Votre version du STHS est obsolète! Veuillez mettre à jour votre version du STHS!
Connexion

Anaheim



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 8333 - $70 - 6 554 - 78,65%
Level 2: 6944 - $48 - 5 816 - 83,76%
Level 3: 2778 - $44 - 2 517 - 90,59%
Level 4: 5556 - $35 - 4 341 - 78,13%
Luxury : 1389 - $165 - 1 070 - 77,01%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $50 - 1 515 - 75,77%
Farm Level 2: 1000 - $30 - 759 - 75,93%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20 298 - 81,19%
Average Income per Game$1,577,592
Year to Date Revenue$64,681,265
Farm
Home Games Left0
Average Attendance - %2 275 - 75,82%
Average Income per Game$133,040
Year to Date Revenue$5,454,647

Expense

Pro Players Total Salaries$66,005,000
Pro Players Total Average Salaries$66,005,000
Farm Players Total Salaries$2,051,200
Farm Players Total Average Salaries$2,051,200
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,774,547
Farm Year To Date Expenses$2,536,632
Pro Salary Cap Per Days$400,030
Pro Salary Cap To Date$64,741,333
Farm Salary Cap Per Days$11,995
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$421,242
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$14,919
Farm Estimated Expenses$14,919
Estimated Season Expenses$14,919
Estimated Season Salary Cap$64,741,333
Estimate Under Maximum Salary Cap of $65,000,000$258,667
Estimate Over Minimum Salary Cap of $40,000,000 $24,741,333
Current Bank Account$18,116,230
Projected Bank Account$18,101,311

Pro Players Salaries

Ryan Johansen (1 Way Contract) $7,400,000 (4)
-Salary Remaining : $0
Rasmus Ristolainen (1 Way Contract) $6,700,000 (2)
-Salary Remaining : $0
Andrei Svechnikov (1 Way Contract) $6,600,000 (4)
-Salary Remaining : $0
Anze Kopitar (1 Way Contract) $5,770,000 (2)
-Salary Remaining : $0
Kyle Connor (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Ivan Provorov (1 Way Contract) $4,800,000 (2)
-Salary Remaining : $0
Jake Guentzel (1 Way Contract) $4,375,000 (1)
-Salary Remaining : $0
John Marino (1 Way Contract) $3,700,000 (4)
-Salary Remaining : $0
Andrej Meszaros (1 Way Contract) $3,620,000 (2)
-Salary Remaining : $0
Denis Gurianov $2,600,000 (4)
-Salary Remaining : $0
Patrice Bergeron (1 Way Contract) $2,490,000 (1)
-Salary Remaining : $0
Zach Hyman (1 Way Contract) $1,950,000 (3)
-Salary Remaining : $0
Samuel Girard (1 Way Contract) $1,900,000 (4)
-Salary Remaining : $0
Jordan Greenway (1 Way Contract) $1,700,000 (2)
-Salary Remaining : $0
Valeri Nichushkin (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $0
Ben Bishop (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
John Moore (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
Calvin Pickard (1 Way Contract) $975,000 (2)
-Salary Remaining : $0
Blake Lizotte $800,000 (2)
-Salary Remaining : $0
Max Veronneau $775,000 (3)
-Salary Remaining : $0
Brendan Smith $550,000 (2)
-Salary Remaining : $0
Yanni Gourde (1 Way Contract) $500,000 (2)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 21 : $66,005,000
Year 22 : $58,140,000
Year 23 : $24,925,000
Year 24 : $22,200,000
Salary Average Commitment
Year 21 : $66,005,000
Year 22 : $58,140,000
Year 23 : $24,925,000
Year 24 : $22,200,000
Salary Cap with 1 Way Contract
Year 21 : $66,005,000
Year 22 : $58,140,000
Year 23 : $24,925,000
Year 24 : $22,200,000

Farm Players Salaries

Sam Carrick $117,000 (2)
Salary Remaining : $684
Richard Panik $117,000 (2)
Salary Remaining : $684
Mike Green $117,000 (1)
Salary Remaining : $684
Vladislav Namestnikov $116,000 (3)
Salary Remaining : $678
James Neal $116,000 (1)
Salary Remaining : $678
Igor Ozhiganov $110,000 (4)
Salary Remaining : $643
Jordan Weal $100,000 (2)
Salary Remaining : $585
Kris Versteeg $95,700 (1)
Salary Remaining : $560
Casey DeSmith $90,000 (1)
Salary Remaining : $526
Joakim Nygard $82,500 (4)
Salary Remaining : $482
Liam Foudy $80,000 (3)
Salary Remaining : $468
Cody Hodgson $80,000 (1)
Salary Remaining : $468
Ilya Samsonov $80,000 (1)
Salary Remaining : $468
Cal Foote $80,000 (2)
Salary Remaining : $468
Sam Lafferty $77,500 (1)
Salary Remaining : $453
Christian Wolanin $75,000 (2)
Salary Remaining : $439
Mikko Lehtonen $75,000 (1)
Salary Remaining : $439
Luke Adam $75,000 (1)
Salary Remaining : $439
Nick Seeler $72,500 (4)
Salary Remaining : $424
Karson Kulhman $70,000 (1)
Salary Remaining : $409
Caleb Jones $60,000 (1)
Salary Remaining : $351
Maxime Macenauer $55,000 (2)
Salary Remaining : $322
Matt Tennyson $55,000 (3)
Salary Remaining : $322
Sheldon Dries $55,000 (1)
Salary Remaining : $322
Total Farm Players24
Salary Commitment
Year 21 : $2,051,200
Year 22 : $1,060,000
Year 23 : $516,000
Year 24 : $265,000
Salary Average Commitment
Year 21 : $2,051,200
Year 22 : $1,060,000
Year 23 : $516,000
Year 24 : $265,000

Boston



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 8333 - $88 - 5 940 - 71,29%
Level 2: 6944 - $60 - 5 707 - 82,19%
Level 3: 2778 - $55 - 1 862 - 67,01%
Level 4: 5556 - $30 - 4 880 - 87,84%
Luxury : 1389 - $175 - 1 083 - 77,97%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $45 - 1 838 - 91,92%
Farm Level 2: 1000 - $25 - 937 - 93,65%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 473 - 77,89%
Average Income per Game$1,725,330
Year to Date Revenue$70,738,549
Farm
Home Games Left0
Average Attendance - %2 775 - 92,50%
Average Income per Game$145,597
Year to Date Revenue$5,969,457

Expense

Pro Players Total Salaries$65,425,000
Pro Players Total Average Salaries$65,425,000
Farm Players Total Salaries$1,908,350
Farm Players Total Average Salaries$1,908,350
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,932,000
Pro Year To Date Expenses$67,144,110
Farm Year To Date Expenses$2,864,152
Pro Salary Cap Per Days$392,015
Pro Salary Cap To Date$62,263,530
Farm Salary Cap Per Days$11,160
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$417,727
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$17,008
Farm Estimated Expenses$17,008
Estimated Season Expenses$17,008
Estimated Season Salary Cap$64,195,530
Estimate Under Maximum Salary Cap of $65,000,000$804,470
Estimate Over Minimum Salary Cap of $40,000,000 $24,195,530
Current Bank Account$19,305,322
Projected Bank Account$19,288,314

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $0
Jaden Schwartz (1 Way Contract) $6,400,000 (3)
-Salary Remaining : $0
Evgeni Malkin (1 Way Contract) $5,670,000 (1)
-Salary Remaining : $0
Logan Couture (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $0
Thomas Chabot (1 Way Contract) $5,050,000 (4)
-Salary Remaining : $0
Darnell Nurse (1 Way Contract) $4,900,000 (2)
-Salary Remaining : $0
Drew Doughty (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $0
Igor Shesterkin (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $0
Neal Pionk (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $0
Brock McGinn (1 Way Contract) $3,050,000 (1)
-Salary Remaining : $0
Sean Couturier (1 Way Contract) $2,720,000 (3)
-Salary Remaining : $0
Cory Schneider (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $0
Mathieu Perreault (1 Way Contract) $1,200,000 (3)
-Salary Remaining : $0
Mark Giordano (1 Way Contract) $1,085,000 (1)
-Salary Remaining : $0
Nick Bjugstad (1 Way Contract) $1,050,000 (4)
-Salary Remaining : $0
Miles Wood (1 Way Contract) $950,000 (1)
-Salary Remaining : $0
Anthony Mantha (1 Way Contract) $925,000 (2)
-Salary Remaining : $0
Trevor Zegras $900,000 (3)
-Salary Remaining : $0
Rasmus Dahlin $900,000 (3)
-Salary Remaining : $0
Tim Stützle $900,000 (1)
-Salary Remaining : $0
David Krejci (1 Way Contract) $800,000 (1)
-Salary Remaining : $0
Mike Hoffman (1 Way Contract) $750,000 (3)
-1 Way Contract Salary Cap : $7,500
-Salary Remaining : $0
Charlie Coyle (1 Way Contract) $700,000 (3)
-Salary Remaining : $0
Erik Johnson (1 Way Contract) $675,000 (3)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 21 : $65,425,000
Year 22 : $39,020,000
Year 23 : $33,195,000
Year 24 : $9,900,000
Salary Average Commitment
Year 21 : $65,425,000
Year 22 : $39,020,000
Year 23 : $33,195,000
Year 24 : $9,900,000
Salary Cap with 1 Way Contract
Year 21 : $64,682,500
Year 22 : $38,277,500
Year 23 : $32,452,500
Year 24 : $9,900,000

Farm Players Salaries

Valtteri Filppula $135,000 (1)
Salary Remaining : $789
Kyle Okposo $120,300 (1)
Salary Remaining : $704
Jimmy Vesey $120,000 (3)
Salary Remaining : $702
Joonas Donskoi $120,000 (3)
Salary Remaining : $702
T.J. Galiardi $120,000 (3)
Salary Remaining : $702
Tom Kuhnhackl $120,000 (3)
Salary Remaining : $702
Mike Richards $120,000 (2)
Salary Remaining : $702
Brent Seabrook $118,000 (2)
Salary Remaining : $690
Mark Pysyk $100,050 (2)
Salary Remaining : $585
Luca Sbisa $100,000 (1)
Salary Remaining : $585
Melker Karlsson $95,000 (3)
Salary Remaining : $556
Radim Simek $90,000 (3)
Salary Remaining : $526
Rocco Grimaldi $90,000 (4)
Salary Remaining : $526
Mikhail Grigorenko $90,000 (1)
Salary Remaining : $526
Mark Borowiecki $80,000 (1)
Salary Remaining : $468
Chris Wideman $75,000 (3)
Salary Remaining : $439
Linus Omark $65,000 (1)
Salary Remaining : $380
David Rittich $50,000 (2)
Salary Remaining : $292
Oscar Moller $50,000 (2)
Salary Remaining : $292
Carter Hutton $50,000 (3)
Salary Remaining : $292
Total Farm Players20
Salary Commitment
Year 21 : $1,908,350
Year 22 : $1,318,050
Year 23 : $880,000
Year 24 : $90,000
Salary Average Commitment
Year 21 : $1,908,350
Year 22 : $1,318,050
Year 23 : $880,000
Year 24 : $90,000

Buffalo



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - $87 - 5 970 - 99,50%
Level 2: 5000 - $62 - 5 000 - 100,00%
Level 3: 2000 - $42 - 2 000 - 100,00%
Level 4: 4000 - $32 - 3 982 - 99,55%
Luxury : 1000 - $165 - 997 - 99,68%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $45 - 1 913 - 95,67%
Farm Level 2: 1000 - $25 - 958 - 95,83%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 949 - 99,71%
Average Income per Game$1,627,111
Year to Date Revenue$66,711,550
Farm
Home Games Left0
Average Attendance - %2 872 - 95,73%
Average Income per Game$148,585
Year to Date Revenue$6,091,998

Expense

Pro Players Total Salaries$58,950,000
Pro Players Total Average Salaries$58,950,000
Farm Players Total Salaries$1,450,000
Farm Players Total Average Salaries$1,450,000
Coaches Total Salaries$2,900,000
Luxury Taxe Total$0
Special Salary Cap Value$2,375,000
Pro Year To Date Expenses$60,781,505
Farm Year To Date Expenses$1,870,610
Pro Salary Cap Per Days$331,415
Pro Salary Cap To Date$54,900,670
Farm Salary Cap Per Days$8,480
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$371,818
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$11,404
Farm Estimated Expenses$11,404
Estimated Season Expenses$11,404
Estimated Season Salary Cap$57,275,670
Estimate Under Maximum Salary Cap of $65,000,000$7,724,330
Estimate Over Minimum Salary Cap of $40,000,000 $17,275,670
Current Bank Account$30,942,146
Projected Bank Account$30,930,742

Pro Players Salaries

Jeff Petry (1 Way Contract) $6,250,000 (2)
-Salary Remaining : $0
Josh Morrissey (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Filip Chytil (1 Way Contract) $4,900,000 (3)
-Salary Remaining : $0
Cam Fowler (1 Way Contract) $4,400,000 (2)
-Salary Remaining : $0
Tomas Hertl (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
Filip Hronek (1 Way Contract) $3,900,000 (4)
-Salary Remaining : $0
Ryan Strome (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $0
Esa Lindell (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Adrian Kempe (1 Way Contract) $2,800,000 (3)
-Salary Remaining : $0
Petr Mrazek (1 Way Contract) $2,700,000 (3)
-Salary Remaining : $0
Ondrej Kase (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
Kevin Hayes (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $25,000
-Salary Remaining : $0
Phillip Danault (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $0
Jason Zucker (1 Way Contract) $1,850,000 (1)
-Salary Remaining : $0
Michael Bunting (1 Way Contract) $1,550,000 (2)
-Salary Remaining : $0
Chris Driedger (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
Max Willman (Out of Payroll) $950,000 (1)
-Salary Remaining : $0
Sven Baertschi (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $8,500
-Salary Remaining : $0
Martin Frk $800,000 (1)
-Salary Remaining : $0
Miikka Salomaki $750,000 (1)
-Salary Remaining : $0
Derek Meech $750,000 (3)
-Salary Remaining : $0
Lucas Lessio $700,000 (1)
-Salary Remaining : $0
Tobias Rieder (1 Way Contract) $700,000 (1)
-Salary Remaining : $0
Oliver Kylington $700,000 (1)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 21 : $58,950,000
Year 22 : $37,150,000
Year 23 : $17,550,000
Year 24 : $6,400,000
Salary Average Commitment
Year 21 : $58,950,000
Year 22 : $37,150,000
Year 23 : $17,550,000
Year 24 : $6,400,000
Salary Cap with 1 Way Contract
Year 21 : $55,633,500
Year 22 : $37,150,000
Year 23 : $17,550,000
Year 24 : $6,400,000

Farm Players Salaries

Dominik Kahun $175,000 (2)
Salary Remaining : $1,023
Martin Marincin $110,000 (2)
Salary Remaining : $643
Nick Merkley $110,000 (1)
Salary Remaining : $643
Ilya Lyubushkin $97,500 (1)
Salary Remaining : $570
Andrew Shaw $90,000 (1)
Salary Remaining : $526
Owen Power $90,000 (3)
Salary Remaining : $526
Gabriel Vilardi $90,000 (2)
Salary Remaining : $526
Josh Norris $90,000 (1)
Salary Remaining : $526
Lucas Raymond $90,000 (2)
Salary Remaining : $526
Julian Melchiori $82,500 (2)
Salary Remaining : $482
Marcus Kruger $75,000 (3)
Salary Remaining : $439
Scott Darling $75,000 (2)
Salary Remaining : $439
Dan Girardi $75,000 (2)
Salary Remaining : $439
Stuart Skinner $50,000 (2)
Salary Remaining : $292
Brendan Guhle $50,000 (2)
Salary Remaining : $292
AJ Greer $50,000 (1)
Salary Remaining : $292
Dakota Joshua $50,000 (1)
Salary Remaining : $292
Total Farm Players17
Salary Commitment
Year 21 : $1,450,000
Year 22 : $962,500
Year 23 : $165,000
Year 24 : $0
Salary Average Commitment
Year 21 : $1,450,000
Year 22 : $962,500
Year 23 : $165,000
Year 24 : $0

Chicago



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8033 - $80 - 6 520 - 81,17%
Level 2: 6944 - $75 - 4 003 - 57,64%
Level 3: 2778 - $60 - 1 645 - 59,21%
Level 4: 5556 - $45 - 2 861 - 51,49%
Luxury : 1389 - $200 - 789 - 56,78%
Total Capacity :24700
Farm
Farm Level 1: 2000 - $50 - 1 529 - 76,43%
Farm Level 2: 1000 - $30 - 745 - 74,53%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15 818 - 64,04%
Average Income per Game$1,629,460
Year to Date Revenue$66,807,868
Farm
Home Games Left0
Average Attendance - %2 274 - 75,79%
Average Income per Game$133,361
Year to Date Revenue$5,467,784

Expense

Pro Players Total Salaries$62,011,000
Pro Players Total Average Salaries$62,011,000
Farm Players Total Salaries$1,575,500
Farm Players Total Average Salaries$1,575,500
Coaches Total Salaries$6,630,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$68,479,952
Farm Year To Date Expenses$5,378,172
Pro Salary Cap Per Days$371,624
Pro Salary Cap To Date$63,175,719
Farm Salary Cap Per Days$9,213
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$391,764
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$32,605
Farm Estimated Expenses$32,605
Estimated Season Expenses$32,605
Estimated Season Salary Cap$63,175,719
Estimate Under Maximum Salary Cap of $65,000,000$1,824,281
Estimate Over Minimum Salary Cap of $40,000,000 $23,175,719
Current Bank Account$30,872,464
Projected Bank Account$30,839,859

Pro Players Salaries

Radek Faksa (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $0
John Klingberg (1 Way Contract) $5,800,000 (4)
-Salary Remaining : $0
Pavel Zacha (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $0
Brandon Saad (1 Way Contract) $5,200,000 (4)
-Salary Remaining : $0
Joel Armia (1 Way Contract) $4,900,000 (2)
-Salary Remaining : $0
Brett Pesce (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Dmitry Kulikov (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Gustav Nyqvist (1 Way Contract) $3,430,000 (1)
-Salary Remaining : $0
Brady Skjei (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $0
Linus Ullmark (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $0
Vladimir Tarasenko (1 Way Contract) $3,080,000 (1)
-Salary Remaining : $0
J.T. Miller (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $0
Nate Schmidt (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $0
Marc-Andre Fleury (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $0
Alec Martinez (1 Way Contract) $1,650,000 (1)
-Salary Remaining : $0
Frederick Gaudreau (1 Way Contract) $1,000,000 (4)
-Salary Remaining : $0
Jesse Puljujarvi $900,000 (1)
-Salary Remaining : $0
Logan Shaw $800,000 (4)
-Salary Remaining : $0
Colin Wilson (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $7,000
-Salary Remaining : $0
Paul Byron (1 Way Contract) $501,000 (1)
-Salary Remaining : $0
Yegor Sharangovich $500,000 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 21 : $62,011,000
Year 22 : $30,700,000
Year 23 : $18,300,000
Year 24 : $18,300,000
Salary Average Commitment
Year 21 : $62,011,000
Year 22 : $30,700,000
Year 23 : $18,300,000
Year 24 : $18,300,000
Salary Cap with 1 Way Contract
Year 21 : $61,318,000
Year 22 : $30,700,000
Year 23 : $18,300,000
Year 24 : $18,300,000

Farm Players Salaries

Jani Hakanpaa $130,000 (1)
Salary Remaining : $760
Anders Bjork $129,500 (2)
Salary Remaining : $757
Semyon Varlamov $126,000 (1)
Salary Remaining : $737
Christian Djoos $90,000 (2)
Salary Remaining : $526
Craig Smith $90,000 (1)
Salary Remaining : $526
Ron Hainsey $90,000 (1)
Salary Remaining : $526
Micheal Ferland $87,500 (2)
Salary Remaining : $512
Juho Lammikko $85,000 (3)
Salary Remaining : $497
Kieffer Bellows $80,000 (1)
Salary Remaining : $468
Noah Juulsen $80,000 (1)
Salary Remaining : $468
Michael Dal Colle $80,000 (3)
Salary Remaining : $468
Joey Hishon $75,000 (1)
Salary Remaining : $439
Derrick Pouliot $72,500 (1)
Salary Remaining : $424
Boris Katchouk $70,000 (2)
Salary Remaining : $409
Jansen Harkins $70,000 (1)
Salary Remaining : $409
Paul Stastny $65,000 (2)
Salary Remaining : $380
Daniel Brickley $55,000 (2)
Salary Remaining : $322
Mitchell Stephens $50,000 (1)
Salary Remaining : $292
Josef Korenar $50,000 (1)
Salary Remaining : $292
Total Farm Players19
Salary Commitment
Year 21 : $1,575,500
Year 22 : $662,000
Year 23 : $165,000
Year 24 : $0
Salary Average Commitment
Year 21 : $1,575,500
Year 22 : $662,000
Year 23 : $165,000
Year 24 : $0

Colorado



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 6500 - $87 - 6 292 - 96,81%
Level 2: 5000 - $56 - 5 000 - 100,00%
Level 3: 2000 - $43 - 2 000 - 100,00%
Level 4: 4000 - $32 - 3 972 - 99,29%
Luxury : 1000 - $175 - 999 - 99,87%
Total Capacity :18500
Farm
Farm Level 1: 2000 - $50 - 1 520 - 76,01%
Farm Level 2: 1000 - $30 - 750 - 74,97%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 263 - 98,72%
Average Income per Game$1,640,664
Year to Date Revenue$67,267,207
Farm
Home Games Left0
Average Attendance - %2 270 - 75,67%
Average Income per Game$132,979
Year to Date Revenue$5,452,133

Expense

Pro Players Total Salaries$64,530,000
Pro Players Total Average Salaries$64,530,000
Farm Players Total Salaries$1,910,500
Farm Players Total Average Salaries$1,910,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,109,084
Farm Year To Date Expenses$2,500,276
Pro Salary Cap Per Days$352,691
Pro Salary Cap To Date$56,344,892
Farm Salary Cap Per Days$11,173
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$418,364
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$14,096
Farm Estimated Expenses$14,096
Estimated Season Expenses$14,096
Estimated Season Salary Cap$56,344,892
Estimate Under Maximum Salary Cap of $65,000,000$8,655,108
Estimate Over Minimum Salary Cap of $40,000,000 $16,344,892
Current Bank Account$27,797,395
Projected Bank Account$27,783,299

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $7,200,000 (4)
-Salary Remaining : $0
Jack Eichel (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $0
Torey Krug (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Jonathan Huberdeau (1 Way Contract) $5,800,000 (3)
-Salary Remaining : $0
Jonathan Drouin (1 Way Contract) $4,800,000 (2)
-Salary Remaining : $0
Andrei Vasilevskiy (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $0
Marcus Pettersson (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Louis Domingue (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $0
T.J. Brodie (1 Way Contract) $2,800,000 (1)
-1 Way Contract Salary Cap : $28,000
-Salary Remaining : $0
Nikita Zadorov (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $0
Oliver Bjorkstrand (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $0
Nazem Kadri (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $20,000
-Salary Remaining : $0
Patrick Kane (1 Way Contract) $1,880,000 (1)
-Salary Remaining : $0
Roope Hintz (1 Way Contract) $1,650,000 (3)
-Salary Remaining : $0
Marco Scandella (1 Way Contract) $1,600,000 (2)
-1 Way Contract Salary Cap : $16,000
-Salary Remaining : $0
Miro Heiskanen $900,000 (1)
-Salary Remaining : $0
Alexander Romanov $900,000 (2)
-Salary Remaining : $0
Casey Mittelstadt $900,000 (2)
-Salary Remaining : $0
Ilya Mikheyev $800,000 (2)
-Salary Remaining : $0
Jack Roslovic $800,000 (1)
-Salary Remaining : $0
Tage Thompson $800,000 (2)
-Salary Remaining : $0
Alexandre Texier $700,000 (2)
-Salary Remaining : $0
Andrew Peeke $700,000 (2)
-Salary Remaining : $0
Sean Durzi $600,000 (2)
-Salary Remaining : $0
Tom Novak $500,000 (1)
-Salary Remaining : $0
Eetu Luostarinen $500,000 (2)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 21 : $64,530,000
Year 22 : $43,850,000
Year 23 : $17,750,000
Year 24 : $7,200,000
Salary Average Commitment
Year 21 : $64,530,000
Year 22 : $43,850,000
Year 23 : $17,750,000
Year 24 : $7,200,000
Salary Cap with 1 Way Contract
Year 21 : $58,194,000
Year 22 : $40,286,000
Year 23 : $17,750,000
Year 24 : $7,200,000

Farm Players Salaries

Marc Staal $185,000 (2)
Salary Remaining : $1,082
Pheonix Copley $180,000 (3)
Salary Remaining : $1,053
Adam Henrique $175,000 (2)
Salary Remaining : $1,023
Alexandar Georgiyev $120,000 (2)
Salary Remaining : $702
Matt Read $97,500 (1)
Salary Remaining : $570
Cody Bass $93,000 (1)
Salary Remaining : $544
Joseph Cramarossa $87,500 (3)
Salary Remaining : $512
Aaron Palushaj $85,000 (2)
Salary Remaining : $497
Andreas Borgman $80,000 (2)
Salary Remaining : $468
Jesper Boqvist $80,000 (2)
Salary Remaining : $468
Eric Fehr $75,000 (1)
Salary Remaining : $439
Jacob Larsson $75,000 (3)
Salary Remaining : $439
Charlie Lindgren $72,500 (2)
Salary Remaining : $424
Antti Suomela $72,500 (3)
Salary Remaining : $424
Dylan Gambrell $70,000 (1)
Salary Remaining : $409
Mario Ferraro $70,000 (2)
Salary Remaining : $409
Joey Anderson $70,000 (2)
Salary Remaining : $409
Jacob Josefson $67,500 (3)
Salary Remaining : $395
Bobby Ryan $55,000 (1)
Salary Remaining : $322
Riley Stillman $50,000 (1)
Salary Remaining : $292
Will Borgen $50,000 (1)
Salary Remaining : $292
Total Farm Players21
Salary Commitment
Year 21 : $1,910,500
Year 22 : $1,420,000
Year 23 : $482,500
Year 24 : $0
Salary Average Commitment
Year 21 : $1,910,500
Year 22 : $1,420,000
Year 23 : $482,500
Year 24 : $0

Columbus



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6500 - $85 - 6 311 - 97,09%
Level 2: 6944 - $58 - 5 701 - 82,10%
Level 3: 2778 - $45 - 2 524 - 90,84%
Level 4: 5556 - $25 - 5 049 - 90,88%
Luxury : 1000 - $180 - 873 - 87,33%
Total Capacity :22778
Farm
Farm Level 1: 2000 - $50 - 1 517 - 75,84%
Farm Level 2: 1000 - $30 - 755 - 75,50%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20 458 - 89,81%
Average Income per Game$1,706,479
Year to Date Revenue$69,965,642
Farm
Home Games Left0
Average Attendance - %2 272 - 75,73%
Average Income per Game$132,961
Year to Date Revenue$5,451,396

Expense

Pro Players Total Salaries$61,933,000
Pro Players Total Average Salaries$61,933,000
Farm Players Total Salaries$1,572,700
Farm Players Total Average Salaries$1,572,700
Coaches Total Salaries$7,100,000
Luxury Taxe Total$0
Special Salary Cap Value$4,575,000
Pro Year To Date Expenses$68,806,200
Farm Year To Date Expenses$2,051,444
Pro Salary Cap Per Days$365,152
Pro Salary Cap To Date$59,844,000
Farm Salary Cap Per Days$9,197
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$415,352
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$12,121
Farm Estimated Expenses$12,121
Estimated Season Expenses$12,121
Estimated Season Salary Cap$64,419,000
Estimate Under Maximum Salary Cap of $65,000,000$581,000
Estimate Over Minimum Salary Cap of $40,000,000 $24,419,000
Current Bank Account$22,744,182
Projected Bank Account$22,732,061

Pro Players Salaries

Clayton Keller (1 Way Contract) $8,200,000 (2)
-Salary Remaining : $0
Mikko Rantanen (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $0
Erik Karlsson (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Oliver Ekman-Larsson (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
Mikhail Sergachev (1 Way Contract) $5,450,000 (4)
-Salary Remaining : $0
Alex DeBrincat (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $0
Evgeny Kuznetsov (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $0
Alexander Wennberg (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $0
John Carlson (1 Way Contract) $2,548,000 (1)
-Salary Remaining : $0
Kevin Shattenkirk (1 Way Contract) $2,200,000 (3)
-Salary Remaining : $0
J.T. Compher (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $0
John Gibson (1 Way Contract) $1,960,000 (1)
-Salary Remaining : $0
Mason Appleton (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $0
Derek Forbort (1 Way Contract) $1,300,000 (3)
-Salary Remaining : $0
Frank Vatrano (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $11,000
-Salary Remaining : $0
Jordan Kyrou $800,000 (1)
-Salary Remaining : $0
Dillon Dube $800,000 (1)
-Salary Remaining : $0
Adin Hill (1 Way Contract) $750,000 (1)
-Salary Remaining : $0
Bryan Rust (1 Way Contract) $725,000 (2)
-Salary Remaining : $0
Rem Pitlick $700,000 (1)
-Salary Remaining : $0
Riley Nash (1 Way Contract) $650,000 (2)
-Salary Remaining : $0
Alexander Barabanov (1 Way Contract) $650,000 (1)
-Salary Remaining : $0
Zach Sanford (1 Way Contract) $600,000 (2)
-1 Way Contract Salary Cap : $6,000
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 21 : $61,933,000
Year 22 : $40,425,000
Year 23 : $22,750,000
Year 24 : $5,450,000
Salary Average Commitment
Year 21 : $61,933,000
Year 22 : $40,425,000
Year 23 : $22,750,000
Year 24 : $5,450,000
Salary Cap with 1 Way Contract
Year 21 : $60,250,000
Year 22 : $39,831,000
Year 23 : $22,750,000
Year 24 : $5,450,000

Farm Players Salaries

Zach Parise $151,000 (2)
Salary Remaining : $883
Ilya Zubov $130,000 (1)
Salary Remaining : $760
Carl Soderberg $111,000 (1)
Salary Remaining : $649
Dustin Brown $110,000 (2)
Salary Remaining : $643
Ryan Dzingel $110,000 (2)
Salary Remaining : $643
Dave Bolland $98,000 (2)
Salary Remaining : $573
Robert Bortuzzo $97,500 (2)
Salary Remaining : $570
Vinnie Hinostroza $97,500 (2)
Salary Remaining : $570
Nick Holden $90,100 (1)
Salary Remaining : $527
Luke Kunin $90,000 (1)
Salary Remaining : $526
Kevan Miller $90,000 (1)
Salary Remaining : $526
Nicolas Hague $80,000 (2)
Salary Remaining : $468
Byron Froese $75,000 (1)
Salary Remaining : $439
Dustin Tokarski $70,100 (1)
Salary Remaining : $410
Matthew Benning $60,000 (1)
Salary Remaining : $351
Cody Goloubef $60,000 (1)
Salary Remaining : $351
Chad Johnson $52,500 (1)
Salary Remaining : $307
Total Farm Players17
Salary Commitment
Year 21 : $1,572,700
Year 22 : $744,000
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $1,572,700
Year 22 : $744,000
Year 23 : $0
Year 24 : $0

Dallas



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 8333 - $80 - 5 503 - 66,04%
Level 2: 6944 - $60 - 4 723 - 68,02%
Level 3: 2778 - $45 - 2 487 - 89,53%
Level 4: 5556 - $35 - 4 573 - 82,30%
Luxury : 1389 - $125 - 1 121 - 80,73%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $50 - 1 510 - 75,50%
Farm Level 2: 1000 - $30 - 756 - 75,59%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 407 - 73,63%
Average Income per Game$1,611,803
Year to Date Revenue$66,083,923
Farm
Home Games Left0
Average Attendance - %2 266 - 75,53%
Average Income per Game$132,547
Year to Date Revenue$5,434,411

Expense

Pro Players Total Salaries$65,486,500
Pro Players Total Average Salaries$65,486,500
Farm Players Total Salaries$2,446,010
Farm Players Total Average Salaries$2,446,010
Coaches Total Salaries$3,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$65,293,080
Farm Year To Date Expenses$3,965,338
Pro Salary Cap Per Days$396,888
Pro Salary Cap To Date$63,043,014
Farm Salary Cap Per Days$14,304
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$410,524
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$23,076
Farm Estimated Expenses$23,076
Estimated Season Expenses$23,076
Estimated Season Salary Cap$63,043,014
Estimate Under Maximum Salary Cap of $65,000,000$1,956,986
Estimate Over Minimum Salary Cap of $40,000,000 $23,043,014
Current Bank Account$3,772,997
Projected Bank Account$3,749,921

Pro Players Salaries

William Nylander (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $0
Brent Burns (1 Way Contract) $6,551,000 (2)
-Salary Remaining : $0
Tyler Seguin (1 Way Contract) $6,350,000 (2)
-Salary Remaining : $0
Danton Heinen (1 Way Contract) $6,150,000 (3)
-Salary Remaining : $0
Teuvo Teravainen (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $0
Matthew Tkachuk (1 Way Contract) $4,632,500 (3)
-Salary Remaining : $0
Roman Josi (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
Jaccob Slavin (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $0
Nikita Zaitsev (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
Dominik Kubalik (1 Way Contract) $3,400,000 (2)
-Salary Remaining : $0
Brady Tkachuk (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $0
Alex Nedeljkovic (1 Way Contract) $2,350,000 (3)
-Salary Remaining : $0
Carter Verhaeghe $2,300,000 (1)
-Salary Remaining : $0
Thatcher Demko (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
Jonas Siegenthaler (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $0
Haydn Fleury $1,250,000 (1)
-Salary Remaining : $0
Michael McLeod $900,000 (1)
-Salary Remaining : $0
Logan Stanley $900,000 (1)
-Salary Remaining : $0
Michael McCarron (1 Way Contract) $751,000 (1)
-Salary Remaining : $0
Brandon Tanev (1 Way Contract) $751,000 (3)
-Salary Remaining : $0
Cal Clutterbuck (1 Way Contract) $501,000 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 21 : $65,486,500
Year 22 : $44,184,500
Year 23 : $18,883,500
Year 24 : $0
Salary Average Commitment
Year 21 : $65,486,500
Year 22 : $44,184,500
Year 23 : $18,883,500
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $65,486,500
Year 22 : $44,184,500
Year 23 : $18,883,500
Year 24 : $0

Farm Players Salaries

Darren Helm $151,200 (1)
Salary Remaining : $884
Cole Smith $151,000 (1)
Salary Remaining : $883
Gavin Bayreuther $151,000 (1)
Salary Remaining : $883
Steve Mason $130,100 (1)
Salary Remaining : $761
Travis Zajac $130,000 (1)
Salary Remaining : $760
Andrew Cogliano $127,000 (2)
Salary Remaining : $743
Justin Schultz $121,000 (2)
Salary Remaining : $708
Jeff Schultz $121,000 (2)
Salary Remaining : $708
Alexander Steen $121,000 (2)
Salary Remaining : $708
Tom Pyatt $111,000 (2)
Salary Remaining : $649
Matt Irwin $110,100 (1)
Salary Remaining : $644
Andrei Loktionov $99,900 (1)
Salary Remaining : $584
Austin Watson $99,100 (3)
Salary Remaining : $580
Chris Stewart $97,510 (1)
Salary Remaining : $570
Kyle Rau $95,000 (4)
Salary Remaining : $556
Patrik Nemeth $90,000 (1)
Salary Remaining : $526
Brandon Pirri $90,000 (2)
Salary Remaining : $526
Ryan Suter $85,100 (2)
Salary Remaining : $498
Jiri Sekac $85,000 (1)
Salary Remaining : $497
Gabriel Carlsson $80,000 (1)
Salary Remaining : $468
Jordan Szwarz $80,000 (2)
Salary Remaining : $468
Matt Keetley $70,000 (1)
Salary Remaining : $409
Brian Elliott $50,000 (1)
Salary Remaining : $292
Total Farm Players23
Salary Commitment
Year 21 : $2,446,010
Year 22 : $1,050,200
Year 23 : $194,100
Year 24 : $95,000
Salary Average Commitment
Year 21 : $2,446,010
Year 22 : $1,050,200
Year 23 : $194,100
Year 24 : $95,000

Detroit



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $125 - 3 830 - 63,83%
Level 2: 5000 - $80 - 3 683 - 73,66%
Level 3: 2000 - $60 - 1 630 - 81,48%
Level 4: 4000 - $45 - 2 903 - 72,57%
Luxury : 1000 - $220 - 711 - 71,08%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $38 - 1 954 - 97,72%
Farm Level 2: 1000 - $18 - 993 - 99,31%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12 756 - 70,87%
Average Income per Game$1,563,488
Year to Date Revenue$64,103,002
Farm
Home Games Left0
Average Attendance - %2 947 - 98,25%
Average Income per Game$124,388
Year to Date Revenue$5,099,912

Expense

Pro Players Total Salaries$72,260,000
Pro Players Total Average Salaries$72,260,000
Farm Players Total Salaries$1,280,500
Farm Players Total Average Salaries$1,280,500
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$72,838,490
Farm Year To Date Expenses$3,979,019
Pro Salary Cap Per Days$425,339
Pro Salary Cap To Date$64,776,867
Farm Salary Cap Per Days$7,488
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$465,212
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$22,108
Farm Estimated Expenses$22,108
Estimated Season Expenses$22,108
Estimated Season Salary Cap$64,776,867
Estimate Under Maximum Salary Cap of $65,000,000$223,133
Estimate Over Minimum Salary Cap of $40,000,000 $24,776,867
Current Bank Account$6,292,406
Projected Bank Account$6,270,298

Pro Players Salaries

Sidney Crosby (1 Way Contract) $10,110,000 (1)
-Salary Remaining : $0
Bo Horvat (1 Way Contract) $6,800,000 (2)
-Salary Remaining : $0
Gabriel Landeskog (1 Way Contract) $6,750,000 (4)
-Salary Remaining : $0
Sebastian Aho (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $0
Ryan Ellis (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $0
Alex Pietrangelo (1 Way Contract) $4,950,000 (1)
-Salary Remaining : $0
Timo Meier (1 Way Contract) $4,800,000 (3)
-Salary Remaining : $0
Cody Ceci (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $0
Colin White (1 Way Contract) $3,700,000 (4)
-Salary Remaining : $0
Josh Manson (1 Way Contract) $2,950,000 (3)
-Salary Remaining : $0
Martin Jones (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
Tristan Jarry (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
Scott Wedgewood $2,000,000 (2)
-Salary Remaining : $0
Samuel Morin (1 Way Contract) $950,000 (3)
-Salary Remaining : $0
Ryan Lomberg $950,000 (1)
-Salary Remaining : $0
Keegan Kolesar (1 Way Contract) $925,000 (4)
-Salary Remaining : $0
Dante Fabbro $900,000 (1)
-Salary Remaining : $0
Evgeny Svechnikov $900,000 (1)
-Salary Remaining : $0
Jake Bean $900,000 (1)
-Salary Remaining : $0
Matthew Peca (1 Way Contract) $825,000 (3)
-Salary Remaining : $0
Henri Jokiharju $800,000 (2)
-Salary Remaining : $0
Boo Nieves (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $7,500
-Salary Remaining : $0
Austin Wagner (1 Way Contract) $750,000 (3)
-Salary Remaining : $0
Filip Chlapik (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $7,000
-Salary Remaining : $0
Eric Robinson (1 Way Contract) $650,000 (1)
-1 Way Contract Salary Cap : $6,500
-Salary Remaining : $0
Mark Kastelic $600,000 (2)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 21 : $72,260,000
Year 22 : $42,800,000
Year 23 : $26,650,000
Year 24 : $11,375,000
Salary Average Commitment
Year 21 : $72,260,000
Year 22 : $42,800,000
Year 23 : $26,650,000
Year 24 : $11,375,000
Salary Cap with 1 Way Contract
Year 21 : $70,181,000
Year 22 : $42,107,000
Year 23 : $26,650,000
Year 24 : $11,375,000

Farm Players Salaries

Pierre-Edouard Bellemare $173,000 (1)
Salary Remaining : $1,012
Justin Pogge $150,000 (1)
Salary Remaining : $877
Anton Khudobin $125,000 (2)
Salary Remaining : $731
Joseph Blandisi $92,500 (2)
Salary Remaining : $541
J.T. Brown $90,000 (1)
Salary Remaining : $526
Oscar Fantenberg $85,000 (1)
Salary Remaining : $497
John Quenneville $80,000 (1)
Salary Remaining : $468
Riley Tufte $80,000 (1)
Salary Remaining : $468
Alec Regula $80,000 (3)
Salary Remaining : $468
Stefan Elliott $70,000 (1)
Salary Remaining : $409
Hudson Fasching $70,000 (2)
Salary Remaining : $409
Cale Fleury $70,000 (2)
Salary Remaining : $409
Trevor Carrick $65,000 (2)
Salary Remaining : $380
Nicolas Kerdiles $50,000 (1)
Salary Remaining : $292
Total Farm Players14
Salary Commitment
Year 21 : $1,280,500
Year 22 : $502,500
Year 23 : $80,000
Year 24 : $0
Salary Average Commitment
Year 21 : $1,280,500
Year 22 : $502,500
Year 23 : $80,000
Year 24 : $0

Edmonton



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $85 - 5 484 - 91,40%
Level 2: 5000 - $60 - 4 755 - 95,11%
Level 3: 2720 - $40 - 2 192 - 80,57%
Level 4: 5480 - $30 - 3 969 - 72,43%
Luxury : 1000 - $175 - 906 - 90,60%
Total Capacity :20200
Farm
Farm Level 1: 2000 - $50 - 1 555 - 77,77%
Farm Level 2: 1000 - $30 - 748 - 74,79%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 306 - 85,68%
Average Income per Game$1,600,762
Year to Date Revenue$65,631,244
Farm
Home Games Left0
Average Attendance - %2 303 - 76,78%
Average Income per Game$135,278
Year to Date Revenue$5,546,394

Expense

Pro Players Total Salaries$65,140,000
Pro Players Total Average Salaries$65,140,000
Farm Players Total Salaries$1,715,000
Farm Players Total Average Salaries$1,715,000
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$69,548,812
Farm Year To Date Expenses$3,112,483
Pro Salary Cap Per Days$394,788
Pro Salary Cap To Date$64,398,201
Farm Salary Cap Per Days$10,029
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$422,061
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$18,801
Farm Estimated Expenses$18,801
Estimated Season Expenses$18,801
Estimated Season Salary Cap$64,398,201
Estimate Under Maximum Salary Cap of $65,000,000$601,799
Estimate Over Minimum Salary Cap of $40,000,000 $24,398,201
Current Bank Account$4,216,343
Projected Bank Account$4,197,542

Pro Players Salaries

Sami Vatanen (1 Way Contract) $6,100,000 (2)
-Salary Remaining : $0
Dylan Larkin (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Mathew Barzal (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $0
Victor Hedman (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $0
Claude Giroux (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $0
Vincent Trocheck (1 Way Contract) $4,050,000 (1)
-Salary Remaining : $0
Vince Dunn (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Alex Killorn (1 Way Contract) $3,550,000 (2)
-Salary Remaining : $0
Adam Pelech (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $0
Mika Zibanejad (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $0
Juuse Saros (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Jake Virtanen (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Ben Chiarot (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $0
Sam Bennett (1 Way Contract) $2,300,000 (3)
-Salary Remaining : $0
Marcus Foligno (1 Way Contract) $1,790,000 (1)
-Salary Remaining : $0
Zach Whitecloud (1 Way Contract) $1,150,000 (2)
-Salary Remaining : $0
Zach Aston-Reese $950,000 (1)
-Salary Remaining : $0
Brenden Dillon (1 Way Contract) $900,000 (1)
-Salary Remaining : $0
Drake Batherson $800,000 (1)
-Salary Remaining : $0
Rudolfs Balcers $500,000 (1)
-Salary Remaining : $0
Samuel Blais $500,000 (1)
-Salary Remaining : $0
Curtis McElhinney $500,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 21 : $65,140,000
Year 22 : $46,550,000
Year 23 : $11,250,000
Year 24 : $0
Salary Average Commitment
Year 21 : $65,140,000
Year 22 : $46,550,000
Year 23 : $11,250,000
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $65,140,000
Year 22 : $46,550,000
Year 23 : $11,250,000
Year 24 : $0

Farm Players Salaries

Robin Lehner $150,000 (1)
Salary Remaining : $877
Jujhar Khaira $120,000 (1)
Salary Remaining : $702
Corey Crawford $110,000 (2)
Salary Remaining : $643
Dominic Tonatino $97,500 (2)
Salary Remaining : $570
Vladimir Zharkov $95,000 (1)
Salary Remaining : $556
Garnet Hathaway $90,000 (3)
Salary Remaining : $526
Joshua Leivo $90,000 (1)
Salary Remaining : $526
Madison Bowey $90,000 (1)
Salary Remaining : $526
Tyler Graovac $87,500 (1)
Salary Remaining : $512
Valentin Zykov $85,000 (2)
Salary Remaining : $497
John Hayden $85,000 (1)
Salary Remaining : $497
Kale Clague $80,000 (1)
Salary Remaining : $468
Kole Sherwood $80,000 (1)
Salary Remaining : $468
Keith Aulie $75,000 (2)
Salary Remaining : $439
Pontus Aberg $70,000 (1)
Salary Remaining : $409
Andy Andreoff $60,000 (2)
Salary Remaining : $351
Grant Clitsome $50,000 (1)
Salary Remaining : $292
Morgan Barron $50,000 (2)
Salary Remaining : $292
Keith Ballard $50,000 (1)
Salary Remaining : $292
Nick Foligno $50,000 (1)
Salary Remaining : $292
Sam Gagner $50,000 (1)
Salary Remaining : $292
Total Farm Players21
Salary Commitment
Year 21 : $1,715,000
Year 22 : $567,500
Year 23 : $90,000
Year 24 : $0
Salary Average Commitment
Year 21 : $1,715,000
Year 22 : $567,500
Year 23 : $90,000
Year 24 : $0

Floride



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $85 - 5 986 - 99,76%
Level 2: 5100 - $60 - 5 100 - 100,00%
Level 3: 2778 - $40 - 2 555 - 91,98%
Level 4: 5556 - $30 - 4 872 - 87,70%
Luxury : 1000 - $175 - 997 - 99,69%
Total Capacity :20434
Farm
Farm Level 1: 2000 - $50 - 1 496 - 74,78%
Farm Level 2: 1000 - $30 - 759 - 75,91%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 510 - 95,48%
Average Income per Game$1,670,808
Year to Date Revenue$68,503,114
Farm
Home Games Left0
Average Attendance - %2 255 - 75,16%
Average Income per Game$131,701
Year to Date Revenue$5,399,741

Expense

Pro Players Total Salaries$62,800,000
Pro Players Total Average Salaries$62,800,000
Farm Players Total Salaries$1,680,500
Farm Players Total Average Salaries$1,680,500
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$68,942,717
Farm Year To Date Expenses$3,417,707
Pro Salary Cap Per Days$367,706
Pro Salary Cap To Date$64,187,111
Farm Salary Cap Per Days$9,827
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$398,788
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$18,599
Farm Estimated Expenses$18,599
Estimated Season Expenses$18,599
Estimated Season Salary Cap$64,187,111
Estimate Under Maximum Salary Cap of $65,000,000$812,889
Estimate Over Minimum Salary Cap of $40,000,000 $24,187,111
Current Bank Account$5,370,731
Projected Bank Account$5,352,132

Pro Players Salaries

Nicklas Backstrom (1 Way Contract) $7,400,000 (2)
-Salary Remaining : $0
Mats Zuccarello (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $0
Elias Pettersson (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
Brandon Montour (Out of Payroll) $5,400,000 (1)
-Salary Remaining : $0
Nico Hischier (1 Way Contract) $5,400,000 (4)
-Salary Remaining : $0
John Tavares (1 Way Contract) $5,400,000 (3)
-Salary Remaining : $0
Shea Theodore (1 Way Contract) $5,100,000 (3)
-Salary Remaining : $0
Brandon Carlo (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $0
Marc-Edouard Vlasic (1 Way Contract) $3,400,000 (1)
-Salary Remaining : $0
Brendan Gallagher (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $0
Ilya Sorokin $2,650,000 (3)
-Salary Remaining : $0
Tyler Ennis (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Nicolas Roy (1 Way Contract) $2,300,000 (4)
-Salary Remaining : $0
Michael Del Zotto (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $0
Anders Lee (1 Way Contract) $1,300,000 (2)
-1 Way Contract Salary Cap : $13,000
-Salary Remaining : $0
Klas Dahlbeck $1,200,000 (2)
-Salary Remaining : $0
Sean Kuraly (1 Way Contract) $850,000 (4)
-Salary Remaining : $0
Tanner Pearson (1 Way Contract) $850,000 (3)
-1 Way Contract Salary Cap : $8,500
-Salary Remaining : $0
Andrei Kuzmenko $800,000 (1)
-Salary Remaining : $0
Darcy Kuemper (1 Way Contract) $800,000 (1)
-Salary Remaining : $0
Jalen Chatfield (1 Way Contract) $750,000 (1)
-Salary Remaining : $0
Derek Ryan (1 Way Contract) $650,000 (1)
-Salary Remaining : $0
Michael Hutchinson $500,000 (2)
-Salary Remaining : $0
Marc-André Cliche (1 Way Contract) $500,000 (1)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 21 : $68,200,000
Year 22 : $49,700,000
Year 23 : $28,050,000
Year 24 : $8,550,000
Salary Average Commitment
Year 21 : $68,200,000
Year 22 : $49,700,000
Year 23 : $28,050,000
Year 24 : $8,550,000
Salary Cap with 1 Way Contract
Year 21 : $66,071,500
Year 22 : $47,571,500
Year 23 : $27,208,500
Year 24 : $8,550,000

Farm Players Salaries

Nikita Filatov $151,000 (2)
Salary Remaining : $883
Derick Brassard $140,000 (1)
Salary Remaining : $819
Jake Middleton $130,000 (3)
Salary Remaining : $760
Patrik Berglund $130,000 (1)
Salary Remaining : $760
Alex Chiasson $122,000 (1)
Salary Remaining : $713
Phil Kessel $120,000 (1)
Salary Remaining : $702
Joel Kiviranta $120,000 (1)
Salary Remaining : $702
Cody Glass $90,000 (2)
Salary Remaining : $526
Mike Condon $87,500 (2)
Salary Remaining : $512
Brendan Lemieux $85,000 (1)
Salary Remaining : $497
Andrei Kostitsyn $80,000 (1)
Salary Remaining : $468
Artem Zub $80,000 (1)
Salary Remaining : $468
Mike Reilly $75,000 (1)
Salary Remaining : $439
Carl Grundstrom $70,000 (2)
Salary Remaining : $409
Brandon Dubinsky $50,000 (1)
Salary Remaining : $292
Sami Niku $50,000 (1)
Salary Remaining : $292
Josh Mahura $50,000 (2)
Salary Remaining : $292
Al Montoya $50,000 (1)
Salary Remaining : $292
Total Farm Players18
Salary Commitment
Year 21 : $1,680,500
Year 22 : $578,500
Year 23 : $130,000
Year 24 : $0
Salary Average Commitment
Year 21 : $1,680,500
Year 22 : $578,500
Year 23 : $130,000
Year 24 : $0

LosAngeles



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 4 777 - 79,62%
Level 2: 5000 - $78 - 3 786 - 75,72%
Level 3: 2000 - $58 - 1 681 - 84,04%
Level 4: 4000 - $40 - 3 276 - 81,90%
Luxury : 1000 - $200 - 782 - 78,19%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1 514 - 75,70%
Farm Level 2: 1000 - $30 - 748 - 74,80%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14 302 - 79,45%
Average Income per Game$1,563,200
Year to Date Revenue$64,091,184
Farm
Home Games Left0
Average Attendance - %2 262 - 75,40%
Average Income per Game$132,496
Year to Date Revenue$5,432,335

Expense

Pro Players Total Salaries$53,660,000
Pro Players Total Average Salaries$53,660,000
Farm Players Total Salaries$1,485,100
Farm Players Total Average Salaries$1,485,100
Coaches Total Salaries$4,800,000
Luxury Taxe Total$0
Special Salary Cap Value$4,280,000
Pro Year To Date Expenses$57,160,287
Farm Year To Date Expenses$2,051,808
Pro Salary Cap Per Days$325,212
Pro Salary Cap To Date$52,755,008
Farm Salary Cap Per Days$8,685
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$351,273
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$11,609
Farm Estimated Expenses$11,609
Estimated Season Expenses$11,609
Estimated Season Salary Cap$57,035,008
Estimate Under Maximum Salary Cap of $65,000,000$7,964,992
Estimate Over Minimum Salary Cap of $40,000,000 $17,035,008
Current Bank Account$20,412,152
Projected Bank Account$20,400,543

Pro Players Salaries

Adam Fox (1 Way Contract) $5,650,000 (4)
-Salary Remaining : $0
Nail Yakupov (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Ryan Murray (1 Way Contract) $5,300,000 (1)
-Salary Remaining : $0
Matt Dumba (1 Way Contract) $4,700,000 (2)
-Salary Remaining : $0
Calle Jarnkrok (1 Way Contract) $4,550,000 (2)
-Salary Remaining : $0
Olli Maatta (1 Way Contract) $4,200,000 (2)
-Salary Remaining : $0
Max Domi (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $0
Chandler Stephenson (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $0
Vladislav Gavrikov (1 Way Contract) $2,700,000 (3)
-Salary Remaining : $0
William Carrier (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $0
Erik Haula (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $0
Zack Smith $1,600,000 (1)
-Salary Remaining : $0
Nic Dowd (1 Way Contract) $1,400,000 (2)
-Salary Remaining : $0
Radko Gudas (1 Way Contract) $1,350,000 (2)
-Salary Remaining : $0
Josh Archibald (1 Way Contract) $1,310,000 (1)
-Salary Remaining : $0
Calvin Petersen (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $0
Jacob De La Rose $950,000 (1)
-Salary Remaining : $0
Juuso Valimaki $900,000 (2)
-Salary Remaining : $0
Tyler Motte $850,000 (1)
-Salary Remaining : $0
Alex Formenton $800,000 (3)
-Salary Remaining : $0
James Reimer $500,000 (1)
-Salary Remaining : $0
Troy Terry $500,000 (1)
-Salary Remaining : $0
Spencer Martin $500,000 (1)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 21 : $53,660,000
Year 22 : $30,550,000
Year 23 : $9,150,000
Year 24 : $5,650,000
Salary Average Commitment
Year 21 : $53,660,000
Year 22 : $30,550,000
Year 23 : $9,150,000
Year 24 : $5,650,000
Salary Cap with 1 Way Contract
Year 21 : $53,660,000
Year 22 : $30,550,000
Year 23 : $9,150,000
Year 24 : $5,650,000

Farm Players Salaries

Jared Cowen $150,000 (1)
Salary Remaining : $877
Laurent Dauphin $105,000 (2)
Salary Remaining : $614
Jordan Oesterle $100,000 (2)
Salary Remaining : $585
Sven Andrighetto $100,000 (2)
Salary Remaining : $585
Jordan Schroeder $95,000 (1)
Salary Remaining : $556
Olli Juolevi $90,000 (1)
Salary Remaining : $526
Nikolai Prokhorkin $90,000 (1)
Salary Remaining : $526
Ben Hutton $90,000 (3)
Salary Remaining : $526
Maxim Mamin $90,000 (2)
Salary Remaining : $526
Dylan DeMelo $80,000 (2)
Salary Remaining : $468
Nick Shore $80,000 (2)
Salary Remaining : $468
Travis Dermott $80,000 (1)
Salary Remaining : $468
Ryan Hartman $70,100 (1)
Salary Remaining : $410
Liam O'Brien $60,000 (1)
Salary Remaining : $351
Antti Raanta $55,000 (2)
Salary Remaining : $322
Axel Jonsson-Fjallby $50,000 (2)
Salary Remaining : $292
Denis Malgin $50,000 (1)
Salary Remaining : $292
Jonathan Kovacevic $50,000 (1)
Salary Remaining : $292
Total Farm Players18
Salary Commitment
Year 21 : $1,485,100
Year 22 : $750,000
Year 23 : $90,000
Year 24 : $0
Salary Average Commitment
Year 21 : $1,485,100
Year 22 : $750,000
Year 23 : $90,000
Year 24 : $0

Minnesota



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $80 - 5 993 - 99,88%
Level 2: 5000 - $60 - 5 000 - 100,00%
Level 3: 2720 - $50 - 1 944 - 71,47%
Level 4: 5480 - $30 - 4 877 - 89,00%
Luxury : 1000 - $175 - 998 - 99,79%
Total Capacity :20200
Farm
Farm Level 1: 2000 - $50 - 1 529 - 76,47%
Farm Level 2: 1000 - $30 - 755 - 75,54%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 812 - 93,13%
Average Income per Game$1,616,728
Year to Date Revenue$66,285,838
Farm
Home Games Left0
Average Attendance - %2 285 - 76,16%
Average Income per Game$133,828
Year to Date Revenue$5,486,928

Expense

Pro Players Total Salaries$71,200,000
Pro Players Total Average Salaries$71,200,000
Farm Players Total Salaries$1,256,500
Farm Players Total Average Salaries$1,256,500
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$72,902,721
Farm Year To Date Expenses$3,431,528
Pro Salary Cap Per Days$388,615
Pro Salary Cap To Date$63,795,124
Farm Salary Cap Per Days$7,348
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$452,727
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$19,044
Farm Estimated Expenses$19,044
Estimated Season Expenses$19,044
Estimated Season Salary Cap$63,795,124
Estimate Under Maximum Salary Cap of $65,000,000$1,204,876
Estimate Over Minimum Salary Cap of $40,000,000 $23,795,124
Current Bank Account$3,891,851
Projected Bank Account$3,872,807

Pro Players Salaries

Connor McDavid (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $0
Charles McAvoy (1 Way Contract) $5,800,000 (3)
-Salary Remaining : $0
Jeff Skinner (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $0
Nino Niederreiter (1 Way Contract) $4,950,000 (3)
-Salary Remaining : $0
Josh Anderson (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $0
Jakub Vrana (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $0
Pavel Buchnevich (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $0
Jordan Staal (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Alexander Nylander (1 Way Contract) $3,300,000 (4)
-Salary Remaining : $0
Mathieu Joseph (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
Tuukka Rask (1 Way Contract) $3,000,000 (2)
-1 Way Contract Salary Cap : $30,000
-Salary Remaining : $0
Victor Rask (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $0
Kevin Labanc (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
Zach Bogosian (1 Way Contract) $2,275,000 (1)
-Salary Remaining : $0
Michael Amadio (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $20,000
-Salary Remaining : $0
Carey Price (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $0
Dysin Mayo (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $15,000
-Salary Remaining : $0
Carson Soucy (1 Way Contract) $1,400,000 (2)
-Salary Remaining : $0
Erik Cernak (1 Way Contract) $1,300,000 (3)
-Salary Remaining : $0
Pius Suter (1 Way Contract) $1,200,000 (3)
-Salary Remaining : $0
Vitek Vanecek (1 Way Contract) $1,100,000 (4)
-Salary Remaining : $0
Jeremy Lauzon (1 Way Contract) $925,000 (4)
-Salary Remaining : $0
Eeli Tolvanen $900,000 (2)
-Salary Remaining : $0
Connor Clifton $800,000 (1)
-Salary Remaining : $0
Oscar Lindberg (1 Way Contract) $650,000 (2)
-1 Way Contract Salary Cap : $6,500
-Salary Remaining : $0
Christian Jaros (1 Way Contract) $600,000 (2)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 21 : $71,200,000
Year 22 : $59,325,000
Year 23 : $39,425,000
Year 24 : $16,825,000
Salary Average Commitment
Year 21 : $71,200,000
Year 22 : $59,325,000
Year 23 : $39,425,000
Year 24 : $16,825,000
Salary Cap with 1 Way Contract
Year 21 : $64,121,500
Year 22 : $53,731,500
Year 23 : $39,425,000
Year 24 : $16,825,000

Farm Players Salaries

Nicolas Deslauriers $130,000 (2)
Salary Remaining : $760
Nikita Gusev $97,500 (2)
Salary Remaining : $570
Brandon Davidson $89,000 (3)
Salary Remaining : $520
Dylan Sikura $87,500 (3)
Salary Remaining : $512
Justin Bailey $85,000 (2)
Salary Remaining : $497
Nico Daws $80,000 (1)
Salary Remaining : $468
Jonathan Dahlen $80,000 (1)
Salary Remaining : $468
Kevin Gravel $77,500 (3)
Salary Remaining : $453
Darren Raddysh $75,000 (3)
Salary Remaining : $439
Sebastian Aho (D) $72,500 (2)
Salary Remaining : $424
Lawrence Pilut $70,000 (1)
Salary Remaining : $409
Danny O'Regan $70,000 (1)
Salary Remaining : $409
Fredrik Claesson $67,500 (2)
Salary Remaining : $395
Jon Gillies $65,000 (1)
Salary Remaining : $380
Alexander True $60,000 (1)
Salary Remaining : $351
Tarmo Reunanen $50,000 (1)
Salary Remaining : $292
Total Farm Players16
Salary Commitment
Year 21 : $1,256,500
Year 22 : $781,500
Year 23 : $329,000
Year 24 : $0
Salary Average Commitment
Year 21 : $1,256,500
Year 22 : $781,500
Year 23 : $329,000
Year 24 : $0

Montreal



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6415 - $90 - 5 232 - 81,56%
Level 2: 5870 - $65 - 4 491 - 76,52%
Level 3: 2778 - $55 - 1 711 - 61,58%
Level 4: 5556 - $35 - 3 571 - 64,27%
Luxury : 1145 - $220 - 701 - 61,19%
Total Capacity :21764
Farm
Farm Level 1: 2000 - $50 - 1 554 - 77,69%
Farm Level 2: 1000 - $30 - 746 - 74,60%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15 705 - 72,16%
Average Income per Game$1,566,292
Year to Date Revenue$64,217,975
Farm
Home Games Left0
Average Attendance - %2 300 - 76,66%
Average Income per Game$135,100
Year to Date Revenue$5,539,088

Expense

Pro Players Total Salaries$60,150,000
Pro Players Total Average Salaries$60,150,000
Farm Players Total Salaries$1,810,500
Farm Players Total Average Salaries$1,810,500
Coaches Total Salaries$3,700,000
Luxury Taxe Total$0
Special Salary Cap Value$525,000
Pro Year To Date Expenses$68,545,737
Farm Year To Date Expenses$2,899,684
Pro Salary Cap Per Days$337,845
Pro Salary Cap To Date$61,647,075
Farm Salary Cap Per Days$10,588
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$380,303
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$17,020
Farm Estimated Expenses$17,020
Estimated Season Expenses$17,020
Estimated Season Salary Cap$62,172,075
Estimate Under Maximum Salary Cap of $65,000,000$2,827,925
Estimate Over Minimum Salary Cap of $40,000,000 $22,172,075
Current Bank Account$11,380,324
Projected Bank Account$11,363,304

Pro Players Salaries

Matt Duchene (1 Way Contract) $7,850,000 (2)
-Salary Remaining : $0
Taylor Hall (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $0
Hampus Lindholm (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $0
Will Butcher (1 Way Contract) $4,300,000 (2)
-Salary Remaining : $0
Tyler Bertuzzi (1 Way Contract) $4,200,000 (2)
-Salary Remaining : $0
Nick Leddy (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Joonas Korpisalo (1 Way Contract) $3,300,000 (4)
-Salary Remaining : $0
Mackenzie Blackwood (1 Way Contract) $2,700,000 (4)
-Salary Remaining : $0
Victor Olofsson (1 Way Contract) $2,700,000 (3)
-Salary Remaining : $0
Chris Tanev (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
Nicklas Bergfors (1 Way Contract) $2,300,000 (1)
-1 Way Contract Salary Cap : $23,000
-Salary Remaining : $0
Jannik Hansen (1 Way Contract) $2,150,000 (1)
-1 Way Contract Salary Cap : $21,500
-Salary Remaining : $0
Sonny Milano $1,300,000 (1)
-Salary Remaining : $0
Tyler Bozak (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $0
Matthew Boldy $900,000 (3)
-Salary Remaining : $0
Nick Suzuki $900,000 (1)
-Salary Remaining : $0
Anton Stralman $850,000 (1)
-Salary Remaining : $0
Kevin Rooney (1 Way Contract) $800,000 (1)
-Salary Remaining : $0
Sean Walker $800,000 (1)
-Salary Remaining : $0
Luke Glendening (1 Way Contract) $800,000 (1)
-Salary Remaining : $0
Mason Marchment (1 Way Contract) $700,000 (1)
-Salary Remaining : $0
Dustin Byfuglien $700,000 (1)
-Salary Remaining : $0
Jesse Joensuu $700,000 (1)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 21 : $60,150,000
Year 22 : $39,950,000
Year 23 : $19,600,000
Year 24 : $6,000,000
Salary Average Commitment
Year 21 : $60,150,000
Year 22 : $39,950,000
Year 23 : $19,600,000
Year 24 : $6,000,000
Salary Cap with 1 Way Contract
Year 21 : $55,744,500
Year 22 : $39,950,000
Year 23 : $19,600,000
Year 24 : $6,000,000

Farm Players Salaries

Ryan Donato $100,000 (1)
Salary Remaining : $585
Charles Hudon $100,000 (3)
Salary Remaining : $585
Logan O'Connor $97,500 (1)
Salary Remaining : $570
Josh Gorges $95,500 (1)
Salary Remaining : $558
Sergei Bobrovsky $95,000 (1)
Salary Remaining : $556
Tom Wilson $95,000 (1)
Salary Remaining : $556
Gabriel Bourque $92,500 (2)
Salary Remaining : $541
Benoit Pouliot $90,000 (1)
Salary Remaining : $526
Dryden Hunt $85,000 (3)
Salary Remaining : $497
Zack MacEwen $85,000 (2)
Salary Remaining : $497
Scott Mayfield $85,000 (2)
Salary Remaining : $497
Alexander Burmistrov $85,000 (1)
Salary Remaining : $497
Dylan McIlrath $80,000 (2)
Salary Remaining : $468
Brett Ritchie $70,000 (1)
Salary Remaining : $409
Libor Hajek $70,000 (2)
Salary Remaining : $409
Ben Harpur $70,000 (2)
Salary Remaining : $409
Brandon McMillan $70,000 (1)
Salary Remaining : $409
Magnus Hellberg $65,000 (1)
Salary Remaining : $380
Noah Cates $60,000 (2)
Salary Remaining : $351
Fredrik Olofsson $60,000 (1)
Salary Remaining : $351
Casey Fitzgerald $60,000 (1)
Salary Remaining : $351
Parker Wotherspoon $50,000 (1)
Salary Remaining : $292
Dillon Heatherington $50,000 (1)
Salary Remaining : $292
Total Farm Players23
Salary Commitment
Year 21 : $1,810,500
Year 22 : $727,500
Year 23 : $185,000
Year 24 : $0
Salary Average Commitment
Year 21 : $1,810,500
Year 22 : $727,500
Year 23 : $185,000
Year 24 : $0

NYIslanders



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $88 - 5 715 - 95,26%
Level 2: 5000 - $68 - 4 383 - 87,65%
Level 3: 2720 - $35 - 2 584 - 94,99%
Level 4: 5480 - $23 - 5 144 - 93,86%
Luxury : 1000 - $185 - 857 - 85,66%
Total Capacity :20200
Farm
Farm Level 1: 2000 - $50 - 1 527 - 76,35%
Farm Level 2: 1000 - $30 - 756 - 75,62%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 682 - 92,49%
Average Income per Game$1,575,124
Year to Date Revenue$64,580,102
Farm
Home Games Left0
Average Attendance - %2 283 - 76,11%
Average Income per Game$132,912
Year to Date Revenue$5,449,380

Expense

Pro Players Total Salaries$62,320,000
Pro Players Total Average Salaries$62,320,000
Farm Players Total Salaries$1,889,000
Farm Players Total Average Salaries$1,889,000
Coaches Total Salaries$4,100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,677,500
Pro Year To Date Expenses$65,118,141
Farm Year To Date Expenses$2,458,236
Pro Salary Cap Per Days$369,597
Pro Salary Cap To Date$60,251,717
Farm Salary Cap Per Days$11,047
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$398,909
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$14,556
Farm Estimated Expenses$14,556
Estimated Season Expenses$14,556
Estimated Season Salary Cap$62,929,217
Estimate Under Maximum Salary Cap of $65,000,000$2,070,783
Estimate Over Minimum Salary Cap of $40,000,000 $22,929,217
Current Bank Account$12,733,105
Projected Bank Account$12,718,549

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $8,300,000 (3)
-Salary Remaining : $0
Joe Pavelski (1 Way Contract) $7,680,000 (1)
-Salary Remaining : $0
Nick Schmaltz (1 Way Contract) $6,350,000 (2)
-Salary Remaining : $0
Dougie Hamilton (1 Way Contract) $5,400,000 (4)
-Salary Remaining : $0
Devon Toews (1 Way Contract) $5,100,000 (1)
-Salary Remaining : $0
Andreas Athanasiou (1 Way Contract) $4,200,000 (2)
-Salary Remaining : $0
Danny DeKeyser (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
Matt Grzelcyk (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $0
Devin Shore (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $0
Chris Kreider (1 Way Contract) $2,200,000 (3)
-Salary Remaining : $0
Blake Coleman (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $0
Jason Dickinson (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $0
Tyler Myers (1 Way Contract) $1,520,000 (3)
-Salary Remaining : $0
TJ Oshie $1,320,000 (2)
-Salary Remaining : $0
Cale Makar $900,000 (2)
-Salary Remaining : $0
Dylan Cozens $900,000 (3)
-Salary Remaining : $0
Kevin Lankinen $800,000 (1)
-Salary Remaining : $0
Oskar Lindblom (1 Way Contract) $750,000 (1)
-Salary Remaining : $0
P.K. Subban (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $7,000
-Salary Remaining : $0
Tomas Nosek (1 Way Contract) $650,000 (1)
-1 Way Contract Salary Cap : $6,500
-Salary Remaining : $0
Filip Gustavsson $600,000 (2)
-Salary Remaining : $0
Tanner Jeannot $500,000 (1)
-Salary Remaining : $0
Brandon Hagel $500,000 (2)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 21 : $62,320,000
Year 22 : $34,290,000
Year 23 : $18,320,000
Year 24 : $5,400,000
Salary Average Commitment
Year 21 : $62,320,000
Year 22 : $34,290,000
Year 23 : $18,320,000
Year 24 : $5,400,000
Salary Cap with 1 Way Contract
Year 21 : $60,983,500
Year 22 : $34,290,000
Year 23 : $18,320,000
Year 24 : $5,400,000

Farm Players Salaries

Jan Rutta $200,000 (2)
Salary Remaining : $1,170
Jon Merrill $124,000 (3)
Salary Remaining : $725
Martin Hanzal $120,000 (2)
Salary Remaining : $702
Trevor Moore $107,500 (2)
Salary Remaining : $629
Dmitrij Jaskin $105,000 (4)
Salary Remaining : $614
Marcus Johansson $97,500 (3)
Salary Remaining : $570
David Savard $97,500 (3)
Salary Remaining : $570
Nicolas Petan $97,500 (2)
Salary Remaining : $570
Tomas Jurco $97,500 (4)
Salary Remaining : $570
Niklas Hjalmarsson $95,000 (2)
Salary Remaining : $556
Marc Methot $95,000 (2)
Salary Remaining : $556
Sam Steel $90,000 (2)
Salary Remaining : $526
Jake Gardiner $90,000 (1)
Salary Remaining : $526
Jonathan Bernier $87,500 (1)
Salary Remaining : $512
Trent Frederic $80,000 (2)
Salary Remaining : $468
Janne Kuokkanen $80,000 (2)
Salary Remaining : $468
Keith Kinkaid $80,000 (3)
Salary Remaining : $468
Nikita Nesterov $75,000 (1)
Salary Remaining : $439
Steven Lorentz $70,000 (1)
Salary Remaining : $409
Total Farm Players19
Salary Commitment
Year 21 : $1,889,000
Year 22 : $1,566,500
Year 23 : $601,500
Year 24 : $202,500
Salary Average Commitment
Year 21 : $1,889,000
Year 22 : $1,566,500
Year 23 : $601,500
Year 24 : $202,500

NYRangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - $125 - 3 802 - 54,31%
Level 2: 6000 - $80 - 3 659 - 60,98%
Level 3: 2778 - $60 - 1 643 - 59,15%
Level 4: 5556 - $45 - 2 852 - 51,33%
Luxury : 1389 - $220 - 726 - 52,29%
Total Capacity :22723
Farm
Farm Level 1: 2000 - $50 - 1 510 - 75,49%
Farm Level 2: 1000 - $30 - 765 - 76,52%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12 682 - 55,81%
Average Income per Game$1,558,733
Year to Date Revenue$63,908,040
Farm
Home Games Left0
Average Attendance - %2 275 - 75,83%
Average Income per Game$132,897
Year to Date Revenue$5,448,766

Expense

Pro Players Total Salaries$65,400,000
Pro Players Total Average Salaries$65,400,000
Farm Players Total Salaries$1,787,500
Farm Players Total Average Salaries$1,787,500
Coaches Total Salaries$5,650,000
Luxury Taxe Total$0
Special Salary Cap Value$2,100,000
Pro Year To Date Expenses$66,443,357
Farm Year To Date Expenses$3,109,823
Pro Salary Cap Per Days$396,364
Pro Salary Cap To Date$62,193,332
Farm Salary Cap Per Days$10,453
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$422,121
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$18,640
Farm Estimated Expenses$18,640
Estimated Season Expenses$18,640
Estimated Season Salary Cap$64,293,332
Estimate Under Maximum Salary Cap of $65,000,000$706,668
Estimate Over Minimum Salary Cap of $40,000,000 $24,293,332
Current Bank Account$18,093,295
Projected Bank Account$18,074,655

Pro Players Salaries

Brad Marchand (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $0
Ryan O'Reilly (1 Way Contract) $6,800,000 (2)
-Salary Remaining : $0
Shayne Gostisbehere (1 Way Contract) $5,900,000 (4)
-Salary Remaining : $0
Alex Tuch (1 Way Contract) $4,700,000 (3)
-Salary Remaining : $0
Nikolaj Ehlers (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $0
Stephen Johns (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $0
Colton Sissons (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
Anthony Beauvillier (1 Way Contract) $3,700,000 (2)
-Salary Remaining : $0
Noah Hanifin (1 Way Contract) $3,600,000 (3)
-Salary Remaining : $0
Brayden Schenn (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $0
Michael Grabner (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $0
Keith Yandle (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Robert Hagg (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $0
Bryan Little (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
Ville Husso (1 Way Contract) $1,400,000 (2)
-Salary Remaining : $0
Robby Fabbri $1,400,000 (2)
-Salary Remaining : $0
Travis Boyd (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $0
Jake Evans $1,100,000 (1)
-Salary Remaining : $0
Frederik Andersen (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
Tanner Kero (1 Way Contract) $800,000 (2)
-Salary Remaining : $0
Joe Morrow $650,000 (3)
-Salary Remaining : $0
Casey Borer $650,000 (2)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 21 : $65,400,000
Year 22 : $35,300,000
Year 23 : $14,850,000
Year 24 : $5,900,000
Salary Average Commitment
Year 21 : $65,400,000
Year 22 : $35,300,000
Year 23 : $14,850,000
Year 24 : $5,900,000
Salary Cap with 1 Way Contract
Year 21 : $65,400,000
Year 22 : $35,300,000
Year 23 : $14,850,000
Year 24 : $5,900,000

Farm Players Salaries

Mark Arcobello $150,000 (1)
Salary Remaining : $877
Stefan Noesen $110,000 (3)
Salary Remaining : $643
Mark Letestu $110,000 (1)
Salary Remaining : $643
Mark Barberio $110,000 (1)
Salary Remaining : $643
Quinton Howden $90,000 (2)
Salary Remaining : $526
Samuel Montembeault $87,500 (4)
Salary Remaining : $512
Andrew Ladd $85,000 (3)
Salary Remaining : $497
Wayne Simmonds $85,000 (2)
Salary Remaining : $497
Michael Chaput $85,000 (1)
Salary Remaining : $497
Pavel Francouz $85,000 (2)
Salary Remaining : $497
James Wright $75,000 (1)
Salary Remaining : $439
Juuso Riikola $65,000 (3)
Salary Remaining : $380
Jakub Kindl $65,000 (3)
Salary Remaining : $380
Steven Kampfer $65,000 (3)
Salary Remaining : $380
MacKenzie Entwistle $60,000 (2)
Salary Remaining : $351
Jack McBain $60,000 (3)
Salary Remaining : $351
Casey Nelson $50,000 (2)
Salary Remaining : $292
Jeff Zatkoff $50,000 (1)
Salary Remaining : $292
Nathan Walker $50,000 (1)
Salary Remaining : $292
Garrett Wilson $50,000 (1)
Salary Remaining : $292
Eric Tangradi $50,000 (3)
Salary Remaining : $292
Clayton Stoner $50,000 (3)
Salary Remaining : $292
Michael Sauer $50,000 (3)
Salary Remaining : $292
Viktor Stalberg $50,000 (3)
Salary Remaining : $292
Total Farm Players24
Salary Commitment
Year 21 : $1,787,500
Year 22 : $1,107,500
Year 23 : $737,500
Year 24 : $87,500
Salary Average Commitment
Year 21 : $1,787,500
Year 22 : $1,107,500
Year 23 : $737,500
Year 24 : $87,500

Philadelphie



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6500 - $85 - 6 258 - 96,28%
Level 2: 6944 - $56 - 5 578 - 80,33%
Level 3: 2778 - $40 - 2 575 - 92,68%
Level 4: 5556 - $30 - 4 847 - 87,24%
Luxury : 1100 - $180 - 882 - 80,16%
Total Capacity :22878
Farm
Farm Level 1: 2000 - $50 - 1 536 - 76,82%
Farm Level 2: 1000 - $30 - 745 - 74,49%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20 140 - 88,03%
Average Income per Game$1,701,069
Year to Date Revenue$69,743,846
Farm
Home Games Left0
Average Attendance - %2 281 - 76,04%
Average Income per Game$133,875
Year to Date Revenue$5,488,855

Expense

Pro Players Total Salaries$64,285,000
Pro Players Total Average Salaries$64,285,000
Farm Players Total Salaries$2,191,500
Farm Players Total Average Salaries$2,191,500
Coaches Total Salaries$5,525,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,256,304
Farm Year To Date Expenses$4,534,538
Pro Salary Cap Per Days$389,606
Pro Salary Cap To Date$64,081,374
Farm Salary Cap Per Days$12,816
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$408,848
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$26,558
Farm Estimated Expenses$26,558
Estimated Season Expenses$26,558
Estimated Season Salary Cap$64,081,374
Estimate Under Maximum Salary Cap of $65,000,000$918,626
Estimate Over Minimum Salary Cap of $40,000,000 $24,081,374
Current Bank Account$11,151,623
Projected Bank Account$11,125,065

Pro Players Salaries

Sean Monahan (1 Way Contract) $6,300,000 (2)
-Salary Remaining : $0
Ryan Nugent-Hopkins (1 Way Contract) $5,300,000 (4)
-Salary Remaining : $0
Alexander Ovechkin (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $0
Morgan Rielly (1 Way Contract) $5,200,000 (1)
-Salary Remaining : $0
Ondrej Palat (1 Way Contract) $5,200,000 (2)
-Salary Remaining : $0
Ryan Graves (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Ivan Barbashev (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $0
Jared Spurgeon (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
Filip Forsberg (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Travis Sanheim (1 Way Contract) $3,450,000 (3)
-Salary Remaining : $0
Jared McCann (1 Way Contract) $3,400,000 (3)
-Salary Remaining : $0
Jack Campbell (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $0
Adam Gaudette (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
Alexander Edler (1 Way Contract) $1,975,000 (2)
-Salary Remaining : $0
Dmitry Orlov (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $0
Chris Tierney (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
Dawson Mercer $900,000 (3)
-Salary Remaining : $0
Kasperi Kapanen $900,000 (1)
-Salary Remaining : $0
Brendan Gaunce (1 Way Contract) $750,000 (1)
-Salary Remaining : $0
Jeremy Swayman $600,000 (2)
-Salary Remaining : $0
Brian Gibbons (1 Way Contract) $560,000 (2)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 21 : $64,285,000
Year 22 : $48,335,000
Year 23 : $15,050,000
Year 24 : $5,300,000
Salary Average Commitment
Year 21 : $64,285,000
Year 22 : $48,335,000
Year 23 : $15,050,000
Year 24 : $5,300,000
Salary Cap with 1 Way Contract
Year 21 : $64,285,000
Year 22 : $48,335,000
Year 23 : $15,050,000
Year 24 : $5,300,000

Farm Players Salaries

Ondrej Pavelec $160,000 (2)
Salary Remaining : $936
Rick Nash $158,500 (2)
Salary Remaining : $927
Jason Spezza $135,000 (1)
Salary Remaining : $789
Guillaume Latendresse $132,500 (1)
Salary Remaining : $775
Carl Hagelin $131,000 (1)
Salary Remaining : $766
Eric Staal $126,500 (1)
Salary Remaining : $740
Jason Garrison $126,500 (1)
Salary Remaining : $740
Luke Schenn $125,000 (1)
Salary Remaining : $731
Evander Kane $112,500 (3)
Salary Remaining : $658
Dylan Olsen $100,000 (1)
Salary Remaining : $585
Evan Rodrigues $95,000 (1)
Salary Remaining : $556
Niko Mikkola $90,000 (3)
Salary Remaining : $526
Lawson Crouse $90,000 (1)
Salary Remaining : $526
Ryan Poehling $90,000 (2)
Salary Remaining : $526
Aaron Dell $87,500 (2)
Salary Remaining : $512
Derek Grant $85,000 (1)
Salary Remaining : $497
Trevor Lewis $76,500 (1)
Salary Remaining : $447
Mikkel Boedker $75,000 (1)
Salary Remaining : $439
Nicolas Meloche $70,000 (1)
Salary Remaining : $409
Markus Nutivaara $65,000 (1)
Salary Remaining : $380
Janis Moser $60,000 (3)
Salary Remaining : $351
Total Farm Players21
Salary Commitment
Year 21 : $2,191,500
Year 22 : $758,500
Year 23 : $262,500
Year 24 : $0
Salary Average Commitment
Year 21 : $2,191,500
Year 22 : $758,500
Year 23 : $262,500
Year 24 : $0

Pittsburgh



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6760 - $84 - 6 399 - 94,66%
Level 2: 5400 - $65 - 4 803 - 88,95%
Level 3: 2600 - $41 - 2 508 - 96,45%
Level 4: 4800 - $33 - 4 609 - 96,02%
Luxury : 1075 - $176 - 1 001 - 93,11%
Total Capacity :20635
Farm
Farm Level 1: 2000 - $45 - 1 882 - 94,10%
Farm Level 2: 1000 - $25 - 958 - 95,79%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 320 - 93,63%
Average Income per Game$1,709,408
Year to Date Revenue$70,085,748
Farm
Home Games Left0
Average Attendance - %2 840 - 94,66%
Average Income per Game$146,661
Year to Date Revenue$6,013,117

Expense

Pro Players Total Salaries$49,039,000
Pro Players Total Average Salaries$49,039,000
Farm Players Total Salaries$848,500
Farm Players Total Average Salaries$848,500
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$13,168,500
Pro Year To Date Expenses$60,171,245
Farm Year To Date Expenses$2,508,024
Pro Salary Cap Per Days$243,452
Pro Salary Cap To Date$50,941,833
Farm Salary Cap Per Days$4,962
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$315,388
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$13,734
Farm Estimated Expenses$13,734
Estimated Season Expenses$13,734
Estimated Season Salary Cap$64,110,333
Estimate Under Maximum Salary Cap of $65,000,000$889,667
Estimate Over Minimum Salary Cap of $40,000,000 $24,110,333
Current Bank Account$27,400,774
Projected Bank Account$27,387,040

Pro Players Salaries

Tony DeAngelo $6,500,000 (3)
-Salary Remaining : $0
Kyle Turris (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Kevin Fiala (1 Way Contract) $5,150,000 (4)
-Salary Remaining : $0
Tyson Barrie (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $0
Evgenii Dadonov (1 Way Contract) $2,850,000 (1)
-1 Way Contract Salary Cap : $28,500
-Salary Remaining : $0
Jordan Eberle (1 Way Contract) $2,610,000 (3)
-Salary Remaining : $0
Viktor Arvidsson (1 Way Contract) $2,600,000 (3)
-Salary Remaining : $0
Zemgus Girgensons (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Rickard Rakell (1 Way Contract) $2,200,000 (3)
-Salary Remaining : $0
James Van Riemsdyk (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
Nick Ritchie (1 Way Contract) $1,200,000 (3)
-Salary Remaining : $0
Anton Forsberg $1,000,000 (2)
-Salary Remaining : $0
Jesper Fast (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $10,000
-Salary Remaining : $0
Brendan Leipsic (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $10,000
-Salary Remaining : $0
Lukas Sedlak (1 Way Contract) $999,000 (1)
-1 Way Contract Salary Cap : $9,990
-Salary Remaining : $0
Jonathan Quick (1 Way Contract) $910,000 (2)
-1 Way Contract Salary Cap : $9,100
-Salary Remaining : $0
Jamie Oleksiak (1 Way Contract) $900,000 (4)
-Salary Remaining : $0
Scott Harrington (1 Way Contract) $900,000 (4)
-1 Way Contract Salary Cap : $9,000
-Salary Remaining : $0
Noah Dobson $900,000 (2)
-Salary Remaining : $0
David Rundblad (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $8,000
-Salary Remaining : $0
Kerby Rychel $600,000 (2)
-Salary Remaining : $0
Matt Nieto (1 Way Contract) $600,000 (4)
-Salary Remaining : $0
Karel Vejmelka (1 Way Contract) $550,000 (1)
-Salary Remaining : $0
Jean Gabriel Pageau $510,000 (2)
-Salary Remaining : $0
Adam Erne (1 Way Contract) $510,000 (1)
-Salary Remaining : $0
Alan Quine (1 Way Contract) $500,000 (3)
-1 Way Contract Salary Cap : $5,000
-Salary Remaining : $0
Jonathan Ericsson $500,000 (3)
-Salary Remaining : $0
Karl Alzner $500,000 (1)
-Salary Remaining : $0
Total Pro Players28
Salary Commitment
Year 21 : $49,039,000
Year 22 : $33,830,000
Year 23 : $28,910,000
Year 24 : $7,550,000
Salary Average Commitment
Year 21 : $49,039,000
Year 22 : $33,830,000
Year 23 : $28,910,000
Year 24 : $7,550,000
Salary Cap with 1 Way Contract
Year 21 : $40,169,590
Year 22 : $30,553,100
Year 23 : $27,524,000
Year 24 : $6,659,000

Farm Players Salaries

Zac Dalpe $110,000 (1)
Salary Remaining : $643
Tyler Pitlick $100,000 (2)
Salary Remaining : $585
Ian McCoshen $85,000 (2)
Salary Remaining : $497
Eric Comrie $82,500 (2)
Salary Remaining : $482
Jiri Tlusty $70,000 (3)
Salary Remaining : $409
Joakim Ryan $51,000 (3)
Salary Remaining : $298
Adam Dennis $50,000 (1)
Salary Remaining : $292
Ladislav Smid $50,000 (2)
Salary Remaining : $292
Michael Frolik $50,000 (1)
Salary Remaining : $292
Milan Lucic $50,000 (1)
Salary Remaining : $292
Shane Prince $50,000 (3)
Salary Remaining : $292
Brian Lashoff $50,000 (3)
Salary Remaining : $292
Rob Schremp $50,000 (3)
Salary Remaining : $292
Total Farm Players13
Salary Commitment
Year 21 : $848,500
Year 22 : $588,500
Year 23 : $271,000
Year 24 : $0
Salary Average Commitment
Year 21 : $848,500
Year 22 : $588,500
Year 23 : $271,000
Year 24 : $0

San Jose



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6666 - $85 - 6 313 - 94,70%
Level 2: 6000 - $56 - 5 713 - 95,21%
Level 3: 2778 - $43 - 2 539 - 91,40%
Level 4: 5556 - $32 - 4 686 - 84,34%
Luxury : 1000 - $170 - 995 - 99,47%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $50 - 1 543 - 77,16%
Farm Level 2: 1000 - $30 - 753 - 75,33%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20 245 - 92,02%
Average Income per Game$1,734,376
Year to Date Revenue$71,109,426
Farm
Home Games Left0
Average Attendance - %2 297 - 76,55%
Average Income per Game$134,681
Year to Date Revenue$5,521,915

Expense

Pro Players Total Salaries$60,000,000
Pro Players Total Average Salaries$60,000,000
Farm Players Total Salaries$1,992,500
Farm Players Total Average Salaries$1,992,500
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$550,000
Pro Year To Date Expenses$65,261,232
Farm Year To Date Expenses$3,530,938
Pro Salary Cap Per Days$363,636
Pro Salary Cap To Date$62,245,300
Farm Salary Cap Per Days$11,652
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$375,758
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$20,424
Farm Estimated Expenses$20,424
Estimated Season Expenses$20,424
Estimated Season Salary Cap$62,795,300
Estimate Under Maximum Salary Cap of $65,000,000$2,204,700
Estimate Over Minimum Salary Cap of $40,000,000 $22,795,300
Current Bank Account$35,854,494
Projected Bank Account$35,834,070

Pro Players Salaries

Brayden Point (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $0
Cam Atkinson (1 Way Contract) $6,200,000 (1)
-Salary Remaining : $0
Zach Werenski (1 Way Contract) $6,100,000 (3)
-Salary Remaining : $0
Patrik Laine (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $0
Mark Scheifele (1 Way Contract) $5,800,000 (3)
-Salary Remaining : $0
Kris Letang (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $0
Warren Foegele (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $0
Nikolay Goldobin (1 Way Contract) $3,350,000 (2)
-Salary Remaining : $0
Jordan Binnington (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Blake Wheeler (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
Rasmus Andersson $2,700,000 (4)
-Salary Remaining : $0
Nico Sturm (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $0
Elvis Merzlikins (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $0
David Perron (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $0
Nick Jensen (1 Way Contract) $1,100,000 (3)
-Salary Remaining : $0
Cedric Paquette (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
Moritz Seider $900,000 (2)
-Salary Remaining : $0
Peter Holland (1 Way Contract) $600,000 (1)
-Salary Remaining : $0
Jake Walman $500,000 (1)
-Salary Remaining : $0
Parker Kelly $500,000 (2)
-Salary Remaining : $0
Saku Maenalanen $500,000 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 21 : $60,000,000
Year 22 : $37,000,000
Year 23 : $15,700,000
Year 24 : $2,700,000
Salary Average Commitment
Year 21 : $60,000,000
Year 22 : $37,000,000
Year 23 : $15,700,000
Year 24 : $2,700,000
Salary Cap with 1 Way Contract
Year 21 : $60,000,000
Year 22 : $37,000,000
Year 23 : $15,700,000
Year 24 : $2,700,000

Farm Players Salaries

Calle Rosen $180,000 (1)
Salary Remaining : $1,053
Michael Eyssimont $165,000 (1)
Salary Remaining : $965
Dominik Simon $160,000 (1)
Salary Remaining : $936
Nick Spaling $150,000 (1)
Salary Remaining : $877
Jason Demers $135,000 (2)
Salary Remaining : $789
Jesper Bratt $130,000 (1)
Salary Remaining : $760
Trevor Daley $125,000 (1)
Salary Remaining : $731
Joe Colborne $105,000 (2)
Salary Remaining : $614
Jakob Markstrom $97,500 (1)
Salary Remaining : $570
Jack Johnson $95,000 (2)
Salary Remaining : $556
Alexey Marchenko $95,000 (2)
Salary Remaining : $556
Nathan Bastian $90,000 (1)
Salary Remaining : $526
Beau Bennett $90,000 (1)
Salary Remaining : $526
Justin Fontaine $80,000 (1)
Salary Remaining : $468
Craig Anderson $75,000 (1)
Salary Remaining : $439
Drew Shore $70,000 (2)
Salary Remaining : $409
Justin Braun $50,000 (1)
Salary Remaining : $292
Noah Gregor $50,000 (2)
Salary Remaining : $292
Michael Pezzetta $50,000 (1)
Salary Remaining : $292
Total Farm Players19
Salary Commitment
Year 21 : $1,992,500
Year 22 : $550,000
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $1,992,500
Year 22 : $550,000
Year 23 : $0
Year 24 : $0

Seattle



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 7000 - $82 - 6 400 - 91,43%
Level 2: 6000 - $50 - 5 715 - 95,25%
Level 3: 2778 - $41 - 2 543 - 91,54%
Level 4: 4500 - $32 - 4 495 - 99,89%
Luxury : 1000 - $172 - 999 - 99,88%
Total Capacity :21278
Farm
Farm Level 1: 2000 - $45 - 1 845 - 92,27%
Farm Level 2: 1000 - $25 - 935 - 93,48%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20 151 - 94,71%
Average Income per Game$1,646,796
Year to Date Revenue$67,518,623
Farm
Home Games Left0
Average Attendance - %2 780 - 92,67%
Average Income per Game$145,948
Year to Date Revenue$5,983,887

Expense

Pro Players Total Salaries$68,840,000
Pro Players Total Average Salaries$68,840,000
Farm Players Total Salaries$1,664,500
Farm Players Total Average Salaries$1,634,500
Coaches Total Salaries$3,750,000
Luxury Taxe Total$0
Special Salary Cap Value$1,875,000
Pro Year To Date Expenses$70,121,431
Farm Year To Date Expenses$2,321,161
Pro Salary Cap Per Days$413,912
Pro Salary Cap To Date$62,954,368
Farm Salary Cap Per Days$9,558
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$435,394
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$14,120
Farm Estimated Expenses$14,120
Estimated Season Expenses$14,120
Estimated Season Salary Cap$64,829,368
Estimate Under Maximum Salary Cap of $65,000,000$170,632
Estimate Over Minimum Salary Cap of $40,000,000 $24,829,368
Current Bank Account$8,125,477
Projected Bank Account$8,111,357

Pro Players Salaries

Pierre-Luc Dubois (1 Way Contract) $6,800,000 (1)
-Salary Remaining : $0
Colton Parayko (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
Ryan McDonagh (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
Max Pacioretty (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Oscar Klefbom (1 Way Contract) $4,900,000 (1)
-Salary Remaining : $0
David Pastrnak (1 Way Contract) $4,800,000 (3)
-Salary Remaining : $0
Jonathan Toews (1 Way Contract) $4,445,000 (1)
-Salary Remaining : $0
Brock Nelson (1 Way Contract) $4,300,000 (2)
-Salary Remaining : $0
Travis Konecny (1 Way Contract) $4,100,000 (4)
-Salary Remaining : $0
Alex Galchenyuk (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
Philipp Grubauer (1 Way Contract) $3,400,000 (3)
-Salary Remaining : $0
Braden Holtby (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Jeff Carter (1 Way Contract) $2,400,000 (1)
-Salary Remaining : $0
Conor Sheary (1 Way Contract) $2,151,000 (3)
-Salary Remaining : $0
Artturi Lehkonen (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $0
Brian Dumoulin (1 Way Contract) $1,450,000 (3)
-Salary Remaining : $0
Philippe Myers (1 Way Contract) $1,400,000 (3)
-Salary Remaining : $0
Evan Bouchard $900,000 (2)
-Salary Remaining : $0
Jack Hughes $900,000 (1)
-Salary Remaining : $0
Lars Eller (1 Way Contract) $644,000 (2)
-Salary Remaining : $0
Alexandre Carrier $600,000 (1)
-Salary Remaining : $0
Nicolas Aube-Kubel (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $5,500
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 21 : $68,840,000
Year 22 : $42,645,000
Year 23 : $28,801,000
Year 24 : $10,100,000
Salary Average Commitment
Year 21 : $68,840,000
Year 22 : $42,645,000
Year 23 : $28,801,000
Year 24 : $10,100,000
Salary Cap with 1 Way Contract
Year 21 : $68,295,500
Year 22 : $42,645,000
Year 23 : $28,801,000
Year 24 : $10,100,000

Farm Players Salaries

Ian White $110,000 (1)
Salary Remaining : $643
Adam Lowry $100,000 (4)
Salary Remaining : $585
Michael Bournival $100,000 (3)
Salary Remaining : $585
Phillip Di Giuseppe $95,000 (1)
Salary Remaining : $556
Frederik Gauthier $92,500 (2)
Salary Remaining : $541
Chris VandeVelde $90,000 (1)
Salary Remaining : $526
Mattias Janmark $85,000 (1)
Salary Remaining : $497
Freddie Hamilton $80,100 (3)
Salary Remaining : $468
Connor Carrick $80,100 (3)
Salary Remaining : $468
Kurtis Macdermid $80,000 (1)
Salary Remaining : $468
Chris Wagner $80,000 (1)
Salary Remaining : $468
Daniel Sprong $80,000 (1)
Salary Remaining : $468
Eddie Lack $80,000 (1)
Salary Remaining : $468
Jordie Benn $75,000 (3)
Salary Remaining : $439
Magnus Paajarvi $75,000 (1)
Salary Remaining : $439
Mark Fraser $75,000 (1)
Salary Remaining : $439
Lance Bouma $70,000 (1)
Salary Remaining : $409
Cameron Gaunce $65,000 (1)
Salary Remaining : $380
Matt Martin $50,900 (3)
Salary Remaining : $298
Brett Bellemore $50,900 (3)
Salary Remaining : $298
Kevin Poulin $50,000 (3)
Salary Remaining : $292
Total Farm Players21
Salary Commitment
Year 21 : $1,664,500
Year 22 : $679,500
Year 23 : $587,000
Year 24 : $100,000
Salary Average Commitment
Year 21 : $1,634,500
Year 22 : $679,500
Year 23 : $587,000
Year 24 : $100,000

St. Louis



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6400 - $88 - 5 842 - 91,27%
Level 2: 5810 - $62 - 5 497 - 94,61%
Level 3: 2778 - $39 - 2 556 - 92,01%
Level 4: 5200 - $30 - 4 832 - 92,93%
Luxury : 1389 - $120 - 1 164 - 83,83%
Total Capacity :21577
Farm
Farm Level 1: 2000 - $42 - 1 919 - 95,96%
Farm Level 2: 1000 - $25 - 955 - 95,50%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 891 - 92,19%
Average Income per Game$1,686,657
Year to Date Revenue$69,152,944
Farm
Home Games Left0
Average Attendance - %2 874 - 95,81%
Average Income per Game$141,561
Year to Date Revenue$5,804,003

Expense

Pro Players Total Salaries$70,170,000
Pro Players Total Average Salaries$70,170,000
Farm Players Total Salaries$1,408,000
Farm Players Total Average Salaries$1,408,000
Coaches Total Salaries$5,050,000
Luxury Taxe Total$0
Special Salary Cap Value$1,300,000
Pro Year To Date Expenses$74,159,345
Farm Year To Date Expenses$2,139,552
Pro Salary Cap Per Days$377,273
Pro Salary Cap To Date$61,908,290
Farm Salary Cap Per Days$8,234
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$451,333
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$12,620
Farm Estimated Expenses$12,620
Estimated Season Expenses$12,620
Estimated Season Salary Cap$63,208,290
Estimate Under Maximum Salary Cap of $65,000,000$1,791,710
Estimate Over Minimum Salary Cap of $40,000,000 $23,208,290
Current Bank Account$11,106,499
Projected Bank Account$11,093,879

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $8,100,000 (3)
-Salary Remaining : $0
Jonas Brodin (1 Way Contract) $6,900,000 (1)
-Salary Remaining : $0
William Karlsson (1 Way Contract) $5,800,000 (4)
-Salary Remaining : $0
Calvin De Haan (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Christian Dvorak (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
Barclay Goodrow (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $0
Reilly Smith (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Andre Burakovsky (1 Way Contract) $2,950,000 (2)
-Salary Remaining : $0
Joel Edmundson (1 Way Contract) $2,800,000 (4)
-Salary Remaining : $0
Colin Blackwell (1 Way Contract) $2,750,000 (1)
-1 Way Contract Salary Cap : $27,500
-Salary Remaining : $0
Erik Gudbranson (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $0
Nick Paul (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
Anthony Stolarz (1 Way Contract) $1,850,000 (1)
-1 Way Contract Salary Cap : $18,500
-Salary Remaining : $0
Mirco Mueller (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $0
Andy Greene $1,600,000 (2)
-Salary Remaining : $0
Markus Granlund (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
Mike Smith (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
Laurent Brossoit (1 Way Contract) $1,450,000 (4)
-Salary Remaining : $0
Johan Larsson (1 Way Contract) $1,300,000 (4)
-Salary Remaining : $0
Jhonas Enroth (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $12,000
-Salary Remaining : $0
Trevor van Riemsdyk (1 Way Contract) $1,100,000 (3)
-1 Way Contract Salary Cap : $11,000
-Salary Remaining : $0
Kyle Palmieri (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $11,000
-Salary Remaining : $0
Casey Cizikas (1 Way Contract) $1,020,000 (2)
-Salary Remaining : $0
Matt Murray (1 Way Contract) $950,000 (1)
-Salary Remaining : $0
Taylor Leier $900,000 (1)
-Salary Remaining : $0
Maxime Comtois $800,000 (1)
-Salary Remaining : $0
Ryan Lindgren $700,000 (1)
-Salary Remaining : $0
Total Pro Players27
Salary Commitment
Year 21 : $70,170,000
Year 22 : $41,420,000
Year 23 : $30,750,000
Year 24 : $11,350,000
Salary Average Commitment
Year 21 : $70,170,000
Year 22 : $41,420,000
Year 23 : $30,750,000
Year 24 : $11,350,000
Salary Cap with 1 Way Contract
Year 21 : $62,250,000
Year 22 : $39,242,000
Year 23 : $29,661,000
Year 24 : $11,350,000

Farm Players Salaries

Corey Perry $160,000 (2)
Salary Remaining : $936
Ian Cole $150,000 (2)
Salary Remaining : $877
Pierre Engvall $140,000 (1)
Salary Remaining : $819
Justin Danforth $120,000 (4)
Salary Remaining : $702
Brendan Perlini $105,000 (3)
Salary Remaining : $614
Cory Conacher $102,000 (2)
Salary Remaining : $596
Drake Caggiula $97,500 (1)
Salary Remaining : $570
Erik Condra $95,000 (2)
Salary Remaining : $556
Jayce Hawryluk $87,500 (3)
Salary Remaining : $512
Gemel Smith $76,000 (1)
Salary Remaining : $444
Tyler Lewington $65,000 (2)
Salary Remaining : $380
Wyatt Kalynuk $60,000 (1)
Salary Remaining : $351
Mark Alt $50,000 (2)
Salary Remaining : $292
Morgan Geekie $50,000 (2)
Salary Remaining : $292
Jyrki Jokipakka $50,000 (2)
Salary Remaining : $292
Total Farm Players15
Salary Commitment
Year 21 : $1,408,000
Year 22 : $1,034,500
Year 23 : $312,500
Year 24 : $120,000
Salary Average Commitment
Year 21 : $1,408,000
Year 22 : $1,034,500
Year 23 : $312,500
Year 24 : $120,000

Tampa Bay



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $80 - 5 994 - 99,89%
Level 2: 5000 - $65 - 4 569 - 91,38%
Level 3: 2720 - $50 - 1 944 - 71,45%
Level 4: 5480 - $22 - 5 220 - 95,25%
Luxury : 1000 - $184 - 853 - 85,28%
Total Capacity :20200
Farm
Farm Level 1: 2000 - $50 - 1 510 - 75,49%
Farm Level 2: 1000 - $30 - 751 - 75,09%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 579 - 91,97%
Average Income per Game$1,546,285
Year to Date Revenue$63,397,689
Farm
Home Games Left0
Average Attendance - %2 261 - 75,35%
Average Income per Game$132,316
Year to Date Revenue$5,424,972

Expense

Pro Players Total Salaries$62,000,000
Pro Players Total Average Salaries$62,000,000
Farm Players Total Salaries$1,608,000
Farm Players Total Average Salaries$1,608,000
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,200,000
Pro Year To Date Expenses$64,668,475
Farm Year To Date Expenses$2,950,620
Pro Salary Cap Per Days$334,958
Pro Salary Cap To Date$54,929,677
Farm Salary Cap Per Days$9,404
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$406,061
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$18,175
Farm Estimated Expenses$18,175
Estimated Season Expenses$18,175
Estimated Season Salary Cap$56,129,677
Estimate Under Maximum Salary Cap of $65,000,000$8,870,323
Estimate Over Minimum Salary Cap of $40,000,000 $16,129,677
Current Bank Account$18,203,566
Projected Bank Account$18,185,391

Pro Players Salaries

Anthony Cirelli (1 Way Contract) $6,800,000 (4)
-Salary Remaining : $0
Johnny Gaudreau (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $0
Anthony Duclair (1 Way Contract) $5,100,000 (3)
-Salary Remaining : $0
Tyler Toffoli (1 Way Contract) $4,900,000 (3)
-Salary Remaining : $0
Colin Miller (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $0
Mikael Backlund (1 Way Contract) $3,650,000 (2)
-Salary Remaining : $0
Damon Severson (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Erik Gustafsson (1 Way Contract) $3,200,000 (3)
-1 Way Contract Salary Cap : $32,000
-Salary Remaining : $0
Alex Iafallo $3,000,000 (1)
-Salary Remaining : $0
Scott Laughton (1 Way Contract) $2,900,000 (1)
-Salary Remaining : $0
Malcom Subban (1 Way Contract) $2,800,000 (1)
-1 Way Contract Salary Cap : $28,000
-Salary Remaining : $0
Artemi Panarin (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
MacKenzie Weegar (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Jake McCabe (1 Way Contract) $1,700,000 (1)
-Salary Remaining : $0
Ryan Getzlaf $1,500,000 (2)
-Salary Remaining : $0
Cody Eakin (1 Way Contract) $1,400,000 (2)
-Salary Remaining : $0
Vladislav Kamenev (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $0
Thomas Greiss $1,250,000 (1)
-Salary Remaining : $0
Connor Murphy (1 Way Contract) $1,050,000 (2)
-Salary Remaining : $0
Mike Matheson (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
Christian Fischer $900,000 (1)
-Salary Remaining : $0
Robert Thomas $900,000 (1)
-Salary Remaining : $0
Taylor Beck (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $8,000
-Salary Remaining : $0
Michal Neuvirth $500,000 (2)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 21 : $62,000,000
Year 22 : $36,800,000
Year 23 : $24,100,000
Year 24 : $6,800,000
Salary Average Commitment
Year 21 : $62,000,000
Year 22 : $36,800,000
Year 23 : $24,100,000
Year 24 : $6,800,000
Salary Cap with 1 Way Contract
Year 21 : $55,268,000
Year 22 : $32,840,000
Year 23 : $20,932,000
Year 24 : $6,800,000

Farm Players Salaries

David Desharnais $120,000 (1)
Salary Remaining : $702
Leo Komarov $98,000 (1)
Salary Remaining : $573
Nikita Tryamkin $90,000 (1)
Salary Remaining : $526
Shane Pinto $90,000 (3)
Salary Remaining : $526
Nick Cousins $90,000 (1)
Salary Remaining : $526
Michael Stone $90,000 (1)
Salary Remaining : $526
Brett Howden $90,000 (2)
Salary Remaining : $526
Adam McQuaid $85,000 (1)
Salary Remaining : $497
Erik Brannstrom $80,000 (2)
Salary Remaining : $468
Brett Kulak $80,000 (1)
Salary Remaining : $468
Devin Setoguchi $80,000 (1)
Salary Remaining : $468
Rasmus Asplund $80,000 (2)
Salary Remaining : $468
Cam Talbot $75,000 (1)
Salary Remaining : $439
Linden Vey $75,000 (2)
Salary Remaining : $439
Carter Hart $70,000 (2)
Salary Remaining : $409
Kaedan Korczak $70,000 (3)
Salary Remaining : $409
Zack Kassian $70,000 (1)
Salary Remaining : $409
Ryan Reaves $65,000 (1)
Salary Remaining : $380
Adam Ruzicka $60,000 (2)
Salary Remaining : $351
Alexei Toropchenko $50,000 (2)
Salary Remaining : $292
Total Farm Players20
Salary Commitment
Year 21 : $1,608,000
Year 22 : $665,000
Year 23 : $160,000
Year 24 : $0
Salary Average Commitment
Year 21 : $1,608,000
Year 22 : $665,000
Year 23 : $160,000
Year 24 : $0

Vancouver



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 8333 - $95 - 6 046 - 72,56%
Level 2: 6944 - $65 - 4 430 - 63,80%
Level 3: 2778 - $46 - 2 212 - 79,61%
Level 4: 5556 - $27 - 5 086 - 91,55%
Luxury : 1289 - $145 - 1 108 - 85,93%
Total Capacity :24900
Farm
Farm Level 1: 2000 - $50 - 1 519 - 75,96%
Farm Level 2: 1000 - $30 - 758 - 75,80%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 882 - 75,83%
Average Income per Game$1,657,850
Year to Date Revenue$67,971,831
Farm
Home Games Left0
Average Attendance - %2 277 - 75,90%
Average Income per Game$133,243
Year to Date Revenue$5,462,947

Expense

Pro Players Total Salaries$66,800,000
Pro Players Total Average Salaries$66,800,000
Farm Players Total Salaries$1,515,500
Farm Players Total Average Salaries$1,515,500
Coaches Total Salaries$4,975,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,721,070
Farm Year To Date Expenses$2,259,644
Pro Salary Cap Per Days$385,048
Pro Salary Cap To Date$62,807,363
Farm Salary Cap Per Days$8,863
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$430,606
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$13,102
Farm Estimated Expenses$13,102
Estimated Season Expenses$13,102
Estimated Season Salary Cap$62,807,363
Estimate Under Maximum Salary Cap of $65,000,000$2,192,637
Estimate Over Minimum Salary Cap of $40,000,000 $22,807,363
Current Bank Account$2,666,893
Projected Bank Account$2,653,791

Pro Players Salaries

Mitchell Marner (1 Way Contract) $6,150,000 (4)
-Salary Remaining : $0
Aaron Ekblad (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Quinn Hughes (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Jakob Chychrun $5,650,000 (4)
-Salary Remaining : $0
Elias Lindholm (1 Way Contract) $5,600,000 (2)
-Salary Remaining : $0
Leon Draisaitl (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
Connor Hellebuyck (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
Jacob Trouba (1 Way Contract) $3,400,000 (1)
-Salary Remaining : $0
Mikael Granlund (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $0
Andrew Mangiapane (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $0
Noel Acciari (1 Way Contract) $2,900,000 (2)
-Salary Remaining : $0
Gustav Forsling (1 Way Contract) $2,400,000 (3)
-Salary Remaining : $0
Conor Garland (1 Way Contract) $2,050,000 (2)
-Salary Remaining : $0
Michal Kempny (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $20,000
-Salary Remaining : $0
Boone Jenner (1 Way Contract) $1,325,000 (2)
-Salary Remaining : $0
Artem Anisimov (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $13,000
-Salary Remaining : $0
Justin Holl (1 Way Contract) $1,200,000 (3)
-Salary Remaining : $0
Andrew Copp $1,150,000 (1)
-Salary Remaining : $0
Jimmy Howard $975,000 (2)
-Salary Remaining : $0
Dion Phaneuf $900,000 (1)
-Salary Remaining : $0
Dylan Strome $900,000 (1)
-Salary Remaining : $0
Alexander Kerfoot (1 Way Contract) $800,000 (2)
-Salary Remaining : $0
Jason Robertson $800,000 (1)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 21 : $66,800,000
Year 22 : $56,350,000
Year 23 : $39,500,000
Year 24 : $15,300,000
Salary Average Commitment
Year 21 : $66,800,000
Year 22 : $56,350,000
Year 23 : $39,500,000
Year 24 : $15,300,000
Salary Cap with 1 Way Contract
Year 21 : $63,533,000
Year 22 : $56,350,000
Year 23 : $39,500,000
Year 24 : $15,300,000

Farm Players Salaries

Marc-Andre Bourdon $121,000 (2)
Salary Remaining : $708
Scott Wilson $100,000 (2)
Salary Remaining : $585
Miika Wiikman $99,000 (2)
Salary Remaining : $579
Loui Eriksson $97,000 (3)
Salary Remaining : $567
Alex Stalock $95,000 (2)
Salary Remaining : $556
Joakim Nordstrom $90,000 (2)
Salary Remaining : $526
Sergei Kalinin $90,000 (2)
Salary Remaining : $526
Matt Hunwick $87,500 (3)
Salary Remaining : $512
Nick Tarnasky $86,000 (1)
Salary Remaining : $503
Yakov Trenin $80,000 (1)
Salary Remaining : $468
Josh Bailey $80,000 (3)
Salary Remaining : $468
Jakub Voracek $80,000 (3)
Salary Remaining : $468
Jori Lehtera $80,000 (2)
Salary Remaining : $468
Drayson Bowman $75,000 (3)
Salary Remaining : $439
Nathan Beaulieu $75,000 (2)
Salary Remaining : $439
Jakub Jerabek $70,000 (2)
Salary Remaining : $409
Zack Trotman $60,000 (2)
Salary Remaining : $351
Ross Colton $50,000 (1)
Salary Remaining : $292
Total Farm Players18
Salary Commitment
Year 21 : $1,515,500
Year 22 : $1,299,500
Year 23 : $419,500
Year 24 : $0
Salary Average Commitment
Year 21 : $1,515,500
Year 22 : $1,299,500
Year 23 : $419,500
Year 24 : $0

Washington



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $75 - 5 998 - 99,97%
Level 2: 6944 - $59 - 5 722 - 82,40%
Level 3: 2778 - $36 - 2 605 - 93,76%
Level 4: 5556 - $29 - 4 874 - 87,73%
Luxury : 1000 - $160 - 998 - 99,83%
Total Capacity :22278
Farm
Farm Level 1: 2000 - $50 - 1 535 - 76,75%
Farm Level 2: 1000 - $30 - 746 - 74,60%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20 197 - 90,66%
Average Income per Game$1,596,105
Year to Date Revenue$65,440,291
Farm
Home Games Left0
Average Attendance - %2 281 - 76,03%
Average Income per Game$133,822
Year to Date Revenue$5,486,722

Expense

Pro Players Total Salaries$65,673,500
Pro Players Total Average Salaries$65,673,500
Farm Players Total Salaries$1,407,400
Farm Players Total Average Salaries$1,407,400
Coaches Total Salaries$2,125,000
Luxury Taxe Total$0
Special Salary Cap Value$1,755,000
Pro Year To Date Expenses$62,007,914
Farm Year To Date Expenses$2,060,515
Pro Salary Cap Per Days$398,021
Pro Salary Cap To Date$59,691,932
Farm Salary Cap Per Days$8,230
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$407,112
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$11,885
Farm Estimated Expenses$11,885
Estimated Season Expenses$11,885
Estimated Season Salary Cap$61,446,932
Estimate Under Maximum Salary Cap of $65,000,000$3,553,068
Estimate Over Minimum Salary Cap of $40,000,000 $21,446,932
Current Bank Account$16,327,383
Projected Bank Account$16,315,498

Pro Players Salaries

Tyler Johnson (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $0
Auston Matthews (1 Way Contract) $6,900,000 (3)
-Salary Remaining : $0
Brock Boeser (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
Jonathan Marchessault (1 Way Contract) $4,400,000 (1)
-Salary Remaining : $0
Jamie Benn (1 Way Contract) $4,340,000 (1)
-Salary Remaining : $0
Brandon Sutter (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $0
Mattias Ekholm (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
Ryan Pulock (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $0
Steven Stamkos (1 Way Contract) $3,832,500 (1)
-Salary Remaining : $0
Justin Faulk (1 Way Contract) $3,150,000 (2)
-Salary Remaining : $0
Matt Roy (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $0
Brayden McNabb (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $0
Oskar Sundqvist (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Lucas Wallmark (1 Way Contract) $1,900,000 (3)
-Salary Remaining : $0
Jake Dotchin (1 Way Contract) $1,450,000 (2)
-Salary Remaining : $0
Curtis Lazar (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $0
David Kampf (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
Martin Necas $900,000 (1)
-Salary Remaining : $0
Kailer Yamamoto $900,000 (2)
-Salary Remaining : $0
Jake Oettinger $800,000 (2)
-Salary Remaining : $0
K'Andre Miller $800,000 (3)
-Salary Remaining : $0
Jaroslav Halak $501,000 (2)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 21 : $65,673,500
Year 22 : $32,101,000
Year 23 : $13,600,000
Year 24 : $4,000,000
Salary Average Commitment
Year 21 : $65,673,500
Year 22 : $32,101,000
Year 23 : $13,600,000
Year 24 : $4,000,000
Salary Cap with 1 Way Contract
Year 21 : $65,673,500
Year 22 : $32,101,000
Year 23 : $13,600,000
Year 24 : $4,000,000

Farm Players Salaries

Jake Muzzin $150,000 (2)
Salary Remaining : $877
Alex Goligoski $145,000 (2)
Salary Remaining : $848
Justin Abdelkader $125,000 (1)
Salary Remaining : $731
Kevin Connauton $99,900 (1)
Salary Remaining : $584
Gregory Hofmann $95,000 (2)
Salary Remaining : $556
Tucker Poolman $95,000 (2)
Salary Remaining : $556
Josh Jooris $75,000 (2)
Salary Remaining : $439
Michael Sgarbossa $72,500 (2)
Salary Remaining : $424
Riku Helenius $55,000 (2)
Salary Remaining : $322
Travis Hamonic $55,000 (2)
Salary Remaining : $322
Chad Ruhwedel $55,000 (2)
Salary Remaining : $322
Drew Larman $55,000 (2)
Salary Remaining : $322
Frans Nielsen $55,000 (2)
Salary Remaining : $322
Tomas Tatar $55,000 (2)
Salary Remaining : $322
Mikko Koskinen $55,000 (2)
Salary Remaining : $322
Brian Flynn $55,000 (2)
Salary Remaining : $322
Brett Connolly $55,000 (2)
Salary Remaining : $322
Nathan Gerbe $55,000 (2)
Salary Remaining : $322
Total Farm Players18
Salary Commitment
Year 21 : $1,407,400
Year 22 : $1,182,500
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $1,407,400
Year 22 : $1,182,500
Year 23 : $0
Year 24 : $0

Winnipeg



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - $87 - 5 974 - 99,56%
Level 2: 6000 - $65 - 4 554 - 75,89%
Level 3: 2778 - $54 - 1 808 - 65,09%
Level 4: 4000 - $32 - 3 980 - 99,51%
Luxury : 1000 - $175 - 998 - 99,77%
Total Capacity :19778
Farm
Farm Level 1: 2000 - $50 - 1 516 - 75,79%
Farm Level 2: 1000 - $30 - 754 - 75,39%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 314 - 87,54%
Average Income per Game$1,640,683
Year to Date Revenue$67,267,990
Farm
Home Games Left0
Average Attendance - %2 270 - 75,65%
Average Income per Game$132,843
Year to Date Revenue$5,446,575

Expense

Pro Players Total Salaries$69,825,000
Pro Players Total Average Salaries$69,825,000
Farm Players Total Salaries$1,196,000
Farm Players Total Average Salaries$1,196,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$1,000,000
Pro Year To Date Expenses$70,427,424
Farm Year To Date Expenses$1,724,478
Pro Salary Cap Per Days$423,182
Pro Salary Cap To Date$63,224,320
Farm Salary Cap Per Days$6,994
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$432,273
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$9,918
Farm Estimated Expenses$9,918
Estimated Season Expenses$9,918
Estimated Season Salary Cap$64,224,320
Estimate Under Maximum Salary Cap of $65,000,000$775,680
Estimate Over Minimum Salary Cap of $40,000,000 $24,224,320
Current Bank Account$44,375,019
Projected Bank Account$44,365,101

Pro Players Salaries

Seth Jones (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $0
Jake DeBrusk (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $0
Adam Larsson (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $0
Mark Stone (1 Way Contract) $6,400,000 (3)
-Salary Remaining : $0
Jake Allen (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Mark Jankowski (1 Way Contract) $4,850,000 (2)
-Salary Remaining : $0
Jakob Silfverberg (1 Way Contract) $4,800,000 (2)
-Salary Remaining : $0
Sam Reinhart (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $0
Troy Stecher (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $0
Joel Eriksson Ek $2,800,000 (4)
-Salary Remaining : $0
Ryan Spooner (1 Way Contract) $2,650,000 (2)
-Salary Remaining : $0
Ryan Kesler (1 Way Contract) $2,550,000 (1)
-Salary Remaining : $0
Teddy Blueger (1 Way Contract) $1,700,000 (1)
-Salary Remaining : $0
Shea Weber (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $0
Connor Brown (1 Way Contract) $950,000 (1)
-Salary Remaining : $0
Deryk Engelland $950,000 (3)
-Salary Remaining : $0
Timothy Liljegren $900,000 (2)
-Salary Remaining : $0
Anton Slepyshev (1 Way Contract) $825,000 (1)
-Salary Remaining : $0
Jordan Martinook (1 Way Contract) $800,000 (1)
-Salary Remaining : $0
Andreas Johnson (1 Way Contract) $800,000 (1)
-Salary Remaining : $0
Ethan Bear $800,000 (1)
-Salary Remaining : $0
Austin Czarnik (1 Way Contract) $600,000 (2)
-Salary Remaining : $0
Derek Stepan (1 Way Contract) $600,000 (1)
-Salary Remaining : $0
Ryan Miller (1 Way Contract) $500,000 (2)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 21 : $69,825,000
Year 22 : $51,450,000
Year 23 : $16,650,000
Year 24 : $9,300,000
Salary Average Commitment
Year 21 : $69,825,000
Year 22 : $51,450,000
Year 23 : $16,650,000
Year 24 : $9,300,000
Salary Cap with 1 Way Contract
Year 21 : $69,825,000
Year 22 : $51,450,000
Year 23 : $16,650,000
Year 24 : $9,300,000

Farm Players Salaries

Duncan Siemens $95,000 (1)
Salary Remaining : $556
David Backes $95,000 (1)
Salary Remaining : $556
Ryan Parent $90,000 (1)
Salary Remaining : $526
Andrej Sekera $87,500 (3)
Salary Remaining : $512
Dale Weise $78,500 (2)
Salary Remaining : $459
Cody Franson $75,000 (3)
Salary Remaining : $439
Wojtek Wolski $72,500 (1)
Salary Remaining : $424
Johnny Boychuk $65,000 (2)
Salary Remaining : $380
Pat Maroon $62,500 (2)
Salary Remaining : $365
Kevin Stenlund $60,000 (1)
Salary Remaining : $351
Ryan White $60,000 (1)
Salary Remaining : $351
Paul Carey $52,500 (2)
Salary Remaining : $307
Anton Belov $52,500 (2)
Salary Remaining : $307
Anders Lindback $50,000 (3)
Salary Remaining : $292
Maxime Talbot $50,000 (1)
Salary Remaining : $292
Kari Lehtonen $50,000 (2)
Salary Remaining : $292
Emil Bemstrom $50,000 (2)
Salary Remaining : $292
Jamie McGinn $50,000 (2)
Salary Remaining : $292
Total Farm Players18
Salary Commitment
Year 21 : $1,196,000
Year 22 : $673,500
Year 23 : $212,500
Year 24 : $0
Salary Average Commitment
Year 21 : $1,196,000
Year 22 : $673,500
Year 23 : $212,500
Year 24 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $65,000,000
Available Cap Space

Over Minimum of
$40,000,000

Pro Players

Farm Players

Total Players

Anaheim $18,116,230 $64,741,333 $258,667 $24,741,333 222446
Boston $19,305,322 $64,195,530 $804,470 $24,195,530 242044
Buffalo $30,942,146 $57,275,670 $7,724,330 $17,275,670 241741
Chicago $30,872,464 $63,175,719 $1,824,281 $23,175,719 211940
Colorado $27,797,395 $56,344,892 $8,655,108 $16,344,892 262147
Columbus $22,744,182 $64,419,000 $581,000 $24,419,000 231740
Dallas $3,772,997 $63,043,014 $1,956,986 $23,043,014 212344
Detroit $6,292,406 $64,776,867 $223,133 $24,776,867 261440
Edmonton $4,216,343 $64,398,201 $601,799 $24,398,201 222143
Floride $5,370,731 $64,187,111 $812,889 $24,187,111 241842
LosAngeles $20,412,152 $57,035,008 $7,964,992 $17,035,008 231841
Minnesota $3,891,851 $63,795,124 $1,204,876 $23,795,124 261642
Montreal $11,380,324 $62,172,075 $2,827,925 $22,172,075 232346
NYIslanders $12,733,105 $62,929,217 $2,070,783 $22,929,217 231942
NYRangers $18,093,295 $64,293,332 $706,668 $24,293,332 222446
Philadelphie $11,151,623 $64,081,374 $918,626 $24,081,374 212142
Pittsburgh $27,400,774 $64,110,333 $889,667 $24,110,333 281341
San Jose $35,854,494 $62,795,300 $2,204,700 $22,795,300 211940
Seattle $8,125,477 $64,829,368 $170,632 $24,829,368 222143
St. Louis $11,106,499 $63,208,290 $1,791,710 $23,208,290 271542
Tampa Bay $18,203,566 $56,129,677 $8,870,323 $16,129,677 242044
Vancouver $2,666,893 $62,807,363 $2,192,637 $22,807,363 231841
Washington $16,327,383 $61,446,932 $3,553,068 $21,446,932 221840
Winnipeg $44,375,019 $64,224,320 $775,680 $24,224,320 241842