Team FinanceLast Update - 11 décembre 2018 at 19:11
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 $ - 5 707 - 95,11%
Level 2: 5000 - 70 $ - 4 100 - 82,00%
Level 3: 2000 - 40 $ - 1 814 - 90,70%
Level 4: 4000 - 25 $ - 3 870 - 96,75%
Luxury : 1000 - 250 $ - 977 - 97,66%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 284 - 76,14%
Farm Level 2: 4000 - 15 $ - 3 004 - 75,09%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %16 467 - 91,49%
Average Income per Game1 491 113 $
Year to Date Revenue19 384 470 $
Farm
Home Games Left28
Average Attendance - %5 288 - 75,54%
Average Income per Game125 007 $
Year to Date Revenue1 625 095 $

Expense

Pro Players Total Salaries54 088 000 $
Farm Players Total Salaries1 837 800 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses18 784 451 $
Farm Year To Date Expenses1 151 843 $
Pro Salary Cap To Date18 784 451 $
Farm Salary Cap To Date1 151 843 $

Estimate

Pro Estimated Season Revenue41 751 166 $
Farm Estimated Season Revenue3 500 205 $
Pro Remaining Season Days96
Pro Expenses Per Days383 366 $
Pro Estimated Expenses36 803 136 $
Farm Remaining Season Days93
Farm Expenses Per Days23 506 $
Farm Estimated Expenses2 186 058 $
Estimated Season Expenses38 989 194 $
Season Salary Cap58 925 800 $
Estimate Under Maximum Salary Cap of 63 000 000 $4 074 200 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 28 925 800 $
Current Bank Account86 102 455 $
Projected Bank Account92 364 632 $

Pro Players Salaries

Nicklas Backstrom 7 000 000 $ (2)
Kevin Shattenkirk 6 200 000 $ (3)
Jordan Eberle 6 000 000 $ (4)
Ilya Kovalchuk 5 985 000 $ (1)
Olli Maatta 5 083 000 $ (4)
Leon Draisaitl 4 000 000 $ (4)
Marcus Johansson 3 500 000 $ (4)
Nick Bjugstad 2 850 000 $ (3)
Michael Hutchinson 2 600 000 $ (5)
Tomas Jurco 2 000 000 $ (4)
Jordan Schroeder 1 800 000 $ (2)
Ryan Garbutt 1 000 000 $ (1)
Jacob Markstrom 975 000 $ (1)
Will Butcher 925 000 $ (3)
Nikita Zaitsev 925 000 $ (2)
Brian Dumoulin 800 000 $ (1)
Daniel Carr 725 000 $ (2)
Ondrej Kase 720 000 $ (2)
Reid Boucher 500 000 $ (1)
Evgeny Medvedev 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2018 : 54 088 000 $
Year 2019 : 47 128 000 $
Year 2020 : 37 458 000 $
Year 2021 : 27 483 000 $
Salary Average Commitment
Year 2018 : 13 912 000 $
Year 2019 : 9 637 000 $
Year 2020 : 6 417 000 $
Year 2021 : 4 092 000 $
Salary Cap with 1 Way Contract
Year 2018 : 54 088 000 $
Year 2019 : 44 328 000 $
Year 2020 : 33 158 000 $
Year 2021 : 23 183 000 $

Farm Players Salaries

Jonathan Drouin 250 000 $ (1)
Barclay Goodrow 123 500 $ (2)
Tomas Kundratek 110 000 $ (1)
Thomas Greiss 100 000 $ (1)
Luke Adam 100 000 $ (1)
Mike Cammalleri 100 000 $ (2)
Robby Fabbri 92 500 $ (1)
Alexander Kerfoot 92 500 $ (3)
Oliver Bjorkstrand 92 500 $ (3)
Tim Erixon 90 000 $ (1)
Madison Bowey 87 500 $ (3)
Jaccob Slavin 74 300 $ (1)
Christian Djoos 65 000 $ (3)
Michael Raffl 60 000 $ (1)
Liam Reddox 50 000 $ (1)
Joonas Korpisalo 50 000 $ (1)
Jordan Oesterle 50 000 $ (3)
Tim Kennedy 50 000 $ (1)
Sami Lepisto 50 000 $ (1)
Maxime Talbot 50 000 $ (1)
Brooks Laich 50 000 $ (1)
Robert Nilsson 50 000 $ (1)
Total Farm Players22
Salary Commitment
Year 2018 : 1 837 800 $
Year 2019 : 611 000 $
Year 2020 : 387 500 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 565 300 $
Year 2019 : 611 000 $
Year 2020 : 387 500 $
Year 2021 : 0 $

Boston



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 95 $ - 5 855 - 97,58%
Level 2: 5000 - 75 $ - 3 850 - 77,00%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 3 753 - 93,84%
Luxury : 1000 - 250 $ - 947 - 94,70%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 29 $ - 2 268 - 75,59%
Farm Level 2: 4000 - 12 $ - 3 036 - 75,89%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %16 405 - 91,14%
Average Income per Game1 494 625 $
Year to Date Revenue17 935 500 $
Farm
Home Games Left27
Average Attendance - %5 303 - 75,76%
Average Income per Game102 188 $
Year to Date Revenue1 430 634 $

Expense

Pro Players Total Salaries55 550 000 $
Farm Players Total Salaries2 695 450 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(1 500 000 $)
Pro Year To Date Expenses19 097 406 $
Farm Year To Date Expenses1 161 303 $
Pro Salary Cap To Date19 097 406 $
Farm Salary Cap To Date1 161 303 $

Estimate

Pro Estimated Season Revenue43 344 125 $
Farm Estimated Season Revenue2 759 080 $
Pro Remaining Season Days96
Pro Expenses Per Days389 310 $
Pro Estimated Expenses37 373 760 $
Farm Remaining Season Days93
Farm Expenses Per Days23 912 $
Farm Estimated Expenses2 223 816 $
Estimated Season Expenses39 597 576 $
Season Salary Cap58 345 450 $
Estimate Under Maximum Salary Cap of 63 000 000 $4 654 550 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 28 345 450 $
Current Bank Account19 442 218 $
Projected Bank Account25 947 847 $

Pro Players Salaries

Patrick Kane 6 500 000 $ (2)
Milan Lucic 5 000 000 $ (2)
Corey Perry 5 000 000 $ (1)
Jared Spurgeon 5 000 000 $ (4)
Dmitry Orlov 4 500 000 $ (2)
Nick Bonino 4 000 000 $ (1)
Ryan Nugent-Hopkins 3 800 000 $ (4)
Keith Yandle 3 250 000 $ (1)
Ryan Spooner 2 900 000 $ (3)
Steve Mason 2 600 000 $ (2)
Jesper Fast 2 000 000 $ (3)
Ryan Kesler 2 000 000 $ (3)
Anders Lee 1 825 000 $ (3)
Jake Gardiner 1 500 000 $ (1)
Zack Kassian 1 500 000 $ (2)
Cory Schneider 1 000 000 $ (2)
Ryan Wilson 1 000 000 $ (3)
Micheal Ferland 925 000 $ (3)
Jared McCann 750 000 $ (1)
Zdeno Chara 500 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2018 : 55 550 000 $
Year 2019 : 41 550 000 $
Year 2020 : 20 450 000 $
Year 2021 : 9 800 000 $
Salary Average Commitment
Year 2018 : 16 591 666 $
Year 2019 : 9 700 000 $
Year 2020 : 5 650 000 $
Year 2021 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2018 : 55 550 000 $
Year 2019 : 41 050 000 $
Year 2020 : 19 450 000 $
Year 2021 : 8 800 000 $

Farm Players Salaries

Bobby Butler 350 000 $ (1)
Ryan Callahan 350 000 $ (1)
Tyler Ennis 300 000 $ (1)
Braden Holtby 300 000 $ (3)
Ben Smith 100 000 $ (2)
Brian Elliott 100 000 $ (2)
Yanni Gourde 92 500 $ (3)
Brandon Davidson 92 500 $ (2)
Jake Virtanen 92 500 $ (1)
Jordie Benn 90 000 $ (1)
Andrej Nestrasil 87 500 $ (2)
Julius Honka 83 250 $ (3)
Jakub Vrana 83 200 $ (3)
Yannick Weber 70 000 $ (2)
Andrej Sekera 70 000 $ (2)
Denis Malgin 69 300 $ (3)
Charles Hudon 65 000 $ (3)
Joakim Ryan 65 000 $ (3)
Quinton Howden 64 700 $ (1)
Andrei Loktionov 60 000 $ (1)
Gabriel Bourque 60 000 $ (2)
Nikita Tryamkin 50 000 $ (2)
Total Farm Players22
Salary Commitment
Year 2018 : 2 695 450 $
Year 2019 : 1 388 250 $
Year 2020 : 758 250 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 437 950 $
Year 2019 : 1 100 750 $
Year 2020 : 508 250 $
Year 2021 : 0 $

Caroline



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 8000 - 95 $ - 6 800 - 85,00%
Level 2: 5000 - 65 $ - 4 751 - 95,02%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 3 792 - 94,79%
Luxury : 2000 - 180 $ - 1 700 - 85,00%
Total Capacity :21000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 265 - 75,51%
Farm Level 2: 4000 - 20 $ - 2 975 - 74,37%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %19 043 - 90,68%
Average Income per Game1 710 717 $
Year to Date Revenue22 239 318 $
Farm
Home Games Left27
Average Attendance - %5 240 - 74,86%
Average Income per Game138 783 $
Year to Date Revenue1 942 965 $

Expense

Pro Players Total Salaries58 019 000 $
Farm Players Total Salaries2 332 600 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses19 882 272 $
Farm Year To Date Expenses977 452 $
Pro Salary Cap To Date19 882 272 $
Farm Salary Cap To Date977 452 $

Estimate

Pro Estimated Season Revenue47 900 070 $
Farm Estimated Season Revenue3 747 147 $
Pro Remaining Season Days96
Pro Expenses Per Days407 028 $
Pro Estimated Expenses39 074 688 $
Farm Remaining Season Days93
Farm Expenses Per Days19 948 $
Farm Estimated Expenses1 855 164 $
Estimated Season Expenses40 929 852 $
Season Salary Cap61 851 600 $
Estimate Under Maximum Salary Cap of 63 000 000 $1 148 400 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 31 851 600 $
Current Bank Account59 168 814 $
Projected Bank Account69 886 179 $

Pro Players Salaries

Mike Green 7 750 000 $ (2)
Jonathan Toews 7 000 000 $ (2)
Blake Wheeler 6 000 000 $ (1)
Patrice Bergeron 6 000 000 $ (3)
Alex Pietrangelo 5 500 000 $ (1)
Brad Marchand 5 250 000 $ (3)
Pavel Datsyuk 5 250 000 $ (2)
Seth Jones 4 000 000 $ (3)
Derek Roy 2 000 000 $ (1)
Jeff Petry 1 500 000 $ (2)
Erik Gustafsson 1 500 000 $ (2)
Shayne Gostisbehere 925 000 $ (1)
Alex DeBrincat 894 000 $ (3)
Evgeny Dadonov 800 000 $ (3)
Steve Bernier 700 000 $ (1)
Sven Andrighetto 650 000 $ (1)
Brian Gibbons 600 000 $ (2)
Keith Kinkaid 600 000 $ (3)
Scott Darling 600 000 $ (1)
Daniel Winnik 500 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2018 : 58 019 000 $
Year 2019 : 41 644 000 $
Year 2020 : 17 544 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 30 394 000 $
Year 2019 : 20 719 000 $
Year 2020 : 4 019 000 $
Year 2021 : 0 $
Salary Cap with 1 Way Contract
Year 2018 : 58 019 000 $
Year 2019 : 41 644 000 $
Year 2020 : 17 544 000 $
Year 2021 : 0 $

Farm Players Salaries

Jeff Skinner 350 000 $ (1)
Nathan Beaulieu 300 000 $ (4)
Kyle Okposo 300 000 $ (3)
Carter Hutton 250 000 $ (1)
Martin Marincin 200 000 $ (3)
Linus Omark 85 000 $ (1)
Anthony Mantha 83 300 $ (2)
Kyle Quincey 80 000 $ (1)
Martin Frk 70 500 $ (3)
Josh Jooris 70 000 $ (2)
Jamie McBain 70 000 $ (2)
Michael Chaput 68 800 $ (2)
Alexander Sulzer 55 000 $ (1)
Jared Boll 50 000 $ (2)
Jason Bacashihua 50 000 $ (1)
Matt Hendricks 50 000 $ (2)
Joel Ward 50 000 $ (1)
Adam Clendening 50 000 $ (2)
Mikhail Grabovski 50 000 $ (1)
Roman Horak 50 000 $ (2)
Total Farm Players20
Salary Commitment
Year 2018 : 2 332 600 $
Year 2019 : 1 362 600 $
Year 2020 : 870 500 $
Year 2021 : 300 000 $
Salary Average Commitment
Year 2018 : 1 367 600 $
Year 2019 : 797 600 $
Year 2020 : 283 000 $
Year 2021 : 92 500 $

Chicago



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 7500 - 80 $ - 6 073 - 80,97%
Level 2: 6000 - 41 $ - 4 921 - 82,01%
Level 3: 3500 - 7 $ - 2 800 - 80,00%
Level 4: 6000 - 5 $ - 4 800 - 80,00%
Luxury : 2000 - 169 $ - 1 600 - 80,00%
Total Capacity :25000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 226 - 74,19%
Farm Level 2: 4000 - 15 $ - 3 001 - 75,02%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %20 193 - 80,77%
Average Income per Game1 201 884 $
Year to Date Revenue15 624 491 $
Farm
Home Games Left27
Average Attendance - %5 226 - 74,66%
Average Income per Game122 912 $
Year to Date Revenue1 720 770 $

Expense

Pro Players Total Salaries58 825 000 $
Farm Players Total Salaries2 318 200 $
Coaches Total Salaries800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses20 050 265 $
Farm Year To Date Expenses962 055 $
Pro Salary Cap To Date20 050 265 $
Farm Salary Cap To Date962 055 $

Estimate

Pro Estimated Season Revenue33 652 750 $
Farm Estimated Season Revenue3 318 628 $
Pro Remaining Season Days96
Pro Expenses Per Days407 759 $
Pro Estimated Expenses39 144 864 $
Farm Remaining Season Days93
Farm Expenses Per Days19 846 $
Farm Estimated Expenses1 845 678 $
Estimated Season Expenses40 990 542 $
Season Salary Cap61 943 200 $
Estimate Under Maximum Salary Cap of 63 000 000 $1 056 800 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 31 943 200 $
Current Bank Account(2 139 944 $)
Projected Bank Account(6 159 108 $)

Pro Players Salaries

Paul Stastny 7 750 000 $ (3)
Tyler Toffoli 5 500 000 $ (3)
Eric Staal 5 250 000 $ (1)
Ryan McDonagh 5 000 000 $ (2)
Erik Johnson 5 000 000 $ (3)
Jaden Schwartz 3 700 000 $ (1)
Andrew Hammond 3 650 000 $ (2)
Oskars Bartulis (1 Way Contract) 3 000 000 $ (2)
Magnus Paajarvi 2 750 000 $ (2)
Cedric Paquette 2 650 000 $ (4)
Patrik Berglund 2 250 000 $ (1)
Dale Weise 2 000 000 $ (3)
Cam Barker 2 000 000 $ (2)
Jason Demers 2 000 000 $ (2)
Dwight King 1 200 000 $ (2)
Jack Skille 1 200 000 $ (1)
Paul Byron 1 100 000 $ (3)
Artemi Panarin 925 000 $ (1)
Brian Gionta (1 Way Contract) 750 000 $ (2)
-1 Way Contract Salary Cap : 750 000 $
Ryan Pulock 650 000 $ (3)
Loki Pulloch 500 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2018 : 58 825 000 $
Year 2019 : 45 000 000 $
Year 2020 : 24 650 000 $
Year 2021 : 2 650 000 $
Salary Average Commitment
Year 2018 : 19 115 000 $
Year 2019 : 15 990 000 $
Year 2020 : 4 590 000 $
Year 2021 : 650 000 $
Salary Cap with 1 Way Contract
Year 2018 : 58 825 000 $
Year 2019 : 45 000 000 $
Year 2020 : 24 650 000 $
Year 2021 : 2 650 000 $

Farm Players Salaries

Jonathon Blum 250 000 $ (1)
Charlie Coyle 200 000 $ (2)
Marc Staal 200 000 $ (1)
Simon Despres 150 000 $ (2)
David Desharnais 100 000 $ (1)
Devan Dubnyk 100 000 $ (2)
Viktor Fasth 100 000 $ (2)
Jakob Chychrun 92 500 $ (2)
Tage Thompson 92 500 $ (3)
J.T. Compher 92 500 $ (3)
Jack Roslovic 92 500 $ (3)
Ian McCoshen 92 500 $ (3)
Joel Edmundson 90 000 $ (1)
Christian Dvorak 89 200 $ (2)
Jon Merrill 84 000 $ (3)
Gustav Olofsson 77 500 $ (3)
Oscar Moller 75 000 $ (3)
Dana Tyrell 75 000 $ (3)
T.J. Galiardi 60 000 $ (2)
Raphael Diaz 55 000 $ (1)
Vladimir Sobotka 50 000 $ (1)
Niclas Bergfors 50 000 $ (1)
Jaroslav Hlinka 50 000 $ (1)
Total Farm Players23
Salary Commitment
Year 2018 : 2 318 200 $
Year 2019 : 1 473 200 $
Year 2020 : 681 500 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 528 200 $
Year 2019 : 1 113 200 $
Year 2020 : 631 500 $
Year 2021 : 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 $ - 1 839 - 91,95%
Level 4: 4000 - 35 $ - 2 800 - 70,00%
Luxury : 2000 - 240 $ - 1 400 - 70,00%
Total Capacity :22000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 45 $ - 2 234 - 74,48%
Farm Level 2: 4000 - 25 $ - 2 942 - 73,54%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %15 839 - 72,00%
Average Income per Game1 801 868 $
Year to Date Revenue23 424 288 $
Farm
Home Games Left28
Average Attendance - %5 176 - 73,94%
Average Income per Game174 091 $
Year to Date Revenue2 263 185 $

Expense

Pro Players Total Salaries57 683 000 $
Farm Players Total Salaries1 427 550 $
Coaches Total Salaries1 250 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses19 972 906 $
Farm Year To Date Expenses706 312 $
Pro Salary Cap To Date19 972 906 $
Farm Salary Cap To Date706 312 $

Estimate

Pro Estimated Season Revenue50 452 313 $
Farm Estimated Season Revenue4 874 552 $
Pro Remaining Season Days96
Pro Expenses Per Days402 986 $
Pro Estimated Expenses38 686 656 $
Farm Remaining Season Days93
Farm Expenses Per Days13 574 $
Farm Estimated Expenses1 262 382 $
Estimated Season Expenses39 949 038 $
Season Salary Cap60 360 550 $
Estimate Under Maximum Salary Cap of 63 000 000 $2 639 450 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 30 360 550 $
Current Bank Account8 120 760 $
Projected Bank Account23 498 587 $

Pro Players Salaries

Evgeny Kuznetsov 6 500 000 $ (3)
Nathan Mackinnon 5 500 000 $ (4)
Andrei Markov 5 000 000 $ (1)
Max Pacioretty 5 000 000 $ (2)
Tyson Barrie 5 000 000 $ (1)
Aleksander Barkov 4 500 000 $ (5)
Gabriel Landeskog 3 750 000 $ (1)
Niklas Backstrom 3 000 000 $ (1)
Matt Irwin 2 800 000 $ (2)
Dalton Prout 2 500 000 $ (1)
David Savard 2 500 000 $ (2)
Carl Hagelin 2 250 000 $ (1)
Alex Stalock 2 000 000 $ (2)
Tomas Plekanec (1 Way Contract) 1 100 000 $ (2)
T.J. Hensick 1 100 000 $ (2)
Devante Smith-Pelly 1 000 000 $ (3)
Charlie McAvoy 925 000 $ (3)
Sebastian Aho 925 000 $ (2)
Mikko Rantanen 833 000 $ (2)
Mark Letestu 500 000 $ (2)
Tom Wandell 500 000 $ (1)
Matt Beleskey 500 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2018 : 57 683 000 $
Year 2019 : 35 683 000 $
Year 2020 : 19 425 000 $
Year 2021 : 11 000 000 $
Salary Average Commitment
Year 2018 : 21 783 000 $
Year 2019 : 12 933 000 $
Year 2020 : 4 200 000 $
Year 2021 : 1 850 000 $
Salary Cap with 1 Way Contract
Year 2018 : 57 683 000 $
Year 2019 : 35 183 000 $
Year 2020 : 18 425 000 $
Year 2021 : 10 000 000 $

Farm Players Salaries

Kevin Connauton 280 000 $ (4)
Morgan Rielly 100 000 $ (5)
Tyson Jost 92 500 $ (3)
Nico Hischier 92 500 $ (3)
Radek Faksa 83 300 $ (1)
Samuel Girard 74 250 $ (3)
Derek MacKenzie 55 000 $ (1)
Rostislav Olesz 50 000 $ (2)
Chris Porter 50 000 $ (2)
Leo Komarov 50 000 $ (2)
Ladislav Smid 50 000 $ (2)
Petr Kalus 50 000 $ (2)
Jakub Kindl 50 000 $ (2)
Dylan Reese 50 000 $ (2)
Mike McKenna 50 000 $ (2)
Jonas Gustavsson 50 000 $ (2)
Mark Fraser 50 000 $ (2)
Andrei Kostitsyn 50 000 $ (1)
Dan Sexton 50 000 $ (1)
Alex Goligoski 50 000 $ (2)
Total Farm Players20
Salary Commitment
Year 2018 : 1 427 550 $
Year 2019 : 1 389 250 $
Year 2020 : 839 250 $
Year 2021 : 780 000 $
Salary Average Commitment
Year 2018 : 1 177 550 $
Year 2019 : 939 250 $
Year 2020 : 389 250 $
Year 2021 : 172 500 $

Dallas



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 662 - 94,37%
Level 2: 5000 - 60 $ - 4 533 - 90,66%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 845 - 96,12%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 242 - 74,73%
Farm Level 2: 4000 - 15 $ - 3 007 - 75,19%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %17 040 - 94,67%
Average Income per Game1 422 107 $
Year to Date Revenue18 487 392 $
Farm
Home Games Left28
Average Attendance - %5 249 - 74,99%
Average Income per Game123 582 $
Year to Date Revenue1 606 565 $

Expense

Pro Players Total Salaries50 280 000 $
Farm Players Total Salaries1 734 500 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 500 000 $
Pro Year To Date Expenses16 400 492 $
Farm Year To Date Expenses768 989 $
Pro Salary Cap To Date16 400 492 $
Farm Salary Cap To Date768 989 $

Estimate

Pro Estimated Season Revenue39 818 998 $
Farm Estimated Season Revenue3 460 294 $
Pro Remaining Season Days96
Pro Expenses Per Days350 897 $
Pro Estimated Expenses33 686 112 $
Farm Remaining Season Days93
Farm Expenses Per Days15 736 $
Farm Estimated Expenses1 463 448 $
Estimated Season Expenses35 149 560 $
Season Salary Cap55 614 500 $
Estimate Under Maximum Salary Cap of 63 000 000 $7 385 500 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 25 614 500 $
Current Bank Account65 284 818 $
Projected Bank Account73 414 550 $

Pro Players Salaries

Nikolai Zherdev 6 750 000 $ (1)
Jori Lehtera 6 200 000 $ (2)
Justin Williams 6 000 000 $ (2)
Nathan Horton 5 500 000 $ (2)
Petr Mrazek 4 038 000 $ (1)
Troy Brouwer 3 500 000 $ (3)
Markus Granlund 2 292 000 $ (1)
David Booth 2 000 000 $ (2)
Frederik Andersen 2 000 000 $ (3)
Peter Mueller 2 000 000 $ (1)
Nick Spaling 1 825 000 $ (2)
Keaton Ellerby 1 800 000 $ (1)
Marco Scandella 1 000 000 $ (3)
Jyrki Jokipakka 1 000 000 $ (3)
Jeremy Morin 1 000 000 $ (4)
Mirco Mueller 1 000 000 $ (3)
Matt Donovan 875 000 $ (2)
Jussi Jokinen 500 000 $ (1)
Zach Trotman 500 000 $ (1)
Michael Frolik 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2018 : 50 280 000 $
Year 2019 : 31 900 000 $
Year 2020 : 9 500 000 $
Year 2021 : 1 000 000 $
Salary Average Commitment
Year 2018 : 40 705 000 $
Year 2019 : 25 475 000 $
Year 2020 : 3 975 000 $
Year 2021 : 650 000 $
Salary Cap with 1 Way Contract
Year 2018 : 50 280 000 $
Year 2019 : 31 900 000 $
Year 2020 : 9 500 000 $
Year 2021 : 1 000 000 $

Farm Players Salaries

Eddie Lack 200 000 $ (1)
Marek Mazanec 150 000 $ (2)
Neal Pionk 92 500 $ (3)
Marko Dano 92 500 $ (1)
Michael Matheson 92 500 $ (2)
Brandon Montour 92 500 $ (2)
Alex Iafallo 92 500 $ (3)
Slater Koekkoek 80 000 $ (2)
Eric Tangradi 80 000 $ (3)
Jordan Caron 80 000 $ (2)
Richard Panik 79 000 $ (2)
Jordan Weal 75 000 $ (3)
Trevor Van Riemsdyk 75 000 $ (1)
Chris Terry 75 000 $ (1)
Victor Mete 74 200 $ (3)
Tanner Pearson 72 800 $ (4)
Stefan Noesen 66 000 $ (2)
Justin Bailey 65 000 $ (2)
Drew Miller 50 000 $ (1)
Zach Sanford 50 000 $ (2)
Total Farm Players20
Salary Commitment
Year 2018 : 1 734 500 $
Year 2019 : 1 242 000 $
Year 2020 : 487 000 $
Year 2021 : 72 800 $
Salary Average Commitment
Year 2018 : 1 687 000 $
Year 2019 : 1 182 000 $
Year 2020 : 457 000 $
Year 2021 : 72 800 $

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 $ - 2 257 - 75,23%
Farm Level 2: 4000 - 15 $ - 3 007 - 75,18%
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 - %5 264 - 75,20%
Average Income per Game124 097 $
Year to Date Revenue1 613 265 $

Expense

Pro Players Total Salaries54 725 000 $
Farm Players Total Salaries1 955 800 $
Coaches Total Salaries1 800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses18 647 978 $
Farm Year To Date Expenses969 647 $
Pro Salary Cap To Date18 647 978 $
Farm Salary Cap To Date969 647 $

Estimate

Pro Estimated Season Revenue56 058 912 $
Farm Estimated Season Revenue3 474 725 $
Pro Remaining Season Days96
Pro Expenses Per Days384 310 $
Pro Estimated Expenses36 893 760 $
Farm Remaining Season Days93
Farm Expenses Per Days19 407 $
Farm Estimated Expenses1 804 851 $
Estimated Season Expenses38 698 611 $
Season Salary Cap58 480 800 $
Estimate Under Maximum Salary Cap of 63 000 000 $4 519 200 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 28 480 800 $
Current Bank Account84 862 638 $
Projected Bank Account105 697 664 $

Pro Players Salaries

Rick Nash 6 900 000 $ (3)
Jason Spezza 6 000 000 $ (1)
Jake Allen 5 025 000 $ (4)
David Perron 5 000 000 $ (2)
Vincent Trocheck 4 600 000 $ (5)
Mathew Dumba 4 000 000 $ (1)
Brock Nelson 3 500 000 $ (2)
Jacob Trouba 2 750 000 $ (2)
Jean-Gabriel Pageau 2 700 000 $ (4)
Patric Hornqvist 2 500 000 $ (1)
Cody Franson 2 250 000 $ (2)
Ryan Strome 2 250 000 $ (4)
Justin Schultz 2 000 000 $ (1)
Eric Gelinas 1 500 000 $ (2)
Nate Schmidt 1 200 000 $ (5)
Brandon Yip 550 000 $ (1)
Marc-André Fleury 500 000 $ (2)
Erik Condra 500 000 $ (2)
Jonathan Marchessault 500 000 $ (1)
Jason Williams 500 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2018 : 54 725 000 $
Year 2019 : 39 725 000 $
Year 2020 : 23 475 000 $
Year 2021 : 16 825 000 $
Salary Average Commitment
Year 2018 : 12 033 000 $
Year 2019 : 8 950 000 $
Year 2020 : 4 275 000 $
Year 2021 : 3 775 000 $
Salary Cap with 1 Way Contract
Year 2018 : 54 725 000 $
Year 2019 : 39 175 000 $
Year 2020 : 22 675 000 $
Year 2021 : 15 775 000 $

Farm Players Salaries

Kevin Poulin 300 000 $ (4)
Derrick Pouliot 150 000 $ (3)
Tomas Hertl 120 000 $ (4)
Nazem Kadri 120 000 $ (4)
Dustin Byfuglien 100 000 $ (1)
Matthew Benning 92 500 $ (2)
Markus Nutivaara 92 500 $ (3)
Andrew Copp 92 500 $ (1)
Artturi Lehkonen 92 500 $ (2)
Josh Anderson 92 500 $ (2)
Erik Gudbranson 90 000 $ (3)
Phillip Danault 87 500 $ (1)
Mark Jankowski 82 500 $ (3)
Mike Reilly 77 500 $ (3)
Kevin Labanc 74 300 $ (2)
Joseph Blandisi 71 500 $ (1)
Tanner Kero 70 000 $ (2)
Anders Nilsson 50 000 $ (2)
Aaron Palushaj 50 000 $ (1)
Martin Erat 50 000 $ (2)
Total Farm Players20
Salary Commitment
Year 2018 : 1 955 800 $
Year 2019 : 1 634 300 $
Year 2020 : 1 112 500 $
Year 2021 : 740 000 $
Salary Average Commitment
Year 2018 : 1 494 400 $
Year 2019 : 1 107 900 $
Year 2020 : 586 100 $
Year 2021 : 200 300 $

Edmonton



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 8000 - 80 $ - 5 990 - 74,87%
Level 2: 5000 - 60 $ - 4 643 - 92,87%
Level 3: 3000 - 30 $ - 2 332 - 77,75%
Level 4: 4000 - 25 $ - 3 889 - 97,22%
Luxury : 1000 - 240 $ - 973 - 97,33%
Total Capacity :21000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 28 $ - 2 266 - 75,52%
Farm Level 2: 4000 - 10 $ - 2 911 - 72,78%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %17 828 - 84,89%
Average Income per Game1 390 282 $
Year to Date Revenue18 073 668 $
Farm
Home Games Left27
Average Attendance - %5 177 - 73,96%
Average Income per Game92 552 $
Year to Date Revenue1 295 722 $

Expense

Pro Players Total Salaries52 200 000 $
Farm Players Total Salaries1 865 050 $
Coaches Total Salaries2 200 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses17 797 578 $
Farm Year To Date Expenses885 136 $
Pro Salary Cap To Date17 797 578 $
Farm Salary Cap To Date885 136 $

Estimate

Pro Estimated Season Revenue38 927 900 $
Farm Estimated Season Revenue2 498 892 $
Pro Remaining Season Days96
Pro Expenses Per Days370 345 $
Pro Estimated Expenses35 553 120 $
Farm Remaining Season Days93
Farm Expenses Per Days18 064 $
Farm Estimated Expenses1 679 952 $
Estimated Season Expenses37 233 072 $
Season Salary Cap56 265 050 $
Estimate Under Maximum Salary Cap of 63 000 000 $6 734 950 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 26 265 050 $
Current Bank Account29 237 108 $
Projected Bank Account33 430 828 $

Pro Players Salaries

Alexander Ovechkin 8 000 000 $ (3)
Victor Hedman 6 000 000 $ (5)
Tyler Seguin 5 600 000 $ (2)
Mark Giordano 5 000 000 $ (1)
Mike Hoffman 3 125 000 $ (1)
Andrei Vasilevskiy 3 025 000 $ (1)
Brian Boyle 3 000 000 $ (1)
Jaroslav Halak 3 000 000 $ (2)
Jason Pominville (1 Way Contract) 2 800 000 $ (2)
Andrej Sustr 2 000 000 $ (2)
Jakob Silfverberg 1 750 000 $ (1)
Kyle Turris 1 500 000 $ (3)
Chris Tanev 1 250 000 $ (1)
Alex Killorn 1 200 000 $ (2)
Matt Martin 1 200 000 $ (3)
Mathew Barzal 925 000 $ (3)
Darnell Nurse 833 000 $ (1)
Josh Manson 825 000 $ (1)
Brayden Point 667 000 $ (2)
Nick Cousins 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2018 : 52 200 000 $
Year 2019 : 32 892 000 $
Year 2020 : 17 625 000 $
Year 2021 : 6 000 000 $
Salary Average Commitment
Year 2018 : 25 586 500 $
Year 2019 : 19 653 500 $
Year 2020 : 6 212 500 $
Year 2021 : 3 937 500 $
Salary Cap with 1 Way Contract
Year 2018 : 52 200 000 $
Year 2019 : 32 892 000 $
Year 2020 : 17 625 000 $
Year 2021 : 6 000 000 $

Farm Players Salaries

Adam Lowry 185 000 $ (2)
Michal Neuvirth 175 000 $ (2)
Antti Raanta 130 000 $ (3)
Radko Gudas 125 000 $ (4)
Zemgus Girgensons 110 000 $ (2)
Zac Rinaldo 100 000 $ (1)
Adam Pelech 92 500 $ (3)
Troy Stecher 92 500 $ (2)
Miles Wood 92 500 $ (2)
Ryan Murphy 83 300 $ (4)
Nikolay Goldobin 83 250 $ (3)
Carter Ashton 81 000 $ (2)
Kyle Clifford 80 000 $ (2)
Clarke MacArthur 75 000 $ (2)
Eric Gryba 75 000 $ (2)
Linden Vey 72 500 $ (3)
Andreas Athanasiou 57 500 $ (1)
Jordan Martinook 55 000 $ (1)
Gabriel Dumont 50 000 $ (3)
Anthony DeAngelo 50 000 $ (2)
Total Farm Players20
Salary Commitment
Year 2018 : 1 865 050 $
Year 2019 : 1 652 550 $
Year 2020 : 636 550 $
Year 2021 : 208 300 $
Salary Average Commitment
Year 2018 : 1 437 550 $
Year 2019 : 1 290 050 $
Year 2020 : 551 550 $
Year 2021 : 140 800 $

Floride



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 90 $ - 5 737 - 95,62%
Level 2: 5000 - 55 $ - 4 682 - 93,63%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 896 - 97,40%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 193 - 73,11%
Farm Level 2: 4000 - 15 $ - 2 912 - 72,81%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %17 315 - 96,19%
Average Income per Game1 334 121 $
Year to Date Revenue16 009 446 $
Farm
Home Games Left28
Average Attendance - %5 106 - 72,94%
Average Income per Game120 450 $
Year to Date Revenue1 565 855 $

Expense

Pro Players Total Salaries53 717 000 $
Farm Players Total Salaries2 051 800 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses18 461 436 $
Farm Year To Date Expenses879 998 $
Pro Salary Cap To Date18 461 436 $
Farm Salary Cap To Date879 998 $

Estimate

Pro Estimated Season Revenue38 689 494 $
Farm Estimated Season Revenue3 372 611 $
Pro Remaining Season Days96
Pro Expenses Per Days377 359 $
Pro Estimated Expenses36 226 464 $
Farm Remaining Season Days93
Farm Expenses Per Days17 970 $
Farm Estimated Expenses1 671 210 $
Estimated Season Expenses37 897 674 $
Season Salary Cap57 268 800 $
Estimate Under Maximum Salary Cap of 63 000 000 $5 731 200 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 27 268 800 $
Current Bank Account14 448 022 $
Projected Bank Account18 612 453 $

Pro Players Salaries

Andrej Meszaros 8 000 000 $ (3)
Phil Kessel 7 500 000 $ (1)
Pekka Rinne 5 000 000 $ (1)
Andrew Ladd 5 000 000 $ (1)
Adam Henrique 4 000 000 $ (1)
Kyle Palmieri 3 500 000 $ (1)
Drayson Bowman 3 000 000 $ (2)
Lance Bouma 2 500 000 $ (3)
Oscar Klefbom 2 000 000 $ (3)
Jamie Oleksiak 2 000 000 $ (2)
Emerson Etem 2 000 000 $ (1)
Kevan Miller 1 550 000 $ (1)
Curtis Lazar 1 250 000 $ (2)
Emil Garipov 1 000 000 $ (2)
Mark Pysyk 1 000 000 $ (1)
Jake McCabe 975 000 $ (1)
Alex Tuch 925 000 $ (3)
Nikolaj Ehlers 925 000 $ (1)
Devin Shore 925 000 $ (2)
Conor Sheary 667 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2018 : 53 717 000 $
Year 2019 : 21 600 000 $
Year 2020 : 13 425 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 13 475 000 $
Year 2019 : 6 908 000 $
Year 2020 : 3 183 000 $
Year 2021 : 0 $
Salary Cap with 1 Way Contract
Year 2018 : 53 717 000 $
Year 2019 : 21 600 000 $
Year 2020 : 13 425 000 $
Year 2021 : 0 $

Farm Players Salaries

Justin Braun 250 000 $ (1)
Brandon McMillan 250 000 $ (1)
Stu Bickel 175 000 $ (1)
Tomas Vincour 125 000 $ (2)
Drew Shore 125 000 $ (2)
T.J. Brodie 100 000 $ (1)
William Karlsson 97 500 $ (1)
Steven Santini 92 500 $ (2)
Brandon Carlo 81 800 $ (2)
Shane Prince 80 000 $ (1)
Stephen Johns 80 000 $ (2)
Marek Schwarz 70 000 $ (1)
Andrew Cogliano 70 000 $ (1)
Alexei Ponikarovsky 65 000 $ (1)
Stefan Matteau 65 000 $ (1)
Nathan Gerbe 60 000 $ (1)
Alexei Mikhnov 60 000 $ (1)
Andrew Ebbet 55 000 $ (2)
Branko Radivojevic 50 000 $ (1)
Lars Haugen 50 000 $ (1)
Alexandre Picard 50 000 $ (1)
Total Farm Players21
Salary Commitment
Year 2018 : 2 051 800 $
Year 2019 : 559 300 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 391 800 $
Year 2019 : 379 300 $
Year 2020 : 0 $
Year 2021 : 0 $

Los Angeles



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6500 - 95 $ - 5 697 - 87,65%
Level 2: 5500 - 50 $ - 4 767 - 86,67%
Level 3: 3000 - 23 $ - 2 431 - 81,04%
Level 4: 4000 - 19 $ - 3 941 - 98,52%
Luxury : 2000 - 155 $ - 1 560 - 78,00%
Total Capacity :21000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 25 $ - 2 285 - 76,18%
Farm Level 2: 4000 - 15 $ - 3 070 - 76,76%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %18 396 - 87,60%
Average Income per Game1 382 608 $
Year to Date Revenue16 591 297 $
Farm
Home Games Left28
Average Attendance - %5 356 - 76,51%
Average Income per Game103 186 $
Year to Date Revenue1 341 420 $

Expense

Pro Players Total Salaries56 952 000 $
Farm Players Total Salaries1 795 000 $
Coaches Total Salaries1 150 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses19 560 346 $
Farm Year To Date Expenses735 682 $
Pro Salary Cap To Date19 560 346 $
Farm Salary Cap To Date735 682 $

Estimate

Pro Estimated Season Revenue40 095 634 $
Farm Estimated Season Revenue2 889 212 $
Pro Remaining Season Days96
Pro Expenses Per Days398 290 $
Pro Estimated Expenses38 235 840 $
Farm Remaining Season Days93
Farm Expenses Per Days15 106 $
Farm Estimated Expenses1 404 858 $
Estimated Season Expenses39 640 698 $
Season Salary Cap59 897 000 $
Estimate Under Maximum Salary Cap of 63 000 000 $3 103 000 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 29 897 000 $
Current Bank Account38 769 227 $
Projected Bank Account42 113 375 $

Pro Players Salaries

Kris Versteeg 6 000 000 $ (3)
Tyler Johnson 6 000 000 $ (2)
Kristopher Letang 5 750 000 $ (2)
Jordan Staal 5 000 000 $ (1)
Chad Johnson 5 000 000 $ (1)
Nikolai Kulemin 4 700 000 $ (1)
Michael Del Zotto 4 250 000 $ (1)
Mats Zuccarello 4 000 000 $ (1)
Matt Nieto 2 000 000 $ (2)
Marcus Kruger 2 000 000 $ (2)
Zach Boychuk 1 750 000 $ (4)
Johan Larsson 1 500 000 $ (4)
Karl Alzner 1 500 000 $ (3)
Tommy Wingels 1 500 000 $ (2)
Thomas Hickey 1 225 000 $ (2)
James Reimer 1 200 000 $ (1)
Derek Forbort 925 000 $ (3)
Teemu Pulkkinen 812 000 $ (1)
Jake Dotchin 700 000 $ (2)
Michael Bournival 640 000 $ (3)
Peter Regin 500 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2018 : 56 952 000 $
Year 2019 : 31 490 000 $
Year 2020 : 12 315 000 $
Year 2021 : 3 250 000 $
Salary Average Commitment
Year 2018 : 21 235 000 $
Year 2019 : 12 873 000 $
Year 2020 : 3 865 000 $
Year 2021 : 1 300 000 $
Salary Cap with 1 Way Contract
Year 2018 : 56 952 000 $
Year 2019 : 31 490 000 $
Year 2020 : 12 315 000 $
Year 2021 : 3 250 000 $

Farm Players Salaries

Devin Setoguchi 250 000 $ (1)
Michael Stone 200 000 $ (1)
Riley Nash 110 000 $ (1)
Cody Goloubef 100 000 $ (4)
Alexey Marchenko 97 500 $ (1)
Mattias Tedenby 90 000 $ (3)
Michael Kostka 85 000 $ (1)
Marcel Goc 85 000 $ (2)
Dylan McIlrath 80 000 $ (1)
John Mitchell 80 000 $ (1)
Carl Soderberg 80 000 $ (2)
Colton Sissons 75 000 $ (1)
Cedrick Desjardins 75 000 $ (2)
Brian Strait 62 500 $ (2)
Zac Dalpe 60 000 $ (1)
Frankie Corrado 60 000 $ (1)
Darryl Bootland 55 000 $ (1)
Darren Helm 50 000 $ (2)
Tomas Popperle 50 000 $ (2)
Blair Jones 50 000 $ (1)
Total Farm Players20
Salary Commitment
Year 2018 : 1 795 000 $
Year 2019 : 592 500 $
Year 2020 : 190 000 $
Year 2021 : 100 000 $
Salary Average Commitment
Year 2018 : 1 355 000 $
Year 2019 : 547 500 $
Year 2020 : 160 000 $
Year 2021 : 70 000 $

Montreal



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 105 $ - 5 687 - 94,78%
Level 2: 5000 - 60 $ - 4 631 - 92,61%
Level 3: 2000 - 40 $ - 1 812 - 90,62%
Level 4: 4000 - 30 $ - 2 949 - 73,72%
Luxury : 1000 - 280 $ - 858 - 85,82%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 25 $ - 2 191 - 73,03%
Farm Level 2: 4000 - 7 $ - 2 970 - 74,25%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %15 937 - 88,54%
Average Income per Game1 531 445 $
Year to Date Revenue19 908 786 $
Farm
Home Games Left27
Average Attendance - %5 161 - 73,73%
Average Income per Game75 562 $
Year to Date Revenue1 057 867 $

Expense

Pro Players Total Salaries58 528 000 $
Farm Players Total Salaries2 427 500 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses20 285 314 $
Farm Year To Date Expenses1 010 184 $
Pro Salary Cap To Date20 285 314 $
Farm Salary Cap To Date1 010 184 $

Estimate

Pro Estimated Season Revenue42 880 462 $
Farm Estimated Season Revenue2 040 172 $
Pro Remaining Season Days96
Pro Expenses Per Days413 986 $
Pro Estimated Expenses39 742 656 $
Farm Remaining Season Days93
Farm Expenses Per Days20 616 $
Farm Estimated Expenses1 917 288 $
Estimated Season Expenses41 659 944 $
Season Salary Cap62 955 500 $
Estimate Under Maximum Salary Cap of 63 000 000 $44 500 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 32 955 500 $
Current Bank Account51 173 364 $
Projected Bank Account54 434 054 $

Pro Players Salaries

Erik Karlsson 6 000 000 $ (3)
John Tavares 5 000 000 $ (1)
Nikita Kucherov 5 000 000 $ (3)
John Gibson 4 787 000 $ (5)
Shea Weber 4 500 000 $ (1)
Andre Burakovsky 4 025 000 $ (3)
Taylor Hall 4 000 000 $ (2)
Jamie Benn 4 000 000 $ (3)
Nick Leddy 4 000 000 $ (4)
Alexander Wennberg 3 925 000 $ (3)
John Carlson 3 800 000 $ (3)
Mark Scheifele 3 750 000 $ (4)
Dylan Larkin 925 000 $ (1)
Nick Ritchie 833 000 $ (2)
Scott Laughton 833 000 $ (1)
Mitch Marner 833 000 $ (2)
Erik Gustafsson 667 000 $ (1)
Kevin Porter 650 000 $ (2)
Craig Anderson 500 000 $ (2)
Steven Oleksy 500 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2018 : 58 528 000 $
Year 2019 : 46 853 000 $
Year 2020 : 39 537 000 $
Year 2021 : 12 787 000 $
Salary Average Commitment
Year 2018 : 16 746 000 $
Year 2019 : 9 921 000 $
Year 2020 : 6 255 000 $
Year 2021 : 2 212 000 $
Salary Cap with 1 Way Contract
Year 2018 : 58 528 000 $
Year 2019 : 46 603 000 $
Year 2020 : 39 287 000 $
Year 2021 : 12 537 000 $

Farm Players Salaries

Braydon Coburn 250 000 $ (1)
Oliver Ekman-Larsson 175 000 $ (2)
Ondrej Palat 175 000 $ (1)
Cam Fowler 170 000 $ (1)
Tomas Tatar 150 000 $ (2)
Mason Raymond 125 000 $ (3)
Jonathan Bernier 125 000 $ (2)
Artem Anisimov 100 000 $ (1)
Robert Hagg 97 500 $ (3)
Gustav Forsling 92 500 $ (2)
Esa Lindell 92 500 $ (2)
Jimmy Vesey 92 500 $ (2)
William Nylander 92 500 $ (2)
Joonas Donskoi 92 500 $ (1)
Kyle Connor 92 500 $ (3)
Tyler Bertuzzi 90 000 $ (3)
Oscar Lindberg 70 000 $ (1)
Corey Potter 65 000 $ (2)
Ville Koistinen 65 000 $ (2)
Peter Budaj 65 000 $ (2)
Patrick Thoresen 50 000 $ (2)
Trevor Lewis 50 000 $ (1)
Brad Richardson 50 000 $ (2)
Total Farm Players23
Salary Commitment
Year 2018 : 2 427 500 $
Year 2019 : 1 570 000 $
Year 2020 : 405 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 685 000 $
Year 2019 : 1 150 000 $
Year 2020 : 340 000 $
Year 2021 : 0 $

Nashville



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 90 $ - 5 688 - 94,80%
Level 2: 5000 - 55 $ - 4 641 - 92,83%
Level 3: 2000 - 32 $ - 1 998 - 99,90%
Level 4: 4000 - 25 $ - 3 739 - 93,48%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 254 - 75,12%
Farm Level 2: 4000 - 15 $ - 2 985 - 74,62%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %17 067 - 94,82%
Average Income per Game1 349 548 $
Year to Date Revenue16 194 572 $
Farm
Home Games Left28
Average Attendance - %5 238 - 74,84%
Average Income per Game123 648 $
Year to Date Revenue1 607 420 $

Expense

Pro Players Total Salaries56 741 000 $
Farm Players Total Salaries2 129 250 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses19 512 486 $
Farm Year To Date Expenses935 444 $
Pro Salary Cap To Date19 512 486 $
Farm Salary Cap To Date935 444 $

Estimate

Pro Estimated Season Revenue39 136 882 $
Farm Estimated Season Revenue3 462 135 $
Pro Remaining Season Days96
Pro Expenses Per Days398 214 $
Pro Estimated Expenses38 228 544 $
Farm Remaining Season Days93
Farm Expenses Per Days18 516 $
Farm Estimated Expenses1 721 988 $
Estimated Season Expenses39 950 532 $
Season Salary Cap60 370 250 $
Estimate Under Maximum Salary Cap of 63 000 000 $2 629 750 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 30 370 250 $
Current Bank Account6 208 249 $
Projected Bank Account8 856 734 $

Pro Players Salaries

Joe Pavelski 6 250 000 $ (1)
Matt Frattin 5 500 000 $ (2)
Derek Stepan 5 000 000 $ (1)
Reilly Smith 5 000 000 $ (4)
Logan Couture 4 500 000 $ (2)
Niklas Hjalmarsson 3 750 000 $ (2)
Alec Martinez 3 500 000 $ (1)
Jay Bouwmeester 3 500 000 $ (3)
Duncan Keith (1 Way Contract) 3 200 000 $ (2)
Robin Lehner 3 010 000 $ (3)
Antoine Roussel 2 100 000 $ (1)
Jonas Brodin 2 000 000 $ (1)
Brett Connolly 1 850 000 $ (3)
Bobby Ryan 1 500 000 $ (1)
Anton Stralman 1 200 000 $ (2)
Antoine Vermette 1 000 000 $ (1)
Jack Eichel 925 000 $ (1)
Sonny Milano 832 500 $ (3)
Brendan Perlini 823 500 $ (3)
David Shantz 800 000 $ (2)
Chris Kunitz 500 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2018 : 56 741 000 $
Year 2019 : 33 966 000 $
Year 2020 : 15 016 000 $
Year 2021 : 5 000 000 $
Salary Average Commitment
Year 2018 : 31 091 000 $
Year 2019 : 19 116 000 $
Year 2020 : 3 966 000 $
Year 2021 : 500 000 $
Salary Cap with 1 Way Contract
Year 2018 : 56 741 000 $
Year 2019 : 33 966 000 $
Year 2020 : 15 016 000 $
Year 2021 : 5 000 000 $

Farm Players Salaries

Adam McQuaid 240 000 $ (1)
Joe Colborne 200 000 $ (3)
Ondrej Pavelec 185 000 $ (2)
Brendan Smith 180 000 $ (3)
Calle Jarnkrok 123 500 $ (3)
Ladislav Nagy 100 000 $ (2)
Jason Garrison 100 000 $ (2)
Stephen Gionta 100 000 $ (2)
David Bolland 100 000 $ (2)
Viktor Tikhonov 100 000 $ (2)
Patrik Nemeth 87 500 $ (1)
Christoph Schubert 85 000 $ (2)
Joel Eriksson Ek 83 250 $ (3)
Brett Ritchie 80 000 $ (3)
Luca Sbisa 75 000 $ (1)
Marcus Sorensen 70 000 $ (3)
Riku Helenius 60 000 $ (2)
Shawn Matthias 60 000 $ (1)
Barry Brust 50 000 $ (1)
Aaron Johnson 50 000 $ (1)
Ales Hemsky 50 000 $ (2)
Zach Stortini 50 000 $ (1)
Total Farm Players22
Salary Commitment
Year 2018 : 2 229 250 $
Year 2019 : 1 616 750 $
Year 2020 : 736 750 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 849 250 $
Year 2019 : 1 271 750 $
Year 2020 : 401 750 $
Year 2021 : 0 $

New York I



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 8000 - 95 $ - 6 320 - 79,00%
Level 2: 6000 - 55 $ - 4 865 - 81,08%
Level 3: 3000 - 30 $ - 2 381 - 79,37%
Level 4: 5000 - 20 $ - 4 121 - 82,41%
Luxury : 3000 - 145 $ - 2 370 - 79,00%
Total Capacity :25000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 277 - 75,89%
Farm Level 2: 4000 - 15 $ - 3 041 - 76,03%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %20 056 - 80,22%
Average Income per Game1 638 532 $
Year to Date Revenue21 300 918 $
Farm
Home Games Left28
Average Attendance - %5 318 - 75,97%
Average Income per Game125 303 $
Year to Date Revenue1 628 940 $

Expense

Pro Players Total Salaries53 941 000 $
Farm Players Total Salaries2 287 500 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses18 471 522 $
Farm Year To Date Expenses939 895 $
Pro Salary Cap To Date18 471 522 $
Farm Salary Cap To Date939 895 $

Estimate

Pro Estimated Season Revenue45 878 900 $
Farm Estimated Season Revenue3 508 486 $
Pro Remaining Season Days96
Pro Expenses Per Days376 145 $
Pro Estimated Expenses36 109 920 $
Farm Remaining Season Days93
Farm Expenses Per Days19 630 $
Farm Estimated Expenses1 825 590 $
Estimated Season Expenses37 935 510 $
Season Salary Cap57 328 500 $
Estimate Under Maximum Salary Cap of 63 000 000 $5 671 500 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 27 328 500 $
Current Bank Account134 162 421 $
Projected Bank Account145 614 297 $

Pro Players Salaries

Alexander Steen 5 200 000 $ (2)
Brent Seabrook 5 000 000 $ (3)
Michael Grabner 5 000 000 $ (2)
Corey Crawford 5 000 000 $ (1)
Semyon Varlamov 5 000 000 $ (2)
Travis Zajac 4 000 000 $ (2)
Mikko Koivu 4 000 000 $ (2)
Ryan O'Reilly 4 000 000 $ (1)
Peter Holland (1 Way Contract) 3 500 000 $ (2)
-1 Way Contract Salary Cap : 3 500 000 $
Torey Krug 2 500 000 $ (1)
Danny DeKeyser 1 500 000 $ (3)
Chris Stewart 1 200 000 $ (1)
Jacob Josefson 1 000 000 $ (2)
Casey Cizikas 1 000 000 $ (2)
Andreas Nodl 1 000 000 $ (1)
Ben Hutton 925 000 $ (1)
Travis Konecny 925 000 $ (2)
Alex Petrovic 925 000 $ (1)
Shea Theodore 833 000 $ (2)
Teuvo Teravainen 833 000 $ (1)
Patrick Maroon 600 000 $ (2)
Total Pro Players21
Salary Commitment
Year 2018 : 53 941 000 $
Year 2019 : 37 558 000 $
Year 2020 : 6 500 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 38 291 000 $
Year 2019 : 32 683 000 $
Year 2020 : 5 425 000 $
Year 2021 : 0 $
Salary Cap with 1 Way Contract
Year 2018 : 53 941 000 $
Year 2019 : 37 558 000 $
Year 2020 : 6 500 000 $
Year 2021 : 0 $

Farm Players Salaries

Mikkel Boedker 300 000 $ (1)
Jiri Sekac 300 000 $ (3)
Dennis Everberg 262 500 $ (2)
Cody Eakin 190 000 $ (2)
Ty Wishart 120 000 $ (1)
Gilbert Brule 100 000 $ (1)
Joakim Nordstrom 97 500 $ (1)
Dmitry Kulikov 90 000 $ (2)
Matt Calvert 80 000 $ (2)
Marc Methot 80 000 $ (2)
Scottie Upshall 80 000 $ (2)
Marcus Foligno 80 000 $ (3)
Jonathan Ericsson 80 000 $ (2)
Steven Kampfer 80 000 $ (2)
Kevin Bieksa 80 000 $ (2)
Antti Niemi 80 000 $ (2)
Karri Ramo 80 000 $ (2)
Miikka Salomaki 57 500 $ (1)
Tom Kuhnhackl 50 000 $ (1)
Total Farm Players19
Salary Commitment
Year 2018 : 2 287 500 $
Year 2019 : 1 562 500 $
Year 2020 : 380 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 195 000 $
Year 2019 : 870 000 $
Year 2020 : 142 500 $
Year 2021 : 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 Left28
Average Attendance - %15 540 - 84,00%
Average Income per Game1 789 200 $
Year to Date Revenue23 259 600 $
Farm
Home Games Left27
Average Attendance - %5 880 - 84,00%
Average Income per Game168 000 $
Year to Date Revenue2 352 000 $

Expense

Pro Players Total Salaries55 242 000 $
Farm Players Total Salaries2 190 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 000 000 $
Pro Year To Date Expenses18 128 852 $
Farm Year To Date Expenses963 563 $
Pro Salary Cap To Date18 128 852 $
Farm Salary Cap To Date963 563 $

Estimate

Pro Estimated Season Revenue50 097 600 $
Farm Estimated Season Revenue4 536 000 $
Pro Remaining Season Days96
Pro Expenses Per Days387 876 $
Pro Estimated Expenses37 236 096 $
Farm Remaining Season Days93
Farm Expenses Per Days18 944 $
Farm Estimated Expenses1 761 792 $
Estimated Season Expenses38 997 888 $
Season Salary Cap60 932 000 $
Estimate Under Maximum Salary Cap of 63 000 000 $2 068 000 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 30 932 000 $
Current Bank Account81 183 490 $
Projected Bank Account96 819 202 $

Pro Players Salaries

Anze Kopitar 8 000 000 $ (3)
Roman Josi 6 000 000 $ (1)
Johnny Gaudreau 5 925 000 $ (5)
Marian Gaborik 4 500 000 $ (1)
Roberto Luongo 4 000 000 $ (2)
Marc-Édouard Vlasic 3 500 000 $ (3)
Sam Gagner 3 000 000 $ (2)
Cory Conacher 2 500 000 $ (3)
Patrick Sharp 2 500 000 $ (2)
Bo Horvat 2 000 000 $ (4)
Mike Weber 2 000 000 $ (2)
Jimmy Hayes 2 000 000 $ (3)
Tyler Bozak 2 000 000 $ (2)
Matt Bartkowski 1 100 000 $ (2)
David Backes (1 Way Contract) 1 000 000 $ (2)
Niklas Svedberg 1 000 000 $ (4)
Niklas Kronwall 1 000 000 $ (2)
Sven Baertschi 975 000 $ (1)
Chris Tierney 850 000 $ (3)
Brett Pesce 792 000 $ (1)
Mark Arcobello 600 000 $ (3)
Total Pro Players21
Salary Commitment
Year 2018 : 55 242 000 $
Year 2019 : 42 975 000 $
Year 2020 : 26 375 000 $
Year 2021 : 8 925 000 $
Salary Average Commitment
Year 2018 : 26 146 500 $
Year 2019 : 17 879 500 $
Year 2020 : 5 729 500 $
Year 2021 : 2 487 500 $
Salary Cap with 1 Way Contract
Year 2018 : 55 242 000 $
Year 2019 : 42 975 000 $
Year 2020 : 26 375 000 $
Year 2021 : 8 925 000 $

Farm Players Salaries

Matt Read 250 000 $ (1)
Brandon Sutter 250 000 $ (3)
Anders Lindback 250 000 $ (2)
Marc-Andre Gragnani 150 000 $ (1)
Martin Hanzal 110 000 $ (1)
Chris Butler 100 000 $ (1)
Scott Hartnell 100 000 $ (2)
David Rundblad 100 000 $ (1)
Xavier Ouellet 92 500 $ (2)
Ryan Murray 92 500 $ (5)
Andrew Shaw 90 000 $ (2)
Alexandre Burrows 85 000 $ (2)
Benoit Pouliot 85 000 $ (1)
Dominik Simon 75 000 $ (3)
Jannik Hansen 65 000 $ (2)
Lauri Korpikoski 65 000 $ (2)
Matt Moulson 65 000 $ (2)
Tristan Jarry 65 000 $ (3)
David Schlemko 50 000 $ (1)
Brooks Orpik 50 000 $ (2)
Total Farm Players20
Salary Commitment
Year 2018 : 2 190 000 $
Year 2019 : 1 345 000 $
Year 2020 : 482 500 $
Year 2021 : 92 500 $
Salary Average Commitment
Year 2018 : 1 225 000 $
Year 2019 : 890 000 $
Year 2020 : 282 500 $
Year 2021 : 92 500 $

Philadelphie



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 683 - 94,72%
Level 2: 5000 - 60 $ - 4 664 - 93,28%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 870 - 96,76%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 229 - 74,28%
Farm Level 2: 4000 - 15 $ - 3 054 - 76,35%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %17 217 - 95,65%
Average Income per Game1 434 661 $
Year to Date Revenue18 650 592 $
Farm
Home Games Left27
Average Attendance - %5 282 - 75,46%
Average Income per Game123 805 $
Year to Date Revenue1 733 275 $

Expense

Pro Players Total Salaries55 050 000 $
Farm Players Total Salaries2 854 900 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 000 000 $
Pro Year To Date Expenses19 110 000 $
Farm Year To Date Expenses1 502 732 $
Pro Salary Cap To Date19 110 000 $
Farm Salary Cap To Date1 502 732 $

Estimate

Pro Estimated Season Revenue40 170 506 $
Farm Estimated Season Revenue3 342 745 $
Pro Remaining Season Days96
Pro Expenses Per Days390 000 $
Pro Estimated Expenses37 440 000 $
Farm Remaining Season Days93
Farm Expenses Per Days30 668 $
Farm Estimated Expenses2 852 124 $
Estimated Season Expenses40 292 124 $
Season Salary Cap62 904 900 $
Estimate Under Maximum Salary Cap of 63 000 000 $95 100 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 32 904 900 $
Current Bank Account29 729 753 $
Projected Bank Account32 950 880 $

Pro Players Salaries

David Krejci 6 500 000 $ (1)
Ryan Suter 6 500 000 $ (3)
Mark Stone 6 050 000 $ (3)
Martin Jones 4 750 000 $ (4)
Brandon Saad 4 500 000 $ (2)
Valtteri Filppula 4 000 000 $ (2)
Justin Faulk 3 750 000 $ (3)
Zach Bogosian 2 500 000 $ (1)
Brendan Gallagher 2 250 000 $ (2)
J.T Brown 2 250 000 $ (3)
Justin Fontaine 2 000 000 $ (2)
Ryan Johansen 1 800 000 $ (1)
Mark Barberio 1 750 000 $ (3)
Mikael Granlund 1 500 000 $ (3)
Matt Carle 1 200 000 $ (2)
Luke Glendening 1 000 000 $ (3)
Stefan Elliott 1 000 000 $ (2)
Matt Fraser 650 000 $ (4)
Nikita Filatov 600 000 $ (4)
Kari Lehtonen 500 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2018 : 55 050 000 $
Year 2019 : 44 250 000 $
Year 2020 : 28 800 000 $
Year 2021 : 6 000 000 $
Salary Average Commitment
Year 2018 : 20 880 000 $
Year 2019 : 19 530 000 $
Year 2020 : 12 030 000 $
Year 2021 : 1 700 000 $
Salary Cap with 1 Way Contract
Year 2018 : 55 050 000 $
Year 2019 : 44 250 000 $
Year 2020 : 28 800 000 $
Year 2021 : 6 000 000 $

Farm Players Salaries

Alex Galchenyuk 350 000 $ (5)
Jonathan Huberdeau 300 000 $ (2)
Ronald Kenins 290 000 $ (2)
Patrick Wiercioch 250 000 $ (1)
Damon Severson 187 500 $ (3)
Brandon Manning 95 000 $ (1)
Louis Domingue 92 500 $ (1)
Drake Caggiula 92 500 $ (2)
Pavel Zacha 92 500 $ (2)
Andreas Borgman 92 500 $ (3)
Brock McGinn 90 000 $ (3)
Phil Di Giuseppe 86 800 $ (1)
Max Domi 83 300 $ (1)
Jake DeBrusk 83 250 $ (3)
Haydn Fleury 83 250 $ (3)
Chris Wideman 80 000 $ (1)
Mattias Janmark-Nylen 80 000 $ (1)
Vince Dunn 77 500 $ (3)
Ryan Dzingel 75 000 $ (1)
Juuse Saros 74 300 $ (2)
John Hayden 70 000 $ (3)
Fredrik Claesson 65 000 $ (2)
Viktor Arvidsson 64 000 $ (5)
Total Farm Players23
Salary Commitment
Year 2018 : 2 854 900 $
Year 2019 : 2 112 300 $
Year 2020 : 1 298 000 $
Year 2021 : 614 000 $
Salary Average Commitment
Year 2018 : 1 699 900 $
Year 2019 : 1 072 300 $
Year 2020 : 668 000 $
Year 2021 : 114 000 $

Pittsburgh



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 4000 - 150 $ - 3 528 - 88,19%
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 $ - 1 353 - 67,65%
Total Capacity :25000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 40 $ - 2 272 - 75,73%
Farm Level 2: 4000 - 20 $ - 2 991 - 74,79%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %17 421 - 69,68%
Average Income per Game2 242 717 $
Year to Date Revenue29 155 320 $
Farm
Home Games Left28
Average Attendance - %5 263 - 75,19%
Average Income per Game150 703 $
Year to Date Revenue1 959 140 $

Expense

Pro Players Total Salaries59 192 500 $
Farm Players Total Salaries1 902 900 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses20 340 929 $
Farm Year To Date Expenses879 866 $
Pro Salary Cap To Date20 340 929 $
Farm Salary Cap To Date879 866 $

Estimate

Pro Estimated Season Revenue62 796 074 $
Farm Estimated Season Revenue4 219 686 $
Pro Remaining Season Days96
Pro Expenses Per Days415 121 $
Pro Estimated Expenses39 851 616 $
Farm Remaining Season Days93
Farm Expenses Per Days18 330 $
Farm Estimated Expenses1 704 690 $
Estimated Season Expenses41 556 306 $
Season Salary Cap62 795 400 $
Estimate Under Maximum Salary Cap of 63 000 000 $204 600 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 32 795 400 $
Current Bank Account79 688 216 $
Projected Bank Account105 147 670 $

Pro Players Salaries

Henrik Zetterberg 8 500 000 $ (3)
Brent Burns 7 750 000 $ (2)
Drew Doughty 7 500 000 $ (1)
Vladimir Tarasenko 6 000 000 $ (3)
Filip Forsberg 6 000 000 $ (2)
Aaron Ekblad 5 000 000 $ (3)
Boone Jenner 2 892 000 $ (4)
Joe Thornton (1 Way Contract) 2 875 000 $ (2)
Alexander Radulov 2 800 000 $ (2)
Cal Clutterbuck 1 500 000 $ (2)
Adam Larsson 1 000 000 $ (1)
Matt Grzelcyk 975 000 $ (3)
Clayton Keller 925 000 $ (3)
Pierre-Luc Dubois 925 000 $ (3)
Matt Murray 925 000 $ (2)
Mikhail Sergachev 832 500 $ (3)
Joakim Andersson 750 000 $ (3)
Henrik Lundqvist 750 000 $ (2)
Jake Guentzel 743 000 $ (2)
Brandon Prust 550 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2018 : 59 192 500 $
Year 2019 : 50 642 500 $
Year 2020 : 27 799 500 $
Year 2021 : 4 392 000 $
Salary Average Commitment
Year 2018 : 28 972 500 $
Year 2019 : 20 947 500 $
Year 2020 : 6 724 500 $
Year 2021 : 792 000 $
Salary Cap with 1 Way Contract
Year 2018 : 59 192 500 $
Year 2019 : 50 142 500 $
Year 2020 : 26 799 500 $
Year 2021 : 2 892 000 $

Farm Players Salaries

Dan Hamhuis 300 000 $ (1)
Elias Lindholm 135 000 $ (3)
Beau Bennett 115 250 $ (3)
Tom Wilson 112 500 $ (1)
Jhonas Enroth 100 000 $ (2)
Zach Hyman 99 900 $ (2)
Austin Watson 97 500 $ (2)
Jesse Puljujarvi 92 500 $ (3)
Michal Kempny 90 000 $ (2)
Robert Bortuzzo 85 000 $ (3)
Thomas Chabot 83 250 $ (3)
William Carrier 75 000 $ (2)
Anton Forsberg 75 000 $ (3)
Bryan Rust 62 000 $ (1)
Michal Repik 60 000 $ (3)
Evgeny Grachev 60 000 $ (3)
Kris Russell 55 000 $ (1)
Johan Franzen 55 000 $ (2)
Paul Postma 50 000 $ (2)
Damien Brunner 50 000 $ (2)
Patrick Eaves 50 000 $ (1)
Total Farm Players21
Salary Commitment
Year 2018 : 1 902 900 $
Year 2019 : 1 323 400 $
Year 2020 : 706 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 782 650 $
Year 2019 : 1 185 650 $
Year 2020 : 568 250 $
Year 2021 : 0 $

San Jose



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 736 - 95,59%
Level 2: 5000 - 60 $ - 4 847 - 96,95%
Level 3: 2000 - 40 $ - 1 880 - 94,00%
Level 4: 4000 - 20 $ - 3 933 - 98,32%
Luxury : 1000 - 260 $ - 942 - 94,17%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 220 - 74,00%
Farm Level 2: 4000 - 15 $ - 2 993 - 74,82%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %17 338 - 96,32%
Average Income per Game1 515 716 $
Year to Date Revenue18 188 592 $
Farm
Home Games Left28
Average Attendance - %5 213 - 74,47%
Average Income per Game122 590 $
Year to Date Revenue1 593 675 $

Expense

Pro Players Total Salaries51 450 000 $
Farm Players Total Salaries2 217 300 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(1 500 000 $)
Pro Year To Date Expenses18 960 398 $
Farm Year To Date Expenses872 936 $
Pro Salary Cap To Date18 960 398 $
Farm Salary Cap To Date872 936 $

Estimate

Pro Estimated Season Revenue43 955 764 $
Farm Estimated Season Revenue3 432 531 $
Pro Remaining Season Days96
Pro Expenses Per Days361 724 $
Pro Estimated Expenses34 725 504 $
Farm Remaining Season Days93
Farm Expenses Per Days19 136 $
Farm Estimated Expenses1 779 648 $
Estimated Season Expenses36 505 152 $
Season Salary Cap53 667 300 $
Estimate Under Maximum Salary Cap of 63 000 000 $9 332 700 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 23 667 300 $
Current Bank Account2 927 018 $
Projected Bank Account13 810 161 $

Pro Players Salaries

Jeff Carter 8 500 000 $ (3)
Claude Giroux 7 000 000 $ (2)
Derick Brassard 5 000 000 $ (2)
Matt Niskanen 4 500 000 $ (1)
Chris Kreider 4 000 000 $ (2)
Ryan Miller 3 500 000 $ (2)
Patrick Marleau 3 250 000 $ (2)
Lars Eller 3 000 000 $ (2)
Cody Ceci 1 500 000 $ (2)
Brian Flynn 1 500 000 $ (2)
Mike Smith 1 200 000 $ (2)
Ryan Ellis 1 200 000 $ (2)
Mathieu Perreault 1 000 000 $ (2)
Jason Zucker 975 000 $ (1)
Matthew Tkachuk 925 000 $ (2)
Nicolas Deslauriers 900 000 $ (4)
Dustin Brown 750 000 $ (1)
Nick Holden 750 000 $ (1)
Geoff Platt 500 000 $ (1)
Andy Greene 500 000 $ (1)
Jakub Klepis 500 000 $ (1)
Chad Ruhwedle 500 000 $ (2)
Total Pro Players22
Salary Commitment
Year 2018 : 51 450 000 $
Year 2019 : 43 225 000 $
Year 2020 : 9 400 000 $
Year 2021 : 900 000 $
Salary Average Commitment
Year 2018 : 23 575 000 $
Year 2019 : 19 250 000 $
Year 2020 : 1 150 000 $
Year 2021 : 650 000 $
Salary Cap with 1 Way Contract
Year 2018 : 51 450 000 $
Year 2019 : 42 975 000 $
Year 2020 : 9 400 000 $
Year 2021 : 900 000 $

Farm Players Salaries

Dougie Hamilton 325 000 $ (2)
Sergei Kostitsyn 270 000 $ (1)
Evander Kane 250 000 $ (2)
Jonas Hiller 200 000 $ (2)
Ben Scrivens 175 000 $ (1)
Connor McDavid 97 500 $ (1)
Timo Meier 92 500 $ (2)
Zach Werenski 92 500 $ (2)
Ryan Hartman 83 300 $ (2)
Travis Sanheim 83 250 $ (3)
Adrian Kempe 83 250 $ (3)
Curtis Mckenzie 65 000 $ (4)
Tuomo Ruutu 50 000 $ (1)
Viktor Antipin 50 000 $ (3)
Jim Slater 50 000 $ (1)
Dan Paille 50 000 $ (1)
Maxim Lapierre 50 000 $ (1)
Colin McDonald 50 000 $ (1)
Matt D'Agostini 50 000 $ (1)
Matt Tennyson 50 000 $ (2)
Total Farm Players20
Salary Commitment
Year 2018 : 2 217 300 $
Year 2019 : 1 424 800 $
Year 2020 : 281 500 $
Year 2021 : 65 000 $
Salary Average Commitment
Year 2018 : 1 614 000 $
Year 2019 : 884 800 $
Year 2020 : 281 500 $
Year 2021 : 65 000 $

Toronto



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 7500 - 90 $ - 5 758 - 76,77%
Level 2: 6000 - 55 $ - 4 552 - 75,87%
Level 3: 3500 - 25 $ - 2 397 - 68,49%
Level 4: 5500 - 17 $ - 4 086 - 74,29%
Luxury : 2500 - 160 $ - 1 600 - 64,00%
Total Capacity :25000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 238 - 74,60%
Farm Level 2: 4000 - 15 $ - 2 981 - 74,52%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %18 393 - 73,57%
Average Income per Game1 384 759 $
Year to Date Revenue18 001 862 $
Farm
Home Games Left27
Average Attendance - %5 219 - 74,56%
Average Income per Game123 043 $
Year to Date Revenue1 722 600 $

Expense

Pro Players Total Salaries56 564 500 $
Farm Players Total Salaries2 764 050 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses19 755 624 $
Farm Year To Date Expenses1 111 605 $
Pro Salary Cap To Date19 755 624 $
Farm Salary Cap To Date1 111 605 $

Estimate

Pro Estimated Season Revenue38 773 241 $
Farm Estimated Season Revenue3 322 157 $
Pro Remaining Season Days96
Pro Expenses Per Days403 893 $
Pro Estimated Expenses38 773 728 $
Farm Remaining Season Days93
Farm Expenses Per Days22 986 $
Farm Estimated Expenses2 137 698 $
Estimated Season Expenses40 911 426 $
Season Salary Cap61 828 550 $
Estimate Under Maximum Salary Cap of 63 000 000 $1 171 450 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 31 828 550 $
Current Bank Account41 548 821 $
Projected Bank Account42 732 793 $

Pro Players Salaries

Carey Price 7 000 000 $ (2)
T.J Oshie 5 000 000 $ (1)
Brandon Pirri 5 000 000 $ (2)
Hampus Lindholm 4 500 000 $ (4)
Jeff Schultz 4 000 000 $ (2)
Wayne Simmonds 3 500 000 $ (3)
Sean Couturier 3 250 000 $ (4)
Nick Foligno 3 000 000 $ (2)
Johnny Boychuk 3 000 000 $ (1)
Viacheslav Voynov 2 850 000 $ (3)
Cam Atkinson 2 750 000 $ (2)
Mike Santorelli 2 500 000 $ (2)
Vladislav Namestnikov 2 274 000 $ (4)
J.T. Miller 2 000 000 $ (4)
Dmitrij Jaskin 1 833 000 $ (4)
Colton Parayko 925 000 $ (4)
Auston Matthews 925 000 $ (2)
Connor Brown 925 000 $ (2)
Travis Dermott 832 500 $ (3)
Scott Wedgewood 500 000 $ (3)
Total Pro Players20
Salary Commitment
Year 2018 : 56 564 500 $
Year 2019 : 55 389 500 $
Year 2020 : 30 289 500 $
Year 2021 : 22 607 000 $
Salary Average Commitment
Year 2018 : 23 564 500 $
Year 2019 : 20 064 500 $
Year 2020 : 9 914 500 $
Year 2021 : 7 732 000 $
Salary Cap with 1 Way Contract
Year 2018 : 56 564 500 $
Year 2019 : 48 564 500 $
Year 2020 : 22 464 500 $
Year 2021 : 14 782 000 $

Farm Players Salaries

Jack Johnson 350 000 $ (2)
Dustin Jeffrey 300 000 $ (2)
Sami Vatanen 300 000 $ (4)
Calvin De Haan 200 000 $ (4)
Colton Sceviour 150 000 $ (3)
Alexander Edler 150 000 $ (1)
Cam Ward 150 000 $ (1)
Darcy Kuemper 150 000 $ (2)
Alexander Burmistrov 120 000 $ (1)
Mikhail Grigorenko 100 000 $ (2)
Anton Slepyshev 92 500 $ (2)
Nic Petan 83 300 $ (2)
Kasperi Kapanen 83 250 $ (3)
James Sheppard 70 000 $ (1)
Viktor Stalberg 70 000 $ (1)
Carlo Colaiacovo 70 000 $ (1)
Rob Klinkhammer 70 000 $ (1)
Carl Gunnarsson 55 000 $ (1)
Maxim Afinogenov 50 000 $ (2)
Michael Sgarbossa 50 000 $ (2)
Adam Pardy 50 000 $ (2)
Remi Elie 50 000 $ (3)
Total Farm Players22
Salary Commitment
Year 2018 : 2 764 050 $
Year 2019 : 2 009 050 $
Year 2020 : 783 250 $
Year 2021 : 500 000 $
Salary Average Commitment
Year 2018 : 2 164 050 $
Year 2019 : 1 554 050 $
Year 2020 : 454 250 $
Year 2021 : 171 000 $

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 $ - 2 263 - 75,45%
Farm Level 2: 4000 - 15 $ - 3 053 - 76,32%
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 Left27
Average Attendance - %5 316 - 75,94%
Average Income per Game125 010 $
Year to Date Revenue1 750 135 $

Expense

Pro Players Total Salaries57 135 000 $
Farm Players Total Salaries2 519 800 $
Coaches Total Salaries1 750 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses19 645 619 $
Farm Year To Date Expenses1 127 442 $
Pro Salary Cap To Date19 645 619 $
Farm Salary Cap To Date1 127 442 $

Estimate

Pro Estimated Season Revenue60 792 480 $
Farm Estimated Season Revenue3 375 260 $
Pro Remaining Season Days96
Pro Expenses Per Days400 931 $
Pro Estimated Expenses38 489 376 $
Farm Remaining Season Days93
Farm Expenses Per Days23 027 $
Farm Estimated Expenses2 141 511 $
Estimated Season Expenses40 630 887 $
Season Salary Cap61 404 800 $
Estimate Under Maximum Salary Cap of 63 000 000 $1 595 200 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 31 404 800 $
Current Bank Account13 663 010 $
Projected Bank Account37 199 863 $

Pro Players Salaries

Sergei Bobrovsky 6 000 000 $ (2)
Zach Parise 5 500 000 $ (3)
Brayden Schenn 5 000 000 $ (3)
Thomas Vanek 5 000 000 $ (3)
Calvin Pickard 4 510 000 $ (3)
Brandon Dubinsky 3 500 000 $ (1)
Tobias Rieder 3 425 000 $ (4)
Melker Karlsson 3 025 000 $ (4)
Josh Bailey 3 000 000 $ (1)
Bryan Little 3 000 000 $ (2)
Erik Haula 2 600 000 $ (1)
Mika Zibanejad 2 500 000 $ (2)
Gustav Nyquist 2 350 000 $ (3)
Zach Redmond 1 800 000 $ (2)
Nino Niederreiter 1 200 000 $ (2)
Brett Carson 1 100 000 $ (2)
Dylan Olsen 1 050 000 $ (2)
Matt Hunwick 1 000 000 $ (2)
Colin Miller 900 000 $ (1)
Scott Mayfield 675 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2018 : 57 135 000 $
Year 2019 : 47 135 000 $
Year 2020 : 28 810 000 $
Year 2021 : 6 450 000 $
Salary Average Commitment
Year 2018 : 13 596 000 $
Year 2019 : 11 096 000 $
Year 2020 : 4 551 000 $
Year 2021 : 1 850 000 $
Salary Cap with 1 Way Contract
Year 2018 : 57 135 000 $
Year 2019 : 47 135 000 $
Year 2020 : 28 810 000 $
Year 2021 : 6 450 000 $

Farm Players Salaries

Seth Griffith 329 200 $ (4)
Philipp Grubauer 225 000 $ (3)
Kevin Hayes 200 000 $ (3)
Lucas Lessio 153 300 $ (4)
Nick Palmieri 150 000 $ (3)
Rasmus Ristolainen 150 000 $ (3)
John Moore 150 000 $ (2)
Brenden Dillon 125 000 $ (2)
Noah Hanifin 92 500 $ (1)
Matt Corrente 92 500 $ (1)
Iiro Pakarinen 92 500 $ (1)
Joel Armia 87 500 $ (1)
Corey Tropp 85 000 $ (3)
Frank Vatrano 84 300 $ (2)
Kerby Rychel 70 000 $ (1)
Linus Ullmark 70 000 $ (2)
Alan Quine 65 000 $ (2)
Brendan Leipsic 65 000 $ (3)
Evan Rodrigues 65 000 $ (3)
Connor Carrick 63 000 $ (2)
Ryan Stanton 55 000 $ (3)
Tyler Graovac 50 000 $ (2)
Total Farm Players22
Salary Commitment
Year 2018 : 2 519 800 $
Year 2019 : 2 134 800 $
Year 2020 : 1 527 500 $
Year 2021 : 482 500 $
Salary Average Commitment
Year 2018 : 1 474 800 $
Year 2019 : 1 097 300 $
Year 2020 : 695 000 $
Year 2021 : 162 500 $

Vegas



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 868 - 97,80%
Level 2: 5000 - 60 $ - 4 674 - 93,47%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 966 - 99,15%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 203 - 73,44%
Farm Level 2: 4000 - 15 $ - 3 002 - 75,06%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %17 508 - 97,27%
Average Income per Game1 459 870 $
Year to Date Revenue18 978 312 $
Farm
Home Games Left27
Average Attendance - %5 206 - 74,36%
Average Income per Game122 144 $
Year to Date Revenue1 710 015 $

Expense

Pro Players Total Salaries60 598 000 $
Farm Players Total Salaries1 351 000 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses20 646 934 $
Farm Year To Date Expenses638 858 $
Pro Salary Cap To Date20 646 934 $
Farm Salary Cap To Date638 858 $

Estimate

Pro Estimated Season Revenue40 876 364 $
Farm Estimated Season Revenue3 297 886 $
Pro Remaining Season Days96
Pro Expenses Per Days421 366 $
Pro Estimated Expenses40 451 136 $
Farm Remaining Season Days93
Farm Expenses Per Days13 035 $
Farm Estimated Expenses1 212 255 $
Estimated Season Expenses41 663 391 $
Season Salary Cap62 949 000 $
Estimate Under Maximum Salary Cap of 63 000 000 $51 000 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 32 949 000 $
Current Bank Account44 686 378 $
Projected Bank Account47 197 237 $

Pro Players Salaries

Evgeni Malkin 7 500 000 $ (1)
Sidney Crosby 7 000 000 $ (2)
Jonathan Quick 6 500 000 $ (3)
P.K. Subban 6 250 000 $ (2)
James Neal 6 000 000 $ (2)
Steven Stamkos 6 000 000 $ (3)
John Klingberg 5 000 000 $ (5)
Jaromir Jagr 4 000 000 $ (1)
David Pastrnak 2 100 000 $ (4)
Ian Cole 1 900 000 $ (3)
Brayden McNabb 1 500 000 $ (4)
Dion Phaneuf 1 100 000 $ (2)
Ivan Provorov 925 000 $ (2)
Sam Bennett 925 000 $ (1)
Patrick Laine 925 000 $ (2)
Connor Hellebuyck 693 000 $ (1)
Ivan Barbashev 650 000 $ (2)
Craig Smith (1 Way Contract) 610 000 $ (3)
Matt Stajan 520 000 $ (2)
Colin Greening 500 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2018 : 60 598 000 $
Year 2019 : 48 180 000 $
Year 2020 : 26 010 000 $
Year 2021 : 12 100 000 $
Salary Average Commitment
Year 2018 : 21 960 500 $
Year 2019 : 15 992 500 $
Year 2020 : 6 672 500 $
Year 2021 : 4 212 500 $
Salary Cap with 1 Way Contract
Year 2018 : 60 598 000 $
Year 2019 : 47 480 000 $
Year 2020 : 23 610 000 $
Year 2021 : 8 600 000 $

Farm Players Salaries

Ryan Jones 95 000 $ (1)
Yan Stastny 90 000 $ (1)
Alexandre Giroux 85 000 $ (1)
Tommi Santala 80 000 $ (1)
Yanick Lehoux 80 000 $ (1)
Ben Walter 75 000 $ (1)
Vojtech Polak 75 000 $ (1)
Bill Thomas 70 000 $ (1)
Alexander Svitov 70 000 $ (1)
Alexander Perezhogin 65 000 $ (1)
Keith Aulie 60 000 $ (1)
Matt Taormina 55 000 $ (1)
Paul Martin 51 000 $ (2)
Eric Perrin 50 000 $ (1)
Blake Comeau 50 000 $ (1)
Niklas Grossman 50 000 $ (1)
Anton Volchenkov 50 000 $ (1)
Hannu Toivonen 50 000 $ (1)
Joni Ortio 50 000 $ (1)
Kevin Dallman 50 000 $ (1)
Barry Tallackson 50 000 $ (1)
Total Farm Players21
Salary Commitment
Year 2018 : 1 351 000 $
Year 2019 : 51 000 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 336 000 $
Year 2019 : 51 000 $
Year 2020 : 0 $
Year 2021 : 0 $

Washington



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 90 $ - 5 710 - 95,17%
Level 2: 5000 - 50 $ - 4 747 - 94,94%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 3 795 - 94,87%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 45 $ - 2 237 - 74,57%
Farm Level 2: 4000 - 25 $ - 2 984 - 74,60%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %17 252 - 95,84%
Average Income per Game1 339 352 $
Year to Date Revenue17 411 580 $
Farm
Home Games Left28
Average Attendance - %5 221 - 74,59%
Average Income per Game175 267 $
Year to Date Revenue2 278 470 $

Expense

Pro Players Total Salaries56 602 000 $
Farm Players Total Salaries1 958 300 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses19 465 495 $
Farm Year To Date Expenses848 288 $
Pro Salary Cap To Date19 465 495 $
Farm Salary Cap To Date848 288 $

Estimate

Pro Estimated Season Revenue37 501 865 $
Farm Estimated Season Revenue4 907 474 $
Pro Remaining Season Days96
Pro Expenses Per Days397 255 $
Pro Estimated Expenses38 136 480 $
Farm Remaining Season Days93
Farm Expenses Per Days17 312 $
Farm Estimated Expenses1 610 016 $
Estimated Season Expenses39 746 496 $
Season Salary Cap60 060 300 $
Estimate Under Maximum Salary Cap of 63 000 000 $2 939 700 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 30 060 300 $
Current Bank Account43 993 006 $
Projected Bank Account46 655 849 $

Pro Players Salaries

Ryan Getzlaf 7 000 000 $ (1)
Ben Bishop 5 500 000 $ (1)
Loui Eriksson 5 250 000 $ (3)
Nikita Zadorov 5 025 000 $ (5)
Alexander Semin 5 000 000 $ (3)
Sean Monahan 4 700 000 $ (3)
Valeri Nichushkin 3 800 000 $ (4)
Justin Abdelkader 3 500 000 $ (1)
James van Riemsdyk 3 500 000 $ (2)
Tuukka Rask 2 800 000 $ (1)
Ben Chiarot 2 750 000 $ (4)
Mattias Ekholm 2 425 000 $ (1)
Brock Boeser 925 000 $ (3)
Anthony Duclair 894 000 $ (1)
Kevin Fiala 833 000 $ (2)
Jordan Nolan 600 000 $ (1)
Mikael Backlund 600 000 $ (2)
Ben Lovejoy 500 000 $ (1)
Alexei Emelin 500 000 $ (1)
Fedor Tyutin 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2018 : 56 602 000 $
Year 2019 : 32 383 000 $
Year 2020 : 28 650 000 $
Year 2021 : 12 775 000 $
Salary Average Commitment
Year 2018 : 19 177 000 $
Year 2019 : 11 458 000 $
Year 2020 : 9 625 000 $
Year 2021 : 6 775 000 $
Salary Cap with 1 Way Contract
Year 2018 : 56 602 000 $
Year 2019 : 32 383 000 $
Year 2020 : 27 450 000 $
Year 2021 : 11 575 000 $

Farm Players Salaries

Riley Sheahan 300 000 $ (3)
Nick Shore 200 000 $ (4)
Dustin Tokarski 157 500 $ (1)
Connor Murphy 150 000 $ (4)
Brady Skjei 92 500 $ (2)
Sam Reinhart 92 500 $ (1)
Nick Schmaltz 92 500 $ (2)
David Clarkson 90 000 $ (1)
Lee Stempniak 85 000 $ (1)
Josh Morrissey 83 300 $ (2)
Josh Gratton 80 000 $ (1)
Triston Grant 75 000 $ (1)
Wojtek Wolski 70 000 $ (1)
Chris Thorburn 65 000 $ (1)
Colton Gillies 60 000 $ (2)
Chris Conner 60 000 $ (1)
Dennis Seidenberg 55 000 $ (1)
Denis Shapavalov 50 000 $ (1)
Derek Joslin 50 000 $ (1)
Nikita Nesterov 50 000 $ (1)
Total Farm Players20
Salary Commitment
Year 2018 : 1 958 300 $
Year 2019 : 978 300 $
Year 2020 : 650 000 $
Year 2021 : 350 000 $
Salary Average Commitment
Year 2018 : 1 457 300 $
Year 2019 : 577 300 $
Year 2020 : 209 000 $
Year 2021 : 135 000 $

Winnipeg



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 7000 - 90 $ - 5 630 - 80,43%
Level 2: 6000 - 57 $ - 4 685 - 78,09%
Level 3: 3000 - 33 $ - 2 265 - 75,49%
Level 4: 5000 - 18 $ - 4 084 - 81,67%
Luxury : 2000 - 195 $ - 1 500 - 75,00%
Total Capacity :23000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 313 - 77,10%
Farm Level 2: 4000 - 15 $ - 3 014 - 75,34%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %18 164 - 78,97%
Average Income per Game1 457 394 $
Year to Date Revenue18 946 120 $
Farm
Home Games Left27
Average Attendance - %5 327 - 76,10%
Average Income per Game126 161 $
Year to Date Revenue1 766 250 $

Expense

Pro Players Total Salaries55 900 000 $
Farm Players Total Salaries1 781 350 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses19 312 409 $
Farm Year To Date Expenses890 771 $
Pro Salary Cap To Date19 312 409 $
Farm Salary Cap To Date890 771 $

Estimate

Pro Estimated Season Revenue40 807 028 $
Farm Estimated Season Revenue3 406 339 $
Pro Remaining Season Days96
Pro Expenses Per Days387 586 $
Pro Estimated Expenses37 208 256 $
Farm Remaining Season Days93
Farm Expenses Per Days18 179 $
Farm Estimated Expenses1 690 647 $
Estimated Season Expenses38 898 903 $
Season Salary Cap58 781 350 $
Estimate Under Maximum Salary Cap of 63 000 000 $4 218 650 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 28 781 350 $
Current Bank Account25 939 921 $
Projected Bank Account31 254 385 $

Pro Players Salaries

Jakub Voracek 5 000 000 $ (1)
Matt Duchene 5 000 000 $ (2)
Cam Talbot 5 000 000 $ (1)
Rickard Rakell 4 500 000 $ (1)
Drew Stafford 3 750 000 $ (3)
Frans Nielsen 3 500 000 $ (1)
Victor Rask 2 750 000 $ (4)
Teddy Purcell 2 500 000 $ (2)
Nail Yakupov 2 500 000 $ (3)
Luke Schenn 2 400 000 $ (3)
Josh Gorges 2 000 000 $ (2)
Christian Folin 2 000 000 $ (5)
Alex Chiasson 2 000 000 $ (2)
James Wisniewski 2 000 000 $ (3)
Mark Borowiecki 1 925 000 $ (3)
Anton Lander 1 925 000 $ (2)
Andrew MacDonald 1 700 000 $ (2)
Jimmy Howard 1 400 000 $ (2)
Mark Fayne 1 200 000 $ (1)
Philip Larsen 1 100 000 $ (1)
Patrice Cormier 1 000 000 $ (1)
Colin Wilson 750 000 $ (2)
Total Pro Players22
Salary Commitment
Year 2018 : 55 900 000 $
Year 2019 : 34 600 000 $
Year 2020 : 18 925 000 $
Year 2021 : 6 350 000 $
Salary Average Commitment
Year 2018 : 20 633 000 $
Year 2019 : 17 050 000 $
Year 2020 : 5 775 000 $
Year 2021 : 1 350 000 $
Salary Cap with 1 Way Contract
Year 2018 : 55 900 000 $
Year 2019 : 34 600 000 $
Year 2020 : 17 325 000 $
Year 2021 : 4 750 000 $

Farm Players Salaries

Jeff Zatkoff 150 000 $ (1)
Taylor Beck 150 000 $ (2)
Tyler Myers 100 000 $ (3)
Danton Heinen 92 500 $ (3)
Pavel Buchnevich 92 500 $ (2)
Jacob De La Rose 92 500 $ (3)
Malcolm Subban 92 500 $ (3)
Dylan Demelo 90 000 $ (3)
Anthony Beauvillier 83 300 $ (2)
Chris Bigras 83 300 $ (1)
Christian Fischer 81 500 $ (3)
Travis Hamonic 80 000 $ (2)
Joe Morrow 80 000 $ (1)
Jake Muzzin 75 000 $ (2)
Jesper Bratt 73 250 $ (3)
Matt Puempel 72 500 $ (2)
Scott Harrington 67 500 $ (3)
Chandler Stephenson 65 000 $ (3)
Jamie McGinn 60 000 $ (2)
Vince Hinostroza 50 000 $ (3)
Brendan Gaunce 50 000 $ (1)
Total Farm Players21
Salary Commitment
Year 2018 : 1 781 350 $
Year 2019 : 1 418 050 $
Year 2020 : 804 750 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 596 350 $
Year 2019 : 1 233 050 $
Year 2020 : 754 750 $
Year 2021 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of
63 000 000 $

Over Minimum of
30 000 000 $

Pro Players

Farm Players

Total Players

Arizona 86 102 455 $ 58 925 800 $ 4 074 200 $ 28 925 800 $ 202242
Boston 19 442 218 $ 58 345 450 $ 4 654 550 $ 28 345 450 $ 202242
Caroline 59 168 814 $ 61 851 600 $ 1 148 400 $ 31 851 600 $ 202040
Chicago (2 139 944 $) 61 943 200 $ 1 056 800 $ 31 943 200 $ 212344
Colorado 8 120 760 $ 60 360 550 $ 2 639 450 $ 30 360 550 $ 222042
Dallas 65 284 818 $ 55 614 500 $ 7 385 500 $ 25 614 500 $ 202040
Detroit 84 862 638 $ 58 480 800 $ 4 519 200 $ 28 480 800 $ 202040
Edmonton 29 237 108 $ 56 265 050 $ 6 734 950 $ 26 265 050 $ 202040
Floride 14 448 022 $ 57 268 800 $ 5 731 200 $ 27 268 800 $ 202141
Los Angeles 38 769 227 $ 59 897 000 $ 3 103 000 $ 29 897 000 $ 212041
Montreal 51 173 364 $ 62 955 500 $ 44 500 $ 32 955 500 $ 202343
Nashville 6 208 249 $ 60 370 250 $ 2 629 750 $ 30 370 250 $ 212243
New York I 134 162 421 $ 57 328 500 $ 5 671 500 $ 27 328 500 $ 211940
New York R 81 183 490 $ 60 932 000 $ 2 068 000 $ 30 932 000 $ 212041
Philadelphie 29 729 753 $ 62 904 900 $ 95 100 $ 32 904 900 $ 202343
Pittsburgh 79 688 216 $ 62 795 400 $ 204 600 $ 32 795 400 $ 202141
San Jose 2 927 018 $ 53 667 300 $ 9 332 700 $ 23 667 300 $ 222042
Toronto 41 548 821 $ 61 828 550 $ 1 171 450 $ 31 828 550 $ 202242
Vancouver 13 663 010 $ 61 404 800 $ 1 595 200 $ 31 404 800 $ 202242
Vegas 44 686 378 $ 62 949 000 $ 51 000 $ 32 949 000 $ 202141
Washington 43 993 006 $ 60 060 300 $ 2 939 700 $ 30 060 300 $ 202040
Winnipeg 25 939 921 $ 58 781 350 $ 4 218 650 $ 28 781 350 $ 222143