Team FinanceLast Update - 19 février 2019 at 17:59
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 7000 - 500 $ - 4 901 - 70,02%
Level 2: 6000 - 400 $ - 4 070 - 67,84%
Level 3: 3000 - 350 $ - 1 657 - 55,24%
Level 4: 4000 - 200 $ - 3 651 - 91,27%
Luxury : 3000 - 300 $ - 2 464 - 82,14%
Total Capacity :23000
Team Popularity : 130,00%

Income

Home Games Left17
Average Attendance - %16 744 - 72,80%
Average Income per Game8 516 472 $
Year to Date Revenue127 747 085 $

Expense

Pro Players Total Salaries87 117 500 $
Farm Players Total Salaries1 522 416 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses38 036 248 $
Farm Year To Date Expenses1 478 224 $
Pro Salary Cap To Date37 536 242 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue144 780 030 $
Pro Remaining Season Days90
Pro Expenses Per Days547 022 $
Pro Estimated Expenses49 231 980 $
Farm Remaining Season Days78
Farm Expenses Per Days20 149 $
Farm Estimated Expenses1 571 622 $
Estimated Season Expenses50 803 602 $
Estimated Season Salary Cap85 934 822 $
Estimate Under Maximum Salary Cap of 90 365 000 $4 430 178 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 19 098 822 $
Current Bank Account238 790 758 $
Projected Bank Account332 767 186 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (3)
Corey Perry 8 625 000 $ (1)
Kevin Shattenkirk 6 650 000 $ (3)
Erik Karlsson 6 500 000 $ (3)
Matt Niskanen 5 750 000 $ (3)
Patric Hornqvist 5 300 000 $ (2)
Ben Bishop 4 916 667 $ (2)
Justin Faulk 4 833 333 $ (2)
Brad Marchand 4 500 000 $ (1)
James van Riemsdyk 4 250 000 $ (2)
Anders Lee 3 750 000 $ (1)
Joel Ward 3 275 000 $ (2)
Charlie Coyle 3 200 000 $ (3)
Dan Girardi 3 000 000 $ (2)
Peter Forsberg 2 500 000 $ (2)
Robin Lehner 2 225 000 $ (1)
Sam Bennett 1 950 000 $ (2)
Charlie McAvoy 1 258 333 $ (2)
Scottie Upshall 800 000 $ (1)
Jake Guentzel 734 167 $ (3)
Derek Ryan 600 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 87 117 500 $
Year 11 : 66 617 500 $
Year 12 : 35 334 167 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 83 767 501 $
Year 11 : 64 667 501 $
Year 12 : 35 334 167 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 87 117 500 $
Year 11 : 66 617 500 $
Year 12 : 35 334 167 $
Year 13 : 0 $

Farm Players Salaries

Adam McQuaid 275 000 $ (1)
Radim Vrbata 250 000 $ (1)
Tyson Jost 167 333 $ (2)
Alex Lintuniemi 92 500 $ (1)
Chris Thorburn 90 000 $ (2)
Mason McDonald 89 417 $ (1)
Martin Frk (Out of Payroll) 86 333 $ (1)
Callum Booth 75 833 $ (2)
Cody McLeod 75 000 $ (2)
Mike Blunden 73 750 $ (2)
Yannick Weber 67 500 $ (2)
Christopher Gibson 66 000 $ (1)
Chris Butler (Out of Payroll) 65 000 $ (1)
Colin McDonald 63 750 $ (2)
Matthew O'Connor 50 000 $ (2)
Total Farm Players15
Salary Commitment
Year 10 : 1 587 416 $
Year 11 : 663 166 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 274 499 $
Year 11 : 663 166 $
Year 12 : 0 $
Year 13 : 0 $

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 375 $ - 5 980 - 99,66%
Level 2: 6000 - 300 $ - 5 649 - 94,15%
Level 3: 3500 - 215 $ - 3 117 - 89,05%
Level 4: 5000 - 180 $ - 4 113 - 82,26%
Luxury : 1000 - 490 $ - 1 000 - 100,00%
Total Capacity :21500
Team Popularity : 130,00%

Income

Home Games Left17
Average Attendance - %19 859 - 92,37%
Average Income per Game8 172 643 $
Year to Date Revenue122 589 649 $

Expense

Pro Players Total Salaries76 320 000 $
Farm Players Total Salaries1 743 750 $
Coaches Total Salaries1 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 987 503 $
Farm Year To Date Expenses1 576 308 $
Pro Salary Cap To Date32 871 482 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue138 934 936 $
Pro Remaining Season Days90
Pro Expenses Per Days476 049 $
Pro Estimated Expenses42 844 410 $
Farm Remaining Season Days78
Farm Expenses Per Days18 292 $
Farm Estimated Expenses1 426 776 $
Estimated Season Expenses44 271 186 $
Estimated Season Salary Cap75 271 472 $
Estimate Under Maximum Salary Cap of 90 365 000 $15 093 528 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 8 435 472 $
Current Bank Account402 677 368 $
Projected Bank Account497 341 118 $

Pro Players Salaries

Jordan Eberle 6 000 000 $ (3)
Brandon Dubinsky 5 850 000 $ (2)
Andrej Sekera 5 500 000 $ (2)
Paul Martin 5 000 000 $ (1)
Michael Cammalleri 5 000 000 $ (1)
Steve Mason 4 100 000 $ (1)
Brett Pesce 4 025 000 $ (3)
Marco Scandella 4 000 000 $ (2)
Cody Eakin 3 850 000 $ (2)
Vladimir Sobotka 3 500 000 $ (1)
Andrei Vasilevskiy 3 500 000 $ (2)
Jamie McGinn 3 333 333 $ (1)
Josh Morrissey 3 150 000 $ (3)
Mathieu Perreault 3 000 000 $ (1)
Boone Jenner 2 900 000 $ (1)
Marcus Foligno 2 875 000 $ (2)
Chris Chelios 2 500 000 $ (2)
Logan Brown 1 604 167 $ (2)
Ryan Pulock 1 363 333 $ (2)
Jack Roslovic 1 106 667 $ (1)
Andrew Copp 1 000 000 $ (2)
Andreas Athanasiou 902 500 $ (2)
Mirco Mueller 850 000 $ (2)
Gabriel Bourque 750 000 $ (1)
Daniel Winnik 660 000 $ (2)
Total Pro Players25
Salary Commitment
Year 10 : 76 320 000 $
Year 11 : 47 630 000 $
Year 12 : 13 175 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 62 935 835 $
Year 11 : 43 852 502 $
Year 12 : 13 175 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 76 320 000 $
Year 11 : 47 630 000 $
Year 12 : 13 175 000 $
Year 13 : 0 $

Farm Players Salaries

Eric Gelinas 157 500 $ (1)
Adam Gaudette 149 167 $ (2)
Luke Kunin 142 500 $ (1)
Julius Honka 136 333 $ (2)
Julien Gauthier 119 417 $ (2)
Klim Kostin 113 750 $ (2)
Lance Bouma 100 000 $ (1)
Ville Husso 92 500 $ (1)
Jakob Forsbacka Karlsson 92 500 $ (1)
Peter Cehlarik 92 500 $ (1)
Ryan Collins 92 500 $ (2)
Jeremy Roy 82 750 $ (2)
Adam Erne 80 000 $ (3)
Ethan Bear 77 333 $ (2)
Jon Gillies 75 000 $ (3)
Daniel Sprong 75 000 $ (2)
Scott Harrington (Out of Payroll) 67 500 $ (1)
Tim Heed (Out of Payroll) 65 000 $ (1)
Brendan Leipsic 65 000 $ (2)
Total Farm Players19
Salary Commitment
Year 10 : 1 876 250 $
Year 11 : 1 066 250 $
Year 12 : 155 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 233 750 $
Year 11 : 1 066 250 $
Year 12 : 155 000 $
Year 13 : 0 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6900 - 405 $ - 5 900 - 85,51%
Level 2: 6000 - 320 $ - 5 161 - 86,01%
Level 3: 3350 - 220 $ - 3 059 - 91,31%
Level 4: 4900 - 190 $ - 4 104 - 83,76%
Luxury : 1850 - 610 $ - 1 673 - 90,42%
Total Capacity :23000
Team Popularity : 130,00%

Income

Home Games Left17
Average Attendance - %19 896 - 86,51%
Average Income per Game9 103 540 $
Year to Date Revenue136 553 095 $

Expense

Pro Players Total Salaries72 791 240 $
Farm Players Total Salaries1 574 041 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 220 632 $
Farm Year To Date Expenses1 575 803 $
Pro Salary Cap To Date32 887 283 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue154 760 174 $
Pro Remaining Season Days90
Pro Expenses Per Days467 847 $
Pro Estimated Expenses42 106 230 $
Farm Remaining Season Days78
Farm Expenses Per Days20 494 $
Farm Estimated Expenses1 598 532 $
Estimated Season Expenses43 704 762 $
Estimated Season Salary Cap73 326 893 $
Estimate Under Maximum Salary Cap of 90 365 000 $17 038 107 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 6 490 893 $
Current Bank Account553 335 667 $
Projected Bank Account664 391 079 $

Pro Players Salaries

Ryan Suter 7 538 462 $ (3)
Nathan MacKinnon 6 300 000 $ (1)
Corey Crawford 6 000 000 $ (1)
Brandon Saad 6 000 000 $ (1)
Tyler Seguin 5 750 000 $ (1)
Andrew Ladd 5 500 000 $ (2)
Ryan McDonagh 4 700 000 $ (3)
Damon Severson 4 166 667 $ (2)
Carl Hagelin 4 000 000 $ (2)
Evgenii Dadonov 4 000 000 $ (2)
Rickard Rakell 3 789 444 $ (3)
Mark Pysyk 2 733 333 $ (3)
Chris Pronger 2 500 000 $ (2)
Michael Raffl 2 350 000 $ (2)
Luke Glendening 1 800 000 $ (3)
Jake McCabe 1 600 000 $ (3)
Joel Eriksson Ek 1 106 667 $ (1)
Anthony Beauvillier 1 106 667 $ (1)
Erik Haula 1 000 000 $ (1)
Curtis McElhinney 850 000 $ (2)
Total Pro Players20
Salary Commitment
Year 10 : 72 791 240 $
Year 11 : 45 527 906 $
Year 12 : 22 161 239 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 66 411 240 $
Year 11 : 41 361 240 $
Year 12 : 22 161 239 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 72 791 240 $
Year 11 : 45 527 906 $
Year 12 : 22 161 239 $
Year 13 : 0 $

Farm Players Salaries

Torrey Mitchell 120 000 $ (1)
Dominic Moore 100 000 $ (1)
Scott Laughton 96 250 $ (2)
Trent Frederic 92 500 $ (2)
Mikhail Vorobyov 92 500 $ (2)
Marko Dano 92 500 $ (1)
Nicolas Meloche 92 500 $ (2)
Joonas Korpisalo 90 000 $ (3)
Jesse Gabrielle 89 417 $ (2)
Ryan MacInnis 89 417 $ (1)
Rourke Chartier 88 833 $ (1)
Danny O'Regan 85 875 $ (2)
Nick Cousins 84 000 $ (1)
Dysin Mayo 79 833 $ (1)
Daniel Vladar 72 833 $ (2)
Adin Hill 72 583 $ (3)
Adam Clendening 70 000 $ (1)
Andy Welinski (Out of Payroll) 69 000 $ (2)
Riley Barber 65 000 $ (2)
Total Farm Players19
Salary Commitment
Year 10 : 1 643 041 $
Year 11 : 920 458 $
Year 12 : 162 583 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 126 250 $
Year 11 : 759 750 $
Year 12 : 162 583 $
Year 13 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7950 - 300 $ - 7 943 - 99,91%
Level 2: 6550 - 250 $ - 6 542 - 99,88%
Level 3: 2200 - 240 $ - 2 200 - 100,00%
Level 4: 4200 - 170 $ - 4 159 - 99,01%
Luxury : 2100 - 340 $ - 2 100 - 100,00%
Total Capacity :23000
Team Popularity : 130,00%

Income

Home Games Left17
Average Attendance - %22 944 - 99,76%
Average Income per Game8 354 307 $
Year to Date Revenue125 314 602 $

Expense

Pro Players Total Salaries86 894 167 $
Farm Players Total Salaries2 315 746 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses39 473 564 $
Farm Year To Date Expenses1 501 122 $
Pro Salary Cap To Date38 584 670 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue142 023 216 $
Pro Remaining Season Days90
Pro Expenses Per Days548 729 $
Pro Estimated Expenses49 385 610 $
Farm Remaining Season Days78
Farm Expenses Per Days18 772 $
Farm Estimated Expenses1 464 216 $
Estimated Season Expenses50 849 826 $
Estimated Season Salary Cap86 859 230 $
Estimate Under Maximum Salary Cap of 90 365 000 $3 505 770 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 20 023 230 $
Current Bank Account280 068 962 $
Projected Bank Account371 242 352 $

Pro Players Salaries

Carey Price 10 000 000 $ (3)
Jack Eichel 10 000 000 $ (3)
Drew Doughty 7 000 000 $ (2)
Evander Kane 7 000 000 $ (1)
Patrice Bergeron 6 875 000 $ (1)
David Pastrnak 6 666 667 $ (2)
Henrik Zetterberg 6 083 333 $ (1)
Bo Horvat 5 500 000 $ (2)
Andy Greene 4 500 000 $ (1)
Wayne Simmonds 3 975 000 $ (4)
Brendan Gallagher 3 750 000 $ (1)
Matt Dumba 2 550 000 $ (1)
Bobby Orr 2 500 000 $ (2)
Melker Karlsson 2 000 000 $ (3)
Jacob Trouba 1 827 500 $ (1)
Brock Boeser 1 491 667 $ (1)
Derek MacKenzie 1 375 000 $ (1)
Ryan Reaves 1 125 000 $ (2)
Francois Beauchemin 1 000 000 $ (1)
Antti Niemi 950 000 $ (2)
Jacob de la Rose 725 000 $ (2)
Total Pro Players21
Salary Commitment
Year 10 : 86 894 167 $
Year 11 : 50 441 667 $
Year 12 : 25 975 000 $
Year 13 : 3 975 000 $
Salary Average Commitment
Year 10 : 61 993 838 $
Year 11 : 31 083 003 $
Year 12 : 20 858 000 $
Year 13 : 3 975 000 $
Salary Cap with 1 Way Contract
Year 10 : 86 894 167 $
Year 11 : 50 441 667 $
Year 12 : 25 975 000 $
Year 13 : 3 975 000 $

Farm Players Salaries

Jay Bouwmeester 540 000 $ (1)
Jimmy Vesey 377 500 $ (1)
Jesse Puljujarvi 342 500 $ (1)
Andrew Hammond 135 000 $ (1)
Tage Thompson 113 750 $ (1)
Tyler Pitlick 100 000 $ (2)
Ryan Lindgren 92 500 $ (2)
Gustav Forsling (Out of Payroll) 92 500 $ (1)
Andrei Mironov 92 500 $ (2)
Dominic Turgeon 91 917 $ (1)
Yakov Trenin 89 417 $ (2)
Axel Holmstrom 89 417 $ (2)
Vince Dunn 88 833 $ (1)
Hudson Fasching 87 413 $ (3)
Charlie Lindgren 75 000 $ (2)
Total Farm Players15
Salary Commitment
Year 10 : 2 408 246 $
Year 11 : 626 246 $
Year 12 : 87 412 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 301 246 $
Year 11 : 626 246 $
Year 12 : 87 412 $
Year 13 : 0 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - 315 $ - 6 000 - 100,00%
Level 2: 5000 - 272 $ - 5 000 - 100,00%
Level 3: 2000 - 210 $ - 2 000 - 100,00%
Level 4: 4000 - 165 $ - 4 000 - 100,00%
Luxury : 1000 - 725 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 130,00%

Income

Home Games Left17
Average Attendance - %18 000 - 100,00%
Average Income per Game6 449 147 $
Year to Date Revenue96 737 200 $

Expense

Pro Players Total Salaries71 813 808 $
Farm Players Total Salaries1 982 834 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses32 306 479 $
Farm Year To Date Expenses1 641 401 $
Pro Salary Cap To Date31 195 358 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue109 635 493 $
Pro Remaining Season Days90
Pro Expenses Per Days458 727 $
Pro Estimated Expenses41 285 430 $
Farm Remaining Season Days78
Farm Expenses Per Days23 219 $
Farm Estimated Expenses1 811 082 $
Estimated Season Expenses43 096 512 $
Estimated Season Salary Cap71 091 908 $
Estimate Under Maximum Salary Cap of 90 365 000 $19 273 092 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 4 255 908 $
Current Bank Account205 434 218 $
Projected Bank Account271 973 199 $

Pro Players Salaries

Sean Monahan 6 375 000 $ (2)
Alexander Radulov 6 250 000 $ (1)
Taylor Hall 6 000 000 $ (1)
Tyler Bozak 5 000 000 $ (3)
Carl Soderberg 4 750 000 $ (2)
Devan Dubnyk 4 333 333 $ (2)
Viktor Arvidsson 4 250 000 $ (2)
Jake Gardiner 4 050 000 $ (1)
Colin Wilson 3 937 500 $ (3)
Travis Hamonic 3 857 143 $ (1)
Patrik Laine 3 575 000 $ (1)
Trevor Daley 3 166 666 $ (2)
Doug Harvey 2 500 000 $ (2)
Tobias Rieder 2 250 000 $ (1)
Nate Schmidt 2 225 000 $ (1)
Nikita Zadorov 1 744 166 $ (1)
Juuse Saros 1 500 000 $ (3)
Brett Connolly 1 500 000 $ (2)
Jared McCann 1 250 000 $ (2)
Kyle Brodziak 950 000 $ (1)
Kevin Labanc 925 000 $ (1)
Stephen Johns 725 000 $ (2)
Tom Kuhnhackl 700 000 $ (3)
Total Pro Players23
Salary Commitment
Year 10 : 71 813 808 $
Year 11 : 39 987 499 $
Year 12 : 11 137 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 56 588 809 $
Year 11 : 39 987 499 $
Year 12 : 11 137 500 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 71 813 808 $
Year 11 : 39 987 499 $
Year 12 : 11 137 500 $
Year 13 : 0 $

Farm Players Salaries

Jannik Hansen 250 000 $ (1)
Jon Merrill 137 500 $ (3)
Ryan Donato 135 000 $ (2)
Filip Chytil 127 500 $ (2)
Ryan White 100 000 $ (1)
Lucas Johansen 92 500 $ (2)
Tyler Moy 92 500 $ (2)
Troy Terry 92 500 $ (2)
Sami Niku 91 667 $ (2)
Jacob Larsson 89 417 $ (1)
Robert Hagg 89 417 $ (1)
Josh Jooris 77 500 $ (1)
Mason Appleton 75 833 $ (2)
Jeff Taylor 74 250 $ (2)
Nicolas Roy 72 000 $ (2)
Kurtis Gabriel 71 500 $ (2)
Sven Andrighetto 65 000 $ (1)
Tyler Ennis (Out of Payroll) 65 000 $ (3)
Chase De Leo 65 000 $ (3)
Jack Campbell 61 250 $ (2)
Christian Thomas 57 500 $ (3)
Total Farm Players21
Salary Commitment
Year 10 : 1 982 834 $
Year 11 : 1 311 500 $
Year 12 : 325 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 893 417 $
Year 11 : 1 311 500 $
Year 12 : 325 000 $
Year 13 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7000 - 400 $ - 6 100 - 87,14%
Level 2: 5800 - 325 $ - 5 162 - 89,00%
Level 3: 2750 - 225 $ - 2 566 - 93,32%
Level 4: 4950 - 200 $ - 4 750 - 95,96%
Luxury : 1500 - 600 $ - 1 500 - 100,00%
Total Capacity :22000
Team Popularity : 130,00%

Income

Home Games Left17
Average Attendance - %20 078 - 91,27%
Average Income per Game7 413 523 $
Year to Date Revenue111 202 846 $

Expense

Pro Players Total Salaries67 050 834 $
Farm Players Total Salaries1 926 001 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 069 607 $
Farm Year To Date Expenses1 936 429 $
Pro Salary Cap To Date30 847 387 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue126 029 892 $
Pro Remaining Season Days90
Pro Expenses Per Days444 758 $
Pro Estimated Expenses40 028 220 $
Farm Remaining Season Days78
Farm Expenses Per Days22 840 $
Farm Estimated Expenses1 781 520 $
Estimated Season Expenses41 809 740 $
Estimated Season Salary Cap68 097 847 $
Estimate Under Maximum Salary Cap of 90 365 000 $22 267 153 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 1 261 847 $
Current Bank Account328 696 810 $
Projected Bank Account412 916 962 $

Pro Players Salaries

Alex Pietrangelo 6 500 000 $ (3)
Artemi Panarin 6 000 000 $ (1)
Kari Lehtonen 5 500 000 $ (2)
Matt Moulson 5 000 000 $ (1)
Nikita Zaitsev (Out of Payroll) 4 500 000 $ (1)
Dmitry Kulikov 4 333 333 $ (1)
Jonathan Bernier 4 150 000 $ (1)
Ondrej Palat 3 333 333 $ (1)
Calvin de Haan 3 300 000 $ (2)
Joel Edmundson 3 000 000 $ (3)
Antoine Roussel 3 000 000 $ (3)
Thatcher Demko 2 941 667 $ (1)
Elias Lindholm 2 700 000 $ (1)
Trevor Linden 2 500 000 $ (2)
Esa Lindell 2 200 000 $ (3)
Connor Brown 2 100 000 $ (2)
Tom Wilson 2 000 000 $ (1)
Calle Jarnkrok 2 000 000 $ (1)
Haydn Fleury 1 713 333 $ (1)
Anthony Duclair 1 200 000 $ (2)
Brayden Point 919 167 $ (1)
Pavel Zacha 894 167 $ (3)
Travis Konecny 894 167 $ (3)
Nicolas Aube-Kubel 871 667 $ (1)
Total Pro Players24
Salary Commitment
Year 10 : 71 550 834 $
Year 11 : 31 088 334 $
Year 12 : 16 488 334 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 55 305 003 $
Year 11 : 27 788 336 $
Year 12 : 16 488 334 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 71 550 834 $
Year 11 : 31 088 334 $
Year 12 : 16 488 334 $
Year 13 : 0 $

Farm Players Salaries

Casey Mittelstadt 149 167 $ (2)
Matt Grzelcyk 140 000 $ (2)
Anton Khudobin 120 000 $ (2)
Kailer Yamamoto 115 500 $ (2)
Anders Bjork 106 667 $ (2)
Dylan Sikura 92 500 $ (2)
Alex Formenton 92 500 $ (2)
Andreas Johnsson 92 500 $ (1)
Anton Slepyshev 92 500 $ (3)
Neal Pionk 92 500 $ (2)
Oskar Lindblom 92 500 $ (2)
Cal Petersen 92 500 $ (2)
Jack Dougherty 90 250 $ (1)
Vili Saarijarvi 89 417 $ (2)
Brock McGinn 88 750 $ (2)
Victor Mete 87 000 $ (2)
Alexandar Georgiev 79 250 $ (2)
Tommy Wingels (Out of Payroll) 75 000 $ (2)
Noel Acciari 72 500 $ (1)
Laurent Brossoit 65 000 $ (2)
Total Farm Players20
Salary Commitment
Year 10 : 1 926 001 $
Year 11 : 1 670 751 $
Year 12 : 92 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 485 751 $
Year 11 : 1 485 751 $
Year 12 : 92 500 $
Year 13 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - 375 $ - 6 000 - 100,00%
Level 2: 5000 - 300 $ - 5 000 - 99,99%
Level 3: 2000 - 250 $ - 2 000 - 100,00%
Level 4: 4000 - 225 $ - 3 586 - 89,65%
Luxury : 1000 - 999 $ - 990 - 99,03%
Total Capacity :18000
Team Popularity : 130,00%

Income

Home Games Left16
Average Attendance - %17 576 - 97,64%
Average Income per Game7 725 979 $
Year to Date Revenue123 615 667 $

Expense

Pro Players Total Salaries82 003 333 $
Farm Players Total Salaries1 104 416 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 353 832 $
Farm Year To Date Expenses1 003 719 $
Pro Salary Cap To Date35 464 924 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue123 615 667 $
Pro Remaining Season Days90
Pro Expenses Per Days518 539 $
Pro Estimated Expenses46 668 510 $
Farm Remaining Season Days78
Farm Expenses Per Days14 029 $
Farm Estimated Expenses1 094 262 $
Estimated Season Expenses47 762 772 $
Estimated Season Salary Cap81 022 294 $
Estimate Under Maximum Salary Cap of 90 365 000 $9 342 706 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 14 186 294 $
Current Bank Account384 386 888 $
Projected Bank Account460 239 783 $

Pro Players Salaries

Jamie Benn 9 500 000 $ (3)
P.K. Subban 9 000 000 $ (3)
Patrick Marleau 6 250 000 $ (2)
Jonathan Quick 5 800 000 $ (2)
Tomas Hertl 5 625 000 $ (3)
Danny DeKeyser 5 000 000 $ (1)
Gustav Nyquist 4 750 000 $ (3)
Martin Hanzal 4 750 000 $ (2)
Craig Smith 4 250 000 $ (2)
Roman Josi 4 000 000 $ (1)
Nico Hischier 3 775 000 $ (2)
Casey Cizikas 3 350 000 $ (2)
Richard Panik 2 800 000 $ (2)
Ben Lovejoy 2 666 667 $ (1)
Brian Boyle 2 550 000 $ (2)
Chris Simon 2 500 000 $ (2)
Johnny Gaudreau 1 850 000 $ (1)
Petr Mrazek 1 500 000 $ (3)
Thomas Chabot 1 223 333 $ (1)
Travis Dermott 863 333 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 82 003 333 $
Year 11 : 66 400 000 $
Year 12 : 30 375 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 74 291 668 $
Year 11 : 62 625 000 $
Year 12 : 30 375 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 82 003 333 $
Year 11 : 66 400 000 $
Year 12 : 30 375 000 $
Year 13 : 0 $

Farm Players Salaries

Zack Smith 188 750 $ (1)
Tobias Lindberg 170 000 $ (3)
J.T. Brown 125 000 $ (1)
Joshua Ho-Sang 107 583 $ (1)
Brendan Perlini 86 333 $ (1)
Michael Spacek 85 000 $ (2)
Connor Ingram 75 917 $ (2)
Kerby Rychel 72 500 $ (1)
Greg McKegg (Out of Payroll) 71 500 $ (1)
JC Lipon 65 000 $ (3)
Jordan Subban 65 000 $ (3)
Jeremy Gregoire 63 333 $ (1)
Total Farm Players12
Salary Commitment
Year 10 : 1 175 916 $
Year 11 : 460 917 $
Year 12 : 300 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 982 000 $
Year 11 : 460 917 $
Year 12 : 300 000 $
Year 13 : 0 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - 210 $ - 7 000 - 100,00%
Level 2: 6000 - 190 $ - 6 000 - 100,00%
Level 3: 3000 - 165 $ - 3 000 - 100,00%
Level 4: 4000 - 145 $ - 4 000 - 100,00%
Luxury : 3000 - 230 $ - 2 535 - 84,49%
Total Capacity :23000
Team Popularity : 130,00%

Income

Home Games Left17
Average Attendance - %22 535 - 97,98%
Average Income per Game5 975 141 $
Year to Date Revenue89 627 118 $

Expense

Pro Players Total Salaries81 520 833 $
Farm Players Total Salaries1 710 334 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 942 426 $
Farm Year To Date Expenses1 269 203 $
Pro Salary Cap To Date36 053 514 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue101 577 400 $
Pro Remaining Season Days90
Pro Expenses Per Days515 561 $
Pro Estimated Expenses46 400 490 $
Farm Remaining Season Days78
Farm Expenses Per Days18 069 $
Farm Estimated Expenses1 409 382 $
Estimated Season Expenses47 809 872 $
Estimated Season Salary Cap81 342 864 $
Estimate Under Maximum Salary Cap of 90 365 000 $9 022 136 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 14 506 864 $
Current Bank Account437 231 920 $
Projected Bank Account490 999 448 $

Pro Players Salaries

Tomas Plekanec 6 000 000 $ (2)
Nikolaj Ehlers 6 000 000 $ (3)
Cory Schneider 6 000 000 $ (1)
Marc Staal 5 700 000 $ (1)
Tyler Myers 5 500 000 $ (1)
Tyson Barrie 5 500 000 $ (2)
Tomas Tatar 5 300 000 $ (1)
Marcus Johansson 4 583 333 $ (1)
Brandon Sutter 4 375 000 $ (2)
Mikkel Boedker 4 000 000 $ (2)
Tyler Toffoli 3 250 000 $ (1)
Jean-Gabriel Pageau 3 100 000 $ (3)
Cam Ward 3 000 000 $ (2)
Evgeny Kuznetsov 3 000 000 $ (1)
Karl Alzner 2 800 000 $ (1)
Cody Ceci 2 800 000 $ (1)
Cal Clutterbuck 2 750 000 $ (1)
Matt Martin 2 500 000 $ (3)
Scott Stevens 2 500 000 $ (2)
Jake Virtanen 1 250 000 $ (3)
Anthony Mantha 863 333 $ (2)
Jesper Bratt 749 167 $ (2)
Total Pro Players22
Salary Commitment
Year 10 : 81 520 833 $
Year 11 : 39 837 500 $
Year 12 : 12 850 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 77 971 667 $
Year 11 : 39 088 333 $
Year 12 : 12 850 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 81 520 833 $
Year 11 : 39 837 500 $
Year 12 : 12 850 000 $
Year 13 : 0 $

Farm Players Salaries

Owen Tippett 175 750 $ (2)
Brendan Lemieux 103 917 $ (1)
Mark Streit 100 000 $ (1)
Curtis Lazar 95 000 $ (2)
Blake Hillman 92 500 $ (2)
Thomas Schemitsch 92 500 $ (1)
Nathan Bastian 92 500 $ (2)
Blake Siebenaler 91 083 $ (1)
Matt Puempel 90 000 $ (1)
Brandon Halverson 89 417 $ (1)
Kyle Capobianco 89 417 $ (2)
Gabriel Carlsson 89 417 $ (1)
Morgan Geekie 87 500 $ (2)
Jansen Harkins 76 750 $ (2)
Dennis Yan 72 833 $ (2)
Frederic Allard 71 417 $ (2)
Philippe Myers 67 833 $ (2)
Frederik Gauthier 67 500 $ (3)
Nick Paul 65 000 $ (3)
Total Farm Players19
Salary Commitment
Year 10 : 1 710 334 $
Year 11 : 1 054 000 $
Year 12 : 132 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 074 750 $
Year 11 : 884 750 $
Year 12 : 132 500 $
Year 13 : 0 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 7000 - 335 $ - 6 810 - 97,29%
Level 2: 6000 - 285 $ - 5 828 - 97,13%
Level 3: 3000 - 225 $ - 2 885 - 96,16%
Level 4: 4750 - 170 $ - 4 532 - 95,41%
Luxury : 2250 - 435 $ - 2 171 - 96,47%
Total Capacity :23000
Team Popularity : 130,00%

Income

Home Games Left17
Average Attendance - %22 225 - 96,63%
Average Income per Game8 208 720 $
Year to Date Revenue123 130 805 $

Expense

Pro Players Total Salaries76 093 889 $
Farm Players Total Salaries2 209 167 $
Coaches Total Salaries5 175 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses35 217 997 $
Farm Year To Date Expenses2 252 730 $
Pro Salary Cap To Date34 106 886 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue139 548 246 $
Pro Remaining Season Days90
Pro Expenses Per Days485 147 $
Pro Estimated Expenses43 663 230 $
Farm Remaining Season Days78
Farm Expenses Per Days32 561 $
Farm Estimated Expenses2 539 758 $
Estimated Season Expenses46 202 988 $
Estimated Season Salary Cap76 381 236 $
Estimate Under Maximum Salary Cap of 90 365 000 $13 983 764 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 9 545 236 $
Current Bank Account380 328 521 $
Projected Bank Account473 673 779 $

Pro Players Salaries

Henrik Lundqvist 8 500 000 $ (2)
Mark Giordano 6 750 000 $ (3)
Paul Stastny 6 500 000 $ (3)
Jaccob Slavin 5 300 000 $ (3)
Hampus Lindholm 5 205 556 $ (3)
Brayden Schenn 5 125 000 $ (2)
Kyle Palmieri 4 650 000 $ (1)
Justin Williams 4 500 000 $ (2)
Nick Bjugstad 4 100 000 $ (3)
Cam Fowler 4 000 000 $ (1)
Kyle Turris 3 500 000 $ (2)
Ron Hainsey 3 000 000 $ (1)
Paul Kariya 2 500 000 $ (2)
Kevan Miller 2 500 000 $ (1)
Connor Hellebuyck 2 250 000 $ (2)
Radek Faksa 2 200 000 $ (2)
Kyle Connor 1 775 000 $ (1)
Alex Tuch 1 350 000 $ (1)
Mathew Barzal 1 263 333 $ (1)
Adam Lowry 1 125 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 76 093 889 $
Year 11 : 56 430 556 $
Year 12 : 27 855 556 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 71 705 556 $
Year 11 : 56 430 556 $
Year 12 : 27 855 556 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 76 093 889 $
Year 11 : 56 430 556 $
Year 12 : 27 855 556 $
Year 13 : 0 $

Farm Players Salaries

Andre Burakovsky 300 000 $ (2)
Nino Niederreiter 266 667 $ (1)
Riley Sheahan 207 500 $ (2)
Drake Caggiula 135 000 $ (1)
Joakim Nordstrom 127 500 $ (1)
Johnny Oduya 100 000 $ (2)
Nathan Beaulieu 100 000 $ (1)
Pavel Buchnevich 92 500 $ (1)
Jayce Hawryluk 92 500 $ (1)
Jordan Greenway 91 667 $ (2)
Vladislav Kamenev 89 417 $ (3)
Brendan Guhle 88 833 $ (1)
Ryan Hartman 86 333 $ (2)
Trevor van Riemsdyk 82 500 $ (1)
Lucas Wallmark 75 000 $ (1)
Philipp Grubauer 75 000 $ (1)
Gustav Olofsson 72 500 $ (3)
Ville Pokka 65 000 $ (2)
Josh Leivo 61 250 $ (1)
Jake Walman 0 $ (1)
Total Farm Players20
Salary Commitment
Year 10 : 2 209 167 $
Year 11 : 1 012 417 $
Year 12 : 161 917 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 725 334 $
Year 11 : 1 012 417 $
Year 12 : 161 917 $
Year 13 : 0 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6600 - 350 $ - 6 600 - 100,00%
Level 2: 5500 - 300 $ - 5 500 - 100,00%
Level 3: 3450 - 180 $ - 3 326 - 96,42%
Level 4: 5150 - 165 $ - 4 931 - 95,75%
Luxury : 2300 - 478 $ - 2 285 - 99,33%
Total Capacity :23000
Team Popularity : 130,00%

Income

Home Games Left17
Average Attendance - %22 642 - 98,44%
Average Income per Game8 342 761 $
Year to Date Revenue125 141 416 $

Expense

Pro Players Total Salaries79 860 833 $
Farm Players Total Salaries2 524 833 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 841 677 $
Farm Year To Date Expenses1 649 996 $
Pro Salary Cap To Date34 175 022 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue141 826 938 $
Pro Remaining Season Days90
Pro Expenses Per Days502 227 $
Pro Estimated Expenses45 200 430 $
Farm Remaining Season Days78
Farm Expenses Per Days23 499 $
Farm Estimated Expenses1 832 922 $
Estimated Season Expenses47 033 352 $
Estimated Season Salary Cap78 542 142 $
Estimate Under Maximum Salary Cap of 90 365 000 $11 822 858 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 11 706 142 $
Current Bank Account305 096 981 $
Projected Bank Account399 890 567 $

Pro Players Salaries

Patrick Kane 10 500 000 $ (2)
Sidney Crosby 8 700 000 $ (3)
Jakub Voracek 8 250 000 $ (2)
Phil Kessel 8 000 000 $ (3)
Torey Krug 5 250 000 $ (2)
Jared Spurgeon 5 187 500 $ (1)
Sean Couturier 4 333 333 $ (2)
John Klingberg 4 250 000 $ (2)
Olli Maatta 4 083 333 $ (1)
Bryan Rust 3 500 000 $ (2)
Andrew Cogliano 3 250 000 $ (3)
Miles Wood 2 750 000 $ (3)
Al McInnis 2 500 000 $ (2)
Blake Comeau 2 400 000 $ (3)
Jake Allen 2 350 000 $ (1)
Austin Watson 1 100 000 $ (2)
Jordie Benn 1 100 000 $ (1)
Antti Raanta 1 000 000 $ (1)
Ondrej Kase 706 667 $ (1)
Evan Rodrigues 650 000 $ (2)
Total Pro Players20
Salary Commitment
Year 10 : 79 860 833 $
Year 11 : 65 433 333 $
Year 12 : 25 100 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 79 154 166 $
Year 11 : 65 433 333 $
Year 12 : 25 100 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 79 860 833 $
Year 11 : 65 433 333 $
Year 12 : 25 100 000 $
Year 13 : 0 $

Farm Players Salaries

Ian Cole 425 000 $ (3)
Michael Dal Colle 306 333 $ (1)
Lee Stempniak 250 000 $ (2)
Carter Hutton 112 500 $ (1)
Ian McCoshen 102 500 $ (1)
Kevin Connauton 100 000 $ (1)
Colin Miller 100 000 $ (2)
Jeremy Bracco 92 500 $ (2)
Mario Lucia 92 500 $ (1)
Ryan Sproul 90 250 $ (1)
Marcus Pettersson 89 417 $ (2)
Eric Comrie 89 417 $ (1)
Dylan McIlrath 80 000 $ (1)
Francis Perron 78 333 $ (1)
Alexei Lipanov 77 833 $ (2)
Maxim Mamin 75 750 $ (2)
Linus Ullmark 75 000 $ (3)
Tanner Kero 75 000 $ (1)
Oliver Kylington 73 083 $ (3)
Keegan Kolesar 70 250 $ (2)
Anthony Richard 69 167 $ (1)
Total Farm Players21
Salary Commitment
Year 10 : 2 524 833 $
Year 11 : 1 328 833 $
Year 12 : 573 083 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 538 250 $
Year 11 : 1 166 083 $
Year 12 : 573 083 $
Year 13 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 7500 - 265 $ - 7 500 - 100,00%
Level 2: 5000 - 220 $ - 5 000 - 100,00%
Level 3: 2000 - 190 $ - 2 000 - 100,00%
Level 4: 4000 - 120 $ - 4 000 - 100,00%
Luxury : 2000 - 490 $ - 2 000 - 100,00%
Total Capacity :20500
Team Popularity : 130,00%

Income

Home Games Left17
Average Attendance - %20 500 - 100,00%
Average Income per Game6 815 900 $
Year to Date Revenue102 238 500 $

Expense

Pro Players Total Salaries84 601 251 $
Farm Players Total Salaries2 397 750 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 220 952 $
Farm Year To Date Expenses2 118 294 $
Pro Salary Cap To Date32 887 595 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue115 870 300 $
Pro Remaining Season Days90
Pro Expenses Per Days540 748 $
Pro Estimated Expenses48 667 320 $
Farm Remaining Season Days78
Farm Expenses Per Days29 318 $
Farm Estimated Expenses2 286 804 $
Estimated Season Expenses50 954 124 $
Estimated Season Salary Cap79 888 295 $
Estimate Under Maximum Salary Cap of 90 365 000 $10 476 705 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 13 052 295 $
Current Bank Account302 704 249 $
Projected Bank Account367 620 425 $

Pro Players Salaries

Joe Thornton 8 000 000 $ (2)
Rick Nash 7 800 000 $ (2)
Aaron Ekblad 7 500 000 $ (2)
Loui Eriksson 6 000 000 $ (1)
Milan Lucic 6 000 000 $ (1)
Semyon Varlamov 5 900 000 $ (1)
Alex Goligoski 5 475 000 $ (1)
Alexei Emelin 4 500 000 $ (1)
Jason Demers 4 500 000 $ (1)
Chris Kunitz 3 850 000 $ (1)
Dan Hamhuis 3 750 000 $ (1)
Nolan Patrick 3 575 000 $ (2)
Lars Eller 3 500 000 $ (3)
Valtteri Filppula 2 750 000 $ (3)
Jaroslav Halak 2 750 000 $ (3)
John Leclair 2 500 000 $ (2)
Ryan Dzingel 1 800 000 $ (2)
Mitchell Marner 1 744 167 $ (1)
Patrik Nemeth (Out of Payroll) 945 000 $ (1)
Jamie Oleksiak 918 750 $ (1)
Josh Anderson 894 167 $ (1)
Brandon Carlo 894 167 $ (1)
Total Pro Players22
Salary Commitment
Year 10 : 85 546 251 $
Year 11 : 40 175 000 $
Year 12 : 9 000 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 77 513 750 $
Year 11 : 40 175 000 $
Year 12 : 9 000 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 85 546 251 $
Year 11 : 40 175 000 $
Year 12 : 9 000 000 $
Year 13 : 0 $

Farm Players Salaries

Victor Rask 400 000 $ (1)
Shawn Matthias 212 500 $ (1)
Lias Andersson 177 500 $ (2)
Michal Neuvirth 162 500 $ (1)
Zack Kassian 150 000 $ (1)
Jakub Zboril 128 833 $ (2)
A.J. Greer 110 000 $ (1)
Peter Budaj 102 500 $ (1)
Matthew Spencer 92 500 $ (2)
Zach Sanford 92 500 $ (1)
John Quenneville 89 417 $ (1)
Nail Yakupov (Out of Payroll) 87 500 $ (2)
Connor Carrick 75 000 $ (1)
Anthony Stolarz 72 500 $ (2)
Magnus Paajarvi 70 000 $ (1)
Josh Wesley 69 500 $ (2)
Valentin Zykov 67 500 $ (3)
Devante Smith-Pelly 65 000 $ (2)
Felix Girard 65 000 $ (2)
Pontus Aberg 65 000 $ (2)
Matt Read 65 000 $ (3)
Charles Hudon 65 000 $ (2)
Total Farm Players22
Salary Commitment
Year 10 : 2 485 250 $
Year 11 : 1 020 833 $
Year 12 : 132 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 031 333 $
Year 11 : 858 833 $
Year 12 : 132 500 $
Year 13 : 0 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 6000 - 500 $ - 4 628 - 77,14%
Level 2: 5000 - 400 $ - 4 017 - 80,35%
Level 3: 2000 - 250 $ - 2 000 - 100,00%
Level 4: 4000 - 175 $ - 3 983 - 99,59%
Luxury : 1000 - 999 $ - 973 - 97,25%
Total Capacity :18000
Team Popularity : 130,00%

Income

Home Games Left17
Average Attendance - %15 602 - 86,68%
Average Income per Game8 525 611 $
Year to Date Revenue127 884 171 $

Expense

Pro Players Total Salaries65 490 749 $
Farm Players Total Salaries1 464 745 $
Coaches Total Salaries8 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses32 942 616 $
Farm Year To Date Expenses2 501 823 $
Pro Salary Cap To Date30 720 403 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue144 935 394 $
Pro Remaining Season Days90
Pro Expenses Per Days435 128 $
Pro Estimated Expenses39 161 520 $
Farm Remaining Season Days78
Farm Expenses Per Days29 765 $
Farm Estimated Expenses2 321 670 $
Estimated Season Expenses41 483 190 $
Estimated Season Salary Cap67 104 163 $
Estimate Under Maximum Salary Cap of 90 365 000 $23 260 837 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 268 163 $
Current Bank Account421 920 802 $
Projected Bank Account525 373 006 $

Pro Players Salaries

Jason Spezza 7 500 000 $ (2)
Roberto Luongo 5 333 333 $ (2)
Mats Zuccarello 4 500 000 $ (1)
Oscar Klefbom 4 167 000 $ (1)
Matt Beleskey 3 800 000 $ (1)
Radko Gudas 3 350 000 $ (2)
Brenden Dillon 3 270 000 $ (2)
Jack Johnson 3 250 000 $ (3)
Conor Sheary 3 000 000 $ (3)
J.T. Miller 2 750 000 $ (1)
Bill Guerin 2 500 000 $ (2)
Roman Polak 2 250 000 $ (1)
Brandon Manning 2 250 000 $ (1)
Darcy Kuemper 1 850 000 $ (2)
Jay Beagle 1 750 000 $ (1)
Jordan Weal 1 750 000 $ (2)
Alexander Nylander 1 744 166 $ (1)
Zemgus Girgensons 1 600 000 $ (3)
Mark Jankowski 1 493 750 $ (1)
Kevin Fiala 1 363 333 $ (2)
Luke Schenn 1 250 000 $ (2)
Alexander Kerfoot 1 137 500 $ (2)
Yanni Gourde 1 000 000 $ (2)
Anthony Cirelli 925 000 $ (2)
Erik Cernak 894 167 $ (2)
Nick Jensen 812 500 $ (3)
Total Pro Players26
Salary Commitment
Year 10 : 65 490 749 $
Year 11 : 40 785 833 $
Year 12 : 8 662 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 59 002 834 $
Year 11 : 39 785 833 $
Year 12 : 8 662 500 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 65 490 749 $
Year 11 : 40 785 833 $
Year 12 : 8 662 500 $
Year 13 : 0 $

Farm Players Salaries

Brendan Smith (Out of Payroll) 435 000 $ (1)
Calvin Pickard 100 000 $ (2)
Luc Snuggerud 92 500 $ (2)
Kalle Kossila 92 500 $ (1)
Roland McKeown 89 417 $ (1)
Brett Ritchie 87 500 $ (1)
C.J. Smith 87 413 $ (2)
Rasmus Andersson 86 333 $ (1)
Dmytro Timashov 83 500 $ (1)
Anton Forsberg (Out of Payroll) 75 000 $ (2)
Reid Boucher 72 500 $ (3)
Devon Toews 70 000 $ (2)
Alan Quine 70 000 $ (3)
Denis Malgin 69 333 $ (1)
Austin Czarnik 67 500 $ (1)
Alex Stalock 65 000 $ (1)
Brandon Davidson 65 000 $ (2)
Jonny Brodzinski 65 000 $ (2)
Travis Boyd 65 000 $ (1)
Jared Coreau 61 250 $ (1)
Total Farm Players20
Salary Commitment
Year 10 : 1 899 746 $
Year 11 : 697 412 $
Year 12 : 142 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 127 412 $
Year 11 : 539 912 $
Year 12 : 142 500 $
Year 13 : 0 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - 400 $ - 5 858 - 97,63%
Level 2: 5000 - 300 $ - 4 975 - 99,51%
Level 3: 2000 - 275 $ - 1 988 - 99,38%
Level 4: 4000 - 225 $ - 3 306 - 82,66%
Luxury : 1000 - 999 $ - 990 - 99,04%
Total Capacity :18000
Team Popularity : 130,00%

Income

Home Games Left17
Average Attendance - %17 118 - 95,10%
Average Income per Game8 561 958 $
Year to Date Revenue128 429 376 $

Expense

Pro Players Total Salaries84 371 666 $
Farm Players Total Salaries2 350 083 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses38 662 791 $
Farm Year To Date Expenses2 118 202 $
Pro Salary Cap To Date37 551 670 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue145 553 293 $
Pro Remaining Season Days90
Pro Expenses Per Days536 245 $
Pro Estimated Expenses48 262 050 $
Farm Remaining Season Days78
Farm Expenses Per Days29 001 $
Farm Estimated Expenses2 262 078 $
Estimated Season Expenses50 524 128 $
Estimated Season Salary Cap84 424 840 $
Estimate Under Maximum Salary Cap of 90 365 000 $5 940 160 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 17 588 840 $
Current Bank Account205 478 492 $
Projected Bank Account300 507 657 $

Pro Players Salaries

Ryan O'Reilly 7 500 000 $ (2)
Tuukka Rask 7 000 000 $ (3)
Marc-Edouard Vlasic 7 000 000 $ (3)
Mikko Koivu 6 750 000 $ (2)
Logan Couture 6 000 000 $ (1)
Cam Atkinson 5 875 000 $ (3)
Jeff Skinner 5 725 000 $ (3)
Seth Jones 5 400 000 $ (1)
Jimmy Howard 5 291 666 $ (2)
Jeff Carter (Out of Payroll) 5 272 727 $ (1)
Mike Hoffman 5 187 500 $ (3)
Andrew Shaw 3 900 000 $ (2)
Jonathan Huberdeau 3 250 000 $ (1)
Kevin Hayes 2 600 000 $ (2)
Dale Hawerchuk 2 500 000 $ (2)
Ryan Strome 2 500 000 $ (1)
Thomas Hickey 2 200 000 $ (2)
Ivan Provorov 1 744 167 $ (1)
Clayton Keller 1 673 333 $ (1)
Josh Manson 825 000 $ (2)
Greg Pateryn 800 000 $ (1)
Ryan Carpenter 650 000 $ (3)
Total Pro Players22
Salary Commitment
Year 10 : 89 644 393 $
Year 11 : 63 004 166 $
Year 12 : 31 437 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 83 726 894 $
Year 11 : 63 004 166 $
Year 12 : 31 437 500 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 89 644 393 $
Year 11 : 63 004 166 $
Year 12 : 31 437 500 $
Year 13 : 0 $

Farm Players Salaries

Brady Skjei 525 000 $ (3)
Connor Murphy 385 000 $ (1)
Spencer Foo 177 500 $ (2)
Madison Bowey 100 000 $ (1)
Alex Iafallo 92 500 $ (2)
Frank Vatrano 92 500 $ (3)
Michael Amadio 92 500 $ (2)
Daniel Brickley 92 500 $ (2)
Roope Hintz 92 500 $ (2)
Dylan Sadowy 92 500 $ (1)
Mathieu Joseph 92 500 $ (2)
Jared Boll 90 000 $ (1)
Jeremy Lauzon 86 333 $ (2)
Teemu Pulkkinen 81 250 $ (1)
Brian Flynn 70 000 $ (2)
Jimmy Hayes 65 000 $ (2)
Rinat Valiev 65 000 $ (3)
Spencer Abbott 57 500 $ (1)
Tyler Parsons 0 $ (1)
Total Farm Players19
Salary Commitment
Year 10 : 2 350 083 $
Year 11 : 1 543 833 $
Year 12 : 682 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 017 583 $
Year 11 : 1 451 333 $
Year 12 : 682 500 $
Year 13 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - 320 $ - 6 000 - 100,00%
Level 2: 5000 - 260 $ - 5 000 - 100,00%
Level 3: 2000 - 210 $ - 2 000 - 100,00%
Level 4: 4000 - 155 $ - 4 000 - 100,00%
Luxury : 1000 - 500 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 130,00%

Income

Home Games Left17
Average Attendance - %18 000 - 100,00%
Average Income per Game6 664 000 $
Year to Date Revenue99 960 000 $

Expense

Pro Players Total Salaries71 345 000 $
Farm Players Total Salaries920 000 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses32 489 759 $
Farm Year To Date Expenses967 267 $
Pro Salary Cap To Date31 600 847 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue113 288 000 $
Pro Remaining Season Days90
Pro Expenses Per Days452 747 $
Pro Estimated Expenses40 747 230 $
Farm Remaining Season Days78
Farm Expenses Per Days12 800 $
Farm Estimated Expenses998 400 $
Estimated Season Expenses41 745 630 $
Estimated Season Salary Cap71 236 937 $
Estimate Under Maximum Salary Cap of 90 365 000 $19 128 063 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 4 400 937 $
Current Bank Account321 623 115 $
Projected Bank Account393 165 485 $

Pro Players Salaries

Daniel Sedin 7 000 000 $ (1)
Mark Scheifele 6 125 000 $ (2)
James Neal 5 750 000 $ (3)
Reilly Smith 5 000 000 $ (2)
Zdeno Chara 5 000 000 $ (1)
Frederik Andersen 5 000 000 $ (3)
Alexander Wennberg 4 900 000 $ (2)
Mike Matheson 4 875 000 $ (3)
Michael Stone 3 500 000 $ (1)
Josh Bailey 3 300 000 $ (2)
Ryan Murray 2 825 000 $ (2)
Riley Nash 2 750 000 $ (3)
Dmitry Orlov 2 570 000 $ (1)
Brock Nelson 2 500 000 $ (2)
Luc Robitaille 2 500 000 $ (2)
Alexander Petrovic 1 950 000 $ (3)
Brayden McNabb 1 700 000 $ (1)
Brad Richardson 1 250 000 $ (2)
Colton Sceviour 1 200 000 $ (3)
Anders Nilsson 1 000 000 $ (1)
Derek Grant 650 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 71 345 000 $
Year 11 : 49 925 000 $
Year 12 : 21 525 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 62 225 002 $
Year 11 : 45 025 001 $
Year 12 : 21 525 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 71 345 000 $
Year 11 : 49 925 000 $
Year 12 : 21 525 000 $
Year 13 : 0 $

Farm Players Salaries

Jason Chimera 225 000 $ (1)
Kyle Clifford 160 000 $ (2)
Robert Bortuzzo 105 000 $ (1)
Carl Dahlstrom 92 500 $ (1)
John Hayden 92 500 $ (1)
Korbinian Holzer 90 000 $ (2)
Viktor Svedberg 75 000 $ (1)
Anthony Peluso 67 500 $ (1)
Jayson Megna 60 000 $ (1)
Luke Witkowski 57 500 $ (1)
Total Farm Players10
Salary Commitment
Year 10 : 1 025 000 $
Year 11 : 250 000 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 475 000 $
Year 11 : 250 000 $
Year 12 : 0 $
Year 13 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 7000 - 387 $ - 6 329 - 90,42%
Level 2: 5750 - 295 $ - 5 562 - 96,73%
Level 3: 2750 - 245 $ - 2 530 - 92,01%
Level 4: 4500 - 180 $ - 4 188 - 93,06%
Luxury : 1500 - 715 $ - 1 463 - 97,56%
Total Capacity :21500
Team Popularity : 130,00%

Income

Home Games Left16
Average Attendance - %20 072 - 93,36%
Average Income per Game8 687 624 $
Year to Date Revenue139 001 984 $

Expense

Pro Players Total Salaries76 811 666 $
Farm Players Total Salaries2 762 251 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 964 109 $
Farm Year To Date Expenses2 396 608 $
Pro Salary Cap To Date33 001 129 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue139 001 984 $
Pro Remaining Season Days90
Pro Expenses Per Days489 578 $
Pro Estimated Expenses44 062 020 $
Farm Remaining Season Days78
Farm Expenses Per Days31 748 $
Farm Estimated Expenses2 476 344 $
Estimated Season Expenses46 538 364 $
Estimated Season Salary Cap75 674 269 $
Estimate Under Maximum Salary Cap of 90 365 000 $14 690 731 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 8 838 269 $
Current Bank Account166 415 165 $
Projected Bank Account258 878 785 $

Pro Players Salaries

Nikita Kucherov 9 500 000 $ (3)
Ryan Johansen 8 000 000 $ (2)
Nicklas Backstrom 6 700 000 $ (1)
Dougie Hamilton 5 750 000 $ (1)
T.J. Oshie 5 750 000 $ (2)
Colton Parayko 5 500 000 $ (3)
Christopher Tanev 4 450 000 $ (3)
Justin Braun 3 800 000 $ (1)
Will Butcher 3 775 000 $ (2)
Jakob Silfverberg 3 750 000 $ (1)
Sam Reinhart 3 544 167 $ (2)
Tyler Johnson 3 333 333 $ (1)
Vincent Lecavalier 2 500 000 $ (2)
Brian Elliott 2 500 000 $ (1)
Rasmus Ristolainen 1 775 000 $ (1)
Jacob Markstrom 1 550 000 $ (1)
Teuvo Teravainen 1 460 833 $ (1)
Steven Santini 925 000 $ (2)
Kasperi Kapanen 863 333 $ (3)
Chris Tierney 735 000 $ (2)
Brian Gibbons 650 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 76 811 666 $
Year 11 : 45 542 500 $
Year 12 : 20 313 333 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 74 386 667 $
Year 11 : 45 542 500 $
Year 12 : 20 313 333 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 76 811 666 $
Year 11 : 45 542 500 $
Year 12 : 20 313 333 $
Year 13 : 0 $

Farm Players Salaries

Jori Lehtera 470 000 $ (1)
Eeli Tolvanen 314 583 $ (2)
Sven Baertschi 185 000 $ (2)
Jakob Chychrun 135 000 $ (1)
J.T. Compher 100 000 $ (1)
Danton Heinen 99 583 $ (1)
Dylan Gambrell 92 500 $ (2)
Devin Shore 92 500 $ (2)
Kevin Roy 92 500 $ (1)
Joel Armia 92 500 $ (1)
Aleksi Saarela 89 417 $ (2)
Jason Dickinson 87 500 $ (3)
Jonas Siegenthaler 86 333 $ (2)
William Carrier 85 667 $ (2)
Conor Garland 82 167 $ (1)
Joe Morrow (Out of Payroll) 80 000 $ (1)
Griffin Reinhart 80 000 $ (2)
Connor Hobbs 79 167 $ (2)
Caleb Jones 79 000 $ (2)
Brendan Gaunce 75 000 $ (2)
Tristan Jarry 67 500 $ (3)
Frederick Gaudreau 66 667 $ (1)
Ryan Murphy 65 000 $ (3)
Cole Ully 64 667 $ (3)
Total Farm Players24
Salary Commitment
Year 10 : 2 762 251 $
Year 11 : 1 543 834 $
Year 12 : 284 667 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 111 334 $
Year 11 : 1 468 834 $
Year 12 : 284 667 $
Year 13 : 0 $

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6750 - 370 $ - 6 675 - 98,89%
Level 2: 5500 - 300 $ - 5 477 - 99,58%
Level 3: 2500 - 245 $ - 2 481 - 99,25%
Level 4: 4500 - 175 $ - 4 403 - 97,85%
Luxury : 1750 - 650 $ - 1 699 - 97,09%
Total Capacity :21000
Team Popularity : 130,00%

Income

Home Games Left17
Average Attendance - %20 736 - 98,74%
Average Income per Game8 648 101 $
Year to Date Revenue129 721 522 $

Expense

Pro Players Total Salaries73 035 000 $
Farm Players Total Salaries3 199 619 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses32 981 022 $
Farm Year To Date Expenses2 049 447 $
Pro Salary Cap To Date32 314 312 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue147 017 725 $
Pro Remaining Season Days90
Pro Expenses Per Days460 093 $
Pro Estimated Expenses41 408 370 $
Farm Remaining Season Days78
Farm Expenses Per Days27 997 $
Farm Estimated Expenses2 183 766 $
Estimated Season Expenses43 592 136 $
Estimated Season Salary Cap72 889 282 $
Estimate Under Maximum Salary Cap of 90 365 000 $17 475 718 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 6 053 282 $
Current Bank Account465 249 893 $
Projected Bank Account568 675 482 $

Pro Players Salaries

Pekka Rinne 7 000 000 $ (2)
Erik Johnson 6 000 000 $ (4)
Matt Duchene 6 000 000 $ (2)
Dustin Brown 5 875 000 $ (1)
Blake Wheeler 5 600 000 $ (2)
Justin Schultz 5 500 000 $ (1)
Alex Killorn 4 450 000 $ (3)
David Savard 4 250 000 $ (1)
Jake Muzzin 4 000 000 $ (3)
Kris Russell 4 000 000 $ (2)
David Perron 3 750 000 $ (1)
Eric Staal 3 500 000 $ (3)
Alex Galchenyuk 2 800 000 $ (1)
Mats Sundin 2 500 000 $ (2)
Zach Hyman 2 250 000 $ (1)
Trevor Lewis 2 000 000 $ (2)
Keith Kinkaid 1 250 000 $ (3)
William Karlsson 1 000 000 $ (2)
Blake Coleman 660 000 $ (1)
Derek Forbort 650 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 73 035 000 $
Year 11 : 47 300 000 $
Year 12 : 19 200 000 $
Year 13 : 6 000 000 $
Salary Average Commitment
Year 10 : 70 125 000 $
Year 11 : 47 300 000 $
Year 12 : 19 200 000 $
Year 13 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 73 035 000 $
Year 11 : 47 300 000 $
Year 12 : 19 200 000 $
Year 13 : 6 000 000 $

Farm Players Salaries

Zach Bogosian 514 286 $ (3)
Erik Gudbranson 400 000 $ (3)
Mark Fayne 362 500 $ (1)
Joonas Donskoi 190 000 $ (2)
Nate Thompson 165 000 $ (2)
Tony DeAngelo 126 333 $ (3)
Louis Domingue 115 000 $ (3)
Brandon Pirri 110 000 $ (1)
Zach Aston-Reese 92 500 $ (1)
Mitch Reinke 92 500 $ (2)
Victor Ejdsell 92 500 $ (2)
Andrew Nielsen 92 167 $ (1)
Mackenzie Blackwood 91 333 $ (1)
Ryan Gropp 89 417 $ (2)
Julius Nattinen 86 333 $ (2)
Slater Koekkoek 80 000 $ (2)
Warren Foegele 80 000 $ (2)
Nicholas Baptiste 78 750 $ (3)
Remi Elie 73 500 $ (3)
Christian Folin 72 500 $ (1)
Morgan Klimchuk 70 000 $ (3)
Nic Dowd 65 000 $ (2)
Cole Schneider 60 000 $ (1)
Total Farm Players23
Salary Commitment
Year 10 : 3 199 619 $
Year 11 : 2 318 619 $
Year 12 : 1 377 869 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 753 619 $
Year 11 : 2 318 619 $
Year 12 : 1 377 869 $
Year 13 : 0 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisee Pepsi
Level 1: 6750 - 240 $ - 6 750 - 100,00%
Level 2: 5750 - 200 $ - 5 750 - 100,00%
Level 3: 4000 - 145 $ - 3 456 - 86,41%
Level 4: 4000 - 100 $ - 4 000 - 100,00%
Luxury : 2500 - 399 $ - 2 350 - 94,00%
Total Capacity :23000
Team Popularity : 130,00%

Income

Home Games Left17
Average Attendance - %22 306 - 96,98%
Average Income per Game6 452 332 $
Year to Date Revenue96 784 981 $

Expense

Pro Players Total Salaries75 479 935 $
Farm Players Total Salaries1 286 917 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 549 377 $
Farm Year To Date Expenses1 460 995 $
Pro Salary Cap To Date33 660 497 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue109 689 645 $
Pro Remaining Season Days90
Pro Expenses Per Days478 271 $
Pro Estimated Expenses43 044 390 $
Farm Remaining Season Days78
Farm Expenses Per Days21 913 $
Farm Estimated Expenses1 709 214 $
Estimated Season Expenses44 753 604 $
Estimated Season Salary Cap75 593 837 $
Estimate Under Maximum Salary Cap of 90 365 000 $14 771 163 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 8 757 837 $
Current Bank Account500 236 238 $
Projected Bank Account565 172 279 $

Pro Players Salaries

Ryan Nugent-Hopkins 6 000 000 $ (2)
Brent Burns 5 760 000 $ (1)
Jason Pominville 5 600 000 $ (2)
Duncan Keith 5 550 769 $ (3)
John Tavares 5 500 000 $ (1)
Oliver Ekman-Larsson 5 500 000 $ (1)
Jonathan Drouin 5 500 000 $ (2)
Morgan Rielly 5 000 000 $ (3)
Sami Vatanen 4 875 000 $ (2)
Chris Kreider 4 625 000 $ (1)
Nazem Kadri 4 500 000 $ (1)
Nick Bonino 4 100 000 $ (2)
Mikael Backlund 3 575 000 $ (2)
Martin Jones 3 000 000 $ (1)
Michel Goulet 2 500 000 $ (2)
Benoit Pouliot 1 150 000 $ (2)
Jaromir Jagr 1 000 000 $ (1)
Matt Murray 894 166 $ (1)
Troy Brouwer 850 000 $ (3)
Scott Mayfield (Out of Payroll) 625 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 76 104 935 $
Year 11 : 44 700 769 $
Year 12 : 11 400 769 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 76 104 935 $
Year 11 : 44 700 769 $
Year 12 : 11 400 769 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 76 104 935 $
Year 11 : 44 700 769 $
Year 12 : 11 400 769 $
Year 13 : 0 $

Farm Players Salaries

Jussi Jokinen 400 000 $ (1)
Aaron Dell 190 000 $ (3)
Chris Stewart 115 000 $ (1)
Filip Chlapik 89 417 $ (2)
Derrick Pouliot 80 000 $ (2)
Curtis McKenzie 75 000 $ (1)
Brian Gionta 70 000 $ (1)
Samuel Morin 70 000 $ (3)
Matt Irwin 67 500 $ (3)
Brad Hunt 65 000 $ (3)
Jamie McBain 65 000 $ (1)
Total Farm Players11
Salary Commitment
Year 10 : 1 286 917 $
Year 11 : 561 917 $
Year 12 : 392 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 286 917 $
Year 11 : 561 917 $
Year 12 : 392 500 $
Year 13 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - 380 $ - 5 977 - 99,62%
Level 2: 5000 - 300 $ - 4 997 - 99,94%
Level 3: 2000 - 265 $ - 1 998 - 99,88%
Level 4: 4000 - 195 $ - 3 715 - 92,88%
Luxury : 1000 - 965 $ - 993 - 99,25%
Total Capacity :18000
Team Popularity : 130,00%

Income

Home Games Left16
Average Attendance - %17 679 - 98,22%
Average Income per Game8 359 358 $
Year to Date Revenue133 749 735 $

Expense

Pro Players Total Salaries70 699 602 $
Farm Players Total Salaries1 659 000 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses35 067 508 $
Farm Year To Date Expenses1 384 190 $
Pro Salary Cap To Date34 178 597 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue133 749 735 $
Pro Remaining Season Days90
Pro Expenses Per Days448 763 $
Pro Estimated Expenses40 388 670 $
Farm Remaining Season Days78
Farm Expenses Per Days17 727 $
Farm Estimated Expenses1 382 706 $
Estimated Season Expenses41 771 376 $
Estimated Season Salary Cap73 456 127 $
Estimate Under Maximum Salary Cap of 90 365 000 $16 908 873 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 6 620 127 $
Current Bank Account262 585 187 $
Projected Bank Account354 563 546 $

Pro Players Salaries

Ryan Kesler 6 875 000 $ (2)
Brent Seabrook 6 606 250 $ (3)
David Backes 6 000 000 $ (2)
Ryan Callahan 5 800 000 $ (1)
Alexander Steen 5 800 000 $ (1)
Frans Nielsen (Out of Payroll) 5 250 000 $ (2)
Derick Brassard 5 000 000 $ (3)
Craig Anderson 4 750 000 $ (2)
Anton Stralman 4 500 000 $ (2)
Jonathan Ericsson 4 250 000 $ (1)
Michael Grabner 3 350 000 $ (3)
Carl Gunnarsson 2 900 000 $ (3)
Wayne Gretzky 2 500 000 $ (2)
Mark Letestu 1 800 000 $ (1)
John Moore 1 666 666 $ (1)
Pierre-Edouard Bellemare 1 450 000 $ (2)
Ben Chiarot 1 400 000 $ (2)
Jakub Vrana 1 363 333 $ (3)
Christian Fischer 1 075 833 $ (1)
Al Montoya 1 062 520 $ (1)
Ryan Spooner 950 000 $ (1)
Nicolas Deslauriers 950 000 $ (1)
Matt Cullen 650 000 $ (2)
Total Pro Players23
Salary Commitment
Year 10 : 75 949 602 $
Year 11 : 52 594 583 $
Year 12 : 19 219 583 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 71 717 519 $
Year 11 : 50 388 333 $
Year 12 : 18 413 333 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 75 949 602 $
Year 11 : 52 594 583 $
Year 12 : 19 219 583 $
Year 13 : 0 $

Farm Players Salaries

Patrick Eaves 315 000 $ (2)
Ben Hutton 280 000 $ (3)
Oscar Lindberg 170 000 $ (1)
Dalton Prout 157 500 $ (1)
Micheal Haley 82 500 $ (2)
Dominik Simon (Out of Payroll) 75 000 $ (3)
Yohann Auvitu 70 000 $ (1)
Nick Lappin 70 000 $ (3)
Michael Mersch 67 500 $ (3)
Nate Prosser 65 000 $ (1)
Troy Grosenick 65 000 $ (2)
Jordan Nolan 65 000 $ (3)
Wade Megan 65 000 $ (1)
Andreas Martinsen 64 000 $ (1)
Anthony Bitetto 61 250 $ (1)
Zach Redmond 61 250 $ (1)
Total Farm Players16
Salary Commitment
Year 10 : 1 734 000 $
Year 11 : 1 020 000 $
Year 12 : 557 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 233 750 $
Year 11 : 937 500 $
Year 12 : 557 500 $
Year 13 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6250 - 400 $ - 5 928 - 94,85%
Level 2: 5500 - 325 $ - 4 863 - 88,42%
Level 3: 3000 - 201 $ - 2 738 - 91,27%
Level 4: 4500 - 175 $ - 4 057 - 90,15%
Luxury : 2750 - 325 $ - 2 360 - 85,81%
Total Capacity :22000
Team Popularity : 130,00%

Income

Home Games Left16
Average Attendance - %19 946 - 90,66%
Average Income per Game8 655 431 $
Year to Date Revenue138 486 900 $

Expense

Pro Players Total Salaries78 611 667 $
Farm Players Total Salaries3 313 744 $
Coaches Total Salaries3 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 406 839 $
Farm Year To Date Expenses2 387 318 $
Pro Salary Cap To Date35 740 183 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue138 486 900 $
Pro Remaining Season Days90
Pro Expenses Per Days494 516 $
Pro Estimated Expenses44 506 440 $
Farm Remaining Season Days78
Farm Expenses Per Days32 758 $
Farm Estimated Expenses2 555 124 $
Estimated Season Expenses47 061 564 $
Estimated Season Salary Cap79 413 313 $
Estimate Under Maximum Salary Cap of 90 365 000 $10 951 687 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 12 577 313 $
Current Bank Account268 290 301 $
Projected Bank Account359 715 637 $

Pro Players Salaries

Claude Giroux 8 725 000 $ (1)
Steven Stamkos 8 500 000 $ (3)
Sergei Bobrovsky 7 425 000 $ (2)
Kris Letang 7 250 000 $ (3)
Keith Yandle 6 350 000 $ (2)
Johnny Boychuk 6 000 000 $ (2)
Mikael Granlund 5 750 000 $ (1)
Shea Weber (Out of Payroll) 4 958 286 $ (2)
Scott Darling 4 150 000 $ (2)
Adam Henrique 4 000 000 $ (1)
Ryan Ellis 2 500 000 $ (2)
Mario Lemieux 2 500 000 $ (2)
Thomas Vanek 2 000 000 $ (1)
Matt Nieto 1 975 000 $ (1)
Vladislav Namestnikov 1 937 500 $ (2)
Sebastian Aho 1 775 000 $ (1)
Zach Werenski 1 775 000 $ (3)
Nick Schmaltz 1 541 667 $ (1)
Deryk Engelland 1 500 000 $ (2)
Noah Juulsen 1 063 333 $ (2)
Mike Fisher 1 000 000 $ (1)
Alex DeBrincat 894 167 $ (2)
Total Pro Players22
Salary Commitment
Year 10 : 83 569 953 $
Year 11 : 56 803 286 $
Year 12 : 17 525 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 73 295 001 $
Year 11 : 51 845 000 $
Year 12 : 17 525 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 83 569 953 $
Year 11 : 56 803 286 $
Year 12 : 17 525 000 $
Year 13 : 0 $

Farm Players Salaries

Bryan Little 470 000 $ (1)
Dylan Strome 333 833 $ (1)
Marcus Kruger 308 333 $ (1)
Dale Weise 235 000 $ (1)
Matt Hunwick 225 000 $ (2)
Denis Gurianov 164 417 $ (1)
Vinnie Hinostroza 150 000 $ (1)
Michael Hutchinson 130 000 $ (3)
Colin White 128 500 $ (1)
Sonny Milano 126 333 $ (1)
Evgeny Svechnikov 107 583 $ (1)
Nikolay Goldobin 107 583 $ (1)
Troy Stecher 92 500 $ (1)
Mitchell Stephens 92 500 $ (2)
Tyler Motte 92 500 $ (1)
Janne Kuokkanen 92 500 $ (2)
Markus Granlund 90 000 $ (2)
Chris Bigras 87 413 $ (1)
Laurent Dauphin 78 750 $ (1)
Scott Wedgewood 70 000 $ (1)
Oscar Dansk 67 500 $ (2)
Joe Hicketts 63 500 $ (1)
Total Farm Players22
Salary Commitment
Year 10 : 3 313 744 $
Year 11 : 697 500 $
Year 12 : 130 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 330 912 $
Year 11 : 697 500 $
Year 12 : 130 000 $
Year 13 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 320 $ - 6 000 - 100,00%
Level 2: 5000 - 220 $ - 5 000 - 100,00%
Level 3: 2000 - 201 $ - 2 000 - 100,00%
Level 4: 4000 - 130 $ - 4 000 - 100,00%
Luxury : 1000 - 650 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 130,00%

Income

Home Games Left17
Average Attendance - %18 000 - 100,00%
Average Income per Game6 428 800 $
Year to Date Revenue96 432 000 $

Expense

Pro Players Total Salaries89 367 629 $
Farm Players Total Salaries1 709 416 $
Coaches Total Salaries6 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses39 673 886 $
Farm Year To Date Expenses2 405 224 $
Pro Salary Cap To Date38 340 564 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue109 289 600 $
Pro Remaining Season Days90
Pro Expenses Per Days570 171 $
Pro Estimated Expenses51 315 390 $
Farm Remaining Season Days78
Farm Expenses Per Days32 729 $
Farm Estimated Expenses2 552 862 $
Estimated Season Expenses53 868 252 $
Estimated Season Salary Cap87 989 244 $
Estimate Under Maximum Salary Cap of 90 365 000 $2 375 756 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 21 153 244 $
Current Bank Account436 853 048 $
Projected Bank Account492 274 396 $

Pro Players Salaries

Alex Ovechkin 9 538 462 $ (3)
Ryan Getzlaf 8 250 000 $ (1)
Victor Hedman 7 875 000 $ (1)
Vladimir Tarasenko 7 500 000 $ (1)
David Krejci 7 250 000 $ (2)
Braden Holtby 6 100 000 $ (3)
Nick Foligno 5 500 000 $ (1)
Marc Methot 4 900 000 $ (1)
Jonas Brodin 4 166 667 $ (1)
John Carlson 3 966 667 $ (1)
Mark Stone 3 500 000 $ (2)
Paul Byron 3 400 000 $ (3)
Thomas Greiss 3 333 333 $ (2)
Brian Leetch 2 500 000 $ (2)
Mattias Janmark 2 300 000 $ (2)
Jason Zucker 2 000 000 $ (2)
Micheal Ferland 1 750 000 $ (2)
Johan Larsson 1 475 000 $ (3)
Dylan Larkin 1 425 000 $ (2)
Mark Borowiecki 1 200 000 $ (3)
Jake Dotchin 812 500 $ (1)
Colton Sissons 625 000 $ (3)
Total Pro Players22
Salary Commitment
Year 10 : 89 367 629 $
Year 11 : 46 396 795 $
Year 12 : 22 338 462 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 89 171 796 $
Year 11 : 46 396 795 $
Year 12 : 22 338 462 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 89 367 629 $
Year 11 : 46 396 795 $
Year 12 : 22 338 462 $
Year 13 : 0 $

Farm Players Salaries

Shea Theodore 520 000 $ (3)
Martin Marincin 125 000 $ (2)
Filip Hronek 92 750 $ (1)
Nick Shore 92 500 $ (2)
Artturi Lehkonen 92 500 $ (1)
Samuel Girard 91 083 $ (2)
Paul Bittner 86 333 $ (1)
Patrick Wiercioch 80 000 $ (1)
Mike Reilly 72 500 $ (3)
Joseph Blandisi 68 000 $ (3)
Peter Holland 67 500 $ (2)
Chad Ruhwedel 65 000 $ (1)
Beau Bennett 65 000 $ (2)
Petteri Lindbohm 65 000 $ (2)
Dillon Heatherington 65 000 $ (3)
Miikka Salomaki 61 250 $ (2)
Total Farm Players16
Salary Commitment
Year 10 : 1 709 416 $
Year 11 : 1 292 833 $
Year 12 : 725 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 307 833 $
Year 11 : 1 227 833 $
Year 12 : 725 500 $
Year 13 : 0 $

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6800 - 410 $ - 5 954 - 87,56%
Level 2: 5350 - 305 $ - 5 140 - 96,07%
Level 3: 3300 - 205 $ - 3 141 - 95,17%
Level 4: 4550 - 165 $ - 4 550 - 100,00%
Luxury : 3000 - 475 $ - 2 253 - 75,11%
Total Capacity :23000
Team Popularity : 130,00%

Income

Home Games Left17
Average Attendance - %21 038 - 91,47%
Average Income per Game8 950 583 $
Year to Date Revenue134 258 740 $

Expense

Pro Players Total Salaries69 891 667 $
Farm Players Total Salaries2 712 496 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses32 472 381 $
Farm Year To Date Expenses2 104 811 $
Pro Salary Cap To Date31 361 274 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue152 159 905 $
Pro Remaining Season Days90
Pro Expenses Per Days446 862 $
Pro Estimated Expenses40 217 580 $
Farm Remaining Season Days78
Farm Expenses Per Days28 083 $
Farm Estimated Expenses2 190 474 $
Estimated Season Expenses42 408 054 $
Estimated Season Salary Cap70 189 974 $
Estimate Under Maximum Salary Cap of 90 365 000 $20 175 026 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 3 353 974 $
Current Bank Account168 781 052 $
Projected Bank Account278 532 903 $

Pro Players Salaries

Dion Phaneuf 7 000 000 $ (2)
Derek Stepan 6 500 000 $ (1)
Kyle Okposo 6 000 000 $ (1)
Joe Pavelski (Out of Payroll) 6 000 000 $ (3)
Mike Smith 5 666 667 $ (2)
Mike Green 5 375 000 $ (2)
Andrew MacDonald 5 000 000 $ (1)
Marian Gaborik 4 875 000 $ (2)
Max Pacioretty 4 500 000 $ (1)
Adam Larsson 4 166 667 $ (2)
Niklas Hjalmarsson 4 100 000 $ (1)
Tanner Pearson 3 750 000 $ (2)
Brendan Shanahan 2 500 000 $ (2)
Patrick Maroon 2 000 000 $ (1)
Darnell Nurse 1 713 333 $ (2)
Malcolm Subban 1 463 333 $ (1)
Christian Dvorak 1 106 667 $ (1)
Tom Pyatt 1 100 000 $ (1)
Phillip Danault 912 500 $ (1)
Tim Schaller 775 000 $ (1)
Jonathan Marchessault 750 000 $ (1)
Chris Wagner 637 500 $ (1)
Total Pro Players22
Salary Commitment
Year 10 : 75 891 667 $
Year 11 : 41 046 667 $
Year 12 : 6 000 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 73 047 500 $
Year 11 : 41 046 667 $
Year 12 : 6 000 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 75 891 667 $
Year 11 : 41 046 667 $
Year 12 : 6 000 000 $
Year 13 : 0 $

Farm Players Salaries

Niklas Kronwall 475 000 $ (1)
Sam Gagner 315 000 $ (2)
Derek Dorsett 265 000 $ (1)
Mike Condon 240 000 $ (3)
Nick Ritchie 162 750 $ (2)
Adam Pelech 160 000 $ (2)
Andreas Englund (Out of Payroll) 92 500 $ (1)
Markus Nutivaara 92 500 $ (1)
Christian Wolanin 92 500 $ (2)
Eric Cornel 92 500 $ (1)
Eric Gryba 90 000 $ (2)
Dominik Masin 89 417 $ (1)
Michael McCarron 87 413 $ (3)
Emile Poirier 86 333 $ (2)
Michael McNiven 70 333 $ (2)
Andrew Poturalski 70 000 $ (1)
Stephen Gionta 65 000 $ (1)
Byron Froese 65 000 $ (1)
Antoine Bibeau 65 000 $ (2)
Jordan Schroeder 65 000 $ (1)
Matt Lorito 63 750 $ (1)
Total Farm Players21
Salary Commitment
Year 10 : 2 804 996 $
Year 11 : 1 369 328 $
Year 12 : 327 412 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 309 328 $
Year 11 : 1 369 328 $
Year 12 : 327 412 $
Year 13 : 0 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 8100 - 370 $ - 6 558 - 80,97%
Level 2: 6100 - 295 $ - 5 514 - 90,39%
Level 3: 2400 - 200 $ - 2 400 - 100,00%
Level 4: 4400 - 170 $ - 4 279 - 97,25%
Luxury : 2000 - 500 $ - 2 000 - 100,00%
Total Capacity :23000
Team Popularity : 130,00%

Income

Home Games Left17
Average Attendance - %20 751 - 90,22%
Average Income per Game8 568 077 $
Year to Date Revenue128 521 148 $

Expense

Pro Players Total Salaries83 132 500 $
Farm Players Total Salaries1 898 666 $
Coaches Total Salaries5 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 368 871 $
Farm Year To Date Expenses1 857 278 $
Pro Salary Cap To Date33 257 767 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue145 657 301 $
Pro Remaining Season Days90
Pro Expenses Per Days528 596 $
Pro Estimated Expenses47 573 640 $
Farm Remaining Season Days78
Farm Expenses Per Days33 991 $
Farm Estimated Expenses2 651 298 $
Estimated Season Expenses50 224 938 $
Estimated Season Salary Cap79 442 527 $
Estimate Under Maximum Salary Cap of 90 365 000 $10 922 473 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 12 606 527 $
Current Bank Account258 878 578 $
Projected Bank Account354 310 941 $

Pro Players Salaries

Anze Kopitar 10 000 000 $ (3)
Leon Draisaitl 8 500 000 $ (2)
Bobby Ryan (1 Way Contract) 7 250 000 $ (3)
Henrik Sedin 7 000 000 $ (1)
Marc-Andre Fleury 5 750 000 $ (1)
Jeff Petry 5 500 000 $ (1)
Mika Zibanejad 5 350 000 $ (2)
Alexander Edler 5 000 000 $ (2)
Noah Hanifin (Out of Payroll) 4 950 000 $ (3)
Artem Anisimov 4 550 000 $ (1)
Kevin Bieksa 4 000 000 $ (1)
Michael Del Zotto 3 875 000 $ (1)
Pierre-Luc Dubois 3 394 167 $ (2)
Miro Heiskanen 3 394 166 $ (2)
Alexander Mogilny 2 500 000 $ (2)
Ryan Miller 2 000 000 $ (2)
Matthew Tkachuk 1 775 000 $ (1)
Dennis Seidenberg (Out of Payroll) 1 250 000 $ (1)
Jesper Fast 950 000 $ (1)
Adrian Kempe 894 167 $ (3)
Brian Dumoulin 800 000 $ (1)
Alex Chiasson 650 000 $ (1)
Total Pro Players22
Salary Commitment
Year 10 : 89 332 500 $
Year 11 : 53 232 500 $
Year 12 : 23 094 167 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 75 663 334 $
Year 11 : 41 338 334 $
Year 12 : 23 094 167 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 89 332 500 $
Year 11 : 53 232 500 $
Year 12 : 23 094 167 $
Year 13 : 0 $

Farm Players Salaries

Eddie Lack 275 000 $ (2)
Timothy Liljegren 132 500 $ (2)
Blake Speers 93 583 $ (1)
Henrik Borgstrom 92 500 $ (2)
Nikita Scherbak 86 333 $ (3)
Cedric Paquette 81 250 $ (1)
Nikita Soshnikov 80 000 $ (3)
Ben Harpur 77 333 $ (1)
Xavier Ouellet 71 500 $ (1)
Julius Bergman 71 417 $ (3)
Casey DeSmith 67 500 $ (1)
David Warsofsky 67 500 $ (3)
Stefan Noesen 66 000 $ (1)
Stefan Matteau 65 000 $ (3)
Cory Conacher 65 000 $ (1)
Ty Rattie 65 000 $ (1)
Justin Holl 65 000 $ (1)
Tanner Fritz 65 000 $ (1)
Christian Djoos 65 000 $ (2)
Mark Alt 65 000 $ (1)
Seth Griffith 62 500 $ (1)
Matt Bartkowski 61 250 $ (2)
Kristers Gudlevskis 57 500 $ (1)
Total Farm Players23
Salary Commitment
Year 10 : 1 898 666 $
Year 11 : 996 500 $
Year 12 : 370 250 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 361 750 $
Year 11 : 931 500 $
Year 12 : 370 250 $
Year 13 : 0 $

Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameHartford Civic Center
Level 1: 7600 - 379 $ - 6 078 - 79,97%
Level 2: 6400 - 285 $ - 5 916 - 92,44%
Level 3: 2600 - 265 $ - 2 354 - 90,56%
Level 4: 4400 - 189 $ - 3 806 - 86,50%
Luxury : 2000 - 575 $ - 1 953 - 97,63%
Total Capacity :23000
Team Popularity : 130,00%

Income

Home Games Left17
Average Attendance - %20 107 - 87,42%
Average Income per Game8 921 986 $
Year to Date Revenue133 829 789 $

Expense

Pro Players Total Salaries72 414 457 $
Farm Players Total Salaries3 342 166 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 516 424 $
Farm Year To Date Expenses2 236 000 $
Pro Salary Cap To Date33 405 313 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue151 673 761 $
Pro Remaining Season Days90
Pro Expenses Per Days462 435 $
Pro Estimated Expenses41 619 150 $
Farm Remaining Season Days78
Farm Expenses Per Days35 614 $
Farm Estimated Expenses2 777 892 $
Estimated Season Expenses44 397 042 $
Estimated Season Salary Cap73 635 583 $
Estimate Under Maximum Salary Cap of 90 365 000 $16 729 417 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 6 799 583 $
Current Bank Account366 431 581 $
Projected Bank Account473 708 300 $

Pro Players Salaries

Jonathan Toews 10 500 000 $ (1)
Zach Parise 7 538 462 $ (3)
Filip Forsberg 6 000 000 $ (3)
Gabriel Landeskog 5 571 429 $ (2)
TJ Brodie 4 650 400 $ (1)
Shayne Gostisbehere 4 500 000 $ (2)
Justin Abdelkader 4 250 000 $ (2)
Darren Helm 3 850 000 $ (2)
Auston Matthews 3 775 000 $ (1)
James Reimer 3 400 000 $ (1)
Max Domi 3 150 000 $ (1)
Matt Calvert 2 850 000 $ (3)
Ulf Samuelsson 2 500 000 $ (2)
John Gibson 2 300 000 $ (3)
Mikko Rantanen 1 627 500 $ (3)
Luca Sbisa 1 500 000 $ (3)
Tyler Bertuzzi 1 400 000 $ (1)
Travis Sanheim 1 263 333 $ (1)
Brandon Montour 925 000 $ (2)
Ivan Barbashev 863 333 $ (3)
Total Pro Players20
Salary Commitment
Year 10 : 72 414 457 $
Year 11 : 44 275 724 $
Year 12 : 22 679 295 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 67 376 124 $
Year 11 : 44 275 724 $
Year 12 : 22 679 295 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 72 414 457 $
Year 11 : 44 275 724 $
Year 12 : 22 679 295 $
Year 13 : 0 $

Farm Players Salaries

Toby Enstrom 575 000 $ (2)
Nick Leddy 550 000 $ (2)
Braydon Coburn 370 000 $ (1)
Patrik Berglund 370 000 $ (1)
Oliver Bjorkstrand 250 000 $ (2)
David Schlemko 210 000 $ (2)
Lawson Crouse 160 250 $ (1)
Erik Gustafsson 120 000 $ (1)
Hunter Shinkaruk 107 583 $ (2)
Cody Franson 100 000 $ (2)
Ryan Mantha 92 500 $ (2)
Adam Brooks 92 500 $ (2)
Andrew Mangiapane 80 000 $ (1)
Zac Dalpe 72 500 $ (1)
Jan Kostalek 69 333 $ (3)
Mike McKenna 65 000 $ (1)
Jason Akeson 57 500 $ (3)
Total Farm Players17
Salary Commitment
Year 10 : 3 342 166 $
Year 11 : 2 104 416 $
Year 12 : 126 833 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 036 916 $
Year 11 : 2 104 416 $
Year 12 : 126 833 $
Year 13 : 0 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6250 - 349 $ - 6 250 - 100,00%
Level 2: 5500 - 284 $ - 5 500 - 100,00%
Level 3: 2000 - 229 $ - 2 000 - 100,00%
Level 4: 4000 - 189 $ - 3 966 - 99,14%
Luxury : 1250 - 574 $ - 1 250 - 100,00%
Total Capacity :19000
Team Popularity : 130,00%

Income

Home Games Left17
Average Attendance - %18 966 - 99,82%
Average Income per Game7 517 916 $
Year to Date Revenue112 768 745 $

Expense

Pro Players Total Salaries82 312 499 $
Farm Players Total Salaries1 477 584 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses38 334 451 $
Farm Year To Date Expenses1 480 444 $
Pro Salary Cap To Date37 445 553 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue127 804 578 $
Pro Remaining Season Days90
Pro Expenses Per Days520 448 $
Pro Estimated Expenses46 840 320 $
Farm Remaining Season Days78
Farm Expenses Per Days10 517 $
Farm Estimated Expenses820 326 $
Estimated Season Expenses47 660 646 $
Estimated Season Salary Cap83 174 733 $
Estimate Under Maximum Salary Cap of 90 365 000 $7 190 267 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 16 338 733 $
Current Bank Account255 662 154 $
Projected Bank Account335 806 086 $

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (3)
Dustin Byfuglien 7 600 000 $ (3)
Jordan Staal 6 000 000 $ (1)
Aleksander Barkov 5 900 000 $ (1)
Travis Zajac 5 750 000 $ (1)
Brooks Orpik (Out of Payroll) 5 500 000 $ (1)
Jaden Schwartz 5 350 000 $ (2)
Vincent Trocheck 4 750 000 $ (1)
Scott Hartnell 4 750 000 $ (1)
Michael Frolik 4 300 000 $ (1)
Cam Talbot 4 166 666 $ (1)
Alec Martinez 4 000 000 $ (1)
Mattias Ekholm 3 750 000 $ (1)
Leo Komarov 2 950 000 $ (1)
Filip Kuba 2 500 000 $ (2)
Nick Holden 2 200 000 $ (2)
Chad Johnson 1 750 000 $ (2)
William Nylander 1 744 167 $ (2)
Mikhail Sergachev 1 744 166 $ (1)
Timo Meier 1 644 167 $ (1)
Jake DeBrusk 1 288 333 $ (1)
Jujhar Khaira 675 000 $ (2)
Total Pro Players22
Salary Commitment
Year 10 : 87 812 499 $
Year 11 : 31 319 167 $
Year 12 : 17 100 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 78 969 167 $
Year 11 : 31 319 167 $
Year 12 : 17 100 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 87 812 499 $
Year 11 : 31 319 167 $
Year 12 : 17 100 000 $
Year 13 : 0 $

Farm Players Salaries

Brooks Laich 450 000 $ (1)
Sergey Zborovskiy 92 500 $ (2)
Filip Gustavsson 92 500 $ (2)
Scott Kosmachuk 89 417 $ (1)
Alex Nedeljkovic 89 417 $ (1)
Martin Necas 89 417 $ (2)
Duncan Siemens (Out of Payroll) 75 000 $ (1)
Conner Bleackley 75 000 $ (1)
Andrey Pedan 75 000 $ (3)
Calvin Thurkauf 73 833 $ (2)
Alexandre Grenier 72 500 $ (1)
Justin Bailey 71 500 $ (3)
Philippe Desrosiers 71 500 $ (3)
Jordan Schmaltz 70 000 $ (3)
Carter Verhaeghe 65 000 $ (3)
Total Farm Players15
Salary Commitment
Year 10 : 1 552 584 $
Year 11 : 701 250 $
Year 12 : 353 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 776 250 $
Year 11 : 701 250 $
Year 12 : 353 000 $
Year 13 : 0 $

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of 90 365 000 $
Available Cap Space

Over Minimum of
66 836 000 $

Pro Players

Farm Players

Total Players

Avalanche 238 790 758 $ 85 934 822 $ 4 430 178 $ 19 098 822 $ 211536
Blackhawks 402 677 368 $ 75 271 472 $ 15 093 528 $ 8 435 472 $ 251944
Blues 553 335 667 $ 73 326 893 $ 17 038 107 $ 6 490 893 $ 201939
Bruins 280 068 962 $ 86 859 230 $ 3 505 770 $ 20 023 230 $ 211536
Canadiens 205 434 218 $ 71 091 908 $ 19 273 092 $ 4 255 908 $ 232144
Canucks 328 696 810 $ 68 097 847 $ 22 267 153 $ 1 261 847 $ 242044
Capitals 384 386 888 $ 81 022 294 $ 9 342 706 $ 14 186 294 $ 201232
Devils 437 231 920 $ 81 342 864 $ 9 022 136 $ 14 506 864 $ 221941
Ducks 380 328 521 $ 76 381 236 $ 13 983 764 $ 9 545 236 $ 202040
Flames 305 096 981 $ 78 542 142 $ 11 822 858 $ 11 706 142 $ 202141
Flyers 302 704 249 $ 79 888 295 $ 10 476 705 $ 13 052 295 $ 222244
Islanders 421 920 802 $ 67 104 163 $ 23 260 837 $ 268 163 $ 262046
Jets 205 478 492 $ 84 424 840 $ 5 940 160 $ 17 588 840 $ 221941
Kings 321 623 115 $ 71 236 937 $ 19 128 063 $ 4 400 937 $ 211031
Lightning 166 415 165 $ 75 674 269 $ 14 690 731 $ 8 838 269 $ 212445
MapleLeafs 465 249 893 $ 72 889 282 $ 17 475 718 $ 6 053 282 $ 202343
Nordiques 500 236 238 $ 75 593 837 $ 14 771 163 $ 8 757 837 $ 201131
Oilers 262 585 187 $ 73 456 127 $ 16 908 873 $ 6 620 127 $ 231639
Penguins 268 290 301 $ 79 413 313 $ 10 951 687 $ 12 577 313 $ 222244
Rangers 436 853 048 $ 87 989 244 $ 2 375 756 $ 21 153 244 $ 221638
RedWings 168 781 052 $ 70 189 974 $ 20 175 026 $ 3 353 974 $ 222143
Sabres 258 878 578 $ 79 442 527 $ 10 922 473 $ 12 606 527 $ 222345
Whalers 366 431 581 $ 73 635 583 $ 16 729 417 $ 6 799 583 $ 201737
Wild 255 662 154 $ 83 174 733 $ 7 190 267 $ 16 338 733 $ 221537