Team FinanceLast Update - 22 juin 2018 at 11:40
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Anaheim



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - 72 $ - 5 032 - 83,87%
Level 2: 5000 - 45 $ - 4 344 - 86,89%
Level 3: 2000 - 30 $ - 1 786 - 89,31%
Level 4: 4000 - 20 $ - 3 406 - 85,16%
Luxury : 1000 - 150 $ - 947 - 94,65%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 100 $ - 1 510 - 75,48%
Farm Level 2: 1000 - 50 $ - 747 - 74,72%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15 516 - 86,20%
Average Income per Game1 258 426 $
Year to Date Revenue51 595 466 $
Farm
Home Games Left0
Average Attendance - %2 257 - 75,23%
Average Income per Game199 948 $
Year to Date Revenue8 197 849 $

Expense

Pro Players Total Salaries36 596 000 $
Pro Players Total Average Salaries36 596 000 $
Farm Players Total Salaries1 064 600 $
Farm Players Total Average Salaries1 064 600 $
Coaches Total Salaries2 770 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 737 609 $
Farm Year To Date Expenses1 724 962 $
Pro Salary Cap Per Days176 721 $
Pro Salary Cap To Date45 149 862 $
Farm Salary Cap Per Days5 693 $
Farm Salary Cap To Date1 216 750 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days1
Pro Expenses Per Days197 289 $
Pro Estimated Expenses197 289 $
Farm Remaining Season Days0
Farm Expenses Per Days8 367 $
Farm Estimated Expenses0 $
Estimated Season Expenses197 289 $
Estimated Season Salary Cap45 326 583 $
Estimate Under Maximum Salary Cap of 60 000 000 $14 673 417 $
Estimate Over Minimum Salary Cap of 0 $ 45 326 583 $
Current Bank Account9 092 209 $
Projected Bank Account8 894 920 $

Pro Players Salaries

Jamie Benn (1 Way Contract) 5 750 000 $ (3)
-Salary Remaining : 29 188 $
David Perron (1 Way Contract) 5 260 000 $ (1)
-Salary Remaining : 26 701 $
Ryan McDonagh (1 Way Contract) 4 750 000 $ (2)
-Salary Remaining : 24 112 $
Justin Schultz (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 20 305 $
James Reimer (1 Way Contract) 1 800 000 $ (1)
-1 Way Contract Salary Cap : 18 000 $
-Salary Remaining : 9 137 $
Jonathan Bernier (1 Way Contract) 1 800 000 $ (1)
-Salary Remaining : 9 137 $
Troy Brouwer (1 Way Contract) 1 750 000 $ (1)
-Salary Remaining : 8 883 $
Marc Staal (1 Way Contract) 1 700 000 $ (1)
-Salary Remaining : 8 629 $
T.J. Hensick 1 120 000 $ (3)
-Salary Remaining : 5 685 $
Beau Bennett 900 000 $ (2)
-Salary Remaining : 4 569 $
Ryan Strome 900 000 $ (1)
-Salary Remaining : 4 569 $
Victor Rask 863 000 $ (2)
-Salary Remaining : 4 381 $
Mike Matheson 800 000 $ (3)
-Salary Remaining : 4 061 $
Nick Bjugstad 800 000 $ (2)
-Salary Remaining : 4 061 $
Michael Frolik 750 000 $ (1)
-Salary Remaining : 3 807 $
Tanner Pearson 728 000 $ (2)
-Salary Remaining : 3 695 $
Stephen Johns 700 000 $ (2)
-Salary Remaining : 3 553 $
Luke Adam 650 000 $ (3)
-Salary Remaining : 3 299 $
Michael Hutchinson 575 000 $ (1)
-Salary Remaining : 2 919 $
Bobby Butler (1 Way Contract) 500 000 $ (1)
-Salary Remaining : 2 538 $
Markus Nutivaara 500 000 $ (3)
-Salary Remaining : 2 538 $
Total Pro Players21
Salary Commitment
Year 15 : 36 596 000 $
Year 16 : 21 561 000 $
Year 17 : 12 820 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 36 596 000 $
Year 16 : 21 561 000 $
Year 17 : 12 820 000 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 34 814 000 $
Year 16 : 21 561 000 $
Year 17 : 12 820 000 $
Year 18 : 0 $

Farm Players Salaries

Cam Ward 150 000 $ (2)
Salary Remaining : 0 $
Nate Prosser 103 000 $ (3)
Salary Remaining : 0 $
Dan Fritsche 98 800 $ (2)
Salary Remaining : 0 $
Mark Mancari 98 700 $ (1)
Salary Remaining : 0 $
Brendan Mikkelson 97 700 $ (3)
Salary Remaining : 0 $
Adam Cracknell 85 100 $ (1)
Salary Remaining : 0 $
Daniel Paille 85 100 $ (1)
Salary Remaining : 0 $
Bill Thomas 75 900 $ (3)
Salary Remaining : 0 $
Tomas Fleischmann 75 300 $ (2)
Salary Remaining : 0 $
Stu Bickel 75 000 $ (1)
Salary Remaining : 0 $
Joni Pitkanen 70 000 $ (1)
Salary Remaining : 0 $
Erik Gustafsson 50 000 $ (2)
Salary Remaining : 0 $
Total Farm Players12
Salary Commitment
Year 15 : 1 064 600 $
Year 16 : 650 700 $
Year 17 : 276 600 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 064 600 $
Year 16 : 650 700 $
Year 17 : 276 600 $
Year 18 : 0 $

Arizona



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - 72 $ - 4 552 - 75,86%
Level 2: 5000 - 45 $ - 3 974 - 79,49%
Level 3: 2000 - 30 $ - 1 460 - 73,01%
Level 4: 4000 - 20 $ - 3 011 - 75,27%
Luxury : 1000 - 145 $ - 816 - 81,57%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 100 $ - 1 511 - 75,57%
Farm Level 2: 1000 - 50 $ - 746 - 74,60%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13 812 - 76,74%
Average Income per Game1 195 125 $
Year to Date Revenue49 000 111 $
Farm
Home Games Left0
Average Attendance - %2 257 - 75,25%
Average Income per Game280 779 $
Year to Date Revenue11 511 958 $

Expense

Pro Players Total Salaries61 579 000 $
Pro Players Total Average Salaries61 179 000 $
Farm Players Total Salaries1 165 700 $
Farm Players Total Average Salaries1 165 700 $
Coaches Total Salaries3 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses59 445 769 $
Farm Year To Date Expenses1 948 753 $
Pro Salary Cap Per Days307 036 $
Pro Salary Cap To Date55 814 946 $
Farm Salary Cap Per Days6 234 $
Farm Salary Cap To Date1 248 810 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days1
Pro Expenses Per Days325 274 $
Pro Estimated Expenses325 274 $
Farm Remaining Season Days0
Farm Expenses Per Days9 977 $
Farm Estimated Expenses0 $
Estimated Season Expenses325 274 $
Estimated Season Salary Cap56 121 982 $
Estimate Under Maximum Salary Cap of 60 000 000 $3 878 018 $
Estimate Over Minimum Salary Cap of 0 $ 56 121 982 $
Current Bank Account13 864 153 $
Projected Bank Account13 538 879 $

Pro Players Salaries

Brent Burns (1 Way Contract) 10 510 000 $ (1)
-Salary Remaining : 53 350 $
Ryan Suter (1 Way Contract) 7 500 000 $ (1)
-Salary Remaining : 38 071 $
Jeff Carter (1 Way Contract) 7 000 000 $ (1)
-Salary Remaining : 35 533 $
Ryan Getzlaf (1 Way Contract) 6 250 000 $ (1)
-Salary Remaining : 31 726 $
Justin Faulk (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 30 457 $
Niklas Hjalmarsson (1 Way Contract) 5 000 000 $ (3)
-Salary Remaining : 25 381 $
Logan Couture (1 Way Contract) 4 800 000 $ (1)
-Salary Remaining : 24 365 $
Ryan Miller (1 Way Contract) 1 930 000 $ (1)
-Salary Remaining : 9 797 $
Joe Vitale (1 Way Contract) 1 600 000 $ (2)
-Salary Remaining : 8 122 $
Casey Cizikas (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 7 614 $
Tobias Rieder 925 000 $ (2)
-Salary Remaining : 4 695 $
Cody Ceci 925 000 $ (2)
-Salary Remaining : 4 695 $
Pierre-Edouard Bellemare (1 Way Contract) 900 000 $ (2)
-Salary Remaining : 4 569 $
Filip Forsberg 900 000 $ (1)
-Salary Remaining : 4 569 $
Zemgus Girgensons 900 000 $ (1)
-Salary Remaining : 4 569 $
Brandon Saad 894 000 $ (1)
-Salary Remaining : 4 538 $
Cam Atkinson 875 000 $ (1)
-Salary Remaining : 4 442 $
Ryan Spooner 870 000 $ (2)
-Salary Remaining : 4 416 $
Petteri Nokelainen (1 Way Contract) 700 000 $ (2)
-1 Way Contract Salary Cap : 7 000 $
-Salary Remaining : 3 553 $
Mark Arcobello 600 000 $ (1)
-Salary Remaining : 3 046 $
Philipp Grubauer 500 000 $ (2)
-Salary Remaining : 2 538 $
Jaccob Slavin 500 000 $ (3)
-Salary Remaining : 2 538 $
Total Pro Players22
Salary Commitment
Year 15 : 61 579 000 $
Year 16 : 13 420 000 $
Year 17 : 5 500 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 61 179 000 $
Year 16 : 13 020 000 $
Year 17 : 5 500 000 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 60 486 000 $
Year 16 : 12 327 000 $
Year 17 : 5 500 000 $
Year 18 : 0 $

Farm Players Salaries

Alexei Emelin 122 000 $ (3)
Salary Remaining : 0 $
Pascal Dupuis 122 000 $ (2)
Salary Remaining : 0 $
Nathan Horton 97 500 $ (2)
Salary Remaining : 0 $
Josh Harding 95 000 $ (1)
Salary Remaining : 0 $
Riley Sheahan 90 000 $ (1)
Salary Remaining : 0 $
Ian Cole (Out of Payroll) 87 500 $ (2)
Salary Remaining : 0 $
Staffan Kronwall 85 000 $ (1)
Salary Remaining : 0 $
Alex Petrovic 80 000 $ (2)
Salary Remaining : 0 $
James Wisniewski 80 000 $ (1)
Salary Remaining : 0 $
Nicolas Deslauriers 71 700 $ (1)
Salary Remaining : 0 $
David Jones 70 000 $ (1)
Salary Remaining : 0 $
Julian Melchiori 70 000 $ (2)
Salary Remaining : 0 $
Mattias Ritola 70 000 $ (4)
Salary Remaining : 0 $
Zach Hyman 60 000 $ (2)
Salary Remaining : 0 $
Colton Sceviour 52 500 $ (1)
Salary Remaining : 0 $
Total Farm Players15
Salary Commitment
Year 15 : 1 253 200 $
Year 16 : 709 000 $
Year 17 : 192 000 $
Year 18 : 70 000 $
Salary Average Commitment
Year 15 : 1 253 200 $
Year 16 : 709 000 $
Year 17 : 192 000 $
Year 18 : 70 000 $

Boston



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - 75 $ - 4 829 - 80,49%
Level 2: 5000 - 42 $ - 4 856 - 97,12%
Level 3: 2000 - 26 $ - 1 999 - 99,97%
Level 4: 4000 - 18 $ - 3 943 - 98,58%
Luxury : 1000 - 150 $ - 956 - 95,65%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 22 $ - 1 512 - 75,58%
Farm Level 2: 1000 - 10 $ - 742 - 74,23%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 584 - 92,14%
Average Income per Game1 240 548 $
Year to Date Revenue50 862 450 $
Farm
Home Games Left0
Average Attendance - %2 254 - 75,13%
Average Income per Game60 611 $
Year to Date Revenue2 485 034 $

Expense

Pro Players Total Salaries42 348 000 $
Pro Players Total Average Salaries42 348 000 $
Farm Players Total Salaries1 199 500 $
Farm Players Total Average Salaries1 199 500 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses44 153 912 $
Farm Year To Date Expenses1 900 008 $
Pro Salary Cap Per Days209 035 $
Pro Salary Cap To Date41 885 035 $
Farm Salary Cap Per Days6 414 $
Farm Salary Cap To Date1 282 750 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days1
Pro Expenses Per Days220 041 $
Pro Estimated Expenses220 041 $
Farm Remaining Season Days0
Farm Expenses Per Days9 623 $
Farm Estimated Expenses0 $
Estimated Season Expenses220 041 $
Estimated Season Salary Cap42 094 070 $
Estimate Under Maximum Salary Cap of 60 000 000 $17 905 930 $
Estimate Over Minimum Salary Cap of 0 $ 42 094 070 $
Current Bank Account11 975 089 $
Projected Bank Account11 755 048 $

Pro Players Salaries

Vincent Lecavalier (1 Way Contract) 7 700 000 $ (2)
-Salary Remaining : 39 086 $
P.K. Subban (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 22 843 $
Nikita Filatov (Out of Payroll) 4 000 000 $ (4)
-Salary Remaining : 20 305 $
Mike Fisher (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 17 766 $
Kyle Turris (1 Way Contract) 2 800 000 $ (1)
-Salary Remaining : 14 213 $
Matt Niskanen (1 Way Contract) 2 750 000 $ (3)
-Salary Remaining : 13 959 $
Carl Soderberg (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 12 690 $
Adam Henrique (1 Way Contract) 2 250 000 $ (1)
-Salary Remaining : 11 421 $
Maxime Talbot (1 Way Contract) 2 000 000 $ (3)
-Salary Remaining : 10 152 $
Michael Bournival (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 10 152 $
Andrew MacDonald (1 Way Contract) 1 900 000 $ (2)
-Salary Remaining : 9 645 $
Drew Stafford 1 500 000 $ (3)
-Salary Remaining : 7 614 $
Yannick Weber (1 Way Contract) 1 200 000 $ (2)
-Salary Remaining : 6 091 $
Jerred Smithson (1 Way Contract) 1 180 000 $ (1)
-1 Way Contract Salary Cap : 11 800 $
-Salary Remaining : 5 990 $
Joonas Korpisalo 925 000 $ (2)
-Salary Remaining : 4 695 $
Adam Lowry 900 000 $ (1)
-Salary Remaining : 4 569 $
Brock Nelson 900 000 $ (1)
-Salary Remaining : 4 569 $
Oscar Klefbom 900 000 $ (3)
-Salary Remaining : 4 569 $
Jean Gabriel Pageau 850 000 $ (1)
-Salary Remaining : 4 315 $
Jon Merrill 800 000 $ (2)
-Salary Remaining : 4 061 $
Matt Nieto 793 000 $ (2)
-Salary Remaining : 4 025 $
Antti Raanta (1 Way Contract) 500 000 $ (2)
-Salary Remaining : 2 538 $
Total Pro Players22
Salary Commitment
Year 15 : 46 348 000 $
Year 16 : 31 468 000 $
Year 17 : 11 150 000 $
Year 18 : 4 000 000 $
Salary Average Commitment
Year 15 : 46 348 000 $
Year 16 : 31 468 000 $
Year 17 : 11 150 000 $
Year 18 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 15 : 45 179 800 $
Year 16 : 31 468 000 $
Year 17 : 11 150 000 $
Year 18 : 4 000 000 $

Farm Players Salaries

Matt Carkner 120 000 $ (1)
Salary Remaining : 0 $
David Moss 97 500 $ (2)
Salary Remaining : 0 $
Scottie Upshall 97 000 $ (3)
Salary Remaining : 0 $
Henrik Karlsson 95 000 $ (1)
Salary Remaining : 0 $
Rostislav Klesla 95 000 $ (3)
Salary Remaining : 0 $
Dane Byers 95 000 $ (2)
Salary Remaining : 0 $
Raymond Macias 92 500 $ (2)
Salary Remaining : 0 $
Robert Earl 90 000 $ (2)
Salary Remaining : 0 $
Erik Haula 90 000 $ (3)
Salary Remaining : 0 $
Joel Perrault 87 500 $ (1)
Salary Remaining : 0 $
Brad Richardson 80 000 $ (1)
Salary Remaining : 0 $
Mike Card 80 000 $ (2)
Salary Remaining : 0 $
Mattias Janmark 80 000 $ (2)
Salary Remaining : 0 $
Total Farm Players13
Salary Commitment
Year 15 : 1 199 500 $
Year 16 : 817 000 $
Year 17 : 282 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 199 500 $
Year 16 : 817 000 $
Year 17 : 282 000 $
Year 18 : 0 $

Buffalo



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - 73 $ - 5 133 - 85,55%
Level 2: 5000 - 39 $ - 4 876 - 97,51%
Level 3: 2000 - 23 $ - 2 000 - 100,00%
Level 4: 4000 - 13 $ - 4 000 - 100,00%
Luxury : 1000 - 150 $ - 969 - 96,90%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25 $ - 1 509 - 75,47%
Farm Level 2: 1000 - 10 $ - 746 - 74,61%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 978 - 94,32%
Average Income per Game1 204 226 $
Year to Date Revenue49 373 248 $
Farm
Home Games Left0
Average Attendance - %2 256 - 75,18%
Average Income per Game67 343 $
Year to Date Revenue2 761 062 $

Expense

Pro Players Total Salaries65 974 000 $
Pro Players Total Average Salaries65 974 000 $
Farm Players Total Salaries1 893 700 $
Farm Players Total Average Salaries1 893 700 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses62 563 398 $
Farm Year To Date Expenses2 263 792 $
Pro Salary Cap Per Days316 048 $
Pro Salary Cap To Date58 685 757 $
Farm Salary Cap Per Days10 127 $
Farm Salary Cap To Date1 757 346 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days1
Pro Expenses Per Days338 954 $
Pro Estimated Expenses338 954 $
Farm Remaining Season Days0
Farm Expenses Per Days12 801 $
Farm Estimated Expenses0 $
Estimated Season Expenses338 954 $
Estimated Season Salary Cap59 001 805 $
Estimate Under Maximum Salary Cap of 60 000 000 $998 195 $
Estimate Over Minimum Salary Cap of 0 $ 59 001 805 $
Current Bank Account(8 884 661 $)
Projected Bank Account(9 223 615 $)

Pro Players Salaries

Henrik Sedin (1 Way Contract) 8 100 000 $ (1)
-Salary Remaining : 41 117 $
Andrei Kostitsyn (1 Way Contract) 7 000 000 $ (1)
-Salary Remaining : 35 533 $
Nicklas Bergfors (1 Way Contract) 6 000 000 $ (4)
-Salary Remaining : 30 457 $
Keith Yandle (1 Way Contract) 5 250 000 $ (2)
-Salary Remaining : 26 650 $
James Van Riemsdyk (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 25 381 $
Robin Lehner (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 20 305 $
Robert Nilsson (1 Way Contract) 3 750 000 $ (2)
-1 Way Contract Salary Cap : 37 500 $
-Salary Remaining : 19 036 $
Dmitry Kulikov (1 Way Contract) 3 250 000 $ (1)
-Salary Remaining : 16 497 $
Joe Thornton (1 Way Contract) 3 100 000 $ (1)
-Salary Remaining : 15 736 $
Patrick Marleau (1 Way Contract) 2 800 000 $ (3)
-Salary Remaining : 14 213 $
Michael Sauer (1 Way Contract) 2 500 000 $ (4)
-Salary Remaining : 12 690 $
Tyler Bozak (1 Way Contract) 2 400 000 $ (1)
-Salary Remaining : 12 183 $
Travis Hamonic (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 10 152 $
Pekka Rinne (1 Way Contract) 1 800 000 $ (3)
-Salary Remaining : 9 137 $
Andrew Shaw (1 Way Contract) 1 300 000 $ (3)
-Salary Remaining : 6 599 $
John Moore (1 Way Contract) 1 250 000 $ (3)
-Salary Remaining : 6 345 $
Erik Condra (1 Way Contract) 1 200 000 $ (2)
-Salary Remaining : 6 091 $
Sven Baertschi 925 000 $ (2)
-Salary Remaining : 4 695 $
Dougie Hamilton 900 000 $ (1)
-Salary Remaining : 4 569 $
Vincent Trocheck 894 000 $ (2)
-Salary Remaining : 4 538 $
Kevin Hayes 800 000 $ (2)
-Salary Remaining : 4 061 $
Lucas Lessio 600 000 $ (2)
-Salary Remaining : 3 046 $
Paul Byron 585 000 $ (1)
-Salary Remaining : 2 970 $
Jonas Hiller (1 Way Contract) 570 000 $ (3)
-Salary Remaining : 2 893 $
Total Pro Players24
Salary Commitment
Year 15 : 65 974 000 $
Year 16 : 34 639 000 $
Year 17 : 16 220 000 $
Year 18 : 8 500 000 $
Salary Average Commitment
Year 15 : 65 974 000 $
Year 16 : 34 639 000 $
Year 17 : 16 220 000 $
Year 18 : 8 500 000 $
Salary Cap with 1 Way Contract
Year 15 : 62 261 500 $
Year 16 : 30 926 500 $
Year 17 : 16 220 000 $
Year 18 : 8 500 000 $

Farm Players Salaries

Robyn Regehr 150 000 $ (1)
Salary Remaining : 0 $
Marc-Antoine Pouliot 140 000 $ (1)
Salary Remaining : 0 $
Dalton Prout 137 000 $ (2)
Salary Remaining : 0 $
Brian Campbell 130 000 $ (2)
Salary Remaining : 0 $
Kevin Klein 130 000 $ (2)
Salary Remaining : 0 $
Jimmy Howard 125 000 $ (2)
Salary Remaining : 0 $
Peter Harrold 120 000 $ (3)
Salary Remaining : 0 $
Tim Gleason 120 000 $ (1)
Salary Remaining : 0 $
Miikka Salomaki 92 500 $ (2)
Salary Remaining : 0 $
Devante Smith-Pelly 87 000 $ (1)
Salary Remaining : 0 $
Kaspar Daugavins 85 000 $ (1)
Salary Remaining : 0 $
Michael Latta 78 200 $ (2)
Salary Remaining : 0 $
Rob Klinkhammer 75 000 $ (1)
Salary Remaining : 0 $
Eric Gelinas 70 000 $ (1)
Salary Remaining : 0 $
Teemu Pulkkinen 69 000 $ (2)
Salary Remaining : 0 $
Vladimir Zharkov 65 000 $ (2)
Salary Remaining : 0 $
Oskar Osala 60 000 $ (1)
Salary Remaining : 0 $
Greg McKegg 60 000 $ (2)
Salary Remaining : 0 $
Joseph Cramarossa 50 000 $ (2)
Salary Remaining : 0 $
Evgeny Artyukhin 50 000 $ (1)
Salary Remaining : 0 $
Total Farm Players20
Salary Commitment
Year 15 : 1 893 700 $
Year 16 : 1 056 700 $
Year 17 : 120 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 893 700 $
Year 16 : 1 056 700 $
Year 17 : 120 000 $
Year 18 : 0 $

Calgary



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - 65 $ - 5 558 - 92,63%
Level 2: 5500 - 35 $ - 5 009 - 91,08%
Level 3: 2778 - 16 $ - 2 310 - 83,17%
Level 4: 5556 - 11 $ - 4 672 - 84,08%
Luxury : 1000 - 132 $ - 969 - 96,86%
Total Capacity :20834
Farm
Farm Level 1: 2000 - 16 $ - 1 492 - 74,59%
Farm Level 2: 1000 - 7 $ - 738 - 73,79%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 518 - 88,88%
Average Income per Game1 201 532 $
Year to Date Revenue49 262 812 $
Farm
Home Games Left0
Average Attendance - %2 230 - 74,32%
Average Income per Game47 601 $
Year to Date Revenue1 951 630 $

Expense

Pro Players Total Salaries45 804 000 $
Pro Players Total Average Salaries45 804 000 $
Farm Players Total Salaries1 071 200 $
Farm Players Total Average Salaries1 071 200 $
Coaches Total Salaries2 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses57 166 004 $
Farm Year To Date Expenses1 564 561 $
Pro Salary Cap Per Days218 638 $
Pro Salary Cap To Date51 334 001 $
Farm Salary Cap Per Days5 728 $
Farm Salary Cap To Date1 064 612 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days1
Pro Expenses Per Days241 391 $
Pro Estimated Expenses241 391 $
Farm Remaining Season Days0
Farm Expenses Per Days8 402 $
Farm Estimated Expenses0 $
Estimated Season Expenses241 391 $
Estimated Season Salary Cap51 552 639 $
Estimate Under Maximum Salary Cap of 60 000 000 $8 447 361 $
Estimate Over Minimum Salary Cap of 0 $ 51 552 639 $
Current Bank Account(2 441 661 $)
Projected Bank Account(2 683 052 $)

Pro Players Salaries

Nick Foligno (1 Way Contract) 5 250 000 $ (3)
-Salary Remaining : 26 650 $
Patrik Berglund (1 Way Contract) 5 000 000 $ (1)
-Salary Remaining : 25 381 $
Evander Kane (1 Way Contract) 3 750 000 $ (2)
-Salary Remaining : 19 036 $
Anton Stralman (1 Way Contract) 3 500 000 $ (3)
-Salary Remaining : 17 766 $
Dennis Seidenberg (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 15 228 $
Andrei Loktionov (1 Way Contract) 2 750 000 $ (1)
-Salary Remaining : 13 959 $
Ryan Callahan (1 Way Contract) 2 250 000 $ (1)
-Salary Remaining : 11 421 $
Karl Alzner (1 Way Contract) 2 100 000 $ (3)
-Salary Remaining : 10 660 $
Gabriel Bourque (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 10 152 $
Daniel Girardi (1 Way Contract) 1 760 000 $ (1)
-1 Way Contract Salary Cap : 17 600 $
-Salary Remaining : 8 934 $
Ladislav Smid (1 Way Contract) 1 600 000 $ (1)
-Salary Remaining : 8 122 $
Brian Elliott (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 7 614 $
Dave Bolland (Out of Payroll) 1 275 000 $ (2)
-Salary Remaining : 6 472 $
Tomas Plekanec (1 Way Contract) 1 200 000 $ (2)
-Salary Remaining : 6 091 $
Andrew Cogliano (1 Way Contract) 1 200 000 $ (3)
-Salary Remaining : 6 091 $
David Leneveu (1 Way Contract) 1 000 000 $ (3)
-Salary Remaining : 5 076 $
R.J. Umberger (1 Way Contract) 1 000 000 $ (1)
-1 Way Contract Salary Cap : 10 000 $
-Salary Remaining : 5 076 $
Aaron Ekblad 925 000 $ (2)
-Salary Remaining : 4 695 $
Leon Draisaitl 925 000 $ (2)
-Salary Remaining : 4 695 $
Jonathan Drouin 900 000 $ (3)
-Salary Remaining : 4 569 $
Mitchell Marner 900 000 $ (3)
-Salary Remaining : 4 569 $
Jacob Trouba 900 000 $ (1)
-Salary Remaining : 4 569 $
Boone Jenner 894 000 $ (2)
-Salary Remaining : 4 538 $
Jonathan Marchessault 800 000 $ (1)
-Salary Remaining : 4 061 $
Joakim Nordstrom 700 000 $ (2)
-Salary Remaining : 3 553 $
Total Pro Players25
Salary Commitment
Year 15 : 47 079 000 $
Year 16 : 29 519 000 $
Year 17 : 14 850 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 47 079 000 $
Year 16 : 29 519 000 $
Year 17 : 14 850 000 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 44 346 600 $
Year 16 : 29 519 000 $
Year 17 : 14 850 000 $
Year 18 : 0 $

Farm Players Salaries

Colby Armstrong 97 500 $ (1)
Salary Remaining : 0 $
Stephane Da Costa 90 000 $ (3)
Salary Remaining : 0 $
Nathan Beaulieu 90 000 $ (2)
Salary Remaining : 0 $
Kurtis Foster 90 000 $ (2)
Salary Remaining : 0 $
Colton Orr 87 500 $ (1)
Salary Remaining : 0 $
Derek Mackenzie 75 000 $ (1)
Salary Remaining : 0 $
Brett Carson 73 300 $ (1)
Salary Remaining : 0 $
Matt Martin 65 000 $ (1)
Salary Remaining : 0 $
Brett Sutter 52 900 $ (3)
Salary Remaining : 0 $
Dan Lacosta 50 000 $ (3)
Salary Remaining : 0 $
Tobias Enstrom 50 000 $ (2)
Salary Remaining : 0 $
Ben Lovejoy 50 000 $ (2)
Salary Remaining : 0 $
Tim Kennedy 50 000 $ (2)
Salary Remaining : 0 $
Andrew Wozniewski 50 000 $ (2)
Salary Remaining : 0 $
Sergei Kalinin 50 000 $ (2)
Salary Remaining : 0 $
Scott Wilson 50 000 $ (2)
Salary Remaining : 0 $
Total Farm Players16
Salary Commitment
Year 15 : 1 071 200 $
Year 16 : 672 900 $
Year 17 : 192 900 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 071 200 $
Year 16 : 672 900 $
Year 17 : 192 900 $
Year 18 : 0 $

Chicago



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 58 $ - 5 842 - 97,36%
Level 2: 5000 - 44 $ - 4 777 - 95,53%
Level 3: 2000 - 28 $ - 1 784 - 89,22%
Level 4: 4000 - 18 $ - 3 258 - 81,45%
Luxury : 1000 - 150 $ - 962 - 96,20%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 486 - 74,32%
Farm Level 2: 1000 - 16 $ - 739 - 73,86%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 623 - 92,35%
Average Income per Game1 220 879 $
Year to Date Revenue50 056 028 $
Farm
Home Games Left0
Average Attendance - %2 225 - 74,16%
Average Income per Game95 119 $
Year to Date Revenue3 899 893 $

Expense

Pro Players Total Salaries68 172 000 $
Pro Players Total Average Salaries67 922 000 $
Farm Players Total Salaries1 259 300 $
Farm Players Total Average Salaries1 259 300 $
Coaches Total Salaries1 205 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses60 131 143 $
Farm Year To Date Expenses1 737 246 $
Pro Salary Cap Per Days322 769 $
Pro Salary Cap To Date58 415 362 $
Farm Salary Cap Per Days6 734 $
Farm Salary Cap To Date1 182 246 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days1
Pro Expenses Per Days349 350 $
Pro Estimated Expenses349 350 $
Farm Remaining Season Days0
Farm Expenses Per Days9 702 $
Farm Estimated Expenses0 $
Estimated Season Expenses349 350 $
Estimated Season Salary Cap58 738 131 $
Estimate Under Maximum Salary Cap of 60 000 000 $1 261 869 $
Estimate Over Minimum Salary Cap of 0 $ 58 738 131 $
Current Bank Account10 164 197 $
Projected Bank Account9 814 847 $

Pro Players Salaries

Ilya Kovalchuk (1 Way Contract) 7 210 000 $ (2)
-Salary Remaining : 36 599 $
Pavel Datsyuk (1 Way Contract) 7 100 000 $ (1)
-Salary Remaining : 36 041 $
Tyler Seguin (1 Way Contract) 6 900 000 $ (3)
-Salary Remaining : 35 025 $
Oliver Ekman-Larsson (1 Way Contract) 6 900 000 $ (3)
-Salary Remaining : 35 025 $
Michael Del Zotto (1 Way Contract) 4 750 000 $ (3)
-Salary Remaining : 24 112 $
Luke Schenn (1 Way Contract) 4 600 000 $ (1)
-Salary Remaining : 23 350 $
Jason Demers (1 Way Contract) 3 980 000 $ (1)
-Salary Remaining : 20 203 $
Tyler Ennis (1 Way Contract) 3 750 000 $ (1)
-Salary Remaining : 19 036 $
Luca Sbisa (Out of Payroll) 3 000 000 $ (3)
-Salary Remaining : 15 228 $
Zack Smith (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 15 228 $
Marc-Andre Fleury (1 Way Contract) 2 800 000 $ (1)
-Salary Remaining : 14 213 $
Craig Anderson (1 Way Contract) 2 000 000 $ (3)
-Salary Remaining : 10 152 $
Mikael Backlund (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 10 152 $
Brandon Dubinsky (1 Way Contract) 1 550 000 $ (2)
-Salary Remaining : 7 868 $
Simon Gagne (1 Way Contract) 1 100 000 $ (1)
-Salary Remaining : 5 584 $
Matt Read (1 Way Contract) 1 100 000 $ (2)
-Salary Remaining : 5 584 $
J.T. Miller 925 000 $ (2)
-Salary Remaining : 4 695 $
Zbynek Michalek (1 Way Contract) 925 000 $ (1)
-Salary Remaining : 4 695 $
Brendan Smith 875 000 $ (2)
-Salary Remaining : 4 442 $
Antoine Vermette (1 Way Contract) 851 000 $ (2)
-Salary Remaining : 4 320 $
Tomas Tatar 840 000 $ (1)
-Salary Remaining : 4 264 $
Corey Potter (1 Way Contract) 700 000 $ (1)
-1 Way Contract Salary Cap : 7 000 $
-Salary Remaining : 3 553 $
Scott Hartnell (1 Way Contract) 666 000 $ (1)
-Salary Remaining : 3 381 $
Drew Miller (1 Way Contract) 650 000 $ (1)
-1 Way Contract Salary Cap : 6 500 $
-Salary Remaining : 3 299 $
Total Pro Players24
Salary Commitment
Year 15 : 68 172 000 $
Year 16 : 35 811 000 $
Year 17 : 23 050 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 67 922 000 $
Year 16 : 35 811 000 $
Year 17 : 23 300 000 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 66 585 500 $
Year 16 : 35 811 000 $
Year 17 : 23 300 000 $
Year 18 : 0 $

Farm Players Salaries

Ryan Jones 125 000 $ (1)
Salary Remaining : 0 $
Joey Mormina 97 500 $ (1)
Salary Remaining : 0 $
Greg Mauldin 96 000 $ (1)
Salary Remaining : 0 $
Joey Hishon 90 000 $ (2)
Salary Remaining : 0 $
Jonas Gustavsson 90 000 $ (1)
Salary Remaining : 0 $
Maxime Macenauer 70 000 $ (3)
Salary Remaining : 0 $
Patrik Nemeth 70 000 $ (2)
Salary Remaining : 0 $
Kevin Connauton 68 300 $ (1)
Salary Remaining : 0 $
Bob Sanguinetti 65 000 $ (1)
Salary Remaining : 0 $
Michael Chaput 65 000 $ (1)
Salary Remaining : 0 $
Riku Helenius 65 000 $ (1)
Salary Remaining : 0 $
Andreas Nodl 65 000 $ (2)
Salary Remaining : 0 $
Blair Jones 60 000 $ (1)
Salary Remaining : 0 $
Connor Brickley 60 000 $ (2)
Salary Remaining : 0 $
Jeremy Colliton 60 000 $ (1)
Salary Remaining : 0 $
Jonathon Blum 57 500 $ (1)
Salary Remaining : 0 $
Steven Kampfer 55 000 $ (1)
Salary Remaining : 0 $
Total Farm Players17
Salary Commitment
Year 15 : 1 259 300 $
Year 16 : 355 000 $
Year 17 : 70 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 259 300 $
Year 16 : 355 000 $
Year 17 : 70 000 $
Year 18 : 0 $

Colorado



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - 125 $ - 5 296 - 88,26%
Level 2: 5000 - 80 $ - 3 248 - 64,96%
Level 3: 2778 - 60 $ - 1 996 - 71,84%
Level 4: 5556 - 45 $ - 3 936 - 70,83%
Luxury : 1000 - 220 $ - 858 - 85,76%
Total Capacity :20334
Farm
Farm Level 1: 2000 - 100 $ - 1 514 - 75,72%
Farm Level 2: 1000 - 50 $ - 753 - 75,31%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15 333 - 75,40%
Average Income per Game1 260 618 $
Year to Date Revenue51 685 334 $
Farm
Home Games Left0
Average Attendance - %2 267 - 75,58%
Average Income per Game71 523 $
Year to Date Revenue2 932 432 $

Expense

Pro Players Total Salaries57 993 000 $
Pro Players Total Average Salaries57 993 000 $
Farm Players Total Salaries1 806 700 $
Farm Players Total Average Salaries1 806 700 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses59 042 706 $
Farm Year To Date Expenses2 194 468 $
Pro Salary Cap Per Days291 114 $
Pro Salary Cap To Date55 575 470 $
Farm Salary Cap Per Days9 661 $
Farm Salary Cap To Date1 694 446 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days1
Pro Expenses Per Days309 609 $
Pro Estimated Expenses309 609 $
Farm Remaining Season Days0
Farm Expenses Per Days12 335 $
Farm Estimated Expenses0 $
Estimated Season Expenses309 609 $
Estimated Season Salary Cap55 866 584 $
Estimate Under Maximum Salary Cap of 60 000 000 $4 133 416 $
Estimate Over Minimum Salary Cap of 0 $ 55 866 584 $
Current Bank Account(2 321 409 $)
Projected Bank Account(2 631 018 $)

Pro Players Salaries

Rick Nash (1 Way Contract) 7 500 000 $ (1)
-Salary Remaining : 38 071 $
Jonathan Toews (1 Way Contract) 6 250 000 $ (1)
-Salary Remaining : 31 726 $
Jordan Staal (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 27 919 $
Trevor Daley (1 Way Contract) 5 470 000 $ (2)
-Salary Remaining : 27 766 $
Ben Bishop (1 Way Contract) 4 500 000 $ (4)
-Salary Remaining : 22 843 $
Paul Martin (1 Way Contract) 4 010 000 $ (1)
-Salary Remaining : 20 355 $
Jack Johnson (1 Way Contract) 4 000 000 $ (3)
-Salary Remaining : 20 305 $
Jeff Petry (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 17 766 $
Mathieu Perreault (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 15 228 $
Nail Yakupov (1 Way Contract) 2 800 000 $ (1)
-Salary Remaining : 14 213 $
Jakub Voracek (1 Way Contract) 2 250 000 $ (1)
-Salary Remaining : 11 421 $
Marcus Kruger (1 Way Contract) 1 800 000 $ (2)
-Salary Remaining : 9 137 $
Josh Gorges (1 Way Contract) 1 710 000 $ (1)
-Salary Remaining : 8 680 $
Alex Killorn (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 5 076 $
William Nylander 900 000 $ (3)
-Salary Remaining : 4 569 $
Ryan Ellis 900 000 $ (1)
-Salary Remaining : 4 569 $
Cory Emmerton (1 Way Contract) 650 000 $ (1)
-1 Way Contract Salary Cap : 6 500 $
-Salary Remaining : 3 299 $
Jarome Iginla (1 Way Contract) 621 000 $ (1)
-Salary Remaining : 3 152 $
Chris Kunitz (1 Way Contract) 611 000 $ (1)
-Salary Remaining : 3 102 $
Tim Brent (1 Way Contract) 521 000 $ (1)
-Salary Remaining : 2 645 $
Karri Ramo 500 000 $ (4)
-Salary Remaining : 2 538 $
Total Pro Players21
Salary Commitment
Year 15 : 57 993 000 $
Year 16 : 22 670 000 $
Year 17 : 9 900 000 $
Year 18 : 5 000 000 $
Salary Average Commitment
Year 15 : 57 993 000 $
Year 16 : 22 670 000 $
Year 17 : 9 900 000 $
Year 18 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 15 : 57 349 500 $
Year 16 : 22 670 000 $
Year 17 : 9 900 000 $
Year 18 : 5 000 000 $

Farm Players Salaries

Nolan Schaefer 140 000 $ (2)
Salary Remaining : 0 $
Scott Hannan 140 000 $ (2)
Salary Remaining : 0 $
Antti Miettinen 125 100 $ (2)
Salary Remaining : 0 $
Thomas Greiss 120 100 $ (3)
Salary Remaining : 0 $
Clay Wilson 100 000 $ (1)
Salary Remaining : 0 $
P-A Parenteau 96 100 $ (3)
Salary Remaining : 0 $
Raffi Torres 95 100 $ (1)
Salary Remaining : 0 $
David Booth 95 100 $ (1)
Salary Remaining : 0 $
Kurt Sauer 90 100 $ (1)
Salary Remaining : 0 $
Eric Nystrom 90 100 $ (2)
Salary Remaining : 0 $
Derek Meech 90 000 $ (1)
Salary Remaining : 0 $
Cam Paddock 75 100 $ (2)
Salary Remaining : 0 $
Daniel Winnik 75 000 $ (1)
Salary Remaining : 0 $
Chris Tanev 75 000 $ (1)
Salary Remaining : 0 $
Brad Malone 70 000 $ (1)
Salary Remaining : 0 $
Corey Tropp 62 500 $ (1)
Salary Remaining : 0 $
Andrej Nestrasil 59 300 $ (1)
Salary Remaining : 0 $
Eric Wellwood 58 000 $ (3)
Salary Remaining : 0 $
Eric Gryba 50 100 $ (1)
Salary Remaining : 0 $
Chris Mueller 50 000 $ (3)
Salary Remaining : 0 $
Linus Omark 50 000 $ (4)
Salary Remaining : 0 $
Total Farm Players21
Salary Commitment
Year 15 : 1 806 700 $
Year 16 : 944 500 $
Year 17 : 374 200 $
Year 18 : 50 000 $
Salary Average Commitment
Year 15 : 1 806 700 $
Year 16 : 944 500 $
Year 17 : 374 200 $
Year 18 : 50 000 $

Columbus



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - 71 $ - 5 570 - 92,83%
Level 2: 5000 - 45 $ - 4 537 - 90,74%
Level 3: 2778 - 24 $ - 2 190 - 78,83%
Level 4: 5556 - 15 $ - 4 466 - 80,39%
Luxury : 1000 - 145 $ - 932 - 93,25%
Total Capacity :20334
Farm
Farm Level 1: 2000 - 20 $ - 1 494 - 74,69%
Farm Level 2: 1000 - 10 $ - 751 - 75,14%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 695 - 87,02%
Average Income per Game1 306 389 $
Year to Date Revenue53 561 953 $
Farm
Home Games Left0
Average Attendance - %2 245 - 74,84%
Average Income per Game55 712 $
Year to Date Revenue2 284 201 $

Expense

Pro Players Total Salaries62 466 000 $
Pro Players Total Average Salaries62 641 000 $
Farm Players Total Salaries1 955 200 $
Farm Players Total Average Salaries1 955 200 $
Coaches Total Salaries4 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses62 119 067 $
Farm Year To Date Expenses2 352 183 $
Pro Salary Cap Per Days314 959 $
Pro Salary Cap To Date58 015 076 $
Farm Salary Cap Per Days10 456 $
Farm Salary Cap To Date1 852 192 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days1
Pro Expenses Per Days335 868 $
Pro Estimated Expenses335 868 $
Farm Remaining Season Days0
Farm Expenses Per Days13 129 $
Farm Estimated Expenses0 $
Estimated Season Expenses335 868 $
Estimated Season Salary Cap58 330 035 $
Estimate Under Maximum Salary Cap of 60 000 000 $1 669 965 $
Estimate Over Minimum Salary Cap of 0 $ 58 330 035 $
Current Bank Account(6 442 309 $)
Projected Bank Account(6 778 177 $)

Pro Players Salaries

Joe Pavelski (1 Way Contract) 7 760 000 $ (2)
-Salary Remaining : 39 391 $
Corey Perry (1 Way Contract) 6 350 000 $ (2)
-Salary Remaining : 32 234 $
Michael Grabner (1 Way Contract) 5 750 000 $ (1)
-Salary Remaining : 29 188 $
Casey Borer (1 Way Contract) 5 250 000 $ (2)
-Salary Remaining : 26 650 $
Justin Williams (1 Way Contract) 5 100 000 $ (1)
-Salary Remaining : 25 888 $
Cam Fowler (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 25 381 $
Shea Weber (1 Way Contract) 4 500 000 $ (3)
-Salary Remaining : 22 843 $
Jake Gardiner (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 15 228 $
Derek Stepan (1 Way Contract) 2 900 000 $ (1)
-Salary Remaining : 14 721 $
Erik Gudbranson (1 Way Contract) 2 800 000 $ (2)
-Salary Remaining : 14 213 $
Craig Smith (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 12 690 $
Antero Niittymaki (1 Way Contract) 1 750 000 $ (3)
-Salary Remaining : 8 883 $
Carey Price (1 Way Contract) 1 700 000 $ (1)
-Salary Remaining : 8 629 $
Radim Vrbata (1 Way Contract) 1 600 000 $ (1)
-Salary Remaining : 8 122 $
Patrick Sharp (1 Way Contract) 1 401 000 $ (2)
-Salary Remaining : 7 112 $
Calle Jarnkrok 900 000 $ (2)
-Salary Remaining : 4 569 $
Auston Matthews 900 000 $ (3)
-Salary Remaining : 4 569 $
Peter Holland 900 000 $ (1)
-Salary Remaining : 4 569 $
Damian Brunner (1 Way Contract) 700 000 $ (3)
-Salary Remaining : 3 553 $
Derek Dorsett (1 Way Contract) 600 000 $ (1)
-1 Way Contract Salary Cap : 6 000 $
-Salary Remaining : 3 046 $
Greg Zanon (1 Way Contract) 580 000 $ (2)
-Salary Remaining : 2 944 $
Mikkel Boedker (1 Way Contract) 525 000 $ (1)
-Salary Remaining : 2 665 $
Total Pro Players22
Salary Commitment
Year 15 : 62 466 000 $
Year 16 : 37 891 000 $
Year 17 : 7 850 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 62 641 000 $
Year 16 : 37 891 000 $
Year 17 : 7 850 000 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 62 047 000 $
Year 16 : 37 891 000 $
Year 17 : 7 850 000 $
Year 18 : 0 $

Farm Players Salaries

Patrick O'Sullivan 150 000 $ (1)
Salary Remaining : 0 $
Christian Ehrhoff 145 000 $ (2)
Salary Remaining : 0 $
John Mitchell 140 000 $ (2)
Salary Remaining : 0 $
Ryan White 131 500 $ (1)
Salary Remaining : 0 $
Tomas Kopecky 130 000 $ (2)
Salary Remaining : 0 $
Dany Sabourin 110 000 $ (1)
Salary Remaining : 0 $
Patrick Eaves 99 000 $ (1)
Salary Remaining : 0 $
Jeremy Williams 98 900 $ (3)
Salary Remaining : 0 $
Ville Koistinen 95 100 $ (3)
Salary Remaining : 0 $
Jimmy Hayes 86 700 $ (1)
Salary Remaining : 0 $
Tom Kostopoulos 86 500 $ (1)
Salary Remaining : 0 $
Jacob Josefson 80 000 $ (1)
Salary Remaining : 0 $
Nate Thompson 80 000 $ (1)
Salary Remaining : 0 $
Justin Falk 80 000 $ (2)
Salary Remaining : 0 $
Dwight King 77 500 $ (1)
Salary Remaining : 0 $
Matt Taormina 75 000 $ (3)
Salary Remaining : 0 $
David Clarkson 65 000 $ (1)
Salary Remaining : 0 $
Kevin Poulin 65 000 $ (3)
Salary Remaining : 0 $
Cody Goloubef 60 000 $ (1)
Salary Remaining : 0 $
Michal Jordan 50 000 $ (2)
Salary Remaining : 0 $
Philip Larsen 50 000 $ (1)
Salary Remaining : 0 $
Total Farm Players21
Salary Commitment
Year 15 : 1 955 200 $
Year 16 : 879 000 $
Year 17 : 334 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 955 200 $
Year 16 : 879 000 $
Year 17 : 334 000 $
Year 18 : 0 $

Detroit



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - 76 $ - 4 740 - 79,00%
Level 2: 5000 - 46 $ - 4 473 - 89,45%
Level 3: 2000 - 28 $ - 1 984 - 99,20%
Level 4: 4000 - 25 $ - 2 740 - 68,49%
Luxury : 1000 - 150 $ - 959 - 95,88%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 1 504 - 75,21%
Farm Level 2: 1000 - 20 $ - 755 - 75,50%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14 895 - 82,75%
Average Income per Game1 242 435 $
Year to Date Revenue50 939 831 $
Farm
Home Games Left0
Average Attendance - %2 259 - 75,31%
Average Income per Game100 944 $
Year to Date Revenue4 138 684 $

Expense

Pro Players Total Salaries60 912 000 $
Pro Players Total Average Salaries60 912 000 $
Farm Players Total Salaries1 142 100 $
Farm Players Total Average Salaries1 142 100 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses62 485 925 $
Farm Year To Date Expenses1 837 284 $
Pro Salary Cap Per Days295 242 $
Pro Salary Cap To Date57 723 093 $
Farm Salary Cap Per Days6 107 $
Farm Salary Cap To Date1 327 946 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days1
Pro Expenses Per Days319 350 $
Pro Estimated Expenses319 350 $
Farm Remaining Season Days0
Farm Expenses Per Days8 781 $
Farm Estimated Expenses0 $
Estimated Season Expenses319 350 $
Estimated Season Salary Cap58 018 335 $
Estimate Under Maximum Salary Cap of 60 000 000 $1 981 665 $
Estimate Over Minimum Salary Cap of 0 $ 58 018 335 $
Current Bank Account3 032 718 $
Projected Bank Account2 713 368 $

Pro Players Salaries

Nathan Gerbe (1 Way Contract) 7 000 000 $ (1)
-Salary Remaining : 35 533 $
Dustin Byfuglien (1 Way Contract) 6 750 000 $ (2)
-Salary Remaining : 34 264 $
Brayden Schenn (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 30 457 $
Michal Neuvirth (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 30 457 $
Marc-André Cliche (1 Way Contract) 4 800 000 $ (4)
-Salary Remaining : 24 365 $
Tyson Barrie (1 Way Contract) 3 750 000 $ (2)
-Salary Remaining : 19 036 $
Jake Muzzin (1 Way Contract) 3 610 000 $ (1)
-Salary Remaining : 18 325 $
Michael Stone (1 Way Contract) 3 300 000 $ (3)
-Salary Remaining : 16 751 $
Mike Ribeiro (1 Way Contract) 2 890 000 $ (1)
-Salary Remaining : 14 670 $
Joakim Andersson (1 Way Contract) 2 200 000 $ (2)
-Salary Remaining : 11 168 $
Magnus Paajarvi (1 Way Contract) 2 000 000 $ (2)
-Salary Remaining : 10 152 $
Jonathan Cheechoo (1 Way Contract) 1 900 000 $ (2)
-1 Way Contract Salary Cap : 19 000 $
-Salary Remaining : 9 645 $
Jakob Markstrom (1 Way Contract) 1 750 000 $ (2)
-Salary Remaining : 8 883 $
Jakub Kindl (1 Way Contract) 1 750 000 $ (1)
-Salary Remaining : 8 883 $
Bo Horvat 900 000 $ (2)
-Salary Remaining : 4 569 $
Nino Niederreiter 900 000 $ (1)
-Salary Remaining : 4 569 $
Andrej Sustr 900 000 $ (1)
-Salary Remaining : 4 569 $
Jesse Winchester (1 Way Contract) 877 000 $ (2)
-1 Way Contract Salary Cap : 8 770 $
-Salary Remaining : 4 452 $
Nikita Nesterov 800 000 $ (3)
-Salary Remaining : 4 061 $
Ryan Hartman 800 000 $ (3)
-Salary Remaining : 4 061 $
Richard Panik 735 000 $ (1)
-Salary Remaining : 3 731 $
Zac Rinaldo 650 000 $ (3)
-Salary Remaining : 3 299 $
J.T. Brown (1 Way Contract) 650 000 $ (1)
-Salary Remaining : 3 299 $
Total Pro Players23
Salary Commitment
Year 15 : 60 912 000 $
Year 16 : 36 477 000 $
Year 17 : 16 350 000 $
Year 18 : 4 800 000 $
Salary Average Commitment
Year 15 : 60 912 000 $
Year 16 : 36 477 000 $
Year 17 : 16 350 000 $
Year 18 : 4 800 000 $
Salary Cap with 1 Way Contract
Year 15 : 58 162 770 $
Year 16 : 33 727 770 $
Year 17 : 16 350 000 $
Year 18 : 4 800 000 $

Farm Players Salaries

Curtis McElhinney 152 000 $ (1)
Salary Remaining : 0 $
Derek Morris 136 000 $ (1)
Salary Remaining : 0 $
Joe Piskula 116 000 $ (1)
Salary Remaining : 0 $
Ryan Hamilton 97 800 $ (3)
Salary Remaining : 0 $
Tuomo Ruutu 97 600 $ (3)
Salary Remaining : 0 $
Steve Oleksy 97 100 $ (3)
Salary Remaining : 0 $
Stefan Elliott 90 000 $ (2)
Salary Remaining : 0 $
Janis Sprukts 85 600 $ (1)
Salary Remaining : 0 $
Marek Schwarz 85 000 $ (3)
Salary Remaining : 0 $
Anthony Peluso 70 000 $ (2)
Salary Remaining : 0 $
Mark Letestu 60 000 $ (2)
Salary Remaining : 0 $
Zack Stortini 55 000 $ (2)
Salary Remaining : 0 $
Total Farm Players12
Salary Commitment
Year 15 : 1 142 100 $
Year 16 : 652 500 $
Year 17 : 377 500 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 142 100 $
Year 16 : 652 500 $
Year 17 : 377 500 $
Year 18 : 0 $

Edmonton



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 8333 - 70 $ - 5 560 - 66,72%
Level 2: 5166 - 45 $ - 4 663 - 90,25%
Level 3: 2778 - 27 $ - 2 161 - 77,80%
Level 4: 5556 - 13 $ - 4 491 - 80,83%
Luxury : 1389 - 148 $ - 1 005 - 72,32%
Total Capacity :23222
Farm
Farm Level 1: 2000 - 30 $ - 1 494 - 74,70%
Farm Level 2: 1000 - 10 $ - 751 - 75,09%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 879 - 76,99%
Average Income per Game1 276 056 $
Year to Date Revenue52 318 307 $
Farm
Home Games Left0
Average Attendance - %2 245 - 74,83%
Average Income per Game77 968 $
Year to Date Revenue3 196 674 $

Expense

Pro Players Total Salaries59 539 000 $
Pro Players Total Average Salaries59 539 000 $
Farm Players Total Salaries1 523 800 $
Farm Players Total Average Salaries1 523 800 $
Coaches Total Salaries3 660 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses59 240 845 $
Farm Year To Date Expenses2 550 392 $
Pro Salary Cap Per Days297 565 $
Pro Salary Cap To Date56 008 790 $
Farm Salary Cap Per Days8 149 $
Farm Salary Cap To Date1 534 782 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days1
Pro Expenses Per Days315 680 $
Pro Estimated Expenses315 680 $
Farm Remaining Season Days0
Farm Expenses Per Days13 550 $
Farm Estimated Expenses0 $
Estimated Season Expenses315 680 $
Estimated Season Salary Cap56 306 355 $
Estimate Under Maximum Salary Cap of 60 000 000 $3 693 645 $
Estimate Over Minimum Salary Cap of 0 $ 56 306 355 $
Current Bank Account12 144 150 $
Projected Bank Account11 828 470 $

Pro Players Salaries

Sidney Crosby (1 Way Contract) 7 300 000 $ (1)
-Salary Remaining : 37 056 $
Drew Doughty (1 Way Contract) 7 000 000 $ (1)
-Salary Remaining : 35 533 $
Nathan MacKinnon (1 Way Contract) 7 000 000 $ (4)
-Salary Remaining : 35 533 $
Guillaume Latendresse (1 Way Contract) 7 000 000 $ (3)
-Salary Remaining : 35 533 $
Evgeni Malkin (1 Way Contract) 6 000 000 $ (4)
-Salary Remaining : 30 457 $
Kevin Shattenkirk (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 22 843 $
Francois Beauchemin (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 22 843 $
Zdeno Chara (1 Way Contract) 3 010 000 $ (1)
-Salary Remaining : 15 279 $
Martin Jones (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 10 152 $
Steve Mason (1 Way Contract) 1 600 000 $ (2)
-Salary Remaining : 8 122 $
Marcus Foligno (1 Way Contract) 1 000 000 $ (2)
-Salary Remaining : 5 076 $
Fabian Brunnstrom (1 Way Contract) 928 000 $ (2)
-1 Way Contract Salary Cap : 9 280 $
-Salary Remaining : 4 711 $
Johnny Gaudreau 900 000 $ (2)
-Salary Remaining : 4 569 $
Ryan Johansen 900 000 $ (1)
-Salary Remaining : 4 569 $
Vladimir Tarasenko 900 000 $ (1)
-Salary Remaining : 4 569 $
Evgeny Kuznetsov 900 000 $ (2)
-Salary Remaining : 4 569 $
Sami Vatanen 900 000 $ (2)
-Salary Remaining : 4 569 $
Mikael Granlund 900 000 $ (2)
-Salary Remaining : 4 569 $
Jordan Martinook 841 000 $ (2)
-Salary Remaining : 4 269 $
Oscar Lindberg 760 000 $ (2)
-Salary Remaining : 3 858 $
Brady Skjei 700 000 $ (3)
-Salary Remaining : 3 553 $
Total Pro Players21
Salary Commitment
Year 15 : 59 539 000 $
Year 16 : 33 929 000 $
Year 17 : 20 700 000 $
Year 18 : 13 000 000 $
Salary Average Commitment
Year 15 : 59 539 000 $
Year 16 : 33 929 000 $
Year 17 : 20 700 000 $
Year 18 : 13 000 000 $
Salary Cap with 1 Way Contract
Year 15 : 58 620 280 $
Year 16 : 33 010 280 $
Year 17 : 20 700 000 $
Year 18 : 13 000 000 $

Farm Players Salaries

Chris Campoli 151 000 $ (3)
Salary Remaining : 0 $
Jiri Hudler 129 100 $ (2)
Salary Remaining : 0 $
Clarke MacArthur 122 000 $ (2)
Salary Remaining : 0 $
David Rundblad 90 000 $ (1)
Salary Remaining : 0 $
Colin Wilson 90 000 $ (1)
Salary Remaining : 0 $
Grant Clitsome 90 000 $ (2)
Salary Remaining : 0 $
Vladislav Namestnikov 90 000 $ (2)
Salary Remaining : 0 $
Riley Nash 87 500 $ (1)
Salary Remaining : 0 $
Chris VandeVelde 85 000 $ (1)
Salary Remaining : 0 $
Alexey Marchenko 79 200 $ (2)
Salary Remaining : 0 $
Ryan Potulny 70 000 $ (2)
Salary Remaining : 0 $
Anton Belov 70 000 $ (4)
Salary Remaining : 0 $
Scott Harrington 70 000 $ (2)
Salary Remaining : 0 $
Enver Lisin 70 000 $ (3)
Salary Remaining : 0 $
Tyler Graovac 60 000 $ (2)
Salary Remaining : 0 $
Michael Sgarbossa 60 000 $ (2)
Salary Remaining : 0 $
Ben Smith 60 000 $ (2)
Salary Remaining : 0 $
Al Montoya 50 000 $ (2)
Salary Remaining : 0 $
Total Farm Players18
Salary Commitment
Year 15 : 1 523 800 $
Year 16 : 1 171 300 $
Year 17 : 291 000 $
Year 18 : 70 000 $
Salary Average Commitment
Year 15 : 1 523 800 $
Year 16 : 1 171 300 $
Year 17 : 291 000 $
Year 18 : 70 000 $

Floride



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - 73 $ - 4 742 - 79,03%
Level 2: 5000 - 50 $ - 4 214 - 84,27%
Level 3: 2500 - 24 $ - 2 120 - 84,81%
Level 4: 5000 - 18 $ - 4 200 - 84,00%
Luxury : 1000 - 160 $ - 854 - 85,41%
Total Capacity :19500
Farm
Farm Level 1: 2000 - 35 $ - 1 483 - 74,15%
Farm Level 2: 1000 - 25 $ - 743 - 74,29%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 130 - 82,72%
Average Income per Game1 231 681 $
Year to Date Revenue50 498 910 $
Farm
Home Games Left0
Average Attendance - %2 226 - 74,19%
Average Income per Game42 643 $
Year to Date Revenue1 748 369 $

Expense

Pro Players Total Salaries47 226 000 $
Pro Players Total Average Salaries46 726 000 $
Farm Players Total Salaries1 749 000 $
Farm Players Total Average Salaries1 749 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses54 947 446 $
Farm Year To Date Expenses2 265 919 $
Pro Salary Cap Per Days213 820 $
Pro Salary Cap To Date48 510 642 $
Farm Salary Cap Per Days9 353 $
Farm Salary Cap To Date1 760 276 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days1
Pro Expenses Per Days244 802 $
Pro Estimated Expenses244 802 $
Farm Remaining Season Days0
Farm Expenses Per Days12 027 $
Farm Estimated Expenses0 $
Estimated Season Expenses244 802 $
Estimated Season Salary Cap48 724 462 $
Estimate Under Maximum Salary Cap of 60 000 000 $11 275 538 $
Estimate Over Minimum Salary Cap of 0 $ 48 724 462 $
Current Bank Account(911 086 $)
Projected Bank Account(1 155 888 $)

Pro Players Salaries

Gabriel Landeskog (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 30 457 $
Jeff Schultz (1 Way Contract) 5 000 000 $ (3)
-Salary Remaining : 25 381 $
Alex Tanguay (1 Way Contract) 4 900 000 $ (1)
-Salary Remaining : 24 873 $
Alexander Edler (1 Way Contract) 4 650 000 $ (3)
-Salary Remaining : 23 604 $
Eric Fehr (1 Way Contract) 3 350 000 $ (3)
-1 Way Contract Salary Cap : 33 500 $
-Salary Remaining : 17 005 $
Nick Bonino (1 Way Contract) 2 900 000 $ (1)
-Salary Remaining : 14 721 $
Gregory Stewart (1 Way Contract) 2 600 000 $ (3)
-Salary Remaining : 13 198 $
Ryan Parent (1 Way Contract) 2 550 000 $ (2)
-Salary Remaining : 12 944 $
Chris Stewart (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 12 690 $
Nick Spaling (1 Way Contract) 1 750 000 $ (1)
-Salary Remaining : 8 883 $
Shawn Matthias (1 Way Contract) 1 300 000 $ (1)
-1 Way Contract Salary Cap : 13 000 $
-Salary Remaining : 6 599 $
Derek Roy (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 6 091 $
Pascal Leclaire (1 Way Contract) 1 120 000 $ (2)
-Salary Remaining : 5 685 $
Adam Clendening 925 000 $ (2)
-Salary Remaining : 4 695 $
Alex Galchenyuk 925 000 $ (2)
-Salary Remaining : 4 695 $
Tyler Johnson 900 000 $ (1)
-Salary Remaining : 4 569 $
Andre Burakovsky 900 000 $ (3)
-Salary Remaining : 4 569 $
Mark Stone 873 000 $ (1)
-Salary Remaining : 4 431 $
Brandon Carlo 800 000 $ (3)
-Salary Remaining : 4 061 $
Petr Mrazek 733 000 $ (2)
-Salary Remaining : 3 721 $
Connor Carrick 700 000 $ (3)
-Salary Remaining : 3 553 $
Viktor Arvidsson 650 000 $ (2)
-Salary Remaining : 3 299 $
Total Pro Players22
Salary Commitment
Year 15 : 47 226 000 $
Year 16 : 30 503 000 $
Year 17 : 23 200 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 46 726 000 $
Year 16 : 30 403 000 $
Year 17 : 23 500 000 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 42 122 500 $
Year 16 : 27 086 500 $
Year 17 : 20 183 500 $
Year 18 : 0 $

Farm Players Salaries

Gregory Campbell 150 000 $ (1)
Salary Remaining : 0 $
Deryk Engelland 149 100 $ (1)
Salary Remaining : 0 $
Colin Greening 122 000 $ (3)
Salary Remaining : 0 $
Brandon Prust 122 000 $ (3)
Salary Remaining : 0 $
Nigel Dawes 122 000 $ (3)
Salary Remaining : 0 $
Patrick Wiercioch 120 000 $ (2)
Salary Remaining : 0 $
Martin Skoula 116 900 $ (1)
Salary Remaining : 0 $
Jeff Zatkoff 99 500 $ (3)
Salary Remaining : 0 $
John-Michael Liles 97 500 $ (1)
Salary Remaining : 0 $
Christian Thomas 92 500 $ (2)
Salary Remaining : 0 $
Tanner Kero 92 500 $ (2)
Salary Remaining : 0 $
David Liffiton 90 000 $ (2)
Salary Remaining : 0 $
Jordin Tootoo 90 000 $ (2)
Salary Remaining : 0 $
Mattias Ohlund 90 000 $ (2)
Salary Remaining : 0 $
Ben Walter 75 000 $ (2)
Salary Remaining : 0 $
Martin Havlat 60 000 $ (2)
Salary Remaining : 0 $
Matt D'Agostini 60 000 $ (3)
Salary Remaining : 0 $
Total Farm Players17
Salary Commitment
Year 15 : 1 749 000 $
Year 16 : 1 235 500 $
Year 17 : 525 500 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 749 000 $
Year 16 : 1 235 500 $
Year 17 : 525 500 $
Year 18 : 0 $

LosAngeles



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - 72 $ - 4 415 - 73,59%
Level 2: 5000 - 42 $ - 4 039 - 80,77%
Level 3: 2000 - 33 $ - 1 412 - 70,58%
Level 4: 4000 - 20 $ - 2 909 - 72,74%
Luxury : 1000 - 153 $ - 729 - 72,95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 100 $ - 1 500 - 74,98%
Farm Level 2: 1000 - 50 $ - 758 - 75,78%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13 504 - 75,02%
Average Income per Game1 195 651 $
Year to Date Revenue49 021 693 $
Farm
Home Games Left0
Average Attendance - %2 257 - 75,25%
Average Income per Game279 906 $
Year to Date Revenue11 476 127 $

Expense

Pro Players Total Salaries63 940 000 $
Pro Players Total Average Salaries63 940 000 $
Farm Players Total Salaries1 598 000 $
Farm Players Total Average Salaries1 598 000 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses60 808 942 $
Farm Year To Date Expenses1 984 599 $
Pro Salary Cap Per Days324 569 $
Pro Salary Cap To Date58 780 986 $
Farm Salary Cap Per Days8 545 $
Farm Salary Cap To Date1 484 625 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days1
Pro Expenses Per Days334 721 $
Pro Estimated Expenses334 721 $
Farm Remaining Season Days0
Farm Expenses Per Days11 219 $
Farm Estimated Expenses0 $
Estimated Season Expenses334 721 $
Estimated Season Salary Cap59 105 555 $
Estimate Under Maximum Salary Cap of 60 000 000 $894 445 $
Estimate Over Minimum Salary Cap of 0 $ 59 105 555 $
Current Bank Account(1 914 103 $)
Projected Bank Account(2 248 824 $)

Pro Players Salaries

Victor Hedman (1 Way Contract) 6 500 000 $ (3)
-Salary Remaining : 32 995 $
Derick Brassard (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 30 457 $
Anze Kopitar (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 30 457 $
Patrice Bergeron (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 30 457 $
Mark Giordano (1 Way Contract) 5 700 000 $ (1)
-Salary Remaining : 28 934 $
Torey Krug (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 27 919 $
Loui Eriksson (1 Way Contract) 5 250 000 $ (1)
-Salary Remaining : 26 650 $
Jonathan Huberdeau (1 Way Contract) 4 300 000 $ (1)
-Salary Remaining : 21 827 $
Jason Garrison (1 Way Contract) 4 100 000 $ (1)
-Salary Remaining : 20 812 $
Carl Hagelin (1 Way Contract) 3 200 000 $ (2)
-Salary Remaining : 16 244 $
Sergei Bobrovsky (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 15 228 $
Slava Voynov (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 10 152 $
Corey Crawford (1 Way Contract) 950 000 $ (1)
-Salary Remaining : 4 822 $
Aleksander Barkov 925 000 $ (2)
-Salary Remaining : 4 695 $
Cal Clutterbuck (1 Way Contract) 900 000 $ (1)
-Salary Remaining : 4 569 $
Alexander Radulov 900 000 $ (3)
-Salary Remaining : 4 569 $
Darren Helm (1 Way Contract) 900 000 $ (1)
-Salary Remaining : 4 569 $
Artem Panarin 815 000 $ (2)
-Salary Remaining : 4 137 $
Nikita Zaitsev 500 000 $ (2)
-Salary Remaining : 2 538 $
Drayson Bowman (1 Way Contract) 500 000 $ (1)
-Salary Remaining : 2 538 $
Total Pro Players20
Salary Commitment
Year 15 : 63 940 000 $
Year 16 : 36 340 000 $
Year 17 : 30 900 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 63 940 000 $
Year 16 : 36 340 000 $
Year 17 : 30 900 000 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 63 940 000 $
Year 16 : 36 340 000 $
Year 17 : 30 900 000 $
Year 18 : 0 $

Farm Players Salaries

Darroll Powe 126 000 $ (1)
Salary Remaining : 0 $
Jason Williams 120 000 $ (1)
Salary Remaining : 0 $
Patrick Coulombe 120 000 $ (1)
Salary Remaining : 0 $
Ben Hutton 92 500 $ (2)
Salary Remaining : 0 $
Jesper Fast 90 000 $ (2)
Salary Remaining : 0 $
Jiri Sekac 90 000 $ (1)
Salary Remaining : 0 $
Jordan Schroeder 90 000 $ (1)
Salary Remaining : 0 $
Marc-Andre Bourdon 85 000 $ (1)
Salary Remaining : 0 $
Trevor Lewis 80 000 $ (1)
Salary Remaining : 0 $
Tommy Wingels 80 000 $ (2)
Salary Remaining : 0 $
Ryan Sproul 80 000 $ (2)
Salary Remaining : 0 $
Andrew Hammond 72 000 $ (1)
Salary Remaining : 0 $
Viktor Tikhonov 70 000 $ (1)
Salary Remaining : 0 $
Gilbert Brule 70 000 $ (2)
Salary Remaining : 0 $
Sven Andrighetto 62 500 $ (2)
Salary Remaining : 0 $
Nick Shore 60 000 $ (2)
Salary Remaining : 0 $
Robert Bortuzzo 55 000 $ (2)
Salary Remaining : 0 $
Rich Clune 55 000 $ (2)
Salary Remaining : 0 $
Curtis McKenzie 50 000 $ (1)
Salary Remaining : 0 $
Dylan DeMelo 50 000 $ (2)
Salary Remaining : 0 $
Total Farm Players20
Salary Commitment
Year 15 : 1 598 000 $
Year 16 : 695 000 $
Year 17 : 0 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 598 000 $
Year 16 : 695 000 $
Year 17 : 0 $
Year 18 : 0 $

Minnesota



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 80 $ - 4 383 - 73,04%
Level 2: 5000 - 60 $ - 3 168 - 63,35%
Level 3: 2000 - 40 $ - 1 311 - 65,53%
Level 4: 4000 - 25 $ - 2 667 - 66,68%
Luxury : 1000 - 150 $ - 947 - 94,67%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30 $ - 1 513 - 75,66%
Farm Level 2: 1000 - 20 $ - 766 - 76,56%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12 475 - 69,30%
Average Income per Game1 206 880 $
Year to Date Revenue49 482 071 $
Farm
Home Games Left0
Average Attendance - %2 279 - 75,96%
Average Income per Game90 457 $
Year to Date Revenue3 708 729 $

Expense

Pro Players Total Salaries31 675 000 $
Pro Players Total Average Salaries31 675 000 $
Farm Players Total Salaries710 000 $
Farm Players Total Average Salaries710 000 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 292 648 $
Farm Year To Date Expenses1 381 312 $
Pro Salary Cap Per Days160 787 $
Pro Salary Cap To Date42 374 813 $
Farm Salary Cap Per Days3 797 $
Farm Salary Cap To Date873 266 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days1
Pro Expenses Per Days163 325 $
Pro Estimated Expenses163 325 $
Farm Remaining Season Days0
Farm Expenses Per Days6 471 $
Farm Estimated Expenses0 $
Estimated Season Expenses163 325 $
Estimated Season Salary Cap42 535 600 $
Estimate Under Maximum Salary Cap of 60 000 000 $17 464 400 $
Estimate Over Minimum Salary Cap of 0 $ 42 535 600 $
Current Bank Account8 564 038 $
Projected Bank Account8 400 713 $

Pro Players Salaries

Alex Goligoski (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 27 919 $
Matt Lashoff (1 Way Contract) 3 900 000 $ (1)
-Salary Remaining : 19 797 $
Kyle Palmieri (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 15 228 $
Jussi Jokinen (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 12 690 $
Matt Moulson (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 7 614 $
Steve Downie (1 Way Contract) 1 500 000 $ (2)
-Salary Remaining : 7 614 $
Viktor Fasth 1 500 000 $ (3)
-Salary Remaining : 7 614 $
Brad Richards (1 Way Contract) 1 450 000 $ (3)
-Salary Remaining : 7 360 $
Kevan Miller (1 Way Contract) 1 300 000 $ (1)
-Salary Remaining : 6 599 $
Chris Kelly 1 300 000 $ (3)
-Salary Remaining : 6 599 $
Blake Comeau 1 200 000 $ (3)
-Salary Remaining : 6 091 $
Mark Scheifele 925 000 $ (2)
-Salary Remaining : 4 695 $
Zach Werenski 900 000 $ (3)
-Salary Remaining : 4 569 $
Frederik Andersen 900 000 $ (1)
-Salary Remaining : 4 569 $
Matt Frattin 850 000 $ (1)
-Salary Remaining : 4 315 $
Ryan Stanton (1 Way Contract) 750 000 $ (3)
-Salary Remaining : 3 807 $
Jack Skille 650 000 $ (3)
-Salary Remaining : 3 299 $
Kyle Wilson (1 Way Contract) 550 000 $ (1)
-Salary Remaining : 2 792 $
Conor Sheary 500 000 $ (2)
-Salary Remaining : 2 538 $
Adam Pardy 500 000 $ (2)
-Salary Remaining : 2 538 $
Lawrence Nycholat 500 000 $ (2)
-Salary Remaining : 2 538 $
Total Pro Players21
Salary Commitment
Year 15 : 31 675 000 $
Year 16 : 24 175 000 $
Year 17 : 13 250 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 31 675 000 $
Year 16 : 24 175 000 $
Year 17 : 13 250 000 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 31 675 000 $
Year 16 : 24 175 000 $
Year 17 : 13 250 000 $
Year 18 : 0 $

Farm Players Salaries

Peter Budaj 110 000 $ (2)
Salary Remaining : 0 $
Peter Schaefer 80 000 $ (2)
Salary Remaining : 0 $
Matt Kassian 70 000 $ (2)
Salary Remaining : 0 $
Brad Mills 50 000 $ (2)
Salary Remaining : 0 $
Andrew Alberts 50 000 $ (2)
Salary Remaining : 0 $
Martin St.Pierre 50 000 $ (2)
Salary Remaining : 0 $
Patrik Elias 50 000 $ (2)
Salary Remaining : 0 $
Marcel Goc 50 000 $ (2)
Salary Remaining : 0 $
Mike McKenna 50 000 $ (2)
Salary Remaining : 0 $
Todd Fedoruk 50 000 $ (2)
Salary Remaining : 0 $
Matt Walker 50 000 $ (2)
Salary Remaining : 0 $
Aaron Rome 50 000 $ (2)
Salary Remaining : 0 $
Total Farm Players12
Salary Commitment
Year 15 : 710 000 $
Year 16 : 710 000 $
Year 17 : 0 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 710 000 $
Year 16 : 710 000 $
Year 17 : 0 $
Year 18 : 0 $

Montreal



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - 70 $ - 5 114 - 85,23%
Level 2: 5250 - 44 $ - 4 565 - 86,96%
Level 3: 2500 - 24 $ - 2 091 - 83,62%
Level 4: 5200 - 14 $ - 4 202 - 80,82%
Luxury : 1000 - 210 $ - 600 - 60,03%
Total Capacity :19950
Farm
Farm Level 1: 2000 - 75 $ - 1 517 - 75,86%
Farm Level 2: 1000 - 45 $ - 755 - 75,48%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 573 - 83,07%
Average Income per Game1 256 727 $
Year to Date Revenue51 525 821 $
Farm
Home Games Left0
Average Attendance - %2 272 - 75,73%
Average Income per Game219 303 $
Year to Date Revenue8 991 413 $

Expense

Pro Players Total Salaries57 255 000 $
Pro Players Total Average Salaries57 255 000 $
Farm Players Total Salaries1 421 000 $
Farm Players Total Average Salaries1 421 000 $
Coaches Total Salaries4 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses59 729 354 $
Farm Year To Date Expenses2 908 272 $
Pro Salary Cap Per Days290 635 $
Pro Salary Cap To Date56 984 294 $
Farm Salary Cap Per Days7 599 $
Farm Salary Cap To Date1 402 324 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days1
Pro Expenses Per Days304 594 $
Pro Estimated Expenses304 594 $
Farm Remaining Season Days0
Farm Expenses Per Days15 620 $
Farm Estimated Expenses0 $
Estimated Season Expenses304 594 $
Estimated Season Salary Cap57 274 929 $
Estimate Under Maximum Salary Cap of 60 000 000 $2 725 071 $
Estimate Over Minimum Salary Cap of 0 $ 57 274 929 $
Current Bank Account14 347 607 $
Projected Bank Account14 043 013 $

Pro Players Salaries

Matt Duchene (1 Way Contract) 7 250 000 $ (1)
-Salary Remaining : 36 802 $
Steven Stamkos (1 Way Contract) 6 500 000 $ (3)
-Salary Remaining : 32 995 $
Paul Stastny (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 30 457 $
Braydon Coburn (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 30 457 $
Gustav Nyqvist (1 Way Contract) 5 800 000 $ (3)
-Salary Remaining : 29 442 $
Braden Holtby (1 Way Contract) 5 250 000 $ (1)
-Salary Remaining : 26 650 $
Nick Leddy (1 Way Contract) 4 300 000 $ (1)
-Salary Remaining : 21 827 $
Rob Schremp (1 Way Contract) 3 500 000 $ (3)
-Salary Remaining : 17 766 $
Mike Cammalleri (1 Way Contract) 2 500 000 $ (1)
-Salary Remaining : 12 690 $
Scott Gomez (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 10 152 $
Zac Dalpe (1 Way Contract) 1 600 000 $ (1)
-Salary Remaining : 8 122 $
Alexander Burmistrov 900 000 $ (2)
-Salary Remaining : 4 569 $
Hampus Lindholm 900 000 $ (1)
-Salary Remaining : 4 569 $
Connor Murphy 800 000 $ (2)
-Salary Remaining : 4 061 $
Phillip Danault 800 000 $ (2)
-Salary Remaining : 4 061 $
David Savard 725 000 $ (1)
-Salary Remaining : 3 680 $
Markus Granlund 700 000 $ (2)
-Salary Remaining : 3 553 $
Shayne Gostisbehere 600 000 $ (2)
-Salary Remaining : 3 046 $
Louis Domingue 580 000 $ (2)
-Salary Remaining : 2 944 $
Petr Vrana (1 Way Contract) 550 000 $ (2)
-Salary Remaining : 2 792 $
Total Pro Players20
Salary Commitment
Year 15 : 57 255 000 $
Year 16 : 26 730 000 $
Year 17 : 15 800 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 57 255 000 $
Year 16 : 26 730 000 $
Year 17 : 15 800 000 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 57 255 000 $
Year 16 : 26 730 000 $
Year 17 : 15 800 000 $
Year 18 : 0 $

Farm Players Salaries

Clayton Stoner 150 000 $ (2)
Salary Remaining : 0 $
Tom Wilson 92 500 $ (2)
Salary Remaining : 0 $
Michael Raffl 92 500 $ (2)
Salary Remaining : 0 $
Brett Lebda 90 000 $ (3)
Salary Remaining : 0 $
Mike Brodeur 90 000 $ (2)
Salary Remaining : 0 $
Shawn Belle 85 000 $ (2)
Salary Remaining : 0 $
Brandon McMillan 80 000 $ (1)
Salary Remaining : 0 $
Kyle Clifford 75 000 $ (1)
Salary Remaining : 0 $
Matt Calvert 72 500 $ (1)
Salary Remaining : 0 $
Boris Valabik 70 000 $ (3)
Salary Remaining : 0 $
Tom Sestito 65 000 $ (1)
Salary Remaining : 0 $
Cedrick Desjardins 65 000 $ (1)
Salary Remaining : 0 $
Zack Trotman 65 000 $ (2)
Salary Remaining : 0 $
Ben Chiarot 61 000 $ (2)
Salary Remaining : 0 $
Dan Sexton 60 000 $ (1)
Salary Remaining : 0 $
Ben Maxwell 55 000 $ (4)
Salary Remaining : 0 $
Chris Terry 52 500 $ (2)
Salary Remaining : 0 $
J.T. Wyman 50 000 $ (3)
Salary Remaining : 0 $
Daniel Carr 50 000 $ (2)
Salary Remaining : 0 $
Total Farm Players19
Salary Commitment
Year 15 : 1 421 000 $
Year 16 : 1 003 500 $
Year 17 : 265 000 $
Year 18 : 55 000 $
Salary Average Commitment
Year 15 : 1 421 000 $
Year 16 : 1 003 500 $
Year 17 : 265 000 $
Year 18 : 55 000 $

Nashville



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6100 - 74 $ - 4 779 - 78,35%
Level 2: 5100 - 46 $ - 4 464 - 87,53%
Level 3: 2100 - 29 $ - 1 912 - 91,07%
Level 4: 5556 - 13 $ - 4 641 - 83,54%
Luxury : 1100 - 146 $ - 982 - 89,24%
Total Capacity :19956
Farm
Farm Level 1: 2000 - 40 $ - 1 520 - 76,01%
Farm Level 2: 1000 - 20 $ - 747 - 74,70%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 779 - 84,08%
Average Income per Game1 223 024 $
Year to Date Revenue50 143 986 $
Farm
Home Games Left0
Average Attendance - %2 267 - 75,57%
Average Income per Game112 861 $
Year to Date Revenue4 627 312 $

Expense

Pro Players Total Salaries67 581 000 $
Pro Players Total Average Salaries67 581 000 $
Farm Players Total Salaries1 239 000 $
Farm Players Total Average Salaries1 209 000 $
Coaches Total Salaries2 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses63 144 659 $
Farm Year To Date Expenses1 907 848 $
Pro Salary Cap Per Days319 185 $
Pro Salary Cap To Date57 255 424 $
Farm Salary Cap Per Days6 465 $
Farm Salary Cap To Date1 377 749 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days1
Pro Expenses Per Days353 711 $
Pro Estimated Expenses353 711 $
Farm Remaining Season Days0
Farm Expenses Per Days9 299 $
Farm Estimated Expenses0 $
Estimated Season Expenses353 711 $
Estimated Season Salary Cap57 574 609 $
Estimate Under Maximum Salary Cap of 60 000 000 $2 425 391 $
Estimate Over Minimum Salary Cap of 0 $ 57 574 609 $
Current Bank Account(2 796 503 $)
Projected Bank Account(3 150 214 $)

Pro Players Salaries

Dan Hamhuis (1 Way Contract) 8 170 000 $ (1)
-Salary Remaining : 41 472 $
Oscar Moller (1 Way Contract) 7 000 000 $ (2)
-Salary Remaining : 35 533 $
Ondrej Palat (1 Way Contract) 6 500 000 $ (4)
-Salary Remaining : 32 995 $
Jason Spezza (1 Way Contract) 6 260 000 $ (1)
-Salary Remaining : 31 777 $
Marian Hossa (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 27 919 $
T.J. Galiardi (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 27 919 $
Dennis Wideman (1 Way Contract) 4 100 000 $ (2)
-Salary Remaining : 20 812 $
Alexandre Picard (1 Way Contract) 3 000 000 $ (3)
-1 Way Contract Salary Cap : 30 000 $
-Salary Remaining : 15 228 $
Henrik Zetterberg (1 Way Contract) 2 200 000 $ (2)
-Salary Remaining : 11 168 $
Roberto Luongo (1 Way Contract) 1 910 000 $ (1)
-Salary Remaining : 9 695 $
Niklas Kronwall (1 Way Contract) 1 700 000 $ (2)
-Salary Remaining : 8 629 $
Cody Eakin (1 Way Contract) 1 500 000 $ (1)
-Salary Remaining : 7 614 $
Keith Aulie (1 Way Contract) 1 400 000 $ (1)
-Salary Remaining : 7 107 $
Jason Pominville (1 Way Contract) 1 350 000 $ (1)
-Salary Remaining : 6 853 $
Miika Wiikman 1 230 000 $ (2)
-Salary Remaining : 6 244 $
Manny Malhotra (1 Way Contract) 1 100 000 $ (1)
-Salary Remaining : 5 584 $
Jonathan Ericsson (1 Way Contract) 1 051 000 $ (3)
-Salary Remaining : 5 335 $
Jared Cowen (1 Way Contract) 1 000 000 $ (1)
-Salary Remaining : 5 076 $
Matt Keetley (1 Way Contract) 1 000 000 $ (2)
-Salary Remaining : 5 076 $
Alexander Sulzer (1 Way Contract) 999 000 $ (1)
-1 Way Contract Salary Cap : 9 990 $
-Salary Remaining : 5 071 $
Tomas Hertl 900 000 $ (2)
-Salary Remaining : 4 569 $
Brayden McNabb 900 000 $ (1)
-Salary Remaining : 4 569 $
Tyler Toffoli 870 000 $ (2)
-Salary Remaining : 4 416 $
Alexandre Burrows (1 Way Contract) 865 000 $ (2)
-Salary Remaining : 4 391 $
Valtteri Filppula (1 Way Contract) 826 000 $ (3)
-Salary Remaining : 4 193 $
Joffrey Lupul (1 Way Contract) 750 000 $ (1)
-1 Way Contract Salary Cap : 7 500 $
-Salary Remaining : 3 807 $
Total Pro Players26
Salary Commitment
Year 15 : 67 581 000 $
Year 16 : 31 242 000 $
Year 17 : 11 377 000 $
Year 18 : 6 500 000 $
Salary Average Commitment
Year 15 : 67 581 000 $
Year 16 : 31 242 000 $
Year 17 : 11 377 000 $
Year 18 : 6 500 000 $
Salary Cap with 1 Way Contract
Year 15 : 62 879 490 $
Year 16 : 28 272 000 $
Year 17 : 8 407 000 $
Year 18 : 6 500 000 $

Farm Players Salaries

Jesse Joensuu 130 000 $ (1)
Salary Remaining : 0 $
Petr Prucha 117 000 $ (3)
Salary Remaining : 0 $
Lukas Krajicek 116 500 $ (3)
Salary Remaining : 0 $
Danny Richmond 101 500 $ (2)
Salary Remaining : 0 $
Alex Chiasson 90 000 $ (1)
Salary Remaining : 0 $
Linden Vey 90 000 $ (1)
Salary Remaining : 0 $
Taylor Beck 87 500 $ (1)
Salary Remaining : 0 $
Jhonas Enroth 85 000 $ (1)
Salary Remaining : 0 $
Antoine Roussel 80 000 $ (2)
Salary Remaining : 0 $
Nick Cousins 80 000 $ (2)
Salary Remaining : 0 $
Nathan Oystrick 71 500 $ (1)
Salary Remaining : 0 $
Micheal Ferland 70 000 $ (2)
Salary Remaining : 0 $
Connor Brown 60 000 $ (3)
Salary Remaining : 0 $
Alan Quine 60 000 $ (2)
Salary Remaining : 0 $
Total Farm Players14
Salary Commitment
Year 15 : 1 239 000 $
Year 16 : 685 000 $
Year 17 : 293 500 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 209 000 $
Year 16 : 655 000 $
Year 17 : 293 500 $
Year 18 : 0 $

New Jersey



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - 72 $ - 4 631 - 77,18%
Level 2: 5000 - 45 $ - 4 242 - 84,83%
Level 3: 2000 - 27 $ - 1 879 - 93,95%
Level 4: 4000 - 20 $ - 3 098 - 77,44%
Luxury : 1000 - 140 $ - 938 - 93,82%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 29 $ - 1 516 - 75,81%
Farm Level 2: 1000 - 16 $ - 737 - 73,66%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14 787 - 82,15%
Average Income per Game1 224 577 $
Year to Date Revenue50 207 643 $
Farm
Home Games Left0
Average Attendance - %2 253 - 75,10%
Average Income per Game83 079 $
Year to Date Revenue3 406 226 $

Expense

Pro Players Total Salaries53 725 000 $
Pro Players Total Average Salaries53 725 000 $
Farm Players Total Salaries1 754 000 $
Farm Players Total Average Salaries1 754 000 $
Coaches Total Salaries3 425 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses58 212 539 $
Farm Year To Date Expenses2 567 963 $
Pro Salary Cap Per Days272 716 $
Pro Salary Cap To Date55 624 635 $
Farm Salary Cap Per Days9 380 $
Farm Salary Cap To Date1 738 789 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days1
Pro Expenses Per Days285 914 $
Pro Estimated Expenses285 914 $
Farm Remaining Season Days0
Farm Expenses Per Days13 791 $
Farm Estimated Expenses0 $
Estimated Season Expenses285 914 $
Estimated Season Salary Cap55 897 351 $
Estimate Under Maximum Salary Cap of 60 000 000 $4 102 649 $
Estimate Over Minimum Salary Cap of 0 $ 55 897 351 $
Current Bank Account(2 883 364 $)
Projected Bank Account(3 169 278 $)

Pro Players Salaries

David Krejci (1 Way Contract) 6 250 000 $ (3)
-Salary Remaining : 31 726 $
Eric Staal (1 Way Contract) 5 760 000 $ (2)
-Salary Remaining : 29 239 $
Justin Pogge (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 27 919 $
Marc Methot (1 Way Contract) 5 499 000 $ (2)
-Salary Remaining : 27 914 $
Ales Hemsky (1 Way Contract) 5 450 000 $ (2)
-Salary Remaining : 27 665 $
Brent Seabrook (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 25 381 $
Cory Conacher (1 Way Contract) 3 250 000 $ (1)
-Salary Remaining : 16 497 $
Jamie McBain (1 Way Contract) 2 650 000 $ (1)
-Salary Remaining : 13 452 $
Cody McLeod (1 Way Contract) 2 400 000 $ (1)
-Salary Remaining : 12 183 $
Martin Hanzal (1 Way Contract) 2 000 000 $ (4)
-Salary Remaining : 10 152 $
Justin Abdelkader (1 Way Contract) 1 500 000 $ (4)
-Salary Remaining : 7 614 $
Brenden Dillon (1 Way Contract) 1 400 000 $ (2)
-Salary Remaining : 7 107 $
Jordie Benn (1 Way Contract) 1 220 000 $ (1)
-Salary Remaining : 6 193 $
Andrew Raycroft (1 Way Contract) 1 110 000 $ (2)
-Salary Remaining : 5 635 $
Jim Slater (1 Way Contract) 976 000 $ (2)
-Salary Remaining : 4 954 $
Jaden Schwartz 900 000 $ (1)
-Salary Remaining : 4 569 $
Danny DeKeyser 900 000 $ (1)
-Salary Remaining : 4 569 $
Matt Halischuk (1 Way Contract) 800 000 $ (1)
-Salary Remaining : 4 061 $
Mike Hoffman 660 000 $ (1)
-Salary Remaining : 3 350 $
Benn Ferriero (1 Way Contract) 500 000 $ (4)
-Salary Remaining : 2 538 $
Total Pro Players20
Salary Commitment
Year 15 : 53 725 000 $
Year 16 : 40 945 000 $
Year 17 : 15 750 000 $
Year 18 : 4 000 000 $
Salary Average Commitment
Year 15 : 53 725 000 $
Year 16 : 40 945 000 $
Year 17 : 15 750 000 $
Year 18 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 15 : 53 725 000 $
Year 16 : 40 945 000 $
Year 17 : 15 750 000 $
Year 18 : 4 000 000 $

Farm Players Salaries

Mike Smith 126 000 $ (2)
Salary Remaining : 0 $
Ville Leino 125 000 $ (1)
Salary Remaining : 0 $
Stephen Gionta 98 600 $ (2)
Salary Remaining : 0 $
Kevin Porter 98 600 $ (2)
Salary Remaining : 0 $
Steve Regier 97 600 $ (2)
Salary Remaining : 0 $
Anton Babchuk 97 600 $ (2)
Salary Remaining : 0 $
Tom Gilbert (Out of Payroll) 97 600 $ (2)
Salary Remaining : 0 $
Kamil Kreps 97 600 $ (1)
Salary Remaining : 0 $
Eddie Lack 95 500 $ (1)
Salary Remaining : 0 $
Christian Folin 92 500 $ (2)
Salary Remaining : 0 $
Josh Jooris 92 500 $ (2)
Salary Remaining : 0 $
David Van der Gulik 92 500 $ (1)
Salary Remaining : 0 $
Zach Kassian 90 000 $ (2)
Salary Remaining : 0 $
Mark Fraser 87 500 $ (3)
Salary Remaining : 0 $
Matt Irwin 85 000 $ (1)
Salary Remaining : 0 $
B.J. Crombeen 85 000 $ (1)
Salary Remaining : 0 $
Josh Hennessy 82 500 $ (1)
Salary Remaining : 0 $
Mark Fayne 80 000 $ (2)
Salary Remaining : 0 $
Melker Karlsson 70 000 $ (1)
Salary Remaining : 0 $
Brandon Bollig 60 000 $ (2)
Salary Remaining : 0 $
Total Farm Players20
Salary Commitment
Year 15 : 1 851 600 $
Year 16 : 1 118 500 $
Year 17 : 87 500 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 851 600 $
Year 16 : 1 118 500 $
Year 17 : 87 500 $
Year 18 : 0 $

NYRangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 70 $ - 5 494 - 91,56%
Level 2: 5000 - 45 $ - 4 606 - 92,13%
Level 3: 2000 - 30 $ - 1 690 - 84,48%
Level 4: 4000 - 20 $ - 3 625 - 90,64%
Luxury : 1000 - 155 $ - 873 - 87,33%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30 $ - 1 530 - 76,51%
Farm Level 2: 1000 - 15 $ - 753 - 75,28%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 289 - 90,49%
Average Income per Game1 282 005 $
Year to Date Revenue52 562 216 $
Farm
Home Games Left0
Average Attendance - %2 283 - 76,10%
Average Income per Game128 796 $
Year to Date Revenue5 280 638 $

Expense

Pro Players Total Salaries55 390 000 $
Pro Players Total Average Salaries55 390 000 $
Farm Players Total Salaries1 851 100 $
Farm Players Total Average Salaries1 851 100 $
Coaches Total Salaries4 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses58 556 369 $
Farm Year To Date Expenses2 547 896 $
Pro Salary Cap Per Days281 168 $
Pro Salary Cap To Date54 317 417 $
Farm Salary Cap Per Days9 899 $
Farm Salary Cap To Date1 847 741 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days1
Pro Expenses Per Days301 980 $
Pro Estimated Expenses301 980 $
Farm Remaining Season Days0
Farm Expenses Per Days13 642 $
Farm Estimated Expenses0 $
Estimated Season Expenses301 980 $
Estimated Season Salary Cap54 598 585 $
Estimate Under Maximum Salary Cap of 60 000 000 $5 401 415 $
Estimate Over Minimum Salary Cap of 0 $ 54 598 585 $
Current Bank Account5 920 334 $
Projected Bank Account5 618 354 $

Pro Players Salaries

Claude Giroux (1 Way Contract) 9 000 000 $ (1)
-Salary Remaining : 45 685 $
Drew Larman (1 Way Contract) 7 000 000 $ (1)
-Salary Remaining : 35 533 $
Kris Letang (1 Way Contract) 6 250 000 $ (4)
-Salary Remaining : 31 726 $
Duncan Keith (1 Way Contract) 5 850 000 $ (1)
-Salary Remaining : 29 695 $
Ilya Zubov (1 Way Contract) 5 250 000 $ (2)
-Salary Remaining : 26 650 $
Lars Eller (1 Way Contract) 3 400 000 $ (2)
-Salary Remaining : 17 259 $
Dany Heatley (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 15 228 $
Alex Stalock (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 15 228 $
Jamie McGinn (1 Way Contract) 2 800 000 $ (2)
-Salary Remaining : 14 213 $
Brian Lashoff (1 Way Contract) 1 500 000 $ (3)
-Salary Remaining : 7 614 $
Dustin Brown (1 Way Contract) 1 050 000 $ (2)
-Salary Remaining : 5 330 $
Derek Forbort 900 000 $ (2)
-Salary Remaining : 4 569 $
David Pastrnak 900 000 $ (3)
-Salary Remaining : 4 569 $
Calvin De Haan 900 000 $ (1)
-Salary Remaining : 4 569 $
Sean Monahan 900 000 $ (1)
-Salary Remaining : 4 569 $
Joe Colborne 875 000 $ (1)
-Salary Remaining : 4 442 $
Andrei Vasilevskiy 800 000 $ (3)
-Salary Remaining : 4 061 $
James Wright 700 000 $ (3)
-Salary Remaining : 3 553 $
Cody Bass (1 Way Contract) 700 000 $ (1)
-Salary Remaining : 3 553 $
Brandon Davidson 615 000 $ (2)
-Salary Remaining : 3 122 $
Total Pro Players20
Salary Commitment
Year 15 : 55 390 000 $
Year 16 : 24 165 000 $
Year 17 : 10 150 000 $
Year 18 : 6 250 000 $
Salary Average Commitment
Year 15 : 55 390 000 $
Year 16 : 24 165 000 $
Year 17 : 10 150 000 $
Year 18 : 6 250 000 $
Salary Cap with 1 Way Contract
Year 15 : 55 390 000 $
Year 16 : 24 165 000 $
Year 17 : 10 150 000 $
Year 18 : 6 250 000 $

Farm Players Salaries

Mikael Tellqvist 135 000 $ (1)
Salary Remaining : 0 $
Tyler Kennedy 125 000 $ (3)
Salary Remaining : 0 $
Stephane Veilleux 116 000 $ (1)
Salary Remaining : 0 $
Matt Smaby 110 000 $ (3)
Salary Remaining : 0 $
Wojtek Wolski 110 000 $ (3)
Salary Remaining : 0 $
Nate Guenin 110 000 $ (2)
Salary Remaining : 0 $
Paul Ranger 110 000 $ (3)
Salary Remaining : 0 $
Garnet Exelby 100 000 $ (1)
Salary Remaining : 0 $
Kyle Wellwood 100 000 $ (2)
Salary Remaining : 0 $
Dylan Olsen 100 000 $ (1)
Salary Remaining : 0 $
Anders Lee 90 000 $ (1)
Salary Remaining : 0 $
Quinton Howden 80 000 $ (2)
Salary Remaining : 0 $
Michael Funk 80 000 $ (2)
Salary Remaining : 0 $
Mike Santorelli 75 000 $ (1)
Salary Remaining : 0 $
Jay Mcclement 75 000 $ (1)
Salary Remaining : 0 $
Joonas Donskoi 70 000 $ (2)
Salary Remaining : 0 $
Andrew Murray 70 000 $ (1)
Salary Remaining : 0 $
Steve Bernier 65 100 $ (2)
Salary Remaining : 0 $
Petteri Wirtanen 65 000 $ (2)
Salary Remaining : 0 $
Leland Irving 65 000 $ (2)
Salary Remaining : 0 $
Total Farm Players20
Salary Commitment
Year 15 : 1 851 100 $
Year 16 : 1 090 100 $
Year 17 : 455 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 851 100 $
Year 16 : 1 090 100 $
Year 17 : 455 000 $
Year 18 : 0 $

Philadelphie



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - 80 $ - 5 288 - 88,14%
Level 2: 5000 - 50 $ - 4 253 - 85,07%
Level 3: 2000 - 35 $ - 1 726 - 86,29%
Level 4: 4000 - 24 $ - 3 204 - 80,11%
Luxury : 1000 - 180 $ - 828 - 82,85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 489 - 74,45%
Farm Level 2: 1000 - 35 $ - 738 - 73,84%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15 300 - 85,00%
Average Income per Game1 184 236 $
Year to Date Revenue48 553 667 $
Farm
Home Games Left0
Average Attendance - %2 227 - 74,25%
Average Income per Game83 765 $
Year to Date Revenue3 434 358 $

Expense

Pro Players Total Salaries61 505 000 $
Pro Players Total Average Salaries61 505 000 $
Farm Players Total Salaries1 837 400 $
Farm Players Total Average Salaries1 837 400 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses62 320 219 $
Farm Year To Date Expenses2 280 926 $
Pro Salary Cap Per Days312 208 $
Pro Salary Cap To Date58 350 252 $
Farm Salary Cap Per Days9 826 $
Farm Salary Cap To Date1 781 002 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days1
Pro Expenses Per Days327 437 $
Pro Estimated Expenses327 437 $
Farm Remaining Season Days0
Farm Expenses Per Days12 499 $
Farm Estimated Expenses0 $
Estimated Season Expenses327 437 $
Estimated Season Salary Cap58 662 460 $
Estimate Under Maximum Salary Cap of 60 000 000 $1 337 540 $
Estimate Over Minimum Salary Cap of 0 $ 58 662 460 $
Current Bank Account(3 808 331 $)
Projected Bank Account(4 135 768 $)

Pro Players Salaries

Pierre-Marc Bouchard (1 Way Contract) 6 895 000 $ (2)
-Salary Remaining : 35 000 $
Travis Zajac (1 Way Contract) 6 250 000 $ (1)
-Salary Remaining : 31 726 $
Ian White (1 Way Contract) 5 500 000 $ (3)
-Salary Remaining : 27 919 $
Patrick Kane (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 27 919 $
Thomas Vanek (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 27 919 $
Keith Ballard (1 Way Contract) 5 250 000 $ (1)
-Salary Remaining : 26 650 $
Taylor Hall (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 20 305 $
John Carlson (1 Way Contract) 3 750 000 $ (1)
-Salary Remaining : 19 036 $
Jordan Eberle (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 15 228 $
Bobby Ryan (1 Way Contract) 2 800 000 $ (4)
-Salary Remaining : 14 213 $
James Neal (1 Way Contract) 2 750 000 $ (1)
-Salary Remaining : 13 959 $
Alec Martinez (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 10 152 $
Matt Beleskey (1 Way Contract) 1 700 000 $ (1)
-Salary Remaining : 8 629 $
Morgan Rielly 925 000 $ (2)
-Salary Remaining : 4 695 $
Charlie Coyle 900 000 $ (1)
-Salary Remaining : 4 569 $
Dmitry Orlov 900 000 $ (2)
-Salary Remaining : 4 569 $
Jason Zucker 833 000 $ (2)
-Salary Remaining : 4 228 $
Jason Jaffray (1 Way Contract) 752 000 $ (1)
-Salary Remaining : 3 817 $
Matt Murray 700 000 $ (3)
-Salary Remaining : 3 553 $
Tom Pyatt (1 Way Contract) 600 000 $ (2)
-Salary Remaining : 3 046 $
Scott Darling (1 Way Contract) 500 000 $ (1)
-Salary Remaining : 2 538 $
Cedric Paquette 500 000 $ (3)
-Salary Remaining : 2 538 $
Total Pro Players22
Salary Commitment
Year 15 : 61 505 000 $
Year 16 : 25 153 000 $
Year 17 : 9 500 000 $
Year 18 : 2 800 000 $
Salary Average Commitment
Year 15 : 61 505 000 $
Year 16 : 25 153 000 $
Year 17 : 9 500 000 $
Year 18 : 2 800 000 $
Salary Cap with 1 Way Contract
Year 15 : 61 505 000 $
Year 16 : 25 153 000 $
Year 17 : 9 500 000 $
Year 18 : 2 800 000 $

Farm Players Salaries

Mikko Lehtonen 150 000 $ (2)
Salary Remaining : 0 $
Brooks Orpik 145 000 $ (2)
Salary Remaining : 0 $
Nick Schultz 129 000 $ (2)
Salary Remaining : 0 $
Brian Boyle 126 100 $ (2)
Salary Remaining : 0 $
Derek Smith 126 000 $ (1)
Salary Remaining : 0 $
Antti Niemi 120 000 $ (2)
Salary Remaining : 0 $
Nick Tarnasky 110 000 $ (1)
Salary Remaining : 0 $
Ryan Shannon 99 800 $ (2)
Salary Remaining : 0 $
Kyle Chipchura 97 500 $ (3)
Salary Remaining : 0 $
Andrew Ference 96 000 $ (1)
Salary Remaining : 0 $
David Laliberte 80 000 $ (3)
Salary Remaining : 0 $
Ryan Garbutt 80 000 $ (3)
Salary Remaining : 0 $
Kevin Westgarth 79 000 $ (1)
Salary Remaining : 0 $
Krys Kolanos 79 000 $ (1)
Salary Remaining : 0 $
Sean Avery 75 000 $ (1)
Salary Remaining : 0 $
Jonathon Kalinski 70 000 $ (3)
Salary Remaining : 0 $
Nikita Nikitin 65 000 $ (1)
Salary Remaining : 0 $
Roman Polak 60 000 $ (3)
Salary Remaining : 0 $
Cam Talbot 50 000 $ (2)
Salary Remaining : 0 $
Total Farm Players19
Salary Commitment
Year 15 : 1 837 400 $
Year 16 : 1 207 400 $
Year 17 : 387 500 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 837 400 $
Year 16 : 1 207 400 $
Year 17 : 387 500 $
Year 18 : 0 $

Pittsburgh



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - 71 $ - 5 779 - 96,32%
Level 2: 5000 - 45 $ - 4 673 - 93,46%
Level 3: 2000 - 30 $ - 1 793 - 89,65%
Level 4: 4000 - 18 $ - 3 783 - 94,56%
Luxury : 1000 - 150 $ - 959 - 95,87%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 50 $ - 1 512 - 75,61%
Farm Level 2: 1000 - 49 $ - 747 - 74,68%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 986 - 94,37%
Average Income per Game1 329 679 $
Year to Date Revenue54 516 842 $
Farm
Home Games Left0
Average Attendance - %2 259 - 75,30%
Average Income per Game139 295 $
Year to Date Revenue5 711 110 $

Expense

Pro Players Total Salaries67 555 000 $
Pro Players Total Average Salaries67 555 000 $
Farm Players Total Salaries1 007 500 $
Farm Players Total Average Salaries1 007 500 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses68 051 485 $
Farm Year To Date Expenses1 546 816 $
Pro Salary Cap Per Days317 918 $
Pro Salary Cap To Date57 114 409 $
Farm Salary Cap Per Days5 388 $
Farm Salary Cap To Date1 040 446 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days1
Pro Expenses Per Days358 147 $
Pro Estimated Expenses358 147 $
Farm Remaining Season Days0
Farm Expenses Per Days8 061 $
Farm Estimated Expenses0 $
Estimated Season Expenses358 147 $
Estimated Season Salary Cap57 432 327 $
Estimate Under Maximum Salary Cap of 60 000 000 $2 567 673 $
Estimate Over Minimum Salary Cap of 0 $ 57 432 327 $
Current Bank Account(3 639 449 $)
Projected Bank Account(3 997 596 $)

Pro Players Salaries

Nicklas Backstrom (1 Way Contract) 6 750 000 $ (1)
-Salary Remaining : 34 264 $
Erik Karlsson (1 Way Contract) 6 500 000 $ (3)
-Salary Remaining : 32 995 $
Jannik Hansen (1 Way Contract) 6 000 000 $ (2)
-Salary Remaining : 30 457 $
Roman Josi (1 Way Contract) 5 750 000 $ (3)
-Salary Remaining : 29 188 $
Cory Schneider (1 Way Contract) 5 000 000 $ (2)
-Salary Remaining : 25 381 $
T.J. Oshie (1 Way Contract) 4 250 000 $ (2)
-Salary Remaining : 21 574 $
Jeff Skinner (1 Way Contract) 3 750 000 $ (1)
-Salary Remaining : 19 036 $
Milan Lucic (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 17 766 $
Olli Jokinen (1 Way Contract) 3 100 000 $ (1)
-Salary Remaining : 15 736 $
Mike Green (1 Way Contract) 2 600 000 $ (3)
-Salary Remaining : 13 198 $
Shane O'Brien (1 Way Contract) 2 100 000 $ (1)
-Salary Remaining : 10 660 $
Paul Gaustad (1 Way Contract) 1 875 000 $ (1)
-Salary Remaining : 9 518 $
Jiri Tlusty (1 Way Contract) 1 800 000 $ (3)
-Salary Remaining : 9 137 $
Leo Komarov (1 Way Contract) 1 800 000 $ (2)
-Salary Remaining : 9 137 $
Kris Versteeg (1 Way Contract) 1 780 000 $ (2)
-Salary Remaining : 9 036 $
Ryan O'Byrne (1 Way Contract) 1 600 000 $ (1)
-1 Way Contract Salary Cap : 16 000 $
-Salary Remaining : 8 122 $
Matt Stajan (1 Way Contract) 1 600 000 $ (1)
-1 Way Contract Salary Cap : 16 000 $
-Salary Remaining : 8 122 $
Keaton Ellerby (1 Way Contract) 1 000 000 $ (1)
-1 Way Contract Salary Cap : 10 000 $
-Salary Remaining : 5 076 $
Jack Eichel 925 000 $ (2)
-Salary Remaining : 4 695 $
Max Domi 925 000 $ (2)
-Salary Remaining : 4 695 $
Matt Dumba 925 000 $ (2)
-Salary Remaining : 4 695 $
Alex Picard (1 Way Contract) 900 000 $ (1)
-Salary Remaining : 4 569 $
John Gibson 800 000 $ (3)
-Salary Remaining : 4 061 $
Kyle Brodziak (1 Way Contract) 775 000 $ (1)
-1 Way Contract Salary Cap : 7 750 $
-Salary Remaining : 3 934 $
Nikolay Kulemin (1 Way Contract) 550 000 $ (3)
-Salary Remaining : 2 792 $
Nikita Tryamkin 500 000 $ (3)
-Salary Remaining : 2 538 $
Brett Pesce 500 000 $ (3)
-Salary Remaining : 2 538 $
Total Pro Players27
Salary Commitment
Year 15 : 67 555 000 $
Year 16 : 40 605 000 $
Year 17 : 19 000 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 67 555 000 $
Year 16 : 40 605 000 $
Year 17 : 19 000 000 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 62 629 750 $
Year 16 : 40 605 000 $
Year 17 : 19 000 000 $
Year 18 : 0 $

Farm Players Salaries

Anders Lindback 120 000 $ (2)
Salary Remaining : 0 $
Mike Commodore 90 000 $ (1)
Salary Remaining : 0 $
Doug Janik 90 000 $ (1)
Salary Remaining : 0 $
Lauri Tukonen 85 000 $ (3)
Salary Remaining : 0 $
Dustin Jeffrey 85 000 $ (1)
Salary Remaining : 0 $
Vladimir Mihalik 85 000 $ (3)
Salary Remaining : 0 $
Jon Matsumoto 85 000 $ (3)
Salary Remaining : 0 $
Lauri Korpikoski 85 000 $ (4)
Salary Remaining : 0 $
Dana Tyrell 80 000 $ (2)
Salary Remaining : 0 $
Chris Butler 75 000 $ (3)
Salary Remaining : 0 $
Colby Robak 67 500 $ (1)
Salary Remaining : 0 $
Tyler Strachan 60 000 $ (1)
Salary Remaining : 0 $
Total Farm Players12
Salary Commitment
Year 15 : 1 007 500 $
Year 16 : 615 000 $
Year 17 : 415 000 $
Year 18 : 85 000 $
Salary Average Commitment
Year 15 : 1 007 500 $
Year 16 : 615 000 $
Year 17 : 415 000 $
Year 18 : 85 000 $

San Jose



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - 56 $ - 5 851 - 97,51%
Level 2: 5000 - 38 $ - 4 855 - 97,09%
Level 3: 2000 - 27 $ - 1 996 - 99,82%
Level 4: 4000 - 17 $ - 3 998 - 99,95%
Luxury : 1000 - 135 $ - 964 - 96,38%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 20 $ - 1 525 - 76,27%
Farm Level 2: 1000 - 10 $ - 762 - 76,17%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 663 - 98,13%
Average Income per Game1 165 224 $
Year to Date Revenue47 774 170 $
Farm
Home Games Left0
Average Attendance - %2 287 - 76,24%
Average Income per Game76 600 $
Year to Date Revenue3 140 586 $

Expense

Pro Players Total Salaries67 595 000 $
Pro Players Total Average Salaries67 595 000 $
Farm Players Total Salaries1 575 000 $
Farm Players Total Average Salaries1 575 000 $
Coaches Total Salaries1 650 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses66 372 099 $
Farm Year To Date Expenses2 349 195 $
Pro Salary Cap Per Days305 683 $
Pro Salary Cap To Date59 161 468 $
Farm Salary Cap Per Days8 422 $
Farm Salary Cap To Date1 549 149 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days1
Pro Expenses Per Days347 437 $
Pro Estimated Expenses347 437 $
Farm Remaining Season Days0
Farm Expenses Per Days12 701 $
Farm Estimated Expenses0 $
Estimated Season Expenses347 437 $
Estimated Season Salary Cap59 467 151 $
Estimate Under Maximum Salary Cap of 60 000 000 $532 849 $
Estimate Over Minimum Salary Cap of 0 $ 59 467 151 $
Current Bank Account(6 001 324 $)
Projected Bank Account(6 348 761 $)

Pro Players Salaries

T.J. Brodie (1 Way Contract) 6 100 000 $ (1)
-Salary Remaining : 30 964 $
Alex Pietrangelo (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 30 457 $
Brad Marchand (1 Way Contract) 5 500 000 $ (1)
-Salary Remaining : 27 919 $
Kyle Okposo (1 Way Contract) 5 300 000 $ (2)
-Salary Remaining : 26 904 $
Milan Michalek (1 Way Contract) 5 250 000 $ (1)
-Salary Remaining : 26 650 $
Mason Raymond (1 Way Contract) 4 600 000 $ (3)
-1 Way Contract Salary Cap : 46 000 $
-Salary Remaining : 23 350 $
Ryan Nugent-Hopkins (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 22 843 $
Bryan Little (1 Way Contract) 4 250 000 $ (1)
-Salary Remaining : 21 574 $
Matt Carle (1 Way Contract) 4 000 000 $ (2)
-Salary Remaining : 20 305 $
Semyon Varlamov (1 Way Contract) 3 800 000 $ (1)
-Salary Remaining : 19 289 $
Marcus Johansson (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 17 766 $
Blake Wheeler (1 Way Contract) 2 800 000 $ (3)
-Salary Remaining : 14 213 $
Tyler Myers (1 Way Contract) 2 500 000 $ (2)
-Salary Remaining : 12 690 $
Devan Dubnyk (1 Way Contract) 1 500 000 $ (3)
-1 Way Contract Salary Cap : 15 000 $
-Salary Remaining : 7 614 $
Nick Holden (1 Way Contract) 1 350 000 $ (1)
-1 Way Contract Salary Cap : 13 500 $
-Salary Remaining : 6 853 $
Artem Anisimov (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 6 091 $
Michael Blunden 900 000 $ (1)
-Salary Remaining : 4 569 $
Connor McDavid 900 000 $ (3)
-Salary Remaining : 4 569 $
Anders Nilsson 900 000 $ (2)
-Salary Remaining : 4 569 $
John Klingberg 870 000 $ (1)
-Salary Remaining : 4 416 $
James Sheppard 775 000 $ (1)
-Salary Remaining : 3 934 $
Joel Edmundson 600 000 $ (2)
-Salary Remaining : 3 046 $
Brad Staubitz 500 000 $ (1)
-Salary Remaining : 2 538 $
Total Pro Players23
Salary Commitment
Year 15 : 67 595 000 $
Year 16 : 33 600 000 $
Year 17 : 15 800 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 67 595 000 $
Year 16 : 33 600 000 $
Year 17 : 15 800 000 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 60 219 500 $
Year 16 : 27 561 000 $
Year 17 : 9 761 000 $
Year 18 : 0 $

Farm Players Salaries

Anton Khudobin 110 000 $ (2)
Salary Remaining : 0 $
Anton Volchenkov 100 000 $ (1)
Salary Remaining : 0 $
Adam Hall 92 500 $ (2)
Salary Remaining : 0 $
Raphael Diaz 92 500 $ (2)
Salary Remaining : 0 $
Davis Drewiske 90 000 $ (2)
Salary Remaining : 0 $
Theo Peckam 87 500 $ (1)
Salary Remaining : 0 $
Joey MacDonald 87 500 $ (2)
Salary Remaining : 0 $
Alexander Nikulin 87 500 $ (2)
Salary Remaining : 0 $
Chad Larose 87 500 $ (2)
Salary Remaining : 0 $
Erik Christensen 87 500 $ (2)
Salary Remaining : 0 $
Matt Greene 85 000 $ (2)
Salary Remaining : 0 $
Justin Braun 85 000 $ (1)
Salary Remaining : 0 $
Andrew Desjardins 82 500 $ (2)
Salary Remaining : 0 $
Jonathan Filewich 82 500 $ (1)
Salary Remaining : 0 $
Eric Tangradi 72 500 $ (1)
Salary Remaining : 0 $
David Ullstrom 70 000 $ (2)
Salary Remaining : 0 $
Derek Joslin 62 500 $ (2)
Salary Remaining : 0 $
Justin Fontaine 60 000 $ (1)
Salary Remaining : 0 $
Jared Boll 52 500 $ (1)
Salary Remaining : 0 $
Total Farm Players19
Salary Commitment
Year 15 : 1 575 000 $
Year 16 : 1 035 000 $
Year 17 : 0 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 575 000 $
Year 16 : 1 035 000 $
Year 17 : 0 $
Year 18 : 0 $

St. Louis



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6200 - 70 $ - 5 797 - 93,51%
Level 2: 5250 - 39 $ - 4 870 - 92,75%
Level 3: 2778 - 25 $ - 2 206 - 79,42%
Level 4: 5200 - 13 $ - 4 563 - 87,75%
Luxury : 1000 - 135 $ - 971 - 97,14%
Total Capacity :20428
Farm
Farm Level 1: 2000 - 25 $ - 1 492 - 74,60%
Farm Level 2: 1000 - 10 $ - 744 - 74,37%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 408 - 90,11%
Average Income per Game1 266 214 $
Year to Date Revenue51 914 781 $
Farm
Home Games Left0
Average Attendance - %2 236 - 74,52%
Average Income per Game66 655 $
Year to Date Revenue2 732 855 $

Expense

Pro Players Total Salaries58 545 000 $
Pro Players Total Average Salaries58 495 000 $
Farm Players Total Salaries1 421 000 $
Farm Players Total Average Salaries1 421 000 $
Coaches Total Salaries2 680 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses58 465 850 $
Farm Year To Date Expenses2 147 896 $
Pro Salary Cap Per Days275 692 $
Pro Salary Cap To Date53 649 154 $
Farm Salary Cap Per Days7 599 $
Farm Salary Cap To Date1 388 109 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days1
Pro Expenses Per Days306 954 $
Pro Estimated Expenses306 954 $
Farm Remaining Season Days0
Farm Expenses Per Days11 636 $
Farm Estimated Expenses0 $
Estimated Season Expenses306 954 $
Estimated Season Salary Cap53 924 846 $
Estimate Under Maximum Salary Cap of 60 000 000 $6 075 154 $
Estimate Over Minimum Salary Cap of 0 $ 53 924 846 $
Current Bank Account(1 159 768 $)
Projected Bank Account(1 466 722 $)

Pro Players Salaries

Andrej Meszaros (1 Way Contract) 5 650 000 $ (3)
-Salary Remaining : 28 680 $
Devin Setoguchi (1 Way Contract) 5 500 000 $ (4)
-Salary Remaining : 27 919 $
Brandon Sutter (1 Way Contract) 5 500 000 $ (2)
-Salary Remaining : 27 919 $
Vladimir Sobotka (1 Way Contract) 4 500 000 $ (1)
-Salary Remaining : 22 843 $
Tuukka Rask (1 Way Contract) 4 500 000 $ (4)
-Salary Remaining : 22 843 $
Andy Greene (1 Way Contract) 4 425 000 $ (2)
-Salary Remaining : 22 462 $
Cody Hodgson (1 Way Contract) 3 500 000 $ (1)
-Salary Remaining : 17 766 $
Ryan Kesler (1 Way Contract) 3 000 000 $ (2)
-Salary Remaining : 15 228 $
Nikolai Zherdev (1 Way Contract) 2 750 000 $ (1)
-Salary Remaining : 13 959 $
Patric Hornqvist (1 Way Contract) 2 300 000 $ (4)
-Salary Remaining : 11 675 $
Andrej Sekera (1 Way Contract) 2 000 000 $ (3)
-Salary Remaining : 10 152 $
Joakim Lindstrom (1 Way Contract) 1 900 000 $ (2)
-1 Way Contract Salary Cap : 19 000 $
-Salary Remaining : 9 645 $
Chris Higgins (1 Way Contract) 1 400 000 $ (2)
-Salary Remaining : 7 107 $
Reilly Smith (1 Way Contract) 1 300 000 $ (1)
-Salary Remaining : 6 599 $
Fedor Tyutin (1 Way Contract) 1 025 000 $ (3)
-Salary Remaining : 5 203 $
Viktor Stalberg (1 Way Contract) 926 000 $ (2)
-1 Way Contract Salary Cap : 9 260 $
-Salary Remaining : 4 701 $
Colton Parayko 925 000 $ (2)
-Salary Remaining : 4 695 $
Mika Zibanejad 925 000 $ (2)
-Salary Remaining : 4 695 $
Trevor van Riemsdyk 925 000 $ (2)
-Salary Remaining : 4 695 $
Mattias Ekholm 900 000 $ (1)
-Salary Remaining : 4 569 $
Elias Lindholm 900 000 $ (2)
-Salary Remaining : 4 569 $
Anthony Duclair 894 000 $ (2)
-Salary Remaining : 4 538 $
Jim O'Brien (1 Way Contract) 800 000 $ (1)
-Salary Remaining : 4 061 $
Roman Cervenka (1 Way Contract) 750 000 $ (2)
-1 Way Contract Salary Cap : 7 500 $
-Salary Remaining : 3 807 $
Jaroslav Halak (1 Way Contract) 700 000 $ (3)
-Salary Remaining : 3 553 $
Anthony Stewart (1 Way Contract) 650 000 $ (2)
-1 Way Contract Salary Cap : 6 500 $
-Salary Remaining : 3 299 $
Total Pro Players26
Salary Commitment
Year 15 : 58 545 000 $
Year 16 : 44 695 000 $
Year 17 : 21 475 000 $
Year 18 : 12 300 000 $
Salary Average Commitment
Year 15 : 58 495 000 $
Year 16 : 44 745 000 $
Year 17 : 21 625 000 $
Year 18 : 12 300 000 $
Salary Cap with 1 Way Contract
Year 15 : 54 311 260 $
Year 16 : 40 561 260 $
Year 17 : 21 625 000 $
Year 18 : 12 300 000 $

Farm Players Salaries

Adam Dennis 190 000 $ (1)
Salary Remaining : 0 $
Cam Janssen 122 200 $ (1)
Salary Remaining : 0 $
Kris Russell 99 500 $ (1)
Salary Remaining : 0 $
Jared Ross 99 000 $ (1)
Salary Remaining : 0 $
Evgeny Medvedev 92 500 $ (2)
Salary Remaining : 0 $
Vernon Fiddler 92 500 $ (3)
Salary Remaining : 0 $
Aaron Palushaj 91 000 $ (2)
Salary Remaining : 0 $
Philip Samuelsson 90 800 $ (2)
Salary Remaining : 0 $
Denis Grebeshkov 90 000 $ (3)
Salary Remaining : 0 $
Brett Bellemore 88 500 $ (3)
Salary Remaining : 0 $
Sam Gagner 80 000 $ (2)
Salary Remaining : 0 $
Tanner Glass 65 000 $ (3)
Salary Remaining : 0 $
Nick Drazenovic 60 000 $ (3)
Salary Remaining : 0 $
Blake Geoffrion 60 000 $ (3)
Salary Remaining : 0 $
Zach Redmond 50 000 $ (1)
Salary Remaining : 0 $
Jyrki Jokipakka 50 000 $ (1)
Salary Remaining : 0 $
Total Farm Players16
Salary Commitment
Year 15 : 1 421 000 $
Year 16 : 810 300 $
Year 17 : 456 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 421 000 $
Year 16 : 810 300 $
Year 17 : 456 000 $
Year 18 : 0 $

Toronto



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centrer
Level 1: 6000 - 75 $ - 4 377 - 72,95%
Level 2: 5200 - 46 $ - 3 547 - 68,22%
Level 3: 2200 - 28 $ - 2 018 - 91,74%
Level 4: 4200 - 20 $ - 3 465 - 82,50%
Luxury : 1000 - 152 $ - 894 - 89,42%
Total Capacity :18600
Farm
Farm Level 1: 2000 - 100 $ - 1 474 - 73,70%
Farm Level 2: 1000 - 50 $ - 757 - 75,66%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14 302 - 76,89%
Average Income per Game1 208 363 $
Year to Date Revenue49 542 878 $
Farm
Home Games Left0
Average Attendance - %2 231 - 74,35%
Average Income per Game275 984 $
Year to Date Revenue11 315 361 $

Expense

Pro Players Total Salaries54 175 000 $
Pro Players Total Average Salaries54 175 000 $
Farm Players Total Salaries1 527 000 $
Farm Players Total Average Salaries1 527 000 $
Coaches Total Salaries2 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses49 835 936 $
Farm Year To Date Expenses1 825 881 $
Pro Salary Cap Per Days268 216 $
Pro Salary Cap To Date46 148 683 $
Farm Salary Cap Per Days8 166 $
Farm Salary Cap To Date1 310 979 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days1
Pro Expenses Per Days284 137 $
Pro Estimated Expenses284 137 $
Farm Remaining Season Days0
Farm Expenses Per Days10 840 $
Farm Estimated Expenses0 $
Estimated Season Expenses284 137 $
Estimated Season Salary Cap46 416 899 $
Estimate Under Maximum Salary Cap of 60 000 000 $13 583 101 $
Estimate Over Minimum Salary Cap of 0 $ 46 416 899 $
Current Bank Account7 558 895 $
Projected Bank Account7 274 758 $

Pro Players Salaries

Alexander Ovechkin (1 Way Contract) 8 000 000 $ (3)
-Salary Remaining : 40 609 $
John Tavares (1 Way Contract) 5 750 000 $ (2)
-Salary Remaining : 29 188 $
Marc-Edouard Vlasic (1 Way Contract) 4 700 000 $ (4)
-Salary Remaining : 23 858 $
Jonathan Quick (1 Way Contract) 4 650 000 $ (3)
-Salary Remaining : 23 604 $
Dion Phaneuf (1 Way Contract) 4 500 000 $ (2)
-Salary Remaining : 22 843 $
Marc Savard (1 Way Contract) 3 600 000 $ (1)
-Salary Remaining : 18 274 $
Brendan Gallagher (1 Way Contract) 3 550 000 $ (1)
-Salary Remaining : 18 020 $
David Legwand (1 Way Contract) 3 450 000 $ (1)
-Salary Remaining : 17 513 $
Cody Franson (1 Way Contract) 2 750 000 $ (1)
-Salary Remaining : 13 959 $
Kari Lehtonen (1 Way Contract) 1 600 000 $ (3)
-Salary Remaining : 8 122 $
Antti Pihlstrom (1 Way Contract) 1 450 000 $ (1)
-Salary Remaining : 7 360 $
Andrei Markov (1 Way Contract) 1 400 000 $ (1)
-Salary Remaining : 7 107 $
Marian Gaborik (1 Way Contract) 1 350 000 $ (3)
-Salary Remaining : 6 853 $
Matt Hunwick (1 Way Contract) 1 300 000 $ (3)
-Salary Remaining : 6 599 $
Daniel Sedin (1 Way Contract) 950 000 $ (3)
-Salary Remaining : 4 822 $
Sean Couturier (1 Way Contract) 900 000 $ (1)
-Salary Remaining : 4 569 $
Jori Lehtera 900 000 $ (1)
-Salary Remaining : 4 569 $
Aaron Ness 875 000 $ (2)
-Salary Remaining : 4 442 $
Steven Goertzen (1 Way Contract) 750 000 $ (1)
-1 Way Contract Salary Cap : 7 500 $
-Salary Remaining : 3 807 $
Brian Flynn (1 Way Contract) 600 000 $ (1)
-Salary Remaining : 3 046 $
Peter Regin (1 Way Contract) 600 000 $ (1)
-1 Way Contract Salary Cap : 6 000 $
-Salary Remaining : 3 046 $
Cam Barker 550 000 $ (3)
-Salary Remaining : 2 792 $
Total Pro Players22
Salary Commitment
Year 15 : 54 175 000 $
Year 16 : 34 225 000 $
Year 17 : 23 100 000 $
Year 18 : 4 700 000 $
Salary Average Commitment
Year 15 : 54 175 000 $
Year 16 : 34 225 000 $
Year 17 : 23 100 000 $
Year 18 : 4 700 000 $
Salary Cap with 1 Way Contract
Year 15 : 52 838 500 $
Year 16 : 34 225 000 $
Year 17 : 23 100 000 $
Year 18 : 4 700 000 $

Farm Players Salaries

Tim Connolly 100 000 $ (1)
Salary Remaining : 0 $
Ryan Malone 99 000 $ (1)
Salary Remaining : 0 $
Ryane Clowe 99 000 $ (1)
Salary Remaining : 0 $
Blair Betts 99 000 $ (1)
Salary Remaining : 0 $
Erik Reitz 98 500 $ (1)
Salary Remaining : 0 $
Carter Hutton 97 500 $ (2)
Salary Remaining : 0 $
Nate Schmidt 92 500 $ (2)
Salary Remaining : 0 $
Mikhail Grigorenko 90 000 $ (3)
Salary Remaining : 0 $
Teuvo Teravainen 90 000 $ (3)
Salary Remaining : 0 $
Colin Stuart 86 500 $ (1)
Salary Remaining : 0 $
Brian Strait 77 500 $ (1)
Salary Remaining : 0 $
Brian Dumoulin 70 000 $ (2)
Salary Remaining : 0 $
Ryan Reaves 67 500 $ (4)
Salary Remaining : 0 $
Matt Bartkowski 65 000 $ (1)
Salary Remaining : 0 $
Brandon Pirri 60 000 $ (3)
Salary Remaining : 0 $
Victor Bartley 60 000 $ (1)
Salary Remaining : 0 $
Mark Borowiecki 60 000 $ (1)
Salary Remaining : 0 $
Andy Andreoff 60 000 $ (1)
Salary Remaining : 0 $
Dustin Tokarski 55 000 $ (1)
Salary Remaining : 0 $
Total Farm Players19
Salary Commitment
Year 15 : 1 527 000 $
Year 16 : 567 500 $
Year 17 : 307 500 $
Year 18 : 67 500 $
Salary Average Commitment
Year 15 : 1 527 000 $
Year 16 : 567 500 $
Year 17 : 307 500 $
Year 18 : 67 500 $

Washington



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - 70 $ - 4 877 - 81,29%
Level 2: 5166 - 45 $ - 3 787 - 73,31%
Level 3: 2778 - 26 $ - 1 746 - 62,86%
Level 4: 5556 - 15 $ - 3 316 - 59,68%
Luxury : 1000 - 160 $ - 730 - 73,05%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 100 $ - 1 485 - 74,25%
Farm Level 2: 1000 - 50 $ - 760 - 75,99%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14 457 - 70,52%
Average Income per Game1 211 107 $
Year to Date Revenue49 655 381 $
Farm
Home Games Left0
Average Attendance - %2 245 - 74,83%
Average Income per Game277 869 $
Year to Date Revenue11 392 614 $

Expense

Pro Players Total Salaries53 604 000 $
Pro Players Total Average Salaries53 604 000 $
Farm Players Total Salaries1 050 000 $
Farm Players Total Average Salaries1 050 000 $
Coaches Total Salaries3 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses55 244 874 $
Farm Year To Date Expenses1 535 687 $
Pro Salary Cap Per Days272 102 $
Pro Salary Cap To Date52 657 324 $
Farm Salary Cap Per Days5 615 $
Farm Salary Cap To Date1 031 829 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days1
Pro Expenses Per Days285 299 $
Pro Estimated Expenses285 299 $
Farm Remaining Season Days0
Farm Expenses Per Days8 289 $
Farm Estimated Expenses0 $
Estimated Season Expenses285 299 $
Estimated Season Salary Cap52 929 426 $
Estimate Under Maximum Salary Cap of 60 000 000 $7 070 574 $
Estimate Over Minimum Salary Cap of 0 $ 52 929 426 $
Current Bank Account2 973 039 $
Projected Bank Account2 687 740 $

Pro Players Salaries

Jay Bouwmeester (1 Way Contract) 9 750 000 $ (2)
-Salary Remaining : 49 492 $
Max Pacioretty (1 Way Contract) 9 200 000 $ (2)
-Salary Remaining : 46 701 $
Zach Bogosian (1 Way Contract) 4 800 000 $ (1)
-Salary Remaining : 24 365 $
Ryan O'Reilly (1 Way Contract) 3 900 000 $ (2)
-Salary Remaining : 19 797 $
David Backes (1 Way Contract) 3 650 000 $ (1)
-Salary Remaining : 18 528 $
Jonas Brodin (1 Way Contract) 3 000 000 $ (3)
-Salary Remaining : 15 228 $
Johnny Oduya (1 Way Contract) 2 550 000 $ (1)
-Salary Remaining : 12 944 $
Zach Parise (1 Way Contract) 2 550 000 $ (1)
-Salary Remaining : 12 944 $
Dale Weise (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 10 152 $
Frans Nielsen (1 Way Contract) 1 400 000 $ (1)
-Salary Remaining : 7 107 $
Henrik Lundqvist (1 Way Contract) 1 360 000 $ (1)
-Salary Remaining : 6 904 $
Mikhail Grabovski (1 Way Contract) 1 300 000 $ (1)
-Salary Remaining : 6 599 $
Ben Scrivens (1 Way Contract) 1 200 000 $ (1)
-Salary Remaining : 6 091 $
Ryan Murray 925 000 $ (2)
-Salary Remaining : 4 695 $
Rasmus Ristolainen 925 000 $ (2)
-Salary Remaining : 4 695 $
Nikolaj Ehlers 900 000 $ (3)
-Salary Remaining : 4 569 $
Sebastian Aho 900 000 $ (3)
-Salary Remaining : 4 569 $
Jordan Nolan (1 Way Contract) 900 000 $ (1)
-Salary Remaining : 4 569 $
Alexander Wennberg 900 000 $ (3)
-Salary Remaining : 4 569 $
Rickard Rakell 894 000 $ (1)
-Salary Remaining : 4 538 $
Alexander Semin (1 Way Contract) 600 000 $ (1)
-Salary Remaining : 3 046 $
Total Pro Players21
Salary Commitment
Year 15 : 53 604 000 $
Year 16 : 30 400 000 $
Year 17 : 5 700 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 53 604 000 $
Year 16 : 30 400 000 $
Year 17 : 5 700 000 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 53 604 000 $
Year 16 : 30 400 000 $
Year 17 : 5 700 000 $
Year 18 : 0 $

Farm Players Salaries

Joel Ward 130 000 $ (1)
Salary Remaining : 0 $
Brian Gionta 130 000 $ (1)
Salary Remaining : 0 $
Niklas Grossman 92 500 $ (1)
Salary Remaining : 0 $
Chad Johnson 90 000 $ (1)
Salary Remaining : 0 $
Chris Summers 85 000 $ (1)
Salary Remaining : 0 $
Josh Bailey 85 000 $ (1)
Salary Remaining : 0 $
Carl Gunnarsson 75 000 $ (1)
Salary Remaining : 0 $
Jonas Holos 75 000 $ (1)
Salary Remaining : 0 $
Bryan Bickell 70 000 $ (1)
Salary Remaining : 0 $
Tom Wandell 55 000 $ (1)
Salary Remaining : 0 $
Lance Bouma 55 000 $ (1)
Salary Remaining : 0 $
Colton Gillies 55 000 $ (1)
Salary Remaining : 0 $
Patrick Bordeleau 52 500 $ (2)
Salary Remaining : 0 $
Total Farm Players13
Salary Commitment
Year 15 : 1 050 000 $
Year 16 : 52 500 $
Year 17 : 0 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 050 000 $
Year 16 : 52 500 $
Year 17 : 0 $
Year 18 : 0 $

Winnipeg



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - 70 $ - 5 768 - 96,13%
Level 2: 5000 - 48 $ - 4 142 - 82,84%
Level 3: 2000 - 32 $ - 1 520 - 76,01%
Level 4: 4000 - 20 $ - 3 685 - 92,13%
Luxury : 1000 - 150 $ - 973 - 97,29%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30 $ - 1 498 - 74,88%
Farm Level 2: 1000 - 10 $ - 741 - 74,14%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 088 - 89,38%
Average Income per Game1 254 974 $
Year to Date Revenue51 453 930 $
Farm
Home Games Left0
Average Attendance - %2 239 - 74,63%
Average Income per Game77 991 $
Year to Date Revenue3 197 613 $

Expense

Pro Players Total Salaries50 271 000 $
Pro Players Total Average Salaries50 271 000 $
Farm Players Total Salaries1 706 183 $
Farm Players Total Average Salaries1 706 183 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses54 229 537 $
Farm Year To Date Expenses2 391 885 $
Pro Salary Cap Per Days255 183 $
Pro Salary Cap To Date53 138 638 $
Farm Salary Cap Per Days9 124 $
Farm Salary Cap To Date1 691 936 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days1
Pro Expenses Per Days260 259 $
Pro Estimated Expenses260 259 $
Farm Remaining Season Days0
Farm Expenses Per Days12 867 $
Farm Estimated Expenses0 $
Estimated Season Expenses260 259 $
Estimated Season Salary Cap53 393 821 $
Estimate Under Maximum Salary Cap of 60 000 000 $6 606 179 $
Estimate Over Minimum Salary Cap of 0 $ 53 393 821 $
Current Bank Account44 873 $
Projected Bank Account(215 386 $)

Pro Players Salaries

Andrew Ladd (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 30 457 $
Phil Kessel (1 Way Contract) 6 000 000 $ (1)
-Salary Remaining : 30 457 $
Nazem Kadri (1 Way Contract) 6 000 000 $ (3)
-Salary Remaining : 30 457 $
Mike Richards (1 Way Contract) 5 750 000 $ (3)
-Salary Remaining : 29 188 $
Erik Johnson (1 Way Contract) 4 000 000 $ (1)
-Salary Remaining : 20 305 $
Boyd Gordon (1 Way Contract) 3 800 000 $ (1)
-Salary Remaining : 19 289 $
Jakob Silfverberg (1 Way Contract) 3 000 000 $ (1)
-Salary Remaining : 15 228 $
Alexander Steen (1 Way Contract) 2 770 000 $ (1)
-Salary Remaining : 14 061 $
Ondrej Pavelec (1 Way Contract) 2 000 000 $ (1)
-Salary Remaining : 10 152 $
David Desharnais (1 Way Contract) 1 250 000 $ (2)
-Salary Remaining : 6 345 $
Adam Larsson 900 000 $ (1)
-Salary Remaining : 4 569 $
Patrik Laine 900 000 $ (3)
-Salary Remaining : 4 569 $
Seth Jones 900 000 $ (1)
-Salary Remaining : 4 569 $
Sam Reinhart 900 000 $ (3)
-Salary Remaining : 4 569 $
Nikita Kucherov 900 000 $ (1)
-Salary Remaining : 4 569 $
Chris Kreider 900 000 $ (1)
-Salary Remaining : 4 569 $
Adam McQuaid (1 Way Contract) 800 000 $ (2)
-Salary Remaining : 4 061 $
Mark Pysyk 800 000 $ (2)
-Salary Remaining : 4 061 $
Jake Allen 800 000 $ (1)
-Salary Remaining : 4 061 $
Klas Dahlbeck 750 000 $ (2)
-Salary Remaining : 3 807 $
Brandon Yip 651 000 $ (2)
-Salary Remaining : 3 305 $
Troy Stecher 500 000 $ (3)
-Salary Remaining : 2 538 $
Total Pro Players22
Salary Commitment
Year 15 : 50 271 000 $
Year 16 : 18 301 000 $
Year 17 : 14 050 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 50 271 000 $
Year 16 : 18 301 000 $
Year 17 : 14 050 000 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 50 271 000 $
Year 16 : 18 301 000 $
Year 17 : 14 050 000 $
Year 18 : 0 $

Farm Players Salaries

Brett Sterling 177 000 $ (2)
Salary Remaining : 0 $
Mark Streit 131 000 $ (1)
Salary Remaining : 0 $
Chris Phillips 128 000 $ (1)
Salary Remaining : 0 $
Rene Bourque 118 000 $ (1)
Salary Remaining : 0 $
Michael Ryder 118 000 $ (1)
Salary Remaining : 0 $
Dustin Boyd 111 100 $ (1)
Salary Remaining : 0 $
Aaron Johnson 108 000 $ (1)
Salary Remaining : 0 $
Anssi Salmela 98 700 $ (2)
Salary Remaining : 0 $
Ryan Stone 98 700 $ (3)
Salary Remaining : 0 $
Corey Locke 98 700 $ (2)
Salary Remaining : 0 $
Marek Zidlicky 97 700 $ (2)
Salary Remaining : 0 $
Cody McCormick 97 700 $ (2)
Salary Remaining : 0 $
Alexander Frolov 97 500 $ (1)
Salary Remaining : 0 $
Peter Mueller 89 000 $ (1)
Salary Remaining : 0 $
Magnus Hellberg 70 000 $ (1)
Salary Remaining : 0 $
Paul Postma 67 083 $ (2)
Salary Remaining : 0 $
Total Farm Players16
Salary Commitment
Year 15 : 1 706 183 $
Year 16 : 735 583 $
Year 17 : 98 700 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 706 183 $
Year 16 : 735 583 $
Year 17 : 98 700 $
Year 18 : 0 $

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of
60 000 000 $

Over Minimum of
0 $

Pro Players

Farm Players

Total Players

Anaheim 9 092 209 $ 45 326 583 $ 14 673 417 $ 45 326 583 $ 211233
Arizona 13 864 153 $ 56 121 982 $ 3 878 018 $ 56 121 982 $ 221537
Boston 11 975 089 $ 42 094 070 $ 17 905 930 $ 42 094 070 $ 221335
Buffalo (8 884 661 $) 59 001 805 $ 998 195 $ 59 001 805 $ 242044
Calgary (2 441 661 $) 51 552 639 $ 8 447 361 $ 51 552 639 $ 251641
Chicago 10 164 197 $ 58 738 131 $ 1 261 869 $ 58 738 131 $ 241741
Colorado (2 321 409 $) 55 866 584 $ 4 133 416 $ 55 866 584 $ 212142
Columbus (6 442 309 $) 58 330 035 $ 1 669 965 $ 58 330 035 $ 222143
Detroit 3 032 718 $ 58 018 335 $ 1 981 665 $ 58 018 335 $ 231235
Edmonton 12 144 150 $ 56 306 355 $ 3 693 645 $ 56 306 355 $ 211839
Floride (911 086 $) 48 724 462 $ 11 275 538 $ 48 724 462 $ 221739
LosAngeles (1 914 103 $) 59 105 555 $ 894 445 $ 59 105 555 $ 202040
Minnesota 8 564 038 $ 42 535 600 $ 17 464 400 $ 42 535 600 $ 211233
Montreal 14 347 607 $ 57 274 929 $ 2 725 071 $ 57 274 929 $ 201939
Nashville (2 796 503 $) 57 574 609 $ 2 425 391 $ 57 574 609 $ 261440
New Jersey (2 883 364 $) 55 897 351 $ 4 102 649 $ 55 897 351 $ 202040
NYRangers 5 920 334 $ 54 598 585 $ 5 401 415 $ 54 598 585 $ 202040
Philadelphie (3 808 331 $) 58 662 460 $ 1 337 540 $ 58 662 460 $ 221941
Pittsburgh (3 639 449 $) 57 432 327 $ 2 567 673 $ 57 432 327 $ 271239
San Jose (6 001 324 $) 59 467 151 $ 532 849 $ 59 467 151 $ 231942
St. Louis (1 159 768 $) 53 924 846 $ 6 075 154 $ 53 924 846 $ 261642
Toronto 7 558 895 $ 46 416 899 $ 13 583 101 $ 46 416 899 $ 221941
Washington 2 973 039 $ 52 929 426 $ 7 070 574 $ 52 929 426 $ 211334
Winnipeg 44 873 $ 53 393 821 $ 6 606 179 $ 53 393 821 $ 221638