Team FinanceLast Update - 22 mai 2019 at 22:37
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: 6000 - 74 $ - 5 636 - 93,93%
Level 2: 5000 - 48 $ - 4 860 - 97,19%
Level 3: 2000 - 34 $ - 1 803 - 90,14%
Level 4: 4000 - 23 $ - 3 580 - 89,50%
Luxury : 1000 - 157 $ - 929 - 92,86%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 250 $ - 1 492 - 74,62%
Farm Level 2: 1000 - 199 $ - 762 - 76,23%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %16 807 - 93,37%
Average Income per Game1 363 789 $
Year to Date Revenue47 732 625 $
Farm
Home Games Left5
Average Attendance - %2 255 - 75,16%
Average Income per Game728 282 $
Year to Date Revenue26 218 164 $

Expense

Pro Players Total Salaries56 891 000 $
Pro Players Total Average Salaries56 641 000 $
Farm Players Total Salaries1 352 400 $
Farm Players Total Average Salaries1 352 400 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 727 500 $
Pro Year To Date Expenses50 274 970 $
Farm Year To Date Expenses1 696 568 $
Pro Salary Cap Per Days287 578 $
Pro Salary Cap To Date46 800 310 $
Farm Salary Cap Per Days7 156 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 182 736 $
Farm Estimated Season Revenue3 641 412 $
Pro Remaining Season Days32
Pro Expenses Per Days312 907 $
Pro Estimated Expenses10 013 024 $
Farm Remaining Season Days28
Farm Expenses Per Days9 801 $
Farm Estimated Expenses274 428 $
Estimated Season Expenses10 287 452 $
Estimated Season Salary Cap57 730 306 $
Estimate Under Maximum Salary Cap of 60 000 000 $2 269 694 $
Estimate Over Minimum Salary Cap of 0 $ 57 730 306 $
Current Bank Account22 316 943 $
Projected Bank Account23 853 639 $

Pro Players Salaries

Ilya Kovalchuk (1 Way Contract) 7 210 000 $ (1)
-Salary Remaining : 1 195 440 $
Jamie Benn (1 Way Contract) 5 750 000 $ (2)
-Salary Remaining : 953 368 $
Mike Richards (1 Way Contract) 5 750 000 $ (2)
-Salary Remaining : 953 368 $
Alex Goligoski (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 911 917 $
Ryan McDonagh (1 Way Contract) 4 750 000 $ (1)
-Salary Remaining : 787 565 $
Dougie Hamilton (1 Way Contract) 4 500 000 $ (4)
-Salary Remaining : 746 114 $
David Savard (1 Way Contract) 3 350 000 $ (3)
-Salary Remaining : 555 440 $
Travis Zajac (1 Way Contract) 3 110 000 $ (3)
-Salary Remaining : 515 648 $
David Perron (1 Way Contract) 3 015 000 $ (4)
-Salary Remaining : 499 896 $
Frans Nielsen (1 Way Contract) 1 990 000 $ (2)
-Salary Remaining : 329 948 $
Michael Hutchinson (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 248 705 $
T.J. Hensick 1 120 000 $ (2)
-Salary Remaining : 185 699 $
Matt Keetley (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 165 803 $
Kris Versteeg 955 000 $ (3)
-Salary Remaining : 158 342 $
Viktor Stalberg (1 Way Contract) 926 000 $ (1)
-Salary Remaining : 153 534 $
Mikko Rantanen 900 000 $ (3)
-Salary Remaining : 149 223 $
Jakub Vrana 900 000 $ (3)
-Salary Remaining : 149 223 $
Stephen Johns 700 000 $ (1)
-Salary Remaining : 116 062 $
Johan Larsson 700 000 $ (1)
-Salary Remaining : 116 062 $
Anthony Stewart (1 Way Contract) 650 000 $ (1)
-1 Way Contract Salary Cap : 6 500 $
-Salary Remaining : 107 772 $
Brandon Davidson 615 000 $ (1)
-Salary Remaining : 101 969 $
Markus Nutivaara 500 000 $ (2)
-Salary Remaining : 82 902 $
Blake Coleman 500 000 $ (1)
-Salary Remaining : 82 902 $
Benoit Pouliot 500 000 $ (2)
-Salary Remaining : 82 902 $
Colton Sceviour (1 Way Contract) 500 000 $ (1)
-1 Way Contract Salary Cap : 5 000 $
-Salary Remaining : 82 902 $
Total Pro Players25
Salary Commitment
Year 16 : 56 891 000 $
Year 17 : 37 640 000 $
Year 18 : 16 430 000 $
Year 19 : 7 015 000 $
Salary Average Commitment
Year 16 : 56 641 000 $
Year 17 : 37 590 000 $
Year 18 : 16 480 000 $
Year 19 : 7 265 000 $
Salary Cap with 1 Way Contract
Year 16 : 55 502 500 $
Year 17 : 37 590 000 $
Year 18 : 16 480 000 $
Year 19 : 7 265 000 $

Farm Players Salaries

Cam Ward 150 000 $ (1)
Salary Remaining : 22 222 $
Nate Prosser 103 000 $ (2)
Salary Remaining : 15 259 $
Dan Fritsche 98 800 $ (1)
Salary Remaining : 14 637 $
Ryan Hamilton 97 800 $ (2)
Salary Remaining : 14 489 $
Tuomo Ruutu 97 600 $ (2)
Salary Remaining : 14 459 $
Lance Bouma 95 500 $ (2)
Salary Remaining : 14 148 $
Aaron Ness 87 500 $ (1)
Salary Remaining : 12 963 $
James Wisniewski 85 500 $ (2)
Salary Remaining : 12 667 $
Niklas Grossman 85 500 $ (2)
Salary Remaining : 12 667 $
Bill Thomas 75 900 $ (2)
Salary Remaining : 11 244 $
Tomas Fleischmann 75 300 $ (1)
Salary Remaining : 11 156 $
James Reimer 70 000 $ (2)
Salary Remaining : 10 370 $
Luke Adam 65 000 $ (2)
Salary Remaining : 9 630 $
Mark Letestu 60 000 $ (1)
Salary Remaining : 8 889 $
Cam Barker 55 000 $ (2)
Salary Remaining : 8 148 $
Erik Gustafsson 50 000 $ (1)
Salary Remaining : 7 407 $
Total Farm Players16
Salary Commitment
Year 16 : 1 352 400 $
Year 17 : 830 800 $
Year 18 : 0 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 352 400 $
Year 17 : 830 800 $
Year 18 : 0 $
Year 19 : 0 $

Arizona



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - 74 $ - 5 470 - 91,16%
Level 2: 5000 - 47 $ - 4 743 - 94,85%
Level 3: 2000 - 32 $ - 1 868 - 93,42%
Level 4: 4000 - 22 $ - 3 558 - 88,95%
Luxury : 1000 - 160 $ - 791 - 79,07%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 250 $ - 1 510 - 75,51%
Farm Level 2: 1000 - 200 $ - 741 - 74,14%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %16 430 - 91,28%
Average Income per Game1 329 550 $
Year to Date Revenue46 534 255 $
Farm
Home Games Left5
Average Attendance - %2 252 - 75,06%
Average Income per Game768 991 $
Year to Date Revenue27 683 677 $

Expense

Pro Players Total Salaries62 505 000 $
Pro Players Total Average Salaries62 585 000 $
Farm Players Total Salaries2 048 500 $
Farm Players Total Average Salaries2 048 500 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses52 013 929 $
Farm Year To Date Expenses3 015 511 $
Pro Salary Cap Per Days309 912 $
Pro Salary Cap To Date48 282 152 $
Farm Salary Cap Per Days10 839 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 977 301 $
Farm Estimated Season Revenue3 844 955 $
Pro Remaining Season Days32
Pro Expenses Per Days336 813 $
Pro Estimated Expenses10 778 016 $
Farm Remaining Season Days28
Farm Expenses Per Days18 775 $
Farm Estimated Expenses525 700 $
Estimated Season Expenses11 303 716 $
Estimated Season Salary Cap58 199 336 $
Estimate Under Maximum Salary Cap of 60 000 000 $1 800 664 $
Estimate Over Minimum Salary Cap of 0 $ 58 199 336 $
Current Bank Account18 089 298 $
Projected Bank Account18 607 838 $

Pro Players Salaries

Brent Burns (1 Way Contract) 8 110 000 $ (3)
-Salary Remaining : 1 344 663 $
Jeff Carter (1 Way Contract) 7 850 000 $ (3)
-Salary Remaining : 1 301 554 $
Filip Forsberg (1 Way Contract) 7 600 000 $ (4)
-Salary Remaining : 1 260 104 $
Jonathan Huberdeau (1 Way Contract) 7 520 000 $ (2)
-Salary Remaining : 1 246 839 $
Torey Krug (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 911 917 $
Niklas Hjalmarsson (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 829 016 $
Mikko Koivu (1 Way Contract) 2 850 000 $ (2)
-Salary Remaining : 472 539 $
Ryan Suter (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 414 508 $
Jori Lehtera (1 Way Contract) 2 300 000 $ (2)
-Salary Remaining : 381 347 $
Joe Vitale (1 Way Contract) 1 600 000 $ (1)
-1 Way Contract Salary Cap : 16 000 $
-Salary Remaining : 265 285 $
Casey Cizikas (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 248 705 $
Jimmy Howard 1 250 000 $ (1)
-Salary Remaining : 207 254 $
Matt Read 1 100 000 $ (3)
-Salary Remaining : 182 383 $
Jack Eichel 925 000 $ (1)
-Salary Remaining : 153 368 $
Mathew Barzal 900 000 $ (3)
-Salary Remaining : 149 223 $
Kyle Connor 900 000 $ (3)
-Salary Remaining : 149 223 $
Pierre-Edouard Bellemare (1 Way Contract) 900 000 $ (1)
-1 Way Contract Salary Cap : 5 000 $
-Salary Remaining : 149 223 $
Mark Arcobello (1 Way Contract) 800 000 $ (1)
-Salary Remaining : 132 642 $
Petteri Nokelainen (1 Way Contract) 700 000 $ (1)
-1 Way Contract Salary Cap : 7 000 $
-Salary Remaining : 116 062 $
Connor Brown 600 000 $ (2)
-Salary Remaining : 99 482 $
Zach Hyman 600 000 $ (1)
-Salary Remaining : 99 482 $
Jaccob Slavin 500 000 $ (2)
-Salary Remaining : 82 902 $
Philipp Grubauer 500 000 $ (1)
-Salary Remaining : 82 902 $
Jan Rutta 500 000 $ (1)
-Salary Remaining : 82 902 $
Total Pro Players24
Salary Commitment
Year 16 : 62 505 000 $
Year 17 : 53 230 000 $
Year 18 : 28 960 000 $
Year 19 : 7 600 000 $
Salary Average Commitment
Year 16 : 62 585 000 $
Year 17 : 53 710 000 $
Year 18 : 28 960 000 $
Year 19 : 7 600 000 $
Salary Cap with 1 Way Contract
Year 16 : 59 813 000 $
Year 17 : 53 710 000 $
Year 18 : 28 960 000 $
Year 19 : 7 600 000 $

Farm Players Salaries

Mikhail Grabovski 147 000 $ (3)
Salary Remaining : 21 778 $
Matt Lashoff 144 000 $ (3)
Salary Remaining : 21 333 $
Cody McLeod 142 000 $ (2)
Salary Remaining : 21 037 $
Shane O'Brien 142 000 $ (3)
Salary Remaining : 21 037 $
Joel Ward 142 000 $ (3)
Salary Remaining : 21 037 $
Gregory Campbell 137 000 $ (3)
Salary Remaining : 20 296 $
Jason Pominville 137 000 $ (3)
Salary Remaining : 20 296 $
Matt Carle 127 000 $ (2)
Salary Remaining : 18 815 $
Alexei Emelin 122 000 $ (2)
Salary Remaining : 18 074 $
Matt Stajan 122 000 $ (3)
Salary Remaining : 18 074 $
Pascal Dupuis 122 000 $ (1)
Salary Remaining : 18 074 $
Bobby Butler 117 000 $ (3)
Salary Remaining : 17 333 $
Nathan Horton 97 500 $ (1)
Salary Remaining : 14 444 $
Alex Petrovic 80 000 $ (1)
Salary Remaining : 11 852 $
Riley Sheahan 80 000 $ (1)
Salary Remaining : 11 852 $
Mattias Ritola 70 000 $ (3)
Salary Remaining : 10 370 $
Nicolas Deslauriers 70 000 $ (3)
Salary Remaining : 10 370 $
Alexandar Georgiyev 50 000 $ (3)
Salary Remaining : 7 407 $
Total Farm Players18
Salary Commitment
Year 16 : 2 048 500 $
Year 17 : 1 669 000 $
Year 18 : 1 278 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 2 048 500 $
Year 17 : 1 669 000 $
Year 18 : 1 278 000 $
Year 19 : 0 $

Boston



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - 75 $ - 5 194 - 86,56%
Level 2: 5000 - 42 $ - 4 878 - 97,56%
Level 3: 2000 - 26 $ - 2 000 - 100,00%
Level 4: 4000 - 18 $ - 4 000 - 100,00%
Luxury : 1000 - 150 $ - 969 - 96,92%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 22 $ - 1 505 - 75,23%
Farm Level 2: 1000 - 10 $ - 747 - 74,70%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 041 - 94,67%
Average Income per Game1 287 056 $
Year to Date Revenue46 334 004 $
Farm
Home Games Left5
Average Attendance - %2 252 - 75,06%
Average Income per Game60 454 $
Year to Date Revenue2 176 339 $

Expense

Pro Players Total Salaries58 168 000 $
Pro Players Total Average Salaries55 068 000 $
Farm Players Total Salaries1 447 000 $
Farm Players Total Average Salaries1 447 000 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses46 987 160 $
Farm Year To Date Expenses1 915 095 $
Pro Salary Cap Per Days270 323 $
Pro Salary Cap To Date41 912 812 $
Farm Salary Cap Per Days7 656 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 435 278 $
Farm Estimated Season Revenue302 269 $
Pro Remaining Season Days32
Pro Expenses Per Days306 570 $
Pro Estimated Expenses9 810 240 $
Farm Remaining Season Days28
Farm Expenses Per Days10 831 $
Farm Estimated Expenses303 268 $
Estimated Season Expenses10 113 508 $
Estimated Season Salary Cap50 563 148 $
Estimate Under Maximum Salary Cap of 60 000 000 $9 436 852 $
Estimate Over Minimum Salary Cap of 0 $ 50 563 148 $
Current Bank Account12 626 971 $
Projected Bank Account9 251 010 $

Pro Players Salaries

Vincent Lecavalier (1 Way Contract) 7 700 000 $ (1)
-Salary Remaining : 1 276 684 $
Kyle Turris (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 994 819 $
P.K. Subban (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 746 114 $
T.J. Oshie (1 Way Contract) 4 250 000 $ (1)
-Salary Remaining : 704 663 $
Brock Nelson (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 663 212 $
Nikita Filatov (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 663 212 $
Adam Henrique (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 580 311 $
Jean Gabriel Pageau (1 Way Contract) 3 500 000 $ (3)
-Salary Remaining : 580 311 $
Matt Niskanen (1 Way Contract) 2 750 000 $ (2)
-Salary Remaining : 455 959 $
Maxime Talbot (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 331 606 $
Mike Cammalleri (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 331 606 $
Michael Bournival (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 331 606 $
Andrew MacDonald (1 Way Contract) 1 900 000 $ (1)
-1 Way Contract Salary Cap : 19 000 $
-Salary Remaining : 315 026 $
Adam Lowry (1 Way Contract) 1 500 000 $ (3)
-Salary Remaining : 248 705 $
Dustin Tokarski 1 500 000 $ (3)
-Salary Remaining : 248 705 $
Yannick Weber (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 198 964 $
Fedor Tyutin (1 Way Contract) 1 025 000 $ (2)
-1 Way Contract Salary Cap : 10 250 $
-Salary Remaining : 169 948 $
Joonas Korpisalo 925 000 $ (1)
-Salary Remaining : 153 368 $
Colton Parayko 925 000 $ (1)
-Salary Remaining : 153 368 $
Oscar Klefbom 900 000 $ (2)
-Salary Remaining : 149 223 $
Jon Merrill 800 000 $ (1)
-Salary Remaining : 132 642 $
Matt Nieto 793 000 $ (1)
-Salary Remaining : 131 482 $
Antti Raanta (1 Way Contract) 500 000 $ (1)
-Salary Remaining : 82 902 $
Total Pro Players23
Salary Commitment
Year 16 : 58 168 000 $
Year 17 : 32 675 000 $
Year 18 : 10 500 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 55 068 000 $
Year 17 : 29 575 000 $
Year 18 : 10 500 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 52 172 250 $
Year 17 : 28 560 250 $
Year 18 : 10 500 000 $
Year 19 : 0 $

Farm Players Salaries

Drew Stafford 150 000 $ (2)
Salary Remaining : 22 222 $
David Moss 140 000 $ (3)
Salary Remaining : 20 741 $
Jonathan Cheechoo 140 000 $ (3)
Salary Remaining : 20 741 $
Trevor Lewis (Out of Payroll) 130 000 $ (2)
Salary Remaining : 19 259 $
Nikita Nikitin 110 000 $ (3)
Salary Remaining : 16 296 $
Chris VandeVelde 100 000 $ (3)
Salary Remaining : 14 815 $
Scottie Upshall 97 000 $ (2)
Salary Remaining : 14 370 $
Rostislav Klesla 95 000 $ (2)
Salary Remaining : 14 074 $
Dane Byers 95 000 $ (1)
Salary Remaining : 14 074 $
Raymond Macias 92 500 $ (1)
Salary Remaining : 13 704 $
Erik Haula 90 000 $ (2)
Salary Remaining : 13 333 $
Robert Earl 90 000 $ (1)
Salary Remaining : 13 333 $
Joey MacDonald 87 500 $ (1)
Salary Remaining : 12 963 $
Mattias Janmark 80 000 $ (1)
Salary Remaining : 11 852 $
Mike Card 80 000 $ (1)
Salary Remaining : 11 852 $
Total Farm Players15
Salary Commitment
Year 16 : 1 577 000 $
Year 17 : 1 052 000 $
Year 18 : 490 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 577 000 $
Year 17 : 1 052 000 $
Year 18 : 490 000 $
Year 19 : 0 $

Buffalo



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - 75 $ - 5 605 - 93,41%
Level 2: 5000 - 46 $ - 4 885 - 97,71%
Level 3: 2000 - 28 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 4 000 - 100,00%
Luxury : 1000 - 152 $ - 955 - 95,49%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 250 $ - 1 538 - 76,88%
Farm Level 2: 1000 - 150 $ - 738 - 73,79%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %17 445 - 96,92%
Average Income per Game1 263 621 $
Year to Date Revenue44 226 741 $
Farm
Home Games Left5
Average Attendance - %2 275 - 75,85%
Average Income per Game428 828 $
Year to Date Revenue15 437 809 $

Expense

Pro Players Total Salaries46 987 000 $
Pro Players Total Average Salaries46 987 000 $
Farm Players Total Salaries1 110 000 $
Farm Players Total Average Salaries1 110 000 $
Coaches Total Salaries2 200 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses37 901 973 $
Farm Year To Date Expenses1 418 226 $
Pro Salary Cap Per Days228 709 $
Pro Salary Cap To Date33 540 416 $
Farm Salary Cap Per Days5 873 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 581 727 $
Farm Estimated Season Revenue2 144 140 $
Pro Remaining Season Days32
Pro Expenses Per Days252 264 $
Pro Estimated Expenses8 072 448 $
Farm Remaining Season Days28
Farm Expenses Per Days8 519 $
Farm Estimated Expenses238 532 $
Estimated Season Expenses8 310 980 $
Estimated Season Salary Cap40 859 104 $
Estimate Under Maximum Salary Cap of 60 000 000 $19 140 896 $
Estimate Over Minimum Salary Cap of 0 $ 40 859 104 $
Current Bank Account28 976 956 $
Projected Bank Account30 391 843 $

Pro Players Salaries

Derick Brassard (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 994 819 $
Nicklas Bergfors (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 994 819 $
Ryan Strome (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 911 917 $
James Van Riemsdyk (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 829 016 $
Jonathan Quick (1 Way Contract) 4 650 000 $ (2)
-Salary Remaining : 770 984 $
Patrick Marleau (1 Way Contract) 2 800 000 $ (2)
-Salary Remaining : 464 249 $
Michael Sauer (Out of Payroll) 2 500 000 $ (3)
-Salary Remaining : 414 508 $
Robin Lehner (1 Way Contract) 2 000 000 $ (2)
-1 Way Contract Salary Cap : 20 000 $
-Salary Remaining : 331 606 $
Paul Byron (1 Way Contract) 1 750 000 $ (1)
-Salary Remaining : 290 155 $
Dalton Prout 1 370 000 $ (1)
-Salary Remaining : 227 150 $
Andrew Shaw (1 Way Contract) 1 300 000 $ (2)
-Salary Remaining : 215 544 $
Brian Campbell 1 300 000 $ (1)
-Salary Remaining : 215 544 $
John Moore (1 Way Contract) 1 250 000 $ (2)
-Salary Remaining : 207 254 $
Erik Condra (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 198 964 $
Travis Hamonic (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 165 803 $
Jhonas Enroth (1 Way Contract) 875 000 $ (1)
-1 Way Contract Salary Cap : 8 750 $
-Salary Remaining : 145 078 $
Kevin Hayes 800 000 $ (1)
-Salary Remaining : 132 642 $
Michael Latta 782 000 $ (1)
-Salary Remaining : 129 658 $
Devante Smith-Pelly 750 000 $ (2)
-Salary Remaining : 124 352 $
Julian Melchiori 700 000 $ (1)
-Salary Remaining : 116 062 $
Eric Gelinas 700 000 $ (2)
-Salary Remaining : 116 062 $
Teemu Pulkkinen 690 000 $ (1)
-Salary Remaining : 114 404 $
Jonas Hiller (1 Way Contract) 570 000 $ (2)
-Salary Remaining : 94 508 $
Total Pro Players23
Salary Commitment
Year 16 : 49 487 000 $
Year 17 : 34 020 000 $
Year 18 : 8 500 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 49 487 000 $
Year 17 : 34 020 000 $
Year 18 : 8 500 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 46 640 750 $
Year 17 : 32 040 000 $
Year 18 : 8 500 000 $
Year 19 : 0 $

Farm Players Salaries

Kevin Klein 130 000 $ (1)
Salary Remaining : 19 259 $
Peter Harrold 120 000 $ (2)
Salary Remaining : 17 778 $
Miikka Salomaki 92 500 $ (1)
Salary Remaining : 13 704 $
Sven Baertschi 92 500 $ (1)
Salary Remaining : 13 704 $
Josh Morrissey 90 000 $ (3)
Salary Remaining : 13 333 $
Slater Koekkoek 90 000 $ (2)
Salary Remaining : 13 333 $
Chris Tierney 80 000 $ (2)
Salary Remaining : 11 852 $
Martin Frk 70 000 $ (2)
Salary Remaining : 10 370 $
Vladimir Zharkov 65 000 $ (1)
Salary Remaining : 9 630 $
Greg McKegg 60 000 $ (1)
Salary Remaining : 8 889 $
Lucas Lessio 60 000 $ (1)
Salary Remaining : 8 889 $
Vinnie Hinostroza 60 000 $ (2)
Salary Remaining : 8 889 $
Kaspar Daugavins 50 000 $ (1)
Salary Remaining : 7 407 $
Joseph Cramarossa 50 000 $ (1)
Salary Remaining : 7 407 $
Total Farm Players14
Salary Commitment
Year 16 : 1 110 000 $
Year 17 : 510 000 $
Year 18 : 90 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 110 000 $
Year 17 : 510 000 $
Year 18 : 90 000 $
Year 19 : 0 $

Calgary



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - 100 $ - 5 225 - 87,08%
Level 2: 5635 - 61 $ - 4 679 - 83,03%
Level 3: 2778 - 50 $ - 2 128 - 76,60%
Level 4: 5556 - 30 $ - 4 313 - 77,62%
Luxury : 1000 - 175 $ - 902 - 90,22%
Total Capacity :20969
Farm
Farm Level 1: 2000 - 16 $ - 1 493 - 74,64%
Farm Level 2: 1000 - 7 $ - 747 - 74,69%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %17 246 - 82,25%
Average Income per Game1 239 543 $
Year to Date Revenue43 383 994 $
Farm
Home Games Left5
Average Attendance - %2 240 - 74,66%
Average Income per Game43 377 $
Year to Date Revenue1 561 576 $

Expense

Pro Players Total Salaries49 769 000 $
Pro Players Total Average Salaries47 269 000 $
Farm Players Total Salaries1 167 900 $
Farm Players Total Average Salaries1 167 900 $
Coaches Total Salaries3 490 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses43 806 429 $
Farm Year To Date Expenses1 532 759 $
Pro Salary Cap Per Days225 425 $
Pro Salary Cap To Date37 591 047 $
Farm Salary Cap Per Days6 179 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 437 256 $
Farm Estimated Season Revenue216 886 $
Pro Remaining Season Days32
Pro Expenses Per Days272 326 $
Pro Estimated Expenses8 714 432 $
Farm Remaining Season Days28
Farm Expenses Per Days9 883 $
Farm Estimated Expenses276 724 $
Estimated Season Expenses8 991 156 $
Estimated Season Salary Cap44 804 647 $
Estimate Under Maximum Salary Cap of 60 000 000 $15 195 353 $
Estimate Over Minimum Salary Cap of 0 $ 44 804 647 $
Current Bank Account1 223 146 $
Projected Bank Account(113 868 $)

Pro Players Salaries

Jonathan Marchessault (1 Way Contract) 5 700 000 $ (3)
-Salary Remaining : 945 078 $
Patrik Berglund (1 Way Contract) 5 250 000 $ (3)
-Salary Remaining : 870 466 $
Nick Foligno (1 Way Contract) 5 250 000 $ (2)
-Salary Remaining : 870 466 $
Evander Kane (1 Way Contract) 3 750 000 $ (1)
-Salary Remaining : 621 762 $
Anton Stralman (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 580 311 $
Dennis Seidenberg (1 Way Contract) 3 000 000 $ (1)
-1 Way Contract Salary Cap : 5 000 $
-Salary Remaining : 497 409 $
Corey Crawford (1 Way Contract) 2 850 000 $ (3)
-Salary Remaining : 472 539 $
Francois Beauchemin (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 414 508 $
Jacob Trouba (1 Way Contract) 2 300 000 $ (1)
-Salary Remaining : 381 347 $
Karl Alzner (1 Way Contract) 2 100 000 $ (2)
-1 Way Contract Salary Cap : 21 000 $
-Salary Remaining : 348 187 $
Gabriel Bourque (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 331 606 $
Mark Barberio 1 350 000 $ (3)
-Salary Remaining : 223 834 $
Dave Bolland (1 Way Contract) 1 275 000 $ (1)
-Salary Remaining : 211 399 $
Andrew Cogliano (1 Way Contract) 1 200 000 $ (2)
-1 Way Contract Salary Cap : 12 000 $
-Salary Remaining : 198 964 $
Johnny Oduya (1 Way Contract) 1 200 000 $ (3)
-Salary Remaining : 198 964 $
David Leneveu (1 Way Contract) 1 000 000 $ (2)
-Salary Remaining : 165 803 $
Leon Draisaitl 925 000 $ (1)
-Salary Remaining : 153 368 $
Aaron Ekblad 925 000 $ (1)
-Salary Remaining : 153 368 $
Jonathan Drouin 900 000 $ (2)
-Salary Remaining : 149 223 $
Mitchell Marner 900 000 $ (2)
-Salary Remaining : 149 223 $
Boone Jenner 894 000 $ (1)
-Salary Remaining : 148 228 $
Bryan Rust 500 000 $ (1)
-Salary Remaining : 82 902 $
Andrew Copp 500 000 $ (3)
-Salary Remaining : 82 902 $
Total Pro Players23
Salary Commitment
Year 16 : 49 769 000 $
Year 17 : 34 200 000 $
Year 18 : 16 850 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 47 269 000 $
Year 17 : 34 200 000 $
Year 18 : 16 850 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 43 507 000 $
Year 17 : 30 933 000 $
Year 18 : 16 850 000 $
Year 19 : 0 $

Farm Players Salaries

Erik Reitz 125 000 $ (3)
Salary Remaining : 18 519 $
Stephane Da Costa 90 000 $ (2)
Salary Remaining : 13 333 $
Nathan Beaulieu 90 000 $ (1)
Salary Remaining : 13 333 $
Kurtis Foster 90 000 $ (1)
Salary Remaining : 13 333 $
Steve Mason 80 000 $ (3)
Salary Remaining : 11 852 $
Joakim Nordstrom 70 000 $ (1)
Salary Remaining : 10 370 $
Matt Martin 60 000 $ (4)
Salary Remaining : 8 889 $
Jayson Megna 60 000 $ (1)
Salary Remaining : 8 889 $
Brett Sutter 52 900 $ (2)
Salary Remaining : 7 837 $
Scott Wilson 50 000 $ (1)
Salary Remaining : 7 407 $
Tobias Enstrom 50 000 $ (1)
Salary Remaining : 7 407 $
Michal Kempny 50 000 $ (1)
Salary Remaining : 7 407 $
Anthony Bitetto 50 000 $ (1)
Salary Remaining : 7 407 $
Tim Kennedy 50 000 $ (1)
Salary Remaining : 7 407 $
Ben Lovejoy 50 000 $ (1)
Salary Remaining : 7 407 $
Sergei Kalinin 50 000 $ (1)
Salary Remaining : 7 407 $
Dan Lacosta 50 000 $ (2)
Salary Remaining : 7 407 $
Andrew Wozniewski 50 000 $ (1)
Salary Remaining : 7 407 $
Total Farm Players18
Salary Commitment
Year 16 : 1 167 900 $
Year 17 : 457 900 $
Year 18 : 265 000 $
Year 19 : 60 000 $
Salary Average Commitment
Year 16 : 1 167 900 $
Year 17 : 457 900 $
Year 18 : 265 000 $
Year 19 : 60 000 $

Chicago



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 59 $ - 5 842 - 97,36%
Level 2: 5000 - 44 $ - 4 427 - 88,55%
Level 3: 2000 - 33 $ - 1 726 - 86,30%
Level 4: 4000 - 20 $ - 3 456 - 86,41%
Luxury : 1000 - 150 $ - 955 - 95,53%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 493 - 74,67%
Farm Level 2: 1000 - 25 $ - 755 - 75,49%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %16 407 - 91,15%
Average Income per Game1 232 970 $
Year to Date Revenue44 386 926 $
Farm
Home Games Left5
Average Attendance - %2 248 - 74,94%
Average Income per Game104 571 $
Year to Date Revenue3 764 556 $

Expense

Pro Players Total Salaries60 301 000 $
Pro Players Total Average Salaries60 251 000 $
Farm Players Total Salaries1 396 300 $
Farm Players Total Average Salaries1 396 300 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses52 449 347 $
Farm Year To Date Expenses2 414 284 $
Pro Salary Cap Per Days301 922 $
Pro Salary Cap To Date47 975 357 $
Farm Salary Cap Per Days7 388 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 164 851 $
Farm Estimated Season Revenue522 855 $
Pro Remaining Season Days32
Pro Expenses Per Days327 984 $
Pro Estimated Expenses10 495 488 $
Farm Remaining Season Days28
Farm Expenses Per Days15 324 $
Farm Estimated Expenses429 072 $
Estimated Season Expenses10 924 560 $
Estimated Season Salary Cap57 636 861 $
Estimate Under Maximum Salary Cap of 60 000 000 $2 363 139 $
Estimate Over Minimum Salary Cap of 0 $ 57 636 861 $
Current Bank Account1 037 113 $
Projected Bank Account(3 199 741 $)

Pro Players Salaries

Joe Pavelski (1 Way Contract) 7 760 000 $ (1)
-Salary Remaining : 1 286 632 $
Tyler Seguin (1 Way Contract) 6 900 000 $ (2)
-Salary Remaining : 1 144 041 $
Oliver Ekman-Larsson (1 Way Contract) 6 900 000 $ (2)
-Salary Remaining : 1 144 041 $
Ales Hemsky (1 Way Contract) 5 450 000 $ (1)
-Salary Remaining : 903 627 $
Michael Del Zotto (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 746 114 $
Tyler Ennis (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 746 114 $
Luke Schenn (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 580 311 $
Luca Sbisa (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 497 409 $
Thomas Hickey (1 Way Contract) 2 800 000 $ (1)
-Salary Remaining : 464 249 $
Aaron Dell (1 Way Contract) 2 050 000 $ (3)
-Salary Remaining : 339 896 $
Mikael Backlund (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 331 606 $
Craig Anderson (1 Way Contract) 2 000 000 $ (2)
-1 Way Contract Salary Cap : 20 000 $
-Salary Remaining : 331 606 $
Jason Demers (1 Way Contract) 1 900 000 $ (1)
-Salary Remaining : 315 026 $
Brandon Dubinsky (1 Way Contract) 1 550 000 $ (1)
-Salary Remaining : 256 995 $
Alexander Steen (1 Way Contract) 966 000 $ (2)
-Salary Remaining : 160 166 $
Marc-Andre Fleury (1 Way Contract) 950 000 $ (3)
-Salary Remaining : 157 513 $
J.T. Miller 925 000 $ (1)
-Salary Remaining : 153 368 $
Radek Faksa 800 000 $ (2)
-Salary Remaining : 132 642 $
Maxime Macenauer 700 000 $ (2)
-Salary Remaining : 116 062 $
Radim Vrbata (1 Way Contract) 600 000 $ (1)
-Salary Remaining : 99 482 $
Lukas Sedlak (1 Way Contract) 550 000 $ (1)
-Salary Remaining : 91 192 $
Total Pro Players21
Salary Commitment
Year 16 : 60 301 000 $
Year 17 : 32 016 000 $
Year 18 : 3 000 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 60 251 000 $
Year 17 : 32 266 000 $
Year 18 : 3 000 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 58 271 000 $
Year 17 : 30 286 000 $
Year 18 : 3 000 000 $
Year 19 : 0 $

Farm Players Salaries

Zbynek Michalek 122 000 $ (2)
Salary Remaining : 18 074 $
Antti Pihlstrom 122 000 $ (2)
Salary Remaining : 18 074 $
Patrick Sharp 110 000 $ (1)
Salary Remaining : 16 296 $
Torrey Mitchell 110 000 $ (2)
Salary Remaining : 16 296 $
Peter Regin 101 000 $ (2)
Salary Remaining : 14 963 $
Joey Hishon 90 000 $ (1)
Salary Remaining : 13 333 $
Bryan Bickell 88 800 $ (3)
Salary Remaining : 13 156 $
Brendan Smith 87 500 $ (1)
Salary Remaining : 12 963 $
Kevin Connauton 75 000 $ (2)
Salary Remaining : 11 111 $
Bob Sanguinetti 70 000 $ (3)
Salary Remaining : 10 370 $
Patrik Nemeth 70 000 $ (1)
Salary Remaining : 10 370 $
Andreas Nodl 65 000 $ (1)
Salary Remaining : 9 630 $
Connor Brickley 60 000 $ (1)
Salary Remaining : 8 889 $
Steven Kampfer 60 000 $ (1)
Salary Remaining : 8 889 $
Derek Grant 60 000 $ (1)
Salary Remaining : 8 889 $
Jonathon Blum 55 000 $ (1)
Salary Remaining : 8 148 $
Linus Ullmark 50 000 $ (2)
Salary Remaining : 7 407 $
Total Farm Players17
Salary Commitment
Year 16 : 1 396 300 $
Year 17 : 738 800 $
Year 18 : 158 800 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 396 300 $
Year 17 : 738 800 $
Year 18 : 158 800 $
Year 19 : 0 $

Colorado



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6100 - 75 $ - 3 742 - 61,34%
Level 2: 5200 - 55 $ - 2 867 - 55,13%
Level 3: 2778 - 25 $ - 1 600 - 57,60%
Level 4: 5556 - 15 $ - 3 525 - 63,45%
Luxury : 1020 - 145 $ - 765 - 75,02%
Total Capacity :20654
Farm
Farm Level 1: 2000 - 250 $ - 1 509 - 75,44%
Farm Level 2: 1000 - 150 $ - 740 - 73,99%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %12 499 - 60,52%
Average Income per Game1 252 164 $
Year to Date Revenue43 825 737 $
Farm
Home Games Left4
Average Attendance - %2 249 - 74,95%
Average Income per Game628 405 $
Year to Date Revenue23 251 001 $

Expense

Pro Players Total Salaries41 162 000 $
Pro Players Total Average Salaries41 162 000 $
Farm Players Total Salaries1 704 800 $
Farm Players Total Average Salaries1 704 800 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 297 422 $
Pro Year To Date Expenses46 890 160 $
Farm Year To Date Expenses1 898 365 $
Pro Salary Cap Per Days213 275 $
Pro Salary Cap To Date43 379 108 $
Farm Salary Cap Per Days9 020 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 512 983 $
Farm Estimated Season Revenue2 513 622 $
Pro Remaining Season Days32
Pro Expenses Per Days234 000 $
Pro Estimated Expenses7 488 000 $
Farm Remaining Season Days28
Farm Expenses Per Days11 666 $
Farm Estimated Expenses326 648 $
Estimated Season Expenses7 814 648 $
Estimated Season Salary Cap52 501 330 $
Estimate Under Maximum Salary Cap of 60 000 000 $7 498 670 $
Estimate Over Minimum Salary Cap of 0 $ 52 501 330 $
Current Bank Account19 633 831 $
Projected Bank Account21 845 788 $

Pro Players Salaries

Jeff Petry (1 Way Contract) 6 350 000 $ (4)
-Salary Remaining : 1 052 850 $
Ryan Ellis (1 Way Contract) 5 800 000 $ (2)
-Salary Remaining : 961 658 $
Nail Yakupov (1 Way Contract) 5 400 000 $ (2)
-Salary Remaining : 895 337 $
Rickard Rakell (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 829 016 $
Jack Johnson (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 663 212 $
Erik Gudbranson (1 Way Contract) 2 800 000 $ (1)
-Salary Remaining : 464 249 $
Wayne Simmonds (1 Way Contract) 2 510 000 $ (1)
-Salary Remaining : 416 166 $
Chris Stewart (1 Way Contract) 1 000 000 $ (3)
-Salary Remaining : 165 803 $
William Nylander 900 000 $ (2)
-Salary Remaining : 149 223 $
Victor Rask 863 000 $ (1)
-Salary Remaining : 143 088 $
Nick Bjugstad 800 000 $ (1)
-Salary Remaining : 132 642 $
Mark Pysyk 800 000 $ (1)
-Salary Remaining : 132 642 $
Cam Paddock 751 000 $ (1)
-Salary Remaining : 124 518 $
Brian Elliott (1 Way Contract) 750 000 $ (3)
-Salary Remaining : 124 352 $
Tanner Pearson 728 000 $ (1)
-Salary Remaining : 120 705 $
Greg Zanon (1 Way Contract) 580 000 $ (1)
-Salary Remaining : 96 166 $
Eric Wellwood 580 000 $ (2)
-Salary Remaining : 96 166 $
Jimmy Hayes (1 Way Contract) 550 000 $ (1)
-Salary Remaining : 91 192 $
Karri Ramo 500 000 $ (3)
-Salary Remaining : 82 902 $
Chris Mueller 500 000 $ (2)
-Salary Remaining : 82 902 $
Total Pro Players20
Salary Commitment
Year 16 : 41 162 000 $
Year 17 : 30 780 000 $
Year 18 : 8 600 000 $
Year 19 : 6 350 000 $
Salary Average Commitment
Year 16 : 41 162 000 $
Year 17 : 30 780 000 $
Year 18 : 8 600 000 $
Year 19 : 6 350 000 $
Salary Cap with 1 Way Contract
Year 16 : 41 162 000 $
Year 17 : 30 780 000 $
Year 18 : 8 600 000 $
Year 19 : 6 350 000 $

Farm Players Salaries

Scott Hannan 140 000 $ (1)
Salary Remaining : 20 741 $
Josh Gorges 137 500 $ (3)
Salary Remaining : 20 370 $
Derek Meech 125 500 $ (3)
Salary Remaining : 18 593 $
Antti Miettinen 125 100 $ (1)
Salary Remaining : 18 533 $
Clay Wilson 120 500 $ (3)
Salary Remaining : 17 852 $
Thomas Greiss 120 100 $ (2)
Salary Remaining : 17 793 $
Dustin Boyd 115 100 $ (3)
Salary Remaining : 17 052 $
Marek Zidlicky 97 700 $ (1)
Salary Remaining : 14 474 $
P-A Parenteau 96 100 $ (2)
Salary Remaining : 14 237 $
Tyler Strachan 92 100 $ (3)
Salary Remaining : 13 644 $
Eric Nystrom 90 100 $ (1)
Salary Remaining : 13 348 $
Cory Emmerton 75 000 $ (4)
Salary Remaining : 11 111 $
Kyle Rau 70 000 $ (2)
Salary Remaining : 10 370 $
Brad Malone 70 000 $ (1)
Salary Remaining : 10 370 $
Scott Harrington 70 000 $ (1)
Salary Remaining : 10 370 $
Jordan Szwarz 60 000 $ (1)
Salary Remaining : 8 889 $
Chris Higgins 50 000 $ (3)
Salary Remaining : 7 407 $
Linus Omark 50 000 $ (3)
Salary Remaining : 7 407 $
Total Farm Players18
Salary Commitment
Year 16 : 1 704 800 $
Year 17 : 1 051 900 $
Year 18 : 765 700 $
Year 19 : 75 000 $
Salary Average Commitment
Year 16 : 1 704 800 $
Year 17 : 1 051 900 $
Year 18 : 765 700 $
Year 19 : 75 000 $

Columbus



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - 64 $ - 5 633 - 93,88%
Level 2: 5000 - 42 $ - 4 554 - 91,07%
Level 3: 2778 - 17 $ - 2 317 - 83,39%
Level 4: 5556 - 14 $ - 4 423 - 79,61%
Luxury : 1000 - 142 $ - 910 - 90,97%
Total Capacity :20334
Farm
Farm Level 1: 2000 - 30 $ - 1 493 - 74,63%
Farm Level 2: 1000 - 20 $ - 759 - 75,88%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %17 836 - 87,71%
Average Income per Game1 287 394 $
Year to Date Revenue45 058 784 $
Farm
Home Games Left5
Average Attendance - %2 251 - 75,05%
Average Income per Game89 799 $
Year to Date Revenue3 232 750 $

Expense

Pro Players Total Salaries56 878 000 $
Pro Players Total Average Salaries56 878 000 $
Farm Players Total Salaries1 754 000 $
Farm Players Total Average Salaries1 654 000 $
Coaches Total Salaries5 200 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 575 000 $
Pro Year To Date Expenses52 751 074 $
Farm Year To Date Expenses2 716 851 $
Pro Salary Cap Per Days287 010 $
Pro Salary Cap To Date47 946 534 $
Farm Salary Cap Per Days8 751 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 724 363 $
Farm Estimated Season Revenue448 993 $
Pro Remaining Season Days32
Pro Expenses Per Days313 876 $
Pro Estimated Expenses10 044 032 $
Farm Remaining Season Days28
Farm Expenses Per Days17 217 $
Farm Estimated Expenses482 076 $
Estimated Season Expenses10 526 108 $
Estimated Season Salary Cap58 705 854 $
Estimate Under Maximum Salary Cap of 60 000 000 $1 294 146 $
Estimate Over Minimum Salary Cap of 0 $ 58 705 854 $
Current Bank Account(6 905 656 $)
Projected Bank Account(9 258 408 $)

Pro Players Salaries

Justin Williams (1 Way Contract) 7 233 000 $ (3)
-Salary Remaining : 1 199 254 $
Keith Yandle (1 Way Contract) 5 250 000 $ (1)
-Salary Remaining : 870 466 $
Evgenii Dadonov (1 Way Contract) 5 110 000 $ (1)
-Salary Remaining : 847 254 $
Cam Fowler (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 829 016 $
Shea Weber (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 746 114 $
Jeff Skinner (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 746 114 $
Justin Schultz (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 663 212 $
Ryan O'Reilly (1 Way Contract) 3 900 000 $ (1)
-Salary Remaining : 646 632 $
Carey Price (1 Way Contract) 3 200 000 $ (4)
-Salary Remaining : 530 570 $
Dan Hamhuis (1 Way Contract) 2 510 000 $ (2)
-Salary Remaining : 416 166 $
Antero Niittymaki (1 Way Contract) 1 750 000 $ (2)
-Salary Remaining : 290 155 $
Mikkel Boedker (1 Way Contract) 1 250 000 $ (4)
-Salary Remaining : 207 254 $
Peter Holland (1 Way Contract) 1 000 000 $ (3)
-Salary Remaining : 165 803 $
Ryan Murray 925 000 $ (1)
-Salary Remaining : 153 368 $
Anthony Mantha 900 000 $ (2)
-Salary Remaining : 149 223 $
Brock Boeser 900 000 $ (3)
-Salary Remaining : 149 223 $
Auston Matthews 900 000 $ (2)
-Salary Remaining : 149 223 $
Calle Jarnkrok 900 000 $ (1)
-Salary Remaining : 149 223 $
Pavel Buchnevich 900 000 $ (3)
-Salary Remaining : 149 223 $
Craig Smith (1 Way Contract) 800 000 $ (2)
-1 Way Contract Salary Cap : 8 000 $
-Salary Remaining : 132 642 $
Andrej Nestrasil (1 Way Contract) 750 000 $ (1)
-Salary Remaining : 124 352 $
Damian Brunner (1 Way Contract) 700 000 $ (2)
-1 Way Contract Salary Cap : 7 000 $
-Salary Remaining : 116 062 $
Total Pro Players22
Salary Commitment
Year 16 : 56 878 000 $
Year 17 : 35 043 000 $
Year 18 : 14 483 000 $
Year 19 : 4 450 000 $
Salary Average Commitment
Year 16 : 56 878 000 $
Year 17 : 35 043 000 $
Year 18 : 14 483 000 $
Year 19 : 4 450 000 $
Salary Cap with 1 Way Contract
Year 16 : 55 393 000 $
Year 17 : 33 558 000 $
Year 18 : 14 483 000 $
Year 19 : 4 450 000 $

Farm Players Salaries

Byron Froese 150 000 $ (1)
Salary Remaining : 22 222 $
Christian Ehrhoff 145 000 $ (1)
Salary Remaining : 21 481 $
Chad Johnson 140 000 $ (3)
Salary Remaining : 20 741 $
John Mitchell 140 000 $ (1)
Salary Remaining : 20 741 $
Tomas Kopecky 130 000 $ (1)
Salary Remaining : 19 259 $
Fabian Brunnstrom 110 000 $ (2)
Salary Remaining : 16 296 $
Derek Dorsett 110 000 $ (3)
Salary Remaining : 16 296 $
Jeremy Williams 98 900 $ (2)
Salary Remaining : 14 652 $
Ville Koistinen 95 100 $ (2)
Salary Remaining : 14 089 $
Ryan White 90 000 $ (4)
Salary Remaining : 13 333 $
Justin Falk 80 000 $ (1)
Salary Remaining : 11 852 $
Dwight King 75 000 $ (2)
Salary Remaining : 11 111 $
Matt Taormina 75 000 $ (2)
Salary Remaining : 11 111 $
Cody Goloubef 75 000 $ (2)
Salary Remaining : 11 111 $
Jacob Josefson 75 000 $ (3)
Salary Remaining : 11 111 $
Kevin Poulin 65 000 $ (2)
Salary Remaining : 9 630 $
Michal Jordan 50 000 $ (1)
Salary Remaining : 7 407 $
Matthew Benning 50 000 $ (2)
Salary Remaining : 7 407 $
Philip Larsen (Out of Payroll) 50 000 $ (2)
Salary Remaining : 7 407 $
Total Farm Players19
Salary Commitment
Year 16 : 1 804 000 $
Year 17 : 1 109 000 $
Year 18 : 415 000 $
Year 19 : 90 000 $
Salary Average Commitment
Year 16 : 1 704 000 $
Year 17 : 1 109 000 $
Year 18 : 415 000 $
Year 19 : 90 000 $

Detroit



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - 125 $ - 5 009 - 83,49%
Level 2: 5000 - 80 $ - 4 349 - 86,98%
Level 3: 2000 - 60 $ - 1 779 - 88,95%
Level 4: 4000 - 45 $ - 3 070 - 76,74%
Luxury : 1000 - 220 $ - 882 - 88,18%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 468 - 73,40%
Farm Level 2: 1000 - 20 $ - 743 - 74,32%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %15 089 - 83,83%
Average Income per Game1 319 083 $
Year to Date Revenue47 486 971 $
Farm
Home Games Left4
Average Attendance - %2 211 - 73,71%
Average Income per Game98 705 $
Year to Date Revenue3 652 073 $

Expense

Pro Players Total Salaries48 222 000 $
Pro Players Total Average Salaries48 422 000 $
Farm Players Total Salaries1 281 200 $
Farm Players Total Average Salaries1 281 200 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value5 237 500 $
Pro Year To Date Expenses56 075 979 $
Farm Year To Date Expenses2 313 375 $
Pro Salary Cap Per Days218 693 $
Pro Salary Cap To Date47 056 214 $
Farm Salary Cap Per Days6 779 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 595 413 $
Farm Estimated Season Revenue394 819 $
Pro Remaining Season Days32
Pro Expenses Per Days260 218 $
Pro Estimated Expenses8 326 976 $
Farm Remaining Season Days28
Farm Expenses Per Days14 715 $
Farm Estimated Expenses412 020 $
Estimated Season Expenses8 738 996 $
Estimated Season Salary Cap59 291 890 $
Estimate Under Maximum Salary Cap of 60 000 000 $708 110 $
Estimate Over Minimum Salary Cap of 0 $ 59 291 890 $
Current Bank Account(4 850 310 $)
Projected Bank Account(6 599 074 $)

Pro Players Salaries

Ryan Getzlaf (1 Way Contract) 8 100 000 $ (3)
-Salary Remaining : 1 343 005 $
Brayden Schenn (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 994 819 $
Nino Niederreiter (1 Way Contract) 5 200 000 $ (2)
-Salary Remaining : 862 176 $
Frederik Andersen 3 250 000 $ (2)
-Salary Remaining : 538 860 $
Jonas Brodin (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 497 409 $
Gregory Stewart (1 Way Contract) 2 200 000 $ (2)
-1 Way Contract Salary Cap : 24 000 $
-Salary Remaining : 364 767 $
Joakim Andersson (1 Way Contract) 2 200 000 $ (1)
-Salary Remaining : 364 767 $
J.T. Brown (1 Way Contract) 1 900 000 $ (1)
-Salary Remaining : 315 026 $
Marcus Kruger (1 Way Contract) 1 800 000 $ (1)
-Salary Remaining : 298 446 $
Matt Moulson (1 Way Contract) 1 500 000 $ (1)
-1 Way Contract Salary Cap : 15 000 $
-Salary Remaining : 248 705 $
Steve Downie (1 Way Contract) 1 500 000 $ (1)
-1 Way Contract Salary Cap : 15 000 $
-Salary Remaining : 248 705 $
Ryan Miller (1 Way Contract) 1 310 000 $ (3)
-Salary Remaining : 217 202 $
Jakub Kindl 1 150 000 $ (1)
-Salary Remaining : 190 674 $
Cody Ceci 925 000 $ (1)
-Salary Remaining : 153 368 $
Nate Schmidt 925 000 $ (1)
-Salary Remaining : 153 368 $
Bo Horvat 900 000 $ (1)
-Salary Remaining : 149 223 $
Jesse Winchester (1 Way Contract) 877 000 $ (1)
-1 Way Contract Salary Cap : 8 770 $
-Salary Remaining : 145 409 $
Ryan Hartman 800 000 $ (2)
-Salary Remaining : 132 642 $
Oliver Bjorkstrand 800 000 $ (3)
-Salary Remaining : 132 642 $
Richard Panik 735 000 $ (1)
-Salary Remaining : 121 865 $
Devin Shore 700 000 $ (3)
-Salary Remaining : 116 062 $
Josh Manson 700 000 $ (1)
-Salary Remaining : 116 062 $
Zac Rinaldo 650 000 $ (2)
-Salary Remaining : 107 772 $
Jake Dotchin 600 000 $ (2)
-Salary Remaining : 99 482 $
Conor Sheary 500 000 $ (1)
-Salary Remaining : 82 902 $
Total Pro Players25
Salary Commitment
Year 16 : 48 222 000 $
Year 17 : 32 210 000 $
Year 18 : 10 910 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 48 422 000 $
Year 17 : 32 810 000 $
Year 18 : 10 910 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 42 207 770 $
Year 17 : 30 434 000 $
Year 18 : 10 910 000 $
Year 19 : 0 $

Farm Players Salaries

Andrew Hammond 185 000 $ (3)
Salary Remaining : 27 407 $
Jiri Hudler 129 100 $ (1)
Salary Remaining : 19 126 $
Andrej Sustr 100 000 $ (1)
Salary Remaining : 14 815 $
Steve Oleksy 97 100 $ (2)
Salary Remaining : 14 385 $
Stefan Elliott 90 000 $ (1)
Salary Remaining : 13 333 $
Marek Schwarz 85 000 $ (2)
Salary Remaining : 12 593 $
Brendan Gaunce 80 000 $ (2)
Salary Remaining : 11 852 $
Nikita Nesterov 80 000 $ (2)
Salary Remaining : 11 852 $
Anthony Peluso 70 000 $ (1)
Salary Remaining : 10 370 $
Enver Lisin 70 000 $ (2)
Salary Remaining : 10 370 $
Justin Bailey 70 000 $ (3)
Salary Remaining : 10 370 $
Nicolas Kerdiles 60 000 $ (2)
Salary Remaining : 8 889 $
Taylor Leier 60 000 $ (2)
Salary Remaining : 8 889 $
Zack Stortini 55 000 $ (1)
Salary Remaining : 8 148 $
Hudson Fasching 50 000 $ (3)
Salary Remaining : 7 407 $
Total Farm Players15
Salary Commitment
Year 16 : 1 281 200 $
Year 17 : 837 100 $
Year 18 : 305 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 281 200 $
Year 17 : 837 100 $
Year 18 : 305 000 $
Year 19 : 0 $

Edmonton



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 8333 - 65 $ - 5 972 - 71,66%
Level 2: 6944 - 45 $ - 4 980 - 71,71%
Level 3: 2778 - 35 $ - 1 695 - 61,01%
Level 4: 5556 - 25 $ - 3 248 - 58,45%
Luxury : 1389 - 155 $ - 921 - 66,30%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 101 $ - 1 502 - 75,12%
Farm Level 2: 1000 - 50 $ - 738 - 73,79%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %16 815 - 67,26%
Average Income per Game1 293 207 $
Year to Date Revenue45 262 242 $
Farm
Home Games Left5
Average Attendance - %2 240 - 74,68%
Average Income per Game281 078 $
Year to Date Revenue10 118 796 $

Expense

Pro Players Total Salaries54 303 000 $
Pro Players Total Average Salaries54 503 000 $
Farm Players Total Salaries1 289 000 $
Farm Players Total Average Salaries1 289 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses52 963 538 $
Farm Year To Date Expenses2 607 502 $
Pro Salary Cap Per Days282 399 $
Pro Salary Cap To Date48 334 570 $
Farm Salary Cap Per Days6 820 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 759 241 $
Farm Estimated Season Revenue1 405 388 $
Pro Remaining Season Days32
Pro Expenses Per Days302 088 $
Pro Estimated Expenses9 666 816 $
Farm Remaining Season Days28
Farm Expenses Per Days14 757 $
Farm Estimated Expenses413 196 $
Estimated Season Expenses10 080 012 $
Estimated Season Salary Cap57 371 338 $
Estimate Under Maximum Salary Cap of 60 000 000 $2 628 662 $
Estimate Over Minimum Salary Cap of 0 $ 57 371 338 $
Current Bank Account27 016 053 $
Projected Bank Account26 100 670 $

Pro Players Salaries

Sidney Crosby (1 Way Contract) 8 700 000 $ (4)
-Salary Remaining : 1 442 487 $
Nathan MacKinnon (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 1 160 622 $
Drew Doughty (1 Way Contract) 6 100 000 $ (2)
-Salary Remaining : 1 011 399 $
Ryan Johansen (1 Way Contract) 5 750 000 $ (3)
-Salary Remaining : 953 368 $
Alexander Ovechkin (1 Way Contract) 5 600 000 $ (2)
-Salary Remaining : 928 497 $
Jared Spurgeon 5 070 000 $ (2)
-Salary Remaining : 840 622 $
Kevin Shattenkirk (Out of Payroll) 4 500 000 $ (1)
-Salary Remaining : 746 114 $
Vladimir Tarasenko (1 Way Contract) 4 100 000 $ (2)
-Salary Remaining : 679 793 $
Andrei Loktionov (1 Way Contract) 1 350 000 $ (2)
-Salary Remaining : 223 834 $
Sami Vatanen 900 000 $ (1)
-Salary Remaining : 149 223 $
Evgeny Kuznetsov 900 000 $ (1)
-Salary Remaining : 149 223 $
Mikael Granlund 900 000 $ (1)
-Salary Remaining : 149 223 $
Nikita Zadorov 900 000 $ (3)
-Salary Remaining : 149 223 $
Jack Campbell 900 000 $ (1)
-Salary Remaining : 149 223 $
Johnny Gaudreau 900 000 $ (1)
-Salary Remaining : 149 223 $
Clayton Keller 900 000 $ (3)
-Salary Remaining : 149 223 $
Jordan Martinook 841 000 $ (1)
-Salary Remaining : 139 440 $
Connor Hellebuyck 800 000 $ (2)
-Salary Remaining : 132 642 $
Alexey Marchenko 792 000 $ (1)
-Salary Remaining : 131 316 $
Colin Wilson (1 Way Contract) 750 000 $ (2)
-Salary Remaining : 124 352 $
Riley Nash (1 Way Contract) 650 000 $ (1)
-Salary Remaining : 107 772 $
Brett Pesce 500 000 $ (2)
-Salary Remaining : 82 902 $
Total Pro Players22
Salary Commitment
Year 16 : 58 803 000 $
Year 17 : 47 520 000 $
Year 18 : 23 250 000 $
Year 19 : 8 700 000 $
Salary Average Commitment
Year 16 : 59 003 000 $
Year 17 : 47 720 000 $
Year 18 : 23 250 000 $
Year 19 : 8 700 000 $
Salary Cap with 1 Way Contract
Year 16 : 59 003 000 $
Year 17 : 47 720 000 $
Year 18 : 23 250 000 $
Year 19 : 8 700 000 $

Farm Players Salaries

Chris Campoli 151 000 $ (2)
Salary Remaining : 22 370 $
Clarke MacArthur 122 000 $ (1)
Salary Remaining : 18 074 $
Emerson Etem 90 000 $ (1)
Salary Remaining : 13 333 $
David Rundblad 90 000 $ (1)
Salary Remaining : 13 333 $
Grant Clitsome 90 000 $ (1)
Salary Remaining : 13 333 $
Mark Jankowski 80 000 $ (2)
Salary Remaining : 11 852 $
Oscar Lindberg 76 000 $ (1)
Salary Remaining : 11 259 $
Dmitrij Jaskin 70 000 $ (2)
Salary Remaining : 10 370 $
Anton Belov 70 000 $ (3)
Salary Remaining : 10 370 $
Ryan Potulny 70 000 $ (1)
Salary Remaining : 10 370 $
Ben Smith 60 000 $ (1)
Salary Remaining : 8 889 $
Tyler Graovac 60 000 $ (1)
Salary Remaining : 8 889 $
Michael Sgarbossa 60 000 $ (1)
Salary Remaining : 8 889 $
Al Montoya 50 000 $ (1)
Salary Remaining : 7 407 $
Joakim Ryan 50 000 $ (2)
Salary Remaining : 7 407 $
Austin Czarnik 50 000 $ (2)
Salary Remaining : 7 407 $
Tomas Nosek 50 000 $ (2)
Salary Remaining : 7 407 $
Total Farm Players17
Salary Commitment
Year 16 : 1 289 000 $
Year 17 : 521 000 $
Year 18 : 70 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 289 000 $
Year 17 : 521 000 $
Year 18 : 70 000 $
Year 19 : 0 $

Floride



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - 77 $ - 5 447 - 90,79%
Level 2: 5100 - 50 $ - 4 407 - 86,41%
Level 3: 2778 - 26 $ - 2 218 - 79,85%
Level 4: 5556 - 16 $ - 4 036 - 72,64%
Luxury : 1000 - 157 $ - 922 - 92,19%
Total Capacity :20434
Farm
Farm Level 1: 2000 - 9 $ - 1 510 - 75,51%
Farm Level 2: 1000 - 3 $ - 758 - 75,82%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %17 030 - 83,34%
Average Income per Game1 338 155 $
Year to Date Revenue46 835 408 $
Farm
Home Games Left5
Average Attendance - %2 268 - 75,61%
Average Income per Game32 640 $
Year to Date Revenue1 175 031 $

Expense

Pro Players Total Salaries54 903 000 $
Pro Players Total Average Salaries54 603 000 $
Farm Players Total Salaries1 696 000 $
Farm Players Total Average Salaries1 736 000 $
Coaches Total Salaries6 010 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses52 358 740 $
Farm Year To Date Expenses3 187 744 $
Pro Salary Cap Per Days282 917 $
Pro Salary Cap To Date46 477 868 $
Farm Salary Cap Per Days9 185 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 028 927 $
Farm Estimated Season Revenue163 199 $
Pro Remaining Season Days32
Pro Expenses Per Days305 249 $
Pro Estimated Expenses9 767 968 $
Farm Remaining Season Days28
Farm Expenses Per Days19 556 $
Farm Estimated Expenses547 568 $
Estimated Season Expenses10 315 536 $
Estimated Season Salary Cap55 531 212 $
Estimate Under Maximum Salary Cap of 60 000 000 $4 468 788 $
Estimate Over Minimum Salary Cap of 0 $ 55 531 212 $
Current Bank Account(2 834 916 $)
Projected Bank Account(4 958 326 $)

Pro Players Salaries

Tyler Johnson (1 Way Contract) 7 200 000 $ (2)
-Salary Remaining : 1 193 782 $
Dustin Byfuglien (1 Way Contract) 6 750 000 $ (1)
-Salary Remaining : 1 119 171 $
Nazem Kadri (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 994 819 $
Jannik Hansen (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 994 819 $
Gabriel Landeskog (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 994 819 $
Jeff Schultz (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 829 016 $
Alexander Edler (1 Way Contract) 4 650 000 $ (2)
-Salary Remaining : 770 984 $
Eric Fehr (Out of Payroll) 3 350 000 $ (2)
-1 Way Contract Salary Cap : 33 500 $
-Salary Remaining : 555 440 $
Jussi Jokinen (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 414 508 $
Marian Gaborik (1 Way Contract) 1 350 000 $ (2)
-Salary Remaining : 223 834 $
Matt Hunwick (1 Way Contract) 1 300 000 $ (2)
-Salary Remaining : 215 544 $
Nick Spaling (1 Way Contract) 1 200 000 $ (2)
-Salary Remaining : 198 964 $
Pascal Leclaire (1 Way Contract) 1 120 000 $ (1)
-Salary Remaining : 185 699 $
Patrik Laine 900 000 $ (2)
-Salary Remaining : 149 223 $
Brandon Carlo 800 000 $ (2)
-Salary Remaining : 132 642 $
Nick Schmaltz 800 000 $ (3)
-Salary Remaining : 132 642 $
Ben Walter 750 000 $ (1)
-Salary Remaining : 124 352 $
Petr Mrazek 733 000 $ (1)
-Salary Remaining : 121 534 $
Evan Rodrigues 700 000 $ (2)
-Salary Remaining : 116 062 $
Viktor Arvidsson 650 000 $ (1)
-Salary Remaining : 107 772 $
Brandon Montour 500 000 $ (2)
-Salary Remaining : 82 902 $
Total Pro Players21
Salary Commitment
Year 16 : 58 253 000 $
Year 17 : 39 750 000 $
Year 18 : 800 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 57 953 000 $
Year 17 : 39 450 000 $
Year 18 : 800 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 54 636 500 $
Year 17 : 36 133 500 $
Year 18 : 800 000 $
Year 19 : 0 $

Farm Players Salaries

Mike Santorelli 150 500 $ (2)
Salary Remaining : 22 296 $
Brandon Prust 122 000 $ (2)
Salary Remaining : 18 074 $
Colin Greening 122 000 $ (2)
Salary Remaining : 18 074 $
Nigel Dawes 122 000 $ (2)
Salary Remaining : 18 074 $
Patrick Wiercioch 120 000 $ (1)
Salary Remaining : 17 778 $
Jeff Zatkoff 99 500 $ (2)
Salary Remaining : 14 741 $
Christian Thomas 92 500 $ (1)
Salary Remaining : 13 704 $
Tanner Kero 92 500 $ (1)
Salary Remaining : 13 704 $
Adam Clendening 92 500 $ (1)
Salary Remaining : 13 704 $
Shawn Matthias 90 000 $ (2)
Salary Remaining : 13 333 $
Derek Smith 90 000 $ (2)
Salary Remaining : 13 333 $
Corey Potter 90 000 $ (2)
Salary Remaining : 13 333 $
David Liffiton 90 000 $ (1)
Salary Remaining : 13 333 $
Mattias Ohlund 90 000 $ (1)
Salary Remaining : 13 333 $
Jordin Tootoo 90 000 $ (1)
Salary Remaining : 13 333 $
Connor Carrick 70 000 $ (2)
Salary Remaining : 10 370 $
Matt D'Agostini 60 000 $ (2)
Salary Remaining : 8 889 $
Patrick Bordeleau 52 500 $ (1)
Salary Remaining : 7 778 $
Pheonix Copley 50 000 $ (1)
Salary Remaining : 7 407 $
Total Farm Players19
Salary Commitment
Year 16 : 1 786 000 $
Year 17 : 1 016 000 $
Year 18 : 0 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 826 000 $
Year 17 : 1 056 000 $
Year 18 : 0 $
Year 19 : 0 $

LosAngeles



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - 69 $ - 4 862 - 81,04%
Level 2: 5000 - 44 $ - 4 119 - 82,39%
Level 3: 2000 - 33 $ - 1 469 - 73,46%
Level 4: 4000 - 19 $ - 3 165 - 79,13%
Luxury : 1000 - 155 $ - 780 - 78,01%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 100 $ - 1 488 - 74,41%
Farm Level 2: 1000 - 50 $ - 749 - 74,87%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %14 396 - 79,98%
Average Income per Game1 273 203 $
Year to Date Revenue44 562 099 $
Farm
Home Games Left5
Average Attendance - %2 237 - 74,56%
Average Income per Game277 508 $
Year to Date Revenue9 990 303 $

Expense

Pro Players Total Salaries54 000 000 $
Pro Players Total Average Salaries54 000 000 $
Farm Players Total Salaries985 000 $
Farm Players Total Average Salaries985 000 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses45 893 351 $
Farm Year To Date Expenses1 309 017 $
Pro Salary Cap Per Days269 534 $
Pro Salary Cap To Date42 691 100 $
Farm Salary Cap Per Days5 212 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 639 217 $
Farm Estimated Season Revenue1 387 542 $
Pro Remaining Season Days32
Pro Expenses Per Days288 083 $
Pro Estimated Expenses9 218 656 $
Farm Remaining Season Days28
Farm Expenses Per Days7 857 $
Farm Estimated Expenses219 996 $
Estimated Season Expenses9 438 652 $
Estimated Season Salary Cap51 316 188 $
Estimate Under Maximum Salary Cap of 60 000 000 $8 683 812 $
Estimate Over Minimum Salary Cap of 0 $ 51 316 188 $
Current Bank Account8 431 970 $
Projected Bank Account8 020 077 $

Pro Players Salaries

Erik Karlsson (1 Way Contract) 6 500 000 $ (2)
-Salary Remaining : 1 077 720 $
Victor Hedman (1 Way Contract) 6 500 000 $ (2)
-Salary Remaining : 1 077 720 $
Patrice Bergeron (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 994 819 $
Jordan Staal (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 911 917 $
Justin Faulk (1 Way Contract) 3 850 000 $ (2)
-Salary Remaining : 638 342 $
Michael Stone (1 Way Contract) 3 300 000 $ (2)
-Salary Remaining : 547 150 $
Carl Hagelin (1 Way Contract) 3 200 000 $ (1)
-Salary Remaining : 530 570 $
Loui Eriksson (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 414 508 $
Keith Kinkaid (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 414 508 $
Joe Colborne 2 000 000 $ (2)
-Salary Remaining : 331 606 $
Slava Voynov (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 248 705 $
Sergei Bobrovsky (1 Way Contract) 1 500 000 $ (3)
-1 Way Contract Salary Cap : 15 000 $
-Salary Remaining : 248 705 $
Aleksander Barkov 925 000 $ (1)
-Salary Remaining : 153 368 $
Alexander Radulov 900 000 $ (2)
-Salary Remaining : 149 223 $
Jesper Fast 900 000 $ (1)
-Salary Remaining : 149 223 $
Travis Konecny 900 000 $ (3)
-Salary Remaining : 149 223 $
Artem Panarin 815 000 $ (1)
-Salary Remaining : 135 130 $
Cal Clutterbuck (1 Way Contract) 800 000 $ (3)
-Salary Remaining : 132 642 $
Paul Gaustad (1 Way Contract) 800 000 $ (2)
-Salary Remaining : 132 642 $
Roberto Luongo (1 Way Contract) 710 000 $ (3)
-Salary Remaining : 117 720 $
Darren Helm (1 Way Contract) 700 000 $ (2)
-Salary Remaining : 116 062 $
Jiri Sekac (1 Way Contract) 700 000 $ (1)
-Salary Remaining : 116 062 $
Drayson Bowman (1 Way Contract) 500 000 $ (1)
-1 Way Contract Salary Cap : 5 000 $
-Salary Remaining : 82 902 $
Dylan DeMelo 500 000 $ (1)
-Salary Remaining : 82 902 $
Total Pro Players24
Salary Commitment
Year 16 : 54 000 000 $
Year 17 : 39 460 000 $
Year 18 : 6 410 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 54 000 000 $
Year 17 : 39 460 000 $
Year 18 : 6 410 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 52 020 000 $
Year 17 : 37 975 000 $
Year 18 : 4 925 000 $
Year 19 : 0 $

Farm Players Salaries

Jonas Gustavsson 125 000 $ (2)
Salary Remaining : 18 519 $
Ben Hutton 92 500 $ (1)
Salary Remaining : 13 704 $
Ryan Sproul 80 000 $ (1)
Salary Remaining : 11 852 $
Tommy Wingels 80 000 $ (1)
Salary Remaining : 11 852 $
Gilbert Brule 70 000 $ (1)
Salary Remaining : 10 370 $
Marc-Andre Bourdon 70 000 $ (2)
Salary Remaining : 10 370 $
Jordan Schroeder 70 000 $ (2)
Salary Remaining : 10 370 $
Curtis McKenzie 65 000 $ (2)
Salary Remaining : 9 630 $
Sven Andrighetto 62 500 $ (1)
Salary Remaining : 9 259 $
Nick Shore 60 000 $ (1)
Salary Remaining : 8 889 $
Robert Bortuzzo 55 000 $ (1)
Salary Remaining : 8 148 $
Rich Clune 55 000 $ (1)
Salary Remaining : 8 148 $
Jordan Oesterle 50 000 $ (1)
Salary Remaining : 7 407 $
Tim Heed 50 000 $ (1)
Salary Remaining : 7 407 $
Total Farm Players14
Salary Commitment
Year 16 : 985 000 $
Year 17 : 330 000 $
Year 18 : 0 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 985 000 $
Year 17 : 330 000 $
Year 18 : 0 $
Year 19 : 0 $

Minnesota



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 120 $ - 4 034 - 67,24%
Level 2: 5000 - 75 $ - 3 037 - 60,74%
Level 3: 2000 - 60 $ - 1 261 - 63,07%
Level 4: 4000 - 45 $ - 2 575 - 64,37%
Luxury : 1000 - 215 $ - 834 - 83,38%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30 $ - 1 496 - 74,81%
Farm Level 2: 1000 - 20 $ - 753 - 75,35%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %11 741 - 65,23%
Average Income per Game1 240 660 $
Year to Date Revenue43 423 100 $
Farm
Home Games Left5
Average Attendance - %2 250 - 74,99%
Average Income per Game89 331 $
Year to Date Revenue3 215 914 $

Expense

Pro Players Total Salaries68 150 000 $
Pro Players Total Average Salaries67 733 333 $
Farm Players Total Salaries1 050 000 $
Farm Players Total Average Salaries1 050 000 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 350 000 $
Pro Year To Date Expenses52 923 008 $
Farm Year To Date Expenses1 314 245 $
Pro Salary Cap Per Days325 559 $
Pro Salary Cap To Date46 648 686 $
Farm Salary Cap Per Days5 556 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 443 960 $
Farm Estimated Season Revenue446 655 $
Pro Remaining Season Days32
Pro Expenses Per Days366 062 $
Pro Estimated Expenses11 713 984 $
Farm Remaining Season Days28
Farm Expenses Per Days8 201 $
Farm Estimated Expenses229 628 $
Estimated Season Expenses11 943 612 $
Estimated Season Salary Cap58 416 574 $
Estimate Under Maximum Salary Cap of 60 000 000 $1 583 426 $
Estimate Over Minimum Salary Cap of 0 $ 58 416 574 $
Current Bank Account(4 848 239 $)
Projected Bank Account(8 901 236 $)

Pro Players Salaries

Anze Kopitar (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 994 819 $
Vladimir Sobotka (1 Way Contract) 5 750 000 $ (4)
-Salary Remaining : 953 368 $
Roman Josi (1 Way Contract) 5 750 000 $ (2)
-Salary Remaining : 953 368 $
Justin Pogge (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 911 917 $
Marc-André Cliche (1 Way Contract) 4 800 000 $ (3)
-Salary Remaining : 795 855 $
Pat Maroon (1 Way Contract) 3 500 000 $ (3)
-Salary Remaining : 580 311 $
Zack Smith (1 Way Contract) 3 250 000 $ (3)
-Salary Remaining : 538 860 $
Dion Phaneuf (1 Way Contract) 3 150 000 $ (1)
-Salary Remaining : 522 280 $
Michal Neuvirth (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 497 409 $
Kyle Palmieri (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 497 409 $
Nick Bonino (1 Way Contract) 2 750 000 $ (1)
-1 Way Contract Salary Cap : 27 500 $
-Salary Remaining : 455 959 $
Mike Green (1 Way Contract) 2 600 000 $ (2)
-Salary Remaining : 431 088 $
Kevan Miller (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 414 508 $
Marco Scandella (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 414 508 $
Derek Stepan (1 Way Contract) 2 150 000 $ (2)
-Salary Remaining : 356 477 $
Magnus Paajarvi (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 331 606 $
Leo Komarov (1 Way Contract) 1 800 000 $ (1)
-Salary Remaining : 298 446 $
Brad Richards (1 Way Contract) 1 450 000 $ (2)
-1 Way Contract Salary Cap : 14 500 $
-Salary Remaining : 240 415 $
Mark Scheifele 925 000 $ (1)
-Salary Remaining : 153 368 $
Max Domi 925 000 $ (1)
-Salary Remaining : 153 368 $
Zach Werenski 900 000 $ (2)
-Salary Remaining : 149 223 $
Vladislav Namestnikov 900 000 $ (1)
-Salary Remaining : 149 223 $
Teuvo Teravainen 900 000 $ (2)
-Salary Remaining : 149 223 $
Andre Burakovsky 900 000 $ (2)
-Salary Remaining : 149 223 $
Ryan Stanton (1 Way Contract) 750 000 $ (2)
-1 Way Contract Salary Cap : 7 500 $
-Salary Remaining : 124 352 $
Darnell Nurse 500 000 $ (3)
-Salary Remaining : 82 902 $
Total Pro Players26
Salary Commitment
Year 16 : 68 150 000 $
Year 17 : 49 200 000 $
Year 18 : 17 050 000 $
Year 19 : 5 750 000 $
Salary Average Commitment
Year 16 : 67 733 333 $
Year 17 : 49 283 333 $
Year 18 : 17 383 333 $
Year 19 : 5 750 000 $
Salary Cap with 1 Way Contract
Year 16 : 62 832 833 $
Year 17 : 47 105 333 $
Year 18 : 17 383 333 $
Year 19 : 5 750 000 $

Farm Players Salaries

Peter Budaj 110 000 $ (1)
Salary Remaining : 16 296 $
Matt Frattin 100 000 $ (1)
Salary Remaining : 14 815 $
Nick Ritchie 90 000 $ (3)
Salary Remaining : 13 333 $
Peter Schaefer 80 000 $ (1)
Salary Remaining : 11 852 $
Matt Kassian 70 000 $ (1)
Salary Remaining : 10 370 $
Brad Mills 50 000 $ (1)
Salary Remaining : 7 407 $
Andrew Alberts 50 000 $ (1)
Salary Remaining : 7 407 $
Aaron Rome 50 000 $ (1)
Salary Remaining : 7 407 $
Patrik Elias 50 000 $ (1)
Salary Remaining : 7 407 $
Martin St.Pierre 50 000 $ (1)
Salary Remaining : 7 407 $
Adam Pardy 50 000 $ (1)
Salary Remaining : 7 407 $
Todd Fedoruk 50 000 $ (1)
Salary Remaining : 7 407 $
Marcel Goc 50 000 $ (1)
Salary Remaining : 7 407 $
Lawrence Nycholat 50 000 $ (1)
Salary Remaining : 7 407 $
Matt Walker 50 000 $ (1)
Salary Remaining : 7 407 $
Mike McKenna 50 000 $ (1)
Salary Remaining : 7 407 $
Jimmy Vesey 50 000 $ (2)
Salary Remaining : 7 407 $
Total Farm Players17
Salary Commitment
Year 16 : 1 050 000 $
Year 17 : 140 000 $
Year 18 : 90 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 050 000 $
Year 17 : 140 000 $
Year 18 : 90 000 $
Year 19 : 0 $

Montreal



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - 70 $ - 5 263 - 87,72%
Level 2: 5250 - 40 $ - 4 419 - 84,17%
Level 3: 2500 - 25 $ - 1 941 - 77,63%
Level 4: 5200 - 16 $ - 3 692 - 71,00%
Luxury : 1000 - 170 $ - 661 - 66,12%
Total Capacity :19950
Farm
Farm Level 1: 2000 - 100 $ - 1 487 - 74,34%
Farm Level 2: 1000 - 50 $ - 749 - 74,88%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %15 976 - 80,08%
Average Income per Game1 255 459 $
Year to Date Revenue43 941 049 $
Farm
Home Games Left5
Average Attendance - %2 236 - 74,52%
Average Income per Game251 750 $
Year to Date Revenue9 063 016 $

Expense

Pro Players Total Salaries59 150 000 $
Pro Players Total Average Salaries59 150 000 $
Farm Players Total Salaries1 474 000 $
Farm Players Total Average Salaries1 474 000 $
Coaches Total Salaries3 750 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 959 133 $
Farm Year To Date Expenses2 039 003 $
Pro Salary Cap Per Days303 655 $
Pro Salary Cap To Date49 048 398 $
Farm Salary Cap Per Days7 799 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 532 751 $
Farm Estimated Season Revenue1 258 752 $
Pro Remaining Season Days32
Pro Expenses Per Days320 725 $
Pro Estimated Expenses10 263 200 $
Farm Remaining Season Days28
Farm Expenses Per Days13 090 $
Farm Estimated Expenses366 520 $
Estimated Season Expenses10 629 720 $
Estimated Season Salary Cap58 765 358 $
Estimate Under Maximum Salary Cap of 60 000 000 $1 234 642 $
Estimate Over Minimum Salary Cap of 0 $ 58 765 358 $
Current Bank Account19 344 003 $
Projected Bank Account17 505 786 $

Pro Players Salaries

Matt Duchene (1 Way Contract) 7 500 000 $ (4)
-Salary Remaining : 1 243 523 $
Steven Stamkos (1 Way Contract) 6 500 000 $ (2)
-Salary Remaining : 1 077 720 $
Nick Leddy (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 994 819 $
Paul Stastny (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 994 819 $
Gustav Nyqvist (1 Way Contract) 5 800 000 $ (2)
-Salary Remaining : 961 658 $
Braden Holtby (1 Way Contract) 5 750 000 $ (2)
-Salary Remaining : 953 368 $
Hampus Lindholm (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 746 114 $
Rob Schremp (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 580 311 $
Sean Couturier (1 Way Contract) 3 000 000 $ (3)
-Salary Remaining : 497 409 $
Mats Zuccarello (1 Way Contract) 2 300 000 $ (3)
-Salary Remaining : 381 347 $
Tyler Bozak (1 Way Contract) 1 250 000 $ (3)
-Salary Remaining : 207 254 $
Zac Dalpe (1 Way Contract) 900 000 $ (2)
-Salary Remaining : 149 223 $
Ladislav Smid (1 Way Contract) 900 000 $ (3)
-Salary Remaining : 149 223 $
Connor Murphy 800 000 $ (1)
-Salary Remaining : 132 642 $
Phillip Danault 800 000 $ (1)
-Salary Remaining : 132 642 $
Tristan Jarry 700 000 $ (3)
-Salary Remaining : 116 062 $
Markus Granlund 700 000 $ (1)
-Salary Remaining : 116 062 $
Brian Gibbons 600 000 $ (1)
-Salary Remaining : 99 482 $
Shayne Gostisbehere 600 000 $ (1)
-Salary Remaining : 99 482 $
Petr Vrana (1 Way Contract) 550 000 $ (1)
-1 Way Contract Salary Cap : 5 500 $
-Salary Remaining : 91 192 $
Will Butcher 500 000 $ (3)
-Salary Remaining : 82 902 $
Total Pro Players21
Salary Commitment
Year 16 : 59 150 000 $
Year 17 : 49 100 000 $
Year 18 : 22 150 000 $
Year 19 : 7 500 000 $
Salary Average Commitment
Year 16 : 59 150 000 $
Year 17 : 49 100 000 $
Year 18 : 22 150 000 $
Year 19 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 16 : 58 605 500 $
Year 17 : 49 100 000 $
Year 18 : 22 150 000 $
Year 19 : 7 500 000 $

Farm Players Salaries

Clayton Stoner 150 000 $ (1)
Salary Remaining : 22 222 $
Nolan Schaefer 140 000 $ (1)
Salary Remaining : 20 741 $
Tom Wilson 92 500 $ (1)
Salary Remaining : 13 704 $
Michael Raffl 92 500 $ (1)
Salary Remaining : 13 704 $
Alexander Burmistrov 90 000 $ (1)
Salary Remaining : 13 333 $
Brett Lebda 90 000 $ (2)
Salary Remaining : 13 333 $
Shawn Belle 85 000 $ (1)
Salary Remaining : 12 593 $
Brandon McMillan 80 000 $ (2)
Salary Remaining : 11 852 $
Matt Calvert 72 500 $ (2)
Salary Remaining : 10 741 $
Boris Valabik 70 000 $ (2)
Salary Remaining : 10 370 $
Scott Mayfield 70 000 $ (2)
Salary Remaining : 10 370 $
Zack Trotman 65 000 $ (1)
Salary Remaining : 9 630 $
Ben Chiarot 61 000 $ (1)
Salary Remaining : 9 037 $
Louis Domingue 58 000 $ (1)
Salary Remaining : 8 593 $
Ben Maxwell 55 000 $ (3)
Salary Remaining : 8 148 $
Chris Terry 52 500 $ (1)
Salary Remaining : 7 778 $
Shane Prince 50 000 $ (2)
Salary Remaining : 7 407 $
Daniel Carr 50 000 $ (1)
Salary Remaining : 7 407 $
J.T. Wyman 50 000 $ (2)
Salary Remaining : 7 407 $
Total Farm Players19
Salary Commitment
Year 16 : 1 474 000 $
Year 17 : 537 500 $
Year 18 : 55 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 474 000 $
Year 17 : 537 500 $
Year 18 : 55 000 $
Year 19 : 0 $

Nashville



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6100 - 69 $ - 5 841 - 95,75%
Level 2: 5100 - 44 $ - 4 878 - 95,65%
Level 3: 2289 - 33 $ - 1 863 - 81,40%
Level 4: 5556 - 14 $ - 4 657 - 83,82%
Luxury : 1100 - 155 $ - 914 - 83,05%
Total Capacity :20145
Farm
Farm Level 1: 2000 - 35 $ - 1 470 - 73,52%
Farm Level 2: 1000 - 15 $ - 743 - 74,30%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %18 153 - 90,11%
Average Income per Game1 314 051 $
Year to Date Revenue47 305 830 $
Farm
Home Games Left5
Average Attendance - %2 213 - 73,78%
Average Income per Game93 287 $
Year to Date Revenue3 358 324 $

Expense

Pro Players Total Salaries60 441 000 $
Pro Players Total Average Salaries60 441 000 $
Farm Players Total Salaries1 691 600 $
Farm Players Total Average Salaries1 661 600 $
Coaches Total Salaries1 075 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses43 625 606 $
Farm Year To Date Expenses1 775 298 $
Pro Salary Cap Per Days277 772 $
Pro Salary Cap To Date38 622 475 $
Farm Salary Cap Per Days8 792 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 570 254 $
Farm Estimated Season Revenue466 434 $
Pro Remaining Season Days32
Pro Expenses Per Days316 145 $
Pro Estimated Expenses10 116 640 $
Farm Remaining Season Days28
Farm Expenses Per Days11 596 $
Farm Estimated Expenses324 688 $
Estimated Season Expenses10 441 328 $
Estimated Season Salary Cap47 511 179 $
Estimate Under Maximum Salary Cap of 60 000 000 $12 488 821 $
Estimate Over Minimum Salary Cap of 0 $ 47 511 179 $
Current Bank Account5 263 793 $
Projected Bank Account1 859 153 $

Pro Players Salaries

Ondrej Palat (1 Way Contract) 6 500 000 $ (3)
-Salary Remaining : 1 077 720 $
Jason Spezza (1 Way Contract) 6 175 000 $ (3)
-Salary Remaining : 1 023 834 $
T.J. Galiardi (1 Way Contract) 5 000 000 $ (4)
-Salary Remaining : 829 016 $
Brayden McNabb (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 746 114 $
Ben Bishop (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 746 114 $
Phil Kessel (1 Way Contract) 4 500 000 $ (4)
-Salary Remaining : 746 114 $
Lars Eller (1 Way Contract) 3 400 000 $ (1)
-Salary Remaining : 563 731 $
Keith Aulie (1 Way Contract) 3 000 000 $ (4)
-Salary Remaining : 497 409 $
Alexandre Picard (1 Way Contract) 3 000 000 $ (2)
-1 Way Contract Salary Cap : 30 000 $
-Salary Remaining : 497 409 $
Reilly Smith (1 Way Contract) 2 700 000 $ (1)
-Salary Remaining : 447 668 $
Patric Hornqvist (1 Way Contract) 2 300 000 $ (3)
-1 Way Contract Salary Cap : 23 000 $
-Salary Remaining : 381 347 $
Pekka Rinne (1 Way Contract) 1 800 000 $ (2)
-Salary Remaining : 298 446 $
Niklas Kronwall (1 Way Contract) 1 700 000 $ (1)
-Salary Remaining : 281 865 $
Kari Lehtonen (1 Way Contract) 1 600 000 $ (2)
-1 Way Contract Salary Cap : 16 000 $
-Salary Remaining : 265 285 $
Keith Ballard (1 Way Contract) 1 510 000 $ (3)
-Salary Remaining : 250 363 $
Cody Eakin (1 Way Contract) 1 350 000 $ (3)
-Salary Remaining : 223 834 $
Jonathan Ericsson (1 Way Contract) 1 051 000 $ (2)
-Salary Remaining : 174 259 $
Jared Cowen (1 Way Contract) 1 000 000 $ (2)
-Salary Remaining : 165 803 $
Tomas Hertl 900 000 $ (1)
-Salary Remaining : 149 223 $
Anthony Duclair 894 000 $ (1)
-Salary Remaining : 148 228 $
Tyler Toffoli 870 000 $ (1)
-Salary Remaining : 144 249 $
Alexandre Burrows (1 Way Contract) 865 000 $ (1)
-Salary Remaining : 143 420 $
Valtteri Filppula (1 Way Contract) 826 000 $ (2)
-Salary Remaining : 136 953 $
Colin Miller 500 000 $ (2)
-Salary Remaining : 82 902 $
Total Pro Players24
Salary Commitment
Year 16 : 60 441 000 $
Year 17 : 49 112 000 $
Year 18 : 39 335 000 $
Year 19 : 12 500 000 $
Salary Average Commitment
Year 16 : 60 441 000 $
Year 17 : 49 112 000 $
Year 18 : 39 335 000 $
Year 19 : 12 500 000 $
Salary Cap with 1 Way Contract
Year 16 : 53 610 000 $
Year 17 : 42 281 000 $
Year 18 : 37 058 000 $
Year 19 : 12 500 000 $

Farm Players Salaries

Jordan Nolan 136 000 $ (1)
Salary Remaining : 20 148 $
Derek Roy 125 100 $ (3)
Salary Remaining : 18 533 $
Miika Wiikman 123 000 $ (1)
Salary Remaining : 18 222 $
Petr Prucha 117 000 $ (2)
Salary Remaining : 17 333 $
Lukas Krajicek 116 500 $ (2)
Salary Remaining : 17 259 $
Linden Vey 110 000 $ (1)
Salary Remaining : 16 296 $
Alex Chiasson 110 000 $ (1)
Salary Remaining : 16 296 $
Taylor Beck 110 000 $ (1)
Salary Remaining : 16 296 $
Danny Richmond 101 500 $ (1)
Salary Remaining : 15 037 $
Trevor van Riemsdyk 92 500 $ (1)
Salary Remaining : 13 704 $
Joe Morrow 90 000 $ (2)
Salary Remaining : 13 333 $
Darcy Kuemper 90 000 $ (1)
Salary Remaining : 13 333 $
Nick Cousins 80 000 $ (1)
Salary Remaining : 11 852 $
Antoine Roussel 80 000 $ (1)
Salary Remaining : 11 852 $
Jake McCabe 80 000 $ (2)
Salary Remaining : 11 852 $
Micheal Ferland 70 000 $ (1)
Salary Remaining : 10 370 $
Alan Quine 60 000 $ (1)
Salary Remaining : 8 889 $
Total Farm Players17
Salary Commitment
Year 16 : 1 691 600 $
Year 17 : 528 600 $
Year 18 : 125 100 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 661 600 $
Year 17 : 528 600 $
Year 18 : 125 100 $
Year 19 : 0 $

New Jersey



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - 72 $ - 5 783 - 96,38%
Level 2: 5000 - 45 $ - 4 914 - 98,28%
Level 3: 2000 - 27 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 912 - 97,81%
Luxury : 1000 - 140 $ - 980 - 98,03%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 29 $ - 1 478 - 73,90%
Farm Level 2: 1000 - 16 $ - 753 - 75,34%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 590 - 97,72%
Average Income per Game1 351 411 $
Year to Date Revenue48 650 813 $
Farm
Home Games Left4
Average Attendance - %2 231 - 74,38%
Average Income per Game81 825 $
Year to Date Revenue3 027 526 $

Expense

Pro Players Total Salaries56 870 000 $
Pro Players Total Average Salaries56 870 000 $
Farm Players Total Salaries1 526 000 $
Farm Players Total Average Salaries1 516 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses50 614 371 $
Farm Year To Date Expenses1 674 270 $
Pro Salary Cap Per Days277 479 $
Pro Salary Cap To Date44 978 016 $
Farm Salary Cap Per Days8 021 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 757 057 $
Farm Estimated Season Revenue327 300 $
Pro Remaining Season Days32
Pro Expenses Per Days312 798 $
Pro Estimated Expenses10 009 536 $
Farm Remaining Season Days28
Farm Expenses Per Days10 720 $
Farm Estimated Expenses300 160 $
Estimated Season Expenses10 309 696 $
Estimated Season Salary Cap53 857 344 $
Estimate Under Maximum Salary Cap of 60 000 000 $6 142 656 $
Estimate Over Minimum Salary Cap of 0 $ 53 857 344 $
Current Bank Account(2 322 572 $)
Projected Bank Account(5 547 911 $)

Pro Players Salaries

Jaden Schwartz (1 Way Contract) 8 000 000 $ (4)
-Salary Remaining : 1 326 425 $
Eric Staal (1 Way Contract) 5 760 000 $ (1)
-Salary Remaining : 955 026 $
John Tavares (1 Way Contract) 5 750 000 $ (1)
-Salary Remaining : 953 368 $
Marc Methot (1 Way Contract) 5 499 000 $ (1)
-Salary Remaining : 911 751 $
Cory Conacher (1 Way Contract) 5 300 000 $ (2)
-Salary Remaining : 878 756 $
Marc-Edouard Vlasic (1 Way Contract) 4 700 000 $ (3)
-Salary Remaining : 779 275 $
Danny DeKeyser (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 497 409 $
Jamie McGinn (1 Way Contract) 2 800 000 $ (1)
-Salary Remaining : 464 249 $
Martin Hanzal (1 Way Contract) 2 000 000 $ (3)
-Salary Remaining : 331 606 $
Jordie Benn (1 Way Contract) 1 750 000 $ (2)
-1 Way Contract Salary Cap : 17 500 $
-Salary Remaining : 290 155 $
Jonathan Bernier (1 Way Contract) 1 600 000 $ (1)
-1 Way Contract Salary Cap : 16 000 $
-Salary Remaining : 265 285 $
Justin Abdelkader (1 Way Contract) 1 500 000 $ (3)
-Salary Remaining : 248 705 $
Jamie McBain (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 248 705 $
Brenden Dillon (1 Way Contract) 1 400 000 $ (1)
-Salary Remaining : 232 124 $
Andrew Raycroft (1 Way Contract) 1 110 000 $ (1)
-Salary Remaining : 184 041 $
Jim Slater (1 Way Contract) 976 000 $ (1)
-Salary Remaining : 161 824 $
Josh Jooris 925 000 $ (1)
-Salary Remaining : 153 368 $
Dylan Larkin 900 000 $ (3)
-Salary Remaining : 149 223 $
Vince Dunn 800 000 $ (3)
-Salary Remaining : 132 642 $
Juuse Saros 600 000 $ (3)
-Salary Remaining : 99 482 $
Benn Ferriero (1 Way Contract) 500 000 $ (3)
-Salary Remaining : 82 902 $
Yanni Gourde 500 000 $ (1)
-Salary Remaining : 82 902 $
Total Pro Players22
Salary Commitment
Year 16 : 56 870 000 $
Year 17 : 30 550 000 $
Year 18 : 19 000 000 $
Year 19 : 8 000 000 $
Salary Average Commitment
Year 16 : 56 870 000 $
Year 17 : 30 550 000 $
Year 18 : 19 000 000 $
Year 19 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 16 : 53 553 500 $
Year 17 : 28 817 500 $
Year 18 : 19 000 000 $
Year 19 : 8 000 000 $

Farm Players Salaries

Mike Smith 126 000 $ (1)
Salary Remaining : 18 667 $
R.J. Umberger 110 000 $ (2)
Salary Remaining : 16 296 $
Stephen Gionta 98 600 $ (1)
Salary Remaining : 14 607 $
Kevin Porter 98 600 $ (1)
Salary Remaining : 14 607 $
Tom Gilbert 97 600 $ (1)
Salary Remaining : 14 459 $
Steve Regier 97 600 $ (1)
Salary Remaining : 14 459 $
Anton Babchuk 97 600 $ (1)
Salary Remaining : 14 459 $
Christian Folin 92 500 $ (1)
Salary Remaining : 13 704 $
Melker Karlsson 90 000 $ (2)
Salary Remaining : 13 333 $
Zach Kassian 90 000 $ (1)
Salary Remaining : 13 333 $
Matt Irwin 90 000 $ (3)
Salary Remaining : 13 333 $
Mark Fraser 87 500 $ (2)
Salary Remaining : 12 963 $
Mark Fayne 80 000 $ (1)
Salary Remaining : 11 852 $
Matt Halischuk 80 000 $ (2)
Salary Remaining : 11 852 $
Calvin Pickard 70 000 $ (1)
Salary Remaining : 10 370 $
Kevin Gravel 60 000 $ (1)
Salary Remaining : 8 889 $
Brandon Bollig 60 000 $ (1)
Salary Remaining : 8 889 $
Total Farm Players17
Salary Commitment
Year 16 : 1 526 000 $
Year 17 : 457 500 $
Year 18 : 90 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 516 000 $
Year 17 : 457 500 $
Year 18 : 90 000 $
Year 19 : 0 $

NYRangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 74 $ - 5 272 - 87,86%
Level 2: 5000 - 45 $ - 4 036 - 80,71%
Level 3: 2000 - 30 $ - 1 768 - 88,41%
Level 4: 4000 - 20 $ - 3 362 - 84,06%
Luxury : 1000 - 155 $ - 849 - 84,91%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 250 $ - 1 502 - 75,08%
Farm Level 2: 1000 - 200 $ - 750 - 75,03%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %15 287 - 84,93%
Average Income per Game1 293 258 $
Year to Date Revenue45 264 033 $
Farm
Home Games Left5
Average Attendance - %2 252 - 75,07%
Average Income per Game490 966 $
Year to Date Revenue17 674 788 $

Expense

Pro Players Total Salaries55 625 000 $
Pro Players Total Average Salaries55 625 000 $
Farm Players Total Salaries1 745 100 $
Farm Players Total Average Salaries1 745 100 $
Coaches Total Salaries5 400 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 120 373 $
Farm Year To Date Expenses2 626 014 $
Pro Salary Cap Per Days288 212 $
Pro Salary Cap To Date47 090 072 $
Farm Salary Cap Per Days9 233 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 759 549 $
Farm Estimated Season Revenue2 454 832 $
Pro Remaining Season Days32
Pro Expenses Per Days309 456 $
Pro Estimated Expenses9 902 592 $
Farm Remaining Season Days28
Farm Expenses Per Days16 112 $
Farm Estimated Expenses451 136 $
Estimated Season Expenses10 353 728 $
Estimated Season Salary Cap56 312 856 $
Estimate Under Maximum Salary Cap of 60 000 000 $3 687 144 $
Estimate Over Minimum Salary Cap of 0 $ 56 312 856 $
Current Bank Account12 424 103 $
Projected Bank Account12 284 756 $

Pro Players Salaries

Sean Monahan (1 Way Contract) 8 000 000 $ (4)
-Salary Remaining : 1 326 425 $
Claude Giroux (1 Way Contract) 7 000 000 $ (4)
-Salary Remaining : 1 160 622 $
Kris Letang (1 Way Contract) 6 250 000 $ (3)
-Salary Remaining : 1 036 269 $
Ilya Zubov (1 Way Contract) 5 250 000 $ (1)
-Salary Remaining : 870 466 $
Andrei Kostitsyn (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 746 114 $
Calvin De Haan (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 663 212 $
Duncan Keith (1 Way Contract) 3 850 000 $ (2)
-Salary Remaining : 638 342 $
Alex Stalock (1 Way Contract) 3 000 000 $ (3)
-Salary Remaining : 497 409 $
Zemgus Girgensons (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 331 606 $
Dany Heatley (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 248 705 $
Brian Lashoff (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 248 705 $
Ron Hainsey (1 Way Contract) 1 350 000 $ (2)
-Salary Remaining : 223 834 $
Dustin Brown (1 Way Contract) 1 050 000 $ (1)
-Salary Remaining : 174 093 $
Derek Forbort 900 000 $ (1)
-Salary Remaining : 149 223 $
Nikolaj Ehlers 900 000 $ (2)
-Salary Remaining : 149 223 $
Ian Cole 875 000 $ (1)
-Salary Remaining : 145 078 $
Andrei Vasilevskiy 800 000 $ (2)
-Salary Remaining : 132 642 $
Stefan Noesen 800 000 $ (2)
-Salary Remaining : 132 642 $
Anders Lee (1 Way Contract) 750 000 $ (1)
-Salary Remaining : 124 352 $
Colton Sissons 700 000 $ (2)
-Salary Remaining : 116 062 $
Petteri Wirtanen 650 000 $ (1)
-Salary Remaining : 107 772 $
Total Pro Players21
Salary Commitment
Year 16 : 55 625 000 $
Year 17 : 44 650 000 $
Year 18 : 24 250 000 $
Year 19 : 15 000 000 $
Salary Average Commitment
Year 16 : 55 625 000 $
Year 17 : 44 650 000 $
Year 18 : 24 250 000 $
Year 19 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 16 : 55 625 000 $
Year 17 : 44 650 000 $
Year 18 : 24 250 000 $
Year 19 : 15 000 000 $

Farm Players Salaries

Cody Bass 140 000 $ (3)
Salary Remaining : 20 741 $
Riku Helenius 130 000 $ (3)
Salary Remaining : 19 259 $
Michael Chaput 130 000 $ (3)
Salary Remaining : 19 259 $
Tyler Kennedy 125 000 $ (2)
Salary Remaining : 18 519 $
Nate Guenin 110 000 $ (1)
Salary Remaining : 16 296 $
Wojtek Wolski 110 000 $ (2)
Salary Remaining : 16 296 $
Matt Smaby 110 000 $ (2)
Salary Remaining : 16 296 $
David Booth 110 000 $ (3)
Salary Remaining : 16 296 $
Paul Ranger 110 000 $ (2)
Salary Remaining : 16 296 $
Kyle Wellwood 100 000 $ (1)
Salary Remaining : 14 815 $
Michael Funk 80 000 $ (1)
Salary Remaining : 11 852 $
Quinton Howden 80 000 $ (1)
Salary Remaining : 11 852 $
Dylan Olsen 75 000 $ (2)
Salary Remaining : 11 111 $
James Wright 70 000 $ (2)
Salary Remaining : 10 370 $
Joonas Donskoi 70 000 $ (1)
Salary Remaining : 10 370 $
Steve Bernier 65 100 $ (1)
Salary Remaining : 9 644 $
Leland Irving 65 000 $ (1)
Salary Remaining : 9 630 $
Robert Nilsson 65 000 $ (3)
Salary Remaining : 9 630 $
Total Farm Players18
Salary Commitment
Year 16 : 1 745 100 $
Year 17 : 1 175 000 $
Year 18 : 575 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 745 100 $
Year 17 : 1 175 000 $
Year 18 : 575 000 $
Year 19 : 0 $

Philadelphie



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - 70 $ - 5 602 - 93,37%
Level 2: 5000 - 45 $ - 4 872 - 97,44%
Level 3: 2000 - 30 $ - 1 984 - 99,22%
Level 4: 4000 - 19 $ - 3 970 - 99,24%
Luxury : 1000 - 115 $ - 944 - 94,45%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 250 $ - 1 491 - 74,54%
Farm Level 2: 1000 - 200 $ - 764 - 76,42%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %17 373 - 96,52%
Average Income per Game1 307 031 $
Year to Date Revenue45 746 080 $
Farm
Home Games Left5
Average Attendance - %2 255 - 75,16%
Average Income per Game415 952 $
Year to Date Revenue14 974 260 $

Expense

Pro Players Total Salaries52 718 000 $
Pro Players Total Average Salaries52 718 000 $
Farm Players Total Salaries1 739 600 $
Farm Players Total Average Salaries1 739 600 $
Coaches Total Salaries2 350 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses48 532 758 $
Farm Year To Date Expenses2 185 414 $
Pro Salary Cap Per Days273 150 $
Pro Salary Cap To Date46 426 149 $
Farm Salary Cap Per Days8 437 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 842 185 $
Farm Estimated Season Revenue2 079 758 $
Pro Remaining Season Days32
Pro Expenses Per Days280 922 $
Pro Estimated Expenses8 989 504 $
Farm Remaining Season Days28
Farm Expenses Per Days13 702 $
Farm Estimated Expenses383 656 $
Estimated Season Expenses9 373 160 $
Estimated Season Salary Cap55 166 949 $
Estimate Under Maximum Salary Cap of 60 000 000 $4 833 051 $
Estimate Over Minimum Salary Cap of 0 $ 55 166 949 $
Current Bank Account11 242 168 $
Projected Bank Account11 790 951 $

Pro Players Salaries

Taylor Hall (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 994 819 $
Patrick Kane (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 911 917 $
Ian White (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 911 917 $
John Carlson (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 746 114 $
Jordan Eberle (1 Way Contract) 4 200 000 $ (2)
-Salary Remaining : 696 373 $
Mark Giordano (1 Way Contract) 4 110 000 $ (3)
-Salary Remaining : 681 451 $
James Neal (1 Way Contract) 3 900 000 $ (3)
-Salary Remaining : 646 632 $
Charlie Coyle 3 900 000 $ (2)
-Salary Remaining : 646 632 $
Bobby Ryan (1 Way Contract) 2 800 000 $ (3)
-Salary Remaining : 464 249 $
Johnny Boychuk (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 414 508 $
Alec Martinez (1 Way Contract) 1 800 000 $ (3)
-Salary Remaining : 298 446 $
Scott Darling (1 Way Contract) 1 400 000 $ (1)
-Salary Remaining : 232 124 $
Kyle Okposo (1 Way Contract) 1 350 000 $ (2)
-Salary Remaining : 223 834 $
Morgan Rielly 925 000 $ (1)
-Salary Remaining : 153 368 $
Marc-Antoine Pouliot 900 000 $ (2)
-Salary Remaining : 149 223 $
Jason Zucker 833 000 $ (1)
-Salary Remaining : 138 114 $
Matt Beleskey (1 Way Contract) 800 000 $ (3)
-Salary Remaining : 132 642 $
Matt Murray 700 000 $ (2)
-Salary Remaining : 116 062 $
Tom Pyatt (1 Way Contract) 600 000 $ (1)
-Salary Remaining : 99 482 $
Cedric Paquette 500 000 $ (2)
-Salary Remaining : 82 902 $
Total Pro Players20
Salary Commitment
Year 16 : 52 718 000 $
Year 17 : 43 460 000 $
Year 18 : 15 910 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 52 718 000 $
Year 17 : 43 460 000 $
Year 18 : 15 910 000 $
Year 19 : 0 $
Salary Cap with 1 Way Contract
Year 16 : 52 718 000 $
Year 17 : 43 460 000 $
Year 18 : 15 910 000 $
Year 19 : 0 $

Farm Players Salaries

Mikko Lehtonen 150 000 $ (1)
Salary Remaining : 22 222 $
Brooks Orpik (Out of Payroll) 145 000 $ (1)
Salary Remaining : 21 481 $
Nick Schultz 129 000 $ (1)
Salary Remaining : 19 111 $
Brian Boyle 126 100 $ (1)
Salary Remaining : 18 681 $
Antti Niemi 120 000 $ (1)
Salary Remaining : 17 778 $
Ryan Jones 99 500 $ (3)
Salary Remaining : 14 741 $
Blair Jones 99 000 $ (3)
Salary Remaining : 14 667 $
Kyle Chipchura 97 500 $ (2)
Salary Remaining : 14 444 $
Raphael Diaz 92 500 $ (1)
Salary Remaining : 13 704 $
Dmitry Orlov 90 000 $ (1)
Salary Remaining : 13 333 $
Brett Bellemore 88 500 $ (2)
Salary Remaining : 13 111 $
Alexander Nikulin 87 500 $ (1)
Salary Remaining : 12 963 $
David Laliberte 80 000 $ (2)
Salary Remaining : 11 852 $
Ryan Garbutt 80 000 $ (2)
Salary Remaining : 11 852 $
Jonathon Kalinski 70 000 $ (2)
Salary Remaining : 10 370 $
Jack Skille 65 000 $ (2)
Salary Remaining : 9 630 $
Roman Polak 60 000 $ (2)
Salary Remaining : 8 889 $
Cam Talbot 60 000 $ (1)
Salary Remaining : 8 889 $
Total Farm Players18
Salary Commitment
Year 16 : 1 739 600 $
Year 17 : 739 500 $
Year 18 : 198 500 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 739 600 $
Year 17 : 739 500 $
Year 18 : 198 500 $
Year 19 : 0 $

Pittsburgh



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - 75 $ - 4 971 - 82,86%
Level 2: 5000 - 55 $ - 3 750 - 75,01%
Level 3: 2000 - 33 $ - 1 680 - 84,01%
Level 4: 4000 - 22 $ - 3 360 - 84,00%
Luxury : 1000 - 155 $ - 844 - 84,45%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 250 $ - 1 512 - 75,59%
Farm Level 2: 1000 - 150 $ - 753 - 75,30%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %14 606 - 81,15%
Average Income per Game1 272 142 $
Year to Date Revenue44 524 970 $
Farm
Home Games Left5
Average Attendance - %2 265 - 75,50%
Average Income per Game598 079 $
Year to Date Revenue21 530 835 $

Expense

Pro Players Total Salaries65 950 000 $
Pro Players Total Average Salaries66 000 000 $
Farm Players Total Salaries1 355 000 $
Farm Players Total Average Salaries1 355 000 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value480 000 $
Pro Year To Date Expenses53 015 019 $
Farm Year To Date Expenses1 508 141 $
Pro Salary Cap Per Days316 834 $
Pro Salary Cap To Date47 714 872 $
Farm Salary Cap Per Days7 169 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 632 852 $
Farm Estimated Season Revenue2 990 394 $
Pro Remaining Season Days32
Pro Expenses Per Days357 254 $
Pro Estimated Expenses11 432 128 $
Farm Remaining Season Days28
Farm Expenses Per Days9 815 $
Farm Estimated Expenses274 820 $
Estimated Season Expenses11 706 948 $
Estimated Season Salary Cap58 333 560 $
Estimate Under Maximum Salary Cap of 60 000 000 $1 666 440 $
Estimate Over Minimum Salary Cap of 0 $ 58 333 560 $
Current Bank Account14 725 955 $
Projected Bank Account13 642 253 $

Pro Players Salaries

Nicklas Backstrom (1 Way Contract) 8 000 000 $ (4)
-Salary Remaining : 1 326 425 $
Corey Perry (1 Way Contract) 6 350 000 $ (1)
-Salary Remaining : 1 052 850 $
Brandon Saad (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 994 819 $
Brent Seabrook (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 829 016 $
Cory Schneider (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 829 016 $
Brad Marchand (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 746 114 $
Tyson Barrie (1 Way Contract) 3 750 000 $ (1)
-Salary Remaining : 621 762 $
Drew Larman (1 Way Contract) 3 550 000 $ (2)
-Salary Remaining : 588 601 $
Jake Gardiner (1 Way Contract) 2 700 000 $ (1)
-Salary Remaining : 447 668 $
Nikita Kucherov (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 414 508 $
Joe Thornton (1 Way Contract) 2 200 000 $ (1)
-Salary Remaining : 364 767 $
Cody Hodgson (1 Way Contract) 2 200 000 $ (2)
-1 Way Contract Salary Cap : 22 000 $
-Salary Remaining : 364 767 $
Andrej Sekera (1 Way Contract) 1 900 000 $ (2)
-Salary Remaining : 315 026 $
Marian Hossa (1 Way Contract) 1 800 000 $ (1)
-Salary Remaining : 298 446 $
Jiri Tlusty (1 Way Contract) 1 800 000 $ (2)
-1 Way Contract Salary Cap : 18 000 $
-Salary Remaining : 298 446 $
Paul Martin (1 Way Contract) 1 500 000 $ (3)
-Salary Remaining : 248 705 $
Tomas Plekanec (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 198 964 $
Tobias Rieder 925 000 $ (1)
-Salary Remaining : 153 368 $
Matt Dumba 925 000 $ (1)
-Salary Remaining : 153 368 $
Kevin Fiala 900 000 $ (3)
-Salary Remaining : 149 223 $
Milan Lucic (1 Way Contract) 900 000 $ (1)
-1 Way Contract Salary Cap : 9 000 $
-Salary Remaining : 149 223 $
John Gibson 800 000 $ (2)
-Salary Remaining : 132 642 $
Nikolay Kulemin (1 Way Contract) 550 000 $ (2)
-Salary Remaining : 91 192 $
Andreas Athanasiou 500 000 $ (3)
-Salary Remaining : 82 902 $
Nikita Zaitsev 500 000 $ (1)
-Salary Remaining : 82 902 $
Total Pro Players25
Salary Commitment
Year 16 : 65 950 000 $
Year 17 : 32 100 000 $
Year 18 : 21 400 000 $
Year 19 : 8 000 000 $
Salary Average Commitment
Year 16 : 66 000 000 $
Year 17 : 32 250 000 $
Year 18 : 21 400 000 $
Year 19 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 16 : 61 149 000 $
Year 17 : 28 290 000 $
Year 18 : 21 400 000 $
Year 19 : 8 000 000 $

Farm Players Salaries

Chris Kelly 130 000 $ (2)
Salary Remaining : 19 259 $
Blake Comeau 120 000 $ (2)
Salary Remaining : 17 778 $
Anders Lindback 120 000 $ (1)
Salary Remaining : 17 778 $
Eddie Lack 110 000 $ (3)
Salary Remaining : 16 296 $
Curtis Lazar 90 000 $ (3)
Salary Remaining : 13 333 $
Keaton Ellerby 90 000 $ (1)
Salary Remaining : 13 333 $
Vladimir Mihalik 85 000 $ (2)
Salary Remaining : 12 593 $
Lauri Tukonen 85 000 $ (2)
Salary Remaining : 12 593 $
Lauri Korpikoski 85 000 $ (3)
Salary Remaining : 12 593 $
Jon Matsumoto 85 000 $ (2)
Salary Remaining : 12 593 $
Dana Tyrell 80 000 $ (1)
Salary Remaining : 11 852 $
Drew Shore 80 000 $ (1)
Salary Remaining : 11 852 $
Chris Butler 75 000 $ (2)
Salary Remaining : 11 111 $
Tyler Pitlick 70 000 $ (1)
Salary Remaining : 10 370 $
Christian Djoos 50 000 $ (2)
Salary Remaining : 7 407 $
Total Farm Players15
Salary Commitment
Year 16 : 1 355 000 $
Year 17 : 915 000 $
Year 18 : 285 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 355 000 $
Year 17 : 915 000 $
Year 18 : 285 000 $
Year 19 : 0 $

San Jose



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - 80 $ - 5 363 - 89,38%
Level 2: 5000 - 70 $ - 4 190 - 83,81%
Level 3: 2000 - 45 $ - 1 577 - 78,86%
Level 4: 4000 - 35 $ - 2 899 - 72,47%
Luxury : 1000 - 150 $ - 971 - 97,05%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 75 $ - 1 517 - 75,86%
Farm Level 2: 1000 - 40 $ - 748 - 74,77%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %15 000 - 83,33%
Average Income per Game1 232 630 $
Year to Date Revenue43 142 035 $
Farm
Home Games Left5
Average Attendance - %2 265 - 75,50%
Average Income per Game119 462 $
Year to Date Revenue4 300 624 $

Expense

Pro Players Total Salaries66 207 578 $
Pro Players Total Average Salaries66 207 578 $
Farm Players Total Salaries1 548 000 $
Farm Players Total Average Salaries1 548 000 $
Coaches Total Salaries2 800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses53 499 058 $
Farm Year To Date Expenses1 964 571 $
Pro Salary Cap Per Days311 754 $
Pro Salary Cap To Date46 886 807 $
Farm Salary Cap Per Days8 190 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 395 777 $
Farm Estimated Season Revenue597 309 $
Pro Remaining Season Days32
Pro Expenses Per Days353 407 $
Pro Estimated Expenses11 309 024 $
Farm Remaining Season Days28
Farm Expenses Per Days12 423 $
Farm Estimated Expenses347 844 $
Estimated Season Expenses11 656 868 $
Estimated Season Salary Cap56 862 935 $
Estimate Under Maximum Salary Cap of 60 000 000 $3 137 065 $
Estimate Over Minimum Salary Cap of 0 $ 56 862 935 $
Current Bank Account(7 538 034 $)
Projected Bank Account(11 201 816 $)

Pro Players Salaries

Alex Pietrangelo (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 994 819 $
Bryan Little (1 Way Contract) 5 000 000 $ (3)
-Salary Remaining : 829 016 $
Cam Atkinson (1 Way Contract) 4 800 000 $ (1)
-Salary Remaining : 795 855 $
Mason Raymond (1 Way Contract) 4 600 000 $ (2)
-1 Way Contract Salary Cap : 46 000 $
-Salary Remaining : 762 694 $
Ryan Nugent-Hopkins (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 746 114 $
Nathan Gerbe (1 Way Contract) 4 400 000 $ (4)
-Salary Remaining : 729 534 $
Trevor Daley (1 Way Contract) 4 357 578 $ (1)
-Salary Remaining : 722 500 $
Marcus Johansson (1 Way Contract) 3 700 000 $ (2)
-Salary Remaining : 613 472 $
Zach Parise (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 497 409 $
John Klingberg (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 497 409 $
Blake Wheeler (1 Way Contract) 2 800 000 $ (2)
-Salary Remaining : 464 249 $
Artem Anisimov (1 Way Contract) 2 700 000 $ (3)
-Salary Remaining : 447 668 $
Tyler Myers (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 414 508 $
T.J. Brodie (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 414 508 $
Semyon Varlamov (1 Way Contract) 2 000 000 $ (3)
-Salary Remaining : 331 606 $
Jakub Voracek (1 Way Contract) 1 750 000 $ (1)
-Salary Remaining : 290 155 $
Devan Dubnyk (1 Way Contract) 1 500 000 $ (2)
-1 Way Contract Salary Cap : 15 000 $
-Salary Remaining : 248 705 $
David Backes (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 248 705 $
Mattias Ekholm (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 248 705 $
Beau Bennett 900 000 $ (1)
-Salary Remaining : 149 223 $
Connor McDavid 900 000 $ (2)
-Salary Remaining : 149 223 $
Anders Nilsson 900 000 $ (1)
-Salary Remaining : 149 223 $
Eric Tangradi 800 000 $ (1)
-Salary Remaining : 132 642 $
Joel Edmundson 600 000 $ (1)
-Salary Remaining : 99 482 $
Total Pro Players24
Salary Commitment
Year 16 : 66 207 578 $
Year 17 : 42 100 000 $
Year 18 : 16 600 000 $
Year 19 : 4 400 000 $
Salary Average Commitment
Year 16 : 66 207 578 $
Year 17 : 42 100 000 $
Year 18 : 16 600 000 $
Year 19 : 4 400 000 $
Salary Cap with 1 Way Contract
Year 16 : 60 168 578 $
Year 17 : 36 061 000 $
Year 18 : 16 600 000 $
Year 19 : 4 400 000 $

Farm Players Salaries

Anton Khudobin 110 000 $ (1)
Salary Remaining : 16 296 $
Ryan Shannon 99 800 $ (1)
Salary Remaining : 14 785 $
Mark Mancari 98 000 $ (3)
Salary Remaining : 14 519 $
Brendan Mikkelson 97 700 $ (2)
Salary Remaining : 14 474 $
Justin Braun 95 000 $ (3)
Salary Remaining : 14 074 $
Adam Hall 92 500 $ (1)
Salary Remaining : 13 704 $
Michael Blunden 90 000 $ (3)
Salary Remaining : 13 333 $
Theo Peckam 90 000 $ (2)
Salary Remaining : 13 333 $
Davis Drewiske 90 000 $ (1)
Salary Remaining : 13 333 $
James Sheppard 90 000 $ (2)
Salary Remaining : 13 333 $
Erik Christensen 87 500 $ (1)
Salary Remaining : 12 963 $
Chad Larose 87 500 $ (1)
Salary Remaining : 12 963 $
Matt Greene 85 000 $ (1)
Salary Remaining : 12 593 $
Andrew Desjardins 82 500 $ (1)
Salary Remaining : 12 222 $
Justin Fontaine 70 000 $ (3)
Salary Remaining : 10 370 $
David Ullstrom 70 000 $ (1)
Salary Remaining : 10 370 $
Derek Joslin 62 500 $ (1)
Salary Remaining : 9 259 $
Freddie Hamilton 50 000 $ (1)
Salary Remaining : 7 407 $
Total Farm Players18
Salary Commitment
Year 16 : 1 548 000 $
Year 17 : 630 700 $
Year 18 : 353 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 548 000 $
Year 17 : 630 700 $
Year 18 : 353 000 $
Year 19 : 0 $

St. Louis



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6200 - 69 $ - 5 817 - 93,82%
Level 2: 5410 - 45 $ - 5 042 - 93,20%
Level 3: 2778 - 30 $ - 2 238 - 80,57%
Level 4: 5200 - 16 $ - 4 736 - 91,08%
Luxury : 1010 - 146 $ - 985 - 97,52%
Total Capacity :20598
Farm
Farm Level 1: 2000 - 250 $ - 1 485 - 74,23%
Farm Level 2: 1000 - 200 $ - 754 - 75,35%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %18 818 - 91,36%
Average Income per Game1 278 633 $
Year to Date Revenue44 752 169 $
Farm
Home Games Left5
Average Attendance - %2 238 - 74,60%
Average Income per Game396 719 $
Year to Date Revenue14 281 896 $

Expense

Pro Players Total Salaries56 305 000 $
Pro Players Total Average Salaries56 305 000 $
Farm Players Total Salaries1 096 800 $
Farm Players Total Average Salaries1 096 800 $
Coaches Total Salaries3 250 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses49 380 670 $
Farm Year To Date Expenses1 552 595 $
Pro Salary Cap Per Days291 736 $
Pro Salary Cap To Date45 217 835 $
Farm Salary Cap Per Days5 803 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 671 800 $
Farm Estimated Season Revenue1 983 597 $
Pro Remaining Season Days32
Pro Expenses Per Days304 689 $
Pro Estimated Expenses9 750 048 $
Farm Remaining Season Days28
Farm Expenses Per Days9 771 $
Farm Estimated Expenses273 588 $
Estimated Season Expenses10 023 636 $
Estimated Season Salary Cap54 553 387 $
Estimate Under Maximum Salary Cap of 60 000 000 $5 446 613 $
Estimate Over Minimum Salary Cap of 0 $ 54 553 387 $
Current Bank Account11 890 341 $
Projected Bank Account11 522 102 $

Pro Players Salaries

Brendan Gallagher (1 Way Contract) 6 500 000 $ (3)
-Salary Remaining : 1 077 720 $
Devin Setoguchi (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 911 917 $
Brandon Sutter (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 911 917 $
Dmitry Kulikov (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 911 917 $
Mike Hoffman (1 Way Contract) 5 400 000 $ (2)
-Salary Remaining : 895 337 $
Michael Grabner (1 Way Contract) 5 200 000 $ (4)
-Salary Remaining : 862 176 $
Tuukka Rask (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 746 114 $
Jason Garrison (1 Way Contract) 3 210 000 $ (3)
-Salary Remaining : 532 228 $
Ryan Kesler (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 497 409 $
Jake Muzzin (1 Way Contract) 2 750 000 $ (2)
-Salary Remaining : 455 959 $
David Schlemko 1 550 000 $ (1)
-Salary Remaining : 256 995 $
Nikolai Zherdev (1 Way Contract) 1 450 000 $ (3)
-Salary Remaining : 240 415 $
Mika Zibanejad 925 000 $ (1)
-Salary Remaining : 153 368 $
Jamie Oleksiak 900 000 $ (2)
-Salary Remaining : 149 223 $
Ryan Spooner 870 000 $ (1)
-Salary Remaining : 144 249 $
Mike Matheson 800 000 $ (2)
-Salary Remaining : 132 642 $
Ryan Dzingel 800 000 $ (1)
-Salary Remaining : 132 642 $
Roman Cervenka (1 Way Contract) 750 000 $ (1)
-Salary Remaining : 124 352 $
Jaroslav Halak (1 Way Contract) 700 000 $ (2)
-Salary Remaining : 116 062 $
Jim O'Brien (1 Way Contract) 500 000 $ (1)
-Salary Remaining : 82 902 $
Total Pro Players20
Salary Commitment
Year 16 : 56 305 000 $
Year 17 : 42 410 000 $
Year 18 : 31 860 000 $
Year 19 : 5 200 000 $
Salary Average Commitment
Year 16 : 56 305 000 $
Year 17 : 42 410 000 $
Year 18 : 31 860 000 $
Year 19 : 5 200 000 $
Salary Cap with 1 Way Contract
Year 16 : 56 305 000 $
Year 17 : 42 410 000 $
Year 18 : 31 860 000 $
Year 19 : 5 200 000 $

Farm Players Salaries

Viktor Fasth 150 000 $ (2)
Salary Remaining : 22 222 $
Evgeny Medvedev 92 500 $ (1)
Salary Remaining : 13 704 $
Vernon Fiddler 92 500 $ (2)
Salary Remaining : 13 704 $
Aaron Palushaj 91 000 $ (1)
Salary Remaining : 13 481 $
Philip Samuelsson 90 800 $ (1)
Salary Remaining : 13 452 $
Denis Grebeshkov 90 000 $ (2)
Salary Remaining : 13 333 $
Sam Gagner 80 000 $ (1)
Salary Remaining : 11 852 $
Damon Severson 80 000 $ (3)
Salary Remaining : 11 852 $
Jyrki Jokipakka 75 000 $ (3)
Salary Remaining : 11 111 $
Zach Redmond 70 000 $ (3)
Salary Remaining : 10 370 $
Tanner Glass 65 000 $ (2)
Salary Remaining : 9 630 $
Nick Drazenovic 60 000 $ (2)
Salary Remaining : 8 889 $
Blake Geoffrion 60 000 $ (2)
Salary Remaining : 8 889 $
Total Farm Players13
Salary Commitment
Year 16 : 1 096 800 $
Year 17 : 742 500 $
Year 18 : 225 000 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 096 800 $
Year 17 : 742 500 $
Year 18 : 225 000 $
Year 19 : 0 $

Toronto



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centrer
Level 1: 6000 - 75 $ - 5 179 - 86,32%
Level 2: 5200 - 46 $ - 4 942 - 95,04%
Level 3: 2200 - 28 $ - 2 139 - 97,21%
Level 4: 4200 - 20 $ - 4 005 - 95,35%
Luxury : 1000 - 152 $ - 963 - 96,25%
Total Capacity :18600
Farm
Farm Level 1: 2000 - 250 $ - 1 491 - 74,55%
Farm Level 2: 1000 - 150 $ - 756 - 75,63%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %17 227 - 92,62%
Average Income per Game1 344 073 $
Year to Date Revenue47 042 545 $
Farm
Home Games Left5
Average Attendance - %2 247 - 74,91%
Average Income per Game724 438 $
Year to Date Revenue26 079 769 $

Expense

Pro Players Total Salaries56 724 000 $
Pro Players Total Average Salaries56 724 000 $
Farm Players Total Salaries1 454 000 $
Farm Players Total Average Salaries1 454 000 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses53 740 326 $
Farm Year To Date Expenses2 506 226 $
Pro Salary Cap Per Days293 907 $
Pro Salary Cap To Date48 038 763 $
Farm Salary Cap Per Days7 693 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 064 436 $
Farm Estimated Season Revenue3 622 190 $
Pro Remaining Season Days32
Pro Expenses Per Days312 041 $
Pro Estimated Expenses9 985 312 $
Farm Remaining Season Days28
Farm Expenses Per Days15 630 $
Farm Estimated Expenses437 640 $
Estimated Season Expenses10 422 952 $
Estimated Season Salary Cap57 443 787 $
Estimate Under Maximum Salary Cap of 60 000 000 $2 556 213 $
Estimate Over Minimum Salary Cap of 0 $ 57 443 787 $
Current Bank Account21 046 658 $
Projected Bank Account22 310 332 $

Pro Players Salaries

Oscar Moller (1 Way Contract) 7 000 000 $ (1)
-Salary Remaining : 1 160 622 $
Evgeni Malkin (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 994 819 $
Rick Nash (1 Way Contract) 5 600 000 $ (3)
-Salary Remaining : 928 497 $
Martin Jones (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 911 917 $
Andrej Meszaros (1 Way Contract) 4 802 500 $ (2)
-Salary Remaining : 796 269 $
Dennis Wideman (1 Way Contract) 4 100 000 $ (1)
-Salary Remaining : 679 793 $
Tomas Tatar (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 663 212 $
Casey Borer (1 Way Contract) 3 675 000 $ (1)
-Salary Remaining : 609 326 $
Cody Franson (1 Way Contract) 2 900 000 $ (4)
-1 Way Contract Salary Cap : 29 000 $
-Salary Remaining : 480 829 $
Milan Michalek (1 Way Contract) 2 750 000 $ (3)
-Salary Remaining : 455 959 $
Henrik Zetterberg (1 Way Contract) 1 980 000 $ (1)
-Salary Remaining : 328 290 $
Braydon Coburn (1 Way Contract) 1 500 000 $ (3)
-Salary Remaining : 248 705 $
Jakob Markstrom (1 Way Contract) 1 312 500 $ (1)
-Salary Remaining : 217 617 $
Thomas Vanek (1 Way Contract) 1 260 000 $ (2)
-Salary Remaining : 208 912 $
Mike Ribeiro (1 Way Contract) 1 250 000 $ (3)
-Salary Remaining : 207 254 $
Marcus Foligno (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 165 803 $
Daniel Sedin (1 Way Contract) 950 000 $ (2)
-1 Way Contract Salary Cap : 9 500 $
-Salary Remaining : 157 513 $
Olli Maatta 900 000 $ (3)
-Salary Remaining : 149 223 $
Elias Lindholm 900 000 $ (1)
-Salary Remaining : 149 223 $
Brayden Point 900 000 $ (3)
-Salary Remaining : 149 223 $
Vincent Trocheck 894 000 $ (1)
-Salary Remaining : 148 228 $
Brady Skjei 700 000 $ (2)
-Salary Remaining : 116 062 $
William Karlsson 700 000 $ (2)
-Salary Remaining : 116 062 $
Brian Flynn (1 Way Contract) 700 000 $ (4)
-1 Way Contract Salary Cap : 7 000 $
-Salary Remaining : 116 062 $
Total Pro Players24
Salary Commitment
Year 16 : 61 274 000 $
Year 17 : 40 412 500 $
Year 18 : 26 500 000 $
Year 19 : 3 600 000 $
Salary Average Commitment
Year 16 : 61 274 000 $
Year 17 : 40 412 500 $
Year 18 : 26 500 000 $
Year 19 : 3 600 000 $
Salary Cap with 1 Way Contract
Year 16 : 56 769 500 $
Year 17 : 35 908 000 $
Year 18 : 22 936 000 $
Year 19 : 36 000 $

Farm Players Salaries

Manny Malhotra 149 000 $ (3)
Salary Remaining : 22 074 $
Kyle Wilson 100 000 $ (3)
Salary Remaining : 14 815 $
Patrick O'Sullivan 97 500 $ (3)
Salary Remaining : 14 444 $
Jesse Joensuu 97 500 $ (3)
Salary Remaining : 14 444 $
Carter Hutton 97 500 $ (1)
Salary Remaining : 14 444 $
Mikhail Grigorenko 90 000 $ (2)
Salary Remaining : 13 333 $
Malcom Subban 90 000 $ (2)
Salary Remaining : 13 333 $
Brian Strait 80 000 $ (4)
Salary Remaining : 11 852 $
Tomas Jurco 80 000 $ (2)
Salary Remaining : 11 852 $
Andy Andreoff 80 000 $ (3)
Salary Remaining : 11 852 $
Mark Borowiecki 70 000 $ (2)
Salary Remaining : 10 370 $
Brian Dumoulin 70 000 $ (1)
Salary Remaining : 10 370 $
Ryan Reaves 67 500 $ (3)
Salary Remaining : 10 000 $
Victor Bartley 67 500 $ (4)
Salary Remaining : 10 000 $
Brandon Pirri 60 000 $ (2)
Salary Remaining : 8 889 $
Alex Killorn 57 500 $ (3)
Salary Remaining : 8 519 $
Darren Archibald 50 000 $ (1)
Salary Remaining : 7 407 $
Nikita Tryamkin 50 000 $ (2)
Salary Remaining : 7 407 $
Total Farm Players18
Salary Commitment
Year 16 : 1 454 000 $
Year 17 : 1 236 500 $
Year 18 : 796 500 $
Year 19 : 147 500 $
Salary Average Commitment
Year 16 : 1 454 000 $
Year 17 : 1 236 500 $
Year 18 : 796 500 $
Year 19 : 147 500 $

Washington



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - 70 $ - 5 767 - 96,12%
Level 2: 5326 - 45 $ - 4 972 - 93,35%
Level 3: 2778 - 26 $ - 2 259 - 81,31%
Level 4: 5556 - 15 $ - 4 660 - 83,86%
Luxury : 1000 - 160 $ - 803 - 80,31%
Total Capacity :20660
Farm
Farm Level 1: 2000 - 100 $ - 1 485 - 74,27%
Farm Level 2: 1000 - 50 $ - 748 - 74,78%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %18 461 - 89,36%
Average Income per Game1 318 020 $
Year to Date Revenue46 130 703 $
Farm
Home Games Left5
Average Attendance - %2 233 - 74,44%
Average Income per Game277 028 $
Year to Date Revenue9 973 018 $

Expense

Pro Players Total Salaries66 161 000 $
Pro Players Total Average Salaries66 161 000 $
Farm Players Total Salaries1 136 500 $
Farm Players Total Average Salaries1 136 500 $
Coaches Total Salaries5 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 491 445 $
Farm Year To Date Expenses2 246 428 $
Pro Salary Cap Per Days319 977 $
Pro Salary Cap To Date44 190 355 $
Farm Salary Cap Per Days6 013 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 908 121 $
Farm Estimated Season Revenue1 385 141 $
Pro Remaining Season Days32
Pro Expenses Per Days361 456 $
Pro Estimated Expenses11 566 592 $
Farm Remaining Season Days28
Farm Expenses Per Days13 950 $
Farm Estimated Expenses390 600 $
Estimated Season Expenses11 957 192 $
Estimated Season Salary Cap54 429 619 $
Estimate Under Maximum Salary Cap of 60 000 000 $5 570 381 $
Estimate Over Minimum Salary Cap of 0 $ 54 429 619 $
Current Bank Account2 658 153 $
Projected Bank Account(5 777 $)

Pro Players Salaries

Jay Bouwmeester (1 Way Contract) 9 750 000 $ (1)
-Salary Remaining : 1 616 580 $
Max Pacioretty (1 Way Contract) 9 200 000 $ (1)
-Salary Remaining : 1 525 389 $
Guillaume Latendresse (1 Way Contract) 7 000 000 $ (2)
-Salary Remaining : 1 160 622 $
Pierre-Marc Bouchard (1 Way Contract) 6 895 000 $ (1)
-Salary Remaining : 1 143 212 $
David Krejci (1 Way Contract) 6 250 000 $ (2)
-Salary Remaining : 1 036 269 $
Mathieu Perreault (1 Way Contract) 5 940 000 $ (4)
-Salary Remaining : 984 870 $
Henrik Sedin (1 Way Contract) 2 950 000 $ (1)
-Salary Remaining : 489 119 $
Ryan Parent (1 Way Contract) 2 550 000 $ (1)
-1 Way Contract Salary Cap : 25 500 $
-Salary Remaining : 422 798 $
Mike Condon (1 Way Contract) 1 900 000 $ (2)
-Salary Remaining : 315 026 $
Joakim Lindstrom (1 Way Contract) 1 900 000 $ (1)
-1 Way Contract Salary Cap : 19 000 $
-Salary Remaining : 315 026 $
Zach Bogosian (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 248 705 $
Henrik Lundqvist (1 Way Contract) 1 150 000 $ (3)
-Salary Remaining : 190 674 $
Radko Gudas 1 100 000 $ (3)
-Salary Remaining : 182 383 $
Andrew Ladd (1 Way Contract) 1 100 000 $ (3)
-Salary Remaining : 182 383 $
Rasmus Ristolainen 925 000 $ (1)
-Salary Remaining : 153 368 $
Alexander Wennberg 900 000 $ (2)
-Salary Remaining : 149 223 $
David Pastrnak 900 000 $ (2)
-Salary Remaining : 149 223 $
Sebastian Aho 900 000 $ (2)
-Salary Remaining : 149 223 $
Dale Weise (1 Way Contract) 900 000 $ (1)
-Salary Remaining : 149 223 $
Ivan Provorov 900 000 $ (3)
-Salary Remaining : 149 223 $
Antoine Vermette (1 Way Contract) 851 000 $ (1)
-Salary Remaining : 141 098 $
Adam Pelech 700 000 $ (3)
-Salary Remaining : 116 062 $
Total Pro Players22
Salary Commitment
Year 16 : 66 161 000 $
Year 17 : 28 740 000 $
Year 18 : 10 890 000 $
Year 19 : 5 940 000 $
Salary Average Commitment
Year 16 : 66 161 000 $
Year 17 : 28 740 000 $
Year 18 : 10 890 000 $
Year 19 : 5 940 000 $
Salary Cap with 1 Way Contract
Year 16 : 61 755 500 $
Year 17 : 28 740 000 $
Year 18 : 10 890 000 $
Year 19 : 5 940 000 $

Farm Players Salaries

Carl Soderberg 151 000 $ (3)
Salary Remaining : 22 370 $
Ben Scrivens 140 000 $ (3)
Salary Remaining : 20 741 $
Brian Gionta 135 000 $ (2)
Salary Remaining : 20 000 $
Lee Stempniak 131 000 $ (3)
Salary Remaining : 19 407 $
Ryan O'Byrne 97 500 $ (3)
Salary Remaining : 14 444 $
Alexander Semin 97 000 $ (3)
Salary Remaining : 14 370 $
Ryan Callahan 95 000 $ (3)
Salary Remaining : 14 074 $
Alex Picard 90 000 $ (3)
Salary Remaining : 13 333 $
Ville Leino 90 000 $ (3)
Salary Remaining : 13 333 $
Martin Havlat 60 000 $ (1)
Salary Remaining : 8 889 $
Andy Greene (Out of Payroll) 50 000 $ (3)
Salary Remaining : 7 407 $
Mike Brodeur 50 000 $ (1)
Salary Remaining : 7 407 $
Total Farm Players12
Salary Commitment
Year 16 : 1 186 500 $
Year 17 : 1 076 500 $
Year 18 : 941 500 $
Year 19 : 0 $
Salary Average Commitment
Year 16 : 1 186 500 $
Year 17 : 1 076 500 $
Year 18 : 941 500 $
Year 19 : 0 $

Winnipeg



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - 100 $ - 4 759 - 79,31%
Level 2: 5000 - 60 $ - 4 257 - 85,14%
Level 3: 2000 - 40 $ - 1 658 - 82,89%
Level 4: 4000 - 25 $ - 3 595 - 89,87%
Luxury : 1000 - 190 $ - 816 - 81,61%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30 $ - 1 488 - 74,38%
Farm Level 2: 1000 - 15 $ - 754 - 75,39%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %15 084 - 83,80%
Average Income per Game1 293 951 $
Year to Date Revenue45 288 286 $
Farm
Home Games Left5
Average Attendance - %2 241 - 74,71%
Average Income per Game79 574 $
Year to Date Revenue2 864 672 $

Expense

Pro Players Total Salaries59 801 000 $
Pro Players Total Average Salaries59 801 000 $
Farm Players Total Salaries1 395 383 $
Farm Players Total Average Salaries1 395 383 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 338 944 $
Farm Year To Date Expenses1 772 407 $
Pro Salary Cap Per Days299 334 $
Pro Salary Cap To Date48 460 204 $
Farm Salary Cap Per Days7 383 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 763 706 $
Farm Estimated Season Revenue397 871 $
Pro Remaining Season Days32
Pro Expenses Per Days315 031 $
Pro Estimated Expenses10 080 992 $
Farm Remaining Season Days28
Farm Expenses Per Days11 087 $
Farm Estimated Expenses310 436 $
Estimated Season Expenses10 391 428 $
Estimated Season Salary Cap58 038 892 $
Estimate Under Maximum Salary Cap of 60 000 000 $1 961 108 $
Estimate Over Minimum Salary Cap of 0 $ 58 038 892 $
Current Bank Account(4 690 339 $)
Projected Bank Account(6 920 190 $)

Pro Players Salaries

Logan Couture (1 Way Contract) 8 500 000 $ (1)
-Salary Remaining : 1 409 326 $
Jonathan Toews (1 Way Contract) 7 000 000 $ (4)
-Salary Remaining : 1 160 622 $
Mark Stone (1 Way Contract) 5 750 000 $ (3)
-Salary Remaining : 953 368 $
Seth Jones (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 911 917 $
Erik Johnson (1 Way Contract) 4 850 000 $ (4)
-Salary Remaining : 804 145 $
Adam Larsson (1 Way Contract) 4 600 000 $ (2)
-Salary Remaining : 762 694 $
Jake Allen (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 663 212 $
Jakob Silfverberg (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 580 311 $
Pavel Datsyuk (1 Way Contract) 3 300 000 $ (2)
-Salary Remaining : 547 150 $
Zdeno Chara (1 Way Contract) 1 350 000 $ (1)
-Salary Remaining : 223 834 $
David Desharnais (1 Way Contract) 1 250 000 $ (1)
-1 Way Contract Salary Cap : 12 500 $
-Salary Remaining : 207 254 $
Troy Brouwer (1 Way Contract) 1 100 000 $ (2)
-Salary Remaining : 182 383 $
David Legwand (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 165 803 $
Ondrej Pavelec (1 Way Contract) 1 000 000 $ (3)
-Salary Remaining : 165 803 $
Chris Kreider (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 165 803 $
Alex Galchenyuk (Out of Payroll) 925 000 $ (1)
-Salary Remaining : 153 368 $
Sam Reinhart 900 000 $ (2)
-Salary Remaining : 149 223 $
Boyd Gordon (1 Way Contract) 800 000 $ (3)
-Salary Remaining : 132 642 $
Adam McQuaid (1 Way Contract) 800 000 $ (1)
-1 Way Contract Salary Cap : 8 000 $
-Salary Remaining : 132 642 $
Duncan Siemens 800 000 $ (2)
-Salary Remaining : 132 642 $
Jake DeBrusk 800 000 $ (3)
-Salary Remaining : 132 642 $
Klas Dahlbeck 750 000 $ (1)
-Salary Remaining : 124 352 $
Brandon Yip 651 000 $ (1)
-Salary Remaining : 107 938 $
Miles Wood 600 000 $ (3)
-Salary Remaining : 99 482 $
Total Pro Players24
Salary Commitment
Year 16 : 60 726 000 $
Year 17 : 31 500 000 $
Year 18 : 20 800 000 $
Year 19 : 11 850 000 $
Salary Average Commitment
Year 16 : 60 726 000 $
Year 17 : 31 500 000 $
Year 18 : 20 800 000 $
Year 19 : 11 850 000 $
Salary Cap with 1 Way Contract
Year 16 : 58 696 500 $
Year 17 : 31 500 000 $
Year 18 : 20 800 000 $
Year 19 : 11 850 000 $

Farm Players Salaries

Brett Sterling 177 000 $ (1)
Salary Remaining : 26 222 $
Kevin Bieksa 100 000 $ (2)
Salary Remaining : 14 815 $
Tim Brent 100 000 $ (2)
Salary Remaining : 14 815 $
Adam Dennis 100 000 $ (2)
Salary Remaining : 14 815 $
Corey Locke 98 700 $ (1)
Salary Remaining : 14 622 $
Anssi Salmela 98 700 $ (1)
Salary Remaining : 14 622 $
Ryan Stone 98 700 $ (2)
Salary Remaining : 14 622 $
Cody McCormick 97 700 $ (1)
Salary Remaining : 14 474 $
Joe Piskula 92 500 $ (2)
Salary Remaining : 13 704 $
Nick Tarnasky 90 000 $ (2)
Salary Remaining : 13 333 $
Magnus Hellberg 85 000 $ (2)
Salary Remaining : 12 593 $
Anton Slepyshev 70 000 $ (2)
Salary Remaining : 10 370 $
Peter Mueller 70 000 $ (4)
Salary Remaining : 10 370 $
Paul Postma 67 083 $ (1)
Salary Remaining : 9 938 $
Troy Stecher 50 000 $ (2)
Salary Remaining : 7 407 $
Total Farm Players15
Salary Commitment
Year 16 : 1 395 383 $
Year 17 : 856 200 $
Year 18 : 70 000 $
Year 19 : 70 000 $
Salary Average Commitment
Year 16 : 1 395 383 $
Year 17 : 856 200 $
Year 18 : 70 000 $
Year 19 : 70 000 $

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of 60 000 000 $
Available Cap Space

Over Minimum of
0 $

Pro Players

Farm Players

Total Players

Anaheim 22 316 943 $ 57 730 306 $ 2 269 694 $ 57 730 306 $ 251641
Arizona 18 089 298 $ 58 199 336 $ 1 800 664 $ 58 199 336 $ 241842
Boston 12 626 971 $ 50 563 148 $ 9 436 852 $ 50 563 148 $ 231538
Buffalo 28 976 956 $ 40 859 104 $ 19 140 896 $ 40 859 104 $ 231437
Calgary 1 223 146 $ 44 804 647 $ 15 195 353 $ 44 804 647 $ 231841
Chicago 1 037 113 $ 57 636 861 $ 2 363 139 $ 57 636 861 $ 211738
Colorado 19 633 831 $ 52 501 330 $ 7 498 670 $ 52 501 330 $ 201838
Columbus (6 905 656 $) 58 705 854 $ 1 294 146 $ 58 705 854 $ 221941
Detroit (4 850 310 $) 59 291 890 $ 708 110 $ 59 291 890 $ 251540
Edmonton 27 016 053 $ 57 371 338 $ 2 628 662 $ 57 371 338 $ 221739
Floride (2 834 916 $) 55 531 212 $ 4 468 788 $ 55 531 212 $ 211940
LosAngeles 8 431 970 $ 51 316 188 $ 8 683 812 $ 51 316 188 $ 241438
Minnesota (4 848 239 $) 58 416 574 $ 1 583 426 $ 58 416 574 $ 261743
Montreal 19 344 003 $ 58 765 358 $ 1 234 642 $ 58 765 358 $ 211940
Nashville 5 263 793 $ 47 511 179 $ 12 488 821 $ 47 511 179 $ 241741
New Jersey (2 322 572 $) 53 857 344 $ 6 142 656 $ 53 857 344 $ 221739
NYRangers 12 424 103 $ 56 312 856 $ 3 687 144 $ 56 312 856 $ 211839
Philadelphie 11 242 168 $ 55 166 949 $ 4 833 051 $ 55 166 949 $ 201838
Pittsburgh 14 725 955 $ 58 333 560 $ 1 666 440 $ 58 333 560 $ 251540
San Jose (7 538 034 $) 56 862 935 $ 3 137 065 $ 56 862 935 $ 241842
St. Louis 11 890 341 $ 54 553 387 $ 5 446 613 $ 54 553 387 $ 201333
Toronto 21 046 658 $ 57 443 787 $ 2 556 213 $ 57 443 787 $ 241842
Washington 2 658 153 $ 54 429 619 $ 5 570 381 $ 54 429 619 $ 221234
Winnipeg (4 690 339 $) 58 038 892 $ 1 961 108 $ 58 038 892 $ 241539