Team FinanceLast Update - 7 mai 2021 at 15:32
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Anaheim



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6561 - 84 $ - 5 775 - 88,03%
Level 2: 5000 - 58 $ - 4 699 - 93,98%
Level 3: 2000 - 41 $ - 1 974 - 98,71%
Level 4: 5556 - 29 $ - 3 769 - 67,84%
Luxury : 1389 - 148 $ - 1 078 - 77,61%
Total Capacity :20506
Farm
Farm Level 1: 2000 - 50 $ - 1 654 - 82,70%
Farm Level 2: 1000 - 30 $ - 843 - 84,35%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %17 296 - 84,35%
Average Income per Game1 561 349 $
Year to Date Revenue59 331 248 $
Farm
Home Games Left4
Average Attendance - %2 497 - 83,25%
Average Income per Game153 367 $
Year to Date Revenue5 674 564 $

Expense

Pro Players Total Salaries64 168 000 $
Pro Players Total Average Salaries64 168 000 $
Farm Players Total Salaries1 593 100 $
Farm Players Total Average Salaries1 593 100 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value660 000 $
Pro Year To Date Expenses60 350 725 $
Farm Year To Date Expenses1 813 154 $
Pro Salary Cap Per Days329 912 $
Pro Salary Cap To Date56 095 982 $
Farm Salary Cap Per Days8 128 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 684 046 $
Farm Estimated Season Revenue613 466 $
Pro Remaining Season Days19
Pro Expenses Per Days350 611 $
Pro Estimated Expenses6 661 609 $
Farm Remaining Season Days22
Farm Expenses Per Days10 679 $
Farm Estimated Expenses234 938 $
Estimated Season Expenses6 896 547 $
Estimated Season Salary Cap63 024 310 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 975 690 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 23 024 310 $
Current Bank Account10 918 554 $
Projected Bank Account9 319 519 $

Pro Players Salaries

Gabriel Landeskog (1 Way Contract) 8 600 000 $ (3)
-Salary Remaining : 846 632 $
Justin Williams (1 Way Contract) 7 233 000 $ (1)
-Salary Remaining : 712 057 $
Jonathan Toews (1 Way Contract) 7 000 000 $ (2)
-Salary Remaining : 689 119 $
Ryan O'Reilly (1 Way Contract) 6 300 000 $ (1)
-Salary Remaining : 620 207 $
Dougie Hamilton (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 443 005 $
Nikolaj Ehlers (1 Way Contract) 4 500 000 $ (4)
-Salary Remaining : 443 005 $
Pekka Rinne (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 344 560 $
Eric Staal (1 Way Contract) 3 050 000 $ (1)
-Salary Remaining : 300 259 $
Rasmus Ristolainen (1 Way Contract) 2 800 000 $ (1)
-Salary Remaining : 275 648 $
Jaccob Slavin (1 Way Contract) 2 800 000 $ (2)
-Salary Remaining : 275 648 $
Tyler Myers (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 246 114 $
Mats Zuccarello (1 Way Contract) 2 300 000 $ (1)
-Salary Remaining : 226 425 $
Brian Dumoulin (1 Way Contract) 1 850 000 $ (2)
-Salary Remaining : 182 124 $
Jonathan Quick (1 Way Contract) 1 575 000 $ (3)
-Salary Remaining : 155 052 $
Zdeno Chara (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 98 446 $
Brian Gibbons (1 Way Contract) 960 000 $ (2)
-Salary Remaining : 94 508 $
Mikko Rantanen 900 000 $ (1)
-Salary Remaining : 88 601 $
Andrei Svechnikov 900 000 $ (3)
-Salary Remaining : 88 601 $
Jason Dickinson 800 000 $ (2)
-Salary Remaining : 78 756 $
Neal Pionk 600 000 $ (2)
-Salary Remaining : 59 067 $
Ryan Stanton (1 Way Contract) 500 000 $ (1)
-1 Way Contract Salary Cap : 5 000 $
-Salary Remaining : 49 223 $
Total Pro Players21
Salary Commitment
Year 18 : 64 168 000 $
Year 19 : 37 585 000 $
Year 20 : 15 575 000 $
Year 21 : 4 500 000 $
Salary Average Commitment
Year 18 : 64 168 000 $
Year 19 : 37 585 000 $
Year 20 : 15 575 000 $
Year 21 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 63 673 000 $
Year 19 : 37 585 000 $
Year 20 : 15 575 000 $
Year 21 : 4 500 000 $

Farm Players Salaries

Nick Spaling 117 000 $ (3)
Salary Remaining : 13 133 $
Trevor Daley 104 000 $ (3)
Salary Remaining : 11 673 $
Melker Karlsson 100 000 $ (3)
Salary Remaining : 11 224 $
Viktor Stalberg 95 500 $ (2)
Salary Remaining : 10 719 $
Kris Versteeg 95 500 $ (1)
Salary Remaining : 10 719 $
Robby Fabbri 90 000 $ (2)
Salary Remaining : 10 102 $
Benoit Pouliot 90 000 $ (3)
Salary Remaining : 10 102 $
Torrey Mitchell 85 600 $ (3)
Salary Remaining : 9 608 $
Shawn Matthias 75 500 $ (3)
Salary Remaining : 8 474 $
Nick Seeler 75 000 $ (3)
Salary Remaining : 8 418 $
Luke Adam 75 000 $ (4)
Salary Remaining : 8 418 $
Igor Ozhiganov 70 000 $ (3)
Salary Remaining : 7 857 $
Casey DeSmith 70 000 $ (2)
Salary Remaining : 7 857 $
Lance Bouma 70 000 $ (4)
Salary Remaining : 7 857 $
Jordan Weal 70 000 $ (1)
Salary Remaining : 7 857 $
Mike Green 55 000 $ (2)
Salary Remaining : 6 173 $
Mikko Koskinen 55 000 $ (2)
Salary Remaining : 6 173 $
Gilbert Brule 50 000 $ (2)
Salary Remaining : 5 612 $
Jamie McBain 50 000 $ (2)
Salary Remaining : 5 612 $
Colton Sceviour 50 000 $ (2)
Salary Remaining : 5 612 $
Matt Taormina 50 000 $ (2)
Salary Remaining : 5 612 $
Total Farm Players21
Salary Commitment
Year 18 : 1 593 100 $
Year 19 : 1 427 600 $
Year 20 : 862 100 $
Year 21 : 145 000 $
Salary Average Commitment
Year 18 : 1 593 100 $
Year 19 : 1 427 600 $
Year 20 : 862 100 $
Year 21 : 145 000 $

Arizona



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - 87 $ - 4 703 - 78,39%
Level 2: 5000 - 56 $ - 4 911 - 98,22%
Level 3: 2000 - 43 $ - 1 785 - 89,26%
Level 4: 4000 - 32 $ - 3 325 - 83,11%
Luxury : 1000 - 175 $ - 865 - 86,54%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 656 - 82,78%
Farm Level 2: 1000 - 30 $ - 830 - 83,01%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %15 590 - 86,61%
Average Income per Game1 446 709 $
Year to Date Revenue54 974 937 $
Farm
Home Games Left3
Average Attendance - %2 486 - 82,85%
Average Income per Game152 906 $
Year to Date Revenue5 810 440 $

Expense

Pro Players Total Salaries64 570 500 $
Pro Players Total Average Salaries64 570 500 $
Farm Players Total Salaries1 679 000 $
Farm Players Total Average Salaries1 679 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses58 809 421 $
Farm Year To Date Expenses2 969 743 $
Pro Salary Cap Per Days334 562 $
Pro Salary Cap To Date56 508 891 $
Farm Salary Cap Per Days8 566 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 340 127 $
Farm Estimated Season Revenue458 719 $
Pro Remaining Season Days19
Pro Expenses Per Days347 516 $
Pro Estimated Expenses6 602 804 $
Farm Remaining Season Days22
Farm Expenses Per Days16 219 $
Farm Estimated Expenses356 818 $
Estimated Season Expenses6 959 622 $
Estimated Season Salary Cap62 865 569 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 134 431 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 22 865 569 $
Current Bank Account9 106 213 $
Projected Bank Account6 945 437 $

Pro Players Salaries

Brent Burns (1 Way Contract) 8 110 000 $ (1)
-Salary Remaining : 798 394 $
Filip Forsberg (1 Way Contract) 7 600 000 $ (2)
-Salary Remaining : 748 187 $
Jack Eichel (1 Way Contract) 7 000 000 $ (4)
-Salary Remaining : 689 119 $
Jonathan Huberdeau (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 590 674 $
Torey Krug (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 590 674 $
Erik Johnson (1 Way Contract) 4 850 000 $ (2)
-Salary Remaining : 477 461 $
Devin Setoguchi (1 Way Contract) 4 125 000 $ (1)
-Salary Remaining : 406 088 $
Louis Domingue (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 344 560 $
Mark Giordano (1 Way Contract) 3 493 500 $ (1)
-Salary Remaining : 343 920 $
Ryan Suter (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 246 114 $
Mikhail Grabovski 1 470 000 $ (1)
-Salary Remaining : 144 715 $
Joel Ward 1 420 000 $ (1)
-Salary Remaining : 139 793 $
Matt Read 1 100 000 $ (1)
-Salary Remaining : 108 290 $
Darnell Nurse 900 000 $ (1)
-Salary Remaining : 88 601 $
Timo Meier 900 000 $ (2)
-Salary Remaining : 88 601 $
Mathew Barzal 900 000 $ (1)
-Salary Remaining : 88 601 $
Kyle Connor 900 000 $ (1)
-Salary Remaining : 88 601 $
Denis Gurianov 800 000 $ (3)
-Salary Remaining : 78 756 $
Dominik Kubalik 800 000 $ (2)
-Salary Remaining : 78 756 $
Roope Hintz 600 000 $ (3)
-Salary Remaining : 59 067 $
Frans Nielsen (1 Way Contract) 552 000 $ (2)
-Salary Remaining : 54 342 $
Magnus Paajarvi (1 Way Contract) 550 000 $ (2)
-Salary Remaining : 54 145 $
Miika Wiikman (1 Way Contract) 500 000 $ (2)
-Salary Remaining : 49 223 $
Total Pro Players23
Salary Commitment
Year 18 : 64 570 500 $
Year 19 : 33 652 000 $
Year 20 : 14 400 000 $
Year 21 : 7 000 000 $
Salary Average Commitment
Year 18 : 64 570 500 $
Year 19 : 33 652 000 $
Year 20 : 14 400 000 $
Year 21 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 64 570 500 $
Year 19 : 33 652 000 $
Year 20 : 14 400 000 $
Year 21 : 7 000 000 $

Farm Players Salaries

Matt Lashoff 144 000 $ (1)
Salary Remaining : 16 163 $
Shane O'Brien 142 000 $ (1)
Salary Remaining : 15 939 $
Gregory Campbell 137 000 $ (1)
Salary Remaining : 15 378 $
Jason Pominville 137 000 $ (1)
Salary Remaining : 15 378 $
Cam Talbot 130 000 $ (2)
Salary Remaining : 14 592 $
Matt Stajan 122 000 $ (1)
Salary Remaining : 13 694 $
Bobby Butler 117 000 $ (1)
Salary Remaining : 13 133 $
Wojtek Wolski 90 000 $ (2)
Salary Remaining : 10 102 $
Mark Arcobello 85 000 $ (1)
Salary Remaining : 9 541 $
Matt Carle 80 000 $ (2)
Salary Remaining : 8 980 $
Alex Petrovic 75 000 $ (2)
Salary Remaining : 8 418 $
Riley Sheahan 70 000 $ (2)
Salary Remaining : 7 857 $
Nicolas Deslauriers 70 000 $ (1)
Salary Remaining : 7 857 $
Mattias Ritola 70 000 $ (1)
Salary Remaining : 7 857 $
Viktor Antipin 60 000 $ (3)
Salary Remaining : 6 735 $
Alexandar Georgiyev 50 000 $ (1)
Salary Remaining : 5 612 $
Charlie Lindgren 50 000 $ (1)
Salary Remaining : 5 612 $
Andreas Borgman 50 000 $ (1)
Salary Remaining : 5 612 $
Total Farm Players18
Salary Commitment
Year 18 : 1 679 000 $
Year 19 : 505 000 $
Year 20 : 60 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 679 000 $
Year 19 : 505 000 $
Year 20 : 60 000 $
Year 21 : 0 $

Boston



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - 80 $ - 5 800 - 96,67%
Level 2: 5000 - 50 $ - 4 926 - 98,51%
Level 3: 2000 - 40 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 4 000 - 100,00%
Luxury : 1000 - 160 $ - 998 - 99,84%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 669 - 83,44%
Farm Level 2: 1000 - 30 $ - 841 - 84,14%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %17 724 - 98,47%
Average Income per Game1 491 082 $
Year to Date Revenue55 170 052 $
Farm
Home Games Left4
Average Attendance - %2 510 - 83,68%
Average Income per Game154 336 $
Year to Date Revenue5 710 446 $

Expense

Pro Players Total Salaries71 106 000 $
Pro Players Total Average Salaries71 106 000 $
Farm Players Total Salaries1 719 800 $
Farm Players Total Average Salaries1 719 800 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses58 664 748 $
Farm Year To Date Expenses2 062 148 $
Pro Salary Cap Per Days344 060 $
Pro Salary Cap To Date52 704 193 $
Farm Salary Cap Per Days8 774 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue5 964 330 $
Farm Estimated Season Revenue617 346 $
Pro Remaining Season Days19
Pro Expenses Per Days386 560 $
Pro Estimated Expenses7 344 640 $
Farm Remaining Season Days22
Farm Expenses Per Days11 836 $
Farm Estimated Expenses260 392 $
Estimated Season Expenses7 605 032 $
Estimated Season Salary Cap59 241 333 $
Estimate Under Maximum Salary Cap of 65 000 000 $5 758 667 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 19 241 333 $
Current Bank Account13 925 768 $
Projected Bank Account12 902 412 $

Pro Players Salaries

Ryan Getzlaf (1 Way Contract) 8 100 000 $ (1)
-Salary Remaining : 797 409 $
Jeff Petry (1 Way Contract) 6 350 000 $ (2)
-Salary Remaining : 625 130 $
Patrice Bergeron (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 590 674 $
Kyle Turris (1 Way Contract) 5 500 000 $ (4)
-Salary Remaining : 541 451 $
Colton Parayko (1 Way Contract) 4 650 000 $ (3)
-Salary Remaining : 457 772 $
Brock Nelson (1 Way Contract) 4 600 000 $ (2)
-Salary Remaining : 452 850 $
Oscar Klefbom (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 443 005 $
Nikita Filatov (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 393 782 $
Roman Josi (1 Way Contract) 4 000 000 $ (4)
-Salary Remaining : 393 782 $
Jean Gabriel Pageau (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 344 560 $
Joonas Korpisalo (1 Way Contract) 3 000 000 $ (3)
-Salary Remaining : 295 337 $
Robert Bortuzzo (1 Way Contract) 2 810 000 $ (2)
-Salary Remaining : 276 632 $
Jason Garrison (1 Way Contract) 2 247 000 $ (1)
-Salary Remaining : 221 207 $
Jon Merrill (1 Way Contract) 2 000 000 $ (1)
-1 Way Contract Salary Cap : 20 000 $
-Salary Remaining : 196 891 $
Jack Campbell (1 Way Contract) 1 850 000 $ (2)
-Salary Remaining : 182 124 $
Adam Lowry (1 Way Contract) 1 500 000 $ (1)
-1 Way Contract Salary Cap : 15 000 $
-Salary Remaining : 147 668 $
Michael Bournival (1 Way Contract) 1 250 000 $ (1)
-1 Way Contract Salary Cap : 12 500 $
-Salary Remaining : 123 057 $
Erik Haula 999 000 $ (1)
-Salary Remaining : 98 347 $
Pierre-Luc Dubois 900 000 $ (2)
-Salary Remaining : 88 601 $
Frederik Gauthier 800 000 $ (2)
-Salary Remaining : 78 756 $
J.T. Compher 700 000 $ (1)
-Salary Remaining : 68 912 $
Artturi Lehkonen 700 000 $ (1)
-Salary Remaining : 68 912 $
Cameron Gaunce 650 000 $ (4)
-Salary Remaining : 63 990 $
Jake Guentzel 500 000 $ (1)
-Salary Remaining : 49 223 $
Total Pro Players24
Salary Commitment
Year 18 : 71 106 000 $
Year 19 : 45 610 000 $
Year 20 : 23 800 000 $
Year 21 : 10 150 000 $
Salary Average Commitment
Year 18 : 71 106 000 $
Year 19 : 45 610 000 $
Year 20 : 23 800 000 $
Year 21 : 10 150 000 $
Salary Cap with 1 Way Contract
Year 18 : 66 403 500 $
Year 19 : 45 610 000 $
Year 20 : 23 800 000 $
Year 21 : 10 150 000 $

Farm Players Salaries

Dustin Tokarski 150 000 $ (1)
Salary Remaining : 16 837 $
Jonathan Cheechoo 140 000 $ (1)
Salary Remaining : 15 714 $
David Moss 140 000 $ (1)
Salary Remaining : 15 714 $
Nikita Nikitin 110 000 $ (1)
Salary Remaining : 12 347 $
Chris Campoli 110 000 $ (2)
Salary Remaining : 12 347 $
Karl Alzner 110 000 $ (2)
Salary Remaining : 12 347 $
Curtis McElhinney 100 000 $ (2)
Salary Remaining : 11 224 $
Patric Hornqvist 100 000 $ (2)
Salary Remaining : 11 224 $
Chris VandeVelde 100 000 $ (1)
Salary Remaining : 11 224 $
Clarke MacArthur 99 800 $ (2)
Salary Remaining : 11 202 $
Yannick Weber 95 000 $ (1)
Salary Remaining : 10 663 $
Mattias Janmark 90 000 $ (2)
Salary Remaining : 10 102 $
Niklas Grossman 80 000 $ (3)
Salary Remaining : 8 980 $
Eric Fehr 80 000 $ (2)
Salary Remaining : 8 980 $
Brett Bellemore 80 000 $ (2)
Salary Remaining : 8 980 $
Fabian Brunnstrom 75 000 $ (3)
Salary Remaining : 8 418 $
Phillip Di Giuseppe 60 000 $ (1)
Salary Remaining : 6 735 $
Total Farm Players17
Salary Commitment
Year 18 : 1 719 800 $
Year 19 : 924 800 $
Year 20 : 155 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 719 800 $
Year 19 : 924 800 $
Year 20 : 155 000 $
Year 21 : 0 $

Buffalo



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - 75 $ - 5 890 - 98,17%
Level 2: 5000 - 46 $ - 4 977 - 99,54%
Level 3: 2000 - 28 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 4 000 - 100,00%
Luxury : 1000 - 152 $ - 998 - 99,77%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 651 - 82,55%
Farm Level 2: 1000 - 30 $ - 826 - 82,56%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %17 865 - 99,25%
Average Income per Game1 360 872 $
Year to Date Revenue51 713 139 $
Farm
Home Games Left4
Average Attendance - %2 477 - 82,55%
Average Income per Game165 653 $
Year to Date Revenue6 129 177 $

Expense

Pro Players Total Salaries65 862 000 $
Pro Players Total Average Salaries65 862 000 $
Farm Players Total Salaries1 400 000 $
Farm Players Total Average Salaries1 400 000 $
Coaches Total Salaries1 400 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses59 346 701 $
Farm Year To Date Expenses1 744 813 $
Pro Salary Cap Per Days328 430 $
Pro Salary Cap To Date55 768 834 $
Farm Salary Cap Per Days7 143 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 082 616 $
Farm Estimated Season Revenue662 614 $
Pro Remaining Season Days19
Pro Expenses Per Days345 917 $
Pro Estimated Expenses6 572 423 $
Farm Remaining Season Days22
Farm Expenses Per Days9 694 $
Farm Estimated Expenses213 268 $
Estimated Season Expenses6 785 691 $
Estimated Season Salary Cap62 009 004 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 990 996 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 22 009 004 $
Current Bank Account9 051 573 $
Projected Bank Account7 011 112 $

Pro Players Salaries

David Krejci (1 Way Contract) 6 460 000 $ (3)
-Salary Remaining : 635 959 $
John Tavares (1 Way Contract) 6 100 000 $ (3)
-Salary Remaining : 600 518 $
Nicklas Bergfors (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 590 674 $
Ryan Strome (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 541 451 $
James Van Riemsdyk (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 541 451 $
Jannik Hansen (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 492 228 $
Phil Kessel (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 443 005 $
Kevin Hayes (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 443 005 $
Dan Girardi (1 Way Contract) 3 750 000 $ (2)
-Salary Remaining : 369 171 $
Travis Hamonic (1 Way Contract) 3 250 000 $ (3)
-Salary Remaining : 319 948 $
Michael Sauer (1 Way Contract) 2 500 000 $ (1)
-1 Way Contract Salary Cap : 25 000 $
-Salary Remaining : 246 114 $
Vinnie Hinostroza (1 Way Contract) 2 000 000 $ (3)
-Salary Remaining : 196 891 $
Matt Murray (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 196 891 $
Tobias Rieder (1 Way Contract) 1 300 000 $ (1)
-Salary Remaining : 127 979 $
Peter Holland (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 98 446 $
Rocco Grimaldi (1 Way Contract) 950 000 $ (2)
-Salary Remaining : 93 523 $
Josh Morrissey 900 000 $ (1)
-Salary Remaining : 88 601 $
Jake Muzzin (1 Way Contract) 852 000 $ (3)
-Salary Remaining : 83 876 $
Samuel Girard 800 000 $ (3)
-Salary Remaining : 78 756 $
Filip Hronek 700 000 $ (3)
-Salary Remaining : 68 912 $
Oskar Sundqvist 600 000 $ (1)
-Salary Remaining : 59 067 $
Erik Cernak 600 000 $ (2)
-Salary Remaining : 59 067 $
Robin Lehner (1 Way Contract) 600 000 $ (1)
-Salary Remaining : 59 067 $
Pascal Leclaire (1 Way Contract) 500 000 $ (2)
-Salary Remaining : 49 223 $
Total Pro Players24
Salary Commitment
Year 18 : 65 862 000 $
Year 19 : 41 462 000 $
Year 20 : 31 162 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 65 862 000 $
Year 19 : 41 462 000 $
Year 20 : 31 162 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 63 387 000 $
Year 19 : 41 462 000 $
Year 20 : 31 162 000 $
Year 21 : 0 $

Farm Players Salaries

Mikko Lehtonen 95 000 $ (1)
Salary Remaining : 10 663 $
Sven Baertschi 95 000 $ (1)
Salary Remaining : 10 663 $
Andrew Shaw 90 000 $ (1)
Salary Remaining : 10 102 $
Filip Chytil 90 000 $ (3)
Salary Remaining : 10 102 $
Teemu Pulkkinen 85 000 $ (1)
Salary Remaining : 9 541 $
Julian Melchiori 85 000 $ (1)
Salary Remaining : 9 541 $
Slater Koekkoek 70 000 $ (2)
Salary Remaining : 7 857 $
Miikka Salomaki 70 000 $ (2)
Salary Remaining : 7 857 $
John Moore 70 000 $ (1)
Salary Remaining : 7 857 $
Michael Latta 65 000 $ (2)
Salary Remaining : 7 296 $
Martin Frk 65 000 $ (2)
Salary Remaining : 7 296 $
Greg McKegg 65 000 $ (2)
Salary Remaining : 7 296 $
Jhonas Enroth 65 000 $ (1)
Salary Remaining : 7 296 $
Ondrej Kase 60 000 $ (2)
Salary Remaining : 6 735 $
Joseph Cramarossa 60 000 $ (2)
Salary Remaining : 6 735 $
Lucas Lessio 60 000 $ (2)
Salary Remaining : 6 735 $
Dalton Prout 60 000 $ (1)
Salary Remaining : 6 735 $
Devante Smith-Pelly 50 000 $ (1)
Salary Remaining : 5 612 $
Matt Grzelcyk 50 000 $ (1)
Salary Remaining : 5 612 $
Eric Gelinas 50 000 $ (1)
Salary Remaining : 5 612 $
Total Farm Players20
Salary Commitment
Year 18 : 1 400 000 $
Year 19 : 605 000 $
Year 20 : 90 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 400 000 $
Year 19 : 605 000 $
Year 20 : 90 000 $
Year 21 : 0 $

Calgary



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - 80 $ - 5 479 - 91,32%
Level 2: 5635 - 60 $ - 4 635 - 82,25%
Level 3: 2778 - 30 $ - 2 199 - 79,15%
Level 4: 5556 - 25 $ - 4 546 - 81,83%
Luxury : 1000 - 159 $ - 979 - 97,90%
Total Capacity :20969
Farm
Farm Level 1: 2000 - 50 $ - 1 676 - 83,81%
Farm Level 2: 1000 - 30 $ - 833 - 83,28%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %17 838 - 85,07%
Average Income per Game1 447 254 $
Year to Date Revenue54 995 653 $
Farm
Home Games Left4
Average Attendance - %2 509 - 83,63%
Average Income per Game138 251 $
Year to Date Revenue5 115 291 $

Expense

Pro Players Total Salaries58 895 000 $
Pro Players Total Average Salaries58 895 000 $
Farm Players Total Salaries1 193 500 $
Farm Players Total Average Salaries1 193 500 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 600 000 $
Pro Year To Date Expenses57 830 670 $
Farm Year To Date Expenses1 590 610 $
Pro Salary Cap Per Days302 078 $
Pro Salary Cap To Date54 752 094 $
Farm Salary Cap Per Days6 089 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 341 762 $
Farm Estimated Season Revenue553 004 $
Pro Remaining Season Days19
Pro Expenses Per Days315 518 $
Pro Estimated Expenses5 994 842 $
Farm Remaining Season Days22
Farm Expenses Per Days8 640 $
Farm Estimated Expenses190 080 $
Estimated Season Expenses6 184 922 $
Estimated Season Salary Cap62 091 576 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 908 424 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 22 091 576 $
Current Bank Account2 177 552 $
Projected Bank Account887 396 $

Pro Players Salaries

Leon Draisaitl (1 Way Contract) 6 100 000 $ (3)
-Salary Remaining : 600 518 $
Evgeny Kuznetsov (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 541 451 $
Aaron Ekblad (1 Way Contract) 5 250 000 $ (2)
-Salary Remaining : 516 839 $
Noel Acciari (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 492 228 $
Connor Hellebuyck 5 000 000 $ (3)
-Salary Remaining : 492 228 $
Mitchell Marner (1 Way Contract) 4 650 000 $ (3)
-Salary Remaining : 457 772 $
Mikael Granlund (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 443 005 $
Jonathan Drouin (1 Way Contract) 4 350 000 $ (3)
-Salary Remaining : 428 238 $
Boone Jenner (1 Way Contract) 3 550 000 $ (1)
-Salary Remaining : 349 482 $
Jacob Trouba (1 Way Contract) 3 400 000 $ (4)
-Salary Remaining : 334 715 $
Cory Schneider (1 Way Contract) 2 100 000 $ (2)
-Salary Remaining : 206 736 $
Dion Phaneuf (1 Way Contract) 1 375 000 $ (1)
-Salary Remaining : 135 363 $
Mark Barberio 1 350 000 $ (1)
-Salary Remaining : 132 902 $
Michal Kempny (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 98 446 $
Nikolay Kulemin 920 000 $ (3)
-Salary Remaining : 90 570 $
Jakob Chychrun 900 000 $ (3)
-Salary Remaining : 88 601 $
Quinn Hughes 900 000 $ (3)
-Salary Remaining : 88 601 $
Bryan Rust (1 Way Contract) 750 000 $ (2)
-Salary Remaining : 73 834 $
Alexander Kerfoot 700 000 $ (2)
-Salary Remaining : 68 912 $
Thomas Vanek (1 Way Contract) 600 000 $ (1)
-1 Way Contract Salary Cap : 6 000 $
-Salary Remaining : 59 067 $
Conor Garland 500 000 $ (2)
-Salary Remaining : 49 223 $
Andrew Copp 500 000 $ (1)
-Salary Remaining : 49 223 $
Total Pro Players22
Salary Commitment
Year 18 : 58 895 000 $
Year 19 : 50 520 000 $
Year 20 : 26 220 000 $
Year 21 : 3 400 000 $
Salary Average Commitment
Year 18 : 58 895 000 $
Year 19 : 50 520 000 $
Year 20 : 26 220 000 $
Year 21 : 3 400 000 $
Salary Cap with 1 Way Contract
Year 18 : 58 301 000 $
Year 19 : 50 520 000 $
Year 20 : 26 220 000 $
Year 21 : 3 400 000 $

Farm Players Salaries

Mason Raymond 99 500 $ (1)
Salary Remaining : 11 168 $
Joakim Nordstrom 95 000 $ (2)
Salary Remaining : 10 663 $
Jayson Megna 90 000 $ (1)
Salary Remaining : 10 102 $
Gabriel Bourque 85 000 $ (1)
Salary Remaining : 9 541 $
Trevor Lewis 81 000 $ (2)
Salary Remaining : 9 092 $
Steve Mason 80 000 $ (1)
Salary Remaining : 8 980 $
Blake Geoffrion 75 500 $ (1)
Salary Remaining : 8 474 $
David Leneveu 70 000 $ (2)
Salary Remaining : 7 857 $
Theo Peckam 70 000 $ (1)
Salary Remaining : 7 857 $
Stephane Da Costa 70 000 $ (3)
Salary Remaining : 7 857 $
Scott Wilson 70 000 $ (2)
Salary Remaining : 7 857 $
Nathan Beaulieu 65 000 $ (1)
Salary Remaining : 7 296 $
Anthony Bitetto 62 500 $ (1)
Salary Remaining : 7 015 $
Sergei Kalinin 60 000 $ (1)
Salary Remaining : 6 735 $
Matt Martin 60 000 $ (2)
Salary Remaining : 6 735 $
Jakub Jerabek 60 000 $ (1)
Salary Remaining : 6 735 $
Total Farm Players16
Salary Commitment
Year 18 : 1 193 500 $
Year 19 : 446 000 $
Year 20 : 70 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 193 500 $
Year 19 : 446 000 $
Year 20 : 70 000 $
Year 21 : 0 $

Chicago



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6200 - 98 $ - 4 166 - 67,19%
Level 2: 5100 - 79 $ - 3 089 - 60,57%
Level 3: 2000 - 60 $ - 1 289 - 64,43%
Level 4: 4000 - 45 $ - 2 338 - 58,46%
Luxury : 1389 - 188 $ - 801 - 57,64%
Total Capacity :18689
Farm
Farm Level 1: 2000 - 50 $ - 1 663 - 83,14%
Farm Level 2: 1000 - 30 $ - 830 - 83,02%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %11 683 - 62,51%
Average Income per Game1 399 214 $
Year to Date Revenue53 170 141 $
Farm
Home Games Left4
Average Attendance - %2 493 - 83,10%
Average Income per Game153 420 $
Year to Date Revenue5 676 549 $

Expense

Pro Players Total Salaries63 027 000 $
Pro Players Total Average Salaries63 027 000 $
Farm Players Total Salaries1 675 000 $
Farm Players Total Average Salaries1 675 000 $
Coaches Total Salaries2 666 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses58 470 766 $
Farm Year To Date Expenses2 016 942 $
Pro Salary Cap Per Days309 124 $
Pro Salary Cap To Date55 624 812 $
Farm Salary Cap Per Days8 546 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 197 643 $
Farm Estimated Season Revenue613 681 $
Pro Remaining Season Days19
Pro Expenses Per Days336 927 $
Pro Estimated Expenses6 401 613 $
Farm Remaining Season Days22
Farm Expenses Per Days11 944 $
Farm Estimated Expenses262 768 $
Estimated Season Expenses6 664 381 $
Estimated Season Salary Cap61 498 168 $
Estimate Under Maximum Salary Cap of 65 000 000 $3 501 832 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 21 498 168 $
Current Bank Account25 425 860 $
Projected Bank Account23 572 803 $

Pro Players Salaries

Phillip Danault (1 Way Contract) 7 200 000 $ (1)
-Salary Remaining : 708 808 $
Oliver Ekman-Larsson (1 Way Contract) 6 500 000 $ (2)
-Salary Remaining : 639 896 $
Tyler Seguin (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 590 674 $
J.T. Miller (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 541 451 $
Tyler Ennis (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 443 005 $
Michael Del Zotto (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 393 782 $
Radek Faksa (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 393 782 $
Thomas Hickey (1 Way Contract) 3 400 000 $ (1)
-1 Way Contract Salary Cap : 34 000 $
-Salary Remaining : 334 715 $
Brett Connolly (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 295 337 $
Brett Pesce (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 295 337 $
Artem Anisimov (1 Way Contract) 2 700 000 $ (1)
-Salary Remaining : 265 803 $
Keith Yandle (1 Way Contract) 2 650 000 $ (1)
-Salary Remaining : 260 881 $
Aaron Dell (1 Way Contract) 2 050 000 $ (1)
-Salary Remaining : 201 813 $
Joel Armia (1 Way Contract) 2 000 000 $ (3)
-Salary Remaining : 196 891 $
Deryk Engelland (1 Way Contract) 1 717 000 $ (1)
-Salary Remaining : 169 031 $
Marc-Andre Fleury (1 Way Contract) 950 000 $ (1)
-Salary Remaining : 93 523 $
Ales Hemsky (1 Way Contract) 900 000 $ (2)
-Salary Remaining : 88 601 $
Derek Grant 850 000 $ (4)
-Salary Remaining : 83 679 $
Kevan Miller (1 Way Contract) 710 000 $ (1)
-Salary Remaining : 69 896 $
Colin Wilson (1 Way Contract) 700 000 $ (4)
-Salary Remaining : 68 912 $
Frank Vatrano 700 000 $ (1)
-Salary Remaining : 68 912 $
Total Pro Players21
Salary Commitment
Year 18 : 63 027 000 $
Year 19 : 40 950 000 $
Year 20 : 13 050 000 $
Year 21 : 1 550 000 $
Salary Average Commitment
Year 18 : 63 027 000 $
Year 19 : 40 950 000 $
Year 20 : 13 050 000 $
Year 21 : 1 550 000 $
Salary Cap with 1 Way Contract
Year 18 : 59 661 000 $
Year 19 : 40 950 000 $
Year 20 : 13 050 000 $
Year 21 : 1 550 000 $

Farm Players Salaries

Jussi Jokinen 126 000 $ (2)
Salary Remaining : 14 143 $
Derek Roy 125 100 $ (1)
Salary Remaining : 14 042 $
Andrew Cogliano 101 000 $ (2)
Salary Remaining : 11 337 $
Kevin Connauton 99 900 $ (4)
Salary Remaining : 11 213 $
Linus Ullmark 90 000 $ (2)
Salary Remaining : 10 102 $
Craig Smith 90 000 $ (4)
Salary Remaining : 10 102 $
Bryan Bickell 88 800 $ (1)
Salary Remaining : 9 967 $
Joey Hishon 85 000 $ (2)
Salary Remaining : 9 541 $
Lukas Sedlak 80 000 $ (3)
Salary Remaining : 8 980 $
Radim Vrbata 80 000 $ (1)
Salary Remaining : 8 980 $
Mike Santorelli 76 600 $ (3)
Salary Remaining : 8 598 $
Antti Pihlstrom 76 000 $ (2)
Salary Remaining : 8 531 $
Connor Brickley 75 000 $ (2)
Salary Remaining : 8 418 $
Patrik Nemeth 70 000 $ (2)
Salary Remaining : 7 857 $
Craig Anderson 66 600 $ (1)
Salary Remaining : 7 476 $
Leland Irving 65 000 $ (2)
Salary Remaining : 7 296 $
Steven Kampfer 60 000 $ (2)
Salary Remaining : 6 735 $
Juho Lammikko 60 000 $ (1)
Salary Remaining : 6 735 $
Christian Djoos 60 000 $ (2)
Salary Remaining : 6 735 $
Alexei Emelin 50 000 $ (1)
Salary Remaining : 5 612 $
Daniel Brickley 50 000 $ (1)
Salary Remaining : 5 612 $
Total Farm Players21
Salary Commitment
Year 18 : 1 675 000 $
Year 19 : 1 154 500 $
Year 20 : 346 500 $
Year 21 : 189 900 $
Salary Average Commitment
Year 18 : 1 675 000 $
Year 19 : 1 154 500 $
Year 20 : 346 500 $
Year 21 : 189 900 $

Colorado



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6100 - 80 $ - 5 776 - 94,69%
Level 2: 6944 - 60 $ - 4 143 - 59,67%
Level 3: 2778 - 30 $ - 2 360 - 84,94%
Level 4: 5556 - 25 $ - 4 671 - 84,06%
Luxury : 1389 - 150 $ - 1 059 - 76,21%
Total Capacity :22767
Farm
Farm Level 1: 2000 - 30 $ - 1 954 - 97,68%
Farm Level 2: 1000 - 20 $ - 964 - 96,42%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %18 008 - 79,10%
Average Income per Game1 507 546 $
Year to Date Revenue57 286 747 $
Farm
Home Games Left4
Average Attendance - %2 918 - 97,26%
Average Income per Game132 146 $
Year to Date Revenue4 889 402 $

Expense

Pro Players Total Salaries47 303 000 $
Pro Players Total Average Salaries47 303 000 $
Farm Players Total Salaries1 571 710 $
Farm Players Total Average Salaries1 571 710 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value3 210 300 $
Pro Year To Date Expenses53 785 878 $
Farm Year To Date Expenses1 891 856 $
Pro Salary Cap Per Days245 093 $
Pro Salary Cap To Date50 146 583 $
Farm Salary Cap Per Days8 019 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 522 638 $
Farm Estimated Season Revenue528 584 $
Pro Remaining Season Days19
Pro Expenses Per Days265 819 $
Pro Estimated Expenses5 050 561 $
Farm Remaining Season Days22
Farm Expenses Per Days10 570 $
Farm Estimated Expenses232 540 $
Estimated Season Expenses5 283 101 $
Estimated Season Salary Cap58 013 650 $
Estimate Under Maximum Salary Cap of 65 000 000 $6 986 350 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 18 013 650 $
Current Bank Account10 894 331 $
Projected Bank Account10 662 452 $

Pro Players Salaries

William Nylander (1 Way Contract) 7 000 000 $ (4)
-Salary Remaining : 689 119 $
Ryan Ellis (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 590 674 $
Victor Rask (1 Way Contract) 5 650 000 $ (3)
-Salary Remaining : 556 218 $
Nail Yakupov (1 Way Contract) 5 500 000 $ (4)
-Salary Remaining : 541 451 $
P.K. Subban (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 443 005 $
Erik Gudbranson (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 295 337 $
Josh Bailey (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 246 114 $
Nick Bjugstad (1 Way Contract) 2 250 000 $ (3)
-Salary Remaining : 221 503 $
Casey Borer (1 Way Contract) 1 999 000 $ (2)
-Salary Remaining : 196 793 $
Michael Stone (1 Way Contract) 1 251 000 $ (3)
-Salary Remaining : 123 155 $
Tanner Pearson (1 Way Contract) 1 100 000 $ (1)
-Salary Remaining : 108 290 $
Ryan Dzingel (1 Way Contract) 950 000 $ (1)
-Salary Remaining : 93 523 $
Brady Tkachuk 900 000 $ (3)
-Salary Remaining : 88 601 $
Scott Harrington (1 Way Contract) 900 000 $ (1)
-Salary Remaining : 88 601 $
Anthony Stewart 851 000 $ (2)
-Salary Remaining : 83 777 $
Laurent Brossoit (1 Way Contract) 800 000 $ (2)
-Salary Remaining : 78 756 $
Corey Crawford (1 Way Contract) 651 000 $ (2)
-Salary Remaining : 64 088 $
Vladimir Sobotka (1 Way Contract) 501 000 $ (2)
-Salary Remaining : 49 321 $
Derek MacKenzie (1 Way Contract) 500 000 $ (1)
-Salary Remaining : 49 223 $
Patrik Berglund (1 Way Contract) 500 000 $ (2)
-Salary Remaining : 49 223 $
Total Pro Players20
Salary Commitment
Year 18 : 47 303 000 $
Year 19 : 34 853 000 $
Year 20 : 27 051 000 $
Year 21 : 12 500 000 $
Salary Average Commitment
Year 18 : 47 303 000 $
Year 19 : 34 853 000 $
Year 20 : 27 051 000 $
Year 21 : 12 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 47 303 000 $
Year 19 : 34 853 000 $
Year 20 : 27 051 000 $
Year 21 : 12 500 000 $

Farm Players Salaries

Derek Meech 125 500 $ (1)
Salary Remaining : 14 087 $
Clay Wilson 120 500 $ (1)
Salary Remaining : 13 526 $
Dustin Boyd 115 100 $ (1)
Salary Remaining : 12 919 $
Antti Niemi 115 100 $ (2)
Salary Remaining : 12 919 $
Christian Ehrhoff 105 100 $ (2)
Salary Remaining : 11 797 $
Marc-Andre Bourdon 100 000 $ (2)
Salary Remaining : 11 224 $
Andrei Loktionov 99 900 $ (4)
Salary Remaining : 11 213 $
Brett Sterling 95 510 $ (2)
Salary Remaining : 10 721 $
Jimmy Hayes 95 000 $ (4)
Salary Remaining : 10 663 $
Kyle Rau 90 000 $ (3)
Salary Remaining : 10 102 $
Cory Emmerton 75 000 $ (2)
Salary Remaining : 8 418 $
Jordan Szwarz 70 000 $ (1)
Salary Remaining : 7 857 $
Nick Tarnasky 60 000 $ (1)
Salary Remaining : 6 735 $
Brad Malone 55 000 $ (3)
Salary Remaining : 6 173 $
Denis Grebeshkov 50 000 $ (1)
Salary Remaining : 5 612 $
Francois Beauchemin 50 000 $ (2)
Salary Remaining : 5 612 $
Chris Higgins 50 000 $ (1)
Salary Remaining : 5 612 $
Carter Verhaeghe 50 000 $ (2)
Salary Remaining : 5 612 $
Karri Ramo 50 000 $ (1)
Salary Remaining : 5 612 $
Total Farm Players19
Salary Commitment
Year 18 : 1 571 710 $
Year 19 : 930 610 $
Year 20 : 339 900 $
Year 21 : 194 900 $
Salary Average Commitment
Year 18 : 1 571 710 $
Year 19 : 930 610 $
Year 20 : 339 900 $
Year 21 : 194 900 $

Columbus



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - 85 $ - 4 738 - 78,97%
Level 2: 5000 - 60 $ - 3 999 - 79,97%
Level 3: 2778 - 32 $ - 2 350 - 84,59%
Level 4: 5556 - 24 $ - 4 647 - 83,63%
Luxury : 1000 - 185 $ - 802 - 80,17%
Total Capacity :20334
Farm
Farm Level 1: 2000 - 50 $ - 1 657 - 82,87%
Farm Level 2: 1000 - 30 $ - 830 - 82,99%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %16 535 - 81,32%
Average Income per Game1 408 782 $
Year to Date Revenue53 533 711 $
Farm
Home Games Left4
Average Attendance - %2 487 - 82,91%
Average Income per Game153 034 $
Year to Date Revenue5 662 266 $

Expense

Pro Players Total Salaries68 737 500 $
Pro Players Total Average Salaries68 287 500 $
Farm Players Total Salaries1 471 000 $
Farm Players Total Average Salaries1 471 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses62 046 722 $
Farm Year To Date Expenses2 633 300 $
Pro Salary Cap Per Days347 345 $
Pro Salary Cap To Date55 892 024 $
Farm Salary Cap Per Days7 505 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 226 346 $
Farm Estimated Season Revenue612 137 $
Pro Remaining Season Days19
Pro Expenses Per Days376 878 $
Pro Estimated Expenses7 160 682 $
Farm Remaining Season Days22
Farm Expenses Per Days15 158 $
Farm Estimated Expenses333 476 $
Estimated Season Expenses7 494 158 $
Estimated Season Salary Cap62 491 579 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 508 421 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 22 491 579 $
Current Bank Account5 013 853 $
Projected Bank Account2 358 178 $

Pro Players Salaries

Steven Stamkos (1 Way Contract) 7 300 000 $ (4)
-Salary Remaining : 718 653 $
Cam Fowler (1 Way Contract) 6 900 000 $ (1)
-Salary Remaining : 679 275 $
Mika Zibanejad (1 Way Contract) 6 750 000 $ (3)
-Salary Remaining : 664 508 $
Auston Matthews (1 Way Contract) 6 400 000 $ (2)
-Salary Remaining : 630 052 $
Marc-André Cliche (1 Way Contract) 4 800 000 $ (1)
-Salary Remaining : 472 539 $
Ben Bishop (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 443 005 $
Alex Goligoski (1 Way Contract) 4 200 000 $ (3)
-Salary Remaining : 413 472 $
Rick Nash (1 Way Contract) 3 920 000 $ (1)
-Salary Remaining : 385 907 $
Dmitry Kulikov (1 Way Contract) 3 850 000 $ (1)
-Salary Remaining : 379 016 $
Brandon Saad (1 Way Contract) 3 570 000 $ (1)
-Salary Remaining : 351 451 $
Lars Eller (1 Way Contract) 2 847 500 $ (3)
-Salary Remaining : 280 324 $
Anders Lee (1 Way Contract) 2 750 000 $ (1)
-Salary Remaining : 270 725 $
Luke Schenn (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 147 668 $
Mikkel Boedker (Out of Payroll) 1 250 000 $ (2)
-1 Way Contract Salary Cap : 12 500 $
-Salary Remaining : 123 057 $
Blake Coleman (1 Way Contract) 1 100 000 $ (2)
-Salary Remaining : 108 290 $
Ondrej Pavelec (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 98 446 $
Ryan Hartman (1 Way Contract) 950 000 $ (4)
-Salary Remaining : 93 523 $
Johan Larsson (1 Way Contract) 950 000 $ (2)
-Salary Remaining : 93 523 $
Alex DeBrincat 900 000 $ (2)
-Salary Remaining : 88 601 $
Nikita Zadorov 900 000 $ (1)
-Salary Remaining : 88 601 $
Mikhail Sergachev 900 000 $ (3)
-Salary Remaining : 88 601 $
Kevin Fiala 900 000 $ (1)
-Salary Remaining : 88 601 $
Esa Lindell 600 000 $ (1)
-Salary Remaining : 59 067 $
Total Pro Players23
Salary Commitment
Year 18 : 68 737 500 $
Year 19 : 33 547 500 $
Year 20 : 22 947 500 $
Year 21 : 8 250 000 $
Salary Average Commitment
Year 18 : 68 287 500 $
Year 19 : 33 097 500 $
Year 20 : 22 947 500 $
Year 21 : 8 250 000 $
Salary Cap with 1 Way Contract
Year 18 : 67 050 000 $
Year 19 : 31 860 000 $
Year 20 : 22 947 500 $
Year 21 : 8 250 000 $

Farm Players Salaries

Michal Neuvirth 140 000 $ (2)
Salary Remaining : 15 714 $
Chad Johnson 140 000 $ (1)
Salary Remaining : 15 714 $
Dave Bolland 122 000 $ (2)
Salary Remaining : 13 694 $
Raymond Macias 99 000 $ (1)
Salary Remaining : 11 112 $
Robert Earl 90 000 $ (1)
Salary Remaining : 10 102 $
Cody McLeod 90 000 $ (3)
Salary Remaining : 10 102 $
Jordie Benn 90 000 $ (3)
Salary Remaining : 10 102 $
Ryan White 90 000 $ (2)
Salary Remaining : 10 102 $
Byron Froese 80 000 $ (1)
Salary Remaining : 8 980 $
Jacob Josefson 75 000 $ (1)
Salary Remaining : 8 418 $
Bob Sanguinetti 70 000 $ (1)
Salary Remaining : 7 857 $
Matthew Benning 60 000 $ (4)
Salary Remaining : 6 735 $
Cody Goloubef 60 000 $ (4)
Salary Remaining : 6 735 $
Drew Stafford 60 000 $ (3)
Salary Remaining : 6 735 $
Michal Jordan 55 000 $ (2)
Salary Remaining : 6 173 $
Gregory Stewart 50 000 $ (3)
Salary Remaining : 5 612 $
Lauri Tukonen 50 000 $ (3)
Salary Remaining : 5 612 $
Zach Sanford 50 000 $ (1)
Salary Remaining : 5 612 $
Total Farm Players18
Salary Commitment
Year 18 : 1 471 000 $
Year 19 : 867 000 $
Year 20 : 460 000 $
Year 21 : 120 000 $
Salary Average Commitment
Year 18 : 1 471 000 $
Year 19 : 867 000 $
Year 20 : 460 000 $
Year 21 : 120 000 $

Detroit



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - 103 $ - 3 934 - 65,56%
Level 2: 5000 - 80 $ - 3 054 - 61,08%
Level 3: 2000 - 60 $ - 1 286 - 64,31%
Level 4: 4000 - 40 $ - 2 681 - 67,03%
Luxury : 1000 - 220 $ - 677 - 67,73%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 656 - 82,82%
Farm Level 2: 1000 - 30 $ - 838 - 83,82%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %11 632 - 64,62%
Average Income per Game1 395 716 $
Year to Date Revenue51 641 503 $
Farm
Home Games Left4
Average Attendance - %2 495 - 83,15%
Average Income per Game156 378 $
Year to Date Revenue5 785 974 $

Expense

Pro Players Total Salaries57 380 000 $
Pro Players Total Average Salaries57 380 000 $
Farm Players Total Salaries1 082 900 $
Farm Players Total Average Salaries1 082 900 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 400 000 $
Pro Year To Date Expenses58 751 672 $
Farm Year To Date Expenses2 628 325 $
Pro Salary Cap Per Days292 946 $
Pro Salary Cap To Date53 837 207 $
Farm Salary Cap Per Days5 525 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue5 582 865 $
Farm Estimated Season Revenue625 511 $
Pro Remaining Season Days19
Pro Expenses Per Days318 031 $
Pro Estimated Expenses6 042 589 $
Farm Remaining Season Days22
Farm Expenses Per Days13 178 $
Farm Estimated Expenses289 916 $
Estimated Season Expenses6 332 505 $
Estimated Season Salary Cap61 803 181 $
Estimate Under Maximum Salary Cap of 65 000 000 $3 196 819 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 21 803 181 $
Current Bank Account(1 605 146 $)
Projected Bank Account(1 729 275 $)

Pro Players Salaries

Anze Kopitar (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 689 119 $
Niklas Hjalmarsson (1 Way Contract) 6 840 000 $ (3)
-Salary Remaining : 673 368 $
Bo Horvat (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 590 674 $
Nino Niederreiter (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 541 451 $
Nate Schmidt (1 Way Contract) 4 150 000 $ (1)
-Salary Remaining : 408 549 $
Adam Henrique (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 393 782 $
Nikita Zaitsev (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 344 560 $
Carey Price (1 Way Contract) 3 200 000 $ (2)
-Salary Remaining : 315 026 $
Cody Ceci (1 Way Contract) 3 200 000 $ (3)
-Salary Remaining : 315 026 $
Josh Manson (1 Way Contract) 2 700 000 $ (2)
-Salary Remaining : 265 803 $
Matthew Peca 1 690 000 $ (1)
-Salary Remaining : 166 373 $
J.T. Brown 900 000 $ (1)
-Salary Remaining : 88 601 $
Taylor Leier 900 000 $ (4)
-Salary Remaining : 88 601 $
Marcus Kruger (1 Way Contract) 850 000 $ (1)
-1 Way Contract Salary Cap : 8 500 $
-Salary Remaining : 83 679 $
Andrej Nestrasil (1 Way Contract) 850 000 $ (2)
-1 Way Contract Salary Cap : 8 500 $
-Salary Remaining : 83 679 $
Oliver Bjorkstrand 800 000 $ (1)
-Salary Remaining : 78 756 $
Jake Dotchin (1 Way Contract) 750 000 $ (1)
-Salary Remaining : 73 834 $
Tristan Jarry 700 000 $ (1)
-Salary Remaining : 68 912 $
Justin Bailey 700 000 $ (1)
-Salary Remaining : 68 912 $
Michael Amadio 700 000 $ (2)
-Salary Remaining : 68 912 $
Devin Shore 700 000 $ (1)
-Salary Remaining : 68 912 $
Jonas Siegenthaler 600 000 $ (3)
-Salary Remaining : 59 067 $
David Kampf 500 000 $ (1)
-Salary Remaining : 49 223 $
Boo Nieves 500 000 $ (1)
-Salary Remaining : 49 223 $
Josh Anderson 500 000 $ (1)
-Salary Remaining : 49 223 $
Andrew Mangiapane 500 000 $ (2)
-Salary Remaining : 49 223 $
Total Pro Players26
Salary Commitment
Year 18 : 58 230 000 $
Year 19 : 45 490 000 $
Year 20 : 24 540 000 $
Year 21 : 900 000 $
Salary Average Commitment
Year 18 : 58 230 000 $
Year 19 : 45 490 000 $
Year 20 : 24 540 000 $
Year 21 : 900 000 $
Salary Cap with 1 Way Contract
Year 18 : 56 547 000 $
Year 19 : 44 648 500 $
Year 20 : 24 540 000 $
Year 21 : 900 000 $

Farm Players Salaries

Jonas Hiller 122 000 $ (2)
Salary Remaining : 13 694 $
Joe Vitale 118 000 $ (1)
Salary Remaining : 13 245 $
Mark Fraser 113 000 $ (2)
Salary Remaining : 12 684 $
Matt Keetley 100 000 $ (1)
Salary Remaining : 11 224 $
Oscar Fantenberg 99 900 $ (2)
Salary Remaining : 11 213 $
Samuel Morin 90 000 $ (1)
Salary Remaining : 10 102 $
John Quenneville 80 000 $ (2)
Salary Remaining : 8 980 $
Zac Rinaldo 80 000 $ (4)
Salary Remaining : 8 980 $
Stefan Elliott 70 000 $ (4)
Salary Remaining : 7 857 $
Trevor Carrick 60 000 $ (1)
Salary Remaining : 6 735 $
Nicolas Kerdiles 50 000 $ (4)
Salary Remaining : 5 612 $
Hudson Fasching 50 000 $ (1)
Salary Remaining : 5 612 $
Joseph Blandisi 50 000 $ (1)
Salary Remaining : 5 612 $
Total Farm Players13
Salary Commitment
Year 18 : 1 082 900 $
Year 19 : 614 900 $
Year 20 : 200 000 $
Year 21 : 200 000 $
Salary Average Commitment
Year 18 : 1 082 900 $
Year 19 : 614 900 $
Year 20 : 200 000 $
Year 21 : 200 000 $

Edmonton



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 8333 - 65 $ - 6 021 - 72,26%
Level 2: 6944 - 47 $ - 5 234 - 75,37%
Level 3: 2778 - 39 $ - 2 233 - 80,38%
Level 4: 5556 - 25 $ - 3 751 - 67,51%
Luxury : 1389 - 157 $ - 1 075 - 77,42%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 50 $ - 1 189 - 59,47%
Farm Level 2: 1000 - 30 $ - 578 - 57,85%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %18 314 - 73,26%
Average Income per Game1 451 636 $
Year to Date Revenue55 162 155 $
Farm
Home Games Left4
Average Attendance - %1 768 - 58,93%
Average Income per Game162 551 $
Year to Date Revenue6 014 377 $

Expense

Pro Players Total Salaries57 170 000 $
Pro Players Total Average Salaries57 170 000 $
Farm Players Total Salaries1 349 900 $
Farm Players Total Average Salaries1 349 900 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses60 035 284 $
Farm Year To Date Expenses2 523 231 $
Pro Salary Cap Per Days285 959 $
Pro Salary Cap To Date52 720 097 $
Farm Salary Cap Per Days6 887 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 354 907 $
Farm Estimated Season Revenue650 203 $
Pro Remaining Season Days19
Pro Expenses Per Days322 124 $
Pro Estimated Expenses6 120 356 $
Farm Remaining Season Days22
Farm Expenses Per Days14 540 $
Farm Estimated Expenses319 880 $
Estimated Season Expenses6 440 236 $
Estimated Season Salary Cap58 153 318 $
Estimate Under Maximum Salary Cap of 65 000 000 $6 846 682 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 18 153 318 $
Current Bank Account48 483 067 $
Projected Bank Account47 047 941 $

Pro Players Salaries

Sidney Crosby (1 Way Contract) 8 700 000 $ (2)
-Salary Remaining : 856 477 $
Johnny Gaudreau (1 Way Contract) 7 500 000 $ (1)
-Salary Remaining : 738 342 $
Nathan MacKinnon (1 Way Contract) 7 000 000 $ (1)
-Salary Remaining : 689 119 $
Ryan Johansen (1 Way Contract) 5 750 000 $ (1)
-Salary Remaining : 566 062 $
Drew Doughty (1 Way Contract) 5 600 000 $ (4)
-Salary Remaining : 551 295 $
Sami Vatanen (1 Way Contract) 3 400 000 $ (1)
-Salary Remaining : 334 715 $
Derick Brassard (1 Way Contract) 3 210 000 $ (3)
-Salary Remaining : 316 010 $
Wayne Simmonds (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 295 337 $
Jamie McGinn (1 Way Contract) 2 000 000 $ (2)
-1 Way Contract Salary Cap : 20 000 $
-Salary Remaining : 196 891 $
Ryan Miller (1 Way Contract) 1 310 000 $ (1)
-Salary Remaining : 128 964 $
Calvin Pickard (1 Way Contract) 950 000 $ (2)
-Salary Remaining : 93 523 $
Matthew Tkachuk 900 000 $ (2)
-Salary Remaining : 88 601 $
Clayton Keller 900 000 $ (1)
-Salary Remaining : 88 601 $
Travis Sanheim 900 000 $ (2)
-Salary Remaining : 88 601 $
Charles McAvoy 900 000 $ (3)
-Salary Remaining : 88 601 $
Jake Gardiner 900 000 $ (1)
-Salary Remaining : 88 601 $
Jakub Voracek (1 Way Contract) 850 000 $ (1)
-Salary Remaining : 83 679 $
Jordan Martinook (1 Way Contract) 800 000 $ (1)
-Salary Remaining : 78 756 $
Tomas Nosek (1 Way Contract) 750 000 $ (1)
-Salary Remaining : 73 834 $
Brian Elliott (1 Way Contract) 750 000 $ (1)
-Salary Remaining : 73 834 $
Riley Nash (1 Way Contract) 600 000 $ (3)
-Salary Remaining : 59 067 $
John Marino 500 000 $ (3)
-Salary Remaining : 49 223 $
Total Pro Players22
Salary Commitment
Year 18 : 57 170 000 $
Year 19 : 24 260 000 $
Year 20 : 10 810 000 $
Year 21 : 5 600 000 $
Salary Average Commitment
Year 18 : 57 170 000 $
Year 19 : 24 260 000 $
Year 20 : 10 810 000 $
Year 21 : 5 600 000 $
Salary Cap with 1 Way Contract
Year 18 : 55 190 000 $
Year 19 : 22 280 000 $
Year 20 : 10 810 000 $
Year 21 : 5 600 000 $

Farm Players Salaries

David Backes 129 000 $ (2)
Salary Remaining : 14 480 $
Oscar Lindberg 99 900 $ (2)
Salary Remaining : 11 213 $
Dmitrij Jaskin 95 000 $ (3)
Salary Remaining : 10 663 $
Haydn Fleury 90 000 $ (2)
Salary Remaining : 10 102 $
Austin Czarnik 90 000 $ (3)
Salary Remaining : 10 102 $
Joakim Ryan 85 000 $ (3)
Salary Remaining : 9 541 $
David Rundblad 85 000 $ (1)
Salary Remaining : 9 541 $
Joakim Andersson 80 000 $ (3)
Salary Remaining : 8 980 $
Anton Belov 70 000 $ (1)
Salary Remaining : 7 857 $
Michael Sgarbossa 70 000 $ (1)
Salary Remaining : 7 857 $
Jon Gillies 70 000 $ (1)
Salary Remaining : 7 857 $
Brandon Bollig 66 000 $ (1)
Salary Remaining : 7 408 $
Tyler Graovac 65 000 $ (1)
Salary Remaining : 7 296 $
Emerson Etem 55 000 $ (1)
Salary Remaining : 6 173 $
Alex Stalock 50 000 $ (2)
Salary Remaining : 5 612 $
Juuso Riikola 50 000 $ (1)
Salary Remaining : 5 612 $
Lawrence Pilut 50 000 $ (2)
Salary Remaining : 5 612 $
Daniel Catenacci 50 000 $ (3)
Salary Remaining : 5 612 $
Total Farm Players18
Salary Commitment
Year 18 : 1 349 900 $
Year 19 : 818 900 $
Year 20 : 400 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 349 900 $
Year 19 : 818 900 $
Year 20 : 400 000 $
Year 21 : 0 $

Floride



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - 85 $ - 4 920 - 81,99%
Level 2: 5100 - 70 $ - 3 482 - 68,27%
Level 3: 2778 - 50 $ - 1 546 - 55,67%
Level 4: 5556 - 30 $ - 3 554 - 63,96%
Luxury : 1000 - 150 $ - 1 000 - 99,95%
Total Capacity :20434
Farm
Farm Level 1: 2000 - 50 $ - 1 614 - 80,69%
Farm Level 2: 1000 - 30 $ - 826 - 82,61%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %14 501 - 70,97%
Average Income per Game1 413 957 $
Year to Date Revenue52 316 414 $
Farm
Home Games Left3
Average Attendance - %2 440 - 81,33%
Average Income per Game161 736 $
Year to Date Revenue6 145 953 $

Expense

Pro Players Total Salaries49 365 000 $
Pro Players Total Average Salaries49 415 000 $
Farm Players Total Salaries1 197 900 $
Farm Players Total Average Salaries1 197 900 $
Coaches Total Salaries6 010 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 650 000 $
Pro Year To Date Expenses48 637 308 $
Farm Year To Date Expenses2 877 426 $
Pro Salary Cap Per Days256 036 $
Pro Salary Cap To Date44 988 045 $
Farm Salary Cap Per Days6 112 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue5 655 829 $
Farm Estimated Season Revenue485 207 $
Pro Remaining Season Days19
Pro Expenses Per Days276 554 $
Pro Estimated Expenses5 254 526 $
Farm Remaining Season Days22
Farm Expenses Per Days16 316 $
Farm Estimated Expenses358 952 $
Estimated Season Expenses5 613 478 $
Estimated Season Salary Cap51 502 729 $
Estimate Under Maximum Salary Cap of 65 000 000 $13 497 271 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 11 502 729 $
Current Bank Account15 549 347 $
Projected Bank Account16 076 905 $

Pro Players Salaries

Patrick Kane (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 541 451 $
Brandon Montour (1 Way Contract) 5 400 000 $ (4)
-Salary Remaining : 531 606 $
Mike Hoffman (1 Way Contract) 5 300 000 $ (3)
-Salary Remaining : 521 762 $
T.J. Galiardi (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 492 228 $
Ilya Kovalchuk (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 443 005 $
Brandon Carlo (1 Way Contract) 3 700 000 $ (4)
-Salary Remaining : 364 249 $
Petr Mrazek (1 Way Contract) 2 850 000 $ (3)
-Salary Remaining : 280 570 $
David Perron (1 Way Contract) 2 715 000 $ (2)
-Salary Remaining : 267 280 $
Brent Seabrook (1 Way Contract) 2 100 000 $ (2)
-Salary Remaining : 206 736 $
Corey Perry (1 Way Contract) 1 900 000 $ (2)
-Salary Remaining : 187 047 $
Nick Holden (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 147 668 $
David Schlemko (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 118 135 $
David Rittich (1 Way Contract) 1 100 000 $ (3)
-Salary Remaining : 108 290 $
Elias Pettersson 900 000 $ (2)
-Salary Remaining : 88 601 $
Nico Hischier 900 000 $ (3)
-Salary Remaining : 88 601 $
Tanner Kero (1 Way Contract) 850 000 $ (2)
-Salary Remaining : 83 679 $
Shea Theodore 800 000 $ (2)
-Salary Remaining : 78 756 $
Evan Rodrigues (1 Way Contract) 800 000 $ (1)
-Salary Remaining : 78 756 $
Robert Hagg 700 000 $ (1)
-Salary Remaining : 68 912 $
Brendan Mikkelson 600 000 $ (2)
-Salary Remaining : 59 067 $
Pat Maroon 550 000 $ (2)
-Salary Remaining : 54 145 $
Victor Olofsson 500 000 $ (2)
-Salary Remaining : 49 223 $
Total Pro Players22
Salary Commitment
Year 18 : 49 365 000 $
Year 19 : 40 465 000 $
Year 20 : 19 250 000 $
Year 21 : 9 100 000 $
Salary Average Commitment
Year 18 : 49 415 000 $
Year 19 : 40 715 000 $
Year 20 : 19 250 000 $
Year 21 : 9 100 000 $
Salary Cap with 1 Way Contract
Year 18 : 49 415 000 $
Year 19 : 40 715 000 $
Year 20 : 19 250 000 $
Year 21 : 9 100 000 $

Farm Players Salaries

Joakim Lindstrom 100 000 $ (2)
Salary Remaining : 11 224 $
Brandon Yip 100 000 $ (2)
Salary Remaining : 11 224 $
Alexander Semin 97 000 $ (1)
Salary Remaining : 10 888 $
Dennis Seidenberg 90 000 $ (1)
Salary Remaining : 10 102 $
James Sheppard 87 000 $ (1)
Salary Remaining : 9 765 $
Adam Erne 80 000 $ (1)
Salary Remaining : 8 980 $
Blake Comeau 78 900 $ (2)
Salary Remaining : 8 856 $
Pheonix Copley 70 000 $ (3)
Salary Remaining : 7 857 $
Peter Budaj 70 000 $ (1)
Salary Remaining : 7 857 $
Adam Clendening 65 000 $ (2)
Salary Remaining : 7 296 $
Patrick Wiercioch 65 000 $ (2)
Salary Remaining : 7 296 $
Steve Bernier 60 000 $ (1)
Salary Remaining : 6 735 $
Christian Thomas 60 000 $ (1)
Salary Remaining : 6 735 $
Matt Frattin 60 000 $ (1)
Salary Remaining : 6 735 $
Tyler Strachan 60 000 $ (1)
Salary Remaining : 6 735 $
Connor Carrick 55 000 $ (2)
Salary Remaining : 6 173 $
Total Farm Players16
Salary Commitment
Year 18 : 1 197 900 $
Year 19 : 533 900 $
Year 20 : 70 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 197 900 $
Year 19 : 533 900 $
Year 20 : 70 000 $
Year 21 : 0 $

LosAngeles



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - 84 $ - 5 034 - 83,90%
Level 2: 5000 - 55 $ - 4 902 - 98,05%
Level 3: 2000 - 46 $ - 1 675 - 83,75%
Level 4: 4000 - 34 $ - 3 118 - 77,95%
Luxury : 1000 - 185 $ - 811 - 81,11%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 666 - 83,28%
Farm Level 2: 1000 - 30 $ - 832 - 83,21%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %15 540 - 86,34%
Average Income per Game1 441 882 $
Year to Date Revenue54 791 534 $
Farm
Home Games Left4
Average Attendance - %2 498 - 83,25%
Average Income per Game158 780 $
Year to Date Revenue5 874 846 $

Expense

Pro Players Total Salaries66 970 000 $
Pro Players Total Average Salaries66 570 000 $
Farm Players Total Salaries1 280 000 $
Farm Players Total Average Salaries1 280 000 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses60 114 408 $
Farm Year To Date Expenses1 597 179 $
Pro Salary Cap Per Days340 819 $
Pro Salary Cap To Date57 499 331 $
Farm Salary Cap Per Days6 531 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 325 647 $
Farm Estimated Season Revenue635 118 $
Pro Remaining Season Days19
Pro Expenses Per Days355 285 $
Pro Estimated Expenses6 750 415 $
Farm Remaining Season Days22
Farm Expenses Per Days9 082 $
Farm Estimated Expenses199 804 $
Estimated Season Expenses6 950 219 $
Estimated Season Salary Cap63 974 892 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 025 108 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 23 974 892 $
Current Bank Account2 387 093 $
Projected Bank Account397 639 $

Pro Players Salaries

Aleksander Barkov (1 Way Contract) 7 500 000 $ (3)
-Salary Remaining : 738 342 $
Vladimir Tarasenko (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 590 674 $
Artem Panarin (1 Way Contract) 5 850 000 $ (2)
-Salary Remaining : 575 907 $
Teuvo Teravainen (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 541 451 $
Matt Dumba (1 Way Contract) 5 400 000 $ (3)
-Salary Remaining : 531 606 $
Justin Faulk (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 492 228 $
Ryan Murray (1 Way Contract) 4 350 000 $ (1)
-Salary Remaining : 428 238 $
Jordan Staal (1 Way Contract) 4 250 000 $ (2)
-Salary Remaining : 418 394 $
Travis Zajac (1 Way Contract) 3 110 000 $ (1)
-Salary Remaining : 306 166 $
Nazem Kadri (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 295 337 $
Reilly Smith (1 Way Contract) 2 550 000 $ (1)
-Salary Remaining : 251 036 $
Nikita Kucherov (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 246 114 $
Marco Scandella (1 Way Contract) 2 400 000 $ (2)
-Salary Remaining : 236 269 $
Justin Schultz (1 Way Contract) 1 850 000 $ (2)
-Salary Remaining : 182 124 $
Dustin Byfuglien (1 Way Contract) 1 800 000 $ (1)
-Salary Remaining : 177 202 $
Jack Johnson (1 Way Contract) 1 110 000 $ (3)
-Salary Remaining : 109 275 $
Jakob Markstrom (1 Way Contract) 900 000 $ (1)
-Salary Remaining : 88 601 $
Adam Fox 800 000 $ (3)
-Salary Remaining : 78 756 $
Kari Lehtonen (1 Way Contract) 800 000 $ (3)
-Salary Remaining : 78 756 $
Cal Clutterbuck (1 Way Contract) 800 000 $ (1)
-1 Way Contract Salary Cap : 8 000 $
-Salary Remaining : 78 756 $
Dominik Kahun 800 000 $ (2)
-Salary Remaining : 78 756 $
Jacob De La Rose 700 000 $ (2)
-Salary Remaining : 68 912 $
Total Pro Players22
Salary Commitment
Year 18 : 66 970 000 $
Year 19 : 47 960 000 $
Year 20 : 15 610 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 66 570 000 $
Year 19 : 47 960 000 $
Year 20 : 15 610 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 65 778 000 $
Year 19 : 47 960 000 $
Year 20 : 15 610 000 $
Year 21 : 0 $

Farm Players Salaries

Slava Voynov 95 000 $ (2)
Salary Remaining : 10 663 $
Sven Andrighetto 95 000 $ (1)
Salary Remaining : 10 663 $
Jordan Oesterle 90 000 $ (1)
Salary Remaining : 10 102 $
Nick Shore 85 000 $ (1)
Salary Remaining : 9 541 $
Jiri Sekac 85 000 $ (1)
Salary Remaining : 9 541 $
Jordan Schroeder 85 000 $ (1)
Salary Remaining : 9 541 $
Jesper Fast 80 000 $ (1)
Salary Remaining : 8 980 $
Drayson Bowman 75 000 $ (2)
Salary Remaining : 8 418 $
Dylan DeMelo 75 000 $ (2)
Salary Remaining : 8 418 $
Ben Hutton 70 000 $ (2)
Salary Remaining : 7 857 $
Tyler Motte 70 000 $ (1)
Salary Remaining : 7 857 $
Nikolai Prokhorkin 70 000 $ (1)
Salary Remaining : 7 857 $
Jeff Zatkoff 70 000 $ (3)
Salary Remaining : 7 857 $
Curtis McKenzie 65 000 $ (1)
Salary Remaining : 7 296 $
Ryan Sproul 60 000 $ (2)
Salary Remaining : 6 735 $
Tim Heed 60 000 $ (1)
Salary Remaining : 6 735 $
James Reimer 50 000 $ (3)
Salary Remaining : 5 612 $
Total Farm Players17
Salary Commitment
Year 18 : 1 280 000 $
Year 19 : 495 000 $
Year 20 : 120 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 280 000 $
Year 19 : 495 000 $
Year 20 : 120 000 $
Year 21 : 0 $

Minnesota



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 80 $ - 5 811 - 96,85%
Level 2: 5000 - 60 $ - 4 197 - 83,93%
Level 3: 2000 - 50 $ - 1 536 - 76,82%
Level 4: 4000 - 30 $ - 3 564 - 89,11%
Luxury : 1000 - 175 $ - 851 - 85,05%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 650 - 82,49%
Farm Level 2: 1000 - 30 $ - 817 - 81,71%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %15 959 - 88,66%
Average Income per Game1 489 960 $
Year to Date Revenue56 618 469 $
Farm
Home Games Left3
Average Attendance - %2 467 - 82,23%
Average Income per Game163 890 $
Year to Date Revenue6 227 808 $

Expense

Pro Players Total Salaries66 705 000 $
Pro Players Total Average Salaries66 705 000 $
Farm Players Total Salaries1 693 000 $
Farm Players Total Average Salaries1 693 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 875 000 $
Pro Year To Date Expenses60 311 849 $
Farm Year To Date Expenses2 343 106 $
Pro Salary Cap Per Days339 210 $
Pro Salary Cap To Date55 677 228 $
Farm Salary Cap Per Days8 638 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 469 879 $
Farm Estimated Season Revenue491 669 $
Pro Remaining Season Days19
Pro Expenses Per Days363 756 $
Pro Estimated Expenses6 911 364 $
Farm Remaining Season Days22
Farm Expenses Per Days13 740 $
Farm Estimated Expenses302 280 $
Estimated Season Expenses7 213 644 $
Estimated Season Salary Cap64 997 218 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 782 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 997 218 $
Current Bank Account3 713 585 $
Projected Bank Account1 461 489 $

Pro Players Salaries

Erik Gustafsson (1 Way Contract) 6 160 000 $ (2)
-Salary Remaining : 606 425 $
Elias Lindholm (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 590 674 $
Jeff Carter (1 Way Contract) 5 495 000 $ (1)
-Salary Remaining : 540 959 $
Max Domi (1 Way Contract) 5 300 000 $ (3)
-Salary Remaining : 521 762 $
Sebastian Aho (1 Way Contract) 5 250 000 $ (4)
-Salary Remaining : 516 839 $
Tom Wilson (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 443 005 $
Martin Jones (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 443 005 $
Mark Scheifele (1 Way Contract) 4 375 000 $ (3)
-Salary Remaining : 430 699 $
Viktor Arvidsson (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 393 782 $
Joonas Donskoi (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 393 782 $
David Savard (1 Way Contract) 3 350 000 $ (1)
-Salary Remaining : 329 793 $
Brady Skjei (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 246 114 $
Zach Hyman (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 196 891 $
Cedric Paquette (1 Way Contract) 1 800 000 $ (2)
-Salary Remaining : 177 202 $
Mike Ribeiro (1 Way Contract) 1 250 000 $ (1)
-1 Way Contract Salary Cap : 12 500 $
-Salary Remaining : 123 057 $
Justin Pogge (1 Way Contract) 975 000 $ (2)
-Salary Remaining : 95 984 $
Olli Maatta 900 000 $ (1)
-Salary Remaining : 88 601 $
Noah Hanifin 900 000 $ (2)
-Salary Remaining : 88 601 $
Jake Virtanen 900 000 $ (3)
-Salary Remaining : 88 601 $
Connor Brown (1 Way Contract) 800 000 $ (2)
-Salary Remaining : 78 756 $
Adam Pelech 700 000 $ (1)
-Salary Remaining : 68 912 $
Justin Holl 550 000 $ (3)
-Salary Remaining : 54 145 $
Danton Heinen 500 000 $ (2)
-Salary Remaining : 49 223 $
Total Pro Players23
Salary Commitment
Year 18 : 66 705 000 $
Year 19 : 55 010 000 $
Year 20 : 39 375 000 $
Year 21 : 5 250 000 $
Salary Average Commitment
Year 18 : 66 705 000 $
Year 19 : 55 010 000 $
Year 20 : 39 375 000 $
Year 21 : 5 250 000 $
Salary Cap with 1 Way Contract
Year 18 : 65 467 500 $
Year 19 : 55 010 000 $
Year 20 : 39 375 000 $
Year 21 : 5 250 000 $

Farm Players Salaries

Andrew Hammond 185 000 $ (1)
Salary Remaining : 20 765 $
Derek Dorsett 110 000 $ (1)
Salary Remaining : 12 347 $
Niklas Kronwall 100 000 $ (1)
Salary Remaining : 11 224 $
Dan Fritsche 99 000 $ (1)
Salary Remaining : 11 112 $
Paul Postma 99 000 $ (1)
Salary Remaining : 11 112 $
Tomas Jurco 95 000 $ (1)
Salary Remaining : 10 663 $
Jimmy Vesey 90 000 $ (2)
Salary Remaining : 10 102 $
Jared Cowen 90 000 $ (1)
Salary Remaining : 10 102 $
Nicolas Petan 90 000 $ (1)
Salary Remaining : 10 102 $
Nick Ritchie 90 000 $ (1)
Salary Remaining : 10 102 $
Steve Oleksy 85 000 $ (1)
Salary Remaining : 9 541 $
Nate Prosser 85 000 $ (1)
Salary Remaining : 9 541 $
Andrej Sustr 80 000 $ (1)
Salary Remaining : 8 980 $
Dwight King 75 000 $ (1)
Salary Remaining : 8 418 $
Kevin Poulin 75 000 $ (1)
Salary Remaining : 8 418 $
Marcus Foligno 70 000 $ (1)
Salary Remaining : 7 857 $
Markus Nutivaara 65 000 $ (4)
Salary Remaining : 7 296 $
Nikita Nesterov 60 000 $ (2)
Salary Remaining : 6 735 $
Pontus Aberg 50 000 $ (1)
Salary Remaining : 5 612 $
Total Farm Players19
Salary Commitment
Year 18 : 1 693 000 $
Year 19 : 215 000 $
Year 20 : 65 000 $
Year 21 : 65 000 $
Salary Average Commitment
Year 18 : 1 693 000 $
Year 19 : 215 000 $
Year 20 : 65 000 $
Year 21 : 65 000 $

Montreal



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6300 - 80 $ - 5 887 - 93,45%
Level 2: 5870 - 55 $ - 5 023 - 85,56%
Level 3: 2778 - 45 $ - 1 697 - 61,07%
Level 4: 5556 - 20 $ - 4 810 - 86,57%
Luxury : 1145 - 200 $ - 746 - 65,14%
Total Capacity :21649
Farm
Farm Level 1: 2000 - 50 $ - 1 644 - 82,20%
Farm Level 2: 1000 - 30 $ - 822 - 82,20%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %18 162 - 83,89%
Average Income per Game1 526 033 $
Year to Date Revenue57 989 249 $
Farm
Home Games Left4
Average Attendance - %2 466 - 82,20%
Average Income per Game151 738 $
Year to Date Revenue5 614 311 $

Expense

Pro Players Total Salaries68 161 750 $
Pro Players Total Average Salaries68 161 750 $
Farm Players Total Salaries1 362 500 $
Farm Players Total Average Salaries1 362 500 $
Coaches Total Salaries3 850 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses60 451 111 $
Farm Year To Date Expenses2 106 792 $
Pro Salary Cap Per Days347 527 $
Pro Salary Cap To Date56 777 229 $
Farm Salary Cap Per Days6 952 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 578 099 $
Farm Estimated Season Revenue606 953 $
Pro Remaining Season Days19
Pro Expenses Per Days367 937 $
Pro Estimated Expenses6 990 803 $
Farm Remaining Season Days22
Farm Expenses Per Days12 054 $
Farm Estimated Expenses265 188 $
Estimated Season Expenses7 255 991 $
Estimated Season Salary Cap63 380 242 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 619 758 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 23 380 242 $
Current Bank Account14 300 375 $
Projected Bank Account12 229 436 $

Pro Players Salaries

Matt Duchene (1 Way Contract) 7 500 000 $ (2)
-Salary Remaining : 738 342 $
Hampus Lindholm (1 Way Contract) 7 000 000 $ (4)
-Salary Remaining : 689 119 $
Gustav Nyqvist (1 Way Contract) 7 000 000 $ (4)
-Salary Remaining : 689 119 $
Nick Leddy (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 590 674 $
Brayden Schenn (1 Way Contract) 5 100 000 $ (2)
-Salary Remaining : 502 073 $
Taylor Hall (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 492 228 $
Alexander Ovechkin (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 443 005 $
Alexander Edler (1 Way Contract) 4 483 750 $ (2)
-Salary Remaining : 441 405 $
Brandon Sutter (1 Way Contract) 4 320 000 $ (1)
-Salary Remaining : 425 285 $
Sean Couturier (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 295 337 $
Connor Murphy (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 246 114 $
Jason Demers (1 Way Contract) 1 850 000 $ (2)
-Salary Remaining : 182 124 $
Carl Hagelin (1 Way Contract) 1 560 000 $ (2)
-Salary Remaining : 153 575 $
Alexander Radulov (1 Way Contract) 1 300 000 $ (3)
-Salary Remaining : 127 979 $
Drew Larman (1 Way Contract) 1 250 000 $ (2)
-Salary Remaining : 123 057 $
Cody Hodgson (1 Way Contract) 1 100 000 $ (2)
-1 Way Contract Salary Cap : 11 000 $
-Salary Remaining : 108 290 $
Markus Granlund (Out of Payroll) 1 000 000 $ (1)
-Salary Remaining : 98 446 $
Frederik Andersen (1 Way Contract) 1 000 000 $ (4)
-Salary Remaining : 98 446 $
Mark Letestu 990 000 $ (1)
-Salary Remaining : 97 461 $
Nathan Horton 808 000 $ (2)
-Salary Remaining : 79 544 $
Charles Hudon 700 000 $ (1)
-Salary Remaining : 68 912 $
Mackenzie Blackwood 700 000 $ (3)
-Salary Remaining : 68 912 $
Will Butcher 500 000 $ (1)
-Salary Remaining : 49 223 $
Total Pro Players23
Salary Commitment
Year 18 : 69 161 750 $
Year 19 : 52 651 750 $
Year 20 : 24 000 000 $
Year 21 : 15 000 000 $
Salary Average Commitment
Year 18 : 69 161 750 $
Year 19 : 52 651 750 $
Year 20 : 24 000 000 $
Year 21 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 68 072 750 $
Year 19 : 51 562 750 $
Year 20 : 24 000 000 $
Year 21 : 15 000 000 $

Farm Players Salaries

Viktor Fasth 115 000 $ (2)
Salary Remaining : 12 908 $
Andrew Raycroft 92 500 $ (1)
Salary Remaining : 10 383 $
Dylan McIlrath 90 000 $ (1)
Salary Remaining : 10 102 $
Scott Mayfield 90 000 $ (3)
Salary Remaining : 10 102 $
Anthony Beauvillier 90 000 $ (3)
Salary Remaining : 10 102 $
Clayton Stoner 87 500 $ (1)
Salary Remaining : 9 821 $
Matt Calvert 80 000 $ (4)
Salary Remaining : 8 980 $
Michael Raffl 77 500 $ (3)
Salary Remaining : 8 699 $
Ben Chiarot 75 000 $ (1)
Salary Remaining : 8 418 $
Alexander Burmistrov 75 000 $ (2)
Salary Remaining : 8 418 $
Zack Trotman 70 000 $ (1)
Salary Remaining : 7 857 $
Dryden Hunt 70 000 $ (2)
Salary Remaining : 7 857 $
Brandon McMillan 70 000 $ (4)
Salary Remaining : 7 857 $
Chris Terry 65 000 $ (3)
Salary Remaining : 7 296 $
Shane Prince 60 000 $ (3)
Salary Remaining : 6 735 $
Ben Maxwell 55 000 $ (1)
Salary Remaining : 6 173 $
Casey Nelson 50 000 $ (1)
Salary Remaining : 5 612 $
Daniel Carr 50 000 $ (2)
Salary Remaining : 5 612 $
Total Farm Players18
Salary Commitment
Year 18 : 1 362 500 $
Year 19 : 842 500 $
Year 20 : 532 500 $
Year 21 : 150 000 $
Salary Average Commitment
Year 18 : 1 362 500 $
Year 19 : 842 500 $
Year 20 : 532 500 $
Year 21 : 150 000 $

Nashville



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6100 - 85 $ - 4 796 - 78,63%
Level 2: 5100 - 58 $ - 4 533 - 88,88%
Level 3: 2289 - 42 $ - 1 984 - 86,69%
Level 4: 5556 - 23 $ - 4 642 - 83,55%
Luxury : 1100 - 185 $ - 814 - 73,96%
Total Capacity :20145
Farm
Farm Level 1: 2000 - 50 $ - 1 689 - 84,43%
Farm Level 2: 1000 - 30 $ - 851 - 85,12%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %16 769 - 83,24%
Average Income per Game1 446 571 $
Year to Date Revenue54 969 685 $
Farm
Home Games Left4
Average Attendance - %2 540 - 84,66%
Average Income per Game144 540 $
Year to Date Revenue5 347 996 $

Expense

Pro Players Total Salaries57 415 000 $
Pro Players Total Average Salaries57 415 000 $
Farm Players Total Salaries1 272 100 $
Farm Players Total Average Salaries1 237 100 $
Coaches Total Salaries1 075 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 425 000 $
Pro Year To Date Expenses50 200 800 $
Farm Year To Date Expenses1 593 569 $
Pro Salary Cap Per Days293 640 $
Pro Salary Cap To Date48 076 750 $
Farm Salary Cap Per Days6 312 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 339 712 $
Farm Estimated Season Revenue578 162 $
Pro Remaining Season Days19
Pro Expenses Per Days300 466 $
Pro Estimated Expenses5 708 854 $
Farm Remaining Season Days22
Farm Expenses Per Days9 041 $
Farm Estimated Expenses198 902 $
Estimated Season Expenses5 907 756 $
Estimated Season Salary Cap55 080 910 $
Estimate Under Maximum Salary Cap of 65 000 000 $9 919 090 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 15 080 910 $
Current Bank Account23 997 521 $
Projected Bank Account23 007 639 $

Pro Players Salaries

Jason Spezza (1 Way Contract) 6 175 000 $ (1)
-Salary Remaining : 607 902 $
Blake Wheeler (1 Way Contract) 5 800 000 $ (2)
-Salary Remaining : 570 984 $
Colin Miller (1 Way Contract) 5 600 000 $ (3)
-Salary Remaining : 551 295 $
Tyler Toffoli (1 Way Contract) 5 450 000 $ (2)
-Salary Remaining : 536 528 $
Anthony Duclair (1 Way Contract) 5 150 000 $ (1)
-Salary Remaining : 506 995 $
Brayden McNabb (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 443 005 $
Calle Jarnkrok (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 344 560 $
Malcom Subban (1 Way Contract) 2 700 000 $ (2)
-Salary Remaining : 265 803 $
Tomas Hertl (1 Way Contract) 2 200 000 $ (1)
-Salary Remaining : 216 580 $
Dennis Wideman (1 Way Contract) 2 155 000 $ (1)
-Salary Remaining : 212 150 $
Jake McCabe (1 Way Contract) 1 700 000 $ (4)
-Salary Remaining : 167 358 $
Keith Ballard (1 Way Contract) 1 510 000 $ (1)
-Salary Remaining : 148 653 $
Vladislav Namestnikov (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 147 668 $
Alex Chiasson (1 Way Contract) 1 400 000 $ (3)
-Salary Remaining : 137 824 $
Josh Gorges 1 375 000 $ (1)
-Salary Remaining : 135 363 $
Cody Eakin (1 Way Contract) 1 350 000 $ (1)
-Salary Remaining : 132 902 $
Damon Severson 800 000 $ (1)
-Salary Remaining : 78 756 $
Darcy Kuemper (1 Way Contract) 800 000 $ (4)
-Salary Remaining : 78 756 $
Jonathan Bernier (1 Way Contract) 750 000 $ (3)
-1 Way Contract Salary Cap : 7 500 $
-Salary Remaining : 73 834 $
Linden Vey (1 Way Contract) 700 000 $ (2)
-Salary Remaining : 68 912 $
Taylor Beck (1 Way Contract) 700 000 $ (1)
-Salary Remaining : 68 912 $
Kevin Labanc 600 000 $ (2)
-Salary Remaining : 59 067 $
Anthony Cirelli 500 000 $ (3)
-Salary Remaining : 49 223 $
MacKenzie Weegar 500 000 $ (1)
-Salary Remaining : 49 223 $
Total Pro Players24
Salary Commitment
Year 18 : 57 415 000 $
Year 19 : 29 500 000 $
Year 20 : 10 750 000 $
Year 21 : 2 500 000 $
Salary Average Commitment
Year 18 : 57 415 000 $
Year 19 : 29 500 000 $
Year 20 : 10 750 000 $
Year 21 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 56 672 500 $
Year 19 : 28 757 500 $
Year 20 : 10 007 500 $
Year 21 : 2 500 000 $

Farm Players Salaries

Pierre-Edouard Bellemare 125 000 $ (2)
Salary Remaining : 14 031 $
Peter Regin 101 000 $ (2)
Salary Remaining : 11 337 $
Paul Carey 101 000 $ (2)
Salary Remaining : 11 337 $
Micheal Ferland 95 000 $ (2)
Salary Remaining : 10 663 $
Nick Cousins 85 000 $ (1)
Salary Remaining : 9 541 $
Brendan Smith 85 000 $ (2)
Salary Remaining : 9 541 $
Devan Dubnyk 80 000 $ (2)
Salary Remaining : 8 980 $
Scott Laughton 80 000 $ (1)
Salary Remaining : 8 980 $
Brock McGinn 80 000 $ (1)
Salary Remaining : 8 980 $
Alan Quine 80 000 $ (3)
Salary Remaining : 8 980 $
Antoine Roussel 70 000 $ (3)
Salary Remaining : 7 857 $
Justin Falk 60 100 $ (2)
Salary Remaining : 6 746 $
Jordan Nolan 60 000 $ (3)
Salary Remaining : 6 735 $
Joe Morrow 60 000 $ (3)
Salary Remaining : 6 735 $
Dominik Simon 60 000 $ (1)
Salary Remaining : 6 735 $
Brett Kulak 50 000 $ (1)
Salary Remaining : 5 612 $
Total Farm Players16
Salary Commitment
Year 18 : 1 272 100 $
Year 19 : 917 100 $
Year 20 : 270 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 237 100 $
Year 19 : 917 100 $
Year 20 : 270 000 $
Year 21 : 0 $

New Jersey



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - 76 $ - 5 119 - 85,31%
Level 2: 5000 - 55 $ - 4 921 - 98,42%
Level 3: 2778 - 24 $ - 2 412 - 86,81%
Level 4: 5556 - 17 $ - 4 930 - 88,73%
Luxury : 1000 - 165 $ - 998 - 99,82%
Total Capacity :20334
Farm
Farm Level 1: 2000 - 42 $ - 1 942 - 97,09%
Farm Level 2: 1000 - 25 $ - 970 - 97,03%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %18 379 - 90,39%
Average Income per Game1 428 969 $
Year to Date Revenue54 300 837 $
Farm
Home Games Left4
Average Attendance - %2 912 - 97,07%
Average Income per Game150 461 $
Year to Date Revenue5 567 046 $

Expense

Pro Players Total Salaries63 871 000 $
Pro Players Total Average Salaries63 871 000 $
Farm Players Total Salaries1 511 900 $
Farm Players Total Average Salaries1 511 900 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses58 086 171 $
Farm Year To Date Expenses1 764 103 $
Pro Salary Cap Per Days319 089 $
Pro Salary Cap To Date53 170 919 $
Farm Salary Cap Per Days7 714 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 286 908 $
Farm Estimated Season Revenue601 843 $
Pro Remaining Season Days19
Pro Expenses Per Days349 073 $
Pro Estimated Expenses6 632 387 $
Farm Remaining Season Days22
Farm Expenses Per Days10 265 $
Farm Estimated Expenses225 830 $
Estimated Season Expenses6 858 217 $
Estimated Season Salary Cap59 233 610 $
Estimate Under Maximum Salary Cap of 65 000 000 $5 766 390 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 19 233 610 $
Current Bank Account14 265 935 $
Projected Bank Account12 296 469 $

Pro Players Salaries

Jaden Schwartz (1 Way Contract) 8 000 000 $ (2)
-Salary Remaining : 787 565 $
Evgenii Dadonov (1 Way Contract) 6 250 000 $ (1)
-Salary Remaining : 615 285 $
Jamie Benn (1 Way Contract) 6 200 000 $ (4)
-Salary Remaining : 610 363 $
Vincent Trocheck (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 590 674 $
Yanni Gourde (1 Way Contract) 5 650 000 $ (2)
-Salary Remaining : 556 218 $
Marc-Edouard Vlasic (1 Way Contract) 4 700 000 $ (1)
-Salary Remaining : 462 694 $
Cory Conacher (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 443 005 $
Danny DeKeyser (1 Way Contract) 4 000 000 $ (4)
-Salary Remaining : 393 782 $
Joe Pavelski (1 Way Contract) 2 310 000 $ (2)
-1 Way Contract Salary Cap : 23 100 $
-Salary Remaining : 227 409 $
Marc Methot (1 Way Contract) 2 200 000 $ (2)
-Salary Remaining : 216 580 $
Martin Hanzal (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 196 891 $
Jan Rutta (1 Way Contract) 1 700 000 $ (1)
-Salary Remaining : 167 358 $
Brenden Dillon (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 147 668 $
Justin Abdelkader (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 147 668 $
Tuukka Rask (1 Way Contract) 1 401 000 $ (2)
-Salary Remaining : 137 922 $
Luca Sbisa (1 Way Contract) 1 010 000 $ (1)
-Salary Remaining : 99 430 $
Josh Jooris (1 Way Contract) 950 000 $ (1)
-Salary Remaining : 93 523 $
Dylan Larkin 900 000 $ (1)
-Salary Remaining : 88 601 $
Vince Dunn 800 000 $ (1)
-Salary Remaining : 78 756 $
Joshua Leivo (1 Way Contract) 700 000 $ (1)
-Salary Remaining : 68 912 $
Juuse Saros 600 000 $ (1)
-Salary Remaining : 59 067 $
Alex Iafallo 500 000 $ (1)
-Salary Remaining : 49 223 $
Benn Ferriero (1 Way Contract) 500 000 $ (1)
-Salary Remaining : 49 223 $
Total Pro Players23
Salary Commitment
Year 18 : 63 871 000 $
Year 19 : 40 261 000 $
Year 20 : 20 700 000 $
Year 21 : 10 200 000 $
Salary Average Commitment
Year 18 : 63 871 000 $
Year 19 : 40 261 000 $
Year 20 : 20 700 000 $
Year 21 : 10 200 000 $
Salary Cap with 1 Way Contract
Year 18 : 61 584 100 $
Year 19 : 37 974 100 $
Year 20 : 20 700 000 $
Year 21 : 10 200 000 $

Farm Players Salaries

David Desharnais 115 000 $ (1)
Salary Remaining : 12 908 $
Patrick Sharp 110 000 $ (1)
Salary Remaining : 12 347 $
Tommy Wingels 110 000 $ (1)
Salary Remaining : 12 347 $
Matt Moulson 110 000 $ (1)
Salary Remaining : 12 347 $
Brandon Davidson 99 900 $ (2)
Salary Remaining : 11 213 $
Jim Slater 98 500 $ (1)
Salary Remaining : 11 056 $
Kyle Wellwood 98 500 $ (1)
Salary Remaining : 11 056 $
Alexey Marchenko 95 000 $ (1)
Salary Remaining : 10 663 $
Colin White 90 000 $ (3)
Salary Remaining : 10 102 $
Matt Irwin 90 000 $ (1)
Salary Remaining : 10 102 $
Garrett Wilson 85 000 $ (2)
Salary Remaining : 9 541 $
Zach Kassian 80 000 $ (1)
Salary Remaining : 8 980 $
Kevin Gravel 70 000 $ (2)
Salary Remaining : 7 857 $
Christian Folin 60 000 $ (1)
Salary Remaining : 6 735 $
Marek Schwarz 50 000 $ (2)
Salary Remaining : 5 612 $
Fredrik Claesson 50 000 $ (1)
Salary Remaining : 5 612 $
Mathieu Joseph 50 000 $ (3)
Salary Remaining : 5 612 $
Nolan Schaefer 50 000 $ (2)
Salary Remaining : 5 612 $
Total Farm Players18
Salary Commitment
Year 18 : 1 511 900 $
Year 19 : 494 900 $
Year 20 : 140 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 511 900 $
Year 19 : 494 900 $
Year 20 : 140 000 $
Year 21 : 0 $

NYRangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 85 $ - 4 928 - 82,13%
Level 2: 5000 - 55 $ - 4 745 - 94,91%
Level 3: 2778 - 30 $ - 2 251 - 81,04%
Level 4: 5556 - 18 $ - 4 680 - 84,24%
Luxury : 1389 - 130 $ - 1 057 - 76,09%
Total Capacity :20723
Farm
Farm Level 1: 2000 - 50 $ - 1 628 - 81,41%
Farm Level 2: 1000 - 30 $ - 825 - 82,48%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %17 662 - 85,23%
Average Income per Game1 416 959 $
Year to Date Revenue53 844 457 $
Farm
Home Games Left4
Average Attendance - %2 453 - 81,77%
Average Income per Game150 741 $
Year to Date Revenue5 577 420 $

Expense

Pro Players Total Salaries63 201 000 $
Pro Players Total Average Salaries63 201 000 $
Farm Players Total Salaries1 577 300 $
Farm Players Total Average Salaries1 577 300 $
Coaches Total Salaries6 300 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses61 206 064 $
Farm Year To Date Expenses2 593 878 $
Pro Salary Cap Per Days327 466 $
Pro Salary Cap To Date56 348 596 $
Farm Salary Cap Per Days8 047 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 250 878 $
Farm Estimated Season Revenue602 964 $
Pro Remaining Season Days19
Pro Expenses Per Days353 373 $
Pro Estimated Expenses6 714 087 $
Farm Remaining Season Days22
Farm Expenses Per Days14 680 $
Farm Estimated Expenses322 960 $
Estimated Season Expenses7 037 047 $
Estimated Season Salary Cap62 570 450 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 429 550 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 22 570 450 $
Current Bank Account21 811 842 $
Projected Bank Account19 628 637 $

Pro Players Salaries

Sean Monahan (1 Way Contract) 8 000 000 $ (2)
-Salary Remaining : 787 565 $
Claude Giroux (1 Way Contract) 7 000 000 $ (2)
-Salary Remaining : 689 119 $
Kris Letang (1 Way Contract) 6 250 000 $ (1)
-Salary Remaining : 615 285 $
Mathieu Perreault (1 Way Contract) 5 940 000 $ (2)
-Salary Remaining : 584 767 $
Calvin De Haan (1 Way Contract) 5 500 000 $ (4)
-Salary Remaining : 541 451 $
Brad Marchand (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 443 005 $
Colton Sissons (1 Way Contract) 4 000 000 $ (4)
-Salary Remaining : 393 782 $
Ilya Zubov (1 Way Contract) 3 510 000 $ (1)
-Salary Remaining : 345 544 $
Andrei Vasilevskiy (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 295 337 $
Ian Cole (1 Way Contract) 2 800 000 $ (3)
-Salary Remaining : 275 648 $
Zemgus Girgensons (1 Way Contract) 2 500 000 $ (4)
-Salary Remaining : 246 114 $
Stephen Johns (1 Way Contract) 2 250 000 $ (1)
-Salary Remaining : 221 503 $
Derek Forbort (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 196 891 $
Ron Hainsey (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 118 135 $
Henrik Lundqvist (1 Way Contract) 1 150 000 $ (1)
-Salary Remaining : 113 212 $
Alex Tuch 800 000 $ (1)
-Salary Remaining : 78 756 $
Tyler Bertuzzi 700 000 $ (1)
-Salary Remaining : 68 912 $
Dustin Brown (1 Way Contract) 550 000 $ (1)
-Salary Remaining : 54 145 $
Tim Brent (1 Way Contract) 550 000 $ (1)
-Salary Remaining : 54 145 $
Marc-Antoine Pouliot (1 Way Contract) 501 000 $ (1)
-Salary Remaining : 49 321 $
Marcus Pettersson 500 000 $ (2)
-Salary Remaining : 49 223 $
Total Pro Players21
Salary Commitment
Year 18 : 63 201 000 $
Year 19 : 36 240 000 $
Year 20 : 14 800 000 $
Year 21 : 12 000 000 $
Salary Average Commitment
Year 18 : 63 201 000 $
Year 19 : 36 240 000 $
Year 20 : 14 800 000 $
Year 21 : 12 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 63 201 000 $
Year 19 : 36 240 000 $
Year 20 : 14 800 000 $
Year 21 : 12 000 000 $

Farm Players Salaries

Riku Helenius 130 000 $ (1)
Salary Remaining : 14 592 $
Michael Chaput 130 000 $ (1)
Salary Remaining : 14 592 $
Milan Lucic 111 000 $ (2)
Salary Remaining : 12 459 $
David Booth 110 000 $ (1)
Salary Remaining : 12 347 $
Grant Clitsome 101 000 $ (2)
Salary Remaining : 11 337 $
Paul Ranger 100 000 $ (3)
Salary Remaining : 11 224 $
Dylan Olsen 100 000 $ (4)
Salary Remaining : 11 224 $
Nate Guenin 95 000 $ (2)
Salary Remaining : 10 663 $
Stefan Noesen 90 000 $ (1)
Salary Remaining : 10 102 $
Cody Bass 90 000 $ (3)
Salary Remaining : 10 102 $
Cody McCormick 75 100 $ (2)
Salary Remaining : 8 430 $
Quinton Howden 75 000 $ (2)
Salary Remaining : 8 418 $
James Wright 75 000 $ (4)
Salary Remaining : 8 418 $
Damian Brunner 75 000 $ (2)
Salary Remaining : 8 418 $
Robert Nilsson 65 000 $ (1)
Salary Remaining : 7 296 $
Cam Ward 55 100 $ (2)
Salary Remaining : 6 185 $
Danny Richmond 50 100 $ (2)
Salary Remaining : 5 623 $
Ben Harpur 50 000 $ (1)
Salary Remaining : 5 612 $
Total Farm Players18
Salary Commitment
Year 18 : 1 577 300 $
Year 19 : 1 002 300 $
Year 20 : 365 000 $
Year 21 : 175 000 $
Salary Average Commitment
Year 18 : 1 577 300 $
Year 19 : 1 002 300 $
Year 20 : 365 000 $
Year 21 : 175 000 $

Philadelphie



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - 80 $ - 5 766 - 96,10%
Level 2: 5000 - 55 $ - 4 924 - 98,48%
Level 3: 2000 - 40 $ - 1 976 - 98,82%
Level 4: 4000 - 30 $ - 3 585 - 89,62%
Luxury : 1000 - 170 $ - 873 - 87,34%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 660 - 82,99%
Farm Level 2: 1000 - 30 $ - 835 - 83,52%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %17 124 - 95,14%
Average Income per Game1 518 981 $
Year to Date Revenue57 721 263 $
Farm
Home Games Left4
Average Attendance - %2 495 - 83,16%
Average Income per Game166 158 $
Year to Date Revenue6 147 845 $

Expense

Pro Players Total Salaries43 730 000 $
Pro Players Total Average Salaries43 730 000 $
Farm Players Total Salaries1 973 000 $
Farm Players Total Average Salaries1 973 000 $
Coaches Total Salaries2 350 000 $
Luxury Taxe Total0 $
Special Salary Cap Value14 830 800 $
Pro Year To Date Expenses46 289 829 $
Farm Year To Date Expenses2 520 627 $
Pro Salary Cap Per Days226 580 $
Pro Salary Cap To Date44 846 454 $
Farm Salary Cap Per Days10 066 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 556 942 $
Farm Estimated Season Revenue664 632 $
Pro Remaining Season Days19
Pro Expenses Per Days234 352 $
Pro Estimated Expenses4 452 688 $
Farm Remaining Season Days22
Farm Expenses Per Days14 403 $
Farm Estimated Expenses316 866 $
Estimated Season Expenses4 769 554 $
Estimated Season Salary Cap63 982 274 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 017 726 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 23 982 274 $
Current Bank Account23 408 095 $
Projected Bank Account23 860 115 $

Pro Players Salaries

Morgan Rielly (1 Way Contract) 5 750 000 $ (2)
-Salary Remaining : 566 062 $
Jeff Skinner (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 492 228 $
Michael Grabner (1 Way Contract) 4 680 000 $ (2)
-Salary Remaining : 460 725 $
Jared Spurgeon (1 Way Contract) 4 000 000 $ (4)
-Salary Remaining : 393 782 $
Philipp Grubauer (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 344 560 $
Jordan Eberle (1 Way Contract) 3 300 000 $ (3)
-Salary Remaining : 324 870 $
Andre Burakovsky (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 246 114 $
Johnny Boychuk (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 246 114 $
Paul Byron (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 246 114 $
Sergei Bobrovsky (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 147 668 $
Zach Parise (1 Way Contract) 1 200 000 $ (2)
-Salary Remaining : 118 135 $
Nick Foligno (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 98 446 $
Chris Stewart (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 98 446 $
Ivan Barbashev 900 000 $ (2)
-Salary Remaining : 88 601 $
Valeri Nichushkin 900 000 $ (2)
-Salary Remaining : 88 601 $
Jared McCann 800 000 $ (2)
-Salary Remaining : 78 756 $
Brian Flynn (1 Way Contract) 700 000 $ (2)
-Salary Remaining : 68 912 $
Barclay Goodrow 500 000 $ (1)
-Salary Remaining : 49 223 $
Ian White (1 Way Contract) 500 000 $ (2)
-Salary Remaining : 49 223 $
Jeff Schultz 500 000 $ (2)
-Salary Remaining : 49 223 $
Ryan Graves 500 000 $ (1)
-Salary Remaining : 49 223 $
Total Pro Players21
Salary Commitment
Year 18 : 43 730 000 $
Year 19 : 36 730 000 $
Year 20 : 12 300 000 $
Year 21 : 4 000 000 $
Salary Average Commitment
Year 18 : 43 730 000 $
Year 19 : 36 730 000 $
Year 20 : 12 300 000 $
Year 21 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 43 730 000 $
Year 19 : 36 730 000 $
Year 20 : 12 300 000 $
Year 21 : 4 000 000 $

Farm Players Salaries

Matt Halischuk 126 000 $ (2)
Salary Remaining : 14 143 $
Erik Reitz 125 000 $ (1)
Salary Remaining : 14 031 $
Matt Hunwick 115 000 $ (2)
Salary Remaining : 12 908 $
Bobby Ryan 112 500 $ (2)
Salary Remaining : 12 628 $
Alexander Steen 100 000 $ (2)
Salary Remaining : 11 224 $
Anton Stralman 100 000 $ (1)
Salary Remaining : 11 224 $
Joe Colborne 100 000 $ (3)
Salary Remaining : 11 224 $
Ryan Jones 99 500 $ (1)
Salary Remaining : 11 168 $
Dmitry Orlov 90 000 $ (2)
Salary Remaining : 10 102 $
Chris Tierney 90 000 $ (2)
Salary Remaining : 10 102 $
Brandon Pirri 90 000 $ (1)
Salary Remaining : 10 102 $
Sam Bennett 90 000 $ (2)
Salary Remaining : 10 102 $
Stephen Gionta 90 000 $ (1)
Salary Remaining : 10 102 $
Brendan Gaunce 90 000 $ (2)
Salary Remaining : 10 102 $
Scott Darling 85 000 $ (2)
Salary Remaining : 9 541 $
Mirco Mueller 80 000 $ (1)
Salary Remaining : 8 980 $
William Carrier 80 000 $ (2)
Salary Remaining : 8 980 $
Jordan Greenway 60 000 $ (3)
Salary Remaining : 6 735 $
Teddy Blueger 50 000 $ (1)
Salary Remaining : 5 612 $
Nick Paul 50 000 $ (2)
Salary Remaining : 5 612 $
Devon Toews 50 000 $ (1)
Salary Remaining : 5 612 $
Andy Greene 50 000 $ (1)
Salary Remaining : 5 612 $
Mike Smith 50 000 $ (1)
Salary Remaining : 5 612 $
Total Farm Players23
Salary Commitment
Year 18 : 1 973 000 $
Year 19 : 1 188 500 $
Year 20 : 160 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 973 000 $
Year 19 : 1 188 500 $
Year 20 : 160 000 $
Year 21 : 0 $

Pittsburgh



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - 75 $ - 5 828 - 97,13%
Level 2: 5000 - 55 $ - 4 918 - 98,35%
Level 3: 2000 - 33 $ - 2 000 - 100,00%
Level 4: 4000 - 22 $ - 4 000 - 100,00%
Luxury : 1000 - 155 $ - 996 - 99,64%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 658 - 82,92%
Farm Level 2: 1000 - 30 $ - 848 - 84,84%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %17 742 - 98,57%
Average Income per Game1 442 732 $
Year to Date Revenue53 381 070 $
Farm
Home Games Left4
Average Attendance - %2 507 - 83,56%
Average Income per Game153 888 $
Year to Date Revenue5 693 845 $

Expense

Pro Players Total Salaries68 550 050 $
Pro Players Total Average Salaries68 883 383 $
Farm Players Total Salaries1 302 000 $
Farm Players Total Average Salaries1 302 000 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 100 000 $
Pro Year To Date Expenses61 275 188 $
Farm Year To Date Expenses1 510 003 $
Pro Salary Cap Per Days343 315 $
Pro Salary Cap To Date56 133 625 $
Farm Salary Cap Per Days6 643 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue5 770 926 $
Farm Estimated Season Revenue615 551 $
Pro Remaining Season Days19
Pro Expenses Per Days370 726 $
Pro Estimated Expenses7 043 794 $
Farm Remaining Season Days22
Farm Expenses Per Days9 194 $
Farm Estimated Expenses202 268 $
Estimated Season Expenses7 246 062 $
Estimated Season Salary Cap64 756 610 $
Estimate Under Maximum Salary Cap of 65 000 000 $243 390 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 756 610 $
Current Bank Account(1 706 578 $)
Projected Bank Account(2 566 163 $)

Pro Players Salaries

Oscar Moller (1 Way Contract) 6 120 000 $ (3)
-Salary Remaining : 602 487 $
John Carlson (1 Way Contract) 5 200 000 $ (4)
-Salary Remaining : 511 917 $
Tyson Barrie (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 492 228 $
Alexander Wennberg (1 Way Contract) 5 000 000 $ (4)
-Salary Remaining : 492 228 $
Bryan Little (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 492 228 $
Ryan Kesler (1 Way Contract) 4 725 700 $ (1)
-Salary Remaining : 465 224 $
David Pastrnak (1 Way Contract) 4 700 000 $ (1)
-Salary Remaining : 462 694 $
Shayne Gostisbehere (1 Way Contract) 4 400 000 $ (3)
-Salary Remaining : 433 161 $
Kevin Shattenkirk (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 393 782 $
Anthony Mantha (1 Way Contract) 3 000 000 $ (3)
-Salary Remaining : 295 337 $
Chris Tanev (1 Way Contract) 2 750 000 $ (1)
-Salary Remaining : 270 725 $
Paul Stastny (1 Way Contract) 2 704 275 $ (1)
-Salary Remaining : 266 224 $
John Gibson (1 Way Contract) 2 700 000 $ (2)
-Salary Remaining : 265 803 $
Zack Smith (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 246 114 $
Loui Eriksson (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 246 114 $
Paul Martin (1 Way Contract) 1 500 000 $ (1)
-1 Way Contract Salary Cap : 15 000 $
-Salary Remaining : 147 668 $
Tomas Plekanec (1 Way Contract) 1 300 000 $ (1)
-Salary Remaining : 127 979 $
Matt Nieto (1 Way Contract) 1 150 000 $ (2)
-1 Way Contract Salary Cap : 11 500 $
-Salary Remaining : 113 212 $
Carter Hutton (1 Way Contract) 900 075 $ (2)
-Salary Remaining : 88 608 $
Jakub Vrana 900 000 $ (1)
-Salary Remaining : 88 601 $
Tony DeAngelo 900 000 $ (2)
-Salary Remaining : 88 601 $
Travis Konecny 900 000 $ (1)
-Salary Remaining : 88 601 $
Darren Helm (1 Way Contract) 700 000 $ (1)
-Salary Remaining : 68 912 $
Total Pro Players23
Salary Commitment
Year 18 : 68 550 050 $
Year 19 : 33 370 075 $
Year 20 : 27 720 000 $
Year 21 : 10 200 000 $
Salary Average Commitment
Year 18 : 68 883 383 $
Year 19 : 33 370 075 $
Year 20 : 27 720 000 $
Year 21 : 10 200 000 $
Salary Cap with 1 Way Contract
Year 18 : 66 259 883 $
Year 19 : 32 231 575 $
Year 20 : 27 720 000 $
Year 21 : 10 200 000 $

Farm Players Salaries

Eddie Lack 110 000 $ (1)
Salary Remaining : 12 347 $
Jesse Joensuu 97 500 $ (1)
Salary Remaining : 10 944 $
Zack Stortini 95 000 $ (1)
Salary Remaining : 10 663 $
Anders Lindback 90 000 $ (2)
Salary Remaining : 10 102 $
Curtis Lazar 90 000 $ (1)
Salary Remaining : 10 102 $
Tyler Pitlick 90 000 $ (2)
Salary Remaining : 10 102 $
Kevin Klein 89 500 $ (1)
Salary Remaining : 10 046 $
Ladislav Smid 87 500 $ (1)
Salary Remaining : 9 821 $
Jamie Oleksiak 80 000 $ (1)
Salary Remaining : 8 980 $
Kerby Rychel 80 000 $ (1)
Salary Remaining : 8 980 $
Drew Shore 70 000 $ (1)
Salary Remaining : 7 857 $
Zach Redmond 70 000 $ (1)
Salary Remaining : 7 857 $
Ian McCoshen 70 000 $ (2)
Salary Remaining : 7 857 $
Keaton Ellerby 65 000 $ (3)
Salary Remaining : 7 296 $
Dana Tyrell 60 000 $ (3)
Salary Remaining : 6 735 $
Alex Killorn 57 500 $ (1)
Salary Remaining : 6 454 $
Total Farm Players16
Salary Commitment
Year 18 : 1 302 000 $
Year 19 : 375 000 $
Year 20 : 125 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 302 000 $
Year 19 : 375 000 $
Year 20 : 125 000 $
Year 21 : 0 $

San Jose



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - 80 $ - 5 621 - 93,68%
Level 2: 5000 - 55 $ - 4 745 - 94,90%
Level 3: 2000 - 40 $ - 1 922 - 96,08%
Level 4: 4000 - 30 $ - 3 355 - 83,86%
Luxury : 1000 - 170 $ - 877 - 87,66%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 682 - 84,08%
Farm Level 2: 1000 - 30 $ - 836 - 83,59%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %16 518 - 91,77%
Average Income per Game1 501 590 $
Year to Date Revenue57 060 411 $
Farm
Home Games Left4
Average Attendance - %2 518 - 83,92%
Average Income per Game155 010 $
Year to Date Revenue5 735 379 $

Expense

Pro Players Total Salaries54 125 000 $
Pro Players Total Average Salaries54 125 000 $
Farm Players Total Salaries1 782 000 $
Farm Players Total Average Salaries1 782 000 $
Coaches Total Salaries2 800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value550 000 $
Pro Year To Date Expenses56 971 758 $
Farm Year To Date Expenses2 314 017 $
Pro Salary Cap Per Days270 181 $
Pro Salary Cap To Date54 102 250 $
Farm Salary Cap Per Days9 092 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 504 769 $
Farm Estimated Season Revenue620 041 $
Pro Remaining Season Days19
Pro Expenses Per Days290 803 $
Pro Estimated Expenses5 525 257 $
Farm Remaining Season Days22
Farm Expenses Per Days13 173 $
Farm Estimated Expenses289 806 $
Estimated Season Expenses5 815 063 $
Estimated Season Salary Cap59 785 689 $
Estimate Under Maximum Salary Cap of 65 000 000 $5 214 311 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 19 785 689 $
Current Bank Account13 010 015 $
Projected Bank Account12 319 762 $

Pro Players Salaries

Connor McDavid (1 Way Contract) 9 000 000 $ (3)
-Salary Remaining : 886 010 $
Cam Atkinson (Out of Payroll) 6 750 000 $ (2)
-Salary Remaining : 664 508 $
Patrik Laine (1 Way Contract) 6 000 000 $ (4)
-Salary Remaining : 590 674 $
John Klingberg (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 492 228 $
Nathan Gerbe (1 Way Contract) 4 400 000 $ (2)
-Salary Remaining : 433 161 $
Marcus Johansson (1 Way Contract) 4 300 000 $ (1)
-Salary Remaining : 423 316 $
Zach Werenski (1 Way Contract) 4 250 000 $ (2)
-Salary Remaining : 418 394 $
Mattias Ekholm (1 Way Contract) 4 000 000 $ (4)
-Salary Remaining : 393 782 $
Rickard Rakell (1 Way Contract) 2 800 000 $ (3)
-Salary Remaining : 275 648 $
T.J. Brodie (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 246 114 $
Jason Zucker (1 Way Contract) 2 100 000 $ (1)
-Salary Remaining : 206 736 $
Semyon Varlamov (1 Way Contract) 2 000 000 $ (1)
-1 Way Contract Salary Cap : 20 000 $
-Salary Remaining : 196 891 $
Joel Edmundson (1 Way Contract) 1 100 000 $ (3)
-Salary Remaining : 108 290 $
Derek Stepan (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 98 446 $
Leo Komarov 975 000 $ (1)
-Salary Remaining : 95 984 $
Adam McQuaid 950 000 $ (1)
-Salary Remaining : 93 523 $
Richard Panik (1 Way Contract) 850 000 $ (1)
-Salary Remaining : 83 679 $
Jesper Bratt 800 000 $ (3)
-Salary Remaining : 78 756 $
Maxime Macenauer (1 Way Contract) 600 000 $ (2)
-Salary Remaining : 59 067 $
Warren Foegele 500 000 $ (2)
-Salary Remaining : 49 223 $
Jordan Binnington 500 000 $ (1)
-Salary Remaining : 49 223 $
Elvis Merzlikins 500 000 $ (1)
-Salary Remaining : 49 223 $
Total Pro Players22
Salary Commitment
Year 18 : 60 875 000 $
Year 19 : 45 200 000 $
Year 20 : 23 700 000 $
Year 21 : 10 000 000 $
Salary Average Commitment
Year 18 : 60 875 000 $
Year 19 : 45 200 000 $
Year 20 : 23 700 000 $
Year 21 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 58 895 000 $
Year 19 : 45 200 000 $
Year 20 : 23 700 000 $
Year 21 : 10 000 000 $

Farm Players Salaries

Nick Schultz 99 000 $ (1)
Salary Remaining : 11 112 $
Mark Mancari 98 000 $ (1)
Salary Remaining : 11 000 $
Kevin Porter 97 500 $ (1)
Salary Remaining : 10 944 $
Raphael Diaz 97 500 $ (1)
Salary Remaining : 10 944 $
Andreas Nodl 97 500 $ (1)
Salary Remaining : 10 944 $
Alexandre Picard 97 500 $ (1)
Salary Remaining : 10 944 $
Blair Jones 97 500 $ (1)
Salary Remaining : 10 944 $
Anton Khudobin 97 500 $ (1)
Salary Remaining : 10 944 $
Ben Smith 95 000 $ (1)
Salary Remaining : 10 663 $
Anders Nilsson 95 000 $ (1)
Salary Remaining : 10 663 $
Chris Kunitz 95 000 $ (1)
Salary Remaining : 10 663 $
Justin Braun 95 000 $ (1)
Salary Remaining : 10 663 $
Michael Blunden 90 000 $ (1)
Salary Remaining : 10 102 $
Ryan Parent 90 000 $ (2)
Salary Remaining : 10 102 $
Nikolay Goldobin 90 000 $ (2)
Salary Remaining : 10 102 $
Beau Bennett 87 500 $ (1)
Salary Remaining : 9 821 $
Eric Tangradi 77 500 $ (2)
Salary Remaining : 8 699 $
Justin Fontaine 70 000 $ (1)
Salary Remaining : 7 857 $
Freddie Hamilton 65 000 $ (2)
Salary Remaining : 7 296 $
Derek Smith 50 000 $ (1)
Salary Remaining : 5 612 $
Total Farm Players20
Salary Commitment
Year 18 : 1 782 000 $
Year 19 : 322 500 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 782 000 $
Year 19 : 322 500 $
Year 20 : 0 $
Year 21 : 0 $

St. Louis



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6400 - 69 $ - 6 094 - 95,21%
Level 2: 5810 - 45 $ - 5 360 - 92,25%
Level 3: 2778 - 30 $ - 2 377 - 85,56%
Level 4: 5200 - 16 $ - 4 966 - 95,50%
Luxury : 1210 - 146 $ - 1 079 - 89,16%
Total Capacity :21398
Farm
Farm Level 1: 2000 - 50 $ - 1 646 - 82,28%
Farm Level 2: 1000 - 30 $ - 838 - 83,80%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %19 874 - 92,88%
Average Income per Game1 377 253 $
Year to Date Revenue52 335 630 $
Farm
Home Games Left4
Average Attendance - %2 484 - 82,79%
Average Income per Game152 541 $
Year to Date Revenue5 644 003 $

Expense

Pro Players Total Salaries44 264 000 $
Pro Players Total Average Salaries44 264 000 $
Farm Players Total Salaries1 383 700 $
Farm Players Total Average Salaries1 383 700 $
Coaches Total Salaries2 850 000 $
Luxury Taxe Total0 $
Special Salary Cap Value6 917 425 $
Pro Year To Date Expenses51 654 160 $
Farm Year To Date Expenses1 799 193 $
Pro Salary Cap Per Days218 319 $
Pro Salary Cap To Date48 260 648 $
Farm Salary Cap Per Days7 060 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 131 760 $
Farm Estimated Season Revenue610 162 $
Pro Remaining Season Days19
Pro Expenses Per Days240 228 $
Pro Estimated Expenses4 564 332 $
Farm Remaining Season Days22
Farm Expenses Per Days10 886 $
Farm Estimated Expenses239 492 $
Estimated Season Expenses4 803 824 $
Estimated Season Salary Cap59 326 134 $
Estimate Under Maximum Salary Cap of 65 000 000 $5 673 866 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 19 326 134 $
Current Bank Account24 395 907 $
Projected Bank Account24 334 005 $

Pro Players Salaries

Duncan Keith (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 443 005 $
Jonathan Marchessault (1 Way Contract) 4 275 000 $ (1)
-Salary Remaining : 420 855 $
Jonas Brodin (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 393 782 $
Charlie Coyle (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 295 337 $
Tomas Tatar (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 295 337 $
Evander Kane (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 295 337 $
Keith Aulie (1 Way Contract) 2 550 000 $ (2)
-Salary Remaining : 251 036 $
Conor Sheary (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 246 114 $
Klas Dahlbeck (1 Way Contract) 2 300 000 $ (2)
-Salary Remaining : 226 425 $
Brandon Dubinsky (1 Way Contract) 1 999 000 $ (2)
-Salary Remaining : 196 793 $
Mike Matheson (1 Way Contract) 1 650 000 $ (2)
-Salary Remaining : 162 435 $
Kyle Palmieri (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 118 135 $
Mikael Backlund (1 Way Contract) 1 150 000 $ (2)
-Salary Remaining : 113 212 $
Kyle Okposo (1 Way Contract) 1 130 000 $ (1)
-Salary Remaining : 111 244 $
Andrew Ladd (1 Way Contract) 1 100 000 $ (1)
-Salary Remaining : 108 290 $
Pierre-Marc Bouchard (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 98 446 $
Jaroslav Halak (1 Way Contract) 960 000 $ (3)
-Salary Remaining : 94 508 $
Tom Pyatt (1 Way Contract) 950 000 $ (2)
-Salary Remaining : 93 523 $
Antti Raanta (1 Way Contract) 850 000 $ (1)
-1 Way Contract Salary Cap : 8 500 $
-Salary Remaining : 83 679 $
Matt Beleskey (1 Way Contract) 800 000 $ (1)
-1 Way Contract Salary Cap : 8 000 $
-Salary Remaining : 78 756 $
Anthony Stolarz 700 000 $ (1)
-Salary Remaining : 68 912 $
Aaron Palushaj 600 000 $ (2)
-Salary Remaining : 59 067 $
Marc Staal (1 Way Contract) 550 000 $ (2)
-Salary Remaining : 54 145 $
Zac Dalpe (1 Way Contract) 500 000 $ (1)
-1 Way Contract Salary Cap : 5 000 $
-Salary Remaining : 49 223 $
Total Pro Players24
Salary Commitment
Year 18 : 44 264 000 $
Year 19 : 26 709 000 $
Year 20 : 4 960 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 44 264 000 $
Year 19 : 26 709 000 $
Year 20 : 4 960 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 42 135 500 $
Year 19 : 26 709 000 $
Year 20 : 4 960 000 $
Year 21 : 0 $

Farm Players Salaries

Manny Malhotra 149 000 $ (1)
Salary Remaining : 16 724 $
Henrik Zetterberg 110 100 $ (2)
Salary Remaining : 12 358 $
Eric Nystrom 100 000 $ (2)
Salary Remaining : 11 224 $
Patrick O'Sullivan 97 500 $ (1)
Salary Remaining : 10 944 $
Roman Cervenka 90 000 $ (2)
Salary Remaining : 10 102 $
Alex Picard 90 000 $ (1)
Salary Remaining : 10 102 $
Tim Kennedy 89 600 $ (1)
Salary Remaining : 10 057 $
Aaron Ness 87 500 $ (1)
Salary Remaining : 9 821 $
Trevor van Riemsdyk 85 000 $ (2)
Salary Remaining : 9 541 $
Lauri Korpikoski 85 000 $ (1)
Salary Remaining : 9 541 $
Jyrki Jokipakka 75 000 $ (1)
Salary Remaining : 8 418 $
Sam Gagner 65 000 $ (1)
Salary Remaining : 7 296 $
Jonathon Blum 55 000 $ (1)
Salary Remaining : 6 173 $
Philip Samuelsson 55 000 $ (1)
Salary Remaining : 6 173 $
Jonas Gustavsson 50 000 $ (3)
Salary Remaining : 5 612 $
Mike Reilly 50 000 $ (1)
Salary Remaining : 5 612 $
Tyler Lewington 50 000 $ (1)
Salary Remaining : 5 612 $
Total Farm Players17
Salary Commitment
Year 18 : 1 383 700 $
Year 19 : 435 100 $
Year 20 : 50 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 383 700 $
Year 19 : 435 100 $
Year 20 : 50 000 $
Year 21 : 0 $

Toronto



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centrer
Level 1: 6200 - 70 $ - 5 984 - 96,51%
Level 2: 5300 - 50 $ - 5 005 - 94,43%
Level 3: 2200 - 45 $ - 1 657 - 75,33%
Level 4: 4200 - 30 $ - 3 565 - 84,87%
Luxury : 1389 - 145 $ - 1 085 - 78,09%
Total Capacity :19289
Farm
Farm Level 1: 2000 - 50 $ - 1 647 - 82,37%
Farm Level 2: 1000 - 30 $ - 819 - 81,91%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %17 295 - 89,66%
Average Income per Game1 452 205 $
Year to Date Revenue55 183 793 $
Farm
Home Games Left3
Average Attendance - %2 466 - 82,21%
Average Income per Game151 855 $
Year to Date Revenue5 770 498 $

Expense

Pro Players Total Salaries62 365 000 $
Pro Players Total Average Salaries64 315 000 $
Farm Players Total Salaries1 830 000 $
Farm Players Total Average Salaries1 830 000 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 582 500 $
Pro Year To Date Expenses58 437 257 $
Farm Year To Date Expenses2 884 800 $
Pro Salary Cap Per Days333 238 $
Pro Salary Cap To Date57 022 935 $
Farm Salary Cap Per Days9 337 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 356 615 $
Farm Estimated Season Revenue455 566 $
Pro Remaining Season Days19
Pro Expenses Per Days341 269 $
Pro Estimated Expenses6 484 111 $
Farm Remaining Season Days22
Farm Expenses Per Days16 990 $
Farm Estimated Expenses373 780 $
Estimated Season Expenses6 857 891 $
Estimated Season Salary Cap64 936 957 $
Estimate Under Maximum Salary Cap of 65 000 000 $63 043 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 936 957 $
Current Bank Account3 298 575 $
Projected Bank Account1 252 865 $

Pro Players Salaries

Ryan Nugent-Hopkins (1 Way Contract) 6 800 000 $ (1)
-Salary Remaining : 669 430 $
William Karlsson (1 Way Contract) 6 500 000 $ (3)
-Salary Remaining : 639 896 $
Andrej Meszaros (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 590 674 $
Ondrej Palat (1 Way Contract) 5 525 000 $ (1)
-Salary Remaining : 543 912 $
Erik Karlsson (1 Way Contract) 5 500 000 $ (4)
-Salary Remaining : 541 451 $
Alex Pietrangelo (1 Way Contract) 4 950 000 $ (4)
-Salary Remaining : 487 306 $
Victor Hedman (1 Way Contract) 4 922 000 $ (3)
-Salary Remaining : 484 549 $
Brendan Gallagher (1 Way Contract) 4 550 000 $ (1)
-Salary Remaining : 447 927 $
Evgeni Malkin (1 Way Contract) 4 200 000 $ (1)
-Salary Remaining : 413 472 $
Mike Richards (1 Way Contract) 4 067 000 $ (2)
-Salary Remaining : 400 378 $
Braydon Coburn (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 147 668 $
Braden Holtby (1 Way Contract) 1 350 000 $ (2)
-Salary Remaining : 132 902 $
Casey Cizikas (Out of Payroll) 1 000 000 $ (1)
-Salary Remaining : 98 446 $
Mikko Koivu (1 Way Contract) 1 000 000 $ (2)
-Salary Remaining : 98 446 $
Brayden Point 900 000 $ (1)
-Salary Remaining : 88 601 $
Jakub Kindl (1 Way Contract) 851 000 $ (1)
-Salary Remaining : 83 777 $
Nick Schmaltz 800 000 $ (1)
-Salary Remaining : 78 756 $
Mike Condon (1 Way Contract) 800 000 $ (3)
-Salary Remaining : 78 756 $
Darren Archibald 650 000 $ (4)
-Salary Remaining : 63 990 $
Nikita Gusev 500 000 $ (1)
-Salary Remaining : 49 223 $
Tyrell Goulbourne 500 000 $ (1)
-Salary Remaining : 49 223 $
Linus Omark 500 000 $ (1)
-Salary Remaining : 49 223 $
Total Pro Players22
Salary Commitment
Year 18 : 63 365 000 $
Year 19 : 35 739 000 $
Year 20 : 29 322 000 $
Year 21 : 11 100 000 $
Salary Average Commitment
Year 18 : 65 315 000 $
Year 19 : 35 739 000 $
Year 20 : 29 322 000 $
Year 21 : 11 100 000 $
Salary Cap with 1 Way Contract
Year 18 : 65 315 000 $
Year 19 : 35 739 000 $
Year 20 : 29 322 000 $
Year 21 : 11 100 000 $

Farm Players Salaries

Nick Bonino 125 000 $ (1)
Salary Remaining : 14 031 $
Keith Kinkaid 120 000 $ (3)
Salary Remaining : 13 469 $
Cody Franson 119 000 $ (3)
Salary Remaining : 13 357 $
Jimmy Howard 115 500 $ (2)
Salary Remaining : 12 964 $
Kyle Wilson 100 000 $ (1)
Salary Remaining : 11 224 $
Troy Brouwer 99 500 $ (3)
Salary Remaining : 11 168 $
Vladimir Zharkov 99 000 $ (1)
Salary Remaining : 11 112 $
John Mitchell 98 500 $ (2)
Salary Remaining : 11 056 $
Andrew Desjardins 98 500 $ (2)
Salary Remaining : 11 056 $
Joe Piskula 97 500 $ (3)
Salary Remaining : 10 944 $
Mikhail Grigorenko 92 500 $ (1)
Salary Remaining : 10 383 $
Nikita Tryamkin 90 000 $ (4)
Salary Remaining : 10 102 $
Mark Borowiecki 80 000 $ (4)
Salary Remaining : 8 980 $
Brian Strait 80 000 $ (2)
Salary Remaining : 8 980 $
Andy Andreoff 80 000 $ (1)
Salary Remaining : 8 980 $
Brian Lashoff 70 000 $ (2)
Salary Remaining : 7 857 $
Brendan Leipsic 70 000 $ (1)
Salary Remaining : 7 857 $
Ryan Reaves 67 500 $ (1)
Salary Remaining : 7 577 $
Victor Bartley 67 500 $ (2)
Salary Remaining : 7 577 $
Andrej Sekera 60 000 $ (2)
Salary Remaining : 6 735 $
Total Farm Players20
Salary Commitment
Year 18 : 1 830 000 $
Year 19 : 1 196 000 $
Year 20 : 606 000 $
Year 21 : 170 000 $
Salary Average Commitment
Year 18 : 1 830 000 $
Year 19 : 1 196 000 $
Year 20 : 606 000 $
Year 21 : 170 000 $

Washington



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - 125 $ - 3 259 - 54,32%
Level 2: 5326 - 80 $ - 3 048 - 57,22%
Level 3: 2778 - 60 $ - 1 270 - 45,72%
Level 4: 5556 - 45 $ - 2 394 - 43,09%
Luxury : 1000 - 220 $ - 680 - 68,01%
Total Capacity :20660
Farm
Farm Level 1: 2000 - 50 $ - 1 652 - 82,58%
Farm Level 2: 1000 - 30 $ - 832 - 83,19%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %10 651 - 51,55%
Average Income per Game1 398 329 $
Year to Date Revenue53 136 506 $
Farm
Home Games Left3
Average Attendance - %2 483 - 82,78%
Average Income per Game152 699 $
Year to Date Revenue5 802 559 $

Expense

Pro Players Total Salaries53 471 000 $
Pro Players Total Average Salaries53 471 000 $
Farm Players Total Salaries1 785 000 $
Farm Players Total Average Salaries1 785 000 $
Coaches Total Salaries5 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 530 000 $
Pro Year To Date Expenses56 989 873 $
Farm Year To Date Expenses2 776 994 $
Pro Salary Cap Per Days277 052 $
Pro Salary Cap To Date53 736 587 $
Farm Salary Cap Per Days9 107 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 194 987 $
Farm Estimated Season Revenue458 097 $
Pro Remaining Season Days19
Pro Expenses Per Days295 705 $
Pro Estimated Expenses5 618 395 $
Farm Remaining Season Days22
Farm Expenses Per Days16 760 $
Farm Estimated Expenses368 720 $
Estimated Season Expenses5 987 115 $
Estimated Season Salary Cap60 530 575 $
Estimate Under Maximum Salary Cap of 65 000 000 $4 469 425 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 20 530 575 $
Current Bank Account2 768 984 $
Projected Bank Account1 434 953 $

Pro Players Salaries

Tyler Johnson (1 Way Contract) 9 000 000 $ (4)
-Salary Remaining : 886 010 $
Nicklas Backstrom (1 Way Contract) 8 000 000 $ (2)
-Salary Remaining : 787 565 $
Max Pacioretty (1 Way Contract) 6 800 000 $ (2)
-Salary Remaining : 669 430 $
Jay Bouwmeester (1 Way Contract) 6 300 000 $ (2)
-Salary Remaining : 620 207 $
Ryan McDonagh (1 Way Contract) 5 150 000 $ (3)
-Salary Remaining : 506 995 $
Guillaume Latendresse (1 Way Contract) 4 660 000 $ (2)
-Salary Remaining : 458 756 $
Shea Weber (1 Way Contract) 3 850 000 $ (2)
-Salary Remaining : 379 016 $
Andrei Kostitsyn (1 Way Contract) 2 850 000 $ (2)
-Salary Remaining : 280 570 $
James Neal (1 Way Contract) 2 730 000 $ (1)
-Salary Remaining : 268 756 $
Dan Hamhuis (1 Way Contract) 2 550 000 $ (2)
-Salary Remaining : 251 036 $
Michael Hutchinson (1 Way Contract) 2 000 000 $ (4)
-Salary Remaining : 196 891 $
Michael Frolik (1 Way Contract) 985 000 $ (2)
-Salary Remaining : 96 969 $
Al Montoya (1 Way Contract) 975 000 $ (2)
-Salary Remaining : 95 984 $
T.J. Oshie (1 Way Contract) 926 000 $ (2)
-Salary Remaining : 91 161 $
Ivan Provorov 900 000 $ (1)
-Salary Remaining : 88 601 $
Brock Boeser 900 000 $ (1)
-Salary Remaining : 88 601 $
Pavel Buchnevich 900 000 $ (1)
-Salary Remaining : 88 601 $
Jori Lehtera 880 000 $ (3)
-Salary Remaining : 86 632 $
Paul Gaustad 815 000 $ (1)
-Salary Remaining : 80 233 $
Ryan Pulock 800 000 $ (1)
-Salary Remaining : 78 756 $
Andreas Athanasiou 500 000 $ (1)
-Salary Remaining : 49 223 $
Total Pro Players21
Salary Commitment
Year 18 : 62 471 000 $
Year 19 : 54 926 000 $
Year 20 : 17 030 000 $
Year 21 : 11 000 000 $
Salary Average Commitment
Year 18 : 62 471 000 $
Year 19 : 54 926 000 $
Year 20 : 17 030 000 $
Year 21 : 11 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 62 471 000 $
Year 19 : 54 926 000 $
Year 20 : 17 030 000 $
Year 21 : 11 000 000 $

Farm Players Salaries

Carl Soderberg 151 000 $ (1)
Salary Remaining : 16 949 $
Ben Scrivens 140 000 $ (1)
Salary Remaining : 15 714 $
Lee Stempniak 131 000 $ (1)
Salary Remaining : 14 704 $
Thomas Greiss 120 000 $ (2)
Salary Remaining : 13 469 $
Radko Gudas 110 000 $ (1)
Salary Remaining : 12 347 $
Andrew MacDonald 99 000 $ (1)
Salary Remaining : 11 112 $
Ryan O'Byrne 97 500 $ (1)
Salary Remaining : 10 944 $
Ryan Callahan 95 000 $ (1)
Salary Remaining : 10 663 $
Zbynek Michalek 91 500 $ (1)
Salary Remaining : 10 270 $
Ville Leino 90 000 $ (1)
Salary Remaining : 10 102 $
Alexander Nylander 90 000 $ (3)
Salary Remaining : 10 102 $
Alec Martinez 87 500 $ (2)
Salary Remaining : 9 821 $
Dale Weise 85 000 $ (2)
Salary Remaining : 9 541 $
Vladimir Mihalik 85 000 $ (3)
Salary Remaining : 9 541 $
Jim O'Brien 82 500 $ (1)
Salary Remaining : 9 260 $
Milan Michalek 80 000 $ (2)
Salary Remaining : 8 980 $
Lucas Wallmark 50 000 $ (1)
Salary Remaining : 5 612 $
Matt Roy 50 000 $ (2)
Salary Remaining : 5 612 $
Anders Bjork 50 000 $ (3)
Salary Remaining : 5 612 $
Total Farm Players19
Salary Commitment
Year 18 : 1 785 000 $
Year 19 : 647 500 $
Year 20 : 225 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 785 000 $
Year 19 : 647 500 $
Year 20 : 225 000 $
Year 21 : 0 $

Winnipeg



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - 87 $ - 4 853 - 80,89%
Level 2: 5000 - 56 $ - 4 733 - 94,65%
Level 3: 2000 - 43 $ - 1 746 - 87,30%
Level 4: 4000 - 32 $ - 3 213 - 80,33%
Luxury : 1000 - 175 $ - 859 - 85,86%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 647 - 82,35%
Farm Level 2: 1000 - 30 $ - 837 - 83,72%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %15 404 - 85,58%
Average Income per Game1 449 173 $
Year to Date Revenue55 068 568 $
Farm
Home Games Left4
Average Attendance - %2 484 - 82,81%
Average Income per Game150 633 $
Year to Date Revenue5 573 426 $

Expense

Pro Players Total Salaries66 860 000 $
Pro Players Total Average Salaries66 860 000 $
Farm Players Total Salaries1 664 300 $
Farm Players Total Average Salaries1 664 300 $
Coaches Total Salaries1 900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses59 890 345 $
Farm Year To Date Expenses2 016 976 $
Pro Salary Cap Per Days338 987 $
Pro Salary Cap To Date58 412 454 $
Farm Salary Cap Per Days8 491 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 347 519 $
Farm Estimated Season Revenue602 533 $
Pro Remaining Season Days19
Pro Expenses Per Days353 679 $
Pro Estimated Expenses6 719 901 $
Farm Remaining Season Days22
Farm Expenses Per Days11 042 $
Farm Estimated Expenses242 924 $
Estimated Season Expenses6 962 825 $
Estimated Season Salary Cap64 853 207 $
Estimate Under Maximum Salary Cap of 65 000 000 $146 793 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 853 207 $
Current Bank Account19 050 967 $
Projected Bank Account17 038 194 $

Pro Players Salaries

Logan Couture (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 689 119 $
Seth Jones (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 689 119 $
Mark Stone (1 Way Contract) 5 750 000 $ (1)
-Salary Remaining : 566 062 $
Jakob Silfverberg (1 Way Contract) 5 700 000 $ (1)
-Salary Remaining : 561 140 $
Jake Allen (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 492 228 $
Alex Galchenyuk (1 Way Contract) 5 000 000 $ (4)
-Salary Remaining : 492 228 $
Adam Larsson (1 Way Contract) 5 000 000 $ (3)
-Salary Remaining : 492 228 $
Sam Reinhart (1 Way Contract) 4 750 000 $ (4)
-Salary Remaining : 467 617 $
Troy Stecher (1 Way Contract) 3 300 000 $ (4)
-Salary Remaining : 324 870 $
Mark Jankowski 2 500 000 $ (3)
-Salary Remaining : 246 114 $
Zach Bogosian (1 Way Contract) 2 300 000 $ (1)
-Salary Remaining : 226 425 $
Chris Kreider (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 196 891 $
Mark Pysyk (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 196 891 $
Ryan Spooner (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 147 668 $
Nikolai Zherdev (1 Way Contract) 1 450 000 $ (1)
-1 Way Contract Salary Cap : 14 500 $
-Salary Remaining : 142 746 $
Maxime Talbot (1 Way Contract) 1 400 000 $ (2)
-Salary Remaining : 137 824 $
Johnny Oduya (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 118 135 $
Duncan Siemens 900 000 $ (3)
-Salary Remaining : 88 601 $
Andreas Johnson 800 000 $ (2)
-Salary Remaining : 78 756 $
Jake DeBrusk 800 000 $ (1)
-Salary Remaining : 78 756 $
Boyd Gordon (1 Way Contract) 800 000 $ (1)
-Salary Remaining : 78 756 $
Roberto Luongo (1 Way Contract) 710 000 $ (1)
-Salary Remaining : 69 896 $
Total Pro Players22
Salary Commitment
Year 18 : 66 860 000 $
Year 19 : 39 650 000 $
Year 20 : 35 450 000 $
Year 21 : 13 050 000 $
Salary Average Commitment
Year 18 : 66 860 000 $
Year 19 : 39 650 000 $
Year 20 : 35 450 000 $
Year 21 : 13 050 000 $
Salary Cap with 1 Way Contract
Year 18 : 65 424 500 $
Year 19 : 39 650 000 $
Year 20 : 35 450 000 $
Year 21 : 13 050 000 $

Farm Players Salaries

Petr Vrana 99 900 $ (2)
Salary Remaining : 11 213 $
Petteri Nokelainen 99 900 $ (2)
Salary Remaining : 11 213 $
Erik Condra 99 900 $ (2)
Salary Remaining : 11 213 $
Matt Greene 99 900 $ (2)
Salary Remaining : 11 213 $
Steve Downie 99 900 $ (2)
Salary Remaining : 11 213 $
Ryan Shannon 99 900 $ (2)
Salary Remaining : 11 213 $
Anton Babchuk 99 900 $ (2)
Salary Remaining : 11 213 $
Rob Schremp 92 500 $ (3)
Salary Remaining : 10 383 $
Jiri Tlusty 90 000 $ (3)
Salary Remaining : 10 102 $
Adam Dennis 87 000 $ (3)
Salary Remaining : 9 765 $
Fedor Tyutin 85 000 $ (2)
Salary Remaining : 9 541 $
Anton Slepyshev 85 000 $ (2)
Salary Remaining : 9 541 $
Jeremy Williams 80 000 $ (3)
Salary Remaining : 8 980 $
T.J. Hensick 75 500 $ (3)
Salary Remaining : 8 474 $
Peter Mueller 70 000 $ (2)
Salary Remaining : 7 857 $
Magnus Hellberg 65 000 $ (1)
Salary Remaining : 7 296 $
Cam Barker 62 500 $ (2)
Salary Remaining : 7 015 $
Jonathan Ericsson 60 000 $ (2)
Salary Remaining : 6 735 $
Miles Wood 60 000 $ (1)
Salary Remaining : 6 735 $
Matt Smaby 52 500 $ (2)
Salary Remaining : 5 893 $
Total Farm Players20
Salary Commitment
Year 18 : 1 664 300 $
Year 19 : 1 539 300 $
Year 20 : 425 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 664 300 $
Year 19 : 1 539 300 $
Year 20 : 425 000 $
Year 21 : 0 $

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of 65 000 000 $
Available Cap Space

Over Minimum of
40 000 000 $

Pro Players

Farm Players

Total Players

Anaheim 10 918 554 $ 63 024 310 $ 1 975 690 $ 23 024 310 $ 212142
Arizona 9 106 213 $ 62 865 569 $ 2 134 431 $ 22 865 569 $ 231841
Boston 13 925 768 $ 59 241 333 $ 5 758 667 $ 19 241 333 $ 241741
Buffalo 9 051 573 $ 62 009 004 $ 2 990 996 $ 22 009 004 $ 242044
Calgary 2 177 552 $ 62 091 576 $ 2 908 424 $ 22 091 576 $ 221638
Chicago 25 425 860 $ 61 498 168 $ 3 501 832 $ 21 498 168 $ 212142
Colorado 10 894 331 $ 58 013 650 $ 6 986 350 $ 18 013 650 $ 201939
Columbus 5 013 853 $ 62 491 579 $ 2 508 421 $ 22 491 579 $ 231841
Detroit (1 605 146 $) 61 803 181 $ 3 196 819 $ 21 803 181 $ 261339
Edmonton 48 483 067 $ 58 153 318 $ 6 846 682 $ 18 153 318 $ 221840
Floride 15 549 347 $ 51 502 729 $ 13 497 271 $ 11 502 729 $ 221638
LosAngeles 2 387 093 $ 63 974 892 $ 1 025 108 $ 23 974 892 $ 221739
Minnesota 3 713 585 $ 64 997 218 $ 2 782 $ 24 997 218 $ 231942
Montreal 14 300 375 $ 63 380 242 $ 1 619 758 $ 23 380 242 $ 231841
Nashville 23 997 521 $ 55 080 910 $ 9 919 090 $ 15 080 910 $ 241640
New Jersey 14 265 935 $ 59 233 610 $ 5 766 390 $ 19 233 610 $ 231841
NYRangers 21 811 842 $ 62 570 450 $ 2 429 550 $ 22 570 450 $ 211839
Philadelphie 23 408 095 $ 63 982 274 $ 1 017 726 $ 23 982 274 $ 212344
Pittsburgh (1 706 578 $) 64 756 610 $ 243 390 $ 24 756 610 $ 231639
San Jose 13 010 015 $ 59 785 689 $ 5 214 311 $ 19 785 689 $ 222042
St. Louis 24 395 907 $ 59 326 134 $ 5 673 866 $ 19 326 134 $ 241741
Toronto 3 298 575 $ 64 936 957 $ 63 043 $ 24 936 957 $ 222042
Washington 2 768 984 $ 60 530 575 $ 4 469 425 $ 20 530 575 $ 211940
Winnipeg 19 050 967 $ 64 853 207 $ 146 793 $ 24 853 207 $ 222042