Team FinanceLast Update - 12 décembre 2019 at 21:20
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 $ - 5 674 - 94,56%
Level 2: 5000 - 70 $ - 4 100 - 82,00%
Level 3: 2000 - 40 $ - 1 772 - 88,58%
Level 4: 4000 - 25 $ - 3 783 - 94,57%
Luxury : 1000 - 250 $ - 933 - 93,28%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 860 - 95,34%
Farm Level 2: 4000 - 15 $ - 3 801 - 95,03%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %16 261 - 90,34%
Average Income per Game1 469 576 $
Year to Date Revenue22 043 646 $
Farm
Home Games Left26
Average Attendance - %6 661 - 95,16%
Average Income per Game157 127 $
Year to Date Revenue2 356 910 $

Expense

Pro Players Total Salaries58 058 000 $
Farm Players Total Salaries1 898 500 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses20 821 073 $
Farm Year To Date Expenses1 237 892 $
Pro Salary Cap To Date20 821 073 $
Farm Salary Cap To Date1 237 892 $

Estimate

Pro Estimated Season Revenue38 208 986 $
Farm Estimated Season Revenue4 085 311 $
Pro Remaining Season Days80
Pro Expenses Per Days484 211 $
Pro Estimated Expenses38 736 880 $
Farm Remaining Season Days75
Farm Expenses Per Days28 801 $
Farm Estimated Expenses2 160 075 $
Estimated Season Expenses40 896 955 $
Season Salary Cap62 956 500 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 043 500 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 27 956 500 $
Current Bank Account30 763 362 $
Projected Bank Account32 160 704 $

Pro Players Salaries

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

Farm Players Salaries

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

Boston



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 95 $ - 5 804 - 96,74%
Level 2: 5000 - 75 $ - 3 851 - 77,01%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 3 867 - 96,68%
Luxury : 1000 - 250 $ - 955 - 95,54%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 29 $ - 2 969 - 98,96%
Farm Level 2: 4000 - 12 $ - 3 905 - 97,63%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %16 478 - 91,54%
Average Income per Game1 494 893 $
Year to Date Revenue20 928 498 $
Farm
Home Games Left26
Average Attendance - %6 874 - 98,20%
Average Income per Game132 954 $
Year to Date Revenue1 994 311 $

Expense

Pro Players Total Salaries58 057 000 $
Farm Players Total Salaries2 125 750 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses21 014 760 $
Farm Year To Date Expenses1 021 361 $
Pro Salary Cap To Date21 014 760 $
Farm Salary Cap To Date1 021 361 $

Estimate

Pro Estimated Season Revenue40 362 103 $
Farm Estimated Season Revenue3 456 806 $
Pro Remaining Season Days80
Pro Expenses Per Days479 325 $
Pro Estimated Expenses38 346 000 $
Farm Remaining Season Days75
Farm Expenses Per Days23 947 $
Farm Estimated Expenses1 796 025 $
Estimated Season Expenses40 142 025 $
Season Salary Cap61 782 750 $
Estimate Under Maximum Salary Cap of 65 000 000 $3 217 250 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 26 782 750 $
Current Bank Account34 691 534 $
Projected Bank Account38 368 418 $

Pro Players Salaries

Rickard Rakell 6 500 000 $ (3)
Patrick Kane 6 500 000 $ (1)
Kris Versteeg 6 000 000 $ (2)
Jared Spurgeon 5 500 000 $ (3)
Dmitry Orlov 4 500 000 $ (1)
Jakub Voracek 4 500 000 $ (2)
Ryan Nugent-Hopkins 3 800 000 $ (3)
Jake Gardiner 3 500 000 $ (2)
Steve Mason 2 600 000 $ (1)
J.T Brown 2 250 000 $ (2)
Alex Chiasson 2 000 000 $ (1)
Ryan Kesler 2 000 000 $ (2)
Anders Lee 1 825 000 $ (2)
Adam Larsson 1 500 000 $ (3)
Marian Gaborik 1 100 000 $ (2)
Yanni Gourde 925 000 $ (2)
Brandon Davidson 925 000 $ (1)
Jakub Vrana 832 000 $ (2)
Pekka Rinne 800 000 $ (2)
Zdeno Chara 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2019 : 58 057 000 $
Year 2020 : 42 032 000 $
Year 2021 : 18 300 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 13 532 000 $
Year 2020 : 9 507 000 $
Year 2021 : 2 000 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 58 057 000 $
Year 2020 : 41 032 000 $
Year 2021 : 17 300 000 $
Year 2022 : 0 $

Farm Players Salaries

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

Caroline



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 8000 - 95 $ - 6 800 - 85,00%
Level 2: 5000 - 65 $ - 4 546 - 90,92%
Level 3: 2000 - 35 $ - 1 999 - 99,93%
Level 4: 4000 - 25 $ - 3 722 - 93,04%
Luxury : 2000 - 180 $ - 1 700 - 85,00%
Total Capacity :21000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 784 - 92,80%
Farm Level 2: 4000 - 20 $ - 2 582 - 64,54%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %18 766 - 89,36%
Average Income per Game1 692 569 $
Year to Date Revenue25 388 532 $
Farm
Home Games Left26
Average Attendance - %5 366 - 76,65%
Average Income per Game149 072 $
Year to Date Revenue2 236 080 $

Expense

Pro Players Total Salaries58 113 000 $
Farm Players Total Salaries1 793 800 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses20 861 462 $
Farm Year To Date Expenses929 819 $
Pro Salary Cap To Date20 861 462 $
Farm Salary Cap To Date929 819 $

Estimate

Pro Estimated Season Revenue44 006 789 $
Farm Estimated Season Revenue3 875 872 $
Pro Remaining Season Days80
Pro Expenses Per Days480 593 $
Pro Estimated Expenses38 447 440 $
Farm Remaining Season Days75
Farm Expenses Per Days20 286 $
Farm Estimated Expenses1 521 450 $
Estimated Season Expenses39 968 890 $
Season Salary Cap61 506 800 $
Estimate Under Maximum Salary Cap of 65 000 000 $3 493 200 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 26 506 800 $
Current Bank Account94 945 791 $
Projected Bank Account102 859 562 $

Pro Players Salaries

Jonathan Toews 7 000 000 $ (1)
Evgeny Kuznetsov 6 500 000 $ (2)
Pavel Datsyuk 5 250 000 $ (1)
Brad Marchand 5 250 000 $ (2)
Michael Del Zotto 5 000 000 $ (2)
Blake Wheeler 4 000 000 $ (3)
Mattias Ekholm 4 000 000 $ (2)
Seth Jones 4 000 000 $ (2)
Nathan Beaulieu 3 000 000 $ (3)
Kyle Okposo 3 000 000 $ (2)
Matt Irwin 2 800 000 $ (1)
Martin Marincin 2 000 000 $ (2)
Sven Andrighetto 1 500 000 $ (3)
Sebastian Aho 925 000 $ (1)
Anthony Mantha 833 000 $ (1)
David Rittich 750 000 $ (3)
Martin Frk 705 000 $ (2)
Keith Kinkaid 600 000 $ (2)
Daniel Winnik 500 000 $ (1)
Roman Horak 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2019 : 58 113 000 $
Year 2020 : 40 305 000 $
Year 2021 : 9 250 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 19 838 000 $
Year 2020 : 8 530 000 $
Year 2021 : 2 675 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 58 113 000 $
Year 2020 : 40 305 000 $
Year 2021 : 9 250 000 $
Year 2022 : 0 $

Farm Players Salaries

Jeff Petry 150 000 $ (1)
Erik Gustafsson 150 000 $ (1)
Lawson Crouse 80 000 $ (3)
Tim Heed 80 000 $ (3)
Frederic Gauthier 80 000 $ (3)
Daniel Sprong 80 000 $ (3)
Andrei Svechnikov 80 000 $ (3)
Rocco Grimaldi 80 000 $ (3)
Mark Fayne 80 000 $ (2)
Raphael Diaz 80 000 $ (2)
Alexandar Georgiev 75 000 $ (3)
Curtris McElhinney 75 000 $ (3)
Jamie McBain 70 000 $ (1)
Josh Jooris 70 000 $ (1)
Michael Chaput 68 800 $ (1)
Matt Fraser 65 000 $ (3)
Iiro Pakarinen 60 000 $ (2)
Nikita Filatov 60 000 $ (3)
Brian Gibbons 60 000 $ (1)
Darren Haydar 50 000 $ (1)
Kyle Chipchura 50 000 $ (1)
Patrick Eaves 50 000 $ (1)
Damien Brunner 50 000 $ (1)
Adam Clendening 50 000 $ (1)
Total Farm Players24
Salary Commitment
Year 2019 : 1 793 800 $
Year 2020 : 975 000 $
Year 2021 : 755 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 716 300 $
Year 2020 : 965 000 $
Year 2021 : 745 000 $
Year 2022 : 0 $

Chicago



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 7500 - 80 $ - 6 137 - 81,83%
Level 2: 6000 - 41 $ - 5 211 - 86,85%
Level 3: 3500 - 7 $ - 2 800 - 80,00%
Level 4: 6000 - 5 $ - 4 810 - 80,16%
Luxury : 2000 - 169 $ - 1 600 - 80,00%
Total Capacity :25000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 812 - 93,72%
Farm Level 2: 4000 - 15 $ - 3 763 - 94,07%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %20 558 - 82,23%
Average Income per Game1 222 395 $
Year to Date Revenue17 113 533 $
Farm
Home Games Left27
Average Attendance - %6 574 - 93,92%
Average Income per Game154 848 $
Year to Date Revenue2 167 875 $

Expense

Pro Players Total Salaries58 750 000 $
Farm Players Total Salaries1 894 950 $
Coaches Total Salaries800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses20 666 251 $
Farm Year To Date Expenses870 360 $
Pro Salary Cap To Date20 666 251 $
Farm Salary Cap To Date870 360 $

Estimate

Pro Estimated Season Revenue33 004 671 $
Farm Estimated Season Revenue4 180 902 $
Pro Remaining Season Days80
Pro Expenses Per Days480 081 $
Pro Estimated Expenses38 406 480 $
Farm Remaining Season Days75
Farm Expenses Per Days20 296 $
Farm Estimated Expenses1 522 200 $
Estimated Season Expenses39 928 680 $
Season Salary Cap61 444 950 $
Estimate Under Maximum Salary Cap of 65 000 000 $3 555 050 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 26 444 950 $
Current Bank Account9 746 945 $
Projected Bank Account7 003 838 $

Pro Players Salaries

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

Farm Players Salaries

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

Colorado



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 8000 - 110 $ - 5 600 - 70,00%
Level 2: 6000 - 90 $ - 4 200 - 70,00%
Level 3: 2000 - 40 $ - 1 781 - 89,07%
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 $ - 1 861 - 62,02%
Farm Level 2: 4000 - 25 $ - 2 031 - 50,77%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %15 781 - 71,73%
Average Income per Game1 799 107 $
Year to Date Revenue26 986 608 $
Farm
Home Games Left26
Average Attendance - %3 892 - 55,60%
Average Income per Game134 506 $
Year to Date Revenue2 017 595 $

Expense

Pro Players Total Salaries54 552 000 $
Farm Players Total Salaries1 585 750 $
Coaches Total Salaries1 550 000 $
Luxury Taxe Total0 $
Special Salary Cap Value5 500 000 $
Pro Year To Date Expenses19 766 916 $
Farm Year To Date Expenses881 003 $
Pro Salary Cap To Date19 766 916 $
Farm Salary Cap To Date881 003 $

Estimate

Pro Estimated Season Revenue46 776 787 $
Farm Estimated Season Revenue3 497 165 $
Pro Remaining Season Days80
Pro Expenses Per Days449 610 $
Pro Estimated Expenses35 968 800 $
Farm Remaining Season Days75
Farm Expenses Per Days20 218 $
Farm Estimated Expenses1 516 350 $
Estimated Season Expenses37 485 150 $
Season Salary Cap63 187 750 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 812 250 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 28 187 750 $
Current Bank Account29 008 103 $
Projected Bank Account41 796 905 $

Pro Players Salaries

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

Farm Players Salaries

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

Dallas



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 717 - 95,28%
Level 2: 5000 - 60 $ - 4 719 - 94,37%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 942 - 98,55%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 757 - 91,91%
Farm Level 2: 4000 - 15 $ - 3 716 - 92,90%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %17 377 - 96,54%
Average Income per Game1 444 326 $
Year to Date Revenue21 664 896 $
Farm
Home Games Left26
Average Attendance - %6 473 - 92,48%
Average Income per Game152 250 $
Year to Date Revenue2 283 750 $

Expense

Pro Players Total Salaries51 532 000 $
Farm Players Total Salaries2 583 800 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value8 000 000 $
Pro Year To Date Expenses18 496 606 $
Farm Year To Date Expenses1 274 247 $
Pro Salary Cap To Date18 496 606 $
Farm Salary Cap To Date1 274 247 $

Estimate

Pro Estimated Season Revenue37 552 486 $
Farm Estimated Season Revenue3 958 500 $
Pro Remaining Season Days80
Pro Expenses Per Days423 837 $
Pro Estimated Expenses33 906 960 $
Farm Remaining Season Days75
Farm Expenses Per Days30 371 $
Farm Estimated Expenses2 277 825 $
Estimated Season Expenses36 184 785 $
Season Salary Cap63 715 800 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 284 200 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 28 715 800 $
Current Bank Account87 005 711 $
Projected Bank Account92 331 912 $

Pro Players Salaries

Chris Kunitz (1 Way Contract) 8 000 000 $ (2)
Justin Williams 6 000 000 $ (1)
Nathan Horton 5 500 000 $ (1)
Milan Lucic 5 000 000 $ (1)
Nick Bonino 4 500 000 $ (3)
Petr Mrazek 3 750 000 $ (1)
Markus Granlund 3 000 000 $ (3)
Kevan Miller (1 Way Contract) 3 000 000 $ (2)
Jeff Skinner 2 500 000 $ (1)
Andrej Sustr 2 000 000 $ (1)
Mirco Mueller 1 000 000 $ (2)
Jyrki Jokipakka 1 000 000 $ (2)
Alex Iafallo 925 000 $ (2)
Brandon Montour 925 000 $ (1)
Eric Tangradi 800 000 $ (2)
Jordan Caron 800 000 $ (1)
Corey Crawford 800 000 $ (2)
Richard Panik 790 000 $ (1)
Victor Mete 742 000 $ (2)
Zach Sanford 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2019 : 51 532 000 $
Year 2020 : 23 767 000 $
Year 2021 : 7 500 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 32 956 000 $
Year 2020 : 16 367 000 $
Year 2021 : 1 000 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 51 532 000 $
Year 2020 : 23 767 000 $
Year 2021 : 7 500 000 $
Year 2022 : 0 $

Farm Players Salaries

Troy Brouwer 350 000 $ (2)
David Booth 200 000 $ (1)
Frederik Andersen 200 000 $ (2)
Anton Lander 192 500 $ (1)
Nick Spaling 182 500 $ (1)
Marek Mazanec 150 000 $ (1)
Dalton Prout 150 000 $ (3)
Jeremy Morin 100 000 $ (3)
Marco Scandella 100 000 $ (2)
Michael Matheson 92 500 $ (1)
Matt Donovan 87 500 $ (1)
Trevor Van Riemsdyk 85 000 $ (2)
Jakob Forsbacka-Karlsson 80 000 $ (3)
Marko Dano 80 000 $ (2)
Michael Dal Colle 80 000 $ (3)
Slater Koekkoek 80 000 $ (1)
Tanner Pearson 72 800 $ (3)
Zach Trotman 70 000 $ (2)
Stefan Noesen 66 000 $ (1)
Justin Bailey 65 000 $ (1)
Janis Sprukts 50 000 $ (1)
Vince Hinostroza 50 000 $ (2)
Total Farm Players22
Salary Commitment
Year 2019 : 2 583 800 $
Year 2020 : 1 417 800 $
Year 2021 : 482 800 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 716 300 $
Year 2020 : 740 300 $
Year 2021 : 347 800 $
Year 2022 : 0 $

Detroit



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 200 $ - 4 140 - 69,00%
Level 2: 5000 - 104 $ - 3 450 - 69,00%
Level 3: 2000 - 67 $ - 1 380 - 69,00%
Level 4: 4000 - 41 $ - 2 760 - 69,00%
Luxury : 1000 - 400 $ - 690 - 69,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 782 - 92,73%
Farm Level 2: 4000 - 15 $ - 3 852 - 96,29%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %12 420 - 69,00%
Average Income per Game2 002 104 $
Year to Date Revenue28 029 456 $
Farm
Home Games Left26
Average Attendance - %6 634 - 94,77%
Average Income per Game155 146 $
Year to Date Revenue2 327 190 $

Expense

Pro Players Total Salaries63 250 000 $
Farm Players Total Salaries2 697 500 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(3 000 000 $)
Pro Year To Date Expenses22 173 175 $
Farm Year To Date Expenses1 359 216 $
Pro Salary Cap To Date22 173 175 $
Farm Salary Cap To Date1 359 216 $

Estimate

Pro Estimated Season Revenue54 056 808 $
Farm Estimated Season Revenue4 033 796 $
Pro Remaining Season Days80
Pro Expenses Per Days518 293 $
Pro Estimated Expenses41 463 440 $
Farm Remaining Season Days75
Farm Expenses Per Days31 335 $
Farm Estimated Expenses2 350 125 $
Estimated Season Expenses43 813 565 $
Season Salary Cap64 447 500 $
Estimate Under Maximum Salary Cap of 65 000 000 $552 500 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 29 447 500 $
Current Bank Account60 412 037 $
Projected Bank Account74 689 076 $

Pro Players Salaries

Jason Spezza 7 000 000 $ (3)
Vladimir Tarasenko 6 000 000 $ (2)
Shayne Gostisbehere 5 500 000 $ (3)
Jake Allen 5 025 000 $ (3)
Jonathan Marchessault 5 000 000 $ (3)
Derick Brassard 5 000 000 $ (1)
David Perron 5 000 000 $ (1)
Vincent Trocheck 4 600 000 $ (4)
Justin Schultz 4 500 000 $ (2)
Jacob Trouba 2 750 000 $ (1)
Jean-Gabriel Pageau 2 700 000 $ (3)
Ryan Strome 2 500 000 $ (3)
Cody Franson 2 250 000 $ (1)
Nate Schmidt 1 500 000 $ (4)
Markus Nutivaara 925 000 $ (2)
Anthony Cirelli 800 000 $ (3)
Tanner Kero 700 000 $ (1)
Marc-André Fleury 500 000 $ (1)
Erik Condra 500 000 $ (1)
Jason Williams 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2019 : 63 250 000 $
Year 2020 : 46 300 000 $
Year 2021 : 35 125 000 $
Year 2022 : 6 100 000 $
Salary Average Commitment
Year 2019 : 22 875 000 $
Year 2020 : 14 350 000 $
Year 2021 : 12 575 000 $
Year 2022 : 1 225 000 $
Salary Cap with 1 Way Contract
Year 2019 : 63 250 000 $
Year 2020 : 46 050 000 $
Year 2021 : 34 625 000 $
Year 2022 : 6 100 000 $

Farm Players Salaries

Brock Nelson 350 000 $ (1)
Kevin Poulin 300 000 $ (3)
Andrew Copp 300 000 $ (2)
Joseph Blandisi 250 000 $ (4)
Phillip Danault 200 000 $ (3)
Eric Gelinas 150 000 $ (1)
Nazem Kadri 120 000 $ (3)
Josh Anderson 92 500 $ (1)
Matthew Benning 92 500 $ (1)
Artturi Lehkonen 92 500 $ (1)
Erik Gudbranson 90 000 $ (2)
Mark Jankowski 82 500 $ (2)
Ty Rattie 80 000 $ (3)
Travis Boyd 80 000 $ (3)
Austin Czarnik 80 000 $ (3)
Devon Toews 80 000 $ (3)
Lucas Wallmark 80 000 $ (3)
Mike Reilly 77 500 $ (2)
Anders Nilsson 50 000 $ (1)
Branislav Mezei 50 000 $ (2)
Total Farm Players20
Salary Commitment
Year 2019 : 2 697 500 $
Year 2020 : 1 870 000 $
Year 2021 : 1 270 000 $
Year 2022 : 250 000 $
Salary Average Commitment
Year 2019 : 1 400 300 $
Year 2020 : 917 800 $
Year 2021 : 607 800 $
Year 2022 : 50 000 $

Edmonton



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 8000 - 80 $ - 6 043 - 75,54%
Level 2: 5000 - 60 $ - 4 856 - 97,11%
Level 3: 3000 - 30 $ - 2 273 - 75,76%
Level 4: 4000 - 25 $ - 3 875 - 96,87%
Luxury : 1000 - 240 $ - 978 - 97,79%
Total Capacity :21000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 28 $ - 2 921 - 97,36%
Farm Level 2: 4000 - 10 $ - 3 936 - 98,40%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %18 024 - 85,83%
Average Income per Game1 409 459 $
Year to Date Revenue21 141 882 $
Farm
Home Games Left26
Average Attendance - %6 857 - 97,96%
Average Income per Game121 142 $
Year to Date Revenue1 817 128 $

Expense

Pro Players Total Salaries56 167 000 $
Farm Players Total Salaries2 122 550 $
Coaches Total Salaries2 200 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses19 608 777 $
Farm Year To Date Expenses1 031 101 $
Pro Salary Cap To Date19 608 777 $
Farm Salary Cap To Date1 031 101 $

Estimate

Pro Estimated Season Revenue36 645 929 $
Farm Estimated Season Revenue3 149 689 $
Pro Remaining Season Days80
Pro Expenses Per Days468 837 $
Pro Estimated Expenses37 506 960 $
Farm Remaining Season Days75
Farm Expenses Per Days23 920 $
Farm Estimated Expenses1 794 000 $
Estimated Season Expenses39 300 960 $
Season Salary Cap60 489 550 $
Estimate Under Maximum Salary Cap of 65 000 000 $4 510 450 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 25 489 550 $
Current Bank Account33 870 598 $
Projected Bank Account34 365 256 $

Pro Players Salaries

Alexander Ovechkin 8 000 000 $ (2)
Claude Giroux 7 000 000 $ (1)
Tyler Seguin 5 600 000 $ (1)
Mike Hoffman 4 000 000 $ (1)
Andrei Vasilevskiy 4 000 000 $ (5)
Morgan Rielly 3 000 000 $ (4)
Jaroslav Halak 3 000 000 $ (1)
Jason Pominville (1 Way Contract) 2 800 000 $ (1)
David Savard 2 500 000 $ (1)
Darnell Nurse 2 000 000 $ (5)
Adam Lowry 1 850 000 $ (1)
Zach Redmond 1 800 000 $ (1)
Josh Manson 1 500 000 $ (4)
Kyle Turris 1 500 000 $ (2)
Radko Gudas 1 250 000 $ (3)
Ryan Ellis 1 200 000 $ (1)
Zemgus Girgensons 1 100 000 $ (1)
Andreas Athanasiou 1 000 000 $ (5)
Mathew Barzal 925 000 $ (2)
Brian Boyle 750 000 $ (2)
Linden Vey 725 000 $ (2)
Brayden Point 667 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2019 : 56 167 000 $
Year 2020 : 24 650 000 $
Year 2021 : 15 750 000 $
Year 2022 : 15 000 000 $
Salary Average Commitment
Year 2019 : 27 317 000 $
Year 2020 : 10 600 000 $
Year 2021 : 7 000 000 $
Year 2022 : 6 425 000 $
Salary Cap with 1 Way Contract
Year 2019 : 56 167 000 $
Year 2020 : 24 650 000 $
Year 2021 : 12 750 000 $
Year 2022 : 11 500 000 $

Farm Players Salaries

Chris Tanev 200 000 $ (1)
Michal Neuvirth 175 000 $ (1)
Antti Raanta 130 000 $ (2)
Alex Killorn 120 000 $ (1)
Matt Martin 120 000 $ (2)
Andrei Kostitsyn 100 000 $ (2)
Sergei Kostitsyn 100 000 $ (2)
Miles Wood 92 500 $ (1)
Adam Pelech 92 500 $ (2)
Pavel Zacha 92 500 $ (1)
Troy Stecher 92 500 $ (1)
Ryan Murphy 83 300 $ (3)
Nikolay Goldobin 83 250 $ (2)
Carter Ashton 81 000 $ (1)
Brendan Lemieux 80 000 $ (3)
Jordan Martinook 80 000 $ (3)
Kyle Clifford 80 000 $ (1)
Clarke MacArthur 75 000 $ (1)
Eric Gryba 75 000 $ (1)
John Hayden 70 000 $ (2)
Anthony DeAngelo 50 000 $ (1)
Gabriel Dumont 50 000 $ (2)
Total Farm Players22
Salary Commitment
Year 2019 : 2 122 550 $
Year 2020 : 989 050 $
Year 2021 : 243 300 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 565 050 $
Year 2020 : 836 550 $
Year 2021 : 213 300 $
Year 2022 : 0 $

Floride



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 90 $ - 5 467 - 91,11%
Level 2: 5000 - 55 $ - 4 566 - 91,32%
Level 3: 2000 - 30 $ - 1 999 - 99,93%
Level 4: 4000 - 20 $ - 3 837 - 95,94%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 832 - 94,39%
Farm Level 2: 4000 - 15 $ - 3 870 - 96,74%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %16 869 - 93,71%
Average Income per Game1 295 792 $
Year to Date Revenue19 436 886 $
Farm
Home Games Left26
Average Attendance - %6 701 - 95,73%
Average Income per Game157 156 $
Year to Date Revenue2 357 335 $

Expense

Pro Players Total Salaries61 750 500 $
Farm Players Total Salaries1 497 500 $
Coaches Total Salaries1 200 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses21 797 345 $
Farm Year To Date Expenses764 325 $
Pro Salary Cap To Date21 797 345 $
Farm Salary Cap To Date764 325 $

Estimate

Pro Estimated Season Revenue33 690 602 $
Farm Estimated Season Revenue4 086 047 $
Pro Remaining Season Days80
Pro Expenses Per Days506 915 $
Pro Estimated Expenses40 553 200 $
Farm Remaining Season Days75
Farm Expenses Per Days17 775 $
Farm Estimated Expenses1 333 125 $
Estimated Season Expenses41 886 325 $
Season Salary Cap64 448 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $552 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 29 448 000 $
Current Bank Account17 582 218 $
Projected Bank Account13 472 542 $

Pro Players Salaries

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

Farm Players Salaries

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

Los Angeles



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6500 - 95 $ - 5 718 - 87,97%
Level 2: 5500 - 49 $ - 4 711 - 85,65%
Level 3: 3000 - 29 $ - 2 372 - 79,05%
Level 4: 4000 - 19 $ - 3 891 - 97,28%
Luxury : 2000 - 149 $ - 1 560 - 78,00%
Total Capacity :21000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 25 $ - 2 933 - 97,78%
Farm Level 2: 4000 - 15 $ - 3 726 - 93,14%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %18 252 - 86,91%
Average Income per Game1 379 060 $
Year to Date Revenue19 306 840 $
Farm
Home Games Left27
Average Attendance - %6 659 - 95,13%
Average Income per Game129 218 $
Year to Date Revenue1 809 055 $

Expense

Pro Players Total Salaries57 500 000 $
Farm Players Total Salaries1 322 500 $
Coaches Total Salaries1 150 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses20 381 312 $
Farm Year To Date Expenses609 482 $
Pro Salary Cap To Date20 381 312 $
Farm Salary Cap To Date609 482 $

Estimate

Pro Estimated Season Revenue37 234 620 $
Farm Estimated Season Revenue3 488 892 $
Pro Remaining Season Days80
Pro Expenses Per Days473 984 $
Pro Estimated Expenses37 918 720 $
Farm Remaining Season Days75
Farm Expenses Per Days14 174 $
Farm Estimated Expenses1 063 050 $
Estimated Season Expenses38 981 770 $
Season Salary Cap59 972 500 $
Estimate Under Maximum Salary Cap of 65 000 000 $5 027 500 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 24 972 500 $
Current Bank Account70 922 396 $
Projected Bank Account72 664 138 $

Pro Players Salaries

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

Farm Players Salaries

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

Montreal



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 105 $ - 5 727 - 95,45%
Level 2: 5000 - 60 $ - 4 685 - 93,70%
Level 3: 2000 - 40 $ - 1 796 - 89,81%
Level 4: 4000 - 30 $ - 2 985 - 74,63%
Luxury : 1000 - 280 $ - 851 - 85,05%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 25 $ - 2 900 - 96,67%
Farm Level 2: 4000 - 7 $ - 3 999 - 99,97%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %16 044 - 89,13%
Average Income per Game1 538 404 $
Year to Date Revenue23 076 066 $
Farm
Home Games Left26
Average Attendance - %6 899 - 98,56%
Average Income per Game100 496 $
Year to Date Revenue1 507 442 $

Expense

Pro Players Total Salaries60 103 000 $
Farm Players Total Salaries2 355 000 $
Coaches Total Salaries978 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses21 283 961 $
Farm Year To Date Expenses1 024 917 $
Pro Salary Cap To Date21 283 961 $
Farm Salary Cap To Date1 024 917 $

Estimate

Pro Estimated Season Revenue39 998 514 $
Farm Estimated Season Revenue2 612 899 $
Pro Remaining Season Days80
Pro Expenses Per Days492 707 $
Pro Estimated Expenses39 416 560 $
Farm Remaining Season Days75
Farm Expenses Per Days24 008 $
Farm Estimated Expenses1 800 600 $
Estimated Season Expenses41 217 160 $
Season Salary Cap63 436 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 564 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 28 436 000 $
Current Bank Account69 532 702 $
Projected Bank Account70 926 955 $

Pro Players Salaries

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

Farm Players Salaries

Joonas Donskoi 325 000 $ (4)
Cam Fowler 250 000 $ (4)
Tomas Tatar 200 000 $ (1)
Oliver Ekman-Larsson 175 000 $ (1)
Oscar Lindberg 125 000 $ (4)
Jonathan Bernier 125 000 $ (1)
Mason Raymond 125 000 $ (2)
Robert Hagg 97 500 $ (2)
Kyle Connor 92 500 $ (2)
Esa Lindell 92 500 $ (1)
Gustav Forsling 92 500 $ (1)
Jimmy Vesey 92 500 $ (1)
William Nylander 92 500 $ (1)
Tyler Bertuzzi 90 000 $ (2)
Ville Koistinen 65 000 $ (1)
Corey Potter 65 000 $ (1)
Alexander Perezhogin 50 000 $ (1)
Lars Haugen 50 000 $ (1)
Patrick Thoresen 50 000 $ (1)
Jeff Taffe 50 000 $ (1)
Brad Richardson 50 000 $ (1)
Total Farm Players21
Salary Commitment
Year 2019 : 2 355 000 $
Year 2020 : 1 105 000 $
Year 2021 : 700 000 $
Year 2022 : 700 000 $
Salary Average Commitment
Year 2019 : 1 385 000 $
Year 2020 : 490 000 $
Year 2021 : 150 000 $
Year 2022 : 150 000 $

Nashville



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 90 $ - 5 640 - 94,00%
Level 2: 5000 - 55 $ - 4 786 - 95,72%
Level 3: 2000 - 32 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 3 843 - 96,08%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 831 - 94,37%
Farm Level 2: 4000 - 15 $ - 3 833 - 95,81%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %17 269 - 95,94%
Average Income per Game1 357 074 $
Year to Date Revenue18 999 042 $
Farm
Home Games Left26
Average Attendance - %6 664 - 95,20%
Average Income per Game156 580 $
Year to Date Revenue2 348 700 $

Expense

Pro Players Total Salaries59 710 000 $
Farm Players Total Salaries1 795 000 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses21 153 893 $
Farm Year To Date Expenses836 307 $
Pro Salary Cap To Date21 153 893 $
Farm Salary Cap To Date836 307 $

Estimate

Pro Estimated Season Revenue36 641 010 $
Farm Estimated Season Revenue4 071 080 $
Pro Remaining Season Days80
Pro Expenses Per Days491 951 $
Pro Estimated Expenses39 356 080 $
Farm Remaining Season Days75
Farm Expenses Per Days19 449 $
Farm Estimated Expenses1 458 675 $
Estimated Season Expenses40 814 755 $
Season Salary Cap62 805 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 195 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 27 805 000 $
Current Bank Account7 153 583 $
Projected Bank Account7 050 918 $

Pro Players Salaries

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

Farm Players Salaries

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

New York I



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 8000 - 95 $ - 6 320 - 79,00%
Level 2: 6000 - 55 $ - 4 767 - 79,45%
Level 3: 3000 - 30 $ - 2 373 - 79,11%
Level 4: 5000 - 20 $ - 4 096 - 81,92%
Luxury : 3000 - 145 $ - 2 370 - 79,00%
Total Capacity :25000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 791 - 93,04%
Farm Level 2: 4000 - 15 $ - 3 808 - 95,21%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %19 926 - 79,70%
Average Income per Game1 631 225 $
Year to Date Revenue24 468 372 $
Farm
Home Games Left27
Average Attendance - %6 599 - 94,28%
Average Income per Game154 816 $
Year to Date Revenue2 167 420 $

Expense

Pro Players Total Salaries60 558 000 $
Farm Players Total Salaries2 200 000 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses21 530 862 $
Farm Year To Date Expenses986 427 $
Pro Salary Cap To Date21 530 862 $
Farm Salary Cap To Date986 427 $

Estimate

Pro Estimated Season Revenue42 411 845 $
Farm Estimated Season Revenue4 180 024 $
Pro Remaining Season Days80
Pro Expenses Per Days501 285 $
Pro Estimated Expenses40 102 800 $
Farm Remaining Season Days75
Farm Expenses Per Days22 881 $
Farm Estimated Expenses1 716 075 $
Estimated Season Expenses41 818 875 $
Season Salary Cap64 358 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $642 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 29 358 000 $
Current Bank Account123 925 884 $
Projected Bank Account128 698 878 $

Pro Players Salaries

Torey Krug 6 000 000 $ (4)
Alexander Steen 5 200 000 $ (1)
Michael Grabner 5 000 000 $ (1)
Erik Johnson 5 000 000 $ (2)
Semyon Varlamov 5 000 000 $ (1)
Ryan O'Reilly 5 000 000 $ (3)
Teuvo Teravainen 4 000 000 $ (5)
Travis Zajac 4 000 000 $ (1)
Mikko Koivu 4 000 000 $ (1)
Peter Holland (1 Way Contract) 3 500 000 $ (1)
-1 Way Contract Salary Cap : 3 500 000 $
Lars Eller 3 000 000 $ (1)
Ben Hutton 2 000 000 $ (2)
Danny DeKeyser 1 500 000 $ (2)
Jacob Josefson 1 000 000 $ (1)
Travis Konecny 925 000 $ (1)
Dmitry Kulikov 900 000 $ (1)
Shea Theodore 833 000 $ (1)
Antti Niemi 800 000 $ (1)
Ryan Donato 800 000 $ (3)
Matt Calvert 800 000 $ (1)
Mikkel Boedker 700 000 $ (2)
Patrick Maroon 600 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2019 : 60 558 000 $
Year 2020 : 25 000 000 $
Year 2021 : 15 800 000 $
Year 2022 : 10 000 000 $
Salary Average Commitment
Year 2019 : 33 783 000 $
Year 2020 : 4 725 000 $
Year 2021 : 2 300 000 $
Year 2022 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2019 : 60 558 000 $
Year 2020 : 25 000 000 $
Year 2021 : 15 800 000 $
Year 2022 : 10 000 000 $

Farm Players Salaries

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

New York R



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left26
Average Attendance - %15 540 - 84,00%
Average Income per Game1 789 200 $
Year to Date Revenue26 838 000 $
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 275 000 $
Farm Players Total Salaries1 695 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value550 000 $
Pro Year To Date Expenses19 673 360 $
Farm Year To Date Expenses799 886 $
Pro Salary Cap To Date19 673 360 $
Farm Salary Cap To Date799 886 $

Estimate

Pro Estimated Season Revenue46 519 200 $
Farm Estimated Season Revenue4 536 000 $
Pro Remaining Season Days80
Pro Expenses Per Days457 520 $
Pro Estimated Expenses36 601 600 $
Farm Remaining Season Days75
Farm Expenses Per Days18 602 $
Farm Estimated Expenses1 395 150 $
Estimated Season Expenses37 996 750 $
Season Salary Cap59 020 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $5 980 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 24 020 000 $
Current Bank Account65 451 917 $
Projected Bank Account78 510 367 $

Pro Players Salaries

Anze Kopitar 8 000 000 $ (2)
Johnny Gaudreau 5 925 000 $ (4)
Roman Josi 5 750 000 $ (2)
Eric Staal 5 000 000 $ (3)
Brett Pesce 4 000 000 $ (5)
Sam Gagner 3 000 000 $ (1)
Cam Atkinson 2 750 000 $ (1)
Keith Yandle 2 500 000 $ (2)
Dan Hamhuis 2 500 000 $ (2)
Cory Conacher 2 500 000 $ (2)
Mike Weber 2 000 000 $ (1)
Tyler Bozak 2 000 000 $ (1)
Jimmy Hayes 2 000 000 $ (2)
Brian Flynn 1 500 000 $ (1)
Sven Baertschi 1 500 000 $ (3)
Matt Bartkowski 1 100 000 $ (1)
Niklas Svedberg 1 000 000 $ (3)
Andrew Shaw 900 000 $ (1)
Chris Tierney 850 000 $ (2)
Chad Johnson 500 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2019 : 55 275 000 $
Year 2020 : 42 025 000 $
Year 2021 : 17 925 000 $
Year 2022 : 10 925 000 $
Salary Average Commitment
Year 2019 : 16 204 500 $
Year 2020 : 11 204 500 $
Year 2021 : 3 062 500 $
Year 2022 : 1 425 000 $
Salary Cap with 1 Way Contract
Year 2019 : 55 275 000 $
Year 2020 : 42 025 000 $
Year 2021 : 17 425 000 $
Year 2022 : 9 925 000 $

Farm Players Salaries

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

Philadelphie



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 605 - 93,42%
Level 2: 5000 - 60 $ - 4 622 - 92,44%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 898 - 97,44%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 826 - 94,21%
Farm Level 2: 4000 - 15 $ - 3 795 - 94,87%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %17 125 - 95,14%
Average Income per Game1 422 943 $
Year to Date Revenue19 921 200 $
Farm
Home Games Left26
Average Attendance - %6 621 - 94,58%
Average Income per Game155 839 $
Year to Date Revenue2 337 590 $

Expense

Pro Players Total Salaries59 083 000 $
Farm Players Total Salaries2 676 500 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses21 179 435 $
Farm Year To Date Expenses1 521 942 $
Pro Salary Cap To Date21 179 435 $
Farm Salary Cap To Date1 521 942 $

Estimate

Pro Estimated Season Revenue38 419 457 $
Farm Estimated Season Revenue4 051 823 $
Pro Remaining Season Days80
Pro Expenses Per Days492 545 $
Pro Estimated Expenses39 403 600 $
Farm Remaining Season Days75
Farm Expenses Per Days35 394 $
Farm Estimated Expenses2 654 550 $
Estimated Season Expenses42 058 150 $
Season Salary Cap64 759 500 $
Estimate Under Maximum Salary Cap of 65 000 000 $240 500 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 29 759 500 $
Current Bank Account42 144 733 $
Projected Bank Account42 557 863 $

Pro Players Salaries

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

Farm Players Salaries

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

Pittsburgh



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 4000 - 150 $ - 3 511 - 87,77%
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 $ - 1 343 - 67,16%
Total Capacity :25000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 40 $ - 2 124 - 70,79%
Farm Level 2: 4000 - 20 $ - 2 641 - 66,03%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %17 394 - 69,58%
Average Income per Game2 237 312 $
Year to Date Revenue33 559 680 $
Farm
Home Games Left27
Average Attendance - %4 765 - 68,07%
Average Income per Game137 769 $
Year to Date Revenue1 928 760 $

Expense

Pro Players Total Salaries56 563 333 $
Farm Players Total Salaries1 735 867 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses19 205 535 $
Farm Year To Date Expenses976 077 $
Pro Salary Cap To Date19 205 535 $
Farm Salary Cap To Date976 077 $

Estimate

Pro Estimated Season Revenue58 170 112 $
Farm Estimated Season Revenue3 719 751 $
Pro Remaining Season Days80
Pro Expenses Per Days466 369 $
Pro Estimated Expenses37 309 520 $
Farm Remaining Season Days75
Farm Expenses Per Days20 643 $
Farm Estimated Expenses1 548 225 $
Estimated Season Expenses38 857 745 $
Season Salary Cap59 799 200 $
Estimate Under Maximum Salary Cap of 65 000 000 $5 200 800 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 24 799 200 $
Current Bank Account121 045 177 $
Projected Bank Account144 077 295 $

Pro Players Salaries

Drew Doughty 9 000 000 $ (2)
Henrik Zetterberg 8 500 000 $ (2)
Filip Forsberg 6 000 000 $ (1)
Aaron Ekblad 5 000 000 $ (2)
Patric Hornqvist 4 000 000 $ (3)
Boone Jenner 3 392 000 $ (3)
Joe Thornton (1 Way Contract) 2 875 000 $ (1)
Alexander Radulov 2 800 000 $ (1)
Dustin Brown 2 750 000 $ (2)
Cal Clutterbuck 1 500 000 $ (1)
Elias Lindholm 1 350 000 $ (3)
Tom Wilson 1 100 000 $ (1)
Matt Grzelcyk 975 000 $ (2)
Zach Werenski 925 000 $ (1)
Brock Boeser 925 000 $ (2)
Matt Murray 925 000 $ (1)
Robert Bortuzzo 850 000 $ (2)
Rasmus Andersson 755 833 $ (3)
Joakim Andersson 750 000 $ (2)
Henrik Lundqvist 750 000 $ (1)
Jake Guentzel 743 000 $ (1)
Erik Cernak 697 500 $ (3)
Total Pro Players22
Salary Commitment
Year 2019 : 56 563 333 $
Year 2020 : 39 445 333 $
Year 2021 : 11 195 333 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 27 745 833 $
Year 2020 : 19 847 833 $
Year 2021 : 3 472 833 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 56 563 333 $
Year 2020 : 38 945 333 $
Year 2021 : 10 195 333 $
Year 2022 : 0 $

Farm Players Salaries

Bryan Rust 225 000 $ (4)
Beau Bennett 115 250 $ (2)
Zach Hyman 99 900 $ (1)
Austin Watson 97 500 $ (1)
Dominik Kahun 92 500 $ (3)
Jesse Puljujarvi 92 500 $ (2)
Michal Kempny 90 000 $ (1)
Ben Bishop 90 000 $ (2)
Lias Andersson 89 417 $ (3)
Anthony Beauvillier 83 300 $ (1)
Thomas Chabot 83 250 $ (2)
Marcus Pettersson 79 417 $ (3)
William Carrier 75 000 $ (1)
Anton Forsberg 75 000 $ (2)
Mathieu Joseph 72 833 $ (3)
Evgeny Grachev 60 000 $ (2)
Michal Repik 60 000 $ (2)
Johan Franzen 55 000 $ (1)
Paul Postma 50 000 $ (1)
Nick Holden 50 000 $ (1)
Total Farm Players20
Salary Commitment
Year 2019 : 1 735 867 $
Year 2020 : 1 135 167 $
Year 2021 : 559 167 $
Year 2022 : 225 000 $
Salary Average Commitment
Year 2019 : 1 705 617 $
Year 2020 : 1 104 917 $
Year 2021 : 594 167 $
Year 2022 : 260 000 $

San Jose



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 110 $ - 4 804 - 80,07%
Level 2: 5000 - 90 $ - 3 627 - 72,54%
Level 3: 2000 - 40 $ - 1 770 - 88,50%
Level 4: 4000 - 35 $ - 2 923 - 73,07%
Luxury : 1000 - 240 $ - 950 - 95,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 45 $ - 1 898 - 63,26%
Farm Level 2: 4000 - 25 $ - 2 218 - 55,46%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %14 074 - 78,19%
Average Income per Game1 486 636 $
Year to Date Revenue20 812 908 $
Farm
Home Games Left26
Average Attendance - %4 116 - 58,80%
Average Income per Game136 964 $
Year to Date Revenue2 054 465 $

Expense

Pro Players Total Salaries55 737 000 $
Farm Players Total Salaries2 098 250 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value3 000 000 $
Pro Year To Date Expenses19 773 662 $
Farm Year To Date Expenses932 856 $
Pro Salary Cap To Date19 773 662 $
Farm Salary Cap To Date932 856 $

Estimate

Pro Estimated Season Revenue40 139 180 $
Farm Estimated Season Revenue3 561 073 $
Pro Remaining Season Days80
Pro Expenses Per Days461 276 $
Pro Estimated Expenses36 902 080 $
Farm Remaining Season Days75
Farm Expenses Per Days22 019 $
Farm Estimated Expenses1 651 425 $
Estimated Season Expenses38 553 505 $
Season Salary Cap62 335 250 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 664 750 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 27 335 250 $
Current Bank Account4 485 015 $
Projected Bank Account9 631 763 $

Pro Players Salaries

Jordan Staal (1 Way Contract) 9 000 000 $ (2)
Connor McDavid 7 500 000 $ (3)
Joe Pavelski 6 500 000 $ (3)
Mark Giordano 5 500 000 $ (3)
Brent Seabrook 5 000 000 $ (2)
Marc-Édouard Vlasic 3 500 000 $ (2)
Jakob Silfverberg 3 500 000 $ (3)
Derek Roy (1 Way Contract) 2 611 000 $ (2)
Tomas Hertl 2 000 000 $ (3)
Carey Price (1 Way Contract) 2 000 000 $ (2)
Mike Smith 1 200 000 $ (1)
T.J. Hensick 1 100 000 $ (1)
Keaton Ellerby 1 050 000 $ (2)
Timo Meier 925 000 $ (1)
Brady Skjei 925 000 $ (1)
Ryan Hartman 833 000 $ (1)
Michael Raffl (1 Way Contract) 750 000 $ (2)
Kevin Labanc 743 000 $ (1)
Mark Arcobello 600 000 $ (2)
Chad Ruhwedle 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2019 : 55 737 000 $
Year 2020 : 49 511 000 $
Year 2021 : 27 200 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 30 162 000 $
Year 2020 : 23 936 000 $
Year 2021 : 2 925 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 55 737 000 $
Year 2020 : 49 511 000 $
Year 2021 : 25 000 000 $
Year 2022 : 0 $

Farm Players Salaries

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

Tampa Bay



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 978 - 99,63%
Level 2: 5000 - 60 $ - 4 956 - 99,12%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 3 986 - 99,65%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 788 - 92,92%
Farm Level 2: 4000 - 15 $ - 3 855 - 96,37%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %17 919 - 99,55%
Average Income per Game1 517 706 $
Year to Date Revenue22 765 584 $
Farm
Home Games Left26
Average Attendance - %6 642 - 94,89%
Average Income per Game155 391 $
Year to Date Revenue2 330 860 $

Expense

Pro Players Total Salaries55 358 000 $
Farm Players Total Salaries1 813 350 $
Coaches Total Salaries1 900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses19 702 385 $
Farm Year To Date Expenses988 742 $
Pro Salary Cap To Date19 702 385 $
Farm Salary Cap To Date988 742 $

Estimate

Pro Estimated Season Revenue39 460 346 $
Farm Estimated Season Revenue4 040 157 $
Pro Remaining Season Days80
Pro Expenses Per Days458 195 $
Pro Estimated Expenses36 655 600 $
Farm Remaining Season Days75
Farm Expenses Per Days22 994 $
Farm Estimated Expenses1 724 550 $
Estimated Season Expenses38 380 150 $
Season Salary Cap59 071 350 $
Estimate Under Maximum Salary Cap of 65 000 000 $5 928 650 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 24 071 350 $
Current Bank Account14 405 317 $
Projected Bank Account19 525 670 $

Pro Players Salaries

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

Farm Players Salaries

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

Toronto



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 7500 - 90 $ - 5 769 - 76,91%
Level 2: 6000 - 55 $ - 4 698 - 78,30%
Level 3: 3500 - 25 $ - 2 353 - 67,24%
Level 4: 5500 - 17 $ - 4 162 - 75,66%
Luxury : 2500 - 160 $ - 1 600 - 64,00%
Total Capacity :25000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 769 - 92,30%
Farm Level 2: 4000 - 15 $ - 3 861 - 96,51%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %18 581 - 74,33%
Average Income per Game1 395 764 $
Year to Date Revenue20 936 465 $
Farm
Home Games Left26
Average Attendance - %6 630 - 94,71%
Average Income per Game154 828 $
Year to Date Revenue2 322 415 $

Expense

Pro Players Total Salaries53 939 000 $
Farm Players Total Salaries1 972 500 $
Coaches Total Salaries1 630 000 $
Luxury Taxe Total0 $
Special Salary Cap Value5 400 000 $
Pro Year To Date Expenses19 814 122 $
Farm Year To Date Expenses996 249 $
Pro Salary Cap To Date19 814 122 $
Farm Salary Cap To Date996 249 $

Estimate

Pro Estimated Season Revenue36 289 873 $
Farm Estimated Season Revenue4 025 519 $
Pro Remaining Season Days80
Pro Expenses Per Days446 659 $
Pro Estimated Expenses35 732 720 $
Farm Remaining Season Days75
Farm Expenses Per Days22 055 $
Farm Estimated Expenses1 654 125 $
Estimated Season Expenses37 386 845 $
Season Salary Cap62 941 500 $
Estimate Under Maximum Salary Cap of 65 000 000 $2 058 500 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 27 941 500 $
Current Bank Account18 244 676 $
Projected Bank Account21 173 223 $

Pro Players Salaries

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

Farm Players Salaries

Sami Vatanen 300 000 $ (3)
Connor Hellebuyck 270 000 $ (2)
Calvin De Haan 200 000 $ (3)
Colton Sceviour 150 000 $ (2)
Darcy Kuemper 150 000 $ (1)
Mikhail Grigorenko 100 000 $ (1)
Anton Slepyshev 92 500 $ (1)
Saku Maenalanen 80 000 $ (3)
Christoffer Ehn 80 000 $ (3)
Matt Taormina 50 000 $ (2)
Chris Butler 50 000 $ (2)
Keith Aulie 50 000 $ (2)
Maxim Afinogenov 50 000 $ (1)
Alexander Burmistrov 50 000 $ (1)
Chris Conner 50 000 $ (2)
Nigel Dawes 50 000 $ (2)
Fedor Tyutin 50 000 $ (2)
Michael Sgarbossa 50 000 $ (1)
Chris Thorburn 50 000 $ (2)
Anton Volchenkov 50 000 $ (2)
Total Farm Players20
Salary Commitment
Year 2019 : 1 972 500 $
Year 2020 : 1 480 000 $
Year 2021 : 660 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 297 500 $
Year 2020 : 931 000 $
Year 2021 : 331 000 $
Year 2022 : 0 $

Vancouver



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 200 $ - 4 440 - 74,00%
Level 2: 5000 - 105 $ - 3 700 - 74,00%
Level 3: 2000 - 70 $ - 1 480 - 74,00%
Level 4: 4000 - 45 $ - 2 960 - 74,00%
Luxury : 1000 - 400 $ - 740 - 74,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 810 - 93,68%
Farm Level 2: 4000 - 15 $ - 3 826 - 95,64%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %13 320 - 74,00%
Average Income per Game2 171 160 $
Year to Date Revenue32 567 400 $
Farm
Home Games Left27
Average Attendance - %6 636 - 94,80%
Average Income per Game155 749 $
Year to Date Revenue2 180 490 $

Expense

Pro Players Total Salaries54 935 000 $
Farm Players Total Salaries2 705 600 $
Coaches Total Salaries1 750 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses20 275 646 $
Farm Year To Date Expenses1 252 337 $
Pro Salary Cap To Date20 275 646 $
Farm Salary Cap To Date1 252 337 $

Estimate

Pro Estimated Season Revenue56 450 160 $
Farm Estimated Season Revenue4 205 231 $
Pro Remaining Season Days80
Pro Expenses Per Days454 756 $
Pro Estimated Expenses36 380 480 $
Farm Remaining Season Days75
Farm Expenses Per Days29 285 $
Farm Estimated Expenses2 196 375 $
Estimated Season Expenses38 576 855 $
Season Salary Cap59 390 600 $
Estimate Under Maximum Salary Cap of 65 000 000 $5 609 400 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 24 390 600 $
Current Bank Account57 428 965 $
Projected Bank Account79 507 501 $

Pro Players Salaries

Zach Parise 5 500 000 $ (2)
Brayden Schenn 5 000 000 $ (2)
Thomas Vanek 5 000 000 $ (2)
Calvin Pickard 4 510 000 $ (2)
Tobias Rieder 3 425 000 $ (3)
Melker Karlsson 3 025 000 $ (3)
Bryan Little 3 000 000 $ (1)
Josh Bailey 3 000 000 $ (2)
Erik Haula 3 000 000 $ (3)
Brandon Dubinsky 2 500 000 $ (3)
Colin Miller 2 500 000 $ (3)
Philip Larsen 2 500 000 $ (2)
Mika Zibanejad 2 500 000 $ (1)
Gustav Nyquist 2 350 000 $ (2)
Noah Hanifin 1 750 000 $ (4)
Rasmus Ristolainen 1 750 000 $ (2)
Nino Niederreiter 1 200 000 $ (1)
Dylan Olsen 1 050 000 $ (1)
Linus Ullmark 700 000 $ (1)
Scott Mayfield 675 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2019 : 54 935 000 $
Year 2020 : 46 310 000 $
Year 2021 : 16 700 000 $
Year 2022 : 2 500 000 $
Salary Average Commitment
Year 2019 : 12 321 000 $
Year 2020 : 8 476 000 $
Year 2021 : 3 850 000 $
Year 2022 : 500 000 $
Salary Cap with 1 Way Contract
Year 2019 : 54 935 000 $
Year 2020 : 45 810 000 $
Year 2021 : 16 200 000 $
Year 2022 : 1 750 000 $

Farm Players Salaries

Teddy Purcell 250 000 $ (1)
Luke Schenn 240 000 $ (2)
Philipp Grubauer 225 000 $ (2)
Kevin Hayes 200 000 $ (2)
Joel Armia 200 000 $ (3)
Lucas Lessio 153 300 $ (3)
Brenden Dillon 150 000 $ (1)
John Moore 150 000 $ (1)
Brett Carson 110 000 $ (1)
Matt Hunwick 100 000 $ (1)
Corey Tropp 85 000 $ (2)
Frank Vatrano 84 300 $ (1)
Carl Dahlstrom 80 000 $ (3)
Jason Dickinson 80 000 $ (3)
Jordan Greenway 80 000 $ (3)
Colin White 80 000 $ (3)
Laurent Brossoit 75 000 $ (3)
Brendan Leipsic 65 000 $ (2)
Evan Rodrigues 65 000 $ (2)
Alan Quine 65 000 $ (1)
Connor Carrick 63 000 $ (1)
Ryan Stanton 55 000 $ (2)
Tyler Graovac 50 000 $ (1)
Total Farm Players23
Salary Commitment
Year 2019 : 2 705 600 $
Year 2020 : 1 683 300 $
Year 2021 : 748 300 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 760 600 $
Year 2020 : 968 300 $
Year 2021 : 528 300 $
Year 2022 : 0 $

Vegas



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 699 - 94,99%
Level 2: 5000 - 60 $ - 4 667 - 93,33%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 972 - 99,30%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 693 - 89,76%
Farm Level 2: 4000 - 15 $ - 3 817 - 95,43%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %17 338 - 96,32%
Average Income per Game1 439 220 $
Year to Date Revenue20 149 080 $
Farm
Home Games Left26
Average Attendance - %6 510 - 93,00%
Average Income per Game151 499 $
Year to Date Revenue2 272 490 $

Expense

Pro Players Total Salaries63 883 000 $
Farm Players Total Salaries1 202 500 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(5 400 000 $)
Pro Year To Date Expenses22 116 430 $
Farm Year To Date Expenses629 654 $
Pro Salary Cap To Date22 116 430 $
Farm Salary Cap To Date629 654 $

Estimate

Pro Estimated Season Revenue38 858 940 $
Farm Estimated Season Revenue3 938 983 $
Pro Remaining Season Days80
Pro Expenses Per Days527 504 $
Pro Estimated Expenses42 200 320 $
Farm Remaining Season Days75
Farm Expenses Per Days14 428 $
Farm Estimated Expenses1 082 100 $
Estimated Season Expenses43 282 420 $
Season Salary Cap61 185 500 $
Estimate Under Maximum Salary Cap of 65 000 000 $3 814 500 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 26 185 500 $
Current Bank Account20 431 241 $
Projected Bank Account19 946 744 $

Pro Players Salaries

Evgeni Malkin 8 250 000 $ (3)
Sidney Crosby 7 000 000 $ (1)
Steven Stamkos 6 500 000 $ (2)
Jonathan Quick 6 500 000 $ (2)
P.K. Subban 6 250 000 $ (1)
James Neal 6 000 000 $ (1)
Sean Couturier 6 000 000 $ (3)
John Klingberg 5 000 000 $ (4)
David Pastrnak 2 100 000 $ (3)
J.T. Miller 2 000 000 $ (3)
Brayden McNabb 1 500 000 $ (3)
Dion Phaneuf 1 100 000 $ (1)
Ivan Provorov 925 000 $ (1)
Patrick Laine 925 000 $ (1)
Nic Petan 833 000 $ (1)
Juho Lammikko 800 000 $ (3)
Ivan Barbashev 650 000 $ (1)
Alec Martinez 525 000 $ (2)
Niklas Backstrom 525 000 $ (2)
Remi Elie 500 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2019 : 63 883 000 $
Year 2020 : 41 900 000 $
Year 2021 : 29 150 000 $
Year 2022 : 5 000 000 $
Salary Average Commitment
Year 2019 : 20 870 500 $
Year 2020 : 11 737 500 $
Year 2021 : 9 687 500 $
Year 2022 : 925 000 $
Salary Cap with 1 Way Contract
Year 2019 : 63 883 000 $
Year 2020 : 40 200 000 $
Year 2021 : 25 650 000 $
Year 2022 : 5 000 000 $

Farm Players Salaries

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

Washington



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 90 $ - 5 855 - 97,59%
Level 2: 5000 - 50 $ - 4 766 - 95,31%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 3 904 - 97,61%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 45 $ - 1 791 - 59,69%
Farm Level 2: 4000 - 25 $ - 1 995 - 49,87%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %17 525 - 97,36%
Average Income per Game1 359 436 $
Year to Date Revenue20 391 534 $
Farm
Home Games Left26
Average Attendance - %3 785 - 54,08%
Average Income per Game130 448 $
Year to Date Revenue1 956 720 $

Expense

Pro Players Total Salaries59 966 000 $
Farm Players Total Salaries1 734 250 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses21 062 096 $
Farm Year To Date Expenses740 425 $
Pro Salary Cap To Date21 062 096 $
Farm Salary Cap To Date740 425 $

Estimate

Pro Estimated Season Revenue35 345 326 $
Farm Estimated Season Revenue3 391 648 $
Pro Remaining Season Days80
Pro Expenses Per Days495 659 $
Pro Estimated Expenses39 652 720 $
Farm Remaining Season Days75
Farm Expenses Per Days18 934 $
Farm Estimated Expenses1 420 050 $
Estimated Season Expenses41 072 770 $
Season Salary Cap63 200 250 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 799 750 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 28 200 250 $
Current Bank Account37 877 603 $
Projected Bank Account35 541 807 $

Pro Players Salaries

Alex Pietrangelo 5 500 000 $ (2)
Loui Eriksson 5 250 000 $ (2)
Nikita Zadorov 5 025 000 $ (4)
Ryan Getzlaf 5 000 000 $ (3)
Tyson Barrie 5 000 000 $ (4)
Sean Monahan 4 700 000 $ (2)
Mathew Dumba 4 500 000 $ (2)
Anthony Duclair 4 000 000 $ (4)
Valeri Nichushkin 3 800 000 $ (3)
James van Riemsdyk 3 500 000 $ (1)
Riley Sheahan 3 000 000 $ (2)
Ben Chiarot 2 750 000 $ (3)
Nick Shore 2 000 000 $ (3)
Dustin Tokarski 1 500 000 $ (2)
Nico Hischier 925 000 $ (2)
Kevin Fiala 833 000 $ (1)
Josh Morrissey 833 000 $ (1)
Jesperi Kotkaniemi 750 000 $ (3)
Mikael Backlund 600 000 $ (1)
Denis Shapavalov 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2019 : 59 966 000 $
Year 2020 : 54 900 000 $
Year 2021 : 29 525 000 $
Year 2022 : 14 025 000 $
Salary Average Commitment
Year 2019 : 20 881 000 $
Year 2020 : 17 715 000 $
Year 2021 : 13 125 000 $
Year 2022 : 9 525 000 $
Salary Cap with 1 Way Contract
Year 2019 : 59 966 000 $
Year 2020 : 53 700 000 $
Year 2021 : 28 325 000 $
Year 2022 : 14 025 000 $

Farm Players Salaries

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

Winnipeg



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 7000 - 90 $ - 5 794 - 82,77%
Level 2: 6000 - 57 $ - 4 784 - 79,74%
Level 3: 3000 - 33 $ - 2 315 - 77,17%
Level 4: 5000 - 18 $ - 4 102 - 82,04%
Luxury : 2000 - 195 $ - 1 500 - 75,00%
Total Capacity :23000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 753 - 91,78%
Farm Level 2: 4000 - 15 $ - 3 750 - 93,75%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left25
Average Attendance - %18 496 - 80,42%
Average Income per Game1 484 297 $
Year to Date Revenue23 748 753 $
Farm
Home Games Left26
Average Attendance - %6 503 - 92,91%
Average Income per Game152 616 $
Year to Date Revenue2 289 245 $

Expense

Pro Players Total Salaries61 442 000 $
Farm Players Total Salaries2 093 300 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses21 503 743 $
Farm Year To Date Expenses901 899 $
Pro Salary Cap To Date21 503 743 $
Farm Salary Cap To Date901 899 $

Estimate

Pro Estimated Season Revenue37 107 427 $
Farm Estimated Season Revenue3 968 025 $
Pro Remaining Season Days80
Pro Expenses Per Days507 659 $
Pro Estimated Expenses40 612 720 $
Farm Remaining Season Days75
Farm Expenses Per Days20 282 $
Farm Estimated Expenses1 521 150 $
Estimated Season Expenses42 133 870 $
Season Salary Cap64 835 300 $
Estimate Under Maximum Salary Cap of 65 000 000 $164 700 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 29 835 300 $
Current Bank Account40 006 083 $
Projected Bank Account38 947 665 $

Pro Players Salaries

Jeff Carter 8 500 000 $ (2)
Corey Perry 7 000 000 $ (3)
Andrei Markov 6 250 000 $ (3)
Sergei Bobrovsky 6 000 000 $ (1)
Matt Duchene 5 000 000 $ (1)
Dougie Hamilton 3 750 000 $ (1)
Nicklas Backstrom 3 500 000 $ (3)
Jaden Schwartz 3 500 000 $ (1)
Seth Griffith 3 292 000 $ (3)
Kevin Connauton 2 800 000 $ (3)
Chris Kreider 2 000 000 $ (1)
Mark Borowiecki 1 825 000 $ (2)
Jimmy Howard 1 400 000 $ (1)
James Reimer (1 Way Contract) 1 200 000 $ (2)
-1 Way Contract Salary Cap : 1 200 000 $
Tyler Myers 1 000 000 $ (2)
Pavel Buchnevich 925 000 $ (1)
Josh Leivo 800 000 $ (3)
Travis Hamonic 800 000 $ (1)
Colin Wilson 750 000 $ (1)
Chandler Stephenson 650 000 $ (2)
Brandon Yip 500 000 $ (2)
Total Pro Players21
Salary Commitment
Year 2019 : 61 442 000 $
Year 2020 : 40 917 000 $
Year 2021 : 27 142 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 15 092 000 $
Year 2020 : 8 167 000 $
Year 2021 : 3 892 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 61 442 000 $
Year 2020 : 37 317 000 $
Year 2021 : 23 642 000 $
Year 2022 : 0 $

Farm Players Salaries

Nail Yakupov 250 000 $ (2)
Jared McCann 180 000 $ (4)
Brendan Gaunce 175 000 $ (4)
Andrew MacDonald 170 000 $ (1)
Taylor Beck 150 000 $ (1)
Ben Smith 100 000 $ (1)
Neal Pionk 92 500 $ (2)
Micheal Ferland 92 500 $ (2)
Jacob De La Rose 92 500 $ (2)
Danton Heinen 92 500 $ (2)
Malcolm Subban 92 500 $ (2)
Chris Bigras 90 000 $ (2)
Dylan Demelo 90 000 $ (2)
Christian Fischer 81 500 $ (2)
Jake Muzzin 75 000 $ (1)
Matt Puempel 72 500 $ (1)
Denis Malgin 69 300 $ (2)
Scott Harrington 67 500 $ (2)
Jamie McGinn 60 000 $ (1)
Total Farm Players19
Salary Commitment
Year 2019 : 2 093 300 $
Year 2020 : 1 465 800 $
Year 2021 : 355 000 $
Year 2022 : 355 000 $
Salary Average Commitment
Year 2019 : 1 485 800 $
Year 2020 : 970 800 $
Year 2021 : 100 000 $
Year 2022 : 100 000 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 65 000 000 $
Available Cap Space

Over Minimum of
35 000 000 $

Pro Players

Farm Players

Total Players

Arizona 30 763 362 $ 62 956 500 $ 2 043 500 $ 27 956 500 $ 202040
Boston 34 691 534 $ 61 782 750 $ 3 217 250 $ 26 782 750 $ 202343
Caroline 94 945 791 $ 61 506 800 $ 3 493 200 $ 26 506 800 $ 202444
Chicago 9 746 945 $ 61 444 950 $ 3 555 050 $ 26 444 950 $ 222244
Colorado 29 008 103 $ 63 187 750 $ 1 812 250 $ 28 187 750 $ 212142
Dallas 87 005 711 $ 63 715 800 $ 1 284 200 $ 28 715 800 $ 202242
Detroit 60 412 037 $ 64 447 500 $ 552 500 $ 29 447 500 $ 202040
Edmonton 33 870 598 $ 60 489 550 $ 4 510 450 $ 25 489 550 $ 222244
Floride 17 582 218 $ 64 448 000 $ 552 000 $ 29 448 000 $ 202040
Los Angeles 70 922 396 $ 59 972 500 $ 5 027 500 $ 24 972 500 $ 202040
Montreal 69 532 702 $ 63 436 000 $ 1 564 000 $ 28 436 000 $ 202141
Nashville 7 153 583 $ 62 805 000 $ 2 195 000 $ 27 805 000 $ 202141
New York I 123 925 884 $ 64 358 000 $ 642 000 $ 29 358 000 $ 221941
New York R 65 451 917 $ 59 020 000 $ 5 980 000 $ 24 020 000 $ 202040
Philadelphie 42 144 733 $ 64 759 500 $ 240 500 $ 29 759 500 $ 212445
Pittsburgh 121 045 177 $ 59 799 200 $ 5 200 800 $ 24 799 200 $ 222042
San Jose 4 485 015 $ 62 335 250 $ 2 664 750 $ 27 335 250 $ 202848
Tampa Bay 14 405 317 $ 59 071 350 $ 5 928 650 $ 24 071 350 $ 202040
Toronto 18 244 676 $ 62 941 500 $ 2 058 500 $ 27 941 500 $ 202040
Vancouver 57 428 965 $ 59 390 600 $ 5 609 400 $ 24 390 600 $ 202343
Vegas 20 431 241 $ 61 185 500 $ 3 814 500 $ 26 185 500 $ 202141
Washington 37 877 603 $ 63 200 250 $ 1 799 750 $ 28 200 250 $ 202444
Winnipeg 40 006 083 $ 64 835 300 $ 164 700 $ 29 835 300 $ 211940