Team FinanceLast Update - May 6, 2021 at 19:02
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

ANAHEIM



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $190 - 5,634 - 93.90%
Level 2: 6000 - $160 - 5,817 - 96.94%
Level 3: 2000 - $130 - 1,913 - 95.65%
Level 4: 4000 - $110 - 3,749 - 93.73%
Luxury : 1000 - $330 - 1,000 - 100.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left1
Average Attendance - %18,113 - 95.33%
Average Income per Game$2,845,513
Year to Date Revenue$113,820,527

Expense

Pro Players Total Salaries$67,175,006
Farm Players Total Salaries$871,583
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,618,156
Farm Year To Date Expenses$454,144
Pro Salary Cap To Date$66,722,716
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,845,513
Pro Remaining Season Days8
Pro Expenses Per Days$452,124
Pro Estimated Expenses$3,616,992
Farm Remaining Season Days15
Farm Expenses Per Days$5,604
Farm Estimated Expenses$84,060
Estimated Season Expenses$3,701,052
Season Salary Cap$67,175,006
Estimate Under Maximum Salary Cap of $80,000,000$12,824,994
Estimate Over Minimum Salary Cap of $48,000,000 $19,175,006
Current Bank Account$95,340,645
Projected Bank Account$94,485,106

Pro Players Salaries

Jakub Voracek $9,500,000 (4)
David Krejci $9,250,000 (2)
Henrik Lundqvist $7,000,000 (1)
John Tavares $5,750,000 (1)
Cam Talbot (1 Way Contract) $5,000,000 (2)
Brad Richardson $4,500,000 (1)
Leo Komarov $4,000,000 (1)
Milan Lucic $4,000,000 (3)
Joonas Donskoi $3,900,000 (3)
Korbinian Holzer $2,750,000 (2)
Zach Hyman $2,250,000 (3)
Mark Barberio $1,500,000 (3)
Tyler Motte $950,000 (1)
Dominik Kubalik $925,005 (2)
Dominic Toninato $925,000 (1)
Kiefer Sherwood $925,000 (1)
Neal Pionk $925,000 (2)
Conor Garland $775,000 (3)
Madison Bowey $750,000 (2)
Matt Roy $700,000 (2)
Vladislav Gavrikov $500,001 (2)
Mirco Mueller $400,000 (1)
Total Pro Players22
Salary Commitment
Year 2020 : $67,175,006
Year 2021 : $42,725,006
Year 2022 : $21,925,000
Year 2023 : $9,500,000
Salary Average Commitment
Year 2020 : $52,450,006
Year 2021 : $35,100,006
Year 2022 : $15,000,000
Year 2023 : $9,500,000
Salary Cap with 1 Way Contract
Year 2020 : $67,175,006
Year 2021 : $42,725,006
Year 2022 : $21,925,000
Year 2023 : $9,500,000

Farm Players Salaries

Jonathan Ericsson $350,000 (1)
Casey DeSmith $125,000 (3)
Steven Kampfer $120,000 (2)
Nicholas Caamano $73,833 (2)
Dominik Simon $70,000 (1)
Andy Andreoff $67,750 (2)
Jordan Szwarz $65,000 (1)
Total Farm Players7
Salary Commitment
Year 2020 : $871,583
Year 2021 : $386,583
Year 2022 : $125,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $668,833
Year 2021 : $318,833
Year 2022 : $125,000
Year 2023 : $0

ARIZONA



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $200 - 5,685 - 94.76%
Level 2: 6000 - $175 - 5,679 - 94.65%
Level 3: 2000 - $150 - 1,826 - 91.29%
Level 4: 4000 - $100 - 3,652 - 91.31%
Luxury : 1000 - $325 - 966 - 96.65%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left2
Average Attendance - %17,809 - 93.73%
Average Income per Game$2,782,390
Year to Date Revenue$108,513,225

Expense

Pro Players Total Salaries$55,081,666
Farm Players Total Salaries$1,624,914
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,992,520
Farm Year To Date Expenses$1,598,290
Pro Salary Cap To Date$67,097,095
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,564,781
Pro Remaining Season Days8
Pro Expenses Per Days$373,083
Pro Estimated Expenses$2,984,664
Farm Remaining Season Days15
Farm Expenses Per Days$10,312
Farm Estimated Expenses$154,680
Estimated Season Expenses$3,139,344
Season Salary Cap$55,081,666
Estimate Under Maximum Salary Cap of $80,000,000$24,918,334
Estimate Over Minimum Salary Cap of $48,000,000 $7,081,666
Current Bank Account$104,925,061
Projected Bank Account$107,350,498

Pro Players Salaries

Jeff Skinner $9,000,000 (3)
Braden Holtby $6,300,000 (4)
Ian Cole $6,250,000 (4)
Taylor Hall $6,000,000 (2)
Shayne Gostisbehere $4,500,000 (4)
Derek Ryan $4,500,000 (2)
Brett Pesce $4,025,000 (2)
Oskar Sundqvist $2,750,000 (1)
Alex Galchenyuk $1,050,000 (4)
Elias Pettersson $925,000 (2)
Ilya Samsonov $925,000 (3)
David Kampf $925,000 (1)
Alexander Kerfoot $925,000 (2)
Christian Fischer $900,000 (1)
Andrei Svechnikov $875,000 (2)
Sam Steel $863,333 (2)
Trevor Moore $775,000 (2)
Colton White $728,333 (1)
Nico Sturm $725,000 (2)
Ethan Bear $720,000 (4)
Caleb Jones $720,000 (1)
Oscar Dansk $700,000 (1)
Total Pro Players22
Salary Commitment
Year 2020 : $55,081,666
Year 2021 : $48,358,333
Year 2022 : $28,745,000
Year 2023 : $18,820,000
Salary Average Commitment
Year 2020 : $29,936,666
Year 2021 : $27,563,333
Year 2022 : $13,475,000
Year 2023 : $12,550,000
Salary Cap with 1 Way Contract
Year 2020 : $55,081,666
Year 2021 : $48,358,333
Year 2022 : $28,745,000
Year 2023 : $18,820,000

Farm Players Salaries

Nicolas Aube-Kubel $107,500 (3)
Ville Heinola $92,500 (3)
Dennis Gilbert $92,500 (2)
Tobias Bjornfot $92,500 (3)
Travis Dermott $92,500 (2)
Taro Hirose $92,500 (1)
Josh Mahura $87,500 (2)
Carl Grundstrom $87,500 (2)
Dennis Cholowski $87,500 (2)
Ryan MacInnis $87,413 (2)
Kevin Stenlund $86,417 (1)
Zach Senyshyn $86,333 (1)
Jayce Hawryluk $80,000 (3)
Mikhail Vorobyev $78,417 (1)
Cale Fleury $77,167 (3)
Adam Brooks $75,917 (2)
Carl Dahlstrom $74,250 (1)
Colin Delia $74,250 (1)
Joel L'Esperance $72,250 (1)
Total Farm Players19
Salary Commitment
Year 2020 : $1,624,913
Year 2021 : $1,060,496
Year 2022 : $449,667
Year 2023 : $0
Salary Average Commitment
Year 2020 : $1,437,413
Year 2021 : $872,996
Year 2022 : $262,167
Year 2023 : $0

BOSTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 6000 - $192 - 5,799 - 96.65%
Level 2: 6000 - $159 - 5,854 - 97.56%
Level 3: 2000 - $125 - 1,940 - 96.99%
Level 4: 4000 - $99 - 3,967 - 99.18%
Luxury : 1000 - $389 - 848 - 84.85%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left1
Average Attendance - %18,408 - 96.89%
Average Income per Game$2,853,188
Year to Date Revenue$114,127,505

Expense

Pro Players Total Salaries$78,947,501
Farm Players Total Salaries$2,153,958
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$74,766,634
Farm Year To Date Expenses$1,966,044
Pro Salary Cap To Date$72,871,194
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,853,188
Pro Remaining Season Days8
Pro Expenses Per Days$529,069
Pro Estimated Expenses$4,232,552
Farm Remaining Season Days15
Farm Expenses Per Days$13,618
Farm Estimated Expenses$204,270
Estimated Season Expenses$4,436,822
Season Salary Cap$78,947,501
Estimate Under Maximum Salary Cap of $80,000,000$1,052,499
Estimate Over Minimum Salary Cap of $48,000,000 $30,947,501
Current Bank Account$57,040,845
Projected Bank Account$55,457,211

Pro Players Salaries

Ryan Getzlaf $10,000,000 (2)
Zach Parise $9,000,000 (2)
Dustin Brown $7,875,000 (2)
Darren Helm $5,500,000 (2)
Jaden Schwartz $5,350,000 (4)
Shea Theodore $5,200,000 (2)
Victor Hedman $5,000,000 (1)
Danny DeKeyser $4,500,000 (4)
Aleksander Barkov $4,500,000 (1)
Jake Allen $4,350,000 (2)
Zdeno Chara $4,000,000 (1)
Joel Edmundson $3,500,000 (4)
Ben Hutton $1,500,000 (4)
Robin Lehner $1,500,000 (2)
Robert Hagg $975,000 (1)
Sebastian Aho $975,000 (1)
Jakub Vrana $975,000 (1)
Jacob Larsson $950,000 (1)
Kirby Dach $925,001 (3)
Kailer Yamamoto $925,000 (2)
Teddy Blueger $750,000 (2)
Erik Cernak $697,500 (1)
Total Pro Players22
Salary Commitment
Year 2020 : $78,947,501
Year 2021 : $60,875,001
Year 2022 : $15,775,001
Year 2023 : $14,850,000
Salary Average Commitment
Year 2020 : $50,197,501
Year 2021 : $44,575,001
Year 2022 : $5,425,001
Year 2023 : $4,500,000
Salary Cap with 1 Way Contract
Year 2020 : $78,947,501
Year 2021 : $60,875,001
Year 2022 : $15,775,001
Year 2023 : $14,850,000

Farm Players Salaries

Justin Abdelkader $600,000 (2)
Victor Rask $400,000 (4)
Colin Miller $387,500 (4)
Matt Benning $100,000 (1)
Anthony Stolarz $97,500 (1)
Dylan Sikura $92,500 (2)
Klim Kostin $86,333 (3)
Tom Kuhnhackl $85,000 (3)
Anthony Angello $83,375 (2)
Gustav Lindstrom $77,583 (3)
William Lagesson $74,167 (2)
Alex Lyon $70,000 (4)
Total Farm Players12
Salary Commitment
Year 2020 : $2,153,958
Year 2021 : $1,956,458
Year 2022 : $1,106,416
Year 2023 : $857,500
Salary Average Commitment
Year 2020 : $1,013,958
Year 2021 : $1,013,958
Year 2022 : $163,916
Year 2023 : $0

BUFFALO



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - $191 - 5,901 - 98.34%
Level 2: 6000 - $160 - 5,958 - 99.30%
Level 3: 2000 - $120 - 1,992 - 99.60%
Level 4: 4000 - $98 - 3,970 - 99.25%
Luxury : 1000 - $341 - 997 - 99.74%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left1
Average Attendance - %18,818 - 99.04%
Average Income per Game$2,887,978
Year to Date Revenue$115,519,128

Expense

Pro Players Total Salaries$61,525,000
Farm Players Total Salaries$1,749,917
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$63,797,853
Farm Year To Date Expenses$1,194,995
Pro Salary Cap To Date$61,902,413
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,887,978
Pro Remaining Season Days8
Pro Expenses Per Days$415,196
Pro Estimated Expenses$3,321,568
Farm Remaining Season Days15
Farm Expenses Per Days$11,093
Farm Estimated Expenses$166,395
Estimated Season Expenses$3,487,963
Season Salary Cap$61,525,000
Estimate Under Maximum Salary Cap of $80,000,000$18,475,000
Estimate Over Minimum Salary Cap of $48,000,000 $13,525,000
Current Bank Account$100,291,367
Projected Bank Account$99,691,382

Pro Players Salaries

Patrice Bergeron $8,875,000 (2)
P.K. Subban $7,000,000 (3)
Evgenii Dadonov $6,990,000 (4)
Esa Lindell $5,800,000 (1)
Chris Tanev $5,500,000 (4)
Connor Brown $3,600,000 (1)
Seth Jones $3,500,000 (1)
Andrei Vasilevskiy $3,500,000 (1)
Patrik Nemeth $3,000,000 (3)
Andrew Mangiapane $2,425,000 (3)
Johan Larsson $1,550,000 (3)
Mark Jankowski $975,000 (1)
Joel Eriksson Ek $975,000 (1)
Artturi Lehkonen $975,000 (1)
Tyler Bertuzzi $975,000 (1)
Pierre-Luc Dubois $925,000 (2)
Henri Jokiharju $925,000 (2)
Brady Tkachuk $925,000 (2)
Dillon Dube $875,000 (2)
Kevin Labanc $850,000 (1)
Maxime Lajoie $710,000 (2)
Jack Campbell $675,000 (3)
Total Pro Players22
Salary Commitment
Year 2020 : $61,525,000
Year 2021 : $40,375,000
Year 2022 : $27,140,000
Year 2023 : $12,490,000
Salary Average Commitment
Year 2020 : $37,150,000
Year 2021 : $32,725,000
Year 2022 : $19,490,000
Year 2023 : $12,490,000
Salary Cap with 1 Way Contract
Year 2020 : $61,525,000
Year 2021 : $40,375,000
Year 2022 : $27,140,000
Year 2023 : $12,490,000

Farm Players Salaries

Jonathan Quick $675,000 (1)
Jon Gillies $97,500 (1)
Ryan Poehling $92,500 (1)
Blake Lizotte $92,500 (1)
Lawrence Pilut $92,500 (1)
Lias Andersson $92,500 (2)
Nikolay Goldobin $90,000 (3)
Brendan Guhle $80,000 (4)
Rudolfs Balcers $75,917 (1)
Aleksi Saarela $75,333 (3)
Filip Chlapik $74,250 (2)
Kyle Capobianco $74,250 (2)
Daniel Carr $70,000 (3)
Matt Luff $67,667 (1)
Total Farm Players14
Salary Commitment
Year 2020 : $1,749,917
Year 2021 : $556,333
Year 2022 : $315,333
Year 2023 : $80,000
Salary Average Commitment
Year 2020 : $834,917
Year 2021 : $316,333
Year 2022 : $75,333
Year 2023 : $0

CALGARY



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $192 - 5,687 - 94.79%
Level 2: 6000 - $157 - 5,809 - 96.81%
Level 3: 2000 - $129 - 1,818 - 90.92%
Level 4: 4000 - $82 - 4,000 - 100.00%
Luxury : 1000 - $322 - 994 - 99.39%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left1
Average Attendance - %18,308 - 96.36%
Average Income per Game$2,708,181
Year to Date Revenue$108,327,250

Expense

Pro Players Total Salaries$51,600,835
Farm Players Total Salaries$605,167
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$49,245,084
Farm Year To Date Expenses$569,905
Pro Salary Cap To Date$47,349,648
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,708,181
Pro Remaining Season Days8
Pro Expenses Per Days$350,332
Pro Estimated Expenses$2,802,656
Farm Remaining Season Days15
Farm Expenses Per Days$3,939
Farm Estimated Expenses$59,085
Estimated Season Expenses$2,861,741
Season Salary Cap$51,600,835
Estimate Under Maximum Salary Cap of $80,000,000$28,399,165
Estimate Over Minimum Salary Cap of $48,000,000 $3,600,835
Current Bank Account$84,383,858
Projected Bank Account$84,230,298

Pro Players Salaries

Devan Dubnyk $9,900,000 (1)
Alex Steen $6,500,000 (1)
Craig Anderson $4,800,000 (1)
Micheal Haley $4,500,000 (1)
Andrew Ladd $4,500,000 (1)
Devin Shore $2,300,000 (4)
Mattias Janmark $2,250,000 (4)
John Moore $2,000,000 (1)
Scott Wilson $1,050,000 (3)
Christian Dvorak $975,000 (1)
Nick Schmaltz $975,000 (1)
Emil Bemstrom $925,001 (2)
Adam Fox $925,000 (3)
Rhett Gardner $925,000 (2)
Martin Necas $925,000 (2)
Dominik Kahun $925,000 (1)
Jordan Gross $925,000 (2)
Mackenzie MacEachern $900,000 (4)
Brandon Hagel $880,833 (2)
Ondrej Kase $850,000 (1)
Nicolas Hague $791,668 (2)
Kale Clague $761,666 (3)
Austin Poganski $750,000 (3)
Jake Bischoff $716,667 (1)
Brandon Pirri $650,000 (2)
Total Pro Players25
Salary Commitment
Year 2020 : $51,600,835
Year 2021 : $14,959,168
Year 2022 : $8,936,666
Year 2023 : $5,450,000
Salary Average Commitment
Year 2020 : $39,550,836
Year 2021 : $8,459,169
Year 2022 : $2,436,667
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $51,600,835
Year 2021 : $14,959,168
Year 2022 : $8,936,666
Year 2023 : $5,450,000

Farm Players Salaries

Mark Letestu $400,000 (1)
Adam Werner $84,250 (2)
Jonas Johansson $75,917 (2)
Dustin Tokarski $45,000 (1)
Total Farm Players4
Salary Commitment
Year 2020 : $605,167
Year 2021 : $160,167
Year 2022 : $0
Year 2023 : $0
Salary Average Commitment
Year 2020 : $529,250
Year 2021 : $84,250
Year 2022 : $0
Year 2023 : $0

CAROLINE



Arena Capacity - Ticket Price
Attendance - %

Arena NameEntertainment Arena
Level 1: 6000 - $181 - 5,574 - 92.91%
Level 2: 6000 - $151 - 5,542 - 92.36%
Level 3: 2000 - $116 - 1,813 - 90.65%
Level 4: 4000 - $94 - 3,492 - 87.31%
Luxury : 1000 - $308 - 928 - 92.81%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left2
Average Attendance - %17,350 - 91.32%
Average Income per Game$2,800,975
Year to Date Revenue$109,238,010

Expense

Pro Players Total Salaries$50,088,340
Farm Players Total Salaries$530,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$49,369,028
Farm Year To Date Expenses$513,481
Pro Salary Cap To Date$47,473,592
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,601,949
Pro Remaining Season Days8
Pro Expenses Per Days$340,447
Pro Estimated Expenses$2,723,576
Farm Remaining Season Days15
Farm Expenses Per Days$3,469
Farm Estimated Expenses$52,035
Estimated Season Expenses$2,775,611
Season Salary Cap$50,088,340
Estimate Under Maximum Salary Cap of $80,000,000$29,911,660
Estimate Over Minimum Salary Cap of $48,000,000 $2,088,340
Current Bank Account$80,272,177
Projected Bank Account$83,098,515

Pro Players Salaries

Jack Eichel $10,000,000 (4)
Leon Draisaitl $8,500,000 (2)
Jake Gardiner $4,050,000 (2)
Cory Schneider $4,050,000 (2)
Trevor Lewis $4,000,000 (2)
Alex Biega $2,500,000 (2)
Trevor van Riemsdyk $2,300,000 (2)
Brandon Manning $2,250,000 (2)
Dale Weise $1,600,000 (2)
Mikkel Boedker $1,600,000 (1)
Zach Trotman $1,000,000 (2)
Brett Ritchie $1,000,000 (4)
Liam Foudy $925,000 (3)
Barrett Hayton $894,169 (3)
Gilles Senn $817,500 (2)
Roope Hintz $811,667 (1)
J.C. Beaudin $765,002 (2)
Tobias Rieder $700,000 (4)
Tyler Lewington $675,000 (1)
Nathan Gerbe $650,000 (2)
Joel Kellman $500,002 (1)
Kevin Connauton $500,000 (1)
Total Pro Players22
Salary Commitment
Year 2020 : $50,088,340
Year 2021 : $46,001,671
Year 2022 : $13,519,169
Year 2023 : $11,700,000
Salary Average Commitment
Year 2020 : $36,971,673
Year 2021 : $34,301,671
Year 2022 : $1,819,169
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $50,088,340
Year 2021 : $46,001,671
Year 2022 : $13,519,169
Year 2023 : $11,700,000

Farm Players Salaries

Brian Gibbons $400,000 (1)
T.J. Tynan $80,000 (3)
David Ayres $50,000 (1)
Total Farm Players3
Salary Commitment
Year 2020 : $530,000
Year 2021 : $80,000
Year 2022 : $80,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $520,000
Year 2021 : $70,000
Year 2022 : $70,000
Year 2023 : $0

CHICAGO



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $195 - 5,848 - 97.47%
Level 2: 6000 - $165 - 5,770 - 96.17%
Level 3: 2000 - $160 - 1,824 - 91.22%
Level 4: 4000 - $100 - 3,919 - 97.97%
Luxury : 1000 - $345 - 970 - 96.96%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left1
Average Attendance - %18,331 - 96.48%
Average Income per Game$2,919,349
Year to Date Revenue$116,773,950

Expense

Pro Players Total Salaries$79,906,476
Farm Players Total Salaries$399,912
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$77,362,639
Farm Year To Date Expenses$412,864
Pro Salary Cap To Date$75,467,231
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,919,349
Pro Remaining Season Days8
Pro Expenses Per Days$535,336
Pro Estimated Expenses$4,282,688
Farm Remaining Season Days15
Farm Expenses Per Days$2,656
Farm Estimated Expenses$39,840
Estimated Season Expenses$4,322,528
Season Salary Cap$79,906,476
Estimate Under Maximum Salary Cap of $80,000,000$93,524
Estimate Over Minimum Salary Cap of $48,000,000 $31,906,476
Current Bank Account$27,713,197
Projected Bank Account$26,310,018

Pro Players Salaries

Brad Marchand $8,500,000 (2)
Sidney Crosby $7,525,000 (3)
Ryan McDonagh $7,500,000 (4)
Kris Letang $7,500,000 (2)
Alexander Radulov $6,501,000 (2)
Mark Scheifele $6,125,000 (3)
Mika Zibanejad $5,350,000 (3)
Derek Stepan $4,500,000 (1)
Erik Gudbranson $4,000,000 (2)
John Carlson $3,750,000 (1)
Brandon Tanev $3,500,000 (3)
Colton Sissons $2,857,143 (1)
Hampus Lindholm $2,500,000 (1)
Jacob Markstrom $1,800,000 (1)
Jakob Silfverberg $1,800,000 (1)
Ivan Barbashev $1,475,000 (3)
Brenden Dillon $1,000,000 (1)
Matthew Tkachuk $975,000 (1)
Ryan Miller (1 Way Contract) $775,000 (1)
Riley Stillman $773,333 (2)
Tyler Graovac $700,000 (4)
Jani Hakanpaa $500,000 (3)
Total Pro Players22
Salary Commitment
Year 2020 : $79,906,476
Year 2021 : $59,949,333
Year 2022 : $32,675,000
Year 2023 : $8,200,000
Salary Average Commitment
Year 2020 : $46,479,611
Year 2021 : $42,799,333
Year 2022 : $15,525,000
Year 2023 : $7,500,000
Salary Cap with 1 Way Contract
Year 2020 : $79,906,476
Year 2021 : $59,949,333
Year 2022 : $32,675,000
Year 2023 : $8,200,000

Farm Players Salaries

Lucas Wallmark $95,000 (1)
Evgeny Svechnikov $87,413 (4)
Nic Petan $77,500 (2)
Logan Shaw $72,500 (4)
Christopher Gibson $67,500 (2)
Total Farm Players5
Salary Commitment
Year 2020 : $399,912
Year 2021 : $304,912
Year 2022 : $159,912
Year 2023 : $159,912
Salary Average Commitment
Year 2020 : $67,500
Year 2021 : $67,500
Year 2022 : $0
Year 2023 : $0

COLORADO



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $192 - 5,690 - 94.83%
Level 2: 6000 - $160 - 5,744 - 95.74%
Level 3: 2000 - $120 - 1,941 - 97.04%
Level 4: 4000 - $100 - 3,808 - 95.19%
Luxury : 1000 - $317 - 969 - 96.86%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left2
Average Attendance - %18,151 - 95.53%
Average Income per Game$2,897,181
Year to Date Revenue$112,990,061

Expense

Pro Players Total Salaries$78,377,500
Farm Players Total Salaries$1,901,084
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$76,061,055
Farm Year To Date Expenses$1,766,414
Pro Salary Cap To Date$74,165,615
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,794,362
Pro Remaining Season Days8
Pro Expenses Per Days$525,343
Pro Estimated Expenses$4,202,744
Farm Remaining Season Days15
Farm Expenses Per Days$12,038
Farm Estimated Expenses$180,570
Estimated Season Expenses$4,383,314
Season Salary Cap$78,377,500
Estimate Under Maximum Salary Cap of $80,000,000$1,622,500
Estimate Over Minimum Salary Cap of $48,000,000 $30,377,500
Current Bank Account$75,997,614
Projected Bank Account$77,408,662

Pro Players Salaries

Connor McDavid $12,500,000 (4)
Vladimir Tarasenko $7,500,000 (2)
Alec Martinez $6,000,000 (2)
Jeff Petry $5,500,000 (1)
Loui Eriksson $5,000,000 (2)
Alexander Wennberg $4,900,000 (2)
Jordie Benn $4,755,000 (2)
Michael Grabner $4,500,000 (1)
Jonas Brodin $4,166,667 (4)
Niklas Hjalmarsson $3,500,000 (2)
Philipp Grubauer $3,333,333 (2)
Adam Lowry $2,916,667 (4)
Pavel Zacha $2,250,000 (4)
Tyler Ennis $2,000,000 (4)
Josh Anderson $1,850,000 (1)
Scott Harrington $1,633,333 (4)
Patrick Marleau $1,500,000 (1)
Nick Paul $1,350,000 (2)
Lawson Crouse $975,000 (1)
Danton Heinen $850,000 (1)
Martin Marincin $700,000 (3)
Mackenzie Blackwood $697,500 (1)
Total Pro Players22
Salary Commitment
Year 2020 : $78,377,500
Year 2021 : $62,505,000
Year 2022 : $26,166,667
Year 2023 : $25,466,667
Salary Average Commitment
Year 2020 : $57,952,500
Year 2021 : $39,755,000
Year 2022 : $2,000,000
Year 2023 : $2,000,000
Salary Cap with 1 Way Contract
Year 2020 : $78,377,500
Year 2021 : $62,505,000
Year 2022 : $26,166,667
Year 2023 : $25,466,667

Farm Players Salaries

Radim Simek $225,000 (4)
Rocco Grimaldi $200,000 (4)
Nic Dowd $120,000 (1)
Cody Goloubef $100,000 (2)
Spencer Martin $97,500 (1)
Max Veronneau $92,500 (1)
Tage Thompson $92,500 (2)
Jake Walman $92,500 (2)
Jake Evans $92,500 (2)
Drake Batherson $87,500 (2)
Michael McLeod $87,500 (2)
Alexander Volkov $86,417 (3)
Lean Bergmann $83,667 (2)
Dryden Hunt $81,750 (2)
Mason Marchment $76,750 (1)
John Hayden $75,000 (4)
Andrew Agozzino $70,000 (2)
Jonny Brodzinski $70,000 (4)
Anton Blidh $70,000 (1)
Total Farm Players19
Salary Commitment
Year 2020 : $1,901,084
Year 2021 : $1,444,334
Year 2022 : $656,417
Year 2023 : $570,000
Salary Average Commitment
Year 2020 : $1,071,084
Year 2021 : $804,334
Year 2022 : $86,417
Year 2023 : $0

COLUMBUS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $193 - 5,184 - 86.40%
Level 2: 6000 - $175 - 4,660 - 77.66%
Level 3: 2000 - $145 - 1,417 - 70.83%
Level 4: 4000 - $135 - 2,330 - 58.26%
Luxury : 1000 - $375 - 799 - 79.87%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left1
Average Attendance - %14,389 - 75.73%
Average Income per Game$2,786,775
Year to Date Revenue$111,471,015

Expense

Pro Players Total Salaries$52,294,758
Farm Players Total Salaries$1,301,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$51,976,378
Farm Year To Date Expenses$1,216,898
Pro Salary Cap To Date$50,080,997
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,786,775
Pro Remaining Season Days8
Pro Expenses Per Days$354,868
Pro Estimated Expenses$2,838,944
Farm Remaining Season Days15
Farm Expenses Per Days$8,289
Farm Estimated Expenses$124,335
Estimated Season Expenses$2,963,279
Season Salary Cap$52,294,758
Estimate Under Maximum Salary Cap of $80,000,000$27,705,242
Estimate Over Minimum Salary Cap of $48,000,000 $4,294,758
Current Bank Account$103,832,774
Projected Bank Account$103,656,270

Pro Players Salaries

Cam Fowler $6,500,000 (3)
Derick Brassard $6,500,000 (2)
Matt Murray $6,250,000 (1)
Colin White $4,750,000 (4)
Colin Wilson $4,500,000 (3)
Nick Bjugstad $4,100,000 (3)
Robby Fabbri $2,950,000 (3)
Mark Pysyk $2,733,333 (2)
Teuvo Teravainen $1,600,000 (1)
Nick Ritchie $1,498,925 (3)
Antoine Roussel $1,000,000 (4)
Andrew Copp $1,000,000 (1)
Mikhail Sergachev $975,000 (1)
Denis Gurianov $975,000 (1)
Mario Ferraro $925,001 (2)
Rasmus Dahlin $925,000 (2)
Jordan Greenway $900,000 (2)
Robert Thomas $894,166 (2)
Brendan Lemieux $892,500 (2)
Calvin Petersen $858,333 (2)
Marcus Pettersson $825,000 (2)
Vince Dunn $742,500 (2)
Total Pro Players22
Salary Commitment
Year 2020 : $52,294,758
Year 2021 : $41,494,758
Year 2022 : $25,298,925
Year 2023 : $5,750,000
Salary Average Commitment
Year 2020 : $23,620,833
Year 2021 : $21,695,833
Year 2022 : $5,500,000
Year 2023 : $1,000,000
Salary Cap with 1 Way Contract
Year 2020 : $52,294,758
Year 2021 : $41,494,758
Year 2022 : $25,298,925
Year 2023 : $5,750,000

Farm Players Salaries

Eric Comrie $97,500 (1)
Alex Nedeljkovic $97,500 (1)
Joel Kiviranta $92,500 (1)
Troy Terry $92,500 (2)
Logan Brown $92,500 (2)
Gabriel Vilardi $89,417 (3)
Martin Kaut $89,417 (3)
Mitchell Stephens $83,333 (2)
Noah Gregor $76,833 (2)
Karson Kuhlman $75,000 (1)
Daniel Sprong $75,000 (2)
Jaret Anderson-Dolan $74,750 (2)
Connor Clifton $72,500 (1)
Zach Whitecloud $72,500 (4)
Phillip Di Giuseppe $70,000 (1)
Joel Persson $50,000 (1)
Total Farm Players16
Salary Commitment
Year 2020 : $1,301,250
Year 2021 : $746,250
Year 2022 : $251,334
Year 2023 : $72,500
Salary Average Commitment
Year 2020 : $963,750
Year 2021 : $673,750
Year 2022 : $178,834
Year 2023 : $0

DALLAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $200 - 5,348 - 89.13%
Level 2: 6000 - $175 - 4,973 - 82.89%
Level 3: 2000 - $150 - 1,505 - 75.24%
Level 4: 4000 - $100 - 3,612 - 90.30%
Luxury : 1000 - $325 - 950 - 94.97%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left1
Average Attendance - %16,387 - 86.25%
Average Income per Game$2,919,372
Year to Date Revenue$116,774,871

Expense

Pro Players Total Salaries$79,759,166
Farm Players Total Salaries$1,009,675
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,295,007
Farm Year To Date Expenses$538,197
Pro Salary Cap To Date$71,399,615
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,919,372
Pro Remaining Season Days8
Pro Expenses Per Days$534,374
Pro Estimated Expenses$4,274,992
Farm Remaining Season Days15
Farm Expenses Per Days$6,467
Farm Estimated Expenses$97,005
Estimated Season Expenses$4,371,997
Season Salary Cap$79,759,166
Estimate Under Maximum Salary Cap of $80,000,000$240,834
Estimate Over Minimum Salary Cap of $48,000,000 $31,759,166
Current Bank Account$12,941,028
Projected Bank Account$11,488,403

Pro Players Salaries

Jamie Benn $11,500,000 (3)
Alexander Edler $9,995,000 (2)
Joe Pavelski $9,000,000 (1)
Carl Soderberg $6,750,000 (2)
Tyler Bozak $6,500,000 (1)
Brandon Sutter $6,250,000 (4)
Nick Leddy $5,500,000 (2)
Marc Staal $4,500,000 (2)
Jimmy Howard (1 Way Contract) $3,750,000 (2)
Marcus Johansson $3,000,000 (1)
Calle Jarnkrok $2,000,000 (3)
Adam Henrique $1,800,000 (1)
Richard Panik $1,700,000 (1)
Craig Smith $1,600,000 (1)
Travis Hamonic $1,000,000 (1)
Nick Jensen $812,500 (2)
Carl Gunnarsson $800,000 (1)
Connor Bunnaman $736,666 (3)
Austin Czarnik $725,000 (4)
Joakim Ryan $700,000 (4)
Pavel Francouz $690,000 (1)
Cameron Gaunce $450,000 (1)
Total Pro Players22
Salary Commitment
Year 2020 : $79,759,166
Year 2021 : $53,219,166
Year 2022 : $21,911,666
Year 2023 : $7,675,000
Salary Average Commitment
Year 2020 : $68,795,277
Year 2021 : $49,794,166
Year 2022 : $18,486,666
Year 2023 : $6,250,000
Salary Cap with 1 Way Contract
Year 2020 : $79,759,166
Year 2021 : $53,219,166
Year 2022 : $21,911,666
Year 2023 : $7,675,000

Farm Players Salaries

Jonathan Bernier $200,000 (3)
Luca Sbisa $200,000 (1)
Marcus Sorensen $150,000 (3)
Jujhar Khaira $120,000 (2)
Peter Cehlarik $97,500 (1)
Valentin Zykov $95,000 (1)
Sheldon Dries $77,175 (1)
Chase De Leo $70,000 (3)
Total Farm Players8
Salary Commitment
Year 2020 : $1,009,675
Year 2021 : $540,000
Year 2022 : $420,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $200,000
Year 2021 : $200,000
Year 2022 : $200,000
Year 2023 : $0

DETROIT



Arena Capacity - Ticket Price
Attendance - %

Arena NameJos Louis Arena
Level 1: 6000 - $200 - 5,336 - 88.94%
Level 2: 6000 - $170 - 5,082 - 84.70%
Level 3: 2000 - $120 - 1,859 - 92.93%
Level 4: 4000 - $100 - 3,569 - 89.24%
Luxury : 1000 - $375 - 822 - 82.18%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left1
Average Attendance - %16,668 - 87.73%
Average Income per Game$2,892,974
Year to Date Revenue$115,718,952

Expense

Pro Players Total Salaries$55,277,499
Farm Players Total Salaries$2,038,083
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$54,296,370
Farm Year To Date Expenses$1,954,042
Pro Salary Cap To Date$52,400,930
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,892,974
Pro Remaining Season Days8
Pro Expenses Per Days$374,363
Pro Estimated Expenses$2,994,904
Farm Remaining Season Days15
Farm Expenses Per Days$12,894
Farm Estimated Expenses$193,410
Estimated Season Expenses$3,188,314
Season Salary Cap$55,277,499
Estimate Under Maximum Salary Cap of $80,000,000$24,722,501
Estimate Over Minimum Salary Cap of $48,000,000 $7,277,499
Current Bank Account$107,106,188
Projected Bank Account$106,810,848

Pro Players Salaries

Josh Morrissey $6,250,000 (2)
Filip Forsberg $6,000,000 (1)
Jonathan Drouin $5,500,000 (2)
Noah Hanifin $4,950,000 (4)
Thomas Greiss $4,500,000 (2)
Viktor Arvidsson $4,250,000 (4)
Sean Monahan $3,750,000 (1)
Jared McCann $2,940,000 (3)
Miles Wood $2,750,000 (3)
Joel Armia $2,600,000 (4)
Jake Virtanen $2,550,000 (4)
Mathew Barzal $975,000 (1)
Jakob Chychrun $975,000 (1)
Cale Makar $975,000 (3)
Oskar Lindblom $925,000 (2)
Luke Kunin $925,000 (2)
Jimmy Vesey $900,000 (4)
Samuel Girard $742,500 (2)
Carter Hart $730,833 (2)
Jonas Siegenthaler $714,166 (1)
Michael Amadio $700,000 (3)
Josh Brown $675,000 (1)
Total Pro Players22
Salary Commitment
Year 2020 : $55,277,499
Year 2021 : $42,188,333
Year 2022 : $22,615,000
Year 2023 : $15,250,000
Salary Average Commitment
Year 2020 : $16,518,333
Year 2021 : $14,204,167
Year 2022 : $880,834
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $55,277,499
Year 2021 : $42,188,333
Year 2022 : $22,615,000
Year 2023 : $15,250,000

Farm Players Salaries

Derrick Pouliot $110,000 (1)
Tyson Jost $97,500 (1)
Pontus Aberg $97,500 (1)
Casey Mittelstadt $92,500 (2)
Conor Timmins $92,500 (3)
Filip Chytil $92,500 (2)
Dylan Gambrell $92,500 (1)
Egor Korshkov $92,500 (1)
Adam Gaudette $90,000 (1)
Eetu Luostarinen $89,750 (3)
Noah Dobson $89,417 (3)
Filip Zadina $87,500 (2)
Max Jones $86,333 (2)
Markus Nutivaara $85,000 (1)
Libor Hajek $83,333 (2)
Martin Fehervary $80,584 (3)
Austin Wagner $75,917 (1)
Adin Hill $74,250 (2)
Alexandre Carrier $73,333 (4)
Christian Jaros $73,000 (2)
Timothy Gettinger $73,000 (2)
Matthew Highmore $72,500 (3)
Anthony Richard $68,833 (1)
Philippe Myers $67,833 (1)
Total Farm Players24
Salary Commitment
Year 2020 : $2,038,082
Year 2021 : $1,160,499
Year 2022 : $498,083
Year 2023 : $73,333
Salary Average Commitment
Year 2020 : $1,612,249
Year 2021 : $1,014,666
Year 2022 : $352,250
Year 2023 : $0

EDMONTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Center
Level 1: 6000 - $180 - 6,000 - 100.00%
Level 2: 6000 - $147 - 6,000 - 100.00%
Level 3: 2000 - $115 - 2,000 - 100.00%
Level 4: 4000 - $90 - 4,000 - 100.00%
Luxury : 1000 - $315 - 1,000 - 100.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left2
Average Attendance - %19,000 - 100.00%
Average Income per Game$2,389,357
Year to Date Revenue$93,184,920

Expense

Pro Players Total Salaries$78,688,000
Farm Players Total Salaries$490,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,960,548
Farm Year To Date Expenses$466,755
Pro Salary Cap To Date$72,065,108
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,778,714
Pro Remaining Season Days8
Pro Expenses Per Days$527,373
Pro Estimated Expenses$4,218,984
Farm Remaining Season Days15
Farm Expenses Per Days$3,219
Farm Estimated Expenses$48,285
Estimated Season Expenses$4,267,269
Season Salary Cap$78,688,000
Estimate Under Maximum Salary Cap of $80,000,000$1,312,000
Estimate Over Minimum Salary Cap of $48,000,000 $30,688,000
Current Bank Account$37,781,889
Projected Bank Account$38,293,334

Pro Players Salaries

Nikita Kucherov $9,500,000 (4)
Jonathan Toews $8,500,000 (3)
Brock Nelson $6,000,000 (3)
Brandon Saad $6,000,000 (3)
Oliver Ekman-Larsson $5,500,000 (2)
Deryk Engelland $5,500,000 (1)
Nino Niederreiter $5,250,000 (3)
Matt Calvert $4,238,000 (3)
Marc-Edouard Vlasic $4,000,000 (2)
Cody Eakin $3,850,000 (3)
Pierre-Edouard Bellemare $3,800,000 (1)
Corey Perry $3,000,000 (1)
Tyler Johnson $2,500,000 (1)
Ondrej Palat $2,000,000 (1)
Connor Carrick $1,500,000 (1)
Darcy Kuemper $1,500,000 (1)
Markus Granlund $1,300,000 (4)
Jake McCabe $900,000 (1)
Ryan Donato $875,000 (2)
Oscar Fantenberg $850,000 (3)
Stefan Matteau $725,000 (1)
Jared Coreau $700,000 (3)
Ryan Murray $700,000 (1)
Total Pro Players23
Salary Commitment
Year 2020 : $78,688,000
Year 2021 : $56,563,000
Year 2022 : $46,188,000
Year 2023 : $10,800,000
Salary Average Commitment
Year 2020 : $40,298,834
Year 2021 : $23,813,000
Year 2022 : $13,438,000
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $78,688,000
Year 2021 : $56,563,000
Year 2022 : $46,188,000
Year 2023 : $10,800,000

Farm Players Salaries

Danil Yurtaykin $92,500 (2)
Urho Vaakanainen $92,500 (2)
Marko Dano $80,000 (2)
Dalton Smith $80,000 (3)
Calvin Pickard $75,000 (3)
Joshua Jacobs $70,000 (3)
Total Farm Players6
Salary Commitment
Year 2020 : $490,000
Year 2021 : $490,000
Year 2022 : $225,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $345,000
Year 2021 : $345,000
Year 2022 : $80,000
Year 2023 : $0

FLORIDE



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $190 - 5,736 - 95.61%
Level 2: 6000 - $160 - 5,632 - 93.87%
Level 3: 2000 - $130 - 1,797 - 89.83%
Level 4: 4000 - $92 - 3,756 - 93.89%
Luxury : 1000 - $330 - 914 - 91.44%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left1
Average Attendance - %17,835 - 93.87%
Average Income per Game$2,895,346
Year to Date Revenue$115,813,836

Expense

Pro Players Total Salaries$68,228,871
Farm Players Total Salaries$395,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,970,561
Farm Year To Date Expenses$389,498
Pro Salary Cap To Date$67,075,121
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,895,346
Pro Remaining Season Days8
Pro Expenses Per Days$459,012
Pro Estimated Expenses$3,672,096
Farm Remaining Season Days15
Farm Expenses Per Days$2,625
Farm Estimated Expenses$39,375
Estimated Season Expenses$3,711,471
Season Salary Cap$68,228,871
Estimate Under Maximum Salary Cap of $80,000,000$11,771,129
Estimate Over Minimum Salary Cap of $48,000,000 $20,228,871
Current Bank Account$81,186,291
Projected Bank Account$80,370,166

Pro Players Salaries

Jaroslav Halak $11,000,000 (1)
William Nylander $6,962,366 (3)
Bobby Ryan $5,500,000 (2)
Wayne Simmonds $5,000,000 (2)
Mike Matheson $4,875,000 (1)
Phil Kessel $4,800,000 (2)
Mathieu Perreault $4,000,000 (3)
Sam Reinhart $3,659,000 (2)
Andreas Johnsson $3,400,000 (2)
Andrej Sekera $3,350,000 (1)
Dan Hamhuis $3,250,000 (1)
Alex Stalock (1 Way Contract) $2,500,000 (1)
Matt Irwin $1,800,000 (1)
Sean Kuraly $1,275,000 (4)
Alex Chiasson $1,200,000 (1)
Joel Farabee $925,004 (3)
Jesper Boqvist $925,001 (2)
Dmitry Kulikov $900,000 (1)
Jack Roslovic $900,000 (1)
Haydn Fleury $832,500 (2)
Justin Holl $675,000 (3)
Jonathon Merrill $500,000 (1)
Total Pro Players22
Salary Commitment
Year 2020 : $68,228,871
Year 2021 : $37,953,871
Year 2022 : $13,837,370
Year 2023 : $1,275,000
Salary Average Commitment
Year 2020 : $49,816,505
Year 2021 : $25,641,505
Year 2022 : $4,925,004
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $68,228,871
Year 2021 : $37,953,871
Year 2022 : $13,837,370
Year 2023 : $1,275,000

Farm Players Salaries

Kieffer Bellows $89,417 (3)
Jordan Kyrou $87,500 (2)
Eric Robinson $75,000 (1)
Oliver Kylington $73,083 (1)
Antoine Bibeau $70,000 (1)
Total Farm Players5
Salary Commitment
Year 2020 : $395,000
Year 2021 : $176,917
Year 2022 : $89,417
Year 2023 : $0
Salary Average Commitment
Year 2020 : $250,000
Year 2021 : $176,917
Year 2022 : $89,417
Year 2023 : $0

FLYERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Arena
Level 1: 6000 - $190 - 5,894 - 98.23%
Level 2: 6000 - $160 - 5,860 - 97.66%
Level 3: 2000 - $110 - 2,000 - 100.00%
Level 4: 4000 - $100 - 3,862 - 96.56%
Luxury : 1000 - $330 - 1,000 - 100.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left1
Average Attendance - %18,616 - 97.98%
Average Income per Game$2,470,128
Year to Date Revenue$98,805,110

Expense

Pro Players Total Salaries$51,949,501
Farm Players Total Salaries$306,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$51,128,595
Farm Year To Date Expenses$300,585
Pro Salary Cap To Date$49,233,155
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,470,128
Pro Remaining Season Days8
Pro Expenses Per Days$352,611
Pro Estimated Expenses$2,820,888
Farm Remaining Season Days15
Farm Expenses Per Days$2,073
Farm Estimated Expenses$31,095
Estimated Season Expenses$2,851,983
Season Salary Cap$51,949,501
Estimate Under Maximum Salary Cap of $80,000,000$28,050,499
Estimate Over Minimum Salary Cap of $48,000,000 $3,949,501
Current Bank Account$68,955,007
Projected Bank Account$68,573,152

Pro Players Salaries

Mikko Rantanen $9,250,000 (4)
Aaron Ekblad $7,500,000 (2)
Martin Jones $5,250,000 (1)
Oscar Klefbom $4,167,000 (4)
Adam Larsson $4,166,666 (3)
Micheal Ferland $3,500,000 (3)
Ryan Graves $3,166,667 (4)
Michael Frolik $2,300,000 (4)
Josh Archibald $1,500,000 (4)
Alexander Nylander $975,000 (1)
Jesperi Kotkaniemi $925,000 (2)
Adam Johnson $925,000 (3)
Joshua Norris $925,000 (3)
Adam Boqvist $894,168 (3)
Erik Brannstrom $894,166 (2)
Morgan Frost $863,334 (3)
Chris Driedger $850,000 (3)
Michael Dal Colle $832,500 (1)
Nicolas Roy $800,000 (2)
Andreas Englund $800,000 (1)
Anthony Cirelli $742,500 (2)
Sammy Blais $722,500 (1)
Total Pro Players22
Salary Commitment
Year 2020 : $51,949,501
Year 2021 : $43,369,501
Year 2022 : $32,507,835
Year 2023 : $20,383,667
Salary Average Commitment
Year 2020 : $17,276,669
Year 2021 : $15,044,168
Year 2022 : $4,982,502
Year 2023 : $2,300,000
Salary Cap with 1 Way Contract
Year 2020 : $51,949,501
Year 2021 : $43,369,501
Year 2022 : $32,507,835
Year 2023 : $20,383,667

Farm Players Salaries

Logan O'Connor $92,500 (1)
Mark Friedman $74,917 (1)
Tom McCollum $70,000 (2)
Kole Sherwood $69,333 (1)
Andrew Hammond $0 (1)
Total Farm Players5
Salary Commitment
Year 2020 : $306,750
Year 2021 : $70,000
Year 2022 : $0
Year 2023 : $0
Salary Average Commitment
Year 2020 : $306,750
Year 2021 : $70,000
Year 2022 : $0
Year 2023 : $0

ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Memorial Coliseum
Level 1: 6000 - $197 - 5,597 - 93.28%
Level 2: 6000 - $177 - 5,601 - 93.34%
Level 3: 2000 - $137 - 1,841 - 92.05%
Level 4: 4000 - $107 - 3,683 - 92.06%
Luxury : 1000 - $377 - 944 - 94.43%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left2
Average Attendance - %17,665 - 92.98%
Average Income per Game$2,907,490
Year to Date Revenue$113,392,101

Expense

Pro Players Total Salaries$72,414,723
Farm Players Total Salaries$787,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$62,300,917
Farm Year To Date Expenses$1,413,884
Pro Salary Cap To Date$60,405,477
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,814,980
Pro Remaining Season Days8
Pro Expenses Per Days$486,371
Pro Estimated Expenses$3,890,968
Farm Remaining Season Days15
Farm Expenses Per Days$5,078
Farm Estimated Expenses$76,170
Estimated Season Expenses$3,967,138
Season Salary Cap$72,414,723
Estimate Under Maximum Salary Cap of $80,000,000$7,585,277
Estimate Over Minimum Salary Cap of $48,000,000 $24,414,723
Current Bank Account$55,723,345
Projected Bank Account$57,571,187

Pro Players Salaries

Sergei Bobrovsky $9,000,000 (3)
Brent Burns $8,888,888 (2)
Alex Goligoski $7,475,000 (2)
Nick Bonino $6,500,000 (2)
Ryan Nugent-Hopkins $6,000,000 (4)
Jake Muzzin $5,000,000 (2)
Ryan Strome $4,500,000 (4)
Sean Couturier $4,333,333 (3)
Colton Sceviour $3,000,000 (2)
Andy Greene $3,000,000 (2)
Jay Beagle $3,000,000 (1)
Tomas Tatar $2,000,000 (1)
Anton Khudobin $1,500,000 (1)
Scott Mayfield $1,450,000 (4)
Dylan Strome $975,000 (1)
Travis Konecny $975,000 (1)
Jake Guentzel $950,000 (1)
John Marino $925,002 (2)
J.T. Compher $875,000 (1)
Anthony Beauvillier $875,000 (1)
Alex DeBrincat $742,500 (2)
Brian Lashoff $450,000 (1)
Total Pro Players22
Salary Commitment
Year 2020 : $72,414,723
Year 2021 : $60,814,723
Year 2022 : $25,283,333
Year 2023 : $11,950,000
Salary Average Commitment
Year 2020 : $49,871,390
Year 2021 : $44,531,390
Year 2022 : $9,000,000
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $72,414,723
Year 2021 : $60,814,723
Year 2022 : $25,283,333
Year 2023 : $11,950,000

Farm Players Salaries

MacKenzie Weegar $325,000 (1)
Kyle Clifford $160,000 (2)
Michael Anderson $92,500 (3)
Anton Forsberg $70,000 (4)
Jean-Sebastien Dea $70,000 (1)
Jayson Megna $70,000 (1)
Total Farm Players6
Salary Commitment
Year 2020 : $787,500
Year 2021 : $322,500
Year 2022 : $162,500
Year 2023 : $70,000
Salary Average Commitment
Year 2020 : $252,500
Year 2021 : $252,500
Year 2022 : $92,500
Year 2023 : $0

LAKINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - $192 - 6,273 - 89.61%
Level 2: 7000 - $161 - 6,253 - 89.33%
Level 3: 3000 - $89 - 2,591 - 86.38%
Level 4: 4700 - $88 - 4,561 - 97.05%
Luxury : 1300 - $298 - 1,210 - 93.10%
Total Capacity :23000
Team Popularity : 120.00%

Income

Home Games Left2
Average Attendance - %20,889 - 90.82%
Average Income per Game$3,171,248
Year to Date Revenue$123,678,675

Expense

Pro Players Total Salaries$74,775,002
Farm Players Total Salaries$418,584
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$72,731,657
Farm Year To Date Expenses$404,708
Pro Salary Cap To Date$70,836,358
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,342,496
Pro Remaining Season Days8
Pro Expenses Per Days$501,797
Pro Estimated Expenses$4,014,376
Farm Remaining Season Days15
Farm Expenses Per Days$2,772
Farm Estimated Expenses$41,580
Estimated Season Expenses$4,055,956
Season Salary Cap$74,775,002
Estimate Under Maximum Salary Cap of $80,000,000$5,224,998
Estimate Over Minimum Salary Cap of $48,000,000 $26,775,002
Current Bank Account$76,869,753
Projected Bank Account$79,156,293

Pro Players Salaries

Alex Ovechkin $10,000,000 (2)
Jordan Staal $7,500,000 (3)
Anze Kopitar $6,850,000 (2)
Josh Bailey $6,000,000 (4)
Ron Hainsey $5,250,000 (1)
Drew Doughty $5,000,000 (1)
Matt Niskanen $4,750,000 (1)
Chris Kreider $4,625,000 (2)
Anton Stralman $3,750,000 (1)
Ben Bishop (1 Way Contract) $3,500,000 (2)
Darnell Nurse $3,200,000 (2)
Anders Lee $2,500,000 (1)
Vladimir Sobotka $2,000,000 (2)
Pat Maroon $2,000,000 (3)
Robert Bortuzzo $1,750,000 (3)
Vinnie Hinostroza $1,000,000 (4)
Jason Spezza $1,000,000 (1)
Mitch Marner $975,000 (1)
Igor Shesterkin $925,000 (3)
Brayden Point $900,000 (1)
Nikita Zadorov $800,000 (1)
Ilya Mikheyev $500,002 (2)
Total Pro Players22
Salary Commitment
Year 2020 : $74,775,002
Year 2021 : $49,850,002
Year 2022 : $19,175,000
Year 2023 : $7,000,000
Salary Average Commitment
Year 2020 : $66,269,169
Year 2021 : $48,850,002
Year 2022 : $18,175,000
Year 2023 : $6,000,000
Salary Cap with 1 Way Contract
Year 2020 : $74,775,002
Year 2021 : $49,850,002
Year 2022 : $19,175,000
Year 2023 : $7,000,000

Farm Players Salaries

Christian Wolanin $92,500 (1)
Andrew Peeke $91,667 (3)
Rasmus Sandin $89,417 (3)
Gustav Olofsson $75,000 (2)
Scott Wedgewood $70,000 (4)
Total Farm Players5
Salary Commitment
Year 2020 : $418,584
Year 2021 : $326,084
Year 2022 : $251,084
Year 2023 : $70,000
Salary Average Commitment
Year 2020 : $343,584
Year 2021 : $251,084
Year 2022 : $251,084
Year 2023 : $70,000

MINNESOTA



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $178 - 5,818 - 96.97%
Level 2: 6000 - $160 - 5,241 - 87.35%
Level 3: 2000 - $120 - 1,826 - 91.32%
Level 4: 4000 - $90 - 3,770 - 94.26%
Luxury : 1000 - $340 - 891 - 89.13%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left2
Average Attendance - %17,547 - 92.35%
Average Income per Game$2,836,341
Year to Date Revenue$110,617,307

Expense

Pro Players Total Salaries$75,088,095
Farm Players Total Salaries$1,228,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$75,735,973
Farm Year To Date Expenses$1,240,077
Pro Salary Cap To Date$73,840,542
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,672,682
Pro Remaining Season Days8
Pro Expenses Per Days$503,844
Pro Estimated Expenses$4,030,752
Farm Remaining Season Days15
Farm Expenses Per Days$7,836
Farm Estimated Expenses$117,540
Estimated Season Expenses$4,148,292
Season Salary Cap$75,088,095
Estimate Under Maximum Salary Cap of $80,000,000$4,911,905
Estimate Over Minimum Salary Cap of $48,000,000 $27,088,095
Current Bank Account$28,513,320
Projected Bank Account$30,037,710

Pro Players Salaries

Connor Hellebuyck $6,166,666 (4)
Tyler Seguin $5,750,000 (2)
James Neal $5,750,000 (2)
Gabriel Landeskog $5,571,429 (3)
Nick Foligno $5,550,000 (3)
Erik Karlsson $5,500,000 (1)
J.T. Miller $5,250,000 (3)
Dmitry Orlov $5,100,000 (2)
Tyler Toffoli $4,600,000 (3)
Roman Josi $4,000,000 (2)
Casey Cizikas $3,350,000 (2)
Jean-Gabriel Pageau $3,100,000 (3)
David Rittich $2,750,000 (4)
Nate Thompson $2,700,000 (2)
Carl Hagelin $2,500,000 (3)
Morgan Rielly $2,000,000 (1)
Braydon Coburn $1,000,000 (2)
Pavel Buchnevich $975,000 (1)
Clayton Keller $975,000 (1)
Brandon Carlo $950,000 (1)
Rasmus Andersson $850,000 (1)
Olli Maatta $700,000 (1)
Total Pro Players22
Salary Commitment
Year 2020 : $75,088,095
Year 2021 : $63,138,095
Year 2022 : $35,488,095
Year 2023 : $8,916,666
Salary Average Commitment
Year 2020 : $37,488,334
Year 2021 : $35,700,000
Year 2022 : $8,050,000
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $75,088,095
Year 2021 : $63,138,095
Year 2022 : $35,488,095
Year 2023 : $8,916,666

Farm Players Salaries

Brandon Montour $95,000 (1)
Alexander Yelesin $92,500 (2)
Otto Leskinen $92,500 (3)
Ryan Hartman $87,500 (2)
Lucas Carlsson $79,250 (2)
Tucker Poolman $77,500 (4)
Jonathan Davidsson $76,833 (2)
David Kase $76,833 (2)
Vladislav Kamenev $75,000 (1)
Mason Appleton $74,167 (1)
Brennan Menell $71,667 (2)
Marcus Hogberg $70,000 (4)
Thomas Di Pauli $70,000 (1)
C.J. Suess $70,000 (1)
Cole Bardreau $70,000 (4)
Jakob Lilja $50,000 (4)
Total Farm Players16
Salary Commitment
Year 2020 : $1,228,750
Year 2021 : $844,583
Year 2022 : $360,000
Year 2023 : $267,500
Salary Average Commitment
Year 2020 : $911,250
Year 2021 : $697,083
Year 2022 : $212,500
Year 2023 : $120,000

MONTREAL



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6000 - $200 - 5,636 - 93.94%
Level 2: 6000 - $160 - 5,787 - 96.46%
Level 3: 2000 - $130 - 1,847 - 92.34%
Level 4: 4000 - $100 - 3,785 - 94.63%
Luxury : 1000 - $400 - 869 - 86.90%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left2
Average Attendance - %17,925 - 94.34%
Average Income per Game$2,527,995
Year to Date Revenue$98,591,790

Expense

Pro Players Total Salaries$61,826,670
Farm Players Total Salaries$593,833
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$59,934,078
Farm Year To Date Expenses$949,167
Pro Salary Cap To Date$58,038,676
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,055,989
Pro Remaining Season Days8
Pro Expenses Per Days$417,168
Pro Estimated Expenses$3,337,344
Farm Remaining Season Days15
Farm Expenses Per Days$3,868
Farm Estimated Expenses$58,020
Estimated Season Expenses$3,395,364
Season Salary Cap$61,826,670
Estimate Under Maximum Salary Cap of $80,000,000$18,173,330
Estimate Over Minimum Salary Cap of $48,000,000 $13,826,670
Current Bank Account$133,572,377
Projected Bank Account$135,233,002

Pro Players Salaries

Frans Nielsen $7,250,000 (2)
Brian Boyle $6,500,000 (1)
Antti Raanta $6,250,000 (3)
Keith Yandle $5,850,000 (2)
Kyle Okposo $5,500,000 (3)
Sami Vatanen $4,875,000 (2)
Nick Holden $3,750,000 (2)
Michael Raffl $3,600,000 (2)
Curtis McElhinney (1 Way Contract) $3,300,000 (1)
Chandler Stephenson $2,750,000 (1)
Aaron Ness $2,725,000 (4)
Ben Street $1,200,000 (2)
Henrik Borgstrom $925,000 (2)
Jake Debrusk $925,000 (2)
Jacob de La Rose $900,000 (2)
Cody Glass $863,335 (3)
Timothy Liljegren $863,333 (3)
Charlie Lindgren $750,000 (1)
Evan Rodrigues $700,000 (4)
Fredrik Claesson $700,000 (4)
Joe Hicketts $650,000 (2)
Nikolai Prokhorkin $500,002 (1)
Anthony Bitetto $500,000 (1)
Total Pro Players23
Salary Commitment
Year 2020 : $61,826,670
Year 2021 : $47,526,668
Year 2022 : $17,601,668
Year 2023 : $4,125,000
Salary Average Commitment
Year 2020 : $57,031,670
Year 2021 : $46,126,668
Year 2022 : $16,201,668
Year 2023 : $2,725,000
Salary Cap with 1 Way Contract
Year 2020 : $61,826,670
Year 2021 : $47,526,668
Year 2022 : $17,601,668
Year 2023 : $4,125,000

Farm Players Salaries

Yannick Weber $267,500 (4)
Isac Lundestrom $92,500 (2)
Joakim Nygard $87,500 (4)
Morgan Geekie $76,333 (2)
Steven Santini $70,000 (2)
Total Farm Players5
Salary Commitment
Year 2020 : $593,833
Year 2021 : $593,833
Year 2022 : $355,000
Year 2023 : $355,000
Salary Average Commitment
Year 2020 : $523,833
Year 2021 : $523,833
Year 2022 : $355,000
Year 2023 : $355,000

NASHVILLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Center
Level 1: 6000 - $193 - 5,452 - 90.87%
Level 2: 6000 - $160 - 5,242 - 87.36%
Level 3: 2000 - $135 - 1,572 - 78.61%
Level 4: 4000 - $119 - 2,958 - 73.95%
Luxury : 1000 - $360 - 881 - 88.05%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left2
Average Attendance - %16,105 - 84.76%
Average Income per Game$2,915,357
Year to Date Revenue$113,698,941

Expense

Pro Players Total Salaries$79,786,233
Farm Players Total Salaries$856,162
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$77,509,895
Farm Year To Date Expenses$861,526
Pro Salary Cap To Date$75,614,455
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,830,715
Pro Remaining Season Days8
Pro Expenses Per Days$534,551
Pro Estimated Expenses$4,276,408
Farm Remaining Season Days15
Farm Expenses Per Days$5,507
Farm Estimated Expenses$82,605
Estimated Season Expenses$4,359,013
Season Salary Cap$79,786,233
Estimate Under Maximum Salary Cap of $80,000,000$213,767
Estimate Over Minimum Salary Cap of $48,000,000 $31,786,233
Current Bank Account$73,504,805
Projected Bank Account$74,976,507

Pro Players Salaries

Pekka Rinne $10,000,000 (1)
Ryan O'Reilly $7,500,000 (2)
Evgeni Malkin $7,500,000 (1)
Duncan Keith $6,000,000 (2)
Torey Krug $5,250,000 (2)
T.J. Brodie $4,650,400 (1)
Lars Eller $4,500,000 (3)
Jordan Binnington $4,400,000 (4)
Boone Jenner $3,750,000 (4)
Johnny Boychuk $3,600,000 (1)
Justin Braun $3,600,000 (2)
Jeff Carter $3,500,000 (1)
Andre Burakovsky $3,000,000 (2)
Oliver Bjorkstrand $2,500,000 (2)
Stephen Johns $2,350,000 (3)
Sonny Milano $1,700,000 (3)
Nick Cousins $1,500,000 (4)
Tyler Pitlick $1,000,000 (3)
Adam Erne $997,500 (2)
Dante Fabbro $925,000 (1)
Kevin Fiala $863,333 (2)
Kevin Gravel $700,000 (3)
Total Pro Players22
Salary Commitment
Year 2020 : $79,786,233
Year 2021 : $49,610,833
Year 2022 : $19,900,000
Year 2023 : $9,650,000
Salary Average Commitment
Year 2020 : $60,888,733
Year 2021 : $30,713,333
Year 2022 : $4,500,000
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $79,786,233
Year 2021 : $49,610,833
Year 2022 : $19,900,000
Year 2023 : $9,650,000

Farm Players Salaries

Trent Frederic $87,500 (2)
Nicholas Merkley $87,413 (4)
Niko Mikkola $84,250 (1)
Tyler Benson $80,833 (2)
Lukas Vejdemo $79,250 (3)
Otto Koivula $78,667 (2)
Jack Studnicka (Out of Payroll) $76,917 (3)
Joachim Blichfeld $73,667 (2)
Sam Montembeault $72,583 (4)
Ashton Sautner $72,000 (1)
Kevin Poulin $70,000 (1)
Scott Sabourin $70,000 (3)
Total Farm Players12
Salary Commitment
Year 2020 : $933,079
Year 2021 : $706,829
Year 2022 : $386,162
Year 2023 : $159,995
Salary Average Commitment
Year 2020 : $843,959
Year 2021 : $617,709
Year 2022 : $297,042
Year 2023 : $70,875

NEWJERSEY



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Arena
Level 1: 6000 - $180 - 5,846 - 97.44%
Level 2: 6000 - $150 - 5,794 - 96.56%
Level 3: 2000 - $90 - 2,000 - 100.00%
Level 4: 4000 - $55 - 4,000 - 100.00%
Luxury : 1000 - $225 - 1,000 - 100.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left2
Average Attendance - %18,640 - 98.11%
Average Income per Game$2,617,441
Year to Date Revenue$102,080,208

Expense

Pro Players Total Salaries$76,557,857
Farm Players Total Salaries$546,667
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$71,950,623
Farm Year To Date Expenses$525,085
Pro Salary Cap To Date$70,055,183
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,234,882
Pro Remaining Season Days8
Pro Expenses Per Days$513,450
Pro Estimated Expenses$4,107,600
Farm Remaining Season Days15
Farm Expenses Per Days$3,573
Farm Estimated Expenses$53,595
Estimated Season Expenses$4,161,195
Season Salary Cap$76,557,857
Estimate Under Maximum Salary Cap of $80,000,000$3,442,143
Estimate Over Minimum Salary Cap of $48,000,000 $28,557,857
Current Bank Account$44,525,458
Projected Bank Account$45,599,145

Pro Players Salaries

Carey Price (1 Way Contract) $9,500,000 (2)
Mark Stone $9,500,000 (3)
Jared Spurgeon $7,575,000 (4)
Kevin Hayes $7,142,857 (3)
Anthony Mantha $5,700,000 (2)
Bo Horvat $5,500,000 (2)
Brady Skjei $5,250,000 (1)
Andrew Cogliano $4,350,000 (2)
Charlie Coyle $3,200,000 (2)
Chris Tierney $2,937,500 (1)
Justin Williams $2,700,000 (1)
Mathew Dumba $2,000,000 (1)
Jesper Fast $1,850,000 (3)
Ben Chiarot $1,400,000 (2)
Nathan Beaulieu $1,000,000 (3)
Samuel Morin $975,000 (1)
Marco Scandella $900,000 (1)
Max Comtois $820,000 (2)
Joey Anderson $750,000 (4)
Jesper Bratt $732,500 (2)
Colin Blackwell $725,000 (4)
Patrick Russell $700,000 (4)
Malcolm Subban $700,000 (1)
Kyle Turris $650,000 (4)
Total Pro Players24
Salary Commitment
Year 2020 : $76,557,857
Year 2021 : $61,095,357
Year 2022 : $29,892,857
Year 2023 : $10,400,000
Salary Average Commitment
Year 2020 : $45,365,003
Year 2021 : $33,727,503
Year 2022 : $8,225,000
Year 2023 : $8,225,000
Salary Cap with 1 Way Contract
Year 2020 : $76,557,857
Year 2021 : $61,095,357
Year 2022 : $29,892,857
Year 2023 : $10,400,000

Farm Players Salaries

Sven Baertschi $336,667 (3)
Michael Hutchinson $140,000 (1)
Antti Suomela $70,000 (1)
Total Farm Players3
Salary Commitment
Year 2020 : $546,667
Year 2021 : $336,667
Year 2022 : $336,667
Year 2023 : $0
Salary Average Commitment
Year 2020 : $60,000
Year 2021 : $0
Year 2022 : $0
Year 2023 : $0

OTTAWA



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 6000 - $181 - 5,790 - 96.50%
Level 2: 6000 - $151 - 6,000 - 100.00%
Level 3: 2000 - $116 - 2,000 - 100.00%
Level 4: 4000 - $94 - 3,996 - 99.90%
Luxury : 1000 - $308 - 998 - 99.78%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left1
Average Attendance - %18,784 - 98.86%
Average Income per Game$2,792,847
Year to Date Revenue$111,713,873

Expense

Pro Players Total Salaries$79,617,857
Farm Players Total Salaries$640,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$77,350,250
Farm Year To Date Expenses$602,620
Pro Salary Cap To Date$75,454,810
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,792,847
Pro Remaining Season Days8
Pro Expenses Per Days$533,450
Pro Estimated Expenses$4,267,600
Farm Remaining Season Days15
Farm Expenses Per Days$4,156
Farm Estimated Expenses$62,340
Estimated Season Expenses$4,329,940
Season Salary Cap$79,617,857
Estimate Under Maximum Salary Cap of $80,000,000$382,143
Estimate Over Minimum Salary Cap of $48,000,000 $31,617,857
Current Bank Account$55,743,019
Projected Bank Account$54,205,926

Pro Players Salaries

Artemi Panarin $11,642,860 (3)
Blake Wheeler $8,000,000 (3)
T.J. Oshie $6,500,000 (2)
Tuukka Rask (1 Way Contract) $6,500,000 (2)
Dylan Larkin $6,100,000 (4)
Dougie Hamilton $5,750,000 (4)
Nazem Kadri $3,750,000 (1)
Roman Polak $3,500,000 (1)
Cal Clutterbuck $3,500,000 (3)
Jack Johnson $3,000,000 (2)
Nathan MacKinnon $3,000,000 (1)
James Reimer $2,600,000 (3)
Calvin de Haan $2,500,000 (1)
Carter Hutton (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $2,500,000
Tyler Myers $2,000,000 (1)
Cody Ceci $2,000,000 (1)
Cedric Paquette $1,650,000 (4)
Tom Wilson $1,200,000 (1)
Charlie McAvoy $925,000 (2)
Derek Grant $800,000 (1)
Kevin Rooney $750,000 (4)
Greg McKegg $750,000 (3)
Patrick Brown $700,000 (3)
Total Pro Players23
Salary Commitment
Year 2020 : $79,617,857
Year 2021 : $58,367,857
Year 2022 : $41,442,857
Year 2023 : $14,250,000
Salary Average Commitment
Year 2020 : $39,738,334
Year 2021 : $31,025,000
Year 2022 : $14,100,000
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $79,617,857
Year 2021 : $58,367,857
Year 2022 : $41,442,857
Year 2023 : $14,250,000

Farm Players Salaries

Brett Connolly $350,000 (3)
Taylor Fedun $100,000 (2)
Ross Johnston $100,000 (4)
Matt Tennyson $90,000 (3)
Total Farm Players4
Salary Commitment
Year 2020 : $640,000
Year 2021 : $640,000
Year 2022 : $540,000
Year 2023 : $100,000
Salary Average Commitment
Year 2020 : $190,000
Year 2021 : $190,000
Year 2022 : $90,000
Year 2023 : $0

PITTSBURGH



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - $193 - 5,724 - 95.39%
Level 2: 6000 - $163 - 5,641 - 94.02%
Level 3: 2000 - $118 - 2,000 - 100.00%
Level 4: 4000 - $103 - 3,796 - 94.89%
Luxury : 1000 - $338 - 998 - 99.81%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left2
Average Attendance - %18,159 - 95.57%
Average Income per Game$2,547,848
Year to Date Revenue$99,366,081

Expense

Pro Players Total Salaries$50,701,944
Farm Players Total Salaries$526,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$50,263,238
Farm Year To Date Expenses$718,408
Pro Salary Cap To Date$48,367,798
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,095,696
Pro Remaining Season Days8
Pro Expenses Per Days$344,457
Pro Estimated Expenses$2,755,656
Farm Remaining Season Days15
Farm Expenses Per Days$3,448
Farm Estimated Expenses$51,720
Estimated Season Expenses$2,807,376
Season Salary Cap$50,701,944
Estimate Under Maximum Salary Cap of $80,000,000$29,298,056
Estimate Over Minimum Salary Cap of $48,000,000 $2,701,944
Current Bank Account$67,717,561
Projected Bank Account$70,005,881

Pro Players Salaries

David Backes $8,000,000 (1)
Jordan Eberle $6,000,000 (2)
Xavier Ouellet $5,737,500 (4)
Matt Martin $4,500,000 (3)
Rickard Rakell $3,789,444 (4)
Michael Stone $3,500,000 (2)
Valeri Nichushkin $2,950,000 (1)
Chris Stewart $2,000,000 (2)
Noel Acciari $1,666,667 (3)
Garnet Hathaway $1,500,000 (3)
Timo Meier $975,000 (1)
Thomas Chabot $975,000 (1)
Nicolas Deslauriers $950,000 (2)
Zach Aston-Reese $925,000 (1)
Anthony DeAngelo $900,000 (1)
Michael Dipietro $875,000 (2)
Alexandar Georgiev $792,500 (2)
Alexander True $763,333 (2)
Victor Mete $742,500 (2)
Jacob Middleton $735,000 (1)
Anthony Duclair $650,000 (2)
Zac Rinaldo $650,000 (2)
Kurtis MacDermid $650,000 (1)
Luke Witkowski $475,000 (1)
Total Pro Players24
Salary Commitment
Year 2020 : $50,701,944
Year 2021 : $29,116,944
Year 2022 : $12,193,611
Year 2023 : $4,526,944
Salary Average Commitment
Year 2020 : $36,498,666
Year 2021 : $21,423,333
Year 2022 : $4,500,000
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $50,701,944
Year 2021 : $34,116,944
Year 2022 : $17,193,611
Year 2023 : $9,526,944

Farm Players Salaries

Louis Domingue $115,000 (3)
Vitaly Abramov $87,500 (2)
John Gilmour $74,250 (4)
Maxim Letunov $70,000 (2)
Adam Wilcox $65,000 (4)
Christian Djoos $65,000 (2)
Andrei Chibisov $50,000 (4)
Total Farm Players7
Salary Commitment
Year 2020 : $526,750
Year 2021 : $526,750
Year 2022 : $304,250
Year 2023 : $189,250
Salary Average Commitment
Year 2020 : $337,500
Year 2021 : $337,500
Year 2022 : $115,000
Year 2023 : $115,000

RANGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $187 - 5,646 - 94.09%
Level 2: 6000 - $158 - 5,488 - 91.47%
Level 3: 2000 - $120 - 1,820 - 90.98%
Level 4: 4000 - $93 - 3,737 - 93.43%
Luxury : 1000 - $355 - 844 - 84.37%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left2
Average Attendance - %17,534 - 92.29%
Average Income per Game$2,886,733
Year to Date Revenue$112,582,593

Expense

Pro Players Total Salaries$77,487,499
Farm Players Total Salaries$1,068,106
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,425,848
Farm Year To Date Expenses$1,001,900
Pro Salary Cap To Date$66,530,515
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,773,466
Pro Remaining Season Days8
Pro Expenses Per Days$519,526
Pro Estimated Expenses$4,156,208
Farm Remaining Season Days15
Farm Expenses Per Days$6,832
Farm Estimated Expenses$102,480
Estimated Season Expenses$4,258,688
Season Salary Cap$77,487,499
Estimate Under Maximum Salary Cap of $80,000,000$2,512,501
Estimate Over Minimum Salary Cap of $48,000,000 $29,487,499
Current Bank Account$52,226,333
Projected Bank Account$53,741,111

Pro Players Salaries

Ryan Johansen $8,000,000 (4)
Max Pacioretty $7,500,000 (3)
Patric Hornqvist $5,750,000 (2)
Mikael Granlund $5,750,000 (2)
Colton Parayko $5,500,000 (4)
Tyson Barrie $5,500,000 (3)
Jay Bouwmeester $5,250,000 (1)
Paul Stastny $4,995,000 (2)
Nikita Zaitsev $4,500,000 (3)
Damon Severson $4,166,666 (2)
Tanner Pearson $3,750,000 (3)
Joonas Korpisalo $2,800,000 (1)
Frank Vatrano $2,533,333 (1)
Scott Laughton $2,300,000 (1)
Michael Del Zotto $2,000,000 (1)
Blake Coleman $1,800,000 (3)
Petr Mrazek $1,500,000 (2)
Josh Leivo $875,000 (4)
Alex Tuch $850,000 (1)
Victor Olofsson $767,500 (1)
Devon Toews $700,000 (1)
Matthew Nieto $700,000 (4)
Total Pro Players22
Salary Commitment
Year 2020 : $77,487,499
Year 2021 : $60,286,666
Year 2022 : $38,125,000
Year 2023 : $15,075,000
Salary Average Commitment
Year 2020 : $36,379,166
Year 2021 : $29,661,666
Year 2022 : $7,500,000
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $77,487,499
Year 2021 : $60,286,666
Year 2022 : $38,125,000
Year 2023 : $15,075,000

Farm Players Salaries

Erik Gustafsson $120,000 (3)
Zemgus Girgensons $110,000 (1)
Oliver Wahlstrom $92,500 (3)
Anders Bjork $92,500 (1)
Brett Kulak $90,000 (1)
German Rubtsov $89,417 (2)
Cayden Primeau $88,083 (3)
Brendan Perlini $87,413 (3)
Jason Robertson $79,500 (3)
Matt Grzelcyk $75,000 (1)
Sami Niku $74,250 (2)
Dmytro Timashov $69,444 (2)
Total Farm Players12
Salary Commitment
Year 2020 : $1,068,106
Year 2021 : $700,606
Year 2022 : $467,496
Year 2023 : $0
Salary Average Commitment
Year 2020 : $765,111
Year 2021 : $493,194
Year 2022 : $260,083
Year 2023 : $0

SANJOSE



Arena Capacity - Ticket Price
Attendance - %

Arena NameCompaq Center
Level 1: 6000 - $200 - 5,655 - 94.25%
Level 2: 6000 - $165 - 5,615 - 93.58%
Level 3: 2000 - $132 - 1,795 - 89.73%
Level 4: 4000 - $115 - 3,432 - 85.80%
Luxury : 1000 - $360 - 936 - 93.56%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left1
Average Attendance - %17,432 - 91.75%
Average Income per Game$2,946,799
Year to Date Revenue$117,871,969

Expense

Pro Players Total Salaries$74,355,600
Farm Players Total Salaries$997,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,025,584
Farm Year To Date Expenses$973,038
Pro Salary Cap To Date$71,130,144
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,946,799
Pro Remaining Season Days8
Pro Expenses Per Days$499,056
Pro Estimated Expenses$3,992,448
Farm Remaining Season Days15
Farm Expenses Per Days$6,392
Farm Estimated Expenses$95,880
Estimated Season Expenses$4,088,328
Season Salary Cap$74,355,600
Estimate Under Maximum Salary Cap of $80,000,000$5,644,400
Estimate Over Minimum Salary Cap of $48,000,000 $26,355,600
Current Bank Account$95,223,371
Projected Bank Account$94,081,842

Pro Players Salaries

Patrick Kane $12,500,000 (3)
Ryan Suter $7,500,000 (2)
Brent Seabrook $7,500,000 (1)
Evander Kane $7,000,000 (2)
Travis Zajac $6,480,000 (3)
Frederik Andersen $5,500,000 (1)
Ryan Pulock $5,000,000 (2)
Andreas Athanasiou $3,000,000 (1)
Derek Forbort $2,525,000 (3)
Eric Staal $2,250,600 (1)
Riley Sheahan $2,100,000 (2)
Tim Schaller $1,900,000 (2)
Elias Lindholm $1,700,000 (1)
Reilly Smith $1,600,000 (1)
Juuse Saros $1,500,000 (2)
Patrik Laine $975,000 (1)
Kyle Connor $975,000 (1)
Zach Werenski $975,000 (1)
Curtis Lazar $950,000 (2)
Mark Borowiecki $900,000 (1)
Adrian Kempe $825,000 (1)
Jarred Tinordi $700,000 (3)
Total Pro Players22
Salary Commitment
Year 2020 : $74,355,600
Year 2021 : $48,155,000
Year 2022 : $22,205,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $52,252,222
Year 2021 : $38,430,000
Year 2022 : $18,980,000
Year 2023 : $0
Salary Cap with 1 Way Contract
Year 2020 : $74,355,600
Year 2021 : $48,155,000
Year 2022 : $22,205,000
Year 2023 : $0

Farm Players Salaries

Radek Faksa $325,000 (1)
Brock McGinn $210,000 (1)
Matiss Kivlenieks $92,500 (2)
David Gustafsson $81,750 (2)
Cameron Hughes $79,250 (3)
Sam Lafferty $76,750 (1)
Kasimir Kaskisuo $67,500 (1)
Justin Dowling $65,000 (2)
Total Farm Players8
Salary Commitment
Year 2020 : $997,750
Year 2021 : $318,500
Year 2022 : $79,250
Year 2023 : $0
Salary Average Commitment
Year 2020 : $462,750
Year 2021 : $318,500
Year 2022 : $79,250
Year 2023 : $0

ST-LOUIS



Arena Capacity - Ticket Price
Attendance - %

Arena NameSavvis Center
Level 1: 6000 - $184 - 5,837 - 97.28%
Level 2: 6000 - $147 - 5,860 - 97.67%
Level 3: 2000 - $99 - 2,000 - 100.00%
Level 4: 4000 - $85 - 4,000 - 100.00%
Luxury : 1000 - $355 - 864 - 86.40%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left1
Average Attendance - %18,561 - 97.69%
Average Income per Game$2,763,379
Year to Date Revenue$110,535,175

Expense

Pro Players Total Salaries$65,716,668
Farm Players Total Salaries$1,060,417
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$64,175,985
Farm Year To Date Expenses$979,522
Pro Salary Cap To Date$62,280,545
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,763,379
Pro Remaining Season Days8
Pro Expenses Per Days$442,593
Pro Estimated Expenses$3,540,744
Farm Remaining Season Days15
Farm Expenses Per Days$6,784
Farm Estimated Expenses$101,760
Estimated Season Expenses$3,642,504
Season Salary Cap$65,716,668
Estimate Under Maximum Salary Cap of $80,000,000$14,283,332
Estimate Over Minimum Salary Cap of $48,000,000 $17,716,668
Current Bank Account$51,044,735
Projected Bank Account$50,165,610

Pro Players Salaries

Mikael Backlund $7,350,000 (4)
David Pastrnak $6,666,666 (2)
Brayden Schenn $5,125,000 (2)
Artem Anisimov $5,000,000 (2)
Nikita Gusev $4,500,001 (3)
Radko Gudas $4,500,000 (4)
Connor Murphy $3,850,000 (4)
Luke Glendening $3,800,000 (4)
Jacob Trouba $3,500,000 (1)
Mike Smith $3,500,000 (1)
Kasperi Kapanen $3,200,000 (3)
Jaccob Slavin $3,000,000 (1)
Dalton Prout $2,800,000 (4)
Jordan Martinook $2,000,000 (3)
Chris Wagner $1,250,000 (2)
Joakim Nordstrom $1,000,000 (3)
Miro Heiskanen $894,166 (2)
Nick Suzuki $863,335 (3)
Christian Folin $800,000 (2)
Kaapo Kahkonen $767,500 (2)
Dylan McIlrath $700,000 (3)
Travis Boyd $650,000 (1)
Total Pro Players22
Salary Commitment
Year 2020 : $65,716,668
Year 2021 : $55,066,668
Year 2022 : $34,563,336
Year 2023 : $22,300,000
Salary Average Commitment
Year 2020 : $37,344,169
Year 2021 : $32,300,002
Year 2022 : $23,813,336
Year 2023 : $18,450,000
Salary Cap with 1 Way Contract
Year 2020 : $65,716,668
Year 2021 : $55,066,668
Year 2022 : $34,563,336
Year 2023 : $22,300,000

Farm Players Salaries

Paul Carey $200,000 (3)
Matthew Peca $130,000 (3)
Keith Kinkaid $110,000 (2)
John Quenneville $95,000 (1)
Gabriel Bourque $95,000 (2)
Rasmus Asplund $84,500 (2)
Christoffer Ehn $75,917 (1)
Luke Johnson $70,000 (2)
Colby Cave $68,000 (2)
Justin Bailey $67,000 (2)
Nathan Walker $65,000 (1)
Total Farm Players11
Salary Commitment
Year 2020 : $1,060,417
Year 2021 : $824,500
Year 2022 : $330,000
Year 2023 : $0
Salary Average Commitment
Year 2020 : $714,528
Year 2021 : $573,611
Year 2022 : $200,000
Year 2023 : $0

TAMPABAY



Arena Capacity - Ticket Price
Attendance - %

Arena NameIce Palace
Level 1: 6000 - $190 - 5,995 - 99.92%
Level 2: 6000 - $162 - 5,942 - 99.04%
Level 3: 2000 - $124 - 1,997 - 99.86%
Level 4: 4000 - $100 - 3,950 - 98.76%
Luxury : 1000 - $329 - 995 - 99.52%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left2
Average Attendance - %18,880 - 99.37%
Average Income per Game$2,797,978
Year to Date Revenue$109,121,129

Expense

Pro Players Total Salaries$77,774,166
Farm Players Total Salaries$882,167
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,915,670
Farm Year To Date Expenses$910,280
Pro Salary Cap To Date$68,020,236
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,595,955
Pro Remaining Season Days8
Pro Expenses Per Days$521,400
Pro Estimated Expenses$4,171,200
Farm Remaining Season Days15
Farm Expenses Per Days$5,670
Farm Estimated Expenses$85,050
Estimated Season Expenses$4,256,250
Season Salary Cap$77,774,166
Estimate Under Maximum Salary Cap of $80,000,000$2,225,834
Estimate Over Minimum Salary Cap of $48,000,000 $29,774,166
Current Bank Account$58,682,512
Projected Bank Account$60,022,217

Pro Players Salaries

Evgeny Kuznetsov $7,800,000 (3)
Johnny Gaudreau $6,750,000 (4)
Mikko Koskinen $6,500,000 (3)
Nikolaj Ehlers $6,000,000 (3)
Jason Zucker $5,500,000 (2)
Yanni Gourde $5,166,666 (3)
Semyon Varlamov (1 Way Contract) $5,000,000 (2)
Vincent Trocheck $4,750,000 (4)
John Klingberg $4,250,000 (4)
Brian Dumoulin $4,100,000 (3)
Josh Manson $4,100,000 (3)
Brendan Gallagher $3,750,000 (3)
Erik Haula $2,750,000 (2)
Kevin Shattenkirk $2,200,000 (4)
Kris Russell $1,750,000 (2)
Jason Dickinson $1,500,000 (2)
Brian Elliott $1,200,000 (1)
Melker Karlsson $1,200,000 (1)
Alex Iafallo $925,000 (1)
Barclay Goodrow $925,000 (4)
Travis Sanheim $832,500 (2)
Zach Sanford $825,000 (1)
Total Pro Players22
Salary Commitment
Year 2020 : $77,774,166
Year 2021 : $73,624,166
Year 2022 : $56,291,666
Year 2023 : $18,875,000
Salary Average Commitment
Year 2020 : $27,675,000
Year 2021 : $24,532,500
Year 2022 : $8,700,000
Year 2023 : $2,200,000
Salary Cap with 1 Way Contract
Year 2020 : $77,774,166
Year 2021 : $73,624,166
Year 2022 : $56,291,666
Year 2023 : $18,875,000

Farm Players Salaries

Dean Kukan $165,000 (4)
Gabriel Carlsson $82,500 (1)
Nikolai Knyzhov $79,667 (2)
Alan Quine $75,000 (4)
Joseph Blandisi $70,000 (1)
Michael Sgarbossa $70,000 (3)
Gabriel Dumont $70,000 (2)
Denis Malgin $70,000 (4)
Trevor Carrick $70,000 (1)
Tim Heed $65,000 (2)
Brendan Leipsic $65,000 (1)
Total Farm Players11
Salary Commitment
Year 2020 : $882,167
Year 2021 : $594,667
Year 2022 : $380,000
Year 2023 : $310,000
Salary Average Commitment
Year 2020 : $279,667
Year 2021 : $144,667
Year 2022 : $0
Year 2023 : $0

TORONTO



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canda Center
Level 1: 6000 - $193 - 5,524 - 92.07%
Level 2: 6000 - $160 - 5,227 - 87.11%
Level 3: 2000 - $135 - 1,569 - 78.46%
Level 4: 4000 - $119 - 2,938 - 73.44%
Luxury : 1000 - $360 - 936 - 93.61%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left2
Average Attendance - %16,194 - 85.23%
Average Income per Game$2,836,193
Year to Date Revenue$110,611,520

Expense

Pro Players Total Salaries$77,397,499
Farm Players Total Salaries$897,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,187,816
Farm Year To Date Expenses$705,608
Pro Salary Cap To Date$71,292,376
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,672,386
Pro Remaining Season Days8
Pro Expenses Per Days$518,938
Pro Estimated Expenses$4,151,504
Farm Remaining Season Days15
Farm Expenses Per Days$5,766
Farm Estimated Expenses$86,490
Estimated Season Expenses$4,237,994
Season Salary Cap$77,397,499
Estimate Under Maximum Salary Cap of $80,000,000$2,602,501
Estimate Over Minimum Salary Cap of $48,000,000 $29,397,499
Current Bank Account$35,931,530
Projected Bank Account$37,365,922

Pro Players Salaries

Shea Weber $8,500,000 (2)
Claude Giroux $6,500,000 (2)
Matt Duchene $6,000,000 (2)
Steven Stamkos $5,500,000 (1)
David Perron $5,500,000 (3)
James van Riemsdyk $5,000,000 (3)
Kyle Palmieri $4,650,000 (2)
John Gibson $4,500,000 (1)
Ryan Ellis $3,750,000 (1)
David Savard $3,500,000 (1)
Jason Demers $3,500,000 (2)
Phillip Danault $3,083,333 (4)
Alex Killorn $3,000,000 (4)
Marcus Foligno $2,875,000 (3)
Nate Schmidt $2,225,000 (2)
Mikko Koivu $2,000,000 (2)
Gustav Nyquist $2,000,000 (1)
Corey Crawford $1,900,000 (2)
Zack Kassian $1,300,000 (1)
Filip Hronek $714,166 (2)
Brendan Gaunce $700,000 (1)
Brayden McNabb $700,000 (1)
Total Pro Players22
Salary Commitment
Year 2020 : $77,397,499
Year 2021 : $55,447,499
Year 2022 : $19,458,333
Year 2023 : $6,083,333
Salary Average Commitment
Year 2020 : $54,655,277
Year 2021 : $49,489,166
Year 2022 : $13,500,000
Year 2023 : $3,000,000
Salary Cap with 1 Way Contract
Year 2020 : $77,397,499
Year 2021 : $55,447,499
Year 2022 : $19,458,333
Year 2023 : $6,083,333

Farm Players Salaries

Andrew Shaw $390,000 (3)
Laurent Brossoit $150,000 (4)
Brad Hunt $125,000 (2)
Anton Wedin $92,500 (4)
Zane McIntyre $70,000 (4)
Boo Nieves $70,000 (1)
Total Farm Players6
Salary Commitment
Year 2020 : $897,500
Year 2021 : $827,500
Year 2022 : $702,500
Year 2023 : $312,500
Salary Average Commitment
Year 2020 : $287,500
Year 2021 : $287,500
Year 2022 : $162,500
Year 2023 : $162,500

VANCOUVER



Arena Capacity - Ticket Price
Attendance - %

Arena NameGenral Motors Place
Level 1: 6000 - $200 - 5,284 - 88.07%
Level 2: 6000 - $155 - 5,841 - 97.35%
Level 3: 2000 - $120 - 1,905 - 95.23%
Level 4: 4000 - $95 - 3,920 - 97.99%
Luxury : 1000 - $400 - 792 - 79.20%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left2
Average Attendance - %17,741 - 93.37%
Average Income per Game$2,759,149
Year to Date Revenue$107,606,805

Expense

Pro Players Total Salaries$48,006,670
Farm Players Total Salaries$1,192,361
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$48,918,950
Farm Year To Date Expenses$1,067,973
Pro Salary Cap To Date$47,023,587
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,518,298
Pro Remaining Season Days8
Pro Expenses Per Days$326,841
Pro Estimated Expenses$2,614,728
Farm Remaining Season Days15
Farm Expenses Per Days$7,609
Farm Estimated Expenses$114,135
Estimated Season Expenses$2,728,863
Season Salary Cap$48,006,670
Estimate Under Maximum Salary Cap of $80,000,000$31,993,330
Estimate Over Minimum Salary Cap of $48,000,000 $6,670
Current Bank Account$170,991,117
Projected Bank Account$173,780,552

Pro Players Salaries

Mike Green $5,375,000 (2)
Bryan Little $4,000,000 (2)
Trevor Daley $4,000,000 (1)
Paul Byron $3,750,000 (4)
Conor Sheary $3,000,000 (3)
Sam Gagner $2,850,000 (4)
Zack MacEwen $2,847,500 (1)
Carson Soucy $2,750,000 (1)
Luke Schenn $2,500,000 (1)
Mike Condon $2,000,000 (1)
Sam Bennett $1,950,000 (2)
Drake Caggiula $1,500,000 (1)
Jordan Oesterle $1,400,000 (3)
Jordan Weal $1,400,000 (3)
Troy Stecher $975,000 (1)
Kaapo Kakko $925,002 (3)
Calle Rosen $925,000 (1)
Will Butcher $925,000 (2)
Thatcher Demko $925,000 (2)
Nicolas Beaudin $894,168 (3)
Brett Howden $875,000 (2)
Slater Koekkoek $865,000 (1)
Brandon Davidson $700,000 (3)
Frederik Gauthier $675,000 (2)
Total Pro Players24
Salary Commitment
Year 2020 : $48,006,670
Year 2021 : $29,644,170
Year 2022 : $14,919,170
Year 2023 : $6,600,000
Salary Average Commitment
Year 2020 : $31,106,670
Year 2021 : $22,469,170
Year 2022 : $8,419,170
Year 2023 : $6,600,000
Salary Cap with 1 Way Contract
Year 2020 : $48,006,670
Year 2021 : $29,644,170
Year 2022 : $14,919,170
Year 2023 : $6,600,000

Farm Players Salaries

Riley Barber $80,000 (1)
Charles Hudon $80,000 (1)
Anton Lindholm $80,000 (1)
Janne Kuokkanen $79,250 (2)
Carsen Twarynski $77,583 (3)
Brett Seney $75,750 (1)
Garret Sparks $75,000 (4)
Lukas Radil $75,000 (1)
Joona Luoto $74,167 (3)
Martin Frk $72,500 (1)
Calvin Thurkauf $71,444 (2)
Givani Smith $71,417 (2)
Keegan Kolesar $70,250 (2)
Clark Bishop $70,000 (3)
Buddy Robinson $70,000 (3)
Gemel Smith $70,000 (1)
Total Farm Players16
Salary Commitment
Year 2020 : $1,192,361
Year 2021 : $659,111
Year 2022 : $366,750
Year 2023 : $75,000
Salary Average Commitment
Year 2020 : $594,861
Year 2021 : $444,111
Year 2022 : $151,750
Year 2023 : $0

VEGAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $190 - 5,848 - 97.47%
Level 2: 5000 - $160 - 4,993 - 99.87%
Level 3: 2000 - $140 - 1,910 - 95.50%
Level 4: 4000 - $100 - 3,925 - 98.14%
Luxury : 1000 - $325 - 993 - 99.32%
Total Capacity :18000
Team Popularity : 120.00%

Income

Home Games Left2
Average Attendance - %17,670 - 98.17%
Average Income per Game$2,421,440
Year to Date Revenue$94,436,150

Expense

Pro Players Total Salaries$50,024,167
Farm Players Total Salaries$1,124,667
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$48,826,998
Farm Year To Date Expenses$1,087,468
Pro Salary Cap To Date$46,931,558
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,842,879
Pro Remaining Season Days8
Pro Expenses Per Days$340,027
Pro Estimated Expenses$2,720,216
Farm Remaining Season Days15
Farm Expenses Per Days$7,185
Farm Estimated Expenses$107,775
Estimated Season Expenses$2,827,991
Season Salary Cap$50,024,167
Estimate Under Maximum Salary Cap of $80,000,000$29,975,833
Estimate Over Minimum Salary Cap of $48,000,000 $2,024,167
Current Bank Account$126,950,908
Projected Bank Account$128,965,796

Pro Players Salaries

Karl Alzner $6,625,000 (3)
Troy Brouwer $6,500,000 (1)
Marc-Andre Fleury $6,000,000 (2)
Justin Faulk $4,833,333 (2)
Ryan Reaves $4,500,000 (1)
Dylan DeMelo $3,000,000 (4)
Aaron Dell $2,800,000 (4)
Jamie Oleksiak $2,137,500 (3)
Mike Reilly $1,500,000 (4)
Tomas Nosek $1,250,000 (4)
Jack Hughes $925,001 (3)
Stefan Noesen $925,000 (4)
Ryan Lindgren $925,000 (2)
Nico Hischier $925,000 (2)
Par Lindholm $925,000 (3)
Pierre Engvall $925,000 (2)
Quinn Hughes $916,667 (2)
Julien Gauthier $863,333 (2)
Sean Walker $745,000 (1)
Warren Foegele $730,000 (1)
Mathieu Joseph $728,333 (1)
Michael Chaput $675,000 (3)
Dakota Mermis $670,000 (1)
Total Pro Players23
Salary Commitment
Year 2020 : $50,024,167
Year 2021 : $36,150,834
Year 2022 : $20,762,501
Year 2023 : $9,475,000
Salary Average Commitment
Year 2020 : $40,536,667
Year 2021 : $26,663,334
Year 2022 : $11,275,001
Year 2023 : $2,800,000
Salary Cap with 1 Way Contract
Year 2020 : $50,024,167
Year 2021 : $36,150,834
Year 2022 : $20,762,501
Year 2023 : $9,475,000

Farm Players Salaries

Jean-Francois Berube $270,000 (4)
Tomas Jurco $125,000 (4)
Ilya Lyubushkin $100,000 (1)
Jansen Harkins $76,750 (3)
Jeremy Lauzon $74,750 (1)
Beck Malenstyn $73,667 (2)
Mathieu Olivier $73,000 (2)
Gage Quinney $71,500 (1)
Miikka Salomaki $70,000 (4)
Gerald Mayhew $70,000 (4)
Carter Verhaeghe $70,000 (3)
Gaetan Haas $50,000 (3)
Total Farm Players12
Salary Commitment
Year 2020 : $1,124,667
Year 2021 : $878,417
Year 2022 : $731,750
Year 2023 : $535,000
Salary Average Commitment
Year 2020 : $829,667
Year 2021 : $683,417
Year 2022 : $536,750
Year 2023 : $340,000

WASHINGTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $190 - 5,727 - 95.45%
Level 2: 6000 - $163 - 5,608 - 93.47%
Level 3: 2000 - $115 - 1,955 - 97.77%
Level 4: 4000 - $105 - 3,645 - 91.11%
Luxury : 1000 - $340 - 950 - 95.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left2
Average Attendance - %17,885 - 94.13%
Average Income per Game$2,912,535
Year to Date Revenue$113,588,856

Expense

Pro Players Total Salaries$61,674,125
Farm Players Total Salaries$648,083
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$57,487,954
Farm Year To Date Expenses$466,515
Pro Salary Cap To Date$55,592,514
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,825,070
Pro Remaining Season Days8
Pro Expenses Per Days$416,171
Pro Estimated Expenses$3,329,368
Farm Remaining Season Days15
Farm Expenses Per Days$4,207
Farm Estimated Expenses$63,105
Estimated Season Expenses$3,392,473
Season Salary Cap$61,674,125
Estimate Under Maximum Salary Cap of $80,000,000$18,325,875
Estimate Over Minimum Salary Cap of $48,000,000 $13,674,125
Current Bank Account$46,044,123
Projected Bank Account$48,476,720

Pro Players Salaries

Nicklas Backstrom $9,300,000 (3)
William Karlsson $5,900,000 (4)
Brock Boeser $5,875,000 (4)
Mark Giordano $4,500,000 (1)
Rasmus Ristolainen $4,000,000 (1)
Mattias Ekholm $3,750,000 (2)
Bryan Rust $3,500,000 (3)
Ryan Dzingel $3,375,000 (3)
Blake Comeau $2,950,000 (2)
Linus Ullmark $2,600,000 (4)
Michal Kempny $2,500,000 (2)
Jonathan Marchessault $2,000,000 (1)
Brendan Smith $2,000,000 (3)
Carter Rowney $1,600,000 (4)
Tomas Hertl $1,400,000 (1)
Austin Watson $1,100,000 (3)
Ivan Provorov $975,000 (1)
William Carrier $975,000 (1)
Auston Matthews $975,000 (1)
Elvis Merzlikins $874,125 (1)
Sam Carrick $800,000 (4)
Nick Seeler $725,000 (4)
Total Pro Players22
Salary Commitment
Year 2020 : $61,674,125
Year 2021 : $45,975,000
Year 2022 : $36,775,000
Year 2023 : $17,500,000
Salary Average Commitment
Year 2020 : $35,124,126
Year 2021 : $22,900,000
Year 2022 : $13,700,000
Year 2023 : $2,400,000
Salary Cap with 1 Way Contract
Year 2020 : $61,674,125
Year 2021 : $45,975,000
Year 2022 : $36,775,000
Year 2023 : $17,500,000

Farm Players Salaries

Zack Smith $200,000 (2)
Chad Ruhwedel $190,000 (4)
Juuso Riikola $115,000 (1)
Yakov Trenin $73,083 (1)
Max Lagace $70,000 (4)
Total Farm Players5
Salary Commitment
Year 2020 : $648,083
Year 2021 : $460,000
Year 2022 : $260,000
Year 2023 : $260,000
Salary Average Commitment
Year 2020 : $533,083
Year 2021 : $460,000
Year 2022 : $260,000
Year 2023 : $260,000

WINNIPEG



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhillips Arena
Level 1: 6000 - $198 - 5,729 - 95.48%
Level 2: 6000 - $173 - 5,780 - 96.34%
Level 3: 2000 - $143 - 1,871 - 93.55%
Level 4: 4000 - $105 - 3,780 - 94.49%
Luxury : 1000 - $340 - 959 - 95.89%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left1
Average Attendance - %18,118 - 95.36%
Average Income per Game$2,845,458
Year to Date Revenue$113,818,339

Expense

Pro Players Total Salaries$71,155,000
Farm Players Total Salaries$460,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$71,813,074
Farm Year To Date Expenses$314,599
Pro Salary Cap To Date$69,917,649
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,845,458
Pro Remaining Season Days8
Pro Expenses Per Days$478,137
Pro Estimated Expenses$3,825,096
Farm Remaining Season Days15
Farm Expenses Per Days$3,031
Farm Estimated Expenses$45,465
Estimated Season Expenses$3,870,561
Season Salary Cap$71,155,000
Estimate Under Maximum Salary Cap of $80,000,000$8,845,000
Estimate Over Minimum Salary Cap of $48,000,000 $23,155,000
Current Bank Account$26,801,061
Projected Bank Account$25,775,958

Pro Players Salaries

Logan Couture $7,875,000 (3)
Erik Johnson $7,000,000 (2)
Mike Hoffman $6,875,000 (4)
Jonathan Huberdeau $5,900,000 (4)
Valtteri Filppula $5,500,000 (1)
Max Domi $5,300,000 (2)
Alex Pietrangelo $4,500,000 (1)
Cam Atkinson $4,500,000 (1)
Mats Zuccarello $4,250,000 (1)
Justin Schultz $3,500,000 (1)
Ilya Kovalchuk $2,700,000 (1)
Joe Thornton $2,300,000 (1)
Vladislav Namestnikov $2,000,000 (4)
Anders Nilsson $1,800,000 (1)
Adam Pelech $1,600,000 (2)
Tristan Jarry $975,000 (1)
Jan Rutta $925,000 (1)
Zach Bogosian $900,000 (1)
Riley Nash $755,000 (4)
Nick Shore $750,000 (4)
Ryan Carpenter $650,000 (2)
Greg Pateryn $600,000 (1)
Total Pro Players22
Salary Commitment
Year 2020 : $71,155,000
Year 2021 : $38,705,000
Year 2022 : $24,155,000
Year 2023 : $16,280,000
Salary Average Commitment
Year 2020 : $44,791,111
Year 2021 : $23,155,000
Year 2022 : $15,505,000
Year 2023 : $7,630,000
Salary Cap with 1 Way Contract
Year 2020 : $71,155,000
Year 2021 : $38,705,000
Year 2022 : $24,155,000
Year 2023 : $16,280,000

Farm Players Salaries

Alexandre Texier $95,000 (2)
Cory Conacher $90,000 (1)
Troy Grosenick $70,000 (1)
Steven Fogarty $70,000 (4)
Paul Ladue $70,000 (4)
Joel Hanley $65,000 (2)
Total Farm Players6
Salary Commitment
Year 2020 : $460,000
Year 2021 : $300,000
Year 2022 : $140,000
Year 2023 : $140,000
Salary Average Commitment
Year 2020 : $230,000
Year 2021 : $160,000
Year 2022 : $0
Year 2023 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $80,000,000
Available Cap Space

Over Minimum of
$48,000,000

Pro Players

Farm Players

Total Players

ANAHEIM $95,340,645 $67,175,006 $12,824,994 $19,175,006 22729
ARIZONA $104,925,061 $55,081,666 $24,918,334 $7,081,666 221941
BOSTON $57,040,845 $78,947,501 $1,052,499 $30,947,501 221234
BUFFALO $100,291,367 $61,525,000 $18,475,000 $13,525,000 221436
CALGARY $84,383,858 $51,600,835 $28,399,165 $3,600,835 25429
CAROLINE $80,272,177 $50,088,340 $29,911,660 $2,088,340 22325
CHICAGO $27,713,197 $79,906,476 $93,524 $31,906,476 22527
COLORADO $75,997,614 $78,377,500 $1,622,500 $30,377,500 221941
COLUMBUS $103,832,774 $52,294,758 $27,705,242 $4,294,758 221638
DALLAS $12,941,028 $79,759,166 $240,834 $31,759,166 22830
DETROIT $107,106,188 $55,277,499 $24,722,501 $7,277,499 222446
EDMONTON $37,781,889 $78,688,000 $1,312,000 $30,688,000 23629
FLORIDE $81,186,291 $68,228,871 $11,771,129 $20,228,871 22527
FLYERS $68,955,007 $51,949,501 $28,050,499 $3,949,501 22527
ISLANDERS $55,723,345 $72,414,723 $7,585,277 $24,414,723 22628
LAKINGS $76,869,753 $74,775,002 $5,224,998 $26,775,002 22527
MINNESOTA $28,513,320 $75,088,095 $4,911,905 $27,088,095 221638
MONTREAL $133,572,377 $61,826,670 $18,173,330 $13,826,670 23528
NASHVILLE $73,504,805 $79,786,233 $213,767 $31,786,233 221234
NEWJERSEY $44,525,458 $76,557,857 $3,442,143 $28,557,857 24327
OTTAWA $55,743,019 $79,617,857 $382,143 $31,617,857 23427
PITTSBURGH $67,717,561 $50,701,944 $29,298,056 $2,701,944 24731
RANGERS $52,226,333 $77,487,499 $2,512,501 $29,487,499 221234
SANJOSE $95,223,371 $74,355,600 $5,644,400 $26,355,600 22830
ST-LOUIS $51,044,735 $65,716,668 $14,283,332 $17,716,668 221133
TAMPABAY $58,682,512 $77,774,166 $2,225,834 $29,774,166 221133
TORONTO $35,931,530 $77,397,499 $2,602,501 $29,397,499 22628
VANCOUVER $170,991,117 $48,006,670 $31,993,330 $6,670 241640
VEGAS $126,950,908 $50,024,167 $29,975,833 $2,024,167 231235
WASHINGTON $46,044,123 $61,674,125 $18,325,875 $13,674,125 22527
WINNIPEG $26,801,061 $71,155,000 $8,845,000 $23,155,000 22628