Team FinanceLast Update - 4 avril 2020 at 18:55
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 $ - 5 525 - 92,09%
Level 2: 5000 - 70 $ - 4 297 - 85,94%
Level 3: 2000 - 40 $ - 1 860 - 93,01%
Level 4: 4000 - 25 $ - 3 743 - 93,58%
Luxury : 1000 - 250 $ - 930 - 93,01%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 848 - 94,95%
Farm Level 2: 4000 - 15 $ - 3 834 - 95,86%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %16 356 - 90,87%
Average Income per Game1 471 447 $
Year to Date Revenue58 857 888 $
Farm
Home Games Left2
Average Attendance - %6 683 - 95,47%
Average Income per Game157 213 $
Year to Date Revenue6 131 300 $

Expense

Pro Players Total Salaries55 091 000 $
Farm Players Total Salaries2 063 500 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses55 672 704 $
Farm Year To Date Expenses3 291 566 $
Pro Salary Cap To Date55 672 704 $
Farm Salary Cap To Date3 291 566 $

Estimate

Pro Estimated Season Revenue1 471 447 $
Farm Estimated Season Revenue314 426 $
Pro Remaining Season Days8
Pro Expenses Per Days460 089 $
Pro Estimated Expenses3 680 712 $
Farm Remaining Season Days3
Farm Expenses Per Days30 199 $
Farm Estimated Expenses90 597 $
Estimated Season Expenses3 771 309 $
Season Salary Cap60 154 500 $
Estimate Under Maximum Salary Cap of 65 000 000 $4 845 500 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 25 154 500 $
Current Bank Account34 446 689 $
Projected Bank Account32 461 253 $

Pro Players Salaries

Ilya Kovalchuk 7 500 000 $ (3)
Kevin Shattenkirk 6 200 000 $ (2)
Olli Maatta 5 083 000 $ (3)
Aleksander Barkov 5 000 000 $ (4)
Max Pacioretty 5 000 000 $ (1)
Reid Boucher 3 000 000 $ (2)
Jacob Markstrom 3 000 000 $ (4)
Nick Bjugstad 2 850 000 $ (2)
Tomas Jurco 2 800 000 $ (3)
Jonathan Drouin 2 650 000 $ (3)
Brian Dumoulin 2 400 000 $ (3)
Robby Fabbri 2 000 000 $ (4)
Jordan Schroeder 1 800 000 $ (1)
Will Butcher 925 000 $ (2)
Matthew Tkachuk 925 000 $ (1)
Nikita Zaitsev 925 000 $ (1)
Anthony Mantha 833 000 $ (1)
Dylan Strome 800 000 $ (3)
Jordan Bennington 750 000 $ (3)
Christian Djoos 650 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2019 : 55 091 000 $
Year 2020 : 46 108 000 $
Year 2021 : 32 983 000 $
Year 2022 : 11 000 000 $
Salary Average Commitment
Year 2019 : 13 700 000 $
Year 2020 : 10 017 000 $
Year 2021 : 6 542 000 $
Year 2022 : 1 925 000 $
Salary Cap with 1 Way Contract
Year 2019 : 55 091 000 $
Year 2020 : 45 608 000 $
Year 2021 : 31 983 000 $
Year 2022 : 10 000 000 $

Farm Players Salaries

Michael Hutchinson 260 000 $ (4)
Jaccob Slavin 150 000 $ (5)
Joonas Korpisalo 140 000 $ (2)
Barclay Goodrow 123 500 $ (1)
Tomas Kundratek 100 000 $ (2)
Clayton Keller 92 500 $ (2)
Oliver Bjorkstrand 92 500 $ (2)
Alexander Kerfoot 92 500 $ (2)
Brady Tkatchuk 92 500 $ (3)
Tim Erixon 90 000 $ (3)
Madison Bowey 87 500 $ (2)
Warren Foegele 80 000 $ (3)
Andrew Mangiapane 80 000 $ (3)
Maxime Lajoie 80 000 $ (3)
Dryden Hunt 80 000 $ (3)
Mason Appleton 80 000 $ (3)
Daniel Carr 72 500 $ (1)
Luke Adam 70 000 $ (2)
Ben Walter 50 000 $ (1)
Tomas Plihal 50 000 $ (1)
Konstantin Pushkarev 50 000 $ (1)
Jordan Oesterle 50 000 $ (2)
Total Farm Players22
Salary Commitment
Year 2019 : 2 063 500 $
Year 2020 : 1 717 500 $
Year 2021 : 992 500 $
Year 2022 : 410 000 $
Salary Average Commitment
Year 2019 : 1 563 500 $
Year 2020 : 1 217 500 $
Year 2021 : 652 500 $
Year 2022 : 110 000 $

Boston



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 95 $ - 5 777 - 96,29%
Level 2: 5000 - 75 $ - 3 861 - 77,22%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 3 869 - 96,73%
Luxury : 1000 - 250 $ - 964 - 96,42%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 29 $ - 2 934 - 97,81%
Farm Level 2: 4000 - 12 $ - 3 920 - 98,01%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %16 472 - 91,51%
Average Income per Game1 495 443 $
Year to Date Revenue59 817 726 $
Farm
Home Games Left2
Average Attendance - %6 855 - 97,92%
Average Income per Game132 140 $
Year to Date Revenue5 153 466 $

Expense

Pro Players Total Salaries60 757 000 $
Farm Players Total Salaries2 125 750 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses58 354 396 $
Farm Year To Date Expenses2 750 425 $
Pro Salary Cap To Date58 354 396 $
Farm Salary Cap To Date2 750 425 $

Estimate

Pro Estimated Season Revenue1 495 443 $
Farm Estimated Season Revenue264 280 $
Pro Remaining Season Days8
Pro Expenses Per Days501 276 $
Pro Estimated Expenses4 010 208 $
Farm Remaining Season Days3
Farm Expenses Per Days23 947 $
Farm Estimated Expenses71 841 $
Estimated Season Expenses4 082 049 $
Season Salary Cap64 482 750 $
Estimate Under Maximum Salary Cap of 65 000 000 $517 250 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 29 482 750 $
Current Bank Account42 671 217 $
Projected Bank Account40 348 891 $

Pro Players Salaries

Patrick Kane 6 500 000 $ (1)
Rickard Rakell 6 500 000 $ (3)
Tyler Seguin 5 600 000 $ (1)
Jared Spurgeon 5 500 000 $ (3)
Brad Marchand 5 250 000 $ (2)
Jason Zucker 4 750 000 $ (4)
Dmitry Orlov 4 500 000 $ (1)
Jakub Voracek 4 500 000 $ (2)
Ryan Nugent-Hopkins 3 800 000 $ (3)
Steve Mason 2 600 000 $ (1)
J.T Brown 2 250 000 $ (2)
Anders Lee 1 825 000 $ (2)
Adam Larsson 1 500 000 $ (3)
Marian Gaborik 1 100 000 $ (2)
Brandon Davidson 925 000 $ (1)
Brandon Montour 925 000 $ (1)
Jakub Vrana 832 000 $ (2)
Pekka Rinne 800 000 $ (2)
Patrice Cormier 600 000 $ (3)
Zdeno Chara 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2019 : 60 757 000 $
Year 2020 : 40 207 000 $
Year 2021 : 23 900 000 $
Year 2022 : 5 000 000 $
Salary Average Commitment
Year 2019 : 18 232 000 $
Year 2020 : 8 582 000 $
Year 2021 : 3 000 000 $
Year 2022 : 500 000 $
Salary Cap with 1 Way Contract
Year 2019 : 60 757 000 $
Year 2020 : 39 207 000 $
Year 2021 : 22 650 000 $
Year 2022 : 4 750 000 $

Farm Players Salaries

Braden Holtby 300 000 $ (2)
Ryan Kesler 200 000 $ (2)
Jesper Fast 200 000 $ (2)
Zack Kassian 150 000 $ (1)
Ryan Wilson 100 000 $ (2)
Brian Elliott 100 000 $ (1)
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)
Jordan Weal 75 000 $ (2)
Andrej Sekera 70 000 $ (1)
Yannick Weber 70 000 $ (1)
Joakim Ryan 65 000 $ (2)
Matt Moulson 65 000 $ (1)
Gabriel Bourque 60 000 $ (1)
Quinton Howden 60 000 $ (4)
Andrei Loktionov 50 000 $ (2)
Nikita Tryamkin 50 000 $ (1)
Total Farm Players21
Salary Commitment
Year 2019 : 2 125 750 $
Year 2020 : 1 473 250 $
Year 2021 : 300 000 $
Year 2022 : 60 000 $
Salary Average Commitment
Year 2019 : 1 370 750 $
Year 2020 : 863 250 $
Year 2021 : 290 000 $
Year 2022 : 50 000 $

Caroline



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 8000 - 100 $ - 6 800 - 85,00%
Level 2: 5000 - 70 $ - 4 565 - 91,30%
Level 3: 2000 - 40 $ - 1 998 - 99,90%
Level 4: 4000 - 30 $ - 3 601 - 90,02%
Luxury : 2000 - 200 $ - 1 700 - 85,00%
Total Capacity :21000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 831 - 94,37%
Farm Level 2: 4000 - 25 $ - 2 358 - 58,96%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %18 664 - 88,88%
Average Income per Game1 748 424 $
Year to Date Revenue68 188 548 $
Farm
Home Games Left2
Average Attendance - %5 189 - 74,14%
Average Income per Game150 849 $
Year to Date Revenue5 883 105 $

Expense

Pro Players Total Salaries54 430 000 $
Farm Players Total Salaries1 703 800 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses54 086 269 $
Farm Year To Date Expenses2 332 819 $
Pro Salary Cap To Date54 086 269 $
Farm Salary Cap To Date2 332 819 $

Estimate

Pro Estimated Season Revenue3 496 849 $
Farm Estimated Season Revenue301 698 $
Pro Remaining Season Days8
Pro Expenses Per Days450 650 $
Pro Estimated Expenses3 605 200 $
Farm Remaining Season Days3
Farm Expenses Per Days19 524 $
Farm Estimated Expenses58 572 $
Estimated Season Expenses3 663 772 $
Season Salary Cap57 733 800 $
Estimate Under Maximum Salary Cap of 65 000 000 $7 266 200 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 22 733 800 $
Current Bank Account105 252 830 $
Projected Bank Account105 387 605 $

Pro Players Salaries

Jonathan Toews 7 000 000 $ (1)
Evgeny Kuznetsov 6 500 000 $ (2)
Pavel Datsyuk 5 250 000 $ (1)
Michael Del Zotto 5 000 000 $ (2)
Milan Lucic 5 000 000 $ (1)
Seth Jones 4 000 000 $ (2)
Blake Wheeler 4 000 000 $ (3)
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)
Mark Fayne 800 000 $ (2)
David Rittich 750 000 $ (3)
Martin Frk 705 000 $ (2)
Keith Kinkaid 600 000 $ (2)
Nikita Filatov 600 000 $ (3)
Roman Horak 500 000 $ (1)
Daniel Winnik 500 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2019 : 54 430 000 $
Year 2020 : 32 455 000 $
Year 2021 : 9 850 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 19 805 000 $
Year 2020 : 8 830 000 $
Year 2021 : 3 175 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 54 430 000 $
Year 2020 : 32 455 000 $
Year 2021 : 9 850 000 $
Year 2022 : 0 $

Farm Players Salaries

Erik Gustafsson 150 000 $ (1)
Jeff Petry 150 000 $ (1)
Lawson Crouse 80 000 $ (3)
Rocco Grimaldi 80 000 $ (3)
Frederic Gauthier 80 000 $ (3)
Tim Heed 80 000 $ (3)
Raphael Diaz 80 000 $ (2)
Daniel Sprong 80 000 $ (3)
Andrei Svechnikov 80 000 $ (3)
Curtris McElhinney 75 000 $ (3)
Alexandar Georgiev 75 000 $ (3)
Josh Jooris 70 000 $ (1)
Jamie McBain 70 000 $ (1)
Michael Chaput 68 800 $ (1)
Matt Fraser 65 000 $ (3)
Iiro Pakarinen 60 000 $ (2)
Brian Gibbons 60 000 $ (1)
Darren Haydar 50 000 $ (1)
Damien Brunner 50 000 $ (1)
Craig Smith 50 000 $ (2)
Patrick Eaves 50 000 $ (1)
Adam Clendening 50 000 $ (1)
Kyle Chipchura 50 000 $ (1)
Total Farm Players23
Salary Commitment
Year 2019 : 1 703 800 $
Year 2020 : 885 000 $
Year 2021 : 695 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 636 300 $
Year 2020 : 885 000 $
Year 2021 : 695 000 $
Year 2022 : 0 $

Chicago



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 7500 - 80 $ - 6 130 - 81,73%
Level 2: 6000 - 41 $ - 5 168 - 86,14%
Level 3: 3500 - 7 $ - 2 802 - 80,06%
Level 4: 6000 - 5 $ - 4 813 - 80,22%
Luxury : 2000 - 169 $ - 1 600 - 80,00%
Total Capacity :25000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 793 - 93,10%
Farm Level 2: 4000 - 15 $ - 3 766 - 94,16%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %20 513 - 82,05%
Average Income per Game1 219 629 $
Year to Date Revenue48 785 141 $
Farm
Home Games Left3
Average Attendance - %6 559 - 93,71%
Average Income per Game154 254 $
Year to Date Revenue5 861 640 $

Expense

Pro Players Total Salaries57 500 000 $
Farm Players Total Salaries1 944 950 $
Coaches Total Salaries800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses54 886 575 $
Farm Year To Date Expenses2 346 088 $
Pro Salary Cap To Date54 886 575 $
Farm Salary Cap To Date2 346 088 $

Estimate

Pro Estimated Season Revenue1 219 629 $
Farm Estimated Season Revenue462 761 $
Pro Remaining Season Days8
Pro Expenses Per Days469 919 $
Pro Estimated Expenses3 759 352 $
Farm Remaining Season Days3
Farm Expenses Per Days20 720 $
Farm Estimated Expenses62 160 $
Estimated Season Expenses3 821 512 $
Season Salary Cap60 244 950 $
Estimate Under Maximum Salary Cap of 65 000 000 $4 755 050 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 25 244 950 $
Current Bank Account9 416 266 $
Projected Bank Account7 277 144 $

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)
Andrew Hammond 3 650 000 $ (1)
Jakob Silfverberg 3 500 000 $ (3)
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 : 57 500 000 $
Year 2020 : 37 175 000 $
Year 2021 : 16 150 000 $
Year 2022 : 5 000 000 $
Salary Average Commitment
Year 2019 : 19 440 000 $
Year 2020 : 8 865 000 $
Year 2021 : 2 150 000 $
Year 2022 : 500 000 $
Salary Cap with 1 Way Contract
Year 2019 : 57 500 000 $
Year 2020 : 37 175 000 $
Year 2021 : 16 150 000 $
Year 2022 : 5 000 000 $

Farm Players Salaries

Cam Barker 200 000 $ (1)
Charlie Coyle 200 000 $ (1)
Dwight King 120 000 $ (1)
Jhonas Enroth 100 000 $ (1)
Tage Thompson 92 500 $ (2)
J.T. Compher 92 500 $ (2)
Jack Roslovic 92 500 $ (2)
Ian McCoshen 92 500 $ (2)
Christian Dvorak 89 200 $ (1)
Travis Sanheim 83 250 $ (2)
Jacob Larsson 80 000 $ (3)
Oliver Kylington 80 000 $ (3)
Roope Hintz 80 000 $ (3)
Gustav Olofsson 77 500 $ (2)
Ryan Pulock 65 000 $ (2)
Loki Pulloch 50 000 $ (1)
Thomas Greiss 50 000 $ (2)
Rob Klinkhammer 50 000 $ (2)
Cam Ward 50 000 $ (2)
Chris Terry 50 000 $ (2)
Steve Bernier 50 000 $ (2)
Nathan Gerbe 50 000 $ (2)
Linus Omark 50 000 $ (2)
Total Farm Players23
Salary Commitment
Year 2019 : 1 944 950 $
Year 2020 : 1 185 750 $
Year 2021 : 240 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 724 950 $
Year 2020 : 1 185 750 $
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 $ - 1 869 - 93,47%
Level 4: 4000 - 35 $ - 2 803 - 70,07%
Luxury : 2000 - 240 $ - 1 400 - 70,00%
Total Capacity :22000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 45 $ - 1 879 - 62,62%
Farm Level 2: 4000 - 25 $ - 2 075 - 51,88%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %15 872 - 72,15%
Average Income per Game1 803 453 $
Year to Date Revenue70 334 682 $
Farm
Home Games Left3
Average Attendance - %3 954 - 56,48%
Average Income per Game136 412 $
Year to Date Revenue5 183 655 $

Expense

Pro Players Total Salaries56 252 000 $
Farm Players Total Salaries1 665 750 $
Coaches Total Salaries1 550 000 $
Luxury Taxe Total0 $
Special Salary Cap Value5 500 000 $
Pro Year To Date Expenses52 412 194 $
Farm Year To Date Expenses2 348 903 $
Pro Salary Cap To Date52 412 194 $
Farm Salary Cap To Date2 348 903 $

Estimate

Pro Estimated Season Revenue3 606 907 $
Farm Estimated Season Revenue409 236 $
Pro Remaining Season Days8
Pro Expenses Per Days463 431 $
Pro Estimated Expenses3 707 448 $
Farm Remaining Season Days3
Farm Expenses Per Days20 896 $
Farm Estimated Expenses62 688 $
Estimated Season Expenses3 770 136 $
Season Salary Cap64 967 750 $
Estimate Under Maximum Salary Cap of 65 000 000 $32 250 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 29 967 750 $
Current Bank Account51 409 059 $
Projected Bank Account51 655 066 $

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)
David Savard 2 500 000 $ (1)
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)
Brock Boeser 925 000 $ (2)
Alex DeBrincat 894 000 $ (2)
Mikko Rantanen 833 000 $ (1)
Carter Hart 750 000 $ (3)
Jonas Gustavsson 500 000 $ (1)
Jakub Kindl 500 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2019 : 56 252 000 $
Year 2020 : 52 419 000 $
Year 2021 : 21 650 000 $
Year 2022 : 9 600 000 $
Salary Average Commitment
Year 2019 : 32 514 500 $
Year 2020 : 29 231 500 $
Year 2021 : 7 212 500 $
Year 2022 : 4 537 500 $
Salary Cap with 1 Way Contract
Year 2019 : 56 252 000 $
Year 2020 : 50 819 000 $
Year 2021 : 20 050 000 $
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)
Joe Morrow 80 000 $ (3)
Max Jones 80 000 $ (3)
Miro Heiskanen 80 000 $ (3)
Elias Petterson 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 Players22
Salary Commitment
Year 2019 : 1 665 750 $
Year 2020 : 1 265 750 $
Year 2021 : 900 000 $
Year 2022 : 150 000 $
Salary Average Commitment
Year 2019 : 1 293 250 $
Year 2020 : 893 250 $
Year 2021 : 570 000 $
Year 2022 : 50 000 $

Dallas



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 715 - 95,26%
Level 2: 5000 - 60 $ - 4 769 - 95,37%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 948 - 98,71%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 810 - 93,67%
Farm Level 2: 4000 - 15 $ - 3 769 - 94,22%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %17 433 - 96,85%
Average Income per Game1 447 954 $
Year to Date Revenue56 470 200 $
Farm
Home Games Left3
Average Attendance - %6 579 - 93,98%
Average Income per Game154 880 $
Year to Date Revenue5 885 430 $

Expense

Pro Players Total Salaries56 357 000 $
Farm Players Total Salaries2 531 300 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value4 500 000 $
Pro Year To Date Expenses49 938 489 $
Farm Year To Date Expenses3 452 270 $
Pro Salary Cap To Date49 938 489 $
Farm Salary Cap To Date3 452 270 $

Estimate

Pro Estimated Season Revenue2 895 908 $
Farm Estimated Season Revenue464 639 $
Pro Remaining Season Days8
Pro Expenses Per Days463 065 $
Pro Estimated Expenses3 704 520 $
Farm Remaining Season Days3
Farm Expenses Per Days29 926 $
Farm Estimated Expenses89 778 $
Estimated Season Expenses3 794 298 $
Season Salary Cap64 988 300 $
Estimate Under Maximum Salary Cap of 65 000 000 $11 700 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 29 988 300 $
Current Bank Account91 792 789 $
Projected Bank Account91 359 038 $

Pro Players Salaries

Chris Kunitz (1 Way Contract) 8 000 000 $ (2)
Sidney Crosby 7 000 000 $ (1)
Justin Williams 6 000 000 $ (1)
Nathan Horton 5 500 000 $ (1)
Nick Bonino 4 500 000 $ (3)
Petr Mrazek 3 750 000 $ (1)
Jaden Schwartz 3 500 000 $ (1)
Jake Gardiner 3 500 000 $ (2)
Kevan Miller (1 Way Contract) 3 000 000 $ (2)
Andrej Sustr 2 000 000 $ (1)
Nick Spaling 1 825 000 $ (1)
Jyrki Jokipakka 1 000 000 $ (2)
Mirco Mueller 1 000 000 $ (2)
Nick Schmaltz 925 000 $ (1)
Alex Iafallo 925 000 $ (2)
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)
Total Pro Players20
Salary Commitment
Year 2019 : 56 357 000 $
Year 2020 : 24 267 000 $
Year 2021 : 4 500 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 33 231 000 $
Year 2020 : 16 367 000 $
Year 2021 : 500 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 56 357 000 $
Year 2020 : 24 267 000 $
Year 2021 : 4 500 000 $
Year 2022 : 0 $

Farm Players Salaries

Troy Brouwer 350 000 $ (2)
Frederik Andersen 200 000 $ (2)
David Booth 200 000 $ (1)
Anton Lander 192 500 $ (1)
Marek Mazanec 150 000 $ (1)
Dalton Prout 150 000 $ (3)
Marco Scandella 100 000 $ (2)
Jeremy Morin 100 000 $ (3)
Michael Matheson 92 500 $ (1)
Matt Donovan 87 500 $ (1)
Trevor Van Riemsdyk 85 000 $ (2)
Marko Dano 80 000 $ (2)
Michael Dal Colle 80 000 $ (3)
Slater Koekkoek 80 000 $ (1)
Troy Terry 80 000 $ (3)
Jakob Forsbacka-Karlsson 80 000 $ (3)
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)
Zach Sanford 50 000 $ (1)
Total Farm Players23
Salary Commitment
Year 2019 : 2 531 300 $
Year 2020 : 1 497 800 $
Year 2021 : 562 800 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 753 800 $
Year 2020 : 820 300 $
Year 2021 : 427 800 $
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 $ - 2 819 - 93,98%
Farm Level 2: 4000 - 15 $ - 3 848 - 96,19%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %12 420 - 69,00%
Average Income per Game2 002 104 $
Year to Date Revenue78 082 056 $
Farm
Home Games Left3
Average Attendance - %6 667 - 95,24%
Average Income per Game156 389 $
Year to Date Revenue5 942 775 $

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 Expenses59 490 271 $
Farm Year To Date Expenses3 615 336 $
Pro Salary Cap To Date59 490 271 $
Farm Salary Cap To Date3 615 336 $

Estimate

Pro Estimated Season Revenue4 004 208 $
Farm Estimated Season Revenue469 166 $
Pro Remaining Season Days8
Pro Expenses Per Days518 293 $
Pro Estimated Expenses4 146 344 $
Farm Remaining Season Days3
Farm Expenses Per Days31 335 $
Farm Estimated Expenses94 005 $
Estimated Season Expenses4 240 349 $
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 Account74 507 006 $
Projected Bank Account74 740 031 $

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 $ - 6 104 - 76,29%
Level 2: 5000 - 60 $ - 4 811 - 96,22%
Level 3: 3000 - 30 $ - 2 300 - 76,65%
Level 4: 4000 - 25 $ - 3 897 - 97,43%
Luxury : 1000 - 240 $ - 980 - 98,01%
Total Capacity :21000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 28 $ - 2 924 - 97,48%
Farm Level 2: 4000 - 10 $ - 3 966 - 99,15%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %18 091 - 86,15%
Average Income per Game1 414 289 $
Year to Date Revenue55 157 280 $
Farm
Home Games Left3
Average Attendance - %6 891 - 98,44%
Average Income per Game121 545 $
Year to Date Revenue4 618 724 $

Expense

Pro Players Total Salaries57 567 000 $
Farm Players Total Salaries2 085 050 $
Coaches Total Salaries2 200 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses53 155 709 $
Farm Year To Date Expenses2 792 111 $
Pro Salary Cap To Date53 155 709 $
Farm Salary Cap To Date2 792 111 $

Estimate

Pro Estimated Season Revenue2 828 578 $
Farm Estimated Season Revenue364 636 $
Pro Remaining Season Days8
Pro Expenses Per Days480 220 $
Pro Estimated Expenses3 841 760 $
Farm Remaining Season Days3
Farm Expenses Per Days23 602 $
Farm Estimated Expenses70 806 $
Estimated Season Expenses3 912 566 $
Season Salary Cap61 852 050 $
Estimate Under Maximum Salary Cap of 65 000 000 $3 147 950 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 26 852 050 $
Current Bank Account35 379 650 $
Projected Bank Account34 660 298 $

Pro Players Salaries

Alexander Ovechkin 8 000 000 $ (2)
Claude Giroux 7 000 000 $ (1)
Kris Versteeg 6 000 000 $ (2)
Andrei Vasilevskiy 4 000 000 $ (5)
Mike Hoffman 4 000 000 $ (1)
Morgan Rielly 3 000 000 $ (4)
Jaroslav Halak 3 000 000 $ (1)
Jason Pominville (1 Way Contract) 2 800 000 $ (1)
Darnell Nurse 2 000 000 $ (5)
Chris Tanev 2 000 000 $ (1)
Adam Lowry 1 850 000 $ (1)
Zach Redmond 1 800 000 $ (1)
Kyle Turris 1 500 000 $ (2)
Josh Manson 1 500 000 $ (4)
Radko Gudas 1 250 000 $ (3)
Matt Martin 1 200 000 $ (2)
Alex Killorn 1 200 000 $ (1)
Ryan Ellis 1 200 000 $ (1)
Andreas Athanasiou 1 000 000 $ (5)
Brady Skjei 925 000 $ (1)
Mathew Barzal 925 000 $ (2)
Brian Boyle 750 000 $ (2)
Brayden Point 667 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2019 : 57 567 000 $
Year 2020 : 31 125 000 $
Year 2021 : 15 750 000 $
Year 2022 : 15 000 000 $
Salary Average Commitment
Year 2019 : 22 142 000 $
Year 2020 : 10 525 000 $
Year 2021 : 7 000 000 $
Year 2022 : 6 425 000 $
Salary Cap with 1 Way Contract
Year 2019 : 57 567 000 $
Year 2020 : 31 125 000 $
Year 2021 : 12 750 000 $
Year 2022 : 11 500 000 $

Farm Players Salaries

Michal Neuvirth 175 000 $ (1)
Antti Raanta 130 000 $ (2)
Zemgus Girgensons 110 000 $ (1)
Andrei Kostitsyn 100 000 $ (2)
Sergei Kostitsyn 100 000 $ (2)
Adam Pelech 92 500 $ (2)
Troy Stecher 92 500 $ (1)
Miles Wood 92 500 $ (1)
Pavel Zacha 92 500 $ (1)
Ryan Murphy 83 300 $ (3)
Nikolay Goldobin 83 250 $ (2)
Carter Ashton 81 000 $ (1)
Oscar Lindblom 80 000 $ (3)
Brendan Lemieux 80 000 $ (3)
Matt Luff 80 000 $ (3)
Kyle Clifford 80 000 $ (1)
Jordan Martinook 80 000 $ (3)
Eric Gryba 75 000 $ (1)
Clarke MacArthur 75 000 $ (1)
Linden Vey 72 500 $ (2)
John Hayden 70 000 $ (2)
Jake Virtanen 60 000 $ (2)
Anthony DeAngelo 50 000 $ (1)
Gabriel Dumont 50 000 $ (2)
Total Farm Players24
Salary Commitment
Year 2019 : 2 085 050 $
Year 2020 : 1 161 550 $
Year 2021 : 403 300 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 840 050 $
Year 2020 : 1 104 050 $
Year 2021 : 373 300 $
Year 2022 : 0 $

Floride



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 90 $ - 5 548 - 92,47%
Level 2: 5000 - 55 $ - 4 573 - 91,45%
Level 3: 2000 - 30 $ - 1 997 - 99,87%
Level 4: 4000 - 20 $ - 3 848 - 96,19%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 844 - 94,79%
Farm Level 2: 4000 - 15 $ - 3 818 - 95,46%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %16 966 - 94,26%
Average Income per Game1 305 290 $
Year to Date Revenue50 906 292 $
Farm
Home Games Left3
Average Attendance - %6 662 - 95,17%
Average Income per Game156 798 $
Year to Date Revenue5 958 335 $

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 Expenses58 295 225 $
Farm Year To Date Expenses2 043 702 $
Pro Salary Cap To Date58 295 225 $
Farm Salary Cap To Date2 043 702 $

Estimate

Pro Estimated Season Revenue2 610 579 $
Farm Estimated Season Revenue470 395 $
Pro Remaining Season Days8
Pro Expenses Per Days506 915 $
Pro Estimated Expenses4 055 320 $
Farm Remaining Season Days3
Farm Expenses Per Days17 775 $
Farm Estimated Expenses53 325 $
Estimated Season Expenses4 108 645 $
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 Account14 875 367 $
Projected Bank Account13 847 696 $

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 - 110 $ - 5 343 - 82,20%
Level 2: 5500 - 90 $ - 4 469 - 81,26%
Level 3: 3000 - 40 $ - 2 353 - 78,45%
Level 4: 4000 - 29 $ - 3 466 - 86,64%
Luxury : 2000 - 220 $ - 1 560 - 78,00%
Total Capacity :21000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 25 $ - 2 918 - 97,25%
Farm Level 2: 4000 - 15 $ - 3 746 - 93,65%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %17 192 - 81,86%
Average Income per Game1 614 318 $
Year to Date Revenue64 572 705 $
Farm
Home Games Left3
Average Attendance - %6 664 - 95,20%
Average Income per Game129 131 $
Year to Date Revenue4 906 985 $

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 Expenses54 508 160 $
Farm Year To Date Expenses1 630 010 $
Pro Salary Cap To Date54 508 160 $
Farm Salary Cap To Date1 630 010 $

Estimate

Pro Estimated Season Revenue1 614 318 $
Farm Estimated Season Revenue387 394 $
Pro Remaining Season Days8
Pro Expenses Per Days473 984 $
Pro Estimated Expenses3 791 872 $
Farm Remaining Season Days3
Farm Expenses Per Days14 174 $
Farm Estimated Expenses42 522 $
Estimated Season Expenses3 834 394 $
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 Account84 138 815 $
Projected Bank Account82 306 133 $

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 $ - 5 632 - 93,86%
Level 2: 5000 - 60 $ - 4 666 - 93,32%
Level 3: 2000 - 40 $ - 1 862 - 93,10%
Level 4: 4000 - 30 $ - 3 015 - 75,38%
Luxury : 1000 - 280 $ - 865 - 86,47%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 25 $ - 2 923 - 97,43%
Farm Level 2: 4000 - 7 $ - 3 996 - 99,90%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %16 040 - 89,11%
Average Income per Game1 534 027 $
Year to Date Revenue59 827 038 $
Farm
Home Games Left3
Average Attendance - %6 919 - 98,84%
Average Income per Game101 042 $
Year to Date Revenue3 839 579 $

Expense

Pro Players Total Salaries60 545 000 $
Farm Players Total Salaries2 262 500 $
Coaches Total Salaries978 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses56 860 496 $
Farm Year To Date Expenses2 732 352 $
Pro Salary Cap To Date56 860 496 $
Farm Salary Cap To Date2 732 352 $

Estimate

Pro Estimated Season Revenue3 068 053 $
Farm Estimated Season Revenue303 125 $
Pro Remaining Season Days8
Pro Expenses Per Days496 301 $
Pro Estimated Expenses3 970 408 $
Farm Remaining Season Days3
Farm Expenses Per Days23 225 $
Farm Estimated Expenses69 675 $
Estimated Season Expenses4 040 083 $
Season Salary Cap63 785 500 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 214 500 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 28 785 500 $
Current Bank Account71 331 841 $
Projected Bank Account70 662 936 $

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)
Mark Scheifele 4 000 000 $ (3)
Taylor Hall 4 000 000 $ (1)
Nick Leddy 4 000 000 $ (3)
Jamie Benn 4 000 000 $ (2)
Alexander Wennberg 3 925 000 $ (2)
John Carlson 3 800 000 $ (2)
Dylan Larkin 3 000 000 $ (3)
Erik Gustafsson 3 000 000 $ (4)
Scott Laughton 1 000 000 $ (4)
William Nylander 925 000 $ (1)
Charlie McAvoy 925 000 $ (2)
Zach Werenski 925 000 $ (1)
Nick Ritchie 833 000 $ (1)
Kevin Porter 650 000 $ (1)
Craig Anderson 500 000 $ (1)
Steven Oleksy 500 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2019 : 60 545 000 $
Year 2020 : 52 212 000 $
Year 2021 : 25 287 000 $
Year 2022 : 8 787 000 $
Salary Average Commitment
Year 2019 : 13 863 000 $
Year 2020 : 9 180 000 $
Year 2021 : 4 212 000 $
Year 2022 : 1 787 000 $
Salary Cap with 1 Way Contract
Year 2019 : 60 545 000 $
Year 2020 : 52 212 000 $
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)
Gustav Forsling 92 500 $ (1)
Jimmy Vesey 92 500 $ (1)
Esa Lindell 92 500 $ (1)
Tyler Bertuzzi 90 000 $ (2)
Ville Koistinen 65 000 $ (1)
Corey Potter 65 000 $ (1)
Brad Richardson 50 000 $ (1)
Patrick Thoresen 50 000 $ (1)
Alexander Perezhogin 50 000 $ (1)
Jeff Taffe 50 000 $ (1)
Lars Haugen 50 000 $ (1)
Total Farm Players20
Salary Commitment
Year 2019 : 2 262 500 $
Year 2020 : 1 105 000 $
Year 2021 : 700 000 $
Year 2022 : 700 000 $
Salary Average Commitment
Year 2019 : 1 292 500 $
Year 2020 : 490 000 $
Year 2021 : 150 000 $
Year 2022 : 150 000 $

Nashville



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 95 $ - 5 713 - 95,22%
Level 2: 5000 - 58 $ - 4 736 - 94,72%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 27 $ - 3 856 - 96,40%
Luxury : 1000 - 400 $ - 951 - 95,14%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 40 $ - 2 654 - 88,45%
Farm Level 2: 4000 - 20 $ - 3 619 - 90,46%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %17 257 - 95,87%
Average Income per Game1 384 900 $
Year to Date Revenue55 396 013 $
Farm
Home Games Left3
Average Attendance - %6 272 - 89,60%
Average Income per Game150 107 $
Year to Date Revenue5 704 075 $

Expense

Pro Players Total Salaries61 377 500 $
Farm Players Total Salaries1 628 250 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses56 818 391 $
Farm Year To Date Expenses2 211 201 $
Pro Salary Cap To Date56 818 391 $
Farm Salary Cap To Date2 211 201 $

Estimate

Pro Estimated Season Revenue1 384 900 $
Farm Estimated Season Revenue450 322 $
Pro Remaining Season Days8
Pro Expenses Per Days505 508 $
Pro Estimated Expenses4 044 064 $
Farm Remaining Season Days3
Farm Expenses Per Days18 036 $
Farm Estimated Expenses54 108 $
Estimated Season Expenses4 098 172 $
Season Salary Cap64 305 750 $
Estimate Under Maximum Salary Cap of 65 000 000 $694 250 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 29 305 750 $
Current Bank Account9 866 537 $
Projected Bank Account7 603 587 $

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)
Evander Kane 2 500 000 $ (1)
Ondrej Pavelec 1 850 000 $ (1)
Brett Connolly 1 850 000 $ (2)
Calle Jarnkrok 1 235 000 $ (2)
Anton Stralman 1 200 000 $ (1)
Patrik Nemeth 1 200 000 $ (1)
Jonas Brodin 1 000 000 $ (1)
Sonny Milano 832 500 $ (2)
Total Pro Players20
Salary Commitment
Year 2019 : 61 377 500 $
Year 2020 : 26 427 500 $
Year 2021 : 5 000 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 26 627 500 $
Year 2020 : 4 877 500 $
Year 2021 : 500 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 61 377 500 $
Year 2020 : 26 427 500 $
Year 2021 : 5 000 000 $
Year 2022 : 0 $

Farm Players Salaries

Joe Colborne 200 000 $ (2)
Brendan Smith 180 000 $ (2)
Jason Garrison 100 000 $ (1)
Viktor Tikhonov 100 000 $ (1)
Stephen Gionta 100 000 $ (1)
Joel Eriksson Ek 83 250 $ (2)
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 : 1 628 250 $
Year 2020 : 938 250 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 328 250 $
Year 2020 : 628 250 $
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 $ - 4 815 - 80,25%
Level 3: 3000 - 30 $ - 2 371 - 79,04%
Level 4: 5000 - 20 $ - 4 094 - 81,87%
Luxury : 3000 - 145 $ - 2 370 - 79,00%
Total Capacity :25000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 813 - 93,78%
Farm Level 2: 4000 - 15 $ - 3 818 - 95,44%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %19 970 - 79,88%
Average Income per Game1 634 249 $
Year to Date Revenue65 369 958 $
Farm
Home Games Left3
Average Attendance - %6 631 - 94,73%
Average Income per Game155 733 $
Year to Date Revenue5 917 840 $

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 Expenses57 623 382 $
Farm Year To Date Expenses2 633 859 $
Pro Salary Cap To Date57 623 382 $
Farm Salary Cap To Date2 633 859 $

Estimate

Pro Estimated Season Revenue1 634 249 $
Farm Estimated Season Revenue467 198 $
Pro Remaining Season Days8
Pro Expenses Per Days501 285 $
Pro Estimated Expenses4 010 280 $
Farm Remaining Season Days3
Farm Expenses Per Days22 881 $
Farm Estimated Expenses68 643 $
Estimated Season Expenses4 078 923 $
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 Account130 837 938 $
Projected Bank Account128 860 462 $

Pro Players Salaries

Torey Krug 6 000 000 $ (4)
Alexander Steen 5 200 000 $ (1)
Erik Johnson 5 000 000 $ (2)
Ryan O'Reilly 5 000 000 $ (3)
Michael Grabner 5 000 000 $ (1)
Semyon Varlamov 5 000 000 $ (1)
Mikko Koivu 4 000 000 $ (1)
Mattias Ekholm 4 000 000 $ (2)
Teuvo Teravainen 4 000 000 $ (5)
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 : 29 000 000 $
Year 2021 : 15 800 000 $
Year 2022 : 10 000 000 $
Salary Average Commitment
Year 2019 : 30 283 000 $
Year 2020 : 5 225 000 $
Year 2021 : 2 300 000 $
Year 2022 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2019 : 60 558 000 $
Year 2020 : 29 000 000 $
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 Left2
Average Attendance - %15 540 - 84,00%
Average Income per Game1 789 200 $
Year to Date Revenue69 778 800 $
Farm
Home Games Left3
Average Attendance - %5 880 - 84,00%
Average Income per Game168 000 $
Year to Date Revenue6 384 000 $

Expense

Pro Players Total Salaries59 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 Expenses53 362 778 $
Farm Year To Date Expenses2 139 230 $
Pro Salary Cap To Date53 362 778 $
Farm Salary Cap To Date2 139 230 $

Estimate

Pro Estimated Season Revenue3 578 400 $
Farm Estimated Season Revenue504 000 $
Pro Remaining Season Days8
Pro Expenses Per Days490 041 $
Pro Estimated Expenses3 920 328 $
Farm Remaining Season Days3
Farm Expenses Per Days18 602 $
Farm Estimated Expenses55 806 $
Estimated Season Expenses3 976 134 $
Season Salary Cap63 020 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 980 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 28 020 000 $
Current Bank Account72 395 955 $
Projected Bank Account72 502 221 $

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)
Chris Kreider 2 000 000 $ (1)
Mike Weber 2 000 000 $ (1)
Alex Chiasson 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 Players22
Salary Commitment
Year 2019 : 59 275 000 $
Year 2020 : 42 025 000 $
Year 2021 : 17 925 000 $
Year 2022 : 10 925 000 $
Salary Average Commitment
Year 2019 : 18 004 500 $
Year 2020 : 11 204 500 $
Year 2021 : 3 062 500 $
Year 2022 : 1 425 000 $
Salary Cap with 1 Way Contract
Year 2019 : 59 275 000 $
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)
Xavier Ouellet 92 500 $ (1)
Ryan Murray 92 500 $ (4)
Austin Wagner 80 000 $ (3)
Christian Wolanin 80 000 $ (3)
Joey Anderson 80 000 $ (3)
David Rundblad 75 000 $ (3)
Mikko Koskinen 75 000 $ (3)
Dominik Simon 75 000 $ (2)
Charles Hudon 65 000 $ (2)
Tristan Jarry 65 000 $ (2)
Lauri Korpikoski 65 000 $ (1)
Dustin Byfuglien 50 000 $ (2)
T.J. Galiardi 50 000 $ (2)
Johnny Boychuk 50 000 $ (2)
Zac Rinaldo 50 000 $ (2)
Chris Stewart 50 000 $ (2)
Bobby Butler 50 000 $ (2)
Total Farm Players20
Salary Commitment
Year 2019 : 1 695 000 $
Year 2020 : 1 437 500 $
Year 2021 : 682 500 $
Year 2022 : 92 500 $
Salary Average Commitment
Year 2019 : 1 362 500 $
Year 2020 : 1 105 000 $
Year 2021 : 550 000 $
Year 2022 : 92 500 $

Philadelphie



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 614 - 93,56%
Level 2: 5000 - 60 $ - 4 618 - 92,35%
Level 3: 2000 - 35 $ - 1 999 - 99,95%
Level 4: 4000 - 20 $ - 3 900 - 97,51%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 818 - 93,92%
Farm Level 2: 4000 - 15 $ - 3 794 - 94,84%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %17 131 - 95,17%
Average Income per Game1 423 660 $
Year to Date Revenue56 946 408 $
Farm
Home Games Left3
Average Attendance - %6 611 - 94,45%
Average Income per Game155 521 $
Year to Date Revenue5 909 785 $

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 Expenses56 642 675 $
Farm Year To Date Expenses4 070 310 $
Pro Salary Cap To Date56 642 675 $
Farm Salary Cap To Date4 070 310 $

Estimate

Pro Estimated Season Revenue1 423 660 $
Farm Estimated Season Revenue466 562 $
Pro Remaining Season Days8
Pro Expenses Per Days492 545 $
Pro Estimated Expenses3 940 360 $
Farm Remaining Season Days3
Farm Expenses Per Days35 394 $
Farm Estimated Expenses106 182 $
Estimated Season Expenses4 046 542 $
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 Account44 730 528 $
Projected Bank Account42 574 208 $

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 $ - 3 487 - 87,19%
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 $ - 1 336 - 66,79%
Total Capacity :25000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 40 $ - 2 190 - 72,99%
Farm Level 2: 4000 - 20 $ - 2 705 - 67,63%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %17 363 - 69,45%
Average Income per Game2 231 367 $
Year to Date Revenue89 254 680 $
Farm
Home Games Left2
Average Attendance - %4 895 - 69,92%
Average Income per Game141 685 $
Year to Date Revenue5 525 720 $

Expense

Pro Players Total Salaries55 165 500 $
Farm Players Total Salaries1 848 367 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 538 925 $
Farm Year To Date Expenses2 582 945 $
Pro Salary Cap To Date51 538 925 $
Farm Salary Cap To Date2 582 945 $

Estimate

Pro Estimated Season Revenue2 231 367 $
Farm Estimated Season Revenue283 370 $
Pro Remaining Season Days8
Pro Expenses Per Days455 004 $
Pro Estimated Expenses3 640 032 $
Farm Remaining Season Days3
Farm Expenses Per Days21 596 $
Farm Estimated Expenses64 788 $
Estimated Season Expenses3 704 820 $
Season Salary Cap58 513 867 $
Estimate Under Maximum Salary Cap of 65 000 000 $6 486 133 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 23 513 867 $
Current Bank Account136 396 879 $
Projected Bank Account135 206 796 $

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)
Shea Weber 1 500 000 $ (2)
Cal Clutterbuck 1 500 000 $ (1)
Elias Lindholm 1 350 000 $ (3)
Matt Grzelcyk 975 000 $ (2)
Ben Bishop 900 000 $ (2)
Robert Bortuzzo 850 000 $ (2)
Mitch Marner 833 000 $ (1)
Joakim Andersson 750 000 $ (2)
Henrik Lundqvist 750 000 $ (1)
Jake Guentzel 743 000 $ (1)
Erik Cernak 697 500 $ (3)
Total Pro Players20
Salary Commitment
Year 2019 : 55 165 500 $
Year 2020 : 40 164 500 $
Year 2021 : 10 439 500 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 25 948 000 $
Year 2020 : 19 567 000 $
Year 2021 : 2 717 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 55 165 500 $
Year 2020 : 39 664 500 $
Year 2021 : 9 439 500 $
Year 2022 : 0 $

Farm Players Salaries

Bryan Rust 225 000 $ (4)
Beau Bennett 115 250 $ (2)
Tom Wilson 110 000 $ (1)
Zach Hyman 99 900 $ (1)
Austin Watson 97 500 $ (1)
Matt Murray 92 500 $ (1)
Jesse Puljujarvi 92 500 $ (2)
Dominik Kahun 92 500 $ (3)
Michal Kempny 90 000 $ (1)
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)
Michal Repik 60 000 $ (2)
Evgeny Grachev 60 000 $ (2)
Johan Franzen 55 000 $ (1)
Paul Postma 50 000 $ (1)
Nick Holden 50 000 $ (1)
Total Farm Players21
Salary Commitment
Year 2019 : 1 848 367 $
Year 2020 : 1 045 167 $
Year 2021 : 559 167 $
Year 2022 : 225 000 $
Salary Average Commitment
Year 2019 : 1 758 117 $
Year 2020 : 1 014 917 $
Year 2021 : 594 167 $
Year 2022 : 260 000 $

San Jose



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 110 $ - 4 742 - 79,03%
Level 2: 5000 - 90 $ - 3 578 - 71,55%
Level 3: 2000 - 40 $ - 1 876 - 93,78%
Level 4: 4000 - 35 $ - 2 870 - 71,75%
Luxury : 1000 - 240 $ - 962 - 96,24%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 45 $ - 1 885 - 62,84%
Farm Level 2: 4000 - 25 $ - 2 150 - 53,74%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %14 027 - 77,93%
Average Income per Game1 492 626 $
Year to Date Revenue58 212 408 $
Farm
Home Games Left3
Average Attendance - %4 035 - 57,64%
Average Income per Game137 044 $
Year to Date Revenue5 207 690 $

Expense

Pro Players Total Salaries60 417 833 $
Farm Players Total Salaries1 527 500 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(10 125 000 $)
Pro Year To Date Expenses54 656 473 $
Farm Year To Date Expenses2 399 207 $
Pro Salary Cap To Date54 656 473 $
Farm Salary Cap To Date2 399 207 $

Estimate

Pro Estimated Season Revenue2 985 252 $
Farm Estimated Season Revenue411 133 $
Pro Remaining Season Days8
Pro Expenses Per Days499 332 $
Pro Estimated Expenses3 994 656 $
Farm Remaining Season Days3
Farm Expenses Per Days17 182 $
Farm Estimated Expenses51 546 $
Estimated Season Expenses4 046 202 $
Season Salary Cap53 320 333 $
Estimate Under Maximum Salary Cap of 65 000 000 $11 679 667 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 18 320 333 $
Current Bank Account8 688 578 $
Projected Bank Account8 038 761 $

Pro Players Salaries

Jordan Staal (1 Way Contract) 9 000 000 $ (2)
Connor McDavid 7 500 000 $ (3)
Andrei Markov 6 250 000 $ (3)
Mark Giordano 5 500 000 $ (3)
Brent Seabrook 5 000 000 $ (2)
Leon Draisaitl 4 000 000 $ (3)
Marc-Édouard Vlasic 3 500 000 $ (2)
Derek Roy (1 Way Contract) 2 611 000 $ (2)
Jeff Skinner 2 500 000 $ (1)
David Pastrnak 2 100 000 $ (3)
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)
Ryan Hartman 833 000 $ (1)
Rasmus Andersson 755 833 $ (3)
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 Players22
Salary Commitment
Year 2019 : 60 417 833 $
Year 2020 : 56 916 833 $
Year 2021 : 34 605 833 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 33 555 333 $
Year 2020 : 27 754 333 $
Year 2021 : 6 743 333 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 60 417 833 $
Year 2020 : 52 616 833 $
Year 2021 : 28 105 833 $
Year 2022 : 0 $

Farm Players Salaries

Ryan Miller 350 000 $ (1)
Mathieu Perreault 100 000 $ (1)
Rasmus Dahlin 92 500 $ (3)
Nicolas Deslauriers 90 000 $ (3)
Henrik Borgstrom 80 000 $ (3)
Curtis Mckenzie 65 000 $ (3)
Viktor Antipin 50 000 $ (2)
Shawn Matthias 50 000 $ (2)
Matt Tennyson 50 000 $ (1)
Alexander Sulzer 50 000 $ (2)
Adam McQuaid 50 000 $ (2)
Alexander Edler 50 000 $ (2)
Jack Skille 50 000 $ (2)
David Desharnais 50 000 $ (2)
Marc-Andre Gragnani 50 000 $ (2)
Vladimir Sobotka 50 000 $ (2)
Tom Wandell 50 000 $ (2)
Eddie Lack 50 000 $ (2)
Matt Beleskey 50 000 $ (2)
Matt D'Agostini 50 000 $ (2)
Marc Staal 50 000 $ (2)
Total Farm Players21
Salary Commitment
Year 2019 : 1 527 500 $
Year 2020 : 1 027 500 $
Year 2021 : 327 500 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 452 500 $
Year 2020 : 1 002 500 $
Year 2021 : 302 500 $
Year 2022 : 0 $

Tampa Bay



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 991 - 99,86%
Level 2: 5000 - 60 $ - 4 962 - 99,25%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 3 994 - 99,86%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 751 - 91,68%
Farm Level 2: 4000 - 15 $ - 3 759 - 93,99%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %17 948 - 99,71%
Average Income per Game1 520 089 $
Year to Date Revenue60 803 544 $
Farm
Home Games Left2
Average Attendance - %6 510 - 93,00%
Average Income per Game152 660 $
Year to Date Revenue5 953 750 $

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 Expenses52 692 425 $
Farm Year To Date Expenses2 644 310 $
Pro Salary Cap To Date52 692 425 $
Farm Salary Cap To Date2 644 310 $

Estimate

Pro Estimated Season Revenue1 520 089 $
Farm Estimated Season Revenue305 321 $
Pro Remaining Season Days8
Pro Expenses Per Days458 195 $
Pro Estimated Expenses3 665 560 $
Farm Remaining Season Days3
Farm Expenses Per Days22 994 $
Farm Estimated Expenses68 982 $
Estimated Season Expenses3 734 542 $
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 Account21 420 559 $
Projected Bank Account19 511 427 $

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 $ - 5 740 - 76,54%
Level 2: 6000 - 55 $ - 4 741 - 79,02%
Level 3: 3500 - 25 $ - 2 359 - 67,41%
Level 4: 5500 - 17 $ - 4 196 - 76,30%
Luxury : 2500 - 160 $ - 1 600 - 64,00%
Total Capacity :25000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 798 - 93,27%
Farm Level 2: 4000 - 15 $ - 3 840 - 96,01%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %18 637 - 74,55%
Average Income per Game1 396 469 $
Year to Date Revenue54 462 308 $
Farm
Home Games Left2
Average Attendance - %6 638 - 94,83%
Average Income per Game155 537 $
Year to Date Revenue6 065 925 $

Expense

Pro Players Total Salaries54 514 000 $
Farm Players Total Salaries1 915 000 $
Coaches Total Salaries1 630 000 $
Luxury Taxe Total0 $
Special Salary Cap Value5 400 000 $
Pro Year To Date Expenses51 833 703 $
Farm Year To Date Expenses2 594 545 $
Pro Salary Cap To Date51 833 703 $
Farm Salary Cap To Date2 594 545 $

Estimate

Pro Estimated Season Revenue2 792 939 $
Farm Estimated Season Revenue311 073 $
Pro Remaining Season Days8
Pro Expenses Per Days451 333 $
Pro Estimated Expenses3 610 664 $
Farm Remaining Season Days3
Farm Expenses Per Days21 568 $
Farm Estimated Expenses64 704 $
Estimated Season Expenses3 675 368 $
Season Salary Cap63 459 000 $
Estimate Under Maximum Salary Cap of 65 000 000 $1 541 000 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 28 459 000 $
Current Bank Account21 896 152 $
Projected Bank Account21 324 796 $

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)
Colton Sceviour 1 500 000 $ (2)
Sam Bennett 1 500 000 $ (4)
Auston Matthews 925 000 $ (1)
Kasperi Kapanen 832 500 $ (2)
Travis Dermott 832 500 $ (2)
Andreas Johnsson 800 000 $ (3)
Total Pro Players20
Salary Commitment
Year 2019 : 54 514 000 $
Year 2020 : 33 589 000 $
Year 2021 : 20 074 000 $
Year 2022 : 1 500 000 $
Salary Average Commitment
Year 2019 : 27 414 000 $
Year 2020 : 12 539 000 $
Year 2021 : 4 524 000 $
Year 2022 : 500 000 $
Salary Cap with 1 Way Contract
Year 2019 : 54 514 000 $
Year 2020 : 32 589 000 $
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)
Darcy Kuemper 150 000 $ (1)
Mikhail Grigorenko 100 000 $ (1)
Connor Brown 92 500 $ (1)
Anton Slepyshev 92 500 $ (1)
Saku Maenalanen 80 000 $ (3)
Christoffer Ehn 80 000 $ (3)
Matt Taormina 50 000 $ (2)
Chris Conner 50 000 $ (2)
Keith Aulie 50 000 $ (2)
Maxim Afinogenov 50 000 $ (1)
Alexander Burmistrov 50 000 $ (1)
Chris Butler 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 : 1 915 000 $
Year 2020 : 1 330 000 $
Year 2021 : 660 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 240 000 $
Year 2020 : 781 000 $
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 $ - 2 854 - 95,15%
Farm Level 2: 4000 - 15 $ - 3 833 - 95,81%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %13 320 - 74,00%
Average Income per Game2 171 160 $
Year to Date Revenue84 675 240 $
Farm
Home Games Left3
Average Attendance - %6 687 - 95,53%
Average Income per Game157 393 $
Year to Date Revenue5 980 915 $

Expense

Pro Players Total Salaries56 485 000 $
Farm Players Total Salaries2 550 600 $
Coaches Total Salaries1 750 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses53 812 004 $
Farm Year To Date Expenses3 278 075 $
Pro Salary Cap To Date53 812 004 $
Farm Salary Cap To Date3 278 075 $

Estimate

Pro Estimated Season Revenue4 342 320 $
Farm Estimated Season Revenue472 178 $
Pro Remaining Season Days8
Pro Expenses Per Days467 358 $
Pro Estimated Expenses3 738 864 $
Farm Remaining Season Days3
Farm Expenses Per Days27 971 $
Farm Estimated Expenses83 913 $
Estimated Season Expenses3 822 777 $
Season Salary Cap60 785 600 $
Estimate Under Maximum Salary Cap of 65 000 000 $4 214 400 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 25 785 600 $
Current Bank Account77 775 134 $
Projected Bank Account78 766 855 $

Pro Players Salaries

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

Farm Players Salaries

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

Vegas



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 756 - 95,93%
Level 2: 5000 - 60 $ - 4 769 - 95,39%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 985 - 99,63%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 716 - 90,54%
Farm Level 2: 4000 - 15 $ - 3 685 - 92,13%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %17 510 - 97,28%
Average Income per Game1 453 735 $
Year to Date Revenue58 149 384 $
Farm
Home Games Left3
Average Attendance - %6 401 - 91,45%
Average Income per Game150 343 $
Year to Date Revenue5 713 020 $

Expense

Pro Players Total Salaries58 708 000 $
Farm Players Total Salaries1 285 750 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(1 900 000 $)
Pro Year To Date Expenses55 552 010 $
Farm Year To Date Expenses1 693 026 $
Pro Salary Cap To Date55 552 010 $
Farm Salary Cap To Date1 693 026 $

Estimate

Pro Estimated Season Revenue1 453 735 $
Farm Estimated Season Revenue451 028 $
Pro Remaining Season Days8
Pro Expenses Per Days485 431 $
Pro Estimated Expenses3 883 448 $
Farm Remaining Season Days3
Farm Expenses Per Days15 133 $
Farm Estimated Expenses45 399 $
Estimated Season Expenses3 928 847 $
Season Salary Cap59 593 750 $
Estimate Under Maximum Salary Cap of 65 000 000 $5 406 250 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 24 593 750 $
Current Bank Account27 373 123 $
Projected Bank Account25 349 039 $

Pro Players Salaries

Evgeni Malkin 8 250 000 $ (3)
Steven Stamkos 6 500 000 $ (2)
Joe Pavelski 6 500 000 $ (3)
Jonathan Quick 6 500 000 $ (2)
Sean Couturier 6 000 000 $ (3)
James Neal 6 000 000 $ (1)
John Klingberg 5 000 000 $ (4)
Ben Chiarot 2 750 000 $ (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)
Yanni Gourde 925 000 $ (2)
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 : 58 708 000 $
Year 2020 : 47 175 000 $
Year 2021 : 33 500 000 $
Year 2022 : 5 000 000 $
Salary Average Commitment
Year 2019 : 16 133 000 $
Year 2020 : 11 350 000 $
Year 2021 : 8 375 000 $
Year 2022 : 925 000 $
Salary Cap with 1 Way Contract
Year 2019 : 58 708 000 $
Year 2020 : 48 275 000 $
Year 2021 : 32 800 000 $
Year 2022 : 5 000 000 $

Farm Players Salaries

Joni Ortio 200 000 $ (1)
Mikhail Sergachev 83 250 $ (2)
Patrik Berglund 52 500 $ (2)
Jussi Jokinen 50 000 $ (2)
Marc-Antoine Pouliot 50 000 $ (2)
Kyle Brodziak 50 000 $ (2)
Wojtek Wolski 50 000 $ (2)
Nate Thompson 50 000 $ (2)
Jesse Schultz 50 000 $ (2)
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 Players22
Salary Commitment
Year 2019 : 1 285 750 $
Year 2020 : 1 035 750 $
Year 2021 : 0 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 1 135 750 $
Year 2020 : 1 035 750 $
Year 2021 : 0 $
Year 2022 : 0 $

Washington



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 90 $ - 5 821 - 97,01%
Level 2: 5000 - 50 $ - 4 780 - 95,61%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 3 896 - 97,41%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 45 $ - 1 781 - 59,38%
Farm Level 2: 4000 - 25 $ - 1 978 - 49,46%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %17 497 - 97,21%
Average Income per Game1 356 341 $
Year to Date Revenue52 897 308 $
Farm
Home Games Left2
Average Attendance - %3 760 - 53,71%
Average Income per Game129 617 $
Year to Date Revenue5 055 055 $

Expense

Pro Players Total Salaries61 466 000 $
Farm Players Total Salaries1 934 250 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses57 326 774 $
Farm Year To Date Expenses2 203 683 $
Pro Salary Cap To Date57 326 774 $
Farm Salary Cap To Date2 203 683 $

Estimate

Pro Estimated Season Revenue2 712 682 $
Farm Estimated Season Revenue259 234 $
Pro Remaining Season Days8
Pro Expenses Per Days507 854 $
Pro Estimated Expenses4 062 832 $
Farm Remaining Season Days3
Farm Expenses Per Days20 629 $
Farm Estimated Expenses61 887 $
Estimated Season Expenses4 124 719 $
Season Salary Cap64 900 250 $
Estimate Under Maximum Salary Cap of 65 000 000 $99 750 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 29 900 250 $
Current Bank Account35 753 776 $
Projected Bank Account34 600 973 $

Pro Players Salaries

P.K. Subban 6 250 000 $ (1)
Alex Pietrangelo 5 500 000 $ (2)
Loui Eriksson 5 250 000 $ (2)
Nikita Zadorov 5 025 000 $ (4)
Tyson Barrie 5 000 000 $ (4)
Ryan Getzlaf 5 000 000 $ (3)
Sean Monahan 4 700 000 $ (2)
Mathew Dumba 4 500 000 $ (2)
Anthony Duclair 4 000 000 $ (4)
Valeri Nichushkin 3 800 000 $ (3)
Riley Sheahan 3 000 000 $ (2)
Nick Shore 2 000 000 $ (3)
Dustin Tokarski 1 500 000 $ (2)
Devante Smith-Pelly 1 000 000 $ (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)
Alexei Emelin 500 000 $ (2)
Total Pro Players21
Salary Commitment
Year 2019 : 61 466 000 $
Year 2020 : 53 650 000 $
Year 2021 : 26 775 000 $
Year 2022 : 14 025 000 $
Salary Average Commitment
Year 2019 : 24 556 000 $
Year 2020 : 17 890 000 $
Year 2021 : 12 300 000 $
Year 2022 : 9 525 000 $
Salary Cap with 1 Way Contract
Year 2019 : 61 466 000 $
Year 2020 : 52 450 000 $
Year 2021 : 25 575 000 $
Year 2022 : 14 025 000 $

Farm Players Salaries

James van Riemsdyk 350 000 $ (1)
Sam Reinhart 200 000 $ (4)
Alex Stalock 200 000 $ (1)
Connor Murphy 150 000 $ (3)
Nikita Nesterov 100 000 $ (3)
Samuel Girard 74 250 $ (2)
Colton Gillies 60 000 $ (1)
Barry Brust 50 000 $ (2)
Alexander Svitov 50 000 $ (1)
Kyle Quincey 50 000 $ (2)
Alexandre Picard 50 000 $ (1)
Jordan Nolan 50 000 $ (2)
Alexandre Giroux 50 000 $ (1)
Matt Corrente 50 000 $ (2)
Hannu Toivonen 50 000 $ (2)
Michael Frolik 50 000 $ (2)
Andrew Cogliano 50 000 $ (2)
Derek Joslin 50 000 $ (2)
John Mitchell 50 000 $ (2)
Lee Stempniak 50 000 $ (2)
Justin Braun 50 000 $ (2)
Alexei Mikhnov 50 000 $ (1)
Colin McDonald 50 000 $ (2)
Total Farm Players23
Salary Commitment
Year 2019 : 1 934 250 $
Year 2020 : 1 124 250 $
Year 2021 : 450 000 $
Year 2022 : 200 000 $
Salary Average Commitment
Year 2019 : 1 311 750 $
Year 2020 : 899 250 $
Year 2021 : 225 000 $
Year 2022 : 50 000 $

Winnipeg



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 7000 - 90 $ - 5 775 - 82,50%
Level 2: 6000 - 57 $ - 4 744 - 79,07%
Level 3: 3000 - 33 $ - 2 304 - 76,81%
Level 4: 5000 - 18 $ - 4 106 - 82,11%
Luxury : 2000 - 195 $ - 1 500 - 75,00%
Total Capacity :23000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 826 - 94,20%
Farm Level 2: 4000 - 15 $ - 3 804 - 95,10%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left2
Average Attendance - %18 429 - 80,13%
Average Income per Game1 479 114 $
Year to Date Revenue57 685 442 $
Farm
Home Games Left2
Average Attendance - %6 630 - 94,71%
Average Income per Game155 972 $
Year to Date Revenue6 082 900 $

Expense

Pro Players Total Salaries53 692 000 $
Farm Players Total Salaries2 093 300 $
Coaches Total Salaries1 300 000 $
Luxury Taxe Total0 $
Special Salary Cap Value3 125 000 $
Pro Year To Date Expenses56 290 939 $
Farm Year To Date Expenses2 361 419 $
Pro Salary Cap To Date56 290 939 $
Farm Salary Cap To Date2 361 419 $

Estimate

Pro Estimated Season Revenue2 958 228 $
Farm Estimated Season Revenue311 944 $
Pro Remaining Season Days8
Pro Expenses Per Days444 650 $
Pro Estimated Expenses3 557 200 $
Farm Remaining Season Days3
Farm Expenses Per Days20 282 $
Farm Estimated Expenses60 846 $
Estimated Season Expenses3 618 046 $
Season Salary Cap60 210 300 $
Estimate Under Maximum Salary Cap of 65 000 000 $4 789 700 $
Estimate Over Minimum Salary Cap of 35 000 000 $ 25 210 300 $
Current Bank Account41 489 711 $
Projected Bank Account41 141 837 $

Pro Players Salaries

Jeff Carter 8 500 000 $ (2)
Corey Perry 7 000 000 $ (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)
Seth Griffith 3 292 000 $ (3)
Markus Granlund 3 000 000 $ (3)
Kevin Connauton 2 800 000 $ (3)
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)
Travis Hamonic 800 000 $ (1)
Josh Leivo 800 000 $ (3)
Colin Wilson 750 000 $ (1)
Chandler Stephenson 650 000 $ (2)
David Printz 500 000 $ (1)
Jeremy Williams 500 000 $ (1)
Brandon Yip 500 000 $ (2)
Total Pro Players21
Salary Commitment
Year 2019 : 53 692 000 $
Year 2020 : 37 667 000 $
Year 2021 : 23 892 000 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 14 692 000 $
Year 2020 : 8 167 000 $
Year 2021 : 3 892 000 $
Year 2022 : 0 $
Salary Cap with 1 Way Contract
Year 2019 : 53 692 000 $
Year 2020 : 34 067 000 $
Year 2021 : 20 392 000 $
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 34 446 689 $ 60 154 500 $ 4 845 500 $ 25 154 500 $ 202242
Boston 42 671 217 $ 64 482 750 $ 517 250 $ 29 482 750 $ 202141
Caroline 105 252 830 $ 57 733 800 $ 7 266 200 $ 22 733 800 $ 202343
Chicago 9 416 266 $ 60 244 950 $ 4 755 050 $ 25 244 950 $ 222345
Colorado 51 409 059 $ 64 967 750 $ 32 250 $ 29 967 750 $ 212243
Dallas 91 792 789 $ 64 988 300 $ 11 700 $ 29 988 300 $ 202343
Detroit 74 507 006 $ 64 447 500 $ 552 500 $ 29 447 500 $ 202040
Edmonton 35 379 650 $ 61 852 050 $ 3 147 950 $ 26 852 050 $ 232447
Floride 14 875 367 $ 64 448 000 $ 552 000 $ 29 448 000 $ 202040
Los Angeles 84 138 815 $ 59 972 500 $ 5 027 500 $ 24 972 500 $ 202040
Montreal 71 331 841 $ 63 785 500 $ 1 214 500 $ 28 785 500 $ 212041
Nashville 9 866 537 $ 64 305 750 $ 694 250 $ 29 305 750 $ 202141
New York I 130 837 938 $ 64 358 000 $ 642 000 $ 29 358 000 $ 221941
New York R 72 395 955 $ 63 020 000 $ 1 980 000 $ 28 020 000 $ 222042
Philadelphie 44 730 528 $ 64 759 500 $ 240 500 $ 29 759 500 $ 212445
Pittsburgh 136 396 879 $ 58 513 867 $ 6 486 133 $ 23 513 867 $ 202141
San Jose 8 688 578 $ 53 320 333 $ 11 679 667 $ 18 320 333 $ 222143
Tampa Bay 21 420 559 $ 59 071 350 $ 5 928 650 $ 24 071 350 $ 202040
Toronto 21 896 152 $ 63 459 000 $ 1 541 000 $ 28 459 000 $ 202040
Vancouver 77 775 134 $ 60 785 600 $ 4 214 400 $ 25 785 600 $ 202343
Vegas 27 373 123 $ 59 593 750 $ 5 406 250 $ 24 593 750 $ 202242
Washington 35 753 776 $ 64 900 250 $ 99 750 $ 29 900 250 $ 212344
Winnipeg 41 489 711 $ 60 210 300 $ 4 789 700 $ 25 210 300 $ 211940