Team FinanceLast Update - 22 avril 2019 at 19:46
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 $ - 4 950 - 70,71%
Level 2: 6000 - 400 $ - 4 175 - 69,58%
Level 3: 3000 - 350 $ - 1 705 - 56,84%
Level 4: 4000 - 200 $ - 3 764 - 94,09%
Luxury : 3000 - 300 $ - 2 521 - 84,02%
Total Capacity :23000
Team Popularity : 130,00%

Income

Home Games Left5
Average Attendance - %17 114 - 74,41%
Average Income per Game8 715 621 $
Year to Date Revenue235 321 755 $

Expense

Pro Players Total Salaries87 667 500 $
Farm Players Total Salaries1 263 666 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses70 424 960 $
Farm Year To Date Expenses2 660 761 $
Pro Salary Cap To Date69 344 664 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue43 578 103 $
Pro Remaining Season Days29
Pro Expenses Per Days553 503 $
Pro Estimated Expenses16 051 587 $
Farm Remaining Season Days17
Farm Expenses Per Days18 424 $
Farm Estimated Expenses313 208 $
Estimated Season Expenses16 364 795 $
Estimated Season Salary Cap85 038 217 $
Estimate Under Maximum Salary Cap of 90 365 000 $5 326 783 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 18 202 217 $
Current Bank Account312 794 179 $
Projected Bank Account340 007 487 $

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)
Radim Vrbata 2 500 000 $ (1)
Peter Forsberg 2 500 000 $ (2)
Robin Lehner 2 225 000 $ (1)
Sam Bennett (Out of Payroll) 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 Players22
Salary Commitment
Year 10 : 89 617 500 $
Year 11 : 66 617 500 $
Year 12 : 35 334 167 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 86 267 501 $
Year 11 : 64 667 501 $
Year 12 : 35 334 167 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 89 617 500 $
Year 11 : 66 617 500 $
Year 12 : 35 334 167 $
Year 13 : 0 $

Farm Players Salaries

Adam McQuaid 275 000 $ (1)
Tyson Jost (Out of Payroll) 167 333 $ (2)
Alex Lintuniemi 92 500 $ (1)
Chris Thorburn 90 000 $ (2)
Mason McDonald 89 417 $ (1)
Martin Frk 86 333 $ (1)
Callum Booth 75 833 $ (2)
Cody McLeod 75 000 $ (2)
Mike Blunden (Out of Payroll) 73 750 $ (2)
Yannick Weber 67 500 $ (2)
Christopher Gibson 66 000 $ (1)
Chris Butler 65 000 $ (1)
Colin McDonald 63 750 $ (2)
Matthew O'Connor 50 000 $ (2)
Total Farm Players14
Salary Commitment
Year 10 : 1 337 416 $
Year 11 : 663 166 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 024 499 $
Year 11 : 663 166 $
Year 12 : 0 $
Year 13 : 0 $

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 375 $ - 5 989 - 99,81%
Level 2: 6000 - 300 $ - 5 574 - 92,90%
Level 3: 3500 - 215 $ - 3 222 - 92,04%
Level 4: 5000 - 180 $ - 4 249 - 84,98%
Luxury : 1000 - 490 $ - 1 000 - 100,00%
Total Capacity :21500
Team Popularity : 130,00%

Income

Home Games Left5
Average Attendance - %20 034 - 93,18%
Average Income per Game8 211 674 $
Year to Date Revenue221 715 186 $

Expense

Pro Players Total Salaries72 978 333 $
Farm Players Total Salaries1 896 333 $
Coaches Total Salaries1 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses61 351 791 $
Farm Year To Date Expenses2 815 689 $
Pro Salary Cap To Date59 934 543 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue41 058 368 $
Pro Remaining Season Days29
Pro Expenses Per Days455 422 $
Pro Estimated Expenses13 207 238 $
Farm Remaining Season Days17
Farm Expenses Per Days19 309 $
Farm Estimated Expenses328 253 $
Estimated Season Expenses13 535 491 $
Estimated Season Salary Cap72 998 579 $
Estimate Under Maximum Salary Cap of 90 365 000 $17 366 421 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 6 162 579 $
Current Bank Account473 199 236 $
Projected Bank Account500 722 113 $

Pro Players Salaries

Brandon Dubinsky 5 850 000 $ (2)
Jason Pominville 5 600 000 $ (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)
Cody Eakin 3 850 000 $ (2)
Andrei Vasilevskiy 3 500 000 $ (2)
Jamie McGinn 3 333 333 $ (1)
Patrick Eaves 3 150 000 $ (2)
Josh Morrissey 3 150 000 $ (3)
Marcus Kruger 3 083 333 $ (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)
Luke Kunin 1 425 000 $ (1)
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)
Daniel Winnik 660 000 $ (2)
Tim Heed 650 000 $ (1)
Total Pro Players25
Salary Commitment
Year 10 : 72 978 333 $
Year 11 : 46 380 000 $
Year 12 : 7 175 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 61 019 168 $
Year 11 : 42 602 502 $
Year 12 : 7 175 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 72 978 333 $
Year 11 : 46 380 000 $
Year 12 : 7 175 000 $
Year 13 : 0 $

Farm Players Salaries

Eric Gelinas 157 500 $ (1)
Adam Gaudette 149 167 $ (2)
Julius Honka 136 333 $ (2)
Mark Borowiecki 120 000 $ (3)
Julien Gauthier 119 417 $ (2)
Klim Kostin 113 750 $ (2)
Nikolay Goldobin 107 583 $ (1)
Lance Bouma 100 000 $ (1)
Ryan Collins 92 500 $ (2)
Peter Cehlarik 92 500 $ (1)
Jakob Forsbacka Karlsson 92 500 $ (1)
Ville Husso 92 500 $ (1)
Jeremy Roy 82 750 $ (2)
Adam Erne 80 000 $ (3)
Ethan Bear 77 333 $ (2)
Daniel Sprong 75 000 $ (2)
Jon Gillies 75 000 $ (3)
Scott Harrington 67 500 $ (1)
Brendan Leipsic 65 000 $ (2)
Total Farm Players19
Salary Commitment
Year 10 : 1 896 333 $
Year 11 : 1 186 250 $
Year 12 : 275 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 461 333 $
Year 11 : 1 186 250 $
Year 12 : 275 000 $
Year 13 : 0 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6900 - 380 $ - 6 150 - 89,13%
Level 2: 6000 - 300 $ - 5 224 - 87,06%
Level 3: 3350 - 200 $ - 3 128 - 93,36%
Level 4: 4900 - 170 $ - 4 265 - 87,04%
Luxury : 1850 - 570 $ - 1 730 - 93,51%
Total Capacity :23000
Team Popularity : 130,00%

Income

Home Games Left5
Average Attendance - %20 496 - 89,11%
Average Income per Game9 232 777 $
Year to Date Revenue249 284 973 $

Expense

Pro Players Total Salaries82 890 406 $
Farm Players Total Salaries1 984 958 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses65 873 528 $
Farm Year To Date Expenses2 900 050 $
Pro Salary Cap To Date63 410 540 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue46 163 884 $
Pro Remaining Season Days29
Pro Expenses Per Days530 188 $
Pro Estimated Expenses15 375 452 $
Farm Remaining Season Days17
Farm Expenses Per Days23 233 $
Farm Estimated Expenses394 961 $
Estimated Season Expenses15 770 413 $
Estimated Season Salary Cap78 248 941 $
Estimate Under Maximum Salary Cap of 90 365 000 $12 116 059 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 11 412 941 $
Current Bank Account628 090 402 $
Projected Bank Account658 483 873 $

Pro Players Salaries

Jack Eichel 10 000 000 $ (3)
Ryan Suter 7 538 462 $ (3)
Evander Kane 7 000 000 $ (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)
Rickard Rakell 3 789 444 $ (3)
Jack Johnson 3 250 000 $ (3)
Mathieu Perreault 3 000 000 $ (1)
Mark Pysyk 2 733 333 $ (3)
Chris Pronger 2 500 000 $ (2)
Michael Raffl 2 350 000 $ (2)
Luke Glendening 1 800 000 $ (3)
Erik Haula 1 000 000 $ (1)
Scott Laughton 962 500 $ (2)
Curtis McElhinney 850 000 $ (2)
Total Pro Players20
Salary Commitment
Year 10 : 82 890 406 $
Year 11 : 54 140 406 $
Year 12 : 33 811 239 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 73 606 740 $
Year 11 : 44 856 740 $
Year 12 : 28 694 239 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 82 890 406 $
Year 11 : 54 140 406 $
Year 12 : 33 811 239 $
Year 13 : 0 $

Farm Players Salaries

Jake McCabe 160 000 $ (3)
Torrey Mitchell 120 000 $ (1)
Joel Eriksson Ek 110 667 $ (1)
Dominic Moore 100 000 $ (1)
Nicolas Meloche 92 500 $ (2)
Trent Frederic 92 500 $ (2)
Marko Dano 92 500 $ (1)
Nicolas Kerdiles 92 500 $ (2)
Mikhail Vorobyov 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)
Gabriel Bourque 75 000 $ (1)
Daniel Vladar 72 833 $ (2)
Adin Hill 72 583 $ (3)
Adam Clendening 70 000 $ (1)
Andy Welinski 69 000 $ (2)
Riley Barber 65 000 $ (2)
Total Farm Players22
Salary Commitment
Year 10 : 1 984 958 $
Year 11 : 1 076 708 $
Year 12 : 322 583 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 265 000 $
Year 11 : 823 500 $
Year 12 : 322 583 $
Year 13 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7950 - 300 $ - 7 941 - 99,89%
Level 2: 6550 - 250 $ - 6 545 - 99,92%
Level 3: 2200 - 240 $ - 2 200 - 100,00%
Level 4: 4200 - 170 $ - 4 177 - 99,45%
Luxury : 2100 - 340 $ - 2 100 - 100,00%
Total Capacity :23000
Team Popularity : 130,00%

Income

Home Games Left5
Average Attendance - %22 963 - 99,84%
Average Income per Game8 358 821 $
Year to Date Revenue225 688 162 $

Expense

Pro Players Total Salaries75 305 834 $
Farm Players Total Salaries1 799 413 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses68 868 721 $
Farm Year To Date Expenses2 516 814 $
Pro Salary Cap To Date67 226 722 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue41 794 104 $
Pro Remaining Season Days29
Pro Expenses Per Days477 197 $
Pro Estimated Expenses13 838 713 $
Farm Remaining Season Days17
Farm Expenses Per Days15 329 $
Farm Estimated Expenses260 593 $
Estimated Season Expenses14 099 306 $
Estimated Season Salary Cap80 707 401 $
Estimate Under Maximum Salary Cap of 90 365 000 $9 657 599 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 13 871 401 $
Current Bank Account327 031 673 $
Projected Bank Account354 726 471 $

Pro Players Salaries

Carey Price 10 000 000 $ (3)
Drew Doughty 7 000 000 $ (2)
Patrice Bergeron 6 875 000 $ (1)
David Pastrnak 6 666 667 $ (2)
Nathan MacKinnon 6 300 000 $ (1)
Bo Horvat 5 500 000 $ (2)
Jay Bouwmeester 5 400 000 $ (1)
Wayne Simmonds 3 975 000 $ (4)
Brendan Gallagher 3 750 000 $ (1)
Lars Eller 3 500 000 $ (3)
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)
Anthony Beauvillier 1 106 667 $ (1)
Antti Niemi 950 000 $ (2)
Gustav Forsling 925 000 $ (1)
Vince Dunn 888 333 $ (1)
Jacob de la Rose 725 000 $ (2)
Total Pro Players21
Salary Commitment
Year 10 : 75 305 834 $
Year 11 : 42 816 667 $
Year 12 : 19 475 000 $
Year 13 : 3 975 000 $
Salary Average Commitment
Year 10 : 55 227 504 $
Year 11 : 29 700 003 $
Year 12 : 19 475 000 $
Year 13 : 3 975 000 $
Salary Cap with 1 Way Contract
Year 10 : 75 305 834 $
Year 11 : 42 816 667 $
Year 12 : 19 475 000 $
Year 13 : 3 975 000 $

Farm Players Salaries

Jimmy Vesey 377 500 $ (1)
Jesse Puljujarvi 342 500 $ (1)
Andrew Hammond 135 000 $ (1)
Tage Thompson 113 750 $ (1)
Ryan Reaves 112 500 $ (2)
Tyler Pitlick 100 000 $ (2)
Andrei Mironov 92 500 $ (2)
Ryan Lindgren 92 500 $ (2)
Dominic Turgeon 91 917 $ (1)
Axel Holmstrom 89 417 $ (2)
Yakov Trenin 89 417 $ (2)
Hudson Fasching 87 413 $ (3)
Charlie Lindgren 75 000 $ (2)
Total Farm Players13
Salary Commitment
Year 10 : 1 799 414 $
Year 11 : 738 746 $
Year 12 : 87 412 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 761 246 $
Year 11 : 626 246 $
Year 12 : 87 412 $
Year 13 : 0 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - 385 $ - 6 000 - 100,00%
Level 2: 5000 - 365 $ - 4 987 - 99,74%
Level 3: 2000 - 310 $ - 2 000 - 100,00%
Level 4: 4000 - 240 $ - 3 954 - 98,84%
Luxury : 1000 - 999 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 130,00%

Income

Home Games Left4
Average Attendance - %17 941 - 99,67%
Average Income per Game6 953 650 $
Year to Date Revenue194 702 200 $

Expense

Pro Players Total Salaries75 332 974 $
Farm Players Total Salaries1 968 417 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses61 163 608 $
Farm Year To Date Expenses3 040 786 $
Pro Salary Cap To Date59 111 135 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue27 814 600 $
Pro Remaining Season Days29
Pro Expenses Per Days480 450 $
Pro Estimated Expenses13 933 050 $
Farm Remaining Season Days17
Farm Expenses Per Days23 123 $
Farm Estimated Expenses393 091 $
Estimated Season Expenses14 326 141 $
Estimated Season Salary Cap72 596 657 $
Estimate Under Maximum Salary Cap of 90 365 000 $17 768 343 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 5 760 657 $
Current Bank Account273 142 704 $
Projected Bank Account286 631 163 $

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)
Michael Frolik 4 300 000 $ (1)
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)
Kevin Labanc 925 000 $ (1)
Robert Hagg 894 166 $ (1)
Tom Kuhnhackl 700 000 $ (3)
Total Pro Players23
Salary Commitment
Year 10 : 75 332 974 $
Year 11 : 39 262 499 $
Year 12 : 11 137 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 60 107 975 $
Year 11 : 39 262 499 $
Year 12 : 11 137 500 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 75 332 974 $
Year 11 : 39 262 499 $
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)
Troy Terry 92 500 $ (2)
Lucas Johansen 92 500 $ (2)
Tyler Moy 92 500 $ (2)
Sami Niku 91 667 $ (2)
Jacob Larsson 89 417 $ (1)
Josh Jooris 77 500 $ (1)
Mason Appleton 75 833 $ (2)
Lucas Wallmark 75 000 $ (1)
Jeff Taylor 74 250 $ (2)
Nicolas Roy 72 000 $ (2)
Kurtis Gabriel 71 500 $ (2)
Chase De Leo 65 000 $ (3)
Sven Andrighetto 65 000 $ (1)
Tyler Ennis 65 000 $ (3)
Jack Campbell 61 250 $ (2)
Christian Thomas 57 500 $ (3)
Total Farm Players21
Salary Commitment
Year 10 : 1 968 417 $
Year 11 : 1 311 500 $
Year 12 : 325 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 804 000 $
Year 11 : 1 311 500 $
Year 12 : 325 000 $
Year 13 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7000 - 375 $ - 6 213 - 88,75%
Level 2: 5800 - 300 $ - 5 317 - 91,68%
Level 3: 2750 - 250 $ - 2 480 - 90,18%
Level 4: 4950 - 185 $ - 4 647 - 93,87%
Luxury : 1500 - 735 $ - 1 471 - 98,04%
Total Capacity :22000
Team Popularity : 130,00%

Income

Home Games Left5
Average Attendance - %20 127 - 91,49%
Average Income per Game8 153 911 $
Year to Date Revenue220 155 606 $

Expense

Pro Players Total Salaries63 770 001 $
Farm Players Total Salaries1 604 084 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses60 221 881 $
Farm Year To Date Expenses3 293 940 $
Pro Salary Cap To Date56 116 944 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 769 557 $
Pro Remaining Season Days29
Pro Expenses Per Days424 506 $
Pro Estimated Expenses12 310 674 $
Farm Remaining Season Days17
Farm Expenses Per Days20 694 $
Farm Estimated Expenses351 798 $
Estimated Season Expenses12 662 472 $
Estimated Season Salary Cap67 532 562 $
Estimate Under Maximum Salary Cap of 90 365 000 $22 832 438 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 696 562 $
Current Bank Account409 139 785 $
Projected Bank Account437 246 870 $

Pro Players Salaries

Alex Pietrangelo (Out of Payroll) 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)
Calle Jarnkrok 2 000 000 $ (1)
Tom Wilson 2 000 000 $ (1)
Haydn Fleury 1 713 333 $ (1)
Matt Grzelcyk 1 400 000 $ (2)
Anthony Duclair 1 200 000 $ (2)
Anton Slepyshev 925 000 $ (3)
Brayden Point 919 167 $ (1)
Pavel Zacha 894 167 $ (3)
Travis Konecny 894 167 $ (3)
Vili Saarijarvi 894 167 $ (2)
Nicolas Aube-Kubel 871 667 $ (1)
Total Pro Players27
Salary Commitment
Year 10 : 74 770 001 $
Year 11 : 34 307 501 $
Year 12 : 17 413 334 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 58 524 170 $
Year 11 : 31 007 503 $
Year 12 : 17 413 334 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 74 770 001 $
Year 11 : 34 307 501 $
Year 12 : 17 413 334 $
Year 13 : 0 $

Farm Players Salaries

Casey Mittelstadt 149 167 $ (2)
Anton Khudobin 120 000 $ (2)
Kailer Yamamoto 115 500 $ (2)
Anders Bjork 106 667 $ (2)
Alex Formenton 92 500 $ (2)
Cal Petersen 92 500 $ (2)
Andreas Johnsson 92 500 $ (1)
Oskar Lindblom 92 500 $ (2)
Neal Pionk 92 500 $ (2)
Dylan Sikura 92 500 $ (2)
Jack Dougherty 90 250 $ (1)
Brock McGinn 88 750 $ (2)
Victor Mete 87 000 $ (2)
Alexandar Georgiev 79 250 $ (2)
Tommy Wingels 75 000 $ (2)
Noel Acciari 72 500 $ (1)
Laurent Brossoit 65 000 $ (2)
Total Farm Players17
Salary Commitment
Year 10 : 1 604 084 $
Year 11 : 1 348 834 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 163 834 $
Year 11 : 1 163 834 $
Year 12 : 0 $
Year 13 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - 375 $ - 6 000 - 100,00%
Level 2: 5000 - 325 $ - 4 976 - 99,53%
Level 3: 2000 - 275 $ - 2 000 - 100,00%
Level 4: 4000 - 250 $ - 3 361 - 84,02%
Luxury : 1000 - 999 $ - 994 - 99,41%
Total Capacity :18000
Team Popularity : 130,00%

Income

Home Games Left4
Average Attendance - %17 331 - 96,29%
Average Income per Game8 117 282 $
Year to Date Revenue227 283 895 $

Expense

Pro Players Total Salaries84 536 666 $
Farm Players Total Salaries1 175 916 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses67 866 628 $
Farm Year To Date Expenses1 890 305 $
Pro Salary Cap To Date66 224 616 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue32 469 128 $
Pro Remaining Season Days29
Pro Expenses Per Days534 177 $
Pro Estimated Expenses15 491 133 $
Farm Remaining Season Days17
Farm Expenses Per Days14 506 $
Farm Estimated Expenses246 602 $
Estimated Season Expenses15 737 735 $
Estimated Season Salary Cap81 357 715 $
Estimate Under Maximum Salary Cap of 90 365 000 $9 007 285 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 14 521 715 $
Current Bank Account455 655 734 $
Projected Bank Account472 387 127 $

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)
Martin Hanzal 4 750 000 $ (2)
Gustav Nyquist 4 750 000 $ (3)
Craig Smith 4 250 000 $ (2)
Roman Josi 4 000 000 $ (1)
Nico Hischier 3 775 000 $ (2)
Patrik Berglund 3 700 000 $ (1)
Casey Cizikas 3 350 000 $ (2)
Richard Panik 2 800 000 $ (2)
Ben Lovejoy (Out of Payroll) 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)
Luca Sbisa 1 500 000 $ (3)
Thomas Chabot 1 223 333 $ (1)
Travis Dermott 863 333 $ (1)
Total Pro Players22
Salary Commitment
Year 10 : 87 203 333 $
Year 11 : 67 900 000 $
Year 12 : 31 875 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 79 491 668 $
Year 11 : 64 125 000 $
Year 12 : 31 875 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 87 203 333 $
Year 11 : 67 900 000 $
Year 12 : 31 875 000 $
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 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 $ - 2 597 - 86,58%
Total Capacity :23000
Team Popularity : 130,00%

Income

Home Games Left5
Average Attendance - %22 597 - 98,25%
Average Income per Game5 995 353 $
Year to Date Revenue161 874 538 $

Expense

Pro Players Total Salaries78 095 833 $
Farm Players Total Salaries1 615 334 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses68 083 931 $
Farm Year To Date Expenses2 363 816 $
Pro Salary Cap To Date66 441 913 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 976 766 $
Pro Remaining Season Days29
Pro Expenses Per Days494 419 $
Pro Estimated Expenses14 338 151 $
Farm Remaining Season Days17
Farm Expenses Per Days17 436 $
Farm Estimated Expenses296 412 $
Estimated Season Expenses14 634 563 $
Estimated Season Salary Cap80 422 030 $
Estimate Under Maximum Salary Cap of 90 365 000 $9 942 970 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 13 586 030 $
Current Bank Account477 243 222 $
Projected Bank Account492 585 425 $

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 (Out of Payroll) 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)
Curtis Lazar 950 000 $ (2)
Anthony Mantha 863 333 $ (2)
Jesper Bratt 749 167 $ (2)
Total Pro Players23
Salary Commitment
Year 10 : 82 470 833 $
Year 11 : 40 787 500 $
Year 12 : 12 850 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 78 921 667 $
Year 11 : 40 038 333 $
Year 12 : 12 850 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 82 470 833 $
Year 11 : 40 787 500 $
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)
Thomas Schemitsch 92 500 $ (1)
Blake Hillman 92 500 $ (2)
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 Players18
Salary Commitment
Year 10 : 1 615 334 $
Year 11 : 959 000 $
Year 12 : 132 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 979 750 $
Year 11 : 789 750 $
Year 12 : 132 500 $
Year 13 : 0 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 7000 - 345 $ - 6 898 - 98,55%
Level 2: 6000 - 295 $ - 5 880 - 97,99%
Level 3: 3000 - 230 $ - 2 911 - 97,04%
Level 4: 4750 - 175 $ - 4 571 - 96,22%
Luxury : 2250 - 445 $ - 2 197 - 97,63%
Total Capacity :23000
Team Popularity : 130,00%

Income

Home Games Left4
Average Attendance - %22 456 - 97,64%
Average Income per Game8 663 459 $
Year to Date Revenue242 576 845 $

Expense

Pro Players Total Salaries77 768 889 $
Farm Players Total Salaries1 926 667 $
Coaches Total Salaries5 175 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses65 077 121 $
Farm Year To Date Expenses4 148 318 $
Pro Salary Cap To Date63 024 658 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue34 653 835 $
Pro Remaining Season Days29
Pro Expenses Per Days495 487 $
Pro Estimated Expenses14 369 123 $
Farm Remaining Season Days17
Farm Expenses Per Days30 678 $
Farm Estimated Expenses521 526 $
Estimated Season Expenses14 890 649 $
Estimated Season Salary Cap76 946 253 $
Estimate Under Maximum Salary Cap of 90 365 000 $13 418 747 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 10 110 253 $
Current Bank Account468 019 849 $
Projected Bank Account487 783 035 $

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)
Riley Sheahan 2 075 000 $ (2)
Kyle Connor 1 775 000 $ (1)
Alex Tuch 1 350 000 $ (1)
Mathew Barzal 1 263 333 $ (1)
Adam Lowry (Out of Payroll) 1 125 000 $ (1)
Stephen Johns 725 000 $ (2)
Total Pro Players22
Salary Commitment
Year 10 : 78 893 889 $
Year 11 : 59 230 556 $
Year 12 : 27 855 556 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 74 505 556 $
Year 11 : 59 230 556 $
Year 12 : 27 855 556 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 78 893 889 $
Year 11 : 59 230 556 $
Year 12 : 27 855 556 $
Year 13 : 0 $

Farm Players Salaries

Andre Burakovsky 300 000 $ (2)
Nino Niederreiter 266 667 $ (1)
Drake Caggiula 135 000 $ (1)
Joakim Nordstrom 127 500 $ (1)
Nathan Beaulieu 100 000 $ (1)
Johnny Oduya 100 000 $ (2)
Jayce Hawryluk 92 500 $ (1)
Pavel Buchnevich 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)
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 Players18
Salary Commitment
Year 10 : 1 926 667 $
Year 11 : 804 917 $
Year 12 : 161 917 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 517 834 $
Year 11 : 804 917 $
Year 12 : 161 917 $
Year 13 : 0 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6600 - 375 $ - 6 600 - 100,00%
Level 2: 5500 - 315 $ - 5 475 - 99,54%
Level 3: 3450 - 195 $ - 3 373 - 97,78%
Level 4: 5150 - 175 $ - 5 028 - 97,64%
Luxury : 2300 - 490 $ - 2 284 - 99,31%
Total Capacity :23000
Team Popularity : 130,00%

Income

Home Games Left5
Average Attendance - %22 761 - 98,96%
Average Income per Game8 778 186 $
Year to Date Revenue237 011 009 $

Expense

Pro Players Total Salaries81 610 833 $
Farm Players Total Salaries2 460 416 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses66 094 836 $
Farm Year To Date Expenses3 063 920 $
Pro Salary Cap To Date64 863 382 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue43 890 928 $
Pro Remaining Season Days29
Pro Expenses Per Days513 030 $
Pro Estimated Expenses14 877 870 $
Farm Remaining Season Days17
Farm Expenses Per Days23 069 $
Farm Estimated Expenses392 173 $
Estimated Season Expenses15 270 043 $
Estimated Season Salary Cap79 472 741 $
Estimate Under Maximum Salary Cap of 90 365 000 $10 892 259 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 12 636 741 $
Current Bank Account384 299 491 $
Projected Bank Account412 920 376 $

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)
Mats Zuccarello 4 500 000 $ (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)
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 : 81 610 833 $
Year 11 : 62 683 333 $
Year 12 : 22 350 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 80 904 166 $
Year 11 : 62 683 333 $
Year 12 : 22 350 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 81 610 833 $
Year 11 : 62 683 333 $
Year 12 : 22 350 000 $
Year 13 : 0 $

Farm Players Salaries

Ian Cole 425 000 $ (3)
Michael Dal Colle 306 333 $ (1)
Miles Wood 275 000 $ (3)
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 (Out of Payroll) 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 : 2 549 833 $
Year 11 : 1 353 833 $
Year 12 : 848 083 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 563 250 $
Year 11 : 1 191 083 $
Year 12 : 848 083 $
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 Left5
Average Attendance - %20 500 - 100,00%
Average Income per Game6 852 611 $
Year to Date Revenue185 020 500 $

Expense

Pro Players Total Salaries88 779 584 $
Farm Players Total Salaries2 870 250 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses68 092 881 $
Farm Year To Date Expenses3 976 622 $
Pro Salary Cap To Date65 629 883 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue34 263 056 $
Pro Remaining Season Days29
Pro Expenses Per Days566 541 $
Pro Estimated Expenses16 429 689 $
Farm Remaining Season Days17
Farm Expenses Per Days32 468 $
Farm Estimated Expenses551 956 $
Estimated Season Expenses16 981 645 $
Estimated Season Salary Cap81 522 521 $
Estimate Under Maximum Salary Cap of 90 365 000 $8 842 479 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 14 686 521 $
Current Bank Account349 755 992 $
Projected Bank Account367 037 403 $

Pro Players Salaries

Joe Thornton 8 000 000 $ (2)
Rick Nash 7 800 000 $ (2)
Aaron Ekblad 7 500 000 $ (2)
Henrik Zetterberg 6 083 333 $ (1)
Loui Eriksson 6 000 000 $ (1)
Milan Lucic 6 000 000 $ (1)
Semyon Varlamov 5 900 000 $ (1)
Alex Goligoski 5 475 000 $ (1)
Jason Demers 4 500 000 $ (1)
Andy Greene 4 500 000 $ (1)
Chris Kunitz 3 850 000 $ (1)
Dan Hamhuis 3 750 000 $ (1)
Nolan Patrick 3 575 000 $ (2)
Jaroslav Halak 2 750 000 $ (3)
Valtteri Filppula 2 750 000 $ (3)
John Leclair 2 500 000 $ (2)
Ryan Dzingel 1 800 000 $ (2)
Mitchell Marner 1 744 167 $ (1)
Patrik Nemeth 945 000 $ (1)
Jamie Oleksiak 918 750 $ (1)
Josh Anderson 894 167 $ (1)
Brandon Carlo 894 167 $ (1)
Devante Smith-Pelly 650 000 $ (2)
Total Pro Players23
Salary Commitment
Year 10 : 88 779 584 $
Year 11 : 37 325 000 $
Year 12 : 5 500 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 83 747 084 $
Year 11 : 37 325 000 $
Year 12 : 5 500 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 88 779 584 $
Year 11 : 37 325 000 $
Year 12 : 5 500 000 $
Year 13 : 0 $

Farm Players Salaries

Alexei Emelin 450 000 $ (1)
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 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)
Felix Girard 65 000 $ (2)
Matt Read 65 000 $ (3)
Pontus Aberg 65 000 $ (2)
Charles Hudon 65 000 $ (2)
Total Farm Players22
Salary Commitment
Year 10 : 2 870 250 $
Year 11 : 955 833 $
Year 12 : 132 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 966 333 $
Year 11 : 793 833 $
Year 12 : 132 500 $
Year 13 : 0 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 6000 - 500 $ - 4 739 - 78,99%
Level 2: 5000 - 400 $ - 4 086 - 81,73%
Level 3: 2000 - 250 $ - 2 000 - 100,00%
Level 4: 4000 - 175 $ - 3 991 - 99,78%
Luxury : 1000 - 999 $ - 983 - 98,26%
Total Capacity :18000
Team Popularity : 130,00%

Income

Home Games Left4
Average Attendance - %15 799 - 87,77%
Average Income per Game8 657 996 $
Year to Date Revenue242 423 877 $

Expense

Pro Players Total Salaries66 459 041 $
Farm Players Total Salaries1 962 916 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses58 924 002 $
Farm Year To Date Expenses4 344 175 $
Pro Salary Cap To Date55 819 066 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue34 631 982 $
Pro Remaining Season Days29
Pro Expenses Per Days422 587 $
Pro Estimated Expenses12 255 023 $
Farm Remaining Season Days17
Farm Expenses Per Days33 086 $
Farm Estimated Expenses562 462 $
Estimated Season Expenses12 817 485 $
Estimated Season Salary Cap67 716 055 $
Estimate Under Maximum Salary Cap of 90 365 000 $22 648 945 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 880 055 $
Current Bank Account501 136 770 $
Projected Bank Account522 951 267 $

Pro Players Salaries

Jason Spezza 7 500 000 $ (2)
Roberto Luongo 5 333 333 $ (2)
Brendan Smith 4 350 000 $ (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)
Conor Sheary 3 000 000 $ (3)
J.T. Miller 2 750 000 $ (1)
Bill Guerin 2 500 000 $ (2)
Lee Stempniak 2 500 000 $ (2)
Brandon Manning 2 250 000 $ (1)
Roman Polak 2 250 000 $ (1)
Darcy Kuemper 1 850 000 $ (2)
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)
Kalle Kossila 925 000 $ (1)
Luc Snuggerud 925 000 $ (2)
Roland McKeown 894 167 $ (1)
Erik Cernak 894 167 $ (2)
C.J. Smith 874 125 $ (2)
Nick Jensen 812 500 $ (3)
Total Pro Players29
Salary Commitment
Year 10 : 66 459 041 $
Year 11 : 41 834 958 $
Year 12 : 5 412 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 57 226 959 $
Year 11 : 39 909 958 $
Year 12 : 5 412 500 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 66 459 041 $
Year 11 : 41 834 958 $
Year 12 : 5 412 500 $
Year 13 : 0 $

Farm Players Salaries

Scott Hartnell 475 000 $ (1)
Brooks Laich 450 000 $ (1)
Calvin Pickard 100 000 $ (2)
Brett Ritchie 87 500 $ (1)
Rasmus Andersson 86 333 $ (1)
Dmytro Timashov 83 500 $ (1)
Anton Forsberg 75 000 $ (2)
Reid Boucher 72 500 $ (3)
Alan Quine 70 000 $ (3)
Devon Toews 70 000 $ (2)
Denis Malgin 69 333 $ (1)
Austin Czarnik 67 500 $ (1)
Jonny Brodzinski 65 000 $ (2)
Brandon Davidson 65 000 $ (2)
Travis Boyd 65 000 $ (1)
Jared Coreau 61 250 $ (1)
Total Farm Players16
Salary Commitment
Year 10 : 1 962 916 $
Year 11 : 517 500 $
Year 12 : 142 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 015 000 $
Year 11 : 452 500 $
Year 12 : 142 500 $
Year 13 : 0 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - 400 $ - 5 894 - 98,24%
Level 2: 5000 - 300 $ - 4 986 - 99,73%
Level 3: 2000 - 275 $ - 1 993 - 99,66%
Level 4: 4000 - 225 $ - 3 413 - 85,32%
Luxury : 1000 - 999 $ - 995 - 99,47%
Total Capacity :18000
Team Popularity : 130,00%

Income

Home Games Left5
Average Attendance - %17 281 - 96,01%
Average Income per Game8 628 704 $
Year to Date Revenue232 975 006 $

Expense

Pro Players Total Salaries92 794 393 $
Farm Players Total Salaries2 415 083 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses73 529 019 $
Farm Year To Date Expenses3 905 882 $
Pro Salary Cap To Date71 476 535 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue43 143 520 $
Pro Remaining Season Days29
Pro Expenses Per Days588 237 $
Pro Estimated Expenses17 058 873 $
Farm Remaining Season Days17
Farm Expenses Per Days29 434 $
Farm Estimated Expenses500 378 $
Estimated Season Expenses17 559 251 $
Estimated Season Salary Cap88 087 880 $
Estimate Under Maximum Salary Cap of 90 365 000 $2 277 120 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 21 251 880 $
Current Bank Account288 370 214 $
Projected Bank Account313 954 483 $

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 5 272 727 $ (1)
Mike Hoffman 5 187 500 $ (3)
Andrew Shaw 3 900 000 $ (2)
Justin Braun 3 800 000 $ (1)
Jonathan Huberdeau 3 250 000 $ (1)
Kevin Hayes 2 600 000 $ (2)
Ryan Strome 2 500 000 $ (1)
Dale Hawerchuk 2 500 000 $ (2)
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)
Total Pro Players22
Salary Commitment
Year 10 : 92 794 393 $
Year 11 : 62 354 166 $
Year 12 : 30 787 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 86 876 894 $
Year 11 : 62 354 166 $
Year 12 : 30 787 500 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 92 794 393 $
Year 11 : 62 354 166 $
Year 12 : 30 787 500 $
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)
Daniel Brickley 92 500 $ (2)
Michael Amadio 92 500 $ (2)
Frank Vatrano 92 500 $ (3)
Mathieu Joseph 92 500 $ (2)
Roope Hintz 92 500 $ (2)
Dylan Sadowy 92 500 $ (1)
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)
Ryan Carpenter 65 000 $ (3)
Rinat Valiev 65 000 $ (3)
Spencer Abbott 57 500 $ (1)
Tyler Parsons 0 $ (1)
Total Farm Players20
Salary Commitment
Year 10 : 2 415 083 $
Year 11 : 1 608 833 $
Year 12 : 747 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 082 583 $
Year 11 : 1 516 333 $
Year 12 : 747 500 $
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 Left5
Average Attendance - %18 000 - 100,00%
Average Income per Game6 664 000 $
Year to Date Revenue179 928 000 $

Expense

Pro Players Total Salaries71 820 000 $
Farm Players Total Salaries1 107 500 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses59 278 925 $
Farm Year To Date Expenses1 773 383 $
Pro Salary Cap To Date57 636 913 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 320 000 $
Pro Remaining Season Days29
Pro Expenses Per Days455 679 $
Pro Estimated Expenses13 214 691 $
Farm Remaining Season Days17
Farm Expenses Per Days14 050 $
Farm Estimated Expenses238 850 $
Estimated Season Expenses13 453 541 $
Estimated Season Salary Cap70 493 570 $
Estimate Under Maximum Salary Cap of 90 365 000 $19 871 430 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 3 657 570 $
Current Bank Account373 995 833 $
Projected Bank Account393 862 292 $

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)
Riley Nash 2 750 000 $ (3)
Dmitry Orlov 2 570 000 $ (1)
Brock Nelson 2 500 000 $ (2)
Luc Robitaille 2 500 000 $ (2)
Jason Chimera 2 250 000 $ (1)
Alexander Petrovic 1 950 000 $ (3)
Brayden McNabb 1 700 000 $ (1)
Brad Richardson 1 250 000 $ (2)
Colton Sceviour 1 200 000 $ (3)
Robert Bortuzzo 1 050 000 $ (1)
Anders Nilsson 1 000 000 $ (1)
Derek Grant 650 000 $ (1)
Total Pro Players22
Salary Commitment
Year 10 : 71 820 000 $
Year 11 : 47 100 000 $
Year 12 : 21 525 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 61 650 002 $
Year 11 : 42 200 001 $
Year 12 : 21 525 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 71 820 000 $
Year 11 : 47 100 000 $
Year 12 : 21 525 000 $
Year 13 : 0 $

Farm Players Salaries

Ryan Murray 282 500 $ (2)
Kyle Clifford 160 000 $ (2)
Ondrej Pavelec 130 000 $ (1)
John Hayden 92 500 $ (1)
Carl Dahlstrom 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 : 1 107 500 $
Year 11 : 532 500 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 532 500 $
Year 11 : 532 500 $
Year 12 : 0 $
Year 13 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 7000 - 387 $ - 6 348 - 90,69%
Level 2: 5750 - 295 $ - 5 608 - 97,52%
Level 3: 2750 - 245 $ - 2 531 - 92,02%
Level 4: 4500 - 180 $ - 4 213 - 93,62%
Luxury : 1500 - 715 $ - 1 470 - 98,01%
Total Capacity :21500
Team Popularity : 130,00%

Income

Home Games Left4
Average Attendance - %20 169 - 93,81%
Average Income per Game8 912 771 $
Year to Date Revenue249 557 597 $

Expense

Pro Players Total Salaries74 361 666 $
Farm Players Total Salaries2 627 251 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses63 167 268 $
Farm Year To Date Expenses4 300 741 $
Pro Salary Cap To Date61 262 930 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue35 651 085 $
Pro Remaining Season Days29
Pro Expenses Per Days474 455 $
Pro Estimated Expenses13 759 195 $
Farm Remaining Season Days17
Farm Expenses Per Days30 848 $
Farm Estimated Expenses524 416 $
Estimated Season Expenses14 283 611 $
Estimated Season Salary Cap74 574 597 $
Estimate Under Maximum Salary Cap of 90 365 000 $15 790 403 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 7 738 597 $
Current Bank Account230 863 486 $
Projected Bank Account252 230 960 $

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)
Will Butcher 3 775 000 $ (2)
Jakob Silfverberg 3 750 000 $ (1)
Sam Reinhart 3 544 167 $ (2)
Tyler Johnson 3 333 333 $ (1)
Brian Elliott 2 500 000 $ (1)
Vincent Lecavalier 2 500 000 $ (2)
Rasmus Ristolainen 1 775 000 $ (1)
Jacob Markstrom 1 550 000 $ (1)
Teuvo Teravainen 1 460 833 $ (1)
Jakob Chychrun 1 350 000 $ (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 : 74 361 666 $
Year 11 : 45 542 500 $
Year 12 : 20 313 333 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 70 586 667 $
Year 11 : 45 542 500 $
Year 12 : 20 313 333 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 74 361 666 $
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)
J.T. Compher 100 000 $ (1)
Danton Heinen 99 583 $ (1)
Kevin Roy 92 500 $ (1)
Devin Shore 92 500 $ (2)
Dylan Gambrell 92 500 $ (2)
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)
Griffin Reinhart 80 000 $ (2)
Joe Morrow 80 000 $ (1)
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 Players23
Salary Commitment
Year 10 : 2 627 251 $
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 - 400 $ - 6 616 - 98,02%
Level 2: 5500 - 315 $ - 5 441 - 98,92%
Level 3: 2500 - 263 $ - 2 466 - 98,64%
Level 4: 4500 - 182 $ - 4 361 - 96,92%
Luxury : 1750 - 655 $ - 1 693 - 96,75%
Total Capacity :21000
Team Popularity : 130,00%

Income

Home Games Left5
Average Attendance - %20 578 - 97,99%
Average Income per Game9 014 740 $
Year to Date Revenue243 397 970 $

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 Expenses61 035 428 $
Farm Year To Date Expenses3 754 540 $
Pro Salary Cap To Date59 803 862 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue45 073 698 $
Pro Remaining Season Days29
Pro Expenses Per Days460 093 $
Pro Estimated Expenses13 342 697 $
Farm Remaining Season Days17
Farm Expenses Per Days27 997 $
Farm Estimated Expenses475 949 $
Estimated Season Expenses13 818 646 $
Estimated Season Salary Cap72 878 019 $
Estimate Under Maximum Salary Cap of 90 365 000 $17 486 981 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 6 042 019 $
Current Bank Account549 166 842 $
Projected Bank Account580 421 894 $

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 - 375 $ - 6 735 - 99,78%
Level 2: 5750 - 315 $ - 5 668 - 98,57%
Level 3: 4000 - 150 $ - 3 545 - 88,62%
Level 4: 4000 - 149 $ - 4 000 - 100,00%
Luxury : 2500 - 399 $ - 2 365 - 94,59%
Total Capacity :23000
Team Popularity : 130,00%

Income

Home Games Left4
Average Attendance - %22 313 - 97,01%
Average Income per Game7 059 786 $
Year to Date Revenue197 674 003 $

Expense

Pro Players Total Salaries76 004 935 $
Farm Players Total Salaries1 349 417 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses64 300 778 $
Farm Year To Date Expenses2 757 405 $
Pro Salary Cap To Date62 658 797 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue28 239 143 $
Pro Remaining Season Days29
Pro Expenses Per Days481 512 $
Pro Estimated Expenses13 963 848 $
Farm Remaining Season Days17
Farm Expenses Per Days22 329 $
Farm Estimated Expenses379 593 $
Estimated Season Expenses14 343 441 $
Estimated Season Salary Cap76 264 611 $
Estimate Under Maximum Salary Cap of 90 365 000 $14 100 389 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 9 428 611 $
Current Bank Account583 077 449 $
Projected Bank Account596 973 151 $

Pro Players Salaries

Ryan Nugent-Hopkins 6 000 000 $ (2)
Brent Burns 5 760 000 $ (1)
Duncan Keith 5 550 769 $ (3)
Oliver Ekman-Larsson 5 500 000 $ (1)
Jonathan Drouin 5 500 000 $ (2)
John Tavares 5 500 000 $ (1)
Morgan Rielly 5 000 000 $ (3)
Sami Vatanen 4 875 000 $ (2)
Bryan Little 4 700 000 $ (1)
Chris Kreider 4 625 000 $ (1)
Nazem Kadri 4 500 000 $ (1)
Nick Bonino 4 100 000 $ (2)
Evgenii Dadonov 4 000 000 $ (2)
Mikael Backlund (Out of Payroll) 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)
Francois Beauchemin 1 000 000 $ (1)
Matt Murray 894 166 $ (1)
Troy Brouwer 850 000 $ (3)
Total Pro Players21
Salary Commitment
Year 10 : 79 579 935 $
Year 11 : 43 100 769 $
Year 12 : 11 400 769 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 79 579 935 $
Year 11 : 43 100 769 $
Year 12 : 11 400 769 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 79 579 935 $
Year 11 : 43 100 769 $
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)
Jamie McBain 65 000 $ (1)
Brad Hunt 65 000 $ (3)
Scott Mayfield 62 500 $ (1)
Total Farm Players12
Salary Commitment
Year 10 : 1 349 417 $
Year 11 : 561 917 $
Year 12 : 392 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 349 417 $
Year 11 : 561 917 $
Year 12 : 392 500 $
Year 13 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - 380 $ - 5 981 - 99,69%
Level 2: 5000 - 300 $ - 4 998 - 99,96%
Level 3: 2000 - 265 $ - 1 999 - 99,93%
Level 4: 4000 - 195 $ - 3 801 - 95,03%
Luxury : 1000 - 965 $ - 995 - 99,50%
Total Capacity :18000
Team Popularity : 130,00%

Income

Home Games Left4
Average Attendance - %17 774 - 98,74%
Average Income per Game8 395 898 $
Year to Date Revenue235 085 151 $

Expense

Pro Players Total Salaries68 127 519 $
Farm Players Total Salaries1 491 583 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses63 602 580 $
Farm Year To Date Expenses2 426 576 $
Pro Salary Cap To Date61 960 566 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 583 593 $
Pro Remaining Season Days29
Pro Expenses Per Days432 886 $
Pro Estimated Expenses12 553 694 $
Farm Remaining Season Days17
Farm Expenses Per Days16 611 $
Farm Estimated Expenses282 387 $
Estimated Season Expenses12 836 081 $
Estimated Season Salary Cap74 156 226 $
Estimate Under Maximum Salary Cap of 90 365 000 $16 208 774 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 7 320 226 $
Current Bank Account354 343 145 $
Projected Bank Account375 090 657 $

Pro Players Salaries

Ryan Kesler (Out of Payroll) 6 875 000 $ (2)
David Backes 6 000 000 $ (2)
Alexander Steen 5 800 000 $ (1)
Ryan Callahan 5 800 000 $ (1)
Frans Nielsen 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 Del Zotto 3 875 000 $ (1)
Vladimir Sobotka 3 500 000 $ (1)
Michael Grabner 3 350 000 $ (3)
Carl Gunnarsson (Out of Payroll) 2 900 000 $ (3)
Ben Hutton 2 800 000 $ (3)
Wayne Gretzky 2 500 000 $ (2)
Jay Beagle 1 750 000 $ (1)
John Moore 1 666 666 $ (1)
Ben Chiarot 1 400 000 $ (2)
Jakub Vrana 1 363 333 $ (3)
Al Montoya 1 062 520 $ (1)
Nicolas Deslauriers 950 000 $ (1)
Jesper Fast 950 000 $ (1)
Ryan Spooner 950 000 $ (1)
Stefan Noesen 660 000 $ (1)
Total Pro Players24
Salary Commitment
Year 10 : 77 902 519 $
Year 11 : 46 688 333 $
Year 12 : 15 413 333 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 72 317 519 $
Year 11 : 45 288 333 $
Year 12 : 15 413 333 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 77 902 519 $
Year 11 : 46 688 333 $
Year 12 : 15 413 333 $
Year 13 : 0 $

Farm Players Salaries

Mark Letestu 180 000 $ (1)
Oscar Lindberg 170 000 $ (1)
Dalton Prout 157 500 $ (1)
Christian Fischer 107 583 $ (1)
Micheal Haley 82 500 $ (2)
Dominik Simon 75 000 $ (3)
Yohann Auvitu 70 000 $ (1)
Nick Lappin 70 000 $ (3)
Michael Mersch 67 500 $ (3)
Nate Prosser 65 000 $ (1)
Jordan Nolan 65 000 $ (3)
Wade Megan 65 000 $ (1)
Troy Grosenick 65 000 $ (2)
Matt Cullen 65 000 $ (2)
Andreas Martinsen 64 000 $ (1)
Zach Redmond 61 250 $ (1)
Anthony Bitetto 61 250 $ (1)
Total Farm Players17
Salary Commitment
Year 10 : 1 491 583 $
Year 11 : 490 000 $
Year 12 : 277 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 883 750 $
Year 11 : 407 500 $
Year 12 : 277 500 $
Year 13 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6250 - 395 $ - 6 034 - 96,54%
Level 2: 5500 - 315 $ - 5 014 - 91,16%
Level 3: 3000 - 250 $ - 2 633 - 87,77%
Level 4: 4500 - 175 $ - 4 237 - 94,16%
Luxury : 2750 - 315 $ - 2 447 - 88,97%
Total Capacity :22000
Team Popularity : 130,00%

Income

Home Games Left5
Average Attendance - %20 365 - 92,57%
Average Income per Game8 728 414 $
Year to Date Revenue235 667 179 $

Expense

Pro Players Total Salaries89 006 620 $
Farm Players Total Salaries2 534 161 $
Coaches Total Salaries3 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses68 615 468 $
Farm Year To Date Expenses4 122 640 $
Pro Salary Cap To Date67 383 997 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue43 642 070 $
Pro Remaining Season Days29
Pro Expenses Per Days558 683 $
Pro Estimated Expenses16 201 807 $
Farm Remaining Season Days17
Farm Expenses Per Days27 561 $
Farm Estimated Expenses468 537 $
Estimated Season Expenses16 670 344 $
Estimated Season Salary Cap83 317 293 $
Estimate Under Maximum Salary Cap of 90 365 000 $7 047 707 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 16 481 293 $
Current Bank Account346 526 629 $
Projected Bank Account373 498 355 $

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)
Jordan Eberle 6 000 000 $ (3)
Mikael Granlund 5 750 000 $ (1)
Andrew MacDonald 5 000 000 $ (1)
Shea Weber 4 958 286 $ (2)
Scott Darling 4 150 000 $ (2)
Adam Henrique 4 000 000 $ (1)
Ryan Ellis (Out of Payroll) 2 500 000 $ (2)
Mario Lemieux 2 500 000 $ (2)
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)
Mike Fisher 1 000 000 $ (1)
Alex DeBrincat 894 167 $ (2)
Total Pro Players22
Salary Commitment
Year 10 : 91 506 620 $
Year 11 : 61 739 953 $
Year 12 : 23 525 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 83 231 667 $
Year 11 : 56 781 667 $
Year 12 : 23 525 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 91 506 620 $
Year 11 : 61 739 953 $
Year 12 : 23 525 000 $
Year 13 : 0 $

Farm Players Salaries

Dylan Strome 333 833 $ (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)
Noah Juulsen 106 333 $ (2)
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 Players20
Salary Commitment
Year 10 : 2 534 162 $
Year 11 : 803 833 $
Year 12 : 130 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 551 328 $
Year 11 : 803 833 $
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 Left5
Average Attendance - %18 000 - 100,00%
Average Income per Game6 428 800 $
Year to Date Revenue173 577 600 $

Expense

Pro Players Total Salaries91 730 129 $
Farm Players Total Salaries1 753 166 $
Coaches Total Salaries6 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses74 377 169 $
Farm Year To Date Expenses4 402 704 $
Pro Salary Cap To Date71 914 217 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue32 144 000 $
Pro Remaining Season Days29
Pro Expenses Per Days584 754 $
Pro Estimated Expenses16 957 866 $
Farm Remaining Season Days17
Farm Expenses Per Days33 021 $
Farm Estimated Expenses561 357 $
Estimated Season Expenses17 519 223 $
Estimated Season Salary Cap88 335 032 $
Estimate Under Maximum Salary Cap of 90 365 000 $2 029 968 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 21 499 032 $
Current Bank Account477 297 885 $
Projected Bank Account491 922 662 $

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)
Marco Scandella 4 000 000 $ (2)
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)
Dylan Larkin 1 425 000 $ (2)
Artturi Lehkonen 925 000 $ (1)
Nick Shore 925 000 $ (2)
Colton Sissons 625 000 $ (3)
Total Pro Players22
Salary Commitment
Year 10 : 91 730 129 $
Year 11 : 48 646 795 $
Year 12 : 19 663 462 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 90 805 129 $
Year 11 : 48 646 795 $
Year 12 : 19 663 462 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 91 730 129 $
Year 11 : 48 646 795 $
Year 12 : 19 663 462 $
Year 13 : 0 $

Farm Players Salaries

Shea Theodore 520 000 $ (3)
Johan Larsson 147 500 $ (3)
Martin Marincin 125 000 $ (2)
Filip Hronek 92 750 $ (1)
Samuel Girard 91 083 $ (2)
Paul Bittner 86 333 $ (1)
Jake Dotchin 81 250 $ (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)
Dillon Heatherington 65 000 $ (3)
Beau Bennett 65 000 $ (2)
Petteri Lindbohm 65 000 $ (2)
Miikka Salomaki 61 250 $ (2)
Total Farm Players16
Salary Commitment
Year 10 : 1 753 166 $
Year 11 : 1 347 833 $
Year 12 : 873 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 424 500 $
Year 11 : 1 282 833 $
Year 12 : 873 000 $
Year 13 : 0 $

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6800 - 420 $ - 6 043 - 88,86%
Level 2: 5350 - 320 $ - 5 146 - 96,19%
Level 3: 3300 - 225 $ - 3 172 - 96,13%
Level 4: 4550 - 180 $ - 4 498 - 98,86%
Luxury : 3000 - 490 $ - 2 282 - 76,06%
Total Capacity :23000
Team Popularity : 130,00%

Income

Home Games Left5
Average Attendance - %21 141 - 91,92%
Average Income per Game9 174 637 $
Year to Date Revenue247 715 202 $

Expense

Pro Players Total Salaries66 516 667 $
Farm Players Total Salaries2 657 496 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses59 654 703 $
Farm Year To Date Expenses3 867 591 $
Pro Salary Cap To Date57 602 244 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue45 873 186 $
Pro Remaining Season Days29
Pro Expenses Per Days426 029 $
Pro Estimated Expenses12 354 841 $
Farm Remaining Season Days17
Farm Expenses Per Days27 717 $
Farm Estimated Expenses471 189 $
Estimated Season Expenses12 826 030 $
Estimated Season Salary Cap69 509 557 $
Estimate Under Maximum Salary Cap of 90 365 000 $20 855 443 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 2 673 557 $
Current Bank Account253 292 412 $
Projected Bank Account286 339 568 $

Pro Players Salaries

Dion Phaneuf 7 000 000 $ (2)
Derek Stepan 6 500 000 $ (1)
Joe Pavelski 6 000 000 $ (3)
Kyle Okposo 6 000 000 $ (1)
Mike Smith 5 666 667 $ (2)
Mike Green 5 375 000 $ (2)
Niklas Kronwall 4 750 000 $ (1)
Max Pacioretty 4 500 000 $ (1)
Adam Larsson 4 166 667 $ (2)
Niklas Hjalmarsson (Out of Payroll) 4 100 000 $ (1)
Tanner Pearson (Out of Payroll) 3 750 000 $ (2)
Brendan Shanahan 2 500 000 $ (2)
Patrick Maroon 2 000 000 $ (1)
Thomas Vanek 2 000 000 $ (1)
Darnell Nurse 1 713 333 $ (2)
Adam Pelech 1 600 000 $ (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 Players23
Salary Commitment
Year 10 : 74 366 667 $
Year 11 : 37 771 667 $
Year 12 : 6 000 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 69 522 501 $
Year 11 : 37 771 667 $
Year 12 : 6 000 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 74 366 667 $
Year 11 : 37 771 667 $
Year 12 : 6 000 000 $
Year 13 : 0 $

Farm Players Salaries

Marian Gaborik 487 500 $ (2)
Sam Gagner 315 000 $ (2)
Derek Dorsett 265 000 $ (1)
Mike Condon 240 000 $ (3)
Nick Ritchie 162 750 $ (2)
Christian Wolanin 92 500 $ (2)
Andreas Englund 92 500 $ (1)
Markus Nutivaara 92 500 $ (1)
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)
Byron Froese 65 000 $ (1)
Jordan Schroeder 65 000 $ (1)
Stephen Gionta 65 000 $ (1)
Antoine Bibeau 65 000 $ (2)
Matt Lorito 63 750 $ (1)
Total Farm Players20
Salary Commitment
Year 10 : 2 657 496 $
Year 11 : 1 696 828 $
Year 12 : 327 412 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 161 828 $
Year 11 : 1 696 828 $
Year 12 : 327 412 $
Year 13 : 0 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 8100 - 370 $ - 6 700 - 82,71%
Level 2: 6100 - 295 $ - 5 709 - 93,58%
Level 3: 2400 - 200 $ - 2 400 - 100,00%
Level 4: 4400 - 170 $ - 4 335 - 98,53%
Luxury : 2000 - 500 $ - 2 000 - 100,00%
Total Capacity :23000
Team Popularity : 130,00%

Income

Home Games Left4
Average Attendance - %21 144 - 91,93%
Average Income per Game8 826 493 $
Year to Date Revenue247 141 811 $

Expense

Pro Players Total Salaries88 594 584 $
Farm Players Total Salaries2 232 666 $
Coaches Total Salaries5 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses67 429 427 $
Farm Year To Date Expenses4 051 786 $
Pro Salary Cap To Date65 376 971 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue35 305 973 $
Pro Remaining Season Days29
Pro Expenses Per Days562 312 $
Pro Estimated Expenses16 307 048 $
Farm Remaining Season Days17
Farm Expenses Per Days36 218 $
Farm Estimated Expenses615 706 $
Estimated Season Expenses16 922 754 $
Estimated Season Salary Cap81 236 491 $
Estimate Under Maximum Salary Cap of 90 365 000 $9 128 509 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 14 400 491 $
Current Bank Account322 244 177 $
Projected Bank Account340 627 396 $

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)
Brent Seabrook 6 606 250 $ (3)
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 4 950 000 $ (3)
Artem Anisimov 4 550 000 $ (1)
Miro Heiskanen 3 425 000 $ (2)
Pierre-Luc Dubois 3 394 167 $ (2)
Alexander Mogilny 2 500 000 $ (2)
Ryan Miller 2 000 000 $ (2)
Matthew Tkachuk 1 775 000 $ (1)
Pierre-Edouard Bellemare 1 450 000 $ (2)
Dennis Seidenberg 1 250 000 $ (1)
Adrian Kempe 894 167 $ (3)
Brian Dumoulin 800 000 $ (1)
Alex Chiasson 650 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 88 594 584 $
Year 11 : 61 319 584 $
Year 12 : 29 700 417 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 74 088 334 $
Year 11 : 48 588 334 $
Year 12 : 28 894 167 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 88 594 584 $
Year 11 : 61 319 584 $
Year 12 : 29 700 417 $
Year 13 : 0 $

Farm Players Salaries

Kevin Bieksa 400 000 $ (1)
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)
David Warsofsky 67 500 $ (3)
Casey DeSmith 67 500 $ (1)
Cory Conacher 65 000 $ (1)
Stefan Matteau 65 000 $ (3)
Ty Rattie 65 000 $ (1)
Christian Djoos 65 000 $ (2)
Mark Alt 65 000 $ (1)
Tanner Fritz 65 000 $ (1)
Justin Holl 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 : 2 232 666 $
Year 11 : 996 500 $
Year 12 : 370 250 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 669 250 $
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 $ - 6 301 - 82,91%
Level 2: 6400 - 299 $ - 5 758 - 89,97%
Level 3: 2600 - 265 $ - 2 336 - 89,84%
Level 4: 4400 - 189 $ - 3 888 - 88,37%
Luxury : 2000 - 599 $ - 1 876 - 93,81%
Total Capacity :23000
Team Popularity : 130,00%

Income

Home Games Left4
Average Attendance - %20 159 - 87,65%
Average Income per Game9 063 018 $
Year to Date Revenue253 764 512 $

Expense

Pro Players Total Salaries80 215 290 $
Farm Players Total Salaries1 657 083 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses62 259 714 $
Farm Year To Date Expenses4 070 352 $
Pro Salary Cap To Date60 207 224 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue36 252 073 $
Pro Remaining Season Days29
Pro Expenses Per Days510 588 $
Pro Estimated Expenses14 807 052 $
Farm Remaining Season Days17
Farm Expenses Per Days24 381 $
Farm Estimated Expenses414 477 $
Estimated Season Expenses15 221 529 $
Estimated Season Salary Cap74 566 748 $
Estimate Under Maximum Salary Cap of 90 365 000 $15 798 252 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 7 730 748 $
Current Bank Account456 788 662 $
Projected Bank Account477 819 206 $

Pro Players Salaries

Jonathan Toews 10 500 000 $ (1)
Zach Parise 7 538 462 $ (3)
Filip Forsberg 6 000 000 $ (3)
Toby Enstrom 5 750 000 $ (2)
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 (Out of Payroll) 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)
Oliver Bjorkstrand 2 500 000 $ (2)
Ulf Samuelsson 2 500 000 $ (2)
John Gibson 2 300 000 $ (3)
David Schlemko 2 100 000 $ (2)
Mikko Rantanen 1 627 500 $ (3)
Tyler Bertuzzi 1 400 000 $ (1)
Travis Sanheim 1 263 333 $ (1)
Hunter Shinkaruk 1 075 833 $ (2)
Cody Franson 1 000 000 $ (2)
Brandon Montour 925 000 $ (2)
Ivan Barbashev 863 333 $ (3)
Zac Dalpe 725 000 $ (1)
Total Pro Players25
Salary Commitment
Year 10 : 84 065 290 $
Year 11 : 55 201 557 $
Year 12 : 21 179 295 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 79 026 957 $
Year 11 : 55 201 557 $
Year 12 : 21 179 295 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 84 065 290 $
Year 11 : 55 201 557 $
Year 12 : 21 179 295 $
Year 13 : 0 $

Farm Players Salaries

Nick Leddy 550 000 $ (2)
Braydon Coburn 370 000 $ (1)
Lawson Crouse 160 250 $ (1)
Erik Gustafsson 120 000 $ (1)
Adam Brooks 92 500 $ (2)
Ryan Mantha 92 500 $ (2)
Andrew Mangiapane 80 000 $ (1)
Jan Kostalek 69 333 $ (3)
Mike McKenna 65 000 $ (1)
Jason Akeson 57 500 $ (3)
Total Farm Players10
Salary Commitment
Year 10 : 1 657 083 $
Year 11 : 861 833 $
Year 12 : 126 833 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 351 833 $
Year 11 : 861 833 $
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 $ - 3 957 - 98,93%
Luxury : 1250 - 574 $ - 1 250 - 100,00%
Total Capacity :19000
Team Popularity : 130,00%

Income

Home Games Left5
Average Attendance - %18 957 - 99,77%
Average Income per Game7 701 265 $
Year to Date Revenue207 934 143 $

Expense

Pro Players Total Salaries74 527 499 $
Farm Players Total Salaries1 031 084 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses68 991 226 $
Farm Year To Date Expenses2 227 601 $
Pro Salary Cap To Date67 349 223 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue38 506 323 $
Pro Remaining Season Days29
Pro Expenses Per Days472 392 $
Pro Estimated Expenses13 699 368 $
Farm Remaining Season Days17
Farm Expenses Per Days7 541 $
Farm Estimated Expenses128 197 $
Estimated Season Expenses13 827 565 $
Estimated Season Salary Cap80 690 557 $
Estimate Under Maximum Salary Cap of 90 365 000 $9 674 443 $
Estimate Over Minimum Salary Cap of 66 836 000 $ 13 854 557 $
Current Bank Account326 923 620 $
Projected Bank Account351 602 378 $

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (3)
Dustin Byfuglien 7 600 000 $ (3)
Jordan Staal 6 000 000 $ (1)
Aleksander Barkov (Out of Payroll) 5 900 000 $ (1)
Travis Zajac 5 750 000 $ (1)
Brooks Orpik 5 500 000 $ (1)
Jaden Schwartz 5 350 000 $ (2)
Vincent Trocheck 4 750 000 $ (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)
Kyle Brodziak 950 000 $ (1)
Justin Bailey 715 000 $ (3)
Jujhar Khaira 675 000 $ (2)
Total Pro Players22
Salary Commitment
Year 10 : 80 427 499 $
Year 11 : 32 034 167 $
Year 12 : 17 815 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 71 584 167 $
Year 11 : 32 034 167 $
Year 12 : 17 815 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 80 427 499 $
Year 11 : 32 034 167 $
Year 12 : 17 815 000 $
Year 13 : 0 $

Farm Players Salaries

Filip Gustavsson 92 500 $ (2)
Sergey Zborovskiy 92 500 $ (2)
Scott Kosmachuk 89 417 $ (1)
Alex Nedeljkovic 89 417 $ (1)
Martin Necas 89 417 $ (2)
Duncan Siemens 75 000 $ (1)
Conner Bleackley 75 000 $ (1)
Andrey Pedan 75 000 $ (3)
Calvin Thurkauf 73 833 $ (2)
Alexandre Grenier 72 500 $ (1)
Philippe Desrosiers 71 500 $ (3)
Jordan Schmaltz 70 000 $ (3)
Carter Verhaeghe 65 000 $ (3)
Total Farm Players13
Salary Commitment
Year 10 : 1 031 084 $
Year 11 : 629 750 $
Year 12 : 281 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 704 750 $
Year 11 : 629 750 $
Year 12 : 281 500 $
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 312 794 179 $ 85 038 217 $ 5 326 783 $ 18 202 217 $ 221436
Blackhawks 473 199 236 $ 72 998 579 $ 17 366 421 $ 6 162 579 $ 251944
Blues 628 090 402 $ 78 248 941 $ 12 116 059 $ 11 412 941 $ 202242
Bruins 327 031 673 $ 80 707 401 $ 9 657 599 $ 13 871 401 $ 211334
Canadiens 273 142 704 $ 72 596 657 $ 17 768 343 $ 5 760 657 $ 232144
Canucks 409 139 785 $ 67 532 562 $ 22 832 438 $ 696 562 $ 271744
Capitals 455 655 734 $ 81 357 715 $ 9 007 285 $ 14 521 715 $ 221234
Devils 477 243 222 $ 80 422 030 $ 9 942 970 $ 13 586 030 $ 231841
Ducks 468 019 849 $ 76 946 253 $ 13 418 747 $ 10 110 253 $ 221840
Flames 384 299 491 $ 79 472 741 $ 10 892 259 $ 12 636 741 $ 202141
Flyers 349 755 992 $ 81 522 521 $ 8 842 479 $ 14 686 521 $ 232245
Islanders 501 136 770 $ 67 716 055 $ 22 648 945 $ 880 055 $ 291645
Jets 288 370 214 $ 88 087 880 $ 2 277 120 $ 21 251 880 $ 222042
Kings 373 995 833 $ 70 493 570 $ 19 871 430 $ 3 657 570 $ 221032
Lightning 230 863 486 $ 74 574 597 $ 15 790 403 $ 7 738 597 $ 212344
MapleLeafs 549 166 842 $ 72 878 019 $ 17 486 981 $ 6 042 019 $ 202343
Nordiques 583 077 449 $ 76 264 611 $ 14 100 389 $ 9 428 611 $ 211233
Oilers 354 343 145 $ 74 156 226 $ 16 208 774 $ 7 320 226 $ 241741
Penguins 346 526 629 $ 83 317 293 $ 7 047 707 $ 16 481 293 $ 222042
Rangers 477 297 885 $ 88 335 032 $ 2 029 968 $ 21 499 032 $ 221638
RedWings 253 292 412 $ 69 509 557 $ 20 855 443 $ 2 673 557 $ 232043
Sabres 322 244 177 $ 81 236 491 $ 9 128 509 $ 14 400 491 $ 212344
Whalers 456 788 662 $ 74 566 748 $ 15 798 252 $ 7 730 748 $ 251035
Wild 326 923 620 $ 80 690 557 $ 9 674 443 $ 13 854 557 $ 221335