Team FinanceLast Update - 30 octobre 2020 at 15:42
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Anaheim



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6561 - 83 $ - 5 429 - 82,75%
Level 2: 5000 - 61 $ - 4 195 - 83,90%
Level 3: 2000 - 35 $ - 1 886 - 94,30%
Level 4: 5556 - 32 $ - 3 389 - 61,00%
Luxury : 1389 - 155 $ - 1 036 - 74,56%
Total Capacity :20506
Farm
Farm Level 1: 2000 - 50 $ - 1 893 - 94,66%
Farm Level 2: 1000 - 30 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %15 935 - 77,71%
Average Income per Game1 551 956 $
Year to Date Revenue9 311 735 $
Farm
Home Games Left36
Average Attendance - %2 893 - 96,44%
Average Income per Game177 017 $
Year to Date Revenue885 086 $

Expense

Pro Players Total Salaries64 005 000 $
Pro Players Total Average Salaries63 555 000 $
Farm Players Total Salaries1 498 000 $
Farm Players Total Average Salaries1 498 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value660 000 $
Pro Year To Date Expenses8 278 242 $
Farm Year To Date Expenses247 674 $
Pro Salary Cap Per Days305 984 $
Pro Salary Cap To Date7 525 438 $
Farm Salary Cap Per Days7 643 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 318 454 $
Farm Estimated Season Revenue6 372 619 $
Pro Remaining Season Days169
Pro Expenses Per Days349 767 $
Pro Estimated Expenses59 110 623 $
Farm Remaining Season Days172
Farm Expenses Per Days10 194 $
Farm Estimated Expenses1 753 368 $
Estimated Season Expenses60 863 991 $
Estimated Season Salary Cap59 896 734 $
Estimate Under Maximum Salary Cap of 65 000 000 $5 103 266 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 19 896 734 $
Current Bank Account9 647 526 $
Projected Bank Account9 474 608 $

Pro Players Salaries

Gabriel Landeskog (1 Way Contract) 8 600 000 $ (3)
-Salary Remaining : 7 530 570 $
Justin Williams (1 Way Contract) 7 233 000 $ (1)
-Salary Remaining : 6 333 560 $
Jonathan Toews (1 Way Contract) 7 000 000 $ (2)
-Salary Remaining : 6 129 534 $
Mika Zibanejad (1 Way Contract) 6 750 000 $ (3)
-Salary Remaining : 5 910 622 $
Erik Gustafsson (1 Way Contract) 6 160 000 $ (2)
-Salary Remaining : 5 393 990 $
Dougie Hamilton (Out of Payroll) 4 500 000 $ (2)
-Salary Remaining : 3 940 415 $
Dmitry Kulikov (1 Way Contract) 3 850 000 $ (1)
-Salary Remaining : 3 371 244 $
Pekka Rinne (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 3 064 767 $
Eric Staal (1 Way Contract) 3 050 000 $ (1)
-Salary Remaining : 2 670 725 $
Rasmus Ristolainen (1 Way Contract) 2 800 000 $ (1)
-Salary Remaining : 2 451 813 $
Michael Hutchinson (1 Way Contract) 2 000 000 $ (4)
-Salary Remaining : 1 751 295 $
Zdeno Chara (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 875 648 $
Brian Gibbons (1 Way Contract) 960 000 $ (2)
-Salary Remaining : 840 622 $
Johan Larsson (1 Way Contract) 950 000 $ (2)
-Salary Remaining : 831 865 $
Andrei Svechnikov 900 000 $ (3)
-Salary Remaining : 788 083 $
Travis Konecny 900 000 $ (1)
-Salary Remaining : 788 083 $
Mikko Rantanen 900 000 $ (1)
-Salary Remaining : 788 083 $
Jake Muzzin (1 Way Contract) 852 000 $ (3)
-Salary Remaining : 746 052 $
Jason Dickinson 800 000 $ (2)
-Salary Remaining : 700 518 $
Igor Ozhiganov 700 000 $ (3)
-Salary Remaining : 612 953 $
Neal Pionk 600 000 $ (2)
-Salary Remaining : 525 389 $
Total Pro Players21
Salary Commitment
Year 18 : 64 005 000 $
Year 19 : 44 272 000 $
Year 20 : 19 802 000 $
Year 21 : 2 000 000 $
Salary Average Commitment
Year 18 : 63 555 000 $
Year 19 : 43 822 000 $
Year 20 : 19 802 000 $
Year 21 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 63 555 000 $
Year 19 : 43 822 000 $
Year 20 : 19 802 000 $
Year 21 : 2 000 000 $

Farm Players Salaries

Nick Spaling 117 000 $ (3)
Salary Remaining : 102 673 $
Trevor Daley 104 000 $ (3)
Salary Remaining : 91 265 $
Brandon Davidson 99 900 $ (2)
Salary Remaining : 87 667 $
Viktor Stalberg 95 500 $ (2)
Salary Remaining : 83 806 $
Kris Versteeg 95 500 $ (1)
Salary Remaining : 83 806 $
Benoit Pouliot 90 000 $ (3)
Salary Remaining : 78 980 $
Torrey Mitchell 85 600 $ (3)
Salary Remaining : 75 118 $
Shawn Matthias 75 500 $ (3)
Salary Remaining : 66 255 $
Luke Adam 75 000 $ (4)
Salary Remaining : 65 816 $
Nick Seeler 75 000 $ (3)
Salary Remaining : 65 816 $
Lance Bouma 70 000 $ (4)
Salary Remaining : 61 429 $
Casey DeSmith 70 000 $ (2)
Salary Remaining : 61 429 $
Jordan Weal 70 000 $ (1)
Salary Remaining : 61 429 $
Markus Nutivaara 65 000 $ (4)
Salary Remaining : 57 041 $
Mike Green 55 000 $ (2)
Salary Remaining : 48 265 $
Mikko Koskinen 55 000 $ (2)
Salary Remaining : 48 265 $
Colton Sceviour 50 000 $ (2)
Salary Remaining : 43 878 $
Jamie McBain 50 000 $ (2)
Salary Remaining : 43 878 $
Gilbert Brule 50 000 $ (2)
Salary Remaining : 43 878 $
Matt Taormina 50 000 $ (2)
Salary Remaining : 43 878 $
Total Farm Players20
Salary Commitment
Year 18 : 1 498 000 $
Year 19 : 1 332 500 $
Year 20 : 757 100 $
Year 21 : 210 000 $
Salary Average Commitment
Year 18 : 1 498 000 $
Year 19 : 1 332 500 $
Year 20 : 757 100 $
Year 21 : 210 000 $

Arizona



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - 87 $ - 5 053 - 84,22%
Level 2: 5000 - 56 $ - 4 898 - 97,96%
Level 3: 2000 - 43 $ - 1 992 - 99,61%
Level 4: 4000 - 32 $ - 3 668 - 91,70%
Luxury : 1000 - 175 $ - 953 - 95,32%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 884 - 94,20%
Farm Level 2: 1000 - 30 $ - 943 - 94,33%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %16 565 - 92,03%
Average Income per Game1 538 990 $
Year to Date Revenue7 694 949 $
Farm
Home Games Left35
Average Attendance - %2 827 - 94,24%
Average Income per Game173 950 $
Year to Date Revenue1 043 700 $

Expense

Pro Players Total Salaries62 230 500 $
Pro Players Total Average Salaries62 230 500 $
Farm Players Total Salaries1 918 000 $
Farm Players Total Average Salaries1 918 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses7 764 414 $
Farm Year To Date Expenses415 167 $
Pro Salary Cap Per Days322 438 $
Pro Salary Cap To Date7 453 539 $
Farm Salary Cap Per Days9 786 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 403 633 $
Farm Estimated Season Revenue6 088 250 $
Pro Remaining Season Days169
Pro Expenses Per Days335 391 $
Pro Estimated Expenses56 681 079 $
Farm Remaining Season Days172
Farm Expenses Per Days17 439 $
Farm Estimated Expenses2 999 508 $
Estimated Season Expenses59 680 587 $
Estimated Season Salary Cap61 945 561 $
Estimate Under Maximum Salary Cap of 65 000 000 $3 054 439 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 21 945 561 $
Current Bank Account10 559 068 $
Projected Bank Account12 370 364 $

Pro Players Salaries

Brent Burns (1 Way Contract) 8 110 000 $ (1)
-Salary Remaining : 7 101 503 $
Filip Forsberg (1 Way Contract) 7 600 000 $ (2)
-Salary Remaining : 6 654 922 $
Jack Eichel (1 Way Contract) 7 000 000 $ (4)
-Salary Remaining : 6 129 534 $
Jonathan Huberdeau (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 5 253 886 $
Torey Krug (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 5 253 886 $
Erik Johnson (1 Way Contract) 4 850 000 $ (2)
-Salary Remaining : 4 246 891 $
Devin Setoguchi (1 Way Contract) 4 125 000 $ (1)
-Salary Remaining : 3 612 047 $
Louis Domingue (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 3 064 767 $
Mark Giordano (1 Way Contract) 3 493 500 $ (1)
-Salary Remaining : 3 059 075 $
Ryan Suter (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 2 189 119 $
Matt Read 1 100 000 $ (1)
-Salary Remaining : 963 212 $
Mathew Barzal 900 000 $ (1)
-Salary Remaining : 788 083 $
Kyle Connor 900 000 $ (1)
-Salary Remaining : 788 083 $
Timo Meier 900 000 $ (2)
-Salary Remaining : 788 083 $
Darnell Nurse 900 000 $ (1)
-Salary Remaining : 788 083 $
Dominik Kubalik 800 000 $ (2)
-Salary Remaining : 700 518 $
Denis Gurianov 800 000 $ (3)
-Salary Remaining : 700 518 $
Roope Hintz 600 000 $ (3)
-Salary Remaining : 525 389 $
Frans Nielsen (1 Way Contract) 552 000 $ (2)
-Salary Remaining : 483 358 $
Magnus Paajarvi (1 Way Contract) 550 000 $ (2)
-Salary Remaining : 481 606 $
Marc Staal (1 Way Contract) 550 000 $ (2)
-Salary Remaining : 481 606 $
Alexandar Georgiyev 500 000 $ (1)
-Salary Remaining : 437 824 $
Total Pro Players22
Salary Commitment
Year 18 : 62 230 500 $
Year 19 : 33 702 000 $
Year 20 : 14 400 000 $
Year 21 : 7 000 000 $
Salary Average Commitment
Year 18 : 62 230 500 $
Year 19 : 33 702 000 $
Year 20 : 14 400 000 $
Year 21 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 62 230 500 $
Year 19 : 33 702 000 $
Year 20 : 14 400 000 $
Year 21 : 7 000 000 $

Farm Players Salaries

Mikhail Grabovski 147 000 $ (1)
Salary Remaining : 129 000 $
Matt Lashoff 144 000 $ (1)
Salary Remaining : 126 367 $
Joel Ward 142 000 $ (1)
Salary Remaining : 124 612 $
Shane O'Brien 142 000 $ (1)
Salary Remaining : 124 612 $
Gregory Campbell 137 000 $ (1)
Salary Remaining : 120 224 $
Jason Pominville 137 000 $ (1)
Salary Remaining : 120 224 $
Cam Talbot 130 000 $ (2)
Salary Remaining : 114 082 $
Matt Stajan 122 000 $ (1)
Salary Remaining : 107 061 $
Bobby Butler 117 000 $ (1)
Salary Remaining : 102 673 $
Wojtek Wolski 90 000 $ (2)
Salary Remaining : 78 980 $
Mark Arcobello 85 000 $ (1)
Salary Remaining : 74 592 $
Matt Carle 80 000 $ (2)
Salary Remaining : 70 204 $
Alex Petrovic 75 000 $ (2)
Salary Remaining : 65 816 $
Riley Sheahan 70 000 $ (2)
Salary Remaining : 61 429 $
Nicolas Deslauriers 70 000 $ (1)
Salary Remaining : 61 429 $
Mattias Ritola 70 000 $ (1)
Salary Remaining : 61 429 $
Viktor Antipin 60 000 $ (3)
Salary Remaining : 52 653 $
Charlie Lindgren 50 000 $ (1)
Salary Remaining : 43 878 $
Andreas Borgman 50 000 $ (1)
Salary Remaining : 43 878 $
Total Farm Players19
Salary Commitment
Year 18 : 1 918 000 $
Year 19 : 505 000 $
Year 20 : 60 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 918 000 $
Year 19 : 505 000 $
Year 20 : 60 000 $
Year 21 : 0 $

Boston



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - 80 $ - 5 824 - 97,07%
Level 2: 5000 - 50 $ - 5 000 - 100,00%
Level 3: 2000 - 40 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 4 000 - 100,00%
Luxury : 1000 - 160 $ - 1 000 - 100,00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 963 - 98,16%
Farm Level 2: 1000 - 30 $ - 962 - 96,22%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17 824 - 99,02%
Average Income per Game1 499 429 $
Year to Date Revenue7 497 145 $
Farm
Home Games Left36
Average Attendance - %2 925 - 97,51%
Average Income per Game180 377 $
Year to Date Revenue901 885 $

Expense

Pro Players Total Salaries56 846 000 $
Pro Players Total Average Salaries56 846 000 $
Farm Players Total Salaries1 719 800 $
Farm Players Total Average Salaries1 719 800 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses7 780 072 $
Farm Year To Date Expenses287 676 $
Pro Salary Cap Per Days280 433 $
Pro Salary Cap To Date7 022 965 $
Farm Salary Cap Per Days8 774 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 979 444 $
Farm Estimated Season Revenue6 493 572 $
Pro Remaining Season Days169
Pro Expenses Per Days312 674 $
Pro Estimated Expenses52 841 906 $
Farm Remaining Season Days172
Farm Expenses Per Days11 836 $
Farm Estimated Expenses2 035 792 $
Estimated Season Expenses54 877 698 $
Estimated Season Salary Cap54 416 142 $
Estimate Under Maximum Salary Cap of 65 000 000 $10 583 858 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 14 416 142 $
Current Bank Account14 003 448 $
Projected Bank Account19 598 766 $

Pro Players Salaries

Patrice Bergeron (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 5 253 886 $
Kyle Turris (1 Way Contract) 5 500 000 $ (4)
-Salary Remaining : 4 816 062 $
Colton Parayko (1 Way Contract) 4 650 000 $ (3)
-Salary Remaining : 4 071 762 $
Brock Nelson (1 Way Contract) 4 600 000 $ (2)
-Salary Remaining : 4 027 979 $
P.K. Subban (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 3 940 415 $
Oscar Klefbom (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 3 940 415 $
Nikita Filatov (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 3 502 591 $
Roman Josi (Out of Payroll) 4 000 000 $ (4)
-Salary Remaining : 3 502 591 $
Jean Gabriel Pageau (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 3 064 767 $
Joonas Korpisalo (1 Way Contract) 3 000 000 $ (3)
-Salary Remaining : 2 626 943 $
Conor Sheary (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 2 189 119 $
Jason Garrison (1 Way Contract) 2 247 000 $ (1)
-Salary Remaining : 1 967 580 $
Jon Merrill (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 751 295 $
Jack Campbell (1 Way Contract) 1 850 000 $ (2)
-Salary Remaining : 1 619 948 $
Adam Lowry (1 Way Contract) 1 500 000 $ (1)
-1 Way Contract Salary Cap : 15 000 $
-Salary Remaining : 1 313 472 $
Michael Bournival (1 Way Contract) 1 250 000 $ (1)
-1 Way Contract Salary Cap : 12 500 $
-Salary Remaining : 1 094 560 $
Erik Haula 999 000 $ (1)
-Salary Remaining : 874 772 $
Pierre-Luc Dubois 900 000 $ (2)
-Salary Remaining : 788 083 $
Frederik Gauthier 800 000 $ (2)
-Salary Remaining : 700 518 $
J.T. Compher 700 000 $ (1)
-Salary Remaining : 612 953 $
Artturi Lehkonen 700 000 $ (1)
-Salary Remaining : 612 953 $
Cameron Gaunce 650 000 $ (4)
-Salary Remaining : 569 171 $
Jake Guentzel 500 000 $ (1)
-Salary Remaining : 437 824 $
Total Pro Players23
Salary Commitment
Year 18 : 60 846 000 $
Year 19 : 43 450 000 $
Year 20 : 28 300 000 $
Year 21 : 10 150 000 $
Salary Average Commitment
Year 18 : 60 846 000 $
Year 19 : 43 450 000 $
Year 20 : 28 300 000 $
Year 21 : 10 150 000 $
Salary Cap with 1 Way Contract
Year 18 : 58 123 500 $
Year 19 : 43 450 000 $
Year 20 : 28 300 000 $
Year 21 : 10 150 000 $

Farm Players Salaries

Dustin Tokarski 150 000 $ (1)
Salary Remaining : 131 633 $
Jonathan Cheechoo 140 000 $ (1)
Salary Remaining : 122 857 $
David Moss 140 000 $ (1)
Salary Remaining : 122 857 $
Nikita Nikitin 110 000 $ (1)
Salary Remaining : 96 531 $
Chris Campoli 110 000 $ (2)
Salary Remaining : 96 531 $
Karl Alzner 110 000 $ (2)
Salary Remaining : 96 531 $
Curtis McElhinney 100 000 $ (2)
Salary Remaining : 87 755 $
Patric Hornqvist 100 000 $ (2)
Salary Remaining : 87 755 $
Chris VandeVelde 100 000 $ (1)
Salary Remaining : 87 755 $
Clarke MacArthur 99 800 $ (2)
Salary Remaining : 87 580 $
Yannick Weber 95 000 $ (1)
Salary Remaining : 83 367 $
Mattias Janmark 90 000 $ (2)
Salary Remaining : 78 980 $
Niklas Grossman 80 000 $ (3)
Salary Remaining : 70 204 $
Eric Fehr 80 000 $ (2)
Salary Remaining : 70 204 $
Brett Bellemore 80 000 $ (2)
Salary Remaining : 70 204 $
Fabian Brunnstrom 75 000 $ (3)
Salary Remaining : 65 816 $
Phillip Di Giuseppe 60 000 $ (1)
Salary Remaining : 52 653 $
Total Farm Players17
Salary Commitment
Year 18 : 1 719 800 $
Year 19 : 924 800 $
Year 20 : 155 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 719 800 $
Year 19 : 924 800 $
Year 20 : 155 000 $
Year 21 : 0 $

Buffalo



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - 75 $ - 5 845 - 97,41%
Level 2: 5000 - 46 $ - 4 946 - 98,91%
Level 3: 2000 - 28 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 4 000 - 100,00%
Luxury : 1000 - 152 $ - 995 - 99,47%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 745 - 87,27%
Farm Level 2: 1000 - 30 $ - 935 - 93,54%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %17 785 - 98,81%
Average Income per Game1 353 317 $
Year to Date Revenue8 119 900 $
Farm
Home Games Left36
Average Attendance - %2 681 - 89,36%
Average Income per Game261 940 $
Year to Date Revenue1 309 699 $

Expense

Pro Players Total Salaries65 710 000 $
Pro Players Total Average Salaries65 710 000 $
Farm Players Total Salaries1 330 000 $
Farm Players Total Average Salaries1 330 000 $
Coaches Total Salaries2 200 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses8 087 778 $
Farm Year To Date Expenses245 661 $
Pro Salary Cap Per Days327 642 $
Pro Salary Cap To Date7 607 072 $
Farm Salary Cap Per Days6 786 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 366 083 $
Farm Estimated Season Revenue9 429 833 $
Pro Remaining Season Days169
Pro Expenses Per Days349 275 $
Pro Estimated Expenses59 027 475 $
Farm Remaining Season Days172
Farm Expenses Per Days9 337 $
Farm Estimated Expenses1 605 964 $
Estimated Season Expenses60 633 439 $
Estimated Season Salary Cap62 978 570 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 021 430 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 22 978 570 $
Current Bank Account13 981 077 $
Projected Bank Account10 143 554 $

Pro Players Salaries

David Krejci (1 Way Contract) 6 460 000 $ (3)
-Salary Remaining : 5 656 684 $
John Tavares (1 Way Contract) 6 100 000 $ (3)
-Salary Remaining : 5 341 451 $
Nicklas Bergfors (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 5 253 886 $
Ryan Strome (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 4 816 062 $
James Van Riemsdyk (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 4 816 062 $
Jannik Hansen (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 4 378 238 $
Phil Kessel (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 3 940 415 $
Kevin Hayes (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 3 940 415 $
Dan Girardi (1 Way Contract) 3 750 000 $ (2)
-Salary Remaining : 3 283 679 $
Travis Hamonic (1 Way Contract) 3 250 000 $ (3)
-Salary Remaining : 2 845 855 $
Michael Sauer (1 Way Contract) 2 500 000 $ (1)
-1 Way Contract Salary Cap : 25 000 $
-Salary Remaining : 2 189 119 $
Mats Zuccarello (1 Way Contract) 2 300 000 $ (1)
-Salary Remaining : 2 013 990 $
Vinnie Hinostroza (1 Way Contract) 2 000 000 $ (3)
-Salary Remaining : 1 751 295 $
Tobias Rieder (1 Way Contract) 1 300 000 $ (1)
-Salary Remaining : 1 138 342 $
Rocco Grimaldi (1 Way Contract) 950 000 $ (2)
-Salary Remaining : 831 865 $
Josh Morrissey 900 000 $ (1)
-Salary Remaining : 788 083 $
Andrew Shaw 900 000 $ (1)
-Salary Remaining : 788 083 $
Samuel Girard 800 000 $ (3)
-Salary Remaining : 700 518 $
Filip Hronek 700 000 $ (3)
-Salary Remaining : 612 953 $
Oskar Sundqvist 600 000 $ (1)
-Salary Remaining : 525 389 $
Erik Cernak 600 000 $ (2)
-Salary Remaining : 525 389 $
Robin Lehner (1 Way Contract) 600 000 $ (1)
-Salary Remaining : 525 389 $
Pascal Leclaire (1 Way Contract) 500 000 $ (2)
-Salary Remaining : 437 824 $
Matt Grzelcyk 500 000 $ (1)
-Salary Remaining : 437 824 $
Total Pro Players24
Salary Commitment
Year 18 : 65 710 000 $
Year 19 : 40 610 000 $
Year 20 : 30 310 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 65 710 000 $
Year 19 : 40 610 000 $
Year 20 : 30 310 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 63 235 000 $
Year 19 : 40 610 000 $
Year 20 : 30 310 000 $
Year 21 : 0 $

Farm Players Salaries

Mikko Lehtonen 95 000 $ (1)
Salary Remaining : 83 367 $
Sven Baertschi 95 000 $ (1)
Salary Remaining : 83 367 $
Filip Chytil 90 000 $ (3)
Salary Remaining : 78 980 $
Teemu Pulkkinen 85 000 $ (1)
Salary Remaining : 74 592 $
Julian Melchiori 85 000 $ (1)
Salary Remaining : 74 592 $
Miikka Salomaki 70 000 $ (2)
Salary Remaining : 61 429 $
Slater Koekkoek 70 000 $ (2)
Salary Remaining : 61 429 $
Anthony Stolarz 70 000 $ (1)
Salary Remaining : 61 429 $
John Moore 70 000 $ (1)
Salary Remaining : 61 429 $
Jhonas Enroth 65 000 $ (1)
Salary Remaining : 57 041 $
Martin Frk 65 000 $ (2)
Salary Remaining : 57 041 $
Greg McKegg 65 000 $ (2)
Salary Remaining : 57 041 $
Michael Latta 65 000 $ (2)
Salary Remaining : 57 041 $
Ondrej Kase 60 000 $ (2)
Salary Remaining : 52 653 $
Joseph Cramarossa 60 000 $ (2)
Salary Remaining : 52 653 $
Lucas Lessio 60 000 $ (2)
Salary Remaining : 52 653 $
Dalton Prout 60 000 $ (1)
Salary Remaining : 52 653 $
Devante Smith-Pelly 50 000 $ (1)
Salary Remaining : 43 878 $
Eric Gelinas 50 000 $ (1)
Salary Remaining : 43 878 $
Total Farm Players19
Salary Commitment
Year 18 : 1 330 000 $
Year 19 : 605 000 $
Year 20 : 90 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 330 000 $
Year 19 : 605 000 $
Year 20 : 90 000 $
Year 21 : 0 $

Calgary



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - 100 $ - 4 024 - 67,07%
Level 2: 5635 - 61 $ - 4 581 - 81,29%
Level 3: 2778 - 50 $ - 1 576 - 56,73%
Level 4: 5556 - 30 $ - 3 669 - 66,04%
Luxury : 1000 - 175 $ - 884 - 88,38%
Total Capacity :20969
Farm
Farm Level 1: 2000 - 20 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 19 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %14 734 - 70,26%
Average Income per Game1 456 035 $
Year to Date Revenue8 736 209 $
Farm
Home Games Left36
Average Attendance - %3 000 - 100,00%
Average Income per Game84 606 $
Year to Date Revenue423 030 $

Expense

Pro Players Total Salaries65 305 000 $
Pro Players Total Average Salaries65 305 000 $
Farm Players Total Salaries1 193 500 $
Farm Players Total Average Salaries1 193 500 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 425 000 $
Pro Year To Date Expenses8 111 038 $
Farm Year To Date Expenses234 638 $
Pro Salary Cap Per Days329 391 $
Pro Salary Cap To Date7 736 408 $
Farm Salary Cap Per Days6 089 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 961 219 $
Farm Estimated Season Revenue3 045 816 $
Pro Remaining Season Days169
Pro Expenses Per Days348 731 $
Pro Estimated Expenses58 935 539 $
Farm Remaining Season Days172
Farm Expenses Per Days8 640 $
Farm Estimated Expenses1 486 080 $
Estimated Season Expenses60 421 619 $
Estimated Season Salary Cap64 828 487 $
Estimate Under Maximum Salary Cap of 65 000 000 $171 513 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 828 487 $
Current Bank Account2 201 451 $
Projected Bank Account(4 213 133 $)

Pro Players Salaries

Leon Draisaitl (1 Way Contract) 6 100 000 $ (3)
-Salary Remaining : 5 341 451 $
Evgeny Kuznetsov (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 4 816 062 $
Patrik Berglund (1 Way Contract) 5 250 000 $ (1)
-Salary Remaining : 4 597 150 $
Aaron Ekblad (1 Way Contract) 5 250 000 $ (2)
-Salary Remaining : 4 597 150 $
Noel Acciari (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 4 378 238 $
Mitchell Marner (1 Way Contract) 4 650 000 $ (3)
-Salary Remaining : 4 071 762 $
Mikael Granlund (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 3 940 415 $
Jonathan Drouin (1 Way Contract) 4 350 000 $ (3)
-Salary Remaining : 3 809 067 $
Boone Jenner (1 Way Contract) 3 550 000 $ (1)
-Salary Remaining : 3 108 549 $
Jacob Trouba (1 Way Contract) 3 400 000 $ (4)
-Salary Remaining : 2 977 202 $
Evander Kane (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 2 626 943 $
Cory Schneider (1 Way Contract) 2 100 000 $ (2)
-Salary Remaining : 1 838 860 $
Jonathan Quick (1 Way Contract) 1 750 000 $ (3)
-1 Way Contract Salary Cap : 17 500 $
-Salary Remaining : 1 532 383 $
Dion Phaneuf (1 Way Contract) 1 375 000 $ (1)
-Salary Remaining : 1 204 016 $
Mark Barberio 1 350 000 $ (1)
-Salary Remaining : 1 182 124 $
Ryan Miller (1 Way Contract) 1 310 000 $ (1)
-Salary Remaining : 1 147 098 $
Johnny Oduya (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 1 050 777 $
Michal Kempny (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 875 648 $
Nikolay Kulemin 920 000 $ (3)
-Salary Remaining : 805 596 $
Jakob Chychrun 900 000 $ (3)
-Salary Remaining : 788 083 $
Quinn Hughes 900 000 $ (3)
-Salary Remaining : 788 083 $
Bryan Rust (1 Way Contract) 750 000 $ (2)
-Salary Remaining : 656 736 $
Alexander Kerfoot 700 000 $ (2)
-Salary Remaining : 612 953 $
Andrew Copp 500 000 $ (1)
-Salary Remaining : 437 824 $
Total Pro Players24
Salary Commitment
Year 18 : 65 305 000 $
Year 19 : 49 770 000 $
Year 20 : 22 970 000 $
Year 21 : 3 400 000 $
Salary Average Commitment
Year 18 : 65 305 000 $
Year 19 : 49 770 000 $
Year 20 : 22 970 000 $
Year 21 : 3 400 000 $
Salary Cap with 1 Way Contract
Year 18 : 63 572 500 $
Year 19 : 48 037 500 $
Year 20 : 21 237 500 $
Year 21 : 3 400 000 $

Farm Players Salaries

Mason Raymond 99 500 $ (1)
Salary Remaining : 87 316 $
Joakim Nordstrom 95 000 $ (2)
Salary Remaining : 83 367 $
Jayson Megna 90 000 $ (1)
Salary Remaining : 78 980 $
Gabriel Bourque 85 000 $ (1)
Salary Remaining : 74 592 $
Trevor Lewis 81 000 $ (2)
Salary Remaining : 71 082 $
Steve Mason 80 000 $ (1)
Salary Remaining : 70 204 $
Blake Geoffrion 75 500 $ (1)
Salary Remaining : 66 255 $
David Leneveu 70 000 $ (2)
Salary Remaining : 61 429 $
Theo Peckam 70 000 $ (1)
Salary Remaining : 61 429 $
Stephane Da Costa 70 000 $ (3)
Salary Remaining : 61 429 $
Scott Wilson 70 000 $ (2)
Salary Remaining : 61 429 $
Nathan Beaulieu 65 000 $ (1)
Salary Remaining : 57 041 $
Anthony Bitetto 62 500 $ (1)
Salary Remaining : 54 847 $
Sergei Kalinin 60 000 $ (1)
Salary Remaining : 52 653 $
Matt Martin 60 000 $ (2)
Salary Remaining : 52 653 $
Jakub Jerabek 60 000 $ (1)
Salary Remaining : 52 653 $
Total Farm Players16
Salary Commitment
Year 18 : 1 193 500 $
Year 19 : 446 000 $
Year 20 : 70 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 193 500 $
Year 19 : 446 000 $
Year 20 : 70 000 $
Year 21 : 0 $

Chicago



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6200 - 98 $ - 4 411 - 71,15%
Level 2: 5100 - 79 $ - 3 312 - 64,93%
Level 3: 2000 - 60 $ - 1 339 - 66,94%
Level 4: 4000 - 45 $ - 2 453 - 61,34%
Luxury : 1389 - 188 $ - 820 - 59,02%
Total Capacity :18689
Farm
Farm Level 1: 2000 - 50 $ - 1 894 - 94,68%
Farm Level 2: 1000 - 30 $ - 930 - 93,00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %12 335 - 66,00%
Average Income per Game1 475 022 $
Year to Date Revenue7 375 109 $
Farm
Home Games Left36
Average Attendance - %2 824 - 94,12%
Average Income per Game174 064 $
Year to Date Revenue870 318 $

Expense

Pro Players Total Salaries63 877 000 $
Pro Players Total Average Salaries63 877 000 $
Farm Players Total Salaries1 515 900 $
Farm Players Total Average Salaries1 515 900 $
Coaches Total Salaries2 666 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses7 958 598 $
Farm Year To Date Expenses263 823 $
Pro Salary Cap Per Days330 969 $
Pro Salary Cap To Date7 696 036 $
Farm Salary Cap Per Days7 734 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 100 785 $
Farm Estimated Season Revenue6 266 290 $
Pro Remaining Season Days169
Pro Expenses Per Days341 332 $
Pro Estimated Expenses57 685 108 $
Farm Remaining Season Days172
Farm Expenses Per Days11 132 $
Farm Estimated Expenses1 914 704 $
Estimated Season Expenses59 599 812 $
Estimated Season Salary Cap63 629 797 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 370 203 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 23 629 797 $
Current Bank Account26 989 884 $
Projected Bank Account26 757 147 $

Pro Players Salaries

Phillip Danault (1 Way Contract) 7 200 000 $ (1)
-Salary Remaining : 6 304 663 $
Oliver Ekman-Larsson (1 Way Contract) 6 500 000 $ (2)
-Salary Remaining : 5 691 710 $
Tyler Seguin (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 5 253 886 $
J.T. Miller (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 4 816 062 $
Tyler Ennis (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 3 940 415 $
Michael Del Zotto (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 3 502 591 $
Radek Faksa (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 3 502 591 $
Thomas Hickey (1 Way Contract) 3 400 000 $ (1)
-Salary Remaining : 2 977 202 $
Brett Connolly (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 2 626 943 $
Brett Pesce (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 2 626 943 $
Artem Anisimov (1 Way Contract) 2 700 000 $ (1)
-Salary Remaining : 2 364 249 $
Keith Yandle (1 Way Contract) 2 650 000 $ (1)
-Salary Remaining : 2 320 466 $
Aaron Dell (1 Way Contract) 2 050 000 $ (1)
-Salary Remaining : 1 795 078 $
Joel Armia (1 Way Contract) 2 000 000 $ (3)
-Salary Remaining : 1 751 295 $
Deryk Engelland (1 Way Contract) 1 717 000 $ (1)
-Salary Remaining : 1 503 487 $
Nick Foligno (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 875 648 $
Marc-Andre Fleury (1 Way Contract) 950 000 $ (1)
-Salary Remaining : 831 865 $
Ales Hemsky (1 Way Contract) 900 000 $ (2)
-Salary Remaining : 788 083 $
Kevan Miller (1 Way Contract) 710 000 $ (1)
-Salary Remaining : 621 710 $
Patrik Nemeth 700 000 $ (2)
-Salary Remaining : 612 953 $
Colin Wilson (1 Way Contract) 700 000 $ (4)
-Salary Remaining : 612 953 $
Frank Vatrano 700 000 $ (1)
-Salary Remaining : 612 953 $
Total Pro Players22
Salary Commitment
Year 18 : 63 877 000 $
Year 19 : 40 800 000 $
Year 20 : 12 200 000 $
Year 21 : 700 000 $
Salary Average Commitment
Year 18 : 63 877 000 $
Year 19 : 40 800 000 $
Year 20 : 12 200 000 $
Year 21 : 700 000 $
Salary Cap with 1 Way Contract
Year 18 : 63 877 000 $
Year 19 : 40 800 000 $
Year 20 : 12 200 000 $
Year 21 : 700 000 $

Farm Players Salaries

Jussi Jokinen 126 000 $ (2)
Salary Remaining : 110 571 $
Andrew Cogliano 101 000 $ (2)
Salary Remaining : 88 633 $
Kevin Connauton 99 900 $ (4)
Salary Remaining : 87 667 $
Linus Ullmark 90 000 $ (2)
Salary Remaining : 78 980 $
Craig Smith 90 000 $ (4)
Salary Remaining : 78 980 $
Bryan Bickell 88 800 $ (1)
Salary Remaining : 77 927 $
Joey Hishon 85 000 $ (2)
Salary Remaining : 74 592 $
Derek Grant 85 000 $ (4)
Salary Remaining : 74 592 $
Brendan Smith (Out of Payroll) 85 000 $ (2)
Salary Remaining : 74 592 $
Lukas Sedlak 80 000 $ (3)
Salary Remaining : 70 204 $
Radim Vrbata 80 000 $ (1)
Salary Remaining : 70 204 $
Mike Santorelli 76 600 $ (3)
Salary Remaining : 67 220 $
Antti Pihlstrom 76 000 $ (2)
Salary Remaining : 66 694 $
Connor Brickley 75 000 $ (2)
Salary Remaining : 65 816 $
Craig Anderson 66 600 $ (1)
Salary Remaining : 58 445 $
Brandon Bollig 66 000 $ (1)
Salary Remaining : 57 918 $
Christian Djoos 60 000 $ (2)
Salary Remaining : 52 653 $
Juho Lammikko 60 000 $ (1)
Salary Remaining : 52 653 $
Steven Kampfer 60 000 $ (2)
Salary Remaining : 52 653 $
Daniel Brickley 50 000 $ (1)
Salary Remaining : 43 878 $
Total Farm Players20
Salary Commitment
Year 18 : 1 600 900 $
Year 19 : 1 189 500 $
Year 20 : 431 500 $
Year 21 : 274 900 $
Salary Average Commitment
Year 18 : 1 600 900 $
Year 19 : 1 189 500 $
Year 20 : 431 500 $
Year 21 : 274 900 $

Colorado



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6100 - 80 $ - 5 558 - 91,11%
Level 2: 6944 - 60 $ - 4 496 - 64,74%
Level 3: 2778 - 30 $ - 2 335 - 84,04%
Level 4: 5556 - 25 $ - 4 888 - 87,98%
Luxury : 1389 - 150 $ - 1 023 - 73,64%
Total Capacity :22767
Farm
Farm Level 1: 2000 - 50 $ - 1 915 - 95,73%
Farm Level 2: 1000 - 30 $ - 957 - 95,68%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %18 299 - 80,38%
Average Income per Game1 546 734 $
Year to Date Revenue9 280 402 $
Farm
Home Games Left36
Average Attendance - %2 871 - 95,71%
Average Income per Game176 696 $
Year to Date Revenue883 481 $

Expense

Pro Players Total Salaries58 852 000 $
Pro Players Total Average Salaries58 852 000 $
Farm Players Total Salaries1 694 310 $
Farm Players Total Average Salaries1 694 310 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 185 000 $
Pro Year To Date Expenses7 807 829 $
Farm Year To Date Expenses268 680 $
Pro Salary Cap Per Days304 933 $
Pro Salary Cap To Date7 282 976 $
Farm Salary Cap Per Days8 644 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 135 678 $
Farm Estimated Season Revenue6 361 063 $
Pro Remaining Season Days169
Pro Expenses Per Days325 658 $
Pro Estimated Expenses55 036 202 $
Farm Remaining Season Days172
Farm Expenses Per Days11 195 $
Farm Estimated Expenses1 925 540 $
Estimated Season Expenses56 961 742 $
Estimated Season Salary Cap60 001 653 $
Estimate Under Maximum Salary Cap of 65 000 000 $4 998 347 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 20 001 653 $
Current Bank Account6 383 290 $
Projected Bank Account9 918 289 $

Pro Players Salaries

William Nylander (1 Way Contract) 7 000 000 $ (4)
-Salary Remaining : 6 129 534 $
Ryan Kesler (1 Way Contract) 6 751 000 $ (1)
-Salary Remaining : 5 911 497 $
Jeff Petry (1 Way Contract) 6 350 000 $ (2)
-Salary Remaining : 5 560 363 $
Ryan Ellis (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 5 253 886 $
Victor Rask (1 Way Contract) 5 650 000 $ (3)
-Salary Remaining : 4 947 409 $
Nail Yakupov (1 Way Contract) 5 500 000 $ (4)
-Salary Remaining : 4 816 062 $
Marc-André Cliche (1 Way Contract) 4 800 000 $ (1)
-Salary Remaining : 4 203 109 $
Erik Gudbranson (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 2 626 943 $
Josh Bailey (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 2 189 119 $
Nick Bjugstad (1 Way Contract) 2 250 000 $ (3)
-Salary Remaining : 1 970 207 $
Casey Borer (1 Way Contract) 1 999 000 $ (2)
-Salary Remaining : 1 750 420 $
Michael Stone (1 Way Contract) 1 251 000 $ (3)
-Salary Remaining : 1 095 435 $
Ryan Dzingel (1 Way Contract) 950 000 $ (1)
-Salary Remaining : 831 865 $
Scott Harrington (1 Way Contract) 900 000 $ (1)
-Salary Remaining : 788 083 $
Brady Tkachuk 900 000 $ (3)
-Salary Remaining : 788 083 $
Laurent Brossoit (1 Way Contract) 800 000 $ (2)
-Salary Remaining : 700 518 $
Brian Elliott (1 Way Contract) 750 000 $ (1)
-Salary Remaining : 656 736 $
Vladimir Sobotka (1 Way Contract) 501 000 $ (2)
-Salary Remaining : 438 699 $
Derek MacKenzie (1 Way Contract) 500 000 $ (1)
-Salary Remaining : 437 824 $
Carter Verhaeghe 500 000 $ (2)
-Salary Remaining : 437 824 $
Total Pro Players20
Salary Commitment
Year 18 : 58 852 000 $
Year 19 : 35 201 000 $
Year 20 : 22 551 000 $
Year 21 : 12 500 000 $
Salary Average Commitment
Year 18 : 58 852 000 $
Year 19 : 35 201 000 $
Year 20 : 22 551 000 $
Year 21 : 12 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 58 852 000 $
Year 19 : 35 201 000 $
Year 20 : 22 551 000 $
Year 21 : 12 500 000 $

Farm Players Salaries

Josh Gorges 137 500 $ (1)
Salary Remaining : 120 663 $
Derek Meech 125 500 $ (1)
Salary Remaining : 110 133 $
Clay Wilson 120 500 $ (1)
Salary Remaining : 105 745 $
Dustin Boyd 115 100 $ (1)
Salary Remaining : 101 006 $
Antti Niemi 115 100 $ (2)
Salary Remaining : 101 006 $
Christian Ehrhoff 105 100 $ (2)
Salary Remaining : 92 231 $
Marc-Andre Bourdon 100 000 $ (2)
Salary Remaining : 87 755 $
Andrei Loktionov 99 900 $ (4)
Salary Remaining : 87 667 $
Brett Sterling 95 510 $ (2)
Salary Remaining : 83 815 $
Jimmy Hayes 95 000 $ (4)
Salary Remaining : 83 367 $
Kyle Rau 90 000 $ (3)
Salary Remaining : 78 980 $
Anthony Stewart 85 100 $ (2)
Salary Remaining : 74 680 $
Cory Emmerton 75 000 $ (2)
Salary Remaining : 65 816 $
Jordan Szwarz 70 000 $ (1)
Salary Remaining : 61 429 $
Nick Tarnasky 60 000 $ (1)
Salary Remaining : 52 653 $
Brad Malone 55 000 $ (3)
Salary Remaining : 48 265 $
Francois Beauchemin 50 000 $ (2)
Salary Remaining : 43 878 $
Chris Higgins 50 000 $ (1)
Salary Remaining : 43 878 $
Karri Ramo 50 000 $ (1)
Salary Remaining : 43 878 $
Total Farm Players19
Salary Commitment
Year 18 : 1 694 310 $
Year 19 : 965 710 $
Year 20 : 339 900 $
Year 21 : 194 900 $
Salary Average Commitment
Year 18 : 1 694 310 $
Year 19 : 965 710 $
Year 20 : 339 900 $
Year 21 : 194 900 $

Columbus



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - 90 $ - 4 642 - 77,37%
Level 2: 5000 - 65 $ - 3 888 - 77,76%
Level 3: 2778 - 35 $ - 2 329 - 83,82%
Level 4: 5556 - 25 $ - 4 589 - 82,59%
Luxury : 1000 - 190 $ - 799 - 79,90%
Total Capacity :20334
Farm
Farm Level 1: 2000 - 50 $ - 1 927 - 96,33%
Farm Level 2: 1000 - 30 $ - 976 - 97,56%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %16 247 - 79,90%
Average Income per Game1 470 678 $
Year to Date Revenue7 353 392 $
Farm
Home Games Left36
Average Attendance - %2 902 - 96,74%
Average Income per Game178 349 $
Year to Date Revenue891 746 $

Expense

Pro Players Total Salaries64 649 000 $
Pro Players Total Average Salaries64 649 000 $
Farm Players Total Salaries1 381 000 $
Farm Players Total Average Salaries1 381 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses8 383 551 $
Farm Year To Date Expenses362 109 $
Pro Salary Cap Per Days320 863 $
Pro Salary Cap To Date7 597 600 $
Farm Salary Cap Per Days7 046 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 944 422 $
Farm Estimated Season Revenue6 420 571 $
Pro Remaining Season Days169
Pro Expenses Per Days355 694 $
Pro Estimated Expenses60 112 286 $
Farm Remaining Season Days172
Farm Expenses Per Days14 699 $
Farm Estimated Expenses2 528 228 $
Estimated Season Expenses62 640 514 $
Estimated Season Salary Cap61 823 447 $
Estimate Under Maximum Salary Cap of 65 000 000 $3 176 553 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 21 823 447 $
Current Bank Account9 897 376 $
Projected Bank Account6 621 855 $

Pro Players Salaries

Cam Fowler (1 Way Contract) 6 900 000 $ (1)
-Salary Remaining : 6 041 969 $
Auston Matthews (1 Way Contract) 6 400 000 $ (2)
-Salary Remaining : 5 604 145 $
Ryan O'Reilly (1 Way Contract) 6 300 000 $ (1)
-Salary Remaining : 5 516 580 $
Taylor Hall (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 4 378 238 $
Ryan Murray (1 Way Contract) 4 350 000 $ (1)
-Salary Remaining : 3 809 067 $
Alex Goligoski (1 Way Contract) 4 200 000 $ (3)
-Salary Remaining : 3 677 720 $
Rick Nash (1 Way Contract) 3 920 000 $ (1)
-Salary Remaining : 3 432 539 $
Brandon Saad (1 Way Contract) 3 570 000 $ (1)
-Salary Remaining : 3 126 062 $
Calle Jarnkrok (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 3 064 767 $
Tomas Tatar (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 2 626 943 $
Anders Lee (1 Way Contract) 2 750 000 $ (1)
-Salary Remaining : 2 408 031 $
Malcom Subban (1 Way Contract) 2 700 000 $ (2)
-Salary Remaining : 2 364 249 $
Brandon Dubinsky (1 Way Contract) 1 999 000 $ (2)
-Salary Remaining : 1 750 420 $
Luke Schenn (1 Way Contract) 1 500 000 $ (1)
-1 Way Contract Salary Cap : 15 000 $
-Salary Remaining : 1 313 472 $
Mikkel Boedker (1 Way Contract) 1 250 000 $ (2)
-1 Way Contract Salary Cap : 12 500 $
-Salary Remaining : 1 094 560 $
Peter Holland (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 875 648 $
Jaroslav Halak (1 Way Contract) 960 000 $ (3)
-Salary Remaining : 840 622 $
Ryan Hartman (1 Way Contract) 950 000 $ (4)
-Salary Remaining : 831 865 $
Nikita Zadorov 900 000 $ (1)
-Salary Remaining : 788 083 $
Mikhail Sergachev 900 000 $ (3)
-Salary Remaining : 788 083 $
Jordie Benn 900 000 $ (3)
-Salary Remaining : 788 083 $
Kevin Fiala 900 000 $ (1)
-Salary Remaining : 788 083 $
Damon Severson 800 000 $ (1)
-Salary Remaining : 700 518 $
Total Pro Players23
Salary Commitment
Year 18 : 64 649 000 $
Year 19 : 28 759 000 $
Year 20 : 7 910 000 $
Year 21 : 950 000 $
Salary Average Commitment
Year 18 : 64 649 000 $
Year 19 : 28 759 000 $
Year 20 : 7 910 000 $
Year 21 : 950 000 $
Salary Cap with 1 Way Contract
Year 18 : 61 926 500 $
Year 19 : 27 521 500 $
Year 20 : 7 910 000 $
Year 21 : 950 000 $

Farm Players Salaries

Michal Neuvirth 140 000 $ (2)
Salary Remaining : 122 857 $
Chad Johnson 140 000 $ (1)
Salary Remaining : 122 857 $
Dave Bolland 122 000 $ (2)
Salary Remaining : 107 061 $
Raymond Macias 99 000 $ (1)
Salary Remaining : 86 878 $
Robert Earl 90 000 $ (1)
Salary Remaining : 78 980 $
Cody McLeod 90 000 $ (3)
Salary Remaining : 78 980 $
Ryan White 90 000 $ (2)
Salary Remaining : 78 980 $
Byron Froese 80 000 $ (1)
Salary Remaining : 70 204 $
Jacob Josefson 75 000 $ (1)
Salary Remaining : 65 816 $
Bob Sanguinetti 70 000 $ (1)
Salary Remaining : 61 429 $
Matthew Benning 60 000 $ (4)
Salary Remaining : 52 653 $
Cody Goloubef 60 000 $ (4)
Salary Remaining : 52 653 $
Drew Stafford 60 000 $ (3)
Salary Remaining : 52 653 $
Michal Jordan 55 000 $ (2)
Salary Remaining : 48 265 $
Gregory Stewart 50 000 $ (3)
Salary Remaining : 43 878 $
Lauri Tukonen 50 000 $ (3)
Salary Remaining : 43 878 $
Zach Sanford 50 000 $ (1)
Salary Remaining : 43 878 $
Total Farm Players17
Salary Commitment
Year 18 : 1 381 000 $
Year 19 : 777 000 $
Year 20 : 370 000 $
Year 21 : 120 000 $
Salary Average Commitment
Year 18 : 1 381 000 $
Year 19 : 777 000 $
Year 20 : 370 000 $
Year 21 : 120 000 $

Detroit



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - 103 $ - 3 988 - 66,47%
Level 2: 5000 - 80 $ - 3 300 - 65,99%
Level 3: 2000 - 60 $ - 1 366 - 68,31%
Level 4: 4000 - 40 $ - 2 895 - 72,38%
Luxury : 1000 - 220 $ - 691 - 69,13%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 996 - 99,78%
Farm Level 2: 1000 - 30 $ - 974 - 97,38%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %12 241 - 68,00%
Average Income per Game1 454 982 $
Year to Date Revenue8 729 890 $
Farm
Home Games Left36
Average Attendance - %2 969 - 98,98%
Average Income per Game205 851 $
Year to Date Revenue1 029 257 $

Expense

Pro Players Total Salaries62 140 000 $
Pro Players Total Average Salaries62 140 000 $
Farm Players Total Salaries1 531 900 $
Farm Players Total Average Salaries1 531 900 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 400 000 $
Pro Year To Date Expenses8 177 766 $
Farm Year To Date Expenses376 400 $
Pro Salary Cap Per Days313 762 $
Pro Salary Cap To Date7 529 819 $
Farm Salary Cap Per Days7 816 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 924 358 $
Farm Estimated Season Revenue7 410 650 $
Pro Remaining Season Days169
Pro Expenses Per Days342 694 $
Pro Estimated Expenses57 915 286 $
Farm Remaining Season Days172
Farm Expenses Per Days15 469 $
Farm Estimated Expenses2 660 668 $
Estimated Season Expenses60 575 954 $
Estimated Season Salary Cap62 955 597 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 044 403 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 22 955 597 $
Current Bank Account3 452 355 $
Projected Bank Account1 211 409 $

Pro Players Salaries

Ryan Getzlaf (1 Way Contract) 8 100 000 $ (1)
-Salary Remaining : 7 092 746 $
Anze Kopitar (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 6 129 534 $
Niklas Hjalmarsson (1 Way Contract) 6 840 000 $ (3)
-Salary Remaining : 5 989 430 $
Bo Horvat (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 5 253 886 $
Nino Niederreiter (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 4 816 062 $
Nate Schmidt (1 Way Contract) 4 150 000 $ (1)
-Salary Remaining : 3 633 938 $
Adam Henrique (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 3 502 591 $
Nikita Zaitsev (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 3 064 767 $
Carey Price (1 Way Contract) 3 200 000 $ (2)
-Salary Remaining : 2 802 073 $
Cody Ceci (1 Way Contract) 3 200 000 $ (3)
-Salary Remaining : 2 802 073 $
Josh Manson (1 Way Contract) 2 700 000 $ (2)
-Salary Remaining : 2 364 249 $
Frederik Andersen (1 Way Contract) 1 000 000 $ (4)
-Salary Remaining : 875 648 $
Taylor Leier 900 000 $ (4)
-Salary Remaining : 788 083 $
Andrej Nestrasil (1 Way Contract) 850 000 $ (2)
-1 Way Contract Salary Cap : 8 500 $
-Salary Remaining : 744 301 $
Marcus Kruger (1 Way Contract) 850 000 $ (1)
-Salary Remaining : 744 301 $
Oliver Bjorkstrand 800 000 $ (1)
-Salary Remaining : 700 518 $
Jake Dotchin (1 Way Contract) 750 000 $ (1)
-1 Way Contract Salary Cap : 7 500 $
-Salary Remaining : 656 736 $
Devin Shore 700 000 $ (1)
-Salary Remaining : 612 953 $
Jonas Siegenthaler 600 000 $ (3)
-Salary Remaining : 525 389 $
Andrew Mangiapane 500 000 $ (2)
-Salary Remaining : 437 824 $
Josh Anderson 500 000 $ (1)
-Salary Remaining : 437 824 $
David Kampf 500 000 $ (1)
-Salary Remaining : 437 824 $
Total Pro Players22
Salary Commitment
Year 18 : 62 140 000 $
Year 19 : 45 790 000 $
Year 20 : 25 540 000 $
Year 21 : 1 900 000 $
Salary Average Commitment
Year 18 : 62 140 000 $
Year 19 : 45 790 000 $
Year 20 : 25 540 000 $
Year 21 : 1 900 000 $
Salary Cap with 1 Way Contract
Year 18 : 60 556 000 $
Year 19 : 44 948 500 $
Year 20 : 25 540 000 $
Year 21 : 1 900 000 $

Farm Players Salaries

Matthew Peca 169 000 $ (1)
Salary Remaining : 148 306 $
Jonas Hiller 122 000 $ (2)
Salary Remaining : 107 061 $
Joe Vitale 118 000 $ (1)
Salary Remaining : 103 551 $
Mark Fraser 113 000 $ (2)
Salary Remaining : 99 163 $
Matt Keetley 100 000 $ (1)
Salary Remaining : 87 755 $
Oscar Fantenberg 99 900 $ (2)
Salary Remaining : 87 667 $
Samuel Morin 90 000 $ (1)
Salary Remaining : 78 980 $
J.T. Brown 90 000 $ (1)
Salary Remaining : 78 980 $
John Quenneville 80 000 $ (2)
Salary Remaining : 70 204 $
Zac Rinaldo 80 000 $ (4)
Salary Remaining : 70 204 $
Stefan Elliott 70 000 $ (4)
Salary Remaining : 61 429 $
Michael Amadio 70 000 $ (2)
Salary Remaining : 61 429 $
Justin Bailey 70 000 $ (1)
Salary Remaining : 61 429 $
Trevor Carrick 60 000 $ (1)
Salary Remaining : 52 653 $
Nicolas Kerdiles 50 000 $ (4)
Salary Remaining : 43 878 $
Hudson Fasching 50 000 $ (1)
Salary Remaining : 43 878 $
Boo Nieves 50 000 $ (1)
Salary Remaining : 43 878 $
Joseph Blandisi 50 000 $ (1)
Salary Remaining : 43 878 $
Total Farm Players18
Salary Commitment
Year 18 : 1 531 900 $
Year 19 : 684 900 $
Year 20 : 200 000 $
Year 21 : 200 000 $
Salary Average Commitment
Year 18 : 1 531 900 $
Year 19 : 684 900 $
Year 20 : 200 000 $
Year 21 : 200 000 $

Edmonton



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 8333 - 67 $ - 6 012 - 72,14%
Level 2: 6944 - 49 $ - 5 517 - 79,45%
Level 3: 2778 - 40 $ - 2 269 - 81,68%
Level 4: 5556 - 30 $ - 3 758 - 67,63%
Luxury : 1389 - 159 $ - 1 085 - 78,11%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 250 $ - 512 - 25,58%
Farm Level 2: 1000 - 200 $ - 210 - 20,98%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %18 641 - 74,56%
Average Income per Game1 504 460 $
Year to Date Revenue7 522 298 $
Farm
Home Games Left36
Average Attendance - %721 - 24,05%
Average Income per Game246 548 $
Year to Date Revenue1 232 739 $

Expense

Pro Players Total Salaries66 310 000 $
Pro Players Total Average Salaries66 310 000 $
Farm Players Total Salaries1 283 900 $
Farm Players Total Average Salaries1 283 900 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses8 688 553 $
Farm Year To Date Expenses340 896 $
Pro Salary Cap Per Days330 238 $
Pro Salary Cap To Date7 771 320 $
Farm Salary Cap Per Days6 551 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 160 546 $
Farm Estimated Season Revenue8 875 721 $
Pro Remaining Season Days169
Pro Expenses Per Days369 482 $
Pro Estimated Expenses62 442 458 $
Farm Remaining Season Days172
Farm Expenses Per Days14 204 $
Farm Estimated Expenses2 443 088 $
Estimated Season Expenses64 885 546 $
Estimated Season Salary Cap63 581 542 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 418 458 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 23 581 542 $
Current Bank Account50 906 149 $
Projected Bank Account49 056 870 $

Pro Players Salaries

Sidney Crosby (1 Way Contract) 8 700 000 $ (2)
-Salary Remaining : 7 618 135 $
Johnny Gaudreau (1 Way Contract) 7 500 000 $ (1)
-Salary Remaining : 6 567 358 $
Nathan MacKinnon (1 Way Contract) 7 000 000 $ (1)
-Salary Remaining : 6 129 534 $
Evgenii Dadonov (1 Way Contract) 6 250 000 $ (1)
-Salary Remaining : 5 472 798 $
Ryan Johansen (1 Way Contract) 5 750 000 $ (1)
-Salary Remaining : 5 034 974 $
Drew Doughty (1 Way Contract) 5 600 000 $ (4)
-Salary Remaining : 4 903 627 $
Connor Hellebuyck 5 000 000 $ (3)
-Salary Remaining : 4 378 238 $
Sami Vatanen (1 Way Contract) 3 400 000 $ (1)
-Salary Remaining : 2 977 202 $
Derick Brassard (1 Way Contract) 3 210 000 $ (3)
-Salary Remaining : 2 810 829 $
Wayne Simmonds (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 2 626 943 $
Jamie McGinn (1 Way Contract) 2 000 000 $ (2)
-1 Way Contract Salary Cap : 20 000 $
-Salary Remaining : 1 751 295 $
Calvin Pickard (1 Way Contract) 950 000 $ (2)
-Salary Remaining : 831 865 $
Clayton Keller 900 000 $ (1)
-Salary Remaining : 788 083 $
Travis Sanheim 900 000 $ (2)
-Salary Remaining : 788 083 $
Charles McAvoy 900 000 $ (3)
-Salary Remaining : 788 083 $
Matthew Tkachuk 900 000 $ (2)
-Salary Remaining : 788 083 $
Jordan Martinook (1 Way Contract) 800 000 $ (1)
-Salary Remaining : 700 518 $
Tomas Nosek (1 Way Contract) 750 000 $ (1)
-Salary Remaining : 656 736 $
Esa Lindell 600 000 $ (1)
-Salary Remaining : 525 389 $
Riley Nash (1 Way Contract) 600 000 $ (3)
-Salary Remaining : 525 389 $
Thomas Vanek (1 Way Contract) 600 000 $ (1)
-1 Way Contract Salary Cap : 6 000 $
-Salary Remaining : 525 389 $
Conor Garland 500 000 $ (2)
-Salary Remaining : 437 824 $
John Marino 500 000 $ (3)
-Salary Remaining : 437 824 $
Total Pro Players23
Salary Commitment
Year 18 : 66 310 000 $
Year 19 : 29 760 000 $
Year 20 : 15 810 000 $
Year 21 : 5 600 000 $
Salary Average Commitment
Year 18 : 66 310 000 $
Year 19 : 29 760 000 $
Year 20 : 15 810 000 $
Year 21 : 5 600 000 $
Salary Cap with 1 Way Contract
Year 18 : 63 736 000 $
Year 19 : 27 780 000 $
Year 20 : 15 810 000 $
Year 21 : 5 600 000 $

Farm Players Salaries

David Backes 129 000 $ (2)
Salary Remaining : 113 204 $
Oscar Lindberg 99 900 $ (2)
Salary Remaining : 87 667 $
Dmitrij Jaskin 95 000 $ (3)
Salary Remaining : 83 367 $
Austin Czarnik 90 000 $ (3)
Salary Remaining : 78 980 $
Jake Gardiner 90 000 $ (1)
Salary Remaining : 78 980 $
Joakim Ryan 85 000 $ (3)
Salary Remaining : 74 592 $
David Rundblad 85 000 $ (1)
Salary Remaining : 74 592 $
Joakim Andersson 80 000 $ (3)
Salary Remaining : 70 204 $
Anton Belov 70 000 $ (1)
Salary Remaining : 61 429 $
Michael Sgarbossa 70 000 $ (1)
Salary Remaining : 61 429 $
Jon Gillies 70 000 $ (1)
Salary Remaining : 61 429 $
Tyler Graovac 65 000 $ (1)
Salary Remaining : 57 041 $
Emerson Etem 55 000 $ (1)
Salary Remaining : 48 265 $
Alex Stalock 50 000 $ (2)
Salary Remaining : 43 878 $
Juuso Riikola 50 000 $ (1)
Salary Remaining : 43 878 $
Lawrence Pilut 50 000 $ (2)
Salary Remaining : 43 878 $
Daniel Catenacci 50 000 $ (3)
Salary Remaining : 43 878 $
Total Farm Players17
Salary Commitment
Year 18 : 1 283 900 $
Year 19 : 728 900 $
Year 20 : 400 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 283 900 $
Year 19 : 728 900 $
Year 20 : 400 000 $
Year 21 : 0 $

Floride



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - 85 $ - 5 640 - 94,01%
Level 2: 5100 - 70 $ - 3 731 - 73,16%
Level 3: 2778 - 50 $ - 1 622 - 58,38%
Level 4: 5556 - 30 $ - 3 629 - 65,32%
Luxury : 1000 - 150 $ - 1 000 - 100,00%
Total Capacity :20434
Farm
Farm Level 1: 2000 - 50 $ - 1 716 - 85,78%
Farm Level 2: 1000 - 30 $ - 898 - 89,78%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %15 622 - 76,45%
Average Income per Game1 534 401 $
Year to Date Revenue7 672 003 $
Farm
Home Games Left36
Average Attendance - %2 613 - 87,11%
Average Income per Game250 950 $
Year to Date Revenue1 254 750 $

Expense

Pro Players Total Salaries51 065 000 $
Pro Players Total Average Salaries51 115 000 $
Farm Players Total Salaries1 215 900 $
Farm Players Total Average Salaries1 215 900 $
Coaches Total Salaries6 010 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 650 000 $
Pro Year To Date Expenses7 469 118 $
Farm Year To Date Expenses393 208 $
Pro Salary Cap Per Days261 254 $
Pro Salary Cap To Date6 904 870 $
Farm Salary Cap Per Days6 204 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 238 422 $
Farm Estimated Season Revenue9 034 200 $
Pro Remaining Season Days169
Pro Expenses Per Days285 363 $
Pro Estimated Expenses48 226 347 $
Farm Remaining Season Days172
Farm Expenses Per Days16 408 $
Farm Estimated Expenses2 822 176 $
Estimated Season Expenses51 048 523 $
Estimated Season Salary Cap52 706 796 $
Estimate Under Maximum Salary Cap of 65 000 000 $12 293 204 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 12 706 796 $
Current Bank Account9 566 141 $
Projected Bank Account22 790 240 $

Pro Players Salaries

Patrick Kane (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 4 816 062 $
Brandon Montour (1 Way Contract) 5 400 000 $ (4)
-Salary Remaining : 4 728 497 $
Mike Hoffman (1 Way Contract) 5 300 000 $ (3)
-Salary Remaining : 4 640 933 $
T.J. Galiardi (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 4 378 238 $
Ilya Kovalchuk (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 3 940 415 $
Brandon Carlo (1 Way Contract) 3 700 000 $ (4)
-Salary Remaining : 3 239 896 $
Petr Mrazek (1 Way Contract) 2 850 000 $ (3)
-Salary Remaining : 2 495 596 $
Chris Tanev (1 Way Contract) 2 750 000 $ (1)
-Salary Remaining : 2 408 031 $
David Perron (1 Way Contract) 2 715 000 $ (2)
-Salary Remaining : 2 377 383 $
Brent Seabrook (1 Way Contract) 2 100 000 $ (2)
-Salary Remaining : 1 838 860 $
Corey Perry (1 Way Contract) 1 900 000 $ (2)
-Salary Remaining : 1 663 731 $
Nick Holden (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 1 313 472 $
David Rittich (1 Way Contract) 1 100 000 $ (3)
-Salary Remaining : 963 212 $
Nico Hischier 900 000 $ (3)
-Salary Remaining : 788 083 $
Elias Pettersson 900 000 $ (2)
-Salary Remaining : 788 083 $
Tanner Kero (1 Way Contract) 850 000 $ (2)
-Salary Remaining : 744 301 $
Shea Theodore 800 000 $ (2)
-Salary Remaining : 700 518 $
Evan Rodrigues (1 Way Contract) 800 000 $ (1)
-Salary Remaining : 700 518 $
Darren Helm (1 Way Contract) 700 000 $ (1)
-1 Way Contract Salary Cap : 7 000 $
-Salary Remaining : 612 953 $
Robert Hagg 700 000 $ (1)
-Salary Remaining : 612 953 $
Jordan Greenway 600 000 $ (3)
-Salary Remaining : 525 389 $
Victor Olofsson 500 000 $ (2)
-Salary Remaining : 437 824 $
Total Pro Players22
Salary Commitment
Year 18 : 51 065 000 $
Year 19 : 39 915 000 $
Year 20 : 19 850 000 $
Year 21 : 9 100 000 $
Salary Average Commitment
Year 18 : 51 115 000 $
Year 19 : 40 165 000 $
Year 20 : 19 850 000 $
Year 21 : 9 100 000 $
Salary Cap with 1 Way Contract
Year 18 : 50 422 000 $
Year 19 : 40 165 000 $
Year 20 : 19 850 000 $
Year 21 : 9 100 000 $

Farm Players Salaries

Joakim Lindstrom 100 000 $ (2)
Salary Remaining : 87 755 $
Brandon Yip 100 000 $ (2)
Salary Remaining : 87 755 $
Dennis Seidenberg 90 000 $ (1)
Salary Remaining : 78 980 $
James Sheppard 87 000 $ (1)
Salary Remaining : 76 347 $
Adam Erne 80 000 $ (1)
Salary Remaining : 70 204 $
Blake Comeau 78 900 $ (2)
Salary Remaining : 69 239 $
Peter Budaj 70 000 $ (1)
Salary Remaining : 61 429 $
Pheonix Copley 70 000 $ (3)
Salary Remaining : 61 429 $
Patrick Wiercioch 65 000 $ (2)
Salary Remaining : 57 041 $
Adam Clendening 65 000 $ (2)
Salary Remaining : 57 041 $
Steve Bernier 60 000 $ (1)
Salary Remaining : 52 653 $
Christian Thomas 60 000 $ (1)
Salary Remaining : 52 653 $
Brendan Mikkelson 60 000 $ (2)
Salary Remaining : 52 653 $
Matt Frattin 60 000 $ (1)
Salary Remaining : 52 653 $
Tyler Strachan 60 000 $ (1)
Salary Remaining : 52 653 $
Connor Carrick 55 000 $ (2)
Salary Remaining : 48 265 $
Pat Maroon 55 000 $ (2)
Salary Remaining : 48 265 $
Total Farm Players17
Salary Commitment
Year 18 : 1 215 900 $
Year 19 : 648 900 $
Year 20 : 70 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 215 900 $
Year 19 : 648 900 $
Year 20 : 70 000 $
Year 21 : 0 $

LosAngeles



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - 84 $ - 5 770 - 96,17%
Level 2: 5000 - 55 $ - 4 914 - 98,27%
Level 3: 2000 - 46 $ - 1 870 - 93,52%
Level 4: 4000 - 34 $ - 3 536 - 88,40%
Luxury : 1000 - 185 $ - 897 - 89,70%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 956 - 97,79%
Farm Level 2: 1000 - 30 $ - 948 - 94,78%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %16 987 - 94,37%
Average Income per Game1 490 630 $
Year to Date Revenue7 453 151 $
Farm
Home Games Left36
Average Attendance - %2 904 - 96,79%
Average Income per Game216 818 $
Year to Date Revenue1 084 090 $

Expense

Pro Players Total Salaries65 520 000 $
Pro Players Total Average Salaries65 120 000 $
Farm Players Total Salaries1 230 000 $
Farm Players Total Average Salaries1 230 000 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses8 257 929 $
Farm Year To Date Expenses216 640 $
Pro Salary Cap Per Days333 306 $
Pro Salary Cap To Date7 792 239 $
Farm Salary Cap Per Days6 276 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 662 687 $
Farm Estimated Season Revenue7 805 448 $
Pro Remaining Season Days169
Pro Expenses Per Days347 772 $
Pro Estimated Expenses58 773 468 $
Farm Remaining Season Days172
Farm Expenses Per Days8 827 $
Farm Estimated Expenses1 518 244 $
Estimated Season Expenses60 291 712 $
Estimated Season Salary Cap64 120 953 $
Estimate Under Maximum Salary Cap of 65 000 000 $879 047 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 120 953 $
Current Bank Account3 394 972 $
Projected Bank Account4 571 395 $

Pro Players Salaries

Aleksander Barkov (1 Way Contract) 7 500 000 $ (3)
-Salary Remaining : 6 567 358 $
Vladimir Tarasenko (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 5 253 886 $
Artem Panarin (1 Way Contract) 5 850 000 $ (2)
-Salary Remaining : 5 122 539 $
Teuvo Teravainen (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 4 816 062 $
Matt Dumba (1 Way Contract) 5 400 000 $ (3)
-Salary Remaining : 4 728 497 $
Justin Faulk (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 4 378 238 $
Jordan Staal (1 Way Contract) 4 250 000 $ (2)
-Salary Remaining : 3 721 503 $
Travis Zajac (1 Way Contract) 3 110 000 $ (1)
-Salary Remaining : 2 723 264 $
Nazem Kadri (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 2 626 943 $
Reilly Smith (1 Way Contract) 2 550 000 $ (1)
-Salary Remaining : 2 232 902 $
Nikita Kucherov (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 2 189 119 $
Marco Scandella (1 Way Contract) 2 400 000 $ (2)
-Salary Remaining : 2 101 554 $
Justin Schultz (1 Way Contract) 1 850 000 $ (2)
-Salary Remaining : 1 619 948 $
Dustin Byfuglien (1 Way Contract) 1 800 000 $ (1)
-Salary Remaining : 1 576 166 $
Sergei Bobrovsky (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 1 313 472 $
Jack Johnson (1 Way Contract) 1 110 000 $ (3)
-Salary Remaining : 971 969 $
Jakob Markstrom (1 Way Contract) 900 000 $ (1)
-Salary Remaining : 788 083 $
Alex DeBrincat 900 000 $ (2)
-Salary Remaining : 788 083 $
Adam Fox 800 000 $ (3)
-Salary Remaining : 700 518 $
Cal Clutterbuck (1 Way Contract) 800 000 $ (1)
-1 Way Contract Salary Cap : 8 000 $
-Salary Remaining : 700 518 $
Dominik Kahun 800 000 $ (2)
-Salary Remaining : 700 518 $
Kari Lehtonen (1 Way Contract) 800 000 $ (3)
-Salary Remaining : 700 518 $
Tyler Motte 700 000 $ (1)
-Salary Remaining : 612 953 $
Nikita Gusev 500 000 $ (1)
-Salary Remaining : 437 824 $
Total Pro Players24
Salary Commitment
Year 18 : 65 520 000 $
Year 19 : 48 160 000 $
Year 20 : 15 610 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 65 120 000 $
Year 19 : 48 160 000 $
Year 20 : 15 610 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 64 328 000 $
Year 19 : 48 160 000 $
Year 20 : 15 610 000 $
Year 21 : 0 $

Farm Players Salaries

Sven Andrighetto 95 000 $ (1)
Salary Remaining : 83 367 $
Slava Voynov 95 000 $ (2)
Salary Remaining : 83 367 $
Jordan Oesterle 90 000 $ (1)
Salary Remaining : 78 980 $
Nick Shore 85 000 $ (1)
Salary Remaining : 74 592 $
Jordan Schroeder 85 000 $ (1)
Salary Remaining : 74 592 $
Jiri Sekac 85 000 $ (1)
Salary Remaining : 74 592 $
Jesper Fast 80 000 $ (1)
Salary Remaining : 70 204 $
Dylan DeMelo 75 000 $ (2)
Salary Remaining : 65 816 $
Drayson Bowman 75 000 $ (2)
Salary Remaining : 65 816 $
Jeff Zatkoff 70 000 $ (3)
Salary Remaining : 61 429 $
Nikolai Prokhorkin 70 000 $ (1)
Salary Remaining : 61 429 $
Ben Hutton 70 000 $ (2)
Salary Remaining : 61 429 $
Jacob De La Rose 70 000 $ (2)
Salary Remaining : 61 429 $
Curtis McKenzie 65 000 $ (1)
Salary Remaining : 57 041 $
Tim Heed 60 000 $ (1)
Salary Remaining : 52 653 $
Ryan Sproul 60 000 $ (2)
Salary Remaining : 52 653 $
Total Farm Players16
Salary Commitment
Year 18 : 1 230 000 $
Year 19 : 515 000 $
Year 20 : 70 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 230 000 $
Year 19 : 515 000 $
Year 20 : 70 000 $
Year 21 : 0 $

Minnesota



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 80 $ - 5 764 - 96,07%
Level 2: 5000 - 60 $ - 4 789 - 95,78%
Level 3: 2000 - 50 $ - 1 627 - 81,36%
Level 4: 4000 - 30 $ - 3 823 - 95,58%
Luxury : 1000 - 175 $ - 901 - 90,12%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 804 - 90,19%
Farm Level 2: 1000 - 30 $ - 881 - 88,08%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %16 904 - 93,91%
Average Income per Game1 565 128 $
Year to Date Revenue9 390 765 $
Farm
Home Games Left36
Average Attendance - %2 685 - 89,49%
Average Income per Game256 396 $
Year to Date Revenue1 281 978 $

Expense

Pro Players Total Salaries63 100 000 $
Pro Players Total Average Salaries63 100 000 $
Farm Players Total Salaries1 503 000 $
Farm Players Total Average Salaries1 503 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 875 000 $
Pro Year To Date Expenses7 851 434 $
Farm Year To Date Expenses304 696 $
Pro Salary Cap Per Days317 966 $
Pro Salary Cap To Date7 227 677 $
Farm Salary Cap Per Days7 668 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 779 462 $
Farm Estimated Season Revenue9 230 242 $
Pro Remaining Season Days169
Pro Expenses Per Days345 078 $
Pro Estimated Expenses58 318 182 $
Farm Remaining Season Days172
Farm Expenses Per Days12 770 $
Farm Estimated Expenses2 196 440 $
Estimated Season Expenses60 514 622 $
Estimated Season Salary Cap63 838 931 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 161 069 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 23 838 931 $
Current Bank Account7 938 876 $
Projected Bank Account11 433 958 $

Pro Players Salaries

Elias Lindholm (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 5 253 886 $
Max Domi (1 Way Contract) 5 300 000 $ (3)
-Salary Remaining : 4 640 933 $
Sebastian Aho (1 Way Contract) 5 250 000 $ (4)
-Salary Remaining : 4 597 150 $
Tom Wilson (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 3 940 415 $
Martin Jones (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 3 940 415 $
Mark Scheifele (1 Way Contract) 4 375 000 $ (3)
-Salary Remaining : 3 830 959 $
Jonathan Marchessault (1 Way Contract) 4 275 000 $ (1)
-Salary Remaining : 3 743 394 $
Viktor Arvidsson (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 3 502 591 $
Joonas Donskoi (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 3 502 591 $
Philipp Grubauer (1 Way Contract) 3 500 000 $ (2)
-Salary Remaining : 3 064 767 $
Jaccob Slavin (1 Way Contract) 2 800 000 $ (2)
-Salary Remaining : 2 451 813 $
Brady Skjei (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 2 189 119 $
Zach Hyman (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 1 751 295 $
Brian Dumoulin (1 Way Contract) 1 850 000 $ (2)
-Salary Remaining : 1 619 948 $
Cedric Paquette (1 Way Contract) 1 800 000 $ (2)
-Salary Remaining : 1 576 166 $
Mike Ribeiro (1 Way Contract) 1 250 000 $ (1)
-1 Way Contract Salary Cap : 12 500 $
-Salary Remaining : 1 094 560 $
Jake Virtanen 900 000 $ (3)
-Salary Remaining : 788 083 $
Olli Maatta 900 000 $ (1)
-Salary Remaining : 788 083 $
Noah Hanifin 900 000 $ (2)
-Salary Remaining : 788 083 $
Connor Brown (1 Way Contract) 800 000 $ (2)
-Salary Remaining : 700 518 $
Adam Pelech 700 000 $ (1)
-Salary Remaining : 612 953 $
Ryan Stanton (1 Way Contract) 500 000 $ (1)
-1 Way Contract Salary Cap : 5 000 $
-Salary Remaining : 437 824 $
Danton Heinen 500 000 $ (2)
-Salary Remaining : 437 824 $
Total Pro Players23
Salary Commitment
Year 18 : 63 100 000 $
Year 19 : 55 475 000 $
Year 20 : 38 825 000 $
Year 21 : 5 250 000 $
Salary Average Commitment
Year 18 : 63 100 000 $
Year 19 : 55 475 000 $
Year 20 : 38 825 000 $
Year 21 : 5 250 000 $
Salary Cap with 1 Way Contract
Year 18 : 61 367 500 $
Year 19 : 55 475 000 $
Year 20 : 38 825 000 $
Year 21 : 5 250 000 $

Farm Players Salaries

Andrew Hammond 185 000 $ (1)
Salary Remaining : 162 347 $
Derek Dorsett 110 000 $ (1)
Salary Remaining : 96 531 $
Niklas Kronwall 100 000 $ (1)
Salary Remaining : 87 755 $
Dan Fritsche 99 000 $ (1)
Salary Remaining : 86 878 $
Paul Postma 99 000 $ (1)
Salary Remaining : 86 878 $
Tomas Jurco 95 000 $ (1)
Salary Remaining : 83 367 $
Nicolas Petan 90 000 $ (1)
Salary Remaining : 78 980 $
Nick Ritchie 90 000 $ (1)
Salary Remaining : 78 980 $
Jimmy Vesey 90 000 $ (2)
Salary Remaining : 78 980 $
Andrej Sustr 80 000 $ (1)
Salary Remaining : 70 204 $
William Carrier 80 000 $ (2)
Salary Remaining : 70 204 $
Kevin Poulin 75 000 $ (1)
Salary Remaining : 65 816 $
Dwight King 75 000 $ (1)
Salary Remaining : 65 816 $
Marcus Foligno 70 000 $ (1)
Salary Remaining : 61 429 $
Nikita Nesterov 60 000 $ (2)
Salary Remaining : 52 653 $
Justin Holl 55 000 $ (3)
Salary Remaining : 48 265 $
Pontus Aberg 50 000 $ (1)
Salary Remaining : 43 878 $
Total Farm Players17
Salary Commitment
Year 18 : 1 503 000 $
Year 19 : 285 000 $
Year 20 : 55 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 503 000 $
Year 19 : 285 000 $
Year 20 : 55 000 $
Year 21 : 0 $

Montreal



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6300 - 80 $ - 5 546 - 88,03%
Level 2: 5870 - 55 $ - 4 517 - 76,95%
Level 3: 2778 - 45 $ - 1 648 - 59,32%
Level 4: 5556 - 20 $ - 4 704 - 84,67%
Luxury : 1145 - 200 $ - 723 - 63,14%
Total Capacity :21649
Farm
Farm Level 1: 2000 - 50 $ - 1 867 - 93,36%
Farm Level 2: 1000 - 30 $ - 967 - 96,66%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17 137 - 79,16%
Average Income per Game1 488 834 $
Year to Date Revenue7 444 172 $
Farm
Home Games Left36
Average Attendance - %2 834 - 94,46%
Average Income per Game173 748 $
Year to Date Revenue868 742 $

Expense

Pro Players Total Salaries64 525 000 $
Pro Players Total Average Salaries64 525 000 $
Farm Players Total Salaries1 420 800 $
Farm Players Total Average Salaries1 420 800 $
Coaches Total Salaries3 850 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses8 164 506 $
Farm Year To Date Expenses299 055 $
Pro Salary Cap Per Days328 684 $
Pro Salary Cap To Date7 793 180 $
Farm Salary Cap Per Days7 249 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 598 038 $
Farm Estimated Season Revenue6 254 942 $
Pro Remaining Season Days169
Pro Expenses Per Days349 093 $
Pro Estimated Expenses58 996 717 $
Farm Remaining Season Days172
Farm Expenses Per Days12 351 $
Farm Estimated Expenses2 124 372 $
Estimated Season Expenses61 121 089 $
Estimated Season Salary Cap63 340 776 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 659 224 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 23 340 776 $
Current Bank Account13 004 071 $
Projected Bank Account11 735 962 $

Pro Players Salaries

Matt Duchene (1 Way Contract) 7 500 000 $ (2)
-Salary Remaining : 6 567 358 $
Steven Stamkos (1 Way Contract) 7 300 000 $ (4)
-Salary Remaining : 6 392 228 $
Hampus Lindholm (1 Way Contract) 7 000 000 $ (4)
-Salary Remaining : 6 129 534 $
Gustav Nyqvist (1 Way Contract) 7 000 000 $ (4)
-Salary Remaining : 6 129 534 $
Nick Leddy (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 5 253 886 $
Brayden Schenn (1 Way Contract) 5 100 000 $ (2)
-Salary Remaining : 4 465 803 $
Alexander Ovechkin (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 3 940 415 $
Sean Couturier (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 2 626 943 $
Connor Murphy (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 2 189 119 $
Paul Byron (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 2 189 119 $
Jason Demers (1 Way Contract) 1 850 000 $ (2)
-Salary Remaining : 1 619 948 $
Alexander Radulov (1 Way Contract) 1 300 000 $ (3)
-Salary Remaining : 1 138 342 $
Drew Larman (1 Way Contract) 1 250 000 $ (2)
-Salary Remaining : 1 094 560 $
Zach Parise (1 Way Contract) 1 200 000 $ (2)
-Salary Remaining : 1 050 777 $
Tanner Pearson (1 Way Contract) 1 100 000 $ (1)
-Salary Remaining : 963 212 $
Cody Hodgson (1 Way Contract) 1 100 000 $ (2)
-1 Way Contract Salary Cap : 11 000 $
-Salary Remaining : 963 212 $
Markus Granlund (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 875 648 $
Andrew Raycroft 925 000 $ (1)
-Salary Remaining : 809 974 $
Tristan Jarry 700 000 $ (1)
-Salary Remaining : 612 953 $
Mackenzie Blackwood 700 000 $ (3)
-Salary Remaining : 612 953 $
Ian White (1 Way Contract) 500 000 $ (2)
-Salary Remaining : 437 824 $
Will Butcher 500 000 $ (1)
-Salary Remaining : 437 824 $
Total Pro Players22
Salary Commitment
Year 18 : 64 525 000 $
Year 19 : 51 300 000 $
Year 20 : 32 800 000 $
Year 21 : 21 300 000 $
Salary Average Commitment
Year 18 : 64 525 000 $
Year 19 : 51 300 000 $
Year 20 : 32 800 000 $
Year 21 : 21 300 000 $
Salary Cap with 1 Way Contract
Year 18 : 63 436 000 $
Year 19 : 50 211 000 $
Year 20 : 32 800 000 $
Year 21 : 21 300 000 $

Farm Players Salaries

Viktor Fasth 115 000 $ (2)
Salary Remaining : 100 918 $
Dylan McIlrath 90 000 $ (1)
Salary Remaining : 78 980 $
Anthony Beauvillier 90 000 $ (3)
Salary Remaining : 78 980 $
Scott Mayfield 90 000 $ (3)
Salary Remaining : 78 980 $
Clayton Stoner 87 500 $ (1)
Salary Remaining : 76 786 $
Nathan Horton 80 800 $ (2)
Salary Remaining : 70 906 $
Matt Calvert 80 000 $ (4)
Salary Remaining : 70 204 $
Michael Raffl 77 500 $ (3)
Salary Remaining : 68 010 $
Ben Chiarot 75 000 $ (1)
Salary Remaining : 65 816 $
Alexander Burmistrov 75 000 $ (2)
Salary Remaining : 65 816 $
Charles Hudon 70 000 $ (1)
Salary Remaining : 61 429 $
Dryden Hunt 70 000 $ (2)
Salary Remaining : 61 429 $
Zack Trotman 70 000 $ (1)
Salary Remaining : 61 429 $
Brandon McMillan 70 000 $ (4)
Salary Remaining : 61 429 $
Chris Terry 65 000 $ (3)
Salary Remaining : 57 041 $
Shane Prince 60 000 $ (3)
Salary Remaining : 52 653 $
Ben Maxwell 55 000 $ (1)
Salary Remaining : 48 265 $
Casey Nelson 50 000 $ (1)
Salary Remaining : 43 878 $
Daniel Carr 50 000 $ (2)
Salary Remaining : 43 878 $
Total Farm Players19
Salary Commitment
Year 18 : 1 420 800 $
Year 19 : 923 300 $
Year 20 : 532 500 $
Year 21 : 150 000 $
Salary Average Commitment
Year 18 : 1 420 800 $
Year 19 : 923 300 $
Year 20 : 532 500 $
Year 21 : 150 000 $

Nashville



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6100 - 87 $ - 5 320 - 87,21%
Level 2: 5100 - 60 $ - 4 811 - 94,34%
Level 3: 2289 - 40 $ - 2 186 - 95,48%
Level 4: 5556 - 25 $ - 4 570 - 82,25%
Luxury : 1100 - 180 $ - 830 - 75,45%
Total Capacity :20145
Farm
Farm Level 1: 2000 - 42 $ - 1 920 - 96,02%
Farm Level 2: 1000 - 25 $ - 989 - 98,90%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17 717 - 87,95%
Average Income per Game1 565 689 $
Year to Date Revenue7 828 446 $
Farm
Home Games Left36
Average Attendance - %2 909 - 96,98%
Average Income per Game149 642 $
Year to Date Revenue748 210 $

Expense

Pro Players Total Salaries55 990 000 $
Pro Players Total Average Salaries55 990 000 $
Farm Players Total Salaries1 237 200 $
Farm Players Total Average Salaries1 202 200 $
Coaches Total Salaries1 075 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 425 000 $
Pro Year To Date Expenses7 690 262 $
Farm Year To Date Expenses211 080 $
Pro Salary Cap Per Days278 472 $
Pro Salary Cap To Date7 386 360 $
Farm Salary Cap Per Days6 134 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 364 811 $
Farm Estimated Season Revenue5 387 112 $
Pro Remaining Season Days169
Pro Expenses Per Days293 083 $
Pro Estimated Expenses49 531 027 $
Farm Remaining Season Days172
Farm Expenses Per Days8 863 $
Farm Estimated Expenses1 524 436 $
Estimated Season Expenses51 055 463 $
Estimated Season Salary Cap55 873 128 $
Estimate Under Maximum Salary Cap of 65 000 000 $9 126 872 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 15 873 128 $
Current Bank Account16 049 523 $
Projected Bank Account26 745 983 $

Pro Players Salaries

Jason Spezza (1 Way Contract) 6 175 000 $ (1)
-Salary Remaining : 5 407 124 $
Colin Miller (1 Way Contract) 5 600 000 $ (3)
-Salary Remaining : 4 903 627 $
Tyler Toffoli (1 Way Contract) 5 450 000 $ (2)
-Salary Remaining : 4 772 280 $
Anthony Duclair (1 Way Contract) 5 150 000 $ (1)
-Salary Remaining : 4 509 585 $
Brayden McNabb (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 3 940 415 $
Ben Bishop (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 3 940 415 $
David Savard (1 Way Contract) 3 350 000 $ (1)
-Salary Remaining : 2 933 420 $
Charlie Coyle (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 2 626 943 $
Tomas Hertl (1 Way Contract) 2 200 000 $ (1)
-Salary Remaining : 1 926 425 $
Dennis Wideman (1 Way Contract) 2 155 000 $ (1)
-Salary Remaining : 1 887 021 $
Jake McCabe (1 Way Contract) 1 700 000 $ (4)
-Salary Remaining : 1 488 601 $
Keith Ballard (1 Way Contract) 1 510 000 $ (1)
-1 Way Contract Salary Cap : 15 100 $
-Salary Remaining : 1 322 228 $
Vladislav Namestnikov (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 1 313 472 $
Alex Chiasson (1 Way Contract) 1 400 000 $ (3)
-Salary Remaining : 1 225 907 $
Cody Eakin (1 Way Contract) 1 350 000 $ (1)
-Salary Remaining : 1 182 124 $
Blake Coleman (1 Way Contract) 1 100 000 $ (2)
-Salary Remaining : 963 212 $
Scott Laughton 800 000 $ (1)
-Salary Remaining : 700 518 $
Darcy Kuemper (1 Way Contract) 800 000 $ (4)
-Salary Remaining : 700 518 $
Jonathan Bernier (1 Way Contract) 750 000 $ (3)
-1 Way Contract Salary Cap : 7 500 $
-Salary Remaining : 656 736 $
Linden Vey (1 Way Contract) 700 000 $ (2)
-Salary Remaining : 612 953 $
Taylor Beck (1 Way Contract) 700 000 $ (1)
-Salary Remaining : 612 953 $
Kevin Labanc 600 000 $ (2)
-Salary Remaining : 525 389 $
Anthony Cirelli 500 000 $ (3)
-Salary Remaining : 437 824 $
MacKenzie Weegar 500 000 $ (1)
-Salary Remaining : 437 824 $
Total Pro Players24
Salary Commitment
Year 18 : 55 990 000 $
Year 19 : 18 600 000 $
Year 20 : 10 750 000 $
Year 21 : 2 500 000 $
Salary Average Commitment
Year 18 : 55 990 000 $
Year 19 : 18 600 000 $
Year 20 : 10 750 000 $
Year 21 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 53 752 600 $
Year 19 : 17 857 500 $
Year 20 : 10 007 500 $
Year 21 : 2 500 000 $

Farm Players Salaries

Derek Roy 125 100 $ (1)
Salary Remaining : 109 782 $
Pierre-Edouard Bellemare 125 000 $ (2)
Salary Remaining : 109 694 $
Peter Regin 101 000 $ (2)
Salary Remaining : 88 633 $
Paul Carey 101 000 $ (2)
Salary Remaining : 88 633 $
Micheal Ferland 95 000 $ (2)
Salary Remaining : 83 367 $
Trevor van Riemsdyk 85 000 $ (2)
Salary Remaining : 74 592 $
Nick Cousins 85 000 $ (1)
Salary Remaining : 74 592 $
Devan Dubnyk 80 000 $ (2)
Salary Remaining : 70 204 $
Brock McGinn 80 000 $ (1)
Salary Remaining : 70 204 $
Alan Quine (Out of Payroll) 80 000 $ (3)
Salary Remaining : 70 204 $
Antoine Roussel 70 000 $ (3)
Salary Remaining : 61 429 $
Justin Falk 60 100 $ (2)
Salary Remaining : 52 741 $
Jordan Nolan 60 000 $ (3)
Salary Remaining : 52 653 $
Joe Morrow 60 000 $ (3)
Salary Remaining : 52 653 $
Dominik Simon 60 000 $ (1)
Salary Remaining : 52 653 $
Brett Kulak 50 000 $ (1)
Salary Remaining : 43 878 $
Total Farm Players16
Salary Commitment
Year 18 : 1 317 200 $
Year 19 : 917 100 $
Year 20 : 270 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 282 200 $
Year 19 : 917 100 $
Year 20 : 270 000 $
Year 21 : 0 $

New Jersey



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - 84 $ - 5 755 - 95,92%
Level 2: 5000 - 55 $ - 4 962 - 99,24%
Level 3: 2778 - 26 $ - 2 500 - 90,00%
Level 4: 5556 - 18 $ - 4 888 - 87,98%
Luxury : 1000 - 160 $ - 1 000 - 100,00%
Total Capacity :20334
Farm
Farm Level 1: 2000 - 42 $ - 1 964 - 98,18%
Farm Level 2: 1000 - 25 $ - 990 - 99,02%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %19 106 - 93,96%
Average Income per Game1 518 489 $
Year to Date Revenue9 110 934 $
Farm
Home Games Left36
Average Attendance - %2 954 - 98,46%
Average Income per Game153 787 $
Year to Date Revenue768 936 $

Expense

Pro Players Total Salaries57 621 000 $
Pro Players Total Average Salaries57 621 000 $
Farm Players Total Salaries1 462 000 $
Farm Players Total Average Salaries1 462 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses7 600 536 $
Farm Year To Date Expenses240 240 $
Pro Salary Cap Per Days298 554 $
Pro Salary Cap To Date7 165 296 $
Farm Salary Cap Per Days7 459 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 147 115 $
Farm Estimated Season Revenue5 536 339 $
Pro Remaining Season Days169
Pro Expenses Per Days316 689 $
Pro Estimated Expenses53 520 441 $
Farm Remaining Season Days172
Farm Expenses Per Days10 010 $
Farm Estimated Expenses1 721 720 $
Estimated Season Expenses55 242 161 $
Estimated Season Salary Cap57 620 922 $
Estimate Under Maximum Salary Cap of 65 000 000 $7 379 078 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 17 620 922 $
Current Bank Account16 187 420 $
Projected Bank Account19 628 713 $

Pro Players Salaries

Jaden Schwartz (1 Way Contract) 8 000 000 $ (2)
-Salary Remaining : 7 005 181 $
Jamie Benn (1 Way Contract) 6 200 000 $ (4)
-Salary Remaining : 5 429 016 $
Vincent Trocheck (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 5 253 886 $
Yanni Gourde (1 Way Contract) 5 650 000 $ (2)
-Salary Remaining : 4 947 409 $
Marc-Edouard Vlasic (1 Way Contract) 4 700 000 $ (1)
-Salary Remaining : 4 115 544 $
Cory Conacher (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 3 940 415 $
Danny DeKeyser (1 Way Contract) 4 000 000 $ (4)
-Salary Remaining : 3 502 591 $
Joe Pavelski (1 Way Contract) 2 310 000 $ (2)
-Salary Remaining : 2 022 746 $
Marc Methot (1 Way Contract) 2 200 000 $ (2)
-Salary Remaining : 1 926 425 $
Martin Hanzal (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 751 295 $
Jan Rutta (1 Way Contract) 1 700 000 $ (1)
-Salary Remaining : 1 488 601 $
Brenden Dillon (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 1 313 472 $
Justin Abdelkader (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 1 313 472 $
Tuukka Rask (1 Way Contract) 1 401 000 $ (2)
-Salary Remaining : 1 226 782 $
Luca Sbisa (1 Way Contract) 1 010 000 $ (1)
-Salary Remaining : 884 404 $
Josh Jooris (1 Way Contract) 950 000 $ (1)
-Salary Remaining : 831 865 $
Dylan Larkin 900 000 $ (1)
-Salary Remaining : 788 083 $
Vince Dunn 800 000 $ (1)
-Salary Remaining : 700 518 $
Joshua Leivo (1 Way Contract) 700 000 $ (1)
-Salary Remaining : 612 953 $
Juuse Saros 600 000 $ (1)
-Salary Remaining : 525 389 $
Benn Ferriero (1 Way Contract) 500 000 $ (1)
-Salary Remaining : 437 824 $
Alex Iafallo 500 000 $ (1)
-Salary Remaining : 437 824 $
Total Pro Players22
Salary Commitment
Year 18 : 57 621 000 $
Year 19 : 40 261 000 $
Year 20 : 20 700 000 $
Year 21 : 10 200 000 $
Salary Average Commitment
Year 18 : 57 621 000 $
Year 19 : 40 261 000 $
Year 20 : 20 700 000 $
Year 21 : 10 200 000 $
Salary Cap with 1 Way Contract
Year 18 : 57 621 000 $
Year 19 : 40 261 000 $
Year 20 : 20 700 000 $
Year 21 : 10 200 000 $

Farm Players Salaries

David Desharnais 115 000 $ (1)
Salary Remaining : 100 918 $
Patrick Sharp 110 000 $ (1)
Salary Remaining : 96 531 $
Matt Moulson 110 000 $ (1)
Salary Remaining : 96 531 $
Tommy Wingels 110 000 $ (1)
Salary Remaining : 96 531 $
Melker Karlsson 100 000 $ (3)
Salary Remaining : 87 755 $
Jim Slater 98 500 $ (1)
Salary Remaining : 86 439 $
Kyle Wellwood 98 500 $ (1)
Salary Remaining : 86 439 $
Alexey Marchenko 95 000 $ (1)
Salary Remaining : 83 367 $
Colin White 90 000 $ (3)
Salary Remaining : 78 980 $
Matt Irwin 90 000 $ (1)
Salary Remaining : 78 980 $
Garrett Wilson 85 000 $ (2)
Salary Remaining : 74 592 $
Zach Kassian 80 000 $ (1)
Salary Remaining : 70 204 $
Kevin Gravel 70 000 $ (2)
Salary Remaining : 61 429 $
Christian Folin 60 000 $ (1)
Salary Remaining : 52 653 $
Fredrik Claesson 50 000 $ (1)
Salary Remaining : 43 878 $
Mathieu Joseph 50 000 $ (3)
Salary Remaining : 43 878 $
Mike Smith 50 000 $ (1)
Salary Remaining : 43 878 $
Total Farm Players17
Salary Commitment
Year 18 : 1 462 000 $
Year 19 : 395 000 $
Year 20 : 240 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 462 000 $
Year 19 : 395 000 $
Year 20 : 240 000 $
Year 21 : 0 $

NYRangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 80 $ - 4 201 - 70,01%
Level 2: 5000 - 50 $ - 3 978 - 79,55%
Level 3: 2778 - 35 $ - 1 769 - 63,68%
Level 4: 5556 - 25 $ - 3 269 - 58,83%
Luxury : 1389 - 150 $ - 823 - 59,24%
Total Capacity :20723
Farm
Farm Level 1: 2000 - 50 $ - 1 900 - 94,99%
Farm Level 2: 1000 - 30 $ - 977 - 97,72%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %14 039 - 67,75%
Average Income per Game1 462 319 $
Year to Date Revenue7 311 595 $
Farm
Home Games Left36
Average Attendance - %2 877 - 95,90%
Average Income per Game176 515 $
Year to Date Revenue882 573 $

Expense

Pro Players Total Salaries63 201 000 $
Pro Players Total Average Salaries63 201 000 $
Farm Players Total Salaries1 542 300 $
Farm Players Total Average Salaries1 542 300 $
Coaches Total Salaries6 300 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses8 480 952 $
Farm Year To Date Expenses357 786 $
Pro Salary Cap Per Days327 466 $
Pro Salary Cap To Date7 859 184 $
Farm Salary Cap Per Days7 869 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 643 484 $
Farm Estimated Season Revenue6 354 526 $
Pro Remaining Season Days169
Pro Expenses Per Days353 373 $
Pro Estimated Expenses59 720 037 $
Farm Remaining Season Days172
Farm Expenses Per Days14 502 $
Farm Estimated Expenses2 494 344 $
Estimated Season Expenses62 214 381 $
Estimated Season Salary Cap63 200 938 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 799 062 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 23 200 938 $
Current Bank Account25 445 337 $
Projected Bank Account22 228 966 $

Pro Players Salaries

Sean Monahan (1 Way Contract) 8 000 000 $ (2)
-Salary Remaining : 7 005 181 $
Claude Giroux (1 Way Contract) 7 000 000 $ (2)
-Salary Remaining : 6 129 534 $
Kris Letang (1 Way Contract) 6 250 000 $ (1)
-Salary Remaining : 5 472 798 $
Mathieu Perreault (1 Way Contract) 5 940 000 $ (2)
-Salary Remaining : 5 201 347 $
Calvin De Haan (1 Way Contract) 5 500 000 $ (4)
-Salary Remaining : 4 816 062 $
Brad Marchand (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 3 940 415 $
Colton Sissons (1 Way Contract) 4 000 000 $ (4)
-Salary Remaining : 3 502 591 $
Ilya Zubov (1 Way Contract) 3 510 000 $ (1)
-Salary Remaining : 3 073 523 $
Andrei Vasilevskiy (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 2 626 943 $
Ian Cole (1 Way Contract) 2 800 000 $ (3)
-Salary Remaining : 2 451 813 $
Zemgus Girgensons (1 Way Contract) 2 500 000 $ (4)
-Salary Remaining : 2 189 119 $
Stephen Johns (1 Way Contract) 2 250 000 $ (1)
-Salary Remaining : 1 970 207 $
Derek Forbort (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 751 295 $
Ron Hainsey (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 1 050 777 $
Henrik Lundqvist (1 Way Contract) 1 150 000 $ (1)
-Salary Remaining : 1 006 995 $
Alex Tuch 800 000 $ (1)
-Salary Remaining : 700 518 $
Tyler Bertuzzi 700 000 $ (1)
-Salary Remaining : 612 953 $
Dustin Brown (1 Way Contract) 550 000 $ (1)
-Salary Remaining : 481 606 $
Tim Brent (1 Way Contract) 550 000 $ (1)
-Salary Remaining : 481 606 $
Marc-Antoine Pouliot (1 Way Contract) 501 000 $ (1)
-Salary Remaining : 438 699 $
Marcus Pettersson 500 000 $ (2)
-Salary Remaining : 437 824 $
Total Pro Players21
Salary Commitment
Year 18 : 63 201 000 $
Year 19 : 36 240 000 $
Year 20 : 14 800 000 $
Year 21 : 12 000 000 $
Salary Average Commitment
Year 18 : 63 201 000 $
Year 19 : 36 240 000 $
Year 20 : 14 800 000 $
Year 21 : 12 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 63 201 000 $
Year 19 : 36 240 000 $
Year 20 : 14 800 000 $
Year 21 : 12 000 000 $

Farm Players Salaries

Riku Helenius 130 000 $ (1)
Salary Remaining : 114 082 $
Michael Chaput 130 000 $ (1)
Salary Remaining : 114 082 $
Milan Lucic 111 000 $ (2)
Salary Remaining : 97 408 $
David Booth 110 000 $ (1)
Salary Remaining : 96 531 $
Grant Clitsome 101 000 $ (2)
Salary Remaining : 88 633 $
Paul Ranger (Out of Payroll) 100 000 $ (3)
Salary Remaining : 87 755 $
Dylan Olsen 100 000 $ (4)
Salary Remaining : 87 755 $
Nate Guenin 95 000 $ (2)
Salary Remaining : 83 367 $
Stefan Noesen 90 000 $ (1)
Salary Remaining : 78 980 $
Cody Bass 90 000 $ (3)
Salary Remaining : 78 980 $
Cody McCormick 75 100 $ (2)
Salary Remaining : 65 904 $
Damian Brunner 75 000 $ (2)
Salary Remaining : 65 816 $
Quinton Howden 75 000 $ (2)
Salary Remaining : 65 816 $
James Wright 75 000 $ (4)
Salary Remaining : 65 816 $
Leland Irving 65 000 $ (2)
Salary Remaining : 57 041 $
Robert Nilsson 65 000 $ (1)
Salary Remaining : 57 041 $
Cam Ward 55 100 $ (2)
Salary Remaining : 48 353 $
Danny Richmond 50 100 $ (2)
Salary Remaining : 43 965 $
Ben Harpur 50 000 $ (1)
Salary Remaining : 43 878 $
Total Farm Players19
Salary Commitment
Year 18 : 1 642 300 $
Year 19 : 1 067 300 $
Year 20 : 365 000 $
Year 21 : 175 000 $
Salary Average Commitment
Year 18 : 1 642 300 $
Year 19 : 1 067 300 $
Year 20 : 365 000 $
Year 21 : 175 000 $

Philadelphie



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - 80 $ - 5 705 - 95,09%
Level 2: 5000 - 56 $ - 4 847 - 96,94%
Level 3: 2000 - 44 $ - 1 995 - 99,74%
Level 4: 4000 - 31 $ - 3 866 - 96,65%
Luxury : 1000 - 174 $ - 914 - 91,36%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 770 - 88,51%
Farm Level 2: 1000 - 30 $ - 927 - 92,70%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17 326 - 96,26%
Average Income per Game1 539 782 $
Year to Date Revenue7 698 911 $
Farm
Home Games Left35
Average Attendance - %2 697 - 89,91%
Average Income per Game243 716 $
Year to Date Revenue1 462 298 $

Expense

Pro Players Total Salaries50 650 000 $
Pro Players Total Average Salaries50 650 000 $
Farm Players Total Salaries2 037 000 $
Farm Players Total Average Salaries2 037 000 $
Coaches Total Salaries2 350 000 $
Luxury Taxe Total0 $
Special Salary Cap Value9 958 800 $
Pro Year To Date Expenses6 632 661 $
Farm Year To Date Expenses325 294 $
Pro Salary Cap Per Days262 435 $
Pro Salary Cap To Date6 416 639 $
Farm Salary Cap Per Days10 393 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 432 159 $
Farm Estimated Season Revenue8 530 072 $
Pro Remaining Season Days169
Pro Expenses Per Days270 207 $
Pro Estimated Expenses45 664 983 $
Farm Remaining Season Days172
Farm Expenses Per Days14 730 $
Farm Estimated Expenses2 533 560 $
Estimated Season Expenses48 198 543 $
Estimated Season Salary Cap60 726 954 $
Estimate Under Maximum Salary Cap of 65 000 000 $4 273 046 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 20 726 954 $
Current Bank Account9 452 697 $
Projected Bank Account25 216 385 $

Pro Players Salaries

Jeff Carter (1 Way Contract) 7 850 000 $ (1)
-Salary Remaining : 6 873 834 $
Morgan Rielly (1 Way Contract) 5 750 000 $ (2)
-Salary Remaining : 5 034 974 $
Brandon Sutter (1 Way Contract) 5 400 000 $ (1)
-Salary Remaining : 4 728 497 $
Alexander Edler (1 Way Contract) 5 275 000 $ (2)
-Salary Remaining : 4 619 041 $
Jeff Skinner (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 4 378 238 $
Jared Spurgeon (1 Way Contract) 4 000 000 $ (4)
-Salary Remaining : 3 502 591 $
Jordan Eberle (1 Way Contract) 3 300 000 $ (3)
-Salary Remaining : 2 889 637 $
Andre Burakovsky (1 Way Contract) 2 500 000 $ (3)
-Salary Remaining : 2 189 119 $
Johnny Boychuk (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 2 189 119 $
Braydon Coburn (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 1 313 472 $
Chris Stewart (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 875 648 $
Justin Pogge (1 Way Contract) 975 000 $ (2)
-Salary Remaining : 853 756 $
Ivan Barbashev 900 000 $ (2)
-Salary Remaining : 788 083 $
Brandon Pirri 900 000 $ (1)
-Salary Remaining : 788 083 $
Jared McCann 800 000 $ (2)
-Salary Remaining : 700 518 $
Matt Beleskey (1 Way Contract) 800 000 $ (1)
-Salary Remaining : 700 518 $
Brian Flynn (1 Way Contract) 700 000 $ (2)
-Salary Remaining : 612 953 $
Barclay Goodrow 500 000 $ (1)
-Salary Remaining : 437 824 $
Ryan Graves 500 000 $ (1)
-Salary Remaining : 437 824 $
Miika Wiikman (1 Way Contract) 500 000 $ (2)
-Salary Remaining : 437 824 $
Total Pro Players20
Salary Commitment
Year 18 : 50 650 000 $
Year 19 : 29 700 000 $
Year 20 : 9 800 000 $
Year 21 : 4 000 000 $
Salary Average Commitment
Year 18 : 50 650 000 $
Year 19 : 29 700 000 $
Year 20 : 9 800 000 $
Year 21 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 50 650 000 $
Year 19 : 29 700 000 $
Year 20 : 9 800 000 $
Year 21 : 4 000 000 $

Farm Players Salaries

Matt Halischuk 126 000 $ (2)
Salary Remaining : 110 571 $
Nick Bonino 125 000 $ (1)
Salary Remaining : 109 694 $
Erik Reitz 125 000 $ (1)
Salary Remaining : 109 694 $
Thomas Greiss 120 000 $ (2)
Salary Remaining : 105 306 $
Matt Hunwick 115 000 $ (2)
Salary Remaining : 100 918 $
Bobby Ryan 112 500 $ (2)
Salary Remaining : 98 724 $
Anton Stralman 100 000 $ (1)
Salary Remaining : 87 755 $
Alexander Steen 100 000 $ (2)
Salary Remaining : 87 755 $
Joe Colborne 100 000 $ (3)
Salary Remaining : 87 755 $
Ryan Jones 99 500 $ (1)
Salary Remaining : 87 316 $
Mark Letestu 99 000 $ (1)
Salary Remaining : 86 878 $
Dmitry Orlov 90 000 $ (2)
Salary Remaining : 78 980 $
Brendan Gaunce 90 000 $ (2)
Salary Remaining : 78 980 $
Stephen Gionta 90 000 $ (1)
Salary Remaining : 78 980 $
Sam Bennett 90 000 $ (2)
Salary Remaining : 78 980 $
Chris Tierney 90 000 $ (2)
Salary Remaining : 78 980 $
Scott Darling 85 000 $ (2)
Salary Remaining : 74 592 $
Mirco Mueller 80 000 $ (1)
Salary Remaining : 70 204 $
Teddy Blueger 50 000 $ (1)
Salary Remaining : 43 878 $
Jeff Schultz 50 000 $ (2)
Salary Remaining : 43 878 $
Nolan Schaefer 50 000 $ (2)
Salary Remaining : 43 878 $
Andy Greene 50 000 $ (1)
Salary Remaining : 43 878 $
Total Farm Players22
Salary Commitment
Year 18 : 2 037 000 $
Year 19 : 1 218 500 $
Year 20 : 100 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 2 037 000 $
Year 19 : 1 218 500 $
Year 20 : 100 000 $
Year 21 : 0 $

Pittsburgh



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - 75 $ - 5 791 - 96,52%
Level 2: 5000 - 55 $ - 4 919 - 98,38%
Level 3: 2000 - 33 $ - 2 000 - 100,00%
Level 4: 4000 - 22 $ - 4 000 - 100,00%
Luxury : 1000 - 155 $ - 996 - 99,64%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 925 - 96,24%
Farm Level 2: 1000 - 30 $ - 958 - 95,80%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17 707 - 98,37%
Average Income per Game1 438 924 $
Year to Date Revenue7 194 621 $
Farm
Home Games Left36
Average Attendance - %2 883 - 96,09%
Average Income per Game177 472 $
Year to Date Revenue887 358 $

Expense

Pro Players Total Salaries61 230 000 $
Pro Players Total Average Salaries61 230 000 $
Farm Players Total Salaries1 319 000 $
Farm Players Total Average Salaries1 319 000 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 100 000 $
Pro Year To Date Expenses8 214 250 $
Farm Year To Date Expenses206 938 $
Pro Salary Cap Per Days297 762 $
Pro Salary Cap To Date7 264 230 $
Farm Salary Cap Per Days6 730 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 801 271 $
Farm Estimated Season Revenue6 388 978 $
Pro Remaining Season Days169
Pro Expenses Per Days332 798 $
Pro Estimated Expenses56 242 862 $
Farm Remaining Season Days172
Farm Expenses Per Days9 281 $
Farm Estimated Expenses1 596 332 $
Estimated Season Expenses57 839 194 $
Estimated Season Salary Cap59 686 008 $
Estimate Under Maximum Salary Cap of 65 000 000 $5 313 992 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 19 686 008 $
Current Bank Account1 564 489 $
Projected Bank Account1 915 544 $

Pro Players Salaries

John Carlson (1 Way Contract) 5 200 000 $ (4)
-Salary Remaining : 4 553 368 $
Bryan Little (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 4 378 238 $
Tyson Barrie (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 4 378 238 $
Alexander Wennberg (1 Way Contract) 5 000 000 $ (4)
-Salary Remaining : 4 378 238 $
David Pastrnak (1 Way Contract) 4 700 000 $ (1)
-Salary Remaining : 4 115 544 $
Nikolaj Ehlers (1 Way Contract) 4 500 000 $ (4)
-Salary Remaining : 3 940 415 $
Shayne Gostisbehere (1 Way Contract) 4 400 000 $ (3)
-Salary Remaining : 3 852 850 $
Anthony Mantha (1 Way Contract) 3 000 000 $ (3)
-Salary Remaining : 2 626 943 $
Corey Crawford (1 Way Contract) 2 850 000 $ (1)
-Salary Remaining : 2 495 596 $
John Gibson (1 Way Contract) 2 700 000 $ (2)
-Salary Remaining : 2 364 249 $
Loui Eriksson (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 2 189 119 $
Klas Dahlbeck (1 Way Contract) 2 300 000 $ (2)
-1 Way Contract Salary Cap : 23 000 $
-Salary Remaining : 2 013 990 $
Mike Matheson (1 Way Contract) 1 650 000 $ (2)
-Salary Remaining : 1 444 819 $
Carl Hagelin (1 Way Contract) 1 560 000 $ (2)
-Salary Remaining : 1 366 010 $
Paul Martin (1 Way Contract) 1 500 000 $ (1)
-1 Way Contract Salary Cap : 15 000 $
-Salary Remaining : 1 313 472 $
Nikolai Zherdev (1 Way Contract) 1 450 000 $ (1)
-Salary Remaining : 1 269 689 $
Tomas Plekanec (1 Way Contract) 1 300 000 $ (1)
-Salary Remaining : 1 138 342 $
Kyle Palmieri (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 1 050 777 $
David Schlemko (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 1 050 777 $
Matt Nieto (1 Way Contract) 1 150 000 $ (2)
-Salary Remaining : 1 006 995 $
Kyle Okposo (1 Way Contract) 1 130 000 $ (1)
-Salary Remaining : 989 482 $
Jakub Vrana 900 000 $ (1)
-Salary Remaining : 788 083 $
Tony DeAngelo 900 000 $ (2)
-Salary Remaining : 788 083 $
Robby Fabbri 900 000 $ (2)
-Salary Remaining : 788 083 $
Jamie Oleksiak 800 000 $ (1)
-Salary Remaining : 700 518 $
Total Pro Players25
Salary Commitment
Year 18 : 62 790 000 $
Year 19 : 33 260 000 $
Year 20 : 22 100 000 $
Year 21 : 14 700 000 $
Salary Average Commitment
Year 18 : 62 790 000 $
Year 19 : 33 260 000 $
Year 20 : 22 100 000 $
Year 21 : 14 700 000 $
Salary Cap with 1 Way Contract
Year 18 : 59 028 000 $
Year 19 : 30 983 000 $
Year 20 : 22 100 000 $
Year 21 : 14 700 000 $

Farm Players Salaries

Eddie Lack 110 000 $ (1)
Salary Remaining : 96 531 $
Jesse Joensuu 97 500 $ (1)
Salary Remaining : 85 561 $
Alexander Semin 97 000 $ (1)
Salary Remaining : 85 122 $
Zack Stortini 95 000 $ (1)
Salary Remaining : 83 367 $
Anders Lindback 90 000 $ (2)
Salary Remaining : 78 980 $
Curtis Lazar 90 000 $ (1)
Salary Remaining : 78 980 $
Tyler Pitlick 90 000 $ (2)
Salary Remaining : 78 980 $
Kevin Klein 89 500 $ (1)
Salary Remaining : 78 541 $
Ladislav Smid 87 500 $ (1)
Salary Remaining : 76 786 $
Kerby Rychel 80 000 $ (1)
Salary Remaining : 70 204 $
Drew Shore 70 000 $ (1)
Salary Remaining : 61 429 $
Zach Redmond 70 000 $ (1)
Salary Remaining : 61 429 $
Ian McCoshen 70 000 $ (2)
Salary Remaining : 61 429 $
Keaton Ellerby 65 000 $ (3)
Salary Remaining : 57 041 $
Dana Tyrell 60 000 $ (3)
Salary Remaining : 52 653 $
Alex Killorn 57 500 $ (1)
Salary Remaining : 50 459 $
Total Farm Players16
Salary Commitment
Year 18 : 1 319 000 $
Year 19 : 375 000 $
Year 20 : 125 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 319 000 $
Year 19 : 375 000 $
Year 20 : 125 000 $
Year 21 : 0 $

San Jose



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - 85 $ - 5 042 - 84,04%
Level 2: 5000 - 60 $ - 4 048 - 80,96%
Level 3: 2000 - 50 $ - 1 674 - 83,71%
Level 4: 4000 - 35 $ - 3 156 - 78,90%
Luxury : 1000 - 170 $ - 878 - 87,76%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 981 - 99,04%
Farm Level 2: 1000 - 30 $ - 957 - 95,72%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %14 798 - 82,21%
Average Income per Game1 475 169 $
Year to Date Revenue7 375 844 $
Farm
Home Games Left36
Average Attendance - %2 938 - 97,93%
Average Income per Game181 413 $
Year to Date Revenue907 067 $

Expense

Pro Players Total Salaries62 500 000 $
Pro Players Total Average Salaries62 500 000 $
Farm Players Total Salaries1 749 500 $
Farm Players Total Average Salaries1 749 500 $
Coaches Total Salaries2 800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses8 025 391 $
Farm Year To Date Expenses311 732 $
Pro Salary Cap Per Days323 834 $
Pro Salary Cap To Date7 776 679 $
Farm Salary Cap Per Days8 926 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 106 077 $
Farm Estimated Season Revenue6 530 882 $
Pro Remaining Season Days169
Pro Expenses Per Days334 197 $
Pro Estimated Expenses56 479 293 $
Farm Remaining Season Days172
Farm Expenses Per Days13 008 $
Farm Estimated Expenses2 237 376 $
Estimated Season Expenses58 716 669 $
Estimated Season Salary Cap62 504 625 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 495 375 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 22 504 625 $
Current Bank Account9 345 788 $
Projected Bank Account10 266 078 $

Pro Players Salaries

Connor McDavid (1 Way Contract) 9 000 000 $ (3)
-Salary Remaining : 7 880 829 $
Ryan Nugent-Hopkins (1 Way Contract) 6 800 000 $ (1)
-Salary Remaining : 5 954 404 $
Cam Atkinson (1 Way Contract) 6 750 000 $ (2)
-Salary Remaining : 5 910 622 $
Alex Pietrangelo (1 Way Contract) 5 500 000 $ (4)
-Salary Remaining : 4 816 062 $
John Klingberg (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 4 378 238 $
Nathan Gerbe (1 Way Contract) 4 400 000 $ (2)
-Salary Remaining : 3 852 850 $
Marcus Johansson (1 Way Contract) 4 300 000 $ (1)
-Salary Remaining : 3 765 285 $
Mattias Ekholm (1 Way Contract) 4 000 000 $ (4)
-Salary Remaining : 3 502 591 $
Rickard Rakell (1 Way Contract) 2 800 000 $ (3)
-Salary Remaining : 2 451 813 $
T.J. Brodie (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 2 189 119 $
Tyler Myers (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 2 189 119 $
Semyon Varlamov (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 751 295 $
Joel Edmundson (1 Way Contract) 1 100 000 $ (3)
-Salary Remaining : 963 212 $
Leo Komarov 975 000 $ (1)
-Salary Remaining : 853 756 $
Jakub Voracek (1 Way Contract) 850 000 $ (1)
-Salary Remaining : 744 301 $
Richard Panik (1 Way Contract) 850 000 $ (1)
-Salary Remaining : 744 301 $
Jesper Bratt 800 000 $ (3)
-Salary Remaining : 700 518 $
Eric Tangradi 775 000 $ (2)
-Salary Remaining : 678 627 $
Maxime Macenauer (1 Way Contract) 600 000 $ (2)
-Salary Remaining : 525 389 $
Jordan Binnington 500 000 $ (1)
-Salary Remaining : 437 824 $
Warren Foegele 500 000 $ (2)
-Salary Remaining : 437 824 $
Total Pro Players21
Salary Commitment
Year 18 : 62 500 000 $
Year 19 : 41 225 000 $
Year 20 : 23 200 000 $
Year 21 : 9 500 000 $
Salary Average Commitment
Year 18 : 62 500 000 $
Year 19 : 41 225 000 $
Year 20 : 23 200 000 $
Year 21 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 62 500 000 $
Year 19 : 41 225 000 $
Year 20 : 23 200 000 $
Year 21 : 9 500 000 $

Farm Players Salaries

Nick Schultz 99 000 $ (1)
Salary Remaining : 86 878 $
Mark Mancari 98 000 $ (1)
Salary Remaining : 86 000 $
Kevin Porter 97 500 $ (1)
Salary Remaining : 85 561 $
Alexandre Picard 97 500 $ (1)
Salary Remaining : 85 561 $
Blair Jones 97 500 $ (1)
Salary Remaining : 85 561 $
Anton Khudobin 97 500 $ (1)
Salary Remaining : 85 561 $
Raphael Diaz 97 500 $ (1)
Salary Remaining : 85 561 $
Andreas Nodl 97 500 $ (1)
Salary Remaining : 85 561 $
Justin Braun 95 000 $ (1)
Salary Remaining : 83 367 $
Chris Kunitz 95 000 $ (1)
Salary Remaining : 83 367 $
Ben Smith 95 000 $ (1)
Salary Remaining : 83 367 $
Adam McQuaid 95 000 $ (1)
Salary Remaining : 83 367 $
Anders Nilsson 95 000 $ (1)
Salary Remaining : 83 367 $
Ryan Parent 90 000 $ (2)
Salary Remaining : 78 980 $
Michael Blunden 90 000 $ (1)
Salary Remaining : 78 980 $
Nikolay Goldobin 90 000 $ (2)
Salary Remaining : 78 980 $
Beau Bennett 87 500 $ (1)
Salary Remaining : 76 786 $
Justin Fontaine 70 000 $ (1)
Salary Remaining : 61 429 $
Freddie Hamilton 65 000 $ (2)
Salary Remaining : 57 041 $
Total Farm Players19
Salary Commitment
Year 18 : 1 749 500 $
Year 19 : 245 000 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 749 500 $
Year 19 : 245 000 $
Year 20 : 0 $
Year 21 : 0 $

St. Louis



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6400 - 69 $ - 6 204 - 96,93%
Level 2: 5810 - 45 $ - 5 441 - 93,65%
Level 3: 2778 - 30 $ - 2 374 - 85,47%
Level 4: 5200 - 16 $ - 4 889 - 94,02%
Luxury : 1210 - 146 $ - 1 060 - 87,62%
Total Capacity :21398
Farm
Farm Level 1: 2000 - 50 $ - 1 939 - 96,96%
Farm Level 2: 1000 - 30 $ - 986 - 98,56%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %19 968 - 93,32%
Average Income per Game1 387 530 $
Year to Date Revenue8 325 178 $
Farm
Home Games Left36
Average Attendance - %2 925 - 97,49%
Average Income per Game179 670 $
Year to Date Revenue898 348 $

Expense

Pro Players Total Salaries59 226 775 $
Pro Players Total Average Salaries59 560 108 $
Farm Players Total Salaries1 104 000 $
Farm Players Total Average Salaries1 104 000 $
Coaches Total Salaries2 850 000 $
Luxury Taxe Total0 $
Special Salary Cap Value4 273 000 $
Pro Year To Date Expenses7 719 084 $
Farm Year To Date Expenses239 117 $
Pro Salary Cap Per Days304 241 $
Pro Salary Cap To Date7 374 178 $
Farm Salary Cap Per Days5 633 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 563 538 $
Farm Estimated Season Revenue6 468 106 $
Pro Remaining Season Days169
Pro Expenses Per Days317 755 $
Pro Estimated Expenses53 700 595 $
Farm Remaining Season Days172
Farm Expenses Per Days9 459 $
Farm Estimated Expenses1 626 948 $
Estimated Season Expenses55 327 543 $
Estimated Season Salary Cap63 063 907 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 936 093 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 23 063 907 $
Current Bank Account20 088 708 $
Projected Bank Account19 792 809 $

Pro Players Salaries

Oscar Moller (1 Way Contract) 6 120 000 $ (3)
-Salary Remaining : 5 358 964 $
Mike Richards (1 Way Contract) 5 810 000 $ (2)
-Salary Remaining : 5 087 513 $
Blake Wheeler (1 Way Contract) 5 800 000 $ (2)
-Salary Remaining : 5 078 756 $
Michael Grabner (1 Way Contract) 4 680 000 $ (2)
-Salary Remaining : 4 098 031 $
Duncan Keith (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 3 940 415 $
Kevin Shattenkirk (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 3 502 591 $
Jonas Brodin (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 3 502 591 $
Paul Stastny (1 Way Contract) 3 605 700 $ (1)
-Salary Remaining : 3 157 323 $
Lars Eller (1 Way Contract) 3 350 000 $ (3)
-Salary Remaining : 2 933 420 $
Robert Bortuzzo (1 Way Contract) 2 810 000 $ (2)
-Salary Remaining : 2 460 570 $
Keith Aulie (1 Way Contract) 2 550 000 $ (2)
-Salary Remaining : 2 232 902 $
Zack Smith (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 2 189 119 $
Jason Zucker (1 Way Contract) 2 100 000 $ (1)
-Salary Remaining : 1 838 860 $
Andrew Ladd (1 Way Contract) 1 100 000 $ (1)
-Salary Remaining : 963 212 $
Tom Pyatt (1 Way Contract) 950 000 $ (2)
-Salary Remaining : 831 865 $
Carter Hutton (1 Way Contract) 900 075 $ (2)
-Salary Remaining : 788 149 $
Jakub Kindl (1 Way Contract) 851 000 $ (1)
-Salary Remaining : 745 176 $
Lauri Korpikoski 850 000 $ (1)
-Salary Remaining : 744 301 $
Antti Raanta (1 Way Contract) 850 000 $ (1)
-1 Way Contract Salary Cap : 8 500 $
-Salary Remaining : 744 301 $
Mike Condon (1 Way Contract) 800 000 $ (3)
-Salary Remaining : 700 518 $
Aaron Palushaj 600 000 $ (2)
-Salary Remaining : 525 389 $
Zac Dalpe (1 Way Contract) 500 000 $ (1)
-Salary Remaining : 437 824 $
Total Pro Players22
Salary Commitment
Year 18 : 59 226 775 $
Year 19 : 46 870 075 $
Year 20 : 18 270 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 59 560 108 $
Year 19 : 46 870 075 $
Year 20 : 18 270 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 58 718 608 $
Year 19 : 46 870 075 $
Year 20 : 18 270 000 $
Year 21 : 0 $

Farm Players Salaries

Manny Malhotra 149 000 $ (1)
Salary Remaining : 130 755 $
Eric Nystrom 100 000 $ (2)
Salary Remaining : 87 755 $
Patrick O'Sullivan 97 500 $ (1)
Salary Remaining : 85 561 $
Roman Cervenka 90 000 $ (2)
Salary Remaining : 78 980 $
Alex Picard 90 000 $ (1)
Salary Remaining : 78 980 $
Tim Kennedy (Out of Payroll) 89 600 $ (1)
Salary Remaining : 78 629 $
Aaron Ness 87 500 $ (1)
Salary Remaining : 76 786 $
Jyrki Jokipakka 75 000 $ (1)
Salary Remaining : 65 816 $
Brendan Leipsic 70 000 $ (1)
Salary Remaining : 61 429 $
Brian Lashoff 70 000 $ (2)
Salary Remaining : 61 429 $
Sam Gagner 65 000 $ (1)
Salary Remaining : 57 041 $
Philip Samuelsson 55 000 $ (1)
Salary Remaining : 48 265 $
Jonathon Blum 55 000 $ (1)
Salary Remaining : 48 265 $
Tyler Lewington 50 000 $ (1)
Salary Remaining : 43 878 $
Mike Reilly 50 000 $ (1)
Salary Remaining : 43 878 $
Total Farm Players15
Salary Commitment
Year 18 : 1 193 600 $
Year 19 : 260 000 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 193 600 $
Year 19 : 260 000 $
Year 20 : 0 $
Year 21 : 0 $

Toronto



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centrer
Level 1: 6200 - 70 $ - 5 931 - 95,66%
Level 2: 5300 - 50 $ - 4 540 - 85,67%
Level 3: 2200 - 45 $ - 1 583 - 71,95%
Level 4: 4200 - 30 $ - 3 823 - 91,03%
Luxury : 1389 - 135 $ - 1 116 - 80,32%
Total Capacity :19289
Farm
Farm Level 1: 2000 - 50 $ - 1 934 - 96,71%
Farm Level 2: 1000 - 30 $ - 918 - 91,76%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %16 993 - 88,10%
Average Income per Game1 546 387 $
Year to Date Revenue9 278 323 $
Farm
Home Games Left36
Average Attendance - %2 852 - 95,06%
Average Income per Game176 418 $
Year to Date Revenue882 089 $

Expense

Pro Players Total Salaries59 147 000 $
Pro Players Total Average Salaries61 097 000 $
Farm Players Total Salaries1 780 100 $
Farm Players Total Average Salaries1 780 100 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 080 000 $
Pro Year To Date Expenses7 898 789 $
Farm Year To Date Expenses389 222 $
Pro Salary Cap Per Days316 565 $
Pro Salary Cap To Date7 700 146 $
Farm Salary Cap Per Days9 082 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 123 551 $
Farm Estimated Season Revenue6 351 041 $
Pro Remaining Season Days169
Pro Expenses Per Days324 596 $
Pro Estimated Expenses54 856 724 $
Farm Remaining Season Days172
Farm Expenses Per Days16 735 $
Farm Estimated Expenses2 878 420 $
Estimated Season Expenses57 735 144 $
Estimated Season Salary Cap62 279 631 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 720 369 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 22 279 631 $
Current Bank Account5 938 742 $
Projected Bank Account8 678 190 $

Pro Players Salaries

William Karlsson (1 Way Contract) 6 500 000 $ (3)
-Salary Remaining : 5 691 710 $
Patrik Laine (1 Way Contract) 6 000 000 $ (4)
-Salary Remaining : 5 253 886 $
Andrej Meszaros (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 5 253 886 $
Ondrej Palat (1 Way Contract) 5 525 000 $ (1)
-Salary Remaining : 4 837 953 $
Erik Karlsson (1 Way Contract) 5 500 000 $ (4)
-Salary Remaining : 4 816 062 $
Victor Hedman (1 Way Contract) 4 922 000 $ (3)
-Salary Remaining : 4 309 938 $
Brendan Gallagher (1 Way Contract) 4 550 000 $ (1)
-Salary Remaining : 3 984 197 $
Zach Werenski (1 Way Contract) 4 250 000 $ (2)
-Salary Remaining : 3 721 503 $
Evgeni Malkin (1 Way Contract) 4 200 000 $ (1)
-Salary Remaining : 3 677 720 $
Matt Murray (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 751 295 $
Braden Holtby (1 Way Contract) 1 350 000 $ (2)
-Salary Remaining : 1 182 124 $
Mikael Backlund (1 Way Contract) 1 150 000 $ (2)
-Salary Remaining : 1 006 995 $
Mikko Koivu (1 Way Contract) 1 000 000 $ (2)
-Salary Remaining : 875 648 $
Pierre-Marc Bouchard (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 875 648 $
Derek Stepan (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 875 648 $
Casey Cizikas (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 875 648 $
Brayden Point 900 000 $ (1)
-Salary Remaining : 788 083 $
Jared Cowen 900 000 $ (1)
-Salary Remaining : 788 083 $
Nick Schmaltz 800 000 $ (1)
-Salary Remaining : 700 518 $
Andrej Sekera 600 000 $ (2)
-Salary Remaining : 525 389 $
Total Pro Players20
Salary Commitment
Year 18 : 59 147 000 $
Year 19 : 37 272 000 $
Year 20 : 28 922 000 $
Year 21 : 11 500 000 $
Salary Average Commitment
Year 18 : 61 097 000 $
Year 19 : 37 272 000 $
Year 20 : 28 922 000 $
Year 21 : 11 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 61 097 000 $
Year 19 : 37 272 000 $
Year 20 : 28 922 000 $
Year 21 : 11 500 000 $

Farm Players Salaries

Keith Kinkaid 120 000 $ (3)
Salary Remaining : 105 306 $
Cody Franson 119 000 $ (3)
Salary Remaining : 104 429 $
Jimmy Howard 115 500 $ (2)
Salary Remaining : 101 357 $
Henrik Zetterberg 110 100 $ (2)
Salary Remaining : 96 618 $
Kyle Wilson 100 000 $ (1)
Salary Remaining : 87 755 $
Troy Brouwer 99 500 $ (3)
Salary Remaining : 87 316 $
Vladimir Zharkov 99 000 $ (1)
Salary Remaining : 86 878 $
John Mitchell 98 500 $ (2)
Salary Remaining : 86 439 $
Andrew Desjardins 98 500 $ (2)
Salary Remaining : 86 439 $
Joe Piskula 97 500 $ (3)
Salary Remaining : 85 561 $
Mikhail Grigorenko 92 500 $ (1)
Salary Remaining : 81 173 $
Nikita Tryamkin 90 000 $ (4)
Salary Remaining : 78 980 $
Mark Borowiecki 80 000 $ (4)
Salary Remaining : 70 204 $
Brian Strait 80 000 $ (2)
Salary Remaining : 70 204 $
Andy Andreoff 80 000 $ (1)
Salary Remaining : 70 204 $
Ryan Reaves 67 500 $ (1)
Salary Remaining : 59 235 $
Victor Bartley 67 500 $ (2)
Salary Remaining : 59 235 $
Darren Archibald 65 000 $ (4)
Salary Remaining : 57 041 $
Tyrell Goulbourne 50 000 $ (1)
Salary Remaining : 43 878 $
Linus Omark 50 000 $ (1)
Salary Remaining : 43 878 $
Total Farm Players20
Salary Commitment
Year 18 : 1 780 100 $
Year 19 : 1 241 100 $
Year 20 : 671 000 $
Year 21 : 235 000 $
Salary Average Commitment
Year 18 : 1 780 100 $
Year 19 : 1 241 100 $
Year 20 : 671 000 $
Year 21 : 235 000 $

Washington



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - 125 $ - 3 407 - 56,78%
Level 2: 5326 - 80 $ - 3 206 - 60,19%
Level 3: 2778 - 60 $ - 1 308 - 47,10%
Level 4: 5556 - 45 $ - 2 542 - 45,75%
Luxury : 1000 - 220 $ - 677 - 67,74%
Total Capacity :20660
Farm
Farm Level 1: 2000 - 50 $ - 1 975 - 98,76%
Farm Level 2: 1000 - 30 $ - 965 - 96,48%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %11 140 - 53,92%
Average Income per Game1 454 331 $
Year to Date Revenue7 271 657 $
Farm
Home Games Left36
Average Attendance - %2 940 - 98,00%
Average Income per Game181 340 $
Year to Date Revenue906 699 $

Expense

Pro Players Total Salaries61 201 000 $
Pro Players Total Average Salaries61 201 000 $
Farm Players Total Salaries1 532 000 $
Farm Players Total Average Salaries1 532 000 $
Coaches Total Salaries5 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 530 000 $
Pro Year To Date Expenses7 672 764 $
Farm Year To Date Expenses368 842 $
Pro Salary Cap Per Days317 104 $
Pro Salary Cap To Date7 225 094 $
Farm Salary Cap Per Days7 816 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 355 930 $
Farm Estimated Season Revenue6 528 233 $
Pro Remaining Season Days169
Pro Expenses Per Days335 756 $
Pro Estimated Expenses56 742 764 $
Farm Remaining Season Days172
Farm Expenses Per Days15 469 $
Farm Estimated Expenses2 660 668 $
Estimated Season Expenses59 403 432 $
Estimated Season Salary Cap62 345 670 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 654 330 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 22 345 670 $
Current Bank Account3 633 536 $
Projected Bank Account3 114 267 $

Pro Players Salaries

Tyler Johnson (1 Way Contract) 9 000 000 $ (4)
-Salary Remaining : 7 880 829 $
Nicklas Backstrom (1 Way Contract) 8 000 000 $ (2)
-Salary Remaining : 7 005 181 $
Max Pacioretty (1 Way Contract) 6 800 000 $ (2)
-Salary Remaining : 5 954 404 $
Jay Bouwmeester (1 Way Contract) 6 300 000 $ (2)
-Salary Remaining : 5 516 580 $
Ryan McDonagh (1 Way Contract) 5 150 000 $ (3)
-Salary Remaining : 4 509 585 $
Guillaume Latendresse (1 Way Contract) 4 660 000 $ (2)
-Salary Remaining : 4 080 518 $
Shea Weber (1 Way Contract) 3 850 000 $ (2)
-Salary Remaining : 3 371 244 $
Andrei Kostitsyn (1 Way Contract) 2 850 000 $ (2)
-Salary Remaining : 2 495 596 $
James Neal (1 Way Contract) 2 730 000 $ (1)
-Salary Remaining : 2 390 518 $
Dan Hamhuis (1 Way Contract) 2 550 000 $ (2)
-Salary Remaining : 2 232 902 $
Michael Frolik (1 Way Contract) 985 000 $ (2)
-Salary Remaining : 862 513 $
Al Montoya (1 Way Contract) 975 000 $ (2)
-Salary Remaining : 853 756 $
T.J. Oshie (1 Way Contract) 926 000 $ (2)
-Salary Remaining : 810 850 $
Pavel Buchnevich 900 000 $ (1)
-Salary Remaining : 788 083 $
Ivan Provorov 900 000 $ (1)
-Salary Remaining : 788 083 $
Alexander Nylander 900 000 $ (3)
-Salary Remaining : 788 083 $
Brock Boeser 900 000 $ (1)
-Salary Remaining : 788 083 $
Paul Gaustad 815 000 $ (1)
-Salary Remaining : 713 653 $
Ryan Pulock 800 000 $ (1)
-Salary Remaining : 700 518 $
Roberto Luongo (1 Way Contract) 710 000 $ (1)
-Salary Remaining : 621 710 $
Andreas Athanasiou 500 000 $ (1)
-Salary Remaining : 437 824 $
Total Pro Players21
Salary Commitment
Year 18 : 61 201 000 $
Year 19 : 52 946 000 $
Year 20 : 15 050 000 $
Year 21 : 9 000 000 $
Salary Average Commitment
Year 18 : 61 201 000 $
Year 19 : 52 946 000 $
Year 20 : 15 050 000 $
Year 21 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 61 201 000 $
Year 19 : 52 946 000 $
Year 20 : 15 050 000 $
Year 21 : 9 000 000 $

Farm Players Salaries

Carl Soderberg 151 000 $ (1)
Salary Remaining : 132 510 $
Ben Scrivens 140 000 $ (1)
Salary Remaining : 122 857 $
Lee Stempniak (Out of Payroll) 131 000 $ (1)
Salary Remaining : 114 959 $
Radko Gudas 110 000 $ (1)
Salary Remaining : 96 531 $
Andrew MacDonald 99 000 $ (1)
Salary Remaining : 86 878 $
Ryan O'Byrne 97 500 $ (1)
Salary Remaining : 85 561 $
Ryan Callahan 95 000 $ (1)
Salary Remaining : 83 367 $
Zbynek Michalek 91 500 $ (1)
Salary Remaining : 80 296 $
Ville Leino 90 000 $ (1)
Salary Remaining : 78 980 $
Jori Lehtera 88 000 $ (3)
Salary Remaining : 77 224 $
Alec Martinez 87 500 $ (2)
Salary Remaining : 76 786 $
Vladimir Mihalik 85 000 $ (3)
Salary Remaining : 74 592 $
Dale Weise 85 000 $ (2)
Salary Remaining : 74 592 $
Jim O'Brien 82 500 $ (1)
Salary Remaining : 72 398 $
Milan Michalek 80 000 $ (2)
Salary Remaining : 70 204 $
Matt Roy 50 000 $ (2)
Salary Remaining : 43 878 $
Anders Bjork 50 000 $ (3)
Salary Remaining : 43 878 $
Lucas Wallmark 50 000 $ (1)
Salary Remaining : 43 878 $
Total Farm Players18
Salary Commitment
Year 18 : 1 663 000 $
Year 19 : 525 500 $
Year 20 : 223 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 663 000 $
Year 19 : 525 500 $
Year 20 : 223 000 $
Year 21 : 0 $

Winnipeg



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - 80 $ - 5 655 - 94,26%
Level 2: 5000 - 70 $ - 3 564 - 71,27%
Level 3: 2000 - 50 $ - 1 617 - 80,83%
Level 4: 4000 - 40 $ - 2 793 - 69,82%
Luxury : 1000 - 170 $ - 989 - 98,92%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 876 - 93,82%
Farm Level 2: 1000 - 30 $ - 953 - 95,34%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %14 617 - 81,21%
Average Income per Game1 508 866 $
Year to Date Revenue7 544 331 $
Farm
Home Games Left36
Average Attendance - %2 830 - 94,33%
Average Income per Game159 269 $
Year to Date Revenue796 346 $

Expense

Pro Players Total Salaries67 274 000 $
Pro Players Total Average Salaries67 274 000 $
Farm Players Total Salaries1 386 900 $
Farm Players Total Average Salaries1 386 900 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses8 225 895 $
Farm Year To Date Expenses283 490 $
Pro Salary Cap Per Days336 772 $
Pro Salary Cap To Date8 071 097 $
Farm Salary Cap Per Days7 076 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 319 183 $
Farm Estimated Season Revenue5 733 691 $
Pro Remaining Season Days169
Pro Expenses Per Days355 824 $
Pro Estimated Expenses60 134 256 $
Farm Remaining Season Days172
Farm Expenses Per Days10 647 $
Farm Estimated Expenses1 831 284 $
Estimated Season Expenses61 965 540 $
Estimated Season Salary Cap64 985 565 $
Estimate Under Maximum Salary Cap of 65 000 000 $14 435 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 985 565 $
Current Bank Account20 047 586 $
Projected Bank Account18 134 920 $

Pro Players Salaries

Logan Couture (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 6 129 534 $
Seth Jones (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 6 129 534 $
Mark Stone (1 Way Contract) 5 750 000 $ (1)
-Salary Remaining : 5 034 974 $
Jakob Silfverberg (1 Way Contract) 5 700 000 $ (1)
-Salary Remaining : 4 991 192 $
Alex Galchenyuk (1 Way Contract) 5 000 000 $ (4)
-Salary Remaining : 4 378 238 $
Adam Larsson (1 Way Contract) 5 000 000 $ (3)
-Salary Remaining : 4 378 238 $
Jake Allen (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 4 378 238 $
Sam Reinhart (1 Way Contract) 4 750 000 $ (4)
-Salary Remaining : 4 159 326 $
Troy Stecher (1 Way Contract) 3 300 000 $ (4)
-Salary Remaining : 2 889 637 $
Mark Jankowski 2 500 000 $ (3)
-Salary Remaining : 2 189 119 $
Zach Bogosian (1 Way Contract) 2 300 000 $ (1)
-1 Way Contract Salary Cap : 23 000 $
-Salary Remaining : 2 013 990 $
Mark Pysyk (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 1 751 295 $
Chris Kreider (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 1 751 295 $
Ryan Spooner (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 1 313 472 $
Maxime Talbot (1 Way Contract) 1 400 000 $ (2)
-Salary Remaining : 1 225 907 $
Ondrej Pavelec (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 875 648 $
Matt Greene 999 000 $ (2)
-Salary Remaining : 874 772 $
Duncan Siemens 900 000 $ (3)
-Salary Remaining : 788 083 $
Andreas Johnson 800 000 $ (2)
-Salary Remaining : 700 518 $
Boyd Gordon (1 Way Contract) 800 000 $ (1)
-Salary Remaining : 700 518 $
Peter Mueller 700 000 $ (2)
-Salary Remaining : 612 953 $
Magnus Hellberg 650 000 $ (1)
-Salary Remaining : 569 171 $
Cam Barker 625 000 $ (2)
-Salary Remaining : 547 280 $
Miles Wood 600 000 $ (1)
-Salary Remaining : 525 389 $
Total Pro Players24
Salary Commitment
Year 18 : 67 274 000 $
Year 19 : 41 974 000 $
Year 20 : 35 450 000 $
Year 21 : 13 050 000 $
Salary Average Commitment
Year 18 : 67 274 000 $
Year 19 : 41 974 000 $
Year 20 : 35 450 000 $
Year 21 : 13 050 000 $
Salary Cap with 1 Way Contract
Year 18 : 64 997 000 $
Year 19 : 41 974 000 $
Year 20 : 35 450 000 $
Year 21 : 13 050 000 $

Farm Players Salaries

Steve Downie 99 900 $ (2)
Salary Remaining : 87 667 $
Ryan Shannon 99 900 $ (2)
Salary Remaining : 87 667 $
Anton Babchuk 99 900 $ (2)
Salary Remaining : 87 667 $
Petr Vrana 99 900 $ (2)
Salary Remaining : 87 667 $
Erik Condra 99 900 $ (2)
Salary Remaining : 87 667 $
Petteri Nokelainen 99 900 $ (2)
Salary Remaining : 87 667 $
Rob Schremp 92 500 $ (3)
Salary Remaining : 81 173 $
Jiri Tlusty 90 000 $ (3)
Salary Remaining : 78 980 $
Adam Dennis 87 000 $ (3)
Salary Remaining : 76 347 $
Fedor Tyutin 85 000 $ (2)
Salary Remaining : 74 592 $
Anton Slepyshev 85 000 $ (2)
Salary Remaining : 74 592 $
Jeremy Williams 80 000 $ (3)
Salary Remaining : 70 204 $
Jake DeBrusk 80 000 $ (1)
Salary Remaining : 70 204 $
T.J. Hensick 75 500 $ (3)
Salary Remaining : 66 255 $
Jonathan Ericsson 60 000 $ (2)
Salary Remaining : 52 653 $
Matt Smaby 52 500 $ (2)
Salary Remaining : 46 071 $
Total Farm Players16
Salary Commitment
Year 18 : 1 386 900 $
Year 19 : 1 306 900 $
Year 20 : 425 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 386 900 $
Year 19 : 1 306 900 $
Year 20 : 425 000 $
Year 21 : 0 $

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of 65 000 000 $
Available Cap Space

Over Minimum of
40 000 000 $

Pro Players

Farm Players

Total Players

Anaheim 9 647 526 $ 59 896 734 $ 5 103 266 $ 19 896 734 $ 212041
Arizona 10 559 068 $ 61 945 561 $ 3 054 439 $ 21 945 561 $ 221941
Boston 14 003 448 $ 54 416 142 $ 10 583 858 $ 14 416 142 $ 231740
Buffalo 13 981 077 $ 62 978 570 $ 2 021 430 $ 22 978 570 $ 241943
Calgary 2 201 451 $ 64 828 487 $ 171 513 $ 24 828 487 $ 241640
Chicago 26 989 884 $ 63 629 797 $ 1 370 203 $ 23 629 797 $ 222042
Colorado 6 383 290 $ 60 001 653 $ 4 998 347 $ 20 001 653 $ 201939
Columbus 9 897 376 $ 61 823 447 $ 3 176 553 $ 21 823 447 $ 231740
Detroit 3 452 355 $ 62 955 597 $ 2 044 403 $ 22 955 597 $ 221840
Edmonton 50 906 149 $ 63 581 542 $ 1 418 458 $ 23 581 542 $ 231740
Floride 9 566 141 $ 52 706 796 $ 12 293 204 $ 12 706 796 $ 221739
LosAngeles 3 394 972 $ 64 120 953 $ 879 047 $ 24 120 953 $ 241640
Minnesota 7 938 876 $ 63 838 931 $ 1 161 069 $ 23 838 931 $ 231740
Montreal 13 004 071 $ 63 340 776 $ 1 659 224 $ 23 340 776 $ 221941
Nashville 16 049 523 $ 55 873 128 $ 9 126 872 $ 15 873 128 $ 241640
New Jersey 16 187 420 $ 57 620 922 $ 7 379 078 $ 17 620 922 $ 221739
NYRangers 25 445 337 $ 63 200 938 $ 1 799 062 $ 23 200 938 $ 211940
Philadelphie 9 452 697 $ 60 726 954 $ 4 273 046 $ 20 726 954 $ 202242
Pittsburgh 1 564 489 $ 59 686 008 $ 5 313 992 $ 19 686 008 $ 251641
San Jose 9 345 788 $ 62 504 625 $ 2 495 375 $ 22 504 625 $ 211940
St. Louis 20 088 708 $ 63 063 907 $ 1 936 093 $ 23 063 907 $ 221537
Toronto 5 938 742 $ 62 279 631 $ 2 720 369 $ 22 279 631 $ 202040
Washington 3 633 536 $ 62 345 670 $ 2 654 330 $ 22 345 670 $ 211839
Winnipeg 20 047 586 $ 64 985 565 $ 14 435 $ 24 985 565 $ 241640