Please rotate your device to landscape mode for a better experience.
Connexion

Anaheim



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 8333 - $66 - 6 951 - 83,41%
Level 2: 6944 - $50 - 5 864 - 84,45%
Level 3: 2778 - $41 - 2 558 - 92,09%
Level 4: 5556 - $22 - 5 091 - 91,64%
Luxury : 1389 - $157 - 1 131 - 81,45%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $50 - 1 512 - 75,62%
Farm Level 2: 1000 - $30 - 739 - 73,94%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21 595 - 86,38%
Average Income per Game$1,460,098
Year to Date Revenue$59,864,026
Farm
Home Games Left0
Average Attendance - %2 252 - 75,06%
Average Income per Game$132,035
Year to Date Revenue$5,413,443

Expense

Pro Players Total Salaries$54,640,000
Pro Players Total Average Salaries$54,640,000
Farm Players Total Salaries$1,772,600
Farm Players Total Average Salaries$1,772,600
Coaches Total Salaries$7,280,000
Luxury Taxe Total$0
Special Salary Cap Value$5,388,505
Pro Year To Date Expenses$65,603,333
Farm Year To Date Expenses$4,301,033
Pro Salary Cap Per Days$283,987
Pro Salary Cap To Date$59,589,243
Farm Salary Cap Per Days$9,137
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$317,701
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,075
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$64,977,748
Estimate Under Maximum Salary Cap of $65,000,000$22,252
Estimate Over Minimum Salary Cap of $40,000,000 $24,977,748
Current Bank Account$31,803,907
Projected Bank Account$31,803,907

Pro Players Salaries

Rasmus Ristolainen (1 Way Contract) $6,700,000 (1)
-Salary Remaining : $0
Andrei Svechnikov (1 Way Contract) $6,600,000 (3)
-Salary Remaining : $0
Andrei Kuzmenko (1 Way Contract) $5,900,000 (3)
-Salary Remaining : $0
Tim Stützle (1 Way Contract) $5,100,000 (4)
-Salary Remaining : $0
Ivan Provorov (1 Way Contract) $4,800,000 (1)
-Salary Remaining : $0
Brandon Saad (1 Way Contract) $4,160,000 (3)
-Salary Remaining : $0
Igor Shesterkin (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $0
Lucas Wallmark (1 Way Contract) $1,900,000 (2)
-Salary Remaining : $0
Samuel Girard (1 Way Contract) $1,900,000 (3)
-Salary Remaining : $0
Jordan Greenway (1 Way Contract) $1,700,000 (1)
-Salary Remaining : $0
Robert Hagg (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $0
Michael Bunting (1 Way Contract) $1,550,000 (1)
-1 Way Contract Salary Cap : $15,500
-Salary Remaining : $0
Tyler Myers (1 Way Contract) $1,520,000 (2)
-Salary Remaining : $0
Vladislav Kamenev (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $0
Vladislav Namestnikov $1,160,000 (2)
-Salary Remaining : $0
Calvin De Haan (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $0
Calvin Pickard (1 Way Contract) $975,000 (1)
-Salary Remaining : $0
Max Veronneau $775,000 (2)
-Salary Remaining : $0
Brendan Smith $550,000 (1)
-Salary Remaining : $0
Jakob Silfverberg $550,000 (3)
-Salary Remaining : $0
Chris Tierney (1 Way Contract) $500,000 (1)
-Salary Remaining : $0
Yanni Gourde (1 Way Contract) $500,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 22 : $54,640,000
Year 23 : $34,465,000
Year 24 : $28,010,000
Year 25 : $5,100,000
Salary Average Commitment
Year 22 : $54,640,000
Year 23 : $34,465,000
Year 24 : $28,010,000
Year 25 : $5,100,000
Salary Cap with 1 Way Contract
Year 22 : $53,105,500
Year 23 : $34,465,000
Year 24 : $28,010,000
Year 25 : $5,100,000

Farm Players Salaries

Sam Carrick $117,000 (1)
Salary Remaining : $0
Richard Panik $117,000 (1)
Salary Remaining : $0
Igor Ozhiganov $110,000 (3)
Salary Remaining : $0
Martin Marincin $110,000 (1)
Salary Remaining : $0
Jansen Harkins $100,000 (1)
Salary Remaining : $0
Jordan Weal $100,000 (1)
Salary Remaining : $0
Mikko Lehtonen $100,000 (1)
Salary Remaining : $0
Casey DeSmith $96,100 (3)
Salary Remaining : $0
Sam Lafferty $95,000 (2)
Salary Remaining : $0
Caleb Jones $92,500 (2)
Salary Remaining : $0
Wyatt Johnston $90,000 (3)
Salary Remaining : $0
Karson Kulhman $90,000 (3)
Salary Remaining : $0
Shane Pinto $90,000 (2)
Salary Remaining : $0
Joakim Nygard $82,500 (3)
Salary Remaining : $0
Cal Foote $80,000 (1)
Salary Remaining : $0
Blake Lizotte $80,000 (1)
Salary Remaining : $0
Liam Foudy $80,000 (2)
Salary Remaining : $0
Nick Seeler $72,500 (3)
Salary Remaining : $0
Carter Hart $70,000 (1)
Salary Remaining : $0
Total Farm Players19
Salary Commitment
Year 22 : $1,772,600
Year 23 : $898,600
Year 24 : $541,100
Year 25 : $0
Salary Average Commitment
Year 22 : $1,772,600
Year 23 : $898,600
Year 24 : $541,100
Year 25 : $0

Boston



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 8333 - $75 - 6 697 - 80,37%
Level 2: 6944 - $50 - 5 828 - 83,92%
Level 3: 2778 - $45 - 2 497 - 89,87%
Level 4: 5556 - $25 - 5 155 - 92,77%
Luxury : 1389 - $160 - 1 123 - 80,87%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $50 - 1 540 - 77,02%
Farm Level 2: 1000 - $30 - 738 - 73,85%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21 299 - 85,20%
Average Income per Game$1,479,863
Year to Date Revenue$60,674,390
Farm
Home Games Left0
Average Attendance - %2 279 - 75,96%
Average Income per Game$132,941
Year to Date Revenue$5,450,583

Expense

Pro Players Total Salaries$70,100,000
Pro Players Total Average Salaries$70,100,000
Farm Players Total Salaries$1,393,250
Farm Players Total Average Salaries$1,393,250
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$71,059,063
Farm Year To Date Expenses$3,179,382
Pro Salary Cap Per Days$333,699
Pro Salary Cap To Date$64,449,781
Farm Salary Cap Per Days$7,182
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$390,909
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,914
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$64,449,781
Estimate Under Maximum Salary Cap of $65,000,000$550,219
Estimate Over Minimum Salary Cap of $40,000,000 $24,449,781
Current Bank Account$3,737,267
Projected Bank Account$3,737,267

Pro Players Salaries

Jack Hughes (1 Way Contract) $8,300,000 (1)
-Salary Remaining : $0
Nathan MacKinnon (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $0
Dougie Hamilton (1 Way Contract) $5,400,000 (3)
-Salary Remaining : $0
Thomas Chabot (Out of Payroll) $5,050,000 (3)
-Salary Remaining : $0
Evgeni Malkin (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
Mathew Barzal (1 Way Contract) $4,800,000 (3)
-Salary Remaining : $0
Brock Boeser (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $0
Brendan Gallagher (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $0
Josh Anderson (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $0
Calle Jarnkrok (1 Way Contract) $3,185,000 (1)
-Salary Remaining : $0
Lawson Crouse (1 Way Contract) $2,950,000 (4)
-Salary Remaining : $0
Chris Tanev (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
Drew Doughty (1 Way Contract) $1,990,000 (3)
-Salary Remaining : $0
Roman Josi (1 Way Contract) $1,900,000 (3)
-Salary Remaining : $0
Scott Laughton (1 Way Contract) $1,250,000 (3)
-Salary Remaining : $0
Alexandar Georgiyev $1,200,000 (1)
-Salary Remaining : $0
Nick Bjugstad (1 Way Contract) $1,050,000 (3)
-1 Way Contract Salary Cap : $10,500
-Salary Remaining : $0
Pavel Buchnevich (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
Anthony Mantha (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $9,250
-Salary Remaining : $0
Radim Simek $900,000 (2)
-Salary Remaining : $0
Evan Bouchard $900,000 (1)
-Salary Remaining : $0
Jake Oettinger $800,000 (1)
-Salary Remaining : $0
Austin Wagner (1 Way Contract) $750,000 (2)
-Salary Remaining : $0
Charlie Coyle (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $7,000
-Salary Remaining : $0
Riley Nash (1 Way Contract) $650,000 (1)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 22 : $70,100,000
Year 23 : $43,240,000
Year 24 : $37,390,000
Year 25 : $2,950,000
Salary Average Commitment
Year 22 : $70,100,000
Year 23 : $43,240,000
Year 24 : $37,390,000
Year 25 : $2,950,000
Salary Cap with 1 Way Contract
Year 22 : $67,451,750
Year 23 : $41,507,500
Year 24 : $36,350,500
Year 25 : $2,950,000

Farm Players Salaries

Nikita Tryamkin $135,000 (2)
Salary Remaining : $0
T.J. Galiardi $120,000 (2)
Salary Remaining : $0
Tom Kuhnhackl $120,000 (2)
Salary Remaining : $0
Joonas Donskoi $120,000 (2)
Salary Remaining : $0
Brent Seabrook $118,000 (1)
Salary Remaining : $0
Dmitrij Jaskin $105,000 (3)
Salary Remaining : $0
Mark Pysyk $100,050 (1)
Salary Remaining : $0
Melker Karlsson $95,000 (2)
Salary Remaining : $0
Mark Borowiecki $95,000 (3)
Salary Remaining : $0
Jake McCabe $85,000 (1)
Salary Remaining : $0
Chris Wideman $75,000 (2)
Salary Remaining : $0
Boo Nieves $75,000 (3)
Salary Remaining : $0
Michael Chaput $50,200 (3)
Salary Remaining : $0
Louis Domingue $50,000 (3)
Salary Remaining : $0
Carter Hutton $50,000 (2)
Salary Remaining : $0
Total Farm Players15
Salary Commitment
Year 22 : $1,393,250
Year 23 : $1,090,200
Year 24 : $375,200
Year 25 : $0
Salary Average Commitment
Year 22 : $1,393,250
Year 23 : $1,090,200
Year 24 : $375,200
Year 25 : $0

Buffalo



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - $87 - 6 000 - 100,00%
Level 2: 5000 - $62 - 5 000 - 100,00%
Level 3: 2000 - $42 - 2 000 - 100,00%
Level 4: 4000 - $32 - 4 000 - 100,00%
Luxury : 1000 - $165 - 1 000 - 100,00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $45 - 1 892 - 94,59%
Farm Level 2: 1000 - $25 - 958 - 95,81%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 000 - 100,00%
Average Income per Game$1,450,800
Year to Date Revenue$59,482,800
Farm
Home Games Left0
Average Attendance - %2 850 - 95,00%
Average Income per Game$147,261
Year to Date Revenue$6,037,689

Expense

Pro Players Total Salaries$62,242,550
Pro Players Total Average Salaries$62,242,550
Farm Players Total Salaries$2,199,500
Farm Players Total Average Salaries$2,199,500
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$4,673,500
Pro Year To Date Expenses$63,158,604
Farm Year To Date Expenses$3,903,534
Pro Salary Cap Per Days$327,554
Pro Salary Cap To Date$60,133,405
Farm Salary Cap Per Days$11,338
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$345,682
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$20,616
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$64,806,905
Estimate Under Maximum Salary Cap of $65,000,000$193,095
Estimate Over Minimum Salary Cap of $40,000,000 $24,806,905
Current Bank Account$20,822,677
Projected Bank Account$20,822,677

Pro Players Salaries

Josh Morrissey (1 Way Contract) $7,200,000 (2)
-Salary Remaining : $0
Anze Kopitar (1 Way Contract) $5,770,000 (1)
-Salary Remaining : $0
Filip Chytil (1 Way Contract) $4,900,000 (2)
-Salary Remaining : $0
Will Butcher (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $0
Filip Hronek (1 Way Contract) $3,900,000 (3)
-Salary Remaining : $0
Nikita Zaitsev (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Joel Armia (1 Way Contract) $3,430,000 (1)
-Salary Remaining : $0
Justin Faulk (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $0
Rem Pitlick (1 Way Contract) $2,900,000 (4)
-Salary Remaining : $0
Josh Norris (1 Way Contract) $2,900,000 (4)
-Salary Remaining : $0
Petr Mrazek (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $0
Matt Duchene (1 Way Contract) $2,692,550 (1)
-Salary Remaining : $0
Phillip Danault (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
Chris Kreider (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $0
Oliver Kylington (1 Way Contract) $2,200,000 (4)
-Salary Remaining : $0
Ryan Kesler (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $0
Radko Gudas (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $0
Alex Iafallo (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $0
Chris Driedger (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $10,000
-Salary Remaining : $0
Alexis Lafreniere $900,000 (3)
-Salary Remaining : $0
Lucas Raymond $900,000 (1)
-Salary Remaining : $0
Stuart Skinner $500,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 22 : $62,242,550
Year 23 : $37,050,000
Year 24 : $15,300,000
Year 25 : $8,000,000
Salary Average Commitment
Year 22 : $62,242,550
Year 23 : $37,050,000
Year 24 : $15,300,000
Year 25 : $8,000,000
Salary Cap with 1 Way Contract
Year 22 : $61,252,550
Year 23 : $37,050,000
Year 24 : $15,300,000
Year 25 : $8,000,000

Farm Players Salaries

Kevin Hayes $180,000 (3)
Salary Remaining : $0
Brandon Sutter $172,000 (2)
Salary Remaining : $0
Justin Abdelkader $150,000 (3)
Salary Remaining : $0
Thomas Greiss $130,000 (3)
Salary Remaining : $0
Sven Baertschi $125,000 (4)
Salary Remaining : $0
David Krejci $110,000 (2)
Salary Remaining : $0
Tobias Rieder $110,000 (2)
Salary Remaining : $0
Max Willman $97,500 (4)
Salary Remaining : $0
Zack Kassian $95,000 (3)
Salary Remaining : $0
Cody Glass $90,000 (1)
Salary Remaining : $0
AJ Greer $90,000 (2)
Salary Remaining : $0
Gabriel Vilardi $90,000 (1)
Salary Remaining : $0
Dustin Byfuglien $87,500 (2)
Salary Remaining : $0
Julian Melchiori $82,500 (1)
Salary Remaining : $0
Calen Addison $80,000 (2)
Salary Remaining : $0
Martin Frk $80,000 (4)
Salary Remaining : $0
Miikka Salomaki $77,500 (4)
Salary Remaining : $0
Lucas Lessio $77,500 (4)
Salary Remaining : $0
Scott Darling $75,000 (1)
Salary Remaining : $0
Derek Meech $75,000 (2)
Salary Remaining : $0
Dan Girardi $75,000 (1)
Salary Remaining : $0
Brendan Guhle $50,000 (1)
Salary Remaining : $0
Total Farm Players22
Salary Commitment
Year 22 : $2,199,500
Year 23 : $1,737,000
Year 24 : $1,012,500
Year 25 : $457,500
Salary Average Commitment
Year 22 : $2,199,500
Year 23 : $1,737,000
Year 24 : $1,012,500
Year 25 : $457,500

Chicago



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8333 - $80 - 6 794 - 81,54%
Level 2: 6944 - $75 - 4 011 - 57,77%
Level 3: 2778 - $60 - 1 645 - 59,20%
Level 4: 5556 - $45 - 2 994 - 53,88%
Luxury : 1389 - $200 - 832 - 59,89%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $50 - 1 497 - 74,85%
Farm Level 2: 1000 - $30 - 760 - 75,95%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 276 - 65,10%
Average Income per Game$1,497,785
Year to Date Revenue$61,409,197
Farm
Home Games Left0
Average Attendance - %2 257 - 75,22%
Average Income per Game$131,810
Year to Date Revenue$5,404,228

Expense

Pro Players Total Salaries$64,642,000
Pro Players Total Average Salaries$64,642,000
Farm Players Total Salaries$1,632,000
Farm Players Total Average Salaries$1,632,000
Coaches Total Salaries$9,100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,022,650
Pro Year To Date Expenses$67,510,620
Farm Year To Date Expenses$5,684,936
Pro Salary Cap Per Days$322,717
Pro Salary Cap To Date$62,117,932
Farm Salary Cap Per Days$8,412
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$372,952
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$29,031
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$64,140,582
Estimate Under Maximum Salary Cap of $65,000,000$859,418
Estimate Over Minimum Salary Cap of $40,000,000 $24,140,582
Current Bank Account$19,642,576
Projected Bank Account$19,642,576

Pro Players Salaries

Yegor Sharangovich (1 Way Contract) $7,850,000 (4)
-Salary Remaining : $0
Radek Faksa (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $0
John Klingberg (1 Way Contract) $5,800,000 (3)
-Salary Remaining : $0
Elias Lindholm (1 Way Contract) $5,600,000 (1)
-Salary Remaining : $0
Pavel Zacha (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
Aleksander Barkov (1 Way Contract) $4,648,000 (2)
-Salary Remaining : $0
Ryan Pulock (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
Brett Pesce (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
John Marino (Out of Payroll) $3,700,000 (3)
-Salary Remaining : $0
Linus Ullmark (1 Way Contract) $3,400,000 (4)
-Salary Remaining : $0
Alexander Edler (1 Way Contract) $1,975,000 (1)
-Salary Remaining : $0
Jesse Puljujarvi (1 Way Contract) $1,950,000 (2)
-Salary Remaining : $0
Dmitry Orlov (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $0
Curtis Lazar (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $0
Jake Middleton $1,300,000 (2)
-Salary Remaining : $0
Jakub Vrana (1 Way Contract) $1,160,000 (1)
-Salary Remaining : $0
Cam Talbot (1 Way Contract) $1,124,000 (1)
-Salary Remaining : $0
Owen Tippett $900,000 (2)
-Salary Remaining : $0
Cole Caufield $900,000 (3)
-Salary Remaining : $0
Logan Shaw $800,000 (3)
-Salary Remaining : $0
Michael McCarron (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $6,000
-Salary Remaining : $0
Mikael Backlund (1 Way Contract) $585,000 (3)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 22 : $64,642,000
Year 23 : $47,583,000
Year 24 : $38,785,000
Year 25 : $11,250,000
Salary Average Commitment
Year 22 : $64,642,000
Year 23 : $47,583,000
Year 24 : $38,785,000
Year 25 : $11,250,000
Salary Cap with 1 Way Contract
Year 22 : $64,048,000
Year 23 : $47,583,000
Year 24 : $38,785,000
Year 25 : $11,250,000

Farm Players Salaries

Kevin Lankinen $205,000 (1)
Salary Remaining : $0
Anders Bjork $129,500 (1)
Salary Remaining : $0
Jani Hakanpaa $100,000 (3)
Salary Remaining : $0
Mitchell Stephens $95,000 (2)
Salary Remaining : $0
Noah Juulsen $95,000 (3)
Salary Remaining : $0
Christian Djoos $90,000 (1)
Salary Remaining : $0
Micheal Ferland $87,500 (1)
Salary Remaining : $0
Juho Lammikko $85,000 (2)
Salary Remaining : $0
Andrei Kostitsyn $80,000 (1)
Salary Remaining : $0
Taylor Raddysh $80,000 (1)
Salary Remaining : $0
Michael Dal Colle $80,000 (2)
Salary Remaining : $0
Josef Korenar $77,500 (2)
Salary Remaining : $0
Boris Katchouk $70,000 (1)
Salary Remaining : $0
Derrick Pouliot $67,500 (2)
Salary Remaining : $0
Paul Stastny $65,000 (1)
Salary Remaining : $0
Rourke Chartier $60,000 (1)
Salary Remaining : $0
Daniel Brickley $55,000 (1)
Salary Remaining : $0
Maxime Macenauer $55,000 (1)
Salary Remaining : $0
Travis Hamonic $55,000 (1)
Salary Remaining : $0
Total Farm Players19
Salary Commitment
Year 22 : $1,632,000
Year 23 : $600,000
Year 24 : $195,000
Year 25 : $0
Salary Average Commitment
Year 22 : $1,632,000
Year 23 : $600,000
Year 24 : $195,000
Year 25 : $0

Colorado



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 6500 - $87 - 6 437 - 99,02%
Level 2: 5000 - $56 - 5 000 - 100,00%
Level 3: 2000 - $43 - 2 000 - 100,00%
Level 4: 4000 - $32 - 4 000 - 100,00%
Luxury : 1000 - $175 - 1 000 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - $50 - 1 515 - 75,73%
Farm Level 2: 1000 - $30 - 748 - 74,81%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 437 - 99,66%
Average Income per Game$1,474,772
Year to Date Revenue$60,465,647
Farm
Home Games Left0
Average Attendance - %2 263 - 75,43%
Average Income per Game$132,540
Year to Date Revenue$5,434,142

Expense

Pro Players Total Salaries$61,430,000
Pro Players Total Average Salaries$61,430,000
Farm Players Total Salaries$2,058,500
Farm Players Total Average Salaries$2,058,500
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$64,292,579
Farm Year To Date Expenses$5,578,530
Pro Salary Cap Per Days$301,503
Pro Salary Cap To Date$54,898,699
Farm Salary Cap Per Days$10,611
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$352,567
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$28,652
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$54,898,699
Estimate Under Maximum Salary Cap of $65,000,000$10,101,301
Estimate Over Minimum Salary Cap of $40,000,000 $14,898,699
Current Bank Account$29,650,281
Projected Bank Account$29,650,281

Pro Players Salaries

Jack Eichel (1 Way Contract) $7,800,000 (3)
-Salary Remaining : $0
Kirill Kaprizov (1 Way Contract) $7,200,000 (3)
-Salary Remaining : $0
Miro Heiskanen (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
Torey Krug (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $0
Jonathan Drouin (1 Way Contract) $4,800,000 (1)
-Salary Remaining : $0
Andrei Vasilevskiy (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $0
Marcus Pettersson (1 Way Contract) $3,500,000 (1)
-1 Way Contract Salary Cap : $35,000
-Salary Remaining : $0
Nikita Zadorov (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $0
Jack Roslovic (1 Way Contract) $2,300,000 (3)
-Salary Remaining : $0
Tom Novak (1 Way Contract) $2,200,000 (3)
-Salary Remaining : $0
Pheonix Copley $1,800,000 (2)
-Salary Remaining : $0
Roope Hintz (1 Way Contract) $1,650,000 (2)
-Salary Remaining : $0
Marco Scandella (1 Way Contract) $1,600,000 (1)
-1 Way Contract Salary Cap : $16,000
-Salary Remaining : $0
Joe Pavelski (1 Way Contract) $1,520,000 (1)
-Salary Remaining : $0
Patrick Kane (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $0
Oliver Bjorkstrand (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
Alexander Romanov $900,000 (1)
-Salary Remaining : $0
Casey Mittelstadt $900,000 (1)
-Salary Remaining : $0
Tage Thompson $800,000 (1)
-Salary Remaining : $0
Ilya Mikheyev $800,000 (1)
-Salary Remaining : $0
Kirill Marchenko $800,000 (2)
-Salary Remaining : $0
Jamie Benn (1 Way Contract) $710,000 (2)
-Salary Remaining : $0
Andrew Peeke $700,000 (1)
-Salary Remaining : $0
Sean Durzi $600,000 (1)
-Salary Remaining : $0
Eetu Luostarinen $500,000 (1)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 22 : $61,430,000
Year 23 : $36,510,000
Year 24 : $29,300,000
Year 25 : $9,800,000
Salary Average Commitment
Year 22 : $61,430,000
Year 23 : $36,510,000
Year 24 : $29,300,000
Year 25 : $9,800,000
Salary Cap with 1 Way Contract
Year 22 : $56,381,000
Year 23 : $36,510,000
Year 24 : $29,300,000
Year 25 : $9,800,000

Farm Players Salaries

Marc Staal $185,000 (1)
Salary Remaining : $0
Adam Henrique $175,000 (1)
Salary Remaining : $0
Frederik Andersen $150,000 (3)
Salary Remaining : $0
Valtteri Filppula $100,000 (2)
Salary Remaining : $0
Dylan Gambrell $100,000 (2)
Salary Remaining : $0
Mike Green $98,500 (2)
Salary Remaining : $0
Will Borgen $97,500 (3)
Salary Remaining : $0
Matt Read $97,500 (3)
Salary Remaining : $0
Riley Stillman $95,000 (3)
Salary Remaining : $0
Cody Bass $95,000 (3)
Salary Remaining : $0
Aaron Palushaj $85,000 (1)
Salary Remaining : $0
Tyler Benson $80,000 (1)
Salary Remaining : $0
Jesse Ylonen $80,000 (2)
Salary Remaining : $0
Jesper Boqvist $80,000 (1)
Salary Remaining : $0
Jacob Larsson $75,000 (2)
Salary Remaining : $0
Charlie Lindgren $72,500 (1)
Salary Remaining : $0
Antti Suomela $72,500 (2)
Salary Remaining : $0
Mario Ferraro $70,000 (1)
Salary Remaining : $0
Alexandre Texier $70,000 (1)
Salary Remaining : $0
Joey Anderson $70,000 (1)
Salary Remaining : $0
Pyotr Kochetkov $60,000 (2)
Salary Remaining : $0
Matthew Phillips $50,000 (1)
Salary Remaining : $0
Total Farm Players22
Salary Commitment
Year 22 : $2,058,500
Year 23 : $1,121,000
Year 24 : $535,000
Year 25 : $0
Salary Average Commitment
Year 22 : $2,058,500
Year 23 : $1,121,000
Year 24 : $535,000
Year 25 : $0

Columbus



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 8333 - $75 - 6 585 - 79,02%
Level 2: 6944 - $52 - 5 907 - 85,07%
Level 3: 2778 - $40 - 2 537 - 91,34%
Level 4: 5556 - $25 - 5 105 - 91,88%
Luxury : 1389 - $160 - 1 092 - 78,64%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $40 - 1 861 - 93,07%
Farm Level 2: 1000 - $25 - 935 - 93,46%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21 226 - 84,90%
Average Income per Game$1,470,257
Year to Date Revenue$60,280,531
Farm
Home Games Left0
Average Attendance - %2 796 - 93,20%
Average Income per Game$135,120
Year to Date Revenue$5,539,924

Expense

Pro Players Total Salaries$67,296,000
Pro Players Total Average Salaries$67,296,000
Farm Players Total Salaries$1,907,500
Farm Players Total Average Salaries$1,907,500
Coaches Total Salaries$9,100,000
Luxury Taxe Total$0
Special Salary Cap Value$1,100,000
Pro Year To Date Expenses$71,302,914
Farm Year To Date Expenses$4,448,596
Pro Salary Cap Per Days$354,048
Pro Salary Cap To Date$63,817,020
Farm Salary Cap Per Days$9,832
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$395,166
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,719
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$64,917,020
Estimate Under Maximum Salary Cap of $65,000,000$82,980
Estimate Over Minimum Salary Cap of $40,000,000 $24,917,020
Current Bank Account($262,305)
Projected Bank Account($262,305)

Pro Players Salaries

Clayton Keller (1 Way Contract) $8,200,000 (1)
-Salary Remaining : $0
Jordan Kyrou (1 Way Contract) $6,200,000 (4)
-Salary Remaining : $0
Jaden Schwartz (1 Way Contract) $5,888,000 (2)
-Salary Remaining : $0
Oliver Ekman-Larsson (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Mikhail Sergachev (1 Way Contract) $5,450,000 (3)
-Salary Remaining : $0
Logan Couture (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $0
Pierre-Luc Dubois (1 Way Contract) $4,425,000 (4)
-Salary Remaining : $0
John Gibson (1 Way Contract) $4,300,000 (4)
-Salary Remaining : $0
Devon Toews (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
Jared McCann (1 Way Contract) $3,400,000 (2)
-Salary Remaining : $0
Sami Vatanen (1 Way Contract) $2,989,000 (1)
-Salary Remaining : $0
Luke Kunin (1 Way Contract) $2,550,000 (2)
-Salary Remaining : $0
Tomas Hertl (1 Way Contract) $1,624,000 (1)
-Salary Remaining : $0
Derek Forbort (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $0
J.T. Compher (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $0
Brendan Lemieux $1,100,000 (1)
-Salary Remaining : $0
Nicolas Hague $800,000 (1)
-Salary Remaining : $0
Bryan Rust (1 Way Contract) $725,000 (1)
-Salary Remaining : $0
Jeff Skinner (1 Way Contract) $720,000 (3)
-Salary Remaining : $0
Zach Sanford (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $6,000
-Salary Remaining : $0
Marc-Andre Fleury (1 Way Contract) $575,000 (2)
-Salary Remaining : $0
Alexander Barabanov (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $5,000
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 22 : $67,296,000
Year 23 : $46,758,000
Year 24 : $21,095,000
Year 25 : $14,925,000
Salary Average Commitment
Year 22 : $67,296,000
Year 23 : $46,758,000
Year 24 : $21,095,000
Year 25 : $14,925,000
Salary Cap with 1 Way Contract
Year 22 : $66,207,000
Year 23 : $46,758,000
Year 24 : $21,095,000
Year 25 : $14,925,000

Farm Players Salaries

Zach Parise $151,000 (1)
Salary Remaining : $0
Brenden Dillon $130,000 (3)
Salary Remaining : $0
Derick Brassard $121,000 (3)
Salary Remaining : $0
Frank Vatrano $110,000 (2)
Salary Remaining : $0
Colin Wilson $110,000 (3)
Salary Remaining : $0
Dustin Brown $110,000 (1)
Salary Remaining : $0
Ryan Dzingel $110,000 (1)
Salary Remaining : $0
Matthew Benning $100,000 (2)
Salary Remaining : $0
Jordan Martinook $100,000 (2)
Salary Remaining : $0
Nick Cousins $100,000 (3)
Salary Remaining : $0
Dave Bolland $98,000 (1)
Salary Remaining : $0
Vinnie Hinostroza $97,500 (1)
Salary Remaining : $0
Robert Bortuzzo $97,500 (1)
Salary Remaining : $0
Michael Stone $95,000 (3)
Salary Remaining : $0
Adin Hill $92,500 (2)
Salary Remaining : $0
Chris Wagner $85,000 (3)
Salary Remaining : $0
Dylan Samberg $80,000 (2)
Salary Remaining : $0
Andreas Englund $70,000 (1)
Salary Remaining : $0
Chad Johnson $50,000 (3)
Salary Remaining : $0
Total Farm Players19
Salary Commitment
Year 22 : $1,907,500
Year 23 : $1,173,500
Year 24 : $691,000
Year 25 : $0
Salary Average Commitment
Year 22 : $1,907,500
Year 23 : $1,173,500
Year 24 : $691,000
Year 25 : $0

Dallas



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 8333 - $100 - 4 636 - 55,64%
Level 2: 6944 - $75 - 4 128 - 59,45%
Level 3: 2778 - $60 - 1 688 - 60,77%
Level 4: 5556 - $45 - 3 084 - 55,50%
Luxury : 1389 - $175 - 1 064 - 76,60%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $40 - 1 799 - 89,97%
Farm Level 2: 1000 - $20 - 916 - 91,56%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14 600 - 58,40%
Average Income per Game$1,453,116
Year to Date Revenue$59,577,752
Farm
Home Games Left0
Average Attendance - %2 715 - 90,50%
Average Income per Game$130,810
Year to Date Revenue$5,363,212

Expense

Pro Players Total Salaries$60,148,500
Pro Players Total Average Salaries$61,708,500
Farm Players Total Salaries$2,237,700
Farm Players Total Average Salaries$2,237,700
Coaches Total Salaries$5,100,000
Luxury Taxe Total$0
Special Salary Cap Value$922,500
Pro Year To Date Expenses$63,479,069
Farm Year To Date Expenses$3,699,727
Pro Salary Cap Per Days$329,992
Pro Salary Cap To Date$60,087,481
Farm Salary Cap Per Days$11,535
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$340,901
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,266
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$61,009,981
Estimate Under Maximum Salary Cap of $65,000,000$3,990,019
Estimate Over Minimum Salary Cap of $40,000,000 $21,009,981
Current Bank Account$18,574,204
Projected Bank Account$18,574,204

Pro Players Salaries

William Nylander (1 Way Contract) $7,300,000 (1)
-Salary Remaining : $0
Robert Thomas (1 Way Contract) $5,800,000 (4)
-Salary Remaining : $0
Teuvo Teravainen (1 Way Contract) $5,100,000 (1)
-Salary Remaining : $0
Jaccob Slavin (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Matthew Tkachuk (1 Way Contract) $4,632,500 (2)
-Salary Remaining : $0
Erik Karlsson (1 Way Contract) $4,150,000 (2)
-Salary Remaining : $0
Ondrej Palat (1 Way Contract) $3,640,000 (1)
-Salary Remaining : $0
Haydn Fleury (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $0
Jonathan Toews (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Brayden McNabb (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $0
Brady Tkachuk (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $0
Alex Nedeljkovic (1 Way Contract) $2,350,000 (2)
-Salary Remaining : $0
Michael McLeod (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $0
Thatcher Demko (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
Logan Stanley (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $0
Frederick Gaudreau (1 Way Contract) $1,000,000 (3)
-Salary Remaining : $0
Kailer Yamamoto $900,000 (1)
-Salary Remaining : $0
Owen Power $900,000 (2)
-Salary Remaining : $0
Brandon Tanev (1 Way Contract) $751,000 (2)
-Salary Remaining : $0
Gabriel Carlsson (1 Way Contract) $675,000 (1)
-Salary Remaining : $0
Guillaume Latendresse (1 Way Contract) $650,000 (2)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 22 : $60,148,500
Year 23 : $32,133,500
Year 24 : $6,800,000
Year 25 : $5,800,000
Salary Average Commitment
Year 22 : $61,708,500
Year 23 : $32,133,500
Year 24 : $6,800,000
Year 25 : $5,800,000
Salary Cap with 1 Way Contract
Year 22 : $61,708,500
Year 23 : $32,133,500
Year 24 : $6,800,000
Year 25 : $5,800,000

Farm Players Salaries

Devin Shore $131,000 (3)
Salary Remaining : $0
Oscar Fantenberg $128,100 (3)
Salary Remaining : $0
Andrew Cogliano $127,000 (1)
Salary Remaining : $0
Alexander Steen $121,000 (1)
Salary Remaining : $0
Jeff Schultz $121,000 (1)
Salary Remaining : $0
Justin Schultz $121,000 (1)
Salary Remaining : $0
Tom Pyatt $111,000 (1)
Salary Remaining : $0
Matt Keetley $110,000 (3)
Salary Remaining : $0
Austin Watson $99,100 (2)
Salary Remaining : $0
Darcy Kuemper $98,100 (3)
Salary Remaining : $0
Kyle Rau $95,000 (3)
Salary Remaining : $0
Brandon Pirri $90,000 (1)
Salary Remaining : $0
Ryan Suter $85,100 (1)
Salary Remaining : $0
Cody Goloubef $85,100 (2)
Salary Remaining : $0
Anton Stralman $85,100 (2)
Salary Remaining : $0
Cal Clutterbuck $85,000 (2)
Salary Remaining : $0
Cole Smith $85,000 (3)
Salary Remaining : $0
Jordan Szwarz $80,000 (1)
Salary Remaining : $0
Benoit-Olivier Groulx $70,000 (2)
Salary Remaining : $0
Fabian Zetterlund $70,000 (2)
Salary Remaining : $0
Steven Lorentz $65,100 (1)
Salary Remaining : $0
Gavin Bayreuther $65,000 (1)
Salary Remaining : $0
Joel Hofer $60,000 (2)
Salary Remaining : $0
Damien Giroux $50,000 (2)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 22 : $2,237,700
Year 23 : $1,251,500
Year 24 : $647,200
Year 25 : $0
Salary Average Commitment
Year 22 : $2,237,700
Year 23 : $1,251,500
Year 24 : $647,200
Year 25 : $0

Detroit



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $125 - 3 916 - 65,27%
Level 2: 5000 - $80 - 3 778 - 75,55%
Level 3: 2000 - $60 - 1 670 - 83,49%
Level 4: 4000 - $45 - 2 983 - 74,59%
Luxury : 1000 - $220 - 762 - 76,23%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $38 - 1 935 - 96,76%
Farm Level 2: 1000 - $18 - 987 - 98,75%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13 109 - 72,83%
Average Income per Game$1,437,329
Year to Date Revenue$58,930,507
Farm
Home Games Left0
Average Attendance - %2 923 - 97,42%
Average Income per Game$123,268
Year to Date Revenue$5,053,975

Expense

Pro Players Total Salaries$71,970,000
Pro Players Total Average Salaries$71,970,000
Farm Players Total Salaries$2,110,500
Farm Players Total Average Salaries$2,110,500
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$74,348,332
Farm Year To Date Expenses$4,606,494
Pro Salary Cap Per Days$362,896
Pro Salary Cap To Date$64,941,858
Farm Salary Cap Per Days$10,879
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$408,930
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$23,765
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$64,941,858
Estimate Under Maximum Salary Cap of $65,000,000$58,142
Estimate Over Minimum Salary Cap of $40,000,000 $24,941,858
Current Bank Account$14,045,283
Projected Bank Account$14,045,283

Pro Players Salaries

Sebastian Aho (1 Way Contract) $7,700,000 (3)
-Salary Remaining : $0
Bo Horvat (1 Way Contract) $6,800,000 (1)
-Salary Remaining : $0
Gabriel Landeskog (1 Way Contract) $6,750,000 (3)
-Salary Remaining : $0
Cody Ceci (1 Way Contract) $5,800,000 (4)
-Salary Remaining : $0
Alex Galchenyuk (1 Way Contract) $5,300,000 (4)
-Salary Remaining : $0
Ryan Ellis (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $0
Timo Meier (1 Way Contract) $4,800,000 (2)
-Salary Remaining : $0
Colin White (1 Way Contract) $3,700,000 (3)
-Salary Remaining : $0
Andrej Meszaros (1 Way Contract) $3,620,000 (1)
-Salary Remaining : $0
Dante Fabbro (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $0
Josh Manson (1 Way Contract) $2,950,000 (2)
-Salary Remaining : $0
Tristan Jarry (1 Way Contract) $2,500,000 (2)
-1 Way Contract Salary Cap : $25,000
-Salary Remaining : $0
Martin Jones (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
Dakota Joshua (1 Way Contract) $1,450,000 (2)
-Salary Remaining : $0
Vitek Vanecek (1 Way Contract) $1,100,000 (3)
-Salary Remaining : $0
Evgeny Svechnikov (1 Way Contract) $1,100,000 (4)
-Salary Remaining : $0
Jake Bean (1 Way Contract) $1,100,000 (4)
-Salary Remaining : $0
Ryan Lomberg $950,000 (2)
-Salary Remaining : $0
Samuel Morin (1 Way Contract) $950,000 (2)
-1 Way Contract Salary Cap : $9,500
-Salary Remaining : $0
Keegan Kolesar (1 Way Contract) $925,000 (3)
-Salary Remaining : $0
Matthew Peca (1 Way Contract) $825,000 (2)
-Salary Remaining : $0
Henri Jokiharju $800,000 (1)
-Salary Remaining : $0
Alec Regula $800,000 (2)
-Salary Remaining : $0
Filip Chlapik (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $7,000
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 22 : $71,970,000
Year 23 : $54,800,000
Year 24 : $37,075,000
Year 25 : $16,900,000
Salary Average Commitment
Year 22 : $71,970,000
Year 23 : $54,800,000
Year 24 : $37,075,000
Year 25 : $16,900,000
Salary Cap with 1 Way Contract
Year 22 : $67,861,500
Year 23 : $51,384,500
Year 24 : $37,075,000
Year 25 : $16,900,000

Farm Players Salaries

Scott Wedgewood $200,000 (1)
Salary Remaining : $0
Jason Garrison $180,000 (2)
Salary Remaining : $0
MacKenzie Weegar $180,000 (3)
Salary Remaining : $0
Pierre-Edouard Bellemare $173,000 (2)
Salary Remaining : $0
Michal Kempny $150,000 (2)
Salary Remaining : $0
Kevin Connauton $130,000 (2)
Salary Remaining : $0
Anton Khudobin $125,000 (1)
Salary Remaining : $0
Ryan White $110,000 (2)
Salary Remaining : $0
Eric Robinson $100,000 (2)
Salary Remaining : $0
Joseph Blandisi $92,500 (1)
Salary Remaining : $0
John Quenneville $87,500 (4)
Salary Remaining : $0
Riley Tufte $77,500 (4)
Salary Remaining : $0
Hudson Fasching $70,000 (1)
Salary Remaining : $0
Mason Shaw $70,000 (2)
Salary Remaining : $0
Brett Leason $70,000 (2)
Salary Remaining : $0
Cale Fleury $70,000 (1)
Salary Remaining : $0
Trevor Carrick $65,000 (1)
Salary Remaining : $0
Mark Kastelic $60,000 (1)
Salary Remaining : $0
Connor Dewar $50,000 (2)
Salary Remaining : $0
Bobby McMann $50,000 (1)
Salary Remaining : $0
Total Farm Players20
Salary Commitment
Year 22 : $2,110,500
Year 23 : $1,378,000
Year 24 : $345,000
Year 25 : $165,000
Salary Average Commitment
Year 22 : $2,110,500
Year 23 : $1,378,000
Year 24 : $345,000
Year 25 : $165,000

Edmonton



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $95 - 5 284 - 88,06%
Level 2: 5000 - $65 - 4 528 - 90,56%
Level 3: 2720 - $40 - 2 563 - 94,23%
Level 4: 5480 - $25 - 5 012 - 91,46%
Luxury : 1000 - $190 - 906 - 90,56%
Total Capacity :20200
Farm
Farm Level 1: 2000 - $45 - 1 660 - 82,99%
Farm Level 2: 1000 - $25 - 806 - 80,63%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 292 - 90,55%
Average Income per Game$1,448,615
Year to Date Revenue$59,393,214
Farm
Home Games Left0
Average Attendance - %2 466 - 82,20%
Average Income per Game$137,405
Year to Date Revenue$5,633,600

Expense

Pro Players Total Salaries$58,360,000
Pro Players Total Average Salaries$58,360,000
Farm Players Total Salaries$1,997,500
Farm Players Total Average Salaries$1,997,500
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,830,000
Pro Year To Date Expenses$66,965,879
Farm Year To Date Expenses$4,926,679
Pro Salary Cap Per Days$312,086
Pro Salary Cap To Date$62,104,951
Farm Salary Cap Per Days$10,296
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$336,150
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$25,760
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$63,934,951
Estimate Under Maximum Salary Cap of $65,000,000$1,065,049
Estimate Over Minimum Salary Cap of $40,000,000 $23,934,951
Current Bank Account($1,523,202)
Projected Bank Account($1,523,202)

Pro Players Salaries

Dylan Larkin (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $0
Victor Hedman (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $0
Jake Guentzel (1 Way Contract) $5,400,000 (4)
-Salary Remaining : $0
Vincent Trocheck (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
Vince Dunn (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
Alex Killorn (1 Way Contract) $3,550,000 (1)
-Salary Remaining : $0
Adam Pelech (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $0
Mika Zibanejad (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $0
Jake Virtanen (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Juuse Saros (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Max Pacioretty (1 Way Contract) $2,750,000 (3)
-Salary Remaining : $0
Viktor Arvidsson (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $0
Sam Bennett (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $0
Kevin Shattenkirk (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $0
Drake Batherson (1 Way Contract) $1,800,000 (3)
-Salary Remaining : $0
Zach Whitecloud (1 Way Contract) $1,150,000 (1)
-Salary Remaining : $0
Rudolfs Balcers (1 Way Contract) $950,000 (1)
-Salary Remaining : $0
Samuel Blais (1 Way Contract) $650,000 (2)
-Salary Remaining : $0
Ben Chiarot (1 Way Contract) $610,000 (3)
-Salary Remaining : $0
Erik Gudbranson (1 Way Contract) $600,000 (2)
-Salary Remaining : $0
Semyon Varlamov (1 Way Contract) $600,000 (2)
-Salary Remaining : $0
Zach Aston-Reese (1 Way Contract) $550,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 22 : $58,360,000
Year 23 : $32,960,000
Year 24 : $10,560,000
Year 25 : $5,400,000
Salary Average Commitment
Year 22 : $58,360,000
Year 23 : $32,960,000
Year 24 : $10,560,000
Year 25 : $5,400,000
Salary Cap with 1 Way Contract
Year 22 : $58,360,000
Year 23 : $32,960,000
Year 24 : $10,560,000
Year 25 : $5,400,000

Farm Players Salaries

Miles Wood $125,000 (3)
Salary Remaining : $0
Corey Crawford $110,000 (1)
Salary Remaining : $0
Madison Bowey $105,000 (2)
Salary Remaining : $0
Dominic Tonatino $97,500 (1)
Salary Remaining : $0
Joshua Leivo $95,000 (1)
Salary Remaining : $0
Tyler Graovac $92,500 (1)
Salary Remaining : $0
Garnet Hathaway $90,000 (2)
Salary Remaining : $0
Barrett Hayton $90,000 (2)
Salary Remaining : $0
Kale Clague $90,000 (2)
Salary Remaining : $0
Joel Farabee $90,000 (2)
Salary Remaining : $0
Eeli Tolvanen $90,000 (1)
Salary Remaining : $0
Jonathan Bernier $87,500 (2)
Salary Remaining : $0
Valentin Zykov $85,000 (1)
Salary Remaining : $0
John Hayden $82,500 (2)
Salary Remaining : $0
Jujhar Khaira $80,000 (2)
Salary Remaining : $0
Pontus Aberg $77,500 (1)
Salary Remaining : $0
Kole Sherwood $75,000 (2)
Salary Remaining : $0
Keith Aulie $75,000 (1)
Salary Remaining : $0
Tye Kartye $70,000 (2)
Salary Remaining : $0
Jordan Harris $70,000 (2)
Salary Remaining : $0
Mikkel Boedker $60,000 (2)
Salary Remaining : $0
Andy Andreoff $60,000 (1)
Salary Remaining : $0
Morgan Barron $50,000 (1)
Salary Remaining : $0
Adam McQuaid $50,000 (1)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 22 : $1,997,500
Year 23 : $1,115,000
Year 24 : $125,000
Year 25 : $0
Salary Average Commitment
Year 22 : $1,997,500
Year 23 : $1,115,000
Year 24 : $125,000
Year 25 : $0

Floride



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $90 - 5 569 - 92,82%
Level 2: 5100 - $75 - 3 999 - 78,42%
Level 3: 2778 - $55 - 1 771 - 63,76%
Level 4: 5556 - $45 - 2 975 - 53,54%
Luxury : 1000 - $200 - 838 - 83,75%
Total Capacity :20434
Farm
Farm Level 1: 2000 - $50 - 1 516 - 75,78%
Farm Level 2: 1000 - $30 - 749 - 74,90%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15 152 - 74,15%
Average Income per Game$1,444,625
Year to Date Revenue$59,229,626
Farm
Home Games Left0
Average Attendance - %2 265 - 75,49%
Average Income per Game$132,643
Year to Date Revenue$5,438,367

Expense

Pro Players Total Salaries$66,273,000
Pro Players Total Average Salaries$66,273,000
Farm Players Total Salaries$1,856,500
Farm Players Total Average Salaries$1,856,500
Coaches Total Salaries$9,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,169,607
Farm Year To Date Expenses$5,469,985
Pro Salary Cap Per Days$354,401
Pro Salary Cap To Date$63,960,115
Farm Salary Cap Per Days$9,570
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$385,417
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$27,611
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$63,960,115
Estimate Under Maximum Salary Cap of $65,000,000$1,039,885
Estimate Over Minimum Salary Cap of $40,000,000 $23,960,115
Current Bank Account($3,381,979)
Projected Bank Account($3,381,979)

Pro Players Salaries

Nicklas Backstrom (1 Way Contract) $7,400,000 (1)
-Salary Remaining : $0
Brandon Carlo (1 Way Contract) $6,600,000 (1)
-Salary Remaining : $0
Brandon Montour (1 Way Contract) $6,400,000 (1)
-Salary Remaining : $0
Kyle Connor (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Elias Pettersson (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Nico Hischier (1 Way Contract) $5,400,000 (3)
-Salary Remaining : $0
John Tavares (1 Way Contract) $5,400,000 (2)
-Salary Remaining : $0
Shea Theodore (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $0
Ilya Sorokin $2,650,000 (2)
-Salary Remaining : $0
Denis Gurianov (1 Way Contract) $2,600,000 (3)
-Salary Remaining : $0
Mathieu Joseph (1 Way Contract) $2,400,000 (3)
-Salary Remaining : $0
John Carlson (1 Way Contract) $2,300,000 (3)
-Salary Remaining : $0
Marc-Edouard Vlasic (1 Way Contract) $1,700,000 (1)
-Salary Remaining : $0
Erik Haula (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $0
Sami Niku (1 Way Contract) $1,100,000 (4)
-Salary Remaining : $0
Seth Jarvis $900,000 (3)
-Salary Remaining : $0
Sean Kuraly (1 Way Contract) $850,000 (3)
-Salary Remaining : $0
Tyler Ennis (1 Way Contract) $702,000 (1)
-Salary Remaining : $0
Michael Grabner (1 Way Contract) $621,000 (1)
-Salary Remaining : $0
Alec Martinez (1 Way Contract) $550,000 (1)
-Salary Remaining : $0
Michael Hutchinson $500,000 (1)
-Salary Remaining : $0
Jordan Staal $500,000 (2)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 22 : $66,273,000
Year 23 : $34,700,000
Year 24 : $15,550,000
Year 25 : $1,100,000
Salary Average Commitment
Year 22 : $66,273,000
Year 23 : $34,700,000
Year 24 : $15,550,000
Year 25 : $1,100,000
Salary Cap with 1 Way Contract
Year 22 : $66,273,000
Year 23 : $34,700,000
Year 24 : $15,550,000
Year 25 : $1,100,000

Farm Players Salaries

Michael Amadio $191,000 (1)
Salary Remaining : $0
Reilly Smith $175,000 (2)
Salary Remaining : $0
Kyle Turris $172,000 (2)
Salary Remaining : $0
Nikita Filatov $151,000 (1)
Salary Remaining : $0
Klas Dahlbeck $120,000 (1)
Salary Remaining : $0
Artem Zub $95,000 (2)
Salary Remaining : $0
Juraj Slafkovsky $90,000 (3)
Salary Remaining : $0
Noel Acciari $87,500 (1)
Salary Remaining : $0
Mike Condon $87,500 (1)
Salary Remaining : $0
Mike Reilly $77,500 (1)
Salary Remaining : $0
Garrett Wilson $70,000 (1)
Salary Remaining : $0
Logan Thompson $70,000 (1)
Salary Remaining : $0
Nikolai Knyzhov $60,000 (1)
Salary Remaining : $0
Niklaus Perbix $60,000 (1)
Salary Remaining : $0
Radim Zohorna $50,000 (1)
Salary Remaining : $0
Josh Gorges $50,000 (1)
Salary Remaining : $0
Bryan Little $50,000 (1)
Salary Remaining : $0
Luke Glendening $50,000 (1)
Salary Remaining : $0
Josh Mahura $50,000 (1)
Salary Remaining : $0
Adam Dennis $50,000 (1)
Salary Remaining : $0
Carl Hagelin $50,000 (1)
Salary Remaining : $0
Total Farm Players21
Salary Commitment
Year 22 : $1,856,500
Year 23 : $532,000
Year 24 : $90,000
Year 25 : $0
Salary Average Commitment
Year 22 : $1,856,500
Year 23 : $532,000
Year 24 : $90,000
Year 25 : $0

Los Angeles



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $99 - 4 917 - 81,95%
Level 2: 5000 - $69 - 4 198 - 83,96%
Level 3: 2000 - $59 - 1 672 - 83,59%
Level 4: 4000 - $35 - 3 842 - 96,06%
Luxury : 1000 - $199 - 837 - 83,66%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $49 - 1 531 - 76,54%
Farm Level 2: 1000 - $29 - 757 - 75,73%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15 466 - 85,92%
Average Income per Game$1,430,585
Year to Date Revenue$58,653,999
Farm
Home Games Left0
Average Attendance - %2 288 - 76,27%
Average Income per Game$132,250
Year to Date Revenue$5,422,253

Expense

Pro Players Total Salaries$52,625,000
Pro Players Total Average Salaries$52,625,000
Farm Players Total Salaries$1,775,000
Farm Players Total Average Salaries$1,775,000
Coaches Total Salaries$5,800,000
Luxury Taxe Total$0
Special Salary Cap Value$4,415,732
Pro Year To Date Expenses$64,238,944
Farm Year To Date Expenses$3,295,766
Pro Salary Cap Per Days$243,299
Pro Salary Cap To Date$55,115,404
Farm Salary Cap Per Days$9,149
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$304,412
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,881
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$59,531,136
Estimate Under Maximum Salary Cap of $65,000,000$5,468,864
Estimate Over Minimum Salary Cap of $40,000,000 $19,531,136
Current Bank Account$5,592,085
Projected Bank Account$5,592,085

Pro Players Salaries

Adam Fox (1 Way Contract) $5,650,000 (3)
-Salary Remaining : $0
Matt Dumba (1 Way Contract) $4,700,000 (1)
-Salary Remaining : $0
Olli Maatta (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $0
Jared Spurgeon (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $0
Dominik Kubalik (1 Way Contract) $3,400,000 (1)
-Salary Remaining : $0
William Carrier (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $0
Troy Terry (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $0
Nail Yakupov (1 Way Contract) $3,100,000 (1)
-1 Way Contract Salary Cap : $31,000
-Salary Remaining : $0
Max Domi (1 Way Contract) $2,700,000 (1)
-1 Way Contract Salary Cap : $27,000
-Salary Remaining : $0
Vladislav Gavrikov (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $0
Ryan Murray (1 Way Contract) $2,400,000 (4)
-Salary Remaining : $0
Calvin Petersen (1 Way Contract) $1,700,000 (4)
-Salary Remaining : $0
Tyler Motte (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
Chandler Stephenson (1 Way Contract) $1,400,000 (1)
-1 Way Contract Salary Cap : $14,000
-Salary Remaining : $0
Nic Dowd (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $0
Pius Suter (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $0
Sven Andrighetto $1,000,000 (1)
-Salary Remaining : $0
Maxim Mamin $900,000 (1)
-Salary Remaining : $0
Josh Archibald $825,000 (1)
-Salary Remaining : $0
Ryan Hartman $825,000 (1)
-Salary Remaining : $0
Spencer Martin $800,000 (1)
-Salary Remaining : $0
Nick Shore $800,000 (1)
-Salary Remaining : $0
Liam O'Brien $775,000 (1)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 22 : $52,625,000
Year 23 : $25,800,000
Year 24 : $17,100,000
Year 25 : $7,350,000
Salary Average Commitment
Year 22 : $52,625,000
Year 23 : $25,800,000
Year 24 : $17,100,000
Year 25 : $7,350,000
Salary Cap with 1 Way Contract
Year 22 : $45,497,000
Year 23 : $25,800,000
Year 24 : $17,100,000
Year 25 : $7,350,000

Farm Players Salaries

Nikolai Prokhorkin $110,000 (2)
Salary Remaining : $0
Justin Pogge $110,000 (3)
Salary Remaining : $0
Laurent Dauphin $105,000 (1)
Salary Remaining : $0
Denis Malgin $100,000 (1)
Salary Remaining : $0
Jordan Oesterle $100,000 (1)
Salary Remaining : $0
Jacob De La Rose $97,500 (2)
Salary Remaining : $0
Travis Dermott $97,500 (2)
Salary Remaining : $0
Jonathan Kovacevic $95,000 (2)
Salary Remaining : $0
Ben Hutton $90,000 (2)
Salary Remaining : $0
Kaapo Kakko $90,000 (3)
Salary Remaining : $0
Juuso Valimaki $90,000 (1)
Salary Remaining : $0
Nils Hoglander $90,000 (3)
Salary Remaining : $0
Connor McMichael $90,000 (3)
Salary Remaining : $0
Olli Juolevi $85,000 (4)
Salary Remaining : $0
Alex Formenton $80,000 (2)
Salary Remaining : $0
Zac Jones $70,000 (3)
Salary Remaining : $0
Carl Grundstrom $70,000 (1)
Salary Remaining : $0
Antti Raanta $55,000 (1)
Salary Remaining : $0
John Moore $50,000 (1)
Salary Remaining : $0
Trevor Lewis $50,000 (1)
Salary Remaining : $0
Axel Jonsson-Fjallby $50,000 (1)
Salary Remaining : $0
Total Farm Players21
Salary Commitment
Year 22 : $1,775,000
Year 23 : $1,105,000
Year 24 : $535,000
Year 25 : $85,000
Salary Average Commitment
Year 22 : $1,775,000
Year 23 : $1,105,000
Year 24 : $535,000
Year 25 : $85,000

Minnesota



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $80 - 6 000 - 100,00%
Level 2: 5000 - $60 - 5 000 - 100,00%
Level 3: 2720 - $50 - 1 989 - 73,14%
Level 4: 5480 - $30 - 4 966 - 90,62%
Luxury : 1000 - $175 - 1 000 - 100,00%
Total Capacity :20200
Farm
Farm Level 1: 2000 - $50 - 1 505 - 75,24%
Farm Level 2: 1000 - $30 - 735 - 73,50%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 955 - 93,84%
Average Income per Game$1,444,138
Year to Date Revenue$59,209,644
Farm
Home Games Left0
Average Attendance - %2 240 - 74,66%
Average Income per Game$131,342
Year to Date Revenue$5,385,003

Expense

Pro Players Total Salaries$65,812,500
Pro Players Total Average Salaries$65,812,500
Farm Players Total Salaries$1,675,000
Farm Players Total Average Salaries$1,675,000
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Special Salary Cap Value$6,050,133
Pro Year To Date Expenses$70,019,946
Farm Year To Date Expenses$3,546,706
Pro Salary Cap Per Days$298,733
Pro Salary Cap To Date$58,927,393
Farm Salary Cap Per Days$8,634
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$370,655
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,943
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$64,977,526
Estimate Under Maximum Salary Cap of $65,000,000$22,474
Estimate Over Minimum Salary Cap of $40,000,000 $24,977,526
Current Bank Account($5,649,198)
Projected Bank Account($5,649,198)

Pro Players Salaries

Damon Severson (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $0
Jonathan Huberdeau (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $0
Alexander Wennberg (1 Way Contract) $5,400,000 (2)
-Salary Remaining : $0
Danton Heinen (1 Way Contract) $5,227,500 (2)
-Salary Remaining : $0
Nino Niederreiter (1 Way Contract) $4,950,000 (2)
-Salary Remaining : $0
Tyler Toffoli (1 Way Contract) $4,900,000 (2)
-Salary Remaining : $0
Joonas Korpisalo (1 Way Contract) $3,300,000 (3)
-Salary Remaining : $0
Carter Verhaeghe (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $0
Erik Gustafsson (1 Way Contract) $3,200,000 (2)
-1 Way Contract Salary Cap : $32,000
-Salary Remaining : $0
Matt Roy (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $0
Tuukka Rask (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $30,000
-Salary Remaining : $0
Kevin Labanc (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Esa Lindell (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $0
Ondrej Kase (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $0
Carey Price (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $17,500
-Salary Remaining : $0
Carson Soucy (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $0
Erik Cernak (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $0
Valeri Nichushkin (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $13,000
-Salary Remaining : $0
Nikita Gusev $975,000 (1)
-Salary Remaining : $0
Christian Fischer (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $8,000
-Salary Remaining : $0
Oscar Lindberg (1 Way Contract) $650,000 (1)
-Salary Remaining : $0
Brock Nelson (1 Way Contract) $600,000 (3)
-Salary Remaining : $0
Christian Jaros (1 Way Contract) $600,000 (1)
-Salary Remaining : $0
Sergei Bobrovsky (1 Way Contract) $510,000 (3)
-Salary Remaining : $0
Andrew Shaw $500,000 (1)
-Salary Remaining : $0
Patrik Berglund $500,000 (1)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 22 : $65,812,500
Year 23 : $44,887,500
Year 24 : $4,410,000
Year 25 : $0
Salary Average Commitment
Year 22 : $65,812,500
Year 23 : $44,887,500
Year 24 : $4,410,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $55,863,000
Year 23 : $41,719,500
Year 24 : $4,410,000
Year 25 : $0

Farm Players Salaries

Nicolas Deslauriers $130,000 (1)
Salary Remaining : $0
Jonathan Dahlen $110,000 (2)
Salary Remaining : $0
Alexander True $105,000 (2)
Salary Remaining : $0
Nico Daws $97,500 (2)
Salary Remaining : $0
Connor Clifton $97,500 (2)
Salary Remaining : $0
Dysin Mayo $95,000 (4)
Salary Remaining : $0
Tyson Jost $90,000 (1)
Salary Remaining : $0
John Peterka $90,000 (3)
Salary Remaining : $0
Mason McTavish $90,000 (3)
Salary Remaining : $0
Dylan Sikura $87,500 (2)
Salary Remaining : $0
Lawrence Pilut $82,500 (3)
Salary Remaining : $0
Jon Gillies $82,500 (1)
Salary Remaining : $0
Kevin Gravel $77,500 (2)
Salary Remaining : $0
Darren Raddysh $75,000 (2)
Salary Remaining : $0
Tarmo Reunanen $75,000 (3)
Salary Remaining : $0
Sebastian Aho (D) $72,500 (1)
Salary Remaining : $0
Fredrik Claesson $67,500 (1)
Salary Remaining : $0
Magnus Paajarvi $50,000 (1)
Salary Remaining : $0
Darren Archibald $50,000 (1)
Salary Remaining : $0
Troy Brouwer $50,000 (1)
Salary Remaining : $0
Total Farm Players20
Salary Commitment
Year 22 : $1,675,000
Year 23 : $1,082,500
Year 24 : $432,500
Year 25 : $95,000
Salary Average Commitment
Year 22 : $1,675,000
Year 23 : $1,082,500
Year 24 : $432,500
Year 25 : $95,000

Montreal



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6415 - $85 - 6 096 - 95,02%
Level 2: 5870 - $60 - 5 349 - 91,12%
Level 3: 2778 - $45 - 2 194 - 78,98%
Level 4: 5556 - $25 - 4 497 - 80,95%
Luxury : 1145 - $200 - 809 - 70,70%
Total Capacity :21764
Farm
Farm Level 1: 2000 - $50 - 1 503 - 75,16%
Farm Level 2: 1000 - $30 - 737 - 73,71%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 945 - 87,05%
Average Income per Game$1,527,911
Year to Date Revenue$62,644,350
Farm
Home Games Left0
Average Attendance - %2 240 - 74,68%
Average Income per Game$131,326
Year to Date Revenue$5,384,352

Expense

Pro Players Total Salaries$61,210,000
Pro Players Total Average Salaries$61,210,000
Farm Players Total Salaries$1,797,500
Farm Players Total Average Salaries$1,770,000
Coaches Total Salaries$5,100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,355,000
Pro Year To Date Expenses$63,454,058
Farm Year To Date Expenses$4,288,580
Pro Salary Cap Per Days$313,032
Pro Salary Cap To Date$57,532,768
Farm Salary Cap Per Days$9,124
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$341,230
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,152
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$59,887,768
Estimate Under Maximum Salary Cap of $65,000,000$5,112,232
Estimate Over Minimum Salary Cap of $40,000,000 $19,887,768
Current Bank Account$11,985,892
Projected Bank Account$11,985,892

Pro Players Salaries

Taylor Hall (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $0
Nick Suzuki (1 Way Contract) $6,700,000 (4)
-Salary Remaining : $0
Jeff Petry (1 Way Contract) $6,250,000 (1)
-Salary Remaining : $0
Hampus Lindholm (1 Way Contract) $5,700,000 (1)
-Salary Remaining : $0
Tyler Bertuzzi (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $0
Oscar Klefbom (1 Way Contract) $4,160,000 (1)
-Salary Remaining : $0
Nick Leddy (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
Sonny Milano (1 Way Contract) $3,700,000 (3)
-Salary Remaining : $0
Mackenzie Blackwood (1 Way Contract) $2,700,000 (3)
-Salary Remaining : $0
Victor Olofsson (1 Way Contract) $2,700,000 (2)
-1 Way Contract Salary Cap : $27,000
-Salary Remaining : $0
Ryan Donato (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $0
Sean Walker (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
Dillon Dube (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $0
Byron Froese $975,000 (3)
-Salary Remaining : $0
Cory Schneider (1 Way Contract) $950,000 (2)
-Salary Remaining : $0
Travis Zajac $950,000 (2)
-Salary Remaining : $0
Matthew Boldy $900,000 (2)
-Salary Remaining : $0
Mirco Mueller (1 Way Contract) $875,000 (2)
-Salary Remaining : $0
Craig Smith $850,000 (2)
-Salary Remaining : $0
Mason Marchment (1 Way Contract) $850,000 (2)
-Salary Remaining : $0
Jake Gardiner (1 Way Contract) $800,000 (2)
-Salary Remaining : $0
Marcus Kruger $750,000 (2)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 22 : $61,210,000
Year 23 : $36,900,000
Year 24 : $14,075,000
Year 25 : $6,700,000
Salary Average Commitment
Year 22 : $61,210,000
Year 23 : $36,900,000
Year 24 : $14,075,000
Year 25 : $6,700,000
Salary Cap with 1 Way Contract
Year 22 : $58,537,000
Year 23 : $34,227,000
Year 24 : $14,075,000
Year 25 : $6,700,000

Farm Players Salaries

Mike Richards $120,000 (1)
Salary Remaining : $0
Logan O'Connor $105,000 (1)
Salary Remaining : $0
Charles Hudon $100,000 (2)
Salary Remaining : $0
Fredrik Olofsson $92,500 (2)
Salary Remaining : $0
Gabriel Bourque $92,500 (1)
Salary Remaining : $0
Parker Wotherspoon $92,500 (3)
Salary Remaining : $0
Casey Fitzgerald $87,500 (2)
Salary Remaining : $0
Tom Wilson $87,500 (1)
Salary Remaining : $0
Dryden Hunt $85,000 (2)
Salary Remaining : $0
Andrei Loktionov $85,000 (2)
Salary Remaining : $0
Zack MacEwen $85,000 (1)
Salary Remaining : $0
Scott Mayfield $85,000 (1)
Salary Remaining : $0
Brett Ritchie $82,500 (1)
Salary Remaining : $0
Dylan McIlrath $80,000 (1)
Salary Remaining : $0
Robin Lehner $80,000 (1)
Salary Remaining : $0
Trevor Daley $80,000 (1)
Salary Remaining : $0
Magnus Hellberg $80,000 (2)
Salary Remaining : $0
Dillon Heatherington $77,500 (1)
Salary Remaining : $0
Libor Hajek $70,000 (1)
Salary Remaining : $0
Ben Harpur $70,000 (1)
Salary Remaining : $0
Noah Cates $60,000 (1)
Salary Remaining : $0
Total Farm Players21
Salary Commitment
Year 22 : $1,797,500
Year 23 : $622,500
Year 24 : $92,500
Year 25 : $0
Salary Average Commitment
Year 22 : $1,770,000
Year 23 : $622,500
Year 24 : $92,500
Year 25 : $0

NYIslanders



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $95 - 5 059 - 84,32%
Level 2: 5000 - $74 - 4 185 - 83,70%
Level 3: 2720 - $40 - 2 601 - 95,62%
Level 4: 5480 - $28 - 5 001 - 91,26%
Luxury : 1000 - $195 - 857 - 85,73%
Total Capacity :20200
Farm
Farm Level 1: 2000 - $50 - 1 506 - 75,30%
Farm Level 2: 1000 - $30 - 744 - 74,36%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 704 - 87,64%
Average Income per Game$1,446,336
Year to Date Revenue$59,299,758
Farm
Home Games Left0
Average Attendance - %2 250 - 74,99%
Average Income per Game$131,774
Year to Date Revenue$5,402,754

Expense

Pro Players Total Salaries$60,192,845
Pro Players Total Average Salaries$60,192,845
Farm Players Total Salaries$2,165,000
Farm Players Total Average Salaries$2,165,000
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Special Salary Cap Value$817,500
Pro Year To Date Expenses$60,178,489
Farm Year To Date Expenses$5,729,810
Pro Salary Cap Per Days$321,887
Pro Salary Cap To Date$57,178,450
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$337,930
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$29,201
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$57,995,950
Estimate Under Maximum Salary Cap of $65,000,000$7,004,050
Estimate Over Minimum Salary Cap of $40,000,000 $17,995,950
Current Bank Account$14,615,177
Projected Bank Account$14,615,177

Pro Players Salaries

Connor McDavid (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $0
Nick Schmaltz (1 Way Contract) $6,350,000 (1)
-Salary Remaining : $0
Charles McAvoy (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $0
Darnell Nurse (1 Way Contract) $4,900,000 (1)
-Salary Remaining : $0
Nazem Kadri (1 Way Contract) $4,520,000 (3)
-Salary Remaining : $0
Andreas Athanasiou (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $0
Brent Burns (1 Way Contract) $3,897,845 (1)
-Salary Remaining : $0
Alexander Ovechkin (1 Way Contract) $3,675,000 (1)
-Salary Remaining : $0
Matt Grzelcyk (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $0
Alexander Nylander (1 Way Contract) $3,300,000 (3)
-Salary Remaining : $0
Elvis Merzlikins (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $0
Blake Coleman (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $0
Oskar Lindblom (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
Alexey Marchenko $950,000 (1)
-Salary Remaining : $0
Rasmus Kupari $900,000 (2)
-Salary Remaining : $0
Cale Makar $900,000 (1)
-Salary Remaining : $0
Dylan Cozens $900,000 (2)
-Salary Remaining : $0
Keith Kinkaid $800,000 (2)
-Salary Remaining : $0
Janne Kuokkanen $800,000 (1)
-Salary Remaining : $0
Brandon Hagel $500,000 (1)
-Salary Remaining : $0
Total Pro Players20
Salary Commitment
Year 22 : $60,192,845
Year 23 : $24,720,000
Year 24 : $16,320,000
Year 25 : $0
Salary Average Commitment
Year 22 : $60,192,845
Year 23 : $24,720,000
Year 24 : $16,320,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $60,192,845
Year 23 : $24,720,000
Year 24 : $16,320,000
Year 25 : $0

Farm Players Salaries

Jan Rutta $200,000 (1)
Salary Remaining : $0
Mark Giordano $134,000 (1)
Salary Remaining : $0
TJ Oshie $132,000 (1)
Salary Remaining : $0
Jon Merrill $124,000 (2)
Salary Remaining : $0
Martin Hanzal $120,000 (1)
Salary Remaining : $0
Trevor Moore $107,500 (1)
Salary Remaining : $0
Marcus Foligno $100,000 (2)
Salary Remaining : $0
Nicolas Petan $97,500 (1)
Salary Remaining : $0
Marcus Johansson $97,500 (2)
Salary Remaining : $0
Tomas Jurco $97,500 (3)
Salary Remaining : $0
Niklas Hjalmarsson $95,000 (1)
Salary Remaining : $0
Sam Steel $90,000 (1)
Salary Remaining : $0
William Eklund $90,000 (3)
Salary Remaining : $0
Aleksi Heponiemi $90,000 (2)
Salary Remaining : $0
Max Jones $90,000 (1)
Salary Remaining : $0
Jack Studnicka $80,000 (2)
Salary Remaining : $0
Trent Frederic $80,000 (1)
Salary Remaining : $0
Akira Schmid $70,000 (2)
Salary Remaining : $0
Ryan McLeod $70,000 (2)
Salary Remaining : $0
Alex Vlasic $70,000 (3)
Salary Remaining : $0
Michael Anderson $70,000 (2)
Salary Remaining : $0
Filip Gustavsson $60,000 (1)
Salary Remaining : $0
Total Farm Players22
Salary Commitment
Year 22 : $2,165,000
Year 23 : $959,000
Year 24 : $257,500
Year 25 : $0
Salary Average Commitment
Year 22 : $2,165,000
Year 23 : $959,000
Year 24 : $257,500
Year 25 : $0

NYRangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - $125 - 3 886 - 55,51%
Level 2: 6000 - $80 - 3 762 - 62,70%
Level 3: 2778 - $60 - 1 636 - 58,90%
Level 4: 5556 - $45 - 3 007 - 54,12%
Luxury : 1389 - $220 - 764 - 55,01%
Total Capacity :22723
Farm
Farm Level 1: 2000 - $50 - 1 515 - 75,74%
Farm Level 2: 1000 - $30 - 753 - 75,33%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13 055 - 57,45%
Average Income per Game$1,430,663
Year to Date Revenue$58,657,191
Farm
Home Games Left0
Average Attendance - %2 268 - 75,60%
Average Income per Game$132,755
Year to Date Revenue$5,442,966

Expense

Pro Players Total Salaries$67,250,000
Pro Players Total Average Salaries$67,250,000
Farm Players Total Salaries$1,627,500
Farm Players Total Average Salaries$1,627,500
Coaches Total Salaries$6,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$71,222,720
Farm Year To Date Expenses$3,621,086
Pro Salary Cap Per Days$355,390
Pro Salary Cap To Date$64,964,660
Farm Salary Cap Per Days$8,389
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$382,353
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,698
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$64,964,660
Estimate Under Maximum Salary Cap of $65,000,000$35,340
Estimate Over Minimum Salary Cap of $40,000,000 $24,964,660
Current Bank Account$876,122
Projected Bank Account$876,122

Pro Players Salaries

Colton Sissons (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $0
Ryan O'Reilly (1 Way Contract) $6,800,000 (1)
-Salary Remaining : $0
Shayne Gostisbehere (1 Way Contract) $5,900,000 (3)
-Salary Remaining : $0
Nikolaj Ehlers (1 Way Contract) $4,900,000 (3)
-Salary Remaining : $0
Alex Tuch (1 Way Contract) $4,700,000 (2)
-Salary Remaining : $0
Stephen Johns (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $0
Anthony Beauvillier (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $0
Noah Hanifin (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $0
Tyler Johnson (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Alex Pietrangelo (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
Ben Bishop (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $0
Brayden Schenn (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
Jake Evans (1 Way Contract) $2,400,000 (3)
-Salary Remaining : $0
Jalen Chatfield (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Joel Kiviranta (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Zach Hyman (1 Way Contract) $1,950,000 (2)
-Salary Remaining : $0
Ville Husso (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $0
Robby Fabbri $1,400,000 (1)
-Salary Remaining : $0
Thomas Harley $900,000 (3)
-Salary Remaining : $0
Tanner Kero (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $8,000
-Salary Remaining : $0
Jack McBain $600,000 (2)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 22 : $67,250,000
Year 23 : $37,550,000
Year 24 : $17,600,000
Year 25 : $0
Salary Average Commitment
Year 22 : $67,250,000
Year 23 : $37,550,000
Year 24 : $17,600,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $66,458,000
Year 23 : $37,550,000
Year 24 : $17,600,000
Year 25 : $0

Farm Players Salaries

Stefan Noesen $110,000 (2)
Salary Remaining : $0
Travis Boyd $100,000 (1)
Salary Remaining : $0
Zack Smith $95,000 (3)
Salary Remaining : $0
Quinton Howden $90,000 (1)
Salary Remaining : $0
Nathan Walker $90,000 (1)
Salary Remaining : $0
Samuel Montembeault $87,500 (3)
Salary Remaining : $0
Pavel Francouz $85,000 (1)
Salary Remaining : $0
Andrew Ladd $85,000 (2)
Salary Remaining : $0
Wayne Simmonds $85,000 (1)
Salary Remaining : $0
Steven Kampfer $65,000 (2)
Salary Remaining : $0
Jakub Kindl $65,000 (2)
Salary Remaining : $0
Casey Borer $65,000 (1)
Salary Remaining : $0
Anders Nilsson $65,000 (3)
Salary Remaining : $0
Joe Morrow $65,000 (2)
Salary Remaining : $0
Juuso Riikola $65,000 (2)
Salary Remaining : $0
MacKenzie Entwistle $60,000 (1)
Salary Remaining : $0
Sheldon Dries $50,000 (3)
Salary Remaining : $0
Michael Sauer $50,000 (2)
Salary Remaining : $0
Carl Soderberg $50,000 (3)
Salary Remaining : $0
Mark Arcobello $50,000 (3)
Salary Remaining : $0
Casey Nelson $50,000 (1)
Salary Remaining : $0
Jannik Hansen $50,000 (3)
Salary Remaining : $0
Viktor Stalberg $50,000 (2)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 22 : $1,627,500
Year 23 : $1,002,500
Year 24 : $447,500
Year 25 : $0
Salary Average Commitment
Year 22 : $1,627,500
Year 23 : $1,002,500
Year 24 : $447,500
Year 25 : $0

Philadelphie



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 7033 - $82 - 6 650 - 94,56%
Level 2: 6944 - $48 - 5 931 - 85,42%
Level 3: 2778 - $40 - 2 589 - 93,19%
Level 4: 5556 - $28 - 5 024 - 90,42%
Luxury : 1389 - $170 - 1 134 - 81,62%
Total Capacity :23700
Farm
Farm Level 1: 2000 - $50 - 1 492 - 74,59%
Farm Level 2: 1000 - $30 - 751 - 75,09%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21 328 - 89,99%
Average Income per Game$1,523,584
Year to Date Revenue$62,466,924
Farm
Home Games Left0
Average Attendance - %2 243 - 74,76%
Average Income per Game$131,108
Year to Date Revenue$5,375,425

Expense

Pro Players Total Salaries$66,017,500
Pro Players Total Average Salaries$66,017,500
Farm Players Total Salaries$2,098,500
Farm Players Total Average Salaries$2,098,500
Coaches Total Salaries$8,202,000
Luxury Taxe Total$0
Special Salary Cap Value$1,560,000
Pro Year To Date Expenses$69,024,154
Farm Year To Date Expenses$4,863,662
Pro Salary Cap Per Days$353,035
Pro Salary Cap To Date$63,260,798
Farm Salary Cap Per Days$10,817
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$381,778
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$25,389
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$64,820,798
Estimate Under Maximum Salary Cap of $65,000,000$179,202
Estimate Over Minimum Salary Cap of $40,000,000 $24,820,798
Current Bank Account$8,357,643
Projected Bank Account$8,357,643

Pro Players Salaries

Tyler Seguin (1 Way Contract) $6,350,000 (1)
-Salary Remaining : $0
Sean Monahan (1 Way Contract) $6,300,000 (1)
-Salary Remaining : $0
Steven Stamkos (1 Way Contract) $6,300,000 (1)
-Salary Remaining : $0
Morgan Rielly (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $0
Ryan Graves (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Ivan Barbashev (1 Way Contract) $4,840,000 (3)
-Salary Remaining : $0
Danny DeKeyser (1 Way Contract) $4,525,000 (1)
-Salary Remaining : $0
Cam Fowler (1 Way Contract) $4,400,000 (1)
-Salary Remaining : $0
Alex DeBrincat (1 Way Contract) $4,200,000 (2)
-Salary Remaining : $0
Filip Forsberg (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
Travis Sanheim (1 Way Contract) $3,450,000 (2)
-Salary Remaining : $0
Ryan Strome (1 Way Contract) $2,730,000 (1)
-Salary Remaining : $0
Patrice Bergeron (1 Way Contract) $1,587,500 (1)
-Salary Remaining : $0
Dawson Mercer $900,000 (2)
-Salary Remaining : $0
Trevor Zegras $900,000 (2)
-Salary Remaining : $0
Ryan Poehling $900,000 (1)
-Salary Remaining : $0
Al Montoya (1 Way Contract) $875,000 (1)
-Salary Remaining : $0
Janis Moser $600,000 (2)
-Salary Remaining : $0
Jeremy Swayman $600,000 (1)
-Salary Remaining : $0
Brian Gibbons (1 Way Contract) $560,000 (1)
-Salary Remaining : $0
Brendan Gaunce (1 Way Contract) $500,000 (1)
-Salary Remaining : $0
Matt Irwin (1 Way Contract) $500,000 (3)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 22 : $66,017,500
Year 23 : $15,390,000
Year 24 : $5,340,000
Year 25 : $0
Salary Average Commitment
Year 22 : $66,017,500
Year 23 : $15,390,000
Year 24 : $5,340,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $66,017,500
Year 23 : $15,390,000
Year 24 : $5,340,000
Year 25 : $0

Farm Players Salaries

Artemi Panarin $187,500 (2)
Salary Remaining : $0
Tyler Bozak $167,500 (1)
Salary Remaining : $0
Ondrej Pavelec $160,000 (1)
Salary Remaining : $0
Rick Nash $158,500 (1)
Salary Remaining : $0
Jason Zucker $147,500 (1)
Salary Remaining : $0
Ilya Lyubushkin $120,000 (1)
Salary Remaining : $0
Evander Kane $112,500 (2)
Salary Remaining : $0
Nicolas Meloche $92,500 (1)
Salary Remaining : $0
Niko Mikkola $90,000 (2)
Salary Remaining : $0
Aaron Dell $87,500 (1)
Salary Remaining : $0
Markus Nutivaara $87,500 (1)
Salary Remaining : $0
Justin Bailey $85,000 (1)
Salary Remaining : $0
Evan Rodrigues $82,500 (1)
Salary Remaining : $0
Julien Gauthier $80,000 (1)
Salary Remaining : $0
Urho Vaakanainen $80,000 (2)
Salary Remaining : $0
Michael Frolik $75,000 (2)
Salary Remaining : $0
Craig Anderson $67,500 (1)
Salary Remaining : $0
Marc-André Cliche $67,500 (1)
Salary Remaining : $0
Connor Mackey $50,000 (1)
Salary Remaining : $0
Pontus Holmberg $50,000 (2)
Salary Remaining : $0
Nils Aman $50,000 (2)
Salary Remaining : $0
Total Farm Players21
Salary Commitment
Year 22 : $2,098,500
Year 23 : $645,000
Year 24 : $0
Year 25 : $0
Salary Average Commitment
Year 22 : $2,098,500
Year 23 : $645,000
Year 24 : $0
Year 25 : $0

Pittsburgh



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 7360 - $77 - 6 792 - 92,29%
Level 2: 5400 - $63 - 5 256 - 97,34%
Level 3: 2600 - $41 - 2 525 - 97,11%
Level 4: 4800 - $32 - 4 528 - 94,34%
Luxury : 1075 - $177 - 1 058 - 98,37%
Total Capacity :21235
Farm
Farm Level 1: 2000 - $43 - 1 914 - 95,71%
Farm Level 2: 1000 - $24 - 959 - 95,92%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20 159 - 94,93%
Average Income per Game$1,568,496
Year to Date Revenue$64,308,331
Farm
Home Games Left0
Average Attendance - %2 873 - 95,78%
Average Income per Game$142,575
Year to Date Revenue$5,845,584

Expense

Pro Players Total Salaries$65,380,000
Pro Players Total Average Salaries$65,380,000
Farm Players Total Salaries$1,313,000
Farm Players Total Average Salaries$1,313,000
Coaches Total Salaries$7,226,000
Luxury Taxe Total$0
Special Salary Cap Value$3,171,000
Pro Year To Date Expenses$65,592,348
Farm Year To Date Expenses$4,302,050
Pro Salary Cap Per Days$267,749
Pro Salary Cap To Date$53,285,069
Farm Salary Cap Per Days$6,768
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$372,225
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,232
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$56,456,069
Estimate Under Maximum Salary Cap of $65,000,000$8,543,931
Estimate Over Minimum Salary Cap of $40,000,000 $16,456,069
Current Bank Account$7,739,513
Projected Bank Account$7,739,513

Pro Players Salaries

Sidney Crosby (1 Way Contract) $8,770,000 (3)
-Salary Remaining : $0
Tony DeAngelo (Out of Payroll) $6,500,000 (2)
-Salary Remaining : $0
Claude Giroux (1 Way Contract) $5,300,000 (1)
-Salary Remaining : $0
Kevin Fiala (1 Way Contract) $5,150,000 (3)
-Salary Remaining : $0
Jacob Trouba (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $0
Evgeny Kuznetsov (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $0
Tyson Barrie (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $0
Jordan Eberle (1 Way Contract) $2,610,000 (2)
-Salary Remaining : $0
Rickard Rakell (1 Way Contract) $2,200,000 (2)
-1 Way Contract Salary Cap : $22,000
-Salary Remaining : $0
Karel Vejmelka (1 Way Contract) $2,100,000 (3)
-Salary Remaining : $0
James Van Riemsdyk (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $20,000
-Salary Remaining : $0
Vladimir Tarasenko (1 Way Contract) $1,700,000 (3)
-Salary Remaining : $0
Mattias Ekholm (1 Way Contract) $1,600,000 (3)
-Salary Remaining : $0
Nick Merkley (1 Way Contract) $1,600,000 (3)
-Salary Remaining : $0
Nick Ritchie (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $12,000
-Salary Remaining : $0
J.T. Miller (1 Way Contract) $1,100,000 (3)
-Salary Remaining : $0
Shea Weber (1 Way Contract) $1,100,000 (3)
-Salary Remaining : $0
Anton Forsberg $1,000,000 (1)
-Salary Remaining : $0
Mikael Granlund (1 Way Contract) $1,000,000 (3)
-Salary Remaining : $0
Jesper Fast (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $10,000
-Salary Remaining : $0
Zemgus Girgensons (1 Way Contract) $950,000 (1)
-Salary Remaining : $0
Jamie Oleksiak (1 Way Contract) $900,000 (3)
-Salary Remaining : $0
Scott Harrington (1 Way Contract) $900,000 (3)
-1 Way Contract Salary Cap : $9,000
-Salary Remaining : $0
Noah Dobson $900,000 (1)
-Salary Remaining : $0
Kasperi Kapanen (1 Way Contract) $900,000 (2)
-Salary Remaining : $0
Victor Rask (1 Way Contract) $600,000 (1)
-Salary Remaining : $0
Matt Nieto (1 Way Contract) $600,000 (3)
-1 Way Contract Salary Cap : $6,000
-Salary Remaining : $0
Beau Bennett (1 Way Contract) $600,000 (3)
-Salary Remaining : $0
Adam Erne (1 Way Contract) $550,000 (1)
-Salary Remaining : $0
Alan Quine (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $5,000
-Salary Remaining : $0
Luke Schenn (1 Way Contract) $500,000 (3)
-1 Way Contract Salary Cap : $5,000
-Salary Remaining : $0
Total Pro Players31
Salary Commitment
Year 22 : $65,380,000
Year 23 : $50,880,000
Year 24 : $27,620,000
Year 25 : $0
Salary Average Commitment
Year 22 : $65,380,000
Year 23 : $50,880,000
Year 24 : $27,620,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $56,569,000
Year 23 : $43,059,000
Year 24 : $25,640,000
Year 25 : $0

Farm Players Salaries

Lukas Sedlak $100,000 (4)
Salary Remaining : $0
Tyler Pitlick $100,000 (1)
Salary Remaining : $0
Brendan Leipsic $92,500 (1)
Salary Remaining : $0
Michael Rasmussen $90,000 (2)
Salary Remaining : $0
Ian McCoshen $85,000 (1)
Salary Remaining : $0
Eric Comrie $82,500 (1)
Salary Remaining : $0
Ian Mitchell $70,000 (2)
Salary Remaining : $0
Jiri Tlusty $70,000 (2)
Salary Remaining : $0
Ron Hainsey $61,000 (1)
Salary Remaining : $0
Kerby Rychel $60,000 (1)
Salary Remaining : $0
Jean Gabriel Pageau $51,000 (1)
Salary Remaining : $0
Joakim Ryan $51,000 (2)
Salary Remaining : $0
Rob Schremp $50,000 (2)
Salary Remaining : $0
Evgenii Dadonov $50,000 (3)
Salary Remaining : $0
Louis Belpedio $50,000 (1)
Salary Remaining : $0
Felix Sandstrom $50,000 (1)
Salary Remaining : $0
Brian Lashoff $50,000 (2)
Salary Remaining : $0
Shane Prince $50,000 (2)
Salary Remaining : $0
Ladislav Smid $50,000 (1)
Salary Remaining : $0
Daniel Vladar $50,000 (1)
Salary Remaining : $0
Total Farm Players20
Salary Commitment
Year 22 : $1,313,000
Year 23 : $581,000
Year 24 : $150,000
Year 25 : $100,000
Salary Average Commitment
Year 22 : $1,313,000
Year 23 : $581,000
Year 24 : $150,000
Year 25 : $100,000

San Jose



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 8333 - $81 - 6 663 - 79,96%
Level 2: 6944 - $54 - 5 878 - 84,65%
Level 3: 2778 - $42 - 2 558 - 92,09%
Level 4: 5556 - $32 - 4 915 - 88,46%
Luxury : 1000 - $184 - 905 - 90,53%
Total Capacity :24611
Farm
Farm Level 1: 2000 - $50 - 1 497 - 74,87%
Farm Level 2: 1000 - $30 - 752 - 75,16%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20 920 - 85,00%
Average Income per Game$1,549,744
Year to Date Revenue$63,539,514
Farm
Home Games Left0
Average Attendance - %2 249 - 74,96%
Average Income per Game$131,507
Year to Date Revenue$5,391,791

Expense

Pro Players Total Salaries$64,179,000
Pro Players Total Average Salaries$64,179,000
Farm Players Total Salaries$1,885,000
Farm Players Total Average Salaries$1,885,000
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$65,994,966
Farm Year To Date Expenses$3,376,599
Pro Salary Cap Per Days$343,203
Pro Salary Cap To Date$63,994,996
Farm Salary Cap Per Days$9,716
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$353,898
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,448
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$63,994,996
Estimate Under Maximum Salary Cap of $65,000,000$1,005,004
Estimate Over Minimum Salary Cap of $40,000,000 $23,994,996
Current Bank Account$15,431,546
Projected Bank Account$15,431,546

Pro Players Salaries

Patrik Laine (1 Way Contract) $7,800,000 (3)
-Salary Remaining : $0
Brayden Point (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $0
Zach Werenski (1 Way Contract) $6,100,000 (2)
-Salary Remaining : $0
Mark Scheifele (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $0
Gustav Nyqvist (1 Way Contract) $4,650,000 (1)
-Salary Remaining : $0
Kris Letang (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $0
Jordan Binnington (1 Way Contract) $4,050,000 (1)
-Salary Remaining : $0
Warren Foegele (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $0
Nikolay Goldobin (1 Way Contract) $3,350,000 (1)
-Salary Remaining : $0
Jesper Bratt (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $0
Rasmus Andersson $2,700,000 (3)
-Salary Remaining : $0
Michael Del Zotto (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $0
Sean Couturier (1 Way Contract) $1,904,000 (2)
-Salary Remaining : $0
Jake Walman (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
David Perron (1 Way Contract) $1,150,000 (1)
-Salary Remaining : $0
Nick Jensen (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $0
Jack Campbell (1 Way Contract) $925,000 (3)
-Salary Remaining : $0
Moritz Seider $900,000 (1)
-Salary Remaining : $0
Nick Spaling (1 Way Contract) $900,000 (1)
-Salary Remaining : $0
Blake Wheeler (1 Way Contract) $900,000 (2)
-Salary Remaining : $0
Cedric Paquette (1 Way Contract) $550,000 (1)
-Salary Remaining : $0
Noah Gregor $500,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 22 : $64,179,000
Year 23 : $31,479,000
Year 24 : $12,925,000
Year 25 : $0
Salary Average Commitment
Year 22 : $64,179,000
Year 23 : $31,479,000
Year 24 : $12,925,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $64,179,000
Year 23 : $31,479,000
Year 24 : $12,925,000
Year 25 : $0

Farm Players Salaries

Keith Yandle $175,000 (2)
Salary Remaining : $0
Luca Sbisa $135,000 (1)
Salary Remaining : $0
Jason Demers $135,000 (1)
Salary Remaining : $0
Joe Colborne $105,000 (1)
Salary Remaining : $0
Nathan Bastian $100,000 (2)
Salary Remaining : $0
Jakob Markstrom $100,000 (3)
Salary Remaining : $0
Jack Johnson $95,000 (1)
Salary Remaining : $0
Marc Methot $95,000 (1)
Salary Remaining : $0
Leo Komarov $95,000 (1)
Salary Remaining : $0
Michael Eyssimont $92,500 (3)
Salary Remaining : $0
Michael Pezzetta $92,500 (3)
Salary Remaining : $0
Saku Maenalanen $90,000 (1)
Salary Remaining : $0
Devin Setoguchi $90,000 (1)
Salary Remaining : $0
Joe Veleno $90,000 (2)
Salary Remaining : $0
Dominik Simon $87,500 (2)
Salary Remaining : $0
Calle Rosen $87,500 (1)
Salary Remaining : $0
Drew Shore $70,000 (1)
Salary Remaining : $0
Dennis Gilbert $50,000 (1)
Salary Remaining : $0
Parker Kelly $50,000 (1)
Salary Remaining : $0
Connor Ingram $50,000 (1)
Salary Remaining : $0
Total Farm Players20
Salary Commitment
Year 22 : $1,885,000
Year 23 : $737,500
Year 24 : $285,000
Year 25 : $0
Salary Average Commitment
Year 22 : $1,885,000
Year 23 : $737,500
Year 24 : $285,000
Year 25 : $0

Seattle



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 7250 - $85 - 6 595 - 90,96%
Level 2: 6000 - $50 - 5 806 - 96,77%
Level 3: 2778 - $40 - 2 549 - 91,77%
Level 4: 4500 - $30 - 4 304 - 95,64%
Luxury : 1050 - $175 - 1 044 - 99,45%
Total Capacity :21578
Farm
Farm Level 1: 2000 - $50 - 1 534 - 76,72%
Farm Level 2: 1000 - $30 - 758 - 75,77%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20 298 - 94,07%
Average Income per Game$1,534,741
Year to Date Revenue$62,924,395
Farm
Home Games Left0
Average Attendance - %2 292 - 76,40%
Average Income per Game$133,766
Year to Date Revenue$5,484,387

Expense

Pro Players Total Salaries$64,458,500
Pro Players Total Average Salaries$64,458,500
Farm Players Total Salaries$1,803,100
Farm Players Total Average Salaries$1,803,100
Coaches Total Salaries$3,750,000
Luxury Taxe Total$0
Special Salary Cap Value$2,291,000
Pro Year To Date Expenses$69,287,451
Farm Year To Date Expenses$2,454,656
Pro Salary Cap Per Days$325,104
Pro Salary Cap To Date$62,336,095
Farm Salary Cap Per Days$9,294
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$360,741
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,160
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$64,627,095
Estimate Under Maximum Salary Cap of $65,000,000$372,905
Estimate Over Minimum Salary Cap of $40,000,000 $24,627,095
Current Bank Account$137,068
Projected Bank Account$137,068

Pro Players Salaries

Jonathan Marchessault (1 Way Contract) $8,101,000 (3)
-Salary Remaining : $0
Ryan Johansen (1 Way Contract) $7,400,000 (3)
-Salary Remaining : $0
Auston Matthews (1 Way Contract) $6,900,000 (2)
-Salary Remaining : $0
Colton Parayko (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Ryan McDonagh (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Travis Konecny (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $0
Cam Atkinson (1 Way Contract) $4,060,000 (1)
-Salary Remaining : $0
Philipp Grubauer (1 Way Contract) $3,400,000 (2)
-Salary Remaining : $0
Artturi Lehkonen (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $0
Nico Sturm (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $0
Conor Sheary (1 Way Contract) $2,151,000 (2)
-1 Way Contract Salary Cap : $21,510
-Salary Remaining : $0
Daniel Sprong $2,100,000 (1)
-Salary Remaining : $0
Alexandre Carrier (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $0
Brian Dumoulin (1 Way Contract) $1,450,000 (2)
-Salary Remaining : $0
Philippe Myers (1 Way Contract) $1,400,000 (2)
-Salary Remaining : $0
Zach Bogosian (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $10,000
-Salary Remaining : $0
Rasmus Dahlin $900,000 (2)
-Salary Remaining : $0
Lars Eller (1 Way Contract) $644,000 (1)
-Salary Remaining : $0
Mattias Janmark (1 Way Contract) $550,000 (4)
-1 Way Contract Salary Cap : $5,500
-Salary Remaining : $0
Steve Mason $501,500 (3)
-Salary Remaining : $0
Peter Holland (1 Way Contract) $501,000 (3)
-Salary Remaining : $0
Nicolas Aube-Kubel (1 Way Contract) $500,000 (1)
-Salary Remaining : $0
Jason Spezza (1 Way Contract) $500,000 (2)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 22 : $64,458,500
Year 23 : $54,954,500
Year 24 : $32,753,500
Year 25 : $2,050,000
Salary Average Commitment
Year 22 : $64,458,500
Year 23 : $54,954,500
Year 24 : $32,753,500
Year 25 : $2,050,000
Salary Cap with 1 Way Contract
Year 22 : $60,794,510
Year 23 : $51,290,510
Year 24 : $31,219,000
Year 25 : $1,505,500

Farm Players Salaries

Boone Jenner $182,600 (3)
Salary Remaining : $0
Kevan Miller $131,000 (3)
Salary Remaining : $0
Jimmy Vesey $120,000 (2)
Salary Remaining : $0
Mikhail Grigorenko $110,000 (4)
Salary Remaining : $0
Patrik Nemeth $100,000 (3)
Salary Remaining : $0
Phillip Di Giuseppe $100,000 (1)
Salary Remaining : $0
Michael Bournival $100,000 (2)
Salary Remaining : $0
Adam Lowry $100,000 (3)
Salary Remaining : $0
Frederik Gauthier $92,500 (1)
Salary Remaining : $0
Freddie Hamilton $80,100 (2)
Salary Remaining : $0
Connor Carrick $80,100 (2)
Salary Remaining : $0
Pierre-Olivier Joseph $80,000 (2)
Salary Remaining : $0
Kurtis Macdermid $80,000 (4)
Salary Remaining : $0
Jordie Benn $75,000 (2)
Salary Remaining : $0
Wade Allison $60,000 (1)
Salary Remaining : $0
Ukko-Pekka Luukkonen $60,000 (2)
Salary Remaining : $0
Matt Martin $50,900 (2)
Salary Remaining : $0
Brett Bellemore $50,900 (2)
Salary Remaining : $0
Kevin Poulin $50,000 (2)
Salary Remaining : $0
Ian White $50,000 (1)
Salary Remaining : $0
Oscar Moller $50,000 (1)
Salary Remaining : $0
Total Farm Players21
Salary Commitment
Year 22 : $1,803,100
Year 23 : $1,450,600
Year 24 : $703,600
Year 25 : $190,000
Salary Average Commitment
Year 22 : $1,803,100
Year 23 : $1,450,600
Year 24 : $703,600
Year 25 : $190,000

St. Louis



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6400 - $88 - 6 330 - 98,90%
Level 2: 6944 - $62 - 5 568 - 80,18%
Level 3: 2778 - $39 - 2 571 - 92,56%
Level 4: 5556 - $30 - 5 034 - 90,61%
Luxury : 1389 - $120 - 1 202 - 86,52%
Total Capacity :23067
Farm
Farm Level 1: 2000 - $42 - 1 920 - 95,99%
Farm Level 2: 1000 - $25 - 949 - 94,87%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20 705 - 89,76%
Average Income per Game$1,562,201
Year to Date Revenue$64,050,230
Farm
Home Games Left0
Average Attendance - %2 869 - 95,62%
Average Income per Game$140,875
Year to Date Revenue$5,775,890

Expense

Pro Players Total Salaries$67,570,000
Pro Players Total Average Salaries$67,570,000
Farm Players Total Salaries$1,557,000
Farm Players Total Average Salaries$1,557,000
Coaches Total Salaries$6,100,000
Luxury Taxe Total$0
Special Salary Cap Value$1,300,000
Pro Year To Date Expenses$70,311,479
Farm Year To Date Expenses$3,498,424
Pro Salary Cap Per Days$336,878
Pro Salary Cap To Date$63,434,926
Farm Salary Cap Per Days$8,026
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$384,332
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,304
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$64,734,926
Estimate Under Maximum Salary Cap of $65,000,000$265,074
Estimate Over Minimum Salary Cap of $40,000,000 $24,734,926
Current Bank Account$7,017,347
Projected Bank Account$7,017,347

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $8,100,000 (2)
-Salary Remaining : $0
Jonas Brodin (1 Way Contract) $6,800,000 (1)
-Salary Remaining : $0
William Karlsson (1 Way Contract) $5,800,000 (3)
-Salary Remaining : $0
Christian Dvorak (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Maxime Comtois (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $0
Ryan Lindgren (1 Way Contract) $3,900,000 (3)
-Salary Remaining : $0
Barclay Goodrow (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $0
Andre Burakovsky (1 Way Contract) $2,950,000 (1)
-Salary Remaining : $0
Joel Edmundson (1 Way Contract) $2,800,000 (3)
-Salary Remaining : $0
David Savard (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
Nick Paul (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Pierre Engvall (1 Way Contract) $2,300,000 (3)
-Salary Remaining : $0
Matt Murray (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $0
Andy Greene $1,600,000 (1)
-Salary Remaining : $0
Mike Smith (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $15,000
-Salary Remaining : $0
Markus Granlund (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
Laurent Brossoit (1 Way Contract) $1,450,000 (3)
-Salary Remaining : $0
Johan Larsson (1 Way Contract) $1,300,000 (3)
-Salary Remaining : $0
Kyle Palmieri (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $11,000
-Salary Remaining : $0
Trevor van Riemsdyk (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $0
Colin Blackwell $1,050,000 (1)
-Salary Remaining : $0
Casey Cizikas (1 Way Contract) $1,020,000 (1)
-1 Way Contract Salary Cap : $10,200
-Salary Remaining : $0
T.J. Brodie (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
Taylor Leier (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $10,000
-Salary Remaining : $0
Matias Maccelli $800,000 (3)
-Salary Remaining : $0
Morgan Geekie $500,000 (1)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 22 : $67,570,000
Year 23 : $45,450,000
Year 24 : $25,050,000
Year 25 : $0
Salary Average Commitment
Year 22 : $67,570,000
Year 23 : $45,450,000
Year 24 : $25,050,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $62,996,200
Year 23 : $45,450,000
Year 24 : $25,050,000
Year 25 : $0

Farm Players Salaries

Corey Perry $160,000 (1)
Salary Remaining : $0
Ian Cole $150,000 (1)
Salary Remaining : $0
Justin Danforth $120,000 (3)
Salary Remaining : $0
Derek Stepan $105,000 (2)
Salary Remaining : $0
Brendan Perlini $105,000 (2)
Salary Remaining : $0
Cory Conacher $102,000 (1)
Salary Remaining : $0
Wyatt Kalynuk $95,000 (3)
Salary Remaining : $0
Erik Condra $95,000 (1)
Salary Remaining : $0
Jhonas Enroth $90,000 (2)
Salary Remaining : $0
Jayce Hawryluk $87,500 (2)
Salary Remaining : $0
Drake Caggiula $77,500 (1)
Salary Remaining : $0
Anthony Stolarz $77,500 (1)
Salary Remaining : $0
Gemel Smith $67,500 (1)
Salary Remaining : $0
Tyler Lewington $65,000 (1)
Salary Remaining : $0
Frederic Allard $60,000 (1)
Salary Remaining : $0
Jyrki Jokipakka $50,000 (1)
Salary Remaining : $0
Mark Alt $50,000 (1)
Salary Remaining : $0
Total Farm Players17
Salary Commitment
Year 22 : $1,557,000
Year 23 : $602,500
Year 24 : $215,000
Year 25 : $0
Salary Average Commitment
Year 22 : $1,557,000
Year 23 : $602,500
Year 24 : $215,000
Year 25 : $0

Tampa Bay



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $80 - 6 000 - 100,00%
Level 2: 5000 - $65 - 4 661 - 93,22%
Level 3: 2720 - $50 - 1 997 - 73,41%
Level 4: 5480 - $22 - 5 301 - 96,73%
Luxury : 1000 - $184 - 908 - 90,80%
Total Capacity :20200
Farm
Farm Level 1: 2000 - $50 - 1 509 - 75,43%
Farm Level 2: 1000 - $30 - 735 - 73,52%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 867 - 93,40%
Average Income per Game$1,404,218
Year to Date Revenue$57,572,952
Farm
Home Games Left0
Average Attendance - %2 244 - 74,79%
Average Income per Game$131,605
Year to Date Revenue$5,395,814

Expense

Pro Players Total Salaries$67,290,000
Pro Players Total Average Salaries$67,290,000
Farm Players Total Salaries$1,629,500
Farm Players Total Average Salaries$1,629,500
Coaches Total Salaries$5,900,000
Luxury Taxe Total$0
Special Salary Cap Value$1,200,000
Pro Year To Date Expenses$72,671,870
Farm Year To Date Expenses$2,943,181
Pro Salary Cap Per Days$352,428
Pro Salary Cap To Date$63,503,012
Farm Salary Cap Per Days$8,399
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$383,904
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,616
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$64,703,012
Estimate Under Maximum Salary Cap of $65,000,000$296,988
Estimate Over Minimum Salary Cap of $40,000,000 $24,703,012
Current Bank Account($4,633,549)
Projected Bank Account($4,633,549)

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $8,400,000 (4)
-Salary Remaining : $0
Mikko Rantanen (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $0
Anthony Cirelli (1 Way Contract) $6,800,000 (3)
-Salary Remaining : $0
Mats Zuccarello (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $0
Ryan Nugent-Hopkins (1 Way Contract) $5,300,000 (3)
-Salary Remaining : $0
Mike Matheson (1 Way Contract) $5,200,000 (1)
-Salary Remaining : $0
Anthony Duclair (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $0
David Pastrnak (1 Way Contract) $4,800,000 (2)
-Salary Remaining : $0
Colin Miller (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $0
Derek Ryan (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Cody Eakin (1 Way Contract) $1,400,000 (1)
-1 Way Contract Salary Cap : $14,000
-Salary Remaining : $0
Malcom Subban (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $0
Connor Murphy (1 Way Contract) $1,050,000 (1)
-Salary Remaining : $0
Brett Howden $900,000 (1)
-Salary Remaining : $0
Brandon Davidson $890,000 (2)
-Salary Remaining : $0
James Reimer $800,000 (2)
-Salary Remaining : $0
Mark Barberio $800,000 (1)
-Salary Remaining : $0
Erik Brannstrom $800,000 (1)
-Salary Remaining : $0
Taylor Beck (1 Way Contract) $800,000 (1)
-Salary Remaining : $0
Rasmus Asplund $800,000 (1)
-Salary Remaining : $0
Ryan Johnson $700,000 (3)
-Salary Remaining : $0
Adam Ruzicka $600,000 (1)
-Salary Remaining : $0
Alexei Toropchenko $500,000 (1)
-Salary Remaining : $0
Michal Neuvirth $500,000 (1)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 22 : $67,290,000
Year 23 : $36,890,000
Year 24 : $21,200,000
Year 25 : $8,400,000
Salary Average Commitment
Year 22 : $67,290,000
Year 23 : $36,890,000
Year 24 : $21,200,000
Year 25 : $8,400,000
Salary Cap with 1 Way Contract
Year 22 : $65,904,000
Year 23 : $36,890,000
Year 24 : $21,200,000
Year 25 : $8,400,000

Farm Players Salaries

Nicklas Bergfors $175,000 (3)
Salary Remaining : $0
Ryan Getzlaf $150,000 (1)
Salary Remaining : $0
Kieffer Bellows $110,000 (1)
Salary Remaining : $0
Brett Kulak $97,500 (2)
Salary Remaining : $0
Jesperi Kotkaniemi $90,000 (2)
Salary Remaining : $0
Filip Zadina $90,000 (2)
Salary Remaining : $0
Mike Hoffman $80,000 (1)
Salary Remaining : $0
Anders Lee $80,000 (2)
Salary Remaining : $0
Nikita Nesterov $80,000 (2)
Salary Remaining : $0
Tanner Pearson $80,000 (1)
Salary Remaining : $0
Devan Dubnyk $80,000 (2)
Salary Remaining : $0
J.T. Brown $80,000 (1)
Salary Remaining : $0
Eric Staal $80,000 (1)
Salary Remaining : $0
Joey Hishon $80,000 (1)
Salary Remaining : $0
Dylan Olsen $80,000 (1)
Salary Remaining : $0
Kaedan Korczak $70,000 (2)
Salary Remaining : $0
Dustin Tokarski $67,000 (2)
Salary Remaining : $0
Egor Zamula $60,000 (2)
Salary Remaining : $0
Total Farm Players18
Salary Commitment
Year 22 : $1,629,500
Year 23 : $889,500
Year 24 : $175,000
Year 25 : $0
Salary Average Commitment
Year 22 : $1,629,500
Year 23 : $889,500
Year 24 : $175,000
Year 25 : $0

Vancouver



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 8333 - $100 - 4 840 - 58,08%
Level 2: 6944 - $75 - 4 064 - 58,53%
Level 3: 2778 - $60 - 1 763 - 63,45%
Level 4: 5556 - $45 - 3 211 - 57,80%
Luxury : 1289 - $175 - 1 080 - 83,82%
Total Capacity :24900
Farm
Farm Level 1: 2000 - $50 - 1 482 - 74,12%
Farm Level 2: 1000 - $30 - 733 - 73,33%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14 958 - 60,07%
Average Income per Game$1,455,042
Year to Date Revenue$59,656,720
Farm
Home Games Left0
Average Attendance - %2 216 - 73,86%
Average Income per Game$129,763
Year to Date Revenue$5,320,278

Expense

Pro Players Total Salaries$64,525,000
Pro Players Total Average Salaries$64,525,000
Farm Players Total Salaries$1,784,500
Farm Players Total Average Salaries$1,784,500
Coaches Total Salaries$4,975,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$68,865,867
Farm Year To Date Expenses$2,466,012
Pro Salary Cap Per Days$345,053
Pro Salary Cap To Date$64,423,280
Farm Salary Cap Per Days$9,198
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$367,781
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,936
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$64,423,280
Estimate Under Maximum Salary Cap of $65,000,000$576,720
Estimate Over Minimum Salary Cap of $40,000,000 $24,423,280
Current Bank Account($1,257,930)
Projected Bank Account($1,257,930)

Pro Players Salaries

Jason Robertson (1 Way Contract) $6,900,000 (4)
-Salary Remaining : $0
Mitchell Marner (1 Way Contract) $6,150,000 (3)
-Salary Remaining : $0
Quinn Hughes (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Aaron Ekblad (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Jakob Chychrun $5,650,000 (3)
-Salary Remaining : $0
Leon Draisaitl (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Dylan Strome (1 Way Contract) $3,700,000 (4)
-Salary Remaining : $0
Connor Hellebuyck (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
Brad Marchand (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
Andrew Mangiapane (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $0
Gustav Forsling (1 Way Contract) $2,400,000 (2)
-Salary Remaining : $0
Conor Garland (1 Way Contract) $2,050,000 (1)
-Salary Remaining : $0
Ross Colton (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Mason Appleton (1 Way Contract) $1,900,000 (3)
-Salary Remaining : $0
Yakov Trenin (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
Justin Holl (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $0
Alex Stalock $950,000 (1)
-Salary Remaining : $0
Jakub Zboril $900,000 (1)
-Salary Remaining : $0
Andrew Copp (1 Way Contract) $825,000 (2)
-Salary Remaining : $0
Alexander Kerfoot (1 Way Contract) $800,000 (1)
-Salary Remaining : $0
Total Pro Players20
Salary Commitment
Year 22 : $64,525,000
Year 23 : $56,325,000
Year 24 : $31,300,000
Year 25 : $10,600,000
Salary Average Commitment
Year 22 : $64,525,000
Year 23 : $56,325,000
Year 24 : $31,300,000
Year 25 : $10,600,000
Salary Cap with 1 Way Contract
Year 22 : $64,525,000
Year 23 : $56,325,000
Year 24 : $31,300,000
Year 25 : $10,600,000

Farm Players Salaries

Marc-Andre Bourdon $121,000 (1)
Salary Remaining : $0
Scott Wilson $100,000 (1)
Salary Remaining : $0
Miika Wiikman $99,000 (1)
Salary Remaining : $0
Jimmy Howard $97,500 (1)
Salary Remaining : $0
Cameron Gaunce $97,500 (3)
Salary Remaining : $0
Loui Eriksson $97,000 (2)
Salary Remaining : $0
Joakim Nordstrom $90,000 (1)
Salary Remaining : $0
Sergei Kalinin $90,000 (1)
Salary Remaining : $0
Tomas Nosek $90,000 (3)
Salary Remaining : $0
Artem Anisimov $90,000 (3)
Salary Remaining : $0
Matt Hunwick $87,500 (2)
Salary Remaining : $0
Maxime Talbot $80,000 (2)
Salary Remaining : $0
Jakub Voracek $80,000 (2)
Salary Remaining : $0
Nick Foligno $80,000 (2)
Salary Remaining : $0
Josh Bailey $80,000 (2)
Salary Remaining : $0
Jori Lehtera $80,000 (1)
Salary Remaining : $0
Nathan Beaulieu $75,000 (1)
Salary Remaining : $0
Jakub Jerabek $70,000 (1)
Salary Remaining : $0
Brandon Duhaime $60,000 (1)
Salary Remaining : $0
Zack Trotman $60,000 (1)
Salary Remaining : $0
Nicolas Kerdiles $60,000 (2)
Salary Remaining : $0
Total Farm Players21
Salary Commitment
Year 22 : $1,784,500
Year 23 : $842,000
Year 24 : $277,500
Year 25 : $0
Salary Average Commitment
Year 22 : $1,784,500
Year 23 : $842,000
Year 24 : $277,500
Year 25 : $0

Washington



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 7333 - $75 - 6 805 - 92,80%
Level 2: 6944 - $59 - 5 757 - 82,91%
Level 3: 2778 - $36 - 2 628 - 94,62%
Level 4: 5556 - $29 - 4 939 - 88,90%
Luxury : 1089 - $160 - 1 080 - 99,16%
Total Capacity :23700
Farm
Farm Level 1: 2000 - $50 - 1 517 - 75,85%
Farm Level 2: 1000 - $30 - 748 - 74,77%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21 209 - 89,49%
Average Income per Game$1,512,797
Year to Date Revenue$62,024,685
Farm
Home Games Left0
Average Attendance - %2 265 - 75,49%
Average Income per Game$132,681
Year to Date Revenue$5,439,934

Expense

Pro Players Total Salaries$48,651,000
Pro Players Total Average Salaries$48,651,000
Farm Players Total Salaries$1,795,000
Farm Players Total Average Salaries$1,795,000
Coaches Total Salaries$2,125,000
Luxury Taxe Total$0
Special Salary Cap Value$4,070,950
Pro Year To Date Expenses$61,148,147
Farm Year To Date Expenses$2,604,610
Pro Salary Cap Per Days$249,842
Pro Salary Cap To Date$57,928,604
Farm Salary Cap Per Days$9,253
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$268,187
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,474
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$61,999,554
Estimate Under Maximum Salary Cap of $65,000,000$3,000,446
Estimate Over Minimum Salary Cap of $40,000,000 $21,999,554
Current Bank Account$20,329,954
Projected Bank Account$20,329,954

Pro Players Salaries

David Kampf (1 Way Contract) $7,250,000 (2)
-Salary Remaining : $0
Martin Necas (1 Way Contract) $6,400,000 (3)
-Salary Remaining : $0
Tanner Jeannot $4,400,000 (4)
-Salary Remaining : $0
Brady Skjei (1 Way Contract) $3,900,000 (3)
-Salary Remaining : $0
Neal Pionk (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $0
Adrian Kempe (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $0
Oskar Sundqvist (1 Way Contract) $2,550,000 (1)
-Salary Remaining : $0
Nicolas Roy (1 Way Contract) $2,300,000 (3)
-Salary Remaining : $0
Brock McGinn (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $0
Adam Gaudette (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
Cody Hodgson $1,900,000 (2)
-Salary Remaining : $0
Dylan DeMelo (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
Jake Dotchin (1 Way Contract) $1,450,000 (1)
-1 Way Contract Salary Cap : $14,500
-Salary Remaining : $0
Ilya Samsonov $975,000 (1)
-Salary Remaining : $0
Jeremy Lauzon (1 Way Contract) $925,000 (3)
-Salary Remaining : $0
K'Andre Miller $800,000 (2)
-Salary Remaining : $0
Philipp Kurashev $700,000 (2)
-Salary Remaining : $0
Dmitry Voronkov $600,000 (3)
-Salary Remaining : $0
Chad Ruhwedel $550,000 (1)
-Salary Remaining : $0
Brett Connolly $550,000 (1)
-Salary Remaining : $0
Jaroslav Halak $501,000 (1)
-Salary Remaining : $0
Kevin Rooney (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $5,000
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 22 : $48,651,000
Year 23 : $39,275,000
Year 24 : $18,525,000
Year 25 : $4,400,000
Salary Average Commitment
Year 22 : $48,651,000
Year 23 : $39,275,000
Year 24 : $18,525,000
Year 25 : $4,400,000
Salary Cap with 1 Way Contract
Year 22 : $46,720,500
Year 23 : $39,275,000
Year 24 : $18,525,000
Year 25 : $4,400,000

Farm Players Salaries

Phil Kessel $195,000 (2)
Salary Remaining : $0
Nate Schmidt $165,000 (2)
Salary Remaining : $0
Jake Muzzin $150,000 (1)
Salary Remaining : $0
Alex Goligoski $145,000 (1)
Salary Remaining : $0
Dominik Kahun $122,500 (1)
Salary Remaining : $0
David Rundblad $115,000 (1)
Salary Remaining : $0
Gregory Hofmann $95,000 (1)
Salary Remaining : $0
Tucker Poolman $95,000 (1)
Salary Remaining : $0
Alexander Burmistrov $95,000 (1)
Salary Remaining : $0
Jordan Schroeder $85,000 (1)
Salary Remaining : $0
Josh Jooris $75,000 (1)
Salary Remaining : $0
Michael Sgarbossa $72,500 (1)
Salary Remaining : $0
Drew Larman $55,000 (1)
Salary Remaining : $0
Nathan Gerbe $55,000 (1)
Salary Remaining : $0
Riku Helenius $55,000 (1)
Salary Remaining : $0
Tomas Tatar $55,000 (1)
Salary Remaining : $0
Frans Nielsen $55,000 (1)
Salary Remaining : $0
Mikko Koskinen $55,000 (1)
Salary Remaining : $0
Brian Flynn $55,000 (1)
Salary Remaining : $0
Total Farm Players19
Salary Commitment
Year 22 : $1,795,000
Year 23 : $360,000
Year 24 : $0
Year 25 : $0
Salary Average Commitment
Year 22 : $1,795,000
Year 23 : $360,000
Year 24 : $0
Year 25 : $0

Winnipeg



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - $87 - 6 000 - 100,00%
Level 2: 6000 - $65 - 4 755 - 79,25%
Level 3: 2778 - $54 - 1 848 - 66,51%
Level 4: 4000 - $32 - 4 000 - 100,00%
Luxury : 1389 - $175 - 1 134 - 81,67%
Total Capacity :20167
Farm
Farm Level 1: 2000 - $50 - 1 512 - 75,62%
Farm Level 2: 1000 - $30 - 742 - 74,17%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 737 - 87,95%
Average Income per Game$1,508,840
Year to Date Revenue$61,862,429
Farm
Home Games Left0
Average Attendance - %2 254 - 75,14%
Average Income per Game$132,128
Year to Date Revenue$5,417,238

Expense

Pro Players Total Salaries$67,875,000
Pro Players Total Average Salaries$67,875,000
Farm Players Total Salaries$1,726,000
Farm Players Total Average Salaries$1,726,000
Coaches Total Salaries$2,700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,267,384
Farm Year To Date Expenses$2,891,237
Pro Salary Cap Per Days$362,968
Pro Salary Cap To Date$64,974,488
Farm Salary Cap Per Days$8,897
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$370,989
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,082
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$64,974,488
Estimate Under Maximum Salary Cap of $65,000,000$25,512
Estimate Over Minimum Salary Cap of $40,000,000 $24,974,488
Current Bank Account$38,278,549
Projected Bank Account$38,278,549

Pro Players Salaries

Seth Jones (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $0
Jake DeBrusk (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $0
Adam Larsson (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $0
Mark Stone (1 Way Contract) $6,400,000 (2)
-Salary Remaining : $0
Sam Reinhart (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Jake Allen (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Mark Jankowski (1 Way Contract) $4,850,000 (1)
-Salary Remaining : $0
Troy Stecher (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $0
Dmitry Kulikov (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Joel Eriksson Ek $2,800,000 (3)
-Salary Remaining : $0
Ryan Spooner (1 Way Contract) $2,650,000 (1)
-Salary Remaining : $0
Teddy Blueger (1 Way Contract) $2,400,000 (2)
-Salary Remaining : $0
Jeff Carter (1 Way Contract) $1,800,000 (2)
-Salary Remaining : $0
Jonas Siegenthaler (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $0
Connor Brown (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $0
Timothy Liljegren $900,000 (1)
-Salary Remaining : $0
Erik Johnson (1 Way Contract) $675,000 (2)
-Salary Remaining : $0
Austin Czarnik (1 Way Contract) $600,000 (1)
-Salary Remaining : $0
Andreas Johnson (1 Way Contract) $600,000 (1)
-Salary Remaining : $0
Ryan Miller (1 Way Contract) $500,000 (1)
-Salary Remaining : $0
Jason Dickinson (1 Way Contract) $500,000 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 22 : $67,875,000
Year 23 : $26,575,000
Year 24 : $15,300,000
Year 25 : $0
Salary Average Commitment
Year 22 : $67,875,000
Year 23 : $26,575,000
Year 24 : $15,300,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $67,875,000
Year 23 : $26,575,000
Year 24 : $15,300,000
Year 25 : $0

Farm Players Salaries

Paul Byron $140,000 (2)
Salary Remaining : $0
Darren Helm $120,000 (2)
Salary Remaining : $0
Kevin Stenlund $110,000 (2)
Salary Remaining : $0
Mathieu Perreault $110,000 (2)
Salary Remaining : $0
Deryk Engelland $95,000 (2)
Salary Remaining : $0
Anton Slepyshev $87,500 (1)
Salary Remaining : $0
Ethan Bear $87,500 (2)
Salary Remaining : $0
Duncan Siemens $87,500 (1)
Salary Remaining : $0
Andrej Sekera $87,500 (2)
Salary Remaining : $0
Dale Weise $78,500 (1)
Salary Remaining : $0
James Neal $75,000 (2)
Salary Remaining : $0
Alex Chiasson $75,000 (3)
Salary Remaining : $0
Cody Franson $75,000 (2)
Salary Remaining : $0
Benoit Pouliot $65,000 (2)
Salary Remaining : $0
Johnny Boychuk $65,000 (1)
Salary Remaining : $0
Pat Maroon $62,500 (1)
Salary Remaining : $0
Paul Carey $52,500 (1)
Salary Remaining : $0
Anton Belov $52,500 (1)
Salary Remaining : $0
Anders Lindback $50,000 (2)
Salary Remaining : $0
Kari Lehtonen $50,000 (1)
Salary Remaining : $0
Emil Bemstrom $50,000 (1)
Salary Remaining : $0
Jamie McGinn $50,000 (1)
Salary Remaining : $0
Total Farm Players22
Salary Commitment
Year 22 : $1,726,000
Year 23 : $1,090,000
Year 24 : $75,000
Year 25 : $0
Salary Average Commitment
Year 22 : $1,726,000
Year 23 : $1,090,000
Year 24 : $75,000
Year 25 : $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 $31,803,907 $64,977,748 $22,252 $24,977,748 221941
Boston $3,737,267 $64,449,781 $550,219 $24,449,781 251540
Buffalo $20,822,677 $64,806,905 $193,095 $24,806,905 222244
Chicago $19,642,576 $64,140,582 $859,418 $24,140,582 221941
Colorado $29,650,281 $54,898,699 $10,101,301 $14,898,699 252247
Columbus ($262,305) $64,917,020 $82,980 $24,917,020 221941
Dallas $18,574,204 $61,009,981 $3,990,019 $21,009,981 212445
Detroit $14,045,283 $64,941,858 $58,142 $24,941,858 242044
Edmonton ($1,523,202) $63,934,951 $1,065,049 $23,934,951 222446
Floride ($3,381,979) $63,960,115 $1,039,885 $23,960,115 222143
Los Angeles $5,592,085 $59,531,136 $5,468,864 $19,531,136 232144
Minnesota ($5,649,198) $64,977,526 $22,474 $24,977,526 262046
Montreal $11,985,892 $59,887,768 $5,112,232 $19,887,768 222143
NYIslanders $14,615,177 $57,995,950 $7,004,050 $17,995,950 202242
NYRangers $876,122 $64,964,660 $35,340 $24,964,660 212344
Philadelphie $8,357,643 $64,820,798 $179,202 $24,820,798 222143
Pittsburgh $7,739,513 $56,456,069 $8,543,931 $16,456,069 312051
San Jose $15,431,546 $63,994,996 $1,005,004 $23,994,996 222042
Seattle $137,068 $64,627,095 $372,905 $24,627,095 232144
St. Louis $7,017,347 $64,734,926 $265,074 $24,734,926 261743
Tampa Bay ($4,633,549) $64,703,012 $296,988 $24,703,012 241842
Vancouver ($1,257,930) $64,423,280 $576,720 $24,423,280 202141
Washington $20,329,954 $61,999,554 $3,000,446 $21,999,554 221941
Winnipeg $38,278,549 $64,974,488 $25,512 $24,974,488 212243