Team FinanceLast Update - 11 décembre 2019 at 17:06
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 - 74 $ - 5 929 - 90,36%
Level 2: 5000 - 52 $ - 4 982 - 99,64%
Level 3: 2000 - 38 $ - 2 000 - 100,00%
Level 4: 5556 - 22 $ - 4 748 - 85,46%
Luxury : 1389 - 155 $ - 1 058 - 76,20%
Total Capacity :20506
Farm
Farm Level 1: 2000 - 250 $ - 925 - 46,27%
Farm Level 2: 1000 - 150 $ - 415 - 41,52%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18 717 - 91,28%
Average Income per Game1 544 890 $
Year to Date Revenue13 904 013 $
Farm
Home Games Left31
Average Attendance - %1 341 - 44,68%
Average Income per Game460 874 $
Year to Date Revenue4 608 736 $

Expense

Pro Players Total Salaries51 230 000 $
Pro Players Total Average Salaries51 590 000 $
Farm Players Total Salaries1 290 300 $
Farm Players Total Average Salaries1 290 300 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 507 500 $
Pro Year To Date Expenses12 355 872 $
Farm Year To Date Expenses395 648 $
Pro Salary Cap Per Days271 526 $
Pro Salary Cap To Date11 550 926 $
Farm Salary Cap Per Days6 502 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 436 491 $
Farm Estimated Season Revenue14 287 082 $
Pro Remaining Season Days148
Pro Expenses Per Days288 053 $
Pro Estimated Expenses42 631 844 $
Farm Remaining Season Days148
Farm Expenses Per Days9 423 $
Farm Estimated Expenses1 394 604 $
Estimated Season Expenses44 026 448 $
Estimated Season Salary Cap53 244 274 $
Estimate Under Maximum Salary Cap of 60 000 000 $6 755 726 $
Estimate Over Minimum Salary Cap of 0 $ 53 244 274 $
Current Bank Account10 711 116 $
Projected Bank Account30 408 241 $

Pro Players Salaries

Mika Zibanejad (1 Way Contract) 6 750 000 $ (4)
-Salary Remaining : 5 257 895 $
Evgenii Dadonov (Out of Payroll) 6 250 000 $ (2)
-Salary Remaining : 4 868 421 $
John Tavares (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 4 673 684 $
Alex Goligoski (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 4 284 211 $
Mike Hoffman (1 Way Contract) 4 590 000 $ (1)
-Salary Remaining : 3 575 368 $
Dougie Hamilton (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 3 505 263 $
David Savard (1 Way Contract) 3 350 000 $ (2)
-Salary Remaining : 2 609 474 $
Eric Staal (1 Way Contract) 3 050 000 $ (2)
-Salary Remaining : 2 375 789 $
Mats Zuccarello (1 Way Contract) 2 300 000 $ (2)
-Salary Remaining : 1 791 579 $
Stephen Johns (1 Way Contract) 2 250 000 $ (2)
-Salary Remaining : 1 752 632 $
Brent Seabrook (1 Way Contract) 2 100 000 $ (3)
-Salary Remaining : 1 635 789 $
Pekka Rinne (1 Way Contract) 1 800 000 $ (1)
-Salary Remaining : 1 402 105 $
Michael Hutchinson (1 Way Contract) 1 800 000 $ (1)
-Salary Remaining : 1 402 105 $
Kyle Okposo (1 Way Contract) 1 130 000 $ (2)
-Salary Remaining : 880 211 $
Blake Coleman (1 Way Contract) 1 100 000 $ (3)
-Salary Remaining : 856 842 $
Brian Gibbons (1 Way Contract) 960 000 $ (3)
-Salary Remaining : 747 789 $
Johan Larsson (1 Way Contract) 950 000 $ (3)
-Salary Remaining : 740 000 $
Mikko Rantanen 900 000 $ (2)
-Salary Remaining : 701 053 $
Noah Hanifin 900 000 $ (3)
-Salary Remaining : 701 053 $
Brandon Davidson (1 Way Contract) 800 000 $ (1)
-Salary Remaining : 623 158 $
Colton Sceviour 500 000 $ (3)
-Salary Remaining : 389 474 $
Total Pro Players21
Salary Commitment
Year 17 : 57 480 000 $
Year 18 : 36 990 000 $
Year 19 : 17 760 000 $
Year 20 : 6 750 000 $
Salary Average Commitment
Year 17 : 57 840 000 $
Year 18 : 36 540 000 $
Year 19 : 17 310 000 $
Year 20 : 6 750 000 $
Salary Cap with 1 Way Contract
Year 17 : 57 840 000 $
Year 18 : 36 540 000 $
Year 19 : 17 310 000 $
Year 20 : 6 750 000 $

Farm Players Salaries

T.J. Hensick 112 000 $ (1)
Salary Remaining : 87 242 $
Ryan Hamilton 97 800 $ (1)
Salary Remaining : 76 181 $
Tuomo Ruutu 97 600 $ (1)
Salary Remaining : 76 025 $
Lance Bouma 95 500 $ (1)
Salary Remaining : 74 389 $
Kris Versteeg 95 500 $ (2)
Salary Remaining : 74 389 $
Viktor Stalberg 95 500 $ (3)
Salary Remaining : 74 389 $
James Wisniewski 85 500 $ (1)
Salary Remaining : 66 600 $
Bill Thomas 75 900 $ (1)
Salary Remaining : 59 122 $
Luke Adam 65 000 $ (1)
Salary Remaining : 50 632 $
Pat Maroon 55 000 $ (3)
Salary Remaining : 42 842 $
Mike Green (Out of Payroll) 55 000 $ (3)
Salary Remaining : 42 842 $
Mikko Koskinen 55 000 $ (3)
Salary Remaining : 42 842 $
Cam Barker 55 000 $ (1)
Salary Remaining : 42 842 $
Igor Ozhiganov 50 000 $ (1)
Salary Remaining : 38 947 $
Casey DeSmith 50 000 $ (1)
Salary Remaining : 38 947 $
Nick Seeler 50 000 $ (1)
Salary Remaining : 38 947 $
Markus Nutivaara 50 000 $ (1)
Salary Remaining : 38 947 $
Benoit Pouliot 50 000 $ (1)
Salary Remaining : 38 947 $
Total Farm Players18
Salary Commitment
Year 17 : 1 290 300 $
Year 18 : 356 000 $
Year 19 : 260 500 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 290 300 $
Year 18 : 356 000 $
Year 19 : 260 500 $
Year 20 : 0 $

Arizona



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - 87 $ - 5 138 - 85,64%
Level 2: 5000 - 56 $ - 4 948 - 98,97%
Level 3: 2000 - 43 $ - 1 780 - 89,01%
Level 4: 4000 - 32 $ - 3 342 - 83,54%
Luxury : 1000 - 175 $ - 849 - 84,94%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 250 $ - 932 - 46,58%
Farm Level 2: 1000 - 200 $ - 379 - 37,86%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %16 058 - 89,21%
Average Income per Game1 573 861 $
Year to Date Revenue14 164 745 $
Farm
Home Games Left30
Average Attendance - %1 310 - 43,67%
Average Income per Game459 834 $
Year to Date Revenue5 058 178 $

Expense

Pro Players Total Salaries68 207 000 $
Pro Players Total Average Salaries68 687 000 $
Farm Players Total Salaries1 989 000 $
Farm Players Total Average Salaries1 989 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 408 624 $
Farm Year To Date Expenses766 605 $
Pro Salary Cap Per Days313 183 $
Pro Salary Cap To Date13 211 493 $
Farm Salary Cap Per Days10 468 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 363 538 $
Farm Estimated Season Revenue13 795 031 $
Pro Remaining Season Days148
Pro Expenses Per Days372 142 $
Pro Estimated Expenses55 077 016 $
Farm Remaining Season Days148
Farm Expenses Per Days18 363 $
Farm Estimated Expenses2 717 724 $
Estimated Season Expenses57 794 740 $
Estimated Season Salary Cap59 562 577 $
Estimate Under Maximum Salary Cap of 60 000 000 $437 423 $
Estimate Over Minimum Salary Cap of 0 $ 59 562 577 $
Current Bank Account29 542 367 $
Projected Bank Account35 906 196 $

Pro Players Salaries

Brent Burns (1 Way Contract) 8 110 000 $ (2)
-Salary Remaining : 6 317 263 $
Jeff Carter (1 Way Contract) 7 850 000 $ (2)
-Salary Remaining : 6 114 737 $
Filip Forsberg (1 Way Contract) 7 600 000 $ (3)
-Salary Remaining : 5 920 000 $
Jonathan Huberdeau (1 Way Contract) 7 520 000 $ (1)
-Salary Remaining : 5 857 684 $
Jack Eichel (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 4 673 684 $
Torey Krug (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 4 284 211 $
Niklas Hjalmarsson (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 3 894 737 $
Devin Setoguchi (1 Way Contract) 4 125 000 $ (2)
-1 Way Contract Salary Cap : 41 250 $
-Salary Remaining : 3 213 158 $
Mikko Koivu (1 Way Contract) 2 850 000 $ (1)
-1 Way Contract Salary Cap : 28 500 $
-Salary Remaining : 2 220 000 $
Ryan Suter (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 1 947 368 $
Jori Lehtera (1 Way Contract) 2 300 000 $ (1)
-1 Way Contract Salary Cap : 23 000 $
-Salary Remaining : 1 791 579 $
Casey Cizikas (1 Way Contract) 1 000 000 $ (2)
-Salary Remaining : 778 947 $
Darnell Nurse 900 000 $ (2)
-Salary Remaining : 701 053 $
Mathew Barzal 900 000 $ (2)
-Salary Remaining : 701 053 $
Kyle Connor 900 000 $ (2)
-Salary Remaining : 701 053 $
Timo Meier 900 000 $ (3)
-Salary Remaining : 701 053 $
Nicolas Deslauriers 700 000 $ (2)
-Salary Remaining : 545 263 $
Louis Domingue (1 Way Contract) 700 000 $ (1)
-Salary Remaining : 545 263 $
Mattias Ritola 700 000 $ (2)
-Salary Remaining : 545 263 $
Frans Nielsen (1 Way Contract) 552 000 $ (3)
-Salary Remaining : 429 979 $
Marc Staal (1 Way Contract) 550 000 $ (3)
-Salary Remaining : 428 421 $
Magnus Paajarvi (1 Way Contract) 550 000 $ (3)
-Salary Remaining : 428 421 $
Alexandar Georgiyev 500 000 $ (2)
-Salary Remaining : 389 474 $
Total Pro Players23
Salary Commitment
Year 17 : 68 207 000 $
Year 18 : 38 337 000 $
Year 19 : 10 152 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 68 687 000 $
Year 18 : 38 337 000 $
Year 19 : 10 152 000 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 59 504 750 $
Year 18 : 34 253 250 $
Year 19 : 10 152 000 $
Year 20 : 0 $

Farm Players Salaries

Mikhail Grabovski 147 000 $ (2)
Salary Remaining : 114 505 $
Matt Lashoff 144 000 $ (2)
Salary Remaining : 112 168 $
Cody McLeod 142 000 $ (1)
Salary Remaining : 110 611 $
Shane O'Brien 142 000 $ (2)
Salary Remaining : 110 611 $
Joel Ward 142 000 $ (2)
Salary Remaining : 110 611 $
Jason Pominville 137 000 $ (2)
Salary Remaining : 106 716 $
Gregory Campbell 137 000 $ (2)
Salary Remaining : 106 716 $
Matt Carle 127 000 $ (1)
Salary Remaining : 98 926 $
Alexei Emelin 122 000 $ (1)
Salary Remaining : 95 032 $
Matt Stajan 122 000 $ (2)
Salary Remaining : 95 032 $
Bobby Butler 117 000 $ (2)
Salary Remaining : 91 137 $
Matt Read 110 000 $ (2)
Salary Remaining : 85 684 $
Riley Sheahan 90 000 $ (1)
Salary Remaining : 70 105 $
Mark Arcobello 85 000 $ (2)
Salary Remaining : 66 211 $
Alex Petrovic 75 000 $ (3)
Salary Remaining : 58 421 $
Andreas Borgman 50 000 $ (2)
Salary Remaining : 38 947 $
Viktor Antipin 50 000 $ (1)
Salary Remaining : 38 947 $
Charlie Lindgren 50 000 $ (2)
Salary Remaining : 38 947 $
Total Farm Players18
Salary Commitment
Year 17 : 1 989 000 $
Year 18 : 1 458 000 $
Year 19 : 75 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 989 000 $
Year 18 : 1 458 000 $
Year 19 : 75 000 $
Year 20 : 0 $

Boston



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - 80 $ - 5 869 - 97,82%
Level 2: 5000 - 50 $ - 4 979 - 99,58%
Level 3: 2000 - 40 $ - 1 970 - 98,49%
Level 4: 4000 - 30 $ - 3 892 - 97,31%
Luxury : 1000 - 175 $ - 964 - 96,39%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 150 $ - 1 997 - 99,84%
Farm Level 2: 1000 - 100 $ - 990 - 98,96%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %17 675 - 98,19%
Average Income per Game1 400 493 $
Year to Date Revenue12 604 436 $
Farm
Home Games Left32
Average Attendance - %2 986 - 99,55%
Average Income per Game188 593 $
Year to Date Revenue1 697 334 $

Expense

Pro Players Total Salaries64 375 000 $
Pro Players Total Average Salaries61 275 000 $
Farm Players Total Salaries1 477 000 $
Farm Players Total Average Salaries1 477 000 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses13 303 015 $
Farm Year To Date Expenses471 436 $
Pro Salary Cap Per Days286 417 $
Pro Salary Cap To Date10 926 958 $
Farm Salary Cap Per Days7 774 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue44 815 772 $
Farm Estimated Season Revenue6 034 965 $
Pro Remaining Season Days148
Pro Expenses Per Days344 079 $
Pro Estimated Expenses50 923 692 $
Farm Remaining Season Days148
Farm Expenses Per Days10 932 $
Farm Estimated Expenses1 617 936 $
Estimated Season Expenses52 541 628 $
Estimated Season Salary Cap53 316 674 $
Estimate Under Maximum Salary Cap of 60 000 000 $6 683 326 $
Estimate Over Minimum Salary Cap of 0 $ 53 316 674 $
Current Bank Account13 990 723 $
Projected Bank Account12 299 832 $

Pro Players Salaries

Kyle Turris (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 4 673 684 $
Colton Parayko (1 Way Contract) 4 650 000 $ (4)
-Salary Remaining : 3 622 105 $
P.K. Subban (1 Way Contract) 4 500 000 $ (4)
-Salary Remaining : 3 505 263 $
Brock Nelson (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 3 115 789 $
Jack Johnson (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 3 115 789 $
Tomas Tatar (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 3 115 789 $
Nikita Filatov (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 3 115 789 $
Jean Gabriel Pageau (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 2 726 316 $
Adam Henrique (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 2 726 316 $
Joonas Korpisalo (1 Way Contract) 3 000 000 $ (4)
-Salary Remaining : 2 336 842 $
Cody Franson (1 Way Contract) 2 900 000 $ (3)
-Salary Remaining : 2 258 947 $
Matt Niskanen (1 Way Contract) 2 750 000 $ (1)
-1 Way Contract Salary Cap : 27 500 $
-Salary Remaining : 2 142 105 $
Mike Cammalleri (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 557 895 $
Maxime Talbot (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 557 895 $
Jon Merrill (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 1 557 895 $
Mike Condon (1 Way Contract) 1 900 000 $ (1)
-1 Way Contract Salary Cap : 19 000 $
-Salary Remaining : 1 480 000 $
Adam Lowry (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 1 168 421 $
Michael Bournival (1 Way Contract) 1 250 000 $ (2)
-1 Way Contract Salary Cap : 12 500 $
-Salary Remaining : 973 684 $
Matt Nieto (1 Way Contract) 1 150 000 $ (3)
-Salary Remaining : 895 789 $
Fedor Tyutin (1 Way Contract) 1 025 000 $ (1)
-1 Way Contract Salary Cap : 10 250 $
-Salary Remaining : 798 421 $
Erik Haula 900 000 $ (1)
-Salary Remaining : 701 053 $
Oscar Klefbom 900 000 $ (1)
-Salary Remaining : 701 053 $
Pierre-Luc Dubois 900 000 $ (3)
-Salary Remaining : 701 053 $
Antti Raanta (1 Way Contract) 850 000 $ (2)
-Salary Remaining : 662 105 $
J.T. Compher 700 000 $ (2)
-Salary Remaining : 545 263 $
Jake Guentzel 500 000 $ (2)
-Salary Remaining : 389 474 $
Total Pro Players26
Salary Commitment
Year 17 : 64 375 000 $
Year 18 : 35 400 000 $
Year 19 : 17 100 000 $
Year 20 : 12 150 000 $
Salary Average Commitment
Year 17 : 61 275 000 $
Year 18 : 35 400 000 $
Year 19 : 17 100 000 $
Year 20 : 12 150 000 $
Salary Cap with 1 Way Contract
Year 17 : 54 419 250 $
Year 18 : 34 162 500 $
Year 19 : 17 100 000 $
Year 20 : 12 150 000 $

Farm Players Salaries

Drew Stafford 150 000 $ (1)
Salary Remaining : 116 842 $
Dustin Tokarski 150 000 $ (2)
Salary Remaining : 116 842 $
David Moss 140 000 $ (2)
Salary Remaining : 109 053 $
Jonathan Cheechoo 140 000 $ (2)
Salary Remaining : 109 053 $
Trevor Lewis 130 000 $ (1)
Salary Remaining : 101 263 $
Nikita Nikitin 110 000 $ (2)
Salary Remaining : 85 684 $
Chris VandeVelde 100 000 $ (2)
Salary Remaining : 77 895 $
Scottie Upshall 97 000 $ (1)
Salary Remaining : 75 558 $
Rostislav Klesla 95 000 $ (1)
Salary Remaining : 74 000 $
Yannick Weber 95 000 $ (2)
Salary Remaining : 74 000 $
Mattias Janmark 90 000 $ (3)
Salary Remaining : 70 105 $
Cameron Gaunce 70 000 $ (1)
Salary Remaining : 54 526 $
Phillip Di Giuseppe 60 000 $ (2)
Salary Remaining : 46 737 $
Paul Carey 50 000 $ (1)
Salary Remaining : 38 947 $
Total Farm Players14
Salary Commitment
Year 17 : 1 477 000 $
Year 18 : 885 000 $
Year 19 : 90 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 477 000 $
Year 18 : 885 000 $
Year 19 : 90 000 $
Year 20 : 0 $

Buffalo



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - 75 $ - 5 804 - 96,73%
Level 2: 5000 - 46 $ - 4 952 - 99,03%
Level 3: 2000 - 28 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 4 000 - 100,00%
Luxury : 1000 - 152 $ - 1 000 - 100,00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 250 $ - 940 - 47,00%
Farm Level 2: 1000 - 150 $ - 506 - 50,59%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %17 755 - 98,64%
Average Income per Game1 417 055 $
Year to Date Revenue12 753 491 $
Farm
Home Games Left31
Average Attendance - %1 446 - 48,19%
Average Income per Game463 181 $
Year to Date Revenue4 631 814 $

Expense

Pro Players Total Salaries67 420 000 $
Pro Players Total Average Salaries67 420 000 $
Farm Players Total Salaries1 325 000 $
Farm Players Total Average Salaries1 325 000 $
Coaches Total Salaries2 200 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 078 616 $
Farm Year To Date Expenses399 148 $
Pro Salary Cap Per Days314 200 $
Pro Salary Cap To Date12 789 548 $
Farm Salary Cap Per Days6 974 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue45 345 746 $
Farm Estimated Season Revenue14 358 623 $
Pro Remaining Season Days148
Pro Expenses Per Days363 789 $
Pro Estimated Expenses53 840 772 $
Farm Remaining Season Days148
Farm Expenses Per Days9 605 $
Farm Estimated Expenses1 421 540 $
Estimated Season Expenses55 262 312 $
Estimated Season Salary Cap59 291 148 $
Estimate Under Maximum Salary Cap of 60 000 000 $708 852 $
Estimate Over Minimum Salary Cap of 0 $ 59 291 148 $
Current Bank Account30 157 986 $
Projected Bank Account34 600 043 $

Pro Players Salaries

Derick Brassard (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 4 673 684 $
Nicklas Bergfors (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 4 673 684 $
James Van Riemsdyk (1 Way Contract) 5 500 000 $ (4)
-Salary Remaining : 4 284 211 $
Ryan Strome (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 4 284 211 $
Jannik Hansen (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 3 894 737 $
Jonathan Quick (1 Way Contract) 4 650 000 $ (1)
-Salary Remaining : 3 622 105 $
Kevin Hayes (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 3 505 263 $
Dan Girardi (1 Way Contract) 3 750 000 $ (3)
-Salary Remaining : 2 921 053 $
Pavel Datsyuk (1 Way Contract) 3 300 000 $ (1)
-Salary Remaining : 2 570 526 $
Travis Hamonic (1 Way Contract) 3 250 000 $ (4)
-Salary Remaining : 2 531 579 $
Patrick Marleau (1 Way Contract) 2 800 000 $ (1)
-Salary Remaining : 2 181 053 $
Michael Sauer (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 1 947 368 $
Paul Byron (1 Way Contract) 2 500 000 $ (4)
-1 Way Contract Salary Cap : 25 000 $
-Salary Remaining : 1 947 368 $
Robin Lehner (1 Way Contract) 2 000 000 $ (1)
-1 Way Contract Salary Cap : 20 000 $
-Salary Remaining : 1 557 895 $
Tobias Rieder (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 1 168 421 $
Andrew Shaw (1 Way Contract) 1 300 000 $ (1)
-1 Way Contract Salary Cap : 13 000 $
-Salary Remaining : 1 012 632 $
John Moore (1 Way Contract) 1 250 000 $ (1)
-1 Way Contract Salary Cap : 12 500 $
-Salary Remaining : 973 684 $
Josh Morrissey 900 000 $ (2)
-Salary Remaining : 701 053 $
Jared McCann 800 000 $ (3)
-Salary Remaining : 623 158 $
Rocco Grimaldi 800 000 $ (1)
-Salary Remaining : 623 158 $
Joe Vitale (1 Way Contract) 750 000 $ (2)
-1 Way Contract Salary Cap : 7 500 $
-Salary Remaining : 584 211 $
Erik Cernak 600 000 $ (3)
-Salary Remaining : 467 368 $
Oskar Sundqvist 600 000 $ (2)
-Salary Remaining : 467 368 $
Vinnie Hinostroza 600 000 $ (1)
-Salary Remaining : 467 368 $
Jonas Hiller (1 Way Contract) 570 000 $ (1)
-Salary Remaining : 444 000 $
Matt Grzelcyk 500 000 $ (2)
-Salary Remaining : 389 474 $
Total Pro Players26
Salary Commitment
Year 17 : 67 420 000 $
Year 18 : 37 150 000 $
Year 19 : 16 400 000 $
Year 20 : 11 250 000 $
Salary Average Commitment
Year 17 : 67 420 000 $
Year 18 : 37 150 000 $
Year 19 : 16 400 000 $
Year 20 : 11 250 000 $
Salary Cap with 1 Way Contract
Year 17 : 59 698 000 $
Year 18 : 33 932 500 $
Year 19 : 13 925 000 $
Year 20 : 8 775 000 $

Farm Players Salaries

Peter Harrold 120 000 $ (1)
Salary Remaining : 93 474 $
Mikko Lehtonen 95 000 $ (2)
Salary Remaining : 74 000 $
Sven Baertschi 90 000 $ (1)
Salary Remaining : 70 105 $
Slater Koekkoek 90 000 $ (1)
Salary Remaining : 70 105 $
Julian Melchiori 85 000 $ (2)
Salary Remaining : 66 211 $
Teemu Pulkkinen 85 000 $ (2)
Salary Remaining : 66 211 $
Dalton Prout 80 000 $ (1)
Salary Remaining : 62 316 $
Chris Tierney 80 000 $ (1)
Salary Remaining : 62 316 $
Devante Smith-Pelly 75 000 $ (1)
Salary Remaining : 58 421 $
Eric Gelinas 70 000 $ (1)
Salary Remaining : 54 526 $
Martin Frk 70 000 $ (1)
Salary Remaining : 54 526 $
Miikka Salomaki 70 000 $ (3)
Salary Remaining : 54 526 $
Jhonas Enroth 65 000 $ (2)
Salary Remaining : 50 632 $
Michael Latta 65 000 $ (3)
Salary Remaining : 50 632 $
Greg McKegg 65 000 $ (3)
Salary Remaining : 50 632 $
Lucas Lessio 60 000 $ (3)
Salary Remaining : 46 737 $
Joseph Cramarossa 60 000 $ (3)
Salary Remaining : 46 737 $
Total Farm Players17
Salary Commitment
Year 17 : 1 325 000 $
Year 18 : 650 000 $
Year 19 : 320 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 325 000 $
Year 18 : 650 000 $
Year 19 : 320 000 $
Year 20 : 0 $

Calgary



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - 100 $ - 4 381 - 73,02%
Level 2: 5635 - 61 $ - 4 187 - 74,31%
Level 3: 2778 - 50 $ - 1 485 - 53,46%
Level 4: 5556 - 30 $ - 3 538 - 63,68%
Luxury : 1000 - 175 $ - 862 - 86,21%
Total Capacity :20969
Farm
Farm Level 1: 2000 - 151 $ - 1 966 - 98,32%
Farm Level 2: 1000 - 100 $ - 965 - 96,47%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %14 454 - 68,93%
Average Income per Game1 526 965 $
Year to Date Revenue15 269 650 $
Farm
Home Games Left31
Average Attendance - %2 931 - 97,70%
Average Income per Game153 798 $
Year to Date Revenue1 537 980 $

Expense

Pro Players Total Salaries57 085 000 $
Pro Players Total Average Salaries57 085 000 $
Farm Players Total Salaries1 270 400 $
Farm Players Total Average Salaries1 270 400 $
Coaches Total Salaries3 490 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses13 522 315 $
Farm Year To Date Expenses418 358 $
Pro Salary Cap Per Days295 237 $
Pro Salary Cap To Date12 869 109 $
Farm Salary Cap Per Days6 213 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 335 915 $
Farm Estimated Season Revenue4 767 738 $
Pro Remaining Season Days148
Pro Expenses Per Days315 132 $
Pro Estimated Expenses46 639 536 $
Farm Remaining Season Days148
Farm Expenses Per Days10 371 $
Farm Estimated Expenses1 534 908 $
Estimated Season Expenses48 174 444 $
Estimated Season Salary Cap56 564 185 $
Estimate Under Maximum Salary Cap of 60 000 000 $3 435 815 $
Estimate Over Minimum Salary Cap of 0 $ 56 564 185 $
Current Bank Account3 584 036 $
Projected Bank Account7 513 245 $

Pro Players Salaries

Evgeny Kuznetsov (1 Way Contract) 7 000 000 $ (1)
-Salary Remaining : 5 452 632 $
Leon Draisaitl (1 Way Contract) 6 100 000 $ (4)
-Salary Remaining : 4 751 579 $
Jonathan Marchessault (1 Way Contract) 5 700 000 $ (2)
-Salary Remaining : 4 440 000 $
Patrik Berglund (1 Way Contract) 5 250 000 $ (2)
-Salary Remaining : 4 089 474 $
Aaron Ekblad (1 Way Contract) 5 250 000 $ (3)
-Salary Remaining : 4 089 474 $
Mikael Granlund (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 3 505 263 $
Jacob Trouba (1 Way Contract) 3 600 000 $ (1)
-Salary Remaining : 2 804 211 $
Boone Jenner (1 Way Contract) 3 550 000 $ (2)
-Salary Remaining : 2 765 263 $
Evander Kane (1 Way Contract) 3 000 000 $ (3)
-Salary Remaining : 2 336 842 $
Cory Schneider (1 Way Contract) 2 100 000 $ (3)
-Salary Remaining : 1 635 789 $
Dion Phaneuf (1 Way Contract) 1 375 000 $ (2)
-Salary Remaining : 1 071 053 $
Ryan Miller (1 Way Contract) 1 310 000 $ (2)
-Salary Remaining : 1 020 421 $
Andrew Cogliano (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 934 737 $
Johnny Oduya (1 Way Contract) 1 200 000 $ (2)
-Salary Remaining : 934 737 $
David Leneveu (1 Way Contract) 1 000 000 $ (1)
-1 Way Contract Salary Cap : 10 000 $
-Salary Remaining : 778 947 $
Zdeno Chara (1 Way Contract) 1 000 000 $ (2)
-Salary Remaining : 778 947 $
Michal Kempny 900 000 $ (1)
-Salary Remaining : 701 053 $
Mitchell Marner 900 000 $ (1)
-Salary Remaining : 701 053 $
Jonathan Drouin 900 000 $ (1)
-Salary Remaining : 701 053 $
Bryan Rust (1 Way Contract) 750 000 $ (3)
-Salary Remaining : 584 211 $
Andrew Copp 500 000 $ (2)
-Salary Remaining : 389 474 $
Total Pro Players21
Salary Commitment
Year 17 : 57 085 000 $
Year 18 : 37 085 000 $
Year 19 : 17 200 000 $
Year 20 : 6 100 000 $
Salary Average Commitment
Year 17 : 57 085 000 $
Year 18 : 37 085 000 $
Year 19 : 17 200 000 $
Year 20 : 6 100 000 $
Salary Cap with 1 Way Contract
Year 17 : 56 095 000 $
Year 18 : 37 085 000 $
Year 19 : 17 200 000 $
Year 20 : 6 100 000 $

Farm Players Salaries

Mark Barberio 135 000 $ (2)
Salary Remaining : 105 158 $
Erik Reitz 125 000 $ (2)
Salary Remaining : 97 368 $
Anton Stralman 100 000 $ (2)
Salary Remaining : 77 895 $
Joakim Nordstrom 95 000 $ (3)
Salary Remaining : 74 000 $
Jayson Megna (Out of Payroll) 90 000 $ (2)
Salary Remaining : 70 105 $
Stephane Da Costa 90 000 $ (1)
Salary Remaining : 70 105 $
Gabriel Bourque 85 000 $ (2)
Salary Remaining : 66 211 $
Steve Mason 80 000 $ (2)
Salary Remaining : 62 316 $
Scott Wilson 70 000 $ (3)
Salary Remaining : 54 526 $
Nathan Beaulieu 65 000 $ (2)
Salary Remaining : 50 632 $
Anthony Bitetto 62 500 $ (2)
Salary Remaining : 48 684 $
Matt Martin 60 000 $ (3)
Salary Remaining : 46 737 $
Sergei Kalinin 60 000 $ (2)
Salary Remaining : 46 737 $
Brett Sutter 52 900 $ (1)
Salary Remaining : 41 206 $
Jakub Jerabek 50 000 $ (1)
Salary Remaining : 38 947 $
Dan Lacosta 50 000 $ (1)
Salary Remaining : 38 947 $
Total Farm Players16
Salary Commitment
Year 17 : 1 270 400 $
Year 18 : 1 027 500 $
Year 19 : 225 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 270 400 $
Year 18 : 1 027 500 $
Year 19 : 225 000 $
Year 20 : 0 $

Chicago



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6200 - 85 $ - 5 529 - 89,18%
Level 2: 5100 - 55 $ - 4 561 - 89,43%
Level 3: 2000 - 39 $ - 1 865 - 93,25%
Level 4: 4000 - 25 $ - 3 714 - 92,84%
Luxury : 1389 - 110 $ - 1 096 - 78,91%
Total Capacity :18689
Farm
Farm Level 1: 2000 - 45 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 35 $ - 999 - 99,92%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %16 765 - 89,70%
Average Income per Game1 593 270 $
Year to Date Revenue15 932 698 $
Farm
Home Games Left31
Average Attendance - %2 999 - 99,97%
Average Income per Game181 738 $
Year to Date Revenue1 817 383 $

Expense

Pro Players Total Salaries50 333 000 $
Pro Players Total Average Salaries50 583 000 $
Farm Players Total Salaries1 479 800 $
Farm Players Total Average Salaries1 479 800 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses11 401 093 $
Farm Year To Date Expenses447 524 $
Pro Salary Cap Per Days255 805 $
Pro Salary Cap To Date10 607 822 $
Farm Salary Cap Per Days7 788 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 391 364 $
Farm Estimated Season Revenue5 633 887 $
Pro Remaining Season Days148
Pro Expenses Per Days275 437 $
Pro Estimated Expenses40 764 676 $
Farm Remaining Season Days148
Farm Expenses Per Days10 420 $
Farm Estimated Expenses1 542 160 $
Estimated Season Expenses42 306 836 $
Estimated Season Salary Cap48 466 962 $
Estimate Under Maximum Salary Cap of 60 000 000 $11 533 038 $
Estimate Over Minimum Salary Cap of 0 $ 48 466 962 $
Current Bank Account8 327 143 $
Projected Bank Account21 045 558 $

Pro Players Salaries

Tyler Seguin (1 Way Contract) 6 900 000 $ (1)
-Salary Remaining : 5 374 737 $
Oliver Ekman-Larsson (1 Way Contract) 6 900 000 $ (1)
-Salary Remaining : 5 374 737 $
Tyler Ennis (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 3 505 263 $
Michael Del Zotto (1 Way Contract) 4 250 000 $ (1)
-Salary Remaining : 3 310 526 $
Luke Schenn (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 2 726 316 $
Thomas Hickey (1 Way Contract) 3 400 000 $ (2)
-Salary Remaining : 2 648 421 $
J.T. Miller (1 Way Contract) 3 200 000 $ (1)
-Salary Remaining : 2 492 632 $
Aaron Dell (1 Way Contract) 2 050 000 $ (2)
-Salary Remaining : 1 596 842 $
Craig Anderson (1 Way Contract) 2 000 000 $ (1)
-1 Way Contract Salary Cap : 20 000 $
-Salary Remaining : 1 557 895 $
Deryk Engelland (1 Way Contract) 1 717 000 $ (2)
-Salary Remaining : 1 337 453 $
Nick Foligno (1 Way Contract) 1 000 000 $ (2)
-Salary Remaining : 778 947 $
Alexander Steen (1 Way Contract) 966 000 $ (1)
-Salary Remaining : 752 463 $
Marc-Andre Fleury (1 Way Contract) 950 000 $ (2)
-Salary Remaining : 740 000 $
Brett Connolly 900 000 $ (1)
-Salary Remaining : 701 053 $
Ales Hemsky (1 Way Contract) 900 000 $ (3)
-Salary Remaining : 701 053 $
Derek Grant 900 000 $ (1)
-Salary Remaining : 701 053 $
Joel Armia 900 000 $ (1)
-Salary Remaining : 701 053 $
Brendan Smith 850 000 $ (3)
-Salary Remaining : 662 105 $
Joey Hishon 850 000 $ (3)
-Salary Remaining : 662 105 $
Radek Faksa 800 000 $ (1)
-Salary Remaining : 623 158 $
Colin Wilson (1 Way Contract) 750 000 $ (1)
-Salary Remaining : 584 211 $
Kevin Connauton 750 000 $ (1)
-Salary Remaining : 584 211 $
Maxime Macenauer 700 000 $ (1)
-Salary Remaining : 545 263 $
Frank Vatrano 700 000 $ (2)
-Salary Remaining : 545 263 $
Total Pro Players24
Salary Commitment
Year 17 : 50 333 000 $
Year 18 : 16 917 000 $
Year 19 : 7 100 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 50 583 000 $
Year 18 : 16 917 000 $
Year 19 : 7 100 000 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 48 603 000 $
Year 18 : 16 917 000 $
Year 19 : 7 100 000 $
Year 20 : 0 $

Farm Players Salaries

Antti Pihlstrom 122 000 $ (1)
Salary Remaining : 95 032 $
Zbynek Michalek 122 000 $ (1)
Salary Remaining : 95 032 $
Torrey Mitchell 110 000 $ (1)
Salary Remaining : 85 684 $
Peter Regin 101 000 $ (1)
Salary Remaining : 78 674 $
Jesse Joensuu 97 500 $ (2)
Salary Remaining : 75 947 $
Patrick O'Sullivan 97 500 $ (2)
Salary Remaining : 75 947 $
Bryan Bickell 88 800 $ (2)
Salary Remaining : 69 171 $
Lukas Sedlak 85 000 $ (1)
Salary Remaining : 66 211 $
Kerby Rychel 80 000 $ (2)
Salary Remaining : 62 316 $
Radim Vrbata 80 000 $ (2)
Salary Remaining : 62 316 $
Connor Brickley 75 000 $ (3)
Salary Remaining : 58 421 $
Bob Sanguinetti 70 000 $ (2)
Salary Remaining : 54 526 $
Patrik Nemeth 70 000 $ (3)
Salary Remaining : 54 526 $
Brandon Bollig 66 000 $ (2)
Salary Remaining : 51 411 $
Steven Kampfer 60 000 $ (3)
Salary Remaining : 46 737 $
Jonathon Blum 55 000 $ (2)
Salary Remaining : 42 842 $
Linus Ullmark 50 000 $ (1)
Salary Remaining : 38 947 $
Colby Cave 50 000 $ (2)
Salary Remaining : 38 947 $
Total Farm Players18
Salary Commitment
Year 17 : 1 479 800 $
Year 18 : 889 800 $
Year 19 : 205 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 479 800 $
Year 18 : 889 800 $
Year 19 : 205 000 $
Year 20 : 0 $

Colorado



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6100 - 80 $ - 5 856 - 96,01%
Level 2: 6944 - 60 $ - 4 557 - 65,63%
Level 3: 2778 - 30 $ - 2 333 - 83,97%
Level 4: 5556 - 20 $ - 4 785 - 86,13%
Luxury : 1389 - 150 $ - 1 054 - 75,85%
Total Capacity :22767
Farm
Farm Level 1: 2000 - 250 $ - 904 - 45,20%
Farm Level 2: 1000 - 200 $ - 389 - 38,94%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18 585 - 81,63%
Average Income per Game1 587 817 $
Year to Date Revenue14 290 352 $
Farm
Home Games Left31
Average Attendance - %1 293 - 43,11%
Average Income per Game452 781 $
Year to Date Revenue4 527 812 $

Expense

Pro Players Total Salaries57 953 000 $
Pro Players Total Average Salaries57 953 000 $
Farm Players Total Salaries1 718 510 $
Farm Players Total Average Salaries1 718 510 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 185 000 $
Pro Year To Date Expenses13 618 557 $
Farm Year To Date Expenses493 621 $
Pro Salary Cap Per Days305 016 $
Pro Salary Cap To Date12 734 344 $
Farm Salary Cap Per Days9 045 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 810 140 $
Farm Estimated Season Revenue14 036 217 $
Pro Remaining Season Days148
Pro Expenses Per Days326 068 $
Pro Estimated Expenses48 258 064 $
Farm Remaining Season Days148
Farm Expenses Per Days11 676 $
Farm Estimated Expenses1 728 048 $
Estimated Season Expenses49 986 112 $
Estimated Season Salary Cap59 061 712 $
Estimate Under Maximum Salary Cap of 60 000 000 $938 288 $
Estimate Over Minimum Salary Cap of 0 $ 59 061 712 $
Current Bank Account10 027 498 $
Projected Bank Account24 887 743 $

Pro Players Salaries

Ryan Kesler (1 Way Contract) 6 751 000 $ (2)
-Salary Remaining : 5 258 674 $
Jeff Petry (1 Way Contract) 6 350 000 $ (3)
-Salary Remaining : 4 946 316 $
Ryan Ellis (1 Way Contract) 5 800 000 $ (1)
-Salary Remaining : 4 517 895 $
Nail Yakupov (1 Way Contract) 5 400 000 $ (1)
-Salary Remaining : 4 206 316 $
Paul Stastny (1 Way Contract) 5 151 000 $ (2)
-Salary Remaining : 4 012 358 $
Marc-André Cliche (1 Way Contract) 4 800 000 $ (2)
-Salary Remaining : 3 738 947 $
Victor Rask (1 Way Contract) 3 600 000 $ (1)
-Salary Remaining : 2 804 211 $
Erik Gudbranson (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 2 336 842 $
Wayne Simmonds (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 2 336 842 $
Artem Anisimov (1 Way Contract) 2 700 000 $ (2)
-Salary Remaining : 2 103 158 $
Nick Bjugstad (1 Way Contract) 2 600 000 $ (1)
-Salary Remaining : 2 025 263 $
Mark Pysyk (1 Way Contract) 2 100 000 $ (1)
-Salary Remaining : 1 635 789 $
Braydon Coburn (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 1 168 421 $
William Nylander 900 000 $ (1)
-Salary Remaining : 701 053 $
Jakub Kindl (1 Way Contract) 851 000 $ (2)
-Salary Remaining : 662 884 $
Brian Elliott (1 Way Contract) 750 000 $ (2)
-Salary Remaining : 584 211 $
Brian Flynn (1 Way Contract) 700 000 $ (3)
-Salary Remaining : 545 263 $
Pascal Leclaire (1 Way Contract) 500 000 $ (3)
-Salary Remaining : 389 474 $
Francois Beauchemin 500 000 $ (3)
-Salary Remaining : 389 474 $
Jimmy Hayes (1 Way Contract) 500 000 $ (1)
-Salary Remaining : 389 474 $
Derek MacKenzie (1 Way Contract) 500 000 $ (2)
-Salary Remaining : 389 474 $
Total Pro Players21
Salary Commitment
Year 17 : 57 953 000 $
Year 18 : 37 053 000 $
Year 19 : 8 050 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 57 953 000 $
Year 18 : 37 053 000 $
Year 19 : 8 050 000 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 57 953 000 $
Year 18 : 37 053 000 $
Year 19 : 8 050 000 $
Year 20 : 0 $

Farm Players Salaries

Josh Gorges 137 500 $ (2)
Salary Remaining : 107 105 $
Derek Meech 125 500 $ (2)
Salary Remaining : 97 758 $
Clay Wilson 120 500 $ (2)
Salary Remaining : 93 863 $
Dustin Boyd 115 100 $ (2)
Salary Remaining : 89 657 $
Antti Niemi 115 100 $ (3)
Salary Remaining : 89 657 $
Christian Ehrhoff 105 100 $ (3)
Salary Remaining : 81 867 $
P-A Parenteau 96 100 $ (1)
Salary Remaining : 74 857 $
Brett Sterling 95 510 $ (3)
Salary Remaining : 74 397 $
Anthony Stewart 85 100 $ (3)
Salary Remaining : 66 288 $
Scott Harrington 85 000 $ (1)
Salary Remaining : 66 211 $
Cory Emmerton 75 000 $ (3)
Salary Remaining : 58 421 $
Kyle Rau 70 000 $ (1)
Salary Remaining : 54 526 $
Jordan Szwarz 70 000 $ (2)
Salary Remaining : 54 526 $
Roman Polak 60 000 $ (1)
Salary Remaining : 46 737 $
Eric Wellwood 58 000 $ (1)
Salary Remaining : 45 179 $
Brad Malone 55 000 $ (4)
Salary Remaining : 42 842 $
Chris Mueller 50 000 $ (1)
Salary Remaining : 38 947 $
Linus Omark 50 000 $ (2)
Salary Remaining : 38 947 $
Karri Ramo 50 000 $ (2)
Salary Remaining : 38 947 $
Laurent Brossoit 50 000 $ (1)
Salary Remaining : 38 947 $
Chris Higgins 50 000 $ (2)
Salary Remaining : 38 947 $
Total Farm Players21
Salary Commitment
Year 17 : 1 718 510 $
Year 18 : 1 249 410 $
Year 19 : 530 810 $
Year 20 : 55 000 $
Salary Average Commitment
Year 17 : 1 718 510 $
Year 18 : 1 249 410 $
Year 19 : 530 810 $
Year 20 : 55 000 $

Columbus



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - 80 $ - 5 760 - 96,00%
Level 2: 5000 - 59 $ - 4 281 - 85,62%
Level 3: 2778 - 32 $ - 2 277 - 81,95%
Level 4: 5556 - 20 $ - 4 842 - 87,15%
Luxury : 1000 - 170 $ - 812 - 81,17%
Total Capacity :20334
Farm
Farm Level 1: 2000 - 150 $ - 1 627 - 81,37%
Farm Level 2: 1000 - 100 $ - 801 - 80,11%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %17 971 - 88,38%
Average Income per Game1 572 128 $
Year to Date Revenue14 149 156 $
Farm
Home Games Left31
Average Attendance - %2 429 - 80,95%
Average Income per Game483 088 $
Year to Date Revenue4 830 878 $

Expense

Pro Players Total Salaries60 828 000 $
Pro Players Total Average Salaries60 828 000 $
Farm Players Total Salaries1 206 000 $
Farm Players Total Average Salaries1 206 000 $
Coaches Total Salaries5 200 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses14 187 514 $
Farm Year To Date Expenses626 538 $
Pro Salary Cap Per Days305 037 $
Pro Salary Cap To Date13 066 891 $
Farm Salary Cap Per Days5 926 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 308 110 $
Farm Estimated Season Revenue14 975 722 $
Pro Remaining Season Days148
Pro Expenses Per Days339 621 $
Pro Estimated Expenses50 263 908 $
Farm Remaining Season Days148
Farm Expenses Per Days14 242 $
Farm Estimated Expenses2 107 816 $
Estimated Season Expenses52 371 724 $
Estimated Season Salary Cap58 212 367 $
Estimate Under Maximum Salary Cap of 60 000 000 $1 787 633 $
Estimate Over Minimum Salary Cap of 0 $ 58 212 367 $
Current Bank Account6 791 394 $
Projected Bank Account19 703 502 $

Pro Players Salaries

Justin Williams (1 Way Contract) 7 233 000 $ (2)
-Salary Remaining : 5 634 126 $
Cam Fowler (1 Way Contract) 6 900 000 $ (2)
-Salary Remaining : 5 374 737 $
Victor Hedman (1 Way Contract) 6 500 000 $ (1)
-Salary Remaining : 5 063 158 $
Ryan O'Reilly (1 Way Contract) 6 300 000 $ (2)
-Salary Remaining : 4 907 368 $
Jeff Skinner (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 3 505 263 $
Ryan Murray (1 Way Contract) 4 350 000 $ (2)
-Salary Remaining : 3 388 421 $
Travis Zajac (1 Way Contract) 3 110 000 $ (2)
-Salary Remaining : 2 422 526 $
Calle Jarnkrok (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 2 336 842 $
Keith Yandle (1 Way Contract) 2 650 000 $ (2)
-Salary Remaining : 2 064 211 $
Dan Hamhuis (1 Way Contract) 2 510 000 $ (1)
-Salary Remaining : 1 955 158 $
Ryan Dzingel (1 Way Contract) 2 250 000 $ (1)
-Salary Remaining : 1 752 632 $
Antero Niittymaki (1 Way Contract) 1 750 000 $ (1)
-1 Way Contract Salary Cap : 17 500 $
-Salary Remaining : 1 363 158 $
Michal Neuvirth 1 400 000 $ (3)
-Salary Remaining : 1 090 526 $
Braden Holtby (1 Way Contract) 1 350 000 $ (3)
-Salary Remaining : 1 051 579 $
Mikkel Boedker (1 Way Contract) 1 250 000 $ (3)
-1 Way Contract Salary Cap : 12 500 $
-Salary Remaining : 973 684 $
Peter Holland (1 Way Contract) 1 000 000 $ (2)
-Salary Remaining : 778 947 $
Brock Boeser 900 000 $ (2)
-Salary Remaining : 701 053 $
Pavel Buchnevich 900 000 $ (2)
-Salary Remaining : 701 053 $
Auston Matthews 900 000 $ (1)
-Salary Remaining : 701 053 $
Rob Schremp (1 Way Contract) 875 000 $ (2)
-Salary Remaining : 681 579 $
Andrej Nestrasil (1 Way Contract) 850 000 $ (3)
-1 Way Contract Salary Cap : 8 500 $
-Salary Remaining : 662 105 $
Craig Smith (1 Way Contract) 800 000 $ (1)
-1 Way Contract Salary Cap : 8 000 $
-Salary Remaining : 623 158 $
Damon Severson 800 000 $ (2)
-Salary Remaining : 623 158 $
Lucas Wallmark 500 000 $ (2)
-Salary Remaining : 389 474 $
Total Pro Players24
Salary Commitment
Year 17 : 62 578 000 $
Year 18 : 40 368 000 $
Year 19 : 4 850 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 62 578 000 $
Year 18 : 40 368 000 $
Year 19 : 4 850 000 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 57 974 500 $
Year 18 : 38 289 000 $
Year 19 : 2 771 000 $
Year 20 : 0 $

Farm Players Salaries

Chad Johnson 140 000 $ (2)
Salary Remaining : 109 053 $
Dave Bolland 122 000 $ (3)
Salary Remaining : 95 032 $
Fabian Brunnstrom 110 000 $ (1)
Salary Remaining : 85 684 $
Jeremy Williams 98 900 $ (1)
Salary Remaining : 77 038 $
Ville Koistinen 95 100 $ (1)
Salary Remaining : 74 078 $
Robert Earl 90 000 $ (2)
Salary Remaining : 70 105 $
Ryan White 90 000 $ (3)
Salary Remaining : 70 105 $
Byron Froese (Out of Payroll) 80 000 $ (2)
Salary Remaining : 62 316 $
Cody Goloubef 75 000 $ (1)
Salary Remaining : 58 421 $
Jacob Josefson 75 000 $ (2)
Salary Remaining : 58 421 $
Matt Taormina 75 000 $ (1)
Salary Remaining : 58 421 $
Michal Jordan 55 000 $ (3)
Salary Remaining : 42 842 $
Zach Sanford 50 000 $ (2)
Salary Remaining : 38 947 $
Matthew Benning 50 000 $ (1)
Salary Remaining : 38 947 $
Total Farm Players14
Salary Commitment
Year 17 : 1 206 000 $
Year 18 : 702 000 $
Year 19 : 267 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 206 000 $
Year 18 : 702 000 $
Year 19 : 267 000 $
Year 20 : 0 $

Detroit



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - 125 $ - 3 467 - 57,79%
Level 2: 5000 - 80 $ - 3 051 - 61,03%
Level 3: 2000 - 60 $ - 1 258 - 62,89%
Level 4: 4000 - 45 $ - 2 326 - 58,16%
Luxury : 1000 - 220 $ - 670 - 66,98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 997 - 99,84%
Farm Level 2: 1000 - 20 $ - 999 - 99,90%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %10 772 - 59,85%
Average Income per Game1 497 461 $
Year to Date Revenue13 477 146 $
Farm
Home Games Left31
Average Attendance - %2 996 - 99,86%
Average Income per Game133 903 $
Year to Date Revenue1 339 033 $

Expense

Pro Players Total Salaries56 250 000 $
Pro Players Total Average Salaries56 850 000 $
Farm Players Total Salaries947 100 $
Farm Players Total Average Salaries947 100 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value4 800 000 $
Pro Year To Date Expenses13 717 783 $
Farm Year To Date Expenses545 220 $
Pro Salary Cap Per Days286 705 $
Pro Salary Cap To Date11 865 908 $
Farm Salary Cap Per Days4 985 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 918 741 $
Farm Estimated Season Revenue4 151 002 $
Pro Remaining Season Days148
Pro Expenses Per Days317 105 $
Pro Estimated Expenses46 931 540 $
Farm Remaining Season Days148
Farm Expenses Per Days12 879 $
Farm Estimated Expenses1 906 092 $
Estimated Season Expenses48 837 632 $
Estimated Season Salary Cap59 098 248 $
Estimate Under Maximum Salary Cap of 60 000 000 $901 752 $
Estimate Over Minimum Salary Cap of 0 $ 59 098 248 $
Current Bank Account2 382 987 $
Projected Bank Account5 615 098 $

Pro Players Salaries

Ryan Getzlaf (1 Way Contract) 8 100 000 $ (2)
-Salary Remaining : 6 309 474 $
Bo Horvat (1 Way Contract) 6 000 000 $ (4)
-Salary Remaining : 4 673 684 $
Anze Kopitar (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 4 673 684 $
Nino Niederreiter (1 Way Contract) 5 200 000 $ (1)
-Salary Remaining : 4 050 526 $
Nate Schmidt (1 Way Contract) 4 150 000 $ (2)
-Salary Remaining : 3 232 632 $
Nikita Zaitsev (1 Way Contract) 3 500 000 $ (3)
-Salary Remaining : 2 726 316 $
Frederik Andersen (1 Way Contract) 3 250 000 $ (1)
-Salary Remaining : 2 531 579 $
Carey Price (1 Way Contract) 3 200 000 $ (3)
-Salary Remaining : 2 492 632 $
Cody Ceci (1 Way Contract) 3 200 000 $ (4)
-Salary Remaining : 2 492 632 $
Josh Manson (1 Way Contract) 2 700 000 $ (3)
-Salary Remaining : 2 103 158 $
Conor Sheary (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 1 947 368 $
Gregory Stewart (1 Way Contract) 1 800 000 $ (1)
-1 Way Contract Salary Cap : 24 000 $
-Salary Remaining : 1 402 105 $
J.T. Brown 900 000 $ (1)
-Salary Remaining : 701 053 $
Marcus Kruger (1 Way Contract) 850 000 $ (2)
-Salary Remaining : 662 105 $
Ryan Hartman 800 000 $ (1)
-Salary Remaining : 623 158 $
Oliver Bjorkstrand 800 000 $ (2)
-Salary Remaining : 623 158 $
Devin Shore 700 000 $ (2)
-Salary Remaining : 545 263 $
Jake Dotchin 600 000 $ (1)
-Salary Remaining : 467 368 $
Tyler Lewington 500 000 $ (2)
-Salary Remaining : 389 474 $
Josh Anderson 500 000 $ (2)
-Salary Remaining : 389 474 $
Oscar Fantenberg 500 000 $ (1)
-Salary Remaining : 389 474 $
David Kampf 500 000 $ (2)
-Salary Remaining : 389 474 $
Total Pro Players22
Salary Commitment
Year 17 : 56 250 000 $
Year 18 : 37 200 000 $
Year 19 : 21 100 000 $
Year 20 : 9 200 000 $
Salary Average Commitment
Year 17 : 56 850 000 $
Year 18 : 37 200 000 $
Year 19 : 21 100 000 $
Year 20 : 9 200 000 $
Salary Cap with 1 Way Contract
Year 17 : 54 474 000 $
Year 18 : 37 200 000 $
Year 19 : 21 100 000 $
Year 20 : 9 200 000 $

Farm Players Salaries

Matt Keetley 100 000 $ (2)
Salary Remaining : 77 895 $
Steve Oleksy 97 100 $ (1)
Salary Remaining : 75 636 $
Marek Schwarz 85 000 $ (1)
Salary Remaining : 66 211 $
Stefan Elliott 80 000 $ (1)
Salary Remaining : 62 316 $
Justin Bailey 70 000 $ (2)
Salary Remaining : 54 526 $
Enver Lisin 70 000 $ (1)
Salary Remaining : 54 526 $
Zac Rinaldo 65 000 $ (1)
Salary Remaining : 50 632 $
Nicolas Kerdiles 60 000 $ (1)
Salary Remaining : 46 737 $
Trevor Carrick 60 000 $ (2)
Salary Remaining : 46 737 $
Taylor Leier 60 000 $ (1)
Salary Remaining : 46 737 $
Boo Nieves 50 000 $ (2)
Salary Remaining : 38 947 $
Joseph Blandisi 50 000 $ (2)
Salary Remaining : 38 947 $
Hudson Fasching 50 000 $ (2)
Salary Remaining : 38 947 $
Anthony Peluso 50 000 $ (1)
Salary Remaining : 38 947 $
Total Farm Players14
Salary Commitment
Year 17 : 947 100 $
Year 18 : 380 000 $
Year 19 : 0 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 947 100 $
Year 18 : 380 000 $
Year 19 : 0 $
Year 20 : 0 $

Edmonton



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 8333 - 65 $ - 6 210 - 74,52%
Level 2: 6944 - 45 $ - 5 402 - 77,79%
Level 3: 2778 - 35 $ - 2 245 - 80,82%
Level 4: 5556 - 25 $ - 4 606 - 82,90%
Luxury : 1389 - 155 $ - 1 067 - 76,85%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 250 $ - 1 400 - 70,00%
Farm Level 2: 1000 - 150 $ - 700 - 70,00%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %19 531 - 78,12%
Average Income per Game1 498 831 $
Year to Date Revenue13 489 475 $
Farm
Home Games Left31
Average Attendance - %2 100 - 70,00%
Average Income per Game677 950 $
Year to Date Revenue6 779 500 $

Expense

Pro Players Total Salaries58 660 000 $
Pro Players Total Average Salaries58 860 000 $
Farm Players Total Salaries1 535 800 $
Farm Players Total Average Salaries1 535 800 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses13 759 529 $
Farm Year To Date Expenses668 866 $
Pro Salary Cap Per Days296 763 $
Pro Salary Cap To Date12 463 619 $
Farm Salary Cap Per Days8 083 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 962 578 $
Farm Estimated Season Revenue21 016 450 $
Pro Remaining Season Days148
Pro Expenses Per Days329 789 $
Pro Estimated Expenses48 808 772 $
Farm Remaining Season Days148
Farm Expenses Per Days15 978 $
Farm Estimated Expenses2 364 744 $
Estimated Season Expenses51 173 516 $
Estimated Season Salary Cap56 384 543 $
Estimate Under Maximum Salary Cap of 60 000 000 $3 615 457 $
Estimate Over Minimum Salary Cap of 0 $ 56 384 543 $
Current Bank Account52 383 132 $
Projected Bank Account70 188 644 $

Pro Players Salaries

Sidney Crosby (1 Way Contract) 8 700 000 $ (3)
-Salary Remaining : 6 776 842 $
Nathan MacKinnon (1 Way Contract) 7 000 000 $ (2)
-Salary Remaining : 5 452 632 $
Drew Doughty (1 Way Contract) 6 100 000 $ (1)
-Salary Remaining : 4 751 579 $
Ryan Johansen (1 Way Contract) 5 750 000 $ (2)
-Salary Remaining : 4 478 947 $
Johnny Gaudreau (1 Way Contract) 5 700 000 $ (1)
-Salary Remaining : 4 440 000 $
Kevin Shattenkirk (1 Way Contract) 4 000 000 $ (4)
-Salary Remaining : 3 115 789 $
Sami Vatanen (1 Way Contract) 3 400 000 $ (2)
-Salary Remaining : 2 648 421 $
Josh Bailey (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 1 947 368 $
Jake Gardiner (1 Way Contract) 2 500 000 $ (1)
-1 Way Contract Salary Cap : 25 000 $
-Salary Remaining : 1 947 368 $
Joe Pavelski (1 Way Contract) 2 310 000 $ (3)
-Salary Remaining : 1 799 368 $
Brandon Dubinsky (1 Way Contract) 1 999 000 $ (3)
-Salary Remaining : 1 557 116 $
Jack Campbell (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 1 168 421 $
Tuukka Rask (1 Way Contract) 1 401 000 $ (3)
-Salary Remaining : 1 091 305 $
Nikita Zadorov 900 000 $ (2)
-Salary Remaining : 701 053 $
Matthew Tkachuk 900 000 $ (3)
-Salary Remaining : 701 053 $
Clayton Keller 900 000 $ (2)
-Salary Remaining : 701 053 $
Jordan Martinook (1 Way Contract) 800 000 $ (2)
-Salary Remaining : 623 158 $
Thomas Vanek (1 Way Contract) 600 000 $ (2)
-Salary Remaining : 467 368 $
Esa Lindell 600 000 $ (2)
-Salary Remaining : 467 368 $
Riley Nash (1 Way Contract) 600 000 $ (4)
-Salary Remaining : 467 368 $
Brett Pesce 500 000 $ (1)
-Salary Remaining : 389 474 $
Total Pro Players21
Salary Commitment
Year 17 : 58 660 000 $
Year 18 : 42 360 000 $
Year 19 : 22 410 000 $
Year 20 : 4 600 000 $
Salary Average Commitment
Year 17 : 58 860 000 $
Year 18 : 42 360 000 $
Year 19 : 22 410 000 $
Year 20 : 4 600 000 $
Salary Cap with 1 Way Contract
Year 17 : 56 385 000 $
Year 18 : 42 360 000 $
Year 19 : 22 410 000 $
Year 20 : 4 600 000 $

Farm Players Salaries

Chris Campoli 151 000 $ (1)
Salary Remaining : 117 621 $
Karl Alzner 110 000 $ (3)
Salary Remaining : 85 684 $
Clarke MacArthur 99 800 $ (3)
Salary Remaining : 77 739 $
Oscar Lindberg 95 000 $ (1)
Salary Remaining : 74 000 $
Alexey Marchenko 95 000 $ (2)
Salary Remaining : 74 000 $
David Rundblad 85 000 $ (2)
Salary Remaining : 66 211 $
Mark Jankowski 80 000 $ (1)
Salary Remaining : 62 316 $
Connor Hellebuyck 80 000 $ (1)
Salary Remaining : 62 316 $
Joakim Andersson 80 000 $ (4)
Salary Remaining : 62 316 $
Anton Belov 70 000 $ (2)
Salary Remaining : 54 526 $
Michael Sgarbossa 70 000 $ (2)
Salary Remaining : 54 526 $
Jon Gillies 70 000 $ (2)
Salary Remaining : 54 526 $
Dmitrij Jaskin 70 000 $ (1)
Salary Remaining : 54 526 $
Tyler Graovac 65 000 $ (2)
Salary Remaining : 50 632 $
Daniel Catenacci 60 000 $ (1)
Salary Remaining : 46 737 $
Emerson Etem 55 000 $ (2)
Salary Remaining : 42 842 $
Austin Czarnik 50 000 $ (1)
Salary Remaining : 38 947 $
Alex Stalock 50 000 $ (3)
Salary Remaining : 38 947 $
Joakim Ryan 50 000 $ (1)
Salary Remaining : 38 947 $
Tomas Nosek 50 000 $ (1)
Salary Remaining : 38 947 $
Total Farm Players20
Salary Commitment
Year 17 : 1 535 800 $
Year 18 : 849 800 $
Year 19 : 339 800 $
Year 20 : 80 000 $
Salary Average Commitment
Year 17 : 1 535 800 $
Year 18 : 849 800 $
Year 19 : 339 800 $
Year 20 : 80 000 $

Floride



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - 81 $ - 3 749 - 62,49%
Level 2: 5100 - 70 $ - 3 191 - 62,58%
Level 3: 2778 - 50 $ - 1 281 - 46,10%
Level 4: 5556 - 25 $ - 2 593 - 46,66%
Luxury : 1000 - 130 $ - 684 - 68,43%
Total Capacity :20434
Farm
Farm Level 1: 2000 - 250 $ - 958 - 47,89%
Farm Level 2: 1000 - 150 $ - 498 - 49,76%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %11 498 - 56,27%
Average Income per Game1 509 520 $
Year to Date Revenue13 585 679 $
Farm
Home Games Left31
Average Attendance - %1 455 - 48,51%
Average Income per Game467 994 $
Year to Date Revenue4 679 941 $

Expense

Pro Players Total Salaries53 800 000 $
Pro Players Total Average Salaries53 500 000 $
Farm Players Total Salaries1 566 000 $
Farm Players Total Average Salaries1 606 000 $
Coaches Total Salaries6 010 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses13 325 638 $
Farm Year To Date Expenses786 837 $
Pro Salary Cap Per Days281 579 $
Pro Salary Cap To Date12 372 910 $
Farm Salary Cap Per Days8 453 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 304 636 $
Farm Estimated Season Revenue14 507 817 $
Pro Remaining Season Days148
Pro Expenses Per Days304 263 $
Pro Estimated Expenses45 030 924 $
Farm Remaining Season Days148
Farm Expenses Per Days18 768 $
Farm Estimated Expenses2 777 664 $
Estimated Season Expenses47 808 588 $
Estimated Season Salary Cap54 046 602 $
Estimate Under Maximum Salary Cap of 60 000 000 $5 953 398 $
Estimate Over Minimum Salary Cap of 0 $ 54 046 602 $
Current Bank Account6 400 146 $
Projected Bank Account21 404 011 $

Pro Players Salaries

Tyler Johnson (1 Way Contract) 7 200 000 $ (1)
-Salary Remaining : 5 608 421 $
Nazem Kadri (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 4 673 684 $
Gabriel Landeskog (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 4 673 684 $
Jeff Schultz (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 3 894 737 $
Alexander Edler (1 Way Contract) 4 650 000 $ (1)
-Salary Remaining : 3 622 105 $
Viktor Arvidsson (1 Way Contract) 3 850 000 $ (4)
-Salary Remaining : 2 998 947 $
Eric Fehr (Out of Payroll) 3 350 000 $ (1)
-Salary Remaining : 2 609 474 $
Petr Mrazek (1 Way Contract) 2 850 000 $ (4)
-Salary Remaining : 2 220 000 $
Chris Tanev (1 Way Contract) 2 750 000 $ (2)
-Salary Remaining : 2 142 105 $
Ilya Kovalchuk (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 1 947 368 $
Jussi Jokinen (1 Way Contract) 1 600 000 $ (1)
-Salary Remaining : 1 246 316 $
Nick Holden (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 1 168 421 $
Marian Gaborik (1 Way Contract) 1 350 000 $ (1)
-Salary Remaining : 1 051 579 $
Matt Hunwick (1 Way Contract) 1 300 000 $ (1)
-Salary Remaining : 1 012 632 $
Nick Spaling (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 934 737 $
Patrik Laine 900 000 $ (1)
-Salary Remaining : 701 053 $
Tanner Kero (1 Way Contract) 850 000 $ (3)
-Salary Remaining : 662 105 $
Nick Schmaltz 800 000 $ (2)
-Salary Remaining : 623 158 $
Shea Theodore 800 000 $ (3)
-Salary Remaining : 623 158 $
Brandon Carlo 800 000 $ (1)
-Salary Remaining : 623 158 $
Evan Rodrigues 700 000 $ (1)
-Salary Remaining : 545 263 $
Pheonix Copley 700 000 $ (4)
-Salary Remaining : 545 263 $
Brandon Montour 500 000 $ (1)
-Salary Remaining : 389 474 $
Total Pro Players23
Salary Commitment
Year 17 : 57 150 000 $
Year 18 : 14 100 000 $
Year 19 : 9 050 000 $
Year 20 : 7 400 000 $
Salary Average Commitment
Year 17 : 56 850 000 $
Year 18 : 14 100 000 $
Year 19 : 9 050 000 $
Year 20 : 7 400 000 $
Salary Cap with 1 Way Contract
Year 17 : 56 850 000 $
Year 18 : 14 100 000 $
Year 19 : 9 050 000 $
Year 20 : 7 400 000 $

Farm Players Salaries

Mike Santorelli 150 500 $ (1)
Salary Remaining : 117 232 $
Colin Greening 122 000 $ (1)
Salary Remaining : 95 032 $
Brandon Prust 122 000 $ (1)
Salary Remaining : 95 032 $
Nigel Dawes 122 000 $ (1)
Salary Remaining : 95 032 $
Joakim Lindstrom 100 000 $ (3)
Salary Remaining : 77 895 $
Brandon Yip 100 000 $ (3)
Salary Remaining : 77 895 $
Jeff Zatkoff 99 500 $ (1)
Salary Remaining : 77 505 $
Corey Potter 90 000 $ (1)
Salary Remaining : 70 105 $
Shawn Matthias 90 000 $ (1)
Salary Remaining : 70 105 $
Dennis Seidenberg 90 000 $ (2)
Salary Remaining : 70 105 $
Derek Smith 90 000 $ (1)
Salary Remaining : 70 105 $
Connor Carrick 70 000 $ (1)
Salary Remaining : 54 526 $
Peter Budaj 70 000 $ (2)
Salary Remaining : 54 526 $
Patrick Wiercioch 65 000 $ (3)
Salary Remaining : 50 632 $
Adam Clendening 65 000 $ (3)
Salary Remaining : 50 632 $
Christian Thomas 60 000 $ (2)
Salary Remaining : 46 737 $
Matt D'Agostini 60 000 $ (1)
Salary Remaining : 46 737 $
Total Farm Players17
Salary Commitment
Year 17 : 1 566 000 $
Year 18 : 550 000 $
Year 19 : 330 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 606 000 $
Year 18 : 550 000 $
Year 19 : 330 000 $
Year 20 : 0 $

LosAngeles



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - 69 $ - 5 883 - 98,05%
Level 2: 5000 - 44 $ - 4 972 - 99,44%
Level 3: 2000 - 33 $ - 2 000 - 100,00%
Level 4: 4000 - 19 $ - 4 000 - 100,00%
Luxury : 1000 - 155 $ - 999 - 99,92%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 100 $ - 1 946 - 97,29%
Farm Level 2: 1000 - 50 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %17 854 - 99,19%
Average Income per Game1 373 116 $
Year to Date Revenue12 358 043 $
Farm
Home Games Left30
Average Attendance - %2 946 - 98,19%
Average Income per Game364 427 $
Year to Date Revenue4 008 696 $

Expense

Pro Players Total Salaries55 850 000 $
Pro Players Total Average Salaries55 450 000 $
Farm Players Total Salaries1 240 000 $
Farm Players Total Average Salaries1 240 000 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses13 133 051 $
Farm Year To Date Expenses390 582 $
Pro Salary Cap Per Days279 858 $
Pro Salary Cap To Date12 303 565 $
Farm Salary Cap Per Days6 526 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue43 939 708 $
Farm Estimated Season Revenue10 932 807 $
Pro Remaining Season Days148
Pro Expenses Per Days302 368 $
Pro Estimated Expenses44 750 464 $
Farm Remaining Season Days148
Farm Expenses Per Days9 158 $
Farm Estimated Expenses1 355 384 $
Estimated Season Expenses46 105 848 $
Estimated Season Salary Cap53 722 549 $
Estimate Under Maximum Salary Cap of 60 000 000 $6 277 451 $
Estimate Over Minimum Salary Cap of 0 $ 53 722 549 $
Current Bank Account7 943 475 $
Projected Bank Account16 710 142 $

Pro Players Salaries

Aleksander Barkov (1 Way Contract) 7 500 000 $ (4)
-Salary Remaining : 5 842 105 $
Artem Panarin (1 Way Contract) 5 850 000 $ (3)
-Salary Remaining : 4 556 842 $
Matt Dumba (1 Way Contract) 5 400 000 $ (4)
-Salary Remaining : 4 206 316 $
Jordan Staal (1 Way Contract) 4 250 000 $ (3)
-Salary Remaining : 3 310 526 $
Vladimir Tarasenko (1 Way Contract) 4 100 000 $ (1)
-Salary Remaining : 3 193 684 $
Justin Faulk (Out of Payroll) 3 850 000 $ (1)
-Salary Remaining : 2 998 947 $
Michael Stone (1 Way Contract) 3 300 000 $ (1)
-Salary Remaining : 2 570 526 $
Reilly Smith (1 Way Contract) 2 550 000 $ (2)
-Salary Remaining : 1 986 316 $
Loui Eriksson (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 1 947 368 $
Keith Kinkaid (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 1 947 368 $
Marco Scandella (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 1 947 368 $
Nikita Kucherov (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 1 947 368 $
Justin Schultz (1 Way Contract) 1 850 000 $ (3)
-Salary Remaining : 1 441 053 $
Dustin Byfuglien (1 Way Contract) 1 800 000 $ (2)
-Salary Remaining : 1 402 105 $
Sergei Bobrovsky (1 Way Contract) 1 500 000 $ (2)
-1 Way Contract Salary Cap : 15 000 $
-Salary Remaining : 1 168 421 $
Mikael Backlund (1 Way Contract) 1 150 000 $ (3)
-Salary Remaining : 895 789 $
Jakob Markstrom (1 Way Contract) 900 000 $ (2)
-Salary Remaining : 701 053 $
Jordan Oesterle 900 000 $ (2)
-Salary Remaining : 701 053 $
Anthony Mantha 900 000 $ (1)
-Salary Remaining : 701 053 $
Travis Konecny 900 000 $ (2)
-Salary Remaining : 701 053 $
Paul Gaustad (1 Way Contract) 800 000 $ (1)
-Salary Remaining : 623 158 $
Cal Clutterbuck (1 Way Contract) 800 000 $ (2)
-1 Way Contract Salary Cap : 8 000 $
-Salary Remaining : 623 158 $
Ben Hutton 700 000 $ (3)
-Salary Remaining : 545 263 $
Darren Helm (1 Way Contract) 700 000 $ (1)
-Salary Remaining : 545 263 $
Total Pro Players24
Salary Commitment
Year 17 : 59 700 000 $
Year 18 : 41 050 000 $
Year 19 : 26 700 000 $
Year 20 : 12 900 000 $
Salary Average Commitment
Year 17 : 59 300 000 $
Year 18 : 40 650 000 $
Year 19 : 26 700 000 $
Year 20 : 12 900 000 $
Salary Cap with 1 Way Contract
Year 17 : 57 023 000 $
Year 18 : 38 373 000 $
Year 19 : 26 700 000 $
Year 20 : 12 900 000 $

Farm Players Salaries

Joe Colborne 200 000 $ (1)
Salary Remaining : 155 789 $
Jonas Gustavsson 125 000 $ (1)
Salary Remaining : 97 368 $
Slava Voynov 95 000 $ (3)
Salary Remaining : 74 000 $
Sven Andrighetto 95 000 $ (2)
Salary Remaining : 74 000 $
Nick Shore 85 000 $ (2)
Salary Remaining : 66 211 $
Jiri Sekac 85 000 $ (2)
Salary Remaining : 66 211 $
Jesper Fast 80 000 $ (2)
Salary Remaining : 62 316 $
Drayson Bowman 75 000 $ (3)
Salary Remaining : 58 421 $
Dylan DeMelo 75 000 $ (3)
Salary Remaining : 58 421 $
Marc-Andre Bourdon 70 000 $ (1)
Salary Remaining : 54 526 $
Jordan Schroeder 70 000 $ (1)
Salary Remaining : 54 526 $
Curtis McKenzie 65 000 $ (1)
Salary Remaining : 50 632 $
Tim Heed 60 000 $ (2)
Salary Remaining : 46 737 $
Ryan Sproul 60 000 $ (3)
Salary Remaining : 46 737 $
Total Farm Players14
Salary Commitment
Year 17 : 1 240 000 $
Year 18 : 710 000 $
Year 19 : 305 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 240 000 $
Year 18 : 710 000 $
Year 19 : 305 000 $
Year 20 : 0 $

Minnesota



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 120 $ - 3 625 - 60,42%
Level 2: 5000 - 75 $ - 3 126 - 62,52%
Level 3: 2000 - 55 $ - 1 262 - 63,10%
Level 4: 4000 - 40 $ - 2 518 - 62,96%
Luxury : 1000 - 200 $ - 698 - 69,82%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 20 $ - 1 000 - 99,99%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %11 229 - 62,39%
Average Income per Game1 507 206 $
Year to Date Revenue15 072 064 $
Farm
Home Games Left31
Average Attendance - %3 000 - 100,00%
Average Income per Game119 197 $
Year to Date Revenue1 191 970 $

Expense

Pro Players Total Salaries60 025 000 $
Pro Players Total Average Salaries60 108 333 $
Farm Players Total Salaries1 068 000 $
Farm Players Total Average Salaries1 068 000 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 875 000 $
Pro Year To Date Expenses13 678 945 $
Farm Year To Date Expenses316 260 $
Pro Salary Cap Per Days304 896 $
Pro Salary Cap To Date12 743 630 $
Farm Salary Cap Per Days5 621 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue46 723 398 $
Farm Estimated Season Revenue3 695 107 $
Pro Remaining Season Days148
Pro Expenses Per Days329 079 $
Pro Estimated Expenses48 703 692 $
Farm Remaining Season Days148
Farm Expenses Per Days8 253 $
Farm Estimated Expenses1 221 444 $
Estimated Season Expenses49 925 136 $
Estimated Season Salary Cap59 743 238 $
Estimate Under Maximum Salary Cap of 60 000 000 $256 762 $
Estimate Over Minimum Salary Cap of 0 $ 59 743 238 $
Current Bank Account6 174 813 $
Projected Bank Account6 668 182 $

Pro Players Salaries

Elias Lindholm (1 Way Contract) 6 000 000 $ (4)
-Salary Remaining : 4 673 684 $
Vincent Trocheck (1 Way Contract) 6 000 000 $ (4)
-Salary Remaining : 4 673 684 $
Roman Josi (1 Way Contract) 5 750 000 $ (1)
-Salary Remaining : 4 478 947 $
Mike Richards (1 Way Contract) 5 750 000 $ (1)
-Salary Remaining : 4 478 947 $
Brandon Sutter (1 Way Contract) 5 400 000 $ (2)
-Salary Remaining : 4 206 316 $
Shea Weber (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 3 505 263 $
Mark Scheifele (1 Way Contract) 4 375 000 $ (4)
-Salary Remaining : 3 407 895 $
Philipp Grubauer (1 Way Contract) 3 500 000 $ (3)
-Salary Remaining : 2 726 316 $
Jonas Brodin (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 2 336 842 $
Zack Smith (1 Way Contract) 2 750 000 $ (2)
-Salary Remaining : 2 142 105 $
Derek Stepan (1 Way Contract) 2 150 000 $ (1)
-Salary Remaining : 1 674 737 $
Brian Dumoulin (1 Way Contract) 1 850 000 $ (3)
-Salary Remaining : 1 441 053 $
Brad Richards (1 Way Contract) 1 450 000 $ (1)
-1 Way Contract Salary Cap : 14 500 $
-Salary Remaining : 1 129 474 $
Andrei Loktionov (1 Way Contract) 1 350 000 $ (1)
-Salary Remaining : 1 051 579 $
Mike Ribeiro (1 Way Contract) 1 250 000 $ (2)
-Salary Remaining : 973 684 $
Sebastian Aho 900 000 $ (1)
-Salary Remaining : 701 053 $
Olli Maatta 900 000 $ (2)
-Salary Remaining : 701 053 $
Andre Burakovsky 900 000 $ (1)
-Salary Remaining : 701 053 $
Ryan Stanton (1 Way Contract) 750 000 $ (1)
-1 Way Contract Salary Cap : 7 500 $
-Salary Remaining : 584 211 $
Danton Heinen 500 000 $ (3)
-Salary Remaining : 389 474 $
Miika Wiikman (1 Way Contract) 500 000 $ (3)
-Salary Remaining : 389 474 $
Jaccob Slavin 500 000 $ (1)
-Salary Remaining : 389 474 $
Total Pro Players22
Salary Commitment
Year 17 : 60 025 000 $
Year 18 : 32 775 000 $
Year 19 : 22 725 000 $
Year 20 : 16 375 000 $
Salary Average Commitment
Year 17 : 60 108 333 $
Year 18 : 33 108 333 $
Year 19 : 22 725 000 $
Year 20 : 16 375 000 $
Salary Cap with 1 Way Contract
Year 17 : 57 930 333 $
Year 18 : 33 108 333 $
Year 19 : 22 725 000 $
Year 20 : 16 375 000 $

Farm Players Salaries

Andrew Hammond 185 000 $ (2)
Salary Remaining : 144 105 $
Derek Dorsett 110 000 $ (2)
Salary Remaining : 85 684 $
Nate Prosser 103 000 $ (1)
Salary Remaining : 80 232 $
Nick Ritchie 90 000 $ (2)
Salary Remaining : 70 105 $
Nikita Nesterov 80 000 $ (1)
Salary Remaining : 62 316 $
Andrej Sustr 80 000 $ (2)
Salary Remaining : 62 316 $
Dwight King 75 000 $ (1)
Salary Remaining : 58 421 $
Marcus Foligno 70 000 $ (2)
Salary Remaining : 54 526 $
Kevin Poulin 65 000 $ (1)
Salary Remaining : 50 632 $
Justin Falk 60 000 $ (1)
Salary Remaining : 46 737 $
Jimmy Vesey 50 000 $ (1)
Salary Remaining : 38 947 $
Philip Larsen 50 000 $ (1)
Salary Remaining : 38 947 $
Justin Holl 50 000 $ (1)
Salary Remaining : 38 947 $
Total Farm Players13
Salary Commitment
Year 17 : 1 068 000 $
Year 18 : 535 000 $
Year 19 : 0 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 068 000 $
Year 18 : 535 000 $
Year 19 : 0 $
Year 20 : 0 $

Montreal



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6300 - 80 $ - 6 191 - 98,27%
Level 2: 5870 - 55 $ - 5 064 - 86,26%
Level 3: 2778 - 40 $ - 1 983 - 71,37%
Level 4: 5556 - 30 $ - 3 547 - 63,83%
Luxury : 1145 - 210 $ - 684 - 59,73%
Total Capacity :21649
Farm
Farm Level 1: 2000 - 150 $ - 1 671 - 83,56%
Farm Level 2: 1000 - 100 $ - 771 - 77,13%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %17 468 - 80,69%
Average Income per Game1 643 611 $
Year to Date Revenue16 436 107 $
Farm
Home Games Left30
Average Attendance - %2 442 - 81,42%
Average Income per Game488 429 $
Year to Date Revenue5 372 716 $

Expense

Pro Players Total Salaries62 125 000 $
Pro Players Total Average Salaries62 125 000 $
Farm Players Total Salaries1 371 600 $
Farm Players Total Average Salaries1 371 600 $
Coaches Total Salaries3 850 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses14 268 429 $
Farm Year To Date Expenses508 810 $
Pro Salary Cap Per Days310 039 $
Pro Salary Cap To Date13 012 650 $
Farm Salary Cap Per Days7 219 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 951 932 $
Farm Estimated Season Revenue14 652 862 $
Pro Remaining Season Days148
Pro Expenses Per Days341 974 $
Pro Estimated Expenses50 612 152 $
Farm Remaining Season Days148
Farm Expenses Per Days12 482 $
Farm Estimated Expenses1 847 336 $
Estimated Season Expenses52 459 488 $
Estimated Season Salary Cap58 898 422 $
Estimate Under Maximum Salary Cap of 60 000 000 $1 101 578 $
Estimate Over Minimum Salary Cap of 0 $ 58 898 422 $
Current Bank Account23 291 621 $
Projected Bank Account36 436 927 $

Pro Players Salaries

Matt Duchene (1 Way Contract) 7 500 000 $ (3)
-Salary Remaining : 5 842 105 $
Steven Stamkos (1 Way Contract) 6 500 000 $ (1)
-Salary Remaining : 5 063 158 $
Brayden Schenn (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 4 673 684 $
Nick Leddy (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 4 673 684 $
Gustav Nyqvist (1 Way Contract) 5 800 000 $ (1)
-Salary Remaining : 4 517 895 $
Alexander Ovechkin (1 Way Contract) 5 600 000 $ (1)
-Salary Remaining : 4 362 105 $
Hampus Lindholm (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 3 505 263 $
Sean Couturier (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 2 336 842 $
Connor Murphy (1 Way Contract) 2 500 000 $ (4)
-Salary Remaining : 1 947 368 $
Jason Demers (1 Way Contract) 1 850 000 $ (3)
-Salary Remaining : 1 441 053 $
Tanner Pearson (1 Way Contract) 1 800 000 $ (1)
-Salary Remaining : 1 402 105 $
Drew Larman (1 Way Contract) 1 250 000 $ (3)
-Salary Remaining : 973 684 $
Tyler Bozak (1 Way Contract) 1 250 000 $ (2)
-1 Way Contract Salary Cap : 12 500 $
-Salary Remaining : 973 684 $
Zach Parise (1 Way Contract) 1 200 000 $ (3)
-Salary Remaining : 934 737 $
Pierre-Marc Bouchard (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 934 737 $
Cody Hodgson (1 Way Contract) 1 100 000 $ (3)
-1 Way Contract Salary Cap : 11 000 $
-Salary Remaining : 856 842 $
Markus Granlund (1 Way Contract) 1 000 000 $ (2)
-Salary Remaining : 778 947 $
Justin Pogge (1 Way Contract) 975 000 $ (3)
-Salary Remaining : 759 474 $
Zac Dalpe (1 Way Contract) 900 000 $ (1)
-1 Way Contract Salary Cap : 9 000 $
-Salary Remaining : 701 053 $
Tristan Jarry 700 000 $ (2)
-Salary Remaining : 545 263 $
Shane Prince 500 000 $ (1)
-Salary Remaining : 389 474 $
Ian White (1 Way Contract) 500 000 $ (3)
-Salary Remaining : 389 474 $
Will Butcher 500 000 $ (2)
-Salary Remaining : 389 474 $
Total Pro Players23
Salary Commitment
Year 17 : 62 125 000 $
Year 18 : 29 325 000 $
Year 19 : 16 875 000 $
Year 20 : 2 500 000 $
Salary Average Commitment
Year 17 : 62 125 000 $
Year 18 : 29 325 000 $
Year 19 : 16 875 000 $
Year 20 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 17 : 58 907 500 $
Year 18 : 26 998 500 $
Year 19 : 15 786 000 $
Year 20 : 2 500 000 $

Farm Players Salaries

Andrew Raycroft 92 500 $ (2)
Salary Remaining : 72 053 $
Brett Lebda 90 000 $ (1)
Salary Remaining : 70 105 $
Clayton Stoner 87 500 $ (2)
Salary Remaining : 68 158 $
Gilbert Brule 80 800 $ (2)
Salary Remaining : 62 939 $
Nathan Horton 80 800 $ (3)
Salary Remaining : 62 939 $
Brandon McMillan 80 000 $ (1)
Salary Remaining : 62 316 $
Michael Raffl 77 500 $ (4)
Salary Remaining : 60 368 $
Alexander Burmistrov 75 000 $ (3)
Salary Remaining : 58 421 $
Steve Bernier 75 000 $ (2)
Salary Remaining : 58 421 $
Ben Chiarot 75 000 $ (2)
Salary Remaining : 58 421 $
Matt Calvert 72 500 $ (1)
Salary Remaining : 56 474 $
Boris Valabik 70 000 $ (1)
Salary Remaining : 54 526 $
Scott Mayfield 70 000 $ (1)
Salary Remaining : 54 526 $
Zack Trotman 70 000 $ (2)
Salary Remaining : 54 526 $
Chris Terry 65 000 $ (4)
Salary Remaining : 50 632 $
Ben Maxwell 55 000 $ (2)
Salary Remaining : 42 842 $
Daniel Carr 55 000 $ (1)
Salary Remaining : 42 842 $
Tyler Strachan 50 000 $ (2)
Salary Remaining : 38 947 $
J.T. Wyman 50 000 $ (1)
Salary Remaining : 38 947 $
Total Farm Players19
Salary Commitment
Year 17 : 1 371 600 $
Year 18 : 884 100 $
Year 19 : 298 300 $
Year 20 : 142 500 $
Salary Average Commitment
Year 17 : 1 371 600 $
Year 18 : 884 100 $
Year 19 : 298 300 $
Year 20 : 142 500 $

Nashville



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6100 - 87 $ - 5 200 - 85,25%
Level 2: 5100 - 60 $ - 4 337 - 85,03%
Level 3: 2289 - 40 $ - 1 914 - 83,60%
Level 4: 5556 - 25 $ - 4 691 - 84,43%
Luxury : 1100 - 180 $ - 835 - 75,94%
Total Capacity :20145
Farm
Farm Level 1: 2000 - 42 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 25 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %16 976 - 84,27%
Average Income per Game1 574 584 $
Year to Date Revenue14 171 256 $
Farm
Home Games Left31
Average Attendance - %3 000 - 100,00%
Average Income per Game162 404 $
Year to Date Revenue1 624 037 $

Expense

Pro Players Total Salaries59 412 000 $
Pro Players Total Average Salaries59 412 000 $
Farm Players Total Salaries1 173 600 $
Farm Players Total Average Salaries1 138 600 $
Coaches Total Salaries1 075 000 $
Luxury Taxe Total0 $
Special Salary Cap Value975 000 $
Pro Year To Date Expenses13 398 849 $
Farm Year To Date Expenses405 732 $
Pro Salary Cap Per Days263 338 $
Pro Salary Cap To Date12 077 299 $
Farm Salary Cap Per Days5 993 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 386 688 $
Farm Estimated Season Revenue5 034 515 $
Pro Remaining Season Days148
Pro Expenses Per Days315 721 $
Pro Estimated Expenses46 726 708 $
Farm Remaining Season Days148
Farm Expenses Per Days8 808 $
Farm Estimated Expenses1 303 584 $
Estimated Season Expenses48 030 292 $
Estimated Season Salary Cap52 026 323 $
Estimate Under Maximum Salary Cap of 60 000 000 $7 973 677 $
Estimate Over Minimum Salary Cap of 0 $ 52 026 323 $
Current Bank Account12 400 681 $
Projected Bank Account19 791 592 $

Pro Players Salaries

Jason Spezza (1 Way Contract) 6 175 000 $ (2)
-Salary Remaining : 4 810 000 $
Tyler Toffoli (1 Way Contract) 5 450 000 $ (3)
-Salary Remaining : 4 245 263 $
Max Domi (1 Way Contract) 5 300 000 $ (4)
-Salary Remaining : 4 128 421 $
Anthony Duclair (1 Way Contract) 5 150 000 $ (2)
-Salary Remaining : 4 011 579 $
T.J. Galiardi (1 Way Contract) 5 000 000 $ (3)
-Salary Remaining : 3 894 737 $
Ben Bishop (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 3 505 263 $
Brayden McNabb (Out of Payroll) 4 500 000 $ (2)
-Salary Remaining : 3 505 263 $
Lars Eller (1 Way Contract) 3 350 000 $ (4)
-Salary Remaining : 2 609 474 $
Keith Aulie (1 Way Contract) 3 000 000 $ (3)
-Salary Remaining : 2 336 842 $
Patric Hornqvist (1 Way Contract) 2 300 000 $ (2)
-1 Way Contract Salary Cap : 23 000 $
-Salary Remaining : 1 791 579 $
Dennis Wideman (Out of Payroll) 2 155 000 $ (2)
-Salary Remaining : 1 678 632 $
Kari Lehtonen (1 Way Contract) 1 600 000 $ (1)
-Salary Remaining : 1 246 316 $
Keith Ballard (1 Way Contract) 1 510 000 $ (2)
-Salary Remaining : 1 176 211 $
Cody Eakin (1 Way Contract) 1 350 000 $ (2)
-Salary Remaining : 1 051 579 $
Jonathan Ericsson (1 Way Contract) 1 051 000 $ (1)
-1 Way Contract Salary Cap : 10 510 $
-Salary Remaining : 818 674 $
Jared Cowen (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 778 947 $
Micheal Ferland 950 000 $ (3)
-Salary Remaining : 740 000 $
Joe Morrow 900 000 $ (1)
-Salary Remaining : 701 053 $
Alexander Radulov 900 000 $ (1)
-Salary Remaining : 701 053 $
Alex Chiasson (1 Way Contract) 850 000 $ (1)
-Salary Remaining : 662 105 $
Linden Vey (1 Way Contract) 850 000 $ (1)
-Salary Remaining : 662 105 $
Taylor Beck (1 Way Contract) 850 000 $ (1)
-Salary Remaining : 662 105 $
Valtteri Filppula (1 Way Contract) 826 000 $ (1)
-1 Way Contract Salary Cap : 8 260 $
-Salary Remaining : 643 411 $
Jake McCabe 800 000 $ (1)
-Salary Remaining : 623 158 $
Jonathan Bernier (1 Way Contract) 750 000 $ (4)
-1 Way Contract Salary Cap : 7 500 $
-Salary Remaining : 584 211 $
Colin Miller 500 000 $ (1)
-Salary Remaining : 389 474 $
Total Pro Players26
Salary Commitment
Year 17 : 61 567 000 $
Year 18 : 51 440 000 $
Year 19 : 23 800 000 $
Year 20 : 9 400 000 $
Salary Average Commitment
Year 17 : 61 567 000 $
Year 18 : 51 440 000 $
Year 19 : 23 800 000 $
Year 20 : 9 400 000 $
Salary Cap with 1 Way Contract
Year 17 : 56 689 270 $
Year 18 : 48 420 500 $
Year 19 : 23 057 500 $
Year 20 : 8 657 500 $

Farm Players Salaries

Derek Roy 125 100 $ (2)
Salary Remaining : 97 446 $
Pierre-Edouard Bellemare 125 000 $ (3)
Salary Remaining : 97 368 $
Nick Bonino 125 000 $ (2)
Salary Remaining : 97 368 $
Petr Prucha 117 000 $ (1)
Salary Remaining : 91 137 $
Lukas Krajicek 116 500 $ (1)
Salary Remaining : 90 747 $
Matt Frattin 105 000 $ (2)
Salary Remaining : 81 789 $
Nick Cousins 85 000 $ (2)
Salary Remaining : 66 211 $
Trevor van Riemsdyk 85 000 $ (3)
Salary Remaining : 66 211 $
Darcy Kuemper 80 000 $ (1)
Salary Remaining : 62 316 $
Alan Quine 80 000 $ (4)
Salary Remaining : 62 316 $
Antoine Roussel 70 000 $ (4)
Salary Remaining : 54 526 $
Jordan Nolan 60 000 $ (4)
Salary Remaining : 46 737 $
Total Farm Players12
Salary Commitment
Year 17 : 1 173 600 $
Year 18 : 860 100 $
Year 19 : 420 000 $
Year 20 : 210 000 $
Salary Average Commitment
Year 17 : 1 138 600 $
Year 18 : 825 100 $
Year 19 : 420 000 $
Year 20 : 210 000 $

New Jersey



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - 87 $ - 5 438 - 90,63%
Level 2: 5000 - 60 $ - 4 325 - 86,49%
Level 3: 2778 - 29 $ - 2 097 - 75,49%
Level 4: 5556 - 21 $ - 4 125 - 74,24%
Luxury : 1000 - 165 $ - 876 - 87,59%
Total Capacity :20334
Farm
Farm Level 1: 2000 - 42 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 25 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %16 860 - 82,91%
Average Income per Game1 592 449 $
Year to Date Revenue15 924 494 $
Farm
Home Games Left30
Average Attendance - %3 000 - 100,00%
Average Income per Game157 669 $
Year to Date Revenue1 734 360 $

Expense

Pro Players Total Salaries57 800 000 $
Pro Players Total Average Salaries59 750 000 $
Farm Players Total Salaries1 449 500 $
Farm Players Total Average Salaries1 449 500 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses13 522 911 $
Farm Year To Date Expenses444 578 $
Pro Salary Cap Per Days305 355 $
Pro Salary Cap To Date12 824 634 $
Farm Salary Cap Per Days7 629 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 365 931 $
Farm Estimated Season Revenue4 730 073 $
Pro Remaining Season Days148
Pro Expenses Per Days322 632 $
Pro Estimated Expenses47 749 536 $
Farm Remaining Season Days148
Farm Expenses Per Days10 261 $
Farm Estimated Expenses1 518 628 $
Estimated Season Expenses49 268 164 $
Estimated Season Salary Cap58 017 174 $
Estimate Under Maximum Salary Cap of 60 000 000 $1 982 826 $
Estimate Over Minimum Salary Cap of 0 $ 58 017 174 $
Current Bank Account9 588 115 $
Projected Bank Account14 415 955 $

Pro Players Salaries

Jaden Schwartz (1 Way Contract) 8 000 000 $ (3)
-Salary Remaining : 6 231 579 $
Jamie Benn (1 Way Contract) 5 750 000 $ (1)
-Salary Remaining : 4 478 947 $
Yanni Gourde (1 Way Contract) 5 650 000 $ (3)
-Salary Remaining : 4 401 053 $
Cory Conacher (1 Way Contract) 5 300 000 $ (1)
-Salary Remaining : 4 128 421 $
Marc-Edouard Vlasic (1 Way Contract) 4 700 000 $ (2)
-Salary Remaining : 3 661 053 $
Brendan Gallagher (1 Way Contract) 4 550 000 $ (2)
-Salary Remaining : 3 544 211 $
Danny DeKeyser (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 2 336 842 $
Marc Methot (1 Way Contract) 2 200 000 $ (3)
-Salary Remaining : 1 713 684 $
Jamie McGinn (1 Way Contract) 2 000 000 $ (3)
-Salary Remaining : 1 557 895 $
Martin Hanzal (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 1 557 895 $
Zach Hyman (1 Way Contract) 2 000 000 $ (3)
-Salary Remaining : 1 557 895 $
Jordie Benn (1 Way Contract) 1 750 000 $ (1)
-1 Way Contract Salary Cap : 17 500 $
-Salary Remaining : 1 363 158 $
Jan Rutta (1 Way Contract) 1 700 000 $ (2)
-Salary Remaining : 1 324 211 $
Jamie McBain (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 1 168 421 $
Justin Abdelkader (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 1 168 421 $
Brenden Dillon (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 1 168 421 $
Calvin Pickard (1 Way Contract) 950 000 $ (3)
-Salary Remaining : 740 000 $
Josh Jooris (1 Way Contract) 950 000 $ (2)
-Salary Remaining : 740 000 $
Dylan Larkin 900 000 $ (2)
-Salary Remaining : 701 053 $
Vince Dunn 800 000 $ (2)
-Salary Remaining : 623 158 $
Juuse Saros 600 000 $ (2)
-Salary Remaining : 467 368 $
Benn Ferriero (1 Way Contract) 500 000 $ (2)
-Salary Remaining : 389 474 $
Total Pro Players22
Salary Commitment
Year 17 : 57 800 000 $
Year 18 : 40 500 000 $
Year 19 : 20 800 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 59 750 000 $
Year 18 : 42 450 000 $
Year 19 : 20 800 000 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 58 017 500 $
Year 18 : 42 450 000 $
Year 19 : 20 800 000 $
Year 20 : 0 $

Farm Players Salaries

David Desharnais 115 000 $ (2)
Salary Remaining : 89 579 $
Matt Moulson 110 000 $ (2)
Salary Remaining : 85 684 $
R.J. Umberger 110 000 $ (1)
Salary Remaining : 85 684 $
Patrick Sharp 110 000 $ (2)
Salary Remaining : 85 684 $
Tommy Wingels 110 000 $ (2)
Salary Remaining : 85 684 $
Kyle Wellwood 98 500 $ (2)
Salary Remaining : 76 726 $
Jim Slater 98 500 $ (2)
Salary Remaining : 76 726 $
Melker Karlsson 90 000 $ (1)
Salary Remaining : 70 105 $
Matt Irwin 90 000 $ (2)
Salary Remaining : 70 105 $
Mark Fraser 87 500 $ (1)
Salary Remaining : 68 158 $
Matt Halischuk 80 000 $ (1)
Salary Remaining : 62 316 $
Zach Kassian 80 000 $ (2)
Salary Remaining : 62 316 $
Kevin Gravel (Out of Payroll) 70 000 $ (3)
Salary Remaining : 54 526 $
Christian Folin 60 000 $ (2)
Salary Remaining : 46 737 $
Garrett Wilson 60 000 $ (1)
Salary Remaining : 46 737 $
Mike Smith 50 000 $ (2)
Salary Remaining : 38 947 $
Joshua Leivo 50 000 $ (1)
Salary Remaining : 38 947 $
Alex Iafallo 50 000 $ (2)
Salary Remaining : 38 947 $
Total Farm Players18
Salary Commitment
Year 17 : 1 519 500 $
Year 18 : 1 042 000 $
Year 19 : 70 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 519 500 $
Year 18 : 1 042 000 $
Year 19 : 70 000 $
Year 20 : 0 $

NYRangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 75 $ - 5 752 - 95,87%
Level 2: 5000 - 60 $ - 4 410 - 88,20%
Level 3: 2778 - 30 $ - 2 350 - 84,58%
Level 4: 5556 - 20 $ - 4 734 - 85,21%
Luxury : 1389 - 150 $ - 1 064 - 76,62%
Total Capacity :20723
Farm
Farm Level 1: 2000 - 250 $ - 1 151 - 57,57%
Farm Level 2: 1000 - 150 $ - 554 - 55,43%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18 311 - 88,36%
Average Income per Game1 471 245 $
Year to Date Revenue14 712 449 $
Farm
Home Games Left31
Average Attendance - %1 706 - 56,85%
Average Income per Game440 579 $
Year to Date Revenue4 405 785 $

Expense

Pro Players Total Salaries52 421 000 $
Pro Players Total Average Salaries52 421 000 $
Farm Players Total Salaries1 957 300 $
Farm Players Total Average Salaries1 957 300 $
Coaches Total Salaries5 400 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses12 577 329 $
Farm Year To Date Expenses705 466 $
Pro Salary Cap Per Days275 900 $
Pro Salary Cap To Date11 610 307 $
Farm Salary Cap Per Days10 302 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue45 608 592 $
Farm Estimated Season Revenue13 657 934 $
Pro Remaining Season Days148
Pro Expenses Per Days297 479 $
Pro Estimated Expenses44 026 892 $
Farm Remaining Season Days148
Farm Expenses Per Days17 144 $
Farm Estimated Expenses2 537 312 $
Estimated Season Expenses46 564 204 $
Estimated Season Salary Cap52 443 507 $
Estimate Under Maximum Salary Cap of 60 000 000 $7 556 493 $
Estimate Over Minimum Salary Cap of 0 $ 52 443 507 $
Current Bank Account15 490 587 $
Projected Bank Account28 192 909 $

Pro Players Salaries

Sean Monahan (1 Way Contract) 8 000 000 $ (3)
-Salary Remaining : 6 231 579 $
Claude Giroux (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 5 452 632 $
Kris Letang (1 Way Contract) 6 250 000 $ (2)
-Salary Remaining : 4 868 421 $
Andrei Kostitsyn (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 3 505 263 $
Calvin De Haan (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 3 115 789 $
Duncan Keith (1 Way Contract) 3 850 000 $ (1)
-Salary Remaining : 2 998 947 $
Ilya Zubov (1 Way Contract) 3 510 000 $ (2)
-Salary Remaining : 2 734 105 $
Ian Cole (1 Way Contract) 2 800 000 $ (4)
-Salary Remaining : 2 181 053 $
Zemgus Girgensons (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 557 895 $
Derek Forbort (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 1 557 895 $
Ron Hainsey (1 Way Contract) 1 350 000 $ (1)
-Salary Remaining : 1 051 579 $
Henrik Lundqvist (1 Way Contract) 1 150 000 $ (2)
-Salary Remaining : 895 789 $
Tom Pyatt (1 Way Contract) 1 010 000 $ (1)
-Salary Remaining : 786 737 $
Nikolaj Ehlers 900 000 $ (1)
-Salary Remaining : 701 053 $
Andrei Vasilevskiy 800 000 $ (1)
-Salary Remaining : 623 158 $
Alex Tuch 800 000 $ (2)
-Salary Remaining : 623 158 $
Colton Sissons 700 000 $ (1)
-Salary Remaining : 545 263 $
Tyler Bertuzzi 700 000 $ (2)
-Salary Remaining : 545 263 $
Alexandre Burrows (1 Way Contract) 551 000 $ (1)
-Salary Remaining : 429 200 $
Dustin Brown (1 Way Contract) 550 000 $ (2)
-Salary Remaining : 428 421 $
Total Pro Players20
Salary Commitment
Year 17 : 52 421 000 $
Year 18 : 32 760 000 $
Year 19 : 17 800 000 $
Year 20 : 2 800 000 $
Salary Average Commitment
Year 17 : 52 421 000 $
Year 18 : 32 760 000 $
Year 19 : 17 800 000 $
Year 20 : 2 800 000 $
Salary Cap with 1 Way Contract
Year 17 : 52 421 000 $
Year 18 : 32 760 000 $
Year 19 : 17 800 000 $
Year 20 : 2 800 000 $

Farm Players Salaries

Cody Bass 140 000 $ (2)
Salary Remaining : 109 053 $
Michael Chaput 130 000 $ (2)
Salary Remaining : 101 263 $
Riku Helenius 130 000 $ (2)
Salary Remaining : 101 263 $
Tyler Kennedy 125 000 $ (1)
Salary Remaining : 97 368 $
Milan Lucic 111 000 $ (3)
Salary Remaining : 86 463 $
Matt Smaby 110 000 $ (1)
Salary Remaining : 85 684 $
David Booth 110 000 $ (2)
Salary Remaining : 85 684 $
Paul Ranger 110 000 $ (1)
Salary Remaining : 85 684 $
Wojtek Wolski 110 000 $ (1)
Salary Remaining : 85 684 $
Grant Clitsome 101 000 $ (3)
Salary Remaining : 78 674 $
Nate Guenin 95 000 $ (3)
Salary Remaining : 74 000 $
Stefan Noesen 80 000 $ (1)
Salary Remaining : 62 316 $
Cody McCormick 75 100 $ (3)
Salary Remaining : 58 499 $
Quinton Howden 75 000 $ (3)
Salary Remaining : 58 421 $
Dylan Olsen 75 000 $ (1)
Salary Remaining : 58 421 $
Damian Brunner 75 000 $ (3)
Salary Remaining : 58 421 $
James Wright 70 000 $ (1)
Salary Remaining : 54 526 $
Robert Nilsson 65 000 $ (2)
Salary Remaining : 50 632 $
Leland Irving 65 000 $ (3)
Salary Remaining : 50 632 $
Cam Ward 55 100 $ (3)
Salary Remaining : 42 920 $
Danny Richmond 50 100 $ (3)
Salary Remaining : 39 025 $
Total Farm Players21
Salary Commitment
Year 17 : 1 957 300 $
Year 18 : 1 277 300 $
Year 19 : 702 300 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 957 300 $
Year 18 : 1 277 300 $
Year 19 : 702 300 $
Year 20 : 0 $

Philadelphie



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - 70 $ - 5 817 - 96,95%
Level 2: 5000 - 45 $ - 4 979 - 99,58%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 19 $ - 4 000 - 100,00%
Luxury : 1000 - 115 $ - 1 000 - 100,00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 120 $ - 1 366 - 68,31%
Farm Level 2: 1000 - 30 $ - 722 - 72,17%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %17 796 - 98,87%
Average Income per Game1 314 538 $
Year to Date Revenue13 145 377 $
Farm
Home Games Left31
Average Attendance - %2 088 - 69,60%
Average Income per Game447 434 $
Year to Date Revenue4 474 335 $

Expense

Pro Players Total Salaries58 980 000 $
Pro Players Total Average Salaries58 980 000 $
Farm Players Total Salaries1 644 000 $
Farm Players Total Average Salaries1 644 000 $
Coaches Total Salaries2 350 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses13 510 583 $
Farm Year To Date Expenses548 085 $
Pro Salary Cap Per Days310 421 $
Pro Salary Cap To Date13 087 554 $
Farm Salary Cap Per Days8 653 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 750 669 $
Farm Estimated Season Revenue13 870 438 $
Pro Remaining Season Days148
Pro Expenses Per Days318 316 $
Pro Estimated Expenses47 110 768 $
Farm Remaining Season Days148
Farm Expenses Per Days13 126 $
Farm Estimated Expenses1 942 648 $
Estimated Season Expenses49 053 416 $
Estimated Season Salary Cap59 029 862 $
Estimate Under Maximum Salary Cap of 60 000 000 $970 138 $
Estimate Over Minimum Salary Cap of 0 $ 59 029 862 $
Current Bank Account21 489 150 $
Projected Bank Account27 056 841 $

Pro Players Salaries

Taylor Hall (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 4 673 684 $
Morgan Rielly (1 Way Contract) 5 750 000 $ (3)
-Salary Remaining : 4 478 947 $
Patrick Kane (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 4 284 211 $
Jared Spurgeon 5 070 000 $ (1)
-Salary Remaining : 3 949 263 $
John Carlson (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 3 505 263 $
Phil Kessel (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 3 505 263 $
Jordan Eberle (1 Way Contract) 4 200 000 $ (1)
-Salary Remaining : 3 271 579 $
Mark Giordano (1 Way Contract) 4 110 000 $ (2)
-Salary Remaining : 3 201 474 $
Charlie Coyle 3 900 000 $ (1)
-Salary Remaining : 3 037 895 $
James Neal (1 Way Contract) 3 900 000 $ (2)
-Salary Remaining : 3 037 895 $
Jason Zucker (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 2 336 842 $
Johnny Boychuk (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 1 947 368 $
Chris Stewart (1 Way Contract) 1 000 000 $ (2)
-Salary Remaining : 778 947 $
Marc-Antoine Pouliot 900 000 $ (1)
-Salary Remaining : 701 053 $
Mirco Mueller 800 000 $ (2)
-Salary Remaining : 623 158 $
Matt Beleskey (1 Way Contract) 800 000 $ (2)
-Salary Remaining : 623 158 $
Matt Murray 700 000 $ (1)
-Salary Remaining : 545 263 $
Anthony Stolarz 700 000 $ (2)
-Salary Remaining : 545 263 $
Jack Skille 650 000 $ (1)
-Salary Remaining : 506 316 $
Cedric Paquette 500 000 $ (1)
-Salary Remaining : 389 474 $
Total Pro Players20
Salary Commitment
Year 17 : 58 980 000 $
Year 18 : 32 560 000 $
Year 19 : 15 750 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 58 980 000 $
Year 18 : 32 560 000 $
Year 19 : 15 750 000 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 58 980 000 $
Year 18 : 32 560 000 $
Year 19 : 15 750 000 $
Year 20 : 0 $

Farm Players Salaries

Mason Raymond 99 500 $ (2)
Salary Remaining : 77 505 $
Ryan Jones 99 500 $ (2)
Salary Remaining : 77 505 $
Paul Postma 99 000 $ (2)
Salary Remaining : 77 116 $
Dan Fritsche 99 000 $ (2)
Salary Remaining : 77 116 $
Nick Schultz 99 000 $ (2)
Salary Remaining : 77 116 $
Andrew MacDonald 99 000 $ (2)
Salary Remaining : 77 116 $
Raymond Macias 99 000 $ (2)
Salary Remaining : 77 116 $
Mark Letestu 99 000 $ (2)
Salary Remaining : 77 116 $
Kyle Chipchura 97 500 $ (1)
Salary Remaining : 75 947 $
Brooks Orpik 90 000 $ (1)
Salary Remaining : 70 105 $
Dmitry Orlov 90 000 $ (3)
Salary Remaining : 70 105 $
Stephen Gionta 90 000 $ (2)
Salary Remaining : 70 105 $
Brett Bellemore 88 500 $ (1)
Salary Remaining : 68 937 $
Scott Darling 85 000 $ (3)
Salary Remaining : 66 211 $
Ryan Garbutt 80 000 $ (1)
Salary Remaining : 62 316 $
Devan Dubnyk 80 000 $ (3)
Salary Remaining : 62 316 $
David Laliberte 80 000 $ (1)
Salary Remaining : 62 316 $
Jonathon Kalinski 70 000 $ (1)
Salary Remaining : 54 526 $
Total Farm Players18
Salary Commitment
Year 17 : 1 644 000 $
Year 18 : 1 138 000 $
Year 19 : 255 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 644 000 $
Year 18 : 1 138 000 $
Year 19 : 255 000 $
Year 20 : 0 $

Pittsburgh



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - 75 $ - 5 841 - 97,34%
Level 2: 5000 - 55 $ - 4 890 - 97,79%
Level 3: 2000 - 33 $ - 2 000 - 100,00%
Level 4: 4000 - 22 $ - 4 000 - 100,00%
Luxury : 1000 - 155 $ - 998 - 99,84%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 250 $ - 962 - 48,11%
Farm Level 2: 1000 - 150 $ - 507 - 50,70%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %17 729 - 98,49%
Average Income per Game1 513 432 $
Year to Date Revenue13 620 887 $
Farm
Home Games Left31
Average Attendance - %1 469 - 48,97%
Average Income per Game471 734 $
Year to Date Revenue4 717 339 $

Expense

Pro Players Total Salaries60 780 000 $
Pro Players Total Average Salaries60 780 000 $
Farm Players Total Salaries1 205 500 $
Farm Players Total Average Salaries1 205 500 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 380 000 $
Pro Year To Date Expenses14 256 158 $
Farm Year To Date Expenses367 318 $
Pro Salary Cap Per Days297 750 $
Pro Salary Cap To Date12 840 200 $
Farm Salary Cap Per Days6 345 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 429 820 $
Farm Estimated Season Revenue14 623 751 $
Pro Remaining Season Days148
Pro Expenses Per Days335 684 $
Pro Estimated Expenses49 681 232 $
Farm Remaining Season Days148
Farm Expenses Per Days8 976 $
Farm Estimated Expenses1 328 448 $
Estimated Season Expenses51 009 680 $
Estimated Season Salary Cap58 287 200 $
Estimate Under Maximum Salary Cap of 60 000 000 $1 712 800 $
Estimate Over Minimum Salary Cap of 0 $ 58 287 200 $
Current Bank Account19 442 423 $
Projected Bank Account31 486 314 $

Pro Players Salaries

Erik Karlsson (1 Way Contract) 6 500 000 $ (1)
-Salary Remaining : 5 063 158 $
Patrice Bergeron (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 4 673 684 $
Mathieu Perreault (1 Way Contract) 5 940 000 $ (3)
-Salary Remaining : 4 626 947 $
Tyson Barrie (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 3 894 737 $
Michael Grabner (1 Way Contract) 4 680 000 $ (3)
-Salary Remaining : 3 645 474 $
Brad Marchand (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 3 505 263 $
Shayne Gostisbehere (1 Way Contract) 4 400 000 $ (4)
-Salary Remaining : 3 427 368 $
Rasmus Ristolainen (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 3 115 789 $
Corey Crawford (1 Way Contract) 2 850 000 $ (2)
-Salary Remaining : 2 220 000 $
Jake Muzzin (1 Way Contract) 2 750 000 $ (1)
-Salary Remaining : 2 142 105 $
Corey Perry (1 Way Contract) 1 900 000 $ (3)
-Salary Remaining : 1 480 000 $
Jiri Tlusty (1 Way Contract) 1 800 000 $ (1)
-1 Way Contract Salary Cap : 18 000 $
-Salary Remaining : 1 402 105 $
Carl Hagelin (1 Way Contract) 1 560 000 $ (3)
-Salary Remaining : 1 215 158 $
Paul Martin (1 Way Contract) 1 500 000 $ (2)
-1 Way Contract Salary Cap : 15 000 $
-Salary Remaining : 1 168 421 $
Tomas Plekanec (1 Way Contract) 1 300 000 $ (2)
-Salary Remaining : 1 012 632 $
Daniel Sedin (1 Way Contract) 950 000 $ (1)
-1 Way Contract Salary Cap : 9 500 $
-Salary Remaining : 740 000 $
Joe Thornton (1 Way Contract) 900 000 $ (1)
-Salary Remaining : 701 053 $
Jakub Vrana 900 000 $ (2)
-Salary Remaining : 701 053 $
John Gibson 800 000 $ (1)
-Salary Remaining : 623 158 $
Mike Matheson 800 000 $ (1)
-Salary Remaining : 623 158 $
Drew Shore 700 000 $ (2)
-Salary Remaining : 545 263 $
Nikolay Kulemin (1 Way Contract) 550 000 $ (1)
-Salary Remaining : 428 421 $
Andreas Athanasiou 500 000 $ (2)
-Salary Remaining : 389 474 $
Total Pro Players23
Salary Commitment
Year 17 : 60 780 000 $
Year 18 : 39 730 000 $
Year 19 : 18 480 000 $
Year 20 : 4 400 000 $
Salary Average Commitment
Year 17 : 60 780 000 $
Year 18 : 39 730 000 $
Year 19 : 18 480 000 $
Year 20 : 4 400 000 $
Salary Cap with 1 Way Contract
Year 17 : 56 572 500 $
Year 18 : 38 245 000 $
Year 19 : 18 480 000 $
Year 20 : 4 400 000 $

Farm Players Salaries

Chris Kelly 130 000 $ (1)
Salary Remaining : 101 263 $
Blake Comeau 120 000 $ (1)
Salary Remaining : 93 474 $
Eddie Lack 110 000 $ (2)
Salary Remaining : 85 684 $
Curtis Lazar 90 000 $ (2)
Salary Remaining : 70 105 $
Tyler Pitlick 90 000 $ (3)
Salary Remaining : 70 105 $
Anders Lindback 90 000 $ (3)
Salary Remaining : 70 105 $
Niklas Grossman 85 500 $ (1)
Salary Remaining : 66 600 $
Lauri Tukonen 85 000 $ (1)
Salary Remaining : 66 211 $
Vladimir Mihalik 85 000 $ (1)
Salary Remaining : 66 211 $
Jon Matsumoto (Out of Payroll) 85 000 $ (1)
Salary Remaining : 66 211 $
Chris Butler 75 000 $ (1)
Salary Remaining : 58 421 $
Ian McCoshen 70 000 $ (3)
Salary Remaining : 54 526 $
Keaton Ellerby 65 000 $ (4)
Salary Remaining : 50 632 $
Dana Tyrell 60 000 $ (4)
Salary Remaining : 46 737 $
Christian Djoos 50 000 $ (1)
Salary Remaining : 38 947 $
Total Farm Players15
Salary Commitment
Year 17 : 1 290 500 $
Year 18 : 575 000 $
Year 19 : 375 000 $
Year 20 : 125 000 $
Salary Average Commitment
Year 17 : 1 290 500 $
Year 18 : 575 000 $
Year 19 : 375 000 $
Year 20 : 125 000 $

San Jose



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - 75 $ - 5 769 - 96,15%
Level 2: 5000 - 50 $ - 4 512 - 90,24%
Level 3: 2000 - 40 $ - 1 930 - 96,49%
Level 4: 4000 - 30 $ - 3 630 - 90,76%
Luxury : 1000 - 150 $ - 1 000 - 100,00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 100 $ - 1 966 - 98,28%
Farm Level 2: 1000 - 60 $ - 996 - 99,57%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %16 841 - 93,56%
Average Income per Game1 521 991 $
Year to Date Revenue13 697 919 $
Farm
Home Games Left31
Average Attendance - %2 961 - 98,71%
Average Income per Game318 361 $
Year to Date Revenue3 183 608 $

Expense

Pro Players Total Salaries60 110 000 $
Pro Players Total Average Salaries60 110 000 $
Farm Players Total Salaries1 735 700 $
Farm Players Total Average Salaries1 735 700 $
Coaches Total Salaries2 800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses13 720 483 $
Farm Year To Date Expenses572 474 $
Pro Salary Cap Per Days308 553 $
Pro Salary Cap To Date12 989 197 $
Farm Salary Cap Per Days9 135 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 703 712 $
Farm Estimated Season Revenue9 869 185 $
Pro Remaining Season Days148
Pro Expenses Per Days326 895 $
Pro Estimated Expenses48 380 460 $
Farm Remaining Season Days148
Farm Expenses Per Days13 346 $
Farm Estimated Expenses1 975 208 $
Estimated Season Expenses50 355 668 $
Estimated Season Salary Cap58 655 041 $
Estimate Under Maximum Salary Cap of 60 000 000 $1 344 959 $
Estimate Over Minimum Salary Cap of 0 $ 58 655 041 $
Current Bank Account3 013 339 $
Projected Bank Account11 230 568 $

Pro Players Salaries

Ryan Nugent-Hopkins (1 Way Contract) 6 800 000 $ (2)
-Salary Remaining : 5 296 842 $
Cam Atkinson (1 Way Contract) 6 750 000 $ (3)
-Salary Remaining : 5 257 895 $
Alex Pietrangelo (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 4 673 684 $
Rickard Rakell (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 3 894 737 $
Bryan Little (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 3 894 737 $
John Klingberg (1 Way Contract) 5 000 000 $ (3)
-Salary Remaining : 3 894 737 $
Nathan Gerbe (1 Way Contract) 4 400 000 $ (3)
-Salary Remaining : 3 427 368 $
Marcus Johansson (1 Way Contract) 3 700 000 $ (1)
-Salary Remaining : 2 882 105 $
T.J. Brodie (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 1 947 368 $
Tyler Myers (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 1 947 368 $
Semyon Varlamov (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 1 557 895 $
Joel Edmundson (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 1 168 421 $
Mattias Ekholm (1 Way Contract) 1 500 000 $ (1)
-1 Way Contract Salary Cap : 15 000 $
-Salary Remaining : 1 168 421 $
David Backes (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 1 168 421 $
Trevor Daley (1 Way Contract) 1 010 000 $ (1)
-Salary Remaining : 786 737 $
Leo Komarov 975 000 $ (2)
-Salary Remaining : 759 474 $
Connor McDavid 900 000 $ (1)
-Salary Remaining : 701 053 $
Beau Bennett 875 000 $ (2)
-Salary Remaining : 681 579 $
Jakub Voracek (1 Way Contract) 850 000 $ (2)
-Salary Remaining : 662 105 $
Richard Panik (1 Way Contract) 850 000 $ (2)
-Salary Remaining : 662 105 $
Jordan Binnington 500 000 $ (2)
-Salary Remaining : 389 474 $
Total Pro Players21
Salary Commitment
Year 17 : 60 110 000 $
Year 18 : 39 000 000 $
Year 19 : 16 150 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 60 110 000 $
Year 18 : 39 000 000 $
Year 19 : 16 150 000 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 58 625 000 $
Year 18 : 39 000 000 $
Year 19 : 16 150 000 $
Year 20 : 0 $

Farm Players Salaries

Mark Mancari 98 000 $ (2)
Salary Remaining : 76 337 $
Brendan Mikkelson 97 700 $ (1)
Salary Remaining : 76 103 $
Alexandre Picard 97 500 $ (2)
Salary Remaining : 75 947 $
Raphael Diaz (Out of Payroll) 97 500 $ (2)
Salary Remaining : 75 947 $
Blair Jones 97 500 $ (2)
Salary Remaining : 75 947 $
Andreas Nodl 97 500 $ (2)
Salary Remaining : 75 947 $
Anton Khudobin 97 500 $ (2)
Salary Remaining : 75 947 $
Kevin Porter 97 500 $ (2)
Salary Remaining : 75 947 $
Zack Stortini 95 000 $ (2)
Salary Remaining : 74 000 $
Adam McQuaid 95 000 $ (2)
Salary Remaining : 74 000 $
Justin Braun 95 000 $ (2)
Salary Remaining : 74 000 $
Ben Smith 95 000 $ (2)
Salary Remaining : 74 000 $
Anders Nilsson 95 000 $ (2)
Salary Remaining : 74 000 $
Chris Kunitz 95 000 $ (2)
Salary Remaining : 74 000 $
Michael Blunden 90 000 $ (2)
Salary Remaining : 70 105 $
James Sheppard 90 000 $ (1)
Salary Remaining : 70 105 $
Theo Peckam 90 000 $ (1)
Salary Remaining : 70 105 $
Eric Tangradi 77 500 $ (3)
Salary Remaining : 60 368 $
Justin Fontaine 70 000 $ (2)
Salary Remaining : 54 526 $
Freddie Hamilton 65 000 $ (3)
Salary Remaining : 50 632 $
Total Farm Players20
Salary Commitment
Year 17 : 1 833 200 $
Year 18 : 1 555 500 $
Year 19 : 142 500 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 833 200 $
Year 18 : 1 555 500 $
Year 19 : 142 500 $
Year 20 : 0 $

St. Louis



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6400 - 69 $ - 5 831 - 91,11%
Level 2: 5810 - 45 $ - 5 133 - 88,34%
Level 3: 2778 - 30 $ - 2 464 - 88,70%
Level 4: 5200 - 16 $ - 5 020 - 96,53%
Luxury : 1210 - 146 $ - 1 100 - 90,91%
Total Capacity :21398
Farm
Farm Level 1: 2000 - 250 $ - 926 - 46,28%
Farm Level 2: 1000 - 200 $ - 370 - 37,03%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %19 547 - 91,35%
Average Income per Game1 412 739 $
Year to Date Revenue12 714 653 $
Farm
Home Games Left31
Average Attendance - %1 296 - 43,19%
Average Income per Game455 098 $
Year to Date Revenue4 550 983 $

Expense

Pro Players Total Salaries26 300 075 $
Pro Players Total Average Salaries26 250 075 $
Farm Players Total Salaries1 543 100 $
Farm Players Total Average Salaries1 543 100 $
Coaches Total Salaries3 250 000 $
Luxury Taxe Total0 $
Special Salary Cap Value4 655 000 $
Pro Year To Date Expenses6 502 120 $
Farm Year To Date Expenses506 628 $
Pro Salary Cap Per Days138 158 $
Pro Salary Cap To Date5 902 905 $
Farm Salary Cap Per Days8 122 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue45 207 655 $
Farm Estimated Season Revenue14 108 047 $
Pro Remaining Season Days148
Pro Expenses Per Days151 579 $
Pro Estimated Expenses22 433 692 $
Farm Remaining Season Days148
Farm Expenses Per Days12 069 $
Farm Estimated Expenses1 786 212 $
Estimated Season Expenses24 219 904 $
Estimated Season Salary Cap31 005 289 $
Estimate Under Maximum Salary Cap of 60 000 000 $28 994 711 $
Estimate Over Minimum Salary Cap of 0 $ 31 005 289 $
Current Bank Account20 499 282 $
Projected Bank Account55 595 080 $

Pro Players Salaries

Vladimir Sobotka (1 Way Contract) 5 750 000 $ (3)
-Salary Remaining : 4 478 947 $
David Perron (1 Way Contract) 2 815 000 $ (3)
-Salary Remaining : 2 192 737 $
Ryan Spooner (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 1 168 421 $
Brian Lashoff (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 1 168 421 $
Vladislav Namestnikov (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 1 168 421 $
Nikolai Zherdev (1 Way Contract) 1 450 000 $ (2)
-Salary Remaining : 1 129 474 $
Kyle Palmieri (1 Way Contract) 1 200 000 $ (2)
-Salary Remaining : 934 737 $
David Schlemko (1 Way Contract) 1 200 000 $ (2)
-Salary Remaining : 934 737 $
Andrew Ladd (1 Way Contract) 1 100 000 $ (2)
-Salary Remaining : 856 842 $
Matthew Peca (1 Way Contract) 1 100 000 $ (2)
-Salary Remaining : 856 842 $
Luca Sbisa (1 Way Contract) 1 010 000 $ (2)
-Salary Remaining : 786 737 $
Carter Hutton (1 Way Contract) 900 075 $ (3)
-Salary Remaining : 701 111 $
Ladislav Smid 875 000 $ (2)
-Salary Remaining : 681 579 $
Jaroslav Halak (1 Way Contract) 700 000 $ (1)
-Salary Remaining : 545 263 $
Zach Redmond 700 000 $ (2)
-Salary Remaining : 545 263 $
Sam Gagner 650 000 $ (2)
-Salary Remaining : 506 316 $
Brandon Pirri 600 000 $ (1)
-Salary Remaining : 467 368 $
Aaron Palushaj 600 000 $ (3)
-Salary Remaining : 467 368 $
Jim O'Brien (1 Way Contract) 600 000 $ (2)
-Salary Remaining : 467 368 $
Philip Samuelsson 550 000 $ (2)
-Salary Remaining : 428 421 $
Total Pro Players20
Salary Commitment
Year 17 : 26 300 075 $
Year 18 : 23 400 075 $
Year 19 : 9 765 075 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 26 250 075 $
Year 18 : 23 450 075 $
Year 19 : 10 015 075 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 26 250 075 $
Year 18 : 23 450 075 $
Year 19 : 10 015 075 $
Year 20 : 0 $

Farm Players Salaries

Viktor Fasth 150 000 $ (1)
Salary Remaining : 116 842 $
Manny Malhotra 149 000 $ (2)
Salary Remaining : 116 063 $
Vernon Fiddler 92 500 $ (1)
Salary Remaining : 72 053 $
Jamie Oleksiak 90 000 $ (1)
Salary Remaining : 70 105 $
Roman Cervenka 90 000 $ (3)
Salary Remaining : 70 105 $
Denis Grebeshkov 90 000 $ (1)
Salary Remaining : 70 105 $
Alex Picard 90 000 $ (2)
Salary Remaining : 70 105 $
Tim Kennedy 89 600 $ (2)
Salary Remaining : 69 794 $
Kevin Klein 89 500 $ (2)
Salary Remaining : 69 716 $
Aaron Ness 87 500 $ (2)
Salary Remaining : 68 158 $
Lauri Korpikoski 85 000 $ (2)
Salary Remaining : 66 211 $
Brendan Gaunce 80 000 $ (1)
Salary Remaining : 62 316 $
Jyrki Jokipakka 75 000 $ (2)
Salary Remaining : 58 421 $
Tanner Glass 65 000 $ (1)
Salary Remaining : 50 632 $
Nick Drazenovic 60 000 $ (1)
Salary Remaining : 46 737 $
Blake Geoffrion 60 000 $ (1)
Salary Remaining : 46 737 $
Mike Reilly 50 000 $ (2)
Salary Remaining : 38 947 $
MacKenzie Weegar 50 000 $ (2)
Salary Remaining : 38 947 $
Total Farm Players18
Salary Commitment
Year 17 : 1 543 100 $
Year 18 : 855 600 $
Year 19 : 90 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 543 100 $
Year 18 : 855 600 $
Year 19 : 90 000 $
Year 20 : 0 $

Toronto



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centrer
Level 1: 6200 - 79 $ - 5 072 - 81,81%
Level 2: 5300 - 50 $ - 4 434 - 83,66%
Level 3: 2200 - 39 $ - 1 878 - 85,36%
Level 4: 4200 - 24 $ - 3 574 - 85,10%
Luxury : 1389 - 115 $ - 1 011 - 72,77%
Total Capacity :19289
Farm
Farm Level 1: 2000 - 151 $ - 1 372 - 68,62%
Farm Level 2: 1000 - 90 $ - 806 - 80,55%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %15 969 - 82,79%
Average Income per Game1 553 408 $
Year to Date Revenue13 980 671 $
Farm
Home Games Left31
Average Attendance - %2 178 - 72,60%
Average Income per Game468 743 $
Year to Date Revenue4 687 434 $

Expense

Pro Players Total Salaries58 611 500 $
Pro Players Total Average Salaries58 611 500 $
Farm Players Total Salaries1 729 200 $
Farm Players Total Average Salaries1 729 200 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses13 899 008 $
Farm Year To Date Expenses715 278 $
Pro Salary Cap Per Days295 455 $
Pro Salary Cap To Date13 086 248 $
Farm Salary Cap Per Days9 101 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 709 052 $
Farm Estimated Season Revenue14 531 045 $
Pro Remaining Season Days148
Pro Expenses Per Days326 903 $
Pro Estimated Expenses48 381 644 $
Farm Remaining Season Days148
Farm Expenses Per Days16 996 $
Farm Estimated Expenses2 515 408 $
Estimated Season Expenses50 897 052 $
Estimated Season Salary Cap56 813 588 $
Estimate Under Maximum Salary Cap of 60 000 000 $3 186 412 $
Estimate Over Minimum Salary Cap of 0 $ 56 813 588 $
Current Bank Account19 251 107 $
Projected Bank Account32 594 152 $

Pro Players Salaries

Oscar Moller (1 Way Contract) 7 200 000 $ (4)
-Salary Remaining : 5 608 421 $
Evgeni Malkin (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 4 673 684 $
Rick Nash (1 Way Contract) 5 600 000 $ (2)
-Salary Remaining : 4 362 105 $
Ondrej Palat (1 Way Contract) 5 525 000 $ (2)
-Salary Remaining : 4 303 684 $
Martin Jones (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 4 284 211 $
Dmitry Kulikov (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 4 284 211 $
Andrej Meszaros (1 Way Contract) 4 802 500 $ (1)
-Salary Remaining : 3 740 895 $
Jason Garrison (1 Way Contract) 3 210 000 $ (2)
-Salary Remaining : 2 500 421 $
Kevan Miller (1 Way Contract) 2 500 000 $ (1)
-1 Way Contract Salary Cap : 25 000 $
-Salary Remaining : 1 947 368 $
Tomas Hertl (1 Way Contract) 2 200 000 $ (2)
-Salary Remaining : 1 713 684 $
Casey Borer (1 Way Contract) 1 999 000 $ (3)
-Salary Remaining : 1 557 116 $
Kevin Fiala 900 000 $ (2)
-Salary Remaining : 701 053 $
Zach Werenski 900 000 $ (1)
-Salary Remaining : 701 053 $
Brayden Point 900 000 $ (2)
-Salary Remaining : 701 053 $
Mikhail Grigorenko 900 000 $ (1)
-Salary Remaining : 701 053 $
Elias Pettersson 900 000 $ (3)
-Salary Remaining : 701 053 $
Malcom Subban 900 000 $ (1)
-Salary Remaining : 701 053 $
Brady Skjei 700 000 $ (1)
-Salary Remaining : 545 263 $
William Karlsson 700 000 $ (1)
-Salary Remaining : 545 263 $
Dominik Simon 600 000 $ (2)
-Salary Remaining : 467 368 $
Connor Brown 600 000 $ (1)
-Salary Remaining : 467 368 $
Alex Killorn 575 000 $ (2)
-Salary Remaining : 447 895 $
Total Pro Players22
Salary Commitment
Year 17 : 58 611 500 $
Year 18 : 41 109 000 $
Year 19 : 10 099 000 $
Year 20 : 7 200 000 $
Salary Average Commitment
Year 17 : 58 611 500 $
Year 18 : 41 109 000 $
Year 19 : 10 099 000 $
Year 20 : 7 200 000 $
Salary Cap with 1 Way Contract
Year 17 : 56 136 500 $
Year 18 : 41 109 000 $
Year 19 : 10 099 000 $
Year 20 : 7 200 000 $

Farm Players Salaries

Thomas Greiss 120 100 $ (1)
Salary Remaining : 93 552 $
Jimmy Howard 115 500 $ (3)
Salary Remaining : 89 968 $
Bobby Ryan 112 500 $ (3)
Salary Remaining : 87 632 $
Henrik Zetterberg 110 100 $ (3)
Salary Remaining : 85 762 $
Niklas Kronwall 100 000 $ (2)
Salary Remaining : 77 895 $
Eric Nystrom 100 000 $ (3)
Salary Remaining : 77 895 $
Kyle Wilson 100 000 $ (2)
Salary Remaining : 77 895 $
Vladimir Zharkov 99 000 $ (2)
Salary Remaining : 77 116 $
John Mitchell 98 500 $ (3)
Salary Remaining : 76 726 $
Andrew Desjardins 98 500 $ (3)
Salary Remaining : 76 726 $
Tomas Jurco 80 000 $ (1)
Salary Remaining : 62 316 $
Brian Strait 80 000 $ (3)
Salary Remaining : 62 316 $
Andy Andreoff 80 000 $ (2)
Salary Remaining : 62 316 $
Darren Archibald 70 000 $ (1)
Salary Remaining : 54 526 $
Mark Borowiecki 70 000 $ (1)
Salary Remaining : 54 526 $
Ryan Reaves 67 500 $ (2)
Salary Remaining : 52 579 $
Victor Bartley 67 500 $ (3)
Salary Remaining : 52 579 $
Andrej Sekera 60 000 $ (3)
Salary Remaining : 46 737 $
Nikita Tryamkin 50 000 $ (1)
Salary Remaining : 38 947 $
Ryan Graves 50 000 $ (2)
Salary Remaining : 38 947 $
Total Farm Players20
Salary Commitment
Year 17 : 1 729 200 $
Year 18 : 1 339 100 $
Year 19 : 842 600 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 729 200 $
Year 18 : 1 339 100 $
Year 19 : 842 600 $
Year 20 : 0 $

Washington



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - 120 $ - 3 554 - 59,24%
Level 2: 5326 - 80 $ - 3 049 - 57,24%
Level 3: 2778 - 50 $ - 1 521 - 54,75%
Level 4: 5556 - 40 $ - 2 592 - 46,66%
Luxury : 1000 - 200 $ - 759 - 75,92%
Total Capacity :20660
Farm
Farm Level 1: 2000 - 150 $ - 1 829 - 91,46%
Farm Level 2: 1000 - 100 $ - 914 - 91,39%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %11 476 - 55,55%
Average Income per Game1 492 995 $
Year to Date Revenue13 436 954 $
Farm
Home Games Left31
Average Attendance - %2 743 - 91,43%
Average Income per Game412 231 $
Year to Date Revenue4 122 308 $

Expense

Pro Players Total Salaries56 571 000 $
Pro Players Total Average Salaries56 571 000 $
Farm Players Total Salaries1 359 000 $
Farm Players Total Average Salaries1 359 000 $
Coaches Total Salaries5 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses13 456 322 $
Farm Year To Date Expenses634 126 $
Pro Salary Cap Per Days297 742 $
Pro Salary Cap To Date12 645 302 $
Farm Salary Cap Per Days7 153 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 775 836 $
Farm Estimated Season Revenue12 779 155 $
Pro Remaining Season Days148
Pro Expenses Per Days316 689 $
Pro Estimated Expenses46 869 972 $
Farm Remaining Season Days148
Farm Expenses Per Days15 047 $
Farm Estimated Expenses2 226 956 $
Estimated Season Expenses49 096 928 $
Estimated Season Salary Cap56 711 118 $
Estimate Under Maximum Salary Cap of 60 000 000 $3 288 882 $
Estimate Over Minimum Salary Cap of 0 $ 56 711 118 $
Current Bank Account10 130 135 $
Projected Bank Account21 588 198 $

Pro Players Salaries

Nicklas Backstrom (1 Way Contract) 8 000 000 $ (3)
-Salary Remaining : 6 231 579 $
Guillaume Latendresse (1 Way Contract) 7 000 000 $ (1)
-Salary Remaining : 5 452 632 $
Max Pacioretty (1 Way Contract) 6 800 000 $ (3)
-Salary Remaining : 5 296 842 $
Jay Bouwmeester (1 Way Contract) 6 300 000 $ (3)
-Salary Remaining : 4 907 368 $
David Krejci (1 Way Contract) 6 250 000 $ (1)
-Salary Remaining : 4 868 421 $
Ryan McDonagh (1 Way Contract) 5 150 000 $ (4)
-Salary Remaining : 4 011 579 $
Brandon Saad (1 Way Contract) 5 100 000 $ (2)
-Salary Remaining : 3 972 632 $
Zach Bogosian (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 778 947 $
Michael Frolik (1 Way Contract) 985 000 $ (3)
-Salary Remaining : 767 263 $
Al Montoya (1 Way Contract) 975 000 $ (3)
-Salary Remaining : 759 474 $
T.J. Oshie (1 Way Contract) 926 000 $ (3)
-Salary Remaining : 721 305 $
David Pastrnak 900 000 $ (1)
-Salary Remaining : 701 053 $
Teuvo Teravainen 900 000 $ (1)
-Salary Remaining : 701 053 $
Alex DeBrincat 900 000 $ (3)
-Salary Remaining : 701 053 $
Ivan Provorov 900 000 $ (2)
-Salary Remaining : 701 053 $
Alexander Wennberg 900 000 $ (1)
-Salary Remaining : 701 053 $
Milan Michalek (1 Way Contract) 875 000 $ (1)
-Salary Remaining : 681 579 $
Ryan Pulock 800 000 $ (2)
-Salary Remaining : 623 158 $
Roberto Luongo (1 Way Contract) 710 000 $ (2)
-Salary Remaining : 553 053 $
Adam Pelech 700 000 $ (2)
-Salary Remaining : 545 263 $
Andy Greene 500 000 $ (2)
-Salary Remaining : 389 474 $
Total Pro Players21
Salary Commitment
Year 17 : 56 571 000 $
Year 18 : 38 746 000 $
Year 19 : 30 036 000 $
Year 20 : 5 150 000 $
Salary Average Commitment
Year 17 : 56 571 000 $
Year 18 : 38 746 000 $
Year 19 : 30 036 000 $
Year 20 : 5 150 000 $
Salary Cap with 1 Way Contract
Year 17 : 56 571 000 $
Year 18 : 38 746 000 $
Year 19 : 30 036 000 $
Year 20 : 5 150 000 $

Farm Players Salaries

Carl Soderberg 151 000 $ (2)
Salary Remaining : 117 621 $
Ben Scrivens 140 000 $ (2)
Salary Remaining : 109 053 $
Brian Gionta 135 000 $ (1)
Salary Remaining : 105 158 $
Lee Stempniak 131 000 $ (2)
Salary Remaining : 102 042 $
Radko Gudas 110 000 $ (2)
Salary Remaining : 85 684 $
Ryan O'Byrne 97 500 $ (2)
Salary Remaining : 75 947 $
Alexander Semin 97 000 $ (2)
Salary Remaining : 75 558 $
Ryan Callahan 95 000 $ (2)
Salary Remaining : 74 000 $
Ryan Parent 90 000 $ (3)
Salary Remaining : 70 105 $
Ville Leino 90 000 $ (2)
Salary Remaining : 70 105 $
Alec Martinez 87 500 $ (3)
Salary Remaining : 68 158 $
Dale Weise 85 000 $ (3)
Salary Remaining : 66 211 $
Nolan Schaefer 50 000 $ (1)
Salary Remaining : 38 947 $
Total Farm Players13
Salary Commitment
Year 17 : 1 359 000 $
Year 18 : 1 174 000 $
Year 19 : 262 500 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 359 000 $
Year 18 : 1 174 000 $
Year 19 : 262 500 $
Year 20 : 0 $

Winnipeg



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - 100 $ - 4 040 - 67,33%
Level 2: 5000 - 75 $ - 3 127 - 62,53%
Level 3: 2000 - 55 $ - 1 308 - 65,40%
Level 4: 4000 - 40 $ - 2 544 - 63,59%
Luxury : 1000 - 210 $ - 718 - 71,83%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %11 736 - 65,20%
Average Income per Game1 493 704 $
Year to Date Revenue14 937 040 $
Farm
Home Games Left31
Average Attendance - %3 000 - 100,00%
Average Income per Game111 750 $
Year to Date Revenue1 117 500 $

Expense

Pro Players Total Salaries55 525 000 $
Pro Players Total Average Salaries55 525 000 $
Farm Players Total Salaries1 273 000 $
Farm Players Total Average Salaries1 273 000 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses12 961 836 $
Farm Year To Date Expenses422 721 $
Pro Salary Cap Per Days280 253 $
Pro Salary Cap To Date12 644 910 $
Farm Salary Cap Per Days6 700 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue46 304 824 $
Farm Estimated Season Revenue3 464 250 $
Pro Remaining Season Days148
Pro Expenses Per Days297 500 $
Pro Estimated Expenses44 030 000 $
Farm Remaining Season Days148
Farm Expenses Per Days10 384 $
Farm Estimated Expenses1 536 832 $
Estimated Season Expenses45 566 832 $
Estimated Season Salary Cap54 122 354 $
Estimate Under Maximum Salary Cap of 60 000 000 $5 877 646 $
Estimate Over Minimum Salary Cap of 0 $ 54 122 354 $
Current Bank Account14 081 178 $
Projected Bank Account18 283 420 $

Pro Players Salaries

Logan Couture (1 Way Contract) 7 000 000 $ (4)
-Salary Remaining : 5 452 632 $
Seth Jones (1 Way Contract) 7 000 000 $ (4)
-Salary Remaining : 5 452 632 $
Jonathan Toews (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 5 452 632 $
Mark Stone (1 Way Contract) 5 750 000 $ (2)
-Salary Remaining : 4 478 947 $
Jakob Silfverberg (1 Way Contract) 5 700 000 $ (2)
-Salary Remaining : 4 440 000 $
Jake Allen (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 3 894 737 $
Erik Johnson (1 Way Contract) 4 850 000 $ (3)
-Salary Remaining : 3 777 895 $
Adam Larsson (1 Way Contract) 4 600 000 $ (1)
-Salary Remaining : 3 583 158 $
Alex Galchenyuk (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 2 726 316 $
Klas Dahlbeck (1 Way Contract) 2 300 000 $ (3)
-1 Way Contract Salary Cap : 23 000 $
-Salary Remaining : 1 791 579 $
Troy Brouwer (1 Way Contract) 1 100 000 $ (1)
-Salary Remaining : 856 842 $
Chris Kreider (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 778 947 $
Ondrej Pavelec (1 Way Contract) 1 000 000 $ (2)
-Salary Remaining : 778 947 $
Joe Piskula 925 000 $ (1)
-Salary Remaining : 720 526 $
Sam Reinhart 900 000 $ (1)
-Salary Remaining : 701 053 $
Boyd Gordon (1 Way Contract) 800 000 $ (2)
-Salary Remaining : 623 158 $
Duncan Siemens 800 000 $ (1)
-Salary Remaining : 623 158 $
Jake DeBrusk 800 000 $ (2)
-Salary Remaining : 623 158 $
Anton Slepyshev 700 000 $ (1)
-Salary Remaining : 545 263 $
Peter Mueller 700 000 $ (3)
-Salary Remaining : 545 263 $
Miles Wood 600 000 $ (2)
-Salary Remaining : 467 368 $
Troy Stecher 500 000 $ (1)
-Salary Remaining : 389 474 $
Total Pro Players22
Salary Commitment
Year 17 : 62 525 000 $
Year 18 : 48 500 000 $
Year 19 : 28 850 000 $
Year 20 : 14 000 000 $
Salary Average Commitment
Year 17 : 62 525 000 $
Year 18 : 48 500 000 $
Year 19 : 28 850 000 $
Year 20 : 14 000 000 $
Salary Cap with 1 Way Contract
Year 17 : 60 248 000 $
Year 18 : 46 223 000 $
Year 19 : 26 573 000 $
Year 20 : 14 000 000 $

Farm Players Salaries

Tim Brent 100 000 $ (1)
Salary Remaining : 77 895 $
Adam Dennis 100 000 $ (1)
Salary Remaining : 77 895 $
Kevin Bieksa 100 000 $ (1)
Salary Remaining : 77 895 $
Petr Vrana 99 900 $ (3)
Salary Remaining : 77 817 $
Matt Greene 99 900 $ (3)
Salary Remaining : 77 817 $
Erik Condra 99 900 $ (3)
Salary Remaining : 77 817 $
Steve Downie 99 900 $ (3)
Salary Remaining : 77 817 $
Petteri Nokelainen 99 900 $ (3)
Salary Remaining : 77 817 $
Ryan Shannon 99 900 $ (3)
Salary Remaining : 77 817 $
Anton Babchuk 99 900 $ (3)
Salary Remaining : 77 817 $
Ryan Stone 98 700 $ (1)
Salary Remaining : 76 882 $
Nick Tarnasky 90 000 $ (1)
Salary Remaining : 70 105 $
Magnus Hellberg 85 000 $ (1)
Salary Remaining : 66 211 $
Total Farm Players13
Salary Commitment
Year 17 : 1 273 000 $
Year 18 : 699 300 $
Year 19 : 699 300 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 1 273 000 $
Year 18 : 699 300 $
Year 19 : 699 300 $
Year 20 : 0 $

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of 60 000 000 $
Available Cap Space

Over Minimum of
0 $

Pro Players

Farm Players

Total Players

Anaheim 10 711 116 $ 53 244 274 $ 6 755 726 $ 53 244 274 $ 211839
Arizona 29 542 367 $ 59 562 577 $ 437 423 $ 59 562 577 $ 231841
Boston 13 990 723 $ 53 316 674 $ 6 683 326 $ 53 316 674 $ 261440
Buffalo 30 157 986 $ 59 291 148 $ 708 852 $ 59 291 148 $ 261743
Calgary 3 584 036 $ 56 564 185 $ 3 435 815 $ 56 564 185 $ 211637
Chicago 8 327 143 $ 48 466 962 $ 11 533 038 $ 48 466 962 $ 241842
Colorado 10 027 498 $ 59 061 712 $ 938 288 $ 59 061 712 $ 212142
Columbus 6 791 394 $ 58 212 367 $ 1 787 633 $ 58 212 367 $ 241438
Detroit 2 382 987 $ 59 098 248 $ 901 752 $ 59 098 248 $ 221436
Edmonton 52 383 132 $ 56 384 543 $ 3 615 457 $ 56 384 543 $ 212041
Floride 6 400 146 $ 54 046 602 $ 5 953 398 $ 54 046 602 $ 231740
LosAngeles 7 943 475 $ 53 722 549 $ 6 277 451 $ 53 722 549 $ 241438
Minnesota 6 174 813 $ 59 743 238 $ 256 762 $ 59 743 238 $ 221335
Montreal 23 291 621 $ 58 898 422 $ 1 101 578 $ 58 898 422 $ 231942
Nashville 12 400 681 $ 52 026 323 $ 7 973 677 $ 52 026 323 $ 261238
New Jersey 9 588 115 $ 58 017 174 $ 1 982 826 $ 58 017 174 $ 221840
NYRangers 15 490 587 $ 52 443 507 $ 7 556 493 $ 52 443 507 $ 202141
Philadelphie 21 489 150 $ 59 029 862 $ 970 138 $ 59 029 862 $ 201838
Pittsburgh 19 442 423 $ 58 287 200 $ 1 712 800 $ 58 287 200 $ 231538
San Jose 3 013 339 $ 58 655 041 $ 1 344 959 $ 58 655 041 $ 212041
St. Louis 20 499 282 $ 31 005 289 $ 28 994 711 $ 31 005 289 $ 201838
Toronto 19 251 107 $ 56 813 588 $ 3 186 412 $ 56 813 588 $ 222042
Washington 10 130 135 $ 56 711 118 $ 3 288 882 $ 56 711 118 $ 211334
Winnipeg 14 081 178 $ 54 122 354 $ 5 877 646 $ 54 122 354 $ 221335