Team FinanceLast Update - 15 janvier 2020 at 20:01
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 $ - 5 659 - 94,31%
Level 2: 5000 - 70 $ - 4 162 - 83,24%
Level 3: 2000 - 40 $ - 1 770 - 88,51%
Level 4: 4000 - 25 $ - 3 764 - 94,11%
Luxury : 1000 - 250 $ - 916 - 91,58%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 845 - 94,85%
Farm Level 2: 4000 - 15 $ - 3 819 - 95,49%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left20
Average Attendance - %16 271 - 90,40%
Average Income per Game1 467 362 $
Year to Date Revenue30 814 608 $
Farm
Home Games Left20
Average Attendance - %6 665 - 95,21%
Average Income per Game156 884 $
Year to Date Revenue3 294 560 $

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 Expenses29 052 660 $
Farm Year To Date Expenses1 727 509 $
Pro Salary Cap To Date29 052 660 $
Farm Salary Cap To Date1 727 509 $

Estimate

Pro Estimated Season Revenue29 347 246 $
Farm Estimated Season Revenue3 137 676 $
Pro Remaining Season Days63
Pro Expenses Per Days484 211 $
Pro Estimated Expenses30 505 293 $
Farm Remaining Season Days58
Farm Expenses Per Days28 801 $
Farm Estimated Expenses1 670 458 $
Estimated Season Expenses32 175 751 $
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 Account31 750 770 $
Projected Bank Account32 059 941 $

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 $ - 5 839 - 97,32%
Level 2: 5000 - 75 $ - 3 850 - 77,01%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 3 874 - 96,85%
Luxury : 1000 - 250 $ - 960 - 96,04%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 29 $ - 2 944 - 98,13%
Farm Level 2: 4000 - 12 $ - 3 913 - 97,81%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left20
Average Attendance - %16 524 - 91,80%
Average Income per Game1 500 510 $
Year to Date Revenue31 510 710 $
Farm
Home Games Left21
Average Attendance - %6 857 - 97,95%
Average Income per Game132 327 $
Year to Date Revenue2 646 532 $

Expense

Pro Players Total Salaries64 132 000 $
Farm Players Total Salaries2 125 750 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(3 500 000 $)
Pro Year To Date Expenses29 953 525 $
Farm Year To Date Expenses1 428 460 $
Pro Salary Cap To Date29 953 525 $
Farm Salary Cap To Date1 428 460 $

Estimate

Pro Estimated Season Revenue30 010 200 $
Farm Estimated Season Revenue2 778 859 $
Pro Remaining Season Days63
Pro Expenses Per Days528 715 $
Pro Estimated Expenses33 309 045 $
Farm Remaining Season Days58
Farm Expenses Per Days23 947 $
Farm Estimated Expenses1 388 926 $
Estimated Season Expenses34 697 971 $
Season Salary Cap64 357 750 $
Estimate Under Maximum Salary Cap of 65 000 000 $642 250 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 29 357 750 $
Current Bank Account36 580 103 $
Projected Bank Account34 671 191 $

Pro Players Salaries

Sidney Crosby 7 000 000 $ (1)
Patrick Kane 6 500 000 $ (1)
Rickard Rakell 6 500 000 $ (3)
Kris Versteeg 6 000 000 $ (2)
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)
Steve Mason 2 600 000 $ (1)
J.T Brown 2 250 000 $ (2)
Ryan Kesler 2 000 000 $ (2)
Alex Chiasson 2 000 000 $ (1)
Anders Lee 1 825 000 $ (2)
Adam Larsson 1 500 000 $ (3)
Marian Gaborik 1 100 000 $ (2)
Brandon Davidson 925 000 $ (1)
Jakub Vrana 832 000 $ (2)
Pekka Rinne 800 000 $ (2)
Zdeno Chara 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2019 : 64 132 000 $
Year 2020 : 41 107 000 $
Year 2021 : 18 300 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 12 957 000 $
Year 2020 : 8 582 000 $
Year 2021 : 2 000 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 64 132 000 $
Year 2020 : 40 107 000 $
Year 2021 : 17 300 000 $
Year 2022 : 0 $

Farm Players Salaries

Braden Holtby 300 000 $ (2)
Jesper Fast 200 000 $ (2)
Zack Kassian 150 000 $ (1)
Brian Elliott 100 000 $ (1)
Ryan Wilson 100 000 $ (2)
Tyler Ennis 100 000 $ (2)
Andrej Nestrasil 87 500 $ (1)
Julius Honka 83 250 $ (2)
Jayce Hawryluk 80 000 $ (3)
Brett Kulak 80 000 $ (3)
Adam Erne 80 000 $ (3)
Matt Luff 80 000 $ (3)
Jordan Weal 75 000 $ (2)
Andrej Sekera 70 000 $ (1)
Yannick Weber 70 000 $ (1)
Charles Hudon 65 000 $ (2)
Joakim Ryan 65 000 $ (2)
Jake Virtanen 60 000 $ (2)
Patrice Cormier 60 000 $ (3)
Gabriel Bourque 60 000 $ (1)
Quinton Howden 60 000 $ (4)
Andrei Loktionov 50 000 $ (2)
Nikita Tryamkin 50 000 $ (1)
Total Farm Players23
Salary Commitment
Year 2019 : 2 125 750 $
Year 2020 : 1 538 250 $
Year 2021 : 440 000 $
Year 2022 : 60 000 $
Salary Average Commitment
Year 2019 : 1 500 750 $
Year 2020 : 1 058 250 $
Year 2021 : 420 000 $
Year 2022 : 50 000 $

Caroline



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 8000 - 95 $ - 6 800 - 85,00%
Level 2: 5000 - 65 $ - 4 564 - 91,29%
Level 3: 2000 - 35 $ - 1 999 - 99,95%
Level 4: 4000 - 25 $ - 3 726 - 93,14%
Luxury : 2000 - 180 $ - 1 700 - 85,00%
Total Capacity :21000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 788 - 92,95%
Farm Level 2: 4000 - 20 $ - 2 562 - 64,06%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left20
Average Attendance - %18 789 - 89,47%
Average Income per Game1 694 153 $
Year to Date Revenue35 577 204 $
Farm
Home Games Left21
Average Attendance - %5 351 - 76,44%
Average Income per Game148 843 $
Year to Date Revenue2 976 860 $

Expense

Pro Players Total Salaries61 213 000 $
Farm Players Total Salaries1 483 800 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses29 056 747 $
Farm Year To Date Expenses1 272 054 $
Pro Salary Cap To Date29 056 747 $
Farm Salary Cap To Date1 272 054 $

Estimate

Pro Estimated Season Revenue33 883 051 $
Farm Estimated Season Revenue3 125 703 $
Pro Remaining Season Days63
Pro Expenses Per Days505 797 $
Pro Estimated Expenses31 865 211 $
Farm Remaining Season Days58
Farm Expenses Per Days17 659 $
Farm Estimated Expenses1 024 222 $
Estimated Season Expenses32 889 433 $
Season Salary Cap64 296 800 $
Estimate Under Maximum Salary Cap of 65 000 000 $703 200 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 29 296 800 $
Current Bank Account97 337 723 $
Projected Bank Account101 457 044 $

Pro Players Salaries

Jonathan Toews 7 000 000 $ (1)
Evgeny Kuznetsov 6 500 000 $ (2)
Pavel Datsyuk 5 250 000 $ (1)
Brad Marchand 5 250 000 $ (2)
Michael Del Zotto 5 000 000 $ (2)
Mattias Ekholm 4 000 000 $ (2)
Blake Wheeler 4 000 000 $ (3)
Seth Jones 4 000 000 $ (2)
Nathan Beaulieu 3 000 000 $ (3)
Kyle Okposo 3 000 000 $ (2)
Matt Irwin 2 800 000 $ (1)
Martin Marincin 2 000 000 $ (2)
Jeff Petry 1 500 000 $ (1)
Sven Andrighetto 1 500 000 $ (3)
Sebastian Aho 925 000 $ (1)
Anthony Mantha 833 000 $ (1)
Mark Fayne 800 000 $ (2)
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 Players23
Salary Commitment
Year 2019 : 61 213 000 $
Year 2020 : 41 905 000 $
Year 2021 : 10 050 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 22 938 000 $
Year 2020 : 10 130 000 $
Year 2021 : 3 475 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 61 213 000 $
Year 2020 : 41 905 000 $
Year 2021 : 10 050 000 $
Year 2022 : 0 $

Farm Players Salaries

Erik Gustafsson 150 000 $ (1)
Frederic Gauthier 80 000 $ (3)
Rocco Grimaldi 80 000 $ (3)
Lawson Crouse 80 000 $ (3)
Tim Heed 80 000 $ (3)
Raphael Diaz 80 000 $ (2)
Daniel Sprong 80 000 $ (3)
Curtris McElhinney 75 000 $ (3)
Alexandar Georgiev 75 000 $ (3)
Jamie McBain 70 000 $ (1)
Josh Jooris 70 000 $ (1)
Michael Chaput 68 800 $ (1)
Matt Fraser 65 000 $ (3)
Iiro Pakarinen 60 000 $ (2)
Nikita Filatov 60 000 $ (3)
Brian Gibbons 60 000 $ (1)
Darren Haydar 50 000 $ (1)
Patrick Eaves 50 000 $ (1)
Damien Brunner 50 000 $ (1)
Adam Clendening 50 000 $ (1)
Kyle Chipchura 50 000 $ (1)
Total Farm Players21
Salary Commitment
Year 2019 : 1 483 800 $
Year 2020 : 815 000 $
Year 2021 : 675 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 406 300 $
Year 2020 : 805 000 $
Year 2021 : 665 000 $
Year 2022 : 0 $

Chicago



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 7500 - 80 $ - 6 129 - 81,71%
Level 2: 6000 - 41 $ - 5 169 - 86,14%
Level 3: 3500 - 7 $ - 2 800 - 80,00%
Level 4: 6000 - 5 $ - 4 814 - 80,24%
Luxury : 2000 - 169 $ - 1 600 - 80,00%
Total Capacity :25000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 816 - 93,86%
Farm Level 2: 4000 - 15 $ - 3 780 - 94,50%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left21
Average Attendance - %20 511 - 82,04%
Average Income per Game1 219 511 $
Year to Date Revenue24 390 223 $
Farm
Home Games Left21
Average Attendance - %6 596 - 94,23%
Average Income per Game155 257 $
Year to Date Revenue3 105 140 $

Expense

Pro Players Total Salaries58 750 000 $
Farm Players Total Salaries1 894 950 $
Coaches Total Salaries800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses28 827 628 $
Farm Year To Date Expenses1 215 392 $
Pro Salary Cap To Date28 827 628 $
Farm Salary Cap To Date1 215 392 $

Estimate

Pro Estimated Season Revenue25 609 734 $
Farm Estimated Season Revenue3 260 397 $
Pro Remaining Season Days63
Pro Expenses Per Days480 081 $
Pro Estimated Expenses30 245 103 $
Farm Remaining Season Days58
Farm Expenses Per Days20 296 $
Farm Estimated Expenses1 177 168 $
Estimated Season Expenses31 422 271 $
Season Salary Cap61 444 950 $
Estimate Under Maximum Salary Cap of 65 000 000 $3 555 050 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 26 444 950 $
Current Bank Account9 454 491 $
Projected Bank Account6 902 351 $

Pro Players Salaries

Paul Stastny 7 750 000 $ (2)
Tyler Toffoli 5 500 000 $ (2)
Matt Niskanen 5 000 000 $ (3)
Artemi Panarin 5 000 000 $ (4)
Ryan McDonagh 5 000 000 $ (1)
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)
Simon Despres 1 500 000 $ (1)
Paul Byron 1 100 000 $ (2)
Gilbert Brule (1 Way Contract) 1 000 000 $ (2)
Viktor Fasth 1 000 000 $ (1)
David Backes (1 Way Contract) 1 000 000 $ (2)
Joel Edmundson 1 000 000 $ (2)
Pierre-Luc Dubois 925 000 $ (2)
Jakob Chychrun 925 000 $ (1)
Oscar Moller 750 000 $ (2)
Mark Letestu 500 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2019 : 58 750 000 $
Year 2020 : 38 425 000 $
Year 2021 : 17 650 000 $
Year 2022 : 10 000 000 $
Salary Average Commitment
Year 2019 : 19 440 000 $
Year 2020 : 8 865 000 $
Year 2021 : 2 150 000 $
Year 2022 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2019 : 58 750 000 $
Year 2020 : 38 425 000 $
Year 2021 : 17 400 000 $
Year 2022 : 9 750 000 $

Farm Players Salaries

Cam Barker 200 000 $ (1)
Charlie Coyle 200 000 $ (1)
Dwight King 120 000 $ (1)
Jhonas Enroth 100 000 $ (1)
J.T. Compher 92 500 $ (2)
Tage Thompson 92 500 $ (2)
Ian McCoshen 92 500 $ (2)
Jack Roslovic 92 500 $ (2)
Christian Dvorak 89 200 $ (1)
Travis Sanheim 83 250 $ (2)
Jacob Larsson 80 000 $ (3)
Roope Hintz 80 000 $ (3)
Oliver Kylington 80 000 $ (3)
Gustav Olofsson 77 500 $ (2)
Ryan Pulock 65 000 $ (2)
Thomas Greiss 50 000 $ (2)
Loki Pulloch 50 000 $ (1)
Rob Klinkhammer 50 000 $ (2)
Steve Bernier 50 000 $ (2)
Chris Terry 50 000 $ (2)
Nathan Gerbe 50 000 $ (2)
Linus Omark 50 000 $ (2)
Total Farm Players22
Salary Commitment
Year 2019 : 1 894 950 $
Year 2020 : 1 135 750 $
Year 2021 : 240 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 674 950 $
Year 2020 : 1 135 750 $
Year 2021 : 240 000 $
Year 2022 : 0 $

Colorado



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 8000 - 110 $ - 5 600 - 70,00%
Level 2: 6000 - 90 $ - 4 200 - 70,00%
Level 3: 2000 - 40 $ - 1 777 - 88,86%
Level 4: 4000 - 35 $ - 2 801 - 70,02%
Luxury : 2000 - 240 $ - 1 400 - 70,00%
Total Capacity :22000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 45 $ - 1 871 - 62,36%
Farm Level 2: 4000 - 25 $ - 2 041 - 51,03%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left21
Average Attendance - %15 778 - 71,72%
Average Income per Game1 798 942 $
Year to Date Revenue35 978 832 $
Farm
Home Games Left21
Average Attendance - %3 912 - 55,89%
Average Income per Game135 213 $
Year to Date Revenue2 704 260 $

Expense

Pro Players Total Salaries54 552 000 $
Farm Players Total Salaries1 585 750 $
Coaches Total Salaries1 550 000 $
Luxury Taxe Total0 $
Special Salary Cap Value5 500 000 $
Pro Year To Date Expenses27 410 286 $
Farm Year To Date Expenses1 224 709 $
Pro Salary Cap To Date27 410 286 $
Farm Salary Cap To Date1 224 709 $

Estimate

Pro Estimated Season Revenue37 777 774 $
Farm Estimated Season Revenue2 839 473 $
Pro Remaining Season Days63
Pro Expenses Per Days449 610 $
Pro Estimated Expenses28 325 430 $
Farm Remaining Season Days58
Farm Expenses Per Days20 218 $
Farm Estimated Expenses1 172 644 $
Estimated Season Expenses29 498 074 $
Season Salary Cap63 187 750 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 812 250 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 28 187 750 $
Current Bank Account30 699 916 $
Projected Bank Account41 819 089 $

Pro Players Salaries

Patrice Bergeron 6 000 000 $ (2)
Victor Hedman 6 000 000 $ (4)
Nathan Mackinnon 5 500 000 $ (3)
Mats Zuccarello 5 100 000 $ (2)
Jaromir Jagr 4 100 000 $ (2)
Drew Stafford 3 750 000 $ (2)
Gabriel Landeskog 3 300 000 $ (3)
Jonathon Blum 3 200 000 $ (2)
Carl Hagelin 3 100 000 $ (2)
Frans Nielsen 2 500 000 $ (3)
Andreas Nodl 2 100 000 $ (2)
Christian Folin 2 000 000 $ (4)
Braydon Coburn 1 600 000 $ (2)
Tomas Plekanec (1 Way Contract) 1 100 000 $ (1)
Charlie McAvoy 925 000 $ (2)
Alex DeBrincat 894 000 $ (2)
Mikko Rantanen 833 000 $ (1)
Joe Morrow 800 000 $ (3)
Carter Hart 750 000 $ (3)
Jonas Gustavsson 500 000 $ (1)
Jakub Kindl 500 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2019 : 54 552 000 $
Year 2020 : 53 219 000 $
Year 2021 : 22 450 000 $
Year 2022 : 9 600 000 $
Salary Average Commitment
Year 2019 : 32 664 500 $
Year 2020 : 29 731 500 $
Year 2021 : 7 712 500 $
Year 2022 : 4 537 500 $
Salary Cap with 1 Way Contract
Year 2019 : 54 552 000 $
Year 2020 : 51 619 000 $
Year 2021 : 20 850 000 $
Year 2022 : 8 000 000 $

Farm Players Salaries

Victor Rask 275 000 $ (3)
Radek Faksa 150 000 $ (4)
Tyson Jost 92 500 $ (2)
Filip Hronek 80 000 $ (3)
Max Jones 80 000 $ (3)
Elias Petterson 80 000 $ (3)
Miro Heiskanen 80 000 $ (3)
Jack Campbell 75 000 $ (3)
Jesper Bratt 73 250 $ (2)
Rostislav Olesz 50 000 $ (1)
Ladislav Smid 50 000 $ (1)
Leo Komarov 50 000 $ (1)
Alex Goligoski 50 000 $ (1)
Jakub Klepis 50 000 $ (2)
Mike McKenna 50 000 $ (1)
Dylan Reese 50 000 $ (1)
Kris Newbury 50 000 $ (2)
Petr Kalus 50 000 $ (1)
Lauri Tukonen 50 000 $ (2)
Josh Gratton 50 000 $ (2)
Mark Fraser 50 000 $ (1)
Total Farm Players21
Salary Commitment
Year 2019 : 1 585 750 $
Year 2020 : 1 185 750 $
Year 2021 : 820 000 $
Year 2022 : 150 000 $
Salary Average Commitment
Year 2019 : 1 243 250 $
Year 2020 : 843 250 $
Year 2021 : 520 000 $
Year 2022 : 50 000 $

Dallas



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 748 - 95,79%
Level 2: 5000 - 60 $ - 4 769 - 95,37%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 947 - 98,67%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 768 - 92,27%
Farm Level 2: 4000 - 15 $ - 3 717 - 92,92%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left21
Average Attendance - %17 463 - 97,02%
Average Income per Game1 451 764 $
Year to Date Revenue29 035 272 $
Farm
Home Games Left21
Average Attendance - %6 485 - 92,64%
Average Income per Game152 635 $
Year to Date Revenue3 052 700 $

Expense

Pro Players Total Salaries51 532 000 $
Farm Players Total Salaries2 583 800 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value8 000 000 $
Pro Year To Date Expenses25 701 835 $
Farm Year To Date Expenses1 790 554 $
Pro Salary Cap To Date25 701 835 $
Farm Salary Cap To Date1 790 554 $

Estimate

Pro Estimated Season Revenue30 487 036 $
Farm Estimated Season Revenue3 205 335 $
Pro Remaining Season Days63
Pro Expenses Per Days423 837 $
Pro Estimated Expenses26 701 731 $
Farm Remaining Season Days58
Farm Expenses Per Days30 371 $
Farm Estimated Expenses1 761 518 $
Estimated Season Expenses28 463 249 $
Season Salary Cap63 715 800 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 284 200 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 28 715 800 $
Current Bank Account87 423 501 $
Projected Bank Account92 652 623 $

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)
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)
Victor Mete 742 000 $ (2)
Zach Sanford 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2019 : 51 532 000 $
Year 2020 : 23 767 000 $
Year 2021 : 7 500 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 32 956 000 $
Year 2020 : 16 367 000 $
Year 2021 : 1 000 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 51 532 000 $
Year 2020 : 23 767 000 $
Year 2021 : 7 500 000 $
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)
Dalton Prout 150 000 $ (3)
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)
Marko Dano 80 000 $ (2)
Michael Dal Colle 80 000 $ (3)
Slater Koekkoek 80 000 $ (1)
Tanner Pearson 72 800 $ (3)
Zach Trotman 70 000 $ (2)
Stefan Noesen 66 000 $ (1)
Justin Bailey 65 000 $ (1)
Janis Sprukts 50 000 $ (1)
Vince Hinostroza 50 000 $ (2)
Total Farm Players22
Salary Commitment
Year 2019 : 2 583 800 $
Year 2020 : 1 417 800 $
Year 2021 : 482 800 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 716 300 $
Year 2020 : 740 300 $
Year 2021 : 347 800 $
Year 2022 : 0 $

Detroit



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 200 $ - 4 140 - 69,00%
Level 2: 5000 - 104 $ - 3 450 - 69,00%
Level 3: 2000 - 67 $ - 1 380 - 69,00%
Level 4: 4000 - 41 $ - 2 760 - 69,00%
Luxury : 1000 - 400 $ - 690 - 69,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 788 - 92,92%
Farm Level 2: 4000 - 15 $ - 3 854 - 96,35%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left21
Average Attendance - %12 420 - 69,00%
Average Income per Game2 002 104 $
Year to Date Revenue40 042 080 $
Farm
Home Games Left21
Average Attendance - %6 642 - 94,88%
Average Income per Game155 374 $
Year to Date Revenue3 107 470 $

Expense

Pro Players Total Salaries63 250 000 $
Farm Players Total Salaries2 697 500 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(3 000 000 $)
Pro Year To Date Expenses30 984 156 $
Farm Year To Date Expenses1 891 911 $
Pro Salary Cap To Date30 984 156 $
Farm Salary Cap To Date1 891 911 $

Estimate

Pro Estimated Season Revenue42 044 184 $
Farm Estimated Season Revenue3 262 844 $
Pro Remaining Season Days63
Pro Expenses Per Days518 293 $
Pro Estimated Expenses32 652 459 $
Farm Remaining Season Days58
Farm Expenses Per Days31 335 $
Farm Estimated Expenses1 817 430 $
Estimated Season Expenses34 469 889 $
Season Salary Cap64 447 500 $
Estimate Under Maximum Salary Cap of 65 000 000 $552 500 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 29 447 500 $
Current Bank Account63 861 265 $
Projected Bank Account74 698 404 $

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)
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)
Markus Nutivaara 925 000 $ (2)
Anthony Cirelli 800 000 $ (3)
Tanner Kero 700 000 $ (1)
Marc-André Fleury 500 000 $ (1)
Erik Condra 500 000 $ (1)
Jason Williams 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2019 : 63 250 000 $
Year 2020 : 46 300 000 $
Year 2021 : 35 125 000 $
Year 2022 : 6 100 000 $
Salary Average Commitment
Year 2019 : 22 875 000 $
Year 2020 : 14 350 000 $
Year 2021 : 12 575 000 $
Year 2022 : 1 225 000 $
Salary Cap with 1 Way Contract
Year 2019 : 63 250 000 $
Year 2020 : 46 050 000 $
Year 2021 : 34 625 000 $
Year 2022 : 6 100 000 $

Farm Players Salaries

Brock Nelson 350 000 $ (1)
Kevin Poulin 300 000 $ (3)
Andrew Copp 300 000 $ (2)
Joseph Blandisi 250 000 $ (4)
Phillip Danault 200 000 $ (3)
Eric Gelinas 150 000 $ (1)
Nazem Kadri 120 000 $ (3)
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)
Ty Rattie 80 000 $ (3)
Travis Boyd 80 000 $ (3)
Austin Czarnik 80 000 $ (3)
Devon Toews 80 000 $ (3)
Lucas Wallmark 80 000 $ (3)
Mike Reilly 77 500 $ (2)
Anders Nilsson 50 000 $ (1)
Branislav Mezei 50 000 $ (2)
Total Farm Players20
Salary Commitment
Year 2019 : 2 697 500 $
Year 2020 : 1 870 000 $
Year 2021 : 1 270 000 $
Year 2022 : 250 000 $
Salary Average Commitment
Year 2019 : 1 400 300 $
Year 2020 : 917 800 $
Year 2021 : 607 800 $
Year 2022 : 50 000 $

Edmonton



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 8000 - 80 $ - 6 032 - 75,40%
Level 2: 5000 - 60 $ - 4 835 - 96,69%
Level 3: 3000 - 30 $ - 2 294 - 76,47%
Level 4: 4000 - 25 $ - 3 898 - 97,44%
Luxury : 1000 - 240 $ - 978 - 97,85%
Total Capacity :21000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 28 $ - 2 920 - 97,33%
Farm Level 2: 4000 - 10 $ - 3 944 - 98,59%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left21
Average Attendance - %18 037 - 85,89%
Average Income per Game1 408 482 $
Year to Date Revenue28 169 646 $
Farm
Home Games Left22
Average Attendance - %6 864 - 98,05%
Average Income per Game121 196 $
Year to Date Revenue2 302 730 $

Expense

Pro Players Total Salaries56 167 000 $
Farm Players Total Salaries2 122 550 $
Coaches Total Salaries2 200 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses27 579 006 $
Farm Year To Date Expenses1 437 741 $
Pro Salary Cap To Date27 579 006 $
Farm Salary Cap To Date1 437 741 $

Estimate

Pro Estimated Season Revenue29 578 128 $
Farm Estimated Season Revenue2 666 319 $
Pro Remaining Season Days63
Pro Expenses Per Days468 837 $
Pro Estimated Expenses29 536 731 $
Farm Remaining Season Days58
Farm Expenses Per Days23 920 $
Farm Estimated Expenses1 387 360 $
Estimated Season Expenses30 924 091 $
Season Salary Cap60 489 550 $
Estimate Under Maximum Salary Cap of 65 000 000 $4 510 450 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 25 489 550 $
Current Bank Account33 007 095 $
Projected Bank Account34 327 451 $

Pro Players Salaries

Alexander Ovechkin 8 000 000 $ (2)
Claude Giroux 7 000 000 $ (1)
Tyler Seguin 5 600 000 $ (1)
Mike Hoffman 4 000 000 $ (1)
Andrei Vasilevskiy 4 000 000 $ (5)
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)
Zach Redmond 1 800 000 $ (1)
Josh Manson 1 500 000 $ (4)
Kyle Turris 1 500 000 $ (2)
Radko Gudas 1 250 000 $ (3)
Ryan Ellis 1 200 000 $ (1)
Zemgus Girgensons 1 100 000 $ (1)
Andreas Athanasiou 1 000 000 $ (5)
Mathew Barzal 925 000 $ (2)
Brian Boyle 750 000 $ (2)
Linden Vey 725 000 $ (2)
Brayden Point 667 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2019 : 56 167 000 $
Year 2020 : 24 650 000 $
Year 2021 : 15 750 000 $
Year 2022 : 15 000 000 $
Salary Average Commitment
Year 2019 : 27 317 000 $
Year 2020 : 10 600 000 $
Year 2021 : 7 000 000 $
Year 2022 : 6 425 000 $
Salary Cap with 1 Way Contract
Year 2019 : 56 167 000 $
Year 2020 : 24 650 000 $
Year 2021 : 12 750 000 $
Year 2022 : 11 500 000 $

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)
Sergei Kostitsyn 100 000 $ (2)
Miles Wood 92 500 $ (1)
Adam Pelech 92 500 $ (2)
Pavel Zacha 92 500 $ (1)
Troy Stecher 92 500 $ (1)
Ryan Murphy 83 300 $ (3)
Nikolay Goldobin 83 250 $ (2)
Carter Ashton 81 000 $ (1)
Brendan Lemieux 80 000 $ (3)
Jordan Martinook 80 000 $ (3)
Kyle Clifford 80 000 $ (1)
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 Players22
Salary Commitment
Year 2019 : 2 122 550 $
Year 2020 : 989 050 $
Year 2021 : 243 300 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 565 050 $
Year 2020 : 836 550 $
Year 2021 : 213 300 $
Year 2022 : 0 $

Floride



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 90 $ - 5 483 - 91,39%
Level 2: 5000 - 55 $ - 4 591 - 91,83%
Level 3: 2000 - 30 $ - 1 999 - 99,95%
Level 4: 4000 - 20 $ - 3 835 - 95,87%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 842 - 94,74%
Farm Level 2: 4000 - 15 $ - 3 857 - 96,44%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left20
Average Attendance - %16 909 - 93,94%
Average Income per Game1 299 243 $
Year to Date Revenue27 284 112 $
Farm
Home Games Left21
Average Attendance - %6 699 - 95,71%
Average Income per Game157 333 $
Year to Date Revenue3 146 655 $

Expense

Pro Players Total Salaries61 750 500 $
Farm Players Total Salaries1 447 500 $
Coaches Total Salaries1 200 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses30 414 900 $
Farm Year To Date Expenses1 066 077 $
Pro Salary Cap To Date30 414 900 $
Farm Salary Cap To Date1 066 077 $

Estimate

Pro Estimated Season Revenue25 984 869 $
Farm Estimated Season Revenue3 303 988 $
Pro Remaining Season Days63
Pro Expenses Per Days506 915 $
Pro Estimated Expenses31 935 645 $
Farm Remaining Season Days58
Farm Expenses Per Days17 352 $
Farm Estimated Expenses1 006 416 $
Estimated Season Expenses32 942 061 $
Season Salary Cap64 398 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $602 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 29 398 000 $
Current Bank Account17 299 457 $
Projected Bank Account13 646 253 $

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 (Out of Payroll) 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 - 110 $ - 5 614 - 86,37%
Level 2: 5500 - 90 $ - 4 649 - 84,52%
Level 3: 3000 - 40 $ - 2 365 - 78,83%
Level 4: 4000 - 29 $ - 3 758 - 93,95%
Luxury : 2000 - 220 $ - 1 560 - 78,00%
Total Capacity :21000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 25 $ - 2 939 - 97,95%
Farm Level 2: 4000 - 15 $ - 3 746 - 93,65%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left21
Average Attendance - %17 946 - 85,46%
Average Income per Game1 461 099 $
Year to Date Revenue29 221 978 $
Farm
Home Games Left21
Average Attendance - %6 685 - 95,50%
Average Income per Game129 655 $
Year to Date Revenue2 593 105 $

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 Expenses28 439 040 $
Farm Year To Date Expenses850 440 $
Pro Salary Cap To Date28 439 040 $
Farm Salary Cap To Date850 440 $

Estimate

Pro Estimated Season Revenue30 683 077 $
Farm Estimated Season Revenue2 722 760 $
Pro Remaining Season Days63
Pro Expenses Per Days473 984 $
Pro Estimated Expenses29 860 992 $
Farm Remaining Season Days58
Farm Expenses Per Days14 174 $
Farm Estimated Expenses822 092 $
Estimated Season Expenses30 683 084 $
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 Account73 322 898 $
Projected Bank Account76 045 651 $

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 $ - 5 648 - 94,13%
Level 2: 5000 - 60 $ - 4 660 - 93,20%
Level 3: 2000 - 40 $ - 1 783 - 89,15%
Level 4: 4000 - 30 $ - 3 006 - 75,15%
Luxury : 1000 - 280 $ - 856 - 85,60%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 25 $ - 2 925 - 97,49%
Farm Level 2: 4000 - 7 $ - 3 998 - 99,96%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left20
Average Attendance - %15 953 - 88,63%
Average Income per Game1 528 562 $
Year to Date Revenue32 099 802 $
Farm
Home Games Left20
Average Attendance - %6 923 - 98,90%
Average Income per Game101 103 $
Year to Date Revenue2 123 173 $

Expense

Pro Players Total Salaries60 103 000 $
Farm Players Total Salaries2 355 000 $
Coaches Total Salaries978 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses29 659 980 $
Farm Year To Date Expenses1 433 053 $
Pro Salary Cap To Date29 659 980 $
Farm Salary Cap To Date1 433 053 $

Estimate

Pro Estimated Season Revenue30 571 240 $
Farm Estimated Season Revenue2 022 070 $
Pro Remaining Season Days63
Pro Expenses Per Days492 707 $
Pro Estimated Expenses31 040 541 $
Farm Remaining Season Days58
Farm Expenses Per Days24 008 $
Farm Estimated Expenses1 392 464 $
Estimated Season Expenses32 433 005 $
Season Salary Cap63 436 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 564 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 28 436 000 $
Current Bank Account70 388 014 $
Projected Bank Account70 548 319 $

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)
Oscar Lindberg 125 000 $ (4)
Jonathan Bernier 125 000 $ (1)
Mason Raymond 125 000 $ (2)
Robert Hagg 97 500 $ (2)
Kyle Connor 92 500 $ (2)
Esa Lindell 92 500 $ (1)
Gustav Forsling 92 500 $ (1)
Jimmy Vesey 92 500 $ (1)
William Nylander 92 500 $ (1)
Tyler Bertuzzi 90 000 $ (2)
Ville Koistinen 65 000 $ (1)
Corey Potter 65 000 $ (1)
Alexander Perezhogin 50 000 $ (1)
Lars Haugen 50 000 $ (1)
Patrick Thoresen 50 000 $ (1)
Jeff Taffe 50 000 $ (1)
Brad Richardson 50 000 $ (1)
Total Farm Players21
Salary Commitment
Year 2019 : 2 355 000 $
Year 2020 : 1 105 000 $
Year 2021 : 700 000 $
Year 2022 : 700 000 $
Salary Average Commitment
Year 2019 : 1 385 000 $
Year 2020 : 490 000 $
Year 2021 : 150 000 $
Year 2022 : 150 000 $

Nashville



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 90 $ - 5 602 - 93,37%
Level 2: 5000 - 55 $ - 4 736 - 94,73%
Level 3: 2000 - 32 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 3 840 - 95,99%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 770 - 92,32%
Farm Level 2: 4000 - 15 $ - 3 824 - 95,60%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left20
Average Attendance - %17 178 - 95,43%
Average Income per Game1 349 615 $
Year to Date Revenue28 341 918 $
Farm
Home Games Left20
Average Attendance - %6 594 - 94,19%
Average Income per Game154 298 $
Year to Date Revenue3 240 250 $

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 Expenses29 517 060 $
Farm Year To Date Expenses1 166 940 $
Pro Salary Cap To Date29 517 060 $
Farm Salary Cap To Date1 166 940 $

Estimate

Pro Estimated Season Revenue26 992 303 $
Farm Estimated Season Revenue3 085 952 $
Pro Remaining Season Days63
Pro Expenses Per Days491 951 $
Pro Estimated Expenses30 992 913 $
Farm Remaining Season Days58
Farm Expenses Per Days19 449 $
Farm Estimated Expenses1 128 042 $
Estimated Season Expenses32 120 955 $
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 Account8 694 209 $
Projected Bank Account6 651 509 $

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 $ - 6 320 - 79,00%
Level 2: 6000 - 55 $ - 4 775 - 79,59%
Level 3: 3000 - 30 $ - 2 372 - 79,08%
Level 4: 5000 - 20 $ - 4 097 - 81,94%
Luxury : 3000 - 145 $ - 2 370 - 79,00%
Total Capacity :25000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 795 - 93,16%
Farm Level 2: 4000 - 15 $ - 3 828 - 95,70%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left20
Average Attendance - %19 935 - 79,74%
Average Income per Game1 631 759 $
Year to Date Revenue34 266 936 $
Farm
Home Games Left21
Average Attendance - %6 623 - 94,61%
Average Income per Game155 235 $
Year to Date Revenue3 104 705 $

Expense

Pro Players Total Salaries60 558 000 $
Farm Players Total Salaries2 200 000 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses30 052 707 $
Farm Year To Date Expenses1 375 404 $
Pro Salary Cap To Date30 052 707 $
Farm Salary Cap To Date1 375 404 $

Estimate

Pro Estimated Season Revenue32 635 177 $
Farm Estimated Season Revenue3 259 940 $
Pro Remaining Season Days63
Pro Expenses Per Days501 285 $
Pro Estimated Expenses31 580 955 $
Farm Remaining Season Days58
Farm Expenses Per Days22 881 $
Farm Estimated Expenses1 327 098 $
Estimated Season Expenses32 908 053 $
Season Salary Cap64 358 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $642 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 29 358 000 $
Current Bank Account125 750 911 $
Projected Bank Account128 737 975 $

Pro Players Salaries

Torey Krug 6 000 000 $ (4)
Alexander Steen 5 200 000 $ (1)
Michael Grabner 5 000 000 $ (1)
Erik Johnson 5 000 000 $ (2)
Semyon Varlamov 5 000 000 $ (1)
Ryan O'Reilly 5 000 000 $ (3)
Teuvo Teravainen 4 000 000 $ (5)
Travis Zajac 4 000 000 $ (1)
Mikko Koivu 4 000 000 $ (1)
Peter Holland (1 Way Contract) 3 500 000 $ (1)
-1 Way Contract Salary Cap : 3 500 000 $
Lars Eller 3 000 000 $ (1)
Ben Hutton 2 000 000 $ (2)
Danny DeKeyser 1 500 000 $ (2)
Jacob Josefson 1 000 000 $ (1)
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)
Matt Calvert 800 000 $ (1)
Mikkel Boedker 700 000 $ (2)
Patrick Maroon 600 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2019 : 60 558 000 $
Year 2020 : 25 000 000 $
Year 2021 : 15 800 000 $
Year 2022 : 10 000 000 $
Salary Average Commitment
Year 2019 : 33 783 000 $
Year 2020 : 4 725 000 $
Year 2021 : 2 300 000 $
Year 2022 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2019 : 60 558 000 $
Year 2020 : 25 000 000 $
Year 2021 : 15 800 000 $
Year 2022 : 10 000 000 $

Farm Players Salaries

Jiri Sekac 300 000 $ (2)
Joakim Nordstrom 250 000 $ (2)
Tom Kuhnhackl 200 000 $ (2)
Cody Eakin 190 000 $ (1)
Alex Petrovic 150 000 $ (1)
Ty Wishart 100 000 $ (3)
Miikka Salomaki 100 000 $ (3)
Riley Nash 100 000 $ (2)
Casey Cizikas 100 000 $ (1)
Karri Ramo 80 000 $ (1)
Pontus Aberg 80 000 $ (3)
Marc Methot 80 000 $ (1)
Marcus Foligno 80 000 $ (2)
Jonathan Ericsson 80 000 $ (1)
Rudolfs Balcers 80 000 $ (3)
Steven Kampfer 80 000 $ (1)
Dustin Boyd 50 000 $ (1)
Marek Schwarz 50 000 $ (2)
Joakim Lindstrom 50 000 $ (2)
Total Farm Players19
Salary Commitment
Year 2019 : 2 200 000 $
Year 2020 : 1 390 000 $
Year 2021 : 360 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 177 500 $
Year 2020 : 702 500 $
Year 2021 : 260 000 $
Year 2022 : 0 $

New York R



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 120 $ - 5 040 - 84,00%
Level 2: 5000 - 80 $ - 4 200 - 84,00%
Level 3: 2000 - 60 $ - 1 680 - 84,00%
Level 4: 4000 - 40 $ - 3 360 - 84,00%
Luxury : 1500 - 250 $ - 1 260 - 84,00%
Total Capacity :18500
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 40 $ - 2 520 - 84,00%
Farm Level 2: 4000 - 20 $ - 3 360 - 84,00%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left20
Average Attendance - %15 540 - 84,00%
Average Income per Game1 789 200 $
Year to Date Revenue37 573 200 $
Farm
Home Games Left21
Average Attendance - %5 880 - 84,00%
Average Income per Game168 000 $
Year to Date Revenue3 360 000 $

Expense

Pro Players Total Salaries55 275 000 $
Farm Players Total Salaries1 695 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value550 000 $
Pro Year To Date Expenses27 451 200 $
Farm Year To Date Expenses1 116 120 $
Pro Salary Cap To Date27 451 200 $
Farm Salary Cap To Date1 116 120 $

Estimate

Pro Estimated Season Revenue35 784 000 $
Farm Estimated Season Revenue3 528 000 $
Pro Remaining Season Days63
Pro Expenses Per Days457 520 $
Pro Estimated Expenses28 823 760 $
Farm Remaining Season Days58
Farm Expenses Per Days18 602 $
Farm Estimated Expenses1 078 916 $
Estimated Season Expenses29 902 676 $
Season Salary Cap59 020 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $5 980 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 24 020 000 $
Current Bank Account69 101 043 $
Projected Bank Account78 510 367 $

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)
Keith Yandle 2 500 000 $ (2)
Dan Hamhuis 2 500 000 $ (2)
Cory Conacher 2 500 000 $ (2)
Mike Weber 2 000 000 $ (1)
Tyler Bozak 2 000 000 $ (1)
Jimmy Hayes 2 000 000 $ (2)
Brian Flynn 1 500 000 $ (1)
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)
Chad Johnson 500 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2019 : 55 275 000 $
Year 2020 : 42 025 000 $
Year 2021 : 17 925 000 $
Year 2022 : 10 925 000 $
Salary Average Commitment
Year 2019 : 16 204 500 $
Year 2020 : 11 204 500 $
Year 2021 : 3 062 500 $
Year 2022 : 1 425 000 $
Salary Cap with 1 Way Contract
Year 2019 : 55 275 000 $
Year 2020 : 42 025 000 $
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 $ - 5 583 - 93,04%
Level 2: 5000 - 60 $ - 4 600 - 92,01%
Level 3: 2000 - 35 $ - 1 998 - 99,90%
Level 4: 4000 - 20 $ - 3 879 - 96,98%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 848 - 94,93%
Farm Level 2: 4000 - 15 $ - 3 804 - 95,10%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left20
Average Attendance - %17 060 - 94,78%
Average Income per Game1 418 155 $
Year to Date Revenue29 781 264 $
Farm
Home Games Left21
Average Attendance - %6 652 - 95,03%
Average Income per Game156 740 $
Year to Date Revenue3 134 800 $

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 Expenses29 552 700 $
Farm Year To Date Expenses2 123 640 $
Pro Salary Cap To Date29 552 700 $
Farm Salary Cap To Date2 123 640 $

Estimate

Pro Estimated Season Revenue28 363 109 $
Farm Estimated Season Revenue3 291 540 $
Pro Remaining Season Days63
Pro Expenses Per Days492 545 $
Pro Estimated Expenses31 030 335 $
Farm Remaining Season Days58
Farm Expenses Per Days35 394 $
Farm Estimated Expenses2 052 852 $
Estimated Season Expenses33 083 187 $
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 Account43 827 044 $
Projected Bank Account42 398 506 $

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 $ - 3 478 - 86,95%
Level 2: 5000 - 120 $ - 3 300 - 66,00%
Level 3: 6000 - 90 $ - 3 960 - 66,00%
Level 4: 8000 - 60 $ - 5 280 - 66,00%
Luxury : 2000 - 200 $ - 1 344 - 67,21%
Total Capacity :25000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 40 $ - 2 140 - 71,35%
Farm Level 2: 4000 - 20 $ - 2 666 - 66,66%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left20
Average Attendance - %17 362 - 69,45%
Average Income per Game2 231 743 $
Year to Date Revenue46 866 600 $
Farm
Home Games Left21
Average Attendance - %4 807 - 68,67%
Average Income per Game138 941 $
Year to Date Revenue2 778 820 $

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 Expenses26 811 849 $
Farm Year To Date Expenses1 360 569 $
Pro Salary Cap To Date26 811 849 $
Farm Salary Cap To Date1 360 569 $

Estimate

Pro Estimated Season Revenue44 634 857 $
Farm Estimated Season Revenue2 917 761 $
Pro Remaining Season Days63
Pro Expenses Per Days437 100 $
Pro Estimated Expenses27 537 300 $
Farm Remaining Season Days58
Farm Expenses Per Days23 694 $
Farm Estimated Expenses1 374 252 $
Estimated Season Expenses28 911 552 $
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 Account127 211 351 $
Projected Bank Account145 852 417 $

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 - 110 $ - 4 779 - 79,65%
Level 2: 5000 - 90 $ - 3 601 - 72,02%
Level 3: 2000 - 40 $ - 1 790 - 89,50%
Level 4: 4000 - 35 $ - 2 895 - 72,38%
Luxury : 1000 - 240 $ - 949 - 94,88%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 45 $ - 1 910 - 63,66%
Farm Level 2: 4000 - 25 $ - 2 158 - 53,95%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left20
Average Attendance - %14 014 - 77,86%
Average Income per Game1 486 827 $
Year to Date Revenue31 223 376 $
Farm
Home Games Left20
Average Attendance - %4 068 - 58,11%
Average Income per Game137 106 $
Year to Date Revenue2 879 220 $

Expense

Pro Players Total Salaries55 737 000 $
Farm Players Total Salaries2 098 250 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value3 000 000 $
Pro Year To Date Expenses27 615 354 $
Farm Year To Date Expenses1 307 179 $
Pro Salary Cap To Date27 615 354 $
Farm Salary Cap To Date1 307 179 $

Estimate

Pro Estimated Season Revenue29 736 549 $
Farm Estimated Season Revenue2 742 114 $
Pro Remaining Season Days63
Pro Expenses Per Days461 276 $
Pro Estimated Expenses29 060 388 $
Farm Remaining Season Days58
Farm Expenses Per Days22 019 $
Farm Estimated Expenses1 277 102 $
Estimated Season Expenses30 337 490 $
Season Salary Cap62 335 250 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 664 750 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 27 335 250 $
Current Bank Account7 504 223 $
Projected Bank Account9 645 396 $

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)
Marc-Édouard Vlasic 3 500 000 $ (2)
Jakob Silfverberg 3 500 000 $ (3)
Derek Roy (1 Way Contract) 2 611 000 $ (2)
Tomas Hertl 2 000 000 $ (3)
Carey Price (1 Way Contract) 2 000 000 $ (2)
Mike Smith 1 200 000 $ (1)
T.J. Hensick 1 100 000 $ (1)
Keaton Ellerby 1 050 000 $ (2)
Timo Meier 925 000 $ (1)
Brady Skjei 925 000 $ (1)
Ryan Hartman 833 000 $ (1)
Michael Raffl (1 Way Contract) 750 000 $ (2)
Kevin Labanc 743 000 $ (1)
Mark Arcobello 600 000 $ (2)
Chad Ruhwedle 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2019 : 55 737 000 $
Year 2020 : 49 511 000 $
Year 2021 : 27 200 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 30 162 000 $
Year 2020 : 23 936 000 $
Year 2021 : 2 925 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 55 737 000 $
Year 2020 : 49 511 000 $
Year 2021 : 25 000 000 $
Year 2022 : 0 $

Farm Players Salaries

Ryan Miller 350 000 $ (1)
Mathieu Perreault 100 000 $ (1)
Matthew Tkachuk 92 500 $ (1)
Brady Tkatchuk 92 500 $ (3)
Rasmus Dahlin 92 500 $ (3)
Nick Schmaltz 92 500 $ (1)
Nicolas Deslauriers 90 000 $ (3)
Mikhail Sergachev 83 250 $ (2)
Troy Terry 80 000 $ (3)
Oscar Lindblom 80 000 $ (3)
Henrik Borgstrom 80 000 $ (3)
Curtis Mckenzie 65 000 $ (3)
Shawn Matthias 50 000 $ (2)
Alexander Sulzer 50 000 $ (2)
Adam McQuaid 50 000 $ (2)
Matt Tennyson 50 000 $ (1)
Eddie Lack 50 000 $ (2)
Matt D'Agostini 50 000 $ (2)
Marc Staal 50 000 $ (2)
Vladimir Sobotka 50 000 $ (2)
David Desharnais 50 000 $ (2)
Tom Wandell 50 000 $ (2)
Alexander Edler 50 000 $ (2)
Viktor Antipin 50 000 $ (2)
Jack Skille 50 000 $ (2)
Cam Ward 50 000 $ (2)
Matt Beleskey 50 000 $ (2)
Marc-Andre Gragnani 50 000 $ (2)
Total Farm Players28
Salary Commitment
Year 2019 : 2 098 250 $
Year 2020 : 1 413 250 $
Year 2021 : 580 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 2 023 250 $
Year 2020 : 1 388 250 $
Year 2021 : 555 000 $
Year 2022 : 0 $

Tampa Bay



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 984 - 99,73%
Level 2: 5000 - 60 $ - 4 963 - 99,27%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 3 990 - 99,75%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 762 - 92,07%
Farm Level 2: 4000 - 15 $ - 3 827 - 95,68%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left20
Average Attendance - %17 937 - 99,65%
Average Income per Game1 519 134 $
Year to Date Revenue31 901 808 $
Farm
Home Games Left21
Average Attendance - %6 589 - 94,13%
Average Income per Game154 076 $
Year to Date Revenue3 081 525 $

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 Expenses27 491 700 $
Farm Year To Date Expenses1 379 640 $
Pro Salary Cap To Date27 491 700 $
Farm Salary Cap To Date1 379 640 $

Estimate

Pro Estimated Season Revenue30 382 674 $
Farm Estimated Season Revenue3 235 601 $
Pro Remaining Season Days63
Pro Expenses Per Days458 195 $
Pro Estimated Expenses28 866 285 $
Farm Remaining Season Days58
Farm Expenses Per Days22 994 $
Farm Estimated Expenses1 333 652 $
Estimated Season Expenses30 199 937 $
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 Account16 111 993 $
Projected Bank Account19 530 331 $

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 $ - 5 735 - 76,47%
Level 2: 6000 - 55 $ - 4 745 - 79,09%
Level 3: 3500 - 25 $ - 2 338 - 66,79%
Level 4: 5500 - 17 $ - 4 173 - 75,88%
Luxury : 2500 - 160 $ - 1 600 - 64,00%
Total Capacity :25000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 777 - 92,56%
Farm Level 2: 4000 - 15 $ - 3 845 - 96,12%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left20
Average Attendance - %18 591 - 74,36%
Average Income per Game1 395 031 $
Year to Date Revenue29 295 645 $
Farm
Home Games Left21
Average Attendance - %6 621 - 94,59%
Average Income per Game154 855 $
Year to Date Revenue3 097 100 $

Expense

Pro Players Total Salaries53 939 000 $
Farm Players Total Salaries1 972 500 $
Coaches Total Salaries1 630 000 $
Luxury Taxe Total0 $
Special Salary Cap Value5 400 000 $
Pro Year To Date Expenses27 407 325 $
Farm Year To Date Expenses1 371 184 $
Pro Salary Cap To Date27 407 325 $
Farm Salary Cap To Date1 371 184 $

Estimate

Pro Estimated Season Revenue27 900 614 $
Farm Estimated Season Revenue3 251 955 $
Pro Remaining Season Days63
Pro Expenses Per Days446 659 $
Pro Estimated Expenses28 139 517 $
Farm Remaining Season Days58
Farm Expenses Per Days22 055 $
Farm Estimated Expenses1 279 190 $
Estimated Season Expenses29 418 707 $
Season Salary Cap62 941 500 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 058 500 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 27 941 500 $
Current Bank Account19 410 403 $
Projected Bank Account21 144 265 $

Pro Players Salaries

Brandon Pirri 5 000 000 $ (1)
T.J Oshie 5 000 000 $ (3)
Colton Parayko 4 500 000 $ (3)
Hampus Lindholm 4 500 000 $ (3)
Jeff Schultz 4 000 000 $ (1)
Wayne Simmonds 4 000 000 $ (2)
Jack Johnson 3 500 000 $ (1)
Dustin Jeffrey 3 000 000 $ (1)
Nick Foligno 3 000 000 $ (1)
Viacheslav Voynov 2 850 000 $ (2)
Mike Santorelli 2 500 000 $ (1)
Vladislav Namestnikov 2 274 000 $ (3)
Cam Talbot (1 Way Contract) 2 000 000 $ (2)
Carter Hutton (1 Way Contract) 2 000 000 $ (2)
Sam Bennett 1 500 000 $ (4)
Auston Matthews 925 000 $ (1)
Connor Brown 925 000 $ (1)
Travis Dermott 832 500 $ (2)
Kasperi Kapanen 832 500 $ (2)
Andreas Johnsson 800 000 $ (3)
Total Pro Players20
Salary Commitment
Year 2019 : 53 939 000 $
Year 2020 : 32 089 000 $
Year 2021 : 20 074 000 $
Year 2022 : 1 500 000 $
Salary Average Commitment
Year 2019 : 26 839 000 $
Year 2020 : 11 039 000 $
Year 2021 : 4 524 000 $
Year 2022 : 500 000 $
Salary Cap with 1 Way Contract
Year 2019 : 53 939 000 $
Year 2020 : 31 089 000 $
Year 2021 : 18 574 000 $
Year 2022 : 1 500 000 $

Farm Players Salaries

Sami Vatanen 300 000 $ (3)
Connor Hellebuyck 270 000 $ (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)
Saku Maenalanen 80 000 $ (3)
Christoffer Ehn 80 000 $ (3)
Matt Taormina 50 000 $ (2)
Chris Butler 50 000 $ (2)
Keith Aulie 50 000 $ (2)
Maxim Afinogenov 50 000 $ (1)
Alexander Burmistrov 50 000 $ (1)
Chris Conner 50 000 $ (2)
Nigel Dawes 50 000 $ (2)
Fedor Tyutin 50 000 $ (2)
Michael Sgarbossa 50 000 $ (1)
Chris Thorburn 50 000 $ (2)
Anton Volchenkov 50 000 $ (2)
Total Farm Players20
Salary Commitment
Year 2019 : 1 972 500 $
Year 2020 : 1 480 000 $
Year 2021 : 660 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 297 500 $
Year 2020 : 931 000 $
Year 2021 : 331 000 $
Year 2022 : 0 $

Vancouver



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 200 $ - 4 440 - 74,00%
Level 2: 5000 - 105 $ - 3 700 - 74,00%
Level 3: 2000 - 70 $ - 1 480 - 74,00%
Level 4: 4000 - 45 $ - 2 960 - 74,00%
Luxury : 1000 - 400 $ - 740 - 74,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 824 - 94,13%
Farm Level 2: 4000 - 15 $ - 3 818 - 95,45%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left21
Average Attendance - %13 320 - 74,00%
Average Income per Game2 171 160 $
Year to Date Revenue43 423 200 $
Farm
Home Games Left21
Average Attendance - %6 642 - 94,88%
Average Income per Game156 104 $
Year to Date Revenue3 122 085 $

Expense

Pro Players Total Salaries56 485 000 $
Farm Players Total Salaries2 550 600 $
Coaches Total Salaries1 750 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses28 107 314 $
Farm Year To Date Expenses1 739 670 $
Pro Salary Cap To Date28 107 314 $
Farm Salary Cap To Date1 739 670 $

Estimate

Pro Estimated Season Revenue45 594 360 $
Farm Estimated Season Revenue3 278 189 $
Pro Remaining Season Days63
Pro Expenses Per Days467 358 $
Pro Estimated Expenses29 443 554 $
Farm Remaining Season Days58
Farm Expenses Per Days27 971 $
Farm Estimated Expenses1 622 318 $
Estimated Season Expenses31 065 872 $
Season Salary Cap60 785 600 $
Estimate Under Maximum Salary Cap of 65 000 000 $4 214 400 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 25 785 600 $
Current Bank Account60 907 359 $
Projected Bank Account78 714 036 $

Pro Players Salaries

Zach Parise 5 500 000 $ (2)
Brayden Schenn 5 000 000 $ (2)
Thomas Vanek 5 000 000 $ (2)
Calvin Pickard 4 510 000 $ (2)
Tobias Rieder 3 425 000 $ (3)
Melker Karlsson 3 025 000 $ (3)
Bryan Little 3 000 000 $ (1)
Josh Bailey 3 000 000 $ (2)
Erik Haula 3 000 000 $ (3)
Brandon Dubinsky 2 500 000 $ (3)
Colin Miller 2 500 000 $ (3)
Philip Larsen 2 500 000 $ (2)
Mika Zibanejad 2 500 000 $ (1)
Gustav Nyquist 2 350 000 $ (2)
Philipp Grubauer 2 250 000 $ (2)
Rasmus Ristolainen 1 750 000 $ (2)
Noah Hanifin 1 750 000 $ (4)
Nino Niederreiter 1 200 000 $ (1)
Dylan Olsen 1 050 000 $ (1)
Scott Mayfield 675 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2019 : 56 485 000 $
Year 2020 : 48 560 000 $
Year 2021 : 16 700 000 $
Year 2022 : 2 500 000 $
Salary Average Commitment
Year 2019 : 12 271 000 $
Year 2020 : 9 126 000 $
Year 2021 : 3 850 000 $
Year 2022 : 500 000 $
Salary Cap with 1 Way Contract
Year 2019 : 56 485 000 $
Year 2020 : 48 060 000 $
Year 2021 : 16 200 000 $
Year 2022 : 1 750 000 $

Farm Players Salaries

Teddy Purcell 250 000 $ (1)
Luke Schenn 240 000 $ (2)
Kevin Hayes 200 000 $ (2)
Joel Armia 200 000 $ (3)
Lucas Lessio 153 300 $ (3)
John Moore 150 000 $ (1)
Brenden Dillon 150 000 $ (1)
Brett Carson 110 000 $ (1)
Matt Hunwick 100 000 $ (1)
Corey Tropp 85 000 $ (2)
Frank Vatrano 84 300 $ (1)
Carl Dahlstrom 80 000 $ (3)
Colin White 80 000 $ (3)
Jason Dickinson 80 000 $ (3)
Jordan Greenway 80 000 $ (3)
Laurent Brossoit 75 000 $ (3)
Linus Ullmark 70 000 $ (1)
Alan Quine 65 000 $ (1)
Evan Rodrigues 65 000 $ (2)
Brendan Leipsic 65 000 $ (2)
Connor Carrick 63 000 $ (1)
Ryan Stanton 55 000 $ (2)
Tyler Graovac 50 000 $ (1)
Total Farm Players23
Salary Commitment
Year 2019 : 2 550 600 $
Year 2020 : 1 458 300 $
Year 2021 : 748 300 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 765 600 $
Year 2020 : 903 300 $
Year 2021 : 528 300 $
Year 2022 : 0 $

Vegas



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 708 - 95,14%
Level 2: 5000 - 60 $ - 4 712 - 94,24%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 977 - 99,42%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 695 - 89,82%
Farm Level 2: 4000 - 15 $ - 3 778 - 94,45%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left21
Average Attendance - %17 397 - 96,65%
Average Income per Game1 443 661 $
Year to Date Revenue28 873 224 $
Farm
Home Games Left21
Average Attendance - %6 473 - 92,46%
Average Income per Game150 981 $
Year to Date Revenue3 019 610 $

Expense

Pro Players Total Salaries57 808 000 $
Farm Players Total Salaries1 202 500 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(1 900 000 $)
Pro Year To Date Expenses30 293 758 $
Farm Year To Date Expenses873 658 $
Pro Salary Cap To Date30 293 758 $
Farm Salary Cap To Date873 658 $

Estimate

Pro Estimated Season Revenue30 316 885 $
Farm Estimated Season Revenue3 170 590 $
Pro Remaining Season Days63
Pro Expenses Per Days478 114 $
Pro Estimated Expenses30 121 182 $
Farm Remaining Season Days58
Farm Expenses Per Days14 428 $
Farm Estimated Expenses836 824 $
Estimated Season Expenses30 958 006 $
Season Salary Cap58 610 500 $
Estimate Under Maximum Salary Cap of 65 000 000 $6 389 500 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 23 610 500 $
Current Bank Account21 481 173 $
Projected Bank Account24 010 642 $

Pro Players Salaries

Evgeni Malkin 8 250 000 $ (3)
Steven Stamkos 6 500 000 $ (2)
Jonathan Quick 6 500 000 $ (2)
P.K. Subban 6 250 000 $ (1)
James Neal 6 000 000 $ (1)
Sean Couturier 6 000 000 $ (3)
John Klingberg 5 000 000 $ (4)
David Pastrnak 2 100 000 $ (3)
J.T. Miller 2 000 000 $ (3)
Brayden McNabb 1 500 000 $ (3)
Dion Phaneuf 1 100 000 $ (1)
Yanni Gourde 925 000 $ (2)
Patrick Laine 925 000 $ (1)
Ivan Provorov 925 000 $ (1)
Nic Petan 833 000 $ (1)
Juho Lammikko 800 000 $ (3)
Ivan Barbashev 650 000 $ (1)
Alec Martinez 525 000 $ (2)
Niklas Backstrom 525 000 $ (2)
Remi Elie 500 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2019 : 57 808 000 $
Year 2020 : 42 825 000 $
Year 2021 : 29 150 000 $
Year 2022 : 5 000 000 $
Salary Average Commitment
Year 2019 : 21 445 500 $
Year 2020 : 12 662 500 $
Year 2021 : 9 687 500 $
Year 2022 : 925 000 $
Salary Cap with 1 Way Contract
Year 2019 : 57 808 000 $
Year 2020 : 41 125 000 $
Year 2021 : 25 650 000 $
Year 2022 : 5 000 000 $

Farm Players Salaries

Joni Ortio 200 000 $ (1)
Patrik Berglund 52 500 $ (2)
Jussi Jokinen 50 000 $ (2)
Wojtek Wolski 50 000 $ (2)
Kyle Brodziak 50 000 $ (2)
Marc-Antoine Pouliot 50 000 $ (2)
Nate Thompson 50 000 $ (2)
Jesse Schultz 50 000 $ (2)
Nathan Paetsch 50 000 $ (2)
Aaron Johnson 50 000 $ (2)
Danny Richmond 50 000 $ (1)
Kevin Dallman 50 000 $ (2)
Bobby Sanguinetti 50 000 $ (2)
David Schlemko 50 000 $ (2)
Scott Wedgewood 50 000 $ (2)
Trevor Lewis 50 000 $ (2)
Artem Anisimov 50 000 $ (2)
Bill Thomas 50 000 $ (2)
David Clarkson 50 000 $ (2)
Tim Kennedy 50 000 $ (2)
Kris Russell 50 000 $ (2)
Total Farm Players21
Salary Commitment
Year 2019 : 1 202 500 $
Year 2020 : 952 500 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 052 500 $
Year 2020 : 952 500 $
Year 2021 : 0 $
Year 2022 : 0 $

Washington



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 90 $ - 5 870 - 97,84%
Level 2: 5000 - 50 $ - 4 763 - 95,26%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 3 893 - 97,32%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 45 $ - 1 808 - 60,26%
Farm Level 2: 4000 - 25 $ - 1 984 - 49,61%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left20
Average Attendance - %17 526 - 97,37%
Average Income per Game1 360 536 $
Year to Date Revenue28 571 262 $
Farm
Home Games Left21
Average Attendance - %3 792 - 54,17%
Average Income per Game130 952 $
Year to Date Revenue2 619 035 $

Expense

Pro Players Total Salaries59 966 000 $
Farm Players Total Salaries1 734 250 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses29 488 299 $
Farm Year To Date Expenses1 062 303 $
Pro Salary Cap To Date29 488 299 $
Farm Salary Cap To Date1 062 303 $

Estimate

Pro Estimated Season Revenue27 210 726 $
Farm Estimated Season Revenue2 749 987 $
Pro Remaining Season Days63
Pro Expenses Per Days495 659 $
Pro Estimated Expenses31 226 517 $
Farm Remaining Season Days58
Farm Expenses Per Days18 934 $
Farm Estimated Expenses1 098 172 $
Estimated Season Expenses32 324 689 $
Season Salary Cap63 200 250 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 799 750 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 28 200 250 $
Current Bank Account37 971 565 $
Projected Bank Account35 607 589 $

Pro Players Salaries

Alex Pietrangelo 5 500 000 $ (2)
Loui Eriksson 5 250 000 $ (2)
Nikita Zadorov 5 025 000 $ (4)
Ryan Getzlaf 5 000 000 $ (3)
Tyson Barrie 5 000 000 $ (4)
Sean Monahan 4 700 000 $ (2)
Mathew Dumba 4 500 000 $ (2)
Anthony Duclair 4 000 000 $ (4)
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)
Nick Shore 2 000 000 $ (3)
Dustin Tokarski 1 500 000 $ (2)
Nico Hischier 925 000 $ (2)
Kevin Fiala 833 000 $ (1)
Josh Morrissey 833 000 $ (1)
Jesperi Kotkaniemi 750 000 $ (3)
Mikael Backlund 600 000 $ (1)
Denis Shapavalov 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2019 : 59 966 000 $
Year 2020 : 54 900 000 $
Year 2021 : 29 525 000 $
Year 2022 : 14 025 000 $
Salary Average Commitment
Year 2019 : 20 881 000 $
Year 2020 : 17 715 000 $
Year 2021 : 13 125 000 $
Year 2022 : 9 525 000 $
Salary Cap with 1 Way Contract
Year 2019 : 59 966 000 $
Year 2020 : 53 700 000 $
Year 2021 : 28 325 000 $
Year 2022 : 14 025 000 $

Farm Players Salaries

Sam Reinhart 200 000 $ (4)
Alex Stalock 200 000 $ (1)
Connor Murphy 150 000 $ (3)
Nikita Nesterov 100 000 $ (3)
Devante Smith-Pelly 100 000 $ (2)
Samuel Girard 74 250 $ (2)
Colton Gillies 60 000 $ (1)
Kyle Quincey 50 000 $ (2)
Barry Brust 50 000 $ (2)
Alexandre Picard 50 000 $ (1)
Alexandre Giroux 50 000 $ (1)
Jordan Nolan 50 000 $ (2)
Matt Corrente 50 000 $ (2)
Alexander Svitov 50 000 $ (1)
Derek Joslin 50 000 $ (2)
John Mitchell 50 000 $ (2)
Justin Braun 50 000 $ (2)
Colin McDonald 50 000 $ (2)
Alexei Emelin 50 000 $ (2)
Hannu Toivonen 50 000 $ (2)
Lee Stempniak 50 000 $ (2)
Alexei Mikhnov 50 000 $ (1)
Michael Frolik 50 000 $ (2)
Andrew Cogliano 50 000 $ (2)
Total Farm Players24
Salary Commitment
Year 2019 : 1 734 250 $
Year 2020 : 1 274 250 $
Year 2021 : 450 000 $
Year 2022 : 200 000 $
Salary Average Commitment
Year 2019 : 1 361 750 $
Year 2020 : 999 250 $
Year 2021 : 225 000 $
Year 2022 : 50 000 $

Winnipeg



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 7000 - 90 $ - 5 853 - 83,62%
Level 2: 6000 - 57 $ - 4 741 - 79,02%
Level 3: 3000 - 33 $ - 2 313 - 77,09%
Level 4: 5000 - 18 $ - 4 075 - 81,51%
Luxury : 2000 - 195 $ - 1 500 - 75,00%
Total Capacity :23000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 797 - 93,23%
Farm Level 2: 4000 - 15 $ - 3 751 - 93,76%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left20
Average Attendance - %18 483 - 80,36%
Average Income per Game1 487 095 $
Year to Date Revenue31 228 999 $
Farm
Home Games Left20
Average Attendance - %6 548 - 93,54%
Average Income per Game154 155 $
Year to Date Revenue3 237 245 $

Expense

Pro Players Total Salaries61 442 000 $
Farm Players Total Salaries2 093 300 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses30 133 946 $
Farm Year To Date Expenses1 246 693 $
Pro Salary Cap To Date30 133 946 $
Farm Salary Cap To Date1 246 693 $

Estimate

Pro Estimated Season Revenue29 741 904 $
Farm Estimated Season Revenue3 083 090 $
Pro Remaining Season Days63
Pro Expenses Per Days507 659 $
Pro Estimated Expenses31 982 517 $
Farm Remaining Season Days58
Farm Expenses Per Days20 282 $
Farm Estimated Expenses1 176 356 $
Estimated Season Expenses33 158 873 $
Season Salary Cap64 835 300 $
Estimate Under Maximum Salary Cap of 65 000 000 $164 700 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 29 835 300 $
Current Bank Account39 459 332 $
Projected Bank Account39 125 453 $

Pro Players Salaries

Jeff Carter 8 500 000 $ (2)
Corey Perry 7 000 000 $ (3)
Andrei Markov 6 250 000 $ (3)
Sergei Bobrovsky 6 000 000 $ (1)
Matt Duchene 5 000 000 $ (1)
Dougie Hamilton 3 750 000 $ (1)
Nicklas Backstrom 3 500 000 $ (3)
Jaden Schwartz 3 500 000 $ (1)
Seth Griffith 3 292 000 $ (3)
Kevin Connauton 2 800 000 $ (3)
Chris Kreider 2 000 000 $ (1)
Mark Borowiecki 1 825 000 $ (2)
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)
Pavel Buchnevich 925 000 $ (1)
Josh Leivo 800 000 $ (3)
Travis Hamonic 800 000 $ (1)
Colin Wilson 750 000 $ (1)
Chandler Stephenson 650 000 $ (2)
Brandon Yip 500 000 $ (2)
Total Pro Players21
Salary Commitment
Year 2019 : 61 442 000 $
Year 2020 : 40 917 000 $
Year 2021 : 27 142 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 15 092 000 $
Year 2020 : 8 167 000 $
Year 2021 : 3 892 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 61 442 000 $
Year 2020 : 37 317 000 $
Year 2021 : 23 642 000 $
Year 2022 : 0 $

Farm Players Salaries

Nail Yakupov 250 000 $ (2)
Jared McCann 180 000 $ (4)
Brendan Gaunce 175 000 $ (4)
Andrew MacDonald 170 000 $ (1)
Taylor Beck 150 000 $ (1)
Ben Smith 100 000 $ (1)
Neal Pionk 92 500 $ (2)
Micheal Ferland 92 500 $ (2)
Jacob De La Rose 92 500 $ (2)
Danton Heinen 92 500 $ (2)
Malcolm Subban 92 500 $ (2)
Chris Bigras 90 000 $ (2)
Dylan Demelo 90 000 $ (2)
Christian Fischer 81 500 $ (2)
Jake Muzzin 75 000 $ (1)
Matt Puempel 72 500 $ (1)
Denis Malgin 69 300 $ (2)
Scott Harrington 67 500 $ (2)
Jamie McGinn 60 000 $ (1)
Total Farm Players19
Salary Commitment
Year 2019 : 2 093 300 $
Year 2020 : 1 465 800 $
Year 2021 : 355 000 $
Year 2022 : 355 000 $
Salary Average Commitment
Year 2019 : 1 485 800 $
Year 2020 : 970 800 $
Year 2021 : 100 000 $
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 31 750 770 $ 62 956 500 $ 2 043 500 $ 27 956 500 $ 202040
Boston 36 580 103 $ 64 357 750 $ 642 250 $ 29 357 750 $ 202343
Caroline 97 337 723 $ 64 296 800 $ 703 200 $ 29 296 800 $ 232144
Chicago 9 454 491 $ 61 444 950 $ 3 555 050 $ 26 444 950 $ 222244
Colorado 30 699 916 $ 63 187 750 $ 1 812 250 $ 28 187 750 $ 212142
Dallas 87 423 501 $ 63 715 800 $ 1 284 200 $ 28 715 800 $ 202242
Detroit 63 861 265 $ 64 447 500 $ 552 500 $ 29 447 500 $ 202040
Edmonton 33 007 095 $ 60 489 550 $ 4 510 450 $ 25 489 550 $ 222244
Floride 17 299 457 $ 64 398 000 $ 602 000 $ 29 398 000 $ 202040
Los Angeles 73 322 898 $ 59 972 500 $ 5 027 500 $ 24 972 500 $ 202040
Montreal 70 388 014 $ 63 436 000 $ 1 564 000 $ 28 436 000 $ 202141
Nashville 8 694 209 $ 62 805 000 $ 2 195 000 $ 27 805 000 $ 202141
New York I 125 750 911 $ 64 358 000 $ 642 000 $ 29 358 000 $ 221941
New York R 69 101 043 $ 59 020 000 $ 5 980 000 $ 24 020 000 $ 202040
Philadelphie 43 827 044 $ 64 759 500 $ 240 500 $ 29 759 500 $ 212445
Pittsburgh 127 211 351 $ 56 559 200 $ 8 440 800 $ 21 559 200 $ 202242
San Jose 7 504 223 $ 62 335 250 $ 2 664 750 $ 27 335 250 $ 202848
Tampa Bay 16 111 993 $ 59 071 350 $ 5 928 650 $ 24 071 350 $ 202040
Toronto 19 410 403 $ 62 941 500 $ 2 058 500 $ 27 941 500 $ 202040
Vancouver 60 907 359 $ 60 785 600 $ 4 214 400 $ 25 785 600 $ 202343
Vegas 21 481 173 $ 58 610 500 $ 6 389 500 $ 23 610 500 $ 202141
Washington 37 971 565 $ 63 200 250 $ 1 799 750 $ 28 200 250 $ 202444
Winnipeg 39 459 332 $ 64 835 300 $ 164 700 $ 29 835 300 $ 211940