Team FinanceLast Update - 15 janvier 2021 at 01:29
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Boston



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 95 $ - 5 804 - 96,73%
Level 2: 5000 - 75 $ - 3 855 - 77,11%
Level 3: 2000 - 35 $ - 1 997 - 99,86%
Level 4: 4000 - 25 $ - 3 850 - 96,24%
Luxury : 1000 - 250 $ - 978 - 97,82%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 29 $ - 2 922 - 97,38%
Farm Level 2: 4000 - 12 $ - 3 867 - 96,68%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %16 484 - 91,58%
Average Income per Game1 501 421 $
Year to Date Revenue19 518 468 $
Farm
Home Games Left28
Average Attendance - %6 789 - 96,98%
Average Income per Game131 129 $
Year to Date Revenue1 704 672 $

Expense

Pro Players Total Salaries58 325 000 $
Farm Players Total Salaries2 083 250 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 000 000 $
Pro Year To Date Expenses18 965 924 $
Farm Year To Date Expenses878 507 $
Pro Salary Cap To Date18 965 924 $
Farm Salary Cap To Date878 507 $

Estimate

Pro Estimated Season Revenue42 039 777 $
Farm Estimated Season Revenue3 671 601 $
Pro Remaining Season Days89
Pro Expenses Per Days459 109 $
Pro Estimated Expenses40 860 701 $
Farm Remaining Season Days91
Farm Expenses Per Days21 246 $
Farm Estimated Expenses1 933 386 $
Estimated Season Expenses42 794 087 $
Season Salary Cap64 008 250 $
Estimate Under Maximum Salary Cap of 67 000 000 $2 991 750 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 008 250 $
Current Bank Account62 905 907 $
Projected Bank Account65 823 198 $

Pro Players Salaries

Rickard Rakell 6 500 000 $ (2)
Jared Spurgeon 6 000 000 $ (2)
Dmitry Orlov 5 500 000 $ (3)
Conor Sheary 5 500 000 $ (1)
Jason Spezza 5 000 000 $ (2)
Jason Zucker 4 750 000 $ (3)
Timo Meier 4 000 000 $ (3)
Ryan Nugent-Hopkins 3 800 000 $ (2)
Brandon Montour 2 500 000 $ (3)
Nail Yakupov 2 500 000 $ (1)
Ryan Kesler 2 000 000 $ (1)
Jesper Fast 2 000 000 $ (1)
Anders Lee 1 825 000 $ (1)
Marian Gaborik 1 100 000 $ (1)
Dylan Reese 1 000 000 $ (2)
Pekka Rinne 800 000 $ (1)
Ilya Samsonov 800 000 $ (3)
Adam Erne 800 000 $ (2)
Brett Kulak 800 000 $ (2)
Joakim Ryan 650 000 $ (1)
Milan Lucic 500 000 $ (2)
Total Pro Players21
Salary Commitment
Year 2020 : 58 325 000 $
Year 2021 : 44 700 000 $
Year 2022 : 18 800 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 20 275 000 $
Year 2021 : 14 400 000 $
Year 2022 : 2 800 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 58 325 000 $
Year 2021 : 41 950 000 $
Year 2022 : 17 550 000 $
Year 2023 : 0 $

Farm Players Salaries

Braden Holtby 300 000 $ (1)
Sami Vatanen 300 000 $ (2)
Kevin Labanc 220 000 $ (5)
Sam Bennett 150 000 $ (3)
Tyler Ennis 100 000 $ (1)
Ryan Wilson 100 000 $ (1)
Brett Carson 90 000 $ (2)
Julius Honka 83 250 $ (1)
Jayce Hawryluk 80 000 $ (2)
Justin Fontaine 80 000 $ (2)
Kailer Yamamoto 80 000 $ (3)
Jordan Weal 75 000 $ (1)
Patrice Cormier 60 000 $ (2)
Quinton Howden 60 000 $ (3)
Ryan Stanton 55 000 $ (1)
Emil Garipov 50 000 $ (1)
Andrej Nestrasil 50 000 $ (1)
Zack Kassian 50 000 $ (1)
Andrei Loktionov 50 000 $ (1)
Nikita Tryamkin 50 000 $ (2)
Total Farm Players20
Salary Commitment
Year 2020 : 2 083 250 $
Year 2021 : 1 400 000 $
Year 2022 : 790 000 $
Year 2023 : 500 000 $
Salary Average Commitment
Year 2020 : 1 243 250 $
Year 2021 : 670 000 $
Year 2022 : 230 000 $
Year 2023 : 50 000 $

Calgary



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 120 $ - 4 346 - 72,44%
Level 2: 5000 - 75 $ - 3 645 - 72,90%
Level 3: 2000 - 50 $ - 1 497 - 74,83%
Level 4: 4000 - 40 $ - 2 680 - 67,00%
Luxury : 1000 - 365 $ - 692 - 69,21%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 40 $ - 2 124 - 70,80%
Farm Level 2: 4000 - 20 $ - 2 724 - 68,09%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %12 860 - 71,44%
Average Income per Game1 475 499 $
Year to Date Revenue17 705 988 $
Farm
Home Games Left29
Average Attendance - %4 848 - 69,25%
Average Income per Game139 438 $
Year to Date Revenue1 673 260 $

Expense

Pro Players Total Salaries62 702 500 $
Farm Players Total Salaries1 993 250 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses19 620 550 $
Farm Year To Date Expenses789 585 $
Pro Salary Cap To Date19 620 550 $
Farm Salary Cap To Date789 585 $

Estimate

Pro Estimated Season Revenue42 789 471 $
Farm Estimated Season Revenue4 043 712 $
Pro Remaining Season Days89
Pro Expenses Per Days489 942 $
Pro Estimated Expenses43 604 838 $
Farm Remaining Season Days91
Farm Expenses Per Days19 796 $
Farm Estimated Expenses1 801 436 $
Estimated Season Expenses45 406 274 $
Season Salary Cap65 795 750 $
Estimate Under Maximum Salary Cap of 67 000 000 $1 204 250 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 25 795 750 $
Current Bank Account31 603 356 $
Projected Bank Account33 030 265 $

Pro Players Salaries

Derek Stepan 6 500 000 $ (1)
Mike Hoffman 6 000 000 $ (2)
Brandon Saad 6 000 000 $ (4)
Reilly Smith 5 000 000 $ (2)
Logan Couture 5 000 000 $ (2)
Evander Kane 4 500 000 $ (3)
Jonas Brodin 4 500 000 $ (4)
Andrew Ladd 4 500 000 $ (1)
David Savard 3 750 000 $ (2)
Chris Tanev 3 500 000 $ (2)
Matt Irwin 3 250 000 $ (2)
Robin Lehner 3 010 000 $ (1)
Patrik Nemeth 1 750 000 $ (3)
Calle Jarnkrok 1 235 000 $ (1)
Brock Boeser 925 000 $ (1)
Sonny Milano 832 500 $ (1)
Ondrej Pavelec 750 000 $ (2)
Marcus Sorensen 700 000 $ (1)
Niklas Kronwall 500 000 $ (1)
Jason Pominville (1 Way Contract) 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2020 : 62 702 500 $
Year 2021 : 44 000 000 $
Year 2022 : 16 750 000 $
Year 2023 : 10 500 000 $
Salary Average Commitment
Year 2020 : 23 002 500 $
Year 2021 : 17 000 000 $
Year 2022 : 2 000 000 $
Year 2023 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 62 702 500 $
Year 2021 : 44 000 000 $
Year 2022 : 16 750 000 $
Year 2023 : 10 500 000 $

Farm Players Salaries

Jay Bouwmeester 350 000 $ (1)
Joe Colborne 200 000 $ (1)
Brett Connolly 185 000 $ (1)
Brendan Smith 180 000 $ (1)
Anders Nilsson 175 000 $ (2)
Joel Eriksson Ek 83 250 $ (1)
Adam Boqvist 80 000 $ (3)
Brett Ritchie 80 000 $ (1)
Alexandre Texier 80 000 $ (3)
Luca Sbisa 75 000 $ (1)
Joni Ortio 55 000 $ (3)
Matt Calvert 50 000 $ (2)
Milan Jurcina 50 000 $ (1)
Daniel Girardi 50 000 $ (1)
Michael Grabner 50 000 $ (2)
Dan Sexton 50 000 $ (1)
Carl Soderberg 50 000 $ (2)
Matt Tennyson 50 000 $ (2)
Colin Wilson 50 000 $ (1)
Marcus Johansson 50 000 $ (1)
Total Farm Players20
Salary Commitment
Year 2020 : 1 993 250 $
Year 2021 : 590 000 $
Year 2022 : 215 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 248 250 $
Year 2021 : 590 000 $
Year 2022 : 215 000 $
Year 2023 : 0 $

Caroline



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 8000 - 100 $ - 6 800 - 85,00%
Level 2: 5000 - 70 $ - 4 583 - 91,65%
Level 3: 2000 - 40 $ - 1 999 - 99,94%
Level 4: 4000 - 30 $ - 3 410 - 85,24%
Luxury : 2000 - 200 $ - 1 700 - 85,00%
Total Capacity :21000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 780 - 92,68%
Farm Level 2: 4000 - 25 $ - 2 156 - 53,91%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %18 491 - 88,05%
Average Income per Game1 827 633 $
Year to Date Revenue23 759 232 $
Farm
Home Games Left28
Average Attendance - %4 937 - 70,53%
Average Income per Game151 225 $
Year to Date Revenue1 965 925 $

Expense

Pro Players Total Salaries59 900 000 $
Farm Players Total Salaries1 920 500 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 000 000 $
Pro Year To Date Expenses18 883 720 $
Farm Year To Date Expenses768 838 $
Pro Salary Cap To Date18 883 720 $
Farm Salary Cap To Date768 838 $

Estimate

Pro Estimated Season Revenue51 173 730 $
Farm Estimated Season Revenue4 234 300 $
Pro Remaining Season Days89
Pro Expenses Per Days472 093 $
Pro Estimated Expenses42 016 277 $
Farm Remaining Season Days91
Farm Expenses Per Days19 240 $
Farm Estimated Expenses1 750 840 $
Estimated Season Expenses43 767 117 $
Season Salary Cap65 420 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $1 579 500 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 25 420 500 $
Current Bank Account132 266 039 $
Projected Bank Account143 906 952 $

Pro Players Salaries

Phil Kessel 8 000 000 $ (2)
Jonathan Toews 7 500 000 $ (3)
Evgeny Kuznetsov 6 500 000 $ (1)
Roman Josi 5 750 000 $ (1)
Sebastian Aho 5 000 000 $ (5)
Seth Jones 4 000 000 $ (1)
James van Riemsdyk (1 Way Contract) 3 500 000 $ (2)
Sam Gagner (1 Way Contract) 3 500 000 $ (2)
Nathan Beaulieu 3 000 000 $ (2)
Nick Spaling 3 000 000 $ (2)
Matt Donovan 2 500 000 $ (2)
Sven Andrighetto 1 500 000 $ (2)
Roman Horak 800 000 $ (2)
Andrei Svechnikov 800 000 $ (2)
Tim Heed 800 000 $ (2)
Lawson Crouse 800 000 $ (2)
Ryan Graves 800 000 $ (3)
Carter Ashton 800 000 $ (2)
David Rittich 750 000 $ (2)
Keith Kinkaid 600 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2020 : 59 900 000 $
Year 2021 : 43 050 000 $
Year 2022 : 13 800 000 $
Year 2023 : 5 500 000 $
Salary Average Commitment
Year 2020 : 23 625 000 $
Year 2021 : 20 675 000 $
Year 2022 : 1 800 000 $
Year 2023 : 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 59 900 000 $
Year 2021 : 43 050 000 $
Year 2022 : 13 300 000 $
Year 2023 : 5 000 000 $

Farm Players Salaries

Kyle Okposo 300 000 $ (1)
Martin Marincin 200 000 $ (1)
Adam Clendening 150 000 $ (4)
Chad Ruhwedle 90 000 $ (2)
Martin Necas 80 000 $ (3)
Frederic Gauthier 80 000 $ (2)
Rocco Grimaldi 80 000 $ (2)
Mark Fayne 80 000 $ (1)
Raphael Diaz 80 000 $ (1)
Alexandar Georgiev 75 000 $ (2)
Andrej Sekera 75 000 $ (2)
Curtris McElhinney 75 000 $ (2)
Martin Frk 70 500 $ (1)
Matt Fraser 65 000 $ (2)
Nikita Filatov 60 000 $ (2)
Iiro Pakarinen 60 000 $ (1)
Jason Demers 50 000 $ (2)
Michael Chaput 50 000 $ (2)
Craig Smith 50 000 $ (1)
Josh Jooris 50 000 $ (2)
Jacob Josefson 50 000 $ (2)
Mike Weber 50 000 $ (2)
Total Farm Players22
Salary Commitment
Year 2020 : 1 920 500 $
Year 2021 : 1 080 000 $
Year 2022 : 230 000 $
Year 2023 : 150 000 $
Salary Average Commitment
Year 2020 : 1 430 500 $
Year 2021 : 970 000 $
Year 2022 : 130 000 $
Year 2023 : 50 000 $

Chicago



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 7500 - 80 $ - 6 157 - 82,10%
Level 2: 6000 - 41 $ - 5 031 - 83,86%
Level 3: 3500 - 7 $ - 2 800 - 80,00%
Level 4: 6000 - 5 $ - 4 816 - 80,26%
Luxury : 2000 - 169 $ - 1 600 - 80,00%
Total Capacity :25000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 832 - 94,42%
Farm Level 2: 4000 - 15 $ - 3 875 - 96,88%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %20 404 - 81,62%
Average Income per Game1 215 554 $
Year to Date Revenue15 802 197 $
Farm
Home Games Left28
Average Attendance - %6 708 - 95,83%
Average Income per Game157 266 $
Year to Date Revenue2 044 455 $

Expense

Pro Players Total Salaries51 875 000 $
Farm Players Total Salaries1 455 750 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses16 178 280 $
Farm Year To Date Expenses688 760 $
Pro Salary Cap To Date16 178 280 $
Farm Salary Cap To Date688 760 $

Estimate

Pro Estimated Season Revenue34 035 501 $
Farm Estimated Season Revenue4 403 442 $
Pro Remaining Season Days89
Pro Expenses Per Days404 457 $
Pro Estimated Expenses35 996 673 $
Farm Remaining Season Days91
Farm Expenses Per Days17 219 $
Farm Estimated Expenses1 566 929 $
Estimated Season Expenses37 563 602 $
Season Salary Cap54 430 750 $
Estimate Under Maximum Salary Cap of 67 000 000 $12 569 250 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 14 430 750 $
Current Bank Account13 204 214 $
Projected Bank Account14 079 555 $

Pro Players Salaries

Paul Stastny 7 750 000 $ (1)
Ryan McDonagh 7 500 000 $ (2)
Tyler Toffoli 5 500 000 $ (1)
Artemi Panarin 5 000 000 $ (3)
Matt Niskanen 5 000 000 $ (2)
Jakob Silfverberg 3 500 000 $ (2)
Cedric Paquette 2 650 000 $ (2)
Dale Weise 2 000 000 $ (1)
Jakob Chychrun 2 000 000 $ (1)
Magnus Paajarvi 2 000 000 $ (1)
Simon Despres 1 200 000 $ (1)
Paul Byron 1 100 000 $ (1)
Joel Edmundson 1 000 000 $ (1)
Gilbert Brule (1 Way Contract) 1 000 000 $ (1)
David Backes (1 Way Contract) 1 000 000 $ (1)
Pierre-Luc Dubois 925 000 $ (1)
Oscar Moller 750 000 $ (1)
Cam Ward 500 000 $ (1)
Aaron Johnson 500 000 $ (1)
Danny Richmond 500 000 $ (1)
Cedrick Desjardins 500 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2020 : 51 875 000 $
Year 2021 : 23 650 000 $
Year 2022 : 5 000 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 12 865 000 $
Year 2021 : 2 650 000 $
Year 2022 : 500 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 51 875 000 $
Year 2021 : 23 650 000 $
Year 2022 : 5 000 000 $
Year 2023 : 0 $

Farm Players Salaries

Christian Dvorak 120 000 $ (1)
Tage Thompson 92 500 $ (1)
Jack Roslovic 92 500 $ (1)
Ian McCoshen 92 500 $ (1)
J.T. Compher 92 500 $ (1)
Travis Sanheim 83 250 $ (1)
Roope Hintz 80 000 $ (2)
Oliver Kylington 80 000 $ (2)
Jacob Larsson 80 000 $ (2)
Gustav Olofsson 77 500 $ (1)
Ryan Pulock 65 000 $ (1)
Rob Klinkhammer 50 000 $ (1)
Thomas Greiss 50 000 $ (1)
Chris Terry 50 000 $ (1)
Benoit Pouliot 50 000 $ (1)
Loki Pulloch 50 000 $ (1)
Steve Bernier 50 000 $ (1)
Linus Omark 50 000 $ (1)
Charlie Coyle 50 000 $ (1)
Nathan Gerbe 50 000 $ (1)
Clarke MacArthur 50 000 $ (1)
Total Farm Players21
Salary Commitment
Year 2020 : 1 455 750 $
Year 2021 : 240 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 385 750 $
Year 2021 : 240 000 $
Year 2022 : 0 $
Year 2023 : 0 $

Colorado



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 8000 - 110 $ - 5 696 - 71,20%
Level 2: 6000 - 90 $ - 4 200 - 70,00%
Level 3: 2000 - 40 $ - 1 992 - 99,61%
Level 4: 4000 - 35 $ - 2 810 - 70,24%
Luxury : 2000 - 240 $ - 1 400 - 70,00%
Total Capacity :22000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 45 $ - 1 885 - 62,84%
Farm Level 2: 4000 - 25 $ - 2 114 - 52,85%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %16 098 - 73,17%
Average Income per Game1 822 346 $
Year to Date Revenue21 868 152 $
Farm
Home Games Left29
Average Attendance - %3 999 - 57,13%
Average Income per Game137 679 $
Year to Date Revenue1 652 145 $

Expense

Pro Players Total Salaries63 294 000 $
Farm Players Total Salaries1 695 750 $
Coaches Total Salaries1 250 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses19 858 600 $
Farm Year To Date Expenses670 440 $
Pro Salary Cap To Date19 858 600 $
Farm Salary Cap To Date670 440 $

Estimate

Pro Estimated Season Revenue52 848 034 $
Farm Estimated Season Revenue3 992 684 $
Pro Remaining Season Days89
Pro Expenses Per Days496 465 $
Pro Estimated Expenses44 185 385 $
Farm Remaining Season Days91
Farm Expenses Per Days16 761 $
Farm Estimated Expenses1 525 251 $
Estimated Season Expenses45 710 636 $
Season Salary Cap66 239 750 $
Estimate Under Maximum Salary Cap of 67 000 000 $760 250 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 26 239 750 $
Current Bank Account59 745 884 $
Projected Bank Account70 875 966 $

Pro Players Salaries

Victor Hedman 6 000 000 $ (3)
Patrice Bergeron 6 000 000 $ (1)
Mikko Rantanen 5 500 000 $ (5)
Nathan Mackinnon 5 500 000 $ (2)
Jack Eichel 5 500 000 $ (5)
Mats Zuccarello 5 100 000 $ (1)
Jaromir Jagr 4 100 000 $ (1)
Drew Stafford 3 750 000 $ (1)
Christian Folin 3 600 000 $ (3)
Gabriel Landeskog 3 300 000 $ (2)
Jonathon Blum 3 200 000 $ (1)
Carl Hagelin 3 100 000 $ (1)
Frans Nielsen 2 500 000 $ (2)
Braydon Coburn 1 600 000 $ (1)
Alex DeBrincat 894 000 $ (1)
Rasmus Sandin 800 000 $ (3)
Cale Makkar 800 000 $ (3)
Elias Petterson 800 000 $ (2)
Carter Hart 750 000 $ (2)
Craig Anderson 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2020 : 63 294 000 $
Year 2021 : 35 050 000 $
Year 2022 : 22 200 000 $
Year 2023 : 11 000 000 $
Salary Average Commitment
Year 2020 : 30 106 500 $
Year 2021 : 10 612 500 $
Year 2022 : 7 137 500 $
Year 2023 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 63 294 000 $
Year 2021 : 35 050 000 $
Year 2022 : 22 200 000 $
Year 2023 : 11 000 000 $

Farm Players Salaries

Victor Rask 275 000 $ (2)
Andreas Nodl 210 000 $ (1)
Radek Faksa 150 000 $ (3)
Tyson Jost 92 500 $ (1)
Miro Heiskanen 80 000 $ (2)
Filip Hronek 80 000 $ (2)
Max Jones 80 000 $ (2)
Joe Morrow 80 000 $ (2)
Jack Campbell 75 000 $ (2)
Jesper Bratt 73 250 $ (1)
David Printz 50 000 $ (1)
Jarkko Immonen 50 000 $ (1)
Lauri Tukonen 50 000 $ (1)
Alexei Semenov 50 000 $ (1)
Josh Gratton 50 000 $ (1)
Kris Newbury 50 000 $ (1)
Jakub Klepis 50 000 $ (1)
Corey Potter 50 000 $ (1)
Dustin Boyd 50 000 $ (1)
David Shantz 50 000 $ (1)
Total Farm Players20
Salary Commitment
Year 2020 : 1 695 750 $
Year 2021 : 820 000 $
Year 2022 : 150 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 323 250 $
Year 2021 : 490 000 $
Year 2022 : 50 000 $
Year 2023 : 0 $

Dallas



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 765 - 96,08%
Level 2: 5000 - 60 $ - 4 688 - 93,76%
Level 3: 2000 - 35 $ - 1 997 - 99,87%
Level 4: 4000 - 20 $ - 3 940 - 98,50%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 864 - 95,45%
Farm Level 2: 4000 - 15 $ - 3 904 - 97,59%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %17 390 - 96,61%
Average Income per Game1 447 736 $
Year to Date Revenue18 820 566 $
Farm
Home Games Left28
Average Attendance - %6 767 - 96,67%
Average Income per Game158 778 $
Year to Date Revenue2 064 115 $

Expense

Pro Players Total Salaries63 022 833 $
Farm Players Total Salaries2 411 800 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses19 850 164 $
Farm Year To Date Expenses889 265 $
Pro Salary Cap To Date19 850 164 $
Farm Salary Cap To Date889 265 $

Estimate

Pro Estimated Season Revenue40 536 604 $
Farm Estimated Season Revenue4 445 786 $
Pro Remaining Season Days89
Pro Expenses Per Days496 301 $
Pro Estimated Expenses44 170 789 $
Farm Remaining Season Days91
Farm Expenses Per Days22 227 $
Farm Estimated Expenses2 022 657 $
Estimated Season Expenses46 193 446 $
Season Salary Cap66 934 633 $
Estimate Under Maximum Salary Cap of 67 000 000 $65 367 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 26 934 633 $
Current Bank Account77 701 495 $
Projected Bank Account76 490 439 $

Pro Players Salaries

Sidney Crosby 8 500 000 $ (3)
Chris Kunitz (1 Way Contract) 8 000 000 $ (1)
Pavel Datsyuk 5 000 000 $ (2)
Jaden Schwartz 4 500 000 $ (3)
Nick Bonino 4 500 000 $ (2)
Joe Thornton 4 000 000 $ (2)
Patrick Laine 4 000 000 $ (4)
Marc-Édouard Vlasic 3 500 000 $ (1)
Jake Gardiner 3 500 000 $ (1)
Josh Bailey 3 000 000 $ (1)
Petr Mrazek 3 000 000 $ (3)
Kevan Miller (1 Way Contract) 3 000 000 $ (1)
Nick Schmaltz 3 000 000 $ (3)
Mirco Mueller 1 000 000 $ (1)
Alex Iafallo 925 000 $ (1)
Eric Tangradi 800 000 $ (1)
Corey Crawford 800 000 $ (1)
Rasmus Andersson 755 833 $ (2)
Victor Mete 742 000 $ (1)
Tomas Plekanec 500 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2020 : 63 022 833 $
Year 2021 : 37 755 833 $
Year 2022 : 25 000 000 $
Year 2023 : 6 000 000 $
Salary Average Commitment
Year 2020 : 29 222 833 $
Year 2021 : 13 255 833 $
Year 2022 : 2 500 000 $
Year 2023 : 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 63 022 833 $
Year 2021 : 37 755 833 $
Year 2022 : 23 000 000 $
Year 2023 : 4 000 000 $

Farm Players Salaries

Troy Brouwer 350 000 $ (1)
Frederik Andersen 200 000 $ (1)
Dalton Prout 150 000 $ (2)
Marek Mazanec 150 000 $ (2)
Jeremy Morin 100 000 $ (2)
Marco Scandella 100 000 $ (1)
Jyrki Jokipakka 100 000 $ (1)
Anton Lander 100 000 $ (1)
Trevor Van Riemsdyk 85 000 $ (1)
Curtis McElhinney 80 000 $ (3)
Michael Dal Colle 80 000 $ (2)
Jakob Forsbacka-Karlsson 80 000 $ (2)
Marko Dano 80 000 $ (1)
Cody Glass 80 000 $ (3)
Dillon Dube 80 000 $ (3)
Tanner Pearson 72 800 $ (2)
Zach Trotman 70 000 $ (1)
Slater Koekkoek 70 000 $ (2)
Justin Bailey 64 000 $ (2)
Zach Sanford 60 000 $ (6)
Stefan Noesen 60 000 $ (4)
Vince Hinostroza 50 000 $ (1)
Richard Panik 50 000 $ (2)
Jordan Caron 50 000 $ (2)
Andrej Sustr 50 000 $ (2)
Total Farm Players25
Salary Commitment
Year 2020 : 2 411 800 $
Year 2021 : 1 276 800 $
Year 2022 : 360 000 $
Year 2023 : 120 000 $
Salary Average Commitment
Year 2020 : 1 520 300 $
Year 2021 : 987 800 $
Year 2022 : 340 000 $
Year 2023 : 100 000 $

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 $ - 2 861 - 95,37%
Farm Level 2: 4000 - 15 $ - 3 854 - 96,35%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %12 420 - 69,00%
Average Income per Game2 002 104 $
Year to Date Revenue26 027 352 $
Farm
Home Games Left28
Average Attendance - %6 715 - 95,93%
Average Income per Game157 950 $
Year to Date Revenue2 053 355 $

Expense

Pro Players Total Salaries59 700 000 $
Farm Players Total Salaries3 170 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses19 435 079 $
Farm Year To Date Expenses1 148 369 $
Pro Salary Cap To Date19 435 079 $
Farm Salary Cap To Date1 148 369 $

Estimate

Pro Estimated Season Revenue56 058 912 $
Farm Estimated Season Revenue4 422 611 $
Pro Remaining Season Days89
Pro Expenses Per Days467 442 $
Pro Estimated Expenses41 602 338 $
Farm Remaining Season Days91
Farm Expenses Per Days31 069 $
Farm Estimated Expenses2 827 279 $
Estimated Season Expenses44 429 617 $
Season Salary Cap64 370 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $2 630 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 370 000 $
Current Bank Account90 818 992 $
Projected Bank Account106 870 898 $

Pro Players Salaries

Shayne Gostisbehere 5 500 000 $ (2)
David Perron 5 500 000 $ (3)
Brayden Point 5 500 000 $ (5)
Jake Allen 5 025 000 $ (2)
Jonathan Marchessault 5 000 000 $ (2)
Vincent Trocheck 4 600 000 $ (3)
Justin Schultz 4 500 000 $ (1)
Jakub Voracek 4 500 000 $ (1)
Brock Nelson 4 000 000 $ (3)
Andrew Copp 3 000 000 $ (1)
Ryan Strome 2 750 000 $ (2)
Matthew Benning 2 700 000 $ (3)
Nate Schmidt 1 500 000 $ (3)
Andreas Athanasiou 1 000 000 $ (4)
Markus Nutivaara 925 000 $ (1)
Austin Czarnik 800 000 $ (2)
Devon Toews 800 000 $ (2)
Ty Rattie 800 000 $ (2)
Elvis Merzlikins 800 000 $ (3)
Alexander Perezhogin 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2020 : 59 700 000 $
Year 2021 : 47 025 000 $
Year 2022 : 26 100 000 $
Year 2023 : 8 000 000 $
Salary Average Commitment
Year 2020 : 12 700 000 $
Year 2021 : 9 775 000 $
Year 2022 : 4 525 000 $
Year 2023 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 59 700 000 $
Year 2021 : 46 275 000 $
Year 2022 : 25 600 000 $
Year 2023 : 6 500 000 $

Farm Players Salaries

Jacob Trouba 350 000 $ (3)
Josh Anderson 350 000 $ (3)
Artturi Lehkonen 300 000 $ (4)
Kevin Poulin 300 000 $ (2)
Jean-Gabriel Pageau 270 000 $ (2)
Joseph Blandisi 250 000 $ (3)
Eric Gelinas 200 000 $ (2)
Tanner Kero 200 000 $ (3)
Nazem Kadri 120 000 $ (2)
Erik Gudbranson 90 000 $ (1)
Mark Jankowski 82 500 $ (1)
Jimmy Howard 80 000 $ (2)
Anthony Cirelli 80 000 $ (2)
Lucas Wallmark 80 000 $ (2)
Travis Boyd 80 000 $ (2)
Dominik Kubalik 80 000 $ (3)
Teddy Blueger 80 000 $ (3)
Mike Reilly 77 500 $ (1)
Branislav Mezei 50 000 $ (1)
Brett Festerling 50 000 $ (1)
Total Farm Players20
Salary Commitment
Year 2020 : 3 170 000 $
Year 2021 : 2 820 000 $
Year 2022 : 1 610 000 $
Year 2023 : 300 000 $
Salary Average Commitment
Year 2020 : 1 267 800 $
Year 2021 : 957 800 $
Year 2022 : 410 000 $
Year 2023 : 50 000 $

Edmonton



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 8000 - 80 $ - 6 043 - 75,53%
Level 2: 5000 - 60 $ - 4 804 - 96,08%
Level 3: 3000 - 30 $ - 2 369 - 78,96%
Level 4: 4000 - 25 $ - 3 872 - 96,80%
Luxury : 1000 - 240 $ - 996 - 99,65%
Total Capacity :21000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 28 $ - 2 832 - 94,40%
Farm Level 2: 4000 - 10 $ - 3 977 - 99,44%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %18 084 - 86,11%
Average Income per Game1 414 390 $
Year to Date Revenue18 387 072 $
Farm
Home Games Left28
Average Attendance - %6 809 - 97,28%
Average Income per Game119 071 $
Year to Date Revenue1 547 918 $

Expense

Pro Players Total Salaries62 350 000 $
Farm Players Total Salaries2 215 750 $
Coaches Total Salaries2 200 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses19 666 656 $
Farm Year To Date Expenses883 826 $
Pro Salary Cap To Date19 666 656 $
Farm Salary Cap To Date883 826 $

Estimate

Pro Estimated Season Revenue39 602 924 $
Farm Estimated Season Revenue3 333 977 $
Pro Remaining Season Days89
Pro Expenses Per Days494 961 $
Pro Estimated Expenses44 051 529 $
Farm Remaining Season Days91
Farm Expenses Per Days22 258 $
Farm Estimated Expenses2 025 478 $
Estimated Season Expenses46 077 007 $
Season Salary Cap66 765 750 $
Estimate Under Maximum Salary Cap of 67 000 000 $234 250 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 26 765 750 $
Current Bank Account35 226 544 $
Projected Bank Account32 086 438 $

Pro Players Salaries

Claude Giroux 8 000 000 $ (2)
Alexander Ovechkin 8 000 000 $ (1)
Kris Versteeg 6 000 000 $ (1)
Ryan Johansen 6 000 000 $ (2)
Vladimir Tarasenko 6 000 000 $ (1)
Ryan Ellis 5 000 000 $ (3)
Andrei Vasilevskiy 4 000 000 $ (4)
Justin Faulk 3 750 000 $ (1)
Darnell Nurse 2 000 000 $ (4)
Anthony DeAngelo 2 000 000 $ (5)
Phillip Danault 2 000 000 $ (2)
Josh Manson 1 500 000 $ (3)
Mark Pysyk 1 500 000 $ (1)
Matt Martin 1 200 000 $ (1)
Mathew Barzal 925 000 $ (1)
Jordan Martinook 800 000 $ (2)
Brendan Lemieux 800 000 $ (2)
Brian Elliott 800 000 $ (2)
Oskars Bartulis (1 Way Contract) 750 000 $ (2)
-1 Way Contract Salary Cap : 750 000 $
Linden Vey 725 000 $ (1)
Jake Virtanen 600 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2020 : 62 350 000 $
Year 2021 : 34 150 000 $
Year 2022 : 15 500 000 $
Year 2023 : 8 000 000 $
Salary Average Commitment
Year 2020 : 15 400 000 $
Year 2021 : 10 350 000 $
Year 2022 : 6 000 000 $
Year 2023 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 62 350 000 $
Year 2021 : 33 650 000 $
Year 2022 : 14 500 000 $
Year 2023 : 8 000 000 $

Farm Players Salaries

Brady Skjei 200 000 $ (3)
Adam Lowry 180 000 $ (4)
Pavel Zacha 150 000 $ (4)
Kyle Turris 150 000 $ (1)
Antti Raanta 130 000 $ (1)
Radko Gudas 125 000 $ (2)
Zemgus Girgensons 120 000 $ (3)
Troy Stecher 120 000 $ (3)
Miles Wood 120 000 $ (5)
Sergei Kostitsyn 100 000 $ (1)
Andrei Kostitsyn 100 000 $ (1)
Adam Pelech 92 500 $ (1)
Nikolay Goldobin 83 250 $ (1)
Oscar Lindblom 80 000 $ (2)
Brian Boyle 75 000 $ (1)
Anton Stralman 75 000 $ (2)
Travis Hamonic 75 000 $ (2)
John Hayden 70 000 $ (1)
Michal Neuvirth 70 000 $ (2)
Gabriel Dumont 50 000 $ (1)
Kyle Clifford 50 000 $ (3)
Total Farm Players21
Salary Commitment
Year 2020 : 2 215 750 $
Year 2021 : 1 365 000 $
Year 2022 : 1 010 000 $
Year 2023 : 520 000 $
Salary Average Commitment
Year 2020 : 1 420 750 $
Year 2021 : 707 500 $
Year 2022 : 350 000 $
Year 2023 : 150 000 $

Floride



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 86 $ - 5 719 - 95,31%
Level 2: 5000 - 53 $ - 4 738 - 94,76%
Level 3: 2000 - 40 $ - 1 953 - 97,63%
Level 4: 4000 - 30 $ - 3 269 - 81,73%
Luxury : 1000 - 250 $ - 973 - 97,32%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 841 - 94,71%
Farm Level 2: 4000 - 15 $ - 3 876 - 96,91%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %16 651 - 92,51%
Average Income per Game1 378 980 $
Year to Date Revenue17 926 742 $
Farm
Home Games Left28
Average Attendance - %6 718 - 95,97%
Average Income per Game157 590 $
Year to Date Revenue2 048 670 $

Expense

Pro Players Total Salaries34 514 000 $
Farm Players Total Salaries1 768 300 $
Coaches Total Salaries1 400 000 $
Luxury Taxe Total0 $
Special Salary Cap Value10 500 000 $
Pro Year To Date Expenses10 889 528 $
Farm Year To Date Expenses784 058 $
Pro Salary Cap To Date10 889 528 $
Farm Salary Cap To Date784 058 $

Estimate

Pro Estimated Season Revenue38 611 444 $
Farm Estimated Season Revenue4 412 520 $
Pro Remaining Season Days89
Pro Expenses Per Days272 202 $
Pro Estimated Expenses24 225 978 $
Farm Remaining Season Days91
Farm Expenses Per Days19 605 $
Farm Estimated Expenses1 784 055 $
Estimated Season Expenses26 010 033 $
Season Salary Cap48 182 300 $
Estimate Under Maximum Salary Cap of 67 000 000 $18 817 700 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 8 182 300 $
Current Bank Account37 903 650 $
Projected Bank Account54 917 581 $

Pro Players Salaries

Kyle Palmieri 3 800 000 $ (2)
Adam Henrique 3 750 000 $ (1)
Brandon Carlo 2 600 000 $ (3)
Nikolaj Ehlers 2 500 000 $ (1)
Lance Bouma 2 500 000 $ (1)
Vladislav Namestnikov 2 274 000 $ (2)
Jamie Oleksiak 2 100 000 $ (4)
Jimmy Hayes 2 000 000 $ (1)
Emerson Etem 2 000 000 $ (1)
Oscar Klefbom 2 000 000 $ (1)
Ivan Barbashev 1 200 000 $ (4)
Niklas Svedberg 1 000 000 $ (2)
Jake McCabe 1 000 000 $ (1)
Alex Tuch 925 000 $ (1)
Mikhail Sergachev 832 500 $ (1)
Adrian Kempe 832 500 $ (1)
Daniel Sprong 800 000 $ (2)
Nick Suzuki 800 000 $ (3)
Philippe Myers 800 000 $ (3)
Anders Lindback 800 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2020 : 34 514 000 $
Year 2021 : 16 174 000 $
Year 2022 : 7 800 000 $
Year 2023 : 3 600 000 $
Salary Average Commitment
Year 2020 : 13 409 500 $
Year 2021 : 6 711 500 $
Year 2022 : 3 100 000 $
Year 2023 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 34 514 000 $
Year 2021 : 16 174 000 $
Year 2022 : 7 500 000 $
Year 2023 : 3 300 000 $

Farm Players Salaries

Devan Dubnyk 290 000 $ (2)
Devin Shore 210 000 $ (3)
Stephen Johns 150 000 $ (3)
Shane Prince 100 000 $ (1)
Ryan Murphy 83 300 $ (2)
Zachary Aston-Reese 80 000 $ (2)
Matt Luff 80 000 $ (2)
Brandon McMillan 75 000 $ (1)
Steven Santini 75 000 $ (2)
Drew Shore 65 000 $ (2)
Tomas Vincour 60 000 $ (2)
Blair Jones 50 000 $ (1)
Lasse Kukkonen 50 000 $ (1)
Jean né marre 50 000 $ (2)
Tommi Santala 50 000 $ (1)
Peter Regin 50 000 $ (1)
Tom Gilbert 50 000 $ (1)
Trevor Daley 50 000 $ (1)
Joel Lundqvist 50 000 $ (1)
Mark Mancari 50 000 $ (1)
Daniel Taylor 50 000 $ (2)
Total Farm Players21
Salary Commitment
Year 2020 : 1 768 300 $
Year 2021 : 1 193 300 $
Year 2022 : 360 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 143 300 $
Year 2021 : 643 300 $
Year 2022 : 100 000 $
Year 2023 : 0 $

Los Angeles



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6500 - 110 $ - 5 552 - 85,42%
Level 2: 5500 - 90 $ - 4 290 - 78,00%
Level 3: 3000 - 40 $ - 2 340 - 78,01%
Level 4: 4000 - 29 $ - 3 485 - 87,12%
Luxury : 2000 - 220 $ - 1 560 - 78,00%
Total Capacity :21000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 25 $ - 2 918 - 97,26%
Farm Level 2: 4000 - 15 $ - 3 870 - 96,75%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %17 228 - 82,04%
Average Income per Game1 841 687 $
Year to Date Revenue22 100 247 $
Farm
Home Games Left29
Average Attendance - %6 788 - 96,97%
Average Income per Game130 993 $
Year to Date Revenue1 571 910 $

Expense

Pro Players Total Salaries63 575 000 $
Farm Players Total Salaries1 480 000 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses20 023 240 $
Farm Year To Date Expenses665 640 $
Pro Salary Cap To Date20 023 240 $
Farm Salary Cap To Date665 640 $

Estimate

Pro Estimated Season Revenue53 408 930 $
Farm Estimated Season Revenue3 798 782 $
Pro Remaining Season Days89
Pro Expenses Per Days500 581 $
Pro Estimated Expenses44 551 709 $
Farm Remaining Season Days91
Farm Expenses Per Days16 641 $
Farm Estimated Expenses1 514 331 $
Estimated Season Expenses46 066 040 $
Season Salary Cap66 755 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $245 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 26 755 000 $
Current Bank Account86 052 808 $
Projected Bank Account97 194 480 $

Pro Players Salaries

Kristopher Letang 7 500 000 $ (2)
Tyler Johnson 7 000 000 $ (2)
Nikolai Kulemin 7 000 000 $ (2)
Jordan Eberle 6 000 000 $ (2)
Evgeny Medvedev 4 750 000 $ (1)
Ben Smith 4 500 000 $ (2)
Scott Darling 4 000 000 $ (1)
Drayson Bowman 4 000 000 $ (2)
Cory Schneider 3 500 000 $ (2)
Ryan Hartman 2 250 000 $ (4)
Zach Boychuk 1 750 000 $ (2)
Matt Nieto 1 750 000 $ (5)
Karl Alzner 1 500 000 $ (1)
Frankie Corrado 1 500 000 $ (3)
Johan Larsson 1 500 000 $ (2)
Colton Sissons 1 250 000 $ (3)
Derek Forbort 925 000 $ (1)
Matt Roy 800 000 $ (3)
Evgeny Dadonov 800 000 $ (1)
Teemu Pulkkinen 800 000 $ (3)
Scott Wedgewood 500 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2020 : 63 575 000 $
Year 2021 : 51 100 000 $
Year 2022 : 8 350 000 $
Year 2023 : 4 000 000 $
Salary Average Commitment
Year 2020 : 36 375 000 $
Year 2021 : 25 100 000 $
Year 2022 : 3 300 000 $
Year 2023 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 63 575 000 $
Year 2021 : 51 100 000 $
Year 2022 : 8 350 000 $
Year 2023 : 4 000 000 $

Farm Players Salaries

Antoine Roussel 200 000 $ (1)
Michael Stone 125 000 $ (1)
Cody Goloubef 100 000 $ (2)
Mattias Tedenby 90 000 $ (1)
Dylan McIlrath 80 000 $ (1)
Alexey Marchenko 75 000 $ (4)
Aaron Palushaj 60 000 $ (1)
Riku Helenius 50 000 $ (2)
Brian Gibbons 50 000 $ (2)
Niclas Bergfors 50 000 $ (1)
Michael Blunden 50 000 $ (1)
Justin Abdelkader 50 000 $ (1)
Marcel Goc 50 000 $ (2)
Blake Comeau 50 000 $ (1)
Antti Niemi 50 000 $ (1)
Eric Fehr 50 000 $ (1)
Ben Lovejoy 50 000 $ (1)
Ville Koistinen 50 000 $ (2)
Alex Goligoski 50 000 $ (2)
Steven Oleksy 50 000 $ (2)
Zac Dalpe 50 000 $ (1)
Jim Slater 50 000 $ (1)
Total Farm Players22
Salary Commitment
Year 2020 : 1 480 000 $
Year 2021 : 475 000 $
Year 2022 : 75 000 $
Year 2023 : 75 000 $
Salary Average Commitment
Year 2020 : 1 320 000 $
Year 2021 : 420 000 $
Year 2022 : 50 000 $
Year 2023 : 50 000 $

Montreal



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 732 - 95,53%
Level 2: 5000 - 60 $ - 4 831 - 96,61%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 980 - 99,51%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 710 - 90,33%
Farm Level 2: 4000 - 15 $ - 3 802 - 95,04%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %17 543 - 97,46%
Average Income per Game1 455 161 $
Year to Date Revenue18 917 088 $
Farm
Home Games Left28
Average Attendance - %6 512 - 93,02%
Average Income per Game151 868 $
Year to Date Revenue1 974 290 $

Expense

Pro Players Total Salaries61 150 000 $
Farm Players Total Salaries1 525 000 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value304 688 $
Pro Year To Date Expenses19 449 616 $
Farm Year To Date Expenses600 764 $
Pro Salary Cap To Date19 449 616 $
Farm Salary Cap To Date600 764 $

Estimate

Pro Estimated Season Revenue40 744 497 $
Farm Estimated Season Revenue4 252 317 $
Pro Remaining Season Days89
Pro Expenses Per Days485 659 $
Pro Estimated Expenses43 223 651 $
Farm Remaining Season Days91
Farm Expenses Per Days15 458 $
Farm Estimated Expenses1 406 678 $
Estimated Season Expenses44 630 329 $
Season Salary Cap64 979 688 $
Estimate Under Maximum Salary Cap of 67 000 000 $2 020 312 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 979 688 $
Current Bank Account33 427 850 $
Projected Bank Account33 794 335 $

Pro Players Salaries

Evgeni Malkin 8 250 000 $ (2)
James Neal 7 000 000 $ (3)
Joe Pavelski 6 500 000 $ (2)
Sean Couturier 6 000 000 $ (4)
John Klingberg 5 000 000 $ (3)
Steven Stamkos 5 000 000 $ (1)
William Karlsson 3 500 000 $ (2)
T.J. Brodie 3 000 000 $ (1)
Erik Johnson 2 500 000 $ (1)
Duncan Keith (1 Way Contract) 2 100 000 $ (2)
J.T. Miller 2 000 000 $ (2)
Jori Lehtera 2 000 000 $ (2)
Brayden McNabb 1 900 000 $ (2)
Matt Frattin (1 Way Contract) 1 750 000 $ (2)
Dion Phaneuf (1 Way Contract) 1 100 000 $ (2)
Yanni Gourde 925 000 $ (4)
Victor Olofsson 800 000 $ (3)
Ryan Miller 700 000 $ (2)
Tuukka Rask 600 000 $ (2)
Patrik Berglund 525 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2020 : 61 150 000 $
Year 2021 : 57 000 000 $
Year 2022 : 24 300 000 $
Year 2023 : 12 500 000 $
Salary Average Commitment
Year 2020 : 19 250 000 $
Year 2021 : 17 725 000 $
Year 2022 : 6 400 000 $
Year 2023 : 4 175 000 $
Salary Cap with 1 Way Contract
Year 2020 : 61 150 000 $
Year 2021 : 50 125 000 $
Year 2022 : 19 725 000 $
Year 2023 : 6 925 000 $

Farm Players Salaries

Connor Hellebuyck 270 000 $ (4)
Ivan Provorov 150 000 $ (5)
Juho Lammikko 80 000 $ (4)
Troy Terry 80 000 $ (2)
Erik Gustafsson 60 000 $ (2)
Mike Santorelli 60 000 $ (2)
Johan Franzen 60 000 $ (2)
Matt Carle 60 000 $ (2)
Niklas Backstrom 52 500 $ (1)
Alec Martinez 52 500 $ (1)
Remi Elie 50 000 $ (4)
Cam Barker 50 000 $ (2)
Jack Johnson 50 000 $ (2)
T.J. Hensick 50 000 $ (2)
Viktor Fasth 50 000 $ (2)
Viktor Tikhonov 50 000 $ (2)
Lauri Korpikoski 50 000 $ (1)
Tyler Bozak 50 000 $ (1)
Mathieu Perreault 50 000 $ (1)
Dustin Jeffrey 50 000 $ (2)
Matt Bartkowski 50 000 $ (2)
Jesse Schultz 50 000 $ (1)
Total Farm Players22
Salary Commitment
Year 2020 : 1 525 000 $
Year 2021 : 1 270 000 $
Year 2022 : 710 000 $
Year 2023 : 760 000 $
Salary Average Commitment
Year 2020 : 1 205 000 $
Year 2021 : 900 000 $
Year 2022 : 230 000 $
Year 2023 : 230 000 $

New York I



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 8000 - 95 $ - 6 320 - 79,00%
Level 2: 6000 - 55 $ - 4 889 - 81,49%
Level 3: 3000 - 30 $ - 2 394 - 79,80%
Level 4: 5000 - 20 $ - 4 130 - 82,60%
Luxury : 3000 - 145 $ - 2 370 - 79,00%
Total Capacity :25000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 809 - 93,65%
Farm Level 2: 4000 - 15 $ - 3 827 - 95,66%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %20 104 - 80,41%
Average Income per Game1 640 871 $
Year to Date Revenue21 331 326 $
Farm
Home Games Left28
Average Attendance - %6 636 - 94,80%
Average Income per Game155 727 $
Year to Date Revenue2 024 445 $

Expense

Pro Players Total Salaries56 050 000 $
Farm Players Total Salaries1 960 000 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 500 000 $
Pro Year To Date Expenses17 720 920 $
Farm Year To Date Expenses751 160 $
Pro Salary Cap To Date17 720 920 $
Farm Salary Cap To Date751 160 $

Estimate

Pro Estimated Season Revenue45 944 394 $
Farm Estimated Season Revenue4 360 343 $
Pro Remaining Season Days89
Pro Expenses Per Days443 023 $
Pro Estimated Expenses39 429 047 $
Farm Remaining Season Days91
Farm Expenses Per Days18 779 $
Farm Estimated Expenses1 708 889 $
Estimated Season Expenses41 137 936 $
Season Salary Cap62 110 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $4 890 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 22 110 000 $
Current Bank Account123 921 651 $
Projected Bank Account133 088 452 $

Pro Players Salaries

Torey Krug 6 000 000 $ (3)
Ryan O'Reilly 5 000 000 $ (2)
Semyon Varlamov 5 000 000 $ (3)
Jake Muzzin 4 000 000 $ (2)
Teuvo Teravainen 4 000 000 $ (4)
Lars Eller 3 500 000 $ (2)
Jaroslav Halak 3 000 000 $ (2)
Alex Killorn 3 000 000 $ (2)
Travis Konecny 3 000 000 $ (5)
Jiri Sekac 3 000 000 $ (1)
Shea Theodore 3 000 000 $ (5)
Ben Chiarot 2 750 000 $ (2)
Tom Kuhnhackl 2 000 000 $ (1)
Ben Hutton 2 000 000 $ (1)
Michael Matheson 1 500 000 $ (3)
Miikka Salomaki 1 000 000 $ (2)
Riley Nash 1 000 000 $ (1)
Rudolfs Balcers 800 000 $ (2)
Nicolas Aube-Kubel 800 000 $ (3)
Mikkel Boedker 700 000 $ (1)
Casey Cizikas 500 000 $ (1)
Anders Bjork 500 000 $ (3)
Total Pro Players22
Salary Commitment
Year 2020 : 56 050 000 $
Year 2021 : 46 850 000 $
Year 2022 : 23 800 000 $
Year 2023 : 10 000 000 $
Salary Average Commitment
Year 2020 : 24 350 000 $
Year 2021 : 20 425 000 $
Year 2022 : 4 300 000 $
Year 2023 : 1 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 56 050 000 $
Year 2021 : 46 850 000 $
Year 2022 : 23 800 000 $
Year 2023 : 10 000 000 $

Farm Players Salaries

Joakim Nordstrom 250 000 $ (1)
Alex Petrovic 250 000 $ (1)
Danny DeKeyser 150 000 $ (1)
Nic Petan 100 000 $ (4)
Ty Wishart 100 000 $ (2)
Jared Tinordi 80 000 $ (3)
Marcus Foligno 80 000 $ (1)
Alex Nylander 80 000 $ (3)
Noah Dobson 80 000 $ (3)
Max Comtois 80 000 $ (3)
Ryan Donato 80 000 $ (3)
Pontus Aberg 80 000 $ (3)
Mark Letestu 50 000 $ (2)
Joakim Lindstrom 50 000 $ (1)
Brad Richardson 50 000 $ (1)
Marek Schwarz 50 000 $ (1)
Travis Zajac 50 000 $ (2)
Mike Smith 50 000 $ (2)
Andrew Ebbet 50 000 $ (2)
Gabriel Bourque 50 000 $ (2)
Jamie McGinn 50 000 $ (2)
Patrick Maroon 50 000 $ (2)
Leo Komarov 50 000 $ (2)
Total Farm Players23
Salary Commitment
Year 2020 : 1 960 000 $
Year 2021 : 1 080 000 $
Year 2022 : 600 000 $
Year 2023 : 120 000 $
Salary Average Commitment
Year 2020 : 1 372 500 $
Year 2021 : 980 000 $
Year 2022 : 530 000 $
Year 2023 : 50 000 $

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 Left28
Average Attendance - %15 540 - 84,00%
Average Income per Game1 789 200 $
Year to Date Revenue23 259 600 $
Farm
Home Games Left29
Average Attendance - %5 880 - 84,00%
Average Income per Game168 000 $
Year to Date Revenue2 016 000 $

Expense

Pro Players Total Salaries66 850 000 $
Farm Players Total Salaries1 985 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(5 500 000 $)
Pro Year To Date Expenses20 802 715 $
Farm Year To Date Expenses754 532 $
Pro Salary Cap To Date20 802 715 $
Farm Salary Cap To Date754 532 $

Estimate

Pro Estimated Season Revenue50 097 600 $
Farm Estimated Season Revenue4 872 000 $
Pro Remaining Season Days89
Pro Expenses Per Days525 969 $
Pro Estimated Expenses46 811 241 $
Farm Remaining Season Days91
Farm Expenses Per Days18 969 $
Farm Estimated Expenses1 726 179 $
Estimated Season Expenses48 537 420 $
Season Salary Cap64 835 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $2 165 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 835 000 $
Current Bank Account75 414 286 $
Projected Bank Account81 846 466 $

Pro Players Salaries

Anze Kopitar 8 000 000 $ (1)
Nicklas Backstrom 7 000 000 $ (2)
Jonathan Quick 6 500 000 $ (1)
Johnny Gaudreau 5 925 000 $ (3)
Nathan Horton 5 750 000 $ (2)
Eric Staal 5 000 000 $ (2)
Blake Wheeler 4 000 000 $ (2)
Brett Pesce 4 000 000 $ (4)
Cam Atkinson 3 500 000 $ (3)
Michael Del Zotto 3 000 000 $ (1)
Keith Yandle 2 500 000 $ (1)
Chris Kreider 2 500 000 $ (2)
Cory Conacher 2 500 000 $ (1)
Alex Chiasson 2 000 000 $ (2)
Xavier Ouellet 1 000 000 $ (4)
Ryan Murray 925 000 $ (3)
Andrew Shaw 900 000 $ (2)
Chris Tierney 850 000 $ (1)
Chad Johnson 500 000 $ (1)
Andrew MacDonald 500 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2020 : 66 850 000 $
Year 2021 : 43 500 000 $
Year 2022 : 16 350 000 $
Year 2023 : 6 500 000 $
Salary Average Commitment
Year 2020 : 18 392 000 $
Year 2021 : 12 600 000 $
Year 2022 : 3 350 000 $
Year 2023 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 66 850 000 $
Year 2021 : 43 000 000 $
Year 2022 : 15 350 000 $
Year 2023 : 5 000 000 $

Farm Players Salaries

Dan Hamhuis 250 000 $ (1)
Brandon Sutter 250 000 $ (1)
Bo Horvat 200 000 $ (2)
Sven Baertschi 150 000 $ (2)
Connor Cliffton 80 000 $ (3)
Joey Anderson 80 000 $ (2)
Austin Wagner 80 000 $ (2)
Christian Wolanin 80 000 $ (2)
Dylan Gambrell 80 000 $ (3)
Riley Stillman 80 000 $ (3)
David Rundblad 75 000 $ (2)
Mikko Koskinen 75 000 $ (2)
Dominik Simon 75 000 $ (1)
Tristan Jarry 65 000 $ (1)
Charles Hudon 65 000 $ (1)
Matt Hunwick 50 000 $ (2)
Chris Stewart 50 000 $ (1)
T.J. Galiardi 50 000 $ (1)
Zac Rinaldo 50 000 $ (1)
Johnny Boychuk 50 000 $ (1)
Bobby Butler 50 000 $ (1)
Dustin Byfuglien 50 000 $ (1)
Total Farm Players22
Salary Commitment
Year 2020 : 2 035 000 $
Year 2021 : 1 030 000 $
Year 2022 : 240 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 602 500 $
Year 2021 : 797 500 $
Year 2022 : 240 000 $
Year 2023 : 0 $

Philadelphie



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 579 - 92,99%
Level 2: 5000 - 75 $ - 4 657 - 93,14%
Level 3: 2000 - 40 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 3 936 - 98,40%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 40 $ - 2 748 - 91,59%
Farm Level 2: 4000 - 20 $ - 3 825 - 95,63%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %17 173 - 95,40%
Average Income per Game1 431 673 $
Year to Date Revenue18 611 748 $
Farm
Home Games Left28
Average Attendance - %6 573 - 93,90%
Average Income per Game155 432 $
Year to Date Revenue2 020 615 $

Expense

Pro Players Total Salaries58 865 000 $
Farm Players Total Salaries2 376 500 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses18 887 206 $
Farm Year To Date Expenses1 256 542 $
Pro Salary Cap To Date18 887 206 $
Farm Salary Cap To Date1 256 542 $

Estimate

Pro Estimated Season Revenue40 086 842 $
Farm Estimated Season Revenue4 352 094 $
Pro Remaining Season Days89
Pro Expenses Per Days467 946 $
Pro Estimated Expenses41 647 194 $
Farm Remaining Season Days91
Farm Expenses Per Days29 592 $
Farm Estimated Expenses2 692 872 $
Estimated Season Expenses44 340 066 $
Season Salary Cap64 241 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $2 758 500 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 24 241 500 $
Current Bank Account48 670 688 $
Projected Bank Account48 769 558 $

Pro Players Salaries

David Krejci 6 500 000 $ (2)
Ryan Suter 6 500 000 $ (1)
Mark Stone 6 050 000 $ (1)
Brendan Gallagher 5 000 000 $ (3)
Martin Jones 4 750 000 $ (2)
Alex Galchenyuk 4 500 000 $ (3)
Ronald Kenins 4 250 000 $ (2)
Stefan Elliott 3 500 000 $ (2)
Jeff Zatkoff (1 Way Contract) 2 450 000 $ (1)
Mattias Janmark-Nylen 1 900 000 $ (3)
Max Domi 1 875 000 $ (2)
Damon Severson 1 875 000 $ (1)
Patrick Wiercioch 1 750 000 $ (2)
Viktor Arvidsson 1 640 000 $ (3)
Mikael Granlund 1 500 000 $ (1)
Matt Read 1 050 000 $ (1)
Ryan Callahan 1 050 000 $ (1)
Luke Glendening 1 000 000 $ (1)
Andreas Borgman 925 000 $ (1)
Quinn Hughes 800 000 $ (3)
Total Pro Players20
Salary Commitment
Year 2020 : 58 865 000 $
Year 2021 : 36 465 000 $
Year 2022 : 13 840 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 20 673 000 $
Year 2021 : 6 323 000 $
Year 2022 : 2 940 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 58 865 000 $
Year 2021 : 36 465 000 $
Year 2022 : 13 840 000 $
Year 2023 : 0 $

Farm Players Salaries

Morgan Rielly 300 000 $ (3)
Juuse Saros 250 000 $ (4)
Mark Barberio 175 000 $ (1)
Ryan Dzingel 155 000 $ (3)
Valtteri Filppula 150 000 $ (3)
Zach Bogosian 145 000 $ (1)
Fredrik Claesson 110 000 $ (4)
Phil Di Giuseppe 92 500 $ (3)
Brock McGinn 90 000 $ (1)
Jake DeBrusk 83 250 $ (1)
Haydn Fleury 83 250 $ (1)
David Kampf 80 000 $ (2)
Filip Chytil 80 000 $ (2)
Luke Kunin 80 000 $ (2)
Michael Amadio 80 000 $ (2)
Henri Jokiharju 80 000 $ (2)
Robert Thomas 80 000 $ (2)
Conor Garland 80 000 $ (2)
Joel Farabee 80 000 $ (3)
Tucker Poolman 80 000 $ (3)
Vince Dunn 77 500 $ (1)
Pavel Francouz 70 000 $ (3)
Louis Domingue 50 000 $ (1)
Chris Wideman 50 000 $ (1)
Brandon Manning 50 000 $ (1)
Drake Caggiula 50 000 $ (3)
Total Farm Players26
Salary Commitment
Year 2020 : 2 701 500 $
Year 2021 : 2 097 500 $
Year 2022 : 1 537 500 $
Year 2023 : 360 000 $
Salary Average Commitment
Year 2020 : 1 872 000 $
Year 2021 : 1 182 500 $
Year 2022 : 622 500 $
Year 2023 : 100 000 $

Pittsburgh



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 4000 - 150 $ - 3 587 - 89,68%
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 $ - 1 341 - 67,05%
Total Capacity :25000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 40 $ - 2 167 - 72,23%
Farm Level 2: 4000 - 20 $ - 2 762 - 69,04%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %17 468 - 69,87%
Average Income per Game2 250 555 $
Year to Date Revenue27 006 660 $
Farm
Home Games Left28
Average Attendance - %4 928 - 70,41%
Average Income per Game141 906 $
Year to Date Revenue1 844 780 $

Expense

Pro Players Total Salaries62 733 667 $
Farm Players Total Salaries2 893 250 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses19 700 360 $
Farm Year To Date Expenses1 036 120 $
Pro Salary Cap To Date19 700 360 $
Farm Salary Cap To Date1 036 120 $

Estimate

Pro Estimated Season Revenue65 266 095 $
Farm Estimated Season Revenue3 973 372 $
Pro Remaining Season Days89
Pro Expenses Per Days492 509 $
Pro Estimated Expenses43 833 301 $
Farm Remaining Season Days91
Farm Expenses Per Days25 903 $
Farm Estimated Expenses2 357 173 $
Estimated Season Expenses46 190 474 $
Season Salary Cap66 926 917 $
Estimate Under Maximum Salary Cap of 67 000 000 $73 083 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 26 926 917 $
Current Bank Account143 511 299 $
Projected Bank Account166 560 292 $

Pro Players Salaries

Drew Doughty 9 000 000 $ (1)
Henrik Zetterberg 8 500 000 $ (1)
Mitch Marner 7 000 000 $ (2)
Filip Forsberg 6 000 000 $ (3)
Aaron Ekblad 5 000 000 $ (1)
Patric Hornqvist 4 000 000 $ (2)
Boone Jenner 3 892 000 $ (2)
Matt Murray 3 500 000 $ (3)
Jake Guentzel 3 500 000 $ (6)
Dustin Brown 2 750 000 $ (1)
Thomas Hickey 1 900 000 $ (2)
Elias Lindholm 1 350 000 $ (2)
Marcus Kruger 1 250 000 $ (2)
Tom Wilson 900 000 $ (5)
Robert Bortuzzo 850 000 $ (1)
Marcus Pettersson 794 167 $ (2)
Joakim Andersson 750 000 $ (1)
Erik Cernak 697 500 $ (2)
Henrik Lundqvist 600 000 $ (2)
Wayne Simmonds 500 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2020 : 62 733 667 $
Year 2021 : 37 083 667 $
Year 2022 : 15 800 000 $
Year 2023 : 5 500 000 $
Salary Average Commitment
Year 2020 : 29 486 167 $
Year 2021 : 15 011 167 $
Year 2022 : 5 500 000 $
Year 2023 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2020 : 62 733 667 $
Year 2021 : 35 883 667 $
Year 2022 : 13 900 000 $
Year 2023 : 4 400 000 $

Farm Players Salaries

Austin Watson 300 000 $ (3)
Anthony Beauvillier 290 000 $ (3)
Alexander Radulov 250 000 $ (3)
Bryan Rust 225 000 $ (3)
William Carrier 200 000 $ (1)
Michal Kempny 150 000 $ (1)
Shea Weber 150 000 $ (1)
Beau Bennett 115 250 $ (1)
Jeff Petry 110 000 $ (2)
Matt Grzelcyk 97 500 $ (1)
Dominik Kahun 92 500 $ (2)
Jesse Puljujarvi 92 500 $ (1)
Ben Bishop 90 000 $ (1)
Lias Andersson 89 417 $ (2)
Thomas Chabot 83 250 $ (1)
Jack Hughes 80 000 $ (3)
Carson Soucy 80 000 $ (3)
Eric Robinson 80 000 $ (3)
Anton Forsberg 75 000 $ (1)
Mathieu Joseph 72 833 $ (2)
Michal Repik 60 000 $ (1)
Evgeny Grachev 60 000 $ (1)
Cody Eakin 50 000 $ (2)
Total Farm Players23
Salary Commitment
Year 2020 : 2 893 250 $
Year 2021 : 1 749 750 $
Year 2022 : 1 365 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 833 000 $
Year 2021 : 1 074 750 $
Year 2022 : 650 000 $
Year 2023 : 0 $

San Jose



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 110 $ - 5 719 - 95,32%
Level 2: 5000 - 90 $ - 3 550 - 71,00%
Level 3: 2000 - 40 $ - 1 996 - 99,78%
Level 4: 4000 - 35 $ - 2 862 - 71,55%
Luxury : 1000 - 240 $ - 995 - 99,50%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 45 $ - 1 911 - 63,71%
Farm Level 2: 4000 - 25 $ - 2 156 - 53,89%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %15 122 - 84,01%
Average Income per Game1 640 903 $
Year to Date Revenue21 331 734 $
Farm
Home Games Left28
Average Attendance - %4 067 - 58,10%
Average Income per Game139 892 $
Year to Date Revenue1 818 600 $

Expense

Pro Players Total Salaries63 243 000 $
Farm Players Total Salaries1 317 500 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses19 688 120 $
Farm Year To Date Expenses673 112 $
Pro Salary Cap To Date19 688 120 $
Farm Salary Cap To Date673 112 $

Estimate

Pro Estimated Season Revenue45 945 273 $
Farm Estimated Season Revenue3 916 985 $
Pro Remaining Season Days89
Pro Expenses Per Days498 008 $
Pro Estimated Expenses44 322 712 $
Farm Remaining Season Days91
Farm Expenses Per Days13 874 $
Farm Estimated Expenses1 262 534 $
Estimated Season Expenses45 585 246 $
Season Salary Cap66 060 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $939 500 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 26 060 500 $
Current Bank Account34 007 892 $
Projected Bank Account38 284 904 $

Pro Players Salaries

Jordan Staal (1 Way Contract) 9 000 000 $ (1)
Connor McDavid 7 500 000 $ (2)
Mark Giordano 5 500 000 $ (2)
Leon Draisaitl 5 500 000 $ (2)
Brent Seabrook 5 000 000 $ (1)
David Pastrnak 4 900 000 $ (2)
Derick Brassard 4 500 000 $ (3)
Patrick Kane 4 000 000 $ (2)
Mattias Ekholm 4 000 000 $ (1)
Derek Roy (1 Way Contract) 2 611 000 $ (1)
Tomas Hertl 2 000 000 $ (2)
Carey Price (1 Way Contract) 2 000 000 $ (1)
Patrick Marleau (1 Way Contract) 1 300 000 $ (2)
Keaton Ellerby 1 050 000 $ (1)
Jakub Vrana 832 000 $ (1)
Adam Fox 800 000 $ (3)
Michael Raffl (1 Way Contract) 750 000 $ (1)
Alex Stalock 500 000 $ (2)
Jeff Schultz 500 000 $ (2)
Brian Flynn 500 000 $ (2)
Tommy Wingels 500 000 $ (2)
Total Pro Players21
Salary Commitment
Year 2020 : 63 243 000 $
Year 2021 : 44 200 000 $
Year 2022 : 5 300 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 31 830 500 $
Year 2021 : 10 587 500 $
Year 2022 : 1 300 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 63 243 000 $
Year 2021 : 38 000 000 $
Year 2022 : 5 300 000 $
Year 2023 : 0 $

Farm Players Salaries

Rasmus Dahlin 92 500 $ (2)
Nicolas Deslauriers 90 000 $ (2)
Henrik Borgstrom 80 000 $ (2)
Emil Bemstrom 80 000 $ (3)
Curtis Mckenzie 65 000 $ (2)
Mark Arcobello 60 000 $ (1)
Jack Skille 50 000 $ (1)
Cody Franson 50 000 $ (2)
Adam McQuaid 50 000 $ (1)
Alexander Sulzer 50 000 $ (1)
Shawn Matthias 50 000 $ (1)
David Booth 50 000 $ (2)
Marc-Andre Gragnani 50 000 $ (1)
Viktor Antipin 50 000 $ (1)
David Desharnais 50 000 $ (1)
Vladimir Sobotka 50 000 $ (1)
Eddie Lack 50 000 $ (1)
Matt Beleskey 50 000 $ (1)
Alexander Edler 50 000 $ (1)
Marc Staal 50 000 $ (1)
Matt D'Agostini 50 000 $ (1)
Tom Wandell 50 000 $ (1)
Andrew Hammond 50 000 $ (2)
Total Farm Players23
Salary Commitment
Year 2020 : 1 317 500 $
Year 2021 : 557 500 $
Year 2022 : 80 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 292 500 $
Year 2021 : 532 500 $
Year 2022 : 80 000 $
Year 2023 : 0 $

St-Louis



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 95 $ - 5 640 - 94,00%
Level 2: 5000 - 70 $ - 4 694 - 93,88%
Level 3: 2000 - 40 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 3 802 - 95,04%
Luxury : 1000 - 250 $ - 983 - 98,33%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 857 - 95,24%
Farm Level 2: 4000 - 15 $ - 3 844 - 96,09%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %17 119 - 95,11%
Average Income per Game1 542 309 $
Year to Date Revenue18 507 702 $
Farm
Home Games Left28
Average Attendance - %6 701 - 95,73%
Average Income per Game157 655 $
Year to Date Revenue2 049 510 $

Expense

Pro Players Total Salaries61 408 000 $
Farm Players Total Salaries2 067 500 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses19 506 360 $
Farm Year To Date Expenses1 089 320 $
Pro Salary Cap To Date19 506 360 $
Farm Salary Cap To Date1 089 320 $

Estimate

Pro Estimated Season Revenue44 726 946 $
Farm Estimated Season Revenue4 414 329 $
Pro Remaining Season Days89
Pro Expenses Per Days487 659 $
Pro Estimated Expenses43 401 651 $
Farm Remaining Season Days91
Farm Expenses Per Days27 233 $
Farm Estimated Expenses2 478 203 $
Estimated Season Expenses45 879 854 $
Season Salary Cap66 475 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $524 500 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 26 475 500 $
Current Bank Account32 490 876 $
Projected Bank Account35 752 297 $

Pro Players Salaries

Ilya Kovalchuk 7 500 000 $ (2)
Max Pacioretty 6 500 000 $ (3)
Kevin Shattenkirk 6 200 000 $ (1)
Aleksander Barkov 5 500 000 $ (3)
Olli Maatta 5 083 000 $ (2)
Matthew Tkachuk 3 500 000 $ (2)
Anthony Mantha 3 200 000 $ (3)
Reid Boucher 3 000 000 $ (1)
Jacob Markstrom 3 000 000 $ (3)
Nick Bjugstad 2 850 000 $ (1)
Tomas Jurco 2 800 000 $ (2)
Jonathan Drouin 2 650 000 $ (2)
Brian Dumoulin 2 400 000 $ (2)
Robby Fabbri 2 000 000 $ (3)
Nikita Zaitsev 1 600 000 $ (1)
Will Butcher 925 000 $ (1)
Dylan Strome 800 000 $ (2)
Jordan Bennington 750 000 $ (2)
Christian Djoos 650 000 $ (1)
Jordan Schroeder 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2020 : 61 408 000 $
Year 2021 : 46 183 000 $
Year 2022 : 20 700 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 12 517 000 $
Year 2021 : 8 042 000 $
Year 2022 : 2 925 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 61 408 000 $
Year 2021 : 45 683 000 $
Year 2022 : 20 200 000 $
Year 2023 : 0 $

Farm Players Salaries

Michael Hutchinson 260 000 $ (3)
Daniel Carr 180 000 $ (2)
Jaccob Slavin 150 000 $ (4)
Joonas Korpisalo 140 000 $ (1)
Tomas Kundratek 100 000 $ (1)
Alexander Kerfoot 92 500 $ (1)
Oliver Bjorkstrand 92 500 $ (1)
Clayton Keller 92 500 $ (1)
Brady Tkatchuk 92 500 $ (2)
Barclay Goodrow 90 000 $ (1)
Tim Erixon 90 000 $ (2)
Madison Bowey 87 500 $ (1)
Warren Foegele 80 000 $ (2)
Mason Appleton 80 000 $ (2)
Maxime Lajoie 80 000 $ (2)
Andrew Mangiapane 80 000 $ (2)
Kirby Dach 80 000 $ (3)
Dryden Hunt 80 000 $ (2)
Luke Adam 70 000 $ (1)
Jordan Oesterle 50 000 $ (1)
Total Farm Players20
Salary Commitment
Year 2020 : 2 067 500 $
Year 2021 : 1 252 500 $
Year 2022 : 490 000 $
Year 2023 : 150 000 $
Salary Average Commitment
Year 2020 : 1 397 500 $
Year 2021 : 782 500 $
Year 2022 : 190 000 $
Year 2023 : 50 000 $

Tampa Bay



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 937 - 98,95%
Level 2: 5000 - 60 $ - 4 888 - 97,75%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 3 992 - 99,79%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 796 - 93,20%
Farm Level 2: 4000 - 15 $ - 3 627 - 90,68%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %17 816 - 98,98%
Average Income per Game1 508 077 $
Year to Date Revenue18 096 924 $
Farm
Home Games Left29
Average Attendance - %6 423 - 91,76%
Average Income per Game152 265 $
Year to Date Revenue1 827 180 $

Expense

Pro Players Total Salaries50 173 000 $
Farm Players Total Salaries1 832 350 $
Coaches Total Salaries1 575 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses15 867 600 $
Farm Year To Date Expenses735 080 $
Pro Salary Cap To Date15 867 600 $
Farm Salary Cap To Date735 080 $

Estimate

Pro Estimated Season Revenue43 734 233 $
Farm Estimated Season Revenue4 415 685 $
Pro Remaining Season Days89
Pro Expenses Per Days396 690 $
Pro Estimated Expenses35 305 410 $
Farm Remaining Season Days91
Farm Expenses Per Days18 377 $
Farm Estimated Expenses1 672 307 $
Estimated Season Expenses36 977 717 $
Season Salary Cap53 580 350 $
Estimate Under Maximum Salary Cap of 67 000 000 $13 419 650 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 13 580 350 $
Current Bank Account27 054 871 $
Projected Bank Account38 227 072 $

Pro Players Salaries

Brent Burns 6 000 000 $ (2)
Alexander Semin 5 000 000 $ (1)
Sergei Bobrovsky 4 500 000 $ (1)
Jonathan Huberdeau 4 000 000 $ (3)
Dylan Olsen 3 000 000 $ (1)
Ryan Spooner 2 900 000 $ (1)
Ondrej Palat 2 750 000 $ (2)
Dennis Everberg 2 500 000 $ (1)
Jake Dotchin 2 500 000 $ (1)
Curtis Lazar 2 500 000 $ (1)
Nick Cousins 2 500 000 $ (2)
Ian Cole 2 100 000 $ (1)
Dmitrij Jaskin 1 833 000 $ (2)
Kerby Rychel 1 750 000 $ (4)
Cody Ceci 1 500 000 $ (1)
Ondrej Kase 1 500 000 $ (1)
Peter Mueller 1 000 000 $ (1)
Ryan Garbutt 1 000 000 $ (1)
Jon Merrill 840 000 $ (1)
Steve Mason 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2020 : 50 173 000 $
Year 2021 : 19 083 000 $
Year 2022 : 6 250 000 $
Year 2023 : 2 500 000 $
Salary Average Commitment
Year 2020 : 12 823 000 $
Year 2021 : 3 333 000 $
Year 2022 : 1 000 000 $
Year 2023 : 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 50 173 000 $
Year 2021 : 18 833 000 $
Year 2022 : 5 750 000 $
Year 2023 : 1 750 000 $

Farm Players Salaries

Colin Miller 250 000 $ (2)
Derrick Pouliot 150 000 $ (1)
Jason Bacashihua 100 000 $ (1)
Bobby Ryan 100 000 $ (1)
Nikita Nikitin 100 000 $ (1)
Andy Greene 100 000 $ (1)
Zbynek Michalek 100 000 $ (1)
Martin Hanzal 100 000 $ (1)
Jordie Benn 100 000 $ (1)
Carl Gunnarsson 100 000 $ (1)
Nick Palmieri 100 000 $ (1)
Brendan Perlini 82 350 $ (1)
James Sheppard 50 000 $ (1)
Lars Haugen 50 000 $ (1)
Teddy Purcell 50 000 $ (1)
Maxim Lapierre 50 000 $ (1)
Geoff Platt 50 000 $ (1)
Liam Reddox 50 000 $ (1)
Viktor Stalberg 50 000 $ (1)
Daniel Winnik 50 000 $ (2)
Erik Condra 50 000 $ (1)
Total Farm Players21
Salary Commitment
Year 2020 : 1 832 350 $
Year 2021 : 300 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 565 650 $
Year 2021 : 100 000 $
Year 2022 : 0 $
Year 2023 : 0 $

Toronto



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 7500 - 90 $ - 6 013 - 80,17%
Level 2: 6000 - 55 $ - 4 862 - 81,03%
Level 3: 3500 - 25 $ - 2 485 - 70,99%
Level 4: 5500 - 17 $ - 4 410 - 80,17%
Luxury : 2500 - 160 $ - 1 600 - 64,00%
Total Capacity :25000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 809 - 93,62%
Farm Level 2: 4000 - 15 $ - 3 830 - 95,74%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %19 369 - 77,48%
Average Income per Game1 441 971 $
Year to Date Revenue18 745 621 $
Farm
Home Games Left28
Average Attendance - %6 638 - 94,83%
Average Income per Game155 747 $
Year to Date Revenue2 024 710 $

Expense

Pro Players Total Salaries64 865 000 $
Farm Players Total Salaries2 045 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(2 000 000 $)
Pro Year To Date Expenses20 082 163 $
Farm Year To Date Expenses806 667 $
Pro Salary Cap To Date20 082 163 $
Farm Salary Cap To Date806 667 $

Estimate

Pro Estimated Season Revenue40 375 184 $
Farm Estimated Season Revenue4 360 914 $
Pro Remaining Season Days89
Pro Expenses Per Days510 581 $
Pro Estimated Expenses45 441 709 $
Farm Remaining Season Days91
Farm Expenses Per Days19 427 $
Farm Estimated Expenses1 767 857 $
Estimated Season Expenses47 209 566 $
Season Salary Cap66 410 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $590 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 26 410 000 $
Current Bank Account21 276 954 $
Projected Bank Account18 803 486 $

Pro Players Salaries

Auston Matthews 7 000 000 $ (5)
Hampus Lindholm 6 000 000 $ (2)
Brandon Pirri 6 000 000 $ (3)
Tyler Seguin 5 500 000 $ (3)
Jeff Skinner 5 200 000 $ (3)
Nick Foligno 5 000 000 $ (2)
T.J Oshie 5 000 000 $ (2)
Colton Parayko 4 500 000 $ (2)
Andrej Meszaros 4 000 000 $ (1)
Zach Hyman 3 000 000 $ (3)
Alexander Steen (1 Way Contract) 2 500 000 $ (2)
Cam Talbot (1 Way Contract) 2 000 000 $ (1)
Carter Hutton (1 Way Contract) 2 000 000 $ (1)
Colton Sceviour 1 500 000 $ (1)
Zach Redmond 1 200 000 $ (2)
Peter Holland 1 200 000 $ (2)
Kasperi Kapanen 832 500 $ (1)
Travis Dermott 832 500 $ (1)
Andreas Johnsson 800 000 $ (2)
John Marino 800 000 $ (3)
Total Pro Players20
Salary Commitment
Year 2020 : 64 865 000 $
Year 2021 : 53 700 000 $
Year 2022 : 27 500 000 $
Year 2023 : 7 000 000 $
Salary Average Commitment
Year 2020 : 19 515 000 $
Year 2021 : 11 850 000 $
Year 2022 : 3 300 000 $
Year 2023 : 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 64 865 000 $
Year 2021 : 53 700 000 $
Year 2022 : 27 500 000 $
Year 2023 : 7 000 000 $

Farm Players Salaries

Viacheslav Voynov 285 000 $ (1)
Calvin De Haan 200 000 $ (2)
Darcy Kuemper 120 000 $ (2)
Anton Slepyshev 120 000 $ (2)
Michael Sgarbossa 100 000 $ (2)
Connor Brown 90 000 $ (3)
Pierre Engvall 80 000 $ (3)
Ilya Mikheyev 80 000 $ (3)
Dmytro Timashov 80 000 $ (3)
Christoffer Ehn 80 000 $ (2)
Saku Maenalanen 80 000 $ (2)
Brandon Davidson 75 000 $ (2)
Marc-André Fleury 70 000 $ (2)
Mikhail Grigorenko 70 000 $ (2)
Stefan Matteau 65 000 $ (1)
Nigel Dawes 50 000 $ (1)
Anton Volchenkov 50 000 $ (1)
Chris Thorburn 50 000 $ (1)
Chris Butler 50 000 $ (1)
Keith Aulie 50 000 $ (1)
Chris Conner 50 000 $ (1)
Matt Taormina 50 000 $ (1)
Alexander Burmistrov 50 000 $ (1)
Fedor Tyutin 50 000 $ (1)
Total Farm Players24
Salary Commitment
Year 2020 : 2 045 000 $
Year 2021 : 1 245 000 $
Year 2022 : 330 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 401 000 $
Year 2021 : 851 000 $
Year 2022 : 290 000 $
Year 2023 : 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 $ - 2 728 - 90,93%
Farm Level 2: 4000 - 15 $ - 3 878 - 96,95%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %13 320 - 74,00%
Average Income per Game2 171 160 $
Year to Date Revenue28 225 080 $
Farm
Home Games Left28
Average Attendance - %6 606 - 94,37%
Average Income per Game153 640 $
Year to Date Revenue1 997 315 $

Expense

Pro Players Total Salaries62 160 000 $
Farm Players Total Salaries3 073 300 $
Coaches Total Salaries1 750 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses19 584 480 $
Farm Year To Date Expenses1 155 234 $
Pro Salary Cap To Date19 584 480 $
Farm Salary Cap To Date1 155 234 $

Estimate

Pro Estimated Season Revenue60 792 480 $
Farm Estimated Season Revenue4 301 909 $
Pro Remaining Season Days89
Pro Expenses Per Days489 612 $
Pro Estimated Expenses43 575 468 $
Farm Remaining Season Days91
Farm Expenses Per Days29 185 $
Farm Estimated Expenses2 655 835 $
Estimated Season Expenses46 231 303 $
Season Salary Cap66 983 300 $
Estimate Under Maximum Salary Cap of 67 000 000 $16 700 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 26 983 300 $
Current Bank Account117 111 985 $
Projected Bank Account135 975 071 $

Pro Players Salaries

Zach Parise 5 500 000 $ (1)
Thomas Vanek 5 000 000 $ (1)
Brayden Schenn 5 000 000 $ (1)
Bryan Little 5 000 000 $ (3)
Nino Niederreiter 5 000 000 $ (4)
Calvin Pickard 4 510 000 $ (1)
Tobias Rieder 3 425 000 $ (2)
Mika Zibanejad 3 400 000 $ (5)
Melker Karlsson 3 025 000 $ (2)
Erik Haula 3 000 000 $ (2)
Philip Larsen 2 500 000 $ (1)
Brandon Dubinsky 2 500 000 $ (2)
Gustav Nyquist 2 350 000 $ (1)
Philipp Grubauer 2 250 000 $ (1)
Noah Hanifin 2 000 000 $ (3)
Rasmus Ristolainen 2 000 000 $ (1)
Kevin Hayes 2 000 000 $ (1)
Connor Carrick 1 500 000 $ (3)
Scott Mayfield 1 400 000 $ (5)
Carl Dahlstrom 800 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2020 : 62 160 000 $
Year 2021 : 32 350 000 $
Year 2022 : 20 900 000 $
Year 2023 : 12 200 000 $
Salary Average Commitment
Year 2020 : 12 326 000 $
Year 2021 : 6 650 000 $
Year 2022 : 3 000 000 $
Year 2023 : 1 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 62 160 000 $
Year 2021 : 31 050 000 $
Year 2022 : 18 300 000 $
Year 2023 : 9 800 000 $

Farm Players Salaries

Frank Vatrano 350 000 $ (3)
Alan Quine 350 000 $ (2)
Linus Ullmark 350 000 $ (3)
Luke Schenn 240 000 $ (1)
Joel Armia 200 000 $ (2)
Adam Larsson 200 000 $ (2)
Lucas Lessio 153 300 $ (2)
John Moore 100 000 $ (3)
Tyler Graovac 100 000 $ (2)
Brenden Dillon 100 000 $ (3)
Corey Tropp 85 000 $ (1)
Ryan Lindgren 80 000 $ (3)
Jonas Siegenthaler 80 000 $ (3)
Brendan Guhle 80 000 $ (3)
Jansen Harkins 80 000 $ (3)
Jason Dickinson 80 000 $ (2)
Jordan Greenway 80 000 $ (2)
Colin White 80 000 $ (2)
Kevin Stenlund 80 000 $ (3)
Laurent Brossoit 75 000 $ (2)
Evan Rodrigues 65 000 $ (1)
Brendan Leipsic 65 000 $ (1)
Total Farm Players22
Salary Commitment
Year 2020 : 3 073 300 $
Year 2021 : 2 768 300 $
Year 2022 : 1 500 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 428 300 $
Year 2021 : 1 198 300 $
Year 2022 : 600 000 $
Year 2023 : 0 $

Vegas



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 200 $ - 4 837 - 80,61%
Level 2: 5000 - 105 $ - 4 068 - 81,36%
Level 3: 2000 - 70 $ - 1 697 - 84,85%
Level 4: 4000 - 45 $ - 2 967 - 74,18%
Luxury : 1000 - 400 $ - 806 - 80,58%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 928 - 97,61%
Farm Level 2: 4000 - 15 $ - 3 874 - 96,84%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %14 375 - 79,86%
Average Income per Game1 842 869 $
Year to Date Revenue23 957 292 $
Farm
Home Games Left29
Average Attendance - %6 802 - 97,17%
Average Income per Game129 926 $
Year to Date Revenue1 559 110 $

Expense

Pro Players Total Salaries62 712 000 $
Farm Players Total Salaries3 105 000 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses19 600 640 $
Farm Year To Date Expenses1 131 280 $
Pro Salary Cap To Date19 600 640 $
Farm Salary Cap To Date1 131 280 $

Estimate

Pro Estimated Season Revenue51 600 321 $
Farm Estimated Season Revenue3 767 849 $
Pro Remaining Season Days89
Pro Expenses Per Days490 016 $
Pro Estimated Expenses43 611 424 $
Farm Remaining Season Days91
Farm Expenses Per Days28 282 $
Farm Estimated Expenses2 573 662 $
Estimated Season Expenses46 185 086 $
Season Salary Cap66 917 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $83 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 26 917 000 $
Current Bank Account75 774 970 $
Projected Bank Account84 958 054 $

Pro Players Salaries

Taylor Hall 6 500 000 $ (1)
Erik Karlsson 6 000 000 $ (1)
Nikita Kucherov 5 000 000 $ (1)
John Gibson 4 787 000 $ (3)
John Tavares 4 750 000 $ (2)
William Nylander 4 500 000 $ (1)
Andre Burakovsky 4 025 000 $ (1)
Nick Leddy 4 000 000 $ (2)
Jamie Benn 4 000 000 $ (1)
Mark Scheifele 4 000 000 $ (2)
Alexander Wennberg 3 925 000 $ (1)
John Carlson 3 800 000 $ (1)
Zach Werenski 3 500 000 $ (1)
Charlie McAvoy 925 000 $ (1)
Jhonas Enroth 500 000 $ (1)
Nick Ritchie 500 000 $ (1)
Kevin Porter 500 000 $ (1)
Cal Clutterbuck 500 000 $ (1)
Dwight King 500 000 $ (1)
Jamie McBain 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2020 : 62 712 000 $
Year 2021 : 18 287 000 $
Year 2022 : 4 787 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 12 180 000 $
Year 2021 : 2 712 000 $
Year 2022 : 787 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 62 712 000 $
Year 2021 : 17 537 000 $
Year 2022 : 4 787 000 $
Year 2023 : 0 $

Farm Players Salaries

Tomas Tatar 350 000 $ (2)
Joonas Donskoi 325 000 $ (3)
Esa Lindell 300 000 $ (1)
Erik Gustafsson 300 000 $ (3)
Dylan Larkin 300 000 $ (2)
Cam Fowler 250 000 $ (3)
Oliver Ekman-Larsson 200 000 $ (1)
Gustav Forsling 150 000 $ (1)
Mason Raymond 125 000 $ (1)
Oscar Lindberg 125 000 $ (3)
Scott Laughton 100 000 $ (3)
Robert Hagg 97 500 $ (1)
Kyle Connor 92 500 $ (1)
Tyler Bertuzzi 90 000 $ (1)
Jimmy Vesey 50 000 $ (1)
Mikael Backlund 50 000 $ (1)
Jonathan Bernier 50 000 $ (1)
Jonas Gustavsson 50 000 $ (1)
Kyle Chipchura 50 000 $ (1)
Nate Thompson 50 000 $ (1)
Total Farm Players20
Salary Commitment
Year 2020 : 3 105 000 $
Year 2021 : 1 750 000 $
Year 2022 : 1 100 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 140 000 $
Year 2021 : 350 000 $
Year 2022 : 250 000 $
Year 2023 : 0 $

Washington



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 90 $ - 5 877 - 97,95%
Level 2: 5000 - 50 $ - 4 792 - 95,85%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 3 830 - 95,76%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 45 $ - 1 879 - 62,63%
Farm Level 2: 4000 - 25 $ - 2 154 - 53,86%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %17 500 - 97,22%
Average Income per Game1 361 158 $
Year to Date Revenue17 695 050 $
Farm
Home Games Left29
Average Attendance - %4 033 - 57,62%
Average Income per Game138 415 $
Year to Date Revenue1 660 985 $

Expense

Pro Players Total Salaries61 892 500 $
Farm Players Total Salaries1 950 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses19 501 560 $
Farm Year To Date Expenses748 080 $
Pro Salary Cap To Date19 501 560 $
Farm Salary Cap To Date748 080 $

Estimate

Pro Estimated Season Revenue38 112 415 $
Farm Estimated Season Revenue4 014 047 $
Pro Remaining Season Days89
Pro Expenses Per Days487 539 $
Pro Estimated Expenses43 390 971 $
Farm Remaining Season Days91
Farm Expenses Per Days18 702 $
Farm Estimated Expenses1 701 882 $
Estimated Season Expenses45 092 853 $
Season Salary Cap65 342 500 $
Estimate Under Maximum Salary Cap of 67 000 000 $1 657 500 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 25 342 500 $
Current Bank Account37 574 030 $
Projected Bank Account34 607 639 $

Pro Players Salaries

P.K. Subban 7 500 000 $ (2)
Alex Pietrangelo 5 500 000 $ (1)
Loui Eriksson 5 250 000 $ (1)
Nikita Zadorov 5 025 000 $ (3)
Ryan Getzlaf 5 000 000 $ (2)
Valeri Nichushkin 5 000 000 $ (2)
Tyson Barrie 5 000 000 $ (3)
Sean Monahan 4 700 000 $ (1)
Mathew Dumba 4 500 000 $ (1)
Anthony Duclair 4 000 000 $ (3)
Sam Reinhart 2 000 000 $ (3)
Nick Shore 2 000 000 $ (2)
Dustin Tokarski 1 500 000 $ (1)
Devante Smith-Pelly 1 000 000 $ (1)
Nico Hischier 925 000 $ (1)
Jesperi Kotkaniemi 750 000 $ (2)
Samuel Girard 742 500 $ (1)
Matt Moulson 500 000 $ (1)
Colin McDonald 500 000 $ (1)
Denis Shapavalov 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2020 : 61 892 500 $
Year 2021 : 36 275 000 $
Year 2022 : 16 025 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 19 892 500 $
Year 2021 : 13 300 000 $
Year 2022 : 10 025 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 61 892 500 $
Year 2021 : 36 275 000 $
Year 2022 : 16 025 000 $
Year 2023 : 0 $

Farm Players Salaries

Kevin Fiala 350 000 $ (1)
Riley Sheahan 300 000 $ (1)
Josh Morrissey 300 000 $ (1)
Connor Murphy 150 000 $ (2)
Nikita Nesterov 100 000 $ (2)
Hannu Toivonen 50 000 $ (1)
Jordan Nolan 50 000 $ (1)
Darren Haydar 50 000 $ (1)
Kyle Quincey 50 000 $ (1)
Kamil Kreps 50 000 $ (1)
Barry Brust 50 000 $ (1)
Matt Corrente 50 000 $ (1)
Andrew Cogliano 50 000 $ (1)
Colton Gillies 50 000 $ (1)
Michael Frolik 50 000 $ (1)
John Mitchell 50 000 $ (1)
Derek Joslin 50 000 $ (1)
Justin Braun 50 000 $ (1)
Alexei Emelin 50 000 $ (1)
Lee Stempniak 50 000 $ (1)
Total Farm Players20
Salary Commitment
Year 2020 : 1 950 000 $
Year 2021 : 250 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 099 000 $
Year 2021 : 175 000 $
Year 2022 : 0 $
Year 2023 : 0 $

Winnipeg



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 7000 - 90 $ - 5 773 - 82,47%
Level 2: 6000 - 57 $ - 4 761 - 79,35%
Level 3: 3000 - 33 $ - 2 330 - 77,65%
Level 4: 5000 - 18 $ - 4 344 - 86,89%
Luxury : 2000 - 195 $ - 1 500 - 75,00%
Total Capacity :23000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 739 - 91,31%
Farm Level 2: 4000 - 15 $ - 3 752 - 93,81%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %18 708 - 81,34%
Average Income per Game1 486 254 $
Year to Date Revenue19 321 299 $
Farm
Home Games Left28
Average Attendance - %6 492 - 92,74%
Average Income per Game152 162 $
Year to Date Revenue1 978 100 $

Expense

Pro Players Total Salaries62 125 000 $
Farm Players Total Salaries2 540 000 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses19 585 076 $
Farm Year To Date Expenses882 836 $
Pro Salary Cap To Date19 585 076 $
Farm Salary Cap To Date882 836 $

Estimate

Pro Estimated Season Revenue41 615 106 $
Farm Estimated Season Revenue4 260 523 $
Pro Remaining Season Days89
Pro Expenses Per Days489 341 $
Pro Estimated Expenses43 551 349 $
Farm Remaining Season Days91
Farm Expenses Per Days21 679 $
Farm Estimated Expenses1 972 789 $
Estimated Season Expenses45 524 138 $
Season Salary Cap65 965 000 $
Estimate Under Maximum Salary Cap of 67 000 000 $1 035 000 $
Estimate Over Minimum Salary Cap of 40 000 000 $ 25 965 000 $
Current Bank Account42 636 526 $
Projected Bank Account42 988 017 $

Pro Players Salaries

Jeff Carter 8 500 000 $ (1)
Corey Perry 7 000 000 $ (2)
Justin Williams (1 Way Contract) 7 000 000 $ (2)
Mike Green (1 Way Contract) 7 000 000 $ (2)
Matt Duchene 6 500 000 $ (3)
Brad Marchand 5 250 000 $ (1)
Dougie Hamilton 5 000 000 $ (3)
Markus Granlund 3 000 000 $ (2)
Niklas Hjalmarsson (1 Way Contract) 2 500 000 $ (2)
J.T Brown 2 250 000 $ (1)
James Reimer (1 Way Contract) 1 200 000 $ (1)
Tyler Myers 1 000 000 $ (1)
Taylor Beck 1 000 000 $ (2)
Micheal Ferland 925 000 $ (1)
Chris Bigras 900 000 $ (1)
Josh Leivo 800 000 $ (2)
Mitchell Stephens 800 000 $ (3)
Mike McKenna 500 000 $ (1)
Zdeno Chara (1 Way Contract) 500 000 $ (2)
Brandon Yip 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2020 : 62 125 000 $
Year 2021 : 41 100 000 $
Year 2022 : 12 300 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 27 150 000 $
Year 2021 : 21 100 000 $
Year 2022 : 1 800 000 $
Year 2023 : 0 $
Salary Cap with 1 Way Contract
Year 2020 : 62 125 000 $
Year 2021 : 41 100 000 $
Year 2022 : 12 300 000 $
Year 2023 : 0 $

Farm Players Salaries

Seth Griffith 329 200 $ (2)
Pavel Buchnevich 300 000 $ (4)
Kevin Connauton 280 000 $ (2)
Mark Borowiecki 192 500 $ (1)
Jared McCann 180 000 $ (3)
Brendan Gaunce 175 000 $ (3)
Neal Pionk 92 500 $ (1)
Jacob De La Rose 92 500 $ (1)
Danton Heinen 92 500 $ (1)
Malcolm Subban 92 500 $ (1)
Dylan Demelo 90 000 $ (1)
Christian Fischer 81 500 $ (1)
Matt Puempel 80 000 $ (2)
Adam Gaudette 80 000 $ (3)
Denis Gurianov 80 000 $ (3)
Denis Malgin 69 300 $ (1)
Scott Harrington 67 500 $ (1)
Chandler Stephenson 65 000 $ (1)
Nick Holden 50 000 $ (2)
Jonas Hiller 50 000 $ (2)
Total Farm Players20
Salary Commitment
Year 2020 : 2 540 000 $
Year 2021 : 1 604 200 $
Year 2022 : 815 000 $
Year 2023 : 300 000 $
Salary Average Commitment
Year 2020 : 1 455 000 $
Year 2021 : 619 200 $
Year 2022 : 310 000 $
Year 2023 : 50 000 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 67 000 000 $
Available Cap Space

Over Minimum of
40 000 000 $

Pro Players

Farm Players

Total Players

Boston 62 905 907 $ 64 008 250 $ 2 991 750 $ 24 008 250 $ 212041
Calgary 31 603 356 $ 65 795 750 $ 1 204 250 $ 25 795 750 $ 202040
Caroline 132 266 039 $ 65 420 500 $ 1 579 500 $ 25 420 500 $ 202242
Chicago 13 204 214 $ 54 430 750 $ 12 569 250 $ 14 430 750 $ 212142
Colorado 59 745 884 $ 66 239 750 $ 760 250 $ 26 239 750 $ 202040
Dallas 77 701 495 $ 66 934 633 $ 65 367 $ 26 934 633 $ 202545
Detroit 90 818 992 $ 64 370 000 $ 2 630 000 $ 24 370 000 $ 202040
Edmonton 35 226 544 $ 66 765 750 $ 234 250 $ 26 765 750 $ 212142
Floride 37 903 650 $ 48 182 300 $ 18 817 700 $ 8 182 300 $ 202141
Los Angeles 86 052 808 $ 66 755 000 $ 245 000 $ 26 755 000 $ 212243
Montreal 33 427 850 $ 64 979 688 $ 2 020 312 $ 24 979 688 $ 202242
New York I 123 921 651 $ 62 110 000 $ 4 890 000 $ 22 110 000 $ 222345
New York R 75 414 286 $ 64 835 000 $ 2 165 000 $ 24 835 000 $ 202242
Philadelphie 48 670 688 $ 64 241 500 $ 2 758 500 $ 24 241 500 $ 202646
Pittsburgh 143 511 299 $ 66 926 917 $ 73 083 $ 26 926 917 $ 202343
San Jose 34 007 892 $ 66 060 500 $ 939 500 $ 26 060 500 $ 212344
St-Louis 32 490 876 $ 66 475 500 $ 524 500 $ 26 475 500 $ 202040
Tampa Bay 27 054 871 $ 53 580 350 $ 13 419 650 $ 13 580 350 $ 202141
Toronto 21 276 954 $ 66 410 000 $ 590 000 $ 26 410 000 $ 202444
Vancouver 117 111 985 $ 66 983 300 $ 16 700 $ 26 983 300 $ 202242
Vegas 75 774 970 $ 66 917 000 $ 83 000 $ 26 917 000 $ 202040
Washington 37 574 030 $ 65 342 500 $ 1 657 500 $ 25 342 500 $ 202040
Winnipeg 42 636 526 $ 65 965 000 $ 1 035 000 $ 25 965 000 $ 202040