Team FinanceLast Update - 26 novembre 2021 at 16:58
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: 7000 - 85 $ - 6 123 - 87,47%
Level 2: 6000 - 58 $ - 5 395 - 89,92%
Level 3: 2000 - 40 $ - 2 000 - 100,00%
Level 4: 5556 - 30 $ - 4 601 - 82,81%
Luxury : 1389 - 175 $ - 1 077 - 77,54%
Total Capacity :21945
Farm
Farm Level 1: 2000 - 50 $ - 1 575 - 78,76%
Farm Level 2: 1000 - 30 $ - 781 - 78,14%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %19 195 - 87,47%
Average Income per Game1 673 770 $
Year to Date Revenue8 368 852 $
Farm
Home Games Left36
Average Attendance - %2 357 - 78,55%
Average Income per Game137 973 $
Year to Date Revenue689 863 $

Expense

Pro Players Total Salaries61 960 000 $
Pro Players Total Average Salaries61 960 000 $
Farm Players Total Salaries1 542 700 $
Farm Players Total Average Salaries1 542 700 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value660 000 $
Pro Year To Date Expenses8 052 248 $
Farm Year To Date Expenses268 840 $
Pro Salary Cap Per Days316 122 $
Pro Salary Cap To Date7 623 664 $
Farm Salary Cap Per Days8 523 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 255 734 $
Farm Estimated Season Revenue4 967 014 $
Pro Remaining Season Days172
Pro Expenses Per Days333 980 $
Pro Estimated Expenses57 444 560 $
Farm Remaining Season Days157
Farm Expenses Per Days11 286 $
Farm Estimated Expenses1 771 902 $
Estimated Season Expenses59 216 462 $
Estimated Season Salary Cap62 656 648 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 343 352 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 22 656 648 $
Current Bank Account4 581 894 $
Projected Bank Account10 588 180 $

Pro Players Salaries

Mikko Rantanen (1 Way Contract) 7 500 000 $ (4)
-Salary Remaining : 6 581 633 $
Jonathan Toews (1 Way Contract) 7 000 000 $ (1)
-Salary Remaining : 6 142 857 $
Ryan O'Reilly (1 Way Contract) 6 800 000 $ (4)
-Salary Remaining : 5 967 347 $
Rasmus Ristolainen (1 Way Contract) 6 700 000 $ (4)
-Salary Remaining : 5 879 592 $
Jay Bouwmeester (1 Way Contract) 6 300 000 $ (1)
-Salary Remaining : 5 528 571 $
Kyle Connor (1 Way Contract) 5 500 000 $ (4)
-Salary Remaining : 4 826 531 $
Dougie Hamilton (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 3 948 980 $
Pekka Rinne (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 3 071 429 $
Brent Burns (1 Way Contract) 3 020 000 $ (2)
-Salary Remaining : 2 650 204 $
Rick Nash (1 Way Contract) 2 780 000 $ (2)
-Salary Remaining : 2 439 592 $
Brian Gibbons (1 Way Contract) 960 000 $ (1)
-Salary Remaining : 842 449 $
Robby Fabbri 900 000 $ (1)
-Salary Remaining : 789 796 $
Sam Bennett 900 000 $ (1)
-Salary Remaining : 789 796 $
Andrei Svechnikov 900 000 $ (2)
-Salary Remaining : 789 796 $
Thomas Chabot 900 000 $ (2)
-Salary Remaining : 789 796 $
Adrian Kempe 800 000 $ (2)
-Salary Remaining : 702 041 $
Aaron Dell (1 Way Contract) 800 000 $ (2)
-Salary Remaining : 702 041 $
Jason Dickinson 800 000 $ (1)
-Salary Remaining : 702 041 $
David Rundblad (1 Way Contract) 800 000 $ (3)
-Salary Remaining : 702 041 $
Neal Pionk 600 000 $ (1)
-Salary Remaining : 526 531 $
Total Pro Players20
Salary Commitment
Year 19 : 61 960 000 $
Year 20 : 36 500 000 $
Year 21 : 27 300 000 $
Year 22 : 26 500 000 $
Salary Average Commitment
Year 19 : 61 960 000 $
Year 20 : 36 500 000 $
Year 21 : 27 300 000 $
Year 22 : 26 500 000 $
Salary Cap with 1 Way Contract
Year 19 : 61 960 000 $
Year 20 : 36 500 000 $
Year 21 : 27 300 000 $
Year 22 : 26 500 000 $

Farm Players Salaries

Nick Spaling 117 000 $ (2)
Salary Remaining : 101 486 $
James Neal 116 000 $ (3)
Salary Remaining : 100 619 $
Trevor Daley 104 000 $ (2)
Salary Remaining : 90 210 $
Kris Versteeg 95 700 $ (3)
Salary Remaining : 83 010 $
Jordan Weal 95 000 $ (1)
Salary Remaining : 82 403 $
Benoit Pouliot 90 000 $ (2)
Salary Remaining : 78 066 $
Mikko Lehtonen 80 000 $ (1)
Salary Remaining : 69 392 $
Nick Seeler 75 000 $ (2)
Salary Remaining : 65 055 $
Luke Adam 75 000 $ (3)
Salary Remaining : 65 055 $
Igor Ozhiganov 70 000 $ (2)
Salary Remaining : 60 718 $
Casey DeSmith 70 000 $ (1)
Salary Remaining : 60 718 $
Christian Wolanin 60 000 $ (1)
Salary Remaining : 52 044 $
Joakim Nygard 60 000 $ (1)
Salary Remaining : 52 044 $
Joel Kiviranta 60 000 $ (2)
Salary Remaining : 52 044 $
Marc-Antoine Pouliot 55 000 $ (3)
Salary Remaining : 47 707 $
Andrew MacDonald 55 000 $ (2)
Salary Remaining : 47 707 $
Mikko Koskinen 55 000 $ (1)
Salary Remaining : 47 707 $
Matt Frattin 55 000 $ (2)
Salary Remaining : 47 707 $
Mike Green 55 000 $ (1)
Salary Remaining : 47 707 $
Sam Lafferty 50 000 $ (1)
Salary Remaining : 43 370 $
Max Veronneau 50 000 $ (2)
Salary Remaining : 43 370 $
Total Farm Players21
Salary Commitment
Year 19 : 1 542 700 $
Year 20 : 1 017 700 $
Year 21 : 341 700 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 542 700 $
Year 20 : 1 017 700 $
Year 21 : 341 700 $
Year 22 : 0 $

Arizona



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6500 - 87 $ - 6 238 - 95,96%
Level 2: 5000 - 56 $ - 5 000 - 100,00%
Level 3: 2000 - 43 $ - 2 000 - 100,00%
Level 4: 4000 - 32 $ - 3 714 - 92,86%
Luxury : 1000 - 175 $ - 987 - 98,70%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 50 $ - 1 534 - 76,69%
Farm Level 2: 1000 - 30 $ - 772 - 77,20%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17 939 - 96,97%
Average Income per Game1 620 347 $
Year to Date Revenue8 101 735 $
Farm
Home Games Left35
Average Attendance - %2 306 - 76,86%
Average Income per Game134 800 $
Year to Date Revenue808 799 $

Expense

Pro Players Total Salaries58 952 000 $
Pro Players Total Average Salaries58 952 000 $
Farm Players Total Salaries1 312 000 $
Farm Players Total Average Salaries1 312 000 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses7 549 693 $
Farm Year To Date Expenses225 958 $
Pro Salary Cap Per Days300 776 $
Pro Salary Cap To Date7 243 570 $
Farm Salary Cap Per Days7 249 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 332 492 $
Farm Estimated Season Revenue4 717 994 $
Pro Remaining Season Days172
Pro Expenses Per Days313 531 $
Pro Estimated Expenses53 927 332 $
Farm Remaining Season Days157
Farm Expenses Per Days10 011 $
Farm Estimated Expenses1 571 727 $
Estimated Season Expenses55 499 059 $
Estimated Season Salary Cap58 977 042 $
Estimate Under Maximum Salary Cap of 65 000 000 $6 022 958 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 18 977 042 $
Current Bank Account18 219 414 $
Projected Bank Account25 770 841 $

Pro Players Salaries

Filip Forsberg (1 Way Contract) 7 600 000 $ (1)
-Salary Remaining : 6 669 388 $
Jack Eichel (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 6 142 857 $
Jonathan Huberdeau (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 5 265 306 $
Mathew Barzal (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 5 265 306 $
Torey Krug (1 Way Contract) 6 000 000 $ (4)
-Salary Remaining : 5 265 306 $
Darnell Nurse (1 Way Contract) 4 900 000 $ (4)
-Salary Remaining : 4 300 000 $
Erik Johnson (1 Way Contract) 4 850 000 $ (1)
-Salary Remaining : 4 256 122 $
Louis Domingue (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 3 071 429 $
T.J. Brodie (1 Way Contract) 2 800 000 $ (3)
-Salary Remaining : 2 457 143 $
Nate Schmidt (1 Way Contract) 2 200 000 $ (1)
-Salary Remaining : 1 930 612 $
Mark Giordano (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 755 102 $
Miro Heiskanen 900 000 $ (3)
-Salary Remaining : 789 796 $
Timo Meier 900 000 $ (1)
-Salary Remaining : 789 796 $
Denis Gurianov 800 000 $ (2)
-Salary Remaining : 702 041 $
Dominik Kubalik 800 000 $ (1)
-Salary Remaining : 702 041 $
Roope Hintz 600 000 $ (2)
-Salary Remaining : 526 531 $
Frans Nielsen (1 Way Contract) 552 000 $ (1)
-Salary Remaining : 484 408 $
Magnus Paajarvi (1 Way Contract) 550 000 $ (1)
-Salary Remaining : 482 653 $
Miika Wiikman (1 Way Contract) 500 000 $ (1)
-Salary Remaining : 438 776 $
Andrew Mangiapane 500 000 $ (1)
-Salary Remaining : 438 776 $
Total Pro Players20
Salary Commitment
Year 19 : 58 952 000 $
Year 20 : 35 000 000 $
Year 21 : 27 600 000 $
Year 22 : 10 900 000 $
Salary Average Commitment
Year 19 : 58 952 000 $
Year 20 : 35 000 000 $
Year 21 : 27 600 000 $
Year 22 : 10 900 000 $
Salary Cap with 1 Way Contract
Year 19 : 58 952 000 $
Year 20 : 35 000 000 $
Year 21 : 27 600 000 $
Year 22 : 10 900 000 $

Farm Players Salaries

Cam Talbot 130 000 $ (1)
Salary Remaining : 112 762 $
Matt Read 97 500 $ (3)
Salary Remaining : 84 572 $
Cody Bass 93 000 $ (3)
Salary Remaining : 80 669 $
Alexandar Georgiyev 90 000 $ (1)
Salary Remaining : 78 066 $
Wojtek Wolski 90 000 $ (1)
Salary Remaining : 78 066 $
Matt Carle 80 000 $ (1)
Salary Remaining : 69 392 $
Alex Petrovic 75 000 $ (1)
Salary Remaining : 65 055 $
David Booth 71 500 $ (3)
Salary Remaining : 62 019 $
Riley Sheahan 70 000 $ (1)
Salary Remaining : 60 718 $
Viktor Antipin 60 000 $ (2)
Salary Remaining : 52 044 $
Andreas Borgman 55 000 $ (2)
Salary Remaining : 47 707 $
Gilbert Brule 50 000 $ (3)
Salary Remaining : 43 370 $
Lauri Tukonen 50 000 $ (3)
Salary Remaining : 43 370 $
Clay Wilson 50 000 $ (3)
Salary Remaining : 43 370 $
Charlie Lindgren 50 000 $ (2)
Salary Remaining : 43 370 $
Derek Smith 50 000 $ (3)
Salary Remaining : 43 370 $
Joseph Cramarossa 50 000 $ (2)
Salary Remaining : 43 370 $
Greg McKegg 50 000 $ (1)
Salary Remaining : 43 370 $
Daniel Catenacci 50 000 $ (2)
Salary Remaining : 43 370 $
Total Farm Players19
Salary Commitment
Year 19 : 1 312 000 $
Year 20 : 727 000 $
Year 21 : 462 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 312 000 $
Year 20 : 727 000 $
Year 21 : 462 000 $
Year 22 : 0 $

Boston



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6500 - 80 $ - 6 151 - 94,63%
Level 2: 5500 - 50 $ - 5 490 - 99,82%
Level 3: 2778 - 40 $ - 2 433 - 87,59%
Level 4: 4000 - 25 $ - 4 000 - 100,00%
Luxury : 1000 - 160 $ - 1 000 - 100,00%
Total Capacity :19778
Farm
Farm Level 1: 2000 - 50 $ - 1 534 - 76,68%
Farm Level 2: 1000 - 30 $ - 748 - 74,80%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %19 075 - 96,44%
Average Income per Game1 517 311 $
Year to Date Revenue7 586 554 $
Farm
Home Games Left36
Average Attendance - %2 282 - 76,05%
Average Income per Game133 812 $
Year to Date Revenue669 060 $

Expense

Pro Players Total Salaries60 760 000 $
Pro Players Total Average Salaries60 760 000 $
Farm Players Total Salaries1 629 800 $
Farm Players Total Average Salaries1 629 800 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 800 000 $
Pro Year To Date Expenses7 785 912 $
Farm Year To Date Expenses304 620 $
Pro Salary Cap Per Days310 000 $
Pro Salary Cap To Date7 357 344 $
Farm Salary Cap Per Days9 004 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 623 189 $
Farm Estimated Season Revenue4 817 232 $
Pro Remaining Season Days172
Pro Expenses Per Days327 857 $
Pro Estimated Expenses56 391 404 $
Farm Remaining Season Days157
Farm Expenses Per Days12 319 $
Farm Estimated Expenses1 934 083 $
Estimated Season Expenses58 325 487 $
Estimated Season Salary Cap62 477 344 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 522 656 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 22 477 344 $
Current Bank Account13 444 277 $
Projected Bank Account14 559 211 $

Pro Players Salaries

Jeff Petry (1 Way Contract) 6 350 000 $ (1)
-Salary Remaining : 5 572 449 $
Jake Guentzel (1 Way Contract) 6 250 000 $ (3)
-Salary Remaining : 5 484 694 $
Kyle Turris (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 4 826 531 $
Jeff Carter (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 4 387 755 $
Colton Parayko (1 Way Contract) 4 650 000 $ (2)
-Salary Remaining : 4 080 612 $
Brock Nelson (1 Way Contract) 4 600 000 $ (1)
-Salary Remaining : 4 036 735 $
Oscar Klefbom (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 3 948 980 $
Roman Josi (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 3 510 204 $
J.T. Compher (1 Way Contract) 3 000 000 $ (3)
-Salary Remaining : 2 632 653 $
Joonas Korpisalo (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 2 632 653 $
Robert Bortuzzo (1 Way Contract) 2 810 000 $ (1)
-Salary Remaining : 2 465 918 $
Jean Gabriel Pageau (1 Way Contract) 2 200 000 $ (1)
-Salary Remaining : 1 930 612 $
Jack Campbell (1 Way Contract) 1 850 000 $ (1)
-Salary Remaining : 1 623 469 $
Artturi Lehkonen (1 Way Contract) 1 600 000 $ (3)
-Salary Remaining : 1 404 082 $
Pierre-Luc Dubois 900 000 $ (1)
-Salary Remaining : 789 796 $
Jack Hughes 900 000 $ (3)
-Salary Remaining : 789 796 $
Adam Lowry 900 000 $ (2)
-Salary Remaining : 789 796 $
Nicolas Aube-Kubel 800 000 $ (2)
-Salary Remaining : 702 041 $
Erik Haula (1 Way Contract) 750 000 $ (1)
-Salary Remaining : 658 163 $
Oskar Lindblom 600 000 $ (2)
-Salary Remaining : 526 531 $
Philippe Myers 600 000 $ (2)
-Salary Remaining : 526 531 $
Total Pro Players21
Salary Commitment
Year 19 : 60 760 000 $
Year 20 : 31 800 000 $
Year 21 : 21 250 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 60 760 000 $
Year 20 : 31 800 000 $
Year 21 : 21 250 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 60 760 000 $
Year 20 : 31 800 000 $
Year 21 : 21 250 000 $
Year 22 : 0 $

Farm Players Salaries

Karl Alzner 110 000 $ (1)
Salary Remaining : 95 414 $
Chris Campoli 110 000 $ (1)
Salary Remaining : 95 414 $
Patric Hornqvist 100 000 $ (1)
Salary Remaining : 86 740 $
Curtis McElhinney 100 000 $ (1)
Salary Remaining : 86 740 $
Clarke MacArthur 99 800 $ (1)
Salary Remaining : 86 567 $
Phillip Di Giuseppe 95 000 $ (3)
Salary Remaining : 82 403 $
Chris VandeVelde 90 000 $ (3)
Salary Remaining : 78 066 $
Michael Bournival 90 000 $ (2)
Salary Remaining : 78 066 $
Mattias Janmark 90 000 $ (1)
Salary Remaining : 78 066 $
Kevin Poulin 85 000 $ (2)
Salary Remaining : 73 729 $
Brett Bellemore 80 000 $ (1)
Salary Remaining : 69 392 $
Niklas Grossman 80 000 $ (2)
Salary Remaining : 69 392 $
Eric Fehr 80 000 $ (1)
Salary Remaining : 69 392 $
Frederik Gauthier 80 000 $ (1)
Salary Remaining : 69 392 $
Fabian Brunnstrom 75 000 $ (2)
Salary Remaining : 65 055 $
Lance Bouma 70 000 $ (3)
Salary Remaining : 60 718 $
Matt Beleskey 70 000 $ (1)
Salary Remaining : 60 718 $
Cameron Gaunce 65 000 $ (3)
Salary Remaining : 56 381 $
Jon Merrill 60 000 $ (2)
Salary Remaining : 52 044 $
Total Farm Players19
Salary Commitment
Year 19 : 1 629 800 $
Year 20 : 710 000 $
Year 21 : 320 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 629 800 $
Year 20 : 710 000 $
Year 21 : 320 000 $
Year 22 : 0 $

Buffalo



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - 75 $ - 5 947 - 99,11%
Level 2: 5000 - 46 $ - 5 000 - 100,00%
Level 3: 2000 - 28 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 4 000 - 100,00%
Luxury : 1000 - 152 $ - 1 000 - 100,00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 533 - 76,64%
Farm Level 2: 1000 - 30 $ - 773 - 77,26%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %17 947 - 99,70%
Average Income per Game1 301 383 $
Year to Date Revenue7 808 299 $
Farm
Home Games Left36
Average Attendance - %2 305 - 76,85%
Average Income per Game134 754 $
Year to Date Revenue673 772 $

Expense

Pro Players Total Salaries54 468 000 $
Pro Players Total Average Salaries54 468 000 $
Farm Players Total Salaries1 235 000 $
Farm Players Total Average Salaries1 235 000 $
Coaches Total Salaries1 400 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses6 904 573 $
Farm Year To Date Expenses220 728 $
Pro Salary Cap Per Days275 372 $
Pro Salary Cap To Date6 557 984 $
Farm Salary Cap Per Days6 823 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue45 548 411 $
Farm Estimated Season Revenue4 851 158 $
Pro Remaining Season Days172
Pro Expenses Per Days282 490 $
Pro Estimated Expenses48 588 280 $
Farm Remaining Season Days157
Farm Expenses Per Days9 586 $
Farm Estimated Expenses1 505 002 $
Estimated Season Expenses50 093 282 $
Estimated Season Salary Cap53 921 968 $
Estimate Under Maximum Salary Cap of 65 000 000 $11 078 032 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 13 921 968 $
Current Bank Account6 527 123 $
Projected Bank Account6 833 410 $

Pro Players Salaries

David Krejci (1 Way Contract) 6 460 000 $ (2)
-Salary Remaining : 5 668 980 $
John Tavares (1 Way Contract) 6 100 000 $ (2)
-Salary Remaining : 5 353 061 $
Ryan Strome (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 4 826 531 $
James Van Riemsdyk (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 4 826 531 $
Josh Morrissey (1 Way Contract) 5 000 000 $ (3)
-Salary Remaining : 4 387 755 $
Dan Girardi (1 Way Contract) 3 750 000 $ (1)
-Salary Remaining : 3 290 816 $
Travis Hamonic (1 Way Contract) 3 250 000 $ (2)
-Salary Remaining : 2 852 041 $
Kevin Hayes (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 2 193 878 $
Nicklas Bergfors (1 Way Contract) 2 300 000 $ (3)
-Salary Remaining : 2 018 367 $
Jannik Hansen (1 Way Contract) 2 150 000 $ (3)
-Salary Remaining : 1 886 735 $
Vinnie Hinostroza (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 1 755 102 $
Oskar Sundqvist (1 Way Contract) 2 000 000 $ (3)
-Salary Remaining : 1 755 102 $
Brian Elliott (1 Way Contract) 1 200 000 $ (2)
-Salary Remaining : 1 053 061 $
Rocco Grimaldi (1 Way Contract) 950 000 $ (1)
-Salary Remaining : 833 673 $
Matt Murray (1 Way Contract) 950 000 $ (3)
-Salary Remaining : 833 673 $
Jake Muzzin (1 Way Contract) 852 000 $ (2)
-Salary Remaining : 747 673 $
Matt Grzelcyk (1 Way Contract) 850 000 $ (1)
-Salary Remaining : 745 918 $
Braydon Coburn 756 000 $ (2)
-Salary Remaining : 663 429 $
Tobias Rieder (1 Way Contract) 700 000 $ (3)
-Salary Remaining : 614 286 $
Sven Baertschi (1 Way Contract) 600 000 $ (1)
-Salary Remaining : 526 531 $
Erik Cernak 600 000 $ (1)
-Salary Remaining : 526 531 $
Pascal Leclaire (1 Way Contract) 500 000 $ (1)
-1 Way Contract Salary Cap : 5 000 $
-Salary Remaining : 438 776 $
Total Pro Players22
Salary Commitment
Year 19 : 54 468 000 $
Year 20 : 47 218 000 $
Year 21 : 15 600 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 54 468 000 $
Year 20 : 47 218 000 $
Year 21 : 15 600 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 53 973 000 $
Year 20 : 47 218 000 $
Year 21 : 15 600 000 $
Year 22 : 0 $

Farm Players Salaries

Andrew Shaw 90 000 $ (3)
Salary Remaining : 78 066 $
Filip Chytil 90 000 $ (2)
Salary Remaining : 78 066 $
Josh Norris 90 000 $ (3)
Salary Remaining : 78 066 $
Nick Merkley 80 000 $ (2)
Salary Remaining : 69 392 $
Samuel Girard 80 000 $ (2)
Salary Remaining : 69 392 $
Miikka Salomaki 70 000 $ (1)
Salary Remaining : 60 718 $
Filip Hronek 70 000 $ (2)
Salary Remaining : 60 718 $
Slater Koekkoek 70 000 $ (1)
Salary Remaining : 60 718 $
John Moore 70 000 $ (1)
Salary Remaining : 60 718 $
Michael Latta 65 000 $ (1)
Salary Remaining : 56 381 $
Martin Frk 65 000 $ (1)
Salary Remaining : 56 381 $
Teemu Pulkkinen 60 000 $ (2)
Salary Remaining : 52 044 $
Ondrej Kase 60 000 $ (1)
Salary Remaining : 52 044 $
Julian Melchiori 60 000 $ (2)
Salary Remaining : 52 044 $
Lucas Lessio 60 000 $ (1)
Salary Remaining : 52 044 $
Devante Smith-Pelly 55 000 $ (2)
Salary Remaining : 47 707 $
Johnny Oduya 50 000 $ (1)
Salary Remaining : 43 370 $
Alex Stalock 50 000 $ (1)
Salary Remaining : 43 370 $
Total Farm Players18
Salary Commitment
Year 19 : 1 235 000 $
Year 20 : 675 000 $
Year 21 : 180 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 235 000 $
Year 20 : 675 000 $
Year 21 : 180 000 $
Year 22 : 0 $

Chicago



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6200 - 98 $ - 4 555 - 73,47%
Level 2: 5500 - 79 $ - 3 698 - 67,24%
Level 3: 2778 - 60 $ - 1 547 - 55,67%
Level 4: 5556 - 45 $ - 2 729 - 49,12%
Luxury : 1389 - 188 $ - 818 - 58,88%
Total Capacity :21423
Farm
Farm Level 1: 2000 - 50 $ - 1 543 - 77,13%
Farm Level 2: 1000 - 30 $ - 785 - 78,47%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %13 347 - 62,30%
Average Income per Game1 495 658 $
Year to Date Revenue7 478 292 $
Farm
Home Games Left35
Average Attendance - %2 327 - 77,58%
Average Income per Game135 909 $
Year to Date Revenue815 453 $

Expense

Pro Players Total Salaries58 820 000 $
Pro Players Total Average Salaries58 820 000 $
Farm Players Total Salaries1 577 100 $
Farm Players Total Average Salaries1 577 100 $
Coaches Total Salaries3 296 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 050 000 $
Pro Year To Date Expenses7 937 762 $
Farm Year To Date Expenses301 298 $
Pro Salary Cap Per Days300 102 $
Pro Salary Cap To Date7 615 710 $
Farm Salary Cap Per Days8 713 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 843 702 $
Farm Estimated Season Revenue4 756 809 $
Pro Remaining Season Days172
Pro Expenses Per Days313 520 $
Pro Estimated Expenses53 925 440 $
Farm Remaining Season Days157
Farm Expenses Per Days12 393 $
Farm Estimated Expenses1 945 701 $
Estimated Season Expenses55 871 141 $
Estimated Season Salary Cap60 283 254 $
Estimate Under Maximum Salary Cap of 65 000 000 $4 716 746 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 20 283 254 $
Current Bank Account24 144 863 $
Projected Bank Account26 874 233 $

Pro Players Salaries

Oliver Ekman-Larsson (1 Way Contract) 6 500 000 $ (1)
-Salary Remaining : 5 704 082 $
Mathieu Perreault (1 Way Contract) 5 940 000 $ (1)
-Salary Remaining : 5 212 653 $
Calvin De Haan (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 4 826 531 $
J.T. Miller (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 4 826 531 $
Michael Grabner (1 Way Contract) 4 680 000 $ (1)
-Salary Remaining : 4 106 939 $
Phillip Danault (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 3 510 204 $
Radek Faksa (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 3 510 204 $
Joonas Donskoi (1 Way Contract) 4 000 000 $ (2)
-1 Way Contract Salary Cap : 40 000 $
-Salary Remaining : 3 510 204 $
Brett Pesce (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 2 632 653 $
Brett Connolly (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 2 632 653 $
Kris Letang (1 Way Contract) 2 800 000 $ (2)
-Salary Remaining : 2 457 143 $
Marco Scandella (1 Way Contract) 2 400 000 $ (1)
-Salary Remaining : 2 106 122 $
Joel Armia (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 1 755 102 $
Marc-Andre Fleury (1 Way Contract) 1 750 000 $ (3)
-Salary Remaining : 1 535 714 $
Frederick Gaudreau (1 Way Contract) 1 450 000 $ (1)
-Salary Remaining : 1 272 449 $
Frank Vatrano (1 Way Contract) 1 100 000 $ (3)
-Salary Remaining : 965 306 $
Tommy Wingels (1 Way Contract) 900 000 $ (3)
-Salary Remaining : 789 796 $
Linus Ullmark 900 000 $ (1)
-Salary Remaining : 789 796 $
Pavel Zacha 900 000 $ (2)
-Salary Remaining : 789 796 $
Maxime Comtois 800 000 $ (3)
-Salary Remaining : 702 041 $
Colin Wilson (1 Way Contract) 700 000 $ (3)
-Salary Remaining : 614 286 $
Yegor Sharangovich 500 000 $ (3)
-Salary Remaining : 438 776 $
Ian White (1 Way Contract) 500 000 $ (1)
-Salary Remaining : 438 776 $
Total Pro Players23
Salary Commitment
Year 19 : 62 820 000 $
Year 20 : 30 450 000 $
Year 21 : 11 250 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 62 820 000 $
Year 20 : 30 450 000 $
Year 21 : 11 250 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 58 860 000 $
Year 20 : 26 490 000 $
Year 21 : 11 250 000 $
Year 22 : 0 $

Farm Players Salaries

Jussi Jokinen 126 000 $ (1)
Salary Remaining : 109 293 $
Semyon Varlamov 126 000 $ (3)
Salary Remaining : 109 293 $
Andrew Cogliano 110 100 $ (1)
Salary Remaining : 95 501 $
Kevin Connauton 99 900 $ (3)
Salary Remaining : 86 654 $
Joe Vitale 97 500 $ (3)
Salary Remaining : 84 572 $
Craig Smith 90 000 $ (3)
Salary Remaining : 78 066 $
Michael Dal Colle 90 000 $ (2)
Salary Remaining : 78 066 $
Ron Hainsey 90 000 $ (3)
Salary Remaining : 78 066 $
Joey Hishon 85 000 $ (1)
Salary Remaining : 73 729 $
Lukas Sedlak 80 000 $ (2)
Salary Remaining : 69 392 $
Mike Santorelli 76 600 $ (2)
Salary Remaining : 66 443 $
Antti Pihlstrom 76 000 $ (1)
Salary Remaining : 65 923 $
Connor Brickley 75 000 $ (1)
Salary Remaining : 65 055 $
Patrik Nemeth 70 000 $ (1)
Salary Remaining : 60 718 $
Juho Lammikko 60 000 $ (2)
Salary Remaining : 52 044 $
Christian Djoos 60 000 $ (1)
Salary Remaining : 52 044 $
Steven Kampfer 60 000 $ (1)
Salary Remaining : 52 044 $
Daniel Brickley 55 000 $ (4)
Salary Remaining : 47 707 $
Josef Korenar 50 000 $ (3)
Salary Remaining : 43 370 $
Total Farm Players19
Salary Commitment
Year 19 : 1 577 100 $
Year 20 : 915 000 $
Year 21 : 608 400 $
Year 22 : 55 000 $
Salary Average Commitment
Year 19 : 1 577 100 $
Year 20 : 915 000 $
Year 21 : 608 400 $
Year 22 : 55 000 $

Columbus



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6500 - 85 $ - 5 275 - 81,15%
Level 2: 5500 - 65 $ - 3 875 - 70,46%
Level 3: 2778 - 35 $ - 2 398 - 86,32%
Level 4: 5556 - 25 $ - 4 365 - 78,57%
Luxury : 1000 - 180 $ - 832 - 83,16%
Total Capacity :21334
Farm
Farm Level 1: 2000 - 50 $ - 1 487 - 74,36%
Farm Level 2: 1000 - 30 $ - 755 - 75,50%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %16 745 - 78,49%
Average Income per Game1 548 054 $
Year to Date Revenue7 740 272 $
Farm
Home Games Left36
Average Attendance - %2 242 - 74,74%
Average Income per Game130 964 $
Year to Date Revenue654 818 $

Expense

Pro Players Total Salaries63 851 000 $
Pro Players Total Average Salaries63 401 000 $
Farm Players Total Salaries1 640 700 $
Farm Players Total Average Salaries1 640 700 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses8 308 296 $
Farm Year To Date Expenses283 848 $
Pro Salary Cap Per Days318 676 $
Pro Salary Cap To Date7 648 224 $
Farm Salary Cap Per Days9 065 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 729 958 $
Farm Estimated Season Revenue4 714 690 $
Pro Remaining Season Days172
Pro Expenses Per Days346 179 $
Pro Estimated Expenses59 542 788 $
Farm Remaining Season Days157
Farm Expenses Per Days11 827 $
Farm Estimated Expenses1 856 839 $
Estimated Season Expenses61 399 627 $
Estimated Season Salary Cap62 460 496 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 539 504 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 22 460 496 $
Current Bank Account2 514 633 $
Projected Bank Account1 559 654 $

Pro Players Salaries

Steven Stamkos (1 Way Contract) 7 300 000 $ (3)
-Salary Remaining : 6 406 122 $
Mika Zibanejad (1 Way Contract) 6 750 000 $ (2)
-Salary Remaining : 5 923 469 $
Brandon Saad (1 Way Contract) 6 500 000 $ (2)
-Salary Remaining : 5 704 082 $
Auston Matthews (1 Way Contract) 6 400 000 $ (1)
-Salary Remaining : 5 616 327 $
Cam Fowler (1 Way Contract) 5 500 000 $ (4)
-Salary Remaining : 4 826 531 $
Tyler Ennis (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 3 948 980 $
Alex Goligoski (1 Way Contract) 4 200 000 $ (2)
-Salary Remaining : 3 685 714 $
Dmitry Kulikov (1 Way Contract) 3 500 000 $ (4)
-Salary Remaining : 3 071 429 $
Esa Lindell (1 Way Contract) 3 000 000 $ (3)
-Salary Remaining : 2 632 653 $
Nikita Zadorov (1 Way Contract) 2 850 000 $ (2)
-Salary Remaining : 2 501 020 $
Marc-André Cliche (1 Way Contract) 2 750 000 $ (1)
-Salary Remaining : 2 413 265 $
John Gibson (1 Way Contract) 2 700 000 $ (1)
-Salary Remaining : 2 369 388 $
Blake Coleman (1 Way Contract) 1 100 000 $ (1)
-Salary Remaining : 965 306 $
Ben Bishop (1 Way Contract) 1 000 000 $ (3)
-Salary Remaining : 877 551 $
Johan Larsson (1 Way Contract) 950 000 $ (1)
-Salary Remaining : 833 673 $
Ryan Hartman (1 Way Contract) 950 000 $ (3)
-1 Way Contract Salary Cap : 9 500 $
-Salary Remaining : 833 673 $
Mikhail Sergachev 900 000 $ (2)
-Salary Remaining : 789 796 $
Alex DeBrincat 900 000 $ (1)
-Salary Remaining : 789 796 $
Luke Kunin 900 000 $ (3)
-Salary Remaining : 789 796 $
Zach Sanford (1 Way Contract) 700 000 $ (1)
-Salary Remaining : 614 286 $
Paul Byron (1 Way Contract) 501 000 $ (3)
-Salary Remaining : 439 653 $
Total Pro Players21
Salary Commitment
Year 19 : 63 851 000 $
Year 20 : 43 851 000 $
Year 21 : 22 651 000 $
Year 22 : 9 000 000 $
Salary Average Commitment
Year 19 : 63 401 000 $
Year 20 : 43 851 000 $
Year 21 : 22 651 000 $
Year 22 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 19 : 62 460 500 $
Year 20 : 42 910 500 $
Year 21 : 21 710 500 $
Year 22 : 9 000 000 $

Farm Players Salaries

Michal Neuvirth 140 000 $ (1)
Salary Remaining : 121 436 $
Ilya Zubov 130 000 $ (3)
Salary Remaining : 112 762 $
Dave Bolland 122 000 $ (1)
Salary Remaining : 105 823 $
Carl Soderberg 111 000 $ (3)
Salary Remaining : 96 282 $
Nick Holden 90 100 $ (3)
Salary Remaining : 78 153 $
Ryan White 90 000 $ (1)
Salary Remaining : 78 066 $
Jordie Benn 90 000 $ (2)
Salary Remaining : 78 066 $
Kevan Miller 90 000 $ (3)
Salary Remaining : 78 066 $
Cody McLeod 90 000 $ (2)
Salary Remaining : 78 066 $
Dillon Dube 80 000 $ (3)
Salary Remaining : 69 392 $
Byron Froese 75 000 $ (3)
Salary Remaining : 65 055 $
Dustin Tokarski 70 100 $ (3)
Salary Remaining : 60 805 $
Jacob Josefson 65 000 $ (2)
Salary Remaining : 56 381 $
Drew Stafford 60 000 $ (2)
Salary Remaining : 52 044 $
Matthew Benning 60 000 $ (3)
Salary Remaining : 52 044 $
Cody Goloubef 60 000 $ (3)
Salary Remaining : 52 044 $
Mason Appleton 60 000 $ (2)
Salary Remaining : 52 044 $
Michal Jordan 55 000 $ (1)
Salary Remaining : 47 707 $
Chad Johnson 52 500 $ (3)
Salary Remaining : 45 539 $
Gregory Stewart 50 000 $ (2)
Salary Remaining : 43 370 $
Total Farm Players20
Salary Commitment
Year 19 : 1 640 700 $
Year 20 : 1 233 700 $
Year 21 : 818 700 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 640 700 $
Year 20 : 1 233 700 $
Year 21 : 818 700 $
Year 22 : 0 $

Dallas



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 7133 - 100 $ - 4 583 - 64,26%
Level 2: 6944 - 75 $ - 3 869 - 55,72%
Level 3: 2778 - 45 $ - 2 415 - 86,93%
Level 4: 5556 - 25 $ - 4 906 - 88,30%
Luxury : 1389 - 180 $ - 1 067 - 76,82%
Total Capacity :23800
Farm
Farm Level 1: 2000 - 30 $ - 1 978 - 98,89%
Farm Level 2: 1000 - 20 $ - 990 - 99,04%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %16 841 - 70,76%
Average Income per Game1 582 099 $
Year to Date Revenue7 910 493 $
Farm
Home Games Left36
Average Attendance - %2 968 - 98,94%
Average Income per Game106 842 $
Year to Date Revenue534 208 $

Expense

Pro Players Total Salaries60 344 750 $
Pro Players Total Average Salaries60 344 750 $
Farm Players Total Salaries1 890 220 $
Farm Players Total Average Salaries1 890 220 $
Coaches Total Salaries2 750 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 185 000 $
Pro Year To Date Expenses7 454 967 $
Farm Year To Date Expenses322 248 $
Pro Salary Cap Per Days307 881 $
Pro Salary Cap To Date7 137 002 $
Farm Salary Cap Per Days10 443 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 955 550 $
Farm Estimated Season Revenue3 846 298 $
Pro Remaining Season Days172
Pro Expenses Per Days319 361 $
Pro Estimated Expenses54 930 092 $
Farm Remaining Season Days157
Farm Expenses Per Days13 206 $
Farm Estimated Expenses2 073 342 $
Estimated Season Expenses57 003 434 $
Estimated Season Salary Cap61 277 534 $
Estimate Under Maximum Salary Cap of 65 000 000 $3 722 466 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 21 277 534 $
Current Bank Account3 402 213 $
Projected Bank Account7 200 627 $

Pro Players Salaries

William Nylander (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 6 142 857 $
Tyler Seguin (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 5 265 306 $
Victor Rask (1 Way Contract) 5 650 000 $ (2)
-Salary Remaining : 4 958 163 $
Nail Yakupov (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 4 826 531 $
Ryan Ellis (1 Way Contract) 5 250 000 $ (4)
-Salary Remaining : 4 607 143 $
Duncan Keith (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 3 948 980 $
Alexander Edler (1 Way Contract) 4 483 750 $ (1)
-Salary Remaining : 3 934 719 $
Patrice Bergeron (1 Way Contract) 4 200 000 $ (2)
-Salary Remaining : 3 685 714 $
Jaccob Slavin (1 Way Contract) 2 800 000 $ (1)
-Salary Remaining : 2 457 143 $
Erik Gudbranson (1 Way Contract) 2 600 000 $ (1)
-Salary Remaining : 2 281 633 $
Nick Bjugstad (1 Way Contract) 2 250 000 $ (2)
-Salary Remaining : 1 974 490 $
Casey Borer (1 Way Contract) 1 999 000 $ (1)
-Salary Remaining : 1 754 224 $
Ryan Dzingel (1 Way Contract) 1 600 000 $ (1)
-Salary Remaining : 1 404 082 $
Wayne Simmonds (1 Way Contract) 1 010 000 $ (2)
-Salary Remaining : 886 327 $
Brady Tkachuk 900 000 $ (2)
-Salary Remaining : 789 796 $
Scott Harrington (1 Way Contract) 850 000 $ (2)
-Salary Remaining : 745 918 $
Laurent Brossoit (1 Way Contract) 800 000 $ (1)
-Salary Remaining : 702 041 $
Alex Nedeljkovic 800 000 $ (2)
-Salary Remaining : 702 041 $
Corey Crawford (1 Way Contract) 651 000 $ (1)
-Salary Remaining : 571 286 $
Vladimir Sobotka (1 Way Contract) 501 000 $ (1)
-Salary Remaining : 439 653 $
Patrik Berglund (1 Way Contract) 500 000 $ (1)
-Salary Remaining : 438 776 $
Carter Verhaeghe 500 000 $ (1)
-Salary Remaining : 438 776 $
Total Pro Players22
Salary Commitment
Year 19 : 60 344 750 $
Year 20 : 33 410 000 $
Year 21 : 17 750 000 $
Year 22 : 5 250 000 $
Salary Average Commitment
Year 19 : 60 344 750 $
Year 20 : 33 410 000 $
Year 21 : 17 750 000 $
Year 22 : 5 250 000 $
Salary Cap with 1 Way Contract
Year 19 : 60 344 750 $
Year 20 : 33 410 000 $
Year 21 : 17 750 000 $
Year 22 : 5 250 000 $

Farm Players Salaries

Darren Helm 151 200 $ (3)
Salary Remaining : 131 151 $
Steve Mason 130 100 $ (3)
Salary Remaining : 112 849 $
Matt Halischuk 126 000 $ (1)
Salary Remaining : 109 293 $
Antti Niemi 115 100 $ (1)
Salary Remaining : 99 838 $
Matt Irwin 110 100 $ (3)
Salary Remaining : 95 501 $
Christian Ehrhoff 105 100 $ (1)
Salary Remaining : 91 164 $
Marc-Andre Bourdon 100 000 $ (1)
Salary Remaining : 86 740 $
Andrei Loktionov 99 900 $ (3)
Salary Remaining : 86 654 $
Troy Brouwer 99 500 $ (2)
Salary Remaining : 86 307 $
Chris Stewart 97 510 $ (3)
Salary Remaining : 84 580 $
Brett Sterling 95 510 $ (1)
Salary Remaining : 82 846 $
Kyle Rau 90 000 $ (2)
Salary Remaining : 78 066 $
Brandon Pirri 90 000 $ (4)
Salary Remaining : 78 066 $
Anthony Stewart 85 100 $ (1)
Salary Remaining : 73 816 $
Dalton Prout 85 100 $ (3)
Salary Remaining : 73 816 $
Jordan Szwarz 80 000 $ (4)
Salary Remaining : 69 392 $
Cory Emmerton 75 000 $ (1)
Salary Remaining : 65 055 $
Brad Malone 55 000 $ (2)
Salary Remaining : 47 707 $
Francois Beauchemin 50 000 $ (1)
Salary Remaining : 43 370 $
Jeff Schultz 50 000 $ (1)
Salary Remaining : 43 370 $
Total Farm Players20
Salary Commitment
Year 19 : 1 890 220 $
Year 20 : 1 088 410 $
Year 21 : 843 910 $
Year 22 : 170 000 $
Salary Average Commitment
Year 19 : 1 890 220 $
Year 20 : 1 088 410 $
Year 21 : 843 910 $
Year 22 : 170 000 $

Detroit



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - 125 $ - 4 213 - 70,22%
Level 2: 5000 - 80 $ - 3 544 - 70,88%
Level 3: 2000 - 60 $ - 1 521 - 76,06%
Level 4: 4000 - 40 $ - 2 836 - 70,91%
Luxury : 1000 - 220 $ - 729 - 72,88%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 500 - 75,02%
Farm Level 2: 1000 - 30 $ - 771 - 77,14%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %12 843 - 71,35%
Average Income per Game1 507 757 $
Year to Date Revenue7 538 786 $
Farm
Home Games Left36
Average Attendance - %2 272 - 75,73%
Average Income per Game132 519 $
Year to Date Revenue662 593 $

Expense

Pro Players Total Salaries68 102 000 $
Pro Players Total Average Salaries68 102 000 $
Farm Players Total Salaries1 744 900 $
Farm Players Total Average Salaries1 744 900 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses8 855 596 $
Farm Year To Date Expenses557 214 $
Pro Salary Cap Per Days322 962 $
Pro Salary Cap To Date7 790 750 $
Farm Salary Cap Per Days9 640 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 279 259 $
Farm Estimated Season Revenue4 770 670 $
Pro Remaining Season Days172
Pro Expenses Per Days367 867 $
Pro Estimated Expenses63 273 124 $
Farm Remaining Season Days157
Farm Expenses Per Days23 452 $
Farm Estimated Expenses3 681 964 $
Estimated Season Expenses66 955 088 $
Estimated Season Salary Cap63 340 214 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 659 786 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 23 340 214 $
Current Bank Account(1 119 962 $)
Projected Bank Account(9 025 121 $)

Pro Players Salaries

Gabriel Landeskog (1 Way Contract) 8 600 000 $ (2)
-Salary Remaining : 7 546 939 $
Anze Kopitar (1 Way Contract) 7 000 000 $ (2)
-Salary Remaining : 6 142 857 $
Niklas Hjalmarsson (1 Way Contract) 6 840 000 $ (2)
-Salary Remaining : 6 002 449 $
Bo Horvat (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 5 265 306 $
Nino Niederreiter (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 4 826 531 $
Josh Anderson (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 3 948 980 $
Adam Henrique (1 Way Contract) 4 000 000 $ (1)
-1 Way Contract Salary Cap : 40 000 $
-Salary Remaining : 3 510 204 $
Nikita Zaitsev (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 3 071 429 $
Carey Price (1 Way Contract) 3 200 000 $ (1)
-Salary Remaining : 2 808 163 $
Cody Ceci (1 Way Contract) 3 200 000 $ (2)
-Salary Remaining : 2 808 163 $
Devin Shore (1 Way Contract) 2 800 000 $ (3)
-Salary Remaining : 2 457 143 $
Josh Manson (1 Way Contract) 2 700 000 $ (1)
-Salary Remaining : 2 369 388 $
Oliver Bjorkstrand (1 Way Contract) 2 300 000 $ (3)
-Salary Remaining : 2 018 367 $
Boyd Gordon 1 512 000 $ (2)
-Salary Remaining : 1 326 857 $
David Kampf (1 Way Contract) 1 000 000 $ (3)
-Salary Remaining : 877 551 $
Matthew Peca 950 000 $ (1)
-Salary Remaining : 833 673 $
Tristan Jarry (1 Way Contract) 900 000 $ (2)
-Salary Remaining : 789 796 $
Taylor Leier 900 000 $ (3)
-Salary Remaining : 789 796 $
Andrej Nestrasil (1 Way Contract) 850 000 $ (1)
-1 Way Contract Salary Cap : 8 500 $
-Salary Remaining : 745 918 $
Samuel Morin 750 000 $ (1)
-Salary Remaining : 658 163 $
Jonas Siegenthaler 600 000 $ (2)
-Salary Remaining : 526 531 $
Jake Dotchin (1 Way Contract) 500 000 $ (1)
-Salary Remaining : 438 776 $
Total Pro Players22
Salary Commitment
Year 19 : 68 102 000 $
Year 20 : 46 152 000 $
Year 21 : 11 500 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 68 102 000 $
Year 20 : 46 152 000 $
Year 21 : 11 500 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 63 300 500 $
Year 20 : 46 152 000 $
Year 21 : 11 500 000 $
Year 22 : 0 $

Farm Players Salaries

Anders Nilsson 200 000 $ (2)
Salary Remaining : 173 481 $
Radko Gudas 200 000 $ (2)
Salary Remaining : 173 481 $
Jonas Hiller 122 000 $ (1)
Salary Remaining : 105 823 $
Mark Fraser 113 000 $ (1)
Salary Remaining : 98 017 $
Oscar Fantenberg 99 900 $ (1)
Salary Remaining : 86 654 $
Justin Bailey 95 000 $ (2)
Salary Remaining : 82 403 $
J.T. Brown 90 000 $ (3)
Salary Remaining : 78 066 $
Joseph Blandisi 85 000 $ (2)
Salary Remaining : 73 729 $
John Quenneville 80 000 $ (1)
Salary Remaining : 69 392 $
Zac Rinaldo 80 000 $ (3)
Salary Remaining : 69 392 $
Boo Nieves 75 000 $ (2)
Salary Remaining : 65 055 $
Keegan Kolesar 70 000 $ (2)
Salary Remaining : 60 718 $
Michael Amadio 70 000 $ (1)
Salary Remaining : 60 718 $
Stefan Elliott 70 000 $ (3)
Salary Remaining : 60 718 $
Hudson Fasching 70 000 $ (4)
Salary Remaining : 60 718 $
Trevor Carrick 65 000 $ (4)
Salary Remaining : 56 381 $
Filip Chlapik 60 000 $ (2)
Salary Remaining : 52 044 $
Austin Wagner 50 000 $ (2)
Salary Remaining : 43 370 $
Nicolas Kerdiles 50 000 $ (3)
Salary Remaining : 43 370 $
Total Farm Players19
Salary Commitment
Year 19 : 1 744 900 $
Year 20 : 1 260 000 $
Year 21 : 425 000 $
Year 22 : 135 000 $
Salary Average Commitment
Year 19 : 1 744 900 $
Year 20 : 1 260 000 $
Year 21 : 425 000 $
Year 22 : 135 000 $

Edmonton



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 8333 - 70 $ - 6 191 - 74,30%
Level 2: 6944 - 60 $ - 5 522 - 79,52%
Level 3: 2778 - 40 $ - 2 382 - 85,76%
Level 4: 5556 - 30 $ - 4 704 - 84,67%
Luxury : 1389 - 180 $ - 1 022 - 73,61%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 50 $ - 1 519 - 75,96%
Farm Level 2: 1000 - 30 $ - 796 - 79,58%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %19 822 - 79,29%
Average Income per Game1 544 557 $
Year to Date Revenue7 722 786 $
Farm
Home Games Left35
Average Attendance - %2 315 - 77,17%
Average Income per Game134 775 $
Year to Date Revenue808 651 $

Expense

Pro Players Total Salaries71 270 000 $
Pro Players Total Average Salaries71 270 000 $
Farm Players Total Salaries1 799 900 $
Farm Players Total Average Salaries1 799 900 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses9 348 374 $
Farm Year To Date Expenses435 556 $
Pro Salary Cap Per Days321 952 $
Pro Salary Cap To Date7 736 030 $
Farm Salary Cap Per Days9 944 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 604 059 $
Farm Estimated Season Revenue4 717 131 $
Pro Remaining Season Days172
Pro Expenses Per Days389 133 $
Pro Estimated Expenses66 930 876 $
Farm Remaining Season Days157
Farm Expenses Per Days18 231 $
Farm Estimated Expenses2 862 267 $
Estimated Season Expenses69 793 143 $
Estimated Season Salary Cap63 111 774 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 888 226 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 23 111 774 $
Current Bank Account63 910 008 $
Projected Bank Account54 438 055 $

Pro Players Salaries

Sidney Crosby (1 Way Contract) 8 700 000 $ (1)
-Salary Remaining : 7 634 694 $
Nathan MacKinnon (1 Way Contract) 8 500 000 $ (3)
-Salary Remaining : 7 459 184 $
Johnny Gaudreau (1 Way Contract) 7 500 000 $ (3)
-Salary Remaining : 6 581 633 $
Ryan Johansen (1 Way Contract) 6 800 000 $ (2)
-Salary Remaining : 5 967 347 $
Clayton Keller 6 500 000 $ (2)
-Salary Remaining : 5 704 082 $
Sami Vatanen (1 Way Contract) 6 100 000 $ (4)
-Salary Remaining : 5 353 061 $
Drew Doughty (1 Way Contract) 5 600 000 $ (3)
-Salary Remaining : 4 914 286 $
Martin Jones (1 Way Contract) 4 500 000 $ (2)
-1 Way Contract Salary Cap : 45 000 $
-Salary Remaining : 3 948 980 $
Derick Brassard (1 Way Contract) 3 210 000 $ (2)
-Salary Remaining : 2 816 939 $
Eric Robinson (1 Way Contract) 2 560 000 $ (1)
-Salary Remaining : 2 246 531 $
Jamie McGinn (1 Way Contract) 2 000 000 $ (1)
-1 Way Contract Salary Cap : 20 000 $
-Salary Remaining : 1 755 102 $
Josh Bailey (1 Way Contract) 1 750 000 $ (1)
-1 Way Contract Salary Cap : 17 500 $
-Salary Remaining : 1 535 714 $
Calvin Pickard (1 Way Contract) 950 000 $ (1)
-Salary Remaining : 833 673 $
Matthew Tkachuk 900 000 $ (1)
-Salary Remaining : 789 796 $
Travis Sanheim 900 000 $ (1)
-Salary Remaining : 789 796 $
Charles McAvoy 900 000 $ (2)
-Salary Remaining : 789 796 $
P.K. Subban (1 Way Contract) 700 000 $ (3)
-Salary Remaining : 614 286 $
Tomas Nosek (1 Way Contract) 600 000 $ (2)
-Salary Remaining : 526 531 $
Riley Nash (1 Way Contract) 600 000 $ (2)
-Salary Remaining : 526 531 $
Igor Shesterkin 500 000 $ (2)
-Salary Remaining : 438 776 $
Pius Suter 500 000 $ (2)
-Salary Remaining : 438 776 $
John Marino 500 000 $ (2)
-Salary Remaining : 438 776 $
Jordan Martinook (1 Way Contract) 500 000 $ (2)
-Salary Remaining : 438 776 $
Total Pro Players23
Salary Commitment
Year 19 : 71 270 000 $
Year 20 : 53 510 000 $
Year 21 : 28 400 000 $
Year 22 : 6 100 000 $
Salary Average Commitment
Year 19 : 71 270 000 $
Year 20 : 53 510 000 $
Year 21 : 28 400 000 $
Year 22 : 6 100 000 $
Salary Cap with 1 Way Contract
Year 19 : 63 102 500 $
Year 20 : 49 055 000 $
Year 21 : 28 400 000 $
Year 22 : 6 100 000 $

Farm Players Salaries

Garnet Hathaway 200 000 $ (1)
Salary Remaining : 173 481 $
Steven Lorentz 200 000 $ (1)
Salary Remaining : 173 481 $
Connor Clifton 175 000 $ (1)
Salary Remaining : 151 796 $
Thomas Hickey 100 000 $ (2)
Salary Remaining : 86 740 $
Oscar Lindberg 99 900 $ (1)
Salary Remaining : 86 654 $
Tyler Graovac 95 000 $ (2)
Salary Remaining : 82 403 $
Dmitrij Jaskin 95 000 $ (2)
Salary Remaining : 82 403 $
Jake Gardiner 90 000 $ (3)
Salary Remaining : 78 066 $
Nick Ritchie 90 000 $ (1)
Salary Remaining : 78 066 $
Austin Czarnik 90 000 $ (2)
Salary Remaining : 78 066 $
Haydn Fleury 90 000 $ (1)
Salary Remaining : 78 066 $
Joakim Ryan 85 000 $ (2)
Salary Remaining : 73 729 $
Joakim Andersson 80 000 $ (2)
Salary Remaining : 69 392 $
Zach Whitecloud 70 000 $ (2)
Salary Remaining : 60 718 $
Jon Gillies 65 000 $ (3)
Salary Remaining : 56 381 $
Juuso Riikola 65 000 $ (3)
Salary Remaining : 56 381 $
Kevin Lankinen 60 000 $ (1)
Salary Remaining : 52 044 $
Lawrence Pilut 50 000 $ (1)
Salary Remaining : 43 370 $
Total Farm Players18
Salary Commitment
Year 19 : 1 799 900 $
Year 20 : 835 000 $
Year 21 : 220 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 799 900 $
Year 20 : 835 000 $
Year 21 : 220 000 $
Year 22 : 0 $

Floride



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - 95 $ - 4 711 - 78,52%
Level 2: 5100 - 80 $ - 3 576 - 70,12%
Level 3: 2778 - 60 $ - 1 559 - 56,13%
Level 4: 5556 - 40 $ - 2 971 - 53,46%
Luxury : 1000 - 160 $ - 1 000 - 99,98%
Total Capacity :20434
Farm
Farm Level 1: 2000 - 50 $ - 1 613 - 80,64%
Farm Level 2: 1000 - 30 $ - 784 - 78,44%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %13 817 - 67,62%
Average Income per Game1 493 128 $
Year to Date Revenue8 958 769 $
Farm
Home Games Left36
Average Attendance - %2 397 - 79,91%
Average Income per Game140 632 $
Year to Date Revenue703 162 $

Expense

Pro Players Total Salaries63 365 000 $
Pro Players Total Average Salaries63 615 000 $
Farm Players Total Salaries1 295 900 $
Farm Players Total Average Salaries1 295 900 $
Coaches Total Salaries3 900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses8 052 864 $
Farm Year To Date Expenses370 728 $
Pro Salary Cap Per Days312 444 $
Pro Salary Cap To Date7 498 656 $
Farm Salary Cap Per Days7 160 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 259 486 $
Farm Estimated Season Revenue5 062 766 $
Pro Remaining Season Days172
Pro Expenses Per Days335 536 $
Pro Estimated Expenses57 712 192 $
Farm Remaining Season Days157
Farm Expenses Per Days15 447 $
Farm Estimated Expenses2 425 179 $
Estimated Season Expenses60 137 371 $
Estimated Season Salary Cap61 239 024 $
Estimate Under Maximum Salary Cap of 65 000 000 $3 760 976 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 21 239 024 $
Current Bank Account9 571 573 $
Projected Bank Account6 756 454 $

Pro Players Salaries

Ryan Nugent-Hopkins (1 Way Contract) 6 200 000 $ (2)
-Salary Remaining : 5 440 816 $
Patrick Kane (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 4 826 531 $
Brandon Montour (1 Way Contract) 5 400 000 $ (3)
-Salary Remaining : 4 738 776 $
Mike Hoffman (1 Way Contract) 5 300 000 $ (2)
-Salary Remaining : 4 651 020 $
Chandler Stephenson (1 Way Contract) 4 650 000 $ (1)
-Salary Remaining : 4 080 612 $
Brandon Carlo (1 Way Contract) 3 700 000 $ (3)
-Salary Remaining : 3 246 939 $
Marc-Edouard Vlasic (1 Way Contract) 3 400 000 $ (3)
-Salary Remaining : 2 983 673 $
Jakub Voracek (1 Way Contract) 3 100 000 $ (3)
-Salary Remaining : 2 720 408 $
Petr Mrazek (1 Way Contract) 2 850 000 $ (2)
-Salary Remaining : 2 501 020 $
David Savard (1 Way Contract) 2 750 000 $ (4)
-Salary Remaining : 2 413 265 $
David Perron (1 Way Contract) 2 515 000 $ (1)
-Salary Remaining : 2 207 041 $
Connor Murphy (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 2 193 878 $
Brent Seabrook (1 Way Contract) 2 100 000 $ (1)
-Salary Remaining : 1 842 857 $
Nazem Kadri (1 Way Contract) 2 000 000 $ (4)
-Salary Remaining : 1 755 102 $
Corey Perry (1 Way Contract) 1 900 000 $ (1)
-Salary Remaining : 1 667 347 $
Sean Kuraly (1 Way Contract) 1 400 000 $ (2)
-Salary Remaining : 1 228 571 $
Alexander Radulov (1 Way Contract) 1 300 000 $ (2)
-1 Way Contract Salary Cap : 13 000 $
-Salary Remaining : 1 140 816 $
Jujhar Khaira (1 Way Contract) 1 200 000 $ (3)
-Salary Remaining : 1 053 061 $
David Rittich (1 Way Contract) 1 100 000 $ (2)
-1 Way Contract Salary Cap : 11 000 $
-Salary Remaining : 965 306 $
Nico Hischier 900 000 $ (2)
-Salary Remaining : 789 796 $
Elias Pettersson 900 000 $ (1)
-Salary Remaining : 789 796 $
Robert Thomas 900 000 $ (3)
-Salary Remaining : 789 796 $
Shea Theodore 800 000 $ (1)
-Salary Remaining : 702 041 $
Victor Olofsson 500 000 $ (1)
-Salary Remaining : 438 776 $
Ilya Sorokin 500 000 $ (2)
-Salary Remaining : 438 776 $
Total Pro Players25
Salary Commitment
Year 19 : 63 365 000 $
Year 20 : 44 500 000 $
Year 21 : 22 450 000 $
Year 22 : 4 750 000 $
Salary Average Commitment
Year 19 : 63 615 000 $
Year 20 : 44 500 000 $
Year 21 : 22 450 000 $
Year 22 : 4 750 000 $
Salary Cap with 1 Way Contract
Year 19 : 61 239 000 $
Year 20 : 42 124 000 $
Year 21 : 22 450 000 $
Year 22 : 4 750 000 $

Farm Players Salaries

Mark Barberio 110 000 $ (3)
Salary Remaining : 95 414 $
Joakim Lindstrom 100 000 $ (1)
Salary Remaining : 86 740 $
Brandon Yip 100 000 $ (1)
Salary Remaining : 86 740 $
Johnny Boychuk 100 000 $ (1)
Salary Remaining : 86 740 $
Marcus Kruger 100 000 $ (3)
Salary Remaining : 86 740 $
Andrew Desjardins 98 500 $ (1)
Salary Remaining : 85 439 $
John Mitchell 98 500 $ (1)
Salary Remaining : 85 439 $
Brendan Lemieux 80 000 $ (2)
Salary Remaining : 69 392 $
Blake Comeau 78 900 $ (1)
Salary Remaining : 68 438 $
Pheonix Copley 70 000 $ (2)
Salary Remaining : 60 718 $
Adam Clendening 65 000 $ (1)
Salary Remaining : 56 381 $
Patrick Wiercioch 65 000 $ (1)
Salary Remaining : 56 381 $
Brendan Mikkelson 60 000 $ (1)
Salary Remaining : 52 044 $
Christian Thomas 60 000 $ (1)
Salary Remaining : 52 044 $
Connor Carrick 55 000 $ (1)
Salary Remaining : 47 707 $
Pat Maroon 55 000 $ (1)
Salary Remaining : 47 707 $
Total Farm Players16
Salary Commitment
Year 19 : 1 295 900 $
Year 20 : 360 000 $
Year 21 : 210 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 295 900 $
Year 20 : 360 000 $
Year 21 : 210 000 $
Year 22 : 0 $

LosAngeles



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - 99 $ - 4 601 - 76,68%
Level 2: 5000 - 65 $ - 4 397 - 87,95%
Level 3: 2000 - 46 $ - 1 942 - 97,08%
Level 4: 4000 - 34 $ - 3 673 - 91,82%
Luxury : 1000 - 185 $ - 821 - 82,08%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 577 - 78,84%
Farm Level 2: 1000 - 30 $ - 744 - 74,40%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %15 434 - 85,74%
Average Income per Game1 494 945 $
Year to Date Revenue7 474 726 $
Farm
Home Games Left36
Average Attendance - %2 321 - 77,36%
Average Income per Game136 566 $
Year to Date Revenue682 830 $

Expense

Pro Players Total Salaries64 505 000 $
Pro Players Total Average Salaries64 505 000 $
Farm Players Total Salaries1 545 000 $
Farm Players Total Average Salaries1 545 000 $
Coaches Total Salaries4 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses8 249 588 $
Farm Year To Date Expenses287 462 $
Pro Salary Cap Per Days329 107 $
Pro Salary Cap To Date7 747 550 $
Farm Salary Cap Per Days8 536 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 818 027 $
Farm Estimated Season Revenue4 916 376 $
Pro Remaining Season Days172
Pro Expenses Per Days350 026 $
Pro Estimated Expenses60 204 472 $
Farm Remaining Season Days157
Farm Expenses Per Days11 298 $
Farm Estimated Expenses1 773 786 $
Estimated Season Expenses61 978 258 $
Estimated Season Salary Cap64 353 954 $
Estimate Under Maximum Salary Cap of 65 000 000 $646 046 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 353 954 $
Current Bank Account5 598 225 $
Projected Bank Account2 354 370 $

Pro Players Salaries

Aleksander Barkov (1 Way Contract) 7 500 000 $ (2)
-Salary Remaining : 6 581 633 $
Vladimir Tarasenko (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 5 265 306 $
Artem Panarin (1 Way Contract) 5 850 000 $ (1)
-Salary Remaining : 5 133 673 $
Teuvo Teravainen (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 4 826 531 $
Matt Dumba (1 Way Contract) 5 400 000 $ (2)
-Salary Remaining : 4 738 776 $
Ryan Murray (1 Way Contract) 5 300 000 $ (3)
-Salary Remaining : 4 651 020 $
Justin Faulk (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 4 387 755 $
Jordan Staal (1 Way Contract) 4 250 000 $ (1)
-Salary Remaining : 3 729 592 $
Nikita Kucherov (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 3 510 204 $
Calvin Petersen (1 Way Contract) 2 510 000 $ (1)
-Salary Remaining : 2 202 653 $
Justin Schultz (1 Way Contract) 1 850 000 $ (1)
-Salary Remaining : 1 623 469 $
Josh Archibald (1 Way Contract) 1 310 000 $ (3)
-Salary Remaining : 1 149 592 $
Ben Scrivens (1 Way Contract) 1 250 000 $ (2)
-Salary Remaining : 1 096 939 $
Eric Staal (1 Way Contract) 1 215 000 $ (1)
-Salary Remaining : 1 066 224 $
Justin Williams (1 Way Contract) 1 210 000 $ (1)
-Salary Remaining : 1 061 837 $
Jack Johnson (1 Way Contract) 1 110 000 $ (2)
-Salary Remaining : 974 082 $
Tyler Motte 850 000 $ (3)
-Salary Remaining : 745 918 $
Christian Dvorak 800 000 $ (2)
-Salary Remaining : 702 041 $
Adam Fox 800 000 $ (2)
-Salary Remaining : 702 041 $
Dominik Kahun 800 000 $ (1)
-Salary Remaining : 702 041 $
Kari Lehtonen (1 Way Contract) 800 000 $ (2)
-Salary Remaining : 702 041 $
Jacob De La Rose 700 000 $ (1)
-Salary Remaining : 614 286 $
Kirill Kaprizov 500 000 $ (2)
-Salary Remaining : 438 776 $
Total Pro Players23
Salary Commitment
Year 19 : 64 505 000 $
Year 20 : 29 620 000 $
Year 21 : 7 460 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 64 505 000 $
Year 20 : 29 620 000 $
Year 21 : 7 460 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 64 505 000 $
Year 20 : 29 620 000 $
Year 21 : 7 460 000 $
Year 22 : 0 $

Farm Players Salaries

Zack Smith 160 000 $ (3)
Salary Remaining : 138 785 $
Mike Smith 150 000 $ (2)
Salary Remaining : 130 110 $
Jared Cowen 150 000 $ (3)
Salary Remaining : 130 110 $
Jordan Schroeder 95 000 $ (3)
Salary Remaining : 82 403 $
Sven Andrighetto 95 000 $ (2)
Salary Remaining : 82 403 $
Slava Voynov 95 000 $ (1)
Salary Remaining : 82 403 $
Nikolai Prokhorkin 90 000 $ (3)
Salary Remaining : 78 066 $
Jordan Oesterle 80 000 $ (1)
Salary Remaining : 69 392 $
Jiri Sekac 75 000 $ (1)
Salary Remaining : 65 055 $
Dylan DeMelo 75 000 $ (1)
Salary Remaining : 65 055 $
Nick Shore 70 000 $ (2)
Salary Remaining : 60 718 $
Ben Hutton 70 000 $ (1)
Salary Remaining : 60 718 $
Jeff Zatkoff 70 000 $ (2)
Salary Remaining : 60 718 $
Ryan Sproul 60 000 $ (1)
Salary Remaining : 52 044 $
Tim Heed 55 000 $ (3)
Salary Remaining : 47 707 $
Curtis McKenzie 55 000 $ (3)
Salary Remaining : 47 707 $
James Reimer 50 000 $ (2)
Salary Remaining : 43 370 $
Vladislav Gavrikov 50 000 $ (2)
Salary Remaining : 43 370 $
Total Farm Players18
Salary Commitment
Year 19 : 1 545 000 $
Year 20 : 1 090 000 $
Year 21 : 605 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 545 000 $
Year 20 : 1 090 000 $
Year 21 : 605 000 $
Year 22 : 0 $

Minnesota



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 80 $ - 5 918 - 98,63%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2000 - 50 $ - 1 880 - 94,01%
Level 4: 4000 - 30 $ - 4 000 - 100,00%
Luxury : 1000 - 175 $ - 1 000 - 99,96%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 522 - 76,11%
Farm Level 2: 1000 - 30 $ - 769 - 76,88%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17 798 - 98,88%
Average Income per Game1 569 213 $
Year to Date Revenue7 846 065 $
Farm
Home Games Left36
Average Attendance - %2 291 - 76,37%
Average Income per Game133 885 $
Year to Date Revenue669 424 $

Expense

Pro Players Total Salaries62 957 000 $
Pro Players Total Average Salaries62 957 000 $
Farm Players Total Salaries1 176 100 $
Farm Players Total Average Salaries1 176 100 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 875 000 $
Pro Year To Date Expenses8 174 830 $
Farm Year To Date Expenses291 645 $
Pro Salary Cap Per Days321 209 $
Pro Salary Cap To Date7 709 894 $
Farm Salary Cap Per Days6 498 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 491 668 $
Farm Estimated Season Revenue4 819 853 $
Pro Remaining Season Days172
Pro Expenses Per Days339 066 $
Pro Estimated Expenses58 319 352 $
Farm Remaining Season Days157
Farm Expenses Per Days12 023 $
Farm Estimated Expenses1 887 611 $
Estimated Season Expenses60 206 963 $
Estimated Season Salary Cap64 832 842 $
Estimate Under Maximum Salary Cap of 65 000 000 $167 158 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 832 842 $
Current Bank Account5 720 715 $
Projected Bank Account6 825 273 $

Pro Players Salaries

Nicklas Backstrom (1 Way Contract) 8 000 000 $ (1)
-Salary Remaining : 7 020 408 $
Erik Gustafsson (1 Way Contract) 6 160 000 $ (1)
-Salary Remaining : 5 405 714 $
Andrej Meszaros (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 5 265 306 $
Elias Lindholm (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 5 265 306 $
Max Domi (1 Way Contract) 5 300 000 $ (2)
-Salary Remaining : 4 651 020 $
Sebastian Aho (1 Way Contract) 5 250 000 $ (3)
-Salary Remaining : 4 607 143 $
Victor Hedman (1 Way Contract) 4 922 000 $ (2)
-Salary Remaining : 4 319 306 $
Tom Wilson (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 3 948 980 $
Viktor Arvidsson (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 3 510 204 $
Adam Pelech (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 3 071 429 $
Zach Hyman (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 755 102 $
Justin Pogge (1 Way Contract) 975 000 $ (1)
-Salary Remaining : 855 612 $
Noah Hanifin 900 000 $ (1)
-Salary Remaining : 789 796 $
Jake Virtanen 900 000 $ (2)
-Salary Remaining : 789 796 $
Tim Stützle 900 000 $ (3)
-Salary Remaining : 789 796 $
Connor Brown (1 Way Contract) 800 000 $ (1)
-Salary Remaining : 702 041 $
Jeremy Lauzon 700 000 $ (2)
-Salary Remaining : 614 286 $
Nikita Gusev (1 Way Contract) 650 000 $ (2)
-Salary Remaining : 570 408 $
Vitek Vanecek 500 000 $ (2)
-Salary Remaining : 438 776 $
Casey Cizikas (1 Way Contract) 500 000 $ (2)
-Salary Remaining : 438 776 $
Danton Heinen 500 000 $ (1)
-Salary Remaining : 438 776 $
Total Pro Players21
Salary Commitment
Year 19 : 62 957 000 $
Year 20 : 40 122 000 $
Year 21 : 6 150 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 62 957 000 $
Year 20 : 40 122 000 $
Year 21 : 6 150 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 62 957 000 $
Year 20 : 40 122 000 $
Year 21 : 6 150 000 $
Year 22 : 0 $

Farm Players Salaries

Tomas Jurco 90 000 $ (2)
Salary Remaining : 78 066 $
Austin Watson 90 000 $ (1)
Salary Remaining : 78 066 $
Nicolas Petan 90 000 $ (1)
Salary Remaining : 78 066 $
Torrey Mitchell 85 600 $ (2)
Salary Remaining : 74 250 $
Valentin Zykov 80 000 $ (1)
Salary Remaining : 69 392 $
Shawn Matthias 75 500 $ (2)
Salary Remaining : 65 489 $
Pontus Aberg 70 000 $ (3)
Salary Remaining : 60 718 $
Alexander True 60 000 $ (3)
Salary Remaining : 52 044 $
Andrej Sustr 60 000 $ (2)
Salary Remaining : 52 044 $
Nikita Nesterov 60 000 $ (1)
Salary Remaining : 52 044 $
Sebastian Aho 60 000 $ (2)
Salary Remaining : 52 044 $
Justin Holl 55 000 $ (2)
Salary Remaining : 47 707 $
Antti Raanta 50 000 $ (1)
Salary Remaining : 43 370 $
Christian Jaros 50 000 $ (2)
Salary Remaining : 43 370 $
Riku Helenius 50 000 $ (1)
Salary Remaining : 43 370 $
Kole Sherwood 50 000 $ (2)
Salary Remaining : 43 370 $
Colton Sceviour 50 000 $ (1)
Salary Remaining : 43 370 $
Tarmo Reunanen 50 000 $ (3)
Salary Remaining : 43 370 $
Total Farm Players18
Salary Commitment
Year 19 : 1 176 100 $
Year 20 : 706 100 $
Year 21 : 180 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 176 100 $
Year 20 : 706 100 $
Year 21 : 180 000 $
Year 22 : 0 $

Montreal



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6415 - 90 $ - 5 813 - 90,61%
Level 2: 5870 - 65 $ - 4 601 - 78,37%
Level 3: 2778 - 55 $ - 1 707 - 61,45%
Level 4: 5556 - 30 $ - 4 882 - 87,86%
Luxury : 1145 - 210 $ - 772 - 67,39%
Total Capacity :21764
Farm
Farm Level 1: 2000 - 50 $ - 1 615 - 80,75%
Farm Level 2: 1000 - 30 $ - 783 - 78,28%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17 773 - 81,66%
Average Income per Game1 653 132 $
Year to Date Revenue8 265 659 $
Farm
Home Games Left36
Average Attendance - %2 398 - 79,93%
Average Income per Game140 716 $
Year to Date Revenue703 580 $

Expense

Pro Players Total Salaries63 460 000 $
Pro Players Total Average Salaries63 460 000 $
Farm Players Total Salaries1 667 300 $
Farm Players Total Average Salaries1 667 300 $
Coaches Total Salaries3 950 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses8 119 584 $
Farm Year To Date Expenses366 936 $
Pro Salary Cap Per Days317 462 $
Pro Salary Cap To Date7 619 088 $
Farm Salary Cap Per Days9 212 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 512 745 $
Farm Estimated Season Revenue5 065 776 $
Pro Remaining Season Days172
Pro Expenses Per Days338 316 $
Pro Estimated Expenses58 190 352 $
Farm Remaining Season Days157
Farm Expenses Per Days15 289 $
Farm Estimated Expenses2 400 373 $
Estimated Season Expenses60 590 725 $
Estimated Season Salary Cap62 222 552 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 777 448 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 22 222 552 $
Current Bank Account10 442 348 $
Projected Bank Account14 430 144 $

Pro Players Salaries

Matt Duchene (1 Way Contract) 7 500 000 $ (1)
-Salary Remaining : 6 581 633 $
Hampus Lindholm (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 6 142 857 $
Gustav Nyqvist (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 6 142 857 $
T.J. Galiardi (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 4 387 755 $
Taylor Hall (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 4 387 755 $
Jeff Skinner (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 4 387 755 $
Alexander Ovechkin (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 3 948 980 $
Brandon Sutter (1 Way Contract) 4 100 000 $ (3)
-Salary Remaining : 3 597 959 $
Nick Leddy (1 Way Contract) 4 000 000 $ (4)
-Salary Remaining : 3 510 204 $
Will Butcher (1 Way Contract) 3 300 000 $ (1)
-Salary Remaining : 2 895 918 $
Jason Demers (1 Way Contract) 1 850 000 $ (1)
-Salary Remaining : 1 623 469 $
Carl Hagelin (1 Way Contract) 1 560 000 $ (1)
-Salary Remaining : 1 368 980 $
Drew Larman (1 Way Contract) 1 250 000 $ (1)
-1 Way Contract Salary Cap : 12 500 $
-Salary Remaining : 1 096 939 $
Robert Hagg (1 Way Contract) 1 100 000 $ (2)
-Salary Remaining : 965 306 $
Loui Eriksson (1 Way Contract) 950 000 $ (1)
-Salary Remaining : 833 673 $
Anthony Beauvillier 900 000 $ (2)
-Salary Remaining : 789 796 $
Nick Suzuki 900 000 $ (3)
-Salary Remaining : 789 796 $
Jonathan Bernier (1 Way Contract) 750 000 $ (2)
-Salary Remaining : 658 163 $
Mackenzie Blackwood 700 000 $ (2)
-Salary Remaining : 614 286 $
Sean Walker 600 000 $ (1)
-Salary Remaining : 526 531 $
Markus Granlund (1 Way Contract) 500 000 $ (1)
-Salary Remaining : 438 776 $
Total Pro Players21
Salary Commitment
Year 19 : 63 460 000 $
Year 20 : 30 950 000 $
Year 21 : 23 000 000 $
Year 22 : 4 000 000 $
Salary Average Commitment
Year 19 : 63 460 000 $
Year 20 : 30 950 000 $
Year 21 : 23 000 000 $
Year 22 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 19 : 62 222 500 $
Year 20 : 30 950 000 $
Year 21 : 23 000 000 $
Year 22 : 4 000 000 $

Farm Players Salaries

Deryk Engelland 150 000 $ (2)
Salary Remaining : 130 110 $
Viktor Fasth 115 000 $ (1)
Salary Remaining : 99 751 $
Josh Gorges 95 500 $ (3)
Salary Remaining : 82 837 $
Sergei Bobrovsky 95 000 $ (3)
Salary Remaining : 82 403 $
Gabriel Bourque 92 500 $ (4)
Salary Remaining : 80 235 $
Benn Ferriero 90 500 $ (2)
Salary Remaining : 78 500 $
Scott Mayfield 90 000 $ (2)
Salary Remaining : 78 066 $
Anton Belov 85 500 $ (2)
Salary Remaining : 74 163 $
Nathan Horton 80 800 $ (1)
Salary Remaining : 70 086 $
Charles Hudon 80 000 $ (2)
Salary Remaining : 69 392 $
Dylan McIlrath 80 000 $ (4)
Salary Remaining : 69 392 $
Matt Calvert 80 000 $ (3)
Salary Remaining : 69 392 $
Michael Raffl 77 500 $ (2)
Salary Remaining : 67 224 $
Alexander Burmistrov 75 000 $ (1)
Salary Remaining : 65 055 $
Dryden Hunt 70 000 $ (1)
Salary Remaining : 60 718 $
Brandon McMillan 70 000 $ (3)
Salary Remaining : 60 718 $
Casey Nelson 65 000 $ (1)
Salary Remaining : 56 381 $
Chris Terry 65 000 $ (2)
Salary Remaining : 56 381 $
Shane Prince 60 000 $ (2)
Salary Remaining : 52 044 $
Daniel Carr 50 000 $ (1)
Salary Remaining : 43 370 $
Total Farm Players20
Salary Commitment
Year 19 : 1 667 300 $
Year 20 : 1 211 500 $
Year 21 : 513 000 $
Year 22 : 172 500 $
Salary Average Commitment
Year 19 : 1 667 300 $
Year 20 : 1 211 500 $
Year 21 : 513 000 $
Year 22 : 172 500 $

Nashville



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6100 - 75 $ - 5 957 - 97,66%
Level 2: 5100 - 60 $ - 5 073 - 99,46%
Level 3: 2289 - 45 $ - 2 289 - 100,00%
Level 4: 5556 - 20 $ - 5 174 - 93,13%
Luxury : 1100 - 180 $ - 1 082 - 98,33%
Total Capacity :20145
Farm
Farm Level 1: 2000 - 41 $ - 1 852 - 92,59%
Farm Level 2: 1000 - 26 $ - 962 - 96,16%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %19 575 - 97,17%
Average Income per Game1 528 600 $
Year to Date Revenue7 643 002 $
Farm
Home Games Left36
Average Attendance - %2 813 - 93,78%
Average Income per Game135 486 $
Year to Date Revenue677 432 $

Expense

Pro Players Total Salaries59 383 000 $
Pro Players Total Average Salaries59 383 000 $
Farm Players Total Salaries1 443 100 $
Farm Players Total Average Salaries1 443 100 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value450 000 $
Pro Year To Date Expenses7 455 072 $
Farm Year To Date Expenses257 640 $
Pro Salary Cap Per Days299 439 $
Pro Salary Cap To Date7 186 536 $
Farm Salary Cap Per Days7 973 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 029 614 $
Farm Estimated Season Revenue4 877 510 $
Pro Remaining Season Days172
Pro Expenses Per Days310 628 $
Pro Estimated Expenses53 428 016 $
Farm Remaining Season Days157
Farm Expenses Per Days10 735 $
Farm Estimated Expenses1 685 395 $
Estimated Season Expenses55 113 411 $
Estimated Season Salary Cap59 140 044 $
Estimate Under Maximum Salary Cap of 65 000 000 $5 859 956 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 19 140 044 $
Current Bank Account33 678 704 $
Projected Bank Account38 472 417 $

Pro Players Salaries

Anthony Duclair (1 Way Contract) 6 750 000 $ (2)
-Salary Remaining : 5 923 469 $
Blake Wheeler (1 Way Contract) 5 800 000 $ (1)
-Salary Remaining : 5 089 796 $
Colin Miller (1 Way Contract) 5 600 000 $ (2)
-Salary Remaining : 4 914 286 $
Tyler Toffoli (1 Way Contract) 5 450 000 $ (1)
-Salary Remaining : 4 782 653 $
Tomas Hertl (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 3 510 204 $
Brayden McNabb (1 Way Contract) 4 000 000 $ (4)
-Salary Remaining : 3 510 204 $
Damon Severson (1 Way Contract) 3 500 000 $ (3)
-Salary Remaining : 3 071 429 $
Calle Jarnkrok (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 3 071 429 $
Jason Spezza (1 Way Contract) 3 053 000 $ (2)
-Salary Remaining : 2 679 163 $
Malcom Subban (1 Way Contract) 2 700 000 $ (1)
-Salary Remaining : 2 369 388 $
Jason Garrison (1 Way Contract) 2 630 000 $ (2)
-Salary Remaining : 2 307 959 $
Jake McCabe (1 Way Contract) 1 700 000 $ (3)
-Salary Remaining : 1 491 837 $
Alex Chiasson (1 Way Contract) 1 400 000 $ (2)
-Salary Remaining : 1 228 571 $
Cody Eakin (1 Way Contract) 1 400 000 $ (4)
-Salary Remaining : 1 228 571 $
Dennis Wideman (1 Way Contract) 1 100 000 $ (1)
-Salary Remaining : 965 306 $
Scott Laughton (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 877 551 $
MacKenzie Weegar (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 877 551 $
Darcy Kuemper (1 Way Contract) 800 000 $ (3)
-Salary Remaining : 702 041 $
Taylor Beck (1 Way Contract) 800 000 $ (4)
-Salary Remaining : 702 041 $
Brock McGinn (1 Way Contract) 750 000 $ (2)
-Salary Remaining : 658 163 $
Linden Vey (1 Way Contract) 700 000 $ (1)
-1 Way Contract Salary Cap : 7 000 $
-Salary Remaining : 614 286 $
Dominik Simon (1 Way Contract) 650 000 $ (1)
-Salary Remaining : 570 408 $
Kevin Labanc 600 000 $ (1)
-Salary Remaining : 526 531 $
Anthony Cirelli 500 000 $ (2)
-Salary Remaining : 438 776 $
Total Pro Players24
Salary Commitment
Year 19 : 59 383 000 $
Year 20 : 32 883 000 $
Year 21 : 12 200 000 $
Year 22 : 6 200 000 $
Salary Average Commitment
Year 19 : 59 383 000 $
Year 20 : 32 883 000 $
Year 21 : 12 200 000 $
Year 22 : 6 200 000 $
Salary Cap with 1 Way Contract
Year 19 : 58 690 000 $
Year 20 : 32 883 000 $
Year 21 : 12 200 000 $
Year 22 : 6 200 000 $

Farm Players Salaries

Pierre-Edouard Bellemare 125 000 $ (1)
Salary Remaining : 108 425 $
Ondrej Pavelec 111 000 $ (2)
Salary Remaining : 96 282 $
Paul Carey 101 000 $ (1)
Salary Remaining : 87 608 $
Peter Regin 101 000 $ (1)
Salary Remaining : 87 608 $
Micheal Ferland 95 000 $ (1)
Salary Remaining : 82 403 $
Nick Cousins 90 000 $ (3)
Salary Remaining : 78 066 $
Vladislav Namestnikov 85 000 $ (1)
Salary Remaining : 73 729 $
Brendan Smith 85 000 $ (1)
Salary Remaining : 73 729 $
Alan Quine 80 000 $ (2)
Salary Remaining : 69 392 $
Brett Ritchie 80 000 $ (1)
Salary Remaining : 69 392 $
Brett Kulak 80 000 $ (3)
Salary Remaining : 69 392 $
Vladislav Kamenev 80 000 $ (2)
Salary Remaining : 69 392 $
Devan Dubnyk 80 000 $ (1)
Salary Remaining : 69 392 $
Antoine Roussel 70 000 $ (2)
Salary Remaining : 60 718 $
Justin Falk 60 100 $ (1)
Salary Remaining : 52 131 $
Jordan Nolan 60 000 $ (2)
Salary Remaining : 52 044 $
Joe Morrow 60 000 $ (2)
Salary Remaining : 52 044 $
Total Farm Players17
Salary Commitment
Year 19 : 1 443 100 $
Year 20 : 631 000 $
Year 21 : 170 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 443 100 $
Year 20 : 631 000 $
Year 21 : 170 000 $
Year 22 : 0 $

New Jersey



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - 86 $ - 5 855 - 97,59%
Level 2: 6000 - 65 $ - 4 113 - 68,55%
Level 3: 2778 - 36 $ - 2 537 - 91,31%
Level 4: 5556 - 25 $ - 4 583 - 82,48%
Luxury : 1000 - 185 $ - 941 - 94,12%
Total Capacity :21334
Farm
Farm Level 1: 2000 - 42 $ - 1 959 - 97,94%
Farm Level 2: 1000 - 25 $ - 955 - 95,52%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %18 029 - 84,51%
Average Income per Game1 584 122 $
Year to Date Revenue7 920 608 $
Farm
Home Games Left35
Average Attendance - %2 914 - 97,13%
Average Income per Game143 303 $
Year to Date Revenue859 817 $

Expense

Pro Players Total Salaries64 551 000 $
Pro Players Total Average Salaries64 551 000 $
Farm Players Total Salaries1 543 900 $
Farm Players Total Average Salaries1 543 900 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses8 247 058 $
Farm Year To Date Expenses294 220 $
Pro Salary Cap Per Days329 342 $
Pro Salary Cap To Date7 812 430 $
Farm Salary Cap Per Days8 530 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue57 028 378 $
Farm Estimated Season Revenue5 015 599 $
Pro Remaining Season Days172
Pro Expenses Per Days347 199 $
Pro Estimated Expenses59 718 228 $
Farm Remaining Season Days157
Farm Expenses Per Days11 845 $
Farm Estimated Expenses1 859 665 $
Estimated Season Expenses61 577 893 $
Estimated Season Salary Cap64 459 254 $
Estimate Under Maximum Salary Cap of 65 000 000 $540 746 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 459 254 $
Current Bank Account11 375 682 $
Projected Bank Account11 841 766 $

Pro Players Salaries

Jaden Schwartz (1 Way Contract) 8 000 000 $ (1)
-Salary Remaining : 7 020 408 $
Jamie Benn (1 Way Contract) 6 200 000 $ (3)
-Salary Remaining : 5 440 816 $
Vincent Trocheck (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 5 265 306 $
Dylan Larkin (1 Way Contract) 6 000 000 $ (4)
-Salary Remaining : 5 265 306 $
Yanni Gourde (1 Way Contract) 5 650 000 $ (1)
-Salary Remaining : 4 958 163 $
Cory Conacher (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 3 948 980 $
Vince Dunn (1 Way Contract) 4 000 000 $ (4)
-Salary Remaining : 3 510 204 $
Danny DeKeyser (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 3 510 204 $
Juuse Saros (1 Way Contract) 3 000 000 $ (4)
-Salary Remaining : 2 632 653 $
Alex Iafallo 3 000 000 $ (3)
-Salary Remaining : 2 632 653 $
Carson Soucy (1 Way Contract) 2 800 000 $ (1)
-Salary Remaining : 2 457 143 $
Marc Methot (1 Way Contract) 2 200 000 $ (1)
-Salary Remaining : 1 930 612 $
Jan Rutta (1 Way Contract) 2 000 000 $ (4)
-Salary Remaining : 1 755 102 $
Tuukka Rask (1 Way Contract) 1 401 000 $ (1)
-Salary Remaining : 1 229 449 $
Martin Hanzal (1 Way Contract) 1 000 000 $ (2)
-Salary Remaining : 877 551 $
Joshua Leivo (1 Way Contract) 900 000 $ (2)
-Salary Remaining : 789 796 $
Brenden Dillon (1 Way Contract) 900 000 $ (3)
-Salary Remaining : 789 796 $
Madison Bowey 900 000 $ (1)
-Salary Remaining : 789 796 $
Drake Batherson 800 000 $ (3)
-Salary Remaining : 702 041 $
Josh Jooris (1 Way Contract) 800 000 $ (2)
-Salary Remaining : 702 041 $
Mathieu Joseph 500 000 $ (2)
-Salary Remaining : 438 776 $
Total Pro Players21
Salary Commitment
Year 19 : 64 551 000 $
Year 20 : 43 600 000 $
Year 21 : 29 900 000 $
Year 22 : 15 000 000 $
Salary Average Commitment
Year 19 : 64 551 000 $
Year 20 : 43 600 000 $
Year 21 : 29 900 000 $
Year 22 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 19 : 64 551 000 $
Year 20 : 43 600 000 $
Year 21 : 29 900 000 $
Year 22 : 15 000 000 $

Farm Players Salaries

Joe Pavelski 231 000 $ (1)
Salary Remaining : 200 370 $
Dustin Brown 110 000 $ (1)
Salary Remaining : 95 414 $
Andrew Ladd 100 000 $ (2)
Salary Remaining : 86 740 $
Brandon Davidson 99 900 $ (1)
Salary Remaining : 86 654 $
Vladimir Zharkov 95 000 $ (3)
Salary Remaining : 82 403 $
Lauri Korpikoski 90 000 $ (2)
Salary Remaining : 78 066 $
Colin White 90 000 $ (2)
Salary Remaining : 78 066 $
Garrett Wilson 85 000 $ (1)
Salary Remaining : 73 729 $
Trevor Lewis 81 000 $ (1)
Salary Remaining : 70 260 $
Jayson Megna 80 000 $ (2)
Salary Remaining : 69 392 $
Alex Picard 72 000 $ (3)
Salary Remaining : 62 453 $
Kevin Gravel 70 000 $ (1)
Salary Remaining : 60 718 $
Fredrik Claesson 60 000 $ (2)
Salary Remaining : 52 044 $
Matt Martin 60 000 $ (1)
Salary Remaining : 52 044 $
Andy Andreoff 60 000 $ (4)
Salary Remaining : 52 044 $
Christian Folin 60 000 $ (2)
Salary Remaining : 52 044 $
Marek Schwarz 50 000 $ (1)
Salary Remaining : 43 370 $
Nolan Schaefer 50 000 $ (1)
Salary Remaining : 43 370 $
Total Farm Players18
Salary Commitment
Year 19 : 1 543 900 $
Year 20 : 707 000 $
Year 21 : 227 000 $
Year 22 : 60 000 $
Salary Average Commitment
Year 19 : 1 543 900 $
Year 20 : 707 000 $
Year 21 : 227 000 $
Year 22 : 60 000 $

NYRangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - 125 $ - 3 605 - 51,49%
Level 2: 6000 - 80 $ - 3 595 - 59,92%
Level 3: 2778 - 60 $ - 1 518 - 54,64%
Level 4: 5556 - 45 $ - 2 624 - 47,23%
Luxury : 1389 - 220 $ - 714 - 51,42%
Total Capacity :22723
Farm
Farm Level 1: 2000 - 50 $ - 1 530 - 76,52%
Farm Level 2: 1000 - 30 $ - 754 - 75,40%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %12 056 - 53,06%
Average Income per Game1 491 047 $
Year to Date Revenue7 455 233 $
Farm
Home Games Left35
Average Attendance - %2 284 - 76,14%
Average Income per Game133 835 $
Year to Date Revenue803 007 $

Expense

Pro Players Total Salaries66 101 000 $
Pro Players Total Average Salaries66 101 000 $
Farm Players Total Salaries1 637 200 $
Farm Players Total Average Salaries1 637 200 $
Coaches Total Salaries6 400 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses8 687 772 $
Farm Year To Date Expenses408 260 $
Pro Salary Cap Per Days330 936 $
Pro Salary Cap To Date7 891 672 $
Farm Salary Cap Per Days9 045 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 677 678 $
Farm Estimated Season Revenue4 684 208 $
Pro Remaining Season Days172
Pro Expenses Per Days362 760 $
Pro Estimated Expenses62 394 720 $
Farm Remaining Season Days157
Farm Expenses Per Days16 780 $
Farm Estimated Expenses2 634 460 $
Estimated Season Expenses65 029 180 $
Estimated Season Salary Cap64 812 664 $
Estimate Under Maximum Salary Cap of 65 000 000 $187 336 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 812 664 $
Current Bank Account18 368 460 $
Projected Bank Account11 701 166 $

Pro Players Salaries

Brad Marchand (1 Way Contract) 8 500 000 $ (3)
-Salary Remaining : 7 459 184 $
Sean Monahan (1 Way Contract) 8 000 000 $ (1)
-Salary Remaining : 7 020 408 $
Claude Giroux (1 Way Contract) 7 000 000 $ (1)
-Salary Remaining : 6 142 857 $
Andrei Vasilevskiy (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 3 948 980 $
Alex Tuch (1 Way Contract) 4 200 000 $ (2)
-Salary Remaining : 3 685 714 $
Tyler Bertuzzi (1 Way Contract) 4 200 000 $ (4)
-Salary Remaining : 3 685 714 $
Michael Del Zotto (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 3 510 204 $
Colton Sissons (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 3 510 204 $
Stephen Johns (1 Way Contract) 3 200 000 $ (1)
-Salary Remaining : 2 808 163 $
Brendan Gallagher (1 Way Contract) 3 100 000 $ (1)
-Salary Remaining : 2 720 408 $
Ian Cole (1 Way Contract) 2 800 000 $ (2)
-Salary Remaining : 2 457 143 $
Zemgus Girgensons (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 2 193 878 $
Keith Yandle (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 2 193 878 $
Travis Zajac 1 300 000 $ (3)
-Salary Remaining : 1 140 816 $
Mikkel Boedker (1 Way Contract) 1 250 000 $ (1)
-1 Way Contract Salary Cap : 12 500 $
-Salary Remaining : 1 096 939 $
Frederik Andersen (1 Way Contract) 1 000 000 $ (3)
-Salary Remaining : 877 551 $
Joel Eriksson Ek 900 000 $ (2)
-Salary Remaining : 789 796 $
Tanner Kero (1 Way Contract) 850 000 $ (1)
-Salary Remaining : 745 918 $
Ben Harpur 700 000 $ (4)
-Salary Remaining : 614 286 $
Stefan Noesen (1 Way Contract) 600 000 $ (1)
-Salary Remaining : 526 531 $
Danny Richmond 501 000 $ (1)
-Salary Remaining : 439 653 $
Marcus Pettersson 500 000 $ (1)
-Salary Remaining : 438 776 $
Total Pro Players22
Salary Commitment
Year 19 : 66 101 000 $
Year 20 : 41 100 000 $
Year 21 : 29 200 000 $
Year 22 : 4 900 000 $
Salary Average Commitment
Year 19 : 66 101 000 $
Year 20 : 41 100 000 $
Year 21 : 29 200 000 $
Year 22 : 4 900 000 $
Salary Cap with 1 Way Contract
Year 19 : 64 863 500 $
Year 20 : 41 100 000 $
Year 21 : 29 200 000 $
Year 22 : 4 900 000 $

Farm Players Salaries

Mark Arcobello 150 000 $ (3)
Salary Remaining : 130 110 $
Milan Lucic 111 000 $ (1)
Salary Remaining : 96 282 $
Dan Fritsche 110 000 $ (3)
Salary Remaining : 95 414 $
Mark Letestu 110 000 $ (3)
Salary Remaining : 95 414 $
Grant Clitsome 101 000 $ (1)
Salary Remaining : 87 608 $
Paul Ranger 100 000 $ (2)
Salary Remaining : 86 740 $
Melker Karlsson 100 000 $ (2)
Salary Remaining : 86 740 $
Nate Guenin 95 000 $ (1)
Salary Remaining : 82 403 $
Raphael Diaz 90 000 $ (3)
Salary Remaining : 78 066 $
Michael Chaput 85 000 $ (3)
Salary Remaining : 73 729 $
Samuel Montembeault 80 000 $ (2)
Salary Remaining : 69 392 $
Ryan O'Byrne 80 000 $ (3)
Salary Remaining : 69 392 $
Cody McCormick 75 100 $ (1)
Salary Remaining : 65 142 $
James Wright 75 000 $ (3)
Salary Remaining : 65 055 $
Damian Brunner 75 000 $ (1)
Salary Remaining : 65 055 $
Quinton Howden 75 000 $ (1)
Salary Remaining : 65 055 $
Jake Evans 70 000 $ (2)
Salary Remaining : 60 718 $
Cam Ward 55 100 $ (1)
Salary Remaining : 47 794 $
Total Farm Players18
Salary Commitment
Year 19 : 1 637 200 $
Year 20 : 1 050 000 $
Year 21 : 700 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 637 200 $
Year 20 : 1 050 000 $
Year 21 : 700 000 $
Year 22 : 0 $

Philadelphie



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - 80 $ - 5 941 - 99,02%
Level 2: 5000 - 55 $ - 5 000 - 100,00%
Level 3: 2000 - 40 $ - 2 000 - 100,00%
Level 4: 4000 - 30 $ - 4 000 - 100,00%
Luxury : 1000 - 170 $ - 997 - 99,67%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 553 - 77,64%
Farm Level 2: 1000 - 30 $ - 777 - 77,74%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %17 938 - 99,65%
Average Income per Game1 511 613 $
Year to Date Revenue9 069 678 $
Farm
Home Games Left36
Average Attendance - %2 330 - 77,67%
Average Income per Game136 299 $
Year to Date Revenue681 494 $

Expense

Pro Players Total Salaries66 667 000 $
Pro Players Total Average Salaries66 667 000 $
Farm Players Total Salaries1 942 500 $
Farm Players Total Average Salaries1 942 500 $
Coaches Total Salaries5 525 000 $
Luxury Taxe Total0 $
Special Salary Cap Value791 250 $
Pro Year To Date Expenses8 552 088 $
Farm Year To Date Expenses568 442 $
Pro Salary Cap Per Days325 742 $
Pro Salary Cap To Date7 817 808 $
Farm Salary Cap Per Days10 732 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 906 455 $
Farm Estimated Season Revenue4 906 757 $
Pro Remaining Season Days172
Pro Expenses Per Days356 337 $
Pro Estimated Expenses61 289 964 $
Farm Remaining Season Days157
Farm Expenses Per Days23 715 $
Farm Estimated Expenses3 723 255 $
Estimated Season Expenses65 013 219 $
Estimated Season Salary Cap64 636 682 $
Estimate Under Maximum Salary Cap of 65 000 000 $363 318 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 636 682 $
Current Bank Account19 819 527 $
Projected Bank Account12 619 520 $

Pro Players Salaries

Max Pacioretty (1 Way Contract) 6 800 000 $ (1)
-Salary Remaining : 5 967 347 $
Morgan Rielly (1 Way Contract) 5 750 000 $ (1)
-Salary Remaining : 5 045 918 $
Brayden Schenn (1 Way Contract) 5 100 000 $ (1)
-Salary Remaining : 4 475 510 $
Ryan Graves (1 Way Contract) 5 000 000 $ (4)
-Salary Remaining : 4 387 755 $
Nikolaj Ehlers (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 3 948 980 $
Mike Richards (1 Way Contract) 4 067 000 $ (1)
-Salary Remaining : 3 569 000 $
Jared Spurgeon (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 3 510 204 $
Shea Weber (1 Way Contract) 3 850 000 $ (1)
-Salary Remaining : 3 378 571 $
Ryan Getzlaf (1 Way Contract) 3 550 000 $ (2)
-Salary Remaining : 3 115 306 $
Philipp Grubauer (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 3 071 429 $
Jordan Eberle (1 Way Contract) 3 300 000 $ (2)
-Salary Remaining : 2 895 918 $
Andrei Kostitsyn (1 Way Contract) 2 850 000 $ (1)
-1 Way Contract Salary Cap : 28 500 $
-Salary Remaining : 2 501 020 $
Barclay Goodrow (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 2 193 878 $
Andre Burakovsky (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 2 193 878 $
Teddy Blueger (1 Way Contract) 1 700 000 $ (3)
-Salary Remaining : 1 491 837 $
Nic Dowd (1 Way Contract) 1 650 000 $ (2)
-Salary Remaining : 1 447 959 $
Mirco Mueller (1 Way Contract) 1 600 000 $ (3)
-Salary Remaining : 1 404 082 $
Henrik Lundqvist 1 150 000 $ (1)
-Salary Remaining : 1 009 184 $
Devon Toews 1 000 000 $ (1)
-Salary Remaining : 877 551 $
Ivan Barbashev 900 000 $ (1)
-Salary Remaining : 789 796 $
Jared McCann 800 000 $ (1)
-Salary Remaining : 702 041 $
Jordan Greenway 600 000 $ (2)
-Salary Remaining : 526 531 $
Total Pro Players22
Salary Commitment
Year 19 : 66 667 000 $
Year 20 : 30 900 000 $
Year 21 : 16 800 000 $
Year 22 : 5 000 000 $
Salary Average Commitment
Year 19 : 66 667 000 $
Year 20 : 30 900 000 $
Year 21 : 16 800 000 $
Year 22 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 19 : 63 845 500 $
Year 20 : 30 900 000 $
Year 21 : 16 800 000 $
Year 22 : 5 000 000 $

Farm Players Salaries

Conor Sheary 187 500 $ (2)
Salary Remaining : 162 638 $
Evander Kane 167 500 $ (2)
Salary Remaining : 145 290 $
Brandon Dubinsky 137 500 $ (2)
Salary Remaining : 119 268 $
Ryan Miller 125 000 $ (2)
Salary Remaining : 108 425 $
Luke Schenn 125 000 $ (3)
Salary Remaining : 108 425 $
Keith Kinkaid 120 000 $ (2)
Salary Remaining : 104 088 $
Matt Hunwick 115 000 $ (1)
Salary Remaining : 99 751 $
Dustin Byfuglien 115 000 $ (2)
Salary Remaining : 99 751 $
Alexander Steen 100 000 $ (1)
Salary Remaining : 86 740 $
Dylan Olsen 100 000 $ (3)
Salary Remaining : 86 740 $
Brendan Gaunce 90 000 $ (1)
Salary Remaining : 78 066 $
Chris Tierney 90 000 $ (1)
Salary Remaining : 78 066 $
Dmitry Orlov 90 000 $ (1)
Salary Remaining : 78 066 $
Derek Grant 85 000 $ (3)
Salary Remaining : 73 729 $
William Carrier 80 000 $ (1)
Salary Remaining : 69 392 $
Markus Nutivaara 65 000 $ (3)
Salary Remaining : 56 381 $
Nick Paul 50 000 $ (1)
Salary Remaining : 43 370 $
Adam Gaudette 50 000 $ (2)
Salary Remaining : 43 370 $
Nico Sturm 50 000 $ (1)
Salary Remaining : 43 370 $
Total Farm Players19
Salary Commitment
Year 19 : 1 942 500 $
Year 20 : 1 277 500 $
Year 21 : 375 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 942 500 $
Year 20 : 1 277 500 $
Year 21 : 375 000 $
Year 22 : 0 $

Pittsburgh



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - 77 $ - 5 998 - 99,96%
Level 2: 5000 - 57 $ - 4 976 - 99,51%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 24 $ - 4 000 - 100,00%
Luxury : 1000 - 157 $ - 1 000 - 100,00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 538 - 76,90%
Farm Level 2: 1000 - 30 $ - 762 - 76,22%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %17 973 - 99,85%
Average Income per Game1 418 088 $
Year to Date Revenue8 508 528 $
Farm
Home Games Left36
Average Attendance - %2 300 - 76,67%
Average Income per Game134 684 $
Year to Date Revenue673 420 $

Expense

Pro Players Total Salaries64 992 575 $
Pro Players Total Average Salaries69 992 575 $
Farm Players Total Salaries1 525 100 $
Farm Players Total Average Salaries1 525 100 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses8 192 503 $
Farm Year To Date Expenses393 378 $
Pro Salary Cap Per Days328 567 $
Pro Salary Cap To Date7 894 374 $
Farm Salary Cap Per Days8 426 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 633 080 $
Farm Estimated Season Revenue4 848 624 $
Pro Remaining Season Days172
Pro Expenses Per Days346 901 $
Pro Estimated Expenses59 666 972 $
Farm Remaining Season Days157
Farm Expenses Per Days16 713 $
Farm Estimated Expenses2 623 941 $
Estimated Season Expenses62 290 913 $
Estimated Season Salary Cap64 407 898 $
Estimate Under Maximum Salary Cap of 65 000 000 $592 102 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 407 898 $
Current Bank Account3 016 067 $
Projected Bank Account(4 793 142 $)

Pro Players Salaries

Evgeni Malkin (1 Way Contract) 8 100 000 $ (3)
-Salary Remaining : 7 108 163 $
John Carlson (1 Way Contract) 5 200 000 $ (3)
-Salary Remaining : 4 563 265 $
Jakub Vrana (1 Way Contract) 4 600 000 $ (2)
-Salary Remaining : 4 036 735 $
Phil Kessel (1 Way Contract) 4 500 000 $ (1)
-1 Way Contract Salary Cap : 45 000 $
-Salary Remaining : 3 948 980 $
Shayne Gostisbehere (1 Way Contract) 4 400 000 $ (2)
-Salary Remaining : 3 861 224 $
David Pastrnak (1 Way Contract) 4 400 000 $ (2)
-Salary Remaining : 3 861 224 $
Kevin Shattenkirk (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 3 510 204 $
Alexander Wennberg (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 3 510 204 $
Kevin Fiala (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 3 071 429 $
Anthony Mantha (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 2 632 653 $
Travis Konecny (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 2 632 653 $
Lars Eller (1 Way Contract) 2 847 500 $ (2)
-Salary Remaining : 2 498 827 $
Oscar Moller (1 Way Contract) 2 120 000 $ (2)
-Salary Remaining : 1 860 408 $
Tyson Barrie (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 755 102 $
Jonathan Quick (1 Way Contract) 1 575 000 $ (2)
-Salary Remaining : 1 382 143 $
Bryan Little (1 Way Contract) 1 500 000 $ (3)
-Salary Remaining : 1 316 327 $
Matt Nieto (1 Way Contract) 1 150 000 $ (1)
-1 Way Contract Salary Cap : 11 500 $
-Salary Remaining : 1 009 184 $
Jamie Oleksiak (1 Way Contract) 950 000 $ (2)
-Salary Remaining : 833 673 $
Carter Hutton (1 Way Contract) 900 075 $ (1)
-Salary Remaining : 789 862 $
Tony DeAngelo 900 000 $ (1)
-Salary Remaining : 789 796 $
Curtis Lazar 900 000 $ (1)
-Salary Remaining : 789 796 $
Cody Hodgson 800 000 $ (3)
-Salary Remaining : 702 041 $
Ryan Callahan 650 000 $ (2)
-Salary Remaining : 570 408 $
Total Pro Players23
Salary Commitment
Year 19 : 64 992 575 $
Year 20 : 54 642 500 $
Year 21 : 19 600 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 69 992 575 $
Year 20 : 59 642 500 $
Year 21 : 20 600 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 64 399 075 $
Year 20 : 59 642 500 $
Year 21 : 20 600 000 $
Year 22 : 0 $

Farm Players Salaries

Jesse Joensuu 135 000 $ (2)
Salary Remaining : 117 099 $
Zac Dalpe 110 000 $ (3)
Salary Remaining : 95 414 $
Yannick Weber 110 000 $ (2)
Salary Remaining : 95 414 $
Blake Geoffrion 100 000 $ (3)
Salary Remaining : 86 740 $
Ales Hemsky 100 000 $ (1)
Salary Remaining : 86 740 $
David Backes 100 000 $ (1)
Salary Remaining : 86 740 $
Tyler Pitlick 90 000 $ (1)
Salary Remaining : 78 066 $
Anders Lindback 90 000 $ (1)
Salary Remaining : 78 066 $
Mikko Lehtonen 85 100 $ (1)
Salary Remaining : 73 816 $
Ian McCoshen 70 000 $ (1)
Salary Remaining : 60 718 $
Keith Ballard 70 000 $ (2)
Salary Remaining : 60 718 $
Alexandre Picard 70 000 $ (2)
Salary Remaining : 60 718 $
Keaton Ellerby 65 000 $ (2)
Salary Remaining : 56 381 $
Kerby Rychel 60 000 $ (4)
Salary Remaining : 52 044 $
Dana Tyrell 60 000 $ (2)
Salary Remaining : 52 044 $
Drew Shore 60 000 $ (4)
Salary Remaining : 52 044 $
Clayton Stoner 50 000 $ (2)
Salary Remaining : 43 370 $
Ladislav Smid 50 000 $ (2)
Salary Remaining : 43 370 $
Karri Ramo 50 000 $ (2)
Salary Remaining : 43 370 $
Total Farm Players19
Salary Commitment
Year 19 : 1 525 100 $
Year 20 : 990 000 $
Year 21 : 330 000 $
Year 22 : 120 000 $
Salary Average Commitment
Year 19 : 1 525 100 $
Year 20 : 990 000 $
Year 21 : 330 000 $
Year 22 : 120 000 $

San Jose



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - 80 $ - 5 862 - 97,70%
Level 2: 5666 - 55 $ - 5 415 - 95,56%
Level 3: 2778 - 40 $ - 2 399 - 86,35%
Level 4: 5556 - 30 $ - 4 556 - 82,00%
Luxury : 1000 - 170 $ - 987 - 98,66%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 50 $ - 1 485 - 74,23%
Farm Level 2: 1000 - 30 $ - 782 - 78,17%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %19 218 - 91,51%
Average Income per Game1 575 621 $
Year to Date Revenue7 878 107 $
Farm
Home Games Left35
Average Attendance - %2 266 - 75,54%
Average Income per Game131 861 $
Year to Date Revenue791 167 $

Expense

Pro Players Total Salaries61 575 000 $
Pro Players Total Average Salaries61 575 000 $
Farm Players Total Salaries1 622 500 $
Farm Players Total Average Salaries1 622 500 $
Coaches Total Salaries3 150 000 $
Luxury Taxe Total0 $
Special Salary Cap Value550 000 $
Pro Year To Date Expenses7 966 835 $
Farm Year To Date Expenses368 139 $
Pro Salary Cap Per Days305 571 $
Pro Salary Cap To Date7 485 545 $
Farm Salary Cap Per Days8 964 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 722 370 $
Farm Estimated Season Revenue4 615 141 $
Pro Remaining Season Days172
Pro Expenses Per Days324 362 $
Pro Estimated Expenses55 790 264 $
Farm Remaining Season Days157
Farm Expenses Per Days15 318 $
Farm Estimated Expenses2 404 926 $
Estimated Season Expenses58 195 190 $
Estimated Season Salary Cap60 593 757 $
Estimate Under Maximum Salary Cap of 65 000 000 $4 406 243 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 20 593 757 $
Current Bank Account6 038 948 $
Projected Bank Account9 181 269 $

Pro Players Salaries

Connor McDavid (1 Way Contract) 9 000 000 $ (2)
-Salary Remaining : 7 897 959 $
Cam Atkinson (1 Way Contract) 6 750 000 $ (1)
-Salary Remaining : 5 923 469 $
Patrik Laine (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 5 265 306 $
John Klingberg (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 4 387 755 $
Mark Scheifele (1 Way Contract) 4 375 000 $ (2)
-Salary Remaining : 3 839 286 $
Zach Werenski (1 Way Contract) 4 250 000 $ (1)
-Salary Remaining : 3 729 592 $
Mattias Ekholm (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 3 510 204 $
Jason Zucker (1 Way Contract) 3 400 000 $ (1)
-Salary Remaining : 2 983 673 $
Chris Tanev (Out of Payroll) 3 175 000 $ (2)
-Salary Remaining : 2 786 224 $
Jordan Binnington (1 Way Contract) 3 000 000 $ (3)
-Salary Remaining : 2 632 653 $
Marcus Johansson (1 Way Contract) 2 900 000 $ (3)
-Salary Remaining : 2 544 898 $
Rickard Rakell (1 Way Contract) 2 800 000 $ (2)
-Salary Remaining : 2 457 143 $
Cedric Paquette (1 Way Contract) 1 800 000 $ (1)
-Salary Remaining : 1 579 592 $
Andy Greene (1 Way Contract) 1 100 000 $ (2)
-Salary Remaining : 965 306 $
Joel Edmundson (1 Way Contract) 1 100 000 $ (2)
-1 Way Contract Salary Cap : 11 000 $
-Salary Remaining : 965 306 $
Nikolay Goldobin 900 000 $ (1)
-Salary Remaining : 789 796 $
Rasmus Andersson 800 000 $ (2)
-Salary Remaining : 702 041 $
Jesper Bratt 800 000 $ (2)
-Salary Remaining : 702 041 $
Elvis Merzlikins (1 Way Contract) 700 000 $ (2)
-Salary Remaining : 614 286 $
Peter Holland (1 Way Contract) 600 000 $ (3)
-Salary Remaining : 526 531 $
Maxime Macenauer (1 Way Contract) 600 000 $ (1)
-1 Way Contract Salary Cap : 6 000 $
-Salary Remaining : 526 531 $
Alexey Marchenko (1 Way Contract) 600 000 $ (1)
-Salary Remaining : 526 531 $
Derek Stepan (1 Way Contract) 600 000 $ (3)
-Salary Remaining : 526 531 $
Warren Foegele 500 000 $ (1)
-Salary Remaining : 438 776 $
Total Pro Players24
Salary Commitment
Year 19 : 64 750 000 $
Year 20 : 40 950 000 $
Year 21 : 17 100 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 64 750 000 $
Year 20 : 40 950 000 $
Year 21 : 17 100 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 63 067 000 $
Year 20 : 39 861 000 $
Year 21 : 17 100 000 $
Year 22 : 0 $

Farm Players Salaries

Michael Sauer 120 000 $ (2)
Salary Remaining : 104 088 $
Zdeno Chara 110 000 $ (1)
Salary Remaining : 95 414 $
Anton Khudobin 97 500 $ (2)
Salary Remaining : 84 572 $
Jakob Markstrom 97 500 $ (3)
Salary Remaining : 84 572 $
David Schlemko 95 000 $ (2)
Salary Remaining : 82 403 $
Ryan Parent 90 000 $ (1)
Salary Remaining : 78 066 $
Adam McQuaid 90 000 $ (2)
Salary Remaining : 78 066 $
Andreas Nodl 85 000 $ (2)
Salary Remaining : 73 729 $
Richard Panik 85 000 $ (1)
Salary Remaining : 73 729 $
Leo Komarov 85 000 $ (2)
Salary Remaining : 73 729 $
Michael Blunden 85 000 $ (2)
Salary Remaining : 73 729 $
Dustin Boyd 85 000 $ (2)
Salary Remaining : 73 729 $
Justin Fontaine 80 000 $ (3)
Salary Remaining : 69 392 $
Beau Bennett 80 000 $ (1)
Salary Remaining : 69 392 $
Eric Tangradi 77 500 $ (1)
Salary Remaining : 67 224 $
Brandon Bollig 75 000 $ (1)
Salary Remaining : 65 055 $
Robert Nilsson 70 000 $ (2)
Salary Remaining : 60 718 $
Freddie Hamilton 65 000 $ (1)
Salary Remaining : 56 381 $
Justin Braun 50 000 $ (3)
Salary Remaining : 43 370 $
Total Farm Players19
Salary Commitment
Year 19 : 1 622 500 $
Year 20 : 1 040 000 $
Year 21 : 227 500 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 622 500 $
Year 20 : 1 040 000 $
Year 21 : 227 500 $
Year 22 : 0 $

St. Louis



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6400 - 69 $ - 6 177 - 96,52%
Level 2: 5810 - 45 $ - 5 465 - 94,06%
Level 3: 2778 - 30 $ - 2 498 - 89,93%
Level 4: 5200 - 16 $ - 5 056 - 97,22%
Luxury : 1210 - 146 $ - 1 066 - 88,08%
Total Capacity :21398
Farm
Farm Level 1: 2000 - 50 $ - 1 529 - 76,47%
Farm Level 2: 1000 - 30 $ - 751 - 75,14%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %20 262 - 94,69%
Average Income per Game1 327 859 $
Year to Date Revenue6 639 294 $
Farm
Home Games Left36
Average Attendance - %2 281 - 76,03%
Average Income per Game133 666 $
Year to Date Revenue668 330 $

Expense

Pro Players Total Salaries53 278 000 $
Pro Players Total Average Salaries53 278 000 $
Farm Players Total Salaries993 100 $
Farm Players Total Average Salaries993 100 $
Coaches Total Salaries2 850 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 691 000 $
Pro Year To Date Expenses6 732 781 $
Farm Year To Date Expenses228 635 $
Pro Salary Cap Per Days251 178 $
Pro Salary Cap To Date5 975 765 $
Farm Salary Cap Per Days5 487 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 802 917 $
Farm Estimated Season Revenue4 811 976 $
Pro Remaining Season Days172
Pro Expenses Per Days282 541 $
Pro Estimated Expenses48 597 052 $
Farm Remaining Season Days157
Farm Expenses Per Days9 630 $
Farm Estimated Expenses1 511 910 $
Estimated Season Expenses50 108 962 $
Estimated Season Salary Cap51 869 381 $
Estimate Under Maximum Salary Cap of 65 000 000 $13 130 619 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 11 869 381 $
Current Bank Account6 633 081 $
Projected Bank Account9 139 012 $

Pro Players Salaries

Jonathan Marchessault (1 Way Contract) 4 400 000 $ (3)
-Salary Remaining : 3 861 224 $
Nathan Gerbe (1 Way Contract) 4 400 000 $ (1)
-Salary Remaining : 3 861 224 $
Jonas Brodin (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 3 510 204 $
Paul Stastny (1 Way Contract) 3 450 000 $ (2)
-Salary Remaining : 3 027 551 $
Kevin Rooney (1 Way Contract) 3 100 000 $ (2)
-Salary Remaining : 2 720 408 $
Reilly Smith (1 Way Contract) 3 000 000 $ (3)
-Salary Remaining : 2 632 653 $
Charlie Coyle (1 Way Contract) 2 800 000 $ (3)
-Salary Remaining : 2 457 143 $
Colin Blackwell (1 Way Contract) 2 750 000 $ (3)
-Salary Remaining : 2 413 265 $
Nikita Filatov (1 Way Contract) 2 555 000 $ (2)
-Salary Remaining : 2 242 143 $
Keith Aulie (1 Way Contract) 2 550 000 $ (1)
-Salary Remaining : 2 237 755 $
Klas Dahlbeck (1 Way Contract) 2 300 000 $ (1)
-Salary Remaining : 2 018 367 $
Mats Zuccarello (1 Way Contract) 1 975 000 $ (2)
-Salary Remaining : 1 733 163 $
Tomas Tatar (1 Way Contract) 1 900 000 $ (2)
-Salary Remaining : 1 667 347 $
Anthony Stolarz (1 Way Contract) 1 850 000 $ (3)
-Salary Remaining : 1 623 469 $
Mike Matheson (1 Way Contract) 1 650 000 $ (1)
-Salary Remaining : 1 447 959 $
Derek Forbort (1 Way Contract) 1 600 000 $ (1)
-Salary Remaining : 1 404 082 $
Devin Setoguchi (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 1 316 327 $
Jhonas Enroth (1 Way Contract) 1 200 000 $ (3)
-1 Way Contract Salary Cap : 12 000 $
-Salary Remaining : 1 053 061 $
Mikael Backlund (1 Way Contract) 1 150 000 $ (1)
-1 Way Contract Salary Cap : 11 500 $
-Salary Remaining : 1 009 184 $
Jaroslav Halak (1 Way Contract) 960 000 $ (2)
-Salary Remaining : 842 449 $
Tom Pyatt (1 Way Contract) 950 000 $ (1)
-Salary Remaining : 833 673 $
Kyle Palmieri 950 000 $ (1)
-Salary Remaining : 833 673 $
James Sheppard (1 Way Contract) 888 000 $ (3)
-1 Way Contract Salary Cap : 8 880 $
-Salary Remaining : 779 265 $
Mason Raymond (1 Way Contract) 850 000 $ (2)
-1 Way Contract Salary Cap : 8 500 $
-Salary Remaining : 745 918 $
Marc Staal (1 Way Contract) 550 000 $ (1)
-Salary Remaining : 482 653 $
Total Pro Players25
Salary Commitment
Year 19 : 53 278 000 $
Year 20 : 37 178 000 $
Year 21 : 16 888 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 53 278 000 $
Year 20 : 37 178 000 $
Year 21 : 16 888 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 49 230 880 $
Year 20 : 34 269 380 $
Year 21 : 14 820 880 $
Year 22 : 0 $

Farm Players Salaries

Henrik Zetterberg 110 100 $ (1)
Salary Remaining : 95 501 $
Eric Nystrom 100 000 $ (1)
Salary Remaining : 86 740 $
Brendan Perlini 90 000 $ (2)
Salary Remaining : 78 066 $
Roman Cervenka 90 000 $ (1)
Salary Remaining : 78 066 $
Trevor van Riemsdyk 85 000 $ (1)
Salary Remaining : 73 729 $
Martin Marincin 70 000 $ (1)
Salary Remaining : 60 718 $
Tyler Lewington 70 000 $ (2)
Salary Remaining : 60 718 $
Tom Kuhnhackl 60 000 $ (1)
Salary Remaining : 52 044 $
Aaron Palushaj 60 000 $ (1)
Salary Remaining : 52 044 $
Blair Jones 55 000 $ (2)
Salary Remaining : 47 707 $
Zach Redmond 52 500 $ (2)
Salary Remaining : 45 539 $
Matt Lashoff 50 500 $ (2)
Salary Remaining : 43 804 $
Jonas Gustavsson 50 000 $ (2)
Salary Remaining : 43 370 $
Jyrki Jokipakka 50 000 $ (4)
Salary Remaining : 43 370 $
Total Farm Players14
Salary Commitment
Year 19 : 993 100 $
Year 20 : 418 000 $
Year 21 : 50 000 $
Year 22 : 50 000 $
Salary Average Commitment
Year 19 : 993 100 $
Year 20 : 418 000 $
Year 21 : 50 000 $
Year 22 : 50 000 $

Toronto



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centrer
Level 1: 6200 - 125 $ - 3 611 - 58,24%
Level 2: 6944 - 80 $ - 3 663 - 52,74%
Level 3: 2778 - 60 $ - 1 535 - 55,25%
Level 4: 4556 - 45 $ - 2 611 - 57,31%
Luxury : 1389 - 220 $ - 714 - 51,42%
Total Capacity :21867
Farm
Farm Level 1: 2000 - 50 $ - 1 536 - 76,79%
Farm Level 2: 1000 - 30 $ - 801 - 80,14%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %12 133 - 55,49%
Average Income per Game1 499 938 $
Year to Date Revenue7 499 690 $
Farm
Home Games Left36
Average Attendance - %2 337 - 77,91%
Average Income per Game136 123 $
Year to Date Revenue680 616 $

Expense

Pro Players Total Salaries62 550 000 $
Pro Players Total Average Salaries62 550 000 $
Farm Players Total Salaries1 773 900 $
Farm Players Total Average Salaries1 773 900 $
Coaches Total Salaries4 050 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 582 500 $
Pro Year To Date Expenses8 065 310 $
Farm Year To Date Expenses309 570 $
Pro Salary Cap Per Days319 133 $
Pro Salary Cap To Date7 618 559 $
Farm Salary Cap Per Days9 801 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 997 768 $
Farm Estimated Season Revenue4 900 435 $
Pro Remaining Season Days172
Pro Expenses Per Days336 990 $
Pro Estimated Expenses57 962 280 $
Farm Remaining Season Days157
Farm Expenses Per Days12 839 $
Farm Estimated Expenses2 015 723 $
Estimated Season Expenses59 978 003 $
Estimated Season Salary Cap64 091 935 $
Estimate Under Maximum Salary Cap of 65 000 000 $908 065 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 091 935 $
Current Bank Account13 651 202 $
Projected Bank Account12 571 402 $

Pro Players Salaries

William Karlsson (1 Way Contract) 6 500 000 $ (2)
-Salary Remaining : 5 704 082 $
Brayden Point (1 Way Contract) 6 500 000 $ (4)
-Salary Remaining : 5 704 082 $
Ondrej Palat (1 Way Contract) 6 500 000 $ (4)
-Salary Remaining : 5 704 082 $
Nick Schmaltz (1 Way Contract) 6 350 000 $ (4)
-Salary Remaining : 5 572 449 $
Erik Karlsson (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 4 826 531 $
Alex Pietrangelo (1 Way Contract) 4 950 000 $ (3)
-Salary Remaining : 4 343 878 $
Logan Couture (1 Way Contract) 4 900 000 $ (2)
-Salary Remaining : 4 300 000 $
Olli Maatta (1 Way Contract) 4 200 000 $ (4)
-Salary Remaining : 3 685 714 $
Evgenii Dadonov (1 Way Contract) 2 850 000 $ (3)
-Salary Remaining : 2 501 020 $
Brady Skjei (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 2 193 878 $
Alex Killorn (1 Way Contract) 1 699 000 $ (3)
-Salary Remaining : 1 490 959 $
Braden Holtby (1 Way Contract) 1 350 000 $ (1)
-Salary Remaining : 1 184 694 $
Michael Stone (1 Way Contract) 1 251 000 $ (2)
-Salary Remaining : 1 097 816 $
Tyler Bozak (1 Way Contract) 1 200 000 $ (3)
-Salary Remaining : 1 053 061 $
Brendan Leipsic (1 Way Contract) 1 000 000 $ (3)
-Salary Remaining : 877 551 $
Mikko Koivu (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 877 551 $
Nikita Tryamkin 900 000 $ (3)
-Salary Remaining : 789 796 $
Mike Condon (1 Way Contract) 800 000 $ (2)
-Salary Remaining : 702 041 $
Evan Rodrigues (1 Way Contract) 750 000 $ (2)
-Salary Remaining : 658 163 $
Brian Flynn (1 Way Contract) 700 000 $ (1)
-Salary Remaining : 614 286 $
Andrej Sekera 600 000 $ (1)
-Salary Remaining : 526 531 $
Adam Erne (1 Way Contract) 550 000 $ (2)
-Salary Remaining : 482 653 $
Total Pro Players22
Salary Commitment
Year 19 : 62 550 000 $
Year 20 : 56 400 000 $
Year 21 : 41 649 000 $
Year 22 : 23 550 000 $
Salary Average Commitment
Year 19 : 62 550 000 $
Year 20 : 56 400 000 $
Year 21 : 41 649 000 $
Year 22 : 23 550 000 $
Salary Cap with 1 Way Contract
Year 19 : 62 550 000 $
Year 20 : 56 400 000 $
Year 21 : 41 649 000 $
Year 22 : 23 550 000 $

Farm Players Salaries

Valtteri Filppula 135 000 $ (3)
Salary Remaining : 117 099 $
Nikolai Zherdev 124 000 $ (3)
Salary Remaining : 107 558 $
Kyle Okposo 120 300 $ (3)
Salary Remaining : 104 349 $
David Desharnais 120 000 $ (3)
Salary Remaining : 104 088 $
Cody Franson 119 000 $ (2)
Salary Remaining : 103 221 $
Jimmy Howard 115 500 $ (1)
Salary Remaining : 100 185 $
Luca Sbisa 100 000 $ (3)
Salary Remaining : 86 740 $
Joe Colborne 100 000 $ (2)
Salary Remaining : 86 740 $
Jim O'Brien 95 100 $ (3)
Salary Remaining : 82 490 $
Jimmy Vesey 90 000 $ (1)
Salary Remaining : 78 066 $
Mikhail Grigorenko 90 000 $ (3)
Salary Remaining : 78 066 $
Nick Bonino 85 000 $ (3)
Salary Remaining : 73 729 $
Mark Borowiecki 80 000 $ (3)
Salary Remaining : 69 392 $
Brian Strait 80 000 $ (1)
Salary Remaining : 69 392 $
Brian Lashoff 70 000 $ (1)
Salary Remaining : 60 718 $
Linus Omark 65 000 $ (3)
Salary Remaining : 56 381 $
Darren Archibald 65 000 $ (3)
Salary Remaining : 56 381 $
Tyrell Goulbourne 60 000 $ (3)
Salary Remaining : 52 044 $
Adin Hill 60 000 $ (2)
Salary Remaining : 52 044 $
Total Farm Players19
Salary Commitment
Year 19 : 1 773 900 $
Year 20 : 1 418 400 $
Year 21 : 1 139 400 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 773 900 $
Year 20 : 1 418 400 $
Year 21 : 1 139 400 $
Year 22 : 0 $

Vancouver



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - 80 $ - 5 923 - 98,72%
Level 2: 5635 - 65 $ - 4 993 - 88,61%
Level 3: 2778 - 32 $ - 2 543 - 91,53%
Level 4: 5556 - 28 $ - 5 087 - 91,55%
Luxury : 1000 - 163 $ - 1 000 - 100,00%
Total Capacity :20969
Farm
Farm Level 1: 2000 - 50 $ - 1 466 - 73,29%
Farm Level 2: 1000 - 30 $ - 782 - 78,16%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %19 546 - 93,21%
Average Income per Game1 558 513 $
Year to Date Revenue7 792 566 $
Farm
Home Games Left36
Average Attendance - %2 247 - 74,91%
Average Income per Game130 596 $
Year to Date Revenue652 981 $

Expense

Pro Players Total Salaries58 800 000 $
Pro Players Total Average Salaries58 800 000 $
Farm Players Total Salaries1 324 100 $
Farm Players Total Average Salaries1 324 100 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value175 000 $
Pro Year To Date Expenses7 464 284 $
Farm Year To Date Expenses239 772 $
Pro Salary Cap Per Days300 000 $
Pro Salary Cap To Date7 219 388 $
Farm Salary Cap Per Days7 315 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 106 475 $
Farm Estimated Season Revenue4 701 463 $
Pro Remaining Season Days172
Pro Expenses Per Days310 204 $
Pro Estimated Expenses53 355 088 $
Farm Remaining Season Days157
Farm Expenses Per Days10 078 $
Farm Estimated Expenses1 582 246 $
Estimated Season Expenses54 937 334 $
Estimated Season Salary Cap58 994 388 $
Estimate Under Maximum Salary Cap of 65 000 000 $6 005 612 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 18 994 388 $
Current Bank Account1 115 806 $
Projected Bank Account6 986 410 $

Pro Players Salaries

Leon Draisaitl (1 Way Contract) 6 100 000 $ (2)
-Salary Remaining : 5 353 061 $
Evgeny Kuznetsov (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 4 826 531 $
Aaron Ekblad (1 Way Contract) 5 250 000 $ (1)
-Salary Remaining : 4 607 143 $
Connor Hellebuyck 5 000 000 $ (2)
-Salary Remaining : 4 387 755 $
Noel Acciari (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 4 387 755 $
Mitchell Marner (1 Way Contract) 4 650 000 $ (2)
-Salary Remaining : 4 080 612 $
Mikael Granlund (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 3 948 980 $
Jonathan Drouin (1 Way Contract) 4 350 000 $ (2)
-Salary Remaining : 3 817 347 $
Jacob Trouba (1 Way Contract) 3 400 000 $ (3)
-Salary Remaining : 2 983 673 $
Boone Jenner (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 2 193 878 $
Cory Schneider (1 Way Contract) 2 100 000 $ (1)
-Salary Remaining : 1 842 857 $
Michal Kempny (1 Way Contract) 2 000 000 $ (3)
-Salary Remaining : 1 755 102 $
Ryan Suter (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 1 316 327 $
Artem Anisimov (1 Way Contract) 1 300 000 $ (3)
-Salary Remaining : 1 140 816 $
Jakob Chychrun 900 000 $ (2)
-Salary Remaining : 789 796 $
Quinn Hughes 900 000 $ (2)
-Salary Remaining : 789 796 $
Jason Robertson 800 000 $ (3)
-Salary Remaining : 702 041 $
Bryan Rust (1 Way Contract) 750 000 $ (1)
-Salary Remaining : 658 163 $
Alexander Kerfoot 700 000 $ (1)
-Salary Remaining : 614 286 $
Andrew Copp 600 000 $ (2)
-Salary Remaining : 526 531 $
Gustav Forsling 500 000 $ (2)
-Salary Remaining : 438 776 $
Conor Garland 500 000 $ (1)
-Salary Remaining : 438 776 $
Total Pro Players22
Salary Commitment
Year 19 : 58 800 000 $
Year 20 : 34 500 000 $
Year 21 : 7 500 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 58 800 000 $
Year 20 : 34 500 000 $
Year 21 : 7 500 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 58 800 000 $
Year 20 : 34 500 000 $
Year 21 : 7 500 000 $
Year 22 : 0 $

Farm Players Salaries

Joakim Nordstrom 95 000 $ (1)
Salary Remaining : 82 403 $
Nikolay Kulemin 92 000 $ (2)
Salary Remaining : 79 801 $
Sergei Kalinin 90 000 $ (4)
Salary Remaining : 78 066 $
Dion Phaneuf 90 000 $ (3)
Salary Remaining : 78 066 $
Tim Brent 86 000 $ (3)
Salary Remaining : 74 597 $
Nick Tarnasky 86 000 $ (3)
Salary Remaining : 74 597 $
Bobby Butler 80 000 $ (3)
Salary Remaining : 69 392 $
Jim Slater 75 000 $ (3)
Salary Remaining : 65 055 $
Dwight King 70 100 $ (3)
Salary Remaining : 60 805 $
Scott Wilson 70 000 $ (1)
Salary Remaining : 60 718 $
David Leneveu 70 000 $ (1)
Salary Remaining : 60 718 $
Matt Keetley 70 000 $ (3)
Salary Remaining : 60 718 $
Stephane Da Costa 70 000 $ (2)
Salary Remaining : 60 718 $
Jakub Jerabek 70 000 $ (4)
Salary Remaining : 60 718 $
Zack Trotman 60 000 $ (4)
Salary Remaining : 52 044 $
Anthony Bitetto 50 000 $ (4)
Salary Remaining : 43 370 $
Jamie McBain 50 000 $ (1)
Salary Remaining : 43 370 $
Matt Taormina 50 000 $ (1)
Salary Remaining : 43 370 $
Total Farm Players18
Salary Commitment
Year 19 : 1 324 100 $
Year 20 : 989 100 $
Year 21 : 827 100 $
Year 22 : 270 000 $
Salary Average Commitment
Year 19 : 1 324 100 $
Year 20 : 989 100 $
Year 21 : 827 100 $
Year 22 : 270 000 $

Washington



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - 125 $ - 3 733 - 62,22%
Level 2: 5326 - 80 $ - 3 584 - 67,29%
Level 3: 2778 - 60 $ - 1 497 - 53,90%
Level 4: 5556 - 45 $ - 2 652 - 47,72%
Luxury : 1000 - 220 $ - 733 - 73,32%
Total Capacity :20660
Farm
Farm Level 1: 2000 - 50 $ - 1 527 - 76,33%
Farm Level 2: 1000 - 30 $ - 782 - 78,22%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %12 199 - 59,05%
Average Income per Game1 517 150 $
Year to Date Revenue7 585 752 $
Farm
Home Games Left35
Average Attendance - %2 309 - 76,96%
Average Income per Game134 728 $
Year to Date Revenue808 366 $

Expense

Pro Players Total Salaries62 896 000 $
Pro Players Total Average Salaries62 896 000 $
Farm Players Total Salaries1 497 000 $
Farm Players Total Average Salaries1 497 000 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses8 084 461 $
Farm Year To Date Expenses397 063 $
Pro Salary Cap Per Days320 898 $
Pro Salary Cap To Date7 655 893 $
Farm Salary Cap Per Days8 271 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 617 414 $
Farm Estimated Season Revenue4 715 468 $
Pro Remaining Season Days172
Pro Expenses Per Days338 755 $
Pro Estimated Expenses58 265 860 $
Farm Remaining Season Days157
Farm Expenses Per Days16 558 $
Farm Estimated Expenses2 599 606 $
Estimated Season Expenses60 865 466 $
Estimated Season Salary Cap62 850 349 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 149 651 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 22 850 349 $
Current Bank Account7 389 931 $
Projected Bank Account5 857 347 $

Pro Players Salaries

Tyler Johnson (1 Way Contract) 9 000 000 $ (3)
-Salary Remaining : 7 897 959 $
Andreas Athanasiou (1 Way Contract) 6 800 000 $ (1)
-Salary Remaining : 5 967 347 $
Ivan Provorov (1 Way Contract) 6 000 000 $ (4)
-Salary Remaining : 5 265 306 $
Ryan Pulock (1 Way Contract) 5 700 000 $ (2)
-Salary Remaining : 5 002 041 $
Ryan McDonagh (1 Way Contract) 5 150 000 $ (2)
-Salary Remaining : 4 519 388 $
Guillaume Latendresse (1 Way Contract) 4 660 000 $ (1)
-Salary Remaining : 4 089 388 $
Brock Boeser (1 Way Contract) 4 500 000 $ (4)
-Salary Remaining : 3 948 980 $
Pavel Buchnevich (1 Way Contract) 3 600 000 $ (4)
-Salary Remaining : 3 159 184 $
Trevor Moore (1 Way Contract) 2 550 000 $ (3)
-Salary Remaining : 2 237 755 $
Dan Hamhuis (1 Way Contract) 2 550 000 $ (1)
-Salary Remaining : 2 237 755 $
Michael Hutchinson (1 Way Contract) 2 000 000 $ (3)
-Salary Remaining : 1 755 102 $
Brian Dumoulin (1 Way Contract) 1 850 000 $ (1)
-Salary Remaining : 1 623 469 $
Jakub Kindl 1 150 000 $ (2)
-Salary Remaining : 1 009 184 $
Michael Frolik (1 Way Contract) 985 000 $ (1)
-Salary Remaining : 864 388 $
Al Montoya (1 Way Contract) 975 000 $ (1)
-Salary Remaining : 855 612 $
T.J. Oshie (1 Way Contract) 926 000 $ (1)
-Salary Remaining : 812 612 $
Martin Necas 900 000 $ (3)
-Salary Remaining : 789 796 $
Valeri Nichushkin 900 000 $ (1)
-Salary Remaining : 789 796 $
Alexander Nylander 900 000 $ (2)
-Salary Remaining : 789 796 $
Lucas Wallmark (1 Way Contract) 800 000 $ (2)
-Salary Remaining : 702 041 $
Anders Bjork 500 000 $ (2)
-Salary Remaining : 438 776 $
Matt Roy 500 000 $ (1)
-Salary Remaining : 438 776 $
Total Pro Players22
Salary Commitment
Year 19 : 62 896 000 $
Year 20 : 42 750 000 $
Year 21 : 28 550 000 $
Year 22 : 14 100 000 $
Salary Average Commitment
Year 19 : 62 896 000 $
Year 20 : 42 750 000 $
Year 21 : 28 550 000 $
Year 22 : 14 100 000 $
Salary Cap with 1 Way Contract
Year 19 : 62 896 000 $
Year 20 : 42 750 000 $
Year 21 : 28 550 000 $
Year 22 : 14 100 000 $

Farm Players Salaries

Justin Abdelkader 125 000 $ (3)
Salary Remaining : 108 425 $
Thomas Greiss 120 000 $ (1)
Salary Remaining : 104 088 $
Bobby Ryan 112 500 $ (1)
Salary Remaining : 97 583 $
Viktor Stalberg 95 500 $ (1)
Salary Remaining : 82 837 $
Sam Gagner 90 500 $ (3)
Salary Remaining : 78 500 $
Jori Lehtera 88 000 $ (2)
Salary Remaining : 76 331 $
Mattias Ritola 87 500 $ (2)
Salary Remaining : 75 898 $
Alec Martinez 87 500 $ (1)
Salary Remaining : 75 898 $
Bob Sanguinetti 85 500 $ (2)
Salary Remaining : 74 163 $
Dale Weise 85 000 $ (1)
Salary Remaining : 73 729 $
Scott Darling 85 000 $ (1)
Salary Remaining : 73 729 $
Vladimir Mihalik 85 000 $ (2)
Salary Remaining : 73 729 $
Ryan Stanton 82 500 $ (2)
Salary Remaining : 71 561 $
Milan Michalek 80 000 $ (1)
Salary Remaining : 69 392 $
Theo Peckam 77 500 $ (3)
Salary Remaining : 67 224 $
Michael Sgarbossa 60 000 $ (2)
Salary Remaining : 52 044 $
Emerson Etem 50 000 $ (1)
Salary Remaining : 43 370 $
Total Farm Players17
Salary Commitment
Year 19 : 1 497 000 $
Year 20 : 781 500 $
Year 21 : 293 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 497 000 $
Year 20 : 781 500 $
Year 21 : 293 000 $
Year 22 : 0 $

Winnipeg



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - 87 $ - 5 867 - 97,78%
Level 2: 6000 - 65 $ - 4 469 - 74,48%
Level 3: 2778 - 54 $ - 1 674 - 60,27%
Level 4: 4000 - 32 $ - 3 824 - 95,60%
Luxury : 1000 - 175 $ - 993 - 99,26%
Total Capacity :19778
Farm
Farm Level 1: 2000 - 50 $ - 1 531 - 76,54%
Farm Level 2: 1000 - 30 $ - 785 - 78,46%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %16 827 - 85,08%
Average Income per Game1 602 973 $
Year to Date Revenue8 014 863 $
Farm
Home Games Left36
Average Attendance - %2 315 - 77,18%
Average Income per Game135 105 $
Year to Date Revenue675 527 $

Expense

Pro Players Total Salaries63 150 000 $
Pro Players Total Average Salaries63 150 000 $
Farm Players Total Salaries1 654 300 $
Farm Players Total Average Salaries1 654 300 $
Coaches Total Salaries1 900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 100 000 $
Pro Year To Date Expenses8 020 793 $
Farm Year To Date Expenses287 265 $
Pro Salary Cap Per Days322 194 $
Pro Salary Cap To Date7 466 711 $
Farm Salary Cap Per Days9 140 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue57 707 014 $
Farm Estimated Season Revenue4 863 794 $
Pro Remaining Season Days172
Pro Expenses Per Days329 337 $
Pro Estimated Expenses56 645 964 $
Farm Remaining Season Days157
Farm Expenses Per Days11 902 $
Farm Estimated Expenses1 868 614 $
Estimated Season Expenses58 514 578 $
Estimated Season Salary Cap64 984 079 $
Estimate Under Maximum Salary Cap of 65 000 000 $15 921 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 984 079 $
Current Bank Account18 321 967 $
Projected Bank Account22 378 197 $

Pro Players Salaries

Mark Stone (1 Way Contract) 7 250 000 $ (1)
-Salary Remaining : 6 362 245 $
Seth Jones (1 Way Contract) 7 000 000 $ (2)
-Salary Remaining : 6 142 857 $
Jake Allen (1 Way Contract) 5 500 000 $ (4)
-Salary Remaining : 4 826 531 $
Alex Galchenyuk (1 Way Contract) 5 000 000 $ (3)
-Salary Remaining : 4 387 755 $
Adam Larsson (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 4 387 755 $
Jakob Silfverberg (1 Way Contract) 4 800 000 $ (4)
-Salary Remaining : 4 212 245 $
Sam Reinhart (1 Way Contract) 4 750 000 $ (3)
-Salary Remaining : 4 168 367 $
Troy Stecher (1 Way Contract) 3 300 000 $ (3)
-Salary Remaining : 2 895 918 $
Zach Bogosian (1 Way Contract) 3 250 000 $ (3)
-Salary Remaining : 2 852 041 $
Jake DeBrusk (1 Way Contract) 3 200 000 $ (2)
-Salary Remaining : 2 808 163 $
Ryan Kesler (1 Way Contract) 2 550 000 $ (3)
-Salary Remaining : 2 237 755 $
Mark Jankowski (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 2 193 878 $
Mark Pysyk (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 755 102 $
Tyler Myers (1 Way Contract) 1 650 000 $ (2)
-Salary Remaining : 1 447 959 $
Ryan Spooner (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 1 316 327 $
Maxime Talbot (1 Way Contract) 1 400 000 $ (1)
-1 Way Contract Salary Cap : 14 000 $
-Salary Remaining : 1 228 571 $
Anton Slepyshev 850 000 $ (1)
-Salary Remaining : 745 918 $
Chris Kreider (1 Way Contract) 800 000 $ (2)
-Salary Remaining : 702 041 $
Cam Barker 625 000 $ (1)
-Salary Remaining : 548 469 $
Miles Wood 600 000 $ (1)
-Salary Remaining : 526 531 $
Matt Smaby 525 000 $ (1)
-Salary Remaining : 460 714 $
Craig Anderson (1 Way Contract) 500 000 $ (2)
-Salary Remaining : 438 776 $
Total Pro Players22
Salary Commitment
Year 19 : 64 550 000 $
Year 20 : 49 800 000 $
Year 21 : 29 150 000 $
Year 22 : 10 300 000 $
Salary Average Commitment
Year 19 : 64 550 000 $
Year 20 : 49 800 000 $
Year 21 : 29 150 000 $
Year 22 : 10 300 000 $
Salary Cap with 1 Way Contract
Year 19 : 63 164 000 $
Year 20 : 49 800 000 $
Year 21 : 29 150 000 $
Year 22 : 10 300 000 $

Farm Players Salaries

Petteri Nokelainen 99 900 $ (1)
Salary Remaining : 86 654 $
Anton Babchuk 99 900 $ (1)
Salary Remaining : 86 654 $
Erik Condra 99 900 $ (1)
Salary Remaining : 86 654 $
Matt Greene 99 900 $ (1)
Salary Remaining : 86 654 $
Petr Vrana 99 900 $ (1)
Salary Remaining : 86 654 $
Steve Downie 99 900 $ (1)
Salary Remaining : 86 654 $
Ryan Shannon 99 900 $ (1)
Salary Remaining : 86 654 $
Rob Schremp 92 500 $ (2)
Salary Remaining : 80 235 $
Duncan Siemens 90 000 $ (2)
Salary Remaining : 78 066 $
Jiri Tlusty 90 000 $ (2)
Salary Remaining : 78 066 $
Adam Dennis 87 000 $ (2)
Salary Remaining : 75 464 $
Fedor Tyutin 85 000 $ (1)
Salary Remaining : 73 729 $
Andreas Johnson 80 000 $ (1)
Salary Remaining : 69 392 $
Jeremy Williams 80 000 $ (2)
Salary Remaining : 69 392 $
Anton Stralman 80 000 $ (2)
Salary Remaining : 69 392 $
T.J. Hensick 75 500 $ (2)
Salary Remaining : 65 489 $
Peter Mueller 70 000 $ (1)
Salary Remaining : 60 718 $
Magnus Hellberg 65 000 $ (2)
Salary Remaining : 56 381 $
Jonathan Ericsson 60 000 $ (1)
Salary Remaining : 52 044 $
Total Farm Players19
Salary Commitment
Year 19 : 1 654 300 $
Year 20 : 660 000 $
Year 21 : 0 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 654 300 $
Year 20 : 660 000 $
Year 21 : 0 $
Year 22 : 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 4 581 894 $ 62 656 648 $ 2 343 352 $ 22 656 648 $ 202141
Arizona 18 219 414 $ 58 977 042 $ 6 022 958 $ 18 977 042 $ 201939
Boston 13 444 277 $ 62 477 344 $ 2 522 656 $ 22 477 344 $ 211940
Buffalo 6 527 123 $ 53 921 968 $ 11 078 032 $ 13 921 968 $ 221840
Chicago 24 144 863 $ 60 283 254 $ 4 716 746 $ 20 283 254 $ 231942
Columbus 2 514 633 $ 62 460 496 $ 2 539 504 $ 22 460 496 $ 212041
Dallas 3 402 213 $ 61 277 534 $ 3 722 466 $ 21 277 534 $ 222042
Detroit (1 119 962 $) 63 340 214 $ 1 659 786 $ 23 340 214 $ 221941
Edmonton 63 910 008 $ 63 111 774 $ 1 888 226 $ 23 111 774 $ 231841
Floride 9 571 573 $ 61 239 024 $ 3 760 976 $ 21 239 024 $ 251641
LosAngeles 5 598 225 $ 64 353 954 $ 646 046 $ 24 353 954 $ 231841
Minnesota 5 720 715 $ 64 832 842 $ 167 158 $ 24 832 842 $ 211839
Montreal 10 442 348 $ 62 222 552 $ 2 777 448 $ 22 222 552 $ 212041
Nashville 33 678 704 $ 59 140 044 $ 5 859 956 $ 19 140 044 $ 241741
New Jersey 11 375 682 $ 64 459 254 $ 540 746 $ 24 459 254 $ 211839
NYRangers 18 368 460 $ 64 812 664 $ 187 336 $ 24 812 664 $ 221840
Philadelphie 19 819 527 $ 64 636 682 $ 363 318 $ 24 636 682 $ 221941
Pittsburgh 3 016 067 $ 64 407 898 $ 592 102 $ 24 407 898 $ 231942
San Jose 6 038 948 $ 60 593 757 $ 4 406 243 $ 20 593 757 $ 241943
St. Louis 6 633 081 $ 51 869 381 $ 13 130 619 $ 11 869 381 $ 251439
Toronto 13 651 202 $ 64 091 935 $ 908 065 $ 24 091 935 $ 221941
Vancouver 1 115 806 $ 58 994 388 $ 6 005 612 $ 18 994 388 $ 221840
Washington 7 389 931 $ 62 850 349 $ 2 149 651 $ 22 850 349 $ 221739
Winnipeg 18 321 967 $ 64 984 079 $ 15 921 $ 24 984 079 $ 221941