Team FinanceLast Update - 15 septembre 2019 at 16:52
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 $ - 5 746 - 82,09%
Level 2: 6000 - 400 $ - 5 576 - 92,93%
Level 3: 3000 - 350 $ - 2 147 - 71,57%
Level 4: 4000 - 200 $ - 4 000 - 100,00%
Luxury : 3000 - 300 $ - 2 878 - 95,93%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left40
Average Attendance - %20 347 - 88,47%
Average Income per Game10 525 550 $
Year to Date Revenue10 525 550 $

Expense

Pro Players Total Salaries85 765 833 $
Farm Players Total Salaries1 089 000 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses1 838 351 $
Farm Year To Date Expenses57 762 $
Pro Salary Cap To Date1 796 684 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue421 022 000 $
Pro Remaining Season Days141
Pro Expenses Per Days609 485 $
Pro Estimated Expenses85 937 385 $
Farm Remaining Season Days129
Farm Expenses Per Days19 614 $
Farm Estimated Expenses2 530 206 $
Estimated Season Expenses88 467 591 $
Estimated Season Salary Cap85 775 720 $
Estimate Under Maximum Salary Cap of 92 638 333 $6 862 613 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 17 348 387 $
Current Bank Account129 566 380 $
Projected Bank Account462 120 789 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (2)
Anders Lee 7 000 000 $ (3)
Kevin Shattenkirk 6 650 000 $ (2)
Erik Karlsson 6 500 000 $ (2)
Brad Marchand 6 125 000 $ (3)
Patric Hornqvist 5 300 000 $ (1)
Robin Lehner 5 000 000 $ (2)
Ben Bishop 4 916 667 $ (1)
Justin Faulk 4 833 333 $ (1)
James van Riemsdyk 4 250 000 $ (1)
Justin Abdelkader 4 250 000 $ (1)
Charlie Coyle 3 200 000 $ (2)
Derek Ryan 3 125 000 $ (2)
Dan Girardi 3 000 000 $ (1)
Adam Foote 2 500 000 $ (3)
Sam Bennett 1 950 000 $ (1)
Tyson Jost 1 673 333 $ (1)
Charlie McAvoy 1 258 333 $ (1)
Eric Fehr 1 000 000 $ (2)
Jake Guentzel 734 167 $ (2)
Total Pro Players20
Salary Commitment
Year 11 : 85 765 833 $
Year 12 : 54 334 167 $
Year 13 : 15 625 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 83 815 834 $
Year 12 : 54 334 167 $
Year 13 : 15 625 000 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 85 765 833 $
Year 12 : 54 334 167 $
Year 13 : 15 625 000 $
Year 14 : 0 $

Farm Players Salaries

Chris Thorburn 90 000 $ (1)
Kale Clague 89 417 $ (2)
Marko Dano 80 000 $ (2)
Callum Booth 75 833 $ (1)
Cody McLeod 75 000 $ (1)
Stephen Gionta 75 000 $ (2)
Brian Gibbons 72 500 $ (2)
Alex Lintuniemi 70 000 $ (3)
Laurent Dauphin 70 000 $ (3)
Chad Ruhwedel 70 000 $ (3)
Martin Frk 70 000 $ (3)
Dylan McIlrath 70 000 $ (2)
Christopher Gibson 67 500 $ (1)
Yannick Weber (Out of Payroll) 67 500 $ (1)
Colin McDonald 63 750 $ (1)
Matthew O'Connor 50 000 $ (1)
Total Farm Players16
Salary Commitment
Year 11 : 1 156 500 $
Year 12 : 666 917 $
Year 13 : 280 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 156 500 $
Year 12 : 666 917 $
Year 13 : 280 000 $
Year 14 : 0 $

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 375 $ - 6 000 - 100,00%
Level 2: 6000 - 300 $ - 6 000 - 100,00%
Level 3: 3500 - 215 $ - 3 500 - 100,00%
Level 4: 5000 - 180 $ - 5 000 - 100,00%
Luxury : 1000 - 490 $ - 1 000 - 100,00%
Total Capacity :21500
Team Popularity : 100,00%

Income

Home Games Left40
Average Attendance - %21 500 - 100,00%
Average Income per Game8 669 500 $
Year to Date Revenue8 669 500 $

Expense

Pro Players Total Salaries75 778 333 $
Farm Players Total Salaries2 508 828 $
Coaches Total Salaries1 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses1 595 382 $
Farm Year To Date Expenses80 240 $
Pro Salary Cap To Date1 578 714 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue346 780 000 $
Pro Remaining Season Days141
Pro Expenses Per Days531 794 $
Pro Estimated Expenses74 982 954 $
Farm Remaining Season Days129
Farm Expenses Per Days26 582 $
Farm Estimated Expenses3 429 078 $
Estimated Season Expenses78 412 032 $
Estimated Season Salary Cap75 778 272 $
Estimate Under Maximum Salary Cap of 92 638 333 $16 860 061 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 7 350 939 $
Current Bank Account383 689 675 $
Projected Bank Account652 057 643 $

Pro Players Salaries

Keith Yandle 6 350 000 $ (1)
Johnny Boychuk 6 000 000 $ (1)
Brandon Dubinsky 5 850 000 $ (1)
Adam Henrique 5 825 000 $ (3)
Nick Leddy 5 500 000 $ (1)
Andrej Sekera 5 500 000 $ (1)
Tyler Bozak 5 000 000 $ (2)
Tyler Johnson 5 000 000 $ (1)
Nick Bjugstad 4 100 000 $ (2)
Elias Pettersson 3 775 000 $ (2)
Andrei Vasilevskiy 3 500 000 $ (1)
Josh Bailey 3 300 000 $ (1)
Marcus Foligno 2 875 000 $ (1)
Chris Chelios 2 500 000 $ (3)
Kevan Miller 2 500 000 $ (2)
Anthony Beauvillier 2 100 000 $ (3)
Vladislav Namestnikov 1 937 500 $ (1)
Ryan Pulock 1 363 333 $ (1)
Andrew Copp 1 000 000 $ (1)
Andreas Athanasiou 902 500 $ (1)
Joonas Korpisalo 900 000 $ (2)
Total Pro Players21
Salary Commitment
Year 11 : 75 778 333 $
Year 12 : 26 700 000 $
Year 13 : 10 425 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 72 000 835 $
Year 12 : 26 700 000 $
Year 13 : 10 425 000 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 75 778 333 $
Year 12 : 26 700 000 $
Year 13 : 10 425 000 $
Year 14 : 0 $

Farm Players Salaries

Patrick Eaves 315 000 $ (1)
Scott Harrington 163 333 $ (2)
Lawson Crouse 153 333 $ (2)
Adam Gaudette 149 167 $ (1)
Ty Dellandrea 143 167 $ (2)
Luke Kunin 142 500 $ (3)
Julius Honka 136 333 $ (1)
Julien Gauthier 119 417 $ (1)
Logan Stanley 107 583 $ (2)
Dennis Gilbert 92 500 $ (2)
Jakob Forsbacka Karlsson 92 500 $ (1)
Ryan Collins 92 500 $ (1)
Nikolay Goldobin 90 000 $ (3)
Gustav Forsling 87 413 $ (2)
Jonas Siegenthaler 86 333 $ (1)
Carl Dahlstrom 85 000 $ (2)
Jeremy Roy 82 750 $ (1)
Adam Erne 80 000 $ (2)
Jon Gillies 75 000 $ (2)
Daniel Sprong 75 000 $ (1)
Ville Husso 70 000 $ (3)
Peter Cehlarik 70 000 $ (3)
Marcus Kruger 0 $ (2)
Total Farm Players23
Salary Commitment
Year 11 : 2 508 829 $
Year 12 : 1 359 828 $
Year 13 : 372 500 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 263 829 $
Year 12 : 1 114 828 $
Year 13 : 212 500 $
Year 14 : 0 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6900 - 560 $ - 5 127 - 74,30%
Level 2: 6000 - 500 $ - 3 571 - 59,52%
Level 3: 3350 - 315 $ - 2 119 - 63,25%
Level 4: 4900 - 250 $ - 3 625 - 73,98%
Luxury : 1850 - 650 $ - 1 587 - 85,78%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left40
Average Attendance - %16 029 - 69,69%
Average Income per Game11 128 039 $
Year to Date Revenue11 128 039 $

Expense

Pro Players Total Salaries86 927 906 $
Farm Players Total Salaries2 502 536 $
Coaches Total Salaries3 000 001 $
Luxury Taxe Total0 $
Pro Year To Date Expenses1 873 497 $
Farm Year To Date Expenses56 327 $
Pro Salary Cap To Date1 810 998 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue445 121 560 $
Pro Remaining Season Days141
Pro Expenses Per Days624 499 $
Pro Estimated Expenses88 054 359 $
Farm Remaining Season Days129
Farm Expenses Per Days18 959 $
Farm Estimated Expenses2 445 711 $
Estimated Season Expenses90 500 070 $
Estimated Season Salary Cap86 927 904 $
Estimate Under Maximum Salary Cap of 92 638 333 $5 710 429 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 18 500 571 $
Current Bank Account443 575 094 $
Projected Bank Account798 196 584 $

Pro Players Salaries

Jack Eichel 10 000 000 $ (2)
Tyler Seguin 9 850 000 $ (2)
Ryan Suter 7 538 462 $ (2)
Evander Kane 7 000 000 $ (2)
Jordan Staal 6 000 000 $ (3)
Corey Crawford 6 000 000 $ (2)
Torey Krug 5 250 000 $ (1)
Niklas Hjalmarsson 5 000 000 $ (3)
Ryan McDonagh 4 700 000 $ (2)
Carl Hagelin 4 000 000 $ (1)
Rickard Rakell 3 789 444 $ (2)
Jack Johnson 3 250 000 $ (2)
David Rittich 2 750 000 $ (2)
Erik Haula 2 750 000 $ (1)
Brett Hull 2 500 000 $ (3)
Luke Glendening 1 800 000 $ (2)
Jake McCabe 1 600 000 $ (2)
Joel Eriksson Ek 1 487 500 $ (3)
Scott Laughton 962 500 $ (1)
Gabriel Bourque 700 000 $ (3)
Total Pro Players20
Salary Commitment
Year 11 : 86 927 906 $
Year 12 : 73 965 406 $
Year 13 : 15 687 500 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 81 810 906 $
Year 12 : 68 848 406 $
Year 13 : 15 687 500 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 86 927 906 $
Year 12 : 73 965 406 $
Year 13 : 15 687 500 $
Year 14 : 0 $

Farm Players Salaries

Damon Severson 416 667 $ (1)
Mark Pysyk 273 333 $ (2)
Michael Raffl 235 000 $ (1)
Jake Oettinger 138 750 $ (2)
Nick Cousins 100 000 $ (2)
Mikhail Vorobyev 92 500 $ (2)
Joey Anderson 92 500 $ (2)
Isac Lundestrom 92 500 $ (2)
Nicolas Meloche 92 500 $ (1)
Maxim Letunov 92 500 $ (2)
Trent Frederic 92 500 $ (1)
Dan Vladar 91 083 $ (2)
Danny O'Regan 87 875 $ (1)
Ryan MacInnis 87 413 $ (1)
Rourke Chartier 86 333 $ (1)
Dmitry Sokolov 83 000 $ (2)
Adin Hill (Out of Payroll) 72 583 $ (2)
Dysin Mayo 71 500 $ (1)
Adam Clendening 70 000 $ (1)
Andy Welinski 69 000 $ (1)
Riley Barber 65 000 $ (1)
Total Farm Players21
Salary Commitment
Year 11 : 2 502 536 $
Year 12 : 1 128 749 $
Year 13 : 0 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 997 994 $
Year 12 : 1 128 749 $
Year 13 : 0 $
Year 14 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7950 - 500 $ - 5 691 - 71,58%
Level 2: 6550 - 400 $ - 4 768 - 72,79%
Level 3: 2200 - 300 $ - 2 200 - 100,00%
Level 4: 4200 - 250 $ - 3 553 - 84,60%
Luxury : 2100 - 750 $ - 1 763 - 83,95%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left40
Average Attendance - %17 975 - 78,15%
Average Income per Game10 672 480 $
Year to Date Revenue10 672 480 $

Expense

Pro Players Total Salaries79 765 834 $
Farm Players Total Salaries1 916 997 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses1 703 454 $
Farm Year To Date Expenses55 877 $
Pro Salary Cap To Date1 661 787 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue426 899 200 $
Pro Remaining Season Days141
Pro Expenses Per Days567 818 $
Pro Estimated Expenses80 062 338 $
Farm Remaining Season Days129
Farm Expenses Per Days18 311 $
Farm Estimated Expenses2 362 119 $
Estimated Season Expenses82 424 457 $
Estimated Season Salary Cap79 765 776 $
Estimate Under Maximum Salary Cap of 92 638 333 $12 872 557 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 11 338 443 $
Current Bank Account188 119 916 $
Projected Bank Account532 594 659 $

Pro Players Salaries

Carey Price 10 000 000 $ (2)
Jacob Trouba 8 000 000 $ (1)
Patrice Bergeron 6 875 000 $ (3)
David Pastrnak 6 666 667 $ (1)
Nathan MacKinnon 6 300 000 $ (2)
Matt Dumba 6 000 000 $ (1)
Bo Horvat 5 500 000 $ (1)
Brett Pesce 4 025 000 $ (2)
Wayne Simmonds 3 975 000 $ (3)
Brendan Gallagher 3 750 000 $ (2)
Lars Eller 3 500 000 $ (2)
Jay Bouwmeester 3 250 000 $ (2)
Phil Esposito 2 500 000 $ (3)
Brian Elliott 2 000 000 $ (2)
Melker Karlsson 2 000 000 $ (2)
Brock Boeser 1 491 667 $ (3)
Kyle Brodziak 1 150 000 $ (2)
Tyler Pitlick 1 000 000 $ (1)
Brandon Carlo 894 167 $ (3)
Vince Dunn 888 333 $ (3)
Total Pro Players20
Salary Commitment
Year 11 : 79 765 834 $
Year 12 : 52 599 167 $
Year 13 : 16 624 167 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 67 433 336 $
Year 12 : 52 433 334 $
Year 13 : 16 458 334 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 79 765 834 $
Year 12 : 52 599 167 $
Year 13 : 16 624 167 $
Year 14 : 0 $

Farm Players Salaries

Jesse Puljujarvi 342 500 $ (3)
Jimmy Vesey 227 500 $ (2)
Mark Borowiecki 120 000 $ (2)
Tage Thompson 113 750 $ (3)
Ryan Reaves 112 500 $ (1)
Antti Niemi (Out of Payroll) 95 000 $ (1)
Jake Evans 92 500 $ (2)
Ryan Lindgren 92 500 $ (1)
Robby Fabbri 90 000 $ (2)
Axel Holmstrom 89 417 $ (1)
Yakov Trenin 89 417 $ (1)
Martin Necas 89 417 $ (1)
Hudson Fasching 87 413 $ (2)
Sean Day 76 167 $ (2)
Charlie Lindgren 75 000 $ (1)
Dominic Turgeon 75 000 $ (1)
Jacob de la Rose 72 500 $ (1)
Givani Smith 71 417 $ (2)
Total Farm Players18
Salary Commitment
Year 11 : 2 011 998 $
Year 12 : 1 221 246 $
Year 13 : 456 250 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 804 498 $
Year 12 : 1 221 246 $
Year 13 : 456 250 $
Year 14 : 0 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - 385 $ - 6 000 - 100,00%
Level 2: 5000 - 365 $ - 3 976 - 79,52%
Level 3: 2000 - 310 $ - 1 893 - 94,65%
Level 4: 4000 - 240 $ - 2 914 - 72,85%
Luxury : 2500 - 999 $ - 1 000 - 40,00%
Total Capacity :19500
Team Popularity : 100,00%

Income

Home Games Left40
Average Attendance - %15 783 - 80,94%
Average Income per Game8 465 002 $
Year to Date Revenue8 465 002 $

Expense

Pro Players Total Salaries71 690 476 $
Farm Players Total Salaries2 183 917 $
Coaches Total Salaries2 $
Luxury Taxe Total0 $
Pro Year To Date Expenses1 493 553 $
Farm Year To Date Expenses49 635 $
Pro Salary Cap To Date1 493 553 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue338 600 080 $
Pro Remaining Season Days141
Pro Expenses Per Days497 851 $
Pro Estimated Expenses70 196 991 $
Farm Remaining Season Days129
Farm Expenses Per Days16 545 $
Farm Estimated Expenses2 134 305 $
Estimated Season Expenses72 331 296 $
Estimated Season Salary Cap71 690 544 $
Estimate Under Maximum Salary Cap of 92 638 333 $20 947 789 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 3 263 211 $
Current Bank Account127 763 051 $
Projected Bank Account394 031 835 $

Pro Players Salaries

Sean Monahan 6 375 000 $ (1)
Alexander Radulov 6 250 000 $ (3)
Taylor Hall 6 000 000 $ (2)
Nate Schmidt 5 950 000 $ (2)
Carl Soderberg 4 750 000 $ (1)
Devan Dubnyk 4 333 333 $ (1)
Michael Frolik 4 300 000 $ (2)
Viktor Arvidsson 4 250 000 $ (1)
Jake Gardiner 4 050 000 $ (3)
Travis Hamonic 3 857 143 $ (1)
Patrik Laine 3 575 000 $ (3)
Nikita Zadorov 3 200 000 $ (3)
Joel Armia 2 600 000 $ (3)
Howie Morenz 2 500 000 $ (3)
Brett Connolly 1 500 000 $ (1)
Juuse Saros 1 500 000 $ (2)
Jon Merrill 1 375 000 $ (2)
Filip Chytil 1 275 000 $ (1)
Jared McCann 1 250 000 $ (1)
Robert Hagg 1 150 000 $ (3)
Kevin Labanc 1 000 000 $ (3)
Tyler Ennis 650 000 $ (2)
Total Pro Players22
Salary Commitment
Year 11 : 71 690 476 $
Year 12 : 44 100 000 $
Year 13 : 24 325 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 71 690 476 $
Year 12 : 44 100 000 $
Year 13 : 24 325 000 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 71 690 476 $
Year 12 : 44 100 000 $
Year 13 : 24 325 000 $
Year 14 : 0 $

Farm Players Salaries

Colin Wilson 393 750 $ (2)
Tobias Rieder 200 000 $ (1)
Logan Brown 160 417 $ (1)
Sven Andrighetto 140 000 $ (1)
Ryan Donato 135 000 $ (1)
Lucas Johansen 92 500 $ (1)
Troy Terry 92 500 $ (1)
Glenn Gawdin 92 500 $ (2)
Sami Niku 91 667 $ (1)
Jacob Larsson 89 417 $ (3)
Mason Appleton 75 833 $ (1)
Jeff Taylor 74 250 $ (1)
Nicholas Caamano 73 833 $ (2)
Nicolas Roy 72 000 $ (1)
Kurtis Gabriel 71 500 $ (1)
Tom Kuhnhackl 70 000 $ (2)
Lucas Wallmark 67 500 $ (3)
Chase De Leo 65 000 $ (2)
Josh Jooris 65 000 $ (1)
Jack Campbell 61 250 $ (1)
Total Farm Players20
Salary Commitment
Year 11 : 2 183 917 $
Year 12 : 852 000 $
Year 13 : 156 917 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 183 917 $
Year 12 : 852 000 $
Year 13 : 156 917 $
Year 14 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7200 - 380 $ - 7 200 - 100,00%
Level 2: 6050 - 310 $ - 6 050 - 100,00%
Level 3: 2800 - 250 $ - 2 800 - 100,00%
Level 4: 4450 - 180 $ - 4 450 - 100,00%
Luxury : 2500 - 745 $ - 1 831 - 73,24%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left40
Average Attendance - %22 331 - 97,09%
Average Income per Game10 467 233 $
Year to Date Revenue10 467 233 $

Expense

Pro Players Total Salaries71 761 190 $
Farm Players Total Salaries2 130 168 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses1 599 192 $
Farm Year To Date Expenses82 503 $
Pro Salary Cap To Date1 495 026 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue418 689 320 $
Pro Remaining Season Days141
Pro Expenses Per Days533 064 $
Pro Estimated Expenses75 162 024 $
Farm Remaining Season Days129
Farm Expenses Per Days27 501 $
Farm Estimated Expenses3 547 629 $
Estimated Season Expenses78 709 653 $
Estimated Season Salary Cap71 761 248 $
Estimate Under Maximum Salary Cap of 92 638 333 $20 877 085 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 3 333 915 $
Current Bank Account304 019 600 $
Projected Bank Account643 999 267 $

Pro Players Salaries

Artemi Panarin 11 642 860 $ (1)
Alex Pietrangelo 6 500 000 $ (2)
Ondrej Palat 5 300 000 $ (1)
Tom Wilson 5 166 666 $ (3)
Elias Lindholm 4 850 000 $ (1)
Nikita Zaitsev 4 500 000 $ (2)
Dmitry Kulikov 4 333 333 $ (1)
Andreas Johnsson 3 400 000 $ (3)
Calvin de Haan 3 300 000 $ (1)
Zack Smith 3 250 000 $ (3)
Joel Edmundson 3 000 000 $ (2)
Antoine Roussel 3 000 000 $ (2)
Trevor Linden 2 500 000 $ (1)
Esa Lindell 2 200 000 $ (2)
Calle Jarnkrok 2 000 000 $ (2)
Anthony Duclair 1 200 000 $ (1)
Anton Khudobin 1 200 000 $ (1)
Neal Pionk 925 000 $ (1)
Brayden Point 919 167 $ (3)
Travis Konecny 894 167 $ (2)
Brock McGinn 887 500 $ (1)
Alexandar Georgiev 792 500 $ (1)
Total Pro Players22
Salary Commitment
Year 11 : 71 761 190 $
Year 12 : 34 830 000 $
Year 13 : 12 735 833 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 48 360 001 $
Year 12 : 34 830 000 $
Year 13 : 12 735 833 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 71 761 190 $
Year 12 : 34 830 000 $
Year 13 : 12 735 833 $
Year 14 : 0 $

Farm Players Salaries

Connor Brown 210 000 $ (1)
Noel Acciari 166 667 $ (1)
Casey Mittelstadt 149 167 $ (1)
Matt Grzelcyk 140 000 $ (1)
Kailer Yamamoto 115 500 $ (1)
Klim Kostin 113 750 $ (1)
Anders Bjork 106 667 $ (1)
Thatcher Demko 105 000 $ (1)
Dylan Sikura 92 500 $ (1)
Oskar Lindblom 92 500 $ (1)
Cal Petersen 92 500 $ (1)
Jonathan Dahlen 92 500 $ (2)
Jack Dougherty 90 250 $ (1)
Pavel Zacha 89 417 $ (2)
Vili Saarijarvi 89 417 $ (1)
Victor Mete 87 000 $ (1)
Haydn Fleury 85 000 $ (2)
Drake Batherson 77 333 $ (2)
Nicolas Aube-Kubel 70 000 $ (2)
Laurent Brossoit 65 000 $ (1)
Total Farm Players20
Salary Commitment
Year 11 : 2 130 168 $
Year 12 : 414 250 $
Year 13 : 0 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 920 168 $
Year 12 : 414 250 $
Year 13 : 0 $
Year 14 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - 525 $ - 4 943 - 82,38%
Level 2: 5000 - 475 $ - 3 569 - 71,38%
Level 3: 2000 - 400 $ - 1 609 - 80,45%
Level 4: 4000 - 375 $ - 1 992 - 49,80%
Luxury : 1000 - 999 $ - 982 - 98,20%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left40
Average Attendance - %13 095 - 72,75%
Average Income per Game9 326 755 $
Year to Date Revenue9 326 755 $

Expense

Pro Players Total Salaries88 153 000 $
Farm Players Total Salaries1 242 911 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses1 878 186 $
Farm Year To Date Expenses50 976 $
Pro Salary Cap To Date1 836 522 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue373 070 200 $
Pro Remaining Season Days141
Pro Expenses Per Days626 062 $
Pro Estimated Expenses88 274 742 $
Farm Remaining Season Days129
Farm Expenses Per Days16 992 $
Farm Estimated Expenses2 191 968 $
Estimated Season Expenses90 466 710 $
Estimated Season Salary Cap88 153 056 $
Estimate Under Maximum Salary Cap of 92 638 333 $4 485 277 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 19 725 723 $
Current Bank Account231 765 523 $
Projected Bank Account514 369 013 $

Pro Players Salaries

Jamie Benn 9 500 000 $ (2)
P.K. Subban 9 000 000 $ (2)
Johnny Gaudreau 6 750 000 $ (3)
Patrick Marleau 6 250 000 $ (1)
Mats Zuccarello 6 000 000 $ (2)
Jonathan Quick 5 800 000 $ (1)
Tomas Hertl 5 625 000 $ (2)
Danny DeKeyser 5 000 000 $ (3)
Gustav Nyquist 4 750 000 $ (2)
Craig Smith 4 250 000 $ (1)
Roman Josi 4 000 000 $ (3)
Nico Hischier 3 775 000 $ (1)
Casey Cizikas 3 350 000 $ (1)
Richard Panik 2 800 000 $ (1)
Ben Lovejoy 2 666 667 $ (2)
Brian Boyle 2 550 000 $ (1)
Chris Simon 2 500 000 $ (3)
Petr Mrazek 1 500 000 $ (2)
Thomas Chabot 1 223 333 $ (3)
Travis Dermott 863 000 $ (3)
Total Pro Players20
Salary Commitment
Year 11 : 88 153 000 $
Year 12 : 59 378 000 $
Year 13 : 20 336 333 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 83 154 667 $
Year 12 : 58 154 667 $
Year 13 : 19 113 000 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 88 153 000 $
Year 12 : 59 378 000 $
Year 13 : 20 336 333 $
Year 14 : 0 $

Farm Players Salaries

Tobias Lindberg 170 000 $ (2)
Joshua Ho-Sang 107 583 $ (2)
Ukko-Pekka Luukkonen 91 083 $ (2)
Boris Katchouk 89 417 $ (2)
Brendan Perlini 87 413 $ (3)
Carter Hart 86 333 $ (2)
Brett Howden 86 333 $ (2)
Sam Steel 86 333 $ (2)
Michael Spacek 85 000 $ (1)
Connor Ingram 75 917 $ (1)
Greg McKegg 75 000 $ (1)
Kerby Rychel 72 500 $ (1)
Jordan Subban 65 000 $ (2)
JC Lipon 65 000 $ (2)
Total Farm Players14
Salary Commitment
Year 11 : 1 242 912 $
Year 12 : 934 495 $
Year 13 : 87 412 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 242 912 $
Year 12 : 934 495 $
Year 13 : 87 412 $
Year 14 : 0 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 8000 - 320 $ - 7 000 - 87,50%
Level 2: 4000 - 300 $ - 4 000 - 100,00%
Level 3: 4000 - 270 $ - 2 106 - 52,65%
Level 4: 4000 - 240 $ - 3 148 - 78,70%
Luxury : 3000 - 350 $ - 2 265 - 75,50%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left40
Average Attendance - %18 519 - 80,52%
Average Income per Game7 779 646 $
Year to Date Revenue7 779 646 $

Expense

Pro Players Total Salaries84 412 500 $
Farm Players Total Salaries1 727 333 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses1 832 379 $
Farm Year To Date Expenses61 986 $
Pro Salary Cap To Date1 790 712 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue311 185 840 $
Pro Remaining Season Days141
Pro Expenses Per Days600 087 $
Pro Estimated Expenses84 612 267 $
Farm Remaining Season Days129
Farm Expenses Per Days20 662 $
Farm Estimated Expenses2 665 398 $
Estimated Season Expenses87 277 665 $
Estimated Season Salary Cap84 444 630 $
Estimate Under Maximum Salary Cap of 92 638 333 $8 193 703 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 16 017 297 $
Current Bank Account164 258 116 $
Projected Bank Account388 166 291 $

Pro Players Salaries

Evgeny Kuznetsov 7 800 000 $ (2)
Tyler Myers 6 000 000 $ (3)
Nikolaj Ehlers 6 000 000 $ (2)
Cory Schneider 6 000 000 $ (3)
Marc Staal 5 700 000 $ (2)
Tyson Barrie 5 500 000 $ (1)
Tomas Tatar 5 300 000 $ (1)
Karl Alzner (Out of Payroll) 4 625 000 $ (2)
Tyler Toffoli 4 600 000 $ (2)
Cody Ceci 4 500 000 $ (3)
Marcus Johansson 4 500 000 $ (1)
Brandon Sutter 4 375 000 $ (1)
Mikkel Boedker 4 000 000 $ (1)
Cal Clutterbuck 3 500 000 $ (3)
Jean-Gabriel Pageau 3 100 000 $ (2)
Cam Ward 3 000 000 $ (1)
Matt Martin 2 500 000 $ (2)
Bobby Holik 2 500 000 $ (3)
Brett Kulak 1 850 000 $ (2)
Jake Virtanen 1 250 000 $ (2)
Anthony Mantha 863 333 $ (1)
Alex Biega 825 000 $ (2)
Jesper Bratt 749 167 $ (1)
Total Pro Players23
Salary Commitment
Year 11 : 89 037 500 $
Year 12 : 60 750 000 $
Year 13 : 22 500 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 88 288 333 $
Year 12 : 60 750 000 $
Year 13 : 22 500 000 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 89 037 500 $
Year 12 : 60 750 000 $
Year 13 : 22 500 000 $
Year 14 : 0 $

Farm Players Salaries

Jake Bean 136 333 $ (2)
Curtis Lazar 95 000 $ (1)
Nathan Bastian 92 500 $ (1)
Brendan Lemieux 92 500 $ (3)
Blake Hillman 92 500 $ (1)
Blake Siebenaler 91 083 $ (1)
Brandon Halverson 89 417 $ (1)
Kyle Capobianco 89 417 $ (1)
Gabriel Carlsson 89 417 $ (3)
Hudson Elynuik 85 000 $ (2)
Luke Green 83 833 $ (2)
Morgan Geekie 80 000 $ (2)
Jansen Harkins 76 750 $ (1)
Dennis Yan 72 833 $ (1)
Thomas Schemitsch 71 500 $ (3)
Frederic Allard 71 417 $ (1)
Philippe Myers 67 833 $ (1)
Frederik Gauthier 67 500 $ (2)
Matt Puempel 67 500 $ (3)
Nick Paul 65 000 $ (2)
Matt Hendricks 50 000 $ (1)
Total Farm Players21
Salary Commitment
Year 11 : 1 727 333 $
Year 12 : 838 583 $
Year 13 : 320 917 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 558 083 $
Year 12 : 838 583 $
Year 13 : 320 917 $
Year 14 : 0 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 7000 - 385 $ - 7 000 - 100,00%
Level 2: 6000 - 335 $ - 6 000 - 100,00%
Level 3: 3000 - 270 $ - 3 000 - 100,00%
Level 4: 4750 - 215 $ - 4 750 - 100,00%
Luxury : 2250 - 490 $ - 2 250 - 100,00%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left40
Average Attendance - %23 000 - 100,00%
Average Income per Game10 694 250 $
Year to Date Revenue10 694 250 $

Expense

Pro Players Total Salaries82 760 555 $
Farm Players Total Salaries3 208 580 $
Coaches Total Salaries5 175 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses1 776 261 $
Farm Year To Date Expenses133 719 $
Pro Salary Cap To Date1 724 178 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue427 770 000 $
Pro Remaining Season Days141
Pro Expenses Per Days592 087 $
Pro Estimated Expenses83 484 267 $
Farm Remaining Season Days129
Farm Expenses Per Days44 573 $
Farm Estimated Expenses5 749 917 $
Estimated Season Expenses89 234 184 $
Estimated Season Salary Cap82 760 544 $
Estimate Under Maximum Salary Cap of 92 638 333 $9 877 789 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 14 333 211 $
Current Bank Account207 456 651 $
Projected Bank Account545 992 467 $

Pro Players Salaries

Henrik Lundqvist 8 500 000 $ (1)
Mark Giordano 6 750 000 $ (2)
Paul Stastny 6 500 000 $ (2)
Cam Fowler 6 500 000 $ (2)
Jaccob Slavin 5 300 000 $ (2)
Nino Niederreiter 5 250 000 $ (3)
Hampus Lindholm 5 205 556 $ (2)
Brayden Schenn 5 125 000 $ (1)
Alex Tuch 4 750 000 $ (3)
Kyle Palmieri 4 650 000 $ (1)
Justin Williams 4 500 000 $ (1)
Ron Hainsey 3 500 000 $ (2)
Adam Lowry 2 916 666 $ (3)
Paul Kariya 2 500 000 $ (3)
Connor Hellebuyck 2 250 000 $ (1)
Radek Faksa 2 200 000 $ (1)
Riley Sheahan 2 075 000 $ (1)
Kyle Connor 1 775 000 $ (3)
Mathew Barzal 1 263 333 $ (3)
Dan Hamhuis 1 250 000 $ (2)
Total Pro Players20
Salary Commitment
Year 11 : 82 760 555 $
Year 12 : 53 460 555 $
Year 13 : 18 454 999 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 82 760 555 $
Year 12 : 53 460 555 $
Year 13 : 18 454 999 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 82 760 555 $
Year 12 : 53 460 555 $
Year 13 : 18 454 999 $
Year 14 : 0 $

Farm Players Salaries

Kyle Turris 350 000 $ (1)
Philipp Grubauer 333 333 $ (2)
Pavel Buchnevich 325 000 $ (3)
Andre Burakovsky 300 000 $ (1)
Trevor van Riemsdyk 230 000 $ (2)
Drake Caggiula 150 000 $ (3)
Josh Leivo 150 000 $ (3)
Ilya Samsonov 147 500 $ (2)
Urho Vaakanainen 130 250 $ (2)
Joakim Nordstrom 100 000 $ (2)
Nathan Beaulieu 100 000 $ (3)
Jake Walman 92 500 $ (3)
Stelio Mattheos 92 500 $ (2)
Jordan Greenway 91 667 $ (1)
Vladislav Kamenev 89 417 $ (2)
Dennis Cholowski 89 417 $ (2)
Libor Hajek 89 417 $ (2)
Brendan Guhle 88 833 $ (3)
Jayce Hawryluk 87 413 $ (3)
Ryan Hartman 86 333 $ (1)
Mirco Mueller 85 000 $ (1)
Total Farm Players21
Salary Commitment
Year 11 : 3 208 579 $
Year 12 : 2 295 580 $
Year 13 : 993 746 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 208 579 $
Year 12 : 2 295 580 $
Year 13 : 993 746 $
Year 14 : 0 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6600 - 383 $ - 6 600 - 100,00%
Level 2: 5500 - 322 $ - 5 500 - 100,00%
Level 3: 3450 - 200 $ - 3 450 - 100,00%
Level 4: 5150 - 183 $ - 5 150 - 100,00%
Luxury : 2300 - 500 $ - 2 300 - 100,00%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left40
Average Attendance - %23 000 - 100,00%
Average Income per Game9 913 750 $
Year to Date Revenue9 913 750 $

Expense

Pro Players Total Salaries83 320 833 $
Farm Players Total Salaries1 462 083 $
Coaches Total Salaries1 500 001 $
Luxury Taxe Total0 $
Pro Year To Date Expenses1 730 990 $
Farm Year To Date Expenses39 062 $
Pro Salary Cap To Date1 699 740 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue396 550 000 $
Pro Remaining Season Days141
Pro Expenses Per Days589 034 $
Pro Estimated Expenses83 053 794 $
Farm Remaining Season Days129
Farm Expenses Per Days11 076 $
Farm Estimated Expenses1 428 804 $
Estimated Season Expenses84 482 598 $
Estimated Season Salary Cap83 284 737 $
Estimate Under Maximum Salary Cap of 92 638 333 $9 353 596 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 14 857 404 $
Current Bank Account150 601 817 $
Projected Bank Account462 669 219 $

Pro Players Salaries

Patrick Kane 10 500 000 $ (4)
Sidney Crosby 8 700 000 $ (2)
Jakub Voracek 8 250 000 $ (1)
Brandon Saad 6 000 000 $ (3)
Alexander Steen 5 750 000 $ (2)
Jared Spurgeon 5 187 500 $ (3)
Jake Allen 4 350 000 $ (1)
Sean Couturier (Out of Payroll) 4 333 333 $ (1)
Ian Cole 4 250 000 $ (2)
John Klingberg 4 250 000 $ (1)
Olli Maatta 4 083 333 $ (3)
Bryan Rust 3 500 000 $ (1)
Andrew Cogliano 3 250 000 $ (2)
Miles Wood 2 750 000 $ (2)
Jaroslav Halak 2 750 000 $ (2)
Ondrej Kase 2 600 000 $ (3)
Theoren Fleury (Out of Payroll) 2 500 000 $ (3)
Blake Comeau 2 400 000 $ (2)
Jordie Benn 2 000 000 $ (2)
Austin Watson 1 100 000 $ (1)
Colin Miller 1 000 000 $ (1)
Evan Rodrigues 650 000 $ (1)
Total Pro Players22
Salary Commitment
Year 11 : 90 154 166 $
Year 12 : 62 720 833 $
Year 13 : 30 870 833 $
Year 14 : 10 500 000 $
Salary Average Commitment
Year 11 : 90 154 166 $
Year 12 : 62 720 833 $
Year 13 : 30 870 833 $
Year 14 : 10 500 000 $
Salary Cap with 1 Way Contract
Year 11 : 90 154 166 $
Year 12 : 62 720 833 $
Year 13 : 30 870 833 $
Year 14 : 10 500 000 $

Farm Players Salaries

Michal Kempny 250 000 $ (1)
Kevin Connauton 137 500 $ (3)
Jeremy Bracco 92 500 $ (1)
Cliff Pu 91 083 $ (2)
Marcus Pettersson 89 417 $ (1)
Tyler Benson 86 333 $ (2)
Linus Ullmark 75 000 $ (2)
Tanner Kero 73 750 $ (3)
Oliver Kylington 73 083 $ (2)
Michael Prapavessis 72 500 $ (2)
Francis Perron 71 500 $ (1)
Keegan Kolesar 70 250 $ (1)
Ian McCoshen 70 000 $ (3)
Eric Comrie 70 000 $ (2)
Michael Dal Colle 70 000 $ (3)
Anthony Richard 69 167 $ (3)
Total Farm Players16
Salary Commitment
Year 11 : 1 462 083 $
Year 12 : 888 416 $
Year 13 : 420 417 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 229 333 $
Year 12 : 818 416 $
Year 13 : 420 417 $
Year 14 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 8000 - 500 $ - 5 067 - 63,34%
Level 2: 5500 - 400 $ - 4 029 - 73,25%
Level 3: 2250 - 300 $ - 1 866 - 82,93%
Level 4: 4500 - 200 $ - 3 889 - 86,42%
Luxury : 2750 - 600 $ - 2 152 - 78,25%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left40
Average Attendance - %17 003 - 73,93%
Average Income per Game9 483 460 $
Year to Date Revenue9 483 460 $

Expense

Pro Players Total Salaries88 118 000 $
Farm Players Total Salaries2 094 083 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses1 883 188 $
Farm Year To Date Expenses94 695 $
Pro Salary Cap To Date1 820 688 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue379 338 400 $
Pro Remaining Season Days141
Pro Expenses Per Days632 764 $
Pro Estimated Expenses89 219 724 $
Farm Remaining Season Days129
Farm Expenses Per Days31 016 $
Farm Estimated Expenses4 001 064 $
Estimated Season Expenses93 220 788 $
Estimated Season Salary Cap88 102 959 $
Estimate Under Maximum Salary Cap of 92 638 333 $4 535 374 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 19 675 626 $
Current Bank Account211 818 468 $
Projected Bank Account497 936 080 $

Pro Players Salaries

Mitchell Marner 10 893 000 $ (3)
Joe Thornton 8 000 000 $ (1)
Aaron Ekblad 7 500 000 $ (1)
Bobby Ryan (1 Way Contract) 7 250 000 $ (2)
Drew Doughty 7 000 000 $ (1)
Alex Goligoski 5 475 000 $ (3)
Semyon Varlamov 5 000 000 $ (3)
Andy Greene 5 000 000 $ (3)
Mikko Koskinen 4 500 000 $ (2)
Mathieu Perreault 4 125 000 $ (2)
Rasmus Dahlin 3 775 000 $ (2)
Nolan Patrick 3 575 000 $ (1)
Patrik Nemeth 3 000 000 $ (2)
Valtteri Filppula 2 750 000 $ (2)
Eric Lindros 2 500 000 $ (3)
Zack Kassian 1 950 000 $ (1)
Josh Anderson 1 850 000 $ (3)
Ryan Dzingel 1 800 000 $ (1)
Magnus Paajarvi 1 525 000 $ (1)
Devante Smith-Pelly 650 000 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 88 118 000 $
Year 12 : 56 118 000 $
Year 13 : 30 718 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 88 118 000 $
Year 12 : 56 118 000 $
Year 13 : 30 718 000 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 88 118 000 $
Year 12 : 56 118 000 $
Year 13 : 30 718 000 $
Year 14 : 0 $

Farm Players Salaries

Victor Rask 400 000 $ (3)
Jamie Oleksiak 213 750 $ (3)
Lias Andersson 177 500 $ (1)
Zach Sanford 150 000 $ (3)
Connor Carrick 150 000 $ (3)
Jakub Zboril 128 833 $ (1)
Matthew Spencer 92 500 $ (1)
Max Jones 86 333 $ (2)
Cale Fleury 77 167 $ (2)
John Quenneville 75 000 $ (3)
A.J. Greer 73 500 $ (3)
Anthony Stolarz (Out of Payroll) 72 500 $ (1)
Josh Wesley 69 500 $ (1)
Valentin Zykov 67 500 $ (2)
Felix Girard 65 000 $ (1)
Pontus Aberg 65 000 $ (1)
Matt Read 65 000 $ (2)
Charles Hudon 65 000 $ (1)
Total Farm Players18
Salary Commitment
Year 11 : 2 094 083 $
Year 12 : 1 358 250 $
Year 13 : 1 062 250 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 854 916 $
Year 12 : 1 281 083 $
Year 13 : 1 062 250 $
Year 14 : 0 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 6000 - 500 $ - 6 000 - 100,00%
Level 2: 5000 - 400 $ - 4 655 - 93,10%
Level 3: 2000 - 250 $ - 2 000 - 100,00%
Level 4: 4000 - 175 $ - 4 000 - 100,00%
Luxury : 1000 - 999 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left40
Average Attendance - %17 655 - 98,08%
Average Income per Game9 885 400 $
Year to Date Revenue9 885 400 $

Expense

Pro Players Total Salaries73 241 166 $
Farm Players Total Salaries1 814 773 $
Coaches Total Salaries8 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses1 572 733 $
Farm Year To Date Expenses109 428 $
Pro Salary Cap To Date1 468 565 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue395 416 000 $
Pro Remaining Season Days141
Pro Expenses Per Days543 341 $
Pro Estimated Expenses76 611 081 $
Farm Remaining Season Days129
Farm Expenses Per Days36 476 $
Farm Estimated Expenses4 705 404 $
Estimated Season Expenses81 316 485 $
Estimated Season Salary Cap73 183 844 $
Estimate Under Maximum Salary Cap of 92 638 333 $19 454 489 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 4 756 511 $
Current Bank Account370 184 037 $
Projected Bank Account684 283 552 $

Pro Players Salaries

Jason Spezza 7 500 000 $ (1)
Mike Green 5 375 000 $ (1)
Roberto Luongo 5 333 333 $ (1)
J.T. Miller 5 250 000 $ (3)
Matt Moulson 5 000 000 $ (2)
Brendan Smith 4 350 000 $ (3)
Antti Raanta 4 250 000 $ (3)
Oscar Klefbom 4 167 000 $ (3)
Brady Tkachuk 3 425 000 $ (2)
Radko Gudas 3 350 000 $ (1)
Brenden Dillon 3 270 000 $ (1)
Conor Sheary 3 000 000 $ (2)
Germain Gagnon 2 500 000 $ (3)
Lee Stempniak 2 500 000 $ (1)
Alexander Nylander 1 713 333 $ (2)
Mark Jankowski 1 675 000 $ (3)
Zemgus Girgensons 1 600 000 $ (2)
Jordan Weal 1 400 000 $ (1)
Kevin Fiala 1 363 333 $ (1)
Alexander Kerfoot 1 137 500 $ (1)
Yanni Gourde 1 000 000 $ (1)
Anthony Cirelli 925 000 $ (1)
Erik Cernak 894 167 $ (1)
Nick Jensen 812 500 $ (1)
Denis Malgin 750 000 $ (3)
Kalle Kossila 700 000 $ (3)
Total Pro Players26
Salary Commitment
Year 11 : 73 241 166 $
Year 12 : 38 380 333 $
Year 13 : 23 642 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 76 907 833 $
Year 12 : 38 380 333 $
Year 13 : 23 642 000 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 73 241 166 $
Year 12 : 38 380 333 $
Year 13 : 23 642 000 $
Year 14 : 0 $

Farm Players Salaries

Darcy Kuemper 185 000 $ (1)
Taro Hirose 135 000 $ (2)
Juuso Valimaki 131 917 $ (2)
Austin Czarnik 125 000 $ (3)
Brett Ritchie 100 000 $ (3)
Calvin Pickard 100 000 $ (1)
Kaapo Kahkonen 92 500 $ (2)
Victor Olofsson 92 500 $ (2)
Adam Mascherin 88 000 $ (2)
C.J. Smith 87 413 $ (1)
Rasmus Andersson 86 333 $ (3)
Dmytro Timashov 83 611 $ (2)
Travis Boyd 80 000 $ (3)
Calle Rosen 75 000 $ (2)
Matthew Phillips 75 000 $ (2)
Reid Boucher 72 500 $ (2)
Roland McKeown 70 000 $ (3)
Devon Toews 70 000 $ (1)
Jonny Brodzinski 65 000 $ (1)
Total Farm Players19
Salary Commitment
Year 11 : 1 814 774 $
Year 12 : 1 307 361 $
Year 13 : 461 333 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 624 774 $
Year 12 : 1 182 361 $
Year 13 : 336 333 $
Year 14 : 0 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 7500 - 445 $ - 7 134 - 95,12%
Level 2: 6250 - 345 $ - 5 475 - 87,60%
Level 3: 3250 - 299 $ - 2 162 - 66,52%
Level 4: 4500 - 269 $ - 3 641 - 80,91%
Luxury : 1500 - 999 $ - 1 414 - 94,27%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left40
Average Attendance - %19 826 - 86,20%
Average Income per Game11 540 285 $
Year to Date Revenue11 540 285 $

Expense

Pro Players Total Salaries91 183 560 $
Farm Players Total Salaries3 908 750 $
Coaches Total Salaries5 000 001 $
Luxury Taxe Total0 $
Pro Year To Date Expenses1 928 708 $
Farm Year To Date Expenses155 805 $
Pro Salary Cap To Date1 876 625 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue461 611 400 $
Pro Remaining Season Days141
Pro Expenses Per Days650 580 $
Pro Estimated Expenses91 731 780 $
Farm Remaining Season Days129
Farm Expenses Per Days48 551 $
Farm Estimated Expenses6 263 079 $
Estimated Season Expenses97 994 859 $
Estimated Season Salary Cap91 160 504 $
Estimate Under Maximum Salary Cap of 92 638 333 $1 477 829 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 22 733 171 $
Current Bank Account223 473 044 $
Projected Bank Account587 089 585 $

Pro Players Salaries

Logan Couture 8 000 000 $ (3)
Ryan O'Reilly 7 500 000 $ (1)
Tuukka Rask 7 000 000 $ (2)
Ivan Provorov 6 750 000 $ (2)
Mikko Koivu 6 750 000 $ (1)
Jonathan Huberdeau 5 900 000 $ (3)
Cam Atkinson 5 875 000 $ (2)
Jeff Skinner 5 725 000 $ (2)
Seth Jones 5 400 000 $ (2)
Jeff Carter 5 272 727 $ (3)
Mike Hoffman 5 187 500 $ (2)
Anton Stralman 4 500 000 $ (1)
Justin Braun 3 800 000 $ (3)
Cam Talbot 2 750 000 $ (3)
Kevin Hayes 2 600 000 $ (1)
Keith Tckachuk 2 500 000 $ (3)
Greg Pateryn 2 250 000 $ (3)
Clayton Keller 1 673 333 $ (3)
Mathieu Joseph 925 000 $ (1)
Josh Manson 825 000 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 91 183 560 $
Year 12 : 68 083 560 $
Year 13 : 32 146 060 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 91 183 560 $
Year 12 : 68 083 560 $
Year 13 : 32 146 060 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 91 183 560 $
Year 12 : 68 083 560 $
Year 13 : 32 146 060 $
Year 14 : 0 $

Farm Players Salaries

Ilya Kovalchuk 625 000 $ (2)
Brady Skjei 525 000 $ (2)
Andrew Shaw 390 000 $ (1)
Connor Murphy 385 000 $ (3)
Ryan Strome 310 000 $ (1)
Thomas Hickey 220 000 $ (1)
Spencer Foo 177 500 $ (1)
Madison Bowey 100 000 $ (3)
Alex Iafallo 92 500 $ (1)
Carl Grundstrom 92 500 $ (2)
Michael Amadio 92 500 $ (1)
Frank Vatrano 92 500 $ (2)
Roope Hintz 92 500 $ (1)
Daniel Brickley 92 500 $ (1)
Tyler Parsons 92 500 $ (2)
Rasmus Sandin 89 417 $ (2)
Vitaly Abramov 88 000 $ (2)
Jeremy Lauzon 86 333 $ (1)
Brian Flynn 70 000 $ (1)
Rinat Valiev 65 000 $ (2)
Ryan Carpenter 65 000 $ (2)
Jimmy Hayes 65 000 $ (1)
Total Farm Players22
Salary Commitment
Year 11 : 3 908 750 $
Year 12 : 2 219 917 $
Year 13 : 485 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 816 250 $
Year 12 : 2 219 917 $
Year 13 : 485 000 $
Year 14 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - 300 $ - 6 000 - 100,00%
Level 2: 5000 - 250 $ - 5 000 - 100,00%
Level 3: 2000 - 200 $ - 2 000 - 100,00%
Level 4: 4000 - 150 $ - 4 000 - 100,00%
Luxury : 1000 - 550 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left40
Average Attendance - %18 000 - 100,00%
Average Income per Game6 440 000 $
Year to Date Revenue6 440 000 $

Expense

Pro Players Total Salaries77 630 833 $
Farm Players Total Salaries1 103 583 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses1 658 976 $
Farm Year To Date Expenses47 808 $
Pro Salary Cap To Date1 617 309 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue257 600 000 $
Pro Remaining Season Days141
Pro Expenses Per Days552 992 $
Pro Estimated Expenses77 971 872 $
Farm Remaining Season Days129
Farm Expenses Per Days15 936 $
Farm Estimated Expenses2 055 744 $
Estimated Season Expenses80 027 616 $
Estimated Season Salary Cap77 630 832 $
Estimate Under Maximum Salary Cap of 92 638 333 $15 007 501 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 9 203 499 $
Current Bank Account282 117 545 $
Projected Bank Account459 689 929 $

Pro Players Salaries

Mark Scheifele 6 125 000 $ (1)
James Neal 5 750 000 $ (2)
Jason Pominville 5 600 000 $ (1)
Dmitry Orlov 5 100 000 $ (2)
Frederik Andersen 5 000 000 $ (2)
Reilly Smith 5 000 000 $ (1)
Derick Brassard 5 000 000 $ (2)
Alexander Wennberg 4 900 000 $ (1)
Mike Matheson 4 875 000 $ (2)
Michael Stone 3 500 000 $ (3)
Ryan Murray 2 825 000 $ (1)
Riley Nash 2 750 000 $ (2)
Anders Nilsson 2 600 000 $ (3)
Brayden McNabb 2 500 000 $ (1)
Brock Nelson 2 500 000 $ (1)
Luc Robitaille 2 500 000 $ (3)
Zdeno Chara 2 000 000 $ (3)
Alexander Petrovic 1 950 000 $ (2)
Filip Zadina 1 744 167 $ (2)
Sean Kuraly 1 275 000 $ (2)
Brad Richardson 1 250 000 $ (1)
Jack Roslovic 1 106 666 $ (3)
David Kampf 1 000 000 $ (2)
Maxime Lajoie 780 000 $ (2)
Total Pro Players24
Salary Commitment
Year 11 : 77 630 833 $
Year 12 : 46 930 833 $
Year 13 : 11 706 666 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 72 730 834 $
Year 12 : 46 930 833 $
Year 13 : 11 706 666 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 77 630 833 $
Year 12 : 46 930 833 $
Year 13 : 11 706 666 $
Year 14 : 0 $

Farm Players Salaries

Kyle Clifford 160 000 $ (1)
David Pope 143 750 $ (2)
Colton Sceviour 120 000 $ (2)
Alexander Volkov 92 500 $ (2)
Korbinian Holzer 90 000 $ (1)
Ethan Bear 77 333 $ (1)
John Hayden 75 000 $ (3)
Jayson Megna 70 000 $ (2)
Brett Lernout 70 000 $ (2)
Luke Witkowski 70 000 $ (3)
Derek Grant 70 000 $ (3)
Dustin Tokarski 65 000 $ (3)
Total Farm Players12
Salary Commitment
Year 11 : 1 103 583 $
Year 12 : 776 250 $
Year 13 : 280 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 103 583 $
Year 12 : 776 250 $
Year 13 : 280 000 $
Year 14 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 7000 - 475 $ - 7 000 - 100,00%
Level 2: 5750 - 365 $ - 5 750 - 100,00%
Level 3: 2750 - 315 $ - 2 750 - 100,00%
Level 4: 4500 - 220 $ - 3 949 - 87,76%
Luxury : 3000 - 700 $ - 1 896 - 63,20%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left40
Average Attendance - %21 345 - 92,80%
Average Income per Game11 347 378 $
Year to Date Revenue11 347 378 $

Expense

Pro Players Total Salaries84 234 167 $
Farm Players Total Salaries3 335 334 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses1 795 157 $
Farm Year To Date Expenses79 490 $
Pro Salary Cap To Date1 743 073 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue453 895 120 $
Pro Remaining Season Days141
Pro Expenses Per Days602 321 $
Pro Estimated Expenses84 927 261 $
Farm Remaining Season Days129
Farm Expenses Per Days25 268 $
Farm Estimated Expenses3 259 572 $
Estimated Season Expenses88 186 833 $
Estimated Season Salary Cap84 222 292 $
Estimate Under Maximum Salary Cap of 92 638 333 $8 416 041 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 15 794 959 $
Current Bank Account80 929 094 $
Projected Bank Account446 637 381 $

Pro Players Salaries

Nikita Kucherov 9 500 000 $ (2)
Ryan Johansen 8 000 000 $ (1)
Nicklas Backstrom 6 700 000 $ (3)
Dougie Hamilton 5 750 000 $ (3)
T.J. Oshie 5 750 000 $ (1)
Colton Parayko 5 500 000 $ (2)
Rasmus Ristolainen 5 400 000 $ (2)
Teuvo Teravainen 5 400 000 $ (3)
Jakob Silfverberg 5 250 000 $ (1)
Christopher Tanev 4 450 000 $ (3)
Jacob Markstrom 3 666 667 $ (3)
Sam Reinhart 3 544 167 $ (1)
J.T. Compher 3 500 000 $ (3)
Trevor Daley (Out of Payroll) 3 166 666 $ (1)
Josh Morrissey 3 150 000 $ (2)
Danton Heinen 2 800 000 $ (3)
Vincent Lecavalier 2 500 000 $ (3)
Steven Santini 925 000 $ (1)
Kasperi Kapanen 863 333 $ (2)
Curtis McElhinney 850 000 $ (1)
Chris Tierney 735 000 $ (1)
Total Pro Players21
Salary Commitment
Year 11 : 87 400 833 $
Year 12 : 59 180 000 $
Year 13 : 34 766 667 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 87 400 833 $
Year 12 : 59 180 000 $
Year 13 : 34 766 667 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 87 400 833 $
Year 12 : 59 180 000 $
Year 13 : 34 766 667 $
Year 14 : 0 $

Farm Players Salaries

Jakob Chychrun 460 000 $ (3)
Will Butcher 377 500 $ (1)
Jesperi Kotkaniemi 342 500 $ (2)
Eeli Tolvanen 314 583 $ (1)
Sven Baertschi 185 000 $ (1)
Lawrence Pilut 135 000 $ (2)
Joe Morrow 100 000 $ (1)
Otto Koivula 92 500 $ (2)
Dylan Gambrell 92 500 $ (1)
William Borgen 92 500 $ (2)
Devin Shore 92 500 $ (1)
Colton Point 92 500 $ (2)
Aleksi Saarela 89 417 $ (1)
Tyler Steenbergen 87 500 $ (2)
Jason Dickinson 87 500 $ (2)
William Carrier 85 667 $ (1)
Kevin Roy 85 000 $ (1)
Griffin Reinhart 80 000 $ (1)
Connor Hobbs 79 167 $ (1)
Caleb Jones 79 000 $ (1)
Conor Garland 77 500 $ (3)
Brendan Gaunce 75 000 $ (1)
Tristan Jarry 67 500 $ (2)
Ryan Murphy 65 000 $ (2)
Total Farm Players24
Salary Commitment
Year 11 : 3 335 334 $
Year 12 : 1 600 000 $
Year 13 : 537 500 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 175 334 $
Year 12 : 1 600 000 $
Year 13 : 537 500 $
Year 14 : 0 $

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6750 - 490 $ - 6 750 - 100,00%
Level 2: 5750 - 350 $ - 5 750 - 100,00%
Level 3: 3000 - 260 $ - 3 000 - 100,00%
Level 4: 4750 - 190 $ - 4 750 - 100,00%
Luxury : 1750 - 700 $ - 1 750 - 100,00%
Total Capacity :22000
Team Popularity : 100,00%

Income

Home Games Left40
Average Attendance - %22 000 - 100,00%
Average Income per Game9 770 250 $
Year to Date Revenue9 770 250 $

Expense

Pro Players Total Salaries82 968 257 $
Farm Players Total Salaries3 487 000 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses1 759 755 $
Farm Year To Date Expenses101 976 $
Pro Salary Cap To Date1 728 504 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue390 810 000 $
Pro Remaining Season Days141
Pro Expenses Per Days586 585 $
Pro Estimated Expenses82 708 485 $
Farm Remaining Season Days129
Farm Expenses Per Days33 992 $
Farm Estimated Expenses4 384 968 $
Estimated Season Expenses87 093 453 $
Estimated Season Salary Cap82 968 192 $
Estimate Under Maximum Salary Cap of 92 638 333 $9 670 141 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 14 540 859 $
Current Bank Account491 951 804 $
Projected Bank Account795 668 351 $

Pro Players Salaries

Pekka Rinne 7 000 000 $ (1)
Matt Duchene 6 000 000 $ (1)
Erik Johnson 6 000 000 $ (3)
Dustin Brown 5 875 000 $ (3)
Blake Wheeler 5 600 000 $ (1)
Justin Schultz 5 500 000 $ (1)
Zach Bogosian 5 142 857 $ (2)
Alex Galchenyuk 4 900 000 $ (3)
TJ Brodie 4 650 400 $ (3)
Alex Killorn 4 450 000 $ (2)
David Savard 4 250 000 $ (1)
David Perron 4 000 000 $ (3)
Jake Muzzin 4 000 000 $ (2)
Eric Staal 3 500 000 $ (2)
Derek Forbort 2 525 000 $ (2)
Doug Gilmour 2 500 000 $ (3)
Zach Hyman 2 250 000 $ (2)
Blake Coleman 1 800 000 $ (2)
Keith Kinkaid 1 250 000 $ (2)
William Karlsson 1 000 000 $ (1)
Brandon Pirri 775 000 $ (1)
Total Pro Players21
Salary Commitment
Year 11 : 82 968 257 $
Year 12 : 52 843 257 $
Year 13 : 27 925 400 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 82 968 257 $
Year 12 : 52 843 257 $
Year 13 : 27 925 400 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 82 968 257 $
Year 12 : 52 843 257 $
Year 13 : 27 925 400 $
Year 14 : 0 $

Farm Players Salaries

Erik Gudbranson 400 000 $ (2)
Kris Russell 400 000 $ (1)
Dominik Kahun 377 500 $ (2)
Trevor Lewis 200 000 $ (1)
Joonas Donskoi 190 000 $ (1)
Michael Rasmussen 171 083 $ (2)
Nate Thompson 165 000 $ (1)
Martin Kaut 131 917 $ (2)
Tony DeAngelo 126 333 $ (2)
Louis Domingue 115 000 $ (2)
Kole Lind 112 500 $ (2)
Zach Aston-Reese 100 000 $ (3)
Mitch Reinke 92 500 $ (1)
Victor Ejdsell 92 500 $ (1)
Rudolfs Balcers 92 500 $ (2)
Andrew Nielsen 92 167 $ (3)
Mackenzie Blackwood 91 333 $ (1)
Ryan Gropp 89 417 $ (1)
Slater Koekkoek 80 000 $ (1)
Christian Folin 80 000 $ (1)
Nicholas Baptiste 78 750 $ (2)
Remi Elie 73 500 $ (2)
Morgan Klimchuk 70 000 $ (2)
Nic Dowd 65 000 $ (1)
Total Farm Players24
Salary Commitment
Year 11 : 3 487 000 $
Year 12 : 1 941 250 $
Year 13 : 192 167 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 487 000 $
Year 12 : 1 941 250 $
Year 13 : 192 167 $
Year 14 : 0 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisee Pepsi
Level 1: 6750 - 375 $ - 6 750 - 100,00%
Level 2: 5750 - 315 $ - 5 750 - 100,00%
Level 3: 4000 - 150 $ - 3 886 - 97,15%
Level 4: 4000 - 149 $ - 4 000 - 100,00%
Luxury : 2500 - 399 $ - 2 500 - 100,00%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left40
Average Attendance - %22 886 - 99,50%
Average Income per Game9 126 460 $
Year to Date Revenue9 126 460 $

Expense

Pro Players Total Salaries89 425 768 $
Farm Players Total Salaries1 383 584 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses1 898 106 $
Farm Year To Date Expenses77 619 $
Pro Salary Cap To Date1 856 439 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue365 058 400 $
Pro Remaining Season Days141
Pro Expenses Per Days634 901 $
Pro Estimated Expenses89 521 041 $
Farm Remaining Season Days129
Farm Expenses Per Days25 633 $
Farm Estimated Expenses3 306 657 $
Estimated Season Expenses92 827 698 $
Estimated Season Salary Cap89 419 131 $
Estimate Under Maximum Salary Cap of 92 638 333 $3 219 202 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 20 991 798 $
Current Bank Account323 242 516 $
Projected Bank Account595 473 218 $

Pro Players Salaries

John Tavares 11 000 000 $ (1)
Oliver Ekman-Larsson 8 250 000 $ (2)
Brent Burns 8 000 000 $ (3)
Ryan Nugent-Hopkins 6 000 000 $ (1)
Martin Jones 5 750 000 $ (3)
Duncan Keith 5 550 769 $ (2)
Jonathan Drouin 5 500 000 $ (1)
Bryan Little 5 291 666 $ (3)
Morgan Rielly 5 000 000 $ (2)
Chris Kreider 4 625 000 $ (1)
Nazem Kadri 4 500 000 $ (1)
Nick Bonino (Out of Payroll) 4 100 000 $ (1)
Evgenii Dadonov 4 000 000 $ (1)
Matt Murray 3 750 000 $ (3)
Mikael Backlund 3 575 000 $ (1)
Dale Hunter 2 500 000 $ (3)
Roman Polak 1 750 000 $ (2)
Scott Mayfield 1 450 000 $ (3)
Carter Rowney 1 133 333 $ (3)
Nicolas Deslauriers 950 000 $ (3)
Troy Brouwer 850 000 $ (2)
Total Pro Players21
Salary Commitment
Year 11 : 93 525 768 $
Year 12 : 50 225 768 $
Year 13 : 28 824 999 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 93 525 768 $
Year 12 : 50 225 768 $
Year 13 : 28 824 999 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 93 525 768 $
Year 12 : 50 225 768 $
Year 13 : 28 824 999 $
Year 14 : 0 $

Farm Players Salaries

Sami Vatanen 487 500 $ (1)
Aaron Dell 190 000 $ (2)
German Rubtsov 110 667 $ (2)
Filip Chlapik 89 417 $ (1)
Derrick Pouliot 80 000 $ (1)
Alex Stalock 78 500 $ (3)
Curtis McKenzie 75 000 $ (1)
Mario Kempe 70 000 $ (3)
Mark Letestu 70 000 $ (3)
Matt Irwin 67 500 $ (2)
Brad Hunt 65 000 $ (2)
Total Farm Players11
Salary Commitment
Year 11 : 1 383 584 $
Year 12 : 651 667 $
Year 13 : 218 500 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 313 584 $
Year 12 : 581 667 $
Year 13 : 148 500 $
Year 14 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - 550 $ - 5 171 - 86,18%
Level 2: 5000 - 350 $ - 5 000 - 100,00%
Level 3: 2000 - 300 $ - 2 000 - 100,00%
Level 4: 4000 - 200 $ - 4 000 - 100,00%
Luxury : 1000 - 965 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left40
Average Attendance - %17 171 - 95,39%
Average Income per Game9 742 670 $
Year to Date Revenue9 742 670 $

Expense

Pro Players Total Salaries77 938 333 $
Farm Players Total Salaries3 104 111 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses1 635 867 $
Farm Year To Date Expenses96 495 $
Pro Salary Cap To Date1 594 201 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue389 706 800 $
Pro Remaining Season Days141
Pro Expenses Per Days555 127 $
Pro Estimated Expenses78 272 907 $
Farm Remaining Season Days129
Farm Expenses Per Days31 092 $
Farm Estimated Expenses4 010 868 $
Estimated Season Expenses82 283 775 $
Estimated Season Salary Cap77 908 759 $
Estimate Under Maximum Salary Cap of 92 638 333 $14 729 574 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 9 481 426 $
Current Bank Account102 952 545 $
Projected Bank Account410 375 570 $

Pro Players Salaries

Ryan Kesler 6 875 000 $ (1)
Kyle Okposo 6 000 000 $ (3)
Milan Lucic 6 000 000 $ (3)
Loui Eriksson 6 000 000 $ (3)
David Backes 6 000 000 $ (1)
Ryan Callahan 5 800 000 $ (2)
Andrew Ladd 5 500 000 $ (1)
Frans Nielsen 5 250 000 $ (1)
Craig Anderson 4 750 000 $ (1)
Jason Demers 4 500 000 $ (3)
Jonathan Ericsson 4 250 000 $ (2)
Carl Gunnarsson 2 900 000 $ (2)
John Moore 2 750 000 $ (1)
Wayne Gretzky 2 500 000 $ (3)
Matt Benning 1 900 000 $ (2)
Jesper Fast 1 850 000 $ (2)
Ben Chiarot 1 400 000 $ (1)
Jakub Vrana 1 363 333 $ (2)
Pavel Francouz 950 000 $ (1)
Michael Del Zotto 750 000 $ (3)
Matt Cullen 650 000 $ (1)
Total Pro Players21
Salary Commitment
Year 11 : 77 938 333 $
Year 12 : 43 813 333 $
Year 13 : 25 750 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 75 588 333 $
Year 12 : 43 813 333 $
Year 13 : 25 750 000 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 77 938 333 $
Year 12 : 43 813 333 $
Year 13 : 25 750 000 $
Year 14 : 0 $

Farm Players Salaries

Ryan Spooner 400 000 $ (2)
Matt Beleskey 380 000 $ (2)
Vladimir Sobotka 350 000 $ (2)
Ben Hutton 280 000 $ (2)
Oskar Sundqvist 275 000 $ (2)
Stefan Noesen 172 500 $ (3)
Oscar Lindberg 170 000 $ (2)
MacKenzie Weegar 160 000 $ (2)
Christian Fischer 107 583 $ (3)
Austin Wagner 92 500 $ (2)
Micheal Haley 82 500 $ (1)
Steven Kampfer 80 000 $ (3)
Dominik Simon 75 000 $ (2)
Alex Nedeljkovic 73 750 $ (3)
Nate Prosser 70 000 $ (3)
Nick Lappin 70 000 $ (2)
Matt Luff 67 778 $ (2)
Michael Mersch 67 500 $ (2)
Troy Grosenick 65 000 $ (1)
Jordan Nolan 65 000 $ (2)
Total Farm Players20
Salary Commitment
Year 11 : 3 104 111 $
Year 12 : 2 956 611 $
Year 13 : 503 833 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 021 611 $
Year 12 : 2 956 611 $
Year 13 : 503 833 $
Year 14 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6250 - 460 $ - 5 840 - 93,44%
Level 2: 5500 - 380 $ - 4 791 - 87,11%
Level 3: 3000 - 290 $ - 2 479 - 82,63%
Level 4: 4500 - 225 $ - 3 925 - 87,22%
Luxury : 3750 - 380 $ - 2 965 - 79,07%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left40
Average Attendance - %20 000 - 86,96%
Average Income per Game10 936 205 $
Year to Date Revenue10 936 205 $

Expense

Pro Players Total Salaries84 836 500 $
Farm Players Total Salaries2 875 162 $
Coaches Total Salaries3 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses1 814 441 $
Farm Year To Date Expenses111 257 $
Pro Salary Cap To Date1 783 190 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue437 448 200 $
Pro Remaining Season Days141
Pro Expenses Per Days599 559 $
Pro Estimated Expenses84 537 819 $
Farm Remaining Season Days129
Farm Expenses Per Days33 903 $
Farm Estimated Expenses4 373 487 $
Estimated Season Expenses88 911 306 $
Estimated Season Salary Cap84 852 212 $
Estimate Under Maximum Salary Cap of 92 638 333 $7 786 121 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 16 424 879 $
Current Bank Account168 575 827 $
Projected Bank Account517 112 721 $

Pro Players Salaries

Steven Stamkos 8 500 000 $ (2)
Sebastian Aho 8 454 000 $ (1)
Claude Giroux 8 275 000 $ (3)
Sergei Bobrovsky 7 425 000 $ (1)
Kris Letang 7 250 000 $ (2)
Jordan Eberle 6 000 000 $ (2)
Nick Schmaltz 5 850 000 $ (3)
Mikael Granlund 5 750 000 $ (2)
Cody Eakin 3 850 000 $ (1)
Boone Jenner 3 750 000 $ (1)
Dylan Strome 3 338 333 $ (3)
Carter Hutton 2 750 000 $ (2)
Ryan Ellis 2 500 000 $ (1)
Paul Coffey 2 500 000 $ (3)
Matt Nieto 1 975 000 $ (3)
Zach Werenski 1 775 000 $ (2)
Deryk Engelland 1 500 000 $ (1)
Corey Perry 1 500 000 $ (3)
Brooks Orpik 1 000 000 $ (1)
Alex DeBrincat 894 167 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 84 836 500 $
Year 12 : 55 463 333 $
Year 13 : 23 438 333 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 72 632 500 $
Year 12 : 55 463 333 $
Year 13 : 23 438 333 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 84 836 500 $
Year 12 : 55 463 333 $
Year 13 : 23 438 333 $
Year 14 : 0 $

Farm Players Salaries

Colin White 475 000 $ (1)
Scott Darling 415 000 $ (1)
Troy Stecher 232 500 $ (3)
Matt Hunwick 225 000 $ (1)
Denis Gurianov 164 417 $ (3)
Vinnie Hinostroza 150 000 $ (3)
Michael Hutchinson 130 000 $ (2)
Robert Thomas 117 750 $ (2)
Kieffer Bellows 110 667 $ (2)
Noah Juulsen 106 333 $ (1)
Tyler Motte 92 500 $ (1)
Mitchell Stephens 92 500 $ (1)
Janne Kuokkanen 92 500 $ (1)
Dillon Dube 91 083 $ (2)
Markus Granlund 90 000 $ (1)
Sonny Milano 87 413 $ (1)
Joe Hicketts 70 000 $ (3)
Oscar Dansk 67 500 $ (1)
Brendan Leipsic 65 000 $ (1)
Total Farm Players19
Salary Commitment
Year 11 : 2 875 162 $
Year 12 : 1 066 417 $
Year 13 : 616 917 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 220 250 $
Year 12 : 1 066 417 $
Year 13 : 616 917 $
Year 14 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - 320 $ - 6 857 - 97,96%
Level 2: 6000 - 220 $ - 5 531 - 92,18%
Level 3: 3000 - 201 $ - 2 797 - 93,23%
Level 4: 4000 - 130 $ - 4 000 - 100,00%
Luxury : 1000 - 650 $ - 1 000 - 100,00%
Total Capacity :21000
Team Popularity : 100,00%

Income

Home Games Left40
Average Attendance - %20 185 - 96,12%
Average Income per Game7 200 560 $
Year to Date Revenue7 200 560 $

Expense

Pro Players Total Salaries90 574 295 $
Farm Players Total Salaries2 058 165 $
Coaches Total Salaries6 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses1 949 463 $
Farm Year To Date Expenses119 505 $
Pro Salary Cap To Date1 886 964 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue288 022 400 $
Pro Remaining Season Days141
Pro Expenses Per Days649 821 $
Pro Estimated Expenses91 624 761 $
Farm Remaining Season Days129
Farm Expenses Per Days39 835 $
Farm Estimated Expenses5 138 715 $
Estimated Season Expenses96 763 476 $
Estimated Season Salary Cap90 574 272 $
Estimate Under Maximum Salary Cap of 92 638 333 $2 064 061 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 22 146 939 $
Current Bank Account187 416 460 $
Projected Bank Account378 675 384 $

Pro Players Salaries

Alex Ovechkin 9 538 462 $ (2)
Ryan Getzlaf 8 250 000 $ (3)
John Carlson 8 000 000 $ (3)
Victor Hedman 7 875 000 $ (1)
Vladimir Tarasenko 7 500 000 $ (2)
David Krejci 7 250 000 $ (1)
Braden Holtby 6 100 000 $ (2)
Nick Foligno 5 500 000 $ (2)
Jonas Brodin 4 166 667 $ (1)
Marco Scandella 4 000 000 $ (1)
Mark Stone 3 500 000 $ (1)
Paul Byron 3 400 000 $ (2)
Thomas Greiss 3 333 333 $ (1)
Brian Leetch 2 500 000 $ (3)
Artturi Lehkonen 2 400 000 $ (3)
Mattias Janmark 2 300 000 $ (1)
Jason Zucker 2 000 000 $ (1)
Dylan Larkin 1 425 000 $ (1)
Samuel Girard 910 833 $ (1)
Colton Sissons 625 000 $ (2)
Total Pro Players20
Salary Commitment
Year 11 : 90 574 295 $
Year 12 : 53 813 462 $
Year 13 : 21 150 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 90 574 295 $
Year 12 : 53 813 462 $
Year 13 : 21 150 000 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 90 574 295 $
Year 12 : 53 813 462 $
Year 13 : 21 150 000 $
Year 14 : 0 $

Farm Players Salaries

Shea Theodore 520 000 $ (2)
Micheal Ferland 175 000 $ (1)
Johan Larsson 147 500 $ (2)
Michael McLeod 136 333 $ (2)
Erik Brannstrom 131 333 $ (2)
Martin Marincin 125 000 $ (1)
Filip Hronek 91 333 $ (1)
Josh Mahura 91 083 $ (2)
Paul Bittner 86 333 $ (3)
Valeri Nichushkin 85 000 $ (2)
Mike Reilly 72 500 $ (2)
Jake Dotchin 70 000 $ (3)
Joseph Blandisi 68 000 $ (2)
Peter Holland 67 500 $ (1)
Dillon Heatherington 65 000 $ (2)
Stefan Elliott 65 000 $ (1)
Miikka Salomaki 61 250 $ (1)
Total Farm Players17
Salary Commitment
Year 11 : 2 058 165 $
Year 12 : 1 473 082 $
Year 13 : 156 333 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 973 165 $
Year 12 : 1 388 082 $
Year 13 : 156 333 $
Year 14 : 0 $

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6800 - 400 $ - 6 800 - 100,00%
Level 2: 5350 - 325 $ - 5 350 - 100,00%
Level 3: 3300 - 225 $ - 3 300 - 100,00%
Level 4: 4550 - 160 $ - 4 550 - 100,00%
Luxury : 3000 - 475 $ - 2 782 - 92,73%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left40
Average Attendance - %22 782 - 99,05%
Average Income per Game10 150 980 $
Year to Date Revenue10 150 980 $

Expense

Pro Players Total Salaries79 980 000 $
Farm Players Total Salaries3 032 409 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses1 775 626 $
Farm Year To Date Expenses91 740 $
Pro Salary Cap To Date1 723 541 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue406 039 200 $
Pro Remaining Season Days141
Pro Expenses Per Days572 778 $
Pro Estimated Expenses80 761 698 $
Farm Remaining Season Days129
Farm Expenses Per Days34 336 $
Farm Estimated Expenses4 429 344 $
Estimated Season Expenses85 191 042 $
Estimated Season Salary Cap80 037 338 $
Estimate Under Maximum Salary Cap of 92 638 333 $12 600 995 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 11 610 005 $
Current Bank Account62 044 417 $
Projected Bank Account382 892 575 $

Pro Players Salaries

Dion Phaneuf 7 000 000 $ (1)
Max Pacioretty 7 000 000 $ (3)
Derek Stepan 6 500 000 $ (3)
Joe Pavelski 6 000 000 $ (2)
Mike Smith 5 666 667 $ (1)
Jonathan Marchessault 5 000 000 $ (1)
Andrew MacDonald 5 000 000 $ (2)
Niklas Kronwall 4 750 000 $ (2)
Adam Larsson 4 166 667 $ (1)
Tanner Pearson 3 750 000 $ (1)
Brandon Tanev 3 500 000 $ (2)
Phillip Danault 3 083 333 $ (1)
Jonathan Bernier 3 000 000 $ (2)
Thomas Vanek 3 000 000 $ (2)
Steve Yzerman 2 500 000 $ (3)
Tim Schaller 1 900 000 $ (1)
Darnell Nurse 1 713 333 $ (1)
Adam Pelech 1 600 000 $ (1)
Mark Barberio (1 Way Contract) 1 450 000 $ (3)
-1 Way Contract Salary Cap : 1 450 000 $
Chris Wagner 1 250 000 $ (1)
Luke Schenn 1 250 000 $ (1)
Pat Maroon 900 000 $ (3)
Total Pro Players22
Salary Commitment
Year 11 : 79 980 000 $
Year 12 : 43 600 000 $
Year 13 : 18 350 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 74 330 002 $
Year 12 : 37 950 002 $
Year 13 : 17 450 001 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 79 980 000 $
Year 12 : 43 600 000 $
Year 13 : 18 350 000 $
Year 14 : 0 $

Farm Players Salaries

Shea Weber 495 829 $ (1)
Christian Dvorak 445 000 $ (3)
Sam Gagner 315 000 $ (1)
Markus Nutivaara 270 000 $ (3)
Nick Ritchie 162 750 $ (1)
Cal Foote 142 500 $ (2)
Tom Pyatt (Out of Payroll) 110 000 $ (2)
Eric Cornel 92 500 $ (1)
Christian Wolanin 92 500 $ (1)
Taylor Raddysh 89 417 $ (2)
Michael McCarron 87 413 $ (2)
Emile Poirier 86 333 $ (1)
Malcolm Subban 85 000 $ (1)
Christian Jaros 80 167 $ (2)
Vitek Vanecek 71 417 $ (2)
Michael McNiven 70 333 $ (1)
Andreas Englund 70 000 $ (1)
Andrew Poturalski 70 000 $ (3)
Dominik Masin 70 000 $ (1)
Antoine Bibeau 65 000 $ (1)
Zach Redmond 61 250 $ (2)
Total Farm Players21
Salary Commitment
Year 11 : 3 032 408 $
Year 12 : 1 427 164 $
Year 13 : 785 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 536 580 $
Year 12 : 1 427 164 $
Year 13 : 785 000 $
Year 14 : 0 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 8100 - 450 $ - 6 685 - 82,53%
Level 2: 6100 - 325 $ - 6 100 - 100,00%
Level 3: 2400 - 225 $ - 2 400 - 100,00%
Level 4: 4400 - 195 $ - 4 400 - 100,00%
Luxury : 2000 - 600 $ - 2 000 - 100,00%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left40
Average Attendance - %21 585 - 93,85%
Average Income per Game10 624 250 $
Year to Date Revenue10 624 250 $

Expense

Pro Players Total Salaries88 044 584 $
Farm Players Total Salaries2 693 833 $
Coaches Total Salaries5 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses1 886 346 $
Farm Year To Date Expenses133 950 $
Pro Salary Cap To Date1 834 263 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue424 970 000 $
Pro Remaining Season Days141
Pro Expenses Per Days628 782 $
Pro Estimated Expenses88 658 262 $
Farm Remaining Season Days129
Farm Expenses Per Days44 650 $
Farm Estimated Expenses5 759 850 $
Estimated Season Expenses94 418 112 $
Estimated Season Salary Cap88 044 624 $
Estimate Under Maximum Salary Cap of 92 638 333 $4 593 709 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 19 617 291 $
Current Bank Account299 115 477 $
Projected Bank Account629 667 365 $

Pro Players Salaries

Anze Kopitar 10 000 000 $ (2)
Leon Draisaitl 8 500 000 $ (1)
Phil Kessel 8 000 000 $ (2)
Marc-Andre Fleury 7 000 000 $ (3)
Brent Seabrook 6 606 250 $ (2)
Jeff Petry 5 500 000 $ (3)
Mika Zibanejad 5 350 000 $ (1)
Alexander Edler 5 000 000 $ (1)
Noah Hanifin 4 950 000 $ (2)
Artem Anisimov 4 550 000 $ (2)
Brian Dumoulin 4 100 000 $ (2)
Miro Heiskanen 3 425 000 $ (1)
Pierre-Luc Dubois 3 394 167 $ (1)
Gilbert Perreault 2 500 000 $ (3)
Alex Chiasson 2 150 000 $ (1)
Matthew Tkachuk 1 775 000 $ (3)
Cedric Paquette 1 650 000 $ (3)
Pierre-Edouard Bellemare 1 450 000 $ (1)
Casey DeSmith 1 250 000 $ (2)
Adrian Kempe 894 167 $ (2)
Total Pro Players20
Salary Commitment
Year 11 : 88 044 584 $
Year 12 : 58 775 417 $
Year 13 : 18 425 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 75 313 334 $
Year 12 : 57 969 167 $
Year 13 : 18 425 000 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 88 044 584 $
Year 12 : 58 775 417 $
Year 13 : 18 425 000 $
Year 14 : 0 $

Farm Players Salaries

Patrik Berglund 385 000 $ (2)
Eddie Lack 275 000 $ (1)
Adam McQuaid 275 000 $ (2)
Ryan Miller 200 000 $ (1)
Timothy Liljegren 132 500 $ (1)
Henrik Borgstrom 92 500 $ (1)
Carsen Twarynski 92 500 $ (2)
Evan Fitzpatrick 91 083 $ (2)
Jordan Kyrou 88 000 $ (2)
Nikita Scherbak 86 333 $ (2)
Ty Rattie 80 000 $ (1)
Nikita Soshnikov 80 000 $ (2)
Ben Harpur 72 500 $ (3)
Mark Alt 72 500 $ (1)
Julius Bergman 71 417 $ (2)
Xavier Ouellet 70 000 $ (3)
Seth Griffith 70 000 $ (1)
Tanner Fritz 70 000 $ (1)
Justin Holl 67 500 $ (1)
David Warsofsky 67 500 $ (2)
Christian Djoos 65 000 $ (1)
Stefan Matteau 65 000 $ (2)
Nikita Jevpalovs 63 250 $ (2)
Matt Bartkowski 61 250 $ (1)
Total Farm Players24
Salary Commitment
Year 11 : 2 693 833 $
Year 12 : 1 507 583 $
Year 13 : 142 500 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 628 833 $
Year 12 : 1 507 583 $
Year 13 : 142 500 $
Year 14 : 0 $

Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameHartford Civic Center
Level 1: 7600 - 300 $ - 7 600 - 100,00%
Level 2: 6400 - 266 $ - 6 400 - 100,00%
Level 3: 2600 - 190 $ - 2 600 - 100,00%
Level 4: 4400 - 100 $ - 4 400 - 100,00%
Luxury : 2000 - 499 $ - 2 000 - 100,00%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left40
Average Attendance - %23 000 - 100,00%
Average Income per Game8 280 160 $
Year to Date Revenue8 280 160 $

Expense

Pro Players Total Salaries82 471 391 $
Farm Players Total Salaries1 791 415 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses1 770 237 $
Farm Year To Date Expenses87 305 $
Pro Salary Cap To Date1 718 154 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue331 206 400 $
Pro Remaining Season Days141
Pro Expenses Per Days590 079 $
Pro Estimated Expenses83 201 139 $
Farm Remaining Season Days129
Farm Expenses Per Days28 723 $
Farm Estimated Expenses3 705 267 $
Estimated Season Expenses86 906 406 $
Estimated Season Salary Cap82 471 392 $
Estimate Under Maximum Salary Cap of 92 638 333 $10 166 941 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 14 044 059 $
Current Bank Account287 311 722 $
Projected Bank Account531 611 716 $

Pro Players Salaries

Auston Matthews 11 634 000 $ (2)
Jonathan Toews 10 500 000 $ (3)
Zach Parise 7 538 462 $ (2)
Filip Forsberg 6 000 000 $ (2)
Matt Niskanen 5 750 000 $ (2)
Gabriel Landeskog 5 571 429 $ (1)
Shayne Gostisbehere 4 500 000 $ (1)
Darren Helm 3 850 000 $ (1)
Andrei Svechnikov 3 575 000 $ (2)
James Reimer 3 400 000 $ (2)
Max Domi 3 150 000 $ (3)
Matt Calvert 2 850 000 $ (2)
Oliver Bjorkstrand 2 500 000 $ (1)
Zarley Zalapsky 2 500 000 $ (3)
John Gibson 2 300 000 $ (2)
Braydon Coburn 1 700 000 $ (2)
Mikko Rantanen 1 627 500 $ (2)
Tyler Bertuzzi 1 400 000 $ (3)
Erik Gustafsson 1 200 000 $ (2)
Brandon Montour 925 000 $ (1)
Total Pro Players20
Salary Commitment
Year 11 : 82 471 391 $
Year 12 : 65 124 962 $
Year 13 : 17 550 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 82 471 391 $
Year 12 : 65 124 962 $
Year 13 : 17 550 000 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 82 471 391 $
Year 12 : 65 124 962 $
Year 13 : 17 550 000 $
Year 14 : 0 $

Farm Players Salaries

Travis Sanheim 325 000 $ (1)
David Schlemko 210 000 $ (1)
Olli Juolevi 191 333 $ (2)
Kristian Vesalainen 146 083 $ (2)
Henri Jokiharju 127 917 $ (2)
Hunter Shinkaruk 107 583 $ (1)
Adam Brooks 92 500 $ (1)
Stuart Skinner 92 500 $ (2)
Dylan Wells 91 083 $ (2)
Michael Dipietro 91 083 $ (2)
Ivan Barbashev 86 333 $ (2)
Andrew Mangiapane 80 000 $ (1)
Warren Foegele 80 000 $ (1)
Zac Dalpe (Out of Payroll) 75 000 $ (3)
Chris Bigras 70 000 $ (2)
Total Farm Players15
Salary Commitment
Year 11 : 1 866 415 $
Year 12 : 971 332 $
Year 13 : 75 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 773 915 $
Year 12 : 878 832 $
Year 13 : 75 000 $
Year 14 : 0 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6250 - 550 $ - 5 920 - 94,72%
Level 2: 5500 - 450 $ - 4 474 - 81,35%
Level 3: 2000 - 350 $ - 2 000 - 100,00%
Level 4: 4000 - 300 $ - 2 912 - 72,80%
Luxury : 1250 - 800 $ - 1 250 - 100,00%
Total Capacity :19000
Team Popularity : 100,00%

Income

Home Games Left40
Average Attendance - %16 556 - 87,14%
Average Income per Game10 980 060 $
Year to Date Revenue10 980 060 $

Expense

Pro Players Total Salaries82 493 332 $
Farm Players Total Salaries1 267 666 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses1 787 477 $
Farm Year To Date Expenses29 307 $
Pro Salary Cap To Date1 745 810 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue439 202 400 $
Pro Remaining Season Days141
Pro Expenses Per Days586 759 $
Pro Estimated Expenses82 733 019 $
Farm Remaining Season Days129
Farm Expenses Per Days10 361 $
Farm Estimated Expenses1 336 569 $
Estimated Season Expenses84 069 588 $
Estimated Season Salary Cap82 520 480 $
Estimate Under Maximum Salary Cap of 92 638 333 $10 117 853 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 14 093 147 $
Current Bank Account256 740 791 $
Projected Bank Account611 873 603 $

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (2)
Dustin Byfuglien 7 600 000 $ (2)
Timo Meier 6 000 000 $ (3)
Aleksander Barkov 5 900 000 $ (3)
Travis Zajac 5 750 000 $ (3)
Jaden Schwartz 5 350 000 $ (1)
Jimmy Howard 5 291 666 $ (1)
Vincent Trocheck 4 750 000 $ (3)
Jordan Binnington 4 400 000 $ (2)
Alec Martinez 4 000 000 $ (3)
Mattias Ekholm 3 750 000 $ (3)
Michael Grabner 3 350 000 $ (2)
Leo Komarov 3 000 000 $ (3)
Jay Beagle 3 000 000 $ (3)
Andrew Brunette 2 500 000 $ (3)
Nick Holden 2 200 000 $ (1)
William Nylander 1 744 167 $ (1)
Mikhail Sergachev 1 744 166 $ (3)
Robert Bortuzzo 1 375 000 $ (2)
Jake DeBrusk 1 288 333 $ (3)
Total Pro Players20
Salary Commitment
Year 11 : 82 493 332 $
Year 12 : 67 907 499 $
Year 13 : 41 682 499 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 82 493 332 $
Year 12 : 67 907 499 $
Year 13 : 41 682 499 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 82 493 332 $
Year 12 : 67 907 499 $
Year 13 : 41 682 499 $
Year 14 : 0 $

Farm Players Salaries

Marc-Edouard Vlasic 700 000 $ (2)
Chad Johnson 175 000 $ (1)
Saku Maenalanen (Out of Payroll) 127 500 $ (2)
Rasmus Asplund (Out of Payroll) 92 500 $ (2)
Filip Gustavsson 92 500 $ (1)
Nic Hague (Out of Payroll) 86 333 $ (2)
Sammy Blais (Out of Payroll) 85 000 $ (2)
Calvin Thurkauf (Out of Payroll) 73 833 $ (1)
Josef Korenar 72 333 $ (2)
Philippe Desrosiers 71 500 $ (2)
Justin Bailey (Out of Payroll) 71 500 $ (2)
Jordan Schmaltz 70 000 $ (2)
Jujhar Khaira (Out of Payroll) 67 500 $ (1)
Carter Verhaeghe (Out of Payroll) 65 000 $ (2)
Duncan Siemens (Out of Payroll) 0 $ (1)
Total Farm Players15
Salary Commitment
Year 11 : 1 850 499 $
Year 12 : 1 441 666 $
Year 13 : 0 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 850 499 $
Year 12 : 1 441 666 $
Year 13 : 0 $
Year 14 : 0 $

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of 92 638 333 $
Available Cap Space

Over Minimum of
68 427 333 $

Pro Players

Farm Players

Total Players

Avalanche 129 566 380 $ 85 775 720 $ 6 862 613 $ 17 348 387 $ 201636
Blackhawks 383 689 675 $ 75 778 272 $ 16 860 061 $ 7 350 939 $ 212344
Blues 443 575 094 $ 86 927 904 $ 5 710 429 $ 18 500 571 $ 202141
Bruins 188 119 916 $ 79 765 776 $ 12 872 557 $ 11 338 443 $ 201838
Canadiens 127 763 051 $ 71 690 544 $ 20 947 789 $ 3 263 211 $ 222042
Canucks 304 019 600 $ 71 761 248 $ 20 877 085 $ 3 333 915 $ 222042
Capitals 231 765 523 $ 88 153 056 $ 4 485 277 $ 19 725 723 $ 201434
Devils 164 258 116 $ 84 444 630 $ 8 193 703 $ 16 017 297 $ 232144
Ducks 207 456 651 $ 82 760 544 $ 9 877 789 $ 14 333 211 $ 202141
Flames 150 601 817 $ 83 284 737 $ 9 353 596 $ 14 857 404 $ 221638
Flyers 211 818 468 $ 88 102 959 $ 4 535 374 $ 19 675 626 $ 201838
Islanders 370 184 037 $ 73 183 844 $ 19 454 489 $ 4 756 511 $ 261945
Jets 223 473 044 $ 91 160 504 $ 1 477 829 $ 22 733 171 $ 202242
Kings 282 117 545 $ 77 630 832 $ 15 007 501 $ 9 203 499 $ 241236
Lightning 80 929 094 $ 84 222 292 $ 8 416 041 $ 15 794 959 $ 212445
MapleLeafs 491 951 804 $ 82 968 192 $ 9 670 141 $ 14 540 859 $ 212445
Nordiques 323 242 516 $ 89 419 131 $ 3 219 202 $ 20 991 798 $ 211132
Oilers 102 952 545 $ 77 908 759 $ 14 729 574 $ 9 481 426 $ 212041
Penguins 168 575 827 $ 84 852 212 $ 7 786 121 $ 16 424 879 $ 201939
Rangers 187 416 460 $ 90 574 272 $ 2 064 061 $ 22 146 939 $ 201737
RedWings 62 044 417 $ 80 037 338 $ 12 600 995 $ 11 610 005 $ 222143
Sabres 299 115 477 $ 88 044 624 $ 4 593 709 $ 19 617 291 $ 202444
Whalers 287 311 722 $ 82 471 392 $ 10 166 941 $ 14 044 059 $ 201535
Wild 256 740 791 $ 82 520 480 $ 10 117 853 $ 14 093 147 $ 201535