Team FinanceLast Update - 15 janvier 2021 at 15:36
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 $ - 5 756 - 87,73%
Level 2: 5000 - 57 $ - 4 453 - 89,07%
Level 3: 2000 - 40 $ - 1 962 - 98,10%
Level 4: 5556 - 28 $ - 3 578 - 64,39%
Luxury : 1389 - 145 $ - 1 076 - 77,46%
Total Capacity :20506
Farm
Farm Level 1: 2000 - 50 $ - 1 779 - 88,95%
Farm Level 2: 1000 - 30 $ - 908 - 90,79%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %16 825 - 82,05%
Average Income per Game1 555 826 $
Year to Date Revenue28 004 872 $
Farm
Home Games Left23
Average Attendance - %2 687 - 89,56%
Average Income per Game164 988 $
Year to Date Revenue2 969 775 $

Expense

Pro Players Total Salaries63 805 000 $
Pro Players Total Average Salaries63 355 000 $
Farm Players Total Salaries1 518 100 $
Farm Players Total Average Salaries1 518 100 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value660 000 $
Pro Year To Date Expenses28 944 051 $
Farm Year To Date Expenses875 150 $
Pro Salary Cap Per Days296 347 $
Pro Salary Cap To Date26 742 346 $
Farm Salary Cap Per Days7 745 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue35 784 003 $
Farm Estimated Season Revenue3 794 712 $
Pro Remaining Season Days109
Pro Expenses Per Days348 731 $
Pro Estimated Expenses38 011 679 $
Farm Remaining Season Days112
Farm Expenses Per Days10 296 $
Farm Estimated Expenses1 153 152 $
Estimated Season Expenses39 164 831 $
Estimated Season Salary Cap59 704 169 $
Estimate Under Maximum Salary Cap of 65 000 000 $5 295 831 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 19 704 169 $
Current Bank Account9 232 067 $
Projected Bank Account9 645 951 $

Pro Players Salaries

Gabriel Landeskog (1 Way Contract) 8 600 000 $ (3)
-Salary Remaining : 4 856 995 $
Justin Williams (1 Way Contract) 7 233 000 $ (1)
-Salary Remaining : 4 084 959 $
Jonathan Toews (1 Way Contract) 7 000 000 $ (2)
-Salary Remaining : 3 953 368 $
Mika Zibanejad (1 Way Contract) 6 750 000 $ (3)
-Salary Remaining : 3 812 176 $
Erik Gustafsson (Out of Payroll) 6 160 000 $ (2)
-Salary Remaining : 3 478 964 $
Dougie Hamilton (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 2 541 451 $
Dmitry Kulikov (1 Way Contract) 3 850 000 $ (1)
-Salary Remaining : 2 174 352 $
Pekka Rinne (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 1 976 684 $
Eric Staal (1 Way Contract) 3 050 000 $ (1)
-Salary Remaining : 1 722 539 $
Rasmus Ristolainen (1 Way Contract) 2 800 000 $ (1)
-Salary Remaining : 1 581 347 $
Michael Hutchinson (1 Way Contract) 2 000 000 $ (4)
-Salary Remaining : 1 129 534 $
Zdeno Chara (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 564 767 $
Brian Gibbons (1 Way Contract) 960 000 $ (2)
-Salary Remaining : 542 176 $
Johan Larsson (1 Way Contract) 950 000 $ (2)
-Salary Remaining : 536 528 $
Andrei Svechnikov 900 000 $ (3)
-Salary Remaining : 508 290 $
Travis Konecny 900 000 $ (1)
-Salary Remaining : 508 290 $
Mikko Rantanen 900 000 $ (1)
-Salary Remaining : 508 290 $
Jake Muzzin (1 Way Contract) 852 000 $ (3)
-Salary Remaining : 481 181 $
Jason Dickinson 800 000 $ (2)
-Salary Remaining : 451 813 $
Neal Pionk 600 000 $ (2)
-Salary Remaining : 338 860 $
Matt Taormina 500 000 $ (2)
-Salary Remaining : 282 383 $
Total Pro Players21
Salary Commitment
Year 18 : 63 805 000 $
Year 19 : 44 072 000 $
Year 20 : 19 102 000 $
Year 21 : 2 000 000 $
Salary Average Commitment
Year 18 : 63 355 000 $
Year 19 : 43 622 000 $
Year 20 : 19 102 000 $
Year 21 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 63 355 000 $
Year 19 : 43 622 000 $
Year 20 : 19 102 000 $
Year 21 : 2 000 000 $

Farm Players Salaries

Nick Spaling 117 000 $ (3)
Salary Remaining : 66 857 $
Trevor Daley 104 000 $ (3)
Salary Remaining : 59 429 $
Melker Karlsson 100 000 $ (3)
Salary Remaining : 57 143 $
Kris Versteeg 95 500 $ (1)
Salary Remaining : 54 571 $
Viktor Stalberg 95 500 $ (2)
Salary Remaining : 54 571 $
Benoit Pouliot 90 000 $ (3)
Salary Remaining : 51 429 $
Torrey Mitchell 85 600 $ (3)
Salary Remaining : 48 914 $
Shawn Matthias 75 500 $ (3)
Salary Remaining : 43 143 $
Nick Seeler 75 000 $ (3)
Salary Remaining : 42 857 $
Luke Adam 75 000 $ (4)
Salary Remaining : 42 857 $
Igor Ozhiganov 70 000 $ (3)
Salary Remaining : 40 000 $
Lance Bouma 70 000 $ (4)
Salary Remaining : 40 000 $
Casey DeSmith 70 000 $ (2)
Salary Remaining : 40 000 $
Jordan Weal 70 000 $ (1)
Salary Remaining : 40 000 $
Markus Nutivaara 65 000 $ (4)
Salary Remaining : 37 143 $
Mike Green 55 000 $ (2)
Salary Remaining : 31 429 $
Mikko Koskinen 55 000 $ (2)
Salary Remaining : 31 429 $
Gilbert Brule 50 000 $ (2)
Salary Remaining : 28 571 $
Jamie McBain 50 000 $ (2)
Salary Remaining : 28 571 $
Colton Sceviour 50 000 $ (2)
Salary Remaining : 28 571 $
Total Farm Players20
Salary Commitment
Year 18 : 1 518 100 $
Year 19 : 1 352 600 $
Year 20 : 927 100 $
Year 21 : 210 000 $
Salary Average Commitment
Year 18 : 1 518 100 $
Year 19 : 1 352 600 $
Year 20 : 927 100 $
Year 21 : 210 000 $

Arizona



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - 87 $ - 4 820 - 80,33%
Level 2: 5000 - 56 $ - 4 852 - 97,04%
Level 3: 2000 - 43 $ - 1 824 - 91,20%
Level 4: 4000 - 32 $ - 3 377 - 84,42%
Luxury : 1000 - 175 $ - 880 - 88,03%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 782 - 89,08%
Farm Level 2: 1000 - 30 $ - 888 - 88,83%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %15 753 - 87,52%
Average Income per Game1 464 883 $
Year to Date Revenue26 367 889 $
Farm
Home Games Left23
Average Attendance - %2 670 - 88,99%
Average Income per Game164 327 $
Year to Date Revenue2 957 889 $

Expense

Pro Players Total Salaries62 230 500 $
Pro Players Total Average Salaries62 230 500 $
Farm Players Total Salaries1 968 000 $
Farm Players Total Average Salaries1 968 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses28 148 913 $
Farm Year To Date Expenses1 440 387 $
Pro Salary Cap Per Days322 438 $
Pro Salary Cap To Date27 014 209 $
Farm Salary Cap Per Days10 041 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 692 303 $
Farm Estimated Season Revenue3 779 525 $
Pro Remaining Season Days109
Pro Expenses Per Days335 391 $
Pro Estimated Expenses36 557 619 $
Farm Remaining Season Days112
Farm Expenses Per Days17 694 $
Farm Estimated Expenses1 981 728 $
Estimated Season Expenses38 539 347 $
Estimated Season Salary Cap62 159 951 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 840 049 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 22 159 951 $
Current Bank Account9 836 478 $
Projected Bank Account8 768 959 $

Pro Players Salaries

Brent Burns (1 Way Contract) 8 110 000 $ (1)
-Salary Remaining : 4 580 259 $
Filip Forsberg (1 Way Contract) 7 600 000 $ (2)
-Salary Remaining : 4 292 228 $
Jack Eichel (1 Way Contract) 7 000 000 $ (4)
-Salary Remaining : 3 953 368 $
Jonathan Huberdeau (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 3 388 601 $
Torey Krug (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 3 388 601 $
Erik Johnson (1 Way Contract) 4 850 000 $ (2)
-Salary Remaining : 2 739 119 $
Devin Setoguchi (1 Way Contract) 4 125 000 $ (1)
-Salary Remaining : 2 329 663 $
Louis Domingue (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 1 976 684 $
Mark Giordano (1 Way Contract) 3 493 500 $ (1)
-Salary Remaining : 1 973 013 $
Ryan Suter (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 1 411 917 $
Matt Read 1 100 000 $ (1)
-Salary Remaining : 621 244 $
Timo Meier 900 000 $ (2)
-Salary Remaining : 508 290 $
Darnell Nurse 900 000 $ (1)
-Salary Remaining : 508 290 $
Mathew Barzal 900 000 $ (1)
-Salary Remaining : 508 290 $
Kyle Connor 900 000 $ (1)
-Salary Remaining : 508 290 $
Dominik Kubalik 800 000 $ (2)
-Salary Remaining : 451 813 $
Denis Gurianov 800 000 $ (3)
-Salary Remaining : 451 813 $
Roope Hintz 600 000 $ (3)
-Salary Remaining : 338 860 $
Frans Nielsen (1 Way Contract) 552 000 $ (2)
-Salary Remaining : 311 751 $
Marc Staal (1 Way Contract) 550 000 $ (2)
-Salary Remaining : 310 622 $
Magnus Paajarvi (1 Way Contract) 550 000 $ (2)
-Salary Remaining : 310 622 $
Miika Wiikman (1 Way Contract) 500 000 $ (2)
-Salary Remaining : 282 383 $
Total Pro Players22
Salary Commitment
Year 18 : 62 230 500 $
Year 19 : 34 202 000 $
Year 20 : 14 400 000 $
Year 21 : 7 000 000 $
Salary Average Commitment
Year 18 : 62 230 500 $
Year 19 : 34 202 000 $
Year 20 : 14 400 000 $
Year 21 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 62 230 500 $
Year 19 : 34 202 000 $
Year 20 : 14 400 000 $
Year 21 : 7 000 000 $

Farm Players Salaries

Mikhail Grabovski 147 000 $ (1)
Salary Remaining : 84 000 $
Matt Lashoff 144 000 $ (1)
Salary Remaining : 82 286 $
Joel Ward 142 000 $ (1)
Salary Remaining : 81 143 $
Shane O'Brien 142 000 $ (1)
Salary Remaining : 81 143 $
Gregory Campbell 137 000 $ (1)
Salary Remaining : 78 286 $
Jason Pominville 137 000 $ (1)
Salary Remaining : 78 286 $
Cam Talbot 130 000 $ (2)
Salary Remaining : 74 286 $
Matt Stajan 122 000 $ (1)
Salary Remaining : 69 714 $
Bobby Butler 117 000 $ (1)
Salary Remaining : 66 857 $
Wojtek Wolski 90 000 $ (2)
Salary Remaining : 51 429 $
Mark Arcobello 85 000 $ (1)
Salary Remaining : 48 571 $
Matt Carle 80 000 $ (2)
Salary Remaining : 45 714 $
Alex Petrovic 75 000 $ (2)
Salary Remaining : 42 857 $
Nicolas Deslauriers 70 000 $ (1)
Salary Remaining : 40 000 $
Mattias Ritola 70 000 $ (1)
Salary Remaining : 40 000 $
Riley Sheahan 70 000 $ (2)
Salary Remaining : 40 000 $
Viktor Antipin 60 000 $ (3)
Salary Remaining : 34 286 $
Alexandar Georgiyev 50 000 $ (1)
Salary Remaining : 28 571 $
Charlie Lindgren 50 000 $ (1)
Salary Remaining : 28 571 $
Andreas Borgman 50 000 $ (1)
Salary Remaining : 28 571 $
Total Farm Players20
Salary Commitment
Year 18 : 1 968 000 $
Year 19 : 505 000 $
Year 20 : 60 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 968 000 $
Year 19 : 505 000 $
Year 20 : 60 000 $
Year 21 : 0 $

Boston



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - 80 $ - 5 785 - 96,42%
Level 2: 5000 - 50 $ - 4 962 - 99,23%
Level 3: 2000 - 40 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 4 000 - 100,00%
Luxury : 1000 - 160 $ - 1 000 - 100,00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 772 - 88,58%
Farm Level 2: 1000 - 30 $ - 895 - 89,55%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %17 747 - 98,59%
Average Income per Game1 492 242 $
Year to Date Revenue26 860 364 $
Farm
Home Games Left22
Average Attendance - %2 667 - 88,90%
Average Income per Game163 926 $
Year to Date Revenue3 114 587 $

Expense

Pro Players Total Salaries59 596 000 $
Pro Players Total Average Salaries59 596 000 $
Farm Players Total Salaries1 694 800 $
Farm Players Total Average Salaries1 694 800 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses27 732 711 $
Farm Year To Date Expenses997 000 $
Pro Salary Cap Per Days302 376 $
Pro Salary Cap To Date24 807 209 $
Farm Salary Cap Per Days8 647 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue34 321 576 $
Farm Estimated Season Revenue3 606 364 $
Pro Remaining Season Days109
Pro Expenses Per Days326 922 $
Pro Estimated Expenses35 634 498 $
Farm Remaining Season Days112
Farm Expenses Per Days11 708 $
Farm Estimated Expenses1 311 296 $
Estimated Season Expenses36 945 794 $
Estimated Season Salary Cap57 766 193 $
Estimate Under Maximum Salary Cap of 65 000 000 $7 233 807 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 17 766 193 $
Current Bank Account15 017 406 $
Projected Bank Account15 999 552 $

Pro Players Salaries

Patrice Bergeron (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 3 388 601 $
Kyle Turris (1 Way Contract) 5 500 000 $ (4)
-Salary Remaining : 3 106 218 $
Colton Parayko (1 Way Contract) 4 650 000 $ (3)
-Salary Remaining : 2 626 166 $
Brock Nelson (1 Way Contract) 4 600 000 $ (2)
-Salary Remaining : 2 597 927 $
Oscar Klefbom (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 2 541 451 $
P.K. Subban (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 2 541 451 $
Nikita Filatov (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 2 259 067 $
Roman Josi (1 Way Contract) 4 000 000 $ (4)
-Salary Remaining : 2 259 067 $
Jean Gabriel Pageau (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 1 976 684 $
Joonas Korpisalo (1 Way Contract) 3 000 000 $ (3)
-Salary Remaining : 1 694 301 $
Conor Sheary (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 1 411 917 $
Jason Garrison (1 Way Contract) 2 247 000 $ (1)
-Salary Remaining : 1 269 031 $
Jon Merrill (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 129 534 $
Jack Campbell (1 Way Contract) 1 850 000 $ (2)
-Salary Remaining : 1 044 819 $
Adam Lowry (1 Way Contract) 1 500 000 $ (1)
-1 Way Contract Salary Cap : 15 000 $
-Salary Remaining : 847 150 $
Michael Bournival (1 Way Contract) 1 250 000 $ (1)
-1 Way Contract Salary Cap : 12 500 $
-Salary Remaining : 705 959 $
Erik Haula 999 000 $ (1)
-Salary Remaining : 564 202 $
Mattias Janmark 900 000 $ (2)
-Salary Remaining : 508 290 $
Pierre-Luc Dubois 900 000 $ (2)
-Salary Remaining : 508 290 $
Frederik Gauthier 800 000 $ (2)
-Salary Remaining : 451 813 $
J.T. Compher 700 000 $ (1)
-Salary Remaining : 395 337 $
Artturi Lehkonen 700 000 $ (1)
-Salary Remaining : 395 337 $
Jake Guentzel 500 000 $ (1)
-Salary Remaining : 282 383 $
Total Pro Players23
Salary Commitment
Year 18 : 61 096 000 $
Year 19 : 43 700 000 $
Year 20 : 27 650 000 $
Year 21 : 9 500 000 $
Salary Average Commitment
Year 18 : 61 096 000 $
Year 19 : 43 700 000 $
Year 20 : 27 650 000 $
Year 21 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 58 373 500 $
Year 19 : 43 700 000 $
Year 20 : 27 650 000 $
Year 21 : 9 500 000 $

Farm Players Salaries

Dustin Tokarski 150 000 $ (1)
Salary Remaining : 85 714 $
Jonathan Cheechoo 140 000 $ (1)
Salary Remaining : 80 000 $
David Moss 140 000 $ (1)
Salary Remaining : 80 000 $
Chris Campoli 110 000 $ (2)
Salary Remaining : 62 857 $
Karl Alzner 110 000 $ (2)
Salary Remaining : 62 857 $
Nikita Nikitin 110 000 $ (1)
Salary Remaining : 62 857 $
Curtis McElhinney 100 000 $ (2)
Salary Remaining : 57 143 $
Patric Hornqvist 100 000 $ (2)
Salary Remaining : 57 143 $
Chris VandeVelde 100 000 $ (1)
Salary Remaining : 57 143 $
Clarke MacArthur 99 800 $ (2)
Salary Remaining : 57 029 $
Yannick Weber 95 000 $ (1)
Salary Remaining : 54 286 $
Niklas Grossman 80 000 $ (3)
Salary Remaining : 45 714 $
Eric Fehr 80 000 $ (2)
Salary Remaining : 45 714 $
Brett Bellemore 80 000 $ (2)
Salary Remaining : 45 714 $
Fabian Brunnstrom 75 000 $ (3)
Salary Remaining : 42 857 $
Cameron Gaunce 65 000 $ (4)
Salary Remaining : 37 143 $
Phillip Di Giuseppe 60 000 $ (1)
Salary Remaining : 34 286 $
Total Farm Players17
Salary Commitment
Year 18 : 1 694 800 $
Year 19 : 899 800 $
Year 20 : 220 000 $
Year 21 : 65 000 $
Salary Average Commitment
Year 18 : 1 694 800 $
Year 19 : 899 800 $
Year 20 : 220 000 $
Year 21 : 65 000 $

Buffalo



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - 75 $ - 5 888 - 98,14%
Level 2: 5000 - 46 $ - 4 961 - 99,21%
Level 3: 2000 - 28 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 4 000 - 100,00%
Luxury : 1000 - 152 $ - 996 - 99,57%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 745 - 87,27%
Farm Level 2: 1000 - 30 $ - 894 - 89,37%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %17 845 - 99,14%
Average Income per Game1 359 176 $
Year to Date Revenue25 824 345 $
Farm
Home Games Left23
Average Attendance - %2 639 - 87,97%
Average Income per Game189 268 $
Year to Date Revenue3 406 825 $

Expense

Pro Players Total Salaries63 710 000 $
Pro Players Total Average Salaries63 710 000 $
Farm Players Total Salaries1 530 000 $
Farm Players Total Average Salaries1 530 000 $
Coaches Total Salaries2 200 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses28 642 973 $
Farm Year To Date Expenses838 897 $
Pro Salary Cap Per Days317 280 $
Pro Salary Cap To Date26 763 297 $
Farm Salary Cap Per Days7 806 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 901 873 $
Farm Estimated Season Revenue4 353 165 $
Pro Remaining Season Days109
Pro Expenses Per Days338 912 $
Pro Estimated Expenses36 941 408 $
Farm Remaining Season Days112
Farm Expenses Per Days10 357 $
Farm Estimated Expenses1 159 984 $
Estimated Season Expenses38 101 392 $
Estimated Season Salary Cap61 346 817 $
Estimate Under Maximum Salary Cap of 65 000 000 $3 653 183 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 21 346 817 $
Current Bank Account12 734 217 $
Projected Bank Account8 887 863 $

Pro Players Salaries

David Krejci (1 Way Contract) 6 460 000 $ (3)
-Salary Remaining : 3 648 394 $
John Tavares (1 Way Contract) 6 100 000 $ (3)
-Salary Remaining : 3 445 078 $
Nicklas Bergfors (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 3 388 601 $
James Van Riemsdyk (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 3 106 218 $
Ryan Strome (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 3 106 218 $
Jannik Hansen (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 2 823 834 $
Phil Kessel (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 2 541 451 $
Kevin Hayes (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 2 541 451 $
Dan Girardi (1 Way Contract) 3 750 000 $ (2)
-Salary Remaining : 2 117 876 $
Travis Hamonic (1 Way Contract) 3 250 000 $ (3)
-Salary Remaining : 1 835 492 $
Michael Sauer (1 Way Contract) 2 500 000 $ (1)
-1 Way Contract Salary Cap : 25 000 $
-Salary Remaining : 1 411 917 $
Mats Zuccarello (1 Way Contract) 2 300 000 $ (1)
-Salary Remaining : 1 298 964 $
Vinnie Hinostroza (1 Way Contract) 2 000 000 $ (3)
-Salary Remaining : 1 129 534 $
Tobias Rieder (1 Way Contract) 1 300 000 $ (1)
-Salary Remaining : 734 197 $
Rocco Grimaldi (1 Way Contract) 950 000 $ (2)
-Salary Remaining : 536 528 $
Josh Morrissey 900 000 $ (1)
-Salary Remaining : 508 290 $
Samuel Girard 800 000 $ (3)
-Salary Remaining : 451 813 $
Filip Hronek 700 000 $ (3)
-Salary Remaining : 395 337 $
Erik Cernak 600 000 $ (2)
-Salary Remaining : 338 860 $
Robin Lehner (1 Way Contract) 600 000 $ (1)
-Salary Remaining : 338 860 $
Pascal Leclaire (1 Way Contract) 500 000 $ (2)
-Salary Remaining : 282 383 $
Total Pro Players21
Salary Commitment
Year 18 : 63 710 000 $
Year 19 : 40 610 000 $
Year 20 : 30 310 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 63 710 000 $
Year 19 : 40 610 000 $
Year 20 : 30 310 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 61 235 000 $
Year 19 : 40 610 000 $
Year 20 : 30 310 000 $
Year 21 : 0 $

Farm Players Salaries

Mikko Lehtonen 95 000 $ (1)
Salary Remaining : 54 286 $
Sven Baertschi 95 000 $ (1)
Salary Remaining : 54 286 $
Andrew Shaw 90 000 $ (1)
Salary Remaining : 51 429 $
Filip Chytil 90 000 $ (3)
Salary Remaining : 51 429 $
Teemu Pulkkinen 85 000 $ (1)
Salary Remaining : 48 571 $
Julian Melchiori 85 000 $ (1)
Salary Remaining : 48 571 $
Slater Koekkoek 70 000 $ (2)
Salary Remaining : 40 000 $
Anthony Stolarz 70 000 $ (1)
Salary Remaining : 40 000 $
John Moore 70 000 $ (1)
Salary Remaining : 40 000 $
Miikka Salomaki 70 000 $ (2)
Salary Remaining : 40 000 $
Martin Frk 65 000 $ (2)
Salary Remaining : 37 143 $
Michael Latta 65 000 $ (2)
Salary Remaining : 37 143 $
Jhonas Enroth 65 000 $ (1)
Salary Remaining : 37 143 $
Greg McKegg 65 000 $ (2)
Salary Remaining : 37 143 $
Oskar Sundqvist 60 000 $ (1)
Salary Remaining : 34 286 $
Ondrej Kase 60 000 $ (2)
Salary Remaining : 34 286 $
Joseph Cramarossa 60 000 $ (2)
Salary Remaining : 34 286 $
Lucas Lessio 60 000 $ (2)
Salary Remaining : 34 286 $
Dalton Prout 60 000 $ (1)
Salary Remaining : 34 286 $
Devante Smith-Pelly 50 000 $ (1)
Salary Remaining : 28 571 $
Matt Grzelcyk 50 000 $ (1)
Salary Remaining : 28 571 $
Eric Gelinas 50 000 $ (1)
Salary Remaining : 28 571 $
Total Farm Players22
Salary Commitment
Year 18 : 1 530 000 $
Year 19 : 605 000 $
Year 20 : 90 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 530 000 $
Year 19 : 605 000 $
Year 20 : 90 000 $
Year 21 : 0 $

Calgary



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - 75 $ - 5 140 - 85,67%
Level 2: 5635 - 46 $ - 4 882 - 86,64%
Level 3: 2778 - 30 $ - 2 003 - 72,10%
Level 4: 5556 - 20 $ - 4 447 - 80,04%
Luxury : 1000 - 159 $ - 958 - 95,84%
Total Capacity :20969
Farm
Farm Level 1: 2000 - 50 $ - 1 814 - 90,71%
Farm Level 2: 1000 - 30 $ - 905 - 90,48%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %17 431 - 83,13%
Average Income per Game1 430 065 $
Year to Date Revenue25 741 178 $
Farm
Home Games Left23
Average Attendance - %2 719 - 90,64%
Average Income per Game133 980 $
Year to Date Revenue2 411 639 $

Expense

Pro Players Total Salaries65 305 000 $
Pro Players Total Average Salaries65 305 000 $
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 425 000 $
Pro Year To Date Expenses28 590 401 $
Farm Year To Date Expenses793 142 $
Pro Salary Cap Per Days332 212 $
Pro Salary Cap To Date26 973 826 $
Farm Salary Cap Per Days6 089 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue32 891 505 $
Farm Estimated Season Revenue3 081 539 $
Pro Remaining Season Days109
Pro Expenses Per Days348 731 $
Pro Estimated Expenses38 011 679 $
Farm Remaining Season Days112
Farm Expenses Per Days8 640 $
Farm Estimated Expenses967 680 $
Estimated Season Expenses38 979 359 $
Estimated Season Salary Cap64 609 934 $
Estimate Under Maximum Salary Cap of 65 000 000 $390 066 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 609 934 $
Current Bank Account257 162 $
Projected Bank Account(2 749 153 $)

Pro Players Salaries

Leon Draisaitl (1 Way Contract) 6 100 000 $ (3)
-Salary Remaining : 3 445 078 $
Evgeny Kuznetsov (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 3 106 218 $
Patrik Berglund (1 Way Contract) 5 250 000 $ (1)
-Salary Remaining : 2 965 026 $
Aaron Ekblad (1 Way Contract) 5 250 000 $ (2)
-Salary Remaining : 2 965 026 $
Noel Acciari (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 2 823 834 $
Mitchell Marner (1 Way Contract) 4 650 000 $ (3)
-Salary Remaining : 2 626 166 $
Mikael Granlund (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 2 541 451 $
Jonathan Drouin (1 Way Contract) 4 350 000 $ (3)
-Salary Remaining : 2 456 736 $
Boone Jenner (1 Way Contract) 3 550 000 $ (1)
-Salary Remaining : 2 004 922 $
Jacob Trouba (1 Way Contract) 3 400 000 $ (4)
-Salary Remaining : 1 920 207 $
Evander Kane (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 1 694 301 $
Cory Schneider (1 Way Contract) 2 100 000 $ (2)
-Salary Remaining : 1 186 010 $
Jonathan Quick (1 Way Contract) 1 750 000 $ (3)
-Salary Remaining : 988 342 $
Dion Phaneuf (1 Way Contract) 1 375 000 $ (1)
-Salary Remaining : 776 554 $
Mark Barberio 1 350 000 $ (1)
-Salary Remaining : 762 435 $
Ryan Miller (1 Way Contract) 1 310 000 $ (1)
-Salary Remaining : 739 845 $
Johnny Oduya (1 Way Contract) 1 200 000 $ (1)
-1 Way Contract Salary Cap : 12 000 $
-Salary Remaining : 677 720 $
Michal Kempny (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 564 767 $
Nikolay Kulemin 920 000 $ (3)
-Salary Remaining : 519 585 $
Jakob Chychrun 900 000 $ (3)
-Salary Remaining : 508 290 $
Quinn Hughes 900 000 $ (3)
-Salary Remaining : 508 290 $
Bryan Rust (1 Way Contract) 750 000 $ (2)
-Salary Remaining : 423 575 $
Alexander Kerfoot 700 000 $ (2)
-Salary Remaining : 395 337 $
Andrew Copp 500 000 $ (1)
-Salary Remaining : 282 383 $
Total Pro Players24
Salary Commitment
Year 18 : 65 305 000 $
Year 19 : 49 770 000 $
Year 20 : 22 970 000 $
Year 21 : 3 400 000 $
Salary Average Commitment
Year 18 : 65 305 000 $
Year 19 : 49 770 000 $
Year 20 : 22 970 000 $
Year 21 : 3 400 000 $
Salary Cap with 1 Way Contract
Year 18 : 64 117 000 $
Year 19 : 49 770 000 $
Year 20 : 22 970 000 $
Year 21 : 3 400 000 $

Farm Players Salaries

Mason Raymond 99 500 $ (1)
Salary Remaining : 56 857 $
Joakim Nordstrom 95 000 $ (2)
Salary Remaining : 54 286 $
Jayson Megna 90 000 $ (1)
Salary Remaining : 51 429 $
Gabriel Bourque 85 000 $ (1)
Salary Remaining : 48 571 $
Trevor Lewis 81 000 $ (2)
Salary Remaining : 46 286 $
Steve Mason 80 000 $ (1)
Salary Remaining : 45 714 $
Blake Geoffrion 75 500 $ (1)
Salary Remaining : 43 143 $
David Leneveu 70 000 $ (2)
Salary Remaining : 40 000 $
Theo Peckam 70 000 $ (1)
Salary Remaining : 40 000 $
Stephane Da Costa 70 000 $ (3)
Salary Remaining : 40 000 $
Scott Wilson 70 000 $ (2)
Salary Remaining : 40 000 $
Nathan Beaulieu 65 000 $ (1)
Salary Remaining : 37 143 $
Anthony Bitetto 62 500 $ (1)
Salary Remaining : 35 714 $
Sergei Kalinin 60 000 $ (1)
Salary Remaining : 34 286 $
Matt Martin 60 000 $ (2)
Salary Remaining : 34 286 $
Jakub Jerabek 60 000 $ (1)
Salary Remaining : 34 286 $
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 $ - 4 200 - 67,74%
Level 2: 5100 - 79 $ - 3 126 - 61,30%
Level 3: 2000 - 60 $ - 1 305 - 65,26%
Level 4: 4000 - 45 $ - 2 363 - 59,08%
Luxury : 1389 - 188 $ - 813 - 58,55%
Total Capacity :18689
Farm
Farm Level 1: 2000 - 50 $ - 1 758 - 87,91%
Farm Level 2: 1000 - 30 $ - 891 - 89,14%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %11 808 - 63,18%
Average Income per Game1 414 510 $
Year to Date Revenue25 461 177 $
Farm
Home Games Left22
Average Attendance - %2 650 - 88,32%
Average Income per Game162 804 $
Year to Date Revenue3 093 272 $

Expense

Pro Players Total Salaries62 177 000 $
Pro Players Total Average Salaries62 177 000 $
Farm Players Total Salaries1 670 900 $
Farm Players Total Average Salaries1 670 900 $
Coaches Total Salaries2 666 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses28 215 191 $
Farm Year To Date Expenses969 454 $
Pro Salary Cap Per Days322 161 $
Pro Salary Cap To Date27 330 859 $
Farm Salary Cap Per Days8 525 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue32 533 726 $
Farm Estimated Season Revenue3 581 683 $
Pro Remaining Season Days109
Pro Expenses Per Days332 523 $
Pro Estimated Expenses36 245 007 $
Farm Remaining Season Days112
Farm Expenses Per Days11 923 $
Farm Estimated Expenses1 335 376 $
Estimated Season Expenses37 580 383 $
Estimated Season Salary Cap62 446 408 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 553 592 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 22 446 408 $
Current Bank Account26 436 682 $
Projected Bank Account24 971 708 $

Pro Players Salaries

Phillip Danault (1 Way Contract) 7 200 000 $ (1)
-Salary Remaining : 4 066 321 $
Oliver Ekman-Larsson (1 Way Contract) 6 500 000 $ (2)
-Salary Remaining : 3 670 984 $
Tyler Seguin (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 3 388 601 $
J.T. Miller (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 3 106 218 $
Tyler Ennis (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 2 541 451 $
Radek Faksa (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 2 259 067 $
Michael Del Zotto (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 2 259 067 $
Thomas Hickey (1 Way Contract) 3 400 000 $ (1)
-Salary Remaining : 1 920 207 $
Brett Connolly (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 1 694 301 $
Brett Pesce (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 1 694 301 $
Artem Anisimov (1 Way Contract) 2 700 000 $ (1)
-Salary Remaining : 1 524 870 $
Keith Yandle (1 Way Contract) 2 650 000 $ (1)
-Salary Remaining : 1 496 632 $
Aaron Dell (1 Way Contract) 2 050 000 $ (1)
-Salary Remaining : 1 157 772 $
Joel Armia (1 Way Contract) 2 000 000 $ (3)
-Salary Remaining : 1 129 534 $
Deryk Engelland (1 Way Contract) 1 717 000 $ (1)
-Salary Remaining : 969 705 $
Marc-Andre Fleury (1 Way Contract) 950 000 $ (1)
-Salary Remaining : 536 528 $
Ales Hemsky (1 Way Contract) 900 000 $ (2)
-Salary Remaining : 508 290 $
Kevan Miller (1 Way Contract) 710 000 $ (1)
-Salary Remaining : 400 984 $
Frank Vatrano 700 000 $ (1)
-Salary Remaining : 395 337 $
Colin Wilson (1 Way Contract) 700 000 $ (4)
-Salary Remaining : 395 337 $
Total Pro Players20
Salary Commitment
Year 18 : 62 177 000 $
Year 19 : 40 100 000 $
Year 20 : 12 200 000 $
Year 21 : 700 000 $
Salary Average Commitment
Year 18 : 62 177 000 $
Year 19 : 40 100 000 $
Year 20 : 12 200 000 $
Year 21 : 700 000 $
Salary Cap with 1 Way Contract
Year 18 : 62 177 000 $
Year 19 : 40 100 000 $
Year 20 : 12 200 000 $
Year 21 : 700 000 $

Farm Players Salaries

Jussi Jokinen 126 000 $ (2)
Salary Remaining : 72 000 $
Andrew Cogliano 101 000 $ (2)
Salary Remaining : 57 714 $
Kevin Connauton 99 900 $ (4)
Salary Remaining : 57 086 $
Linus Ullmark 90 000 $ (2)
Salary Remaining : 51 429 $
Craig Smith 90 000 $ (4)
Salary Remaining : 51 429 $
Bryan Bickell 88 800 $ (1)
Salary Remaining : 50 743 $
Brendan Smith 85 000 $ (2)
Salary Remaining : 48 571 $
Joey Hishon 85 000 $ (2)
Salary Remaining : 48 571 $
Derek Grant 85 000 $ (4)
Salary Remaining : 48 571 $
Lukas Sedlak 80 000 $ (3)
Salary Remaining : 45 714 $
Radim Vrbata 80 000 $ (1)
Salary Remaining : 45 714 $
Mike Santorelli 76 600 $ (3)
Salary Remaining : 43 771 $
Antti Pihlstrom 76 000 $ (2)
Salary Remaining : 43 429 $
Connor Brickley 75 000 $ (2)
Salary Remaining : 42 857 $
Patrik Nemeth 70 000 $ (2)
Salary Remaining : 40 000 $
Craig Anderson 66 600 $ (1)
Salary Remaining : 38 057 $
Brandon Bollig 66 000 $ (1)
Salary Remaining : 37 714 $
Steven Kampfer 60 000 $ (2)
Salary Remaining : 34 286 $
Christian Djoos 60 000 $ (2)
Salary Remaining : 34 286 $
Juho Lammikko 60 000 $ (1)
Salary Remaining : 34 286 $
Daniel Brickley 50 000 $ (1)
Salary Remaining : 28 571 $
Total Farm Players21
Salary Commitment
Year 18 : 1 670 900 $
Year 19 : 1 259 500 $
Year 20 : 431 500 $
Year 21 : 274 900 $
Salary Average Commitment
Year 18 : 1 670 900 $
Year 19 : 1 259 500 $
Year 20 : 431 500 $
Year 21 : 274 900 $

Colorado



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6100 - 80 $ - 5 768 - 94,56%
Level 2: 6944 - 60 $ - 4 271 - 61,51%
Level 3: 2778 - 30 $ - 2 343 - 84,33%
Level 4: 5556 - 25 $ - 4 749 - 85,47%
Luxury : 1389 - 150 $ - 1 048 - 75,43%
Total Capacity :22767
Farm
Farm Level 1: 2000 - 30 $ - 1 917 - 95,85%
Farm Level 2: 1000 - 20 $ - 938 - 93,82%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18 178 - 79,84%
Average Income per Game1 524 504 $
Year to Date Revenue27 441 065 $
Farm
Home Games Left23
Average Attendance - %2 855 - 95,17%
Average Income per Game152 577 $
Year to Date Revenue2 746 381 $

Expense

Pro Players Total Salaries58 852 000 $
Pro Players Total Average Salaries58 852 000 $
Farm Players Total Salaries1 694 310 $
Farm Players Total Average Salaries1 694 310 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 185 000 $
Pro Year To Date Expenses27 463 641 $
Farm Year To Date Expenses928 936 $
Pro Salary Cap Per Days304 933 $
Pro Salary Cap To Date25 695 278 $
Farm Salary Cap Per Days8 644 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue35 063 583 $
Farm Estimated Season Revenue3 509 265 $
Pro Remaining Season Days109
Pro Expenses Per Days325 658 $
Pro Estimated Expenses35 496 722 $
Farm Remaining Season Days112
Farm Expenses Per Days11 195 $
Farm Estimated Expenses1 253 840 $
Estimated Season Expenses36 750 562 $
Estimated Season Salary Cap60 117 975 $
Estimate Under Maximum Salary Cap of 65 000 000 $4 882 025 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 20 117 975 $
Current Bank Account6 190 785 $
Projected Bank Account8 013 071 $

Pro Players Salaries

William Nylander (1 Way Contract) 7 000 000 $ (4)
-Salary Remaining : 3 953 368 $
Ryan Kesler (1 Way Contract) 6 751 000 $ (1)
-Salary Remaining : 3 812 741 $
Jeff Petry (1 Way Contract) 6 350 000 $ (2)
-Salary Remaining : 3 586 269 $
Ryan Ellis (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 3 388 601 $
Victor Rask (1 Way Contract) 5 650 000 $ (3)
-Salary Remaining : 3 190 933 $
Nail Yakupov (1 Way Contract) 5 500 000 $ (4)
-Salary Remaining : 3 106 218 $
Marc-André Cliche (1 Way Contract) 4 800 000 $ (1)
-Salary Remaining : 2 710 881 $
Erik Gudbranson (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 1 694 301 $
Josh Bailey (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 1 411 917 $
Nick Bjugstad (1 Way Contract) 2 250 000 $ (3)
-Salary Remaining : 1 270 725 $
Casey Borer (1 Way Contract) 1 999 000 $ (2)
-Salary Remaining : 1 128 969 $
Michael Stone (1 Way Contract) 1 251 000 $ (3)
-Salary Remaining : 706 523 $
Ryan Dzingel (1 Way Contract) 950 000 $ (1)
-Salary Remaining : 536 528 $
Scott Harrington (1 Way Contract) 900 000 $ (1)
-Salary Remaining : 508 290 $
Brady Tkachuk 900 000 $ (3)
-Salary Remaining : 508 290 $
Laurent Brossoit (1 Way Contract) 800 000 $ (2)
-Salary Remaining : 451 813 $
Brian Elliott (1 Way Contract) 750 000 $ (1)
-Salary Remaining : 423 575 $
Vladimir Sobotka (1 Way Contract) 501 000 $ (2)
-Salary Remaining : 282 948 $
Derek MacKenzie (1 Way Contract) 500 000 $ (1)
-Salary Remaining : 282 383 $
Carter Verhaeghe 500 000 $ (2)
-Salary Remaining : 282 383 $
Total Pro Players20
Salary Commitment
Year 18 : 58 852 000 $
Year 19 : 35 201 000 $
Year 20 : 22 551 000 $
Year 21 : 12 500 000 $
Salary Average Commitment
Year 18 : 58 852 000 $
Year 19 : 35 201 000 $
Year 20 : 22 551 000 $
Year 21 : 12 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 58 852 000 $
Year 19 : 35 201 000 $
Year 20 : 22 551 000 $
Year 21 : 12 500 000 $

Farm Players Salaries

Josh Gorges 137 500 $ (1)
Salary Remaining : 78 571 $
Derek Meech 125 500 $ (1)
Salary Remaining : 71 714 $
Clay Wilson 120 500 $ (1)
Salary Remaining : 68 857 $
Dustin Boyd 115 100 $ (1)
Salary Remaining : 65 771 $
Antti Niemi 115 100 $ (2)
Salary Remaining : 65 771 $
Christian Ehrhoff 105 100 $ (2)
Salary Remaining : 60 057 $
Marc-Andre Bourdon 100 000 $ (2)
Salary Remaining : 57 143 $
Andrei Loktionov 99 900 $ (4)
Salary Remaining : 57 086 $
Brett Sterling 95 510 $ (2)
Salary Remaining : 54 577 $
Jimmy Hayes 95 000 $ (4)
Salary Remaining : 54 286 $
Kyle Rau 90 000 $ (3)
Salary Remaining : 51 429 $
Anthony Stewart 85 100 $ (2)
Salary Remaining : 48 629 $
Cory Emmerton 75 000 $ (2)
Salary Remaining : 42 857 $
Jordan Szwarz 70 000 $ (1)
Salary Remaining : 40 000 $
Nick Tarnasky 60 000 $ (1)
Salary Remaining : 34 286 $
Brad Malone 55 000 $ (3)
Salary Remaining : 31 429 $
Francois Beauchemin 50 000 $ (2)
Salary Remaining : 28 571 $
Chris Higgins 50 000 $ (1)
Salary Remaining : 28 571 $
Karri Ramo 50 000 $ (1)
Salary Remaining : 28 571 $
Total Farm Players19
Salary Commitment
Year 18 : 1 694 310 $
Year 19 : 965 710 $
Year 20 : 339 900 $
Year 21 : 194 900 $
Salary Average Commitment
Year 18 : 1 694 310 $
Year 19 : 965 710 $
Year 20 : 339 900 $
Year 21 : 194 900 $

Columbus



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - 85 $ - 4 801 - 80,01%
Level 2: 5000 - 60 $ - 3 947 - 78,94%
Level 3: 2778 - 32 $ - 2 327 - 83,75%
Level 4: 5556 - 24 $ - 4 613 - 83,02%
Luxury : 1000 - 185 $ - 805 - 80,54%
Total Capacity :20334
Farm
Farm Level 1: 2000 - 50 $ - 1 778 - 88,88%
Farm Level 2: 1000 - 30 $ - 886 - 88,62%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %16 493 - 81,11%
Average Income per Game1 433 444 $
Year to Date Revenue25 801 992 $
Farm
Home Games Left23
Average Attendance - %2 664 - 88,79%
Average Income per Game163 957 $
Year to Date Revenue2 951 229 $

Expense

Pro Players Total Salaries66 099 000 $
Pro Players Total Average Salaries66 099 000 $
Farm Players Total Salaries1 471 000 $
Farm Players Total Average Salaries1 471 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses29 940 749 $
Farm Year To Date Expenses1 269 243 $
Pro Salary Cap Per Days328 376 $
Pro Salary Cap To Date27 211 095 $
Farm Salary Cap Per Days7 505 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue32 969 212 $
Farm Estimated Season Revenue3 771 015 $
Pro Remaining Season Days109
Pro Expenses Per Days363 207 $
Pro Estimated Expenses39 589 563 $
Farm Remaining Season Days112
Farm Expenses Per Days15 158 $
Farm Estimated Expenses1 697 696 $
Estimated Season Expenses41 287 259 $
Estimated Season Salary Cap63 004 079 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 995 921 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 23 004 079 $
Current Bank Account8 041 127 $
Projected Bank Account3 494 095 $

Pro Players Salaries

Steven Stamkos (1 Way Contract) 7 300 000 $ (4)
-Salary Remaining : 4 122 798 $
Cam Fowler (1 Way Contract) 6 900 000 $ (1)
-Salary Remaining : 3 896 891 $
Auston Matthews (1 Way Contract) 6 400 000 $ (2)
-Salary Remaining : 3 614 508 $
Ryan O'Reilly (1 Way Contract) 6 300 000 $ (1)
-Salary Remaining : 3 558 031 $
Ben Bishop (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 2 541 451 $
Ryan Murray (1 Way Contract) 4 350 000 $ (1)
-Salary Remaining : 2 456 736 $
Alex Goligoski (1 Way Contract) 4 200 000 $ (3)
-Salary Remaining : 2 372 021 $
Rick Nash (1 Way Contract) 3 920 000 $ (1)
-Salary Remaining : 2 213 886 $
Brandon Saad (1 Way Contract) 3 570 000 $ (1)
-Salary Remaining : 2 016 218 $
David Savard (1 Way Contract) 3 350 000 $ (1)
-Salary Remaining : 1 891 969 $
Anders Lee (1 Way Contract) 2 750 000 $ (1)
-Salary Remaining : 1 553 109 $
Brandon Dubinsky (1 Way Contract) 1 999 000 $ (2)
-Salary Remaining : 1 128 969 $
Luke Schenn (1 Way Contract) 1 500 000 $ (1)
-1 Way Contract Salary Cap : 15 000 $
-Salary Remaining : 847 150 $
Mikkel Boedker (1 Way Contract) 1 250 000 $ (2)
-1 Way Contract Salary Cap : 12 500 $
-Salary Remaining : 705 959 $
Tanner Pearson (1 Way Contract) 1 100 000 $ (1)
-Salary Remaining : 621 244 $
Blake Coleman (1 Way Contract) 1 100 000 $ (2)
-Salary Remaining : 621 244 $
Peter Holland (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 564 767 $
Jaroslav Halak (1 Way Contract) 960 000 $ (3)
-Salary Remaining : 542 176 $
Ryan Hartman (1 Way Contract) 950 000 $ (4)
-Salary Remaining : 536 528 $
Nikita Zadorov 900 000 $ (1)
-Salary Remaining : 508 290 $
Kevin Fiala 900 000 $ (1)
-Salary Remaining : 508 290 $
Mikhail Sergachev 900 000 $ (3)
-Salary Remaining : 508 290 $
Total Pro Players22
Salary Commitment
Year 18 : 66 099 000 $
Year 19 : 25 059 000 $
Year 20 : 14 310 000 $
Year 21 : 8 250 000 $
Salary Average Commitment
Year 18 : 66 099 000 $
Year 19 : 25 059 000 $
Year 20 : 14 310 000 $
Year 21 : 8 250 000 $
Salary Cap with 1 Way Contract
Year 18 : 63 376 500 $
Year 19 : 23 821 500 $
Year 20 : 14 310 000 $
Year 21 : 8 250 000 $

Farm Players Salaries

Michal Neuvirth 140 000 $ (2)
Salary Remaining : 80 000 $
Chad Johnson 140 000 $ (1)
Salary Remaining : 80 000 $
Dave Bolland 122 000 $ (2)
Salary Remaining : 69 714 $
Raymond Macias 99 000 $ (1)
Salary Remaining : 56 571 $
Robert Earl 90 000 $ (1)
Salary Remaining : 51 429 $
Cody McLeod 90 000 $ (3)
Salary Remaining : 51 429 $
Jordie Benn 90 000 $ (3)
Salary Remaining : 51 429 $
Ryan White 90 000 $ (2)
Salary Remaining : 51 429 $
Byron Froese 80 000 $ (1)
Salary Remaining : 45 714 $
Jacob Josefson 75 000 $ (1)
Salary Remaining : 42 857 $
Bob Sanguinetti 70 000 $ (1)
Salary Remaining : 40 000 $
Matthew Benning 60 000 $ (4)
Salary Remaining : 34 286 $
Cody Goloubef 60 000 $ (4)
Salary Remaining : 34 286 $
Drew Stafford 60 000 $ (3)
Salary Remaining : 34 286 $
Michal Jordan 55 000 $ (2)
Salary Remaining : 31 429 $
Gregory Stewart 50 000 $ (3)
Salary Remaining : 28 571 $
Lauri Tukonen 50 000 $ (3)
Salary Remaining : 28 571 $
Zach Sanford 50 000 $ (1)
Salary Remaining : 28 571 $
Total Farm Players18
Salary Commitment
Year 18 : 1 471 000 $
Year 19 : 867 000 $
Year 20 : 460 000 $
Year 21 : 120 000 $
Salary Average Commitment
Year 18 : 1 471 000 $
Year 19 : 867 000 $
Year 20 : 460 000 $
Year 21 : 120 000 $

Detroit



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - 103 $ - 3 890 - 64,83%
Level 2: 5000 - 80 $ - 3 072 - 61,43%
Level 3: 2000 - 60 $ - 1 298 - 64,88%
Level 4: 4000 - 40 $ - 2 704 - 67,59%
Luxury : 1000 - 220 $ - 674 - 67,37%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 779 - 88,96%
Farm Level 2: 1000 - 30 $ - 917 - 91,69%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %11 636 - 64,64%
Average Income per Game1 392 385 $
Year to Date Revenue25 062 933 $
Farm
Home Games Left23
Average Attendance - %2 696 - 89,87%
Average Income per Game171 679 $
Year to Date Revenue3 090 217 $

Expense

Pro Players Total Salaries63 040 000 $
Pro Players Total Average Salaries63 040 000 $
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 Expenses28 785 987 $
Farm Year To Date Expenses1 288 781 $
Pro Salary Cap Per Days318 425 $
Pro Salary Cap To Date26 402 103 $
Farm Salary Cap Per Days7 357 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue32 024 859 $
Farm Estimated Season Revenue3 948 611 $
Pro Remaining Season Days109
Pro Expenses Per Days347 358 $
Pro Estimated Expenses37 862 022 $
Farm Remaining Season Days112
Farm Expenses Per Days15 010 $
Farm Estimated Expenses1 681 120 $
Estimated Season Expenses39 543 142 $
Estimated Season Salary Cap63 510 428 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 489 572 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 23 510 428 $
Current Bank Account425 756 $
Projected Bank Account(3 143 916 $)

Pro Players Salaries

Ryan Getzlaf (1 Way Contract) 8 100 000 $ (1)
-Salary Remaining : 4 574 611 $
Anze Kopitar (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 3 953 368 $
Niklas Hjalmarsson (1 Way Contract) 6 840 000 $ (3)
-Salary Remaining : 3 863 005 $
Bo Horvat (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 3 388 601 $
Nino Niederreiter (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 3 106 218 $
Nate Schmidt (1 Way Contract) 4 150 000 $ (1)
-Salary Remaining : 2 343 782 $
Adam Henrique (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 2 259 067 $
Nikita Zaitsev (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 1 976 684 $
Carey Price (1 Way Contract) 3 200 000 $ (2)
-Salary Remaining : 1 807 254 $
Cody Ceci (1 Way Contract) 3 200 000 $ (3)
-Salary Remaining : 1 807 254 $
Josh Manson (1 Way Contract) 2 700 000 $ (2)
-Salary Remaining : 1 524 870 $
Frederik Andersen (1 Way Contract) 1 000 000 $ (4)
-Salary Remaining : 564 767 $
Taylor Leier 900 000 $ (4)
-Salary Remaining : 508 290 $
Samuel Morin 900 000 $ (1)
-Salary Remaining : 508 290 $
Marcus Kruger (1 Way Contract) 850 000 $ (1)
-Salary Remaining : 480 052 $
Andrej Nestrasil (1 Way Contract) 850 000 $ (2)
-1 Way Contract Salary Cap : 8 500 $
-Salary Remaining : 480 052 $
Oliver Bjorkstrand 800 000 $ (1)
-Salary Remaining : 451 813 $
Jake Dotchin (1 Way Contract) 750 000 $ (1)
-1 Way Contract Salary Cap : 7 500 $
-Salary Remaining : 423 575 $
Devin Shore 700 000 $ (1)
-Salary Remaining : 395 337 $
Jonas Siegenthaler 600 000 $ (3)
-Salary Remaining : 338 860 $
Andrew Mangiapane 500 000 $ (2)
-Salary Remaining : 282 383 $
David Kampf 500 000 $ (1)
-Salary Remaining : 282 383 $
Josh Anderson 500 000 $ (1)
-Salary Remaining : 282 383 $
Total Pro Players23
Salary Commitment
Year 18 : 63 040 000 $
Year 19 : 45 790 000 $
Year 20 : 25 540 000 $
Year 21 : 1 900 000 $
Salary Average Commitment
Year 18 : 63 040 000 $
Year 19 : 45 790 000 $
Year 20 : 25 540 000 $
Year 21 : 1 900 000 $
Salary Cap with 1 Way Contract
Year 18 : 61 456 000 $
Year 19 : 44 948 500 $
Year 20 : 25 540 000 $
Year 21 : 1 900 000 $

Farm Players Salaries

Matthew Peca 169 000 $ (1)
Salary Remaining : 96 571 $
Jonas Hiller 122 000 $ (2)
Salary Remaining : 69 714 $
Joe Vitale 118 000 $ (1)
Salary Remaining : 67 429 $
Mark Fraser 113 000 $ (2)
Salary Remaining : 64 571 $
Matt Keetley 100 000 $ (1)
Salary Remaining : 57 143 $
Oscar Fantenberg 99 900 $ (2)
Salary Remaining : 57 086 $
J.T. Brown 90 000 $ (1)
Salary Remaining : 51 429 $
John Quenneville 80 000 $ (2)
Salary Remaining : 45 714 $
Zac Rinaldo 80 000 $ (4)
Salary Remaining : 45 714 $
Stefan Elliott 70 000 $ (4)
Salary Remaining : 40 000 $
Michael Amadio 70 000 $ (2)
Salary Remaining : 40 000 $
Justin Bailey 70 000 $ (1)
Salary Remaining : 40 000 $
Trevor Carrick 60 000 $ (1)
Salary Remaining : 34 286 $
Hudson Fasching 50 000 $ (1)
Salary Remaining : 28 571 $
Nicolas Kerdiles 50 000 $ (4)
Salary Remaining : 28 571 $
Boo Nieves 50 000 $ (1)
Salary Remaining : 28 571 $
Joseph Blandisi 50 000 $ (1)
Salary Remaining : 28 571 $
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 - 67 $ - 5 994 - 71,93%
Level 2: 6944 - 49 $ - 5 219 - 75,15%
Level 3: 2778 - 40 $ - 2 204 - 79,35%
Level 4: 5556 - 30 $ - 3 596 - 64,72%
Luxury : 1389 - 159 $ - 1 074 - 77,35%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 50 $ - 793 - 39,66%
Farm Level 2: 1000 - 30 $ - 364 - 36,37%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18 087 - 72,35%
Average Income per Game1 458 438 $
Year to Date Revenue26 251 876 $
Farm
Home Games Left23
Average Attendance - %1 157 - 38,56%
Average Income per Game181 702 $
Year to Date Revenue3 270 638 $

Expense

Pro Players Total Salaries60 460 000 $
Pro Players Total Average Salaries60 460 000 $
Farm Players Total Salaries1 293 900 $
Farm Players Total Average Salaries1 293 900 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses29 976 631 $
Farm Year To Date Expenses1 196 957 $
Pro Salary Cap Per Days299 927 $
Pro Salary Cap To Date26 704 780 $
Farm Salary Cap Per Days6 602 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 544 064 $
Farm Estimated Season Revenue4 179 149 $
Pro Remaining Season Days109
Pro Expenses Per Days339 171 $
Pro Estimated Expenses36 969 639 $
Farm Remaining Season Days112
Farm Expenses Per Days14 255 $
Farm Estimated Expenses1 596 560 $
Estimated Season Expenses38 566 199 $
Estimated Season Salary Cap59 396 823 $
Estimate Under Maximum Salary Cap of 65 000 000 $5 603 177 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 19 396 823 $
Current Bank Account49 397 266 $
Projected Bank Account48 554 280 $

Pro Players Salaries

Sidney Crosby (1 Way Contract) 8 700 000 $ (2)
-Salary Remaining : 4 913 472 $
Johnny Gaudreau (1 Way Contract) 7 500 000 $ (1)
-Salary Remaining : 4 235 751 $
Nathan MacKinnon (1 Way Contract) 7 000 000 $ (1)
-Salary Remaining : 3 953 368 $
Ryan Johansen (1 Way Contract) 5 750 000 $ (1)
-Salary Remaining : 3 247 409 $
Drew Doughty (1 Way Contract) 5 600 000 $ (4)
-Salary Remaining : 3 162 694 $
Connor Hellebuyck 5 000 000 $ (3)
-Salary Remaining : 2 823 834 $
Sami Vatanen (1 Way Contract) 3 400 000 $ (1)
-Salary Remaining : 1 920 207 $
Derick Brassard (1 Way Contract) 3 210 000 $ (3)
-Salary Remaining : 1 812 902 $
Wayne Simmonds (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 1 694 301 $
Jamie McGinn (1 Way Contract) 2 000 000 $ (2)
-1 Way Contract Salary Cap : 20 000 $
-Salary Remaining : 1 129 534 $
Calvin Pickard (1 Way Contract) 950 000 $ (2)
-Salary Remaining : 536 528 $
Clayton Keller 900 000 $ (1)
-Salary Remaining : 508 290 $
Travis Sanheim 900 000 $ (2)
-Salary Remaining : 508 290 $
Charles McAvoy 900 000 $ (3)
-Salary Remaining : 508 290 $
Jake Gardiner 900 000 $ (1)
-Salary Remaining : 508 290 $
Matthew Tkachuk 900 000 $ (2)
-Salary Remaining : 508 290 $
Jordan Martinook (1 Way Contract) 800 000 $ (1)
-Salary Remaining : 451 813 $
Tomas Nosek (1 Way Contract) 750 000 $ (1)
-Salary Remaining : 423 575 $
Esa Lindell 600 000 $ (1)
-Salary Remaining : 338 860 $
Riley Nash (1 Way Contract) 600 000 $ (3)
-Salary Remaining : 338 860 $
Thomas Vanek (1 Way Contract) 600 000 $ (1)
-1 Way Contract Salary Cap : 6 000 $
-Salary Remaining : 338 860 $
Conor Garland 500 000 $ (2)
-Salary Remaining : 282 383 $
Total Pro Players22
Salary Commitment
Year 18 : 60 460 000 $
Year 19 : 29 260 000 $
Year 20 : 15 310 000 $
Year 21 : 5 600 000 $
Salary Average Commitment
Year 18 : 60 460 000 $
Year 19 : 29 260 000 $
Year 20 : 15 310 000 $
Year 21 : 5 600 000 $
Salary Cap with 1 Way Contract
Year 18 : 57 886 000 $
Year 19 : 27 280 000 $
Year 20 : 15 310 000 $
Year 21 : 5 600 000 $

Farm Players Salaries

David Backes 129 000 $ (2)
Salary Remaining : 73 714 $
Oscar Lindberg 99 900 $ (2)
Salary Remaining : 57 086 $
Dmitrij Jaskin 95 000 $ (3)
Salary Remaining : 54 286 $
Austin Czarnik 90 000 $ (3)
Salary Remaining : 51 429 $
David Rundblad 85 000 $ (1)
Salary Remaining : 48 571 $
Joakim Ryan 85 000 $ (3)
Salary Remaining : 48 571 $
Joakim Andersson 80 000 $ (3)
Salary Remaining : 45 714 $
Michael Sgarbossa 70 000 $ (1)
Salary Remaining : 40 000 $
Anton Belov 70 000 $ (1)
Salary Remaining : 40 000 $
Jon Gillies 70 000 $ (1)
Salary Remaining : 40 000 $
Tyler Graovac 65 000 $ (1)
Salary Remaining : 37 143 $
Emerson Etem 55 000 $ (1)
Salary Remaining : 31 429 $
Alexei Emelin 50 000 $ (1)
Salary Remaining : 28 571 $
Alex Stalock 50 000 $ (2)
Salary Remaining : 28 571 $
John Marino 50 000 $ (3)
Salary Remaining : 28 571 $
Juuso Riikola 50 000 $ (1)
Salary Remaining : 28 571 $
Lawrence Pilut 50 000 $ (2)
Salary Remaining : 28 571 $
Daniel Catenacci 50 000 $ (3)
Salary Remaining : 28 571 $
Total Farm Players18
Salary Commitment
Year 18 : 1 293 900 $
Year 19 : 778 900 $
Year 20 : 450 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 293 900 $
Year 19 : 778 900 $
Year 20 : 450 000 $
Year 21 : 0 $

Floride



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - 85 $ - 5 049 - 84,15%
Level 2: 5100 - 70 $ - 3 456 - 67,77%
Level 3: 2778 - 50 $ - 1 585 - 57,07%
Level 4: 5556 - 30 $ - 3 565 - 64,17%
Luxury : 1000 - 150 $ - 999 - 99,91%
Total Capacity :20434
Farm
Farm Level 1: 2000 - 50 $ - 1 724 - 86,21%
Farm Level 2: 1000 - 30 $ - 882 - 88,24%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %14 655 - 71,72%
Average Income per Game1 430 221 $
Year to Date Revenue25 743 974 $
Farm
Home Games Left23
Average Attendance - %2 607 - 86,89%
Average Income per Game185 257 $
Year to Date Revenue3 334 623 $

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 Expenses24 006 446 $
Farm Year To Date Expenses1 384 150 $
Pro Salary Cap Per Days252 927 $
Pro Salary Cap To Date22 203 887 $
Farm Salary Cap Per Days6 418 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue32 895 078 $
Farm Estimated Season Revenue4 260 907 $
Pro Remaining Season Days109
Pro Expenses Per Days273 446 $
Pro Estimated Expenses29 805 614 $
Farm Remaining Season Days112
Farm Expenses Per Days16 622 $
Farm Estimated Expenses1 861 664 $
Estimated Season Expenses31 667 278 $
Estimated Season Salary Cap51 422 930 $
Estimate Under Maximum Salary Cap of 65 000 000 $13 577 070 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 11 422 930 $
Current Bank Account12 289 715 $
Projected Bank Account17 778 422 $

Pro Players Salaries

Patrick Kane (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 3 106 218 $
Brandon Montour (1 Way Contract) 5 400 000 $ (4)
-Salary Remaining : 3 049 741 $
Mike Hoffman (1 Way Contract) 5 300 000 $ (3)
-Salary Remaining : 2 993 264 $
T.J. Galiardi (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 2 823 834 $
Ilya Kovalchuk (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 2 541 451 $
Brandon Carlo (1 Way Contract) 3 700 000 $ (4)
-Salary Remaining : 2 089 637 $
Petr Mrazek (1 Way Contract) 2 850 000 $ (3)
-Salary Remaining : 1 609 585 $
David Perron (1 Way Contract) 2 715 000 $ (2)
-Salary Remaining : 1 533 342 $
Brent Seabrook (1 Way Contract) 2 100 000 $ (2)
-Salary Remaining : 1 186 010 $
Corey Perry (1 Way Contract) 1 900 000 $ (2)
-Salary Remaining : 1 073 057 $
Nick Holden (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 847 150 $
David Schlemko (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 677 720 $
David Rittich (1 Way Contract) 1 100 000 $ (3)
-Salary Remaining : 621 244 $
Elias Pettersson 900 000 $ (2)
-Salary Remaining : 508 290 $
Nico Hischier 900 000 $ (3)
-Salary Remaining : 508 290 $
Tanner Kero (1 Way Contract) 850 000 $ (2)
-Salary Remaining : 480 052 $
Shea Theodore 800 000 $ (2)
-Salary Remaining : 451 813 $
Evan Rodrigues (1 Way Contract) 800 000 $ (1)
-Salary Remaining : 451 813 $
Robert Hagg 700 000 $ (1)
-Salary Remaining : 395 337 $
Pat Maroon 550 000 $ (2)
-Salary Remaining : 310 622 $
Victor Olofsson 500 000 $ (2)
-Salary Remaining : 282 383 $
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 : 57 143 $
Joakim Lindstrom 100 000 $ (2)
Salary Remaining : 57 143 $
Alexander Semin 97 000 $ (1)
Salary Remaining : 55 429 $
Dennis Seidenberg 90 000 $ (1)
Salary Remaining : 51 429 $
James Sheppard 87 000 $ (1)
Salary Remaining : 49 714 $
Adam Erne 80 000 $ (1)
Salary Remaining : 45 714 $
Blake Comeau 78 900 $ (2)
Salary Remaining : 45 086 $
Peter Budaj 70 000 $ (1)
Salary Remaining : 40 000 $
Pheonix Copley 70 000 $ (3)
Salary Remaining : 40 000 $
Patrick Wiercioch 65 000 $ (2)
Salary Remaining : 37 143 $
Adam Clendening 65 000 $ (2)
Salary Remaining : 37 143 $
Christian Thomas 60 000 $ (1)
Salary Remaining : 34 286 $
Steve Bernier 60 000 $ (1)
Salary Remaining : 34 286 $
Brendan Mikkelson 60 000 $ (2)
Salary Remaining : 34 286 $
Matt Frattin 60 000 $ (1)
Salary Remaining : 34 286 $
Tyler Strachan 60 000 $ (1)
Salary Remaining : 34 286 $
Connor Carrick 55 000 $ (2)
Salary Remaining : 31 429 $
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 $ - 5 199 - 86,66%
Level 2: 5000 - 55 $ - 4 898 - 97,96%
Level 3: 2000 - 46 $ - 1 718 - 85,92%
Level 4: 4000 - 34 $ - 3 195 - 79,87%
Luxury : 1000 - 185 $ - 829 - 82,88%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 794 - 89,70%
Farm Level 2: 1000 - 30 $ - 898 - 89,77%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %15 839 - 88,00%
Average Income per Game1 456 407 $
Year to Date Revenue26 215 327 $
Farm
Home Games Left22
Average Attendance - %2 692 - 89,73%
Average Income per Game175 511 $
Year to Date Revenue3 334 706 $

Expense

Pro Players Total Salaries62 620 000 $
Pro Players Total Average Salaries62 220 000 $
Farm Players Total Salaries1 420 000 $
Farm Players Total Average Salaries1 420 000 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses28 389 538 $
Farm Year To Date Expenses785 224 $
Pro Salary Cap Per Days318 280 $
Pro Salary Cap To Date27 076 401 $
Farm Salary Cap Per Days7 245 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 497 362 $
Farm Estimated Season Revenue3 861 239 $
Pro Remaining Season Days109
Pro Expenses Per Days332 746 $
Pro Estimated Expenses36 269 314 $
Farm Remaining Season Days112
Farm Expenses Per Days9 796 $
Farm Estimated Expenses1 097 152 $
Estimated Season Expenses37 366 466 $
Estimated Season Salary Cap61 768 921 $
Estimate Under Maximum Salary Cap of 65 000 000 $3 231 079 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 21 768 921 $
Current Bank Account3 807 571 $
Projected Bank Account3 799 706 $

Pro Players Salaries

Aleksander Barkov (1 Way Contract) 7 500 000 $ (3)
-Salary Remaining : 4 235 751 $
Vladimir Tarasenko (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 3 388 601 $
Artem Panarin (1 Way Contract) 5 850 000 $ (2)
-Salary Remaining : 3 303 886 $
Teuvo Teravainen (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 3 106 218 $
Matt Dumba (1 Way Contract) 5 400 000 $ (3)
-Salary Remaining : 3 049 741 $
Justin Faulk (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 2 823 834 $
Jordan Staal (1 Way Contract) 4 250 000 $ (2)
-Salary Remaining : 2 400 259 $
Travis Zajac (1 Way Contract) 3 110 000 $ (1)
-Salary Remaining : 1 756 425 $
Nazem Kadri (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 1 694 301 $
Reilly Smith (1 Way Contract) 2 550 000 $ (1)
-Salary Remaining : 1 440 155 $
Nikita Kucherov (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 1 411 917 $
Marco Scandella (1 Way Contract) 2 400 000 $ (2)
-Salary Remaining : 1 355 440 $
Justin Schultz (1 Way Contract) 1 850 000 $ (2)
-Salary Remaining : 1 044 819 $
Dustin Byfuglien (1 Way Contract) 1 800 000 $ (1)
-Salary Remaining : 1 016 580 $
Jack Johnson (1 Way Contract) 1 110 000 $ (3)
-Salary Remaining : 626 891 $
Alex DeBrincat 900 000 $ (2)
-Salary Remaining : 508 290 $
Jakob Markstrom (1 Way Contract) 900 000 $ (1)
-Salary Remaining : 508 290 $
Kari Lehtonen (1 Way Contract) 800 000 $ (3)
-Salary Remaining : 451 813 $
Cal Clutterbuck (1 Way Contract) 800 000 $ (1)
-1 Way Contract Salary Cap : 8 000 $
-Salary Remaining : 451 813 $
Jacob De La Rose 700 000 $ (2)
-Salary Remaining : 395 337 $
Tyler Motte 700 000 $ (1)
-Salary Remaining : 395 337 $
Total Pro Players21
Salary Commitment
Year 18 : 62 620 000 $
Year 19 : 47 260 000 $
Year 20 : 14 810 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 62 220 000 $
Year 19 : 47 260 000 $
Year 20 : 14 810 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 61 428 000 $
Year 19 : 47 260 000 $
Year 20 : 14 810 000 $
Year 21 : 0 $

Farm Players Salaries

Slava Voynov 95 000 $ (2)
Salary Remaining : 54 286 $
Sven Andrighetto 95 000 $ (1)
Salary Remaining : 54 286 $
Jordan Oesterle 90 000 $ (1)
Salary Remaining : 51 429 $
Jordan Schroeder 85 000 $ (1)
Salary Remaining : 48 571 $
Jiri Sekac 85 000 $ (1)
Salary Remaining : 48 571 $
Nick Shore 85 000 $ (1)
Salary Remaining : 48 571 $
Dominik Kahun 80 000 $ (2)
Salary Remaining : 45 714 $
Adam Fox 80 000 $ (3)
Salary Remaining : 45 714 $
Jesper Fast 80 000 $ (1)
Salary Remaining : 45 714 $
Dylan DeMelo 75 000 $ (2)
Salary Remaining : 42 857 $
Drayson Bowman 75 000 $ (2)
Salary Remaining : 42 857 $
Ben Hutton 70 000 $ (2)
Salary Remaining : 40 000 $
Nikolai Prokhorkin 70 000 $ (1)
Salary Remaining : 40 000 $
Jeff Zatkoff 70 000 $ (3)
Salary Remaining : 40 000 $
Curtis McKenzie 65 000 $ (1)
Salary Remaining : 37 143 $
Ryan Sproul 60 000 $ (2)
Salary Remaining : 34 286 $
Tim Heed 60 000 $ (1)
Salary Remaining : 34 286 $
James Reimer 50 000 $ (3)
Salary Remaining : 28 571 $
Nikita Gusev 50 000 $ (1)
Salary Remaining : 28 571 $
Total Farm Players19
Salary Commitment
Year 18 : 1 420 000 $
Year 19 : 655 000 $
Year 20 : 200 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 420 000 $
Year 19 : 655 000 $
Year 20 : 200 000 $
Year 21 : 0 $

Minnesota



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 80 $ - 5 782 - 96,37%
Level 2: 5000 - 60 $ - 4 321 - 86,41%
Level 3: 2000 - 50 $ - 1 543 - 77,16%
Level 4: 4000 - 30 $ - 3 624 - 90,59%
Luxury : 1000 - 175 $ - 869 - 86,88%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 754 - 87,71%
Farm Level 2: 1000 - 30 $ - 877 - 87,66%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %16 138 - 89,66%
Average Income per Game1 504 778 $
Year to Date Revenue27 086 004 $
Farm
Home Games Left23
Average Attendance - %2 631 - 87,69%
Average Income per Game187 118 $
Year to Date Revenue3 368 128 $

Expense

Pro Players Total Salaries63 100 000 $
Pro Players Total Average Salaries63 100 000 $
Farm Players Total Salaries1 673 000 $
Farm Players Total Average Salaries1 673 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 875 000 $
Pro Year To Date Expenses28 566 995 $
Farm Year To Date Expenses1 102 809 $
Pro Salary Cap Per Days317 966 $
Pro Salary Cap To Date26 316 518 $
Farm Salary Cap Per Days8 536 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue34 609 894 $
Farm Estimated Season Revenue4 303 719 $
Pro Remaining Season Days109
Pro Expenses Per Days345 078 $
Pro Estimated Expenses37 613 502 $
Farm Remaining Season Days112
Farm Expenses Per Days13 638 $
Farm Estimated Expenses1 527 456 $
Estimated Season Expenses39 140 958 $
Estimated Season Salary Cap63 849 812 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 150 188 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 23 849 812 $
Current Bank Account6 306 591 $
Projected Bank Account6 079 246 $

Pro Players Salaries

Elias Lindholm (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 3 388 601 $
Max Domi (1 Way Contract) 5 300 000 $ (3)
-Salary Remaining : 2 993 264 $
Sebastian Aho (1 Way Contract) 5 250 000 $ (4)
-Salary Remaining : 2 965 026 $
Tom Wilson (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 2 541 451 $
Martin Jones (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 2 541 451 $
Mark Scheifele (1 Way Contract) 4 375 000 $ (3)
-Salary Remaining : 2 470 855 $
Jonathan Marchessault (1 Way Contract) 4 275 000 $ (1)
-Salary Remaining : 2 414 378 $
Viktor Arvidsson (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 2 259 067 $
Joonas Donskoi (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 2 259 067 $
Philipp Grubauer (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 1 976 684 $
Jaccob Slavin (1 Way Contract) 2 800 000 $ (2)
-Salary Remaining : 1 581 347 $
Brady Skjei (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 1 411 917 $
Zach Hyman (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 1 129 534 $
Brian Dumoulin (1 Way Contract) 1 850 000 $ (2)
-Salary Remaining : 1 044 819 $
Cedric Paquette (1 Way Contract) 1 800 000 $ (2)
-Salary Remaining : 1 016 580 $
Mike Ribeiro (1 Way Contract) 1 250 000 $ (1)
-1 Way Contract Salary Cap : 12 500 $
-Salary Remaining : 705 959 $
Jake Virtanen 900 000 $ (3)
-Salary Remaining : 508 290 $
Olli Maatta 900 000 $ (1)
-Salary Remaining : 508 290 $
Noah Hanifin 900 000 $ (2)
-Salary Remaining : 508 290 $
Connor Brown (1 Way Contract) 800 000 $ (2)
-Salary Remaining : 451 813 $
Adam Pelech 700 000 $ (1)
-Salary Remaining : 395 337 $
Ryan Stanton (1 Way Contract) 500 000 $ (1)
-1 Way Contract Salary Cap : 5 000 $
-Salary Remaining : 282 383 $
Danton Heinen 500 000 $ (2)
-Salary Remaining : 282 383 $
Total Pro Players23
Salary Commitment
Year 18 : 63 100 000 $
Year 19 : 55 475 000 $
Year 20 : 38 825 000 $
Year 21 : 5 250 000 $
Salary Average Commitment
Year 18 : 63 100 000 $
Year 19 : 55 475 000 $
Year 20 : 38 825 000 $
Year 21 : 5 250 000 $
Salary Cap with 1 Way Contract
Year 18 : 61 367 500 $
Year 19 : 55 475 000 $
Year 20 : 38 825 000 $
Year 21 : 5 250 000 $

Farm Players Salaries

Andrew Hammond 185 000 $ (1)
Salary Remaining : 105 714 $
Derek Dorsett 110 000 $ (1)
Salary Remaining : 62 857 $
Niklas Kronwall 100 000 $ (1)
Salary Remaining : 57 143 $
Dan Fritsche 99 000 $ (1)
Salary Remaining : 56 571 $
Paul Postma 99 000 $ (1)
Salary Remaining : 56 571 $
Tomas Jurco 95 000 $ (1)
Salary Remaining : 54 286 $
Jimmy Vesey 90 000 $ (2)
Salary Remaining : 51 429 $
Nicolas Petan 90 000 $ (1)
Salary Remaining : 51 429 $
Nick Ritchie 90 000 $ (1)
Salary Remaining : 51 429 $
Steve Oleksy 85 000 $ (1)
Salary Remaining : 48 571 $
Nate Prosser 85 000 $ (1)
Salary Remaining : 48 571 $
William Carrier 80 000 $ (2)
Salary Remaining : 45 714 $
Andrej Sustr 80 000 $ (1)
Salary Remaining : 45 714 $
Dwight King 75 000 $ (1)
Salary Remaining : 42 857 $
Kevin Poulin 75 000 $ (1)
Salary Remaining : 42 857 $
Marcus Foligno 70 000 $ (1)
Salary Remaining : 40 000 $
Nikita Nesterov 60 000 $ (2)
Salary Remaining : 34 286 $
Justin Holl 55 000 $ (3)
Salary Remaining : 31 429 $
Pontus Aberg 50 000 $ (1)
Salary Remaining : 28 571 $
Total Farm Players19
Salary Commitment
Year 18 : 1 673 000 $
Year 19 : 285 000 $
Year 20 : 55 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 673 000 $
Year 19 : 285 000 $
Year 20 : 55 000 $
Year 21 : 0 $

Montreal



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6300 - 80 $ - 5 927 - 94,08%
Level 2: 5870 - 55 $ - 4 924 - 83,88%
Level 3: 2778 - 45 $ - 1 691 - 60,86%
Level 4: 5556 - 20 $ - 4 828 - 86,89%
Luxury : 1145 - 200 $ - 749 - 65,37%
Total Capacity :21649
Farm
Farm Level 1: 2000 - 50 $ - 1 759 - 87,94%
Farm Level 2: 1000 - 30 $ - 876 - 87,57%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18 118 - 83,69%
Average Income per Game1 532 789 $
Year to Date Revenue27 590 208 $
Farm
Home Games Left23
Average Attendance - %2 634 - 87,81%
Average Income per Game162 177 $
Year to Date Revenue2 919 179 $

Expense

Pro Players Total Salaries60 708 000 $
Pro Players Total Average Salaries60 708 000 $
Farm Players Total Salaries1 342 500 $
Farm Players Total Average Salaries1 342 500 $
Coaches Total Salaries3 850 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses28 649 324 $
Farm Year To Date Expenses1 021 048 $
Pro Salary Cap Per Days308 907 $
Pro Salary Cap To Date27 053 440 $
Farm Salary Cap Per Days6 403 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue35 254 155 $
Farm Estimated Season Revenue3 730 062 $
Pro Remaining Season Days109
Pro Expenses Per Days329 316 $
Pro Estimated Expenses35 895 444 $
Farm Remaining Season Days112
Farm Expenses Per Days11 952 $
Farm Estimated Expenses1 338 624 $
Estimated Season Expenses37 234 068 $
Estimated Season Salary Cap60 724 303 $
Estimate Under Maximum Salary Cap of 65 000 000 $4 275 697 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 20 724 303 $
Current Bank Account14 093 733 $
Projected Bank Account15 843 882 $

Pro Players Salaries

Matt Duchene (1 Way Contract) 7 500 000 $ (2)
-Salary Remaining : 4 235 751 $
Hampus Lindholm (1 Way Contract) 7 000 000 $ (4)
-Salary Remaining : 3 953 368 $
Gustav Nyqvist (1 Way Contract) 7 000 000 $ (4)
-Salary Remaining : 3 953 368 $
Nick Leddy (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 3 388 601 $
Brayden Schenn (1 Way Contract) 5 100 000 $ (2)
-Salary Remaining : 2 880 311 $
Taylor Hall (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 2 823 834 $
Alexander Ovechkin (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 2 541 451 $
Sean Couturier (Out of Payroll) 3 000 000 $ (1)
-Salary Remaining : 1 694 301 $
Tomas Tatar (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 1 694 301 $
Paul Byron (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 1 411 917 $
Connor Murphy (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 1 411 917 $
Jason Demers (1 Way Contract) 1 850 000 $ (2)
-Salary Remaining : 1 044 819 $
Alexander Radulov (1 Way Contract) 1 300 000 $ (3)
-Salary Remaining : 734 197 $
Drew Larman (1 Way Contract) 1 250 000 $ (2)
-Salary Remaining : 705 959 $
Cody Hodgson (1 Way Contract) 1 100 000 $ (2)
-1 Way Contract Salary Cap : 11 000 $
-Salary Remaining : 621 244 $
Markus Granlund (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 564 767 $
Anthony Beauvillier 900 000 $ (3)
-Salary Remaining : 508 290 $
Nathan Horton 808 000 $ (2)
-Salary Remaining : 456 332 $
Tristan Jarry 700 000 $ (1)
-Salary Remaining : 395 337 $
Mackenzie Blackwood 700 000 $ (3)
-Salary Remaining : 395 337 $
Ian White (1 Way Contract) 500 000 $ (2)
-Salary Remaining : 282 383 $
Will Butcher 500 000 $ (1)
-Salary Remaining : 282 383 $
Total Pro Players22
Salary Commitment
Year 18 : 63 708 000 $
Year 19 : 49 508 000 $
Year 20 : 26 400 000 $
Year 21 : 14 000 000 $
Salary Average Commitment
Year 18 : 63 708 000 $
Year 19 : 49 508 000 $
Year 20 : 26 400 000 $
Year 21 : 14 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 62 619 000 $
Year 19 : 48 419 000 $
Year 20 : 26 400 000 $
Year 21 : 14 000 000 $

Farm Players Salaries

Viktor Fasth 115 000 $ (2)
Salary Remaining : 65 714 $
Andrew Raycroft 92 500 $ (1)
Salary Remaining : 52 857 $
Dylan McIlrath 90 000 $ (1)
Salary Remaining : 51 429 $
Scott Mayfield 90 000 $ (3)
Salary Remaining : 51 429 $
Clayton Stoner (Out of Payroll) 87 500 $ (1)
Salary Remaining : 50 000 $
Matt Calvert 80 000 $ (4)
Salary Remaining : 45 714 $
Michael Raffl 77 500 $ (3)
Salary Remaining : 44 286 $
Ben Chiarot 75 000 $ (1)
Salary Remaining : 42 857 $
Alexander Burmistrov 75 000 $ (2)
Salary Remaining : 42 857 $
Charles Hudon 70 000 $ (1)
Salary Remaining : 40 000 $
Dryden Hunt 70 000 $ (2)
Salary Remaining : 40 000 $
Zack Trotman 70 000 $ (1)
Salary Remaining : 40 000 $
Brandon McMillan 70 000 $ (4)
Salary Remaining : 40 000 $
Chris Terry 65 000 $ (3)
Salary Remaining : 37 143 $
Shane Prince 60 000 $ (3)
Salary Remaining : 34 286 $
Ben Maxwell 55 000 $ (1)
Salary Remaining : 31 429 $
Casey Nelson 50 000 $ (1)
Salary Remaining : 28 571 $
Daniel Carr 50 000 $ (2)
Salary Remaining : 28 571 $
Total Farm Players18
Salary Commitment
Year 18 : 1 342 500 $
Year 19 : 752 500 $
Year 20 : 442 500 $
Year 21 : 150 000 $
Salary Average Commitment
Year 18 : 1 342 500 $
Year 19 : 752 500 $
Year 20 : 442 500 $
Year 21 : 150 000 $

Nashville



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6100 - 85 $ - 4 818 - 78,99%
Level 2: 5100 - 58 $ - 4 333 - 84,97%
Level 3: 2289 - 42 $ - 2 165 - 94,59%
Level 4: 5556 - 23 $ - 4 611 - 83,00%
Luxury : 1100 - 185 $ - 832 - 75,63%
Total Capacity :20145
Farm
Farm Level 1: 2000 - 50 $ - 1 844 - 92,22%
Farm Level 2: 1000 - 30 $ - 942 - 94,24%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %16 760 - 83,20%
Average Income per Game1 459 253 $
Year to Date Revenue26 266 545 $
Farm
Home Games Left22
Average Attendance - %2 787 - 92,89%
Average Income per Game148 482 $
Year to Date Revenue2 821 162 $

Expense

Pro Players Total Salaries53 240 000 $
Pro Players Total Average Salaries53 240 000 $
Farm Players Total Salaries1 397 200 $
Farm Players Total Average Salaries1 362 200 $
Coaches Total Salaries1 075 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 425 000 $
Pro Year To Date Expenses24 731 908 $
Farm Year To Date Expenses757 758 $
Pro Salary Cap Per Days260 842 $
Pro Salary Cap To Date23 594 274 $
Farm Salary Cap Per Days6 950 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 562 808 $
Farm Estimated Season Revenue3 266 609 $
Pro Remaining Season Days109
Pro Expenses Per Days278 834 $
Pro Estimated Expenses30 392 906 $
Farm Remaining Season Days112
Farm Expenses Per Days9 680 $
Farm Estimated Expenses1 084 160 $
Estimated Season Expenses31 477 066 $
Estimated Season Salary Cap53 451 052 $
Estimate Under Maximum Salary Cap of 65 000 000 $11 548 948 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 13 451 052 $
Current Bank Account19 072 250 $
Projected Bank Account24 424 601 $

Pro Players Salaries

Jason Spezza (1 Way Contract) 6 175 000 $ (1)
-Salary Remaining : 3 487 435 $
Colin Miller (1 Way Contract) 5 600 000 $ (3)
-Salary Remaining : 3 162 694 $
Tyler Toffoli (1 Way Contract) 5 450 000 $ (2)
-Salary Remaining : 3 077 979 $
Anthony Duclair (1 Way Contract) 5 150 000 $ (1)
-Salary Remaining : 2 908 549 $
Brayden McNabb (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 2 541 451 $
Calle Jarnkrok (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 1 976 684 $
Charlie Coyle (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 1 694 301 $
Malcom Subban (1 Way Contract) 2 700 000 $ (2)
-Salary Remaining : 1 524 870 $
Tomas Hertl (1 Way Contract) 2 200 000 $ (1)
-Salary Remaining : 1 242 487 $
Dennis Wideman (Out of Payroll) 2 155 000 $ (1)
-Salary Remaining : 1 217 073 $
Jake McCabe (1 Way Contract) 1 700 000 $ (4)
-Salary Remaining : 960 104 $
Keith Ballard (1 Way Contract) 1 510 000 $ (1)
-Salary Remaining : 852 798 $
Vladislav Namestnikov (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 847 150 $
Alex Chiasson (1 Way Contract) 1 400 000 $ (3)
-Salary Remaining : 790 674 $
Cody Eakin (1 Way Contract) 1 350 000 $ (1)
-Salary Remaining : 762 435 $
Damon Severson 800 000 $ (1)
-Salary Remaining : 451 813 $
Darcy Kuemper (1 Way Contract) 800 000 $ (4)
-Salary Remaining : 451 813 $
Jonathan Bernier (1 Way Contract) 750 000 $ (3)
-1 Way Contract Salary Cap : 7 500 $
-Salary Remaining : 423 575 $
Linden Vey (1 Way Contract) 700 000 $ (2)
-Salary Remaining : 395 337 $
Taylor Beck (1 Way Contract) 700 000 $ (1)
-Salary Remaining : 395 337 $
Kevin Labanc 600 000 $ (2)
-Salary Remaining : 338 860 $
Anthony Cirelli 500 000 $ (3)
-Salary Remaining : 282 383 $
MacKenzie Weegar 500 000 $ (1)
-Salary Remaining : 282 383 $
Total Pro Players23
Salary Commitment
Year 18 : 53 240 000 $
Year 19 : 23 700 000 $
Year 20 : 10 750 000 $
Year 21 : 2 500 000 $
Salary Average Commitment
Year 18 : 53 240 000 $
Year 19 : 23 700 000 $
Year 20 : 10 750 000 $
Year 21 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 52 497 500 $
Year 19 : 22 957 500 $
Year 20 : 10 007 500 $
Year 21 : 2 500 000 $

Farm Players Salaries

Derek Roy 125 100 $ (1)
Salary Remaining : 71 486 $
Pierre-Edouard Bellemare 125 000 $ (2)
Salary Remaining : 71 429 $
Paul Carey 101 000 $ (2)
Salary Remaining : 57 714 $
Peter Regin 101 000 $ (2)
Salary Remaining : 57 714 $
Micheal Ferland 95 000 $ (2)
Salary Remaining : 54 286 $
Trevor van Riemsdyk 85 000 $ (2)
Salary Remaining : 48 571 $
Nick Cousins 85 000 $ (1)
Salary Remaining : 48 571 $
Devan Dubnyk 80 000 $ (2)
Salary Remaining : 45 714 $
Brock McGinn 80 000 $ (1)
Salary Remaining : 45 714 $
Scott Laughton 80 000 $ (1)
Salary Remaining : 45 714 $
Alan Quine 80 000 $ (3)
Salary Remaining : 45 714 $
Antoine Roussel 70 000 $ (3)
Salary Remaining : 40 000 $
Justin Falk 60 100 $ (2)
Salary Remaining : 34 343 $
Joe Morrow 60 000 $ (3)
Salary Remaining : 34 286 $
Jordan Nolan 60 000 $ (3)
Salary Remaining : 34 286 $
Dominik Simon 60 000 $ (1)
Salary Remaining : 34 286 $
Brett Kulak 50 000 $ (1)
Salary Remaining : 28 571 $
Total Farm Players17
Salary Commitment
Year 18 : 1 397 200 $
Year 19 : 917 100 $
Year 20 : 270 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 362 200 $
Year 19 : 917 100 $
Year 20 : 270 000 $
Year 21 : 0 $

New Jersey



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - 84 $ - 5 238 - 87,30%
Level 2: 5000 - 55 $ - 4 939 - 98,78%
Level 3: 2778 - 26 $ - 2 396 - 86,27%
Level 4: 5556 - 18 $ - 4 918 - 88,52%
Luxury : 1000 - 160 $ - 999 - 99,93%
Total Capacity :20334
Farm
Farm Level 1: 2000 - 42 $ - 1 947 - 97,33%
Farm Level 2: 1000 - 25 $ - 973 - 97,31%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18 491 - 90,93%
Average Income per Game1 451 718 $
Year to Date Revenue26 130 918 $
Farm
Home Games Left22
Average Attendance - %2 920 - 97,32%
Average Income per Game151 038 $
Year to Date Revenue2 869 715 $

Expense

Pro Players Total Salaries57 671 000 $
Pro Players Total Average Salaries57 671 000 $
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 Expenses27 203 032 $
Farm Year To Date Expenses841 273 $
Pro Salary Cap Per Days286 964 $
Pro Salary Cap To Date25 454 565 $
Farm Salary Cap Per Days7 714 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 389 506 $
Farm Estimated Season Revenue3 322 828 $
Pro Remaining Season Days109
Pro Expenses Per Days316 948 $
Pro Estimated Expenses34 547 332 $
Farm Remaining Season Days112
Farm Expenses Per Days10 265 $
Farm Estimated Expenses1 149 680 $
Estimated Season Expenses35 697 012 $
Estimated Season Salary Cap56 733 641 $
Estimate Under Maximum Salary Cap of 65 000 000 $8 266 359 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 16 733 641 $
Current Bank Account15 204 654 $
Projected Bank Account16 219 976 $

Pro Players Salaries

Jaden Schwartz (1 Way Contract) 8 000 000 $ (2)
-Salary Remaining : 4 518 135 $
Evgenii Dadonov (1 Way Contract) 6 250 000 $ (1)
-Salary Remaining : 3 529 793 $
Jamie Benn (Out of Payroll) 6 200 000 $ (4)
-Salary Remaining : 3 501 554 $
Vincent Trocheck (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 3 388 601 $
Yanni Gourde (1 Way Contract) 5 650 000 $ (2)
-Salary Remaining : 3 190 933 $
Marc-Edouard Vlasic (1 Way Contract) 4 700 000 $ (1)
-Salary Remaining : 2 654 404 $
Cory Conacher (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 2 541 451 $
Danny DeKeyser (1 Way Contract) 4 000 000 $ (4)
-Salary Remaining : 2 259 067 $
Joe Pavelski (1 Way Contract) 2 310 000 $ (2)
-1 Way Contract Salary Cap : 23 100 $
-Salary Remaining : 1 304 611 $
Marc Methot (1 Way Contract) 2 200 000 $ (2)
-Salary Remaining : 1 242 487 $
Martin Hanzal (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 129 534 $
Jan Rutta (1 Way Contract) 1 700 000 $ (1)
-Salary Remaining : 960 104 $
Brenden Dillon (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 847 150 $
Justin Abdelkader (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 847 150 $
Tuukka Rask (1 Way Contract) 1 401 000 $ (2)
-Salary Remaining : 791 238 $
Luca Sbisa (1 Way Contract) 1 010 000 $ (1)
-Salary Remaining : 570 415 $
Josh Jooris (1 Way Contract) 950 000 $ (1)
-Salary Remaining : 536 528 $
Dylan Larkin 900 000 $ (1)
-Salary Remaining : 508 290 $
Vince Dunn 800 000 $ (1)
-Salary Remaining : 451 813 $
Joshua Leivo (1 Way Contract) 700 000 $ (1)
-Salary Remaining : 395 337 $
Juuse Saros 600 000 $ (1)
-Salary Remaining : 338 860 $
Alex Iafallo 500 000 $ (1)
-Salary Remaining : 282 383 $
Benn Ferriero (1 Way Contract) 500 000 $ (1)
-Salary Remaining : 282 383 $
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 : 65 714 $
Patrick Sharp 110 000 $ (1)
Salary Remaining : 62 857 $
Tommy Wingels 110 000 $ (1)
Salary Remaining : 62 857 $
Matt Moulson 110 000 $ (1)
Salary Remaining : 62 857 $
Brandon Davidson 99 900 $ (2)
Salary Remaining : 57 086 $
Jim Slater 98 500 $ (1)
Salary Remaining : 56 286 $
Kyle Wellwood 98 500 $ (1)
Salary Remaining : 56 286 $
Alexey Marchenko 95 000 $ (1)
Salary Remaining : 54 286 $
Colin White 90 000 $ (3)
Salary Remaining : 51 429 $
Matt Irwin 90 000 $ (1)
Salary Remaining : 51 429 $
Garrett Wilson 85 000 $ (2)
Salary Remaining : 48 571 $
Zach Kassian 80 000 $ (1)
Salary Remaining : 45 714 $
Kevin Gravel 70 000 $ (2)
Salary Remaining : 40 000 $
Christian Folin 60 000 $ (1)
Salary Remaining : 34 286 $
Marek Schwarz 50 000 $ (2)
Salary Remaining : 28 571 $
Fredrik Claesson 50 000 $ (1)
Salary Remaining : 28 571 $
Mathieu Joseph 50 000 $ (3)
Salary Remaining : 28 571 $
Nolan Schaefer 50 000 $ (2)
Salary Remaining : 28 571 $
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 $ - 5 028 - 83,80%
Level 2: 5000 - 55 $ - 4 673 - 93,47%
Level 3: 2778 - 30 $ - 2 211 - 79,60%
Level 4: 5556 - 18 $ - 4 430 - 79,74%
Luxury : 1389 - 130 $ - 1 014 - 72,97%
Total Capacity :20723
Farm
Farm Level 1: 2000 - 50 $ - 1 775 - 88,77%
Farm Level 2: 1000 - 30 $ - 882 - 88,16%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %17 356 - 83,75%
Average Income per Game1 448 260 $
Year to Date Revenue27 516 943 $
Farm
Home Games Left23
Average Attendance - %2 657 - 88,56%
Average Income per Game163 607 $
Year to Date Revenue2 944 924 $

Expense

Pro Players Total Salaries63 201 000 $
Pro Players Total Average Salaries63 201 000 $
Farm Players Total Salaries1 642 300 $
Farm Players Total Average Salaries1 642 300 $
Coaches Total Salaries6 300 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses29 520 122 $
Farm Year To Date Expenses1 243 674 $
Pro Salary Cap Per Days327 466 $
Pro Salary Cap To Date26 994 218 $
Farm Salary Cap Per Days8 379 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 861 723 $
Farm Estimated Season Revenue3 762 958 $
Pro Remaining Season Days109
Pro Expenses Per Days353 373 $
Pro Estimated Expenses38 517 657 $
Farm Remaining Season Days112
Farm Expenses Per Days15 012 $
Farm Estimated Expenses1 681 344 $
Estimated Season Expenses40 199 001 $
Estimated Season Salary Cap62 688 012 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 311 988 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 22 688 012 $
Current Bank Account25 887 978 $
Projected Bank Account21 313 658 $

Pro Players Salaries

Sean Monahan (1 Way Contract) 8 000 000 $ (2)
-Salary Remaining : 4 518 135 $
Claude Giroux (1 Way Contract) 7 000 000 $ (2)
-Salary Remaining : 3 953 368 $
Kris Letang (1 Way Contract) 6 250 000 $ (1)
-Salary Remaining : 3 529 793 $
Mathieu Perreault (1 Way Contract) 5 940 000 $ (2)
-Salary Remaining : 3 354 715 $
Calvin De Haan (1 Way Contract) 5 500 000 $ (4)
-Salary Remaining : 3 106 218 $
Brad Marchand (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 2 541 451 $
Colton Sissons (1 Way Contract) 4 000 000 $ (4)
-Salary Remaining : 2 259 067 $
Ilya Zubov (1 Way Contract) 3 510 000 $ (1)
-Salary Remaining : 1 982 332 $
Andrei Vasilevskiy (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 1 694 301 $
Ian Cole (1 Way Contract) 2 800 000 $ (3)
-Salary Remaining : 1 581 347 $
Zemgus Girgensons (1 Way Contract) 2 500 000 $ (4)
-Salary Remaining : 1 411 917 $
Stephen Johns (1 Way Contract) 2 250 000 $ (1)
-Salary Remaining : 1 270 725 $
Derek Forbort (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 129 534 $
Ron Hainsey (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 677 720 $
Henrik Lundqvist (1 Way Contract) 1 150 000 $ (1)
-Salary Remaining : 649 482 $
Alex Tuch 800 000 $ (1)
-Salary Remaining : 451 813 $
Tyler Bertuzzi 700 000 $ (1)
-Salary Remaining : 395 337 $
Dustin Brown (1 Way Contract) 550 000 $ (1)
-Salary Remaining : 310 622 $
Tim Brent (1 Way Contract) 550 000 $ (1)
-Salary Remaining : 310 622 $
Marc-Antoine Pouliot (1 Way Contract) 501 000 $ (1)
-Salary Remaining : 282 948 $
Marcus Pettersson 500 000 $ (2)
-Salary Remaining : 282 383 $
Total Pro Players21
Salary Commitment
Year 18 : 63 201 000 $
Year 19 : 36 240 000 $
Year 20 : 14 800 000 $
Year 21 : 12 000 000 $
Salary Average Commitment
Year 18 : 63 201 000 $
Year 19 : 36 240 000 $
Year 20 : 14 800 000 $
Year 21 : 12 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 63 201 000 $
Year 19 : 36 240 000 $
Year 20 : 14 800 000 $
Year 21 : 12 000 000 $

Farm Players Salaries

Riku Helenius 130 000 $ (1)
Salary Remaining : 74 286 $
Michael Chaput 130 000 $ (1)
Salary Remaining : 74 286 $
Milan Lucic 111 000 $ (2)
Salary Remaining : 63 429 $
David Booth 110 000 $ (1)
Salary Remaining : 62 857 $
Grant Clitsome 101 000 $ (2)
Salary Remaining : 57 714 $
Paul Ranger 100 000 $ (3)
Salary Remaining : 57 143 $
Dylan Olsen 100 000 $ (4)
Salary Remaining : 57 143 $
Nate Guenin 95 000 $ (2)
Salary Remaining : 54 286 $
Stefan Noesen 90 000 $ (1)
Salary Remaining : 51 429 $
Cody Bass 90 000 $ (3)
Salary Remaining : 51 429 $
Cody McCormick 75 100 $ (2)
Salary Remaining : 42 914 $
Damian Brunner 75 000 $ (2)
Salary Remaining : 42 857 $
Quinton Howden 75 000 $ (2)
Salary Remaining : 42 857 $
James Wright 75 000 $ (4)
Salary Remaining : 42 857 $
Leland Irving 65 000 $ (2)
Salary Remaining : 37 143 $
Robert Nilsson 65 000 $ (1)
Salary Remaining : 37 143 $
Cam Ward 55 100 $ (2)
Salary Remaining : 31 486 $
Danny Richmond 50 100 $ (2)
Salary Remaining : 28 629 $
Ben Harpur 50 000 $ (1)
Salary Remaining : 28 571 $
Total Farm Players19
Salary Commitment
Year 18 : 1 642 300 $
Year 19 : 1 067 300 $
Year 20 : 365 000 $
Year 21 : 175 000 $
Salary Average Commitment
Year 18 : 1 642 300 $
Year 19 : 1 067 300 $
Year 20 : 365 000 $
Year 21 : 175 000 $

Philadelphie



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - 80 $ - 5 742 - 95,70%
Level 2: 5000 - 55 $ - 4 931 - 98,62%
Level 3: 2000 - 40 $ - 1 950 - 97,51%
Level 4: 4000 - 30 $ - 3 712 - 92,81%
Luxury : 1000 - 170 $ - 869 - 86,91%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 761 - 88,06%
Farm Level 2: 1000 - 30 $ - 892 - 89,24%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %17 205 - 95,58%
Average Income per Game1 523 756 $
Year to Date Revenue27 427 613 $
Farm
Home Games Left23
Average Attendance - %2 654 - 88,46%
Average Income per Game189 248 $
Year to Date Revenue3 406 464 $

Expense

Pro Players Total Salaries52 800 000 $
Pro Players Total Average Salaries52 800 000 $
Farm Players Total Salaries2 062 000 $
Farm Players Total Average Salaries2 062 000 $
Coaches Total Salaries2 350 000 $
Luxury Taxe Total0 $
Special Salary Cap Value9 958 800 $
Pro Year To Date Expenses23 436 157 $
Farm Year To Date Expenses1 210 025 $
Pro Salary Cap Per Days273 575 $
Pro Salary Cap To Date22 738 425 $
Farm Salary Cap Per Days10 520 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue35 046 394 $
Farm Estimated Season Revenue4 352 704 $
Pro Remaining Season Days109
Pro Expenses Per Days281 347 $
Pro Estimated Expenses30 666 823 $
Farm Remaining Season Days112
Farm Expenses Per Days14 857 $
Farm Estimated Expenses1 663 984 $
Estimated Season Expenses32 330 807 $
Estimated Season Salary Cap62 516 900 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 483 100 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 22 516 900 $
Current Bank Account13 537 338 $
Projected Bank Account20 605 629 $

Pro Players Salaries

Jeff Carter (1 Way Contract) 7 850 000 $ (1)
-Salary Remaining : 4 433 420 $
Morgan Rielly (1 Way Contract) 5 750 000 $ (2)
-Salary Remaining : 3 247 409 $
Brandon Sutter (1 Way Contract) 5 400 000 $ (1)
-Salary Remaining : 3 049 741 $
Alexander Edler (1 Way Contract) 5 275 000 $ (2)
-Salary Remaining : 2 979 145 $
Jeff Skinner (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 2 823 834 $
Jared Spurgeon (1 Way Contract) 4 000 000 $ (4)
-Salary Remaining : 2 259 067 $
Jordan Eberle (1 Way Contract) 3 300 000 $ (3)
-Salary Remaining : 1 863 731 $
Andre Burakovsky (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 1 411 917 $
Johnny Boychuk (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 1 411 917 $
Braydon Coburn (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 847 150 $
Zach Parise (1 Way Contract) 1 200 000 $ (2)
-Salary Remaining : 677 720 $
Chris Stewart (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 564 767 $
Justin Pogge (1 Way Contract) 975 000 $ (2)
-Salary Remaining : 550 648 $
Ivan Barbashev 900 000 $ (2)
-Salary Remaining : 508 290 $
Valeri Nichushkin 900 000 $ (2)
-Salary Remaining : 508 290 $
Brandon Pirri 900 000 $ (1)
-Salary Remaining : 508 290 $
Scott Darling 850 000 $ (2)
-Salary Remaining : 480 052 $
Jared McCann 800 000 $ (2)
-Salary Remaining : 451 813 $
Brian Flynn (1 Way Contract) 700 000 $ (2)
-Salary Remaining : 395 337 $
Barclay Goodrow 500 000 $ (1)
-Salary Remaining : 282 383 $
Jeff Schultz 500 000 $ (2)
-Salary Remaining : 282 383 $
Ryan Graves 500 000 $ (1)
-Salary Remaining : 282 383 $
Total Pro Players22
Salary Commitment
Year 18 : 52 800 000 $
Year 19 : 32 650 000 $
Year 20 : 9 800 000 $
Year 21 : 4 000 000 $
Salary Average Commitment
Year 18 : 52 800 000 $
Year 19 : 32 650 000 $
Year 20 : 9 800 000 $
Year 21 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 52 800 000 $
Year 19 : 32 650 000 $
Year 20 : 9 800 000 $
Year 21 : 4 000 000 $

Farm Players Salaries

Matt Halischuk 126 000 $ (2)
Salary Remaining : 72 000 $
Nick Bonino 125 000 $ (1)
Salary Remaining : 71 429 $
Erik Reitz 125 000 $ (1)
Salary Remaining : 71 429 $
Thomas Greiss 120 000 $ (2)
Salary Remaining : 68 571 $
Matt Hunwick 115 000 $ (2)
Salary Remaining : 65 714 $
Bobby Ryan 112 500 $ (2)
Salary Remaining : 64 286 $
Alexander Steen 100 000 $ (2)
Salary Remaining : 57 143 $
Anton Stralman 100 000 $ (1)
Salary Remaining : 57 143 $
Joe Colborne 100 000 $ (3)
Salary Remaining : 57 143 $
Ryan Jones 99 500 $ (1)
Salary Remaining : 56 857 $
Mark Letestu 99 000 $ (1)
Salary Remaining : 56 571 $
Dmitry Orlov 90 000 $ (2)
Salary Remaining : 51 429 $
Chris Tierney 90 000 $ (2)
Salary Remaining : 51 429 $
Sam Bennett 90 000 $ (2)
Salary Remaining : 51 429 $
Stephen Gionta 90 000 $ (1)
Salary Remaining : 51 429 $
Brendan Gaunce 90 000 $ (2)
Salary Remaining : 51 429 $
Mirco Mueller 80 000 $ (1)
Salary Remaining : 45 714 $
Jordan Greenway 60 000 $ (3)
Salary Remaining : 34 286 $
Mike Smith 50 000 $ (1)
Salary Remaining : 28 571 $
Teddy Blueger 50 000 $ (1)
Salary Remaining : 28 571 $
Nick Paul 50 000 $ (2)
Salary Remaining : 28 571 $
Devon Toews 50 000 $ (1)
Salary Remaining : 28 571 $
Andy Greene 50 000 $ (1)
Salary Remaining : 28 571 $
Total Farm Players23
Salary Commitment
Year 18 : 2 062 000 $
Year 19 : 1 143 500 $
Year 20 : 160 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 2 062 000 $
Year 19 : 1 143 500 $
Year 20 : 160 000 $
Year 21 : 0 $

Pittsburgh



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - 75 $ - 5 788 - 96,47%
Level 2: 5000 - 55 $ - 4 949 - 98,98%
Level 3: 2000 - 33 $ - 2 000 - 100,00%
Level 4: 4000 - 22 $ - 4 000 - 100,00%
Luxury : 1000 - 155 $ - 997 - 99,73%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 788 - 89,42%
Farm Level 2: 1000 - 30 $ - 911 - 91,09%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %17 735 - 98,53%
Average Income per Game1 441 174 $
Year to Date Revenue25 941 132 $
Farm
Home Games Left23
Average Attendance - %2 699 - 89,98%
Average Income per Game165 782 $
Year to Date Revenue2 984 074 $

Expense

Pro Players Total Salaries64 860 000 $
Pro Players Total Average Salaries64 860 000 $
Farm Players Total Salaries1 132 000 $
Farm Players Total Average Salaries1 132 000 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 100 000 $
Pro Year To Date Expenses29 185 626 $
Farm Year To Date Expenses713 821 $
Pro Salary Cap Per Days322 469 $
Pro Salary Cap To Date26 541 493 $
Farm Salary Cap Per Days5 776 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 147 002 $
Farm Estimated Season Revenue3 812 983 $
Pro Remaining Season Days109
Pro Expenses Per Days351 606 $
Pro Estimated Expenses38 325 054 $
Farm Remaining Season Days112
Farm Expenses Per Days8 327 $
Farm Estimated Expenses932 624 $
Estimated Season Expenses39 257 678 $
Estimated Season Salary Cap63 790 614 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 209 386 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 23 790 614 $
Current Bank Account1 029 457 $
Projected Bank Account(1 268 236 $)

Pro Players Salaries

John Carlson (1 Way Contract) 5 200 000 $ (4)
-Salary Remaining : 2 936 788 $
Tyson Barrie (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 2 823 834 $
Alexander Wennberg (1 Way Contract) 5 000 000 $ (4)
-Salary Remaining : 2 823 834 $
Bryan Little (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 2 823 834 $
David Pastrnak (1 Way Contract) 4 700 000 $ (1)
-Salary Remaining : 2 654 404 $
Nikolaj Ehlers (1 Way Contract) 4 500 000 $ (4)
-Salary Remaining : 2 541 451 $
Shayne Gostisbehere (1 Way Contract) 4 400 000 $ (3)
-Salary Remaining : 2 484 974 $
Kevin Shattenkirk (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 2 259 067 $
Anthony Mantha (1 Way Contract) 3 000 000 $ (3)
-Salary Remaining : 1 694 301 $
Corey Crawford (1 Way Contract) 2 850 000 $ (1)
-Salary Remaining : 1 609 585 $
Chris Tanev (1 Way Contract) 2 750 000 $ (1)
-Salary Remaining : 1 553 109 $
John Gibson (1 Way Contract) 2 700 000 $ (2)
-Salary Remaining : 1 524 870 $
Loui Eriksson (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 1 411 917 $
Carl Hagelin (1 Way Contract) 1 560 000 $ (2)
-Salary Remaining : 881 036 $
Paul Martin (1 Way Contract) 1 500 000 $ (1)
-1 Way Contract Salary Cap : 15 000 $
-Salary Remaining : 847 150 $
Nikolai Zherdev (1 Way Contract) 1 450 000 $ (1)
-Salary Remaining : 818 912 $
Tomas Plekanec (1 Way Contract) 1 300 000 $ (1)
-Salary Remaining : 734 197 $
Kyle Palmieri (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 677 720 $
Matt Nieto (1 Way Contract) 1 150 000 $ (2)
-1 Way Contract Salary Cap : 11 500 $
-Salary Remaining : 649 482 $
Tyler Pitlick 900 000 $ (2)
-Salary Remaining : 508 290 $
Jakub Vrana 900 000 $ (1)
-Salary Remaining : 508 290 $
Tony DeAngelo 900 000 $ (2)
-Salary Remaining : 508 290 $
Robby Fabbri 900 000 $ (2)
-Salary Remaining : 508 290 $
Jamie Oleksiak 800 000 $ (1)
-Salary Remaining : 451 813 $
Darren Helm (1 Way Contract) 700 000 $ (1)
-Salary Remaining : 395 337 $
Total Pro Players25
Salary Commitment
Year 18 : 64 860 000 $
Year 19 : 34 210 000 $
Year 20 : 26 100 000 $
Year 21 : 14 700 000 $
Salary Average Commitment
Year 18 : 64 860 000 $
Year 19 : 34 210 000 $
Year 20 : 26 100 000 $
Year 21 : 14 700 000 $
Salary Cap with 1 Way Contract
Year 18 : 62 236 500 $
Year 19 : 33 071 500 $
Year 20 : 26 100 000 $
Year 21 : 14 700 000 $

Farm Players Salaries

Eddie Lack 110 000 $ (1)
Salary Remaining : 62 857 $
Jesse Joensuu 97 500 $ (1)
Salary Remaining : 55 714 $
Zack Stortini 95 000 $ (1)
Salary Remaining : 54 286 $
Anders Lindback 90 000 $ (2)
Salary Remaining : 51 429 $
Curtis Lazar 90 000 $ (1)
Salary Remaining : 51 429 $
Kevin Klein 89 500 $ (1)
Salary Remaining : 51 143 $
Ladislav Smid 87 500 $ (1)
Salary Remaining : 50 000 $
Kerby Rychel 80 000 $ (1)
Salary Remaining : 45 714 $
Drew Shore 70 000 $ (1)
Salary Remaining : 40 000 $
Zach Redmond 70 000 $ (1)
Salary Remaining : 40 000 $
Ian McCoshen 70 000 $ (2)
Salary Remaining : 40 000 $
Keaton Ellerby 65 000 $ (3)
Salary Remaining : 37 143 $
Dana Tyrell 60 000 $ (3)
Salary Remaining : 34 286 $
Alex Killorn 57 500 $ (1)
Salary Remaining : 32 857 $
Total Farm Players14
Salary Commitment
Year 18 : 1 132 000 $
Year 19 : 285 000 $
Year 20 : 125 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 132 000 $
Year 19 : 285 000 $
Year 20 : 125 000 $
Year 21 : 0 $

San Jose



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - 80 $ - 5 428 - 90,46%
Level 2: 5000 - 55 $ - 4 552 - 91,03%
Level 3: 2000 - 40 $ - 1 835 - 91,73%
Level 4: 4000 - 30 $ - 3 315 - 82,87%
Luxury : 1000 - 170 $ - 887 - 88,66%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 806 - 90,30%
Farm Level 2: 1000 - 30 $ - 914 - 91,38%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %16 015 - 88,97%
Average Income per Game1 492 450 $
Year to Date Revenue26 864 105 $
Farm
Home Games Left23
Average Attendance - %2 720 - 90,66%
Average Income per Game167 159 $
Year to Date Revenue3 008 866 $

Expense

Pro Players Total Salaries60 125 000 $
Pro Players Total Average Salaries60 125 000 $
Farm Players Total Salaries1 877 000 $
Farm Players Total Average Salaries1 877 000 $
Coaches Total Salaries2 800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses28 304 667 $
Farm Year To Date Expenses1 129 791 $
Pro Salary Cap Per Days311 528 $
Pro Salary Cap To Date27 429 052 $
Farm Salary Cap Per Days9 577 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue34 326 356 $
Farm Estimated Season Revenue3 844 662 $
Pro Remaining Season Days109
Pro Expenses Per Days321 891 $
Pro Estimated Expenses35 086 119 $
Farm Remaining Season Days112
Farm Expenses Per Days13 658 $
Farm Estimated Expenses1 529 696 $
Estimated Season Expenses36 615 815 $
Estimated Season Salary Cap61 385 604 $
Estimate Under Maximum Salary Cap of 65 000 000 $3 614 396 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 21 385 604 $
Current Bank Account9 938 513 $
Projected Bank Account11 493 716 $

Pro Players Salaries

Connor McDavid (1 Way Contract) 9 000 000 $ (3)
-Salary Remaining : 5 082 902 $
Cam Atkinson (1 Way Contract) 6 750 000 $ (2)
-Salary Remaining : 3 812 176 $
Patrik Laine (1 Way Contract) 6 000 000 $ (4)
-Salary Remaining : 3 388 601 $
Alex Pietrangelo (1 Way Contract) 5 500 000 $ (4)
-Salary Remaining : 3 106 218 $
John Klingberg (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 2 823 834 $
Nathan Gerbe (Out of Payroll) 4 400 000 $ (2)
-Salary Remaining : 2 484 974 $
Marcus Johansson (1 Way Contract) 4 300 000 $ (1)
-Salary Remaining : 2 428 497 $
Mattias Ekholm (1 Way Contract) 4 000 000 $ (4)
-Salary Remaining : 2 259 067 $
Rickard Rakell (1 Way Contract) 2 800 000 $ (3)
-Salary Remaining : 1 581 347 $
T.J. Brodie (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 1 411 917 $
Tyler Myers (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 1 411 917 $
Jason Zucker (1 Way Contract) 2 100 000 $ (1)
-Salary Remaining : 1 186 010 $
Semyon Varlamov (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 129 534 $
Joel Edmundson (1 Way Contract) 1 100 000 $ (3)
-Salary Remaining : 621 244 $
Derek Stepan (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 564 767 $
Leo Komarov 975 000 $ (1)
-Salary Remaining : 550 648 $
Richard Panik (1 Way Contract) 850 000 $ (1)
-Salary Remaining : 480 052 $
Jakub Voracek (1 Way Contract) 850 000 $ (1)
-Salary Remaining : 480 052 $
Jesper Bratt 800 000 $ (3)
-Salary Remaining : 451 813 $
Maxime Macenauer (1 Way Contract) 600 000 $ (2)
-Salary Remaining : 338 860 $
Warren Foegele 500 000 $ (2)
-Salary Remaining : 282 383 $
Jordan Binnington 500 000 $ (1)
-Salary Remaining : 282 383 $
Elvis Merzlikins 500 000 $ (1)
-Salary Remaining : 282 383 $
Total Pro Players23
Salary Commitment
Year 18 : 64 525 000 $
Year 19 : 46 450 000 $
Year 20 : 29 200 000 $
Year 21 : 15 500 000 $
Salary Average Commitment
Year 18 : 64 525 000 $
Year 19 : 46 450 000 $
Year 20 : 29 200 000 $
Year 21 : 15 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 64 525 000 $
Year 19 : 46 450 000 $
Year 20 : 29 200 000 $
Year 21 : 15 500 000 $

Farm Players Salaries

Nick Schultz 99 000 $ (1)
Salary Remaining : 56 571 $
Mark Mancari 98 000 $ (1)
Salary Remaining : 56 000 $
Kevin Porter 97 500 $ (1)
Salary Remaining : 55 714 $
Anton Khudobin 97 500 $ (1)
Salary Remaining : 55 714 $
Andreas Nodl 97 500 $ (1)
Salary Remaining : 55 714 $
Alexandre Picard 97 500 $ (1)
Salary Remaining : 55 714 $
Blair Jones 97 500 $ (1)
Salary Remaining : 55 714 $
Raphael Diaz 97 500 $ (1)
Salary Remaining : 55 714 $
Adam McQuaid 95 000 $ (1)
Salary Remaining : 54 286 $
Ben Smith 95 000 $ (1)
Salary Remaining : 54 286 $
Anders Nilsson 95 000 $ (1)
Salary Remaining : 54 286 $
Chris Kunitz 95 000 $ (1)
Salary Remaining : 54 286 $
Justin Braun 95 000 $ (1)
Salary Remaining : 54 286 $
Michael Blunden 90 000 $ (1)
Salary Remaining : 51 429 $
Ryan Parent 90 000 $ (2)
Salary Remaining : 51 429 $
Nikolay Goldobin 90 000 $ (2)
Salary Remaining : 51 429 $
Beau Bennett 87 500 $ (1)
Salary Remaining : 50 000 $
Eric Tangradi 77 500 $ (2)
Salary Remaining : 44 286 $
Justin Fontaine 70 000 $ (1)
Salary Remaining : 40 000 $
Freddie Hamilton 65 000 $ (2)
Salary Remaining : 37 143 $
Derek Smith 50 000 $ (1)
Salary Remaining : 28 571 $
Total Farm Players21
Salary Commitment
Year 18 : 1 877 000 $
Year 19 : 322 500 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 877 000 $
Year 19 : 322 500 $
Year 20 : 0 $
Year 21 : 0 $

St. Louis



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6400 - 69 $ - 6 068 - 94,81%
Level 2: 5810 - 45 $ - 5 306 - 91,32%
Level 3: 2778 - 30 $ - 2 373 - 85,41%
Level 4: 5200 - 16 $ - 4 984 - 95,85%
Luxury : 1210 - 146 $ - 1 084 - 89,60%
Total Capacity :21398
Farm
Farm Level 1: 2000 - 50 $ - 1 762 - 88,08%
Farm Level 2: 1000 - 30 $ - 900 - 90,03%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %19 815 - 92,60%
Average Income per Game1 372 652 $
Year to Date Revenue26 080 385 $
Farm
Home Games Left23
Average Attendance - %2 662 - 88,73%
Average Income per Game163 421 $
Year to Date Revenue2 941 572 $

Expense

Pro Players Total Salaries57 606 775 $
Pro Players Total Average Salaries57 940 108 $
Farm Players Total Salaries1 339 100 $
Farm Players Total Average Salaries1 339 100 $
Coaches Total Salaries2 850 000 $
Luxury Taxe Total0 $
Special Salary Cap Value4 273 000 $
Pro Year To Date Expenses26 272 549 $
Farm Year To Date Expenses849 023 $
Pro Salary Cap Per Days291 744 $
Pro Salary Cap To Date24 790 151 $
Farm Salary Cap Per Days6 832 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue30 198 341 $
Farm Estimated Season Revenue3 758 675 $
Pro Remaining Season Days109
Pro Expenses Per Days309 362 $
Pro Estimated Expenses33 720 458 $
Farm Remaining Season Days112
Farm Expenses Per Days10 659 $
Farm Estimated Expenses1 193 808 $
Estimated Season Expenses34 914 266 $
Estimated Season Salary Cap60 863 247 $
Estimate Under Maximum Salary Cap of 65 000 000 $4 136 753 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 20 863 247 $
Current Bank Account20 823 768 $
Projected Bank Account19 866 518 $

Pro Players Salaries

Oscar Moller (1 Way Contract) 6 120 000 $ (3)
-Salary Remaining : 3 456 373 $
Mike Richards (1 Way Contract) 5 810 000 $ (2)
-Salary Remaining : 3 281 295 $
Blake Wheeler (1 Way Contract) 5 800 000 $ (2)
-Salary Remaining : 3 275 648 $
Michael Grabner (1 Way Contract) 4 680 000 $ (2)
-Salary Remaining : 2 643 109 $
Duncan Keith (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 2 541 451 $
Jonas Brodin (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 2 259 067 $
Paul Stastny (1 Way Contract) 3 605 700 $ (1)
-Salary Remaining : 2 036 380 $
Lars Eller (1 Way Contract) 3 350 000 $ (3)
-Salary Remaining : 1 891 969 $
Robert Bortuzzo (1 Way Contract) 2 810 000 $ (2)
-Salary Remaining : 1 586 995 $
Keith Aulie (1 Way Contract) 2 550 000 $ (2)
-Salary Remaining : 1 440 155 $
Zack Smith (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 1 411 917 $
Klas Dahlbeck (1 Way Contract) 2 300 000 $ (2)
-Salary Remaining : 1 298 964 $
Mike Matheson (1 Way Contract) 1 650 000 $ (2)
-Salary Remaining : 931 865 $
Mikael Backlund (1 Way Contract) 1 150 000 $ (2)
-Salary Remaining : 649 482 $
Kyle Okposo (1 Way Contract) 1 130 000 $ (1)
-Salary Remaining : 638 187 $
Tom Pyatt (1 Way Contract) 950 000 $ (2)
-Salary Remaining : 536 528 $
Carter Hutton (1 Way Contract) 900 075 $ (2)
-Salary Remaining : 508 333 $
Jakub Kindl (1 Way Contract) 851 000 $ (1)
-Salary Remaining : 480 617 $
Antti Raanta (1 Way Contract) 850 000 $ (1)
-1 Way Contract Salary Cap : 8 500 $
-Salary Remaining : 480 052 $
Matt Beleskey (1 Way Contract) 800 000 $ (1)
-1 Way Contract Salary Cap : 8 000 $
-Salary Remaining : 451 813 $
Mike Condon (1 Way Contract) 800 000 $ (3)
-Salary Remaining : 451 813 $
Zac Dalpe (1 Way Contract) 500 000 $ (1)
-Salary Remaining : 282 383 $
Total Pro Players22
Salary Commitment
Year 18 : 57 606 775 $
Year 19 : 47 370 075 $
Year 20 : 14 270 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 57 940 108 $
Year 19 : 47 370 075 $
Year 20 : 14 270 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 56 306 608 $
Year 19 : 47 370 075 $
Year 20 : 14 270 000 $
Year 21 : 0 $

Farm Players Salaries

Manny Malhotra 149 000 $ (1)
Salary Remaining : 85 143 $
Henrik Zetterberg 110 100 $ (2)
Salary Remaining : 62 914 $
Eric Nystrom 100 000 $ (2)
Salary Remaining : 57 143 $
Patrick O'Sullivan 97 500 $ (1)
Salary Remaining : 55 714 $
Alex Picard 90 000 $ (1)
Salary Remaining : 51 429 $
Roman Cervenka 90 000 $ (2)
Salary Remaining : 51 429 $
Tim Kennedy (Out of Payroll) 89 600 $ (1)
Salary Remaining : 51 200 $
Aaron Ness 87 500 $ (1)
Salary Remaining : 50 000 $
Lauri Korpikoski 85 000 $ (1)
Salary Remaining : 48 571 $
Jyrki Jokipakka 75 000 $ (1)
Salary Remaining : 42 857 $
Brendan Leipsic 70 000 $ (1)
Salary Remaining : 40 000 $
Sam Gagner 65 000 $ (1)
Salary Remaining : 37 143 $
Aaron Palushaj 60 000 $ (2)
Salary Remaining : 34 286 $
Philip Samuelsson 55 000 $ (1)
Salary Remaining : 31 429 $
Jonathon Blum 55 000 $ (1)
Salary Remaining : 31 429 $
Tyler Lewington 50 000 $ (1)
Salary Remaining : 28 571 $
Mike Reilly 50 000 $ (1)
Salary Remaining : 28 571 $
Jonas Gustavsson 50 000 $ (3)
Salary Remaining : 28 571 $
Total Farm Players18
Salary Commitment
Year 18 : 1 428 700 $
Year 19 : 410 100 $
Year 20 : 50 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 428 700 $
Year 19 : 410 100 $
Year 20 : 50 000 $
Year 21 : 0 $

Toronto



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centrer
Level 1: 6200 - 70 $ - 5 877 - 94,79%
Level 2: 5300 - 50 $ - 4 946 - 93,32%
Level 3: 2200 - 45 $ - 1 631 - 74,13%
Level 4: 4200 - 30 $ - 3 596 - 85,63%
Luxury : 1389 - 145 $ - 1 094 - 78,77%
Total Capacity :19289
Farm
Farm Level 1: 2000 - 50 $ - 1 769 - 88,46%
Farm Level 2: 1000 - 30 $ - 877 - 87,68%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %17 144 - 88,88%
Average Income per Game1 460 013 $
Year to Date Revenue27 740 254 $
Farm
Home Games Left22
Average Attendance - %2 646 - 88,20%
Average Income per Game162 964 $
Year to Date Revenue3 096 309 $

Expense

Pro Players Total Salaries60 197 000 $
Pro Players Total Average Salaries62 147 000 $
Farm Players Total Salaries1 710 000 $
Farm Players Total Average Salaries1 710 000 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 080 000 $
Pro Year To Date Expenses27 793 497 $
Farm Year To Date Expenses1 360 412 $
Pro Salary Cap Per Days322 005 $
Pro Salary Cap To Date27 101 965 $
Farm Salary Cap Per Days8 724 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue32 120 294 $
Farm Estimated Season Revenue3 585 200 $
Pro Remaining Season Days109
Pro Expenses Per Days330 036 $
Pro Estimated Expenses35 973 924 $
Farm Remaining Season Days112
Farm Expenses Per Days16 378 $
Farm Estimated Expenses1 834 336 $
Estimated Season Expenses37 808 260 $
Estimated Season Salary Cap63 280 510 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 719 490 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 23 280 510 $
Current Bank Account5 848 995 $
Projected Bank Account3 746 229 $

Pro Players Salaries

Ryan Nugent-Hopkins (1 Way Contract) 6 800 000 $ (1)
-Salary Remaining : 3 840 415 $
William Karlsson (1 Way Contract) 6 500 000 $ (3)
-Salary Remaining : 3 670 984 $
Andrej Meszaros (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 3 388 601 $
Ondrej Palat (1 Way Contract) 5 525 000 $ (1)
-Salary Remaining : 3 120 337 $
Erik Karlsson (1 Way Contract) 5 500 000 $ (4)
-Salary Remaining : 3 106 218 $
Victor Hedman (1 Way Contract) 4 922 000 $ (3)
-Salary Remaining : 2 779 782 $
Brendan Gallagher (1 Way Contract) 4 550 000 $ (1)
-Salary Remaining : 2 569 689 $
Zach Werenski (1 Way Contract) 4 250 000 $ (2)
-Salary Remaining : 2 400 259 $
Evgeni Malkin (1 Way Contract) 4 200 000 $ (1)
-Salary Remaining : 2 372 021 $
Matt Murray (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 129 534 $
Braden Holtby (1 Way Contract) 1 350 000 $ (2)
-Salary Remaining : 762 435 $
Andrew Ladd (1 Way Contract) 1 100 000 $ (1)
-Salary Remaining : 621 244 $
Mikko Koivu (1 Way Contract) 1 000 000 $ (2)
-Salary Remaining : 564 767 $
Pierre-Marc Bouchard (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 564 767 $
Nick Foligno (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 564 767 $
Casey Cizikas (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 564 767 $
Brayden Point 900 000 $ (1)
-Salary Remaining : 508 290 $
Jared Cowen 900 000 $ (1)
-Salary Remaining : 508 290 $
Nikita Tryamkin 900 000 $ (4)
-Salary Remaining : 508 290 $
Nick Schmaltz 800 000 $ (1)
-Salary Remaining : 451 813 $
Total Pro Players20
Salary Commitment
Year 18 : 60 197 000 $
Year 19 : 30 422 000 $
Year 20 : 23 822 000 $
Year 21 : 6 400 000 $
Salary Average Commitment
Year 18 : 62 147 000 $
Year 19 : 30 422 000 $
Year 20 : 23 822 000 $
Year 21 : 6 400 000 $
Salary Cap with 1 Way Contract
Year 18 : 62 147 000 $
Year 19 : 30 422 000 $
Year 20 : 23 822 000 $
Year 21 : 6 400 000 $

Farm Players Salaries

Keith Kinkaid 120 000 $ (3)
Salary Remaining : 68 571 $
Cody Franson 119 000 $ (3)
Salary Remaining : 68 000 $
Jimmy Howard 115 500 $ (2)
Salary Remaining : 66 000 $
Kyle Wilson 100 000 $ (1)
Salary Remaining : 57 143 $
Troy Brouwer 99 500 $ (3)
Salary Remaining : 56 857 $
Vladimir Zharkov 99 000 $ (1)
Salary Remaining : 56 571 $
John Mitchell 98 500 $ (2)
Salary Remaining : 56 286 $
Andrew Desjardins 98 500 $ (2)
Salary Remaining : 56 286 $
Joe Piskula 97 500 $ (3)
Salary Remaining : 55 714 $
Mikhail Grigorenko 92 500 $ (1)
Salary Remaining : 52 857 $
Brian Strait 80 000 $ (2)
Salary Remaining : 45 714 $
Mark Borowiecki 80 000 $ (4)
Salary Remaining : 45 714 $
Andy Andreoff 80 000 $ (1)
Salary Remaining : 45 714 $
Brian Lashoff 70 000 $ (2)
Salary Remaining : 40 000 $
Ryan Reaves 67 500 $ (1)
Salary Remaining : 38 571 $
Victor Bartley 67 500 $ (2)
Salary Remaining : 38 571 $
Darren Archibald 65 000 $ (4)
Salary Remaining : 37 143 $
Andrej Sekera 60 000 $ (2)
Salary Remaining : 34 286 $
Tyrell Goulbourne 50 000 $ (1)
Salary Remaining : 28 571 $
Linus Omark 50 000 $ (1)
Salary Remaining : 28 571 $
Total Farm Players20
Salary Commitment
Year 18 : 1 710 000 $
Year 19 : 1 171 000 $
Year 20 : 581 000 $
Year 21 : 145 000 $
Salary Average Commitment
Year 18 : 1 710 000 $
Year 19 : 1 171 000 $
Year 20 : 581 000 $
Year 21 : 145 000 $

Washington



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - 125 $ - 3 267 - 54,46%
Level 2: 5326 - 80 $ - 3 074 - 57,72%
Level 3: 2778 - 60 $ - 1 286 - 46,31%
Level 4: 5556 - 45 $ - 2 438 - 43,87%
Luxury : 1000 - 220 $ - 683 - 68,31%
Total Capacity :20660
Farm
Farm Level 1: 2000 - 50 $ - 1 789 - 89,46%
Farm Level 2: 1000 - 30 $ - 896 - 89,57%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %10 748 - 52,03%
Average Income per Game1 407 927 $
Year to Date Revenue25 342 691 $
Farm
Home Games Left22
Average Attendance - %2 685 - 89,50%
Average Income per Game165 196 $
Year to Date Revenue3 138 725 $

Expense

Pro Players Total Salaries61 991 000 $
Pro Players Total Average Salaries61 991 000 $
Farm Players Total Salaries1 663 000 $
Farm Players Total Average Salaries1 663 000 $
Coaches Total Salaries5 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 530 000 $
Pro Year To Date Expenses28 225 816 $
Farm Year To Date Expenses1 326 334 $
Pro Salary Cap Per Days321 197 $
Pro Salary Cap To Date26 651 299 $
Farm Salary Cap Per Days8 485 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue32 382 327 $
Farm Estimated Season Revenue3 634 313 $
Pro Remaining Season Days109
Pro Expenses Per Days339 850 $
Pro Estimated Expenses37 043 650 $
Farm Remaining Season Days112
Farm Expenses Per Days16 138 $
Farm Estimated Expenses1 807 456 $
Estimated Season Expenses38 851 106 $
Estimated Season Salary Cap63 191 772 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 808 228 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 23 191 772 $
Current Bank Account2 526 052 $
Projected Bank Account(308 414 $)

Pro Players Salaries

Tyler Johnson (1 Way Contract) 9 000 000 $ (4)
-Salary Remaining : 5 082 902 $
Nicklas Backstrom (1 Way Contract) 8 000 000 $ (2)
-Salary Remaining : 4 518 135 $
Max Pacioretty (1 Way Contract) 6 800 000 $ (2)
-Salary Remaining : 3 840 415 $
Jay Bouwmeester (1 Way Contract) 6 300 000 $ (2)
-Salary Remaining : 3 558 031 $
Ryan McDonagh (1 Way Contract) 5 150 000 $ (3)
-Salary Remaining : 2 908 549 $
Guillaume Latendresse (1 Way Contract) 4 660 000 $ (2)
-Salary Remaining : 2 631 813 $
Shea Weber (1 Way Contract) 3 850 000 $ (2)
-Salary Remaining : 2 174 352 $
Andrei Kostitsyn (1 Way Contract) 2 850 000 $ (2)
-Salary Remaining : 1 609 585 $
James Neal (1 Way Contract) 2 730 000 $ (1)
-Salary Remaining : 1 541 813 $
Dan Hamhuis (1 Way Contract) 2 550 000 $ (2)
-Salary Remaining : 1 440 155 $
Sergei Bobrovsky (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 847 150 $
Michael Frolik (1 Way Contract) 985 000 $ (2)
-Salary Remaining : 556 295 $
Al Montoya (1 Way Contract) 975 000 $ (2)
-Salary Remaining : 550 648 $
T.J. Oshie (1 Way Contract) 926 000 $ (2)
-Salary Remaining : 522 974 $
Ivan Provorov 900 000 $ (1)
-Salary Remaining : 508 290 $
Alexander Nylander 900 000 $ (3)
-Salary Remaining : 508 290 $
Brock Boeser 900 000 $ (1)
-Salary Remaining : 508 290 $
Pavel Buchnevich 900 000 $ (1)
-Salary Remaining : 508 290 $
Paul Gaustad 815 000 $ (1)
-Salary Remaining : 460 285 $
Ryan Pulock 800 000 $ (1)
-Salary Remaining : 451 813 $
Andreas Athanasiou 500 000 $ (1)
-Salary Remaining : 282 383 $
Total Pro Players21
Salary Commitment
Year 18 : 61 991 000 $
Year 19 : 52 946 000 $
Year 20 : 15 050 000 $
Year 21 : 9 000 000 $
Salary Average Commitment
Year 18 : 61 991 000 $
Year 19 : 52 946 000 $
Year 20 : 15 050 000 $
Year 21 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 61 991 000 $
Year 19 : 52 946 000 $
Year 20 : 15 050 000 $
Year 21 : 9 000 000 $

Farm Players Salaries

Carl Soderberg 151 000 $ (1)
Salary Remaining : 86 286 $
Ben Scrivens 140 000 $ (1)
Salary Remaining : 80 000 $
Lee Stempniak 131 000 $ (1)
Salary Remaining : 74 857 $
Radko Gudas 110 000 $ (1)
Salary Remaining : 62 857 $
Andrew MacDonald 99 000 $ (1)
Salary Remaining : 56 571 $
Ryan O'Byrne 97 500 $ (1)
Salary Remaining : 55 714 $
Ryan Callahan 95 000 $ (1)
Salary Remaining : 54 286 $
Zbynek Michalek 91 500 $ (1)
Salary Remaining : 52 286 $
Ville Leino 90 000 $ (1)
Salary Remaining : 51 429 $
Jori Lehtera 88 000 $ (3)
Salary Remaining : 50 286 $
Alec Martinez 87 500 $ (2)
Salary Remaining : 50 000 $
Vladimir Mihalik 85 000 $ (3)
Salary Remaining : 48 571 $
Dale Weise 85 000 $ (2)
Salary Remaining : 48 571 $
Jim O'Brien 82 500 $ (1)
Salary Remaining : 47 143 $
Milan Michalek 80 000 $ (2)
Salary Remaining : 45 714 $
Matt Roy 50 000 $ (2)
Salary Remaining : 28 571 $
Anders Bjork 50 000 $ (3)
Salary Remaining : 28 571 $
Lucas Wallmark 50 000 $ (1)
Salary Remaining : 28 571 $
Total Farm Players18
Salary Commitment
Year 18 : 1 663 000 $
Year 19 : 525 500 $
Year 20 : 223 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 663 000 $
Year 19 : 525 500 $
Year 20 : 223 000 $
Year 21 : 0 $

Winnipeg



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - 87 $ - 4 964 - 82,73%
Level 2: 5000 - 56 $ - 4 517 - 90,33%
Level 3: 2000 - 43 $ - 1 717 - 85,86%
Level 4: 4000 - 32 $ - 3 140 - 78,49%
Luxury : 1000 - 175 $ - 893 - 89,34%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 778 - 88,88%
Farm Level 2: 1000 - 30 $ - 901 - 90,07%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %15 231 - 84,62%
Average Income per Game1 457 338 $
Year to Date Revenue26 232 081 $
Farm
Home Games Left23
Average Attendance - %2 678 - 89,28%
Average Income per Game160 536 $
Year to Date Revenue2 889 639 $

Expense

Pro Players Total Salaries64 210 000 $
Pro Players Total Average Salaries64 210 000 $
Farm Players Total Salaries1 664 300 $
Farm Players Total Average Salaries1 664 300 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses28 739 063 $
Farm Year To Date Expenses1 005 000 $
Pro Salary Cap Per Days332 694 $
Pro Salary Cap To Date28 104 344 $
Farm Salary Cap Per Days8 491 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 518 770 $
Farm Estimated Season Revenue3 692 316 $
Pro Remaining Season Days109
Pro Expenses Per Days339 948 $
Pro Estimated Expenses37 054 332 $
Farm Remaining Season Days112
Farm Expenses Per Days12 063 $
Farm Estimated Expenses1 351 056 $
Estimated Season Expenses38 405 388 $
Estimated Season Salary Cap64 367 990 $
Estimate Under Maximum Salary Cap of 65 000 000 $632 010 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 367 990 $
Current Bank Account19 693 951 $
Projected Bank Account18 499 649 $

Pro Players Salaries

Logan Couture (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 3 953 368 $
Seth Jones (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 3 953 368 $
Mark Stone (1 Way Contract) 5 750 000 $ (1)
-Salary Remaining : 3 247 409 $
Jakob Silfverberg (1 Way Contract) 5 700 000 $ (1)
-Salary Remaining : 3 219 171 $
Alex Galchenyuk (1 Way Contract) 5 000 000 $ (4)
-Salary Remaining : 2 823 834 $
Jake Allen (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 2 823 834 $
Adam Larsson (1 Way Contract) 5 000 000 $ (3)
-Salary Remaining : 2 823 834 $
Sam Reinhart (1 Way Contract) 4 750 000 $ (4)
-Salary Remaining : 2 682 642 $
Troy Stecher (1 Way Contract) 3 300 000 $ (4)
-Salary Remaining : 1 863 731 $
Mark Jankowski 2 500 000 $ (3)
-Salary Remaining : 1 411 917 $
Zach Bogosian (1 Way Contract) 2 300 000 $ (1)
-Salary Remaining : 1 298 964 $
Chris Kreider (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 129 534 $
Mark Pysyk (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 1 129 534 $
Ryan Spooner (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 847 150 $
Maxime Talbot (1 Way Contract) 1 400 000 $ (2)
-Salary Remaining : 790 674 $
Ondrej Pavelec (1 Way Contract) 1 000 000 $ (1)
-1 Way Contract Salary Cap : 10 000 $
-Salary Remaining : 564 767 $
Duncan Siemens 900 000 $ (3)
-Salary Remaining : 508 290 $
Andreas Johnson 800 000 $ (2)
-Salary Remaining : 451 813 $
Jake DeBrusk 800 000 $ (1)
-Salary Remaining : 451 813 $
Boyd Gordon (1 Way Contract) 800 000 $ (1)
-Salary Remaining : 451 813 $
Roberto Luongo (1 Way Contract) 710 000 $ (1)
-Salary Remaining : 400 984 $
Total Pro Players21
Salary Commitment
Year 18 : 65 210 000 $
Year 19 : 39 650 000 $
Year 20 : 35 450 000 $
Year 21 : 13 050 000 $
Salary Average Commitment
Year 18 : 65 210 000 $
Year 19 : 39 650 000 $
Year 20 : 35 450 000 $
Year 21 : 13 050 000 $
Salary Cap with 1 Way Contract
Year 18 : 64 220 000 $
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 : 57 086 $
Petteri Nokelainen 99 900 $ (2)
Salary Remaining : 57 086 $
Erik Condra 99 900 $ (2)
Salary Remaining : 57 086 $
Matt Greene 99 900 $ (2)
Salary Remaining : 57 086 $
Steve Downie 99 900 $ (2)
Salary Remaining : 57 086 $
Ryan Shannon 99 900 $ (2)
Salary Remaining : 57 086 $
Anton Babchuk 99 900 $ (2)
Salary Remaining : 57 086 $
Rob Schremp 92 500 $ (3)
Salary Remaining : 52 857 $
Jiri Tlusty 90 000 $ (3)
Salary Remaining : 51 429 $
Adam Dennis 87 000 $ (3)
Salary Remaining : 49 714 $
Fedor Tyutin 85 000 $ (2)
Salary Remaining : 48 571 $
Anton Slepyshev 85 000 $ (2)
Salary Remaining : 48 571 $
Jeremy Williams 80 000 $ (3)
Salary Remaining : 45 714 $
T.J. Hensick 75 500 $ (3)
Salary Remaining : 43 143 $
Peter Mueller 70 000 $ (2)
Salary Remaining : 40 000 $
Magnus Hellberg 65 000 $ (1)
Salary Remaining : 37 143 $
Cam Barker 62 500 $ (2)
Salary Remaining : 35 714 $
Jonathan Ericsson 60 000 $ (2)
Salary Remaining : 34 286 $
Miles Wood 60 000 $ (1)
Salary Remaining : 34 286 $
Matt Smaby 52 500 $ (2)
Salary Remaining : 30 000 $
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 9 232 067 $ 59 704 169 $ 5 295 831 $ 19 704 169 $ 212041
Arizona 9 836 478 $ 62 159 951 $ 2 840 049 $ 22 159 951 $ 222042
Boston 15 017 406 $ 57 766 193 $ 7 233 807 $ 17 766 193 $ 231740
Buffalo 12 734 217 $ 61 346 817 $ 3 653 183 $ 21 346 817 $ 212243
Calgary 257 162 $ 64 609 934 $ 390 066 $ 24 609 934 $ 241640
Chicago 26 436 682 $ 62 446 408 $ 2 553 592 $ 22 446 408 $ 202141
Colorado 6 190 785 $ 60 117 975 $ 4 882 025 $ 20 117 975 $ 201939
Columbus 8 041 127 $ 63 004 079 $ 1 995 921 $ 23 004 079 $ 221840
Detroit 425 756 $ 63 510 428 $ 1 489 572 $ 23 510 428 $ 231740
Edmonton 49 397 266 $ 59 396 823 $ 5 603 177 $ 19 396 823 $ 221840
Floride 12 289 715 $ 51 422 930 $ 13 577 070 $ 11 422 930 $ 211738
LosAngeles 3 807 571 $ 61 768 921 $ 3 231 079 $ 21 768 921 $ 211940
Minnesota 6 306 591 $ 63 849 812 $ 1 150 188 $ 23 849 812 $ 231942
Montreal 14 093 733 $ 60 724 303 $ 4 275 697 $ 20 724 303 $ 221840
Nashville 19 072 250 $ 53 451 052 $ 11 548 948 $ 13 451 052 $ 231740
New Jersey 15 204 654 $ 56 733 641 $ 8 266 359 $ 16 733 641 $ 231841
NYRangers 25 887 978 $ 62 688 012 $ 2 311 988 $ 22 688 012 $ 211940
Philadelphie 13 537 338 $ 62 516 900 $ 2 483 100 $ 22 516 900 $ 222345
Pittsburgh 1 029 457 $ 63 790 614 $ 1 209 386 $ 23 790 614 $ 251439
San Jose 9 938 513 $ 61 385 604 $ 3 614 396 $ 21 385 604 $ 232144
St. Louis 20 823 768 $ 60 863 247 $ 4 136 753 $ 20 863 247 $ 221840
Toronto 5 848 995 $ 63 280 510 $ 1 719 490 $ 23 280 510 $ 202040
Washington 2 526 052 $ 63 191 772 $ 1 808 228 $ 23 191 772 $ 211839
Winnipeg 19 693 951 $ 64 367 990 $ 632 010 $ 24 367 990 $ 212041