharp 110 000 $ (1)
Salary Remaining : 22 449 $
Tommy Wingels 110 000 $ (1)
Salary Remaining : 22 449 $
Matt Moulson 110 000 $ (1)
Salary Remaining : 22 449 $
Brandon Davidson 99 900 $ (2)
Salary Remaining : 20 388 $
Jim Slater 98 500 $ (1)
Salary Remaining : 20 102 $
Kyle Wellwood 98 500 $ (1)
Salary Remaining : 20 102 $
Alexey Marchenko 95 000 $ (1)
Salary Remaining : 19 388 $
Colin White 90 000 $ (3)
Salary Remaining : 18 367 $
Matt Irwin 90 000 $ (1)
Salary Remaining : 18 367 $
Garrett Wilson 85 000 $ (2)
Salary Remaining : 17 347 $
Zach Kassian 80 000 $ (1)
Salary Remaining : 16 327 $
Kevin Gravel 70 000 $ (2)
Salary Remaining : 14 286 $
Christian Folin 60 000 $ (1)
Salary Remaining : 12 245 $
Marek Schwarz 50 000 $ (2)
Salary Remaining : 10 204 $
Fredrik Claesson 50 000 $ (1)
Salary Remaining : 10 204 $
Mathieu Joseph 50 000 $ (3)
Salary Remaining : 10 204 $
Nolan Schaefer 50 000 $ (2)
Salary Remaining : 10 204 $
Total Farm Players18
Salary Commitment
Year 18 : 1 511 900 $
Year 19 : 494 900 $
Year 20 : 140 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 511 900 $
Year 19 : 494 900 $
Year 20 : 140 000 $
Year 21 : 0 $

NYRangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 85 $ - 4 927 - 82,11%
Level 2: 5000 - 55 $ - 4 749 - 94,97%
Level 3: 2778 - 30 $ - 2 243 - 80,75%
Level 4: 5556 - 18 $ - 4 629 - 83,32%
Luxury : 1389 - 130 $ - 1 050 - 75,63%
Total Capacity :20723
Farm
Farm Level 1: 2000 - 50 $ - 1 640 - 82,02%
Farm Level 2: 1000 - 30 $ - 829 - 82,88%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17 599 - 84,92%
Average Income per Game1 419 094 $
Year to Date Revenue48 249 184 $
Farm
Home Games Left8
Average Attendance - %2 469 - 82,31%
Average Income per Game151 779 $
Year to Date Revenue5 008 696 $

Expense

Pro Players Total Salaries62 701 000 $
Pro Players Total Average Salaries62 701 000 $
Farm Players Total Salaries1 627 300 $
Farm Players Total Average Salaries1 627 300 $
Coaches Total Salaries6 300 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses54 886 806 $
Farm Year To Date Expenses2 326 833 $
Pro Salary Cap Per Days324 876 $
Pro Salary Cap To Date50 495 648 $
Farm Salary Cap Per Days8 303 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 933 656 $
Farm Estimated Season Revenue1 214 229 $
Pro Remaining Season Days37
Pro Expenses Per Days350 782 $
Pro Estimated Expenses12 978 934 $
Farm Remaining Season Days40
Farm Expenses Per Days14 935 $
Farm Estimated Expenses597 400 $
Estimated Season Expenses13 576 334 $
Estimated Season Salary Cap62 516 060 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 483 940 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 22 516 060 $
Current Bank Account22 234 148 $
Projected Bank Account19 805 699 $

Pro Players Salaries

Sean Monahan (1 Way Contract) 8 000 000 $ (2)
-Salary Remaining : 1 533 679 $
Claude Giroux (1 Way Contract) 7 000 000 $ (2)
-Salary Remaining : 1 341 969 $
Kris Letang (1 Way Contract) 6 250 000 $ (1)
-Salary Remaining : 1 198 187 $
Mathieu Perreault (1 Way Contract) 5 940 000 $ (2)
-Salary Remaining : 1 138 756 $
Calvin De Haan (1 Way Contract) 5 500 000 $ (4)
-Salary Remaining : 1 054 404 $
Brad Marchand (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 862 694 $
Colton Sissons (1 Way Contract) 4 000 000 $ (4)
-Salary Remaining : 766 839 $
Ilya Zubov (1 Way Contract) 3 510 000 $ (1)
-Salary Remaining : 672 902 $
Andrei Vasilevskiy (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 575 130 $
Ian Cole (1 Way Contract) 2 800 000 $ (3)
-Salary Remaining : 536 788 $
Zemgus Girgensons (1 Way Contract) 2 500 000 $ (4)
-Salary Remaining : 479 275 $
Stephen Johns (1 Way Contract) 2 250 000 $ (1)
-Salary Remaining : 431 347 $
Derek Forbort (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 383 420 $
Ron Hainsey (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 230 052 $
Henrik Lundqvist (1 Way Contract) 1 150 000 $ (1)
-Salary Remaining : 220 466 $
Alex Tuch 800 000 $ (1)
-Salary Remaining : 153 368 $
Tyler Bertuzzi 700 000 $ (1)
-Salary Remaining : 134 197 $
Dustin Brown (1 Way Contract) 550 000 $ (1)
-Salary Remaining : 105 440 $
Tim Brent (1 Way Contract) 550 000 $ (1)
-Salary Remaining : 105 440 $
Marc-Antoine Pouliot (1 Way Contract) 501 000 $ (1)
-Salary Remaining : 96 047 $
Total Pro Players20
Salary Commitment
Year 18 : 62 701 000 $
Year 19 : 35 740 000 $
Year 20 : 14 800 000 $
Year 21 : 12 000 000 $
Salary Average Commitment
Year 18 : 62 701 000 $
Year 19 : 35 740 000 $
Year 20 : 14 800 000 $
Year 21 : 12 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 62 701 000 $
Year 19 : 35 740 000 $
Year 20 : 14 800 000 $
Year 21 : 12 000 000 $

Farm Players Salaries

Riku Helenius 130 000 $ (1)
Salary Remaining : 26 531 $
Michael Chaput 130 000 $ (1)
Salary Remaining : 26 531 $
Milan Lucic 111 000 $ (2)
Salary Remaining : 22 653 $
David Booth 110 000 $ (1)
Salary Remaining : 22 449 $
Grant Clitsome 101 000 $ (2)
Salary Remaining : 20 612 $
Paul Ranger 100 000 $ (3)
Salary Remaining : 20 408 $
Dylan Olsen 100 000 $ (4)
Salary Remaining : 20 408 $
Nate Guenin 95 000 $ (2)
Salary Remaining : 19 388 $
Cody Bass 90 000 $ (3)
Salary Remaining : 18 367 $
Stefan Noesen 90 000 $ (1)
Salary Remaining : 18 367 $
Cody McCormick 75 100 $ (2)
Salary Remaining : 15 327 $
James Wright 75 000 $ (4)
Salary Remaining : 15 306 $
Quinton Howden 75 000 $ (2)
Salary Remaining : 15 306 $
Damian Brunner 75 000 $ (2)
Salary Remaining : 15 306 $
Robert Nilsson 65 000 $ (1)
Salary Remaining : 13 265 $
Cam Ward 55 100 $ (2)
Salary Remaining : 11 245 $
Danny Richmond 50 100 $ (2)
Salary Remaining : 10 224 $
Marcus Pettersson 50 000 $ (2)
Salary Remaining : 10 204 $
Ben Harpur 50 000 $ (1)
Salary Remaining : 10 204 $
Total Farm Players19
Salary Commitment
Year 18 : 1 627 300 $
Year 19 : 1 052 300 $
Year 20 : 365 000 $
Year 21 : 175 000 $
Salary Average Commitment
Year 18 : 1 627 300 $
Year 19 : 1 052 300 $
Year 20 : 365 000 $
Year 21 : 175 000 $

Philadelphie



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - 80 $ - 5 738 - 95,64%
Level 2: 5000 - 55 $ - 4 919 - 98,38%
Level 3: 2000 - 40 $ - 1 974 - 98,68%
Level 4: 4000 - 30 $ - 3 608 - 90,21%
Luxury : 1000 - 170 $ - 874 - 87,36%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 670 - 83,48%
Farm Level 2: 1000 - 30 $ - 843 - 84,26%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17 113 - 95,07%
Average Income per Game1 516 779 $
Year to Date Revenue51 570 476 $
Farm
Home Games Left8
Average Attendance - %2 512 - 83,74%
Average Income per Game168 715 $
Year to Date Revenue5 567 590 $

Expense

Pro Players Total Salaries43 730 000 $
Pro Players Total Average Salaries43 730 000 $
Farm Players Total Salaries1 973 000 $
Farm Players Total Average Salaries1 973 000 $
Coaches Total Salaries2 350 000 $
Luxury Taxe Total0 $
Special Salary Cap Value14 830 800 $
Pro Year To Date Expenses42 071 493 $
Farm Year To Date Expenses2 261 373 $
Pro Salary Cap Per Days226 580 $
Pro Salary Cap To Date40 768 014 $
Farm Salary Cap Per Days10 066 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 617 451 $
Farm Estimated Season Revenue1 349 719 $
Pro Remaining Season Days37
Pro Expenses Per Days234 352 $
Pro Estimated Expenses8 671 024 $
Farm Remaining Season Days40
Farm Expenses Per Days14 403 $
Farm Estimated Expenses576 120 $
Estimated Season Expenses9 247 144 $
Estimated Season Salary Cap63 982 274 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 017 726 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 23 982 274 $
Current Bank Account21 154 643 $
Projected Bank Account23 874 669 $

Pro Players Salaries

Morgan Rielly (1 Way Contract) 5 750 000 $ (2)
-Salary Remaining : 1 102 332 $
Jeff Skinner (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 958 549 $
Michael Grabner (1 Way Contract) 4 680 000 $ (2)
-Salary Remaining : 897 202 $
Jared Spurgeon (1 Way Contract) 4 000 000 $ (4)
-Salary Remaining : 766 839 $
Philipp Grubauer (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 670 984 $
Jordan Eberle (1 Way Contract) 3 300 000 $ (3)
-Salary Remaining : 632 642 $
Andre Burakovsky (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 479 275 $
Johnny Boychuk (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 479 275 $
Paul Byron (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 479 275 $
Sergei Bobrovsky (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 287 565 $
Zach Parise (1 Way Contract) 1 200 000 $ (2)
-Salary Remaining : 230 052 $
Nick Foligno (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 191 710 $
Chris Stewart (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 191 710 $
Ivan Barbashev 900 000 $ (2)
-Salary Remaining : 172 539 $
Valeri Nichushkin 900 000 $ (2)
-Salary Remaining : 172 539 $
Jared McCann 800 000 $ (2)
-Salary Remaining : 153 368 $
Brian Flynn (1 Way Contract) 700 000 $ (2)
-Salary Remaining : 134 197 $
Barclay Goodrow 500 000 $ (1)
-Salary Remaining : 95 855 $
Ian White (1 Way Contract) 500 000 $ (2)
-Salary Remaining : 95 855 $
Jeff Schultz 500 000 $ (2)
-Salary Remaining : 95 855 $
Ryan Graves 500 000 $ (1)
-Salary Remaining : 95 855 $
Total Pro Players21
Salary Commitment
Year 18 : 43 730 000 $
Year 19 : 36 730 000 $
Year 20 : 12 300 000 $
Year 21 : 4 000 000 $
Salary Average Commitment
Year 18 : 43 730 000 $
Year 19 : 36 730 000 $
Year 20 : 12 300 000 $
Year 21 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 43 730 000 $
Year 19 : 36 730 000 $
Year 20 : 12 300 000 $
Year 21 : 4 000 000 $

Farm Players Salaries

Matt Halischuk 126 000 $ (2)
Salary Remaining : 25 714 $
Erik Reitz 125 000 $ (1)
Salary Remaining : 25 510 $
Matt Hunwick 115 000 $ (2)
Salary Remaining : 23 469 $
Bobby Ryan 112 500 $ (2)
Salary Remaining : 22 959 $
Alexander Steen 100 000 $ (2)
Salary Remaining : 20 408 $
Anton Stralman 100 000 $ (1)
Salary Remaining : 20 408 $
Joe Colborne 100 000 $ (3)
Salary Remaining : 20 408 $
Ryan Jones 99 500 $ (1)
Salary Remaining : 20 306 $
Dmitry Orlov 90 000 $ (2)
Salary Remaining : 18 367 $
Chris Tierney 90 000 $ (2)
Salary Remaining : 18 367 $
Brandon Pirri 90 000 $ (1)
Salary Remaining : 18 367 $
Sam Bennett 90 000 $ (2)
Salary Remaining : 18 367 $
Stephen Gionta 90 000 $ (1)
Salary Remaining : 18 367 $
Brendan Gaunce 90 000 $ (2)
Salary Remaining : 18 367 $
Scott Darling 85 000 $ (2)
Salary Remaining : 17 347 $
Mirco Mueller 80 000 $ (1)
Salary Remaining : 16 327 $
William Carrier 80 000 $ (2)
Salary Remaining : 16 327 $
Jordan Greenway 60 000 $ (3)
Salary Remaining : 12 245 $
Teddy Blueger 50 000 $ (1)
Salary Remaining : 10 204 $
Nick Paul 50 000 $ (2)
Salary Remaining : 10 204 $
Devon Toews 50 000 $ (1)
Salary Remaining : 10 204 $
Andy Greene 50 000 $ (1)
Salary Remaining : 10 204 $
Mike Smith 50 000 $ (1)
Salary Remaining : 10 204 $
Total Farm Players23
Salary Commitment
Year 18 : 1 973 000 $
Year 19 : 1 188 500 $
Year 20 : 160 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 973 000 $
Year 19 : 1 188 500 $
Year 20 : 160 000 $
Year 21 : 0 $

Pittsburgh



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - 75 $ - 5 832 - 97,20%
Level 2: 5000 - 55 $ - 4 915 - 98,29%
Level 3: 2000 - 33 $ - 2 000 - 100,00%
Level 4: 4000 - 22 $ - 4 000 - 100,00%
Luxury : 1000 - 155 $ - 996 - 99,61%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 678 - 83,91%
Farm Level 2: 1000 - 30 $ - 853 - 85,32%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17 743 - 98,57%
Average Income per Game1 442 843 $
Year to Date Revenue49 056 673 $
Farm
Home Games Left8
Average Attendance - %2 531 - 84,38%
Average Income per Game155 495 $
Year to Date Revenue5 131 326 $

Expense

Pro Players Total Salaries63 824 350 $
Pro Players Total Average Salaries64 157 683 $
Farm Players Total Salaries1 302 000 $
Farm Players Total Average Salaries1 302 000 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 100 000 $
Pro Year To Date Expenses54 678 303 $
Farm Year To Date Expenses1 346 653 $
Pro Salary Cap Per Days318 830 $
Pro Salary Cap To Date50 030 134 $
Farm Salary Cap Per Days6 643 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 099 903 $
Farm Estimated Season Revenue1 243 958 $
Pro Remaining Season Days37
Pro Expenses Per Days346 240 $
Pro Estimated Expenses12 810 880 $
Farm Remaining Season Days40
Farm Expenses Per Days9 194 $
Farm Estimated Expenses367 760 $
Estimated Season Expenses13 178 640 $
Estimated Season Salary Cap63 926 844 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 073 156 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 23 926 844 $
Current Bank Account166 741 $
Projected Bank Account(1 668 038 $)

Pro Players Salaries

Oscar Moller (1 Way Contract) 6 120 000 $ (3)
-Salary Remaining : 1 173 264 $
John Carlson (1 Way Contract) 5 200 000 $ (4)
-Salary Remaining : 996 891 $
Tyson Barrie (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 958 549 $
Alexander Wennberg (1 Way Contract) 5 000 000 $ (4)
-Salary Remaining : 958 549 $
Bryan Little (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 958 549 $
Ryan Kesler (1 Way Contract) 4 725 700 $ (1)
-Salary Remaining : 905 963 $
David Pastrnak (1 Way Contract) 4 700 000 $ (1)
-Salary Remaining : 901 036 $
Shayne Gostisbehere (1 Way Contract) 4 400 000 $ (3)
-Salary Remaining : 843 523 $
Kevin Shattenkirk (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 766 839 $
Anthony Mantha (1 Way Contract) 3 000 000 $ (3)
-Salary Remaining : 575 130 $
Chris Tanev (1 Way Contract) 2 750 000 $ (1)
-Salary Remaining : 527 202 $
Paul Stastny (1 Way Contract) 2 704 275 $ (1)
-Salary Remaining : 518 436 $
John Gibson (1 Way Contract) 2 700 000 $ (2)
-Salary Remaining : 517 617 $
Zack Smith (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 479 275 $
Loui Eriksson (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 479 275 $
Paul Martin (1 Way Contract) 1 500 000 $ (1)
-1 Way Contract Salary Cap : 15 000 $
-Salary Remaining : 287 565 $
Tomas Plekanec (1 Way Contract) 1 300 000 $ (1)
-Salary Remaining : 249 223 $
Matt Nieto (1 Way Contract) 1 150 000 $ (2)
-1 Way Contract Salary Cap : 11 500 $
-Salary Remaining : 220 466 $
Carter Hutton (1 Way Contract) 900 075 $ (2)
-Salary Remaining : 172 553 $
Jakub Vrana 900 000 $ (1)
-Salary Remaining : 172 539 $
Tony DeAngelo 900 000 $ (2)
-Salary Remaining : 172 539 $
Travis Konecny 900 000 $ (1)
-Salary Remaining : 172 539 $
Darren Helm (1 Way Contract) 700 000 $ (1)
-Salary Remaining : 134 197 $
Total Pro Players23
Salary Commitment
Year 18 : 68 550 050 $
Year 19 : 33 370 075 $
Year 20 : 27 720 000 $
Year 21 : 10 200 000 $
Salary Average Commitment
Year 18 : 68 883 383 $
Year 19 : 33 370 075 $
Year 20 : 27 720 000 $
Year 21 : 10 200 000 $
Salary Cap with 1 Way Contract
Year 18 : 66 259 883 $
Year 19 : 32 231 575 $
Year 20 : 27 720 000 $
Year 21 : 10 200 000 $

Farm Players Salaries

Eddie Lack 110 000 $ (1)
Salary Remaining : 22 449 $
Jesse Joensuu 97 500 $ (1)
Salary Remaining : 19 898 $
Zack Stortini 95 000 $ (1)
Salary Remaining : 19 388 $
Anders Lindback 90 000 $ (2)
Salary Remaining : 18 367 $
Curtis Lazar 90 000 $ (1)
Salary Remaining : 18 367 $
Tyler Pitlick 90 000 $ (2)
Salary Remaining : 18 367 $
Kevin Klein 89 500 $ (1)
Salary Remaining : 18 265 $
Ladislav Smid 87 500 $ (1)
Salary Remaining : 17 857 $
Jamie Oleksiak 80 000 $ (1)
Salary Remaining : 16 327 $
Kerby Rychel 80 000 $ (1)
Salary Remaining : 16 327 $
Drew Shore 70 000 $ (1)
Salary Remaining : 14 286 $
Zach Redmond 70 000 $ (1)
Salary Remaining : 14 286 $
Ian McCoshen 70 000 $ (2)
Salary Remaining : 14 286 $
Keaton Ellerby 65 000 $ (3)
Salary Remaining : 13 265 $
Dana Tyrell 60 000 $ (3)
Salary Remaining : 12 245 $
Alex Killorn 57 500 $ (1)
Salary Remaining : 11 735 $
Total Farm Players16
Salary Commitment
Year 18 : 1 302 000 $
Year 19 : 375 000 $
Year 20 : 125 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 302 000 $
Year 19 : 375 000 $
Year 20 : 125 000 $
Year 21 : 0 $

San Jose



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - 80 $ - 5 598 - 93,30%
Level 2: 5000 - 55 $ - 4 715 - 94,30%
Level 3: 2000 - 40 $ - 1 912 - 95,62%
Level 4: 4000 - 30 $ - 3 357 - 83,93%
Luxury : 1000 - 170 $ - 879 - 87,87%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 693 - 84,64%
Farm Level 2: 1000 - 30 $ - 841 - 84,06%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %16 461 - 91,45%
Average Income per Game1 500 201 $
Year to Date Revenue51 006 823 $
Farm
Home Games Left7
Average Attendance - %2 533 - 84,45%
Average Income per Game155 995 $
Year to Date Revenue5 303 841 $

Expense

Pro Players Total Salaries55 025 000 $
Pro Players Total Average Salaries55 025 000 $
Farm Players Total Salaries1 692 000 $
Farm Players Total Average Salaries1 692 000 $
Coaches Total Salaries2 800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value550 000 $
Pro Year To Date Expenses51 737 304 $
Farm Year To Date Expenses2 080 291 $
Pro Salary Cap Per Days274 845 $
Pro Salary Cap To Date49 238 992 $
Farm Salary Cap Per Days8 633 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 501 405 $
Farm Estimated Season Revenue1 091 967 $
Pro Remaining Season Days37
Pro Expenses Per Days295 466 $
Pro Estimated Expenses10 932 242 $
Farm Remaining Season Days40
Farm Expenses Per Days12 714 $
Farm Estimated Expenses508 560 $
Estimated Season Expenses11 440 802 $
Estimated Season Salary Cap59 958 257 $
Estimate Under Maximum Salary Cap of 65 000 000 $5 041 743 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 19 958 257 $
Current Bank Account11 993 069 $
Projected Bank Account12 145 639 $

Pro Players Salaries

Connor McDavid (1 Way Contract) 9 000 000 $ (3)
-Salary Remaining : 1 725 389 $
Cam Atkinson (Out of Payroll) 6 750 000 $ (2)
-Salary Remaining : 1 294 041 $
Patrik Laine (1 Way Contract) 6 000 000 $ (4)
-Salary Remaining : 1 150 259 $
John Klingberg (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 958 549 $
Nathan Gerbe (1 Way Contract) 4 400 000 $ (2)
-Salary Remaining : 843 523 $
Marcus Johansson (1 Way Contract) 4 300 000 $ (1)
-Salary Remaining : 824 352 $
Zach Werenski (1 Way Contract) 4 250 000 $ (2)
-Salary Remaining : 814 767 $
Mattias Ekholm (1 Way Contract) 4 000 000 $ (4)
-Salary Remaining : 766 839 $
Rickard Rakell (1 Way Contract) 2 800 000 $ (3)
-Salary Remaining : 536 788 $
T.J. Brodie (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 479 275 $
Jason Zucker (1 Way Contract) 2 100 000 $ (1)
-Salary Remaining : 402 591 $
Semyon Varlamov (1 Way Contract) 2 000 000 $ (1)
-1 Way Contract Salary Cap : 20 000 $
-Salary Remaining : 383 420 $
Joel Edmundson (1 Way Contract) 1 100 000 $ (3)
-Salary Remaining : 210 881 $
Derek Stepan (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 191 710 $
Leo Komarov 975 000 $ (1)
-Salary Remaining : 186 917 $
Adam McQuaid 950 000 $ (1)
-Salary Remaining : 182 124 $
Nikolay Goldobin 900 000 $ (2)
-Salary Remaining : 172 539 $
Richard Panik (1 Way Contract) 850 000 $ (1)
-Salary Remaining : 162 953 $
Jesper Bratt 800 000 $ (3)
-Salary Remaining : 153 368 $
Maxime Macenauer (1 Way Contract) 600 000 $ (2)
-Salary Remaining : 115 026 $
Warren Foegele 500 000 $ (2)
-Salary Remaining : 95 855 $
Jordan Binnington 500 000 $ (1)
-Salary Remaining : 95 855 $
Elvis Merzlikins 500 000 $ (1)
-Salary Remaining : 95 855 $
Total Pro Players23
Salary Commitment
Year 18 : 61 775 000 $
Year 19 : 46 100 000 $
Year 20 : 23 700 000 $
Year 21 : 10 000 000 $
Salary Average Commitment
Year 18 : 61 775 000 $
Year 19 : 46 100 000 $
Year 20 : 23 700 000 $
Year 21 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 59 795 000 $
Year 19 : 46 100 000 $
Year 20 : 23 700 000 $
Year 21 : 10 000 000 $

Farm Players Salaries

Nick Schultz 99 000 $ (1)
Salary Remaining : 20 204 $
Mark Mancari 98 000 $ (1)
Salary Remaining : 20 000 $
Kevin Porter 97 500 $ (1)
Salary Remaining : 19 898 $
Anton Khudobin 97 500 $ (1)
Salary Remaining : 19 898 $
Andreas Nodl 97 500 $ (1)
Salary Remaining : 19 898 $
Alexandre Picard 97 500 $ (1)
Salary Remaining : 19 898 $
Blair Jones 97 500 $ (1)
Salary Remaining : 19 898 $
Raphael Diaz 97 500 $ (1)
Salary Remaining : 19 898 $
Ben Smith 95 000 $ (1)
Salary Remaining : 19 388 $
Anders Nilsson 95 000 $ (1)
Salary Remaining : 19 388 $
Chris Kunitz 95 000 $ (1)
Salary Remaining : 19 388 $
Justin Braun 95 000 $ (1)
Salary Remaining : 19 388 $
Michael Blunden 90 000 $ (1)
Salary Remaining : 18 367 $
Ryan Parent 90 000 $ (2)
Salary Remaining : 18 367 $
Beau Bennett 87 500 $ (1)
Salary Remaining : 17 857 $
Eric Tangradi 77 500 $ (2)
Salary Remaining : 15 816 $
Justin Fontaine 70 000 $ (1)
Salary Remaining : 14 286 $
Freddie Hamilton 65 000 $ (2)
Salary Remaining : 13 265 $
Derek Smith 50 000 $ (1)
Salary Remaining : 10 204 $
Total Farm Players19
Salary Commitment
Year 18 : 1 692 000 $
Year 19 : 232 500 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 692 000 $
Year 19 : 232 500 $
Year 20 : 0 $
Year 21 : 0 $

St. Louis



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6400 - 69 $ - 6 092 - 95,19%
Level 2: 5810 - 45 $ - 5 334 - 91,81%
Level 3: 2778 - 30 $ - 2 392 - 86,10%
Level 4: 5200 - 16 $ - 4 983 - 95,83%
Luxury : 1210 - 146 $ - 1 078 - 89,12%
Total Capacity :21398
Farm
Farm Level 1: 2000 - 50 $ - 1 659 - 82,97%
Farm Level 2: 1000 - 30 $ - 844 - 84,36%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %19 879 - 92,90%
Average Income per Game1 376 428 $
Year to Date Revenue48 174 964 $
Farm
Home Games Left8
Average Attendance - %2 503 - 83,44%
Average Income per Game153 759 $
Year to Date Revenue5 074 044 $

Expense

Pro Players Total Salaries41 014 000 $
Pro Players Total Average Salaries41 014 000 $
Farm Players Total Salaries1 298 700 $
Farm Players Total Average Salaries1 298 700 $
Coaches Total Salaries2 850 000 $
Luxury Taxe Total0 $
Special Salary Cap Value6 917 425 $
Pro Year To Date Expenses47 380 315 $
Farm Year To Date Expenses1 609 063 $
Pro Salary Cap Per Days201 479 $
Pro Salary Cap To Date44 402 201 $
Farm Salary Cap Per Days6 626 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 258 565 $
Farm Estimated Season Revenue1 230 071 $
Pro Remaining Season Days37
Pro Expenses Per Days223 389 $
Pro Estimated Expenses8 265 393 $
Farm Remaining Season Days40
Farm Expenses Per Days10 453 $
Farm Estimated Expenses418 120 $
Estimated Season Expenses8 683 513 $
Estimated Season Salary Cap58 774 349 $
Estimate Under Maximum Salary Cap of 65 000 000 $6 225 651 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 18 774 349 $
Current Bank Account24 129 257 $
Projected Bank Account24 934 380 $

Pro Players Salaries

Duncan Keith (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 862 694 $
Jonathan Marchessault (1 Way Contract) 4 275 000 $ (1)
-Salary Remaining : 819 560 $
Jonas Brodin (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 766 839 $
Charlie Coyle (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 575 130 $
Tomas Tatar (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 575 130 $
Keith Aulie (1 Way Contract) 2 550 000 $ (2)
-Salary Remaining : 488 860 $
Conor Sheary (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 479 275 $
Klas Dahlbeck (1 Way Contract) 2 300 000 $ (2)
-Salary Remaining : 440 933 $
Brandon Dubinsky (1 Way Contract) 1 999 000 $ (2)
-Salary Remaining : 383 228 $
Mike Matheson (1 Way Contract) 1 650 000 $ (2)
-Salary Remaining : 316 321 $
Kyle Palmieri (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 230 052 $
Mikael Backlund (1 Way Contract) 1 150 000 $ (2)
-Salary Remaining : 220 466 $
Kyle Okposo (1 Way Contract) 1 130 000 $ (1)
-Salary Remaining : 216 632 $
Pierre-Marc Bouchard (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 191 710 $
Jaroslav Halak (1 Way Contract) 960 000 $ (3)
-Salary Remaining : 184 041 $
Tom Pyatt (1 Way Contract) 950 000 $ (2)
-Salary Remaining : 182 124 $
Antti Raanta (1 Way Contract) 850 000 $ (1)
-1 Way Contract Salary Cap : 8 500 $
-Salary Remaining : 162 953 $
Trevor van Riemsdyk 850 000 $ (2)
-Salary Remaining : 162 953 $
Matt Beleskey (1 Way Contract) 800 000 $ (1)
-1 Way Contract Salary Cap : 8 000 $
-Salary Remaining : 153 368 $
Anthony Stolarz 700 000 $ (1)
-Salary Remaining : 134 197 $
Aaron Palushaj 600 000 $ (2)
-Salary Remaining : 115 026 $
Marc Staal (1 Way Contract) 550 000 $ (2)
-Salary Remaining : 105 440 $
Zac Dalpe (1 Way Contract) 500 000 $ (1)
-1 Way Contract Salary Cap : 5 000 $
-Salary Remaining : 95 855 $
Total Pro Players23
Salary Commitment
Year 18 : 41 014 000 $
Year 19 : 24 559 000 $
Year 20 : 4 960 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 41 014 000 $
Year 19 : 24 559 000 $
Year 20 : 4 960 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 38 885 500 $
Year 19 : 24 559 000 $
Year 20 : 4 960 000 $
Year 21 : 0 $

Farm Players Salaries

Manny Malhotra 149 000 $ (1)
Salary Remaining : 30 408 $
Henrik Zetterberg 110 100 $ (2)
Salary Remaining : 22 469 $
Eric Nystrom 100 000 $ (2)
Salary Remaining : 20 408 $
Patrick O'Sullivan 97 500 $ (1)
Salary Remaining : 19 898 $
Roman Cervenka 90 000 $ (2)
Salary Remaining : 18 367 $
Alex Picard 90 000 $ (1)
Salary Remaining : 18 367 $
Tim Kennedy 89 600 $ (1)
Salary Remaining : 18 286 $
Aaron Ness 87 500 $ (1)
Salary Remaining : 17 857 $
Lauri Korpikoski 85 000 $ (1)
Salary Remaining : 17 347 $
Jyrki Jokipakka 75 000 $ (1)
Salary Remaining : 15 306 $
Sam Gagner 65 000 $ (1)
Salary Remaining : 13 265 $
Philip Samuelsson 55 000 $ (1)
Salary Remaining : 11 224 $
Jonathon Blum 55 000 $ (1)
Salary Remaining : 11 224 $
Jonas Gustavsson 50 000 $ (3)
Salary Remaining : 10 204 $
Tyler Lewington 50 000 $ (1)
Salary Remaining : 10 204 $
Mike Reilly 50 000 $ (1)
Salary Remaining : 10 204 $
Total Farm Players16
Salary Commitment
Year 18 : 1 298 700 $
Year 19 : 350 100 $
Year 20 : 50 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 298 700 $
Year 19 : 350 100 $
Year 20 : 50 000 $
Year 21 : 0 $

Toronto



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centrer
Level 1: 6200 - 70 $ - 5 958 - 96,10%
Level 2: 5300 - 50 $ - 5 000 - 94,35%
Level 3: 2200 - 45 $ - 1 664 - 75,65%
Level 4: 4200 - 30 $ - 3 549 - 84,50%
Luxury : 1389 - 145 $ - 1 087 - 78,28%
Total Capacity :19289
Farm
Farm Level 1: 2000 - 50 $ - 1 664 - 83,18%
Farm Level 2: 1000 - 30 $ - 824 - 82,42%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17 259 - 89,47%
Average Income per Game1 452 118 $
Year to Date Revenue49 371 996 $
Farm
Home Games Left7
Average Attendance - %2 488 - 82,93%
Average Income per Game153 230 $
Year to Date Revenue5 209 824 $

Expense

Pro Players Total Salaries62 315 000 $
Pro Players Total Average Salaries64 265 000 $
Farm Players Total Salaries1 945 000 $
Farm Players Total Average Salaries1 945 000 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 582 500 $
Pro Year To Date Expenses52 296 487 $
Farm Year To Date Expenses2 574 284 $
Pro Salary Cap Per Days332 979 $
Pro Salary Cap To Date51 026 723 $
Farm Salary Cap Per Days9 923 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 164 823 $
Farm Estimated Season Revenue1 072 611 $
Pro Remaining Season Days37
Pro Expenses Per Days341 010 $
Pro Estimated Expenses12 617 370 $
Farm Remaining Season Days40
Farm Expenses Per Days17 577 $
Farm Estimated Expenses703 080 $
Estimated Season Expenses13 320 450 $
Estimated Season Salary Cap64 929 446 $
Estimate Under Maximum Salary Cap of 65 000 000 $70 554 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 929 446 $
Current Bank Account3 377 390 $
Projected Bank Account1 294 374 $

Pro Players Salaries

Ryan Nugent-Hopkins (1 Way Contract) 6 800 000 $ (1)
-Salary Remaining : 1 303 627 $
William Karlsson (1 Way Contract) 6 500 000 $ (3)
-Salary Remaining : 1 246 114 $
Andrej Meszaros (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 1 150 259 $
Ondrej Palat (1 Way Contract) 5 525 000 $ (1)
-Salary Remaining : 1 059 197 $
Erik Karlsson (1 Way Contract) 5 500 000 $ (4)
-Salary Remaining : 1 054 404 $
Alex Pietrangelo (1 Way Contract) 4 950 000 $ (4)
-Salary Remaining : 948 964 $
Victor Hedman (1 Way Contract) 4 922 000 $ (3)
-Salary Remaining : 943 596 $
Brendan Gallagher (1 Way Contract) 4 550 000 $ (1)
-Salary Remaining : 872 280 $
Evgeni Malkin (1 Way Contract) 4 200 000 $ (1)
-Salary Remaining : 805 181 $
Mike Richards (1 Way Contract) 4 067 000 $ (2)
-Salary Remaining : 779 684 $
Braydon Coburn (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 287 565 $
Braden Holtby (1 Way Contract) 1 350 000 $ (2)
-Salary Remaining : 258 808 $
Andrew Ladd (1 Way Contract) 1 100 000 $ (1)
-Salary Remaining : 210 881 $
Casey Cizikas (Out of Payroll) 1 000 000 $ (1)
-Salary Remaining : 191 710 $
Mikko Koivu (1 Way Contract) 1 000 000 $ (2)
-Salary Remaining : 191 710 $
Brayden Point 900 000 $ (1)
-Salary Remaining : 172 539 $
Jakub Kindl (1 Way Contract) 851 000 $ (1)
-Salary Remaining : 163 145 $
Nick Schmaltz 800 000 $ (1)
-Salary Remaining : 153 368 $
Mike Condon (1 Way Contract) 800 000 $ (3)
-Salary Remaining : 153 368 $
Nikita Gusev 500 000 $ (1)
-Salary Remaining : 95 855 $
Linus Omark 500 000 $ (1)
-Salary Remaining : 95 855 $
Total Pro Players21
Salary Commitment
Year 18 : 63 315 000 $
Year 19 : 35 089 000 $
Year 20 : 28 672 000 $
Year 21 : 10 450 000 $
Salary Average Commitment
Year 18 : 65 265 000 $
Year 19 : 35 089 000 $
Year 20 : 28 672 000 $
Year 21 : 10 450 000 $
Salary Cap with 1 Way Contract
Year 18 : 65 265 000 $
Year 19 : 35 089 000 $
Year 20 : 28 672 000 $
Year 21 : 10 450 000 $

Farm Players Salaries

Nick Bonino 125 000 $ (1)
Salary Remaining : 25 510 $
Keith Kinkaid 120 000 $ (3)
Salary Remaining : 24 490 $
Cody Franson 119 000 $ (3)
Salary Remaining : 24 286 $
Jimmy Howard 115 500 $ (2)
Salary Remaining : 23 571 $
Kyle Wilson 100 000 $ (1)
Salary Remaining : 20 408 $
Troy Brouwer 99 500 $ (3)
Salary Remaining : 20 306 $
Vladimir Zharkov 99 000 $ (1)
Salary Remaining : 20 204 $
Andrew Desjardins 98 500 $ (2)
Salary Remaining : 20 102 $
John Mitchell 98 500 $ (2)
Salary Remaining : 20 102 $
Joe Piskula 97 500 $ (3)
Salary Remaining : 19 898 $
Mikhail Grigorenko 92 500 $ (1)
Salary Remaining : 18 878 $
Nikita Tryamkin 90 000 $ (4)
Salary Remaining : 18 367 $
Brian Strait 80 000 $ (2)
Salary Remaining : 16 327 $
Mark Borowiecki 80 000 $ (4)
Salary Remaining : 16 327 $
Andy Andreoff 80 000 $ (1)
Salary Remaining : 16 327 $
Brian Lashoff 70 000 $ (2)
Salary Remaining : 14 286 $
Brendan Leipsic 70 000 $ (1)
Salary Remaining : 14 286 $
Ryan Reaves 67 500 $ (1)
Salary Remaining : 13 776 $
Victor Bartley 67 500 $ (2)
Salary Remaining : 13 776 $
Darren Archibald 65 000 $ (4)
Salary Remaining : 13 265 $
Andrej Sekera 60 000 $ (2)
Salary Remaining : 12 245 $
Tyrell Goulbourne 50 000 $ (1)
Salary Remaining : 10 204 $
Total Farm Players22
Salary Commitment
Year 18 : 1 945 000 $
Year 19 : 1 261 000 $
Year 20 : 671 000 $
Year 21 : 235 000 $
Salary Average Commitment
Year 18 : 1 945 000 $
Year 19 : 1 261 000 $
Year 20 : 671 000 $
Year 21 : 235 000 $

Washington



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - 125 $ - 3 259 - 54,31%
Level 2: 5326 - 80 $ - 3 048 - 57,22%
Level 3: 2778 - 60 $ - 1 272 - 45,77%
Level 4: 5556 - 45 $ - 2 399 - 43,17%
Luxury : 1000 - 220 $ - 682 - 68,21%
Total Capacity :20660
Farm
Farm Level 1: 2000 - 50 $ - 1 662 - 83,11%
Farm Level 2: 1000 - 30 $ - 835 - 83,50%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %10 659 - 51,59%
Average Income per Game1 399 325 $
Year to Date Revenue47 577 050 $
Farm
Home Games Left7
Average Attendance - %2 497 - 83,24%
Average Income per Game153 594 $
Year to Date Revenue5 222 191 $

Expense

Pro Players Total Salaries53 471 000 $
Pro Players Total Average Salaries53 471 000 $
Farm Players Total Salaries1 785 000 $
Farm Players Total Average Salaries1 785 000 $
Coaches Total Salaries5 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 530 000 $
Pro Year To Date Expenses51 656 823 $
Farm Year To Date Expenses2 476 334 $
Pro Salary Cap Per Days277 052 $
Pro Salary Cap To Date48 739 291 $
Farm Salary Cap Per Days9 107 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 795 275 $
Farm Estimated Season Revenue1 075 157 $
Pro Remaining Season Days37
Pro Expenses Per Days295 705 $
Pro Estimated Expenses10 941 085 $
Farm Remaining Season Days40
Farm Expenses Per Days16 760 $
Farm Estimated Expenses670 400 $
Estimated Season Expenses11 611 485 $
Estimated Season Salary Cap60 520 215 $
Estimate Under Maximum Salary Cap of 65 000 000 $4 479 785 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 20 520 215 $
Current Bank Account2 262 870 $
Projected Bank Account1 521 817 $

Pro Players Salaries

Tyler Johnson (1 Way Contract) 9 000 000 $ (4)
-Salary Remaining : 1 725 389 $
Nicklas Backstrom (1 Way Contract) 8 000 000 $ (2)
-Salary Remaining : 1 533 679 $
Max Pacioretty (1 Way Contract) 6 800 000 $ (2)
-Salary Remaining : 1 303 627 $
Jay Bouwmeester (1 Way Contract) 6 300 000 $ (2)
-Salary Remaining : 1 207 772 $
Ryan McDonagh (1 Way Contract) 5 150 000 $ (3)
-Salary Remaining : 987 306 $
Guillaume Latendresse (1 Way Contract) 4 660 000 $ (2)
-Salary Remaining : 893 368 $
Shea Weber (1 Way Contract) 3 850 000 $ (2)
-Salary Remaining : 738 083 $
Andrei Kostitsyn (1 Way Contract) 2 850 000 $ (2)
-Salary Remaining : 546 373 $
James Neal (1 Way Contract) 2 730 000 $ (1)
-Salary Remaining : 523 368 $
Dan Hamhuis (1 Way Contract) 2 550 000 $ (2)
-Salary Remaining : 488 860 $
Michael Hutchinson (1 Way Contract) 2 000 000 $ (4)
-Salary Remaining : 383 420 $
Michael Frolik (1 Way Contract) 985 000 $ (2)
-Salary Remaining : 188 834 $
Al Montoya (1 Way Contract) 975 000 $ (2)
-Salary Remaining : 186 917 $
T.J. Oshie (1 Way Contract) 926 000 $ (2)
-Salary Remaining : 177 523 $
Ivan Provorov 900 000 $ (1)
-Salary Remaining : 172 539 $
Brock Boeser 900 000 $ (1)
-Salary Remaining : 172 539 $
Pavel Buchnevich 900 000 $ (1)
-Salary Remaining : 172 539 $
Jori Lehtera 880 000 $ (3)
-Salary Remaining : 168 705 $
Paul Gaustad 815 000 $ (1)
-Salary Remaining : 156 244 $
Ryan Pulock 800 000 $ (1)
-Salary Remaining : 153 368 $
Andreas Athanasiou 500 000 $ (1)
-Salary Remaining : 95 855 $
Total Pro Players21
Salary Commitment
Year 18 : 62 471 000 $
Year 19 : 54 926 000 $
Year 20 : 17 030 000 $
Year 21 : 11 000 000 $
Salary Average Commitment
Year 18 : 62 471 000 $
Year 19 : 54 926 000 $
Year 20 : 17 030 000 $
Year 21 : 11 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 62 471 000 $
Year 19 : 54 926 000 $
Year 20 : 17 030 000 $
Year 21 : 11 000 000 $

Farm Players Salaries

Carl Soderberg 151 000 $ (1)
Salary Remaining : 30 816 $
Ben Scrivens 140 000 $ (1)
Salary Remaining : 28 571 $
Lee Stempniak 131 000 $ (1)
Salary Remaining : 26 735 $
Thomas Greiss 120 000 $ (2)
Salary Remaining : 24 490 $
Radko Gudas 110 000 $ (1)
Salary Remaining : 22 449 $
Andrew MacDonald 99 000 $ (1)
Salary Remaining : 20 204 $
Ryan O'Byrne 97 500 $ (1)
Salary Remaining : 19 898 $
Ryan Callahan 95 000 $ (1)
Salary Remaining : 19 388 $
Zbynek Michalek 91 500 $ (1)
Salary Remaining : 18 673 $
Ville Leino 90 000 $ (1)
Salary Remaining : 18 367 $
Alexander Nylander 90 000 $ (3)
Salary Remaining : 18 367 $
Alec Martinez 87 500 $ (2)
Salary Remaining : 17 857 $
Dale Weise 85 000 $ (2)
Salary Remaining : 17 347 $
Vladimir Mihalik 85 000 $ (3)
Salary Remaining : 17 347 $
Jim O'Brien 82 500 $ (1)
Salary Remaining : 16 837 $
Milan Michalek 80 000 $ (2)
Salary Remaining : 16 327 $
Lucas Wallmark 50 000 $ (1)
Salary Remaining : 10 204 $
Matt Roy 50 000 $ (2)
Salary Remaining : 10 204 $
Anders Bjork 50 000 $ (3)
Salary Remaining : 10 204 $
Total Farm Players19
Salary Commitment
Year 18 : 1 785 000 $
Year 19 : 647 500 $
Year 20 : 225 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 785 000 $
Year 19 : 647 500 $
Year 20 : 225 000 $
Year 21 : 0 $

Winnipeg



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - 87 $ - 4 845 - 80,74%
Level 2: 5000 - 56 $ - 4 722 - 94,43%
Level 3: 2000 - 43 $ - 1 749 - 87,43%
Level 4: 4000 - 32 $ - 3 213 - 80,32%
Luxury : 1000 - 175 $ - 865 - 86,50%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 667 - 83,35%
Farm Level 2: 1000 - 30 $ - 848 - 84,79%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %15 392 - 85,51%
Average Income per Game1 449 576 $
Year to Date Revenue50 735 159 $
Farm
Home Games Left8
Average Attendance - %2 515 - 83,83%
Average Income per Game152 274 $
Year to Date Revenue5 025 036 $

Expense

Pro Players Total Salaries66 860 000 $
Pro Players Total Average Salaries66 860 000 $
Farm Players Total Salaries1 664 300 $
Farm Players Total Average Salaries1 664 300 $
Coaches Total Salaries1 900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses53 524 123 $
Farm Year To Date Expenses1 818 220 $
Pro Salary Cap Per Days338 987 $
Pro Salary Cap To Date52 310 688 $
Farm Salary Cap Per Days8 491 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 697 456 $
Farm Estimated Season Revenue1 218 191 $
Pro Remaining Season Days37
Pro Expenses Per Days353 679 $
Pro Estimated Expenses13 086 123 $
Farm Remaining Season Days40
Farm Expenses Per Days11 042 $
Farm Estimated Expenses441 680 $
Estimated Season Expenses13 527 803 $
Estimated Season Salary Cap64 853 207 $
Estimate Under Maximum Salary Cap of 65 000 000 $146 793 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 853 207 $
Current Bank Account20 734 146 $
Projected Bank Account17 121 990 $

Pro Players Salaries

Logan Couture (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 1 341 969 $
Seth Jones (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 1 341 969 $
Mark Stone (1 Way Contract) 5 750 000 $ (1)
-Salary Remaining : 1 102 332 $
Jakob Silfverberg (1 Way Contract) 5 700 000 $ (1)
-Salary Remaining : 1 092 746 $
Jake Allen (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 958 549 $
Alex Galchenyuk (1 Way Contract) 5 000 000 $ (4)
-Salary Remaining : 958 549 $
Adam Larsson (1 Way Contract) 5 000 000 $ (3)
-Salary Remaining : 958 549 $
Sam Reinhart (1 Way Contract) 4 750 000 $ (4)
-Salary Remaining : 910 622 $
Troy Stecher (1 Way Contract) 3 300 000 $ (4)
-Salary Remaining : 632 642 $
Mark Jankowski 2 500 000 $ (3)
-Salary Remaining : 479 275 $
Zach Bogosian (1 Way Contract) 2 300 000 $ (1)
-Salary Remaining : 440 933 $
Chris Kreider (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 383 420 $
Mark Pysyk (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 383 420 $
Ryan Spooner (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 287 565 $
Nikolai Zherdev (1 Way Contract) 1 450 000 $ (1)
-1 Way Contract Salary Cap : 14 500 $
-Salary Remaining : 277 979 $
Maxime Talbot (1 Way Contract) 1 400 000 $ (2)
-Salary Remaining : 268 394 $
Johnny Oduya (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 230 052 $
Duncan Siemens 900 000 $ (3)
-Salary Remaining : 172 539 $
Andreas Johnson 800 000 $ (2)
-Salary Remaining : 153 368 $
Jake DeBrusk 800 000 $ (1)
-Salary Remaining : 153 368 $
Boyd Gordon (1 Way Contract) 800 000 $ (1)
-Salary Remaining : 153 368 $
Roberto Luongo (1 Way Contract) 710 000 $ (1)
-Salary Remaining : 136 114 $
Total Pro Players22
Salary Commitment
Year 18 : 66 860 000 $
Year 19 : 39 650 000 $
Year 20 : 35 450 000 $
Year 21 : 13 050 000 $
Salary Average Commitment
Year 18 : 66 860 000 $
Year 19 : 39 650 000 $
Year 20 : 35 450 000 $
Year 21 : 13 050 000 $
Salary Cap with 1 Way Contract
Year 18 : 65 424 500 $
Year 19 : 39 650 000 $
Year 20 : 35 450 000 $
Year 21 : 13 050 000 $

Farm Players Salaries

Petr Vrana 99 900 $ (2)
Salary Remaining : 20 388 $
Petteri Nokelainen 99 900 $ (2)
Salary Remaining : 20 388 $
Erik Condra 99 900 $ (2)
Salary Remaining : 20 388 $
Matt Greene 99 900 $ (2)
Salary Remaining : 20 388 $
Steve Downie 99 900 $ (2)
Salary Remaining : 20 388 $
Ryan Shannon 99 900 $ (2)
Salary Remaining : 20 388 $
Anton Babchuk 99 900 $ (2)
Salary Remaining : 20 388 $
Rob Schremp 92 500 $ (3)
Salary Remaining : 18 878 $
Jiri Tlusty 90 000 $ (3)
Salary Remaining : 18 367 $
Adam Dennis 87 000 $ (3)
Salary Remaining : 17 755 $
Fedor Tyutin 85 000 $ (2)
Salary Remaining : 17 347 $
Anton Slepyshev 85 000 $ (2)
Salary Remaining : 17 347 $
Jeremy Williams 80 000 $ (3)
Salary Remaining : 16 327 $
T.J. Hensick 75 500 $ (3)
Salary Remaining : 15 408 $
Peter Mueller 70 000 $ (2)
Salary Remaining : 14 286 $
Magnus Hellberg 65 000 $ (1)
Salary Remaining : 13 265 $
Cam Barker 62 500 $ (2)
Salary Remaining : 12 755 $
Jonathan Ericsson 60 000 $ (2)
Salary Remaining : 12 245 $
Miles Wood 60 000 $ (1)
Salary Remaining : 12 245 $
Matt Smaby 52 500 $ (2)
Salary Remaining : 10 714 $
Total Farm Players20
Salary Commitment
Year 18 : 1 664 300 $
Year 19 : 1 539 300 $
Year 20 : 425 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 664 300 $
Year 19 : 1 539 300 $
Year 20 : 425 000 $
Year 21 : 0 $

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of 65 000 000 $
Available Cap Space

Over Minimum of
40 000 000 $

Pro Players

Farm Players

Total Players

Anaheim 10 859 267 $ 63 024 310 $ 1 975 690 $ 23 024 310 $ 212142
Arizona 9 252 772 $ 62 968 888 $ 2 031 112 $ 22 968 888 $ 251641
Boston 15 998 596 $ 59 163 869 $ 5 836 131 $ 19 163 869 $ 231841
Buffalo 10 811 941 $ 61 956 151 $ 3 043 849 $ 21 956 151 $ 232144
Calgary 1 451 475 $ 62 091 576 $ 2 908 424 $ 22 091 576 $ 221638
Chicago 25 828 613 $ 61 570 191 $ 3 429 809 $ 21 570 191 $ 222042
Colorado 9 451 196 $ 58 013 650 $ 6 986 350 $ 18 013 650 $ 201939
Columbus 5 896 545 $ 61 592 679 $ 3 407 321 $ 21 592 679 $ 241741
Detroit (591 254 $) 61 291 047 $ 3 708 953 $ 21 291 047 $ 221739
Edmonton 48 226 559 $ 58 714 770 $ 6 285 230 $ 18 714 770 $ 231841
Floride 15 814 051 $ 51 431 222 $ 13 568 778 $ 11 431 222 $ 211738
LosAngeles 2 763 186 $ 63 974 892 $ 1 025 108 $ 23 974 892 $ 221739
Minnesota 4 010 906 $ 64 997 218 $ 2 782 $ 24 997 218 $ 231942
Montreal 14 325 688 $ 63 312 992 $ 1 687 008 $ 23 312 992 $ 212041
Nashville 24 683 109 $ 54 474 694 $ 10 525 306 $ 14 474 694 $ 241640
New Jersey 14 472 210 $ 59 233 610 $ 5 766 390 $ 19 233 610 $ 231841
NYRangers 22 234 148 $ 62 516 060 $ 2 483 940 $ 22 516 060 $ 201939
Philadelphie 21 154 643 $ 63 982 274 $ 1 017 726 $ 23 982 274 $ 212344
Pittsburgh 166 741 $ 63 926 844 $ 1 073 156 $ 23 926 844 $ 231639
San Jose 11 993 069 $ 59 958 257 $ 5 041 743 $ 19 958 257 $ 231942
St. Louis 24 129 257 $ 58 774 349 $ 6 225 651 $ 18 774 349 $ 231639
Toronto 3 377 390 $ 64 929 446 $ 70 554 $ 24 929 446 $ 212243
Washington 2 262 870 $ 60 520 215 $ 4 479 785 $ 20 520 215 $ 211940
Winnipeg 20 734 146 $ 64 853 207 $ 146 793 $ 24 853 207 $ 222042