Team FinanceLast Update - 10 octobre 2019 at 21:05
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Arizona



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 95 $ - 0 - 0,00%
Level 2: 5000 - 70 $ - 0 - 0,00%
Level 3: 2000 - 40 $ - 0 - 0,00%
Level 4: 4000 - 25 $ - 0 - 0,00%
Luxury : 1000 - 250 $ - 0 - 0,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 0 - 0,00%
Farm Level 2: 4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries58 058 000 $
Farm Players Total Salaries1 898 500 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap62 956 500 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 043 500 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 27 956 500 $
Current Bank Account83 421 771 $
Projected Bank Account83 421 771 $

Pro Players Salaries

Ilya Kovalchuk 7 500 000 $ (3)
Kevin Shattenkirk 6 200 000 $ (2)
Olli Maatta 5 083 000 $ (3)
Max Pacioretty 5 000 000 $ (1)
Aleksander Barkov 5 000 000 $ (4)
Leon Draisaitl 4 000 000 $ (3)
Jacob Markstrom 3 000 000 $ (4)
Reid Boucher 3 000 000 $ (2)
Nick Bjugstad 2 850 000 $ (2)
Tomas Jurco 2 800 000 $ (3)
Michael Hutchinson 2 600 000 $ (4)
Brian Dumoulin 2 400 000 $ (3)
Robby Fabbri 2 000 000 $ (4)
Jordan Schroeder 1 800 000 $ (1)
Clayton Keller 925 000 $ (2)
Nikita Zaitsev 925 000 $ (1)
Madison Bowey 875 000 $ (2)
Dylan Strome 800 000 $ (3)
Mason Appleton 800 000 $ (3)
Jordan Oesterle 500 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2019 : 58 058 000 $
Year 2020 : 52 333 000 $
Year 2021 : 38 483 000 $
Year 2022 : 13 600 000 $
Salary Average Commitment
Year 2019 : 13 742 000 $
Year 2020 : 11 817 000 $
Year 2021 : 7 617 000 $
Year 2022 : 2 525 000 $
Salary Cap with 1 Way Contract
Year 2019 : 58 058 000 $
Year 2020 : 50 333 000 $
Year 2021 : 35 983 000 $
Year 2022 : 12 600 000 $

Farm Players Salaries

Jonathan Drouin 265 000 $ (3)
Jaccob Slavin 150 000 $ (5)
Joonas Korpisalo 140 000 $ (2)
Barclay Goodrow 123 500 $ (1)
Tomas Kundratek 100 000 $ (2)
Alexander Kerfoot 92 500 $ (2)
Oliver Bjorkstrand 92 500 $ (2)
Will Butcher 92 500 $ (2)
Tim Erixon 90 000 $ (3)
Maxime Lajoie 80 000 $ (3)
Warren Foegele 80 000 $ (3)
Dryden Hunt 80 000 $ (3)
Andrew Mangiapane 80 000 $ (3)
Jordan Bennington 75 000 $ (3)
Daniel Carr 72 500 $ (1)
Luke Adam 70 000 $ (2)
Christian Djoos 65 000 $ (2)
Ben Walter 50 000 $ (1)
Konstantin Pushkarev 50 000 $ (1)
Tomas Plihal 50 000 $ (1)
Total Farm Players20
Salary Commitment
Year 2019 : 1 898 500 $
Year 2020 : 1 552 500 $
Year 2021 : 900 000 $
Year 2022 : 150 000 $
Salary Average Commitment
Year 2019 : 1 383 500 $
Year 2020 : 1 037 500 $
Year 2021 : 545 000 $
Year 2022 : 50 000 $

Boston



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 95 $ - 0 - 0,00%
Level 2: 5000 - 75 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 25 $ - 0 - 0,00%
Luxury : 1000 - 250 $ - 0 - 0,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 29 $ - 0 - 0,00%
Farm Level 2: 4000 - 12 $ - 0 - 0,00%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries59 082 000 $
Farm Players Total Salaries2 153 250 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap62 835 250 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 164 750 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 27 835 250 $
Current Bank Account46 304 846 $
Projected Bank Account46 304 846 $

Pro Players Salaries

Corey Perry 7 000 000 $ (3)
Patrick Kane 6 500 000 $ (1)
Rickard Rakell 6 500 000 $ (3)
Jared Spurgeon 5 500 000 $ (3)
Jakub Voracek 4 500 000 $ (2)
Dmitry Orlov 4 500 000 $ (1)
Ryan Nugent-Hopkins 3 800 000 $ (3)
Jake Gardiner 3 500 000 $ (2)
Kevin Connauton 2 800 000 $ (3)
Steve Mason 2 600 000 $ (1)
J.T Brown 2 250 000 $ (2)
Ryan Kesler 2 000 000 $ (2)
Anders Lee 1 825 000 $ (2)
Marian Gaborik 1 100 000 $ (2)
Ben Smith 1 000 000 $ (1)
Yanni Gourde 925 000 $ (2)
Jakub Vrana 832 000 $ (2)
Pekka Rinne 800 000 $ (2)
Joakim Ryan 650 000 $ (2)
Zdeno Chara 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2019 : 59 082 000 $
Year 2020 : 44 482 000 $
Year 2021 : 25 600 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 13 582 000 $
Year 2020 : 10 457 000 $
Year 2021 : 2 800 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 59 082 000 $
Year 2020 : 43 982 000 $
Year 2021 : 25 600 000 $
Year 2022 : 0 $

Farm Players Salaries

Braden Holtby 300 000 $ (2)
Jesper Fast 200 000 $ (2)
Zack Kassian 150 000 $ (1)
Ryan Wilson 100 000 $ (2)
Tyler Ennis 100 000 $ (2)
Brian Elliott 100 000 $ (1)
Brandon Davidson 92 500 $ (1)
Andrej Nestrasil 87 500 $ (1)
Julius Honka 83 250 $ (2)
Jayce Hawryluk 80 000 $ (3)
Brett Kulak 80 000 $ (3)
Matt Luff 80 000 $ (3)
Adam Erne 80 000 $ (3)
Jordan Weal 75 000 $ (2)
Andrej Sekera 70 000 $ (1)
Yannick Weber 70 000 $ (1)
Charles Hudon 65 000 $ (2)
Gabriel Bourque 60 000 $ (1)
Jake Virtanen 60 000 $ (2)
Patrice Cormier 60 000 $ (3)
Quinton Howden 60 000 $ (4)
Andrei Loktionov 50 000 $ (2)
Nikita Tryamkin 50 000 $ (1)
Total Farm Players23
Salary Commitment
Year 2019 : 2 153 250 $
Year 2020 : 1 473 250 $
Year 2021 : 440 000 $
Year 2022 : 60 000 $
Salary Average Commitment
Year 2019 : 1 528 250 $
Year 2020 : 993 250 $
Year 2021 : 420 000 $
Year 2022 : 50 000 $

Caroline



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 8000 - 95 $ - 0 - 0,00%
Level 2: 5000 - 65 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 25 $ - 0 - 0,00%
Luxury : 2000 - 180 $ - 0 - 0,00%
Total Capacity :21000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 0 - 0,00%
Farm Level 2: 4000 - 20 $ - 0 - 0,00%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries56 213 000 $
Farm Players Total Salaries2 208 050 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap60 021 050 $
Estimate Under Maximum Salary Cap of 65 000 000 $4 978 950 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 25 021 050 $
Current Bank Account89 112 460 $
Projected Bank Account89 112 460 $

Pro Players Salaries

Jonathan Toews 7 000 000 $ (1)
Evgeny Kuznetsov 6 500 000 $ (2)
Alex Pietrangelo 5 500 000 $ (2)
Pavel Datsyuk 5 250 000 $ (1)
Brad Marchand 5 250 000 $ (2)
Michael Del Zotto 5 000 000 $ (2)
Blake Wheeler 4 000 000 $ (3)
Seth Jones 4 000 000 $ (2)
Nathan Beaulieu 3 000 000 $ (3)
Matt Irwin 2 800 000 $ (1)
Sven Andrighetto 1 500 000 $ (3)
Sebastian Aho 925 000 $ (1)
Anthony Mantha 833 000 $ (1)
Tim Heed 800 000 $ (3)
Andrei Svechnikov 800 000 $ (3)
David Rittich 750 000 $ (3)
Martin Frk 705 000 $ (2)
Keith Kinkaid 600 000 $ (2)
Roman Horak 500 000 $ (1)
Daniel Winnik 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2019 : 56 213 000 $
Year 2020 : 38 405 000 $
Year 2021 : 10 850 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 20 238 000 $
Year 2020 : 8 930 000 $
Year 2021 : 4 275 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 56 213 000 $
Year 2020 : 38 405 000 $
Year 2021 : 10 850 000 $
Year 2022 : 0 $

Farm Players Salaries

Kyle Okposo 300 000 $ (2)
Martin Marincin 200 000 $ (2)
Erik Gustafsson 150 000 $ (1)
Jeff Petry 150 000 $ (1)
Lawson Crouse 80 000 $ (3)
Rocco Grimaldi 80 000 $ (3)
Frederic Gauthier 80 000 $ (3)
Raphael Diaz 80 000 $ (2)
Mark Fayne 80 000 $ (2)
Daniel Sprong 80 000 $ (3)
Curtris McElhinney 75 000 $ (3)
Alexandar Georgiev 75 000 $ (3)
Samuel Girard 74 250 $ (2)
Jamie McBain 70 000 $ (1)
Josh Jooris 70 000 $ (1)
Michael Chaput 68 800 $ (1)
Matt Fraser 65 000 $ (3)
Brian Gibbons 60 000 $ (1)
Nikita Filatov 60 000 $ (3)
Iiro Pakarinen 60 000 $ (2)
Darren Haydar 50 000 $ (1)
Kyle Chipchura 50 000 $ (1)
Adam Clendening 50 000 $ (1)
Patrick Eaves 50 000 $ (1)
Damien Brunner 50 000 $ (1)
Total Farm Players25
Salary Commitment
Year 2019 : 2 208 050 $
Year 2020 : 1 389 250 $
Year 2021 : 595 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 750 550 $
Year 2020 : 999 250 $
Year 2021 : 585 000 $
Year 2022 : 0 $

Chicago



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 7500 - 80 $ - 0 - 0,00%
Level 2: 6000 - 41 $ - 0 - 0,00%
Level 3: 3500 - 7 $ - 0 - 0,00%
Level 4: 6000 - 5 $ - 0 - 0,00%
Luxury : 2000 - 169 $ - 0 - 0,00%
Total Capacity :25000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 0 - 0,00%
Farm Level 2: 4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries58 925 000 $
Farm Players Total Salaries1 877 450 $
Coaches Total Salaries800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap61 602 450 $
Estimate Under Maximum Salary Cap of 65 000 000 $3 397 550 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 26 602 450 $
Current Bank Account12 002 148 $
Projected Bank Account12 002 148 $

Pro Players Salaries

Paul Stastny 7 750 000 $ (2)
Tyler Toffoli 5 500 000 $ (2)
Matt Niskanen 5 000 000 $ (3)
Ryan McDonagh 5 000 000 $ (1)
Artemi Panarin 5 000 000 $ (4)
Jason Zucker 4 750 000 $ (4)
Andrew Hammond 3 650 000 $ (1)
Oskars Bartulis (1 Way Contract) 3 000 000 $ (1)
Magnus Paajarvi 2 750 000 $ (1)
Cedric Paquette 2 650 000 $ (3)
Dale Weise 2 000 000 $ (2)
Jason Demers 2 000 000 $ (1)
Cam Barker 2 000 000 $ (1)
Dwight King 1 200 000 $ (1)
Paul Byron 1 100 000 $ (2)
Viktor Fasth 1 000 000 $ (1)
David Backes (1 Way Contract) 1 000 000 $ (2)
Gilbert Brule (1 Way Contract) 1 000 000 $ (2)
-1 Way Contract Salary Cap : 1 000 000 $
Pierre-Luc Dubois 925 000 $ (2)
Ryan Pulock 650 000 $ (2)
Mark Letestu 500 000 $ (1)
Chris Terry 500 000 $ (2)
Total Pro Players22
Salary Commitment
Year 2019 : 58 925 000 $
Year 2020 : 37 825 000 $
Year 2021 : 17 650 000 $
Year 2022 : 10 000 000 $
Salary Average Commitment
Year 2019 : 21 165 000 $
Year 2020 : 9 015 000 $
Year 2021 : 2 150 000 $
Year 2022 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2019 : 58 925 000 $
Year 2020 : 37 825 000 $
Year 2021 : 17 400 000 $
Year 2022 : 9 750 000 $

Farm Players Salaries

Charlie Coyle 200 000 $ (1)
Simon Despres 150 000 $ (1)
Joel Edmundson 100 000 $ (2)
Jhonas Enroth 100 000 $ (1)
Jakob Chychrun 92 500 $ (1)
Ian McCoshen 92 500 $ (2)
Jack Roslovic 92 500 $ (2)
Tage Thompson 92 500 $ (2)
J.T. Compher 92 500 $ (2)
Christian Dvorak 89 200 $ (1)
Travis Sanheim 83 250 $ (2)
Jacob Larsson 80 000 $ (3)
Oliver Kylington 80 000 $ (3)
Roope Hintz 80 000 $ (3)
Gustav Olofsson 77 500 $ (2)
Oscar Moller 75 000 $ (2)
Thomas Greiss 50 000 $ (2)
Loki Pulloch 50 000 $ (1)
Rob Klinkhammer 50 000 $ (2)
Linus Omark 50 000 $ (2)
Nathan Gerbe 50 000 $ (2)
Steve Bernier 50 000 $ (2)
Total Farm Players22
Salary Commitment
Year 2019 : 1 877 450 $
Year 2020 : 1 195 750 $
Year 2021 : 240 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 502 450 $
Year 2020 : 1 120 750 $
Year 2021 : 240 000 $
Year 2022 : 0 $

Colorado



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 8000 - 110 $ - 0 - 0,00%
Level 2: 6000 - 90 $ - 0 - 0,00%
Level 3: 2000 - 40 $ - 0 - 0,00%
Level 4: 4000 - 35 $ - 0 - 0,00%
Luxury : 2000 - 240 $ - 0 - 0,00%
Total Capacity :22000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 45 $ - 0 - 0,00%
Farm Level 2: 4000 - 25 $ - 0 - 0,00%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries57 000 000 $
Farm Players Total Salaries1 755 950 $
Coaches Total Salaries1 550 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap60 305 950 $
Estimate Under Maximum Salary Cap of 65 000 000 $4 694 050 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 25 305 950 $
Current Bank Account28 151 819 $
Projected Bank Account28 151 819 $

Pro Players Salaries

Nicklas Backstrom 7 000 000 $ (1)
Victor Hedman 6 000 000 $ (4)
Patrice Bergeron 6 000 000 $ (2)
Nathan Mackinnon 5 500 000 $ (3)
Mats Zuccarello 5 100 000 $ (2)
Jaromir Jagr 4 100 000 $ (2)
Chris Kreider 4 000 000 $ (1)
Dougie Hamilton 3 750 000 $ (1)
Jonathon Blum 3 200 000 $ (2)
Carl Hagelin 3 100 000 $ (2)
Teddy Purcell 2 500 000 $ (1)
Tomas Plekanec (1 Way Contract) 1 100 000 $ (1)
Charlie McAvoy 925 000 $ (2)
Tyson Jost 925 000 $ (2)
Elias Petterson 800 000 $ (3)
Carter Hart 750 000 $ (3)
Jack Campbell 750 000 $ (3)
Rostislav Olesz 500 000 $ (1)
Dylan Reese 500 000 $ (1)
Jakub Kindl 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2019 : 57 000 000 $
Year 2020 : 37 150 000 $
Year 2021 : 13 800 000 $
Year 2022 : 6 000 000 $
Salary Average Commitment
Year 2019 : 31 287 500 $
Year 2020 : 24 587 500 $
Year 2021 : 7 162 500 $
Year 2022 : 3 937 500 $
Salary Cap with 1 Way Contract
Year 2019 : 57 000 000 $
Year 2020 : 37 150 000 $
Year 2021 : 13 800 000 $
Year 2022 : 6 000 000 $

Farm Players Salaries

Andreas Nodl 210 000 $ (2)
Alex Stalock 200 000 $ (1)
Braydon Coburn 160 000 $ (2)
Radek Faksa 150 000 $ (4)
Alex DeBrincat 89 400 $ (2)
Mikko Rantanen 83 300 $ (1)
Miro Heiskanen 80 000 $ (3)
Joe Morrow 80 000 $ (3)
Filip Hronek 80 000 $ (3)
Jesper Bratt 73 250 $ (2)
Lauri Tukonen 50 000 $ (2)
Leo Komarov 50 000 $ (1)
Ladislav Smid 50 000 $ (1)
Petr Kalus 50 000 $ (1)
Alex Goligoski 50 000 $ (1)
Jonas Gustavsson 50 000 $ (1)
Mike McKenna 50 000 $ (1)
Jakub Klepis 50 000 $ (2)
Mark Fraser 50 000 $ (1)
Josh Gratton 50 000 $ (2)
Kris Newbury 50 000 $ (2)
Total Farm Players21
Salary Commitment
Year 2019 : 1 755 950 $
Year 2020 : 1 122 650 $
Year 2021 : 390 000 $
Year 2022 : 150 000 $
Salary Average Commitment
Year 2019 : 1 488 450 $
Year 2020 : 992 650 $
Year 2021 : 260 000 $
Year 2022 : 50 000 $

Dallas



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury : 1000 - 200 $ - 0 - 0,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 0 - 0,00%
Farm Level 2: 4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries52 290 000 $
Farm Players Total Salaries2 458 000 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value8 000 000 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap64 348 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $652 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 29 348 000 $
Current Bank Account82 827 918 $
Projected Bank Account82 827 918 $

Pro Players Salaries

Chris Kunitz (1 Way Contract) 8 000 000 $ (2)
Justin Williams 6 000 000 $ (1)
Nathan Horton 5 500 000 $ (1)
Milan Lucic 5 000 000 $ (1)
Nick Bonino 4 500 000 $ (3)
Petr Mrazek 3 750 000 $ (1)
Markus Granlund 3 000 000 $ (3)
Kevan Miller (1 Way Contract) 3 000 000 $ (2)
Jeff Skinner 2 500 000 $ (1)
Andrej Sustr 2 000 000 $ (1)
Dalton Prout 1 500 000 $ (3)
Mirco Mueller 1 000 000 $ (2)
Jyrki Jokipakka 1 000 000 $ (2)
Alex Iafallo 925 000 $ (2)
Brandon Montour 925 000 $ (1)
Eric Tangradi 800 000 $ (2)
Jordan Caron 800 000 $ (1)
Corey Crawford 800 000 $ (2)
Richard Panik 790 000 $ (1)
Zach Sanford 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2019 : 52 290 000 $
Year 2020 : 24 525 000 $
Year 2021 : 9 000 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 32 714 000 $
Year 2020 : 16 125 000 $
Year 2021 : 1 500 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 52 290 000 $
Year 2020 : 24 525 000 $
Year 2021 : 9 000 000 $
Year 2022 : 0 $

Farm Players Salaries

Troy Brouwer 350 000 $ (2)
David Booth 200 000 $ (1)
Frederik Andersen 200 000 $ (2)
Anton Lander 192 500 $ (1)
Nick Spaling 182 500 $ (1)
Marek Mazanec 150 000 $ (1)
Jeremy Morin 100 000 $ (3)
Marco Scandella 100 000 $ (2)
Michael Matheson 92 500 $ (1)
Matt Donovan 87 500 $ (1)
Trevor Van Riemsdyk 85 000 $ (2)
Jakob Forsbacka-Karlsson 80 000 $ (3)
Michael Dal Colle 80 000 $ (3)
Slater Koekkoek 80 000 $ (1)
Marko Dano 80 000 $ (2)
Victor Mete 74 200 $ (2)
Tanner Pearson 72 800 $ (3)
Zach Trotman 70 000 $ (2)
Stefan Noesen 66 000 $ (1)
Justin Bailey 65 000 $ (1)
Vince Hinostroza 50 000 $ (2)
Total Farm Players21
Salary Commitment
Year 2019 : 2 458 000 $
Year 2020 : 1 342 000 $
Year 2021 : 332 800 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 690 500 $
Year 2020 : 764 500 $
Year 2021 : 297 800 $
Year 2022 : 0 $

Detroit



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 200 $ - 0 - 0,00%
Level 2: 5000 - 104 $ - 0 - 0,00%
Level 3: 2000 - 67 $ - 0 - 0,00%
Level 4: 4000 - 41 $ - 0 - 0,00%
Luxury : 1000 - 400 $ - 0 - 0,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 0 - 0,00%
Farm Level 2: 4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries66 950 000 $
Farm Players Total Salaries2 327 500 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(3 000 000 $)
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap67 777 500 $
Estimate Under Maximum Salary Cap of 65 000 000 $-2 777 500 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 32 777 500 $
Current Bank Account106 087 782 $
Projected Bank Account106 087 782 $

Pro Players Salaries

Jason Spezza 7 000 000 $ (3)
Vladimir Tarasenko 6 000 000 $ (2)
Shayne Gostisbehere 5 500 000 $ (3)
Jake Allen 5 025 000 $ (3)
Jonathan Marchessault 5 000 000 $ (3)
Derick Brassard 5 000 000 $ (1)
David Perron 5 000 000 $ (1)
Vincent Trocheck 4 600 000 $ (4)
Justin Schultz 4 500 000 $ (2)
Brock Nelson 3 500 000 $ (1)
Jacob Trouba 2 750 000 $ (1)
Jean-Gabriel Pageau 2 700 000 $ (3)
Ryan Strome 2 500 000 $ (3)
Cody Franson 2 250 000 $ (1)
Nate Schmidt 1 500 000 $ (4)
Nazem Kadri 1 200 000 $ (3)
Markus Nutivaara 925 000 $ (2)
Ty Rattie 800 000 $ (3)
Tanner Kero 700 000 $ (1)
Marc-André Fleury 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2019 : 66 950 000 $
Year 2020 : 47 500 000 $
Year 2021 : 36 325 000 $
Year 2022 : 6 100 000 $
Salary Average Commitment
Year 2019 : 23 275 000 $
Year 2020 : 14 850 000 $
Year 2021 : 13 075 000 $
Year 2022 : 1 225 000 $
Salary Cap with 1 Way Contract
Year 2019 : 66 950 000 $
Year 2020 : 47 250 000 $
Year 2021 : 35 825 000 $
Year 2022 : 6 100 000 $

Farm Players Salaries

Andrew Copp 300 000 $ (2)
Kevin Poulin 300 000 $ (3)
Joseph Blandisi 250 000 $ (4)
Phillip Danault 200 000 $ (3)
Eric Gelinas 150 000 $ (1)
Josh Anderson 92 500 $ (1)
Matthew Benning 92 500 $ (1)
Artturi Lehkonen 92 500 $ (1)
Erik Gudbranson 90 000 $ (2)
Mark Jankowski 82 500 $ (2)
Austin Czarnik 80 000 $ (3)
Devon Toews 80 000 $ (3)
Lucas Wallmark 80 000 $ (3)
Travis Boyd 80 000 $ (3)
Anthony Cirelli 80 000 $ (3)
Mike Reilly 77 500 $ (2)
Anders Nilsson 50 000 $ (1)
Jason Williams 50 000 $ (1)
Erik Condra 50 000 $ (1)
Branislav Mezei 50 000 $ (2)
Total Farm Players20
Salary Commitment
Year 2019 : 2 327 500 $
Year 2020 : 1 750 000 $
Year 2021 : 1 150 000 $
Year 2022 : 250 000 $
Salary Average Commitment
Year 2019 : 1 360 300 $
Year 2020 : 867 800 $
Year 2021 : 557 800 $
Year 2022 : 50 000 $

Edmonton



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 8000 - 80 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 3000 - 30 $ - 0 - 0,00%
Level 4: 4000 - 25 $ - 0 - 0,00%
Luxury : 1000 - 240 $ - 0 - 0,00%
Total Capacity :21000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 28 $ - 0 - 0,00%
Farm Level 2: 4000 - 10 $ - 0 - 0,00%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries53 367 000 $
Farm Players Total Salaries2 222 550 $
Coaches Total Salaries2 200 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap57 789 550 $
Estimate Under Maximum Salary Cap of 65 000 000 $7 210 450 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 22 789 550 $
Current Bank Account46 551 466 $
Projected Bank Account46 551 466 $

Pro Players Salaries

Alexander Ovechkin 8 000 000 $ (2)
Claude Giroux 7 000 000 $ (1)
Tyler Seguin 5 600 000 $ (1)
Andrei Vasilevskiy 4 000 000 $ (5)
Mike Hoffman 4 000 000 $ (1)
Morgan Rielly 3 000 000 $ (4)
Jaroslav Halak 3 000 000 $ (1)
Jason Pominville (1 Way Contract) 2 800 000 $ (1)
David Savard 2 500 000 $ (1)
Darnell Nurse 2 000 000 $ (5)
Adam Lowry 1 850 000 $ (1)
Kyle Turris 1 500 000 $ (2)
Josh Manson 1 500 000 $ (4)
Radko Gudas 1 250 000 $ (3)
Ryan Ellis 1 200 000 $ (1)
Zemgus Girgensons 1 100 000 $ (1)
Mathew Barzal 925 000 $ (2)
Brian Boyle 750 000 $ (2)
Linden Vey 725 000 $ (2)
Brayden Point 667 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2019 : 53 367 000 $
Year 2020 : 23 650 000 $
Year 2021 : 14 250 000 $
Year 2022 : 13 500 000 $
Salary Average Commitment
Year 2019 : 26 017 000 $
Year 2020 : 10 100 000 $
Year 2021 : 6 500 000 $
Year 2022 : 5 925 000 $
Salary Cap with 1 Way Contract
Year 2019 : 53 367 000 $
Year 2020 : 23 650 000 $
Year 2021 : 11 750 000 $
Year 2022 : 10 500 000 $

Farm Players Salaries

Chris Tanev 200 000 $ (1)
Michal Neuvirth 175 000 $ (1)
Antti Raanta 130 000 $ (2)
Alex Killorn 120 000 $ (1)
Matt Martin 120 000 $ (2)
Andrei Kostitsyn 100 000 $ (2)
Andreas Athanasiou 100 000 $ (5)
Sergei Kostitsyn 100 000 $ (2)
Miles Wood 92 500 $ (1)
Troy Stecher 92 500 $ (1)
Adam Pelech 92 500 $ (2)
Pavel Zacha 92 500 $ (1)
Ryan Murphy 83 300 $ (3)
Nikolay Goldobin 83 250 $ (2)
Carter Ashton 81 000 $ (1)
Kyle Clifford 80 000 $ (1)
Jordan Martinook 80 000 $ (3)
Brendan Lemieux 80 000 $ (3)
Clarke MacArthur 75 000 $ (1)
Eric Gryba 75 000 $ (1)
John Hayden 70 000 $ (2)
Anthony DeAngelo 50 000 $ (1)
Gabriel Dumont 50 000 $ (2)
Total Farm Players23
Salary Commitment
Year 2019 : 2 222 550 $
Year 2020 : 1 089 050 $
Year 2021 : 393 300 $
Year 2022 : 150 000 $
Salary Average Commitment
Year 2019 : 1 615 050 $
Year 2020 : 886 550 $
Year 2021 : 263 300 $
Year 2022 : 50 000 $

Floride



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 90 $ - 0 - 0,00%
Level 2: 5000 - 55 $ - 0 - 0,00%
Level 3: 2000 - 30 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury : 1000 - 200 $ - 0 - 0,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 0 - 0,00%
Farm Level 2: 4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries61 750 500 $
Farm Players Total Salaries1 497 500 $
Coaches Total Salaries1 200 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap64 448 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $552 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 29 448 000 $
Current Bank Account18 349 667 $
Projected Bank Account18 349 667 $

Pro Players Salaries

Andrej Meszaros 8 000 000 $ (2)
Phil Kessel 8 000 000 $ (3)
William Karlsson 7 000 000 $ (3)
T.J. Brodie 6 000 000 $ (2)
Conor Sheary 5 500 000 $ (2)
Adam Henrique 3 750 000 $ (2)
Kyle Palmieri 3 500 000 $ (1)
Drayson Bowman 3 000 000 $ (1)
Lance Bouma 2 500 000 $ (2)
Nikolaj Ehlers 2 500 000 $ (2)
Jamie Oleksiak 2 000 000 $ (1)
Emerson Etem 2 000 000 $ (2)
Oscar Klefbom 2 000 000 $ (2)
Jake McCabe 1 000 000 $ (2)
Emil Garipov 1 000 000 $ (1)
Devin Shore 925 000 $ (1)
Alex Tuch 925 000 $ (2)
Adrian Kempe 832 500 $ (2)
Brandon Carlo 818 000 $ (1)
Jean né marre 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2019 : 61 750 500 $
Year 2020 : 50 007 500 $
Year 2021 : 15 000 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 12 633 500 $
Year 2020 : 8 015 500 $
Year 2021 : 1 000 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 61 750 500 $
Year 2020 : 50 007 500 $
Year 2021 : 15 000 000 $
Year 2022 : 0 $

Farm Players Salaries

Mark Pysyk 150 000 $ (2)
Tomas Vincour 125 000 $ (1)
Drew Shore 125 000 $ (1)
Devan Dubnyk 100 000 $ (1)
Shane Prince 100 000 $ (2)
Steven Santini 92 500 $ (1)
Zachary Aston-Reese 80 000 $ (3)
Stephen Johns 80 000 $ (1)
Brandon McMillan 75 000 $ (2)
Stefan Matteau 65 000 $ (2)
Andrew Ebbet 55 000 $ (1)
Trevor Daley 50 000 $ (2)
Mark Mancari 50 000 $ (2)
Tom Gilbert 50 000 $ (2)
Joel Lundqvist 50 000 $ (2)
Peter Regin 50 000 $ (2)
Daniel Taylor 50 000 $ (1)
Tommi Santala 50 000 $ (2)
Lasse Kukkonen 50 000 $ (2)
Blair Jones 50 000 $ (2)
Total Farm Players20
Salary Commitment
Year 2019 : 1 497 500 $
Year 2020 : 870 000 $
Year 2021 : 80 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 127 500 $
Year 2020 : 680 000 $
Year 2021 : 80 000 $
Year 2022 : 0 $

Los Angeles



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6500 - 95 $ - 0 - 0,00%
Level 2: 5500 - 49 $ - 0 - 0,00%
Level 3: 3000 - 29 $ - 0 - 0,00%
Level 4: 4000 - 19 $ - 0 - 0,00%
Luxury : 2000 - 149 $ - 0 - 0,00%
Total Capacity :21000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 25 $ - 0 - 0,00%
Farm Level 2: 4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries57 500 000 $
Farm Players Total Salaries1 322 500 $
Coaches Total Salaries1 150 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap59 972 500 $
Estimate Under Maximum Salary Cap of 65 000 000 $5 027 500 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 24 972 500 $
Current Bank Account78 297 295 $
Projected Bank Account78 297 295 $

Pro Players Salaries

Nikolai Kulemin 7 000 000 $ (3)
Jordan Eberle 6 000 000 $ (3)
Tuukka Rask 6 000 000 $ (2)
Tyler Johnson 6 000 000 $ (1)
Kristopher Letang 5 750 000 $ (1)
Evgeny Medvedev 4 750 000 $ (2)
Scott Darling 4 000 000 $ (2)
Antoine Roussel 2 000 000 $ (2)
Matt Nieto 2 000 000 $ (1)
Marcus Kruger 2 000 000 $ (1)
Zach Boychuk 1 750 000 $ (3)
Johan Larsson 1 500 000 $ (3)
Tommy Wingels 1 500 000 $ (1)
Karl Alzner 1 500 000 $ (2)
Michael Stone 1 250 000 $ (2)
Thomas Hickey 1 225 000 $ (1)
Derek Forbort 925 000 $ (2)
Evgeny Dadonov 800 000 $ (2)
Teemu Pulkkinen 800 000 $ (4)
Colton Sissons 750 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2019 : 57 500 000 $
Year 2020 : 38 275 000 $
Year 2021 : 17 050 000 $
Year 2022 : 800 000 $
Salary Average Commitment
Year 2019 : 37 383 000 $
Year 2020 : 28 575 000 $
Year 2021 : 9 300 000 $
Year 2022 : 500 000 $
Salary Cap with 1 Way Contract
Year 2019 : 57 500 000 $
Year 2020 : 38 275 000 $
Year 2021 : 17 050 000 $
Year 2022 : 800 000 $

Farm Players Salaries

Frankie Corrado 125 000 $ (1)
Cody Goloubef 100 000 $ (3)
Mattias Tedenby 90 000 $ (2)
Marcel Goc 85 000 $ (1)
Dylan McIlrath 80 000 $ (2)
Carl Soderberg 80 000 $ (1)
Cedrick Desjardins 75 000 $ (1)
Alexey Marchenko 65 000 $ (1)
Brian Strait 62 500 $ (1)
Aaron Palushaj 60 000 $ (2)
Darren Helm 50 000 $ (1)
Tomas Popperle 50 000 $ (1)
Niclas Bergfors 50 000 $ (2)
Michael Blunden 50 000 $ (2)
Jim Slater 50 000 $ (2)
Eric Fehr 50 000 $ (2)
Blake Comeau 50 000 $ (2)
Ben Lovejoy 50 000 $ (2)
Zac Dalpe 50 000 $ (2)
Justin Abdelkader 50 000 $ (2)
Total Farm Players20
Salary Commitment
Year 2019 : 1 322 500 $
Year 2020 : 730 000 $
Year 2021 : 100 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 157 500 $
Year 2020 : 670 000 $
Year 2021 : 70 000 $
Year 2022 : 0 $

Montreal



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 105 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 40 $ - 0 - 0,00%
Level 4: 4000 - 30 $ - 0 - 0,00%
Luxury : 1000 - 280 $ - 0 - 0,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 25 $ - 0 - 0,00%
Farm Level 2: 4000 - 7 $ - 0 - 0,00%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries60 103 000 $
Farm Players Total Salaries2 305 000 $
Coaches Total Salaries1 478 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap63 886 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 114 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 28 886 000 $
Current Bank Account67 258 072 $
Projected Bank Account67 258 072 $

Pro Players Salaries

Erik Karlsson 6 000 000 $ (2)
Nikita Kucherov 5 000 000 $ (2)
John Gibson 4 787 000 $ (4)
John Tavares 4 750 000 $ (3)
Andre Burakovsky 4 025 000 $ (2)
Taylor Hall 4 000 000 $ (1)
Jamie Benn 4 000 000 $ (2)
Nick Leddy 4 000 000 $ (3)
Mark Scheifele 4 000 000 $ (3)
Alexander Wennberg 3 925 000 $ (2)
John Carlson 3 800 000 $ (2)
Dylan Larkin 3 000 000 $ (3)
Erik Gustafsson 3 000 000 $ (4)
Shea Weber 1 500 000 $ (2)
Scott Laughton 1 000 000 $ (4)
Nick Ritchie 833 000 $ (1)
Mitch Marner 833 000 $ (1)
Kevin Porter 650 000 $ (1)
Craig Anderson 500 000 $ (1)
Steven Oleksy 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2019 : 60 103 000 $
Year 2020 : 52 787 000 $
Year 2021 : 25 287 000 $
Year 2022 : 8 787 000 $
Salary Average Commitment
Year 2019 : 12 421 000 $
Year 2020 : 8 755 000 $
Year 2021 : 4 212 000 $
Year 2022 : 1 787 000 $
Salary Cap with 1 Way Contract
Year 2019 : 60 103 000 $
Year 2020 : 52 787 000 $
Year 2021 : 24 537 000 $
Year 2022 : 8 787 000 $

Farm Players Salaries

Joonas Donskoi 325 000 $ (4)
Cam Fowler 250 000 $ (4)
Tomas Tatar 200 000 $ (1)
Oliver Ekman-Larsson 175 000 $ (1)
Jonathan Bernier 125 000 $ (1)
Oscar Lindberg 125 000 $ (4)
Mason Raymond 125 000 $ (2)
Robert Hagg 97 500 $ (2)
Kyle Connor 92 500 $ (2)
Esa Lindell 92 500 $ (1)
Jimmy Vesey 92 500 $ (1)
Gustav Forsling 92 500 $ (1)
William Nylander 92 500 $ (1)
Tyler Bertuzzi 90 000 $ (2)
Ville Koistinen 65 000 $ (1)
Corey Potter 65 000 $ (1)
Lars Haugen 50 000 $ (1)
Brad Richardson 50 000 $ (1)
Alexander Perezhogin 50 000 $ (1)
Patrick Thoresen 50 000 $ (1)
Total Farm Players20
Salary Commitment
Year 2019 : 2 305 000 $
Year 2020 : 1 105 000 $
Year 2021 : 700 000 $
Year 2022 : 700 000 $
Salary Average Commitment
Year 2019 : 1 335 000 $
Year 2020 : 490 000 $
Year 2021 : 150 000 $
Year 2022 : 150 000 $

Nashville



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 90 $ - 0 - 0,00%
Level 2: 5000 - 55 $ - 0 - 0,00%
Level 3: 2000 - 32 $ - 0 - 0,00%
Level 4: 4000 - 25 $ - 0 - 0,00%
Luxury : 1000 - 200 $ - 0 - 0,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 0 - 0,00%
Farm Level 2: 4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries59 710 000 $
Farm Players Total Salaries1 795 000 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap62 805 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 195 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 27 805 000 $
Current Bank Account7 796 041 $
Projected Bank Account7 796 041 $

Pro Players Salaries

Derek Stepan 6 500 000 $ (2)
Matt Frattin 5 500 000 $ (1)
Reilly Smith 5 000 000 $ (3)
Andrew Ladd 4 500 000 $ (2)
Brandon Saad 4 500 000 $ (1)
Logan Couture 4 500 000 $ (1)
Niklas Hjalmarsson 3 750 000 $ (1)
Jay Bouwmeester 3 500 000 $ (2)
Patrick Marleau 3 250 000 $ (1)
Duncan Keith (1 Way Contract) 3 200 000 $ (1)
Robin Lehner 3 010 000 $ (2)
Jack Eichel 2 500 000 $ (1)
Brett Connolly 1 850 000 $ (2)
Ondrej Pavelec 1 850 000 $ (1)
Calle Jarnkrok 1 235 000 $ (2)
Anton Stralman 1 200 000 $ (1)
Patrik Nemeth 1 200 000 $ (1)
Jonas Brodin 1 000 000 $ (1)
Joel Eriksson Ek 832 500 $ (2)
Sonny Milano 832 500 $ (2)
Total Pro Players20
Salary Commitment
Year 2019 : 59 710 000 $
Year 2020 : 27 260 000 $
Year 2021 : 5 000 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 26 960 000 $
Year 2020 : 5 710 000 $
Year 2021 : 500 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 59 710 000 $
Year 2020 : 27 260 000 $
Year 2021 : 5 000 000 $
Year 2022 : 0 $

Farm Players Salaries

Evander Kane 250 000 $ (1)
Joe Colborne 200 000 $ (2)
Brendan Smith 180 000 $ (2)
Stephen Gionta 100 000 $ (1)
Jason Garrison 100 000 $ (1)
Viktor Tikhonov 100 000 $ (1)
David Shantz 80 000 $ (1)
Brett Ritchie 80 000 $ (2)
Luca Sbisa 75 000 $ (2)
Marcus Sorensen 70 000 $ (2)
Riku Helenius 60 000 $ (1)
Alexei Semenov 50 000 $ (1)
Dominic Moore 50 000 $ (1)
Robert Nilsson 50 000 $ (1)
Marcus Johansson 50 000 $ (2)
Milan Jurcina 50 000 $ (2)
Brett Festerling 50 000 $ (1)
Enver Lisin 50 000 $ (2)
Daniel Girardi 50 000 $ (2)
Matt Ellison 50 000 $ (2)
Barry Tallackson 50 000 $ (1)
Total Farm Players21
Salary Commitment
Year 2019 : 1 795 000 $
Year 2020 : 855 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 295 000 $
Year 2020 : 545 000 $
Year 2021 : 0 $
Year 2022 : 0 $

New York I



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 8000 - 95 $ - 0 - 0,00%
Level 2: 6000 - 55 $ - 0 - 0,00%
Level 3: 3000 - 30 $ - 0 - 0,00%
Level 4: 5000 - 20 $ - 0 - 0,00%
Luxury : 3000 - 145 $ - 0 - 0,00%
Total Capacity :25000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 0 - 0,00%
Farm Level 2: 4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries59 558 000 $
Farm Players Total Salaries2 220 000 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap63 378 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 622 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 28 378 000 $
Current Bank Account139 807 381 $
Projected Bank Account139 807 381 $

Pro Players Salaries

Torey Krug 6 000 000 $ (4)
Alexander Steen 5 200 000 $ (1)
Erik Johnson 5 000 000 $ (2)
Michael Grabner 5 000 000 $ (1)
Ryan O'Reilly 5 000 000 $ (3)
Semyon Varlamov 5 000 000 $ (1)
Travis Zajac 4 000 000 $ (1)
Mikko Koivu 4 000 000 $ (1)
Teuvo Teravainen 4 000 000 $ (5)
Peter Holland (1 Way Contract) 3 500 000 $ (1)
-1 Way Contract Salary Cap : 3 500 000 $
Joakim Nordstrom 2 500 000 $ (2)
Ben Hutton 2 000 000 $ (2)
Danny DeKeyser 1 500 000 $ (2)
Jacob Josefson 1 000 000 $ (1)
Riley Nash 1 000 000 $ (2)
Travis Konecny 925 000 $ (1)
Dmitry Kulikov 900 000 $ (1)
Shea Theodore 833 000 $ (1)
Antti Niemi 800 000 $ (1)
Ryan Donato 800 000 $ (3)
Patrick Maroon 600 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2019 : 59 558 000 $
Year 2020 : 27 800 000 $
Year 2021 : 15 800 000 $
Year 2022 : 10 000 000 $
Salary Average Commitment
Year 2019 : 33 783 000 $
Year 2020 : 5 725 000 $
Year 2021 : 2 300 000 $
Year 2022 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2019 : 59 558 000 $
Year 2020 : 27 800 000 $
Year 2021 : 15 800 000 $
Year 2022 : 10 000 000 $

Farm Players Salaries

Lars Eller 300 000 $ (1)
Jiri Sekac 300 000 $ (2)
Tom Kuhnhackl 200 000 $ (2)
Cody Eakin 190 000 $ (1)
Alex Petrovic 150 000 $ (1)
Casey Cizikas 100 000 $ (1)
Ty Wishart 100 000 $ (3)
Miikka Salomaki 100 000 $ (3)
Pontus Aberg 80 000 $ (3)
Karri Ramo 80 000 $ (1)
Marc Methot 80 000 $ (1)
Steven Kampfer 80 000 $ (1)
Marcus Foligno 80 000 $ (2)
Matt Calvert 80 000 $ (1)
Jonathan Ericsson 80 000 $ (1)
Mikkel Boedker 70 000 $ (2)
Marek Schwarz 50 000 $ (2)
Dustin Boyd 50 000 $ (1)
Joakim Lindstrom 50 000 $ (2)
Total Farm Players19
Salary Commitment
Year 2019 : 2 220 000 $
Year 2020 : 1 030 000 $
Year 2021 : 280 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 097 500 $
Year 2020 : 522 500 $
Year 2021 : 180 000 $
Year 2022 : 0 $

New York R



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 120 $ - 0 - 0,00%
Level 2: 5000 - 80 $ - 0 - 0,00%
Level 3: 2000 - 60 $ - 0 - 0,00%
Level 4: 4000 - 40 $ - 0 - 0,00%
Luxury : 1500 - 250 $ - 0 - 0,00%
Total Capacity :18500
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 40 $ - 0 - 0,00%
Farm Level 2: 4000 - 20 $ - 0 - 0,00%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries54 375 000 $
Farm Players Total Salaries1 695 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value550 000 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap58 120 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $6 880 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 23 120 000 $
Current Bank Account101 735 163 $
Projected Bank Account101 735 163 $

Pro Players Salaries

Anze Kopitar 8 000 000 $ (2)
Johnny Gaudreau 5 925 000 $ (4)
Roman Josi 5 750 000 $ (2)
Eric Staal 5 000 000 $ (3)
Brett Pesce 4 000 000 $ (5)
Sam Gagner 3 000 000 $ (1)
Cam Atkinson 2 750 000 $ (1)
Cory Conacher 2 500 000 $ (2)
Keith Yandle 2 500 000 $ (2)
Dan Hamhuis 2 500 000 $ (2)
Mike Weber 2 000 000 $ (1)
Tyler Bozak 2 000 000 $ (1)
Jimmy Hayes 2 000 000 $ (2)
Sven Baertschi 1 500 000 $ (3)
Matt Bartkowski 1 100 000 $ (1)
Niklas Svedberg 1 000 000 $ (3)
Andrew Shaw 900 000 $ (1)
Chris Tierney 850 000 $ (2)
Mark Arcobello 600 000 $ (2)
Chad Johnson 500 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2019 : 54 375 000 $
Year 2020 : 42 625 000 $
Year 2021 : 17 925 000 $
Year 2022 : 10 925 000 $
Salary Average Commitment
Year 2019 : 16 304 500 $
Year 2020 : 11 804 500 $
Year 2021 : 3 062 500 $
Year 2022 : 1 425 000 $
Salary Cap with 1 Way Contract
Year 2019 : 54 375 000 $
Year 2020 : 42 625 000 $
Year 2021 : 17 425 000 $
Year 2022 : 9 925 000 $

Farm Players Salaries

Brandon Sutter 250 000 $ (2)
Bo Horvat 200 000 $ (3)
Niklas Kronwall 100 000 $ (1)
Ryan Murray 92 500 $ (4)
Xavier Ouellet 92 500 $ (1)
Austin Wagner 80 000 $ (3)
Christian Wolanin 80 000 $ (3)
Joey Anderson 80 000 $ (3)
Dominik Simon 75 000 $ (2)
Mikko Koskinen 75 000 $ (3)
David Rundblad 75 000 $ (3)
Matt Moulson 65 000 $ (1)
Tristan Jarry 65 000 $ (2)
Lauri Korpikoski 65 000 $ (1)
Dustin Byfuglien 50 000 $ (2)
Bobby Butler 50 000 $ (2)
Johnny Boychuk 50 000 $ (2)
T.J. Galiardi 50 000 $ (2)
Zac Rinaldo 50 000 $ (2)
Chris Stewart 50 000 $ (2)
Total Farm Players20
Salary Commitment
Year 2019 : 1 695 000 $
Year 2020 : 1 372 500 $
Year 2021 : 682 500 $
Year 2022 : 92 500 $
Salary Average Commitment
Year 2019 : 1 362 500 $
Year 2020 : 1 040 000 $
Year 2021 : 550 000 $
Year 2022 : 92 500 $

Philadelphie



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury : 1000 - 200 $ - 0 - 0,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 0 - 0,00%
Farm Level 2: 4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries59 083 000 $
Farm Players Total Salaries2 676 500 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap64 759 500 $
Estimate Under Maximum Salary Cap of 65 000 000 $240 500 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 29 759 500 $
Current Bank Account42 587 320 $
Projected Bank Account42 587 320 $

Pro Players Salaries

David Krejci 6 500 000 $ (3)
Ryan Suter 6 500 000 $ (2)
Mark Stone 6 050 000 $ (2)
Ryan Johansen 6 000 000 $ (3)
Martin Jones 4 750 000 $ (3)
Valtteri Filppula 4 000 000 $ (1)
Justin Faulk 3 750 000 $ (2)
Jeff Zatkoff (1 Way Contract) 2 450 000 $ (2)
-1 Way Contract Salary Cap : 2 450 000 $
Brendan Gallagher 2 250 000 $ (1)
Justin Fontaine 2 000 000 $ (1)
Mattias Janmark-Nylen 1 900 000 $ (4)
Mark Barberio 1 750 000 $ (2)
Patrick Wiercioch 1 750 000 $ (3)
Viktor Arvidsson 1 640 000 $ (4)
Mikael Granlund 1 500 000 $ (2)
Zach Bogosian 1 450 000 $ (2)
Ryan Callahan 1 050 000 $ (2)
Matt Read 1 050 000 $ (2)
Stefan Elliott 1 000 000 $ (1)
Luke Glendening 1 000 000 $ (2)
Juuse Saros 743 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2019 : 59 083 000 $
Year 2020 : 49 090 000 $
Year 2021 : 22 540 000 $
Year 2022 : 3 540 000 $
Salary Average Commitment
Year 2019 : 24 638 000 $
Year 2020 : 18 595 000 $
Year 2021 : 3 190 000 $
Year 2022 : 1 140 000 $
Salary Cap with 1 Way Contract
Year 2019 : 59 083 000 $
Year 2020 : 49 090 000 $
Year 2021 : 22 540 000 $
Year 2022 : 3 540 000 $

Farm Players Salaries

Alex Galchenyuk 350 000 $ (4)
Ronald Kenins 290 000 $ (1)
Max Domi 187 500 $ (3)
Damon Severson 187 500 $ (2)
Ryan Dzingel 155 000 $ (4)
Matt Carle 120 000 $ (1)
Drake Caggiula 92 500 $ (1)
Andreas Borgman 92 500 $ (2)
Phil Di Giuseppe 92 500 $ (4)
Brock McGinn 90 000 $ (2)
Jake DeBrusk 83 250 $ (2)
Haydn Fleury 83 250 $ (2)
Michael Amadio 80 000 $ (3)
Luke Kunin 80 000 $ (3)
Filip Chytil 80 000 $ (3)
Henri Jokiharju 80 000 $ (3)
David Kampf 80 000 $ (3)
Robert Thomas 80 000 $ (3)
Conor Garland 80 000 $ (3)
Vince Dunn 77 500 $ (2)
Fredrik Claesson 65 000 $ (1)
Louis Domingue 50 000 $ (2)
Chris Wideman 50 000 $ (2)
Brandon Manning 50 000 $ (2)
Total Farm Players24
Salary Commitment
Year 2019 : 2 676 500 $
Year 2020 : 2 209 000 $
Year 2021 : 1 445 000 $
Year 2022 : 697 500 $
Salary Average Commitment
Year 2019 : 1 749 800 $
Year 2020 : 1 427 300 $
Year 2021 : 793 300 $
Year 2022 : 150 000 $

Pittsburgh



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 4000 - 150 $ - 0 - 0,00%
Level 2: 5000 - 120 $ - 0 - 0,00%
Level 3: 6000 - 90 $ - 0 - 0,00%
Level 4: 8000 - 60 $ - 0 - 0,00%
Luxury : 2000 - 200 $ - 0 - 0,00%
Total Capacity :25000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 40 $ - 0 - 0,00%
Farm Level 2: 4000 - 20 $ - 0 - 0,00%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries52 963 333 $
Farm Players Total Salaries2 095 867 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap56 559 200 $
Estimate Under Maximum Salary Cap of 65 000 000 $8 440 800 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 21 559 200 $
Current Bank Account105 738 349 $
Projected Bank Account105 738 349 $

Pro Players Salaries

Drew Doughty 9 000 000 $ (2)
Henrik Zetterberg 8 500 000 $ (2)
Filip Forsberg 6 000 000 $ (1)
Aaron Ekblad 5 000 000 $ (2)
Patric Hornqvist 4 000 000 $ (3)
Boone Jenner 3 392 000 $ (3)
Joe Thornton (1 Way Contract) 2 875 000 $ (1)
Alexander Radulov 2 800 000 $ (1)
Cal Clutterbuck 1 500 000 $ (1)
Elias Lindholm 1 350 000 $ (3)
Tom Wilson 1 100 000 $ (1)
Matt Grzelcyk 975 000 $ (2)
Zach Werenski 925 000 $ (1)
Matt Murray 925 000 $ (1)
Brock Boeser 925 000 $ (2)
Rasmus Andersson 755 833 $ (3)
Henrik Lundqvist 750 000 $ (1)
Joakim Andersson 750 000 $ (2)
Jake Guentzel 743 000 $ (1)
Erik Cernak 697 500 $ (3)
Total Pro Players20
Salary Commitment
Year 2019 : 52 963 333 $
Year 2020 : 35 845 333 $
Year 2021 : 11 195 333 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 24 445 833 $
Year 2020 : 16 547 833 $
Year 2021 : 3 472 833 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 52 963 333 $
Year 2020 : 35 345 333 $
Year 2021 : 10 195 333 $
Year 2022 : 0 $

Farm Players Salaries

Dustin Brown 275 000 $ (2)
Bryan Rust 225 000 $ (4)
Beau Bennett 115 250 $ (2)
Zach Hyman 99 900 $ (1)
Austin Watson 97 500 $ (1)
Dominik Kahun 92 500 $ (3)
Jesse Puljujarvi 92 500 $ (2)
Ben Bishop 90 000 $ (2)
Michal Kempny 90 000 $ (1)
Lias Andersson 89 417 $ (3)
Robert Bortuzzo 85 000 $ (2)
Anthony Beauvillier 83 300 $ (1)
Thomas Chabot 83 250 $ (2)
Marcus Pettersson 79 417 $ (3)
William Carrier 75 000 $ (1)
Anton Forsberg 75 000 $ (2)
Mathieu Joseph 72 833 $ (3)
Michal Repik 60 000 $ (2)
Evgeny Grachev 60 000 $ (2)
Johan Franzen 55 000 $ (1)
Paul Postma 50 000 $ (1)
Nick Holden 50 000 $ (1)
Total Farm Players22
Salary Commitment
Year 2019 : 2 095 867 $
Year 2020 : 1 495 167 $
Year 2021 : 559 167 $
Year 2022 : 225 000 $
Salary Average Commitment
Year 2019 : 2 035 617 $
Year 2020 : 1 434 917 $
Year 2021 : 594 167 $
Year 2022 : 260 000 $

San Jose



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 40 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury : 1000 - 260 $ - 0 - 0,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 0 - 0,00%
Farm Level 2: 4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries56 819 000 $
Farm Players Total Salaries1 775 050 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value3 000 000 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap63 094 050 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 905 950 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 28 094 050 $
Current Bank Account17 324 160 $
Projected Bank Account17 324 160 $

Pro Players Salaries

Jordan Staal (1 Way Contract) 9 000 000 $ (2)
Connor McDavid 7 500 000 $ (3)
Joe Pavelski 6 500 000 $ (3)
Mark Giordano 5 500 000 $ (3)
Brent Seabrook 5 000 000 $ (2)
Ryan Miller 3 500 000 $ (1)
Jakob Silfverberg 3 500 000 $ (3)
Marc-Édouard Vlasic 3 500 000 $ (2)
Derek Roy (1 Way Contract) 2 611 000 $ (2)
Brian Flynn 1 500 000 $ (1)
Mike Smith 1 200 000 $ (1)
T.J. Hensick 1 100 000 $ (1)
Mathieu Perreault 1 000 000 $ (1)
Matthew Tkachuk 925 000 $ (1)
Nicolas Deslauriers 900 000 $ (3)
Ryan Hartman 833 000 $ (1)
Michael Raffl (1 Way Contract) 750 000 $ (2)
-1 Way Contract Salary Cap : 750 000 $
Alexander Sulzer 500 000 $ (2)
Adam McQuaid 500 000 $ (2)
Alexander Edler 500 000 $ (2)
David Desharnais 500 000 $ (2)
Total Pro Players21
Salary Commitment
Year 2019 : 56 819 000 $
Year 2020 : 46 761 000 $
Year 2021 : 24 900 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 30 569 000 $
Year 2020 : 22 011 000 $
Year 2021 : 2 650 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 56 819 000 $
Year 2020 : 46 761 000 $
Year 2021 : 23 900 000 $
Year 2022 : 0 $

Farm Players Salaries

Tomas Hertl 200 000 $ (3)
Keaton Ellerby 105 000 $ (2)
Brady Skjei 92 500 $ (1)
Nick Schmaltz 92 500 $ (1)
Timo Meier 92 500 $ (1)
Mikhail Sergachev 83 250 $ (2)
Rudolfs Balcers 80 000 $ (3)
Troy Terry 80 000 $ (3)
Henrik Borgstrom 80 000 $ (3)
Oscar Lindblom 80 000 $ (3)
Kevin Labanc 74 300 $ (1)
Curtis Mckenzie 65 000 $ (3)
Vladimir Sobotka 50 000 $ (2)
Shawn Matthias 50 000 $ (2)
Marc-Andre Gragnani 50 000 $ (2)
Cam Ward 50 000 $ (2)
Eddie Lack 50 000 $ (2)
Matt Tennyson 50 000 $ (1)
Marc Staal 50 000 $ (2)
Matt Beleskey 50 000 $ (2)
Viktor Antipin 50 000 $ (2)
Matt D'Agostini 50 000 $ (2)
Chad Ruhwedle 50 000 $ (1)
Jack Skille 50 000 $ (2)
Tom Wandell 50 000 $ (2)
Total Farm Players25
Salary Commitment
Year 2019 : 1 775 050 $
Year 2020 : 1 323 250 $
Year 2021 : 705 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 667 550 $
Year 2020 : 1 215 750 $
Year 2021 : 477 500 $
Year 2022 : 0 $

Tampa Bay



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 25 $ - 0 - 0,00%
Luxury : 1000 - 200 $ - 0 - 0,00%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 3000 - 35 $ - 0 - 0,00%
Farm Level 2: 4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries55 358 000 $
Farm Players Total Salaries1 813 350 $
Coaches Total Salaries1 900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap59 071 350 $
Estimate Under Maximum Salary Cap of 65 000 000 $5 928 650 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 24 071 350 $
Current Bank Account10 000 000 $
Projected Bank Account10 000 000 $

Pro Players Salaries

Mike Green 7 750 000 $ (1)
Brent Burns 7 750 000 $ (1)
Jori Lehtera 6 200 000 $ (1)
Alexander Semin 5 000 000 $ (2)
Jonathan Huberdeau 3 000 000 $ (4)
Ryan Spooner 2 900 000 $ (2)
Ondrej Palat 2 750 000 $ (3)
Dennis Everberg 2 625 000 $ (1)
Nick Cousins 2 500 000 $ (3)
Ian Cole 2 100 000 $ (2)
Jonas Hiller 2 000 000 $ (1)
Dmitrij Jaskin 1 833 000 $ (3)
Cody Ceci 1 750 000 $ (1)
Derrick Pouliot 1 500 000 $ (2)
Nick Palmieri 1 000 000 $ (2)
Ryan Garbutt 1 000 000 $ (2)
Cory Schneider 1 000 000 $ (1)
Peter Mueller 1 000 000 $ (2)
Bobby Ryan 1 000 000 $ (2)
Jake Dotchin 700 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2019 : 55 358 000 $
Year 2020 : 26 583 000 $
Year 2021 : 11 083 000 $
Year 2022 : 4 000 000 $
Salary Average Commitment
Year 2019 : 36 766 000 $
Year 2020 : 9 816 000 $
Year 2021 : 2 333 000 $
Year 2022 : 500 000 $
Salary Cap with 1 Way Contract
Year 2019 : 55 358 000 $
Year 2020 : 25 583 000 $
Year 2021 : 10 083 000 $
Year 2022 : 3 000 000 $

Farm Players Salaries

Anders Lindback 250 000 $ (1)
Kerby Rychel 150 000 $ (5)
Curtis Lazar 125 000 $ (1)
Andy Greene 100 000 $ (2)
Zbynek Michalek 100 000 $ (2)
Nikita Nikitin 100 000 $ (2)
Jordie Benn 100 000 $ (2)
Martin Hanzal 100 000 $ (2)
Carl Gunnarsson 100 000 $ (2)
Jason Bacashihua 100 000 $ (2)
Jon Merrill 84 000 $ (2)
Brendan Perlini 82 350 $ (2)
Ondrej Kase 72 000 $ (1)
Liam Reddox 50 000 $ (2)
Dan Sexton 50 000 $ (1)
James Sheppard 50 000 $ (2)
Viktor Stalberg 50 000 $ (2)
Benoit Pouliot 50 000 $ (1)
Maxim Lapierre 50 000 $ (2)
Geoff Platt 50 000 $ (2)
Total Farm Players20
Salary Commitment
Year 2019 : 1 813 350 $
Year 2020 : 1 291 350 $
Year 2021 : 200 000 $
Year 2022 : 225 000 $
Salary Average Commitment
Year 2019 : 1 480 850 $
Year 2020 : 1 166 350 $
Year 2021 : 50 000 $
Year 2022 : 50 000 $

Toronto



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 7500 - 90 $ - 0 - 0,00%
Level 2: 6000 - 55 $ - 0 - 0,00%
Level 3: 3500 - 25 $ - 0 - 0,00%
Level 4: 5500 - 17 $ - 0 - 0,00%
Luxury : 2500 - 160 $ - 0 - 0,00%
Total Capacity :25000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 0 - 0,00%
Farm Level 2: 4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries62 756 500 $
Farm Players Total Salaries2 284 050 $
Coaches Total Salaries1 630 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap66 670 550 $
Estimate Under Maximum Salary Cap of 65 000 000 $-1 670 550 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 31 670 550 $
Current Bank Account43 296 167 $
Projected Bank Account43 296 167 $

Pro Players Salaries

Carey Price 7 000 000 $ (1)
Sean Couturier 6 000 000 $ (3)
T.J Oshie 5 000 000 $ (3)
Brandon Pirri 5 000 000 $ (1)
Hampus Lindholm 4 500 000 $ (3)
Colton Parayko 4 500 000 $ (3)
Wayne Simmonds 4 000 000 $ (2)
Jeff Schultz 4 000 000 $ (1)
Jack Johnson 3 500 000 $ (1)
Nick Foligno 3 000 000 $ (1)
Mike Santorelli 2 500 000 $ (1)
Vladislav Namestnikov 2 274 000 $ (3)
Carter Hutton (1 Way Contract) 2 000 000 $ (2)
-1 Way Contract Salary Cap : 2 000 000 $
J.T. Miller 2 000 000 $ (3)
Cam Talbot (1 Way Contract) 2 000 000 $ (2)
-1 Way Contract Salary Cap : 2 000 000 $
Auston Matthews 925 000 $ (1)
Connor Brown 925 000 $ (1)
Travis Dermott 832 500 $ (2)
Andreas Johnsson 800 000 $ (3)
Chris Butler 500 000 $ (2)
Michael Sgarbossa 500 000 $ (1)
Keith Aulie 500 000 $ (2)
Scott Wedgewood 500 000 $ (2)
Total Pro Players23
Salary Commitment
Year 2019 : 62 756 500 $
Year 2020 : 36 406 500 $
Year 2021 : 26 574 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 28 531 500 $
Year 2020 : 14 881 500 $
Year 2021 : 8 199 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 62 756 500 $
Year 2020 : 35 406 500 $
Year 2021 : 25 074 000 $
Year 2022 : 0 $

Farm Players Salaries

Dustin Jeffrey 300 000 $ (1)
Sami Vatanen 300 000 $ (3)
Viacheslav Voynov 285 000 $ (2)
Calvin De Haan 200 000 $ (3)
Colton Sceviour 150 000 $ (2)
Darcy Kuemper 150 000 $ (1)
Mikhail Grigorenko 100 000 $ (1)
Anton Slepyshev 92 500 $ (1)
Nic Petan 83 300 $ (1)
Kasperi Kapanen 83 250 $ (2)
Christoffer Ehn 80 000 $ (3)
Saku Maenalanen 80 000 $ (3)
Juho Lammikko 80 000 $ (3)
Remi Elie 50 000 $ (2)
Alexander Burmistrov 50 000 $ (1)
Maxim Afinogenov 50 000 $ (1)
Fedor Tyutin 50 000 $ (2)
Anton Volchenkov 50 000 $ (2)
Matt Taormina 50 000 $ (2)
Total Farm Players19
Salary Commitment
Year 2019 : 2 284 050 $
Year 2020 : 1 458 250 $
Year 2021 : 740 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 594 050 $
Year 2020 : 894 250 $
Year 2021 : 411 000 $
Year 2022 : 0 $

Vancouver



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 200 $ - 0 - 0,00%
Level 2: 5000 - 105 $ - 0 - 0,00%
Level 3: 2000 - 70 $ - 0 - 0,00%
Level 4: 4000 - 45 $ - 0 - 0,00%
Luxury : 1000 - 400 $ - 0 - 0,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 0 - 0,00%
Farm Level 2: 4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries57 785 000 $
Farm Players Total Salaries2 725 600 $
Coaches Total Salaries1 750 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap62 260 600 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 739 400 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 27 260 600 $
Current Bank Account44 209 058 $
Projected Bank Account44 209 058 $

Pro Players Salaries

Zach Parise 5 500 000 $ (2)
Thomas Vanek 5 000 000 $ (2)
Brayden Schenn 5 000 000 $ (2)
Calvin Pickard 4 510 000 $ (2)
Drew Stafford 3 750 000 $ (2)
Tobias Rieder 3 425 000 $ (3)
Melker Karlsson 3 025 000 $ (3)
Bryan Little 3 000 000 $ (1)
Erik Haula 3 000 000 $ (3)
Josh Bailey 3 000 000 $ (2)
Colin Miller 2 500 000 $ (3)
Mika Zibanejad 2 500 000 $ (1)
Philip Larsen 2 500 000 $ (2)
Brandon Dubinsky 2 500 000 $ (3)
Gustav Nyquist 2 350 000 $ (2)
Zach Redmond 1 800 000 $ (1)
Nino Niederreiter 1 200 000 $ (1)
Dylan Olsen 1 050 000 $ (1)
Carl Dahlstrom 800 000 $ (3)
Linus Ullmark 700 000 $ (1)
Scott Mayfield 675 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2019 : 57 785 000 $
Year 2020 : 46 860 000 $
Year 2021 : 15 250 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 12 996 000 $
Year 2020 : 8 351 000 $
Year 2021 : 4 150 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 57 785 000 $
Year 2020 : 46 860 000 $
Year 2021 : 15 250 000 $
Year 2022 : 0 $

Farm Players Salaries

Luke Schenn 240 000 $ (2)
Philipp Grubauer 225 000 $ (2)
Joel Armia 200 000 $ (3)
Kevin Hayes 200 000 $ (2)
Noah Hanifin 175 000 $ (4)
Rasmus Ristolainen 175 000 $ (2)
Lucas Lessio 153 300 $ (3)
Brenden Dillon 150 000 $ (1)
John Moore 150 000 $ (1)
Brett Carson 110 000 $ (1)
Matt Hunwick 100 000 $ (1)
Corey Tropp 85 000 $ (2)
Frank Vatrano 84 300 $ (1)
Colin White 80 000 $ (3)
Jason Dickinson 80 000 $ (3)
Jordan Greenway 80 000 $ (3)
Laurent Brossoit 75 000 $ (3)
Brendan Leipsic 65 000 $ (2)
Evan Rodrigues 65 000 $ (2)
Alan Quine 65 000 $ (1)
Connor Carrick 63 000 $ (1)
Ryan Stanton 55 000 $ (2)
Tyler Graovac 50 000 $ (1)
Total Farm Players23
Salary Commitment
Year 2019 : 2 725 600 $
Year 2020 : 2 003 300 $
Year 2021 : 893 300 $
Year 2022 : 250 000 $
Salary Average Commitment
Year 2019 : 1 573 100 $
Year 2020 : 1 030 800 $
Year 2021 : 498 300 $
Year 2022 : 50 000 $

Vegas



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury : 1000 - 200 $ - 0 - 0,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 0 - 0,00%
Farm Level 2: 4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries57 385 000 $
Farm Players Total Salaries1 370 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap60 255 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $4 745 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 25 255 000 $
Current Bank Account51 399 170 $
Projected Bank Account51 399 170 $

Pro Players Salaries

Evgeni Malkin 8 250 000 $ (3)
Sidney Crosby 7 000 000 $ (1)
Jonathan Quick 6 500 000 $ (2)
Steven Stamkos 6 500 000 $ (2)
P.K. Subban 6 250 000 $ (1)
James Neal 6 000 000 $ (1)
John Klingberg 5 000 000 $ (4)
David Pastrnak 2 100 000 $ (3)
Sam Bennett 1 500 000 $ (4)
Brayden McNabb 1 500 000 $ (3)
Dion Phaneuf 1 100 000 $ (1)
Patrick Laine 925 000 $ (1)
Ivan Provorov 925 000 $ (1)
Ivan Barbashev 650 000 $ (1)
Craig Smith (1 Way Contract) 610 000 $ (2)
Niklas Backstrom 525 000 $ (2)
Alec Martinez 525 000 $ (2)
Patrik Berglund 525 000 $ (2)
Trevor Lewis 500 000 $ (2)
Artem Anisimov 500 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2019 : 57 385 000 $
Year 2020 : 36 235 000 $
Year 2021 : 21 850 000 $
Year 2022 : 6 500 000 $
Salary Average Commitment
Year 2019 : 17 197 500 $
Year 2020 : 8 897 500 $
Year 2021 : 5 212 500 $
Year 2022 : 1 425 000 $
Salary Cap with 1 Way Contract
Year 2019 : 57 385 000 $
Year 2020 : 34 535 000 $
Year 2021 : 18 350 000 $
Year 2022 : 6 500 000 $

Farm Players Salaries

Connor Hellebuyck 270 000 $ (2)
Joni Ortio 200 000 $ (1)
Jussi Jokinen 50 000 $ (2)
Chris Conner 50 000 $ (2)
Marc-Antoine Pouliot 50 000 $ (2)
Kyle Brodziak 50 000 $ (2)
Wojtek Wolski 50 000 $ (2)
Nate Thompson 50 000 $ (2)
Jesse Schultz 50 000 $ (2)
Aaron Johnson 50 000 $ (2)
Nathan Paetsch 50 000 $ (2)
Tim Kennedy 50 000 $ (2)
Kris Russell 50 000 $ (2)
Bobby Sanguinetti 50 000 $ (2)
David Schlemko 50 000 $ (2)
Chris Thorburn 50 000 $ (2)
David Clarkson 50 000 $ (2)
Kevin Dallman 50 000 $ (2)
Bill Thomas 50 000 $ (2)
Nigel Dawes 50 000 $ (2)
Total Farm Players20
Salary Commitment
Year 2019 : 1 370 000 $
Year 2020 : 1 170 000 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 000 000 $
Year 2020 : 950 000 $
Year 2021 : 0 $
Year 2022 : 0 $

Washington



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 90 $ - 0 - 0,00%
Level 2: 5000 - 50 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 25 $ - 0 - 0,00%
Luxury : 1000 - 200 $ - 0 - 0,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 45 $ - 0 - 0,00%
Farm Level 2: 4000 - 25 $ - 0 - 0,00%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries58 316 000 $
Farm Players Total Salaries1 400 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap61 216 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $3 784 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 26 216 000 $
Current Bank Account52 331 870 $
Projected Bank Account52 331 870 $

Pro Players Salaries

Loui Eriksson 5 250 000 $ (2)
Nikita Zadorov 5 025 000 $ (4)
Tyson Barrie 5 000 000 $ (4)
Ryan Getzlaf 5 000 000 $ (3)
Sean Monahan 4 700 000 $ (2)
Mathew Dumba 4 500 000 $ (2)
Anthony Duclair 4 000 000 $ (4)
Mattias Ekholm 4 000 000 $ (2)
Valeri Nichushkin 3 800 000 $ (3)
James van Riemsdyk 3 500 000 $ (1)
Riley Sheahan 3 000 000 $ (2)
Ben Chiarot 2 750 000 $ (3)
Sam Reinhart 2 000 000 $ (4)
Dustin Tokarski 1 500 000 $ (2)
Nico Hischier 925 000 $ (2)
Kevin Fiala 833 000 $ (1)
Josh Morrissey 833 000 $ (1)
Mikael Backlund 600 000 $ (1)
Colton Gillies 600 000 $ (1)
Denis Shapavalov 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2019 : 58 316 000 $
Year 2020 : 52 650 000 $
Year 2021 : 28 775 000 $
Year 2022 : 16 025 000 $
Salary Average Commitment
Year 2019 : 21 031 000 $
Year 2020 : 16 865 000 $
Year 2021 : 12 275 000 $
Year 2022 : 10 025 000 $
Salary Cap with 1 Way Contract
Year 2019 : 58 316 000 $
Year 2020 : 51 450 000 $
Year 2021 : 27 575 000 $
Year 2022 : 16 025 000 $

Farm Players Salaries

Nick Shore 200 000 $ (3)
Connor Murphy 150 000 $ (3)
Devante Smith-Pelly 100 000 $ (2)
Nikita Nesterov 100 000 $ (3)
Kyle Quincey 50 000 $ (2)
Lee Stempniak 50 000 $ (2)
Alexandre Picard 50 000 $ (1)
Jordan Nolan 50 000 $ (2)
Matt Corrente 50 000 $ (2)
Alexander Svitov 50 000 $ (1)
Alexandre Giroux 50 000 $ (1)
Justin Braun 50 000 $ (2)
Derek Joslin 50 000 $ (2)
Alexei Emelin 50 000 $ (2)
Hannu Toivonen 50 000 $ (2)
Colin McDonald 50 000 $ (2)
Alexei Mikhnov 50 000 $ (1)
Barry Brust 50 000 $ (2)
Andrew Cogliano 50 000 $ (2)
John Mitchell 50 000 $ (2)
Michael Frolik 50 000 $ (2)
Total Farm Players21
Salary Commitment
Year 2019 : 1 400 000 $
Year 2020 : 1 200 000 $
Year 2021 : 450 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 135 000 $
Year 2020 : 935 000 $
Year 2021 : 235 000 $
Year 2022 : 0 $

Winnipeg



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 7000 - 90 $ - 0 - 0,00%
Level 2: 6000 - 57 $ - 0 - 0,00%
Level 3: 3000 - 33 $ - 0 - 0,00%
Level 4: 5000 - 18 $ - 0 - 0,00%
Luxury : 2000 - 195 $ - 0 - 0,00%
Total Capacity :23000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 0 - 0,00%
Farm Level 2: 4000 - 15 $ - 0 - 0,00%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries62 167 000 $
Farm Players Total Salaries2 110 800 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap65 577 800 $
Estimate Under Maximum Salary Cap of 65 000 000 $-577 800 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 30 577 800 $
Current Bank Account36 373 727 $
Projected Bank Account36 373 727 $

Pro Players Salaries

Jeff Carter 8 500 000 $ (2)
Andrei Markov 6 250 000 $ (3)
Kris Versteeg 6 000 000 $ (2)
Sergei Bobrovsky 6 000 000 $ (1)
Matt Duchene 5 000 000 $ (1)
Jaden Schwartz 3 500 000 $ (1)
Gabriel Landeskog 3 300 000 $ (3)
Seth Griffith 3 292 000 $ (3)
Victor Rask 2 750 000 $ (3)
Frans Nielsen 2 500 000 $ (3)
Christian Folin 2 000 000 $ (4)
Alex Chiasson 2 000 000 $ (1)
Mark Borowiecki 1 925 000 $ (2)
Andrew MacDonald 1 700 000 $ (1)
Adam Larsson 1 500 000 $ (3)
Jimmy Howard 1 400 000 $ (1)
James Reimer (1 Way Contract) 1 200 000 $ (2)
-1 Way Contract Salary Cap : 1 200 000 $
Tyler Myers 1 000 000 $ (2)
Jacob De La Rose 925 000 $ (2)
Micheal Ferland 925 000 $ (2)
Brandon Yip 500 000 $ (2)
Total Pro Players21
Salary Commitment
Year 2019 : 62 167 000 $
Year 2020 : 44 667 000 $
Year 2021 : 24 192 000 $
Year 2022 : 3 600 000 $
Salary Average Commitment
Year 2019 : 15 467 000 $
Year 2020 : 10 117 000 $
Year 2021 : 4 142 000 $
Year 2022 : 600 000 $
Salary Cap with 1 Way Contract
Year 2019 : 62 167 000 $
Year 2020 : 42 567 000 $
Year 2021 : 21 592 000 $
Year 2022 : 2 000 000 $

Farm Players Salaries

Nail Yakupov 250 000 $ (2)
Jared McCann 180 000 $ (4)
Brendan Gaunce 175 000 $ (4)
Taylor Beck 150 000 $ (1)
Danton Heinen 92 500 $ (2)
Neal Pionk 92 500 $ (2)
Pavel Buchnevich 92 500 $ (1)
Malcolm Subban 92 500 $ (2)
Chris Bigras 90 000 $ (2)
Dylan Demelo 90 000 $ (2)
Christian Fischer 81 500 $ (2)
Josh Leivo 80 000 $ (3)
Max Jones 80 000 $ (3)
Travis Hamonic 80 000 $ (1)
Jake Muzzin 75 000 $ (1)
Colin Wilson 75 000 $ (1)
Matt Puempel 72 500 $ (1)
Denis Malgin 69 300 $ (2)
Scott Harrington 67 500 $ (2)
Chandler Stephenson 65 000 $ (2)
Jamie McGinn 60 000 $ (1)
Total Farm Players21
Salary Commitment
Year 2019 : 2 110 800 $
Year 2020 : 1 505 800 $
Year 2021 : 515 000 $
Year 2022 : 355 000 $
Salary Average Commitment
Year 2019 : 1 555 800 $
Year 2020 : 1 010 800 $
Year 2021 : 260 000 $
Year 2022 : 100 000 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 65 000 000 $
Available Cap Space

Over Minimum of
35 000 000 $

Pro Players

Farm Players

Total Players

Arizona 83 421 771 $ 62 956 500 $ 2 043 500 $ 27 956 500 $ 202040
Boston 46 304 846 $ 62 835 250 $ 2 164 750 $ 27 835 250 $ 202343
Caroline 89 112 460 $ 60 021 050 $ 4 978 950 $ 25 021 050 $ 202545
Chicago 12 002 148 $ 61 602 450 $ 3 397 550 $ 26 602 450 $ 222244
Colorado 28 151 819 $ 60 305 950 $ 4 694 050 $ 25 305 950 $ 202141
Dallas 82 827 918 $ 64 348 000 $ 652 000 $ 29 348 000 $ 202141
Detroit 106 087 782 $ 67 777 500 $ -2 777 500 $ 32 777 500 $ 202040
Edmonton 46 551 466 $ 57 789 550 $ 7 210 450 $ 22 789 550 $ 202343
Floride 18 349 667 $ 64 448 000 $ 552 000 $ 29 448 000 $ 202040
Los Angeles 78 297 295 $ 59 972 500 $ 5 027 500 $ 24 972 500 $ 202040
Montreal 67 258 072 $ 63 886 000 $ 1 114 000 $ 28 886 000 $ 202040
Nashville 7 796 041 $ 62 805 000 $ 2 195 000 $ 27 805 000 $ 202141
New York I 139 807 381 $ 63 378 000 $ 1 622 000 $ 28 378 000 $ 211940
New York R 101 735 163 $ 58 120 000 $ 6 880 000 $ 23 120 000 $ 202040
Philadelphie 42 587 320 $ 64 759 500 $ 240 500 $ 29 759 500 $ 212445
Pittsburgh 105 738 349 $ 56 559 200 $ 8 440 800 $ 21 559 200 $ 202242
San Jose 17 324 160 $ 63 094 050 $ 1 905 950 $ 28 094 050 $ 212546
Tampa Bay 10 000 000 $ 59 071 350 $ 5 928 650 $ 24 071 350 $ 202040
Toronto 43 296 167 $ 66 670 550 $ -1 670 550 $ 31 670 550 $ 231942
Vancouver 44 209 058 $ 62 260 600 $ 2 739 400 $ 27 260 600 $ 212344
Vegas 51 399 170 $ 60 255 000 $ 4 745 000 $ 25 255 000 $ 202040
Washington 52 331 870 $ 61 216 000 $ 3 784 000 $ 26 216 000 $ 202141
Winnipeg 36 373 727 $ 65 577 800 $ -577 800 $ 30 577 800 $ 212142