Team FinanceLast Update - 11 novembre 2019 at 20:28
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 $ - 4 684 - 66,92%
Level 2: 6000 - 400 $ - 4 016 - 66,94%
Level 3: 3000 - 350 $ - 1 714 - 57,12%
Level 4: 4000 - 200 $ - 3 486 - 87,15%
Luxury : 3000 - 300 $ - 2 307 - 76,89%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %16 207 - 70,46%
Average Income per Game8 312 626 $
Year to Date Revenue124 689 390 $

Expense

Pro Players Total Salaries90 184 167 $
Farm Players Total Salaries1 016 500 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 420 606 $
Farm Year To Date Expenses959 922 $
Pro Salary Cap To Date30 691 435 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue216 128 276 $
Pro Remaining Season Days93
Pro Expenses Per Days643 640 $
Pro Estimated Expenses59 858 520 $
Farm Remaining Season Days81
Farm Expenses Per Days22 852 $
Farm Estimated Expenses1 851 012 $
Estimated Season Expenses61 709 532 $
Estimated Season Salary Cap88 935 382 $
Estimate Under Maximum Salary Cap of 92 638 333 $3 702 951 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 20 508 049 $
Current Bank Account188 245 805 $
Projected Bank Account342 664 549 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (2)
Jamie Benn 9 500 000 $ (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)
Mats Zuccarello 6 000 000 $ (2)
Robin Lehner 5 000 000 $ (2)
Ben Bishop 4 916 667 $ (1)
Justin Faulk 4 833 333 $ (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)
Charlie McAvoy (Out of Payroll) 1 258 333 $ (1)
Eric Fehr 1 000 000 $ (2)
Jake Guentzel 734 167 $ (2)
Brian Gibbons 725 000 $ (2)
Yannick Weber 675 000 $ (1)
Total Pro Players21
Salary Commitment
Year 11 : 91 442 500 $
Year 12 : 70 559 167 $
Year 13 : 15 625 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 89 492 501 $
Year 12 : 70 559 167 $
Year 13 : 15 625 000 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 91 442 500 $
Year 12 : 70 559 167 $
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)
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)
Colin McDonald 63 750 $ (1)
Matthew O'Connor 50 000 $ (1)
Total Farm Players14
Salary Commitment
Year 11 : 1 016 500 $
Year 12 : 594 417 $
Year 13 : 280 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 016 500 $
Year 12 : 594 417 $
Year 13 : 280 000 $
Year 14 : 0 $

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 385 $ - 6 000 - 100,00%
Level 2: 6000 - 310 $ - 5 454 - 90,90%
Level 3: 3500 - 218 $ - 2 753 - 78,65%
Level 4: 5000 - 190 $ - 4 194 - 83,87%
Luxury : 1000 - 550 $ - 1 000 - 100,00%
Total Capacity :21500
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %19 400 - 90,23%
Average Income per Game8 312 163 $
Year to Date Revenue124 682 452 $

Expense

Pro Players Total Salaries78 361 666 $
Farm Players Total Salaries1 986 606 $
Coaches Total Salaries1 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 616 871 $
Farm Year To Date Expenses1 353 867 $
Pro Salary Cap To Date27 333 518 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue216 116 250 $
Pro Remaining Season Days93
Pro Expenses Per Days549 734 $
Pro Estimated Expenses51 125 262 $
Farm Remaining Season Days81
Farm Expenses Per Days22 626 $
Farm Estimated Expenses1 832 706 $
Estimated Season Expenses52 957 968 $
Estimated Season Salary Cap77 942 072 $
Estimate Under Maximum Salary Cap of 92 638 333 $14 696 261 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 9 514 739 $
Current Bank Account507 407 511 $
Projected Bank Account670 565 793 $

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)
Roberto Luongo 5 333 333 $ (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)
Oskar Sundqvist 2 750 000 $ (2)
Keith Magnuson 2 500 000 $ (3)
Anthony Beauvillier 2 100 000 $ (3)
Zdeno Chara 2 000 000 $ (3)
Vladislav Namestnikov 1 937 500 $ (1)
Ben Chiarot 1 400 000 $ (1)
Ryan Pulock 1 363 333 $ (1)
Andrew Copp 1 000 000 $ (1)
Andreas Athanasiou 902 500 $ (1)
Total Pro Players22
Salary Commitment
Year 11 : 78 361 666 $
Year 12 : 28 050 000 $
Year 13 : 12 425 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 77 850 835 $
Year 12 : 28 050 000 $
Year 13 : 12 425 000 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 78 361 666 $
Year 12 : 28 050 000 $
Year 13 : 12 425 000 $
Year 14 : 0 $

Farm Players Salaries

Lawson Crouse 153 333 $ (2)
Adam Gaudette 149 167 $ (1)
Ty Dellandrea 143 167 $ (2)
Julius Honka 136 333 $ (1)
Julien Gauthier 119 417 $ (1)
Logan Stanley 107 583 $ (2)
Jakob Forsbacka Karlsson 92 500 $ (1)
Dennis Gilbert 92 500 $ (2)
Ryan Collins 92 500 $ (1)
Joonas Korpisalo 90 000 $ (2)
Nikolay Goldobin 90 000 $ (3)
Gustav Forsling 87 413 $ (2)
Jonas Siegenthaler 86 333 $ (1)
Carl Dahlstrom 85 000 $ (2)
Dmytro Timashov 83 611 $ (2)
Jeremy Roy 82 750 $ (1)
Adam Erne 80 000 $ (2)
Jon Gillies 75 000 $ (2)
Ville Husso 70 000 $ (3)
Peter Cehlarik 70 000 $ (3)
Marcus Kruger 0 $ (2)
Total Farm Players21
Salary Commitment
Year 11 : 1 986 606 $
Year 12 : 1 227 607 $
Year 13 : 230 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 741 606 $
Year 12 : 982 607 $
Year 13 : 70 000 $
Year 14 : 0 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6900 - 465 $ - 4 514 - 65,43%
Level 2: 6000 - 330 $ - 4 027 - 67,12%
Level 3: 3350 - 235 $ - 2 540 - 75,81%
Level 4: 4900 - 120 $ - 4 139 - 84,47%
Luxury : 1850 - 585 $ - 1 681 - 90,84%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %16 901 - 73,48%
Average Income per Game8 906 861 $
Year to Date Revenue133 602 916 $

Expense

Pro Players Total Salaries90 027 906 $
Farm Players Total Salaries2 267 536 $
Coaches Total Salaries3 000 001 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 887 316 $
Farm Year To Date Expenses906 829 $
Pro Salary Cap To Date30 824 811 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue231 578 388 $
Pro Remaining Season Days93
Pro Expenses Per Days646 027 $
Pro Estimated Expenses60 080 511 $
Farm Remaining Season Days81
Farm Expenses Per Days17 178 $
Farm Estimated Expenses1 391 418 $
Estimated Season Expenses61 471 929 $
Estimated Season Salary Cap88 967 853 $
Estimate Under Maximum Salary Cap of 92 638 333 $3 670 480 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 20 540 520 $
Current Bank Account515 185 650 $
Projected Bank Account685 292 109 $

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)
Corey Crawford 6 000 000 $ (2)
Jordan Staal 6 000 000 $ (3)
Patric Hornqvist 5 300 000 $ (1)
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)
Erik Haula (Out of Payroll) 2 750 000 $ (1)
David Rittich 2 750 000 $ (2)
Brett Hull 2 500 000 $ (3)
Michael Raffl 2 350 000 $ (1)
Luke Glendening (Out of Payroll) 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 Players22
Salary Commitment
Year 11 : 94 577 906 $
Year 12 : 73 965 406 $
Year 13 : 15 687 500 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 89 460 906 $
Year 12 : 68 848 406 $
Year 13 : 15 687 500 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 94 577 906 $
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)
Jake Oettinger 138 750 $ (2)
Nick Cousins 100 000 $ (2)
Mikhail Vorobyev 92 500 $ (2)
Nicolas Meloche 92 500 $ (1)
Joey Anderson 92 500 $ (2)
Isac Lundestrom 92 500 $ (2)
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 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 Players20
Salary Commitment
Year 11 : 2 267 536 $
Year 12 : 1 128 749 $
Year 13 : 0 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 762 994 $
Year 12 : 1 128 749 $
Year 13 : 0 $
Year 14 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7950 - 375 $ - 6 190 - 77,86%
Level 2: 6550 - 295 $ - 5 128 - 78,30%
Level 3: 2200 - 260 $ - 2 200 - 100,00%
Level 4: 4200 - 185 $ - 3 438 - 81,85%
Luxury : 2100 - 600 $ - 1 647 - 78,45%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %18 604 - 80,89%
Average Income per Game9 242 325 $
Year to Date Revenue129 392 550 $

Expense

Pro Players Total Salaries86 499 167 $
Farm Players Total Salaries2 212 580 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses29 512 378 $
Farm Year To Date Expenses947 854 $
Pro Salary Cap To Date28 804 040 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue249 542 775 $
Pro Remaining Season Days93
Pro Expenses Per Days614 578 $
Pro Estimated Expenses57 155 754 $
Farm Remaining Season Days81
Farm Expenses Per Days20 550 $
Farm Estimated Expenses1 664 550 $
Estimated Season Expenses58 820 304 $
Estimated Season Salary Cap84 668 117 $
Estimate Under Maximum Salary Cap of 92 638 333 $7 970 216 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 16 240 784 $
Current Bank Account233 139 085 $
Projected Bank Account423 861 556 $

Pro Players Salaries

Carey Price 10 000 000 $ (2)
Jacob Trouba 8 000 000 $ (1)
Patrice Bergeron 6 875 000 $ (3)
Ryan Kesler 6 875 000 $ (1)
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)
Kevan Miller 2 500 000 $ (2)
Phil Esposito 2 500 000 $ (3)
Brian Elliott 2 000 000 $ (2)
Brock Boeser (Out of Payroll) 1 491 667 $ (3)
Kyle Brodziak 1 150 000 $ (2)
Ryan Reaves 1 125 000 $ (1)
Tyler Pitlick (Out of Payroll) 1 000 000 $ (1)
Brandon Carlo 894 167 $ (3)
Vince Dunn 888 333 $ (3)
Jacob de la Rose 725 000 $ (1)
Total Pro Players23
Salary Commitment
Year 11 : 88 990 834 $
Year 12 : 53 099 167 $
Year 13 : 16 624 167 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 75 533 336 $
Year 12 : 52 933 334 $
Year 13 : 16 458 334 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 88 990 834 $
Year 12 : 53 099 167 $
Year 13 : 16 624 167 $
Year 14 : 0 $

Farm Players Salaries

Niklas Kronwall 475 000 $ (2)
Jesse Puljujarvi 342 500 $ (3)
Jimmy Vesey 227 500 $ (2)
Mark Borowiecki 120 000 $ (2)
Tage Thompson 113 750 $ (3)
Antti Niemi 95 000 $ (1)
Jake Evans 92 500 $ (2)
Ryan Lindgren 92 500 $ (1)
Robby Fabbri 90 000 $ (2)
Axel Holmstrom 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)
Givani Smith 71 417 $ (2)
Total Farm Players16
Salary Commitment
Year 11 : 2 212 580 $
Year 12 : 1 696 246 $
Year 13 : 456 250 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 642 580 $
Year 12 : 1 221 246 $
Year 13 : 456 250 $
Year 14 : 0 $

Canadiens

Canadiens is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - 375 $ - 6 000 - 100,00%
Level 2: 5000 - 355 $ - 4 261 - 85,22%
Level 3: 2000 - 300 $ - 1 945 - 97,24%
Level 4: 4000 - 230 $ - 2 922 - 73,06%
Luxury : 2500 - 999 $ - 1 047 - 41,88%
Total Capacity :19500
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %16 175 - 82,95%
Average Income per Game8 517 625 $
Year to Date Revenue127 764 369 $

Expense

Pro Players Total Salaries64 652 976 $
Farm Players Total Salaries1 862 667 $
Coaches Total Salaries2 $
Luxury Taxe Total0 $
Pro Year To Date Expenses25 312 981 $
Farm Year To Date Expenses593 070 $
Pro Salary Cap To Date25 312 981 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue221 458 240 $
Pro Remaining Season Days93
Pro Expenses Per Days448 979 $
Pro Estimated Expenses41 755 047 $
Farm Remaining Season Days81
Farm Expenses Per Days14 111 $
Farm Estimated Expenses1 142 991 $
Estimated Season Expenses42 898 038 $
Estimated Season Salary Cap67 068 028 $
Estimate Under Maximum Salary Cap of 92 638 333 $25 570 305 $
Estimate Over Minimum Salary Cap of 68 427 333 $ -1 359 305 $
Current Bank Account172 699 555 $
Projected Bank Account351 259 757 $

Pro Players Salaries

Sean Monahan 6 375 000 $ (1)
Alexander Radulov 6 250 000 $ (3)
Taylor Hall 6 000 000 $ (2)
Nate Schmidt (Out of Payroll) 5 950 000 $ (2)
Carl Soderberg 4 750 000 $ (1)
Devan Dubnyk 4 333 333 $ (1)
Michael Frolik (Out of Payroll) 4 300 000 $ (2)
Viktor Arvidsson 4 250 000 $ (1)
Jake Gardiner 4 050 000 $ (3)
Colin Wilson 3 937 500 $ (2)
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)
Juuse Saros 1 500 000 $ (2)
Brett Connolly 1 500 000 $ (1)
Jon Merrill 1 375 000 $ (2)
Filip Chytil 1 275 000 $ (1)
Jared McCann 1 250 000 $ (1)
Robert Hagg 1 150 000 $ (3)
Troy Terry 925 000 $ (1)
Total Pro Players22
Salary Commitment
Year 11 : 74 902 976 $
Year 12 : 46 387 500 $
Year 13 : 23 325 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 74 902 976 $
Year 12 : 46 387 500 $
Year 13 : 23 325 000 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 74 902 976 $
Year 12 : 46 387 500 $
Year 13 : 23 325 000 $
Year 14 : 0 $

Farm Players Salaries

Tobias Rieder 200 000 $ (1)
Logan Brown 160 417 $ (1)
Sven Andrighetto 140 000 $ (1)
Ryan Donato 135 000 $ (1)
Kevin Labanc (Out of Payroll) 100 000 $ (3)
Glenn Gawdin 92 500 $ (2)
Lucas Johansen 92 500 $ (1)
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)
Josh Jooris 65 000 $ (1)
Chase De Leo 65 000 $ (2)
Tyler Ennis 65 000 $ (2)
Jack Campbell 61 250 $ (1)
Total Farm Players20
Salary Commitment
Year 11 : 1 862 667 $
Year 12 : 623 250 $
Year 13 : 256 917 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 862 667 $
Year 12 : 623 250 $
Year 13 : 256 917 $
Year 14 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7200 - 365 $ - 6 572 - 91,28%
Level 2: 6050 - 275 $ - 5 467 - 90,37%
Level 3: 2800 - 255 $ - 2 591 - 92,54%
Level 4: 4450 - 175 $ - 4 212 - 94,66%
Luxury : 2500 - 400 $ - 1 667 - 66,69%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %20 510 - 89,17%
Average Income per Game9 276 100 $
Year to Date Revenue139 141 506 $

Expense

Pro Players Total Salaries69 605 357 $
Farm Players Total Salaries1 481 584 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 107 461 $
Farm Year To Date Expenses1 318 584 $
Pro Salary Cap To Date25 336 633 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue241 178 610 $
Pro Remaining Season Days93
Pro Expenses Per Days518 093 $
Pro Estimated Expenses48 182 649 $
Farm Remaining Season Days81
Farm Expenses Per Days22 588 $
Farm Estimated Expenses1 829 628 $
Estimated Season Expenses50 012 277 $
Estimated Season Salary Cap70 290 136 $
Estimate Under Maximum Salary Cap of 92 638 333 $22 348 197 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 1 862 803 $
Current Bank Account405 949 523 $
Projected Bank Account597 115 856 $

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)
Calvin de Haan 3 300 000 $ (1)
Zack Smith 3 250 000 $ (3)
Joel Edmundson (Out of Payroll) 3 000 000 $ (2)
Antoine Roussel 3 000 000 $ (2)
Trevor Linden 2 500 000 $ (3)
Esa Lindell 2 200 000 $ (2)
Calle Jarnkrok 2 000 000 $ (2)
Darcy Kuemper 1 850 000 $ (1)
Anton Khudobin 1 200 000 $ (1)
Anthony Duclair 1 200 000 $ (1)
Kailer Yamamoto 1 155 000 $ (1)
Klim Kostin 1 137 500 $ (1)
Neal Pionk 925 000 $ (1)
Brayden Point 919 167 $ (3)
Pavel Zacha 894 167 $ (2)
Travis Konecny 894 167 $ (2)
Brock McGinn 887 500 $ (1)
Total Pro Players24
Salary Commitment
Year 11 : 72 605 357 $
Year 12 : 34 824 167 $
Year 13 : 11 835 833 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 49 204 168 $
Year 12 : 34 824 167 $
Year 13 : 11 835 833 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 72 605 357 $
Year 12 : 34 824 167 $
Year 13 : 11 835 833 $
Year 14 : 0 $

Farm Players Salaries

Noel Acciari 166 667 $ (1)
Casey Mittelstadt 149 167 $ (1)
Matt Grzelcyk 140 000 $ (1)
Anders Bjork (Out of Payroll) 106 667 $ (1)
Thatcher Demko 105 000 $ (1)
Jonathan Dahlen 92 500 $ (2)
Dylan Sikura (Out of Payroll) 92 500 $ (1)
Oskar Lindblom 92 500 $ (1)
Cal Petersen 92 500 $ (1)
Jack Dougherty 90 250 $ (1)
Vili Saarijarvi 89 417 $ (1)
Victor Mete 87 000 $ (1)
Haydn Fleury 85 000 $ (2)
Alexandar Georgiev 79 250 $ (1)
Drake Batherson 77 333 $ (2)
Nicolas Aube-Kubel 70 000 $ (2)
Laurent Brossoit 65 000 $ (1)
Total Farm Players17
Salary Commitment
Year 11 : 1 680 751 $
Year 12 : 324 833 $
Year 13 : 0 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 680 751 $
Year 12 : 324 833 $
Year 13 : 0 $
Year 14 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - 500 $ - 4 358 - 72,63%
Level 2: 5000 - 425 $ - 3 277 - 65,53%
Level 3: 2000 - 376 $ - 1 474 - 73,70%
Level 4: 4000 - 350 $ - 1 810 - 45,24%
Luxury : 1000 - 999 $ - 986 - 98,56%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %11 904 - 66,13%
Average Income per Game8 353 848 $
Year to Date Revenue116 953 877 $

Expense

Pro Players Total Salaries68 839 666 $
Farm Players Total Salaries1 091 578 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 646 866 $
Farm Year To Date Expenses863 834 $
Pro Salary Cap To Date29 938 565 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue225 553 906 $
Pro Remaining Season Days93
Pro Expenses Per Days491 942 $
Pro Estimated Expenses45 750 606 $
Farm Remaining Season Days81
Farm Expenses Per Days15 845 $
Farm Estimated Expenses1 283 445 $
Estimated Season Expenses47 034 051 $
Estimated Season Salary Cap74 397 494 $
Estimate Under Maximum Salary Cap of 92 638 333 $18 240 839 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 5 970 161 $
Current Bank Account354 811 107 $
Projected Bank Account533 330 962 $

Pro Players Salaries

P.K. Subban 9 000 000 $ (2)
Johnny Gaudreau 6 750 000 $ (3)
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)
James van Riemsdyk 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)
Tyson Jost 1 673 333 $ (1)
Petr Mrazek 1 500 000 $ (2)
Thomas Chabot 1 223 333 $ (3)
Brett Howden 863 333 $ (2)
Travis Dermott 863 000 $ (3)
Jordan Subban 650 000 $ (2)
Total Pro Players21
Salary Commitment
Year 11 : 73 839 666 $
Year 12 : 45 391 333 $
Year 13 : 20 336 333 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 68 841 333 $
Year 12 : 44 168 000 $
Year 13 : 19 113 000 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 73 839 666 $
Year 12 : 45 391 333 $
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)
Sam Steel 86 333 $ (2)
Carter Hart 86 333 $ (2)
Michael Spacek 85 000 $ (1)
Connor Ingram 75 917 $ (1)
Greg McKegg 75 000 $ (1)
Kerby Rychel 72 500 $ (1)
JC Lipon 65 000 $ (2)
Total Farm Players12
Salary Commitment
Year 11 : 1 091 579 $
Year 12 : 783 162 $
Year 13 : 87 412 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 091 579 $
Year 12 : 783 162 $
Year 13 : 87 412 $
Year 14 : 0 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 8000 - 320 $ - 6 962 - 87,02%
Level 2: 4000 - 300 $ - 4 000 - 100,00%
Level 3: 4000 - 270 $ - 2 152 - 53,79%
Level 4: 4000 - 240 $ - 2 747 - 68,68%
Luxury : 3000 - 350 $ - 2 169 - 72,31%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %18 030 - 78,39%
Average Income per Game7 598 154 $
Year to Date Revenue113 972 306 $

Expense

Pro Players Total Salaries85 037 500 $
Farm Players Total Salaries1 754 333 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 253 660 $
Farm Year To Date Expenses1 060 960 $
Pro Salary Cap To Date30 545 324 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue197 551 997 $
Pro Remaining Season Days93
Pro Expenses Per Days604 427 $
Pro Estimated Expenses56 211 711 $
Farm Remaining Season Days81
Farm Expenses Per Days20 866 $
Farm Estimated Expenses1 690 146 $
Estimated Season Expenses57 901 857 $
Estimated Season Salary Cap85 465 358 $
Estimate Under Maximum Salary Cap of 92 638 333 $7 172 975 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 17 038 025 $
Current Bank Account240 030 521 $
Projected Bank Account379 680 661 $

Pro Players Salaries

Evgeny Kuznetsov 7 800 000 $ (2)
Cory Schneider 6 000 000 $ (3)
Tyler Myers 6 000 000 $ (3)
Nikolaj Ehlers 6 000 000 $ (2)
Marc Staal 5 700 000 $ (2)
Tyson Barrie 5 500 000 $ (1)
Tomas Tatar 5 300 000 $ (1)
Karl Alzner 4 625 000 $ (2)
Tyler Toffoli 4 600 000 $ (2)
Cody Ceci 4 500 000 $ (3)
Marcus Johansson (Out of Payroll) 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)
Matt Hendricks 500 000 $ (1)
Total Pro Players24
Salary Commitment
Year 11 : 89 537 500 $
Year 12 : 60 750 000 $
Year 13 : 22 500 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 88 788 333 $
Year 12 : 60 750 000 $
Year 13 : 22 500 000 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 89 537 500 $
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)
Sebastien Aho 77 000 $ (3)
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)
Total Farm Players21
Salary Commitment
Year 11 : 1 754 333 $
Year 12 : 915 583 $
Year 13 : 397 917 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 585 083 $
Year 12 : 915 583 $
Year 13 : 397 917 $
Year 14 : 0 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 7000 - 300 $ - 6 659 - 95,12%
Level 2: 6000 - 225 $ - 5 587 - 93,11%
Level 3: 3000 - 185 $ - 2 788 - 92,92%
Level 4: 4750 - 85 $ - 4 387 - 92,36%
Luxury : 2250 - 365 $ - 2 053 - 91,25%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %21 474 - 93,36%
Average Income per Game8 338 427 $
Year to Date Revenue125 076 399 $

Expense

Pro Players Total Salaries86 010 555 $
Farm Players Total Salaries2 883 580 $
Coaches Total Salaries5 175 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 390 887 $
Farm Year To Date Expenses2 230 829 $
Pro Salary Cap To Date29 505 476 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue216 799 092 $
Pro Remaining Season Days93
Pro Expenses Per Days614 657 $
Pro Estimated Expenses57 163 101 $
Farm Remaining Season Days81
Farm Expenses Per Days42 110 $
Farm Estimated Expenses3 410 910 $
Estimated Season Expenses60 574 011 $
Estimated Season Salary Cap85 054 004 $
Estimate Under Maximum Salary Cap of 92 638 333 $7 584 329 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 16 626 671 $
Current Bank Account291 127 064 $
Projected Bank Account447 352 145 $

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)
Pavel Buchnevich 3 250 000 $ (3)
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 Players21
Salary Commitment
Year 11 : 86 010 555 $
Year 12 : 56 710 555 $
Year 13 : 21 704 999 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 86 010 555 $
Year 12 : 56 710 555 $
Year 13 : 21 704 999 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 86 010 555 $
Year 12 : 56 710 555 $
Year 13 : 21 704 999 $
Year 14 : 0 $

Farm Players Salaries

Kyle Turris 350 000 $ (1)
Philipp Grubauer 333 333 $ (2)
Andre Burakovsky 300 000 $ (1)
Trevor van Riemsdyk 230 000 $ (2)
Josh Leivo 150 000 $ (3)
Drake Caggiula 150 000 $ (3)
Ilya Samsonov 147 500 $ (2)
Urho Vaakanainen 130 250 $ (2)
Joakim Nordstrom 100 000 $ (2)
Nathan Beaulieu 100 000 $ (3)
Stelio Mattheos 92 500 $ (2)
Jake Walman 92 500 $ (3)
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 Players20
Salary Commitment
Year 11 : 2 883 579 $
Year 12 : 1 970 580 $
Year 13 : 668 746 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 883 579 $
Year 12 : 1 970 580 $
Year 13 : 668 746 $
Year 14 : 0 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6600 - 383 $ - 6 454 - 97,79%
Level 2: 5500 - 322 $ - 5 450 - 99,10%
Level 3: 3450 - 192 $ - 2 871 - 83,21%
Level 4: 5150 - 178 $ - 4 311 - 83,72%
Luxury : 2300 - 480 $ - 2 096 - 91,13%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %21 183 - 92,10%
Average Income per Game9 229 651 $
Year to Date Revenue138 444 762 $

Expense

Pro Players Total Salaries80 554 166 $
Farm Players Total Salaries1 927 083 $
Coaches Total Salaries1 500 001 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 411 425 $
Farm Year To Date Expenses658 851 $
Pro Salary Cap To Date29 880 176 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue239 970 921 $
Pro Remaining Season Days93
Pro Expenses Per Days569 821 $
Pro Estimated Expenses52 993 353 $
Farm Remaining Season Days81
Farm Expenses Per Days14 599 $
Farm Estimated Expenses1 182 519 $
Estimated Season Expenses54 175 872 $
Estimated Season Salary Cap81 904 748 $
Estimate Under Maximum Salary Cap of 92 638 333 $10 733 585 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 13 477 415 $
Current Bank Account249 832 605 $
Projected Bank Account435 627 654 $

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 4 333 333 $ (1)
Ian Cole (Out of Payroll) 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)
Jaroslav Halak 2 750 000 $ (2)
Theoren Fleury 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 Players20
Salary Commitment
Year 11 : 84 804 166 $
Year 12 : 57 370 833 $
Year 13 : 28 270 833 $
Year 14 : 10 500 000 $
Salary Average Commitment
Year 11 : 84 804 166 $
Year 12 : 57 370 833 $
Year 13 : 28 270 833 $
Year 14 : 10 500 000 $
Salary Cap with 1 Way Contract
Year 11 : 84 804 166 $
Year 12 : 57 370 833 $
Year 13 : 28 270 833 $
Year 14 : 10 500 000 $

Farm Players Salaries

Miles Wood 275 000 $ (2)
Ondrej Kase 260 000 $ (3)
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 (Out of Payroll) 70 000 $ (3)
Anthony Richard 69 167 $ (3)
Total Farm Players18
Salary Commitment
Year 11 : 1 997 083 $
Year 12 : 1 423 416 $
Year 13 : 680 417 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 764 333 $
Year 12 : 1 353 416 $
Year 13 : 680 417 $
Year 14 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 8000 - 480 $ - 4 742 - 59,27%
Level 2: 5500 - 396 $ - 3 857 - 70,14%
Level 3: 2250 - 296 $ - 1 908 - 84,79%
Level 4: 4500 - 191 $ - 4 017 - 89,27%
Luxury : 2750 - 598 $ - 1 914 - 69,60%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %16 438 - 71,47%
Average Income per Game8 821 693 $
Year to Date Revenue132 325 399 $

Expense

Pro Players Total Salaries91 255 500 $
Farm Players Total Salaries1 387 833 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses32 247 797 $
Farm Year To Date Expenses1 495 943 $
Pro Salary Cap To Date31 185 291 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue229 364 025 $
Pro Remaining Season Days93
Pro Expenses Per Days654 552 $
Pro Estimated Expenses60 873 336 $
Farm Remaining Season Days81
Farm Expenses Per Days25 665 $
Farm Estimated Expenses2 078 865 $
Estimated Season Expenses62 952 201 $
Estimated Season Salary Cap90 121 158 $
Estimate Under Maximum Salary Cap of 92 638 333 $2 517 175 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 21 693 825 $
Current Bank Account302 894 550 $
Projected Bank Account469 306 374 $

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)
Victor Rask 4 000 000 $ (3)
Rasmus Dahlin 3 775 000 $ (2)
Nolan Patrick 3 575 000 $ (1)
Patrik Nemeth (Out of Payroll) 3 000 000 $ (2)
Valtteri Filppula 2 750 000 $ (2)
Eric Lindros (Out of Payroll) 2 500 000 $ (3)
Jamie Oleksiak 2 137 500 $ (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 Players22
Salary Commitment
Year 11 : 94 255 500 $
Year 12 : 62 255 500 $
Year 13 : 36 855 500 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 94 255 500 $
Year 12 : 62 255 500 $
Year 13 : 36 855 500 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 94 255 500 $
Year 12 : 62 255 500 $
Year 13 : 36 855 500 $
Year 14 : 0 $

Farm Players Salaries

Lias Andersson 177 500 $ (1)
Zach Sanford 150 000 $ (3)
Connor Carrick 150 000 $ (3)
Jakub Zboril 128 833 $ (1)
Matthew Spencer (Out of Payroll) 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 72 500 $ (1)
Josh Wesley 69 500 $ (1)
Valentin Zykov 67 500 $ (2)
Felix Girard 65 000 $ (1)
Pontus Aberg 65 000 $ (1)
Charles Hudon 65 000 $ (1)
Matt Read 65 000 $ (2)
Total Farm Players16
Salary Commitment
Year 11 : 1 480 333 $
Year 12 : 744 500 $
Year 13 : 448 500 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 241 166 $
Year 12 : 667 333 $
Year 13 : 448 500 $
Year 14 : 0 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 6000 - 500 $ - 4 772 - 79,53%
Level 2: 5000 - 400 $ - 3 760 - 75,19%
Level 3: 2000 - 250 $ - 2 000 - 100,00%
Level 4: 4000 - 175 $ - 3 963 - 99,09%
Luxury : 1000 - 999 $ - 990 - 98,97%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %15 485 - 86,03%
Average Income per Game8 501 141 $
Year to Date Revenue127 517 115 $

Expense

Pro Players Total Salaries68 120 333 $
Farm Players Total Salaries2 222 412 $
Coaches Total Salaries8 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 228 718 $
Farm Year To Date Expenses1 913 675 $
Pro Salary Cap To Date25 457 878 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue221 029 666 $
Pro Remaining Season Days93
Pro Expenses Per Days507 780 $
Pro Estimated Expenses47 223 540 $
Farm Remaining Season Days81
Farm Expenses Per Days39 564 $
Farm Estimated Expenses3 204 684 $
Estimated Season Expenses50 428 224 $
Estimated Season Salary Cap69 452 272 $
Estimate Under Maximum Salary Cap of 92 638 333 $23 186 061 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 1 024 939 $
Current Bank Account435 355 520 $
Projected Bank Account605 956 962 $

Pro Players Salaries

Jason Spezza 7 500 000 $ (1)
Mike Green 5 375 000 $ (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)
Andreas Johnsson 3 400 000 $ (3)
Radko Gudas 3 350 000 $ (1)
Brenden Dillon 3 270 000 $ (1)
Patrick Eaves 3 150 000 $ (1)
Conor Sheary 3 000 000 $ (2)
Germain Gagnon 2 500 000 $ (3)
Connor Brown 2 100 000 $ (1)
Alexander Nylander 1 713 333 $ (2)
Mark Jankowski (Out of Payroll) 1 675 000 $ (3)
Kevin Fiala 1 363 333 $ (1)
Alexander Kerfoot 1 137 500 $ (1)
Calvin Pickard 1 000 000 $ (1)
Yanni Gourde (Out of Payroll) 1 000 000 $ (1)
Anthony Cirelli 925 000 $ (1)
Erik Cernak 894 167 $ (1)
Total Pro Players23
Salary Commitment
Year 11 : 69 795 333 $
Year 12 : 38 730 333 $
Year 13 : 25 592 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 66 695 334 $
Year 12 : 38 730 333 $
Year 13 : 25 592 000 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 69 795 333 $
Year 12 : 38 730 333 $
Year 13 : 25 592 000 $
Year 14 : 0 $

Farm Players Salaries

Lee Stempniak 250 000 $ (1)
Zemgus Girgensons 160 000 $ (2)
Jordan Weal 140 000 $ (1)
Taro Hirose 135 000 $ (2)
Juuso Valimaki 131 917 $ (2)
Austin Czarnik 125 000 $ (3)
Brett Ritchie 100 000 $ (3)
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)
Nick Jensen 81 250 $ (1)
Travis Boyd 80 000 $ (3)
Denis Malgin 75 000 $ (3)
Matthew Phillips 75 000 $ (2)
Calle Rosen 75 000 $ (2)
Reid Boucher 72 500 $ (2)
Roland McKeown 70 000 $ (3)
Devon Toews 70 000 $ (1)
Kalle Kossila 70 000 $ (3)
Jonny Brodzinski 65 000 $ (1)
Total Farm Players22
Salary Commitment
Year 11 : 2 222 413 $
Year 12 : 1 528 750 $
Year 13 : 606 333 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 032 413 $
Year 12 : 1 403 750 $
Year 13 : 481 333 $
Year 14 : 0 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 7500 - 445 $ - 5 277 - 70,36%
Level 2: 6250 - 345 $ - 4 501 - 72,01%
Level 3: 3250 - 299 $ - 1 890 - 58,16%
Level 4: 4500 - 269 $ - 2 534 - 56,31%
Luxury : 1500 - 999 $ - 1 039 - 69,25%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %15 240 - 66,26%
Average Income per Game8 672 765 $
Year to Date Revenue130 091 469 $

Expense

Pro Players Total Salaries91 333 560 $
Farm Players Total Salaries3 353 750 $
Coaches Total Salaries5 000 001 $
Luxury Taxe Total0 $
Pro Year To Date Expenses32 559 746 $
Farm Year To Date Expenses2 365 407 $
Pro Salary Cap To Date31 674 334 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue225 491 880 $
Pro Remaining Season Days93
Pro Expenses Per Days651 622 $
Pro Estimated Expenses60 600 846 $
Farm Remaining Season Days81
Farm Expenses Per Days44 347 $
Farm Estimated Expenses3 592 107 $
Estimated Season Expenses64 192 953 $
Estimated Season Salary Cap90 660 607 $
Estimate Under Maximum Salary Cap of 92 638 333 $1 977 726 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 22 233 274 $
Current Bank Account279 183 588 $
Projected Bank Account440 482 515 $

Pro Players Salaries

Logan Couture 8 000 000 $ (3)
Ryan O'Reilly 7 500 000 $ (1)
Tuukka Rask 7 000 000 $ (2)
Mikko Koivu 6 750 000 $ (1)
Ivan Provorov 6 750 000 $ (2)
Jonathan Huberdeau 5 900 000 $ (3)
Cam Atkinson 5 875 000 $ (2)
Jeff Skinner 5 725 000 $ (2)
Seth Jones (Out of Payroll) 5 400 000 $ (2)
Jeff Carter 5 272 727 $ (3)
Mike Hoffman 5 187 500 $ (2)
Anton Stralman 4 500 000 $ (1)
Andrew Shaw 3 900 000 $ (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)
Madison Bowey 1 000 000 $ (3)
Mathieu Joseph 925 000 $ (1)
Josh Manson 825 000 $ (1)
Ryan Carpenter 650 000 $ (2)
Total Pro Players23
Salary Commitment
Year 11 : 96 733 560 $
Year 12 : 69 733 560 $
Year 13 : 33 146 060 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 96 733 560 $
Year 12 : 69 733 560 $
Year 13 : 33 146 060 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 96 733 560 $
Year 12 : 69 733 560 $
Year 13 : 33 146 060 $
Year 14 : 0 $

Farm Players Salaries

Ilya Kovalchuk 625 000 $ (2)
Brady Skjei 525 000 $ (2)
Connor Murphy 385 000 $ (3)
Ryan Strome 310 000 $ (1)
Thomas Hickey 220 000 $ (1)
Spencer Foo 177 500 $ (1)
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)
Jimmy Hayes 65 000 $ (1)
Total Farm Players19
Salary Commitment
Year 11 : 3 353 750 $
Year 12 : 2 054 917 $
Year 13 : 385 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 261 250 $
Year 12 : 2 054 917 $
Year 13 : 385 000 $
Year 14 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - 450 $ - 5 681 - 94,69%
Level 2: 5000 - 400 $ - 4 596 - 91,91%
Level 3: 2000 - 350 $ - 1 900 - 95,00%
Level 4: 4000 - 300 $ - 3 294 - 82,34%
Luxury : 1000 - 700 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %16 471 - 91,50%
Average Income per Game7 418 130 $
Year to Date Revenue111 271 947 $

Expense

Pro Players Total Salaries71 659 999 $
Farm Players Total Salaries1 936 917 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 010 442 $
Farm Year To Date Expenses857 353 $
Pro Salary Cap To Date26 302 108 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue192 871 375 $
Pro Remaining Season Days93
Pro Expenses Per Days511 528 $
Pro Estimated Expenses47 572 104 $
Farm Remaining Season Days81
Farm Expenses Per Days22 249 $
Farm Estimated Expenses1 802 169 $
Estimated Season Expenses49 374 273 $
Estimated Season Salary Cap72 582 535 $
Estimate Under Maximum Salary Cap of 92 638 333 $20 055 798 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 4 155 202 $
Current Bank Account345 788 481 $
Projected Bank Account489 285 583 $

Pro Players Salaries

Mark Scheifele 6 125 000 $ (1)
James Neal 5 750 000 $ (2)
Jason Pominville 5 600 000 $ (1)
Andrej Sekera 5 500 000 $ (1)
Dmitry Orlov 5 100 000 $ (2)
Frederik Andersen 5 000 000 $ (2)
Derick Brassard 5 000 000 $ (2)
Alexander Wennberg 4 900 000 $ (1)
Mike Matheson 4 875 000 $ (2)
Ryan Murray 2 825 000 $ (1)
Riley Nash 2 750 000 $ (2)
Anders Nilsson 2 600 000 $ (3)
Brayden McNabb 2 500 000 $ (1)
Luc Robitaille 2 500 000 $ (3)
Brock Nelson 2 500 000 $ (1)
Alexander Petrovic 1 950 000 $ (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)
Ethan Bear 773 333 $ (1)
Zac Rinaldo 0 $ (1)
Andreas Martinsen 0 $ (1)
Total Pro Players24
Salary Commitment
Year 11 : 71 659 999 $
Year 12 : 39 686 666 $
Year 13 : 6 206 666 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 66 760 000 $
Year 12 : 39 686 666 $
Year 13 : 6 206 666 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 71 659 999 $
Year 12 : 39 686 666 $
Year 13 : 6 206 666 $
Year 14 : 0 $

Farm Players Salaries

Michael Stone 350 000 $ (3)
Dale Weise 235 000 $ (1)
Filip Zadina 174 417 $ (2)
Kyle Clifford 160 000 $ (1)
David Pope 143 750 $ (2)
Alexander Volkov 92 500 $ (2)
Korbinian Holzer 90 000 $ (1)
Daniel Sprong 75 000 $ (1)
John Hayden 75 000 $ (3)
Cal O'Reilly 70 000 $ (2)
Brett Lernout 70 000 $ (2)
Jayson Megna 70 000 $ (2)
Luke Witkowski 70 000 $ (3)
Derek Grant 70 000 $ (3)
Dustin Tokarski 65 000 $ (3)
Chris Breen 65 000 $ (2)
Zach Redmond 61 250 $ (2)
Chris Kunitz 0 $ (1)
J.T. Brown 0 $ (1)
Dalton Prout 0 $ (1)
Chris Mueller 0 $ (1)
Jamie McGinn 0 $ (1)
Bogdan Kiselevich 0 $ (1)
Peter Budaj 0 $ (1)
Total Farm Players24
Salary Commitment
Year 11 : 1 936 917 $
Year 12 : 1 376 917 $
Year 13 : 630 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 936 917 $
Year 12 : 1 376 917 $
Year 13 : 630 000 $
Year 14 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 7000 - 400 $ - 6 652 - 95,02%
Level 2: 5750 - 350 $ - 5 006 - 87,06%
Level 3: 2750 - 270 $ - 2 417 - 87,88%
Level 4: 4500 - 190 $ - 4 027 - 89,49%
Luxury : 3000 - 490 $ - 2 042 - 68,07%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %20 143 - 87,58%
Average Income per Game9 700 642 $
Year to Date Revenue145 509 623 $

Expense

Pro Players Total Salaries82 625 833 $
Farm Players Total Salaries3 237 834 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 530 571 $
Farm Year To Date Expenses1 303 498 $
Pro Salary Cap To Date29 645 155 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue252 216 680 $
Pro Remaining Season Days93
Pro Expenses Per Days591 152 $
Pro Estimated Expenses54 977 136 $
Farm Remaining Season Days81
Farm Expenses Per Days24 529 $
Farm Estimated Expenses1 986 849 $
Estimated Season Expenses56 963 985 $
Estimated Season Salary Cap83 007 718 $
Estimate Under Maximum Salary Cap of 92 638 333 $9 630 615 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 14 580 385 $
Current Bank Account185 131 917 $
Projected Bank Account380 384 612 $

Pro Players Salaries

Nikita Kucherov 9 500 000 $ (2)
Ryan Johansen 8 000 000 $ (1)
Nicklas Backstrom 6 700 000 $ (3)
Dougie Hamilton (Out of Payroll) 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)
Will Butcher 3 775 000 $ (1)
Jacob Markstrom 3 666 667 $ (3)
Sam Reinhart 3 544 167 $ (1)
J.T. Compher 3 500 000 $ (3)
Trevor Daley 3 166 666 $ (1)
Josh Morrissey 3 150 000 $ (2)
Vincent Lecavalier 2 500 000 $ (3)
Devin Shore 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 : 88 375 833 $
Year 12 : 56 380 000 $
Year 13 : 31 966 667 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 88 375 833 $
Year 12 : 56 380 000 $
Year 13 : 31 966 667 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 88 375 833 $
Year 12 : 56 380 000 $
Year 13 : 31 966 667 $
Year 14 : 0 $

Farm Players Salaries

Jakob Chychrun 460 000 $ (3)
Jesperi Kotkaniemi 342 500 $ (2)
Eeli Tolvanen 314 583 $ (1)
Danton Heinen (Out of Payroll) 280 000 $ (3)
Sven Baertschi 185 000 $ (1)
Lawrence Pilut 135 000 $ (2)
Joe Morrow 100 000 $ (1)
Dylan Gambrell 92 500 $ (1)
Steven Santini 92 500 $ (1)
William Borgen 92 500 $ (2)
Otto Koivula 92 500 $ (2)
Colton Point 92 500 $ (2)
Aleksi Saarela 89 417 $ (1)
Jason Dickinson 87 500 $ (2)
Tyler Steenbergen 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 : 3 237 834 $
Year 12 : 1 880 000 $
Year 13 : 817 500 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 077 834 $
Year 12 : 1 880 000 $
Year 13 : 817 500 $
Year 14 : 0 $

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6750 - 410 $ - 6 277 - 92,99%
Level 2: 5750 - 330 $ - 5 365 - 93,30%
Level 3: 3000 - 210 $ - 2 718 - 90,62%
Level 4: 4750 - 150 $ - 4 343 - 91,43%
Luxury : 1750 - 650 $ - 1 616 - 92,32%
Total Capacity :22000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %20 319 - 92,36%
Average Income per Game9 443 814 $
Year to Date Revenue141 657 208 $

Expense

Pro Players Total Salaries73 468 257 $
Farm Players Total Salaries3 287 000 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses26 859 338 $
Farm Year To Date Expenses1 574 957 $
Pro Salary Cap To Date26 328 098 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue245 539 161 $
Pro Remaining Season Days93
Pro Expenses Per Days520 613 $
Pro Estimated Expenses48 417 009 $
Farm Remaining Season Days81
Farm Expenses Per Days32 477 $
Farm Estimated Expenses2 630 637 $
Estimated Season Expenses51 047 646 $
Estimated Season Salary Cap73 776 326 $
Estimate Under Maximum Salary Cap of 92 638 333 $18 862 007 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 5 348 993 $
Current Bank Account597 266 198 $
Projected Bank Account791 757 713 $

Pro Players Salaries

Pekka Rinne 7 000 000 $ (1)
Matt Duchene (Out of Payroll) 6 000 000 $ (1)
Erik Johnson 6 000 000 $ (3)
Dustin Brown 5 875 000 $ (3)
Blake Wheeler 5 600 000 $ (1)
Justin Schultz (Out of Payroll) 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)
Trevor Lewis 2 000 000 $ (1)
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 Players22
Salary Commitment
Year 11 : 84 968 257 $
Year 12 : 52 843 257 $
Year 13 : 27 925 400 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 84 968 257 $
Year 12 : 52 843 257 $
Year 13 : 27 925 400 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 84 968 257 $
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)
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 Players23
Salary Commitment
Year 11 : 3 287 000 $
Year 12 : 1 941 250 $
Year 13 : 192 167 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 287 000 $
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 $ - 6 526 - 96,69%
Level 2: 5750 - 315 $ - 5 470 - 95,14%
Level 3: 4000 - 150 $ - 3 070 - 76,75%
Level 4: 4000 - 149 $ - 3 999 - 99,99%
Luxury : 2500 - 399 $ - 2 170 - 86,79%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %21 236 - 92,33%
Average Income per Game8 529 731 $
Year to Date Revenue127 945 969 $

Expense

Pro Players Total Salaries88 394 935 $
Farm Players Total Salaries816 084 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses32 000 799 $
Farm Year To Date Expenses1 148 805 $
Pro Salary Cap To Date31 292 460 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue221 773 013 $
Pro Remaining Season Days93
Pro Expenses Per Days627 743 $
Pro Estimated Expenses58 380 099 $
Farm Remaining Season Days81
Farm Expenses Per Days21 334 $
Farm Estimated Expenses1 728 054 $
Estimated Season Expenses60 108 153 $
Estimated Season Salary Cap88 380 882 $
Estimate Under Maximum Salary Cap of 92 638 333 $4 257 451 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 19 953 549 $
Current Bank Account410 888 146 $
Projected Bank Account572 553 006 $

Pro Players Salaries

John Tavares 11 000 000 $ (1)
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 (Out of Payroll) 5 000 000 $ (2)
Sami Vatanen 4 875 000 $ (1)
Chris Kreider 4 625 000 $ (1)
Nazem Kadri 4 500 000 $ (1)
Nick Bonino 4 100 000 $ (1)
Evgenii Dadonov 4 000 000 $ (1)
Matt Murray 3 750 000 $ (3)
Mikael Backlund 3 575 000 $ (1)
Pierre-Luc Dubois 3 394 167 $ (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)
Troy Brouwer 850 000 $ (2)
Derrick Pouliot 800 000 $ (1)
Total Pro Players22
Salary Commitment
Year 11 : 93 394 935 $
Year 12 : 41 025 768 $
Year 13 : 27 874 999 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 90 000 768 $
Year 12 : 41 025 768 $
Year 13 : 27 874 999 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 93 394 935 $
Year 12 : 41 025 768 $
Year 13 : 27 874 999 $
Year 14 : 0 $

Farm Players Salaries

Aaron Dell 190 000 $ (2)
German Rubtsov 110 667 $ (2)
Nicolas Deslauriers (Out of Payroll) 95 000 $ (3)
Filip Chlapik 89 417 $ (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 Players10
Salary Commitment
Year 11 : 911 084 $
Year 12 : 746 667 $
Year 13 : 313 500 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 841 084 $
Year 12 : 676 667 $
Year 13 : 243 500 $
Year 14 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - 515 $ - 4 441 - 74,02%
Level 2: 5000 - 380 $ - 4 063 - 81,27%
Level 3: 2000 - 325 $ - 1 885 - 94,25%
Level 4: 4000 - 170 $ - 3 910 - 97,75%
Luxury : 1000 - 999 $ - 992 - 99,18%
Total Capacity :18000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %15 291 - 84,95%
Average Income per Game8 661 675 $
Year to Date Revenue129 925 121 $

Expense

Pro Players Total Salaries74 463 333 $
Farm Players Total Salaries2 831 028 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 584 924 $
Farm Year To Date Expenses1 407 862 $
Pro Salary Cap To Date26 876 588 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue225 203 543 $
Pro Remaining Season Days93
Pro Expenses Per Days530 995 $
Pro Estimated Expenses49 382 535 $
Farm Remaining Season Days81
Farm Expenses Per Days29 023 $
Farm Estimated Expenses2 350 863 $
Estimated Season Expenses51 733 398 $
Estimated Season Salary Cap74 967 446 $
Estimate Under Maximum Salary Cap of 92 638 333 $17 670 887 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 6 540 113 $
Current Bank Account205 874 572 $
Projected Bank Account379 344 717 $

Pro Players Salaries

David Backes 6 000 000 $ (1)
Milan Lucic 6 000 000 $ (3)
Kyle Okposo 6 000 000 $ (3)
Loui Eriksson 6 000 000 $ (3)
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)
Melker Karlsson 2 000 000 $ (2)
Matt Benning 1 900 000 $ (2)
Jesper Fast 1 850 000 $ (2)
MacKenzie Weegar 1 600 000 $ (2)
Jakub Vrana 1 363 333 $ (2)
Colton Sceviour 1 200 000 $ (2)
Pavel Francouz 950 000 $ (2)
Michael Del Zotto 750 000 $ (3)
Matt Cullen 650 000 $ (1)
Total Pro Players22
Salary Commitment
Year 11 : 74 463 333 $
Year 12 : 49 563 333 $
Year 13 : 25 750 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 74 463 333 $
Year 12 : 49 563 333 $
Year 13 : 25 750 000 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 74 463 333 $
Year 12 : 49 563 333 $
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)
Stefan Noesen 172 500 $ (3)
Oscar Lindberg 170 000 $ (2)
Luke Kunin 142 500 $ (3)
Christian Fischer 107 583 $ (3)
Austin Wagner 92 500 $ (2)
Yakov Trenin 89 417 $ (1)
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 (Out of Payroll) 70 000 $ (2)
Matt Luff 67 778 $ (2)
Michael Mersch 67 500 $ (2)
Jordan Nolan 65 000 $ (2)
Troy Grosenick 65 000 $ (1)
Total Farm Players20
Salary Commitment
Year 11 : 2 901 028 $
Year 12 : 2 664 111 $
Year 13 : 646 333 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 818 528 $
Year 12 : 2 664 111 $
Year 13 : 646 333 $
Year 14 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6250 - 450 $ - 5 690 - 91,03%
Level 2: 5500 - 325 $ - 4 683 - 85,14%
Level 3: 3000 - 240 $ - 2 614 - 87,13%
Level 4: 4500 - 180 $ - 4 167 - 92,60%
Luxury : 3750 - 150 $ - 2 296 - 61,23%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %19 449 - 84,56%
Average Income per Game8 503 635 $
Year to Date Revenue127 554 518 $

Expense

Pro Players Total Salaries78 011 500 $
Farm Players Total Salaries2 552 662 $
Coaches Total Salaries3 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 132 856 $
Farm Year To Date Expenses1 724 340 $
Pro Salary Cap To Date29 601 595 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue221 094 498 $
Pro Remaining Season Days93
Pro Expenses Per Days552 163 $
Pro Estimated Expenses51 351 159 $
Farm Remaining Season Days81
Farm Expenses Per Days31 460 $
Farm Estimated Expenses2 548 260 $
Estimated Season Expenses53 899 419 $
Estimated Season Salary Cap79 984 066 $
Estimate Under Maximum Salary Cap of 92 638 333 $12 654 267 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 11 556 733 $
Current Bank Account255 262 642 $
Projected Bank Account422 457 721 $

Pro Players Salaries

Steven Stamkos 8 500 000 $ (2)
Sebastian Aho 8 454 000 $ (1)
Claude Giroux (Out of Payroll) 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)
Troy Stecher 2 325 000 $ (3)
Matt Nieto 1 975 000 $ (3)
Zach Werenski (Out of Payroll) 1 775 000 $ (2)
Deryk Engelland 1 500 000 $ (1)
Corey Perry 1 500 000 $ (3)
Brooks Orpik 1 000 000 $ (1)
Markus Granlund 900 000 $ (1)
Alex DeBrincat 894 167 $ (1)
Total Pro Players22
Salary Commitment
Year 11 : 88 061 500 $
Year 12 : 57 788 333 $
Year 13 : 25 763 333 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 75 857 500 $
Year 12 : 57 788 333 $
Year 13 : 25 763 333 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 88 061 500 $
Year 12 : 57 788 333 $
Year 13 : 25 763 333 $
Year 14 : 0 $

Farm Players Salaries

Colin White 475 000 $ (1)
Scott Darling 415 000 $ (1)
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)
Sonny Milano 87 413 $ (1)
Joe Hicketts 70 000 $ (3)
Oscar Dansk 67 500 $ (1)
Brendan Leipsic 65 000 $ (1)
Total Farm Players17
Salary Commitment
Year 11 : 2 552 662 $
Year 12 : 833 917 $
Year 13 : 384 417 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 897 750 $
Year 12 : 833 917 $
Year 13 : 384 417 $
Year 14 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - 320 $ - 6 743 - 96,33%
Level 2: 6000 - 220 $ - 5 584 - 93,07%
Level 3: 3000 - 201 $ - 2 770 - 92,33%
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 Left26
Average Attendance - %20 097 - 95,70%
Average Income per Game7 158 318 $
Year to Date Revenue107 374 774 $

Expense

Pro Players Total Salaries92 324 295 $
Farm Players Total Salaries1 883 165 $
Coaches Total Salaries6 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 315 358 $
Farm Year To Date Expenses1 979 603 $
Pro Salary Cap To Date32 252 875 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue186 116 275 $
Pro Remaining Season Days93
Pro Expenses Per Days661 974 $
Pro Estimated Expenses61 563 582 $
Farm Remaining Season Days81
Farm Expenses Per Days38 509 $
Farm Estimated Expenses3 119 229 $
Estimated Season Expenses64 682 811 $
Estimated Season Salary Cap91 878 988 $
Estimate Under Maximum Salary Cap of 92 638 333 $759 345 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 23 451 655 $
Current Bank Account254 364 681 $
Projected Bank Account375 798 145 $

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)
Micheal Ferland 1 750 000 $ (1)
Dylan Larkin 1 425 000 $ (1)
Samuel Girard 910 833 $ (1)
Colton Sissons 625 000 $ (2)
Total Pro Players21
Salary Commitment
Year 11 : 92 324 295 $
Year 12 : 53 813 462 $
Year 13 : 21 150 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 92 324 295 $
Year 12 : 53 813 462 $
Year 13 : 21 150 000 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 92 324 295 $
Year 12 : 53 813 462 $
Year 13 : 21 150 000 $
Year 14 : 0 $

Farm Players Salaries

Shea Theodore 520 000 $ (2)
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 Players16
Salary Commitment
Year 11 : 1 883 165 $
Year 12 : 1 473 082 $
Year 13 : 156 333 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 798 165 $
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 - 405 $ - 6 413 - 94,31%
Level 2: 5350 - 330 $ - 5 223 - 97,62%
Level 3: 3300 - 220 $ - 2 760 - 83,64%
Level 4: 4550 - 165 $ - 4 341 - 95,40%
Luxury : 3000 - 475 $ - 2 115 - 70,50%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %20 852 - 90,66%
Average Income per Game9 252 869 $
Year to Date Revenue138 793 039 $

Expense

Pro Players Total Salaries85 188 286 $
Farm Players Total Salaries2 825 330 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses29 218 017 $
Farm Year To Date Expenses1 642 528 $
Pro Salary Cap To Date28 349 259 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue240 574 601 $
Pro Remaining Season Days93
Pro Expenses Per Days606 169 $
Pro Estimated Expenses56 373 717 $
Farm Remaining Season Days81
Farm Expenses Per Days36 556 $
Farm Estimated Expenses2 961 036 $
Estimated Season Expenses59 334 753 $
Estimated Season Salary Cap83 366 664 $
Estimate Under Maximum Salary Cap of 92 638 333 $9 271 669 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 14 939 331 $
Current Bank Account201 693 297 $
Projected Bank Account382 933 145 $

Pro Players Salaries

Dion Phaneuf 7 000 000 $ (1)
Max Pacioretty 7 000 000 $ (3)
Derek Stepan 6 500 000 $ (3)
Patrick Marleau 6 250 000 $ (1)
Joe Pavelski 6 000 000 $ (2)
Mike Smith 5 666 667 $ (1)
Jonathan Marchessault 5 000 000 $ (1)
Andrew MacDonald 5 000 000 $ (2)
Shea Weber 4 958 286 $ (1)
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)
Pat Maroon 900 000 $ (3)
Total Pro Players22
Salary Commitment
Year 11 : 85 188 286 $
Year 12 : 38 850 000 $
Year 13 : 18 350 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 79 330 001 $
Year 12 : 37 950 001 $
Year 13 : 17 450 001 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 85 188 286 $
Year 12 : 38 850 000 $
Year 13 : 18 350 000 $
Year 14 : 0 $

Farm Players Salaries

Christian Dvorak 445 000 $ (3)
Sam Gagner 315 000 $ (1)
Markus Nutivaara 270 000 $ (3)
Brandon Manning 225 000 $ (3)
Nick Ritchie 162 750 $ (1)
Cal Foote 142 500 $ (2)
Luke Schenn 125 000 $ (1)
Tom Pyatt 110 000 $ (2)
Christian Wolanin 92 500 $ (1)
Eric Cornel 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)
Total Farm Players21
Salary Commitment
Year 11 : 2 825 330 $
Year 12 : 1 590 914 $
Year 13 : 1 010 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 825 330 $
Year 12 : 1 590 914 $
Year 13 : 1 010 000 $
Year 14 : 0 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 8100 - 435 $ - 5 339 - 65,91%
Level 2: 6100 - 330 $ - 5 639 - 92,44%
Level 3: 2400 - 238 $ - 2 400 - 100,00%
Level 4: 4400 - 192 $ - 3 737 - 84,92%
Luxury : 2000 - 580 $ - 1 954 - 97,70%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %19 068 - 82,90%
Average Income per Game9 323 478 $
Year to Date Revenue130 528 686 $

Expense

Pro Players Total Salaries92 950 417 $
Farm Players Total Salaries3 188 833 $
Coaches Total Salaries5 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses32 769 037 $
Farm Year To Date Expenses2 284 922 $
Pro Salary Cap To Date31 883 626 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue251 733 894 $
Pro Remaining Season Days93
Pro Expenses Per Days662 850 $
Pro Estimated Expenses61 645 050 $
Farm Remaining Season Days81
Farm Expenses Per Days48 400 $
Farm Estimated Expenses3 920 400 $
Estimated Season Expenses65 565 450 $
Estimated Season Salary Cap91 914 103 $
Estimate Under Maximum Salary Cap of 92 638 333 $724 230 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 23 486 770 $
Current Bank Account385 986 250 $
Projected Bank Account572 154 694 $

Pro Players Salaries

Anze Kopitar 10 000 000 $ (2)
Leon Draisaitl 8 500 000 $ (1)
Oliver Ekman-Larsson 8 250 000 $ (2)
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)
Reilly Smith 5 000 000 $ (1)
Artem Anisimov 4 550 000 $ (2)
Brian Dumoulin 4 100 000 $ (2)
Miro Heiskanen 3 425 000 $ (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 : 92 950 417 $
Year 12 : 62 075 417 $
Year 13 : 18 425 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 83 613 334 $
Year 12 : 61 269 167 $
Year 13 : 18 425 000 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 92 950 417 $
Year 12 : 62 075 417 $
Year 13 : 18 425 000 $
Year 14 : 0 $

Farm Players Salaries

Noah Hanifin 495 000 $ (2)
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)
Nikita Soshnikov 80 000 $ (2)
Ty Rattie 80 000 $ (1)
Ben Harpur 72 500 $ (3)
Mark Alt 72 500 $ (1)
Julius Bergman 71 417 $ (2)
Seth Griffith 70 000 $ (1)
Xavier Ouellet 70 000 $ (3)
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 Players25
Salary Commitment
Year 11 : 3 188 833 $
Year 12 : 2 002 583 $
Year 13 : 142 500 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 123 833 $
Year 12 : 2 002 583 $
Year 13 : 142 500 $
Year 14 : 0 $

Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameHartford Civic Center
Level 1: 7600 - 330 $ - 6 948 - 91,42%
Level 2: 6400 - 275 $ - 5 713 - 89,27%
Level 3: 2600 - 230 $ - 2 551 - 98,11%
Level 4: 4400 - 155 $ - 4 220 - 95,91%
Luxury : 2000 - 630 $ - 1 874 - 93,68%
Total Capacity :23000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %21 305 - 92,63%
Average Income per Game8 669 722 $
Year to Date Revenue130 045 833 $

Expense

Pro Players Total Salaries82 471 391 $
Farm Players Total Salaries1 866 415 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses29 901 509 $
Farm Year To Date Expenses1 458 850 $
Pro Salary Cap To Date29 016 098 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue225 412 777 $
Pro Remaining Season Days93
Pro Expenses Per Days590 079 $
Pro Estimated Expenses54 877 347 $
Farm Remaining Season Days81
Farm Expenses Per Days29 291 $
Farm Estimated Expenses2 372 571 $
Estimated Season Expenses57 249 918 $
Estimated Season Salary Cap82 278 872 $
Estimate Under Maximum Salary Cap of 92 638 333 $10 359 461 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 13 851 539 $
Current Bank Account379 574 578 $
Projected Bank Account547 737 437 $

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 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 - 525 $ - 4 282 - 68,52%
Level 2: 5500 - 400 $ - 3 822 - 69,49%
Level 3: 2000 - 350 $ - 1 662 - 83,12%
Level 4: 4000 - 225 $ - 2 970 - 74,26%
Luxury : 1250 - 800 $ - 1 220 - 97,57%
Total Capacity :19000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %13 957 - 73,46%
Average Income per Game8 459 136 $
Year to Date Revenue126 887 040 $

Expense

Pro Players Total Salaries83 493 332 $
Farm Players Total Salaries1 313 832 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 812 681 $
Farm Year To Date Expenses531 981 $
Pro Salary Cap To Date31 104 342 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue219 937 536 $
Pro Remaining Season Days93
Pro Expenses Per Days593 704 $
Pro Estimated Expenses55 214 472 $
Farm Remaining Season Days81
Farm Expenses Per Days10 711 $
Farm Estimated Expenses867 591 $
Estimated Season Expenses56 082 063 $
Estimated Season Salary Cap85 027 137 $
Estimate Under Maximum Salary Cap of 92 638 333 $7 611 196 $
Estimate Over Minimum Salary Cap of 68 427 333 $ 16 599 804 $
Current Bank Account342 119 893 $
Projected Bank Account505 975 366 $

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (2)
Dustin Byfuglien 7 600 000 $ (2)
Marc-Edouard Vlasic 7 000 000 $ (2)
Timo Meier (Out of Payroll) 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 Players21
Salary Commitment
Year 11 : 89 493 332 $
Year 12 : 74 907 499 $
Year 13 : 41 682 499 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 89 493 332 $
Year 12 : 74 907 499 $
Year 13 : 41 682 499 $
Year 14 : 0 $
Salary Cap with 1 Way Contract
Year 11 : 89 493 332 $
Year 12 : 74 907 499 $
Year 13 : 41 682 499 $
Year 14 : 0 $

Farm Players Salaries

Chad Johnson 175 000 $ (1)
Scott Harrington 163 333 $ (2)
Saku Maenalanen 127 500 $ (2)
Filip Gustavsson 92 500 $ (1)
Rasmus Asplund 92 500 $ (2)
Nic Hague 86 333 $ (2)
Sammy Blais 85 000 $ (2)
Calvin Thurkauf 73 833 $ (1)
Josef Korenar 72 333 $ (2)
Justin Bailey 71 500 $ (2)
Philippe Desrosiers 71 500 $ (2)
Jordan Schmaltz 70 000 $ (2)
Jujhar Khaira 67 500 $ (1)
Carter Verhaeghe 65 000 $ (2)
Duncan Siemens 0 $ (1)
Total Farm Players15
Salary Commitment
Year 11 : 1 313 832 $
Year 12 : 904 999 $
Year 13 : 0 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 313 832 $
Year 12 : 904 999 $
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 188 245 805 $ 88 935 382 $ 3 702 951 $ 20 508 049 $ 211435
Blackhawks 507 407 511 $ 77 942 072 $ 14 696 261 $ 9 514 739 $ 222143
Blues 515 185 650 $ 88 967 853 $ 3 670 480 $ 20 540 520 $ 222042
Bruins 233 139 085 $ 84 668 117 $ 7 970 216 $ 16 240 784 $ 231639
Canadiens 172 699 555 $ 67 068 028 $ 25 570 305 $ -1 359 305 $ 222042
Canucks 405 949 523 $ 70 290 136 $ 22 348 197 $ 1 862 803 $ 241741
Capitals 354 811 107 $ 74 397 494 $ 18 240 839 $ 5 970 161 $ 211233
Devils 240 030 521 $ 85 465 358 $ 7 172 975 $ 17 038 025 $ 242145
Ducks 291 127 064 $ 85 054 004 $ 7 584 329 $ 16 626 671 $ 212041
Flames 249 832 605 $ 81 904 748 $ 10 733 585 $ 13 477 415 $ 201838
Flyers 302 894 550 $ 90 121 158 $ 2 517 175 $ 21 693 825 $ 221638
Islanders 435 355 520 $ 69 452 272 $ 23 186 061 $ 1 024 939 $ 232245
Jets 279 183 588 $ 90 660 607 $ 1 977 726 $ 22 233 274 $ 231942
Kings 345 788 481 $ 72 582 535 $ 20 055 798 $ 4 155 202 $ 242448
Lightning 185 131 917 $ 83 007 718 $ 9 630 615 $ 14 580 385 $ 212445
MapleLeafs 597 266 198 $ 73 776 326 $ 18 862 007 $ 5 348 993 $ 222345
Nordiques 410 888 146 $ 88 380 882 $ 4 257 451 $ 19 953 549 $ 221032
Oilers 205 874 572 $ 74 967 446 $ 17 670 887 $ 6 540 113 $ 222042
Penguins 255 262 642 $ 79 984 066 $ 12 654 267 $ 11 556 733 $ 221739
Rangers 254 364 681 $ 91 878 988 $ 759 345 $ 23 451 655 $ 211637
RedWings 201 693 297 $ 83 366 664 $ 9 271 669 $ 14 939 331 $ 222143
Sabres 385 986 250 $ 91 914 103 $ 724 230 $ 23 486 770 $ 202545
Whalers 379 574 578 $ 82 278 872 $ 10 359 461 $ 13 851 539 $ 201535
Wild 342 119 893 $ 85 027 137 $ 7 611 196 $ 16 599 804 $ 211536