Team FinanceLast Update - 7 juin 2022 at 16:31
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Anaheim



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 7000 - 85 $ - 6 174 - 88,20%
Level 2: 6000 - 58 $ - 5 388 - 89,81%
Level 3: 2000 - 40 $ - 2 000 - 100,00%
Level 4: 5556 - 30 $ - 4 734 - 85,20%
Luxury : 1389 - 175 $ - 1 067 - 76,84%
Total Capacity :21945
Farm
Farm Level 1: 2000 - 50 $ - 1 543 - 77,13%
Farm Level 2: 1000 - 30 $ - 772 - 77,24%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 364 - 88,24%
Average Income per Game1 682 270 $
Year to Date Revenue68 973 062 $
Farm
Home Games Left2
Average Attendance - %2 315 - 77,17%
Average Income per Game135 407 $
Year to Date Revenue5 280 861 $

Expense

Pro Players Total Salaries56 653 000 $
Pro Players Total Average Salaries56 653 000 $
Farm Players Total Salaries1 482 700 $
Farm Players Total Average Salaries1 482 700 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 550 000 $
Pro Year To Date Expenses63 432 242 $
Farm Year To Date Expenses1 998 344 $
Pro Salary Cap Per Days289 046 $
Pro Salary Cap To Date59 396 521 $
Farm Salary Cap Per Days8 192 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue270 813 $
Pro Remaining Season Days0
Pro Expenses Per Days306 903 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days10 954 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap61 946 521 $
Estimate Under Maximum Salary Cap of 65 000 000 $3 053 479 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 21 946 521 $
Current Bank Account9 917 604 $
Projected Bank Account10 188 417 $

Pro Players Salaries

Mikko Rantanen (1 Way Contract) 7 500 000 $ (4)
-Salary Remaining : 0 $
Jonathan Toews (1 Way Contract) 7 000 000 $ (1)
-Salary Remaining : 0 $
Rasmus Ristolainen (1 Way Contract) 6 700 000 $ (4)
-Salary Remaining : 0 $
Kyle Connor (1 Way Contract) 5 500 000 $ (4)
-Salary Remaining : 0 $
Darnell Nurse (1 Way Contract) 4 900 000 $ (4)
-Salary Remaining : 0 $
Mathieu Perreault (1 Way Contract) 4 158 000 $ (1)
-Salary Remaining : 0 $
Robert Bortuzzo (1 Way Contract) 2 810 000 $ (1)
-Salary Remaining : 0 $
Devin Shore (1 Way Contract) 2 800 000 $ (3)
-Salary Remaining : 0 $
Ryan Getzlaf (1 Way Contract) 2 485 000 $ (2)
-Salary Remaining : 0 $
Joonas Korpisalo (1 Way Contract) 2 400 000 $ (2)
-Salary Remaining : 0 $
Marco Scandella (1 Way Contract) 2 400 000 $ (1)
-Salary Remaining : 0 $
Henrik Lundqvist 1 150 000 $ (1)
-Salary Remaining : 0 $
Andrei Svechnikov 900 000 $ (2)
-Salary Remaining : 0 $
Joel Eriksson Ek 900 000 $ (2)
-Salary Remaining : 0 $
Thomas Chabot 900 000 $ (2)
-Salary Remaining : 0 $
Matt Grzelcyk (1 Way Contract) 850 000 $ (1)
-Salary Remaining : 0 $
Jason Dickinson 800 000 $ (1)
-Salary Remaining : 0 $
Adrian Kempe 800 000 $ (2)
-Salary Remaining : 0 $
Erik Cernak 600 000 $ (1)
-Salary Remaining : 0 $
Neal Pionk 600 000 $ (1)
-Salary Remaining : 0 $
Victor Olofsson 500 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players21
Salary Commitment
Year 19 : 56 653 000 $
Year 20 : 35 785 000 $
Year 21 : 27 400 000 $
Year 22 : 24 600 000 $
Salary Average Commitment
Year 19 : 56 653 000 $
Year 20 : 35 785 000 $
Year 21 : 27 400 000 $
Year 22 : 24 600 000 $
Salary Cap with 1 Way Contract
Year 19 : 56 653 000 $
Year 20 : 35 785 000 $
Year 21 : 27 400 000 $
Year 22 : 24 600 000 $

Farm Players Salaries

Nick Spaling 117 000 $ (2)
Salary Remaining : 0 $
James Neal 116 000 $ (3)
Salary Remaining : 0 $
Trevor Daley 104 000 $ (2)
Salary Remaining : 0 $
Kris Versteeg 95 700 $ (3)
Salary Remaining : 0 $
Jordan Weal 95 000 $ (1)
Salary Remaining : 0 $
Benoit Pouliot 90 000 $ (2)
Salary Remaining : 0 $
Mikko Lehtonen 80 000 $ (1)
Salary Remaining : 0 $
Nick Seeler 75 000 $ (2)
Salary Remaining : 0 $
Luke Adam 75 000 $ (3)
Salary Remaining : 0 $
Igor Ozhiganov 70 000 $ (2)
Salary Remaining : 0 $
Casey DeSmith 70 000 $ (1)
Salary Remaining : 0 $
Joakim Nygard 60 000 $ (1)
Salary Remaining : 0 $
Christian Wolanin 60 000 $ (1)
Salary Remaining : 0 $
Marc-Antoine Pouliot 55 000 $ (3)
Salary Remaining : 0 $
Andrew MacDonald 55 000 $ (2)
Salary Remaining : 0 $
Mikko Koskinen 55 000 $ (1)
Salary Remaining : 0 $
Matt Frattin 55 000 $ (2)
Salary Remaining : 0 $
Mike Green 55 000 $ (1)
Salary Remaining : 0 $
Sam Lafferty 50 000 $ (1)
Salary Remaining : 0 $
Max Veronneau 50 000 $ (2)
Salary Remaining : 0 $
Total Farm Players20
Salary Commitment
Year 19 : 1 482 700 $
Year 20 : 957 700 $
Year 21 : 341 700 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 482 700 $
Year 20 : 957 700 $
Year 21 : 341 700 $
Year 22 : 0 $

Arizona



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6500 - 87 $ - 6 032 - 92,80%
Level 2: 5000 - 56 $ - 4 997 - 99,95%
Level 3: 2000 - 43 $ - 2 000 - 100,00%
Level 4: 4000 - 32 $ - 3 741 - 93,54%
Luxury : 1000 - 175 $ - 995 - 99,51%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 50 $ - 1 543 - 77,13%
Farm Level 2: 1000 - 30 $ - 777 - 77,74%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 766 - 96,03%
Average Income per Game1 599 080 $
Year to Date Revenue65 562 291 $
Farm
Home Games Left2
Average Attendance - %2 320 - 77,34%
Average Income per Game135 615 $
Year to Date Revenue5 288 988 $

Expense

Pro Players Total Salaries58 732 000 $
Pro Players Total Average Salaries58 732 000 $
Farm Players Total Salaries1 169 000 $
Farm Players Total Average Salaries1 169 000 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 520 000 $
Pro Year To Date Expenses61 174 630 $
Farm Year To Date Expenses1 708 606 $
Pro Salary Cap Per Days299 653 $
Pro Salary Cap To Date58 674 647 $
Farm Salary Cap Per Days6 459 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue271 230 $
Pro Remaining Season Days0
Pro Expenses Per Days312 408 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days9 221 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap60 194 647 $
Estimate Under Maximum Salary Cap of 65 000 000 $4 805 353 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 20 194 647 $
Current Bank Account27 052 574 $
Projected Bank Account27 323 804 $

Pro Players Salaries

Jack Eichel (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 0 $
Nick Schmaltz (1 Way Contract) 6 350 000 $ (4)
-Salary Remaining : 0 $
Jonathan Huberdeau (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 0 $
Mathew Barzal (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 0 $
Torey Krug (1 Way Contract) 6 000 000 $ (4)
-Salary Remaining : 0 $
Erik Johnson (1 Way Contract) 4 850 000 $ (1)
-Salary Remaining : 0 $
Dougie Hamilton (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 0 $
Louis Domingue (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 0 $
T.J. Brodie (1 Way Contract) 2 800 000 $ (3)
-Salary Remaining : 0 $
Nate Schmidt (1 Way Contract) 2 200 000 $ (1)
-Salary Remaining : 0 $
Mark Giordano (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 0 $
Cody Bass 930 000 $ (3)
-Salary Remaining : 0 $
Miro Heiskanen 900 000 $ (3)
-Salary Remaining : 0 $
Timo Meier 900 000 $ (1)
-Salary Remaining : 0 $
Denis Gurianov 800 000 $ (2)
-Salary Remaining : 0 $
Dominik Kubalik 800 000 $ (1)
-Salary Remaining : 0 $
Roope Hintz 600 000 $ (2)
-Salary Remaining : 0 $
Frans Nielsen (1 Way Contract) 552 000 $ (1)
-Salary Remaining : 0 $
Magnus Paajarvi (1 Way Contract) 550 000 $ (1)
-Salary Remaining : 0 $
Miika Wiikman (1 Way Contract) 500 000 $ (1)
-Salary Remaining : 0 $
Daniel Catenacci 500 000 $ (2)
-Salary Remaining : 0 $
Andrew Mangiapane 500 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players22
Salary Commitment
Year 19 : 58 732 000 $
Year 20 : 37 880 000 $
Year 21 : 29 980 000 $
Year 22 : 12 350 000 $
Salary Average Commitment
Year 19 : 58 732 000 $
Year 20 : 37 880 000 $
Year 21 : 29 980 000 $
Year 22 : 12 350 000 $
Salary Cap with 1 Way Contract
Year 19 : 58 732 000 $
Year 20 : 37 880 000 $
Year 21 : 29 980 000 $
Year 22 : 12 350 000 $

Farm Players Salaries

Cam Talbot 130 000 $ (1)
Salary Remaining : 0 $
Matt Read 97 500 $ (3)
Salary Remaining : 0 $
Alexandar Georgiyev 90 000 $ (1)
Salary Remaining : 0 $
Wojtek Wolski 90 000 $ (1)
Salary Remaining : 0 $
Matt Carle 80 000 $ (1)
Salary Remaining : 0 $
Alex Petrovic 75 000 $ (1)
Salary Remaining : 0 $
David Booth 71 500 $ (3)
Salary Remaining : 0 $
Riley Sheahan 70 000 $ (1)
Salary Remaining : 0 $
Viktor Antipin 60 000 $ (2)
Salary Remaining : 0 $
Andreas Borgman 55 000 $ (2)
Salary Remaining : 0 $
Gilbert Brule 50 000 $ (3)
Salary Remaining : 0 $
Lauri Tukonen 50 000 $ (3)
Salary Remaining : 0 $
Clay Wilson 50 000 $ (3)
Salary Remaining : 0 $
Charlie Lindgren 50 000 $ (2)
Salary Remaining : 0 $
Derek Smith 50 000 $ (3)
Salary Remaining : 0 $
Joseph Cramarossa 50 000 $ (2)
Salary Remaining : 0 $
Greg McKegg 50 000 $ (1)
Salary Remaining : 0 $
Total Farm Players17
Salary Commitment
Year 19 : 1 169 000 $
Year 20 : 584 000 $
Year 21 : 369 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 169 000 $
Year 20 : 584 000 $
Year 21 : 369 000 $
Year 22 : 0 $

Boston



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6500 - 80 $ - 6 116 - 94,09%
Level 2: 5500 - 50 $ - 5 370 - 97,64%
Level 3: 2778 - 40 $ - 2 430 - 87,48%
Level 4: 4000 - 25 $ - 4 000 - 100,00%
Luxury : 1000 - 160 $ - 999 - 99,94%
Total Capacity :19778
Farm
Farm Level 1: 2000 - 50 $ - 1 543 - 77,15%
Farm Level 2: 1000 - 30 $ - 766 - 76,62%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 915 - 95,64%
Average Income per Game1 505 069 $
Year to Date Revenue61 707 842 $
Farm
Home Games Left2
Average Attendance - %2 309 - 76,97%
Average Income per Game135 177 $
Year to Date Revenue5 271 887 $

Expense

Pro Players Total Salaries64 945 000 $
Pro Players Total Average Salaries64 945 000 $
Farm Players Total Salaries1 714 800 $
Farm Players Total Average Salaries1 714 800 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 400 000 $
Pro Year To Date Expenses65 555 162 $
Farm Year To Date Expenses2 293 526 $
Pro Salary Cap Per Days331 352 $
Pro Salary Cap To Date61 634 195 $
Farm Salary Cap Per Days9 474 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue270 353 $
Pro Remaining Season Days0
Pro Expenses Per Days349 209 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days12 789 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap64 034 195 $
Estimate Under Maximum Salary Cap of 65 000 000 $965 805 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 034 195 $
Current Bank Account11 410 236 $
Projected Bank Account11 680 589 $

Pro Players Salaries

Jeff Petry (1 Way Contract) 6 350 000 $ (1)
-Salary Remaining : 0 $
Jake Guentzel (1 Way Contract) 6 250 000 $ (3)
-Salary Remaining : 0 $
Kyle Turris (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 0 $
Jeff Carter (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 0 $
Max Pacioretty (1 Way Contract) 4 760 000 $ (1)
-Salary Remaining : 0 $
Colton Parayko (1 Way Contract) 4 650 000 $ (2)
-Salary Remaining : 0 $
Brock Nelson (1 Way Contract) 4 600 000 $ (1)
-Salary Remaining : 0 $
Oscar Klefbom (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 0 $
Jay Bouwmeester (1 Way Contract) 4 410 000 $ (1)
-Salary Remaining : 0 $
Roman Josi (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 0 $
J.T. Compher (1 Way Contract) 3 000 000 $ (3)
-Salary Remaining : 0 $
Philipp Grubauer (1 Way Contract) 2 975 000 $ (1)
-Salary Remaining : 0 $
Marc-André Cliche (1 Way Contract) 2 750 000 $ (1)
-Salary Remaining : 0 $
Artturi Lehkonen (1 Way Contract) 1 600 000 $ (3)
-Salary Remaining : 0 $
Pierre-Luc Dubois 900 000 $ (1)
-Salary Remaining : 0 $
Jack Hughes 900 000 $ (3)
-Salary Remaining : 0 $
Kevin Poulin 850 000 $ (2)
-Salary Remaining : 0 $
Erik Haula (1 Way Contract) 750 000 $ (1)
-Salary Remaining : 0 $
Oskar Lindblom 600 000 $ (2)
-Salary Remaining : 0 $
Philippe Myers 600 000 $ (2)
-Salary Remaining : 0 $
Total Pro Players20
Salary Commitment
Year 19 : 64 945 000 $
Year 20 : 27 950 000 $
Year 21 : 21 250 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 64 945 000 $
Year 20 : 27 950 000 $
Year 21 : 21 250 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 64 945 000 $
Year 20 : 27 950 000 $
Year 21 : 21 250 000 $
Year 22 : 0 $

Farm Players Salaries

Chris Campoli 110 000 $ (1)
Salary Remaining : 0 $
Karl Alzner 110 000 $ (1)
Salary Remaining : 0 $
Curtis McElhinney 100 000 $ (1)
Salary Remaining : 0 $
Patric Hornqvist 100 000 $ (1)
Salary Remaining : 0 $
Clarke MacArthur 99 800 $ (1)
Salary Remaining : 0 $
Phillip Di Giuseppe 95 000 $ (3)
Salary Remaining : 0 $
Mattias Janmark 90 000 $ (1)
Salary Remaining : 0 $
Michael Bournival 90 000 $ (2)
Salary Remaining : 0 $
Adam Lowry 90 000 $ (2)
Salary Remaining : 0 $
Chris VandeVelde 90 000 $ (3)
Salary Remaining : 0 $
Brett Bellemore 80 000 $ (1)
Salary Remaining : 0 $
Frederik Gauthier 80 000 $ (1)
Salary Remaining : 0 $
Niklas Grossman 80 000 $ (2)
Salary Remaining : 0 $
Eric Fehr 80 000 $ (1)
Salary Remaining : 0 $
Nicolas Aube-Kubel 80 000 $ (2)
Salary Remaining : 0 $
Fabian Brunnstrom 75 000 $ (2)
Salary Remaining : 0 $
Matt Beleskey 70 000 $ (1)
Salary Remaining : 0 $
Lance Bouma 70 000 $ (3)
Salary Remaining : 0 $
Cameron Gaunce 65 000 $ (3)
Salary Remaining : 0 $
Jon Merrill 60 000 $ (2)
Salary Remaining : 0 $
Total Farm Players20
Salary Commitment
Year 19 : 1 714 800 $
Year 20 : 795 000 $
Year 21 : 320 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 714 800 $
Year 20 : 795 000 $
Year 21 : 320 000 $
Year 22 : 0 $

Buffalo



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - 75 $ - 5 948 - 99,13%
Level 2: 5000 - 46 $ - 5 000 - 100,00%
Level 3: 2000 - 28 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 4 000 - 100,00%
Luxury : 1000 - 152 $ - 999 - 99,91%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 529 - 76,46%
Farm Level 2: 1000 - 30 $ - 770 - 77,03%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 947 - 99,70%
Average Income per Game1 301 310 $
Year to Date Revenue53 353 723 $
Farm
Home Games Left2
Average Attendance - %2 300 - 76,65%
Average Income per Game134 422 $
Year to Date Revenue5 242 440 $

Expense

Pro Players Total Salaries50 338 000 $
Pro Players Total Average Salaries50 338 000 $
Farm Players Total Salaries1 220 600 $
Farm Players Total Average Salaries1 220 600 $
Coaches Total Salaries1 400 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 655 000 $
Pro Year To Date Expenses50 930 345 $
Farm Year To Date Expenses1 669 668 $
Pro Salary Cap Per Days250 765 $
Pro Salary Cap To Date46 546 607 $
Farm Salary Cap Per Days6 744 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue268 843 $
Pro Remaining Season Days0
Pro Expenses Per Days261 418 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days9 506 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap49 201 607 $
Estimate Under Maximum Salary Cap of 65 000 000 $15 798 393 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 9 201 607 $
Current Bank Account12 166 503 $
Projected Bank Account12 435 346 $

Pro Players Salaries

David Krejci (1 Way Contract) 6 460 000 $ (2)
-Salary Remaining : 0 $
Ryan Strome (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 0 $
Josh Morrissey (1 Way Contract) 5 000 000 $ (3)
-Salary Remaining : 0 $
Duncan Keith (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 0 $
Dan Girardi (1 Way Contract) 3 750 000 $ (1)
-Salary Remaining : 0 $
Travis Hamonic (1 Way Contract) 3 250 000 $ (2)
-Salary Remaining : 0 $
Kevin Hayes (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 0 $
Nicklas Bergfors (1 Way Contract) 2 300 000 $ (3)
-Salary Remaining : 0 $
Jannik Hansen (1 Way Contract) 2 150 000 $ (3)
-Salary Remaining : 0 $
Vinnie Hinostroza (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 0 $
Oskar Sundqvist (1 Way Contract) 2 000 000 $ (3)
-Salary Remaining : 0 $
Tomas Tatar (1 Way Contract) 1 900 000 $ (2)
-Salary Remaining : 0 $
Brian Elliott (1 Way Contract) 1 200 000 $ (2)
-1 Way Contract Salary Cap : 12 000 $
-Salary Remaining : 0 $
Matt Murray (1 Way Contract) 950 000 $ (3)
-Salary Remaining : 0 $
T.J. Oshie (1 Way Contract) 926 000 $ (1)
-Salary Remaining : 0 $
Sam Bennett 900 000 $ (1)
-Salary Remaining : 0 $
Filip Chytil 900 000 $ (2)
-Salary Remaining : 0 $
Jake Muzzin (1 Way Contract) 852 000 $ (2)
-Salary Remaining : 0 $
Samuel Girard 800 000 $ (2)
-Salary Remaining : 0 $
John Moore 700 000 $ (1)
-Salary Remaining : 0 $
Tobias Rieder (1 Way Contract) 700 000 $ (3)
-Salary Remaining : 0 $
Sven Baertschi (1 Way Contract) 600 000 $ (1)
-Salary Remaining : 0 $
Pascal Leclaire (1 Way Contract) 500 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players23
Salary Commitment
Year 19 : 50 338 000 $
Year 20 : 38 462 000 $
Year 21 : 15 600 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 50 338 000 $
Year 20 : 38 462 000 $
Year 21 : 15 600 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 49 150 000 $
Year 20 : 37 274 000 $
Year 21 : 15 600 000 $
Year 22 : 0 $

Farm Players Salaries

Andrew Shaw 90 000 $ (3)
Salary Remaining : 0 $
Josh Norris 90 000 $ (3)
Salary Remaining : 0 $
Nick Merkley 80 000 $ (2)
Salary Remaining : 0 $
Dominik Kahun 80 000 $ (1)
Salary Remaining : 0 $
Braydon Coburn 75 600 $ (2)
Salary Remaining : 0 $
Slater Koekkoek 70 000 $ (1)
Salary Remaining : 0 $
Martin Marincin 70 000 $ (1)
Salary Remaining : 0 $
Filip Hronek 70 000 $ (2)
Salary Remaining : 0 $
Miikka Salomaki 70 000 $ (1)
Salary Remaining : 0 $
Martin Frk 65 000 $ (1)
Salary Remaining : 0 $
Michael Latta 65 000 $ (1)
Salary Remaining : 0 $
Ondrej Kase 60 000 $ (1)
Salary Remaining : 0 $
Teemu Pulkkinen 60 000 $ (2)
Salary Remaining : 0 $
Lucas Lessio 60 000 $ (1)
Salary Remaining : 0 $
Julian Melchiori 60 000 $ (2)
Salary Remaining : 0 $
Devante Smith-Pelly 55 000 $ (2)
Salary Remaining : 0 $
Johnny Oduya 50 000 $ (1)
Salary Remaining : 0 $
Alex Stalock 50 000 $ (1)
Salary Remaining : 0 $
Total Farm Players18
Salary Commitment
Year 19 : 1 220 600 $
Year 20 : 580 600 $
Year 21 : 180 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 220 600 $
Year 20 : 580 600 $
Year 21 : 180 000 $
Year 22 : 0 $

Chicago



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6200 - 98 $ - 4 634 - 74,74%
Level 2: 5500 - 79 $ - 3 575 - 64,99%
Level 3: 2778 - 60 $ - 1 506 - 54,20%
Level 4: 5556 - 45 $ - 2 670 - 48,05%
Luxury : 1389 - 188 $ - 851 - 61,23%
Total Capacity :21423
Farm
Farm Level 1: 2000 - 50 $ - 1 531 - 76,56%
Farm Level 2: 1000 - 30 $ - 765 - 76,54%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13 234 - 61,77%
Average Income per Game1 494 270 $
Year to Date Revenue61 265 052 $
Farm
Home Games Left2
Average Attendance - %2 297 - 76,56%
Average Income per Game134 359 $
Year to Date Revenue5 239 995 $

Expense

Pro Players Total Salaries42 450 000 $
Pro Players Total Average Salaries42 450 000 $
Farm Players Total Salaries1 510 500 $
Farm Players Total Average Salaries1 510 500 $
Coaches Total Salaries3 296 000 $
Luxury Taxe Total0 $
Special Salary Cap Value5 982 000 $
Pro Year To Date Expenses54 647 097 $
Farm Year To Date Expenses2 224 703 $
Pro Salary Cap Per Days216 582 $
Pro Salary Cap To Date50 927 940 $
Farm Salary Cap Per Days8 345 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue268 718 $
Pro Remaining Season Days0
Pro Expenses Per Days230 000 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days12 025 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap56 909 940 $
Estimate Under Maximum Salary Cap of 65 000 000 $8 090 060 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 16 909 940 $
Current Bank Account33 723 425 $
Projected Bank Account33 992 143 $

Pro Players Salaries

J.T. Miller (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 0 $
Olli Maatta (1 Way Contract) 4 200 000 $ (4)
-Salary Remaining : 0 $
Joonas Donskoi (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 0 $
Radek Faksa (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 0 $
Brett Pesce (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 0 $
Brett Connolly (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 0 $
Keith Aulie (1 Way Contract) 2 550 000 $ (1)
-Salary Remaining : 0 $
Brady Skjei (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 0 $
Klas Dahlbeck (1 Way Contract) 2 300 000 $ (1)
-Salary Remaining : 0 $
Joel Armia (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 0 $
Marc-Andre Fleury (1 Way Contract) 1 750 000 $ (3)
-Salary Remaining : 0 $
Frederick Gaudreau (1 Way Contract) 1 450 000 $ (1)
-Salary Remaining : 0 $
Frank Vatrano (1 Way Contract) 1 100 000 $ (3)
-Salary Remaining : 0 $
Linus Ullmark 900 000 $ (1)
-Salary Remaining : 0 $
Pavel Zacha 900 000 $ (2)
-Salary Remaining : 0 $
Maxime Comtois 800 000 $ (3)
-Salary Remaining : 0 $
Lukas Sedlak 800 000 $ (2)
-Salary Remaining : 0 $
Colin Wilson (1 Way Contract) 700 000 $ (3)
-Salary Remaining : 0 $
Ian White (1 Way Contract) 500 000 $ (1)
-Salary Remaining : 0 $
Yegor Sharangovich 500 000 $ (3)
-Salary Remaining : 0 $
Total Pro Players20
Salary Commitment
Year 19 : 42 450 000 $
Year 20 : 22 250 000 $
Year 21 : 9 050 000 $
Year 22 : 4 200 000 $
Salary Average Commitment
Year 19 : 42 450 000 $
Year 20 : 22 250 000 $
Year 21 : 9 050 000 $
Year 22 : 4 200 000 $
Salary Cap with 1 Way Contract
Year 19 : 42 450 000 $
Year 20 : 22 250 000 $
Year 21 : 9 050 000 $
Year 22 : 4 200 000 $

Farm Players Salaries

Semyon Varlamov 126 000 $ (3)
Salary Remaining : 0 $
Jussi Jokinen 126 000 $ (1)
Salary Remaining : 0 $
Andrew Cogliano 110 100 $ (1)
Salary Remaining : 0 $
Kevin Connauton 99 900 $ (3)
Salary Remaining : 0 $
Joe Vitale 97 500 $ (3)
Salary Remaining : 0 $
Craig Smith 90 000 $ (3)
Salary Remaining : 0 $
Ron Hainsey 90 000 $ (3)
Salary Remaining : 0 $
Michael Dal Colle 90 000 $ (2)
Salary Remaining : 0 $
Tommy Wingels 90 000 $ (3)
Salary Remaining : 0 $
Joey Hishon 85 000 $ (1)
Salary Remaining : 0 $
Antti Pihlstrom 76 000 $ (1)
Salary Remaining : 0 $
Connor Brickley 75 000 $ (1)
Salary Remaining : 0 $
Patrik Nemeth 70 000 $ (1)
Salary Remaining : 0 $
Christian Djoos 60 000 $ (1)
Salary Remaining : 0 $
Steven Kampfer 60 000 $ (1)
Salary Remaining : 0 $
Juho Lammikko 60 000 $ (2)
Salary Remaining : 0 $
Daniel Brickley 55 000 $ (4)
Salary Remaining : 0 $
Josef Korenar 50 000 $ (3)
Salary Remaining : 0 $
Total Farm Players18
Salary Commitment
Year 19 : 1 510 500 $
Year 20 : 848 400 $
Year 21 : 698 400 $
Year 22 : 55 000 $
Salary Average Commitment
Year 19 : 1 510 500 $
Year 20 : 848 400 $
Year 21 : 698 400 $
Year 22 : 55 000 $

Columbus



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6500 - 83 $ - 5 944 - 91,44%
Level 2: 5500 - 63 $ - 4 808 - 87,42%
Level 3: 2778 - 33 $ - 2 488 - 89,55%
Level 4: 5556 - 23 $ - 4 844 - 87,19%
Luxury : 1000 - 185 $ - 891 - 89,10%
Total Capacity :21334
Farm
Farm Level 1: 2000 - 50 $ - 1 519 - 75,93%
Farm Level 2: 1000 - 30 $ - 766 - 76,57%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 975 - 88,94%
Average Income per Game1 589 241 $
Year to Date Revenue65 158 900 $
Farm
Home Games Left2
Average Attendance - %2 284 - 76,14%
Average Income per Game133 513 $
Year to Date Revenue5 206 991 $

Expense

Pro Players Total Salaries64 406 000 $
Pro Players Total Average Salaries64 406 000 $
Farm Players Total Salaries1 670 700 $
Farm Players Total Average Salaries1 670 700 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses69 188 580 $
Farm Year To Date Expenses2 151 811 $
Pro Salary Cap Per Days328 602 $
Pro Salary Cap To Date64 240 549 $
Farm Salary Cap Per Days9 230 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue267 025 $
Pro Remaining Season Days0
Pro Expenses Per Days349 010 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days11 993 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap64 240 549 $
Estimate Under Maximum Salary Cap of 65 000 000 $759 451 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 240 549 $
Current Bank Account1 737 187 $
Projected Bank Account2 004 212 $

Pro Players Salaries

Steven Stamkos (1 Way Contract) 7 300 000 $ (3)
-Salary Remaining : 0 $
Mika Zibanejad (1 Way Contract) 6 750 000 $ (2)
-Salary Remaining : 0 $
Brandon Saad (1 Way Contract) 6 500 000 $ (2)
-Salary Remaining : 0 $
Auston Matthews (1 Way Contract) 6 400 000 $ (1)
-Salary Remaining : 0 $
Cam Fowler (1 Way Contract) 5 500 000 $ (4)
-Salary Remaining : 0 $
Claude Giroux (1 Way Contract) 4 900 000 $ (1)
-Salary Remaining : 0 $
Tyler Ennis (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 0 $
Dmitry Kulikov (1 Way Contract) 3 500 000 $ (4)
-Salary Remaining : 0 $
Esa Lindell (1 Way Contract) 3 000 000 $ (3)
-Salary Remaining : 0 $
Nikita Zadorov (Out of Payroll) 2 850 000 $ (2)
-Salary Remaining : 0 $
Phillip Danault (1 Way Contract) 2 800 000 $ (2)
-Salary Remaining : 0 $
John Gibson (1 Way Contract) 2 700 000 $ (1)
-Salary Remaining : 0 $
Nikita Filatov (1 Way Contract) 2 555 000 $ (2)
-Salary Remaining : 0 $
Corey Perry (1 Way Contract) 1 330 000 $ (1)
-Salary Remaining : 0 $
Derek Forbort (1 Way Contract) 1 120 000 $ (1)
-Salary Remaining : 0 $
Blake Coleman (1 Way Contract) 1 100 000 $ (1)
-Salary Remaining : 0 $
Ben Bishop (1 Way Contract) 1 000 000 $ (3)
-Salary Remaining : 0 $
Mikhail Sergachev 900 000 $ (2)
-Salary Remaining : 0 $
Evan Rodrigues (1 Way Contract) 750 000 $ (2)
-Salary Remaining : 0 $
Zach Sanford (1 Way Contract) 700 000 $ (1)
-Salary Remaining : 0 $
Matthew Benning 600 000 $ (3)
-Salary Remaining : 0 $
Paul Byron (1 Way Contract) 501 000 $ (3)
-Salary Remaining : 0 $
Total Pro Players22
Salary Commitment
Year 19 : 67 256 000 $
Year 20 : 44 506 000 $
Year 21 : 21 401 000 $
Year 22 : 9 000 000 $
Salary Average Commitment
Year 19 : 67 256 000 $
Year 20 : 44 506 000 $
Year 21 : 21 401 000 $
Year 22 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 19 : 67 256 000 $
Year 20 : 44 506 000 $
Year 21 : 21 401 000 $
Year 22 : 9 000 000 $

Farm Players Salaries

Michal Neuvirth 140 000 $ (1)
Salary Remaining : 0 $
Ilya Zubov 130 000 $ (3)
Salary Remaining : 0 $
Dave Bolland 122 000 $ (1)
Salary Remaining : 0 $
Carl Soderberg 111 000 $ (3)
Salary Remaining : 0 $
Nick Holden 90 100 $ (3)
Salary Remaining : 0 $
Ryan White 90 000 $ (1)
Salary Remaining : 0 $
Luke Kunin 90 000 $ (3)
Salary Remaining : 0 $
Kevan Miller 90 000 $ (3)
Salary Remaining : 0 $
Cody McLeod 90 000 $ (2)
Salary Remaining : 0 $
Jordie Benn 90 000 $ (2)
Salary Remaining : 0 $
Dillon Dube 80 000 $ (3)
Salary Remaining : 0 $
Byron Froese 75 000 $ (3)
Salary Remaining : 0 $
Dustin Tokarski 70 100 $ (3)
Salary Remaining : 0 $
Jacob Josefson 65 000 $ (2)
Salary Remaining : 0 $
Drew Stafford 60 000 $ (2)
Salary Remaining : 0 $
Cody Goloubef 60 000 $ (3)
Salary Remaining : 0 $
Mason Appleton 60 000 $ (2)
Salary Remaining : 0 $
Michal Jordan 55 000 $ (1)
Salary Remaining : 0 $
Chad Johnson 52 500 $ (3)
Salary Remaining : 0 $
Gregory Stewart 50 000 $ (2)
Salary Remaining : 0 $
Total Farm Players20
Salary Commitment
Year 19 : 1 670 700 $
Year 20 : 1 263 700 $
Year 21 : 848 700 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 670 700 $
Year 20 : 1 263 700 $
Year 21 : 848 700 $
Year 22 : 0 $

Dallas



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 7133 - 120 $ - 4 181 - 58,61%
Level 2: 6944 - 80 $ - 3 623 - 52,18%
Level 3: 2778 - 50 $ - 2 095 - 75,42%
Level 4: 5556 - 30 $ - 4 693 - 84,47%
Luxury : 1389 - 200 $ - 920 - 66,24%
Total Capacity :23800
Farm
Farm Level 1: 2000 - 30 $ - 1 981 - 99,03%
Farm Level 2: 1000 - 20 $ - 979 - 97,87%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15 512 - 65,18%
Average Income per Game1 538 998 $
Year to Date Revenue63 098 919 $
Farm
Home Games Left2
Average Attendance - %2 959 - 98,64%
Average Income per Game106 640 $
Year to Date Revenue4 158 945 $

Expense

Pro Players Total Salaries51 347 750 $
Pro Players Total Average Salaries51 347 750 $
Farm Players Total Salaries1 874 920 $
Farm Players Total Average Salaries1 874 920 $
Coaches Total Salaries2 750 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 185 000 $
Pro Year To Date Expenses58 382 872 $
Farm Year To Date Expenses2 403 777 $
Pro Salary Cap Per Days261 978 $
Pro Salary Cap To Date55 628 677 $
Farm Salary Cap Per Days10 359 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue213 279 $
Pro Remaining Season Days0
Pro Expenses Per Days273 458 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days13 121 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap56 813 677 $
Estimate Under Maximum Salary Cap of 65 000 000 $8 186 323 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 16 813 677 $
Current Bank Account9 205 942 $
Projected Bank Account9 419 221 $

Pro Players Salaries

William Nylander (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 0 $
Tyler Seguin (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 0 $
Victor Rask (1 Way Contract) 5 650 000 $ (2)
-Salary Remaining : 0 $
Max Domi (1 Way Contract) 5 300 000 $ (2)
-Salary Remaining : 0 $
Ryan Ellis (1 Way Contract) 5 250 000 $ (4)
-Salary Remaining : 0 $
Alexander Edler (1 Way Contract) 4 483 750 $ (1)
-Salary Remaining : 0 $
Jaccob Slavin (1 Way Contract) 2 800 000 $ (1)
-Salary Remaining : 0 $
Erik Gudbranson (1 Way Contract) 2 600 000 $ (1)
-Salary Remaining : 0 $
Nick Bjugstad (1 Way Contract) 2 250 000 $ (2)
-Salary Remaining : 0 $
Ryan Dzingel (1 Way Contract) 1 600 000 $ (1)
-Salary Remaining : 0 $
Steve Mason 1 301 000 $ (3)
-Salary Remaining : 0 $
Christian Ehrhoff 1 051 000 $ (1)
-Salary Remaining : 0 $
Wayne Simmonds (1 Way Contract) 1 010 000 $ (2)
-Salary Remaining : 0 $
Mikko Koivu (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 0 $
Anthony Stewart 851 000 $ (1)
-Salary Remaining : 0 $
Scott Harrington (1 Way Contract) 850 000 $ (2)
-Salary Remaining : 0 $
Laurent Brossoit (1 Way Contract) 800 000 $ (1)
-Salary Remaining : 0 $
Brad Malone 550 000 $ (2)
-Salary Remaining : 0 $
Vladimir Sobotka (1 Way Contract) 501 000 $ (1)
-Salary Remaining : 0 $
Casey Cizikas (1 Way Contract) 500 000 $ (2)
-Salary Remaining : 0 $
Total Pro Players20
Salary Commitment
Year 19 : 51 347 750 $
Year 20 : 29 661 000 $
Year 21 : 13 551 000 $
Year 22 : 5 250 000 $
Salary Average Commitment
Year 19 : 51 347 750 $
Year 20 : 29 661 000 $
Year 21 : 13 551 000 $
Year 22 : 5 250 000 $
Salary Cap with 1 Way Contract
Year 19 : 51 347 750 $
Year 20 : 29 661 000 $
Year 21 : 13 551 000 $
Year 22 : 5 250 000 $

Farm Players Salaries

Darren Helm 151 200 $ (3)
Salary Remaining : 0 $
Matt Halischuk 126 000 $ (1)
Salary Remaining : 0 $
Antti Niemi 115 100 $ (1)
Salary Remaining : 0 $
Matt Irwin 110 100 $ (3)
Salary Remaining : 0 $
Marc-Andre Bourdon 100 000 $ (1)
Salary Remaining : 0 $
Andrei Loktionov 99 900 $ (3)
Salary Remaining : 0 $
Troy Brouwer 99 500 $ (2)
Salary Remaining : 0 $
Chris Stewart 97 510 $ (3)
Salary Remaining : 0 $
Brett Sterling 95 510 $ (1)
Salary Remaining : 0 $
Haydn Fleury 90 000 $ (1)
Salary Remaining : 0 $
Brandon Pirri 90 000 $ (4)
Salary Remaining : 0 $
Kyle Rau 90 000 $ (2)
Salary Remaining : 0 $
Brady Tkachuk 90 000 $ (2)
Salary Remaining : 0 $
Dalton Prout 85 100 $ (3)
Salary Remaining : 0 $
Alex Nedeljkovic 80 000 $ (2)
Salary Remaining : 0 $
Jordan Szwarz 80 000 $ (4)
Salary Remaining : 0 $
Cory Emmerton 75 000 $ (1)
Salary Remaining : 0 $
Derek Meech 50 000 $ (1)
Salary Remaining : 0 $
Jeff Schultz 50 000 $ (1)
Salary Remaining : 0 $
Carter Verhaeghe 50 000 $ (1)
Salary Remaining : 0 $
Francois Beauchemin 50 000 $ (1)
Salary Remaining : 0 $
Total Farm Players21
Salary Commitment
Year 19 : 1 874 920 $
Year 20 : 1 073 310 $
Year 21 : 713 810 $
Year 22 : 170 000 $
Salary Average Commitment
Year 19 : 1 874 920 $
Year 20 : 1 073 310 $
Year 21 : 713 810 $
Year 22 : 170 000 $

Detroit



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - 125 $ - 3 734 - 62,23%
Level 2: 5000 - 80 $ - 3 535 - 70,70%
Level 3: 2000 - 60 $ - 1 509 - 75,45%
Level 4: 4000 - 40 $ - 3 057 - 76,41%
Luxury : 1000 - 220 $ - 721 - 72,13%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 527 - 76,37%
Farm Level 2: 1000 - 30 $ - 766 - 76,64%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12 555 - 69,75%
Average Income per Game1 503 722 $
Year to Date Revenue61 652 588 $
Farm
Home Games Left2
Average Attendance - %2 294 - 76,46%
Average Income per Game134 136 $
Year to Date Revenue5 231 290 $

Expense

Pro Players Total Salaries67 960 000 $
Pro Players Total Average Salaries67 960 000 $
Farm Players Total Salaries1 664 900 $
Farm Players Total Average Salaries1 664 900 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses71 963 556 $
Farm Year To Date Expenses4 197 168 $
Pro Salary Cap Per Days342 441 $
Pro Salary Cap To Date64 468 044 $
Farm Salary Cap Per Days9 198 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue268 271 $
Pro Remaining Season Days0
Pro Expenses Per Days367 143 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days23 010 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap64 468 044 $
Estimate Under Maximum Salary Cap of 65 000 000 $531 956 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 468 044 $
Current Bank Account(9 185 377 $)
Projected Bank Account(8 917 106 $)

Pro Players Salaries

Gabriel Landeskog (1 Way Contract) 8 600 000 $ (2)
-Salary Remaining : 0 $
Anze Kopitar (1 Way Contract) 7 000 000 $ (2)
-Salary Remaining : 0 $
Niklas Hjalmarsson (1 Way Contract) 6 840 000 $ (2)
-Salary Remaining : 0 $
Bo Horvat (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 0 $
Nino Niederreiter (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 0 $
Josh Anderson (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 0 $
John Tavares (1 Way Contract) 4 270 000 $ (2)
-Salary Remaining : 0 $
Nikita Zaitsev (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 0 $
Carey Price (1 Way Contract) 3 200 000 $ (1)
-Salary Remaining : 0 $
Cody Ceci (1 Way Contract) 3 200 000 $ (2)
-Salary Remaining : 0 $
Jakub Voracek (1 Way Contract) 3 100 000 $ (3)
-Salary Remaining : 0 $
Josh Manson (1 Way Contract) 2 700 000 $ (1)
-Salary Remaining : 0 $
Oliver Bjorkstrand (1 Way Contract) 2 300 000 $ (3)
-Salary Remaining : 0 $
David Kampf (1 Way Contract) 1 000 000 $ (3)
-Salary Remaining : 0 $
Matthew Peca 950 000 $ (1)
-Salary Remaining : 0 $
Tristan Jarry (1 Way Contract) 900 000 $ (2)
-Salary Remaining : 0 $
Taylor Leier 900 000 $ (3)
-Salary Remaining : 0 $
Andrej Nestrasil (1 Way Contract) 850 000 $ (1)
-1 Way Contract Salary Cap : 8 500 $
-Salary Remaining : 0 $
John Quenneville 800 000 $ (1)
-Salary Remaining : 0 $
Samuel Morin 750 000 $ (1)
-Salary Remaining : 0 $
Jonas Siegenthaler 600 000 $ (2)
-Salary Remaining : 0 $
Jake Dotchin (1 Way Contract) 500 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players22
Salary Commitment
Year 19 : 67 960 000 $
Year 20 : 49 210 000 $
Year 21 : 11 800 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 67 960 000 $
Year 20 : 49 210 000 $
Year 21 : 11 800 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 67 118 500 $
Year 20 : 49 210 000 $
Year 21 : 11 800 000 $
Year 22 : 0 $

Farm Players Salaries

Anders Nilsson 200 000 $ (2)
Salary Remaining : 0 $
Radko Gudas 200 000 $ (2)
Salary Remaining : 0 $
Jonas Hiller 122 000 $ (1)
Salary Remaining : 0 $
Mark Fraser 113 000 $ (1)
Salary Remaining : 0 $
Oscar Fantenberg 99 900 $ (1)
Salary Remaining : 0 $
Justin Bailey 95 000 $ (2)
Salary Remaining : 0 $
J.T. Brown 90 000 $ (3)
Salary Remaining : 0 $
Joseph Blandisi 85 000 $ (2)
Salary Remaining : 0 $
Zac Rinaldo 80 000 $ (3)
Salary Remaining : 0 $
Boo Nieves 75 000 $ (2)
Salary Remaining : 0 $
Hudson Fasching 70 000 $ (4)
Salary Remaining : 0 $
Stefan Elliott 70 000 $ (3)
Salary Remaining : 0 $
Keegan Kolesar 70 000 $ (2)
Salary Remaining : 0 $
Michael Amadio 70 000 $ (1)
Salary Remaining : 0 $
Trevor Carrick 65 000 $ (4)
Salary Remaining : 0 $
Filip Chlapik 60 000 $ (2)
Salary Remaining : 0 $
Nicolas Kerdiles 50 000 $ (3)
Salary Remaining : 0 $
Austin Wagner 50 000 $ (2)
Salary Remaining : 0 $
Total Farm Players18
Salary Commitment
Year 19 : 1 664 900 $
Year 20 : 1 260 000 $
Year 21 : 425 000 $
Year 22 : 135 000 $
Salary Average Commitment
Year 19 : 1 664 900 $
Year 20 : 1 260 000 $
Year 21 : 425 000 $
Year 22 : 135 000 $

Edmonton



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 8333 - 85 $ - 6 190 - 74,28%
Level 2: 6944 - 58 $ - 5 456 - 78,57%
Level 3: 2778 - 40 $ - 2 397 - 86,27%
Level 4: 5556 - 30 $ - 4 664 - 83,95%
Luxury : 1389 - 175 $ - 1 049 - 75,53%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 50 $ - 1 539 - 76,97%
Farm Level 2: 1000 - 30 $ - 765 - 76,49%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 755 - 79,02%
Average Income per Game1 651 187 $
Year to Date Revenue67 698 656 $
Farm
Home Games Left2
Average Attendance - %2 304 - 76,81%
Average Income per Game134 885 $
Year to Date Revenue5 260 517 $

Expense

Pro Players Total Salaries66 770 000 $
Pro Players Total Average Salaries66 770 000 $
Farm Players Total Salaries1 709 900 $
Farm Players Total Average Salaries1 709 900 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses74 015 885 $
Farm Year To Date Expenses3 250 612 $
Pro Salary Cap Per Days321 722 $
Pro Salary Cap To Date63 740 149 $
Farm Salary Cap Per Days9 447 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue269 770 $
Pro Remaining Season Days0
Pro Expenses Per Days366 173 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days17 734 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap63 740 149 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 259 851 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 23 740 149 $
Current Bank Account60 855 177 $
Projected Bank Account61 124 947 $

Pro Players Salaries

Sidney Crosby (1 Way Contract) 8 700 000 $ (1)
-Salary Remaining : 0 $
Nathan MacKinnon (1 Way Contract) 8 500 000 $ (3)
-Salary Remaining : 0 $
Johnny Gaudreau (1 Way Contract) 7 500 000 $ (3)
-Salary Remaining : 0 $
Ryan Johansen (1 Way Contract) 6 800 000 $ (2)
-Salary Remaining : 0 $
Clayton Keller 6 500 000 $ (2)
-Salary Remaining : 0 $
Sami Vatanen (1 Way Contract) 6 100 000 $ (4)
-Salary Remaining : 0 $
Drew Doughty (1 Way Contract) 5 600 000 $ (3)
-Salary Remaining : 0 $
Derick Brassard (1 Way Contract) 3 210 000 $ (2)
-Salary Remaining : 0 $
Eric Robinson (1 Way Contract) 2 560 000 $ (1)
-Salary Remaining : 0 $
Jamie McGinn (1 Way Contract) 2 000 000 $ (1)
-1 Way Contract Salary Cap : 20 000 $
-Salary Remaining : 0 $
Josh Bailey (1 Way Contract) 1 750 000 $ (1)
-1 Way Contract Salary Cap : 17 500 $
-Salary Remaining : 0 $
Calvin Pickard (1 Way Contract) 950 000 $ (1)
-Salary Remaining : 0 $
Travis Sanheim 900 000 $ (1)
-Salary Remaining : 0 $
Matthew Tkachuk 900 000 $ (1)
-Salary Remaining : 0 $
Charles McAvoy 900 000 $ (2)
-Salary Remaining : 0 $
P.K. Subban (1 Way Contract) 700 000 $ (3)
-Salary Remaining : 0 $
Tomas Nosek (1 Way Contract) 600 000 $ (2)
-Salary Remaining : 0 $
Riley Nash (1 Way Contract) 600 000 $ (2)
-Salary Remaining : 0 $
Jordan Martinook (1 Way Contract) 500 000 $ (2)
-Salary Remaining : 0 $
Pius Suter 500 000 $ (2)
-Salary Remaining : 0 $
John Marino 500 000 $ (2)
-Salary Remaining : 0 $
Igor Shesterkin 500 000 $ (2)
-Salary Remaining : 0 $
Total Pro Players22
Salary Commitment
Year 19 : 66 770 000 $
Year 20 : 49 010 000 $
Year 21 : 28 400 000 $
Year 22 : 6 100 000 $
Salary Average Commitment
Year 19 : 66 770 000 $
Year 20 : 49 010 000 $
Year 21 : 28 400 000 $
Year 22 : 6 100 000 $
Salary Cap with 1 Way Contract
Year 19 : 63 057 500 $
Year 20 : 49 010 000 $
Year 21 : 28 400 000 $
Year 22 : 6 100 000 $

Farm Players Salaries

Garnet Hathaway 200 000 $ (1)
Salary Remaining : 0 $
Steven Lorentz 200 000 $ (1)
Salary Remaining : 0 $
Connor Clifton 175 000 $ (1)
Salary Remaining : 0 $
Thomas Hickey 100 000 $ (2)
Salary Remaining : 0 $
Oscar Lindberg 99 900 $ (1)
Salary Remaining : 0 $
Dmitrij Jaskin 95 000 $ (2)
Salary Remaining : 0 $
Tyler Graovac 95 000 $ (2)
Salary Remaining : 0 $
Jake Gardiner 90 000 $ (3)
Salary Remaining : 0 $
Nick Ritchie 90 000 $ (1)
Salary Remaining : 0 $
Austin Czarnik 90 000 $ (2)
Salary Remaining : 0 $
Joakim Ryan 85 000 $ (2)
Salary Remaining : 0 $
Joakim Andersson 80 000 $ (2)
Salary Remaining : 0 $
Zach Whitecloud 70 000 $ (2)
Salary Remaining : 0 $
Jon Gillies 65 000 $ (3)
Salary Remaining : 0 $
Juuso Riikola 65 000 $ (3)
Salary Remaining : 0 $
Kevin Lankinen 60 000 $ (1)
Salary Remaining : 0 $
Lawrence Pilut 50 000 $ (1)
Salary Remaining : 0 $
Total Farm Players17
Salary Commitment
Year 19 : 1 709 900 $
Year 20 : 835 000 $
Year 21 : 220 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 709 900 $
Year 20 : 835 000 $
Year 21 : 220 000 $
Year 22 : 0 $

Floride



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - 85 $ - 5 069 - 84,48%
Level 2: 5100 - 60 $ - 3 888 - 76,23%
Level 3: 2778 - 40 $ - 1 693 - 60,94%
Level 4: 5556 - 30 $ - 3 387 - 60,96%
Luxury : 1000 - 175 $ - 998 - 99,80%
Total Capacity :20434
Farm
Farm Level 1: 2000 - 50 $ - 1 538 - 76,88%
Farm Level 2: 1000 - 30 $ - 767 - 76,69%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15 034 - 73,57%
Average Income per Game1 534 855 $
Year to Date Revenue62 929 073 $
Farm
Home Games Left2
Average Attendance - %2 304 - 76,82%
Average Income per Game134 847 $
Year to Date Revenue5 259 019 $

Expense

Pro Players Total Salaries60 050 000 $
Pro Players Total Average Salaries60 050 000 $
Farm Players Total Salaries1 587 100 $
Farm Players Total Average Salaries1 587 100 $
Coaches Total Salaries3 900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value570 000 $
Pro Year To Date Expenses63 156 510 $
Farm Year To Date Expenses2 839 965 $
Pro Salary Cap Per Days289 457 $
Pro Salary Cap To Date57 388 586 $
Farm Salary Cap Per Days8 769 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue269 693 $
Pro Remaining Season Days0
Pro Expenses Per Days318 622 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days17 056 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap57 958 586 $
Estimate Under Maximum Salary Cap of 65 000 000 $7 041 414 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 17 958 586 $
Current Bank Account10 524 851 $
Projected Bank Account10 794 544 $

Pro Players Salaries

Ryan Nugent-Hopkins (1 Way Contract) 6 200 000 $ (2)
-Salary Remaining : 0 $
Patrick Kane (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 0 $
Brandon Montour (1 Way Contract) 5 400 000 $ (3)
-Salary Remaining : 0 $
Nathan Gerbe (1 Way Contract) 4 400 000 $ (1)
-Salary Remaining : 0 $
Adam Henrique (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 0 $
Nikita Kucherov (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 0 $
Brandon Carlo (1 Way Contract) 3 700 000 $ (3)
-Salary Remaining : 0 $
Marc-Edouard Vlasic (1 Way Contract) 3 400 000 $ (3)
-Salary Remaining : 0 $
Jordan Eberle (1 Way Contract) 3 300 000 $ (2)
-Salary Remaining : 0 $
Petr Mrazek (1 Way Contract) 2 850 000 $ (2)
-Salary Remaining : 0 $
David Savard (1 Way Contract) 2 750 000 $ (4)
-Salary Remaining : 0 $
Brent Seabrook (1 Way Contract) 2 100 000 $ (1)
-Salary Remaining : 0 $
Nazem Kadri (1 Way Contract) 2 000 000 $ (4)
-Salary Remaining : 0 $
Sean Kuraly (1 Way Contract) 1 400 000 $ (2)
-Salary Remaining : 0 $
Alexander Radulov (1 Way Contract) 1 300 000 $ (2)
-1 Way Contract Salary Cap : 13 000 $
-Salary Remaining : 0 $
Jujhar Khaira (1 Way Contract) 1 200 000 $ (3)
-Salary Remaining : 0 $
David Rittich (1 Way Contract) 1 100 000 $ (2)
-1 Way Contract Salary Cap : 11 000 $
-Salary Remaining : 0 $
Tom Pyatt (1 Way Contract) 950 000 $ (1)
-1 Way Contract Salary Cap : 9 500 $
-Salary Remaining : 0 $
Nico Hischier 900 000 $ (2)
-Salary Remaining : 0 $
Elias Pettersson 900 000 $ (1)
-Salary Remaining : 0 $
Robert Thomas 900 000 $ (3)
-Salary Remaining : 0 $
Shea Theodore 800 000 $ (1)
-Salary Remaining : 0 $
Patrik Berglund (1 Way Contract) 500 000 $ (1)
-Salary Remaining : 0 $
Ilya Sorokin 500 000 $ (2)
-Salary Remaining : 0 $
Total Pro Players24
Salary Commitment
Year 19 : 60 050 000 $
Year 20 : 40 900 000 $
Year 21 : 19 350 000 $
Year 22 : 4 750 000 $
Salary Average Commitment
Year 19 : 60 050 000 $
Year 20 : 40 900 000 $
Year 21 : 19 350 000 $
Year 22 : 4 750 000 $
Salary Cap with 1 Way Contract
Year 19 : 56 733 500 $
Year 20 : 38 524 000 $
Year 21 : 19 350 000 $
Year 22 : 4 750 000 $

Farm Players Salaries

Boyd Gordon 151 200 $ (2)
Salary Remaining : 0 $
Mark Barberio 110 000 $ (3)
Salary Remaining : 0 $
Brandon Yip 100 000 $ (1)
Salary Remaining : 0 $
Marcus Kruger 100 000 $ (3)
Salary Remaining : 0 $
Johnny Boychuk 100 000 $ (1)
Salary Remaining : 0 $
Joakim Lindstrom 100 000 $ (1)
Salary Remaining : 0 $
Andrew Desjardins 98 500 $ (1)
Salary Remaining : 0 $
John Mitchell 98 500 $ (1)
Salary Remaining : 0 $
Brendan Lemieux 80 000 $ (2)
Salary Remaining : 0 $
Brian Strait 80 000 $ (1)
Salary Remaining : 0 $
Blake Comeau 78 900 $ (1)
Salary Remaining : 0 $
Pheonix Copley 70 000 $ (2)
Salary Remaining : 0 $
Patrick Wiercioch 65 000 $ (1)
Salary Remaining : 0 $
Adam Clendening 65 000 $ (1)
Salary Remaining : 0 $
Christian Thomas 60 000 $ (1)
Salary Remaining : 0 $
Joel Kiviranta 60 000 $ (2)
Salary Remaining : 0 $
Brendan Mikkelson 60 000 $ (1)
Salary Remaining : 0 $
Pat Maroon 55 000 $ (1)
Salary Remaining : 0 $
Connor Carrick 55 000 $ (1)
Salary Remaining : 0 $
Total Farm Players19
Salary Commitment
Year 19 : 1 587 100 $
Year 20 : 571 200 $
Year 21 : 210 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 587 100 $
Year 20 : 571 200 $
Year 21 : 210 000 $
Year 22 : 0 $

LosAngeles



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - 99 $ - 4 598 - 76,64%
Level 2: 5000 - 65 $ - 4 366 - 87,31%
Level 3: 2000 - 46 $ - 1 942 - 97,10%
Level 4: 4000 - 34 $ - 3 567 - 89,18%
Luxury : 1000 - 185 $ - 858 - 85,79%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 528 - 76,38%
Farm Level 2: 1000 - 30 $ - 756 - 75,56%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15 331 - 85,17%
Average Income per Game1 496 234 $
Year to Date Revenue61 345 576 $
Farm
Home Games Left2
Average Attendance - %2 283 - 76,11%
Average Income per Game133 716 $
Year to Date Revenue5 214 927 $

Expense

Pro Players Total Salaries69 400 000 $
Pro Players Total Average Salaries69 650 000 $
Farm Players Total Salaries1 680 000 $
Farm Players Total Average Salaries1 680 000 $
Coaches Total Salaries4 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses68 824 886 $
Farm Year To Date Expenses2 149 660 $
Pro Salary Cap Per Days355 357 $
Pro Salary Cap To Date64 704 170 $
Farm Salary Cap Per Days9 282 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue267 432 $
Pro Remaining Season Days0
Pro Expenses Per Days375 000 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days12 044 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap64 704 170 $
Estimate Under Maximum Salary Cap of 65 000 000 $295 830 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 704 170 $
Current Bank Account1 563 676 $
Projected Bank Account1 831 108 $

Pro Players Salaries

Aleksander Barkov (1 Way Contract) 7 500 000 $ (2)
-Salary Remaining : 0 $
Vladimir Tarasenko (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 0 $
Teuvo Teravainen (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 0 $
Matt Dumba (1 Way Contract) 5 400 000 $ (2)
-Salary Remaining : 0 $
Ryan Murray (1 Way Contract) 5 300 000 $ (3)
-Salary Remaining : 0 $
Justin Faulk (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 0 $
Michael Grabner (1 Way Contract) 4 680 000 $ (1)
-Salary Remaining : 0 $
Chandler Stephenson (1 Way Contract) 4 650 000 $ (1)
-Salary Remaining : 0 $
Jordan Staal (1 Way Contract) 4 250 000 $ (1)
-Salary Remaining : 0 $
Calle Jarnkrok (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 0 $
Kevin Rooney (1 Way Contract) 3 100 000 $ (2)
-Salary Remaining : 0 $
David Perron (1 Way Contract) 2 515 000 $ (1)
-Salary Remaining : 0 $
Calvin Petersen (1 Way Contract) 2 510 000 $ (1)
-Salary Remaining : 0 $
Justin Schultz (1 Way Contract) 1 850 000 $ (1)
-Salary Remaining : 0 $
Josh Archibald (1 Way Contract) 1 310 000 $ (3)
-Salary Remaining : 0 $
Eric Staal (1 Way Contract) 1 215 000 $ (1)
-Salary Remaining : 0 $
Justin Williams (1 Way Contract) 1 210 000 $ (1)
-Salary Remaining : 0 $
Jack Johnson (1 Way Contract) 1 110 000 $ (2)
-Salary Remaining : 0 $
Kari Lehtonen (1 Way Contract) 800 000 $ (2)
-Salary Remaining : 0 $
Adam Fox 800 000 $ (2)
-Salary Remaining : 0 $
Ben Hutton 700 000 $ (1)
-Salary Remaining : 0 $
Kirill Kaprizov 500 000 $ (2)
-Salary Remaining : 0 $
Total Pro Players22
Salary Commitment
Year 19 : 69 400 000 $
Year 20 : 25 820 000 $
Year 21 : 6 610 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 69 650 000 $
Year 20 : 25 820 000 $
Year 21 : 6 610 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 69 650 000 $
Year 20 : 25 820 000 $
Year 21 : 6 610 000 $
Year 22 : 0 $

Farm Players Salaries

Zack Smith 160 000 $ (3)
Salary Remaining : 0 $
Mike Smith 150 000 $ (2)
Salary Remaining : 0 $
Jared Cowen 150 000 $ (3)
Salary Remaining : 0 $
Jordan Schroeder 95 000 $ (3)
Salary Remaining : 0 $
Sven Andrighetto 95 000 $ (2)
Salary Remaining : 0 $
Slava Voynov 95 000 $ (1)
Salary Remaining : 0 $
Nikolai Prokhorkin 90 000 $ (3)
Salary Remaining : 0 $
Tyler Motte 85 000 $ (3)
Salary Remaining : 0 $
Jordan Oesterle 80 000 $ (1)
Salary Remaining : 0 $
Jiri Sekac 75 000 $ (1)
Salary Remaining : 0 $
Dylan DeMelo 75 000 $ (1)
Salary Remaining : 0 $
Nick Shore 70 000 $ (2)
Salary Remaining : 0 $
Jacob De La Rose 70 000 $ (1)
Salary Remaining : 0 $
Jeff Zatkoff 70 000 $ (2)
Salary Remaining : 0 $
Ryan Sproul 60 000 $ (1)
Salary Remaining : 0 $
Tim Heed 55 000 $ (3)
Salary Remaining : 0 $
Curtis McKenzie 55 000 $ (3)
Salary Remaining : 0 $
James Reimer 50 000 $ (2)
Salary Remaining : 0 $
Vladislav Gavrikov 50 000 $ (2)
Salary Remaining : 0 $
Drayson Bowman 50 000 $ (2)
Salary Remaining : 0 $
Total Farm Players20
Salary Commitment
Year 19 : 1 680 000 $
Year 20 : 1 225 000 $
Year 21 : 690 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 680 000 $
Year 20 : 1 225 000 $
Year 21 : 690 000 $
Year 22 : 0 $

Minnesota



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 80 $ - 5 907 - 98,46%
Level 2: 5000 - 60 $ - 4 987 - 99,75%
Level 3: 2000 - 50 $ - 1 835 - 91,73%
Level 4: 4000 - 30 $ - 4 000 - 100,00%
Luxury : 1000 - 175 $ - 996 - 99,59%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 514 - 75,69%
Farm Level 2: 1000 - 30 $ - 748 - 74,84%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 725 - 98,47%
Average Income per Game1 563 105 $
Year to Date Revenue64 087 301 $
Farm
Home Games Left2
Average Attendance - %2 262 - 75,41%
Average Income per Game132 491 $
Year to Date Revenue5 167 150 $

Expense

Pro Players Total Salaries72 223 000 $
Pro Players Total Average Salaries72 223 000 $
Farm Players Total Salaries1 176 100 $
Farm Players Total Average Salaries1 176 100 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 875 000 $
Pro Year To Date Expenses69 011 329 $
Farm Year To Date Expenses2 179 008 $
Pro Salary Cap Per Days363 560 $
Pro Salary Cap To Date63 041 268 $
Farm Salary Cap Per Days6 498 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue264 982 $
Pro Remaining Season Days0
Pro Expenses Per Days386 342 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days12 023 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap64 916 268 $
Estimate Under Maximum Salary Cap of 65 000 000 $83 732 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 916 268 $
Current Bank Account2 735 815 $
Projected Bank Account3 000 797 $

Pro Players Salaries

Nicklas Backstrom (1 Way Contract) 8 000 000 $ (1)
-Salary Remaining : 0 $
Erik Gustafsson (1 Way Contract) 6 160 000 $ (1)
-Salary Remaining : 0 $
Andrej Meszaros (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 0 $
Nail Yakupov (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 0 $
Mike Hoffman (1 Way Contract) 5 300 000 $ (2)
-Salary Remaining : 0 $
Sebastian Aho (1 Way Contract) 5 250 000 $ (3)
-Salary Remaining : 0 $
Victor Hedman (1 Way Contract) 4 922 000 $ (2)
-Salary Remaining : 0 $
Logan Couture (1 Way Contract) 4 900 000 $ (2)
-Salary Remaining : 0 $
Tom Wilson (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 0 $
Mike Richards (1 Way Contract) 4 067 000 $ (1)
-Salary Remaining : 0 $
Adam Pelech (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 0 $
Paul Stastny (1 Way Contract) 3 450 000 $ (2)
-Salary Remaining : 0 $
Alex Killorn (1 Way Contract) 1 699 000 $ (3)
-Salary Remaining : 0 $
Braden Holtby (1 Way Contract) 1 350 000 $ (1)
-Salary Remaining : 0 $
Justin Pogge (1 Way Contract) 975 000 $ (1)
-1 Way Contract Salary Cap : 9 750 $
-Salary Remaining : 0 $
Noah Hanifin 900 000 $ (1)
-Salary Remaining : 0 $
Jake Virtanen 900 000 $ (2)
-Salary Remaining : 0 $
Tim Stützle 900 000 $ (3)
-Salary Remaining : 0 $
Connor Brown (1 Way Contract) 800 000 $ (1)
-Salary Remaining : 0 $
David Rundblad (1 Way Contract) 800 000 $ (3)
-Salary Remaining : 0 $
Jeremy Lauzon 700 000 $ (2)
-Salary Remaining : 0 $
Nikita Gusev (1 Way Contract) 650 000 $ (2)
-Salary Remaining : 0 $
Vitek Vanecek 500 000 $ (2)
-Salary Remaining : 0 $
Danton Heinen 500 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players24
Salary Commitment
Year 19 : 72 223 000 $
Year 20 : 45 971 000 $
Year 21 : 14 149 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 72 223 000 $
Year 20 : 45 971 000 $
Year 21 : 14 149 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 71 257 750 $
Year 20 : 45 971 000 $
Year 21 : 14 149 000 $
Year 22 : 0 $

Farm Players Salaries

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

Montreal



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6415 - 90 $ - 6 044 - 94,22%
Level 2: 5870 - 65 $ - 4 366 - 74,38%
Level 3: 2778 - 55 $ - 1 652 - 59,46%
Level 4: 5556 - 30 $ - 4 686 - 84,35%
Luxury : 1145 - 210 $ - 755 - 65,95%
Total Capacity :21764
Farm
Farm Level 1: 2000 - 50 $ - 1 536 - 76,82%
Farm Level 2: 1000 - 30 $ - 766 - 76,56%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 503 - 80,42%
Average Income per Game1 644 003 $
Year to Date Revenue67 404 130 $
Farm
Home Games Left2
Average Attendance - %2 302 - 76,73%
Average Income per Game134 715 $
Year to Date Revenue5 253 873 $

Expense

Pro Players Total Salaries68 159 000 $
Pro Players Total Average Salaries68 159 000 $
Farm Players Total Salaries1 877 300 $
Farm Players Total Average Salaries1 877 300 $
Coaches Total Salaries3 950 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses67 421 887 $
Farm Year To Date Expenses2 784 473 $
Pro Salary Cap Per Days341 436 $
Pro Salary Cap To Date63 334 365 $
Farm Salary Cap Per Days10 372 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue269 429 $
Pro Remaining Season Days0
Pro Expenses Per Days362 291 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days16 449 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap63 334 365 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 665 635 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 23 334 365 $
Current Bank Account12 411 272 $
Projected Bank Account12 680 701 $

Pro Players Salaries

Matt Duchene (1 Way Contract) 7 500 000 $ (1)
-Salary Remaining : 0 $
Hampus Lindholm (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 0 $
Gustav Nyqvist (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 0 $
Taylor Hall (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 0 $
T.J. Galiardi (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 0 $
Jeff Skinner (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 0 $
Alexander Ovechkin (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 0 $
Brandon Sutter (1 Way Contract) 4 100 000 $ (3)
-Salary Remaining : 0 $
Nick Leddy (1 Way Contract) 4 000 000 $ (4)
-Salary Remaining : 0 $
Pekka Rinne (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 0 $
Will Butcher (1 Way Contract) 3 300 000 $ (1)
-Salary Remaining : 0 $
Casey Borer (1 Way Contract) 1 999 000 $ (1)
-Salary Remaining : 0 $
Jason Demers (1 Way Contract) 1 850 000 $ (1)
-Salary Remaining : 0 $
Carl Hagelin (1 Way Contract) 1 560 000 $ (1)
-Salary Remaining : 0 $
Drew Larman (1 Way Contract) 1 250 000 $ (1)
-1 Way Contract Salary Cap : 12 500 $
-Salary Remaining : 0 $
Robert Hagg (1 Way Contract) 1 100 000 $ (2)
-Salary Remaining : 0 $
Loui Eriksson (1 Way Contract) 950 000 $ (1)
-Salary Remaining : 0 $
Nick Suzuki 900 000 $ (3)
-Salary Remaining : 0 $
Jonathan Bernier (1 Way Contract) 750 000 $ (2)
-Salary Remaining : 0 $
Brian Flynn (1 Way Contract) 700 000 $ (1)
-Salary Remaining : 0 $
Mackenzie Blackwood 700 000 $ (2)
-Salary Remaining : 0 $
Markus Granlund (1 Way Contract) 500 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players22
Salary Commitment
Year 19 : 68 159 000 $
Year 20 : 30 050 000 $
Year 21 : 23 000 000 $
Year 22 : 4 000 000 $
Salary Average Commitment
Year 19 : 68 159 000 $
Year 20 : 30 050 000 $
Year 21 : 23 000 000 $
Year 22 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 19 : 66 921 500 $
Year 20 : 30 050 000 $
Year 21 : 23 000 000 $
Year 22 : 4 000 000 $

Farm Players Salaries

Deryk Engelland 150 000 $ (2)
Salary Remaining : 0 $
Viktor Fasth 115 000 $ (1)
Salary Remaining : 0 $
Josh Gorges 95 500 $ (3)
Salary Remaining : 0 $
Sergei Bobrovsky 95 000 $ (3)
Salary Remaining : 0 $
Gabriel Bourque 92 500 $ (4)
Salary Remaining : 0 $
Benn Ferriero 90 500 $ (2)
Salary Remaining : 0 $
Anthony Beauvillier 90 000 $ (2)
Salary Remaining : 0 $
Scott Mayfield 90 000 $ (2)
Salary Remaining : 0 $
Anton Belov 85 500 $ (2)
Salary Remaining : 0 $
Nathan Horton 80 800 $ (1)
Salary Remaining : 0 $
Charles Hudon 80 000 $ (2)
Salary Remaining : 0 $
Matt Calvert 80 000 $ (3)
Salary Remaining : 0 $
Dylan McIlrath 80 000 $ (4)
Salary Remaining : 0 $
Michael Raffl 77 500 $ (2)
Salary Remaining : 0 $
Alexander Burmistrov 75 000 $ (1)
Salary Remaining : 0 $
Brandon McMillan 70 000 $ (3)
Salary Remaining : 0 $
Dryden Hunt 70 000 $ (1)
Salary Remaining : 0 $
Casey Nelson 65 000 $ (1)
Salary Remaining : 0 $
Chris Terry 65 000 $ (2)
Salary Remaining : 0 $
Shane Prince 60 000 $ (2)
Salary Remaining : 0 $
Andrew Hammond 60 000 $ (2)
Salary Remaining : 0 $
Sean Walker 60 000 $ (1)
Salary Remaining : 0 $
Daniel Carr 50 000 $ (1)
Salary Remaining : 0 $
Total Farm Players23
Salary Commitment
Year 19 : 1 877 300 $
Year 20 : 1 361 500 $
Year 21 : 513 000 $
Year 22 : 172 500 $
Salary Average Commitment
Year 19 : 1 877 300 $
Year 20 : 1 361 500 $
Year 21 : 513 000 $
Year 22 : 172 500 $

Nashville



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6100 - 80 $ - 5 961 - 97,73%
Level 2: 5100 - 65 $ - 4 627 - 90,72%
Level 3: 2289 - 50 $ - 1 971 - 86,11%
Level 4: 5556 - 22 $ - 5 058 - 91,04%
Luxury : 1100 - 184 $ - 927 - 84,30%
Total Capacity :20145
Farm
Farm Level 1: 2000 - 41 $ - 1 924 - 96,20%
Farm Level 2: 1000 - 26 $ - 944 - 94,44%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 544 - 92,05%
Average Income per Game1 521 657 $
Year to Date Revenue62 387 946 $
Farm
Home Games Left2
Average Attendance - %2 868 - 95,61%
Average Income per Game139 544 $
Year to Date Revenue5 442 214 $

Expense

Pro Players Total Salaries61 733 000 $
Pro Players Total Average Salaries61 733 000 $
Farm Players Total Salaries1 443 100 $
Farm Players Total Average Salaries1 443 100 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value450 000 $
Pro Year To Date Expenses62 396 250 $
Farm Year To Date Expenses1 942 373 $
Pro Salary Cap Per Days311 429 $
Pro Salary Cap To Date60 199 293 $
Farm Salary Cap Per Days7 973 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue279 088 $
Pro Remaining Season Days0
Pro Expenses Per Days322 617 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days10 735 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap60 649 293 $
Estimate Under Maximum Salary Cap of 65 000 000 $4 350 707 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 20 649 293 $
Current Bank Account36 562 519 $
Projected Bank Account36 841 607 $

Pro Players Salaries

Anthony Duclair (1 Way Contract) 6 750 000 $ (2)
-Salary Remaining : 0 $
Artemi Panarin (1 Way Contract) 5 850 000 $ (1)
-Salary Remaining : 0 $
Blake Wheeler (1 Way Contract) 5 800 000 $ (1)
-Salary Remaining : 0 $
Colin Miller (1 Way Contract) 5 600 000 $ (2)
-Salary Remaining : 0 $
Tyler Toffoli (1 Way Contract) 5 450 000 $ (1)
-Salary Remaining : 0 $
Tomas Hertl (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 0 $
Brayden McNabb (1 Way Contract) 4 000 000 $ (4)
-Salary Remaining : 0 $
Damon Severson (1 Way Contract) 3 500 000 $ (3)
-Salary Remaining : 0 $
Jason Spezza (1 Way Contract) 3 053 000 $ (2)
-Salary Remaining : 0 $
Malcom Subban (1 Way Contract) 2 700 000 $ (1)
-Salary Remaining : 0 $
Jason Garrison (1 Way Contract) 2 630 000 $ (2)
-Salary Remaining : 0 $
Jake McCabe (1 Way Contract) 1 700 000 $ (3)
-Salary Remaining : 0 $
Alex Chiasson (1 Way Contract) 1 400 000 $ (2)
-Salary Remaining : 0 $
Cody Eakin (1 Way Contract) 1 400 000 $ (4)
-Salary Remaining : 0 $
Dennis Wideman (1 Way Contract) 1 100 000 $ (1)
-Salary Remaining : 0 $
Scott Laughton (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 0 $
MacKenzie Weegar (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 0 $
Darcy Kuemper (1 Way Contract) 800 000 $ (3)
-Salary Remaining : 0 $
Taylor Beck (1 Way Contract) 800 000 $ (4)
-Salary Remaining : 0 $
Brock McGinn (1 Way Contract) 750 000 $ (2)
-Salary Remaining : 0 $
Linden Vey (1 Way Contract) 700 000 $ (1)
-1 Way Contract Salary Cap : 7 000 $
-Salary Remaining : 0 $
Dominik Simon (1 Way Contract) 650 000 $ (1)
-Salary Remaining : 0 $
Kevin Labanc 600 000 $ (1)
-Salary Remaining : 0 $
Anthony Cirelli 500 000 $ (2)
-Salary Remaining : 0 $
Total Pro Players24
Salary Commitment
Year 19 : 61 733 000 $
Year 20 : 32 883 000 $
Year 21 : 12 200 000 $
Year 22 : 6 200 000 $
Salary Average Commitment
Year 19 : 61 733 000 $
Year 20 : 32 883 000 $
Year 21 : 12 200 000 $
Year 22 : 6 200 000 $
Salary Cap with 1 Way Contract
Year 19 : 61 040 000 $
Year 20 : 32 883 000 $
Year 21 : 12 200 000 $
Year 22 : 6 200 000 $

Farm Players Salaries

Pierre-Edouard Bellemare 125 000 $ (1)
Salary Remaining : 0 $
Ondrej Pavelec 111 000 $ (2)
Salary Remaining : 0 $
Paul Carey 101 000 $ (1)
Salary Remaining : 0 $
Peter Regin 101 000 $ (1)
Salary Remaining : 0 $
Micheal Ferland 95 000 $ (1)
Salary Remaining : 0 $
Nick Cousins 90 000 $ (3)
Salary Remaining : 0 $
Vladislav Namestnikov 85 000 $ (1)
Salary Remaining : 0 $
Brendan Smith 85 000 $ (1)
Salary Remaining : 0 $
Alan Quine 80 000 $ (2)
Salary Remaining : 0 $
Brett Ritchie 80 000 $ (1)
Salary Remaining : 0 $
Brett Kulak 80 000 $ (3)
Salary Remaining : 0 $
Vladislav Kamenev 80 000 $ (2)
Salary Remaining : 0 $
Devan Dubnyk 80 000 $ (1)
Salary Remaining : 0 $
Antoine Roussel 70 000 $ (2)
Salary Remaining : 0 $
Justin Falk 60 100 $ (1)
Salary Remaining : 0 $
Jordan Nolan 60 000 $ (2)
Salary Remaining : 0 $
Joe Morrow 60 000 $ (2)
Salary Remaining : 0 $
Total Farm Players17
Salary Commitment
Year 19 : 1 443 100 $
Year 20 : 631 000 $
Year 21 : 170 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 443 100 $
Year 20 : 631 000 $
Year 21 : 170 000 $
Year 22 : 0 $

New Jersey



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - 85 $ - 5 913 - 98,55%
Level 2: 6000 - 60 $ - 5 208 - 86,80%
Level 3: 2778 - 35 $ - 2 461 - 88,60%
Level 4: 5556 - 24 $ - 4 844 - 87,19%
Luxury : 1000 - 182 $ - 897 - 89,71%
Total Capacity :21334
Farm
Farm Level 1: 2000 - 42 $ - 1 938 - 96,90%
Farm Level 2: 1000 - 25 $ - 953 - 95,32%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 324 - 90,58%
Average Income per Game1 604 911 $
Year to Date Revenue65 801 336 $
Farm
Home Games Left2
Average Attendance - %2 891 - 96,37%
Average Income per Game142 057 $
Year to Date Revenue5 540 214 $

Expense

Pro Players Total Salaries63 651 000 $
Pro Players Total Average Salaries63 651 000 $
Farm Players Total Salaries1 633 900 $
Farm Players Total Average Salaries1 633 900 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses67 648 440 $
Farm Year To Date Expenses2 182 525 $
Pro Salary Cap Per Days324 750 $
Pro Salary Cap To Date64 142 387 $
Farm Salary Cap Per Days9 027 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue284 114 $
Pro Remaining Season Days0
Pro Expenses Per Days342 607 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days12 342 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap64 142 387 $
Estimate Under Maximum Salary Cap of 65 000 000 $857 613 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 142 387 $
Current Bank Account12 647 120 $
Projected Bank Account12 931 234 $

Pro Players Salaries

Jaden Schwartz (1 Way Contract) 8 000 000 $ (1)
-Salary Remaining : 0 $
Jamie Benn (1 Way Contract) 6 200 000 $ (3)
-Salary Remaining : 0 $
Vincent Trocheck (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 0 $
Dylan Larkin (1 Way Contract) 6 000 000 $ (4)
-Salary Remaining : 0 $
Yanni Gourde (1 Way Contract) 5 650 000 $ (1)
-Salary Remaining : 0 $
Cory Conacher (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 0 $
Vince Dunn (1 Way Contract) 4 000 000 $ (4)
-Salary Remaining : 0 $
Danny DeKeyser (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 0 $
Juuse Saros (1 Way Contract) 3 000 000 $ (4)
-Salary Remaining : 0 $
Alex Iafallo 3 000 000 $ (3)
-Salary Remaining : 0 $
Carson Soucy (1 Way Contract) 2 800 000 $ (1)
-Salary Remaining : 0 $
Marc Methot (1 Way Contract) 2 200 000 $ (1)
-Salary Remaining : 0 $
Jan Rutta (1 Way Contract) 2 000 000 $ (4)
-Salary Remaining : 0 $
Tuukka Rask (1 Way Contract) 1 401 000 $ (1)
-Salary Remaining : 0 $
Martin Hanzal (1 Way Contract) 1 000 000 $ (2)
-Salary Remaining : 0 $
Joshua Leivo (1 Way Contract) 900 000 $ (2)
-Salary Remaining : 0 $
Brenden Dillon (1 Way Contract) 900 000 $ (3)
-Salary Remaining : 0 $
Drake Batherson 800 000 $ (3)
-Salary Remaining : 0 $
Josh Jooris (1 Way Contract) 800 000 $ (2)
-Salary Remaining : 0 $
Mathieu Joseph 500 000 $ (2)
-Salary Remaining : 0 $
Total Pro Players20
Salary Commitment
Year 19 : 63 651 000 $
Year 20 : 43 600 000 $
Year 21 : 29 900 000 $
Year 22 : 15 000 000 $
Salary Average Commitment
Year 19 : 63 651 000 $
Year 20 : 43 600 000 $
Year 21 : 29 900 000 $
Year 22 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 19 : 63 651 000 $
Year 20 : 43 600 000 $
Year 21 : 29 900 000 $
Year 22 : 15 000 000 $

Farm Players Salaries

Joe Pavelski 231 000 $ (1)
Salary Remaining : 0 $
Dustin Brown 110 000 $ (1)
Salary Remaining : 0 $
Andrew Ladd 100 000 $ (2)
Salary Remaining : 0 $
Brandon Davidson 99 900 $ (1)
Salary Remaining : 0 $
Vladimir Zharkov 95 000 $ (3)
Salary Remaining : 0 $
Madison Bowey 90 000 $ (1)
Salary Remaining : 0 $
Lauri Korpikoski 90 000 $ (2)
Salary Remaining : 0 $
Colin White 90 000 $ (2)
Salary Remaining : 0 $
Garrett Wilson 85 000 $ (1)
Salary Remaining : 0 $
Trevor Lewis 81 000 $ (1)
Salary Remaining : 0 $
Jayson Megna 80 000 $ (2)
Salary Remaining : 0 $
Alex Picard 72 000 $ (3)
Salary Remaining : 0 $
Kevin Gravel 70 000 $ (1)
Salary Remaining : 0 $
Matt Martin 60 000 $ (1)
Salary Remaining : 0 $
Andy Andreoff 60 000 $ (4)
Salary Remaining : 0 $
Christian Folin 60 000 $ (2)
Salary Remaining : 0 $
Fredrik Claesson 60 000 $ (2)
Salary Remaining : 0 $
Marek Schwarz 50 000 $ (1)
Salary Remaining : 0 $
Nolan Schaefer 50 000 $ (1)
Salary Remaining : 0 $
Total Farm Players19
Salary Commitment
Year 19 : 1 633 900 $
Year 20 : 707 000 $
Year 21 : 227 000 $
Year 22 : 60 000 $
Salary Average Commitment
Year 19 : 1 633 900 $
Year 20 : 707 000 $
Year 21 : 227 000 $
Year 22 : 60 000 $

NYRangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - 125 $ - 3 593 - 51,32%
Level 2: 6000 - 80 $ - 3 562 - 59,36%
Level 3: 2778 - 60 $ - 1 501 - 54,02%
Level 4: 5556 - 45 $ - 2 687 - 48,37%
Luxury : 1389 - 220 $ - 730 - 52,53%
Total Capacity :22723
Farm
Farm Level 1: 2000 - 50 $ - 1 522 - 76,08%
Farm Level 2: 1000 - 30 $ - 761 - 76,07%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12 072 - 53,13%
Average Income per Game1 492 427 $
Year to Date Revenue61 189 488 $
Farm
Home Games Left2
Average Attendance - %2 282 - 76,08%
Average Income per Game133 521 $
Year to Date Revenue5 207 327 $

Expense

Pro Players Total Salaries69 969 999 $
Pro Players Total Average Salaries69 969 999 $
Farm Players Total Salaries1 663 900 $
Farm Players Total Average Salaries1 663 900 $
Coaches Total Salaries6 400 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses70 907 715 $
Farm Year To Date Expenses3 154 056 $
Pro Salary Cap Per Days350 676 $
Pro Salary Cap To Date64 446 562 $
Farm Salary Cap Per Days9 193 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue267 042 $
Pro Remaining Season Days0
Pro Expenses Per Days382 500 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days16 928 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap64 446 562 $
Estimate Under Maximum Salary Cap of 65 000 000 $553 438 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 446 562 $
Current Bank Account11 541 296 $
Projected Bank Account11 808 338 $

Pro Players Salaries

Brad Marchand (1 Way Contract) 8 500 000 $ (3)
-Salary Remaining : 0 $
Sean Monahan (1 Way Contract) 8 000 000 $ (1)
-Salary Remaining : 0 $
Ryan O'Reilly (1 Way Contract) 6 800 000 $ (4)
-Salary Remaining : 0 $
Andrei Vasilevskiy (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 0 $
Tyler Bertuzzi (1 Way Contract) 4 200 000 $ (4)
-Salary Remaining : 0 $
Alex Tuch (1 Way Contract) 4 200 000 $ (2)
-Salary Remaining : 0 $
Michael Del Zotto (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 0 $
Colton Sissons (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 0 $
Stephen Johns (1 Way Contract) 3 200 000 $ (1)
-Salary Remaining : 0 $
Brendan Gallagher (1 Way Contract) 3 100 000 $ (1)
-Salary Remaining : 0 $
Brent Burns (1 Way Contract) 3 020 000 $ (2)
-Salary Remaining : 0 $
Ian Cole (1 Way Contract) 2 800 000 $ (2)
-Salary Remaining : 0 $
Keith Yandle (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 0 $
Zemgus Girgensons (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 0 $
Travis Zajac 1 300 000 $ (3)
-Salary Remaining : 0 $
Mikkel Boedker (1 Way Contract) 1 250 000 $ (1)
-1 Way Contract Salary Cap : 12 500 $
-Salary Remaining : 0 $
Frederik Andersen (1 Way Contract) 1 000 000 $ (3)
-Salary Remaining : 0 $
Melker Karlsson 999 999 $ (2)
-Salary Remaining : 0 $
Robby Fabbri 900 000 $ (1)
-Salary Remaining : 0 $
Tanner Kero (1 Way Contract) 850 000 $ (1)
-Salary Remaining : 0 $
Jake Evans 700 000 $ (2)
-Salary Remaining : 0 $
Stefan Noesen (1 Way Contract) 600 000 $ (1)
-Salary Remaining : 0 $
Zach Parise 550 000 $ (3)
-Salary Remaining : 0 $
Marcus Pettersson 500 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players24
Salary Commitment
Year 19 : 69 969 999 $
Year 20 : 51 569 999 $
Year 21 : 35 850 000 $
Year 22 : 11 000 000 $
Salary Average Commitment
Year 19 : 69 969 999 $
Year 20 : 51 569 999 $
Year 21 : 35 850 000 $
Year 22 : 11 000 000 $
Salary Cap with 1 Way Contract
Year 19 : 68 732 499 $
Year 20 : 51 569 999 $
Year 21 : 35 850 000 $
Year 22 : 11 000 000 $

Farm Players Salaries

Mark Arcobello 150 000 $ (3)
Salary Remaining : 0 $
Milan Lucic 111 000 $ (1)
Salary Remaining : 0 $
Dan Fritsche 110 000 $ (3)
Salary Remaining : 0 $
Mark Letestu 110 000 $ (3)
Salary Remaining : 0 $
Grant Clitsome 101 000 $ (1)
Salary Remaining : 0 $
Paul Ranger 100 000 $ (2)
Salary Remaining : 0 $
Nate Guenin 95 000 $ (1)
Salary Remaining : 0 $
Raphael Diaz 90 000 $ (3)
Salary Remaining : 0 $
Michael Chaput 85 000 $ (3)
Salary Remaining : 0 $
Ryan O'Byrne 80 000 $ (3)
Salary Remaining : 0 $
Samuel Montembeault 80 000 $ (2)
Salary Remaining : 0 $
Mike Santorelli 76 600 $ (2)
Salary Remaining : 0 $
Cody McCormick 75 100 $ (1)
Salary Remaining : 0 $
Quinton Howden 75 000 $ (1)
Salary Remaining : 0 $
James Wright 75 000 $ (3)
Salary Remaining : 0 $
Damian Brunner 75 000 $ (1)
Salary Remaining : 0 $
Ben Harpur 70 000 $ (4)
Salary Remaining : 0 $
Cam Ward 55 100 $ (1)
Salary Remaining : 0 $
Danny Richmond 50 100 $ (1)
Salary Remaining : 0 $
Total Farm Players19
Salary Commitment
Year 19 : 1 663 900 $
Year 20 : 1 026 600 $
Year 21 : 770 000 $
Year 22 : 70 000 $
Salary Average Commitment
Year 19 : 1 663 900 $
Year 20 : 1 026 600 $
Year 21 : 770 000 $
Year 22 : 70 000 $

Philadelphie



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - 80 $ - 5 921 - 98,68%
Level 2: 5000 - 55 $ - 4 998 - 99,96%
Level 3: 2000 - 40 $ - 2 000 - 100,00%
Level 4: 4000 - 30 $ - 4 000 - 100,00%
Luxury : 1000 - 170 $ - 998 - 99,77%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 531 - 76,54%
Farm Level 2: 1000 - 30 $ - 768 - 76,81%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 917 - 99,54%
Average Income per Game1 509 528 $
Year to Date Revenue61 890 628 $
Farm
Home Games Left2
Average Attendance - %2 299 - 76,63%
Average Income per Game134 439 $
Year to Date Revenue5 243 128 $

Expense

Pro Players Total Salaries55 544 999 $
Pro Players Total Average Salaries55 544 999 $
Farm Players Total Salaries1 727 500 $
Farm Players Total Average Salaries1 727 500 $
Coaches Total Salaries5 525 000 $
Luxury Taxe Total0 $
Special Salary Cap Value4 421 250 $
Pro Year To Date Expenses66 352 548 $
Farm Year To Date Expenses4 225 372 $
Pro Salary Cap Per Days268 997 $
Pro Salary Cap To Date60 198 674 $
Farm Salary Cap Per Days9 544 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue268 878 $
Pro Remaining Season Days0
Pro Expenses Per Days299 592 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days22 528 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap64 619 924 $
Estimate Under Maximum Salary Cap of 65 000 000 $380 076 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 619 924 $
Current Bank Account17 744 721 $
Projected Bank Account18 013 599 $

Pro Players Salaries

Morgan Rielly (1 Way Contract) 5 750 000 $ (1)
-Salary Remaining : 0 $
Brayden Schenn (1 Way Contract) 5 100 000 $ (1)
-Salary Remaining : 0 $
Ryan Graves (1 Way Contract) 5 000 000 $ (4)
-Salary Remaining : 0 $
Nikolaj Ehlers (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 0 $
Viktor Arvidsson (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 0 $
Jared Spurgeon (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 0 $
Shea Weber (1 Way Contract) 3 850 000 $ (1)
-Salary Remaining : 0 $
Andrei Kostitsyn (1 Way Contract) 2 850 000 $ (1)
-1 Way Contract Salary Cap : 28 500 $
-Salary Remaining : 0 $
Barclay Goodrow (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 0 $
Andre Burakovsky (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 0 $
Jean Gabriel Pageau (1 Way Contract) 2 200 000 $ (1)
-Salary Remaining : 0 $
Jack Campbell (1 Way Contract) 1 850 000 $ (1)
-Salary Remaining : 0 $
Nic Dowd (1 Way Contract) 1 650 000 $ (2)
-Salary Remaining : 0 $
Mirco Mueller (1 Way Contract) 1 600 000 $ (3)
-Salary Remaining : 0 $
Matt Hunwick 1 150 000 $ (1)
-Salary Remaining : 0 $
Devon Toews 1 000 000 $ (1)
-Salary Remaining : 0 $
Dylan Olsen 999 999 $ (3)
-Salary Remaining : 0 $
Michael Frolik (1 Way Contract) 985 000 $ (1)
-Salary Remaining : 0 $
Brian Gibbons (1 Way Contract) 960 000 $ (1)
-Salary Remaining : 0 $
Ivan Barbashev 900 000 $ (1)
-Salary Remaining : 0 $
Jared McCann 800 000 $ (1)
-Salary Remaining : 0 $
Aaron Dell (1 Way Contract) 800 000 $ (2)
-Salary Remaining : 0 $
Jordan Greenway 600 000 $ (2)
-Salary Remaining : 0 $
Total Pro Players23
Salary Commitment
Year 19 : 55 544 999 $
Year 20 : 28 149 999 $
Year 21 : 16 099 999 $
Year 22 : 5 000 000 $
Salary Average Commitment
Year 19 : 55 544 999 $
Year 20 : 28 149 999 $
Year 21 : 16 099 999 $
Year 22 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 19 : 52 723 499 $
Year 20 : 28 149 999 $
Year 21 : 16 099 999 $
Year 22 : 5 000 000 $

Farm Players Salaries

Conor Sheary 187 500 $ (2)
Salary Remaining : 0 $
Evander Kane 167 500 $ (2)
Salary Remaining : 0 $
Brandon Dubinsky 137 500 $ (2)
Salary Remaining : 0 $
Ryan Miller 125 000 $ (2)
Salary Remaining : 0 $
Luke Schenn 125 000 $ (3)
Salary Remaining : 0 $
Keith Kinkaid 120 000 $ (2)
Salary Remaining : 0 $
Dustin Byfuglien 115 000 $ (2)
Salary Remaining : 0 $
Alexander Steen 100 000 $ (1)
Salary Remaining : 0 $
Brendan Gaunce 90 000 $ (1)
Salary Remaining : 0 $
Chris Tierney 90 000 $ (1)
Salary Remaining : 0 $
Dmitry Orlov 90 000 $ (1)
Salary Remaining : 0 $
Derek Grant 85 000 $ (3)
Salary Remaining : 0 $
William Carrier 80 000 $ (1)
Salary Remaining : 0 $
Markus Nutivaara 65 000 $ (3)
Salary Remaining : 0 $
Nick Paul 50 000 $ (1)
Salary Remaining : 0 $
Adam Gaudette 50 000 $ (2)
Salary Remaining : 0 $
Nico Sturm 50 000 $ (1)
Salary Remaining : 0 $
Total Farm Players17
Salary Commitment
Year 19 : 1 727 500 $
Year 20 : 1 177 500 $
Year 21 : 275 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 727 500 $
Year 20 : 1 177 500 $
Year 21 : 275 000 $
Year 22 : 0 $

Pittsburgh



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - 91 $ - 5 897 - 98,28%
Level 2: 5000 - 63 $ - 4 966 - 99,33%
Level 3: 2000 - 47 $ - 1 951 - 97,55%
Level 4: 4000 - 32 $ - 3 784 - 94,60%
Luxury : 1000 - 169 $ - 998 - 99,83%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 45 $ - 1 804 - 90,19%
Farm Level 2: 1000 - 25 $ - 895 - 89,47%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 596 - 97,76%
Average Income per Game1 583 870 $
Year to Date Revenue64 938 666 $
Farm
Home Games Left2
Average Attendance - %2 698 - 89,95%
Average Income per Game144 547 $
Year to Date Revenue5 637 328 $

Expense

Pro Players Total Salaries63 442 575 $
Pro Players Total Average Salaries64 442 575 $
Farm Players Total Salaries1 670 100 $
Farm Players Total Average Salaries1 670 100 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses69 222 372 $
Farm Year To Date Expenses2 998 891 $
Pro Salary Cap Per Days328 789 $
Pro Salary Cap To Date63 577 838 $
Farm Salary Cap Per Days9 227 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue289 094 $
Pro Remaining Season Days0
Pro Expenses Per Days338 993 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days17 514 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap63 577 838 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 422 162 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 23 577 838 $
Current Bank Account1 774 731 $
Projected Bank Account2 063 825 $

Pro Players Salaries

Evgeni Malkin (1 Way Contract) 8 100 000 $ (3)
-Salary Remaining : 0 $
Oscar Moller (1 Way Contract) 6 120 000 $ (2)
-Salary Remaining : 0 $
John Carlson (1 Way Contract) 5 200 000 $ (3)
-Salary Remaining : 0 $
Alex Pietrangelo (1 Way Contract) 4 950 000 $ (3)
-Salary Remaining : 0 $
Jakub Vrana (1 Way Contract) 4 600 000 $ (2)
-Salary Remaining : 0 $
David Pastrnak (1 Way Contract) 4 400 000 $ (2)
-Salary Remaining : 0 $
Alexander Wennberg (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 0 $
Kevin Shattenkirk (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 0 $
Kevin Fiala (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 0 $
Travis Konecny (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 0 $
Evgenii Dadonov (1 Way Contract) 2 850 000 $ (3)
-Salary Remaining : 0 $
Lars Eller (1 Way Contract) 2 847 500 $ (2)
-Salary Remaining : 0 $
Tyson Barrie (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 0 $
Jonathan Quick (1 Way Contract) 1 575 000 $ (2)
-Salary Remaining : 0 $
Bryan Little (1 Way Contract) 1 500 000 $ (3)
-Salary Remaining : 0 $
Matt Nieto (1 Way Contract) 1 150 000 $ (1)
-Salary Remaining : 0 $
Jamie Oleksiak (1 Way Contract) 950 000 $ (2)
-Salary Remaining : 0 $
Carter Hutton (1 Way Contract) 900 075 $ (1)
-Salary Remaining : 0 $
Curtis Lazar 900 000 $ (1)
-Salary Remaining : 0 $
Tony DeAngelo 900 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players20
Salary Commitment
Year 19 : 63 442 575 $
Year 20 : 57 592 500 $
Year 21 : 26 600 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 64 442 575 $
Year 20 : 58 592 500 $
Year 21 : 27 600 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 64 442 575 $
Year 20 : 58 592 500 $
Year 21 : 27 600 000 $
Year 22 : 0 $

Farm Players Salaries

Jesse Joensuu 135 000 $ (2)
Salary Remaining : 0 $
Zac Dalpe 110 000 $ (3)
Salary Remaining : 0 $
Yannick Weber 110 000 $ (2)
Salary Remaining : 0 $
Blake Geoffrion 100 000 $ (3)
Salary Remaining : 0 $
Ales Hemsky 100 000 $ (1)
Salary Remaining : 0 $
David Backes 100 000 $ (1)
Salary Remaining : 0 $
Tyler Pitlick 90 000 $ (1)
Salary Remaining : 0 $
Anders Lindback 90 000 $ (1)
Salary Remaining : 0 $
Mikko Lehtonen 85 100 $ (1)
Salary Remaining : 0 $
Cody Hodgson 80 000 $ (3)
Salary Remaining : 0 $
Ian McCoshen 70 000 $ (1)
Salary Remaining : 0 $
Keith Ballard 70 000 $ (2)
Salary Remaining : 0 $
Alexandre Picard 70 000 $ (2)
Salary Remaining : 0 $
Keaton Ellerby 65 000 $ (2)
Salary Remaining : 0 $
Ryan Callahan 65 000 $ (2)
Salary Remaining : 0 $
Kerby Rychel 60 000 $ (4)
Salary Remaining : 0 $
Dana Tyrell 60 000 $ (2)
Salary Remaining : 0 $
Drew Shore 60 000 $ (4)
Salary Remaining : 0 $
Clayton Stoner 50 000 $ (2)
Salary Remaining : 0 $
Ladislav Smid 50 000 $ (2)
Salary Remaining : 0 $
Karri Ramo 50 000 $ (2)
Salary Remaining : 0 $
Total Farm Players21
Salary Commitment
Year 19 : 1 670 100 $
Year 20 : 1 135 000 $
Year 21 : 410 000 $
Year 22 : 120 000 $
Salary Average Commitment
Year 19 : 1 670 100 $
Year 20 : 1 135 000 $
Year 21 : 410 000 $
Year 22 : 120 000 $

San Jose



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - 85 $ - 5 870 - 97,84%
Level 2: 5666 - 56 $ - 5 341 - 94,26%
Level 3: 2778 - 43 $ - 2 391 - 86,06%
Level 4: 5556 - 32 $ - 4 013 - 72,24%
Luxury : 1000 - 170 $ - 995 - 99,53%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 50 $ - 1 538 - 76,90%
Farm Level 2: 1000 - 30 $ - 773 - 77,29%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 611 - 88,62%
Average Income per Game1 602 016 $
Year to Date Revenue65 682 672 $
Farm
Home Games Left2
Average Attendance - %2 311 - 77,03%
Average Income per Game135 123 $
Year to Date Revenue5 269 794 $

Expense

Pro Players Total Salaries63 650 000 $
Pro Players Total Average Salaries63 650 000 $
Farm Players Total Salaries1 622 500 $
Farm Players Total Average Salaries1 622 500 $
Coaches Total Salaries3 150 000 $
Luxury Taxe Total0 $
Special Salary Cap Value550 000 $
Pro Year To Date Expenses65 904 189 $
Farm Year To Date Expenses2 767 760 $
Pro Salary Cap Per Days321 714 $
Pro Salary Cap To Date62 396 385 $
Farm Salary Cap Per Days8 964 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue270 246 $
Pro Remaining Season Days0
Pro Expenses Per Days334 949 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days15 318 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap62 946 385 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 053 615 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 22 946 385 $
Current Bank Account7 985 165 $
Projected Bank Account8 255 411 $

Pro Players Salaries

Connor McDavid (1 Way Contract) 9 000 000 $ (2)
-Salary Remaining : 0 $
Cam Atkinson (1 Way Contract) 6 750 000 $ (1)
-Salary Remaining : 0 $
Patrik Laine (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 0 $
John Klingberg (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 0 $
Mark Scheifele (1 Way Contract) 4 375 000 $ (2)
-Salary Remaining : 0 $
Zach Werenski (1 Way Contract) 4 250 000 $ (1)
-Salary Remaining : 0 $
Mattias Ekholm (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 0 $
Jason Zucker (1 Way Contract) 3 400 000 $ (1)
-Salary Remaining : 0 $
Chris Tanev (1 Way Contract) 3 175 000 $ (2)
-Salary Remaining : 0 $
Jordan Binnington (1 Way Contract) 3 000 000 $ (3)
-Salary Remaining : 0 $
Marcus Johansson (1 Way Contract) 2 900 000 $ (3)
-Salary Remaining : 0 $
Rickard Rakell (1 Way Contract) 2 800 000 $ (2)
-Salary Remaining : 0 $
Cedric Paquette (1 Way Contract) 1 800 000 $ (1)
-Salary Remaining : 0 $
Andy Greene (1 Way Contract) 1 100 000 $ (2)
-Salary Remaining : 0 $
Nikolay Goldobin 900 000 $ (1)
-Salary Remaining : 0 $
Rasmus Andersson 800 000 $ (2)
-Salary Remaining : 0 $
Jesper Bratt 800 000 $ (2)
-Salary Remaining : 0 $
Elvis Merzlikins (1 Way Contract) 700 000 $ (2)
-Salary Remaining : 0 $
Peter Holland (1 Way Contract) 600 000 $ (3)
-Salary Remaining : 0 $
Maxime Macenauer (1 Way Contract) 600 000 $ (1)
-1 Way Contract Salary Cap : 6 000 $
-Salary Remaining : 0 $
Alexey Marchenko (1 Way Contract) 600 000 $ (1)
-Salary Remaining : 0 $
Derek Stepan (1 Way Contract) 600 000 $ (3)
-Salary Remaining : 0 $
Warren Foegele 500 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players23
Salary Commitment
Year 19 : 63 650 000 $
Year 20 : 39 850 000 $
Year 21 : 17 100 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 63 650 000 $
Year 20 : 39 850 000 $
Year 21 : 17 100 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 63 056 000 $
Year 20 : 39 850 000 $
Year 21 : 17 100 000 $
Year 22 : 0 $

Farm Players Salaries

Michael Sauer 120 000 $ (2)
Salary Remaining : 0 $
Zdeno Chara 110 000 $ (1)
Salary Remaining : 0 $
Anton Khudobin 97 500 $ (2)
Salary Remaining : 0 $
Jakob Markstrom 97 500 $ (3)
Salary Remaining : 0 $
David Schlemko 95 000 $ (2)
Salary Remaining : 0 $
Ryan Parent 90 000 $ (1)
Salary Remaining : 0 $
Adam McQuaid 90 000 $ (2)
Salary Remaining : 0 $
Andreas Nodl 85 000 $ (2)
Salary Remaining : 0 $
Richard Panik 85 000 $ (1)
Salary Remaining : 0 $
Leo Komarov 85 000 $ (2)
Salary Remaining : 0 $
Michael Blunden 85 000 $ (2)
Salary Remaining : 0 $
Dustin Boyd 85 000 $ (2)
Salary Remaining : 0 $
Justin Fontaine 80 000 $ (3)
Salary Remaining : 0 $
Beau Bennett 80 000 $ (1)
Salary Remaining : 0 $
Eric Tangradi 77 500 $ (1)
Salary Remaining : 0 $
Brandon Bollig 75 000 $ (1)
Salary Remaining : 0 $
Robert Nilsson 70 000 $ (2)
Salary Remaining : 0 $
Freddie Hamilton 65 000 $ (1)
Salary Remaining : 0 $
Justin Braun 50 000 $ (3)
Salary Remaining : 0 $
Total Farm Players19
Salary Commitment
Year 19 : 1 622 500 $
Year 20 : 1 040 000 $
Year 21 : 227 500 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 622 500 $
Year 20 : 1 040 000 $
Year 21 : 227 500 $
Year 22 : 0 $

St. Louis



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6400 - 69 $ - 6 139 - 95,92%
Level 2: 5810 - 45 $ - 5 538 - 95,32%
Level 3: 2778 - 30 $ - 2 597 - 93,47%
Level 4: 5200 - 16 $ - 5 129 - 98,64%
Luxury : 1210 - 146 $ - 1 101 - 91,02%
Total Capacity :21398
Farm
Farm Level 1: 2000 - 50 $ - 1 511 - 75,56%
Farm Level 2: 1000 - 30 $ - 772 - 77,19%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20 505 - 95,82%
Average Income per Game1 341 315 $
Year to Date Revenue54 993 903 $
Farm
Home Games Left2
Average Attendance - %2 283 - 76,10%
Average Income per Game133 260 $
Year to Date Revenue5 197 149 $

Expense

Pro Players Total Salaries64 078 000 $
Pro Players Total Average Salaries63 628 000 $
Farm Players Total Salaries1 043 200 $
Farm Players Total Average Salaries1 043 200 $
Coaches Total Salaries2 850 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 691 000 $
Pro Year To Date Expenses63 106 175 $
Farm Year To Date Expenses1 766 531 $
Pro Salary Cap Per Days301 206 $
Pro Salary Cap To Date55 996 393 $
Farm Salary Cap Per Days5 764 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue266 520 $
Pro Remaining Season Days0
Pro Expenses Per Days337 643 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days9 907 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap58 687 393 $
Estimate Under Maximum Salary Cap of 65 000 000 $6 312 607 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 18 687 393 $
Current Bank Account3 355 219 $
Projected Bank Account3 621 739 $

Pro Players Salaries

William Karlsson (1 Way Contract) 6 500 000 $ (2)
-Salary Remaining : 0 $
Ondrej Palat (1 Way Contract) 6 500 000 $ (4)
-Salary Remaining : 0 $
Calvin De Haan (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 0 $
James Van Riemsdyk (1 Way Contract) 4 675 000 $ (2)
-Salary Remaining : 0 $
Jonathan Marchessault (1 Way Contract) 4 400 000 $ (3)
-Salary Remaining : 0 $
Jonas Brodin (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 0 $
Reilly Smith (1 Way Contract) 3 000 000 $ (3)
-Salary Remaining : 0 $
Charlie Coyle (1 Way Contract) 2 800 000 $ (3)
-Salary Remaining : 0 $
Kris Letang (1 Way Contract) 2 800 000 $ (2)
-Salary Remaining : 0 $
Rick Nash (1 Way Contract) 2 780 000 $ (2)
-Salary Remaining : 0 $
Colin Blackwell (1 Way Contract) 2 750 000 $ (3)
-Salary Remaining : 0 $
Connor Murphy (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 0 $
Mats Zuccarello (1 Way Contract) 1 975 000 $ (2)
-Salary Remaining : 0 $
Anthony Stolarz (1 Way Contract) 1 850 000 $ (3)
-Salary Remaining : 0 $
Devin Setoguchi (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 0 $
Ben Scrivens (1 Way Contract) 1 250 000 $ (2)
-Salary Remaining : 0 $
Jhonas Enroth (1 Way Contract) 1 200 000 $ (3)
-1 Way Contract Salary Cap : 12 000 $
-Salary Remaining : 0 $
Mikael Backlund (1 Way Contract) 1 150 000 $ (1)
-1 Way Contract Salary Cap : 11 500 $
-Salary Remaining : 0 $
Joel Edmundson (1 Way Contract) 1 100 000 $ (2)
-Salary Remaining : 0 $
Jaroslav Halak (1 Way Contract) 960 000 $ (2)
-Salary Remaining : 0 $
Johan Larsson (1 Way Contract) 950 000 $ (1)
-Salary Remaining : 0 $
James Sheppard (1 Way Contract) 888 000 $ (3)
-1 Way Contract Salary Cap : 8 880 $
-Salary Remaining : 0 $
Mason Raymond (1 Way Contract) 850 000 $ (2)
-1 Way Contract Salary Cap : 8 500 $
-Salary Remaining : 0 $
Trevor van Riemsdyk 850 000 $ (1)
-Salary Remaining : 0 $
Christian Dvorak 800 000 $ (2)
-Salary Remaining : 0 $
Marc Staal (1 Way Contract) 550 000 $ (1)
-1 Way Contract Salary Cap : 5 500 $
-Salary Remaining : 0 $
Total Pro Players26
Salary Commitment
Year 19 : 64 078 000 $
Year 20 : 60 578 000 $
Year 21 : 28 888 000 $
Year 22 : 6 500 000 $
Salary Average Commitment
Year 19 : 63 628 000 $
Year 20 : 60 578 000 $
Year 21 : 28 888 000 $
Year 22 : 6 500 000 $
Salary Cap with 1 Way Contract
Year 19 : 59 036 380 $
Year 20 : 57 669 380 $
Year 21 : 26 820 880 $
Year 22 : 6 500 000 $

Farm Players Salaries

Henrik Zetterberg 110 100 $ (1)
Salary Remaining : 0 $
Eric Nystrom 100 000 $ (1)
Salary Remaining : 0 $
Kyle Palmieri 95 000 $ (1)
Salary Remaining : 0 $
Brendan Perlini 90 000 $ (2)
Salary Remaining : 0 $
Roman Cervenka 90 000 $ (1)
Salary Remaining : 0 $
Tyler Lewington 70 000 $ (2)
Salary Remaining : 0 $
Tom Kuhnhackl 60 000 $ (1)
Salary Remaining : 0 $
Aaron Palushaj 60 000 $ (1)
Salary Remaining : 0 $
Nikita Nikitin 55 100 $ (2)
Salary Remaining : 0 $
Blair Jones 55 000 $ (2)
Salary Remaining : 0 $
Victor Bartley 55 000 $ (3)
Salary Remaining : 0 $
Zach Redmond 52 500 $ (2)
Salary Remaining : 0 $
Matt Lashoff 50 500 $ (2)
Salary Remaining : 0 $
Jonas Gustavsson 50 000 $ (2)
Salary Remaining : 0 $
Jyrki Jokipakka 50 000 $ (4)
Salary Remaining : 0 $
Total Farm Players15
Salary Commitment
Year 19 : 1 043 200 $
Year 20 : 528 100 $
Year 21 : 105 000 $
Year 22 : 50 000 $
Salary Average Commitment
Year 19 : 1 043 200 $
Year 20 : 528 100 $
Year 21 : 105 000 $
Year 22 : 50 000 $

Toronto



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centrer
Level 1: 6200 - 80 $ - 5 143 - 82,94%
Level 2: 6944 - 60 $ - 4 756 - 68,50%
Level 3: 2778 - 50 $ - 1 721 - 61,96%
Level 4: 4556 - 40 $ - 2 879 - 63,19%
Luxury : 1389 - 175 $ - 943 - 67,92%
Total Capacity :21867
Farm
Farm Level 1: 2000 - 50 $ - 1 537 - 76,84%
Farm Level 2: 1000 - 30 $ - 761 - 76,13%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15 443 - 70,62%
Average Income per Game1 581 161 $
Year to Date Revenue64 827 620 $
Farm
Home Games Left2
Average Attendance - %2 298 - 76,60%
Average Income per Game134 562 $
Year to Date Revenue5 247 920 $

Expense

Pro Players Total Salaries56 034 999 $
Pro Players Total Average Salaries56 034 999 $
Farm Players Total Salaries1 623 600 $
Farm Players Total Average Salaries1 623 600 $
Coaches Total Salaries4 050 000 $
Luxury Taxe Total0 $
Special Salary Cap Value4 162 500 $
Pro Year To Date Expenses63 680 755 $
Farm Year To Date Expenses2 297 984 $
Pro Salary Cap Per Days285 893 $
Pro Salary Cap To Date59 775 405 $
Farm Salary Cap Per Days8 970 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue269 124 $
Pro Remaining Season Days0
Pro Expenses Per Days303 750 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days12 009 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap63 937 905 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 062 095 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 23 937 905 $
Current Bank Account14 942 577 $
Projected Bank Account15 211 701 $

Pro Players Salaries

Brayden Point (1 Way Contract) 6 500 000 $ (4)
-Salary Remaining : 0 $
Filip Forsberg (1 Way Contract) 6 080 000 $ (1)
-Salary Remaining : 0 $
Elias Lindholm (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 0 $
Erik Karlsson (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 0 $
Oliver Ekman-Larsson (1 Way Contract) 4 550 000 $ (1)
-Salary Remaining : 0 $
Shayne Gostisbehere (1 Way Contract) 4 400 000 $ (2)
-Salary Remaining : 0 $
Alex Goligoski (1 Way Contract) 4 200 000 $ (2)
-Salary Remaining : 0 $
Patrice Bergeron (1 Way Contract) 4 200 000 $ (2)
-Salary Remaining : 0 $
Zach Hyman (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 0 $
Mike Matheson (1 Way Contract) 1 650 000 $ (1)
-Salary Remaining : 0 $
Michael Stone (1 Way Contract) 1 251 000 $ (2)
-Salary Remaining : 0 $
Kyle Okposo 1 203 000 $ (3)
-Salary Remaining : 0 $
Tyler Bozak (1 Way Contract) 1 200 000 $ (3)
-Salary Remaining : 0 $
Brendan Leipsic (1 Way Contract) 1 000 000 $ (3)
-Salary Remaining : 0 $
Joe Colborne 999 999 $ (2)
-Salary Remaining : 0 $
Rocco Grimaldi (1 Way Contract) 950 000 $ (1)
-Salary Remaining : 0 $
Ryan Hartman (1 Way Contract) 950 000 $ (3)
-Salary Remaining : 0 $
Alex DeBrincat 900 000 $ (1)
-Salary Remaining : 0 $
Mike Condon (1 Way Contract) 800 000 $ (2)
-Salary Remaining : 0 $
Corey Crawford (1 Way Contract) 651 000 $ (1)
-Salary Remaining : 0 $
Adam Erne (1 Way Contract) 550 000 $ (2)
-Salary Remaining : 0 $
Eddie Lack 500 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players22
Salary Commitment
Year 19 : 56 034 999 $
Year 20 : 38 753 999 $
Year 21 : 16 353 000 $
Year 22 : 6 500 000 $
Salary Average Commitment
Year 19 : 56 034 999 $
Year 20 : 38 753 999 $
Year 21 : 16 353 000 $
Year 22 : 6 500 000 $
Salary Cap with 1 Way Contract
Year 19 : 56 034 999 $
Year 20 : 38 753 999 $
Year 21 : 16 353 000 $
Year 22 : 6 500 000 $

Farm Players Salaries

Valtteri Filppula 135 000 $ (3)
Salary Remaining : 0 $
Nikolai Zherdev 124 000 $ (3)
Salary Remaining : 0 $
David Desharnais 120 000 $ (3)
Salary Remaining : 0 $
Cody Franson 119 000 $ (2)
Salary Remaining : 0 $
Jimmy Howard 115 500 $ (1)
Salary Remaining : 0 $
Luca Sbisa 100 000 $ (3)
Salary Remaining : 0 $
Jim O'Brien 95 100 $ (3)
Salary Remaining : 0 $
Jimmy Vesey 90 000 $ (1)
Salary Remaining : 0 $
Mikhail Grigorenko 90 000 $ (3)
Salary Remaining : 0 $
Nikita Tryamkin 90 000 $ (3)
Salary Remaining : 0 $
Nick Bonino 85 000 $ (3)
Salary Remaining : 0 $
Mark Borowiecki 80 000 $ (3)
Salary Remaining : 0 $
Brian Lashoff 70 000 $ (1)
Salary Remaining : 0 $
Linus Omark 65 000 $ (3)
Salary Remaining : 0 $
Darren Archibald 65 000 $ (3)
Salary Remaining : 0 $
Tyrell Goulbourne 60 000 $ (3)
Salary Remaining : 0 $
Adin Hill 60 000 $ (2)
Salary Remaining : 0 $
Andrej Sekera 60 000 $ (1)
Salary Remaining : 0 $
Total Farm Players18
Salary Commitment
Year 19 : 1 623 600 $
Year 20 : 1 288 100 $
Year 21 : 1 109 100 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 623 600 $
Year 20 : 1 288 100 $
Year 21 : 1 109 100 $
Year 22 : 0 $

Vancouver



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - 88 $ - 5 868 - 97,80%
Level 2: 5635 - 70 $ - 4 737 - 84,07%
Level 3: 2778 - 38 $ - 2 519 - 90,68%
Level 4: 5556 - 30 $ - 4 857 - 87,42%
Luxury : 1000 - 170 $ - 999 - 99,88%
Total Capacity :20969
Farm
Farm Level 1: 2000 - 50 $ - 1 515 - 75,73%
Farm Level 2: 1000 - 30 $ - 755 - 75,51%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 981 - 90,52%
Average Income per Game1 561 123 $
Year to Date Revenue64 006 023 $
Farm
Home Games Left2
Average Attendance - %2 270 - 75,66%
Average Income per Game132 815 $
Year to Date Revenue5 179 797 $

Expense

Pro Players Total Salaries58 800 000 $
Pro Players Total Average Salaries58 800 000 $
Farm Players Total Salaries1 324 100 $
Farm Players Total Average Salaries1 324 100 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value175 000 $
Pro Year To Date Expenses60 953 663 $
Farm Year To Date Expenses1 806 096 $
Pro Salary Cap Per Days300 000 $
Pro Salary Cap To Date58 953 675 $
Farm Salary Cap Per Days7 315 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue265 631 $
Pro Remaining Season Days0
Pro Expenses Per Days310 204 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days10 078 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap59 128 675 $
Estimate Under Maximum Salary Cap of 65 000 000 $5 871 325 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 19 128 675 $
Current Bank Account6 800 376 $
Projected Bank Account7 066 007 $

Pro Players Salaries

Leon Draisaitl (1 Way Contract) 6 100 000 $ (2)
-Salary Remaining : 0 $
Evgeny Kuznetsov (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 0 $
Aaron Ekblad (1 Way Contract) 5 250 000 $ (1)
-Salary Remaining : 0 $
Connor Hellebuyck 5 000 000 $ (2)
-Salary Remaining : 0 $
Noel Acciari (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 0 $
Mitchell Marner (1 Way Contract) 4 650 000 $ (2)
-Salary Remaining : 0 $
Mikael Granlund (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 0 $
Jonathan Drouin (1 Way Contract) 4 350 000 $ (2)
-Salary Remaining : 0 $
Jacob Trouba (1 Way Contract) 3 400 000 $ (3)
-Salary Remaining : 0 $
Boone Jenner (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 0 $
Cory Schneider (1 Way Contract) 2 100 000 $ (1)
-Salary Remaining : 0 $
Michal Kempny (1 Way Contract) 2 000 000 $ (3)
-Salary Remaining : 0 $
Ryan Suter (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 0 $
Artem Anisimov (1 Way Contract) 1 300 000 $ (3)
-Salary Remaining : 0 $
Jakob Chychrun 900 000 $ (2)
-Salary Remaining : 0 $
Quinn Hughes 900 000 $ (2)
-Salary Remaining : 0 $
Jason Robertson 800 000 $ (3)
-Salary Remaining : 0 $
Bryan Rust (1 Way Contract) 750 000 $ (1)
-Salary Remaining : 0 $
Alexander Kerfoot 700 000 $ (1)
-Salary Remaining : 0 $
Andrew Copp 600 000 $ (2)
-Salary Remaining : 0 $
Gustav Forsling 500 000 $ (2)
-Salary Remaining : 0 $
Conor Garland 500 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players22
Salary Commitment
Year 19 : 58 800 000 $
Year 20 : 34 500 000 $
Year 21 : 7 500 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 58 800 000 $
Year 20 : 34 500 000 $
Year 21 : 7 500 000 $
Year 22 : 0 $
Salary Cap with 1 Way Contract
Year 19 : 58 800 000 $
Year 20 : 34 500 000 $
Year 21 : 7 500 000 $
Year 22 : 0 $

Farm Players Salaries

Joakim Nordstrom 95 000 $ (1)
Salary Remaining : 0 $
Nikolay Kulemin 92 000 $ (2)
Salary Remaining : 0 $
Sergei Kalinin 90 000 $ (4)
Salary Remaining : 0 $
Dion Phaneuf 90 000 $ (3)
Salary Remaining : 0 $
Tim Brent 86 000 $ (3)
Salary Remaining : 0 $
Nick Tarnasky 86 000 $ (3)
Salary Remaining : 0 $
Bobby Butler 80 000 $ (3)
Salary Remaining : 0 $
Jim Slater 75 000 $ (3)
Salary Remaining : 0 $
Dwight King 70 100 $ (3)
Salary Remaining : 0 $
Scott Wilson 70 000 $ (1)
Salary Remaining : 0 $
David Leneveu 70 000 $ (1)
Salary Remaining : 0 $
Matt Keetley 70 000 $ (3)
Salary Remaining : 0 $
Stephane Da Costa 70 000 $ (2)
Salary Remaining : 0 $
Jakub Jerabek 70 000 $ (4)
Salary Remaining : 0 $
Zack Trotman 60 000 $ (4)
Salary Remaining : 0 $
Anthony Bitetto 50 000 $ (4)
Salary Remaining : 0 $
Jamie McBain 50 000 $ (1)
Salary Remaining : 0 $
Matt Taormina 50 000 $ (1)
Salary Remaining : 0 $
Total Farm Players18
Salary Commitment
Year 19 : 1 324 100 $
Year 20 : 989 100 $
Year 21 : 827 100 $
Year 22 : 270 000 $
Salary Average Commitment
Year 19 : 1 324 100 $
Year 20 : 989 100 $
Year 21 : 827 100 $
Year 22 : 270 000 $

Washington



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - 125 $ - 3 623 - 60,38%
Level 2: 5326 - 80 $ - 3 542 - 66,51%
Level 3: 2778 - 60 $ - 1 486 - 53,48%
Level 4: 5556 - 45 $ - 2 693 - 48,48%
Luxury : 1000 - 220 $ - 728 - 72,81%
Total Capacity :20660
Farm
Farm Level 1: 2000 - 50 $ - 1 488 - 74,42%
Farm Level 2: 1000 - 30 $ - 750 - 75,03%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12 072 - 58,43%
Average Income per Game1 494 112 $
Year to Date Revenue61 258 591 $
Farm
Home Games Left2
Average Attendance - %2 239 - 74,62%
Average Income per Game130 858 $
Year to Date Revenue5 103 444 $

Expense

Pro Players Total Salaries69 410 000 $
Pro Players Total Average Salaries69 410 000 $
Farm Players Total Salaries1 174 500 $
Farm Players Total Average Salaries1 174 500 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses68 167 099 $
Farm Year To Date Expenses2 930 365 $
Pro Salary Cap Per Days331 403 $
Pro Salary Cap To Date61 486 915 $
Farm Salary Cap Per Days6 489 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue261 715 $
Pro Remaining Season Days0
Pro Expenses Per Days371 990 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days14 776 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap61 486 915 $
Estimate Under Maximum Salary Cap of 65 000 000 $3 513 085 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 21 486 915 $
Current Bank Account2 741 908 $
Projected Bank Account3 003 623 $

Pro Players Salaries

Tyler Johnson (1 Way Contract) 9 000 000 $ (3)
-Salary Remaining : 0 $
Andreas Athanasiou (1 Way Contract) 6 800 000 $ (1)
-Salary Remaining : 0 $
Ivan Provorov (1 Way Contract) 6 000 000 $ (4)
-Salary Remaining : 0 $
Ryan Pulock (1 Way Contract) 5 700 000 $ (2)
-Salary Remaining : 0 $
Ryan McDonagh (1 Way Contract) 5 150 000 $ (2)
-Salary Remaining : 0 $
Guillaume Latendresse (1 Way Contract) 4 660 000 $ (1)
-Salary Remaining : 0 $
Brock Boeser (1 Way Contract) 4 500 000 $ (4)
-Salary Remaining : 0 $
Martin Jones (1 Way Contract) 4 500 000 $ (2)
-1 Way Contract Salary Cap : 45 000 $
-Salary Remaining : 0 $
Phil Kessel (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 0 $
Pavel Buchnevich (1 Way Contract) 3 600 000 $ (4)
-Salary Remaining : 0 $
Anthony Mantha (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 0 $
Trevor Moore (1 Way Contract) 2 550 000 $ (3)
-Salary Remaining : 0 $
Dan Hamhuis (1 Way Contract) 2 550 000 $ (1)
-Salary Remaining : 0 $
Michael Hutchinson (1 Way Contract) 2 000 000 $ (3)
-Salary Remaining : 0 $
Brian Dumoulin (1 Way Contract) 1 850 000 $ (1)
-Salary Remaining : 0 $
Justin Abdelkader 1 250 000 $ (3)
-Salary Remaining : 0 $
Thomas Greiss 1 200 000 $ (1)
-Salary Remaining : 0 $
Bobby Ryan 1 125 000 $ (1)
-Salary Remaining : 0 $
Al Montoya (1 Way Contract) 975 000 $ (1)
-Salary Remaining : 0 $
Martin Necas 900 000 $ (3)
-Salary Remaining : 0 $
Alexander Nylander 900 000 $ (2)
-Salary Remaining : 0 $
Valeri Nichushkin 900 000 $ (1)
-Salary Remaining : 0 $
Milan Michalek 800 000 $ (1)
-Salary Remaining : 0 $
Lucas Wallmark (1 Way Contract) 800 000 $ (2)
-Salary Remaining : 0 $
Anders Bjork 500 000 $ (2)
-Salary Remaining : 0 $
Matt Roy 500 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players26
Salary Commitment
Year 19 : 76 210 000 $
Year 20 : 50 350 000 $
Year 21 : 29 800 000 $
Year 22 : 14 100 000 $
Salary Average Commitment
Year 19 : 76 210 000 $
Year 20 : 50 350 000 $
Year 21 : 29 800 000 $
Year 22 : 14 100 000 $
Salary Cap with 1 Way Contract
Year 19 : 71 755 000 $
Year 20 : 45 895 000 $
Year 21 : 29 800 000 $
Year 22 : 14 100 000 $

Farm Players Salaries

Jakub Kindl 115 000 $ (2)
Salary Remaining : 0 $
Viktor Stalberg 95 500 $ (1)
Salary Remaining : 0 $
Sam Gagner 90 500 $ (3)
Salary Remaining : 0 $
Jori Lehtera 88 000 $ (2)
Salary Remaining : 0 $
Mattias Ritola 87 500 $ (2)
Salary Remaining : 0 $
Alec Martinez 87 500 $ (1)
Salary Remaining : 0 $
Bob Sanguinetti 85 500 $ (2)
Salary Remaining : 0 $
Scott Darling 85 000 $ (1)
Salary Remaining : 0 $
Dale Weise 85 000 $ (1)
Salary Remaining : 0 $
Vladimir Mihalik 85 000 $ (2)
Salary Remaining : 0 $
Ryan Stanton 82 500 $ (2)
Salary Remaining : 0 $
Theo Peckam 77 500 $ (3)
Salary Remaining : 0 $
Michael Sgarbossa 60 000 $ (2)
Salary Remaining : 0 $
Emerson Etem 50 000 $ (1)
Salary Remaining : 0 $
Total Farm Players14
Salary Commitment
Year 19 : 1 174 500 $
Year 20 : 771 500 $
Year 21 : 168 000 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 174 500 $
Year 20 : 771 500 $
Year 21 : 168 000 $
Year 22 : 0 $

Winnipeg



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - 87 $ - 5 884 - 98,07%
Level 2: 6000 - 65 $ - 4 326 - 72,10%
Level 3: 2778 - 54 $ - 1 654 - 59,55%
Level 4: 4000 - 32 $ - 3 794 - 94,85%
Luxury : 1000 - 175 $ - 996 - 99,61%
Total Capacity :19778
Farm
Farm Level 1: 2000 - 50 $ - 1 531 - 76,55%
Farm Level 2: 1000 - 30 $ - 762 - 76,21%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 654 - 84,21%
Average Income per Game1 590 496 $
Year to Date Revenue65 210 319 $
Farm
Home Games Left2
Average Attendance - %2 293 - 76,44%
Average Income per Game134 207 $
Year to Date Revenue5 234 070 $

Expense

Pro Players Total Salaries62 700 000 $
Pro Players Total Average Salaries62 700 000 $
Farm Players Total Salaries1 684 300 $
Farm Players Total Average Salaries1 684 300 $
Coaches Total Salaries1 900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 100 000 $
Pro Year To Date Expenses65 488 930 $
Farm Year To Date Expenses2 208 748 $
Pro Salary Cap Per Days312 827 $
Pro Salary Cap To Date62 638 458 $
Farm Salary Cap Per Days9 306 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue268 414 $
Pro Remaining Season Days0
Pro Expenses Per Days327 041 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days12 068 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Estimated Season Salary Cap64 738 458 $
Estimate Under Maximum Salary Cap of 65 000 000 $261 542 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 738 458 $
Current Bank Account20 686 346 $
Projected Bank Account20 954 760 $

Pro Players Salaries

Mark Stone (1 Way Contract) 7 250 000 $ (1)
-Salary Remaining : 0 $
Seth Jones (1 Way Contract) 7 000 000 $ (2)
-Salary Remaining : 0 $
Jake Allen (1 Way Contract) 5 500 000 $ (4)
-Salary Remaining : 0 $
Adam Larsson (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 0 $
Alex Galchenyuk (1 Way Contract) 5 000 000 $ (3)
-Salary Remaining : 0 $
Jakob Silfverberg (1 Way Contract) 4 800 000 $ (4)
-Salary Remaining : 0 $
Sam Reinhart (1 Way Contract) 4 750 000 $ (3)
-Salary Remaining : 0 $
Troy Stecher (1 Way Contract) 3 300 000 $ (3)
-Salary Remaining : 0 $
Zach Bogosian (Out of Payroll) 3 250 000 $ (3)
-Salary Remaining : 0 $
Jake DeBrusk (1 Way Contract) 3 200 000 $ (2)
-Salary Remaining : 0 $
Ryan Kesler (1 Way Contract) 2 550 000 $ (3)
-Salary Remaining : 0 $
Mark Jankowski (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 0 $
Mark Pysyk (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 0 $
Teddy Blueger (1 Way Contract) 1 700 000 $ (3)
-Salary Remaining : 0 $
Tyler Myers (1 Way Contract) 1 650 000 $ (2)
-Salary Remaining : 0 $
Ryan Spooner (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 0 $
Maxime Talbot (1 Way Contract) 1 400 000 $ (1)
-1 Way Contract Salary Cap : 14 000 $
-Salary Remaining : 0 $
Duncan Siemens 900 000 $ (2)
-Salary Remaining : 0 $
Andreas Johnson 800 000 $ (1)
-Salary Remaining : 0 $
Chris Kreider (1 Way Contract) 800 000 $ (2)
-Salary Remaining : 0 $
Miles Wood 600 000 $ (1)
-Salary Remaining : 0 $
Craig Anderson (1 Way Contract) 500 000 $ (2)
-Salary Remaining : 0 $
Total Pro Players22
Salary Commitment
Year 19 : 65 950 000 $
Year 20 : 52 400 000 $
Year 21 : 30 850 000 $
Year 22 : 10 300 000 $
Salary Average Commitment
Year 19 : 65 950 000 $
Year 20 : 52 400 000 $
Year 21 : 30 850 000 $
Year 22 : 10 300 000 $
Salary Cap with 1 Way Contract
Year 19 : 64 564 000 $
Year 20 : 52 400 000 $
Year 21 : 30 850 000 $
Year 22 : 10 300 000 $

Farm Players Salaries

Erik Condra 99 900 $ (1)
Salary Remaining : 0 $
Petteri Nokelainen 99 900 $ (1)
Salary Remaining : 0 $
Steve Downie 99 900 $ (1)
Salary Remaining : 0 $
Ryan Shannon 99 900 $ (1)
Salary Remaining : 0 $
Anton Babchuk 99 900 $ (1)
Salary Remaining : 0 $
Petr Vrana 99 900 $ (1)
Salary Remaining : 0 $
Matt Greene 99 900 $ (1)
Salary Remaining : 0 $
Rob Schremp 92 500 $ (2)
Salary Remaining : 0 $
Jiri Tlusty 90 000 $ (2)
Salary Remaining : 0 $
Adam Dennis 87 000 $ (2)
Salary Remaining : 0 $
Anton Slepyshev 85 000 $ (1)
Salary Remaining : 0 $
Fedor Tyutin 85 000 $ (1)
Salary Remaining : 0 $
Jeremy Williams 80 000 $ (2)
Salary Remaining : 0 $
Anton Stralman 80 000 $ (2)
Salary Remaining : 0 $
T.J. Hensick 75 500 $ (2)
Salary Remaining : 0 $
Peter Mueller 70 000 $ (1)
Salary Remaining : 0 $
Magnus Hellberg 65 000 $ (2)
Salary Remaining : 0 $
Cam Barker 62 500 $ (1)
Salary Remaining : 0 $
Jonathan Ericsson 60 000 $ (1)
Salary Remaining : 0 $
Matt Smaby 52 500 $ (1)
Salary Remaining : 0 $
Total Farm Players20
Salary Commitment
Year 19 : 1 684 300 $
Year 20 : 570 000 $
Year 21 : 0 $
Year 22 : 0 $
Salary Average Commitment
Year 19 : 1 684 300 $
Year 20 : 570 000 $
Year 21 : 0 $
Year 22 : 0 $

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of 65 000 000 $
Available Cap Space

Over Minimum of
40 000 000 $

Pro Players

Farm Players

Total Players

Anaheim 9 917 604 $ 61 946 521 $ 3 053 479 $ 21 946 521 $ 212041
Arizona 27 052 574 $ 60 194 647 $ 4 805 353 $ 20 194 647 $ 221739
Boston 11 410 236 $ 64 034 195 $ 965 805 $ 24 034 195 $ 202040
Buffalo 12 166 503 $ 49 201 607 $ 15 798 393 $ 9 201 607 $ 231841
Chicago 33 723 425 $ 56 909 940 $ 8 090 060 $ 16 909 940 $ 201838
Columbus 1 737 187 $ 64 240 549 $ 759 451 $ 24 240 549 $ 222042
Dallas 9 205 942 $ 56 813 677 $ 8 186 323 $ 16 813 677 $ 202141
Detroit (9 185 377 $) 64 468 044 $ 531 956 $ 24 468 044 $ 221840
Edmonton 60 855 177 $ 63 740 149 $ 1 259 851 $ 23 740 149 $ 221739
Floride 10 524 851 $ 57 958 586 $ 7 041 414 $ 17 958 586 $ 241943
LosAngeles 1 563 676 $ 64 704 170 $ 295 830 $ 24 704 170 $ 222042
Minnesota 2 735 815 $ 64 916 268 $ 83 732 $ 24 916 268 $ 241842
Montreal 12 411 272 $ 63 334 365 $ 1 665 635 $ 23 334 365 $ 222345
Nashville 36 562 519 $ 60 649 293 $ 4 350 707 $ 20 649 293 $ 241741
New Jersey 12 647 120 $ 64 142 387 $ 857 613 $ 24 142 387 $ 201939
NYRangers 11 541 296 $ 64 446 562 $ 553 438 $ 24 446 562 $ 241943
Philadelphie 17 744 721 $ 64 619 924 $ 380 076 $ 24 619 924 $ 231740
Pittsburgh 1 774 731 $ 63 577 838 $ 1 422 162 $ 23 577 838 $ 202141
San Jose 7 985 165 $ 62 946 385 $ 2 053 615 $ 22 946 385 $ 231942
St. Louis 3 355 219 $ 58 687 393 $ 6 312 607 $ 18 687 393 $ 261541
Toronto 14 942 577 $ 63 937 905 $ 1 062 095 $ 23 937 905 $ 221840
Vancouver 6 800 376 $ 59 128 675 $ 5 871 325 $ 19 128 675 $ 221840
Washington 2 741 908 $ 61 486 915 $ 3 513 085 $ 21 486 915 $ 261440
Winnipeg 20 686 346 $ 64 738 458 $ 261 542 $ 24 738 458 $ 222042