Team FinanceLast Update - 18 avril 2019 at 21:16
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 $ - 5 774 - 96,23%
Level 2: 5000 - 70 $ - 4 101 - 82,01%
Level 3: 2000 - 40 $ - 1 805 - 90,26%
Level 4: 4000 - 25 $ - 3 835 - 95,88%
Luxury : 1000 - 250 $ - 963 - 96,25%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 325 - 77,50%
Farm Level 2: 4000 - 15 $ - 3 019 - 75,48%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %16 477 - 91,54%
Average Income per Game1 493 123 $
Year to Date Revenue59 724 906 $
Farm
Home Games Left0
Average Attendance - %5 344 - 76,34%
Average Income per Game126 661 $
Year to Date Revenue5 193 115 $

Expense

Pro Players Total Salaries58 138 000 $
Farm Players Total Salaries1 772 800 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses55 033 909 $
Farm Year To Date Expenses3 201 260 $
Pro Salary Cap To Date55 033 909 $
Farm Salary Cap To Date3 201 260 $

Estimate

Pro Estimated Season Revenue1 493 123 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days6
Pro Expenses Per Days411 297 $
Pro Estimated Expenses2 467 782 $
Farm Remaining Season Days3
Farm Expenses Per Days23 048 $
Farm Estimated Expenses69 144 $
Estimated Season Expenses2 536 926 $
Season Salary Cap62 910 800 $
Estimate Under Maximum Salary Cap of 63 000 000 $89 200 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 32 910 800 $
Current Bank Account91 712 036 $
Projected Bank Account90 668 233 $

Pro Players Salaries

Rick Nash 6 900 000 $ (3)
Kevin Shattenkirk 6 200 000 $ (3)
Ilya Kovalchuk 5 985 000 $ (1)
Olli Maatta 5 083 000 $ (4)
Max Pacioretty 5 000 000 $ (2)
Aleksander Barkov 4 500 000 $ (5)
Leon Draisaitl 4 000 000 $ (4)
Marcus Johansson 3 500 000 $ (4)
Nick Bjugstad 2 850 000 $ (3)
Michael Hutchinson 2 600 000 $ (5)
Tomas Jurco 2 000 000 $ (4)
Jordan Schroeder 1 800 000 $ (2)
Ryan Garbutt 1 000 000 $ (1)
Jacob Markstrom 975 000 $ (1)
Nikita Zaitsev 925 000 $ (2)
Robby Fabbri 925 000 $ (1)
Madison Bowey 875 000 $ (3)
Brian Dumoulin 800 000 $ (1)
Ondrej Kase 720 000 $ (2)
Evgeny Medvedev 500 000 $ (1)
Reid Boucher 500 000 $ (1)
Jordan Oesterle 500 000 $ (3)
Total Pro Players22
Salary Commitment
Year 2018 : 58 138 000 $
Year 2019 : 50 753 000 $
Year 2020 : 44 308 000 $
Year 2021 : 26 983 000 $
Salary Average Commitment
Year 2018 : 15 637 000 $
Year 2019 : 10 437 000 $
Year 2020 : 7 792 000 $
Year 2021 : 4 517 000 $
Salary Cap with 1 Way Contract
Year 2018 : 58 138 000 $
Year 2019 : 47 453 000 $
Year 2020 : 39 008 000 $
Year 2021 : 21 683 000 $

Farm Players Salaries

Jonathan Drouin 250 000 $ (1)
Barclay Goodrow 123 500 $ (2)
Tomas Kundratek 110 000 $ (1)
Luke Adam 100 000 $ (1)
Thomas Greiss 100 000 $ (1)
Mike Cammalleri 100 000 $ (2)
Oliver Bjorkstrand 92 500 $ (3)
Alexander Kerfoot 92 500 $ (3)
Will Butcher 92 500 $ (3)
Tim Erixon 90 000 $ (1)
Jaccob Slavin 74 300 $ (1)
Daniel Carr 72 500 $ (2)
Christian Djoos 65 000 $ (3)
Michael Raffl 60 000 $ (1)
Maxime Talbot 50 000 $ (1)
Brooks Laich 50 000 $ (1)
Tim Kennedy 50 000 $ (1)
Liam Reddox 50 000 $ (1)
Robert Nilsson 50 000 $ (1)
Joonas Korpisalo 50 000 $ (1)
Sami Lepisto 50 000 $ (1)
Total Farm Players21
Salary Commitment
Year 2018 : 1 772 800 $
Year 2019 : 638 500 $
Year 2020 : 342 500 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 500 300 $
Year 2019 : 638 500 $
Year 2020 : 342 500 $
Year 2021 : 0 $

Boston



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 95 $ - 5 848 - 97,47%
Level 2: 5000 - 75 $ - 3 851 - 77,03%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 3 839 - 95,97%
Luxury : 1000 - 250 $ - 956 - 95,61%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 29 $ - 2 238 - 74,58%
Farm Level 2: 4000 - 12 $ - 3 012 - 75,29%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %16 494 - 91,63%
Average Income per Game1 499 302 $
Year to Date Revenue59 972 076 $
Farm
Home Games Left0
Average Attendance - %5 249 - 74,99%
Average Income per Game101 030 $
Year to Date Revenue4 142 215 $

Expense

Pro Players Total Salaries59 057 500 $
Farm Players Total Salaries2 542 900 $
Coaches Total Salaries1 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(1 500 000 $)
Pro Year To Date Expenses55 689 399 $
Farm Year To Date Expenses3 278 955 $
Pro Salary Cap To Date55 689 399 $
Farm Salary Cap To Date3 278 955 $

Estimate

Pro Estimated Season Revenue1 499 302 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days6
Pro Expenses Per Days413 500 $
Pro Estimated Expenses2 481 000 $
Farm Remaining Season Days3
Farm Expenses Per Days22 837 $
Farm Estimated Expenses68 511 $
Estimated Season Expenses2 549 511 $
Season Salary Cap61 700 400 $
Estimate Under Maximum Salary Cap of 63 000 000 $1 299 600 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 31 700 400 $
Current Bank Account25 480 730 $
Projected Bank Account24 430 521 $

Pro Players Salaries

Patrick Kane 6 500 000 $ (2)
Jared Spurgeon 5 000 000 $ (4)
Jakub Voracek 5 000 000 $ (1)
Milan Lucic 5 000 000 $ (2)
Corey Perry 5 000 000 $ (1)
Dmitry Orlov 4 500 000 $ (2)
Rickard Rakell 4 500 000 $ (1)
Nick Bonino 4 000 000 $ (1)
Ryan Nugent-Hopkins 3 800 000 $ (4)
Steve Mason 2 600 000 $ (2)
Jesper Fast 2 000 000 $ (3)
Ryan Kesler 2 000 000 $ (3)
Anders Lee 1 825 000 $ (3)
Zack Kassian 1 500 000 $ (2)
Jake Gardiner 1 500 000 $ (1)
Patrice Cormier 1 000 000 $ (1)
Cory Schneider 1 000 000 $ (2)
Ryan Wilson 1 000 000 $ (3)
Julius Honka 832 500 $ (3)
Zdeno Chara 500 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2018 : 59 057 500 $
Year 2019 : 38 557 500 $
Year 2020 : 17 457 500 $
Year 2021 : 9 800 000 $
Salary Average Commitment
Year 2018 : 16 132 166 $
Year 2019 : 8 807 500 $
Year 2020 : 4 757 500 $
Year 2021 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 2018 : 59 057 500 $
Year 2019 : 38 057 500 $
Year 2020 : 16 457 500 $
Year 2021 : 8 800 000 $

Farm Players Salaries

Ryan Callahan 350 000 $ (1)
Bobby Butler 350 000 $ (1)
Tyler Ennis 300 000 $ (1)
Braden Holtby 300 000 $ (3)
Ben Smith 100 000 $ (2)
Brian Elliott 100 000 $ (2)
Brandon Davidson 92 500 $ (2)
Jake Virtanen 92 500 $ (1)
Yanni Gourde 92 500 $ (3)
Jordie Benn 90 000 $ (1)
Andrej Nestrasil 87 500 $ (2)
Jakub Vrana 83 200 $ (3)
Andrej Sekera 70 000 $ (2)
Yannick Weber 70 000 $ (2)
Charles Hudon 65 000 $ (3)
Joakim Ryan 65 000 $ (3)
Quinton Howden 64 700 $ (1)
Andrei Loktionov 60 000 $ (1)
Gabriel Bourque 60 000 $ (2)
Nikita Tryamkin 50 000 $ (2)
Total Farm Players20
Salary Commitment
Year 2018 : 2 542 900 $
Year 2019 : 1 235 700 $
Year 2020 : 605 700 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 285 400 $
Year 2019 : 948 200 $
Year 2020 : 355 700 $
Year 2021 : 0 $

Caroline



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 8000 - 95 $ - 6 800 - 85,00%
Level 2: 5000 - 65 $ - 4 715 - 94,30%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 25 $ - 3 796 - 94,90%
Luxury : 2000 - 180 $ - 1 700 - 85,00%
Total Capacity :21000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 263 - 75,43%
Farm Level 2: 4000 - 20 $ - 2 991 - 74,77%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %19 011 - 90,53%
Average Income per Game1 708 051 $
Year to Date Revenue68 322 030 $
Farm
Home Games Left1
Average Attendance - %5 254 - 75,05%
Average Income per Game139 016 $
Year to Date Revenue5 560 630 $

Expense

Pro Players Total Salaries58 925 000 $
Farm Players Total Salaries2 556 850 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses56 908 416 $
Farm Year To Date Expenses2 866 617 $
Pro Salary Cap To Date56 908 416 $
Farm Salary Cap To Date2 866 617 $

Estimate

Pro Estimated Season Revenue1 708 051 $
Farm Estimated Season Revenue139 016 $
Pro Remaining Season Days6
Pro Expenses Per Days413 276 $
Pro Estimated Expenses2 479 656 $
Farm Remaining Season Days3
Farm Expenses Per Days21 527 $
Farm Estimated Expenses64 581 $
Estimated Season Expenses2 544 237 $
Season Salary Cap62 981 850 $
Estimate Under Maximum Salary Cap of 63 000 000 $18 150 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 32 981 850 $
Current Bank Account69 953 882 $
Projected Bank Account69 256 712 $

Pro Players Salaries

Mike Green 7 750 000 $ (2)
Jonathan Toews 7 000 000 $ (2)
Evgeny Kuznetsov 6 500 000 $ (3)
Blake Wheeler 6 000 000 $ (1)
Alex Pietrangelo 5 500 000 $ (1)
Brad Marchand 5 250 000 $ (3)
Pavel Datsyuk 5 250 000 $ (2)
Seth Jones 4 000 000 $ (3)
Matt Irwin 2 800 000 $ (2)
Jeff Petry 1 500 000 $ (2)
Erik Gustafsson 1 500 000 $ (2)
Sebastian Aho 925 000 $ (2)
Evgeny Dadonov 800 000 $ (3)
Steve Bernier 700 000 $ (1)
Sven Andrighetto 650 000 $ (1)
Brian Gibbons 600 000 $ (2)
Scott Darling 600 000 $ (1)
Keith Kinkaid 600 000 $ (3)
Daniel Winnik 500 000 $ (2)
Roman Horak 500 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2018 : 58 925 000 $
Year 2019 : 45 475 000 $
Year 2020 : 17 150 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 31 225 000 $
Year 2019 : 24 475 000 $
Year 2020 : 3 550 000 $
Year 2021 : 0 $
Salary Cap with 1 Way Contract
Year 2018 : 58 925 000 $
Year 2019 : 45 475 000 $
Year 2020 : 17 150 000 $
Year 2021 : 0 $

Farm Players Salaries

Jeff Skinner 350 000 $ (1)
Nathan Beaulieu 300 000 $ (4)
Kyle Okposo 300 000 $ (3)
Carter Hutton 250 000 $ (1)
Martin Marincin 200 000 $ (3)
Derek Roy 200 000 $ (1)
Linus Omark 85 000 $ (1)
Anthony Mantha 83 300 $ (2)
Kyle Quincey 80 000 $ (1)
Samuel Girard 74 250 $ (3)
Martin Frk 70 500 $ (3)
Josh Jooris 70 000 $ (2)
Jamie McBain 70 000 $ (2)
Michael Chaput 68 800 $ (2)
Alexander Sulzer 55 000 $ (1)
Jared Boll 50 000 $ (2)
Matt Hendricks 50 000 $ (2)
Jason Bacashihua 50 000 $ (1)
Joel Ward 50 000 $ (1)
Mikhail Grabovski 50 000 $ (1)
Adam Clendening 50 000 $ (2)
Total Farm Players21
Salary Commitment
Year 2018 : 2 556 850 $
Year 2019 : 1 386 850 $
Year 2020 : 944 750 $
Year 2021 : 300 000 $
Salary Average Commitment
Year 2018 : 1 591 850 $
Year 2019 : 821 850 $
Year 2020 : 357 250 $
Year 2021 : 92 500 $

Chicago



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 7500 - 80 $ - 6 073 - 80,97%
Level 2: 6000 - 41 $ - 4 964 - 82,74%
Level 3: 3500 - 7 $ - 2 800 - 80,00%
Level 4: 6000 - 5 $ - 4 802 - 80,03%
Luxury : 2000 - 169 $ - 1 600 - 80,00%
Total Capacity :25000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 208 - 73,61%
Farm Level 2: 4000 - 15 $ - 2 999 - 74,97%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %20 239 - 80,96%
Average Income per Game1 204 080 $
Year to Date Revenue48 163 203 $
Farm
Home Games Left0
Average Attendance - %5 207 - 74,39%
Average Income per Game122 275 $
Year to Date Revenue5 013 270 $

Expense

Pro Players Total Salaries54 600 000 $
Farm Players Total Salaries2 263 200 $
Coaches Total Salaries800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value5 000 000 $
Pro Year To Date Expenses54 188 399 $
Farm Year To Date Expenses2 723 814 $
Pro Salary Cap To Date54 188 399 $
Farm Salary Cap To Date2 723 814 $

Estimate

Pro Estimated Season Revenue1 204 080 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days6
Pro Expenses Per Days378 621 $
Pro Estimated Expenses2 271 726 $
Farm Remaining Season Days3
Farm Expenses Per Days19 459 $
Farm Estimated Expenses58 377 $
Estimated Season Expenses2 330 103 $
Season Salary Cap62 663 200 $
Estimate Under Maximum Salary Cap of 63 000 000 $336 800 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 32 663 200 $
Current Bank Account(2 208 625 $)
Projected Bank Account(3 334 648 $)

Pro Players Salaries

Paul Stastny 7 750 000 $ (3)
Tyler Toffoli 5 500 000 $ (3)
Ryan McDonagh 5 000 000 $ (2)
Matt Niskanen 4 500 000 $ (1)
Jaden Schwartz 3 700 000 $ (1)
Andrew Hammond 3 650 000 $ (2)
Oskars Bartulis (1 Way Contract) 3 000 000 $ (2)
Magnus Paajarvi 2 750 000 $ (2)
Cedric Paquette 2 650 000 $ (4)
Patrik Berglund 2 250 000 $ (1)
Cam Barker 2 000 000 $ (2)
Dale Weise 2 000 000 $ (3)
Jason Demers 2 000 000 $ (2)
Dwight King 1 200 000 $ (2)
Jack Skille 1 200 000 $ (1)
Paul Byron 1 100 000 $ (3)
Jason Zucker 975 000 $ (1)
Artemi Panarin 925 000 $ (1)
Brian Gionta (1 Way Contract) 750 000 $ (2)
Ryan Pulock 650 000 $ (3)
Raphael Diaz 550 000 $ (1)
Loki Pulloch 500 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2018 : 54 600 000 $
Year 2019 : 40 000 000 $
Year 2020 : 19 650 000 $
Year 2021 : 2 650 000 $
Salary Average Commitment
Year 2018 : 20 140 000 $
Year 2019 : 15 490 000 $
Year 2020 : 4 090 000 $
Year 2021 : 650 000 $
Salary Cap with 1 Way Contract
Year 2018 : 54 600 000 $
Year 2019 : 40 000 000 $
Year 2020 : 19 650 000 $
Year 2021 : 2 650 000 $

Farm Players Salaries

Jonathon Blum 250 000 $ (1)
Marc Staal 200 000 $ (1)
Charlie Coyle 200 000 $ (2)
Simon Despres 150 000 $ (2)
Devan Dubnyk 100 000 $ (2)
David Desharnais 100 000 $ (1)
Viktor Fasth 100 000 $ (2)
Tage Thompson 92 500 $ (3)
J.T. Compher 92 500 $ (3)
Jakob Chychrun 92 500 $ (2)
Jack Roslovic 92 500 $ (3)
Ian McCoshen 92 500 $ (3)
Joel Edmundson 90 000 $ (1)
Christian Dvorak 89 200 $ (2)
Jon Merrill 84 000 $ (3)
Gustav Olofsson 77 500 $ (3)
Oscar Moller 75 000 $ (3)
Dana Tyrell 75 000 $ (3)
T.J. Galiardi 60 000 $ (2)
Vladimir Sobotka 50 000 $ (1)
Niclas Bergfors 50 000 $ (1)
Jaroslav Hlinka 50 000 $ (1)
Total Farm Players22
Salary Commitment
Year 2018 : 2 263 200 $
Year 2019 : 1 473 200 $
Year 2020 : 681 500 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 473 200 $
Year 2019 : 1 113 200 $
Year 2020 : 631 500 $
Year 2021 : 0 $

Colorado



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 8000 - 110 $ - 5 600 - 70,00%
Level 2: 6000 - 90 $ - 4 200 - 70,00%
Level 3: 2000 - 40 $ - 1 792 - 89,59%
Level 4: 4000 - 35 $ - 2 800 - 70,00%
Luxury : 2000 - 240 $ - 1 400 - 70,00%
Total Capacity :22000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 45 $ - 2 253 - 75,11%
Farm Level 2: 4000 - 25 $ - 2 992 - 74,81%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %15 792 - 71,78%
Average Income per Game1 799 608 $
Year to Date Revenue71 984 304 $
Farm
Home Games Left0
Average Attendance - %5 245 - 74,93%
Average Income per Game176 199 $
Year to Date Revenue7 224 170 $

Expense

Pro Players Total Salaries53 025 000 $
Farm Players Total Salaries1 559 250 $
Coaches Total Salaries1 250 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 750 000 $
Pro Year To Date Expenses54 270 261 $
Farm Year To Date Expenses1 989 372 $
Pro Salary Cap To Date54 270 261 $
Farm Salary Cap To Date1 989 372 $

Estimate

Pro Estimated Season Revenue1 799 608 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days6
Pro Expenses Per Days370 862 $
Pro Estimated Expenses2 225 172 $
Farm Remaining Season Days3
Farm Expenses Per Days14 502 $
Farm Estimated Expenses43 506 $
Estimated Season Expenses2 268 678 $
Season Salary Cap57 584 250 $
Estimate Under Maximum Salary Cap of 63 000 000 $5 415 750 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 27 584 250 $
Current Bank Account19 061 346 $
Projected Bank Account18 592 276 $

Pro Players Salaries

Nicklas Backstrom 7 000 000 $ (2)
Jordan Eberle 6 000 000 $ (4)
Patrice Bergeron 6 000 000 $ (3)
Nathan Mackinnon 5 500 000 $ (4)
Andrei Markov 5 000 000 $ (1)
Chris Kreider 4 000 000 $ (2)
Niklas Backstrom 3 000 000 $ (1)
Dalton Prout 2 500 000 $ (1)
David Savard 2 500 000 $ (2)
Carl Hagelin 2 250 000 $ (1)
Alex Stalock 2 000 000 $ (2)
Cody Ceci 1 500 000 $ (2)
Tomas Plekanec (1 Way Contract) 1 100 000 $ (2)
Charlie McAvoy 925 000 $ (3)
Dustin Brown 750 000 $ (1)
Jakub Kindl 500 000 $ (2)
Mark Letestu 500 000 $ (2)
Tom Wandell 500 000 $ (1)
Matt Beleskey 500 000 $ (1)
Andrei Kostitsyn 500 000 $ (1)
Dylan Reese 500 000 $ (2)
Total Pro Players21
Salary Commitment
Year 2018 : 53 025 000 $
Year 2019 : 38 275 000 $
Year 2020 : 18 425 000 $
Year 2021 : 11 500 000 $
Salary Average Commitment
Year 2018 : 14 700 000 $
Year 2019 : 8 600 000 $
Year 2020 : 2 850 000 $
Year 2021 : 1 425 000 $
Salary Cap with 1 Way Contract
Year 2018 : 53 025 000 $
Year 2019 : 38 025 000 $
Year 2020 : 18 425 000 $
Year 2021 : 11 500 000 $

Farm Players Salaries

Kevin Connauton 280 000 $ (4)
Devante Smith-Pelly 100 000 $ (3)
Morgan Rielly 100 000 $ (5)
Brock Boeser 92 500 $ (3)
Tyson Jost 92 500 $ (3)
Alex DeBrincat 89 400 $ (3)
Radek Faksa 83 300 $ (1)
Mikko Rantanen 83 300 $ (2)
Mikhail Sergachev 83 250 $ (3)
Derek MacKenzie 55 000 $ (1)
Leo Komarov 50 000 $ (2)
Chris Porter 50 000 $ (2)
Dan Sexton 50 000 $ (1)
Alex Goligoski 50 000 $ (2)
Mike McKenna 50 000 $ (2)
Jonas Gustavsson 50 000 $ (2)
Rostislav Olesz 50 000 $ (2)
Ladislav Smid 50 000 $ (2)
Mark Fraser 50 000 $ (2)
Petr Kalus 50 000 $ (2)
Total Farm Players20
Salary Commitment
Year 2018 : 1 559 250 $
Year 2019 : 1 570 950 $
Year 2020 : 1 037 650 $
Year 2021 : 780 000 $
Salary Average Commitment
Year 2018 : 1 259 250 $
Year 2019 : 1 070 950 $
Year 2020 : 537 650 $
Year 2021 : 172 500 $

Dallas



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 746 - 95,77%
Level 2: 5000 - 60 $ - 4 597 - 91,95%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 917 - 97,93%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 243 - 74,76%
Farm Level 2: 4000 - 15 $ - 3 016 - 75,40%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %17 261 - 95,89%
Average Income per Game1 438 574 $
Year to Date Revenue57 542 952 $
Farm
Home Games Left0
Average Attendance - %5 259 - 75,12%
Average Income per Game123 739 $
Year to Date Revenue5 073 300 $

Expense

Pro Players Total Salaries51 545 000 $
Farm Players Total Salaries1 658 000 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 500 000 $
Pro Year To Date Expenses48 113 187 $
Farm Year To Date Expenses2 177 022 $
Pro Salary Cap To Date48 113 187 $
Farm Salary Cap To Date2 177 022 $

Estimate

Pro Estimated Season Revenue1 438 574 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days6
Pro Expenses Per Days359 621 $
Pro Estimated Expenses2 157 726 $
Farm Remaining Season Days3
Farm Expenses Per Days15 197 $
Farm Estimated Expenses45 591 $
Estimated Season Expenses2 203 317 $
Season Salary Cap56 803 000 $
Estimate Under Maximum Salary Cap of 63 000 000 $6 197 000 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 26 803 000 $
Current Bank Account74 686 385 $
Projected Bank Account73 921 642 $

Pro Players Salaries

Nikolai Zherdev 6 750 000 $ (1)
Jori Lehtera 6 200 000 $ (2)
Justin Williams 6 000 000 $ (2)
Nathan Horton 5 500 000 $ (2)
Petr Mrazek 4 038 000 $ (1)
Troy Brouwer 3 500 000 $ (3)
Markus Granlund 2 292 000 $ (1)
David Booth 2 000 000 $ (2)
Frederik Andersen 2 000 000 $ (3)
Peter Mueller 2 000 000 $ (1)
Nick Spaling 1 825 000 $ (2)
Keaton Ellerby 1 800 000 $ (1)
Mirco Mueller 1 000 000 $ (3)
Marco Scandella 1 000 000 $ (3)
Jyrki Jokipakka 1 000 000 $ (3)
Jeremy Morin 1 000 000 $ (4)
Michael Matheson 925 000 $ (2)
Brandon Montour 925 000 $ (2)
Richard Panik 790 000 $ (2)
Jussi Jokinen 500 000 $ (1)
Michael Frolik 500 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2018 : 51 545 000 $
Year 2019 : 33 665 000 $
Year 2020 : 9 500 000 $
Year 2021 : 1 000 000 $
Salary Average Commitment
Year 2018 : 41 970 000 $
Year 2019 : 27 240 000 $
Year 2020 : 3 975 000 $
Year 2021 : 650 000 $
Salary Cap with 1 Way Contract
Year 2018 : 51 545 000 $
Year 2019 : 33 665 000 $
Year 2020 : 9 500 000 $
Year 2021 : 1 000 000 $

Farm Players Salaries

Eddie Lack 200 000 $ (1)
Marek Mazanec 150 000 $ (2)
Neal Pionk 92 500 $ (3)
Marko Dano 92 500 $ (1)
Alex Iafallo 92 500 $ (3)
Matt Donovan 87 500 $ (2)
Jordan Caron 80 000 $ (2)
Eric Tangradi 80 000 $ (3)
Slater Koekkoek 80 000 $ (2)
Chris Terry 75 000 $ (1)
Jordan Weal 75 000 $ (3)
Trevor Van Riemsdyk 75 000 $ (1)
Victor Mete 74 200 $ (3)
Tanner Pearson 72 800 $ (4)
Stefan Noesen 66 000 $ (2)
Justin Bailey 65 000 $ (2)
Drew Miller 50 000 $ (1)
Zach Trotman 50 000 $ (1)
Zach Sanford 50 000 $ (2)
David Steckel 50 000 $ (1)
Total Farm Players20
Salary Commitment
Year 2018 : 1 658 000 $
Year 2019 : 1 065 500 $
Year 2020 : 487 000 $
Year 2021 : 72 800 $
Salary Average Commitment
Year 2018 : 1 610 500 $
Year 2019 : 1 005 500 $
Year 2020 : 457 000 $
Year 2021 : 72 800 $

Detroit



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 200 $ - 4 140 - 69,00%
Level 2: 5000 - 104 $ - 3 450 - 69,00%
Level 3: 2000 - 67 $ - 1 380 - 69,00%
Level 4: 4000 - 41 $ - 2 760 - 69,00%
Luxury : 1000 - 400 $ - 690 - 69,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 303 - 76,77%
Farm Level 2: 4000 - 15 $ - 3 053 - 76,33%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %12 420 - 69,00%
Average Income per Game2 002 104 $
Year to Date Revenue80 084 160 $
Farm
Home Games Left0
Average Attendance - %5 356 - 76,52%
Average Income per Game126 402 $
Year to Date Revenue5 182 495 $

Expense

Pro Players Total Salaries57 275 000 $
Farm Players Total Salaries1 885 800 $
Coaches Total Salaries1 800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses53 234 865 $
Farm Year To Date Expenses2 813 596 $
Pro Salary Cap To Date53 234 865 $
Farm Salary Cap To Date2 813 596 $

Estimate

Pro Estimated Season Revenue2 002 104 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days6
Pro Expenses Per Days400 517 $
Pro Estimated Expenses2 403 102 $
Farm Remaining Season Days3
Farm Expenses Per Days20 323 $
Farm Estimated Expenses60 969 $
Estimated Season Expenses2 464 071 $
Season Salary Cap60 960 800 $
Estimate Under Maximum Salary Cap of 63 000 000 $2 039 200 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 30 960 800 $
Current Bank Account106 057 840 $
Projected Bank Account105 595 873 $

Pro Players Salaries

Jason Spezza 6 000 000 $ (1)
Jake Allen 5 025 000 $ (4)
Derick Brassard 5 000 000 $ (2)
David Perron 5 000 000 $ (2)
Vincent Trocheck 4 600 000 $ (5)
Mathew Dumba 4 000 000 $ (1)
Brock Nelson 3 500 000 $ (2)
Keith Yandle 3 250 000 $ (1)
Jacob Trouba 2 750 000 $ (2)
Jean-Gabriel Pageau 2 700 000 $ (4)
Patric Hornqvist 2 500 000 $ (1)
Cody Franson 2 250 000 $ (2)
Ryan Strome 2 250 000 $ (4)
Justin Schultz 2 000 000 $ (1)
Eric Gelinas 1 500 000 $ (2)
Nate Schmidt 1 200 000 $ (5)
Nazem Kadri 1 200 000 $ (4)
Brandon Yip 550 000 $ (1)
Marc-André Fleury 500 000 $ (2)
Erik Condra 500 000 $ (2)
Jonathan Marchessault 500 000 $ (1)
Martin Erat 500 000 $ (2)
Total Pro Players22
Salary Commitment
Year 2018 : 57 275 000 $
Year 2019 : 39 025 000 $
Year 2020 : 17 775 000 $
Year 2021 : 18 025 000 $
Salary Average Commitment
Year 2018 : 17 233 000 $
Year 2019 : 13 650 000 $
Year 2020 : 4 275 000 $
Year 2021 : 4 275 000 $
Salary Cap with 1 Way Contract
Year 2018 : 57 275 000 $
Year 2019 : 38 475 000 $
Year 2020 : 16 975 000 $
Year 2021 : 16 975 000 $

Farm Players Salaries

Kevin Poulin 300 000 $ (4)
Derrick Pouliot 150 000 $ (3)
Tomas Hertl 120 000 $ (4)
Dustin Byfuglien 100 000 $ (1)
Markus Nutivaara 92 500 $ (3)
Matthew Benning 92 500 $ (2)
Josh Anderson 92 500 $ (2)
Andrew Copp 92 500 $ (1)
Artturi Lehkonen 92 500 $ (2)
Erik Gudbranson 90 000 $ (3)
Phillip Danault 87 500 $ (1)
Mark Jankowski 82 500 $ (3)
Mike Reilly 77 500 $ (3)
Kevin Labanc 74 300 $ (2)
Joseph Blandisi 71 500 $ (1)
Tanner Kero 70 000 $ (2)
Aaron Palushaj 50 000 $ (1)
Jason Williams 50 000 $ (2)
Anders Nilsson 50 000 $ (2)
Fredrik Sjostrom 50 000 $ (1)
Total Farm Players20
Salary Commitment
Year 2018 : 1 885 800 $
Year 2019 : 1 514 300 $
Year 2020 : 992 500 $
Year 2021 : 620 000 $
Salary Average Commitment
Year 2018 : 1 494 400 $
Year 2019 : 1 057 900 $
Year 2020 : 536 100 $
Year 2021 : 150 300 $

Edmonton



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 8000 - 80 $ - 6 089 - 76,11%
Level 2: 5000 - 60 $ - 4 660 - 93,19%
Level 3: 3000 - 30 $ - 2 352 - 78,40%
Level 4: 4000 - 25 $ - 3 873 - 96,81%
Luxury : 1000 - 240 $ - 975 - 97,51%
Total Capacity :21000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 28 $ - 2 266 - 75,55%
Farm Level 2: 4000 - 10 $ - 2 991 - 74,77%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %17 948 - 85,47%
Average Income per Game1 401 665 $
Year to Date Revenue56 066 598 $
Farm
Home Games Left1
Average Attendance - %5 257 - 75,10%
Average Income per Game93 367 $
Year to Date Revenue3 734 670 $

Expense

Pro Players Total Salaries52 200 000 $
Farm Players Total Salaries1 865 050 $
Coaches Total Salaries2 200 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses51 244 448 $
Farm Year To Date Expenses2 498 484 $
Pro Salary Cap To Date51 244 448 $
Farm Salary Cap To Date2 498 484 $

Estimate

Pro Estimated Season Revenue1 401 665 $
Farm Estimated Season Revenue93 367 $
Pro Remaining Season Days6
Pro Expenses Per Days370 345 $
Pro Estimated Expenses2 222 070 $
Farm Remaining Season Days3
Farm Expenses Per Days18 064 $
Farm Estimated Expenses54 192 $
Estimated Season Expenses2 276 262 $
Season Salary Cap56 265 050 $
Estimate Under Maximum Salary Cap of 63 000 000 $6 734 950 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 26 265 050 $
Current Bank Account34 608 768 $
Projected Bank Account33 827 538 $

Pro Players Salaries

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

Farm Players Salaries

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

Floride



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 90 $ - 5 677 - 94,62%
Level 2: 5000 - 55 $ - 4 694 - 93,88%
Level 3: 2000 - 30 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 844 - 96,11%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 131 - 71,02%
Farm Level 2: 4000 - 15 $ - 2 890 - 72,24%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %17 215 - 95,64%
Average Income per Game1 327 211 $
Year to Date Revenue53 088 456 $
Farm
Home Games Left0
Average Attendance - %5 020 - 71,72%
Average Income per Game117 921 $
Year to Date Revenue4 834 745 $

Expense

Pro Players Total Salaries53 560 000 $
Farm Players Total Salaries2 067 500 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses52 317 876 $
Farm Year To Date Expenses2 508 118 $
Pro Salary Cap To Date52 317 876 $
Farm Salary Cap To Date2 508 118 $

Estimate

Pro Estimated Season Revenue1 327 211 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days6
Pro Expenses Per Days376 276 $
Pro Estimated Expenses2 257 656 $
Farm Remaining Season Days3
Farm Expenses Per Days18 081 $
Farm Estimated Expenses54 243 $
Estimated Season Expenses2 311 899 $
Season Salary Cap57 127 500 $
Estimate Under Maximum Salary Cap of 63 000 000 $5 872 500 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 27 127 500 $
Current Bank Account19 311 362 $
Projected Bank Account18 326 674 $

Pro Players Salaries

Andrej Meszaros 8 000 000 $ (3)
Phil Kessel 7 500 000 $ (1)
Andrew Ladd 5 000 000 $ (1)
Pekka Rinne 5 000 000 $ (1)
Adam Henrique 4 000 000 $ (1)
Kyle Palmieri 3 500 000 $ (1)
Drayson Bowman 3 000 000 $ (2)
Lance Bouma 2 500 000 $ (3)
Oscar Klefbom 2 000 000 $ (3)
Jamie Oleksiak 2 000 000 $ (2)
Emerson Etem 2 000 000 $ (1)
Kevan Miller 1 550 000 $ (1)
Curtis Lazar 1 250 000 $ (2)
T.J. Brodie 1 000 000 $ (1)
Emil Garipov 1 000 000 $ (2)
Devin Shore 925 000 $ (2)
Alex Tuch 925 000 $ (3)
Nikolaj Ehlers 925 000 $ (1)
Brandon Carlo 818 000 $ (2)
Conor Sheary 667 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2018 : 53 560 000 $
Year 2019 : 22 418 000 $
Year 2020 : 13 425 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 12 768 000 $
Year 2019 : 7 726 000 $
Year 2020 : 3 183 000 $
Year 2021 : 0 $
Salary Cap with 1 Way Contract
Year 2018 : 53 560 000 $
Year 2019 : 22 418 000 $
Year 2020 : 13 425 000 $
Year 2021 : 0 $

Farm Players Salaries

Justin Braun 250 000 $ (1)
Brandon McMillan 250 000 $ (1)
Stu Bickel 175 000 $ (1)
Tomas Vincour 125 000 $ (2)
Drew Shore 125 000 $ (2)
Mark Pysyk 100 000 $ (1)
William Karlsson 97 500 $ (1)
Jake McCabe 97 500 $ (1)
Steven Santini 92 500 $ (2)
Stephen Johns 80 000 $ (2)
Shane Prince 80 000 $ (1)
Andrew Cogliano 70 000 $ (1)
Marek Schwarz 70 000 $ (1)
Alexei Ponikarovsky 65 000 $ (1)
Stefan Matteau 65 000 $ (1)
Nathan Gerbe 60 000 $ (1)
Alexei Mikhnov 60 000 $ (1)
Andrew Ebbet 55 000 $ (2)
Branko Radivojevic 50 000 $ (1)
Alexandre Picard 50 000 $ (1)
Lars Haugen 50 000 $ (1)
Total Farm Players21
Salary Commitment
Year 2018 : 2 067 500 $
Year 2019 : 477 500 $
Year 2020 : 0 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 462 500 $
Year 2019 : 297 500 $
Year 2020 : 0 $
Year 2021 : 0 $

Los Angeles



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6500 - 95 $ - 5 673 - 87,28%
Level 2: 5500 - 49 $ - 4 751 - 86,39%
Level 3: 3000 - 29 $ - 2 401 - 80,04%
Level 4: 4000 - 19 $ - 3 892 - 97,29%
Luxury : 2000 - 149 $ - 1 560 - 78,00%
Total Capacity :21000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 25 $ - 2 269 - 75,62%
Farm Level 2: 4000 - 15 $ - 2 973 - 74,33%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %18 277 - 87,04%
Average Income per Game1 377 144 $
Year to Date Revenue55 085 743 $
Farm
Home Games Left1
Average Attendance - %5 242 - 74,89%
Average Income per Game101 318 $
Year to Date Revenue4 052 720 $

Expense

Pro Players Total Salaries60 312 000 $
Farm Players Total Salaries1 459 000 $
Coaches Total Salaries1 150 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses56 765 208 $
Farm Year To Date Expenses1 953 597 $
Pro Salary Cap To Date56 765 208 $
Farm Salary Cap To Date1 953 597 $

Estimate

Pro Estimated Season Revenue1 377 144 $
Farm Estimated Season Revenue101 318 $
Pro Remaining Season Days6
Pro Expenses Per Days421 462 $
Pro Estimated Expenses2 528 772 $
Farm Remaining Season Days3
Farm Expenses Per Days12 739 $
Farm Estimated Expenses38 217 $
Estimated Season Expenses2 566 989 $
Season Salary Cap62 921 000 $
Estimate Under Maximum Salary Cap of 63 000 000 $79 000 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 32 921 000 $
Current Bank Account41 552 196 $
Projected Bank Account40 463 669 $

Pro Players Salaries

Tyler Johnson 6 000 000 $ (2)
Kris Versteeg 6 000 000 $ (3)
Kristopher Letang 5 750 000 $ (2)
Jordan Staal 5 000 000 $ (1)
Chad Johnson 5 000 000 $ (1)
Nikolai Kulemin 4 700 000 $ (1)
Michael Del Zotto 4 250 000 $ (1)
Mats Zuccarello 4 000 000 $ (1)
Devin Setoguchi 2 500 000 $ (1)
Michael Stone 2 000 000 $ (1)
Matt Nieto 2 000 000 $ (2)
Marcus Kruger 2 000 000 $ (2)
Zach Boychuk 1 750 000 $ (4)
Johan Larsson 1 500 000 $ (4)
Karl Alzner 1 500 000 $ (3)
Tommy Wingels 1 500 000 $ (2)
Thomas Hickey 1 225 000 $ (2)
James Reimer 1 200 000 $ (1)
Derek Forbort 925 000 $ (3)
Teemu Pulkkinen 812 000 $ (1)
Jake Dotchin 700 000 $ (2)
Total Pro Players21
Salary Commitment
Year 2018 : 60 312 000 $
Year 2019 : 30 850 000 $
Year 2020 : 11 675 000 $
Year 2021 : 3 250 000 $
Salary Average Commitment
Year 2018 : 20 945 000 $
Year 2019 : 12 233 000 $
Year 2020 : 3 225 000 $
Year 2021 : 1 300 000 $
Salary Cap with 1 Way Contract
Year 2018 : 60 312 000 $
Year 2019 : 30 850 000 $
Year 2020 : 11 675 000 $
Year 2021 : 3 250 000 $

Farm Players Salaries

Riley Nash 110 000 $ (1)
Cody Goloubef 100 000 $ (4)
Alexey Marchenko 97 500 $ (1)
Mattias Tedenby 90 000 $ (3)
Marcel Goc 85 000 $ (2)
Michael Kostka 85 000 $ (1)
Dylan McIlrath 80 000 $ (1)
John Mitchell 80 000 $ (1)
Carl Soderberg 80 000 $ (2)
Colton Sissons 75 000 $ (1)
Cedrick Desjardins 75 000 $ (2)
Michael Bournival 64 000 $ (3)
Brian Strait 62 500 $ (2)
Zac Dalpe 60 000 $ (1)
Frankie Corrado 60 000 $ (1)
Darryl Bootland 55 000 $ (1)
Darren Helm 50 000 $ (2)
Tomas Popperle 50 000 $ (2)
Peter Regin 50 000 $ (1)
Blair Jones 50 000 $ (1)
Total Farm Players20
Salary Commitment
Year 2018 : 1 459 000 $
Year 2019 : 656 500 $
Year 2020 : 254 000 $
Year 2021 : 100 000 $
Salary Average Commitment
Year 2018 : 1 384 000 $
Year 2019 : 611 500 $
Year 2020 : 224 000 $
Year 2021 : 70 000 $

Montreal



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 105 $ - 5 666 - 94,43%
Level 2: 5000 - 60 $ - 4 685 - 93,70%
Level 3: 2000 - 40 $ - 1 805 - 90,27%
Level 4: 4000 - 30 $ - 2 971 - 74,26%
Luxury : 1000 - 280 $ - 876 - 87,61%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 25 $ - 2 295 - 76,51%
Farm Level 2: 4000 - 7 $ - 3 063 - 76,58%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %16 003 - 88,90%
Average Income per Game1 539 145 $
Year to Date Revenue61 565 802 $
Farm
Home Games Left0
Average Attendance - %5 359 - 76,55%
Average Income per Game78 827 $
Year to Date Revenue3 231 898 $

Expense

Pro Players Total Salaries58 528 000 $
Farm Players Total Salaries2 427 500 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses57 544 054 $
Farm Year To Date Expenses2 865 624 $
Pro Salary Cap To Date57 544 054 $
Farm Salary Cap To Date2 865 624 $

Estimate

Pro Estimated Season Revenue1 539 145 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days6
Pro Expenses Per Days413 986 $
Pro Estimated Expenses2 483 916 $
Farm Remaining Season Days3
Farm Expenses Per Days20 616 $
Farm Estimated Expenses61 848 $
Estimated Season Expenses2 545 764 $
Season Salary Cap62 955 500 $
Estimate Under Maximum Salary Cap of 63 000 000 $44 500 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 32 955 500 $
Current Bank Account55 890 231 $
Projected Bank Account54 883 612 $

Pro Players Salaries

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

Farm Players Salaries

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

Nashville



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 90 $ - 5 647 - 94,11%
Level 2: 5000 - 55 $ - 4 704 - 94,09%
Level 3: 2000 - 32 $ - 1 997 - 99,87%
Level 4: 4000 - 25 $ - 3 780 - 94,51%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 181 - 72,71%
Farm Level 2: 4000 - 15 $ - 2 910 - 72,74%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %17 129 - 95,16%
Average Income per Game1 350 459 $
Year to Date Revenue54 018 351 $
Farm
Home Games Left0
Average Attendance - %5 091 - 72,73%
Average Income per Game119 990 $
Year to Date Revenue4 919 570 $

Expense

Pro Players Total Salaries58 967 500 $
Farm Players Total Salaries2 406 600 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses56 033 301 $
Farm Year To Date Expenses2 745 651 $
Pro Salary Cap To Date56 033 301 $
Farm Salary Cap To Date2 745 651 $

Estimate

Pro Estimated Season Revenue1 350 459 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days6
Pro Expenses Per Days413 569 $
Pro Estimated Expenses2 481 414 $
Farm Remaining Season Days3
Farm Expenses Per Days20 469 $
Farm Estimated Expenses61 407 $
Estimated Season Expenses2 542 821 $
Season Salary Cap62 874 100 $
Estimate Under Maximum Salary Cap of 63 000 000 $125 900 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 32 874 100 $
Current Bank Account9 013 156 $
Projected Bank Account7 820 794 $

Pro Players Salaries

Matt Frattin 5 500 000 $ (2)
Derek Stepan 5 000 000 $ (1)
Reilly Smith 5 000 000 $ (4)
Logan Couture 4 500 000 $ (2)
Brandon Saad 4 500 000 $ (2)
Niklas Hjalmarsson 3 750 000 $ (2)
Jay Bouwmeester 3 500 000 $ (3)
Alec Martinez 3 500 000 $ (1)
Patrick Marleau 3 250 000 $ (2)
Duncan Keith (1 Way Contract) 3 200 000 $ (2)
Robin Lehner 3 010 000 $ (3)
Antoine Roussel 2 100 000 $ (1)
Jonas Brodin 2 000 000 $ (1)
Brett Connolly 1 850 000 $ (3)
Ondrej Pavelec 1 850 000 $ (2)
Bobby Ryan 1 500 000 $ (1)
Anton Stralman 1 200 000 $ (2)
Antoine Vermette 1 000 000 $ (1)
Jack Eichel 925 000 $ (1)
Sonny Milano 832 500 $ (3)
Chris Kunitz 500 000 $ (1)
Ales Hemsky 500 000 $ (2)
Total Pro Players22
Salary Commitment
Year 2018 : 58 967 500 $
Year 2019 : 42 442 500 $
Year 2020 : 14 192 500 $
Year 2021 : 5 000 000 $
Salary Average Commitment
Year 2018 : 32 367 500 $
Year 2019 : 23 392 500 $
Year 2020 : 3 142 500 $
Year 2021 : 500 000 $
Salary Cap with 1 Way Contract
Year 2018 : 58 967 500 $
Year 2019 : 42 442 500 $
Year 2020 : 14 192 500 $
Year 2021 : 5 000 000 $

Farm Players Salaries

Evander Kane 250 000 $ (2)
Adam McQuaid 240 000 $ (1)
Joe Colborne 200 000 $ (3)
Brendan Smith 180 000 $ (3)
Calle Jarnkrok 123 500 $ (3)
Ladislav Nagy 100 000 $ (2)
Stephen Gionta 100 000 $ (2)
David Bolland 100 000 $ (2)
Jason Garrison 100 000 $ (2)
Viktor Tikhonov 100 000 $ (2)
Patrik Nemeth 87 500 $ (1)
Christoph Schubert 85 000 $ (2)
Joel Eriksson Ek 83 250 $ (3)
Brendan Perlini 82 350 $ (3)
David Shantz 80 000 $ (2)
Brett Ritchie 80 000 $ (3)
Luca Sbisa 75 000 $ (1)
Marcus Sorensen 70 000 $ (3)
Riku Helenius 60 000 $ (2)
Shawn Matthias 60 000 $ (1)
Aaron Johnson 50 000 $ (1)
Zach Stortini 50 000 $ (1)
Barry Brust 50 000 $ (1)
Total Farm Players23
Salary Commitment
Year 2018 : 2 406 600 $
Year 2019 : 1 794 100 $
Year 2020 : 819 100 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 846 600 $
Year 2019 : 1 269 100 $
Year 2020 : 484 100 $
Year 2021 : 0 $

New York I



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 8000 - 95 $ - 6 320 - 79,01%
Level 2: 6000 - 55 $ - 4 857 - 80,96%
Level 3: 3000 - 30 $ - 2 387 - 79,57%
Level 4: 5000 - 20 $ - 4 101 - 82,03%
Luxury : 3000 - 145 $ - 2 370 - 79,00%
Total Capacity :25000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 236 - 74,54%
Farm Level 2: 4000 - 15 $ - 3 032 - 75,80%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %20 036 - 80,15%
Average Income per Game1 637 872 $
Year to Date Revenue65 514 894 $
Farm
Home Games Left1
Average Attendance - %5 268 - 75,26%
Average Income per Game123 747 $
Year to Date Revenue4 949 895 $

Expense

Pro Players Total Salaries55 708 000 $
Farm Players Total Salaries2 110 800 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses53 431 099 $
Farm Year To Date Expenses2 593 641 $
Pro Salary Cap To Date53 431 099 $
Farm Salary Cap To Date2 593 641 $

Estimate

Pro Estimated Season Revenue1 637 872 $
Farm Estimated Season Revenue123 747 $
Pro Remaining Season Days6
Pro Expenses Per Days388 331 $
Pro Estimated Expenses2 329 986 $
Farm Remaining Season Days3
Farm Expenses Per Days18 386 $
Farm Estimated Expenses55 158 $
Estimated Season Expenses2 385 144 $
Season Salary Cap58 918 800 $
Estimate Under Maximum Salary Cap of 63 000 000 $4 081 200 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 28 918 800 $
Current Bank Account145 084 029 $
Projected Bank Account144 460 504 $

Pro Players Salaries

Alexander Steen 5 200 000 $ (2)
Corey Crawford 5 000 000 $ (1)
Michael Grabner 5 000 000 $ (2)
Semyon Varlamov 5 000 000 $ (2)
Brent Seabrook 5 000 000 $ (3)
Travis Zajac 4 000 000 $ (2)
Mikko Koivu 4 000 000 $ (2)
Ryan O'Reilly 4 000 000 $ (1)
Peter Holland (1 Way Contract) 3 500 000 $ (2)
-1 Way Contract Salary Cap : 3 500 000 $
Dennis Everberg 2 625 000 $ (2)
Torey Krug 2 500 000 $ (1)
Danny DeKeyser 1 500 000 $ (3)
Chris Stewart 1 200 000 $ (1)
Jacob Josefson 1 000 000 $ (2)
Casey Cizikas 1 000 000 $ (2)
Andreas Nodl 1 000 000 $ (1)
Ben Hutton 925 000 $ (1)
Alex Petrovic 925 000 $ (1)
Dmitry Kulikov 900 000 $ (2)
Teuvo Teravainen 833 000 $ (1)
Patrick Maroon 600 000 $ (2)
Total Pro Players21
Salary Commitment
Year 2018 : 55 708 000 $
Year 2019 : 39 325 000 $
Year 2020 : 6 500 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 37 658 000 $
Year 2019 : 32 050 000 $
Year 2020 : 5 425 000 $
Year 2021 : 0 $
Salary Cap with 1 Way Contract
Year 2018 : 55 708 000 $
Year 2019 : 39 325 000 $
Year 2020 : 6 500 000 $
Year 2021 : 0 $

Farm Players Salaries

Jiri Sekac 300 000 $ (3)
Mikkel Boedker 300 000 $ (1)
Cody Eakin 190 000 $ (2)
Ty Wishart 120 000 $ (1)
Gilbert Brule 100 000 $ (1)
Joakim Nordstrom 97 500 $ (1)
Travis Konecny 92 500 $ (2)
Shea Theodore 83 300 $ (2)
Scottie Upshall 80 000 $ (2)
Marc Methot 80 000 $ (2)
Marcus Foligno 80 000 $ (3)
Kevin Bieksa 80 000 $ (2)
Steven Kampfer 80 000 $ (2)
Jonathan Ericsson 80 000 $ (2)
Antti Niemi 80 000 $ (2)
Karri Ramo 80 000 $ (2)
Matt Calvert 80 000 $ (2)
Miikka Salomaki 57 500 $ (1)
Tom Kuhnhackl 50 000 $ (1)
Total Farm Players19
Salary Commitment
Year 2018 : 2 110 800 $
Year 2019 : 1 385 800 $
Year 2020 : 380 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 258 300 $
Year 2019 : 933 300 $
Year 2020 : 142 500 $
Year 2021 : 0 $

New York R



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left1
Average Attendance - %15 540 - 84,00%
Average Income per Game1 789 200 $
Year to Date Revenue71 568 000 $
Farm
Home Games Left0
Average Attendance - %5 880 - 84,00%
Average Income per Game168 000 $
Year to Date Revenue6 888 000 $

Expense

Pro Players Total Salaries55 992 000 $
Farm Players Total Salaries2 390 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 000 000 $
Pro Year To Date Expenses53 118 361 $
Farm Year To Date Expenses2 766 757 $
Pro Salary Cap To Date53 118 361 $
Farm Salary Cap To Date2 766 757 $

Estimate

Pro Estimated Season Revenue1 789 200 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days6
Pro Expenses Per Days393 048 $
Pro Estimated Expenses2 358 288 $
Farm Remaining Season Days3
Farm Expenses Per Days20 352 $
Farm Estimated Expenses61 056 $
Estimated Season Expenses2 419 344 $
Season Salary Cap61 882 000 $
Estimate Under Maximum Salary Cap of 63 000 000 $1 118 000 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 31 882 000 $
Current Bank Account97 235 187 $
Projected Bank Account96 605 043 $

Pro Players Salaries

Anze Kopitar 8 000 000 $ (3)
Roman Josi 6 000 000 $ (1)
Johnny Gaudreau 5 925 000 $ (5)
Marian Gaborik 4 500 000 $ (1)
Roberto Luongo 4 000 000 $ (2)
Marc-Édouard Vlasic 3 500 000 $ (3)
Sam Gagner 3 000 000 $ (2)
Cam Atkinson 2 750 000 $ (2)
Cory Conacher 2 500 000 $ (3)
Patrick Sharp 2 500 000 $ (2)
Mike Weber 2 000 000 $ (2)
Jimmy Hayes 2 000 000 $ (3)
Tyler Bozak 2 000 000 $ (2)
Matt Bartkowski 1 100 000 $ (2)
Niklas Kronwall 1 000 000 $ (2)
Niklas Svedberg 1 000 000 $ (4)
David Backes (1 Way Contract) 1 000 000 $ (2)
Sven Baertschi 975 000 $ (1)
Chris Tierney 850 000 $ (3)
Brett Pesce 792 000 $ (1)
Mark Arcobello 600 000 $ (3)
Total Pro Players21
Salary Commitment
Year 2018 : 55 992 000 $
Year 2019 : 43 725 000 $
Year 2020 : 24 375 000 $
Year 2021 : 6 925 000 $
Salary Average Commitment
Year 2018 : 25 721 500 $
Year 2019 : 17 454 500 $
Year 2020 : 4 804 500 $
Year 2021 : 1 562 500 $
Salary Cap with 1 Way Contract
Year 2018 : 55 992 000 $
Year 2019 : 43 725 000 $
Year 2020 : 24 375 000 $
Year 2021 : 6 925 000 $

Farm Players Salaries

Matt Read 250 000 $ (1)
Brandon Sutter 250 000 $ (3)
Anders Lindback 250 000 $ (2)
Bo Horvat 200 000 $ (4)
Marc-Andre Gragnani 150 000 $ (1)
Martin Hanzal 110 000 $ (1)
Chris Butler 100 000 $ (1)
Scott Hartnell 100 000 $ (2)
David Rundblad 100 000 $ (1)
Xavier Ouellet 92 500 $ (2)
Ryan Murray 92 500 $ (5)
Andrew Shaw 90 000 $ (2)
Alexandre Burrows 85 000 $ (2)
Benoit Pouliot 85 000 $ (1)
Dominik Simon 75 000 $ (3)
Tristan Jarry 65 000 $ (3)
Matt Moulson 65 000 $ (2)
Jannik Hansen 65 000 $ (2)
Lauri Korpikoski 65 000 $ (2)
Brooks Orpik 50 000 $ (2)
David Schlemko 50 000 $ (1)
Total Farm Players21
Salary Commitment
Year 2018 : 2 390 000 $
Year 2019 : 1 545 000 $
Year 2020 : 682 500 $
Year 2021 : 292 500 $
Salary Average Commitment
Year 2018 : 1 317 500 $
Year 2019 : 982 500 $
Year 2020 : 375 000 $
Year 2021 : 185 000 $

Philadelphie



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 715 - 95,25%
Level 2: 5000 - 60 $ - 4 704 - 94,08%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 921 - 98,04%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 281 - 76,02%
Farm Level 2: 4000 - 15 $ - 3 139 - 78,48%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %17 340 - 96,33%
Average Income per Game1 442 562 $
Year to Date Revenue57 702 480 $
Farm
Home Games Left0
Average Attendance - %5 420 - 77,43%
Average Income per Game126 912 $
Year to Date Revenue5 203 395 $

Expense

Pro Players Total Salaries53 550 000 $
Farm Players Total Salaries2 554 900 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 000 000 $
Pro Year To Date Expenses53 520 062 $
Farm Year To Date Expenses4 063 980 $
Pro Salary Cap To Date53 520 062 $
Farm Salary Cap To Date4 063 980 $

Estimate

Pro Estimated Season Revenue1 442 562 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days6
Pro Expenses Per Days379 655 $
Pro Estimated Expenses2 277 930 $
Farm Remaining Season Days3
Farm Expenses Per Days28 556 $
Farm Estimated Expenses85 668 $
Estimated Season Expenses2 363 598 $
Season Salary Cap61 104 900 $
Estimate Under Maximum Salary Cap of 63 000 000 $1 895 100 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 31 104 900 $
Current Bank Account35 280 451 $
Projected Bank Account34 359 415 $

Pro Players Salaries

David Krejci 6 500 000 $ (1)
Ryan Suter 6 500 000 $ (3)
Mark Stone 6 050 000 $ (3)
Martin Jones 4 750 000 $ (4)
Valtteri Filppula 4 000 000 $ (2)
Justin Faulk 3 750 000 $ (3)
Jonathan Huberdeau 3 000 000 $ (5)
Zach Bogosian 2 500 000 $ (1)
Brendan Gallagher 2 250 000 $ (2)
J.T Brown 2 250 000 $ (3)
Justin Fontaine 2 000 000 $ (2)
Ryan Johansen 1 800 000 $ (1)
Mark Barberio 1 750 000 $ (3)
Mikael Granlund 1 500 000 $ (3)
Matt Carle 1 200 000 $ (2)
Stefan Elliott 1 000 000 $ (2)
Luke Glendening 1 000 000 $ (3)
Matt Fraser 650 000 $ (4)
Nikita Filatov 600 000 $ (4)
Kari Lehtonen 500 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2018 : 53 550 000 $
Year 2019 : 42 750 000 $
Year 2020 : 32 800 000 $
Year 2021 : 10 000 000 $
Salary Average Commitment
Year 2018 : 20 880 000 $
Year 2019 : 19 530 000 $
Year 2020 : 12 530 000 $
Year 2021 : 2 200 000 $
Salary Cap with 1 Way Contract
Year 2018 : 53 550 000 $
Year 2019 : 42 750 000 $
Year 2020 : 31 800 000 $
Year 2021 : 9 000 000 $

Farm Players Salaries

Alex Galchenyuk 350 000 $ (5)
Ronald Kenins 290 000 $ (2)
Patrick Wiercioch 250 000 $ (1)
Damon Severson 187 500 $ (3)
Brandon Manning 95 000 $ (1)
Louis Domingue 92 500 $ (1)
Pavel Zacha 92 500 $ (2)
Drake Caggiula 92 500 $ (2)
Andreas Borgman 92 500 $ (3)
Brock McGinn 90 000 $ (3)
Phil Di Giuseppe 86 800 $ (1)
Max Domi 83 300 $ (4)
Haydn Fleury 83 250 $ (3)
Jake DeBrusk 83 250 $ (3)
Chris Wideman 80 000 $ (1)
Mattias Janmark-Nylen 80 000 $ (1)
Vince Dunn 77 500 $ (3)
Ryan Dzingel 75 000 $ (1)
Juuse Saros 74 300 $ (2)
John Hayden 70 000 $ (3)
Fredrik Claesson 65 000 $ (2)
Viktor Arvidsson 64 000 $ (5)
Total Farm Players22
Salary Commitment
Year 2018 : 2 554 900 $
Year 2019 : 1 999 800 $
Year 2020 : 1 485 500 $
Year 2021 : 801 500 $
Salary Average Commitment
Year 2018 : 1 664 900 $
Year 2019 : 1 120 600 $
Year 2020 : 751 300 $
Year 2021 : 197 300 $

Pittsburgh



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 4000 - 150 $ - 3 567 - 89,18%
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 $ - 1 347 - 67,37%
Total Capacity :25000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 40 $ - 2 283 - 76,09%
Farm Level 2: 4000 - 20 $ - 3 068 - 76,70%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %17 455 - 69,82%
Average Income per Game2 248 523 $
Year to Date Revenue89 940 900 $
Farm
Home Games Left0
Average Attendance - %5 351 - 76,44%
Average Income per Game152 672 $
Year to Date Revenue6 259 560 $

Expense

Pro Players Total Salaries59 035 000 $
Farm Players Total Salaries1 702 900 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value225 000 $
Pro Year To Date Expenses57 644 208 $
Farm Year To Date Expenses2 453 744 $
Pro Salary Cap To Date57 644 208 $
Farm Salary Cap To Date2 453 744 $

Estimate

Pro Estimated Season Revenue2 248 522 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days6
Pro Expenses Per Days414 034 $
Pro Estimated Expenses2 484 204 $
Farm Remaining Season Days3
Farm Expenses Per Days16 922 $
Farm Estimated Expenses50 766 $
Estimated Season Expenses2 534 970 $
Season Salary Cap62 662 900 $
Estimate Under Maximum Salary Cap of 63 000 000 $337 100 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 32 662 900 $
Current Bank Account105 897 059 $
Projected Bank Account105 610 611 $

Pro Players Salaries

Henrik Zetterberg 8 500 000 $ (3)
Brent Burns 7 750 000 $ (2)
Drew Doughty 7 500 000 $ (1)
Filip Forsberg 6 000 000 $ (2)
Aaron Ekblad 5 000 000 $ (3)
Gabriel Landeskog 3 750 000 $ (1)
Dan Hamhuis 3 000 000 $ (1)
Boone Jenner 2 892 000 $ (4)
Joe Thornton (1 Way Contract) 2 875 000 $ (2)
Alexander Radulov 2 800 000 $ (2)
Cal Clutterbuck 1 500 000 $ (2)
Matt Grzelcyk 975 000 $ (3)
Zach Werenski 925 000 $ (2)
Clayton Keller 925 000 $ (3)
Pierre-Luc Dubois 925 000 $ (3)
Matt Murray 925 000 $ (2)
Joakim Andersson 750 000 $ (3)
Henrik Lundqvist 750 000 $ (2)
Jake Guentzel 743 000 $ (2)
Brandon Prust 550 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2018 : 59 035 000 $
Year 2019 : 44 735 000 $
Year 2020 : 20 967 000 $
Year 2021 : 4 392 000 $
Salary Average Commitment
Year 2018 : 35 240 000 $
Year 2019 : 20 690 000 $
Year 2020 : 5 542 000 $
Year 2021 : 792 000 $
Salary Cap with 1 Way Contract
Year 2018 : 59 035 000 $
Year 2019 : 44 235 000 $
Year 2020 : 19 967 000 $
Year 2021 : 2 892 000 $

Farm Players Salaries

Elias Lindholm 135 000 $ (3)
Beau Bennett 115 250 $ (3)
Tom Wilson 112 500 $ (1)
Adam Larsson 100 000 $ (1)
Jhonas Enroth 100 000 $ (2)
Zach Hyman 99 900 $ (2)
Austin Watson 97 500 $ (2)
Jesse Puljujarvi 92 500 $ (3)
Michal Kempny 90 000 $ (2)
Robert Bortuzzo 85 000 $ (3)
Thomas Chabot 83 250 $ (3)
Anton Forsberg 75 000 $ (3)
William Carrier 75 000 $ (2)
Bryan Rust 62 000 $ (1)
Michal Repik 60 000 $ (3)
Evgeny Grachev 60 000 $ (3)
Johan Franzen 55 000 $ (2)
Kris Russell 55 000 $ (1)
Patrick Eaves 50 000 $ (1)
Paul Postma 50 000 $ (2)
Damien Brunner 50 000 $ (2)
Total Farm Players21
Salary Commitment
Year 2018 : 1 702 900 $
Year 2019 : 1 323 400 $
Year 2020 : 706 000 $
Year 2021 : 0 $
Salary Average Commitment
Year 2018 : 1 480 150 $
Year 2019 : 1 185 650 $
Year 2020 : 568 250 $
Year 2021 : 0 $

San Jose



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 731 - 95,52%
Level 2: 5000 - 60 $ - 4 732 - 94,65%
Level 3: 2000 - 40 $ - 1 844 - 92,20%
Level 4: 4000 - 20 $ - 3 943 - 98,57%
Luxury : 1000 - 260 $ - 942 - 94,19%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 213 - 73,76%
Farm Level 2: 4000 - 15 $ - 2 948 - 73,71%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %17 192 - 95,51%
Average Income per Game1 505 474 $
Year to Date Revenue60 218 976 $
Farm
Home Games Left1
Average Attendance - %5 161 - 73,73%
Average Income per Game121 670 $
Year to Date Revenue4 866 800 $

Expense

Pro Players Total Salaries63 090 500 $
Farm Players Total Salaries1 365 750 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(8 500 000 $)
Pro Year To Date Expenses57 379 633 $
Farm Year To Date Expenses2 350 450 $
Pro Salary Cap To Date57 379 633 $
Farm Salary Cap To Date2 350 450 $

Estimate

Pro Estimated Season Revenue1 505 474 $
Farm Estimated Season Revenue121 670 $
Pro Remaining Season Days6
Pro Expenses Per Days442 003 $
Pro Estimated Expenses2 652 018 $
Farm Remaining Season Days3
Farm Expenses Per Days13 139 $
Farm Estimated Expenses39 417 $
Estimated Season Expenses2 691 435 $
Season Salary Cap57 456 250 $
Estimate Under Maximum Salary Cap of 63 000 000 $5 543 750 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 27 456 250 $
Current Bank Account8 333 778 $
Projected Bank Account7 269 487 $

Pro Players Salaries

Jeff Carter 8 500 000 $ (3)
Claude Giroux 7 000 000 $ (2)
Joe Pavelski 6 250 000 $ (1)
Vladimir Tarasenko 6 000 000 $ (3)
Eric Staal 5 250 000 $ (1)
Erik Johnson 5 000 000 $ (3)
Ryan Miller 3 500 000 $ (2)
Dougie Hamilton 3 250 000 $ (2)
Lars Eller 3 000 000 $ (2)
Sergei Kostitsyn 2 700 000 $ (1)
Brian Flynn 1 500 000 $ (2)
Mike Smith 1 200 000 $ (2)
Ryan Ellis 1 200 000 $ (2)
T.J. Hensick 1 100 000 $ (2)
Mathieu Perreault 1 000 000 $ (2)
Connor McDavid 975 000 $ (1)
Shayne Gostisbehere 925 000 $ (1)
Matthew Tkachuk 925 000 $ (2)
Nicolas Deslauriers 900 000 $ (4)
Ryan Hartman 833 000 $ (2)
Adrian Kempe 832 500 $ (3)
Nick Holden 750 000 $ (1)
Andy Greene 500 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2018 : 63 090 500 $
Year 2019 : 46 240 500 $
Year 2020 : 21 232 500 $
Year 2021 : 900 000 $
Salary Average Commitment
Year 2018 : 21 832 500 $
Year 2019 : 12 940 500 $
Year 2020 : 2 832 500 $
Year 2021 : 650 000 $
Salary Cap with 1 Way Contract
Year 2018 : 63 090 500 $
Year 2019 : 45 740 500 $
Year 2020 : 21 232 500 $
Year 2021 : 900 000 $

Farm Players Salaries

Jonas Hiller 200 000 $ (2)
Ben Scrivens 175 000 $ (1)
Timo Meier 92 500 $ (2)
Travis Sanheim 83 250 $ (3)
Curtis Mckenzie 65 000 $ (4)
Matt Tennyson 50 000 $ (2)
Geoff Platt 50 000 $ (1)
Jim Slater 50 000 $ (1)
Nikita Nikitin 50 000 $ (1)
Tuomo Ruutu 50 000 $ (1)
Dan Paille 50 000 $ (1)
Maxim Lapierre 50 000 $ (1)
Matt D'Agostini 50 000 $ (1)
Milan Jurcina 50 000 $ (1)
Colin McDonald 50 000 $ (1)
Bobby Sanguinetti 50 000 $ (1)
Viktor Antipin 50 000 $ (3)
Chad Ruhwedle 50 000 $ (2)
Jakub Klepis 50 000 $ (1)
Zbynek Michalek 50 000 $ (1)
Total Farm Players20
Salary Commitment
Year 2018 : 1 365 750 $
Year 2019 : 590 750 $
Year 2020 : 198 250 $
Year 2021 : 65 000 $
Salary Average Commitment
Year 2018 : 1 283 250 $
Year 2019 : 590 750 $
Year 2020 : 198 250 $
Year 2021 : 65 000 $

Toronto



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 7500 - 90 $ - 5 812 - 77,49%
Level 2: 6000 - 55 $ - 4 644 - 77,40%
Level 3: 3500 - 25 $ - 2 391 - 68,32%
Level 4: 5500 - 17 $ - 4 099 - 74,53%
Luxury : 2500 - 160 $ - 1 600 - 64,00%
Total Capacity :25000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 227 - 74,22%
Farm Level 2: 4000 - 15 $ - 2 965 - 74,13%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %18 546 - 74,19%
Average Income per Game1 396 743 $
Year to Date Revenue55 869 712 $
Farm
Home Games Left0
Average Attendance - %5 192 - 74,17%
Average Income per Game122 416 $
Year to Date Revenue5 019 075 $

Expense

Pro Players Total Salaries57 814 500 $
Farm Players Total Salaries2 364 050 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses56 644 976 $
Farm Year To Date Expenses3 010 343 $
Pro Salary Cap To Date56 644 976 $
Farm Salary Cap To Date3 010 343 $

Estimate

Pro Estimated Season Revenue1 396 743 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days6
Pro Expenses Per Days412 514 $
Pro Estimated Expenses2 475 084 $
Farm Remaining Season Days3
Farm Expenses Per Days20 169 $
Farm Estimated Expenses60 507 $
Estimated Season Expenses2 535 591 $
Season Salary Cap62 678 550 $
Estimate Under Maximum Salary Cap of 63 000 000 $321 450 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 32 678 550 $
Current Bank Account43 925 056 $
Projected Bank Account42 786 208 $

Pro Players Salaries

Carey Price 7 000 000 $ (2)
Brandon Pirri 5 000 000 $ (2)
T.J Oshie 5 000 000 $ (1)
Hampus Lindholm 4 500 000 $ (4)
Jeff Schultz 4 000 000 $ (2)
Wayne Simmonds 3 500 000 $ (3)
Jack Johnson 3 500 000 $ (2)
Sean Couturier 3 250 000 $ (4)
Johnny Boychuk 3 000 000 $ (1)
Nick Foligno 3 000 000 $ (2)
Viacheslav Voynov 2 850 000 $ (3)
Mike Santorelli 2 500 000 $ (2)
Vladislav Namestnikov 2 274 000 $ (4)
J.T. Miller 2 000 000 $ (4)
Dmitrij Jaskin 1 833 000 $ (4)
Colton Parayko 925 000 $ (4)
Auston Matthews 925 000 $ (2)
Connor Brown 925 000 $ (2)
Travis Dermott 832 500 $ (3)
Michael Sgarbossa 500 000 $ (2)
Scott Wedgewood 500 000 $ (3)
Total Pro Players21
Salary Commitment
Year 2018 : 57 814 500 $
Year 2019 : 56 639 500 $
Year 2020 : 30 289 500 $
Year 2021 : 22 607 000 $
Salary Average Commitment
Year 2018 : 27 064 500 $
Year 2019 : 23 564 500 $
Year 2020 : 9 914 500 $
Year 2021 : 7 732 000 $
Salary Cap with 1 Way Contract
Year 2018 : 57 814 500 $
Year 2019 : 49 814 500 $
Year 2020 : 22 464 500 $
Year 2021 : 14 782 000 $

Farm Players Salaries

Dustin Jeffrey 300 000 $ (2)
Sami Vatanen 300 000 $ (4)
Calvin De Haan 200 000 $ (4)
Colton Sceviour 150 000 $ (3)
Alexander Edler 150 000 $ (1)
Darcy Kuemper 150 000 $ (2)
Cam Ward 150 000 $ (1)
Alexander Burmistrov 120 000 $ (1)
Mikhail Grigorenko 100 000 $ (2)
Anton Slepyshev 92 500 $ (2)
Nic Petan 83 300 $ (2)
Kasperi Kapanen 83 250 $ (3)
Viktor Stalberg 70 000 $ (1)
Rob Klinkhammer 70 000 $ (1)
James Sheppard 70 000 $ (1)
Carlo Colaiacovo 70 000 $ (1)
Carl Gunnarsson 55 000 $ (1)
Remi Elie 50 000 $ (3)
Maxim Afinogenov 50 000 $ (2)
Adam Pardy 50 000 $ (2)
Total Farm Players20
Salary Commitment
Year 2018 : 2 364 050 $
Year 2019 : 1 609 050 $
Year 2020 : 783 250 $
Year 2021 : 500 000 $
Salary Average Commitment
Year 2018 : 1 764 050 $
Year 2019 : 1 154 050 $
Year 2020 : 454 250 $
Year 2021 : 171 000 $

Vancouver



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 200 $ - 4 440 - 74,00%
Level 2: 5000 - 105 $ - 3 700 - 74,00%
Level 3: 2000 - 70 $ - 1 480 - 74,00%
Level 4: 4000 - 45 $ - 2 960 - 74,00%
Luxury : 1000 - 400 $ - 740 - 74,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 309 - 76,95%
Farm Level 2: 4000 - 15 $ - 3 047 - 76,17%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %13 320 - 74,00%
Average Income per Game2 171 160 $
Year to Date Revenue86 846 400 $
Farm
Home Games Left1
Average Attendance - %5 355 - 76,50%
Average Income per Game126 501 $
Year to Date Revenue5 060 035 $

Expense

Pro Players Total Salaries58 535 000 $
Farm Players Total Salaries2 400 600 $
Coaches Total Salaries1 750 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses56 221 814 $
Farm Year To Date Expenses3 146 892 $
Pro Salary Cap To Date56 221 814 $
Farm Salary Cap To Date3 146 892 $

Estimate

Pro Estimated Season Revenue2 171 160 $
Farm Estimated Season Revenue126 501 $
Pro Remaining Season Days6
Pro Expenses Per Days410 586 $
Pro Estimated Expenses2 463 516 $
Farm Remaining Season Days3
Farm Expenses Per Days22 187 $
Farm Estimated Expenses66 561 $
Estimated Season Expenses2 530 077 $
Season Salary Cap62 685 600 $
Estimate Under Maximum Salary Cap of 63 000 000 $314 400 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 32 685 600 $
Current Bank Account36 998 585 $
Projected Bank Account36 766 169 $

Pro Players Salaries

Sergei Bobrovsky 6 000 000 $ (2)
Zach Parise 5 500 000 $ (3)
Thomas Vanek 5 000 000 $ (3)
Brayden Schenn 5 000 000 $ (3)
Calvin Pickard 4 510 000 $ (3)
Brandon Dubinsky 3 500 000 $ (1)
Tobias Rieder 3 425 000 $ (4)
Melker Karlsson 3 025 000 $ (4)
Josh Bailey 3 000 000 $ (1)
Bryan Little 3 000 000 $ (2)
Erik Haula 2 600 000 $ (1)
Mika Zibanejad 2 500 000 $ (2)
Luke Schenn 2 400 000 $ (3)
Gustav Nyquist 2 350 000 $ (3)
Zach Redmond 1 800 000 $ (2)
Nino Niederreiter 1 200 000 $ (2)
Philip Larsen 1 100 000 $ (1)
Dylan Olsen 1 050 000 $ (2)
Colin Miller 900 000 $ (1)
Scott Mayfield 675 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2018 : 58 535 000 $
Year 2019 : 47 435 000 $
Year 2020 : 31 210 000 $
Year 2021 : 6 450 000 $
Salary Average Commitment
Year 2018 : 12 346 000 $
Year 2019 : 9 496 000 $
Year 2020 : 5 051 000 $
Year 2021 : 1 850 000 $
Salary Cap with 1 Way Contract
Year 2018 : 58 535 000 $
Year 2019 : 47 435 000 $
Year 2020 : 31 210 000 $
Year 2021 : 6 450 000 $

Farm Players Salaries

Philipp Grubauer 225 000 $ (3)
Kevin Hayes 200 000 $ (3)
Lucas Lessio 153 300 $ (4)
Nick Palmieri 150 000 $ (3)
John Moore 150 000 $ (2)
Rasmus Ristolainen 150 000 $ (3)
Brenden Dillon 125 000 $ (2)
Brett Carson 110 000 $ (2)
Matt Hunwick 100 000 $ (2)
Noah Hanifin 92 500 $ (1)
Matt Corrente 92 500 $ (1)
Iiro Pakarinen 92 500 $ (1)
Joel Armia 87 500 $ (1)
Corey Tropp 85 000 $ (3)
Frank Vatrano 84 300 $ (2)
Kerby Rychel 70 000 $ (1)
Linus Ullmark 70 000 $ (2)
Evan Rodrigues 65 000 $ (3)
Alan Quine 65 000 $ (2)
Brendan Leipsic 65 000 $ (3)
Connor Carrick 63 000 $ (2)
Ryan Stanton 55 000 $ (3)
Tyler Graovac 50 000 $ (2)
Total Farm Players23
Salary Commitment
Year 2018 : 2 400 600 $
Year 2019 : 2 015 600 $
Year 2020 : 1 198 300 $
Year 2021 : 153 300 $
Salary Average Commitment
Year 2018 : 1 605 600 $
Year 2019 : 1 228 100 $
Year 2020 : 615 800 $
Year 2021 : 83 300 $

Vegas



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100 $ - 5 772 - 96,20%
Level 2: 5000 - 60 $ - 4 758 - 95,17%
Level 3: 2000 - 35 $ - 2 000 - 100,00%
Level 4: 4000 - 20 $ - 3 968 - 99,20%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 166 - 72,21%
Farm Level 2: 4000 - 15 $ - 2 895 - 72,38%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %17 499 - 97,21%
Average Income per Game1 454 501 $
Year to Date Revenue58 180 056 $
Farm
Home Games Left0
Average Attendance - %5 061 - 72,31%
Average Income per Game119 248 $
Year to Date Revenue4 889 180 $

Expense

Pro Players Total Salaries60 423 000 $
Farm Players Total Salaries1 468 500 $
Coaches Total Salaries1 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses58 460 904 $
Farm Year To Date Expenses1 843 918 $
Pro Salary Cap To Date58 460 904 $
Farm Salary Cap To Date1 843 918 $

Estimate

Pro Estimated Season Revenue1 454 501 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days6
Pro Expenses Per Days420 159 $
Pro Estimated Expenses2 520 954 $
Farm Remaining Season Days3
Farm Expenses Per Days13 863 $
Farm Estimated Expenses41 589 $
Estimated Season Expenses2 562 543 $
Season Salary Cap62 891 500 $
Estimate Under Maximum Salary Cap of 63 000 000 $108 500 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 32 891 500 $
Current Bank Account48 048 257 $
Projected Bank Account46 940 215 $

Pro Players Salaries

Evgeni Malkin 7 500 000 $ (1)
Sidney Crosby 7 000 000 $ (2)
Jonathan Quick 6 500 000 $ (3)
P.K. Subban 6 250 000 $ (2)
Steven Stamkos 6 000 000 $ (3)
James Neal 6 000 000 $ (2)
John Klingberg 5 000 000 $ (5)
Jaromir Jagr 4 000 000 $ (1)
Ian Cole 1 900 000 $ (3)
Brayden McNabb 1 500 000 $ (4)
Dion Phaneuf 1 100 000 $ (2)
Sam Bennett 925 000 $ (1)
Patrick Laine 925 000 $ (2)
Vojtech Polak 750 000 $ (1)
Connor Hellebuyck 693 000 $ (1)
Ivan Barbashev 650 000 $ (2)
Craig Smith (1 Way Contract) 610 000 $ (3)
Keith Aulie 600 000 $ (1)
Matt Stajan 520 000 $ (2)
Darren Haydar 500 000 $ (1)
Colin Greening 500 000 $ (2)
Kevin Dallman 500 000 $ (1)
Alexei Semenov 500 000 $ (1)
Total Pro Players23
Salary Commitment
Year 2018 : 60 423 000 $
Year 2019 : 45 155 000 $
Year 2020 : 21 110 000 $
Year 2021 : 7 200 000 $
Salary Average Commitment
Year 2018 : 21 248 000 $
Year 2019 : 12 430 000 $
Year 2020 : 4 035 000 $
Year 2021 : 1 575 000 $
Salary Cap with 1 Way Contract
Year 2018 : 60 423 000 $
Year 2019 : 44 455 000 $
Year 2020 : 21 510 000 $
Year 2021 : 6 500 000 $

Farm Players Salaries

David Pastrnak 210 000 $ (4)
Ryan Jones 95 000 $ (1)
Ivan Provorov 92 500 $ (2)
Yan Stastny 90 000 $ (1)
Alexandre Giroux 85 000 $ (1)
Yanick Lehoux 80 000 $ (1)
Tommi Santala 80 000 $ (1)
Ben Walter 75 000 $ (1)
Alexander Svitov 70 000 $ (1)
Bill Thomas 70 000 $ (1)
Alexander Perezhogin 65 000 $ (1)
Matt Taormina 55 000 $ (1)
Paul Martin 51 000 $ (2)
Hannu Toivonen 50 000 $ (1)
Joni Ortio 50 000 $ (1)
Eric Perrin 50 000 $ (1)
Anton Volchenkov 50 000 $ (1)
Niklas Grossman 50 000 $ (1)
Barry Tallackson 50 000 $ (1)
Blake Comeau 50 000 $ (1)
Total Farm Players20
Salary Commitment
Year 2018 : 1 468 500 $
Year 2019 : 353 500 $
Year 2020 : 490 000 $
Year 2021 : 490 000 $
Salary Average Commitment
Year 2018 : 1 507 250 $
Year 2019 : 407 250 $
Year 2020 : 263 750 $
Year 2021 : 263 750 $

Washington



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 90 $ - 5 690 - 94,83%
Level 2: 5000 - 50 $ - 4 733 - 94,65%
Level 3: 2000 - 35 $ - 1 999 - 99,93%
Level 4: 4000 - 25 $ - 3 820 - 95,50%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 45 $ - 2 179 - 72,64%
Farm Level 2: 4000 - 25 $ - 2 936 - 73,39%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %17 241 - 95,78%
Average Income per Game1 336 981 $
Year to Date Revenue54 816 228 $
Farm
Home Games Left0
Average Attendance - %5 115 - 73,07%
Average Income per Game171 456 $
Year to Date Revenue7 029 700 $

Expense

Pro Players Total Salaries59 000 000 $
Farm Players Total Salaries2 318 500 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses56 065 045 $
Farm Year To Date Expenses2 523 447 $
Pro Salary Cap To Date56 065 045 $
Farm Salary Cap To Date2 523 447 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days6
Pro Expenses Per Days413 793 $
Pro Estimated Expenses2 482 758 $
Farm Remaining Season Days3
Farm Expenses Per Days19 849 $
Farm Estimated Expenses59 547 $
Estimated Season Expenses2 542 305 $
Season Salary Cap62 818 500 $
Estimate Under Maximum Salary Cap of 63 000 000 $181 500 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 32 818 500 $
Current Bank Account54 874 175 $
Projected Bank Account52 331 870 $

Pro Players Salaries

Ryan Getzlaf 7 000 000 $ (1)
Ben Bishop 5 500 000 $ (1)
Loui Eriksson 5 250 000 $ (3)
Nikita Zadorov 5 025 000 $ (5)
Tyson Barrie 5 000 000 $ (1)
Alexander Semin 5 000 000 $ (3)
Sean Monahan 4 700 000 $ (3)
Valeri Nichushkin 3 800 000 $ (4)
James van Riemsdyk 3 500 000 $ (2)
Tuukka Rask 2 800 000 $ (1)
Ben Chiarot 2 750 000 $ (4)
Mattias Ekholm 2 425 000 $ (1)
Nico Hischier 925 000 $ (3)
Sam Reinhart 925 000 $ (1)
Jordan Nolan 600 000 $ (1)
Mikael Backlund 600 000 $ (2)
Chris Conner 600 000 $ (1)
Colton Gillies 600 000 $ (2)
Chris Kelly 500 000 $ (1)
Fedor Tyutin 500 000 $ (1)
Alexei Emelin 500 000 $ (1)
Ben Lovejoy 500 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2018 : 59 000 000 $
Year 2019 : 32 150 000 $
Year 2020 : 28 650 000 $
Year 2021 : 12 775 000 $
Salary Average Commitment
Year 2018 : 20 475 000 $
Year 2019 : 11 625 000 $
Year 2020 : 9 625 000 $
Year 2021 : 6 775 000 $
Salary Cap with 1 Way Contract
Year 2018 : 59 000 000 $
Year 2019 : 32 150 000 $
Year 2020 : 27 450 000 $
Year 2021 : 11 575 000 $

Farm Players Salaries

Justin Abdelkader 350 000 $ (1)
Riley Sheahan 300 000 $ (3)
Nick Shore 200 000 $ (4)
Dustin Tokarski 157 500 $ (1)
Connor Murphy 150 000 $ (4)
Brady Skjei 92 500 $ (2)
Nick Schmaltz 92 500 $ (2)
David Clarkson 90 000 $ (1)
Anthony Duclair 89 400 $ (1)
Lee Stempniak 85 000 $ (1)
Kevin Fiala 83 300 $ (2)
Josh Morrissey 83 300 $ (2)
Josh Gratton 80 000 $ (1)
Triston Grant 75 000 $ (1)
Wojtek Wolski 70 000 $ (1)
Chris Thorburn 65 000 $ (1)
Dennis Seidenberg 55 000 $ (1)
Denis Shapavalov 50 000 $ (1)
Derek Joslin 50 000 $ (1)
Nikita Nesterov 50 000 $ (1)
Alexandre R. Picard 50 000 $ (1)
Total Farm Players21
Salary Commitment
Year 2018 : 2 318 500 $
Year 2019 : 1 001 600 $
Year 2020 : 650 000 $
Year 2021 : 350 000 $
Salary Average Commitment
Year 2018 : 1 477 500 $
Year 2019 : 560 600 $
Year 2020 : 209 000 $
Year 2021 : 135 000 $

Winnipeg



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 7000 - 90 $ - 5 585 - 79,79%
Level 2: 6000 - 57 $ - 4 634 - 77,23%
Level 3: 3000 - 33 $ - 2 262 - 75,40%
Level 4: 5000 - 18 $ - 3 991 - 79,81%
Luxury : 2000 - 195 $ - 1 500 - 75,00%
Total Capacity :23000
Team Popularity : 90,00%
Farm
Farm Level 1: 3000 - 35 $ - 2 319 - 77,30%
Farm Level 2: 4000 - 15 $ - 3 049 - 76,22%
Farm Total Capacity :7000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %17 971 - 78,13%
Average Income per Game1 446 880 $
Year to Date Revenue57 875 189 $
Farm
Home Games Left0
Average Attendance - %5 368 - 76,68%
Average Income per Game126 898 $
Year to Date Revenue5 202 820 $

Expense

Pro Players Total Salaries44 650 000 $
Farm Players Total Salaries2 362 350 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 250 000 $
Pro Year To Date Expenses49 805 498 $
Farm Year To Date Expenses2 788 403 $
Pro Salary Cap To Date49 805 498 $
Farm Salary Cap To Date2 788 403 $

Estimate

Pro Estimated Season Revenue1 446 880 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days6
Pro Expenses Per Days310 000 $
Pro Estimated Expenses1 860 000 $
Farm Remaining Season Days3
Farm Expenses Per Days22 270 $
Farm Estimated Expenses66 810 $
Estimated Season Expenses1 926 810 $
Season Salary Cap50 362 350 $
Estimate Under Maximum Salary Cap of 63 000 000 $12 637 650 $
Estimate Over Minimum Salary Cap of 30 000 000 $ 20 362 350 $
Current Bank Account35 914 839 $
Projected Bank Account35 434 909 $

Pro Players Salaries

Matt Duchene 5 000 000 $ (2)
Cam Talbot 5 000 000 $ (1)
Drew Stafford 3 750 000 $ (3)
Frans Nielsen 3 500 000 $ (1)
Ryan Spooner 2 900 000 $ (3)
Nail Yakupov 2 500 000 $ (3)
Teddy Purcell 2 500 000 $ (2)
Josh Gorges 2 000 000 $ (2)
Christian Folin 2 000 000 $ (5)
Alex Chiasson 2 000 000 $ (2)
James Wisniewski 2 000 000 $ (3)
Mark Borowiecki 1 925 000 $ (3)
Anton Lander 1 925 000 $ (2)
Andrew MacDonald 1 700 000 $ (2)
Jimmy Howard 1 400 000 $ (2)
Mark Fayne 1 200 000 $ (1)
Jacob De La Rose 925 000 $ (3)
Micheal Ferland 925 000 $ (3)
Jared McCann 750 000 $ (1)
Colin Wilson 750 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2018 : 44 650 000 $
Year 2019 : 34 200 000 $
Year 2020 : 18 525 000 $
Year 2021 : 3 600 000 $
Salary Average Commitment
Year 2018 : 20 750 000 $
Year 2019 : 18 450 000 $
Year 2020 : 7 175 000 $
Year 2021 : 600 000 $
Salary Cap with 1 Way Contract
Year 2018 : 44 650 000 $
Year 2019 : 34 200 000 $
Year 2020 : 16 925 000 $
Year 2021 : 2 000 000 $

Farm Players Salaries

Seth Griffith 329 200 $ (4)
Victor Rask 275 000 $ (4)
Jeff Zatkoff 150 000 $ (1)
Taylor Beck 150 000 $ (2)
Tyler Myers 100 000 $ (3)
Pavel Buchnevich 92 500 $ (2)
Danton Heinen 92 500 $ (3)
Malcolm Subban 92 500 $ (3)
Dylan Demelo 90 000 $ (3)
Anthony Beauvillier 83 300 $ (2)
Chris Bigras 83 300 $ (1)
Christian Fischer 81 500 $ (3)
Travis Hamonic 80 000 $ (2)
Joe Morrow 80 000 $ (1)
Jake Muzzin 75 000 $ (2)
Jesper Bratt 73 250 $ (3)
Matt Puempel 72 500 $ (2)
Denis Malgin 69 300 $ (3)
Scott Harrington 67 500 $ (3)
Chandler Stephenson 65 000 $ (3)
Jamie McGinn 60 000 $ (2)
Vince Hinostroza 50 000 $ (3)
Brendan Gaunce 50 000 $ (1)
Total Farm Players23
Salary Commitment
Year 2018 : 2 362 350 $
Year 2019 : 1 999 050 $
Year 2020 : 1 385 750 $
Year 2021 : 604 200 $
Salary Average Commitment
Year 2018 : 1 727 350 $
Year 2019 : 1 364 050 $
Year 2020 : 885 750 $
Year 2021 : 154 200 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 63 000 000 $
Available Cap Space

Over Minimum of
30 000 000 $

Pro Players

Farm Players

Total Players

Arizona 91 712 036 $ 62 910 800 $ 89 200 $ 32 910 800 $ 222143
Boston 25 480 730 $ 61 700 400 $ 1 299 600 $ 31 700 400 $ 202040
Caroline 69 953 882 $ 62 981 850 $ 18 150 $ 32 981 850 $ 202141
Chicago (2 208 625 $) 62 663 200 $ 336 800 $ 32 663 200 $ 222244
Colorado 19 061 346 $ 57 584 250 $ 5 415 750 $ 27 584 250 $ 212041
Dallas 74 686 385 $ 56 803 000 $ 6 197 000 $ 26 803 000 $ 212041
Detroit 106 057 840 $ 60 960 800 $ 2 039 200 $ 30 960 800 $ 222042
Edmonton 34 608 768 $ 56 265 050 $ 6 734 950 $ 26 265 050 $ 202040
Floride 19 311 362 $ 57 127 500 $ 5 872 500 $ 27 127 500 $ 202141
Los Angeles 41 552 196 $ 62 921 000 $ 79 000 $ 32 921 000 $ 212041
Montreal 55 890 231 $ 62 955 500 $ 44 500 $ 32 955 500 $ 202343
Nashville 9 013 156 $ 62 874 100 $ 125 900 $ 32 874 100 $ 222345
New York I 145 084 029 $ 58 918 800 $ 4 081 200 $ 28 918 800 $ 211940
New York R 97 235 187 $ 61 882 000 $ 1 118 000 $ 31 882 000 $ 212142
Philadelphie 35 280 451 $ 61 104 900 $ 1 895 100 $ 31 104 900 $ 202242
Pittsburgh 105 897 059 $ 62 662 900 $ 337 100 $ 32 662 900 $ 202141
San Jose 8 333 778 $ 57 456 250 $ 5 543 750 $ 27 456 250 $ 232043
Toronto 43 925 056 $ 62 678 550 $ 321 450 $ 32 678 550 $ 212041
Vancouver 36 998 585 $ 62 685 600 $ 314 400 $ 32 685 600 $ 202343
Vegas 48 048 257 $ 62 891 500 $ 108 500 $ 32 891 500 $ 232043
Washington 54 874 175 $ 62 818 500 $ 181 500 $ 32 818 500 $ 222143
Winnipeg 35 914 839 $ 50 362 350 $ 12 637 650 $ 20 362 350 $ 202343